r
TEXAS COASTAL BEND
r
FOREWORD
The enterprise budgets for Texas Coastal Bend
Region are based on estimates of yields, production
input quantities, and production practices which
represent the best judgment of local producers,
county Extension agents-agriculture, financial insti
tution representatives, farm machinery dealers and
others knowledgeable of the area. Variation in
yields, production inputs and production practices
should be expected for particular farms.
Budgets for all major crops produced in the
area are included for two levels of management,
when applicable. Crop yields are directly related
to levels of management. These differences are due
largely to timing of operational practices which
may not be evident in the budgets.
r
The machinery inventory is applicable to both
typical and high level management. \\\ some bud
gets custom rates, primarily harvesting, were used
in lieu of the assumption that harvesting equip
ment was owned.
Budgets for establishing permanent type pasture
grasses were prepared and used for prorating estab
lishment costs in the respective pasture and hay
budgets. Forage crops include expenses only be
cause it is expected that the income will be derived
from livestock enterprises.
Land charges were based on the customary land
lord's crop share less his proportionate share of
certain production and harvesting inputs. A per
acre land charge was made when crop share was
not used.
mf
TEXAS COASTAL BEND REGION
Assumed Prices Paid and Received by Farmers 1/
Item
Unit
Price
Prices Paid (1979)
Seed
Cotton
Grain Sorghum
Flax
Coastal Bermuda (Sprigs & Sprigging)
Buffel Grass
Corn
Peanuts
Watermelons
Kleingrass
Fertilizer
^^ - tA
e .m A
u mS u
N li tf raatt e
e
mmom
n oi un im
Liquid N-32
20-10-0
10-20-0
Anhydrous Amonia
Insecticides
Methyl Parathion
Ethyl Parathion
Toxephene
Sevin
Disyston
Bidrin
Malathion
Furadan
Guthion
#^n
Herbicides
Treflan
Aatrex 80 w
MSMA
Banvel
Roundup
Eradicane
Ramrod
Lasso
lb.
lb.
lb.
acre
lb.pis.
STH0U,seeds
lb.
lb.
lb.pis.
ton
ton
ton
ton
ton
ton
gal.
gal.
gal.
lb.
gal.
gal.
gal.
gal.
gal.
qt.
lb.
gal.
gal.
gal.
gal.
lb.
qt.
$ .31
.45
.37
30.00
1.50
.55
.50
4.50
7.50
118.00
100.00
108.00
107.00
112.00
145.00
8.75
8.90
5.35
2.01
18.60
35.50
14.95
30.00
12.50
6.00
2.15
8.60
37.00
54.00
17.95
2.00
2.88
.
'
- 2 TEXAS COASTAL BEND REGION
Item
Unit
Price
Defoliants
Def, Folex
Accellerate
Sodium Chlorate
Arsenic Acid
gal.
gal.
17.50
10.75
gal.
6.30
Labor Rates
Tractor Operator
Other Labor
hour
hour
4.00
2.50
Fuels and Lubricants
Diesel
Gasoline
gal.
gal.
.40
.50
cwt.
ad re
cwt.
7.00
Custon Rates
Combine Grain Sorghum
Combine Flax
Haul Grain Sorghum
Haul Flax
Cotton Stripping & Modulling
Cut, Rake, Baley Hay (Standard Bales)
Haul Hay (Standard Bales)
Cotton Ginning
Bag, Gin, & Ties
Combining Corn
Haul corn
Haul cotton
Material Applications
Insecticides
Defoliants-Arsenic Acid
Other
Fertilizer
Herbicide
lb.
bu.
.68
.25
.25
.10
cwt. seed cttn. 1.50
.50
bale
.20
bale
2.00
cwt.
12.60
bale
.25
cwt.
cwt.
.25
.30
cwt.
acre
acre
acre
acre
acre
1.50
2.25
2.00
2.00
2.00
Prices Received (1979)
Cotton
Cotton seed
Grain Sorghum
Hay
Flax
lb.lint
ton
cwt.
ton
bu.
.60
90.00
4.30
45.00
6.00
1/ These price assumptions are not to be interpreted as predictions or
prospective prices.
"=*%:
^ %
TEXAS COASTAL BEND REGION
Estimated Machinery and Equipment Cost Per Hour of Use
Machinery
Item and Size
Item
No.
Tractor - 90 HP
2
Tractor - 100 HP
3
Tractor - 65 HP
5
Tractor - 40 HP
6
10
Pickup - 1/2 Ton
Shredder 4R - 13 Ft. T
31
Grain Drill - 11 Ft.
32
Mldboard Plow - 5.3 Ft. T 33
Broadest Seedr - 30 Ft.
34
Bedder 6R - 20 Ft. T
35
Tandem Disc 6R T
36
Offset Disc 6R - 14 Ft. T 37
Roller 6R - 20 Ft. T
38
39
Cultipacker - 10 Ft.
Planter 6R - 20 Ft. T
40
Row Disc 6R T
41
Cult. 6R - 20 Ft. T
42
Chisel Plow - 15 Ft.
44
4
5
Sprayer 6R - 20 Ft. T
4
6
Sprayer 6R
Herb. Appl. - 20 Ft. T
49
Offset Disc - 14 Ft. H
61
Purchase
Price
$23,150
21,100
16,400
8,000
4,590
2,830
3,400
4,700
1,275
1,650
5,100
4,100
400
1,550
3,100
2,900
1,850
3,150
3,500
1,700
1,600
4,700
Estimated
Years of Use
7
7
7
7
3
8
10
8
7
8
8
8
12
10
10
10
10
8
10
10
10
8
Estimated
Hours of Use
3500
3500
3500
3500
2100
1600
1000
1600
1400
2400
2400
2400
1200
1400
1400
1200
1200
1600
1000
1000
1400
2400
Fixed Costs Variable Cost?
Per Hour
Per Hour
$ 4.37
3.93
2.38
1.50
1.42
1.31
3.24
2.58
.36
.61
1.80
1.63
.34
.36
2.05
2.49
1.77
1.70
2.00
1.63
1.08
.20
(Continued)
$ 7.99
7.05
4.45
2.70
4.53
.92
1.67
2.43
.36
__-
.64
1.66
1.18
.21
.36
1.59
1.66
1.48
.92
1.08
1.02
.89
.14
w
Texas Coastal Bend Region (Continued)
Machinery
Item and Size
Item
No.
62
Roller 6R - 20 F t . H
63
Hipper 6R - 20 F t .
65
Row Disc 6R H
13.5
Ft.
66
Row Disc 4R
67
Bedder 4R - 13.5 Ft.
Cultivator 4R - 13.5 F t . 6 8
69
Chisel Plow - 20 Ft. H
13.5
Ft.
72
Planter 4R
- 13.5 Ft.
74
Sprayer 4R
75
Planter IR - 18 Ft.
76
C u l t i v a t o r IR - 18 Ft.
13.5
Ft.
77
Roller 4R
78
Bedder 3R - 18 Ft.
Combine Peanut - 6.3 Ft . 8 0
81
Disc-Tandem - 13.5 Ft.
82
Grain Drill - 10 Ft.
MB Plow 4 Bottom - 4.7 Ft. 83
Lister Bedder - 12.7 Ft . 8 4
Planter Peanut 4 - 12.7 Ft. 85
Sprayer Herbicide - 13 Ft. 86
87
Picker Wheels - 10 Ft.
Cultivator Roll - 12.7 Ft. 88
90
Digger Peanut - 6.3 Ft.
_
!
Purchase
Price
$
400
1,950
2,900
2,400
1,350
1,500
3,500
2,200
1,700
800
600
250
900
17,950
2,350
3,150
1,775
1,900
1,775
1,100
1,550
2,195
2,800
Estimated
Years of Use
12
10
10
10
8
10
8
10
10
10
10
12
8
6
10
10
10
8
10
10
10
10
10
_J.
Estimated
Hours of Use
Fixed Costs
Per Hour
1200
1200
1200
1200
2400
1600
1600
1400
1000
1400
1600
1200
2400
900
2000
1000
1750
960
1750
750
500
1500
1400
.81
1.53
1.13
1.90
.49
.89
1.19
1.50
1.63
.53
.36
.21
.30
13.70
1.03
2.97
.93
1.67
.71
1.37
2.95
1.36
1.84
Variable Costs
Per Hour
.66
1.09
.79
1.28
.42
.74
.64
1.19
1.02
.50
.26
.14
.38
24.67
2.21
1.55
.55
1.05
1.13
.75
1.53
.76
1.11
_J
.UFTL GRASS _ STAB, .DRYLAND. TEXAS CUASTAL BF ND REGION
ESTIMATED CCSTS ANO RETURNS PER ACHE
TYPICAL MANAGEMENT
UNIT
PRICE
OR
VA L U E
OR
COST/UNIT QUANTITY COST
1* GROSS RECEIPTS F_OM PRODUCTION
TOTAL
2. VARIABLE COSTS
PREHARVEST
SEFD
BRUSH CLEARING
MACHINERY
TRACTORS
LABORCTRACTOR e MACHINERY)
INTEREST ON OP, CAP.
SUBTOTAL. PRE-HARVEST
0*0
LBS.
ACRF
ACRE
ACRE
HOUR
OOL.
1.50
75.00
1.78
4.55
4.00
0.09
4.00
1.00
1.00
1.00
1.17
77.26
HARVEST COSTS
SUBTOTALt HARVEST
S
TOTAL VARIABLE CCST
5. TOTAL COSTS
6. NET RFTURNS
0.0
99.35
3. INCOME ABOVE VARIABLE COSTS
4. FIXEO COSTS
MACHINERY
TRACTORS
LAND (NFT RENT)
TOTAL FIXED CCSTS
6.00
75.00
1.76
4.55
4.67
7,34
99.35
S -99.35
ACRE
ACRE
ACRE
2.03
4.28
12.50
1.00
1.00
1.00
2.03
4.28
—12x52
9 18.81
9 11 8 . 1 6
$ - 11 8 . 1 6
PREPAPED BY LAWRENCE LIPPKF. TAEX. CORPUS CHRISTI. TEXAS PROJECTEO I
BUFFEL GRASS ESTA8.•DRYLAND. TEXAS COASTAL BEND REGION
ESTIMATED COS^S AND RETURNS PER ACRE
TYPICAL MANAGEMENT
OPERATION
PICKUP TRUCK
PICKUP TRUCK
TANDEM DISC 6R
PICKUP TRUCK
BROADCST SEEDR
CULTIPACKER
PICKU° TRUCK
PICKUP TRUCK
ITEM
NC.
10
10
2.36
10
2.34
2.39
10
10
s*S,
DATE
FUEL-OIL. FIXEO
TIMES LABOH M A C H I N E L U B . . R E P. C O S T S
OVER HOURS
HOUFS PER ACRE PER ACRE
JAN
FEB
MAR
MAR
APR
APR
APR
MAY
0.05 0.062 0.050
0.05 0.062 0.050
0«20"7
2.00 0.373
0.050
0.05
0.062
1.00
0.157 0.087
1. 00 0 . 3 2 6 0 . 1 8 1
0.05 0.062 0.050
0 . 0 5 -2*232 ___________
TOTALS
1.168
0.725
0.23
0.23
2.31
0.23
0.87
2.01
0.23
-2*22
.2*12
6.34
6.31
PREPARED BY LAWRENCE LIPPKE. TAEX. CORPUS CHfclSTI. TEXAS
BUDGET IOENTIFICATICN NUMBER"
A N N U A L C A P I TA L M O N T. 1 2
0.10
0.10
2.46
0.10
0*89
2.48
0.10
PROJECTP6^ *'
8530180021800 0
^^%'
H U F F F L G R A S ^ PA S T U R F, D R Y L A N D . T F X A S C L A S TA L B E r . N O R E G I O N
r S T I M AT F D C O S T S A N D R E T U R N S P t f t A C R 6
TYPICAL MANAGEMENT
UNIT
1.
GROSS
GRAZING
TO TA L
RECEIPTS
AUMS
FRCM
0.0
PRICE
OP
VA L U E
CR
COST/UNIT
QUANTITY
COST
PRODUCTION
2.50
9
, 0 f fl
0.0
$
2 . VA R I A B L E C O S T S
PREHARVEST
MACHINERY
LABOR(TRACTPp & MACHINERY)
OTHER LABOR
INTEREST ON GP. CAP.
SUBTOTAL. PRE-HARVEST
$
ACRE
HOUR
HOUR
DOL.
1.13
4.00
2.50
0.09
1.00
0.31
0.50
0.57
1.13
1.25
1.25
9
3.69
HARVEST COSTS
SUBTOTAL. HARVEST
S
olo"
TOTAL VARIABLE CCST
S
3.69
9
-3.69
3. INCOMF 480VF VARIABLE COSTS
4. PIX^D COSTS
MACHINFRY
TRACTORS
PRORATTD -STAL?. COST
LAND (NFT PPNT|
TOTAL FIX .n C^STS
9
ACRF
ACRF
ACRF
ACRF
0.49
0.0
I 17.94
l__.50
1.00
1.00
0. 10
1.00
0.49
0.0
I 1.79
-12*52
9
24.78
5. TOTAL COSTS
9
28.47
6. NET RETURNS
9 -28.47
E S TA B L I S H M E N T C O S T S P R C R AT E O O V E R T E N Y E A R S .
P. F P A R F D 3 Y L A W R E N C E L I P P K E , T A E X . C O R P U S C H R I S T I . T F X A S P R G J E C T E D I ?
B U F F E L G R A S S PA S T U R E . D R Y L A N D . T E X A S C O A S TA L B E N D R E G I O N
E S T I M AT E D C O S T S A N D R E T U R N S P E R A C R E
TYPICAL MANAGEMENT
/"fl^%
_■___
._____-__
OPERATION
PICKUP
PICKUP
PICKUP
PICKUP
PICKUP
ITEM
NC •
TRUCK
TRUCK
TRUCK
TRUCK
TRUCK
T O TA L S
10
10
10
10
10
DATE
FIXED
FUFL . O I L .
COSTS
TIMES LABOR MACHINE LUB. • RFP.
PER
ACRE
HOURS
HOURS PEP ACPE
OVER
FEB
APR
JUNE
AUG
OCT
0.050
0 . 05 0 . 0 6 2
0.050
0 . 05 0 . 0 6 2
0* 05 0 . 0 6 2 0 . 0 5 0
0.050
0 . 05 0 . 0 6 2
0 . 05 - 2 * 2 6 * -.a* .£2
0.312
0.250
E S TA t J L I S H M = - N T r _ T S P R C R AT E D O V c M T E N Y E A k S .
P. 3 F P A R F D f » Y L A W R E N C E L I F p K e . T A ^ X . C O R P U S C H . 1 S T I .
B U D G E T I D K N T I F I C AT I C N
A N N U A L C A P I TA L M O N T H
NUMBER— _550180021e»00 0
12
0 . 2^
0. 2*
0. 23
3 . 23
0. 10
0. 10
0. 10
0.10
-2x22
-2*12
1. 13
0.49
TEXAS
PROJEC
19 ?
C O A S TA L B E R M U D A G R A S S E S TA B . . D R Y L A N D , T E X A S C O A S TA L B E N D R E G I O N
F S T I M AT E D C O S T S A N D R E T U R N S P E R A C R E
TYPICAL MANAGEMENT
w^
UNIT
1 . G R O S S R E C F I " Tc F R C M P R O D U C T I O N
H AY
T O TA L
2 . VA R I A B L E C O S T S
PREHARVEST
CUSTOM SPRIGGING
FERT(40-40-0 >
FFRTILIZFR APPLI
MACHINFRY
TRACTORS
LABOR(TRACTQ»: & MACHINERY)
I N T E R F S T O N C P. C A P.
SUBTOTAL. PRE-HARVEST
HARVEST COSTS
MOW.RAKE.OALE
CUSTOM HAUL
SUBTOTAL. HARVEST
TON
PRICE
OR
VA L U E
CR
COST/UNIT QUANTITY COST
45.0
0
1.00
S
ACRE
ACRE
APPL
ACRF
ACRE
HOUR
DOL.
30.00
16.00
2.00
5.87
11.27
4.00
0.09
1.00
1.00
1.00
1.00
1.00
3.24
40.05
30.00
16.00
2.00
5.87
1 1.27
12.96
2*31
$
81.91
9
BALE
BALE
0.50
0.20
33.00
33.00
TOTAL VARIABLE COST
U INCOMF AHOVF VARIABLE COSTS
4. FIX^D COS'S
MACHINERY
TPACTQ .S
LAND (NET RCNTJ
TOTAL FIXFD CCSTS
4 5 t fl fl
45.00
16.50
6*62
9
23*10
9
105.01
9 -60.01
9
ACRE
ACRE
ACRC
5.05
10.59
30.00
1.00
1.00
1.00
* . TO TA L C O S T S
6. NFT RETURNS
P R F PA R F D RY L AW P P N C . L I P P K E . TA E X . C O R P U S C H R I S T I . T E X A S
5.05
10*59
9
9
.-23x22
45.63
150.64
t -• 1 0 5 . 6 4
PROJECTED 19
10
C O A S T A L B E R M U C A G R A S S F S T A B . . D R Y L A N D . Tc X A S C O A S T A L B E N D R E G I O N
E S T I M AT E D C O S T S A N D R E T U R N S P E P A C R E
TYPICAL MANAGEMLNT
PI■!■_
-■
OPERATION
PICKUP TRUCK
SHREDDER 4R
PICKUP TQUCK
PICKUP TRUCK
SHREDDER 4R
PICKUP TRUCK
SHREDDER 4R
PICKUP TRUCK
SHREDDER AR
MOLDBOARD PLOW
TANDFM DISC 6R
PICKUP TRUCK
PICKUP TRUCK
PICKU° TRUCK
PICKUP TRUCK
TOTALS
ITEM
NC.
10
2.31
10
10
2.31
10
2.31
10
2.31
2.33
2.36
10
10
10
10
DATE
FI XEC
FUFL.OIL.
COSTS
TIMES LABOK MACHINE L U B . . R E P.
PER ACRE PER ACRE
HOUPS
HUUR S
OVER
MAR
APR
APR
MAY
JUNE
JUNE
JULY
JULY
AUG
AUG
AUG
AUG
SEPT
OCT
NOV
0.10
1.00
0.10
0.10
1.00
0.10
1.00
0. 10
1.00
1.00
1.00
0. 10
0.10
0.10
0.10
0. 100
0. 163
0. 100
0. 100
o•ie3
0. 100
0.163
0.100
0. 163
0.419
0. 1 04
0. 100
0. 100
0. 100
0.45
1.71
o.*K
0.45
1 .71
0.45
1.71
0.45
1.71
5.04
1. 16
0.4*
0.45
0.45
0.19
1.80
0. 19
0. 19
1.80
0. 19
1.80
0. 19
1.80
5.45
1.23
0* 19
0.19
0. 19
__.flL___U__ - 2 x 1 2 2
-2x*5
-2*U
17. 14
15.63
0.12b
0.29*.
0. 12b
0.12b
0.294
0. 12b
0.29*
0.1 ?b
0.294
0.75*o
0. 186
0. 12b
0. 12b
0.125
3.241
2.o~?t
P R E PA R E D B Y L AW R E N C E L I P P K E . TA E X . C O R P U S C H . I S T l . T E X A S
B U D G E T I D E N T I F I C AT I C N N U M B E R — 8 3 4 0 1 8 0 0 _ _ 1 o O O 0
A N N U A L C A P I TA L V O N T H 1 2
PROJECTEO 19
11
C O A S TA L B F R M U C A G R A S S PA S T U R E . D R Y L A N O . T E X A S C O A S TA L B E N D R E G I O N
E S T I M AT E D C O S T S A N D R E T U R N S P E R A C R E
TYPICAL MANAGEMENT
T ^
UNIT
1. GROSS RECEIPTS FROM PRODUCTION
GRAZING
T O TA L
2. VARIABLE COSTS
PREHARVEST
MACHINERY
LABORCTPACTOR & MACHINERY)
INTEREST ON CP. CAP.
SUBTOTAL. PRE-HARVEST
PRICE OR
COST/UNIT QUANTITY
s
AUMS
0.0
4.00
2*29
0.0
9
ACRE
HOUR
DOL.
1.81
4.00
0.09
1.00
0.50
0.62
1.81
2.00
9
juas
3.87
HARVEST COSTS
SU8T0TAL. HARVEST
9_
9
0.0
TOTAL VARIABLE COST
9
3.87
9
-3.87
3. INCOME ABOVF VARIABLE COSTS
IT*"
VALUE OR
COST
4. FIXED COSTS
MACHINERY
TRACTORS
PRORATED ESTAB. COST
LAND (NET PENT)
TOTAL FIXED COSTS
9
ACRE
ACRF
ACRF
ACRE
0.78
0.0
105.30
30.00
1.00
1.00
0.10
1.00
0*78
0*0
10*53
..23*22
9
41*31
5. TOTAL COSTS
9
45*18
6. NET RETURNS
9
-45.18
ESTABLISHMENT COSTS PRORATED OVER TEN YEARS.
PREPARFO BY LAWRENCE LIPPKF. TAEX. CORPUS CHR1ST I. TEXAS PROJECTED 1979
, Va__^
o
ooRieoo&ioscs
0 1 HJ.NUK iVUdVD TVONNV
—fcaartns n3iivdi_.un_3qi laoone
_ / _ _ T * 3 3 _' _ D 3*r S
OH
f eVd3 A
S V X _N_ 3
i . J .M l S I ^d M
D 0 S O dQ
dO
d l.~. . 3 D1NN33dVM. V
_ .1- S_ 3
d
3A
a lDV B• XOI d. Vo l • _ _
S .l .Sd O
H "S. A S I 0 3 f c" V
I 6d V
HL*C
tr*.""
oi*o
Ol »0
01 #c
61 • 0
Cl#0
Cl • G
IbM
f
.T5~
£E#o
£<_»0
_2 #0
<_tr#0
£2*0
£€.•0
C0.#C
H0S#0
5?oT-~
__»_"•"_""
so*o
icids
oi
o.o-o
e90»o
50*o
_nv
oi
?9C»0
S0#0
Ainr
01
C9C-0
3Nnr
01
o_o*c
-90#C
S0«0
Avr.
01
001 #0
92l»0
0I»0
. 90#0
01
090*0
S0»0
bd.
C _0#C
.90#0
S0»0
d V.
01
3BDV d3d 3dD* d3d SdOOH SdOOH d3A0 31V0 •OS
SlSOD •d3d',9m 3N1HDVW M08VT S3WI1 W31I
S1V101
>on_-i
dfixDid
>on<3i
_n>oid
xontjx cinxDid
X D fl . i l d O X D l d
>Ond± dOXDld
XOObJ. dOXOId
>onej. dOxDid
NG
I
J.Vd_adO
03XId ♦ .10-130d
1N__.39VNVW .VDIdAl
3dOV U._d SNd013d ONV S1SGD 031V»VI1SJ
N0I93d 0^33 .V1SVOD S*X.l •ONVlAdO *3d01SVd SS VdDVQOw d3_5 .V1SVOD
Z\
13
r
C O T T O N . D R Y L A N D . T E X A S C O A S TA L B E N D R E G I O N
E S T l VAT g n C O S T S A N D R E T U R N S P E P A C P F
TYPICAL MANAGEMENT
1 • GROSS RECEIPT? FRC^ FRCOUCTION
COTTON LINT
COTTONSF^D
T3TAL
VARIABLF COSTS
PREHARVEST
SEED
FERTILIZEP
FERTILIZER ACPLI
HERBICIDE
INSECTICIDF
INSECT APPLIC.
MACHINERY
TRACTORS
LABCR( TRACTCK f, MACHINERY)
INTEREST ON CP. CAP.
SUBTOTAL ♦ PRF-HARVEST
r
HARVEST COSTS
D _FOL I ANT
OFFOLI ANT APPLI.
CUSTOM HA .VEST
GIN, HAG, TIES
SURTOTALf HARVEST
PRICE OR
UNIT COST/UNIT QUANTITY
VALUE OR
COST
LBS.
TON
270.00
0.60
90.00
450.00
0.36
—32*±2
9 302.40
LBS.
ACRE
APPL
ACRE
ACRF
ACRE
ACRE
ACRF
HOUR
DOL.
0.31
14.35
2.00
3.50
13.60
1.50
5. 88
11 . 1 3
4.00
0. 09
14.00
1.00
1.00
1.00
1 • 00
4.00
1.00
1.00
3.45
28.29
4. 34
14.35
2.00
3.50
13.60
6.00
5.88
1 1. 13
I 3.80
9
ACRF
APPL
CWT,
RALF
2*63
77.29
s
3.8b
2.00
1.50
5c..AO
1 .00
1.00
19. 90
0.94
3.85
2.00
29.85
*
TOTAL VARIABLE CCST
*3*25
84.96
$ 162.25
3. INCOME ABOVE VARIABLE COSTS
* 140.15
i
4. FIXED COSTS
MACHINEPY
TRACTORS
LAND (N^r PENT)
T O TA L F I X E D C C S T S
5 . T O TA L C O S T S
... NET Pcturns
ACRF
ACPF
ACRE
$
5.34
1 0.45
5fc . 30
1.00
1.00
1.00
5.34
10.45
$
—55*32
72.09
f 234.34
ee.06
LANO (NET RENT) BASED ON LANDLORDS SHADF OF 1/4 OF GROSS INCOMF
L E S S 1 / A F - R T. , I N S E C T. , GIN-BAG-TIES. GOV'T PYMNT NOT INCLUDED.
PRFPARFD BY LAWRENCE LIPPKE, TA E X . C O R P U S C H . I S T I , T E X A S
PROJECTFD 1979
r