Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987.
B-124KC13)
ONIONS, IRRIGATED
Southwest Texas Distr1ct-13 (Wintergarden Region)
1987 Projected Costs and Returns per Acre
G R O S S I N C O M E D e s c r i p t i o n Q u a n t i t y U n i t $ / U n i t To t a l
ONIONS
450.000
To t a l
bag
GROSS
5.0000
2250.00
Income
Your
Estimate
ssssssss:
2250.00
VA R I A B L E C O S T D e s c r i p t i o n Q u a n t i t y U n i t $ / U n i t To t a l
PREHARVEST
"
°
P H O S P H AT E
75.000
lb.
.210
NITROGEN
(DRY)
50.000
lb.
.200
HERBICIDE
1.000
acre
35.000
SEED
3.000
lb.
18.500
NITROGEN
(LIQ)
50.000
lb.
.200
FUNGICIDE
1.000
appl
12.000
PESTICIDE
APPL.
1.000
acre
3.500
FUNGICIDE
1.000
appl
12.000
PESTICIDE
APPL.
1.000
acre
3.500
INSECTICIDE
1.000
appl
7.500
FUNGICIDE
1.000
appl
12.000
PESTICIDE
APPL.
1.000
acre
3.500
INSECTICIDE
1.000
appl
7.500
FUNGICIDE
1.000
appl
12.000
PESTICIDE
APPL.
1.000
acre
3.500
INSECTICIDE
1.000
appl
7.500
FUNGICIDE
1.000
appl
12.000
PESTICIDE
APPL.
1.000
acre
3.500
FUNGICIDE
1.000
appl
12.000
PESTICIDE
APPL.
1.000
acre
3.500
Fuel
8i
Lube
Machinery
Acre
Irrigation
Acre
Repairs I r r i gMaat ci oh ni n e r y
A cAr ec r e
Labor
-MOa tchhei n
r e r y 1 0 . 40 .0107 2
HH
oo
uu
r r
44. .050001
Irrigation
1.800
Hour
3.799
/0y^
To t a l
HARVEST
H A R V. . PA C K
To t a l
Interest
-
To t a l
""
15.75
10.00
35.00
55.50
10.00
12.00
3.50
12.00
3.50
7.50
12.00
3.50
7.50
12.00
3.50
7.50
12.00
3.50
12.00
3.50
8.35
39.33
3
9 .. 7
07
0
1
8
.
7
7
40.00
6.84
PREHARVEST
&
OC
MKT
450.000
HARVEST
Borrowed
367.81
bag
178.698
VA R I A B L E
3.650
Dol.
1642.49
1642.50
0.100
17.87
SSSSSSSSSSS
COST
2028.18
B r e a k - E v e n P r i c e , To t a l Va r i a b l e C o s t $ 4 . 5 0 p e r b a g o f O N I O N S
GROSS
INCOME
FIXED
minus
COST
MISC
Machinery
Irrigation
Land
VA R I A B L E
Description
ADMIN
and
COST
Unit
0/H
Equipment
Acre
Acre
acre
Acre
•
221.82
To t a l
16.00
54.28
28.23
50.00
BSSSBBSSSSB
To t a l
FIXED
Break-Even Price, Total Cost $
Cost
148.51
4.83 per bag of ONIONS
2176.69
Total of ALL Cost
73.31
NET PROJECTED RETURNS
Onions are packed and marketed 1n 50 pound bags,
jjp^N
Information presented Is prepared solely as a general guide and is not Intended to recognize or predict the costs
and returns from any one particular farm or ranoh operation. These projections were ooilooted and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C13.71
B-124KC13)
Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987
DATE
STAGE
TYPE
OF
OF
PRODUCTION
0 6 / 2 0 / 8 7 HARVEST
DATE
PRODUCT NAHE
NUHBER
ONIONS
TYPE
OF
O
F
O
F
PRODUCTION
INPUT
UNITS
H
H
H
H
H
H
H
H
E
E
H
0
E
H
H
E
H
H
H
E
0
H
E
G
H
0
H
H
E
G
H
E
E
G
H
0
E
E
G
0
E
E
G
E
G
G
E
K
HEAD
INPUT NAHE
NUHBER
SHREDDING
DISC OFFSET
12 FT
HIRED LABOR
DISC OFFSET
12 FT
PLOHING
KLDBOARD
PLANING
LAND
BEDDING
6 ROH
SHAPING
PHOSPHATE
NITROGEN (DRY)
APPLY.FERTILIZER
IRRIGATION
VEG
HERBICIDE
ONION
SPRAYING
12 FT
HIRED LABOR
SEED
ONION
PLANTING
STANHAY
CULTIVATING
4 ROH
HIRED LABOR
NITROGEN (LIQ)
IRRIGATION
VEG
HIRED LABOR
FUNGICIDE
ONION
PESTICIDE APPL.
CULTIVATING
4 ROH
IRRIGATION
VEG
PICKUP TRUCK
3/4 TON
HIRED LABOR
FUNGICIDE
ONION
PESTICIDE APPL.
CULTIVATING
4 ROH
INSECTICIDE
ONION
FUNGICIDE
ONION
PESTICIDE APPL.
CULTIVATING
4 ROH
IRRIGATION
VEG
INSECTICIDE
ONION
FUNGICIDE
ONION
PESTICIDE APPL.
IRRIGATION
VEG
INSECTICIDE
ONION
FUNGICIDE
ONION
PESTICIDE APPL.
FUNGICIDE
ONION
PESTICIDE APPL.
HARV.,PACK & KKT ONIONS
HISC ADHIN 0/H
LAND - CASH RENT VEG
1.0000
1.0000
2.0000
1.0000
1.0000
.2000
1.0000
1.0000
75.0000
50.0000
1.0000
4.0000
1.0000
1.0000
2.0000
3.0000
1.0000
1.0000
2.0000
50.0000
4.0000
2.0000
1.0000
1.0000
1.0000
4.0000
20.0000
2.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
3.0000
1.0000
1.0000
1.0000
3.0000
1.0000
1.0000
1.0000
1.0000
1.0000
450.0000
1.0000
1.0000
CASH 1LANDLORD BREAK
NON
SHARE EVEN
CASH
PROD.
.0000 c
450.0000
STAGE
09/10/86 PREHARVEST
09/20/86 PREHARVEST
10/01/86 PREHARVEST
10/05/86 PREHARVEST
10/08/86 PREHARVEST
10/10/86 PREHARVEST
10/15/86 PREHARVEST
10/18/86 PREHARVEST
10/20/86 PREHARVEST
10/20/86 PREHARVEST
10/20/86 PREHARVEST
10/22/86 PREHARVEST
10/25/86 PREHARVEST
10/25/86 PREHARVEST
11 / 0 1 / 8 6 PREHARVEST
11 / 1 0 / 8 6 PREHARVEST
11/10/86 PREHARVEST
11 / 3 0 / 8 6 PREHARVEST
12/01/86 PREHARVEST
12/15/86 PREHARVEST
12/15/86 PREHARVEST
01/01/87 PREHARVEST
01/10/87 PREHARVEST
01/10/87 PREHARVEST
01/15/87 PREHARVEST
01/20/87 PREHARVEST
01/31/87 PREHARVEST
02/01/87 PREHARVEST
02/10/87 PREHARVEST
02/10/87 PREHARVEST
02/15/87 PREHARVEST
03/10/87 PREHARVEST
03/10/87 PREHARVEST
03/10/87 PREHARVEST
0 3 / 1 5 / 8 7 PREHARVEST
0 3 / 3 0 / 8 7 PREHARVEST
0 4 / 1 0 / 8 7 PREHARVEST
04/10/87 PREHARVEST
04/10/87 PREHARVEST
04/30/87 PREHARVEST
05/10/87 PREHARVEST
05/10/87 PREHARVEST
05/10/87 PREHARVEST
05/20/87 PREHARVEST
05/20/87 PREHARVEST
06/20/87 HARVEST
06/30/87
06/30/87
PER
UNITS
PROD.
A
f IEIGHT
O
F
.00
CASH FIXED LANDLORD
O
R
SHARE
NON
CASH VARI.
C
V
C
C
V
V
C
V
C
C
V
V
C
C
V
V
C
C
C
V
V
V
C
C
C
V
V
V
C
C
C
V
V
V
C
C
V
V
V
c
c
c
c
c
c
V
V
V
V
V
V
F
F
c
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.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 reeognize 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.
C13.72
Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987,
B-1241(C13)
FRESH MARKET SPINACH, IRRIGATED
Southwest Texas D1strict-13 (Wintergarden Region)
1987 Projected Costs and Returns per Acre
GROSS INCOME Description
SSSSSSBSSSSSSSSSSSSSSSSBSSS:
SPINACH
FRESH
Quantity
400.000
Unit
ssss
bu.
$ / Unit
5.7500
Total GROSS Income
Your
Estimate
2300.00
2300.00
VARIABLE COST Description
SSSSSSSSSSS
4*y^
To t a l
PREHARVEST
PHOSPHATE
NITROGEN (DRY)
HERBICIDE
SEED
NITROGEN (DRY)
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
Fuel & Lube - Machinery
Irrigation
Repairs
Machinery
Irrigation
Labor
Machinery
Other
Irrigation
Total PREHARVEST
HARVEST
HARV..PACK & MKT
Quantity
120.000
30.000
1.000
8.000
60.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
3.990
7.000
1.600
Unit
BBSS
$ / Unit
lb.
lb.
acre
lb.
lb.
appl
acre
appl
appl
acre
appl
appl
acre
appl
appl
acre
appl
appl
acre
appl
appl
acre
appl
appl
acre
Acre
Acre
Acre
Acre
Hour
Hour
Hour
.210
.200
25.000
4.500
.200
9.000
3.500
13.000
9.000
3.500
13.000
9.000
3.500
13.000
9.000
3.500
13.000
9.000
3.500
13.000
9.000
3.500
13.000
9.000
3.500
4.501
4.000
3.799
400.000
bu.
4.100
129.716
Dol.
0.100
5.07 per bu. of SPINACH
GROSS INCOME minus VARIABLE COST
270.81
Unit
SSSSESCSSSSSSS8SSSSSSSSSSSSSSSSSS
acre
Acre
Acre
Acre
Total FIXED Cost
Break-Even Price, Total Cost $
12.97
2029.19
B r e a k - E v e n P r i c e , To t a l Va r i a b l e C o s t $
MISC ADMIN 0/H
Machinery and Equipment
Irrigation
Land
1640.00
1640.00
Total VARIABLE COST
FIXED COST Description
25.20
6.00
25.00
36.00
12.00
9.00
3.50
13.00
9.00
3.50
13.00
9.00
3.50
13.00
9.00
3.50
13.00
9.00
3.50
13.00
9.00
3.50 .
13.00
9.00
3.50
7.83
34.96
3.69
8.00
17.96
28.00
6.08
376.21
Total HARVEST
Interest - OC Borrowed
To t a l
To t a l
8.00
50.61
25.09
50.00
SSSBSSSBS
133.70
5.40 per bu. of SPINACH
Total of ALL Cost
2162.89
NET PROJECTED RETURNS
137.11
Spinach 1s packed and marketed in 25 pound bushels,
(fy**
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 ware collected and developed by
staff members of the Texas Agricultural extension Service and approved for publication.
C13.73
B-124KC13)
Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987,
DATE
STAGE
TYPE
OF
OF
PRODUCTION
DATE
PROD.
A
01/25/87 HARVEST
STAGE
OF
PRODUCTION
03/15/86 PREHARVEST
06/30/86
08/01/86 PREHARVEST
08/03/86 PREHARVEST
08/05/86 PREHARVEST
08/07/86 PREHARVEST
08/09/86 PREHARVEST
08/10/86 PREHARVEST
08/15/86 PREHARVEST
08/20/86 PREHARVEST
08/20/86 PREHARVEST
08/20/86 PREHARVEST
08/25/86 PREHARVEST
08/25/86 PREHARVEST
09/01/86 PREHARVEST
09/05/86 PREHARVEST
09/10/86 PREHARVEST
09/10/86 PREHARVEST
09/15/86 PREHARVEST
09/15/86 PREHARVEST
09/20/86 PREHARVEST
09/20/86 PREHARVEST
09/25/86 PREHARVEST
09/30/86 PREHARVEST
09/30/86 PREHARVEST
09/30/86 PREHARVEST
10/01/86 PREHARVEST
10/10/86 PREHARVEST
10/10/86 PREHARVEST
10/10/86 PREHARVEST
10/20/86 PREHARVEST
10/25/86 PREHARVEST
10/25/86 PREHARVEST
10/25/86 PREHARVEST
11/01/86 PREHARVEST
11/10/86 PREHARVEST
11/10/86 PREHARVEST
11/10/86 PREHARVEST
11/15/86 PREHARVEST
11/20/86 PREHARVEST
11/25/86 PREHARVEST
11/25/86 PREHARVEST
11/25/86 PREHARVEST
11/30/86 PREHARVEST
12/15/86 PREHARVEST
12/15/86 PREHARVEST
12/15/86 PREHARVEST
01/10/87 PREHARVEST
01/25/87 HARVEST
01/31/87
NUHBER
PRODUCT NAHE
TYPE
SPINACH
INPUT NAHE
E
H
H
H
H
H
H
H
E
E
H
E
H
H
H
E
H
0
E
E
G
H
E
E
G
H
E
E
G
H
E
E
G
H
E
E
G
0
H
E
E
G
H
E
E
G
0
G
K
UNITS
HEAD
OF
UNITS
IRRIGATION
HISC ADHIN 0/H
SHREDDING
DISC OFFSET
PLOHING
DISC OFFSET
PLANING
DISC OFFSET
BEDDING
PHOSPHATE
NITROGEN (DRY)
APPLY.FERTILIZER
HERBICIDE
SPRAYING
HIRED LABOR
SHAPING
SEED
PLANTING
IRRIGATION
NITROGEN (DRY)
FUNGICIDE
PESTICIDE APPL.
CULTIVATING
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
HIRED LABOR
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
CULTIVATING
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
HIRED LABOR
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
IRRIGATION
CULTIVATING
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
PICKUP TRUCK
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
IRRIGATION
HARV.,PACK & MKT
LAND - CASH RENT
.00() 0
400.0000
NUHBER
INPUT
0
PER
FRESH
OF
HEIGHT
OF
VEG
12 FT
KLDBOARD
12 FT
LAND
12 FT
6 ROH
SPINACH
12 FT
SPINACH
4 ROH
VEG
SPINACH
4 ROH
SPINACH
SPINACH
SPINACH
SPINACH
4 ROH
SPINACH
SPINACH
SPINACH
SPINACH
VEG
4 ROH
SPINACH
SPINACH
3/4 TON
SPINACH
SPINACH
VEG
SPINACH
VEG
4.0000
.5000
1.0000
1.0000
1.0000
1.0000
.2000
.2000
1.0000
120.0000
30.0000
1.0000
1.0000
1.0000
2.0000
1.0000
8.0000
1.0000
4.0000
60.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
2.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
3.0000
1.0000
1.0000
1.0000
4.0000
1.0000
1.0000
1.0000
1.0000
20.0000
1.0000
1.0000
1.0000
4.0000
400.0000
1.0000
CASH
NON
CASH
CASH LANDLORD BREAK
NON- SHARE
EVEN
CASH
PROD.
C
.00
Ann
Y
FIXED LANDLORD
O
R
SHARE
VARI.
F
C
C
V
V
C
V
C
V
C
V
C
C
C
V
V
V
C
C
c
c
c
c
c
V
V
V
V
V
V
V
c
c
c
c
c
c
c
V
V
V
V
V
V
V
c
c
c
V
V
V
c
c
c
V
V
V
c
V
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
A ^ L
Ay%.
Information presented is prepared solely as a general guide and Is not Intended to reeognlze 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.
C13.74
Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987.
B-1241(C13)
PROCESSED SPINACH, IRRIGATED
Southwest Texas District-13 (Wintergarden Region)
1987 Projected Costs and Returns per Acre
GROSS INCOME Description
SSSSSSSSSSSSSSSSSBESOSSSSSSS
SPINACH PROCESS.
SPINACH SECONDS
Quantity
9.000
0.800
Unit
ton
ton
$ / Unit
SSSSSSSSSSSSSSBSBSSSBSSSSSSSBSSS:
PREHARVEST
PHOSPHATE
NITROGEN (DRY)
HERBICIDE
SEED
FUNGICIDE
INSECTICIDE
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
PESTICIDE APPL.
NITROGEN (LIQ)
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
PESTICIDE APPL.
INSECTICIDE
PESTICIDE APPL.
Fuel & Lube
Machinery
Irrigation
Repairs
Machinery
Irrigation
Labor
Machinery
Other
Irrigation
Total PREHARVEST
HARVEST
HARV..PACK & MKT
738.00
0.80
738.80
Quantity
200.000
110.000
1.000
12.000
5.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
60.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
3.990
6.000
1.600
Unit
lb.
lb.
acre
lb.
lb
appl
acre
appl
appl
acre
appl
acre
lb.
appl
appl
acre
appl
acre
appl
appl
acre
appl
acre
appl
acre
Acre
Acre
Acre
Acre
Hour
Hour
Hour
$ / Unit
.210
.200
27.000
3.500
3.250
13.000
3.500
13.000
9.000
3.500
13.000
3.500
.200
13.000
9.000
3.500
13.000
3.500
13.000
9.000
3.500
13.000
3.500
13.000
3.500
4.501
4.000
3.799
To t a l
42.00
22.00
27.00
42.00
16.25
13.00
3.50
13.00
9.00
3.50
13.00
3.50
12.00
13.00
9.00
3.50
13.00
3.50
13.00
9.00
3.50
13.00
3.50
13.00
3.50
7.83
34.96
3.69
8.00
17.96
24.00
6.08
422.76
9.800
ton
7.500
Total HARVEST
Interest - OC Borrowed
73.50
73.50
172.192
Dol.
0. 100
17.22
Total VARIABLE COST
513.48
GROSS INCOME minus VARIABLE COST
225.32
FIXED COST Description
MISC ADMIN 0/H
Machinery and Equipment
Irrigation
Land
Yo u r
Estimate
BBSSSSESS
82.OOOO
1.0000
Total GROSS Income
VARIABLE COST Description
To t a l
Unit
acre
Acre
Acre
Acre
To t a l
SSSSSSSSSSS
8.00
50.61
25.09
50.00
SSSSSSSSSSS
Total FIXED Cost
133.70
Total of ALL Cost
647.19
NET PROJECTED RETURNS
91.61
0y**
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.
C13.75
B-124KC13)
Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987,
DATE
STAGE
TYPE
OF
OF
PRODUCTION
DATE
PROD.
A
02/25/87 HARVEST
02/25/87 HARVEST
A
STAGE
OF
PRODUCTION
06/30/86
08/01/86 PREHARVEST
08/03/86 PREHARVEST
08/05/86 PREHARVEST
08/07/86 PREHARVEST
08/09/86 PREHARVEST
0 8 / 11 / 8 6 PREHARVEST
08/15/86 PREHARVEST
0 8 / 2 0 / 8 6 PREHARVEST
0 8 / 2 0 / 8 6 PREHARVEST
0 8 / 2 0 / 8 6 PREHARVEST
08/25/86 PREHARVEST
08/25/86 PREHARVEST
09/05/86 PREHARVEST
09/10/86 PREHARVEST
09/10/86 PREHARVEST
0 9 / 1 0 / 8 6 PREHARVEST
0 9 / 1 5 / 8 6 PREHARVEST
0 9 / 2 0 / 8 6 PREHARVEST
0 9 / 2 0 / 8 6 PREHARVEST
0 9 / 2 5 / 8 6 PREHARVEST
0 9 / 3 0 / 8 6 PREHARVEST
09/30/86 PREHARVEST
09/30/86 PREHARVEST
10/01/86 PREHARVEST
10/10/86 PREHARVEST
10/10/86 PREHARVEST
10/15/86 PREHARVEST
10/15/86 PREHARVEST
10/20/86 PREHARVEST
10/25/86 PREHARVEST
10/25/86 PREHARVEST
10/25/86 PREHARVEST
10/31/86 PREHARVEST
11 / 0 1 / 8 6 PREHARVEST
11 / 1 0 / 8 6 PREHARVEST
11/10/86 PREHARVEST
11 / 1 5 / 8 6 PREHARVEST
11 / 2 0 / 8 6 PREHARVEST
11 / 2 5 / 8 6 PREHARVEST
11 / 2 5 / 8 6 PREHARVEST
11 / 2 5 / 8 6 PREHARVEST
11 / 3 0 / 8 6 PREHARVEST
12/01/86 PREHARVEST
12/10/86 PREHARVEST
12/10/86 PREHARVEST
12/15/86 PREHARVEST
12/25/86 PREHARVEST
12/25/86 PREHARVEST
01/10/87 PREHARVEST
02/25/87 HARVEST
02/28/87
NUKBER
PRODUCT NAHE
TYPE
SPINACH
SPINACH SECONDS
INPUT NAHE
H
H
H
H
H
H
H
E
E
H
E
H
H
E
H
E
0
E
G
H
E
E
G
H
E
G
E
0
H
E
E
G
E
H
E
G
0
H
E
E
G
H
H
E
G
0
E
G
0
G
K
UNITS
HEAD
9.0000
.8000
NUHBER
OF
UNITS
INPUT
P
PER
PROCESS.
OF
HISC ADHIN 0/H
SHREDDING
DISC OFFSET
PLOHING
DISC OFFSET
PLANING
DISC OFFSET
BEDDING
PHOSPHATE
NITROGEN (DRY)
APPLY.FERTILIZER
HERBICIDE
SPRAYING
SHAPING
SEED
PLANTING
FUNGICIDE
IRRIGATION
INSECTICIDE
PESTICIDE APPL.
CULTIVATING
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
HIRED LABOR
INSECTICIDE
PESTICIDE APPL.
NITROGEN (LIQ)
IRRIGATION
CULTIVATING
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
HISC ADHIN 0/H
HIRED LABOR
INSECTICIDE
PESTICIDE APPL.
IRRIGATION
CULTIVATING
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
PICKUP TRUCK
HIRED LABOR
INSECTICIDE
PESTICIDE APPL.
IRRIGATION
INSECTICIDE
PESTICIDE APPL.
IRRIGATION
HARV.,PACK & MKT
LAND - CASH RENT
HEIGHT
OF
12 FT
HLDBOARD
12 FT
LAND
12 FT
6 ROH
SP.B
12 FT
SPINPROC
4 ROH
REDOHIL
VEG
SPINACH
4 ROH
SPINACH
SPINACH
SPINACH
VEG
4 ROH
SPINACH
SPINACH
SPINACH
VEG
4 ROH
SPINACH
SPINACH
3/4 TON
SPINACH
VEG
SPINACH
VEG
SPINPROC
VEG
.5000
1.0000
1.0000
1.0000
1.0000
.2000
.2000
1.0000
200.0000
110.0000
1.0000
1.0000
1.0000
1.0000
12.0000
1.0000
5.0000
3.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
2.0000
1.0000
1.0000
60.0000
4.0000
1.0000
1.0000
1.0000
1.0000
.5000
2.0000
1.0000
1.0000
3.0000
1.0000
1.0000
1.0000
1.0000
20.0000
2.0000
1.0000
1.0000
3.0000
1.0000
1.0000
3.0000
9.8000
1.0000
CASH LANDLORD BREAK
NON- SHARE
EVEN
PROD.
CASH
.0000
.0000
CASH
NON
CASH
C
C
.00
.00
N
N
FIXED LANDLORD
O
R
SHARE
VARI.
F
C
C
V
V
C
V
C
V
C
V
C
C
V
V
C
C
C
C
C
c
c
V
V
V
V
V
V
V
c
c
c
c
c
c
c
V
V
V
F
V
V
V
c
c
c
c
c
c
V
V
V
c
c
V
V
c
V
F
V
V
V
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and Is not Intended to recognize or predict the 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.
C13.76
/*SB%
Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987,
B-1241(C13)
PECAN ORCHARD, ESTABLISHMENT PHASE
Southwest Texas District-13 (Wintergarden Region)
1987 Projected Costs and Returns per Acre
GROSS INCOME Description
SSSSSSSSSSSS5SSSSSSSSSSESESS
-WARNING- No gross receipts
VARIABLE COST Description
CUSTOM CHISEL
CUSTOM DISCING
CUST. LAND PLANE
CUSTOM DISCING
PLANTING EQUIP.
TREES (5-6 FT)
MISCELLANEOUS
PLANTING EQUIP.
Fuel & Lube - Machinery
Repairs
Machinery
Labor
Machinery
Other
Interest
OC Borrowed
Quantity
Unit
Quantity
1.. 0 0 0
1.000
1.000
1.. 0 0 0
5,. 0 0 0
35,. 0 0 0
0,. 5 0 0
5 .000
3,. 0 6 9
8 .000
302,. 7 3 7
Unit
appl
acre
acre
acre
hour
tree
acre
hour
Acre
Acre
Hour
Hour
Dol .
Total VARIABLE COST
ssssssssssssssssssssssesssssssss:
Machinery and Equipment
$
/
/
Unit
Unit
10.000
8.000
6.000
8.000
2.000
7.500
15.000
2.000
4.500
4.000
0. 100
To t a l
Your
Estimate
To t a l
10.00
8.00
6.00
8.00
10.00
262.50
7.50
10.00
2.73
0.77
13.81
32.00
30.27
401.59
GROSS INCOME minus VARIABLE COST
FIXED COST Description
$
-401.59
Unit
Acre
Total FIXED Cost
To t a l
15.86
15.86
Total of ALL Cost
417.45
NET PROJECTED RETURNS
-417.45
4 ^
Information presented 1s prepared solely as a general guide and is not intended to recognize or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural extension Service and approved for publication.
C13.77
Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987,
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
PRODUCT NAHE
B-1241(C13)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
NUHBER
OF
UNITS
-HARNING- NO VALID RECEIPTS RECORDS
DATE
STAGE
OF
PRODUCTION
12/05/86
12/10/86
12/15/86
12/15/86
12/20/86
12/30/86
01/15/87
01/25/87
01/30/87
01/31/87
01/31/87
02/05/87
02/15/87
11/15/87
TYPE
INPUT NAHE
NUHBER
OF
OF
UNITS
INPUT
H
G
G
H
G
G
H
H
E
H
E
H
H
H
SHREDDING
CUSTOH CHISEL
CUSTOH DISCING
HIRED LABOR
CUST. LAND PLANE
CUSTOH DISCING
HIRED LABOR
PLANTING
TREES (5-6 FT)
PICKUP TRUCK
HISCELLANEOUS
PLANTING
HIRED LABOR
HIRED LABOR
PECANS
PECAN
3/4 TON
PECAN
PECANS
1.0000
1.0000
1.0000
2.0000
1.0000
1.0000
2.0000
.5000
35.0000
5.0000
.5000
.5000
2.0000
2.0000
CASH
NON
CASH
FIXED LANDLORD
O
R
SHARE
VARI.
C
C
C
C
C
C
C
C
V
V
V
V
V
V
V
V
c
c
c
c
V
V
V
V
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
/rta%
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
s t a ff m e m b e r s o f - t h e Te x a s A g r i c u l t u r a l e x t e n s i o n S e r v i c e a n d a p p r o v e d f o r p u b l i c a t i o n .
C13.78
Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987,
B-1241(C13)
PECAN ORCHARD, PRE-PRODUCTION PHASE (YEARS 1-4)
Southwest Texas District-13 (Wintergarden Region)
1987 Projected Costs and Returns per Acre
GROSS INCOME Description
-WARNING- No gross receipts
VARIABLE COST Description
NITROGEN (DRY)
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
ZINC SULPHATE
HERBICIDE
ZINC SULPHATE
INSECTICIDE
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
ZINC SULPHATE
INSECTICIDE
HERBICIDE
ZINC SULPHATE
INSECTICIDE
Fuel & Lube - Machinery
Irrigation
Repa1rs
Machinery
Irrigation
Labor
Machinery
Other
Irrigation
Interest
OC Borrowed
Q
uantity
sssssssss
Quant i ty
==========
9.000
0.625
0.500
0.130
1.000
0.500
0.250
0.500
0.625
0.500
0.130
0.625
0.500
0.500
0.625
0.500
4.953
12.000
3.579
102.342
Unit
SEES
Unit
SSSS
lb.
lb.
appl
appl
lb.
acre
lb.
appl
lb.
appl
appl
lb.
appl
acre
lb.
appl
Acre
Acre
Acre
Acre
Hour
Hour
Hour
Dol .
Total VARIABLE COST
MISC ADMIN 0/H
Machinery and Equipment
Irrigation
Land
Perennial Crop
$ / Unit
===========
.200
.300
3.000
12.000
.300
24.500
.300
3.000
.300
3.000
12.000
.300
3.000
24.500
.300
3.000
4.500
4.000
3.800
0. 100
Total
SSSSSSSSSSS
Your
Estimate
SSSSSBBSI
Total
1.80
0. 18
1.50
1.56
0.30
12.25
0.07
1.50
0.18
1.50
1.56
0.18
1.50
12.25
0. 18
1.50
5.14
6.74
3.12
10.29
22.29
48.00
13.60
10.23
157.45
GROSS INCOME minus VARIABLE COST
FIXED COST Description
$ / Unit
===========
-157.45
Unit
SBBB
acre
Acre
Acre
Acre
Acre
Total FIXED Cost
Total
8.00
45.15
93.62
50.00
45.32
242.09
399.53
Total of ALL Cost
-399.53
NET PROJECTED RETURNS
Information presented is prepared solely as a general guide and Is not intended to reeognlze or predict the costs
end returns from any one particular farm or ranch oporation. These projections were collected and developed by
staff members of the Texas Agricultural extension Service and approved for publication.
C13.79
Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987
DATE
STAGE
TYPE
OF
OF
PRODUCTION
PRODUCT NAHE
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
NUHBER
OF
UNITS
PROD.
B-124KC13)
A*%%.
-HARNING- NO VALID RECEIPTS RECORDS
D AT E
12/15/86
01/15/87
02/15/87
03/10/87
03/10/87
03/15/87
03/15/87
03/20/87
04/15/87
04/15/87
04/15/87
04/15/87
04/15/87
04/20/87
04/25/87
05/10/87
05/10/87
05/15/87
05/15/87
05/15/87
05/20/87
05/20/87
05/20/87
05/20/87
05/31/87
06/15/87
06/15/87
06/15/87
06/15/87
06/15/87
06/20/87
06/30/87
07/15/87
07/15/87
07/15/87
07/15/87
07/20/87
08/10/87
08/10/87
08/15/87
08/15/87
08/15/87
08/15/87
08/20/87
09/15/87
10/15/87
11 / 1 5 / 8 7
11 / 3 0 / 8 7
11 / 3 0 / 8 7
S TA G E
TYPE
OF
OF
PRODUCTION INPUT
H
H
H
H
H
E
H
0
H
H
E
E
E
0
H
H
E
H
H
E
0
H
E
E
H
H
H
E
E
E
0
E
H
H
E
E
0
H
E
H
H
E
E
0
H
H
H
K
L
INPUT NAHE
NUHBER
OF
UNITS
HIRED LABOR
HIRED LABOR
HIRED LABOR
DISC OFFSET
APPLY FERTILIZER
NITROGEN (DRY)
HIRED LABOR
TRICKLE SYSTEH
HIRED LABOR
SPRAYING
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEH
SHREDDING
SPRAYING
ZINC SULPHATE
HIRED LABOR
SPRAYING
HERBICIDE
TRICKLE SYSTEH
SPRAYING
ZINC SULPHATE
INSECTICIDE
PICKUP TRUCK
HIRED LABOR
SPRAYING
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEH
HISC ADHIN 0/H
HIRED LABOR
SPRAYING
ZINC SULPHATE
INSECTICIDE
TRICKLE SYSTEH
SPRAYING
HERBICIDE
HIRED LABOR
SPRAYING
ZINC SULPHATE
INSECTICIDE
TRICKLE SYSTEH
HIRED LABOR
HIRED LABOR
HIRED LABOR
LAND - CASH RENT
PECAN
8 FT
HYDRAUL.
PECAN
PECAN
HYDRAUL.
6 FT
PECAN
HYDRAUL.
PECAN
3/4 TON
HYDRAUL.
PECAN
PECAN
HYDRAUL.
PECAN
6 FT
PECAN
HYDRAUL.
PECAN
PECANS
ESTABL.
1.0000
1.0000
1.0000
1.0000
1.0000
9.0000
1.0000
.5000
1.0000
1.0000
.6250
.5000
.1300
.8000
1.0000
1.0000
1.0000
1.0000
1.0000
.5000
.8000
1.0000
.2500
.5000
20.0000
1.0000
1.0000
.6250
.5000
.1300
.8000
.5000
1.0000
1.0000
.6250
.5000
.8000
1.0000
.5000
1.0000
1.0000
.6250
.5000
.8000
1.0000
1.0000
1.0000
1.0000
1.0000
CASH
NON
CASH
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
C
V
V
C
C
V
V
C
V
C
C
c
V
V
V
c
c
V
V
c
V
c
c
V
V
c
V
c
c
c
V
V
V
c
c
c
F
V
V
V
c
c
V
V
c
c
V
V
c
c
c
V
V
V
F
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
/^Wk.
Information presented is prepared solely as a general guide and is not intended to recognize or predict the oosts
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.
C13.80
Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987,
PECAN ORCHARD, EARLY PRODUCTION PHASE (YEARS 5-9)
Southwest Texas Distr1ct-13 (Wintergarden Region)
1987 Projected Costs and Returns per Acre
/^N
GROSS INCOME Description
SSSSSSSSSSSSSSSSSSSSSSBSBSSS
PECANS
Unit
Quantity
BSSS
600.000
$ / Unit
lb.
1.0000
Total GROSS Income
VARIABLE COST Description
SSSSSBSSSSSSSSSSSESBSSSSSSSSSSSBS
PREHARVEST
NITROGEN (DRY)
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
ZINC SULPHATE
HERBICIDE
ZINC SULPHATE
INSECTICIDE
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
ZINC SULPHATE
INSECTICIDE
HERBICIDE
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
Fuel & Lube
Machinery
Irrigation
Repairs
Machinery
Irrigation
Labor
Machinery
Other
Irrigation
iffPV
B-1241(C13)
Total PREHARVEST
HARVEST
CUSTOM PICKING
CUSTOM PICKING
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
- Other
Unit
Quantity
$
/ Unit
IBSSSSSSSSS
ssss
s s s s :S S S S S S S
37.500
2.500
1.000
0.500
2.500
0.500
2.500
1.000
2.500
1.000
0.500
2.500
1.000
0.500
2.500
1.000
0.500
lb.
lb.
appl
appl
lb.
acre
lb.
appl
lb.
appl
appl
lb.
appl
acre
lb.
appl
appl
Acre
Acre
Acre
Acre
Hour
Hour
Hour
.200
.300
3.000
12.000
.300
24.500
.300
3.000
.300
3.000
12.000
.300
3.000
24.500
.300
3.000
12.000
5.078
10.000
3.340
4.500
4.000
3.800
600.00
To t a l
7.50
0.75
3.00
6.00
0.75
12.25
0.75
3.00
0.75
3.00
6.00
0.75
3.00
12.25
0.75
3.00
6.00
5.99
14.98
6. 19
9.60
22.85
40.OO
12.69
181.80
300.000
300.000
0.340
4.000
lb.
lb.
Acre
Acre
Hour
Hour
.280
.280
4.500
4.000
84.00
84.00
0.46
0.19
1.53
16.00
186.18
96.888
Dol.
0.100
Total VARIABLE COST
9.69
377.68
B r e a k - E v e n P r i c e , To t a l Va r i a b l e Coosst t $ $
0 . 6 2 p e r l b . of PECAl
GROSS INCOME minus VARIABLE COST
FIXED COST Description
Your
Estimate
sssssssss
600.00
Total HARVEST
Interest - OC Borrowed
To t a l
222.32
Unit
To t a l
SEES
MISC ADMIN 0/H
Machinery and Equipment
Irrigation
Land
Perennial Crop
acre
Acre
Acre
Acre
Acre
Total FIXED Cost
Break-Even Price, Total Cost $
12.00
61.37
88.82
50.00 "
90.83
SSSSSSSSSSS
303.02
1 . 1 3 p e r l b . of PECANS
Total of ALL Cost
680.70
NET PROJECTED RETURNS
-80.70
Custom Harvested.
Information presented is prepared solely as a general guide and is not Intended to reoognlze 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.
C13.81
B-124KC13)
Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987
D AT E
S TA G E
OF
PRODUCTION
10/30/87 HARVEST
11/20/87 HARVEST
D AT E
S TA G E
OF
PRODUCTION
12/15/86 PREHARVEST
01/15/87 PREHARVEST
02/15/87 PREHARVEST
03/10/87 PREHARVEST
03/15/87 PREHARVEST
03/15/87 PREHARVEST
03/15/87 PREHARVEST
04/15/87 PREHARVEST
04/15/87 PREHARVEST
04/15/87 PREHARVEST
04/15/87 PREHARVEST
04/15/87 PREHARVEST
04/20/87 PREHARVEST
05/10/87 PREHARVEST
05/10/87 PREHARVEST
05/15/87 PREHARVEST
05/15/87 PREHARVEST
05/15/87 PREHARVEST
05/20/87 PREHARVEST
05/20/87 PREHARVEST
05/20/87 PREHARVEST
05/20/87 PREHARVEST
05/25/87 PREHARVEST
05/31/87 PREHARVEST
06/15/87 PREHARVEST
06/15/87 PREHARVEST
06/15/87 PREHARVEST
06/15/87 PREHARVEST
06/15/87 PREHARVEST
06/20/87 PREHARVEST
06/30/87 PREHARVEST
07/15/87 PREHARVEST
07/15/87 PREHARVEST
07/15/87 PREHARVEST
07/15/87 PREHARVEST
07/20/87 PREHARVEST
08/10/87 PREHARVEST
08/10/87 PREHARVEST
08/15/87 PREHARVEST
08/15/87 PREHARVEST
08/15/87 PREHARVEST
08/15/87 PREHARVEST
08/15/87 PREHARVEST
08/20/87 PREHARVEST
09/15/87 PREHARVEST
09/20/87 PREHARVEST
10/20/87 PREHARVEST
10/30/87 HARVEST
10/30/87 HARVEST
11/15/87 HARVEST
11/20/87 HARVEST
11/20/87 HARVEST
11 / 3 0 / 8 7
11 / 3 0 / 8 7
11 / 3 0 / 8 7
TYPE
NUHBER
PRODUCT NAHE
OF
OF
PROD.
UNITS
A
A
TYPE
PECANS
PECANS
INPUT NAHE
NUHBER
OF
INPUT
H
H
H
H
H
E
H
H
E
E
E
0
H
E
H
H
E
0
H
E
E
H
H
H
H
E
E
E
0
E
H
H
E
E
0
H
E
H
H
E
E
E
0
H
0
H
H
G
H
H
G
K
L
L
PER
HEAD
.0000
.0000
300.0000
300.0000
O
F
H
HEIGHT
UNITS
HIRED LABOR
HIRED LABOR
HIRED LABOR
SHREDDING
HIRED LABOR
APPLY FERTILIZER
NITROGEN (DRY)
HIRED LABOR
SPRAYING
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEH
SPRAYING
ZINC SULPHATE
HIRED LABOR
SPRAYING
HERBICIDE
TRICKLE SYSTEH
SPRAYING
ZINC SULPHATE
INSECTICIDE
APPLY FERTILIZER
PICKUP TRUCK
HIRED LABOR
SPRAYING
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEH
HISC ADHIN 0/H
HIRED LABOR
SPRAYING
ZINC SULPHATE
INSECTICIDE
TRICKLE SYSTEH
SPRAYING
HERBICIDE
HIRED LABOR
SPRAYING
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEH
HIRED LABOR
TRICKLE SYSTEH
SHREDDING
HIRED LABOR
CUSTOH PICKING
DISC OFFSET
HIRED LABOR
CUSTOH PICKING
LAND - CASH RENT
PECAN
PECAN
HI SPEED
PECAN
PECAN
1
HI SPEED
6 FT
PECAN
1
HI SPEED
PECAN
3/4 TON
HI SPEED
PECAN
PECAN
1
HI SPEED
PECAN
1
6 FT
PECAN
HI SPEED
PECAN
PECAN
1
1
PECANS
8 FT
PECANS
PECANS
ESTABL.
PREHARV.
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
37.5000
1.0000
1.0000
2.5000
1.0000
.5000
1.0000
1.0000
2.5000
1.0000
1.0000
.5000
1.8000
1.0000
2.5000
1.0000
1.0000
20.0000
1.0000
1.0000
2.5000
1.0000
.5000
1.8000
.7500
1.0000
1.0000
2.5000
1.0000
1.8000
1.0000
.5000
1.0000
1.0000
2.5000
1.0000
.5000
1.8000
1.0000
1.8000
1.0000
2.0000
300.0000
1.0000
2.0000
300.0000
1.0000
1.0000
1.0000
CASH
NON
CASH
CASH LANDLORD i)REi
N O N - S H A R E 1■VEI
CASH
1»ROI
C
C
.00
.00
Y
Y
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
C
V
V
C
V
C
C
V
V
C
C
C
V
V
V
C
C
V
V
C
V
C
C
V
V
c
V
c
c
c
V
V
V
c
F
V
c
c
V
V
c
c
V
V
c
c
c
V
V
V
c
V
c
c
V
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
A ^ k
A^k
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 ooilooted and developed by
staff members of the Texas Agricultural extension Service and approved for publication.
C13.82
Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987.
B-1241(C13)
PECAN ORCHARD, OPERATIONAL PHASE (YEARS 10-20)
Southwest Texas District-13 (Wintergarden Region)
1987 Projected Costs and Returns per Acre
GROSS INCOME Description
ESBSSSSSSSSSSSSSBSSSSSSSSSSS
PECANS
Unit
Quantity
$
/ Unit
SSSBSSS
1200.000
lb.
1.0000
Total GROSS Income
VARIABLE COST Description
PREHARVEST
NITROGEN (DRY)
INSECTICIDE
FUNGICIDE
ZINC SULPHATE
HERBICIDE
ZINC SULPHATE
INSECTICIDE
NITROGEN (DRY)
INSECTICIDE
FUNGICIDE
ZINC SULPHATE
INSECTICIDE
ZINC SULPHATE
HERBICIDE
INSECTICIDE
FUNGICIDE
ZINC SULPHATE
Fuel & Lube - Machinery
- Irrigation
Repairs - Machinery
- Irrigation
Labor - Machinery
- Other
- Irrigation
Unit
Quantity
ISSESESSSSS
70.000
3.900
1.500
7.500
0.500
7.500
3.900
70.000
3.900
1.500
7.500
3.900
7.500
0.500
3.900
1.500
7.500
5.078
16.500
3.340
$
/ Unit
lb.
appl
appl
lb.
acre
lb.
appl
lb.
appl
appl
lb.
appl
lb.
acre
appl
appl
lb.
Acre
Acre
Acre
Acre
Hour
Hour
Hour
.200
3.000
12.000
.300
24.500
.300
3.000
.200
3.000
12.000
.300
3.000
.300
24.500
3.000
12.000
.300
4.500
4.000
3.800
600.000
600.000
1.500
1200.00
To t a l
14.00
11.70
18.00
2.25
12.25
2.25
11.70
14.00
11.70
18.00
2.25
11.70
2.25
12.25
11.70
18.00
2.25
5.99
23.96
6. 19
9.60
22.85
66.00
12.69
lb.
lb.
Hour
.280
.280
4.000
168.00
168.00
6.00
342.00
Interest - OC Borrowed
153.319
Dol .
0.100
Total VARIABLE COST
15.33
680.87
Break-Even Price, Total Variable Cost
ost
$
0 . 5 6 p e r l b . of PECAl
GROSS INCOME minus VARIABLE COST
519. 13
Unit
SSSSSSSSSSSSSSSBSSSSSBSSSSSSSSSSS
acre
Acre
Acre
Acre
Acre
Total FIXED Cost
Break-Even Price, Total Cost $
SSSSSSSSSSS SSSSSSSSS
323.54
Total HARVEST
MISC ADMIN 0/H
Machinery and Equipment
Irrigation
Land
Perennial Crop
Your
Estimate
1200.00
Total PREHARVEST
HARVEST
CUSTOM PICKING
CUSTOM PICKING
Labor
Other
FIXED COST Description
To t a l
To t a l
16.00
57.24
90.32
50.00
101.70
315.25
0 . 8 3 p e r l b . of PECANS
Total of ALL Cost
996.12
NET PROJECTED RETURNS
203.88
Custom Harvested.
Information presented Is prepared solely as a general guide and is not Intended to reoognize or predict the costs
and returns from any one particular farm or ranch operation. These project ions were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C13.83
Not
DATE
STAGE
OF
PRODUCTION
10/30/87 HARVEST
11/20/87 HARVEST
DATE
12/15/86
01/15/87
02/15/87
03/10/87
03/15/87
03/15/87
03/15/87
03/20/87
04/15/87
04/15/87
04/15/87
04/15/87
04/20/87
05/10/87
05/10/87
05/15/87
05/15/87
05/15/87
05/20/87
05/20/87
05/20/87
05/20/87
05/25/87
05/25/87
05/31/87
06/15/87
06/15/87
06/15/87
06/15/87
06/20/87
06/20/87
06/30/87
07/15/87
07/15/87
07/15/87
07/20/87
07/20/87
08/10/87
08/10/87
08/15/87
08/15/87
08/15/87
08/15/87
08/20/87
08/20/87
09/15/87
09/20/87
10/15/87
10/25/87
10/30/87
11/15/87
11/20/87
11/30/87
11/30/87
11/30/87
11/30/87
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
HARVEST
HARVEST
HARVEST
to
Projections for Planning Purposes Only
be Used without Updating after April 23,
TYPE
OF
PROD.
NUHBER
OF
UNITS
PRODUCT NAHE
600.0000
600.0000
A PECANS
A PECANS
TYPE
OF
INPUT
H
H
H
H
H
H
E
0
H
H
E
E
0
H
E
H
H
E
0
H
E
E
H
E
H
H
H
E
E
0
E
E
H
H
E
0
E
H
E
H
H
E
E
0
E
H
0
H
H
G
H
G
K
L
L
L
INPUT NAHE
HIRED LABOR
HIRED LABOR
HIRED LABOR
SHREDDING
HIRED LABOR
APPLY FERTILIZER
NITROGEN (DRY)
TRICKLE SYSTEH
HIRED LABOR
SPRAYING
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEH
SPRAYING
ZINC SULPHATE
HIRED LABOR
SPRAYING
HERBICIDE
TRICKLE SYSTEH
SPRAYING
ZINC SULPHATE
INSECTICIDE
APPLY FERTILIZER
NITROGEN (DRY)
PICKUP TRUCK
HIRED LABOR
SPRAYING
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEH
ZINC SULPHATE
HISC ADHIN 0/H
HIRED LABOR
SPRAYING
INSECTICIDE
TRICKLE SYSTEH
ZINC SULPHATE
SPRAYING
HERBICIDE
HIRED LABOR
SPRAYING
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEH
ZINC SULPHATE
HIRED LABOR
TRICKLE SYSTEH
HIRED LABOR
SHREDDING
CUSTOH PICKING
HIRED LABOR
CUSTOH PICKING
LAND - CASH RENT
PECAN
PECAN
PECAN
B-1241(C13)
1987,
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
.0000
.0000
.00
.00
NUHBER CASH FIXED LANDLORD
OF
NONOR
SHARE
U N I T S C A S H VA R I .
HI SPEED
PECAN
PECAN
2
HI SPEED
6 FT
PECAN
2
HI SPEED
PECAN
3/4 TON
HI SPEED
PECAN
PECAN
2
HI SPEED
PECAN
2
6 FT
PECAN
HI SPEED
PECAN
PECAN
2
PECANS
PECANS
PECANS
ESTABL.
PREHARV.
EARLY
1.5000
1.5000
1.5000
1.0000
1.5000
1.0000
70.0000
1.0000
1.5000
1.0000
3.9000
1.5000
2.0000
1.0000
7.5000
1.5000
1.0000
.5000
2.6000
1.0000
7.5000
3.9000
1.0000
70.0000
20.0000
1.5000
1.0000
3.9000
1.5000
2.6000
7.5000
1.0000
1.5000
1.0000
3.9000
2.6000
7.5000
1.0000
.5000
1.5000
1.0000
3.9000
1.5000
2.6000
7.5000
1.5000
2.6000
1.5000
1.0000
600.0000
1.5000
600.0000
1.0000
1.0000
1.0000
1.0000
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
A ^ L
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 wore collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C13.84
Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987,
B-124KC13)
PECAN ORCHARD, EARLY PRODUCTION PHASE (YEARS 5-9)
Southwest Texas District-13 (Wintergarden Region)
1987 Projected Costs and Returns per Acre
GROSS INCOME Description
Quantity
PECANS
600.000
Unit $ / Unit
lb.
1.0000
Total GROSS Income
Your
Estimate
600.00
600.00
VARIABLE COST Description
EBSSSSS
PREHARVEST
NITROGEN (DRY)
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
ZINC SULPHATE
HERBICIDE
ZINC SULPHATE
INSECTICIDE
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
ZINC SULPHATE
INSECTICIDE
HERBICIDE
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
Fuel & Lube - Machinery
Irrigation
Repa1rs
Machinery
Irrigation
Labor
Machinery
Other
Irrigation
/fp\
To t a l
Total PREHARVEST
HARVEST
Fuel & Lube
Machinery
Repa1rs
Machinery
Labor
Machinery
Other
Quantity
37.500
2.500
1.000
0.500
2.500
0.500
2.500
1.000
2.500
1.000
0.500
2.500
1.000
0.500
2.500
1.000
0.500
5.078
10.000
3.340
Unit $ / Unit
SSSS
lb.
lb.
appl
appl
lb.
acre
lb.
appl
lb.
appl
appl
lb.
appl
acre
lb.
appl
appl
Acre
Acre
Acre
Acre
Hour
Hour
Hour
SSSSSSSSSSS
.200
.300
3.000
12.000
.300
24.500
.300
3.000
.300
3.000
12.000
.300
3.000
24.500
.300
3.000
12.000
4.500
4.000
3.800
2.975
20.000
Acre
Acre
Hour
Hour
4.500
4.000
94.262
Dol.
0.100
0 . 4 9 p e r l b . o f P E C A lNS
GROSS INCOME minus VARIABLE COST
MISC ADMIN 0/H
Machinery and Equipment
Irrigation
Land
Perennial Crop
301.84
Unit
ssss
acre
Acre
Acre
Acre
Acre
Total FIXED Cost
B r e a k - E v e n P r i c e , To t a l C o s t $
9.43
298.16
B r e a k - E v e n P r i c e , T o t a l V a r i a b l e Coosst t $ $
BSSSSSSSSSSSSSSSBSBSSSSSSSSSSSSSS
7.70
5.84
13.39
80.00
106.93
Total VARIABLE COST
FIXED COST Description
7.50
0.75
3.00
6.00
0.75
12.25
0.75
3.00
0.75
3.00
6.00
0.75
3.00
12.25
0.75
3.00
6.00
5.99
14.98
6.19
9.60
22.85
40.00
12.69
181.80
Total HARVEST
Interest - OC Borrowed
To t a l
To t a l
12.00
127.86
88.82
50.00
90.83
369.51
1 . 1 1 p e r l b . of PECANS
Total of ALL Cost
667.68
NET PROJECTED RETURNS
-67.68
Harvested with owned equipment.
Information presented Is prepared solely as a general guide end 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.
C13,85
B-1241(C13)
Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987,
DATE
STAGE
TYPE
OF
OF
PRODUCTION
DATE
NUHBER
PECANS
PECANS
NUHBER
TYPE
O
F
O
F
PRODUCTION
INPUT
UNITS
H
H
H
H
H
E
H
H
E
E
E
0
H
E
H
H
E
0
H
E
E
H
H
H
H
E
E
E
0
E
H
H
E
E
0
H
E
H
H
E
E
E
0
H
0
H
H
H
D
H
H
H
H
D
H
K
L
L
HEAD
300.0000
300.0000
OF
H
PER
UNITS
STAGE
12/15/86 PREHARVEST
01/15/87 PREHARVEST
02/15/87 PREHARVEST
0 3 / 1 0 / 8 7 PREHARVEST
0 3 / 1 5 / 8 7 PREHARVEST
0 3 / 1 5 / 8 7 PREHARVEST
03/15/87 PREHARVEST
04/15/87 PREHARVEST
04/15/87 PREHARVEST
04/15/87 PREHARVEST
04/15/87 PREHARVEST
04/15/87 PREHARVEST
0 4 / 2 0 / 8 7 PREHARVEST
0 5 / 1 0 / 8 7 PREHARVEST
05/10/87 PREHARVEST
05/15/87 PREHARVEST
05/15/87 PREHARVEST
05/15/87 PREHARVEST
05/20/87 PREHARVEST
05/20/87 PREHARVEST
05/20/87 PREHARVEST
05/20/87 PREHARVEST
05/25/87 PREHARVEST
05/31/87 PREHARVEST
06/15/87 PREHARVEST
06/15/87 PREHARVEST
06/15/87 PREHARVEST
06/15/87 PREHARVEST
06/15/87 PREHARVEST
06/20/87 PREHARVEST
06/30/87 PREHARVEST
07/15/87 PREHARVEST
07/15/87 PREHARVEST
07/15/87 PREHARVEST
07/15/87 PREHARVEST
07/20/87 PREHARVEST
08/10/87 PREHARVEST
08/10/87 PREHARVEST
08/15/87 PREHARVEST
08/15/87 PREHARVEST
08/15/87 PREHARVEST
08/15/87 PREHARVEST
08/15/87 PREHARVEST
08/20/87 PREHARVEST
09/15/87 PREHARVEST
09/20/87 PREHARVEST
10/20/87 PREHARVEST
10/30/87 HARVEST
10/30/87 HARVEST
10/30/87 HARVEST
10/30/87 HARVEST
11/15/87 HARVEST
11/20/87 HARVEST
11/20/87 HARVEST
11/20/87 HARVEST
11/20/87 HARVEST
11 / 3 0 / 8 7
11 / 3 0 / 8 7
11 / 3 0 / 8 7
HEIGHT
O
F
PROD.
A
A
10/30/87 HARVEST
11 / 2 0 / 8 7 HARVEST
PRODUCT NAHE
INPUT NAHE
HIRED LABOR
HIRED LABOR
HIRED LABOR
SHREDDING
HIRED LABOR
APPLY FERTILIZER
NITROGEN (DRY)
HIRED LABOR
SPRAYING
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEH
SPRAYING
ZINC SULPHATE
HIRED LABOR
SPRAYING
HERBICIDE
TRICKLE SYSTEH
SPRAYING
ZINC SULPHATE
INSECTICIDE
APPLY FERTILIZER
PICKUP TRUCK
HIRED LABOR
SPRAYING
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEH
HISC ADHIN 0/H
HIRED LABOR
SPRAYING
ZINC SULPHATE
INSECTICIDE
TRICKLE SYSTEH
SPRAYING
HERBICIDE
HIRED LABOR
SPRAYING
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEH
HIRED LABOR
TRICKLE SYSTEH
SHREDDING
SHAKING
PICKING
PECAN CLEANER
HIRED LABOR
DISC OFFSET
SHAKING
PICKING
PECAN CLEANER
HIRED LABOR
LAND - CASH RENT
PECAN
PECAN
HI SPEED
PECAN
PECAN
1
HI SPEED
6 FT
PECAN
1
HI SPEED
PECAN
3/4 TON
HI SPEED
PECAN
PECAN
1
HI SPEED
PECAN
1
6 FT
PECAN
HI SPEED
PECAN
PECAN
1
1
PECANS
PECANS
8 FT
PECANS
PECANS
PECANS
ESTABL.
PREHARV.
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
37.5000
1.0000
1.0000
2.5000
1.0000
.5000
1.0000
1.0000
2.5000
1.0000
1.0000
.5000
1.8000
1.0000
2.5000
1.0000
1.0000
20.0000
1.0000
1.0000
2.5000
1.0000
.5000
1.8000
.7500
1.0000
1.0000
2.5000
1.0000
1.8000
1.0000
.5000
1.0000
1.0000
2.5000
1.0000
.5000
1.8000
1.0000
1.8000
1.0000
3.0000
3.0000
.5000
5.0000
1.0000
3.0000
3.0000
1.5000
15.0000
1.0000
1.0000
1.0000
.0000
.0000
CASH
NON
CASH
C
CASH LANDLORD BREAK
EVEN
NON- SHARE
CASH
PROD.
C
C
.00
.00
z^&k
Y
Y
FIXED LANDLORD
OR
!5HARE
VARI.
V
C
C
V
V
C
V
C
C
V
V
C
c
c
V
V
V
c
c
V
V
c
V
c
c
V
V
c
V
c
c
c
V
V
V
c
F
V
c
c
V
V
c
c
V
V
c
c
c
V
V
V
c
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
>*3RI\
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.
C13.86
Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987.
B-124KC13)
PECAN ORCHARD, OPERATIONAL PHASE (YEARS 10-20)
Southwest Texas District-13 (Wintergarden Region)
1987 Projected Costs and Returns per Acre
GROSS INCOME Description
PECANS
Unit
Quantity
1200.000
$ / Unit
lb.
PREHARVEST
NITROGEN (DRY)
INSECTICIDE
FUNGICIDE
ZINC SULPHATE
HERBICIDE
ZINC SULPHATE
INSECTICIDE
NITROGEN (DRY)
INSECTICIDE
FUNGICIDE
ZINC SULPHATE
INSECTICIDE
ZINC SULPHATE
HERBICIDE
INSECTICIDE
FUNGICIDE
ZINC SULPHATE
Fuel & Lube - Machinery
Irrigation
Repairs
Machinery
Irrigation
Labor
Machinery
Other
Irrigation
Total PREHARVEST
HARVEST
Fuel & Lube
Machinery
Repairs
Machinery
Labor
Machinery
Other
1200.00
SSSESSESEES
1200.00
Unit
Quantity
BBSS
70.000
3.900
1.500
7.500
0.500
7.500
3.900
70.000
3.900
1.500
7.500
3.900
7.500
0.500
3.900
1.500
7.500
5.078
16.500
3.340
$ / Unit
lb.
appl
appl
lb.
acre
lb.
appl
lb.
appl
appl
lb.
appl
lb.
acre
appl
appl
lb.
Acre
Acre
Acre
Acre
Hour
Hour
Hour
To t a l
.200
3.000
12.000
.300
24.500
.300
3.000
.200
3.000
12.000
.300
3.000
.300
24.500
3.000
12.000
.300
14.00
11.70
18.00
2.25
12.25
2.25
11.70
14.00
11.70
18.00
2.25
11.70
2.25
12.25
11 . 7 0
18.00
2.25
5.99
23.96
6.19
9.60
22.85
66.00
12.69
4.500
4.000
3.800
323.54
5.020
35.000
Acre
Acre
Hour
Hour
9.56
7.50
22.59
140.00
4.500
4.000
Total HARVEST
Interest
Your
Estimate
SSSSSCSBBSS SSSSSBSSC
1.0000
Total GROSS Income
VARIABLE COST Description
To t a l
179.65
- OC Borrowed
153.319 Dol
0.100
15.33
Total VARIABLE COST
518.52
B r e a k - E v e n P r i c e , To t a l V a r i a b l e C o s t $
0.43 per lb. of PECANS
GROSS INCOME minus VARIABLE COST
FIXED COST Description
SSBSSSSSSSSSSSSSSSSESBSSSSSSSSSSB
MISC ADMIN 0/H
Machinery and Equipment
Irrigation
Land
Perennial Crop
681.48
Unit
acre
Acre
Acre
Acre
Acre
Total FIXED Cost
B r e a k - E v e n P r i c e , To t a l C o s t $
To t a l
SSSSSSSSSSS
16.00
153.07
90.32
50.00
99.97
409.36
0.77 per lb. of PECANS
Total of ALL Cost
927.88
NET PROJECTED RETURNS
272.12
Harvested with owned equipment.
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 oporation. These projections were col looted and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C13.87
B-124KC13)
Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987,
D AT E
S TA G E
OF
PRODUCTION
OF
PRODUCTION
12/15/86 PREHARVEST
01/15/87 PREHARVEST
02/15/87 PREHARVEST
03/10/87 PREHARVEST
03/15/87 PREHARVEST
03/15/87 PREHARVEST
03/15/87 PREHARVEST
03/20/87 PREHARVEST
04/15/87 PREHARVEST
04/15/87 PREHARVEST
04/15/87 PREHARVEST
04/15/87 PREHARVEST
04/20/87 PREHARVEST
05/10/87 PREHARVEST
05/10/87 PREHARVEST
05/15/87 PREHARVEST
05/15/87 PREHARVEST
05/15/87 PREHARVEST
05/20/87 PREHARVEST
05/20/87 PREHARVEST
05/20/87 PREHARVEST
05/20/87 PREHARVEST
05/25/87 PREHARVEST
05/25/87 PREHARVEST
05/31/87 PREHARVEST
06/15/87 PREHARVEST
06/15/87 PREHARVEST
06/15/87 PREHARVEST
06/15/87 PREHARVEST
06/20/87 PREHARVEST
06/20/87 PREHARVEST
06/30/87 PREHARVEST
07/15/87 PREHARVEST
07/15/87 PREHARVEST
07/15/87 PREHARVEST
07/20/87 PREHARVEST
07/20/87 PREHARVEST
08/10/87 PREHARVEST
08/10/87 PREHARVEST
08/15/87 PREHARVEST
08/15/87 PREHARVEST
08/15/87 PREHARVEST
08/15/87 PREHARVEST
08/20/87 PREHARVEST
08/20/87 PREHARVEST
09/15/87 PREHARVEST
09/20/87 PREHARVEST
10/15/87 PREHARVEST
10/25/87 PREHARVEST
10/30/87 HARVEST
10/30/87 HARVEST
10/30/87 HARVEST
10/30/87 HARVEST
11/20/87 HARVEST
11/20/87 HARVEST
11/20/87 HARVEST
11/20/87 HARVEST
11 / 3 0 / 8 7
11 / 3 0 / 8 7
11 / 3 0 / 8 7
11 / 3 0 / 8 7
NUHBER
OF
PROD.
UNITS
A
S TA G E
PRODUCT NAHE
OF
A
10/30/87 HARVEST
11/20/87 HARVEST
D AT E
TYPE
TYPE
PECANS
PECANS
CASH LANDLORD BREAK
NON- SHARE
EVEN
HEAD CASH
PROD.
PER
600.0000
600.0000
INPUT NAHE
NUHBER
OF
OF
INPUT
H
H
H
H
H
H
E
0
H
H
E
E
0
H
E
H
H
E
0
H
E
E
H
E
H
H
H
E
E
0
E
E
H
H
E
0
E
H
E
H
H
E
E
0
E
H
0
H
H
H
H
H
D
H
H
H
D
K
L
L
L
HEIGHT
UNITS
HIRED LABOR
HIRED LABOR
HIRED LABOR
SHREDDING
HIRED LABOR
APPLY FERTILIZER
NITROGEN (DRY)
TRICKLE SYSTEH
HIRED LABOR
SPRAYING
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEH
SPRAYING
ZINC SULPHATE
HIRED LABOR
SPRAYING
HERBICIDE
TRICKLE SYSTEH
SPRAYING
ZINC SULPHATE
INSECTICIDE
APPLY FERTILIZER
NITROGEN (DRY)
PICKUP TRUCK
HIRED LABOR
SPRAYING
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEH
ZINC SULPHATE
HISC ADHIN 0/H
HIRED LABOR
SPRAYING
INSECTICIDE
TRICKLE SYSTEH
ZINC SULPHATE
SPRAYING
HERBICIDE
HIRED LABOR
SPRAYING
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEH
ZINC SULPHATE
HIRED LABOR
TRICKLE SYSTEH
HIRED LABOR
SHREDDING
SHAKING
PICKING
HIRED LABOR
PECAN CLEANER
SHAKING
PICKING
HIRED LABOR
PECAN CLEANER
LAND - CASH RENT
PECAN
PECAN
PECAN
2
HI SPEED
PECAN
PECAN
2
HI SPEED
6 FT
PECAN
2
HI SPEED
PECAN
3/4 TON
HI SPEED
PECAN
PECAN
2
HI SPEED
PECAN
2
6 FT
PECAN
HI SPEED
PECAN
PECAN
2
2
PECANS
PECANS
PECANS
PECANS
PECANS
ESTABL.
PREHARV.
EARLYHAR
1.5000
1.5000
1.5000
1.0000
1.5000
1.0000
70.0000
1.0000
1.5000
1.0000
3.9000
1.5000
2.0000
1.0000
7.5000
1.5000
1.0000
.5000
2.6000
1.0000
7.5000
3.9000
1.0000
70.0000
20.0000
1.5000
1.0000
3.9000
1.5000
2.6000
7.5000
1.0000
1.5000
1.0000
3.9000
2.6000
7.5000
1.0000
.5000
1.5000
1.0000
3.9000
1.5000
2.6000
7.5000
1.5000
2.6000
1.5000
1.0000
6.0000
6.0000
10.0000
.5000
6.0000
6.0000
25.0000
1.5000
1.0000
1.0000
1.0000
1.0000
.0000
.0000
CASH
NON
CASH
C
C
.00
.00
Y
Y
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
C
V
V
C
V
C
V
C
V
C
C
V
V
C
C
V
V
C
V
c
c
V
V
c
V
c
V
c
c
V
V
c
c
V
F
V
c
V
c
V
c
c
V
V
c
c
V
V
c
c
V
V
c
V
c
V
c
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
A=H\
Information presented is prepared solely as a general guide and is not intended to recognize 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 publieation.
C13.88
CROP PRODUCTS REPORT
April 23, 1987
Crop Product Name
SBSBSSSSSSSSSSSS SSSSSSSSS
/f^N'
BEETS #1
BEETS #2
BEETS #3
CABBAGE
CANTALOUPES
CARROTS
CARROTS #\
CARROTS M2
CARROTS #3
CORN
CORN
CORN SILAGE
COTTON LINT
COTTON LINT
COTTONSEED
CUCUMBERS
CUCUMBERS
CULLS
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
GRAZING
GRAZING
GRAZING
GUAR
HAY
HAY
HAY
LETTUCE
OATS
ONIONS
PASTURE
PASTURE
PEANUTS
PECANS
SM. GRAINS PAST.
SORGHUM
SOYBEANS
SPANISH PEANUTS
SPINACH
SPINACH
SPINACH SECONDS
SUNFLOWERS
USEABLE CULLS
WHEAT
WHEAT
FOOD
IRRI.
PICKLES
CARROT
CORN
COTTON
OATS
SORGHUM
WHEAT
BERMUDA
OATS
BERMUDA
SORGHUM
BUFFELGR
SORGHUM
F.RUNNER
FRESH
PROCESS.
BEET
SPRING
WINTER
Price
per
Unit
Unit
of
Mes.
SSSSBEBSSESSS
BBSS
SSSESSSSSSSSS
60.0000
70.0000
10.0000
3.5000
6.0000
6.5000
15.0000
64.OOOO
36.0000
1.8300
2.5000
18.0000
.4000
.5225
50.0000
6.5000
9.5000
1.0000
1.2100
.2715
.5500
2.0300
2.1000
.4000
.3000
.3000
12.OOOO
60.0000
50.0000
50.0000
5.5000
.9500
5.0000
.3500
.3000
28.5000
1.0000
.0000
2.8700
5.2500
28.5000
5.7500
82.0000
1.0000
.0800
1.0000
2.1100
2.1100
ton
ton
ton
bag
crtn
bag
ton
ton
ton
bu.
bu.
ton
lb.
lb.
ton
crtn
cwt.
ton
bu.
lb.
bu.
cwt.
bu.
days
days
days
cwt.
ton
ton
ton
crtn
bu.
bag
days
days
cwt.
lb.
AUM
cwt.
bu.
cwt.
bu.
ton
ton
lb.
ton
bu.
bu.
2000.0000
2000.0000
2000.0000
1.0000
1.0000
1.0000
2000.0000
2000.0000
2000.0000
56.0000
56.0000
2000.0000
1.0000
1.0000
2000.0000
1.0000
100.0000
2000.0000
56.0000
1.0000
32.0000
100.0000
60.0000
1.0000
.0000
.0000
100.0000
2000.0000
2000.0000
2000.0000
50.0000
32.0000
1.0000
.0000
.0000
100.0000
1.0000
1.0000
100.0000
56.0000
100.0000
1.0000
2000.0000
2000.0000
1.0000
2000.0000
60.0000
60.0000
Weight
per
Unit
Cash
Flow
Row
SBBSS
20
21
21
20
20
20
20
20
20
20
20
20
20
20
21
20
20
22
23
23
23
23
23
20
20
20
20
20
20
20
20
20
20
20
20
20
20
21
21
20
20
20
20
20
20
22
22
22
Jfp*>
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C13a89
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 (X)
C A PA C I T Y
(AC/HR)
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
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 ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H C A L C . ( f fl , f fl )
LEASE CALC. (HOUR.YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
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 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)
TRACTOR
TRACTOR
TRACTOR
TRACTOR
SELF PROI'ELLED
TRACTOR
oaaacPB mmmataaa tx_sa
TRACTOR
IOO HP
IOO
12000
TRACTOR
125 HP
125
12000
TRACTOR
150 HP
TRACTOR
40 HP
TRACTOR
75 HP
PECAN PICKER
150
40
75
25
12000
12000
12000
2000
DI
DI
DI
DI
DI
G
A
12000
12000
12000
12000
12000
2000
350
400
600
350
400
60
4
70
12
1.0
36000
42900
50700
13800
24000
1.25
10000
38
38
38
38
38
32400
38600
45600
12400
21600
10000
.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
.23
.64
7
1.4
C
2
C
2
C
2
C
2
C
2
IHPLEHENT
IHPLEHENT
ANHYDROUS APPL.
20
IHPLEHENT
BED SHAPER
IHPLEHENT
BEDDER
6 ROH
IHPLEHENT
CHISEL
.885
D
C
2
IHPLEHENT
COHBINE
PEANUT
CULTIVATOR
4 ROH
1200
115
115
55
50
70
2500
2500
2500
2000
2500
1200
2500
2500
2500
2000
2500
100
5
18
80
100
4.5
12
80
100
4.5
20
80
200
4.5
15
80
250
2.5
60
100
5
12
80
1.1
1.2
1
100
1
1.1
1.2
2700
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
3780
3780
16200
10
16
30
3025
1950
1760
3780
16200
3025
.364
.364
.364
.380
.6
10
1.3
.6
10
1.3
.6
10
1.3
.64
6
1.4
.364
.885
.885
.885
.885
C
C
2
C
C
2
C
C
2
C
C
2
10
13.3
10
100
.934
1
10
1.4
1
C
C
1
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 ooilooted and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C13.90
.6
10
1.3
.885
C
C
2
DESCRIPTION
JP^ FIRST NAHE
V QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUELTYPE
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 ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARSOHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY
(DEF.,CALC.)
FUELUSE
(DEF.,CALC.)
R & H CALC.
(ffl.ffl)
LEASE CALC.
(HOUR,YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUELTYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX ($)
ANNUALINSURANCE
($)
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
YEARSOHNED
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)
IHPLEHENT
IHPLEHENT
CULTIVATOR
6 ROH
IHPLEHENT
IHPLEHENT
IHPLEHENT
CULTIVATOR CULTIVATOR 4 ROH CULTIVATOR 6 ROH
FIELD
ROLLING
ROLLING
IHPLEHENT
DIGGER
PEANUT
DISC
TANDEH
115
55
70
100
50
65
2500
2500
2500
2500
2500
2500
2500
2500
2500
2500
2500
2500
100
5
18
80
200
6
15
80
100
3.5
12
80
100
3.5
18
80
250
2.5
6.7
60
100
4.5
14
83
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
3240
3780
2700
3780
3240
4320
10
16
10
30
30
10
3240
3780
2700
3780
1300
4320
.364
.364
.222
.364
.6
10
1.3
.6
10
1.3
.6
10
1.4
.6
10
1.3
.885
.885
364
.6
8
1.3
885
C
C
2
.364
.6
10
1.3
.885
.885
.885
C
C
2
IHPLEHENT
C
C
2
IHPLEHENT
DISC-OFFSET
12 FT
IHPLEHEENT
IHPLEHENT
DISC-OFFSET
8 FT
C
C
2
C
C
2
IHPLEHENT
DRILL FERTILIZER SPDR.
C
C
2
IHPLEHENT
HARROH SPIKE
LAND PLANE
60
40
26
20
25
100
2500
2500
1200
1200
2500
2500
2500
2500
1200
1200
2500
2500
100
4.8
12
83
50
5
8
80
88
4
14
72
50
4
20
67
35
4.5
24
80
100
6
12
60
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
6590
3200
5800
2700
1620
6480
10
10
10
10
30
30
6590
3200
5220
2700
1620
6480
.364
.364
.777
.934
.364
.168
.6
10
1.3
.6
10
1.3
.6
10
1.4
.6
10
1.3
.6
10
1.4
.885
.885
.885
.885
.885
C
C
C
2
C
C
2
1
10
1.4
1
2
2
C
C
2
100
c
2
c
c
c
c
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.
C13.91
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 ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR ffl
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (KR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
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 (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 & N C A L C . ( f fl , f fl )
LEASE CALC. (HOUR,YEAR)
IHPLEHENT
HOLDBOARD PLOH
IHPLEHENT
IHPLEHENT
IHPLEHENT
PECAN SHAKER
PECAN SHAKER
HYDRAUL.
IHPLEHENT
PLANTER
4 ROH
IHPLEHENT
PLANTER
6 ROH
PLANTEr
PEANU*.
70
25
30
30
46
30
2500
2000
1200
1200
1200
1200
2500
2000
1200
1200
1200
1200
100
4.5
5.3
80
140
6
140
4
6
75
4.5
75
4.5
10.5
60
4.5
65
4.3
60
75
4.5
18
60
13.3
12.7
60
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.1
6480
4200
1.1
1.1
4200
5180
6480
5400
10
10
10
10
5180
6480
5400
10
10
6480
4200
3800
364
.6
8
1.3
885
C
C
2
.364
.777
.777
.777
.777
.6
10
1.3
.6
8
1.4
.6
10
1.4
.6
8
1.4
.6
8
1.4
.885
.885
.885
.885
.885
C
C
1
C
C
2
C
C
2
C
C
2
IHPLEHENT
140
D
C
2
IHPLEHENT
IHPLEHENT
IHPLEHENT
IHPLEHENT
PLANTER
STANHAY
PLANTING EQUIP.
PECAN
RODHEEDER
20
1200
60
40
20
20
1200
2500
2000
1200
1200
1200
1200
2500
2000
1200
1200
75
4.5
200
3
10
100
5
16
80
200
3.7
14
80
35
4
12
65
35
4
6
65
1.1
1.2
1.1
1.2
1190
1.1
1.2
1.1
1.2
5180
1300
3000
10
10
10
1080
4750
1300
2900
.934
.364
.230
.777
.777
1
10
1.4
1
D
C
1
.6
10
1.3
.6
8
1.4
.6
8
1.4
.6
8
1.4
.885
.885
.885
C
C
2
C
C
2
30
13.3
60
1.1
1.2
3240
10
3240
777
.6
10
1.4
885
C
C
2
80
.5
1.1
1.2
1
100
1
30
SHREDDER
IHPLEHENT ,
SPRAYER
12 FT
SPRAYER
6 FT
100
C
C
2
C
C
2
Information presented is prepared solely as a general guide and is not Intended to recognize or predict the costs
and returns from any one particular farm or ranch operation. These projections were ooilooted and developed by
steff members of the Texas Agricultural Extension Service and approved for publication.
C13.92
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 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 ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
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 ffl
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
IHPLEHENT
IHPLEHENT
SPRAYER
HI SPEED
IHPLEHENT
SPRAYER
HYDRAUL.
EQUIPHENT
SPRAYER
HYDRO.
STOCK SPRAYER
STOCK TRAILER
400
EL
400
37.5
10
10
10
10
40
1
1
1500
3800
1000
2600
30
10
10
10
1000
3800
1000
2400
5
76
10.00
13.00
40
1
1
30
30
1200
1200
1200
1200
1200
1200
200
5
28
65
3.8
1.1
1.2
200
5
19
65
3.8
1.1
1.2
5500
200
5
19
65
3.8
1.1
1.2
1500
30
5500
.777
.6
6
1.4
.885
D
C
2
1000
EQUIPHENT
PECAN CLEANER
30
30
EQUIPHENT
.777
.777
.6
6
1.4
.6
6
1.4
.885
.885
D
C
2
D
C
2
EQUIPHENT
TACK
10
10
1
500
10
500
5.00
1
Information presented Is prepared solely as a general guide and Is not intended to recognize or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texes Agricultural Extension Service and approved for publication.
C13.93
OPERATING INPUT RESOURCES
April 23, 1987
Operating Input
SSSSSSSSSSSSSSES
BEEHIVE RENT
BORON
COTTONSEECl CAKE
DEFOLIANT
FED. CROP I N S . *
FED. CROP I N S . *
FED. CROP I N S . *
FED. CROP I N S . *
FED. CROP I N S . *
FED. CROP I N S . *
FED. CROP I N S . *
FED. CROP I N S . *
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE, PCNB
GIN, BAG, TIES
GROWTH RETARDANT
HAIL INSURANCE*
HAIL INSURANCE*
HAIL INSURANCE*
HERB, POSTEMERGE
HERB, PRE--EMERGE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
INOCULANT
INSECTICIDE
INSECTICIDE
SSSSSBSS
Price
per
Unit
ssssssss
15
10.05
. 11
COTTON
FPEANUT
SORGHUMD
SORGHUMI
SOYBEAN
SPEANUT
WHEATD
WHEATI
BEET
CABBAGE
CANT.
CARROT
CUCUMBER
DTRT
LETTUCE
ONION
PEANUT
PECAN
REDOMIL
SPINACH
CORN
COTTONLS
COTTONSS
PEANUT
PEANUT
CABBAGE
CANT.
CARROT
CORN
COTTON
CUCUMBER
GUAR
HAY
LETTUCE
ONION
PECAN
ROUNDUP
SORGHUM
SOYBEAN
SP.B
SPINACH
SUNFLOW.
CABBAGE
CANT.
11.5
14.45
14.50
3.30
2.35
6.50
24.00
2.35
2.15
7
10.00
10.00
10.00
10.00
11
5.40
12.00
7.70
12.00
3.25
9.00
.45
48.50
14
10.00
17.00
10.00
9
3.12
8.50
12.00
15.00
15.00
8.50
8.00
4.00
2.40
9.00
35.00
24.50
20.00
10.00
4.00
27.00
25.00
4.00
.50
13.00
7.50
Unit
of
Measure
sssssss
acre
acre
lb.
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
appl
appl
appl
acre
lb.
appl
appl
appl
appl
lb
appl
lb.
bale
appl
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
qt.
acre
acre
acre
acre
acre
acre
appl
appl
Cash
Flow
Row
SEES
52
44
47
45
54
54
54
54
54
54
54
54
45
45
45
45
45
45
45
45
45
45
45
45
45
55
45
54
54
54
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
43
45
45
Information presented Is prepared solely as a generel guide and is not intended to recognize or predict the costs
and returns from any one particular farm or ranch oporation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C13.94
/-%