Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989.
DATE
STAGE
TYPE
O
F
O
F
PRODUCTION
05/05/89 FIRST CUTTING
06/10/89 SECOND CUTTING
07/15/89 THIRD CUTTING
09/20/89 FOURTH CUTTING
DATE
PRODUCT
NUHBER
NAME
PROD.
A
A
A
A
PER
UNITS
HEAD
HAY
HAY
HAY
HAY
TYPE
OF
OF
OF
PRODUCTION
INPUT
UNITS
E
E
E
H
E
H
G
G
E
H
G
G
E
H
G
G
E
H
G
G
K
L
.0000
.0000
.0000
.0000
3.5000
3.5000
3.5000
3.5000
STAGE
11 / 1 5 / 8 8 FIRST CUTTING
11 / 1 5 / 8 8 FIRST CUTTING
03/15/89 FIRST CUTTING
03/15/89 FIRST CUTTING
04/05/89 FIRST CUTTING
04/30/89 FIRST CUTTING
05/10/89 FIRST CUTTING
0 5 / 1 0 / 8 9 FIRST CUTTING
05/10/89 SECOND CUTTING
0 5 / 3 0 / 8 9 SECOND CUTTING
0 6 / 1 5 / 8 9 SECOND CUTTING
06/15/89 SECOND CUTTING
06/15/89 THIRD CUTTING
06/30/89 THIRD CUTTING
0 7 / 2 0 / 8 9 THIRD CUTTING
07/20/89 THIRD CUTTING
0 7 / 2 1 / 8 9 FOURTH CUTTING
0 8 / 3 0 / 8 9 FOURTH CUTTING
0 9 / 2 0 / 8 9 FOURTH CUTTING
0 9 / 2 0 / 8 9 FOURTH CUTTING
09/30/89
09/30/89
HEIGHT
O
F
INPUT NAHE
FERTILIZER (P)
FERTILIZER (K)
HERBICIDE
SPRAYING
FERTILIZER (N)
PICKUP TRUCK
CUSTOH BALING
BALE MOVING
FERTILIZER (N)
PICKUP TRUCK
CUSTOH BALING
BALE HOVING
FERTILIZER (N)
PICKUP TRUCK
CUSTOH BALING
BALE MOVING
FERTILIZER (N)
PICKUP TRUCK
CUSTOH BALING
BALE MOVING
LAND CHARGE
COASTAL BERMUDA
NUMBER
APPL'D
APPL'D
HAYH
PASTURE
APPL'D
3/4 TON
ROUND
HAY
APPL'D
3/4 TON
ROUND
HAY
APPL'D
3/4 TON
ROUND
HAY
APPL'D
3/4 TON
ROUND
HAY
FORAGE
80.0000
220.0000
1.0000
1.0000
100.0000
5.0000
4.0000
4.0000
100.0000
5.0000
4.0000
4.0000
100.0000
5.0000
4.0000
4.0000
50.0000
5.0000
2.0000
2.0000
1.0000
1.0000
CASH
NON
CASH
B-1241(C05)
CASH LANDLORD BREAK
NON
SHARE
EVEN
CASH
PROD.
C
C
C
C
.00
.00
.00
.00
Y
Y
Y
Y
FIXED LANDLORD
OR SHARE
VARI.
C
V
C
C
C
C
V
V
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
F
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and is not Intended to recognise or predict the cost!
ond returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.18
B-1241(C05)
Projections for Planning Purposes Only
Not to be Used without Updating after April 8. 1989,
COASTAL BERMUDAGRASS PASTURE MAINTENANCE
N o r t h e a s t Te x a s D i s t r i c t ( 5 )
1989 Projected Costs and Returns per Acre
GROSS INCOME Description
-WARNING- No gross receipts
VARIABLE COST Description
.BSBSSSSSSSSssssssssssssssssssssss
LIME
HERBICIDE
FERTILIZER (N)
FERTILIZER (P)
FERTILIZER (K)
Fuel & Lube - Machinery
Repairs
Machinery
Labor
Machinery
Interest
OC Borrowed
Quantity
Quantity
IBBSBSSSSSS
0.330
1.000
60.000
20.000
50.000
0.916
22.590
Unit
Unit
ssss
ton
acre
lb.
lb.
lb.
Acre
Acre
Hour
Dol .
Total VARIABLE COST
$ / Unit
sssssssssss
$ / Unit
To t a l
To t a l
SSSSBSSSSSB
SSBSSSSSBSS
27.000
5.500
.230
.220
. 11 0
8.91
5.50
13.80
4.40
5.50
1.31
0.32
5.04
2.71
5.500
0. 120
Your
Estimate
47.48
■47.48
GROSS INCOME minus VARIABLE COST
FIXED COST Description
Unit
BBSS
Acre
Acre
Machinery and Equipment
Perennial Crop
To t a l
6.50
9.31
Total FIXED Cost
15.81
Total of ALL Cost
63.29
NET PROJECTED RETURNS
-63.29
/SfWN
JPS\
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.19
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989.
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
PRODUCT NAHE
NUMBER
OF
UNITS
B-124KC05)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
-HARNING- NO VALID RECEIPTS RECORDS
DATE
STAGE
OF
PRODUCTION
01/15/89
03/15/89
04/15/89
04/15/89
04/15/89
06/15/89
07/10/89
09/30/89
TYPE
OF
INPUT NAHE
NUMBER
OF
INPUT
E
E
E
E
E
H
H
L
UNITS
LIME
HERBICIDE
FERTILIZER (N)
FERTILIZER (P)
FERTILIZER (K)
PICKUP TRUCK
SHREDDING
COASTAL BERMUDA
PASTURE
APPL'D
APPL'D
APPL'D
3/4 TON
2 ROH
.3300
1.0000
60.0000
20.0000
50.0000
10.0000
1.0000
1.0000
CASH FIXED LANDLORD
NON
O
R
SHARE
CASH VARI.
C
C
C
C
C
V
V
V
V
V
F
.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.
C5.20
Projections for Planning Purposes Only
Not to be Used without Updating after April 8. 1989.
B-124KC05)
YUCHI CLOVER ESTABLISHMENT
N o r t h e a s t Te x a s D i s t r i c t ( 5 )
1989 Projected Costs and Returns per Acre
^
N
GROSS INCOME Description
Quantity
SSSSSSSSS
-WARNING- No gross receipts
VARIABLE COST Description
FERTILIZER (P)
FERTILIZER (K)
LIME
SEED
INOCULANT
Fuel & Lube - Machinery
Repairs
Machinery
Labor
Machinery
Interest
OC Borrowed
Quantity
Unit
SBSB
Unit
SSSSSSSSSS
SSBS
72.000
72.000
0.500
8.000
1.000
lb.
lb.
ton
lb.
acre
Acre
Acre
Hour
Dol.
1.514
55.654
Total VARIABLE COST
$ / Unit
=======
s s := s:
$ / Unit
=======
s s ss s:
.220
. 11 0
27.000
1.000
1.200
5.501
0.120
To t a l
Yo u r
Estimate
SSSSBSSSSBS
To t a l
SSSSSSSSBSS
15.84
7.92
13.50
8.00
1.20
2.29
0.54
8.33
6.68
64.29
GROSS INCOME minus VARIABLE COST
-64.29
FIXED COST Description
Unit
SSSSSSSBSSSBSBSSSBSSSSSSSSSSSSSSS
Acre
Machinery and Equipment
To t a l
SSSSSSSSBSS
10.03
Total FIXED Cost
10.03
Total of ALL Cost
74.32
NET PROJECTED RETURNS
-74.32
Information presented Is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.21
Projections for Planning Purposes Only
Not to be Used without Updating after April 8. 1989,
DATE
STAGE
O
F
PRODUCTION
TYPE
OF
PROD.
PRODUCT NAHE
NUMBER
OF
UNITS
B-1241(C05)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
-HARNING- NO VALID RECEIPTS RECORDS
DATE
STAGE
OF
PRODUCTION
09/15/88
10/10/88
10/10/88
10/10/88
10/10/88
10/15/88
10/15/88
10/15/88
10/15/88
TYPE
OF
INPUT NAHE
NUMBER
OF
INPUT
H
E
E
E
H
H
E
E
H
UNITS
SHREDDING
FERTILIZER (P)
FERTILIZER (K)
LIME
DISCING-TANDEH
SEEDING
SEED
INOCULANT
PICKUP TRUCK
2 ROH
APPL'D
APPL'D
8 FT
BRDCAST
YUCHI
YUCHI
3/4 TON
1.0000
72.0000
72.0000
.5000
1.0000
1.0000
8.0000
1.0000
10.0000
CASH FIXED LANDLORD
NON
O
R
SHARE
CASH VARI.
C
C
C
V
V
V
C
C
V
V
.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.
C5.22
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989,
B-1241(C05)
COASTAL BERMUDAGRASS-CLOVER PASTURE MAINTENANCE
N o r t h e a s t Te x a s D i s t r i c t ( 5 )
1989 Projected Costs and Returns per Acre
GROSS INCOME Description
-WARNING- No gross receipts
VARIABLE COST Description
Quantity
=========
Quantity
SSSSSSSSSS
FERTILIZER (P)
FERTILIZER (K)
LIME
FERTILIZER (N)
Fuel & Lube - Machinery
Repairs
Machinery
Labor
Machinery
Interest
OC Borrowed
60.000
60.000
0.330
65.000
0.916
36.219
Unit
ssss
Unit
SBBS
lb.
lb.
ton
lb.
Acre
Acre
Hour
Dol .
Total VARIABLE COST
$ / Unit
s s :Z B Ss s s s s s s
$ / Unit
To t a l
BSBSBSSSSES
To t a l
s s :: s :s s s s s s s
SSSSSSSSSSS
.220
. 11 0
27.000
.230
13.20
6.60
8.91
14.95
1.31
0.32
5.04
4.35
5.500
0.120
Your
Estimate
54.67
GROSS INCOME minus VARIABLE COST
-54.67
FIXED COST Description
Unit
Acre
Acre
Acre
Machinery and Equipment
Land
Perennial Crop
To t a l
6.50
15.00
15.44
To t a l F I X E D C o s t
36.94
To t a l o f A L L C o s t
91.61
NET PROJECTED RETURNS
-91.61
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.23
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989,
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
PRODUCT NAHE
NUHBER
OF
UNITS
B-1241(C05)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
-HARNING- NO VALID RECEIPTS RECORDS
DATE
STAGE
OF
PRODUCTION
09/10/88
10/15/88
10/15/88
01/15/89
03/15/89
04/15/89
08/31/89
08/31/89
TYPE
INPUT NAHE
NUMBER
OF
OF
UNITS
INPUT
H
E
E
E
M
E
K
L
SHREDDING
FERTILIZER (P)
FERTILIZER (K)
LIHE
PICKUP TRUCK
FERTILIZER (N)
LAND CHARGE
BERMUDA-CLOVER
2 ROH
APPL'D
APPL'D
3/4 TON
APPL'D
FORAGE
1.0000
60.0000
60.0000
.3300
10.0000
65.0000
1.0000
1.0000
CASH
NON
CASH
FIXED LANDLORD
O
R
SHARE
VARI.
C
C
C
V
V
V
C
C
V
F
F
.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.
C5.24
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989
B-1241(C05)
SMALL GRAINS - RYEGRASS WINTER PASTURE
Northeast Texas District (5)
1989 Projected Costs and Returns per Acre
GROSS INCOME Description
-WARNING- No gross receipts
VARIABLE COST Description
Quantity
sssssssss
Quantity
iSSSBSSBSSS
LIME
FERTILIZER (N)
FERTILIZER (P)
FERTILIZER (K)
SEED. SMALLGRAIN
SEED. RYEGRASS
CUSTOM PLANTING
INSECTICIDE
FERTILIZER (N)
FERTILIZER (K)
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Interest - OC Borrowed
Total VARIABLE COST
0.330
11 0 . 0 0 0
60.000
60.000
100.000
20.000
1.000
1.000
90.000
60.000
1.579
77.443
Unit
BBSS
Unit
ssss
ton
lb.
lb.
lb.
lb.
lb.
acre
lb.
lb.
lb.
Acre
Acre
Hour
Dol.
$ / Unit
$
/
Unit
27.000
.230
.220
. 11 0
. 160
.330
6.000
3. 100
.230
. 110
5.500
0. 120
Total
Your
Estimate
To t a l
8.91
25.30
13.20
6.60
16.00
6.60
6.00
3. 10
20.70
6.60
2.76
0.72
8.68
9.29
sssssssssss
134.47
GROSS INCOME minus VARIABLE COST
-134.47
FIXED COST Description
Unit
Machinery and Equipment
Total FIXED Cost
Acre
To t a l
sssssssssss
9.09
9.09
Total of ALL Cost
143.56
NET PROJECTED RETURNS
-143.56
/f^N
/ ^ v
Information presented Is prepared solely as a general guide and is not intended to recognise or predict the eosts
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.25
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989.
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
PRODUCT NAHE
NUMBER
OF
UNITS
B-1241(C05)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
-HARNING- NO VALID RECEIPTS RECORDS
DATE
08/16/87
09/10/87
0 9 / 11 / 8 7
09/16/87
09/16/87
09/16/87
09/21/87
09/21/87
09/21/87
10/01/87
10/01/87
01/16/88
02/16/88
02/16/88
STAGE
TYPE
OF
OF
OF
PRODUCTION
INPUT
UNITS
H
E
H
E
E
E
E
E
G
E
H
H
E
E
INPUT NAME
DISCING
LIKE
DISCING-TANDEH
FERTILIZER (N)
FERTILIZER (P)
FERTILIZER (K)
SEED, SHALLGRAIN
SEED, RYEGRASS
CUSTOH PLANTING
INSECTICIDE
SPRAYING
PICKUP TRUCK
FERTILIZER (N)
FERTILIZER (K)
NUMBER
OFFSET
8 FT
APPL'D
APPL'D
APPL'D
SH.GRAIN
SH.GRAIN
PASTURE
3/4 TON
APPL'D
APPL'D
1.0000
.3300
1.0000
110.0000
60.0000
60.0000
100.0000
20.0000
1.0000
1.0000
1.0000
21.0000
90.0000
60.0000
CASH
NON
CASH
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
C
C
C
C
C
C
V
V
V
V
V
V
V
C
C
V
V
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
■■**%.
A ^ .
Information presented Is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.26
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989,
B-124KC05)
CHRISTMAS TREE PRODUCTION (WHOLESALE)
E a s t Te x a s D i s t r i c t s ( 5 & 9 )
1989 Projected Costs and Returns per Acre
GROSS INCOME Description
TREES
WHLSLE
Quantity
630.000
Unit
EACH
$ / Unit
9.0000
Total GROSS Income
VARIABLE COST Description
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
Mach1nery
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
To t a l
Yo u r
Estimate
5670.00
5670.00
Quantity
900.000
2.000
2.000
0.330
0.250
2.000
0.250
0.330
0.250
2.000
0.500
2.000
1.500
0.500
3.289
32.200
Unit
each
each
each
gal
lb.
each
lb.
gal
lb.
each
lb.
each
lb.
lb.
Acre
Acre
Hour
Hour
$ / Unit
.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
sssssssssss
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
1.41
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
2.69
41.35
139.06
335.83
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.OOO
0.750
8.021
41.700
Total THIRD YEAR
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
2.90
44.12
206.56
419.80
l^*N
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.27
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989,
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
NETTING
ADVERTISING
Fuel & Lube
Machinery
Repairs
Machinery
Labor
Machinery
Other
Unit
Quantity
IBSBSBSBSBS
BSSS
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
SBBBSSSBSSS
lb.
each
gal
lb.
lb.
each
lb.
each
lb.
gal
lb.
lb.
each
lb.
each
lb.
Acre
Acre
Hour
Hour
To t a l
BSsssssssss
.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
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
2.68
41.10
255.52
5.500
4.962
490.21
6.000
630.000
630.000
0.044
79.000
gal
tree
tree
Acre
Acre
Hour
Hour
9.500
.300
.500
57.00
189.00
315.00
2.39
1.52
0.24
3 7 7 . 11
5.503
4.774
Total HARVEST
Interest
B-1241(C05)
942.26
- OC Borrowed
3185.294
Dol .
382.24
0. 120
Total VARIABLE COST
2908.49
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
■ oo s t $ $
4 .61 per EACH of TREES
GROSS INCOME minus VARIABLE COST
2761.51
FIXED COST Description
Unit
SBSBSBSSSSSBSSSSSSSSSSSSSSSSSSBSS
Machinery and Equipment
Land
ssss
s ssssssssss
Acre
Acre
504.61
60.00
Total FIXED Cost
Break-Even Price, Total Cost $
To t a l
564.61
5 . 5 1 p e r E A C H o f TREES
Total of ALL Cost
3473.10
NET PROJECTED RETURNS
2196.90
.A-Sj
Information presented is prepared solely as a general guide and Is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.28
Projections for Planning Purposes O n l y
Not to be Used without Updating after A p r i l 8 .
DATE
STAGE
O
F
PRODUCTION
11/30/92 HARVEST
DATE
STAGE
OF
PRODUCTION
02/15/89 ESTABLISHMENT
02/15/89 ESTABLISHMENT
03/15/89 ESTABLISHMENT
04/15/89 ESTABLISHMENT
05/01/89 ESTABLISHMENT
05/10/89 ESTABLISHMENT
05/10/89 ESTABLISHHENT
05/15/89 ESTABLISHMENT
05/20/89 ESTABLISHMENT
05/20/89 ESTABLISHHENT
06/15/89 ESTABLISHMENT
06/15/89 ESTABLISHHENT
06/20/89 ESTABLISHHENT
06/20/89 ESTABLISHHENT
07/10/89 ESTABLISHHENT
07/10/89 ESTABLISHMENT
07/15/89 ESTABLISHMENT
07/20/89 ESTABLISHHENT
07/20/89 ESTABLISHMENT
08/01/89 ESTABLISHHENT
08/15/89 ESTABLISHMENT
08/20/89 ESTABLISHMENT
08/20/89 ESTABLISHMENT
09/05/89 ESTABLISHMENT
09/10/89 ESTABLISHHENT
09/15/89 ESTABLISHMENT
09/15/89 ESTABLISHMENT
09/15/89 ESTABLISHMENT
09/15/89 ESTABLISHMENT
09/20/89 ESTABLISHMENT
09/20/89 ESTABLISHHENT
09/25/89 ESTABLISHHENT
11/30/89 ESTABLISHHENT
02/15/90 SECOND YEAR
02/15/90 SECOND YEAR
03/15/90 SECOND YEAR
04/10/90 SECOND YEAR
04/10/90 SECOND YEAR
04/15/90 SECOND YEAR
04/20/90 SECOND YEAR
04/20/90 SECOND YEAR
04/20/90 SECOND YEAR
04/20/90 SECOND YEAR
05/01/90 SECOND YEAR
05/15/90 SECOND YEAR
05/20/90 SECOND YEAR
05/20/90 SECOND YEAR
05/20/90 SECOND YEAR
06/15/90 SECOND YEAR
06/15/90 SECOND YEAR
06/20/90 SECOND YEAR
06/20/90 SECOND YEAR
06/20/90 SECOND YEAR
07/10/90 SECOND YEAR
07/10/90 SECOND YEAR
07/15/90 SECOND YEAR
07/20/90 SECOND YEAR
07/20/90 SECOND YEAR
07/20/90 SECOND YEAR
07/25/90 SECOND YEAR
08/01/90 SECOND YEAR
08/15/90 SECOND YEAR
08/20/90 SECOND YEAR
08/20/90 SECOND YEAR
08/20/90 SECOND YEAR
09/15/90 SECOND YEAR
09/15/90 SECOND YEAR
09/20/90 SECOND YEAR
09/20/90 SECOND YEAR
09/20/90 SECOND YEAR
10/15/90 SECOND YEAR
10/20/90 SECOND YEAR
11/30/90 SECOND YEAR
02/15/91 THIRD YEAR
02/15/91 THIRD YEAR
03/16/91 THIRD YEAR
04/11/91 THIRD YEAR
04/11/91 THIRD YEAR
04/16/91 THIRD YEAR
04/21/91 THIRD YEAR
04/21/91 THIRD YEAR
04/21/91 THIRD YEAR
04/21/91 THIRD YEAR
04/26/91 THIRD YEAR
TYPE
PRODUCT NAHE
OF
NUMBER
PROD.
A
TYPE
OF
PER
UNITS
TREES
HHLSLE
INPUT NAHE
HEAD
630.0000
NUMBER
OF
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
M
H
K
H
E
E
E
H
M
E
H
E
H
H
HEIGHT
OF
UNITS
SEEDLINGS
C. TREE
PLANTING LABOR
C. TREE
PHEREHONE TRAP
DISCING-TANDEH
8 FT
PHEREMONE TRAP
CHEHICAL APPL.
C. TREE
HERB.POST-EHERGE C. TREE
DISCING-TANDEH
8 FT
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
DISCING-TANDEH
8 FT
PHEREHONE TRAP
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
HERB.POST-EHERGE C. TREE
CHEHICAL APPL.
C. TREE
DISCING-TANDEH 8 FT
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
PHEREMONE TRAP
DISCING-TANDEH 8 FT
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
DISCING
OFFSET
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
PHEREMONE TRAP
HERB.POST-EHERGE C. TREE
SPRAYING
C. TREE
SHREDDING
2 ROH
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
HERB. PRE-EMERGE C. TREE
SPRAYING
C. TREE
PHEREMONE TRAP
SHREDDING
2 ROH
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
SPRAYING
C. TREE
SHREDDING
2 ROH
PHEREMONE TRAP
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
SPRAYING
C. TREE
HERB.POST-EHERGE C. TREE
SPRAYING
C. TREE
SHREDDING
2 ROH
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
HERB, PRE-EHERGE C. TREE
SHEARING LABOR
PHEREMONE TRAP
SHREDDING
2 ROH
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
SPRAYING
C. TREE
SHREDDING
2 ROH
PHEREMONE TRAP
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
SPRAYING
C. TREE
SHREDDING
2 ROH
DISCING-TANDEH
8 FT
LAND CHARGE
FORAGE
GOPHER POISONING
POISON GRAIN
PHEREMONE TRAP
HERB.POST-EHERGE C. TREE
SPRAYING
C. TREE
SHREDDING
2 ROH
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
HERB. PRE-EMERGE C. TREE
SPRAYING
C. TREE
SHEARING LABOR
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
10.2500
CASH LANDLORD BREAK
NON- SHARE EVEN
CASH
PROD.
.0000
CASH
NON
CASH
V
C
C
V
V
V
c
c
c
c
c
c
c
c
c
c
c
c
c
C
.00
Y
FIXED LANDLORD
O
R
SHARE
VARI.
C
C
C
B-1241(C05)
1989.
V
V
V
V
V
V
V
V
V
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
c
c
c
c
V
V
V
V
V
V
F
V
V
V
V
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
.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.
C5.29
Not
05/02/91
05/16/91
05/21/91
05/21/91
05/21/91
06/16/91
06/16/91
06/21/91
06/21/91
06/21/91
0 7 / 11 / 9 1
0 7 / 11 / 9 1
07/16/91
07/21/91
07/21/91
07/21/91
07/21/91
07/26/91
08/02/91
08/16/91
08/21/91
08/21/91
08/21/91
09/16/91
09/16/91
09/21/91
09/21/91
09/21/91
10/16/91
10/21/91
12/01/91
02/16/92
02/16/92
03/15/92
04/10/92
04/10/92
04/15/92
04/20/92
04/20/92
04/20/92
04/20/92
04/25/92
05/01/92
05/15/92
05/20/92
05/20/92
05/20/92
06/15/92
06/15/92
06/20/92
06/20/92
06/20/92
07/10/92
07/10/92
07/15/92
07/20/92
07/20/92
07/20/92
07/25/92
08/01/92
08/15/92
08/20/92
08/20/92
08/20/92
09/15/92
09/15/92
09/20/92
09/20/92
09/20/92
10/15/92
10/15/92
10/15/92
10/20/92
11 / 1 5 / 9 2
11 / 1 5 / 9 2
11 / 1 5 / 9 2
11 / 1 5 / 9 2
11 / 1 5 / 9 2
11 / 1 5 / 9 2
11 / 3 0 / 9 2
11 / 3 0 / 9 2
11 / 3 0 / 9 2
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
HARVEST
HARVEST
HARVEST
HARVEST
HARVEST
HARVEST
HARVEST
HARVEST
HARVEST
FOURTH YEAR
HARVEST
HARVEST
to
E
H
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
H
D
H
D
K
H
H
Projections for Planning Purposes Only
be Used without Updating after April 8,
PHEREMONE TRAP
SHREDDING
2 ROH
INSECTICIDE
C. TREE
C. TREE
CHEMICAL APPL.
SPRAYING
C. TREE
SHREDDING
2 ROH
PHEREHONE TRAP
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
SPRAYING
C. TREE
HERB.POST-EHERGE C. TREE
SPRAYING
C. TREE
SHREDDING
2 ROH
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
CHEHICAL APPL.
C. TREE
SPRAYING
C. TREE
SHREDDING
2 ROH
PHEREMONE TRAP
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
SPRAYING
C. TREE
SHREDDING
2 ROH
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
CHEHICAL APPL.
C. TREE
HERB, PRE-EHERGE C. TREE
SPRAYING
C. TREE
SHEARING LABOR
PHEREMONE TRAP
SHREDDING
2 ROH
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
SPRAYING
C. TREE
2 ROH
SHREDDING
PHEREHONE TRAP
INSECTICIDE
C. TREE
CHEMICAL APPL.
C. TREE
SPRAYING
C. TREE
HERB,POST-EMERGE C. TREE
SPRAYING
C. TREE
SHREDDING
2 ROH
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
HERB, PRE-EHERGE C. TREE
SHEARING UBOR
PHEREHONE TRAP
SHREDDING
2 ROH
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
SPRAYING
C. TREE
SHREDDING
2 ROH
PHEREHONE TRAP
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
SPRAYING
C. TREE
SHREDDING
2 ROH
COLORING
COLORING LABOR
DISCING-TANDEH
8 FT
NETTING
ADVERTISING
CUTTING LABOR
CHAIN SAH
BALING LABOR
CHRISTMAS TREE
BALER
LAND CHARGE
FORAGE
GRADING LABOR
HARVEST & LOAD
LABOR
2.0000
1.0000
.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
630.0000
630.0000
10.0000
6.0000
37.0000
9.0000
1.0000
2.5000
19.5000
C
V
C
C
V
V
C
C
C
V
V
V
C
V
C
C
C
V
V
V
C
V
V
c
c
c
V
V
c
c
c
V
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
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
V
V
V
F
V
V
B-124KC05)
1989.
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented Is prepared solely as a general guide and Is not Intended to recognise or predict the cost;
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.30
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989.
B-1241(C05)
CHRISTMAS TREE PRODUCTION (CHOOSE & CUT)
E a s t Te x a s D i s t r i c t s ( 5 & 9 )
1989 Projected Costs and Returns per Acre
^
GROSS INCOME Description
TREES
CHCUT
Quantity
630.000
Unit
EACH
$ / Unit
20.0000
Total GROSS Income
VARIABLE COST Description
SSSSSSSSBSSSSSSSSSSSSSBSSSSS:
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
/$fP^N
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
To t a l
sssssssssss
Your
Estimate
=========
12600.00
12600.00
Quantity
900.000
2.000
2.000
0.330
0.250
2.000
0.250
0.330
0.250
2.000
0.500
2.000
1.500
0.500
3.289
32.200
Unit
each
each
each
gal
lb.
each
lb.
gal
lb.
each
lb.
each
lb.
lb.
Acre
Acre
Hour
Hour
$ / Unit
.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
1.41
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
2.69
41.35
139.06
335.83
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
Total THIRD YEAR
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
2.90
44.12
206.56
419.80
J^^
Information presented is prepared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.31
Projections for Planning Purposes Only
Not to be Used without Updating after April 8,
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
Repairs
Machinery
Labor
Machinery
Other
Unit
Quantity
■B
BBBBBBBBS
SSSS
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
To t a l
SSSBBSBSSSS
SSBBBBSBSBS
.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
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
2.68
41.10
255.52
lb.
each
gal
lb.
lb.
each
lb.
each
lb.
gal
lb.
lb.
each
lb.
each
lb.
Acre
Acre
Hour
Hour
5.500
4.962
490.21
6.000
1.000
5.000
630.000
0.044
46.000
gal
$
each
tree
Acre
Acre
Hour
Hour
9.500
1000.000
5.750
.500
57.00
1000.00
28.75
315.00
0.08
0.02
0.24
225.00
5.503
4.891
Total HARVEST
Interest
B-124KC05)
1989.
1626.09
- OC Borrowed
3245.270
Dol .
0. 120
389.43
SSSSSSSSSSS
Total VARIABLE COST
3599.52
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' oo s tt $ $
5 . 7 1 p e r EACH of TREES
GROSS INCOME minus VARIABLE COST
9000.48
FIXED COST Description
Unit
=================================
ssss
Acre
Acre
Machinery and Equipment
Land
Total FIXED Cost
Break-Even Price, Total Cost $
To t a l
274.11
60.00
SSSSSSSSBSB
334.11
6.24 per EACH of TREES
Total of ALL Cost
3933.63
NET PROJECTED RETURNS
8666.37
Information presented is prepared solely as a general guide and is not Intended to recognise or predict the cost;
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.32
Projections
for Planning Purposes Only
April
8,
Not to be Used without Updating after
DATE
STAGE
OF
PRODUCTION
f y ^
/fP**s
STAGE
TYPE
PRODUCTION
INPUT
OF
02/14/89 ESTABLISHHENT
02/14/89 ESTABLISHHENT
03/14/89 ESTABLISHHENT
04/14/89 ESTABLISHHENT
04/30/89 ESTABLISHHENT
05/09/89 ESTABLISHHENT
05/09/89 ESTABLISHMENT
05/14/89 ESTABLISHHENT
05/19/89 ESTABLISHHENT
05/19/89 ESTABLISHHENT
06/14/89 ESTABLISHMENT
06/14/89 ESTABLISHMENT
06/19/89 ESTABLISHMENT
06/19/89 ESTABLISHMENT
07/09/89 ESTABLISHMENT
07/09/89 ESTABLISHMENT
07/14/89 ESTABLISHMENT
07/19/89 ESTABLISHMENT
07/19/89 ESTABLISHMENT
07/31/89 ESTABLISHMENT
08/14/89 ESTABLISHMENT
08/19/89 ESTABLISHMENT
08/19/89 ESTABLISHHENT
09/04/89 ESTABLISHHENT
09/09/89 ESTABLISHHENT
09/14/89 ESTABLISHHENT
09/14/89 ESTABLISHHENT
09/14/89 ESTABLISHHENT
09/14/89 ESTABLISHHENT
09/19/89 ESTABLISHMENT
09/19/89 ESTABLISHMENT
09/24/89 ESTABLISHHENT
11 / 2 9 / 8 9 ESTABLISHHENT
02/14/90 SECOND YEAR
02/14/90 SECOND YEAR
03/14/90 SECOND YEAR
04/09/90 SECOND YEAR
04/09/90 SECOND YEAR
04/14/90 SECOND YEAR
04/19/90 SECOND YEAR
04/19/90 SECOND YEAR
04/19/90 SECOND YEAR
04/19/90 SECOND YEAR
04/30/90 SECOND YEAR
05/14/90 SECOND YEAR
05/19/90 SECOND YEAR
05/19/90 SECOND YEAR
05/19/90 SECOND YEAR
06/14/90 SECOND YEAR
06/14/90 SECOND YEAR
06/19/90 SECOND YEAR
06/19/90 SECOND YEAR
06/19/90 SECOND YEAR
07/09/90 SECOND YEAR
07/09/90 SECOND YEAR
07/14/90 SECOND YEAR
07/19/90 SECOND YEAR
07/19/90 SECOND YEAR
07/19/90 SECOND YEAR
07/24/90 SECOND YEAR
07/31/90 SECOND YEAR
08/14/90 SECOND YEAR
08/19/90 SECOND YEAR
08/19/90 SECOND YEAR
08/19/90 SECOND YEAR
09/14/90 SECOND YEAR
09/14/90 SECOND YEAR
09/19/90 SECOND YEAR
09/19/90 SECOND YEAR
09/19/90 SECOND YEAR
10/14/90 SECOND YEAR
10/19/90 SECOND YEAR
11 / 2 9 / 9 0 SECOND YEAR
02/14/91 THIRD YEAR
02/14/91 THIRD YEAR
03/15/91 THIRD YEAR
04/10/91 THIRD YEAR
04/10/91 THIRD YEAR
04/15/91 THIRD YEAR
04/20/91 THIRD YEAR
04/20/91 THIRD YEAR
04/20/91 THIRD YEAR
04/20/91 THIRD YEAR
04/25/91 THIRD YEAR
PRODUCT NAHE
OF
O
F
UNITS
TREES
CHCUT
INPUT NAHE
630.0000
NUMBER
OF
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
M
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
H
1HEIGHT
PER
1HEAD
NUMBER
PROD.
A
11/29/92 HARVEST
DATE
TYPE
OF
UNITS
SEEDLINGS
C. TREE
PLANTING LABOR
C. TREE
PHEREMONE TRAP
DISCING-TANDEH
8 FT
PHEREMONE TRAP
CHEHICAL APPL.
C. TREE
HERB.POST-EHERGE C. TREE
DISCING-TANDEH
8 FT
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
DISCING-TANDEM
8 FT
PHEREMONE TRAP
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
HERB.POST-EHERGE C. TREE
CHEHICAL APPL.
C. TREE
DISCING-TANDEM
8 FT
INSECTICIDE
C. TREE
CHEMICAL APPL.
C. TREE
PHEREMONE TRAP
DISCING-TANDEM
8 FT
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
DISCING
OFFSET
DISCING-TANDEH
8 FT
DISCING-TANDEH
8 FT
PHEREMONE 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
SHREDDING
2 ROH
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
HERB, PRE-EMERGE C. TREE
SPRAYING
C. TREE
PHEREHONE TRAP
SHREDDING
2 ROH
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
SPRAYING
C. TREE
SHREDDING
2 ROH
PHEREMONE TRAP
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
SPRAYING
C. TREE
HERB.POST-EHERGE C. TREE
SPRAYING
C. TREE
SHREDDING
2 ROH
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
HERB, PRE-EHERGE C. TREE
SHEARING LABOR
PHEREHONE TRAP
SHREDDING
2 ROH
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
SPRAYING
C. TREE
SHREDDING
2 ROH
PHEREHONE TRAP
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
SPRAYING
C. TREE
SHREDDING
2 ROH
DISCING-TANDEH
8 FT
LAND CHARGE
FORAGE
GOPHER POISONING
POISON GRAIN
PHEREHONE TRAP
HERB,POST-EMERGE C. TREE
SPRAYING
C. TREE
SHREDDING
2 ROH
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
HERB, PRE-EHERGE C. TREE
SPRAYING
C. TREE
SHEARING LABOR
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
10.2500
B - 1 2 4 1 1( C 0 5 )
1989.
CASH LANDLORD BREAK
NON- SHARE EVEN
CASH
PROD.
.0000
C
.00
Y
CASH FIXED LANDLORD
NON
O
R
SHARE
CASH VARI.
C
V
C
C
V
V
C
C
C
V
V
V
C
C
V
V
C
C
C
C
C
V
V
V
V
V
C
C
C
V
V
V
c
c
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
c
c
c
c
V
V
V
F
V
V
V
V
V
V
V
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
.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.
C5.33
Not
05/01/91
05/15/91
05/20/91
05/20/91
05/20/91
06/15/91
06/15/91
06/20/91
06/20/91
06/20/91
07/10/91
07/10/91
07/15/91
07/20/91
07/20/91
07/20/91
07/20/91
07/25/91
08/01/91
08/15/91
08/20/91
08/20/91
08/20/91
09/15/91
09/15/91
09/20/91
09/20/91
09/20/91
10/15/91
10/20/91
11 / 3 0 / 9 1
02/15/92
02/15/92
03/14/92
04/09/92
04/09/92
04/14/92
04/19/92
04/19/92
04/19/92
04/19/92
04/24/92
04/30/92
05/14/92
05/19/92
05/19/92
05/19/92
06/14/92
06/14/92
06/19/92
06/19/92
06/19/92
07/09/92
07/09/92
07/14/92
07/19/92
07/19/92
07/19/92
07/24/92
07/31/92
08/14/92
08/19/92
08/19/92
08/19/92
09/14/92
09/14/92
09/19/92
09/19/92
09/19/92
10/14/92
10/14/92
10/14/92
10/19/92
10/31/92
11 / 1 4 / 9 2
11 / 1 4 / 9 2
11 / 2 9 / 9 2
11 / 2 9 / 9 2
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
HARVEST
HARVEST
HARVEST
HARVEST
HARVEST
HARVEST
FOURTH YEAR
HARVEST
to
E
H
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
M
K
H
E
E
E
H
H
E
H
E
H
H
E
H
E
H
H
H
E
E
H
H
E
H
M
E
H
E
H
E
M
E
H
H
H
E
E
H
H
H
E
H
H
E
E
E
K
H
Projections for Planning Purposes Only
be
Used
without
Updating
PHEREMONE TRAP
SHREDDING
2 ROH
INSECTICIDE
C. TREE
C. TREE
CHEHICAL APPL.
SPRAYING
C. TREE
SHREDDING
2 ROH
PHEREMONE TRAP
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
C. TREE
SPRAYING
HERB,POST-EMERGE C. TREE
SPRAYING
C. TREE
SHREDDING
2 ROH
C. TREE
INSECTICIDE
CHEHICAL APPL.
C. TREE
HERB, PRE-EMERGE C. TREE
SPRAYING
C. TREE
SHEARING LABOR
PHEREMONE TRAP
2 ROH
SHREDDING
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
C. TREE
SPRAYING
SHREDDING
2 ROH
PHEREHONE TRAP
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
SPRAYING
C. TREE
SHREDDING
2 ROH
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
SPRAYING
C. TREE
SHEARING LABOR
PHEREHONE TRAP
SHREDDING
2 ROH
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
SPRAYING
C. TREE
SHREDDING
2 ROH
PHEREHONE TRAP
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
SPRAYING
C. TREE
HERB.POST-EHERGE C. TREE
SPRAYING
C. TREE
SHREDDING
2 ROH
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
HERB, PRE-EHERGE C. TREE
SHEARING LABOR
PHEREHONE TRAP
SHREDDING
2 ROH
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
SPRAYING
C. TREE
SHREDDING
2 ROH
PHEREHONE TRAP
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
SPRAYING
C. TREE
SHREDDING
2 ROH
COLORING
COLORING LABOR
DISCING-TANDEH
8 FT
INSURANCE
LIAB.
SAHS
ADVERTISING
LAND CHARGE
FORAGE
HARVEST LABOR
after April
2.0000
1.0000
.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
8,
C
V
C
C
V
V
C
C
C
V
V
V
C
V
C
C
C
V
V
V
C
V
V
c
c
c
V
V
c
c
c
V
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
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
1989.
B-1241(C05)
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.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.
C5.34
/ * ^ k
CROP PRODUCTS REPORT
April 8. 1989
(f^
Crop Product Name
Price
per
Unit
:sssssssss
CORN
COTTON LINT
COTTONSEED
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
HAY
HAY
OATS
PEACHES
PEACHES
PEACHES
PEACHES
SORGHUM
SOUTHERN PEAS
SOYBEANS
TREES
TREES
WHEAT
CORN
COTTON
OATS
SORGHUM
WHEAT
SQUARE
CULLS
JUMBO
NUMBER 1
NUMBER 2
CHCUT
WHLSLE
2.6900
.5100
90.0000
.8900
.1740
.0000
1.6000
.5000
25.0000
1.5000
2.6700
.0001
40.0000
18.0000
12.0000
4.1600
8.0000
5.1500
20.0000
9.0000
3.5100
Unit
of
Mes.
ssss
Weight
per
Unit
=============
bu.
lb.
ton
bu.
lb.
bu.
cwt.
bu.
role
bale
bu.
bu.
bu.
bu.
bu.
cwt.
bu.
bu.
EACH
EACH
bu.
56.0000
1.0000
2000.0000
60.0000
1.0000
32.0000
56.0000
60.0000
1000.0000
60.0000
32.0000
60.0000
60.0000
60.0000
60.0000
56.0000
.0000
56.0000
.0000
.0000
60.0000
Cash
Flow
Row
sssss
20
20
21
23
23
23
23
23
20
20
20
20
20
20
20
20
20
20
20
20
20
jf^N
Information presented is prepared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.35
TRACTORS, IMPLEMENTS AND EQUIPMENT
APRIL 8, 1989
DESCRIPTION
FIRST NAHE
QUALIFYING NAME
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y
(AC/HR)
POHER UNIT HULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( % )
CURRENT HARKET VALUE ($)
L E A S E PAY M E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARM OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT #2
DEPRECIATION FACTOR #2
C A P A C I T Y ( D E F. , C A L C . )
F U E L U S E ( D E F. , C A L C . )
R & H CALC. (#1,#2)
LEASE CALC. (HOUR.YEAR)
DESCRIPTION
FIRST NAME
QUALIFYING NAME
HORSEPOHER RATING (HP
USEFUL LIFE (HR OR HI
FUEL TYPE
REHAINING LIFE (HR OR MI
FUEL CON. (UNIT/HR OR /HI
ANNUAL USE (HR OR HI
SPEED
(HI/H
HIDTH
(FT
FIELD EFFICIENCY
(%
CAPACITY
(AC/HR
POHER UNIT HULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
SALVAGE VALUE
CURRENT HARKET VALUE
LEASE PAYHENT
ANNUAL LICENSE & TAX
ANNUAL INSURANCE
ON FARH HIRED LABOR
(HR)
OFF FARM PARTS & LABOR ( $ )
ON FARM OHNER LABOR
(HR)
ANNUAL USE BASE (HR OR HI )
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT #2
DEPRECIATION FACTOR Ul
C A PA C I T Y ( D E F. , C A L C .
F U E L U S E ( D E F. , C A L C .
R & M CALC. (#1,#2
LEASE CALC. (HOUR.YEAR
TRACTOR
TRACTOR
TRACTOR
IOO HP
TRACTOR
TRACTOR
TRACTOR
125 HP
TRACTOR
40 HP
TRACTOR
TRACTOR
50 HP
IHPLEMENT
TRACTOR
75 HP
IOO
125
40
50
75
12000
12000
12000
12000
12000
DI
BALEMOVER
50
4000
DI
DI
DI
DI
12000
12000
12000
12000
12000
4000
880
600
360
400
555
200
10
1
100
40200
48600
14500
13750
24700
38
38
36200
43700
13100
12500
22200
.029
.68
7
1.5
.92
.029
.68
7
1.5
.92
.029
.68
7
1.5
.92
.029
.68
7
1.5
.92
.029
.68
7
1.5
.92
C
2
C
2
C
2
C
2
C
2
38
38
38
1.1
1.2
230
230
200
IHPLEHENT
IMPLEHENT
IMPLEMENT
IMPLEMENT
25
1200
CULTIVATOR
ROLLING
65
2500
CULTIVATOR - 13
TOOL BAR
50
2500
CULTIVATOR - 20
TOOL BAR
75
2500
DISC
OFFSET
35
2500
DISC-TANDEM
13 FT
46
2500
1200
2500
2500
2500
2500
2500
50
4.0
20
67
250
5
12
75
150
3.8
13.3
67
150
3.8
20
67
100
4.8
10
83
100
4.5
13
83
1.1
1.2
495
10
425
1.1
1.2
300
10
250
1.1
1.2
1125
10
900
1.1
1.2
1700
10
1350
1.1
1.2
2125
10
1700
1.1
1.2
2800
10
2520
5
10
5
50
.777
.6
10
1.4
.885
C
C
1
.364
.6
10
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
BROADCAST SEEDER
IMPLEMENT
IMPLEHENT
Information prosented is prepared solely as a general guide and is not intended to recognize or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
s t a f f m e m b e r s o f t h e Te x a s A g r i c u l t u r a l E x t e n s i o n S e r v i c e a n d a p p r o v e d f o r p u b l i c a t i o n .
C5.36