This document is posted to help you gain knowledge. Please leave a comment to let me know what you think about it! Share it to your friends and learn new things together.
Transcript
99*9 1 0 . 9 699* I OVl *2 S1V101
__ET0"" s v o " 0 2 T T 0 " o_.Tro"" 2 1 * 0 b d V 01 XDOdl oOXDIoS £ * 0 9 V * 0 0 2 1 * 0 031 *0 21 *0 Nvr 0 1 XDOdl dOXDlcS £ * 0 9 . 0 0 2 1 * 0 091 *0 21 *0 AON 01 XDOdl oOXDlcS £ * 0 9 V * 0 0 2 1 * 0 0 9 1 * 0 2 1 * 0 1D0 01 XDOdl oOXDlc6 0 * £ 6 9 * 0 6 £ 2 * 0 S I C ' j 00* I 1 D 0 6 V 9 1 b3AVbd£S_*G S V O 0 2 1 * 0 0 9 l * j 2 1 * 0 l d 3 S 01 X D O d l o fl X D l oO V V i e * i 9 8 2 * 0 8 Z £ * 0 00* I l d 3 S 2V »V X H l d G N l V b S2 0 * £ 6 8 * 0 Z 0 2 * 0 £ Z 2 * 0 00* I l d 3 S 2 £ « V 1 DSIG 13S__CS £ * 0 9 V 0 0 2 1 * 0 0 9 1 * 0 2 1 * 0 9HV 0 1 XDOdl oOXDlc2 0 * £ 6 8 * 0 Z 0 2 ' 0 £ _ c . UO* I 9 0 V 2 £ 4 V X DSIO 13S33G
3dDV d3d 3 d D V d 3 d SdOUH SdOOH d3AO 31VQ •ON N O I l V d i d CSISOD * d 3 d * * U 0 T 3NIHDVW d j a v i S3WI1 W3JLI0 3 X 1 3 • 1 1 0 * 1 3 0 3
PREPARED BY DR. JAMES T. LONG, TAFX, OVFPTON, TEXAS.
I .I N F O R M AT I O N P R E S E N T E D I S P R E PA R E D S O L F LY A S A G E N E R A L G U I D E A N D I SN O T I N T E N D E D TO R E C O G N I Z E O R P R E D I C T T H E C O S T S A N D R E T U R N S F R O M A N YO N F PA R T I C U L A R FA R M O R R A N C H O P E R AT I O N . T H E S E P R O J E C T I O N S W E R EC O L L E C T E D A N D D E V E L D P E D B Y S TA F F M E M B E R S O F T H E T E X A S A G R I C U LT U R A LE X T E N S I O N S E R V I C E A N D A P P R O V E O F O R P U B L I C AT I O N .
3 d D V d 3 d 3 d D V d 3 d SdOOH SdODH d3AG 31VG •ON N C l l V b 3 o GS I S O D * d 3 d » * d 0 1 3NIHDVW d O d V l S j W l i W3110 3 X 1 3 • 1 1 0 * 1 3 0 3
NOT TO BE USED WITHOUT UPDATING AFTER 01/19/81. B-124MCU)
^ S O Y B E A N S , N O R T H E A S T T E X A S R E G I O NESTIMATED COSTS AND RETURNS PER ACRE
TYPICAL MANAGEMENT
C A T E G O R Y P R O J E C T E D 2 R _ _ _ l _ ; _ _ I E D _ _ Y O U RY I E L D U N I T S / U N I T V A L U E E S T I M A T E
1 . GROSS RECEIPTSS O Y B E A N S 2 5 . 0 0 B U . 6 . 1 5 1 5 3 . 7 5
T O T A L P R O J E C T E D R E T U R N S $ 1 5 3 . 7 5 $
2 . V A R I A B L E C O S T S I N P U T U S EPREHARVEST COSTS
P H O S P H A T E 4 0 . 0 0 L B . 0 . 2 7 1 0 . 8 0P O T A S H 4 0 . 0 0 L B . 0 . 1 3 5 . 2 0 _S E F D 4 5 . 0 0 L B . 0 . 3 4 1 5 . 3 0 Z Z Z Z -H E R B I C I D E 1 . 0 0 A C R E 9 . 3 8 9 . 3 3 ~ ~ ~I S E C T I C I D E 2 . 0 0 A P P L 5 . 3 1 1 0 . 6 2F U E L & L U B E — T R A C T O R A C R E 8 . 9 7
E Q U I P M E N T A C R E 1 . 3 2 ~ ~R E P A I R S — — T R A C T O R A C R E 2 . 6 6 " Z Z Z
E Q U I P M E N T A C R F 2 . 2 6 "L A B O R — — M A C H I N E R Y 3 . 8 2 H O U R 4 . 2 5 1 6 . 2 5O P E R A T I N G C A P I T A L 3 0 . 7 7 D C L . 0 . 1 4 4 . . 3 I ~ ~ " ~ "
S U B T O T A L , P R E H A R V E S T A C R F $ 8 7 . 0 8 $HARVEST COSTS
C U S T O M C O M B I N E 1 . 0 0 A C R E 1 7 . 5 0 1 7 . 5 0C U S T O M H A U L 2 5 . 0 0 B U . 0 . 1 7 4 _ . 2 5
S U B T O T A L , H A R V E S T A C R E $ 2 1 . 7 5 $ _ . "
T O T A L V A R I A B L E C O S T S A C R E $ 1 0 8 . 8 3 $
BREAK-EVEN PRICE, VARIABLE COSTS _ 4 .35 /BU.
3 . T N C O M E A B O V E V A R I A B L E C O S T S A C R E $ 4 4 . 9 2 $
4. FIXED COSTSDEPREC, INTEREST,TAXES & INSUR.
T R A C T O R A C R E 2 4 . 1 1F Q U I P M E N T A C R P 1 0 . 1 8 Z -
L A N D ( N E T S H A R E - R E N T ) A C R F _ _ 3 0 . 0 0 "T O T A L F I X E D C O S T S A C R E $ ~ 6 . 7 2 9 * Z Z ~ Z Z Z Z Z
5 . T O T A L P R O J E C T E D C O S T S A C R E $ 1 7 3 . 1 2 $
B R E A K - E V E N P R I C E , T O TA L C O S T S S 6 . 9 2 / B U .
t f t . N f T P R O J E C T E D R E T U R N S A C R E S - 1 9 . 3 7 $
f»PFPARFD BY DR. JAMES T. LONG, TAEX, OVERTON, TEXAS.
INFORMATION PRESENTED IS PREPARED SOLELY AS A GFNERAL GUIDE AND ISNOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS AND RETURNS FROM ANYONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERECOLLECTED AND DEVELOPED BY STAF*=" MEMBERS OF THE TEXAS AGRICULTURALEXTENSION SERVICE AND APPROVED FOR PUBLICATION.
\ te-^
\ j ^ ^
e>2-vc 1 2 * 9 1 V £ 6 * 2 V 2 8 * £ S1V1G1
E f ^ o " 8£T0"~ ooTTo"" 9 2 l T 0 " 0 1 * 0 AGN 01 XDOdl dOXDlc6 2 * 0 8 £ * 0 001 *0 9 2 1 * 0 01 *0 l d 3 S 0 1 XDOdl cOXDIdV 0 * £ ZO* I V V 2 * 0 zza* u CO* I 9 0 V £V V X •HOD dV fc 10016 2 * 0 8 £ * 0 0 0 1 * 0 9 2 l * u 0 1*0 A i o r 01 XDOdl oOXDlcV 0 * £ Z 0 * l W2* 0 2 2 £ * 0 00* I A i n r £V V X •110D dVb 1GG10 6 * Z £ 6 * 2 z z v o 0 £ 9 * 0 0 0 * 2 A i o r 6 V £ 1 bLAVdcS6 2 * 0 8 £ * 0 0 0 1 * 0 9 2 1 * 0 0 1 * 0 3N0C 0 1 XDObl oOXDlc9 8 * £ 1 8 * 1 9 Z 2 * 0 V9L* v 02* I 3N0C 6k. *£ 1 b a l N V l c jV 0 * £ Z 0 * I V V 2 * 0 22£* u 00* I 3N0P £ W X •HOD bVfa 10016 2 * 0 8 £ * 0 COI *0 9 2 1 * 0 01 *0 AVW 01 XDOd l oOXDlc9 6 * £ 9 V I 6 £ 2 * 0 9 l £ * 0 00* I AVW fc>V£ 1 b i AV d o S6 2 * 0 8 £ * 0 0 0 1 * 0 9 2 1 * 0 01 • t b d V 0 1 XDOd l oOXJ Ic8 1 * 2 y . * i 2Z 1*0 LcZ* v GO* I d d V Z V L 1 d 3 a 0 3 8 - b 3 1 S I l6 2 * 0 8 £ * 0 0 0 1 * 0 9 2 l * o ol * C dVW 01 XDOd l oOXDlc1 9 * 2 9 0 * 1 0 Z I * 0 V 2 2 * 0 00* I dvw V £ » £ 1 DSIG W3GNV11 9 * 2 9 0 * 1 0 Z I * 0 V 2 2 * 0 00* I D3G V£»£ 1 DSIG W3GNV1
3bDV b3d 3dDV d3d SdOOH SdOUH d3AG 31VQ •ON N U I l V b 3 c GSISOD *o3d» *801 3N1HDVW bOGVl S3*. 11 W31I0 3 X 1 3 • 1 1 0 * 1 3 0 3
L A N D ( N E T S H A R E - R E N T ) A C R ET O T A L F I 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
2 9 . 3 26 . 7 6
4 5 . . 0 0S 8 1 . 0 7 S .
$ 2 2 0 . 4 7 $
- R F A K - E V E N P R I C E , T O TA L C O S T S
*_ . NFT PROJECTED RETURNS
S 5 . 8 0 / B U .
A C R E S 1 3 . 2 3 $
> R F r > A R F D B Y D R . J A M E S T. L O N G , TA E X , O V F R T O N , T E X A S ,
I N F O R M AT I O N P R F S E N T E D I S P R E PA R E D S O L E LY A S A G E N E R A L G U I D E A N D I SN - O T I N T E N D E D TO R E C O G N I Z E O R P P F D I C T T H P C O S T S A N D R E T U R N S F R O M A N YO N ^ PA R T I C U L A R FA R M O R R A N C H O P E R AT I O N . T H E S E P R O J E C T I O N S W E R EC O L L F C T E D A N D D E V E L O P E D B Y S TA F F M E M B E R S O F T H E T E X A S A G R I C U LT U R A LE X T E N S I O N S E R V I C E A N D A P P R O V E D F O R P U B L I C AT I O N .
\ ^ r
\ ^ r
ZO "_ L 3 2 * 6 1 V £ 9 * £ 0 1 9 * V S 1 V X G X
6 2 * 0 8 £ T 0 ~ ooT* "o " 92 l * "o ' 01 * 0 A O N 0 1 X D O b l d fl X J K2 9 * I Z 8 * 0 I V l * 0 -8 1 *o 0 9 * 0 I D G £ 8 * £ H d 3 A V b c _6 2 * 0 8 £ * 0 0 0 1 * 0 9 2 1 * 0 0 1 * o X o 3 S 0 1 X D O b l o O X D l c9 2 * £ V Z * I 2 8 2 * 0 2 Z £ * 0 0 0 * I X d 3 S £ 8 * £ H d 3 A V b d « -6 2 * 0 8 £ * o 0 0 1 * 0 9 2 l * o 0 1 * 0 9 0 V 0 1 X D O d l o O X J i t9 Z * 2 Z 6 * 0 1 2 2 * 0 1 6 2 * o 0 0 * I 9 H V L L * * H *• 1 1 0 D d V b 1 G G 19 2 * £ v z * i 2 8 2 * 0 2 Z L * o G o * I 9 0 V £ 8 * £ H d S A V b o S6 2 * 0 8 £ * 0 0 0 1 * 0 9 2 1 * 0 0 1 * 0 A i o r 0 1 X D O d X o O X D l c9 Z * 2 Z 6 * 0 1 2 2 * 0 1 6 2 * 0 0 0 * I A i n r L L * * H «' H O D d V 6 l u G l9 2 * £ V Z * I 2 8 2 * 0 c Z _ * G O J * I A i o r £ 8 * £ H b 3 A V d o S6 2 * 0 8 £ * 0 0 0 1 * 0 9 2 1 * 0 0 1 * 0 3 N 0 P G l X D O b X o O X D l c9 £ * £ 9 9 * 1 9 2 2 * 0 8 6 2 * 0 0 2 * I 3 N 0 P £ Z * £ H b 3 1 N V l d9 Z * 2 Z 6 * 0 1 2 2 * 0 l o 2 * 0 0 0 * I 3 N O f L L * * H ■' H O D b V b 1 G G 16 2 * 0 8 £ * 0 0 0 1 * 0 9 2 1 * 0 0 1 * 0 AV W 0 1 X D O b l o O X D l c9 2 * £ V Z * I 2 8 2 * 0 c Z £ * 0 G o * I AVW £ 8 * £ H b 3 A V d o S6 2 * 0 8 £ * 0 0 0 1 * 0 9 2 1 * 0 01 * u d d V 0 1 X D O b l o fl X J l c9 Z * c Z V I 9 £ 2 * 0 0 l £ * 0 0 0 * I d d V 1 6 * £ H d 3 C G 3 b - b 3 l S I l6 2 * 0 8 £ * 0 0 0 1 * 0 9 2 1 * 0 0 1 * 0 d V W 0 1 X D O d l o O X D l c9 £ * 2 8 1 * 1 2 Z l * 0 Z c ' 2 * 0 0 0 * I d V W 8 9 • £ H D S I G e \ ^ ( j \ \ ^ l9 £ * 2 8 1 * 1 2 Z l * 0 L Z f u 0 0 * I D 3 G 8 9 * £ H D S I G W 3 C N V 1
3 d D V d d d 3 d D V d 3 d S d O O H S d O U H d 3 A U 3 X V G • O N N 0 1 1 V d 3 c LS 1 S U D * d 3 d * * 8 0 1 3 N I H D V W b O b V l S 3 W 1 1 W 3 1 10 3 X 1 3 • 1 1 0 # 1 3 0 3 *
BRFAK-EVEN PRICE, VARIABLE COSTS $ 2 . 6 9 / B U .
3. INCOME ABOVE VARIABLE COSTS ACRE 6 4 . 4 2 $
4. FIXED COSTSDEPREC, INTEREST,TAXES & INSUR.
T R A C T O R A C R EE Q U I O M E N T A C R E
L A N D ( N E T S H A R F - R E N T ) A C R ET O T A L F I X E D C O S T S A C R F
' f t . T O T A L P R O J E C T E D C O S T S A C R E
9 . 6 05 . 7 0
3 0 . 0 0$ 4 5 . 3 0 $ .
$ 1 5 2 . 8 8 $
BREAK-EVEN PRICF, TOTAL CCSTS 3 . 8 2 / B U .
6 . N F T P R O J E C T E D R E T U R N S ACRE
G O V E R N M E N T PAY M E N T S N O T I N C L U D E D .P R E PA R E D B Y D R . J A M E S T. L O N G , TA E X , O V E R T O N , T E X A S .
#WBv
1 9 . 1 2 $
\I N F O R M AT I O N P R E S E N T E D I S P R E PA R E D S O L E LY A S A G E N E R A L G U I D E A N D I SN O T I N T E N D E D TO R E C O G N I Z E O R P R E D I C T T H F C O S T S A N D R E T U R N S F R O M A N YO N E PA R T I C U L A R FA R M O R R A N C H O P E R AT I O N . T H E S E P R O J E C T I O N S W E R EC O L L F C T F D A N D D E V E L O P E D B Y S TA F F M E M B E R S O F T H E T E X A S A G R I C U LT U R A LE X T E N S I O N S E R V I C E A N D A P P R O V E D F O R P U B L I C AT I O N .
Vw
0 £ * 5 l V 6 * 9 6 £ 9 * I 0 6 6 * 1 S 1 V 1 G 1
^ ^
6 2 * 0 8 _ T 0 ~ o o T To " 9 2 T To " 0 1 *C AV W 01 X D O f a X a O X J l f .6 2 * 0 8 £ * 0 0 0 1 * 0 9 2 1 * 0 ol * 0 n v t 0 1 X D O d X d O X J l c6 2 * 0 8 £ * 0 0 0 1 ' 0 9 2 1 * 0 G l * 0 A UN 0 1 X D O b X d O X D l c6 0 * £ 6 9 * 0 6 £ 2 * 0 9 I £ * 0 0 0 * 1 A O N 6 V * 9 1 ti__A Vad£>6 2 * 0 8 £ * 0 0 0 1 * 0 9 2 l * o o l * G 1 D 0 0 1 X D O d X a O X D l cO V V l£* I 9 8 2 # 0 6 Z £ * o o O * I I D G 2 V * V X H l b G N I V b _2 0 * £ 6 8 * 0 Z 0 2 * 0 £ Z 2 * 0 0 0 * I I D G 2 £ * V X D S I G X 3 S 3 3 G6 2 * 0 8 £ * 0 0 0 1 * 0 9 2 1 * 0 0 1 * 0 l d 3 S 0 1 X D O d l o O X D l c2 0 * £ 6 8 * 0 Z 0 2 * 0 £ Z 2 * 0 0 0 * I X d 3 S 2 £ * V X D S I G X 3 S _ _ i 3 C6 2 * 0 8 £ * 0 0 0 1 * 0 9 2 1 * 0 0 1 * 0 9 0 V 0 1 X D O d l o O X D I o
3 d D V d d d 3 d D V d 3 d S d O O H S d O O H d 3 A O 3 X V G • O N N O I X V d . d GS 1 S D D * d 3 d * • 8 0 1 3 N I H D V W d o e v i S 3 W 1 1 W 3 X IG 3 X I 3 • 1 1 0 * 1 3 0 3
4 . f I X F D C O S T SD E P R E C . I N T E R E S T, TA X E S £ I N S U R .
T R A C T O R A C R FE Q U I P M E N T A C R E
L A N D ( N E T S H A R E - R E N T ) A C R ET O T A L F I X E D C O S T S A C R E
1 0 . 3 63 . 2 8
4 0 . 0 05 3.64
5. TOTAL PROJECTED COSTS ACRE S 1 9 4 . 2 2 $
BREAK-EVEN PRICE, TOTAL COSTS
6. NET PROJECTED RETURNS
3 3 . 8 8 / B U .
A C R E $ 2 0 . 7 8
. O V F R N M F N T PAY M E N T S N O T I N C L U D E D .o q f p a R E D 8 Y D R . J A M E S T. L O N G , T A E X , O V E R T O N , T E X A S .
J ^ \
I N F O R M AT I O N P R E S E N T E D I S P R E PA R E D S O L E LY A S A G F N E R A L G U I D E A N D I SN O T I N T E N D E D TO R E C O G N I Z E O R P R E D I C T T H E C O S T S A N O R E T U R N S F R O M A N YO N F PA R T I C U L A R FA R M O R R A N C H O P E R AT I O N . T H E S E P R O J F C T I O N S W E R EC O L L E C T E D A N D D E V E L O P E D B Y S TA F F M E M B E R S O F T H E T E X A S A G R I C U LT U R A LE X T E N S I O N S E R V I C E A N D A P P R O V E D F O R P U B L I C AT I O N .
\jmmm-
\ tam-
V9*£ I V 0 * 9 £ 1 9 * I £_>t>* I S 1 V 1 0 1
1 2 * 0 9 2 T G ~ OZOT0~ Z 8 3 ~ G " ZO* u AVW 0 1 X D O d l d O X D I c1 2 * 0 9 2 * 0 o z o * o Z80* u Z o * 0 n v t 0 1 X D O b l o O X D l c1 2 * 0 9 2 * 0 o z o * o _ 8 v / ' _ Z O * G D 3 G 0 1 X D O d l o O X D l c1 2 * 0 9 2 * 0 o z o * o Z 8 0 " 0 Z 0 * 0 AON 0 1 X D O d l c O X D I c£ ' d * Z 2 Z * 0 2 82*0 2 z £ * 0 00* I A O N £8 *9 H b3A .bdS1 2 * 0 9 2 * 0 0 Z 0 * 0 Z d O ' o ZO* 0 X D G C l X D O d l c O X D I cV 6 * £ 9 £ * l 9 6 2 * 0 6 8 £ * 0 oO* I X D G 9Z* V H l T I b G N l V b t1 2 * 0 9 2 * 0 0 Z 0 * 0 Z 8 0 * 0 _0 *0 X d 3 S 0 1 X D O d X c O X D I c2 0 * £ 9 0 * 1 £ 2 2 * 0 9 6 2 * 0 GO* 1 X d 3 S 99* V H D S I G X 3 S d d O1 2 * 0 9 2 * 0 0_L0*C Z 8 0 * 0 Z 0 * 0 9 0 V 0 1 X D O d X o O X D l c2 0 * £ 90* I £ 2 2 * 0 9 6 c ' o 00* I 9 0 V 99* V H D S I O l 3 S 3 3 o
3 d D V d d d 3 d D V d 3 d SdOOH SdOOH d3AG 3 X V G • O N N O I _ A d 3 d GSXSOD •d3d* *am 3N1HDVW doav i S3W1X W 3 1 I0 3 X 1 3 • 1 1 0 * 1 3 0 3
PREPARED BY DR. JAMES T. LONG, TAFX, OVFRTON, TEXAS.
'NP-OPMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE AND IS>40T INTENDED TO RECOGNIZE OR PREDICT THF COSTS AND RETURNS FROM ANYONE PARTICULAR FARM OR RANCH OPERATION. THFSE PROJECTIONS WEPECOLLECTFD AND DEVELOPED BY STAFF VEMRFR5 OF THE TEXAS AGRICULTURALEXTENSION SERVICE AND APPROVED FOP PUPLTCATION.
\ _ B ^
\ ^ m ^
6 C * C c I V 8 0 0 0 * 2 2 6 9 * 2 S 1 V X 0 1
6 2 * 1 ; ~ 8__"*"0~ ooTro"~ 9 2 T * " 0 " C I *0 l d 3 S 0 1 X D O b l o O X D i t6 2 * 0 8 £ * 0 0 v ) I - 92 I * 0 0 1 * 0 9 0 V 0 1 X D O d l d O X D l c6 2 * 0 8 - 1 * 0 0 0 1 * 0 9 2 1 * 0 0 1 * 0 A i o r 0 1 X D O b l o O X D l c -6 0 * 9 V l * 2 Z 8 V * 0 £ V 9 * 0 0 0 * 2 a inr £ V V X • 1 1 0 D d V f a 1 G G 16 2 * 0 8 £ * 0 0 0 1 * 0 9 2 1 * 0 0 1 * 0 3 N 0 P C l X D O d l c O X J l c
0 V £ 8 0 * I 0 £ 2 * 0 £ 0 £ * 0 0 0 * I 3Nor 6 £ * V X b i l h V l o
V 0 * £ Z 0 * l V V 2 * 0 2 2 _ * G GO* I 3 N 0 T £ V V X • H O D _ V _ 1 G G 16 2 * w 8 £ * 0 0 0 1 * 0 9 2 1 * 0 0 1 * 0 AV W 01 X D O b l o O X D l c9 Z * 2 9 Z * 0 0 Z I * 0 V 2 2 * 0 GO* I AVW V £ * V X D S I G W 3 G N V 16 2 * 0 8 £ * 0 0 0 1 * 0 9 2 1 * 0 0 1 * 0 d d V 0 1 X D O b l d O X D l c9 Z * 2 9 Z * 0 0 Z l * 0 V 2 2 ' G 0 0 * I d d V V£» V X D S I G W 3 G N V 16 2 * 0 8 £ * 0 0 0 1 * 0 9 2 1 * 0 0 1 * 0 d V W 0 1 X D O d l d O X D I o
d d D V d d d 3 d D V d 3 o S d O O H S d O O H d 3 A 0 3 1 V G • O N N G l l V d d o L
S X S G D •d3d* *am 3 N I H D V W d 0 8 V l S 3 f t l l W 3 1 I0 3 X 1 3 • 1 1 0 * 1 3 0 3
L A N D ( N E T S H A R E - R E N T ) A C R ET P T A L F I X E D C O S T S A C R E
21 .791 9 . 5 8
.12x2-51 .37
">. TOTAL PROJ-CTFD COSTS
fy. NrT PROJECTED RETURNS
ACPF
ACRE
3 5 3 . 9 6 $
$ - 3 5 3 . 9 6 S
HF9.TCIDF AND INSECTICIDE APPLICATION LABOR INCLUDES THE PRORATEDCOST IF HAND SPRAYER.-RF^ATFD BY DR. JAMES T. LONG, TAEX, OVFRTON, TEXAS.
INFORMATION PRESENTED IS PREPARED SOLFLY AS A GENERAL. GUIDE AND ISMOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS AND RETURNS FROM ANYONF PARTICULAR FARM OR RANCH GPFPATION. THESE PROJECTIONS WERE
OLLFCTFD AND DEVFLDPFD BY STAFF MEMREPS OF THE TEXAS AGRICULTURALXTENSION SERVICE AND APPROVED FOR PUBLICATION.
\ ^ ^
Z £ * l V £ £ * Z Z V l * £ V 9 1 * . S 1 V 1 G 1
8 V * 9 9 6 * 0 9 1 V * 0 6 V 3 * 0 0 0 * 1 3 N 0 r 0 £ * 9 X ( d 2 ) b 3 G G 3 b h S8 V 3 9 6 * 0 9 1 V * 0 6 V 3 * 0 O O * I A V W 0 £ * 9 X ( d 2 ) b 3 C G J b h b8 V * 9 9 6 * 0 9 I V G 6 V 9 ' 0 0 0 * 1 A O N 0 £ * 9 X ( d 2 ) b 3 G G 3 b n S8 V 9 9 6 * o 9 1 V * 0 6 v 9 * o . . M X D G 0 £ * 9 X ( d 2 ) b 3 G G 3 b H S8 V 9 9 6 * 0 9 1 V * 0 6 V 9 * 0 0 0 * 1 l d 3 S 0 £ * 9 X ( d 2 ) d 3 G G _ _ b H S2 8 * 0 6 1 * 0 9 Z 0 * 0 1 0 1 * 0 0 0 * 1 X d 3 S I V 9 d a N O S l O d b _ _ h d G 9Z l * 2 0 . 0 6 9 1 * 0 6 0 c * 0 0 0 * 1 X d 3 S 0 9 4 9 X b 3 A V b o S8 V 3 9 6 * 0 9 1 V * 0 6 V 3 * 0 0 0 * 1 9 0 V 0 £ » 9 X ( d 2 ) d 3 G G 3 f c H S8 V 9 9 6 * 0 9 I V * 0 6 V 9 * G 0 0 * 1 A l O P 0 £ * 9 X ( d 2 ) d 3 G G 3 o H S
3 d D V d d d 3 d D V d d d S d O O H S d O G H d 3 A G 3 1 V G ' O N N G I l V b _ _ o CS X S O D * d 3 d # * 8 0 1 3 N I H D V W d J 8 V l S 3 W I X W 3 X 10 3 X 1 3 • 1 1 0 * 1 3 0 3
N O T T O B E U S E D W I T H O U T U P D AT I N G A F T E R 0 1 / 1 9 / 8 1 . R - 1 2 4 K C 11 )
CHRISTMAS TREE PRODUCT ICN, SFCOND YEAR, NORTHEAST TEXAS REGIONFSTIMATFD CHSTS PER ACRE
C A T E G O R Y P R O J E C T F D _ _ _ _ Q J _ L _ _ T C , D Y O U RY I E L D U N I T S / U N I T V A L U E E S T I M A T E
I . GROSS RECEIPTST O T A L P R O J E C T E D R E T U R N S $ . T o " $
? . V A R I A B L E C O S T S I N P U T U S E'REHAPVFST COSTS
P O I S O N G R A I N 1 . 5 0 | _ n . 0 . 6 5 0 . 9 7H F P B I C I D E 0 . 6 6 G A L . 7 4 . 0 * 4 8 . 8 4 * * ~I N S E C T I C I D E 3 . 0 0 L B . 1 0 . 2 0 3 0 . 6 0S H E A R I N G L A B O R 1 2 . 0 0 H O U R 4 . 0 0 4 8 . 0 0F U E L & L U B E — T R A C T O R A C R E 1 0 . 6 3R E P A I R S — - T R A C T O R A C R E 2 . 5 4 ~ _
E Q U I P M E N T A C R F 3 . 0 7 Z Z Z ZL A B O R — — - — M A C H I N E R Y 8 , 0 2 H C U R 4 . 2 5 3 4 . 0 9 _O P E R A T I N G C A P I T A L 9 2 . 6 3 D O L . 0 . 1 4 J L . 2 . . 9 7
S U B T O T A L , P R E H A R V E S T A C R E $ 1 9 1 . 7 1 $ 1 " Z ZHARVEST COSTS
S U B T O T A L , H A R V E S T A C R E S " ~ o 7 o ~ ~ $
T O T A L V A R I A B L E C O S T S A C R E S 1 9 1 . 7 1 $
. . I N C O M E A B O V E V A R I A B L E C O S T S A C R E $ - 1 9 1 . 7 1 $
\ . F IXED COSTSDEPPEC, INTEREST, TAXFS F, INSUR.
T R A C T O R A C R E 4 2 . 0 7F O U I P M F N T A C R E 6 2 . 7 8 Z Z Z Z Z Z
P R O R A T E D E S T A B L I S H M E N T 3 5 3 . 9 6 D C L . 1 . 0 0 3 5 7 . 9 6 _ " "R E T U R N O N I N V E S T M E N T 3 _ 3 . 9 6 D C L . 0 . 1 2 4 2 . 4 8L A N D ( N F T S H A R E - R E N T ) A C R E i _ _ J _ _ I I I
T O T A L F I X E D C O S T S A C R E S 5 1 1 . 2 9 S
r _ . T O T A L P R O J E C T E O C O S T S A C R E $ 7 0 2 , 9 9 S
6 . N E T P R O J E C T E D R E T U R N S A C R E 3 « _ _ 7 0 ? , 9 9 $
^STAB COST INCLUDES ALL DEV AND MAIN COSTS FROM YEAR 1 TO THE CURRENT YEARR~T ON INV COST IS INTEREST CHARGF ON DEVELOPMENT COSTS IN PAST YEARS.PREPARED BY DR. JAMES T. LONG, TAEX, HVFPTON, TEXAS.
INFORMATION PRESENTFD IS PREPARED SOLELY AS A GENERAL GUIDE AND ISNOT INTFNDFD TO RECOGNIZE OR PREDICT THF COSTS AND RETURNS FROM ANYON" PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERECOLLECTFD AND DEVELOPED 1Y STAFF MEMBFRS OF THE TEXAS AGRICULTURALEXTENSION SFRVICF AND APPROVED FOR PUBLICATION.
38.CHRISTMAS TREE PRODUCTICN, SECOND YEAR, NORTHEAST TFXAS REGION
ESTIMATED COSTS PER ACRE
F U E L , O I L , F IXEDITEM T I ME S LABOR MACHINE L U B . , R E P, COSTS
OPERATION NO. DATE OVER HOURS HCURS PER ACRE PFR ACRE
S H P E D D E R ( 2 R ) T 5 , 3 0 JULY 1 .00 0 . 5 4 0 0 . 4 1 6 0 . 9 6 5 . 4 8SPRAYER, C. TREE 5 , 9 9 JULY 2 . 0 0 1 .0C8 0 . 7 6 4 2 . 3 1 1 6.33S H R E D D E R ( 2 R ) T 5 , 3 0 AUG I .oo 0 . 5 4 9 0 . 4 1 6 0 . 9 6 5 . 4 8SPRAYER, C TREE 5 , 9 9 AUG 1 .00 0 .504 0.38 2 1 . 1 5 8 . 1 7S H R E D D E R ! 2 R ) T 5 , 3 0 SE°T I .CO 0.5 49 0 . 4 1 6 0 . 9 6 5 . 4 8S P R AY E R , C T R E F 5 , 9 9 SEPT 1 .00 0 . 5 0 4 0 . 3 8 2 1 . 1 5 8 . 1 7S H R E D D E R ! 2 R ) T 5 , 3 0 OCT I .00 0 . 5 4 9 0 . 4 1 6 0 . 9 6 5 . 4 8T A N D E M D I S C T 5 , 3 3 OCT 0 . 12 r .044 0 . 0 3 3 0 . 0 8 0 . 3 1GOPHER POISONER 5 , 4 1 FEB I ,00 o.l 01 0 . ^ 7 6 0 . 1 9 0 . 8 2S H P E D D E R ( 2 R ) T 5 , 3 0 APR I .CO 0 . 5 4 9 0 . 4 1 6 0 . 9 6 5 . 4 8SPRAYER, C. TREE 5 , 9 9 APR 2 . 0 0 1 .008 0 . 7 6 4 2.3 1 1 6 . 3 3S H R F D D E R ( 2 R ) T 5 , 3 0 MAY 1 .00 0 . 5 4 9 0 . 4 1 6 0 . 9 6 5 . 4 8SPRAYER, C TREE 5, 99 MAY 1 .CO 0 . 5 0 4 0 . 3 8 2 1 . 1 5 8. 17S H R E D D E R ( 2 R ) T 5 , 3 0 JUNE 1 .CO 0 . 5 4 9 0 . 4 1 6 0 . 9 6 5 . 4 8.PPAYER, C. TREE 5 , 9 9 JUNF 1 .00 _ 0 . 5 0 4 __0.382 - 1 x 1 5 . . 1 7
TOTALS 8 . 0 2 2 6 . 0 7 7 1 6 . 2 3 1 0 4 . 8 5
/̂ ~ISk
S***K
^-Sfcx
\^g0r•NOl IVDI l t iOd bU3 Q3A0dddV GNV 3DlAd3S NUISNJ1X__
ANV W0d3 SNdOX3d GNV SXSOD 3H1 XDIG3dd dG _iZIN90D3b OX 03GN3XNI 1GNS l G N V 3 0 1 0 9 ! V d 3 N 3 9 V S V A l d l G S G 3 d V d 3 d d S I 0 3 l N 3 S 3 d d N G l l V W d G _ . N l
•SVX31 •NOldDAG *X3V1 *9N01 *1 S3WVP *dO Ab G3bVdJbc*SdV3A XSVd NI SXSGD lN3Wd_)13A3G NG 3DdVHD XS3b3XNl Sl XSUD AN1 NG UL
9 £ * V 8 2 I* 0 *1GG 6 6 * 2 0 Z_______ __. 6 6 * 2 0 Z 0 0 * I • 1 3 0 6 6 ' 2 0 Z-__.—__-_-- _ 8 Z * 2 9 iihDVZ 0 * 2 V ddDV
'dOSN
S N d 0 1 3 d a 3 1 D 3 P 0 d d 1 3 N * .
S I S O D 0 3 1 D 3 f 0 d d 1 V 1 0 1 * 9
S1SGD 03X13 1V1G1( l N 3 d - 3 d V H S 1 3 N ) G N V !
1N3W1S3AN1 NG NdOldd1N3WHSI1EV1S3 G31VdGdd
l N 3 W d I H O Jd G l D V d l
S 3 X V l * l S 3 b 3 1 N I * * D 3 d d 3 CSISOD G3X l_ j • *
S 9 8 * £ 3 2 - S
$ 9 8 * £ 9 2
3b DV
3b DV
SlSOD d lSVIbVA 3A08V 3WGDN1 *_
S1SGD 318VIdVA 1V1G1
0 * 0 3bDV
31VWIXS3dOOA
9 8 * £ 9 2 S 3dDV2 8 T 9 T " V I *0 *10G 86*21 I6 0 * V £ 9c *V bflGH 2 0 * 8Z 0 * £ . 3bDVV 9 * 2 3bDV£ 9 * 0 1 3dDV0 0 * 2 6 o c * v dflDH 0 0 * £ 2C5*9V 0 2 * 0 1 • 8 1 09* .V 8 * 8 V 00* VZ *1VD 9 9 * 0Z 6 * 0 9 9 * 0 • 8 1 09*1
3 S 0 l O d N I
$ 0 * 0
3 0 1 V A 1 1 N O / Sa l lD - rOdd
U N O aisi aG 3 1 D _ r 0 d d
i S 3 A b V H • i v i a i a n sSISOD XS3Ab.H
lS3AdVH3dd • 1VX0X80SI V X l d V D 9 N l X V d 3 d O
A d 3 N I H D V W — — - d 0 8 V ll N 3 W d I 0 0 3
b G l D V b l — — S d I V d 3 ddGXDVdX—3801 '3 1303
dGQVl 9N ldV3HS3 G I D I X D 3 S N I
3GID18d3HNlVd9 NOSiGo (
S ISOD !S3AdVH3bdS l S G D 3 1 t V I b VA
SNdOX3d G31D3P0dd 1V1G1S l d l 3 D 3 d S S O d i ,
AdG931VD
3hD>f d3d S1SUD G31VWI1S3N O I 9 3 d S V X 3 1 1 S V 3 H 1 6 G N * d V 3 A Q d l H l * N G l l D O G G d o 3 3 d l S V W l S I d H D
( H D ) I V 2 l - 8 •18/61/10 d3X3V DNIXVOdO XOOHXIM G3S0 38 OX XONA1N0 S3S0dd0d t>NINNVld dOd SN0 lXD3rGdd "6C
40.C H R I S T M A S T R E F P R O D U C T I O N , T H I R D Y FA R , N O R T H FA S T
E S T I M AT F O C O S T S P E R A C R FT F X A S R E G I O N
OP-RAT IONI T E M
N G . DATE
r U F L . G I L , F I X E DT I M E S L A B O R M A C H I N E L U B . . R E P. C O S T SO V E R H O U R S H O U R S P E R A C R E P F R A C R E
1
S H R E P O E R C 2 P ) T 5 , 3 0 J U L Y 1 . 0 0S P R A Y E R , C . T R E E 5 , 9 9 J U L Y 2 . 0 03 H R E O D E R C 2 R ) T 5 , 3 ^ A U G l . O OS P R A Y E R * C . T R F E 5 , 9 9 A U G 1 . 0 0S H R _ O D E R ( 2 R ) T 5 , 3 0 S E P T t . O OS P R A Y E R , C . T R E F 5 , 9 9 S E P T 1 . 0 0S H R E D . E R ( 2 R ) T 5 , 3 0 C C T 1 , 0 0T A N D E M D I S C T 5 * 3 3 O C T 0 . 1 ?G O P H E R P O I S O N E R 5 , 4 1 F E 8 1 . 0 0S H P E D D E R C 2 R ) T 5 , 3 0 A P R 1 . 0 0S P R A Y E R , C . T R E E 5 , Q P A P R 2 . 0 0S H R - D D E R C 2 R ) T 5 , 3 0 M A Y 1 , 0 0S P R A Y E R , C . T R E F 5 . 9 9 M A Y 1 . 0 0S H R E D D E R ( 2 R > T 5 , 3 0 J U N E 1 . 0 0S P R A Y E R . C , T R E F 5 , 9 9 J U N E 1 . 0 0
P R O R AT E D E S TA B L I S H M E N TR F T U R N O N I N V E S T M E N TL A N D ( N E T S H A R E - R E N T )
T O TA L F I X E D C O S T S
5. TOTAL PROJECTED COSTS
INSUR.ACREACRE
4 2 . 0 76 2 . 7 8
1 I 56.06 D C L . 1 . 0 0 1 1 5 6 . 0 611 5 6 . 0 6 DOL.
ACRFACRE
0 . 1 2 1 3 8 . 7 31 0 . 0 0
$ 1 4 0 9 . 6 4 S
ACRE $ 2 0 8 7 . 6 1 s
6. NET PROJECTED RETURNS ACRE 3 2 8 0 8 . 3 9 S
F S TA B C O S T I N C L U D E S A L L D E V A N D WA I N C O S T S F R O M Y E A R 1 T O T H E C U R R E N T Y E A RR F T O N I N V C O S T I S I N T E R E S T C H A R G E O N D E V E L O P M E N T C O S T S I N PA S T Y E A R S .P P r n A R F D B Y D R . J A M E S T. L O N G , T A F X , O V E R T O N , T E X A S .
^ N F O R M AT I O N P R E S E N T E D I S P R E PA R E D S O L E LY A S A G E N E R A L G U I D E A N D I SN O T I N T F N D E D TO R E C O G N I Z E O R P R E D I C T T H F C O S T S A N D R E T U R N S F R O M A N YO N C PA R T I C U L A R FA R M O R R A N C H O P E R AT I O N . T H E S E P R O J E C T I O N S W E R EC O L L E C T E D A N D D E V E L O P E D B Y S TA F F M E M B E R S O F T H E T E X A S A G R I C U LT U R A LE X T E N S I O N S E R V I C E A N D A P P R O V E D F O R P U B L I C AT I O N .
42.CHRISTMAS TREE PRODUCTION, FOURTH YEAR, NORTHEAST TEXAS REGION
ESTIMATED CCSTS AND RETURNS °ER ACRE
i __>o. » «a w «_ eo «o -_
I T E M T IMES LABGR M A C H I NO P E R AT I O N N O . D AT E OVFR " C U R S HOURS<l»nw«mtf|Blgl—JWIQ>CCaCTBCBH8><-l3tB1—IP ow «)«-. (oca mi _si-_3CB9 m ov tm\\ rnsmtWi G» m~a\mm aM*~> *aa*3tQmo _a<a9m cats tsviai
GOPHER POISONER 5 , 4 1 F E B 1 .00 0 . 1 0 1 0 . 0 7 6S H R E D D E R ( 2 R ) T 5 , 3 0 A P R 1 .00 ^ . 5 4 9 0 . 4 1 6S P R AY E R , C . T R E E 5 , 9 9 A P R 2 . 0 0 1 .003 0 . 7 6 45 H R E D D E R ( 2 R ) T 5 , 3 0 M AY 1 .00 0 . 5 4 9 0 , 4 1 6S P R AY E R , C . T R E E 5 , 9 9 M AY 1 .00 0 . 5 0 4 0 . 3 8 2S H R " D D E R ( 2 R ) T 5, 30 JUNE I . 0 0 0 , 5 4 9 0 , 4 1 6S P R A Y E R , C T R E E 5 , 9 9 JUNE 1 ,00 O . 5 0 4 0 . 3 8 2S H R E D D E R ( 2 R ) T 5 , 3 0 J U LY 1 .00 0 , 5 4 9 0 . 4 1 6S P R AY E R , C . T R E E 5 , 9 9 J U LY 2 . 0 0 1 .00 8 0 , 7 6 4S H R E D D E R ( 2 R ) T 5 , 3 0 A U G 1 .00 0 . 5 4 9 0 . 4 1 6S P R A Y E R , C T R E E 5 , 9 9 A U G 1 .00 0.5 04 0 . 3 8 2S H R E D D E R ( 2 R ) T 5,3 0 SEPT I . 00 ^ . 5 4 9 0 . 4 1 6S P R AY E R . C . T R E E 5 , 9 9 SEPT I , 0 0 o .504 0 . 3 8 23 H R £ D D E R ( 2 R ) T 5 , 3 0 OCT I . 0 0 0 . 5 4 9 0 . 4 1 6T A N D E M D I S C T 5 , 3 3 OCT 0 . 1 2 . 2 x 2 * * , 0 . 0 3 3
TO TA L S 8 . 0 2 2 6 . 0 7 7
F U E L , O I L , F I X E DL U B . , R E P, C O S T SPEP ACRE PER ACRE
43.L I S T I N G O F T H E N A M E S E T A N O P R I C E V E C T O R REGION NUMBER! D A T E : 0 1 2 2 6 1
ITEM NAME N * _ 3 U N I T P R I C E C O D E ITEM NAME N « » U O U N I T
1 M I L K C W T . 1 1 . O C 5 1_ C R E A M . 5 23 W O C L L B . 1 . 0 0 5 7A E G G S Z C A S E 2 . 7 C S 45 S T C C K E R C W T . l C C . O 5 56 3 T O C K S R S T E E P S _ _ _ I _ C « T . I C ^ . D * 5 67 5 T C C < _ f i - _ I F E « S C W T . . 5 . 0 0 5 78 F E E D E R S T E E R S C W T . . O . O O S 3. F E E D S = H E I F E R S C W T . 6 5 . " C 5 9
1 3 F . - . E 3 C A L V E S C W T . £ 7 . 5 0 6 01 1 < . L A _ _ H T . = S T E E D S C - T . 7 5 . 0 0 .1 2 S L A U - H T _ ; - « _ . I F = K C . T . 7 4 . 0 0 6 21 3 5 T E E ^ C A L V E S C W T . 1 1 0 . 0 0 6 3I A H E I F E P C A L V C S C _ T . I C O . O f t 6 A1 5 3 _ E . I ' . ' 3 l E I F E S S H E A D 7 C 0 . . 6 51 6 D E A T H L . 5 S 3 * D C L . l . O . 6 61 7 C ' J L L C _ « 5 C » T . 5 0 . O C 6 7I . ^ J t . L C * T . 7 2 . O C 6 81 9 C A L V = _ _ , C » T . 1 1 3 . 0 0 6 -2 " " 3 U L L C _ V « E 3 H E A D 7 8 . 0 " 7 02 1 C J L L - A I C V C O W S C W T . 4 8 . C O 7 17 1 O A R V 3 U L L C A L V E H E A D I C O . O C 7 22 3 < I O v c . . 1 . L 9 . • 7 32 4 A D U L T * C - I - A I < ? L B . . 7 42 5 < I „ " _ - T j H E A D . _ _ 7 ^2 6 V I E S L ' i . . 7 62 7 . _ _ 7 72 8 _ _ = - _ . _ A 3 _ A C R E . _ _ 7 82 9 F E E D E R L A M B S L 3 . 0 . 6 9 7 93 . > H F _ 3 H E A D e O . O O 3 03 1 L - M 3 5 L B . 0 . 7 0 8 13 2 _ * . L A - . 3 h - E A C 6 0 . 0 0 8 23 3 3 L A U - H T . - L A M f l S L E . 0 . . ° 2 33 4 Z S Z • 3 43 5 E X E S L 3 . • 8 53 6 C U L L _ * E S L B . 0 . 2 0 3 63 7 D A M S H E A D . 8 73 8 . 8 83 9 M U T T O N S h E E = > L B . 0 . 2 0 . 9» - . _ _ 9 04 1 ' . A I S I N S _ = } _ > H E P H E A D 2 0 0 . 0 0 9 14 2 S L A U G H T E R H O G S C W T . 5 0 . 0 0 9 24 3 M A R K E T H C G S C W T . 5 0 . f t f t 9 34 4 3 I L T H E A D . 9 44 5 S O * S H F A D . 9 54 5 C U L L 3 C « S C W T . 2 6 . 0 0 . 64 7 . 9 74 8 D E A T H L - 5 5 2 X O C L . . _ _ 9 8- O - - = D E - _ _ S L e . C . 7 C . 9
101 SALT CWT.102 MINERALS CWT.103 SALT t M IN . L S .104 BONE MEAL CWT.105 CREEP FEEO CWT.1 0 * GROWTH STIMULANT CWT.I C 7 COTTONSEED CAKE L B .108 SUPPLEMENT CWT.10 . RANGE SUPPLEMENT CWT.1 1C RANGE CUBES CWT.1 11 CONCENTRATES CWT.1 12 PROT. SUPPLEMENT COT.1 12 13-14X PRO FEED CWT.114 IS _6X PRO FEEO CWT.1 IE SUPPLEMENT. 20% CWT.1 16 21-25X PRO FEEO CWT.1 17 26-30X PRO FEEO _ _ _ _ CttT.1 18 31-35X PRO FEEO CWT.11 . 36-40X PRO FEED