P R O J E C T I O N S F O R P L A N N I N G P U R P O S E S O N LY
N O T T O B E U S E D W I T H O U T U P D AT I N G A F T E R 1 0 / 1 4 / 8 0 .
r
GRAIN SORGHUM. DRYLAND, TEXAS HIGH PLAINS III REGION
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
CATEGORY
PROJECTED
YIELD
UNIT
1. GROSS RECEIPTS
GRAIN SORGHUM
TOTAL PROJECTED RETURNS
r
B-124KC 3)
2. VARIABLE COSTS
PREHARVEST COSTS
GRAIN SORG. SEED
NITROGEN
PHOSPHATE
FERTILIZER APPLI
FUEL E- LUBE TRACTOR
EQUIPMENT
R E PA I R S T R A C T O R
EQUIPMENT
LABOR M ACHI NERY
OPERATING CAPITAL
SUBTOTAL, PREHARVEST
HARVEST COSTS
CUST HARV SORG D
CST HL GR. SORG.
SUBTOTAL. HARVEST
16.50
C W T.
eBQ__E£I£J2 your
S / U N I T VA L U E E S T I M AT E
^•7 0 ZZxSS _.
$ 77-55 %
INPUT USE
3.75
20.00
20.00
1 .00
2.70
16.33
1 .00
16.50
LB.
LB.
LB.
ACRE
ACRE
ACRE
ACRE
ACRE
HOUR
DOL.
ACRE
ACRE
CWT.
ACRE
0.50
0.24
0.23
2.00
1.88
4.80
4.60
2.00
1 I. 15
1.81
2.05
2.37
13.49
5.00
0.14
S
8.00
0.25
2x22
46.44 S
8.00
±xl2
$
12.13 S
ACRE
$
58.56 $
3. INCOME ABOVE VARIABLE COSTS
ACRE
S
18.99 $
4. FIXED COSTS
DEPREC..INTEREST,TAXES £ INSUR.
TRACTOR
EQUIPMENT
LAND (NET SHARE-RENT)
TOTAL FIXED COSTS
ACRE
ACRE
ACRE
ACRE
$
55.86 $
5. TOTAL PROJECTED COSTS
ACRE
$
11 4 . 4 2 S
6. NET OROJECTED RETURNS
ACRE
$
-36.87 $
TOTAL VARIABLE COSTS
20.93
10.71
2±x22
LAND CHARGE BASED ON LANDLORDS SHARE OFF GROSS
GROSS 3 3 X LESS 33% OF
HAULING. GOVERNMENT PAYMENT NOT INCLUDED.
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDELINE 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/OR DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURAL EXTENSION
SERVICE AND APPROVEO FOR PUBLICATION.
r
GRAIN SORGHUM. DRYLAND. TEXAS HIGH PLAINS III REGION
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
ITEM
O P E R AT I O N
NO.
D AT E
SHREDDER 2R
MOLDBOARD 6B
PA C K E R
PICKUP 1/2 TON
TA N D E M D I S C
PICKUP 1/2 TON
LISTER-PLNT8R
PICKUP 1/2 TON
SAND FIGHTER
C U LT I VAT O R 8 R
PICKUP 1/2 TON
PICKUP 1/2 TON
PICKUP 1/2 TON
3.56
2,47
FEB
MAR
MAR
MAR
APR
T O TA L S
5 3
to
2,41
10
3.37
10
5,51
4,34
10
10
10
APR
M AY
M AY
JUNE
JUNE
JUNE
AUG
OCT
T I M E S LABOR MACHINE
HOURS
OVER
HOURS
I .00
1.50
1.50
0.1 0
1.50
0.1 0
1.25
0.1 0
2.00
2.00
0.10
0.10
0.10
FIXED
FUEL,OIL.
COSTS
L U B . . R E P.
P
E
R
ACRE
PER ACRE
-2x122 - 2 x 1 2 2
3.91
5.40
0.05
0.40
2.09
0.40
1.15
0.40
0.61
1.79
0.40
0.40
0.4 0
7. 16
11.17
0. 14
0.25
4.01
0.25
2.33
0.25
0.71
4.63
0. 25
0.25
0.25
2.386
17.38
31 .63
0.557
0.567
0 . 0
0.125
0.219
0.125
0.142
0.125
0.151
0.312
0.125
0.125
2.699
0.422
0.430
0.309
0.100
0.166
0.10 0
0.108
0.100
0.115
0.236
0.100
0.100
.
.
.
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USEO WITHOUT UPDATING AFTER 10/14/80. B-124KC 3)
r
GRAIN SORGHUM. IRRIGATED. TEXAS HIGH PLAINS III REGION
ESTIMATED COSTS AND RETURNS PER ACRE (FURROW)
PREPLANT PLUS TWO POSTPLANT
C AT E G O RY
PROJECTED
EBQ_i___I_-_-—
Y0^R
Y I E L D U N I T S / U N I T VA L U E E S T I M AT E
1. GROSS RECEIPTS
GRAIN
SORGHUM
50.00
C W T.
TO TA L
PROJECTED
RETURNS
2.
VA R I A B L E C O S T S I N P U T
PREHARVEST COSTS
GRAIN
SORG.
SEED
NITROGEN
100.00
P H O S P H AT E
20.00
4.70
$
—222x22
235.00
.
USE
8.75
LB.
LB.
LB.
0.50
0.24
0.23
4.38
24.00
4.60
HERB
GRAIN
SORG.
l.OO
ACRE
6.95
6.95
I N S E C T.
GR
SORG.
1-00
ACRE
5.00
5.00
FERTILIZER
APPLI
1.00
ACRE
2.00
2.00
I R R I G AT I O N
WAT E R
17.00
ACIN
FUEL
t
LUBE
TRACTOR
ACRE
12.04
EQUIPMENT
ACRE
2.72
I R R I G AT I O N
ACRE
22.95
R E PA I R S
TRACTOR
ACRE
2.29
EQUIPMENT
ACRE
2.94
I R R I G AT I O N
ACRE
11 . 9 0
LABOR
MACHINERY
3.10
HOUR
5.00
15.48
I R R I G AT I O N
1.70
HOUR
5.00
8.50
O P E R AT I N G
C A P I TA L
48.14
DOL.
0.14
2xZ±
S U B TO TA L .
PREHARVEST
ACRE
$
132.48
$
HARVEST COSTS
CUST
HARV
SORG
I
50.00
C W T.
0.35
17.50
CST
HL
GR.
SORG.
50.00
C W T.
0.25
12x22
S U 8 T 0 TA L .
HARVEST
ACRE
S
30.00
$
r
TO TA L
3.
INCOME
VA R I A B L E
ABOVE
COSTS
VA R I A B L E
ACRE
COSTS
4. FIXED COSTS
DEPREC. INTEREST. TAXES & INSUR.
TRACTOR
EQUIPMENT
IRRIGATION
LAND (NET SHARE-RENT)
TOTAL FIXED COSTS
ACRE
ACRE
ACRE
ACRE
ACRE
5. TOTAL PROJECTED COSTS
ACRE
6. NET PROJECTED RETURNS
ACRE
%
ACRE
162.48
$
72.52
$
$
23.12
10.81
34.00
*5t34
S 11 3 . 2 7
2 75.76 $
S
-40.76 $
LAND (NET RENT) BASED ON 33% OF GROSS INCOME LESS 33% OF FERT.. INSECT..
HAUL ANO 50% OF IRRIG. FIXED COSTS. GOV'T PAYMENT NOT INCLUDED.
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDELINE 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/OR DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURAL EXTENSION
SERVICE AND APPROVED FOR PUBLICATION.
G R A I N S O R G H U M , I R R I G AT E D , T E X A S H I G H P L A I N S I I I R E G I O N
E S T I M AT E D C O S T S A N O R E T U R N S P E R A C R E ( F U R R O W )
PREPLANT PLUS TWO POSTPLANT
.
ITEM
O P E R AT I O N
NO.
D AT E
SHREDDER 4R
TA N D E M D I S C
PICKUP 1/2 TON
PICKUP 1/2 TON
MOLDBOARD 6B
PA C K E R
PICKUP 1/2 TON
TA N D E M D I S C
HERB SPR/DISC
PICKUP 1/2 TON
LISTER 6R
PICKUP 1/2 TON
R O L L I N G C U LT
BED PLANTER6R
PICKUP 1/2 TON
SAND FIGHTER
PICKUP 1/2 TON
R O L L I N G C U LT
PICKUP 1/2 TON
PICKUP 1/2 TON
3,57
2,41
DEC
DEC
DEC
T O TA L S
1 0
10
2,47
5 3
1 0
3,41
6 1
10
JAN
FEB
FEB
FEB
MAR
MAR
MAR
4.30
1,38
APR
APR
M AY
M AY
10
M AY
3,54
10
5.51
10
4,30
10
10
JUNE
JUNE
J U LY
AUG
OCT
FUEL,OIL,
FIXED
COSTS
T I M E S LABOR MACHINE L U B . . R E P.
P
E
R ACRE
HOURS
PER ACRE
OVER
HOURS
1 .00
1.00
0.1 0
0.10
1.00
1.00
0.10
1.00
1.00
0.10
1.00
0.10
1.00
1.25
0.1 0
0.50
0.10
2.00
0.1 0
0. 10
0.21 0
0.110
0.100
0.100
0.286
0.206
0.100
0. 1 10
0.158
0.10 0
0.115
0.100
0.147
0.191
0.100
0.029
0.10 0
0.295
0.100
2.0 1
1.39
0.40
0.40
3.60
0.03
0.40
1.20
0.01
0.40
1.09
0.40
1.15
3.47
0.40
0.1 5
0.40
2.29
0.40
4.31
2.67
0.25
0.25
7.45
0.09
0.25
2.49
0. 16
0.25
1.95
0.25
1.96
6 . 5 4
0.25
0. 18
0.25
3.92
0.25
-2x122 -2x122
-2x±2
-2x22
2.757
19.99
33.94
0.277
0.146
0.125
0.125
0.378
0 . 0
0.125
0.146
0 . 0
0.125
0.151
0.125
0.194
0.252
0.125
0.038
0.125
0.389
0.125
3.096
.
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 10/14/80.
B-124UC 3)
SOYBEANS. IRRIGATED* TEXAS HIGH PLAINS III REGION
ESTIMATED COSTS AND RETURNS PER ACRE IFURROW)
PREPLANT PLUS THREE POSTPLANT
PROJECTED _____-SSQ_iI£_IEB vouR
Y I E L D U N I T S / U N T T VA L U E E S T I M AT E
CATEGORY
1. GROSS RECEIPTS
SOYBEANS
T O TA L P R O J E C T E D R E T U R N S
25.00 BU.
5.35
133*75
$
2 . VA R I A B L E C O S T S
INPUT USE
PREHARVEST COSTS
SOYBEAN
SEED
1.00
HERBICIDE
1*00
I R R I G AT I O N
H AT E R
22.00
FUEL & 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
2.55
I R R I G AT I O N
2.20
O P E R AT I N G
C A P I TA L
35.81
S U B T O TA L • P R E H A R V E S T
HARVEST COSTS
CUS
HARV
SOYBEAN
1.00
CUSTOM
HAUL
25.00
S U B T O TA L . H A R V E S T
T O TA L VA R I A B L E C O S T S
3 . I N C O M E A B O V E VA R I A B L E C O S T S
BU*
ACRE
ACIN
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
HOUR
HOUR
DOL*
ACRE
13.50
7*00
ACRE
12.00
0.25
133*75
»____
13.50
7.00
7.30
3*02
29*70
_
.
1*37 _
2*41 "_
5*00
5.00
0*14
15.40
12.76
11 * 0 0
.
2*21
$
108*47
$
12*00
S__.2_§
18.25
*,
ACRE
$
126.72
S.
ACRE
S
7.03
S
BU.
ACRE
$.
4. FIXED COSTS
D E P R E C * * I N T E R E S T. T A X E S & I N S U R .
TRACTOR
EQUIPMENT
I R R I G AT I O N
LAND
{NET
SHARE-RENT>
TO TA L
FIXED
COSTS
ACRE
ACRE
ACRE
ACRE
ACRE
$
5.
TO TA L
COSTS
ACRE
$ 213*44 $_.
6.
NET
RETURNS
ACRE
S -79.69 $_.
PROJECTED
PROJECTED
;
13*90 __..
8.75 _.
44.00
20*07
86*72
S.
LANO CHARGE BASED ON LANDLORD*S SHARE OF GROSS (33%) LESS 33% OF
H A U L I N G A N D 5 0 P C T. O F I R R I G * F I X E D C O S T S *
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 O L E LY A S A G E N E R A L G U I D E L I N E A N D I S N O T
INTENDED TO RECOGNIZE OR PREDICT THE COSTS AND RETURNS FROM ANT ONE
PA R T I C U L A R F A R M O R R A N C H O P E R AT I O N . T H E S E P R O J E C T I O N S W E R E C O L L E C T E D
A N D / O R D E V E L O P E D B Y S TA F F M 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 L E 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 R P U B L I C AT I O N *
S O Y B E A N S . I R R I G AT E D * T E X A S H I G H P L A I N S I I I 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 ( F U R R O W )
PREPLANT PLUS THREE POSTPLANT
FUEL*OIL*
FIXED
ITEM
T I M E S LABOR MACHINE L U B . , R E P .
COSTS
O P E R AT I O N
NO.
D AT E
OVER
HOURS
HOURS
PER ACRE PER ACRE
_
-__■__»____»____»__»______*•_»^^__»^m«__■ _______ ——■————•——• ————— -■—-———'-. — — — — — ._■■■!___ — — —
—
—
PICKUP 1/2 TON
MOLOBOARD 6B
PA C K E R
CHISEL
PICKUP 1/2 TON
PICKUP 1/2 TON
TA N D E M D I S C
HERB SPR/DISC
LISTER 6R
PICKUP 1/2 TON
R O L L I N G C U LT
PICKUP 1/2 TON
BED PLANTER6R
PICKUP 1/2 TON
C U LT I VAT O R 6 R
PICKUP 1/2 TON
PICKUP 1/2 TON
PICKUP 1/2 TON
PICKUP 1/2 TON
T O TA L S
to
2.47
5 3
2.44
to
10
3.41
61
2.54
10
4.30
10
3.38
10
4.33
to
10
10
to
DEC
JAN
JAN
JAN
JAN
FEB
MAR
MAR
MAR
MAR
APR
APR
MAY
M AY
JUNE
JUNE
J U LY
AUG
SEPT
o.to
0.50
0.50
0.50
0.10
0.10
2*00
1.00
1*00
0.10
1.00
0.10
1.0 0
0.10
1.00
0.10
0.10
0.10
0.125
0.189
0 . 0
0.066
0*125
0.125
0.292
0 . 0
0.151
0.125
0.194
0.125
0.202
0.125
0*207
0.125
0.125
0*125
0.10 0
0.14 3
0.103
0*050
0.100
0.10 0
0.221
0.158
0 . 11 5
0.10 0
0.147
0.100
0.153
0*100
0*157
0.10 0
0. 10 0
0.10 0
o.io _jui__§ - 2 x 1 2 3
2.551
2.247
0*40
1*80
0*02
0*65
0*40
0*40
2*41
0.01
1*29
0.40
1*15
0.40
1.65
0*40
1*15
0.40
0*40
0.4 0
0*25
3*72
0.05
1.13
0*25
0.25
4.98
0.16
2.15
0.25
1*96
0.25
3.31
0.25
2.T3
0.25
0.25
0.25
__________
-2x22
14.10
22.65
P R O J E C T I O N S F O R P L A N N I N G P U R P O S E S O N LY
N O T T O B E U S E D W I T H O U T U P D AT I N G A F T E R 1 0 / 1 4 / 8 0
c
B-124KC
3)
W H E A T. D R Y L A N D . T E X A S H I G H P L A I N S I I I 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
PROJECTED
YIELD
UNIT
CATEGORY
1. GROSS RECEIPTS
WHEAT
W H E AT G R A Z I N G
T O TA L P R O J E C T E D R E T U R N S
2.
VA R I A B L E
COSTS
PREHARVEST COSTS
SEED WHEAT
17.00
90.00
BU.
D AY S
VA L U E
4.00
68.00
0.13
11 * . Z Q
$
INPUT
HAIL INSURANCE
FUEL & LUBE—TRACTOR
EQUIPMENT
79*7
—
0
S
0•70
25.00
1.54
11 • 5 5
1.00
17.00
T O TA L VA R I A B L E C O S T S
3 . I N C O M E A B O V E VA R I A B L E C O S T S
BU.
DOL*
ACRE
ACRE
ACRE
ACRE
HOUR
DOL*
ACRE
7*50
0*15
5*00
0*14 ___
$
5*25
3*75
3.62
2.11
0.67
2.00
7.68
___*____ -.
26*71 $.
ACRE
BU*
ACRE
ACRE
ACRE
4. FIXED COSTS
D E P R E C . I N T E R E S T. T A X E S f c I N S U R .
T R A C TO R
EQUIPMENT
LAND (NET SHARE-RENT)
T O TA L F I X E D C O S T S
ACRE
ACRE
ACRE
ACRE
$
5 . T O TA L P R O J E C T E D C O S T S
ACRE
S
76*87 $__.
ACRE
$
2*83 S_.
6. NET PROJECTED RETURNS
.
USE
REP A IRS -T RACTOR
EQUIPMENT
LABOR
M
ACHI
NERY
O P E R AT I N G C A P I TA L
S U B T O TA L * P R E H A R V E S T
HARVEST COSTS
C U S T H A R V W H E AT
C S T M H A U L W H E AT
S U B T O TA L * H A R V E S T
YOUR
E S T I M AT E
EELQJ _CT_P.._
S/UNIT
6.81
5*69
2_2___J3
38*13
S
LAND CHARGE BASED ON LANDLORD'S SHARE OF GROSS 33% LESS 33% OF
H A U L I N G . G 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 O L E LY A S A G E N E R A L G U I O E L I N E A N D I S N O T
WENDED TO RECOGNIZE OR PREDICT THE COSTS AND RETURNS FRO- ANY ONE
P £ t ? _ - - A R FA R * O R R A N C H O P E R AT I O N . T H E S E " " O J e C T I O N S W E R E C O L L E C T E D
A N D / O R D E V E L O P E D B Y S TA F F M 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 L E 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 R P U B L I C AT I O N .
.
^
7 -j, ^^^;_____.--_^M^'Ar^--
W H E A T. D R Y L A N D . T E X A S H I G H P L A I N S I I I 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
ITEM
NO.
O P E R AT I O N
OFFSET
CHISEL
PICKUP
TA N D E M
PICKUP
GRAIN
PICKUP
PICKUP
PICKUP
PICKUP
PICKUP
D AT E
FUEL,OIL,
FIXED
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
OVER HOURS HOURS PER ACRE PER ACRE
DISC
2»43
J U LY
1.0
0
0*104
0.079
1.14
2.46
2.44
J U LY
1.00
0.132
O.iOO
1*30
2.26
1/2
TON
10
J U LY
0.10
0.125
0.10
0
0.40
0.25
DISC
3.41
AUG
1.00
0.146
0 . 11 0
1.20
2.49
1/2
TON
10
AUG
0*10
0*125
0*100
0*40
0*25
DRILL
4*58
SEPT
1.00
0.280
0*212
1*98
3*57
1/2
TON
10
SEPT
0.10
0.125
0*100
0.40
0.25
1/2
TON
10
NOV
0.10
0.125
0.100
0*40
0*25
1/2
TON
10
JAN
0.10
0*125
0.100
0*40
0*25
1/2
TON
10
MAR
0.10
0*125
0.100
0*40
0*25
1/2
TON
10
M AY
0*10
-2*122
-2*122
-2x±2
_______
T O TA L S
1.537
1.201
8*41
12.50
.
.
-
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 10/14/80.
P
WHEAT* IRRIGATED* TEXAS HIGH PLAINS III REGION
ESTIMATED COSTS AND RETURNS PER ACRE (FURROW)
PREPLANT PLUS THREE POSTPLANT
CATEGORY
GROSS RECEIPTS
WHEAT
WHEAT GRAZING
TOTAL PROJECTED RETURNS
O
B-124KC 3)
PROJECTED , ,PR<
YIELD UNIT S/UNIT
40.00
200*00
2 . VA R I A B L E C O S T S
INPUT USE
PREHARVEST COSTS
SEED WHEAT
1.50
NITROGEN
100*00
PHOSPHATE
40.00
FERTILIZER APPLI
1*00
HAIL INSURANCE
130.00
I R R I G AT I O N WAT E R
22.00
F U F L & L U B E T R A C TO R
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
1.83
I R R I G AT I O N
2.20
OPERATING CAPITAL
82.12
SUBTOTAL* PREHARVEST
HARVEST COSTS
CUST HARV WHEAT
1.00
CSTM HAUL WHEAT
40 • 00
SUBTOTAL* HARVEST
TOTAL VARIABLE COSTS
BU.
D AY S
BU.
LB.
LB*
ACRE
DOL.
ACIN
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
HOUR
HOUR
DOL.
ACRE
ACRE
BU.
ACRE
YOUR
ESTIMATE
VALUE
4.00
0.13
160*00
, 26*00 _..
186*00 $.
7.50
0.24
0*23
2.00
0.15
11 . 2 5
24.00
9.20
2.00
19.50
4.59
2.41
29.70
0.86
2.17
15.40
5.00
9*13
5.00
11 * 0 0
0.t4 _
11 * 5 0
$ 152*72
10*00
0*12
10*00
4 _ _ L fi j 2
_
$
14.80
S.
ACRE
S
167.52
%,
3. INCOME ABOVE VARIABLE COSTS
S
ACRE
%
18.48
$.
4. 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
EQUIPMENT
I R R I G AT I O N
LAND (NET SHARE-RENT I
TOTAL FIXED COSTS
ACRE
ACRE
ACRE
ACRE
ACRE
S
5. TOTAL PROJECTED COSTS
ACRE
s
253.78 *
6. NET PROJECTED RETURNS
ACRE
$
-67.78
8.73
6.69
44.00
26.84
8 6 . 2 6 S.
s
LAND (NET RENT) BASED ON 33% OF GROSS INCOME LESS 33% OF FERT.. INSECT.,
H A U L A N O 5 0 % O F I R R I G . F I X E D C O S T S . G O V ' T PAY M E N T N O T I N C L U D E D .
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDELINE AND IS NOT
INTENDED TO RECOGNIZE OR PREDICT THE COSTS ANO RETURNS FROM ANY ONE
PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERE COLLECTED
AND/OR DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURAL EXTENSION
SERVICE AND APPROVED FOR PUBLICATION.
W H E AT * I R R I G AT E D . T E X A S H I G H P L A I N S I I I 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 ( F U R R O W )
PREPLANT PLUS THREE POSTPLANT
^
O P E R AT I O N
TA N D E M D I S C
MOLDBOARD 6B
PA C K E R
CHISEL
TA N D E M D I S C
PICKUP 1/2 TON
GRAIN DRILL
PICKUP 1/2 TON
PICKUP 1/2 TON
PICKUP 1/2 TON
PICKUP 1/2 TON
PICKUP 1/2 TON
PICKUP 1/2 TON
PICKUP 1/2 TON
T O TA L S
ITEM
NO.
3.41
2*47
5 3
2*44
3.41
10
4*58
10
10
to
1
1
1
1
0
0
0
0
D AT E
T I M E S1 LABOR M A C H I N E L U B . * R E P.
COST
OVER
HOURS
HOURS
PER ACRE P E R A C
J U LY
J U LY
J U LY
J U LY
J U LY
J U LY
AUG
AUG
SEPT
OCT
DEC
FEB
MAR
MAY
1.0
0.5
0.5
0.5
1.0
0.1
1.0
0.1
0.1
0.1
0.1
0 .1
0.1
0.1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0 • 1 46
0. 189
0 . 0
0*066
0.146
0.125
0.280
0.125
0.125
0.125
0.125
0.125
0.125
0*1.25
0.110
0.143
0.103
0.050
0.110
0.100
0.212
0.100
0.100
0.100
0.100
0.100
0.100
1.20
1.8 0
0 . 0 2
0.65
1*20
0.40
1*98
0.4 0
0*40
0*40
0*40
0.40
0*40
2.49
3 . 7 2
0 . 0 5
1.13
2 . 4 9
0.25
3 . 5 7
0 . 2 5
0.25
0 . 2 5
0.25
0.25
0.25
-2x123
-3x*3
-2x22
1.826
1.529
10.04
15.42
^
%
'**_tlk:
LISTING OF THE NAME SET ANO PRICE VECTOR
1
2
3
♦
S
6
7
8
9
to
It
12
13
14
IS
1ft
17
IS
19
ao
21
22
23
24
25
26
27
28
29
30
31
32
33
3*
35
36
37
38
39
40
41
42
43
44
49
46
47
48
49
SO
MILK
CRCAM
iOOL
EGGS
STOCKER
STOCKER STEERS
STOCKER HEIFERS
FEEOER STEERS •
FEEOER HEIFERS
FEEOER CALVES
SLAUGHTER STEERS
SLAUGHTER HEIFER
STEER CALVES
HEIFER CALVES
BREEDING HEIFERS
DEATH LOSS 3X
CHT.
a i.oo
REGION NUMBERS
FLAK
SUNFLOWER
SAP-LOWER
SUGAR BEETS
BEANS
BROILERS
LAYERS
DUCKS
TURKEYS
HEAO
cuu. caas
BUUL
CALVES
DULL CALVES
CULL OAIRV COWS
DAIRY BULL CALVE
KID MOHAIR
ADULT MOHAIR
KID GOATS
DOES
;•! ..:. _. .:•■■■
DEER LEASE
FEEDER LAMBS
SHEER
LAMBS
EWE LAMBS
SLAUGHTER LAMBS
li-
.
;
•
'
•:
-i
J
LB.
0.69
80.00
0.70
SO.OO
O.TO
-
EWES
CULL EKES
RAMS
0.20
■.-' .; . :' « •- i
MUTTON SHEEP
_.-....,
LB*
RAISING HERD REP
SLAUGHTER HOGS
MARKET HOGS
GILT
SOBS
CULL SONS
SO.OO
SO.OO
36.00
I't .■!■ t illl > t
DEATH LOSS 2X
FEEOER PIGS
CARCASS
0.20
PIGS
112.80
0.62
COTTON-UPLAND
COTTON-PIMA
CORN
GRAIN SORGHUM
OATS
RYE
WHEAT
TRITICALE
RICE
WINTER HHEAT
SPRING WHEAT
ALFALFA HAY
BERMUDA
VHEATtRVE GRASS
NATIVE GRASS
SORGHUM FORAGES
FOR. SORGHUM HAY
SUGAR BEETS
TOBACCO
POTATOES
GUAR
COTTON LINT
COTTONSEED
PEANUTS
PECANS
PEACHES MHSLE
SOYBEANS
SOUTHERN PEAS
date: lot_ao
SALT
MINERALS
SALT S NIN.
BONE MEAL
GROWTH STIMULANT
COTTONSEED CAKE
SUPPLEMENT
RANGE SUPPLEMENT
RANGE CUBES
CONCENTRATES
PROT. SUPPLEMENT
13-14X PRO FEED
1S-16X PRO FEED
SUPPLEMENT. 20X
21-2SX PRO FEED
26-3OX PRO PEED
31-38S PRO FEEO
36-40X PRO FEED
41-48X PRO FEED
46-SOX PRO FEEO
NILK REPLACER
GRAIN NIX
CALF FEEO
OAIRY SUPPLEMENT
SOYBEAN MEAL
GROWING RATION
FATTENING RATION
FINISHING RATION
TOT. DIG. NUT*
DIG. PROTEIN
DRY NATTER
AUM* 9
SON FEED GEST.
SON FEEO LACT.
BOAR FEEO
PIG STARTER
RANGE IMPROV
OEATH LOSS
DEATH LOSS PIGS
OEATH LOSS STOC.
BREEOING
COASTAL PASTURE
CMT.
CMT_
LB.
CMT.
CWT.
CHT.
LB.
CtfT.
CWT.
CWT.
CWT.
CWT.
CWT.
CWT.
CWT.
CWT.
CWT.
CWT.
CWT.
CWT.
07
to
CWT.
CWT.
CWT.
CWT.
CWT.
CWT.
CWT.
CWT.
CWT.
DOL.
CWT,
CWT.
CWT.
CWT,
95
95
99
15
1 OO
400 00