B-124KC05)
Projections for Planning Purposes Only
Not to be Used without Updating after January 26, 1988
PEACHES. THIRD YEAR
Northeast Texas District (5)
1988 Projected Costs and Returns per Acre
/fp^N
GROSS INCOME Description
PEACHES CULLS
PEACHES JUMBO
PEACHES NUMBER 1
PEACHES NUMBER 2
Quantity
BSSSSSSSS
10.000
5.000
25.000
10.000
Unit
BBSS
bu.
bu.
bu.
bu.
$ / Unit
SSSSSSSSBSS
SSSSSSBBSSB
0.0001
40.0000
18.0000
12.0000
0.00
200.00
450.00
120.00
PREHARVEST
PEACH BORE
HERBICIDE
DORMANT OIL
PEACH TREES
NITROGEN
PHOSPHORUS
POTASSIUM
BACTERIAL SPOT
HERBICIDE
PINK BUD
PETAL FALL
SHUCK SPLIT
FIRST COVER
SECOND COVER
THIRD COVER
MISCELLANEOUS
NITROGEN
PHOSPHORUS
POTASSIUM
FOURTH COVER
FIFTH COVER
SIXTH COVER
SEVENTH COVER
PRE-HARVEST
Fuel & Lube
Machinery
Repairs
Machinery
Labor
Machinery
Other
Total PREHARVEST
HARVEST
CONTAINERS
Fuel & Lube
Machinery
Repairs
Machinery
Labor
Machinery
Other
Quantity
IBBBBBBSSSS
SSSSSSSSS
1.000
1.000
1.000
5.000
36.000
6.000
6.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
0.500
1.000
36.000
6.000
6.000
1.000
0.500
0.500
1.000
1.000
43.105
64.500
To t a l
Unit
$ / Unit
===========
===========
appl
lb.
appl
tree
lb.
lb.
lb.
appl
lb.
appl
appl
appl
appl
appl
appl
acre
lb.
lb.
lb.
appl
appl
appl
appl
appl
Acre
Acre
Hour
Hour
14.250
10.000
40.000
2.500
.280
.300
.110
11.000
10.000
11.870
11.870
11.870
15.920
13.650
13.650
20.000
.280
.300
. 11 0
13.650
13.650
15.920
15.920
10.620
14.25
10.00
40.00
12.50
10.08
1.80
0.66
11.00
10.00
11.87
11.87
11.87
15.92
13.65
6.82
20.00
10.08
1.80
0.66
13.65
6.82
7.96
15.92
10.62
61.54
20.15
237.08
284.75
ssss
5.500
4.415
873.33
82.000
1.066
22.000
each
Acre
Acre
Hour
Hour
.650
5.500
4.000
53.30
1.37
1.03
5.86
88.00
149.56
Total HARVEST
Interest - OC Borrowed
Your
Estimate
770.00
Total GROSS Income
VARIABLE COST Description
To t a l
306.861 Dol
0.100
30.69
SBBBSBBBB
Total VARIABLE COST
1053.58
GROSS INCOME minus VARIABLE COST
-283.58
Unit
FIXED COST Description
SSSSSSSSBBCEBS3S38SSSSSSSSSSSBBSS
Acre
Acre
Acre
Machinery and Equipment
Land
Perennial Crop
Total
SSSSSSBBBSS
336.17
15.00
276.42
627.59
Total FIXED Cost
Total of ALL Cost
1681.17
NET PROJECTED RETURNS
-911.17
i # * \
Information presented Is prepared solely as a general guide and Is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.49
B-124KC05)
Projections for Planning Purposes Only
Not to be Used without Updating after January 26, 1988.
D AT E
S TA G E
OF
PRODUCTION
06/21/90
06/21/90
06/21/90
06/21/90
D AT E
HARVEST
HARVEST
HARVEST
HARVEST
TYPE
A
A
A
TYPE
OF
OF
PRODUCTION
INPUT
08/10/89 PREHARVEST
08/20/89 PREHARVEST
09/15/89 PREHARVEST
09/15/89 PREHARVEST
09/15/89 PREHARVEST
09/20/89 PREHARVEST
11/15/89 PREHARVEST
01/15/90 PREHARVEST
01/15/90 PREHARVEST
01/31/90 PREHARVEST
01/31/90 PREHARVEST
02/01/90 PREHARVEST
02/10/90 PREHARVEST
02/10/90 PREHARVEST
02/10/90 PREHARVEST
02/10/90 PREHARVEST
02/15/90 PREHARVEST
02/15/90 PREHARVEST
02/15/90 PREHARVEST
02/20/90 PREHARVEST
03/12/90 PREHARVEST
03/12/90 PREHARVEST
03/26/90 PREHARVEST
03/26/90 PREHARVEST
03/31/90 PREHARVEST
04/06/90 PREHARVEST
04/08/90 PREHARVEST
04/09/90 PREHARVEST
04/09/90 PREHARVEST
04/16/90 PREHARVEST
04/16/90 PREHARVEST
04/16/90 PREHARVEST
04/23/90 PREHARVEST
04/23/90 PREHARVEST
04/30/90 PREHARVEST
04/30/90 PREHARVEST
05/01/90 PREHARVEST
05/06/90 PREHARVEST
05/06/90 PREHARVEST
05/06/90 PREHARVEST
05/07/90 PREHARVEST
05/07/90 PREHARVEST
05/14/90 PREHARVEST
05/14/90 PREHARVEST
05/16/90 PREHARVEST
05/16/90 PREHARVEST
05/21/90 PREHARVEST
05/21/90 PREHARVEST
05/26/90 PREHARVEST
05/27/90 PREHARVEST
05/28/90 PREHARVEST
05/28/90 PREHARVEST
06/04/90 PREHARVEST
06/04/90 PREHARVEST
06/16/90 PREHARVEST
06/16/90 PREHARVEST
06/21/90 HARVEST
06/21/90 HARVEST
06/21/90 HARVEST
06/21/90 HARVEST
07/01/90
07/01/90
07/01/90
NUMBER
PROD.
A
S TA G E
PRODUCT NAHE
OF
H
PEACHES
PEACHES
PEACHES
PEACHES
PER
UNITS
HEAD
25.0000
5.0000
10.0000
10.0000
NUMBER 1
JUMBO
NUMBER 2
CULLS
INPUT NAHE
SHREDDING
H DISCING-TANDEH
E PEACH BORE
H SPRAYING
E HERBICIDE
H DISCING-TANDEH
E DORMANT OIL
E PEACH TREES
H OTHER LABOR
H PICKUP TRUCK
N SHED, PACK,STORE
H PRUNING
H APPLY FERTILIZER
E NITROGEN
E PHOSPHORUS
E POTASSIUH
E BACTERIAL SPOT
H SPRAYING
H OTHER LABOR
E HERBICIDE
H SPRAYING
E PINK BUD
H SPRAYING
E PETAL FALL
H SHREDDING
H DISCING-TANDEH
H THINNING
H SPRAYING
E SHUCK SPLIT
H SPRAYING
E FIRST COVER
H OTHER LABOR
H SPRAYING
E SECOND COVER
H SPRAYING
E THIRD COVER
E HISCELLANEOUS
E NITROGEN
E PHOSPHORUS
E POTASSIUH
H SPRAYING
E FOURTH COVER
H SPRAYING
E FIFTH COVER
H DISCING-TANDEH
H OTHER LABOR
H SPRAYING
E SIXTH COVER
M SHREDDING
H DISCING-TANDEM
H SPRAYING
E SEVENTH COVER
H SPRAYING
E PRE-HARVEST
H DISCING-TANDEH
H OTHER LABOR
H HAULING PEACHES
E CONTAINERS
H HARVESTING LABOR
D PICKING BOXES
K LAND RENT
L PEACHES
L PEACHES
HEIGHT
OF
.0000
.0000
.0000
.0000
NUMBER CASH
OF
NONUNITS CASH
2 ROH
8 FT
AIRBLAST
PEACH
8 FT
3/4 TON
AIRBLAST
PEACH
AIRBLAST
3RD
AIRBLAST
3RD
2 ROH
8 FT
AIRBLAST
3RD
AIRBLAST
3RD
AIRBLAST
3RD
AIRBLAST
3RD
PEACH
AIRBLAST
3RD
AIRBLAST
3RD
8 FT
AIRBLAST
3RD
2 ROH
8 FT
AIRBLAST
3RD
AIRBLAST
3RD
8 FT
YEAR3
PEACH
PEACHES
PEACHES
YEAR 1
YEAR 2
1.0000
.2000
1.0000
1.0000
1.0000
.2000
1.0000
5.0000
3.5000
1050.0000
.0500
8.0000
1.0000
36.0000
6.0000
6.0000
1.0000
1.0000
3.5000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.2000
33.0000
1.0000
1.0000
1.0000
1.0000
5.0000
1.0000
1.0000
1.0000
.5000
1.0000
36.0000
6.0000
6.0000
1.0000
1.0000
1.0000
.5000
.2000
6.5000
1.0000
.5000
1.0000
.2000
1.0000
1.0000
1.0000
1.0000
.2000
5.0000
.4200
82.0000
22.0000
1.0000
1.0000
1.0000
1.0000
CASH LANDLORD BREAK
NON- SHARE EVEN
CASH
PROD.
C
C
C
C
.00
.00
.00
.00
N
N
N
N
FIXED LANDLORD
OR
!SHARE
VARI.
C
V
C
V
C
C
C
V
V
V
C
V
C
C
c
c
V
V
V
V
c
c
V
V
c
V
c
V
c
V
c
V
c
c
V
V
c
V
c
c
c
c
c
V
V
V
V
V
c
V
c
V
c
V
c
V
c
V
c
V
c
V
c
c
V
V
F
F
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
^*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.
C5.50
Projections for Planning Purposes Only
Not to be Used without Updating after January 26
B-124KC05)
1988,
PEACHES, FOURTH YEAR
N o r t h e a s t Te x a s D i s t r i c t ( 5 )
1988 Projected Costs and Returns per Acre
GROSS INCOME Description
PEACHES CULLS
PEACHES JUMBO
PEACHES NUMBER 1
PEACHES NUMBER 2
Quantity Unit $ / Unit
15.000
7.500
37.500
15.000
bu.
bu.
bu.
bu.
0.0001
40.0000
18.0000
12.0000
PREHARVEST
PEACH BORE
HERBICIDE
BACTERIAL SPOT
NITROGEN
PHOSPHORUS
POTASSIUM
DORMANT OIL
HERBICIDE
PINK BUD
SHUCK SPLIT
PETAL FALL
FIRST COVER
SECOND COVER
THIRD COVER
MISCELLANEOUS
FOURTH COVER
FIFTH COVER
SIXTH COVER
SEVENTH COVER
PRE-HARVEST
Fuel & Lube
Machinery
Repairs
Machinery
Labor
Machinery
Other
Total PREHARVEST
HARVEST
CONTAINERS
Fuel & Lube - Machinery
- Machinery
Repairs
- Machinery
Labor
- Other
Quantity
==========
1.000
0.830
1.000
72.000
12.000
12.000
1.000
0.830
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
43.105
131.500
Unit
ssss
appl
lb.
appl
lb.
lb.
lb.
appl
lb.
appl
appl
appl
appl
appl
appl
acre
appl
appl
appl
appl
appl
Acre
Acre
Hour
Hour
$ / Unit
SSSSBSSSSBS
14.250
10.000
11.000
.280
.300
.110
40.000
10.000
18.750
18.250
18.750
22.300
17.750
17.750
20.000
17.750
17.750
22.300
22.300
17.000
5.500
4.713
0.00
300.00
675.00
180.00
To t a l
BSBSSSSSSSS
14.25
8.30
11.00
20.16
3.60
1.32
40.00
8.30
18.75
18.25
18.75
22.30
17.75
17.75
20.00
17.75
17.75
22.30
22.30
17.00
61.54
20.15
237.08
619.75
1276.10
542.000
6.346
60.000
each
Acre
Acre
Hour
Hour
.650
5.500
4.000
352.29
8.15
6.13
34.90
240.00
641.48
Total HARVEST
Interest - OC Borrowed
Yo u r
Estimate
1155.00
Total GROSS Income
VARIABLE COST Description
To t a l
669.915 Dol.
0.100
66.99
iSSSBSBSSS
Total VARIABLE COST
1984.57
GROSS INCOME minus VARIABLE COST
-829.57
Unit
FIXED COST Description
SSSSEB88SS8SS8SSBSSSSBSSSSSS8SB8S
Machinery and Equipment
Land
Perennial Crop
To t a l
ssss
SSSSSBBSSSS
Acre
Acre
Acre
373.87
15.00
403.98
BBSSSSSSSSS
792.85
Total FIXED Cost
2777.42
Total of ALL Cost
-1622.42
NET PROJECTED RETURNS
Information presented Is prepared solely as a general guide and Is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.51
Projections for Planning Purposes Only B-1241(C05)
Not to be Used without Updating after January 26, 1988.
D AT E S TA G E
OF
PRODUCTION
06/21/91 HARVEST
06/21/91 HARVEST
06/21/91 HARVEST
06/21/91 HARVEST
D AT E
TYPE
OF
A
A
A
OF
PRODUCTION
TYPE
OF
PEACHES
PEACHES
PEACHES
PEACHES
JUMBO
NUMBER 1
NUMBER 2
CULLS
HEAD
.0000
.0000
.0000
.0000
7.5000
37.5000
15.0000
15.0000
NUMBER CASH
OF
NONUNITS CASH
INPUT NAME
INPUT
H
H
H
H
M
E
M
E
H
E
H
H
N
E
E
E
H
E
E
H
H
E
H
H
E
H
H
E
H
H
E
H
H
E
H
E
H
E
E
H
E
H
H
H
E
H
E
M
E
H
H
H
M
E
H
H
D
K
L
L
L
D
PER
UNITS
------us ■■'.■-nr-ncmi —-———■: B 8 - X B B _ - - _ a _ — - - - - - - - - - _______ss aaaa—————————a
02/01/90 PREHARVEST
04/08/90 PREHARVEST
07/21/90 PREHARVEST
08/12/90 PREHARVEST
08/21/90 PREHARVEST
09/16/90 PREHARVEST
09/16/90 PREHARVEST
09/16/90 PREHARVEST
09/21/90 PREHARVEST
11/16/90 PREHARVEST
01/16/91 PREHARVEST
02/01/91 PREHARVEST
02/01/91 PREHARVEST
02/11/91 PREHARVEST
02/11/91 PREHARVEST
02/11/91 PREHARVEST
02/11/91 PREHARVEST
02/16/91 PREHARVEST
02/16/91 PREHARVEST
02/16/91 PREHARVEST
02/16/91 PREHARVEST
03/12/91 PREHARVEST
03/12/91 PREHARVEST
03/16/91 PREHARVEST
03/26/91 PREHARVEST
03/26/91 PREHARVEST
04/02/91 PREHARVEST
04/09/91 PREHARVEST
04/09/91 PREHARVEST
04/11/91 PREHARVEST
04/16/91 PREHARVEST
04/16/91 PREHARVEST
04/16/91 PREHARVEST
04/23/91 PREHARVEST
04/23/91 PREHARVEST
04/30/91 PREHARVEST
04/30/91 PREHARVEST
05/01/91 PREHARVEST
05/07/91 PREHARVEST
05/07/91 PREHARVEST
05/14/91 PREHARVEST
05/14/91 PREHARVEST
05/16/91 PREHARVEST
05/21/91 PREHARVEST
05/21/91 PREHARVEST
05/21/91 PREHARVEST
05/28/91 PREHARVEST
05/28/91 PREHARVEST
06/04/91 PREHARVEST
06/04/91 PREHARVEST
06/11/91 PREHARVEST
06/16/91 PREHARVEST
06/21/91 PREHARVEST
06/25/91 HARVEST
06/26/91 HARVEST
06/26/91 HARVEST
06/26/91 HARVEST
07/01/91
07/01/91
07/01/91
07/01/91
07/02/91 HARVEST
HEIGHT
OF
PROD.
A
S TA G E
NUHBER
PRODUCT NAHE
PRUNING
THINNING
DISCING-TANDEH
8 FT
SHREDDING
2 ROH
DISCING-TANDEH
8 FT
PEACH BORE
SPRAYING
AIRBLAST
HERBICIDE
PEACH
DISCING-TANDEH
8 FT
BACTERIAL SPOT
OTHER LABOR
PICKUP TRUCK
3/4 TON
SHED, PACK,STORE
NITROGEN
PHOSPHORUS
POTASSIUH
APPLY FERTILIZER
DORHANT OIL
HERBICIDE
PEACH
SPRAYING
AIRBLAST
OTHER LABOR
PINK BUD
4-12
SPRAYING
AIRBLAST
OTHER LABOR
SHUCK SPLIT
4-12
SPRAYING
AIRBLAST
SHREDDING
2 ROH
PETAL FALL
4-12
SPRAYING
AIRBLAST
DISCING-TANDEH
8 FT
FIRST COVER
4-12
SPRAYING
AIRBLAST
OTHER LABOR
SECOND COVER
4-12
SPRAYING
AIRBLAST
THIRD COVER
4-12
SPRAYING
AIRBLAST
HISCELLANEOUS
PEACH
FOURTH COVER
4-12
SPRAYING
AIRBLAST
FIFTH COVER
4-12
SPRAYING
AIRBLAST
OTHER LABOR
DISCING-TANDEM 8 FT
SIXTH COVER
4-12
SPRAYING
AIRBLAST
SEVENTH COVER
4-12
SPRAYING
AIRBLAST
PRE-HARVEST
4-12
SPRAYING
AIRBLAST
SHREDDING
2 ROH
OTHER LABOR
8 FT
DISCING-TANDEM
PEACH
CONTAINERS
HARVESTING LABOR
HAULING PEACHES YEAR4
PICKING BOXES
PEACHES
LAND RENT
PEACHES
PEACHES
YEAR 2
PEACHES
YEAR 1
PEACHES
YEAR 3
COOLER
STORAGE
11.0000
49.0000
.2000
1.0000
.2000
1.0000
1.0000
.8300
.2000
1.0000
15.0000
1050.0000
.0500
72.0000
12.0000
12.0000
1.0000
1.0000
.8300
1.0000
15.0000
1.0000
1.0000
10.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.2000
1.0000
1.0000
20.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
6.5000
.2000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
5.0000
.2000
542.0000
60.0000
2.5000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
CASH LANDLORD BREAK
NON- SHARE EVEN
CASH
PROD.
C
C
C
C
.00
.00
.00
.00
A&%
N
N
N
N
FIXED LANDLORD
O R !SHARE
VARI.
■ _____ _]BSSB——8
C
C
V
V
C
V
C
V
C
C
V
V
C
C
C
V
V
V
C
C
V
V
C
C
V
V
c
c
V
V
c
V
c
V
c
c
V
V
c
V
c
c
V
V
c
V
c
V
c
V
c
V
c
V
c
V
c
c
V
V
F
F
F
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.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
Information presented is prepared solely as a general guide and Is not intended to reoognlse or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.52
Projections for Planning Purposes Only
Not to be Used without Updating after January 26,
B-124KC05)
1988,
PEACHES, FIFTH YEAR
N o r t h e a s t Te x a s D i s t r i c t ( 5 )
1988 Projected Costs and Returns per Acre
GROSS INCOME Description
Quantity Unit $ / Unit
PEACHES CULLS
PEACHES JUMBO
PEACHES NUMBER 1
PEACHES NUMBER 2
30.000
15.000
75.000
30.000
bu.
bu.
bu.
bu.
0.0001
40.0000
18.0000
12.0000
Your
Estimate
0.00
600.00
1350.00
360.00
2310.00
Total GROSS Income
VARIABLE COST Description
To t a l
:sssss
PREHARVEST
PEACH BORE
HERBICIDE
BACTERIAL SPOT
NITROGEN
PHOSPHORUS
POTASSIUM
DORMANT OIL
HERBICIDE
PINK BUD
SHUCK SPLIT
PETAL FALL
FIRST COVER
SECOND COVER
THIRD COVER
MISCELLANEOUS
FOURTH COVER
FIFTH COVER
SIXTH COVER
SEVENTH COVER
PRE-HARVEST
Fuel & Lube - Machinery
Repairs
Machinery
Labor
Machinery
Other
Total PREHARVEST
HARVEST
CONTAINERS
Fuel & Lube
Machinery
Repairs
Machinery
Labor
Machinery
Other
Quantity
1.000
0.830
1.000
72.000
12.000
12.000
1.000
0.830
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
43.105
143.500
Unit $ / Unit
appl
lb.
appl
lb.
lb.
lb.
appl
lb.
appl
appl
appl
appl
appl
appl
acre
appl
appl
appl
appl
appl
Acre
Acre
Hour
Hour
14.250
10.000
11.000
.280
.300
. 110
40.000
10.000
18.750
18.250
18.750
22.300
17.750
17.750
20.000
17.750
17.750
22.300
22.300
17.000
5.500
4.611
14.25
8.30
11.00
20.16
3.60
1.32
40.00
8.30
18.75
18.25
18.75
22.30
17.75
17.75
20.00
17.75
17.75
22.30
22.30
17.00
61.54
20.15
237.08
661.75
1318.10
42.000
6.346
60.000
each
Acre
Acre
Hour
Hour
.650
5.500
4.000
352.29
8.15
6.13
34.90
240.00
641.48
Total HARVEST
Interest - OC Borrowed
To t a l
679.803 Dol
67.98
0.100
2027.56
Total VARIABLE COST
282.44
GROSS INCOME minus VARIABLE COST
Unit
FIXED COST Description
SBBSSSSSSSSSBSSS88SS8S8BS88SSSBBS
Acre
Acre
Acre
Machinery and Equipment
Land
Perennial Crop
To t a l
SSSSSSSSSSS
373.87
15.00
631.12
BSSSBS
Total FIXED Cost
1019.99
Total of ALL Cost
3047.55
NET PROJECTED RETURNS
-737.55
Information presented Is prepared solely as a general guide and Is not intended to reoognlse or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.53
B-124KC05)
Projections for Planning Purposes Only
Not to be Used without Updating after January 26, 1988,
D AT E
S TA G E
OF
PRODUCTION
06/20/92
06/20/92
06/20/92
06/20/92
D AT E
HARVEST
HARVEST
HARVEST
HARVEST
TYPE
A
A
A
TYPE
O
F
OF
PRODUCTION
INPUT
02/01/91 PREHARVEST
04/08/91 PREHARVEST
07/21/91 PREHARVEST
08/12/91 PREHARVEST
08/21/91 PREHARVEST
09/16/91 PREHARVEST
09/16/91 PREHARVEST
09/16/91 PREHARVEST
09/21/91 PREHARVEST
11/16/91 PREHARVEST
01/16/92 PREHARVEST
02/01/92 PREHARVEST
02/01/92 PREHARVEST
02/11/92 PREHARVEST
02/11/92 PREHARVEST
02/11/92 PREHARVEST
02/11/92 PREHARVEST
02/16/92 PREHARVEST
02/16/92 PREHARVEST
02/16/92 PREHARVEST
02/16/92 PREHARVEST
03/11/92 PREHARVEST
03/11/92 PREHARVEST
03/15/92 PREHARVEST
03/25/92 PREHARVEST
03/25/92 PREHARVEST
04/01/92 PREHARVEST
04/08/92 PREHARVEST
04/08/92 PREHARVEST
04/10/92 PREHARVEST
04/15/92 PREHARVEST
04/15/92 PREHARVEST
04/15/92 PREHARVEST
04/22/92 PREHARVEST
04/22/92 PREHARVEST
04/29/92 PREHARVEST
04/29/92 PREHARVEST
04/30/92 PREHARVEST
05/06/92 PREHARVEST
05/06/92 PREHARVEST
05/13/92 PREHARVEST
05/13/92 PREHARVEST
05/15/92 PREHARVEST
05/20/92 PREHARVEST
05/20/92 PREHARVEST
05/20/92 PREHARVEST
05/27/92 PREHARVEST
05/27/92 PREHARVEST
06/03/92 PREHARVEST
06/03/92 PREHARVEST
06/10/92 PREHARVEST
06/15/92 PREHARVEST
06/20/92 PREHARVEST
06/24/92 HARVEST
06/25/92 HARVEST
06/25/92 HARVEST
06/25/92 HARVEST
06/30/92
06/30/92
06/30/92
06/30/92
06/30/92
07/01/92 HARVEST
NUHBER
PROD.
A
S TA G E
PRODUCT NAHE
OF
H
H
H
M
M
E
H
E
H
E
H
H
N
E
E
E
H
E
E
H
H
E
H
H
E
H
K
E
M
M
E
H
H
E
H
E
H
E
E
H
E
H
H
H
E
H
E
H
E
H
H
H
H
E
H
H
D
K
L
L
L
L
D
PEACHES
PEACHES
PEACHES
PEACHES
HEIGHT
OF
PER
UNITS
HEAD
JUHBO
NUHBER 1
NUMBER 2
CULLS
.0000
.0000
.0000
.0000
15.0000
75.0000
30.0000
30.0000
CASH LANDLORD BREAK
NON- SHARE EVEN
CASH
PROD.
C
C
C
C
.00
.00
.00
.00
N
N
N
N
N U M B E R (CASH FIXED LANDLORD
OR
!SHARE
OF
1NON
UNITS
(CASH VARI.
INPUT NAME
PRUNING
THINNING
DISCING-TANDEH
8 FT
SHREDDING
2 ROH
8 FT
DISCING-TANDEH
PEACH BORE
AIRBLAST
SPRAYING
HERBICIDE
PEACH
DISCING-TANDEH
8 FT
BACTERIAL SPOT
OTHER LABOR
PICKUP TRUCK
3/4 TON
SHED, PACK,STORE
NITROGEN
PHOSPHORUS
POTASSIUH
APPLY FERTILIZER
DORMANT OIL
PEACH
HERBICIDE
AIRBLAST
SPRAYING
OTHER LABOR
PINK BUD
4-12
SPRAYING
AIRBLAST
OTHER LABOR
SHUCK SPLIT
4-12
SPRAYING
AIRBLAST
SHREDDING
2 ROH
PETAL FALL
4-12
AIRBLAST
SPRAYING
8 FT
DISCING-TANDEH
FIRST COVER
4-12
SPRAYING
AIRBLAST
OTHER LABOR
SECOND COVER
4-12
SPRAYING
AIRBLAST
THIRD COVER
4-12
SPRAYING
AIRBLAST
MISCELLANEOUS
PEACH
FOURTH COVER
4-12
SPRAYING
AIRBLAST
FIFTH COVER
4-12
SPRAYING
AIRBLAST
OTHER LABOR
DISCING-TANDEH
8 FT
4-12
SIXTH COVER
SPRAYING
AIRBLAST
SEVENTH COVER
4-12
SPRAYING
AIRBLAST
PRE-HARVEST
4-12
AIRBLAST
SPRAYING
2 ROH
SHREDDING
OTHER LABOR
8 FT
DISCING-TANDEM
CONTAINERS
PEACH
HARVESTING LABOR1
HAULING PEACHES YEAR4
PICKING BOXES
PEACHES
LAND RENT
PEACHES
YEAR 2
PEACHES
YEAR 1
PEACHES
YEAR 4
PEACHES
PEACHES
YEAR 3
COOLER
STORAGE
11 .0 0 0 0
61.0000
.2000
1.0000
.2000
1.0000
1.0000
.8300
.2000
1.0000
15.0000
1050.0000
.0500
72.0000
12.0000
12.0000
1.0000
1.0000
.8300
1.0000
15.0000
1.0000
1.0000
10.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.2000
1.0000
1.0000
20.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
6.5000
.2000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
5.0000
.2000
542.0000
60.0000
2.5000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
C
V
C
V
C
V
C
V
C
C
V
V
C
C
C
V
V
V
C
C
V
V
C
C
V
V
C
C
V
V
c
V
c
V
c
c
V
V
c
V
c
c
V
V
c
V
c
V
c
V
c
V
c
V
c
V
c
c
V
V
F
F
F
F
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were ooilooted and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.54
Projections for Planning Purposes Only
Not to be Used without Updating after January 26
B-124KC05)
1988,
PEACHES, SIXTH THROUGH TWELFTH YEARS
N o r t h e a s t Te x a s D i s t r i c t ( 5 )
1988 Projected Costs and Returns per Acre
GROSS INCOME Description
ISSSBSSSSSSSSS
PEACHES
PEACHES
PEACHES
PEACHES
CULLS
JUMBO
NUMBER 1
NUMBER 2
Quantity
40.000
20.000
100.000
40.000
Unit
$ / Unit
SSSSSSSSSSS
bu.
bu.
bu.
bu.
0.0001
40.0000
18.0000
12.0000
PREHARVEST
PEACH BORE
HERBICIDE
BACTERIAL SPOT
NITROGEN
PHOSPHORUS
POTASSIUM
DORMANT OIL
HERBICIDE
PINK BUD
SHUCK SPLIT
PETAL FALL
FIRST COVER
SECOND COVER
THIRD COVER
MISCELLANEOUS
FOURTH COVER
FIFTH COVER
SIXTH COVER
SEVENTH COVER
PRE-HARVEST
Fuel & Lube - Machinery
Repairs
Machinery
Labor
Machinery
Other
Total PREHARVEST
HARVEST
CONTAINERS
Fuel & Lube
Machinery
Repairs
Machinery
Labor
Machinery
Other
Quant 1ty
1.000
0.830
1.000
72.000
12.000
12.000
1.000
0.830
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
43.105
159.500
Unit
appl
lb.
appl
lb.
lb.
lb.
appl
lb.
appl
appl
appl
appl
appl
appl
acre
appl
appl
appl
appl
appl
Acre
Acre
Hour
Hour
$ / Unit
14.250
10.000
11.000
.280
.300
.110
40.000
10.000
18.750
18.250
18.750
22.300
17.750
17.750
20.000
17.750
17.750
22.300
22.300
17.000
5.500
4.500
sssssssss
0.00
800.00
1800.00
480.00
To t a l
14.25
8.30
11.00
20.16
3.60
1.32
40.00
8.30
18.75
18.25
18.75
22.30
17.75
17.75
20.00
17.75
17.75
22.30
22.30
17.00
61.54
20.15
237.08
717.75
1374.10
542.000 .each
Acre
Acre
6.346 Hour
60.000 Hour
.650
5.500
4.000
352.29
8.15
6.13
34.90
240.00
641.48
Total HARVEST
Interest - OC Borrowed
Your
Estimate
3080.00
Total GROSS Income
VARIABLE COST Description
To t a l
734.858
Dol.
0.100
73.49
2089.07
Total VARIABLE COST
990.94
GROSS INCOME minus VARIABLE COST
FIXED COST Description
Unit
To t a l
SBBS
BSSSSBSSSSSSSSSS3BSEBS8S8BSB8SSBB
Acre
Acre
Acre
Machinery and Equipment
Land
Perennial Crop
373.87
15.00
1333.58
BBSSSSSSSSS
To t a l F I X E D C o s t
1722.45
To t a l o f A L L C o s t
3811.52
NET PROJECTED RETURNS
-731.51
Information presented Is prepared solely as a general guide and Is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
Staff members of the Texas Agricultural Extension Service and approved for publication.
C5.55
B-1241(C05)
Projections for Planning Purposes Only
Not to be Used without Updating after January 26, 1988,
DATE
06/20/93
06/20/93
06/20/93
06/20/93
DATE
STAGE
OF
PRODUCTION
HARVEST
HARVEST
HARVEST
HARVEST
STAGE
OF
PRODUCTION
02/01/92 PREHARVEST
04/07/92 PREHARVEST
07/20/92 PREHARVEST
0 8 / 11 / 9 2 PREHARVEST
08/20/92 PREHARVEST
09/15/92 PREHARVEST
09/15/92 PREHARVEST
09/15/92 PREHARVEST
09/20/92 PREHARVEST
11 / 1 5 / 9 2 PREHARVEST
0 1 / 1 5 / 9 3 PREHARVEST
0 1 / 3 1 / 9 3 PREHARVEST
0 1 / 3 1 / 9 3 PREHARVEST
0 2 / 1 0 / 9 3 PREHARVEST
0 2 / 1 0 / 9 3 PREHARVEST
0 2 / 1 0 / 9 3 PREHARVEST
0 2 / 1 0 / 9 3 PREHARVEST
0 2 / 1 5 / 9 3 PREHARVEST
0 2 / 1 5 / 9 3 PREHARVEST
0 2 / 1 5 / 9 3 PREHARVEST
0 2 / 1 5 / 9 3 PREHARVEST
0 3 / 11 / 9 3 PREHARVEST
0 3 / 11 / 9 3 PREHARVEST
0 3 / 1 5 / 9 3 PREHARVEST
0 3 / 2 5 / 9 3 PREHARVEST
0 3 / 2 5 / 9 3 PREHARVEST
0 4 / 0 1 / 9 3 PREHARVEST
0 4 / 0 8 / 9 3 PREHARVEST
04/08/93 PREHARVEST
04/10/93 PREHARVEST
04/15/93 PREHARVEST
04/15/93 PREHARVEST
04/15/93 PREHARVEST
04/22/93 PREHARVEST
04/22/93 PREHARVEST
0 4 / 2 9 / 9 3 PREHARVEST
0 4 / 2 9 / 9 3 PREHARVEST
0 4 / 3 0 / 9 3 PREHARVEST
0 5 / 0 6 / 9 3 PREHARVEST
0 5 / 0 6 / 9 3 PREHARVEST
0 5 / 1 3 / 9 3 PREHARVEST
0 5 / 1 3 / 9 3 PREHARVEST
0 5 / 1 5 / 9 3 PREHARVEST
0 5 / 2 0 / 9 3 PREHARVEST
0 5 / 2 0 / 9 3 PREHARVEST
0 5 / 2 0 / 9 3 PREHARVEST
0 5 / 2 7 / 9 3 PREHARVEST
0 5 / 2 7 / 9 3 PREHARVEST
0 6 / 0 3 / 9 3 PREHARVEST
0 6 / 0 3 / 9 3 PREHARVEST
0 6 / 1 0 / 9 3 PREHARVEST
06/15/93 PREHARVEST
06/20/93 PREHARVEST
06/24/93 HARVEST
06/25/93 HARVEST
06/25/93 HARVEST
06/25/93 HARVEST
06/30/93
06/30/93
06/30/93
06/30/93
06/30/93
06/30/93
0 7 / 0 1 / 9 3 HARVEST
TYPE
OF
PROD.
A
A
A
A
PEACHES
PEACHES
PEACHES
PEACHES
TYPE
OF
INPUT
H
H
H
H
H
E
H
E
H
E
H
H
N
E
E
E
H
E
E
H
H
E
H
H
E
H
M
E
H
H
E
H
H
E
H
E
H
E
E
H
E
H
H
M
E
H
E
H
E
M
M
H
H
E
H
H
D
K
L
L
L
L
L
D
PRODUCT NAHE
NUMBER
OF
UNITS
20.0000
100.0000
40.0000
40.0000
JUMBO
NUMBER 1
NUMBER 2
CULLS
INPUT NAHE
NUMBER
OF
UNITS
PRUNING
THINNING
8 FT
DISCING-TANDEH
SHREDDING
2 ROH
8 FT
DISCING-TANDEH
PEACH BORE
AIRBLAST
SPRAYING
PEACH
HERBICIDE
8 FT
DISCING-TANDEM
BACTERIAL SPOT
OTHER LABOR
3/4 TON
PICKUP TRUCK
SHED, PACK,STORE
NITROGEN
PHOSPHORUS
POTASSIUH
APPLY FERTILIZER
DORHANT OIL
PEACH
HERBICIDE
AIRBLAST
SPRAYING
OTHER LABOR
4-12
PINK BUD
AIRBLAST
SPRAYING
OTHER LABOR
4-12
SHUCK SPLIT
AIRBLAST
SPRAYING
SHREDDING
2 ROH
4-12
PETAL FALL
AIRBLAST
SPRAYING
8 FT
DISCING-TANDEH
4-12
FIRST COVER
AIRBLAST
SPRAYING
OTHER LABOR
4-12
SECOND COVER
AIRBLAST
SPRAYING
4-12
THIRD COVER
AIRBLAST
SPRAYING
HISCELLANEOUS
PEACH
FOURTH COVER
4-12
AIRBLAST
SPRAYING
FIFTH COVER
4-12
AIRBLAST
SPRAYING
OTHER LABOR
8 FT
DISCING-TANDEH
4-12
SIXTH COVER
AIRBLAST
SPRAYING
4-12
SEVENTH COVER
AIRBLAST
SPRAYING
4-12
PRE-HARVEST
AIRBLAST
SPRAYING
2 ROH
SHREDDING
OTHER LABOR
8 FT
DISCING-TANDEH
PEACH
CONTAINERS
HARVESTING LABOR
HAULING PEACHES YEAR4
PEACHES
PICKING BOXES
PEACHES
LAND RENT
YEAR IA
PEACHES
PEACHES
YEAR 2A
PEACHES
YEAR 3A
YEAR 4A
PEACHES
YEAR 5A
PEACHES
STORAGE
COOLER
11.0000
77.0000
.2000
1.0000
.2000
1.0000
1.0000
.8300
.2000
1.0000
15.0000
1050.0000
.0500
72.0000
12.0000
12.0000
1.0000
1.0000
.8300
1.0000
15.0000
1.0000
1.0000
10.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.2000
1.0000
1.0000
20.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
6.5000
.2000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
5.0000
.2000
542.0000
60.0000
2.5000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
.0000
.0000
.0000
.0000
.00
.00
.00
.00
C
C
C
C
N
N
N
N
CASH FIXED LANDLORD
NON- OR SHARE
CASH VARI.
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.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 and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.56
'",S*S\
CROP PRODUCTS REPORT
January 26, 1988
Crop Product Name
Price
per
Unit
CORN
COTTON LINT
COTTONSEED
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
HAY
HAY
OATS
PEACHES
PEACHES
PEACHES
PEACHES
SORGHUM
SOUTHERN PEAS
SOYBEANS
TREES
TREES
WHEAT
CORN
COTTON
OATS
SORGHUM
WHEAT
SQUARE
CULLS
JUMBO
NUMBER 1
NUMBER 2
WHLSLE
1.8900
.5900
80.0000
.9700
.1500
. 1000
1.8300
1.8400
25.0000
1.5000
1.3500
.0001
40.0000
18.0000
12.0000
2.8000
8.0000
5.1500
18.0000
9.5000
2.1100
Unit
of
Mes.
Weight
per
Unit
bu.
lb.
ton
bu.
lb.
bu.
cwt.
bu.
role
bale
bu.
bu.
bu.
bu.
bu.
cwt.
bu.
bu.
EACH
EACH
bu.
56.OOOO
1.0000
2000.0000
60.0000
1.0000
32.0000
56.0000
60.0000
1000.0000
60.0000
32.0000
60.0000
60.0000
60.0000
60.0000
56.0000
.0000
56.0000
.0000
.0000
60.0000
Cash
Flow
Row
20
20
21
23
23
23
23
23
20
20
20
20
20
20
20
20
20
20
20
20
20
Information presented Is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.57
TRACTORS, IMPLEMENTS AND EQUIPMENT
JANUARY 26, 1988
DESCRIPTION
FIRST NAHE
QUALIFYING NAME
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR MI)
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
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
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)
TOR
TRACTOR
TRACTOR
TRACTOR
BALEHOVER
12000
TRACTOR
75 HP
75
12000
DI
12000
360
400
555
200
10
1
100
TRACTOR
125 HP
TRACTOR
40 HP
12000
12000
12000
880
600
DI
IHPLEHENT
TRACTOR
50 HP
50
12000
DI
12000
TRACTOR
IOO HP
IOO
12000
DI
12000
125
TRACTOR
40
DI
50
4000
4000
39300
46900
14400
13750
24900
1.1
1.2
230
35370
42210
12960
12500
22410
230
.029
.029
.029
.029
.029
38
38
38
38
38
200
.68
7
1.5
.92
C
2
.68
7
1.5
.92
.68
7
1.5
.92
C
2
C
2
.68
7
1.5
.92
.68
7
1.5
.92
C
2
C
2
'^N
DESCRIPTION
IMPLEMENT
BROADCAST SEEDER
FIRST NAME
QUALIFYING NAME
25
KORSEPOHER RATING (HP)
1200
USEFUL LIFE (HR OR HI)
FUEL TYPE
1200
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
50
ANNUAL USE (HR OR MI)
4.0
SPEED
(HI/H)
20
HIDTH
(FT)
67
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
1.1
POHER UNIT HULTIPLIER
1.2
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
495
10
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
425
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
5
ON FARH HIRED LABOR
(HR)
10
OFF FARH PARTS & LABOR ($)
5
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
50
.777
REPAIR COEFFICIENT #1
.6
DEPRECIATION FACTOR #1
10
YEARS OHNED
1.4
REPAIR COEFFICIENT ffl
.885
DEPRECIATION FACTOR ffl
C
CAPACITY (DEF.,CALC.)
C
FUEL USE (DEF.,CALC.)
1
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
IMPLEHENT
IMPLEMENT
IHPLEHENT
IHPLEHENT
IMPLEHENT
^——————————————— _—i
CULTIVATOR CULTIVATOR - 13
TOOL BAR
ROLLING
65
50
CULTIVATOR - 20
TOOL BAR
DISC
OFFSET
DISC-TANDEH
13 FT
75
35
46
2500
2500
2500
2500
2500
2500
2500
2500
2500
2500
250
5
12
75
150
3.8
67
150
3.8
20
67
100
4.8
10
83
100
4.5
13
83
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
13.3
1.1
1.2
300
10
250
1125
1700
2125
2800
10
900
1350
1700
2520
.364
.364
.364
.364
.364
.885
.885
.885
.885
.885
.6
10
1.3
C
C
2
.6
10
1.3
C
C
2
10
.6
10
1.3
C
C
2
10
.6
10
1.3
C
C
2
10
.6
10
1.3
C
C
2
y^Sfv
Information presented Is prepared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.58
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
($)
ON FARM HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (KR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
FIRST NAME
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
($)
SALVAGE VALUE
(X)
CURRENT MARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARM OHNER LABOR (KR)
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)
IHPLEHENT
IHPLEHENT
DISC-TANDEH
8 FT
DRILL
GRAIN
IMPLEHENT
IMPLEMENT
IHPLEHENT
FERT. SPREADER
GOPHER POISONER
IMPLEMENT
HARROHS
LISTER/BEDDER
30
25
20
10
10
55
2500
1200
1200
1200
2500
2500
2500
1200
1200
1200
2500
2500
100
4.5
8
83
50
4.0
10
72
50
4
20
67
25
4.5
30
80
35
4.5
9
80
175
4.0
1.1
1.2
1.1
1.2
1400
1450
1400
10
1260
1150
1.1
1.2
560
10
495
1.1
1.2
875
10
1.1
1.2
1
100
1
700
1120
.364
.6
10
1.3
.885
C
C
2
777
.6
10
1.4
885
C
C
2
IMPLEMENT
IMPLEHENT
MOLDBOARD PLOH
3 BOTTOM
HOLDBOARD PLOH
4 BOTTOM
50
13.3
80
1.1
1.2
10
.777
.364
.364
.6
10
1.4
.6
8
1.4
.6
10
1.3
.6
10
1.3
.885
.885
.885
.885
C
C
2
C
C
2
.777
C
C
2
C
C
1
IMPLEHENT
IHPLEHENT
PLANTER
4 ROH
IMPLEMENT
IMPLEMENT
SHREDDER
2 ROH
SHREDDER
4 ROH
SPRAYER
50
70
15
30
20
2500
2500
1200
2000
2000
1200
2500
2500
1200
2000
2000
1200
100
4.5
4.0
80
100
4.5
5.3
80
30
4.5
50
3.7
100
4
13.3
13.3
60
50
3.7
6.7
80
80
53
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1200
1680
1680
1795
3250
10
10
10
10
1080
1350
1350
1625
2600
1.1
1.2
675
10
525
.364
.777
.230
.230
.777
.6
10
1.3
.6
10
1.4
.6
10
1.4
.6
10
1.4
.6
10
1.4
.885
.885
.885
.885
.885
C
C
2
C
C
2
C
C
2
C
C
2
364
.6
10
1.3
885
C
C
2
13.3
20
C
C
2
10
0fa\
Information presented is prepared solely as a general guide and Is not Intended to reoognlse or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.59
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR MI)
FUEL TYPE
REMAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(MI/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 PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARM HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #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 MI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR MI)
SPEED
(MI/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
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (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)
IKPLEME NT
IHPLEHENT
IMPLEHENT
IHPLEMENT
IHPLEMENT
EQUIPMENT
SP RAYER
C. TREE
SPRAYER
PASTURE
TRAILER
FLATBED3
TRAILER
FLATBED4
20
30
1200
1200
1200
15
300
15
300
1200
1200
1200
300
300
75
4.8
24
53
20
4.5
8
60
50
4
30
53
4.4
26.2
100
.52
100
.52
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
6600
1695
1.1
1.2
775
10
620
SPRAYER
AIRBLAST
30
10
10
6000
1500
.777
.6
10
1.4
.6
10
1.4
.6
10
1.4
.885
.885
.885
C
C
2
C
C
2
EQUIPHENT
'**%
18
GA
18
.5
6
300
1200
1200
10
10
1200
1200
300
1
1
1.50
1
1
6
10
10
.777
.777
EQUIPHENT
CHAIN SAW
C
C
2
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
CHRISTHAS TREE
BALER
COOLER
STORAGE
FEEIDER
HOG SOH
FEEDER
HINERAL
FEEDER
MKT HOG
PICKING BOXES
PEACHES
90
6
5
6
10
90
30000
EL
30000
6
5
6
10
9
2000
1
1
1
1
500
2600
1200
140
6000
400
500
2600
1200
140
6000
400
.3
20
.1
1.40
.3
20
/ ^ \
2000
/*■*%.
Information presented is prepared solely as a general guide and Is not Intended to reoognlse or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.60
DESCRIPTION
'FIRST NAME
QUALIFYING NAME
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/KR 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 MI)
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)
/fP^
DESCRIPTION
V FIRST NAME
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR MI)
FUEL TYPE
REMAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /MI)
ANNUAL USE (KR OR MI)
SPEED
(MI/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 FARM 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)
EQUIPHENT
EQUIPHENT
EQUIPMENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
ROUND RING
SQUEEZE CHUTE
TRAILER
16 FT
TRAII.ER
20 FT
TRAILER
24 FT
TRAILER
FLATBED
10
20
10
10
10
10
10
20
10
10
10
10
1
1
1
1
1
1
75
1400
2800
3000
3500
75
1400
2800
3000
3500
1200
10
1200
.70
.1
56
.1
56
.1
56
1
EQUIPHENT
EQUIPMENT
HATER SYSTEH
HATERERS
HOG
20
5
20
5
1
1
3600
240
3600
240
10
9
4.80
1
1
Information presented is prepared solely as a general guide and is not Intended to recognise or predict the 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.
C5.61
OPERATING INPUT RESOURCES
January 26, 1988
Operating Input
________
2-4-D
ADVERTISING
BACTERIAL SPOT
BACTERIAL SPOT
BAGS, TIES, ETC.
BOAR FEED
BREEDING
BULL CALVES
BULL CALVES
CALF FEED
COASTAL BERMUDA
COASTAL/LEGUME
COLORING
CONCENTRATES
CONTAINERS
COVER CROP
DEFOLIANT
DORMANT OIL
ELECTRICITY
FEEDER PIGS
FERTILIZER (K)
FERTILIZER (N)
FERTILIZER (P)
FIFTH COVER
FIFTH COVER
FINISHING RATION
FIRST COVER
FIRST COVER
FOLIAR FUNGICIDE
FOLIAR FUNGICIDE
FOLIAR INSECT.
FOURTH COVER
FOURTH COVER
GRAIN MIX
HAY
HAY (PROD. COST)
HAY (PROD. COST)
HERB, PRE-EMERGE
HERB,POST-EMERGE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERD HEALTH
INOCULANT
INOCULANT
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSURANCE
INSURANCE
LAND RENT
LAND RENT
LIME
LITTER
LITTER
LP GAS
MARKETING
MARKETING
MARKETING
MARKETING
MGMT. RECORDS
1-2
DAIRY
LIGHT
DAIRY
PASTURE
PASTURE
STOCKER
PEACH
PEACH
APPL'D
APPL'D
APPL'D
3RD
4-12
HOGS
3RD
4-12
SKIPROW
3RD
4-12
DAIRY
COW-CALF
DAIRY
C. TREE
C. TREE
CORN
COTTON
HAY
HAYH
PASTURE
PEACH
SO. PEAS
SORGHUM
SOYBEANS
WHEAT
COW-CALF
SOYBEANS
YUCHI
C. TREE
CORN
COTTON
SM.GRAIN
SO. PEAS
SORGHUM
SOYBEANS
WHEAT
LIAB.
POULTRY
DAIRY
HENS
POULTRY
COW-CALF
FDR.PIGS
MKT.HOGS
STOCKER
DAIRY
Unit
Price
of
per
Measure
Unit
____&___ _______
1.77
qt.
.50
tree
11
appl
11
appl
bale
10
cwt.
11 . 0
head
26.00
cwt.
84.50
96.00
cwt.
cwt.
7.00
42.17
acre
acre
64.51
9.50
gal
cwt.
8.40
each
.65
lb.
.13
acre
7.81
40
appl
kwh
.07
lb.
.85
.10
lb.
lb.
.20
lb.
. 18
13.65
appl
17.75
appl
cwt.
10.50
15.92
appl
22.30
appl
4.90
appl
3.28
appl
4.25
appl
13.65
appl
17.75
appl
cwt.
5.80
bale
1.50
bale
9.75
role
9.75
lb.
13.00
90
gal
acre
20
16
acre
acre
7
acre
10
5.5
acre
lb.
10
8.45
acre
17
acre
15.50
acre
15
oz.
head
15.
1.35
acre
acre
1.2
8.50
lb.
acre
8
9.00
appl
3.10
lb.
5.25
acre
9.00
appl
9.00
appl
6.00
lb.
1000
$
260
each
15
acre
12
acre
ton
25
ton
15
ton
10
.78
gal.
8.25
head
1.75
head
2.50
head
8.50
head
20.00
head
Cash
Flow
Row
ssss
45
55
45
45
55
47
48
46
46
47
47
47
45
47
55
43
45
45
50
46
44
44
44
45
45
47
45
45
45
45
45
45
45
47
47
47
47
45
45
45
45
45
45
45
45
45
45
45
45
48
43
43
45
45
45
45
45
45
45
45
54
54
55
55
44
55
55"
50
55
55
55
55
55
Information presented Is prepared solely as a general guide and Is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.62
Operating Input
________________
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
NETTING
NITROGEN
NITROGEN
PASTURE
PASTURE
PASTURE RENT
PEACH BORE
PEACH TREES
PETAL FALL
PETAL FALL
PHEREMONE TRAP
PHOSPHATE
PHOSPHORUS
PIG STARTER
PINK BUD
PINK BUD
POISON GRAIN
POTASH
POTASSIUM
PRE-HARVEST
PRE-HARVEST
RAISING HERD REP
SACKS
SALT
SALT & MINERALS
SALT & MINERALS
SAWS
SECOND COVER
SECOND COVER
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED. RYEGRASS
SEED. SMALLGRAIN
SEED, TREATED
SEEDLINGS
SEVENTH COVER
SEVENTH COVER
SHAVINGS
SHUCK SPLIT
SHUCK SPLIT
SIXTH COVER
SIXTH COVER
SMALL GRAINS
SOIL FUNGICIDE
SOW FEED
SOW FEED
SPRIGS
SUPPLEMENT
SUPPLIES
SUPPLIES
SUPPLIES
SUPPLIES
SUPPLIES
TAXES
THIRD COVER
THIRD COVER
UTILITIES
VET. MED & IMPL.
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
WEED CONTROL
ssssssss
COW-CALF
DAIRY
FDR.PIGS
MKT.HOGS
PEACH
DRY
WINTER
3RD
4-12
3RD
4-12
3RD
4-12
COW-CALF
STOCKER
3RD
4-12
CORN
COTTON
OATS
SO. PEAS
SORGHUM
SOYBEAN
YUCHI
WHEAT
C. TREE
3RD
4-12
3RD
4-12
3RD
4-12
PASTURE
GESTAT.
LACTAT.
BREEDERS
DAIRY
EGGS
POULTRY
PULLETS
POULTRY
3RD
4-12
DAIRY
STOCKER
DAIRY
FDR.PIGS
HOGS
Price
per
Unit
ssssssss
10.00
16.0
1.00
1.0
20.0
.30
.28
.29
161.00
113.82
12.0
14.25
2.50
11.87
18.75
3.00
.23
.30
13.80
11.87
18.75
.65
.12
. 11
10.62
17
200
.25
.06
9.9
1.40
5.75
13.65
17.75
1.08
.40
.20
.85
.64
.20
.85
.20
.12
.15
.06
15.92
22.30
120
11.87
18.25
15.92
22.30
113.82
16.15
10.5
11 . 0
.50
7
200
37
200
50
200
1.00
13.65
17.75
50
9.19
24.00
4. 11
2.00
43.75
Unit
of
Measure
_______
head
mon.
head
head
acre
tree
lb.
lb.
head
acre
acre
appl
tree
appl
appl
each
lb.
lb.
cwt.
appl
appl
lb.
lb.
lb.
appl
appl
head
each
lb.
cwt.
head
each
appl
appl
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
each
appl
appl
load
appl
appl
appl
appl
acre
appl
cwt.
cwt.
bu.
cwt.
each
head
each
each
each
$
appl
appl
head
head
head
$
head
appl
Cash
Flow
Row
ssss
55
55
55
55
55
55
44
44
47
47
52
45
43
45
45
45
44
44
47
45
45
45
44
44
45
45
55
55
47
47
47
55
45
45
43
43
43
43
43
43
43
43
43
43
43
45
45
55
45
45
45
45
47
45
47
47
43
47
55
55
55
55
55
55
45
45
50
48
48
48
48
45
Information presented Is prepared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections ware col looted and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.63
AUTO OR TRUCK RESOURCES
JANUARY 26, 1988
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 (KR OR MI)
SPEED
(MI/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 ($)
SALVAGE VALUE (X)
CURRENT HARKET VALUE ($)
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.)
FUEL USE (DEF.,CALC.)
AUTO OR TRUCK
AUTO OR TRUCK
AUTO OR TRUCK
PICKUP
PICKUP
3/4
PICKUP TRUCK
3/4 TON
147000
105000
84000
147000
105000
84000
21000
21000
21000
10500
20
9500
12000
20
12000
13000
16.7
11000
75
300
75
300
75
300
315
315
315
21000
21000
1/2
G
A
10
30
21000
G
A
10
30
mama a—oo __
G
A
15
30
R & H C A L C . ( f fl , f fl )
LEASE CALC. (HOUR,YEAR)
^
Information presented Is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.64
\
CUSTOM OPERATION RESOURCES
January 26, 1988
Custom Operation
b b b b b b z:___—__—_BALE MOVING
CLEANING
CLEANING
CUSTOM BALING
CUSTOM BALING
CUSTOM COMBINING
CUSTOM COMBINING
CUSTOM COMBINING
CUSTOM DRILL
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HAUL
CUSTOM HAUL
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM PLANTING
CUSTOM PLOW
DRYING
FERTILIZER APPL.
GINNING
HAND HARVEST
HARVEST & HAUL
HAUL & STORE
HAUL.COMP.&EDUC.
HAULING
HERBICIDE APPL.
INSECTICIDE APPL
MOW, RAKE, BALE
SPRIGGING
STRIP & HAUL
Price
per
Unit
ssssssss
ssssssss
HAY
EGGS
PULLETS
ROUND
SQUARE
OATS
SOYBEANS
WHEAT
1.0
750.00
400.00
12
.75
15.00
20.00
20.00
5.
.30
6.5
.40
.30
.25
.12
.25
.30
.18
.55
.25
.25
3
10
20.
2.25
1.50
3.00
.67
.35
19.30
.4
4.00
8.20
.65
27.0
5
CORN
CORN SIL
SORGHUM
WHEAT
SORGHUM
WHEAT
CORN
HAY
OATS
SO. PEAS
SOYBEAN
WHEAT
SM.GRAIN
PEANUTS
SO. PEAS
SORGHUM
HAY
MILK
Unit
of
Measure
Cash
Flow
Row
role
each
each
role
bale
acre
acre
acre
acre
bu.
ton
cwt.
bu.
cwt.
bu.
bu.
bale
bu.
bu.
bu.
bu.
acre
acre
ton
appl
cwt.
bu.
cwt.
bale
bale
cwt.
acre
appl
bale
acre
cwt.
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
sssssss
ssss
Information presented is prepared solely as a general guide and Is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
Staff members of the Texas Agricultural Extension Service and approved for publication.
C5.65
LABOR RESOURCES
JANUARY 26, 1988
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
COST OR VALUE ($/HR)
TOTAL HAGE BENEFITS (X)
LABOR TYPE (A,B)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
COST OR VALUE ($/HR)
TOTAL HAGE BENEFITS (X)
LABOR TYPE (A,B)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
COST OR VALUE ($/HR)
TOTAL HAGE BENEFITS (X)
LABOR TYPE
(A,B)
OTHER LABOR
BALING LABOR
4.88
OTHER LABOR
CHEHICAL APPL.
C. TREE
4.88
COLORING LABOR
CUTTING LABOR
GRADING LABOR
4.50
4.88
6.00
A
A
A
OTHER LABOR
OTHER LABOR
OTHER LABOR
5.00
4
A
4
A
OTHER LABOR
A
OTHER LABOR
5.50
5.5
A
A-
OTHER LABOR
PRUNING
SHEARING LABOR
THINNING
5
5.00
3.5
Information presented Is prepared solely as a general guide and Is not intended to reoognlse or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.66
HARVEST & LOAD
LABOR
4.50
OTHER LABOR
OTHER LABOR
HARVEST LABOR HARVESTING LABOR LIVESTOCK LABOR OPERATOR LABOR
OTHER LABOR
OTHER LABOR
OTHER LABOR
A
OTHER LABOR
OTHER LABOR
OTHER LABOR
PLANTING LABOR
C. TREE
4.50
LIVESTOCK RESOURCES
JANUARY 26, 1988
DESCRIPTION
LIVESTOCK
LIVESTOCK
LIVESTOCK
LIVESTOOC
LIVESTOCK
gBBBBHB-H-UllUU-- BC
FIRST NAHE
QUALIFYING NAHE
REHAINING LIFE
CURRENT HARKET VALUE
SALVAGE VALUE
INSURANCE RATE
ANNUAL LEASE
CALC OPTIONS
BOAR
(YR)
($)
(X)
(X)
($)
(R,L,P)
DESCRIPTION
4
1200
40
1
COH
BEEF
8
550
80
1
DAIRY COH
PURCHASE
6
950
100
1
DAIRY COH
RAISED
6
800
100
1
LIVESTOCK
FIRST NAME
QUALIFYING NAHE
REMAINING LIFE
CURRENT HARKET VALUE
SALVAGE VALUE
INSURANCE RATE
ANNUAL LEASE
CALC OPTIONS
2
300
50
1
BULL
BEEF
SOH
(YR)
($)
(X)
(X)
($)
2
135
85
1
(R,L,P)
/fP8^
Information presented Is prepared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.67
LIVESTOCK
HEIFER
DAIRY
8
400
100
1
LAND RESOURCES
JANUARY 26, 1988
A * ^
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HARKET VALUE
PROPERTY TAX
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
LAND
DESCRIPTION
57.3
N
FIRST NAME
QUALIFYING NAME
MARKET VALUE ($/AC)
PROPERTY TAX ($/AC)
APPRECIATION RATE (X)
I N T E R E S T R AT E ( X )
ANNUAL LEASE ($/AC)
APP. CALCUATIONS (Y,N)
LAND
LAND CHARGE
SHGRAIN
15
N
15
N
20
N
LAND
20.09
N
LAND RENT
1
SORGHUM
HIGH
LAND
SORGHUH
TYPICAL
LAND RENT
POULTRY
2000
125
12
15
N
N
LAND
LAND
15
N
LAND
LAND RENT
PEACHES
8
LAND
LAND CHARGE
CROPS
12
N
LAND
LAND
LAND CHARGE
FORAGE
LAND
LAND
COTTON
TYPICAL
30.75
N
LAND CHARGE
DAIRY
LAND
FIRST NAME
QUALIFYING NAME
MARKET VALUE
PROPERTY TAX
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
COTTON
HIGH
37.85
N
LAND
LAND
LAND
CORN
TYPICAL
CORN
HIGH
($/AC)
($/AC)
(X)
(X)
($/AC)
(Y,N)
LAND
LAND
N
LAND
SOYBEANS
HIGH
SOYBEANS
TYPICAL
HHEAT
HIGH
HHEAT
TYPICAL
32.62
N
22.13
N
26.22
N
22.70
N
($/AC)
($/AC)
(X)
(X)
($/AC)
(Y,N)
54.18
N
32.76
N
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.68
/*w\
PERENNIAL CROP RESOURCES
JANUARY 26, 1988
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HARKET VALUE
PROPERTY TAX
REHAINING LIFE
SALVAGE VALUE
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
PERENNIAL CROP PERENNIAL CROP PERENNIAL CROP PERENNIAL CROP PERENNIAL CROP PERENNIAL CROP
BERMUDA-CLOVER COASTAL BERMUDA
($/AC)
($/AC)
(YR)
130.17
94.28
1065.81
10
10
11
100
(X)
(X)
(X)
14
(S/AC)
(Y,N)
DESCRIPTION
FIRST NAHE
QUALIFYING NAME
MARKET VALUE
PROPERTY TAX
REHAINING LIFE
SALVAGE VALUE
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
PEACHES
YEAR 1
PEACHES
YEAR IA
1065.81
PEACHES
YEAR 2
908.62
PEACHES
YEAR 2A
908.62
10
100
14
14
N
14
N
PERENNIAL CROP PERENNIAL CROP PERENNIAL CROP PERENNIAL CROP PERENNIAL CROP PERENNIAL CROP
($/AC>
($/AC)
(YR)
(X)
(X)
(X)
($/AC)
(Y,N)
PEACHES
YEAR 3
911.17
PEACHES
YEAR 3A
911.17
9
100
14
PEACHES
YEAR 4
1622.42
PEACHES
YEAR 4A
1622.42
8
100
14
N
14
14
PEACHES
YEAR 5
737.55
PEACHES
YEAR 5A
737.55
7
100
7
100
14
14
N
Information presented Is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.69
BUILDINGS OR IMPROVEMENTS RESOURCES
JANUARY 26, 1988
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
FUEL - UTILITY COST ($/YR)
REHAINING LIFE (YR)
CURRENT HARKET VALUE ($)
SALVAGE VALUE (X)
PROPERTY TAXES ($/YR)
ANNUAL LEASE ($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
LEASE CALC. (ANNUAL)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
FUEL - UTILITY COST ($/YR)
REHAINING LIFE (YR)
CURRENT HARKET VALUE ($)
SALVAGE VALUE (X)
PROPERTY TAXES ($/YR)
ANNUAL LEASE ($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
LEASE CALC. (ANNUAL)
BUILD. OR IHP.
BUILD. O
R IHP.
BUILD. O
R IHP.
BUILD. OR IMP.
BUILD. OR IMP.
BUILD. OR IHP.
BARN
BARN
CALF
BARN
HAY
BOAR PEN
BROILER HOUSE
FARROHING HOUSE
20
30
20
4000
20
10000
10
5760
15
40000
12
2760
.1
.30
10
10
20
172.80
35
182
2
27.60
BUILD. OR IHP.
BUILD. OR IMP.
BUILD. O
R IHP.
BUILD. O
R IHP.
BUILD. OR IHP.
BUILD. O
R IHP.
FEED STORAGE
FEEDING SLAB
FENCE
HOG
FENCE
LOT
FENCE
PASTURE
LAYER HOUSE
10
960
10
132
10
2520
10
24
20
2800
15
60000
2
96
1
2.64
2
50.40
.1
.48
.1
28
30
200
'^m\
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
FUEL - UTILITY COST ($/YR)
REHAINING LIFE (YR)
CURRENT HARKET VALUE ($)
SALVAGE VALUE (X)
PROPERTY TAXES ($/YR)
ANNUAL LEASE ($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (KR)
LEASE CALC. (ANNUAL)
BUILD. OR IHP.
HILKING COMPLEX
BUILD. O
R IMP.
•
POND
R IMP. BUILD. OR IMP.
BUILD. O
PULLET HOUSE SHED, PACK,STORE
20
69500
20
18
15
50000
521.25
.09
35
182
15
2000
BUILD. OR IHP.
SHEDS
PASTURE
8
800
2
10
^°\
Information presented Is prepared solely as a general guide and Is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were col looted and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.70
IRRIGATION EQUIPMENT
JANUARY 26, 1988
DESCRIPTION
FIRST NAHE
QUALIFYING NAME
KORSEPOHER RATING (HP)
FUEL TYPE
FUEL CON. (UNIT/HR OR /MI)
USEFULL LIFE (HR)
REHAINING LIFE (HR)
EFFICIENCY
(X)
HIRED LABOR PER SET (HR)
OHNER LABOR PER SET (KR)
NUHBER OF SETS
CURRENT LIST PRICE ($)
SALVAGE PERCENT (X)
CURRENT HARKET VALUE ($)
L E A S E PAY H E N T ( $ )
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR)
R & H ENG. ESTIHATE (X)
R & H C A L C . ( f fl , f fl )
LEASE CALC. (HOUR,YEAR)
FUEL USE ( DEF.,CALC.)
DIST. SYS.
PUHP
POHER PUNT
DRIP SYSTEH
PUMP
HATER SOURCE
ELECTRIC CENT PUMP & FILT SUBMERSIBLE PUMP HELL & RESERVOIR
ELECTRIC
20
EL
8
8
23.7
20
20
720
720
91
N
A
N
A
N
A
7000
1000
288
288
100
NA
NA
NA
500
720
720
70
NA
NA
NA
700
NA
NA
NA
4350
7000
1000
500
700
4350
1.5
2
4.0
2
4.0
2
.5
2
2.25
O
IO
Information presented Is prepared solely as a general guide and Is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.71
MACHINERY COST REPORT
JANUARY 26, 1988
<"rti%
RESOURCE NAHE
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
BALEKOVER
BROADCAST SEEDER
CULTIVATOR
CULTIVATOR - 13
CULTIVATOR - 20
DISC
DISC-TANDEH
DISC-TANDEH
DRILL
FERT. SPREADER
GOPHER POISONER
HARROHS
LISTER/BEDDER
HOLDBOARD PLOH
HOLDBOARD PLOH
PLANTER
SHREDDER
SHREDDER
SPRAYER
SPRAYER
SPRAYER
SPRAYER
TRAILER
TRAILER
CHAIN SAH
CHRISTMAS TREE
COOLER
FEEDER
FEEDER
FEEDER
PICKING BOXES
ROUND RING
SQUEEZE CHUTE
TRAILER
TRAILER
TRAILER
TRAILER
HATER SYSTEH
HATERERS
PICKUP
PICKUP
PICKUP TRUCK
100 HP
125 HP
40 HP
50 HP
75 HP
UNIT =
S/HR
S/HR
S/HR
S/HR
S/HR
S/HR
S/HR
ROLLING S/HR
TOOL BAR $/HR
TOOL BAR $/HR
OFFSET
$/HR
13 FT
S/HR
8 FT
S/HR
GRAIN
S/HR
S/HR
S/HR
S/HR
S/HR
3 BOTTOM $/HR
4 BOTTOH $/HR
4 ROH
S/HR
2 ROH
S/HR
4 ROH
S/HR
S/KR
AIRBLAST S/HR
C. TREE S/HR
PASTURE S/HR
FLATBED3 $/HR
FLATBED4 S/HR
S/HR
BALER
S/HR
STORAGE S/HR
HOG SOH S/HR
MINERAL S/HR
MKT HOG S/HR
PEACHES S/HR
S/HR
S/HR
16 FT
S/HR
20 FT
S/HR
24 FT
S/HR
FLATBED S/HR
S/HR
HOG
S/HR
1/2
S/HI
3/4
S/HI
3/4 TON S/HI
FUEL OPER. &
& HANAGE.
LUBE 1.ABOR
4.924
6.155
1.969
2.462
3.693
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.385
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.077
0.077
0.051
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
«____- «____- FIXED EXPENSES ----- TOTAL
»» VARIABLE EXPENSES -«»
EXPENSES
REPAIR HOURLY DEPREC. ANNUAL TAXES,
OPER. CUSTOH REPAIR
LEASE LICENSE
&
INPUT OPER. & HAINT. & HAINT. LEASE
& INSUR.
OFF FARH LABOR
INTEREST
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000 1.069
0.000
1.054
0.000
0.251
0.000
0.252
0.000
0.538
0.000
0.000
0.000
0.200
0.000
0.072
0.000
0.232
0.000
0.350
0.000
0.388
0.000
0.511
0.000
0.255
0.000
0.340
0.000
0.000
0.000
0.099
0.000
0.117
0.000
0.302
0.000
0.219
0.000
0.306
0.000
0.321
0.000
0.125
0.000
0.226
0.000
0.209
0.000
1.820
0.000
0.275
0.000
0.182
0.000
1.000
0.000
1.000
0.000
0.250
0.000
0.000
0.000
0.000
0.000
20.000
0.000
1.400
0.000
20.000
0.000
0.000
0.000
0.000
0.000
0.700
0.000 56.000
0.000 56.000
0.000 56.000
0.000
2.000
0.000
9.000
0.000
4.800
0.000
0.015
0.000
0.015
0.000
0.015
0.000
0.000
0.000
0.000
0.000
0.000
1.100
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
1.650
0.550
1.650
0.000
0.000
0.000
0.550
0.550
0.550
0.000
55.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
5.607
0.000
9.814
5.022
0.000
4.373
0.000
5.633
0.000
0.147
0.000
0.986
0.000
0.127
0.000
0.760
0.000
1.140
0.000
2.155
0.000
3.231
0.000
1.615
0.000
2.912
0.000
0.002
0.000
2.837
0.000
2.535
0.000
0.811
0.000
0.000
1.385
.
0.000
1.712
5.706
0.000
4.169
0.000
6.590
0.000
0.663
0.000
10.266
0.000
9.601
0.000
1.571
0.000
0.000
25.274
7.120
0.000
20.000
0.000
9.778
0.000
0.187
0.000
0.000
288.000
0.000
38.080
0.000
1440.000
70.400
0.000
13.200
0.000
179.200
0.000
492.800
0.000
0.000
528.000
616.000
0.000
199.680
0.000
460.800
0.000
65.280
0.000
0.086
0.000
0.133
0.000
0.146
0.000
0.402
0.703
0.360
0.313
0.404
0.012
0.085
0.010
0.060
0.090
0.170
0.252
0.126
0.230
0.000
0.198
0.200
0.064
0.108
0.135
0.450
0.325
0.520
0.053
0.800
0.750
0.124
2.727
0.458
0.500
0.556
0.013
12.000
1.400
60.000
4.000
0.750
14.000
28.000
30.000
35.000
12.000
36.000
2.400
0.018
0.018
0.018
12.002
17.726
7.602
7.399
10.267
0.159
2.371
0.209
1.052
1.580
2.712
3.994
1.997
3.482
0.002
3.134
2.851
1.177
1.711
2.153
6.477
4.618
7.336
0.925
12.886
10.626
1.877
29.001
8.578
21.135
10.333
0.200
321.650
41.430'
1521.650
74.400
13.950
193.900
577.350
614.550
707.550
213.680
560.800
72.480
0.195
0.243
0.230
A*8%.
Information presented is prepared solely as a general guide and Is not intended to recognise or predict the eosts
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.72
RESOURCE NAME
________ aaaaa FIXED EXPENSES -=-=-
«- VARIABLE EXPENSES =»«
UNIT F U E L iOPER. &
&
1HANAGE.
LUBE 1LABOR
OPER. CUSTOH REPAIR
I N P U T O P E R . & H A I N T.
OFF FARH
REPAIR
HOURLY DEPREC. ANNUAL TAXES,
& HAINT. L E A S E & L E A S E L I C E N S E
INTEREST & INSUR.
LABOR
TOTAL
EXPENSES
TRACTOR
FERT. SPREADER
APPLY FERTILIZER
40 HP
S/AC
S/AC
S/AC
0.294
0.000
0.294
1 . 11 7
0.000
1.117
0.000
0.000
0.000
0.000
0.000
0.000
0.042
0.000
0.042
0.000
0.000
0.000
0.000
0.000
0.000
0.850
0.000
0.850
0.000
0.000
0.000
0.061
0.000
0.061
2.365
0.000
2.365
TRACTOR
CULTIVATOR - 13
CULTIVATING
100 HP S/AC
TOOL BAR S/AC
13 FT S/AC
1.165
0.000
1.165
1.769
0.000
1.769
0.000
0.000
0.000
0.000
0.000
0.000
0.287
0.056
0.343
0.000
0.000
0.000
0.000
0.000
0.000
1.503
0.185
1.688
0.000
0.000
0.000
0.108
0.015
0.122
4.830
0.256
5.086
TRACTOR
CULTIVATOR
CULTIVATING
100 HP
ROLLING
ROLLING
S/AC
S/AC
S/AC
0.993
0.000
0.993
1.331
0.000
1.331
0.000
0.000
0.000
0.000
0.000
0.000
0.216
0.013
0.229
0.000
0.000
0.000
0.000
0.000
0.000
1.131
0.023
1.154
0.000
0.000
0.000
0.081
0.002
0.083
3.751
0.038
3.789
TRACTOR
DISC-TANDEH
SPRAYER
DISC & SPRAY
75 HP
13 FT
S/AC
S/AC
S/AC
S/AC
1.504
0.000
0.000
1.504
2.124
0.000
0.000
2.124
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.173
0.087
0.061
0.321
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
1.813
0.549
0.194
2.556
0.000
0.000
0.000
0.000
0.130
0.043
0.015
0.188
5.744
0.678
0.270
6.693
TRACTOR
DISC
DISCING
75 HP
OFFSET
OFFSET
S/AC
S/AC
S/AC
0.721
0.000
0.721
1.503
0.000
1.503
0.000
0.000
0.000
0.000
0.000
0.000
0.123
0.080
0.203
0.000
0.000
0.000
0.000
0.000
0.000
1.283
0.446
1.729
0.000
0.000
0.000
0.092
0.035
0.127
3.722
0.562
4.283
TRACTOR
DISC-TANDEH
DISCING-TANDEH
100 HP
13 FT
13 FT.
S/AC
S/AC
S/AC
0.784
0.000
0.784
1.234
0.000
1.234
0.000
0.000
0.000
0.000
0.000
0.000
0.200
0.087
0.287
0.000
0.000
0.000
0.000
0.000
0.000
1.048
0.549
1.597
0.000
0.000
0.000
0.075
0.043
0 . 11 8
3.341
0.678
4.019
TRACTOR
DISC-TANDEH
DISCING-TANDEH
40 HP
8 FT
8 FT
S/AC
S/AC
S/AC
0.656
0.000
0.656
2.004
0.000
2.004
0.000
0.000
0.000
0.000
0.000
0.000
0.076
0.071
0.147
0.000
0.000
0.000
0.000
0.000
0.000
1.525
0.446
1.971
0.000
0.000
0.000
0.109
0.035
0.144
4.371
0.551
4.922
TRACTOR
DRILL
DRILLING
75 HP
GRAIN
S/AC
S/AC
S/AC
0.863
0.000
0.863
2.080
0.000
2.080
0.000
0.000
0.000
0.000
0.000
0.000
0.169
0.097
0.267
0.000
0.000
0.000
0.000
0.000
0.000
1.775
0.834
2.609
0.000
0.000
0.000
0.127
0.066
0.193
5.014
0.997
6 . 0 11
TRACTOR
GOPHER POISONER
GOPHER POISONING
40 HP
S/AC
S/AC
S/AC
0.106
0.000
0.106
0.554
0.000
0.554
0.000
0.000
0.000
0.000
0.000
0.000
0.021
0.008
0.029
0.000
0.000
0.000
0.000
0.000
0.000
0.422
0.217
0.638
0.000
0.000
0.000
0.030
0.015
0.045
1.134
0.239
1.373
TRACTOR
HARROHS
HARROHING
40 HP
S/AC
S/AC
S/AC
0.354
0.000
0.354
1.849
0.000
1.849
0.000
0.000
0.000
0.000
0.000
0.000
0.070
0.030
0.100
0.000
0.000
0.000
0.000
0.000
0.000
1.407
0.645
2.052
0.000
0.000
0.000
0.101
0.051
0.152
3.780
0.726
4.506
TRACTOR
TRAILER
HAULING PEACHES
40 HP S/AC
FLATBED3 S/AC
YEAR3 S/AC
3.258
0.000
3.258
13.961
0.000
13.961
0.000
0.000
0.000
0.000
0.000
0.000
0.530
1.923
2.453
0.000
0.000
0.000
0.000
0.000
0.000
10.624
48.604
59.227
0.000
0.000
0.000
0.761
5.245
6.006
29.135
55.771
84.906
TRACTOR
TRAILER
HAULING PEACHES
40 HP S/AC
FLATBED4 $/AC
YEAR4 $/AC
3.258
0.000
3.258
13.961
0.000
13.961
0.000
0.000
0.000
0.000
0.000
0.000
0.530
1.923
2.453
0.000
0.000
0.000
0.000
0.000
0.000
10.624
13.692
24.316
0.000
0.000
0.000
0.761
0.881
1.642
29.135
16.496
45.631
Information presented Is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranoh operation. These projections were collected and developed by
Staff members of the Texas Agricultural Extension Service and approved for publication.
C5.73