Sartin, Marvin O.

English

Texas A&M University

3M
ECONOMICS OF PROFITABLE SOUTHERN PEA PRODUCTION
SOUTHERN PEAS. DRYLAND. TEXAS HIGH PLAINS III REGION
ESTIMATED COSTS AND RETURNS PER ACRE
UNIT
PRICE OR
COST/UNIT QUANTITY
VALUE OR
COST
1. GROSS RECEIPTS FROM PRODUCTION
SOUTHERN PEAS
TOTAL
2. VARIABLE COSTS
PREHARVEST
SEeD
FERT(20-20-0)
MACHINERY
TRACTORS
LABORCTRACTOR & MACHINERY)
INTEREST ON OPe CAP.
SUBTOTAL. PRE-HARVEST
HARVEST COSTS
CUSTOM COMBI NE
CUSTOM HAUL
SUBTOTAL. HARVEST
TOTAL VARIABLE COST
3. INCOME ABOVE VARIABLE COSTS
4. FIXED COSTS
MACHINERY
TRACTORS
LAND (NET RENT)
TOTAL FIXED COSTS
5. TOTAL COSTS
6. NET RETURNS
CWT.
LBS.
ACRE
ACRE
ACRE
HOUR
DOL.
ACRE
CWT.
ACRE
ACRE
ACRE
20.00
0.40
7.20
2.80
5.87
5.00
0.10
8.00
0.25
3.70
7.54
30.21
5.00
12.00
1.00
1.00
1.00
2.31
5.94
1.00
5.00
1.00
1.00
1.00
$
_.lQ.Q.!.QQ
$ 100.00
$
4.80
7.20
2.80
5.87
11.54
__Q.!.59
$ 32.81
$
8.00
__--.1~§
$ 9.25
$ 42.06
$ 57.94
$
3.70
7.54
_~.Q.!.ll
$ 41.46
$ 83.52
$ 16.48
LAND CHARGE BASED ON LANCLORO'S SHARE OF GROSS (33%) LESS 33% OF
FERTILIZER AND HAULING.
PREPARED BY MARVIN O. SARTIN. TAEX. LUBBOCK. TEXAS PROJECTED 1978
Texas Agricultural Extension Service/The Texas A&M University System/Daniel C. Pfannstiel, Director/College Station, Texas
SOUTHERN PEAS, ORYLAND, TEXAS HIGH PLAINS III REGION
ESTIMATED COSTS AND RETURNS PER ACRE
--------------------------------------------------------------------
OPERATION
ITEM
NO.
FUEL.OIL, FIXED
TIMES LABOR MACHINE LUB.,REP. COSTS
DATE OVER HOURS HOURS PE~ ACRE PER ACRE
--------------------------------------------------------------------
MOLD80ARD 68 TM 2,47 MAR 2.00 1.028 0.685 4.88 7.24
PACKER TM 53 MAR 1.00 0.0 0.329 0.05 0.10
PICKUP 11'2 TON 10 MAR 0.10 0.125 0.100 0.27 0.19
PICKUP 11'2 TON 10 APR 0.10 0.125 0.100 0.27 0.19
PICKUP 11'2 TON 10 MAY 0.10 0.125 0.100 0.27 0.19
LISTER-PLNT8R TM 3.37 JUNE 1.00 0.233 0.155 1.08 1.50
CULTIVATOR 8R TM 4,34 JUNE 2.00 0.298 0.199 1.06 1.27
PICKUP 11'2 TON 10 JUNE 0.10 0.125 0.100 0.27 0.19
PICKUP 11'2 TON 10 JULY 0.10 0.125 0.100 0.27 0.19
PICKUP 11'2 TON 10 AUG 0.10 _Q.J..u~ _hlQ.2 _.2.!.~Z _.2.L1.2
TOTALS 2.309 1.968 8.67 11.24
LAND CHARGE 8ASED ON LANOLORO-S SHARE OF GROSS ( 33~) LESS 33~ OF
FERTILIZ~R AND HAULING.
PREPARED BY MARV IN O. SARTIN. TAEX. LUBBOCK. TeXAS PROJECTED 1978
SOUTHERN PEAS, IRRIGATED, TEXAS HIGH PLAINS IV REGION
ESTIMATED COSTS AND RETURNS PER ACRE
UNIT
PRICE OR
COST/UNIT QUANTITY
VALUE OR
COST
t. GROSS RECEIPTS FROM PRODUCTION
SOUTHERN PEAS
TOTAL
2. VARIA8LE CCSTS
PREH~RVEST
SeED
FERT(~0-60-0)
HERBICIDE
MACHINERY
TRACTORS
IRRIGATION MACHINERY
LA80R(TRACTOR & MACHINERY)
LABOR(IRRIGATION)
INTEREST ON ·OP. CAP.
SUBTOTAL, PRE-HARVEST
HARVEST CCSTS
.- CUSTOM COMB t NE
CUSTOM HAUL
SUBTOTAL. HARVEST
TOTAL VARIABLE COST
3., !NCOME ABOVE VARY ABLE COSTS
. 4. FI XEO COSTS
MACHINERY
TRACTORS
IRRIGATION MACHINE~Y
LAND (NET RENT)
TOTAL FIXED COSTS
5. TOTAL COSTS
6. NET RETURNS
CWT.
L8S.
ACRE
ACRE
ACRE
ACRE
ACRE
HOUR
HOUR
DOL.
ACRE
CWT.
ACRE
ACRE
ACRE
ACRE
20.00
0.40
16.80
5.25
3.27
6.99
28.50
5.00
5.00
0.10
8.00
0.25
3.93
8.96
26.50
65.93
13.00
20.00
1.00
1.00
1.00
1.00
1.00
2.85
0.50
21.27
1.00
13.00
1.00
1.\.00
1.00
1.00
$
-,g§Q.!.Q.Q
$ 260.00
$
8.00
16.80
5.25
3.27
6.99
28.50
14.26
2.50
___,g.!.1~
$ 87.69
$
8.00
___J.!.~..2
$ 11.25
$ 161.06
$
3.93
8.96
26.50
_§~..t.~~
$ 105.32
$ 204.27
$ 55.73
OEEP BREAK EVERY to YEARS. LAND CHARGE BASED ON 33~ OF GROSS LESS 33X
OF FERTILIZER. HAULI~G ANO SOX OF IRRIG. FIXED COSTS.
PREPARED BY MARVIN SARTIN. TAEX, LUBBOCK, TEXAS PROJECTEO 1978
SOUTHERN PEAS 9 IRRIGATEO. TEXAS HIGH PLAINS IV REGION
ESTIMATED COSTS AND RETURNS PER ACRE
--------------------------------------------------------------------
OPERAT ION
ITEM
NO.
FUEL.OIL9 FIXED
TIMES LABOR MACHINE LU8.9REP. COSTS
DATE OVER HOURS HOURS PER ACRE PER ACRE
--------------------------------------------------------------------
TANDEM DISC TM 3.41 JAN 1.00 0.177 0.118 o.eo 1. 11
MOLDBOARD 6B TM 2,"7 FEB 1.00 0.514 0.343 2.44 3.62
PACKER TM 2.53 FEB 1.00 0.494 0.329 2.10 2.95
PICKUP 1/2 TON 10 FEB 0.10 0.125 0.100 0.27 0.19
PICKUP 1/2 TON 10 MAR 0.10 0.125 0.100 0.27 0.19
LISTER 8R TM 2 955 APR 1.00 0.148 0.098 0.70 1.04
PICKUP 1/2 TON 10 APR 0.10 0.125 0.100 0.27 0.19
ROLL tNG CUL T TM 4.31 MAY 1.00 0.138 0.092 0.47 0.54
PICKUP 1/2 TON 10 MAY 0.10 0.125 0.100 0.27 0.19
BED PLANTER8R TM 3.~9 JUNE 1.00 0.233 0.155 1.00 1.33
HERB SPR/DISC TM et JUNE 1.00 0.0 0.196 0.07 0.15
CUL TIVATOR 8R TM 4.34 JUNE 1.0·0 0.149 0.099 0.53 0.63
PICKUP 1/2 TON to JUNE 0.10 0.125 0.100 0.27 0.19
PICKUP 1/2 TON 10 JULY 0.10 0.125 0.100 0.27 0.19
PICKUP 1/2 TON 10 AUG 0.10 0.125 0.100 0.27 0.19
PICKUP 1/2 TON 10 SEPT 0.10 _2..l.1g§ _hl.QQ ~gLZZ ~12
TOTALS 2.852 2.231 10.26 12.89
OEEP BREAK EVERY 10 YEARS. LAND CHARGE BASED ON 33% OF GROSS LESS 33X
OF FERTILIZER9 HAULt~G AND 50" OF IRRIG. FIXED COSTS.
PREPARED BY MARVIN S~RTIN. TAEX9 LUBBOCK. TEXAS PROJECT~D 1978
SOUTHERN PEAS. NORTHEAST TEXAS REGION
ESTIMATED COSTS AND RETURNS PER ACRE
TYPICAL MANAGEMENT
UNIT
PRICE OR
COST/U~IT QUANTITY
VALUE OR
COST
1. GROSS RECEIPTS FROM PRODUCTION
SOUTHERN PEAS
TOTAL
2. VARIABLE COSTS
PREHARVEST
SEED
FERT (20-40-40)
MACHINERY
TRACTORS
LABQR(T~ACTOR & MACHINERY)
INTEREST eN OPe CAP.
SUBTOTAL. PRE-HARVEST
HARVEST COSTS
CUSTOM COMB I NE
CUSTOM HAUL
SUBTOTAL, HARVEST
CWT.
LBS.
ACRE
ACRE
ACRE
HOUR
DOL.
ACRE
CWT.
16.00
0.33
14.40
4.20
6.53
3.00
0.10
10.00
0.20
8.00
30.00
1.00
1.00
1.00
2.72
9.05
1.00
8.00
$
_!g~~QQ
$ 128.00
$
9.90
14.40
4.20
6.53
8.17
___Q.!.2Q
$ 44. 10
$
10.00
___1£60
$ 11 .60
TOTAL VARIABLE COST $ 55.70
3. BREAKEVEN PRICE, VARIABLE COSTS CWT. 6.963
4. FIXED COSTS
MACHINERY
TRACTORS
LAND (NET RENT)
TOTAL FIXED COSTS
5. TOTAL COSTS
ACRE
ACRE
ACRE
3.45
4.74
12.00
1.00
1.00
1.00
$
3.45
4.74
_.lg£oo
$ 20.19
$ 75.89
6. BREAKEVEN PRICE. TOTAL COSTS CWT. 9.487
PREPARED BY DR. JAMES T. LONG. TAEX. OVERTON. TEXAS PROJECTED 1978
SOUTHERN PEAS. NORTHEAST TEXAS REGION
ESTIMATED COSTS AND RETURNS PER ACRE
TYPICAL MANAGEMENT
--------------------------------------------------------------------FUEL .OIL. FIXED
ITEM TIMES LABOR MACHINE LUB.,REP. COSTS
OPERATION NO. DATE OVER HOURS HOURS PER ACRE PER ACRE
------------------._--._--------------------------------------------
TANDEM DISC T 2.34 MAR 2.00 0.567 0.378 2.27 2.44
PICKUP 10 MAR 0.10 0.125 0.100 0.53 0.14-
PICKUP 10 APR 0.10 0.125 0.100 0.53 0.14
TOOL BAR CULT. T 2,43 MAY 1.00 0.365 0.244 1.31 1.12
PICKUP 10 MAY O.to 0.125 0.100 0.53 0.14
PLANTER T 2,39 JUNE 1.00 0.310 0.207 1.35 1.53
TOOL BAR CUL T. T 2,43 JUNE 2.00 0.731 0.487 2.62 2.25
PICKUP 10 JUNE 0.10 0.125 0.100 0.53 0.14
PICKUP 10 JULY 0.10 0.125 0.100 0.53 0.14
PICKUP 10 AUG 0.10 _.2.t.ll~ -2.l..lQQ _.2.!..§.J _2.!.1.~
TOTALS 2.723 1.915 10.73 8.19
pqEPARED BY OR. JAMES T. LONG, TAEX. OVERTON. TEXAS PROJECTED 1978
Educational prog/1Jms conducted by the TexlI$ Agricultural Exten,lon Ssrvice lerve people of allllges ref/llrdlels of socio-economic level
rtlCe, color, sex, religion, or national origin. . '
Cooperative Extension Work in Agriculture and Home E~onomics, The Texes A&M University System and the United States Department
of Agriculture cooperating. Distributed in further~nce of the Acts of Congress of May 8, 1914, as amended, and June 30, 1914.
3M-4-78, Revised AECO 6


Economics of Profitable Southern Pea Production.

https://oaktrust.library.tamu.edu/bitstream/1969.1/169400/1/Leaf1172a.pdf

Economics of Profitable Southern Pea Production.

Abstract

Similar works

Full text

Available Versions

Texas A&M University