1054
PROJECTIONS FOB PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 02/18/82.
B-1241 (C22)
GRAIN SORGHUH, DRYLAND, TEXAS MIDDLE GULF COAST REGIOH
1982 PROJECTED COSTS AND RETURHS PER ACRE
HIGH LEVEL HANAGEHENT
CATEGORY
1. GROSS RECEIPTS
GRAIN SOBGHUH
TOTAL PROJECTED RETURHS
2. VARIABLE COSTS
PREHARVEST COSTS
♦GBAIH SORG. SEED
NITBOGEN
PHOSPHATE
WAHHATE
HERBICIDE
CUST AIH IHSECT.
FUEL & LUBE—TBACTOB
EQUIPHEHT
B E PA I B S T B A C T O B
EQUIPHEHT
LABOR HACHIHEBY
EQUIPHEHT
OPEHATIHG CAPITAL
SUBTOTAL, PBEHABVEST
HARVEST COSTS
COHBIHB 5 HAOL
DRYIHG
SOBTOTAL, HARVEST
r
PROJECTED
VALUE
S/UNIT
PROJECTED
YIELD
UNIT
35.00
CWT.
4.75
LB.
LBLB.
ACRE
ACBE
ACRE
ACRE
ACBE
ACBE
ACBE
HOOB
HOOH
DOL.
ACRE
0.72
0.27
0.23
13.24
6.35
3.10
YOUR
ESTIMATE
$
166.25
166.25 $
$
6.48
22.95
5.75
3.31
6.35
0.78
12-38
3-82
1.88
3.00
16-51
8-19
3.64
95.03 $
$
26-25
10.50
36-75 $
$
131.78 $
INPOT USE
9-00
85.00
25.00
0.25
1.00
0.25
3.26
1.82
22.76
35.00
35.00
5.06
4-50
0.160
CWT.
CWTACBE
0.75
0.30
ACRE
TOTAL VARIABLE COSTS
/
BBEAK-EVEH PRICE, VAHIABLE COSTS $ 3.77/CWT. GHAIH SOHGHOH
3.
IHCOME
ABOVE
VA B I A B L E
COSTS
ACBE
$
34-47
S.
4. FIXED COSTS
DEPREC,IHTEREST,TAXES & IHSOH.
TBACTOR
EQOIPHEHT
LAHD HET SHARE-REHT
TOTAL FIXED COSTS
5. TOTAL PROJECTED COSTS
BREAfC-EVEH PRICE,. TOTAL COSTS
6- HET PROJECTED RETOBHS
r
ACBE
ACBE
ACBE
ACBE
$
31-78
10-10
40.58
82.46 $
ACBE
$
214.25 $
$ 6-12/CWT. GBAIH SORGHUH
ACBE
$
-48.00
$
LAHD REHT BASED OH LAHDLOHDS SHARE OF 33 PERCENT OF GROSS IHCOHE LESS
33 PERCENT OF FEBT, IHSECT AHD DBYIHG. GOV'T PYHHT HOT INCLUDED.
INFORHATIOH PHESEHTED IS PREPARED SOLELY AS A GEHERAL GUIDE AHD IS
NOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS AHD RETURHS FROH ANY
OHE PARTICULAR FARH OR RANCH OPEHATION- THESE PROJECTIONS WERE
COLLECTED AND DEVELOPED BY STAFF HEHBEBS OF THE TEXAS AGRICULTURAL
EXTENSION SERVICE AND APPROVED FOR PUELICATIOH.
PROJECTIOHS FOR PLAHNIHG PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 02/18/82.
1054
B-1241 (C22)
GRAIN SORGHUH, DRYLAND, TEXAS MIDDLE GULF COAST REGIOH
1982 PROJECTED COSTS AND RETURNS PER ACRE
HIGH LEVEL HANAGEHENT
HACHINERY
OPERATION
SHREDDER 4R
DISK TANDEH
BEDDER
DISK TANDEH
BEDDER
FIELD CULTIVATOR
BEDDER
BEDDER
SPIKE T HARROW
BED PLANTER
CULTIPACKER
CULTIVATOR 4R
BED PLANTER
CULTIPACKER
CULTIVATOR 4R
CULTIVATOR 4H
MACH
TIMES LABOR MACHIHE OPEB
LABOR
I T E H OPER
HO. HONTH OVER HOURS HOURS COSTS COSTS
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
HAR
HAR
HAR
HAB
APR
APR
APR
MAY
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
0.3 40
0.183
0.290
0 . 11 5
0.209
0.097
0.038
0.209
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
0.0
0.0
0.00.0
0.0
0.0
0.0
0.0
0.0
6.48
0.0
0-0
0.0
0.0
0.0
0-0
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
11 ^)
RESIDUAL RETUHHS AT ALTEHHATI.VE YIELDS AND PRICES
ADJUSTED FOR YIELD-BELATED COSTS AND CHANGES IH SHAHE-HENT
IHCOHE ABOVE VABIABLE COSTS LESS SHARE-BEHT
PRICE OF GHAIH SORGHUH
(DOLLARS)
5.70
3.80
4.27
4.75
5.22
. -39.55
-30.64
-21.73
-12.82
-3.91 |
-33-97
-23.95
-13.92
-3.90
6-13 |
-28.39
-17-25
- 6 - 11
5.03
16.17 |
-22.81
-10.55
1.70
13.95
26-21
-17.22
-3.86
9.51
22.88
36.24 |
CWT.
I
28.00 I
f
QUANTITY OF
GBAIH SORGHUH
31.50 1
1
35.00 I
1
38.50 1
1
42.00 I
1.
NOTE: NEGATIVE RETURNS OVEB VABIABLE COSTS HAY BE AVOIDABLE
VIA CBOP ABANDONHEHT, GBAZE-OUT, OR OTHER MAHAGEMEHT
STRATEGIES.
^
1055
PBOJECTIONS FOR PLANNING PURPOSES ONLY nn
NOT TO BE USED WITHOUT UPDATING AFTER 02/'8/82.
B-1241 (C22)
RICE, IRRIGATED, TEXAS MIDDLE GULF COAST REGION
1982 PROJECTED COSTS AND RETURNS PER ACRE
TYPICAL MANAGEMENT
your
CATEGORY
PROJECTED
PROJE'; t e p
YIELD
UNIT
$7UHTT~"^' value estimate
1. GROSS RECEIPTS
10.00
425-70
1ST CROP
42.57 CHT.
46.70
2ND CROP
4-67 CHT.
10.00
$ 4.2.41) $
TOTAL PROJECTED RETURHS
INPUT USE
2. VARIABLE COSTS
PREHARVEST COSTS
23.00
26.22
♦SEED
1.14 CWT.
0.27
39.15
♦NITROGEN
145.00 LB10-Jb
0.23
45.00 LB.
♦PHOSPHATE
2.80
0.14
♦POTASH
20.00 LB.
5.00
5.00
INSECTICIDE
1.00 ACRE
44.00
22.00
♦PROPANIL-ORDRAM
2 . 0 0 ACRE
2.49
7.56
♦FURADAN
0.33 ACRE
b.00
10.00
♦FUNGICIDE
0.50 ACRE
4.50
3.00
CUST AIR OTHER
1.50 ACRE
7.16
3.58
CUST AIR HERB
2-00. ACRE
3.13 "
2.75
CUST AIR SEED
1.14 CWT.
2.58
14.96
5.80 CWT.
CUST AIR FEBT
IRRIGATION WATEB
43.13 ACIH
14.11
ACRE
FUEL S LUBE—TRACTOR
3.09
ACRE
EQUIPHENT
55.85
ACRE
IRRIGATION
2.88
ACRE
R E PA I R S T B A C T O R
2.90
ACRE
EQUIPHENT
b.61
ACHE
IRRIGATION
11.09
2.19 HOUR
5.06
LABOB MACHINERY
21.82 "1
5.06
IRRIGATION
4.31 HOUR
6.61
1.47 HOUB
4.50
EQUIPHENT
7 . 1 6 ■' "■
0.160
44.76 DOL.
OPERATING CAPITAL
ACRE
$ 295.89 $""
SUBTOTAL, PREHARVEST
HARVEST COSTS
18.35
52.43 CWT.
0.35
CUST HAUL
0.73
38.2/
CUST DRY
52.43 CWT.
3.31
0.07
SALES COMM
47.24 CWT.
3.80
ACRE
FUEL S LUBE—TBACTOR
5.53
ACHE
EQUIPMENT
0-b J
ACHE
R E PA I R S T R A C T O R
2.71
ACRE
EQUIPMENT
5.06
10.68
2.11 HOUB
LABOR HACHIHEBY
$
83.1/ $
ACBE
SUBTOTAL, HARVEST
$ 379.06 $
ACBE
TOTAL VAHIABLE COSTS
BBEAK-EVEH PRICE, VAHIABLE COSTS $ 7.81/CWT.
3 . I H C O H E A B O V E VA B I A B L E C O S T S A C B E
4. FIXED COSTS
DEPREC,INTEREST,TAXES 5 IHSUR.
ACRE
TRACTOR
ACRE
EQUIPHEHT
ACRE
IRRIGATIOH
ACRE
LAND HET SHARE-RENT
ACRE
TOTAL FIXED COSTS
ACBE
$
5. TOTAL PROJECTED COSTS
$ 13.16/CWT.
BREAK-EVEH PRICE, TOTAL COSTS
ACBE $
6. HET PBOJECTED BETUBHS
1ST CHOP
$ 93.34 $.
33.93
68.53
25.88
99.45
606.85
$.
1ST CBOP
-134.45 S
REHTAL RATES ARE AVEHAGE HEPOBTED FROH USDA COST SURVEY __
SECOND CROP RICE 75% OF ACREAGE. ALLOTMENT CHARGE NOT SPECIFIED< ~
INFQRHATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE AND IS
NOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS AND RETURNS FROH ANY
ONE PARTICULAR FARH OB BANCH OPERATION. THESE PROJECTIONS HERE
COLLECTED AND DEVELOPED BY STAFF MEHBERS OF THE TEXAS AGRICULTURAL
EXTENSION SERVICE AND APPROVED FOR PUBLICATION-
PBOJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED HITHOUT UPDATING AFTER 02/18/82.
1055
B-1241 (C22)
RICE, IRRIGATED, TEXAS MIDDLE GULF COAST REGION
1982 PROJECTED COSTS AND RETURNS PER ACRE
TYPICAL MANAGEMENT
MACHINERY
OPERATION
OFF SET DISK
DISK TANDEM
FIELD CULTIVATOR
LAND PLANE6
DISK TANDEM
SPRNG T HARROH
FIELD CULTIVATOR
LAND PLANE6
LEVEE PLOW
BLADE (DOZER)
BLADE (DOZER)
COHBINE - RICE
GHAIN CART
OFF SET DISK
COMBINE - RICE
GBAIH CART
NOV
DEC
DEC
DEC
MAR
HAR
MAR
HAR
MAR
MAR
AUG
AUG
AUG
OCT
OCT
OCT
1.00
1.00
1.00
1.00
0.50
0.50
1.00
0.75
2.00
1.00
0.25
1.00
1.00
0.50
0.75
0.75
TOTALS
IRRIGATION
APPLICATION
WATER
HATER
WATER
WATER
WATER
WATER
WATER
HATER
APPLICATION
APPLICATION
APPLICATION
APPLICATION
APPLICATION
APPLICATION
APPLICATION
APPLICATION
APPL. MACH TOTAL
INPUT FIXED OPER.
COSTS COSTS COST
MACH
ITEH OPER TIMES LABOR MACHINE OPER LABOR
NO. MONTH OVER HOURS HOURS COSTS COSTS
1,50
2.35
1,70
1,56
2.35
2,31
1,70
1,56
2,66
4,30
4,30
17
4,92
1,50
17
4,92
0.195
0.150
0.077
0.242
0.075
0.092
0.077
0.181
0.590
0.332
0.083
0.641
0.564
0.098
0.481
0.423
0.148
0 . 11 4
0.058
0.183
0.057
0.069
0.058
0-137
0.447
0.252
0-063
0.513
0.428
0.074
0-3 85
0.321
4.302
3.307
0.0
7.39
4.55
3.38
8.12
2.32
2-16
3.38
6.09
13.69
7.64
1.91
39.37
11 . 5 5
3.69
29.53
8.67
97.24
153.56
APPL. IRRIG TOTAL
INPUT FIXED IRRIG
COSTS COSTS COSTS
0.0
0.0
0.0
0-0
0.0
0.0
0.0
0.0
3.00
0.300
0.450
1-800
1.200
0.075
0 . 11 3
0.075
0.3 00
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
4.28
6.41
25.65
17.10
1.07
1.61
1.07
4.28
1.52
2.28
9 . 11
6.07
0.38
0.57
0-38
1.52
43.13
4.313
0.0
61.46
21-82
HAR
3-00
APR
4.50
MAY
18.00
JUNE 1 2 . 0 0
JULY 0 . 7 5
AUG
1.13
SEPT 0 . 7 5
TOTALS
21.77
IB RIG
SYSTEM OPER- LABOR
HOURS COSTS COSTS
APPL. ACRE LABOR
MONTH INCHES HOURS
OCT
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.99
0.76
0.39
1.22
0.38
0-46
0.39
0.92
2.99
1.68
0.42
3.25
2.86
0.49
2.43
2.14
34.55
^
0.0
1.80
2.70
10.80
7.20
0.45
0.68
0.45
1.80
25.88
7.59
11 . 3 9
45.56
30.37
~
1.90
2.86
1.90
7.59
109.16
RESIDUAL RETURHS AT ALTERNATIVE YIELDS AHD PRICES
ADJUSTED FOR YIELD-RELATED COSTS AND CHANGES IN SHABE-BEHT
INCOHE ABOVE VABIABLE COSTS LESS SHARE-BENT
PRICE OF 1ST CROP
(DOLLARS)
8.00
9.00
10.00
11 . 0 0
12-00
34.06
-91.91
-71-13
-50.36
-29.58
-a-81
38.31
-74.98
-51-61
-28.23
-4.86
18-51
42.57
-58.04
-32.08
- 6 . 11
19.86
45.83
46-83
- 4 1 . 11
-12.55
16.01
44.58
73.14
51.08
-24.18
6.98
38.14
69-30
100.46
CWT.
QUANTITY OF
1.IST CBOP
NOTEr NEGATIVE RETURNS OVER VARIABLE COSTS HAY BE AVOIDABLE
VIA CROP ABANDONMENT, GRAZE-OUT, Ofl OTHER HANAGEMEHT
STRATEGIES.
^
1056
PROJECTIONS FOR PLANNING PURPOSES ONLY _
NOT TO BE USED HITHOUT UPDATING AFTER 02/18/82.
B-1241 (C22)
RICE, IRRIGATED, TEXAS MIDDLE GULF COAST REGIOH
1982 PROJECTED COSTS AND RETURNS PER ACRE
HIGH LEVEL MANAGEMENT
PROJECTED
YOUR
CATEGORY
PROJECTED
YIELD
UNIT
ESTIHATE
5 / U N I T VA L U E
1. GROSS RECEIPTS
1ST CROP
47.00 CWT.
10.00 470-00
2ND CROP
9.70 CHT.
10.00 97.00
TOTAL PROJECTED RETURNS
$ bfe/.UU $
2. VARIABLE COSTS
INPUT USE
PREHARVEST COSTS
♦SEED
1.14 CWT.
23.00 26.22
♦NITROGEN
145.00 LB.
0.27 39.15
♦PHOSPHATE
45.00 LB0.23 10.35
♦POTASH
20.00 LB.
0.14
2.80
INSECTICIDE
1.00 ACRE
5.00
5.00
♦PROPANIL-ORDRAM
22.00 44.00
2.00 ACRE
♦FUNGICIDE
10-00
5.00
0.50 ACRE
♦FURADAN
7.56
2.49
0.33 ACRE
CUST AIR OTHER
1.50 ACRE
3.00
4.50
CUST AIB HERB
2.00. ACRE
3.58
7.16
CUST AIR SEED
2.75
3.13
1.14 CWT.
CUST AIH FERT
5.80 CWT.
2.58 14.96
IBBIGATION WATER
43.13 ACIN
FUEL 5 LUBE—TRACTOB
ACRE
14.11
ACHE
3.09
EQUIPMENT
IBBIGATION
ACHE
55.85
R E PA I R S T R A C T O R
ACRE
2.88
ACRE
2.83
EQUIPMEHT
5.61
IRRIGATION
ACRE
LABOR HACHINERY
2.19 HOUH
5 . 0 6 11 . 0 9
IRRIGATION
4.31 HOUR
5.06 21-82
1.47 HOUR
4.50
6.61
EQUIPMEHT
OPERATIHG CAPITAL
20.29 DOL.
0.160
3.25
ACRE
$ 291.91 $
SUBTOTAL, PREHARVEST
HARVEST COSTS
CUST HAUL
63.15 CWT.
0.35 22.10CUST DRY
63.15 CWT.
0.73 46.10
SALES COHH
56-70 CWT.
0.07
3-97
FUEL & LUBE—TBACTOR
3.80
ACRE
5.53
ACRE
EQUIPHEHT
R E PA I R S T H A C T O H
0.53
ACHE
ACHE
2.71
EQUIPMENT
LABOR MACHINEBY
2-11 HOUH
5.06 10.68
ACBE
$ 9bl41 $
SUBTOTAL, HABVEST
TOTAL VABIABLE COSTS
ACBE
$ 387.32 $
BHEAK-EVEH PHICE, VARIAl 3LE COSTS $ 6 . 18/CWT- 1ST CBOP
3. IHCOHE ABOVE VARIABLE COS* rs
ACBE
$ 179.68 $
4. FIXED COSTS
DEPBEC, INTEREST,TAXES I J INSUR.
TRACTOB
ACBE
33.93
ACRE
67.48
EQUIPHEHT
IRRIGATION
ACRE
25.88
LAHD NET SHARE-RENT
ACRE
144.26
TOTAL FIXED COSTS
ACBE
$ 2H.56 $
5. TOTAL PBOJECTED COSTS
ACBE
$ 658-87 $
BBEAK-BVEH PBICE, TOTAL COSTS
$ 11. 95/CWT. 1ST CROP
6. NET PBOJECTED HETURHS
ACBE
$ -91.87 $
RENTAL RATES ABE AVEBAGE REPORTED FROH USDA COST SUBVEY
SECOHD CROP RICE 75% OF ACBEAGE. ALLOTHEHT CHARGE NOT SPECIFIED.
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE AHD IS
NOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS AND RETURNS FROH ANY
ONE PARTICULAR FARM OH RANCH OPERATION. THESE PROJECTIONS WERE
COLLECTED AHD DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURAL
EXTENSION SERVICE AND APPROVED FOR PUBLICATION.
as
tf t^ tftf tftf if tf
O
WWWWWWWW
MWWWWWWIXl
o
a.
rt
b»
tn
o
mt
O
W
O
H
H
H
H
*ox
o
1
<
t f
W
H
at
O
H
M
ii
g
•
cn
-*
4S
©
mO
O
•
ts
-^
ts
to
s
o
•• ••••«
CD
O
Ui
O
*4
I
Os
©
hi
I
n
o
cv.
H
W
ooo
HTJW
—
*
ts
•
tfls»cd
D.
vO
rt
' 2a s3a
SS
1
UJ
f
Os
mi
1
N>
•P
•
1
m.
CO
to
BS--4
HW
*
W
o
to
to
1
EC tfl
Ol
M O
1
* r
VO
1
_A
o
to
-4
i
sa
to
—
»
Os
I
-4
cn
ts
i
ts
Co
H
•
cn
*P
1
co
cn
1
o>
o
00
I
o
a
vo
o
o
cn<
1
tsJH
75
OC*
aw
H
<• o
00
u
•
cn
o
cn
sa
CO
cn
. •
*» t *
Os
to
mA
—m
1
I
O.
—
_
Co
CO
to
*4
o
•
o
o
o
O t fl
w H
t fl
O
HOI
ca&M
W H
to
—
*
-.
»4
.
-»
CO
W
W
H
O
^ W
&*_-•
CO tfl
t fl H
O
W
O
n_
SO
OS
• A
9
♦
o
o
00
■p
o
vi
UJ
-J
1
_-_.
CD
mm
CD
1
to
-J
*
o
o
TITJ^OTJ rarO Tl TJ
TJ TJ Tl TJ TJ W TJ TJ
b»
h
to
trt-«r,r*Ht_,fc-«
HHHHHHHH
OOOOOOOO
S
H - > <▶• > • ? > •
M
I
W
W
as
H
%
H W
rtw
mm
»a
r r r
o o
H H
cn
Wl*
nco_
H H
W
Co
—4
—
*
to
cn
LU
vo
^j
Os
Oft
to
CO
1
VO
00
to
1
—
>_
to
.
o
o
H
O
H
t^H
Htn
n
n;
{t-H
tfl
H H
H O
OOK
SS
o
w
otfl»»C4C-._it»*aK
.a
$
?s
Q n_ff_HasHWPo
waaatwot*
H
HW
was
rtoi
H
CoO-kOtOO-PCO
l l i i l l t i
O s j - * v i o o i n o
Vftf
H H
aw
wo
H W
WO"
vVJTJ
w»
*»H
WO
WW
i tfl
w
n
0
I
I
4
I
I
I
o O ^ o o o c n o
ocnuicnoooo
oooooooo
oooooooo
H
OTJ
OOOtf tftf tXtDtOitX Cm CX, CD CD CD OS
a o
tOH
Q
TJ>»
W H
COO
H O
W
nnnaaa>»tf> tfiftftocotoo
HHHCl<nQWWWWWWOOO<
O t f
i
I
wto
o x
ato
W H
f j I » I « I i I I
• • • a • • i •
oopo>P-Oo_-Joo
ocnoocnoooo
o
vO
I
•_c*
•••••••••••«
I
i
w
o
utaa
WWH
=SHW
H a
w o
SCO
tflt«"
tfl
TJH
O O a t
OTJ3» I
town
hwcc
tfl
w
toto
I OH
I
I
j
o
I
I
I
I
I
I
oooooooooooooooo
I
I
6
•
t
•
I
•
t
t
(
a
I
I
I
oooooooooooooooo
I
ro
w
O t f
tfl CO
r^O
t fl W
ts Co no on cn n> od vo to vo os as to vo cr\ vo
o
re* 53_d
ClCD
oo
totootouio-»K>oooo-*ooo
O H H
OHW
t fl x W
H W H
UitDO
I
O H
W O
was
OHtPoasra
I
to
I
cn
K>
-*W
ts
KjtA
H
H W
CCO
O W
H T J
H
a >
TJse
as.
ft-H
H5S
H<n
as
OTJ
a
CcW
WTJ
H O
Wtfl
WW
o tfl
toO
\ & 3
_-vH
COH
\
00
to
•
to
~*
,
•p
I
,OH
0_vOCO-«_VO«-*^4U>vT>UJtoKlOOUl*r^4 OTJO
I • I • i • • • I • • I • • • I OWH
cn
avcno>cnuivooACfvoco-*oj-«CoONCo cawip* j
-JCovocn-J-^-P^^CDOxtotooDcnvo H« H i
Ov
ao
I
co
t
t fl H
WH
owns
-avQCDUIvOOOO*?tsui^kOststOOs I UiCD
I
I
I
I
a n
Hcjh
t fl H *
o.-c=o-*vooovocorovoto-Pto£r-» J Hww
UitSmA | OHH J
to
tflTJT]
I
* r K . t O O Av O - ^ < = V _ n C O t O O - » * = t O t O * = I O H P "
•
••••llllllllll*
i
tflHO
i
^i_*ro.»ocn-4«o l ono
•
••litil
|
tnwH
cn vo oovou.cn to cn I PiHtf
VOOOvO-OOWOVO I UiOH
ata
w H
t fl W
w
I
cn j vocr--»cn-*<?vooooo«4«sj«o-*=^J*?to
01 I ^QtOUitS\OOsCDUlOsUiUltsOs~0]ts
tflW
_■_I
coiuo £?cnoto-£?—»ooo-*o-»—»
toco«jto>^cr.cnPCJCno\cno-a.--kP
•
••lllllllllllll
»»ts ts 00 tO ts OS VO vO Ui ts Ui tO Ui -4 vO
t fl H *
CD
00
t a t f
^S I m*ts^tOOSCD-*ts^CDQOtOCD^tO
• | | » * I * t i * » » • » • • • •
to
I OH>
O I O O O O O O O O I O n s T.
I I • I » I t I I I
tflTJT)
oIOOOOOOOO H a H
-*000"40NJ-*
o o o o o o o o o o o o o o o o
tf
xnui
w o
H t fl a
pin
attna
tf
a
aatfH
LOW
U)
O l f
UiOS
H O
I
I
w
caH
Ottaco
w o
__»cn *? 03 Ul Uj to »0-J 00 vo »0 U» CO *? CO
OH
H a x
DB
I
O.
I
-*tO
DOH
-_ I .pr-»-»-*.Ju.Ch-P I OTJW I
• J i .)«•*« * I tflWW I
HWH
P
tOOOVO-»ON-<»tO
0A co *j m* «j o cn .. cd tfl* a
I oo I ouocncuo-ktoCA
to I too_^loo-J-*o_to
oooooooooooooooo
I
jiiiiiii«iiiiiiii
ppauiii'owui-»ooo(oou-i
to I to -* oo ts.* ui to o_a«4rotnN.*4ocn
I
W H H
W W
tfl
O I NJ0av__CT>-p:C0OJv_.CD--Jv/>*0*r'^jLnv_.
t fl W
ow
wc.a
no
OH
X H
W W
W W
cnuiooocnoocnooooooo
( A W
3
r_* I «__OOOOvVOtO~i
I
v J s J U I O O K J O O s J O U I U I O O O O
ip
•
ui
cow
OTJ
Z W
H W
W
ooo-*-*o—»too-*oo-*-*-*—»
•
•••••••••••III*
oo
COO-»OtOCOPO_
I
- » H
VOW
H
asu-
bqH
o w
8p»"
aa
O
H
O H
• a
bstj
H H
o o o o - » - » o o
__S
.
rHt
H
vo -* ui so -* co u» os Ui mm\Ui ui cn «ju_cn
to^oto-NjoooftOvo-Acnoftocno
o>a
ocncocnoooo
HW
t fl > -
£
w
H
o
o
w
I
ww
Hrt
w
rt
a >
h
O H
ow
o.»
H
Haa
HW
OW
asH
SSH
W
O
Oi
03_
TJ>»
W O
WW
t»»H
hw
HwaawaH«waHp.
H S M t fl a i H w w w
ao
a
ia
ssw
as
tj
HTJ
Hrt
O W H O W~«. TJ H n H «»• H O tf H
H- >• cstDHtfa as2*aas
to I aw I OOOasHwoast^oa
H HH tSJC^MWHJ^HWHWH
WW WWW 0\H»30MHBU1
■« s i w x t n
H«
HWW
ts_0
\f
o
o^~
HW
H
H
H
o a
cn
I
0J
__<H
TJW
TJW
ascKoswastzt-sss
tJUi
H
W O
H
H
o
tm.n%r0>»tm\tfm^XastOt0Uiait0Ul*O
oooooooo
to
t f
tatf
t f X
>-Js»Isp*
H H H H H H H H
H H H H H H H H
56
a w
m
s
a
o o
WC*
> w
w
to
tfl
to
oa
1
cn
00
tg,tf tftf tftf tftf
o
R t at*t f
tfl««4W
H M W
WS-C.
9* \m*
WWH
H
a
o o o c J O o a t D H t - ' H C fl a H H a o
WOWWOHHW^HTlHn^HHH
O
to
to
1057
PROJECTIONS FOR PLANNING PURPOSES ONLY „„
NOT TO BE USED WITHOUT UPDATING AFTER 02/18/82-
B-1241 (C22)
SOYBEANS. DRYLAND, TEXAS MIDDLE GULF COAST REGION
1§82 PROJECTED COSTS AND RETURNS PER ACRE
TYPICAL MANAGEMENT
CATEGORY
1- GROSS RECEIPTS
SOYBEANS
TOTAL PROJECTED RETUHNS
2. VAHIABLE COSTS
PHEHARVEST COSTS
♦SOYBEAN SEED
H S P & K
IHSECTICIDE
HERBICIDE
FUNGICIDE
CUST AIH INSECT
FUEL S LUBE—TRACTOR
EQUIPHENT
R E PA I R S — T R A C T O R
EQUIPHEHT
LABOR ■ MACHINERY
EQUIPMEHT
OPERATIHG CAPITAL
SUBTOTAL. PREHARVEST
HARVEST COSTS
DRY & STORAGE
HAUL
FUEL & LUBE—TBACTOR
EQUIPMEHT
R E PA I R S T H A C T O R
EQUIPMEHT
LABOR—-——-—MACHINERY
SUBTOTAL, HARVEST
TOTAL VARIABLE COSTS
PROJECTED
YIELD
UNIT
21.00
BU
YOUR
ESTIMATE
PROJECTED
$/UNIT 4VVUUK
6-00 126.00
$ 12b.UU $
INPUT USE
60.00
0.50
1.00
0.50
0.60
2.50
LB.
ACRE
ACRE
ACRE
ACRE
ACRE
ACBE
ACRE
ACBE
ACRE
2 . 7 4 . HOUR
1 . 4 7 HOUB
3 6 . 0 8 DOL.
ACBE
21.00
21.00
0.94
BU.
BU.
ACBE
ACRE
ACHE
ACRE
HOUR
ACHE
BREAK-EVEN PRICE, VARIA BLE COSTS
ACHE
0.33
21.75
7.65
2 4 . 11
10.75
3.10
19.80
10-88
7-65
12.06
6.45
7.75
12.51
3.09
2.36
3.47
5.06
13.86
4.50
6.61
0.160
5-77
$ 11 2 . 2 6 s
0.25
0.21
5.25
4.41
2.89
1.84
0.63
1-25
5.06
4-75
$" 21.U2
s
$ 133.28 $
3 . IHCOfiE ABOVE VABIABLE COS TS
6 . 35/BU- SOYBEAHS
ACRE
$
-7.28 $
4. FIXED COSTS
DEPREC ,IHTEBEST,TAXES S INSUB.
TRACTOR
EQUIPHEHT
LAND HET SHARE-HEHT
TOTAL FIXED COSTS
ACRE
ACHE
ACRE
ACBE
$
5. TOTAL PROJECTED COSTS
ACBE
$ 212.01 $
BBEAK-EVEH PHICE, TOTAI, COSTS
6. HET PROJECTED RETURHS
$
31.98
29.85
16.90
7H./i 5
$ 10. 10/BU. SOYBEAHS
$ -86.01 $
ACBE
LAND RENT IS 14 PERCENT OF GROSS INCOME
LESS 14 PERCEHT OF DRYIHG AND STORAGE.
IHFORHATIOH PHESEHTED IS PREPARED SOLELY AS A GENERAL GUIDE AHD IS
HOT INTEHDED TO HECOGHIZE OH PREDICT THE COSTS AND RETUHNS FROH AHY
OHE PARTICULAR FAHH OH RAHCH OPEHATIOH. THESE PROJECTIONS WERE
COLLECTED AND DEVELOPED BY STAFF HEHBERS OF THE TEXAS AGRICULTURAL
EXTEHSIOH SERVICE AHD APPROVED FOR PUELICATIOH.
r-
1057
PROJECTIONS FOR PLANHING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 02/18/82.
B-1241 (C22)
SOYBEANS, DBYLAHD. TEXAS MIDDLE GULF COAST REGION
1982 PBOJECTED COSTS AND RETUBNS PER ACRE
TYPICAL MANAGEMENT
MACHINERY
OPERATION
OFF SET DISK
ROLLING CULT
ROLLING CULT
DISK TANDEH
DIE": .'ANDEK
ROLLING CULT
SPIKE ? HARROW
PLANTER 6R
CULTIPACKER
CULTIVATOR 4B
CULTIVATOR 4B
COHBINE - SB
GHAIH CART
MACH
ITEM OPER TIMES LABOR MACHINE OPER LABOR
NO. HONTH OVEB HOURS HOURS COSTS COSTS
3,50
3,58
3,58
3,34
3.34
3,58
4,33
4,52
4,76
4,57
4,57
18
3,92
DEC
DEC
JAH
JAN
FEB
HAY
HAY
HAY
HAY
JUNE
J U LY
HOV
NOV
TOTALS
2.00
1.00
1-00
1.00
1.00
2.00
1.00
1.00
1.00
2.00
1.00
1.00
1.00
0.390
0.191
0.191
0.193
0.193
0.382
0.183
0.189
0.198
0.419
0.209
0.374
0.564
0.296
0.145
0.145
0.146
0-146
0-289
0.139
0.143
0.150
0.317
0.159
0.299
0-4 28
3.30
1.41
1.41
1.41
1.41
2.82
0.83
1-30
0.94
2.06
1.03
3.90
3.60
1.98
0.97
0.97
0.98
0.98
1.93
0.93
0-96
1-00
2.12
1-06
1.89
2.86
3.677
2.802
25.41
18.61
"1
APPL- HACH TOTAL
INPUT FIXED OPER.
COSTS COSTS COST
0.0
6-88
0.0
2.35
0.0
2.35
0.0
2.54
0.0
2.54
0.0
4.69
0.0
2.00
19.80
3-54
0-0
2.33
0-0
4.90
0.0
2.45
0.0
15-96
0.0
5-64
12.16
4.72
4-72
4.92
4.92
9.45
3.76
25.60
4.27
9.08
4-54
21.75
12.10
19.80 58-17 121.98
n
RESIDUAL HETUBHS AT ALTERNATIVE YIELDS AHD PRICES
ADJUSTED FOR YIELD-RELATED COSTS AND CHAHGES IH SHARE-REHT
INCCHE ABOVE VAHIABLE COSTS LESS SHAHE-HENT
PRICE OF SOYBEAHS
(DOLLARS)
BU-
QUANTITY OF
SOYBEAHS
T
16.80 J
!
18-90 |
I
21-00 |
1
23.10 |
tf
25.20 |
1
4.80
5.40
6.00
6.60
7.20
-61.41
-52.74
-44.07
-35-40
-26.73
-53-63
-43.88
-34.13
-24-37
-14.62 J
-45.86
-35.02
-24-18
-13.35
-2.51 J
-38.08
-26.16
-14-24
-2.32
9.60 J
-30.30
-17.30
-4-30
8.71
21.71
HOTEr NEGATIVE HETUBHS OVEB VAHIABLE COSTS HAY BE AVOIDABLE
VIA CBOP ABAHDOHHENT, GHAZE-OUT, OR OTHER HAHAGEHEHT
STRATEGIES-
i