572 PRJECTNS FB PLANNNG PUBPSES NLY rtrt NT T BE USED TUT UPDATNG AFTER 2/15/82 GUAB, DRYLAND, TEXAS NTER GABDEN BEGN 1982 PRJECTED CSTS AND RETURNS PEB ACBE MACNERY PERATN MLDBARD PL TANDEM DSC TANDEM DSC BDDER 6R DRY FERT SPRDER ANYDRUS SPRDER PLANTER 6R RLLNG CULT 6R RLLNG CULT 6R TTALS MAC TEM PER TMES LABCR MACNE PEB LABR N. MNT VER URS URS CSTS CSTS 3,32 3,58 3,58 4,36 3,6 3,61 4,42 4,38 4,38 APPL. MAC NPUT FXED CSTS CSTS TTAL PER. CST NV.3.171.13 1.47.86 3.53 5-86 JAN.28.158 1.51 1.4 3.5 6.5 MAY.28.158 1.51 1.4 3.5 6.5 MAY.151.115.32.76 1.94 3.52 MAY.23.154 1.54 1.2 4.8 3-8 11. 16 MAY.151.115 1.3.76 7. 1.39 1. 17 JUNE -224.17 1.52 1.12 3.7 5.67 12-2 JULY -216.164 1.17 1.8 3.61 5.87 AUG -216.164 1.17 1.8-3.61 5.87 1.75 1.325 11.75 8.75 15.5 3-57 66.57 RESDUAL RETURNS AT ALTERNATVE YELDS AND PRCES ADJUSTED FR YELD-RELATED CSTS AND CANGES N SARE-RENT NCME ABVE VARABLE CSTS LESS SARE-RENT QUANTTY F GUAR CT. 6.4 7.2 8. 8.8 9.6 17.6 PCE F GUAR (DLLARS) 19.8 22. 24.2 26.4 24.4 38.48 52.56 66.64 8.72 38.28 54.12 69.96 85-8 11.64 52.16 69.76 87.36 14.96 122.56 66.4 85.4 14.76 124.12 143.48 79.92 11.4 122.16 143.28 164.4 ^N
573 PRJECTNS FR PLANNNG PURPSES NLY NT T BE USED TUT UPDATNG AFTER 2/15/82- CATEGRY 1982 1. GRSS RECEPTS FLRUNNER PEANUT ATS GRAZNG AUD TTAL PRJECTED RETURNS 2. VARABLE CSTS PREARVEST CSTS PEANUT SEED NTRGEN (DRY) PSPATE PTAS CUSTM FERTLZE NEMATCDE ERBCDE AL NSURANCE NSECTCDE FUNGCDE PESTCDE APPL. ALLTMENT LEASE ATS SEED RRGATN ATER FUEL S LUBE TRACTR RRGATN REPARS TR ACT R EQUPENT RRGATN LABR MACNERY RRGATN TEB PEBATNG CAPTAL SUBTTAL, PREARVEST ARVEST CSTS CUST AUL CUSTM DRYNG FUEL S LUBE TBACTB SEP ARS TRACTR LABR MACNEY SUBTTAL, ARVEST TTAL VARABLE CSTS PEANUTS, FLRUNNER, RRGATED TEXAS NTER GARDEN REGN PRJECTED CSTS AND RETURNS PER PBJECTED YELD UNT 27-5 45. NPUT USE 1 2 5 3 2. 9. 9. 27.5 6 17. 2.69 1.7.6 64.41 1.5 1.5 2.17 CT. DAYS LB- APPL APPL CT. ACN ACE UR UR UR UR DL. TN TN UR PRJECTED 29. 797.5.5 22.5 " $ 82U.U $" 1-2 -26-32.23 2.5 3.6 3.75 8-6. 6. 3.5 2.65. 15 5. 3.8 3.8 3.8-155 $ 6. 25. 5. 12. 5.2 ' 16. 6.9 " 2.5 * 3.6 3.75 ' 8. 12. 54. 31.5 72.87 9. ; 21.21 1.49 " 48.96 4.3 3.22 " 12.92 13.47 " 6.46 2-28 11.4 9-98 46/. /b $; 9. 37.5 15.42 3.11 " 2.33 1-84 /8.2 $; 545.95 $ B-124 1 (C12) YUR ESTMATE BREAK-EVEN PRCE, VARABLE CSTS $ 19.3/CT. FLRUNNER PEANUT 3. N C M E A B V E V A R A B L E C S T S A C R E $ 2 7 4. 5 $ 4. FXED CSTS DEPREC,NTEREST,TAXES 5 NSUR. TRACTR RRGATN SC ADN / LAND-CAS RENT TTAL FXED CSTS 5. TTAL PRJECTED CSTS BREAK-EVEN PRCE, TTAL CSTS 6. NET PRJECTED RETURNS ATS GRAZNG S N ANMAL UNT DAYS (AUD). 48.73 56.21 ACBE 34.76 1 1 ACBE 5 5 ACBE $ iyy./u $ $ 745.65 $ $ 26.3/CT- FLRUNNER PEANUT A C R E $ 7 4-3 5 $ NFRMATN PRESENTED S PBEPABED SLELY AS A GENEBAL GUDE AND S NT NTENDED T BECGNZE B PBEDCT TE CSTS AND BETUBNS FBM ANY NE PABTCULAR FARM R RANC PERATN. TESE PRJECTNS ERE CLLECTED AND DEVELPED BY STAFF MEMBEBS F TE TEXAS AGCULTUBAL EXTENSN SERVCE AND APPBVED FB PUBLCATN.
573 PRJECTNS FR PLANNNG PURPSES NLY NT T BE USED TUT UPDATNG AFTER 2/15/82. PEANUTS, FLRUNNER, RRGATED TEXAS NTER GARDEN REGN 1982 PRJECTED CSTS AND RETUNS PER ~ MAC APPL. AC TTAL MACNERY TE PER TMES LABB MACNE PER LABB NPUT FXED PEB. PERATN N. MNT VEB UBS UBS CSTS CSTS CSTS CSTS CST FFSET DSC TANDEM DSC GBAN DRLL FFSET DSC CSEL PL MLDBARD'PL BEDDER 6R PEANUT PLANTER BLLNG CULT 6B EBBCDE SPBAYB CULTVATR 6B PEANUT DG SK2R PEANUT CMB. 2R 1.34 1,58 2,46 1,34 1,33 1,32 2,36 2,68 2,38 63 2,4 2,66 2,67 SEPT SEPT CT FEB MAR MAR MAR APR APR APR MAY AUG AUG 2..228.28.27.228.22.571.32.318.216.151 1.84 1.84.173.158.25.173.153.432.229.241.164.264.115.821.821 2.46 2.2 2.57 2.46 2.25 6.78 2.77 3.37 1.98 8 1.37 1.12 1.74 1.4 1.35 1. 14 1.1 2.85 1.51 1.59 12. 1.8.76 5.42 5.42 75 5.57 4-26 6-1 5-57 3.26 13.85 3.52 6.38 3.35 2.29 2.2. 3.., 11.61 46.5 35.5 9.17 7.5 19.2 9.17 6.52 23.49 7.8 113.33 6.42 6.12 4.33 27-14 98.17 TTALS 4.861 3.947 49.16 24.3 161.2513.46 338.18 RRGATN APPLCATN APPL. LABR MNT NCES URS RRG SYSTEM PER. LABR URS CSTS CSTS APPL. RRG TTAL NPUT FXED RRG CSTS CSTS CSTS ~ > ATER APPLCATN ATER APPLCATN ATER APPLCATN ATER APPLCATN SEPT -3 JUNE JULY AUG 2. 6. 6..2.6.6C 1.92 7.28.76 21.84 2.28 21.84 2.28 6.14 18.19 4.9 12.13 12.27 36.39 12.27 36.39 TTALS 17. 1.7 61.88 6.46 34.76 13-1 RESDUAL RETURNS AT ALTERNATVE YELDS AND PRCES ADJUSTED FR YELD-RELATED CSTS AND CANGES N SARE-RENT NCME ABVE VARABLE CSTS LESS SARE-RENT PRCE F FLRUNNER PEANUT (DLLARS) CT- 23.2 26.1 29. 31.9 34.8 22. 24.75 QUANTTY F FLRUNNER PEANUT 27.5 3.25 33-1. 8 2 74.62 138.42 2 2.22 266.2 6 2. 6 8 134.46 26.23 278.1 349-78 1 1 1 4. 5 5 194.3 274.5 353-8 433.55 l 1 6 6. 4 1 254.13 341.86 429-58 517.31 218.27 313.97 49.67 5 5-37 61.7 ^
1 ) M z Xp-Ks hhh ZM.>_st p* Bs- p-rt: «tu * < t d t ui <->t t+txnp. ss unc- tts CD h > V T J - tct t d - s t t d <JtCn txj Up* ct* f Pd c rt» b t-cp- n i n t c h CSS fcdl l K VfCDPin rt piuipi sst/. * c. <P» t : C_i Cd ct C-t csssm M M d «ts- M 2 cs!» P"M S s C SBS ^ t pi t ts t Pd n t h t Pi Vi t c n -ti Vi Vi 9- _c ts t t] CD t t uiu-t t n t t t: 4=» t sc -*^> $ f* EANUTS 4 = U i M p. tx t r * SSt»d tt t3 l.- t n t f tt-'d«tt* ttic -2.B5 t sri _ s s \ ue U l t ^ i t ts* X - * 1/1 P» p» P» p* > [P. n t tt r t 1 i _ C 1 LC s <1 CD ft t t f* c n t d s. * t h S t f _ tn t Vi U l ts \ t3 -* s s t c n *4 *d EANUTS Pi <!** t >» ts fc- LC cdt p_ &-CK tkd < if if sqhn n t3. _sc_r s xpi tn #> t M c < t j»ttt/i >i/.ts cpte- 3 t s S fg* CK S t-*um ft* t T t t 4=t 1 1 - s\ e-i -J CD CD mmts tu»d &» l * j * d h 3 nn} 1 B M 3 M lb>i r > n * ts-cc tt it)*. < t sc c t _s_d_c 94 r< * * *.. *t rsjixj tc-k^drt t _ t tzjltjs yf c.c> SSCdD. -^ t t (_JU>t-*-fc i i i i i i >33>»»B* CDCC f f tr* n T. ' c d t d t d t d C d t d s s B t d t d t u t» d * t d t d i C «t d t t - «Vi Vi t U \ s L J U l -_ U1C m f* tcr>gm_jcx) ' U-J. K) h tc s u-» -*-..» n s N t U J U l - 4 = U C-_f 'CnCDNJUJC-i CDL-J4- v»jc^»j-»^^u1-^ t 4=_u ktc *: -Cr\v«i_3-*.P «>* f. t* s C t tr* t Mt t t ffifl c _ )» d piy-i sct tt z t t X XCD -* ti N > _ B t s f* U U) x N. t U C t-* n S B f. 2 T J C-, <?> r c K 1 PiX M pe > t t3 &s t cm tti *_3 t d * x tr* n t f _2 t * L > sex S* t t B Pi =_ se c nsc. >» >> ss C. M 2. 55 -J» J t c_» M t -CC t *»_s ss > se en BE tnn t&-t t t t \ = s - * U1MJ CD t 3» t 4= _ t
574 PRJECTNS FR PLANNNG PURPSES NLY NT T BE USED TUT UPDATNG AFTER 2/15/82. PEANUTS, SPANS, DRYLAND, TEXAS ilnter GARDEN REGN 1982 PRJECTED CSTS AND RETUNS PER - > _. _. T r - r MAC APPL. MAC TTAL MACNERY TE PER TMES LABR MACNE PER LABR NPUT FXED PER. PERATN N. NT VER URS URS CSTS CSTS CSTS CSTS CST FFSET DSC 1.34 SEPT.228.173 2.46 5.57 9.17 CSEL PL 1,33 CT.22.153 2.25 1.1 3.26 6.52 9LDBARD PL 1.32 NV.571.432 6.78 2.85 13.85 23.49 BEDDER 6R 2,36 JAN.151.115 1.39.76 1.76 3-9 BDDER 6R 2,36 FEB.151.115 1.39.76 1.76 3.9 BEDDER 6R 2,36 MAR.151.115 1.39.76 1.76 3.9 PEANUT PLANTER 2,68 AR.318.241 3.37 1.59 59.6 6.38 7.93 RLLNG CULT 6 2,38 MAR.216.164 1.98 1.8 3.35 6-42 ERBCDE SPRAYR 63 MAR.264 8 3.75 2.29 6. 12 CLTVATR 6R 2r4 APR.151.115 1.37.76 2.2 4.33 PEANUT DG SK2R 2,66 JULY 1.84.821 1.12 5.42 11.61 27.14 PEANUT CB- 2R 2,67 JULY 1.84.821 1.74 5.42 4.8 35.5 55.75 TTALS 4.36 3.527 43.32 21.53 67.43 89.29 221.57 RESDUAL RETURNS AT ALTERNATVE YELDS AD PRCES ADJUSTED FR YELD-RELATED CSTS AND CANGES N SARE-RENT - > NCME ABVE VARABLE CSTS LESS SARE-RENT CT. 23.2 PCE F SPANS PEANUTS (DLLARS) 26.1 29. 31.9 34.8 QUANTTY F SPANS PEANUTS 1 11.25 12.5 13.75 15. 39.49 68.49 97.49 126-49 155-49 i 6 6. 3 8 99.1 131.63 164.26 196.88 1 i 9 3. 2 8 129.53 165.78 22.3 238.28 i! i 12.17 164 199.92 239.79 279.67 i 1 i 1 4 7. 6 19.56 234.6 277.56 321.6 i 1 1 - ^
575 PRJECTNS FR PLANNNG PURPSES NLY NT T BE USED TUT PDATNG AFTER 2/15/82- CATEGRY 1. GRSS RECEPTS SYBEANS TTAL PRJECTED RETURNS 2- VARABLE CSTS PREARVEST CSTS SYBEAN SEED PSPATE ERBCDE NSECTCDE CUST FERTLZE PESTCDE APPL. RRGATN ATER FUEL & LUBE TRACTR RRGATN R E P A R S T R A C T R EQUPENT RRGATN LABR SYBEANS, RRGATED TEXAS NTER GARDEN REGN 1982 PRJECTED CSTS AND RETURNS PER MACNERY RRGATN TER PERATNG CAPTAL SUBTTAL, PREARVEST ARVEST CSTS CUST ARVEST CUSTM AUL SUBTTAL, ARVEST TTAL VARABLE CSTS PRJECTED YELD 35. NPUT USE UNT BU. B-124 1 (C12) PRJECTED YUR 5/UNT VALUE ESTMATE 7.5 $ 262.5 262.5 $ 42. LB-.45 18.9 5.32 16. 8.5 8.5 APPL 6. 6. 2.5 2.5 3.5 3.5 12. ACN 15.11 1.4 34. D ACE. /D 1. /_> 9.1 1.77 UR 5. 8.85 1.2 UR 3.8 4-bb.42 UR 3.8 1-6 " ' UR 3.8 11.4 4.62 DL-.155 6.3 $ 152.43 $'" 35- BU..75 26.25 35. BU.. 15 DmlD $ 31.5 $ $ 1 8 3. 9 3 $ BREAK-EYEN PRCE, VARABLE CSTS $ 5.26/BU. SYBEANS 3. N C M E A B V E V A R A B L E C S T S A C E $ 7 8. 5 7 $. 4. FXED CSTS DEPREC,NTEREST,TAXES S NSUR. TRACTR RRGATN MSC ADMN / TTAL FXED CSTS 5. TTAL PRJECTED CSTS BREAK-EVEN PRCE, TTAL CSTS 6. NET PRJECTED RETURNS 1 22.69 17.36 24.54 1 "7TT757 $" $ 2 5 8. 5 3 $ $ 7. 3 9 / B U. S Y B E A N S A C R E S 3. 9 7 $. NFRMATN PRESENTED S PREPARED SLELY AS A GENERAL GUDE AND S NT NTENDED T RECGNZE R PREDCT TE CSTS AND RETURNS FRM ANY NE PARTCULAR FARM R RANC PERATN. TESE PRJECTNS ERE CLLECTED AND DEVELPED BY STAFF MEMBERS F TE TEXAS AGRCULTURAL EXTENSN SERVCE AND APPRVED FR PUBLCATNr
575 PRJECTNS FR PLANNNG PURPSES NLY NT T BE USED TUT UPDATNG AFTER 2/15/82 B-124 1 (C12) SYBEANS, RRGATED TEXAS NTER GARDEN REGN 1982 PRJECTED CSTS AND RETURNS PER * \ MACNERY PERATN FFSET DSC CSEL PL ARR SPKE LAND PLANE ERBCDE SPRAYR RLLNG CULT 6R RD EEDE PLANTER 6R RLLNG CULT 6R RLLNG CULT 6R FFSET DSC CSEL PL TE N. 1,34 ' S 1,38 1,65 1,42 1,38 1,38 1,34 1,33 PER MNT DEC DEC DEC DEC AR MAR MAY MAY JUNE JULY NV NV TMES VER.2.2 LABB URS 46.22 5 -.216.17.224.216.216.228-22 MACNE URS 35.153 95-38.264-164.129.17.164-164.173-153 AC PER CSTS LABR CSTS.49 2.25 1-53 8 2.31 1.76 2.71 2.31 2-31 2-46 2.25.23 1.1.25 1.8.85 1.12 1.8 1.8 1.1 APPL. MAC TTAL NPUT FXED PER. CSTS CSTS CST - - 8.5-18.9-1.11 3.26.91 1.22 2.29 4.21 2.47 6.29 4.21 4.21 5.57 3-26 1-83 6-52 -92 2-1 1.87 7.61 5.8 29.2 7.61 7.61 9.17 6.52 TTALS 1.77 1-7 19-49 8.85 27.4 39.2 94.76 RRGATN APPLCATN ATER APPLCATN ATER APPLCATN ATER APPLCATN ATER APPLCATN TTALS RRG APPL. LABR SYSTEM PER. LABR MNT NCES UBS UBS CSTS CSTS JUNE JULY AUG SEPT.3.3.3.3-1.92 1-92 1-92 1.92 1. 14 APPL. RRG TTAL NPUT FXED RRG CSTS CSTS CSTS - 6.14 6.14 6.14 6.14 18-19 18-19 18. 19 18.19 12. 1.2 43.68 4.56 24.54 72.78 RESDUAL RETURNS AT ALTERNATVE YELDS AND PRCES ADJUSTED FR YELD-RELATED CSTS AND CANGES N SARE-RENT ^ NCME ABVE VARABLE CSTS LESS SARE-RENT QUANTTY F SYBEANS BU. 28. 31.5 35. 38.5 42. NTE: PRCE F SYBEANS (DLLARS) 6. 6.75 7.5 8.25 9. -9.63 11.37 32.37 53.37 74.37 8.22 31.84, 55.47 79.9 12.72 26.7 52-32 78.57 14.82 131.7 43.92 72.79 11.67 13-54 159-42 61.77 93.27 124.77 156-27 187.77 NEGATVE RETURNS VER VARABLE CSTS AY BE AVDABLE VA CRP ABANDNMENT, GRAZE-UT, R TER MANAGEMENT STRATEGES-
576 PRJECTNS FR PLANNNG PURPSES NLY NT T BE USED TUT UPDATNG AFTER 2/15/82. CATEGRY 1. GRSS RECEPTS SUNFLERS TTAL PRJECTED RETURNS 2. VARABLE CSTS PREARVEST CSTS SUNFLER SEED NTRGEN (DRY) ERBCDE NSECTCDE CUSTM FERTLZE PESTCDE APPL. RRGATN ATER FUEL & LUBE TRACTR RRGATN R E PA R S T R A C T R RRGATN LABR MACNERY RRGATN EQUPENT PERATNG CAPTAL SUBTTAL, PREARVEST ARVEST CSTS ARVEST & AUL CUST AUL SUBTTAL, ARVEST TTAL VARABLE CSTS SUNFLERS, RRGATED TEXAS NTER GARDEN REGN 1982 PRJECTED CSTS AND RETURNS PER PRJECTED YELD 16 UNT NPUT USE 4..75 5.26 1 8.25 8.2b APPL 6. 18. 2.5 2.5 3.5 1.5 12. ACN 5.16.52 34. bb 1.U1 1-9.12.91 UR 5. 4.bJ 1.2 UR 3.8 4.56.21 UR 3.8-8 14.22 DL..155 2-2 ACE $ 118.7 $ 25-25. 16. CT..2 3.2 28.2 $ PRJECTED YUR S/UNT VALUE ESTMATE.2 32 $ J2-UU $ ACE $ 146.9 $ BREAK-EVEN PRCE, VARABLE CSTS $ 9/ SUNFLERS 3. N C M E A B V E V A R A B L E C S T S A C R E $ 1 7 3. 1 $. 4. FXED CSTS DEPREC.,NTEREST,TAXES S NSUR. TRACTR RRGATN LAND-CAS RENT MSC ADMN /.5 TTAL FXED CSTS 5. TTAL PRJECTED CSTS BREAK-EVEN PRCE, TTAL CSTS 6. NET PRJECTED RETURNS ACE 3 1 r 8.31 11.2 ' 24.54 * 3 ' 5. /.88 $" $ 225.78 $ $. 14/ SUNFLERS A C R E $ 9 4. 2 2 $. NFRMATN PRESENTED S PREPARED SLELY AS A GENERAL GUDE AND S NT NTENDED T RECGNZE R PREDCT TE CSTS AND RETURNS FRM ANY NE PARTCULAR FARM R RANC PERATN. TESE PRJECTNS ERE CLLECTED AND DEVELPED BY STAFF MEMBERS F TE TEXAS AGRCULTURAL EXTENSN SERVCE AND APPRVED FR PUBLCATN.
576 PRJECTNS FR PLANNNG PURPSES NLY NT T BE USED TUT UPDATNG AFTER 2/15/82, SUNFLERS, RRGATED TEXAS NTER GARDEN REGN 1982 PRJECTED CSTS AND RETURNS PER AC APPL. MAC TTAL MACNERY TEM PER TMES LABR MACNE PER LABR NPUT FXED PER. PERATN N. MNT VER URS URS CSTS CSTS CSTS CSTS CST FFSET DSC 3,34 MAR.228.173 1.71 4.74 7.59 BEDDER 6R 3,36 MAR.151.115 1.12.76 1.81 3.69 CULTVATR 6R 3,4 APR.151.115 1.11.76-2.25 4.12 PLANTER 6R 3,42 MAY.224.17 1.97 1. 12 3-5.48 11.57 CULTVATR 6R 3,4 MAY.151.115 1.11.76 2.25 4. 12 ERBCDE SPRAYR 63 MAY.264 8 8.25 2.29 1-62 TTALS.96.95 7.1 4.53 11.25 18-82 41.7 RRG APPL. RRG TTAL RRGATN APPL. LABR SYSTEM PER. LABR NPUT FXED RRG APPLCATN MNT NCES URS URS CSTS CSTS CSTS CSTS CSTS ATER APPLCATN ATER APPLCATN ATER APPLCATN ATER APPLCATN APR AY JUNE JULY.3.3.3,3 1.92 1.92 1.92 1.92 1. 14 1. 14 6.14 18.19-6.14 18.19 6.14 18.19 6.14 18.19 TTALS 12. 1.2 43.68 4.56 24.54 72.78 RESDUAL RETURNS AT ALTERNATVE YELDS AND PRCES ADJUSTED FR YELD-RELATED CSTS AND CANGES N SARE-RENT NCME ABVE VARABLE CSTS LESS SARE-RENT PRCE F SUNFLERS (DLLARS).16-18 -2.22.24 QUANTTY F SUNFLERS 128-144. 16. 176. 192. 5 8-5 4 84.14 19.74 135.34 16.93 8 3. 8 2 112.61 141.42 17.22 199.1 l 1 9. 1 141.1 173.1 25.1 237.1 134.38 169.58 24.78 239-97 275.17 J 1 5 9. 6 5 198.5 236.46 274-85 313.25