+ All Categories
Home > Documents > TEXAS ROLLING PLAINS II FOR PLANNING PURPOSES ONLY 3 * N O T TO B E U S E D W I T H O U T U P D AT I...

TEXAS ROLLING PLAINS II FOR PLANNING PURPOSES ONLY 3 * N O T TO B E U S E D W I T H O U T U P D AT I...

Date post: 18-Jul-2018
Category:
Upload: vukiet
View: 215 times
Download: 0 times
Share this document with a friend
16
r r TEXAS ROLLING PLAINS II SOIL RESOURCE AREA 6 Roberts Donley Lipscomt Hemphill Wheeler Collings worth Hall Motley Dickens Kent Scurry Mitchell Sterling Child ress Cottle King Stonewall Fisher Nolan Coke Knox Haskell Jones Taylor Runnels Tom Green \ Concho '
Transcript

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.


Recommended