Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986
B-1241(C05)
PEACHES. FIRST YEAR
N o r t h e a s t Te x a s D i s t r i c t ( 5 )
1986 Projected Costs and Returns per Acre
0*\
GROSS INCOME Description
-WARNING- No gross receipts
VARIABLE COST Description
PREHARVEST
CUSTOM PLOW
WEED CONTROL
PEACH BORE
PEACH TREES
FOLIAR INSECT.
NITROGEN
PHOSPHORUS
POTASSIUM
WEED CONTROL
NITROGEN
MISCELLANEOUS
FOLIAR INSECT.
NITROGEN
WEED CONTROL
PEACH BORE
Fuel & Lube - Machinery
Repairs
Machinery
Labor
Machinery
Other
Quantity
=========
Quantity
==========
1.000
0.130
0.250
100.000
1.000
12.000
6.000
6.000
0.590
12.000
1.000
1.000
12.000
0.280
0.250
44.338
19.000
Unit
$ / Unit
===========
Unit
====
===========
===========
10.000
43.750
14.250
2.500
4.250
.280
.300
.110
43.750
.280
20.000
4.250
.280
43.750
14.250
10.00
5.68
3.56
250.00
4.25
3.36
1.80
0.66
25.81
3.36
20.00
4.25
3.36
12.25
3.56
63.25
18.05
243.86
102.50
acre
appl
appl
tree
appl
lb.
lb.
lb.
appl
lb.
acre
appl
lb.
appl
appl
Acre
Acre
Hour
Hour
$ / Unit
5.500
5.395
Total PREHARVEST
Interest - OC Borrowed
To t a l
===========
====
Your
Estimate
To t a l
779.58
404.817
Dol .
Total VARIABLE COST
0. 140
56.67
836.25
GROSS INCOME minus VARIABLE COST
-836.25
FIXED COST Description
Unit
Acre
Acre
Machinery
Land
Total FIXED Cost
To t a l
243.84
15.00
258.84
Total of ALL Cost
1095.09
NET PROJECTED RETURNS
-1095.09
jfP*N
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 farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.45
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986.
DATE
STAGE
TYPE
OF
OF
PRODUCTION
PRODUCT NAHE
NUMBER
OF
UNITS
PROD.
B-1241(C05)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
-HARNING- NO VALID RECEIPTS RECORDS
DATE
STAGE
TYPE
OF
O
F
PRODUCTION
08/10/85 PREHARVEST
08/15/85 PREHARVEST
08/15/85 PREHARVEST
08/20/85 PREHARVEST
09/10/85 PREHARVEST
09/15/85 PREHARVEST
09/15/85 PREHARVEST
09/20/85 PREHARVEST
01/15/86 PREHARVEST
02/01/86 PREHARVEST
02/01/86 PREHARVEST
02/15/86 PREHARVEST
03/10/86 PREHARVEST
04/10/86 PREHARVEST
04/15/86 PREHARVEST
04/15/86 PREHARVEST
04/15/86 PREHARVEST
04/15/86 PREHARVEST
04/15/86 PREHARVEST
04/20/86 PREHARVEST
05/10/86 PREHARVEST
05/15/86 PREHARVEST
05/15/86 PREHARVEST
05/15/86 PREHARVEST
05/15/86 PREHARVEST
05/20/86 PREHARVEST
06/10/86 PREHARVEST
06/15/86 PREHARVEST
06/15/86 PREHARVEST
06/15/86 PREHARVEST
06/15/86 PREHARVEST
06/15/86 PREHARVEST
06/20/86 PREHARVEST
07/10/86 PREHARVEST
07/20/86 PREHARVEST
07/31/86 PREHARVEST
INPUT NAME
NUMBER
OF
INPUT
H
G
E
H
H
E
H
H
E
H
N
H
E
M
E
E
E
E
H
M
M
E
E
H
E
H
H
E
E
E
H
M
M
H
H
K
UNITS
SHREDDING
CUSTOM PLOH
HEED CONTROL
DISCING-TANDEH
SHREDDING
PEACH BORE
SPRAYING
DISCING-TANDEM
PEACH TREES
PICKUP TRUCK
SHED, PACK,STORE
PRUNING
FOLIAR INSECT.
SHREDDING
NITROGEN
PHOSPHORUS
POTASSIUH
HEED CONTROL
OTHER LABOR
DISCING-TANDEH
SHREDDING
NITROGEN
HISCELLANEOUS
OTHER LABOR
FOLIAR INSECT.
DISCING-TANDEM
SHREDDING
NITROGEN
HEED CONTROL
PEACH BORE
OTHER LABOR
SPRAYING
DISCING-TANDEH
SHREDDING
DISCING-TANDEM
LAND RENT
2 ROH
8 FT
2 ROH
AIRBLAST
8 FT
3/4 TON
2 ROH
8 FT
2 ROH
PEACH
8 FT
2 ROH
AIRBLAST
8 FT
2 ROH
8 FT
PEACHES
1.0000
1.0000
.1300
1.0000
1.0000
.2500
1.0000
1.0000
100.0000
1050.0000
.0500
4.0000
1.0000
1.0000
12.0000
6.0000
6.0000
.5900
5.0000
1.0000
1.0000
12.0000
1.0000
5.0000
1.0000
1.0000
1.0000
12.0000
.2800
.2500
5.0000
1.0000
1.0000
1.0000
1.0000
1.0000
CASH
NON
CASH
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
V
C
V
C
V
C
C
C
C
c
V
V
V
V
V
c
c
c
V
V
V
c
c
c
c
V
V
V
V
c
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and is not intended to recognizo or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.46
B-1241(C05)
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986.
PEACHES, SECOND YEAR
N o t h e a s t Te x a s D i s t r i c t ( 5 )
1986 Projected Costs and Returns per Acre
GROSS INCOME Description
-WARNING- No gross receipts
VARIABLE COST Description
PEACH BORE
PEACH TREES
NITROGEN
PHOSPHORUS
POTASSIUM
NITROGEN
FOLIAR INSECT.
BACTERIAL SPOT
NITROGEN
MISCELLANEOUS
Fuel & Lube
Machinery
Repairs
Machinery
Labor
Machinery
Other
Interest
OC Borrowed
Quantity Unit $ / Unit
To t a l
Unit $ / Unit
To t a l
Quantity
0.500
5.000
24.000
12.000
12.000
24.000
1.000
1.000
24.000
1.000
40.392
28.000
310.166
appl
tree
lb.
lb.
lb.
lb.
appl
appl
lb.
acre
Acre
Acre
Hour
Hour
Dol .
Total VARIABLE COST
14 250
2 500
280
300
110
280
4 250
11 000
280
20 000
5 500
5 357
0 140
Your
Estimate
7.12
12.50
6.72
3.60
1.32
6.72
4.25
11.00
6.72
20.00
56.92
16.78
222. 16
150.00
43.42
569.23
GROSS INCOME minus VARIABLE COST
-569.23
FIXED COST Description
Unit
Acre
Acre
Acre
Machinery
Land
Perennial Crop
To t a l
198 72
15 0 0
153 31
Total FIXED Cost
367.03
Total of ALL Cost
936.26
NET PROJECTED RETURNS
■936.26
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 farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.47
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986,
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
PRODUCT NAHE
NUMBER
OF
UNITS
B-124KC05)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
-HARMING- NO VALID RECEIPTS RECORDS
D AT E
02/01/86
08/10/86
08/20/86
09/15/86
09/15/86
09/20/86
01/15/87
01/15/87
01/31/87
02/15/87
03/15/87
03/15/87
03/15/87
04/20/87
05/15/87
05/15/87
05/20/87
06/10/87
06/15/87
06/15/87
06/15/87
06/15/87
06/15/87
06/20/87
06/30/87
07/20/87
07/31/87
07/31/87
S TA G E
TYPE
OF
OF
PRODUCTION INPUT
H
M
H
E
H
H
E
H
H
H
E
E
E
M
E
H
M
M
H
E
E
H
E
M
E
M
L
K
INPUT NAME
NUMBER
OF
UNITS
PRUNING
SHREDDING
DISCING-TANDEH
PEACH BORE
SPRAYING
DISCING-TANDEH
PEACH TREES
OTHER LABOR
PICKUP TRUCK
OTHER LABOR
NITROGEN
PHOSPHORUS
POTASSIUH
DISCING-TANDEH
NITROGEN
OTHER LABOR
DISCING-TANDEM
SHREDDING
SPRAYING
FOLIAR INSECT.
BACTERIAL SPOT
OTHER LABOR
NITROGEN
DISCING-TANDEM
HISCELLANEOUS
DISCING-TANDEM
PEACHES
LAND RENT
2 ROH
8 FT
AIRBLAST
8 FT
3/4 TON
8 FT
8 FT
2 ROH
AIRBLAST
8 FT
PEACH
8 FT
YEAR 1
PEACHES
8.0000
1.0000
.2000
.5000
1.0000
.2000
5.0000
6.0000
1050.0000
5.0000
24.0000
12.0000
12.0000
.2000
24.0000
3.7500
.2000
1.0000
1.0000
1.0000
1.0000
5.2500
24.0000
.2000
1.0000
.2000
1.0000
1.0000
CASH
NON
CASH
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
V
C
C
V
V
C
C
C
C
V
V
V
V
C
C
V
V
C
C
C
C
V
V
V
V
C
V
F
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
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 farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.48
B-1241(C05)
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986.
PEACHES. THIRD YEAR
N o r t h e a s t Te x a s D i s t r i c t ( 5 )
1986 Projected Costs and Returns per Acre
GROSS INCOME Description
PEACHES CULLS
PEACHES JUMBO
PEACHES NUMBER 1
PEACHES NUMBER 2
Quantity
10.000
5.000
25.000
10.000
Unit
bu.
bu.
bu.
bu.
$ / Unit
0.0001
40.0000
18.0000
12.0000
Total GROSS Income
Your
Estimate
0.00
200.00
450.00
120.00
770.00
VARIABLE COST Description
PREHARVEST
PEACH BORE
HERBICIDE
DORMANT OIL
PEACH TREES
NITROGEN
PHOSPHORUS
POTASSIUM
BACTERIAL SPOT
HERBICIDE
PINK BUD
PETAL FALL
SHUCK SPLIT
FIRST COVER
SECOND COVER
THIRD COVER
MISCELLANEOUS
NITROGEN
PHOSPHORUS
POTASSIUM
FOURTH COVER
FIFTH COVER
SIXTH COVER
SEVENTH COVER
PRE-HARVEST
Fuel & Lube
Machinery
Repairs
Machinery
Labor
Machinery
Other
Total PREHARVEST
HARVEST
CONTAINERS
Fuel & Lube
Machinery
Repairs
Machinery
Labor
Machinery
Other
Quantity
1.000
1.000
1.000
5.000
36.000
6.000
6.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
0.500
1.000
36.000
6.000
6.000
1.000
0.500
0.500
1.000
1.000
43.105
64.500
Unit
appl
lb.
appl
tree
lb.
lb.
lb.
appl
lb.
appl
appl
appl
appl
appl
appl
acre
lb.
lb.
lb.
appl
appl
appl
appl
appl
Acre
Acre
Hour
Hour
$ / Unit
14.250
10.000
40.000
2.500
.280
.300
.110
11.000
10.000
11.870
11.870
11.870
15.920
13.650
13.650
20.000
.280
.300
. 110
13.650
13.650
15.920
15.920
10.620
5.500
4.415
To t a l
14.25
10.00
40.00
12.50
10.08
1.80
0.66
11 . 0 0
10.00
11.87
11.87
11.87
15.92
13.65
6.82
20.00
10.08
1.80
0.66
13.65
6.82
7.96
15.92
10.62
61.54
20.03
237.08
284.75
873.22
82.000
1.066
22.000
each
Acre
Acre
Hour
Hour
.650
5.500
4.000
Total HARVEST
Interest
To t a l
53.30
1.37
1.00
5.86
88.00
149.54
OC Borrowed
313.161
Dol.
0. 140
43.84
Total VARIABLE COST
1066.60
GROSS INCOME minus VARIABLE COST
-296.60
FIXED COST Description
Unit
Acre
Acre
Acre
Machinery
Land
Perennial Crop
Total FIXED Cost
To t a l
361.38
15.00
284.39
660.77
Total of ALL Cost
1727.36
NET PROJECTED RETURNS
-957.36
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 farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.49
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986.
DATE
STAGE
TYPE
OF
OF
OF
PROD.
UNITS
PRODUCTION
06/20/88
06/20/88
06/20/88
06/20/88
DATE
HARVEST
HARVEST
HARVEST
HARVEST
A
A
A
A
STAGE
TYPE
OF
OF
PRODUCTION
INPUT
08/10/87 PREHARVEST
08/20/87 PREHARVEST
09/15/87 PREHARVEST
09/15/87 PREHARVEST
09/15/87 PREHARVEST
09/20/87 PREHARVEST
11 / 1 5 / 8 7 PREHARVEST
01/15/88 PREHARVEST
01/15/88 PREHARVEST
01/31/88 PREHARVEST
0 1 / 3 1 / 8 8 PREHARVEST
0 2 / 0 1 / 8 8 PREHARVEST
0 2 / 1 0 / 8 8 PREHARVEST
02/10/88 PREHARVEST
02/10/88 PREHARVEST
02/10/88 PREHARVEST
02/15/88 PREHARVEST
0 2 / 1 5 / 8 8 PREHARVEST
0 2 / 1 5 / 8 8 PREHARVEST
0 2 / 2 0 / 8 8 PREHARVEST
0 3 / 11 / 8 8 PREHARVEST
0 3 / 11 / 8 8 PREHARVEST
0 3 / 2 5 / 8 8 PREHARVEST
03/25/88 PREHARVEST
03/30/88 PREHARVEST
04/05/88 PREHARVEST
0 4 / 0 7 / 8 8 PREHARVEST
0 4 / 0 8 / 8 8 PREHARVEST
0 4 / 0 8 / 8 8 PREHARVEST
0 4 / 1 5 / 8 8 PREHARVEST
0 4 / 1 5 / 8 8 PREHARVEST
0 4 / 1 5 / 8 8 PREHARVEST
0 4 / 2 2 / 8 8 PREHARVEST
0 4 / 2 2 / 8 8 PREHARVEST
04/29/88 PREHARVEST
0 4 / 2 9 / 8 8 PREHARVEST
0 4 / 3 0 / 8 8 PREHARVEST
0 5 / 0 5 / 8 8 PREHARVEST
0 5 / 0 5 / 8 8 PREHARVEST
05/05/88 PREHARVEST
0 5 / 0 6 / 8 8 PREHARVEST
0 5 / 0 6 / 8 8 PREHARVEST
0 5 / 1 3 / 8 8 PREHARVEST
0 5 / 1 3 / 8 8 PREHARVEST
0 5 / 1 5 / 8 8 PREHARVEST
0 5 / 1 5 / 8 8 PREHARVEST
0 5 / 2 0 / 8 8 PREHARVEST
0 5 / 2 0 / 8 8 PREHARVEST
05/25/88 PREHARVEST
05/26/88 PREHARVEST
05/27/88 PREHARVEST
05/27/88 PREHARVEST
06/03/88 PREHARVEST
06/03/88 PREHARVEST
06/15/88 PREHARVEST
06/15/88 PREHARVEST
06/20/88 HARVEST
06/20/88 HARVEST
06/20/88 HARVEST
06/20/88 HARVEST
06/30/88
06/30/88
06/30/88
H
H
E
M
E
H
E
E
H
H
N
H
H
E
E
E
E
M
H
E
M
E
M
E
M
M
H
M
E
M
E
H
M
E
M
E
E
E
E
E
M
E
M
E
M
H
H
E
M
M
H
E
H
E
H
H
H
E
H
D
K
L
L
PRODUCT NAHE
PEACHES
PEACHES
PEACHES
PEACHES
NUHBER 1
JUMBO
NUMBER 2
CULLS
INPUT NAME
25.0000
5.0000
10.0000
10.0000
NUMBER
OF
UNITS
SHREDDING
DISCING-TANDEM
PEACH BORE
SPRAYING
HERBICIDE
DISCING-TANDEH
DORHANT OIL
PEACH TREES
OTHER LABOR
PICKUP TRUCK
SHED, PACK,STORE
PRUNING
APPLY FERTILIZER
NITROGEN
PHOSPHORUS
POTASSIUH
BACTERIAL SPOT
SPRAYING
OTHER LABOR
HERBICIDE
SPRAYING
PINK BUD
SPRAYING
PETAL FALL
SHREDDING
DISCING-TANDEH
THINNING
SPRAYING
SHUCK SPLIT
SPRAYING
FIRST COVER
OTHER LABOR
SPRAYING
SECOND COVER
SPRAYING
THIRD COVER
MISCELLANEOUS
NITROGEN
PHOSPHORUS
POTASSIUM
SPRAYING
FOURTH COVER
SPRAYING
FIFTH COVER
DISCING-TANDEH
OTHER LABOR
SPRAYING
SIXTH COVER
SHREDDING
DISCING-TANDEH
SPRAYING
SEVENTH COVER
SPRAYING
PRE-HARVEST
DISCING-TANDEH
OTHER LABOR
HAULING PEACHES
CONTAINERS
HARVESTING LABOR
PICKING BOXES
LAND RENT
PEACHES
PEACHES
1HEIGHT
PER
1HEAD
NUMBER
2 ROH
8 FT
AIRBLAST
PEACH
8 FT
3/4 TON
AIRBLAST
PEACH
AIRBLAST
3RD
AIRBLAST
3RD
2 ROH
8 FT
AIRBLAST
3RD
AIRBLAST
3RD
AIRBLAST
3RD
AIRBLAST
3RD
PEACH
AIRBLAST
3RD
AIRBLAST
3RD
8 FT
AIRBLAST
3RD
2 ROH
8 FT
AIRBLAST
3RD
AIRBLAST
3RD
8 FT
YEAR3
PEACH
PEACHES
PEACHES
YEAR 1
YEAR 2
1.0000
.2000
1.0000
1.0000
1.0000
.2000
1.0000
5.0000
3.5000
1050.0000
.0500
8.0000
1.0000
36.0000
6.0000
6.0000
1.0000
1.0000
3.5000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.2000
33.0000
1.0000
1.0000
1.0000
1.0000
5.0000
1.0000
1.0000
1.0000
.5000
1.0000
36.0000
6.0000
6.0000
1.0000
1.0000
1.0000
.5000
.2000
6.5000
1.0000
.5000
1.0000
.2000
1.0000
1.0000
1.0000
1.0000
.2000
5.0000
.4200
82.0000
22.0000
1.0000
1.0000
1.0000
1.0000
.0000
.0000
.0000
.0000
CASH
NON
CASH
B-124KC05)
CASH LANDLORD BREAK
NON- SHARE EVEN
CASH
PROD.
C
C
C
C
.00
.00
.00
.00
/S5jj\
N
N
N
N
FIXED LANDLORD
OR SHARE
VARI.
C
V
C
V
C
C
C
V
V
V
C
V
C
C
C
C
V
V
V
V
C
C
V
V
C
V
C
V
C
V
c
V
c
c
V
V
c
V
c
c
c
c
c
V
V
V
V
V
c
V
c
V
c
V
c
V
c
V
c
V
c
c
c
V
V
V
F
F
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
'^%
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 farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.50
B-1241(C05)
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986.
PEACHES, FOURTH YEAR
N o r t h e a s t Te x a s D i s t r i c t ( 5 )
1986 Projected Costs and Returns per Acre
GROSS INCOME Description
PEACHES CULLS
PEACHES JUMBO
PEACHES NUMBER 1
PEACHES NUMBER 2
Quantity
15.000
7.500
37.500
15.000
Unit
bu.
bu.
bu.
bu.
$ / Unit
0.0001
40.0000
18.0000
12.0000
Total GROSS Income
VARIABLE COST Description
PREHARVEST
PEACH BORE
HERBICIDE
BACTERIAL SPOT
NITROGEN
PHOSPHORUS
POTASSIUM
DORMANT OIL
HERBICIDE
PINK BUD
SHUCK SPLIT
PETAL FALL
FIRST COVER
SECOND COVER
THIRD COVER
MISCELLANEOUS
FOURTH COVER
FIFTH COVER
SIXTH COVER
SEVENTH COVER
PRE-HARVEST
Fuel & Lube
Machinery
Repairs
Machinery
Labor
Machinery
Other
Total PREHARVEST
HARVEST
CONTAINERS
Fuel & Lube
Machinery
Repairs
Machinery
Labor
Machinery
Other
Your
Estimate
0.00
300.00
675.00
180.00
1155.00
Quantity
1.000
0.830
1.000
72.000
12.000
12.000
1.000
0.830
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
43.105
131.500
Unit
appl
lb.
appl
lb.
lb.
lb.
appl
lb.
appl
appl
appl
appl
appl
appl
acre
appl
appl
appl
appl
appl
Acre
Acre
Hour
Hour
$ / Unit
14.250
10.000
11.000
.280
.300
.110
40.000
10.000
18.750
18.250
18.750
22.300
17.750
17.750
20.000
17.750
17.750
22.300
22.300
17.000
5.500
4.713
To t a l
14.25
8.30
11.00
20.16
3.60
1.32
40.00
8.30
18.75
18.25
18.75
22.30
17.75
17.75
20.00
17.75
17.75
22.30
22.30
17.00
61.54
20.03
237.08
619.75
1275.99
542.000
6.346
60.000
each
Acre
Acre
Hour
Hour
.650
5.500
4.000
Total HARVEST
Interest - OC Borrowed
To t a l
352.29
8. 15
5.98
34.90
240.00
641.33
670.356
Dol .
0.140
93.85
Total VARIABLE COST
2011.17
GROSS INCOME minus VARIABLE COST
-856.17
FIXED COST Description
Unit
Acre
Acre
Acre
Machinery
Land
Perennial Crop
To t a l
398.23
15.00
418.42
Total FIXED Cost
831.65
Total of ALL Cost
2842.82
NET PROJECTED RETURNS
-1687.82
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 farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.51
Projections for Planning Purposes Only
B-1241(C05)
Not to be Used without Updating after April 25, 1986.
DATE
STAGE
TYPE
OF
OF
PRODUCTION
06/20/89
06/20/89
06/20/89
06/20/89
DATE
HARVEST
HARVEST
HARVEST
HARVEST
PRODUCT NAME
NUMBER
•
PEACHES
PEACHES
PEACHES
PEACHES
JUMBO
NUMBER 1
NUMBER 2
CULLS
TYPE
OF
OF
OF
PRODUCTION
INPUT
UNITS
H
H
H
H
H
E
H
E
H
E
H
H
N
E
E
E
H
E
E
M
H
E
M
H
E
M
M
E
M
M
E
M
H
E
H
E
H
E
E
H
E
M
H
M
E
M
E
M
E
M
M
H
H
E
H
H
D
K
L
L
L
D
INPUT NAME
PRUNING
THINNING
DISCING-TANDEH
SHREDDING
DISCING-TANDEH
PEACH BORE
SPRAYING
HERBICIDE
DISCING-TANDEH
BACTERIAL SPOT
OTHER LABOR
PICKUP TRUCK
SHED, PACK,STORE
NITROGEN
PHOSPHORUS
POTASSIUH
APPLY FERTILIZER
DORHANT OIL
HERBICIDE
SPRAYING
OTHER LABOR
PINK BUD
SPRAYING
OTHER LABOR
SHUCK SPLIT
SPRAYING
SHREDDING
PETAL FALL
SPRAYING
DISCING-TANDEH
FIRST COVER
SPRAYING
OTHER LABOR
SECOND COVER
SPRAYING
THIRD COVER
SPRAYING
MISCELLANEOUS
FOURTH COVER
SPRAYING
FIFTH COVER
SPRAYING
OTHER LABOR
DISCING-TANDEH
SIXTH COVER
SPRAYING
SEVENTH COVER
SPRAYING
PRE-HARVEST
SPRAYING
SHREDDING
OTHER LABOR
DISCING-TANDEM
CONTAINERS
HARVESTING LABOR
HAULING PEACHES
PICKING BOXES
LAND RENT
PEACHES
PEACHES
PEACHES
COOLER
NUHBER
8 FT
2 ROH
8 FT
AIRBLAST
PEACH
8 FT
3/4 TON
PEACH
AIRBLAST
4-15
AIRBLAST
4-15
AIRBLAST
2 ROH
4-15
AIRBLAST
8 FT
4-15
AIRBLAST
4-15
AIRBLAST
4-15
AIRBLAST
PEACH
4-15
AIRBLAST
4-15
AIRBLAST
8 FT
4-15
AIRBLAST
4-15
AIRBLAST
4-15
AIRBLAST
2 ROH
8 FT
PEACH
YEAR4
PEACHES
PEACHES
YEAR 2
YEAR 1
YEAR 3
STORAGE
HEAD
.0000
.0000
.0000
.0000
7.5000
37.5000
15.0000
15.0000
STAGE
02/01/88 PREHARVEST
04/07/88 PREHARVEST
07/20/88 PREHARVEST
0 8 / 11 / 8 8 PREHARVEST
08/20/88 PREHARVEST
09/15/88 PREHARVEST
09/15/88 PREHARVEST
09/15/88 PREHARVEST
09/20/88 PREHARVEST
11 / 1 5 / 8 8 PREHARVEST
01/15/89 PREHARVEST
01/31/89 PREHARVEST
01/31/89 PREHARVEST
02/10/89 PREHARVEST
02/10/89 PREHARVEST
02/10/89 PREHARVEST
02/10/89 PREHARVEST
02/15/89 PREHARVEST
02/15/89 PREHARVEST
02/15/89 PREHARVEST
02/15/89 PREHARVEST
0 3 / 11 / 8 9 PREHARVEST
0 3 / 11 / 8 9 PREHARVEST
03/15/89 PREHARVEST
03/25/89 PREHARVEST
03/25/89 PREHARVEST
04/01/89 PREHARVEST
04/08/89 PREHARVEST
04/08/89 PREHARVEST
04/10/89 PREHARVEST
04/15/89 PREHARVEST
04/15/89 PREHARVEST
04/15/89 PREHARVEST
0 4 / 2 2 / 8 9 PREHARVEST
04/22/89 PREHARVEST
0 4 / 2 9 / 8 9 PREHARVEST
0 4 / 2 9 / 8 9 PREHARVEST
0 4 / 3 0 / 8 9 PREHARVEST
0 5 / 0 6 / 8 9 PREHARVEST
0 5 / 0 6 / 8 9 PREHARVEST
05/13/89 PREHARVEST
05/13/89 PREHARVEST
05/15/89 PREHARVEST
0 5 / 2 0 / 8 9 PREHARVEST
05/20/89 PREHARVEST
05/20/89 PREHARVEST
05/27/89 PREHARVEST
05/27/89 PREHARVEST
06/03/89 PREHARVEST
06/03/89 PREHARVEST
06/10/89 PREHARVEST
06/15/89 PREHARVEST
06/20/89 PREHARVEST
06/24/89 HARVEST
06/25/89 HARVEST
06/25/89 HARVEST
06/25/89 HARVEST
06/30/89
06/30/89
06/30/89
06/30/89
07/01/89 HARVEST
PER
UNITS
PROD.
A
A
A
A
HEIGHT
OF
11.0000
49.0000
.2000
1.0000
.2000
1.0000
1.0000
.8300
.2000
1.0000
15.0000
1050.0000
.0500
72.0000
12.0000
12.0000
1.0000
1.0000
.8300
1.0000
15.0000
1.0000
1.0000
10.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.2000
1.0000
1.0000
20.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
6.5000
.2000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
5.0000
.2000
542.0000
60.0000
2.5000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
CASH LANDLORD BREAK
NON- SHARE EVEN
CASH
PROD.
C
C
C
C
.00
.00
.00
.00
N
N
N
N
CASH FIXED LANDLORD
NON
OR SHARE
CASH VARI.
C
V
C
V
C
V
C
V
C
C
V
V
C
C
C
V
V
V
C
C
V
V
C
c
V
V
c
c
V
V
c
V
c
c
c
V
c
V
c
c
V
V
c
V
c
V
c
V
c
V
c
V
c
V
c
c
V
V
V
V
F
F
F
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
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 farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.52
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986,
B-1241(C05)
PEACHES, FIFTH YEAR
N o r t h e a s t Te x a s D i s t r i c t ( 5 )
1986 Projected Costs and Returns per Acre
f^'
GROSS INCOME Description
PEACHES CULLS
PEACHES JUMBO
PEACHES NUMBER 1
PEACHES NUMBER 2
Quantity
30.000
15.000
75.000
30.000
Unit
bu.
bu.
bu.
bu.
$ / Unit
0.0001
40.0000
18.0000
12.0000
Total GROSS Income
VARIABLE COST Description
PREHARVEST
PEACH BORE
HERBICIDE
BACTERIAL SPOT
NITROGEN
PHOSPHORUS
POTASSIUM
DORMANT OIL
HERBICIDE
PINK BUD
SHUCK SPLIT
PETAL FALL
FIRST COVER
SECOND COVER
THIRD COVER
MISCELLANEOUS
FOURTH COVER
FIFTH COVER
SIXTH COVER
SEVENTH COVER
PRE-HARVEST
Fuel & Lube
Machinery
Repairs
Machinery
Labor
Machinery
Other
Total PREHARVEST
HARVEST
CONTAINERS
Fuel & Lube
Machinery
Repairs
Machinery
Labor
Machinery
Other
Your
Estimate
0.00
600.00
1350.00
360.00
2310.00
Quantity
1.000
0.830
1.000
72.000
12.000
12.000
1.000
0.830
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
43.105
143.500
Unit
appl
lb.
appl
lb.
lb.
lb.
appl
lb.
appl
appl
appl
appl
appl
appl
acre
appl
appl
appl
appl
appl
Acre
Acre
Hour
Hour
$ / Unit
14.250
10.000
11.000
.280
.300
. 11 0
40.000
10.000
18.750
18.250
18.750
22.300
17.750
17.750
20.000
17.750
17.750
22.300
22.300
17.000
5.500
4.611
To t a l
14.25
8.30
11.00
20.16
3.60
1.32
40.00
8.30
18.75
18.25
18.75
22.30
17.75
17.75
20.00
17.75
17.75
22.30
22.30
17.00
61 .54
20.03
237.08
661.75
1317.99
542.000
6.346
60.000
each
Acre
Acre
Hour
Hour
.650
5.500
4.000
Total HARVEST
Interest - OC Borrowed
To t a l
352.29
8. 15
5.98
34.90
240.00
641.33
678.335
Dol .
Total VARIABLE COST
0. 140
94.97
2054.28
GROSS INCOME minus VARIABLE COST
255.72
FIXED COST Description
Unit
Acre
Acre
Acre
Machinery
Land
Perennial Crop
To t a l
398.23
15.00
654.71
Total FIXED Cost
1067.95
Total of ALL Cost
3122.23
NET PROJECTED RETURNS
-812.23
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 farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.53
B-1241(C05)
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986.
D AT E
S TA G E
OF
PRODUCTION
06/20/89
06/20/89
06/20/89
06/20/89
D AT E
TYPE
S TA G E
OF
PRODUCTION
02/01/88 PREHARVEST
04/07/88 PREHARVEST
07/20/88 PREHARVEST
08/11/88 PREHARVEST
08/20/88 PREHARVEST
09/15/88 PREHARVEST
09/15/88 PREHARVEST
09/15/88 PREHARVEST
09/20/88 PREHARVEST
11/15/88 PREHARVEST
01/15/89 PREHARVEST
01/31/89 PREHARVEST
01/31/89 PREHARVEST
02/10/89 PREHARVEST
02/10/89 PREHARVEST
02/10/89 PREHARVEST
02/10/89 PREHARVEST
02/15/89 PREHARVEST
02/15/89 PREHARVEST
02/15/89 PREHARVEST
02/15/89 PREHARVEST
03/11/89 PREHARVEST
03/11/89 PREHARVEST
03/15/89 PREHARVEST
03/25/89 PREHARVEST
03/25/89 PREHARVEST
04/01/89 PREHARVEST
04/08/89 PREHARVEST
04/08/89 PREHARVEST
04/10/89 PREHARVEST
04/15/89 PREHARVEST
04/15/89 PREHARVEST
04/15/89 PREHARVEST
04/22/89 PREHARVEST
04/22/89 PREHARVEST
04/29/89 PREHARVEST
04/29/89 PREHARVEST
04/30/89 PREHARVEST
05/06/89 PREHARVEST
05/06/89 PREHARVEST
05/13/89 PREHARVEST
05/13/89 PREHARVEST
05/15/89 PREHARVEST
05/20/89 PREHARVEST
05/20/89 PREHARVEST
05/20/89 PREHARVEST
05/27/89 PREHARVEST
05/27/89 PREHARVEST
06/03/89 PREHARVEST
06/03/89 PREHARVEST
06/10/89 PREHARVEST
06/15/89 PREHARVEST
06/20/89 PREHARVEST
06/24/89 HARVEST
06/25/89 HARVEST
06/25/89 HARVEST
06/25/89 HARVEST
06/30/89
06/30/89
06/30/89
06/30/89
06/30/89
07/01/89 HARVEST
NUMBER
HEIGHT
O
F
PER
PROD.
UNITS
HEAD
A
A
A
A
HARVEST
HARVEST
HARVEST
HARVEST
PRODUCT NAHE
OF
TYPE
PEACHES
PEACHES
PEACHES
PEACHES
JUMBO
NUMBER 1
NUMBER 2
CULLS
INPUT
PRUNING
THINNING
DISCING-TANDEM
SHREDDING
DISCING-TANDEM
PEACH BORE
SPRAYING
HERBICIDE
DISCING-TANDEM
BACTERIAL SPOT
OTHER LABOR
PICKUP TRUCK
SHED, PACK,STORE
NITROGEN
PHOSPHORUS
POTASSIUM
APPLY FERTILIZER
DORMANT OIL
HERBICIDE
SPRAYING
OTHER LABOR
PINK BUD
SPRAYING
OTHER LABOR
SHUCK SPLIT
SPRAYING
SHREDDING
PETAL FALL
SPRAYING
DISCING-TANDEM
FIRST COVER
SPRAYING
OTHER LABOR
SECOND COVER
SPRAYING
THIRD COVER
SPRAYING
MISCELLANEOUS
FOURTH COVER
SPRAYING
FIFTH COVER
SPRAYING
OTHER LABOR
DISCING-TANDEM
SIXTH COVER
SPRAYING
SEVENTH COVER
SPRAYING
PRE-HARVEST
SPRAYING
SHREDDING
OTHER LABOR
DISCING-TANDEH
CONTAINERS
HARVESTING LABOR
HAULING PEACHES
PICKING BOXES
LAND RENT
PEACHES
PEACHES
PEACHES
PEACHES
COOLER
.0000
.0000
.0000
.0000
C
C
C
C
.00
.00
.00
.00
N U M B E R iCASH FIXED LANDLORD
OF
NON
OR SHARE
UNITS
iCASH VARI.
INPUT NAME
OF
H
H
M
M
H
E
H
E
H
E
H
H
N
E
E
E
M
E
E
M
H
E
M
H
E
M
M
E
M
H
E
H
H
E
M
E
M
E
E
M
E
M
H
H
E
H
E
H
E
H
H
H
M
E
H
H
D
K
L
L
L
L
D
15.0000
75.0000
30.0000
30.0000
CASH L
NON
SHARE EVEN
CASH
PROD.
8 FT
2 ROH
8 FT
AIRBLAST
PEACH
8 FT
3/4 TON
PEACH
AIRBLAST
4-12
AIRBLAST
4-12
AIRBLAST
2 ROH
4-12
AIRBLAST
8 FT
4-12
AIRBLAST
4-12
AIRBLAST
4-12
AIRBLAST
PEACH
4-12
AIRBLAST
4-12
AIRBLAST
8 FT
4-12
AIRBLAST
4-12
AIRBLAST
4-12
AIRBLAST
2 ROH
8 FT
PEACH
YEAR4
PEACHES
PEACHES
YEAR 2
YEAR 1
YEAR 4
YEAR 3
STORAGE
11.0000
61.0000
.2000
1.0000
.2000
1.0000
1.0000
.8300
.2000
1.0000
15.0000
1050.0000
.0500
72.0000
12.0000
12.0000
1.0000
1.0000
.8300
1.0000
15.0000
1.0000
1.0000
10.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.2000
1.0000
1.0000
20.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
6.5000
.2000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
5.0000
.2000
542.0000
60.0000
2.5000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
C
C
V
V
C
V
C
V
C
C
V
V
C
C
C
V
V
V
C
C
V
V
C
C
V
V
C
C
V
V
C
V
C
V
C
C
V
V
C
V
c
c
V
V
c
V
c
V
c
V
c
V
c
V
c
V
c
c
V
V
F
F
F
F
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
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 farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.54
/*S|\
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986,
B-1241(C05)
PEACHES, SIXTH THROUGH TWELFTH YEARS
N o r t h e a s t Te x a s D i s t r i c t ( 5 )
1986 Projected Costs and Returns per Acre
GROSS INCOME Description
PEACHES CULLS
PEACHES JUMBO
PEACHES NUMBER 1
PEACHES NUMBER 2
Quantity
40.000
20.000
100.000
40.000
Unit
bu.
bu.
bu.
bu.
$ / Unit
0.0001
40.0000
18.0000
12.0000
Total GROSS Income
VARIABLE COST Description
PREHARVEST
PEACH BORE
HERBICIDE
BACTERIAL SPOT
NITROGEN
PHOSPHORUS
POTASSIUM
DORMANT OIL
HERBICIDE
PINK BUD
SHUCK SPLIT
PETAL FALL
FIRST COVER
SECOND COVER
THIRD COVER
MISCELLANEOUS
FOURTH COVER
FIFTH COVER
SIXTH COVER
SEVENTH COVER
PRE-HARVEST
Fuel & Lube
Machinery
Repairs
Machinery
Labor
Machinery
Other
Total PREHARVEST
HARVEST
CONTAINERS
Fuel & Lube
Machinery
Repai rs
Machinery
Labor
Machinery
Other
Your
Estimate
0.00
800.00
1800.00
480.00
3080.00
Quantity
1.000
0.830
1.000
72.000
12.000
12.000
1.000
0.830
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
43.105
159.500
Unit
appl
lb.
appl
lb.
lb.
lb.
appl
lb.
appl
appl
appl
appl
appl
appl
acre
appl
appl
appl
appl
appl
Acre
Acre
Hour
Hour
$ / Unit
14.250
10.000
11.000
.280
.300
.110
40.000
10.000
18.750
18.250
18.750
22.300
17.750
17.750
20.000
17.750
17.750
22.300
22.300
17.000
5.500
4.500
To t a l
14.25
8.30
11.00
20.16
3.60
1 .32
40.00
8.30
18.75
18.25
18.75
22.30
17.75
17.75
20.00
17.75
17.75
22.30
22.30
17.00
61.54
20.03
237.08
717.75
1373.99
542.000
6.346
60.000
each
Acre
Acre
Hour
Hour
.650
5.500
4.000
Total HARVEST
Interest
Interest
To t a l
352.29
8. 15
5.98
34.90
240.00
641.33
- OC Borrowed
- Positive Cash
746.624
-58.262
Dol .
Dol .
Total VARIABLE COST
0. 140
0.000
104.53
0.00
2119.84
GROSS INCOME minus VARIABLE COST
960.16
FIXED COST Description
Unit
Acre
Acre
Acre
Machinery
Land
Perennial Crop
To t a l
398.23
15.00
1390.02
Total FIXED Cost
1803.26
Total of ALL Cost
3923.10
NET PROJECTED RETURNS
-843.10
Information presented is prepared solely as a general guide and is not intended to recognizo or predict the costs
and returns from any one particular farm or ranch operation. These projections wero collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.55
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986,
DATE
STAGE
TYPE
OF
OF
OF
PER
PROD.
UNITS
HEAD
PRODUCTION
06/20/89 HARVEST
06/20/89 HARVEST
06/20/89 HARVEST
06/20/89 HARVEST
DATE
A
A
A
A
STAGE
TYPE
OF
OF
PRODUCTION
02/01/88 PREHARVEST
04/07/88 PREHARVEST
07/20/88 PREHARVEST
0 8 / 11 / 8 8 PREHARVEST
08/20/88 PREHARVEST
09/15/88 PREHARVEST
09/15/88 PREHARVEST
09/15/88 PREHARVEST
09/20/88 PREHARVEST
11/15/88 PREHARVEST
01/15/89 PREHARVEST
01/31/89 PREHARVEST
01/31/89 PREHARVEST
02/10/89 PREHARVEST
02/10/89 PREHARVEST
02/10/89 PREHARVEST
02/10/89 PREHARVEST
02/15/89 PREHARVEST
02/15/89 PREHARVEST
02/15/89 PREHARVEST
02/15/89 PREHARVEST
0 3 / 11 / 8 9 PREHARVEST
0 3 / 11 / 8 9 PREHARVEST
03/15/89 PREHARVEST
03/25/89 PREHARVEST
03/25/89 PREHARVEST
04/01/89 PREHARVEST
04/08/89 PREHARVEST
04/08/89 PREHARVEST
04/10/89 PREHARVEST
04/15/89 PREHARVEST
04/15/89 PREHARVEST
04/15/89 PREHARVEST
04/22/89 PREHARVEST
04/22/89 PREHARVEST
04/29/89 PREHARVEST
04/29/89 PREHARVEST
04/30/89 PREHARVEST
05/06/89 PREHARVEST
05/06/89 PREHARVEST
05/13/89 PREHARVEST
05/13/89 PREHARVEST
05/15/89 PREHARVEST
05/20/89 PREHARVEST
05/20/89 PREHARVEST
05/20/89 PREHARVEST
05/27/89 PREHARVEST
05/27/89 PREHARVEST
06/03/89 PREHARVEST
06/03/89 PREHARVEST
06/10/89 PREHARVEST
06/15/89 PREHARVEST
06/20/89 PREHARVEST
06/24/89 HARVEST
06/25/89 HARVEST
06/25/89 HARVEST
06/25/89 HARVEST
06/30/89
06/30/89
06/30/89
06/30/89
06/30/89
06/30/89
07/01/89 HARVEST
PRODUCT NAME
PEACHES
PEACHES
PEACHES
PEACHES
NUMBER
JUMBO
NUMBER 1
NUMBER 2
CULLS
INPUT NAHE
H
H
H
H
H
E
H
E
M
E
H
M
N
E
E
E
M
E
E
M
H
E
H
H
E
H
H
E
M
H
E
M
H
E
H
E
M
E
E
M
E
M
H
H
E
H
E
H
E
H
M
H
M
E
H
H
D
K
D
20.0000
100.0000
40.0000
40.0000
NUMBER
OF
INPUT
UNITS
PRUNING
THINNING
DISCING-TANDEH
SHREDDING
DISCING-TANDEH
PEACH BORE
SPRAYING
HERBICIDE
DISCING-TANDEH
BACTERIAL SPOT
OTHER LABOR
PICKUP TRUCK
SHED, PACK,STORE
NITROGEN
PHOSPHORUS
POTASSIUM
APPLY FERTILIZER
DORMANT OIL
HERBICIDE
SPRAYING
OTHER LABOR
PINK BUD
SPRAYING
OTHER LABOR
SHUCK SPLIT
SPRAYING
SHREDDING
PETAL FALL
SPRAYING
DISCING-TANDEM
FIRST COVER
SPRAYING
OTHER LABOR
SECOND COVER
SPRAYING
THIRD COVER
SPRAYING
HISCELLANEOUS
FOURTH COVER
SPRAYING
FIFTH COVER
SPRAYING
OTHER LABOR
DISCING-TANDEM
SIXTH COVER
SPRAYING
SEVENTH COVER
SPRAYING
PRE-HARVEST
SPRAYING
SHREDDING
OTHER LABOR
DISCING-TANDEM
CONTAINERS
HARVESTING LABOR
HAULING PEACHES
PICKING BOXES
LAND RENT
PEACHES
PEACHES
PEACHES
PEACHES
PEACHES
COOLER
HEIGHT
8 FT
2 ROH
8 FT
AIRBLAST
PEACH
8 FT
3/4 TON
PEACH
AIRBLAST
4-12
AIRBLAST
4-12
AIRBLAST
2 ROH
4-12
AIRBLAST
8 FT
4-12
AIRBLAST
4-12
AIRBLAST
4-12
AIRBLAST
PEACH
4-12
AIRBLAST
4-12
AIRBLAST
8 FT
4-12
AIRBLAST
4-12
AIRBLAST
4-12
AIRBLAST
2 ROH
8 FT
PEACH
YEAR4
PEACHES
PEACHES
YEAR IA
YEAR 2A
YEAR 3A
YEAR 4A
YEAR 5A
STORAGE
11.0000
77.0000
.2000
1.0000
.2000
1.0000
1.0000
.8300
.2000
1.0000
15.0000
1050.0000
.0500
72.0000
12.0000
12.0000
1.0000
1.0000
.8300
1.0000
15.0000
1.0000
1.0000
10.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.2000
1.0000
1.0000
20.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
6.5000
.2000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
5.0000
.2000
542.0000
60.0000
2.5000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.0000
.0000
.0000
.0000
CASH
NON
CASH
B-124KC05)
CASH LANDLORD BREAK
NON- SHARE EVEN
CASH
PROD.
C
C
C
C
.00
.00
.00
.00
N
N
N
N
FIXED LANDLORD
OR SHARE
VARI.
C
C
V
V
C
V
C
V
C
c
V
V
c
c
c
V
V
V
c
c
V
V
c
c
V
V
c
c
V
V
c
V
c
V
c
c
V
V
c
V
c
c
V
V
c
V
c
V
c
V
c
V
c
V
c
V
c
c
V
V
F
F
F
F
F
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
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 farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.56
CROP PRODUCTS REPORT
April 25, 1986
Crop Product Name
CORN
COTTON LINT
COTTONSEED
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
HAY
HAY
OATS
PEACHES
PEACHES
PEACHES
PEACHES
SORGHUM
SOUTHERN PEAS
SOYBEANS
TREES
TREES
WHEAT
CORN
COTTON
OATS
SORGHUM
WHEAT
SQUARE
CULLS
JUMBO
NUMBER 1
NUMBER 2
WHLSLE
Price
per
Unit
2.0000
.4500
70.0000
1.0300
.2600
.4500
1.7500
1.8300
25.0000
1.5000
1.3500
.0001
40.0000
18.0000
12.0000
3.0500
8.0000
5.1500
15.0000
8.5000
2.1500
Unit
of
Mes.
bu.
lb.
ton
bu.
lb.
bu.
cwt.
bu.
role
bale
bu.
bu.
bu.
bu.
bu.
cwt.
bu.
bu.
EACH
EACH
bu.
Weight
per
Unit
56.0000
1.0000
2000.0000
60.0000
1.0000
32.0000
56.OOOO
60.0000
1000.0000
60.0000
32.0000
60.0000
60.0000
60.0000
60.0000
56.0000
.0000
56.0000
.0000
.0000
60.0000
Cash
Flow
Row
20
20
21
23
23
23
23
23
20
20
20
20
20
20
20
20
20
20
20
20
20
/fp\
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 farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.57
TRACTORS, IMPLEMENTS AND EQUIPMENT
APRIL 25, 1986
DESCRIPTION
FIRST NAME
QUALIFYING NAME
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR MI)
FUEL TYPE
REMAINING LIFE (HR OR MI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(MPH)
HIDTH
(FT)
FIELD EFFICIENCY (%)
CAPACITY (ACRES PER HOUR)
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT MARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARM HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT #2
DEPRECIATION FACTOR #2
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
IMPLEMENT
TRACTOR
100 HP
100
12000
DI
12000
TRACTOR
125 HP
125
12000
DI
12000
TRACTOR
40 HP
40
12000
DI
12000
TRACTOR
50 HP
50
12000
DI
12000
TRACTOR
75 HP
75
12000
DI
12000
BALEMOVER
880
600
360
400
555
200
10
1
100
37725
38
33950
48800
38
43900
12750
38
11475
13750
38
12500
25300
38
22750
.029
.68
7
1.5
.92
.029
.68
7
1.5
.92
.029
.68
7
1.5
.92
.029
.68
7
1.5
.92
.029
.68
7
1.5
.92
C
2
C
2
C
2
C
2
C
2
IMPLEMENT
IHPLEHENT
IMPLEMENT
IMPLEMENT
IMPLEMENT
50
4000
4000
1.1
1.2
230
230
200
IMPLEHENT
MOHOOBBBBC
FIRST NAME
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REMAINING LIFE (HR OR MI)
FUEL CON. (UNIT/HR OR /MI)
ANNUAL USE (HR OR MI)
SPEED
(MPH)
HIDTH
(FT)
FIELD EFFICIENCY (%)
CAPACITY (ACRES PER HOUR)
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF.,CALC.)
FUEL USE <DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
BROADCAST SEEDER
25
1200
CULTIVATOR CULTIVATOR - 13 CULTIVATOR - 20
ROLLING
TOOL BAR
TOOL BAR
65
50
75
2500
2500
2500
DISC
OFFSET
35
2500
DISC-TANDEM
13 FT
46
2500
1200
2500
2500
2500
2500
2500
50
4.0
20
67
250
5
12
75
150
3.8
13.3
67
150
3.8
20
67
100
4.8
10
83
100
4.5
13
83
1.1
1.2
495
10
425
1.1
1.2
300
10
250
1.1
1.2
1125
10
900
1.1
1.2
1700
10
1350
1.1
1.2
2125
10
1700
1.1
1.2
2800
10
2520
5
10
5
50
.777
.6
10
1.4
.885
C
C
1
364
.6
10
1.3
885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
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 farm or ranch operation. These projections were collected and developed by
staff members of tho Texas Agricultural Extension Service and approved for publication.
C5.58
DESCRIPTION
IMPLEMENT
FIRST NAME
HORSEPOHER RATING (HP)
r QUALIFYING
NAME(HR OR MI)
USEFUL LIFE
FUEL TYPE
REHAINING LIFE (HR OR MI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR MI)
SPEED
(HPH)
HIDTH
(FT)
FIELD EFFICIENCY (X)
CAPACITY (ACRES PER HOUR)
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT MARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARM OHNER LABOR (HR)
ANNUAL USE BASE (HR OR MI)
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT ff2
DEPRECIATION FACTOR ffl
CAPACITY (DEF..CALC.)
FUEL USE (DEF..CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
&
H
CALC.
DISC-TANDEH
8 FT
( f fl . f fl )
LEASE CALC. (HOUR,YEAR)
DRILL
GRAIN
IHPLEMENT
IMPI.EMENT
IMPLEMENT
FERT. SPREADER
GOPHER POISONER
IMPLEHENT
HARROHS
LISTER/BEDDER
30
25
20
10
10
55
2500
1200
1200
1200
2500
2500
2500
1200
1200
1200
2500
2500
100
4.5
8
83
50
4.0
10
72
50
4
20
67
25
4.5
30
80
35
4.5
9
80
175
4.0
1.1
1.2
1.1
1.2
1.1
1.2
560
10
495
1.1
1.2
875
1400
700
1120
.777
.6
8
1.4
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
1400
1450
10
10
1260
1150
1.1
1.2
1
100
1
.364
.6
10
1.3
.885
C
C
2
.777
.6
10
1.4
.885
C
C
2
50
.777
.6
10
1.4
.885
C
C
1
IMPLEHENT
FIRST NAME
QUALIFYING NAME
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(MPH)
HIDTH
(FT)
FIELD EFFICIENCY (X)
CAPACITY (ACRES PER HOUR)
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT MARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF..CALC.)
FUEL USE (DEF..CALC.)
R
IHPLEMENT
IMPLEMENT
IMPLEHENT
MOLDBOARD PLOH MOLDBOARD PLOH
3 BOTTOH 4 BOTTOM
50
70
2500
2500
IMPLEMENT
PLANTER
4 ROH
IHPLEHENT
SHREDDER
2 ROH
13.3
80
1.1
1.2
10
IMPLEMENT
SHREDDER
4 ROH
SPRAYER
15
20
30
20
1200
2000
2000
1200
2500
2500
1200
2000
2000
1200
100
4.5
4.0
80
100
4.5
5.3
80
30
4.5
50
3.7
100
4
13.3
13.3
60
50
3.7
6.7
80
80
53
1.1
1.2
1200
10
1080
1.1
1.2
1680
10
1350
1.1
1.2
1.1
1.2
1.1
1.2
1680
1795
3250
1350
1625
2600
1.1
1.2
675
10
525
.364
.6
10
1.3
.885
C
C
2
364
.6
10
1.3
885
C
C
2
.777
.230
.6
10
1.4
.885
C
C
2
.230
.6
10
1.4
.885
C
C
2
.777
.6
10
1.4
.885
C
C
2
13.3
10
.6
10
1.4
.885
C
C
2
10
10
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 farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural extension Service and approved for publication.
C5.59
DESCRIPTION
FIRST NAME
QUALIFYING NAME
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR MI)
FUEL TYPE
REMAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HPH)
HIDTH
(FT)
FIELD EFFICIENCY (X)
CAPACITY (ACRES PER HOUR)
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR ffl
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF..CALC.)
FUEL USE (DEF.,CALC.)
R & H C A L C . ( f fl . f fl )
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
IHPLEHENT
IMPLEMENT
SPRAYER
AIRBLAST
IMPLEMENT
IMPLEHENT
EQUIPHENT
SPRAYER
C. TREE
SPRAYER
PASTURE
TRAILER
FLATBED3
TRAILER
FLATBED4
20
30
1200
1200
1200
15
300
15
300
1200
1200
1200
300
300
30000
EL
30000
75
4.8
24
53
20
4.5
8
60
50
4
30
53
4.4
26.2
2000
1.1
1.2
100
.52
100
.52
1.1
1.2
1.1
1.2
775
10
620
1.1
1.2
1.1
1.2
1200
1200
10
10
1200
1200
1
1
1
1
10
10
30
6600
10
6000
.777
.6
10
1.4
.885
C
C
2
EQUIPHENT
1695
10
1500
.777
.777
.6
10
1.4
.6
10
1.4
.885
.885
C
C
2
C
C
2
EQUIPHENT
EQUIPMENT
EQUIPHENT
EQUIPHENT
scan nsjij iii jus
3BOBOBOBB PggiOG
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR MI)
FUEL CON. (UNIT/HR OR /MI)
ANNUAL USE (HR OR MI)
SPEED
(HPH)
HIDTH
(FT)
FIELD EFFICIENCY (X)
CAPACITY (ACRES PER HOUR)
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( X )
CURRENT MARKET VALUE ($)
L E A S E PAY M E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARM HIRED LABOR (HR)
OFF FARM PARTS & LABOR ($)
ON FARM OHNER LABOR (HR)
ANNUAL USE BASE (HR OR MI)
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF..CALC.)
FUEL USE (DEF..CALC.)
R & M C A L C . ( f fl , f fl )
LEASE CALC. (HOUR,YEAR)
IHPLEHENT
COOLER
STORAGE
2600
2600
2000
EQUIPHENT
FEEDER
HOG SOH
FEEDER
HINERAL
FEEDER
MKT HOG
PICKING BOXES
PEACHES
ROUND RING
SQUEEZE CHUTE
6
5
6
10
10
20
6
5
6
10
10
20
1
1
1
1
1
1
1200
140
6000
400
75
1400
1200
140
6000
400
75
1400
.3
20
.1
1.40
.3
20
.70
1
Information presented is prepared solely as a general guide and is not intended to recognize or predict the cost!
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.60
/ ^ ! k
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(MPH)
HIDTH
(FT)
FIELD EFFICIENCY (X)
CAPACITY (ACRES PER HOUR)
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( X )
CURRENT MARKET VALUE ($)
L E A S E PAY M E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARM HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARM OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF..CALC.)
FUEL USE (DEF.,CALC.)
R & H C A L C . { f fl . f fl )
LEASE CALC. (HOUR,YEAR)
EQUIPMENT
EQUIPMENT
EQUIPMENT
EQUIPMENT
EQUIPHENT
EQUIPMENT
TRAILER
16 FT
TRAILER
20 FT
TRAILER
24 FT
TRAII.ER
FLATIJED
HATER SYSTEH
HATERERS
HOG
10
10
10
10
20
5
10
10
10
10
20
5
1
1
1
1
1
1
2800
3000
3500
3600
240
2800
3000
3500
1200
10
1200
3600
240
.1
56
.1
56
.1
56
2
10
9
4.80
1
1
1
1
1
1
Information presented Is propared solely as a general guide 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 developed by
staff members of the Texas Agricultural extension Service and approved for publication.
C5.61
OPERATING INPUT RESOURCES
April 25, 1986
Operating Input
Price
per
Unit
2-4-D
ADVERTISING
BACTERIAL SPOT
BACTERIAL SPOT
BAGS, TIES, ETC.
BOAR FEED
BREEDING
BULL CALVES
BULL CALVES
CALF FEED
COASTAL BERMUDA
COASTAL/LEGUME
COLORING
CONCENTRATES
CONTAINERS
COVER CROP
DEFOLIANT
DORMANT OIL
ELECTRICITY
FEEDER PIGS
F E RT I L I Z E R ( K )
FERTILIZER (N)
F E RT I L I Z E R ( P )
FIFTH COVER
FIFTH COVER
FINISHING RATION
FIRST COVER
FIRST COVER
FOLIAR FUNGICIDE
FOLIAR FUNGICIDE
FOLIAR INSECT.
FOURTH COVER
FOURTH COVER
GRAIN MIX
HAY
HAY (PROD. COST)
HAY (PROD. COST)
HERB, PRE-EMERGE
HERB,POST-EMERGE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERD HEALTH
INOCULANT
INOCULANT
DAIRY
LIGHT
DAIRY
PASTURE
PASTURE
STOCKER
PEACH
PEACH
APPL'D
APPL'D
APPL'D
3RD
4-12
HOGS
3RD
4-12
SKIPROW
3RD
4-12
DAIRY
COW-CALF
DAIRY
C. TREE
C. TREE
CORN
COTTON
HAY
HAYH
PASTURE
PEACH
SO. PEAS
SORGHUM
SOYBEANS
WHEAT
COW-CALF
SOYBEANS
YUCHI
of
Measure
1.77
1-2
Unit
.50
11
11
10
11 . 0
26.00
58.
60
7.95
50.33
77.56
9.95
8.40
.65
. 13
7.81
40
.07
.44
. 12
.28
.23
13.65
17.75
10.50
15.92
22.30
4.90
3.28
4.25
13.65
17.75
6.50
1 .50
12.2
25.20
13.00
90
20
16
7
10
5.5
10
8.45
17
15.50
15
15.
1.35
1.2
Cash
Flow
Row
qt.
tree
appl
appl
bale
cwt.
head
cwt.
cwt.
cwt.
acre
acre
gal
cwt.
each
lb.
acre
appl
kwh
lb.
lb.
lb.
lb.
appl
appl
cwt.
appl
appl
appl
appl
appl
appl
appl
cwt.
bale
bale
role
lb.
gal
acre
acre
acre
acre
acre
lb.
acre
acre
acre
OZ.
head
acre
acre
45
55
45
45
55
47
48
46
46
47
47
47
45
47
55
43
45
45
50
46
44
44
44
45
45
47
45
45
45
45
45
45
45
47
47
47
47
45
45
45
45
45
45
45
45
45
45
45
45
48
43
43
Information presented is prepared solely as a general guide and is not intended to recognize or predict the cost!
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.62
/ ^ k
Operating I n p u t
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSURANCE
LIME
LITTER
LITTER
LP GAS
MARKETING
MARKETING
MARKETING
MARKETING
MGMT. RECORDS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
NETTING
NITROGEN
NITROGEN
PASTURE
PASTURE
PASTURE RENT
PEACH BORE
PEACH TREES
PETAL FALL
PETAL FALL
PHEREMONE TRAP
PHOSPHATE
PHOSPHORUS
PIG STARTER
PINK BUD
PINK BUD
POISON GRAIN
POTASH
POTASSIUM
PRE-HARVEST
PRE-HARVEST
RAISING HERD REP
SACKS
SALT
SALT & MINERALS
SALT & MINERALS
SAWS
SECOND COVER
SECOND COVER
SEED
C. TREE
CORN
COTTON
SM.GRAIN
SO. PEAS
SORGHUM
SOYBEANS
WHEAT
POULTRY
HENS
POULTRY
COW-CALF
FDR.PIGS
MKT.HOGS
STOCKER
DAIRY
COW-CALF
DAIRY
FDR.PIGS
MKT.HOGS
PEACH
DRY
WINTER
3RD
4-12
3RD
4-12
3RD
4-12
COW-CALF
STOCKER
3RD
4-12
CORN
Price
per
Unit
8.50
8
9.00
3.10
5.25
9.00
9.00
6.00
260
27
15
10
.78
8.25
1.75
2.50
8.50
20.00
10.00
16.0
1.00
1.0
20.0
.30
.28
.29
161.00
149.24
12.0
14.25
2.50
11.87
18.75
3.00
.23
.30
13.80
1 1.87
18.75
.65
.12
. 11
10.62
17
200
.25
.06
9.9
1.40
5.75
13.65
17.75
1.08
Unit
Of
Measure
Cash
Flow
lb.
acre
appl
lb.
acre
appl
appl
lb.
each
ton
ton
ton
45
45
45
45
45
45
45
45
54
44
55
55
50
55
55
55
55
55
55
55
55
55
55
55
44
44
47
47
52
45
43
45
45
45
44
44
47
45
45
45
44
44
45
45
55
55
47
47
47
55
45
45
43
Row
gal .
head
head
head
head
head
head
mon.
head
head
acre
tree
lb.
lb.
head
acre
acre
appl
tree
appl
appl
each
lb.
lb.
cwt.
appl
appl
lb.
lb.
lb.
appl
appl
head
each
lb.
cwt.
head
each
appl
appl
lb.
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 farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.63
Operating I n p u t
SEED
SEED
SEED
SEED
SEED
SEED
SEED, RYEGRASS
SEED, SMALLGRAINI
SEED. TREATED
SEEDLINGS
SEVENTH COVER
SEVENTH COVER
SHAVINGS
SHUCK SPLIT
SHUCK SPLIT
SIXTH COVER
SIXTH COVER
SMALL GRAINS
SOIL iFUNGICIDE
SOW FEED
SOW FEED
SPRIGS
SUPPLEMENT
SUPPLIES
SUPPLIES
SUPPLIES
SUPPLIES
SUPPLIES
TAXES
THIRD COVER
THIRD COVER
UTILITIES
VET. 1MED & IMPL.
VET. 1MEDICINE
VET. 1MEDICINE
VET. 1MEDICINE
WEED iCONTROL
COTTON
OATS
SO. PEAS
SORGHUM
SOYBEAN
YUCHI
WHEAT
C. TREE
3RD
4-12
3RD
4-12
3RD
4-12
PASTURE
GESTAT.
LACTAT.
BREEDERS
DAIRY
EGGS
POULTRY
PULLETS
POULTRY
3RD
4-12
DAIRY
STOCKER
DAIRY
FDR.PIGS
HOGS
Price
per
Unit
.40
.20
.85
.64
.20
1.10
.23
. 18
.15
.06
15.92
22.30
120
11.87
18.25
15.92
22.30
149.24
16. 15
10.5
11.0
.50
7
200
37
200
50
200
1.00
13.65
17.75
50
9. 19
24.00
4. 11
2.00
43.75
Unit
of
Measure
Cash
Flow
Row
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
each
appl
appl
load
appl
appl
appl
appl
acre
appl
cwt.
cwt.
bu.
cwt.
each
head
each
each
each
$
appl
appl
head
head
head
$
head
appl
43
43
43
43
43
43
43
43
43
43
45
45
55
45
45
45
45
47
45
47
47
43
47
55
55
55
55
55
55
45
45
50
48
48
48
48
45
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 farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.64
AUTO OR TRUCK RESOURCES
APRIL 25, 1986
*****
DESCRIPTION
FIRST NAHE
QUALIFYING NAME
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR MI)
FUEL TYPE
REMAINING LIFE (HR OR MI)
FUEL CON. (UNIT/HR OR /MI)
ANNUAL USE (HR OR HI)
SPEED
(HPH)
HIDTH
(FT)
FIELD EFFICIENCY (X)
CAPACITY (ACRES PER HOUR)
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARM HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR MI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF..CALC.)
FUEL USE (DEF.,CALC.)
R & M CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
AUTO OR TRUCK
AUTO OR TRUCK
AUTO OR TRUCK
PICKUP
PICKUP
1/2
3/4
PICKUP TRUCK
3/4 TON
147000
105000
84000
G
A
GA
GA
147000
105000
84000
10
10
15
21000
21000
21000
30
30
30
10500
12000
20
20
9500
12000
13000
16.7
11000
75
300
75
300
75
300
315
315
315
21000
21000
21000
jfPN
Information presented is prepared solely as a general guide and is not intended to recognize or predict tho costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.65
CUSTOM OPERATION RESOURCES
April 25, 1986
Custom Operation
Price
per
Unit
BALE MOVING
CLEANING
CLEANING
CUSTOM BALING
CUSTOM BALING
CUSTOM COMBINING
CUSTOM COMBINING
CUSTOM COMBINING
CUSTOM DRILL
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HAUL
CUSTOM HAUL
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM PLANTING
CUSTOM PLOW
DRYING
FERTILIZER APPL.
GINNING
HAND HARVEST
HARVEST & HAUL
HAUL & STORE
HAUL.COMP.&EDUC.
HAULING
HERBICIDE APPL.
INSECTICIDE APPL
MOW, RAKE, BALE
SPRIGGING
STRIP & HAUL
HAY
EGGS
PULLETS
ROUND
SQUARE
OATS
SOYBEANS
WHEAT
CORN
CORN SIL
SORGHUM
WHEAT
SORGHUM
WHEAT
CORN
HAY
OATS
SO. PEAS
SOYBEAN
WHEAT
SM.GRAIN
PEANUTS
SO. PEAS
SORGHUM
HAY
MILK
1.0
750.00
400.00
12
.75
15.00
20.00
20.00
5.
.30
6.5
.40
.30
.25
. 12
.25
.30
. 18
.55
.25
.25
3
10
20.
2.25
1.50
3.00
.67
.35
19.30
.92
4.00
8.20
.65
27.0
5
Unit
of
Cash
Flow
Row
role
each
each
role
bale
acre
acre
acre
acre
bu.
ton
cwt.
bu.
cwt.
bu.
bu.
bale
bu.
bu.
bu.
bu.
acre
acre
ton
appl
cwt.
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
Measure
bu.
cwt.
bale
bale
cwt.
acre
appl
bale
acre
cwt.
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs
and returns from any ono particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.66
IRRIGATION EQUIPMENT
APRIL 25, 1986
DESCRIPTION
DIST. SYS.
POHER PLANT
PUHP
PUMP
H AT E R
SOURCE
FIRST NAHE
DRIP SYSTEH
ELECTRIC CENT PUHP & FILT SUBMERSIBLE PUMP HELL & RESERVOIR
ELECTRIC
QUALIFYING NAME
KORSEPOHER RATING
(HP)
20
FUEL TYPE
EL
FUEL CON. (UNIT/HR OR /MI)
23.7
USEFULL LIFE
(HR)
8
720
288
720
20
REHAINING LIFE
(HR)
8
720
288
720
20
EFFICIENCY
(X)
91
100
70
HIRED LABOR PER SET
(HR)
2.25
OHNER LABOR PER SET
(HR)
NUMBER OF SETS
IOO
CURRENT LIST PRICE
7000
1000
($)
500
700
4350
SALVAGE PERCENT
(X)
CURRENT MARKET VALUE
7000
1000
($)
500
700
4350
LEASE PAYMENT
($)
ON FARM HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR)
R
&
H
ENG.
E S T I M AT E
(X)
1.5
4.0
4.0
.5
R
&
M
CALC.
(#1,#2)
2
2
2
2
2
LEASE CALC. (HOUR,YEAR)
FUEL
USE
(
D E F. , C A L C . )
D
J0^S
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 farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.67