GRAIN SORGHUM, SPRINKLER IRRIGATED, (NAT GAS), TEX HIGH PLAINS II REGN
ESTIMATED COSTS AND RETURNS PER ACRE
_
OPERATION
SHREDDER 4R
CHISEL
OFFSET DISC
RODWEEDER
LISTER-PLNT8R
CULTIVATOR 8R
PICKUP 1/2 TON
TOTALS
ITEM
NO.
3,57
3,44
3,42
3,50
3,37
3,34
10
EATE
FIXED
FUEL,OIL,
COSTS
TIMES LABOR MACHINE LUB., REP.
OVER HOURS
HOURS
PER ACRE PER ACRE
JAN
JAN
MAR
MAY
MAY
JUNE
SEPT
1.00
1.00
1.00
1.00
1.00
1.00
0.80
0.210
0.100
0.158
0.069
0.086
0.1 18
2.01
1.14
1.70
0.69
0.92
1.20
4.31
2.09
3.47
1.66
1.86
2.92
_l__ooo -9x223
-2x12
-1x11
10.84
18.28
0.277
0.132
0.208
0.091
0. 114
0.156
1.977
1.540
.
-
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USEE WITHOUT UPDATING AFTER 01/20/81.
r
S O Y B E A N S , I R R I G AT E D , ( N AT U R A L G A S ) , T E X A S H I G H P L A I N S I I R E G I O N
ESTIMATED COSTS AND RETURNS PER ACRE
CATEGORY
PROJECTED
YIELD
UNIT
1 . GROSS RECEIPTS
SOYBEANS
TOTAL PROJECTED RETURNS
2.
r
B-1241 (C 2)
40.00
BU.
PROJECTED
S / U N I T VA L U E
YOUR
ESTIMATE
10.00 400.00
$ 400.00 $
VARIABLE COSTS
INPUT USE
PREHARVEST COSTS
SOYBEAN SEED
60.00
LB.
ACRE
HERBICIDE
1.00
ACIN
IRRIGATION WATER
14.00
FUEL S LUBE- -TRACTOR
ACRE
ACRE
EQUIPMENTI R R I G AT I O N
ACRE
ACRE
ACRE
EQUIPMENT
ACRE
I R R I G AT I O N
HOUR
5.27
I R R I G AT I O N
1.18
HOUR
OPERATING CAPITAL
37.57
DOL.
ACRE
SUBTOTAL, PREHARVEST
HARVEST COSTS
CUST HRV SB.
1.00
ACRE
4
0
.
0
0
BU.
CUST HAUL
HARVEST
ACRE
SUBTOTAL,
9.00
7.00
0.15
7.00
21.70
3.62
42.70
4.23
3.47
8.68
5.00
26.37
5.88
5.00
0.14
5*26
$ 137.91 $
10.00
0.10
$
10.00
4*0 0
14.00 $
ACRE
$ 151.91 $.
3. INCOME ABOVE VARIABLE COSTS
ACRE
$ 248.09 $
4. FIXED COSTS
D E P R E C . , I N T E R E S T, TA X E S G I N S U R .
TRACTOR
EQUIPMENT
I R R I G AT I O N
LAND (NET SHARE-RENT)
TOTAL FIXED COSTS
ACRE
ACRE
ACRE
ACRE
ACRE
$
43.31
12.94
45.78
87*95
189.98 $
5. TOTAL PROJECTED COSTS
ACRE
.
341.89 $
6. NET PROJECTED RETURNS
ACRE
$
58. 11 $
TOTAL VARIABLE COSTS
LAND (NET RENT) BASED ON 33% OF GROSS INCOME LESS 33% OF FERT, GAS, CHEM,
HARVEST, HAUL AND 50% OF FIXED IRRIG COSTS. GOVT PROGRAM NOT INCL.
c
INFORMATION PRESENTED IS EREPARED SOLELY AS A GENERAL GUIDE AND IS
NOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS AND RETURNS FROM ANY
ONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERE
COLLECTED AND DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURAL
EXTENSION SERVICE AND APPROVED FOR PUBLICATION.
r
r
r
z
u
H
>_
w
W
| . Q tO OS
.w-rt _)
t 1 -X to •-.
P3
rt
-rt
-rt o
f_| CJ OS
f .
z
.
■. ». •
rt
O Q 5 U
* «_.<«
Cu u
.«:
rt .
_4 .CQ 03
G
G.W
Xu rt Oi
X
O cr,
rt C-J
__ cu
.cq
z to
to to
«c z
rt 03
.G G
!. OS
u o
cq o
rt rt
w
^: cc
(N
. i fl vO CN
03 IA
O
M
_3 G
to Q
•< 25
C5 <C
«:. O
rt :G
rt tO
. _•-rt
to
Q_ tO
G O
W 03
S &.
rt >
rt o
w
_-■<
M
1
rt
-_ •
W
.03
03
i n
CN
lC
(N *- cn --
CN
r-1
v_>
in in rn cn r . o>|
cr co in o> i n o i
rn
o
■- * O O _ > O o > - O O _3 P- . CT*
fN
O
_
(^
t-
.
cr
■- •
O
CO
mo
tn
CM
i n in cr.
cn cr co os
m-—-
P > vD CO
r . r- m
fN O —- fN r--rn rn «.
-r>
o
o
o
--
o
o
o
.
1.
O CN r . T-
vo p»
O
T-
O r—
. in co _■ co
O o
O
O
O
O o
O
rt z
|
_
cr cn r * co cr cr =r ■
».
_
P- O O O O «. r - - 0 «o ~* cr» -• ~"
-_r
_• M r - . r fN *- cn _n rN cr cr cn
■p -
cr
oo
o
co
rN
p*
.
i n
co
o o
o o
o o
o o
_
w
CQ
■_H
i
1
p~
fN
•
in
O O O o o o
o o o o o o
. . . . • .
t — f — - - r ~ r—
D3 CC CO 03 03 03 OS 03- X
. . . < 5 <c cu
CU CU CU «C •- «; S
_ _ _ _ _ _ _ U U H . - . S3 2_
.
_: _ _
«- O O CN
_• _> rn p-
<*n rn-rn rn m m rn m m ro eft, m rn rn
s
1
m
-.|
n
o o o o o o o
O O O CN o. o o
rn O O (N O o
. o o o
m cr cr -. cr _> cr _> <T • _> =
»
.
CN|
o o o o o o o Ol
1
•P
o
=r
o O
» U U ffl K
o o .w w w •.<
CO
i n
o i
1
o o o -- o o o
. . . . . . . • • • .
«—■<—
r «——»
-—•*—• C M t - - — t — CN
.
rn
rn
t —
w X
z rt
aI G
_ o
- j
vC
G
m
<-n
M
z
1
Of
1
U3 C O V O - _ P~- o i
CO CN
a. o i
. ~"1
O
i. f . t- O »- O—
o O
-
O
CO
r- m
«~"
T— |
m in r-~ co r^- f - l
5_
, 0 3
_^.
rt
.
~*
cu
rt. w c-
rt 03
.<: to
o w
^(N
i n ID _l «— v_>
JC_.ii.
< H
rt u
.
z.,Q
__*-.
rt
* <
a __
». rt
rt rt
-t- -i co _> r- c. in m __ cn
m r n o o _ . e N —- in m cn
z
-o
M
rt
**
c.
w
cu
o
z
1
o
1
rt
1
KUU
U
i cr co to fN -o
__.
*-.
rt
G
G
U
CO
CJ rt
u
'0 a
CJ
to
rt
s
rt
G
03
rt rt co
__» g cn
N. 03 U rt
rt
j
G
CO
rt \ 03 rt H
Q
C
C
CO
».
Q
K
0
3
Z
| Cc. Q Q «~ Q ««
cu
C U t _ > r t _5
1
w
o
1 a r t a s c u r t r t s_ to 0 3 r t SC C O O S z c u
Q c q c q G W C n pq
cq Dm w
cq rt I H
Q CQ H
o g rt rt rt
1
Wi/.Q!k:'Z
0
3
z
O
S
tO rt tO
1 CC Cl, Z CJ Cu x
to X
W rt O rt
G Cr. . rt rt O *C W
3 2 ^ O Z * J CK
i c o o r t c u o m r t G Hi CQ
rt rt \ rt rt
u
o
'.
rt o .--.-
rt
rt
o
OS
CU
75
CJ
C-
c
_c
O
K
CG
G
Cn
to
^
<c
rt
O
rt
PROJECTICNS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 0 1/20/81.
r
PERMANENT PASTURE ESTABLISHMENT, IRRIGATED, TEXAS HIGH PLAINS II REGN
ESTIMATED COSTS AND RETURNS PER ACRE
CATEGORY
PROJECTED
YIELD
UNIT
PROJECTED YOUR
$/UNIT~ VALUE ESTIMATE
1. GROSS RECEIPTS
TOTAL PROJECTED RETURNS
2.
r
B-1241 (C 2)
$
0.0
VAPIABLE COSTS
INPUT USE
PREHARVEST COSTS
SEED
15.00
SEED
5.00
FERT (N) APPL1 D
150.00
FERT (P) APPL'D
50.00
I R R I G AT I O N WAT E R
12.00
FUEL G LUBE—TRACTOR
EQUIPMENT
I R R I G AT I O N
R E PA I R S
TRACTOR
EQUIPMENT
I R R I G AT I O N
LABOR
MACHINERY
2.45
I R R I G AT I O N
1.01
OPERATING CAPITAL
21.69
SUBTOTAL, PREHARVEST
HARVEST COSTS
SUBTOTAL, HARVEST
LB.
LB.
LB.
LB.
ACIN
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
HOUR
HOUR
DOL.
ACRE
ACRE
$
TOTAL VARIABLE COSTS
ACRE
$ 138.50 $.
ACRE
$ -138.50 $
ACRE
ACRE
ACRE
ACRE
ACRE
$
20.89
6.91
39.24
5*3 8
72.42 $
5. TOTAL PROJECTED COSTS
ACRE
$
210.91 $
6. NET PROJECTED RETURNS
ACRE
$ -210.91 $
3. INCOME ABOVE VARIABLE COSTS
4. FIXED COSTS
DEPREC,INTEREST,TAXES G INSUR.
TRACTOR
EQUIPMENT
I R R I G AT I O N
LAND (NET SHARE-RENT)
TOTAL FIXED COSTS
15.00
5.00
22.50
15.00
1.00
1.00
0.15
0.30
5.00
5.00
0.14
$
10.47
1.51
36.60
2.04
2.64
7.44
12.23
5.04
3.04
138.50
0.0 $
LAND CHARGE BASED ON S25/ACRE (1/2 ANNUAL RENTAL) LESS 50 PERCENT OF
IRRIGATION FIXED COSTS. NATURAL GAS
r
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE AND IS
NOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS AND RETURNS FROM ANY
ONE PARTICULAR FARM OE RANCH OPERATION. THESE PROJECTIONS WERE
COLLECTED AND DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURAL
EXTENSION SERVICE AND APPROVED FOR PUBLICATION.
PERMANENT PASTURE ESTABLISHMENT, IRRIGATED, TEXAS HIGH PLAINS II REGN
ESTIMATED COSTS AND RETURNS PER ACRE
OPERATION
ITEM
NO.
DATE
FUEL,OIL, FIXED
TIMES LABOR MACHINE LUB.,REP. COSTS
OVER HOURS HOURS PER ACRE PER ACRE
PICKUP 1/2 TON 10 NOV 0.50 0.625 0.50C 1.98 1.23
M L B D R O L L O V E R 3 , 4 6 J U LY 1 . 0 0 0 . 5 7 1 0 . 4 3 2 5 . 1 8 9 . 1 5
TA N D E M
DISC
3,40
J U LY
1.00
0.208
0.158
1.60
3.08
TA N D E M
DISC
3,40
AUG
1.00
0.208
0.158
1.60
3.08
PA C K E R
3,53
AUG
1.00
0.272
0.206
1.91
3.22
GRAIN
DRILL
3,58
AUG
1.00
0.288
0.218
2.46
4.82
PA C K Z P
3,53
AUG
1.00
_0*272
_0*206
-1x21
_3*2_
TOTALS
2.445 1.879
16.65
27.80
.
.
r
PROJECTIONS FOE PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 01/20/81
PERMANENT PASTURE, IRRIGATED, (NATURAL GAS), TEXAS HIGH PLAINS II SEGN
ESTIMATED COSTS AND RETURNS PER ACRE
CATEGORY
PROJECTED
YIELD
UNIT
1. GROSS RECEIPTS
TOTAL PROJECTED RETURNS
2. VARIABLE COSTS
r
B-1241(C 2)
$
0.0
$.
INPUT USE
PREHARVEST COSTS
FERT (N) APPL* D
FERT (P) APPL»D
IRRIGATION WATER
FUEL G LUBE—TRACTOR
EQUIPMENT
I R R I G AT I O N
R E PA I R S
TRACTOR
EQUIPMENT
I R R I G AT I O N
LABOR
MACHINERY
I R R I G AT I O N
OPERATING CAPITAL
SUBTOTAL, PREHARVEST
HARVEST COSTS
SUBTOTAL, HARVEST
100.00
40.00
26.00
1.00
2. 18
42.79
TOTAL VARIABLE COSTS
3. INCOME ABOVE VARIABLE COSTS
4. FIXED COSTS
DEPREC,INTEREST,TAXES S INSUR.
TRACTOR
EQUIPMENT
I R R I G AT I O N
PRORATED ESTABLISHMENT
LAND (NET SHARE-RENT)
TOTAL FIXED COSTS
PROJECTED YOUR
S / U N I T VA L U E E S T I M AT E
LB.
LB.
ACIN
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
HOUR
HOUR
DOL.
ACRE
0.15
0.30
15.00
12.00
0.0
2.41
79.30
0.0
0.76
16.12
5.00
5.00
5.00
10.92
0.14
5*99
$ 147.51 $.
ACRE
$ o7o~ $.
ACRE
$ 147.51 $.
ACRE
$ -147.51 $.
ACRE
ACRE
ACRE
210.91 DOL.
0.14
0.0
1.97
85.02
29.53
ACRE
ACRE
$ 124.01 $
5. TOTAL PROJECTED COSTS
ACRE
$ 271.52 $.
6. NET PROJECTED RETURNS
ACRE
$ -271.52 $
7*49
LAND CHARGE BASED ON S50/ACRE LESS 50 PERCENT OF IRRIGATION FIXED COSTS.
ESTABLISHMENT COSTS PROBATED OVER 7 YEARS.
r
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE AND IS
NOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS AND RETURNS FROM ANY
ONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERE
COLLECTED AND DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURAL
EXTENSION SERVICE AND APPROVED FOR PUBLICATION.
PERMANENT PASTURE, IRRIGATED, (NATURAL GAS) , TEXAS HIGH PLAINS II REGN
ESTIMATED COSTS AND RETURNS PER ACRE
FUEL,OIL, FIXED
I T E M T I M E S L A B O R M A C H I N E L U . B . , R E P. C O S T S
O P E R AT I O N N i Q . £ AT E O V E R H O U R S H O U R S P E R A ' C i R E P E R / A C R E
PICKUP 1 / 2 TON
PICKUP 1 / 2 TON
PICKUP 1 / 2 TON
PICKUP 1 / 2 TON
PICKUP 1 / 2 TON
PICKU? 1 / 2 TON
PICKUP \ / l TON
PICKUP 1 / 2 TON
TOTALS
10
10
10
__■
10
10
10
10
OCT
niB.
APR
MAY
JUNE
J U LY
AUG
SEPT
0.10
0.10
0.10
0.10
0. 10
0.10
0.10
0.10
0.125
0. 125
0. 125
0.125
0. 125
0. 125
0. 125
0.125
1.000
0.100
0.10C
0.100
0.100
0.100
_.10C
0.1C0
0.100
0.800
0.40
0.40
0.-4 0
0.40
0.40
0.4<_
0.40
0.40
3.18
0.25
0.25
0.25
0. 25
0.2 5
0.25
0.25
0, 25
1.97
.
-
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USEE WITHOUT UPDATING AFTER 01/20/81.
r
S U G A R B E E T S , I R R I G AT E D , ( N AT G A S ) , T E X H I G H P L A I N S
ESTIMATED COSTS AND RETURNS PER ACRE
HIGH LEVEL MANAGEMENT
CATEGORY
PROJECTED
YIELD UNIT
B-1241 (C 2)
II REGN
PROJECTED
YOUR
$ / U N I T VA L U E E S T I M AT E
1. gro:
RECEIPTS
SUGAR BEETS
TOTAL PROJECTED
560*00
560.00 $
LB.
LB.
ACRE
ACRE
ACIN
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
HOUR
HOUR
DOL.
ACRE
2. 10
0.,15
15.,00
4.,00
21.00
11 . 2 5
15.00
28.00
TON
ACRE
4.50
RETURNS
VARIABLE COSTS
PREHARVEST COSTS
SUGAR BEET SEED
FERT (N) APPL'D
INSECTICIDE
HERBICIDE
IRRIGATION WATER
FUEL G LUBE—TRACTOR
EQUIPMENT
I R R I G AT I O N
REPAIRS
TRACTOR
r
28.00
$
20.00 TON
INPUT USE
10.00
75.00
1.00
7.00
30.00
$
14.41
3.62
65.40
2.60
3.73
9.30
17.94
12.60
8.62
213.47 $
$
90.00
90.00 $
ACRE
$
303.47 $
3. INCOME ABOVE VARIABLE COSTS
ACRE
$
256.53 $
4. FIXED COSTS
DEPREC. ,INTEREST,TAXES 6 INSUR.
TRACTOR
EQUIPMENT
IRRIGATION
LAND (NET SHARE-RENT)
TOTAL FIXED COSTS
ACRE
ACRE
ACRE
ACRE
ACRE
26.63
13.25
63.00
125*50
$ " 228.38 $ "
r). TOTAL PROJECTED COSTS
ACRE
$
531.85 $
6. NET PROJECTED RETURNS
ACRE
$
28.15 $
EQUIPMENT
IRRIGATION
LABORMACHINERY
IRRIGATION
OPERATING CAPITAL
SUBTOTAL, PREHARVEST
HARVEST COSTS
CUST HAUL G HARV
SUBTOTAL, HARVEST
3.59
2.52
61.57
20.00
TOTAL VARIABLE COSTS
5,,00
5,,00
0.,14
LAND CHARGE BASED ON 1/5 OF GROSS LESS 1/5 OF HARVEST, HAULING G
50% OF IRRIGATION FIXED COSTS. BEETS ARE 14% SUGAR.
r
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE AND IS
NOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS AND RETURNS FROM ANY
ONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERE
COLLECTED AND DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURAL
EXTENSION SERVICE AND APPROVED FOR PUBLICATION.
SUGAR BEETS, IRRIGATED, (NAT GAS) , TEX HIGH PLAINS II REGN
ESTIMATED COSTS AND RETURNS PER ACRE
HIGH LEVEL MANAGEMENT
_._
._.
»
i
.
-_
FUEL,OIL, FIXED
I T E M T I M E S L A B O R M A C H I N E L U B . , R E P. C O S T S
O P E R AT I O N M O . L AT E O V E R H O U R S H O U R S P E R A C R E P E R A C R E
PICKUP 1/2 TON 10 DEC 1.20 1.500 1.200 4.76 2.96
CHISEL
HLM
2,79
JAN
1.00
0.132
0.100
1.30
2.26
TA N D E M D I S C H L M 2 , 7 6 J A N 1 . 0 0 0 . 1 4 6 0 . 11 0 1 . 3 9 2 . 6 7
B O X F L O AT H L M 2 , 9 5 F E B 1 . 0 0 0 . 2 2 2 0 . 1 6 8 1 . 9 1 3 . 1 0
L I S T E R S R H L M 2 , 9 0 F E B 1 . 0 C 0 . 11 4 0 . 0 8 6 0 . 9 9 1 . 7 1
P O L L I N G C U LT H L M 2 , 6 6 M A R 2 . 0 0 0 . 2 9 2 0 . 2 2 2 2 . 7 6 4 . 7 5
B E D P L N T R 3 R 2 , 7 4 M A R 1 . 0 0 0 . 1 5 2 0 . 11 5 1 . 5 3 2 . 9 3
R O L L I N G C U LT H L M 2 , 6 6 M AY 1 . 0 0 0 . 1 4 6 0 . 111 1 . 3 8 2 . 3 8
S H R E D D E R 2 R H L M 2 , 9 1 M AY 0 . 2 5 0 . 1 3 9 0 . 1 0 6 1 . 1 5 1 . 9 7
C U LT I VATO R 8 R H L M 2 , 6 9 J U N E 1 . 0 0 0 . 1 5 6 0 . 11 8 1 . 4 0 3 . 1 2
S H R E D D E R 4 R H L M 2 , 9 2 J U LY 1 . 0 0 0 . 2 7 7 0 . 2 1 0 2 . 3 7 4 . 6 6
OFFSET DISC HLM 2,78 AUG 1.00 0.104 0.079 1.14 2.46
OFFSET DISC HLM 2,78 SEPT 2.00 _0*208 ..0*158 _2*27 _4*91
TO TA L S
3.588
2.782
24.36
39.88
^
~
_
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 01/20/81.
r
B-1241 (C 2)
W H E AT, D RY L A N D , T E X A S H I G H P L A I N S I I R E G I O N
ESTIMATED COST AND RETURNS PER ACRE
PROJECTED
YIELD UNIT
CATEGORY
PROJECTED
$ / U N I T VA L U E
YOUR
E S T I M AT E
1. GROSS RECEIPTS
WHEAT
WHEAT GRAZING
TOTAL PROJECTED RETURNS
2. VARIABLE COSTS
PREHARVEST COSTS
SEED WHEAT
FUEL G LUBE—TRACTOR
EQUIPMENT
R E PA I R S
r
15.00
60.00
4.00
60.00
0.13
7*80
$ 6 7.80 $
INPUT USE
0.50
TRACTOR
EQUIPMENT
LABOR MACHINERY
OPERATING CAPITAL
SUBTOTAL, PREHARVEST
HARVEST COSTS
CUST HARV WHEAT
CSTM HAUL WHEAT
SUBTOTAL, HARVEST
TOTAL VARIABLE COSTS
3. INCOME ABOVE VARIABLE COSTS
4
BU.
D AY S
1.69
2.91
1.00
15.00
BU.
5.0
0
2.50
ACRE
4.79
ACRE
2.4
1
ACRE
0.87
ACRE
1.9
2
HOUR
5.00
8.47
DOL.
0.14
0*41
ACRE
$
21.38
$
ACRE
BU.
ACRE
8.00
8.00
0.10
1*50
$
9.50
$
ACRE
$
30.88
$
ACRE
$
36.92
$.
8.86
5.81
ACRE
22*37
$
37.04
.
.
.
$.
FIXED COSTS
D E P R E C , I N T E R E S T, TA X E S £ I N S U R .
TRACTOR
ACRE
EQUIPMENT
ACRE
LAND
(NET
SHARE-RENT)
TO TA L
FIXED
COSTS
ACRE
5. TOTAL PROJECTED COSTS
ACRE
6. NET PROJECTED RETURNS
ACRE
$
$
67.92
-0.
12
$.
$.
LAND CHARGE BASED ON 33% OF GROSS INCOME.
STOCKING RATE IS 3 ACRE/HEAD. GOVERNMENT DEFICIENCY PAYMENT NOT INCLUDED.
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE AND IS
NOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS AND RETURNS FROM ANY
ONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERE
COLLECTED AND DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURAL
EXTENSION SERVICE AND AEPBOVED FOR PUBLICATION.
r
WHEAT, DRYLAND, TEXAS HIGH PLAINS II REGION
ESTIMATED COST AND RETURNS PER ACRE
OPERATION
PICKUP 1/2 TON
SWEEP
HLM
CHISEL
SWEEP
HLM
FODWEEDER
GRAIN DRILL
TOTALS
ITEM
NO.
10
2,81
2,44
2,81
2,50
2,58
LATE
FIXED
FUEL,OIL,
TIMES LABOR MACHINE L U B . , R E P.
COSTS
HOURS
HOURS
PER ACRE PER ACRE
OVER
EEC
JUNE
JULY
AUG
SEPT
SEPT
0.80
1.000
0.800
1.00 0.092
0.070
1.00
0.132
0.100
1 . 0 0 0.0 92
0.070
1.00 0.091
0.069
1 . 0 0 _0_2__ .2x212
3.18
0.94
1.30
0.94
0.81
-2*__3
1.97
1.74
2.26
1.74
1.77
5.19
1.695
10.00
14.67
1.326
.
PROJECTICNS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 01/20/81.
r
WHEAT, FURROW IRRIGATED, (NATURAL GAS), TEXAS HIGH PLAINS
EXTIMATED COSTS AND RETURNS PER ACRE
CATEGORY
WHEAT PASTURE
TOTAL PROJECTED RETURNS
40.00
60.00
BU.
D AY S
4.00
0.30
160.00
18*00
$ 178.00
6.25
15.00
12.00
1.25
4.92
15.75
VARIABLE COSTS
INPUT USE
PREHARVEST COSTS
SEED WHEAT
1.25
100.00
FERT (N) APPL1
FERT (P) APPL1
40.00
HERBICIDE
0.50
1.00
INSECT. WHEAT
HAIL INSURANCE
105.00
IRRIGATION WAT ER
24.00
RACTOR
FUEL G LUBE—T
EQUIPMENT
I RRIGATION
R E PA I R S
T RACTOR
EQUIPMENT
I R R I G AT I O N
LABOR
M ACHINERY
2.87
I RRIGATION
2.02
31.03
OPERATING CAPI TA L
SUBTOTAL, PR EHARVEST
BU.
LB.
LB.
ACRE
CRTN
DOL.
ACIN
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
HOUR
HOUR
DOL.
ACRE
5.00
0. 15
0.30
2.50
4.92
0.15
HARVEST COSTS
CUST HARV WHEA T
CSTM HAUL WHEA T
SUBTOTAL, HA RVEST
ACRE
BU.
ACRE
8.00
0.10
$
1.00
40.00
12.93
2.41
5 2.32
2.34
3.30
7.44
5.00
14.37
5.00
10.08
0.14 4*3 4
$ 164.70 $.
8.00
4*00
.
12.00 $
ACRE
176.70 $.
3. INCOME ABOVE VARIABLE COSTS
ACRE
1.30 $
4. FIXED COSTS
D E P R E C , I N T E R E S T, TA X E S S I N S U R .
TRACTOR
EQUIPMENT
I R R I G AT I O N
LAND (NET SHARE-RENT)
TOTAL FIXED COSTS
ACRE
ACRE
ACRE
ACRE
ACRE
$
11 . 7 3
50.40
19*95
105.98 $
5. TOTAL PROJECTED COSTS
ACRE
$
282.69 $
6. NET PROJECTED RETURNS
ACRE
$ -104.69 $
TOTAL VARIABLE COSTS
r
II BSGN
PROJECTED
PROJECTED YOUR
YIELD
U N I T . / U N I T VA L U E E S T I M AT E
GROSS RECEIPTS
WHEAT
r
B-1241 (C 2)
23.89
LAND CHARGE 33% GROSS LESS 33%, FERT, CHEM, GAS, HARVEST G 50% OF
I R R I G F I X E D C O S T S . S T K G R AT E 1 . 5 A C / H D . G O V T P Y M N T. N O T I N C L .
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE AND IS
NOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS AND RETURNS FROM ANY
ONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERE
COLLECTED AND DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURAL
EXTENSION SERVICE AND APPROVED FOR PUBLICATION.
WHEAT, FURROW IRRIGATED, (NATURAL GAS), TEXAS HIGH PLAINS II REGN
EXTIMATED COSTS AND RETURNS PER ACRE
-
OPERATION
PICKUP 1/2 TON
OFFSET DISC
OFFSET DISC
CHISEL
OFFSET DISC
LISTER-PLNT8R
RODWEEDER
GRAIN DRILL
TOTALS
ITEM
NO.
10
2,42
2,42
2,44
2,42
2,37
2,50
2,58
DATE
FIXED
FUEL,OIL,
COSTS
LABOR
MACHINE
TIMES
L U B . , R E P.
PER ACRE PER ACRE
OVER HOURS HOURS
EEC
JUNE
JULY
AUG
AUG
AUG
AUG
AUG
1.000
0.80
1.00
0.208
4.00 0.833
1 . 0 0 0. 132
1.00 0.208
1 . 0 0 0 . 11 4
1.00 0.091
1 . 0 0 _0__288
2.874
0.800
0.158
0.631
0.100
0.158
0.086
0.069
-9x212
3.18
1.97
7.87
1.30
1.97
1.06
0.81
_2*8 3
1.97
3.74
14.95
2.26
3.74
2.01
1.77
5. 19
2.219
20.9 8
35.63
_
_
-