r TEXAS MIDDLE GULF COAST FOREWORD r The enterprise budgets for Texas Middle Gulf Coast Region are based on estimates of yields, production input quantities, and production prac tices which represent the best judgment of local producers, county Extension agents-agriculture, fi nancial institution representatives, farm machinery dealers and others knowledgeable of the area. Vari ation 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. In 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. B-1241 (C 22) TEXAS AGRICULTURAL EXTENSION SERVICE . THE TEXAS ASH UNIVERSITY SYSTEM D a n i e l C . P f a n n s t i e l , D i r e c t o r . C o l l e g e S t a t i o n , Te x a s TEXAS ENTERPRISE BUDGETS TEXAS MIDDLE GULF COAST REGION Projected for 1982 Educational programs conducted by the Texas Agricultural Extension Service s e r v e p e o p l e o f a l l a g e s r e g a r d l e s s o f s o c i o - e c o n o m i c l e v e l , r a c e , c o l o r, sex, religion or national origin. Cooperative Extension Work in Agriculture and Home Economics, The Texas ASM University System and the United States Department of Agriculture coopera ting. Distributed in furtherance of the Acts of Congress of May 8, 1914, as amended, and June 30, 1914. 500 1-82, New ECO 7-2 1051 / PROJECTIONS FOR PLANNING PURPOSES ONLY „-. NOT TO BE USED WITHOUT UPDATING AFTER 02/18/82. B-1241 (C22) COTTON, DRYLAND, TEXAS MIDDLE GULF COAST REGION 1982 PROJECTED COSTS AND RETURNS PER ACRE TYPICAL MANAGEMENT - CATEGORY 1- GROSS RECEIPTS COTTON LINT COTTONSEED TOTAL PROJECTED RETURNS 2. VARIABLE COSTS PREHARVEST COSTS *SEED (UPLAND) NITROGEN PHOSPHATE POTASH ♦BID3IN ♦GUTHION *TOX-HETHYL ♦HERB, PREMERGE ♦HERB, POSTEMERGE CUST AIR INSECT FUEL S LUBE—TRACTOR EQUIPMENT R E PA I R S T R A C T O R EQUIPMENT LABOR MACHINERY EQUIPMENT OPERATING CAPITAL SUBTOTAL. PREHARVEST HARVEST COSTS CUST HARV S HAUL GIN, BAG, ETC SUBTOTAL, HARVEST TOTAL VARIABLE COSTS PROJECTED UNIT YIELD 300.00 0.24 LB. TON PROJE 3 T E D YOUR V I I T T E E S T I M AT E S/UITIT 0-57 100.00 $ 171.00 24.00 T9b.0U $ INPUT USE 3 5 . 0 0 LB. 5 4 . 0 0 LB4 5.00 LB. 13.00 LB. ACRE 2.00 ACRE 2.00 2 . 0 0 ACRE 1.00 ACRE 1.00 ACRE 3 . 0 0 . ACRE ACRE ACRE ACRE ACRE 2.64 HOUR 1 . 7 5 HOUR 3 6 . 3 0 DOL. ACRE 3.00 0.60 CWT. BALE ACRE 0.49 0.27 0.23 0. 14 1.30 2. 12 5.72 7.80 7.50 2.20 5.06 4.50 0.160 13.00 50.62 ACRE 3RSAK-EVEN PRICE, VARIABLE COSTS $ 0.61/L3. 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 17.15 14.58 10-35 1.82 2.60 4.24 11 . 4 4 7.80 /-.DU $ $ $ 6.60 16.94 i.fe/ 3.79 3.26 13.37 "' 7.87 5.81 v j y. ; y $ 39.00 30-37 69.3/ * 208.16 $ COTTON LINT $ -13.16 $ 4. FIXED COSTS DEPREC.,INTEREST,TAXES S INSUR, TRACTOR EQUIPMENT LAND NET SHARE-RENT TOTAL FIXED COSTS 5. TOTAL PROJECTED COSTS BREAK-EVEN PRICE, TOTAL COSTS 6. NET PROJECTED RETURNS ACRE ACRE ACRE ACRE 23.83 11 . 4 7 " 29.90 ' •F577U $' ACRE $ 273.36 $. COTTON LINT $ -78.36 $ $ 0.83/LB. ACRE LAND RENT BASED ON LANDLORDS SHARE OF 1/4 GROSS INCOME LESS 1/4 OF FERTILIZER, INSECTICIDE, AND GINNING. GOV'T PYMNT 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 APPROVED FOR PUBLICATION. r PROJECTIONS FOR PLANNING PURPOSES ONLY NOT TO BE USED WITHOUT UPDATING AFTER 02/18/82. 1051 B-124 1 (C2 2) COTTON, DRYLAND, TEXAS MIDDLE GULF COAST REGION 1982 PROJECTED COSTS AND RETURNS PER ACRE TYPICAL MANAGEMENT MACHINERY OPERATION ROLLING CULT BEDDER ROLLING CULT BEDDER SPRAY RIG SPRAYER (HERB) ROLLING CULT PLANTER 4R CULTIVATOR 6R SPRAYER (HERB) CULTIVATOR 6R SPRAYER (HERB) CULTIVATOR 6R SPRAYER (HERB) SHREDDER 4R D I S K TA N D E M BEDDER MACH LABOR T I M E S LA3CR MACHINE OPER I T E M OPER COSTS COSTS HOURS HOURS NO. MONTH OVER 2,58 2,59 2,58 2,59 2,45 64 2,58 2,55 2,60 64 2,60 64 2,60 64 2,91 34 2,59 SEPT OCT NOV DEC DEC DEC MAR APR APR APR MAY MAY JUNE JUNE AUG AUG AUG TOTALS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0-191 0.340 0.191 0.340 0.226 0.0 0.191 0.142 0.157 0.0 0.157 0.0 0.157 0.0 0.2C8 0.0 0.340 0.145 0.258 0- 145 0.258 0. 172 0.143 0. 145 0-107 0 . 11 9 0. 143 0- 119 0.143 0. 119 0.143 0.158 0- 146 0.258 1.72 2.92 1.72 2.92 1-88 0.03 1.72 1.36 1.38 0.03 1.38 0.03 1.38 0.03 1.87 0.20 2.92 0.97 1.72 0.97 1.72 1- 15 0.0 0-97 0-72 0.80 0.0 0.80 0.0 0.80 0.0 1.05 0.0 1.72 2.642 2-720 23.48 13.37 APPL. MACH INPUT FIXED COSTS COSTS TOTAL OPER. COST 0.0 0.0 0.0 0-0 0-0 7.80 0.0 17.15 0.0 0.0 0.0 8.15 0.0 2.77 0.0 0.0 0.0 4.97 8.01 4.97 8.01 5.59 7.98 4.97 21.34 3.98 0. 18 3-98 8.33 3.98 2.95 5.49 0.93 8.01 2.28 3.37 2.28 3.37 2.56 0.15 2.28 2. 11 1.81 0.15 1.81 0.15 1.81 0-15 2.58 0.73 3,37 35.87 30.95 103.66 RESIDUAL RETURNS AT ALTERNATIVE YIELDS AND PRICES ADJUSTED FOR YIELD-RELATED COSTS AND CHANGES IU SHARE-RENT INCOME ABOVE VARIABLE COSTS LESS SHARE-RENT PRICE OF COTTON LINT (DOLLARS) 0.46 0.51 0-57 0.63 0.68 -80.48 -70-22 -59.96 -49.70 -39.44 | 270.00 \ -74.59 -63-05 -51.51 -39-97 -28.42 J 300.00 | -68-71 -55-89 -43.06 -30.24 -17.41 I -62.83 -48.72 -34.61 -20.51 -6.40 l -56-95 -41.56 -26. 17 -10.78 4.61 \ LB. 240.00 QUANTITY OF COTTON LINT 330.00 360.00 | NOTE: NEGATIVE RETURNS OVER VARIABLE COSTS MAY BE AVOIDABLE VIA CROP ABANDONMENT, GRAZE-OUT, OR OTHER MANAGEMENT STRATEGIES. -1 1052 PBOJECTIONS FOR PLANNING PURPOSES Q8LY NOT TO BE USED WITHOUT UPDATING AFTER 02/18/82. B-1241 (C22) COTTON, DRYLAND, TEXAS HIDDLE GULF COAST REGION 1982 PROJECTED COSTS AND RETORNS PER ACRE HIGH LEVEL MANAGEMENT 1. 2. 3. 4. 5. 6. C AT E G O RY PROJECTED YIELD GROSS RECEIPTS COTTON LIHT 400.00 COTTONSEED 0.32 TOTAL PROJECTED RETURNS VA R I A B L E C O S T S I H P O T U S E PBEHABVEST COSTS ♦SEED (UPLAND) 35.00 NITROGEN 54.00 P H O S P H AT E 45-00 P O TA S H 13.00 ♦BIDHIN 2.00 ♦GUTHION 2.00 ♦TOX-METHYL 2.00 ♦HERB, PREHSBGB 1.00 ♦HERB, POSTEHEHGE 1.00 CUST AIR INSECT 7.00. FOEL 5 LOBE—TRACTOR EQOIPHENT REP AIRS TB ACTO R EQOIPHEHT LABOR HACHINERY 2.64 EQUIPMENT 1.75 O P E R AT I N G C A P I TA L 2 7 . 1 2 SUBTOTAL, PBEBABVEST HARVEST COSTS COST HABV S HAOL 4-00 GINBAG. ETC 0.80 SOBTOTAL, HABVBST TOTAL VARIABLE COSTS BREAK-EVEH PRICE, VAHIABLE COSTS INCOHE ABOVE VABIABLE COSTS FIXED COSTS DEPREC.IMTEHHSTrTAXBS C IHSOH. THACTOR EQOIPHEHT LAND NET SHABE-BENT TOTAL FIXBD COSTS TOTAL PROJECTED COSTS BREAK-EVEN PHICE, TOTAL COSTS HET PBOJECTED BETOBHS UNIT LBTON PROJECTED 5 / U N I T VA L U E 0.57 228.00 100.00 32.00 YOUR ESTIMATE $ 260-OU $ LB. 0.49 17.15 LB. 0-27 14.58 LB. 0.23 10.35 LB. 0.14 1.82 ACRE 1.30 2.60 ACRE 2.12 4-24 ACRE 5 . 7 2 11 . 4 4 ACRE 7.80 7.80 ACRE 7.50 7.50 ACRE 2.20 15.40 ACRE 5.42 ACBE 3.67 ACHE 0.87 ACRE 3.26 HOOR 5.06 13.37 HOOB 4.50 7.87 DOL. 0.160 4.34 ACHE $ I J T. b a $ C i T. 13.00 52.00 BALE 50.62 40.50 ACBE $ 92.bU $ ACHE $ 224.18 % $ 0 - 48/LB. COTTON LIBFT ACBE $ 35-82 s ACHE ACHE ACRE ACRE 16.51 11.47 39.77 S b/. /b S ACBE $ 291.93 $ $ 0 . 65/LB- ACBE COTTON LIHT $ -31.93 $ LAHD BENT BASED OH LAHDLORDS SHARE OE 1/4 GROSS IHCOHE LESS 1/4 OP FERTILIZER, INSECTICIDE, AND GIHNIHG. GOV'T PYHNT HOT INCLUDED. PREPARED BY DH. AOTHOB GEBLOi, TAEX, BRYAH, TEXAS PROJECTED 1978 IHFOHHATION PBBSEHTED IS PREPARED SOLELY AS A GENERAL GOIDB AHD IS HOT IHTEHDED TO RECOGNIZE OR PREDICT THE COSTS AHD RETURNS FHOH ANY OSE PARTICULAR FAHH OR BAHCH OPERATION. THESE PROJECTIONS WERE COLLECTED AND DEVELOPED BY STAFE MEMBERS OF THE TEXAS AGRICOLTOHAL EXTEHSIOH SERVICE AHD APPROVED FOR PUBLICATION- PROJECTIONS FOR PLANNING PURPOSES ONLY SOT TO BE USED WITHOUT UPDATING AFTER 02/18/82. 1052 B-1241 (C22) COTTOH, DRYLAND, TEXAS HIDDLE GULF COAST REGION 1982 PROJECTED COSTS AND RETURNS PER ACRE HIGH LEVEL MANAGEMENT HACHINERY OPERATION ROLLING CULT BEDDER ROLLING CULT BEDDER SPRAY RIG SPRAYER (HERB) ROLLING CULT PLAHTEB 4R COLTIVATOR 6R SPRAYER (HERB) CULTIVATOR 6H SPRAYEH (HERB) COLTIVATOR 6B SPRAYER (HESB) SHREDDER 4B DISK TANDEH BEDDER MACH ITEH OPER TIMES LABOR MACHINE OPER LABOR NO. HONTH OVEB HOURS HOOHS COSTS COSTS 5,58 5,59 5,58 5,59 5,45 64 5,58 5,55 5,60 64 5,60 64 5,60 64 5,91 34 5.59 SEPT OCT NOV DEC DEC DEC HAH APB APR APB HAY MAY JUNE JO HE AOG AUG AOG TOTALS 1-00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.191 0.340 0.191 0.340 0.226 0.0 0-191 0.142 0.157 0.0 0-157 0.0 0-157 0-0 0.208 0.0 0-340 0.145 0-258 0.145 0-258 0-172 0.143 0.145 0.107 0.119 0.143 0.119 0.143 0.119 0.143 0.158 0.146 0.258 0-67 1.06 0.67 1.06 0.65 0.03 0-67 0.59 0-52 0-03 0-52 0.03 0.52 0-03 0.73 0.20 1-06 0.97 1.72 0.97 1.72 1.15 O-O 0.97 0-72 0-80 0-0 0.80 0.0 0.80 0.0 1.05 0.0 1.72 2-642 2-720 9.03 13.37 APPL. HACH INPUT FIXED COSTS COSTS TOTAL OPEB. COST 0.0 0.0 0.0 0.0 0.0 7.80 0-0 17-15 0-0 1.30 0-0 8.15 0.0 2.77 0.0 0.0 0.0 1.75 2.42 1.75 2.42 1.93 0.15 1.75 1.72 1.37 0.15 1.37 0.15 1-37 0.15 2-00 0.73 2-42 3-39 5.21 3.39 5.21 3.73 7.98 3.39 20.17 2.68 1.48 2.68 8.33 2.68 2.95 3.78 0.93 5.21 3 7 . 1 7 23.63 83-20 RESIDUAL RETOHHS AT ALTERNATIVE YIELDS AND PRICES ADJUSTED FOR YIELD-RELATED COSTS AHD CHANGES IN SHABE-HENT INCOME ABOVE VARIABLE COSTS LESS SHABE-REHT PRICE OF COTTOH LIHT (DOLLARS) 0.46 0.51 0.57 0.63 -53.83 -40.15 -26.47 -12.79 -45.99 -30.60 -15.21 0.18 -38.14 -21-04 -3-94 13.16 -30-30 - 11 - 4 9 7.32 26.13 -22.46 -1.94 18.58 39.10 0.68 LB. QUANTITY OF COTTOH LINT 320.00 I 1 360.00 I 1 400.00 1 1 440.00 1 1 480-00 1 0.89 J 1 15.57 | ! 30.26 | I 44.94 | ! 59.62 1 H0TE2 NEGATIVE RETOHHS OVER VARIABLE COSTS HAY BE AVOIDABLE ^ VIA CHOP ABANDONMENT, GRAZE-OUT, OH OTHEB HANAGEMENT STBATEGIES. 1053 PROJECTIONS FOR PLANNING PURPOSES ONLY NOT TO BE USED WITHOUT UPDATING AFTEH 02/18/82. B-1241 (C22) GBAIH SORGHUH, DRYLAND, TEXAS MIDDLE GULF COAST REGIOH 1982 PBOJECTED COSTS AND RETUBNS PER ACRE TYPICAL HANAGEHEHT PHOJECTED UNIT YIELD CATEGORY • 1. GROSS RECEIPTS GRAIN SORGHUH TOTAL PROJECTED RETOHHS 2. VARIABLE COSTS PBEHABVEST COSTS *GRAIN SOBG- SEED HITROGEH PHOSPHATE WAHHATE HERBICIDE COST AIH IHSECT. FUEL & LOBE—TBACTOB EQOIPHEHT B E PA I B S T B A C T O B EQOIPHENT LABOR HACHIHEBY EQOIPHEHT OPEBATIHG CAPITAL SOBTOTAL, PBEHABVEST HARVEST COSTS COHBIHE & HAOL DRYIHG SOBTOTAL, HARVEST CWT. 30.00 YOUB ESTIMATE PROJECTED VALUE $/ONIT 4.75 $ 142.50 142.50 $ INPOT OSE 9.00 85.00 25.00 0.25 1.00 0.25 3.26 1.82 23.69 30.00 30.00 LB. LB. LB. ACRE ACBE ACBE ACBE ACHE ACBE ACBE HOOB HOOB DOL. ACBE 0.72 0.27 0.23 13.24 6.35 3.10 6.48 22.95 • 5.75 3.31 6.35 0.78 12.38 3-82 1.88 3.00 16-51 5.06 8.19 4.50 3.79 0.160 $ 95.18 $ CWT. CWT. ACRE 0.75 0.30 ACBE TOTAL VABIABLE COSTS $ 22.50 9.00 31.-50 $ S 126.68 $ BBEAK-EVEH PRICE, VAHIABLE COSTS $ 4.22/CWT. GHAIH SOBGHUH 3. IHCOHE ABOVE VA B I A B L E 4. FIXED COSTS DEPREC.,INTEREST,TAXES S IHSOH. TRACTOR EQOIPHEHT LAND NET SHAHE-BEHT TOTAL FIXED COSTS 5. TOTAL PBOJECTED COSTS BREAK-EVEH PRICE, TOTAL COSTS 6- HET PROJECTED BETOBHS COSTS ACBE 15.82 $. ACBE ACBE ACRE ACHE $ 31.78 10.10 33.24 75.12 $ ACBE $ 201.80 $ $ 6.73/CWT- GHAIH SORGHUH ACRE $ -59.30 $ LAND REHT BASED OH LAHDLOHDS SHARE OF 33 PERCEHT OF GBOSS INCOME LESS 33 PEBCEHT OF FEHT, IHSECT AND DRYING. GOV'T PYflHT HOT IHCLODED. INFORMATION PRESEHTED IS PREPARED SOLELY AS A GENERAL GUIDE AHD IS NOT IHTENDED TO RECOGHIZE OR PREDICT THE COSTS AHD BETUHHS FBOH AHY ONE PARTICULAR FARH OH HAHCH OPEBATION. THESE PROJECTIONS WERE COLLECTED AND DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURAL EXTENSIOH SERVICE AND APPROVED FOR PUBLICATIOH. PROJECTIONS FOB PLANNING PUBPOSES ONLY NOT TO BE USED WITHOUT UPDATING AFTER 02/18/82. 1053 B-1241 (C22) GRAIH SORGHUH, DRYLAND, TEXAS MIDDLE GULF COAST REGION 1982 PROJECTED COSTS AND RETURNS PER ACBE TYPICAL MANAGEMENT MACHINERY OPERATION SHREDDER 4R DISK TANDEH BEDDER DISK TANDEM BEDDER FIELD COLTIVATOR BEDDER BEDDER SPIKE T HARROW BED PLANTER CULTIPACKER COLTIVATOR 4H BED PLAHTEB COLTIPACKER CULTIVATOR 4B COLTIVATOH 4R MACH ITEH OPER TIMES LABOR MACHINE OPER LABOR HOORS COSTS COSTS HO. HONTH OVER HOORS 4,91 3.35 4,59 3,35 4,59 3,67 4,59 4,59 5,33 4,43 5,87 4,57 4,43 5,87 4,57 4,57 SEPT SEPT SEPT NOV NOV DEC JAN FEB HAB HAB HAB HAB APR APB APB HAY TOTALS 1.00 1.00 1.00 0.25 1.00 1.00 1.00 1.00 1.00 0.75 0.75 1.00 0.25 0.25 1.00 1.00 0.208 0.150 0-340 0.038 0-340 0.153 0-340 0.340 0.183 0.290 0 . 11 5 0.209 0.097 0-038 0-2 09 0.209 0.158 0 . 11 4 0.258 0.028 0.258 0 . 11 6 0.258 0.258 0.139 0.220 0-087 0.159 0.073 0.029 0.159 0.159 3-262 2.471 1-15 1.23 1.74 0.31 1.74 1.03 1.74 1.74 0.46 1.57 0.29 1.03 0.52 0.10 1.03 1.03 1.05 0-76 1.72 0.19 1-72 0.77 1.72 1.72 0.93 1.47 0.58 1.06 0.49 0.19 1.06 1.06 16.73 16.51 APPL. MACH INPUT F I X E D COSTS COSTS TOTAL OPER. COST 2.83 2.47 3.78 0.62 3.78 1.74 3-78 3-78 1-27 3.62 0.83 2.45 1.21 0-28 2-45 2.45 5.03 4.46 7.25 1 . 11 7.25 3.54 7.25 7-25 2.66 13.15 1-71 4.54 2-22 0.57 4.54 4.54 6.48 37.35 77.07 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0-0 0-0 6.48 0.0 0.0 0-0 0.0 0.0 0.0 RESIDUAL RETURNS AT ALTERNATIVE YIELDS AND PRICES ADJUSTED FOR YIELD-RELATED COSTS AND CHANGES IN SHAHE-HENT INCOME ABOVE VARIABLE COSTS LESS SHARE-RENT PHICE OF GHAIH SORGHUH (DOLLARS) 3.80 4.27 4.75 5-22 5.70 -46.08 -38.44 -30-81 -23-17 -41.30 -32.70 - 2 4 . 11 -15.52 -36-51 -26.97 -17.42 -7.87 -15-53 I ! -6.93 | I 1.68 | -31.73 -21.23 -10.72 -0.22 I 10.28 1 -26.94 -15.49 -4.03 7-43 I 13.89 I CWT. 1 24.00 I I 27.00 I QUANTITY OF GRAIN SORGHUH I 30-00 J I 33-00 J I 36-00 I NOTE: NEGATIVE RETUHNS OVER VAHIABLE COSTS HAY BE AVOIDABLE VIA CROP ABANDONHENT, GRAZE-OUT, OB OTHEB HAHAGEHEHT STBATEGIES.