m texas agricultural extension service05/15/94 e wheat 120.0000 c .00 12/31/94 k cash rent cropland...

m Texas Agricultural Extension ServiceWl The Texas A&M University System

B-1241(C04)

Texas Crop Enterprise Budgets

Projected for 1995

Cooke GraysoA FanninRed

L a m a r R i v e r

Denton Co l l i n

^ock-\wall i

Hunt\ Hopkins\gIRaint

Bowie

CassCam

Kaufman] VanI 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 OnlyNot to be Used without Updating after September 8, 1995

Set Aaide Land without Cover CropNorth Central Texas (4)

1995 Projected Costs and Returns per Acre

B-1241 (C4)

GROSS INCOME Description

-WARNING- No gross receiptsVARIABLE COST Description

Fuel & Lube - Machinery-R e p a i r s - M a c h i n e r y -L a b o r - M a c h i n e r y -In terest - OC Borrowed

Total VARIABLE COST

GROSS INCOME minus VARIABLE COST

FIXED COST Description

Machinery and EquipmentLand

Total FIXED Cost

Total of ALL Cost

NET PROJECTED RETURNS

YourQuantity Uni t $ / Uni t To ta l Estimate==—====== ———— __.= = :======= =========== =========

Quantity Uni t $ / Uni t To ta l

AcreAcreHourDol.

Uni t

5.0010.121

4.102.503.903.47

13.97

-13.97

Tota l

0.77928.694

==== ===========AcreAcre

17.8025.00

42.80

56.77

-56.77

Information presented is prepared solely as a general guide and is not intended to rtngniu or predict du com and returns fnm aThese projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved far publication. C4 .1


B-1241 (C4)

Date S t a g e T y p eo f o f

P r o d u c t i o n P r o d .

Product Name Numbero f

U n i t sWeight

p e rHead

Cash Land lord BreakN o n - S h a r e E v e nC a s h P r o d .

■WARNING- No valid Receipts records

Date Stage Type I n p u t Name Numbis r C a s h F i xed L a n d l o r dOf o f o f Non- or Share

P r o d u c t i o n I n p u t U n i t s C a s h V a r i .======== = = = = = 8 = = = = = = = = = = ===== ========================= =03/01/95 M DISCING TANDEM 1.0000 .0005/01/95 M DISCING TANDEM 1.0000 .0006/15/95 M DISCING OFFSET 1.0000 .0008/15/95 M DISCING TANDEM 1.0000 .0011/01/95 M DISCING TANDEM 1.0000 .0012/31/95 K CASH RENT CROPLAND 1 . 0 0 0 0 C F .00

C 4 . 2 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.

Projections far Planning Purposes OnlyNot to be Used without Updating after September 8, 1995

Set Aside Land with Cover CropNorth Central Texas (4)


B-1241 (C4)


-WARNING- No gross receiptsVARIABLE COST Description

WHEATFuel & Lube - MachineryR e p a i r s - M a c h i n e r yL a b o r - M a c h i n e r yInterest - OC Borrowed

Total VARIABLE COST




Total FIXED Cost

Total of ALL Cost


YourQ u a n t i t y U n i t $ / U n i t To t a l Est imate========= ==== = = s= = := :===_ = = = = = _= = = ______: = _= =========

Q u a n t i t y U n i t $ / U n i t To t a l=========== ==== ==:s = := = = :==== ===========

120.000 Lb.AcreAcreHourDol .

U n i t

50

.050

.001

.121

6 .002 .211.362.293.55

15.41

-15 .41

To t a l

0.45829.336

====AcreAcre

10.6125.00

35 .61

51 .02

-51 .02

Information presetted is prepared solely as a general giddc and is not Intended to rtcogTheseprojectionswere collectedanddevelopedby staff'memben of du Texas Agricultural Extension Servtee and approved fa

C4.3


B-1241 (C4)

Date S t a g e T y p eo f o f

P r o d u c t i o n P r o d .


U n i t sWeight

p e rHead

Cash Landlord BreakN o n - S h a r e E v e nC a s h P r o d .

:== ========

-WARNING- No valid Receipts records

Date Stage Type I n p u t Name Number Cash F ixed Land lo rdo f o f o f Non- o r S h a r e

P r o d u c t i o n I n p u t U n i t s Cash V a r i .======== ================ ===== ========================= ============= ===== ===== ========03/01/94 M DISCING TANDEM 1.0000 .0005/01/94 M DISCING TANDEM 1.0000 .0005/15/94 M DRILLING 1.0000 C .0005/15/94 E WHEAT 120.0000 C .0012/31/94 K CASH RENT CROPLAND 1.0000 c F . 0 0

C4.4 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.


Spanish Peanuts, Dry land, Sol id PlantNorth Central Texas (4)


B-1241 (C4)


PEANUTS

Total GROSS Income

VARIABLE COST Description

PREHARVESTSEED CEREAL RYEFERT. 6-24-24DRY FERT. RIGQUOTA COSTHERB, MORN GLORYSEED PEANUTSINSECT.FUNGICIDEFUNGICIDEINSECT.Fuel & Lube - MachineryR e p a i r s - M a c h i n e r yL a b o r - M a c h i n e r y

Total PREHARVESTHARVEST

CUSTOM DIGGINGCUSTOM COMBININGCUSTOM HAULINGCUSTOM DRYING

Total HARVEST

Q u a n t i t y U n i t1200.000 Lb

$ / Un i t

0.3100

Q u a n t i t y U n i t $ / U n i t

4 0 . 0 0 0 L b .250 .000 Lb .

1 . 0 0 0 A c r e1200.000 Lb

1 .600 Oz .75 .000 Lb .1 . 5 0 0 A c r e1 . 0 0 0 A c r e1 . 0 0 0 A c r e0 . 5 0 0 A c r e

AcreAcre

3 .437 Hour

.210

.1302.000

.02015.500

.7403.2006.3006.3003.200

5.001

To t a l

372.00

372.00

To t a l

8 .4032 .50

2 .0024.0024.8055.504 .806 .306 .301 .60

12.224 .88

17.19

200.48

1.000 Acre 12,.000 12.0020.000 Bu. .500 10.000.600 Ton 8 .000 4 .800.600 Ton 20 .000 12.00

I n t e r e s tI n t e r e s t

- OC Borrowed- Pos i t i ve Cash

117 .112 Do l .- 13 .979 Do l .

0.1210.072

38.80

14.17-1 .01

Total VARIABLE COST

Break -Even P r i ce , To ta l Va r iab le Cos t $




Total FIXED Cost

Break-Even Pr ice, Total Cost $

Total of ALL Cost


252.44

0.21 per Lb of PEANUTS

U n i t

AcreAcre

119.,56

To t a l:== = ===B = =

50..7525..00

0.27 per Lb of PEANUTS

75.75

328.20

43 .80

Yo u rEs t ima te

Information presented is prepared solely as a general guide and is not Intended to recogniu or predia the com and returns from any particuuThese 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 B-1241 (C4)Not to be Used without Updating after September 8, 1995

Date Stage Type Product Name Number Weight C a s h L a n d l o r d Breako f o f o f p e r N o n - S h a r e Even

P r o d u c t i o n Prod. U n i t s Head Cash Prod.======== ================ ===== ================:a = = = = = = = = ============= ============:= ===== ======== =====11/13/95 HARVEST A PEANUTS 1200.0000 . 0 0 0 0 C . 0 0 Y

Date Stage Type Input Name Number Cash F i xed L a n d l o r do f o f o f Non- o r Share

P r o d u c t i o n I n p u t U n i t s Cash V a r i .======== ================ ===== ================:========= ============= ===== ===== ========11/28/94 PREHARVEST M DISCING OFFSET 1.0000 C V .0011/28/94 PREHARVEST M DRILLING 1.0000 .0011/28/94 PREHARVEST E SEED CEREAL RYE 40.0000 .0003/13/95 PREHARVEST M MOLDBOARDING 1.0000 .0004/08/95 PREHARVEST M DISCING TANDEM 1.0000 .0004/13 /95 PREHARVEST E FERT. 6-24-24 250.0000 C V .0004/13/95 PREHARVEST M DRY FERT. RIG 1.0000 C V .0004/28/95 PREHARVEST E QUOTA COST PEANUTS 1200.0000 C V .0005/03 /95 PREHARVEST E HERB, MORN GLORY PURSUIT 1.6000 C V .0005/03 /95 PREHARVEST M DISC & SPRAY 1.0000 .0005/08 /95 PREHARVEST M SHAPING BEDS 1.0000 .0006/08/95 PREHARVEST E SEED PEANUTS 75.0000 C V .0006/08/95 PREHARVEST M PLANTING 1.0000 .0006/28/95 PREHARVEST M PICKUP TRUCK 3/4 TON 40.0000 .0007/08/95 PREHARVEST M CULTIVATING 1.0000 .0007/18/95 PREHARVEST E INSECT. PEANUTS 1.5000 C V .0007/18 /95 PREHARVEST M SPRAYING 1.0000 .0008/08 /95 PREHARVEST E FUNGICIDE PEANUTS 1.0000 C V .0008/08 /95 PREHARVEST M SPRAYING 1.0000 .0008/23/95 PREHARVEST E FUNGICIDE PEANUTS 1.0000 C V .0008/23/95 PREHARVEST M SPRAYING 1.0000 .0009/13/95 PREHARVEST E INSECT. PEANUTS .5000 C V .0009/13/95 PREHARVEST M SPRAYING 1.0000 .0011/08/95 HARVEST G CUSTOM DIGGING PEANUTS 1.0000 C V .0011/08/95 HARVEST G CUSTOM COMBINING PEANUTS 20.0000 C V .0011/08/95 HARVEST G CUSTOM HAULING PEANUTS .6000 C V .0011/13/95 HARVEST G CUSTOM DRYING PEANUTS .6000 C V .0012/31/95 K CASH RENT CROPLAND 1.0000 c F .00

C4.6 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.


Sorghum after Wheat (Nitrogen Fertilizer Only)North Central Texas (4)1995 Projected Costs and Returns per Acre

B-1241 (C4)


DEFICIENCY 85% SORGHUMSORGHUM

Total GROSS Income


PREHARVESTHERB, FALLFERT. 82-0-0ANHYDROUS RIGSEED SORGHUMHERB, SEEDLINGINSECT. MIDGEACR VARIABLE CSTCROP INS 65/100Fuel & Lube - MachineryR e p a i r s - M a c h i n e r yL a b o r - M a c h i n e r y


CUSTOM COMBININGCUSTOM HAULING

Total HARVEST

In te res tIn te res t

- OC Borrowed- Positive Cash

Total VARIABLE COST



ACR FIXED COSTACR LAND RENTMachinery and EquipmentLand

Total FIXED Cost

Total of ALL Cost


Q u a n t i t y30.600

U n i t

CwtCwt

U n i t

Qt .Lb.Ac reLb.P t .P t .Ac reAcreAcreAcreHour

Ac reCwt.

Dol .Dol .

U n i t

AcreAcreAcreAcre

$ / Un i t

0.90003.9800

$ / Un i t

3.375.130

2.0001.0409.0006.625

13.9705.950

5.001

14.000.250

0.1210.072

Yo u rT o t a l E s t i m a t e

27.5428.000 111 .44

138.98

Quan t i t y

1.000

To t a l

3 .37100.000 13.00

1.000 2 .007.000 7 .281.000 9 .000.500 3 .310.081 1.131.000 5 .95

6.543 .14

1.382 6 .91

61.64

1.000 14.0028.000 7.00

21.00

36.558 4 .42-0 .037 0.00

87.06

51.92

To t a l

1.442.03

27.5225.00

55.98

143.04

- 4 . 0 6

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)

Date Stage Type Product Name Number Weight Cash Landlord BreJo f o f o f p e r Non- S h a r e E v e i

P roduc t i on Prod. U n i t s Head Cash Pro(======== ================ ===== ================:========= ============= ============= ===:ss a; = = = = === = ==:02/14/95 HARVEST A DEFICIENCY 85% SORGHUM 15.3000 .0000 C 3 3 . 0 0 N08/14/95 HARVEST A SORGHUM 28.0000 .0000 C 3 3 . 0 0 N09/14/95 HARVEST A DEFICIENCY 85% SORGHUM 15.3000 .0000 C 3 3 . 0 0 N

Date Stage Type Input Name Number Cash F ixed Land lordo f o f o f Non- o r .Share

P r o d u c t i o n I n p u t U n i t s Cash V a r i .======== ================ ===== ================:S 3 B n = S 3 3 S

06/14/94 PREHARVEST M DISCING OFFSET 1.0000 .0008/14/94 PREHARVEST M DISCING TANDEM 1.0000 .0009/14/94 PREHARVEST M DISCING TANDEM 1.0000 .0010/09/94 PREHARVEST E HERB, FALL ATRAZINE 1.0000 C V .0010/14/94 PREHARVEST M DISCING TANDEM 1.0000 .0011/14/94 PREHARVEST M SHAPING BEDS 1.0000 .0002/09/95 PREHARVEST M ANHYDROUS APPL. 1.0000 .0002/09/95 PREHARVEST E FERT. 82-0-0 100.0000 C V 33 .0002/14/95 PREHARVEST M SHAPING BEDS 1.0000 .0003/09/95 PREHARVEST E SEED SORGHUM TREATED 7.0000 C V .0003/09/95 PREHARVEST E HERB, SEEDLING DUAL 1.0000 C V .0003/14/95 PREHARVEST M ROLLING 1.0000 .0004/04 /95 PREHARVEST M CULTIVATING 1.0000 .0006/01 /95 PREHARVEST M SPRAYING 1.0000 C V .0006/01 /95 PREHARVEST E INSECT. MIDGE LORSBAN .5000 C V .0007/30 /95 PREHARVEST E ACR VARIABLE CST .0810 C V .0007/30 /95 PREHARVEST E ACR FIXED COST .0810 c F .0007/30 /95 PREHARVEST E ACR LAND RENT .0810 c F .0007/30/95 PREHARVEST E CROP INS 65/100 SORG 28 1.0000 c V .0007/30/95 K CASH RENT CROPLAND 1.0000 c F .0007/31/95 HARVEST G CUSTOM COMBINING SORGHUM 1.0000 c V 33 .0007/31/95 HARVEST G CUSTOM HAULING SORGHUM 28.0000 c V .00

C4.8 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.


Sorghum after WheatNorth Central Texas (4)


B-1241 (C4)


SORGHUMDEFICIENCY 85%SORGHUM

Total GROSS Income


PREHARVESTFERT. 10-34-0HERB, FALLLIQUID FERT. RIGFERT. 82-0-0ANHYDROUS RIGSEED SORGHUMHERB, SEEDLINGINSECT. SOILINSECT. MIDGEACR VARIABLE CSTCROP INS 65/100Fuel & Lube - MachineryR e p a i r s - M a c h i n e r yL a b o r - M a c h i n e r y



Total HARVEST


OC BorrowedPositive Cash

Total VARIABLE COST



ACR FIXED COSTACR LAND RENTMachinery and EquipmentLand

Total FIXED Cost

Total of ALL Cost


Q u a n t i t y

30.600

U n i t

CwtCwt

U n i t

Lb.Qt .AcreLb.Ac reLb.P t .Lb.P t .Ac reAcreAcreAcreHour

Ac reCwt.

Dol .Dol .

U n i t

AcreAcreAcreAcre

$ / Un i t

0.90003.9800

$ / Un i t

.1223.3752.000

.1302.0001.0409.0003.0006.625

13.9706.410

5.001

14.000.250

0.1210.075

YourT o t a l E s t i m a t e

27.5436.000 143.28

170.82

Q u a n t i t y

150.000

To t a l

18.371.000 3.371.000 2.00

100.000 13.001.000 2 .007.000 7.281.000 9.006.000 18.000.500 3 .310.081 1.131.000 6.41

6.773 .35

1.459 7.30

101.30

1.000 14.0036.000 9.00

23.00

64.333 7.78-0 .005 0.00

132.08

38.74

To t a l

1.442.03

31 .2125.00

59.68

191.76

-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


B-1241 (C4)

Date Stage Typeo f o f

P r o d u c t i o n Prod


U n i t sW e i g h t C a s h L a n d l o r d B r e a kp e r N o n - S h a r e E v e n

H e a d C a s h P r o d .

02/14/95 HARVEST08/14/95 HARVEST09/14/95 HARVEST

A DEFICIENCY 85% SORGHUMA SORGHUMA DEFICIENCY 85% SORGHUM

15.300036.000015.3000

0 0 0 0 C0 0 0 0 COOOO C

3 3 . 0 0 N3 3 . 0 0 N3 3 . 0 0 N

Date

06/14/9408/14/9409/14/9410/09/9410/09/9410/09/9410/14/9411/14/9402/09/9502/09/9502/14/9503/09/9503/09/9503/09/9503/09/9503/14/9506/01/9506/01/9507/30/9507/30/9507/30/9507/30/9507/30/9507/31/9507/31/95

Stageo f

P r o d u c t i o n

PREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVEST

HARVESTHARVEST

Typeo f

I n p u t

MMMMEEMMMEMMEEEMMEEEEEKGG

Input Name

DISCINGDISCINGDISCINGLIQUID FERT. RIGFERT. 10-34-0HERB, FALLDISCINGSHAPING BEDSANHYDROUS APPL.FERT. 82-0-0SHAPING BEDSPLANTINGSEED SORGHUMHERB, SEEDLINGINSECT. SOILROLLINGSPRAYINGINSECT. MIDGEACR VARIABLE CSTACR FIXED COSTACR LAND RENTCROP INS 65/100CASH RENTCUSTOM COMBININGCUSTOM HAULING

OFFSETTANDEMTANDEM

ATRAZINETANDEM

TREATEDDUALCOUNTER

LORSBAN

SORG 36CROPLANDSORGHUMSORGHUM

Numbero f

U n i t s

1111

1501111

1001171611

CashNon-Cash

111

36

.0000

.0000OOOO

.0000

.0000

.0000

.0000oooooooooooooooooooooooooooooooooooooooo

,5000,0810,0810,0810oooooooooooo

.0000

Fixed Land lordo r S h a r e

Va r i .

.00

.00

.00

.00V 3 3 . 0 0V . 0 0

.00

.00

.00V 3 3 . 0 0

.00

.00V . 0 0V . 0 0V . 0 0

.00V . 0 0V . 0 0V . 0 0F . 0 0F . 0 0V . 0 0F . 0 0V 3 3 . 0 0V . 0 0

C4.10 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.


SoybeansNorth Central Texas (4)1995 Projected Costs and Returns per Acre

B-1241 (C4)


SOYBEANS

Total GROSS Income


PREHARVESTHERB, YELLOWINOCULANTSEED SOYBEANSCROP INS 65/100Fuel &. Lube - MachineryR e p a i r s - M a c h i n e r yL a b o r - M a c h i n e r y

Total PREHARVEST

CUSTOM COMBININGCUSTOM HAULINGInterest - OC BorrowedI n t e r e s t - P o s i t i v e C a s h

Total VARIABLE COST




Total FIXED Cost

Total of ALL Cost


Quantity25.000

Uni t

Bu.$ / Unit

5.0000

Tota l

125.00

YourEstimate

U n i t

P t .Ac reLb.Ac reAcreAcreHour

Ac reCwt.Dol .Dol .

U n i t

AcreAcre

$ / Un i t

4.3751.500

.3006.820

5.000

14.000.140

0.1210.072

125.00

Quan t i t y

2.000

To t a l

8 .751.000 1 .50

60.000 18.001.000 6 .82

5 .132 .94

1.068 5.34

48.48

1.000 14.0025.000 3 .5046.477 5.62-0.865 - 0 . 0 6

71.54

53.46

To t a l

25.2725.00

50.27

121.80

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 partlculmThese projections were collected and developed by staff memben of die Texas Agricultural Extension Service (aid approved fo^ C 4 . l l

Projections for Planning P'urposes Only B-1241 (CA)Not to be Used without Updating after September 8,1995

Date Stage Type Product Name Number Weight Cash Land lord Breako f Of o f per Non- S h a r e E v e n

Produc t i on Prod. U n i t s Head Cash Prod.

10/01/95 HARVEST A SOYBEANS 25.0000 . 0 0 0 0 c 3 3 . 0 0 N

Date Stage Type Input Name Number Cash F i xed L a n d l o r do f o f o f Non- or Share

P r o d u c t i o n I n p u t U n i t s Cash V a r i .========================= ============= ===== ===== ========

08/15/94 PREHARVEST M D I S C I N G O F F S E T 1.0000 .0008/15/94 PREHARVEST M D I S C I N G T A N D E M 1.0000 .0009/15/94 PREHARVEST M D I S C I N G T A N D E M 1.0000 .0010/10/94 PREHARVEST E HERB, YELLOW TREFLAN 2.0000 c V .0010/15/94 PREHARVEST M D I S C I N G T A N D E M 1.0000 .0012/15/94 PREHARVEST M SHAPING BEDS 1.0000 .0003/15/95 PREHARVEST M SHAPING BEDS 1.0000 .0004/05/95 PREHARVEST M PLANTING 1.0000 .0004/05/95 PREHARVEST E INOCULANT 1.0000 c V .0004/05/95 PREHARVEST E SEED SOYBEANS 60.0000 c V .0008/14/95 PREHARVEST E CROP INS 65/100 SOYBEAN 1.0000 c V .0008/15/95 G CUSTOM COMBINING SOYBEANS 1.0000 c V 33.0008/15/95 G CUSTOM HAULING SOYBEANS 25.0000 c V 33.0008/31/95 K C A S H R E N T C R O P L A N D 1.0000 c F .00

C4.12 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.


Wheat Produc t ion , No Fer t i l i ze r■.QQC r, .North Central Texas (4)1995 Projected Costs and Returns per Acre

B-1241 (C4)

T ^ ^ ^ ^ ^ ^ _ Q u a n t i t y U n i t $ / U n i t T o t a l ^ t .D E F I C I E N C Y 8 5 % W H E A T ~ U : Z Z ^ " " ~ : ~ ? = = = = = = = = = = = = = = = ^ = = =DEFICIENCY 85% WHEATWHEAT

Total GROSS Income


P R E H A R V E S T "SEED WHEATHERB, RYEGRASSHERB, W. MUSTARDINSECT. GREENBUGACR VARIABLE CSTFuel & Lube - MachineryR e p a i r s - M a c h i n e r yL a b o r - M a c h i n e r y



Total HARVEST

I n t e r e s t - O C B o r r o w e d

Total VARIABLE COST




Total FIXED Cost

Total of ALL Cost


34.00025.000

BuBu.

Q u a n t i t y U n i t

75.0000.5000.1001.000

0.869

1.00025.000

Lb.Oz.Oz.P t .Ac reAcreAcreHour

AcreBu.

3 3 . 9 9 4 D o l .

U n i t

AcreAcre

U n i t

0.90003.2500

To t a l

30.6081.25

111.85

To t a l

13.506 .002.103.500.004 .072 .414 .34

Yo u rEs t ima te

U n i t

.18012.00021.0003.500

13.970

5.001

35.92

14.003 .50

14.000. 140

17.50

4.11 .

57.54

54 .31

Tota l

19 .3625.00

44.36

101.90

9 .95

0.121

' ~ ^ & 2 S S £ S 2 n S Z t t j S 2 s S 2 ^ « . u


B-1241 (C4)

Date Stageo f

ProductionType

o fProd.


U n i t sW e i g h t C a s h L a n d l o r d B r e a kp e r N o n - S h a r e E v e n

H e a d C a s h P r o d .

06/15/95 HARVEST07/15/95 HARVEST

WHEATDEFICIENCY 85% WHEAT

25.000034.0000

0 0 0 0 C0 0 0 0 C

3 3 . 0 0 N3 3 . 0 0 N

Date Stageo f

P r o d u c t i o n

06/15/9408/15/9409/15/9410/15 /9410/20/9410/20/9410/20/9410/20/9412/15/9412/15/9405/31/9505/31/9505/31/9506/01/9506/01/9506/01/95

PREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTHARVESTHARVEST

Typeo f

I n p u t: = = = = = = =

MMMMMEEEMEEEEGGK

Input Name Numbero f

U n i t s

CashNon-Cash

DISCINGDISCINGDISCINGDISCINGDRILLINGSEED WHEATHERB, RYEGRASSHERB, W. MUSTARDSPRAYINGINSECT. GREENBUGACR VARIABLE CSTACR FIXED COSTACR LAND RENTCUSTOM COMBININGCUSTOM HAULINGCASH RENT

OFFSETTANDEMTANDEMTANDEM

FINESSEALLY

M.PARATH

WHEATWHEATCROPLAND

.0000

.0000

.0000

.0000

.000075.0000

.5000

.10001.00001.0000

.0000

.0000

.00001.0000

25.00001.0000

F ixed Land lordo r S h a r e

V a r i .

.00

.00

.00

.00

.00

.00

.00

.00

.00

.00

.3333.0033.0033.0033.00

.00

C4.14 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.


Wheat Production, Fall Nitrogen Fertilizer OnlyNorth Central Texas (4)


B-1241 (C4)


WHEATDEFICIENCY 85%WHEAT

Total GROSS Income


PREHARVESTFERT. 82-0-0ANHYDROUS RIGSEED WHEATHERB, RYEGRASSHERB, W. MUSTARDINSECT. GREENBUGACR VARIABLE CSTFuel & Lube - MachineryR e p a i r s - M a c h i n e r yL a b o r - M a c h i n e r y



Total HARVEST


- OC Borrowed- Positive Cash

Total VARIABLE COST




Total FIXED Cost

Total of ALL Cost


Q u a n t i t y

34.000

U n i t

BuBu.

U n i t

Lb.AcreLb.Oz.Oz.P t .AcreAcreAcreHour

AcreBu.

D o l .D o l .

U n i t

AcreAcre

$

$

/

/

U n i t

0.90003.2500

U n i t

.1302.000

.18012.00021.0003.500

13.970

5.001

14.000.140

0.1210.072

To t a l

30.60113.75

144.35

To t a l

13.002.00

13.506.002.103.500.004 .282.104.44

Yo u rEst imate

35.000

j u a n t i t y

100.0001.000

75.0000.5000.1001.000

0.888

50 .92

14.004.90

1.00035.000

18.90

5 .27- 0 . 0 5

75.04

69 .31

To t a l

43.570-0 .753

18.9025 .00

43 .90

118.94

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


B-1241 (C4)

Date Stage Type Product Name Number w e i g h t C a s h L a n d l o r d Breako f o f o f p e r Non- Share Even

Produc t i on Prod. U n i t s Head Cash Prod.

06/14/95 HARVEST A WHEAT 35.0000 . 0 0 0 0 C 33.00 N07/14/95 HARVEST A DEFICIENCY 85% WHEAT 34.0000 . 0 0 0 0 C 33.00 N

Date Stage Type Input Name Number Cash F i x e d L a n d l o r do f o f o f Non- o r Share

P r o d u c t i o n I n p u t U n i t s Cash V a r i .======== ================ ===== ================:========= ============= ===== ===== ========06/14/94 PREHARVEST M DISCING OFFSET 1.0000 .0008/14/94 PREHARVEST M DISCING TANDEM 1.0000 .0009/14/94 PREHARVEST M DISCING TANDEM 1.0000 .0010/09/94 PREHARVEST E FERT. 82-0-0 100.0000 c V 33.0010/09/94 PREHARVEST M ANHYDROUS APPL. 1.0000 c V 33.0010/19/94 PREHARVEST M DRILLING 1.0000 .0010/19/94 PREHARVEST E SEED WHEAT 75.0000 c V .0010/19/94 PREHARVEST E HERB, RYEGRASS FINESSE .5000 c V .0010/19/94 PREHARVEST E HERB, W. MUSTARD ALLY .1000 c V .0012/14/94 PREHARVEST M SPRAYING 1.0000 .0012/14/94 PREHARVEST E INSECT. GREENBUG M.PARATH 1.0000 c V .0005/30/95 PREHARVEST E ACR VARIABLE CST .0000 c V 33.0005/30/95 PREHARVEST E ACR FIXED COST .0000 c F 33.0005/30 /95 PREHARVEST E ACR LAND RENT .0000 c F 33.0005/31 /95 HARVEST G CUSTOM COMBINING WHEAT 1.0000 c V 33.0005/31 /95 HARVEST G CUSTOM HAULING WHEAT 35.0000 c V 33.0005/31 /95 K CASH RENT CROPLAND 1.0000 c F .00

C4.16 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.


B-1241 (C4)

Whea t P roduc t i on , Fa l l & Sp r ing Fe r t i l i ze rNorth Central Texas (4)



DEFICIENCY 85% WHEATWHEAT

Total GROSS Income


PREHARVESTFERT. 18-46-0DRY FERT. RIGSEED WHEATHERB, W. MUSTARDHERB, RYEGRASSINSECT. GREENBUGFERT. 32-0-0INSECT. GREENBUGLIQUID FERT. RIGACR VARIABLE CSTCROP INS 65/100Fuel & Lube - MachineryR e p a i r s - M a c h i n e r yL a b o r - M a c h i n e r y



Q u a n t i t y U n i t $ / U n i t To t a l

34 .000 Bu45.000 Bu,

0.90003.2500

30.60146.25

Q u a n t i t y U n i t $ / U n i t

176.85

To t a l

Total HARVEST


OC BorrowedPosi t ive Cash

Total VARIABLE COST




Total FIXED Cost

Total of ALL Cost


100.0001.000

75.0000.100

500000

180.0001.0001.000

1.000

1.002

Lb.AcreLb.Oz.Oz.Pt .Lb.Pt .AcreAcreAcreAcreAcreHour

.1302.000

.18021.00012.0003.500

.1033 .5002.000

13.9705.120

5.001

13.002 .00

13 .502.106 .003.50

18.6350000012111801

80.65

1.000 Acre 14.000 14.0045.000 Bu. .140 6.30

49 .694 Do l- 2 . 7 6 8 D o l

0.1210.072

20.30

6.01-0 .20

U n i t

AcreAcre

106.76

70 .09

To t a l

22.6425.00

47.64

154.40

22.45

Yo u rEs t ima te

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

Projections for Planning Purposes Only B-1241 (C4)Not to be Used without Updating after September 8, 1995

Date Stage Type Product Name Number Weight C a s h L a n d l o r d Breako f o f of per Non- Share Even

Produc t i on Prod. U n i t s Head Cash Prod.======== ================ ===== aass:2 = = = = = = = = ===== ======== =====06/15/95 HARVEST A WHEAT 45.0000 .0000 C 33.00 N07/15/95 HARVEST A DEFICIENCY 85% WHEAT 34.0000 .0000 c 33.00 N

Date Stage Type Input Name Number Cash F ixed Land lordo f o f o f Non- or Share

P r o d u c t i o n I n p u t U n i t s Cash Va r i .

08/20/94 PREHARVEST M SHREDDING STALK 1.0000 .0008/25/94 PREHARVEST M DISCING TANDEM 1.0000 .0009/20/94 PREHARVEST M DISCING OFFSET 1.0000 .0010/10/94 PREHARVEST M DRY FERT. RIG 1.0000 .0010/10/94 PREHARVEST E FERT. 18-46-0 100.0000 C V 33.0010/15/94 PREHARVEST M DISCING TANDEM 1.0000 .0010/20/94 PREHARVEST M DRILLING 1.0000 .0010/20/94 PREHARVEST E SEED WHEAT 75.0000 c V .0010/20/94 PREHARVEST E HERB, W. MUSTARD ALLY .1000 c V .0010/20/94 PREHARVEST E HERB, RYEGRASS FINESSE .5000 c V .0012/15/94 PREHARVEST M SPRAYING 1.0000 .0012/15/94 PREHARVEST E INSECT. GREENBUG M.PARATH 1.0000 c V .0003/10/95 PREHARVEST M LIQUID FERT. RIG 1.0000 .0003/10/95 PREHARVEST E FERT. 32-0-0 180.0000 c V 33.0003/10/95 PREHARVEST E INSECT. GREENBUG M.PARATH 1.0000 c V .0005/31/95 PREHARVEST E ACR VARIABLE CST .0000 c V 33.0005/31/95 PREHARVEST E ACR FIXED COST .0000 c F 33.0005/31/95 PREHARVEST E ACR LAND RENT .0000 c F 33.0005/31 /95 PREHARVEST E CROP INS 65/100 WHEAT 35 1.0000 c V .0006/01/95 HARVEST G CUSTOM COMBINING WHEAT 1.0000 c V 33.0006/01/95 HARVEST G CUSTOM HAULING WHEAT 45.0000 c V 33.0007/15/95 K CASH RENT CROPLAND 1.0000 c F .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.


B-1241 (C4)

Wheat Production, High Input ManagementNorth Central Texas (4)



DEFICIENCY 85% WHEATWHEAT

Total GROSS Income


Q u a n t i t y U n i t $ / U n i t To t a l

34.00055.000

BuBu,

0.90003.2500

Q u a n t i t y U n i t $ / U n i tPREHARVEST

FERT. 18-46-0DRY FERT. RIGFERT. 82-0-0ANHYDROUS RIGSEED TREATMENTSEED WHEATHERB, RYEGRASSHERB, W. MUSTARDINSECT. GREENBUGFERT. 32-0-0INSECT. GREENBUGLIQUID FERT. RIGFUNGICIDEACR VARIABLE CSTFuel & Lube - MachineryR e p a i r s - M a c h i n e r yL a b o r - M a c h i n e r y



Total HARVEST


OC BorrowedPosi t ive Cash

100.0001.000

100.0001.000

75.00075.0000.5000.1001.000

180.0001.0001.0001.000

0.978

Lb.Ac reLb.Ac reLb.Lb.Oz.Oz.P t .Lb.P t .Ac reAcreAcreAcreAcreHour

67.919-0 .957

Dol,Dol

.1302.000

.1302.000

.070

.18012.00021.0003.500

.1033.5002.000

14.00013.970

5.001

0.1210.072

30 .60178.75

209.35

To t a l

13.002

13,2,5,

00000025

13.50001050

18.635000

14.000.00

531889

110.08

1.000 Acre 14.000 14.005.000 Bu. .140 7.70

21.70

8.22-0 .07

Yo u rEs t ima te

Total VARIABLE COST 139.93




Total FIXED Cost

Total of ALL Cost


U n i t

AcreAcre

69.42

To t a l

19.9725.00

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


B-1241 (C4)

Date Stage Type Product Name Number 1Weight Cash Land lord Bre ;o f o f o f p e r N o n - S h a r e E v e i

P roduc t i on Prod. U n i t s 1Head C a s h P r o <======== ================ ===== ================!========= =============06/15/95 HARVEST A WHEAT 55.0000 . 0 0 0 0 C 3 3 . 0 0 N07/15/95 HARVEST A DEFICIENCY 85% WHEAT 34.0000 . 0 0 0 0 C 3 3 . 0 0 N

Date Stage Type Input Name Number Cash F i xed L a n d l o r do f o f o f Non- o r Share

P r o d u c t i o n I n p u t U n i t s Cash V a r i .===== ================:========= ============= = = = = := ===== ========06/15/94 PREHARVEST M DISCING OFFSET 1.0000 .0008/15/94 PREHARVEST M DISCING TANDEM 1.0000 .0009/10/94 PREHARVEST M DRY FERT. RIG 1.0000 .0009/10/94 PREHARVEST E FERT. 18-46-0 100.0000 c V 33.0009/15/94 PREHARVEST M DISCING TANDEM 1.0000 .0010/15/94 PREHARVEST M ANHYDROUS APPL. 1.0000 c V 33.0010/15/94 PREHARVEST E FERT. 82-0-0 100.0000 c V 33.0010/19/94 PREHARVEST E SEED TREATMENT WHEAT 75.0000 c V .0010/20/94 PREHARVEST M DRILLING 1.0000 .0010/20/94 PREHARVEST E SEED WHEAT 75.0000 c V .0010/20/94 PREHARVEST E HERB, RYEGRASS FINESSE .5000 c V .0010/20/94 PREHARVEST E HERB, W. MUSTARD ALLY .1000 c V .0012/15/94 PREHARVEST. M SPRAYING 1.0000 .0012/15/94 PREHARVEST E INSECT. GREENBUG M.PARATH 1.0000 c V .0003/10/95 PREHARVEST M LIQUID FERT. RIG 1.0000 .0003/10/95 PREHARVEST E FERT. 32-0-0 180.0000 c V 33.0003/10/95 PREHARVEST E INSECT. GREENBUG M.PARATH 1.0000 c V .0004/10/95 PREHARVEST E FUNGICIDE WHEAT 1.0000 c V 33.0005/31/95 PREHARVEST E ACR VARIABLE CST .0000 c V 33.0005/31/95 PREHARVEST E ACR FIXED COST .0000 c F 33.0005/31/95 PREHARVEST E ACR LAND RENT .0000 c F 33.0006/01/95 HARVEST G CUSTOM COMBINING WHEAT 1.0000 c V 33.0006/01/95 HARVEST G CUSTOM HAULING WHEAT 55.0000 c V 33.0006/01/95 K CASH RENT CROPLAND 1.0000 c F .00

C 4 . 2 0 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.

m texas agricultural extension service05/15/94 e wheat 120.0000 c .00 12/31/94 k cash rent cropland...

Documents