858 PROJECTIONS FOR PLANNING PURPOSES ONLY NOT TO BE USED WITHOUT UPDATING AFTER 02/17/82.

Transcription

1 858 PROJECTONS FOR PLANNNG PURPOSES ONLY NOT TO BE USED TOUT UPDATNG AFTER 02/17/ SOYBEANS, COASTAL BEND REGON 1982 COSTS AND RETURNS PER CATEGORY PBOJECTED YELD GROSS RECEPTS S O Y B E A N S TOTAL RETURNS V A R A B L E C O S T S N P U T U S E PREARVEST COSTS SOYBEAN SEED 50 NTROGEN 20 P O S P O R O U S TREFLAN 1.50 MALATON 8.00 NSECT.. B E N L A T E F U N G C D E A P P L FERTLZER FUEL 5 LUBE TRACTOR REP ARS TR ACTO R LABOR MACNERY OPERATNG CAPTAL SUBTOTAL, PREARVEST ARVEST COSTS C U S A R V S O Y B E A N AUL SUBTOTAL, ARVEST TOTAL VARABLE COSTS BREAK-EVEN PRCE, VARABLE CCSTS NCOME ABOVE VARABLE COSTS FXED COSTS DEPREC.,NTEREST,TAXES S NSUR. TRACTOR LAND- NET SARE-RENT TOTAL FXED COSTS TOTAL COSTS BREAK-EVEN PRCE, TOTAL COSTS NET RETURNS UNT BU. QT. OZ. OUR OUR DOL. BU. BU S/UNT VALUE ,00 " bu.uu b. b b , J U /BU. SOYBEANS b y. i y /BU. SOYBEANS LAND RENT EQUALS 1/3 OF GBOSS LESS 1/3 OF FERTLZER, ERBCDE, FUNGCDE, ARVEST, AND AUL. B-1241 (C18) 5 YOUR ESTMATE - NFORMATON PRESENTED S PREPARED SOLELY AS A GENERAL GUDE AND S NOT NTENDED TO RECOGNZE OR PREDCT TE COSTS AND RETURNS FROM ANY ONE PARTCULAR FARM OR RANC OPERATON. TESE PROJECTONS ERE COLLECTED AND DEVELOPED BY STAFF MEMBERS OF TE TEXAS AGRCULTURAL EXTENSON SERVCE AND APPROVED FOR PUBLCATON.

2 c X t f r > M Z COK O t t t _ * en ts t vo -4 r i * 1 p t CD cn c< ^» tf tf O n<i 1 _ 1 t UJ 4= _ 00 \ UJ t/.3*_ i 4=»- Ul * r vj cn. Ul Ul tfhi O t 1 1 ts 1. t 00 CD 00 cn Ul sx 1 1 t _ p -4 _-. * r t - p ^1 x totf tfps tsi 1 t»> t» 1»» - 4 *J cn O i. t CO p c ts 00 C p - OtO t CO t 1 3 t t t _» 00 ttf i K SO Ul t CD Ul CD u vo r CE t f ttf tfx P UJ t 1 1 Ul UJ t» 3 d MS* Uj s ui UJ r 0% ts 1 vo Ul Ul cn cn Ul -J. O CD P O > t O U i X 'r > t M Z tm ti r x <J f t t f r t t t t t t f i Ci t n t s* h i i t St*?" M tdtf O O t pit Uitf t_» x O K * " Z O O t Z Z O t t f tn t O > CO O t M-tftntn &_.««. r r c M M M* << ccmo tf tftc *» O cn ^ O S Qcn cnen t cp hli «c cn cn OsOsOS t t t t t t t t t t t t t SsUl-ftststsUitstsUlUltsUl t c t -j-»ui v uj cn cn ui-i 3>3»»js*C--C_)ZOOOCOC/-tO tt-s-s- -.»<j l l l l l l l l l l l l l t l l l l l l l l l l l l l l -»_*--t-»-»-* t-»-*-»-» t to LJ-»UJ04=4-U.OCJ4r4-U10 t cncuctitcncn»u>cnency>_-v OU tf rt t f Z x 1 tm -i OOOOOOOOOOOOO ttf i i i i i i i i i i i i i i i i Ui -io-_-_» -_-_ -* _- j t j cdui-- j.ui» -.ui i M t ujcnujujui-eruiuiv en TO vl s j! P v _ O i c l Uj i Pp UJ Ul Ul *» - - t -» _ * -» - * _ i i i i i i i i i i i»t O S ce O < Ctf c n O c» tc OOL5?- t UJOU»OUJUlPvOU>4?4r4=0 CC c t*j c v cd ui en en 4= t c O Ot*- lllllllllllll LO cnuicnvcncncnvcncncncnv i MO»»»_-enen»-*cncncp t U J - O S * t-^ Osns i i i i i i i i i i i c r r uj-j i n c h» e s - * - * * J. 4 ^ t O t O t O t O U l U J U > U > U J O M t c - i i i l i l i i i i i l C 0 X O cdtctppov04=-»-»>«j» U» Ul CJ CO CnONPOvO -*-_-*-_ i c -> O U l -» O ^1 UJtu»vOP*?4=cnuiuiuiuicn i i i i i i i i i i i i i i O CD CO-O CD Ul 4= 4=-,vOP to t 030 C03» ~* tovotovovovo«vlo-»totoujcu M' vo CD CO t -<: r Otf t O " O t O c:t» M t r tfcl O C M Z Z CO t f n t u i CD r. CO S3 to MTO O r > tf y^s MO Z 3> O t t t \»0«; \ CO t r t P n * cc

3 859 PROJECTONS FOR PLANNNG PURPOSES ONLY NOT TO BE USED TOUT UPDATNG AFTER 02/17/82- ATERELONS, COASTAL BEND REGON 1982 COSTS AND RETURNS PER B-1241 (C18) CATEGORY 1. GROSS RECEPTS ATERMELONS TOTAL RETURNS 2. VARABLE COSTS PREARVEST COSTS ATERMELON SEED NTROGEN POSPOROUS POTASSUM SEVN METYLATE METYL PARATON DFOLTAN NSECT/FUNG OENG FERTLZER FUEL S LUBE TRACTOR EQUPENT R E PA R S T R A C TO R LABOR MACNERY OPERATNG CAPTAL SUBTOTAL, PREARVEST ARVEST COSTS BROKERAGE ATERMELON AUL AND ARVEST SUBTOTAL, ARVEST TOTAL VARABLE COSTS YELD UNT 160 CT. NPUT USE BREAK-EVEN PRCE, VARABLE COSTS 3. NCOME ABOVE VARABLE COSTS 4. FXED COSTS DEPREC.NTEREST,TAXES S NSUR. TRACTOR LAND-CAS RENT TOTAL FXED COSTS 5. TOTAL COSTS BREAK-EVEN PRCE, TOTAL COSTS 6. NET RETURNS RENT EQUALS 18/ GAL. QT. QT. OUR OUR DOL. CT. CT S/UNT TKTuT 6.50 " 1040,00 1U4U-UU b " /02.UU ; /CT. ATERMELONS " " 51T7V " /CtfT. ATERMELONS YOUR ESTMATE NFORMATON PRESENTED S PREPARED SOLELY AS A GENERAL GUDE AND S NOT NTENDED TO RECOGNZE OR PREDCT TE COSTS AND RETURNS FROM ANY ONE PARTCULAR FAR OR RANC OPERATON. TESE PROJECTONS ERE COLLECTED AND DEVELOPED BY STAFF MEMBERS OP TE TEXAS AGRCULTURAL EXTENSON SERVCE AND APPROVED FOR PUBLCATON. r

4 859 PROJECTONS FOR PLANNNG PURPOSES ONLY NOT TO BE USED TOUT UPDATNG AFTER 02/18/ (C13) ATERMELONS, COASTAL BEND REGON 1982 COSTS AND RETURNS PER MAC. AC TOTAL MACNERY TEM OPER TMES LABOR MACNE OPER LABOR NPUT FXED OPER. OPERATON NO. MONT OVER OURS OURS COSTS COSTS COSTS COSTS COST CSEL PLO 3,69 OCT C TANDEM DSC 4R 4,62 OCT BEDDER 3R 4,78 NOV , BEDDER 3R 4,78 FEB TANDEM DSC 2R 5,61 FEB TANDEM DSC 2R 5,61 MAR PLANTER 1R 5,75 MAR TANDEM DSC 2R 5,61 APR 0, CULTVATOR 1R 5,76 APR CULTVATOR 4R 4,68 APR CSEL PLO 3,69 MAY SFRAYER 6R 5,46 MAY TOTALS RESDUAL RETURNS AT ALTERNATVE YELDS AND PRCES ADJUSTED FOR YELD-RELATED COSTS AND CANGES N SARE-RENT NCOME ABOVE VARABLE COSTS LESS SARE-RENT PRCE OF ATERMELONS / (DOLLARS) CT QUANTTY OF ATERMELONS , NOTE: NEGATVE RETURNS OVER VARABLE COSTS MAY BE AVODABL: VA CROP ABANDONMENT, GRAZE-OUT, OR OTER MANAGEMENT STRATEGES. 1

5 860 PROJECTONS FOR PLANNNG PURPOSES ONLY NOT TO BE USED TOUT UPDATNG AFTER 02/18/82. B-1241 (C18) r FLAX, DRYLAND, TEXAS COASTAL BEND REGON 1982 PBOJECTED COSTS AND RETURNS PER r CATEGORY 1. GROSS RECEPTS FLAX TOTAL RETURNS 2. VARABLE COSTS PREARVEST COSTS FLAX SEED MCPA ERBCDE FUEL S LUBE TRACTOR EQUPENT R E P A R S T R A C T O R EQUPENT LABOR ACNERY EQUPENT OPERATNG CAPTAL SUBTOTAL, PREARVEST ARVEST COSTS CUSTOM COMBNNG FLAX AULNG SUBTOTAL, ARVEST TOTAL VARABLE COSTS UNT YOUR YELD S/UNT VALUE ESTMATE BU NPUT USE PNT OUR OUR DOL, BU ' BREAK-EVEN PRCE, VAABLE COSTS 3. NCOME ABOVE VAABLE COSTS 4. FXED COSTS DEPREC, NTEREST, TAXES 6 NSUR. TRACTOR LAND-CAS RENT TOTAL FXED COSTS / B U. F L A X A C R E TOTAL COSTS S BREAK-EVEN PRCE, TOTAL CCSTS 6. NET RETURNS / B U. F L A X A C R E NFORMATON PRESENTED S PREPARED SOLELY AS A GENERAL GUDE AND S NOT NTENDED TO RECOGNZE OR PREDCT TE COSTS AND RETURNS FRO ANY ONE PARTCULAR FAR OR RANC OPERATON. TESE PROJECTONS ERE COLLECTED AND DEVELOPED BY STAFF EBERS OF TE TEXAS AGRCULTURAL EXTENSON SERVCE AND APPROVED FOB PUBLCATON.

6 860 PROJECTONS FOR PLANNNG PURPOSES ONLY NOT TO BE USED TOUT UPDATNG AFTER 02/13/82. B (C18) FLAX, DRYLAND, TEXAS COASTAL BEND REGON 1932 COSTS AND RETURNS PER " ) MACNERY OPERATON TEM NO. OPER MONT TMES OVER LABGR OURS MACNE OURS MAC OPER COSTS LABOR COSTS. NPUT COSTS MAC FXED COSTS TOTAL OPER. COST SREDDER 4R OFFSET DSC CSEL PLO TANDEM DSC TANDEM DSC GRAN DRLL 4R 4R ,65 4,69 4,62 4,62 5,32 AUG AUG SEPT SEPT OCT NOV C C TOTALS RESDUAL RETURNS AT ALTERNATVE YELDS AND PRCES ADJUSTED FOR YELD-RELATED COSTS AND CANGES N SARE-RENT NCOME ABOVE VARABLE COSTS LESS SARE-RENT PRCE OF FLAX (DOLLARS) QUANTTY OF FLAX BU l l NOTE: NEGATVE RETURNS CVER VARABLE COSTS MAY BE AVODABLE VA CROP ABANDONMENT, GRAZE-OUT, OR OTER MANAGEMENT STRATEGES. ^

7 861 PROJECTONS FOR PLANNNG PURPOSES ONLY NOT TO BE USED TOUT UPDATNG AFTER 02/18/82. B-1241 (C18) COASTAL BERMUDAGRASS ESTAB., DRYLAND, TEXAS COASTAL BEND RSGK 1982 CCSTS AND RETURNS PER CATEGORY GROSS RECEPTS COASTAL AY TOTAL RETURNS YOUR YELD UNT /UNT VALUE ESTMATE TON VARABLE COSTS PREARVEST COSTS CUSTOM SPRGGNG NTROGEN POSPOROUS FERTLZER FUEL & LUBE TRACTOR R E P A R S T R A C T O B LABOR MACNERY OPERATNG CAPTAL SUBTOTAL, PREARVEST ARVEST COSTS MO,RAKE,BALE CUSTOM BALE AUL SUBTOTAL, ARVEST NPUT USE OUR 0.28 OUR DOL BALE EALE TOTAL VARABLE COSTS BREAK-EVEN PRCE, VAABLE COSTS NCOME ABOVE VARABLE COSTS 4. FXED COSTS DEPREC, NTEREST,TAXES S NSUB. TRACTOR LAND-CAS RENT T O T A L F X E D C O S T S A C R E 5. T O T A L P R O J E C T E D C O S T S A C R E BREAK-EVEN PRCE, TOTAL COSTS N E T P R O J E C T E D R E T U R N S A C R E 19/TON COASTAL AY /TON COASTAL AY r NFORMATON PRESENTED S PREPARED SOLELY AS A GENERAL GUDE AND S NOT NTENDED TO RECOGNZE OR PREDCT TE COSTS AND RETURNS FROM ANY ONE PARTCULAR FARM OR RANC OPERATON. TESE PROJECTONS ERE COLLECTED AND DEVELOPED BY STAFF MEBEBS OF TE TEXAS AGRCULTURAL EXTENSON SERVCE AND APPROVED FOR PUBLCATON.

8 361 PROJECTONS FOR PLANNNG PURPOSES ONLY NOT TO BE USED TOUT UPDATNG AFTER 02/18/32. B (C18) COASTAL 3ERMUDAGRASS ESTAB., DRYLAND, TEXAS COASTAL BEND REGON ^^^ 1982 CCSTS AND RETURNS PER MACNERY OPERATON MAC TEM OPER TMES LABOR MACNE OPER LA30R NO. MONT OVER OURS OURS COSTS COSTS. MAC TOTAL NPUT FXED OPER. COSTS COSTS COST SREDDER 4R SREDDER 4R SREDDER 4R SREDDER 4R MOLDBOARD PLO TANDEM DSC 6R TOTALS 2,31 APR ,31 JUNE ,31 JULY ,31 AUG ,33 AUG ,36 AUG RESDUAL RETURNS AT ALTERNATVE YELDS AND PRCES ADJUSTED FOR YELD-RELATED COSTS AND CANGES N SARE-RENT NCOME ABOVE VARABLE COSTS LESS SARE-RENT PRCE OF COASTAL AY (DOLLARS) TON " > QUANTTY OF COASTAL AY , NOTE: NEGATVE RETURNS OVER VARABLE COSTS MAY BE AVODABLE VA CROP ABANDONMENT, GRAZE-OUT, OR OTER ANAGEMENT STRATEGES-