Projections for Planning Purposes Only
N o t t o be Used without Updat i n g a f t e r J a n u a r y 2 6 , 1988.
DATE
STAGE
OF
PRODUCTION
STAGE
OF
NUHBER
TYPE
OF
PRODUCTION
INPUT
E
H
E
H
E
H
E
H
E
H
H
E
E
H
E
H
H
E
H
E
H
E
H
H
H
H
E
H
E
E
H
H
K
H
E
E
E
H
H
E
H
E
H
E
H
E
H
H
H
E
E
H
H
E
H
H
E
H
E
H
E
H
E
H
H
H
E
E
H
H
H
H
K
H
E
E
E
H
H
E
H
E
H
HEIGHT
O
F
PROD.
02/16/88 ESTABLISHHENT
02/16/88 ESTABLISHHENT
03/15/88 ESTABLISHHENT
04/15/88 ESTABLISHHENT
05/01/88 ESTABLISHHENT
05/10/88 ESTABLISHHENT
05/10/88 ESTABLISHHENT
05/15/88 ESTABLISHHENT
05/20/88 ESTABLISHHENT
05/20/88 ESTABLISHHENT
06/15/88 ESTABLISHHENT
06/15/88 ESTABLISHHENT
06/20/88 ESTABLISHHENT
06/20/88 ESTABLISHHENT
07/10/88 ESTABLISHHENT
07/10/88 ESTABLISHHENT
07/15/88 ESTABLISHHENT
07/20/88 ESTABLISHHENT
07/20/88 ESTABLISHHENT
08/01/88 ESTABLISHHENT
08/15/88 ESTABLISHHENT
08/20/88 ESTABLISHHENT
08/20/88 ESTABLISHHENT
09/05/88 ESTABLISHHENT
09/10/88 ESTABLISHHENT
09/15/88 ESTABLISHHENT
09/15/88 ESTABLISHHENT
09/15/88 ESTABLISHHENT
09/15/88 ESTABLISHHENT
09/20/88 ESTABLISHHENT
09/20/88 ESTABLISHHENT
09/25/88 ESTABLISHHENT
11/30/88 ESTABLISHHENT
02/15/89 SECOND YEAR
02/15/89 SECOND YEAR
03/15/89 SECOND YEAR
04/10/89 SECOND YEAR
04/10/89 SECOND YEAR
04/15/89 SECOND YEAR
04/20/89 SECOND YEAR
04/20/89 SECOND YEAR
04/20/89 SECOND YEAR
04/20/89 SECOND YEAR
05/01/89 SECOND YEAR
05/15/89 SECOND YEAR
05/20/89 SECOND YEAR
05/20/89 SECOND YEAR
05/20/89 SECOND YEAR
06/15/89 SECOND YEAR
06/15/89 SECOND YEAR
06/20/89 SECOND YEAR
06/20/89 SECOND YEAR
06/20/89 SECOND YEAR
07/10/89 SECOND YEAR
07/10/89 SECOND YEAR
07/15/89 SECOND YEAR
07/20/89 SECOND YEAR
07/20/89 SECOND YEAR
07/20/89 SECOND YEAR
07/25/89 SECOND YEAR
08/01/89 SECOND YEAR
08/15/89 SECOND YEAR
08/20/89 SECOND YEAR
08/20/89 SECOND YEAR
08/20/89 SECOND YEAR
09/15/89 SECOND YEAR
09/15/89 SECOND YEAR
09/20/89 SECOND YEAR
09/20/89 SECOND YEAR
09/20/89 SECOND YEAR
10/15/89 SECOND YEAR
10/20/89 SECOND YEAR
11/30/89 SECOND YEAR
02/15/90 THIRD YEAR
02/15/90 THIRD YEAR
03/16/90 THIRD YEAR
04/11/90 THIRD YEAR
04/11/90 THIRD YEAR
04/16/90 THIRD YEAR
04/21/90 THIRD YEAR
04/21/90 THIRD YEAR
04/21/90 THIRD YEAR
04/21/90 THIRD YEAR
rmnimnnn BH-.n..mrnr-1«.-.-
PRODUCT NAHE
OF
A
12/01/91 HARVEST
DATE
TYPE
PER
HEAD
UNITS
TREES
HHLSLE
INPUT NAHE
630.0000
.0001.
NUHBER CASH
OF
NONUNITS CASH
B-124KC09)
CASH LANDLORD BREAK
NON- SHARE
EVEN
CASH
PROD.
C
.00
Y
FIXED 1LANDLORD
O
R
SHARE
VARI.
EBBBaDflBBSBBO PO-TOO BCBOB Ia a a a a u i L U .
i uuuuuu-nnn»BDngai
SEEDLINGS
C. TREE
PLANTING LABOR
C. TREE
PHEREHONE TRAP
DISCING-TANDEH 8 FT
PHEREHONE TRAP
C. TREE
CHEHICAL APPL.
HERB.POST-EHERGE C. TREE
DISCING-TANDEH 8 FT
INSECTICIDE
C. TREE
C. TREE
CHEHICAL APPL.
DISCING-TANDEH 8 FT
PHEREHONE TRAP
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
HERB,POST-EMERGE C. TREE
C. TREE
CHEHICAL APPL.
DISCING-TANDEH 8 FT
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
PHEREHONE TRAP
DISCING-TANDEH
8 FT
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
OFFSET
DISCING
DISCING-TANDEH
8 FT
DISCING-TANDEH
8 FT
PHEREHONE TRAP
GOPHER POISONING
POISON GRAIN
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
DISCING-TANDEH
8 FT
LAND CHARGE
FORAGE
GOPHER POISONING
POISON GRAIN
PHEREHONE TRAP
HERB.POST-EHERGE C. TREE
SPRAYING
C. TREE
2 ROH
SHREDDING
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
HERB, PRE-EHERGE C. TREE
SPRAYING
C. TREE
PHEREHONE TRAP
SHREDDING
2 ROH
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
SPRAYING
C. TREE
2 ROH
SHREDDING
PHEREHONE TRAP
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
SPRAYING
C. TREE
HERB.POST-EHERGE C. TREE
SPRAYING
C. TREE
SHREDDING
2 ROH
C. TREE
INSECTICIDE
CHEHICAL APPL.
C. TREE
HERB, PRE-EHERGE C. TREE
SHEARING LABOR
PHEREHONE TRAP
2 ROH
SHREDDING
C. TREE
INSECTICIDE
CHEHICAL APPL.
C. TREE
SPRAYING
C. TREE
2 ROH
SHREDDING
PHEREHONE TRAP
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
C. TREE
SPRAYING
2 ROH
SHREDDING
DISCING-TANDEH 8 FT
LAND CHARGE
FORAGE
GOPHER POISONING
POISON GRAIN
PHEREHONE TRAP
HERB.POST-EHERGE! C. TREE
SPRAYING
C. TREE
SHREDDING
2 ROH
C. TREE
INSECTICIDE
TREE
CHEHICAL APPL. ■ C.
HERB. PRE-EHERGE C. TREE
SPRAYING
C. TREE
900.0000
10.0000
2.0000
1.0000
2.0000
6.5000
.3300
1.0000
.2500
1.0000
1.0000
2.0000
.2500
1.0000
.3300
6.5000
1.0000
.2500
1.8000
2.0000
1.0000
.5000
2.7000
1.0000
1.0000
1.0000
2.0000
1.0000
1.5000
.5000
2.7000
1.0000
1.0000
1.0000
1.5000
2.0000
.3300
1.0000
1.0000
.5000
2.7000
1.0000
1.0000
2.0000
1.0000
.5000
2.7000
1.0000
1.0000
2.0000
.5000
2.7000
1.0000
.3300
1.0000
1.0000
.5000
2.7000
1.0000
12.0000
2.0000
1.0000
.5000
2.7000
1.0000
1.0000
2.0000
.5000
2.7000
1.0000
1.0000
.1200
1.0000
1.0000
1.5000
2.0000
.3300
1.0000
1.0000
.7500
2.7000
1.0000
1.0000
C
C
C
V
V
V
C
C
C
V
V
V
C
C
V
V
C
C
C
C
V
V
V
V
V
c
c
c
c
c
c
V
V
V
V
V
c
c
c
c
c
c
c
c
V
c
c
c
c
c
c
V
V
V
c
c
c
c
V
V
V
c
c
c
c
c
c
c
V
V
V
V
V
c
c
c
V
V
V
c
c
c
c
F
V
V
V
c
c
c
V
V
V
V
V
V
F
V
V
V
V
V
V
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
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and Is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C9.51
P r o j e c t i o n s for Planning Purposes Only
04/26/90 THIRD YEAR
05/02/90 THIRD YEAR
05/16/90 THIRD YEAR
05/21/90 THIRD YEAR
05/21/90 THIRD YEAR
05/21/90 THIRD YEAR
06/16/90 THIRD YEAR
06/16/90 THIRD YEAR
06/21/90 THIRD YEAR
06/21/90 THIRD YEAR
06/21/90 THIRD YEAR
07/11/90 THIRD YEAR
07/11/90 THIRD YEAR
07/16/90 THIRD YEAR
07/21/90 THIRD YEAR
07/21/90 THIRD YEAR
07/21/90 THIRD YEAR
07/21/90 THIRD YEAR
07/26/90 THIRD YEAR
08/02/90 THIRD YEAR
08/16/90 THIRD YEAR
08/21/90 THIRD YEAR
08/21/90 THIRD YEAR
08/21/90 THIRD YEAR
09/16/90 THIRD YEAR
09/16/90 THIRD YEAR
09/21/90 THIRD YEAR
09/21/90 THIRD YEAR
09/21/90 THIRD YEAR
10/16/90 THIRD YEAR
10/21/90 THIRD YEAR
12/01/90 THIRD YEAR
02/16/91 FOURTH YEAR
02/16/91 FOURTH YEAR
03/16/91 FOURTH YEAR
04/11/91 FOURTH YEAR
04/11/91 FOURTH YEAR
04/16/91 FOURTH YEAR
04/21/91 FOURTH YEAR
04/21/91 FOURTH YEAR
04/21/91 FOURTH YEAR
04/21/91 FOURTH YEAR
04/26/91 FOURTH YEAR
05/02/91 FOURTH YEAR
05/16/91 FOURTH YEAR
05/21/91 FOURTH YEAR
05/21/91 FOURTH YEAR
05/21/91 FOURTH YEAR
06/16/91 FOURTH YEAR
06/16/91 FOURTH YEAR
06/21/91 FOURTH YEAR
06/21/91 FOURTH YEAR
06/21/91 FOURTH YEAR
07/11/91 FOURTH YEAR
07/11/91 FOURTH YEAR
07/16/91 FOURTH YEAR
07/21/91 FOURTH YEAR
07/21/91 FOURTH YEAR
07/21/91 FOURTH YEAR
07/26/91 FOURTH YEAR
08/02/91 FOURTH YEAR
08/16/91 FOURTH YEAR
08/21/91 FOURTH YEAR
08/21/91 FOURTH YEAR
08/21/91 FOURTH YEAR
09/16/91 FOURTH YEAR
09/16/91 FOURTH YEAR
09/21/91 FOURTH YEAR
09/21/91 FOURTH YEAR
09/21/91 FOURTH YEAR
10/16/91 FOURTH YEAR
10/16/91 HARVEST
10/16/91 HARVEST
10/21/91 HARVEST
11/16/91 HARVEST
11/16/91 HARVEST
11/16/91 HARVEST
11/16/91 HARVEST
11/16/91 HARVEST
11/16/91 HARVEST
12/01/91 FOURTH YEAR
12/01/91 HARVEST
12/01/91 HARVEST
Not t o b e U s e d w i t h o u t U p d a t i n g a f t e r J a n u a r y 2 6 ,
C
V
10.2500
H SHEARING LABOR
V
2.0000
C
E PHEREHONE TRAP
1.0000
H SHREDDING
2 ROH
V
C. TREE
.7500
C
E INSECTICIDE
V
2.7000 C
H CHEHICAL APPL. C. TREE
1.0000
H SPRAYING
C. TREE
H SHREDDING
2 ROH
1.0000
V
2.0000 C
E PHEREHONE TRAP
C
V
E INSECTICIDE
C. TREE
.7500
V
C. TREE
2.7000 c
H CHEHICAL APPL.
C. TREE
1.0000
H SPRAYING
.3300
c
V
E HERB.POST-EHERGE C. TREE
C. TREE
1.0000
H SPRAYING
2 ROH
1.0000
H SHREDDING
c
V
E INSECTICIDE
C. TREE
.7500
V
CHEHICAL
APPL.
C.
TREE
2.7000 c
H
V
1.0000 c
E HERB, PRE-EHERGE C. TREE
1.0000
H SPRAYING
C. TREE
c
V
H SHEARING LABOR
15.2500
V
2.0000 c
E PHEREHONE TRAP
2
ROH
1.0000
H SHREDDING
c
V
E INSECTICIDE
C. TREE
.7500
c
V
H CHEHICAL APPL.
C. TREE
2.7000
C. TREE
1.0000
H SPRAYING
1.0000
H SHREDDING
2 ROH
c
V
E PHEREHONE TRAP
2.0000
C.
TREE
.7500
c
V
E INSECTICIDE
C. TREE
2.7000
c
V
H CHEHICAL APPL.
1.0000
H SPRAYING
C. TREE
H SHREDDING
2 ROH
1.0000
.1200
H DISCING-TANDEH 8 FT
F
O
R
A
G
E
1.0000
c
F
K LAND CHARGE
1.0000
H GOPHER POISONING
V
E POISON GRAIN
1.5000 c
2.0000 c
V
E PHEREHONE TRAP
.3300
c
V
E HERB.POST-EHERGE C. TREE
1.0000
H SPRAYING
C. TREE
V
H SHREDDING
2 ROH
1.0000 c
V
C. TREE
1.2500 c
E INSECTICIDE
2.7500 c
V
H CHEHICAL APPL. C. TREE
V
E HERB, PRE-EHERGE C. TREE
1.0000 c
C. TREE
1.0000
H SPRAYING
20.0000
c
V
H SHEARING LABOR
V
E PHEREHONE TRAP
2.0000 c
V
H SHREDDING
2 ROH
1.0000 c
V
C. TREE
1.2500 c
E INSECTICIDE
2.7500 c
V
H CHEHICAL APPL.
C. TREE
1.0000
H SPRAYING
C. TREE
c
V
H SHREDDING
2 ROH
1.0000
V
2.0000
c
E PHEREHONE TRAP
C. TREE
1.2500
c
V
E INSECTICIDE
c
V
H CHEHICAL APPL.
C. TREE
2.7500
H SPRAYING
C. TREE
1.0000
!
C.
TREE
.3300
c
V
E HERB.POST-EHERGE
H SPRAYING
C. TREE
1.0000
V
H SHREDDING
2 ROH
1.0000
c
C. TREE
1.2500
c
V
E INSECTICIDE
C. TREE
2.7500
c
V
H CHEHICAL APPL.
1.0000
c
V
E HERB. PRE-EHERGE1 C. TREE
V
SHEARING
LABOR
15.0000
c
H
2.0000
c
V
E PHEREHONE TRAP
1.0000
c
V
H SHREDDING
2 ROH
c
V
E INSECTICIDE
C. TREE
1.2500
V
H CHEHICAL APPL. C. TREE
2.7500
c
C.
TREE
1.0000
H SPRAYING
1.0000 c
V
H SHREDDING
2 ROH
c
V
E PHEREHONE TRAP
2.0000
V
C. TREE
1.2500
c
E INSECTICIDE
c
V
H CHEHICAL APPL. C. TREE
2.7500
H SPRAYING
C. TREE
1.0000
V
H SHREDDING
2 ROH
1.0000 c
6.0000 c
V
E COLORING
c
V
H COLORING LABOR
10.0000
H DISCING-TANDEH 8 FT
.1200
630.0000 c
V
E NETTING
630.0000 c
V
E ADVERTISING
c
V
H CUTTING LABOR
10.0000
6.0000 c
V
D CHAIN SAH
37.0000 c
V
H BALING LABOR
9.0000 c
V
D CHRISTMAS TREE BALER
F
O
R
A
G
E
1.0000
c
F
K LAND CHARGE
V
H GRADING LABOR
2.5000 c
19.5000
c
V
H HARVEST & LOAD LABOR
1988.
B-124KC09)
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.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 parttoular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C9.52
B-1241(C09)
Projections for Planning Purposes Only
Not to be Used without Updating after January 26, 1988.
CHRISTMAS TREE PRODUCTION (CHOOSE & CUT)
E a s t Te x a s D i s t r i c t ( 5 & 9 )
1988 Projected Costs and Returns per Acre
GROSS INCOME Description
TREES
Quantity Unit
630.000 EACH
$ / Unit
18.0000
ESTABLISHMENT
SEEDLINGS
PHEREMONE TRAP
PHEREMONE TRAP
HERB,POST-EMERGE
INSECTICIDE
PHEREMONE TRAP
INSECTICIDE
HERB,POST-EMERGE
INSECTICIDE
PHEREMONE TRAP
INSECTICIDE
PHEREMONE TRAP
POISON GRAIN
INSECTICIDE
Fuel & Lube
Machinery
Repairs
Machinery
Labor
Machinery
Other
Total ESTABLISHMENT
SECOND YEAR
POISON GRAIN
PHEREMONE TRAP
HERB,POST-EMERGE
INSECTICIDE
HERB, PRE-EMERGE
PHEREMONE TRAP
INSECTICIDE
PHEREMONE TRAP
INSECTICIDE
HERB,POST-EMERGE
INSECTICIDE
HERB, PRE-EMERGE
PHEREMONE TRAP
INSECTICIDE
PHEREMONE TRAP
INSECTICIDE
Fuel & Lube
Machinery
Repairs
Machinery
Labor
Machinery
Other
Total SECOND YEAR
THIRD YEAR
POISON GRAIN
PHEREMONE TRAP
HERB,POST-EMERGE
INSECTICIDE
HERB, PRE-EMERGE
PHEREMONE TRAP
INSECTICIDE
PHEREMONE TRAP
INSECTICIDE
HERB,POST-EMERGE
INSECTICIDE
HERB, PRE-EMERGE
PHEREMONE TRAP
INSECTICIDE
PHEREMONE TRAP
INSECTICIDE
Fuel & Lube
Machinery
Repairs
Machinery
Labor
Machinery
Other
Your
Estimate
11340.00
11340.00
Total GROSS Income
VARIABLE COST Description
To t a l
Quantity
900.000
2.000
2.000
0.330
0.250
2.000
0.250
0.330
0.250
000
500
000
500
500
3.289
32.200
Unit $ / Unit
each
each
each
gal
lb.
each
lb.
gal
lb.
each
lb.
each
lb.
lb.
Acre
Acre
Hour
Hour
.060
3.000
3.000
90.000
8.500
3.000
8.500
90.000
8.500
3.000
8.500
3.000
.650
8.500
5.501
4.762
To t a l
54.00
6.00
6.00
29.70
2.12
6.00
2.12
29.70
2.12
6.00
4.25
6.00
0.97
4.25
6.08
1.40
18.09
153.34
338.16
1.500
2.000
0.330
0.500
1.000
2.000
0.500
2.000
0.500
0.330
0.500
1.000
2.000
0.500
2.000
0.500
7.517
28.200
lb.
each
gal
lb.
lb.
each
lb.
each
lb.
gal
lb.
lb.
each
lb.
each
lb.
Acre
Acre
Hour
Hour
.650
3.000
90.000
8.500
13.000
3.000
8.500
3.000
8.500
90.000
8.500
13.000
3.000
8.500
3.000
8.500
5.500
4.931
0.97
6.00
29.70
4.25
13.00
6.00
4.25
6.00
4.25
29.70
4.25
13.00
6.00
4.25
6.00
4.25
10.86
2.68
41.35
139.06
335.82
1.500
2.000
0.330
0.750
1.000
2.000
0.750
2.000
0.750
0.330
0.750
1.000
2.000
0.750
2.000
0.750
8.021
41.700
lb.
each
gal
lb.
lb.
each
lb.
each
lb.
gal
lb.
lb.
each
lb.
each
lb.
Acre
Acre
Hour
Hour
.650
3.000
90.000
8.500
13.000
3.000
8.500
3.000
8.500
90.000
8.500
13.000
3.000
8.500
3.000
8.500
5.500
4.953
0.97
6.00
29.70
6.37
13.00
6.00
6.37
6.00
6.37
29.70
6.37
13.00
6.00
6.37
6.00
6.37
11.59
2.89
44.12
206.56
419.78
Total THIRD YEAR
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 col looted and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C9.53
B-1241(C09)
Projections for Planning Purposes Only
Not to be Used without Updating after January 26, 1988.
VARIABLE COST Description
FOURTH YEAR
POISON GRAIN
PHEREMONE TRAP
HERB,POST-EMERGE
INSECTICIDE
HERB, PRE-EMERGE
PHEREMONE TRAP
INSECTICIDE
PHEREMONE TRAP
INSECTICIDE
HERB,POST-EMERGE
INSECTICIDE
HERB, PRE-EMERGE
PHEREMONE TRAP
INSECTICIDE
PHEREMONE TRAP
INSECTICIDE
Fuel & Lube
Machinery
Repairs
Machinery
Labor
Machinery
Other
Total FOURTH YEAR
HARVEST
COLORING
INSURANCE
SAWS
ADVERTISING
Fuel & Lube - Machinery
- Machinery
Repairs
- Machinery
Labor
- Other
Quantity
1.500
2.000
0.330
1.250
1.000
2.000
1.250
2.000
1.250
0.330
1.250
1.000
2.000
1.250
2.000
1.250
7.473
51.500
Unit $ / Unit
lb.
each
gal
lb.
lb.
each
lb.
each
lb.
gal
lb.
lb.
each
lb.
each
lb.
Acre
Acre
Hour
Hour
.650
3.000
90.000
8.500
13.000
3.000
8.500
3.000
8.500
90.000
8.500
13.000
3.000
8.500
3.000
8.500
5.500
4.962
\b = = = = =
0.97
6.00
29.70
10.62
13.00
6.00
10.62
6.00
10.62
29.70
10.62
13.00
6.00
10.62
6.00
10.62
10.78
2.66
41.10
255.52
490.20
6.000
1.000
5.000
630.000
gal
$
each
tree
Acre
Acre
Hour
Hour
0.044
46.000
9.500
1000.000
5.750
.500
5.503
4.891
57.00
1000.00
28.75
315.00
0.08
0.02
0.24
225.00
1626.09
Total HARVEST
Interest
To t a l
- OC Borrowed
3208.584 Dol
0. 100
3530.91
Total VARIABLE COST
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 $
5.60 per EACH of TREES
7809.09
GROSS INCOME minus VARIABLE COST
Unit
FIXED COST Description
aSSBSBBSSSSSSSBBBSBBBBBSSSSSBaSBS
Acre
Acre
Machinery and Equipment
Land
To t a l
IBSBSSSSS
249.96
60.00
SSBBSBBSS
309.96
Total FIXED Cost
Break-Even Price, Total Cost $
320.86
SBBSSBBBS
6.09 per EACH of TREES
Total of ALL Cost
3840.86
NET PROJECTED RETURNS
7499.14
-^•^
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.
C9.54
P r o j e c t i o n s for Planning Purposes Only
N o t t o be Used without Updating after January 26 , 1988.
DATE
STAGE
OF
PRODUCTION
11/30/91 HARVEST
DATE
STAGE
OF
PRODUCTION
/$PN
I0^\
02/15/88 ESTABLISHHENT
02/15/88 ESTABLISHHENT
03/14/88 ESTABLISHHENT
04/14/88 ESTABLISHHENT
04/30/88 ESTABLISHHENT
05/09/88 ESTABLISHHENT
05/09/88 ESTABLISHHENT
05/14/88 ESTABLISHHENT
05/19/88 ESTABLISHHENT
05/19/88 ESTABLISHHENT
06/14/88 ESTABLISHHENT
06/14/88 ESTABLISHHENT
06/19/88 ESTABLISHHENT
06/19/88 ESTABLISHHENT
07/09/88 ESTABLISHHENT
07/09/88 ESTABLISHHENT
07/14/88 ESTABLISHHENT
07/19/88 ESTABLISHHENT
07/19/88 ESTABLISHHENT
07/31/88 ESTABLISHHENT
08/14/88 ESTABLISHHENT
08/19/88 ESTABLISHHENT
08/19/88 ESTABLISHHENT
09/04/88 ESTABLISHHENT
09/09/88 ESTABLISHHENT
09/14/88 ESTABLISHHENT
09/14/88 ESTABLISHHENT
09/14/88 ESTABLISHHENT
09/14/88 ESTABLISHHENT
09/19/88 ESTABLISHHENT
09/19/88 ESTABLISHHENT
09/24/88 ESTABLISHHENT
11/29/88 ESTABLISHHENT
02/14/89 SECOND YEAR
02/14/89 SECOND YEAR
03/14/89 SECOND YEAR
04/09/89 SECOND YEAR
04/09/89 SECOND YEAR
04/14/89 SECOND YEAR
04/19/89 SECOND YEAR
04/19/89 SECOND YEAR
04/19/89 SECOND YEAR
04/19/89 SECOND YEAR
04/30/89 SECOND YEAR
05/14/89 SECOND YEAR
05/19/89 SECOND YEAR
05/19/89 SECOND YEAR
05/19/89 SECOND YEAR
06/14/89 SECOND YEAR
06/14/89 SECOND YEAR
06/19/89 SECOND YEAR
06/19/89 SECOND YEAR
06/19/89 SECOND YEAR
07/09/89 SECOND YEAR
07/09/89 SECOND YEAR
07/14/89 SECOND YEAR
07/19/89 SECOND YEAR
07/19/89 SECOND YEAR
07/19/89 SECOND YEAR
07/24/89 SECOND YEAR
07/31/89 SECOND YEAR
08/14/89 SECOND YEAR
08/19/89 SECOND YEAR
08/19/89 SECOND YEAR
08/19/89 SECOND YEAR
09/14/89 SECOND YEAR
09/14/89 SECOND YEAR
09/19/89 SECOND YEAR
09/19/89 SECOND YEAR
09/19/89 SECOND YEAR
10/14/89 SECOND YEAR
10/19/89 SECOND YEAR
11/29/89 SECOND YEAR
02/14/90 THIRD YEAR
02/14/90 THIRD YEAR
03/15/90 THIRD YEAR
04/10/90 THIRD YEAR
04/10/90 THIRD YEAR
04/15/90 THIRD YEAR
04/20/90 THIRD YEAR
04/20/90 THIRD YEAR
04/20/90 THIRD YEAR
04/20/90 THIRD YEAR
04/25/90 THIRD YEAR
05/01/90 THIRD YEAR
05/15/90 THIRD YEAR
TYPE
OF
PRODUCT NAHE
NUKBER
OF
UNITS
630.0000
PROD.
A TREES
TYPE
OF
INPUT NAHE
INPUT
E SEEDLINGS
C. TREE
H PLANTING LABOR C. TREE
E PHEREHONE TRAP
H DISCING-TANDEH 8 FT
E PHEREHONE TRAP
C. TREE
H CHEHICAL APPL.
E HERB.POST-EHERGE C. TREE
H DISCING-TANDEH 8 FT
E INSECTICIDE
C. TREE
H CHEHICAL APPL. C. TREE
H DISCING-TANDEH 8 FT
E PHEREHONE TRAP
E INSECTICIDE
C. TREE
H CHEHICAL APPL. C. TREE
E HERB.POST-EHERGE C. TREE
H CHEHICAL APPL. C. TREE
H DISCING-TANDEH 8 FT
E INSECTICIDE
C. TREE
H CHEHICAL APPL. C. TREE
E PHEREHONE TRAP
H DISCING-TANDEH 8 FT
C. TREE
E INSECTICIDE
C. TREE
H CHEHICAL APPL.
H DISCING
OFFSET
DISCING-TANDEH
8 FT
H
H DISCING-TANDEH 8 FT
E PHEREHONE TRAP
H GOPHER POISONING
E POISON GRAIN
E INSECTICIDE
C. TREE
H CHEHICAL APPL.
C. TREE
H DISCING-TANDEH 8 FT
FORAGE
K LAND CHARGE
H GOPHER POISONING
E POISON GRAIN
E PHEREHONE TRAP
E HERB.POST-EHERGE C. TREE
H SPRAYING
C. TREE
2 ROH
H SHREDDING
C. TREE
E INSECTICIDE
H CHEHICAL APPL.
C. TREE
E HERB, PRE-EHERGE C. TREE
H SPRAYING
C. TREE
E PHEREHONE TRAP
H SHREDDING
2 ROH
E INSECTICIDE
C. TREE
H CHEHICAL APPL. C. TREE
C. TREE
H SPRAYING
H SHREDDING
2 ROH
E PHEREHONE TRAP
C. TREE
E INSECTICIDE
H CHEHICAL APPL. C. TREE
H SPRAYING
C. TREE
E HERB.POST-EHERGE C. TREE
H SPRAYING
C. TREE
H SHREDDING
2 ROH
C. TREE
E INSECTICIDE
H CHEHICAL APPL. C. TREE
E HERB. PRE-EHERGE C. TREE
H SHEARING LABOR
E PHEREHONE TRAP
H SHREDDING
2 ROH
E INSECTICIDE
C. TREE
H CHEHICAL APPL.
C. TREE
C. TREE
H SPRAYING
H SHREDDING
2 ROH
E PHEREHONE TRAP
C. TREE
E INSECTICIDE
H CHEHICAL APPL.
C. TREE
C. TREE
H SPRAYING
H SHREDDING
2 ROH
H DISCING-TANDEH 8 FT
K LAND CHARGE
FORAGE
H GOPHER POISONING
POISON
GRAIN
E
E PHEREHONE TRAP
E HERB.POST-EHERGE C. TREE
C. TREE
H SPRAYING
2 ROH
H SHREDDING
E INSECTICIDE
C. TREE
H CHEHICAL APPL. C. TREE
E HERB, PRE-EHERGE C. TREE
H SPRAYING
C. TREE
H SHEARING LABOR
E PHEREHONE TRAP
2 ROH
H SHREDDING
B-1241(C09)
CASH LANDLORD BREAK
PER
NON- SHARE
EVEN
PROD.
HEAD CASH
Y
.0000
C
.00
HEIGHT
NUHBER CASH FIXED 1LANDLORD
SHARE
OF
NONO
R
U N I T S CASH VARI.
.00
900.0000
C
V
.00
10.0000
c
V
2.0000
c
V
.00
.00
1.0000
V
.00
2.0000
c
6.5000
c
V
.00
.3300
c
V
.00
.00
1.0000
.2500
c
V
.00
V
.00
1.0000 c
.00
1.0000
2.0000 c
V
.00
c
V
.00
.2500
V
.00
1.0000 c
.00
.3300
c
V
6.5000 c
V
.00
.00
1.0000
V
.00
.2500
c
1.8000 c
V
.00
2.0000 c
V
.00
.00
1.0000
.5000
c
V
.00
2.7000
c
V
.00
.00
1.0000
1.0000
.00
1.0000
.00
2.0000
c
V
.00
.00
1.0000
1.5000
c
V
.00
.5000
c
V
.00
2.7000
c
V
.00
.00
1.0000
F
.00
1.0000
c
1.0000
.00
c
V
.00
1.5000
V
.00
2.0000 c
.3300
c
V
.00
.00
1.0000
.00
1.0000
.5000
c
V
.00
2.7000 c
V
.00
V
.00
1.0000 c
1.0000
.00
2.0000 c
V
.00
1.0000
.00
V
.00
.5000
c
.00
2.7000 c
V
1.0000
.00
.00
1.0000
V
.00
2.0000
c
.5000
c
V
.00
2.7000
c
V
.00
.00
1.0000
.3300
c
V
.00
1.0000
.00
.00
1.0000
.00
.5000
c
V
2.7000
c
V
.00
1.0000
c
V
.00
c
V
.00
12.0000
2.0000
c
V
.00
1.0000
.00
c
V
.00
.5000
V
.00
2.7000
c
1.0000
.00
1.0000
.00
2.0000
c
V
.00
.5000
c
V
.00
c
V
.00
2.7000
.00
1.0000
1.0000
.00
.00
.1200
1.0000 c
F
.00
.00
1.0000
V
.00
1.5000 c
2.0000 c
V
.00
.3300
c
V
.00
.00
1.0000
1.0000
.00
c
V
.00
.7500
V
.00
2.7000
c
1.0000
c
V
.00
1.0000
.00
c
V
.00
10.2500
.00
2.0000
c
V
1.0000
.00
Information presented is prepared solely as a general guide and is not Intended to recognlxe 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.
C9.55
Projections for Planning Purposes Only
Not to be Used without Updating after January 26,
0 5 / 2 0 / 9 0 THIRD YEAR
05/20/90 THIRD YEAR
05/20/90 THIRD YEAR
06/15/90 THIRD YEAR
06/15/90 THIRD YEAR
06/20/90 THIRD YEAR
06/20/90 THIRD YEAR
06/20/90 THIRD YEAR
07/10/90 THIRD YEAR
07/10/90 THIRD YEAR
07/15/90 THIRD YEAR
07/20/90 THIRD YEAR
0 7 / 2 0 / 9 0 THIRD YEAR
0 7 / 2 0 / 9 0 THIRD YEAR
0 7 / 2 0 / 9 0 THIRD YEAR
0 7 / 2 5 / 9 0 THIRD YEAR
08/01/90 THIRD YEAR
08/15/90 THIRD YEAR
08/20/90 THIRD YEAR
08/20/90 THIRD YEAR
08/20/90 THIRD YEAR
09/15/90 THIRD YEAR
09/15/90 THIRD YEAR
09/20/90 THIRD YEAR
09/20/90 THIRD YEAR
09/20/90 THIRD YEAR
10/15/90 THIRD YEAR
10/20/90 THIRD YEAR
11 / 3 0 / 9 0 THIRD YEAR
02/15/91 FOURTH YEAR
02/15/91 FOURTH YEAR
03/15/91 FOURTH YEAR
04/10/91 FOURTH YEAR
04/10/91 FOURTH YEAR
04/15/91 FOURTH YEAR
04/20/91 FOURTH YEAR
04/20/91 FOURTH YEAR
04/20/91 FOURTH YEAR
04/20/91 FOURTH YEAR
04/25/91 FOURTH YEAR
05/01/91 FOURTH YEAR
05/15/91 FOURTH YEAR
0 5 / 2 0 / 9 1 FOURTH YEAR
05/20/91 FOURTH YEAR
05/20/91 FOURTH YEAR
0 6 / 1 5 / 9 1 FOURTH YEAR
0 6 / 1 5 / 9 1 FOURTH YEAR
0 6 / 2 0 / 9 1 FOURTH YEAR
06/20/91 FOURTH YEAR
06/20/91 FOURTH YEAR
07/10/91 FOURTH YEAR
07/10/91 FOURTH YEAR
07/15/91 FOURTH YEAR
07/20/91 FOURTH YEAR
07/20/91 FOURTH YEAR
07/20/91 FOURTH YEAR
07/25/91 FOURTH YEAR
08/01/91 FOURTH YEAR
08/15/91 FOURTH YEAR
08/20/91 FOURTH YEAR
08/20/91 FOURTH YEAR
08/20/91 FOURTH YEAR
09/15/91 FOURTH YEAR
09/15/91 FOURTH YEAR
09/20/91 FOURTH YEAR
09/20/91 FOURTH YEAR
09/20/91 FOURTH YEAR
10/15/91 FOURTH YEAR
10/15/91 HARVEST
10/15/91 HARVEST
10/20/91 HARVEST
11/01/91 HARVEST
11 / 1 5 / 9 1 HARVEST
11 / 1 5 / 9 1 HARVEST
11 / 3 0 / 9 1 FOURTH YEAR
11 / 3 0 / 9 1 HARVEST
E
H
H
H
E
E
H
H
E
H
H
E
H
E
H
H
E
H
E
H
H
H
E
E
H
H
H
H
K
H
E
E
E
H
H
E
H
E
H
H
E
H
E
H
H
H
E
E
H
H
E
H
H
E
H
E
H
E
H
E
H
H
H
E
E
H
H
H
E
H
H
E
E
E
K
H
INSECTICIDE
C. TREE
C. TREE
CHEHICAL APPL.
SPRAYING
C. TREE
SHREDDING
2 ROH
PHEREHONE TRAP
INSECTICIDE
C. TREE
C. TREE
CHEHICAL APPL.
c. TREE
SPRAYING
HERB.POST-EHERGE c. TREE
SPRAYING
c. TREE
2 ROH
SHREDDING
INSECTICIDE
c. TREE
CHEHICAL APPL.
c. TREE
HERB, PRE-EHERGE C. TREE
SPRAYING
c. TREE
SHEARING LABOR
PHEREHONE TRAP
SHREDDING
2 ROH
INSECTICIDE
c. TREE
c. TREE
CHEHICAL APPL.
c. TREE
SPRAYING
SHREDDING
2 ROH
PHEREHONE TRAP
C. TREE
INSECTICIDE
CHEHICAL APPL.
C. TREE
SPRAYING
C. TREE
2 ROH
SHREDDING
DISCING-TANDEH
8 FT
LAND CHARGE
FORAGE
GOPHER POISONING
POISON GRAIN
PHEREHONE TRAP
HERB.POST-EHERGE C. TREE
SPRAYING
C. TREE
SHREDDING
2 ROH
INSECTICIDE
C. TREE
CHEHICAL APPL.
c. TREE
HERB, PRE-EHERGE c. TREE
c. TREE
SPRAYING
SHEARING LABOR
PHEREHONE TRAP
SHREDDING
2 ROH
c. TREE
INSECTICIDE
CHEHICAL APPL.
c. TREE
SPRAYING
c. TREE
2 ROH
SHREDDING
PHEREHONE TRAP
INSECTICIDE
c. TREE
C. TREE
CHEHICAL APPL.
C. TREE
SPRAYING
HERB.POST-EHERGE C. TREE
SPRAYING
C. TREE
2 ROH
SHREDDING
INSECTICIDE
C., TREE
CHEHICAL APPL.
C, TREE
HERB, PRE-EHERGE; c., TREE
SHEARING LABOR
PHEREHONE TRAP
SHREDDING
2 ROH
c., TREE
INSECTICIDE
CHEHICAL APPL.
c., TREE
SPRAYING
c.. TREE
SHREDDING
2 ROH
PHEREHONE TRAP
c.. TREE
INSECTICIDE
CHEHICAL APPL.
c.. TREE
SPRAYING
c,, TREE
2 ROH
SHREDDING
COLORING
COLORING LABOR
DISCING-TANDEH 8 FT
INSURANCE
LIAB.
SAHS
ADVERTISING
LAND CHARGE
FORAGE
HARVEST LABOR
.7500
2.7000
1.0000
1.0000
2.0000
.7500
2.7000
1.0000
.3300
1.0000
1.0000
.7500
2.7000
1.0000
1.0000
15.2500
2.0000
1.0000
.7500
2.7000
1.0000
1.0000
2.0000
.7500
2.7000
1.0000
1.0000
.1200
1.0000
1.0000
1.5000
2.0000
.3300
1.0000
1.0000
1.2500
2.7500
1.0000
1.0000
20.0000
2.0000
1.0000
1.2500
2.7500
1.0000
1.0000
2.0000
1.2500
2.7500
1.0000
.3300
1.0000
1.0000
1.2500
2.7500
1.0000
15.0000
2.0000
1.0000
1.2500
2.7500
1.0000
1.0000
2.0000
1.2500
2.7500
1.0000
1.0000
6.0000
10.0000
.1200
1.0000
5.0000
630.0000
1.0000
36.0000
C
C
V
V
C
C
C
V
V
V
C
V
C
C
C
V
V
V
C
V
V
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
V
V
V
V
V
F
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
F
V
1988.
B-124KC09)
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.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 reeognlae 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.
C9.56
Projections for Planning Purposes Only
Not to be Used without Updating after January 26
B-1241(C09)
1988
PEACHES, FIRST YEAR
N o r t h e a s t Te x a s D i s t r i c t ( 5 )
1988 Projected Costs and Returns per Acre
GROSS INCOME Description
-WARNING- No gross receipts
VARIABLE COST Description
PREHARVEST
CUSTOM PLOW
WEED CONTROL
PEACH BORE
PEACH TREES
FOLIAR INSECT.
NITROGEN
PHOSPHORUS
POTASSIUM
WEED CONTROL
NITROGEN
MISCELLANEOUS
FOLIAR INSECT,
NITROGEN
WEED CONTROL
PEACH BORE
Fuel 8: Lube - Machinery
Repairs
Machinery
Labor
Machinery
Other
Quantity Unit $ / Unit
To t a l
Unit $ / Unit
To t a l
Quantity
1.000
0.130
0.250
100.000
1.000
12.000
6.000
000
590
12.000
1.000
1.000
12.000
0.280
0.250
44.338
19.000
acre
appl
appl
tree
appl
lb.
lb.
lb.
appl
lb.
acre
appl
lb.
appl
appl
Acre
Acre
Hour
Hour
10.000
43.750
14.250
2.500
4.250
.280
.300
. 11 0
43.750
.280
20.000
4.250
.280
43.750
14.250
5.500
5.395
397.269 Dol
0.100
39.73
iSSBBSSSSS
819.44
Total VARIABLE COST
-819.44
GROSS INCOME minus VARIABLE COST
FIXED COST Description
10.00
5.68
3.56
250.00
4.25
3.36
1.80
0.66
25.81
3.36
20.00
4.25
3.36
12.25
3.56
63.25
18.19
243.86
102.50
779.72
Total PREHARVEST
Interest - OC Borrowed
Your
Estimate
Unit
BSSSBBSSSSSSSSSSBBSSSSSSBSSSBSSSS
Acre
Acre
Machinery and Equipment
Land
To t a l
SS8SSSCSBSB
231.37
15.00
SSSBSBSSSSS
246.37
Total FIXED Cost
1065.81
Total of ALL Cost
-1065.81
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.
C9.57
Projections for Planning Purposes Only
Not to be Used without Updating after January 26, 1988.
DATE
STAGE
O
F
PRODUCTION
NUHBER
OF
UNITS
PRODUCT NAHE
B-1241(C09)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
laccstia nannn
-HARNING- NO VALID RECEIPTS RECORDS
DATE
STAGE
OF
PRODUCTION
TYPE
OF
N U H B E R 1CASH FIXED LANDLORD
O
R
SHARE
OF
1NON
U N I T S 1CASH VARI.
INPUT NAHE
INPUT
BC-BH|ggBBn-lBBBB
08/11/87 PREHARVEST
08/16/87 PREHARVEST
08/16/87 PREHARVEST
08/21/87 PREHARVEST
09/11/87 PREHARVEST
09/16/87 PREHARVEST
09/16/87 PREHARVEST
09/21/87 PREHARVEST
01/16/88 PREHARVEST
02/02/88 PREHARVEST
02/02/88 PREHARVEST
02/16/88 PREHARVEST
03/10/88 PREHARVEST
04/10/88 PREHARVEST
04/15/88 PREHARVEST
04/15/88 PREHARVEST
04/15/88 PREHARVEST
04/15/88 PREHARVEST
04/15/88 PREHARVEST
04/20/88 PREHARVEST
05/10/88 PREHARVEST
05/15/88 PREHARVEST
05/15/88 PREHARVEST
05/15/88 PREHARVEST
05/15/88 PREHARVEST
05/20/88 PREHARVEST
06/10/88 PREHARVEST
06/15/88 PREHARVEST
06/15/88 PREHARVEST
06/15/86 PREHARVEST
06/15/88 PREHARVEST
06/15/88 PREHARVEST
06/20/88 PREHARVEST
07/10/88 PREHARVEST
07/20/88 PREHARVEST
07/31/88 PREHARVEST
H
G
E
H
H
E
H
H
E
H
N
H
E
H
E
E
E
E
H
H
H
E
E
H
E
H
H
E
E
E
H
H
H
H
H
K
SHREDDING
CUSTOH PLOH
HEED CONTROL
DISCING-TANDEH
SHREDDING
PEACH BORE
SPRAYING
DISCING-TANDEH
PEACH TREES
PICKUP TRUCK
SHED, PACK,STORE
PRUNING
FOLIAR INSECT.
SHREDDING
NITROGEN
PHOSPHORUS
POTASSIUH
HEED CONTROL
OTHER LABOR
DISCING-TANDEH
SHREDDING
NITROGEN
HISCELLANEOUS
OTHER LABOR
FOLIAR INSECT.
DISCING-TANDEH
SHREDDING
NITROGEN
HEED CONTROL
PEACH BORE
OTHER LABOR
SPRAYING
DISCING-TANDEH
SHREDDING
DISCING-TANDEH
LAND RENT
2 ROH
8 FT
2 ROH
AIRBLAST
8 FT
3/4 TON
2 ROH
8 FT
2 ROH
PEACH
8 FT
2 ROH
AIRBLAST
8 FT
2 ROH
8 FT
PEACHES
1.0000
1.0000
.1300
1.0000
1.0000
.2500
1.0000
1.0000
100.0000
1050.0000
.0500
4.0000
1.0000
1.0000
12.0000
6.0000
6.0000
.5900
5.0000
1.0000
1.0000
12.0000
1.0000
5.0000
1.0000
1.0000
1.0000
12.0000
.2800
.2500
5.0000
1.0000
1.0000
1.0000
1.0000
1.0000
C
V
C
V
C
V
C
V
C
C
C
C
C
V
V
V
V
V
C
C
C
V
V
V
C
C
c
c
V
V
V
V
c
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
• .00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented Is prepared solely as a general guide and is not Intended to 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.
C9.58
B-1241(C09)
Projections for Planning Purposes Only
Not to be Used without Updating after January 26, 1988,
PEACHES, SECOND 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
-WARNING- No gross receipts
VARIABLE COST Description
PEACH BORE
PEACH TREES
NITROGEN
PHOSPHORUS
POTASSIUM
NITROGEN
FOLIAR INSECT.
BACTERIAL SPOT
NITROGEN
MISCELLANEOUS
Fuel & Lube - Machinery
Machinery
Repairs
Labor
Machinery
Other
Interest
OC Borrowed
Quantity
sssssssss
Quantity
==========
0.500
5.000
24.000
12.000
12.000
24.000
1.000
1.000
24.000
1.000
40.392
28.000
300.581
Unit
ssss
Unit
Machinery and Equipment
Land
Perennial Crop
$ /
Unit
s s s s :. s s s s s s
appl
tree
lb.
lb.
lb.
lb.
appl
appl
lb.
acre
Acre
Acre
Hour
Hour
Dol .
14.250
2.500
.280
.300
. 11 0
.280
4.250
11.000
.280
20.000
5.500
5.357
0.100
To t a l
__.__.__.__._._.»-_.•_. — -.
Your
Estimate
To t a l
SSSSSSSSBSS
7.12
12.50
6.72
3.60
1.32
6.72
4.25
11.00
6.72
20.00
56.92
16.82
222.16
150.00
30.06
555.91
-555.91
GROSS INCOME minus VARIABLE COST
SBBBSSSBBSSBSBSSSSSSSSBBBBSSSBSSS
s s s s ss s s s s s s
ssss
Total VARIABLE COST
FIXED COST Description
$ / Unit
Unit
Acre
Acre
Acre
To t a l
188.49
15.00
149.21
Total FIXED Cost
352.70
Total of ALL Cost
908.62
-908.62
NET PROJECTED RETURNS
Information presented is prepared solely as a general guide and is not Intended to reeognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension service and approved for publication.
C9.59
Projections for Planning Purposes Only
Not to be Used without Updating after January 26,
DATE
STAGE
OF
PRODUCTION
TYPE
O
F
PROD.
NUHBER
OF
UNITS
PRODUCT NAHE
1988,
B-124KC09)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
-HARNING- NO VALID RECEIPTS RECORDS
D AT E
02/02/88
08/10/88
08/20/B8
09/15/88
09/15/88
09/20/88
01/15/89
01/15/89
01/31/89
02/15/89
03/15/89
03/15/89
03/15/89
04/20/89
05/15/89
05/15/89
05/20/89
06/10/89
06/15/89
06/15/89
06/15/89
06/15/89
06/15/89
06/20/89
06/30/89
07/20/89
07/31/89
07/31/89
S TA G E
TYPE
OF
OF
PRCDUC T I O N I N P U T
H
H
H
E
H
H
E
H
H
H
E
E
E
H
E
H
H
H
H
E
E
H
E
H
E
H
L
K
INPUT NAHE
NUHBER
O
F
UNITS
PRUNING
SHREDDING
DISCING-TANDEH
PEACH BORE
SPRAYING
DISCING-TANDEH
PEACH TREES
OTHER LABOR
PICKUP TRUCK
OTHER LABOR
NITROGEN
PHOSPHORUS
POTASSIUH
DISCING-TANDEH
NITROGEN
OTHER LABOR
DISCING-TANDEH
SHREDDING
SPRAYING
FOLIAR INSECT.
BACTERIAL SPOT
OTHER LABOR
NITROGEN
DISCING-TANDEH
HISCELLANEOUS
DISCING-TANDEH
PEACHES
LAND RENT
2 ROH
8 FT
AIRBLAST
8 FT
3/4 TON
8 FT
8 FT
2 ROH
AIRBLAST
8 FT
PEACH
8 FT
YEAR 1
PEACHES
8.0000
1.0000
.2000
.5000
1.0000
.2000
5.0000
6.0000
1050.0000
5.0000
24.0000
12.0000
12.0000
.2000
24.0000
3.7500
.2000
1.0000
1.0000
1.0000
1.0000
5.2500
24.0000
.2000
1.0000
.2000
1.0000
1.0000
CASH
NON
CASH
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
V
C
C
V
V
C
C
C
C
V
V
V
V
c
c
V
V
c
c
c
c
V
V
V
V
c
V
F
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and Is not intended to reeognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C9.60
Projections for Planning Purposes Only
Not to be Used without Updating after January 26,
B-1241(C09)
1988,
PEACHES. THIRD YEAR
N o r t h e a s t Te x a s D i s t r i c t ( 5 )
1988 Projected Costs and Returns per Acre
0**
GROSS INCOME Description
Quantity
PEACHES CULLS
PEACHES JUMBO
PEACHES NUMBER 1
PEACHES NUMBER 2
10.000
5.000
25.000
10.000
Unit
ssss
bu.
bu.
bu.
bu.
$ / Unit
0.0001
40.0000
18.0000
12.0000
To t a l
Your
Estimate
0.00
200.00
450.00
120.00
770.00
Total GROSS Income
VARIABLE COST Description
Quantity
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
Machinery
Repairs
Labor
Machinery
Other
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
Total PREHARVEST
HARVEST
CONTAINERS
Fuel & Lube - Machinery
- Machinery
Repairs
- Machinery
Labor
- Other
Unit
appl
lb.
appl
tree
lb.
lb.
lb.
appl
lb.
appl
appl
appl
appl
appl
appl
acre
lb.
lb.
lb.
appl
appl
appl
appl
appl
Acre
Acre
Hour
Hour
$ / Unit
14.250
10.000
40.000
2.500
.280
.300
. 11 0
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
5.500
4.415
To t a l
14.25
10.00
40.00
12.50
10.08
1.80
0.66
11.00
10.00
11 . 8 7 •
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
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
306.861
Dol.
0. 100
30.69
SBSBSSSSSSS
Total VARIABLE COST
1053.58
GROSS INCOME minus VARIABLE COST
-283.58
FIXED COST Description
Unit
SSBSBB
To t a l
BSSBSSBSSSS
Acre
Acre
Acre
Machinery and Equipment
Land
Perennial Crop
336.17
15.00
276.42
Total FIXED Cost
627.59
Total of ALL Cost
1681.17
NET PROJECTED RETURNS
- 9 11 . 1 7
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.
C9.61
B-124KC09)
Projections for Planning Purposes Only
Not to be Used without Updating after January 26, 1988,
D AT E S TA G E
OF
PRODUCTION
OF
PRODUCTION
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
NUKBER
HEIGHT
OF
PER
UNITS
PROD.
HEAD
CASH LANDLORD BREi
NON- SHARE EVEI
CASH
PROI
S nSBB-
A
A
A
S TA G E
PRODUCT NAHE
O
F
A
06/21/90 HARVEST
06/21/90 HARVEST
06/21/90 HARVEST
06/21/90 HARVEST
D AT E
TYPE
TYPE
OF
PEACHES
PEACHES
PEACHES
PEACHES
E
E
E
E
H
E
H
E
H
H
H
E
H
H
H
E
H
E
H
H
H
E
H
D
K
L
L
.0000
.0000
.0000
.0000
C
C
C
C
.00
.00
.00
.00
N
N
N
N
NUHBER CASH FIXED LANDLORD
O R !5HARE
OF
NONU N I T S C A S H VARI.
INPUT NAHE
INPUT
H
K
E
H
E
H
E
E
H
H
N
H
H
E
E
E
E
H
H
E
H
E
H
E
H
H
H
H
E
H
E
H
H
E
' EH
25.0000
5.0000
10.0000
10.0000
NUHBER 1
JUHBO
NUKBER 2
CULLS
SHREDDING
2 ROH
DISCING-TANDEH 8 FT
PEACH BORE
AIRBLAST
SPRAYING
PEACH
HERBICIDE
DISCING-TANDEH 8 FT
DORHANT OIL
PEACH TREES
OTHER LABOR
3/4 TON
PICKUP TRUCK
SHED, PACK,STORE
PRUNING
APPLY FERTILIZER
NITROGEN
PHOSPHORUS
POTASSIUH
BACTERIAL SPOT
SPRAYING
AIRBLAST
OTHER LABOR
PEACH
HERBICIDE
AIRBLAST
SPRAYING
3RD
PINK BUD
SPRAYING
AIRBLAST
PETAL FALL
3RD
SHREDDING
2 ROH
DISCING-TANDEH 8 FT
THINNING
SPRAYING
AIRBLAST
3RD
SHUCK SPLIT
SPRAYING
AIRBLAST
3RD
FIRST COVER
OTHER LABOR
SPRAYING
AIRBLAST
3RD
SECOND COVER
AIRBLAST
SPRAYING
3RD
THIRD COVER
HISCELLANEOUS
PEACH
NITROGEN
PHOSPHORUS
POTASSIUH
AIRBLAST
SPRAYING
3RD
FOURTH COVER
AIRBLAST
SPRAYING
3RD
FIFTH COVER
DISCING-TANDEH 8 FT
OTHER LABOR
AIRBLAST
SPRAYING
3RD
SIXTH COVER
2 ROH
SHREDDING
DISCING-TANDEH 8 FT
SPRAYING
AIRBLAST
3RD
SEVENTH COVER
AIRBLAST
SPRAYING
3RD
PRE-HARVEST
DISCING-TANDEH 8 FT
OTHER LABOR
HAULING PEACHES YEAR3
PEACH
CONTAINERS
HARVESTING LABOR
PEACHES
PICKING BOXES
PEACHES
LAND RENT
YEAR 1
PEACHES
YEAR 2
PEACHES
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
C
V
C
V
C
c
c
V
V
V
c
V
c
c
c
c
V
V
V
V
c
c
c
V
V
c
V
c
V
c
V
c
c
V
V
c
c
c
c
c
c
V
c
V
c
V
c
V
c
V
c
V
c
V
c
c
c
V
V
V
V
V
V
V
V
V
F
F
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented Is prepared solely as a general guide and is not intended to reoognlse or predict the costs
and returns from any one particular farm or ranch operation. These projections were oollected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C9.62
Projections for Planning Purposes Only
Not to be Used without Updating after January 26,
B-1241(C09)
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
SSSSSSSSSSBSSS
PEACHES
PEACHES
PEACHES
PEACHES
CULLS
JUMBO
NUMBER 1
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
SSSSSSSSSSSSSSSSSBSSSSSSSSSSSSSSB
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
Unit
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
appl
lb.
appl
lb.
lb.
lb.
appl
lb.
appl
appl
appl
appl
appl
appl
acre
appl
appl
appl
appl
appl
Acre
Acre
Hour
Hour
$ / Unit
14.250
10.000
11.000
.280
.300
. 110
40.000
10.000
18.750
18.250
18.750
22.300
17.750
17.750
20.000
17.750
17.750
22.300
22.300
17.000
5.500
4.713
0.00
300.00
675.00
180.00
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
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
Total VARIABLE COST
1984.57
GROSS INCOME minus VARIABLE COST
-829.57
Unit
FIXED COST Description
SSSSBBSBBBBEBS8SBSSBSSSSSSSBSBBB!
Machinery and Equipment
Land
Perennial Crop
To t a l
BBSS
SSSSSBBBBSB
Acre
Acre
Acre
373.87
15.00
403.98
Total FIXED Cost
792.85
Total of ALL Cost
2777.42
-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.
C9.63
B-124KC09)
Projections for Planning Purposes Only
Not to be Used without Updating after January 26, 1988,
D AT E S TA G E
OF
PRODUCTION
OF
A
A
A
S TA G E
OF
PRODUCTION
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
NUKBER
PRODUCT NAHE
TYPE
OF
H
H
H
H
E
H
E
H
E
H
H
N
E
E
E
H
E
E
H
H
E
H
H
E
H
H
E
H
H
E
H
H
E
H
E
H
E
E
H
E
H
H
H
E
H
E
H
E
H
H
H
H
E
H
H
D
K
L
L
L
D
PER
UNITS
PEACHES
PEACHES
PEACHES
PEACHES
JUHBO
NUKBER 1
NUHBER 2
CULLS
HEAD
.0000
.0000
.0000
.0000
7.5000
37.5000
15.0000
15.0000
CASH LANDLORD BREAK
NON- SHARE EVEN
CASH
PROD.
C
C
C
C
.00
.00
.00
.00
N
N
N
N
NUKBER CASH FIXED LANDLORD
OF
NONO R !SHARE
U N I T S C:ash VARI.
INPUT NAHE
INPUT
H
HEIGHT
OF
PROD.
A
06/21/91 HARVEST
06/21/91 HARVEST
06/21/91 HARVEST
06/21/91 HARVEST
D AT E
TYPE
PRUNING
THINNING
DISCING-TANDEH 8 FT
2 ROH
SHREDDING
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-TANDEH 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
DISCING-TANDEH 8 FT
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
c
V
c
V
c
V
c
c
V
V
c
c
c
VV
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
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
.00
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C9.64
Projections for Planning Purposes Only
Not to be Used without Updating after January 26
B-124KC09)
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
gm\
GROSS INCOME Description
sssss:
PEACHES
PEACHES
PEACHES
PEACHES
CULLS
JUMBO
NUMBER 1
NUMBER 2
Quantity
30.000
15.000
75.000
30.000
Unit
bu.
bu.
bu.
bu.
$ / Unit
0.0001
40.0000
18.0000
12.0000
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
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.OOO
.280
.300
. 11 0
40.000
10.000
18.750
18.250
18.750
22.300
17.750
17.750
20.000
17.750
17.750
22.300
22.300
17.000
5.500
4.611
0.00
600.00
1350.00
360.00
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
661.75
1318.10
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
Your
Estimate
2310.00
Total GROSS Income
VARIABLE COST Description
To t a l
679.803
Dol.
0.100
67.98
2027.56
Total VARIABLE COST
282.44
GROSS INCOME minus VARIABLE COST
Unit
FIXED COST Description
ssssssssssssassssssssssssssssssss
ssss
Acre
Acre
Acre
Machinery and Equipment
Land
Perennial Crop
To t a l
373.87
15.00
631.12
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 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.
C9.65
B-124KC09)
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 HARVEST
06/20/92 HARVEST
06/20/92 HARVEST
06/20/92 HARVEST
D AT E
S TA G E
OF
PRODUCTION
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
TYPE
OF
PRODUCT NAHE
A
A
A
TYPE
OF
UNITS
PEACHES
PEACHES
PEACHES
PEACHES
JUMBO
NUHBER 1
NUHBER 2
CULLS
PRUNING
THINNING
DISCING-TANDEH
SHREDDING
DISCING-TANDEH
PEACH BORE
SPRAYING
HERBICIDE
DISCING-TANDEH
BACTERIAL SPOT
OTHER LABOR
PICKUP TRUCK
SHED, PACK,STORE
NITROGEN
PHOSPHORUS
POTASSIUH
APPLY FERTILIZER
DORHANT OIL
HERBICIDE
SPRAYING
OTHER LABOR
PINK BUD
SPRAYING
OTHER LABOR
SHUCK SPLIT
SPRAYING
SHREDDING
PETAL FALL
SPRAYING
DISCING-TANDEH
FIRST COVER
SPRAYING
OTHER LABOR
SECOND COVER
SPRAYING
THIRD COVER
SPRAYING
HISCELLANEOUS
FOURTH COVER
SPRAYING
FIFTH COVER
SPRAYING
OTHER LABOR
DISCING-TANDEH
SIXTH COVER
SPRAYING
SEVENTH COVER
SPRAYING
PRE-HARVEST
SPRAYING
SHREDDING
OTHER LABOR
DISCING-TANDEH
CONTAINERS
HARVESTING LABORi
HAULING PEACHES
PICKING BOXES
LAND RENT
PEACHES
PEACHES
PEACHES
PEACHES
COOLER
HEAD
.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 H B E R 1:ash FIXED LANDLORD
OF
1NON
O R !SHARE
U N I T S 1CASH VARI.
INPUT NAHE
INPUT
H
H
H
H
H
E
H
E
H
E
H
H
N
E
E
E
H
E
E
H
H
E
H
H
E
H
H
E
H
H
E
H
H
E
H
E
H
E
E
H
E
H
H
H
E
H
E
H
E
H
H
H
K
E
H
H
D
K
L
L
L
L
D
PER
OF
PROD.
A
HEIGHT
NUHBER
8 FT
2 ROH
8 FT
AIRBLAST
PEACH
8 FT
3/4 TON
PEACH
AIRBLAST
4-12
AIRBLAST
4-12
AIRBLAST
2 ROH
4-12
AIRBLAST
8 FT
4-12
AIRBLAST
4-12
AIRBLAST
4-12
AIRBLAST
PEACH
4-12
AIRBLAST
4-12
AIRBLAST
8 FT
4-12
AIRBLAST
4-12
AIRBLAST
4-12
AIRBLAST
2 ROH
8 FT
PEACH
YEAR4
PEACHES
PEACHES
YEAR 2
YEAR 1
YEAR 4
YEAR 3
STORAGE
11.0000
61.0000
.2000
1.0000
.2000
1.0000
1.0000
.8300
.2000
1.0000
15.0000
1050.0000
.0500
72.0000
12.0000
12.0000
1.0000
1.0000
.8300
1.0000
15.0000
1.0000
1.0000
10.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.2000
1.0000
1.0000
20.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
6.5000
.2000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
5.0000
.2000
542.0000
60.0000
2.5000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
C
C
V
V
C
V
C
V
C
C
V
V
C
C
C
V
V
V
c
c
V
V
c
c
V
V
c
c
V
V
c
V
c
V
c
c
V
V
c
V
c
c
V
V
c
V
c
V
c
V
c
V
c
V
c
V
c
c
V
V
F
F
F
F
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
A * y \
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.
C9.66
B-124KC09)
Projections for Planning Purposes Only
Not to be Used without Updating after January 26, 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
PEACHES CULLS
PEACHES JUMBO
PEACHES NUMBER 1
PEACHES NUMBER 2
Quantity
40.000
20.000
100.000
40.000
Unit
SSSS
bu.
bu.
bu.
bu.
$ / Unit
0.0001
40.0000
18.0000
12.0000
Total GROSS Income
VARIABLE COST Description
PREHARVEST
PEACH BORE
HERBICIDE
BACTERIAL SPOT
NITROGEN
PHOSPHORUS
POTASSIUM
DORMANT OIL
HERBICIDE
PINK BUD
SHUCK SPLIT
PETAL FALL
FIRST COVER
SECOND COVER
THIRD COVER
MISCELLANEOUS
FOURTH COVER
FIFTH COVER
SIXTH COVER
SEVENTH COVER
PRE-HARVEST
Fuel & Lube
Machinery
Repairs
Machinery
Labor
Machinery
Other
Total PREHARVEST
HARVEST
CONTAINERS
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
- Other
Your
Estimate
0.00
800.00
1800.00
480.00
3080.00
Quantity
1.000
0.830
1.000
72.000
12.000
12.000
1.000
0.830
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
43.105
159.500
Unit
appl
lb.
appl
lb.
lb.
lb.
appl
lb.
appl
appl
appl
appl
appl
appl
acre
appl
appl
appl
appl
appl
Acre
Acre
Hour
Hour
$ / Unit
14.250
10.000
11.000
.280
.300
.110
40.000
10.000
18.750
18.250
18.750
22.300
17.750
17.750
20.000
17.750
17.750
22.300
22.300
17.000
5.500
4.500
To t a l
SSSSSSSSSSS
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
6.346
60.000
each
Acre
Acre
Hour
Hour
.650
5.500
4.OOO
352.29
8.15
6.13
34.90
240.00
641.48
Total HARVEST
Interest - OC Borrowed
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
SSSSSSSSSSSSSSSSSSSSCSSBSBSSSSSSI
Machinery and Equipment
Land
Perennial Crop
Unit
To t a l
BBSS
SSSSBBSSBSB
Acre
Acre
Acre
373.87
15.00
1333.58
sssssssssss
Total FIXED Cost
1722.45
Total of ALL Cost
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 wore collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C9.67
Projections for Planning Purposes Only B-1241(C09)
Not to be Used without Updating after January 26, 1988.
D AT E S TA G E
OF
PRODUCTION
06/20/93 HARVEST
06/20/93 HARVEST
06/20/93 HARVEST
06/20/93 HARVEST
D AT E
S TA G E
OF
PRODUCTION
02/01/92 PREHARVEST
04/07/92 PREHARVEST
07/20/92 PREHARVEST
08/11/92 PREHARVEST
08/20/92 PREHARVEST
09/15/92 PREHARVEST
09/15/92 PREHARVEST
09/15/92 PREHARVEST
09/20/92 PREHARVEST
11/15/92 PREHARVEST
01/15/93 PREHARVEST
01/31/93 PREHARVEST
01/31/93 PREHARVEST
02/10/93 PREHARVEST
02/10/93 PREHARVEST
02/10/93 PREHARVEST
02/10/93 PREHARVEST
02/15/93 PREHARVEST
02/15/93 PREHARVEST
02/15/93 PREHARVEST
02/15/93 PREHARVEST
03/11/93 PREHARVEST
03/11/93 PREHARVEST
03/15/93 PREHARVEST
03/25/93 PREHARVEST
03/25/93 PREHARVEST
04/01/93 PREHARVEST
04/08/93 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
04/29/93 PREHARVEST
04/29/93 PREHARVEST
04/30/93 PREHARVEST
05/06/93 PREHARVEST
05/06/93 PREHARVEST
05/13/93 PREHARVEST
05/13/93 PREHARVEST
05/15/93 PREHARVEST
05/20/93 PREHARVEST
05/20/93 PREHARVEST
05/20/93 PREHARVEST
05/27/93 PREHARVEST
05/27/93 PREHARVEST
06/03/93 PREHARVEST
06/03/93 PREHARVEST
06/10/93 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
07/01/93 HARVEST
TYPE
O
F
PRODUCT NAHE
O
F
PROD.
A
A
A
A
TYPE
UNITS
PEACHES
PEACHES
PEACHES
PEACHES
JUKBO
NUKBER 1
NUKBER 2
CULLS
INPUT NAHE
INPUT
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
PEACH
HERBICIDE
AIRBLAST
SPRAYING
OTHER LABOR
PINK BUD
4-12
AIRBLAST
SPRAYING
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
4-12
SECOND COVER
AIRBLAST
SPRAYING
THIRD COVER
4-12
SPRAYING
AIRBLAST
HISCELLANEOUS
PEACH
FOURTH COVER
4-12
SPRAYING
AIRBLAST
FIFTH COVER
4-12
SPRAYING
AIRBLAST
OTHER LABOR
DISCING-TANDEH 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
DISCING-TANDEH 8 FT
CONTAINERS
PEACH
HARVESTING LABOF!
HAULING PEACHES YEAR4
PICKING BOXES
PEACHES
LAND RENT
PEACHES
YEAR IA
PEACHES
PEACHES
YEAR 2A
PEACHES
YEAR 3A
PEACHES
YEAR 4A
PEACHES
YEAR 5A
D COOLER
STORAGE
H
H
H
H
E
H
E
H
E
H
H
N
E
E
E
H
E
E
H
H
E
H
H
E
H
H
E
H
H
E
H
H
E
H
E
H
E
E
H
E
H
H
H
E
H
E
H
E
H
H
H
H
E
H
H
D
K
PER
HEAD
20.0000
100.0000
40.0000
40.0000
.0000
.0000
.0000
.0000
CASH LANDLORD BREAK
NON- SHARE EVEN
CASH
PROD.
C
C
C
C
.00
.00
.00
.00
N
N
N
N
NUKBER CASH FIXED LANDLORD
OF
NONO
R
SHARE
U N I T S (:ash VARI.
OF
H
HEIGHT
NUHBER
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
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
c
V
F
F
F
F
F
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
•"**%
Information presented is prepared solely as a general guide and Is not Intended to recognise or predict the costs
and returns from any one particular farm or ranoh operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C9.68
CROP PRODUCTS REPORT
January 26, 1988
Crop Product Name
s s s s s s s s s s s s s s s s :s s s s s s s s s
CHRISTMAS TREES
CORN
COTTON LINT
COTTONSEED
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
HAY
PEANUTS
SORGHUM
SOUTHERN PEAS
SOYBEANS
SWEET CORN
WATERMELON
CORN
COTTON
SORGHUM
Price
per
Unit
9.5000
1.8900
.5900
80.0000
.9700
. 1500
1.8300
2.7500
20.5000
2.8600
9.0000
6.1500
1.3000
6.0000
Unit
of
Mes.
Weight
per
Unit
tree
bu.
lb.
ton
bu.
lb.
cwt.
bale
cwt.
cwt.
bu.
bu.
doz.
cwt.
.0000
60.0000
1.0000
2000.0000
60.0000
1.0000
100.0000
60.0000
100.0000
100.0000
60.0000
60.0000
.0000
100.0000
Cash
Flow
Row
20
20
20
21
23
23
23
20
20
20
20
20
20
20
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.
C9.69
TRACTORS, IMPLEMENTS AND EQUIPMENT
JANUARY 26, 1988
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
($)
SALVAGE VALUE
(%)
CURRENT HARKET VALUE
($)
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
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)
TRACTOR
TRACTOR
TRACTOR
TRACTOR
IOO HP
TRACTOR
125 HP
TRACTOR
TRACTOR
150 HP
IOO
125
150
12000
12000
12000
TRACTOR
TRACTOR
25 HP
TRACTOR
TRACTOR
40 HP
TRACTOR
75 HP
25
40
75
12000
12000
12000
DI
DI
DI
GA
DI
DI
12000
12000
12000
12000
12000
12000
350
400
600
300
350
400
39300
46900
54800
8500
14400
24900
38
38
38
38
38
38
35370
42210
49320
7650
12960
22410
.029
.029
.029
.029
.029
.029
.68
7
1.5
.92
.68
7
1.5
.92
.68
7
1.5
.92
.68
15
1.5
.92
.68
7
1.5
.92
.68
7
1.5
.92
C
2
C
2
C
2
C
2
C
2
C
2
IHPLEHENT
IHPLEHENT
IHPLEHENT
IHPLEHENT
IHPLEHENT
IHPLEHENT
BALER
ROUND
15
2500
BALER
SQUARE
15
2500
COHBINE
PEANUT
50
2000
CULTIVATOR
ROLLING
40
2500
CULTIVATOR
TOOL BAR
40
2500
DIGGER
PEANUT
20
2500
2500
2500
2000
2500
2500
2500
100
3.0
12
74
100
3.0
11 . 5
74
100
6.0
6.7
60
100
3.5
13.3
75
100
3.5
13.3
75
100
2.5
6.7
60
1.1
1.2
8950
1.1
1.2
5300
1.1
1.2
11000
1.1
1.2
2950
1.1
1.2
1150
1.1
1.2
2700
7950
4950
9900
2800
1000
2430
.222
.222
.380
.364
.364
.222
.56
10
1.4
.64
8
1.4
.6
8
1.3
.6
8
1.3
.60
10
1.4
.885
.885
.885
.885
.885
C
C
2
C
C
2
C
C
2
.56
10
1.4
.885
C
C
2
C
C
2
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.
C9.70
C
C
2
DESCRIPTION
:IRST 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 ($)
S A LVA G E VA L U E ( X )
CURRENT HARKET VALUE ($)
L E A S E PAY H E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H C A L C . ( f fl , f fl )
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR ffl
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
IHPLEHENT
IHPLEHENT
IHPLEHENT
IHPLEHENT
IHPLEHENT
IHPLEHENT
15
2000
DRILL
10 FT
30
1200
DRILL
12 FT
36
1200
2500
2000
1200
1200
100
4.5
6.7
83
100
4.5
12.
83
50
4.3
7
81
50
4.0
10
72
50
4.0
12
72
1.1
1.2
5400
1.1
1.2
975
1.1
1.2
5200
1.1
1.2
3950
1.1
1.2
4500
1.1
1.2
5500
4850
850
4650
3500
4250
5250
.364
.364
.487
.6
8
1.3
.60
10
1.3
777
.6
10
1.4
.777
.6
8
1.3
.885
.885
.885
,885
.885
C
C
2
C
C
2
DISC
OFFSET
50
2500
DISC - TANDEH
2 ROH
30
2500
DISC - TANDEH
4 ROH
60
2500
DISC KOHER
2500
2500
100
4.8
10.5
83
364
.6
8
1.3
885
C
C
2
IHPLEHENT
C
C
2
IHPLEHENT
FERT SPREADER
IHPLEHENT
GOPHER POISNER
C
C
2
C
C
2
IHPLEHENT
IHPLEHENT
HARROHS
LISTER-BEDDER
.6
10
1.4
IHPLEHENT
HOLDBOARD PLOH
3 BOTTOH
HOLDBOARD PLOH
4 BOTTOH
20
15
20
80
44
70
1200
2000
2500
2500
2500
2500
1200
2000
2500
2500
2500
2500
80
5
30
72
25
4.5
30
80
35
4.5
9
80
100
4.5
80
100
4.5
4
80
100
4.5
5.3
80
1.1
1.2
1
100
1
1.1
1.2
560
1.1
1.2
900
1.1
1.2
1.1
1.2
1.1
1.2
2650
2000
2425
495
810
2385
1825
2175
.304
.364
.364
.6
8
1.3
.6
8
1.3
364
.6
8
1.3
.364
.56
8
1.4
.885
.885
.885
,885
.885
C
C
2
C
C
2
C
C
2
C
C
2
13.3
5
80
C
C
1
Information presented Is prepared solely as a general guide and Is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Servioo and approved for publication.
C9.71
.6
8
1.3
C
C
2
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF.,CALC.)
FUEL USE (DEF..CALC.)
R & H CALC. (#1.#2)
LEASE CALC. (HOUR.YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (KR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
IHPLEHENT
IHPLEHENT
IHPLEHENT
IHPLEHENT
IHPLEHENT
IHPLEHENT
PLANTER
1 ROH
15
1200
PLANTER
4 ROH
25
1200
PLANTER
PEANUT
25
1200
RAKE
ROH DISC
5
2500
75
2500
SEEDER
BROADCST
15
1200
1200
1200
1200
2500
2500
1200
75
4.5
12
60
75
4.5
13.3
80
75
4.5
13.3
80
50
5.4
8
75
100
4.5
18.6
83
50
4.0
20
67
1.1
1.2
600
1.1
1.2
3300
1.1
1.2
2675
1.1
1.2
1995
1.1
1.2
2537
1.1
1.2
495
510
2850
2400
1795
2335
425
.777
.777
.777
.278
.364
.777
.6
8
1.4
.6
8
1.4
.6
6
1.4
.60
10
1.4
.6
8
1.3
.885
.885
.885
.885
.885
C
C
2
C
C
2
C
C
2
IHPLEHENT
IHPLEHENT
C
C
2
C
C
2
IHPLEHENT
IHPLEHENT
IHPLEHENT
.6
8
1.4
.885
C
C
2
IHPLEHENT
SHREDDER
2 ROH
20
2000
SHREDDER
4 ROH
40
2000
SPRAYER
20 FT
15
2000
SPRAYER
30 FT
20
2000
SPRAYER
4 ROH
15
2000
SPRAYER
8 FT
15
2000
2000
2000
2000
2000
2000
2000
50
3.7
7
80
50
3.7
15
80
35
4.0
20
65
35
4.0
30
65
35
4.0
13.3
65
20
4.5
8
65
1.1
1.2
1795
1.1
1.2
7950
1.1
1.2
1375
1.1
1.2
1695
1.1
1.2
1250
1.1
1.2
1695
1625
6950
1225
1500
1100
1500
.487
.487
.304
.304
.6
8
1.3
.56
8
1.4
.56
10
1.4
.885
.885
.885
C
C
2
C
C
2
.6
8
1.3
.885
C
C
2
C
C
2
304
.56
8
1.4
885
C
C
2
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C9.72
.304
.56
8
1.4
.885
C
C
2
DESCRIPTION
0**]FIRST NAHE
V QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( X )
CURRENT HARKET VALUE ($)
L E A S E PAY H E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1.#2)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( X )
CURRENT HARKET VALUE ($)
L E A S E PAY H E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
IHPLEHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
SPRAYER
PEANUT
15
2000
BROODERS
BROODERS
NEH
CURTAINS
CURTAINS
HALFKOUS
DRILL
10
10
5
5
5
2000
10
10
5
5
5
35
4.0
20
65
1
1
1
1
1
1.1
1.2
1250
1273
1955
1260
207
150
1125
1273
1955
1260
207
150
12
2
1.5
1
1
1
4
2.55
.304
.56
8
1.4
.885
C
C
2
EQUIPHENT
EQUIPHENT
EQUIPHENT
FANS FANS, THERMOS"rAT
SHUTTIERS
EQUIPHENT
EQUIPHENT
EQUIPHENT
FEED HILL
FEEDER
HINERAL
FEEDIERS
BROII.ER
FEEDERS
BROILNEH
10
10
10
5
10
10
10
10
10
5
10
10
1
1
1
1
1
1
735
14000
140
5324
4955
735
3368
10
3368
14000
140
5324
4955
1
.74
1
10
70
.1
1.40
2
16
2
16
1
1
1
1
1
1
J0y\
Information presented Is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C9.73
DESCRIPTION
EQUIPHENT
EQUIPHENT
EQUIPHENT
issecos :
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
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)
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 C A L C . ( f fl , f fl )
LEASE CALC. (HOUR,YEAR)
EQUIPHENT
EQUIPHENT
EQUIPHENT
BOBOSBBUBai
FOGGING SYSTEH
FOGGING SYSTEH
NEH
GENERATOR
HAY RACKS
HAY RING
INCINERATOR
10
10
10
10
10
10
10
10
10
10
10
10
1
1
1
1
1
1
375
775
3000
1125
80
750
375
775
3000
1125
80
750
1
1
20
30
2.25
.8
.1
1
11.25
EQUIPHENT
EQUIPHENT
10
EQUIPHENT
1
.75
EQUIPHENT EQUIPHENT
EQUIPHENT
HANURE SYSTEH
HECHANICAL FDRS
HEDICATOR
HILK COOLER
10
10
5
10
10
10
10
10
5
10
10
10
1
1
1
1
1
1
19500
5200
140
9570
6500
3020
19500
5200
140
9570
6500
3020
39
26.00
1.4
48.00
32.50
15
1
1
1
1
1
1
16
HILKERS HILKING STALLS
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.
C9.74
20
'^^S
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 ffl
DEPRECIATION FACTOR ffl
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF.,CALC.)
FUEL USE (DEF..CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR.YEAR)
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 ($)
S A LVA G E VA L U E ( X )
CURRENT HARKET VALUE ($)
L E A S E PAY H E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR ffl
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR #2
CAPACITY (DEF..CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,02)
LEASE CALC. (HOUR.YEAR)
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
HINERAL FEEDER
PROPORTIONERS
SELF FEEDER
STOCK TRAILER
HATER SYSTEH
HATER SYSTEH
DAIRY
5
10
10
10
20
10
5
10
10
10
20
10
1
1
1
1
1
1
140
119
250
50
3000
3000
140
119
250
24
3000
3000
10
7.50
15.00
1
1
1
.12
1.4
.1
1
EQUIPHENT
EQUIPHENT
1
.1
1
EQUIPHENT
EQUIPHENT
HINCHES HINCHING & DOORS
HATERER. HINCH.
REGULATE
HATERE R
S
5
5
10
10
5
5
10
10
1
1
1
1
3691
10
3691
2056
2035
60
2056
2035
60
4
15
4
8.22
1
2.03
1
.50
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.
C9.75
OPERATING INPUT RESOURCES
January 26, 1988
Operating Input
2-4-D
BEE RENTAL
BREEDING
CALF FEED
COASTAL BERMUDA
COMMON LEGUME
CONCENTRATES
DEFOLIANT
DESICCANT
ELECTRICITY
FERT (K)
FERT (N)
FERT (P)
FUNGICIDE
FUNGICIDE
FUNGICIDE
GIN,BAGS. & TIES
GRAIN MIX
HARVEST 8. SELL
HAY
HAY (PROD COST)
HAY (PROD. COST)
HERB, PREMERGE
HERB., PREMERGE
HERB., PREMERGE
HERB., PREMERGE
HERB., PREMERGE
HERB., PREMERGE
HERB., PREPLANT
HERB..POSTEMERGE
HERB..POSTEMERGE
HERBICIDE
HERBICIDE
HERBICIDE, LAYBY
INOCULANT
INOCULANT
INOCULANT
INOCULANT
INSECT-P-WORM
INSECT-PLANTING
INSECT-POSTPLANT
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSURANCE
INSURANCE
W-MELON
STOCKER
APPLIED
APPLIED
APPLIED
PEANUT
SOYBEAN
W-MELON
DAIRY
W-MELON
DAIRY
SOYBEAN
BERMUDA
CORN
EARLYCOT
LATECOT
SORGHUM
W-MELON
COTTON
SORGHUM
PEANUT
SO. PEAS
W-MELONS
ARROWLF
CRIMSON
LA S-1
SOYBEAN
SOYBEAN
SORGHUM
PEANUT
BOLLWEAV
FLEAHOPP
OVW WEAV
PEANUT
SM.GRAIN
SO. PEAS
SORGHUM
SWT.CORN
W-MELON
BROILER
POULTRY
Price
per
Unit
2.56
30.00
26
7.00
51.26
59.10
8.50
7.50
8.50
.07
. 12
.22
.20
14
14.00
4.50
56.50
5.80
1.80
1.50
8.80
41
4.67
4.30
8.43
4.40
7.73
3.50
12.00
9.88
3
4.40
8.45
10.00
.96
1.60
.32
2
1.45
1.55
10.90
2.87
50
50
55
50
25
50
50
50
600
450
Unit
of
Measure
Cash
Flow
Row
qt.
each
head
cwt.
acre
acre
cwt.
appl
appl
kwh
lb.
lb.
lb.
lb.
lb.
appl
bale
cwt.
cwt.
bale
bale
ton
pint
lb.
lb.
pint
lb.
acre
appl
pint
acre
acre
acre
appl
acre
acre
acre
acre
oz.
lb.
acre
oz.
pint
pint
lb.
lb.
qt.
lb.
lb.
appl
dol.
dol.
45
52
48
47
47
47
47
45
45
50
44
44
44
45
45
45
55
47
55
47
47
47
45
45
45
45
45
45
45
45
45
45
45
45
43
43
43
43
45
45
45
45
45
45
45
45
45
45
45
45
54
54
sssssss
Information presented Is prepared solely as a general guide and is not Intended to recognise or predlot 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.
C9.76