255
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 02/16/82.
B-1241 (C 6)
GUAR, DRYLAND, TEXAS ROLLING PLAINS II REGION
19 82 PROJECTED COSTS AND RETURNS PER ACRE
CATEGORY
1. GROSS RECEIPTS
GUAR
TOTAL PROJECTED RETURNS
2. VARIABLE COSTS
PREHARVEST COSTS
♦GUAR SEED
MISC EXPENSE
♦HERBICIDE
FUEL S LUBE—TBACTOB
EQUIPMENT
PROJECTED
YIELD
UNIT
6.60
CWT.
PROJECTED
S / U N I T VA L U E
YOUR
ESTIMATE
20.00 132.00
$ 132.00 $
INPUT USE
8.00
1.00
1.00
B E PA I R S T R A C T O R
EQUIPMENT
LABOR
MACHINERY
EQUIPMENT
OPERATING CAPITAL
SUBTOTAL, PREHARVEST
HARVEST COSTS
CUSTOM HARVEST
CUSTOM HAUL
SUBTOTAL, HARVEST
1.29
0.50
1.71
1.00
6.60
TOTAL VARIABLE COSTS
LB.
DOL.
ACRE
ACRE
ACRE
ACRE
ACRE
HOUR
HOUR
DOL.
ACRE
0.30
1.00
6.00
5.00
5.00
0.074
$
2.40
1.00
6.00
8.88
1.36
1.63
1.47
6.44
2.50
0,13
31.81
ACRE
CWT.
ACRE
12.00
0.25
$
12-00
1.65
13.65 $
ACRE
$
45.46 S
BREAK-EVEN PHICE, VARIABLE COSTS $ 6.89/CWT. GUAR
3. INCOME ABOVE VARIABLE COSTS
ACRE
86.54 $
4 . FIXED COSTS
DEPREC, INTEREST,TAXES S INSUR.
TRACTOR
EQUIPMENT
LAND NET SHARE-RENT
TOTAL FIXED COSTS
ACRE
ACRE
ACRE
ACRE
$
7.83
5.52
39.06
52.41
5 . TOTAL PROJECTED COSTS
ACRE
$
97.87
BREAK-EVEN PRICE, TOTAL COSTS
NET PROJECTED RETURNS
$ 14.8 3/CWT. GUAR
ACHE
$
34.
13
$
LAND CHARGE USES LANDLORD'S SHARE OF GROSS 33% LESS OF HARVEST
AND HAUL.
r
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL. GUIDE AND IS
NOT INTENDED TO BECOGNIZE OR PREDICT THE COSTS AHD RETUBNS FROM ANY
ONE PARTICULAR FARM OH RANCH OPERATION. THESE PROJECTIONS WERE
COLLECTED AND DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURAL
EXTENSION SERVICE AND APPROVED FOR PUBLICATION.
255
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFrER 02/16/82.
B- 1241 (C 6)
GUAR, DRYLAND, TEXAS ROLLING PLAINS II REGION
1982 PROJECTED COSTS AND RETURNS PER ACRE
MACHINERY
OPERATION
TANDEM DISC
LISTER-PLNT6R
HERB SPR/DISC
SAND FIGHTER
LISTER-PLNT6R
ROLLING CULT
CULTIVATOR 6R
MACH
ITEM OPER
TIMES LABOR MACHINE OPER
LABOB
NO. MONTH OVER
HOURS
HOURS COSTS COSTS
2,40
3,36
61
3,51
3,36
3,30
2,33
MAI
MAY
HAY
MAY
JUNE
JUNE
J U LY
TOTALS
2.00
1.00
1.00
2.00
1.10
1.00
1.00
^
APPL. MACH
INPUT F I X E D
COSTS COSTS
TOTAL
OPER.
COST
0.417
0.151
0.0
0.151
0.166
0.194
0.207
0.316
0. 115
0.158
0. 115
0.126
0.147
0. 157
4. 15
1.25
0.01
1.24
1.38
1.61
2.03
2.08
0.76
0.0
0.76
0.83
0.97
1.04
0.0
0.0
6.00
0.0
2.40
0.0
0.0
3.59
1.46
0. 12
1.10
1.61
1.59
2.16
9.82
3.47
6. 14
3.10
6.22
4. 17
5.22
1.287
1.133
11 . 6 7
6.44
8 . 4 0 11 . 6 3
38.14
RESIDUAL RETURNS AT ALTERNATIVE YIELDS AND PBICES
ADJUSTED FOR YIELD-REIATED COSTS AND CHANGES IN SHARE-RENT
INCOME ABOVE VARIABLE CCSTS LESS SHARE-RENT
PRICE OF GUAB
(DOLLARS)
16.00
18.00
20.00
22.00
24.00
15.86
22.94
30.01
37.09
I
44.16 J
5.94
22-83
30.79
38.75
46.71
6.60
29.79
38.64
47.48
56.32
7.26
36.76
46.49
56.21
65.94
7.92
43.72
54.33
64.95
75.56
CWT.
5.28
QUANTITY OF
GUAR
»
54.67 J
1
65.17 |
1
75.67 J
1
86.17 |
I
o
256
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 02/16/82.
GUAR. IRRIGATED, TEXAS ROLLING PLAINS II REGION
19 82 PROJECTED COSTS AND RETURNS PER ACRE
C AT E G O RY
PROJECTED
YIELD
UNIT
1 . GROSS RECEIPTS
GUAR
TOTAL PROJECTED RETURNS
15.00
2. V A R I A B L E C O S T S I N P U T U S E
PREHARVEST COSTS
♦GUAR
SEED
8.00
HISC
EXPENSE
1.00
♦
HERBICIDE
1.00
I R R I G AT I O N
WAT E R
10.00
FUEL 5 LUBE—TRACTOR
EQUIPMENT
IRRIGATION
R E PA I R S T R A C T O R
EQUIPMENT
IRRIGATION
.
LABOR
HACHINERY
1.63
I R R I G AT I O N 1 . 0 0
EQUIPMENT 1.00
OTHER
2.00
O P E R AT I N G
C A P I TA L
6.97
SUBTOTAL, PREHARVEST
HARVEST COSTS
CUSTOH
HARVEST
1.00
CUSTOM
HAUL
15.00
SUBTOTAL, HARVEST
TOTAL VARIABLE COSTS
BREAK-EVEN PHICE, VARIABLE COSTS
CWT.
B-1241 (C 6)
PROJECTED
S / T J H I T VA L U E
20.00 300.00
$—3T5TJ7TJTJ 5
LB.
DOL.
ACRE
ACIN
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
HOUR
HOUR
HOUR
HOUR
DOL.
ACRE
°-07V-...Si
ACRE
CWT.
ACRE
12-00
12.00
0.25
JU75
$ T5mT5
ACRE
$
YOUR
ESTIHATE
0.30
T. O O
6.00
5.00
5.00
5.00
5.00
$
2.40
1.00
6.00
11 . 3 8
2.73
22-57
2.10
2.21
2.39
8.15
5.00
5.00
10.00
■ ■ . ■■.-■■—
$ 7"77
97.19 $
6 . 4 8/CWT. GUAR
3 . INCOME ABOVE VARIAELE COSTS
ACRE
$ 202.81 $
4 . FIXED COSTS
DEPREC,INTEREST,TAXES 5 INSUR.
TRACTOR
EQUIPHENT
IRRIGATION
LAND NET SHAHE-HENT
TOTAL FIXED COSTS
ACRE
ACRE
ACRE
ACRE
ACRE
9.89
8.91
18. 13
93.80
$—130. 74
5 . TOTAL PROJECTED COSTS
ACHE
$ 227.93
BREAK-EVEN PRICE, TOTAL COSTS
6 . NET PROJECTED RETURNS
I il i ii 1111 11
$ 15. 2 0/CWT. GUAR
ACRE
$
7 2 . 0 7 MM
LAND CHAHGE USES LANDLORD'S SHARE OF GROSS 3316 LESS 33% OF HARVEST
AND HAUL.
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 PBOJECTIONS WEBE
COLLECTED AND DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGHICULTURAL
EXTENSION SERVICE AND APPROVED FOR PUBLICATION.
256
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 02/16/82,
B-1241 (C 6)
GDA?„Q?a15S^3_S2„«TEXaS
PLAINS
REGION
1982 PROJECTED COSTS ROLLING
AND RETURNS
PERII ACRE
MACHINERY
OPERATION
MOLDBOARD 6B
CHISEL
TANDEM DISC
HERB SPR/DISC
BOLLING CULT
SAND FIGHTER
LISTER-PLNT6R
BOLLING CULT
CULTIVATOR 6R
-ULTTVATOH 6R
MACH
ITEM OPER TIMES LABOR MACHINE OPER LABOR
NO- MONTH OVER HOURS HOURS COSTS COSTS
2,47
2,44
2,40
61
3,30
3,51
3,36
3,30
2,33
2,33
JAN
JAN
MAY
MAY
MAY
JUNE
JUNE
JULY
JULY
AUG
0.50
0.50
1.00
1.00
1.00
2.00
1.40
1.00
1.00
1.00
TOTALS
IRRIGATION
APPLICATION
WATER APPLICATION
WATER APPLICATION
0.189
0.066
0.208
0.0
0.143
0.050
0. 158
0.158
0. 147
0. 115
0.160
0. 147
0.157
0.157
TOTALS
6.00
4.00
TOTAL
OPER.
COST
1.99
0.72
2.07
0-01
1.61
1.24
1.75
1.61
2.03
2.03
0.95
0.0
2. 18
5 . 11
0.33
0.0
0,6 2
1.67
1.04
0.0
1.79
4.91
0.0
6-00
0. 12
6- 14
0. 194
0.97
0.0
1.59
4. 17
0.151
0.76
0.0
1. 10
3.10
0.212
1.06
2.40
2.05
7.26
0.194
0.97
0.0
1.59
4.17
0.207
1.04
0.0
2. 16
5.22
0.207
1.04
0.0
2. 16
5.22
1.630 1.393 15.06 8.15 8.40 15.36 46.97
_ . . - . . ACRE LABOR SYSTEM IOPER.
R R I G LABOB
APPL,
MONTH INCHES HOURS HOURS COSTS COSTS
MAY
AUG
APPL.. MACH
INPUT F I X E D
COSTS COSTS
0.600
0.400
4.023
2.682
14.98
9.98
A P P L . I R R I G T O TA L
INPUT FIXED IRRIG
COSTS COSTS COSTS
3.00
2.00
0.0
10.88 28.85
0.0
7.25
19.24
10.00 1.000 6.705 24.96 5.00 0.0 18.13 48.09
_
r. - „ - S 5 § I 2 5FOR
A L B YIELD-RELATED
E T U R N S AT A LTCOSTS
E R N AT IAND
V E YCHANGES
I E L D S A H IN
D PSHARE-RENT
RICES
ADJUSTED
INCOME ABOVE VARIABLE COSTS LESS SHARE-RENT
^
PRICE OF GUAR
(DOLLARS)
16.00
18.00
20.00
22.00
24.00
12.00
37.15
53.23
52.98
71.07
15.00
68.81
88.91
109.01
16.50
84.64
106.75
128.86
18.00
100.46
124.58
148.70
85.39
107.25
129.11
150.97
172.82
101.47
13-50
69.31
89.16
CWT.
QUANTITY OF
GUAR
125.34
149.21
173.08
196.94
257
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 02/16/82.
r
B-1241 (C 6)
WHEAT, DRYLAND, TEXAS ROLLING PLAINS II REGION
19 82 PROJECTED COSTS AND RETURNS PER ACRE
CATEGORY
1. GROSS RECEIPTS
WHEAT
WHEAT PASTURE
TOTAL PROJECTED RETURNS
2. VARIABLE COSTS
PREHARVEST COSTS
♦SEED WHEAT
FERT (N) APPL'D
FERT (P) APPL'D
INSECTICIDE
MISC EXPENSE
FUEL S LUBE—TRACTOR
EQUIPMENT
R E PA I R S T B A C T O R
EQUIPMENT
LABOR MACHINERY
EQUIPMENT
OPERATING CAPITAL
SUBTOTAL, PREHARVEST
HARVEST COSTS
CUSTOM HARVEST
CUSTOM HAUL
SUBTOTAL, HABVEST
TO TA L
VA R I A B L E
PROJECTED
YIELD
UNIT
22.00
78.00
PROJECTED
VALUE
S/UNIT
BU.
DAYS
3.85
0.07
YOUH
ESTIMATE
84.70
5aM
90.16 $
INPUT USE
1.00
16.00
20.00
1.00
1.00
0.4 6
0. 12
14.44
1.00
22.00
COSTS
BU.
LB.
LB.
APPL
DOL.
ACHE
ACRE
ACHE
ACRE
HOUR
HOUR
DOL.
ACRE
7.20
0.26
0.28
3.50
1.00
$
7.20
4. 16
5.60
3.50
1.00
6.34
0.33
1.19
0.7>
2.32
0.60
1.07
34.08 $
s
10.00
3.3Q
13.30
5.00
5.00
0.074
ACHE
BU.
ACHE
10-00
0.15
ACRE
$
47.38
$
BREAK-EVEN PRICE, VARIABLE COSTS $ 1.91/BU. WHEAT
3. INCOME ABOVE VARIABLE COSTS
4
FIXED COSTS
DEPREC. ,INTEREST,TAXES 5 INSUR.
TRACTOR
EQUIPMENT
LAND—NET
SHARE-RENT
CROP
INSURANCE
1.00
TO TA L
FIXED
CCSTS
5. TOTAL PROJECTED COSTS
6. NET PROJECTED RETURNS
LV ^ !
42.78 $
ACRE
ACSE
ACRE
ACRE
ACRE
4.94
2.96
20.00
3.00
30.90 $
3.00
$
ACRE
BREAK-EVEN PHICE, TOTAL COSTS
INiECTSrHiR8vfsT?
ACRE
78.28
$
$ 3 . 3 1 / B U . W H E AT
ACRE
^
$
1IC°"
""
$
11 _ 8 8
***
°?
$
« « * «■'
III°?MATT0N
PRESENTED
IS PREPARED
SOLELY
AS A GENERAL
GUIDEFROM
AND ANY
IS
NOT INTENDED
TO HECCGNI.E
OR PREDICT
THE COSTS
AND RETUHNS
ONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WER*
!.™™_fTED
DEVET«0P2D
BY STAFF MEMBERS
OF THE TEXAS**__A-Ul-ru_f
AGRICULTURAL
EXTENSIONAND
SERVICE
AND AFPROVED
FOR PUBLICATION...
AL
257
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 02/16/82.
B-124 1 (C 6)
WHEAT, DRYLAND, TEXAS ROLLING PLAINS II REGION
1982 PROJECTED COSTS AND RETURNS PER ACRE
MACH
MACHINERY
OPERATION
ZHISEL
CHISEL
:hisel
3RAIN
GRAIN
GRAIN
GRAIN
DRILL
DRILL
DRILL
DRILL
ITEM OPER
TIMES
NO. MONTH OVER
6,44
6,44
6,44
6,58
JUNE
J U LY
AUG
SEPT
58 SEPT
58 SEPT
58 SEPT
1.00
1.00
1.00
0.25
0.25
0.25
0.25
T.OTALS
LABOR MACHINE OPER LABOB
HOURS
HOURS COSTS COSTS
0.132
0.132
0-132
0.070
0.0
0.0
0.0
0. 100
0. 100
0.100
0.053
0.053
0.053
0.053
___
0 . 4 6 5 0 . 5 11
APPL. MACH
INPUT F I X E D
COSTS COSTS
TOTAL
OPEB.
COST
2.3 9 0 . 6 6
0.0
1.86
4.91
2.39 0.66
0.0
1.86
4.91
2.39 0.66
0.0
1.86
4.91
1.06 0.35
7.20
1.03
9.64
0.0
0.0
0.0
0.29
0.29
0.0
0.0
0.0
0.29
0. 29
0.0
0.0
0.0
0.29
0.29
__
_ _ _ _ _ ______ _ _ _ — —_—__
8.23 2.32
7 . 2 0 7-49 25.24
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 WHEAT
(DOLLARS)
3.08
3.46
3.85
4.23
2.79
7.33
11 . 8 7
16.41
11
12.22
17.32
22.43
22.00 I
11 . 4 3
17.10
22.78
28.45
24.20
I
15.75
21.99
28.23
34.47
26.40
{
20.07
26.88
33.69
40.50
BU.
17.60 1
19.80
QUANTITY OF
WHEAT
1
7.
4.62
I
20.95 J
I
27.54 J
I
34.13 |
40.72 1
J
47.31 J
l
" .
258
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 0 2/16/82.
B-1241 (C 6)
ALFALFA ESTABLISHMENT, IRRIGATED, TEXAS ROLLING PLAINS II REGION
1982 PBOJECTED COSTS AND RETUHNS PEB ACRE
CATEGORY
1. GROSS RECEIPTS
ALFALFA HAY
TOTAL PROJECTED RETUHNS
PROJECTED
YIELD
UNIT
1.00
ACRE
PROJECTED
S / U N I T VA L U E
0.0
S
2. VARIABLE COSTS
INPUT USE
PREHARVEST COSTS
♦ALFALFA SEED
25.00
FERT (N) APPL'D
16.00
FERT (P) APPL'D
20.00
IRRIGATION WATER
4.00
FUEL 5 LUBE—TRACTOR
EQUIPMENT
IRRIGATION
0.0
0.0
YOUR
ESTIMATE
$1
LB.
LB.
LB.
ACIN
ACRE
ACRE
ACRE
ACRE
ACHE
ACRE
HOUR
HOUB
HOUR
DOL.
ACRE
5.00
5.00
5.00
0.074
$
ACRE
S
ACHE
S
3. INCOME ABOVE VARIAELE COST S
ACRE
$ -67.38 S
4. FIXED COSTS
DEPREC, INTEREST,TAXES S INSUR.
TRACTOR
EQUIPMENT
IRRIGATION
LAND-CASH
RENT
1.00
TOTAL FIXED COSTS
ACHE
ACRE
ACRE
ACRE
ACHE
5. TOTAL PROJECTED COSTS
6. NET PROJECTED RETURNS
EQCriPMENT
IRRIGATION
IBBIGATION
EQUIPMENT
OPEBATING CAPITAL
SUBTOTAL, PREHARVEST
HARVEST COSTS
SUBTOTAL, HARVEST
0.48
0.40
0.60
19.78
TOTAL VARIABLE COSTS
1.30 32_.50
0.26
4.16
0.28
5.60
1
3.23
1.64
9.03
0.62
0.78
0.96
2.40
2.00
3.00
1.47
6 7 . 3 8 $"'
0.0
$
67.38 $
s
2.91
4.23
7.25
18.00
32.39 $
ACRE
$
99.77 $
ACHE
$
-99.77 $
18.00
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE AND IS
NOT INTENDED TO RECOGNIZE OH PREDICT THE COSTS AND RETURNS FROM ANY
ONE PARTICULAR FARM OH RANCH OPERATION. THESE PROJECTIONS WERE
COLLECTED AND DEVELOPED BY STAFE MEMBERS OF THE TEXAS AGRICULTURAL
EXTENSION SERVICE AND APPROVED FOB PUBLICATION..
—
_
2 5 8 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)
ALFALFA ESTABLISHMENT, IRRIGATED, TEXAS ROLLING PLAINS II REGION
1982' PROJECTED COSTS AND RETURNS PFR ACRE
MACHINERY
OPERATION
CHISEL
TANDEM DISC
GRAIN DRILL
GRAIN DRILL
MACH
APPL. MACH TOTAL
ITEM OPER TIMES LABOR MACHINE OPER LABOR INPUT FIXED OPEB.
NO. MONTH OVER HOURS HOURS COSTS COSTS COSTS COSTS COST
2,44
3,40
2,58
58
J U LY
AUG
SEPT
SEPT
1-00
1.00
0.50
0-50
TOTALS
IRRIGATION
APPLICATION
WATER APPLICATION
TOTALS
0.132
0.208
0.140
0.0
0. 100
0.158
0.106
0. 106
1.43
1.69
1.14
0.0
66
04
70
0
0.0
0.0
32.50
0.0
1.25
1.84
1.41
0.58
3.34
4.57
35.75
0.58
0-480 0.470 4-26 2.40 32.50 5.08 44.23
APPL. ACRE LABOR
MONTH INCHES HOURS
OCT
IRRIG
SYSTEM OPER. LABOR
HOURS COSTS COSTS
APPL. IHRIG
INPUT FIXED
COSTS COSTS
TOTAL
IRRIG
COSTS
4.00
0.400
2.682
9.98
2.00
0.0
7.25
19.24
4.00
0.400
2.682
9.98
2.00
0.0
7.25
19.24
^
-
>
>
w d o - s m
X O a O Z
WH
O
BSMTJHOT
U i n t f & a
HHOTHPOMh-WH
SStiHZH
O P O
i n l a w s :
W_!t-<tj
P P t » » T.
-3 WHOT
HP
ow
nw.
cn
W-43-OTW
WCOMSS
b-H__OH
asO
ow
wots:
:_=•£. Hh
.1 OTt>QCn
r_CO> W
OTHzi *_
o ooot
<tOsdOTW
WH
P
p > » o ^ * »
•Tl .WW
w w w w t .
o
OTOP
OTBJwH
w H o c n
narsHHO
orao
tr*
row=Sf.c_
ftd« CGH
HW
WH
o
P-OHO?*
H r t m o t n
h
wtn
O^Wh_Ix»
taSPWtn
•
w
O
rt>»W
H»asas
H O O M
x<_
w
K Wo Ow
T PhH H
> h p c _
o o o t p
» « _ H
HcntnP
o
w
PaQrt
HWja3>
a w a . p
W
>
ts.H
H sstn
X
W H
t n >
Haj
3*P
a.
M O
HPC
tnt«*
WOT
u<a
W W
s.
cn
n
O u t
UiUl
H_«
Ui
p
T3W
CO
Ocn
OTOT
t»«0
H t n
w t n
p
H
o w
<Jtn
wen
O
T
ON
•
Ul
I
-5
W
H
O
H
H
CO
O
T
P
rt
OT tN
O
PS
P
I
W
w
o
<
W
ss
H
W
O
W
W
Ml
a
OT
_s
cn
P
P
»
o
P
W
O
n
13 W
OT
H
n
o
w
o
«
cn
H
H
tn
O
H
S**
H
•< s .U i
H
O
HMH
tfUitf
tnu»
r t c n s s t w a s o * ▶_
OWWHWWHCn
ckhH-s 5b;
OW
OH H
o__cn=s
w
cnHtc
w
H fcw
wo>W
tn
H W
H
I
OT
H
W
S3
X
H
8
o
OT
w
o
oonono
Os OT OTPWOTWot
ui
w
w«
wwww
O
T
<3
p
w
H
* f
OT
H
t f
ra
_-•
w
n
t f
ot
H
H
tn
P
H
w
o
tn
ft"
w
H
tf
ra
H
w
o
o o
W
m
OT
W
-P
-»
o
H
;_ra
o
OT
OT»»
OT
r t H C KH r t W O T
P O T Ha j w p H
w w e nc n w > & »
H H OW H w r a
Q
O
<;h
<.*>>W H U - . W W
H XH t j t n
f H ^ dO ^ H O
P O WH
O
cossas p > o c n
W UiW P O H
I «w
tjtncn
I an
H H
8
3
Ui
I
-cn
tftf
WHWHtacHrtH H WpiU
WP
W H O w t w O T o w w o WW
<tr*
c o a a o w P f N O T P >OT
W iftr*Hy-itDr-iy-iO H H
Ui
tO
P o H O T.
H
a__-52j>_«O t s - ao
W
W H W H W O T H r t OT
tn
=shotH_5 H a ;
H
H O ^ J O H O H
=3 _5
as
Ui
H
tn
I
o
o
ot f
o>joo
oooo
roHW
O
OTrtW W
0>-0
Mj
C. W
W » H
3 pKN t H
3
w
cn
P
H
as
n_
P
H
OS
P
tn
W
O
O
H
O
-5
OT»
O H
PC.
tr\tf
H W
W P
P *
~so
H P
W W
53
W
P
=2.
H
H
Ul
\
H
O
9Ci
cn
w
q
M
H
O
as
o
•
M
P
33
s<
w
tn
•H
u»
o_
•
OS
o
H
rt
IN
M
H
w
p*
0-
■P
o
M
I
Ni
4=
4= 0\<_)O.NiO
r t
~» **
^4 H
ui rt cn
■ t__ •
-Jv_>--NJ4-0
4= _(--__■»_—.
u»
Ui
3J
Os
-4
M
11
11
M
MJ
1
1
M
11
11
11
11
1
1
1
1
U _.*sJU>
■
II
M
M
M
r t
t*»> Ul
Ni
O
0\ • UlUlUl
!••••
j
1
1
1
42
O
u lU l
a oo
o*
M
i
I
i
I
i
i
I
I
•-*tuo
• •
*
fa*
uiUloO-J^:O__i£)0
OOOO 004- *?—*
1 1
11
1 j
1
j
i 1
11
II
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
I111 j1 1
1
1
1
•\_>N>
Ooco
Oooo
11
1
w
cn
H X
H O
PBP
▶O
•T
1
H t f
UiUi
>*OT
aso
P H
H
OTH
wa:
H O
P
tOrtJ
=SH
Uitf
H
rta:
a*H
o
POT
WW
O
H
O
a{
Ui
11
11
1
O H
O W
c n x
3"H
O O N
OOOO
_»
<_
cd I
C-)o0JOO,t-OOUl-»O
f: $: N
c o ^.
I I
I I
I I
•
•slOQO
(rOoO
(A
t f
tr*
r t
t f
- - H
v_>rt
N >
H
T.OT
p
OT
tfPi >p-Crea:?»>3>te>'>?>'>>o»>'P
oo
oooooonoooooo^p
OT3S WPaOpWOTWOTOTOTHPP*
W W» OTOTOTWrtWWrtWaS* tr*
OT
W
<_>
CDJ_»
W
H
P
OT
as
CO
Ni
-Po__u>o.
« • • •
o o o o
O O O O
o
s uioroo
• i . i •
Ni
Ul
H
S*
O
W
O
Ht»»0 3»
a-HW
t-«rttn w
OT
a
n
O
O
tn
H
tn
?-
P<J
OOT
O
C3-CI r_
enenwenw
PHtnow
WOHWN
HOB
HH
O
OOH
H P O H a s
ifptUsifcn
tr*t*t-wt-t
* wtn* o
t f
P
W
If
t*
I
w
■d
W
s_
tn
H
O
H
CO
co
o
<J
w
tn
p
w
-J
-4
X
o
K r t
W
> W
OTW
enw
• pi
O
WW O
P-OOTOWOT
v_>
*
H
=5
wwiOTa>wo
HP
Ihhooo
XH I OpH» W
O
O
tn
H
Ui
Ui
rt
H
Pxj
N)
H
W
ss
O
H
H
O
p
co
OTO
W P
r t
a o
UiPi
W H
P O
=3
aj tn
H
H r t
P O
OOT
a
H^a
H
c j >
P6S
Ot_S
I*»H
HS5
H O
as
OT3
P
:_-ot
r t P
H O
win
OTW
tn
o
N)Q
— H
cnx
oo
Ni
1
N)
4=
o
Os
259
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 02/16/82.
B-1241 (C 6)
ALFALFA. IRRIGATED. TEXAS ROLLING PLAINS II REGION
1982 PROJECTED CCSTS AND RETURNS PER ACRE
MACHINERY
OPERATION
Z»nn
2£SS_i OVER
£i.fs ££885
™™ COSTS
labor input
FIXED
NO. MONTH
HOURS «ACHINE
HOURS COSTS
COSTS
COSTSOPER.
COST
TOTALS
0.0
0.0
0.0
0.0
0.0
0.0
,„-.,
__.„„
irrig
appl.
irrig
total
£_?__!_,
t5S8I_.
£5225
system
oper.
labor
input
fixed
irrig
month inches hours hours costs costs costs costs costs
IRRIGATION
APPLICATION
WATER APPLICATION
WATER APPLICATION
WATER APPLICATION
WATER APPLICATION
WATER APPLICATION
TO TA L S
0.0
APR
MAY
JUNE
JULY
AUG
20.00
4.00
4.00
4.00
4.00
4.00
2.000
0.400
0.400
0.400
0.400
0-400
13.409
2.682
2.682
2. 682
2-682
2.682
49.92
9.98
9.98
9.98
9.98
9.98
2.00
0.0
7.25
19.24
2.00
0.0
7.25
19. 24
2.00
0.0
7 . 2 5 19.24
2.00
0.0
7.25
19.24
2.00
0.0
7.25
19.24
10.00
0.0
36.26
96.18
„n-rr.e.SlSI22SL_.?lJ5HH.H
ALTERNATIVE
AND
ADJUSTED
FOR YIELD-RELATED
COSTS ANDYIELDS
CHANGES
IN PRICES
SHARE-RENT
INCOME ABOVE VARIABLE COSTS LESS SHARE-RENT
TON
4.80
QUANTITY OF
ALFALFA HAY
5.40
6.00
6.60
7.20
56.00
PRICE OF ALFALFA HAY
(DOLLARS)
63.00
70.00
77.00
14.15
26.04
37.94
49.84
61.74
36.66
51.37
66.08
80.80
95.51
59.17
76. tO
94.22
111.75 •
129.28
81.68
102.02
122.36
142.70
163.05
84.00
104.19
127.35
150.50
173.66
196.81
|
1
1
1
|
1
y