r
r
TEXAS COASTAL BEND
SOIL RESOURCE AREA 18
PROJECTaONS FOR PLANNING PURPOSES ONLY
NOT TO BE USEO SI THOU? UPDATING AFTER 01/15/81
£3-a 24i (C 18)
UPLANO CORN* COASTAL BEND REGION
ESTIMATED COSTS AND RETURNS PER ACRE
CATEGORY
PROJECTED
YIELD
UNIT
1* GROSS RECEIPTS
CORN
TOTAL PROJECTED RETURNS
2* VARIABLE COSTS
PREHARVEST COSTS
SEED
NITROGEN
PHOSPHOROUS
POTASSIUM
FURADAN
ERADICANE
FUEL & LUBE—TRACTOR
EOUIPMENT
R E PA I R S T R A C T O R
EQUIPMENT
LABOR MACHI NERV
OPERATING CAPITAL
SUBTOTAL. PREHARVEST
HARVEST COSTS
CORN HARV & HAUL
SUBTOTAL* HARVEST
60*00
BU*
PROJECTED
S/UNIT
VA L U E
3*80 ,.
YOUR
ES. T 1 M AT E
2_.0_r_0
228.00 S
INPUT USE
13*00
100*00
30*00
15*00
6*00
6*00
4*18
34.84
33*60
TOTAL VARIABLE COSTS
3* INCOME ABOVE VARIABLE COSTS
S
12*48
19.00
8*40
2*70
6.00
23.70
7*25
5.55
1*36
2*98
4.00
16*74
0 . 1 5 _- ____£__$
111 * 3 8 «__
LB*
LB*
LB*
LB*
LB*
LB*
ACRE
ACRE
ACRE
ACRE
HOUR
DOL*
ACRE
0*9
0*1
0*2
0*1
1*0
3*9
6
9
8
8
0
5
ClfT*
ACRE
0.60
_
22*15
S
20*16
s
ACRE
s
131*54
*
ACRE
$
96*46 $
4* FIXED COSTS
O E P R E C * * I N T E R E S T * TA X E S 6 I N S U R *
TRACTOR
EQUIPMENT
LANO
(NET
SHARE-RENT)
TO TA L
FIXEO
COSTS
S*
TO TA L
6*
NET
PROJECTED
PROJECTED
ACRE
ACRE
ACRE
ACRE
$
COSTS
ACRE
$ 229*89 S.
RETURNS
ACRE
S
14*62 __
15*14 _
®5*53 __,
98*35
-1*89
S_.
S_
RENT EQUALS 33% OF GROSS LESS 33% OF HARVEST
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE AND IS
NOT INTENDED TO RECOGNI2E OR PREDICT THE COSTS ANO 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*
2.
U P L A N D C O R N * 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
OPERATION
ITEM
NO.
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 E U . R E P. C O S T S
OVER HOURS HOURS PER ACRE PER ACRE
StfREDOER
4R
6*31
AUG
1*00
0.209
0*159
0.58
2*18
TA N O E M
OISC
4R
5*62
AUG
1*00
0*216
0.164
0.97
2*76
BEDOER
4R
5*67
SEPT
1*00
0*224
0*170
1*05
1*80
BEDDER
4R
5*67
DEC
1.00
0*224
0*170
1.05
1*80
PICKUP
TRUCK
11
JAN
1*33
1*662
1*330
7*12
4*95
ROW
DISC
4R
6066
FEB
1.00
0*216
0*164
0.52
2*90
PLANTER
4R
5*72
MAR
1*00
0*299
0o226
1*50
2*99
ROLLER
4R
6*77
MAR
1*00
O0I68
0*127
0*38
1*18
S P R AY E R
4R
6*74
MAR
1*00
0.310
0*23S
0*90
2*74
C U LT I VATO R
4R
5068
APR
1*00
0*202
0ol53
0*99
1*65
CHISEL
PL
OB
5o69
APR
1*00
0*252
0*191
1.10
3*17
C U LT I VATO R
4R
5*68
M AY
1*00
0.202
0r_lS3
.2*9.3
..Aft65
T O TA L S
4*185
3o241
17*14
29*76
K K U J C L I A 4 J N S S - t M * P L A N N I N G P U R P O S E S O N LY
NOT TO BE USjED WITHOUT UPDATING AFTER 01/15/81.
B-124KC18)
COTTON* DRYLAND* TEXAS COASTAL BEND REGION
ESTIMATED COSTS AND RETURNS PER ACRE
CATEGORY
PROJECTED
YIELD
UNIT
1* GROSS RECEIPTS
COTTON LINT
COTTONSEED
TOTAL PROJECTED RETURNS
2 * VA R I A B L E C O S T S
PREHARVEST COSTS
SEED
NITROGEN
PHOSPHOROUS
TREFLAN
8IDRIN
PYDRIN
GUTHION
I N S E C T. A P P L I *
SCOUTING
580.00
0*46
LB*
TON
PROJECTED
S/UNI T
VA L U E
0.80
120*00
YOUR
E S T I M AT E
464*00
.-. £9___
$
5 1 9 * 2 0 •.,
INPUT USE
20*00
50.00
35*00
1.50
4.00
4.00
1.00
3*00
1*00
FUEL 6 LUBE—TRACTOR
EQUIPMENT
R E PA I R S T R A C T O R
EQUIPMENT
LABOR —— K ACHI NERY
O P E R AT I N G C A P I TA L
SUBTOTAL* PREHARVEST
HARVEST COSTS
OEF
2*47
4 0 * 11
1*00
1.00
1*50
2*00
26.40
26*40
1*21
ACCELERATE
DESICCANT
OEFOLIANT APPL
STRIP & HAUL
COTTON GINNING
BAGGING & TIES
SUBTOTAL* HARVEST
TOTAL VARIABLE COSTS
3. INCOME ABOVE VARIABLE COSTS
S
L B .
LB.
L B .
Q T.
OZ*
OZ*
PINT
APPL
ACRE
ACRE
ACRE
ACRE
ACRE
HOUR
DOL*
ACRE
PINT
PINT
QT*
APPL
CtfT*
CUT*
BALE
ACRE
0*50
0.19
0.28
7.50
0.36
1.04
1*92
2.50
3*00
4.00
0.15
S
10*00
9*50
9.80
- 11 . 2 5
1.44
4.16
1 .92
7*50
3*00
10*82
1*34
2.65
2*46
9.89
. _*,__
91.74 *
2*38
2.38
1*74
1.74
1*50
2.25
2 c 75
5.50
2.00
52.80
- 52.80
2.00
13.00 _,
J,2-_7-_
S
133*20 *
ACRE
s
224.94
ACRE
$
294.26
■
s
4. FIXEO COSTS
D E P R E C * . I N T E R E S T * TA X E S 6 I N S U R .
TRACTOR
EQUIPMENT
LAND
(NET
SHARE-RENT)
TO TA L
FIXED
COSTS
5*
TO TA L
6*
NET
PROJECTED
PROJECTEO
ACRE
ACRE
ACRE
ACRE
15.20
15.45
___________
138*48 S.
COSTS
ACRE
363*42 S.
RETURNS
ACRE
155*78 S.
LANO (NET RENT4 BASED ON 25% OF GROSS INCOME LESS 25% OF FERT*
GIN-BAG-riES*
_.......
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE AND IS
NOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS ANO RETURNS FROM ANY
ONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS MERE
COLLECTED ANO DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURAL
FXTP MS _________ __?«__ <-F ANO APPROVED FOR PL_R_Lir_T!_____
..
COTTON* DRYLAND* TEXAS COASTAL BENO REGION
ESTIMATED COSTS AND RETURNS PER ACRE
OPERATION
ITEM
NO*
DATE
FUEL*OIL* FIXEO
TIMES LABOR MACHINE LUB*«REP* COSTS
OVER HOURS HOURS PER ACRE PER ACRE
SHREOOER
4R
2*31
SEPT
1*00
0*209
0.159
1*68
2.79
CHISEL
PLOtt
2*45
SEPT
1*00
0*151
0*1.15
1*20
3*18
TA N O E M
DISC
6R
2*36
SEPT
1*00
0*146
0 . 11 0
1.21
2*69
TA N D E M
OISC
6R
2.36
OCT
1*00
0*146
0 . 11 0
1*21
2*69
FIELD
C U LT *
6R
2*43
OCT
1.00
Ool36
0*103
1*08
2.99
HERB*
APPLI*
49
OCT
1*00
OoO
0*154
0.14
0*89
BEDOER
6R
2*35
NOV
1*00
0.151
0 . 11 5
1.21
1.85
ROW
DISC
6R
2*41
JAN
1*00
0.a46
0 * 11 0
1*15
2*16
PICKUP
TRUCK
10
FEB
0*53
0*662
0.530
2*33
1*59
PLANTER
6R
2*40
MAR
1*00
0.202
0*153
1.74
3*69
ROLLER
6R
2*38
MAR
1*00
0 * 11 3
0*086
0*86
1.15
C U LT I VATO R
6R
2*42
MAR
1*00
0*136
0.103
1*15
1*65
CUL
T f i VATO R
6R
2*42
APR
1*00
0.136
0*103
1«15
1*65
C U L T I V A T O R 6 R 2 * 4 2 M A Y 1 * 0 0 fl c A S f t _ & _ _ _ _ _ _ ! . . J U A . S _ _ _ _ _ _ _ _ _
TOTALS
2*471
2*054
17*27
30*64
^
5.
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 01/15/81
B-1241CC18)
GRAIN SORGHUM* COASTAL PLAIN* TEXAS COASTAL BEND REGION
ESTIMATED COSTS AND RETURNS PER ACRE
CATEGORY
PROJECTED
YIELD UNIT
1. GROSS RECEIPTS
SORGHUM
TOTAL PROJECTED RETURNS
2. VARIABLE COSTS
PREHARVEST COSTS
SEED
NITROGEN
PHOSPHOROUS
ZINC CHELATE
FERROUS SULFATE
MALATHION
INSECT* APPLI*
ATRAZINE
FUEL & LUBE—TRACTOR
EQUIPMENT
R E PA I R S T R A C TO R
EQUIPMENT
LABOR MACHINERY
OPERATING CAPITAL
SUBTOTAL* PREHARVEST
HARVEST COSTS
SORG HARV & HAUL
SUBTOTAL* HARVEST
33*00
P____CT6D....
S/UNIT
VALUE
YOUR
ESTIMATE
C»T*
6.40 _-lJ___-__
S 2 11 . 2 0 S
LB*
LB*
LB*
PINT
LB*
OZ*
APPL
LB.
ACRE
ACRE
ACRE
ACRE
HOUR
DOL*
ACRE
0.59
0*19
0.28
1*00
0 . 11
0.14
2*50
2.07
CitfT*
ACRE
0.55
NPUT USE
6*00
70.00
30*00
1.00
2.00
8.00
1.00
1 .00
2.29
21*75
33*00
TOTAL VARIABLE COSTS
3* INCOME ABOVE VARIABLE COSTS
4. FIXEO COSTS
DEPREC..INTEREST*TAXES & INSUR*
TRACTOR
EQUIPMENT
LAND (NET SHARE-RENT)
TO TA L
FIXEO
COSTS
3*54
13.30
8.40
1*00
0.22
1.12
2*50
2.07
9.73
1.34
2.38
2*16
4.00
9*16
0.15
.___£_;
S
60.20
s
S
18.15
s
ACRE
S
78.35
s
ACRE
S
132.85
s
—
—
—
—
—
—
—
—
ACRE
ACRE
ACRE
ACRE
5 . TO TA L P R O J E C T E D C O S T S A C R E
6. NET PROJECTEO RETURNS ACRE
LAND CHARGE USES LANDLORD«S SHARE OF GROSS 33% LESS 33% OF FERTILIZER*
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 MERE
COLLECTED AND DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURAL
EXTENSION SERVICE ANO APPROVED FOR PUBLICATION*
6.
G R A I N S O R G H U M * C O A S TA L P L A I N * T E X A S C O A S TA L B E N O 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
O P E R AT I O N
ITEM
NO*
O AT E
SHREOOER
4R
2*31
AUG
TA N D E M
DISC
6R
2*36
AUG
BEDDER
6R
2*35
SEPT
BEDDER
6R
2.35
NOV
ROW
DISC
6R
2*41
JAN
PICKUP
TRUCK
10
JAN
ROW
DISC
6R
2*41
FEB
PLANTER
6R
2*40
MAR
HERB.
APPLI*
2*49
MAR
C I & . T I VATO R
6R
2*42
MAR
C U LT I VATO R
6R
2*42
APR
TOTALS
FUEL*OIL*
FIXED
TIMES LABOR MACHINE LUB_.REP* COSTS
OVER HOURS HOURS PER ACRE PER ACRE
1*00
1.00
1*00
1.00
1*00
0.53
1.00
1*00
1*00
1*00
1*00
0*209
0*146
0*151
0*151
0*146
0.662
0*146
0*202
0*203
0*136
0_-136
1.68
1.21
1.21
1.21
1.15
2.33
^
_. 79
2*69
1*85
1*85
2*16
1*59
2*16
3*69
2*60
1*65
________.__§
15*63
24.69
0.159
0*110
0*115
0 * 11 5
Ool 10
0.530
0 * 11 0
0.153
0.154
0.103
0-.-IQ3
2*289 1*762
1.15
1.74
1 o6S
1*15
i
__
A
7.
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USEO WITHOUT UPDATING AFTER 01/15/81*
B-124HC18)
GRAIN SORGHUM* UPLAND* TEXAS COASTAL BEND REGION
ESTIMATEO COSTS AND RETURNS PER ACRE
CATEGORY
PROJECTED
YIELD UNIT
1* GROSS RECEIPTS
SORGHUM
TOTAL PROJECTED RETURNS
2 * VA R I A B L E C O S T S
PREHARVEST COSTS
SEED
NITROGEN
PHOSPHOROUS
POTASSIUM
MILOGARD
FUEL & LUBE—TRACTOR
EQUIPMENT
R E PA I R S
TRACTOR
EQUIPMENT
f^^
30*00
PROJECTED
S / U N I T VA L U E
YOUR
ESTIMATE
CWT*
6 . 4 0 „ -132*22
S 192*00 S
LB*
L8*
LB*
LB*
LB*
ACRE
ACRE
ACRE
ACRE
HOUR
OOL*
ACRE
0.59
0.19
0*28
0*18
3*00
ACRE
CWT*
ACRE
14.00
0*25
INPUT USE
L A B O R . M A C H I N E RY
OPERATING CAPITAL
SUBTOTAL* PREHARVEST
HARVEST COSTS
CUST.HARVEST
GRAIN HAULING
SUBTOTAL* HARVEST
6*00
60*00
30*00
15*00
1.00
4*40
21.47
1*00
30.00
3*54
11 * 4 0
8*40
2.70
3.00
7.99
5.55
1.50
3.06
4*00
17*60
0*15 _. , 3 . 2 2
S
67.96
—m—
s
S
14.00
..Z-__t.fi
21.50
s
ACRE
s
89*46
s
S
3* INCOME ABOVE VARIABLE COSTS
ACRE
s
102*54
4. FIXED COSTS
DEPREC.♦INTEREST.TAXES £ INSUR*
TRACTOR
EQUIPMENT
LAND (NET SHARE-RENTI
TOTAL FIXED COSTS
ACRE
ACRE
ACRE
ACRE
S
5* TOTAL PROJECTED COSTS
ACRE
S
169.99 S
6* NET PROJECTED RETURNS
ACRE
s
22.01 S
TOTAL VARIABLE COSTS
j
r
s_.._.
15.91
16.62
40^00, „ _
80*52 S
LAND (NET RENT) BASED ON 25% OF GROSS INCOME
NO COST SHARING*
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 ANO APPROVED FOR PUBLICATION.
8.
G R A I N S O R G H U M * U P 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
O P E R AT I O N
ITEM
NO*
D AT E
FUEL*OIL*
FIXED
TIMES LABOR MACHINE LUB.*REP* COSTS
OVER HOURS HOURS PER ACRE PER ACRE
SHREOOER
4R
6*31
AUG
1*00
0*209
0*159
0*58
TA N O E M
DISC
4R
5*62
AUG
1.00
0.216
0.164
0.97
CHISEL
PLOW
5*69
SEPT
1*00
0*252
0.191
1.10
TA N O E M
OISC
4R
5*62
OCT
1.00
0.216
0*164
0.97
BEDDER
4R
5*67
NOV
1*00
0*224
0*170
1.05
BEDDER
4R
5*67
DEC
1*00
0*224
0*170
1.05
PICKUP
TRUCK
11
JAN
1*33
1*662
1*330
7.12
RODISC
4R
6*66
FEB
1.00
0.216
0*164
0*52
PLANTER
4R
5*72
MAR
1*00
0.299
0.226
1.50
ROLLER
4R
6*77
MAR
1*00
0*168
0*127
0o38
S P R AY E R
4R
6*74
MAR
1*00
0.310
0.235
0.90
C U LT I VATO R
4R
5*68
MAR
EoOO
0.202
0*153
0*99
C U LT I VATO R
4R
5*68
APR
1*00
Qflaftg
-&&LS3
-____£__
T O TA L S
4*400
3*404
18*10
___18
2*76
3*17
2.76
1.80
1*80
4*95
2*90
2*99
1*18
2*74
1*65
-la$S
32*52
'"s^%_
9*
PROJECTICNS FOR PLANNING PURPOSES ONLY
NOT TO BE USEO WITHOUT UPDATING AFTER 01/15/81*
B-8.24KC18)
COASTAL PLAIN CORN* COASTAL BEND REGION
ESTIMATEO COSTS AND RETURNS PER ACRE
CATEGORY
PROJECTEO
YIELD
1. GROSS RECEIPTS
CORN
TOTAL PROJECTED RETURNS
2. VARIABLE COSTS
PREHARVEST COSTS
SEED
NITROGEN
PHOSPHOROUS
ZINC SULFATE
FURADAN
ATRAZINE
LASSO
FUEL & LUBE TRACTOR
EQUIPMENT
R E PA I R S T R A C T O R
EQUIPMENT
LABOR MACHI NERY
OPERATING CAPITAL
SUBTOTAL* PREHARVEST
HARVEST COSTS
CORN HARV & HAUL
SUBTOTAL* HARVEST
UNIT
75.00
BU*
PBQJE..EQ
S/UNIT
VA L U E
3.80
S
VOUR
1
ESTIMATE
. _;_-._<-.
2 8 5 . 0 0 S.
INPUT USE
14.00
120.00
60.00
10*00
8*00
1*25
1*00
2.41
38*36
42.00
TOTAL VARIABLE COSTS
3. INCOME ABOVE VARIABLE COSTS
LB*
LB*
LB*
LB*
LB*
LB*
QT*
ACRE
ACRE
ACRE
ACRE
HOUR
OOL*
ACRE
0.96
0.19
0 . 2 8
0.25
1.00
2.07
4 . 8 4
C W T.
ACRE
0.60
4.00
O.IS _
S
_
s
13.44
22.80
16*80
2*50
8*00
2*59
4.84
10.44
1.34
2 . 5 6
2.21
9.63
S_7S
102.90
s,
25*22
25.20
s,
s.
ACRE
s
128.10
ACRE
S
156.90
S_
4. FIXEO COSTS
O E P R E C * I N T E R E S T * TA X E S 6 I N S U R *
TRACTOR
EQUIPMENT
LAND
(NET
SHARE-RENT)
TO TA L
FIXED
COSTS
ACRE
ACRE
ACRE
ACRE
S
5*
TO TA L
COSTS
ACRE
S 223.85 S.
6*
NET
RETURNS
ACRE
S
PROJECTED
PROJECTEO
14.66
10.87 __.
12x21 -.
95.75
61.15
S_
S.
RENT EQUALS 1/3 OF GROSS LESS 1/3 OF FERT** KERB*. HARVEST AND HAUL
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIOE AND IS
NOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS AND RETURNS FROM ANY
ONE PARTICULAR FARM OR RANCH OPERATION* THESE PROJECTIONS WERE
COLLECTEO AND DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURAL
EXTENSION SERVICE ANO APPROVED FOR PUBLICATION*
10.
COASTAL PLAIN CORN. COASTAL BEND REGION
ESTIMATEO COSTS AND RETURNS PER ACRE
"**^_V
m~—— —
O P E R AT I O N
SHREDDER 4R
TA N D E M D I S C 6 R
BEDOER 6R
BEDDER 6R
BEDDER 6R
ROW DISC 6R
PICKUP TRUCK
PLANTER 6R
ROLLER 6R
HERB. APPLI*
C U LT I VAT O R 6 R
C U LT I VAT O R 6 R
TOTALS
ITEM
NO*
2*31
2*36
2*35
2*35
2*35
2*41
10
2*40
2*38
2*49
2*42
2*42
O AT E
FIXEO
FUEL*OIL*
COSTS
T I M E S LABOR MACHINE L U B * o R E P *
P
E
R ACRE
PER ACRE 1
HOURS
HOURS
OVER
AUG
AUG
SEPT
OCT
NOV
JAN
FEB
MAR
MAR
MAR
MAR
APR
0*209
1.00
0.146
1*00
0.151
1.00
0.151
1.00
1.00
0.151
0*146
1*00
0 . 5 3
0*662
0.202
1.00
0.113
1.00
0*203
1.00
1*00
0.136
1 . 0 0 — ______
0.159
0.110
0.115
0.115
0 * 11 5
0.110
0*530
0.153
0.086
0*154
0*103
a-68
1.21
1.21
1*21
1*21
1.15
2 . 3 3
1*74
0*86
1*65
1.15
, jtta A&3
,. _■>«-.-n
>*79
2*69
1.85
1.85
1.85
2*16
1.59
3.69
1.15
2.60
1.65
■l.f-6-?
2.408
1*852
16.54
25*53
^^%
11.
P R O J E C T I C 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 M X T H O U T U P D AT I N G A F T E R 0 1 / 1 5 / 8 1 .
8 -241CC18.
PEANUTS* ORYLANO* COASTAL BENO REGION
ESTIMATEO COSTS ANO RETURNS PER ACRE
CATEGORY
1* GROSS RECEIPTS
PEANUTS
TOTAL PROJECTED RETURNS
2. VARIABLE COSTS
PREHARVEST COSTS
SEEO
NITROGEN
PHOSPHOROUS
POTASSIUM
TREFLAN
BRAVO
FUNGICIDE APPL
SEEO
ALLOTMENT LEASE
FERTILIZER APPL
FUEL & LUBE—TRACTOR
EQUIPMENT
REPA I RS TRAC TOR
EOUIPMENT
LABOR MACHINERY
PROJECTEO
YIELD UNIT
15.00
C W T.
PR_iBCTBD
S/UNIT
VA L U E
YOUR
E S T I M AT E
________ .
22.79
341*29
_
INPUT USE
O P E R AT I N G C A P I TA L
SUBTOTAL. PREHARVEST
HARVEST COSTS
PEANUT HAULING
ORYING
FUEL 6 LUBE—TRACTOR
R E PA I R S T R A C T O R
EQUIPMENT
LABOR MACHINERY
SUBTOTAL* HARVEST
55.00
20.00
40.00
29*00
0*50
3.00
4*00
2.00
15*00
1.00
6 . 2 8
90.53
20.00
1.00
2*30
TOTAL VARIABLE COSTS
3* INCOME ABOVE VARIABLE COSTS
S
LB*
LB*
LB*
LB*
Q T. •
PINT
APPL
BU.
CWT*
APPL
ACRE
ACRE
ACRE
ACRE
HOUR
OOL.
ACRE
C W T.
TON
ACRE
ACRE
ACRE
HOUR
ACRE
0*6
0.1
0.2
0*1
7.S
3*2
3.0
4 . 8
2*6
2*5
2
9
8
8
0
7
0
4
0
0
3 4 . 1 0 ,
3.80
11 * 2 0
4-30
,.
3.7S
9.81
12.00
9.68
37.S0
2. BO
B.6&
11.15
1.62
,
s.sa
4.00
0.15
2&.13
_
9
7-sa
188.S4 S
0.40
20.00
8.00
20.00
7. 95
1.53
l.SO
4.00
_
s
___2
48.20 8_
ACRE
s
236.74
*,
ACRE
s
104.91
».,
30.88
60.12
.
.
...
4* FIXEO COSTS
O E P R E C * . I N T E R E S T * TA X E S & I N S U R .
TRACTOR
EQUIPMENT
LANO (NET SHARE-RENT}
T O TA L F I X E O C O S T S
ACRE
ACRE
ACRE
ACRE
9
161.05
*.
8 . T O TA L P R O J E C T E O C O S T S
ACRE
S
397.79
*_
6. NET PROJECTEO RETURNS
ACRE
9
-96.94
»_
.
R E N T E Q U A L S 1 / 4 O F G R O S S L E S S 1 / 4 O F F E R T. . K E R B * * I N S E C T. A N O H A R V E S T
I N F O R M AT I O N P R E S E N T E O I S P R E PA R E O S O L E LY A S A G E N E R A L . 6 U I 0 E A N O I S
N O T I N T E N O e O TO 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 D R E T U R N S F R O M A N Y
O 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 O J E C T I O N S M E R E
C O L L E C T E D A N O 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 O A P P R O V E O F O R P U B L I C AT I O N *
12.
PEANUTS. ORYLANO* COASTAL BENO REGION
ESTIMATED COSTS ANO RETURNS PER ACRE
O P E R AT I O N
GRAIN DRILL
TA N O E M D I S C 4 R
PICKUP TRUCK
MB PLOW 4 BOTTOM
ROW OISC 4R
PLANTER PEANUT 4
S P R AY E R H E R B I C I D
PICKER WHEELS
C U LT I VAT O R R O L L
C U LT I VAT O R R O L L
DIGGER PEANUT
COMBINE PEANUT
TOTALS
ITEM
NO*
6*82
5*62
11
5*83
5*66
5*85
6.86
6*87
5*88
5*88
5*90
5*80
O AT E
NOV
MAR
MAR
APR
MAY
JUNE
JUNE
JUNE
JUNE
J U LY
SEPT
SEPT
FUEL*OILo
FIXEO
T I M E S L A B O R M A C H I N E L U S * . R E P.
COSTS
OVER
HOURS
PER ACRE PER ACRE
HOURS
1.00
1.00
2.67
1*00
1*00
1*00
0*378
0.216
3.337
0*644
0*216
0*318
a.oo 0 * 3 2 2
1.00 0*239
1.00
0.306
a.oo 0 . 3 0 6
1*00
1.152
1 * 0 0 ______________
0.286
0*164
2*670
0*488
0.164
0.241
0*244
0*181
0.232
0.232
0*873
_.ft__za
1.36
0.97
14.29
3*74
0.94
1.54
0.86
0 . 5 6
1.37
1.37
5.54
Sf-4.4
6*23
2« 76
9 . 9 3
8.26
3*01
6 . 2 5
2*46
3*85
3*36
3*36
13*20
_______
8*587 6*647
37.97
91*00
^
\
13.
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USEO WITHOUT UPDATING AFTER 01/19/81*
JP^N
B-124KC18)
PEANUTS* IRRIGATED. COASTAL BEND REGION
ESTIMATEO COSTS ANO RETURNS PER ACRE
CATEGORY
1. GROSS RECEIPTS
PEANUTS
TOTAL PROJECTED RETURNS
PROJECTEO
YIELD
UNIT
30.00
2. VARIABLE COSTS
INPUT USE
PREHARVEST COSTS
SEED
80*00
NITROGEN
12.00
PHOSPHOROUS
36*00
POTASSIUM
24.00
TREFLAN
0.90
LASSO
1.00
BRAVO
6.00
FUNGICIDE APPL
4.00
SEVIN
1.50
GYPSUM
7.00
SEED
2*00
ALLOTMENT LEASE
30.00
IRRIGATION WATER
19.00
FUEL 6 LUBE—TRACTOR
EOUIPMENT
IRRIGATION
EQUIPMENT
IRRIGATION
LABOR MACHI NERY
IRRIGATION
OPERATING CAPITAL
SUBTOTAL* PREHARVEST
HARVEST COSTS
PEANUT HAULING
ORYING
FUEL I LUBE—TRACTOR
R E PA I R S — T R A C T O R
EQUIPMENT
SUBTOTAL* HARVEST
7*91
4*90
92*68
40*00
2*00
2*30
TOTAL VARIABLE COSTS
CHT*
gfpp
YOUR
VA L U E E S T I M AT E
•/UNIT
2 2 . 7 9 _ _.ftft_--l__(_
8 682.90 9. r „,„ r
LB*
LB.
LB.
LB*
OT.
QT*
PINT
APPL
LB*
CMT*
BU*
CWT*
ACIN
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
HOUR
HOUR
DOL.
ACRE
0.62
0.19
0*28
0.18
7*90
4.84
3*27
3.00
CWT.
TON
ACRE
ACRE
ACRE
HOUR
ACRE
0*40
20.00
2.23
49.60
2.28
10.08
4.32
. 3.75
4.84
19.62
12.00
3.36
10.60
9.68
-B.OO
1*90
4*84
2*80
4.00
3*90
0.19
9
11 - 7 7
11 . 1 3
30.00
2.20
6.27
19.00
30.03
13.73
13.0O
341*11 %
4.00 _
9
16.00
40.00
7.9S
1.S3
l.SO
-.22
76.20 *
ACRE
9
417.30 8
3. INCOME ABOVE VARIABLE COSTS
ACRE
9
26S.20 8
4* FIXEO COSTS
OEPREC*.INTEREST*TAXES C INSUR*
TRACTOH
EQUIPMENT
IRRIGATION
LAND INET SHARE-RENT1
TOTAL FIXED COSTS
ACRE
ACRE
ACRE
ACRE
ACRE
9
8* TOTAL PROJECTEO COSTS
ACRE
9 722.43 •_
6* NET PRQJSCfBO RETURNS ACRB
9 -39.93 9.
37.86
61.87
60.00
__*&__<_ ,
303.13 8
1/4 OF GROSS LESS 1/4 OF FERT*. HERB*. INSECT. AND HARVEST
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIOE AND IS
NOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS ANO RETURNS FROM ANY
ONE PARTICULAR FARM OR RANCH OPERATION* THESE PROJECTIONS MERE
COLLECTED ANO DEVELOPED BY STAPP MEMBERS OP THE TEXAS AGRICULTURAL
EXTENSION SERVICE AND APPROVSO FOR PUBLICATION*
,,._
14.
PEANUTS* IRRIGATED* COASTAL BEND REGION
ESTIMATED COSTS AND RETURNS PER ACRE
O P E R AT I O N
0 I S C - TA N D E M
GRAIN DRILL
MS Pi-Ofc. 4 BOTTOM
BEDDER 4R
PLANTER PEANUT 4
S P R AY E R H E R B I C I D
PICKER t. HEELS
PICKUP TRUCK
S P R AY E R H E R B I C I D
C U LT I VAT O R R O L L
S P R AY E R H E R B I C I D
C U LT I VAT O R R O L L
C U LT I VAT O R R O L L
D-GGER PEANUT
COMBINE PEANUT
TOTALS
ITEM
NO*
5
6
5
5
5
6
6
.81
*82
*83
*67
*85
*86
*87
11
6*86
5*88
6*86
5*86
5*88
5*90
5.80
O AT E
NOV
NOV
MAR
APR
APR
APR
APR
APR
M AY
M AY
JUNE
JUNE
J U LY
OCT
OCT
FUEL*OIL*
FIXE
T I M E S LABOR MACHINE L U B * . R E P .
COST
OVER
HOURS
HOURS
PER ACRE PER ACI
1*00
1*00
1.00
2*00
a* oo
0.50
0.50
2*67
2*00
1*00
1*00
1*00
1*00
1*00
1*00
0*216
0*378
0*644
0.448
0*318
0*161
0.119
3*337
0*644
0*306
0*322
0*306
0*306
1*152
0.164
0.286
0.488
0*340
0.241
0.122
0.090
2.670
0*488
0*232
0.244
0*232
0*232
0.873
0*95
1*36
3 . 7 4
2 . 1 0
1.54
0.43
0 . 2 8
14.29
1.72
1*37
0 . 8 6
1.37
1*37
5.54
3o30
6 . 2 3
8*26
3 . 6 0
6 . 2 5
1*23
1*93
9*93
4*92
3*36
2*46
3 . 3 6
3*36
13*20
42*36
99*72
_J___;__L___- ___________
9.812
7.575
^*™%
' ^ V