Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989,
B-1241(C13)
FRESH MARKET SPINACH, IRRIGATED
Southwest Texas D1strict-13 (Wintergarden Region)
1989 Projected Costs and Returns per Acre
GROSS INCOME Description
SPINACH
FRESH
Unit $ / Unit
Quantity
To t a l
SSSSSSSSBSS
400.000
bu.
6.2500
2500.00
Total GROSS Income
VARIABLE COST Description
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
2500.00
Unit $ / Unit
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
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
.200
36.000
4.500
.200
9.000
3.500
13.000
9.000
3.500
13.000
9.000
3.500
13.000
9.000
3.500
13.000
9.000
3.500
13.000
9.000
3.500
13.000
9.000
3.500
24.00
6.00
36.00
36.00
12.00
9.00
3.50
13.00
9.00
3.50
13.00
9.00
3.50
13.00
9.00
3.50
13.00
9.00
3.50
13.00
9.00
3.50
13.00
9.00
3.50
18.36
34.96
4.50
8.00
17.96
27.91
6.08
4.501
3.987
3.799
397.26
400.000
bu.
4.100
1640.00
Total HARVEST
Interest - OC Borrowed
1640.00
142.925
Dol.
0 . 11 0
15.72
sssssssssss
Total VARIABLE COST
2052.98
B r e a k - E v e n P r i c e , T o t a l V a r i a b l e Co osstt $ $
5 . 13 per bu. of SPIN.ACH
GROSS INCOME minus VARIABLE COST
FIXED COST Description
MISC ADMIN O/H
Machinery and Equipment
Irrigation
Land
447.02
Unit
ssss
acre
Acre
Acre
Acre
Total FIXED Cost
B r e a k - E v e n P r i c e , To t a l C o s t $
Estimate
To t a l
8.00
63.31
28.00
50.00
sssssssssss
149.31
5 . 5 0 p e r b u . Of SPINACH
Total of ALL Cost
2202.29
NET PROJECTED RETURNS
297.71
Spinach 1s packed and marketed in 25 pound bushels.
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.
C13.73
B-124KC13)
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989.
DATE
STAGE
OF
PRODUCTION
PER
PROD.
UNITS
HEAD
TYPE
O
F
OF
03/15/88 PREHARVEST
06/30/88
08/01/88 PREHARVEST
08/03/88 PREHARVEST
08/05/88 PREHARVEST
08/07/88 PREHARVEST
08/09/88 PREHARVEST
08/10/88 PREHARVEST
08/15/88 PREHARVEST
08/20/88 PREHARVEST
08/20/88 PREHARVEST
08/20/88 PREHARVEST
08/25/88 PREHARVEST
08/25/88 PREHARVEST
09/01/88 PREHARVEST
09/05/88 PREHARVEST
09/10/88 PREHARVEST
09/10/88 PREHARVEST
09/15/88 PREHARVEST
09/15/88 PREHARVEST
09/20/88 PREHARVEST
09/20/88 PREHARVEST
09/25/88 PREHARVEST
09/30/68 PREHARVEST
09/30/88 PREHARVEST
09/30/88 PREHARVEST
10/01/88 PREHARVEST
10/10/88 PREHARVEST
10/10/88 PREHARVEST
10/10/88 PREHARVEST
10/20/88 PREHARVEST
10/25/88 PREHARVEST
10/25/88 PREHARVEST
10/25/88 PREHARVEST
11 / 0 1 / 8 8 PREHARVEST
11 / 1 0 / 8 8 PREHARVEST
11 / 1 0 / 8 8 PREHARVEST
11 / 1 0 / 8 8 PREHARVEST
11 / 1 5 / 8 8 PREHARVEST
11/20/88 PREHARVEST
11 / 2 5 / 8 8 PREHARVEST
11 / 2 5 / 8 8 PREHARVEST
11 / 2 5 / 8 8 PREHARVEST
11 / 3 0 / 8 8 PREHARVEST
12/15/88 PREHARVEST
12/15/88 PREHARVEST
12/15/88 PREHARVEST
01/10/89 PREHARVEST
01/25/89 HARVEST
01/31/89
HEIGHT
NUHBER
OF
STAGE
PRODUCTION
PRODUCT NAHE
OF
A
01/25/89 HARVEST
DATE
TYPE
FRESH
SPINACH
N U H B E R 1CASH
OF
!NON
UNITS
ICASH
INPUT NAHE
INPUT
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
IRRIGATION
HISC ADHIN 0/H
SHREDDING
DISC OFFSET
PLOHING
DISC OFFSET
PLANING
DISC OFFSET
BEDDING
PHOSPHATE
NITROGEN (DRY)
APPLY.FERTILIZER
HERBICIDE
SPRAYING
HIRED LABOR
SHAPING
SEED
PLANTING
IRRIGATION
NITROGEN (DRY)
FUNGICIDE
PESTICIDE APPL.
CULTIVATING
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
HIRED LABOR
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
CULTIVATING
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
HIRED LABOR
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
IRRIGATION
CULTIVATING
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
PICKUP TRUCK
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
IRRIGATION
HARV.,PACK & HKT
LAND - CASH RENT
.0000>
400.0000
VEG
12 FT
HLDBOARD
12 FT
LAND
12 FT
6 ROH
SPINACH
12 FT
SPINACH
4 ROH
VEG
SPINACH
4 ROH
SPINACH
SPINACH
SPINACH
SPINACH
4 ROH
SPINACH
SPINACH
SPINACH
SPINACH
VEG
4 ROH
SPINACH
SPINACH
3/4 TON
SPINACH
SPINACH
VEG
SPINACH
VEG
4.0000
.5000
1.0000
1.0000
1.0000
1.0000
.2000
.2000
1.0000
120.0000
30.0000
1.0000
1.0000
1.0000
2.0000
1.0000
8.0000
1.0000
4.0000
60.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
2.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
3.0000
1.0000
1.0000
1.0000
4.0000
1.0000
1.0000
1.0000
1.0000
20.0000
1.0000
1.0000
1.0000
4.0000
400.0000
1.0000
CASH LANDLORD BREAK
NON- SHARE
EVEN
CASH
PROD.
C
.00
Y
FIXED LANDLORD
O
R
SHARE
VARI.
F
C
C
V
V
C
V
C
V
C
V
C
C
C
V
V
V
C
C
C
C
C
C
C
V
V
V
V
V
V
V
C
c
c
c
c
c
c
V
V
V
V
V
V
V
c
c
c
V
V
V
c
c
c
V
V
V
c
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
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.
C13.74
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989,
B-1241(C13)
PROCESSED SPINACH, IRRIGATED
Southwest Texas D1str1ct-13 (Wintergarden Region)
1989 Projected Costs and Returns per Acre
GROSS INCOME Description
SSSSSS8SSSSSSSSSSSSSSSSSSSSS
SPINACH PROCESS.
SPINACH SECONDS
Quant 1ty
sssssssss
9.000
0.800
Unit
ssss
ton
ton
$ / Unit
SSSSSSSSSSSSSS
PREHARVEST
PHOSPHATE
NITROGEN (DRY)
HERBICIDE
SEED
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.
FUNGICIDE
Fuel & Lube
Machinery
Irrigation
Repairs
Machinery
Irrigation
Labor
Machinery
Other
Irrigation
Total PREHARVEST
HARVEST
HARV..PACK & MKT
85.OOOO
1.0000
765.00
0.80
Quantity
75.000
110.000
1.000
12.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
60.000
1.000
1.000
1.000
1.000
LOOO
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
3.990
6.000
1.600
BSSS
lb.
lb.
acre
lb.
appl
acre
appl
appl
acre
appl
acre
lb.
appl
appl
acre
appl
acre
appl
appl
acre
appl
acre
appl
acre
appl
Acre
Acre
Acre
Acre
Hour
Hour
Hour
$ / Unit
.200
.200
27.000
3.500
13.000
3.500
13.000
9.000
3.500
13.000
3.500
.200
13.000
9.000
3.500
13.000
3.500
13.OOO
9.000
3.500
13.000
3.500
13.000
3.500
9.000
4.501
3.987
3.799
To t a l
15.00
22.00
27.OO
42.OO
13.00
3.50
13.00
9.00
3.50
13.00
3.50
12.00
13.00
9.00
3.50
13.OO
3.50
13.OO
9.00
3.50
13.00
3.50
13.00
3.50
9.00
18.36
34.96
4.50
8.00
17.96
23.92
6.08
399.77
9.800
ton
7.500
73.50
73.50
162.757
Dol.
0 . 11 0
17.90
Total VARIABLE COST
491.18
GROSS INCOME minus VARIABLE COST
274.62
FIXED COST Description
MISC ADMIN 0/H
Machinery and Equipment
Irrigation
Land
sssssssss
765.80
Unit
Total HARVEST
Interest - OC Borrowed
Your
Estimate
sssssssssss
Total GROSS Income
VARIABLE COST Description
To t a l
sssssssssss
Unit
acre
Acre
Acre
Acre
To t a l
8.00
63.31
28.00
50.00
Total FIXED Cost
149.31
Total of ALL Cost
640.49
NET PROJECTED RETURNS
125.31
4ps*v
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
Projections for Planning Purposes Only
Not to be Used without Updating after April 8,
DATE
STAGE
TYPE
OF
OF
PRODUCTION
02/25/89 HARVEST
0 2 / 2 5 / 8 9 HARVEST
DATE
PRODUCT NAHE
NUHBER
PROD.
A
A
SPINACH
SPINACH SECONDS
PROCESS.
TYPE
OF
OF
PRODUCTION
INPUT
UNITS
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
INPUT NAHE
HISC ADHIN 0/H
SHREDDING
DISC OFFSET
PLOHING
DISC OFFSET
PLANING
DISC OFFSET
BEDDING
PHOSPHATE
NITROGEN (DRY)
APPLY.FERTILIZER
HERBICIDE
SPRAYING
SHAPING
SEED
PLANTING
FUNGICIDE
IRRIGATION
INSECTICIDE
PESTICIDE APPL.
CULTIVATING
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
HIRED LABOR
INSECTICIDE
PESTICIDE APPL.
NITROGEN (LIQ)
IRRIGATION
CULTIVATING
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
HISC ADHIN 0/H
HIRED LABOR
INSECTICIDE
PESTICIDE APPL.
IRRIGATION
CULTIVATING
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
PICKUP TRUCK
HIRED LABOR
INSECTICIDE
PESTICIDE APPL.
IRRIGATION
INSECTICIDE
PESTICIDE APPL.
IRRIGATION
HARV.,PACK & MKT
LAND - CASH RENT
HEAD
9.0000
.8000
OF
P
PER
UNITS
STAGE
06/30/88
08/01/88 PREHARVEST
08/03/88 PREHARVEST
08/05/88 PREHARVEST
08/07/88 PREHARVEST
08/09/88 PREHARVEST
0 8 / 11 / 8 8 PREHARVEST
08/15/88 PREHARVEST
08/20/88 PREHARVEST
08/20/88 PREHARVEST
08/20/88 PREHARVEST
08/25/88 PREHARVEST
08/25/88 PREHARVEST
09/05/88 PREHARVEST
09/10/88 PREHARVEST
09/10/88 PREHARVEST
09/10/88 PREHARVEST
09/15/88 PREHARVEST
09/20/88 PREHARVEST
09/20/88 PREHARVEST
09/25/88 PREHARVEST
09/30/88 PREHARVEST
09/30/88 PREHARVEST
09/30/88 PREHARVEST
10/01/88 PREHARVEST
10/10/88 PREHARVEST
10/10/88 PREHARVEST
10/15/88 PREHARVEST
10/15/88 PREHARVEST
10/20/88 PREHARVEST
10/25/88 PREHARVEST
10/25/88 PREHARVEST
10/25/88 PREHARVEST
10/31/88 PREHARVEST
11 / 0 1 / 8 8 PREHARVEST
11 / 1 0 / 8 8 PREHARVEST
11 / 1 0 / 8 8 PREHARVEST
11 / 1 5 / 8 8 PREHARVEST
11 / 2 0 / 8 8 PREHARVEST
11 / 2 5 / 8 8 PREHARVEST
11 / 2 5 / 8 8 PREHARVEST
11 / 2 5 / 8 8 PREHARVEST
11 / 3 0 / 8 8 PREHARVEST
12/01/88 PREHARVEST
12/10/88 PREHARVEST
12/10/88 PREHARVEST
12/15/88 PREHARVEST
12/25/88 PREHARVEST
12/25/88 PREHARVEST
0 1 / 1 0 / 8 9 'PREHARVEST
02/25/89 HARVEST
02/28/89
1(EIGHT
O
F
NUHBER
12 FT
HLDBOARD
12 FT
LAND
12 FT
6 ROH
SP.B
12 FT
SPINPROC
4 ROH
REDOHIL
VEG
SPINACH
4 ROH
SPINACH
SPINACH
SPINACH
VEG
4 ROH
SPINACH
SPINACH
SPINACH
VEG
4 ROH
SPINACH
SPINACH
3/4 TON
SPINACH
VEG
SPINACH
VEG
SPINPROC
VEG
.5000
1.0000
1.0000
1.0000
1.0000
.2000
.2000
1.0000
200.0000
110.0000
1.0000
1.0000
1.0000
1.0000
12.0000
1.0000
5.0000
3.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
2.0000
1.0000
1.0000
60.0000
4.0000
1.0000
1.0000
1.0000
1.0000
.5000
2.0000
1.0000
1.0000
3.0000
1.0000
1.0000
1.0000
1.0000
20.0000
2.0000
1.0000
1.0000
3.0000
1.0000
1.0000
3.0000
9.8000
1.0000
CASH LANDLORD BREAK
NON- SHARE
EVEN
CASH
PROD.
.0000
.0000
CASH
NON
CASH
B-124KC13)
1989,
C
C
.00
.00
•>!^k
N
N
FIXED LANDLORD
O
R
SHARE
VARI.
F
C
C
V
V
C
V
C
V
C
V
C
C
V
V
C
C
C
C
C
C
C
V
V
V
V
V
V
V
C
C
c
c
c
c
c
V
V
V
F
V
V
V
c
c
c
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
^e*,.
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
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989.
B-1241(C13)
PECAN ORCHARD, ESTABLISHMENT PHASE
Southwest Texas District-13 (Wintergarden Region)
1989 Projected Costs and Returns per Acre
GROSS INCOME Description
ssssssssbsssbssssssssssssss:
-WARNING- No gross receipts
VA R I A B L E C O S T D e s c r i p t i o n
CUSTOM CHISEL
CUSTOM DISCING
CUST. LAND PLANE
CUSTOM DISCING
PLANTING EQUIP.
TREES (5-6 FT)
MISCELLANEOUS
PLANTING EQUIP.
Fuel & Lube - Machinery
Repairs
Machinery
Labor
Machinery
Other
Interest
OC Borrowed
Quantity Unit $ / Unit
Quantity
1.000
1.000
1,.000
1,.000
5,.000
35..000
0,.500
5,.000
3,.069
8,.000
276,.602
Unit
appl
acre
acre
acre
hour
tree
acre
hour
Acre
Acre
Hour
Hour
Dol.
Total VARIABLE COST
BSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSS
Machinery and Equipment
/
Unit
10.000
8.000
6.000
8.000
2.000
6.500
15.000
2.000
4.500
3.987
0 . 11 0
Your
Estimate
SSSBSSSSI
To t a l
10.00
8.00
6.00
8.00
10.00
227.50
7.50
10.00
4.72
0.85
13.81
31.89
30.43
368.70
GROSS INCOME minus VARIABLE COST
FIXED COST Description
$
To t a l
-368.70
Unit
Acre
Total FIXED Cost
To t a l
sssssssssss
18.04
18.04
Total of ALL Cost
386.73
NET PROJECTED RETURNS
-386.73
z ^ V
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.
C13.77
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989,
DATE
STAGE
TYPE
OF
OF
PRODUCTION
PRODUCT NAHE
NUHBER
OF
UNITS
PROD,
B-1241(C13)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
/»""**%
-HARNING- NO VALID RECEIPTS RECORDS
DATE
STAGE
OF
PRODUCTION
12/06/88
1 2 / 11 / 8 8
12/16/88
12/16/88
12/21/88
12/31/88
01/16/89
01/26/89
01/31/89
02/01/89
02/01/89
02/06/89
02/16/89
11 / 1 6 / 8 9
TYPE
OF
INPUT NAHE
NUHBER
OF
INPUT
H
G
G
H
G
G
H
H
E
H
E
H
H
H
UNITS
SHREDDING
CUSTOH CHISEL
CUSTOH DISCING
HIRED LABOR
CUST. LAND PLANE
CUSTOH DISCING
HIRED LABOR
PLANTING
TREES (5-6 FT)
PICKUP TRUCK
HISCELLANEOUS
PLANTING
HIRED LABOR
HIRED LABOR
PECANS
PECAN
3/4 TON
PECAN
PECANS
1.0000
1.0000
1.0000
2.0000
1.0000
1.0000
2.0000
.5000
35.0000
5.0000
.5000
.5000
2.0000
2.0000
CASH
NON
CASH
FIXED LANDLORD
O
R
SHARE
VARI.
C
C
C
C
C
C
C
C
V
V
V
V
V
V
V
V
C
C
C
C
V
V
V
V
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
■^^KV
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 April 8, 1989,
B-124KC13)
PECAN ORCHARD, PRE-PRODUCTION PHASE (YEARS 1-4)
Southwest Texas D1str1ct-13 (Wintergarden Region)
1989 Projected Costs and Returns per Acre
GROSS INCOME Description
Quantity
sssssssss
-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
==========
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
11 2 . 3 4 9
Unit
BBSS
Unit
SSBS
lb.
lb.
appl
appl
lb.
acre
lb.
appl
lb.
appl
appl
lb.
appl
acre
lb.
appl
Acre
Acre
Acre
Acre
Hour
Hour
Hour
Dol .
Total VARIABLE COST
MISC ADMIN 0/H
Machinery and Equipment
Irrigation
Land
Perennial Crop
To t a l
$ / Unit
To t a l
sssssssssss
SSSSSSSSSBB
.200
.300
3.000
12.000
.300
24.500
.300
3.000
.300
3.000
12.000
.300
3.000
24.500
.300
3.000
4.500
3.987
3.800
0. 110
Your
Estimate
1.80
0.18
1.50
1.56
0.30
12.25
0.07
1.50
0.18
1.50
1.56
0.18
1.50
12.25
0.18
1.50
11.01
6.74
3.60
10.29
22.29
47.84
13.60
12.36
165.76
GROSS INCOME minus VARIABLE COST
FIXED COST Description
$ / Unit
-165.76
Unit
To t a l
BBSS
sssssssssss
acre
Acre
Acre
Acre
Acre
8.00
54.73
101.69
50.00
11.60
Total FIXED Cost
226.02
Total of ALL Cost
391.79
NET PROJECTED RETURNS
-391.79
/fN
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.
C13.79
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989.
DATE
OF
PRODUCTION
OF
PRODUCT NAHE
NUHBER
OF
UNITS
PROD.
B-1241(C13)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
-HARNING- NO VALID RECEIPTS RECORDS
D AT E
12/16/87
01/16/88
02/16/88
03/10/88
03/10/88
03/15/88
03/15/88
03/20/88
04/15/88
04/15/88
04/15/88
04/15/88
04/15/88
04/20/88
04/25/88
05/10/88
05/10/88
05/15/88
05/15/88
05/15/88
05/20/88
05/20/88
05/20/88
05/20/88
05/31/88
06/15/88
06/15/88
06/15/88
06/15/88
06/15/88
06/20/88
06/30/88
07/15/88
07/15/88
07/15/88
07/15/88
07/20/88
08/10/88
08/10/88
08/15/88
08/15/88
08/15/88
08/15/88
08/20/88
09/15/88
10/15/88
11 / 1 5 / 8 6
11 / 3 0 / 8 8
11 / 3 0 / 8 8
S TA G E
TYPE
OF
OF
PRODUCTION INPUT
H
H
H
H
H
E
H
0
H
H
E
E
E
0
H
H
E
H
H
E
0
H
E
E
H
H
H
E
E
E
0
E
H
H
E
E
0
H
E
H
H
E
E
0
H
H
H
K
L
INPUT NAHE
NUHBER
OF
UNITS
HIRED LABOR
HIRED LABOR
HIRED LABOR
DISC OFFSET
APPLY FERTILIZER
NITROGEN (DRY)
HIRED LABOR
TRICKLE SYSTEH
HIRED LABOR
SPRAYING
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEH
SHREDDING
SPRAYING
ZINC SULPHATE
HIRED UBOR
SPRAYING
HERBICIDE
TRICKLE SYSTEH
SPRAYING
ZINC SULPHATE
INSECTICIDE
PICKUP TRUCK
HIRED LABOR
SPRAYING
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEH
HISC ADHIN 0/H
HIRED LABOR
SPRAYING
ZINC SULPHATE
INSECTICIDE
TRICKLE SYSTEH
SPRAYING
HERBICIDE
HIRED LABOR
SPRAYING
ZINC SULPHATE
INSECTICIDE
TRICKLE SYSTEH
HIRED LABOR
HIRED LABOR
HIRED LABOR
LAND - CASH RENT
PECAN
8 FT
HYDRAUL.
PECAN
PECAN
HYDRAUL.
6 FT
PECAN
HYDRAUL.
PECAN
3/4 TON
HYDRAUL.
PECAN
PECAN
HYDRAUL.
PECAN
6 FT
PECAN
HYDRAUL.
PECAN
PECANS
ESTABL.I
1.0000
1.0000
1.0000
1.0000
1.0000
9.0000
1.0000
.5000
1.0000
1.0000
.6250
.5000
.1300
.8000
1.0000
1.0000
1.0000
1.0000
1.0000
.5000
.8000
1.0000
.2500
.5000
20.0000
1.0000
1.0000
.6250
.5000
.1300
.8000
.5000
1.0000
1.0000
.6250
.5000
.8000
1.0000
.5000
1.0000
1.0000
.6250
.5000
.8000
1.0000
1.0000
1.0000
1.0000
1.0000
CASH
NON
CASH
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
C
V
V
C
C
V
V
C
V
C
C
C
V
V
V
C
C
V
V
c
V
c
c
V
V
c
V
c
c
c
V
V
V
c
F
V
c
c
V
V
c
c
V
V
c
c
V
V
c
c
c
V
V
V
F
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented 1s 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.
C13.80
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989.
B-1241(C13)
PECAN ORCHARD, EARLY PRODUCTION PHASE (YEARS 5-9)
Southwest Texas D1str1ct-13 (Wintergarden Region)
1989 Projected Costs and Returns per Acre
GROSS INCOME Description
PECANS
Unit
Quantity
sssssssss
600.000
$ / Unit
lb.
To t a l
0.8000
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
480.00
Unit
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
SBBS
sssssssssss
lb.
lb.
appl
appl
lb.
acre
lb.
appl
lb.
appl
appl
lb.
appl
acre
lb.
appl
appl
Acre
Acre
Acre
Acre
Hour
Hour
Hour
.200
.300
3.000
12.000
.300
24.500
.300
3.000
.300
3.000
12.000
.300
3.000
24.500
.300
3.000
12.000
To t a l
7.50
0.75
3.00
6.00
0.75
12.25
0.75
3.00
0.75
3.00
6.00
0.75
3.00
12.25
0.75
3.00
6.00
12.14
14.98
6.40
9.60
22.85
39.87
12.69
4.500
3.987
3.800
188.04
300.000
300.000
0.340
4.000
lb.
lb.
Acre
Acre
Hour
Hour
.280
.280
84.00
84.00
0.72
0.19
1.53
15.95
4.500
3.987
Total HARVEST
Interest - OC Borrowed
186.40
107.818
Dol .
0 . 11 0
11.86
sssssssssss
Total VARIABLE COST
386.29
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 $
0.64 per lb. of PECANS
GROSS INCOME minus VARIABLE COST
FIXED COST Description
=================================
MISC ADMIN 0/H
Machinery and Equipment
Irrigation
Land
Perennial Crop
93.71
Unit
acre
Acre
Acre
Acre
Acre
Total FIXED Cost
Break-Even Price, Total Cost $
BBSSBSSSS
480.00
Total GROSS Income
VARIABLE COST Description
Your
Estimate
To t a l
:ssssssssss
12.00
67.44
96.47
50.00
58.62
284.52
1 . 11 p e r l b . o f P E C A N S
670.82
Total of ALL Cost
NET PROJECTED RETURNS
•190.82
Custom Harvested.
/|ffe\
Information presented is prepared solely as a general guide and Is not intended to reeognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C13.81
B-1241(C13)
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989.
DATE
STAGE
TYPE
OF
OF
PRODUCTION
1 0 / 3 1 / 8 9 HARVEST
11/21/89 HARVEST
DATE
A
STAGE
TYPE
O
F
OF
PRODUCTION
INPUT
H
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
1HEIGHT
PER
1HEAD
NUHBER
OF
PROD.
A
12/16/88 PREHARVEST
01/16/89 PREHARVEST
0 2 / 1 6 / 8 9 PREHARVEST
0 3 / 11 / 8 9 PREHARVEST
03/16/89 PREHARVEST
03/16/89 PREHARVEST
03/16/89 PREHARVEST
04/16/89 PREHARVEST
04/16/89 PREHARVEST
04/16/89 PREHARVEST
04/16/89 PREHARVEST
04/16/89 PREHARVEST
04/21/89 PREHARVEST
0 5 / 11 / 8 9 PREHARVEST
0 5 / 11 / 8 9 PREHARVEST
05/16/89 PREHARVEST
05/16/89 PREHARVEST
05/16/89 PREHARVEST
05/21/89 PREHARVEST
05/21/89 PREHARVEST
05/21/89 PREHARVEST
0 5 / 2 1 / 8 9 PREHARVEST
0 5 / 2 6 / 8 9 PREHARVEST
0 6 / 0 1 / 8 9 PREHARVEST
0 6 / 1 6 / 8 9 PREHARVEST
0 6 / 1 6 / 8 9 PREHARVEST
06/16/89 PREHARVEST
06/16/89 PREHARVEST
06/16/89 PREHARVEST
06/21/89 PREHARVEST
07/01/89 PREHARVEST
07/16/89 PREHARVEST
07/16/89 PREHARVEST
07/16/89 PREHARVEST
07/16/89 PREHARVEST
07/21/89 PREHARVEST
0 8 / 11 / 8 9 PREHARVEST
0 8 / 11 / 8 9 PREHARVEST
0 8 / 1 6 / 8 9 PREHARVEST
0 8 / 1 6 / 8 9 PREHARVEST
0 8 / 1 6 / 8 9 PREHARVEST
0 8 / 1 6 / 8 9 PREHARVEST
0 8 / 1 6 / 8 9 PREHARVEST
0 8 / 2 1 / 8 9 PREHARVEST
0 9 / 1 6 / 8 9 PREHARVEST
0 9 / 2 1 / 8 9 PREHARVEST
10/21/89 PREHARVEST
10/31/89 HARVEST
10/31/89 HARVEST
11/16/89 HARVEST
11 / 2 1 / 8 9 HARVEST
11 / 2 1 / 8 9 HARVEST
12/01/89
12/01/89
12/01/89
PRODUCT NAHE
UNITS
PECANS
PECANS
300.0000
300.0000
INPUT NAHE
NUHBER
OF
UNITS
HIRED LABOR
HIRED LABOR
HIRED LABOR
SHREDDING
HIRED LABOR
APPLY FERTILIZER
NITROGEN (DRY)
HIRED LABOR
SPRAYING
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEH
SPRAYING
ZINC SULPHATE
HIRED LABOR
SPRAYING
HERBICIDE
TRICKLE SYSTEH
SPRAYING
ZINC SULPHATE
INSECTICIDE
APPLY FERTILIZER
PICKUP TRUCK
HIRED LABOR
SPRAYING
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEH
HISC ADHIN 0/H
HIRED LABOR
SPRAYING
ZINC SULPHATE
INSECTICIDE
TRICKLE SYSTEH
SPRAYING
HERBICIDE
HIRED LABOR
SPRAYING
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEH
HIRED LABOR
TRICKLE SYSTEH
SHREDDING
HIRED LABOR
CUSTOH PICKING
DISC OFFSET
HIRED LABOR
CUSTOH PICKING
LAND - CASH RENT
PECAN
PECAN
HI SPEED
PECAN
PECAN
1
HI SPEED
6 FT
PECAN
1
HI SPEED
PECAN
3/4 TON
HI SPEED
PECAN
PECAN
1
HI SPEED
PECAN
1
6 FT
PECAN
HI SPEED
PECAN
PECAN
1
1
PECANS
8 FT
PECANS
PECANS
ESTABL.
PREHARV.
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
37.5000
1.0000
1.0000
2.5000
1.0000
.5000
1.0000
1.0000
2.5000
1.0000
1.0000
.5000
1.8000
1.0000
2.5000
1.0000
1.0000
20.0000
1.0000
1.0000
2.5000
1.0000
.5000
1.8000
.7500
1.0000
1.0000
2.5000
1.0000
1.8000
1.0000
.5000
1.0000
1.0000
2.5000
1.0000
.5000
1.8000
1.0000
1.8000
1.0000
2.0000
300.0000
1.0000
2.0000
300.0000
1.0000
1.0000
1.0000
.0000
.0000
CASH
NON
CASH
CASH 1
NON
CASH
C
C
SHARE EVEN
PROD.
A&%.
.00
.00
FIXED LANDLORD
OR
!SHARE
VARI.
C
V
C
C
V
V
C
V
c
c
V
V
c
c
c
V
V
V
c
c
c
V
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
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
A^»s.
Information presented is prepared solely as a general guide and Is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections wore collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C13.82
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989.
B-1241(C13)
PECAN ORCHARD, OPERATIONAL PHASE (YEARS 10-20)
Southwest Texas District-13 (Wintergarden Region)
1989 Projected Costs and Returns per Acre
GROSS INCOME Description
PECANS
Quantity
1200.000
Unit
$
/ Unit
lb.
0.8000
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
Repa irs
Machinery
Irrigation
Labor
Machinery
Other
Irrigation
Total PREHARVEST
HARVEST
CUSTOM PICKING
CUSTOM PICKING
Labor
Other
Quantity
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
$
/ Unit
.200
3.000
12.000
.300
24.500
.300
3.000
.200
3.000
12.000
.300
3.000
.300
24.500
3.000
12.000
.300
5.078
16.500
3.340
lb.
appl
appl
lb.
acre
lb.
appl
lb.
appl
appl
lb.
appl
lb.
acre
appl
appl
lb.
Acre
Acre
Acre
Acre
Hour
Hour
Hour
600.000
600.000
1.500
lb.
lb.
Hour
.280
.280
3.987
4.500
3.987
3.800
166.052
Dol .
14.00
11.70
18.00
2.25
12.25
2.25
11 .70
14.00
11.70
18.00
2.25
11.70
2.25
12.25
11.70
18.00
2.25
12.14
23.96
6.40
9.60
22.85
65.78
12.69
168.00
168.00
5.98
0 . 11 0
18.27
689.93
0 . 5 7 p e r l b . of PECANS
GROSS INCOME minus VARIABLE COST
270.07
Unit
acre
Acre
Acre
Acre
Acre
Total FIXED Cost
B r e a k - E v e n P r i c e , To t a l C o s t $
To t a l
341 .98
B r e a k - E v e n P r i c e , T o t a l V a r i a b l e Co os st t $ $
MISC ADMIN 0/H
Machinery and Equipment
Irrigation
Land
Perennial Crop
960.00
329.69
Total VARIABLE COST
FIXED COST Description
Your
Estimate
960.00
Unit
Total HARVEST
Interest - OC Borrowed
To t a l
To t a l
16.00
63.03
98.08
50.00
400.93
628.05
1 . 0 9 p e r l b . of PECANS
Total of ALL Cost
1317.98
NET PROJECTED RETURNS
-357.98
Custom Harvested.
4fps\
Information presented is prepared solely as a general guide and is not Intended to reeognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C13.83
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989,
D AT E
S TA G E
OF
PRODUCTION
10/31/89 HARVEST
11/21/89 HARVEST
D AT E
TYPE
rIEIGHT
PER
PROD.
UNITS
HEAD
A
TYPE
OF
OF
PRODUCTION
INPUT
12/16/88 PREHARVEST
01/16/89 PREHARVEST
02/16/89 PREHARVEST
03/11/89 PREHARVEST
03/16/89 PREHARVEST
03/16/89 PREHARVEST
03/16/89 PREHARVEST
03/21/89 PREHARVEST
04/16/89 PREHARVEST
04/16/89 PREHARVEST
04/16/89 PREHARVEST
04/16/89 PREHARVEST
04/21/89 PREHARVEST
05/11/89 PREHARVEST
05/11/89 PREHARVEST
05/16/89 PREHARVEST
05/16/89 PREHARVEST
05/16/89 PREHARVEST
05/21/89 PREHARVEST
05/21/89 PREHARVEST
05/21/89 PREHARVEST
05/21/89 PREHARVEST
05/26/89 PREHARVEST
05/26/89 PREHARVEST
06/01/89 PREHARVEST
06/16/89 PREHARVEST
06/16/89 PREHARVEST
06/16/89 PREHARVEST
06/16/89 PREHARVEST
06/21/89 PREHARVEST
06/21/89 PREHARVEST
07/01/89 PREHARVEST
07/16/89 PREHARVEST
07/16/89 PREHARVEST
07/16/89 PREHARVEST
07/21/89 PREHARVEST
07/21/89 PREHARVEST
08/11/89 PREHARVEST
08/11/89 PREHARVEST
08/16/89 PREHARVEST
08/16/89 PREHARVEST
08/16/89 PREHARVEST
08/16/89 PREHARVEST
08/21/89 PREHARVEST
08/21/89 PREHARVEST
09/16/89 PREHARVEST
09/21/89 PREHARVEST
10/16/89 PREHARVEST
10/26/89 PREHARVEST
10/31/89 HARVEST
11/16/89 HARVEST
11/21/89 HARVEST
12/01/89
12/01/89
12/01/89
12/01/89
NUHBER
OF
A
S TA G E
PRODUCT NAHE
OF
H
H
H
H
H
H
E
0
H
H
E
E
0
H
E
H
H
E
0
H
E
E
H
E
H
H
H
E
E
0
E
E
H
H
E
0
E
H
E
H
H
E
E
0
E
H
0
H
H
G
H
G
K
L
L
L
PECANS
PECANS
600.0000
600.0000
NUHBER
INPUT NAHE
OF
UNITS
HIRED LABOR
HIRED LABOR
HIRED LABOR
SHREDDING
HIRED LABOR
APPLY FERTILIZER
NITROGEN (DRY)
TRICKLE SYSTEH
HIRED LABOR
SPRAYING
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEH
SPRAYING
ZINC SULPHATE
HIRED LABOR
SPRAYING
HERBICIDE
TRICKLE SYSTEH
SPRAYING
ZINC SULPHATE
INSECTICIDE
APPLY FERTILIZER
NITROGEN (DRY)
PICKUP TRUCK
HIRED LABOR
SPRAYING
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEH
ZINC SULPHATE
HISC ADHIN 0/H
HIRED LABOR
SPRAYING
INSECTICIDE
TRICKLE SYSTEH
ZINC SULPHATE
SPRAYING
HERBICIDE
HIRED LABOR
SPRAYING
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEH
ZINC SULPHATE
HIRED LABOR
TRICKLE SYSTEH
HIRED LABOR
SHREDDING
CUSTOH PICKING
HIRED LABOR
CUSTOH PICKING
LAND - CASH RENT
PECAN
PECAN
PECAN
2
HI SPEED
PECAN
PECAN
2
HI SPEED
6 FT
PECAN
2
HI SPEED
PECAN
3/4 TON
HI SPEED
PECAN
PECAN
2
HI SPEED
PECAN
2
6 FT
PECAN
HI SPEED
PECAN
PECAN
2
2
PECANS
PECANS
PECANS
ESTABL.
PREHARV.
EARLY
1.5000
1.5000
1.5000
1.0000
1.5000
1.0000
70.0000
1.0000
1.5000
1.0000
3.9000
1.5000
2.0000
1.0000
7.5000
1.5000
1.0000
.5000
2.6000
1.0000
7.5000
3.9000
1.0000
70.0000
20.0000
1.5000
1.0000
3.9000
1.5000
2.6000
7.5000
1.0000
1.5000
1.0000
3.9000
2.6000
7.5000
1.0000
.5000
1.5000
1.0000
3.9000
1.5000
2.6000
7.5000
1.5000
2.6000
1.5000
1.0000
600.0000
1.5000
600.0000
1.0000
1.0000
1.0000
1.0000
CASH I
NON
SHARE EVEN
CASH
PROD.
.00() 0 C
.0000 C
iCASH
NON
iCASH
B-124KC13)
.00
.00
FIXED LANDLORD
O
R
SHARE
VARI.
C
C
C
V
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
c
c
c
V
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
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.
C13.84
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989,
B-1241(C13)
PECAN ORCHARD, EARLY PRODUCTION PHASE (YEARS 5-9)
Southwest Texas D1strict-13 (Wintergarden Region)
1989 Projected Costs and Returns per Acre
GROSS INCOME Description Quantity
PECANS
Unit
600.000
$ / Unit
To t a l
S B B B B B S B t
lb.
0.8000
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
J**\
Total PREHARVEST
HARVEST
Fuel & Lube
Machinery
Repairs
Machinery
Labor
Machinery
Other
480.00
Unit
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
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
.200
.300
3.000
12.000
.300
24.500
.300
3.000
.300
3.000
12.000
.300
3.000
24.500
.300
3.000
12.000
7.50
0.75
3.00
6.00
0.75
12.25
0.75
3.00
0.75
3.00
6.00
0.75
3.00
12.25
0.75
3.00
6.00
, 12.14
14.98
6.40
9.60
22.85
39.87
12.69
4.500
3.987
3.800
188.04
2.975
11.000
Acre
Acre
Hour
Hour
9.21
5.86
13.39
43.85
4.500
3.987
Total HARVEST
Interest - OC Borrowed
72.32
104.701
Dol .
0. 110
11.52
Total VARIABLE COST
271.87
B r e a k - E v e n P r i c e , T o t a l V a r i a b l e Co osstt $ $
0 . 4 5 p e r l b . of PECAiNS
GROSS INCOME minus VARIABLE COST
FIXED COST Description
208.13
Unit
SSSB
MISC ADMIN 0/H
Machinery and Equipment
Irrigation
Land
Perennial Crop
acre
Acre
Acre
Acre
Acre
Total FIXED Cost
B r e a k - E v e n P r i c e , To t a l C o s t $
Your
Estimate
To t a l
===========
12.00
137.39
96.47
50.00
58.62
354.48
1 . 0 4 p e r l b . of PECANS
Total of ALL Cost
626.35
NET PROJECTED RETURNS
-146.35
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
Not
DATE
STAGE
OF
PRODUCTION
10/31/89 HARVEST
11/21/89 HARVEST
DATE
12/16/88
01/16/89
02/16/89
0 3 / 11 / 8 9
03/16/89
03/16/89
03/16/89
04/16/89
04/16/89
04/16/89
04/16/89
04/16/89
04/21/89
0 5 / 11 / 8 9
0 5 / 11 / 8 9
05/16/89
05/16/89
05/16/89
05/21/89
05/21/89
05/21/89
05/21/89
05/26/89
06/01/89
06/16/89
06/16/89
06/16/89
06/16/89
06/16/89
06/21/89
07/01/89
07/16/89
07/16/89
07/16/89
07/16/89
07/21/89
0 8 / 11 / 8 9
0 8 / 11 / 8 9
08/16/89
08/16/89
08/16/89
08/16/89
08/16/89
08/21/89
09/16/89
09/21/89
10/21/89
10/31/89
10/31/89
10/31/89
10/31/89
11 / 1 6 / 8 9
11 / 2 1 / 8 9
11 / 2 1 / 8 9
11 / 2 1 / 8 9
11 / 2 1 / 8 9
12/01/89
12/01/89
12/01/89
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
HARVEST
HARVEST
HARVEST
HARVEST
HARVEST
HARVEST
HARVEST
HARVEST
HARVEST
to
Projections for Planning Purposes Only
be Used without Updating after April 8,
TYPE
OF
PROD.
A
A
TYPE
OF
INPUT
H
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
PRODUCT NAHE
NUHBER
OF
UNITS
PECANS
PECANS
300.0000
300.0000
INPUT NAHE
HIRED LABOR
HIRED LABOR
HIRED LABOR
SHREDDING
HIRED LABOR
APPLY FERTILIZER
NITROGEN (DRY)
HIRED LABOR
SPRAYING
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEH
SPRAYING
ZINC SULPHATE
HIRED UBOR
SPRAYING
HERBICIDE
TRICKLE SYSTEH
SPRAYING
ZINC SULPHATE
INSECTICIDE
APPLY FERTILIZER
PICKUP TRUCK
HIRED LABOR
SPRAYING
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEH
HISC ADHIN 0/H
HIRED LABOR
SPRAYING
ZINC SULPHATE
INSECTICIDE
TRICKLE SYSTEH
SPRAYING
HERBICIDE
HIRED LABOR
SPRAYING
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEH
HIRED LABOR
TRICKLE SYSTEH
SHREDDING
SHAKING
PICKING
PECAN CLEANER
HIRED LABOR
DISC OFFSET
SHAKING
PICKING
PECAN CLEANER
HIRED LABOR
LAND - CASH RENT
PECAN
PECAN
B-1241(C13)
1989,
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
.0000
.0000
.00
.00
NUHBER CASH FIXED LANDLORD
OF
NONOR
SHARE
U N I T S C A S H VA R I .
HI SPEED
PECAN
PECAN
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
PECANS
PECANS
8 FT
PECANS
PECANS
PECANS
ESTABL.
PREHARV.
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
37.5000
1.0000
1.0000
2.5000
1.0000
.5000
1.0000
1.0000
2.5000
1.0000
1.0000
.5000
1.8000
1.0000
2.5000
1.0000
1.0000
20.0000
1.0000
1.0000
2.5000
1.0000
.5000
1.8000
.7500
1.0000
1.0000
2.5000
1.0000
1.8000
1.0000
.5000
1.0000
1.0000
2.5000
1.0000
.5000
1.8000
1.0000
1.8000
1.0000
3.0000
3.0000
.5000
5.0000
1.0000
3.0000
3.0000
1.5000
15.0000
1.0000
1.0000
1.0000
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.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.
C13.86
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989.
B-124KC13)
PECAN ORCHARD, OPERATIONAL PHASE (YEARS 10-20)
Southwest Texas D1str1ct-13 (Wintergarden Region)
1989 Projected Costs and Returns per Acre
GROSS
INCOME
Description
PECANS
1200.000
To t a l
VA R I A B L E
Quantity
lb.
GROSS
COST
Unit
$
/
Unit
To t a l
0.8000
960.00
Income
Description
Quantity
960.00
Unit
$
/
Unit
To t a l
PREHARVEST
NITROGEN
(DRY)
70.000
lb.
.200
INSECTICIDE
3.900
appl
3.000
FUNGICIDE
1.500
appl
12.000
ZINC
S U L P H AT E
7.500
lb.
.300
HERBICIDE
0.500
acre
24.500
ZINC
S U L P H AT E
7.500
lb.
.300
INSECTICIDE
3.900
appl
3.000
NITROGEN
(DRY)
70.000
lb.
.200
INSECTICIDE
3.900
appl
3.000
FUNGICIDE
1.500
appl
12.000
ZINC
S U L P H AT E
7.500
lb.
.300
INSECTICIDE
3.900
appl
3.000
ZINC
S U L P H AT E
7.500
lb.
.300
HERBICIDE
0.500
acre
24.500
INSECTICIDE
3.900
appl
3.000
FUNGICIDE
1.500
appl
12.000
ZINC
S U L P H AT E
7.500
lb.
.300
Fuel
&
Lube
Machinery
Acre
Irrigation
Acre
Repairs
Machinery
Acre
Irrigation
Acre
Labor
Machinery
5.078
Hour
4.500
Other
16.500
Hour
3.987
Irrigation
3.340
Hour
3.800
To t a l
HARVEST
Fuel
Repairs
Labor
329.69
Lube
Machinery
Machinery
Machinery
5.020
Hour
Other
22.000
Hour
-
To t a l
Interest
"~
14.00
11 . 7 0
18.00
2.25
12.25
2.25
11 . 7 0
14.00
11 . 7 0
18.00
2.25
11 . 7 0
2.25
12.25
11 . 7 0
18.00
2.25
12.14
23.96
6.40
9.60
22.85
65.78
12.69
PREHARVEST
&
Acre
Acre
4.500
3.987
11 . 9 8
7.54
22.59
87.71
HARVEST
-
OC
To t a l
Borrowed
Your
Estimate
129.82
160.197
VA R I A B L E
Dol.
0 . 11 0
COST
17.62
===========
477.12
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 . 3 9 p e r l b . o f P E C A N S
GROSS
FIXED
INCOME
minus
COST
MISC
Machinery
Irrigation
Land
Perennial
Description
ADMIN
and
To t a l
VA R I A B L E
Crop
FIXED
Break-Even Price, Total Cost $
COST
Unit
0/H
Equipment
Acre
Acre
acre
Acre
Acre
Cost
482.88
To t a l
16.00
163.98
98.08
50.00
345.14
673.21
0.95 per lb. of PECANS
Total of ALL Cost
1150.33
NET PROJECTED RETURNS
-190.33
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.
C13.87
B-124KC13)
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989.
DATE
TYPE
OF
OF
OF
PER
PROD.
UNITS
HEAD
PRODUCTION
10/31/89 HARVEST
11/21/89 HARVEST
DATE
A
A
STAGE
TYPE
OF
OF
PRODUCTION
12/16/88 PREHARVEST
0 1 / 1 6 / 8 9 PREHARVEST
0 2 / 1 6 / 8 9 PREHARVEST
0 3 / 11 / 8 9 PREHARVEST
0 3 / 1 6 / 8 9 PREHARVEST
0 3 / 1 6 / 8 9 PREHARVEST
0 3 / 1 6 / 8 9 PREHARVEST
0 3 / 2 1 / 8 9 PREHARVEST
0 4 / 1 6 / 8 9 PREHARVEST
0 4 / 1 6 / 8 9 PREHARVEST
0 4 / 1 6 / 8 9 PREHARVEST
0 4 / 1 6 / 8 9 PREHARVEST
0 4 / 2 1 / 8 9 PREHARVEST
0 5 / 11 / 8 9 PREHARVEST
0 5 / 11 / 8 9 PREHARVEST
0 5 / 1 6 / 8 9 PREHARVEST
0 5 / 1 6 / 8 9 PREHARVEST
0 5 / 1 6 / 8 9 PREHARVEST
0 5 / 2 1 / 8 9 PREHARVEST
05/21/89 PREHARVEST
0 5 / 2 1 / 8 9 PREHARVEST
0 5 / 2 1 / 8 9 PREHARVEST
0 5 / 2 6 / 8 9 PREHARVEST
0 5 / 2 6 / 8 9 PREHARVEST
0 6 / 0 1 / 8 9 PREHARVEST
0 6 / 1 6 / 8 9 PREHARVEST
0 6 / 1 6 / 8 9 PREHARVEST
0 6 / 1 6 / 8 9 PREHARVEST
0 6 / 1 6 / 8 9 PREHARVEST
0 6 / 2 1 / 8 9 PREHARVEST
0 6 / 2 1 / 8 9 PREHARVEST
0 7 / 0 1 / 8 9 PREHARVEST
0 7 / 1 6 / 8 9 PREHARVEST
0 7 / 1 6 / 8 9 PREHARVEST
0 7 / 1 6 / 8 9 PREHARVEST
0 7 / 2 1 / 8 9 PREHARVEST
07/21/89 PREHARVEST
0 8 / 11 / 8 9 PREHARVEST
0 8 / 11 / 8 9 PREHARVEST
0 8 / 1 6 / 8 9 PREHARVEST
0 8 / 1 6 / 8 9 PREHARVEST
0 8 / 1 6 / 8 9 PREHARVEST
0 8 / 1 6 / 8 9 PREHARVEST
0 8 / 2 1 / 8 9 PREHARVEST
0 8 / 2 1 / 8 9 PREHARVEST
0 9 / 1 6 / 8 9 PREHARVEST
0 9 / 2 1 / 8 9 PREHARVEST
10/16/89 PREHARVEST
10/26/89 PREHARVEST
10/31/89 HARVEST
10/31/89 HARVEST
10/31/89 HARVEST
10/31/89 HARVEST
11 / 2 1 / 8 9 HARVEST
11 / 2 1 / 8 9 HARVEST
11 / 2 1 / 8 9 HARVEST
11 / 2 1 / 8 9 HARVEST
12/01/89
12/01/89
12/01/89
12/01/89
PRODUCT NAHE
HEIGHT
STAGE
NUHBER
PECANS
PECANS
600.0000
600.0000
INPUT NAHE
NUKBER
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
UNITS
HIRED LABOR
HIRED LABOR
HIRED LABOR
SHREDDING
HIRED LABOR
APPLY FERTILIZER
NITROGEN (DRY)
TRICKLE SYSTEH
HIRED LABOR
SPRAYING
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEH
SPRAYING
ZINC SULPHATE
HIRED LABOR
SPRAYING
HERBICIDE
TRICKLE SYSTEH
SPRAYING
ZINC SULPHATE
INSECTICIDE
APPLY FERTILIZER
NITROGEN (DRY)
PICKUP TRUCK
HIRED LABOR
SPRAYING
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEH
ZINC SULPHATE
HISC ADHIN 0/H
HIRED LABOR
SPRAYING
INSECTICIDE
TRICKLE SYSTEH
ZINC SULPHATE
SPRAYING
HERBICIDE
HIRED LABOR
SPRAYING
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEH
ZINC SULPHATE
HIRED LABOR
TRICKLE SYSTEH
HIRED LABOR
SHREDDING
SHAKING
PICKING
HIRED LABOR
PECAN CLEANER
SHAKING
PICKING
HIRED LABOR
PECAN CLEANER
LAND - CASH RENT
PECAN
PECAN
PECAN
2
HI SPEED
PECAN
PECAN
2
HI SPEED
6 FT
PECAN
2
HI SPEED
PECAN
3/4 TON
HI SPEED
PECAN
PECAN
2
HI SPEED
PECAN
2
6 FT
PECAN
HI SPEED
PECAN
PECAN
2
2
PECANS
PECANS
PECANS
PECANS
PECANS
ESTABL.
PREHARV.
EARLYHAR
1.5000
1.5000
1.5000
1.0000
1.5000
1.0000
70.0000
1.0000
1.5000
1.0000
3.9000
1.5000
2.0000
1.0000
7.5000
1.5000
1.0000
.5000
2.6000
1.0000
7.5000
3.9000
1.0000
70.0000
20.0000
1.5000
1.0000
3.9000
1.5000
2.6000
7.5000
1.0000
1.5000
1.0000
3.9000
2.6000
7.5000
1.0000
.5000
1.5000
1.0000
3.9000
1.5000
2.6000
7.5000
1.5000
2.6000
1.5000
1.0000
6.0000
6.0000
10.0000
.5000
6.0000
6.0000
25.0000
1.5000
1.0000
1.0000
1.0000
1.0000
CASH LANDLORD BREAK
NON- SHARE
EVEN
CASH
PROD.
.0000
.0000
iCASH
NON
CASH
C
C
.00
.00
Y
Y
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
C
V
V
C
V
C
V
C
V
c
c
V
V
c
c
V
V
c
V
c
c
V
V
c
V
c
V
c
c
V
V
c
c
V
F
V
c
V
c
V
c
c
V
V
c
c
V
V
c
c
V
V
c
V
c
V
c
V
F
F
F
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
. .00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
/**X
A^Hk
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.
C13.88
CROP PRODUCTS REPORT
April 8, 1989
Crop Product Name.
j|P\
BEETS #1
BEETS #2
BEETS #3
CABBAGE
CANTALOUPES
CARROTS
CARROTS #1
CARROTS U2
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
FOOD
IRRI.
PICKLES
CARROT
CORN
COTTON
OATS
SORGHUM
WHEAT
BERMUDA
OATS
BERMUDA
SORGHUM
BUFFELGR
SORGHUM
F.RUNNER
FRESH
PROCESS.
BEET
SPRING
Price
per
Unit
=========
60.0000
70.0000
10.0000
3.5000
6.0000
5.7500
15.0000
64.0000
36.0000
2.6900
3.5000
18.0000
.5400
.5500
95.0000
6.5000
9.5000
1.OOOO
.8900
. 1740
.0000
1.6000
.5000
.4000
.3000
.3000
16.0000
65.0000
65.OOOO
65.OOOO
5.5000
1.3500
5.0000
.3000
.3000
30.9500
.8000
.0000
4.2000
6.0000
30.9500
6.2500
85.0000
1.0000
.0800
1.0000
3.5100
Unit
Weight
of
per
Mes.
Unit
==== =============
ton
2000.0000
ton
2000.0000
ton
2000.0000
1.OOOO
bag
crtn
1.0000
1.0000
bag
ton
2000.0000
ton
2000.0000
ton
2000.0000
bu.
56.OOOO
bu.
56.OOOO
ton
2000.0000
lb.
1.0000
lb.
1.0000
ton
2000.0000
crtn
1.OOOO
cwt.
100.0000
ton
2000.0000
bu.
56.0000
lb.
1.0000
bu.
32.OOOO
cwt.
100.0000
bu.
60.0000
1.OOOO
days
.0000
days
.0000
days
cwt.
100.0000
ton
2000.0000
ton
2000.0000
ton
2000.0000
crtn
50.0000
bu.
32.0000
1.0000
bag
.0000
days
.0000
days
cwt.
100.0000
lb.
1.oooo
AUM
1.0000
cwt.
100.0000
bu.
56.0000
cwt.
100.0000
bu.
1.0000
ton
2000.0000
ton
2000.0000
lb.
1.0000
ton
2000.0000
bu.
60.0000
Cash
Flow
Row
sssss
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
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.
C13.89
TRACTORS, IMPLEMENTS AND EQUIPMENT
APRIL 8, 1989
Am®*.
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT HARKET VALUE
($)
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 Ul
DEPRECIATION FACTOR Ul
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
($)
SALVAGE VALUE
(%)
CURRENT HARKET VALUE
($)
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 Ul
DEPRECIATION FACTOR #2
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (U1,U1)
LEASE CALC. (HOUR,YEAR)
:tor
TRACTOR
TRACTOR
IOO HP
TRACTOR
TRACTOR
125 HP
TRACTOR
TRACTOR
150 HP
TRACTOR
TRACTOR
225 HP
TRACTOR
TRACTOR
40 HP
TRACTOR
75 HP
IOO
125
150
225
40
75
12000
12000
12000
12000
12000
12000
DI
DI
DI
DI
DI
DI
12000
12000
12000
12000
12000
12000
350
400
600
500
350
400
40200
48600
38
55900
86300
38
38
38
14500
24700
36200
43700
50300
77700
13100
22200
.029
.029
.029
.68
7
1.5
.92
.68
7
1.5
.92
.68
7
1.5
.92
.024
.029
.029
.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
C
2
SELF PROPELLED
PECAN PICKER
25
IHPLEHENT
IHPLEHENT
ANHYDROUS APPL.
BED SHAPER
IHPLEHENT
BEDDER
6 ROH
38
IHPLEHENT
CHISEL
COHBINE
PEANUT
1200
115
115
150
50
2500
2500
2500
2000
2000
1200
2500
2500
2500
2000
60
4
100
5
18
80
100
4.5
12
80
100
4.5
20
80
200
4.5
15
80
250
2.5
1.1
1.2
1
100
1
1.1
1.2
1.1
1.2
2700
3780
1.1
1.2
1.1
1.2
10
3780
16200
10
16
30
2000
125
IHPLEHENT
38
GA
70
12
1.0
1.25
10000
10000
.23
.64
7
1.4
885
D
C
2
13.3
60
1950
1760
3780
16200
.934
.364
1
10
1.4
1
C
C
1
.6
10
1.3
.364
.364
.380
.64
6
1.4
.885
C
C
2
100
.885
C
C
2
.6
10
1.3
.885
C
C
2
.6
10
1.3
.885
C
C
2
yw*v
Information presented is prepared solely as a general guide and Is not intended to recognise or predict tho 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.
C13.90
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 Ul
DEPRECIATION FACTOR Ul
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 Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR.YEAR)
IMPLEHENT
IHPLEHENT
CULTIVATOR
4 ROH
IHPLEHENT
CULTIVATOR
6 ROH
IHPLEHENT
IHPLEHENT
IHPLEHENT
CULTIVATOR CULTIVATOR 4 ROH CULTIVATOR 6 ROH
FIELD
ROLLING
ROLLING
DIGGER
PEANUT
70
115
2500
2500
55
75
100
50
2500
2500
2500
2500
2500
2500
2500
2500
2500
2500
100
5
12
80
100
5
18
80
200
6
15
80
100
3.5
12
80
100
3.5
18
80
250
2.5
6.7
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
3025
3240
3780
2700
3780
3240
10
16
10
30
30
3025
3240
3780
2700
3780
1300
.364
.364
.364
.222
.6
10
1.3
.6
10
1.3
.6
10
1.4
.885
.885
.885
.885
C
C
2
C
C
2
C
C
2
364
.6
8
1.3
885
C
C
2
.364
.6
10
1.3
.885
10
.6
10
1.3
IHPLEHENT
IHPLEHENT
DISC
TANDEH
IHPLEHENT
DISC-OFFSET
12 FT
IHPLEH!ENT
IHPLEHENT
DISC-OFFSET
8 FT
C
C
2
C
C
2
IHPLEHENT
DRILL FERTILIZER SPDR.
HARROH SPIKE
125
125
40
75
75
75
2500
2500
2500
1200
1200
2500
2500
2500
2500
1200
1200
2500
100
4.5
12
83
100
4.8
12
83
50
5
8
80
88
4
14
72
50
4
20
67
35
4.5
24
80
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
4320
6590
3200
5800
2700
1620
10
10
10
10
10
30
4320
6590
3200
5220
2700
1620
.364
.364
.364
.934
.364
.6
10
1.3
.6
10
1.3
.6
10
1.3
.685
.885
C
C
2
C
C
2
C
C
2
1
10
1.4
1
C
C
2
.6
10
1.3
.885
777
.6
10
1.4
885
C
C
2
100
Information presented ts 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
.885
C
C
2
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REMAINING LIFE IHR 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 MULTIPLIER
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 & UBOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (U1,U1)
LEASE CALC. (HOUR.YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR MI)
FUEL TYPE
REHAINING LIFE (KR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (KR OR MI)
SPEED
(MI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
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 Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
IHPLEHEIN
T
IHPLEHENT
LAND PLANE
HOLDBOARD PLOH
IHPLEHENT
IHPLEHENT
IHPLEHENT
IHPLEHENT
PECAN SHAKER
PECAN SHAKER
HYDRAUL.
PLANTER
4 ROH
PLANTER
6 ROH
IOO
150
25
30
75
100
2500
2500
2000
1200
1200
1200
2500
2500
2000
1200
1200
1200
100
6
12
60
100
4.5
5.3
80
140
6
140
4
6
75
4.5
1.1
1.2
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
6480
6480
4200
4200
5180
6480
30
10
10
10
10
10
6480
6480
4200
3800
5180
6480
.168
.364
.364
.777
.777
.777
.6
10
1.4
.6
8
1.3
.6
10
1.3
.6
8
1.4
.6
10
1.4
.6
8
1.4
.885
.885
.885
.885
.885
.885
C
C
2
C
C
2
13.3
140
C
C
2
IHPLEHENT
C
C
2
IHPLEHENT
PLANTER
PEANUT
D
C
2
IHPLEHENT
PLANTER
STANHAY
C
C
1
IHPLEHENT
PLANTING EQUIP.
PECAN
IHPLEHENT
RODHEEDER
IHPLEHENT
SHREDDER
SPRAYER
12 FT
30
75
20
60
1200
1200
1200
2500
2000
1200
1200
1200
1200
2500
2000
1200
75
4.5
75
4.5
12.7
13.3
60
60
200
3
10
100
5
16
80
200
3.7
14
80
35
4
12
65
1.1
1.1
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
5400
3240
1190
10
5180
1300
10
10
10
5400
3240
1.2
1
100
1
1080
4750
1300
.777
.777
.934
.6
8
1.4
.6
10
1.4
.364
.230
.777
.6
10
1.3
.885
.885
.6
8
1.4
.6
8
1.4
C
C
2
C
C
2
1
10
1.4
1
D
C
1
.885
.885
80
.5
1.1
30
75
45
100
C
C
2
C
C
2
Information presented is prepared solely as a general guide and Is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C13.92
C
C
2
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 ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC, (#1,#2)
LEASE CALC. (HOUR,YEAR)
IHPLEHENT
IHPLEHENT
SPRAYER
6 FT
IHPLEHENT
SPRAYER
HI SPEED
20
IHPLEHENT
SPRAYER
HYDRAUL.
EQUIPHENT
SPRAYER
HYDRO.
PECAN CLEANER
STOCK SPRAYER
400
EL
400
37.5
10
40
1
1500
3800
1000
30
10
10
1000
3800
1000
1200
45
45
45
1200
1200
1200
1200
1200
1200
1200
35
4
6
65
200
5
28
200
5
19
65
3.8
65
3.8
200
5
19
1.1
1.2
1.1
1.2
1.1
1.2
3000
5500
10
30
1500
2900
5500
30
1000
EQUIPHENT
65
3.8
1.1
1.2
5
.777
.6
8
1.4
.885
C
C
2
EQUIPHENT
.777
.6
6
1.4
.885
D
C
2
.777
.6
6
1.4
.885
D
C
2
.777
.6
6
1.4
.885
D
C
2
76
10.00
40
1
EQUIPHENT
STOCK TRAILER
TACK
10
10
10
10
1
1
2600
10
2400
500
10
500
13.00
5.00
1
1
Information presented Is prepared solely as a general guide and is not Intended to reeognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C13.93
10
OPERATING INPUT RESOURCES
April 8, 1989
Operating Input
================
BEEHIVE RENT
BORON
COTTONSEED CAKE
DEFOLIANT
FED. CROP INS.*
FED. CROP INS.*
FED. CROP INS.*
FED. CROP INS.*
FED. CROP INS.*
FED. CROP INS.*
FED. CROP INS.*
FED. CROP INS.*
FED. CROP INS.*
FED. CROP INS.*
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE, PCNB
FUNGICIDE, PCNB
GIN. BAG, TIES
GROWTH RETARDANT
HAIL INSURANCE*
HAIL INSURANCE*
HAIL INSURANCE*
HERB, POSTEMERGE
HERB, PRE-EMERGE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
INOCULANT
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
ssssssss
CORN
CORNFOOD
COTTON
FPEANUT
SORGHUMD
SORGHUMI
SOYBEAN
SPEANUT
WHEATD
WHEATI
BEET
CABBAGE
CANT.
CARROT
CARRPROC
CUCUMBER
DTRT
LETTUCE
ONION
PEANUT
PECAN
REDOMIL
SPINACH
FPEANUT
CORN
COTTONLS
COTTONSS
PEANUT
PEANUT
CABBAGE
CANT.
CARROT
CORN
COTTON
CUCUMBER
GUAR
HAY
LETTUCE
ONION
PECAN
ROUNDUP
SORGHUM
SOYBEAN
SP.B
SPINACH
SUNFLOW.
CABBAGE
CANT.
CARROT
CORN
COTTON01
COTTON02
COTTON03
CUCUMBER
LETTUCE
ONION
PEANUT
PECAN
SORGHUM
SOYBEAN
SPINACH
SUNFLOW.
ZOLO
Price
per
Unit
ssssssss
15
"10.05
. 14
11.5
5.83
4.94
14.36
16.25
4.59
3.06
7.36
22.80
3.35
2.37
4.50
10.00
10.00
10.00
8.00
10.00
11.00
5.40
12.00
7.50
12.00
3.25
9.00
.45
34.00
48.50
14.00
15.00
19.50
13.00
14.40
6.12
8.50
8.50
15.00
7.50
8.50
8.00
4.00
2.40
9.00
35.00
24.50
17.00
10.00
4.00
27.00
36.00
4.00
.50
13.00
7.50
6.50
8.50
5.00
7.50
10.00
10.00
8.00
7.50
8.40
3.00
6.50
7.00.
13.00
6.00
11
Unit
of
Measure
Cash
Flow
Row
acre
acre
lb.
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
appl
appl
appl
appl
acre
lb.
appl
appl
appl
appl
lb
appl
lb.
appl
bale
appl
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
qt.
acre
acre
acre
acre
acre
acre
appl
appl
appl
appl
appl
appl
appl
appl
appl
appl
appl
appl
appl
appl
appl
appl
pint
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
45
45
55
45
54
54
54
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
43
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
sssssss
ssss
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C13.94
O p e r a t i n g ][ n p u t
f^
================
LAMB FEED
MARKETING
MISC ADMIN O/H
MISC. EXPENSE
MISC. EXPENSE
MISCELLANEOUS
MISCELLANEOUS
NEMATICIDE
NITROGEN (ANHY)
NITROGEN (DRY)
NITROGEN (LIQ)
PASTURE MAINT.
PHOSPHATE
PHOSPHORUS
PLANTING EQUIP.
PLANTING EQUIP.
POTASSIUM
RANGE CUBES
SALES COMMISSION
SALES COMMISSION
SALT & MINERALS
SALT AND MINERAL
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SHEARING
SHEARING
SM. GRAINS PAST.
SOIL FUNGICIDE
STOCKER CALVES
TRANSPORTATION
TREES (5-6 FT)
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
WATER FACILITY
ZINC SULPHATE
ssssssss
SHEEP
GOATS
SHEEP
COW-CALF
PECAN
FERT
HIRED
RENTAL
FERT
FEEDER
BEET
BUFFELGR
CABBAGE
CANT.
CARROT
CARRPROC
CORN-GR.
CORN-SIL
CORNFOOD
COTTON
CUCUMBER
GUAR
KLEIN.
LETTUCE
OATS
ONION
PEANUT
PICKLE
RYEGRASS
SORGFORG
SORGHUM
SOYBEAN
SPINACH
SPINPROC
SUNFLOW.
WHEAT
GOATS
SHEEP
FPEANUT
STOCKER
PECAN
GOATS
SHEEP
STOCKER
REPAIR
Price
per
Unit
========
.09
.60
16.00
10.0
1.00
5.00
15.0
28
.102
.20
.20
2.00
.20
.20
2
2
.09
. 10
9
1.50
.28
.35
3.60
3,40
75.00
6
35.00
25.00
1.00
1.00
1.30
.55
26.00
.55
5.50
28.00
. 15
18.50
.72
8.00
.25
.32
.80
.'32
4.50
3.50
.50
.16
1.5
1.5
120.
22.50
72.00
1
6.50
5.00
1
7.99
5.50
2.0
.30
Unit
of
Measure
sssssss
lb.
head
acre
$
$
head
acre
appl
lb.
lb.
lb.
acre
lb.
lb.
hour
hour
lb.
lb.
head
head
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
head
head
acre
appl
cwt.
HEAD
tree
head
head
$
head
head
lb.
Cash
Flow
Row
ssss
47
55
55
55
55
55
55
45
44
44
44
52
44
44
52
52
44
47
55
55
47
47
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
55
55
47
45
46
49
43
48
48
48
48
55
45
z^fJ^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.
C13.95
AUTO OR TRUCK RESOURCES
APRIL 8, 1989
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (KR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR MI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( X )
CURRENT HARKET VALUE ($)
L E A S E PAY H E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
AUTO OR TRUCK
PICKUP TRUCK
3/4 TON
84000
GA
84000
15
21000
30
13000
.167
11000
75
600
315
21000
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.
C13.96
CUSTOM OPERATION RESOURCES
April 8. 1989
/0m^
J^^
Custom Operation
itlon
BALE, BAG, & TIE
BORON/FUNG. APPL
CUST. LAND PLANE
CUSTOM CHISEL
CUSTOM COMBINE
CUSTOM DISCING
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM INSECT.
CUSTOM PICKING
CUSTOM PICKING
CUSTOM ROOT PLOW
CUSTOM STRIPPING
DEFOLIANT APPL.
DRYING
FERTILIZER APPL.
FUNGICIDE APPL.
FUNGICIDE, PCNB
GINNING
HARV..PACK & MKT
HARV..PACK & MKT
HARV..PACK & MKT
HARV..PACK & MKT
HARV..PACK & MKT
HARV..PACK & MKT
HARV..PACK & MKT
HARV..PACK & MKT
HARV.,PACK & MKT
HARVEST & HAUL
HARVEST & HAUL
HERBICIDE APPL.
INSECTICIDE APPL
INSECTICIDE APPL
MOW, RAKE 81 BALE
PESTICIDE APPL.
RETARDANT APPL.
SPRIG &SPRIGGING
STRIP & HAUL
TRANSPORTATION
VITAVAX APPL.
Price
per
Unit
ssssssss
ssssssss
STRIPPED
13
3.50
6
10
1.50
8
22.00
20.00
12.00
.45
15
.45
.75
25
17.50
.14
8.00
.25
.15
8
.25
.15
.20
.25
5
.10
.28
45
1.75
3.00
18.0
1.50
2.9
46
1.75
1.75
4.00
4.25
3.60
4.25
3.65
6.5
4.10
7.50
11
11
3.00
3.00
3.50
.90
3.5
3.50
25
1.55
1.92
3.5
PEANUT
CORN
GUAR
OATS
SORGHUM
SORGHUMD
SORGHUMI
SOYBEAN
SUNFLOW.
WHEAT
CORN
COW-CALF
GUAR
HAY
PEANUTS
SORGHUM
SOYBEANS
SUNFLOW.
WHEAT
PEANUT
COTTON
PECANS
COTTON
CUSTOM
AIR
APPL
STRIPPED
CABBAGE
CANT.
CARROTS
CUCUMBER
LETTUCE
ONIONS
PICKLES
SPINACH
SPINPROC
BEETS
CARROTS
AIR
COTTON
COTTON
Unit
of
Measure
Cash
Flow
Row
bale
appl'
acre
appl
cwt.
acre
acre
acre
acre
cwt.
acre
cwt.
bu.
acre
acre
bu.
head
cwt.
bale
ton
cwt.
bu.
cwt.
bu.
appl
lb.
lb.
acre
cwt.
acre
ton
acre
acre
appl
cwt.
bag
crtn
bag
crtn
crtn
bag
cwt.
bu.
ton
ton
ton
acre
appl
acre
bale
acre
appl
acre
cwt.
bale
acre
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
sssssss
ssss
Information presented is prepared solely as a general guide and is not intended to recognise or predict the cost!
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.
C13.97