Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987
B-1241(C05)
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 )
1987 Projected Costs and Returns per Acre
GROSS INCOME Description
SSSSSBEESSEBBSS BSBSSSSSSSSSS
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
SSSBSBBSSSE
ESESSBBSSSB
0.0001
40.0000
18.0000
12.0000
0.00
200.00
450.00
120.00
Total GROSS Income
VARIABLE COST Description
SSSSSSSSSSSSBS8BBSBBESSS8SSSI
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
Your
Estimate
770.00
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
To t a l
SSSSSSSBBSS
SSSBBSSSBSS
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
. 11 0
13.650
13.650
15.920
15.920
10.620
14.25
10.00
40.00
12.50
10.08
1.80
0.66
11.00
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
20.10
237.08
284.75
5.500
4.415
873.29
82.000
1.066
22.000
each
Acre
Acre
Hour
Hour
.650
5.500
4.000
Total HARVEST
Interest - OC Borrowed
To t a l
53.30
1.37
1.02
5.86
88.00
149.55
306.719
Dol.
0.100
30.67
BSBBBBSSBSS
Total VARIABLE COST
1053.51
GROSS INCOME minus VARIABLE COST
-283.51
FIXED COST Description
Unit
SSSSSSSSSSSSSSBSBSBSSBSSBSSSSBSBS
Acre
Acre
Acre
Machinery and Equipment
Land
Perennial Crop
To t a l
SSBBSSBBBSS
335.06
15.00
276.17
BSBSBSBSBSB
Total FIXED Cost
626.23
Total of ALL Cost
1679.74
NET PROJECTED RETURNS
-909.74
Information presented Is prepared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were ooilooted and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.49
B-124KC05)
Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987
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
A
A
A
S TA G E
TYPE
O
F
UNITS
PEACHES
PEACHES
PEACHES
PEACHES
NUHBER 1
JUHBO
NUHBER 2
CULLS
INPUT NAHE
25.0000
5.0000
10.0000
10.0000
NUMBER
OF
O
F
O
F
PRODUCTION
INPUT
UNITS
08/09/88 PREHARVEST
08/19/88 PREHARVEST
09/14/88 PREHARVEST
09/14/88 PREHARVEST
09/14/88 PREHARVEST
09/19/88 PREHARVEST
11/14/88 PREHARVEST
01/14/89 PREHARVEST
01/14/89 PREHARVEST
01/30/89 PREHARVEST
01/30/89 PREHARVEST
01/31/89 PREHARVEST
02/09/89 PREHARVEST
02/09/89 PREHARVEST
02/09/89 PREHARVEST
02/09/89 PREHARVEST
02/14/89 PREHARVEST
02/14/89 PREHARVEST
02/14/89 PREHARVEST
02/19/89 PREHARVEST
03/11/89 PREHARVEST
03/11/89 PREHARVEST
03/25/89 PREHARVEST
03/25/89 PREHARVEST
03/30/89 PREHARVEST
04/05/89 PREHARVEST
04/07/89 PREHARVEST
04/08/89 PREHARVEST
04/08/89 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
05/05/89 PREHARVEST
05/05/89 PREHARVEST
05/05/89 PREHARVEST
05/06/89 PREHARVEST
05/06/89 PREHARVEST
05/13/89 PREHARVEST
05/13/89 PREHARVEST
05/15/89 PREHARVEST
05/15/89 PREHARVEST
05/20/89 PREHARVEST
05/20/89 PREHARVEST
05/25/89 PREHARVEST
05/26/89 PREHARVEST
05/27/89 PREHARVEST
05/27/89 PREHARVEST
06/03/89 PREHARVEST
06/03/89 PREHARVEST
06/15/89 PREHARVEST
06/15/89 PREHARVEST
06/20/89 HARVEST
06/20/89 HARVEST
06/20/89 HARVEST
06/20/89 HARVEST
06/30/89
06/30/89
06/30/89
H
H
E
H
E
H
E
E
H
H
N
H
H
E
E
E
E
H
H
E
H
E
H
E
H
H
H
H
E
H
E
H
H
E
H
E
E
E
E
E
H
E
H
E
H
H
H
E
H
H
H
E
H
E
H
H
M
E
H
D
K
L
L
1HEIGHT
PER
1HEAD
NUMBER
PROD.
A
HARVEST
HARVEST
HARVEST
HARVEST
PRODUCT NAHE
OF
SHREDDING
DISCING-TANDEH
PEACH BORE
SPRAYING
HERBICIDE
DISCING-TANDEH
DORHANT OIL
PEACH TREES
OTHER LABOR
PICKUP TRUCK
SHED, PACK,STORE
PRUNING
APPLY FERTILIZER
NITROGEN
PHOSPHORUS
POTASSIUM
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
HISCELLANEOUS
NITROGEN
PHOSPHORUS
POTASSIUH
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
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
CASH 1
NON
SHARE EVEN
CASH
PROD.
C
C
C
C
.00
.00
.00
.00
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
V
c
c
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 recognise 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
Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987,
B-124KC05)
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 )
1987 Projected Costs and Returns per Acre
J^N
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
20.10
237.08
619.75
1276.06
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
6.08
34.90
240.00
641.43
669.725
Dol .
0.100
66.97
EESSBSEEBES
Total VARIABLE COST
1984.46
GROSS INCOME minus VARIABLE COST
-829.45
FIXED COST Description
Unit
SSSEESSSSBSSSSCSEESSSSSSSSSSSSSS!
Acre
Acre
Acre
Machinery and Equipment
Land
Perennial Crop
To t a l
371.72
15.00
403.53
EEESSSBSESS
Total FIXED Cost
790.26
Total of ALL Cost
2774.71
NET PROJECTED RETURNS
-1619.71
Information presented Is prepared solely as a general guide and is not intended to recognise 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
B-124KC05)
Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987,
DATE
STAGE
OF
PRODUCTION
06/20/90 HARVEST
06/20/90 HARVEST
06/20/90 HARVEST
06/20/90 HARVEST
DATE
01/31/89
04/07/89
07/20/89
08/11/89
08/20/89
09/15/89
09/15/89
09/15/89
09/20/89
11/15/89
01/15/90
01/31/90
01/31/90
02/10/90
02/10/90
02/10/90
02/10/90
02/15/90
02/15/90
02/15/90
02/15/90
03/11/90
03/11/90
03/15/90
03/25/90
03/25/90
04/01/90
04/08/90
04/08/90
04/10/90
04/15/90
04/15/90
04/15/90
04/22/90
04/22/90
04/29/90
04/29/90
04/30/90
05/06/90
05/06/90
05/13/90
05/13/90
05/15/90
05/20/90
05/20/90
05/20/90
05/27/90
05/27/90
06/03/90
06/03/90
06/10/90
06/15/90
06/20/90
06/24/90
06/25/90
06/25/90
06/25/90
06/30/90
06/30/90
06/30/90
06/30/90
07/01/90
STAGE
OF
PRODUCTION
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
HARVEST
HARVEST
HARVEST
TYPE
OF
PROD.
PRODUCT NAHE
A PEACHES
A PEACHES
A PEACHES
A PEACHES
TYPE
OF
INPUT
H
H
H
H
H
E
H
E
H
E
H
H
N
E
E
E
H
E
E
H
H
E
H
H
E
H
H
E
H
H
E
H
H
E
H
E
H
E
E
H
E
H
H
H
E
H
E
H
E
H
H
H
H
E
H
H
D
K
L
L
L
D
NUMBER
O
F
UNITS
JUMBO
NUHBER 1
NUMBER 2
CULLS
PRE-HARVEST
SPRAYING
SHREDDING
OTHER LABOR
DISCING-TANDEM
CONTAINERS
HARVESTING LABOR
HAULING PEACHES
PICKING BOXES
LAND RENT
PEACHES
PEACHES
PEACHES
COOLER
7.5000
37.5000
15.0000
15.0000
NUMBER
O
F
UNITS
INPUT NAHE
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
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
HISCELLANEOUS
FOURTH COVER
SPRAYING
FIFTH COVER
SPRAYING
OTHER LABOR
DISCING-TANDEH
SIXTH COVER
SPRAYING
SEVENTH COVER
SPRAYING
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
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 3
STORAGE
oooo
72!
12,
12,
1,
1.
1,
15,
1,
1,
10,
1,
1,
1,
1,
1,
l!
1,
20,
1,
1,
1,
1,
1,
1,
1,
1,
1,
6,
1,
1,
1.
1,
1,
1,
1,
5,
542!
60,
2,
1,
1,
1,
1,
1,
1,
C
C
C
C
.00
.00
.00
.00
CASH FIXED LANDLORD
NON- OR SHARE
CASH VARI.
11. OOOO
49. OOOO
2000
OOOO
2000
OOOO
1,
15,
1050.
.0000
.0000
.0000
.0000
8300
2000
OOOO
OOOO
OOOO
0500
OOOO
oooo
oooo
oooo
oooo
8300
OOOO
OOOO
OOOO
OOOO
OOOO
OOOO
OOOO
OOOO
OOOO
OOOO
2000
oooo
oooo
oooo
oooo
oooo
oooo
oooo
oooo
oooo
oooo
oooo
oooo
5000
2000
oooo
oooo
oooo
oooo
oooo
oooo
oooo
oooo
2000
oooo
oooo
5000
oooo
oooo
oooo
oooo
oooo
oooo
.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 recognise 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
B-124KC05)
Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987,
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 )
1987 Projected Costs and Returns per Acre
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
#*N
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
20.10
237.08
661.75
1318.06
542.000
6.346
60.000
each
Acre
Acre
Hour
Hour
.650
5.500
4.OOO
Total HARVEST
Interest - OC Borrowed
To t a l
352.29
8. 15
6.08
34.90
240.00
641.43
679.623
Dol .
Total VARIABLE COST
0.100
67.96
2027.45
GROSS INCOME minus VARIABLE COST
282.56
FIXED COST Description
Unit
Acre
Acre
Acre
Machinery and Equipment
Land
Perennial Crop
To t a l
371.72
15.00
630.29
Total FIXED Cost
1017.02
Total of ALL Cost
3044.46
NET PROJECTED RETURNS
-734.46
Information presented is prepared solely as a general guide and is not intended to recognise 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-124KC05)
Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987,
D AT E
S TA G E
OF
PRODUCTION
06/20/90
06/20/90
06/20/90
06/20/90
D AT E
TYPE
PROD.
UNITS
A
A
A
S TA G E
TYPE
PEACHES
PEACHES
PEACHES
PEACHES
JUMBO
NUMBER 1
NUMBER 2
CULLS
INPUT NAHE
15.0000
75.0000
30.0000
30.0000
NUMBER
O
F
OF
OF
PRODUCTION
INPUT
UNITS
01/31/89 PREHARVEST
04/07/89 PREHARVEST
07/20/89 PREHARVEST
08/11/89 PREHARVEST
08/20/89 PREHARVEST
09/15/89 PREHARVEST
09/15/89 PREHARVEST
09/15/89 PREHARVEST
09/20/89 PREHARVEST
11/15/89 PREHARVEST
01/15/90 PREHARVEST
01/31/90 PREHARVEST
01/31/90 PREHARVEST
02/10/90 PREHARVEST
02/10/90 PREHARVEST
02/10/90 PREHARVEST
02/10/90 PREHARVEST
02/15/90 PREHARVEST
02/15/90 PREHARVEST
02/15/90 PREHARVEST
02/15/90 PREHARVEST
03/11/90 PREHARVEST
03/11/90 PREHARVEST
03/15/90 PREHARVEST
03/25/90 PREHARVEST
03/25/90 PREHARVEST
04/01/90 PREHARVEST
04/08/90 PREHARVEST
04/08/90 PREHARVEST
04/10/90 PREHARVEST
04/15/90 PREHARVEST
04/15/90 PREHARVEST
04/15/90 PREHARVEST
04/22/90 PREHARVEST
04/22/90 PREHARVEST
04/29/90 PREHARVEST
04/29/90 PREHARVEST
04/30/90 PREHARVEST
05/06/90 PREHARVEST
05/06/90 PREHARVEST
05/13/90 PREHARVEST
05/13/90 PREHARVEST
05/15/90 PREHARVEST
05/20/90 PREHARVEST
05/20/90 PREHARVEST
05/20/90 PREHARVEST
05/27/90 PREHARVEST
05/27/90 PREHARVEST
06/03/90 PREHARVEST
06/03/90 PREHARVEST
06/10/90 PREHARVEST
06/15/90 PREHARVEST
06/20/90 PREHARVEST
06/24/90 HARVEST
06/25/90 HARVEST
06/25/90 HARVEST
06/25/90 HARVEST
06/30/90
06/30/90
06/30/90
06/30/90
06/30/90
07/01/90 HARVEST
H
H
H
H
H
E
M
E
M
E
H
H
N
E
E
E
M
E
E
M
H
E
H
H
E
H
H
E
H
H
E
H
H
E
H
E
H
E
E
H
E
H
H
H
E
H
E
H
E
H
H
H
H
E
H
H
D
K
L
L
L
L
D
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
HISCELLANEOUS
FOURTH COVER '
SPRAYING
FIFTH COVER
SPRAYING
OTHER LABOR
DISCING-TANDEH
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
1HEIGHT
PER
14EAD
NUMBER
OF
A
HARVEST
HARVEST
HARVEST
HARVEST
PRODUCT NAHE
OF
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 .0 0 0 0
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
.0000
.0000
.0000
.0000
CASH
NON
CASH
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
V
V
c
c
c
c
c
c
c
V
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
c
CASH LANDLORD BREi
NON
SHARE EVEI
CASH
PRO!
V
V
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 recognise 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
Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987.
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 )
1987 Projected Costs and Returns per Acre
0 ^
GROSS INCOME Description
SSSSSSSBBBSEESESSEEBSSSSBS:
PEACHES CULLS
PEACHES JUMBO
PEACHES NUMBER 1
PEACHES NUMBER 2
Quantity
40.000
20.000
100.000
40.000
Unit
$ / Unit
0.0001
40.0000
18.0000
12.0000
Total PREHARVEST
HARVEST
CONTAINERS
Fuel & Lube
Machinery
Repairs
Machinery
Labor
Machinery
Other
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
$ / Unit
SEEB
EBBBESSSSSE
appl
lb.
appl
lb.
lb.
lb.
appl
lb.
appl
appl
appl
appl
appl
appl
acre
appl
appl
appl
appl
appl
Acre
Acre
Hour
Hour
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. 10
237.08
717.75
1374.06
542.000
6.346
60.000
each
Acre
Acre
Hour
Hour
.650
5.500
4.000
Total HARVEST
Interest - OC Borrowed
0.00
800.00
1800.00
480.00
3080.00
S S S S S S S B S B S B S S B E S S S S S E S S S S S S S S S S S S SSSSSSSSSS S
SE
ES E B
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
Your
Estimate
SSSBSSSSSSS
bu.
bu.
bu.
bu.
Total GROSS Income
VARIABLE COST Description
To t a l
352.29
8.15
6.08
34.90
240.00
641.43
734.729
Dol .
Total VARIABLE COST
0.100
73.47
2088.96
GROSS INCOME minus VARIABLE COST
991.05
FIXED COST Description
Unit
SBEBESBBSBSSSSSSSSSSSSSSSSSSSSSBB
Acre
Acre
Acre
Machinery and Equipment
Land
Perennial Crop
To t a l
EBEBSSSSEBS
371.72
15.00
1331.61
Total FIXED Cost
1718.34
Total of ALL Cost
3807.30
NET PROJECTED RETURNS
-727.29
F1'
Information prosented is prepared solely as a general guide and is not, intended to reoognlse or predlet 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.
C5.55
Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987.
D AT E
S TA G E
OF
PRODUCTION
06/20/90
06/20/90
06/20/90
06/20/90
D AT E
HARVEST
HARVEST
HARVEST
HARVEST
TYPE
A
A
A
OF
PRODUCTION
01/31/89 PREHARVEST
04/07/89 PREHARVEST
07/20/89 PREHARVEST
08/11/89 PREHARVEST
08/20/89 PREHARVEST
09/15/89 PREHARVEST
09/15/89 PREHARVEST
09/15/89 PREHARVEST
09/20/89 PREHARVEST
11/15/89 PREHARVEST
01/15/90 PREHARVEST
01/31/90 PREHARVEST
01/31/90 PREHARVEST
02/10/90 PREHARVEST
02/10/90 PREHARVEST
02/10/90 PREHARVEST
02/10/90 PREHARVEST
02/15/90 PREHARVEST
02/15/90 PREHARVEST
02/15/90 PREHARVEST
02/15/90 PREHARVEST
03/11/90 PREHARVEST
03/11/90 PREHARVEST
03/15/90 PREHARVEST
03/25/90 PREHARVEST
03/25/90 PREHARVEST
04/01/90 PREHARVEST
04/08/90 PREHARVEST
04/08/90 PREHARVEST
04/10/90 PREHARVEST
04/15/90 PREHARVEST
04/15/90 PREHARVEST
04/15/90 PREHARVEST
04/22/90 PREHARVEST
04/22/90 PREHARVEST
04/29/90 PREHARVEST
04/29/90 PREHARVEST
04/30/90 PREHARVEST
05/06/90 PREHARVEST
05/06/90 PREHARVEST
05/13/90 PREHARVEST
05/13/90 PREHARVEST
05/15/90 PREHARVEST
05/20/90 PREHARVEST
05/20/90 PREHARVEST
05/20/90 PREHARVEST
05/27/90 PREHARVEST
05/27/90 PREHARVEST
06/03/90 PREHARVEST
06/03/90 PREHARVEST
06/10/90 PREHARVEST
06/15/90 PREHARVEST
06/20/90 PREHARVEST
06/24/90 HARVEST
06/25/90 HARVEST
06/25/90 HARVEST
06/25/90 HARVEST
06/30/90
06/30/90
06/30/90
06/30/90
06/30/90
06/30/90
07/01/90 HARVEST
TYPE
OF
OF
UNITS
PEACHES
PEACHES
PEACHES
PEACHES
JUMBO
NUMBER 1
NUMBER 2
CULLS
INPUT NAHE
H
H
H
M
E
M
E
H
E
H
M
N
E
E
E
M
E
E
H
H
E
M
H
E
M
M
E
M
M
E
H
H
E
M
E
H
E
E
H
E
H
H
H
E
H
E
K
E
H
H
H
H
E
H
M
D
K
L
L
L
L
L
D
20.0000
100.0000
40.0000
40.0000
NUMBER
OF
INPUT
H
1HEIGHT
PER
1HEAD
NUHBER
PROD.
A
S TA G E
PRODUCT NAHE
OF
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
POTASSIUH
APPLY FERTILIZER
DORMANT 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
HISCELLANEOUS
FOURTH COVER
SPRAYING
FIFTH COVER
SPRAYING
OTHER LABOR
DISCING-TANDEH
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
PEACHES
COOLER
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
CASH 1LANDLORD BREAK
NON
SHARE EVEN
CASH
PROD.
C
C
C
C
.00
.00
.00
.00
FIXED LANDLORD
OR SHARE
VARI.
C
V
V
C
V
C
V
c
c
V
V
c
c
c
V
V
V
c
c
c
c
V
V
C
B-124KC05)
. 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 recognise 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 23, 1987
Crop Pr*oduc-t Name
Price
per
Unit
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
1.8300
.4400
70.0000
1.2100
.2715
.5500
2.0300
2.1000
25.0000
1.5000
.9500
.0001
40.0000
18.0000
12.0000
2.8300
8.0000
5.1500
18.0000
9.5000
2.1100
Unit
of
Mes.
Weight
per
Unit
ESSE
ESBSESESSEESS
bu.
lb.
ton
bu.
lb.
bu.
cwt.
bu.
role
bale
bu.
bu.
bu.
bu.
bu.
cwt.
bu.
bu.
EACH
EACH
bu.
56.0000
1.0000
2000.0000
60.0000
1.0000
32.0000
56.0000
60.0000
1000.0000
60.0000
32.OOOO
60.0000
60.0000
" 60.0000
60.0000
56.0000
.0000
56.OOOO
.0000
.0000
60.0000
Cash
Flow
Row
SSESE
20
20
21
23
23
23
23
23
20
20
20
20
20
20
20
20
20
20
20
20
20
/ss^^v
Information presented is prepared solely as a general guide and is not Intended to reeognise or predict the costs
and returns from any one particular farm or ranch operation. Those 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 23, 1987
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR MI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
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 CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
FIRST NAME
QUALIFYING NAME
HORSEPOHER RATING (HP)
USEFUL LIFE (KR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /MI)
ANNUAL USE (HR OR MI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
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 MI)
REPAIR COEFFICIENT #1
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)
TRACTOR
IR
TRACTOR
TRACTOR
TRACTOR
BALEMOVER
12000
TRACTOR
75 HP
75
12000
DI
12000
400
555
200
10
1
100
TRACTOR
IOO HP
IOO
12000
DI
12000
TRACTOR
125 HP
125
12000
DI
12000
IACTOR
40 HP
TRACTOR
50 HP
12000
12000
DI
DI
12000
880
600
360
40
IMPLEHENT
50
36000
42900
13800
13750
38
38
38
38
38
32400
38600
12400
12500
21600
.029
.029
.029
.029
.029
.68
7
1.5
.92
.68
7
1.5
.92
.68
7
1.5
.92
.68
7
1.5
.92
.68
7
1.5
.92
C
2
C
2
C
2
C
2
C
2
50
4000
4000
1.1
1.2
230
24000
230
200
IHPLEHENT
IHPLEHENT
BROADCAST SEEDER
CULTIVATOR
ROLLING
IMPLEHENT
IMPLEHENT
IHPLEMENT
CULTIVATOR - 13
TOOL BAR
CULTIVATOR - 2 0
TOOL BAR
IHPLEHENT
DISC
OFFSET
46
25
65
50
75
1200
2500
2500
2500
2500
2500
1200
2500
2500
2500
2500
2500
50
4.0
20
67
250
5
12
75
150
3.8
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
1.1
1.2
1.1
1.2
1125
1700
1.1
1.2
2125
10
900
10
10
10
1350
1700
2520
13.3
35
DISC-TANDEH
13 FT
2800
5
10
5
50
.364
.364
.364
.364
.6
10
1.3
.364
.6
10
1.4
.6
10
1.3
.6
10
1.3
.6
10
1.3
.6
10
1.3
.885
.885
.885
.885
.885
.885
C
C
2
C
C
2
C
C
2
C
C
2
C
C
2
.777
C
C
1
Information presented is prepared sololy as a general guide and Is not Intended to recognise or predict the costs
end returns from any one particular farm or ranch operation. These projections were col looted and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.58
DESCRIPTION
r FIRST
QUALIFYING
NAHE 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
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( X )
CURRENT HARKET VALUE ($)
L E A S E PAY H E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H C A L C . ( f fl , f fl )
LEASE CALC. (HOUR,YEAR)
/#»S DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( % )
CURRENT HARKET VALUE ($)
L E A S E PAY H E N T ( $ )
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 #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)
IHPLEHENT
IHPLEMENT
DISC-TANDEH
8 FT
DRILL
GRAIN
IHPLEHENT
IHPLEHENT
IHPLEHENT
FERT. SPREADER
GOPHER POISONER
IMPLEMENT
HARROWS
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
1400
1450
1400
10
1260
1150
1.1
1.2
560
10
495
1.1
1.2
875
10
1.1
1.2
1
100
1
700
1120
.777
.777
.777
.364
.364
.6
10
1.4
.6
10
1.4
.6
8
1.4
.6
10
1.3
.6
10
1.3
.885
.885
.885
.885
.885
C
C
2
C
C
2
C
C
2
364
.6
10
1.3
885
C
C
2
IMPLEMENT
80
1.1
1.2
10
50
C
C
2
IMPLEHENT
ILDBOARD PLOH
3 BOTTOM
13.3
C
C
1
IHPLEHENT
HOLDBOARD PLOH
4 BOTTOM
IHPLEHENT
PLANTER
4 ROH
IHPLEMENT
SHREDDER
2 ROH
IMPLEMENT
SHREDDER
4 ROH
SPRAYER
50
70
15
20
30
20
2500
2500
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
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1200
1680
1680
10
10
10
1795
3250
1080
1350
1350
1625
2600
1.1
1.2
675
10
525
.777
.230
.230
.777
.6
10
1.4
.6
10
1.4
.6
10
1.4
.6
10
1.4
.885
.885
.885
.885
C
C
C
2
.364
.6
10
1.3
.885
C
C
2
364
.6
10
1.3
885
C
C
2
13.3
C
c
2
10
c
c
2
10
c
2
r
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections wore collected and developed toy
Staff members of tho Texas Agricultural Extension Service and approved for publication.
C5.59
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
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
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
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 ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H C A L C . ( f fl , f fl )
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
&
H
CALC.
SPRAYER
AIRBLAST
IHPLEHENT
IHPLEHENT
IHPLEHENT
EQUIPHENT
CHAIN SAK
SP RAYER
SPRAYER
PASTURE
TRAILER
FLATBED3
TRAILER
FLATBED4
30
C. TREE
20
30
1200
1200
1200
15
300
15
300
1200
1200
1200
300
300
75
4.8
24
53
20
4.5
8
60
50
4
30
53
4.4
26.2
100
.52
100
.52
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
6600
1695
1200
1200
10
10
10
10
6000
1500
1.1
1.2
775
10
620
1200
1200
300
1
1
1.50
1
1
6
10
10
.777
.777
.777
.6
10
1.4
.6
10
1.4
.6
10
1.4
.885
.885
C
C
2
C
C
2
.885
EQUIPHENT
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR MI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( X )
CURRENT HARKET VALUE ($)
L E A S E PAY H E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R
IMPLEHE N
T
IHPLEHENT
EQUIPHENT
18
GA
18
.5
6
300
C
C
2
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
CHRISTHAS TREE
BALER
COOLER
STORAGE
FEEDER
HOG SOH
FEEDER
HINERAL
FEEDER
MKT HOG
PICKING BOXE
PEACHES
90
6
5
6
10
90
30000
EL
30000
6
5
6
10
9
2000
1
1
1
1
500
2600
1200
140
6000
400
500
2600
1200
140
6000
400
.3
20
.1
1.40
.3
20
2000
( f fl , f fl )
LEASE CALC. (HOUR,YEAR)
/*S\
Information presented is prepared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were col looted and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.60
DESCRIPTION
iP1*^
■■
[ FIRST NAME
" QUALIFYING NAME
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( % )
CURRENT HARKET VALUE ($)
L E A S E PAY H E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARM HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR MI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (KR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT MARKET 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 #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)
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
ROUND RING
SQUEEZE CHUTE
TRAILER
16 FT
TRAILER
20 FT
TRAILER
24 FT
TRAILER
FLATBED
10
20
10
10
10
10
10
20
10
10
10
10
1
1
1
1
1
1
75
1400
2800
3000
3500
75
1400
2800
3000
3500
1200
10
1200
.70
.1
56
.1
56
.1
56
1
EQUIPHENT
EQUIPHENT
HATER SYSTEM
HATERERS
HOG
20
5
20
5
1
1
3600
240
3600
240
10
9
4.80
1
1
Information presented Is prepared solely as a general guide and is not intended to recognise or predict the oosts
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 23, 1987
O p e r a t i n g I niput
put
Price
per
Unit
Unit
of
Measure
Cash
Flow
Row
.'*fls%
SSSSSSSSBESCSBSS
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
FERTILIZER (K)
FERTILIZER (N)
FERTILIZER (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
1-2
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
1.77
.50
11
11
10
11.0
26.00
68
76
7.00
42. 17
64.51
9.50
8.40
.65
. 13
7.81
40
.07
.44
. 10
.20
. 18
13.65
17.75
10.50
15.92
22.30
4.90
3.28
4.25
13.65
17.75
5.80
1.50
9.75
9.75
13.00
90
20
16
7
10
5.5
10
8.45
17
15.50
15
15.
1.35
1.2
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
y^Dli
y
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranoh operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication..
C5.62
^
\
O p e r a t i n g ][ n p u t
JP^S
Price
per
Unit
SSBEESESESSSSESS
SSSSSSSS
SBSSBBBB
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSURANCE
INSURANCE
LAND RENT
LAND RENT
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
C. TREE
CORN
COTTON
SM.GRAIN
SO. PEAS
SORGHUM
SOYBEANS
WHEAT
LIAB.
POULTRY
8.50
8
9.00
3.10
5.25
9.00
9.00
6.00
1000
260
15
12
25
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
113.82
12.0
14.25
2.50
11.87
18.75
3.00
.23
.30
13.80
11.87
18.75
.65
.12
.11
10.62
17
200
.25
.06
9.9
1.40
DAIRY
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
Unit
of
Measure
SESEEEE
Cash
Flow
Row
BBSS
lb.
acre
appl
lb.
acre
appl
appl
lb.
$
each
acre
acre
ton
ton
ton
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
45
45
45
45
45
45
45
45
54
54
55
55
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
/j0^\
Information presented Is prepared solely as a general guide and is not intended to reeognise or predict the oosts
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texes Agricultural Extension Service and approved for publication.
C5.63
Operating I n p u t
SAWS
SECOND COVER
SECOND COVER
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED, RYEGRASS
SEED, SMALLGRAIN
SEED, TREATED
SEEDLINGS
SEVENTH COVER
SEVENTH COVER
SHAVINGS
SHUCK SPLIT
SHUCK SPLIT
SIXTH COVER
SIXTH COVER
SMALL GRAINS
SOIL FUNGICIDE
SOW FEED
SOW FEED
SPRIGS
SUPPLEMENT
SUPPLIES
SUPPLIES
SUPPLIES
SUPPLIES
SUPPLIES
TAXES
THIRD COVER
THIRD COVER
UTILITIES
VET. MED & IMPL.
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
WEED CONTROL
3RD
4-12
CORN
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
5.75
13.65
17.75
1.08
.40
.20
.85
.64
.20
.85
.20
.12
. 15
.06
15.92
22.30
120
11.87
18.25
15.92
22.30
113.82
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
each
appl
appl
lb.
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
55
45
45
43
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 reoognlse 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 23, 1987
J^*"
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 (KR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
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 ffl
DEPRECIATION FACTOR ffl
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
AUTO OR TRUCK
AUTO OR TRUCK
AUTO OR TRUCK
PICKUP
PICKUP
3/4
PICKUP TRUCK
3/4 TON
147000
105000
84000
147000
105000
84000
21000
21000
21000
10500
20
9500
12000
20
12000
13000
16.7
11000
75
300
75
300
75
300
315
315
315
21000
21000
21000
1/2
G
A
10
30
G
A
10
30
G
A
15
30
Information presented is prepared solely as a general guide and Is not Intended to recognise 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.
C5.65
CUSTOM OPERATION RESOURCES
April 23, 1987
Custom Operation
Price
Unit
of
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
Measure
1.0
750.00
400.00
12
.75
15.00
20.00
20.00
HAY
5.
.30
6.5
.40
.30
.25
.12
.25
.30
PEANUTS
.55
.25
.25
3
10
20.
CORN
CORN SIL
SORGHUM
WHEAT
SORGHUM
WHEAT
CORN
OATS
SO. PEAS
SOYBEAN
WHEAT
SM.GRAIN
SO. PEAS
SORGHUM
HAY
MILK
. 18
2.25
1.50
3.00
.67
.35
19.30
.4
4.00
8.20
.65
27.0
5
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.
bu.
cwt.
bale
bale
cwt.
acre
appl
bale
acre
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
y ^ K
y*®%.
Information presented Is prepared solely as a general guide and Is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
steff members of the Texas Agricultural Extension Service and approved for publication.
C5.66
LABOR RESOURCES
APRIL 23, 1987
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
COST OR VALUE ($/HR)
TOTAL HAGE BENEFITS (%)
LABOR TYPE (A.B)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
COST OR VALUE ($/HR)
TOTAL HAGE BENEFITS (%)
LABOR TYPE (A,B)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
COST OR VALUE ($/HR)
TOTAL HAGE BENEFITS (X)
LABOR TYPE (A,B)
OTHER LABOR
BALING LABOR
4.88
OTHER LABOR
OTHER LABOR
CHEHICAL APPL.
C. TREE
4.88
COLORING LABOR
CUTTING LABOR
GRADING LABOR
4.50
4.88
6.00
A
A
A
A
OTHER LABOR
OTHER LABOR
OTHER LABOR
OTHER LABOR
OTHER LABOR
HARVEST LABOR HARVESTING LABOR LIVESTOCK LABOR
5.00
A
OTHER LABOR
OTHER LABOR
OTHER LABOR
OTHER LABOR
OTHER LABOR
OPERATOR LABOR
OTHER LABOR
4
4
5.50
5.5
A
A
A
A
OTHER LABOR
OTHER LABOR
PRUNING SHEARING LABOR
THINNING
5.00
3.5
i§P*S
/ ^ \
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one partioular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.67
HARVEST & LOAD
LABOR
4.50
PLANTING LABOR
C. TREE
4.50
LIVESTOCK RESOURCES
APRIL 23, 1987
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
REHAINING LIFE
(YR)
CURRENT HARKET VALUE
($)
SALVAGE VALUE
(X)
INSURANCE RATE
(X)
ANNUAL LEASE
($)
CALC OPTIONS
(R,L,P)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
REHAINING LIFE
(YR)
CURRENT HARKET VALUE
($)
SALVAGE VALUE
(X)
INSURANCE RATE
(X)
ANNUAL LEASE
($)
CALC OPTIONS
(R,L,P)
LIVESTOCK
BOAR
2
300
50
1
LIVESTOCK
LIVESTOCK
BULL
BEEF
4
1200
40
1
COH
BEEF
8
550
80
1
LIVESTOCK
DAIRY COH
PURCHASE
6
950
100
1
LIVESTOCK
DAIRY COH
RAISED
6
800
100
1
LIVESTOCK
HEIFER
DAIRY
8
400
100
1
LIVESTOCK
SOH
2
135
85
1
s<x\
Information presented is prepared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranoh operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5e68
LAND RESOURCES
APRIL 23, 1987
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HARKET VALUE
PROPERTY TAX
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
LAND
($/AC)
($/AC)
(X)
(X)
($/AC)
(Y,N)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HARKET VALUE
PROPERTY TAX
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
($/AC)
($/AC)
LAND
COTTON
TYPICAL
LAND
57.3
37.85
30.75
20.09
12
N
N
LAND
N
LAND
LAND CHARGE
FORAGE
15
N
LAND
($/AC)
($/AC)
LAND
COTTON
HIGH
LAND CHARGE
DAIRY
($/AC)
(Y,N)
LAND
CORN
TYPICAL
N
(%)
(%)
LAND
CORN
HIGH
LAND
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HARKET VALUE
PROPERTY TAX
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
LAND
LAND
LAND
LAND CHARGE
SKGRAIN
15
N
N
LAND RENT
1
LAND RENT
POULTRY
2000
125
12
15
N
N
LAND
15
N
LAND
LAND RENT
PEACHES
8
20
N
LAND
LAND
LAND CHARGE
CROPS
LAND
N
LAND
SORGHUH
HIGH
SORGHUM
TYPICAL
SOYBEANS
HIGH
SOYBEANS
TYPICAL
HHEAT
HIGH
KHEAT
TYPICAL
54.18
32.76
32.62
22.13
26.22
22.70
(%)
(X)
($/AC)
(Y,N)
N
N
N
N
N
Information presented is prepared solely as a general guide and is not Intended to recognise 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.
C5.69
N
PERENNIAL CROP RESOURCES
APRIL 23, 1987
DESCRIPTION
FIRST NAHE
QUALIFYING NAME
HARKET VALUE
PROPERTY TAX
REHAINING LIFE
SALVAGE VALUE
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
PERENNIAL CROP PERENNIAL CROP PERENNIAL CROP PERENNIAL CROP PERENNIAL CROP PERENNIAL CROP
BERHUDA-CLOVER COASTAL BERKUDA
($/AC)
($/AC)
(YR)
(X)
(X)
(X)
($/AC)
(Y,N)
130.17
94.01
1064.60
10
10
11
100
14
PEACHES
YEAR IA
1064.60
PEACHES
YEAR 2
908.05
PEACHES
YEAR 2A
908.05
10
100
14
14
14
N
N
PEFtENNIAL CROP PER ENNIAL CR(DP PERENNIAL CROP PERENNIAL CR()P PER ENNIAL CROP PER ENNIAL CROP
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HARKET VALUE
PROPERTY TAX
REMAINING LIFE
SALVAGE VALUE
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
PEACHES
YEAR 1
($/AC)
($/AC)
(YR)
(X)
(X)
(%)
($/AC)
(Y,N)
PEACHES
YEAR 3
909.74
PEACHES
YEAR 3A
909,.74
PEACHES
YEAR 4
1619.71
PEACIiES
YEAR 4A
1619,.71
PEACHES
YEAR 5
734.46
PEACHES
YEAR 5A
734.46
9
100
7
8
100
7
7
100
7
100
14
14
14
14
14
14
N
N
N
N
N
N
Information presented is prepared solely as a general guide and Is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were col looted and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.70
BUILDINGS OR IMPROVEMENTS RESOURCES
APRIL 23, 1987
#
^
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
FUEL - UTILITY COST ($/YR)
REMAINING LIFE (YR)
CURRENT HARKET VALUE ($)
S A LVA G E VA L U E ( X )
PROPERTY TAXES ($/YR)
ANNUAL LEASE ($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
LEASE CALC. (ANNUAL)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
FUEL - UTILITY COST ($/YR)
REHAINING LIFE (YR)
CURRENT HARKET VALUE ($)
S A LVA G E VA L U E ( X )
PROPERTY TAXES ($/YR)
ANNUAL LEASE ($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
LEASE CALC. (ANNUAL)
BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IHP.
BARN
BARN
CALF
20
BARN
HAY
20
BOAR PEN
10
BROILER HOUSE
20
30
4000
10000
5760
40000
2760
.1
.30
10
10
172.80
20
35
182
2
27.60
15
FIRST NAHE
QUALIFYING NAHE
FUEL - UTILITY COST ($/YR)
REHAINING LIFE (YR)
CURRENT HARKET VALUE ($)
S A LVA G E VA L U E ( X )
PROPERTY TAXES ($/YR)
ANNUAL LEASE ($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
LEASE CALC. (ANNUAL)
12
BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IHP. BUILD. OR MP.
STORAGE
FEEDING SLAB
FENCE
HOG
FENCE
LOT
FENCE
PASTURE
LAYER HOUSE
10
960
10
132
10
2520
10
24
20
2800
15
60000
2
96
1
2.64
2
50.40
.1
.48
.1
28
30
200
0$$\
DESCRIPTION
FARROHING HOUSE
BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IMP. BUILD. OR IHP.
MILKING COMPLEX
POND
PULLET HOUSE SHED, PACK,STORE
20
69500
20
18
15
50000
521.25
.09
35
182
15
2000
SHEDS
PASTURE
8
800
2
10
Information presented is prepared solely as a general guide and is not intended to reoognlse 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.
C5.71
IRRIGATION EQUIPMENT
APRIL 23, 1987
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING
(HP)
FUEL TYPE
FUEL CON. (UNIT/HR OR /HI)
USEFULL LIFE
(HR)
REHAINING LIFE
(HR)
EFFICIENCY
(X)
HIRED LABOR PER SET
(HR)
OHNER LABOR PER SET
(HR)
NUMBER OF SETS
CURRENT LIST PRICE
($)
SALVAGE PERCENT
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ON FARH HIRED LABOR
(HR)
OFF FARM PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR)
R & H ENG. ESTIHATE (X)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
FUEL USE ( DEF.,CALC.)
DIST. SYS.
POHER PLANT
DRIP SYSTEH
8
8
PUHP
PUMP
HATER SOURCE
ELECTRIC CENT PUMP & FILT SUBMERSIBLE PUMP HELL & RESERVOIR
20
7000
O
IO
NAO 2
NA3.7
NA 91
1000
288
288
100
NA
NA
NA
500
720
720
70
NA
NA
NA
700
NA
NA
NA
4350
7000
1000
500
700
4350
1.5
2
4.0
2
4.0
2
.5
2
2.25
720EL
72
20
20
'**%
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
steff members of the Texas Agricultural Extension Servioe and approved for publication.
C5.72
MACHINERY COST REPORT
APRIL 23, 1987
DCCftllDPC UAUC
IMJT,TI ■
Ufl
_ _ _ IWUHBLC
u i n i m i r EArEnSES
rvnr
■"■'
■ —.,
FUEL
&
LUBE
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
BALEKOVER
BROADCAST SEEDER
CULTIVATOR
CULTIVATOR - 13
CULTIVATOR - 20
DISC
DISC-TANDEH
DISC-TANDEH
DRILL
FERT. SPREADER
GOPHER POISONER
HARROWS
LISTER/BEDDER
MOLDBOARD PLOH
MOLDBOARD PLOH
PUNTER
SHREDDER
SHREDDER
SPRAYER
SPRAYER
SPRAYER
SPRAYER
TRAILER
TRAILER
CHAIN SAH
CHRISTMAS TREE
COOLER
v FEEDER
FEEDER
FEEDER
PICKING BOXES
ROUND RING
SQUEEZE CHUTE
TRAILER
TRAILER
TRAILER
TRAILER
HATER SYSTEH
HATERERS
PICKUP
PICKUP
PICKUP TRUCK
100 HP
125 HP
40 HP
50 HP
75 HP
$/HR
$/HR
$/HR
$/HR
$/HR
$/HR
$/HR
ROLLING S/HR
TOOL BAR $/HR
TOOL BAR $/KR
OFFSET
$/HR
13 FT
$/HR
8 FT
$/HR
GRAIN
$/HR
$/HR
$/HR
$/HR
$/HR
3 BOTTOH $/KR
4 BOTTOH $/HR
4 ROH
$/HR
2 ROH
$/HR
4 ROH
$/HR
$/HR
AIRBLAST $/HR
C. TREE $/HR
PASTURE $/HR
FLATBED3 $/HR
FLATBED4 $/HR
$/HR
BALER
$/HR
STORAGE $/HR
HOG SOH $/HR
HINERAL $/HR
MKT HOG $/HR
PEACHES $/HR
$/HR
$/HR
16 FT
$/HR
20 FT
$/HR
24 FT
$/HR
FLATBED $/HR
$/HR
HOG
$/HR
1/2
$/HI
3/4
$/HI
3/4 TON $ / H I
4.924
6.155
1.969
2.462
3.693
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.385
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.077
0.077
0.051
OPER. &
HANAGE.
LABOR
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
OPER. CUSTOH REPAIR
INPUT
OPER.
& HAINT.
OFF FARH
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.979
0.964
0.240
0.252
0.519
0.000
0.200
0.072
0.232
0.350
0.388
0 . 5 11
0.255
0.340
0.000
0.099
0 . 11 7
0.302
0.219
0.306
0.321
0.125
0.226
0.209
1.820
0.275
0.182
1.000
1.000
0.250
0.000
0.000
20.000
1.400
20.000
0.000
0.000
0.700
56.000
56.000
56.000
2.000
9.000
4.800
0.015
0.015
0.015
REPAIR
HOURLY
& HAINT. LEASE
LABOR
0.000
0.000
0.000
0.000
0.000
0.000
1.100
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
1.650
0.550
1.650
0.000
0.000
0.000
0.550
0.550
0.550
0.000
55.000
0.000
0.000
0.000
0.000
DEPREC. ANNUAL TAXES,
&
LEASE
LICENSE
INTEREST
& INSUR.
0.000
5.136
0.000
8.974
0.000
4.803
0.000
4.373
0.000
5.429
0.000
0.147
0.000
0.986
0.000
0.127
0.000
0.760
0.000
1.140
0.000
2.155
0.000
3.231
0.000
1.615
0.000
2.912
0.000
0.002
0.000
2.837
0.000
2.535
0.000
0 . 8 11
0.000
1.385
0.000
1.712
0.000
5.706
0.000
4.169
0.000
6.590
0.000
0.663
0.000
10.266
0.000
9.601
0.000
1.571
0.000
25.274
0.000
7.120
0.000
20.000
0.000
9.778
0.000
0.187
0.000 28B.000
0.000
38.080
0.000 1440.000
0.000
70.400
0.000
13.200
0.000 179.200
0.000 492.800
0.000 528.000
0.000 616.000
0.000 199.680
0.000 460.800
0.000
65.280
0.000
0.086
0.000
0.133
0.000
0.146
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
J^N.
Information presented is prepared solely as a general guide and is not Intended to recognise 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.
C5.73
TOTAL
EXPENSE!
0.368
11.407
0.643
16.736
0.344
7.357
0.313
7.399
0.389
10.030
0.012
0.159
2.371
0.085
0.010
0.209
0.060
1.052
0.090
1.580
0.170
2.712
0.252
3.994
0.126
1.997
0.230
3.482
0.000
0.002
0.198
3.134
0.200
2.651
0.064
1.177
0.108
1.711
0.135
2.153
6.477
0.450
0.325
4.618
7.336
0.520
0.053
0.925
0.800
12.886
0.750
10.626
0.124
1.877
2.727
29.001
0.458
8.578
0.500
21.135
0.556
10.333
0.013
0.200
12.000 321.650
1.400
41.430
60.000 1521.650
4.000
74.400
0.750
13.950
1 4 . 0 0 0 193.900
28.000 577.350
30.000 614.550
35.000 707.550
12.000 213.680
36.000 560.800
2.400
72.480
0.018
0.195
0.018
0.243
0.018
0.230