49

S P Y O F A N S . I R R I G A T E D , T E X A S H I G H " L A I N S I I R E G I O NE S T I M AT E D C O S T S A ^ D R E T U R N S P E P A C R r

TYPICAL MANAGEMENT

UN I TO R I C E O R V A l _ U r o - >C O S T / U N I T Q U A N T I T Y C O S T

GROSS f rECL IPTS FROM PRODUCTIONSOYBEANS

T 1 TA IH U . 5 .r n 3 5.0

4 1 7 5 .

VA P I A H L E C O S T SPREHARVEST

S F E DHEROIC IDFMACHINERYTRACTORSI F R I G AT I O N M A C H I N E R Y

L A C O P f T R A C T O R & M A C H I N E R Y )L A60R( IPR IGATION)I N T F P E S T O N O P. C A P.

S U B T O TA L , R R E - H A R V E S T

L O S . C .08 6 0 . 0 0 4 .80ACRF 7.5 0 1 .00 7.5 0ACPF 5 . 2 1 1.0 0 5 . 2 1ACRE 9 . 7 6 1 .00 9 . 7 *ACRE 2 2 . 2 8 1 .00 2 2 . ? °HOUR 4 .50 5 . 2 6 2 3.63HOUR 4 . C O 1 .7? 6. 39D O L . C l C 21 ,70 ?. 17

4 8 2 . 2 9

/ t ^ \

HARVEST COSTSCUSTOM COMRINECUSTOM HAUL

SUBTOTAL, HARVEST

TOTAL VARIABLE COST

C INCOME ABOVE VARIABLF COSTS

4• c IXED COSTSMACHINEPYTRACTORSIRRIGATION MACHINERYLAND (NFT PENT)

TnTAL FIXFD COSTS

6 . t o t a l C O S T S

*. NFT RETURNS

ACRE 1 o.co 1.0 0 1 o . "*f>R U . 0 . 1 0 3 5 . 0 0

4

*.

4

t

3 . 5 01 3 . 5 0

R 5 . 7 0

7 0 . P I

AC^>E 5 . 2 5 1 . 0 0 s . 2 5ACRF 1 0 . 7 7 1 . 0 0 1 " . 77ACRE 1 2 . 4 9 1 .Oo 1 2.40ACRE 4 3 . 7 5 1 .0 0

4

4

4

4 7.757 2 . 2 7

1 * 3 . 0 5

6. 94

LAND CHARGE BASED ON 450/ACPE LESS 50 PERCENT OE IRRIGATION FTXrD COSTSPD-roAQFD n*Y DP. RAY W. SAMMONS, TAEX, AMARILLO, TFXAS PROJECTFD 1R77

/ f ^ N

0 0 2 2 2 0 * 2 0 0 1 8 6 —0 1 H 1 N U W I V i l d V D 1 V O N N V

' - d d G w O N N O l l V D l d l I N d G I l ^ O G H u

^ . Z 6 l G 3 l D d r O d d S V X d l • G l l l d V W V * X 9 V 1 * S N O W W V S * M A V a * d G A t i G d d V c j J a d• S I S G D G d X l d N C l l V S l d d l d O I N d D d d d 0 9 S S d l 3 d D V / 0 9 4 N O G j S V U 3 0 d V H D G N V I

2 0 ° 9 l Z 6 * * l 06 2*£ 2 9 2 * 9

o l d " " £ * " $ " " c o T d ~ 9 2 T " r - 01* J 1 0 0 0161 °0 £ * d CO I *0 9 2 1 * 0 01° 0 I d d S 01

b i d £ * * 0 00 I *0 92 1 *0 0 1*0 o n v 016 I *0 £ * d COl * 0 9 2 1 d O l d A i n r 01Z.9 * v 9 * ° 0 zoo d 9 Z I d 00* I A i n r 29 *£61 °0 £ * ° 0 o o i d 92 I* v 0 1 * 0 dNnr 0 1£Z *0 2 6 * 0 G i l d 8 6 1 * 0 00* I 3Nnr 0 £ * £6 l ° D £ * d COl d 92 1*0 0 1*0 AV W 016 2 * I 6 b d b 8 l * 0 «££ *G 00* I AV W 9£ • £6 1*0 E * * 0 C O l d 92 1 *0 0 1 * 0 d a V 0 1£Z "0 2 S e 0 0 1 1 * 0 B61 * 0 00* I d d V 0£ »£6 1 d £ * ° 0 ooi °o 921* 0 0 1 * 0 d V w 0 1o f e d Z 9 d £ * I d 6 9 2 d 0 0 * I d V w * 9 C £96 "0 * z d i 9 l * 0 £ 9 2 * 0 O O M dvi* I 9 * £u 0 * 2 e * * i * i £ d 999* C 0 0 * 2 d V w 0 * » £y i ° 2 Ol * l £ 9 £ d £ 9 9 * 0 00* 1 dV w 09 *£6 I d £ * * 0 CO I *0 9 2 1*0 0 1*0 b 3 d 011 1 * 1 * z * o Z9 I *0 £ 9 2 * 0 00* I ft 3d Z v ' t i61 *0 £ * * 0 001 °0 9 2 1 d 0 1 * 0 N v r O ib l d £ * d o o i d 92 I* C 0 1*0 O d G 0 1£Z °G 29 *0 0 1 1 * 0 96 1 d 00 * 1 0 3 0 0£ *£6 I *0 £ * d 00 I *0 9 2 1*0 0 1 d A G N 0 1

OC* I * Z * G Z9 I *0 £ 9 2 * 0 00* I A O N 0 * * £9* * I 0 9 " 0 * 9 I * 0 l £ £ * 0 uO* I A C N Z 9 d

9 1 V 1 G 1

N G l 2 / 1 d n * D l dN G l 2 / 1 d fi A j l aN G l 2 / 1 c n > J l dN G l 2 / 1 d fi X O l o

w l 6 3 N 3 d O W O d d D dN G l 2 / 1 d O X D i d

W l 1 1 0 J O N l l l G dN G l 2 / 1 d l X J l d

W l o d l N l d - d d l i I IN G l 2 / 1 d O X D I a

W l l i n o O N l l l G dN O l 2 / 1 G f D O l u

W l d 9 a n l S l 1W l D S I G / d d S d o j hW l 0 9 1 G W j G N V aW l i V G l d X G t J

N G l 2 / 1 d n > D l aW l D S I G I d S d - j G

N G l 2 / 1 d d ' O l dN u l 2 / 1 o i ) A J l a

W l l i n O O N i l l u oNOl 2/ I < j f i )Ol d

W l D S I G w . J G N V lW i d p d d G G . 3 C . » H 9

d a D V d d d _ b j » d d d S d i l C H S l d l O H d d A G 3 1 V G J U Ns i s g d d d f c P ' - a n i d N i n o v w d G B V i S d W U . w i mG d X i d i ~ i C " i 3 n d

l -at itm x»«a»4

N O l I V d d d G

1 N 3 V M I ; 0 V N V ^ i V D I d A ld - ' a D V d 3 d 9 N d n _ . ; _ > i G i n V S I S G D G d l V W l l S d

N U l O d d I I S N l V l d r \ D l ' A S V X d l * G d l V 0 1 d d I ' S N V d & A G d

OS

51

S U G A f * B E E T S . I P P I G A T E D , T E X A S H I G H P L A I N S I I R E G I O NE S T I M AT E O C O S T S A N D R E T U R N S n E R A C R E

H I G H L ^ V E L M A N A G E M E N T

UNI TP R I C E O R V A L U - O NC O S T / U N I T Q U A N T I T Y C O S T

I. S^OSS PFCFIPT-; FROM PRODUCTIONSUGAR BFETS

TOTALT O N 1 5.or 2 2 . 0 0 _ 3 3 C o o

4 3 ^ o . o o

VA R I A B L E C n S T SORFHAFVFST

S E E D I D S . 1 . 2 5F E P 7 ( N ) A P P L ' D L B S . 0 . 1 3F F R T ( P ) A P P L ' ^ L ^ S . 0 . 1 8H F R R T C I P F . A C R E 7 . 1 0I N S E C T I C I D E A C R F 7 . 1 0F U N G I C I D E A C R F 5 0 . C OL A H O ^ - H C E I N G A C R E 4 5 . C CM A C H I N E P Y A C R E 5 . 2 2T R A C T O R S A C R E 8 . 2 4I R R I G A T I O N M A C H I N E R Y A C P F 5 5 . 7 FL A B O P < T R A C T O R F , M A C H I N E R Y ) H O U R 4 . 5 0L A M O P I I R R I G A T I O N ) H O U R 4 . 0 0I N T F P F S T O N O P . C A P . D O L . C 1 C

S U F T O TA L , P R E - H A R V E S T

1 0 . 0 03 0 . 0 0

1 O C O "1 .001 .001.0 01 . 0 0I . 0 01 .0 01 . 0 04 .684 . 3 0

1 0 7 . ? 3

1 2.5o1 0 . 4 ?1 3 . C 0

7 . 1 07 . 1 0

^ o , C "4 5 . 0 0

5. 223. ?4

5 5 . 7 -2 ! .041 7 . "?

—10s.ZZ4 2 6 3 . 2 *

HARVEST COSTSCUSTOM HARV&HAUL

SUBTOTAL, HARVESTT I N 1 .50 2 2 . 0 22_»_ro

4 3 3 . 0 c

T O TA L VA R I A B L E C O S T

3 . I N C O M F A B O V E VA R I A B L E C O S T S

4 3 01 .?4

4 . P . 7 ' .

4 . CT XFD COSTSMA CHI Nt'RYTRACTORSI R R I G AT I O N M A C H I N E R YL A N D ( N E T R E N T )

TOTAl F I VFD COSTS

5 . T O T A l C C S T S

6 . NET RFT(jRN"=:

ACPE 5 . 3 2 l . O o 5. -*•>ACRF P . 0 9 1 .cr CJ.^RACRE 31 .24 1 .00 ? 1 . ? 4ACRE 4 4 . 3 8 1 .0 0 4 4 ^ 3 8

4 R 0 . O 3

4 3 9 1 . ? 7

4 - 6 1 • 9 7

L A N D C H A R G E B A S E D O N 4 6 0 / A C P E L E S S 5 0 p r P C E N T O F I R R I G AT I O N F I X F O C O S T S .O E F t s A R F 1 4 P E P C F N T S U G A R .'■»pir r>ARFC RY DP. PAY W« SAMMONS, TAFy, AMARILLO, TEXAS PROJECTED 1^77

0 1 H 1 N U W I V i l d V D 1 V O N N V0 022 10Z20GIIO —— dddWON NG i 1 V 01 d I 1 Nlu I IdOUfUJ

< i . L < j \ U d l D d C G l r d S V X d l d l l l d V W V * X 3 V 1 * S N 0 w W V S ' A A V d ° a ( j A d G J a V d d d c° d V O f 1 S i N 3 0 d d d * l d d V 9 i d d G

S I S G D C l d X l d N G l l V O I d d l d O I N d D d d d 0 9 S S d l d d D V / 0 9 4 N O C H S V f c } d O d V H D u N V I

* * * l 9 * * £ I * 9 6 * 2 9 _ - 9 * V 9 i V l . J x

o"H3~ £ * T 0 " ~ CoTT5~ 9 2 T d ~ J I d I D G 0 1*> I * 0 £ * * 0 0 0 1 * 0 9 2 1 d o l d I d d S 0 199 * I * 2 * I 2 9 2 * 0 l z * d s j O ' Z l d 3 S l l € £o I *0 £ V * 0 0 0 1*0 9 2 1 * 0 0 1 * 0 o n v 0 1£ 6 * 0 2 9 * 0 I £ I * 0 9 £ 2 * 0 00* I o n v L l " L6 I *C £<7*0 , 00 I *C 9 2 1 * 0 0 1 * 0 A i n r w l92* I P l m 0 991 *0 6Z2 * j 00 * I A i n r 2 6 * £o l * 0 £V * 0 0 01*0 92 I *0 0 1 * 0 dNnr 0 1

o 9 * 0 * £ * 0 £ Z 0 d I £ I * 0 00* I dNnr 6 9 * £61 *0 £ * * 0 0 0 1 * 0 9 2 1 * 0 0 1*0 AV W s j \

21/ d 9 2 * 0 £90 *0 96 0 d 92* 0 AV W l o * £o l d £ * * 0 0C I *0 921 *0 0 1 * 0 d d V C l

9 9 * 0 9£ *0 9 Z 0 * 0 Z £ l * 0 00* I d d V 9 9 * £61 *0 £ * d 0 0 1 * 0 9 2 1*0 u I d dVW 0 1

IZ *0 9 * * 0 Z6 0*0 * Z l * 0 0 0 * I aV W PI *£6 i d £ * * 0 0 0 1*0 92 1 *C O l d H d d 0 1

9 9 * 0 l * * 0 9 9 0 * 0 9 9 1 * 0 00* I G a d 06* £6 9 * l 9 * * l * I £ * C 9 9 9 * 0 00* I H d d 9 6 * £U l * 0 £* *0 00 I *0 92 I* 0 0 1*0 N V P 0 1

* 9 * C £ * * 0 c 6 « * 0 9 9 1 * 0 0 0 * I nv r 9Z *£T/« *2 1 0 * 2 92 5*0 Z9Z *0 w0* I n v t 19 4£6 1*0 £ * * 0 0 C I * 0 92 1 *0 01 * J 0 3 G 0 161 *0 £ * d v , O l d 921 *0 0 1*0 A O N C l

N G l 2 / I d U ^ I O I < _ »NOl 2 / I cn>TD la

WlH 09 I G l__S_-dL.N G l 2 / 1 d fl X J I c i

W I H 0 9 I G I d S d d GN G l 2 / I d fi > O I c l

W l H d V d d G G d d H SN G l 2 / 1 d O ^ O I d

W l H d H r t G l V A I l l O DN G l 2 / 1 d f O O i d

W l H a d N N l H l i d d GNGx 2/ I cO ID Id

W I H l i n o O N l l l G dN G l c / I d fi > I D i c l

WlH d'd d IN "Id OdeN C 1 2 / I u O X D l d

W I H J H d d ! 9 1 1W I H i V G l d A G d

( M u x c / \ d O X D l c JW l H 0 S 1 G . . . - . G N V lw o h d A u n u d u t r i w

N G l 2 / 1 a fl J U l dN U 1 2 / 1 u n ^ o i a

i f c D V d d d r d D V d d d S d O O H S d f ' i Q H d d A O 3 1 V G * O N9 1 S G O * d d d * * d m d l v l H D V W d O H V l S d W l l W d l lc d x i d * n o * " d n d

NO 1 IV ddaG

I N d W d O V N V W I d A d ' l H O I Hd a D V d d a S N d n i d i - - C N V S l d G D Q 3 1 V W I 1 S 3

N G l D d f c I I S N l V l d H O I H S V X 3 1 • Q d l V O l d d l ' 5 1 3 ^ d V O M S

ZS

V- 'HEAT FOR GRAIN, DRYLAND, Tfyt .S HIGH PLAINS I IESTIMATED COSTS AND RETURNS PER ACRE

TYDICA.L MANAGEMENT

P E G ! I N

UNITP R I C E P R V A L U E . O RC O S T / U N I T Q U A N T I T " C L ' S T

GROSS PcrcPT5 FROM PRODUCTIONV, H F A TGRA7ING

TOT ..*. »

B U .DAYS

3 d -CO 7

16.0 01 3 7 . 0 0

E 0 . a 0._2___L2S R « 9 9

VARI '* fit E COSTS~ R F11 A R V F S T

SEEDHAIL INSURANCEM ACHIM FRYTRACTORSI AOOP (TRACTOR F, MACHINERY)INTEREST ON 0° . CAP.

S U B T O TA L , P R E « H A R V E S T

B U . 7 . 5 0 0.3 0 6 . 2 0O I L . o. r 8 2 0 . C O 1 •*?ACRE 4 . 7 4 1 .00 4 , 7 4ACRE C 7 9 1 .00 "> . 79HOUR 4 . 5 0 2 . 4 5 1 1 . 0 3D O L . 0.1 o 9.0 5

4C O O

2 7 , 0 ^

HARVEST COST^CUSTOM COMBINE

S U B T O TA L , H A R V E S TACRE 7.0 0 - 7 r s . r *

7 , 0 0

T O TA L VA R I A B I E C O S T

3 , T N C O M F A - J O V E VA R I A B L E C O S T S

3 4 . 0 *

25 . R3

_ . F[ XFD COSTSM A C H I N E ^ YTRACTORSL A N D ( N F T R E N T )

T O TA L F I X E O C O S T S

C T O T A L C O S T S

«. . met RFTUPNS

ACRC 3 . 5 9 I . 0 " _ 0 59ACRF 3.0 3 1 «. n ̂ 3 - 00ACPE 1 9 . 8 0 l - O o

$

4

4

1 9 . ° 02 6.4 r>

*■■ r . s ■»

-0 r 6 4

L A N O ( N F T P L N T ) B A S E D O N L A N D L O R D ' S S H A R E O F 3 3 % O F G R O S S I N C O M E .STOCKING PATE I ° 3 ACRE/HEAD.o i ? f ^ A R F D » Y D P. R AY W. S A M M O N S • TA E * , A M A R I L L O , T E X A S D " » ' J J F C T E P ! ' - y 7 7

% B ^

a H 1 N U W I t fl . J V D 1 V I I N N V0 0 0 2 2 0 0 2 0 0 9 Z « - ~ — d 3 G w n N N G - 1 V D _ . _ _ _ . n - - . G 1 I ^ O I i O u

Z Z 6 1 G d l D d C U d d S V X d l - O l l l d V W V * X d V l " S N G W r t V S 8 M A V p * d G A B ' O . W W . o o• G V d H / d d D V £ 9 3 d l V c i O N . ' X D u l i

v d w O D N ! S S O d O J O % £ £ d O d d V H S S . Q d O l O N V l N U C l d S v G ( j . N d a L d N ) G N V l

Z 9 d £ 9 * Z 9 6 9 * 1 1 9 * * 2 S 1 V 1 U 1

6 T " d ~ £ * " d ~ C O T " " * - " S 2 T * " C ~ 0 1 * 0 A V W 0 1 , \ G 1 2 / i d f l X D I d6 ! " 0 £ * d C O 1 * 0 9 2 I d O l d H d V 0 1 N G l 2 / 1 c i H > f j d6 1 * 0 £ * d C u l ' C 9 2 1 * 0 O l d d V i w 0 1 N U 1 c / I a i i > . D 1 -6 I d £ V d 0 0 I d 9 2 1 d 0 1 * * - d _ d 0 1 i » u i _ / I a f O O l dO I - O £ * " 0 O 0 l ° 0 9 2 1 d O l d N V T 0 1 N O 1 2 / ! u f o O I a

NG j . 2 /1 d ' . \A- j 1 a6 1 * 0 £ *6 1 dC 1 * 0 £ *r j I * u £ * dZ 9 M

9 6 d £ 9 <s r_

k.»s

o o i ^ r ; S2T*"7J" 0 1 * 0 AV W 0 1C G l d 9 2 l d o i*o n~ciV 010 0 l - t 9 2 I * u O l d t iVW 0 10 0 l d 9 2 1 d 0 I * V W -d 010 0 l • 0 9 2 1 d oi- 0 N v r 0 10 0 1 " 0 9 2 1*0 0 1 * 0 D d G C IO O l d 9 2 I d O l d A O N 0100 I *0 9 2 1 " 0 o l * J 1 D U 0 1

0 0 1 " 0 921 * 0 0 1 * 0 I d d S 0 1& I 2 u 0 £ o £ d wO* I I d d S 9 9 * £Z9 1 *0 £ 9 2 * 0 GO* I I d d S 0 v * £0 0 1 * 0 9 2 1 * 0 O l d o n v 011 1 1 * 0 0 0 2*0 0 0 * I o n v * * * £0 0 1*0 9 2 1 d 0 1 * 0 A i n r 011 1 1 d 0 0 2 * 0 OC5 I A i n r v * * £

£ * * 0 O O l d 9 2 1 * 0 O l d A O N 0 1 N G l 2 / 1 a r » H D I d0 0 0 1 * 0 9 2 1 * 0 o l d I D G 0 1 N G l _ • / I a n j O l G

ML.. ; . 2/ I c-r»>iD lo

* C ° l & l 2 d £ o £ * 0 w 0 * l I d d S 9 9 * £ W _ « . 1 1 ' t i G N J v a O^ O M * Z * 0 Z 9 I * 0 £ 9 2 * 0 O O M I d d S C v * £ w l D S I G r t d G N v xo P O £ * * 0 0 0 1 * 0 9 2 1 * 0 O l d O n v 0 1 N C I 2 / 1 d O x O ' d

W l " L s I H J

b i d £ * d 0 0 1 * 0 9 2 1 * 0 0 1 * 0 A i n r 0 1 M G i •■_ / I « 2 0 > i J : dW 1 I j S 1 i - i _ *

•.«»iaill<l»M_tt-ltt_!l-l»WWM-MWI.-««a>"»M»Wk»"t>4MI«lli»W-iWW -» ■-!•-•". -J •-«_»•— «-»•• -«d d D V H 3 c - r d D V d d d S d n O H S d n G H d 3 A U 3 1 V G - O N N J l i V b - o U

S l S u D d d d * ° O n i 3 N I H D V W d G f c V l S d W l J . w d l IC d X I d * 1 J C * " 3 0 3

I N d W d O V N V W I V D I d A ld d O V a d d S N d f U d o C N V S l S C D O d l V W l l S d

. O i O d d I I S M V l d H O I H S V X d l * G N 7 l A d G c N i V d O y Q J J . J ^ ^ h

i?_;

Z Z 6 I G d l D j C L a d

I V d I 4

S V X d l * G l l l d V W V * X 3 V 1 * S N G W W V S * A A A V d * d G A G G d d V a n d c j• G V d H / D V £ 9 1 O N I Z V d O d G d 3 l V d D N l . l D G l S

• 3 W G D M S S U d O d U % £ £ N O G d S V Q d O a V H D G N V l

b N d fl x = i d I d N * v

S V * 6 9 4

_ ! • < ; _ 4O C I £ 0 * 9 2f C * 9 2 d t o v

l t d UC* I I £ * 2 d d D VC f c ' L 0 C ' I 0 9 * £ ddDv

S I S G D " I v i U x

9 1 S G J G d X l d I V l u l( l N 3 d i d N ) G N V l

S d J x O v d lAdjNIHDVWS I S G D O d X l j

9 9 d V 4

1? £ * 9 t 4

C O ' Z 4O C T

40 0 * I 0 0 * Z d d D V

V £ ' 6 2 4r - T T *—

* £ * I I O l d • I G Gl b * 6 fa 1*2 v / 9 * V dnGH<=s,* 2 0 0 * 1 9 9 * 2 d d D vi/z. * V OC* I 7Z * P 3 d D Vv0*<_ 0 0 * 9 2 « 0 * 0 * 1 G G0 C * £ 0 0 * I 0 0 * £ z i o J V0 0 * 9 C b * 0 0 3 * Z * D 9

SISOD 318VIdVA dAJGV 3WGDNi •£

1 9 G D 3 l G V l d VA I V i G l

I S d A d V H • i v i u i a n sI N I B W G D w u i s n o

9 1 S L I D J S d A d V H

l 9 d A d V H - 3 d a ' l V i U i b fl S* d V D * d G N O i S d d r l l N l

( A d d N I H D V W - 3 d O l D V d l ) d G Q V lS d G l D V d l

A d d N I H D V wd D N V d O S N l " I I V H

d G I D l x D d S N IO d d S

l S d A d V H d d db i S G D d l fl V l d V A * c

0 8 * 8 _ . 4 IV 1G1o 9 d C C * Z £ I z o * o 9 A V G O N i 7 V d OC£ *69

4■o 0 * 2 2 9 l * £ • O b I V d H M

N G I l O n Q G d d W G d d S l d l d O d a S S G d O • I

1 S L J / l I l . N V n O l l N n / l b G Di . L d D " I V A d G d O I d a

1 I NO

I N d W d O V N V W 1 3 A 3 1 H O I Hd d D V d d d S N d n i d d G N V S I S O D G d l V W l l S d

N O l O ^ d 1 1 S N l V l d I - 4 J 1 H b V X a l * G N V l A d G * N l V H O d G 3 I V j H M

SS

0 0 0 2 1 0 0 2 0 0 9 Zb H 1 N G W I V i l d V D I V fl N N v

«-— ddf iwnN no I i vD id i iNdu i ldo t inb

ZZ61 Qd lDdPCdd S V X d l * 0 111 d V W V * X 3 V l ' S N U W W V S * « AV d * d G A f t U a a V d j h o• C V 3 H / D V £ S I O N i Z V d O d u d d l V d O N l X O G l b

•3W00NI SSudO dG %££ NO QdSVd dOdVHO GNVl

I I *9 6£ *Z _ _ * 9 M 0 6 I d S ' l V x G l

6 * i d ~ £ * d " ~ oo-TTo- S2TTTj 01 *o AV W 0 1 N D 1 2 / 1 d U X D I d

6 1*0 £ * * 0 00 I *0 9 2 1 * 0 0 1 * 0 S d V 0 1 N G l 2 / 1 df \ XO I d

61 *0 £ * * 0 0 0 1 * 0 921* 0 0 1 * 0 d V W 01 N G l 2 / 1 dflXD la

6 I *0 £ * * 0 0 0 1 * 0 9 2 l d 01* 0 G d d 0 1 N O l 2 / I d O x ^ l u

6 1 d £ * * J 0 0 1 d 92 1*0 o i d n v p 0 1 N G l 2/ I afiXDI rt

61 *0 £ * * 0 001 *0 9 2 1 * 0 0 1 * 0 D d G 0 1 N G l 2 / I d O X D i d

6 1 * 0 £ * * 0 0 0 1 * 0 9 2 1 * 0 01 * J A C N C l N G l 2 / 1 dllXD la

61 *0 £ * * 0 o o i d 9 2 1 * 0 0 1 * 0 I D G O l N O l 2 / 1 t iflXD la

61 *0 £ * * 0 0 0 1 * 0 9 2 1 * 0 01* 0 I d d S O l N G l 2 / 1 dflXOI a

99* 0 0 £ d 1 9 0 * 0 0 11*0 00* I I d d S * 6 * £ W IH l l l d G o O

9 9 * 0 z s d 2 6 0 * 0 991 *C 00* I I d d S 9 Z * 2 w OH 09 Id WJGNVl

6 1 * 0 £ * ' 0 00 I *0 9 2 1 * 0 O l d o n v 0 1 N U 1 2 / I <jn.O la

99 *0 1 9 * 0 6 6 0 * 0 1 1 1 * 0 OC* I o n v 6 Z • 2 w I H Id i> I HO

6 I *0 £ * * 0 00 I *0 921* 0 ci* o A i n r C I N G l 2 / 1 diiAJ 1 o

d9* I 2 2 * 1 9 6 1 d £ 9 £ * 0 0 0 * 2 A i n r 6 Z ' 2 w I H I d S I H O

.dDV d3d ddDV ddds i s u D * d d d * * Q n iG d X l d * H G 4 1 3 n d

s a n o H s a r i G H d d A CdNIHDVW dGOVl S3WI1

3 1 V Q •ONWdl 1

N G l i V d d d G

1N3W30VNVW IdAdl HOIHd d D V d d d S N d f U d d G N V S I S G D O d l V W i l b j

N G I O d d I I S N I V l d H O I H S V X d l d N V l A d G ' N I V H O t l l J i i V d H / A

9£

57

WHEAT FOP GRAIN, IRRIGATED, TEXAS HIGH PLAINS I I REGIONESTIMATED COSTS AND RETURNS PER ACRE

TYPICAL MANAGEMENT

UN ITP R I C E O R V A L J " O RC O S T / U N I T Q U A N T I T Y C . n s T

1 . G R O S S R E C E I P T S E R O M P R O D U C T I O N 4

W H E AT B U . 3 . 1 5 4 0 . 0 0 1 2 6 . 0 0G R A Z I N G D A Y S 0 . 1 3 1 4 0 . 0 0 1 C 6 2

T O T A L 4 1 4 4 . 6 ?

V A R I A B L E C O S T SO R E H A R V E S T

S E F PF E R T ( N ) A P P L ' DH E R B I C I D EI N S E C T I C I D EH A I L I N S U P A N C EMACH I NERYT P A C T O R SI R P I G A T I O N M A C H I N E R YL A B O R ! T R A C T O R & M A C H I N E R Y )L A B O P ( I R P I G A T I O N )I N T E R E S T O N O P . C A P .

S U B T O T A L , P R E - H A P V E S T

H A P V E S T C O S T cC U S T O M C O M B I N EC U S T O M H A U l

S U B T O T A L . H A R V E S T

T O T A L V A R I A B L E C O S T

3 . I N C . O M F A R C V F V A R I A B L E C O S T S

4 . F I X E D C O S T SMACHINERYTRACTORSIPRIGATION MACHINERYLAND (NET RFNT)

TOTAL FIXFD COSTS

5. TOTAL COSTS

C NET RETURNS

B U . 7 . 6 0 1 .50 1 1 . 0 5L B S . 0 . 1 2 1 0 0 . 0 0 1 2 . 0 0A C R E 3 . 5 0 l . O O 3 . 5 0A C R E 3 . C O 1 . 0 0 3 . OoD O L . O . O B 9 C . 0 0 7 . 2 0A C R E 4 . 7 4 1 . 0 0 4 . 7 4A C R E 4 . R 2 1 . 0 0 4 . 9 . .A C R E 1 9 . 1 0 1 . 0 0 19 . i rH O U R 4 . 5 0 3 . 2 7 1 4. 7^HOLJR 4 . 0 0 1 . 4 « 5 . 9 0D O L . 0 . 1 C 4 0 . 1 7

4

4

4 . o ?9 0 . 3 6

A C P E 7 . C O 1 . 0 0 7 . 0 0B U . 0 . 1 0 4 0 . 0 0

4

4

4

4

i t Q O1 1 .00

1 0 1 . 3 6

4 3 . 2 6

A C R F 3 . 8 2 1 . 0 0 3 . S ?A C R E 5 . 4 3 1 .0.0 5 . 4 3A C R E 1 C . 7 1 1 . 0 0 1 0 , 7 1A C R E 4 4 . 6 4 1 .OC

4

4

4

4 4 . 6 *6 4 , 6 0

1 r 5 . 9 *

- 2 1 . 3 A

LAND CHARGE BASED ON S5C/ACRE LESS 50 PERCENT OF IRRIGATION FIXED COSTS.STOCKING RATE FOR GRAZING IS 1.5 AC/HFAD.PPEOARED BY DP. PAY W. SAMMONS, TAEX, AMARILLO, TFXAS PROJECTFD 1977

> W

0 0 2 2 2 0 £ 2 0 C 9 Z9 H I N u W I V i l d V D l v O N N V

- " - - d d b w O N N O J l V D I d l i N d u l l . = j O G f U .

Z Z 6 I G d l D d C U d d S V X d u . d l l l d V W V • X j V I * 9 N G W W V S * M A V - J * d G A H O d d V o d d d• G V d H / D V 9 * 1 S I O N I Z V d O d U d 3 l V d O N l a D u l S

d l S G O J d X I d N G l l V O I d d l d G I N ' d D d d d w 9 9 9 3 1 3 d D V / 0 3 4 N O G d S V G d D a V H D O n V I

92 *6 Z 9 * 6 * 9 l * 2 2 Z 2 * £ 9 IV Ul

oTd"~ _T*d"~ ooTTcT 9 2 T d ~ 0 1 * 0 A V W 0 1 N G l 2 / 1 a i \ A J l a

6 l *o £ * * 0 0 0 1 * C 9 2 1 * 0 0 1 * 0 d d V o i N G l 2 / I d n ^ j i d6 1 * u £ * d 0 0 1 * 0 9 2 I d 0 I d a V w 0 1 N G l 2 / I c fl X D l c j6 I *0 £ * * 0 C O l * 0 9 2 1 * 0 0 1 * 0 a d d 0 1 N G l 2 / I d n > O l d• o l d £ * * 0 00 I *0 9 2 1 d 0 1 d n v t 0 1 N G l 2 / 1 c I l ^ D I d6 1 *0 £ * * 0 0 0 1 * 0 9 2 1 * 0 0 1 * 0 D d O o l N L 1 c / l o ( ) > J l d6 I *0 £ * * 0 C O l * 0 9 2 1 * 0 0 1 * 0 A O N 0 1 N L 1 2 / I df'MO 1 a6 1 * 0 £ * * 0 0 0 I * 0 9 2 1 d 0 1 * 0 I D G 0 1 N G x 2 / I a f \ A j l a6 I *0 £ * * 0 0 0 1 * 0 9 2 1 * 0 0 1 * 0 I d d S 0 1 N L ' l 2 / 1 unxoic iU I *0 £ * * 0 0 0 1 * 0 9 2 1 d 0 1 * 0 ^jnv 0 1 . \ U l c / l d ( YA j l aZ 9 * l * C * I 9 1 2 * 0 £ 6 £ * 0 0 0 * I o n v 8 9 • £ W l 11 I dG N 1 V a'JZ 9 * 0 2 9 * 0 Ol I *0 8 6 l * C 0 0 * I o n v 0 9 d f. i. .J dOd-MAGGo9 8 * 0 Z 9 * 0 £ * l * 0 9 9 2 d 0 0 * I o n v * 9 • £ w l a - j d a l S i 19 6 * 0 £ 9 * 0 1 1 1 * 0 0 0 2 * 0 0 0 * I o n v * * * £ W l l d b l H O0 0 * I * Z * 0 __* I *0 £ w 2 * 0 0 0 * I o n v 0 * • £ w x 09 I CJ W d U N V X6 1 * 0 £ * * 0 0 0 1 * 0 9 2 1 * 0 o r o A i n r 0 1 N G l 2 / 1 c iTXOl a0 u * 2 8 * * l * l £ * 0 9 9 9 * 0 0 0 * 2 A i n r 0 * ■£ W l 09 1G w -^GN Vl

3 d D V d j c d d D V d 3 d S d fl O H S d n O H H 3 r \ QS iSGD * ud d • g9 f l l dMHDVW dGSVl 9 3W 11G d X l d * H C * ~ d n d

d i v a • G Nwdl I

NL I xVddoL;

\ i ^ ^NGiOd<j 1 I

I N d W d O V N V W I V D I d A ld d D V d d d S N d n i d d G N V 9 1 9 G 0 G J l V W l i S d

S M V l t l H O I H S V X d l • G . - ; l V O i d d I * N l V d O d U d IV JHM

8_i

59

WMFAT FOR GRAIN, IRRIGATFO, TEXAS HIGH PLAINS I I RESTIMATED COSTS AND RETURNS PER ACRF

HIGH LEVFL MANAGEMENT

u n

UNITt > R I C E D P V A L J E O " ?C O S T / U N I T Q U A N T I T Y C O S T

1. G30SS RECEIPTS FROM PRODUCTIONWHF ATGRAZING

TOTAL

BU.DAYS

3 . 1 60 . 1 3

5 0 . 014 0.0'

1 5 7 . 5 012±62

4 1 7 * , 1 ?

\/&o TABLE COSTSORFHARVFST

SEEDFFPT ( N) APPl *DH^RBI CID*"INSECTICIDEHAIL INSURANCEMACHINFPYTP ACTQRSIRRIGATION MACHINERYLAMQP(TRACTOR C MACHINERY)I..AOOP< I RD I CAT I ON)INTEPFST ON OP. CAP.

SUBTOTAL, RRF-HARVEST

B U . 7 . 5 0 1 .50 1 1 .25L B S . C 1 2 150 .3 0 1 B.00ACRE 3 . 5 0 1 .00 3. 5oACRE 3 . o r 1.0 0 3 . 0 0DDL . 0 .08 1 10-00 R. P^ACPE 4 . 7 3 l . o o 4 . 7 - *ACRE 2. 92 1 .or ?.R:>ACRF 2 5 . 4 6 1 . 0 0 2 5 . A SHOUR 4 . 5 C 2 . 5 0 M . 2 4HOUR 4. CO 1 .?T 7 , 8 7DOL • 0 . 1 0 4 5 * 5 5 ±+35

f 1Cl . 63

HARVEST COSTSCUSTOM COMF1NFCUSTOM HAUL

SUBTOTAL. HARVEST

TOTAL VAPIABLF. COST

** • TNCOMF ABOVE VARIABLE COSTS

ACRE 7.0 0 1 . 0 0 7.0 0B U . 0 . 1 0 3 0 . 0 0 3 .00

4 l C . O n

4 1 1 I .63

4 6 4 . 4 9

FT XED COSTSMACHINEPyTRACTORSIRRIGATICN MACHINERY

I AND (NET RENT)TOTAL r iXED COSTS

TOTAL COSTS

ACRE 3 . 4 6 1 .00 3 . 4 6ACRF 3.2 2 1 .00 3 . 2 2ACRE 1 4 . 2 8 1 , 0 0 1 4.->8ACRE 4 2 . 8 6 1 .00

4

4

_ 4 ? i 8 563. 81

1 7 5 . 4 6

6. NFT PFTURNS . 6 9

LAND CHARGE BASED OM 450/ACRE LESS 60 PFRCENT OF IRRIGATION FIX-O COSTS.STOCKING PATE FOR GRAZING IS 1.5 AC/HEAD.PPF^AREO BY DR. RAY W» SAMMONS, TAEX, AMARILLO, TEXAS PROJECTED 1977

60

WHEAT FOR GRAIN, IRRIGATED, TEXAS HIGH PLAINS II REGIONESTIMATFD COSTS AND RETURNS PER ACRE

HIGH LEVEL MANAGEMENT

F U E L , O I L , F I X E DI T E M T I M E S LABOR M A C H I N E L U B . , R E R . COSTS

OPERATION NCl . D AT E OVER HOURS HOURS PER ACRE PER ACRE

TANDFM D I S C H L M 3 , 7 6 J U L Y 2 . 0 0 0 . 3 3 0 0 . 1 8 3 0 . 8 7 I . 3 0

P ICKUR 1 / 2 T O N 1 0 J U LY 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 3 0 . 1 9

C H I S E L H L M 3 , 7 9 A U G 1 .00 0 . 1 7 7 0 . 0 9 8 0 . 4 7 0 . 8 4

LT S T- P L N T P 8 R H L M 3 , 7 2 A U G 1 .00 0 . 1 7 4 0 . 0 9 7 0 . 4 6 0 . 7 1RODWEtDFR H L M 3 , 3 5 A U G 1 .00 0 . 1 6 8 0 . 0 9 3 0 . 4 4 0 . 5 6G R A I N D R I L L H L M 3 , 9 3 A U G 1 .00 0 . 2 7 5 0 . 1 5 3 0 . 7 3 1 . 1 7P I C K U P 1 / 2 T O N f 1 0 A U G 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 3 0 . 1 9

P I C K U P 1 / 2 T O N 1 0 SEPT 0 . 1 0 0 . 1 2 5 0. 100 C . 4 3 0. 19RICKUP 1 / 2 TO N 1 0 O C T 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 3 C . 1 9

PICKUP 1 /2 TO N 1 0 N O V o . i o 0 . 1 2 5 0 . 1 0 0 0 . 4 3 0. 19

P I C K U P 1 / 2 T O N 10 D E C 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 3 0 . 1 9P I C K U P 1 / 2 T O N 1 0 J A N 0 . 1 0 0 . 1 2 5 0 . 1 0 0 C . 4 3 0 . 1 9P I C K U P 1 / 2 T O N 1 0 F E B 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 3 0. 19P I C K U P I /2 T O N 10 MAR 0. 10 0 . 1 2 5 0 . 1 0 0 0 . 4 3 C . 1 9P I C K U D 1 /2 TO N 1 0 A P R 0 . 1 0 0 . 1 2 5 0. 100 0 . 4 3 0 . 1 9R TCKUP 1 / 2 T O N 10 M AY 0 . 1 0 _ 0 _ . 1 2 5 _aAio2 -0*±2 _a*.i2

TOTAL_S 2 . 4 9 9 1 .724 7 . 6 5 6 . 6 7

LAND CHARGE BASED ON S50/ACPE LESS 50 PERCENT OFSTOCKING RATE FOR GRAZING IS 1.5 AC/HFAD.PPFPAPFD BY DR. RAY W. SAMMONS, TAEX, AMARILLO, TEXAS

BUDGFT IDENTIFICATION NUMBER-— 76 002401 220 0ANNUAL CAPITAL MONTH 5

IRRIGATION FIXED COSTS.

PROJECTED 1977

13

CORN FOR GRAIN, IRPIGATeo, TEXAS HIGH PLAINS IIESTIMATED COSTS AND RETURNS PER ACRE

TYPICAL MANAGEMENT

R E G I O N

U N IP R I C E O R V A L U E D RC O S T / U N I T Q U A N T I T Y C O S T

G P O S S P F C E I P T S F R O M P R O D L J C T I O NC O R N B U

T O T A L2 . 6 0 125 .00

4-225*01

$ 325.00

V A R I A B L E C O S T So p F H A P V E S T

S E E OF E R T ( N ) A P P L ' DH E R B , P O S T E M E R G EIN SEC TIC IDEMACHI NEPYT R A C T O R SI R R I G A T I O N M A C H I N E R YL A B O R ( T P A C T O R & M A C H I N F R Y )L A B O R ( I R P I G A T I O N )I N T E F F S T O N O P . C A " .

S U B T O T A L , P R F - H A R V E S T

H A R V E S T C O S T SC U S T O M C O M B I N EC U S T O M H A U LC U S T O M D R Y I N G

S U B T O T A L , H A R V E S T

TOTAL V AR I AFJ l t COST

I N C O M f - A ? O V E V A R I A B L E C O S T S

L B S . 0 . 9 0 1 8 . 6 0 1 6 . 7 4L ^ S . o . l 1 1 5 0 . 0 0 1 6 . 5 0A C R E 8 . 7 5 1 . 0 0 « . 7 5A C R E 1 5 . 0 0 1 . 0 0 1 5 . 0 0A C R E 5 . 2 1 1 . 0 0 5 . 2 1A C R E 8 . 3 0 1 .CO C "<0A C R E 3 5 . C l 1 . 0 0 3 5 . 0 1H O U R 4 . 5 0 4 . 7 0 21 . 14HO UP 4 . 0 0 2 . M 1 0 . 8 2DOL • 0 . 1 0 5 0 . 4 0

4

4

C 0 41 4 2 , 5 2

B U . 0 . 3 0 1 2 5 . 0 0 .37 ,50B U . 0 . 0 5 1 2 5 . 0 0 6 . 2 5B U . 0 , 1 0 1 2 5 . 0 0

41 2 . 5 05 6 . 2 5

<f. I P C 7 7

4 1 2 6 . 2 3

A . F l X E O C O S T SM A C H I N E R YT R A C T O R SI R R I G A T I O N M A C H I N E P YL A N D ( N E T R E N T )

T O T A L T I X ^ D C O S T S

5 . T i J T A L C O S T S

S . N F T R E T U R N S

L A N O ( N E T R E N T ) B A S F Q O N L A N D L O R D ' S S H A R E O F 3 . S X O F G R O S S I N C O M E L E S S* 7 % O F F F P T . , H A U L I N G , D R Y I N G , A N D 5 0 % O F E I X E D I R R I G A T I O N C O S T S .

P O F P A R E D P Y D P . R A Y W . S A M M O N S , T A E X . A M A R I L L O , T F X A S P R O J E C T E D 1 9 7 7

A C R E 5 . 3 1 1 . 0 * 5 . 3 1A C R E P . 1 5 1 . 0 0 9 . 1 5A C R E 1 9. 63 l . C O I P . 6 3A C R E 8 6 . 8 0 1 . 0 0 8 C 8 0

4 1 1 9 . 89

4 3 1 8 . 6 7

4 6 . 3 3

14

C O R N F O R G R A I N , I R R I G A T E D , T E X A S H I G H P L A I N S I I R E G I O NE S T I M AT E ^ C O S T S A M D R E T U R N S P E R A C R E

TYPTCAL MANAGEMENT

F U E L , O I L , F I X E DT TEM T I M E S LABOR M A C H I N F L U B . . R F P . COSTS

ncv-R AT I CN NO • D AT E OVER HOURS HOURS PER ACRE PER ACRE

S H R F D D E P A P T M 3 , 5 7 N O V 1 9OO 0 . 3 3 1 0 . 1 8 4 0. 88 1 .48

P I C K U P 1 / 2 T O N 1 0 N O V o . l O 0 . 1 2 5 0 . 1 0 0 C.4 3 0. 1 9P I C K U R 1 / 2 T O N 10 D E C 0. 10 0 . 1 2 5 0 . 1 0 0 0 . 4 3 0. 1«

C H I S E L T M 3, 44 J A N 1 ,00 0 . 2 0 0 0.1 1 1 0 . 5 3 C 9 6

P I C K U P l / 9 T O N 10 J A N C 1 0 0 . 1 2 5 0.1 CO 0 . 4 3 0 . 1 9

O F F S E T D I S C T M 3 , 4 2 F E B 3 . 0 0 0 . 8 4 9 0 . 4 7 1 2 . 2 3 3. 34

o i C K U ° 1 / 2 T O N 1 0 F E B 0 .10 0 . 125 0 . 1 0 0 0 . 4 3 C 1 9

R " X r L O A T t v j 7 , 6 0 MAR 1 .00 0 , 6 5 3 0 . 3 6 3 1. 70 2. 18

1 I S T E O f P T M 3 , 5 4 M A P 1 .00 0 . 2 5 8 0 . 1 4 3 0 . 6 7 C . 8 8

P I C K U P \ f > T O N 1 3 M A R o .10 0 . 1 2 5 0. 1 CO C.4 3 0. 1 9

L T STEfv—PLNT^R TM 3, 36 A P R 1 .00 0. .3 .38 0 . 1 8 8 0 . 8 9 1 . 2 9

R O D W E E D F P T M 3 , 5 0 A P R 1 . 0 0 0 . 1 9 8 0. 1 10 0 . 5 2 0 . 6 7

P I C K U P 1 / 2 T O N 1 0 A P R C I O 0 . 1 2 5 0 . 1 0 0 0 . 4 3 0. 19

POL! ING CUL T TM 3, 30 M AY 1 .00 0 . 1 9 8 0 . 1 1 0 0 . 5 2 o .73

FURRPW OPFNF'P TM 3 , 5 2 M AY 1 .00 C l 7 5 0. 0 97 0 . 4 6 0 . 6 7

P I C K U P 1 / 2 T O N 10 M A Y 0 . 1 0 0 . 1 2 5 0 . 1 0 0 C . 4 3 0. 19

P I C K U P 1 / 2 T, o > ' 1 0 JUNE C . I O 0 . 1 2 5 0 . 1 0 0 0 . 4 3 0 . 1 9

o i C K U P 1 / 2 T O N 1 0 J U LY C I O 0 . 1 2 5 0 . 1 0 0 0 . 4 3 r. i 9P I C K U P 1 / 2 T O N 10 AUG C I O 0 . 1 2 5 0 . 1 0 0 0 . 4 3 0 . 1 9

R I C K U P 1 / 2 T O N 1 0 SEPT 0 .10 0 . 1 2 5 0.1 00 0 . 4 3 0 . 1 9

R T C K U P 1 / ? T O N 1 0 O C T 0 . 1 0 -0*125 _Hi io i - 0 * ± 2 -2*12

TOTAL S 4 . 6 9 9 2 . 9 7 7 1 3 . 5 1 1 4 . 4 6

L A N D ( N F T P E N T ) B A S E D O N L A N D L O R D ' S S H A R E O F 3 3 % O F G R O S S I N C O M E . E S S3 3 - 4 O F E F P T, , H A U L I N G , D R Y I N G , A N D 6 0 % O F F I X E D I R R I G A T I O N C O S T S .n p F ' - A P E D h y D P. R A Y W . S A M M O N S , T A e X , A M A R I L L O , T E X A S P 3 0 J F C T E P 1 9 7 7

B U D G E T I D E N T I F I C A T I O N N U M B E R - — 7 2 0 0 2 6 0 2 2 2 0 0A N N U A L C A P I TA L M O N T H 1 0

15

>^*N

CORN FOR GRAIN, IRRIGATED, TEXAS HIGH PLAINS I I REGIONESTIMATED CDSTS AND RFTUPNS PEP ACRE

HIGH LEVFL MANAGEMENT

U N I TP R I C E O PC O S T / U N I T Q U A N T I T Y

VALUT ORCOST

/jjP^N

1 . G R O S S R E C E I P T S F R O M P R O D U C T I O NCOPM

T f T A L

? . VARIAyLE COSTSPPEHAPVEST

SEEDF F P T ( N ) A P P L ' DTNSFCTICIDEHEPR ICIDEMACHINERYTRACTORSIRRIGATION MACHINFRYL ABOR( TPACTOP r. MACHINERY)L A 1 0 R ( I R R I G AT I O N )INTERFST ON OP. CAP,

SUBTOTAL, PRE-HARVEST

HAPVEST COSTSCUSTOM COMPINFCUSTOM HAULCUSTOM DRYING

SUBTOTAL, HARVEST

TOTAL VARIABLE COST

C IMCPMt ABOVE VARIABLE COSTS

'» . EI XFD COSTSMACHINEPYTRACTOPSI R R I G AT I O N M A C H I N E R YL A N D ( N F T R E N T )

T O TA L F I X E D C O S T S

- . T O TA L C O S T * *

6 . N E T R E T U R N S

L A N D ( N F T R E N T ) B A S E D O N L A N D L O R D ' S3 , v o f F F P T I L I Z E R , H A U L I N G , D R Y I N G ,r , p , - - n A w r o y y 0 p . R AY w # S A M M O N S , TA F X

OU 2 . 6 0 1 5 0 . 0 0 -2-H+Q.l4 3 9 0 . 0 "

L B S . 0.9 0 RO .00 1 8 . 0 0L B S . C l 1 1 8 0 . 0 0 1 9.80ACRF 2 0 . 0 0 1 .00 2 0.00ACRE 8 . 2 5 1 .00 C 2 5ACRE 5 . 2 1 1 .00 5 . 2 1ACRE 8 . 9 0 1 .00 8 . 9 *A C ° E 3 8 . 1 9 1 .0 0 3 8 . 1 9HOUR 4 . ^ 0 4.4 7 2 0 . 1 1HOUR 4 . C C 2 . 9 5 1 I .81DOL . 0.1 C 5 6 . 3 1

4

4

5 . 6 31 5 5 . 9 C

B U . C . 3 0 1 5 0 . 0 0 4 5 . 0 0B U . 0 . 0 5 I 50,0 0 7 . 5 0B U . 0.1 C 1 5 0 . 0 0

4.-15JL-.2

6 7 . 6 0

4 2 2 3 . 4 -

4 1 6 6 . 6 0

ACRE 5.0 6 1 .00 5 . 0 6ACRE 1 3 . 5 3 1 . 0 0 1 3 . 5 3ACRE 2 1 . 4 2 1 . 0 0 21 .A?ACRE 1 0 4 . 0 3 1 .00 -l-2_--_23

4 1 4 4 . 0 4

4 3 6 C 4 3

4 2 2 . 5 7

S H A R E O r 3 3 % O F G R O S S I N C O M E L E S SA N O 5 0 % O F ^ I X E O I R R I G AT I O N ! C O S T S .• A M A R I L L O , T E X A S P R O J E C T E D 1 9 7 7

0 C 2 2 1 0 9 2 0 0 Z l0 1 H 1 N G W I V i l d V D 1 V O N N V

— — d V i f i W O N N G I l V 0 1 d l I N J u l U O f i f . t .

Z Z 6 I G 3 1 D 3 r 0 d d S V X d l d l l l d V w V ' X d V l d N O w w V S * M A V d * d G A G G d d V d d u u• S l S C O N G l l V O I d d l a d X l d d C % 0 9 G N V d N l A d G d N I l O V H * 3 . J Z 1 1 1 i . - i d J - j u / o l i

S S 3 1 d W O D N l S S O d O J O % £ £ d O a d V H S S . C J d G l O N V l N G G d S V b ( I N ^ d I d N ) G N V 1

9 b ' « I I I * * l 6 * 8 * 2 o * * * * 5 I v l u l

6 1 * 0 £ * d 0 ( 5 T d - 9 c T T 0 " O l d I D G 0 1 N O l 2 / 1 a M > o l « . .6 1 " w L * * ° 0 0 1 * 0 9 2 l d o l * o I d d S o l N i l ? / i a r i A j l ab I # G E V # 0 0 0 ^ C ' & 2 l d 0 1 * 0 O r . V 0 1 N G l 2 / 1 u f . ^ i .6 l * J C ' 0 0 0 1 * 0 9 2 l d O l d A i n r O l N l ; l c : / \ d M j i a6 1 - 0 C * ' ° C O l # 0 S * - ^ 0 1 * 0 d N n r 0 1 N L ^ 2 / 1 a O X J i ot , l # 0 £ 1 ? # 0 0 0 1 * 0 9 2 1 * 0 O l d A V W 0 1 N O l 2 / 1 u f ^ o l o' ^ - u ^ t / # 0 0 5 1 - 0 C 8 l * 0 o g ' l A V w ^ ' £ M H ^ d N J d U M u u d i j= . 9 * 0 9 £ * j 9 Z C * 0 ^ £ l * u 0 0 * 1 A v W 9 9 * £ w I H l l O O O N I l l u o6 1 - 0 * - * " * > 0 0 1 * 0 9 2 1 * 0 0 1 * 0 d c J V C l N G l 2 / 1 d < M D _ c2 9 * 2 6 9 * 0 Z 6 0 * 0 * ^ . I * 0 0 0 * 1 r t a V c l * I * I H d h d l N l . h l b n- " l # c i 6 ^ ' ° 9 8 0 * 0 9 9 l d o O * I d a V 0 6 * 1 v < I H < _ , t f U j i i n9 9 * 0 * * * u £ 6 0 * 0 9 9 1 * 0 0 0 * 1 d d V b b ' t . V I H _ H n - i M i . , , : .6 ! # c k * * ° " l * 0 9 2 1 * 0 0 1 * 0 d v w 0 1 n o . < : / l a f O ^ l * .Z l # 2 c ^ * m 9 8 0 * 0 9 9 1 * 0 O 0 * l d V w - J 6 M W l H > _ > * U j A u l9 Z * £ 9 6 * 2 6 2 9 * 0 l £ l * I 0 0 * 2 a V W 9 6 d w I H x V U H a U i ,6 1 - 0 t 1 ? # 0 C O I d 9 2 l d O l d Q . 3 O l N O l 2 / 1 u l i ^ l t i£ 6 * 0 2 9 * 0 l £ l * 0 9 £ 2 * 0 O O ' I b d d I L ^ w I H j d l U 1 , : , _ . _ ; . ,6 i " ° £ * ' ° 0 0 1 * 0 9 2 1 * 0 O l d N V r O i n , u x ^ / i u l V A J l ^6 l ' ^ £ * ' ° O d d 9 2 1 * . 0 1 * 0 D d G 0 1 N u l 2 / 1 d l ^ j l a* 8 * 0 Z * * 0 8 6 0 * 0 Z Z l d 0 0 * 1 D d G 6 Z » £ W l H 1 , 9 ] H Do l # 0 £ * * ° O O l d - 9 2 1 * 0 0 1 * 0 A G N O l N G l , 7 1 c . f . X . ^V U * C Z * - t 8 6 0 * o Z Z l ' O 0 0 * 1 A G N 6 Z * £ n l r t - _ - « _ l H O* C ' M t / Z " ° 9 9 1 * 0 6 * 2 d w C * l A O N 2 6 * £ w I H * i v o . i u O d . M b

3 a O V d d d d d D V d d c i S d fl G H S d fl G H d d A GS i - U D * c 3 d * * H i n d N l H D V W d G K v l 9 3 w l lG d X l d ♦ ^ i o * i d n j

d l V G * G NW Jl I

• »(; I x v dl. tii.

»NU I On,

I N d W d O V N V W 1 3 A 3 1 H O I Hd d D V d d a S N d O l d d G N V 9 1 9 G D G d l V w l l d l

I I S N l V l d H O I H S V X d l d d l V O I d d l - N I V o O d G r l N d fi O

91

Z Z 6 1 Q d l D d r U t d S V X d l d l l l d V W V * X d V l • S N C I W W V S * M A V d * d G A U O d d V u d d d• G 1 3 I 3 N l G I G S d G a D * S 1 S G D N G l l V O I d d l G 3 X 1 3 d O % 0 9 O N V d l Z H I l d l d d G % £ k .

S S 3 1 d w G O N l S S O d O J O > - f c £ d G d d V H S S i G d G l G N V l N O G d S V H ( I N d d 1 3 N ) G N v I

9Z* 12 *

V2 *8*2 4

V W * * O l86"*"&9~"

4Ot* I 8 6 * 8 * d d D V

£ 9 * 6 I 0 0 * 1 £ 9 * 6 I 3 d D V2o* I i OC* I 2 j* I I d d D Vv 2 * 9

400* I 0 2 * 9 3dDv

0 9 * 9 2 I 4

0 * * £ * l 4

0 * 0 44

C * * £ t ? ll £ T * " "

46 0 * £ * 0 I d • I G G

2 0 * 0 1 \ l ' Z 0 0 * * dflGH29* £2 £ 2 * 9 0 9 * * dOGHl o * 9 £ 00* I 1 0 * 9 £ d d D V6 6 * 6 j O * I 6 6 * 6 d d D V6 Z * V 00* I 6 Z * * d t D V9 Z * 8 CO* I 9 _ - * 8 3 d D VC** I I 0 0*09 6 1 * 0 •S fc i l0 8 * 6 I 0 C * 0 8 I I 1 *0 • S G IC 0 * 9 l 0 0 * 9 2 0 9 * 0 • 9 & 1

S N d O l d a 1 3 N d

s i s o d ' i v i c u d

S i S G D G d X l d 1 V j . _ , i( I N d a 1 3 N ) G N V O

A d d N I H D V W N G l l V O I d d li d O l D V d l

A d d N I H D V WS I S G D G d X l d * V

9 1 9 0 0 d l f t v I d VA 3 A J f c J V 3 W U D N 1 * £

I S O D d l Q V I d V A 1 V 1 U 1

i S 3 A d v H d v i u i e n s91SUD ISSAdVH

i S 3 A d V H - 3 d d * i v i G x a n s* a V 0 * d O N G i S 3 d 3 1 N l

( N G I l V O l d d I ) _ J 0 G V 1( A d d N I H D V W ' J d G l D V d l ) d J V j V l

A 6 3 N I H D V W N O U V D l o d lS d O l D V d l

AddNIHDVW3GIDI f c )ddH

G . l d d V ( a ) I d d dG » l d d V ( N ) l d d 3

G d d SI S B A d V H d d o

S l S G O d l H V l d V A * 2

0 0 * 0 Z 2 $0 0 T O Z c " 0 0 * 8 1 0 0 * 9 1

1 V 1 U 1N C I . O v l l S N t f J D

N C I l D O G G d a W G d d S i d l d D d d S S G d O * l

I S O D A i l l N V n o U N n / l S O Dc C 3 n i V A d U d D l d d

U N fl

N G I 0 3 d I I

I N j W d O V N V W I V D I a A ld d D V d d d 9 N d n i 3 d G N V S I S O D G d l V w l l S dS N l V l d H O I H S V X d l d d l V O I d d l d D V l l b d d d N d G D

L\

r o p N F O P S I L A G E , I R R I G A T E D , T F X A S H I G H P L A I N S I I R E G I O NL S T I M AT F D C O S T S A N D R F T U R N S P E P A C R F

TYPICAL MANAGEMENT

n p r p AT I O NI T E MN O . D AT E

F U E L . O I L , F I X F DT I M E S L A 3 0 R M A C H I N E L U D . , 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 E P A C R !

E H R E O O F F ~ m T M 3 , 5 7 N O V 1 .00 0. 331 0 . 1 8 4 0 . 8 8 1 .4BTANDEM D I S C T M 3 , 4 0 N O V 1 .00 0 . 2 8 3 0 . 1 5 7 0. 74 I . 0 *P I C K U P 1 / 2 T O N 1 0 N O V C . I O 0 . 1 2 5 0. 1 CO 0 . 4 3 O. IPC H I S E L T M 3, 44 D E C 1 .00 0 . 2 0 0 0 . 1 1 1 0 . 5 3 0 . 9 6p y r K t jo 1 / 2 T O N 1 0 D E C 0 . 1 0 0 . 125 0 . 1 0 0 O , A 3 0. 1Q-3 ICKUP 1 / 2 T O N 10 J A N 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 3 0. 19OFFSET P I S C T M 3 , 4 2 F E B 1 .CO 0 . 2 8 3 0 . 1 5 7 0 . 7 4 1 .11TANDFM D I S C T M 3 , 4 0 F E B 1 .00 o . 2 8 3 0 . 1 5 7 0 . 7 4 1 . 0 OP KKIJP 1 / 2 T O N 1 0 F E B 0 . 1 - 0 . 1 2 5 0 . 1 0 0 0 . 4 3 0. 19B O X F L O A T T M 3, 60 MAR 2 . 0 0 1 . 305 0 . 7 2 5 3 . 4 1 4. 36L I STEP F R T M 3 , 5 4 MAR 1 . 0 0 0 . 2 5 8 0 . 1 4 3 0 . 6 7 0. 88P I C K U P 1 / 2 T O N 10 MAR 0.1 0 0 . 1 2 5 0 . 1 0 0 C . 4 3 o . l 9R O D W F E ' D F R T M 3 , 5 0 A P R 1 .00 0 . 1 9 8 0 .11 0 0 . 5 2 C 6 7L IST'-R-- P L N T 6 R T M .3, 36 A P P 1 .00 0 . 3 3 8 0 . 1 8 8 0 . 8 9 1. 29PT CK'JP 1 / 2 T O N 1 0 A P R o . l C 0 . 1 2 5 0 . 1 0 0 0 . 4 3 C. 19ROLL ING CUl T TM 3, 30 M AY I . 0 0 C 1 R 8 0. 1 10 C 5 2 0 . 7 3FUR^lVg OPENFP TM 3 , 5 2 M A Y 1 .00 0 . 1 7 5 0 . 0 9 7 0 . 4 6 0 . 6 7P I C K U P \ / " > T O M 1 0 M AY 0 .10 0 . 1 2 5 C. 100 C . 4 3 0 . 1 9P I C K U P 1 / 2 T O N 10 JUNE o . i r C 1 2 5 0 . 1 0 0 C . 4 3 0. 19PI CK'JP 1 / 2 T O N i r J U LY c 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 3 0. 1QP I C K U P 1 / 2 T O N 1 0 A U G 0.1 0. C 1 2 5 0 . 1 0 0 0 . 4 3 0. 19o I C K U P 1 / 2 T O N 10 S F P T o . i r _ C 1 2 5 __-2_s.l011 -0 *±2 -0*12

TO TA L S 5 . 2 2 7 3 . 2 4 0 1 4 . 7 8 16. 22

L A N D ( N E T P F N T ) B A S E D O N L A N D L O R D ' S S H A R E O F 3 3 % O F G R O S S I N C O M F L E S S3 * % I F F E R T I L I Z E R A N D 5 0 % O F F I X E D I R R I G A T I O N C O S T S . C R O R S O L D I N F I E L DR R e p a p f d P Y D P. R A Y W . S A M M O N S , T A E X , A M A R I L L O , T E X A S P R O J E C T E D 1 9 7 7

H U D G F T I D E N T I F I C A T I O N N U M B F R — — 7 2 3 0 0 2 6 0 2 2 2 0 CA N N U M . C A P I T A L M O N T H 9

rC O R N F O R S I L A G E , I R R I G A T E D , T E X A S H I G H P L A I N S I I R E G I O N

E S T I M A T E D C O S T S A M D R E T U R N S P C P A C R EH I G H L E V E L M A N A G F v i E N T

U N I TP R I C E O R V A L U E O RC O S T / U N I T Q U A N T I T Y C O S T

1, GROSS RECEIPTS FROM PRODUCTIONCOI-'N S II. agc

TOTALT O N 1 5.60 2 5 . 0 0 _ 2 8 7 . _ 5 D

S 3 8 7 . 6 0

^

*» a VAPI A ELF COSTS

P R F H A P V E S TS E E DF E R T ( N ) A P P L ^ oF E P T ( p ) A P P L * OH F ^ B I C I D "M A C H I N E P YTR ACTOP?I R R I G A T I O N M A C H I N E P YL A B O " ( T F A C T O P £ M A C H I N E R Y )I. A BOP ( I RR IGATIOV)I N T E R E S T O N o p . C A P .

S U B T O T A L . D R L « H A R V E S T

H A P V F S T C O S T SS U B T O T A L , H A R V E S T

T O T A L V A R I A B L E C O S T

3 . I N C O M E A n O V E V A P I A B L F C O S T S

4 . e j x E O C O S T ?M A C H I N E R YTRAC TOPSI P P I G A T I O N M A C H I N E R YI A N D ( N E T P E N T )

T O T A L F I X F O T O S T S

5 . T O T A L C O S T S

C N e t P F T U R N S

L B S . C-.6C 2 5 . 0 0 1 6 . 0 0L R 5 . 0 . 1 1 2 0 0 . 0 o ? 2 . 0 0L B S . C. 1 R 6 0 . 0 0 1 1 . 4 0A C R E a . 7 5 1 . 0 0 8. 7 5a r ^ F 4 . 7 7 1 . 0 0 * . 77AC. PC 8 . 0 7 I . 0 0 8 . 0 7

A C R E 38 . 19 1 . 0 0 3 8 . 1 9H Oij p 4 . 5 0 4 . 4 ° ? o . 1 7H O U R 4. or 2 . 9 5 1 1 . 8 !D'JL . " . 1 0 A 3 . 6 9 4 . 37

33

S

1 4 /» . 5 3

4 0 . 0

4 I 44 .5-*

4

4

2 4 ? . 9 7

A C R E 4 . 7 3 1 . 0 0 4 . 7 3A C R F 8 . 8 C 1 . 0 0 8 . 80A C R E 2 1 . 4 2 i .or 21 . 4?A C R E 1 0 6 . 1 4 1 . 0 0

41 0 6 . I A1 4 1 . 1 8

4 2 8 5 . 7 ?

4 i o 1 . 7 8

L A N O ( N E T R F N T ) B A S E D I N L A N D L O R D ' S S H A R P O F 3 . 3 % P F G R O S S I N C O M E L E S S3 3 ^ o f F E R T I L I Z E R , A N D 5 0 % O F F I X E ! . " ) I R R I G A T I O N C O S T S . C R O P S O L O I N F I E L D .P P f P A R F D ^ Y D P . R A Y W . S A M M O N S , T A E X , A M A R I L L O , T E X A S P R O J E C T E D 1 ° 7 7

20

C O R N F O R S I L A G E , I R R I G A T E D . T E X A S H I G H P L A I N S I I R E G I O NF S T I M A T f r D C O S T S A M D R E T U R N S P E R A C R E

H I G H L E V F L M A N A G E M E N T 1

OPEp at I ONIT^M

NO . D A T E

FUEL .O IL , F IXEDTIMFS LABOR MACHINE LLJB. .RFP. COSTSOVER HOURS HOUPS PER ACRE PER ACRE

^ H P ^ o n t i - ' i P HL M 3 , 9 2 N O V 1 . 0 0 o . 2 7 9 0 . 1 5 5 0 . 7 4 1 . 2 6

T A N O E V D l ^ C H L « 3 , 7 5 N O V 1 . 0 0 C 2 3 5 0 . 1 3 1 0 . 6 2 0 . 8 3

p T CKUR 1 / ? T O N 1 0 N O V o . i o 0 . 1 2 5 O . I O O 0 . 4 3 0. 1 9

CM IS EL HL M 3 , 7 9 D E C 1 . 0 0 o . 1 7 7 0 . 0 9 8 C . 4 7 0 . 8 4

p j C K U 3 1 / ? T ON 1 0 D E C O . I O C 1 2 5 0 . 1 0 0 0 . 4 3 r. ipR I CK UP 1 / 2 T 1M 1 0 J A N o . i o 0 . 1 2 5 0 . 1 o o 0 . 4 3 0 . 1 9

n - F S c T D I SC H L M C 7 7 F F B 1 . 0 0 0 . 2 3 5 0 . 1 3 1 0 . 5 2 0 . 9 3-r -v \joFm D T SC H L M 3 , 7 5 F F B 1 . 0 0 0 . p 35 0 . 1 3 1 o . 6 2 0 . « 3P I C K ' J P 1 / 2 T O N 1 0 F E B 0 . 1 0 0 . 1 2 5 C. 1 CO C . 4 3 C . 1 9

I P X F L O A T H t . M 3 . 9 5 M A R 2 . 0 0 1 . 1 3 1 0 . 6 2 9 2 . 9 5 ^ . 7 8

L I S T e p P R H L M 3 . R o M A P 1 .or 0 . 1 5 5 0 . 0 8 6 0. 4 1 O . B f

R T C K U P 1 / 2 T O N 1 0 M A P o . i o o . 1 2 5 0 . I C O C . 4 3 C. 1 p

P O D W E C D E ^ H L A 3. 8 6 A P R 1 . on C 1 6 8 C 0 9 3 0 . 4 4 0 . 5 6

L T S T - P I . N T R . P H L M 3 , 7 2 A P R 1 . 0 0 0 . 1 74 o . 0 9 7 0 . 4 6 0 . 7 1

P I ' " K U P 1 / 2 T O N I C A P R 0 . 1 0 0 . 1 2 5 0 . 1 C 0 0 . 4 3 C . 1 9

P O L L I N G C U L T H L M 3 , 6 6 M AY 1 . 0 0 0 . 1 3 7 0 . 0 7 6 C. 3<S 0 . 5 6

F U R P O V. O P F N E . P H L M 3 , 8 7 M A Y 1 , o r s C 1 8 0 c 1 0 0 0. 4 7 0 . f - 9

n y C K U P 1 / ? T O N i r M A Y 0 . 1 0 0 . 1 25 0 . 1 0 0 C . 4 3 0 . I P

P I C K U P 1 / ? T O N 1 0 J U N E o . I O 0 . 1 2 5 0 . 1 0 r 0 . 4 3 C . I P

p I C K U P 1 / 2 T O N 1 0 J U L Y 0 . 1 0 0 . 1 2 5 0 . 1 0 0 o . 4 3 0 . 1 9

P I C K U P 1 / ? T O M 1 0 A U G O . i o 0 . 1 2 5 0 . 1 0 0 C 4 3 0 . 1 9

R T C K U P 1 / P T O N 1 0 S E P T 0 . 1 0 - 1 * 1 2 5 _ c i 1 2 -Os.42 _o__i2

T O T A L S 4 . 4 8 3 2 . 8 2 7 1 2 . 3 4 1 3 . 6 2

^

L A N O ( N f - T R ^ N T ) R A S C D O N L A N D L O R D ' S S H A R E O F 3 3 % O F G R O S S I N C O M E L E S S■ y - W n F _ F F P T I L I Z E P , A N D 5 0 % O F F I X F D I R R I G A T I O N C O S T S . C R O P S O L D I N - I E L DT Q F P A R F . D M Y D R . R A Y W . S A M M O N S , T A E x , A M A R I L L O , T E X A S P R O J E C T E D 1 9 7 7

^ ' J D G E T I D E N T I F I C A T I O N N U M B E R - . - -A N N U A I C A P I T A L M O N T H 9

7 2 3 0 0 2 6 0 1 2 2 0 0

1

C O W - C A L F B U D G E T T E X A S H I G H P L A I N S I I R E G I O NE S T I M AT E D C O S T S A N D R E T U R N S P E R H E A D3 0 0 C O W H E R D , J A N - F E B - M A R C A LV I N G

I T E M W E I G H TE A C H

U N I T P R I C E O RC O S T / U N I T

Q U A N T I T Y VALUE ORCOST

1 . G R O S S R E C E I P T S

S T E E R C A LV E SH E I F E R C A LV E SCULL COWS

T O TA L

4 . 5 04 . 2 5

1 0 . 0 0

C W T.C W T.C W T.

5 0 . 0 04 0 . 0 02 3 . 0 0

0 . 4 30 . 3 10 . 11

9 6 . 7 55 2 . 7 0

.-2!5*-0-174.75

VARIABLE COSTS

C O T TO N S E E D C A K EH AYV E T M E D I C I N ERANGE IMPROVEMENS A LT & M I N E R A L SM I S C E X P E N S EM A R K E T I N GF E N C E R E PA I RW AT E R FA C I L R E P RC O R R A L R E PA I RM A C H I N E R Y C F U E L . L U B E , R E P >E Q U I P M E N T ( F U E L . L U B E , R E P )L A B O R , T R A C T O R & M A C H I N E R YL A B O R , E Q U I P M E N TL A B O R , L I V E S T O C KI N T E R E S T O N O P E R . C A P. ,

T O TA L VA R I A B L E C O S T S

L B S . 0 . 1 0 1 50 • 0 0 1 5 . 0 0B A L E 2 . 0 0 1 5 . 0 0 3 0 . 0 0HEAD 5 . 0 0 1 .00 5 . 0 0ACRE 0 . 4 0 1 5 . 0 0 6 . 0 0L B S . 0 . 0 9 3 0 . 0 0 2 . 7 0HEAD 3 . 0 0 1 . 0 0 3 . 0 0HEAD 5 . 0 0 1 . 0 0 5 . 0 0HEAD 4 . 0 0 1 .00 4 . 0 0HEAD 2. 50 1 . 0 0 2 . 5 0HEAD I . 5 5 1 .00 1 . 5 5D O L . 3 . 9 4D O L . 0 . 1 5H R S . 4 . 5 0 1 . 1 5 5 . 2 0H R S . 4 . 5 0 0 . 0 6 0 . 2 9H R S . 4 . 5 0 6 . 4 0 2 8 . 8 0D O L . 0 . 1 0 4 9 . 5 6 4_i.96~ 1 1 8 . 0 8

I N C O M E A B O V E VA R I A B L E C O S T S 5 6 . 6 7

4 . F I X E D C O S T SL A N D R E N TI N T . O N L I V E S T O C K C A P I T A LI N T. O N O T H E R E Q U I P M E N TD E P R . O N B E E F B U L L P U R C H .D E P R . O N H O R S ED E P R . O N O T H E R E Q U I P.O T H E R F C » M A C H & E Q U I P.

T O TA L F I X E D C O S T S

5 . T O T A L C O S T S

ACRE 4 . 0 0 1 5 . 0 0 6 0 . 0 0D O L . 0 . 1 0 3 2 3 . 4 6 3 2 . 3 5D O L . 0 . 1 0 1 6 . 5 2 1 .65D O L . 5 . 6 0D O L . 0 . 3 3D O L * 2 . 6 4D O L . 3*35-

1 0 9 . 4 2

227 « 50

N E T R E T U R N S - 5 2 . 7 5

N AT I V E R A N G E * N OI X D E AT H L O S S O N

C R E E P F E E D , 8 6 % C A L F C R O P, 1 2 X R E P L A C E M E N T R AT E .C O W S , S T O C K I N G R AT E 1 5 A C R E S / C O W. 7 S E C T I O N R A N C H

P R E PA R E D B Y R AY S A M M O N S . TA E X , A M A R I L L O , T E X A S P R O J E C T E D 1 9 7 7 - 7 8