B-1241(C04)
m Texas Agricultural Extension Service
Wl The Texas A&M University System
Texas Crop Enterprise Budgets
Projected for 1995
Cooke GraysoA Fannin
Denton Collin
^ock-\
wall i
Red
Lamar River
Hunt\ Hopkins\g
Bowie
Cass
Cam
IRaint
Kaufman]
Van
I Zandt
r
\
Dr. Kenneth W. Stokes, District 4 Extension Economist-Management
The Texas Agricultural Extension Service • Zcrlc L. Carpenter, Director • The Texas A&M University System • College Station, Texas
Projections for Planning Purposes Only
Not to be Used without Updating after September 8, 1995
B-1241 (C4)
Set Aaide Land without Cover Crop
North Central Texas (4)
1995 Projected Costs and Returns per Acre
GROSS INCOME Description
-WARNING- No gross receipts
VARIABLE COST Description
Fuel & Lube - MachineryRepairs - MachineryLabor - MachineryInterest - OC Borrowed
Quantity
==—======
Quantity
0.779
28.694
Unit
—
—
—
—
$ / Unit
__.==:=======
To t a l
===========
Unit
$ / Unit
To t a l
Acre
Acre
Hour
Dol.
Total VARIABLE COST
Machinery and Equipment
Land
4.10
2.50
3.90
3.47
13.97
GROSS INCOME minus VARIABLE COST
FIXED COST Description
5.001
0.121
-13.97
Unit
====
Acre
Acre
To t a l
===========
17.80
25.00
Total FIXED Cost
42.80
Total of ALL Cost
56.77
NET PROJECTED RETURNS
Your
Estimate
=========
-56.77
Information presented is prepared solely as a general guide and is not intended to rtngniu or predict du com and returns fnm a^
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved far publication.
C4.1
B-1241 (C4)
Projections for Planning Purposes Only
Not to be Used without Updating after September 8, 1995
Date
Stage
Type
of
of
Production Prod.
Product Name
Number
of
Units
We i g h t
per
Head
Cash Landlord Break
Non- Share Even
Cash
Prod.
■WARNING- No valid Receipts records
Date
========
03/01/95
05/01/95
06/15/95
08/15/95
11/01/95
12/31/95
C4.2
Stage
Of
Production
= = = = = 8 = = = = = = = = = =
Type
of
Input
Name
Input
===== ========================= =
M
M
M
M
M
K
DISCING
DISCING
DISCING
DISCING
DISCING
CASH RENT
TANDEM
TANDEM
OFFSET
TANDEM
TANDEM
CROPLAND
Numbis r
of
Units
Cash
NonCash
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000 C
Fixed Landlord
or
Share
Va r i .
F
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and is not intended to recognize or predict die com and returns from any particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
B-1241 (C4)
Projections far Planning Purposes Only
Not to be Used without Updating after September 8, 1995
Set Aside Land with Cover Crop
North Central Texas (4)
1995 Projected Costs and Returns per Acre
GROSS INCOME Description
-WARNING- No gross receipts
VARIABLE COST Description
WHEAT
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Interest - OC Borrowed
Quantity
=========
Unit
====
$ / Unit
= = s==:=
:===_
To t a l
=====_===______:=_=
Quantity
===========
Unit
====
$ / Unit
==:s = :===:====
To t a l
===========
120.000
Lb.
Acre
Acre
Hour
Dol.
.050
6.00
2.21
1.36
2.29
3.55
0.458
29.336
Total VARIABLE COST
15.41
GROSS INCOME minus VARIABLE COST
FIXED COST Description
Machinery and Equipment
Land
5 .001
0 .121
-15.41
Unit
====
Acre
Acre
To t a l
10.61
25.00
Total FIXED Cost
35.61
Total of ALL Cost
51.02
NET PROJECTED RETURNS
Your
Estimate
=========
-51.02
Information presetted is prepared solely as a general giddc and is not Intended to rtcog
Theseprojectionswere collectedanddevelopedby staff'memben of du Texas Agricultural Extension Servtee and approved fa
C4.3
B-1241 (C4)
Projections for Planning Purposes Only
Not to be Used without Updating after September 8, 1995
Date
Stage
Type
of
of
Production Prod.
Product Name
Number
of
Units
We i g h t
per
Head
Cash Landlord Break
Non- Share Even
Cash
Prod.
:== ========
-WARNING- No valid Receipts records
Date
Stage
of
Production
Type
of
Input
Name
Number
of
Units
Input
Cash
NonCash
Fixed Landlord
or
Share
Va r i .
======== ================ ===== ========================= ============= ===== ===== ========
03/01/94
05/01/94
05/15/94
05/15/94
12/31/94
C4.4
M
M
M
E
K
DISCING
DISCING
DRILLING
WHEAT
CASH RENT
TANDEM
TANDEM
CROPLAND
1.0000
1.0000
1.0000
120.0000
1.0000
C
C
c
F
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and is not intended to recognize or predict the com and returns from any particular farm or ranch operation.
These projections were collected and developed by staff memben of the Texas Agricultural Extension Service and approved for publication.
Projections for Planning Purposes Only
Not to be Used without Updating after September 8, 1995
B-1241 (C4)
Spanish Peanuts, Dryland, Solid Plant
North Central Texas (4)
1995 Projected Costs and Returns per Acre
GROSS INCOME Description
PEANUTS
$ / Unit
Quantity Unit
1200.000 Lb
0.3100
Total GROSS Income
VARIABLE COST Description
PREHARVEST
SEED CEREAL RYE
FERT. 6-24-24
DRY FERT. RIG
QUOTA COST
HERB, MORN GLORY
SEED PEANUTS
INSECT.
FUNGICIDE
FUNGICIDE
INSECT.
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
CUSTOM DIGGING
CUSTOM COMBINING
CUSTOM HAULING
CUSTOM DRYING
Yo u r
Estimate
372.00
372.00
Quantity
Unit
$
/
40.000
250.000
1.000
1200.000
1.600
75.000
1.500
1.000
1.000
0.500
Lb.
Lb.
Acre
Lb
Oz.
Lb.
Acre
Acre
Acre
Acre
Acre
Acre
3.437 Hour
Unit
.210
.130
2.000
.020
15.500
.740
3.200
6.300
6.300
3.200
5.001
To t a l
8.40
32.50
2.00
24.00
24.80
55.50
4.80
6.30
6.30
1.60
12.22
4.88
17.19
200.48
1.000
20.000
0.600
0.600
Acre
Bu.
Ton
Ton
12,.000
.500
8 .000
20 .000
Total HARVEST
Interest
Interest
To t a l
12.00
10.00
4.80
12.00
38.80
- OC Borrowed
- Positive Cash
11 7 . 11 2 D o l .
-13.979 Dol.
0.121
0.072
Total VARIABLE COST
252.44
B r e a k - E v e n P r i c e , To t a l Va r i a b l e C o s t $
0.21 per Lb of PEANUTS
GROSS INCOME minus VARIABLE COST
FIXED COST Description
Machinery and Equipment
Land
119.,56
Unit
Acre
Acre
Total FIXED Cost
B r e a k - E v e n P r i c e , To t a l C o s t $
To t a l o f A L L C o s t
NET PROJECTED RETURNS
14.17
-1.01
To t a l
:== = ===B = =
50..75
25..00
75.75
0.27 per Lb of PEANUTS
328.20
43.80
Information presented is prepared solely as a general guide and is not Intended to recogniu or predia the com and returns from any particuu^
These projections were collected and developed by staff members of 0^ Texas AgricuturcdEnension Service and approved for piaUcan^n.
C4.5
Projections J'or Planning FPurposes Only
Not to be Used without Updating after September 8, 1995
Date
Stage
of
Production
Ty p e
o f
Prod.
Product Name
======== ================ ===== ================:a = = = = = = = =
11 / 1 3 / 9 5 HARVEST
Date
Stage
o f
Production
A
Type
of
Input
PEANUTS
Input Name
B-1241 (C4)
Number
of
Units
C a s h L a n d l o r d Break
Non- Share
Even
Cash
Prod.
============= ==== ========:= ===== ======== =====
1200.0000
.0000
C
.00
Y
Number
of
Units
We i g h t
per
Head
Cash
NonCash
Fixed Landlord
or
Share
Va r i .
======== ================ ===== ================:========= ============= ==== = ===== ========
11 / 2 8 / 9 4
11 / 2 8 / 9 4
11 / 2 8 / 9 4
03/13/95
04/08/95
04/13/95
04/13/95
04/28/95
05/03/95
05/03/95
05/08/95
06/08/95
06/08/95
06/28/95
07/08/95
07/18/95
07/18/95
08/08/95
08/08/95
08/23/95
08/23/95
09/13/95
09/13/95
11 / 0 8 / 9 5
11 / 0 8 / 9 5
11 / 0 8 / 9 5
11 / 1 3 / 9 5
12/31/95
C4.6
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
HARVEST
HARVEST
M
M
E
M
M
E
M
E
E
M
M
E
M
M
M
E
M
E
M
E
M
E
M
G
G
G
G
K
DISCING
DRILLING
SEED CEREAL RYE
MOLDBOARDING
DISCING
FERT. 6-24-24
DRY FERT. RIG
QUOTA COST
HERB, MORN GLORY
DISC & SPRAY
SHAPING BEDS
SEED PEANUTS
PLANTING
PICKUP TRUCK
CULTIVATING
INSECT.
SPRAYING
FUNGICIDE
SPRAYING
FUNGICIDE
SPRAYING
INSECT.
SPRAYING
CUSTOM DIGGING
CUSTOM COMBINING
CUSTOM HAULING
CUSTOM DRYING
CASH RENT
OFFSET
TANDEM
PEANUTS
PURSUIT
3/4 TON
PEANUTS
PEANUTS
PEANUTS
PEANUTS
PEANUTS
PEANUTS
PEANUTS
PEANUTS
CROPLAND
1.0000
1.0000
40.0000
1.0000
1.0000
250.0000
1.0000
1200.0000
1.6000
1.0000
1.0000
75.0000
1.0000
40.0000
1.0000
1.5000
1.0000
1.0000
1.0000
1.0000
1.0000
.5000
1.0000
1.0000
20.0000
.6000
.6000
1.0000
C
V
C
C
C
C
V
V
V
V
C
V
C
V
C
V
C
V
C
V
C
C
C
C
V
V
V
V
F
c
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and is not Intended to recognize or predict the com and returns from any particular farm or ranch operation.
These projections were collected and developed by staff members of die Texas Agricultural Extension Service and approved for publication.
B-1241 (C4)
Projections for Planning Purposes Only
Not to be Used without Updating after September 8, 1995
Sorghum after Wheat (Nitrogen Fertilizer Only)
North Central Texas (4)
1995 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY 85% SORGHUM
SORGHUM
Quantity
30.600
28.000
Unit
Cwt
Cwt
$ / Unit
0.9000
3.9800
Total GROSS Income
VARIABLE COST Description
PREHARVEST
HERB, FALL
FERT. 82-0-0
ANHYDROUS RIG
SEED SORGHUM
HERB, SEEDLING
INSECT. MIDGE
ACR VARIABLE CST
CROP INS 65/100
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
CUSTOM COMBINING
CUSTOM HAULING
Yo u r
Estimate
27.54
111 . 4 4
138.98
Quantity
1.000
100.000
1.000
7.000
1.000
0.500
0.081
1.000
1.382
Unit
Qt.
Lb.
Acre
Lb.
Pt.
Pt.
Acre
Acre
Acre
Acre
Hour
$ / Unit
3.375
.130
2.000
1.040
9.000
6.625
13.970
5.950
5.001
To t a l
3.37
13.00
2.00
7.28
9.00
3.31
1.13
5.95
6.54
3.14
6.91
61.64
1.000
28.000
Acre
Cwt.
14.000
.250
Total HARVEST
Interest
Interest
To t a l
14.00
7.00
21.00
- OC Borrowed
- Positive Cash
36.558
-0.037
Dol.
Dol.
0.121
0.072
4.42
0.00
Total VARIABLE COST
87.06
GROSS INCOME minus VARIABLE COST
51.92
FIXED COST Description
ACR FIXED COST
ACR LAND RENT
Machinery and Equipment
Land
Unit
Acre
Acre
Acre
Acre
To t a l
1.44
2.03
27.52
25.00
Total FIXED Cost
55.98
Total of ALL Cost
143.04
NET PROJECTED RETURNS
-4.06
Information presented is prepared solely as a general guide and is not intended to recognize or predia the cam and returm from any particu^
These projections were collected and developed by staff members of die Texas Agricultural Extension Service and approved for p&
C4.7
B-1241 (C4)
Projections for Planning Purposes Only
Not to be Used without Updating after September 8, 1995
Date
Stage
of
Production
Type
of
Prod.
Product Name
Number
of
Units
Weight
per
Head
Cash Landlord BreJ
NonShare Evei
Cash
Pro(
======== ================ ===== ================:========= ============= ==== ========= ===:ss a;==========:
0 2 / 1 4 / 9 5 HARVEST
0 8 / 1 4 / 9 5 HARVEST
0 9 / 1 4 / 9 5 HARVEST
Date
Stage
of
Production
A
A
A
Type
of
Input
DEFICIENCY 85%
SORGHUM
DEFICIENCY 85%
SORGHUM
SORGHUM
Input Name
======== ================ ===== ================:S 3 B n = S 3 3 S
06/14/94
08/14/94
09/14/94
10/09/94
10/14/94
11 / 1 4 / 9 4
02/09/95
02/09/95
02/14/95
03/09/95
03/09/95
03/14/95
04/04/95
06/01/95
06/01/95
07/30/95
07/30/95
07/30/95
07/30/95
07/30/95
07/31/95
07/31/95
C4.8
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
M
M
M
E
M
M
M
E
M
E
E
M
M
M
E
E
E
E
E
K
G
G
DISCING
DISCING
DISCING
HERB, FALL
DISCING
SHAPING BEDS
ANHYDROUS APPL.
FERT. 82-0-0
SHAPING BEDS
SEED SORGHUM
HERB, SEEDLING
ROLLING
CULTIVATING
SPRAYING
INSECT. MIDGE
ACR VARIABLE CST
ACR FIXED COST
ACR LAND RENT
CROP INS 65/100
CASH RENT
CUSTOM COMBINING
CUSTOM HAULING
OFFSET
TANDEM
TANDEM
ATRAZINE
TANDEM
TREATED
DUAL
LORSBAN
SORG 28
CROPLAND
SORGHUM
SORGHUM
15.3000
28.0000
15.3000
Number
of
Units
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
100.0000
1.0000
7.0000
1.0000
1.0000
1.0000
1.0000
.5000
.0810
.0810
.0810
1.0000
1.0000
1.0000
28.0000
.0000
.0000
.0000
Cash
NonCash
33.00 N
33.00 N
33.00 N
Fixed Landlord
or
.Share
Va r i .
C
V
C
V
C
C
V
V
C
C
C
V
V
V
F
F
V
F
V
V
c
c
c
c
c
c
C
C
C
.00
.00
.00
.00
.00
.00
.00
33 .00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
33 .00
.00
Information presented is prepared solely as a general guide and is not intended to recognize or predict die com and returns from any particular farm or ranch operation.
These projections were collected and developed by staff members of die Texas Agricultural Extension Service and approved for publication.
Projections for Planning Purposes Only
Not to be Used without Updating after September 8, 1995
B-1241 (C4)
Sorghum after Wheat
North Central Texas (4)
1995 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY 85%
SORGHUM
SORGHUM
Quantity
30.600
36.000
Unit
Cwt
Cwt
$ / Unit
0.9000
3.9800
Total GROSS Income
VARIABLE COST Description
PREHARVEST
FERT. 10-34-0
HERB, FALL
LIQUID FERT. RIG
FERT. 82-0-0
ANHYDROUS RIG
SEED SORGHUM
HERB, SEEDLING
INSECT. SOIL
INSECT. MIDGE
ACR VARIABLE CST
CROP INS 65/100
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
CUSTOM COMBINING
CUSTOM HAULING
Yo u r
Estimate
27.54
143.28
170.82
Quantity
150.000
1.000
1.000
100.000
1.000
7.000
1.000
6.000
0.500
0.081
1.000
1.459
Unit
Lb.
Qt.
Acre
Lb.
Acre
Lb.
Pt.
Lb.
Pt.
Acre
Acre
Acre
Acre
Hour
$ / Unit
.122
3.375
2.000
.130
2.000
1.040
9.000
3.000
6.625
13.970
6.410
5.001
To t a l
18.37
3.37
2.00
13.00
2.00
7.28
9.00
18.00
3.31
1.13
6.41
6.77
3.35
7.30
101.30
1.000
36.000
Acre
Cwt.
14.000
.250
Total HARVEST
Interest
Interest
To t a l
14.00
9.00
23.00
OC Borrowed
Positive Cash
64.333
-0.005
Dol.
Dol.
Total VARIABLE COST
ACR FIXED COST
ACR LAND RENT
Machinery and Equipment
Land
7.78
0.00
132.08
GROSS INCOME minus VARIABLE COST
FIXED COST Description
0.121
0.075
38.74
Unit
Acre
Acre
Acre
Acre
To t a l
1.44
2.03
31.21
25.00
Total FIXED Cost
59.68
Total of ALL Cost
191.76
NET PROJECTED RETURNS
-20.94
Information presented is prepared solely as a general guide and Is not intended to recognize or predict the com and returns from any particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
C4.9
Projections for Planning Purposes Only
Not to be Used without Updating after September 8, 1995
Date
Stage
of
Production
02/14/95 HARVEST
08/14/95 HARVEST
09/14/95 HARVEST
Date
06/14/94
08/14/94
09/14/94
10/09/94
10/09/94
10/09/94
10/14/94
11 / 1 4 / 9 4
02/09/95
02/09/95
02/14/95
03/09/95
03/09/95
03/09/95
03/09/95
03/14/95
06/01/95
06/01/95
07/30/95
07/30/95
07/30/95
07/30/95
07/30/95
07/31/95
07/31/95
C4.10
Stage
o f
Production
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
Type
of
Product Name
Prod
A DEFICIENCY 85% SORGHUM
A SORGHUM
A DEFICIENCY 85% SORGHUM
Type
o f
Input
M
M
M
M
E
E
M
M
M
E
M
M
E
E
E
M
M
E
E
E
E
E
K
G
G
Input Name
DISCING
DISCING
DISCING
LIQUID FERT. RIG
FERT. 10-34-0
HERB, FALL
DISCING
SHAPING BEDS
ANHYDROUS APPL.
FERT. 82-0-0
SHAPING BEDS
PLANTING
SEED SORGHUM
HERB, SEEDLING
INSECT. SOIL
ROLLING
SPRAYING
INSECT. MIDGE
ACR VARIABLE CST
ACR FIXED COST
ACR LAND RENT
CROP INS 65/100
CASH RENT
CUSTOM COMBINING
CUSTOM HAULING
OFFSET
TANDEM
TANDEM
ATRAZINE
TANDEM
TREATED
DUAL
COUNTER
LORSBAN
SORG 36
CROPLAND
SORGHUM
SORGHUM
Number
of
Units
B-1241 (C4)
Weight Cash Landlord Break
per
NonShare
Even
Head
Cash
Prod.
15.3000
36.0000
15.3000
Number
of
Units
1
1
1
1
150
1
1
1
1
100
1
1
7
1
6
1
1
0000 C
0000 C
OOOO C
Cash
NonCash
.0000
.0000
OOOO
.0000
.0000
.0000
.0000
oooo
oooo
oooo
oooo
oooo
oooo
oooo
oooo
oooo
oooo
,5000
,0810
,0810
,0810
1 oooo
1 oooo
1 oooo
36 .0000
33.00 N
33.00 N
33.00 N
Fixed Landlord
or
Share
Va r i .
V
V
V
V
V
V
V
V
V
F
F
V
F
V
V
.00
.00
.00
.00
33.00
.00
.00
.00
.00
33.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
33.00
.00
Information presented is prepared solely as a general guide and is not intended to recognize or predict the com and returns from any particular farm or ranch operation.
These projections were collected and developed by staff members of die Texas Agricultural Extension Service and approved for publication.
Projections for Planning Purposes Only
Not to be Used without Updating after September 8, 1995
B-1241 (C4)
Soybeans
North Central Texas (4)
1995 Projected Costs and Returns per Acre
GROSS INCOME Description
SOYBEANS
Quantity
25.000
Unit
Bu.
$ / Unit
5.0000
Total GROSS Income
VARIABLE COST Description
PREHARVEST
HERB, YELLOW
INOCULANT
SEED SOYBEANS
CROP INS 65/100
Fuel &. Lube - Machinery
Repairs - Machinery
Labor - Machinery
125.00
Quantity
2.000
1.000
60.000
1.000
1.068
Unit
Pt.
Acre
Lb.
Acre
Acre
Acre
Hour
$ / Unit
4.375
1.500
.300
6.820
5.000
To t a l
8.75
1.50
18.00
6.82
5.13
2.94
5.34
48.48
1.000
25.000
46.477
-0.865
Acre
Cwt.
Dol.
Dol.
14.000
.140
0.121
0.072
14.00
3.50
5.62
-0.06
Total VARIABLE COST
71.54
GROSS INCOME minus VARIABLE COST
53.46
FIXED COST Description
Machinery and Equipment
Land
Unit
Acre
Acre
To t a l
25.27
25.00
Total FIXED Cost
50.27
Total of ALL Cost
121.80
NET PROJECTED RETURNS
Your
Estimate
125.00
Total PREHARVEST
CUSTOM COMBINING
CUSTOM HAULING
Interest - OC Borrowed
Interest - Positive Cash
To t a l
3.20
Information presented is prepared solely as a general guide and is not intended to recognize or prea^ die com and returns from any partlculm
These projections were collected and developed by staff memben of die Texas Agricultural Extension Service (aid approved fo^
C4.ll
B-1241 (CA)
Projections for Planning P'urposes Only
Not to be Used without Updating after September 8,1995
Date
Stage
of
Production
1 0 / 0 1 / 9 5 HARVEST
Date
Stage
of
Production
08/15/94
08/15/94
09/15/94
10/10/94
10/15/94
12/15/94
03/15/95
04/05/95
04/05/95
04/05/95
08/14/95
08/15/95
08/15/95
08/31/95
C4.12
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
Type
Of
Product Name
Prod.
A
Type
of
Input
M
M
M
E
M
M
M
M
E
E
E
G
G
K
Number
We i g h t
of
per
Units
SOYBEANS
Input Name
Head
25.0000
Number
of
Units
Cash Landlord Break
NonShare Even
Cash
Prod.
.0000
Cash
NonCash
c
33.00
Fixed Landlord
or
Share
Va r i .
========================= ============= ===== ===== ========
DISCING
OFFSET
DISCING
TA N D E M
DISCING
TA N D E M
HERB, YELLOW TREFLAN
DISCING
TA N D E M
SHAPING BEDS
SHAPING BEDS
PLANTING
INOCULANT
SEED SOYBEANS
CROP INS 65/100 SOYBEAN
CUSTOM COMBINING SOYBEANS
CUSTOM HAULING SOYBEANS
CASH RENT CROPLAND
1.0000
1.0000
1.0000
2.0000
1.0000
1.0000
1.0000
1.0000
1.0000
60.0000
1.0000
1.0000
25.0000
1.0000
c
V
c
c
c
c
c
c
V
V
V
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
33.00
33.00
.00
Information presented is prepared solely as a general guide and is not intended to recognize or predict die com and returns from any particular farm or ranch operation.
These projections were collected and developed by staff members of die Texas Agricultural Extension Service and approved for publication.
N
Projections for Planning Purposes Only
Not to be Used without Updating after September 8, 1995
B-1241 (C4)
Wheat Production, No Fertilizer
■.QQC
r, .North Costs
Central
(4) per Acre
1995 Projected
andTexas
Returns
T^^^^^^_
Quantity
Unit
$
/
D E F I C I E N85%
DEFICIENCY
C Y WHEAT
85%
W H E AT
~U:ZZ
^"
"~:~?
34.000
Bu
WHEAT
25.000 Bu.
Total GROSS Income
111 . 8 5
VARIABLE COST Description
PREHARVEST
SEED WHEAT
HERB, RYEGRASS
HERB, W. MUSTARD
INSECT. GREENBUG
ACR VARIABLE CST
Fuel & Lube - Machinery
Repairs - Machinery
Labor
Machinery
Yo u r
U nUi tn i t
T o tTaol t a l E s t i m a
^ tte.
===========
====^===
0.9000
30.60
3.2500
81.25
Quantity
Unit
Unit
75.000
0.500
0.100
1.000
.180
12.000
21.000
3.500
13.970
0.869
Lb.
Oz.
Oz.
Pt.
Acre
Acre
Acre
Hour
1.000
25.000
Acre
Bu.
"
Total PREHARVEST
HARVEST
CUSTOM COMBINING
CUSTOM HAULING
5.001
13.50
6.00
2.10
3.50
0.00
4.07
2.41
4.34
35.92
14.000
. 140
Total HARVEST
Interest - OC Borrowed
To t a l
14.00
3.50
17.50
33.994 Dol.
Total VARIABLE COST
0.121
4.11 .
57.54
GROSS INCOME minus VARIABLE COST
FIXED COST Description
Machinery and Equipment
Land
54.31
Unit
Acre
Acre
Total FIXED Cost
Total of ALL Cost
NET PROJECTED RETURNS
To t a l
19.36
25.00
44.36
101.90
9.95
'~^&2SS£S2nSZttjS2sS2^
«.u
B-1241 (C4)
Projections for Planning Purposes Only
Not to be Used without Updating after September 8, 1995
Date
Stage
of
Production
Type
of
Prod.
WHEAT
DEFICIENCY 85%
06/15/95 HARVEST
07/15/95 HARVEST
Date
06/15/94
08/15/94
09/15/94
10/15/94
10/20/94
10/20/94
10/20/94
10/20/94
12/15/94
12/15/94
05/31/95
05/31/95
05/31/95
06/01/95
06/01/95
06/01/95
C4.14
Stage
o f
Production
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
Product Name
Type
of
Input
:=======
M
M
M
M
M
E
E
E
M
E
E
E
E
G
G
K
WHEAT
Input Name
DISCING
DISCING
DISCING
DISCING
DRILLING
SEED WHEAT
HERB, RYEGRASS
HERB, W. MUSTARD
SPRAYING
INSECT. GREENBUG
ACR VARIABLE CST
ACR FIXED COST
ACR LAND RENT
CUSTOM COMBINING
CUSTOM HAULING
CASH RENT
OFFSET
TANDEM
TANDEM
TANDEM
FINESSE
ALLY
M.PARATH
WHEAT
WHEAT
CROPLAND
Number
of
Units
Weight Cash Landlord Break
per
NonShare
Even
Head
Cash
Prod.
25.0000
34.0000
Number
of
Units
.0000
.0000
.0000
.0000
.0000
75.0000
.5000
.1000
1.0000
1.0000
.0000
.0000
.0000
1.0000
25.0000
1.0000
0000 C
0000 C
Cash
NonCash
33.00
33.00
Fixed Landlord
or
Share
Va r i .
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.33
33.00
33.00
33.00
33.00
.00
Information presented is prepared solely as a general guide and is not intended to recognize or predict the com and returns from any particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
N
N
B-1241 (C4)
Projections for Planning Purposes Only
Not to be Used without Updating after September 8, 1995
Wheat Production, Fall Nitrogen Fertilizer Only
North Central Texas (4)
1995 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY 85%
WHEAT
WHEAT
Quantity
34.000
35.000
Unit
Bu
Bu.
$ / Unit
0.9000
3.2500
Total GROSS Income
VARIABLE COST Description
PREHARVEST
FERT. 82-0-0
ANHYDROUS RIG
SEED WHEAT
HERB, RYEGRASS
HERB, W. MUSTARD
INSECT. GREENBUG
ACR VARIABLE CST
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
CUSTOM COMBINING
CUSTOM HAULING
Yo u r
Estimate
30.60
11 3 . 7 5
144.35
juantity
100.000
1.000
75.000
0.500
0.100
1.000
0.888
Unit
Lb.
Acre
Lb.
Oz.
Oz.
Pt.
Acre
Acre
Acre
Hour
$ / Unit
.130
2.000
.180
12.000
21.000
3.500
13.970
5.001
To t a l
13.00
2.00
13.50
6.00
2.10
3.50
0.00
4.28
2.10
4.44
50.92
1.000
35.000
Acre
Bu.
14.000
.140
Total HARVEST
Interest
Interest
To t a l
14.00
4.90
18.90
- OC Borrowed
- Positive Cash
43.570
-0.753
Dol.
Dol.
0.121
0.072
5.27
-0.05
Total VARIABLE COST
75.04
GROSS INCOME minus VARIABLE COST
69.31
FIXED COST Description
Machinery and Equipment
Land
Total FIXED Cost
Total of ALL Cost
NET PROJECTED RETURNS
Unit
Acre
Acre
To t a l
18.90
25.00
43.90
11 8 . 9 4
25.41
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs and returns from any particular farm or ranch operation.
These projections were collected and developed by staff members of die Texas Agricultural Extension Service and approved for publication.
C4.15
Projections far Planning Purposes Only
Not to be Used without Updating after September 8, 1995
Date
Stage
o f
Production
0 6 / 1 4 / 9 5 HARVEST
0 7 / 1 4 / 9 5 HARVEST
Date
Stage
of
Production
Type
of
Prod.
A
A
Type
of
Input
Product Name
WHEAT
DEFICIENCY 85%
WHEAT
Input Name
B-1241 (C4)
Number
of
Units
weight
per
Head
35.0000
34.0000
Number
of
Units
C a s h L a n d l o r d Break
NonShare
Even
Cash
Prod.
.0000 C
.0000 C
Cash
NonCash
33.00
33.00
Fixed Landlord
or
Share
Va r i .
======== ================ ===== ================:========= ============= ==== = ===== ========
06/14/94
08/14/94
09/14/94
10/09/94
10/09/94
10/19/94
10/19/94
10/19/94
10/19/94
12/14/94
12/14/94
05/30/95
05/30/95
05/30/95
05/31/95
05/31/95
05/31/95
C4.16
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
M
M
M
E
M
M
E
E
E
M
E
E
E
E
G
G
K
DISCING
DISCING
DISCING
FERT. 82-0-0
ANHYDROUS APPL.
DRILLING
SEED WHEAT
HERB, RYEGRASS
HERB, W. MUSTARD
SPRAYING
INSECT. GREENBUG
ACR VARIABLE CST
ACR FIXED COST
ACR LAND RENT
CUSTOM COMBINING
CUSTOM HAULING
CASH RENT
OFFSET
TANDEM
TANDEM
FINESSE
ALLY
M.PARATH
WHEAT
WHEAT
CROPLAND
1.0000
1.0000
1.0000
100.0000
1.0000
1.0000
75.0000
.5000
.1000
1.0000
1.0000
.0000
.0000
.0000
1.0000
35.0000
1.0000
c
c
V
V
c
c
c
c
c
c
c
c
c
c
V
V
V
V
V
F
F
V
V
F
.00
.00
.00
33.00
33.00
.00
.00
.00
.00
.00
.00
33.00
33.00
33.00
33.00
33.00
.00
Information presented is prepared solely as a general guide and is nat intended to recognize or predict the com and returns from any particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
N
N
Projections for Planning Purposes Only
Not to be Used without Updating after September 8, 1995
B-1241 (C4)
Wheat Production, Fall & Spring Fertilizer
North Central Texas (4)
1995 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY 85% WHEAT
WHEAT
Quantity Unit $ / Unit
34.000 Bu
45.000 Bu,
0.9000
3.2500
Total GROSS Income
Yo u r
Estimate
30.60
146.25
176.85
VARIABLE COST Description
PREHARVEST
FERT. 18-46-0
DRY FERT. RIG
SEED WHEAT
HERB, W. MUSTARD
HERB, RYEGRASS
INSECT. GREENBUG
FERT. 32-0-0
INSECT. GREENBUG
LIQUID FERT. RIG
ACR VARIABLE CST
CROP INS 65/100
Fuel & Lube - Machinery
Repairs - Machinery
Labor
Machinery
Total PREHARVEST
HARVEST
CUSTOM COMBINING
CUSTOM HAULING
Quantity
Unit
100.000
1.000
75.000
0.100
500
000
180.000
1.000
1.000
Lb.
Acre
Lb.
Oz.
Oz.
Pt.
Lb.
Pt.
Acre
Acre
Acre
Acre
Acre
Hour
1.000
1.002
$
/
Unit
.130
2.000
.180
21.000
12.000
3.500
.103
3.500
2.000
13.970
5.120
5.001
To t a l
13.00
2.00
13.50
2.10
6.00
3.50
18.63
50
00
00
12
11
18
01
80.65
1.000
45.000
Acre
Bu.
14.000
.140
Total HARVEST
Interest
Interest
To t a l
14.00
6.30
20.30
OC Borrowed
Positive Cash
49.694 Dol
-2.768 Dol
Total VARIABLE COST
Machinery and Equipment
Land
6.01
-0.20
106.76
GROSS INCOME minus VARIABLE COST
FIXED COST Description
0.121
0.072
70.09
Unit
Acre
Acre
To t a l
22.64
25.00
Total FIXED Cost
47.64
To t a l o f A L L C o s t
154.40
NET PROJECTED RETURNS
22.45
Information presented is prepared solely as a general guide and is not intended to recognize or predict the com and returns from any particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
C4.17
B-1241 (C4)
Projections for Planning Purposes Only
Not to be Used without Updating after September 8, 1995
Date
Stage
of
Production
Type
of
Prod.
======== ================ =====
06/15/95 HARVEST
07/15/95 HARVEST
Date
Stage
of
Production
08/20/94
08/25/94
09/20/94
10/10/94
10/10/94
10/15/94
10/20/94
10/20/94
10/20/94
10/20/94
12/15/94
12/15/94
03/10/95
03/10/95
03/10/95
05/31/95
05/31/95
05/31/95
05/31/95
06/01/95
06/01/95
07/15/95
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
Product Name
A
A
Type
of
WHEAT
DEFICIENCY 85%
WHEAT
Input Name
STALK
TANDEM
OFFSET
TANDEM
ALLY
FINESSE
M.PARATH
M.PARATH
WHEAT 35
WHEAT
WHEAT
CROPLAND
per
Head
a a s s :2 = = = = = = = =
45.0000
34.0000
Number
of
Units
SHREDDING
DISCING
DISCING
DRY FERT. RIG
FERT. 18-46-0
DISCING
DRILLING
SEED WHEAT
HERB, W. MUSTARD
HERB, RYEGRASS
SPRAYING
INSECT. GREENBUG
LIQUID FERT. RIG
FERT. 32-0-0
INSECT. GREENBUG
ACR VARIABLE CST
ACR FIXED COST
ACR LAND RENT
CROP INS 65/100
CUSTOM COMBINING
CUSTOM HAULING
CASH RENT
Weight
of
Units
Input
M
M
M
M
E
M
M
E
E
E
M
E
M
E
E
E
E
E
E
G
G
K
Number
1.0000
1.0000
1.0000
1.0000
100.0000
1.0000
1.0000
75.0000
.1000
.5000
1.0000
1.0000
1.0000
180.0000
1.0000
.0000
.0000
.0000
1.0000
1.0000
45.0000
1.0000
.0000
.0000
Cash
NonCash
C a s h L a n d l o r d Break
NonShare
Even
Cash
Prod.
===== ======== =====
C
33.00
33.00
c
Fixed Landlord
or
Share
Va r i .
C
V
c
c
c
c
c
c
c
c
c
c
c
c
c
V
V
V
V
V
V
V
F
F
V
V
V
F
.00
.00
.00
.00
33.00
.00
.00
.00
.00
.00
.00
.00
.00
33.00
.00
33.00
33.00
33.00
.00
33.00
33.00
.00
Information presented is prepared solely as a general guide and is not intended to recognize or predict the com and returns from any particular farm or ranch operation.
C4 .18 These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
N
N
Projections far Planning Purposes Only
Not to be Used without Updating after September 8, 1995
B-1241 (C4)
Wheat Production, High Input Management
North Central Texas (4)
1995 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY 85% WHEAT
WHEAT
Quantity Unit $ / Unit
34.000
55.000
Bu
Bu,
0.9000
3.2500
Total GROSS Income
Yo u r
Estimate
30.60
178.75
209.35
VARIABLE COST Description
PREHARVEST
FERT. 18-46-0
DRY FERT. RIG
FERT. 82-0-0
ANHYDROUS RIG
SEED TREATMENT
SEED WHEAT
HERB, RYEGRASS
HERB, W. MUSTARD
INSECT. GREENBUG
FERT. 32-0-0
INSECT. GREENBUG
LIQUID FERT. RIG
FUNGICIDE
ACR VARIABLE CST
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
CUSTOM COMBINING
CUSTOM HAULING
Quantity
Unit
100.000
1.000
100.000
1.000
75.000
75.000
0.500
0.100
1.000
180.000
1.000
1.000
1.000
Lb.
Acre
Lb.
Acre
Lb.
Lb.
Oz.
Oz.
Pt.
Lb.
Pt.
Acre
Acre
Acre
Acre
Acre
Hour
0.978
$
/
Unit
.130
2.000
.130
2.000
.070
.180
12.000
21.000
3.500
.103
3.500
2.000
14.000
13.970
5.001
To t a l
13.00
2 00
13, 00
2, 00
5, 25
13.50
00
10
50
18.63
50
00
14.00
0.00
53
18
89
110.08
1.000
5.000
Acre
Bu.
14.000
.140
Total HARVEST
Interest
Interest
To t a l
14.00
7.70
21.70
OC Borrowed
Positive Cash
67.919
-0.957
Dol,
Dol
Total VARIABLE COST
Machinery and Equipment
Land
Total FIXED Cost
To t a l o f A L L C o s t
NET PROJECTED RETURNS
8.22
-0.07
139.93
GROSS INCOME minus VARIABLE COST
FIXED COST Description
0.121
0.072
69.42
Unit
Acre
Acre
To t a l
19.97
25.00
44.97
184.90
24.45
Information presented is prepared solely as a general guide and is not intended to recognize or predict the com and returns from any particular farm or ranch operation.
These projections wen collected and developed by staff member
C4.19
Projections for Planning Purposes Only
Not to be Used without Updating after September 8, 1995
Date
Stage
of
Production
Type
o f
Prod.
Product Name
B-1241 (C4)
Number
of
Units
1Weight
per
1Head
======== ================ ===== ================!========= =============
0 6 / 1 5 / 9 5 HARVEST
0 7 / 1 5 / 9 5 HARVEST
Date
06/15/94
08/15/94
09/10/94
09/10/94
09/15/94
10/15/94
10/15/94
10/19/94
10/20/94
10/20/94
10/20/94
10/20/94
12/15/94
12/15/94
03/10/95
03/10/95
03/10/95
04/10/95
05/31/95
05/31/95
05/31/95
06/01/95
06/01/95
06/01/95
C4.20
Stage
o f
Production
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST.
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
A
A
Type
o f
Input
WHEAT
DEFICIENCY 85%
WHEAT
Input Name
55.0000
34.0000
Number
of
Units
Cash Landlord Bre;
Non- Share Evei
Cash
Pro<
.0000
.0000
Cash
NonCash
C
C
33.00
33.00
Fixed Landlord
or
Share
Va r i .
===== ================:========= ============= ====:= ===== ========
M
M
M
E
M
M
E
E
M
E
E
E
M
E
M
E
E
E
E
E
E
G
G
K
DISCING
DISCING
DRY FERT. RIG
FERT. 18-46-0
DISCING
ANHYDROUS APPL.
FERT. 82-0-0
SEED TREATMENT
DRILLING
SEED WHEAT
HERB, RYEGRASS
HERB, W. MUSTARD
SPRAYING
INSECT. GREENBUG
LIQUID FERT. RIG
FERT. 32-0-0
INSECT. GREENBUG
FUNGICIDE
ACR VARIABLE CST
ACR FIXED COST
ACR LAND RENT
CUSTOM COMBINING
CUSTOM HAULING
CASH RENT
OFFSET
TANDEM
TANDEM
WHEAT
FINESSE
ALLY
M.PARATH
M.PARATH
WHEAT
WHEAT
WHEAT
CROPLAND
1.0000
1.0000
1.0000
100.0000
1.0000
1.0000
100.0000
75.0000
1.0000
75.0000
.5000
.1000
1.0000
1.0000
1.0000
180.0000
1.0000
1.0000
.0000
.0000
.0000
1.0000
55.0000
1.0000
c
c
c
c
c
c
c
c
V
c
c
c
c
c
c
c
c
c
V
V
V
V
F
F
V
V
F
V
V
V
V
V
V
V
.00
.00
.00
33.00
.00
33.00
33.00
.00
.00
.00
.00
.00
.00
.00
.00
33.00
.00
33.00
33.00
33.00
33.00
33.00
33.00
.00
Information presented a prepared solely as a general guide and is not intended to recognize or predict the com and returns from any particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
N
N