I
21
Projections for Planning Purposes Only
Not to be Used without Updating After January 15,1996
Peanuts, Florunner, Sprinkler Irrigated
Texas High Plains
1996 Projected Costs and Returns per Acre
GROSS INCOME Description
Quantity
PEANUTS RUNNER
2.250
Unit
ton
$ / Unit
Total
350.0000
787.50
Total GROSS Income
787.50
VARIABLE COST Description
luantity
PREHARVEST
HERBICIDE
NITROGEN
PHOSPHATE
FERTILIZER APPL.
SEED
INOCULANT
INSECTICIDE+APPL
FUNGICIDE & APPL
FUNGICIDE & APPL
FUNGICIDE & APPL
HOEING
Fuel & Lube - Machinery
- Irrigation
- Machinery
Repairs
- Irrigation
- Machinery
Labor
- Irrigation
Unit
1.000
40.000
40.000
1.000
80.000
1.000
1.000
1.000
1.000
1.000
1.000
acre
lb.
lb.
acre
lb.
acre
appl
appl
appl
appl
acre
Acre
Acre
Acre
Acre
3.050 Hour
1.792 Hour
Total PREHARVEST
HARVEST
DIG AND SHAKE
CUSTOM HARVEST
CUSTOM HAULING
DRYING
$ / Unit
Total
10.000
.150
.210
5.000
.780
1.250
5.000
10.000
10.000
10.000
12.000
10.00
6.00
8.40
5.00
62.40
1.25
5.00
10.00
10.00
10.00
12.00
10.93
46.76
3.49
9.62
21.35
12.48
7.001
6.964
244.68
1.000
2.250
2.250
2.250
acre
ton
ton
ton
10.000
25.000
8.000
25.000
10.00
56.25
18.00
56.25
Total HARVEST
Interest
Interest
Your
Estimate
140.50
- OC Borrowed
- Positive Cash
121.576
-41.239
Dol.
Dol.
0.090
0.050
10.94
-2.06
Total VARIABLE COST
394.06
Break-Even Price, Total Variable Cost $ 175.13 per ton of PEANUTS
GROSS
INCOME
FIXED COST Description
Machinery and Equipment
Irrigation
Land
minus
VA R I A B L E
COST
Unit
Acre
Acre
Acre
Total FIXED Cost
393.44
Total
40.12
91.75
45.00
176.86
Break-Even Price, Total Cost $ 253.74 per ton of PEANUTS
Total of ALL Cost
570.92
NET PROJECTED RETURNS
216.58
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs and returns from any one particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
22
Date
Projections for Planning Purposes Only
Not to be Used without Updating After January 15,1996
Stage
of
Production
Type
of
Prod.
10/30/96 HARVEST
Date
Product Name
PEANUTS
Stage
of
Type
Of
Number
of
Units
RUNNER
Input Name
Production
Input
======== ================ = = = = 3: ================:========:
12/21/95 PREHARVEST
M DISCING
TANDEM
01/26/96 PREHARVEST
M PLOWING
01/26/96 PREHARVEST
M CHISELING
02/21/96 PREHARVEST
M DISCING
TANDEM
03/05/96 PREHARVEST
E HERBICIDE
PEANUT
03/05/96 PREHARVEST
M DISC & SPRAY
03/15/96 PREHARVEST
M SAND FIGHTING
03/20/96 PREHARVEST
E NITROGEN
03/20/96 PREHARVEST
E PHOSPHATE
03/20/96 PREHARVEST
G FERTILIZER APPL.
03/31/96 PREHARVEST
M PICKUP TRUCK
3/4 TON
04/01/96 PREHARVEST
M SAND FIGHTING
04/10/96 PREHARVEST
M LISTING
04/18/96 PREHARVEST
0 IRRIGATION
04/25/96 PREHARVEST
M ROD WEEDING
05/10/96 PREHARVEST
M PLANTING
05/10/96 PREHARVEST
E SEED
PEANUT
05/10/96 PREHARVEST
E INOCULANT
05/15/96 PREHARVEST
M CULTIVATING
ROLLING
05/22/96 PREHARVEST
0 IRRIGATION
05/25/96 PREHARVEST
M SAND FIGHTING
05/30/96 PREHARVEST
M CULTIVATING
ROLLING
06/01/96 PREHARVEST
0 IRRIGATION
06/10/96 PREHARVEST
M SAND FIGHTING
0 IRRIGATION
06/14/96 PREHARVEST
06/19/96 PREHARVEST
O IRRIGATION
06/20/96 PREHARVEST
G INSECTICIDE+APPL
06/20/96 PREHARVEST
G FUNGICIDE & APPL
M CULTIVATING
06/25/96 PREHARVEST
8ROW
07/01/96 PREHARVEST
O IRRIGATION
07/10/96 PREHARVEST
O IRRIGATION
07/12/96 PREHARVEST
G FUNGICIDE & APPL
07/20/96 PREHARVEST
0 IRRIGATION
O IRRIGATION
08/01/96 PREHARVEST
08/02/96 PREHARVEST
G FUNGICIDE & APPL
08/10/96 PREHARVEST
O IRRIGATION
08/10/96 PREHARVEST
G HOEING
M SPOT SPRAYING
08/15/96 PREHARVEST
08/20/96 PREHARVEST
O IRRIGATION
09/01/96 PREHARVEST
O IRRIGATION
09/15/96 PREHARVEST
O IRRIGATION
11/25/96 HARVEST
G DIG AND SHAKE
PEANUTS
11/25/96 HARVEST
G CUSTOM HARVEST PEANUTS
G CUSTOM HAULING PEANUTS
11/25/96 HARVEST
G DRYING
PEANUTS
11/30/96 HARVEST
K CASH-RENT
PEANUTS
11/30/96
2.2500
Weight Cash Landlord Break
per Non- Share Even
Head
Cash
Prod.
.0000
.00
Number
Cash Fixed Landlord
Nonor
Share
Units
Cash Vari.
:=========== ===== ===== ========
1.0000
.00
.5000
.00
.5000
.00
1.0000
.00
1.0000
c
V
.00
1.0000
.00
1.0000
.00
40.0000
c
V
.00
40.0000
c
V
.00
1.0000
c
V
.00
20.0000
.00
1.0000
.00
1.0000
.00
4.0000
.00
1.0000
.00
1.0000
.00
80.0000
c
V
.00
1.0000
c
V
.00
1.0000
.00
2.0000
.00
1.0000
.00
1.0000
.00
2.0000
.00
1.0000
.00
2.0000
.00
2.0000
.00
1.0000 c
V
.00
1.0000 c
V
.00
1.0000
.00
2.0000
.00
2.0000
.00
1.0000
c
V
.00
2.0000
.00
2.0000
.00
1.0000
c
V
.00
2.0000
.00
1.0000
c
V
.00
1.0000
.00
2.0000
.00
2.0000
.00
2.0000
.00
1.0000
c
V
.00
2.2500
c
V
.00
2.2500
c
V
.00
2.2500
c
V
.00
1.0000
c
F
.00
of
Information presented is prepared solely as a general guide and is not intended to recognize or predict the cost and returns from any particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agrcultural Extension Service and approved for publication.
I
24
Date
Projections for Planning Purposes Only
Not to be Used without Updating After January 15,1996
Stage
of
reduction
Type
Name
of
Production
12/21/95 PREHARVEST
01/26/96 PREHARVEST
01/26/96 PREHARVEST
02/21/96 PREHARVEST
03/05/96 PREHARVEST
03/05/96 PREHARVEST
03/15/96 PREHARVEST
03/20/96 PRE-\RVEST
03/20/96 PREHARVEST
03/20/96 PREHARVEST
03/31/96 PREHARVEST
04/01/96 PREHARVEST
04/10/96 PREF&9VEST
04/18/96 PREhnaVEST
04/25/96 PREHARVEST
05/10/96 PREHARVEST
05/10/96 PREHARVEST
05/10/96 PREHARVEST
05/15/96 PREHARVEST
05/22/96 PREHARVEST
05/25/96 PREHARVEST
05/30/96 PREHARVEST
06/01/96 PREHARVEST
06/10/96 PREHARVEST
06/14/96 PREHARVEST
06/19/96 PREHARVEST
06/20/96 PREHARVEST
06/20/96 PREHARVEST
06/25/96 PREHARVEST
07/01/96 PREHARVEST
07/10/96 PREHARVEST
07/12/96 PREHARVEST
07/20/96 PREHARVEST
08/01/96 PREHARVEST
08/02/96 PREHARVEST
08/10/96 PREHARVEST
08/10/96 PREHARVEST
08/15/96 PREHARVEST
08/20/96 PREHARVEST
09/01/96 PREHARVEST
09/15/96 PREHARVEST
11/25/96 HARVEST
11/25/96 HARVEST
11/25/96 HARVEST
11/30/96 HARVEST
11/30/96
Type
of
per
Head
1.7500
Input Name
Input
M
M
M
M
E
M
M
E
E
G
M
M
M
0
M
M
E
E
M
0
M
M
O
M
O
O
G
G
M
0
O
G
O
0
G
O
G
M
O
O
O
G
G
G
G
K
Weight
Units
PEANUTS
Stage
Nunber
of
Prod.
10/30/96 HARVEST
Date
Product
of
DISCING
PLOWING
CHISELING
DISCING
HERBICIDE
DISC & SPRAY
SAND FIGHTING
NITROGEN
PHOSPHATE
FERTILIZER APPL.
PICKUP TRUCK
SAND FIGHTING
LISTING
IRRIGATION
ROD WEEDING
PLANTING
SEED
INOCULANT
CULTIVATING
IRRIGATION
SAND FIGHTING
CULTIVATING
IRRIGATION
SAND -IGHTING
IRRIGATION
IRRIGATION
INSECTICIDE+APPL
FUNGICIDE & APPL
CULTIVATING
IRRIGATION
IRRIGATION
FUNGICIDE & APPL
IRRIGATION
IRRIGATION
FUNGICIDE & APPL
IRRIGATION
HOEING
SPOT SPRAYING
IRRIGATION
IRRIGATION
IRRIGATION
DIG AND SHAKE
CUSTOM HARVEST
CUSTOM HAULING
DRYING
CASH-RENT
TANDEM
TANDEM
PEANUT
3/4 TON
PEANUT
ROLLING
ROLLING
8 ROW
PEANUTS
PEANUTS
PEANUTS
PEANUTS
PEANUTS
Number
of
Units
Cash
NonCash
Landlord Break
Share Even
Prod.
.00
.0000
(:ash
IYonllash
1.0000
.5000
.5000
1.0000
1.0000
1.0000
1.0000
40.0000
80.0000
1.0000
20.0000
1.0000
1.0000
4.0000
1.0000
1.0000
80.0000
1.0000
1.0000
2.0000
1.0000
1.0000
2.0000
1.0000
2.0000
2.0000
1.0000
1.0000
1.0000
2.0000
2.0000
1.0000
2.0000
2.0000
1.0000
2.0000
1.0000
1.0000
2.0000
2.0000
2.0000
1.0000
1.7500
1.7500
1.7500
1.0000
Information presented is prepared solely as a general guide and is not intended to recognize or predict:
These projections were collected and developed by staff members of the Texas Agnail'
Fixed Landlord
or
Share
Va r i .
C
V
c
c
c
V
V
V
c
c
V
V
c
c
V
V
c
V
c
c
V
c
c
c
c
c
V
V
V
V
F
V
.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
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
i...d returns from any particular farm or ranch operation.
~n Service and approved for publication.
23
Projections for Planning Purposes Only
Not to be Used without Updating After January 15,1996
Peanuts, Spanish, Sprinkler Irrigated
Texas High Plains
1996 Projected Costs and Returns per Acre
GROSS INCOME Description
Quantity Unit $ / Unit
PEANUTS
Total
1.750 ton 410.0000
717.50
717.50
Total GROSS Income
VARIABLE COST Description
Total
Quantity Unit $ / Unit
PREHARVEST
HERBICIDE
NITROGEN
PHOSPHATE
FERTILIZER APPL.
SEED
INOCULANT
INSECTICIDE+APPL
FUNGICIDE & APPL
FUNGICIDE & APPL
FUNGICIDE & APPL
HOEING
Fuel & Lube
Machinery
Irrigation
Repairs
Machinery
Irrigation
Labor
Machinery
Irrigation
1.000
40.000
80.000
1.000
80.000
1.000
1.000
1.000
1.000
1.000
1.000
acre
lb.
lb.
acre
lb.
acre
appl
appl
appl
appl
acre
Acre
Acre
Acre
Acre
3.050 Hour
1.792 Hour
10.000
.150
.210
5.000
.780
1.250
5.000
10.000
10.000
10.000
12.000
10.00
6.00
16.80
5.00
62.40
1.25
5.00
10.00
10.00
10.00
12.00
10.93
46.76
3.49
9.62
21.35
12.48
7.001
6.964
253.08
Total PREHARVEST
HARVEST
DIG AND SHAKE
CUSTOM HARVEST
CUSTOM HAULING
DRYING
1.000 acre
1.750 ton
1.750 ton
1.750 ton
10.00
43.75
14.00
43.75
10.000
25.000
8.000
25.000
111.50
Total HARVEST
Interest
Interest
Your
Estimate
- OC Borrowed
- Positive Cash
126.732
-34.671
Dol,
Dol,
11.41
-1.73
0.090
0.050
374.25
Total VARIABLE COST
Break-Even Price, Total Variable Cost $ 213.85 per ton of PEANUTS
GROSS
INCOME
FIXED COST Description
Machinery and Equipment
Irrigation
Land
minus
VA R I A B L E
COST
Unit
Acre
Acre
Acre
Total FIXED Cost
343.25
Total
40.12
91.75
45.00
176.86
Break-Even Price, Total Cost $ 314.92 per ton of PEANUTS
Total of ALL Cost
551.11
NET PROJECTED RETURNS
166.39
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs and returns from any one particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
I
25
Projections for Planning Purposes Only
Not to be Used without Updating After January 15,1996
Permanent Pasture Establishment, Sprinkler Irrig.
Texas High Plains
1996 Projected Costs and Returns per Acre
GROSS INCOME Description
-WARNING- No gross receipts
VARIABLE COST Description
FERTILIZER (N)
FERTILIZER (P)
FERTILIZER APPL.
SEED
Fuel & Lube - Machinery
- Irrigation
Repairs - Machinery
- Irrigation
Labor - Machinery
- Irrigation
Interest - OC Borrowed
Quantity Unit $ / Unit
Total
Quantity Unit $ / Unit
Total
40.000 lb.
50.000 lb.
1.000 acre
15.000 lb.
Acre
Acre
Acre
Acre
2.691 Hour
0.384 Hour
29.607 Dol.
Total VARIABLE COST
Machinery and Equipment
Irrigation
Land
7.000
6.964
0.090
3.00
5.25
3.00
18.75
8.37
10.02
3.11
2.06
18.84
2.67
2.66
77.75
GROSS INCOME minus VARIABLE COST
FIXED COST Description
.075
.105
3.000
1.250
-77.75
Unit
Acre
Acre
Acre
Total
38.47
19.66
25.00
Total FIXED Cost
83.13
Total of ALL Cost
160.88
NET PROJECTED RETURNS
Your
Estimate
-160.88
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs and returns from any one particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
I
26
Date
Projections for Planning Purposes Only
Not to be Used without Updating After January 15,1996
Stage
of
Production
Stage
of
Production
03/15/96
03/15/96
03/15/96
03/20/96
04/20/96
05/20/96
06/15/96
06/15/96
06/20/96
06/30/96
07/20/96
08/20/96
09/20/96
09/30/96
Product Name
of
Prod.
A
09/20/96
Date
Type
Type
of
of
Units
182.0000
PASTURE
Input Name
Number
of
Units
Input
E
E
G
0
O
O
E
G
O
M
0
0
L
K
IJeight
per
IHead
Nunber
FERTILIZER (N) DRY
FERTILIZER (P)
FERTILIZER APPL. DRY
IRRIGATION
IRRIGATION
IRRIGATION
FERTILIZER (N) DRY
FERTILIZER APPL. DRY
IRRIGATION
PICKUP TRUCK 3/4 TON
IRRIGATION
IRRIGATION
PASTURE
CASH-RENT PASTURE
100.0000
40.0000
1.0000
2.0000
2.0000
2.0000
50.0000
1.0000
4.0000
20.0000
4.0000
4.0000
1.0000
1.0000
Cash Landlord Break
Non- Share Even
Cash
Prod.
.0000
C
.00
Y
Cash Fixed Landlord
Nonor
Share
Cash Vari.
C
C
C
V
V
V
c
c
V
V
F
F
.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 cost and returns from any particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agrcultural Extension Service and approved for publication.
I
i
Permanent Pasture, Sprinkler Irrig. (Natural Gas)
Texas High Plains
1996 Projected Costs and Returns per Acre
GROSS INCOME Description
Q u a n t i t y U n i t $ / U n i t To t a l
PASTURE
131.04
VARIABLE COST Description
i
i
i
i
Your
Estimate
182.000 days 0.7200 131.04
Total GROSS Income
i
27
Projections for Planning Purposes Only
Not to be Used without Updating After January 15,1996
it i ty
FERTILIZER (N)
FERTILIZER (P)
FERTILIZER APPL.
FERTILIZER (N)
FERTILIZER APPL.
Fuel & Lube - Machinery
- Irrigation
- Machinery
Repai rs
- Irrigation
- Machinery
Labor
- Irrigation
- OC Borrowed
Interest
- Positive Cash
Interest
Unit
$ / Unit
00.000 lb.
40.000 lb.
1.000 acre
50.000 lb.
1.000 acre
Acre
Acre
Acre
Acre
0.733 Hour
1.152 Hour
30.396 Dol.
-0.115 Dol.
Total
.075
.105
3.000
.075
3.000
7.50
4.20
3.00
3.75
3.00
1.04
30.06
0.30
6.18
5.13
8.02
2.74
-0.01
7.000
6.964
0.090
0.050
Total VARIABLE COST
74.92
Break-Even Price, Total Variable Cost $ 0.41 per days of PASTURE
GROSS
INCOME
FIXED
COST
Machinery and Equipment
Irrigation
Land
Perennial Crop
minus
VA R I A B L E
Description
COST
Unit
Acre
Acre
Acre
Acre
Total FIXED Cost
56.12
To t a l
3.67
58.98
25.00
41.23
128.88
Break-Even Price, Total Cost $ 1.11 per days of PASTURE
Total of ALL Cost
203.80
NET PROJECTED RETURNS
-72.76
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs and returns from any one particular farm or ranct) operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
28
Date
Projections for Planning Purposes Only
Not to be Used without Updating After January 15,1996
Stage
of
Type
of
Product Name
Number
Weight
of
per
Production
Prod.
Units
Head
================ ===== ================ ========= ============= ===== = = = 3 3 = = =
09/20/96
A PASTURE
182.0000
.0000
=3======
Date
Stage
of
Production
03/15/96
03/15/96
03/15/96
03/20/96
04/20/96
05/20/96
06/15/96
06/15/96
06/20/96
06/30/96
07/20/96
08/20/96 •
09/20/96
09/30/96
Type
of
Input Name
Cash
NonCash
of
Units
Input
E
E
G
0
0
0
E
G
0
M
0
O
L
K
Number
FERTILIZER (N)
FERTILIZER (P)
FERTILIZER APPL.
IRRIGATION
IRRIGATION
IRRIGATION
FERTILIZER (N)
FERTILIZER APPL.
IRRIGATION
PICKUP TRUCK
IRRIGATION
IRRIGATION
PASTURE
CASH-RENT
DRY
DRY
DRY
DRY
100.0000
40.0000
1.0000
2.0000
2.0000
2.0000
50.0000
--)
PASTURE
20.0300
4.0000
4.0000
1.0000
1.0000
===3= ======== =====
C
.00
Y
Fixed Landlord
or
Share
Vari.
C
C
C
V
V
V
C
C
V
V
t- .._0
3/4 TON
Cash Landlord Break
Non- Share Even
Cash
Prod.
F
F
.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 cost and returns from any particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agrcultural Extension Service and approved for publication.
1
Projections for Planning Purposes Only
Not to be Used without Updating After January 15,1996
29
Fresh Market Potatoes, Sprinkler Irrigated
Texas High Plains
1996 Projected Costs and Returns per Acre
GROSS INCOME Description
POTATOES
Quantity Unit
225.000 cwt.
$ / Unit
Total
12.0000
2700.00
Total GROSS Income
VARIABLE COST Description
PREHARVEST
NITROGEN
PHOSPHATE
FERTILIZER APPL.
SEED, TREATED
PLANTING
HERBICIDE
HERBICIDE APPL.
HERBICIDE
INSECTICIDE+APPL
FUNGICIDE
INSECTICIDE+APPL
FUNGICIDE
INSECTICIDE+APPL
FUNGICIDE
FUNGICIDE
TISSUE TEST
CONSULTANT FEE
Fuel & Lube - Machinery
- Irrigation
Repairs - Machinery
- Irrigation
Labor - Machinery
- Irrigation
Total PREHARVEST
HARVEST
DEFOLIANT ♦ APPL
HARVEST & HAUL
HANDLING
2700.00
Quantity Unit $ / Unit
200.000
200.000
1.000
20.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
lb.
lb.
acre
cwt.
acre
appl
acre
appl
appl
appl
appl
appl
appl
appl
appl
acre
acre
Acre
Acre
Acre
Acre
1.357 Hour
1.437 Hour
Total
.150
.210
5.000
15.000
15.000
10.000
2.500
10.000
10.000
25.000
10.000
25.000
10.000
25.000
25.000
30.00
42.00
5.00
300.00
15.00
10.00
2.50
10.00
10.00
25.00
10.00
25.00
10.00
25.00
25.00
1.00
20.00
7.14
37.43
2.18
8.00
9.50
10.03
1.000
20.000
7.000
6.976
639.78
1.000 acre
225.000 cwt.
225.000 cwt.
15.000
1.000
3.500
15.00
225.00
787.50
Total HARVEST
Interest
Interest
Your
Estimate
1027.50
OC Equity
Positive Cash
164.314 Dol.
-7.701 Dol.
0.090
0.050
14.79
-0.39
Total VARIABLE COST
1681.68
Break-Even Price, Total Variable Cost $
7.47 per cwt. of POTATOES
GROSS INCOME minus VARIABLE COST
FIXED COST Description
Machinery and Equipment
Irrigation
Land
1018.32
Unit
Acre
Acre
Acre
Total FIXED Cost
Break-Even Price, Total Cost $
Total of ALL Cost
NET PROJECTED RETURNS
Total
25.66
73.15
50.00
148.81
8.13 per cwt. of POTATOES
1830.49
869.52
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs and returns from any one particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
I
30
Date
Projections for Planning Purposes Only
Not to be Used without Updating After January 15,1996
Stage
of
Type
of
Product Name
Production
Prod.
======== ================ ===== = = = 3 3 = = = = = = = = = = = .= = = = 3 = = = =
07/19/96 HARVEST
A POTATOES
Date
Stage
of
Production
Type
of
Input
=33===== 3=============== =3===
12/15/95 PREHARVEST
12/20/95 PREHARVEST
01/10/96 PREHARVEST
01/15/96 PREHARVEST
02/10/96 PREHARVEST
02/10/96 PREHARVEST
02/10/96 PREHARVEST
02/15/96 PREHARVEST
02/29/96 PREHARVEST
03/24/96 PREHARVEST
03/24/96 PREHARVEST
04/04/96 PREHARVEST
04/04/96 PREHARVEST
04/30/96 PREHARVEST
05/14/96 PREHARVEST
05/15/96 PREHARVEST
05/22/96 PREHARVEST
05/24/96 PREHARVEST
05/24/96 PREHARVEST
05/29/96 PREHARVEST
06/04/96 PREHARVEST
06/05/96 PREHARVEST
06/05/96 PREHARVEST
06/06/96 PREHARVEST
06/14/96 PREHARVEST
06/14/96 PREHARVEST
06/16/96 PREHARVEST
06/16/96 PREHARVEST
06/20/96 PREHARVEST
06/24/96 PREHARVEST
06/25/96 PREHARVEST
06/25/96 PREHARVEST
06/27/96 PREHARVEST
07/04/96 PREHARVEST
07/06/96 PREHARVEST
07/06/96 PREHARVEST
07/11/96 PREHARVEST
07/13/96 PREHARVEST
07/13/96 PREHARVEST
07/14/96 HARVEST
07/19/96 HARVEST
07/20/96 HARVEST
07/20/96
M
M
M
M
E
E
G
M
0
E
G
E
G
0
M
O
0
0
E
0
G
O
E
O
G
O
E
O
O
G
E
O
O
O
E
O
0
E
E
G
G
G
K
Nunber
Iheight
per
IHead
Cash Landlord Break
Non- Share Even
Units
Prod.
Cash
============= ====:s s s s s s s ::= ===== ======== SSSSS
225.0000
.0000
C
.00
Y
of
Cash Fixed Landlord
Nonor
Share
Units
Cash Vari.
================:========= :============= ====:5 3 3 = = = ========
SHREDDING
1.0000
.00
DISCING
TANDEM
1.0000
.00
MOLDBOARD
1.0000
.00
DISCING
TANDEM
1.0000
.00
NITROGEN
200.0000
c
V
.00
PHOSPHATE
200.0000
c
V
.00
FERTILIZER APPL.
1.0000
c
V
.00
DISCING
TANDEM
1.0000
.00
IRRIGATION
2.0000
.00
POTATO
SEED, TREATED
20.0000
c
V
.00
PLANTING
POTATOES
1.0000
c
V
.00
HERBICIDE
POTATO
1.0000
c
V
.00
HERBICIDE APPL. POTATOES
1.0000
c
V
.00
IRRIGATION
2.0000
.00
HILLING
1.0000
.00
FERTI GAT ION
1.0000
.00
IRRIGATION
2.0000
.00
HERBI GATION
.2500
.00
HERBICIDE
POTATO
1.0000 c
V
.00
IRRIGATION
2.0000
.00
INSECTICIDE+APPL POTATOES
1.0000 c
V
.00
FUNGIGATION
.2500
.00
FUNGICIDE
POTATO
1.0000
c
V
.00
IRRIGATION
2.0000
.00
INSECTICIDE+APPL POTATOES
1.0000
c
V
.00
IRRIGATION
2.0000
.00
FUNGICIDE
POTATO
1.0000 c
V
.00
FUNGIGATION
.2500
.00
IRRIGATION
2.0000
.00
INSECTICIDE+APPL POTATOES
1.0000
c
V
.00
FUNGICIDE
POTATO
1.0000
c
V
.00
FUNGIGATION
.2500
.00
IRRIGATION
2.0000
.00
IRRIGATION
2.0000
.00
FUNGICIDE
POTATO
1.0000
c
V
.00
FUNGIGATION
.2500
.00
IRRIGATION
2.0000
.00
TISSUE TEST
POTATO
1.0000
c
V
.00
CONSULTANT FEE POTATO
1.0000
c
V
.00
DEFOLIANT + APPL POTATOES
1.0000
c
V
.00
HARVEST & HAUL POTATOES
225.0000
c
V
.00
HANDLING
POTATOES
225.0000
c
V
.00
CASH-RENT
POTATOES
1.0000 c
F
.00
Input Name
Number
of
Information presented is prepared solely as a general guide and is not intended to recognize or predict the cost and returns from any particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agrcultural Extension Service and approved for publication.
I
31
Projections for Planning Purposes Only
Not to be Used without Updating After January 15.1996
Rotation: Sorghum-FaI low-Wheat: Min Till Fallow
Texas High Plains
1996 Projected Costs and Returns per Acre
GROSS INCOME Description
-WARNING- No gross receipts
VARIABLE COST Description
HERBICIDE & APPL
HERBICIDE & APPL
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Interest - OC Borrowed
Quantity Unit $ / Unit
Total
Quantity Unit $ / Unit
Total
1.000
1.000
0.191
6.601
acre
acre
Acre
Acre
Hour
Dol.
Total VARIABLE COST
Machinery and Equipment
Land
-27.85
Unit
Acre
Acre
Total
3.67
20.00
Total FIXED Cost
23.67
Total of ALL Cost
51.52
NET PROJECTED RETURNS
I
I
I
I
I
7.000
0.090
12.00
12.00
1.33
0.59
1.33
0.59
27.85
GROSS INCOME minus VARIABLE COST
FIXED COST Description
12.000
12.000
Your
Estimate
-51.52
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs and returns from any one particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
Projections for Planning Purposes Only
Not to be Used without Updating After January 15,1996
Product Name
Production Prod.
Number
of
Units
Weight Cash Landlord Break
per Non- Share Even
Head
Cash
Prod.
-WARNING- No valid Receipts records
Date
Stage
of
Production
03/15/96
04/01/96
05/01/96
07/15/96
07/15/96
Type
of
Input Name
of
Units
Input
M
E
E
M
K
Number
DISCING OFFSET
HERBICIDE & APPL ROT#1
HERBICIDE & APPL ROT#2
FIELD CULTIVATOR
CASH-RENT WHEATDS
1.0000
1.0000
1.0000
1.0000
1.0000
Cash
NonCash
Fixed Landlord
or
Share
Va r i .
c
c
V
V
c
F
.00
.00
.00
.00
.00
Information
'"" " Thesepresented
projections
is prepared
were collected
solely as
anda general
developed
guide
byand
staffismembers
not intended
of the
to recognize
Texas Agrcullural
or predict Extension
the cost and
Service
returnsand
fromapproved
any particular
for publication.
farm or rancn operation.
Projections for Planning Purposes Only
Not to be Used without Updating After January 15,1996
Product Name
Produ; on
12/16/95
01/16/96
02/16/96
03/15/96
05/20/96 HARVEST
05/20/96 HARVEST
G R A Z I N G D RY L A N D
G R A Z I N G D RY L A N D
G R A Z I N G D RY L A N D
G R A Z I N G D RY L A N D
WHEAT
DEFICIENCY PMT. WHEAT
Number
of
Units
31.0000
31.0000
28.0000
15.0000
20.0000
20.0000
Production
FIELD CULTIVATOR
BLADE PLOWING
FIELD CULTIVATOR
ROD WEEDING
DRILLING
SEED
PICKUP TRUCK
FALLOW LAND
FALLOW LAND
CUSTOM HARVEST
CUSTOM HAULING
CASH-RENT
2 DRILLS
WHEAT
3/4 TON
CONVAR
CON FIXD
WHEATD
WHEAT
WHEATDS
,0000 N
,0000 N
,0000 N
.oooo r
.0000
.0000 l
.00
.00
.00
.00
.00
.00
I
I
I
I
I
r,
Cash Fixed Landlord
Non- or Share
Cash Vari.
Input Name
06/16/95 PREHARVEST
08/02/95 PREHARVEST
08/16/95 PREHARVEST
09/02/95 PREHARVEST
09/21/95 PREHARVEST
09/21/95 PREHARVEST
01/01/96 PREHARVEST
05/02/96 PREHARVEST
05/02/96 PREHARVEST
05/20/96 HARVEST
05/20/96 HARVEST
05/20/96
Weight Cash Landlord Break
per Non- Share Even
Head
Cash
Prod.
1.0000
1.0000
1.0000
1.0000
1.0000
.5000
20.0000
1.0000
1.0000
1.0000
20.0000
1.0000
Information presented is prepared solely as a general guide and is not intended to recognize or predict the cost and returns from any particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agrcultural Extension Service and approved for publication.
I
Projections for Planning Purposes Only
Not to be Used without Updating After January 15,1996
33
Rotation: Wheat-Fallow-Wheat: Conv Till Wheat Bud.
Texas High Plains
1996 Projected Costs and Returns per Acre
GROSS INCOME Description
GRAZING
WHEAT
DRYLAND
Quantity Unit $ / Unit
105.000 days
20.000 bu.
0.1440
4.1400
Total GROSS Income
VARIABLE COST Description
PREHARVEST
SEED
FALLOW LAND
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Quantity Unit $ / Unit
0.500 bu.
1.000 acre
Acre
Acre
1.280 Hour
13.500
10.730
7.000
Total
6.75
10.73
4.50
1.68
8.96
14.674 Dol.
1.000
20.000
acre
bu.
0.090
1.32
12.000
.100
12.00
2.00
14.00
Total VARIABLE COST
47.95
GROSS INCOME minus VARIABLE COST
49.97
FALLOW LAND CON FIXD
Machinery and Equipment
Land
I
I
15.12
82.80
32.63
Total HARVEST
FIXED COST Description
Your
Estimate
97.92
Total PREHARVEST
Interest - OC Borrowed
HARVEST
CUSTOM HARVEST
CUSTOM HAULING
Total
Unit
acre
Acre
Acre
Total
26.20
14.07
20.00
Total FIXED Cost
60.27
Total of ALL Cost
108.22
NET PROJECTED RETURNS
-10.30
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs and returns from any one particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
1
Projections for Planning Purposes Only
Not to be Used without Updating After January 15,1996
35
Rotation: Wheat-Fallow-Wheat: Conv Till Fallow Bud
Texas High Plains
1996 Projected Costs and Returns per Acre
GROSS INCOME Description
-WARNING- No gross receipts
VARIABLE COST Description
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Interest - OC Borrowed
Quantity Unit $ / Unit
Total
Quantity Unit $ / Unit
Total
Acre
Acre
0.654 Hour
7.553 Dol.
Total VARIABLE COST
Machinery and Equipment
Land
4.76
1.66
4.58
0.68
11.68
GROSS INCOME minus VARIABLE COST
FIXED COST Description
7.000
0.090
-11.68
Unit
Acre
Acre
Total
11.22
20.00
Total FIXED Cost
31.22
Total of ALL Cost
42.90
NET PROJECTED RETURNS
Your
Estimate
-42.90
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs and returns from any one particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
36
Projections for Planning Purposes Only
Not to be Used without Updating After January 15,1996
Date
Stage
of
Production
Type
Product
Name
of
Prod.
Nunber
of
Units
Weight
per
Head
Cash
NonCash
Landlord Bre;i.<
Share Even
Proc.
-WARNING- No valid Receipts records
Date
Stage
Type
Production
Input
of
06/16/95
07/16/95
08/16/95
09/11/95
03/16/96
05/16/96
05/31/96
4
of
M
M
M
M
M
M
K
Input Name
BLADE PLOWING
CHISELING
BLADE PLOWING
FIELD CULTIVATOR
FIELD CULTIVATOR
FIELD CULTIVATOR
CASH-RENT WHEATDS
Number Cash
of
NonUnits Cash
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000 c
Fixed Landlord
or
Share
Vari.
F
.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 cost and returns from any particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas AgrculturaJ Extension Service and approved for publication.
I
37
Projections for Planning Purposes Only
Not to be Used without Updating After January 15,1996
t
Rotation: Wheat-Fallow-Wheat: Min Till Fallow Bud.
Texas High Plains
1996 Projected Costs and Returns per Acre
GROSS INCOME Description
-WARNING- No gross receipts
VARIABLE COST Description
HERBICIDE & APPL
HERBICIDE & APPL
Fuel & Lube • Machinery
Repairs - Machinery
Labor - Machinery
Interest - OC Borrowed
Quantity Unit $ / Unit
Total
Quantity Unit $ / Unit
Total
1.000 acre
1.000 acre
Acre
Acre
0.263 Hour
5.448 Dol.
Total VARIABLE COST
Machinery and Equipment
Land
7.000
0.090
12.00
12.00
2.00
0.76
1.84
0.49
29.09
GROSS INCOME minus VARIABLE COST
FIXED COST Description
12.000
12.000
-29.09
Unit
Acre
Acre
Total
4.81
20.00
Total FIXED Cost
24.81
Total of ALL Cost
53.89
NET PROJECTED RETURNS
Your
Estimate
-53.89
information presented is prepared solely as a general guide and is not intended to recognize or predict the costs and returns from any one 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
38
Projections for Planning Purposes Only
Not to be Used without Updating After January 15,1996
Date
Stage
Type
of
of
Production Prod.
Name
Nunber
Weight
of
per
Units
Head
Cash
NonCash
Landlord Break
Share Even
Prod.
•WARNING- No valid Receipts records
Date
06/14/95
08/14/95
03/14/96
04/30/96
04/30/96
Stage
Type
Production
Input
of
of
M
M
E
E
K
Input Name
Nunber
of
Units
BLADE PLOWING
BLADE PLOWING
HERBICIDE & APPL ROT#1
HERBICIDE & APPL R0T#2
CASH-RENT WHEATDS
1.0000
1.0000
1.0000
1.0000
1.0000
Cash
NonCash
Fixed Landlord
or
Share
Vari.
C
C
C
.00
.00
.00
.00
.00
V
V
F
Information presented is prepared solely as a general guide and is not intended to recognize or predict the cost and returns from any particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agrcultural Extension Service aid approved for publication.
I
39
Projections for Planning Purposes Only
Not to be Used without Updating After January 15,1996
Rotation: Wheat-Fallow-Wheat: Min Till Wheat Bud.
Texas High Plains
1996 Projected Costs and Returns per Acre
GROSS INCOME Description
GRAZING
WHEAT
DRYLAND
Quantity Unit $ / Unit
05.000 days
20.000 bu.
0.1440
4.1400
Total GROSS Income
VARIABLE COST Description
PREHARVEST
SEED
FALLOW LAND
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
itity
Unit
0.500 bu.
1.000 acre
Acre
Acre
1.062 Hour
15.12
82.80
$ / Unit
13.500
21.510
7.000
Total
6.75
21.51
2.85
1.10
7.43
39.64
11.657 Dol.
0.090
1.05
1.000 acre
20.000 bu.
12.000
.100
12.00
2.00
Total HARVEST
14.00
Total VARIABLE COST
54.69
GROSS INCOME minus VARIABLE COST
43.23
FIXED COST Description
FALLOW LAND MIN FIXD
Machinery and Equipment
Land
Unit
acre
Acre
Acre
Total
19.80
10.24
20.00
Total FIXED Cost
50.04
Total of ALL Cost
104.73
NET PROJECTED RETURNS
Your
Estimate
97.92
Total PREHARVEST
Interest - OC Borrowed
HARVEST
CUSTOM HARVEST
CUSTOM HAULING
Total
-6.81
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs and returns from any one particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
■
40
Date
Projections for Planning Purposes Only
Not to be Used without Updating After January 15,1996
Stage
of
Production
of
Stage
of
Production
07/16/95 PREHARVEST
09/02/95 PREHARVEST
09/21/95 PREHARVEST
09/21/95 PREHARVEST
01/01/96 PREHARVEST
05/02/96 PREHARVEST
05/02/96 PREHARVEST
05/20/96 HARVEST
05/20/96 HARVEST
05/20/96
Product
Name
Prod.
A
A
A
A
A
A
12/16/95
01/16/96
02/16/96
03/15/96
05/20/96 HARVEST
05/20/96 HARVEST
Date
Type
Type
of
of
Units
GRAZING
DRYLAND
GRAZING
DRYLAND
GRAZING
DRYLAND
GRAZING
DRYLAND
WHEAT
DEFICIENCY PMT., WHEAT
I nput Name
31.0000
31.0000
28.0000
15.0000
20.0000
20.0000
Nunber
of
Units
Input
M
M
M
E
M
E
E
G
G
K
Iheight
per
IHead
Number
FIELD CULTIVATOR
ROD WEEDING
DRILLING
SEED
PICKUP TRUCK
FALLOW LAND
FALLOW LAND
CUSTOM HARVEST
CUSTOM HAULING
CASH-RENT
2 DRILLS
WHEAT
3/4 TON
MIN VAR
MIN FIXD
WHEATD
WHEAT
WHEATDS
1.0000
1.0000
1.0000
.5000
20.0000
1.0000
1.0000
1.0000
20.0000
1.0000
.0000
.0000
.0000
.0000
.0000
.0000
Cash
NonCash
N
N
N
N
C
C
.00
.00
.00
.00
.00
.00
•
r,
N
N
N
N
Fixed Landlord
or
!Share
Vari.
C
V
C
C
C
V
F
V
V
F
c
Cash Landlord Break
NonShare Even
Cash
Pre
.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 cost and returns from any particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agrcultural Extension Service and approved for publication.
Projections for Planning Purposes Only
Not to be Used without Updating After January 15.1996
41
Rotation: Wheat-FaI low-Sorghum: Min Till Fallow
Texas High Plains
1996 Projected Costs and Returns per Acre
GROSS INCOME Description
-WARNING- No gross receipts
VARIABLE COST Description
HERBICIDE & APPL
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Interest - OC Borrowed
Quantity Unit $ / Unit
Total
Quantity Unit $ / Unit
Total
1.000 acre
Acre
Acre
0.322 Hour
5.387 Dol.
Total VARIABLE COST
Machinery and Equipment
Land
7.000
0.090
12.00
2.33
0.97
2.25
0.48
18.04
GROSS INCOME minus VARIABLE COST
FIXED COST Description
12.000
-18.04
Unit
Acre
Acre
Total
6.08
20.00
Total FIXED Cost
26.08
Total of ALL Cost
44.12
NET PROJECTED RETURNS
Your
Estimate
-44.12
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs and returns from any one particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
I
Projections for Planning Purposes Only
Not to be Used without Updating After January 15,1996
42
Date
Stage
Type
of
of
Production Prod.
Product Name
Nunber
of
Units
Weight
per
Head
Cash
NonCash
Landlord Break
Share Even
Prod.
-WARNING- No valid Receipts records
Date
06/30/95
08/14/95
09/14/95
03/31/96
04/30/96
Stage
Type
of
of
Production Input
Input Name
M DISCING OFFSET
M BLADE PLOWING
M FIELD CULTIVATOR
E HERBICIDE & APPL R0T#2
K CASH-RENT WHEATDS
Number Cash
of
NonUnits Cash
1.0000
1.0000
1.0000
1.0000 C
1.0000 c
Fixed Landlord
or
Share
Vari.
V
F
.00
.00
.00
.00
.00
Information presented is prepared solely as ageneral guide and is not intended to recc^nizew predict the «st and returruj from any partcdarfa^
I
1
Projections for Planning Purposes Only
Not to be Used without Updating After January 15,1996
43
Rotation: Wheat-Fallow-Sorghum: No Till Fallow
Texas High Plains
1996 Projected Costs and Returns per Acre
I
GROSS INCOME Description
-WARNING- No gross receipts
VARIABLE COST Description
HERBICIDE & APPL
HERBICIDE & APPL
HERBICIDE & APPL
Interest - OC Borrowed
Quantity Unit $ / Unit
Total
Quantity Unit $ / Unit
Total
1.000 acre
1.000 acre
1.000 acre
21.049 Dol.
Total VARIABLE COST
Land
15.00
12.00
12.00
1.89
40.89
GROSS INCOME minus VARIABLE COST
FIXED COST Description
15.000
12.000
12.000
0.090
-40.89
Unit
Acre
Total
20.00
Total FIXED Cost
20.00
Total of ALL Cost
60.89
NET PROJECTED RETURNS
Your
Estimate
-60.89
1
I
I
I
I
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs and returns from any one particular farm or ranch operation
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
r
44
Projections for Planning Purposes Only
Not to be Used without Updating After January 15.1996
Date
Stage
Type
of
of
Production Prod.
Product
Name
Number
Weight
of
per
Units
Head
Cash
NonCash
Landlord Break
Share Even
Prod.
-WARNING- No valid Receipts records
Date
06/30/95
09/14/95
03/31/96
04/30/96
Stage
Type
of
of
Production Input
Input Name
E HERBICIDE & APPL R0T#3
E HERBICIDE & APPL R0T#2
E HERBICIDE & APPL R0T#2
K CASH-RENT WHEATDS
Number
of
Units
1.0000
1.0000
1.0000
1.0000
Cash
NonCash
C
C
C
C
Fixed Landlord
or
Share
Vari.
V
V
V
F
.00
.00
.00
.00
Information presented is prepared solely as a general guide and is not intended to recognize or predict the cost and returns from any particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agrcultural Extension Service and approved for publication.
}
Projections for Planning Purposes Only
Not to be Used without Updating After January 15,1996
45
Set Aside Land for Dryland Crops - Conventional
Texas High Plains
1996 Projected Costs and Returns per Acre
GROSS INCOME Description
-WARNING- No gross receipts
VARIABLE COST Description
Fuel & Lube
Repairs
Labor
Interest
Machinery
Machinery
Machinery
OC Borrowed
Quantity Unit $ / Unit
Total
Quantity Unit $ / Unit
Total
Acre
Acre
0.477 Hour
3.605 Dol.
Total VARIABLE COST
Machinery and Equipment
Land
3.62
1.20
3.34
0.32
8.48
GROSS INCOME minus VARIABLE COST
FIXED COST Description
7.000
0.090
-8.48
Unit
Acre
Acre
Total
8.12
20.00
Total FIXED Cost
28.12
Total of ALL Cost
36.60
NET PROJECTED RETURNS
Your
Estimate
-36.60
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs and returns from any one particular farm or ranch operation
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
46
Projections for Planning Purposes Only
Not to be Used without Updating After January 15,1996
Date
Stage
Type
of
of
Production Prod.
Product
Name
Number
of
Units
Weight
per
Head
Cash
NonCash
Landlord Break
Share Even
Proa.
-WARNING- No valid Receipts records
Date
12/02/95
02/17/96
04/16/96
06/11/96
08/16/96
08/31/96
Stage
of
Production
Type
of
Input
Input Name
M
M
M
M
M
K
BLADE PLOWING
FIELD CULTIVATOR
FIELD CULTIVATOR
FIELD CULTIVATOR
FIELD CULTIVATOR
CASH-RENT
WHEATDS
N u m b e r C a s h Fixed Landlord
of
Nonor Share
U n i t s C a s h Vari.
:=========== ===== ===== ========
1.0000
.00
1.0000
.00
1.0000
.00
1.0000
.00
1.0000
.00
1.0000
F
.00
information presented is prepared solely as a general guide and is not intended to recognize or predict the cost and returns from any particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agrcultural Extension Service and approved for publication.