r
r
TEXAS ROLLING PLAINS IISOIL RESOURCE AREA 6
Roberts
Donley
Lipscomt
Hemphil l
Wheeler
Coll ingsworth
Hall
Motley
Dickens
Kent
Scurry
Mitchell
Sterling
Childress
Cottle
King
Stonewall
Fisher
Nolan
Coke
Knox
Haskell
Jones
Taylor
Runnels
Tom Green\
Concho
'
1. PROJECTIONS FOR PLANNING PURPOSES ONLYNOT TO BE USED WITHOUT UPDATING AFTER 01/09/81• 8 - 1 2 4 K C 6 )
>.**\ COTTON. ORYLANO. (2X2 PLANTING PATTERN) TEXAS ROLLING PLAINS II REGIONESTIMATEO COSTS ANO RETURNS PER ACRE
CATEGORY
2.
PROJECTEOY I E L D U N I T
GROSS RECEIPTSCOTTON LINT 25C.00 LB.COTTONSEED C.20 TCN
TOTAL PROJECTEO RETURNS
VARIABLE COSTS INPUT USEPREHARVEST COSTS
SD COTTON-UPLANO e.oo L B .INSECT. COTTON 1 . 0 0 APPLMISC EXPENSE 1 . 0 0 DCL.HERBI. COTTON 1 . 0 0 ACREFUEL & LUBE—TRACTOR ACRE
EQUIPMENT ACREACRE
EQUIPMENT ACRE3 . 5 0 HCUR
OPERATING CAPITAL I S . 7 7 DOL.SUBTOTAL. PREHARVEST ACRE
HARVEST COSTSGIN,BAG, TIES C.52 BALEFUEL & LUBE—TRACTOR ACRE
EQUIPMENT ACREACRE
EQUIPMENT ACREL ABO R—-~-_-_MAC MINER Y 0 . 5 4 HOUR
SUBTOTAL. HARVEST ACRE
P 8 Q _ _ S - _ X _ _ y o u r$ /UNIT ~ VALUI EST IMATE
0 . 7 * 1 8 5 . 0 01 1 0 . 0 0 _ 2 t _ Q
$ 2 0 7 . 0 0 S
0 . 4 03 . 0 01 . 0 06 . 0 0
5 . 0 00 . 1 4
4 1 * 0 0
5 . 0 0
TOTAL VARIABLE COSTS ACRE
3 . 2 08 . 0 01.00€ . 00
1 0 . 5 72 . 7 22 . 4 63 . 3 1
1 7 . 5 0. . 2 ± U .57.53 «.
2 1 . 3 22 . 0 20 . 2 5o . 4 e1 . 8 2
.-2x12 .2e.s^ *.e e . 1 2 3
3. INCOME ABOVE VARIABLE COSTS ACRE 12c .ee $
4. FIXED COSTSDEPREC. INTEREST. TAXES e INSUR.
TRACTOREQUIPMENT
LAND (NET SHARE-RENT ITOTAL FIXEO COSTS
ACRE 20.51ACRE 14.11ACRE 44A42ACRE $ 7 9 . 0 5 *
5. TOTAL PROJECTEO COSTS ACRE 165.17 S
NET PROJECTEO RETURNS ACRE 41*e3 $
LANO (NET RENT) BASED ON 1/4 OF GfiGSS INCCMF LESS 1/4 OF INSECT. • GIN-BAG/TIES.GOVT PAYMENT NOT INCLUDED.
^ P * . ORMATIQN PRESENTED IS PREPARED SOLELY AS A GENERAL GUIOE AND ISNOT INTENDED TO RECOGNIZE OR PREDICT T. E COSTS AND RETURNS FROM ANYONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERECOLLECTED ANO DEVELOPEO BY STAFF MEMBERS OF THE TEXAS AGRICULTURALEXTENSION SERVICE AND APPROVED FCF PUBLICATION.
Texas Agricultural Extension Service . The Texas A&M University System . Daniel C. Pfannstiel, Director . College Station, Texas
2.COTTON. DRYLAND. (2X2 PLANTING PATTERN) TEXAS ROLLING PLAINS II REGION
ESTIMATED CCSTS AND RETURNS PER ACRE
FUEL .O IL . FIXEDITEM TIMES LABOR MACHINE LUR. .REP. COSTS
OPERATION NO. DATE OVER HCURS HCURS PER ACRE PER ACRE
SHREDDER 2R 5 . 5 6 DEC 1 .CO 0 . 5 E 7 0 . 4 2 2 1 . 2 8 3 . 6 8TANDEM DISC 3 . 4 0 DEC l . C O 0 . 2 0 8 0 . 1 5 8 1.36 2 .3SMOLDBOARD 6B 2 . 4 7 JAN 0 . 3 0 0 . 1 1 3 0 . 0 8 6 0 . 9 7 1 . 6 5CHISEL 2 . 4 4 JAN 0 . 7 0 C . C . 2 0 . 0 7 0 0 . 8 2 1 . 1 0PICKUP TRUCK 10 JAN 0 . 1 0 0 . 1 2 5 O. IOO 0 . 4 9 C.29PICKUP TRUCK 10 FEB 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 9 C.29TANDEM DISC 2 . 4 0 MAR 1 . 0 0 0 . 2 C 8 0 . 1 5 8 1 . 6 6 2 . 2 7PICKUP TRUCK 10 MAR 0 . 1 0 0 .125 OolOO 0 . 4 9 C . 2 9L ISTER 6R 3 . 5 4 APR 1 .CO 0 . 1 5 1 0 . 1 1 5 0 . 9 1 1 . 4 2PICKUP TRUCK 10 APR 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 9 C.29L ISTER-PLNT6R 3 . 3 6 MAY 1 .CO O . I S ! 0 . 1 1 5 1.01 i . e 6PICKUP TRUCK 10 MAY 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 9 0 . 2 9SANO FIGHTER 3 . 5 1 JUNE l . C O 0 . 0 7 6 0 . 0 5 7 0 . 5 0 C.71ROLLING CULT 3 . 3 0 JUNE 1 .CO 0 . 1 9 4 0 . 1 4 7 1 . 3 0 2 . 0 3CULTIVATOR 6R 2 . 3 3 JUNE 1 . 0 0 0 . 2 0 7 0 . 1 5 7 1 . 6 2 2 . 7 3PICKUP TRUCK 10 JUNE 0 . 1 0 C . 1 2 5 0 . 1 0 0 0 . 4 9 C.29CULTIVATOR 6R 2 . 3 3 JULY 1 . 0 0 0 . 2 0 7 0 . 1 5 7 1 . 6 2 2 . 7 3PICKUP TRUCK 10 J U LY 0 . 1 0 C . 1 2 5 0 . 1 0 0 0 . 4 9 C . 2 9CULTIVATOR 6R 2 . 3 3 AUG 1 . 0 0 0 . 2 0 7 0 . 1 5 7 1 . 6 2 2 . 7 3PICKUP TRUCK 10 SEPT C I O 0 . 1 2 5 0 . 1 0 0 0 . 4 9 0 . 2 9COTTCN STR/BSK 3 . 6 4 NOV 0 . 5 0 0 . 4 4 0 0 . 3 3 3 4. 11 € .33COTTON TR 3BL 1 0 , 6 2 NdV 0 . 5 0 C . 1 0 0 0 . 0 7 6 0 . 4 6 C.40PICKUP TRUCK 10 NOV 0 . 1 0 ______ -2*122 ______ _____
TOTALS 4 . 0 3 9 3 . 1 0 8 2 3 . 6 4 3 4 . 6 3
^ * %
'-SB\
PROJECTICNS FOR PLANNING PURPOSES ONLY3 * N O T T O B E U S E D W I T H O U T U P D A T I N G A F T E R 0 1 / 2 9 / 8 1 . B - 1 2 A K C 6 )
COTTON. IRRIGATED. TEXAS ROLLING PLAINS II REGIONESTIMATEO COSTS AND RETURNS PER ACRE
CATEGORY
1. GROSS RECEIPTSCOTTON LINTCOTTONSEED
TOTAL PROJECTED RETURNS
2. VARIABLE COSTSPREHARVEST CUSTS
SO CUTTON-UPLANDFERT (N) APPL'OFERT (PJ APPL'OMISC EXPENSEHERBI. COTTONINSECT. COTTONIRRIGATION WATERFUEL & LUBE—TRACTOR
EQUIPMENTIRRIGATION
R E P A I R S T R A C T O REOUIPMENTIRRIGATION
L A B O R M A C H I N E R YIRRIGATIUNOTHER
OPERATING CAPITALSUBTOTAL. PREHARVEST
HARVEST COSTSGIN.BAG. T IESFUEL 6 LUBE—TRACTOR
EQUIPMENTR E P A I R S T R A C T O R
EQUIPMENTL A B O R M A C H I N E R Y
SUBTOTAL. HARVEST
TOTAL VARIABLE COSTS
3. INCOME ABOVE VARIABLE COSTS
4. FIXEO COSTSDEPREC..INTEREST.TAXES & INSUR.
TRACTOREQUIPMENTIRRIGATIUN
LANO (NET SHARE-RENT)TOTAL FIXEO COSTS
5. TOTAL PROJECTEO COSTS
6. NET PROJECTEO RETURNS
LAND (NET RENT) BASED ON 1/4 OF GROSS INCOME LESS 1/4 OF FERT.. INSECT.,GIN-BAG-TIES. GOVT PAYMENT NOT INCLUDED.
INFORMATION PRESENTEO IS PREPAREO SOLELY AS A GENERAL GUIOE AND ISN.-T INTENOFD TO RECQGNIZF £|H PR&Q1QT THg COSTS ANO R£TV«NS FRgM ANyONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERECOLLECTED AND DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURALEXTENSION SERVICE AND APPROVED FOR PUBLICATION.
PROJECTED EB ___«____ YOURY I E L D U N I T S / U N I T VALUE ESTIMATE
5 2 5 . 0 0 L B .TUN
0 . 7 411 0 . 0 0 _
s
3 8 8 . 5 0£_-__2__
4 3 4 . 7 00 . 4 2
*INPUT USE
2 0 . 0 02 0 . 0 02 0 . 0 0
1 .00
L B .L B .L B .D O L .
0 . 4 00 . 2 60 . 2 81 . 0 0
8 . 0 05 . 2 05 . 6 01.00
—
1 .005 . 0 0
ACREAPPL
6 . 0 08 . 0 0
6 . 0 04 0 . 0 0
~1 4 . 0 0 A C I N
ACREACRE
1 0 . 8 33 . 0 2
~ACREACREACREACREHOURHOURHOURD U L .ACRE
5 . 0 05 . 0 03 . 5 00 . 1 4 _
S
2 8 . 4 22 . 5 23 . 6 44 . 6 2
1 8 . 6 07 . 0 07 . 0 0ZaZLS
159 .21
—
3 . 7 21 .402 . 0 0
5 5 . 3 5$
1 . 0 5 BALEACREACREACREACREHOURACRE
4 1 . 0 0
5 . 0 0 _s
4 3 . 0 54 . 0 50 . 5 00 . 9 63 . 6 3S__<1
5 7 . 5 9I . 0 8
S
ACRE s 2 1 6 . 7 9 s
S ACRE s 2 1 7 . 9 1 %
ACRE 2 4 . 8 5ACRE 1 8 . 1 0ACREACREACRE
2 1 . 7 0f i£L-21 __,
* 1 4 9 . 8 6 S
ACRE S 3 6 6 . 6 6 S
ACRE $ 6 8 . 0 4 * , . . , . „ . , .
k. COTTON. IRRIGATED, TEXAS NULLING PLAINS II REGIONESTIMATED COSTS AND RETURNS PER ACRE
F U E L . O I L , F I X E DI T E M T I M E S LABOR M A C H I N E L U B . . R E P . COSTS
O P E R AT I O N N O . DATE OVER HOURS HOURS P E R A C R E PER ACRE
SHREDDER 2R 5 . 5 6 J A N 1 . 0 0 0 . 5 5 7 0 . 4 2 2 1 . 2 8 3 . 6 8M O L D B O A R D 6 B 2 , 4 7 J A N 0 . 5 0 0. 189 0 . 1 4 3 1 . 6 1 2 . 7 5C H I S E L 2 , 4 4 J A N 0 . 5 0 0 . 0 6 6 0 . 0 5 0 0 . 5 9 0 . 7 9P ICKUP TRUCK 1 0 J A N 0. 1 0 0. 125 0 . 1 0 0 0 . 4 9 0 . 2 9TA N D E M O I S C 3,4 0 Fr_b 1 .00 0 . 2 0 8 0 . 1 5 8 1 .36 2 . 3 5P I C K U P T R U C K 1 0 FC*< 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 9 0 . 2 9P ICKUP TRUCK 1 0 V A R 0 . 1 0 0 . 1 25 0 . 1 0 0 0 . 4 9 0 . 2 9L I S T F R 6 R ". ,54 A P K 1 .00 0 . 1 5 1 0 . 1 1 5 0 . 9 1 1 . 4 2R O L L I N G C U LT 3,3 0 A P R 1 . 0 0 0 . 1 9 4 0 . 1 4 7 1 . 3 0 2 . 0 3P ICKUP TRUCK 1 0 A P R 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 9 0 . 2 9L I S T E R - P L N T 6 R 3 , 3 6 M AY 1 .40 0 . 2 1 2 0 . 1 6 0 1 . 4 2 2 . 6 1P ICKUP TRUCK 1 0 M AY 0.1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 9 0 . 2 9SAND F IGHTER 3 , 5 1 JUNE 1 .00 0 . 0 7 6 0 . 0 5 7 0 . 5 0 0. 71R O L L I N G C U LT 3 , 3 0 JUNE 1 .00 0 . 1 9 4 0 . 1 4 7 1 .30 2 . 0 3PICKUP TRUCK 1 0 JUNE 0. 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 9 0 . 2 9C U LT I VAT O R 6 R 2 , 3 3 J U LY 1 . 0 0 0 . 2 0 7 0 . 1 5 7 1 . 6 2 2 . 7 3P ICKUP TRUCK 1 0 J U LY 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 9 0 . 2 9C U LT I VAT O R 6 R 2 . 3 3 A U G 2 . 0 0 0 . 4 1 5 0 . 3 1 4 3 . 2 3 5 . 4 5P I C K U P T R J C K 1 0 A U G 0.1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 9 0 . 2 9P I C K U P T R U C K LO SEPT 0.1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 9 0 . 2 9C O T TO N S T R / B S K 3 , 6 4 N O V 1 . 0 0 0 . 8 3 0 0 . 6 6 6 8.2 1 1 2 . 6 7C O T TO N T R 3 8 L I 0 , 6 2 N O V 1 .00 0 . 2 0 0 0 . 1 5 2 0 . 9 2 0 . 8 1P ICKUP TRUCK 1 0 N O V 0 . 1 0 ._o.l_.__ - 2 x 1 2 2 - 2 x ± 2 ____«. 22
TO TA L S 4 . 8 0 0 3 . 6 8 9 2 9 . 1 5 4 2 . 9 5
^x
5. PROJECTIONS FOR PLANNING PURPOSES ONLYNOT TO BE USEO WITHOUT UPDATING AFTER 01/09/81. B - 1 2 4 K C 6 )
GRAIN SORGHUM* DRYLAND. TE>AS RCLLING PLAINS II REGIONESTIMATED COSTS AND RETURNS PER ACRE
C A T E G O R Y P R O J E C T E D P R O J E C T E p Y O U RY I E L D U N I T S / U N I T V A L U E E S T I M A T E
1. GROSS RECEIPTSG R A I N S O R G H U M 1 5 . 0 0 C W T . 6 . 1 0 9 1 . 5 0
T O T A L P R O J E C T E D R E T U R N S S 9 l . S O «
2 . V A R I A B L E C O S T S I N P U T U S EPREHARVEST COSTS
G R A I N S O R G . S E E D 2 . 0 0 L B . 0 . 4 0 1 . 2 0M I S C E X P E N S E 1 . 0 0 D C L . 1 . 0 0 1 . 0 0F U E L S L U B E — T R A C T O R A C R E 8 . 6 1
E Q U I P M E N T A C R E 2 . 4 1R E P A I R S — — T R A C T O R A C R E 1 . 9 9
E Q U I P M E N T A C R E 3 . 0 0L A B O R — — M A C H I N E R Y 3 . 0 5 * C U R 5 . 0 0 1 5 . 2 6O P E R A T I N G C A P I T A L £ . 4 4 D O L . 0 . 1 4 1 x 1 2
S U B T O T A L * P R E H A R V E S T A C R E $ ~ 3 4 . 6 S % ZHARVEST COSTS
C U S T H A R V S O R G D 1 . 0 0 A C R E 1 0 . 0 0 1 0 . 0 0C S T H L G R . S O R G . 1 5 . 0 0 C W T . 0 . 2 5 2 * 1 5
S U B T O T A L . H A R V E S T A C R E $ 1 3 . 7 5 $' \ " " — — — -
T O T A L V A R I A B L E C O S T S A C R E $ 4 8 . 4 0 S
BREAK-EVEN PRICE. VARIABLE COSTS * 3 .23 /CWT.
3 . I N C O M E A B O V E V A R I A B L E C O S T S A C R E $ 4 3 . 1 0 $
4 . F I X E D C O S T SD E P R E C . . I N T E R E S T. T A X E S & I N S U R .
T R A C T O R A C R E 1 4 . 5 9E Q U I P M E N T A C R E 9 . 5 2
L A N D ( N E T S H A R E - R E N T ) A C R E 2 § - _ § §T O T A L F I X E D C O S T S A C R E $ 4 9 . 7 7 $
5 . T O T A L P R O J E C T E D C O S T S A C R E $ 9 8 . 1 8 $
B R E A K - E V E N P R I C E . T O T A L C C S T S S 6 . 5 5 / C W T .
6 . N E T P R O J E C T E D R E T U R N S A C R E $ - 6 . 6 8 S
L A N D ( N E T R E N T ) B A S E D O N 3 3 % C F G R O S S I N C O M E L E S S 3 3 X O F H A R V E S T A N D H A U LG O V E R N M E N T PAY M E N T N O T I N C L U D E D .
I N F O R M AT I O N P R E S E N T E D I S P R E PA R E D S G L E LY A S A G E N E R A L G U I D E A N O I S
r t i O T I N T E N D E D T O R E C O G N I Z E O R P R E D I C T T H E C O S T S A N O R E T U R N S F R O M A N Yd N E PA R T I C U L A R FA R M O R R A N C H O P E R AT I O N . T H E S E P R C J E C T I O N S W E R EC O L L E C T E D A N D D E V E L O P E D B Y S TA F F . E M B E R S O F T H E T E X A S A G R I C U LT U R A LE X T E N S I O N S E R V I C E A N D A P P R O V E D F O . P U B L I C AT I O N .
6.GRAIN SORGHUM. CRYLAND. TEXAS ROLLING PLAINS II REG ICN
ESTIMATED COSTS ANO RETURNS PER ACRE
F U E L . O I L . F I X E OITEM TIMES LABOR MACHINE LUB..REP. CCSTS
OPERATION NO. DATE OVER HOURS HOURS PER ACRE PER ACRE
•-̂ ~%.
SHREDDER 2RTANDEM DISCMOLDBOARD 6BPICKUP TRUCKCHISELPICKU° TRUCKTANDEM DISCPICKUP TRU.CKLISTER-PLNT6R.PICKUP TRUCKLISTER-PLNT6RPICKUP TRUCKSAND FIGHTERROLLING CULTCULTIVATOR 6RPICKUP TRUCKCULTIVATOR 6RPICKUP TRUCKPICKUP TRUCK
5 , 5 63 . 4 02 . 4 7
102 . 4 4
\23 . 4 0
\ 03 , 3 6
103. 36
103 , 5 13 . 3 02 , 3 3
102 . 3 3
1010
DECJANJANJANf .BFEBMARr,ARAPRAPRMAYMAYJUNEJUNEJUNEJUNEAUGAUGOCT
1 . 0 01 . 0 00 . 3 00 . 1 00.7 00 . 1 00 . 3 00 . 1 01 . 0 00 . 1 01 . 2 00 . 1 01 . 0 01 .001 . 0 00 . 1 0l .CO0 . 1 0C I O
C.5570 .208C.1J30 . 1 2 50 .0920 . 1 2 50 .0620 .1250.1510 . 1 2 5o . i e i0 . 1 2 5O.C 760 .1940 .2070 . 1 2 50 . 2 0 7C.125
.2x125
0 . 4 2 20 . 1 5 80 . 0 8 60 . 1 0 00 . 0 7 00 . 1 0 00 . 0 4 70 . 1 0 00 . 1 1 50 . 1 0 00 . 1 3 70 . 1 0 00 . 0 5 70 . 1 4 70 . 1 5 70 . 1 0 00 . 1 5 70 . 1 0 0
.2*122
1 . 2 8» • _ „
0.9.70.4 90 . 8 20.4 90.4 10 . 4 9I . 0 10 . 4 91*220 . 4 90 . 5 01 . 3 01 . 6 20 . 4 91 . 6 20 . 4 9
-2 * *3
3 . 6 82 . 3 51 . 6 50 . 2 9I . 1 0C.29C.700 . 2 9t . e 60 . 2 92 . 2 3C.29C.712 . 0 32 . 7 3C.292 . 7 30 . 2 9
-2*23TOTALS 3 . 0 5 1 2 . 3 5 4 16.01 2 4 . 1 2
■'*'*%,
7/PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USEO WITHOUT UPDATING AFTER 01/09/81 B-124KC 6)GRAIN SORGHUM, IRRIGATED. TEXAS RCLLIN6 PLAINS II REGION
ESTIMATEO COSTS ANO RETURNS PER ACRE
CATEGORY
1. GROSS RECEIPTSGRAIN SORGHUM
TOTAL PROJECTED RETURNS
2. VARIABLE COSTSPREHARVEST COSTS
GRAIN SORG. SEEOFERT <NI APPL'OFERT <P) APPL'OMISC EXPENSEINSECT. GR SORGaIRRIGATION WATERFUEL 6 LUBE—TRACTOR
EQUIPMENTIRRIGATION
REPAIRS---—TR ACTOREQUIPMENTIRRIGATION
LABOR—-——MACHINERYIRRIGATIONOTHER
OPERATING CAPITALSUBTOTAL. PREHARVEST
HARVEST COSTSCUST HARV SORG OCST HL GR. SORG.
SUBTOTAL. HARVEST
TOTAL VARIABLE COSTS
BREAK-EVEN PRICE. VARIABLE CCSTS t 2.59/CWT.
PROJECTED £B12-1£__I___ YOURY I E L D U N I T • / U N I T VA L U E E S T I M AT E
SO.OO C U T . 6 . 1 0 _-_____flS 3 0 3 . 0 0 t
INPUT USE
e.oo L B .L B .Le .D O L .ACREA C I N
0 . 4 00 . 2 60 . 2 81.003 . 0 0
2 . 4 01 0 . 4 0
9 . 6 01 . 0 03 . 0 0
4 0 . 0 08 0 . 0 0
1 . 0 01 . 0 0
1 4 . 0 0ACREACREACREACRE
- . 5 02 . 4 1
2 8 . 4 22 . 2 0
ACRE 3 . 2 0ACREhCURHOURHOUR
S . 0 0S . 0 03 . 5 0
4 . 6 21 6 . 1 6
7 . 0 07 . 0 0
3 . 2 31 . 4 02 . 0 0
2 8 . 2 8 O O L .ACRE
ACRECWT.ACRE
0 . 1 4 _
10 .000 . 2 S _
s
__-(106 .86
1 0 . 0 0_______
2 2 . 5 0
S
1 . 0 0SO.OO
s~~~~~"~~
ACRE s 1 2 9 . 3 8 s
3. INCOME ABOVE VARIABLE COSTS
4. FIXEO COSTSOEPREC, INTEREST,TAXES & INSUR.
TRACTOREQUIPMENTIRRIGATION
LAND CNET SHARE-RENT)TOTAL FIXEO COSTS
5. TOTAL PROJECTEO COSTS
BREAK-EVEN PRICE. TOTAL COSTS6. NET PROJECTEO RETURNS
ACRE
ACREACREACREACREACRE
178.C2 S
16.0210.21 ~~___2 l a 7 0 S S_ _ _ _ _ !
* 134.88 9
A C R E S 2 6 4 . 2 6
* 5 . 2 9 / C W T .
A C R E S 4 . . 7 4 SLANO <NET RENT! BASEO ON 33X CF GROSS INCOME LESS 33X OF FERT. INSECT. HARVESTANO HAUL a GOVT PAYMENT NOT INCLUOED.
INFORMATION PRESENTEO IS PREPARED SOLELY AS A GENERAL GUIOE ANO ISNOT INTENOEO TO RECOGNIZE OR PREDICT THE COSTS ANO RETURNS FROM ANYONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERECOLLECTED ANO DEVELOPED BY STAFF KEMBERS OF THE TEXAS AGRICULTURALEXTENSION SERVICE AND APPROVED FOB PUBLICATION.
8.
GRAIN SORGHUM* IRRIGATED. TEXAS ROLLING PLAINS II REGICNEST I MAT-ED COSTS AND RETURNS PER ACRE
F U E L . O I L . F I X E DI T E M T IMES L A e C R MACHINE L U B . . R E P . COSTS
O P E R AT I O N N O . DATE OVER HOURS HOURS P E R A C R E P E R A C R E
SHREDDER 2R 5 * 5 6 F E B 1 ., 0 0 C . S 5 7 0 . 4 2 2 1 . 2 8 3 . 6 8P I C K U P T R U C K 1 0 F E B 0 .• 10 0 . 1 2 5 0 . 1 0 0 0 . 4 . 9 , 0 . 2 9M O L D E O A R D 6 B 2 . 4 7 MAR 0 .. 5 0 0 . 1 8 9 0 . 1 4 3 1 . 6 1 2 . 7 5C H I S E L 2 • 44 MAR C«, 5 0 C . 0 6 6 0 . 0 5 0 0 . 5 9 0 . 7 9TA N D g M D I S C 3 . . 4 0 MAR 1 ., 0 0 0 . 2 0 8 0 * 1 5 8 1 . 3 6 2 . 3 5P I C K U P T R U C K 10. MAR 0 ., 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 9 0 . 2 9L I S T E R - P L N T 6 R 3 . 3 , 6 APR 1 ., 0 0 C . 1 5 1 0 . 1 1 5 1. 0 1 1 . 8 6P I C K U P T R U C K 10: API. 0 ., 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 9 0 . 2 9R O L L I N S C U LT 3 * 3 0 MAY l l. 0 0 0 . 1 9 4 0 . . 4 7 X . 3 0 2 . 0 3P I C K U P T R U C K t o MAY 0 ,, 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 9 0 . 29L I S T E R - P L N T 6 R 3 * 3 6 JUNE l l. 2 0 0 . 1 8 1 0 . 1 3 7 1.2 2 2 . 2 3S A N D L I G H T E R 3 . 5 1 J U N E 1 .CO 0 . 0 7 6 0 . 0 5 7 0 . 5 0 0.7 LROLL IMG CULT 3 . 3 0 J U N E 1 .. 0 0 0 . 1 9 4 0 . 1 4 7 1.3 0- 2 . 0 3P I C K U P T R U C K 1 0 JUNE 0 ., 1 0 C . 1 2 5 0 . 1 00 0 . 4 9 C . 2 9C U LT I VAT O R 6 R 2 . 3 3 J U L Y 2 ,, 0 0 0 . 4 1 5 0 . 3 1 4 3 . 2 3 5 . 4 5P I C K U P T R U C K 1 0 J U LY 0 ,. 1 0 C . 1 2 5 0 . 1 0 0 0 . 4 9 C . 2 9P I C K U P T R U C K 1 0 AUG 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 9 0 . 2 9P I C K U P T R U C K 1 0 OCT 0 . 1 0 .-Qxl25 -2x122 - 2 * ± 3 - 2 * 2 3
T O TA L S 3 . 2 3 3 2 . 4 9 1 1 7 . 3 2 2 6 . 2 3^ X
^x
9. PROJECTIONS FOR PLANNING FURFOSES ONLYNOT TO BE USED WITHOUT UPDATING AFTER 01/09/81. B -124KC 6 )
GUAR. DRYLAND. TEXAS ROLLING PLAINS II REGIONESTIMATEO COSTS AND RETURNS PER ACRE
C A T E G O R Y P R O J E C T E D B S Q J ! _ _ I § 9 Y O U RY I E L O U N I T S / U N I T V A L u i E S T I M A T E
1. GROSS RECEIPTSG U A R 6 . 6 0 C W T . 1 5 . 0 0 9 9 . 0 0
T O T A L P R O J E C T E D R E T U R N S $ 9 9 * 0 0 * J Z Z Z Z - Z Z
2 . V A R I A B L E C O S T S I N P U T U S EPREHARVEST CCSTS
G U A R S E E D 6 . 0 0 L B . 0 . 3 0 2 . 4 0M I S C E X P E N S E 1 . 0 0 D C L . 1 . 0 0 1 . 0 0 Z Z Z Z ZF U E L & L U B E — T R A C T O R A C R E 7 . 2 1 Z I I I
E Q U I P M E N T A C R E 3 . 0 2 Z Z Z Z Z Z Z ZR E P A I R S — — — T R A C T O R A C R E 1 . 7 2 Z Z Z Z Z Z Z Z
E Q U I P M E N T A C R E 3 . 4 0 ZL A B O R — — — M A C H I N E R Y 2 . 6 8 h C U R 5 . 0 0 1 3 . 3 8 ^ Z Z Z Z Z Z ZO P E R A T I N G C A P I T A L 6 . 9 3 O C L . 0 . 1 4 2 x 3 1 Z Z
S U B T O T A L . P R E H A R V E S T A C R E $ 3 3 . 0 9 % Z Z ZHARVEST COSTS
C S T M H V S T G U A R 1 . 0 0 A C R E 1 2 . 0 0 1 2 . 0 0C S T M H A U L G U A R 6 . 6 0 C W T . 0 . 2 0 l y 3 g Z Z
S U B T O T A L * H A R V E S T A C R E $ ~ 1 3 . 3 2 * Z Z Z Z
T O T A L V A R I A B L E C O S T S A C R E S 4 6 * 4 1 $
B R E A K - E V E N P R I C E * V A R I A B L E C C S T S 5 7 . 0 3 / C W T .
3 . I N C O M E A B O V E V A R I A B L E C O S T S A C R E $ 5 2 . 5 9 $
4. FIXED COSTSDEPREC* INTEREST .TAXES £ INSUR.
T R A C T O R A C R E 1 1 . 1 4E Q U I P M E N T A C R E 8 . 4 4 Z Z Z Z Z Z Z Z
L A N D ( N E T S H A R E - R E N T ) A C R E 2 3 ± 2 1 Z Z Z Z .T O T A L F I X E D C O S T S A C R E $ 4 7 . 8 6 f
5 . T O T A L P R O J E C T E D C O S T S A C R E S 9 4 . 2 7 *
B R E A K - E V E N P R I C E . TO TA L C O S T S % 1 4 . 2 8 / C W T.
6 . N E T P R O J E C T E D R E T U R N S A C R E $ 4 . 7 3 $
LAND CHARGE USES LANDLORDS SHARE OF GBOSS 33% LESS 33% OF HARVEST AND HAUL
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE AND IS^NOT INTENDED TO RECOGNIZE OR PREOICT TFE COSTS ANO RETURNS FROM ANYV JNE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERE
COLLECTED AND OEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURALEXTENSION SERVICE AND APPROVED FOP PUBLICATION.
10.GUAfl. DRYLAND* TEXAS ROLLING PLAINS I I REGION
ESTIMATED COSTS ANO RETURNS PER ACRE^=~%
OPERATIONITEM
NO. DATE
F U E L . O I L , F I X E DTIMES LABCR MACHINE LUB. .REP. COSTSOVER HOURS HOURS PER ACRE PEG ACRF
MOLDBOARD 6BPICKUP TRUCKCHISELPICKUP TRUCKPICKUP TRUCKTANDEM DISCLISTER-PLNT6RPICKUP TRUCKROLLING CULTPICKUP TRUCKSAND FIGHTERPICKUP TRUCKLISTER-PLNT6RROLLING CULTPICKUP TRUCKCULTIVATOR 6RPICKUP TRUCKPICKUP TRUCKPICKUP TRUCK
TOTALS
2 . 4 710
2 . 4 41010
2 * 4 03 . 3 6
103 . 3 0
103 . 5 1
103 * 3 63 * 3 0
102 . 3 3
101010
DECDECJANJANFEBMARMARMARAPRAPRMAYMAYJUNEJUNEJUNEJULYJULYAUGSEPT
0 . 3 00 . 1 01 . 4 0C. 100 . 1 00 . 3 01 .CO0 . 1 01 . 0 00 . 1 02 . 0 00 . 1 01 .101 . 0 00 . 1 0l . C O0 . 1 00 . 1 00. 10
0.1 130 . 1 2 50 . 1 8 40 . 1 2 50 . 1 2 50.06 20 . 1 5 10 . 1 2 50 . 1 9 40 . 1 2 50 . 1 5 10 . 1 2 50 . 1 6 60 . 1 9 40 . 1 2 50 . 2 C 70 . 1 2 50 . 1 2 5Q_l__
• 086• 100. 1 3 9• 100• 100. 0 4 7• 115• 100. 1 4 7• 100• 1 15• 100• 126. 1 4 7• 100• 157• 100• 100
-2x1222 . 6 7 5 2 . 0 8 0
0 . 9 70 . 4 91 .640 . 4 90 . 4 90 . 5 01 . 0 10 . 4 91 . 3 00 . 4 91 .000 . 4 91 . 1 21 . 3 00 . 4 91 . 6 20 . 4 90 . 4 9
-2x±21 5 . 3 5
1 . 6 50 . 2 92 . 2 10 . 2 90 . 2 90 . 6 8i . e 60 . 2 92 . 0 3C . 2 91 . 4 2C . 2 92 . 0 52 . 0 30 . 2 92 . 7 30 . 2 9C . 2 9
_ _ _ _ _
1 9 . 5 8
^ ^ \
11, PROJECTIONS FOR PLANNING PURPOSES ONLYNOT TO BE USED WITHOUT AJPOAT ING' AFTER 01/09/81.
GUAR* IRRIGATED* TEXAS ROLLING PLAINS II REGIONESTIMATED COSTS AND RETURNS PER ACRE
B - 1 2 4 K C 6 )
PROJECTEDY I E L D U N I T
1 5 . 0 0 C W T.
CATEGORY
1• GROSS RECEIPTSGUAR
TOTAL PROJECTED RETURNS
2. VARIABLE COSTSPREHARVEST COSTS
GUAR SEEDMISC EXPENSEIRRIGATION WATERFUEL 6 LU8E—TRACTOR
EQUIPMENTIRRIGATION
REPAI RS-—TRACTOREQUIPMENTIRRIGATION
L A B O R — — M A C H I N E RYIRRIGATIONOTHER
OPERATING CAPITALSUBTOTAL. PREHARVEST
HARVEST COSTSCSTM HVST GUARCSTM HAUL GUAR
SUBTOTAL* HARVEST
TOTAL VARIABLE COSTS
BREAK-EVEN PRICE. VARIABLE CCSTS
3. INCOME ABOVE VARIABLE COSTS
4. FIXED COSTSDEPREC..INTEREST.TAXES t INSUR.
TRACTOREQUIPMENTI R R I G AT I C N
LAND (NET SHARE-RENT)TOTAL FIXED COSTS
5. TOTAL PROJECTED COSTS
BREAK-EVEN PRICE. TOTAL COSTS
6. NET PROJECTEO RETURNS
INPUT USE
e.oo L B .1.00 OCL.
10 .00 ACINACREACREACREACREACREACRE
2 . 8 2 . CUR1.00 HOUR2 . 0 0 HOUR
15.70 DOL.ACRE
1.00 ACRE15.00 CWT.
ACRE
ACRE
ACRE
ACRE 12.29ACRE 9 . 1 2ACRE 1 5 . 5 0ACRE 53*32ACRE % 1 0 6 . 2 1 $
A C R E S 1 9 2 . 9 3 % ,
% 1 2 . 8 6 / C W T.
A C R E $ 3 2 . 0 7 S
J ^ \LAND CHARGE USES LANDLORD'S SHARE OF GROSS 33% LESS 33% OF HARVEST AND HAUL.
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE ANO ISNOT INTENDED TO RECOGNIZE OR PREDICT Tl-E COSTS AND RETURNS FRCM ANYONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERECOLLECTED AND DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURALEXTENSION SERVICE ANO APPROVED FOR PUBLICATION.
12.GUAR. IRRIGATED. TEXAS ROLLING PLAINS II REGION
ESTIMATEO COSTS AND RETURNS PER ACRE
ITEM TIMES LABOR MACHINE L U B . * R E P, C O S T SOPERATION N O . DATE OVER HOURS HOURS PER ACRE PER ACRE
MOLDBOARD 68 2 . 4 7 JAN 0 . 5 0 0 . 1 6 9 0 . H 4 3 1 . 6 1 2 , 7 5CHISEL 2 * 4 4 JAN 0 . 5 0 0 .. 0 6 6 0 . 0 5 0 0 e 5 9 0 . 7 9PICKUP TRUCK 10 JAN 0 . 1 0 0 ,. 1 2 5 0 . 1 0 0 0 . 4 9 C . 2 9TANDEM DISC 2 * 4 0 FEB 1 .00 0 ,,2C8 0 . 1 5 8 1 . 6 6 2 ^ 2 7PICKUP TRUCK 10 FEB 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 9 C . 2 9PICKUP TRUCK 10 MAR 0 . 1 0 0 .. 1 2 5 0 . 1 0 0 0 * 4 9 0 . 2 9L ISTER-PLNT6R 3 . 3 6 APR 1 .00 0 .,151 0.1 15 1 * 0 1 1 .86PICKUP TRUCK 10 APR 0 . 1 0 0 ,, 1 2 5 0 . 1 0 0 0 . 4 9 C . 2 9ROLLING CULT 3 . 3 0 MAY 1 . 0 0 0 .,194 0 . 1 4 7 1 . 3 0 2 . 0 3PICKUP TRUCK 10 MAY 0 . 1 0 C t.125 0 . 1 0 0 0 . 4 9 C . 2 9SAND FIGHTER 3 * 5 1 JUNE 2.CO O i,151 0 . 1 1 5 1 . 0 0 1 . 4 2L ISTER-PLNT6R 3 * 3 6 JUNE 1 .40 0 .,212 0 . 1 6 0 1 . 4 2 2 . 6 1PICKUP TRUCK 10 JUNE 0. 10 0 ., 1 2 5 0 . 1 0 0 0 . 4 9 C . 2 9ROLLING CULT 3 * 3 0 JULY 1 . 0 0 0«. 1 9 4 0 . 1 4 7 1 * 3 0 2 . 0 3CULTIVATOR 6R 2 . 3 3 JULY l . C O C,,2C7 0 . 1 5 7 1 .62 2 . 7 3PICKUP TRUCK 10 J U LY 0 . 1 0 0«, 1 2 5 O. IOO 0 . 4 9 0 . 2 9PICKUP TRUCK 10 AUG 0 . 1 0 0 ,. 1 2 5 0 . 1 0 0 0 * 4 9 C . 2 9PICKUP TRUCK 10 SEPT 0 . 1 0 0 .,125 0. 100 0 . 4 9 C . 2 9PICKUP TRUCK 10 OCT 0 . 1 0 -2jl ! 25 -2*122 - 2 * ± 3 . 2 * 2 3
TOTALS 2«, 8 2 4 2 . 1 9 2 1 6 . 4 1 2 1 . 4 1~ -
>-—'%.
13.
/^fcN--
PROJECTIONS FOR PLANNING FURFOSES ONLYNOT TO BE USED WITHOUT UPDATING AFTER 01/09/81.
WHEAT. DRYLAND. TEXAS ROLLING PLAINS II REGIONESTIMATED COSTS AND RETURNS PER ACRE
B - 1 2 4 K C 6 )
CATEGORY
1. GROSS RECEIPTSWHEATWHEAT PASTURE
TOTAL PROJECTED RETURNS
2. VARIABLE COSTSPREHARVEST COSTS
SEED WHEATFERT (N) APPL»DFERT (P) APPL-DINSECTICIDEMISC EXPENSEFUEL £ LUBE--TRACTOR
EQUIPMENTREPAIRS———TRACTOR
EQUIPMENTLABOR———MACHINERYOPERATING CAPITAL
SUBTOTAL* PREHARVESTHARVEST COSTS
CSTM HVST WHEATCSTM HAUL WHEAT
SUBTOTAL* HARVEST
TOTAL VARIABLE COSTS
INCOME ABOVE VARIABLE COSTS
PROJECTEDY I E L D U N I T
PROJECTEOS / U N I T VA L U E
YOURESTIMATE
,/_**-# -
2 2 . 0 0 BU. 4 . 4 0 9 6 . 8 01 0 1 . 0 0 DAYS 0 . 1 3 _.-13*13
$ 1 0 9 . 9 3 SI
INPUT USE
1 . 0 0 BU. 7 . 2 0 7 . 2 01 6 . 0 0 L B . 0 . 2 6 4 . 1 6 m m m2 0 . 0 0 L B . 0 . 2 8 5 . 6 0
1 . 0 0 APPL 3 . 5 0 3 . 5 0i i i i , i i
1 . 0 0 D C L . 1 .00 1 . 0 0 -ACRE 6 . 3 8ACRE 3 . 6 2 lACREACRE
1 . 5 53 . 5 6
2 . 1 7 HCURDOL.
5 . 0 00.14 __
1 0 . 8 73*512 5 . 7 9
ACRE S 5 1 . 0 5 %
1 . 0 0 ACRE 1 0 . 0 0 1 0 . 0 02 2 . 0 0 eu. 0 . 1 2 _ 2x5± i . , i , ,
ACRE s 1 2 . 6 4 $
ACRE s 6 3 . 6 9 s
S ACRE s 4 6 . 2 4 t
4. FIXED COSTSOEPREC..INTEREST,TAXES & INSUR.
TRACTOREQUIPMENT
LAND (NET SHARE-RENT)TOTAL FIXED COSTS
5. TOTAL PROJECTED COSTS
6. NET PROJECTEO RETURNS
LAND (NET RENT) BASEO ON 33% CF GRCSS INCOME LESS 33% OF FERT • • INSECT. HARVESTAND HAUL. GOVERNMENT PAYMENT NOT INCLUDEO.
ACREACREACREACRE S
8 . 5 06 . 7 0
.-21*134 2 * 9 4 $
ACRE $ 1 0 6 . 6 3 $
ACRE S 3 . 3 0 S
INFORMATION PRESENTEO IS PREPARED SOLELY AS A GENERAL GUIDE ANC ISNOT INTENDED TO RECOGNIZE OR PREOICT Tt-E COSTS AND RETURNS FROM ANY
E PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERELLECTED AND DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURAL
EXTENSION SERVICE AND APPROVEO FOP PUBLICATION.
lU. WHEAT* DRYLAND* TEXAS ROLLING PLAINS II REGIONESTIMATEO COSTS ANO RETURNS PER ACRE
FUEL .O IL . FIXEDITEM TIMES LABCR MACHINE L U B . . R E P. COSTS
OPERATION NO* DATE OVER HCURS HOURS PER ACRE PER ACRE
CHISEL 2 ,.44 JUNE 1*00 0 .132 0 . 1 0 0 1 . 1 7 1*58PICKUP TRUCK 10 JUNE 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 9 C . 2 9CHISEL 6< 44 JULY 1 . 0 0 0 . 1 3 2 0 . 1 0 0 1 . 9 3 2*40PICKUP TRUCK 10 JULY 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 9 C.29CHISEL 6 ,• 44 AUG 1.00 0 .132 0 . 1 0 0 1 . 9 3 2 . 4 0PICKUP TRUCK 10 AUG 0 . 1 0 0 . 1 2 5 O.IOO 0o49 C . 2 9GRAIN DRILL 6 1,58 SEPT 1 . 0 0 0 . 2 8 0 0 . 2 1 2 4 . 2 2 5 . 3 1PICKUP TRUCK 10 SEPT 0. 10 0 . 1 2 5 0 . 1 0 0 0 . 4 9 0 . 2 9PICKUP TRUCK 10 CCT 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 9 C.29PICKUP TRUCK 10 NOV 0 . 1 0 C.125 0 .100 0 . 4 9 0 . 2 9PICKUP TRUCK 10 OEC 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 9 C.29PICKUP TRUCK 10 JAN 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 9 0 . 2 9PICKUP TRUCK to FEB 0 . 1 0 0 o l 2 5 C.100 0 . 4 9 C.29PICKUP TRUCK 10 MAR 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 9 0 . 2 9PICKUP TRUCK 10 APR 0 . 1 0 0 . 1 2 5 0 .100 0 . 4 9 C . 2 9PICKUP TRUCK 10 MAY 0 . 1 0 -fij__U§ -QaIOQ -2x±3 -L*23
TOTALS 2.175 1.71 1 15.1 1 15.21
" -
15. PROJECTIONS FOR PLANNING PURFOSES ONLYNOT TO BE USED WITHOUT UPDATING AFTER 01/09/81. e - l 2 4 l ( C 6 )
ALFALFA ESTABLISHMENT. IRRIGATED. TEXAS ROLLING PLAINS II REGIONESTIMATEO COSTS AND RETURNS PER ACRE
CATEGORY PROJECTEDYIELD UNIT
_ .■ _ g _ _ £ _ I 5 - y o u rS / U N I T VA L U E E S T I M AT E
GROSSTOTAL
RECEIPTSPROJECTED RETURNS
VARIABLE COSTSPREHARVEST COSTS
ALFALFA SEEDFERT (N) APPL'DFERT (P) APPL«DIRRIGATION WATERFUEL £ LUEE—TRACTOR
EQUIPMENTIRRIGATION
REPAIRS——TRACTOREQUIPMENTIRRIGATION
L A B O R — — M A C H I N E R YIRRIGATION
OPERATING CAPITALSUBTOTAL. PREHARVEST
HARVEST COSTSSUBTOTAL* HARVEST
TOTAL VARIABLE COSTS
3. INCOME ABOVE VARIABLE COSTS
INPUT USE
2 5 . 0 0 LB.1 6 . 0 0 LB.20 .00 L B .
4 . 0 0 ACINACREACREACREACREACREACRE
1 . 3 7 HOURC.40 .CUR
15.16 DOL.ACRE
ACRE
ACRE
ACRE
$ 0 . 0
1 . 3 0 3 2 . 5 00 . 2 6 4 . 1 60 . 2 8 5 . 6 0
3 . 3 21.818 . 1 2C.802 . 1 41 . 3 2
5 . 0 0 6 . 8 55 . 0 0 2 . 0 0
2*127 0 . 7 4
0 .14 _ .$ «.
$ o_o~ tm
s 7 0 . 7 4 $
s - 7 0 . 7 4 S
4. FIXED COSTSDEPREC.•INTEREST.TAXES £ INSUR.
TRACTOREQUIPMENTIRRIGATICN
LAND (NET SHARE-RENT)TOTAL FIXED COSTS
5. TOTAL PROJECTED COSTS
6. NET PROJECTED RETURNS
ACRE 4 . 7 8ACRE 4*47ACRE 6 . 2 0 _ , , j , i _ _ .
ACRE 13*22ACRE $ 3 3 . 4 5 $
ACRE S 1 0 4 . 2 0 $
ACRE S -104 .20 $
INFORMATION PRESENTED IS PREPAREO SOLELY AS A GENERAL GUIOE ANO ISNOT INTENDED TO RECOGNIZE OR PREDICT ThE COSTS AND RETURNS FROM ANYONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERECOLLECTED ANO DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURALiXTENSION SERVICE AND APPROVEO FOR PUBLICATION.