527
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 02/22/82.
B-124 1 (Cl 1)
CHRISTHAS TREE EST ABLISHHENT, NORTHEAST TEXAS REGION
1982 PROJECTED COSTS AND RETURNS PER ACRE
CATEGORY
1. GROSS RECEIPTS
TOTAL PROJECTED RETURNS
PROJECTED
YIELD UNIT
2. V A R I A B L E C O S T S I N P U T U S E
PREHARVEST COSTS
♦HERBICIDE
0.33
♦POISON
GRAIN
1.50
♦SEEDLINGS
680.00
PLANTING
LABOR
10.00
♦HERBICIDE
0.66
HERB
APPL
LABOR
13.00
♦INSECTICIDE
1.75
INSEC
APPL
LABOR
9-20
FUEL 5 LUBE—TRACTOR
R E PA I R S T H A C T O R
EQUIPHENT
LABOR
HACHINERY
4.15
O P E R AT I N G C A P I TA L 1 5 4 . 4 6
SUBTOTAL, PREHARVEST
HARVEST COSTS
SUBTOTAL, HARVEST
PROJECTED
S / U N I T VA L U E
YOUR
ESTIMATE
0.0 $
GAL.
LB.
EACH
HOUR
GAL.
HOUR
LB.
HOUR
ACRE
ACRE
ACRE
HOOR
DOL.
ACRE
76.75
0.80
0.05
4.50
76.75
4.88
6.91
4.88
4.50
0.180
,
25.33
1.20
34.00
4S.00
50.65
63.44
12.09
44.90
9.46
1.36
0.51
18.69
27.80
334.44 $
ACHE
$
ACHE
$
3. INCOME ABOVE VARIAELE COSTS
ACRE
$ -334.44 $
4 . FIXED COSTS
DEPREC.,INTEREST,TAXES 8 INSUR.
TRACTOR
EQUIPMENT
LAND-CASH
RENT
1.00
TOTAL FIXED COSTS
ACRE
ACRE
ACRE
ACRE
$
27.93
24.48
15.0-0
67.41 $
5 . TOTAL PROJECTED COSTS
ACRE
$
401.85 $
6 . NET PROJECTED RETURNS
ACRE
$ -401.85 $
TOTAL VARIABLE COSTS
15.00
0.0
$
334.44 $
HERBICIDE AND INSECTICIDE APPLICATION LABOR INCLUDES THE PRORATED
COST OF HAND SPRAYER.
r
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE AND IS
NOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS AND RETURNS FROM ANY
ONE PARTICULAR FARH OH RANCH OPERATION. THESE PROJECTIONS WERE
COLLECTED AND DEVELOPED BY STAFF HEHBERS OF THE TEXAS AGRICULTURAL
EXTENSION SERVICE AND APPROVED FOR PUBLICATION.
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 02/22/82-
527
B-1241 (C11)
CHRISTHAS TREE ESTABLISHHENT, NORTHEAST TEXAS REGION
1982 PROJECTED COSTS AND RETURNS PEE ACRE
MACH
HACHINERY
OPERATION
SHREDDER (2R)
T
SHREDDER (2H)
T
T
SHREDDER(2R)
T
SHREDDER (2R)
SPRAYER
T
30PHER POISONER
T
SHREDDER (2R)
T
SHREDDER(2R)
T
SHREDDER (2R)
TOTALS
LABOR
TIMES LABOR MACHINE OPER
ITEH OPER
HOURS
HOURS
COSTS
COSTS
NO. MONTH OVER
5,30
5,30
5,30
5,30
5,50
5,41
5,30
5,30
5,30
HAY
JUNE
JULY
AUG
SEPT
SEPT
SEPT
OCT
NOV
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
0.549 0.416
0.549 0.416
0.416
0.549
0.549 0.416
0.209
0.159
0.076
0.101
0.416
0.549
0.549 0.416
0.549
0.416
—
.——— —
3
.
1
4
7
4.154
APPL. MACH
INPUT F I X E D
COSTS COSTS
1
TOTAL
OPER.
COST
0.0
6-95
10.91
1.49 2.47
0-0
6 . 9 5 10.91
1.49 2-47
0.0
6-95
10-91
1.49 2 . 4 7
0-0
6 . 9 5 10.91
1.49 2.47
0 . 6 0 0 . 9 4 25- 33
2.74 29-62
1.20
1.04
2.98
0.28
0.45
0-0
6 . 9 5 10.91
1.49 2.47
10-91
0-0
6.95
1.49 2.47
10.91
0.0
6.95
1.49 2 . 4 7
————— — — — — — ————— _______>_._.
11 . 3 3 1 8 . 6 9 2 6 . 5 3 52.4 1 1 0 8 . 9 7
^
1
52 8
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 02/22/82.
B - 1 2 4 1 ( C 11 )
CHRISTHAS TREE PRODUCTION, SECOND YEAR, NORTHEAST TEXAS REGION
1982 PROJECTED COSTS AND RETURNS PER ACRE
CATEGORY
PROJECTED
YIELD UNIT
PROJECTED
$ / U N I T VA L U E
1. GROSS RECEIPTS
TOTAL PROJECTED RETURNS
2. VARIABLE COSTS
0.0
YOUR
ESTIMATE
$
INPUT USE
PREHARVEST COSTS
♦POISON GRAIN
♦HERBICIDE
♦INSECTICIDE
SHEARING LABOR
FUEL & LUBE—THACTOR
R E PA I R S T H A C TO R
EQUIPHENT
LABOR MACHINERY
OPERATING CAPITAL
SUBTOTAL, PREHARVEST
HARVEST COSTS
SUBTOTAL, HARVEST
1.50
0.66
3.00
12.00
8.02
71.33
LB.
GAL.
LB.
HOUR
ACRE
ACRE
ACRE
HOUR
DOL.
ACRE
0.80
76.75
6.91
4.50
4.50
0. 180
$
1.20
50.65
20.73
54.00
18.27
2.63
3.07
36.10
1 2 . ff 4
199.49 $
ACRE
$
0.0
$
TOTAL VARIABLE COSTS
ACRE
$
INCOME ABOVE VARIABLE COSTS
ACRE
$ -199.49 $
199.49 $
4. FIXED COSTS
DEPREC. ,INTEREST, rTAXES R INSUR.
TRACTOR
EQUIPMENT
PRORATED ESTABL
401.85
RETURN ON INVEST
401.85
LAND-CASH RENT
1.00
TOTAL FIXED COSTS
ACRE
ACRE
DOL.
DOL.
ACRE
ACRE
1.00
0.12
15.00
$
53.94
78.48
401.85
48.22
15.00
597.49
5. TOTAL PROJECTED COSTS
ACRE
$ 796.98 $
6. NET PROJECTED RETURNS
ACRE
$ -796.98 $
ESTAB COST INCLUDES ALL DEV AND HAIN COSTS FROH YEAR 1 TO THE CURRENT YEAR
RET ON INV COST IS INTEREST CHARGE ON DEVELOPHENT COSTS IN PAST YEARS.
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE AND IS
NOT INTENDED TO RECOGNIZE OH PREDICT THE COSTS AND RETURNS FROM ANY
ONE PARTICULAR FARM OH RANCH OPERATION. THESE PROJECTIONS WERE
COLLECTED AND DEVELOPED BY STAFF MEHBERS OF THE TEXAS AGRICULTURAL
EXTENSION*SERVICE AND APPROVED FOR PUBLICATION.
r
528
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USET WITHOUT UPDATING AFTER 02/22/82.
B-1241 (C11)
CHRISTHAS THEE PHODUCTION, SECOND YEAR, NORTHEAST TEXAS REGION
1982 PROJECTED COSTS AND RETURNS PER ACRE
MACHINERY
OPERATION
30PHER POISONER
SHREDDER(2R) T
SPRAYER, C. TREE
SHREDDER (2R) T
SPRAYER, C. TREE
SHREDDER(2H) T
SPRAYER, C. TREE
SHREDDER(2R) T
SPRAYER, C. TREE
SHREDDER(2R) T
SPRAYER, C. TREE
SHREDDER (2R) T
SPRAYER, C. TREE
SHREDDER(2R) T
TA N D E M D I S C T
TOTALS
HACH
ITEM OPER
TIHES LABOR HACHINE OPER LABOR
HOURS COSTS COSTS
NO. MONTH OVER
HOURS
5,41
5,30
5,99
5,30
5,99
5,30
5,99
5,30
5,99
5,30
5,99
5,30
5,99
5,30
5,33
FEB
APR
APR
HAY
HAY
JUNE
JUNE
JULY
JULY
AUG
AUG
SEPT
SEPT
OCT
OCT
1.00
1.00
2.00
1.00
1.00
1.00
1.00
1.00
2.00
1.00
1.00
1.00
1.00
1.00
0.12
0.101 0.076
0.549 0.416
1.008 0-764
0.549 0.416
0-504
0.382
0-549 0.416
0.504 0.382
0.549 0.416
1.008 0 - 7 6 4
0.549 0.416
0.382
0.504
0.549 0.416
0.504
0-382
0.549 0.416
0.044 0.033
. — . — — ..——
8-022 6.077
APPL. MACH
INPUT F I X E D
COSTS COSTS
TOTAL
OPER.
COST
1.20
1.04
2-98
0.28 0-45
10-91
1.49 2.47
0.0
6.95
3.28
4 . 5 4 2 8 - 7 8 2 0 . 5 9 57. 19
10.91
1.49 2-47
0-0
6-95
3 - 4 5 10.29
17.66
1.64 2.27
0-0
6.95
10-91
1.49 2.47
17.66
3 . 4 5 10.29
1-64 2 . 2 7
1.49 2.47
0.0
6.95
10-91
3.28 4.54
28.78 20.59 57.19
10.91
0.0
6.95
1.49 2.47
17-66
1.64 2.27
3-45 10.29
1.49 2-47
0-0
6 . 9 5 10.91
17.66
1.64 2.27
3 . 4 5 10-29
0-0
6.95
10.91
1.49 2.47
0.39
0.71
0.12 0.20
0.0
— — — — ————— — — — — —
23.97 36-10 72.58132.42 265.07
1
529
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 02/22/82.
B-1241(C11)
CHRISTMAS TREE PRODUCTION, THIRD YEAH, NORTHEAST TEXAS REGION
1982 PROJECTED COSTS AND RETURNS PER ACHE
C AT E G O RY
PROJECTED
YIELD
UNIT
1. GROSS RECEIPTS
TOTAL PROJECTED RETUHNS
2. VA R I A B L E C O S T S I N P U T U S E
PREHARVEST COSTS
♦
POISON
GRAIN
1.50
♦HERBICIDE
0.66
♦INSECTICIDE
4.50
SHEARING
LABOR
23.00
FUEL 5 LUBE—TRACTOR
• R E PA I R S T R A C T C R
EQUIPHENT
LABOR
MACHINERY
8.02
O P E R AT I N G C A P I TA L 1 0 6 . 8 3
SUBTOTAL, PREHARVEST
HARVEST COSTS
SUBTOTAL, HARVEST
PROJE CTED
VALUE
S/UNIT
$
LB.
GAL.
LB.
HOUR
ACRE
ACRB
ACHE
HOUR
DOL.
ACRE
0.80
76.75
6.91
4.50
4.50
0.180
$
0.0
YOUfl
ESTIMATE
$
1.20
50.65
31.09
103.50
18.27
2.63
3.07
36.10
19.23
265.74 $
ACRE
$
ACRE
$
3 . INCOME ABOVE VARIABLE COSTS
ACRE
$ -265.74 $
4 . FIXED COSTS
DEPREC.,INTEREST,TAXES S INSUR.
TRACTOR
EQUIPMENT
P R O R AT E D
E S TA B L
796.98
RETURN ON INVEST 796.98
LAND-CASH
RENT
1.00
TOTAL FIXED COSTS
ACRE
ACHE
DOL.
DOL.
ACHE
ACHE
53.94
78.48
1.00
796.98
95.64
0.12
15.00
15.00
$ 1040.04 $
5 . TOTAL PROJECTED COSTS
ACHE
$ 130 5.79 $
6 . NET PROJECTED RETURNS
ACRE
$- ■1305.79 $
TOTAL VARIABLE COSTS
0.0
$
265.74 $
ESTAB COST INCLUDES ALL DEV AND MAIN COSTS FROH YEAR 1 TO THE CURRENT TEAR
RET ON INV COST IS INTEREST CHARGE ON DEVELOPHENT COSTS IN PAST YEARS.
INFORHATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE AND IS
NOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS AND RETURNS FHOH ANY
ONE PARTICULAR FARH OR RANCH OPERATION. THESE PROJECTIONS WERE
COLLECTED AND DEVELOPED BY STAFF HEHBERS OF THE TEXAS AGRICULTURAL
EXTENSION SERVICE AND APPROVED FOR PUBLICATION.
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 02/22/8 2.
529
B - 1 2 4 1 ( C 11 )
CHRISTMAS TREE PRODUCTION, THIRD YEAR, NORTHEAST TEXAS REGION
1982 PROJECTED COSTS AND RETURNS PER ACRE
MACH
MACHINERY
OPERATION
GOPHER POISONER
SHREDDER (2R) T
SPRAYER, C. TREE
SHREDDER(2H) T
SPRAYER, C. TREE
SHREDDER(2R) T
SPRAYER, C. TREE
SHREDDER(2R) T
SPRAYER, C. TREE
SHREDDER (2R) T
SPRAYER, C TREE
SHREDDER(2R) T
SPRAYER, C. TREE
SHREDDER(2R) T
TA N D E M D I S C T
TOTALS
ITEH OPER TIHES LABOR MACHINE OPER LABOR
NO. HOHTH OVER HOURS HOURS COSTS COSTS
5,41
5,30
5,99
5,30
5,99
5,30
5,99
5,30
5,99
5,30
5,99
5,30
5,99
5,30
5,33
FEB
APR
APR
HAY
HAY
JUNE
JUNE
JULY
JULY
AUG
AUG
SEPT
SEPT
OCT
OCT
1.00
1.00
2.00
1.00
1.00
1.00
1.00
1.00
2-00
1.00
1.00
1.00
1.00
1.00
0. 12
0.101
0.549
1.008
0.549
0.504
0.549
0.504
0.549
1.008
0.549
0.504
0.549
0.504
0.549
0.044
0.076
0.416
0.764
0.416
0.382
0.416
0.382
0.416
0.764
0.416
0.382
0.416
0.382
0.416
0.033
8.022
6.077
0.28
1.49
3.28
1.49
1.64
1.49
1.64
1.49
3.28
1.49
1.64
1.49
1.64
1.49
0.12
0.45
2-47
4.54
2.47
2.27
2.47
2.27
2-47
4.54
2.47
2.27
2.47
2.27
2.47
0.20
23.97 36.10
APPL. MACH
INPUT F I X E D
COSTS COSTS
TOTAL
OPER.
COST
1.20
0.0
30-51
0-0
5.18
0.0
5- 18
0-0
30.51
0.0
5.18
0.0
5.18
0.0
0.0
2.98
10.91
58.92
10.91
19.39
10-91
19-39
10-91
58-92
10.91
19.39
10.91
19.39
10.91
0.71
1.04
6.95
20.59
6.95
10.29
6.95
10.29
6.95
20.59
6.95
10.29
6.95
10.29
6.95
0.39
82.95132.42 275.44
^
530
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOOT OPDATING AFTER 02/22/82.
B-1241 (C11)
CHRISTMAS TREE PRODUCTION, FOURTH YEAR, NORTHEAST TEXAS REGION
1982 PROJECTED COSTS AND RETURNS PER ACRE
CATEGORY
1. GROSS RECEIPTS
TREES
TOTAL PROJECTED RETURNS
2. VARIABLE COSTS
PREHARVEST COSTS
♦POISON GRAIN
♦HERBICIDE
♦INSECTICIDE
SHEARING LABOR
FUEL & LUBE—TRACTOR
R E PA I R S T H A C T O R
EQUIPMENT
LABOR HACHINERY
OPERATING CAPITAL
SUBTOTAL, PREHAHVEST
HARVEST COSTS
♦COLORING
COLORING LABOR
NETTING
ADVERTISING
P-RATED EQP COST
SUBTOTAL, HARVEST
PROJECTED
YIELD UNIT
408.00
<
PROJECTED
S / U N I T VA L U E
YOUR
ESTIMATE
EACH
12.00
4896.00
$ 4896.00 S
LB.
GAL.
LB.
HOUR
ACRE
ACRE
ACRE
HOUR
DOL.
ACRE
0.80
76.75
6.91
4.50
$
1.20
50.65
51.82
157-50
18.27
2.63
3.07
36.10
-40.53
280.71 $
GAL.
HOUR
TREE
TREE
ACRE
ACHE
11 . 0 0
4.50
0.40
0.25
21.10
$
66.00
27.00
163.20
102.00
2 1 . TO
379.30 $
$
660.01 $
INPUT USE
1.50
0.66
7.50
35.00
8.02
-225.18
6.00
6.00
408.00
408.00
1.00
TOTAL VARIABLE COSTS
4.50
0.180
ACHE
BREAK-EVEN PRICE, VARIABLE COSTS $ 1.62/EACH TREES
3 . I N C O M E A B O V E VA R I A B L E C O S T S A C R E $ 4 2 3 5 . 9 9 $
4. FIXED COSTS
DEPREC. ,INTEREST,TAXES & INSUR.
TRACTOR
EQUIPHENT
PRORATED ESTABL
1305.79
RETURN ON INVEST
1305-79
LAND-CASH RENT
1.00
TOTAL FIXED COSTS
ACRE
ACRE
DOL.
DOL.
ACRE
ACRE
53.94
78.48
1.00
1305.79
0.12
156.69
15.00
15.00
$ 1 6 0 9 . 9 0 s.
5. TOTAL PROJECTED COSTS
ACRE
$
BREAK-EVEN PRICE, TOTAL COSTS
6. NET PROJECTED RETURNS
2269.91
$.
S 5.56/EACH TREES
ACRE
$
2626.09
$
ESTAB COST INCLUDES ALL DEV AND HAIN COSTS FROH YEAR 1 TO THE CURRENT YEAR
RET ON INV COST IS INTEREST CHARGE ON DEVELOPHENT COSTS IN PAST YEARS.
INFORHATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE AND IS
NOT INTENDED TO HECOGNIZE OH PREDICT THE COSTS AND RETURNS FROH ANY
ONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERE
COLLECTED AND DEVELOPED BY STAFF HEHBERS OF THE TEXAS AGRICULTURAL
EXTENSION SERVICE AND APPROVED FOR PUBLICATION.
530
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 02/22/82.
B-1241 (C11)
CHRISTMAS TREE PRODUCTION, FOURTH YEAR, NORTHEAST TEXAS REGION
1982 PROJECTED COSTS AND RETUHNS PER ACHE
MACHINERY
OPERATION
30PHBR POISONER
SHREDDER (2R) T
SPRAYER, C. TREE
SHREDDER (2R) T
SPRAYER, C. TREE
SHREDDER(2R) T
SPRAYER, C. TREE
SHREDDER (2R) T
SPRAYER, C. TREE
SHREDDER (2R) T
SPRAYER, C. TREE
SHREDDER (2R) T
SPRAYER, C TREE
SHREDDER(2R) T
TA N D E M D I S C T
HACH
ITEM OPER
TIHES LABOR HACHINE OPER LABOR
NO. HCNTH OVER HOURS
HOURS COSTS COSTS
5,41
5,30
5,99
5,30
5,99
5,30
5,99
5,30
5,99
5,30
5,99
5,30
5,99
5,30
5,33
FEB
APR
APR
HAY
HAY
JUNE
JUNE
JULY
JULY
AUG
AUG
SEPT
SEPT
OCT
OCT
TOTALS
1.00
1.00
2.00
1.00
1.00
1.00
1.00
1.00
2.00
1.00
1.00
1.00
1.00
1.00
0.12
0.076
0.416
0.764
0.416
0.382
0.416
0.382
0-416
0.764
0.416
0-382
0.416
0.382
0-416
0.033
m—
—
—
—
8 . 0 2 2 6-077
0.101
0.549
1.008
0.549
0.504
0.549
0.504
0.549
1.008
0.549
0.504
0.549
0.504
0.549
0.044
^
APPL. HACH
INPUT F I X E D
COSTS COSTS
TOTAL
OPER.
COST
0.45
1-20
1.04
2-98
1.49 2 - 4 7
0.0
6 . 9 5 10.91
3-28 4.54 33-96 20-59 62-37
1.49 2-47
0.0
6.95
10.91
1-64 2 . 2 7
8 . 6 4 10.29 22.84
1.49 2.47
0.0
6.95
10.91
1.64 2.27
8 . 6 4 10-29 22.84
1.49 2.47
0.0
6.95
10.91
3.28 4.54
33.96 20.59 62.37
1.49 2.47
0.0
6.95
10.91
1.64 2.27
8 . 6 4 10.29 22.84
1.49 2 . 4 7
6.95
0.0
10.91
1.64 2.27
8.64 10.29 22.84
1.49 2.47
0.0
6.95
10.91
0.12 0.20
0.0
0.3 9
0.71
— — — — —
— -.._.23.97 36.10 103.68132-42 296.16
0-28
.I...
—
* >
RESIDUAL RETURNS AT ALTERNATIVE YIELDS AND PRICES
ADJUSTED FOR YIELD-RELATED COSTS AND CHANGES IN SHARE-RENT
INCOHE ABOVE VARIABLE COSTS LESS SHARE-RENT
PRICE OF TREES
(DOLLARS)
9.60
10.80
12.00
13.20
2545.07
2936.75
3328.43
3 7 2 0 . 11
2900.93
3341.57
3782.21
4222.85
3256.79
3746.39
4235.99
4725.59
3612.65
4151.21
4689.77
5228.32
3968.50
4556.02
5143.54
5731.06
14.40
EACH
I
326.40 J
I
367.20 1
QUANTITY OF
TREES
I
408.00 J
I
448.80 |
I
489.60 |
4 111 . 7 9 j
J
4663.48 J
l
5215.19 |
I
5766.88 |
I
6318.58 |
L
* )
-ISTING OF THE MAME SET ANO PRTCE VECTOR REGION NUMBER:
11 D AT E : ^ 2 2 2 3 2
CODE ITEM NAME NMOO UNIT PRICE COOE ITEM NAME
4
5
15
17
MILK
EGGS
STOCKER STEERS
BREEDING HEIFERS
CULL COWS
C W T.
CASE
C W T.
HEAD
SA.T
103 SA-T & MIN.
1 I I C O N C E N T R AT E S
1 23 G R A T N M I X
1 2 4 CALF FEED
> A 9 F I N I S H I N G R AT I O N
i S O W F E E D G E S T.
1 -J6 S O W F E E D L A C T .
1 37 R O A R F E E D
1 39 O I G S T A R T E R
149 BREEDING
PA S T U R E
S M . G R . PA S T U R E
COMMON LEGUME
C O A S TA L L E G U M E
H AY
H AY ( P R O D . C O S T )
! 75
194
204
2 0 5
2 0 6
2 11
2 1 5
22?
2 56
2 7 6
231
2 8 2
340
3 8 3
SOUTHERN PEAS
^E^T
(K)
Aooi.'.
FERT (N) APPL»D
FERT (P) APPL'D
NITROGEN
P H O S P H AT E
P O TA S H
DEFOLIANT
STRIP & HAUL
HAUL. C3MP&EDUC
3IN,
BAG.
TIES
CUSTOM BALING
MARKETING
fp*s
HEAD
2 9U.
3 = TON
% - DOZ.
5 = GAL.
6
7
8
9
10
=
=
=
=
=
BALE
ACRE
HOUR
D AY S
AUM
10.60
10.60
10 .5*
1 4 . 2 0
524
5 2 9
530
531
2 2 . 0 0
125.00
ACRE
ACRE
ACRE
140.0 0
7 5 . 0 0
7 5 . 0 0
532
533
540
541
542
SPRIGS
HERBICIDE
SEED
INSECTICIDE
CUSTOM COMBINE
BALE
TON
C W T.
LB.
L B .
LB .
LB.
LB .
L B .
ACRE
C W T.
BALE
C W T.
BALE
DOL.
1 .65
40 .DO
543
544
545
550
551
552
553
5 5 4
5 5 5
556
560
561
562
571
572
CUSTOM HAUL
S E E D ( T R E AT E D )
CUSTOM COMBINE
SFED
HERBICIDE
INSECTICIDE
CUSTOM COMBINE
CUSTOM HAUL
INNOCULANT
CUSTOM C0M8INE
SEED
CUSTOM COMBINE
CUSTOM HAUL
WHET
HERBICIDE
POISON GRAIN
CTRE
CTRE
HEAD
HEAD
C W T.
LB .
id i
151
152
158
159
170
C.HD
BU.
C W T.
BU.
BU.
LB •
TON
BU.
LB .
LB.
C W T.
C W T.
C W T.
C W T.
C W T.
C W T.
C W T.
C W T.
HEAD
HEAD
MGMT RECORDS
MISC EXPENSE
TA X E S
VET MEDICINE
LP GAS
CLEANING
INSUR. PREMIUMS
U T I L I T I E S
RETURN ON INVEST
ELECTRICITY
HAULING
SUPPL IES
SUPPLIES
SUPPLIES
S H AV I N G S
SEED
HERBICIDE
CUSTOM HARVEST
CUSTOM HAUL
SEED
HERBICIDE
INSECTICIDE
SEED
HERBICIDE
INSECTICIDE
CUSTOM HARVEST
CUSTOM HAUL
H AY
H AY
H AY
C W T.
C W T.
HEAD
C W T.
1 9 C A LV E S
2 0 B U L L C A LV E S
21 CULL DAIRY COWS
2 2 D A I RY B U L L C A LV E
♦I R A I S I N G H E R D R E ^
4 3 MARKET HOGS
49 -EEDER PIGS
61 330ILERS
7 2 CORN
7 3 GRAIN SORGHJM
7 4 D AT S
7 6 W H E AT
9 3 COTTON .INT
9 4 COTTONSEED
9 8 S0Y8EANS
t
I
I
t
I
2
3
4
NMOD UNIT ^RICE
=
ACIN
a
=
=
LB.
PINT
Q T.
14.10
2.70
71 .50
700.00
4 6 . 3 0
71 .50
7 0 . 0 0
4 3 . 0 0
60 .00
200.00
51 .50
399
400
401
410
4 2 2
442
450
4 6 0
463
464
484
1 .17
13.00
2 .90
4 . 6 5
1 .80
3 . 7 5
489
491
492
498
501
5 0 2
0 . 5 7
9 0 . 0 0
6 . 1 5
0 . 0 6
0 . 2 5
9 . 5 0
9 . 1 0
10.25
10 .50
50 3
504
510
2 0 . 0 0
0 . 1 5
0 .29
0 . 2 7
0 . 2 9
0 .27
0 . 1 5
6 . 0 5
1 .90
3 . 7 5
2 . 3 5
* .50
1 .00
15
16
17
18
=
=
=
=
511
5 1 2
520
521
5 2 2
5 2 3
DOL.
C W T.
OZ.
MILE
POJL
DP
CEP
DP
COTN
COTN
GSRG
ESTB
H . L .
SMGN
SYBN
SYBN
SYBN
SPEA
19
20
=
FEFT
APPL
23
24
21
22
=
=
SQFT
C.HD
25
26
=
=
=
=
HEAD
DOL.
DOL •
DOL.
GAL.
EACH
EACH
HEAD
DOL •
KWH
C W T.
EACH
12. 00
1.00
1 i00
I. 00
0 . 7 2
325.30
260.00
3 2 . 5 0
0 . 1 2
0 . 0 5
0 . 7 5
50. 00
EACH
HEAD
LOAD
LB.
ACRE
BU.
200.00
30.00
90. 00
0 . 4 5
8 . 2 5
0 . 4 5
BU.
L B .
ACRE
AP°L
LB.
ACRE
APOL
ACRE
0 . 2 5
0 . 5 0
1 0 . 4 5
C W T.
BALE
BALE
BALE
0 . 3 0
1 .40
1.60
1 .80
ACRE
ACRE
LB.
35.00
4. 06
4 . 6
0 . 6
5 . 7
4 . 6
15.0
0 . 2 4
5 . 3 1
15.00
AP»L
ACRE
BU.
0.20
0 . 2 8
15.00
0 . 2 4
8 . 2 5
4 . 6 7
15.00
0 . 2 5
I .35
15.00
0 . 3 8
1 5 . 0 0
0 . 3 0
7 6 . 7 5
0 . 8 0
L B .
ACRE
L B .
ACRE
APPL
ACRE
BU.
ACRE
ACRE
L B .
ACRE
CWT •
GA_.
LB.
LOAD
CASE
BAGS
TREE
27
28
29
30
8
2
7
7
0
=
=
=
=
EACH
GPM
KWH
MCF