C
TEXAS ROLLING PLAINS II
r
FOREWORD
The enterprise budgets for Texas Rolling Plains
II Region are based on estimates of yields, pro
duction input quantities, and production practices
which represent the best judgment of local produc
ers, county Extension agents-agriculture, financial
institution representatives, farm machinery dealers
and others knowledgeable of the area. Variation
in yields, production inputs and production prac
tices 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.
The machinery inventory is applicable to both
r
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 6)
TEXAS AGRICULTURAL EXTENSION SERVICE . THE TEXAS AS-H UNIVERSITY SYSTEH
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 ROLLING PLAINS II REGION
Projected for 1982
r
- i u c a t i o n a l p r o g r a m s c o n d u c t e d b y t h e Te x a s A g r i c u l t u r a l E x t e n s i o n S e r v i c e
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 a i c l e v e l , r a c e , c o l o r,
sex, religion or national origin.
C o o p e r a t i v e E x t e n s i o n Wo r k i n A g r i c u l t u r e a n d H o m e E c o n o m i c s , T h e Te x a s A S M
University Systaa and the United States Department of Agriculture coopera
ting. Distributed in furtherance of the Acts of Congress of May 8, 191 a,
as amended, and June 30, 1914.
500
1-82,
New
SCO
7-2
I I
I w
t I
«/-
I I I
I
V i
o o o o i n r - * - = n r. r - t n r - i * m r o t - c o c o o o i n c t >
romuivo =f«-(Ncvi< -ro«~r)
<r- in
I
I
o o *
oor**
o o o o
_rooo
•
i
•
t
t
om_-)\o
V.
iO
tnm •
o
r
•oinon^oin
eg
o o
o o
• •
oo in
OfS
•
t
o o
Vi
CM
CO
v.
525
H
V.
voocoofct
r-«-tNin o
ro
t • •
CDCOfNC-fO
r - r - m
SB O)
O
VD
H
H
O
U
I
I
I
I
I
♦n H
K
ro H
m
sO
tn
8
Vi
ro w
ro co
«
m
1
H
o
«*.
Vi
CQ
^j co w p.-1 w w w ca ca «po wwwwwww w
H
*mZ
55 COO
P
W
MQ
,C_W«WW««PPMW
t
M«WC._3PW
ft;
WQ4UUUUUUOOOU
tD<!UUUoOtJ
u
^ji_;ic[:«:_3;_«3«a«i:t-:t_:Q,e>i ^cq+t: *asm*itGzz*2 _c
MH
oo
org
UM » »
WW oo
r_H in
w
to o o o o
t_ o o o o
t
•
•
r-mm
ro__o
t
I
•
•
c-ioin
H
P
Cm
co_.
coo
«•
OtN
OlT>
• I
O O
i n
0
0
H
*
H
H
«
COS-SBC
>
H
t_._-tO«H0* 03
H U M ^ H M * *
U H XH W
H
p
>
»_n_:C-UP««:w
0.
o»pac*-«JofHW
K I K « O f « :o w
o
WHWCWMftJ
C 0 W C - < _ - « W »w « c u
Oip_ Wbrf I l
cc
o^to to
w
to
•* mo t 1
HOSbwsb w
WUOQW
CO
O
HHWWP
ca W!
O Ml
C O O H W H
WWUh
_)C_3
K-Sfc* U »M
wmowuwm
«*S.«<!WtOCOWW
H P W 2 5 M W P
WWtOH__i_-W
«*»♦
> f - i
#
CO
M
h
««
cu
y\i
W
w
M
L) «.tOH03W 1
MH
f fl O Q
I
O-sJlOea O |
S=HO
H*4
I
HOUUU
OT
HH
i<.*!___q
yJ
I
M
O
0-OUW«
«:#
re
M
C K W K W W
u
uuuu
««5 rtj «J rtj <4j
0.
P
-1
>
O
H
CO
o
!_
o
u
SB
M
_c
H
60
W
10
w
w
w
H
CO
E-<
CO
m
I
w
H
>
o
W
CQ
f-«
<
H
«
M
CO
«1
H
CK
CQ
-t
w
CO
10
W
X
w
W
I
Ui
*tC
M
*<
H
CJ
IO
O
U
>
cn
v.
03 10
rtWE-.
JCUlO
IOBO
H
««U
toHoa W K D O
H * 0 acastow
co »h 0 4 1 t e . X
o u uH l H H
u w <tn 1 w
CdCK O I O P j
Q C _ HW z O h J
W W
x a
M
W
o
O
u
O
W
E-«
U
H
O
H
»
w
u
H
P3
C_
SB
w w
r_ >
o w
w
f
_<_
mt
»J
H
o
w
OS
CQ
CO
K
CO.
P
H
W
«
W
M
U
W
•_
O
W
CU
H
w
SB
H
i n
IO
u
ca ox
w o o w
5BKP3H
W-^JC-i
O
W
t
towcess
rtJHCOHO
COW
M
COOS3WH
«:uho<i
u
!"W
M_a
COM
,o.»j
WHawca
m
owp
CO S3
O M
CK
_>CO
WCK
O U
O H H j a c u
C O U H W
H««3CC_1
i » Q
WCKtElOfcCMOU
O
CU 5BtMp3
V5B
■
L
W
•
9_W
O U
U 2 5
_S_S3
MFC
D
toco
M
tn
H
M
H
m
W
U
H
03
0.
w
w
t
P
tn
w
CO
H
>
w
w
u
o
o
BS
W
M
o
w -ccqhww h «
0 wpot *hm«js o
w wotwsbjewo. c.
*< cu >hodw *>:
S
«_ tn
23 03 SB
KMWWM
O O - Z_ -
WtcpqWw W
CO
H
W W
Vi
h.
W
tn vacate {-
wwwww
W
tn
H
to
o
u
w
H
H f-<>-«_-' Iri
w
o
PCOCOH
MSB SBCB
P C K O O
O P H - J
H H
co
to
w
t n
^
*<
CK
P J C W O
S=OCKE-4
« < « W M
WOrtD
w
h
O
t
CQ
105B
M«tJ
35
in
co
H
Q
H
U
M
H
U
SB s
OCO
pq
QH
W H
CO
< Q
CQ25
H
SsCO
WC5
CK«J
CQ
H
W _
5_t_»
M
P5E
S5S5
-CM
M O
paw
o
wwwww
(KCKfUW
«_C_iO»«JlP
cu
HW
w*-cqcx«
MM
p-C
?_CKf_J
O O O O j O
wo OSB
w_3»«j:>w
CO WWCJ
WO
OM
CKH03
>
CM
<0(O M s s W
5cwo«:co
o o u
msbmpsb
M W H W O
«5HCKHM
C 5 B _ fl U C 0
CKMC-WJB
O
MW
W H W i J E - '
S s O S S Q X
H S 3 Q U W
251
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 02/16/82.
B-1241(C 6)
C O T T O N , D R Y L A N D , ( 2 X 2 P L A N T I N G PAT T E R N *
TEXAS ROLLING PLAINS II REGION
1982 PROJECTED COSTS AND RETURNS PEH ACBE
MACHINERY
OPERATION
3HREDDER 2R
TANDEM DISC
MOLDBOARD 6B
CHISEL
TANDEM DISC
HERB SPR/DISC
LISTER 6R
LISTBR-PLNT6R
SAND FIGHTER
ROLLIN3 CULT
CULTIVATOR 6R
CULTIVATOR 6R
CULTIVATOR 6R
COTTON STR/BSK
MACH
ITEM OPER TIMES LABOR MACHINE OPER LABOB
NO. MONTH OVER HOURS HOURS COSTS COSTS
5,56
3,40
2,47
2,44
2,40
61
3,54
3,36
3,51
3,30
2,33
2,33
2,33
3,64
DEC
DEC
JAN
JAN
MAR
MAR
APR
MAY
JUNE
JUNE
JUNE
JULY
AnG
NOV
TOTALS
1-00
1.00
0.30
0.70
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
0.557
0.2 08
0. 113
0.092
0.208
0.0
0.151
0.151
0.076
0.194
0.207
0.207
0.207
0.880
0.422
0.158
0.086
0.070
0. 158
0. 158
0 . 11 5
0. 115
0.057
0.147
0. 157
0.157
0. 157
0.666
3.254
2.623
1.63
1.69
1.19
1.00
2.07
0.01
1.15
1.25
0.62
1.61
2.03
2.03
2.03
9.60
2.79
1.04
0.57
0.46
1.04
0.0
0.76
0.76
0.38
0.97
1.04
1.04
1.04
4.40
27.93 16.27
* >
APPL. MACH
INPUT F I X E D
COSTS COSTS
TOTAL
OPER.
COST
0.0
2.9 1
0.0
1.84
0.0
1.31
0.0
0.87
0-0
1.79
6.00 0.12
0.0
1. 11
3.20
1.46
0.0
0.55
0.0
1.59
0.0
2.16
0.0
2. 16
0.0
2.16
2 1 . 2 5 10.06
7.33
4.57
3.07
2.34
4.91
6.14
3.02
6.67
1.55
4. 17
5-22
5.22
5.22
45.31
3 0 . 4 5 3 0 . 0 9 104.74
« *
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 COTTON LINT
(DOLLARS)
LB.
QUANTITY OF
COTTON LINT
200.00 I
I
225.00 |
I
250.00 1
i
275.00 J
0.45
0.50
0.56
0.62
-1.27
7. 13
15.53
23.93
6.88
16.33
25.78
35.23
15.03
25.53
36.03
46.53
23.17
34.72
46.27
57.82
31.32
43.92
56.52
69. 12
J
300.00 I
0.67
32.33 I
I
44.68 i
I
57.03 I
I
69.37 |
I
81.72 J
L
NOTE: NEGATIVE RETURNS OVER VARIABLE COSTS MAY BE AVOIDABLE
VIA CROP ABANDONMENT, GRAZE-OUT, OH OTHER MANAGEMENT
STRATEGIES.
* >
2 5 2 P R O J E C T I O N S F O E 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 (C 6)
COTTON, IRRIGATED, TEXAS ROLLING PLAINS II REGION
1982 PROJECTED COSTS AND RETURNS PER ACHE
CATEGORY
1- GROSS RECEIPTS
COTTON LINT
COTTONSEED
TOTAL PROJECTED BETURNS
PROJECTED
YIELD
UNIT
525.00
0.42
INPUT USE
2. VARIABLE COSTS
PREHARVEST COSTS
♦SEED COTTON
20.00
20.00
FERT (N) APPL'D
20.00
FERT (PI APPL'D
MISC. EXPENSE
1.00
♦HERBICIDE
1.00
INSECTICIDE
5,00
IRRIGATION WATER
14.00
FUEL 5 LnBE—TRACTOR
EQUIPMENT
IBBIGATION
R E PA I R S T B A C T O R
EQUIPMENT
IRRIGATION
LABOR MACHINEBY
2.47
IRRIGATION
1.40
0.70
EQUIPMENT
OTHER
2.00
OPERATING CAPITAL
36.25
SUBTOTAL, PREHARVEST
HARVEST COSTS
525.00
♦GIN,BAG 5 TIES
CONTRACT BROKEH
1.09
FUEL & LUBE—TRACTOR
R E PA I R S T R A C T O B
EQUIPMENT
LABOB MACHINEBY
0.88
0.04
EQUIPMENT
SUBTOTAL, HABVEST
TOTAL VARIABLE COSTS
LB.
TON
LB.
LB.
LB.
ACRE
ACRE
APPL
ACIN
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
HOUR
HOUR
HOUR
HOUR
DOL.
ACHE
LB.
BALE
ACRE
ACHE
ACBE
HOUR
HOOB
ACHE
YOUR
ESTIMATE
PBOJECTED
STrnrrT—tub's
0.56 294.00
90.00
37.80
$—J37TBU $
0.40
0.26
0.28
5.00
6.00
3.00
8.00
5-20
5.60
5.00
6.00
15.00
_.__—_-——
14.50
1.91
31.60
2.59
2.22
3.34
5-00
12.35
5.00
7.00
5.00
3.50
5.00
10.00
0.07*
2^69
$ T35.5TJ $
0.08
0.25
5.00
44.62
0.27
5.41
0.98
3.38
4.40
*••%—sfe8
■—
S
% 195.77 $
ACRE
BREAK-EVEN PBICE, VABIABLE COSTS $ 0.30/LB. COTTON LINT
3.
INCOME
ABOVE
VA B I A B L E
COSTS
4. FIXED COSTS
DEPBEC.INTEREST,TAXES & INSUR.
TBACTOB
EQUIPMENT
IRRIGATION
LAND NET SHABE-RENT
CHOP
INSURANCE
1.00
TOTAL FIXED COSTS
ACRE
ACRE
ACRE
ACRE
ACRE
ACHE
5. TOTAL PROJECTED COSTS
ACRE
BREAK-EVEN PRICE, TOTAL COSTS
6. NET PBOJECTED RETURNS
ACRE
t
136.03
*
S.
19.39
18.64
25.3 8
64.15
4.50
4.50
$~"T32."06 $"
% 327.83 $
$
0 . 55/LB. COTTON LINT
ACHE
% 3.97 $
LAND (NET RENT) BASED ON 1/4 OF GBOSS INCOME LESS 1/4 OF FEBTILIZER,
INSECTICIDE, GINNING, BAGS, AND TIES, AND CROP XUS0BANCS.
INFORMATION PBESENTED IS PBEPABED SOLELY AS A GENEBAX 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 FOB PUBLICATION.
\
2 5 2 P B 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.
COTTON. IRRIGATED. TEXAS ROLLING PLAINS II REGION
1982 PROJECTED COSTS AND RETURNS PER ACRE
B-1241(C 6)
^ >
Sp55i5?SJ Xi_7.H 8SI5» UMS MS2I MACHINE OPER LABOB INPUT FIXED OPEiU
---Sf^-iHS- —1— —H\ 21 HorTBS HOURS COSTS COSTS COSTS COSTS COST
SHREDDER 2R 5,56 JAN 1.00 0.557 0.422 ~T763 2779 olo" ~2~_"l 7*33
M O L D B O A R D 6 B 2 , 4 7 J A N 0 . 5 0 0 . 1 8 9 0 _ 1 4 3 U 9 9 0 - 9 5 0 _ 0 2 1 8 5 11
CHISEL 2
44
JAN
0.50
0.066
0:_50
0-72
0.33
0
0
0
62
1
67
TA N D E M D I S C 3 , 4 0 F E B 1 . 0 0 0 . 2 0 8 0 . 1 5 8 1 . 6 9 K 0 4 0 0 1 8 4 4 5 7
HERB SPR/DISC '61 FEE 1.00 0.0 0.158 ..Ol 0.0 6.00 0.12 6.14
L I S T E R 6 R 3 , 5 4 A P R 1 - 0 0 0 . 1 5 1 0 . 11 5 1 . 1 5 0 . 7 6 0 . 0 1 11 3 0 ?
R O L L I N G C U LT 3 ^ 3 0 A P R 1 . 0 0 0 . 1 9 4 0 . 1 4 7 1 . 6 1 0 9 7 0 0 1 5 9 4 1 7
L I S T E R - P L N T 6 R 3 ' , 3 6 M AY 1 . 4 0 0 . 2 1 2 0 . 1 6 0 . 7 5 l l _ 6 s l o O 2 0 5 1 2 8 6
3AND FIGHTER 3,51 JUNE 1.00 0.076 0.057 0.62 -138 Slo 0 55 1 55
3 0 L L I N 3 C U LT 3 , 3 0 J U N E 1 . 0 0 0 . 1 9 4 0 . 1 4 7 1 , 6 1 0 - 9 7 0 0 1 5 9 4 1 7
C U LT I VATO R 6 R 2 . 3 3 J U LY 1 . 0 0 0 . 2 0 7 0 . 1 5 7 2 . 0 3 U 0 4 0 0 2 1 6 5 2 2
C U LT I VATO R 6 R 2 , 3 3 A U G 2 . 0 0 o l 4 1 5 0 . 3 1 4 4 . 0 6 2 . 0 7 0 0 . 3 2 1 0 4 5
30TTON STR/BSK 3#,64 NOV 1.00 _0.880 0.666 .I.. 4^40 44.62 10.06 lllll
I2-_-.-__
3.350
2^696
28.47
16.75
"5.762
3~_"~0
134794
J8§iF?£I"?____ ftRSSs t_SSL £ftS2l SYSTEM OPER? LABOE INPUT FIXED IRRIG
.-_-_-_-_HSi._3i._L. MONTH INCHES HOURS HOURS COSTS COSTS COSTS COSTS COSTS
W AT E R A P P L I C AT I O N A P B 6 . 0 0 0 . 6 0 0 4 . 0 2 3 1 4 . 9 8 1 7 o O o 7 o To 7 8 8 2 8 * 8 5
WAT E R A P P L I C AT I O N J U LY 4 - 0 0 0 . 4 0 0 2 . 6 8 2 9 1 . 8 _ ? ! 0 0 0 . 0 7 . 2 5 1 9 2 4
WAT E R A P P L I C AT I O N A U G 4 . 0 0 0 - ^ 0 0 ^ 6 8 2 * - 9 8 ^ 0 0 o l 0 7 . 2 5 1 9 1 2 4
] : 2 E f H 1 — 1 ° 11 _ _ 0 0 9 - 3 9 7 3 4 . 9 4 ™ 0 O ~ o 7 ( T 2 5 7 5 5 " 6 7 7 3 2
~
»T>-r.^SS5I2HiL
AT ALTERNATIVE
AND
ADJUSTED
FOR RIJUHNS
YIELD-RELATED
COSTS AND YIELDS
CHANGES
IN PHICES
SHABE-HENT
INCOME ABOVE VARIABLE COSTS LESS SHARE-RENT
LB.
QUANTITY OF
COTTON LIST
0.45
PRICE OF COTTON LINT
(DOLLARS)
0.50
0.56
0.62
0.67
420.00
-6.43
11 . 2 1
28.85
46.49
64. 13 ]
472-50
10.68
30.52
70.21
90.06 \
525.00
27.78
49.83
50.37
• 71.88
93.93
11 5 . 9 8 I
577.50
44.89
69. 15
93.40
11 7 . 6 6
141.91 /
630.00
62.00
88.46
11 4 . 9 2
141.38
167.84 |
NOTE: NEGATIVE RETURNS OVER VARIABLE COSTS BAY BE AVOIDABLE
VIA CROP ABANDONMENT, GRAZE-OUT, OR OTHER MANAGEMENT
STRATEGIES.
O
2 5 3 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 EE USED WITHOUT UPDATING AFTER 02/16/82-
B-1241 (C 6)
GRAIN SORGHUM, DRYLAND, TEXAS ROLLING PLAINS II REGION
1982 PROJECTED COSTS AND RETURNS PER ACHE
CATEGORY
PROJECTED
YIELD
UNIT
1. GROSS RECEIPTS
GRAIN SOBGHUM
TOTAL PBOJECTED RETURNS
2 . VA R I A B L E C O S T S
PREHARVEST COSTS
♦GBAIN SOBG. SEED
MISC EXPENSE
FUEL 5 LUBE—TRACTOR
EQUIPMENT
15.00
YOUB
ESI T I M AT E
69.00 $
INPUT USE
LABOR
MACHINERY
EQUIPMENT
OPERATING CAPITAL
SUBTOTAL, PREHARVEST
HABVEST COSTS
CUSTOM HARVEST
CUSTOM HAUL
SUBTOTAL, HARVEST
3.00
1.00
2.20
0.72
8.68
1.00
15.00
TOTAL VARIABLE COSTS
BREAK-EVEN PRICE, VARIABLE COSTS
LB.
DOL.
0.40
1.00
ACRE
ACRE
ACRE
ACRE
HOUR
HOUR
DOL.
ACRE
5.00
5.00
0.074
$
ACRE
CWT.
ACHE
$
%
51.84 $
$ 3.46/C3T. GBAIN SOBGHUM
ACRE
4. FIXED COSTS
DEPBEC,INTEREST,TAXES 5 INSUB..
TRACTOR
EQUIPMENT
LAND NET SHARE-RENT
CHOP
INSURANCE
1.00
TOTAL FIXED COSTS
ACHE
ACHE
ACHE
ACHE
ACBE
5. TOTAL PROJECTED COSTS
ACBE
BREAK-EVEN PRICE, TOTAL COSTS
1.20
1.00
12.42
1.97
2.21 —
2.07
10.99
3.60
0.64
36.09 $
12.00
" 3,75
15.75 $ "
12.00
0.25
ACRE
3. INCOME ABOVE VARIAELE COSTS
6. NET PROJECTED RETURNS
4.60
$
R E PA I R S T R A C T O R
EQUIPMENT
r
CWT.
PROJEi CTED
VALUE
$/TJNIT
S
17.
16
$.
$
12.31
8.61
16.58
3.00
40.50 $
$
92.34 $
3.00
S 6.16/CWT. GRAIN SORGHUM
ACRE
$
-23.34
$
LAND (NET RENT) BASED ON 33* OF GBOSS INCOME LESS 33* OF HABVEST,
HAULING, AND CROP INSURANCE.
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE AND IS
NOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS AND BETURNS FROM ANY
ONE PARTICULAR FARM OR RANCH OPERATION. THESE PBOJECTIONS WERE
COLLECTED AND DEVELOPED BY STAFP MEMBERS OF THE TEXAS AGRICULTURAL
EXTENSION SERVICE AND APPROVED FOR PUBLICATION.
2 5 3 P R O J E C T I O N S F O E 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 (C 6)
GRAIN SORGHUH, DRYLAND, TEXAS ROLLING PLAINS II BBGION
1982 PROJECTED COSTS AND RETURNS PER ACRE
MACH
MACHINERY
OPERATION
5HREDDSR 2R
TANDEM DISC
MOLDBOARD 6B
CHISEL
TANDEM DISC
LISTER-PLNT6R
LISTER-PLNT6R
SAND FIGHTER
ROLLING CULT
:ULTTVATOR 6H
CULTIVATOR 6R
ITEM OPER TIMES LABOR MACHINE OPER LABOB
NO. MONTH OVER
HOURS HOURS COSTS COSTS
5,56
3,40
2,47
2,44
3,40
3,36
3,36
3,51
3,30
2,33
2,33
DEC
JAN
JAN
FEB
MAR
APR
MAY
JUNE
JUNE
JUNE
AUG
TOTALS
1.00
1.00
0.30
0.70
1.00
1.00
1.20
1.00
1.00
1.00
1.00
0.557
0.2 08
0 . 11 3
0.0 92
0.208
0.151
0.181
0.076
0.194
0.207
0.207
0.422
0.158
0.086
0.070
0. 158
0. 115
0.137
0.057
0.147
0.157
0. 157
2.197
1.665
1.63
1.69
1.19
1.00
1.69
1.25
1.50
0.62
1.61
2.03
2.03
~ >
APPL. MACH
INPUT F I X E D
COSTS COSTS
TOTAL
OPEB.
COST
2.79
1.04
0.57
0.46
1.04
0.76
0.91
0.38
0.97
1.04
1.04
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
2.91
1.84
1.31
0.87
1.84
1.46
1.75
0.55
1.59
2- 16
2.16
7.33
4.57
3.07
2. 34
4.57
3.47
4. 17
1.55
4.17
5.22
5.22
16.25 10.99
0.0
18.44
45.67
RESIDUAL RETURNS AT ALTERNATIVE YIELDS AND PRICES
ADJUSTED FOR YIELD-RELATED COSTS AND CHANGES IN SHARE-BENT
INCOME ABOVE VARIABLE COSTS LESS SHARE-RENT
PRICE OF GRAIN SOBGHUM
(DOLLARS)
3.68
4-14
4.60
5.06
12.00 J
-15.56
- 11 - 8 6
-8.17
-4.47
13.50 I
-12. 12
-7.95
-3.79
0.37
15.00 |
-8.67
-4.05
0.58
5.20
16.50 |
-5.22
-0.14
4.95
10.03
18.00 l
-1.77
3.77
9.32
14.87
5.52
CWT.
QUANTITY OF
GRAIN SORGHUM
I
-0.77 I
I
4.53 I
I
9„82 !
j
15. 12 I
I
20.42 I
NOTE:.NEGATIVE RETURNS OVER VARIABLE COSTS HAY BE AVOIDABLE
VIA CHOP ABANDONMENT, GRAZE-OUT, OR OTHER MANAGEMENT
STRATEGIES.
^
aaa_ sjioiioaroaa asa_j -Noi-vaaao HDN.a to _a__ ari_ ..?»._„._
ihy yoga SRHCiaa a«v sisod a__ ioiaaa. ao azi-.o.a. o! da_n___i _™
s i a _ . a a m . i T. a H a s * s . n a . o s a a a v a a a d s i a a i l a s a a a s o i ! . b . o _ n !
<aa_i.__aaa ao _i.H___.KaVo-i._ _ _ _a
$ St?*S_- $
aaOY
HOBS-LOS NIYa_) • _ . a o / t 6 - t i $
sisoo
aaov
$ 0£IiLU $
aaov ~ . m t
oo*e
oo
aaov o o
i
SS*09
aaov
8C-S2
aaov
t.0"6
aaov
2$-_t
aaov
-ansNi
$
90*S6
$
aaov
HOHOaOS NIV89 mlRD/QLmZ $
$
t.6*t?E.
$
aaov
.$ __£___iZ.
aaov
$
. 0S*Zl
se-o
\L_JO
oo-e.
00*21
aaov
.$ ____________.__$
aaov
. BS'l
UZ.0-0
•ioa
00*01
oo-s
anoH
. oo-t?
oo-s
anoH
. oo'l
oo-s
aooH
. 91"It
GO'S
aooH
t?e*e
aaov
03 mZ
aaov
aaov
09-ie
aaov
81 mZ
aaov
IL'Zi
aaov
NIOV
00 •£
00*£
aaov
00".
00*1
*ioa
09*5
8Z-0
•q _
ot.-ot
92*0
•81
Otj'2
01. "0
"81
^_i_5r_f_^
UNO
SNaniaa aaioaroad isr *9
.vioi 'aoiad NaAa-svaaa
sisoo aaioaroad _vioi *s
sai o
so
N oV H DaSaNx ii a d oi ay oi o i
isaa-aavHs iaN—asvi
NoiiYDiaai
i fi a w d i o o a
aoiovai
a sax-i'isaaaiNi'-oaadaa
sisoo aaxu •$
sisoo aiavia.A aAoev 3hooni *e
sisoo aiaviavA 'aoiad NaAa-Mvaaa
sisoo aiaviavA _vioi
isaAavH '_vioieos
TDVH HOISIIO
OO'l
isaAava woisno
SISOO ISaAHYH
isaAavaaad *_vicians
eens
T Yi i d v o s s i i v a a d o
00*3
aaHio
08*0
iNawainSa
01.-1
Nonvoiaai
£3*2
laaNiHOYH
acevi
Noii.Diaai
iNawdiDOa
aoiovai
saivdaa
Nonvsiaai
iNaedinOa
aoiovai—asm 2 .ana
00 -tJl
aaiva Nonvsiaai
00*1
aaionoasRi
00"l
m
asNadxa
osik
OO'O,
a»iadv TdT i,aaa
00"0t7
a»iddv (h) iaaa
00*9
aaas *saos Nivas*
sisoo isaABVHaad
asn indNi
sis00 aiaviavA
oo-os
OO^OC? 09 'ft 'IKO 00*05
aivsiiisa
a no a
^^f „8Taf ._a?_ „_!<__ SP.g.1.
aiaii
aaioaroad
SNaniaa aaioaroad iyioi
woHsaos Nivas
sidiaoaa ssohs
laooaivo
aaov Had SNaniaa ony sisoo aaioaroad ZBbi
Noioaa 11 SHiYid sNii.oa svxai ^aaivoiaai ^hohsSos niybo
is 0) itjzi-g
•28/91/30 aaiav sNiivado ioohus aaso aa 01 ion
lino sasodand oNiNsvid aoa suoiioaroad
j
t?S2
2 5 4 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(C 6)
GRAIN SORGHUM, IRRIGATED, TEXAS ROLLING PLAINS II REGION
1982 PROJECTED COSTS AND RETURNS PER ACRE
MACHINERY
OPERATION
SHREDDER 2R
MOLDBOARD 6B
CHISEL
TANDEM DISC
LISTSR-PLNT6R
ROLLING CULT
LISTER-PLNT6R
SAND FIGHTER
ROLLING CULT
CULTIVATOR 6R
ITEM OPER
TIMES
NO. MONTF OVER
5,56
2,47
2,44
3,40
3,36
3,30
3,36
3,51
3,30
2,33
FEB
MAR
MAR
MAR
APR
MAY
JUNE
JUNE
JUNE
J U LY
1.00
0.50
0.50
1.00
1.00
1.00
1.20
1.00
1.00
2.00
TOTALS
I R R I G AT I O N
APPLICATION
WATER APPLICATION
WATER APPLICATION
WATER APPLICATION
MACH
LABOR MACHINE OPER
LABOR
HOURS
HOURS
COSTS COSTS
0.557
0.189
0.066
0.208
0.151
0.194
0.181
0.076
0.194
0.4 15
0.422
0. 143
0.050
0. 158
0 . 11 5
0.147
0.137
0.057
0. 147
0. 314
1.63
1.99
0.72
1.69
1.25
1.61
1.50
0.62
1.61
4.06
2.79
0.95
0.33
1.04
0.76
0.97
0.91
0.38
0.97
2.07
2.233
1.691
16.67
APPL.
ACRE
LABOR
I10NTH INCHES HOURS
APR
J U LY
AUG
TOTALS
^
A P P L . MACH
INPUT F I X E D
COSTS COSTS
TOTAL
OPER.
COST
2.91
2.18
0.62
1.84
1.46
1.59
1.75
0.55
1.59
4.32
7.33
5 . 11
1.67
4.57
3.47
4. 17
6.57
1.55
4-17
10.45
11 . 1 6
2 . 4 0 18.81
49.05
IRRIG
SYSTEM OPER. LABOR
HOURS COSTS COSTS
APPL. I R R I G
INPUT FIXED
COSTS COSTS
TOTAL
IRRIG
COSTS
0.0
0.0
0.0
0.0
0.0
0.0
2.40
0.0
0-0
0.0
6.00
4.00
4-00
0.600
0.400
0.400
4.023
2.682
2.682
14.98
9.98
9-98
3.00
2.00
2.00
0.0
0.0
0.0
10.88
7.25
7.25
28.85
19.24
19.24
14.00
1.400
9.387
34.94
7.00
0.0
25.38
67-32
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)
3.68
4.14
4.60
5.06
5.52
40.00 |
-19.30
-6.97
5.36
17.68
I
30.01 J
45.00 |
-7.8 1
6.06
19.93
33.80
50.00 1
3.68
19.09
34.50
49.91
55.00 |
15.17
32.12
49.07
66.03
47.67 J
I
65.32 1
I
82.98 J
60.00 j
26.66
45.15
63.65
82. 14
100.63 J
CWT.
QUANTITY OF
GRAIN SORGHUM
1mm
i
NOTE: NEGATIVE RETURNS OVER VARIABLE COSTS MAY BE AVOIDABLE
VIA CROP ABANDONMENT, GRAZE-OUT, OB OTHEB MANAGEMENT
STRATEGIES.
~ >