CHRISTMAS TREE ESTABLISHMENT, DEEP EAST TEXAS REGION ESTIMATED COSTS PER ACRE ~ OPERATION SHREDDER (2R) SHREDDER (2R) SPRAYER, HERB GOPHER POISONER SHREDDER (2R) SHREDDER (2R) SHREDDER (2R) SHREDDER(2R) SHREDDER (2R) TOTALS ITEM NO. 9,30 9,30 5,63 9,47 9,30 9,30 9,30 9,30 9,30 DATE FUEL,OIL, FIXED TIMES LABOR MACHINE LUB.,REP. COSTS OVER HOURS HOURS PER ACRE PER ACRE JULY AUG SEPT SEPT SEPT OCT NOV MAY JUNE 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.526 0.526 0.209 0.101 0.526 0.526 0.526 0.526 0.-526 0.398 0.398 0.159 0.076 0.398 0.398 0.398 0.398 0A3 9 8 -1x11 3.90 3.90 1.75 0.56 3.90 3.90 3.90 3.90 3.90 3.989 3.022 9.07 29.62 1.17 1.17 0.62 0.24 1.17 1.17 1.17 1.17 . . . r PROJECTIONS FOR PLANNING PURPOSES ONLY NOT TO BE USED WITHOUT UPDATING AFTER 10/09/80. CHRISTMAS TREE PRODUCTION, SECOND YEAR, DEEP EAST TEXAS REGICN ESTIMATED COSTS PER ACRE CATEGORY 1. GRCSS RECEIPTS TOTAL PROJECTED RETURNS 2. VARIABLE COSTS PREHARVEST COSTS POISON GRAIN HERBICIDE INSECTICIDE SHEARING LABOR FUEL 6 LUBE—TRACTOR REPAIRS TRACTOR EQUIPMENT LABOR MACHINERY OPERATING CAPITAL SUBTOTAL, PREHARVEST HARVEST COSTS SUBTOTAL, HARVEST r B-1241 (C20) PROJECTED YIELD UNIT PROJECTED S/UNIT VALUE $ YOUR ESTIMATE 0.0 $ INPUT USE 1.50 0.66 3.00 12.00 7.87 94.34 LB. GAL. LB. HOUR ACRE ACRE ACRE HOUR DOL. ACRE 0.65 74.00 10.20 4.00 4.25 0.14 $ 0.97 48.84 30.60 48.00 14.01 2.73 3.05 33.43 13.21 194.84 ACRE S ACRE $ 194.84 $. i. INCOME ABOVE VARIABLE COSTS ACRE $ -194.84 $ 4. FIXED COSTS DEPREC,INTEREST,TAXES 6 INSUR. TRACTOR EQUIPMENT PRORATED ESTABLISHMENT 343.40 RETURN ON INVESTMENT 343.40 LAND (NET SHARE-RENT) TOTAL FIXED COSTS ACRE ACRE DOL. DOL. ACRE ACRE 21. 15 61.98 1. 00 343.40 0,,10 34.34 -10*00 $ 470.87 $ 5. TOTAL PROJECTED COSTS ACRE $ 665.71 $ 6. NET PROJECTED RETURNS ACRE $ -665.71 $ TOTAL VARIABLE COSTS 0.0 $ PRORATED ESTAB, COST INCLUDES ALL DEV & MAIN COSTS FROM YEAR 1 TO CURRENT YEAR RET ON INV COST IS INTEREST CHARGE ON DEVELOPMENT COSTS IN PAST YEARS. PREPARED BY WAYNE D. TAYLOR, TAEX, OVERTON, TEXAS PROJECTED 1980 r INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDELINE AND IS NOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS AND RETURNS FROM ANY ONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERE COLLECTED AND/OR DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURAL EXTENSION SERVICE AND APPROVED FOR PUBLICATION. CHRISTMAS TREE PRODUCTION, SECOND YEAR, DEEP EAST TEXAS REGION ESTIMATED COSTS PER ACRE . OPERATION SHREDDER(2R) SPRAYER, CTREE SHREDDER (2R) SPRAYER, CTREE SHREDDER (2R) SPRAYER, CTREE SHREDDER (2R) TANDEM DISC GOPHER POISONER SHREDDER (2R) SPRAYER, CTREE SHREDDER (2R) SPRAYER, CTREE SHREDDER (2R) SPRAYER, CTREE TOTALS ITEM NO. 9,30 9,91 9,30 9,91 9,30 9,91 9,30 9,36 5,47 9,30 9,91 9,30 9,91 9,30 9,91 DATE FUEL,OIL, FIXED TIMES LABOR MACHINE LUB., REP. COSTS OVER HOURS HOURS PER ACRE PER ACRE JULY JULY AUG AUG SEPT SEPT OCT OCT FEB APR APR MAY MAY JUNE JUNE 1.00 2.00 1.00 1.00 1.00 1.00 1.00 0.12 1.00 1.00 2.00 1.00 1.00 1.00 1.00 0.526 1.008 0.526 0.504 0.526 0.504 0.526 0.052 0.101 0.526 1.008 0.526 0.504 0.526 O.s.504 0.398 0.764 0.398 0.382 0.398 0.382 0.398 0.040 0.076 0.398 0.764 0.39_ 0.382 0.398 0.382 1.17 2.79 1.17 1.40 1.17 1.40 1.17 0.12 0.29 1.17 2.79 1.17 1.40 1.17 1.40 3.90 13.75 3.90 6.88 3.90 6.88 3.90 0.20 0.62 3.90 13.75 3.90 6.88 3.90 6.88 7.865 5.959 19.79 S3. 13 . . r PROJECTIONS FOR PLANNING PURPOSES ONLY NOT TO BE USED WITHOUT UPDATING AFTER 10/09/80. CHRISTMAS TREE PRODUCTION, THIRD YEAR, DEEP EAST TEXAS REGION ESTIMATED COSTS PER ACRE CATEGORY PROJECTED YIELD UNIT PROJJCTED YOU R S / U N I T VA L U E E S T I M AT E 1. GROSS RECEIPTS TOTAL PROJECTED RETURNS 2. VARIABLE COSTS PREHARVEST COSTS POISON GRAIN HERBICIDE INSECTICIDE SHEARING LABOR FUEL & LUBE—TRACTOR REPAIRS TRACTOR EQUIPMENT $ 0.0 $, INPUT USE LABOR MACHINERY OPERATING CAPITAL SUBTOTAL, PREHARVEST HARVEST COSTS SUBTOTAL, HARVEST r B-1241 (C20) 1.50 0.66 4.50 23.00 7.87 11 4 . 6 8 LB. GAL. LB. HOUR ACRE ACRE ACRE HOUR DOL. ACRE 0.65 74.00 10.20 4.00 0.97 48.84 45.90 92.00 14.01 2.73 3.05 4.25 33.43 0.14 1_L06 $ 256.99 $. ACRE $ o7o~ $. ACRE $ 256.99 $_ 3. INCOME ABOVE VARIABLE COSTS ACRE $ -256.99 $. 4. FIXED COSTS DEPREC.,INTEREST,TAXES S INSUR. TRACTOR EQUIPMENT PRORATED ESTABLISHMENT 665.71 RETURN ON INVESTMENT 665.71 LAND (NET SHARE-RENT) TOTAL FIXED COSTS ACRE ACRE DOL. DOL. ACRE ACRE 21.15 61.98 1.00 665.71 0.10 66.57 10.00 $ 825.41 $_ 5. TOTAL PROJECTED COSTS ACRE $ 1082.40 $. 6. NET PROJECTED RETURNS ACRE $-1082.40 $ TOTAL VARIABLE COSTS PRORATED ESTAB COST INCLUDES ALL DEV & MAIN COSTS FROM YEAR 1 TO CURRENT YEAR RET ON INV COST IS INTEREST CHARGE ON DEVOPMENT COSTS IN PAST YEARS PREPARED BY WAYNE D. TAYLOR, TAEX, OVERTON, TEXAS PROJECTED 1980 r INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDELINE AND IS NOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS AND RETURNS FROM ANY ONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERE COLLECTED AND/OR DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURAL EXTENSION SERVICE AND APPROVED FOR PUBLICATION. CHRISTMAS TREE PRODUCTION, THIRD YEAR, DEEP EAST TEXAS REGION ESTIMATED COSTS PER ACRE . OPERATION SHREDDER(2R) SPRAYER, CTREE SHREDDER(2R) SPRAYER, CTREE SHREDDER(2R) SPRAYER, CTREE SHREDDER(2R) TANDEM DISC GCPHER POISONER SHREDDER(2R) SPRAYER, CTREE SHREDDER(2R) SPRAYER, CTREE SHREDDER(2R) SPRAYER, CTREE TOTALS ITEM NO. 9,30 9,91 9,30 9,91 9,30 9,91 9,30 9,36 5,47 9,30 9,91 9,30 9,91 9,30 9,91 EATE FIXELD FUEL,OIL, COSTS TIMES LABOR MACHINE L U B . , R E P. OVER HOURS HOURS PER ACRE PER ACRE JULY JULY AUG AUG SEPT SEPT OCT OCT EE.B APR APR MAY MAY JUNE JUNE 1 . 0 0 0.526 0 . 3 9 8 2.00 1.008 0.764 1.00 0.526 0.398 1 . 0 0 0.504 0 . 3 8 2 0.398 1 . 0 0 0.526 1.00 0.504 0.382 1.00 0.526 0.398 0 . 1 2 0.052 0.040 0.076 1.00 0.101 1.00 0.526 0.398 1.008 0.764 2.00 1.00 0.526 0.398 1.00 0.504 0.382 1.00 0.526 0.398 1 . 0 0 _0____0J_ _0__382 7.865 5.959 _l__i_o 3.90 13.75 3.90 6.88 3.90 6.88 3.90 0.2. 0.62 3.90 13.75 3.90 6.88 3.90 _____ 19.79 83. 13 1.17 2.79 1.17 1.40 1.17 1.40 1.17 0.12 0.29 1.17 2.79 1.17 1.40 1.17 . . •NonvDiiana ao_i asAoaddY ciny sdiahss NOISN3IX3 _Y3rU_nDI39Y SYX3I 3HI 30 SH39W3W 33YIS X8 (I3dO_3A3a 30/CINY a__D___OD 3E3B SN0IID31.03d 3S3HI *N0IIY33d0 HDNYH HO WHV3 HY__.DIIHYd 3N0 MY W083 SN3DI33 ONV SISOD 3HI IDI_33d SO 3ZIN90D3H Oi _3_N3INI ION SI ONV a_n__If_9 _YH3N3"9 V SY _._3_0S Q33Yd33d SI d3IN3S33d NOIIYWH03NI 0 8 6 1 a 3 I D 3 P 0 H d S Y X 3 I ' N 0 I 3 3 A 0 ' X 3 Y I ' 3 0 _ X Y I ' _ 3 N AY M 1 8 _ 3 H Y d 3 a d •SHV3A ISYd NI SISOD IN3Wd0_3A3a NO 39HYHD IS333INI SI ISOD ANI NO 133 HY3X INIS3..D OJ, I H. 31 W0S3 SISOD NIYW 9 A3d 1_Y S30_1_DNI ISOD 8YIS3 d3IYH03d $ 8tne63 $ 38*t.96l ~$ . 3SDY $ 33DY SNHI_I38 SISOD d3ID3r08d _3_.D3i.0Hd I3N 1YIOI j '9*_ LL'ZBZl . 33DY SISOD 03X13 lYIOI OTroT 33DY (IN3H-I3YHS 13 N) ONYT t.3'801 01*0 "100 0t.*380l M3WIS3ANI NO NHni3& ot7*280i oo*t "ioo ot?*380i in3whsilaviss oaivaoad 86*19 33DY IN3WdIf_03 Sl*t3 33DY 80IDY3I •aflSNI 3 S3X__#_S_H__NIJ *D38d3d SISOD 03X13 *tj $ S 6 * t 7 l _ t 7 $ 3 H D Y S L S O D 3 _ 8 Y I 3 YA 3 A 0 8 Y 3 K 0 D N I * £ . go.^89 $ aHDV SISOD 3 T 8 Y I 3 YA IYIOI $ Q6*£_£_ $ 3HDY IS3A3YH '_YI0I8_1S ..HZ " 01"L 2 33DY 00*1 ISOD d03 03IYS-d 00*£0l __'0 3381 00' 80t7 9NISIIH3A0Y 08 -3t7 l S£*0 33HI 00*80*. 9NIII3N oo*t?3 00*t7_; oo*t7 00*6 anoH oo*9 aoavi "IY9 00*9 dnihoiod 9NIH0_0D SISOD IS3A3YH "$ St*_.££ $ 33DY IS3Aa.H3Hd '_YIOI8fiS ZVUA " 1.1*0 *10a 98*S_L TYLIdYD 9NIIY83dO £t7*££ SZ*t. HflOH LQ'L X33NIHDYW H08Y_ 50*e 3HDY IN3WdID03 £t'z 3HDY soidysi saiYdsa tO'trl 38DY 30IDY3I—38_1_ _ 1303 j oo'o.i oo*t7 anoH oo*se aoavi onisyshs 09*9_. t78*8t7 ^6*0 $ 3IYWIIS3 8f_0X 02*01 *9_ OS'Z. 30IDIID3SNI 00't.Z. "IV9 99*0 3dIDI833H S9*0 *a_ OS*. NIY39 NOSIOd SISOD IS3AHYH33d 3SQ I fl d N I SISOD 3 _ 8 Y I 8 YA *_ oo*968. —1.——- $ 0Q.zl S H I VA i l N D / S asiDHFoaa i i N fi SNanisa fivax aian aaiDsroad osiDsroad iyioi oo*80ti sassi sidi3D3a ssoao *i ..H093IYD 33DY 33d SNHQI38 ONY SISOD dSLYRILSa N0I933 SYX3I ISY3 d33Q "3Y3A Hiafi03 'NOIinaOHd 3331 SYWISIHHD (OZD) Lt73L-9 08/60/OL 33I3Y SNIIYOdD IflOHIIM 03SQ 38 OI ION XINO SSSOdHDd 9NINNY_d 303 SNDIID3P03d j CHRISTMAS TREE PRODUTION, FOURTH YEAR, DEEP EAST TEXAS REGION ESTIMATED COSTS AND RETURNS PER ACRE . OPERATION GOPHER POISONER SHREDDER (2R) SPRAYER, CTREE SHREDDER (2R) SPRAYER, CTREE SHREDDER(2R) SPRAYER, CTREE SHREDDER(2R) SPRAYER, CTREE SHREDDER(2R) SPRAYER, CTREE SHREDDER<2R) SPRAYER, CTREE SHREDDER(2R) TANDEM DISC TOTALS ITEM NO. 5,47 9,30 9,91 9,30 9,91 9,30 9,91 9,30 9,91 9,30 9,91 9,30 9,91 9,30 9.36 DATE FUEL,OIL, FIXED TIMES LABOR MACHINE LUB.,REP. COSTS OVER HOURS HOURS PER ACRE PER ACRE FEB APR APR MAY MAY JUNE JUNE JULY JULY AUG AUG SEPT SEPT OCT OCT 1.00 0.101 1.0 0 0.526 2.00 1.008 1.00 0.526 1 . 0 0 0.504 1.00 0.526 1.00 0.504 1 . 0 0 0.526 2.00 1.008 1.00 0.526 1.00 0.504 1.00 0.526 1.00 0.504 1.00 0.526 0.12 _0-052 0.076 0.398 0.764 0.398 0.382 0.398 0.382 0.398 0.764 0.398 0.382 0.398 0.382 0.398 0t0 4 0 0.29 1.17 2.79 1.17 1.40 1.17 1.40 1.17 2.79 1.17 1.40 1.17 1.40 1.17 0.12 -0x20 7.865 5.959 19.79 83. 13 0.62 3.90 13.75 3.90 6.88 3.90 6.88 3.90 13.75 3.90 6.88 3.90 6.88 3.90 . . PROJECTIONS FOR PLANNING PURPOSES ONLY NOT TO BE USED WITHOUT UPDATING AFTER 10/09/80. r BAHIAGRASS PASTURE, DRYLAND, DEEP EAST TEXAS REGION ESTIMATED COSTS AND RETURNS PER ACRE TYPICAL MANAGEMENT C AT E G O RY PROJECTED PROJECTED YOUR Y I E L D U N I T S / U N I T VA L U E E S T I M AT E 1. GROSS RECEIPTS TO TA L PROJECTED 2. VA R I A B L E C O S T S PREHARVEST COSTS RETURNS INPUT $ 0.0 FUEL $ USE NITROGEN 86.00 LB. 0.23 PHOSPHORUS 36.00 LB. 0.24" P O TA S S I U M 36.00 LB. 0 . 11 LIME 0.20 TON 16.00 r B-1241 (C20) 19.78 8.64 3.96 3.20 & LUBE—TRACTOR ACRE 0.57 EQUIPMENT ACRE 0.02 R E PA I R S TRACTOR ACRE 0.14 EQUIPMENT ACRE 0.42 LABOR MACHINERY 0.51 HOUR 4.25 2.18 O P E R AT I N G C A P I TA L 11 . 1 2 DOL. 0.14 1.56 S U B TO TA L , PREHARVEST ACRE $ 40.46 $ HARVEST COSTS S U B TO TA L , HARVEST ACRE $ 0.0 $ TO TA L 3. VA R I A B L E INCOME ABOVE COSTS VA R I A B L E ACRE COSTS 4. FIXED COSTS DEPREC,INTEREST,TAXES 6 INSUR. TRACTOR ACRE EQUIPMENT ACRE LAND (NET SHARE-RENT) TO TA L FIXED COSTS ACRE 5. 6. TO TA L NET PROJECTED PROJECTED COSTS RETURNS $ ACRE $ ACRE $ ACRE ' 40.46 ACRE -40.46 $ $ 0.85 1.58 1__00 9.43 $ S 49.89 $ $ -49.89 $ PREPARED BY WAYNE D. TAYLOR, TAEX, OVERTON, TEXAS PROJECTED 1980 r INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDELINE AND IS NOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS AND RETURNS FROM ANY ONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERE COLLECTED AND/OR DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURAL EXTENSION SERVICE AND APPROVED FOR PUBLICATION. BAHIAGRASS PASTURE, DRYLAND, DEEP EAST TEXAS REGION ESTIMATED COSTS AND RETURNS PER ACRE TYPICAL MANAGEMENT •»«•«»«_—.—»—i _•'_§_•_. _i _»<•«. _. _. _, . i * '■ ^*^ ... FUEL,OIL, FIXED I T E M T I M E S L A B O R M A C H I N E L U E . , R E P. C O S T S O P E R AT I O N N O . E AT E O V E R H O U R S H O U R S P E R A C R E P E R A C R E PICKUP 10 APR 0.10 0.125 0.100 0.20 S H R E D D E R ( 2 R ) 5 , 3 0 J U LY 0 . 5 0 0 , 2 6 3 0 . 1 9 9 0 . 7 4 PICKUP 10 J U LY 0-. 10 _C125 _ C10 0 _0v20 TO TA L S 0.513 0.399 1.14 0.17 2.10 ^Oill 2.43 . - r PROJECTIONS FOR PLANNING PURPOSES ONLY NOT TO BE USED WITHOUT UPDATING AFTER 10/09/80. B-1241 (C20) COASTAL BERMUDAGRASS ESTABLISHMENT, DRYLAND, DEEP EAST TEXAS REGION ESTIMATED COSTS AND RETURNS PER ACRE TYPICAL MANAGEMENT C AT E G O RY PROJECTED P_______D YOUR Y I E L D U N I T S / U N I T VA L U E E S T I M AT E 1. GROSS RECEIPTS H AY 70.00 BALE 1.65 TO TA L PROJECTED RETURNS $ 2. r VA R I A B L E C O S T S I N P U T U S E PREHARVEST COSTS NITROGEN 11 0 . 0 0 LB. 0.23 25.3t) PHOSPHORUS 60.00 LB. 0.24 14.40 P O TA S S I U M 60.00 LB. 0 . 11 6.6 0 LIME 1.00 TON 16.00 16.00 CUSTOM SPRIGGING 1.00 ACRE 35.00 35.00 2-4-D 1.00 Q T. 2.46 2.46 FUEL 5 LUBE—TRACTOR ACRE 3.20 EQUIPMENT ACRE 0.04 R E PA I R S TRACTOR ACRE 0.76 EQUIPMENT ACRE 1.29 LABOR MACHINERY 1.90 HOUR 4.25 8.05 O P E R AT I N G C A P I TA L 34.36 DOL. 0.14 ±±51 S U B TO TA L , PREHARVEST ACRE $ 11 7 . 9 2 $ HARVEST COSTS CUSTOM BALING 70.00 BALE 0.65 45.50 CUSTOM HAULING 70.00 BALE 0.25 12*50 _. S U B TO TA L , HARVEST ACRE $ 6 3.00 $ TO TA L 3. 11 J L _ _ > 0 11 5 . 5 0 $ VA R I A B L E INCOME ABOVE COSTS VA R I A B L E ACRE COSTS 4. FIXED COSTS DEPREC.,INTEREST,TAXES 8 INSUR. TRACTOR ACRE EQUIPMENT ACRE LAND (NET SHARE-RENT) T C TA L FIXED COSTS ACRE 5. TO TA L 6. NET PROJECTED PROJECTED COSTS RETURNS $ 180.92 ACRE $ -65.42 w_ _. $ $ 4.53 4.55 ACRE 8A00 $ 17.08 $ ACRE ACRE $ S 198.00 S -82.50 $ PREPARED BY WAYNE D. TAYLOR, TAEX, OVERTON, TEXAS PROJECTED 1980 r INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDELINE AND IS NOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS AND RETURNS FROM ANY ONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERE COLLECTED AND/OR DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURAL EXTENSION SERVICE AND APPROVED FOR PUBLICATION. COASTAL BERMUDAGRASS ESTABLISHMENT, DRYLAND, DEEP EAST TEXAS REGION ESTIMATED COSTS AND RETURNS PER ACRE TYPICAL MANAGEMENT . OPERATION OFFSET DISC TANDEM DISC TANDEM DISC PICKUP PICKUP SPRAYER, PASTURE PICKUP PICKUP PICKUP TOTALS ITEM NO. 3,34 5,36 5,36 10 10 5,90 10 10 10 EATE FIXED FUEL,OIL, TIMES LABOR MACHINE L U B . , R E P. COSTS OVER HOURS HOURS PER ACRE PER ACRE JAN JAN FEB FEB MAR MAY MAY JUNE JULY 1.00 1.00 1.00 0.10 0.10 1.00 0.10 0.10 0. 10 3.10 1.95 1.95 0.17 0. 17 1.25 0.17 0.17 0.260 0.435 0.435 0.125 0.125 0.140 0.125 0.125 0.125 0.197 0.330 0.330 0.100 0.100 0.106 0.100 0.100 0.100 1.40 1.22 1.22 0.20 0.20 0.43 0.20 0.20 0.20 -Oxll 1.895 1.462 5.29 9.08 . .