PROJECTIONS FOR PLANNING PURPOSES ONLY NOT TO BE USED WITHOUT UPDATING AFTER 02/22/82. 504 B-1241 (C11) COTTON, NORTHEAST TEXAS REGION 1982 PROJECTED COSTS AND RETURNS PER ACRE HIGH LEVEL MANAGEMENT MACHINERY OPERATION TOOL BAR CULT. H 3HHEDDEH (4R) H TOOL BAR CULT. H RENTD.FERT.APPL1 MB PLOW(3B) H H LISTER-BEDDER H PLANTER SPRAYER H TOOL BAR CULT, H H SPRAYER TOOL BAR CULT, H SPRAYER H SPRAYER H APPL. MACH INPUT F I X E D COSTS COSTS TOTAL OPER. COST 0-87 1-00 0.87 0.47 3.98 1.40 1.34 1.67 1.31 3.35 1.31 3.35 3.35 0.0 2.22 3.28 0.0 0.0 2.22 31.30 1-14 0.0 10.74 0.0 3.4 8 12.00 4.50 10.45 2.86 0.0 3.53 9.36 5.71 0.0 3.53 9.36 5.71 9.36 5.71 4.49 5.59 4.49 33.41 19.23 7.09 19.62 16.06 6.33 20.58 6.33 20.58 20.58 23.63 24.26 8 1 . 8 3 54.6 4 184.37 MACH ITEM OPER TIMES LABOR MACHINE OPER LABOR NO. HONTH OVER HOURS HOURS COSTS COSTS 3,78 4,65 3,78 4,86 4,72 3,81 4,73 5,83 4.77 5, 83 4,77 5,83 5^83 NOV NOV FEB MAR MAR MAR APR APR MAY MAY JUNE JUNE JULY TOTALS 1.00 1.00 1.00 1.00 1.00 1.00 1.20 1.00 1.00 2.00 1.00 2.00 2.00 0.194 0.222 0.194 0. 104 0.884 0.310 0.298 0.3 72 0.291 0.744 0.291 0.744 0.744 0. 147 0.168 0. 147 0.079 0.670 0.235 0.226 0.282 0.221 0.564 0.221 0.564 0-564 5.392 4.085 1.40 1.31 1.40 0.50 4.51 2.22 1.79 1.08 1.49 2.15 1.49 2.15 2.15 RESIDUAL RETURNS AT ALTERNATIVE YIELDS AND PRICES ADJUSTED FOR YIELD-RELATED COSTS AND CHANGES IN SHARE-RENT INCOME ABOVE VARIABLE COSTS LESS SHARE-RENT LB. QUANTITY OF COTTON LINT 0.46 PRICE OP COTTON LINT (DOLLARS) 0.51 0.57 0.63 0.68 400.00 -14.03 8.77 31.57 54.37 77. 17 j 450.00 2.97 28.62 54.27 79.92 105.57 1 500.00 19.97 48.47 76.97 105.47 133.97 1 550.00 36.97 68.32 99.67 131.02 162.37 J 600.00 53.97 88. 17 122.37 156.57 190.77 1 NOTE: NEGATIVE RETURNS OVER VARIABLE COSTS HAY BE AVOIDABLE VIA CROP ABANDONMENT, GRAZE-OUT, OB OTHER HANAGEMENT STRATEGIES. ^ 505 PROJECTIONS FOR PLANNING PURPOSES ONLY NOT TO BE USED WITHOUT UPDATING AFTER 0 2/22/82- B-1241 (C11) GRAIN SORGHUH, NORTHEAST TEXAS REGION 1982 PROJECTED COSTS AND RETURNS PER ACRE TYPICAL HANAGEHENT CATEGORY 1. GROSS RECEIPTS GRAIN SORGHUH TOTAL PROJECTED RETURNS 2. VARIABLE COSTS PREHARVEST COSTS ♦NITROGEN ♦PHOSPHATE ♦POTASH ♦SEED ♦HERBICIDE ♦INSECTICIDE FUEL & LUBE—THACTOR EQUIPHENT R E PA I R S T R A C T O R EQUIPHENT LABOR HACHITfERY EQUIPHENT OPERATING CAPITAL SUBTOTAL, PREHARVEST HARVEST COSTS CUSTOH HARVEST CUSTOH HAUL SUBTOTAL, HARVEST 40.00 YOUR BSJTIHATE PROJECTED " VALUE $/UNIT PROJECTED UNIT YIELD CWT. 4.65 LB. LB. LB. LB. ACRE APPL ACRE ACRE ACRB ACHE HOUR HOUR DOL. ACRE 0.29 0.27 0-15 0.62 5.77 4.67 $ 186.00 186.Q0 $ $ 29.00 21.60 12.00 4.46 5.77 4.67 17.35 1.52 2.97 1.45 — 15.55 2.83 6.31 125.49 $ $ 15. Q0 12.00 27.00 $ $ 152.49 $ INPUT USE 100.00 80.00 80.00 7.20 1.00 1.00 3.46 0.63 35.06 1.00 40.00 4.50 4.50 0.180 ACRE C¥T. ACHE 15.00 0.30 ACRE TOTAL VARIABLE CCSTS BREAK-EVEN PRICE", VARIABLE COSTS $ 3.81/CWT- GRAIN SORGHUH 3. INCOHE ABOVE VA R I A E L E COSTS 4. FIXED COSTS DEPREC, INTEREST,TAXES S 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 ACRE ACRE ACHE ACRE ACRE $ 35.00 33.51 $ $ ACRE $ 35.78 15.88 . 35.00 86.66 $ 239.16 $ $ 5.98/CWT. GRAIN SORGHUH ACRE $ -53. 16 $ GOVERNHENT PAYHENTS NOT INCLUDED. INFORMATION 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 OR RANCH OPERATION. THESE PROJECTIONS WERE COLLECTED AND DEVEXOPED BY STAFF HEHBERS OF THE TEXAS AGRICULTURAL EXTENSION SERVICE AND APPROVED FOR PUBLICATION. 5 0 5 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 02/22/82. B-1241 (C11) GRAIN SORGHUH, NORTHEAST TEXAS REGION 1982 PROJECTED COSTS AND RETURNS PER ACRE TYPICAL HANAGEMENT * > MACH APPL. MACH TO TA L MACHINERY ITEH OPER TIMES LABOB MACHINE OPER LABOR INPUT FIXED OPER. O P E R AT I O N N O . M O N T H O V E R H O U R S H O U R S C O S T S C O S T S C O S T S C O S T S C O S T T MB PLOW(3B) T SHREDDER(4R) T HB PLOW(3B) T LISTER-BEDDER LISTER-BEDDER T R E N T D . F E RT. A P P L I T SPRAYER T PLANT-CULT TOOL BAR CULT., T SPRAYER T 3,38 4,31 3,38 3,47 3,47 5,86 4,49 58 4,43 4,49 AUG AUG SEPT SEPT DEC MAR HAR HAR APR JUNE 1.00 1.00 1.00 1.00 1.00 1.00 1.20 1.20 1.00 1.30 TOTALS 0.756 0.277 0.756 0.227 0.227 0.104 0.378 0.0 0.322 0.409 0.573 0.210 0.573 0. 172 0.172 0.079 0.286 0-286 0.244 0.310 3.457 2.905 5.41 1.39 5.41 1.61 1.61 0.27 1.91 0.27 1.65 2.07 3.40 1.24 3.40 1.02 1.02 0.47 1.70 0.0 1.45 1.84 2 1 . 5 8 15.55 9.10 5.65 9- 10 2.75 2.75 0.70 6.33 2.87 3.90 6.86 0.0 0.0 0.0 0.0 0.0 62.60 5.77 4.46 0.0 4.67 17.91 8.28 17.91 5.38 5.38 64.03 15.71 7.61 6.99 15.44 77.50 50.00 164.65 RESIDUAL RETURNS AT ALTERNATIVE YIELDS AHD PHICES ADJUSTED FOR YIELD-RELATED COSTS AND CHANGES IN SHARE-RENT INCOME ABOVE VARIABLE COSTS LESS SHARE-RENT PRICE OF GRAIN SORGHUM (DOLLARS) CWT.* 32.00 36.00 I ! QUANTITY GRAIN SORGHUM f \ 40.00 1 44.00 | I 48.00 | I 3.72 4.18 4.65 -31.05 -16.17 -1.29 -17.37 -0.63 1 6 - 11 OF J I -3.69 14.91 33-51 9.99 30.45 50.91 23.67 45.99 68.31 5 . 11 5.58 13.59 28.47 32.85 49.59 5 2 - 11 71.37 90.63 70.71 91.83 11 2 . 9 5 I f I | I 1 1 | ! J L NOTE: NEGATIVE RETURNS OVER VARIABLE COSTS MAY BE AVOIDABLE VIA CROP ABANDONHENT, GRAZE-OUT, OR OTHER MANAGEMENT STRATEGIES. 506 PROJECTIONS FOR PLANNING PURPOSES ONLY NOT TO BE USED WITHOUT UPDATING AFTER 0 2/22/82. B-1241 (C11) GRAIN SORGHUH, NORTHEAST TEXAS REGION 1982 PROJECTED COSTS AND RETURNS PER ACRE HIGH LEVEL HANAGEHENT CATEGORY PROJECTED UNIT YIELD 1 . GROSS RECEIPTS GRAIN SORGHUI_ TOTAL PROJECTS!3 RETURNS 60-00 2 . VARIABLE COSTS INPUT USE PREHARVEST COS^ rs ♦NITROGEN 160-00 80.00 ♦PHOSPHATE 80.00 ♦POTASH 7.20 ♦SEED ♦HERBICIDE 1.00 ♦INSECTICIDE 1.00 FUEL 5 LUBE- -TRACTOR EQUIPHENT REPAIRS -TRACTOR EQUIPMENT -MACHINERY 4.04 EQUIPHENT 0.63 OPERATING CA: P I T A L 35.42 PREHARVEST SUBTOTAL, i HARVEST COSTS CUSTOH harve: 5 T 1.00 60.00 CUSTOM HAUL SUBTOTAL, HARVEST TOTAL VARIABLE COSTS BREAK-EVEN P RICE, VARIABLE COSTS 4.65 279.00 $ 279.00 $ LBLB. LB. LB. ACRE APPL ACHE ACRE ACRB ACRE HOUR HOUR DOL. ACRE 0.29 0.27 0.15 0.62 5.77 4.67 46.40 21.60 12.00 4.46 5.77 4.67 20.23 1.52 3.50 1.79 4.50 18.17 4.50 2.83 0.180 6.38 $ 1 4 9 . 3 3 $"' ACRE CUT. ACRE 15.00 15.00 0.30 i8«.ao $ 33.00 $ ACRE $ 182.33 $ $ 3 . 04/CWT- GRAIN SORG;hum ACHE 4 . FIXED COSTS DEPREC.,INTE REST,TAXES . INSUR. TRACTOR EQUIPMENT 1.00 LAND-CASH RE N T TOTAL FIXED CO.STS ACRE ACRE ACHE ACRE 5 . TOTAL PROJECTE D COSTS ACRE 6. NET PROJECTED HETUBNS YOUR ESTIMATE CWT. 3 . INCOME ABOVE V ARIAELE COSTS BREAK-EVEN PHICE', TOTAL COSTS PROJECTED S / U N I T VA L U E $ 96.67 $ 45.00 $ 41.35 9.28 45.00 95.63 $ $ 277.96 $ $ 4.63/CWT. GRAIN SORGHUH ACHE $ 1.04 $ GOVERNMENT PAYMENTS NOT INCLUDED. INFOHHATTON 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 OR RANCH OPERATION. THESE PROJECTIONS WERE COLLECTED AND DEVELOPED BY STAFF HEHBERS OF THE TEXAS AGRICULTURAL EXTENSION SERVICE AND APPROVED FOR PUBLICATION. 506 PROJECTIONS FOB PLANNING PURPOSES ONLY NOT TO BE USED WITHOUT UPDATING AFTER 02/22/82. B-1241 (C1 1) GRAIN SORGHUH, NORTHEAST TEXAS BEGION 1982 PROJECTED COSTS AND BETURNS PER ACRE HIGH LEVEL HANAGEHENT MACHINERY OPERATION HB PLOW(3B) H SHREDDER (4R) H HB PLOW(3B) H LISTER-BEDDER H LISTER-BEDDER H RENTD.FERT.APPL1 S P R AY E R H P L A N T- C U LT ■ T RENTD.FERT.APPL1 TOOL BAR CULT. H S P R AY E R H HACH ITEM OPER TIMES LABOR MACHINE OPER LABOR NO. MONTH OVER HOURS HOURS COSTS COSTS 3,72 4,65 3,72 3,81 3,81 5,86 4,83 58 5,86 4,77 4,83 AUG AUG SEPT SEPT DEC MAR HAR MAR APR APR JUNE TOTALS 1.00 1.00 1.00 1.00 1.00 1.00 1.20 1.20 1.00 1.00 1.30 0.104 0.291 0.4 84 0.670 0.168 0.670 0.235 0.235 0.079 0.338 0-286 0.079 0.221 0.367 4.039 3.346 0.884 0.222 0.884 0.310 0.310 0.104 0.447 0.0 6.27 1.31 6.27 2.22 2.22 0.27 2.28 0.27 0.27 1-49 2.47 3.98 1.00 3.98 1.40 1.40 0.47 2.01 0.0 0.47 1.31 2.18 25.33 1 8 . 1 7 APPL. MACH INPUT F I X E D COSTS COSTS TOTAL OPER. COST 0.0 0-0 0.0 0.0 0.0 51.00 20.15 5.59 20. 15 7.09 7.09 52.43 15.40 7.61 30.43 6.33 15. 11 5.77 4.46 29.00 0.0 4.67 9.90 3.2 8 9.9 0 3.4 8 3.4 8 0-70 5.3 5 2.87 0.70 3.53 5.80 9 4 . 9 0 4 8 . 9 7 187.38 RESIDUAL RETURNS AT ALTERNATIVE YIELDS AND PRICES ADJUSTED FOR YIELD-RELATED COSTS AND CHANGES IN SHARE-RENT 1 INCOME ABOVE VARIABLE COSTS LESS SHARE-RENT PRICE OF GRAIN SORGHUH (DOLLARS) 3.72 4- 18 4.65 5 . 11 -0.17 22.15 44-47 66.79 20.35 45-46 70.57 95.68 40.87 68-77 96.67 124.57 61.39 92.08 122.77 153.46 81-91 115.39 148.87 182.35 5.58 CWT. 48.00 | ! 54.00 | QUANTITY OF GRAIN SORGHUM 1 60.00 J 1 56.00 | 1 72.00 J I 89.11 J I 120.79 | I 152.47 | I 184.15 | I 215.83 | 1 NOTE: NEGATIVE RETUHNS OVER VARIABLE COSTS HAY BE AVOIDABLE VTA CROP ABANDONHENT, GRAZE-OUT, OR OTHER MANAGEMENT STRATEGIES. 507 r PROJECTIONS FOR PLANNING PURPOSES ONLY NOT TO BE USED WITHOUT UPDATING AFTER 0 2/22/82- B-1241 (C11) HAY PRODUCTION (COASTAL BEHHUDAGRASS ESTABLISHHENT), NORTHEAST TEXAS REGI08 1982 PROJECTED COSTS AND RETURNS PEB ACBE TYPICAL HANAGEHENT CATEGORY PROJECTED YIELD UNIT 1. GROSS RECEIPTS TOTAL PROJECTED BETURNS 2. VARIABLE COSTS PREHARVEST COSTS FERT (N) APPL'D FERT (P) APPL'D FERT (K) APPL'D ♦SPRIGS ♦ HERBICIDE FUEL S LOBE—TRACTCR EQOIPHENT R E PA I R S T R A C TO R EQOIPHENT L ABO R HACHINER Y EQOIPHENT OPERATING CAPITAL SOBTOTAL, PREHARVEST HARVEST COSTS SUBTOTAL, HARVEST YOUR PROJECTED VALUE $/UNIT $ 0.0 E.5TIHATE $ INPUT USE 60.00 40.00 40.00 1.00 1.00 0.76 1.05 36.32 LB. LB. LB. ACRE ACRE ACRE ACRE ACHE ACRE HOUR HOUR DOL. ACRE 0.29 0.27 0.15 35.00 4.06 4.50 4.50 0-180 $ 17.40 10.80 6.00 35.00 4.06 2.63 2.54 0.34 0.53 3.44 4.72 6.54 94.00 S ACRE $ ACHE $ 94.00 $ 3. INCOHE ABOVE VARIABLE COST S ACRE $ -94.00 $ 4. FIXED COSTS D E P R E C - , I N T E R E S T, TA X E S Si IINSUR. NSUR. TRACTOR EQUIPHENT 1.00 LAND-CASH RENT TOTAL FIXED COSTS ACRE ACRE ACRE ACHE $ 7.06 6.63 25.00 38.69 $ 5. TOTAL PROJECTED COSTS ACHE $ 132.70 $ 6. NET PROJECTED RETURNS ACRE $ -132.70 $ TOTAL VARIABLE COSTS 25.00 0.0 $ TNFORHATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE AND IS NOT INTENDED TO RECOGNIZE OH PREDICT THE COSTS AND RETURNS FROM ANY ONE PARTICULAR FARH OH RANCH OPERATION. THESE PROJECTIONS WERE COLLECTED AND DEVELOPED BY STAFF BERBERS OF THE TEXAS AGRICULTURAL EXTENSION SERVICE AND APPROVED FOR PUBLICATION. 5 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 BE USED WITHOUT UPDATING AFTER 02/22/82. B-1241 (C11) HAY PRODUCTION (COASTAL EERHDDAGRASS ESTABLISHHENT), NORTHEAST TEXAS REGION 1982 PROJECTED COSTS AND RETUHNS PER ACRE TYPICAL HANAGEHENT ^ M A C H A P P L . M A C H TO TA L HACHINERY ITEH OPER TIHES LABOR HACHINE OPER LABOR INPUT FIXED OPER. OPERATION NO. HONTH OVER BOORS HOURS COSTS COSTS COSTS COSTS COST TA N D E H D I S C T 4 , 3 4 H A R 2 . 0 0 0 . 4 4 9 0 . 3 4 0 2 . 3 1 2 . 0 2 3 5 . 0 0 7 . 0 1 4 6 . 3 3 S P R AY E R T 5 , 4 9 A P R 1 . 0 0 0 . 3 1 5 0 . 2 3 9 0 . 9 0 1 . 4 2 4 . 0 6 3 . 9 2 1 0 . 2 9 TO TA L S 0.763 0.578 3.20 3.44 39.06 10.93 56.62 ^ "koi j. vol land aoa aaAoaaav gnv aoiAaas Noissaixa ivaniinDiasv svxai _H. _io saasuan aavis ia aaaoiaAza aNV aa__D3__0D aaafl sNoiioaroad asaHi "Noiivaado hdn.b ao wava avifloiiavd hno iny Boaa sRHDiaa onv sxsod aHi ioiaaad ao aziNoooaa oj. asa_._L_.Ki ion si aav aamD ivaaNao v sv naios aaa.dasd si aaiflasaaa NoiiVRaoaKi J -aiaia ki aios iyh -savai oi aaAO aaivaoaa isoo i_.aRHsnavj.sa $ £6-_.9 $ aaov saaaiaa aaioaroad xsn -9 iyh aiva/82"i $ sisoo ivioi 'aoiad NaAa-_.vaaa "$ $ _.o~89Z 3S"tti LZ'Zi 00*53 61*3 90'1 $ $ o r o oo-sz aaov aaov •ioa aaov aaov aaov sisoo aaioaroad 1x3,01 -s sisoo aaxia TYiOi levisa aaivaoad inaa hsvo-onvi iKaudinOa aoiovai -ansNi 3 saxvi'isaaaiKi'-oaadaa sisoo aaxia o^-.ci 00". "$ st?-601 $ aaov sisoo aiaviavA aAoav awoom -e ivh aiva/80-t $ sisoo aiaviavA 'aoiaa NaAa-svaaa $ SS"933 $ aaov $ 00'SO. $ oo-soi OS'O aaov a_ve $ SS-.31 $ _.£•_- 081*0 03*3 0S*t? IL'O 0S*t? 81 -0 so-o 8 fl 9£"0 £0*3 90-17 0S*6t Sl'O 00-__3 Z.3'0 09*69 63*0 aaov -ioa anoH aooH aaov aaov aaoY aaov aaov -HI -81 -ST sisoo aiaviavA ivioi 00*013 so-_> 6t?*0 91*0 aoiovai saivdaa iaawaiQOa 0S"0 00-0£L 00-00 1 00*0173 asn ioaai 00-9££ $ 0iD-9££ 09"l aiVRiisa anoi 3 D I VA i I N I l / $ . aaioaroaa aiva ilHQ iS_AHVH '"IViOiBOS SKIlVa HOiSDO SiSOO iS3A8VH isaAsvuaad "ivioians IVIIdVD DNIiVaadO i__a_.ai._Da laatiiHOYH acav _ iHaudinOa 00-013 aian aaioaroaa aoiovai—aa_n 3 iaoa aaioiaaaH* a.iddv (j.) iaaa a.»iaav (d) iaaa atiddv U. iaaa sisoo isaABYHaad sisoo aiaviavA *3 siiaQiaa aaioaroaa ivioi IVH sidiaoaa ssoaf) -. laosaivo iNaUaSVNVH TVOIdli aaov aad SNaniaa gnv sisod aaioaroaa 386t Noisaa svxai isvaHiaoN ' (ssvaDvanwaaa .visvoo) uoiionaoaa iyh (no)itizi-a -38/33/30 aaiav sNixvaan iooHiin aaso aa oi iou UNO sasodaod oNiNKVid aoa sNOiioaroad 80S J 508 PROJECTIONS FOR PLANNING PURPOSES ONLY NOT TO BE USED WITHOUT UPDATING AFTER 02/22/8 2. B-1241(C11) HAY PRODUCTION (COASTAL BERHUDAGRASS), NOBTHEAST TEXAS REGION 1982 PROJECTED COSTS AND RETURNS PER ACRE TYPICAL HANAGEMENT . M A C H A P P L - M A C H TO TA L ITEM OPER TIMES LABOR MACHINE OPER LABOR INPUT FIXED OPER. NO. MONTH OVER HOURS HOURS COSTS COSTS COSTS COSTS COST MACHINERY OPERATION S P R AY E R - T 5,49 MAR TOTALS 0 . 5 0 0 . 1 5 7 0 . 11 9 0.45 0.71 2.03 1.96 5.15 0 . 1 5 7 0 . 11 9 0.45 0.71 2.03 1.96 5. 15 RESIDUAL RETUBNS AT ALTERNATIVE YIELDS AND PRICES ADJUSTED FOR YIELD-RELATED COSTS AND CHANGES IN SHARE-BENT INCOME ABOVE VARIABLE COSTS LESS SHARE-RENT PRICE OF HAY (DOLLARS) 1.28 1.44 1.60 1.76 1.92 9.49 36.37 63.25 90.13 117.01 189.00 1 25.87 56.11 86.35 116.59 146.83 210.00 I 42.25 75.85 109.45 143.05 176.65 231.00 1 58.63 95.59 132.55 169.51 206.47 252.00 I 75.01 115.33 155.65 195.97 236.29 BALE 168.00 l QUANTITY OF HAY .-1 -y