Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987
B-1241(C08)
PEACHES, IRRIGATED, FIRST YEAR
C e n t r a l Te x a s D i s t r i c t ( 8 )
1987 Projected Costs and Returns per Acre
GROSS INCOME Description
SSSSSSSSSSSSSBSBBSSSBSSBSSSS
-WARNING- No gross receipts
VARIABLE COST Description
PREHARVEST
CUSTOM PLOWING
PEACH TREES
NITROGEN*
PHOSPHORUS**
POTASSIUM
WEED CONTROL
NITROGEN
MISCELLANEOUS
NITROGEN
WEED CONTROL
BORER CONTROL
Fuel & Lube - Machinery
Repairs
Machinery
Irrigation
Labor
Machinery
Other
Irrigation
Quantity
Quantity
1.000
100.000
6.000
6.000
6.000
0.590
6.000
1.000
6.000
0.280
1.000
39.327
15.000
3.438
Unit
ssss
Unit
acre
tree
lb.
lb.
lb.
appl
lb.
acre
lb.
appl
appl
Acre
Acre
Acre
Hour
Hour
Hour
$ / Unit
To t a l
S / Unit
To t a l
B B S S !C B B S S S B
sssssss
8.000
2.500
.230
.250
.100
43.750
.210
20.000
.210
43.750
1.500
5.000
5.000
5.000
Total PREHARVEST
Interest - OC Borrowed
8.00
250.00
1.38
1.50
0.60
25.81
1.26
20.00
1.26
12.25
1.50
62.29
17.39
3.43
196.63
75.00
17. 19
695.50
363.107
Dol .
0.105
38. 13
SSSSSSSSSSS
Total VARIABLE COST
733.62
GROSS INCOME minus VARIABLE COST
-733.62
FIXED COST Description
Unit
SSSSCSSSSSSSSBSSSSSSSSSSSSSSSSSSS
"gjP'A
Your
Estimate
Acre
Acre
Acre
Machinery and Equipment
Irrigation
Land
To t a l
244.66
63.96
25.00
SSSSSSSSSSS
Total FIXED Cost
333.63
Total of ALL Cost
1067.25
NET PROJECTED RETURNS
-1067.25
f**.
Information presented is prepared solely as a general guide and Is not Intended to reoognlse 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.
C8.39
Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987.
DATE
STAGE
TYPE
OF
OF
PRODUCTION
NUHBER
OF
UNITS
PRODUCT NAHE
PROD.
B-1241(C08)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
-HARNING- NO VALID RECEIPTS RECORDS
D AT E
S TA G E
OF
PRODUCTION
08/10/86
08/15/86
09/20/86
01/10/87
01/15/87
02/01/87
02/01/87
04/10/87
04/15/87
04/15/87
04/15/87
04/15/87
04/15/87
05/10/87
05/15/87
05/15/87
05/15/87
05/25/87
06/10/87
06/15/87
06/15/87
06/15/87
06/15/87
06/25/87
07/10/87
07/25/87
07/31/87
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
TYPE
INPUT NAHE
NUHBER
OF
OF
INPUT
H
G
H
H
E
H
N
H
E
E
E
E
H
H
E
E
H
0
H
E
E
E
H
0
H
0
K
UNITS
SHREDDING
CUSTOH PLOHING
DISCING-TANDEH
DISCING-TANDEH
PEACH TREES
PICKUP TRUCK
SHED, PACK,STORE
SHREDDING
NITROGEN*
PHOSPHORUS**
POTASSIUH
HEED CONTROL
LABOR
SHREDDING
NITROGEN
HISCELLANEOUS
LABOR
IRRIGATION
SHREDDING
NITROGEN
HEED CONTROL
BORER CONTROL
LABOR
IRRIGATION
SHREDDING
IRRIGATION
LAND RENT
5 FT
9 FT
9 FT
5 FT
5 FT
PEACH
PEACHES
5 FT
PEACHES
5 FT
PEACHES
PEACHES
1.0000
1.0000
1.0000
1.0000
100.0000
1050.0000
.0500
1.0000
6.0000
6.0000
6.0000
.5900
5.0000
1.0000
6.0000
1.0000
5.0000
.1100
1.0000
6.0000
.2800
1.0000
5.0000
.2200
1.0000
.2200
1.0000
CASH
NON
CASH
FIXED LANDLORD
SHARE
O
R
VARI.
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
Information presented is prepared solely as a general guide and is not Intended to recognise or predict the cost;
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.
C8.40
Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987,
B-1241(C08)
PEACHES, IRRIGATED, SECOND YEAR
C e n t r a l Te x a s D i s t r i c t ( 8 )
1987 Projected Costs and Returns per Acre
0**--
GROSS INCOME Description
SSSBSSSSSSSSSSSSSSSSSSSSSBSS
-WARNING- No gross receipts
VARIABLE COST Description
BORER CONTROL
DORMANT OIL
BACTERIAL SPOT
PEACH TREES
NITROGEN*
PHOSPHORUS**
POTASSIUM
NITROGEN
NITROGEN
MISCELLANEOUS
Fuel & Lube
Machinery
Repairs
Machinery
Irrigation
Labor
Machinery
Other
Irrigation
Interest
OC Borrowed
Quantity
SSSSSSSSS
Quantity
1.000
1.000
1.000
5.000
12.000
12.000
12.000
12.000
12.000
1.000
38.920
25.660
3.750
273.980
Unit
ssss
Unit
appl
appl
appl
tree
lb.
lb.
lb.
lb.
lb.
acre
Acre
Acre
Acre
Hour
Hour
Hour
Dol .
Total VARIABLE COST
$ / Unit
To t a l
$ / Unit
To t a l
s s s s :s s s s s s s
s s s s :: s s s s s s
3.000
2.400
2.200
2.500
.230
.250
.100
.210
.210
20.000
5.000
5.000
5.000
0.105
Your
Estimate
3.00
2.40
2.20
12.50
2.76
00
20
52
52
20.00
62.26
17.42
3.75
194.60
128.30
18.75
28.77
505.94
GROSS INCOME minus VARIABLE COST
-505.94
FIXED COST Description
Unit
Acre
Acre
Acre
Acre
Machinery and Equipment
Irrigation
Land
Perennial Crop
To t a l
241.33
69.78
25.00
238.36
Total FIXED Cost
574.47
Total of ALL Cost
1080.41
NET PROJECTED RETURNS
1080.41
/0^\
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.
C8.41
Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987,
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
PRODUCT NAHE
NUHBER
OF
UNITS
B-124KC08)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
-HARNING- NO VALID RECEIPTS RECORDS
D AT E
08/10/87
08/15/87
08/15/87
08/25/87
11/15/87
11/15/87
11/15/87
01/15/88
01/15/88
01/31/88
01/31/88
02/15/88
03/14/88
03/14/88
03/14/88
04/09/88
04/20/88
05/14/88
05/14/88
06/09/88
06/14/88
06/14/88
06/24/88
06/29/88
07/24/88
07/30/88
07/30/88
S TA G E
TYPE
OF
OF
PRODUIC T I O N I N P U T
H
E
H
0
H
E
E
E
H
H
N
H
E
E
E
H
H
E
H
H
E
H
0
E
0
L
K
INPUT NAHE
NUHBER
OF
UNITS
SHREDDING
BORER CONTROL
SPRAYING
IRRIGATION
SPRAYING
DORHANT OIL
BACTERIAL SPOT
PEACH TREES
LABOR - PRUNING
PICKUP TRUCK
SHED, PACK,STORE
LABOR
NITROGEN*
PHOSPHORUS**
POTASSIUH
SHREDDING
LABOR
NITROGEN
LABOR
SHREDDING
NITROGEN
LABOR
IRRIGATION
HISCELLANEOUS
IRRIGATION
PEACHES
LAND RENT
5 FT
2ND
ORCHARD
PEACHES
ORCHARD
2ND
1-2
5 FT
5 FT
PEACHES
PEACH
PEACHES
YEAR 1
PEACHES
1.0000
1.0000
1.0000
.2000
1.0000
1.0000
1.0000
5.0000
8.3300
1050.0000
.0500
5.0000
12.0000
12.0000
12.0000
1.0000
3.3300
12.0000
3.7500
1.0000
12.0000
5.2500
.2000
1.0000
.2000
1.0000
1.0000
CASH
NON
CASH
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
C
C
C
V
V
V
V
C
C
C
C
V
V
V
V
C
C
C
V
V
V
C
C
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
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 by
staff members of the Texas Agricultural extension Service and approved for publication.
C8.42
Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987
B-124KC08)
PEACHES, IRRIGATED, THIRD YEAR
CENTRAL TEXAS DISTRICT (8)
1987 PROJECTED COSTS AND RETURNS PER ACRE
GROSS INCOME DESCRIPTION
PEACHES HHOLSALE
TOTAL GROSS INCOHE
QUANTITY
42.000
VARIABLE COST DESCRIPTION
PREHARVEST
BORER CONTROL
HERBICIDE
DORHANT OIL
BACTERIAL SPOT
PEACH TREES
NITROGEN*
PHOSPHORUS**
POTASSIUH
HERBICIDE
PINK BUD
PETAL FALL
SHUCK SPLIT
FIRST COVER
HISCELLANEOUS
NITROGEN*
PHOSPHORUS**
POTASSIUH
SECOND COVER
THIRD COVER
FUEL & LUBE
HACHINERY
REPAIRS
HACHINERY
IRRIGATION
LABOR
HACHINERY
OTHER
IRRIGATION
TOTAL PREHARVEST
HARVEST
CONTAINERS
FUEL & LUBE
HACHINERY
REPAIRS
HACHINERY
LABOR
HACHINERY
OTHER
TOTAL HARVEST
PREHARVEST
FOURTH COVER
BORER CONTROL
FIFTH COVER
SIXTH COVER
FUEL & LUBE - HACHINERY
REPAIRS
HACHINERY
LABOR
HACHINERY
OTHER
TOTAL PREHARVEST
HARVEST
CONTAINERS
FUEL & LUBE - HACHINERY
REPAIRS - HACHINERY
LABOR - HACHINERY
- OTHER
TOTAL HARVEST
PREHARVEST
SEVENTH COVER
PRE-HARVEST
FUEL & LUBE - HACHINERY
REPAIRS - HACHINERY
- IRRIGATION
LABOR - HACHINERY
- OTHER
- IRRIGATION
TOTAL PREHARVEST
HARVEST
CONTAINERS
FUEL & LUBE - HACHINERY
REPAIRS - HACHINERY
LABOR - HACHINERY
$
UNIT
BU.
$ / UNIT
QUANTITY mil
1.000
0.830
1.000
1.000
5.000
18.000
18.000
18.000
0.830
0.500
0.500
0.500
0.500
1.000
18.000
18.000
18.000
0.500
0.500
40.556
26.830
2.188
16.000
0.152
2.000
0.500
1.000
0.500
0.500
2.127
6.500
34.000
0.457
10.000
0.500
0.500
0.357
5.000
3.438
34.000
0.457
10.000
- OTHER
/ UNIT
12.5000
APPL
TOTAL
g25.PP
525.00
TOTAL
3.000
3.000
3.000
3.200
2.500
.230
.250
.100
3.000
10.200
10.200
10.200
13.900
20.000
.230
.250
.100
13.900
14.200
LB.
APPL
APPL
TREE
LB.
LB.
LB.
LB.
APPL
APPL
APPL
APPL
ACRE
LB.
LB.
LB.
APPL
APPL
ACRE
ACRE
ACRE
HOUR
HOUR
HOUR
5.000
5.000
5.000
EACH
ACRE
ACRE
HOUR
HOUR
.420
5.000
4.000
APPL
APPL
APPL
APPL
ACRE
ACRE
HOUR
HOUR
14.200
3.000
14.200
14.200
EACH
ACRE
ACRE
HOUR
HOUR
.420
5.000
5.000
5.000
4.000
APPL
APPL
ACRE
ACRE
ACRE
HOUR
HOUR
HOUR
14.200
15.200
EACH
ACRE
ACRE
HOUR
HOUR
.420
5.001
5.000
5.000
5.000
4.000
313.876 DOL.
INTEREST - OC BORROHED
TOTAL VARIABLE COST
Price,
To t a l
Va r i a b l e
Cost
GROSS INCOME MINUS VARIABLE COST
FIXED COST DESCRIPTION
HACHINERY AND EQUIPHENT
LAND
PERENNIAL CROP
TOTAL FIXED COST
Break-Even
P r i c e , To t a l
TOTAL OF ALL COST
0.105
$
19.92 per
6.72
0.15
0.15
0.76
8.00
15.78
7.10
3.00
7.10
7.10
2.61
1.56
10.63
32.50
71.60
14.28
0.45
0.44
2.28
40.00
57.46
7.10
7.60
0.48
0.57
3.43
1.78
25.00
17.19
63.15
14.28
0.45
0.44
2.28
40.00
Cost
$
32-96
836.69
b u . o f PEACHES
- 3 11 . 6 9
TOTAL
397.93
101.09
25.00
UNIT
ACRE
ACRE
ACRE
ACRE
IRRIGATION
j#*S
3.00
2.49
3.00
3.20
12.50
4.14
4.50
1.80
2.49
5.10
5.10
5.10
6.95
20.00
4.14
4.50
1.80
6.95
7.10
64.69
19.67
2.19
202.78
134.15
10.94
538.27
57.46
TOTAL HARVEST
Break-Even
YOUR
ESTIMATE
ASP-98
975.00
43.13 per bu. of PEACHES
1 8 11 . 6 9
-1286.69
NET PROJECTED RETURNS
Information presented is prepared solely as a general guide end is not intended to reeognise 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.
C8.43
Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987
D AT E
S TA G E
OF
PRODUCTION
05/20/89 HARVEST
06/20/89 HARVEST
07/20/89 HARVEST
D AT E
S TA G E
O
F
PRODUCTION
08/09/88 PREHARVEST
08/14/88 PREHARVEST
08/14/88 PREHARVEST
08/24/88 PREHARVEST
10/14/88 PREHARVEST
10/14/88 PREHARVEST
11/14/88 PREHARVEST
11/14/88 PREHARVEST
11/14/88 PREHARVEST
01/14/89 PREHARVEST
01/15/89 PREHARVEST
01/19/89 PREHARVEST
01/30/89 PREHARVEST
01/30/89 PREHARVEST
02/09/89 PREHARVEST
02/09/89 PREHARVEST
02/09/89 PREHARVEST
02/09/89 PREHARVEST
02/14/89 PREHARVEST
02/19/89 PREHARVEST
03/15/89 PREHARVEST
03/15/89 PREHARVEST
04/10/89 PREHARVEST
04/10/89 PREHARVEST
04/15/89 PREHARVEST
04/20/89 PREHARVEST
04/20/89 PREHARVEST
04/20/89 PREHARVEST
04/20/89 PREHARVEST
04/30/89 PREHARVEST
04/30/89 PREHARVEST
04/30/89 PREHARVEST
05/05/89 PREHARVEST
05/05/89 PREHARVEST
05/05/89 PREHARVEST
05/10/89 PREHARVEST
05/10/89 PREHARVEST
05/15/89 PREHARVEST
05/18/89 PREHARVEST
05/18/89 PREHARVEST
05/20/89 HARVEST
05/20/89 HARVEST
05/20/89 HARVEST
05/20/89 HARVEST
05/30/89 PREHARVEST
05/30/89 PREHARVEST
06/05/89 PREHARVEST
06/05/89 PREHARVEST
06/10/89 PREHARVEST
06/10/89 PREHARVEST
06/15/89 PREHARVEST
06/15/89 PREHARVEST
06/15/89 PREHARVEST
06/18/89 PREHARVEST
06/20/89 HARVEST
06/20/89 HARVEST
06/20/89 HARVEST
06/20/89 HARVEST
06/25/89 PREHARVEST
06/25/89 PREHARVEST
06/25/89 PREHARVEST
07/10/89 PREHARVEST
07/10/89 PREHARVEST
07/15/89 PREHARVEST
07/18/89 PREHARVEST
07/20/89 HARVEST
07/20/89 HARVEST
07/20/89 HARVEST
07/20/89 HARVEST
07/31/89
07/31/89
07/31/89
TYPE
OF
PRODUCT NAHE
OF
PROD.
A
PEACHES
A PEACHES
A PEACHES
TYPE
OF
NUHBER
HHOLSALE
HHOLSALE
HHOLSALE
INPUT NAHE
INPUT
H
SHREDDING
E BORER CONTROL
H SPRAYING
0
IRRIGATION
E HERBICIDE
H SPRAYING
E DORHANT OIL
E BACTERIAL SPOT
H SPRAYING
E PEACH TREES
H LABOR - PRUNING
H SPRAYING
H PICKUP TRUCK
N SHED, PACK,STORE
H APPLY FERTILIZER
E NITROGEN*
E PHOSPHORUS**
E POTASSIUH
H LABOR
E HERBICIDE
H SPRAYING
E PINK BUD
H SPRAYING
E PETAL FALL
H SHREDDING
H DISCING-TANDEH
H SPRAYING
E SHUCK SPLIT
H LABOR
H SPRAYING
E FIRST COVER
E HISCELLANEOUS
E NITROGEN*
E PHOSPHORUS**
E POTASSIUH
H SPRAYING
E SECOND COVER
H LABOR
H SPRAYING
E THIRD COVER
E CONTAINERS
H HARVESTING LABOR
D PICKING BOXES
H HAULING PEACHES
H SPRAYING
E FOURTH COVER
E BORER CONTROL
H SPRAYING
H SPRAYING
E FIFTH COVER
H SPRAYING
E SIXTH COVER
H LABOR
H SHREDDING
H HAULING PEACHES
E CONTAINERS
H HARVESTING LABOR
D PICKING BOXES
H SPRAYING
E SEVENTH COVER
0 IRRIGATION
H SPRAYING
E PRE-HARVEST
H LABOR
0 IRRIGATION
E CONTAINERS
H HARVESTING LABOR
D PICKING BOXES
H HAULING PEACHES
K LAND RENT
L PEACHES
L PEACHES
UNITS
6.0000
18.0000
18.0000
B-1241(C08)
1HEIGHT
PER
CASH LANDLORD
NON- SHARE
EVEN
CASH
PROD.
1HEAD
.0000
C
.00
Y
.0000
C
.00
Y
.0000
C
.00
Y
NUHBER
5 FT
3RD
ORCHARD
PEACHES
PEACH
ORCHARD
3RD
3-15
AIRBLAST
ORCHARD
PEACH
AIRBLAST
3RD
AIRBLAST
3RD
5 FT
9 FT
AIRBLAST
3RD
AIRBLAST
3RD
PEACH
AIRBLAST
3RD
AIRBLAST
3RD
PEACH
PEACHES
YEAR3
AIRBLAST
3RD
3RD
ORCHARD
AIRBLAST
3RD
AIRBLAST
3RD
5 FT
YEAR3
PEACH
PEACHES
AIRBLAST
3RD
PEACHES
AIRBLAST
3RD
PEACHES
PEACH
PEACHES
YEAR3
PEACHES
YEAR 1
YEAR 2
CASH FIXED LANDLORD
OF
NON
OR
!SHARE
UNITS
CASH. VARI.
1.0000
.00
1.0000
C
V
.00
1.0000
.00
.3500
.00
.8300
C
V
.00
1.0000
.00
1.0000
C
V
.00
1.0000
C
V
.00
1.0000
.00
C
V
.00
5.0000
15.0000
C
V
.00
1.0000
.00
.00
1050.0000
.0500
.00
1.0000
.00
18.0000
C
V
.00
.00
18.0000
C
V
18.0000
C
V
.00
C
V
.00
3.5000
C
V
.00
.8300
1.0000
.00
.5000
C
V
.00
1.0000
.00
C
V
.00
.5000
1.0000
.00
.2000
.00
1.0000
.00
.5000
C
V
.00
V
3.3300
C
.00
1.0000
.00
.5000
C
V
.00
C
V
.00
1.0000
18.0000
C
V
.00
18.0000
C
V
.00
18.0000
c
V
.00
.00
1.0000
.5000
c
V
.00
5.0000
c
V
.00
1.0000
.00
c
V
.00
.5000
c
V
.00
16.0000
2.0000
c
V
.00
.1400
.00
.0600
.00
1.0000
.00
.5000
c
V
.00
1.0000
c
V
.00
.00
1.0000
1.0000
.00
.5000
c
V
.00
1.0000
.00
c
V
.00
.5000
6.5000
c
V
.00
1.0000
.00
.1800
.00
c
V
.00
34.0000
10.0000
c
V
.00
.4300
.00
1.0000
.00
.5000
c
V
.00
.2000
.00
1.0000
.00
.5000
c
V
.00
5.0000
c
V
.00
.00
.3500
c
V
.00
34.0000
c
V
.00
10.0000
.00
.4300
.1800
.00
1.0000
F
.00
F
.00
1.0000
1.0000
F
.00
Information presented is prepared solely as a general guide and is not intonded to recognise or predict the eosts
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.
C8.44
Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987
P E A C H E S , I R R I G A T E D , frOURTH THROUGH FIFTEENTH Y EARS
CENTRAL TEXAS DISTRICT (8)
1987 PROJECTED COSTS AND RETURNS PER ACRE
GROSS INCOHE DESCRIPTION
PEACHES HHOLSALE
TOTAL GROSS INCOHE
QUANTITY UNIT $ / UNIT
250.000
VARIABLE COST DESCRIPTION
PREHARVEST
BORER CONTROL
HERBICIDE
BACTERIAL SPOT
DORHANT OIL
NITROGEN*
PHOSPHORUS**
POTASSIUH
HERBICIDE
PINK BUD
SHUCK SPLIT
PETAL FALL
FIRST COVER
HISCELLANEOUS
SECOND COVER
THIRD COVER
FOURTH COVER
FUEL & LUBE - HACHINERY
REPAIRS - HACHINERY
- IRRIGATION
LABOR - HACHINERY
- OTHER
- IRRIGATION
TOTAL PREHARVEST
HARVEST
CONTAINERS
FUEL & LUBE - HACHINERY
REPAIRS - HACHINERY
LABOR - HACHINERY
- OTHER
TOTAL HARVEST
PREHARVEST
FIFTH COVER
SIXTH COVER
FUEL & LUBE - HACHINERY
REPAIRS - HACHINERY
- IRRIGATION
LABOR - HACHINERY
- OTHER
- IRRIGATION
TOTAL PREHARVEST
HARVEST
FUEL & LUBE - HACHINERY
REPAIRS - HACHINERY
LABOR - HACHINERY
- OTHER
TOTAL HARVEST
PREHARVEST
SEVENTH COVER
PRE-HARVEST
FUEL & LUBE - HACHINERY
REPAIRS - HACHINERY
- IRRIGATION
LABOR - HACHINERY
- OTHER
- IRRIGATION
TOTAL PREHARVEST
HARVEST
FUEL & LUBE - HACHINERY
REPAIRS - HACHINERY
LABOR - HACHINERY
- OTHER
TOTAL HARVEST
Price,
12.5000
OUANTITY UNIT S / UNIT
INTEREST - OC BORROHED
INTEREST - POSITIVE CASH
TOTAL VARIABLE COST
Break-Even
BU.
1.000
0.830
1.000
1.000
24.000
24.000
24.000
0.830
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
APPL
LB.
APPL
APPL
LB.
LB.
LB.
LB.
APPL
APPL
APPL
APPL
ACRE
APPL
APPL
APPL
ACRE
ACRE
ACRE
41.412 HOUR
71.700 HOUR
5.000 HOUR
6.000
3.000
3.200
3.600
.230
.250
.100
3.000
10.200
10.200
10.200
13.900
20.000
13.900
14.200
14.200
5.000
5.000
5.000
1.000
1.000
APPL 14.200
APPL 14.200
ACRE
ACRE
ACRE
1.092 HOUR 5.000
6.500 HOUR 5.000
2.500 HOUR 5.000
5.000
4.000
1.000
1.000
APPL 14.200
APPL 15.200
ACRE
ACRE
ACRE
0.357 HOUR 5.001
5.000 HOUR 5.000
3.750 HOUR 5.000
2.538
24.000
ACRE
ACRE
HOUR
HOUR
312.628
-88.498
To t a l Va r i a b l e
DOL.
DOL.
Cost
$
5.000
4.000
0.105
0.052
210.00
1.28
1.23
6.35
48.00
266.86
14.20
14.20
1.21
0.82
2.50
5.46
32.50
12.50
83.40
2.55
2.46
12.69
96.00
113.70
14.20
15.20
0.48
0.57
3.75
1.78
25.00
18.75
79.73
2.55
2.46
12.69
96.00
113.69
32.83
-4.65
1505.57
TOTAL
432.42
202.17
25.00
705.76
1365.35
UHII
ACRE
ACRE
ACRE
ACRE
To t a l C o s t
6.00
2.49
3.20
3.60
5.52
6.00
2.40
2.49
10.20
10.20
10.20
13.90
20.00
13.90
14.20
14.20
65.85
20.12
4.99
207.06
358.50
25.00
820.02
1619.43
FIXED COST DESCRIPTION
HACHINERY AND EQUIPHENT
IRRIGATION
LAND
PERENNIAL CROP
TOTAL FIXED COST
Price,
3125.00
3125.00
6.02 per bu. of PEACHES
GROSS INCOHE HINUS VARIABLE COST
Break-Even
YOUR
TOTAL ESTIMATE
TOTAL
500.000
EACH
.420
ACRE
ACRE
1.269 HOUR 5.000
12.000 HOUR 4.000
ACRE
ACRE
2.538 HOUR
24.000 HOUR
B-124KC08)
$
11 . 4 8
per
bu.
TOTAL OF ALL COST
o f PEACHES
2870.92
NET PROJECTED RETURNS
254.08
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 end developed by
staff members of the Texas Agricultural extension service end approved for publication.
C8.45
Projections for Planning Purposes Only
Not to be Used without Updating after April 23,
D AT E
S TA G E
OF
PRODUCTION
05/25/90 HARVEST
06/25/90 HARVEST
07/25/90 HARVEST
D AT E
S TA G E
OF
PRODUCTION
08/11/89 PREHARVEST
08/15/89 PREHARVEST
08/15/89 PREHARVEST
08/18/89 PREHARVEST
10/15/89 PREHARVEST
10/15/89 PREHARVEST
11/15/89 PREHARVEST
11/15/89 PREHARVEST
12/15/89 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
02/20/90 PREHARVEST
02/20/90 PREHARVEST
03/15/90 PREHARVEST
03/15/90 PREHARVEST
04/01/90 PREHARVEST
04/01/90 PREHARVEST
04/10/90 PREHARVEST
04/11/90 PREHARVEST
04/11/90 PREHARVEST
04/20/90 PREHARVEST
04/20/90 PREHARVEST
04/21/90 PREHARVEST
04/21/90 PREHARVEST
04/30/90 PREHARVEST
05/01/90 PREHARVEST
05/01/90 PREHARVEST
05/11/90 PREHARVEST
05/11/90 PREHARVEST
05/15/90 PREHARVEST
05/18/90 PREHARVEST
05/21/90 PREHARVEST
05/21/90 PREHARVEST
05/25/90 HARVEST
05/25/90 HARVEST
05/25/90 HARVEST
05/25/90 HARVEST
06/01/90 HARVEST
06/02/90 PREHARVEST
06/02/90 PREHARVEST
06/10/90 PREHARVEST
06/11/90 PREHARVEST
06/11/90 PREHARVEST
06/15/90 PREHARVEST
06/18/90 PREHARVEST
06/25/90 HARVEST
06/25/90 HARVEST
06/25/90 HARVEST
07/01/90 HARVEST
07/02/90 PREHARVEST
07/02/90 PREHARVEST
07/11/90 PREHARVEST
07/11/90 PREHARVEST
07/15/90 PREHARVEST
07/18/90 PREHARVEST
07/25/90 HARVEST
07/25/90 HARVEST
07/25/90 HARVEST
08/05/90 HARVEST
08/10/90
08/10/90
08/10/90
08/10/90
TYPE
PRODUCT NAHE
NUHBER
OF
TYPE
OF
HHOLSALE
HHOLSALE
HHOLSALE
INPUT NAHE
INPUT
H
SHREDDING
E BORER CONTROL
H SPRAYING
0
IRRIGATION
E HERBICIDE
H SPRAYING
E BACTERIAL SPOT
H SPRAYING
E DORHANT OIL
H LABOR - PRUNING
H PICKUP TRUCK
N SHED, PACK,STORE
E NITROGEN*
E PHOSPHORUS**
E POTASSIUH
H APPLY FERTILIZER
H LABOR
E HERBICIDE
H SPRAYING
E PINK BUD
H SPRAYING
E SHUCK SPLIT
H SPRAYING
H SHREDDING
E PETAL FALL
H SPRAYING
H DISCING-TANDEH
H LABOR
E FIRST COVER
H SPRAYING
E HISCELLANEOUS
E SECOND COVER
H SPRAYING
E THIRD COVER
H SPRAYING
H LABOR
0
IRRIGATION
E FOURTH COVER
H SPRAYING
E CONTAINERS
H HARVESTING LABOR
H HAULING PEACHES
D PICKING BOXES
D COOLER
E FIFTH COVER
H SPRAYING
H SHREDDING
E SIXTH COVER
H SPRAYING
H LABOR
0
IRRIGATION
H HARVESTING LABOR
H HAULING PEACHES
D PICKING BOXES
D COOLER
E SEVENTH COVER
H SPRAYING
E PRE-HARVEST
H SPRAYING
H
LABOR
0
IRRIGATION
H HARVESTING LABOR
H HAULING PEACHES
D PICKING BOXES
D COOLER
L
PEACHES
L
PEACHES
L
PEACHES
K LAND RENT
OF
5 FT
4-15
ORCHARD
PEACHES
PEACH
ORCHARD
3-15
ORCHARD
4-15
PEACH
ORCHARD
4-15
AIRBLAST
4-15
AIRBLAST
5 FT
4-15
AIRBLAST
9 FT
4-15
AIRBLAST
PEACH
4-15
AIRBLAST
4-15
AIRBLAST
PEACHES
4-15
AIRBLAST
PEACH
YEAR4
PEACHES
STORAGE
4-15
AIRBLAST
5 FT
4-15
AIRBLAST
PEACHES
YEAR4
PEACHES
STORAGE
4-15
AIRBLAST
4-15
AIRBLAST
PEACHES
YEAR4
PEACHES
STORAGE
YEAR 3
YEAR 1
YEAR 2
PEACHES
PER
1HEAD
UNITS
50.0000
100.0000
100.0000
NUHBER
UNITS
1.0000
1.0000
1.0000
.6000
.8300
1.0000
1.0000
1.0000
1.0000
20.0000
1050.0000
.0500
24.0000
24.0000
24.0000
1.0000
15.0000
.8300
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.2000
16.7000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
20.0000
.2000
1.0000
1.0000
500.0000
12.0000
.5000
.2000
.3300
1.0000
1.0000
1.0000
1.0000
1.0000
6.5000
.4000
24.0000
1.0000
.4000
.3400
1.0000
1.0000
1.0000
1.0000
5.0000
.6000
24.0000
1.0000
.4000
.3300
1.0000
1.0000
1.0000
1.0000
B-1241(C08)
HEIGHT
OF
PROD.
A
PEACHES
A PEACHES
A PEACHES
1987,
CASH LANDLORD
NON- SHARE
EVEN
CASH
PROD.
.0000
C
.00
Y
.0000
C
.00
Y
.0000
C
.00
Y
CASH FIXED LANDLORD
NON
OR
!SHARE
CASH. VARI.
C
V
C
V
C
V
C
C
V
V
C
C
C
V
V
V
C
C
V
V
C
V
C
V
C
V
C
V
V
c
c
c
c
c
c
c
c
V
V
V
V
V
V
V
c
V
c
c
c
V
c
c
c
c
V
V
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
.00
.00
.00
.00
.00
.00
.00
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 end developed by
staff members of the Texas Agricultural extension Service and approved for publication.
C8.46
^ %
Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987.
B-124KC08)
CORN PRODUCTION AFTER PREVIOUS YEARS WHEAT
C e n t r a l Te x a s D i s t r i c t ( 8 ) - E a s t e r n
1987 Projected Costs and Returns per Acre
GROSS INCOME Description
CORN
DEFICIENCY PMT. CORN
Quantity
70.000
60.000
Unit
bu.
bu.
$ / Unit
1.8300
1.2100
Total GROSS Income
Your
Estimate
128. 10
72.60
200.70
VARIABLE COST Description
PREHARVEST
FERT. 10-34-0
FERT. 82-0-0
ANHYDROUS RIG
SEED
HERB., PRE-MERGE
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
CUSTOM COMBINING
CUSTOM HAULING
Quantity
150.000
100.000
1.000
12.500
1.000
1.717
Unit
lb.
lb.
acre
lb.
acre
Acre
Acre
Hour
$ / Unit
.107
.105
2.000
1.380
10.000
5.001
To t a l
16.05
10.50
2.00
17.25
10.00
6.00
3.79
8.59
74.18
1.000
70.000
acre
bu.
12.000
. 140
Total HARVEST
Interest
Interest
To t a l
12.00
9.80
21.80
OC Borrowed
Positive Cash
41.618
-2.345
Dol.
Dol .
0.105
0.052
4.37
-0. 12
Total VARIABLE COST
100.23
GROSS INCOME minus VARIABLE COST
100.47
FIXED COST Description
Unit
Acre
Acre
Machinery and Equipment
Land
Total FIXED Cost
To t a l
24.63
25.00
49.63
Total of ALL Cost
149.86
NET PROJECTED RETURNS
50.84
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 eollooted and developed by
staff members of the Texas Agricultural extension Service and approved for publication.
C8.47
B-124KC08)
Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987,
DATE
STAGE
O
F
PRODUCTION
02/15/87 HARVEST
09/01/87 HARVEST
09/15/87 HARVEST
DATE
STAGE
OF
PRODUCTION
06/15/86 PREHARVEST
08/15/86 PREHARVEST
09/15/86 PREHARVEST
10/10/86 PREHARVEST
10/15/86 PREHARVEST
02/10/87 PREHARVEST
02/10/87 PREHARVEST
02/25/87 PREHARVEST
02/25/87 PREHARVEST
02/25/87 PREHARVEST
03/01/87 PREHARVEST
03/25/87 PREHARVEST
08/15/87 HARVEST
08/15/87 HARVEST
09/15/87 HARVEST
TYPE
PRODUCT NAHE
NUHBER
A
A
TYPE
OF
DEFICIENCY PHT.
CORN
DEFICIENCY PHT.
H
H
E
H
H
E
H
E
E
H
H
G
G
K
1HEAD
30.0000
70.0000
30.0000
CORN
CORN
INPUT NAHE
NUHBER
OF
INPUT
H
PER
UNITS
PROD.
A
1HEIGHT
OF
OF
UNITS
DISCING-OFFSET
DISCING-TANDEH 20 FT
DISCING-TANDEH 20 FT
FERT. 10-34-0
DISCING-TANDEH 20 FT
ANHYDROUS APPL.
FERT. 82-0-0
PLANTING
8 ROH
SEED
CORN
HERB., PRE-HERGE ERADICAI
ROLLING
CULTIVATING
ROLLING
CUSTOH COMBINING CORN
CUSTOH HAULING CORN
LAND CHARGE
CROPS
1.0000
1.0000
1.0000
150.0000
1.0000
1.0000
100.0000
1.0000
12.5000
1.0000
1.0000
1.0000
1.0000
70.0000
1.0000
.0000
.0000
.0000
CASH LANDLORD EIRE/
NON
SHARE i■VEI
CASH
F>ROI
C
C
C
.00
33.00
.00
N
N
N
CASH FIXED LANDLORD
NON
O R !SHARE
CASH VARI.
.00
.00
.00
C
V
33.00
C
V
33.00
C
C
V
V
C
C
C
V
V
F
.00
.00
.00
.00
.00
.00
.00
33.00
.00
.00
Information presented is prepared solely as a general guide and is not Intended to recognise or predict tho 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.
C8.48
Projections for Planning Purposes Only B-1241(C08)
Not to be Used without Updating after April 23. 1987.
f^-
SET ASIDE LAND WITHOUT DIVERSION PAYMENT
C e n t r a l Te x a s D i s t r i c t ( 8 )
1987 Projected Costs and Returns per Acre
GROSS INCOME Description
-WARNING- No gross receipts
VARIABLE COST Description
= B B B B B G B B S B = = = B = = B S B B B S S B S B = = B a B C
Fuel & Lube - Machinery
Repairs - Machinery
Labor
Machinery
Interest - OC Borrowed
Quantity
sssssssss
Quantity
ISSSSSSSSSS
1.284
22.541
Unit
ssss
Unit
ssss
Acre
Acre
Hour
Dol .
Total VARIABLE COST
$ / Unit
SSSBQCCCSBS
$ / Unit
s s s s sssss! S S C
To t a l
= _s
Yo u r
Estimate
sssssssss
To t a l
===========
A.IB
5..001
0., 105
3.73
6.42
2.37
17.30
GROSS INCOME minus VARIABLE COST
-17.30
FIXED COST Description
Unit
SSBC
Acre
Acre
Machinery and Equipment
Land
To t a l
20.86
25.00
To t a l F I X E D C o s t
45.86
To t a l o f A L L C o s t
63. 16
-63.16
NET PROJECTED RETURNS
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. These projections were collected and developed by
Staff members of the Texas Agricultural extension Service and approved for publication.
C8.51
Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987.
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PRODUCT
NAHE
NUHBER
O
F
PROD.
UNITS
HEIGHT
PER
HEAD
B-1241(C08)
CASH LANDLORD BREAK
NON- SHARE EVEN
CASH PROD.
-HARNING- NO VALID RECEIPTS RECORDS
DATE
STAGE
OF
PRODUCTION
06/15/86
08/15/86
11/01/86
12/31/86
03/01/87
05/01/87
TYPE
OF
INPUT NAHE
NUHBER CASH FIXED LANDLORD
OF
NON- O
R
SHARE
U N I T S C A S H VARI.
INPUT
H
H
H
K
H
H
DISCING-OFFSET
DISCING-TANDEH
DISCING-TANDEH
LAND CHARGE
DISCING-TANDEH
DISCING-TANDEH
20 FT
20 FT
CROPS
20 FT
20 FT
1.0000
1.0000
1.0000
1.0000 C
1.0000
1.0000
F
.00
.00
.00
.00
.00
.00
>®%
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 end approved for publication.
C8.52
CROP PRODUCTS REPORT
i f ^
April 23, 1987
Crop Product Name
BEEF PRODUCTION
CORN
CORN SILAGE
COTTON LINT
COTTONSEED
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
HAY
HAY
HAY
HAY
PASTURE
PASTURE
PASTURE
PEACHES
PEANUTS
SORGHUM
WEIGHT GAIN
WHEAT
CORN
COTTON
SORGHUM
WHEAT
BERMUDA
KLEINGR.
SORGHUM
SUD-SORG
BERMUDA
KLEINGR.
SUDAN
WHOLSALE
STOCKERS
Price
per
Unit
.2800
1.8300
21.0000
.4500
70.0000
1.2100
.2715
2.0300
2.1000
60.0000
60.0000
2.0000
60.0000
10.0000
.0000
.0000
12.5000
.2700
2.8500
.2500
2.1200
Unit
Of
Mes.
lb.
bu.
ton
lb.
ton
bu.
lb.
cwt.
bu.
ton
ton
bale
ton
AUM
AUM
AUM
bu.
lb.
cwt.
lb.
bu.
Weight
per
Unit
.0000
60.0000
2000.0000
1.0000
2000.0000
60.0000
60.0000
52.0000
60.0000
2000.0000
2000.0000
60.0000
2000.0000
.0000
.0000
.0000
60.0000
1.0000
52.0000
1.0000
60.0000
Cash
Flow
Row
20
20
20
20
21
23
23
23
23
20
20
20
20
20
20
20
20
20
20
21
20
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.
C8.61
TRACTORS, IMPLEMENTS AND EQUIPMENT
APRIL 23, 1987
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
(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
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
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 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
($)
SALVAGE VALUE
(%)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(KR)
OFF FARH PARTS & LABOR ($)
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)
:tor
TRACTOR
TRACTOR
IOO HP
TRACTOR
TRACTOR
TRACTOR
125 HP
TRACTOR
150 HP
TRACTOR
TRACTOR
40 HP
TRACTOR
TRACTOR
50 HP
100
125
150
40
50
12000
12000
12000
12000
12000
TRACTOR
75 HP
75
12000
DI
DI
DI
DI
DI
DI
12000
12000
12000
12000
12000
12000
880
600
500
360
400
555
36000
42900
50700
13800
13750
24000
38
38
38
38
38
38
32400
38600
45600
12400
12500
21600
.029
.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
.68
7
1.5
.92
C
2
C
2
C
2
C
2
C
2
C
2
IHPLEHENT
IHPLEHENT
ANHYDROUS RIG
IHPLEHENT
CHISEL
12 FT
IHPLEHENT
COHBINE
PEANUT
CULTIVATOR
ROLLING
IHPLEHENT
DIGGER
PEANUT
DISC-OFFSET
14 FT
104
50
17
50
2000
2500
2000
2500
2500
2500
2000
2500
2000
2500
2500
2500
40
4.0
20
20
4.1
12
83
100
2.3
12
50
200
3.8
12
75
90
3.0
6
67
200
4.8
14
83
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
2475
14850
2625
3400
8250
10
10
10
10
2250
13500
2400
3060
7500
.364
.380
.364
.222
.364
.6
10
1.3
.64
6
1.4
.6
10
1.3
.6
10
1.4
.6
10
1.3
.885
.885
.885
.885
.885
C
C
2
C
C
2
C
C
2
C
C
2
80
8
1.1
1.2
1
100
1
C
C
1
10
17
IHPLEHENT
65
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.
C8.62
C
C
2
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
(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
($)
SALVAGE VALUE
(%)
CURRENT HARKET VALUE
($)
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 #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 NAME
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
(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
($)
ON FARH HIRED LABOR
(KR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (KR)
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 CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
IHPLEHENT
IHPLEHENT
DISC-TANDEH
13 FT
IHPLEHENT
DISC-TANDEH
20 FT
IMPLEMENT
DISC-TANDEH
9 FT
IHPLEHENT
DISC/BEDDER
12 FT
IHPLEHENT
DRILL
15 FT
DRILL
GRAIN
46
85
30
2500
2500
2500
50
40
32
2500
1200
1200
2500
2500
2500
2500
1200
1200
100
4.8
13
83
280
2.5
20
200
4.5
9
83
40
4.5
12
80
100
4.0
15
72
100
4.0
12
72
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
5225
11500
1980
3375
4600
10
10
10
10
3850
4750
10350
1800
3040
4140
3500
.364
.364
.364
.364
.777
.6
10
1.3
.6
8
1.3
.6
10
1.3
.6
10
1.3
.6
10
1.4
.777
.885
.885
.885
.885
.885
C
C
2
C
C
2
C
C
2
C
C
2
C
C
2
10
IHPLEHENT
80
10
IHPLEHENT
DRY FERT. RIG
30
IHPLEHENT
IHPLEHENT
FERT. SPREADER LIQUID FERT . RIG
IHPLEHENT
HOLDBOARD PLOH
10
.6
10
1.4
.885
C
C
2
IHPLEHENT
PLANTER
4 ROH
PLANTER
8 ROH
2000
20
30
70
15
88
1200
2000
2500
1200
1200
2000
1200
2000
2500
1200
1200
40
6.0
50
80
15
1.1
1.2
1
100
1
50
4
20
67
100
6.0
50
80
8
1.1
1.2
1
100
1
120
4.1
5.3
80
30
5.0
12
60
40
5.0
1.1
1.2
1.1
1.2
1.1
1.2
4250
3375
7600
10
10
10
4000
3040
6850
.777
.364
.777
.777
.6
10
1.4
.6
10
1.3
.6
10
1.4
.6
10
1.4
.885
.885
.885
1
1.1
1.2
1
100
1
65
50
.885
C
C
1
26.6
C
C
1
C
C
1
C
C
2
C
C
2
J^N
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. These projections were collected and developed by
Staff members of the Texas Agricultural extension Service and approved for publication.
C8.63
C
C
2
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REMAINING 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 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
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (KR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(KI/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 ($)
S A LVA G E VA L U E ( X )
CURRENT HARKET VALUE ($)
L E A S E PAY H E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
IHPLEHENT
IHPLEHENT
IHPLEHENT
ROLLER
SHREDDER
10.5 FT
IHPLEHENT
SHREDDER
5 FT
IHPLEHENT
SPRAYER
IHPLEHENT
SPRAYER
AIRBLAST
SPRAYEF"
ORCHAR.
30
30
15
30
30
30
2500
2000
2000
1200
1200
1200
2500
2000
2000
1200
1200
1200
25
7.5
20
80
15
1.1
1.2
500
10
450
50
4.8
50
3.7
5.0
80
120
4.8
24
53
75
4.8
24
53
75
4.8
5
53
1.1
1.2
935
10
850
1.1
1.2
1.1
1.2
1.1
1.2
2750
6600
1500
10
10
2500
6000
10
800
.777
.777
.777
.6
10
1.4
.6
10
1.4
.6
10
1.4
.885
.885
.885
C
C
2
C
C
2
10.5
80
1.1
1.2
3850
10
3500
.364
.487
.6
10
1.3
.6
10
1.3
.885
.885
C
C
2
IHPLEHENT
487
.6
10
1.3
885
C
C
2
C
C
2
IHPLEHENT
IHPLEHENT
EQUIPHENT
EQUIPHENT
TRAILER
FLATBED3
TRAILER
FLATBED4
HAGON BULK HILK COOLER
HANURE
15
300
15
300
2500
10
300
300
2500
10
4.4
26.2
100
.52
1.1
1.2
100
.52
1.1
1.2
100
5
8
1
1200
1200
10
10
1200
1200
1
1
1
1
10
10
40
EQUIPHENT /
COOLER
STORAGE
DIGGER/HAGOk
SILAGE
10
1
30000
EL
30000
1
2000
12500
2600
11000
2600
11000
10
1
1
1.1
1.2
3500
16
3500
12500
62.50
.168
.6
5
1.4
.885
D
C
2
1
55
2000
Information presented Is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural extension Service and approved for publication.
C8.64
C
C
2
1
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR SI
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (KR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
FEED HILL
FEED SYSTEH
FEEDER
HECHANIC
FEEDERS
HOG
HAY RACKS
HANURE SYSTEH
10
10
10
5
10
10
10
10
10
5
10
10
1
1
1
1
1
1
14000
4485
6500
225
2750
9400
14000
4485
6500
225
2750
9400
70
9
32.50
4.50
5.50
19
1
1
1
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
MILKING EQUIP.
MILKING STALLS
HINERAL FEEDER
PICKING BOXES
PEACHES
SPRA1fER
ST(>CK
TRAILER
FLATBED
10
10
10
10
10
10
10
10
10
10
10
10
1
1
1
1
1
1
24900
14085
90
400
800
1200
24900
14085
90
400
800
1200
125
70
1
1
20
20
Information presented Is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were ooilooted and developed by
staff members of the Texas Agricultural extension Service and approved for publication.
C8.65
10
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REMAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
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 #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)
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
TRAILER
PEANUT
TRAII.ER
ST(;CK
HATER SYSTEH
HATERERS
HOG
10
10
10
5
10
10
10
5
1
1
1
1
8800
10
8000
1200
3850
20
1200
3850
20
19
.39
1
1
3
8.80
y
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 ooilooted and developed by
staff members of the Texas Agricultural extension Service and approved for publication.
C8.66
^
OPERATING INPUT RESOURCES
April 23, 1987
Operating Input
BACTERIAL SPOT
BACTERIAL SPOT
BOAR FEED
BORER CONTROL
BORER CONTROL
BORER CONTROL
BORER CONTROL
BREEDING
CONTAINERS
COVER CROP
DEFOLIANT
DORMANT OIL
DORMANT OIL
DORMANT OIL
DORMANT OIL
FEEDER PIGS
F E R T. 1 0 - 3 4 - 0
F E R T. 1 8 - 4 6 - 0
F E R T. 3 2 - 0 - 0
F E R T. 3 4 - 0 - 0
F E R T. 8 2 - 0 - 0
FIFTH COVER
FIFTH COVER
FINISHING RATION
FIRST COVER
FIRST COVER
FOLIAR FUNGICIDE
FOLIAR FUNGICIDE
FOURTH COVER
FOURTH COVER
FUNGICIDE
GRAIN MIX
GRAIN SUPPL.
HAY
HAY
HAY
HERB. YELLOW
HERB., PRE-MERGE
HERB., PRE-MERGE
HERBICIDE
HERBICIDE
HERBICIDE
INSECT. GREENBUG
INSECT. GREENBUG
INSECT. PLANTBUG
INSECT. THRIPS
INSECTICIDE
INSECTICIDE
INSECTICIDE .
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
MARKETING
MGMT. RECORDS
MILK REPLACER
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
NITROGEN
NITROGEN*
PASTURE
1-2
3-15
2ND
3RD
4-15
DAIRY
PEACH
1ST
2ND
3RD
4-15
3RD
4-15
3RD
4-15
SKIPROW
3RD
4-15
WHEAT
DAIRY
STOCKER
COTTON
CAPAROL
ERADICAI
PEACH
PREMERGE
ARMYWRMS
MIDGE
PEANUT
PEANUTI
SKIPROWD
SKIPROWI
SM. GR.
SORGHUM
HOGS
DAIRY
GOATS
HOGS
PEACH
PIGS
SHEEP
NATIVE
Price
per
Unit
2.20
3.20
7.00
1.50
3.00
3.00
6.00
24.50
.42
. 13
2.75
1.80
2.40
3.00
3.60
80
.107
. 106
.075
.072
.105
14.2
14.2
6.75
13.9
13.9
4.90
3.28
14.2
14.2
15
5.50
6.25
4.50
3.35
3.00
6.0
8.0
10.0
10.0
3.00
4.25
2.00
4.00
2.50
1.00
12
6.00
9.00
4.00
6.00
3.00
6
3.50
18
.51
16
10
1
20.0
21
10
.21
.23
2. 15
Unit
of
Measure
Cash
Flow
Row
appl
appl
cwt.
appl
appl
appl
appl
head
each
lb.
qt.
appl
appl
appl
appl
cwt.
lb.
lb.
lb.
lb.
lb.
appl
appl
cwt.
appl
appl
appl
appl
appl
appl
acre
cwt.
cwt.
cwt.
cwt.
cwt.
qt.
lb.
acre
acre
lb.
acre
appl
appl
acre
acre
appl
appl
appl
appl
appl
appl
appl
head
head
lb.
head
head
head
acre
head
head
lb.
lb.
acre
45
45
47
45
45
45
45
48
55
43
45
45
45
45
45
46
44
44
44
44
44
45
45
47
45
45
45
45
45
45
45
47
47
47
47
47
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
55
55
47
55
55
55
55
55
55
44
44
47
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 tho Texas Agricultural extension Service and approved for publication.
C8.67
O p e r a t i n g I nput
PEACH TREES
PETAL FALL
PETAL FALL
PHOSPHATE
PHOSPHORUS
PHOSPHORUS*
PHOSPHORUS**
PIG STARTER
PINK BUD
PINK BUD
POTASSIUM
PRE-HARVEST
PRE-HARVEST
PREDATOR CONTROL
PROTEIN SUPPL.
QUOTA COST
SALES COMMISSION
SALES COMMISSION
SALES COMMISSION
SALES COMMISSION
SALES COMMISSION
SALT
SALT & MINERALS
SALT & MINERALS
SECOND COVER
SECOND COVER
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED FORAGE SORG
SEED SORGHUM
SEED WHEAT
SEVENTH COVER
SEVENTH COVER
SHUCK SPLIT
SHUCK SPLIT
SILAGE
SIXTH COVER
SIXTH COVER
SMALL GRAINS
SOIL FUNGICIDE
SOIL FUNGICIDE
SOW FEED
SOW FEED
STOCKER STEERS
SUPPLEMENT
SUPPLIES
THIRD COVER
THIRD COVER
UTILITIES
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
WEED CONTROL
3RD
4-15
3RD
4-15
3RD
4-15
PEANUTS
DAIRY
GOATS
PIG
SHEEP
STOCKER
STOCKER
3RD
4-15
CORN
CORN-SIL
COTTON
KLEINGR.
OATS
PEANUT
SORGHUM
SUD-SORG
SUDAN
WHEAT
TREATED
3RD
4-15
3RD
4-15
3RD
4-15
PASTURE
SKIPROW
GESTAT.
LACTAT.
DAIRY
3RD
4-15
DAIRY
GOATS
HOGS
PIGS
SHEEP
SOWS
STOCKER
Price
per
Unit
2.50
10.2
10.2
.29
. 15
.23
.25
12.60
10.2
10.2
.10
15.2
15.2
.35
8.00
.02
6.05
1.35
1.75
1.35
6.50
6.60
14.30
10.00
13.9
13.9
1.38
43
.60
6.00
.11
.65
.60
. 19
.20
. 13
.26
.80
.10
14.2
14.2
10.2
10.2
21
14.2
14.2
60.00
16. 15
10.75
7.00
7. 10
76
6.50
60
14.2
14.2
60
30
.70
1.15
.80
.70
6.50
5
43.75
Unit
of
Measure
Cash
Flow
Row
tree
appl
appl
lb.
lb.
lb.
lb.
cwt.
appl
appl
lb.
appl
appl
head
cwt.
lb.
head
head
head
head
head
cwt.
cwt.
cwt.
appl
appl
lb.
unit
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
appl
appl
appl
appl
ton
appl
appl
acre
appl
appl
cwt.
cwt.
cwt.
cwt.
head
appl
appl
head
head
head
head
head
head
head
head
appl
43
45
45
44
44
44
44
47
45
45
44
45
45
55
47
55
55
55
55
55
48
47
47
47
45
45
43
43
43
43
43
43
43
43
43
43
43
43
43
45
45
45
45
47
45
45
47
45
45
47
47
46
47
55
45
45
50
48
48
48
48
48
48
48
45
S * ^ L
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
staff members of the Texas Agricultural extension Service and approved for publication.
C8.68
^
AUTO OR TRUCK RESOURCES
APRIL 23, 1987
f^
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
(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 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)
^
AUTO OR TRUCK
PICKUP TRUCK
3/4 TON
84000
GA
84000
15
21000
30
13000
16.7
11000
75
600
315
21000
\
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.
C8.69
CUSTOM OPERATION RESOURCES
April 23, 1987
Custom Operation
tion
ANHYDROUS RIG
CUSTOM BALING
CUSTOM COMBINING
CUSTOM COMBINING
CUSTOM COMBINING
CUSTOM DRILLING
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM PLOWING
CUSTOM STRIPPING
DRY FERT. RIG
DRYING
FERTILIZER APPL.
GINNING
HAUL & STORE
HAULING
HERBICIDE APPL.
INSECTICIDE APPL
LIQUID FERT. RIG
MOW, RAKE, BALE
SHEARING
SPRIGGING
RENTAL
HAY
CORN
SORGHUM
WHEAT
CORN SIL
SORGHUM
WHEAT
CORN
HAY
SORGHUM
WHEAT
WHEATE
COTTON
RENTAL
PEANUTS
COTTON
HAY
MILK
RENTAL
Price
per
Unit
2
.65
12
12
12
5.
6.5
.40
.30
. 14
.35
.25
. 12
. 14
8.
1
2
20.
2.25
3.25
.35
.70
4.00
8.20
2
.65
1.50
27.0
Unit
of
Measure
Cash
Flow
Row
acre
bale
acre
acre
acre
acre
ton
cwt.
bu.
bu.
bale
cwt.
bu.
bu.
acre
cwt
acre
ton
appl
cwt
bale
cwt.
acre
appl
acre
bale
head
acre
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
^*%
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.
C8.70
LABOR RESOURCES
APRIL 23, 1987
J ^
DESCRIPTION OTHER LABOR OTHER LABOR OTHER LABOR OTHER LABOR
FIRST NAHE HARVESTING LABOR LABOR LABOR - PRUNING LIVESTOCK LABOR
QUALIFYING NAHE
COST
OR
VA L U E
($/HR)
4
5
5
5
TOTAL HAGE BENEFITS (X)
LABOR
TYPE
(A,B)
A
A
A
B
JP^N
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.
C8.71
LIVESTOCK RESOURCES
APRIL 23, 1987
DESCRIPTION
LIVESTOCK
FIRST NAHE
QUALIFYING NAHE
REHAINING LIFE
(YR)
CURRENT HARKET VALUE
($)
SALVAGE VALUE
(X)
INSURANCE RATE
(X)
ANNUAL LEASE
($)
CALC OPTIONS (R rL,P)
DESCRIPTION
P
P
LIVESTOCK
7
35
.54
1
($)
(X)
(X)
($)
(R,L,P)
LIVESTOCK
FIRST NAHE
QUALIFYING NAHE
REMAINING LIFE
CURRENT HARKET VALUE
SALVAGE VALUE
INSURANCE RATE
ANNUAL LEASE
($)
(X)
(X)
($)
(R,L,P)
EHE
8
50
.38
1
LIVESTOCK
BULL
DAIRY
DAIRY COH
PURCHASE
DAIRY COH
RAISED
DOG
1500
1150
1150
1000
3
50
1
4
42
1
P
LIVESTOCK
YEARLING
LIVESTOCK
HEIFER
DAIRY
4
950
100
1
4
42
1
LIVESTOCK
LIVESTOCK
NANNY
GOAT
8
5
60
.18
1
.33
1
2
225
100
1
YEARLING DOE
GOAT
6
55
.13
1
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 by
staff members of the Texas Agricultural extension Service and approved for publication.
C8.72
1
P
LIVESTOCK
HORSE
1000
2
R
P
LIVESTOCK
SOH
(YR)
BOAR
2
500
.50
1
(YR)
LIVESTOCK
LIVESTOCK
4
200
.15
1
EHE
DESCRIPTION
CALC OPTIONS
BILLY
GOAT
LIVESTOCK
FIRST NAHE
QUALIFYING NAHE
REHAINING LIFE
CURRENT HARKET VALUE
SALVAGE VALUE
INSURANCE RATE
ANNUAL LEASE
CALC OPTIONS
LIVESTOCK
RAH
4
200
.25
1
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)
FIRST NAME
QUALIFYING NAHE
HARKET VALUE
PROPERTY TAX
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
LAND
LAND - CASH RENT LAND - CASH RENT
F O R A G E N AT I V E
(X)
(X)
($/AC)
(Y,N)
DESCRIPTION
LAND
15
N
($/AC)
(Y,N)
LAND CHARGE
CROPS
LAND RENT
PEACHES
25
N
25
N
4.75
N
LAND
LAND
LAND
LAND
PASTURE RENT
HOGS
PASTURE RENT
NATIVE
PASTURE RENT
SHEEP
SHALL GRAINS
MACH. FC
($/AC)
($/AC)
(X)
(X)
LAND
15
N
4.75
N
6
N
LAND
LAND
PASTURE RENT
DAIRY
PASTURE RENT
GOATS
35
N
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.
C8.73