B-1241(C13)
Projections for Planning Purposes Only
Not to be Used without Updating after January 26, 1988,
ONIONS, IRRIGATED
Southwest Texas D1strict-13 (Wintergarden Region)
1988 Projected Costs and Returns per Acre
/f^\
GROSS INCOME Description
ONIONS
Quantity
450.000
Unit
$
/ Unit
To t a l
5.0000
bag
2250.00
2250.00
Total GROSS Income
VARIABLE COST Description
PREHARVEST
PHOSPHATE
NITROGEN (DRY)
HERBICIDE
SEED
NITROGEN (LIQ)
FUNGICIDE
PESTICIDE APPL.
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
FUNGICIDE
PESTICIDE APPL.
Fuel & Lube - Machinery
Irrigation
Repairs
Machinery
Irrigation
Labor
Machinery
Other
Irrigation
Total PREHARVEST
HARVEST
HARV..PACK & MKT
Quantity
==========
Unit
75.000
50.000
1.000
3.000
50.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
$
/ Unit
lb.
lb.
acre
lb.
lb.
appl
acre
appl
acre
appl
appl
acre
appl
appl
acre
appl
appl
acre
appl
acre
Acre
Acre
Acre
Acre
Hour
Hour
Hour
4.172
10.000
1.800
To t a l
15.00
9.00
35.00
55.50
9.00
12.00
3.50
12.00
3.50
7.50
12.00
3.50
7.50
12.00
3.50
7.50
12.00
3.50
12.00
3.50
10.86
39.33
3.87
9.00
18.77
40.00
6.84
.200
.180
35.000
18.500
.180
12.000
3.500
12.000
3.500
7.500
12.000
3.500
7.500
12.000
3.500
7.500
12.000
3.500
12.000
3.500
4.501
4.000
3.799
367.67
450.000
bag
3.650
1642.49
1642.50
Total HARVEST
Interest - OC Borrowed
179.234
Dol.
0.105
18.82
2028.99
Total VARIABLE COST
: ooss t $ $
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
4 . 5 0 p e r b a g o f O N I ONS
221.01
GROSS INCOME minus VARIABLE COST
FIXED COST Description
Unit
BBaSSSSSSSSSSSSBBBBBSBSSSSSSSSSSS
To t a l
BBSS
acre
Acre
Acre
Acre
MISC ADMIN 0/H
Machinery and Equipment
Irrigation
Land
16.00
56.71
28.23
50.00
BSBBSBSSSSS
150.93
Total FIXED Cost
Break-Even Price, Total Cost $
Your
Estimate
4 . 8 4 p e r b a g of ONIONS
2179.92
Total of ALL Cost
NET PROJECTED RETURNS
70.08
Onions are packed and marketed in 50 pound bags.
Information presented is prepared solely as a general guide and Is not intended to recognise or predict the oosts
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C13.71
B-1241(C13)
Projections for Planning Purposes Only
Not to be Used without Updating after January 26, 1988,
D AT E S TA G E
OF
PRODUCTION
06/20/87 HARVEST
D AT E
S TA G E
OF
PRODUCTION
09/10/86 PREHARVEST
09/20/86 PREHARVEST
10/01/86 PREHARVEST
10/05/86 PREHARVEST
10/08/86 PREHARVEST
10/10/86 PREHARVEST
10/15/86 PREHARVEST
10/18/86 PREHARVEST
10/20/86 PREHARVEST
10/20/86 PREHARVEST
10/20/86 PREHARVEST
10/22/86 PREHARVEST
10/25/86 PREHARVEST
10/25/86 PREHARVEST
11/01/86 PREHARVEST
11/10/86 PREHARVEST
11/10/86 PREHARVEST
11/30/86 PREHARVEST
12/01/86 PREHARVEST
12/15/86 PREHARVEST
12/15/86 PREHARVEST
01/01/87 PREHARVEST
01/10/87 PREHARVEST
01/10/87 PREHARVEST
01/15/87 PREHARVEST
01/20/87 PREHARVEST
01/31/87 PREHARVEST
02/01/87 PREHARVEST
02/10/87 PREHARVEST
02/10/87 PREHARVEST
02/15/87 PREHARVEST
03/10/87 PREHARVEST
03/10/87 PREHARVEST
03/10/87 PREHARVEST
03/15/87 PREHARVEST
03/30/87 PREHARVEST
04/10/87 PREHARVEST
04/10/87 PREHARVEST
04/10/87 PREHARVEST
04/30/87 PREHARVEST
05/10/87 PREHARVEST
05/10/87 PREHARVEST
05/10/B7 PREHARVEST
05/20/87 PREHARVEST
05/20/87 PREHARVEST
06/20/87 HARVEST
06/30/87
06/30/87
TYPE
PRODUCT NAHE
O
F
OF
PROD.
A
TYPE
OF
H
H
H
H
H
H
H
E
E
H
0
E
H
H
E
H
H
H
E
0
H
E
G
H
0
H
H
E
G
H
E
E
G
H
0
E
E
G
0
E
E
G
E
G
G
E
K
PER
HEAD
UNITS
ONIONS
450.0000
SHREDDING
DISC OFFSET
HIRED LABOR
DISC OFFSET
PLOHING
PLANING
BEDDING
SHAPING
PHOSPHATE
NITROGEN (DRY)
APPLY.FERTILIZER
IRRIGATION
HERBICIDE
SPRAYING
HIRED LABOR
SEED
PLANTING
CULTIVATING
HIRED LABOR
NITROGEN (LIQ)
IRRIGATION
HIRED LABOR
FUNGICIDE
PESTICIDE APPL.
CULTIVATING
IRRIGATION
PICKUP TRUCK
HIRED LABOR
FUNGICIDE
PESTICIDE APPL.
CULTIVATING
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
CULTIVATING
IRRIGATION
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
IRRIGATION
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
FUNGICIDE
PESTICIDE APPL.
HARV.,PACK & KKT
HISC ADHIN 0/H
LAND - CASH RENT
CASH LANDLORD BREAK
NON- SHARE
EVEN
CASH
PROD.
.0000
C
.00
Y
NUHBER CASH FIXED LANDLORD
O
R
SHARE
OF
NONU N I T S (:ash VARI.
INPUT NAHE
INPUT
H
HEIGHT
NUKBER
12 FT
12 FT
HLDBOARD
LAND
6 ROH
VEG
ONION
12 FT
ONION
STANHAY
4 ROH
VEG
ONION
4 ROH
VEG
3/4 TON
ONION
4 ROH
ONION
ONION
4 ROH
VEG
ONION
ONION
VEG
ONION
ONION
ONION
ONIONS
VEG
1.0000
1.0000
2.0000
1.0000
1.0000
.2000
1.0000
1.0000
75.0000
50.0000
1.0000
4.0000
1.0000
1.0000
2.0000
3.0000
1.0000
1.0000
2.0000
50.0000
4.0000
2.0000
1.0000
1.0000
1.0000
4.0000
20.0000
2.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
3.0000
1.0000
1.0000
1.0000
3.0000
1.0000
1.0000
1.0000
1.0000
1.0000
450.0000
1.0000
1.0000
c
V
c
c
V
V
c
V
c
c
V
V
c
c
V
V
c
c
c
V
V
V
c
c
c
V
V
V
c
c
c
V
V
V
c
c
c
V
V
V
c
c
c
c
c
c
V
V
V
V
V
V
F
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and Is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C13.72
A ^ k
B-124KC13)
Projections for Planning Purposes Only
Not to be Used without Updating after January 26, 1988,
FRESH MARKET SPINACH, IRRIGATED
Southwest Texas District-13 (Wintergarden Region)
1988 Projected Costs and Returns per Acre
GROSS INCOME Description
SPINACH
Quantity
400.000
FRESH
To t a l
Unit $ / Unit
bu.
5.7500
2300.00
2300.00
Total GROSS Income
VARIABLE COST Description
sssssss
Your
Estimate
:sssss
PREHARVEST
PHOSPHATE
NITROGEN (DRY)
HERBICIDE
SEED
NITROGEN (DRY)
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
Fuel & Lube - Machinery
Irrigation
Repairs
Machinery
Irrigation
Labor
Machinery
Other
Irrigation
Total PREHARVEST
HARVEST
HARV..PACK & MKT
Quantity
120.000
30.000
1.000
8.000
60.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
3.990
7.000
1.600
Unit $ / Unit
lb.
lb.
acre
lb.
lb.
appl
acre
appl
appl
acre
appl
appl
acre
appl
appl
acre
appl
appl
acre
appl
appl
acre
appl
appl
acre
Acre
Acre
Acre
Acre
Hour
Hour
Hour
To t a l
.200
.180
25.000
4.500
.180
9.000
3.500
13.000
9.000
3.500
13.000
9.000
3.500
13.000
9.000
3.500
13.000
9.000
3.500
13.000
9.000
3.500
13.000
9.000
3.500
24.00
5.40
25.00
36.00
10.80
9.00
3.50
13.00
9.00
3.50
13.00
9.00
3.50
13.00
9.00
3.50
13.00
9.00
3.50
13.00
9.00
3.50
13.00
9.00
3.50
10.15
34.96
3.78
8.00
17.96
28.00
6.08
4.501
4.000
3.799
375.63
400.000
bu.
1640.00
4.100
1640.00
Total HARVEST
Interest - OC Borrowed
129.789
Dol.
0.105
13.63
SSSSSSBBSSS
2029.26
Total VARIABLE COST
: oosstt $ $
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
5 . 0 7 p e r b u . o f S P I NACH
270.74
GROSS INCOME minus VARIABLE COST
FIXED COST Description
=================================
MISC ADMIN 0/H
Machinery and Equipment
Irrigation
Land
Unit
acre
Acre
Acre
Acre
8.00
52.52
25.09
50.00
135.61
Total FIXED Cost
Break-Even Price, Total Cost $
To t a l
BBSS
5 . 4 1 p e r b u . of SPINACH
2164.87
Total of ALL Cost
135.13
NET PROJECTED RETURNS
Spinach is packed and marketed in 25 pound bushels,
information presented Is prepared solely as a general guide and Is not Intended to reeognlte or predict the costs
and returns from any one particular farm or raneh operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C13.73
B-1241(C13)
Projections for Planning Purposes Only
Not to be Used without Updating after January 26, 1988
D AT E
S TA G E
O
F
PRODUCTION
S TA G E
O
F
PRODUCTION
03/15/86 PREHARVEST
06/30/86
08/01/86 PREHARVEST
08/03/86 PREHARVEST
08/05/86 PREHARVEST
08/07/86 PREHARVEST
08/09/86 PREHARVEST
08/10/86 PREHARVEST
08/15/86 PREHARVEST
08/20/86 PREHARVEST
08/20/86 PREHARVEST
08/20/86 PREHARVEST
08/25/86 PREHARVEST
08/25/86 PREHARVEST
09/01/86 PREHARVEST
09/05/86 PREHARVEST
09/10/86 PREHARVEST
09/10/86 PREHARVEST
09/15/86 PREHARVEST
09/15/86 PREHARVEST
09/20/86 PREHARVEST
09/20/86 PREHARVEST
09/25/86 PREHARVEST
09/30/86 PREHARVEST
09/30/86 PREHARVEST
09/30/86 PREHARVEST
10/01/86 PREHARVEST
10/10/86 PREHARVEST
10/10/86 PREHARVEST
10/10/86 PREHARVEST
10/20/66 PREHARVEST
10/25/86 PREHARVEST
10/25/86 PREHARVEST
10/25/86 PREHARVEST
11/01/86 PREHARVEST
11/10/86 PREHARVEST
11/10/86 PREHARVEST
11/10/86 PREHARVEST
11/15/86 PREHARVEST
11/20/86 PREHARVEST
11/25/86 PREHARVEST
11/25/86 PREHARVEST
11/25/86 PREHARVEST
11/30/86 PREHARVEST
12/15/86 PREHARVEST
12/15/86 PREHARVEST
12/15/86 PREHARVEST
01/10/87 PREHARVEST
01/25/87 HARVEST
01/31/87
PRODUCT NAHE
NUHBER
UNITS
PROD.
TYPE
SPINACH
FRESH
PER
HEAD
400.0000
INPUT
IRRIGATION
VEG
HISC ADHIN 0/H
SHREDDING
12 FT
DISC OFFSET
HLDBOARD
PLOHING
12 FT
DISC OFFSET
LAND
PLANING
12 FT
DISC OFFSET
6 ROH
BEDDING
PHOSPHATE
NITROGEN (DRY)
APPLY.FERTILIZER
SPINACH
HERBICIDE
12 FT
SPRAYING
HIRED LABOR
SHAPING
SPINACH
SEED
4 ROH
PLANTING
VEG
IRRIGATION
NITROGEN (DRY)
SPINACH
FUNGICIDE
PESTICIDE APPL.
4 ROH
CULTIVATING
SPINACH
INSECTICIDE
FUNGICIDE
SPINACH
PESTICIDE APPL.
HIRED LABOR
SPINACH
INSECTICIDE
FUNGICIDE
SPINACH
PESTICIDE APPL.
4 ROH
CULTIVATING
SPINACH
INSECTICIDE
SPINACH
FUNGICIDE
PESTICIDE APPL.
HIRED LABOR
INSECTICIDE
SPINACH
FUNGICIDE
SPINACH
PESTICIDE APPL.
IRRIGATION
VEG
CULTIVATING
4 ROH
SPINACH
INSECTICIDE
SPINACH
FUNGICIDE
PESTICIDE APPL.
3/4 TON
PICKUP TRUCK
SPINACH
INSECTICIDE
SPINACH
FUNGICIDE
PESTICIDE APPL.
VEG
IRRIGATION
SPINACH
HARV.,PACK & KKT' VEG
LAND - CASH RENT
4.0000
.5000
1.0000
1.0000
1.0000
1.0000
.2000
.2000
1.0000
120.0000
30.0000
1.0000
1.0000
1.0000
2.0000
1.0000
8.0000
1.0000
4.0000
60.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
2.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
3.0000
1.0000
1.0000
1.0000
4.0000
1.0000
1.0000
1.0000
1.0000
20.0000
1.0000
1.0000
1.0000
4.0000
400.0000
1.0000
CASH LANDLORD BREAK
NON- SHARE
EVEN
PROD.
CASH
.0000
NUHBER CASH
OF
NONUNITS
(:ash
INPUT NAHE
OF
0
E
H
H
H
H
H
H
H
E
E
H
E
H
H
H
E
H
0
E
E
G
H
E
E
G
H
E
E
G
H
E
E
G
H
E
E
G
0
H
E
E
G
H
E
E
G
0
G
K
HEIGHT
OF
OF
A
01/25/87 HARVEST
D AT E
TYPE
C
.00
A * ^ fl k
Y
FIXED LANDLORD
O
R
SHARE
VARI.
F
c
c
V
V
c
V
c
V
c
V
c
c
c
c
c
c
c
c
c
c
V
V
V
c
c
c
c
c
c
c
V
V
V
V
V
V
V
c
c
c
V
V
V
c
c
c
V
V
V
c
V
F
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
/*mh
^
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 wore collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C13.74
Projections for Planning Purposes Only
Not to be Used without Updating after January 26,
B-1241(C13)
1988.
PROCESSED SPINACH, IRRIGATED
Southwest Texas District-13 (Wintergarden Region)
1988 Projected Costs and Returns per Acre
GROSS INCOME Description
SPINACH PROCESS.
SPINACH SECONDS
Quantity
9.000
0.800
Unit
ton
ton
$ / Unit
82.0000
1.0000
================================:
PREHARVEST
PHOSPHATE
NITROGEN (DRY)
HERBICIDE
SEED
FUNGICIDE
INSECTICIDE
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
PESTICIDE APPL.
NITROGEN (LIQ)
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
PESTICIDE APPL.
INSECTICIDE
PESTICIDE APPL.
Fuel & Lube - Machinery
Irrigation
Repairs
Machinery
Irrigation
Labor
Machinery
Other
Irrigation
Total PREHARVEST
HARVEST
HARV.,PACK & MKT
Quantity
200.000
110.000
1.000
12.000
5.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
60.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
3.990
6.000
1.600
Unit
lb.
lb.
acre
lb.
lb
appl
acre
appl
appl
acre
appl
acre
lb.
appl
appl
acre
appl
acre
appl
appl
acre
appl
acre
appl
acre
Acre
Acre
Acre
Acre
Hour
Hour
Hour
$ / Unit
.200
.180
27.000
3.500
3.250
13.000
3.500
13.000
9.000
3.500
13.000
3.500
.180
13.000
9.000
3.500
13.000
3.500
13.000
9.000
3.500
13.000
3.500
13.000
3.500
4.501
4.000
3.799
738.00
0.80
To t a l
40.00
19.80
27.00
42.00
16.25
13.00
3.50
13.00
9.00
3.50
13.00
3.50
10.80
13.00
9.00
3.50
13.00
3.50
13.00
9.00
3.50
13.00
3.50
13.00
3.50
10.15
34.96
3.78
8.00
17.96
24.00
6.08
419.78
9.800
ton
7.500
73.50
73.50
Total HARVEST
Interest - OC Borrowed
Your
Estimate
738.80
Total GROSS Income
VARIABLE COST Description
To t a l
171.151
Dol.
0.105
17.97
Total VARIABLE COST
5 11 . 2 5
GROSS INCOME minus VARIABLE COST
227.55
FIXED COST Description
SSSSSBSSBBSSBBSSSSSSSSSSSOSSBSS8S
MISC ADMIN 0/H
Machinery and Equipment
Irrigation
Land
Unit
To t a l
SSSB
acre
Acre
Acre
Acre
8.00
52.52
25.09
50.00
Total FIXED Cost
135.61
Total of ALL Cost
646.86
91.94
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.
C13.75
B-124KC13)
Projections for Planning Purposes Only
Not to be Used without Updating after January 26, 1988,
D AT E S TA G E
O
F
PRODUCTION
OF
S TA G E
OF
PRODUCTION
06/30/86
08/01/86 PREHARVEST
08/03/86 PREHARVEST
08/05/86 PREHARVEST
08/07/86 PREHARVEST
08/09/86 PREHARVEST
08/11/86 PREHARVEST
08/15/86 PREHARVEST
08/20/86 PREHARVEST
08/20/86 PREHARVEST
08/20/86 PREHARVEST
08/25/86 PREHARVEST
08/25/86 PREHARVEST
09/05/86 PREHARVEST
09/10/86 PREHARVEST
09/10/86 PREHARVEST
09/10/86 PREHARVEST
09/15/86 PREHARVEST
09/20/86 PREHARVEST
09/20/86 PREHARVEST
09/25/86 PREHARVEST
09/30/86 PREHARVEST
09/30/86 PREHARVEST
09/30/86 PREHARVEST
10/01/86 PREHARVEST
10/10/86 PREHARVEST
10/10/86 PREHARVEST
10/15/86 PREHARVEST
10/15/86 PREHARVEST
10/20/86 PREHARVEST
10/25/86 PREHARVEST
10/25/86 PREHARVEST
10/25/86 PREHARVEST
10/31/86 PREHARVEST
11/01/86 PREHARVEST
11/10/86 PREHARVEST
11/10/86 PREHARVEST
11/15/86 PREHARVEST
11/20/86 PREHARVEST
11/25/86 PREHARVEST
11/25/86 PREHARVEST
11/25/86 PREHARVEST
11/30/86 PREHARVEST
12/01/86 PREHARVEST
12/10/86 PREHARVEST
12/10/86 PREHARVEST
12/15/86 PREHARVEST
12/25/86 PREHARVEST
12/25/86 PREHARVEST
01/10/87 PREHARVEST
02/25/87 HARVEST
02/28/87
NUHBER
PRODUCT NAHE
TYPE
OF
PER
UNITS
SPINACH
SPINACH SECONDS
PROCESS.
HEAD
CASH LANDLORD BREAK
EVEN
NON- SHARE
CASH
PROD.
.0000
.0000
9.0000
.8000
C
C
A ^ k
N
N
.00
.00
NUHBER CASH FIXED LANDLORD
O
R
SHARE
OF
NONU N I T S (:ash VARI.
INPUT NAHE
INPUT
P
H
H
H
H
H
H
H
E
E
H
E
H
H
E
H
E
0
E
G
H
E
E
G
H
E
G
E
0
H
E
E
G
E
H
E
G
0
H
E
E
G
H
H
E
G
0
E
G
0
G
K
HEIGHT
OF
PROD.
A
A
02/25/87 HARVEST
02/25/87 HARVEST
D AT E
TYPE
HISC ADHIN 0/H
SHREDDING
12 FT
DISC OFFSET
PLOHING
HLDBOARD
12 FT
DISC OFFSET
PLANING
LAND
12 FT
DISC OFFSET
6 ROH
BEDDING
PHOSPHATE
NITROGEN (DRY)
APPLY.FERTILIZER
SP.B
HERBICIDE
SPRAYING
12 FT
SHAPING
SPINPROC
SEED
4 ROH
PLANTING
FUNGICIDE
REDOHIL
VEG
IRRIGATION
INSECTICIDE
SPINACH
PESTICIDE APPL.
CULTIVATING
4 ROH
INSECTICIDE
SPINACH
SPINACH
FUNGICIDE
PESTICIDE APPL.
HIRED LABOR
SPINACH
INSECTICIDE
PESTICIDE APPL.
NITROGEN (LIQ)
IRRIGATION
VEG
CULTIVATING
4 ROH
INSECTICIDE
SPINACH
SPINACH
FUNGICIDE
PESTICIDE APPL.
HISC ADHIN 0/H
HIRED LABOR
INSECTICIDE
SPINACH
PESTICIDE APPL.
VEG
IRRIGATION
4 ROH
CULTIVATING
SPINACH
INSECTICIDE
SPINACH
FUNGICIDE
PESTICIDE APPL.
PICKUP TRUCK
3/4 TON
HIRED LABOR
SPINACH
INSECTICIDE
PESTICIDE APPL.
IRRIGATION
VEG
INSECTICIDE
SPINACH
PESTICIDE APPL.
VEG
IRRIGATION
■ SPINPROC
HARV.,PACK & HK1
LAND - CASH REN1r VEG
.5000
1.0000
1.0000
1.0000
1.0000
.2000
.2000
1.0000
200.0000
110.0000
1.0000
1.0000
1.0000
1.0000
12.0000
1.0000
5.0000
3.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
2.0000
1.0000
1.0000
60.0000
4.0000
1.0000
1.0000
1.0000
1.0000
.5000
2.0000
1.0000
1.0000
3.0000
1.0000
1.0000
1.0000
1.0000
20.0000
2.0000
1.0000
1.0000
3.0000
1.0000
1.0000
3.0000
9.8000
1.0000
F
c
c
V
V
c
V
c
V
c
V
c
c
V
V
c
c
c
c
c
c
c
V
V
V
V
V
V
V
c
c
c
c
c
c
c
.V
V
V
F
V
V
V
c
c
c
V
V
V
c
c
c
V
V
V
c
c
V
V
c
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.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.
C13.76
^
B-124KC13)
Projections for Planning Purposes Only
Not to be Used without Updating after January 26, 1988
^ * \
PECAN ORCHARD, ESTABLISHMENT PHASE
Southwest Texas District-13 (Wintergarden Region)
1988 Projected Costs and Returns per Acre
GROSS INCOME Description
============================
-WARNING- No gross receipts
VARIABLE COST Description
CUSTOM CHISEL
CUSTOM DISCING
CUST. LAND PLANE
CUSTOM DISCING
PLANTING EQUIP.
TREES (5-6 FT)
MISCELLANEOUS
PLANTING EQUIP.
Fuel & Lube - Machinery
Repairs
Machinery
Labor
Machinery
Other
Interest
OC Borrowed
Quantity
sssssssss
Quantity
Unit
ssss
Unit
B B B B B = = = = =
ssss
1.000
1.000
1.000
1.000
5.000
35.000
0.500
5.000
appl
acre
acre
acre
hour
tree
acre
hour
Acre
Acre
Hour
Hour
Dol.
3.069
8.000
274.583
Machinery and Equipment
$ / Unit
To t a l
s s := s:
10.000
8.000
6.000
8.000
2.000
6.500
15.000
2.000
4.500
4.000
0.105
Your
Estimate
10.00
8.00
6.00
8.00
10.00
227.50
7.50
10.00
3.57
0.80
13.81
32.00
28.83
-366.01
GROSS INCOME minus VARIABLE COST
=================================
To t a l
366.01
Total VARIABLE COST
FIXED COST Description
$ / Unit
s s ..*_•-_— — — —
Unit
Acre
To t a l
16.50
sssssssss
16.50
Total FIXED Cost
382.51
Total of ALL Cost
-382.51
NET PROJECTED RETURNS
Information presented is prepared solely as a general guide and is not intended to recognise or prediot 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.
C13.77
Projections for Planning Purposes Only
Not to be Used without Updating after January 26, 1988
DATE
STAGE
TYPE
OF
OF
PRODUCTION
PRODUCT
NAHE
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
NUKBER
OF
UNITS
PROD.
B-124KC13)
-HARNING- NO VALID RECEIPTS RECORDS
DATE
12/05/86
12/10/86
12/15/86
12/15/86
12/20/86
12/30/86
01/15/87
01/25/87
01/30/87
01/31/87
01/31/87
02/05/87
02/15/87
11/15/87
NUHBER
S TA G E T Y P E I N P U T N A H E
OF
OF
PRODUCTION INPUT
OF
UNITS
CASH
NON
CASH
FIXED LANDLORD
O
R
SHARE
VARI.
l o u i i i i n a B a a o B n i r n n i i u ibp no B B S B S n B B
H SHREDDING
G CUSTOH CHISEL
G CUSTOH DISCING
H HIRED LABOR
G CUST. LAND PLANE
G CUSTOH DISCING
H HIRED LABOR
H PLANTING PECANS
E TREES (5-6 FT) PECAN
H PICKUP TRUCK 3/4 TON
E HISCELLANEOUS PECAN
H PLANTING PECANS
H HIRED LABOR
H HIRED LABOR
1.0000
1.0000
1.0000
2.0000
1.0000
1.0000
2.0000
.5000
35.0000
5.0000
.5000
.5000
2.0000
2.0000
c
c
c
c
c
c
c
c
V
V
V
V
V
V
V
V
c
c
c
c
V
V
V
V
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
^*%
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C13.78
Projections for Planning Purposes Only
Not to be Used without Updating after January 26,
B-124KC13)
1988,
PECAN ORCHARD, PRE-PRODUCTION PHASE (YEARS 1-4)
Southwest Texas D1strict-13 (Wintergarden Region)
1988 Projected Costs and Returns per Acre
GROSS INCOME Description
-WARNING- No gross receipts
VARIABLE COST Description
NITROGEN (DRY)
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
ZINC SULPHATE
HERBICIDE
ZINC SULPHATE
INSECTICIDE
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
ZINC SULPHATE
INSECTICIDE
HERBICIDE
ZINC SULPHATE
INSECTICIDE
Fuel & Lube - Machinery
Irrigation
Repairs
Machinery
Irrigation
Labor
Machinery
Other
Irrigation
Interest
OC Borrowed
Quantity
Quantity
9.000
0.625
0.500
0.130
1.000
0.500
0.250
0.500
0.625
0.500
0.130
0.625
0.500
0.500
0.625
0.500
4.953
12.000
3.579
103.200
Unit
$ / Unit
To t a l
Unit
$ / Unit
To t a l
lb.
lb.
appl
appl
lb.
acre
lb.
appl
lb.
appl
appl
lb.
appl
acre
lb.
appl
Acre
Acre
Acre
Acre
Hour
Hour
Hour
Dol .
-159.36
GROSS INCOME minus VARIABLE COST
SSSSSS8SSSSSSSBSSSSSSBSSSSS8S8SSB
MISC ADMIN 0/H
Machinery and Equipment
Irrigation
Land
Perennial Crop
4.500
4.000
3.800
0.105
1.62
0.18
1.50
1.56
0.30
12.25
0.07
1.50
0.18
1.50
1.56
0.18
1.50
12.25
0.18
1.50
6.59
6.74
3.16
10.29
22.29
48.00
13.60
10.84
159.36
Total VARIABLE COST
FIXED COST Description
.180
.300
3.000
12.000
.300
24.500
.300
3.000
.300
3.000
12.000
.300
3.000
24.500
.300
3.000
Yo u r
Estimate
Unit
To t a l
BBSS
SSSSSSSSS
acre
Acre
Acre
Acre
Acre
. 8.00
46.09
93.62
50.00
41.54
SSSSSSSSS
Total FIXED Cost
239.25
Total of ALL Cost
398.60
-398.60
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 ranoh operation. These projections were collected and developed by
Staff members of the Texas Agricultural Extension Service and approved for publication.
C13.79
Projections for Planning Purposes Only
Not to be Used without Updating after January 26, 1988,
DATE
STAGE
O
F
PRODUCTION
TYPE
NUHBER
OF
UNITS
PRODUCT NAHE
OF
PROD.
B-124KC13)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
-HARNING- NO VALID RECEIPTS RECORDS
D AT E
12/15/86
01/15/87
02/15/87
03/10/87
03/10/87
03/15/87
03/15/87
03/20/87
04/15/87
04/15/87
04/15/87
04/15/87
04/15/87
04/20/87
04/25/87
05/10/87
05/10/87
05/15/87
05/15/87
05/15/87
05/20/87
05/20/87
05/20/87
05/20/87
05/31/87
06/15/87
06/15/87
06/15/87
06/15/87
06/15/87
06/20/87
06/30/87
07/15/87
07/15/87
07/15/87
07/15/87
07/20/87
08/10/87
08/10/87
08/15/87
08/15/87
08/15/87
08/15/87
08/20/87
09/15/87
10/15/87
11 / 1 5 / 8 7
11 / 3 0 / 8 7
11 / 3 0 / 8 7
S TA G E
TYPE
OF
OF
PRODUCTION INPUT
H
H
H
H
H
E
H
0
H
H
E
E
E
0
H
H
E
H
H
E
0
H
E
E
H
H
H
E
E
E
0
E
H
H
E
E
0
H
E
H
H
E
E
0
H
H
H
K
L
INPUT NAHE
HIRED LABOR
HIRED LABOR
HIRED LABOR
DISC OFFSET
APPLY FERTILIZER
NITROGEN (DRY)
HIRED LABOR
TRICKLE SYSTEH
HIRED LABOR
SPRAYING
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEH
SHREDDING
SPRAYING
ZINC SULPHATE
HIRED LABOR
SPRAYING
HERBICIDE
TRICKLE SYSTEH
SPRAYING
ZINC SULPHATE
INSECTICIDE
PICKUP TRUCK
HIRED LABOR
SPRAYING
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEH
HISC ADHIN 0/H
HIRED LABOR
SPRAYING
ZINC SULPHATE
INSECTICIDE
TRICKLE SYSTEH
SPRAYING
HERBICIDE
HIRED LABOR
SPRAYING
ZINC SULPHATE
INSECTICIDE
TRICKLE SYSTEH
HIRED LABOR
HIRED LABOR
HIRED LABOR
LAND - CASH RENT
PECAN
NUHBER CASH
OF
1KONUNITS
1:ash
8 FT
HYDRAUL.
PECAN
PECAN
HYDRAUL.
6 FT
PECAN
HYDRAUL.
PECAN
3/4 TON
HYDRAUL.
PECAN
PECAN
HYDRAUL.
PECAN
6 FT
PECAN
HYDRAUL.
PECAN
PECANS
ESTABL.
1.0000
1.0000
1.0000
1.0000
1.0000
9.0000
1.0000
.5000
1.0000
1.0000
.6250
.5000
.1300
.8000
1.0000
1.0000
1.0000
1.0000
1.0000
.5000
.8000
1.0000
.2500
.5000
20.0000
1.0000
1.0000
.6250
.5000
.1300
.8000
.5000
1.0000
1.0000
.6250
.5000
.8000
1.0000
.5000
1.0000
1.0000
.6250
.5000
.8000
1.0000
1.0000
1.0000
1.0000
1.0000
FIXED LANDLORD
O
R
SHARE
VARI.
c
V
c
c
V
V
c
V
c
c
c
V
V
V
c
c
V
V
c
V
c
c
V
V
c
V
c
c
c
V
V
V
c
F
V
c
c
V
V
c
c
V
V
c
c
V
V
c
c
c
V
V
V
F
F
c
c
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
Information presented is prepared solely as a general guide and is not intended to recognise or predict the oasts
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C13.80
Am§.
Projections for Planning Purposes Only
Not to be Used without Updating after January 26,
B-124KC13)
1988.
PECAN ORCHARD, EARLY PRODUCTION PHASE (YEARS 5-9)
Southwest Texas District-13 (Wintergarden Region)
1988 Projected Costs and Returns per Acre
GROSS INCOME Description
PECANS
Quantity
600.000
Unit
To t a l
$ / Unit
lb.
0.8000
480.00
480.00
Total GROSS Income
VARIABLE COST Description
PREHARVEST
NITROGEN (DRY)
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
ZINC SULPHATE
HERBICIDE
ZINC SULPHATE
INSECTICIDE
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
ZINC SULPHATE
INSECTICIDE
HERBICIDE
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
Fuel & Lube
Machinery
Irrigation
Repairs
Machinery
Irrigation
Labor
Machinery
Other
Irrigation
Total PREHARVEST
HARVEST
CUSTOM PICKING
CUSTOM PICKING
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
- Other
Quantity
37.500
2.500
1.000
0.500
2.500
0.500
2.500
1.000
2.500
1.000
0.500
2.500
1.000
0.500
2.500
1.000
0.500
5.078
10.000
3.340
Unit
ssss
$ / Unit
lb.
lb.
appl
appl
lb.
acre
lb.
appl
lb.
appl
appl
lb.
appl
acre
lb.
appl
appl
Acre
Acre
Acre
Acre
Hour
Hour
Hour
To t a l
SSSSSSSSSSS
6.75
0.75
3.00
6.00
0.75
12.25
0.75
3.00
0.75
3.00
6.00
0.75
3.00
12.25
0.75
3.00
6.00
7.71
14.98
6.24
9.60
22.85
40.00
12.69
. 180
.300
3.000
12.000
.300
24.500
.300
3.000
.300
3.000
12.000
.300
3.000
24.500
.300
3.000
12.000
4.500
4.000
3.800
182.83
300.000
300.000
0.340
4.000
lb.
lb.
Acre
Acre
Hour
Hour
.280
.280
84.00
84.00
0.62
0.19
1.53
16.00
4.500
4.000
Total HARVEST
Interest - OC Borrowed
186.34
100.845 Dol.
0.105
10.59
SSSSBBSSBSB
379.76
Total VARIABLE COST
B r e a k - E v e n P r i c e , To t a l V a r i a b l e C o s t $
0.63 per lb. of PECANS
100.24
GROSS INCOME minus VARIABLE COST
FIXED COST Description
SSSSSSSSSBBBBSBSSSSSSSBSSBSSSSSSS
MISC ADMIN 0/H
Machinery and Equipment
Irrigation
Land
Perennial Crop
Unit
To t a l
SBBS
===========
acre
Acre
Acre
Acre
Acre
12.00
62.54
88.82
50.00
86.94
SSSS8SSBBSS
Total FIXED Cost
B r e a k - E v e n P r i c e , To t a l C o s t $
Yo u r
Estimate
300.29
1.13 per lb. of PECANS
Total of ALL Cost
680.05
NET PROJECTED RETURNS
•200.05
Custom Harvested.
Information presented is prepared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C13.81
B-124KC13)
Projections for Planning Purposes Only
Not to be Used without Updating after January 26, 1988,
DATE
STAGE
TYPE
OF
OF
OF
PROD.
UNITS
PRODUCTION
A
10/30/87 HARVEST
11/20/87 HARVEST
DATE
A
STAGE
TYPE
OF
OF
PRODUCTION
12/15/86 PREHARVEST
0 1 / 1 5 / 8 7 PREHARVEST
0 2 / 1 5 / 8 7 PREHARVEST
0 3 / 1 0 / 8 7 PREHARVEST
0 3 / 1 5 / 8 7 PREHARVEST
03/15/87 PREHARVEST
03/15/87 PREHARVEST
04/15/87 PREHARVEST
04/15/87 PREHARVEST
04/15/87 PREHARVEST
04/15/87 PREHARVEST
04/15/87 PREHARVEST
04/20/87 PREHARVEST
05/10/87 PREHARVEST
05/10/87 PREHARVEST
05/15/87 PREHARVEST
05/15/87 PREHARVEST
05/15/87 PREHARVEST
05/20/87 PREHARVEST
05/20/87 PREHARVEST
05/20/87 PREHARVEST
0 5 / 2 0 / 8 7 PREHARVEST
0 5 / 2 5 / 8 7 PREHARVEST
0 5 / 3 1 / 8 7 PREHARVEST
0 6 / 1 5 / 8 7 PREHARVEST
0 6 / 1 5 / 8 7 PREHARVEST
0 6 / 1 5 / 8 7 PREHARVEST
06/15/87 PREHARVEST
0 6 / 1 5 / 8 7 PREHARVEST
0 6 / 2 0 / 8 7 PREHARVEST
0 6 / 3 0 / 8 7 PREHARVEST
0 7 / 1 5 / 8 7 PREHARVEST
07/15/87 PREHARVEST
07/15/87 PREHARVEST
07/15/87 PREHARVEST
07/20/87 PREHARVEST
08/10/87 PREHARVEST
08/10/87 PREHARVEST
08/15/87 PREHARVEST
08/15/87 PREHARVEST
08/15/87 PREHARVEST
08/15/87 PREHARVEST
08/15/87 PREHARVEST
08/20/87 PREHARVEST
09/15/87 PREHARVEST
09/20/87 PREHARVEST
10/20/87 PREHARVEST
10/30/87 HARVEST
10/30/87 HARVEST
11/15/87 HARVEST
11/20/87 HARVEST
11 / 2 0 / 8 7 HARVEST
11 / 3 0 / 8 7
11 / 3 0 / 8 7
11 / 3 0 / 8 7
PRODUCT NAHE
PECANS
PECANS
H
H
H
H
H
E
H
H
E
E
E
0
H
E
H
H
E
0
H
E
E
H
H
H
H
E
E
E
0
E
H
H
E
E
0
H
E
H
H
E
E
E
0
H
0
H
H
G
H
H
G
K
L
L
PER
HEAD
HIRED LABOR
HIRED LABOR
HIRED LABOR
SHREDDING
HIRED LABOR
APPLY FERTILIZER
NITROGEN (DRY)
HIRED LABOR
SPRAYING
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEH
SPRAYING
ZINC SULPHATE
HIRED LABOR
SPRAYING
HERBICIDE
TRICKLE SYSTEH
SPRAYING
ZINC SULPHATE
INSECTICIDE
APPLY FERTILIZER
PICKUP TRUCK
HIRED LABOR
SPRAYING
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEH
HISC ADHIN 0/H
HIRED LABOR
SPRAYING
ZINC SULPHATE
INSECTICIDE
TRICKLE SYSTEH
SPRAYING
HERBICIDE
HIRED LABOR
SPRAYING
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEH
HIRED LABOR
TRICKLE SYSTEH
SHREDDING
HIRED LABOR
CUSTOH PICKING
DISC OFFSET
HIRED LABOR
CUSTOH PICKING
LAND - CASH RENT
PECAN
PECAN
.0000
NUHBER CASH
OF
NONUNITS
(:ash
INPUT NAHE
HI SPEED
PECAN
PECAN
1
HI SPEED
6 FT
PECAN
1
HI SPEED
PECAN
3/4 TON
HI SPEED
PECAN
PECAN
1
HI SPEED
PECAN
1
6 FT
PECAN
HI SPEED
PECAN
PECAN
1
1
PECANS
8 FT
PECANS
PECANS
ESTABL.
PREHARV.
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
37.5000
1.0000
1.0000
2.5000
1.0000
.5000
1.0000
1.0000
2.5000
1.0000
1.0000
.5000
1.8000
1.0000
2.5000
1.0000
1.0000
20.0000
1.0000
1.0000
2.5000
1.0000
.5000
1.8000
.7500
1.0000
1.0000
2.5000
1.0000
1.8000
1.0000
.5000
1.0000
1.0000
2.5000
1.0000
.5000
1.8000
1.0000
1.8000
1.0000
2.0000
300.0000
1.0000
2.0000
300.0000
1.0000
1.0000
1.0000
CASH LANDLORD BREAK
NON- SHARE
EVEN
CASH
PROD.
.ooc1 0
300.0000
300.0000
INPUT
H
HEIGHT
NUHBER
C
C
.00
.00
Y
Y
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
C
V
V
c
V
c
c
V
V
c
c
c
V
V
V
c
c
V
V
c
V
c
c
V
V
c
V
c
c
c
V
V
V
c
F
V
c
c
V
V
c
c
V
V
c
c
c
V
V
V
c
V
c
c
V
V
c
c
V
V
F
F
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
^ %
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 raneh operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C13.82
Projections for Planning Purposes Only
Not to be Used without Updating after January 26,
B-124KC13)
1988,
PECAN ORCHARD, OPERATIONAL PHASE (YEARS 10-20)
Southwest Texas District-13 (Wintergarden Region)
1988 Projected Costs and Returns per Acre
GROSS INCOME Description
PECANS
To t a l
Quantity Unit $ / Unit
1200.000
lb.
SSSSSSSSS sssssssss
960.00
0.8000
sssssssss
960.00
Total GROSS Income
VARIABLE COST Description
PREHARVEST
NITROGEN (DRY)
INSECTICIDE
FUNGICIDE
ZINC SULPHATE
HERBICIDE
ZINC SULPHATE
INSECTICIDE
NITROGEN (DRY)
INSECTICIDE
FUNGICIDE
ZINC SULPHATE
INSECTICIDE
ZINC SULPHATE
HERBICIDE
INSECTICIDE
FUNGICIDE
ZINC SULPHATE
Fuel & Lube - Machinery
Irrigation
Repairs
Machinery
Irrigation
Labor
Machinery
Other
Irrigation
Total PREHARVEST
HARVEST
CUSTOM PICKING
CUSTOM PICKING
Labor
Other
Quantity
==========
Unit
70.000
3.900
1.500
7.500
0.500
7.500
3.900
70.000
3.900
1.500
7.500
3.900
7.500
0.500
3.900
1.500
7.500
lb.
appl
appl
lb.
acre
lb.
appl
lb.
appl
appl
lb.
appl
lb.
acre
appl
appl
lb.
Acre
Acre
Acre
Acre
Hour
Hour
Hour
SSSS
5.078
16.500
3.340
To t a l
$ / Unit
===========
12.60
11.70
18.00
2.25
12.25
2.25
11.70
12.60
11.70
18.00
2.25
11.70
2.25
12.25
11.70
18.00
2.25
.180
3.000
12.000
.300
24.500
.300
3.000
.180
3.000
12.000
.300
3.000
.300
24.500
3.000
12.000
.300
7.71
23.96
6.24
9.60
22.85
66.00
12.69
4.500
4.000
3.800
322.52
600.000
600.000
1.500
lb.
lb.
Hour
.280
.280
4.000
168.00
168.00
6.00
342.00
Total HARVEST
Interest - OC Borrowed
157.749
Dol.
0.105
16.56
sssssss
681.08
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 $
0.56 per lb. of PECANS
278.92
GROSS INCOME minus VARIABLE COST
FIXED COST Description
=================================
MISC ADMIN 0/H
Machinery and Equipment
Irrigation
Land
Perennial Crop
Unit
To t a l
ssss
SSSSSBBB8BS
acre
Acre
Acre
Acre
Acre
16.00
58.32
90.32
50.00
113.91
SSSSSSOBBBS
328.55
Total FIXED Cost
Break-Even Price, Total Cost $
Your
Estimate
0.84 per lb. of PECANS
1009.63
Total of ALL Cost
-49.63
NET PROJECTED RETURNS
Custom Harvested.
/#**>
Information presented Is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C13.83
B-1241(C13)
Projections for Planning Purposes Only
Not to be Used without Updating after January 26, 1988,
D AT E
S TA G E
O
F
PRODUCTION
PROD.
A
S TA G E
OF
PRODUCTION
12/15/86 PREHARVEST
01/15/87 PREHARVEST
02/15/87 PREHARVEST
03/10/87 PREHARVEST
03/15/87 PREHARVEST
03/15/87 PREHARVEST
03/15/87 PREHARVEST
03/20/87 PREHARVEST
04/15/87 PREHARVEST
04/15/87 PREHARVEST
04/15/87 PREHARVEST
04/15/87 PREHARVEST
04/20/87 PREHARVEST
05/10/87 PREHARVEST
05/10/87 PREHARVEST
05/15/87 PREHARVEST
05/15/87 PREHARVEST
05/15/87 PREHARVEST
05/20/87 PREHARVEST
05/20/87 PREHARVEST
05/20/87 PREHARVEST
05/20/87 PREHARVEST
05/25/87 PREHARVEST
05/25/87 PREHARVEST
05/31/87 PREHARVEST
06/15/87 PREHARVEST
06/15/87 PREHARVEST
06/15/87 PREHARVEST
06/15/87 PREHARVEST
06/20/87 PREHARVEST
06/20/87 PREHARVEST
06/30/87 PREHARVEST
07/15/87 PREHARVEST
07/15/87 PREHARVEST
07/15/87 PREHARVEST
07/20/87 PREHARVEST
07/20/87 PREHARVEST
08/10/B7 PREHARVEST
08/10/87 PREHARVEST
08/15/87 PREHARVEST
08/15/87 PREHARVEST
08/15/87 PREHARVEST
08/15/87 PREHARVEST
08/20/87 PREHARVEST
08/20/87 PREHARVEST
09/15/87 PREHARVEST
09/20/87 PREHARVEST
10/15/87 PREHARVEST
10/25/87 PREHARVEST
10/30/87 HARVEST
11/15/87 HARVEST
11/20/87 HARVEST
11 / 3 0 / 8 7
11 / 3 0 / 8 7
11 / 3 0 / 8 7
11 / 3 0 / 8 7
NUHBER
PRODUCT NAHE
OF
A
10/30/87 HARVEST
11/20/87 HARVEST
D AT E
TYPE
TYPE
UNITS
HEAD
CASH LANDLORD BREAK
NON- SHARE
EVEN
CASH
PROD.
.0000
.0000
INPUT NAHE
NUHBER CASH
OF
NONUNITS
(:ash
HIRED LABOR
HIRED LABOR
HIRED LABOR
SHREDDING
HIRED LABOR
APPLY FERTILIZER
NITROGEN (DRY)
2
TRICKLE SYSTEH
HIRED LABOR
SPRAYING
HI SPEED
PECAN
INSECTICIDE
FUNGICIDE
PECAN
TRICKLE SYSTEH
2
SPRAYING
HI SPEED
ZINC SULPHATE
HIRED LABOR
SPRAYING
6 FT
HERBICIDE
PECAN
TRICKLE SYSTEH
2
HI SPEED
SPRAYING
ZINC SULPHATE
PECAN
INSECTICIDE
APPLY FERTILIZER
NITROGEN (DRY)
3/4 TON
PICKUP TRUCK
HIRED LABOR
HI SPEED
SPRAYING
INSECTICIDE
PECAN
PECAN
FUNGICIDE
2
TRICKLE SYSTEH
ZINC SULPHATE
HISC ADHIN 0/H
HIRED LABOR
HI SPEED
SPRAYING
PECAN
INSECTICIDE
2
TRICKLE SYSTEH
ZINC SULPHATE
6 FT
SPRAYING
PECAN
HERBICIDE
HIRED LABOR
SPRAYING
HI SPEED
INSECTICIDE
PECAN
PECAN
FUNGICIDE
TRICKLE SYSTEH
2
ZINC SULPHATE
HIRED LABOR
2
TRICKLE SYSTEH
HIRED LABOR
SHREDDING
CUSTOH PICKING
PECANS
HIRED LABOR
CUSTOH PICKING ' PECANS
PECANS
LAND - CASH REN1
PECAN
ESTABL.
PECAN
PREHARV.
PECAN
EARLY
1.5000
1.5000
1.5000
1.0000
1.5000
1.0000
70.0000
1.0000
1.5000
1.0000
3.9000
1.5000
2.0000
1.0000
7.5000
1.5000
1.0000
.5000
2.6000
1.0000
7.5000
3.9000
1.0000
70.0000
20.0000
1.5000
1.0000
3.9000
1.5000
2.6000
7.5000
1.0000
1.5000
1.0000
3.9000
2.6000
7.5000
1.0000
.5000
1.5000
1.0000
3.9000
1.5000
2.6000
7.5000
1.5000
2.6000
1.5000
1.0000
600.0000
1.5000
600.0000
1.0000
1.0000
1.0000
1.0000
INPUT
H
H
H
H
H
E
0
H
H
E
E
0
H
E
H
H
E
0
H
E
E
H
E
H
H
H
E
E
0
E
E
H
H
E
0
E
H
E
H
H
E
E
0
E
H
0
H
H
G
H
G
K
L
L
L
PER
600.0000
600.0000
PECANS
PECANS
O
F
H
HEIGHT
OF
C
C
.00
.00
Y
Y
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
C
V
V
C
V
c
V
c
V
c
c
V
V
c
c
V
V
c
V
c
c
V
V
c
V
c
V
c
c
V
V
c
c
V
F
V
c
V
c
V
c
c
V
V
c
c
V
V
c
c
V
V
c
V
c
c
c
V
V
V
F
F
F
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
J-*N
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.
C13.84
B-124KC13)
Projections for Planning Purposes Only
Not to be Used without Updating after January 26, 1988,
PECAN ORCHARD, EARLY PRODUCTION PHASE (YEARS 5-9)
Southwest Texas District-13 (Wintergarden Region)
1988 Projected Costs and Returns per Acre
GROSS INCOME Description
PECANS
Total
Quantity Unit $ / Unit
600.000 lb. 0.8000
480.00
480.00
Total GROSS Income
VARIABLE COST Description
PREHARVEST
NITROGEN (DRY)
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
ZINC SULPHATE
HERBICIDE
ZINC SULPHATE
INSECTICIDE
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
ZINC SULPHATE
INSECTICIDE
HERBICIDE
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
Fuel & Lube - Machinery
Irrigation
Machinery
Repairs
Irrigation
Labor
Machinery
Other
Irrigation
Total PREHARVEST
HARVEST
Fuel & Lube
Machinery
Machinery
Repairs
Labor
Machinery
Other
Quantity
==========
Unit
BBSS
SSSSSSSSSSS
37.500
2.500
1.000
0.500
2.500
0.500
2.500
1.000
2.500
1.000
0.500
2.500
1.000
0.500
2.500
1.000
0.500
lb.
lb.
appl
appl
lb.
acre
lb.
appl
lb.
appl
appl
lb.
appl
acre
lb.
appl
appl
Acre
Acre
Acre
Acre
Hour
Hour
Hour
.180
.300
3.000
12.000
.300
24.500
.300
3.000
.300
3.000
12.000
.300
3.000
24.500
.300
3.000
12.000
5.078
10.000
3.340
$ / Unit
Total
SSSSSSSSBSS
6.75
0.75
3.00
6.00
0.75
12.25
0.75
3.00
75
00
00
75
00
12.25
0.75
00
00
71
14.98
6.24
9.60
22.85
40.00
12.69
4.500
4.000
3.800
182.83
2.975
20.000
Acre
Acre
Hour
Hour
8.43
5.86
13.39
80.00
4.500
4.000
Total HARVEST
Interest - OC Borrowed
107.67
97.651
Dol.
10.25
0.105
sssssss
Total VARIABLE COST
300.76
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 $
0.50 per lb. of PECANS
179.24
GROSS INCOME minus VARIABLE COST
FIXED COST Description
BSSSSSSSSSSBBSSSBSSSSSBSSSSSSSSSS
MISC ADMIN 0/H
Machinery and Equipment
Irrigation
Land
Perennial Crop
Unit
Total
BBSS
SSSSSSSSBSS
acre
Acre
Acre
Acre
Acre
12.00
129.41
88.82
50.00
86.94
SSSSSBSBBBB
367.17
Total FIXED Cost
Break-Even Price, Total Cost $
Your
Estimate
1 . 11 p e r l b . o f P E C A N S
Total of ALL Cost
667.93
NET PROJECTED RETURNS
-187.93
Harvested with owned equipment,
Information presented Is prepared solely as a general guide and Is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C13.85
B-124KC13)
Projections for Planning Purposes Only
Not to be Used without Updating after January 26, 1988.
D AT E
S TA G E
OF
PRODUCTION
10/30/87 HARVEST
11/20/87 HARVEST
D AT E
S TA G E
OF
PRODUCTION
12/15/86 PREHARVEST
01/15/87 PREHARVEST
02/15/87 PREHARVEST
03/10/87 PREHARVEST
03/15/87 PREHARVEST
03/15/87 PREHARVEST
03/15/87 PREHARVEST
04/15/87 PREHARVEST
04/15/87 PREHARVEST
04/15/87 PREHARVEST
04/15/87 PREHARVEST
04/15/87 PREHARVEST
04/20/87 PREHARVEST
05/10/87 PREHARVEST
05/10/87 PREHARVEST
05/15/87 PREHARVEST
05/15/87 PREHARVEST
05/15/87 PREHARVEST
05/20/87 PREHARVEST
05/20/87 PREHARVEST
05/20/87 PREHARVEST
05/20/87 PREHARVEST
05/25/87 PREHARVEST
05/31/87 PREHARVEST
06/15/B7 PREHARVEST
06/15/87 PREHARVEST
06/15/87 PREHARVEST
06/15/87 PREHARVEST
06/15/87 PREHARVEST
06/20/87 PREHARVEST
06/30/87 PREHARVEST
07/15/87 PREHARVEST
07/15/87 PREHARVEST
07/15/87 PREHARVEST
07/15/87 PREHARVEST
07/20/87 PREHARVEST
08/10/87 PREHARVEST
08/10/87 PREHARVEST
08/15/87 PREHARVEST
08/15/87 PREHARVEST
08/15/87 PREHARVEST
08/15/87 PREHARVEST
08/15/87 PREHARVEST
08/20/87 PREHARVEST
09/15/87 PREHARVEST
09/20/87 PREHARVEST
10/20/87 PREHARVEST
10/30/87 HARVEST
10/30/87 HARVEST
10/30/87 HARVEST
10/30/87 HARVEST
11/15/87 HARVEST
11/20/87 HARVEST
11/20/87 HARVEST
11/20/87 HARVEST
11/20/87 HARVEST
11 / 3 0 / 8 7
11 / 3 0 / 8 7
11 / 3 0 / 8 7
TYPE
NUHBER
PRODUCT NAHE
OF
PROD.
A
A
TYPE
PECANS
PECANS
UNITS
HEAD
CASH LANDLORD BREAK
NON- SHARE
EVEN
CASH
PROD.
.0000
.0000
INPUT NAHE
NUHBER CASH
OF
NONUNITS
C:ash
HIRED LABOR
HIRED LABOR
HIRED LABOR
SHREDDING
HIRED LABOR
APPLY FERTILIZER
NITROGEN (DRY)
HIRED LABOR
SPRAYING
HI SPEED
ZINC SULPHATE
PECAN
INSECTICIDE
FUNGICIDE
PECAN
TRICKLE SYSTEH
1
SPRAYING
HI SPEED
ZINC SULPHATE
HIRED LABOR
SPRAYING
6 FT
HERBICIDE
PECAN
TRICKLE SYSTEH
1
SPRAYING
HI SPEED
ZINC SULPHATE
INSECTICIDE
PECAN
APPLY FERTILIZER
PICKUP TRUCK
3/4 TON
HIRED LABOR
SPRAYING
HI SPEED
ZINC SULPHATE
INSECTICIDE
PECAN
FUNGICIDE
PECAN
TRICKLE SYSTEH
1
HISC ADHIN 0/H
HIRED LABOR
SPRAYING
HI SPEED
ZINC SULPHATE
INSECTICIDE
PECAN
TRICKLE SYSTEH
1
SPRAYING
6 FT
HERBICIDE
PECAN
HIRED LABOR
SPRAYING
HI SPEED
ZINC SULPHATE
INSECTICIDE
PECAN
FUNGICIDE
PECAN
TRICKLE SYSTEH
1
HIRED LABOR
TRICKLE SYSTEH
1
SHREDDING
SHAKING
PECANS
PICKING
PECANS
PECAN CLEANER
HIRED LABOR
DISC OFFSET
8 FT
SHAKING
PECANS
PICKING
PECANS
PECAN CLEANER
HIRED LABOR
' PECANS
LAND - CASH REN1
PECAN
ESTABL.
PECAN
PREHARV.
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
37.5000
1.0000
1.0000
2.5000
1.0000
.5000
1.0000
1.0000
2.5000
1.0000
1.0000
.5000
1.8000
1.0000
2.5000
1.0000
1.0000
20.0000
1.0000
1.0000
2.5000
1.0000
.5000
1.8000
.7500
1.0000
1.0000
2.5000
1.0000
1.8000
1.0000
.5000
1.0000
1.0000
2.5000
1.0000
.5000
1.8000
1.0000
1.8000
1.0000
3.0000
3.0000
.5000
5.0000
1.0000
3.0000
3.0000
1.5000
15.0000
1.0000
1.0000
1.0000
INPUT
H
H
H
H
H
E
H
H
E
E
E
0
H
E
H
H
E
0
H
E
E
H
H
H
H
E
E
E
0
E
H
H
E
E
0
H
E
H
H
E
E
E
0
H
0
H
H
H
D
H
H
H
H
D
H
K
L
L
PER
300.0000
300.0000
OF
H
HEIGHT
OF
C
C
.00
.00
Y
Y
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
C
V
V
C
V
C
c
V
V
c
c
c
V
V
V
c
c
V
V
c
V
c
c
V
V
c
V
c
c
c
V
V
V
c
F
V
c
c
V
V
c
c
V
V
c
c
c
V
V
V
c
V
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
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.
C13.86
B-1241(C13)
Projections for Planning Purposes Only
Not to be Used without Updating after January 26, 1988.
PECAN ORCHARD, OPERATIONAL PHASE (YEARS 10-20)
Southwest Texas District-13 (Wintergarden Region)
1988 Projected Costs and Returns per Acre
J
^
\
GROSS INCOME Description
PECANS
Quantity
1200.000
Unit
$
/ Unit
lb.
0.8000
Quantity
PREHARVEST
NITROGEN (DRY)
INSECTICIDE
FUNGICIDE
ZINC SULPHATE
HERBICIDE
ZINC SULPHATE
INSECTICIDE
NITROGEN (DRY)
INSECTICIDE
FUNGICIDE
ZINC SULPHATE
INSECTICIDE
ZINC SULPHATE
HERBICIDE
INSECTICIDE
FUNGICIDE
ZINC SULPHATE
Fuel & Lube - Machinery
- Irrigation
- Machinery
Repairs
- Irrigation
- Machinery
Labor
- Other
- Irrigation
70.000
3.900
1.500
7.500
0.500
7.500
3.900
70.000
3.900
1.500
7.500
3.900
7.500
0.500
3.900
1.500
7.500
5.078
16.500
3.340
Unit
$
/ Unit
lb.
appl
appl
lb.
acre
lb.
appl
lb.
appl
appl
lb.
appl
lb.
acre
appl
appl
lb.
Acre
Acre
Acre
Acre
Hour
Hour
Hour
.180
3.000
12.000
.300
24.500
.300
3.000
.180
3.000
12.000
.300
3.000
.300
24.500
3.000
12.000
.300
4.500
4.000
3.800
5.020
35.000
Acre
Acre
Hour
Hour
4.500
4.000
Total HARVEST
152.715
Dol .
$
0.105
16.04
440.62
Unit
To t a l
BBSS
acre
Acre
Acre
Acre
Acre
16.00
154.94
90.32
50.00
112.25
423.50
Total FIXED Cost
Break-Even Price, Total Cost $
10.70
7.53
22.59
140.00
o . 4 3 p e r l b . of PECANS
GROSS INCOME minus VARIABLE COST
MISC ADMIN 0/H
Machinery and Equipment
Irrigation
Land
Perennial Crop
12.60
11.70
18.00
2.25
12.25
2.25
11.70
12.60
11.70
18.00
2.25
11.70
2.25
12.25
11.70
18.00
2.25
7.71
23.96
6.24
9.60
22.85
66.00
12.69
519.38
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: oosst t
SSSBBBSSSSBSSSBSSSSSSSSSSSSSSSSSt
To t a l
180.82
Total VARIABLE COST
FIXED COST Description
960.00
322.52
Total PREHARVEST
HARVEST
Fuel & Lube
Machinery
Machinery
Repairs
Labor
Machinery
Other
Interest - OC Borrowed
Your
Estimate
960.00
Total GROSS Income
VARIABLE COST Description
To t a l
0 . 7 8 p e r l b . of PECANS
942.88
Total of ALL Cost
17.12
NET PROJECTED RETURNS
Harvested with owned equipment,
Information presented Is prepared solely as a general guide and Is not intended to recognise or predict the costs
and returns from any ona particular farm or ranoh operation. These projections were collected and developed by
Staff members of the Texas Agricultural Extension Service and approved for publication.
C13.87
B-1241(C13)
Projections for Planning Purposes Only
Not to be Used without Updating after January 26, 1988,
DATE
STAGE
OF
PRODUCTION
10/30/87 HARVEST
11/20/87 HARVEST
DATE
12/15/86
01/15/87
02/15/87
03/10/87
03/15/87
03/15/87
03/15/87
03/20/87
04/15/87
04/15/87
04/15/87
04/15/87
04/20/87
05/10/87
05/10/87
05/15/87
05/15/87
05/15/87
05/20/87
05/20/87
05/20/87
05/20/87
05/25/87
05/25/87
05/31/87
06/15/87
06/15/87
06/15/87
06/15/87
06/20/87
06/20/87
06/30/87
07/15/87
07/15/87
07/15/87
07/20/87
07/20/87
08/10/87
08/10/87
08/15/87
08/15/87
08/15/87
08/15/87
08/20/87
08/20/87
09/15/87
09/20/87
10/15/87
10/25/87
10/30/87
10/30/87
10/30/87
10/30/87
11 / 2 0 / 8 7
11 / 2 0 / 8 7
11 / 2 0 / 8 7
11 / 2 0 / 8 7
11 / 3 0 / 8 7
11 / 3 0 / 8 7
11 / 3 0 / 8 7
11/30/87
STAGE
OF
PRODUCTION
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
HARVEST
HARVEST
HARVEST
HARVEST
HARVEST
HARVEST
TYPE
OF
PROD.
A
A
TYPE
OF
INPUT
H
H
H
H
H
H
E
0
H
H
E
E
0
H
E
H
H
E
0
H
E
E
H
E
H
H
H
E
E
0
E
E
H
H
E
0
E
H
E
H
H
E
E
0
E
H
0
H
H
H
H
H
D
H
H
H
D
K
L
L
L
PRODUCT NAHE
NUHBER
OF
UNITS
600.0000
600.0000
PECANS
PECANS
.00
.00
.0000
.0000
NUHBER CASH FIXED LANDLORD
OF
NONOR
SHARE
U N I T S C A S H VA R I .
INPUT NAHE
HIRED LABOR
HIRED LABOR
HIRED LABOR
SHREDDING
HIRED LABOR
APPLY FERTILIZER
NITROGEN (DRY)
TRICKLE SYSTEH
HIRED LABOR
SPRAYING
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEH
SPRAYING
ZINC SULPHATE
HIRED LABOR
SPRAYING
HERBICIDE
TRICKLE SYSTEH
SPRAYING
ZINC SULPHATE
INSECTICIDE
APPLY FERTILIZER
NITROGEN (DRY)
PICKUP TRUCK
HIRED LABOR
SPRAYING
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEH
ZINC SULPHATE
HISC ADHIN 0/H
HIRED LABOR
SPRAYING
INSECTICIDE
TRICKLE SYSTEH
ZINC SULPHATE
SPRAYING
HERBICIDE
HIRED LABOR
SPRAYING
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEH
ZINC SULPHATE
HIRED LABOR
TRICKLE SYSTEH
HIRED LABOR
SHREDDING
SHAKING
PICKING
HIRED LABOR
PECAN CLEANER
SHAKING
PICKING
HIRED LABOR
PECAN CLEANER
LAND - CASH RENT
PECAN
PECAN
PECAN
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
HI SPEED
PECAN
PECAN
2
HI SPEED
6 FT
PECAN
2
HI SPEED
PECAN
3/4 TON
HI SPEED
PECAN
PECAN
2
HI SPEED
PECAN
2
6 FT
PECAN
HI SPEED
PECAN
PECAN
2
PECANS
PECANS
PECANS
PECANS
PECANS
ESTABL.
PREHARV.
EARLYHAR
1.5000
1.5000
1.5000
1.0000
1.5000
1.0000
70.0000
1.0000
1.5000
1.0000
3.9000
1.5000
2.0000
1.0000
7.5000
1.5000
1.0000
.5000
2.6000
1.0000
7.5000
3.9000
1.0000
70.0000
20.0000
1.5000
1.0000
3.9000
1.5000
2.6000
7.5000
1.0000
1.5000
1.0000
3.9000
2.6000
7.5000
1.0000
.5000
1.5000
1.0000
3.9000
1.5000
2.6000
7.5000
1.5000
2.6000
1.5000
1.0000
6.0000
6.0000
10.0000
.5000
6.0000
6.0000
25.0000
1.5000
1.0000
1.0000
1.0000
1.0000
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.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.
C13.88
CROP PRODUCTS REPORT
January 26, 1988
Crop Product Name
BEETS #1
BEETS #2
BEETS #3
CABBAGE
CANTALOUPES
CARROTS
CARROTS #1
CARROTS #2
CARROTS #3
CORN
CORN
CORN SILAGE
COTTON LINT
COTTON LINT
COTTONSEED
CUCUMBERS
CUCUMBERS
CULLS
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
GRAZING
GRAZING
GRAZING
GUAR
HAY
HAY
HAY
LETTUCE
OATS
ONIONS
PASTURE
PASTURE
PEANUTS
PECANS
SM. GRAINS PAST.
SORGHUM
SOYBEANS
SPANISH PEANUTS
SPINACH
SPINACH
SPINACH SECONDS
SUNFLOWERS
USEABLE CULLS
WHEAT
WHEAT
FOOD
IRRI.
PICKLES
CARROT
CORN
COTTON
OATS
SORGHUM
WHEAT
BERMUDA
OATS
BERMUDA
SORGHUM
BUFFELGR
SORGHUM
F.RUNNER
FRESH
PROCESS.
BEET
SPRING
WINTER
Price
per
Unit
60.0000
70.0000
10.0000
3.5000
6.0000
6.5000
15.0000
64.0000
36.0000
1.8900
2.5000
18.0000
.5700
.6200
85.0000
6.5000
9.5000
1.0000
.9700
.1500
.1000
1.8300
1.8400
.4000
.3000
.3000
14.0000
60.0000
50.0000
50.0000
5.5000
1.3500
5.0000
.3000
.3000
28.5000
.8000
.0000
2.8400
5.0000
28.5000
5.7500
82.0000
1.0000
.0800
1.0000
2.1100
2.1100
Unit
of
Mes.
Weight
per
Unit
ton
ton
ton
bag
crtn
bag
ton
ton
ton
bu.
bu.
ton
lb.
lb.
ton
crtn
cwt.
ton
bu.
lb.
bu.
cwt.
bu.
days
days
days
cwt.
ton
ton
ton
crtn
bu.
bag
days
days
cwt.
lb.
AUM
cwt.
bu.
cwt.
bu.
ton
ton
lb.
ton
bu.
bu.
2000.0000
2000.0000
2000.0000
1.OOOO
1.OOOO
1.0000
2000.0000
2000.0000
2000.0000
56.0000
56.0000
2000.0000
1.0000
1.0000
2000.0000
1.0000
100.0000
2000.0000
56.0000
1.0000
32.OOOO
100.0000
60.0000
1.0000
.0000
.0000
100.0000
2000.0000
2000.0000
2000.0000
50.0000
32.0000
1.0000
.0000
.0000
100.0000
1.0000
1.0000
100.0000
56.0000
100.0000
1.0000
2000.0000
2000.0000
1.0000
2000.0000
60.0000
60.0000
Cash
Flow
Row
20
21
21
20
20
20
20
20
20
20
20
20
20
20
21
20
20
22
23
23
23
23
23
20
20
20
20
20
20
20
20
20
20
20
20
20
20
21
21
20
20
20
20
20
20
22
22
22
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.
C13.89
TRACTORS, IMPLEMENTS AND EQUIPMENT
JANUARY 26, 1988
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
SELF PROPELLED
TRACTOR
TRACTOR
TRACTOR
IOO HP
IOO
12000
DI
12000
TRACTOR
125 HP
125
12000
DI
12000
TRACTOR
150 HP
150
12000
DI
12000
TRACTOR
40 HP
40
12000
DI
12000
TRACTOR
75 HP
75
12000
DI
12000
PECAN PICKER
350
400
600
350
400
60
4
39300
38
35370
46900
38
42210
54800
38
49320
14400
38
12960
24900
38
22410
.029
.029
.029
.029
.029
.68
7
1.5
.92
.68
7
1.5
.92
.68
7
1.5
.92
.68
7
1.5
.92
.68
7
1.5
.92
C
2
C
2
C
2
C
2
C
2
25
2000
GA
2000
70
12
1.0
1.25
10000
10000
.23
.64
7
1.4
.885
D
C
2
/"S^L
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
($)
(%)
SALVAGE VALUE
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (KR OR HI)
REPAIR COEFFICIENT 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)
IHPLEHENT
IHPLEHENT
ANHYDROUS APPL.
IHPLEHENT
BED SHAPER
IHPLEHENT
IHPLEHENT
BEDDER
6 ROH
CHISEL
IHPLEHENT
COHBINE
PEANUT
CULTIVATOR
4 ROH
115
115
55
50
70
1200
2500
2500
2500
2000
2500
1200
2500
2500
2500
2000
2500
100
5
18
60
100
4.5
12
80
100
4.5
20
80
200
4.5
15
80
250
2.5
60
100
5
12
80
1.1
1.2
1
100
1
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
2700
3780
3780
16200
3025
10
10
16
30
10
1950
1760
3780
16200
3025
.934
.364
.364
.364
1
10
1.4
1
C
C
1
.6
10
1.3
.6
10
1.3
.6
10
1.3
.885
.885
.885
C
C
2
C
C
2
20
100
C
C
2
13.3
.380
.64
6
1.4
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
Am*.
Information presented is prepared solely as a general guide and is not intended to reoognlse 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.
C13.90
DESCRIPTION
#SSTIRST 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 (%)
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 ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR.YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
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)
IHPLEHENT
IHPLEHENT
IHPLEHENT
CULTIVATOR
6 ROH
IHPLEHENT
IHPLEHENT
IHPLEHENT
CULTIVATOR CULTIVATOR 4 ROH CULTIVATOR 6 ROH
ROLLING
ROLLING
FIELD
DIGGER
PEANUT
DISC
TANDEH
115
55
70
100
50
65
2500
2500
2500
2500
2500
2500
2500
2500
2500
2500
2500
2500
100
5
18
80
200
6
15
80
100
3.5
12
80
100
3.5
18
80
250
2.5
6.7
60
100
4.5
14
83
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
3240
3780
2700
3780
3240
4320
10
16
10
30
30
10
2700
3780
1300
4320
.364
.364
.222
.364
.6
10
1.3
.6
10
1.4
.6
10
1.3
.885
.885
.885
C
C
2
C
C
2
3240
3780
.364
.6
10
1.3
.885
C
C
2
IHPLEHENT
364
.6
10
1.3
885
C
C
2
IHPLEHENT
DISC-OFFSET
12 FT
.6
8
1.3
.885
C
C
2
IHPLEHENT
IHPLEHENT
DISC-OFFSET
8 FT
IHPLEHENT
DRILL FERTILIZER SPDR.
C
C
2
IHPLEHENT
HARROH SPIKE
LAND PLANE
60
40
26
20
25
100
2500
2500
1200
1200
2500
2500
2500
2500
1200
1200
2500
2500
100
4.8
12
83
50
5
8
80
88
4
14
72
50
4
20
67
35
4.5
24
80
100
6
12
60
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
6590
3200
5800
2700
1620
6480
10
10
10
10
6590
3200
5220
2700
.364
.364
.777
.934
.6
10
1.3
.6
10
1.3
.6
10
1.4
.885
.885
.885
C
C
2
C
C
2
30
30
1620
6480
.364
.168
100
C
C
2
1
10
1.4
1
C
C
2
.6
10
1.3
.6
10
1.4
.885
.885
C
C
2
C
C
2
M0y*\
Information presented Is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C13.91
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (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
(HR)
ON FARH HIRED LABOR
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR.YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
(X)
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,«)
LEASE CALC. (HOUR.YEAR)
IHPLEHENT
HOLDBOARD PLOH
IHPLE)1ENT
IHPLEHENT
PECAN SHAKER
PECAN SHAKER
HYDRAUL.
IHPLEHENT
IHPLEHENT
PLANTER
4 ROH
IHPLEHENT
PLANTER
6 ROH
PLANTER
PEANUT
70
25
30
30
46
30
2500
2000
1200
1200
1200
1200
2500
2000
1200
1200
1200
1200
100
4.5
5.3
80
140
6
140
4
6
75
4.5
75
4.5
12.7
10.5
60
4.5
65
4.3
60
75
4.5
18
60
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.1
1.1
1.1
6480
4200
4200
5180
6480
5400
10
10
10
10
10
10
6480
4200
3800
5180
6480
5400
364
.6
8
1.3
885
C
C
2
.364
.777
.777
.777
.777
.6
10
1.3
.6
8
1.4
.6
10
1.4
.6
8
1.4
.885
.885
.885
.885
D
C
2
C
C
1
140
IHPLEHENT
IHPLEHENT
PLANTER
STANHAY
IHPLEHENT
PLANTING EQUIP.
PECAN
13.3
C
C
2
RODHEEDER
SHREDDER
.6
8
1.4
.885
C
C
2
C
C
2
IHPLEHENT
IHPLEHENT
60
IHPLEHENT
SPRAYER
12 FT
SPRAYER
6 FT
20
60
40
20
20
1200
1200
2500
2000
1200
1200
1200
1200
2500
2000
1200
1200
75
4.5
200
3
10
100
5
16
80
200
3.7
14
80
35
4
12
65
35
4
6
65
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1190
30
13.3
60
1.1
1.2
3240
10
3240
777
.6
10
1.4
885
C
C
2
80
.5
1.1
1.2
1
100
1
100
.934
1
10
1.4
1
D
C
1
3000
5180
1300
30
10
10
10
1080
4750
1300
2900
.364
.230
.777
.6
10
1.3
.6
8
1.4
.777
.6
8
1.4
.885
C
C
2
.885
C
C
2
C
C
2
.6
8
1.4
.885
C
C
2
^**3\
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.
C13.92
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR ffl
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF..CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR.YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (KR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #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
EQUIPHENT
EQUIPHENT
EQUIPHENT
SPRAYER
HI SPEED
SPRAYER
HYDRAUL.
SPRAYER
HYDRO.
PECAN CLEANER
STOCK SPRAYER
STOCK TRAILER
1200
1200
1200
10
10
1200
1200
1200
10
10
200
5
28
65
3.8
1.1
1.2
200
5
19
65
3.8
1.1
1.2
200
5
19
65
3.8
1.1
1.2
400
EL
400
37.5
40
1
1
5500
1500
1500
3800
1000
2600
5500
1000
1000
3800
1000
2400
5
76
10.00
13.00
40
1
1
30
30
30
30
30
30
.777
.777
.777
.885
.885
.885
.6
6
1.4
D
C
2
.6
6
1.4
D
C
2
10
10
.6
6
1.4
D
C
2
EQUIPHENT
TACK
10
10
1
500
10
500
5.00
1
Information presented Is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections ware collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C13.93
10
OPERATING INPUT RESOURCES
January 26, 1988
Operating Input
S S S S S S B S S Ss s s s s s
BEEHIVE RENT
BORON
COTTONSEEDi CAKE
DEFOLIANT
FED. CROP I N S . *
FED. CROP I N S . *
FED. CROP I N S . *
FED. CROP I N S . *
FED. CROP I N S . *
FED. CROP I N S . *
FED. CROP I N S . *
FED. CROP I N S . *
FED. CROP I N S . *
FED. CROP I N S . *
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE, PCNB
GIN, BAG, TIES
GROWTH RETARDANT
HAIL INSURANCE*
HAIL INSURANCE*
HAIL INSURANCE*
HERB. POSTEMERGE
HERB, PRE--EMERGE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
INOCULANT
ssssssss
Price
per
Unit
ssssssss
15
10.05
.11
CORN
CORNFOOD
COTTON
FPEANUT
SORGHUMD
SORGHUMI
SOYBEAN
SPEANUT
WHEATD
WHEATI
BEET
CABBAGE
CANT.
CARROT
CUCUMBER
DTRT
LETTUCE
ONION
PEANUT
PECAN
REDOMIL
SPINACH
CORN
COTTONLS
COTTONSS
PEANUT
PEANUT
CABBAGE
CANT.
CARROT
CORN
COTTON
CUCUMBER
GUAR
HAY
LETTUCE
ONION
PECAN
ROUNDUP
SORGHUM
SOYBEAN
SP.B
SPINACH
SUNFLOW.
Unit
of
Measure
BBSBSBS
acre
acre
lb.
11 . 5
4.91
4.94
14.39
14.50
3.30
2.35
6.55
24.44
2.62
2.37
7.00
10.00
10.00
10.00
10.00
11.00
5.40
12.00
7.70
12.00
3.25
9.00
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
appl
appl
appl
acre
48.50
14.00
10.00
17.00
10.00
9.00
3.12
8.50
12.00
15.00
15.00
8.50
8.00
4.00
2.40
9.00
35.00
24.50
17.00
10.00
4.00
27.00
25.00
4.00
bale
appl
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
.45
.50
lb.
appl
appl
appl
appl
lb
appl
lb.
qt.
acre
acre
acre
acre
acre
acre
Cash
Flow
Row
ssss
52
44
47
45
54
54
54
54
54
54
54
54
54
54
45
45
45
45
45
45
45
45
45
45
45
45
45
55
45
54
54
54
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
43
Information presented Is prepared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C13.94
A&%.