805
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 02/16/82.
B-124 1 (C17)
KLEINGRASS ESTABLISHMENT, DRYLAND, LOWER SOUTH CENTRAL TEXAS REGION
1982 PROJECTED COSTS AND RETURNS PER ACRE
CATEGORY
PROJECTED
YIELD
UNIT
1. GROSS RECEIPTS
PASTURE
TOTAL PROJECTED RETURNS
2. VARIABLE COSTS
PREHARVEST COSTS
KLIENGRASS-SEED
NITROGEN (DRY)
PHOSPHATE
HERBICIDE-KLIEN
FUEL S LUBE—TRACTOR
EQUIPMENT
1.00
ACRE
PROJECTED
VALUE
S/UNIT
0.0
$
0.0
0.0
YOUR
ESTIMATE
$
INPUT USE
R E PA I R S T R A C T C R
EQUIPHENT
LABOR
HACHINERY
EQUIPHENT
OPERATING CAPITAL
SUBTOTAL, PREHARVEST
HARVEST COSTS
SUBTOTAL, HARVEST
30.00
30.00
30.00
1.00
0.80
0.42
47.02
TOTAL VARIABLE COSTS
BREAK-EVEN PRICE, VARIABLE COSTS
LB.
L3.
L3.
APPL
ACRE
ACRE
ACRE
ACRE
HOUR
HOUR
DOL.
ACRE
0.80
0.35
0.30
6.73
3.45
3.45
0.190
$
ACRE
$
ACRE
$
24.00
10.50
9.00
6.73
3.38
1.06
0.43
1.14
2.75
1.45
8.93
69.37 S
0.0
s
69.37 $
$ 6 9 . 3 7 / A C R E PA S T U R E
3. INCOME ABOVE VARIABLE COSTS
ACRE
$
4. FIXED COSTS
DEPREC. ,INTEREST,TAXES 5 INSUR.
TRACTOR
EQUIPHENT
LAND-CASH
RENT
1-00
TOTAL FIXED COSTS
ACRE
ACRE
ACRE
ACRE
9 . 11
5.12
8.00
8.00
$
22.24
$.
5. TOTAL PROJECTED COSTS
ACRE
$
BREAK-EVEN PRICE, TOTAL COSTS
6. NET PROJECTED RETURNS
-69.37
91.61
$
$.
S 91.61/ACRE PASTURE
ACRE
S
-91.61
$
LAND CHARGE BASED CN FULL YEAR BASIS.
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.
805
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 02/16/82.
B-1241(C17)
KLEINGRASS ESTABLISHMENT, DRYLAND, LOWER SOUTH CENTRAL TEXAS REGION
1982 PROJECTED COSTS AND RETURNS PER ACRE
MACHINERY
OPERATION
CHISEL PLOW
RLNG CULT 6R
CULTIVATOR 6R
MACH
ITEM OPER TIMES LABOR MACHINE OPER LABOR
NO. MONTH OVER HOURS HOURS COSTS COSTS
4 , 3 2 FEB
4 , 3 4 FEE
4 , 4 4 FEE
TOTALS
1.00
2.00
1.00
0.202 0.153
0.389 0.295
0.207 0.157
1.18
2.45
1. 19
0.70
1.34
0.72
0.798
4.82
2.75
0.605
APPL. MACH TOTAL
INPUT FIXED OPER.
COSTS COSTS COST
3.45
6.27
3.38
5.33
10.06
5.29
13.10
20.67
0.0
0.0
0.0
0.0
RESIDUAL RETURNS AT ALTERNATIVE YIELDS AND PRICES
ADJUSTED FOR YIELD-RELATED COSTS AND CHANGES IN SHARE-RENT
INCOME ABOVE VARIABLE CCSTS LESS SHARE-RENT
PRICE OF PASTURE
(DOLLARS)
55.5 0
62.43
69.37
76.3 1
83.24
-23.37
-17.82
-12.27
-6.72
1
-1.17 1
-18.62
-12.38
-6.14
0 . 11
-13.87
-6.94
0.0
-9.12
-1.49
6.14
13.77
1
1
2 1.40 1
-4.37
3.95
12.27
20.60
28.92
ACRE
0.80
0.90
QUANTITY OF
PASTURE
1.00
1.10
1.20
I
1
1
1
1
1
1
1
1
1
1
I
6.35 1
tI
6.94
13.87
l
\
1
NOTE: NEGATIVE RETURNS OVER VARIABLE COSTS MAY BE AVOIDABLE
VIA CROP ABANDONHENT, GRAZE-OUT, OR OTHER MANAGEMENT
STRATEGIES.
^
806
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO EE USED WITHOUT UPDATING AFTER 02/16/82-
B-1241 (C17)
KLEINGRASS PASTURE, DRYLAND, LOWER SOUTH CENTRAL TEXAS REGION
198 2 PROJECTED COSTS AND RETURNS PER ACRE
CATEGORY
PROJECTED
YIELD
UNIT
1. GROSS RECEIPTS
PASTURE
TOTAL PROJECTED RETURNS
2. VARIABLE COSTS
PREHARVEST COSTS
FUEL 5 LUBE—TRACTOR
EQUIPMENT
1.00
PROJEt:ted
YOUR
SSTIHATE
VALUE
S/UNIT
$
0.0
0.0
$
0.60
1.06
0.08
0.20
0.49
1.45
0- 17
4.04 $
ACRE
$
0.0
ACRE
$
4.04 S
ACRE
0.0
$
INPUT USE
R E PA I R S T R A C T O R
EQUIPHENT
LABOR
HACHINERY
EQUIPHENT
OPERATING CAPITAL
SUBTOTAL, PREHARVEST
HARVEST COSTS
SUBTOTAL, HARVEST
0.14
0.42
0.90
TOTAL VARIABLE COSTS
ACRE
ACRE
ACRE
ACRE
HOUR
HOUR
DOL.
ACRE
3.45
3.45
0.190
S
B R E A K - E V E N P R I C E , VA R I A B L E C O S T S S 4 . 0 4 / A C R E PA S T U R E
3. INCOME ABOVE VARIABLE COSTS
4. FIXED COSTS
DEPREC. ,INTEREST,TAXES & INSUR.
TRACTOR
EQUIPHENT
LAND-CASH
RENT
1.00
P R O R AT E D
E S TA B L
91.61
TOTAL FIXED COSTS
5. TOTAL PROJECTED COSTS
BREAK-EVEN PRICE, TOTAL COSTS
6. NET PROJECTED RETURNS
-4.04 S
ACRE
ACRE
1.62
1.81
12.50
12.50
0.10
9. 16
$
25.09
$.
ACRE
$
ACRE
ACRE
ACRE
DOL.
29.
13
$.
$ 29.13/ACRE PASTURE
ACRE
S
-29.
13
$
ESTABLISHMENT COST PRORATED OVER 10 YEARS.
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.
8 0 6 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
NOT TO BE USED WITHOUT UPDATING AFTER 02/16/82.
B-1241 (C17)
KLEINGRASS PASTURE, DRYLAND, LOWER SOUTH CENTRAL TEXAS REGION
1982 PROJECTED COSTS AND RETURNS PER ACRE
MACHINERY
OPERATION
SHREDDER 4R
MACH
ITEM OPER
TIMES LABOR MACHINE OPER LABOR
HOURS COSTS COSTS
NO. MCNTH CVER
HOURS
4 , 4 6 J U LY
TOTALS
0.50
APPL. MACH
INPUT FIXED
COSTS COSTS
TOTAL
OPER.
COST
0.142
0. 107
0.75
0.49
0.0
2.29
3.53
0.142
0.107
0.75
0-49
0.0
2. 29
3.53
RESIDUAL RETURNS AT ALTERNATIVE YIELDS AND PRICES
ADJUSTED FOR YIELD-RELATED COSTS AND CHANGES IN SHARE-RENT
INCOME ABOVE VARIABLE COSTS LESS SHARE-RENT
PRICE OF PASTURE
(DOLLARS)
3.23
3.64
4.04
4.45
4.85
ACRE
QUANTITY OF
PASTURE
0.80
|
1.04
1.37
1.69
2.0 1
\
2.34 |
0.90
\
0.12
0.48
0.85
1.21
1.57 J
1.00
j
-0.81
-0.40
0.0
0.40
0.81 |
1- 10
|
-1.74
-1.29
-0.85
-0.40
I
0.04 J
1.20
]
-2.66
-2. 18
-1.69
-1.21
-0.72 J
.1
* >
807
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 02/15/82.
B-1241 (C17)
FORAGE SORGHUH HAY, DRYLAND, LOWER SOUTH CENTRAL TEXAS
1982 PROJECTED COSTS AND RETURNS PER ACRE
CATEGORY
1. GROSS RECEIPTS
FOR. SORGHUM HAY
TOTAL PROJECTED RETURNS
2. VARIABLE COSTS
PREHARVEST COSTS
FORAGE SORG. SD
NITROGEN (DRY)
PHOSPHATE
FUEL S LUBE—TRACTOR
EQUIPHENT
R E PA I R S T R A C T O R
EQUIPMENT
LABOR MACHINERY
EQUIPMENT
OPERATING CAPITAL
SUBTOTAL, PREHARVEST
HARVEST COSTS
CUSTOM BAILING
CUSTOH BALE HAUL
SUBTOTAL, HARVEST
PROJECTED
YIELD
UNIT
100.00
BALE
PROJECTED
VALUE
S/UNIT
1.50
YOUR
ESTIMATE
$
150.00
150.00 $
S
12.00
21.00
9.00
4.67
1.06
0.59
1.06
3.81
1.45
3.52
58.16 S
$
45.00
30.00
75.00
S
133.16
INPUT USE
20.00
60.00
30.00
1.10
0.42
18.52
100.00
100.00
TOTAL VARIABLE COSTS
LB.
LB.
LB.
ACHE
ACRE
ACRE
ACRE
HOUR
HOUR
DOL.
ACRE
BALE
BALE
ACRE
0.60
0.35
0.30
3.45
3.45
0.190
0.45
0.30
ACRE
s
s
BREAK-EVEN PHICE, VARIABLE COSTS S 1.33/BALE FOR. SORGHUH HAY
3 . I N C O M E A B O V E VA R I A B L E C O S T S A C R E $ 1 6 . 8 4 $
4. FIXED COSTS
DEPREC,INTEREST,TAXES & INSUR.
TRACTOR
ACRE
EQUIPMENT
ACRE
LAND-CASH RENT 1.00 ACRE 15.00
TO TA L
FIXED
COSTS
ACRE
$'
5. TOTAL PROJECTED COSTS
BREAK-EVEN PRICE, TOTAL COSTS
6. NET PROJECTED RETURNS
ACRE
12.60
8.53
15.00
36.13 S
169.29 $
$ 1.69/BALE FOR. SORGHUH HAY
ACRE
$
-19.29
$
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 FARfl OR RANCH OPERATION. THESE PROJECTIONS WERE
COLLECTED AND DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURAL
EXTENSION SERVICE AND APPROVED FOR PUBLICATION.
8 0 7 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
NOT TO 3E USED WITHOUT UPDATING AFTER 02/15/82.
B-1241 (C17)
FORAGE SORGHUH HAY, DRYLAND, LOWER SOUTH CENTRAL TEXAS
1982 PROJECTED COSTS AND RETURNS PER ACRE
MACHINERY
OPERATION
RLNG CULT 6R
OFFSET DISC
DITCHER BLADE
HACH
ITEM OPER TIMES LABOR MACHINE OPER LABOR
NO. MONTH OVER HOURS HOURS COSTS COSTS
4 , 3 4 M AY
4 , 3 8 M AY
4 , 4 8 M AY
TOTALS
2.00
1.00
1.00
A P P L . M A C H T O TA L
INPUT FIXED OPER.
COSTS COSTS COST
2.45 1.34
1.25 0.73
2-50 1-74
0.0 6.27 10.06
O.C 4.41 6.39
0.0 9.32 13.56
1.103 0.836 6.20 3.81
0.0 20.00 30.01
0.389
0.210
0.504
0.295
0.159
0.382
RESIDUAL RETURNS AT ALTERNATIVE YIELDS AND PRICES
ADJUSTED FOR YIELD-RELATED COSTS AND CHANGES IN SHARE-RENT
INCOME ABOVE VARIABLE COSTS LESS SHARE-RENT
PRICE OF FOR. SORGHUM HAY
(DOLLARS)
'
1.20
BALE
I
80.00 I
1.50
1.65
1.80
~
-22.16
-10-16
1.84
13.84
25.84 |
-17.66
-4. 16
9.34
22.84
36.3 4 |
100.00 I
-13.16
1.84
16.84
31.84
46.84 1
110.00 I
-8.66
7.84
24.34
40.84
57.34 |
I
!
-4.16
13.84
31.84
49.84
67.84 1
I
90.00 I
QUANTITY OF
1.35
I
I
120.00
I
NOTE: NEGATIVE RETURNS OVER VARIABLE COSTS MAY BE AVOIDABLE
VIA CROP ABANDONMENT, GRAZE-OUT, OR OTHER HANAGEMENT
STRATEGIES.
^
803
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 02/15/82.
B-1241 (C17)
GRAIN SORGHUM, DRYLAND, LOWER SOUTH CENTRAL TEXAS
1982 PROJECTED COSTS AND RETURNS PER ACRE
CATEGORY
1. GROSS RECEIPTS
GRAIN SORGHUH
TOTAL PROJECTED RETURNS
2. VARIABLE COSTS
PREHARVEST COSTS
♦GRAIN SORG.SEED
*INSECTICIDE-GS
PESTICIDE APPL.
FUEL 6 LUBE—TRACTOR
EQUIPHENT
R E PA I R S T R A C TO R
EQUIPHENT
PROJECTED
YIELD
UNIT
18.00
CWT.
PROJECTED
VALUE
S/UNIT
4.65
INPUT USE
LABOR HACHINERY
EQUIPHENT
OPERATING CAPITAL
SUBTOTAL, PREHARVEST
HARVEST COSTS
CUS HARV SORG D
HAUL GRAIN SORG
SUBTOTAL, HARVEST
6.00
2.00
2.00
1.57
0.98
4.76
18.00
18.00
TOTAL VARIABLE COSTS
YOUR
ESTIMATE
$
83.70
83.70 $
$
3.60
6.42
7.00
6.65
2.47
0.85
2.38
5.42
3.38
0.91
39.08
.
LB.
APPL
ACRE
ACRE
ACHE
ACRE
ACRE
HOUR
HOUR
DOL.
ACRE
CWT.
CWT.
ACRE
0.60
3.21
3.50
3.45
3.45
0.190
0.35
0.25
!$
ACRE
s
6.30
4.50
10.80 $
49.88 S
BREAK-EVEN PRICE, VARIABLE COSTS $ 2.77/CWT. GRAIN SORGHUH
3. INCOHE ABOVE VARIABLE COSTS
4. FIXED COSTS
DEPREC.,INTEREST,TAXES 6 INSUR.
TRACTOR
EQUIPHENT
LAND-CASH RENT 1.00
TO TA L
FIXED
COSTS
5. TOTAL PROJECTED COSTS
BREAK-EVEN PRICE, TOTAL COSTS
6. NET PROJECTED RETURNS
r
ACRE
ACRE
ACRE
ACRE
ACRE
$
15.00
33.82 $
17.95
13.40
15.00
46.35 $.
ACRE
96.23 $
S 5.35/CWT. GRAIN SORGHUH
ACRE
$
-12.53
$
INFORHATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE AND IS
NOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS AND RETURNS FROM ANY
ONE PARTICULAR FARH OR RANCH OPERATION. THESE PROJECTIONS WERE
COLLECTED AND DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURAL
EXTENSION SERVICE AND APPROVED FOR PUBLICATION.
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 02/15/82
803
B-1241 (C17)
GRAIN SORGHUM, DRYLAND, LOWER SOUTH CENTRAL. TEXAS
1982 PROJECTED COSTS AND RETURNS PER ACRE
MACHINERY
OPERATION
SHREDDER 4R
CHISEL PLOW
CHISEL PLOW
PLANTER 6R
OFFSET DISC
CULTIVATOR 6R
ROTOVATOR 4R
ROTOVATOR 4R
HACH
LABOR
I T E M OPER
TIMES LABOR MACHINE OPER
COSTS
COSTS
NO. MONTH OVER
HOURS
HOURS
4,46
4,32
4,33
4,36
4,38
4,44
4,42
4,42
OCT
OCT
NOV
HAR
MAR
MAR
APR
HAY
TOTALS
1.00
0.50
1.00
1.00
1.00
1.25
1.00
0.50
^
APPL. MACH
INPUT F I X E D
COSTS COSTS
TOTAL
OPER.
COST
0.283
0.101
0.168
0.202
0.210
0.259
0.233
0 . 11 6
0.214
0.076
0.127
0.153
0.159
0.196
0.176
0.088
1.51
0.59
1.00
1.36
1.25
1.49
1.60
0-80
0.98
0.35
0.58
0.70
0.73
0.89
0.80
0-40
0-0
0.0
0.0
3.60
0.0
0.0
0.0
0.0
4.58
1.73
2.95
4.27
4.41
4.23
4.36
2.18
7.06
2.66
4.53
9.92
6.39
6.61
6.76
3.38
1.572
1.191
9.59
5.42
3.60 28.70
47.31
RESIDUAL RETURNS AT ALTERNATIVE YIELDS AND PRICES
ADJUSTED FOR YIELD-RELATED COSTS AND CHANGES IN SHARE-RENT
INCOME ABOVE VARIABLE COSTS LESS SHARE-RENT
PRICE OF GRAIN SORGHUM
(DOLLARS)
3.72
4-18
4.65
5 . 11
5.5 8
5.85
12.55
19.24
25.94
32.64 |
11.47
19.00
26.53
34.07
41.60 J
17.08
25.45
33.8 2
42.19
50.56 I
22.70
31.91
41.11
50.32
59.53 j
28.32
38.36
4 8.40
58.45
68.49 |
CWT.
QUANTITY OF
GRAIN SORGHUM
1
14.40 1
!
16.20 1
I
18.00 1
1
19.80 1
1
21-60 1
1
809
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 02/15/82.
B-1241 (C17)
GRAIN SORGHUM, IRRIGATED, LOWER SOUTH CENTRAL TEXAS REGION
1982 PROJECTED COSTS AND RETURNS PER ACRE
CATEGORY
PROJECTED
PROJECTED
YOUR
YIELD UNIT
VALUE
ESTIMATE
1. GROSS RECEIPTS
GRAIN SORGHUM
45.00 CWT.
4.65
209.25
TOTAL PROJECTED RETURNS
$" TOTTTd S*
2. VARIABLE COSTS
INPUT USE
PREHARVEST COSTS
♦GRAIN SORG.SEED
6 . 0 0 LB.
0.60
3.60
NITROGEN (DRY)
36.00 LB.
0.35
12.60
PHOSPHATE
36.00 LB.
0.30
10.80
♦ HERBICIDE-GS
1.00 ACRE
5.59
5.59
♦INSECTICIDE-GS
2 . 0 0 APPL
3.21
6.42 '
PESTICIDE APPL.
2.00 ACRE
3.50
7.00 ;
IRRIGATION WATER
14.00 ACIN
FUEL 5 LUBE—THACTOR
ACRE
8.70
EQUIPMENT
ACRE
2.47
IRRIGATION
ACRE
31.22 "
R E PA I R S T R A C T O R
ACRE
1 . 11 "
ACRE
EQUIPMENT
3.05
IRRIGATION
ACHE
10.50
LABOR HACHINERY
2 . 0 6 HOUR
3.4 5
7.09 *
IRRIGATION
14.00 HOUR
3.45
48.30
0.98 HOUR
EQUIPHENT
3.45
3.38
OPERATING CAPITAL
26.88 DOL.
0.190
_
5.11 $**
SUBTOTAL, PREHARVEST
ACRE
r 166.93
HARVEST COSTS
CUS HARV SORG D
45.00 CWT.
0.35
15.75
HAUL GRAIN SORG
45.00 CWT.
0.25
11.25
SUBTOTAL, HARVEST
ACRE
$"
"271 U $"
TOTAL VARIABLE COSTS
ACRE
$
193.93
$
BREAK-EVEN PRICE, VARIABLE COSTS $ 4.31/CWT. GRAIN SORGHUM
3. INCOHE ABOVE VARIABLE COSTS
ACRE
S
15.32
S
4. FIXED COSTS
DEPREC.INTEREST,TAXES C INSUH.
TRACTOR
EQUIPHENT
IRRIGATION
LAND-CASH
RENT
1.00
TOTAL FIXED COSTS
5. TOTAL PROJECTED COSTS
BREAK-EVEN PRICE, TOTAL COSTS
6. NET PROJECTED RETURNS
LAND CHARGE BASED ON CURRENT CASH RENT
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
23.47
18.90
35.14 '
30.00
30.00
$' '7TT775T $'
S
301.44
$
$ 6.70/CWT- GRAIN SORGHUM
ACRE
$
-92.19
$
PRICE IN REGION.
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 HEHBERS OF THE TEXAS AGRICULTURAL
EXTENSION SERVICE AND APPROVED FOR PUBLICATION.
r
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 02/15/82.
809
B-1241 (C17)
GRAIN SORGHUH, IRRIGATED, LOWER SOUTH CENTRAL TEXAS REGION
1982 PROJECTED COSTS AND RETURNS PER ACRE
-
MACHINERY
OPERATION
MOLDBOARD PLOW
CHISEL PLOW
PLANTER 6H
HERB SPRAYR 6R
PLANTER 6R
OFFSET DISC
CULTIVATOR 6R
OFFSET DISC
OFFSET DISC
HACH
LABOR
I T E M OPER
T I H E S LABOR HACHINE OPER
COSTS
COSTS
MONTH
OVER
HOURS
HOURS
NO.
4,31
4,33
4,36
4,47
4,36
4,38
4,44
4,38
4,38
OCT
NOV
DEC
MAR
MAR
MAR
HAR
APR
MAY
0.50
1.00
1.00
1,00
1.00
2,00
1.00
1.00
1.00
TOTALS
I R R I G AT I O N
APPLICATION
WATER APPLICATION
WATER APPLICATION
WATER APPLICATION
TOTALS
TOTAL
OPER.
COST
0.226
0.168
0.202
0.209
0.202
0.421
0.207
0.210
0.210
0.171
0.127
0.153
0.159
0.153
0.319
0.157
0.159
0.159
1.54
1.00
1.36
1 . 11
1.36
2.50
1.19
1.25
1.25
0.78
0.58
0.70
0.72
0.70
1.45
0.72
0.73
0.73
C O
0.0
0.0
5.59
3.60
0.0
0.0
0.0
0.0
4.33
2-95
4.27
2.89
4.27
8.82
3.38
4.41
4.41
6.65
4.53
6.32
10.32
9.92
12.77
5.29
6.39
6.39
2.055
1.557
12.57
7.09
9.19 39.72
68.57
IRRIG
SYSTEH OPER. LABOR
HOURS
COSTS COSTS
APPL. I R R I G
INPUT FIXED
COSTS COSTS
TOTAL
IRRIG
COSTS
LABOR
APPL.
ACRE
10NTH INCHES HOURS
FEB
APR
MAY
A P P L . MACH
INPUT FIXED
COSTS COSTS
6.000
4.000
4.000
0.0
0.0
0.0
17.88 20.70
11 . 9 2 1 3 . 8 0
11 . 9 2 1 3 . 8 0
0.0
0.0
0.0
15.06
10.04
10.04
53.64
35.76
35.76
14.00 14.000
0.0
41.72
0.0
35. 14
125.16
6.00
4.00
4.00
48.30
RESIDUAL RETURNS AT ALTERNATIVE YIELDS AND PRICES
ADJUSTED FOR YIELD-RELATED COSTS AND CHANGES IN SHARE-RENT
INCOHE ABOVE VARIABLE COSTS LESS SHARE-RENT
PRICE OF GRAIN SORGHUM
(DOLLARS)
3.72
4.18
4.65
5 . 11
5.58
CWT.
QUANTITY OF
GRAIN SORGHUH
36.00
1
1
-54.61
-37.87
-21.13
-4.39
12.35 :
40.50
1
-40.57
-21.74
-2.91
15.93
34.76 |
-26.53
-5.61
15.32
36.24
57.17 |
-12.49
10.53
33.54
56.56
79.58 I
1.55
26.66
51.77
76.88
101.99 |
1
45.00 1
1
49.50 1
1
54.00 I
1
NOTE: NEGATIVE RETUHNS OVER VARIABLE COSTS MAY BE AVOIDABLE
VIA CROP ABANDONHENT, GRAZE-OUT, OR OTHER HANAGEHENT
STRATEGIES.
>