PERENNIAL CROP RESOURCES
JULY 23, 1991
DESCRIPTION
FIRST NAHE
QUALIFYING NAME
HARKET VALUE
PROPERTY TAX
REMAINING LIFE
SALVAGE VALUE
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
PERENNIAL CROP PERENNIAL CROP
ALFALFA COASTAL BERMUDA
($/AC)
($/AC)
(YR)
(%)
(%)
(%)
($/AC)
(Y,N)
11 4 . 5 5
2
14
11 9 . 7 0
25
5.25
Information presented is prepared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.55
BUILDINGS OR IMPROVEMENTS RESOURCES
JULY 23. 1991
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
FUEL - UTILITY COST ($/YR)
REHAINING LIFE (YR)
CURRENT HARKET VALUE ($)
S A LVA G E VA L U E ( % )
PROPERTY TAXES ($/YR)
ANNUAL LEASE ($)
ON FARM HIRED UBOR (KR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
LEASE CALC. (ANNUAL)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
FUEL - UTILITY COST ($/YR)
REHAINING LIFE (YR)
CURRENT HARKET VALUE <$)
S A LVA G E VA L U E ( % )
PROPERTY TAXES ($/YR)
ANNUAL LEASE ($)
ON FARM HIRED LABOR (KR)
OFF FARM PARTS & LABOR ($)
ON FARM OHNER LABOR (KR)
LEASE CALC. (ANNUAL)
DESCRIPTION
FIRST NAME
QUALIFYING NAHE
FUEL - UTILITY COST ($/YR)
REMAINING LIFE (YR)
CURRENT MARKET VALUE <$)
S A LVA G E VA L U E ( % )
PROPERTY TAXES ($/YR)
ANNUAL LEASE ($)
ON FARM HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARM OHNER LABOR (HR)
LEASE CALC. (ANNUAL)
BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IMP. BUILD. OR IHP. BUILD. OR IMP.
BARN
HAY
BOAR PEN
20
10400
10
24
20
500
10.40
.72
1.25
BUILD. OR IHP.
BUILD. OR IHP.
CALF HUTCHES FARROHING HOUSE
BUILD. OR IHP.
20
400
FEED STORAGE
FEEDING ARE
10
800
2
640
8.00
6.
BUILD. OR IKP.
FEEDING FLOOR
FENCE
HOG
FENCING
ONE HILE
HOLDINC» AREA
HILK ROOM HILKING PARLO
10
130
10
360
25
3500
20
6000
20
8800
.13
7.20
4
35
6
22
BUILD. OR IMP. BUILD. OR IMP. BUILD. OR IMP.
PASTURE SHEDS PENS & EQUIPHENT
8
20
15
1500
SILO
HORIZON
20
12000
.25
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.
C4.56
2
1820
IRRIGATION EQUIPMENT
JULY 23. 1991
DESCRIPTION
FIRST NAHE
QUALIFYING NAME
HORSEPOHER RATING
(HP)
FUEL TYPE
FUEL CON. (UNIT/HR OR /HI)
USEFULL LIFE
(HR)
REMAINING LIFE
(HR)
EFFICIENCY
(%)
HIRED UBOR PER SET
(HR)
OHNER LABOR PER SET
(HR)
NUMBER OF SETS
CURRENT LIST PRICE
($)
SALVAGE PERCENT
(%)
CURRENT MARKET VALUE
($)
LEASE PAYMENT
($)
ON FARM HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER UBOR
(HR)
ANNUAL USE BASE
(HR)
R & H ENG. ESTIHATE
(%)
R & H CALC. (#1,#2)
BOHLS
DIST. SYS.
BOHLS
DESCRIPTION
CENTER PIVOT
POHER PLANT COL. .PIPE,SHAFT DI!SCHARGE HEAD
HAINLINE
NATURAL GAS
COLUMN
DISCHARG
25000
25000
2500
2500
55
N
G
16000
16000
10
10
10
10
N
A
N
A
N
A
12.5
N
A
N
A
N
A
.2
29
1.42
20000
20000
25
N
A
N
A
N
A
N
A
N
A
N
A
1000
60000
3300
3500
1000
1000
60000
3300
3500
1000
1500
16.5
5
15
3800
3800
10
115
2
3800
5.5
3800
10
7
5
3800
6.0
2
LEASE CALC. (HOUR.YEAR)
FUEL USE ( DEF.,CALC.)
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING
(HP)
FUELTYPE
FUEL
CON.
(UNIT/HR
OR
/HI)
/JpS\ USEFULL LIFE
(HR)
v REMAINING LIFE
(HR)
EFFICIENCY
(%)
HIRED LABOR PER SET
(HR)
OHNER LABOR PER SET
(KR)
NUHBER OF SETS
CURRENT LIST PRICE
<$)
SALVAGE PERCENT
(%)
CURRENT HARKET VALUE
($)
LEASE PAYMENT
($)
ON FARM HIRED LABOR
(KR)
OFF FARH PARTS & LABOR($)
($)
ON FARH OHNER UBOR
(HR)
ANNUALUSE BASE
(HR)
R & H ENG. ESTIHATE
(%)
R & H CALC.
,Ul)
LEASE CALC. (HOUR.YEAR)
FUEL USE ( DEF.,CALC.)
HAINLINE
GEAR DRIVE
10
50
50
2
2
10
.5
2
10
2
4
2
HATER SOURCE
RIGHTANGLE
HELL
25000
25000
95.0
15
15
1000
7500
1000
7500
N
A
N
A
N
A
10
7
5
3800
6.0
2
N
A
N
A
N
A
1
12.5
2
3800
.5
2
/iSP^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.
C4.57
7
N
N
N
700
1
700
2
15
2
380
MACHINERY COST REPORT
JULY 23, 1991
RESOURCE NAHE UNIT
FUEL OPER. &
& HANAGE.
LUBE LABOR
»~ VARIABLE EXPENSES ■■ ■■■...■■■m—— -«— FIXED EXPENSES —— TOTA
O P E R . C U S TO M R E PA I R R E PA I R H O U R LY D E P R E C . A N N U A L TA X E S , E X P E
I N P U T O P E R . & H A I N T. & H A I N T. L E A S E & L E A S E L I C E N S E
OFF
FARH
UBOR
INTEREST
&
INSUR.
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
o.ooo
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.078
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
150 HP $/AC
$/AC
RENTAL S/AC
S/AC
1.034
0.000
0.000
1.034
0.851
0.000
0.000
0.851
0.000
0.000
0.000
0.000
TRACTOR
PEANUT COMBINE
COMBINING
100 HP S/AC
$/AC
PEANUTS S/AC
1.564
0.000
1.564
3.946
0.000
3.946
TRACTOR
ROLLING CULT.
CULTIVATING
100 HP S/AC
6 ROH S/AC
$/AC
0.582
0.000
0.582
TRACTOR
PEANUT DIGGER
DIGGING
100 HP S/AC
$/AC
PEANUTS S/AC
1.790
0.000
1.790
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
ANHYDROUS RIG
CULTIVATOR
DRY FERT. RIG
GRAIN DRILL
LIQUID FERT. RIG
MOLDBOARD PLOH
OFFSET DISC
PEANUT COHBINE
PEANUT DIGGER
PLANTER
ROLLER
ROLLING CULT.
SADDLE TANK
SHREDDER
SPRAY RIG
TANDEH DISC
HAGON
BULK HILK COOLER
COOLER
DIGGER/HAGON
FEED HILL
FEED SYSTEH
FEEDER
FEEDERS
HAY RACKS
HANURE SYSTEH
HILKING EQUIP.
HILKING STALLS
HINERAL FEEDER
SPRAYER
TRAILER
TRAILER
HATER SYSTEH
HATERERS
PICKUP TRUCK
$/HR
$/HR
$/HR
$/HR
$/KR
$/HR
6 ROH
$/HR
$/HR
$/KR
$/HR
$/HR
13 FT.
$/HR
$/HR
$/HR
6 ROH
$/HR
$/HR
6 ROH
$/HR
$/KR
4 ROH
$/HR
$/HR
20 FT.
$/HR
HANURE
$/KR
S/HR
STORAGE S/HR
SILAGE
$/HR
$/HR
S/HR
HECHANIC S/HR
HOG
$/HR
S/HR
S/HR
S/HR
S/HR
S/HR
STOCK
S/HR
PEANUTS $/HR
STOCK
S/HR
S/HR
HOG
S/HR
3/4 TON $ / H I
4.678
5.847
7.016
1.871
3.508
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.105
TRACTOR
ANHYDROUS RIG
ANHYDROUS RIG
ANHYDROUS APPL.
IOO HP
125 HP
150 HP
40 HP
75 HP
o.ooo
0.000
0.000
0.000
0.000
o.ooo
0.891
0.928
1.225
0.269
0.470
0.000
1.103
0.000
1.576
0.000
0.775
1.785
1.967
0.300
2.023
0.060
1.427
0.315
0.331
0.234
2.857
0.234
62.500
0.000
55.000
70.000
9.000
32.500
4.500
5.500
19.000
125.000
70.000
0.000
0.000
88.000
0.000
19.000
0.390
0.015
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
12.419
19.180
16.610
6.791
9.694
0.003
7.742
0.003
15.991
0.001
2.572
8.155
32.796
4.674
27.136
2.749
.8.965
1.309
21.602
2.749
6.633
7.527
2498.974
0.239
2364.448
3009.299
964.051
1397.175
69.502
5 9 1 . 11 2
2020.529
4884.382
2762.913
19.345
171.960
1808.883
257.940
827.557
6.178
0.166
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
2.000
2.000
0.174
0.000
0.000
0.174
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
2.355
0.000
0.000
2.355
0.000
0.000
0.000
0.000
0.000
0.000
0.586
1.176
1.762
0.000
0.000
0.000
0.000
0.000
0.000
0.681
0.000
0.681
0.000
0.000
0.000
0.000
0.000
0.000
0.101
0.147
0.248
0.000
0.000
0.000
4.515
0.000
4.515
0.000
0.000
0.000
0.000
0.000
0.000
0.670
0.205
0.876
0.000
0.000
0.000
0.488
25.487
0.132
0.032
18.
26.
25.
9.
14.
0.
9.
0.
18.
0.
3.
10.
36.
5.
30.
2.
10.
1.
22.
3.
9.
7.
2644.
0.
2492.
3171.
1002.
1472.
75.
614.
2101.
5174.
2926.
19.
177.
1955.
265.
872.
6.
0.
0.000
0.000
0.000
0.000
0.092
0.000
0.000
0.092
4.
0.
2.
6.
8.166
19.606
27.773
0.000
0.000
0.000
0.321
0.848
1.169
14.
21.
36.
0.000
0.000
0.000
1.409
0.924
2.333
0.000
0.000
0.000
0.055
0.040
0.095
2.
1.
3.
0.000
0.000
0.000
9.345
3.197
12.542
0.000
0.000
0.000
0.367 16.
0.139 3.
0.505 20.
0.753
0.652
0.267
0.381
0.000
0.334
0.000
0.690
0.000
0.281
0.352
1.419
0.203
1.177
0.119
0.389
0.057
0.936
0.119
0.272
0.232
82.750
0.009
72.820
92.680
29.691
43.030
1.489
18.205
62.228
164.838
93.243
0.596
5.296
58.256
7.944
<***%.
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.
C4.58
RESOURCE NAME
UNIT
FUEL OPER. &
& MANAGE.
LUBE LABOR
JlPN
TOTA
FIXED EXPENSES
VARIABLE EXPENSES
OPER. CUSTOM REPAIR REPAIR HOURLY DEPREC. ANNUAL TAXES, EXPE
INPUT OPER. & HAINT. & HAINT. LEASE & LEASE LICENSE
OFF FARH LABOR INTEREST & INSUR.
TRACTOR IOO HP S/AC
SADDLE
TA N K
S/AC
TANDEH DISC 20 FT. S/AC
DISC
&
S P R AY
S/AC
0.786
0.000
0.000
0.786
0.778
0.000
0.000
0.778
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.115
0.037
0.327
0.480
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
1.610
0.154
0.760
2.524
0.000
0.000
0.000
0.000
0.063
0.007
0.031
0.101
TRACTOR 150 HP S/AC
OFFSET DISC 13 FT. $/AC
DISCING OFFSET S/AC
0.803
0.000
0.803
0.873
0.000
0.873
0.000
0.000
0.000
0.000
0.000
0.000
0.178
0.236
0.414
0.000
0.000
0.000
0.000
0.000
0.000
2.416
1.078
3.494
0.000
0.000
0.000
0.095
0.046
0.141
TRACTOR 150 HP S/AC
TANDEH DISC 20 FT. S/AC
D I S C I N G TA N D E H S / A C
0.825
0.000
0.825
0.756
0.000
0.756
0.000
0.000
0.000
0.000
0.000
0.000
0.154
0.327
0.482
0.000
0.000
0.000
0.000
0.000
0.000
2.093
0.760
2.853
0.000
0.000
0.000
0.082
0.031
0.113
TRACTOR 100 HP
GRAIN
DRILL
SADDLE
TA N K
DRILLING
S/AC
S/AC
S/AC
S/AC
0.562
0.000
0.000
0.562
0.778
0.000
0.000
0.778
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.115
0.169
0.037
0.321
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
1.610
1.713
0.154
3.477
0.000
0.000
0.000
0.000
0.063
0.074
0.007
0.144
TRACTOR 100 HP S/AC
D R Y F E R T. R I G S / A C
DRY FERT. RIG RENTAL S/AC
D R Y F E R T. R I G S / A C
0.125
0.000
0.000
0.125
0.227
0.000
0.000
0.227
0.000
0.000
0.000
0.000
0.000
0.000
2.000
2.000
0.034
0.000
0.000
0.034
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.469
0.000
0.000
0.470
0.000
0.000
0.000
0.000
0.018
0.000
0.000
0.018
TRACTOR 40 HP S/AC
HAGON HANURE S/AC
HAULING HANURE S/AC
2.258
0.000
2.258
6.600
0.000
6.600
0.000
0.000
0.000
0.000
0.000
0.000
0.296
0.234
0.530
0.000
0.000
0.000
0.000
0.000
0.000
7.470
7.527
14.997
0.000
0.000
0.000
0.293 16.
0.232 7.
0.525 24.
TRACTOR 100 HP S/AC
L I Q U I D F E R T. R I G S / A C
LIQUID FERT. RIG RENTAL S/AC
L I Q U I D F E R T. R I G S / A C
0.125
0.000
0.000
0.125
0.227
0.000
0.000
0.227
0.000
0.000
0.000
0.000
0.000
0.000
2.000
2.000
0.034
0.000
0.000
0.034
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.469
0.000
0.000
0.469
0.000
0.000
0.000
0.000
0.018
0.000
0.000
0.018
TRACTOR
MOLDBOARD PLOH
KOLDBOARDING
150 HP
S/AC
S/AC
$/AC
3.219
0.000
3.219
3.210
0.000
3.210
0.000
0.000
0.000
0.000
0.000
0.000
0.655
0.377
1.032
0.000
0.000
0.000
0.000
0.000
0.000
8.887
7.726
16.613
0.000
0.000
0.000
0.349 16.
0.137 8.
0.486 24.
PICKUP TRUCK
PICKUP TRUCK
3/4 TON S/HI
3/4 TON S/MI
0.078
0.078
0.167
0.167
0.000
0.000
0.000
0.000
0.015
0.015
0.000
0.000
0.000
0.000
0.166
0.166
0.000
0.000
0.032
0.032
TRACTOR
SADDLE TANK
PLANTER
PLANTING
100 HP
S/AC
S/AC
S/AC
S/AC
0.689
0.000
0.000
0.689
0.838
0.000
0.000
0.838
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.124
0.037
0.257
0.418
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
1.734
0.154
3.444
5.332
0.000
0.000
0.000
0.000
0.068
0.007
0.149
0.224
TRACTOR
ROLLER
ROLLING
100 HP
S/AC
S/AC
S/AC
0.250
0.000
0.250
0.454
0.000
0.454
0.000
0.000
0.000
0.000
0.000
0.000
0.067
0.004
0.071
0.000
0.000
0.000
0.000
0.000
0.000
0.939
0.189
1.128
0.000
0.000
0.000
0.037
0.008
0.045
TRACTOR
ROLLING CULT.
SHAPING BEDS
100 HP
6 ROH
S/AC
S/AC
$/AC
0.582
0.000
0.582
0.681
0.000
0.681
0.000
0.000
0.000
0.000
0.000
0.000
0.101
0.147
0.248
0.000
0.000
0.000
0.000
0.000
0.000
1.409
0.924
2.333
0.000
0.000
0.000
0.055
0.040
0.095
TRACTOR
SHREDDER
SHREDDING
100 HP
4 ROH
STALK
S/AC
S/AC
S/AC
0.609
0.000
0.609
0.972
0.000
0.972
0.000
0.000
0.000
0.000
0.000
0.000
0.144
0.049
0.193
0.000
0.000
0.000
0.000
0.000
0.000
2.012
3.182
5.195
0.000
0.000
0.000
0.079
0.138
0.217
TRACTOR
aLTIVATOR
SADDLE TANK
SIDE DRESS
100 HP
6 ROH
S/AC
S/AC
S/AC
S/AC
0.701
0.000
0.000
0.701
0.778
0.000
0.000
0.778
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.115
0.114
0.037
0.266
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
1.610
0.798
0.154
2.562
0.000
0.000
0.000
0.000
0.063
0.034
0.007
0.104
TRACTOR
SPRAY RIG
SPRAYING
100 HP
S/AC
S/AC
$/AC
0.234
0.000
0.234
0.425
0.000
0.425
0.000
0.000
0.000
0.000
0.000
0.000
0.063
0.015
0.078
0.000
0.000
0.000
0.000
0.000
0.000
0.880
0.177
1.057
0.000
0.000
0.000
0.035
0.008
0.042
6 ROH
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.
C4.59
BUDGET PARAMETERS REPORT
July 23, 1991
Parameter
Name
B8BSSEBEB8BBBBEB
DIESEL
DIESEL BTU
ELECTRICITY
ELECTRICITY BTU
GASOLINE
GASOLINE BTU
Va l u e
BB8ES8SBEB8S
Unit
of
Measure
8888888!
0.7600 GAL.
135250.0000 BTU
0.0950 KWH
3410.0000 BTU
1.0600 GAL.
124100.0000 BTU
Description
= = = = = = = = = = = B S = = = = = = B B = B B = = = = = = = = = = = = = = = =
Diesel Fuel
Energy of Diesel Fuel
Cost of Electricity
Electricity energy
Cost of Gasoline
Energy of Gasoline
HIRED LABOR
4.5000 HOUR
Hired Repair and Maintenance Labor Rate
HIRED LABOR IRR
4.5000 HOUR
Hired Irrigation Operation Labor
INR
0.6620 %
Insurance Rate, % of Market value
IRITB
12.1000 %
Interest Rate, Intermediate Term Borrow.
IRITE
7.2100 %
I n t e r e s t R a t e , I n t e r m e d i a t e Te r m E q u i t y
IROCB
12.1000 %
I n t e r e s t R a t e , O p e r a t i n g C a p i t a l B o r r o w.
IROCE
7.2100 %
Interest Rate, Operating Capital Equity
IRPCF
7.2100 %
Interest Rate. Positive Cash Flow
ITI
7.2100 %
Interest Rate, Investment Capital
LP GAS
0.7000 GAL.
Cost of LP Gas
LP GAS BTU
92140.0000 BTU
Energy of LP Gas
LUBE MULTI
0.1000 NONE
Lube Multiplier
NATURAL GAS
2.1000 MCF
Cost of Natural Gas
NATURAL GAS BTU
1000000.0000 BTU
Energy of Nat. Gas per 100ft3 or Therm
OWNER LABOR
4.5000 HOUR
Owner Repair and Maintenance Labor Rate
OWNER LABOR IRR
4.5000 HOUR
Owner Irrigation Operation Labor
PTR
0.0000 %
Personal Property Tax Rate
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.
C4.60
/**%
B-1241(C04)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
PEACHES, DRYLAND, 50 TREES/ACRE, 1ST YEAR
N o r t h C e n t r a l Te x a s D i s t r i c t ( 4 )
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
Quantity
BSSSBEBSBSSSSSSBBSSBBSSSSS8B
-WARNING- No gross receipts
VARIABLE COST Description
EBBBSSSSS
Quantity
==========
SBSBSSSSBSSSBSSSSSSBSSBS8SBSBSSSS SS
PREHARVEST
LAND PREPARATION
PLANTING LABOR
PEACH TREE
PRUNING LABOR
NITROGEN
PHOSPHORUS
POTASSIUM
HERB.PRE-EMERGE
HERB,POST-EMERGE
HERB,POST-EMERGE
BORER CONTROL
HERB.PRE-EMERGE
BACTERIAL SPOT
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
1.000
5.000
50.000
5.000
18.000
3.000
3.000
1.000
0.250
0.250
0.250
1.000
0.250
2.781
Unit
8SSE
Unit
BBBB
acre
hour
tree
hour
lbs
lbs
lbs
acre
acre
acre
appl
acre
appl
Acre
Acre
Hour
$ / Unit
SSBSSSSSBSS
$ / Unit
===========
15.000
3.750
2.500
3.750
.260
.250
.100
61.000
18.740
18.740
6.684
61.000
.553
4.500
Total PREHARVEST
Interest - OC Borrowed
To t a l
Your
Estimate
BSBBSBSSSSS SBSBBSSSB
To t a l
SSSBSSSSSSS
15.00
18.75
125.00
18.75
4.68
0.75
0.30
61.00
4.68
4.68
1.67
61.00
0. 13
40.67
13.61
12.51
383.20
366.043
Dol.
Total VARIABLE COST
0.121
44.29
BBBSBSSSSSS
427.50
GROSS INCOME minus VARIABLE COST
-427.50
FIXED COST Description
Unit
BSSS
Machinery and Equipment
Land
Acre
Acre
Total FIXED Cost
To t a l
145.08
25.00
===========
170.08
Total of ALL Cost
597.57
NET PROJECTED RETURNS
-597.57
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.
C4.61
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
DATE
STAGE
OF
PRODUCTION
TYPE
O
F
PROD.
PRODUCT NAHE
NUMBER
O
F
UNITS
B-1241(C04)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
-HARNING- NO VALID RECEIPTS RECORDS
D AT E
S TA G E
OF
PRODUCTION
12/31/90 PREHARVEST
01/14/91 PREHARVEST
01/14/91 PREHARVEST
01/30/91 PREHARVEST
01/30/91 PREHARVEST
01/30/91 PREHARVEST
02/09/91 PREHARVEST
02/09/91 PREHARVEST
02/09/91 PREHARVEST
02/09/91 PREHARVEST
02/14/91 PREHARVEST
02/14/91 PREHARVEST
05/01/91 PREHARVEST
05/01/91 PREHARVEST •
06/10/91 PREHARVEST
07/01/91 PREHARVEST
07/01/91 PREHARVEST
07/25/91 PREHARVEST
08/15/91 PREHARVEST
08/15/91 PREHARVEST
08/25/91 PREHARVEST
09/15/91 PREHARVEST
09/15/91 PREHARVEST
11/15/91 PREHARVEST
11/15/91 PREHARVEST
12/31/91
TYPE
O
F
•
INPUT NAME
NUMBER
O
F
INPUT
G
E
E
E
F
N
E
E
H
E
E
H
H
E
H
H
E
H
E
H
H
E
M
E
M
K
UNITS
LAND PREPARATION CUSTOM
PLANTING LABOR
PEACH TREE
PRUNING LABOR
PICKUP TRUCK
3/4 TON
SHED
NITROGEN
PHOSPHORUS
APPLY FERTILIZER
POTASSIUH
HERB,PRE-EHERGE NEH TREE
SPRAYING
HYDRO.
SPRAYING
HYDRO.
HERB.POST-EHERGE TREES
SHREDDING
SPRAYING
HYDRO.
HERB.POST-EHERGE TREES
DISCING
BORER CONTROL
SPRAYING
HYDRO.
SHREDDING
HERB,PRE-EHERGE NEH TREE
SPRAYING
HYDRO.
BACTERIAL SPOT
SPRAYING
HYDRO.
LAND RENT
CROPLAND
1.0000
5.0000
50.0000
5.0000
467.0000
.0500
18.0000
3.0000
1.0000
3.0000
1.0000
1.0000
1.0000
.2500
1.0000
1.0000
.2500
.5000
.2500
1.0000
1.0000
1.0000
1.0000
.2500
1.0000
1.0000
CASH
NON
CASH
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
C
V
V
C
C
C
C
C
V
V
V
V
V
C
C
V
V
C
V
c
c
c
c
V
V
V
V
F
C
C
C
V
V
V
100.00
.00
.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.
C4.62
B-124KC04)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
PEACHES, DRYLAND, 50 TREES/ACRE, 2ND YEAR
N o r t h C e n t r a l Te x a s D i s t r i c t ( 4 )
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
SSSS8BB8B888B8S888B888SS8S8S
-WARNING- No gross receipts
VARIABLE COST Description
Quant 1ty
BSSSSSSBS
Quantity
S E S E S B 8 B B E S S S S S B B B B S 8 E S S S E B B B S B S S SI S S S E B E S S S S
PREHARVEST
PLANTING LABOR
PEACH TREE
PRUNING LABOR
NITROGEN
PHOSPHORUS
POTASSIUM
DORMANT SEASON
HERB,PRE-EMERGE
BACTERIAL SPOT
HERB,POST-EMERGE
HERB,POST-EMERGE
BORER CONTROL
HERB,PRE-EMERGE
BACTERIAL SPOT
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
1.000
5.000
7.500
36.000
6.000
6.000
0.500
1.000
0.500
0.500
0.500
0.500
1.000
0.500
3.020
Unit
BBB8
Unit
$ / Unit
EBBBSBBBSBB
$ / Unit
SBSSBSSSSSS
SBBBBEBSSSS
hour
tree
hour
3.750
2.500
3.750
.260
.250
.100
14.000
61.000
.553
18.740
18.740
6.684
61.000
.553
3.75
12.50
28.12
9.36
1.50
0.60
7.00
61.00
0.27
9.37
9.37
3.34
61.00
0.27
41.08
13.80
13.59
lbs
lbs
lbs
appl
acre
appl
acre
acre
appl
acre
appl
Acre
Acre
Hour
4.500
Yo u r
Estimate
BSSBSSSBI
To t a l
SBBB
Total PREHARVEST
Interest - OC Borrowed
To t a l
SSS8EBSEBSS
275.93
255.628
Dol .
Total VARIABLE COST
0. 121
30.93
BBSSSSSSSSS
306.86
GROSS INCOME minus VARIABLE COST
-306.86
FIXED COST Description
Unit
SSSSSSBBSSSSSSSSBBBBBSSSSSE8SSSSS
BBSS
Acre
Acre
Acre
Machinery and Equipment
Land
Perennial Crop
To t a l
145.94
25.00
26.89
EBBSBBSESSS
Total FIXED Cost
197.83
Total of ALL Cost
504.69
NET PROJECTED RETURNS
-504.69
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. Those projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.63
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
PRODUCTNAME
NUMBER
OF
UNITS
B-124KC04)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
-HARNING- NO VALID RECEIPTS RECORDS
DATE
01/14/91
01/14/91
01/30/91
01/30/91
01/30/91
02/09/91
02/09/91
02/09/91
02/09/91
02/14/91
02/14/91
02/14/91
03/17/91
03/17/91
05/01/91
05/01/91
06/10/91
07/01/91
07/01/91
07/25/91
08/15/91
08/15/91
08/25/91
09/15/91
09/15/91
11 / 1 5 / 9 1
11 / 1 5 / 9 1
12/31/91
12/31/91
STAGE
TYPE
OF
OF
OF
PRODUCTION
INPUT
UNITS
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
E
E
E
F
N
E
E
H
E
E
E
H
E
H
H
E
H
H
E
H
E
H
H
E
M
E
M
K
L
INPUT NAHE
NUMBER
PLANTING LABOR
PEACH TREE
PRUNING LABOR
PICKUP TRUCK
3/4 TON
SHED
NITROGEN
PHOSPHORUS
APPLY FERTILIZER
POTASSIUM
DORMANT SEASON
HERB,PRE-EHERGE NEH TREE
SPRAYING
HYDRO.
BACTERIAL SPOT
SPRAYING
HYDRO.
SPRAYING
HYDRO.
HERB.POST-EHERGE TREES
SHREDDING
SPRAYING
HYDRO.
HERB.POST-EHERGE TREES
DISCING
BORER CONTROL
SPRAYING
HYDRO.
SHREDDING
HERB,PRE-EHERGE NEH TREE
SPRAYING
HYDRO.
BACTERIAL SPOT
SPRAYING
HYDRO.
LAND RENT
CROPLAND
PEACH
1
1.0000
5.0000
7.5000
467.0000
.0500
36.0000
6.0000
1.0000
6.0000
.5000
1.0000
1.0000
.5000
1.0000
1.0000
.5000
1.0000
1.0000
.5000
.5000
.5000
1.0000
1.0000
1.0000
1.0000
.5000
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
C
C
C
V
V
V
V
C
C
V
V
C
C
V
V
C
V
c
c
c
c
V
V
V
V
F
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
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 collocted and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.64
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
B-1241(C04)
PEACHES. DRYLAND. 50 TREES/ACRE, 3RD YEAR
/0^\
JP^N
NORTH CENTRAL TEXAS DISYrICT (4)
1991 PROJECTED COSTS AND RETURNS PER ACRE
GROSS INCOME DESCRIPTION
QUANTITY
UNIT $ /UNIT
PEACHES HHOLSALE
TOTAL GROSS INCOHE
VARIABLE COST DESCRIPTION
PREHARVEST
PRUNING UBOR
NITROGEN
PHOSPHORUS
POTASSIUH
DORHANT SEASON
HERB,PRE-EHERGE
PINK BUD
BACTERIAL SPOT
PETAL FALL
SHUCK SPLIT
THINNING LABOR
FIRST COVER
SECOND COVER
HERB.POST-EHERGE
THIRD COVER
PREHARVEST SPRAY
FOURTH COVER
FUEL & LUBE - HACHINERY
REPAIRS - HACHINERY
LABOR - HACHINERY
TOTAL PREHARVEST
FIRST HARVEST
CONTAINERS
HARVESTING LABOR
FUEL & LUBE - MACHINERY
REPAIRS - MACHINERY
LABOR - MACHINERY
TOTAL FIRST HARVEST
PREHARVEST
FIFTH COVER
PREHARVEST SPRAY
SIXTH COVER
FUEL & LUBE - HACHINERY
REPAIRS - MACHINERY
LABOR - MACHINERY
TOTAL PREHARVEST
SECOND HARVEST
CONTAINERS
HARVESTING LABOR
FUEL & LUBE - HACHINERY
REPAIRS - HACHINERY
LABOR - MACHINERY
TOTAL SECOND HARVEST
PREHARVEST
SEVENTH COVER
HERB.POST-EHERGE
PREHARVEST SPRAY
FUEL & LUBE - HACHINERY
REPAIRS - HACHINERY
LABOR - HACHINERY
TOTAL PREHARVEST
THIRD HARVEST
CONTAINERS
HARVESTING LABOR
FUEL & LUBE - MACHINERY
REPAIRS - HACHINERY
LABOR - HACHINERY
TOTAL THIRD HARVEST
POSTHARVEST
BORER CONTROL
HERB.PRE-EHERGE
BACTERIAL SPOT
FUEL & LUBE - HACHINERY
REPAIRS - HACHINERY
UBOR - MACHINERY
TOTAL POSTHARVEST
. INTEREST - OC BORROHED
25.000 BU*
QUANTITY UNIT $ / UNIT
10.000
36.000
6.000*
6.000
1.000
1.000
0.500
0.500
0.500
0.500
25.000
0.500
0.500
1.000
0.500
0.100
0.400
2.193
HOUR
LBS
LBS
LBS
APPL
ACRE
APPL
APPL
APPL
APPL
HOUR
APPL
APPL
ACRE
APPL
APPL
APPL
ACRE
ACRE
HOUR
3.750
.260
.250
.100
14.000
67.750
9.926
.553
9.926
9.926
3.750
9.926
9.926
18.740
9.926
10.729
9.926
4.500
312.50
TOTAL
37.50
9.36
1.50
0.60
14.00
67.75
4.96
0.27
4.96
4.96
93.75
4.96
4.96
18.74
4.96
1.07
3.97
39.98
14.99
9.87
343.14
10.000
2.000
1.100
EACH
HOUR
ACRE
ACRE
HOUR
.420
3.750
APPL
APPL
APPL
ACRE
ACRE
HOUR
9.926
10.729
9.926
EACH
HOUR
ACRE
ACRE
HOUR
.420
3.750
APPL
ACRE
APPL
ACRE
ACRE
HOUR
9.926
18.740
10.729
EACH
HOUR
ACRE
ACRE
HOUR
.420
3.750
4.500
4.20
7.50
0.56
1.36
4.95
18.57
0.400
0.200
0.200
0.780
4.500
3.97
2.14
1.98
1.17
0.68
3.51
13.47
20.000
4.000
1.100
4.500
8.40
15.00
0.56
1.36
4.95
30.27
0.200
1.000
0.200
0.390
4.500
1.98
18.74
2.14
0.67
0.44
1.76
25.73
20.000
4.000
1.100
4.500
8.40
15.00
0.56
1.36
4.95
30.27
1.000
1.000
1.000
6.684
67.750
.553
1.334
APPL
ACRE
APPL
ACRE
ACRE
HOUR
278.473
DOL.
0.121
4.500
6.68
67.75
0.55
2.12
0.96
6.00
84.07
TOTAL VARIABLE COST
33.70
579.21
GROSS INCOHE HINUS VARIABLE COST
FIXED COST DESCRIPTION
HACHINERY AND EQUIPHENT
LAND
PERENNIAL CROP
TOTAL FIXED COST
TOTAL OF ALL COST
NET PROJECTED RETURNS
12.5000
YOUR
TOTAL
ESTIHATE
312.50
-266.71
UNIT
TOTAL
199.15
25.00
49.60
273.75
852.96
-540.46
Jpfey,
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.
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
DATE
STAGE
TYPE
OF
OF
PRODUCTION
0 6 / 0 2 / 9 1 HARVEST
06/30/91 HARVEST
07/28/91 HARVEST
DATE
A
A
A
TYPE
OF
OF
PRODUCTION
INPUT
E
F
N
E
E
H
E
E
E
H
H
E
H
E
E
H
H
E
E
H
E
H
E
E
H
H
E
H
E
E
E
D
E
H
D
H
E
H
H
E
E
D
E
E
H
D
H
E
E
H
H
E
E
D
H
E
D
H
E
H
H
E
H
E
H
K
L
L
1EIGHT
H
PER
HEAD
1
NUMBER
OF
PROD.
STAGE
0 1 / 3 0 / 9 1 PREHARVEST
0 1 / 3 0 / 9 1 PREHARVEST
0 1 / 3 0 / 9 1 PREHARVEST
0 2 / 0 9 / 9 1 PREHARVEST
0 2 / 0 9 / 9 1 PREHARVEST
0 2 / 0 9 / 9 1 PREHARVEST
0 2 / 0 9 / 9 1 PREHARVEST
02/14/91 PREHARVEST
02/14/91 PREHARVEST
02/14/91 PREHARVEST
03/10/91 PREHARVEST
0 3 / 1 0 / 9 1 PREHARVEST
03/17/91 PREHARVEST
0 3 / 1 7 / 9 1 PREHARVEST
0 3 / 2 4 / 9 1 PREHARVEST
0 3 / 2 4 / 9 1 PREHARVEST
0 4 / 0 7 / 9 1 PREHARVEST
0 4 / 0 7 / 9 1 PREHARVEST
0 4 / 1 0 / 9 1 PREHARVEST
0 4 / 1 4 / 9 1 PREHARVEST
0 4 / 1 4 / 9 1 PREHARVEST
0 4 / 2 8 / 9 1 PREHARVEST
0 4 / 2 8 / 9 1 PREHARVEST
05/01/91 PREHARVEST
05/01/91 PREHARVEST
05/05/91 PREHARVEST
05/05/91 PREHARVEST
05/19/91 PREHARVEST
05/19/91 PREHARVEST
05/19/91 PREHARVEST
05/26/91 FIRST HARVEST
05/26/91 FIRST HARVEST
05/26/91 FIRST HARVEST
05/26/91 FIRST HARVEST
05/26/91 FIRST HARVEST
06/02/91 PREHARVEST
06/02/91 PREHARVEST
0 6 / 1 0 / 9 1 PREHARVEST
0 6 / 1 6 / 9 1 PREHARVEST
0 6 / 1 6 / 9 1 PREHARVEST
0 6 / 1 6 / 9 1 PREHARVEST
0 6 / 2 3 / 9 1 SECOND HARVEST
0 6 / 2 3 / 9 1 SECOND HARVEST
06/23/91 SECOND HARVEST
06/23/91 SECOND HARVEST
0 6 / 2 3 / 9 1 SECOND HARVEST
06/30/91 PREHARVEST
0 6 / 3 0 / 9 1 PREHARVEST
0 7 / 0 1 / 9 1 PREHARVEST
0 7 / 0 1 / 9 1 PREHARVEST
0 7 / 1 4 / 9 1 PREHARVEST
0 7 / 1 4 / 9 1 PREHARVEST
0 7 / 2 1 / 9 1 THIRD HARVEST
07/21/91 THIRD HARVEST
07/21/91 THIRD HARVEST
0 7 / 2 1 / 9 1 THIRD HARVEST
0 7 / 2 1 / 9 1 THIRD HARVEST
0 7 / 2 5 / 9 1 POSTHARVEST
0 8 / 1 5 / 9 1 POSTHARVEST
0 8 / 1 5 / 9 1 POSTHARVEST
0 8 / 2 5 / 9 1 POSTHARVEST
09/15/91 POSTHARVEST
09/15/91 POSTHARVEST
11 / 1 5 / 9 1 POSTHARVEST
11 / 1 5 / 9 1 POSTHARVEST
12/31/91
12/31/91
12/31/91
PRODUCT NAME
UNITS
PEACHES
PEACHES
PEACHES
HHOLSALE
HHOLSALE
HHOLSALE
INPUT NAHE
NUMBER
OF
UNITS
PRUNING LABOR
PICKUP TRUCK
SHED
NITROGEN
PHOSPHORUS
APPLY FERTILIZER
POTASSIUH
DORMANT SEASON
KERB,PRE-EHERGE
SPRAYING
SPRAYING
PINK BUD
SPRAYING
BACTERIAL SPOT
PETAL FALL
SPRAYING
SPRAYING
SHUCK SPLIT
THINNING LABOR
SPRAYING
FIRST COVER
SPRAYING
SECOND COVER
HERB,POST-EMERGE
SPRAYING
SPRAYING
THIRD COVER
SPRAYING
PREHARVEST SPRAY
FOURTH COVER
CONTAINERS
PICKING BOXES
HARVESTING LABOR
HAULING
COOLER
SPRAYING
FIFTH COVER
SHREDDING
SPRAYING
PREHARVEST SPRAY
SIXTH COVER
COOLER
CONTAINERS
HARVESTING LABOR
HAULING
PICKING BOXES
SPRAYING
SEVENTH COVER
HERB,POST-EMERGE
SPRAYING
SPRAYING
PREHARVEST SPRAY
CONTAINERS
PICKING BOXES
HAULING
HARVESTING LABOR
COOLER
DISCING
BORER CONTROL
SPRAYING
SHREDDING
HERB,PRE-EHERGE
SPRAYING
BACTERIAL SPOT
SPRAYING
LAND RENT
PEACH
PEACH
.0000
.0000
.0000
5.0000
10.0000
10.0000
3/4 TON
TREE
HYDRO.
AIRBLAST
AIRBLAST
AIRBUST
AIRBLAST
AIRBLAST
AIRBLAST
TREES
HYDRO.
AIRBLAST
AIRBLAST
1ST CROP
PEACH
PEACHES
PEACHES
STORAGE
AIRBLAST
AIRBLAST
2ND CROP
STORAGE
PEACH
PEACHES
PEACHES
AIRBLAST
TREES
HYDRO.
AIRBLAST
3RD CROP
PEACH
PEACHES
PEACHES
STORAGE
AIRBLAST
TREE
HYDRO.
HYDRO.
CROPLAND
1
2
10.0000
467.0000
.0500
36.0000
6.0000
'1.0000
6.0000
1.0000
1.0000
1.0000
1.0000
.5000
1.0000
.5000
.5000
1.0000
1.0000
.5000
25.0000
1.0000
.5000
1.0000
.5000
1.0000
1.0000
1.0000
.5000
1.0000
.1000
.4000
10.0000
.8000
2.0000
1.0000
3.3600
.8000
.4000
1.0000
.8000
.2000
.2000
3.3600
20.0000
4.0000
1.0000
.8000
.4000
.2000
1.0000
1.0000
.4000
.2000
20.0000
.8000
1.0000
4.0000
3.3600
.5000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
CASH
NON
CASH
B-1241(C04)
CASH 1LANDLORD BREAK
NON
SHARE EVEN
CASH
PROD.
C
C
C
100.00 N
100.00 N
100.00 N
FIXED L;WDLORD
OR SHARE
VARI.
C
V
C
C
V
V
c
c
c
c
V
V
V
V
c
V
c
V
c
c
V
V
c
V
c
c
c
V
V
V
c
V
c
c
c
V
V
V
c
V
c
V
c
c
V
V
c
c
V
V
c
c
c
c
V
V
V
V
c
c
V
V
c
V
c
V
c
c
c
c
V
V
V
V
F
F
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.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.
C4.66
/**^|s
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
B-1241(C04)
PEACHES. DRYLAND, 50 TREES/ACRE, 4TH TO 15TH YEAR
NORTH CENTRAL TEXAS DISTRICT U)
1991 PROJECTED COSTS AND RETURNS PER ACRE
YOUR
/#^N
gross income description quantity unit $ / unit total estimate
"peaches """hholsale"
75.000 BU
12.5000
937.50
total gross income
937.50
variable cost description
UNIT
TOTAL
QUANTITY
$ / UNIT
preharvest
pruning labor
12.500 HOUR
3.750
46.87
nitrogen
3 6 . 0 0 0 LBS
.260
9.36
phosphorus
6 . 0 0 0 LBS
.250
1.50
potassiuh
6 . 0 0 0 LBS
.100
0.60
dorhant season
1.000 APPL
14.000
14.00
1.000 ACRE
67.75
herb,pre-eherge
67.750
PINK BUD
BACTERIAL SPOT
PETAL FALL
SHUCK SPLIT
THINNING LABOR
FIRST COVER
SECOND COVER
HERB.POST-EHERGE
THIRD COVER
PREHARVEST SPRAY
FOURTH COVER
FUEL & LUBE - HACHINERY
REPAIRS - HACHINERY
LABOR - HACHINERY
TOTAL PREHARVEST
FIRST HARVEST
CONTAINERS
HARVESTING LABOR
FUEL & LUBE - HACHINERY
REPAIRS - HACHINERY
LABOR - HACHINERY
TOTAL FIRST HARVEST
PREHARVEST
FIFTH COVER
PREHARVEST SPRAY
SIXTH COVER
FUEL & LUBE - HACHINERY
REPAIRS - HACHINERY
LABOR - HACHINERY
TOTAL PREHARVEST
SECOND HARVEST
CONTAINERS
HARVESTING UBOR
FUEL & LUBE - HACHINERY
REPAIRS - HACHINERY
LABOR - HACHINERY
TOTAL SECOND HARVEST
PREHARVEST
SEVENTH COVER
HERB.POST-EHERGE
PREHARVEST SPRAY
FUEL & LUBE - HACHINERY
REPAIRS - HACHINERY
LABOR - HACHINERY
TOTAL PREHARVEST
THIRD HARVEST
CONTAINERS
HARVESTING LABOR
FUEL & LUBE - HACHINERY
REPAIRS - HACHINERY
LABOR - HACHINERY
TOTAL THIRD HARVEST
POSTHARVEST
BORER CONTROL
HERB.PRE-EHERGE
BACTERIAL SPOT
FUEL & LUBE - HACHINERY
REPAIRS - HACHINERY
UBOR - HACHINERY
TOTAL POSTHARVEST
- OC BORROHED
INTEREST
- POSITIVE CASH
INTEREST
1.000
1.000
1.000
1.000
37.500
1.000
1.000
1.000
1.000
0.200
0.800
APPL
APPL
APPL
APPL
HOUR
APPL
APPL
ACRE
APPL
APPL
APPL
ACRE
ACRE
HOUR
9.926
.553
9.926
9.926
3.750
9.926
9.926
18.740
9.926
10.729
9.926
EACH
HOUR
ACRE
ACRE
HOUR
.420
3.750
APPL
APPL
APPL
ACRE
ACRE
HOUR
9.926
10.729
9.926
EACH
HOUR
ACRE
ACRE
HOUR
.420
3.750
APPL
ACRE
APPL
ACRE
ACRE
HOUR
9.926
18.740
10.729
EACH
HOUR
ACRE
ACRE
HOUR
.420
3.750
6.684
67.750
.553
1.334
APPL
ACRE
APPL
ACRE
ACRE
HOUR
155.872
-63.535
DOL.
DOL.
0.121
0.072
2.193
434.49
30.000
4.500
1.100
4.500
12.60
16.87
0.56
1.36
4.95
36.35
0.800
0.400
0.400
0.780
4.500
7.94
4.29
3.97
1.17
0.68
3.51
21.57
60.000
9.000
1.100
4.500
25.20
33.75
0.56
1.36
4.95
65.82
0.400
1.000
0.400
0.390
4.500
3.97
18.74
4.29
0.67
0.44
1.76
29.86
60.000
9.000
1.100
4.500
25.20
33.75
0.56
1.36
4.95
65.82
1.000
1.000
1.000
4.500
6.68
67.75
0.55
2.12
0.96
6.00
84.07
TOTAL VARIABLE COST
GROSS INCOHE HINUS VARIABLE COST
FIXED COST DESCRIPTION
HACHINERY AND EQUIPHENT
LAND
PERENNIAL CROP
TOTAL FIXED COST
TOTAL OF ALL COST
NET PROJECTED RETURNS
4.500
9.92
0.55
9.92
9.92
140.62
9.92
9.92
18.74
9.92
2.14
7.94
39.98
14.99
9.87
UNIT
18.86
-4.58
752.25
185.25
TOTAL
199.15
25.00
207.80
431.95
1184.20
-246.70
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 tho Texas Agricultural Extension Service and approved for publication.
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
DATE
STAGE
OF
PRODUCTION
06/02/91 HARVEST
06/30/91 HARVEST
07/28/91 HARVEST
DATE
TYPE
PRODUCT NAHE
NUMBER
OF
OF
PROD.
UNITS
A
A
A
PEACHES
PEACHES
PEACHES
HHOLSALE
HHOLSALE
HHOLSALE
TYPE
OF
OF
OF
INPUT
UNITS
PRODUCTION
01/30/91 PREHARVEST
01/30/91 PREHARVEST
01/30/91 PREHARVEST
02/09/91 PREHARVEST
02/09/91 PREHARVEST
02/09/91 PREHARVEST
02/09/91 PREHARVEST
02/14/91 PREHARVEST
02/14/91 PREHARVEST
0 2 / 1 4 / 9 1 PREHARVEST
0 3 / 1 0 / 9 1 PREHARVEST
03/10/91 PREHARVEST
03/17/91 PREHARVEST
03/17/91 PREHARVEST
03/24/91 PREHARVEST
03/24/91 PREHARVEST
04/07/91 PREHARVEST
04/07/91 PREHARVEST
04/10/91 PREHARVEST
04/14/91 PREHARVEST
04/14/91 PREHARVEST
04/28/91 PREHARVEST
04/28/91 PREHARVEST
05/01/91 PREHARVEST
05/01/91 PREHARVEST
05/05/91 PREHARVEST
05/05/91 PREHARVEST
05/19/91 PREHARVEST
05/19/91 PREHARVEST
05/19/91 PREHARVEST
05/26/91 FIRST HARVEST
05/26/91 FIRST HARVEST
05/26/91 FIRST HARVEST
05/26/91 FIRST HARVEST
05/26/91 FIRST HARVEST
06/02/91 PREHARVEST
06/02/91 PREHARVEST
06/10/91 PREHARVEST
06/16/91 PREHARVEST
06/16/91 PREHARVEST
06/16/91 PREHARVEST
06/23/91 SECOND HARVEST
06/23/91 SECOND HARVEST
06/23/91 SECOND HARVEST
06/23/91 SECOND HARVEST
06/23/91 SECOND HARVEST
06/30/91 PREHARVEST
06/30/91 PREHARVEST
07/01/91 PREHARVEST
07/01/91 PREHARVEST
07/14/91 PREHARVEST
07/14/91 PREHARVEST
07/21/91 THIRD HARVEST
07/21/91 THIRD HARVEST
07/21/91 THIRD HARVEST
07/21/91 THIRD HARVEST
07/21/91 THIRD HARVEST
07/25/91 POSTHARVEST
08/15/91 POSTHARVEST
08/15/91 POSTHARVEST
08/25/91 POSTHARVEST
09/15/91 POSTHARVEST
09/15/91 POSTHARVEST
11/15/91 POSTHARVEST
11 / 1 5 / 9 1 POSTHARVEST
12/31/91
12/31/91
12/31/91
12/31/91
E
F
N
E
E
H
E
E
E
H
H
E
H
E
E
H
H
E
E
H
E
H
E
E
H
H
E
H
E
E
E
D
E
H
D
H
E
H
H
E
E
D
E
E
H
D
H
E
E
H
H
E
E
D
H
E
D
H
E
M
H
E
M
E
M
K
L
L
L
PER
HEAD
15.0000
30.0000
30.0000
STAGE
INPUT NAHE
HEIGHT
NUMBER
PRUNING LABOR
PICKUP TRUCK
3/4 TON
SHED
NITROGEN
PHOSPHORUS
APPLY FERTILIZER
POTASSIUH
DORHANT SEASON
HERB,PRE-EHERGE TREE
SPRAYING
HYDRO.
SPRAYING
AIRBLAST
PINK BUD
SPRAYING
AIRBLAST
BACTERIAL SPOT
PETAL FALL
SPRAYING
AIRBLAST
SPRAYING
AIRBLAST
SHUCK SPLIT
THINNING LABOR
SPRAYING
AIRBLAST
FIRST COVER
SPRAYING
AIRBLAST
SECOND COVER
HERB.POST-EHERGE TREES
SPRAYING
HYDRO.
SPRAYING
AIRBLAST
THIRD COVER
SPRAYING
AIRBLAST
PREHARVEST SPRAY 1ST CROP
FOURTH COVER
CONTAINERS
PEACH
PICKING BOXES
PEACHES
HARVESTING LABOR
HAULING
PEACHES
COOLER
STORAGE
SPRAYING
AIRBLAST
FIFTH COVER
SHREDDING
SPRAYING
AIRBLAST
PREHARVEST SPRAY 2ND CROP
SIXTH COVER
COOLER
STORAGE
CONTAINERS
PEACH
HARVESTING LABOR
HAULING
PEACHES
PICKING BOXES
PEACHES
SPRAYING
AIRBLAST
SEVENTH COVER
HERB.POST-EHERGE TREES
SPRAYING
HYDRO.
SPRAYING
AIRBLAST
PREHARVEST SPRAY 3RD CROP
CONTAINERS
PEACH
PICKING BOXES
PEACHES
HAULING
PEACHES
HARVESTING LABOR
COOLER
STORAGE
DISCING
BORER CONTROL
SPRAYING
AIRBLAST
SHREDDING
HERB,PRE-EHERGE TREE
SPRAYING
HYDRO.
BACTERIAL SPOT
SPRAYING
HYDRO.
LAND RENT
CROPLAND
PEACH
IA
PEACH
2A
PEACH
3A
12.5000
467.0000
.0500
36.0000
6.0000
1.0000
6.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
37.5000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.2000
.8000
30.0000
.8000
4.5000
1.0000
3.3600
.8000
.8000
1.0000
.8000
.4000
.4000
3.3600
60.0000
9.0000
1.0000
.8000
.4000
.4000
1.0000
1.0000
.4000
.4000
60.0000
.8000
1.0000
9.0000
3.3600
.5000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.0000
.0000
.0000
CASH
NON
CASH
B-1241(C04)
CASH LANDLORD BREAK
NON- SHARE
EVEN
CASH
PROD.
C
C
C
100.00
100.00
100.00
FIXED LANDLORD
OR SHARE
VARI.
C
V
C
C
V
V
C
C
C
C
V
V
V
V
C
V
C
V
c
c
V
V
c
V
c
c
c
V
V
V
c
V
c
c
c
V
V
V
c
V
c
V
c
c
V
V
c
c
V
V
c
c
c
c
V
V
V
V
c
c
V
V
c
V
c
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
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and Is not intended to reeognise or predict the costs
and returns from any ono particular farm or ranch oporation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.68
A^^L
N
N
N
A m ^
u
tD a
y It
o
o
<—
**
t- to tt
3 E ll
0-»- u
>-+• a
tn u
UJ u
i
m
a■
u
u
n
n
■-n
+CO■»Hit
it
•
O tt
1- tt
0 a
r- tt
II
n
t
Ol
0)
*
>»co
c
a >
r—
ca 3
a»"3
•-CM
C
O
0 C
a o
c*>
3«t-
o. ca
tntn
c c
f— -y
C
y
c CO
con
Ii
a
*> a
a
Ul
>
D
C
c
o
<
1V) y . C
T " rt CD
w a
.
illy
W
y
C
OCOC
o
C
<
"s.
y
3
y
1/1 10 CD
Ul y O t
UIQ
C -H
O 3
H- O
8
▼■
»
tn -h
C-»O S
o y O
Ul coo
1- c
y73
O CD
CD (0
•r-O
O
oe TJ
1- co c
CO CO
X
CD CO
t - y
a.
tn
s
■H T J
C CD
oro o
0£
C
D
M-C-O
•H O
C_ I.
1/1 OO.
U1Z
•H
0>
01
■H
o
z
•
s<
Ul
a
▼
T -
Z3 II
a
II
\ B
II
ifi a
ti
a
a
y
y
II
<r> II
y
y
C n
3 tt
a
a
C II
3 II
t
>ttI
■f
•«- II
■h
ti
H
U
II
c u
t
II
u
u
> l l
y 11
y U
+•» 11
n
C tt
CO II
3 H
O u
t II CT
co u o
nO
u co
u rn
C tl
CO II
3 II
O ll
ro
n (Or-Qn U)
tt oooo 11 o>
6
to
U
O
r>
n
a
u
i
o o o o o o o o o o ^ o n
•
CD
C
CD
C
y ( 0
-'-OOOcdcdcd^OOO'-O
•»-0»-ro
oitn
00
01
•
a a rfrt Ci
y a yy tt
O
tt
I—
tt
II
u
a y
CO
tt
II
II
u
^r
i>
O
a
6
.
0)0)Q)yO)yQ)a)Q)Q)CC
■H U CD CD CD
r - U t . C C
C tl 0 O O
Z) tt <<<
o
o
e
T
C
tn
.
tn
ro
00 00
t-CO
o o Q Q O O O O i n i n t n o i n
OOOOOOOOcmoioiOoi
11
y
L 3 0 3 U i a n C L L Q . L a i . C . L L 3 3
u o L o i i i i i i u u u a u a u u u u o o
C0.C-H.Ct-«-i-C0l0C0C0niC0<<<<II
OOOOOOOOOOOOO
•
Ol
a
^■d/
i n c o o j r o •■» - o o o o c o • * y
tQy
y
tD
•
y ii invin u T
1
88
in in
O i n O i n t o i n O Q ^ ^ - o o Q i n
O i > t n t - o i c M - ^ o c - i > c o o t n
•
•■
c
a
9
0
CO
y
t
(-1 f fl - H
o.n
o
C 0)
y
y
3 II
S.
oo
co
i d
oo
co
t
y II
C II
•- Q.
Q.Z3
n
y a
CO u
y a
OOOO CD OOQ oo oo r-Oct r-r-■•-o> ••-o> i
Oinou)ooincooco(ocoO-r-cooocot>tnin i
w i> o »> <n-r-o ■•-^r *•-i-t-o O ^j-eo O o* in
T-cotnco co co ^r-'-co'-ci i
Ol
I
II
ll
ll
u
C tt
O ll
■*- t
■Ht
a n
■»* u
c a
O a
tn a
ct a
a u
n
Ul II
s a
o a
O II
Z a
rH a
I
10 u
in n
o u
cc a
ta a
II
U
II
II
II
CO II
y
a
c
c
> o >o
II
ii
y II
CO C tt
n u n
O CO U
C CD II
ao a
a
Oh- a
Z
O
i-i
r-o
ujuj
(0
Ul(9(9
Ul
CC
tscccc
OH
oc oe ui iu _i ae o i
<m
o
ujssouio.
cc< ca s ui ui ck s cn cd
^
c a c
h £ h
• • i
u
o
i -
cn
>
oe
<
X
O
C
c
y
a
a
D
C
C
C
UJ
C
0
13
O
C
_l
1
UJ
oc
a.
—
^
C
O
y
O
t-
H
■tn
C
D
c
0
c
y
n
ii
u
_i
m
CO
y
L O L
<_JUJ< tn uj i i r-uj XJ
0. UJ-I 3 2 i t-h-Z I -J 3
0 C < I I U J J Q . Q . Q . Z O . Q . I I I C fl I a ) U .
< f - l I I or
3 02 II a.
> II
i
i
y
n
n
u
Ul
c
c
0
■-* cn--- cn
y a
n yn
U L U
C a
SfH£
Z tn u i- ui o tx z cc Z3 to tn tn o ui<-i
O II W K Z r - O U I Q H Q C O O U a H
I O tt u j o . i - 1 z o x i o a a a . a a e c o
a
» > r-xt-40a.cn - - -a -uj
ziuuttozoZttc/)<cacamujcur-«rn_l II < 2 < < Z ) \ - O \ - C C 0 C 0 C C C 0 C C J 0 )
zm ii x < - i u j a t » - i X o u j u i u j o u j < 3
1 < U
c
>o
ll
cn
o
o
TJ
D
C
3
0
Cy
C y C y
CD -H CD -H CD -H
C CO C CO C CO
' - C t i
0) O ll
O-*- ll
ffl-H U
c a ii
a
r-
1-
cn
o
tt c
r H
u CD
O
C
C U E
<
>
to
in
3
C
UJ
E
-1
00
<
rH
D
C
<
>
r -
a
y
O
1-
H
u -h
<
UJ
£
O
O
z
I-I
cn
in
o
oc
o
o u a
•r- |j -rfl l
3
au ct
y n UJ
c n
cn
z
oc
y
y
O n TJ
W ti C
CD n CO
On
C
It >o
r-n
C
y
in u o -f
on cm
o n y 01
ii r —tj
o u occ
UJ II CO C CO
X I I E h J
rH U
U. II
tn
o
to
a
in
o
u
_i
_ j
X
f-i
u.
<
*-o
r
p -
UJ
-
C
O
H
o
1-
C
O
y
o
h-
Z)
tUJ
cc
a
UJ
rO
UJ
•3
O
O
C
a.
tm
Z
OTi
VO
•
st*
u
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
PRODUCT NAHE
NUHBER
OF
UNITS
B-124KC04)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
-HARNING- NO VALID RECEIPTS RECORDS
D AT E
S TA G E
TYPE
INPUT NAHE
NUHBER
OF
OF
OF
PRODUCTION
INPUT
UNITS
12/31/90 PREHARVEST
01/14/91 PREHARVEST
01/14/91 PREHARVEST
01/30/91 PREHARVEST
01/30/91 PREHARVEST
01/30/91 PREHARVEST
02/09/91 PREHARVEST
02/09/91 PREHARVEST
02/09/91 PREHARVEST
02/09/91 PREHARVEST
02/14/91 PREHARVEST
02/14/91 PREHARVEST
05/01/91 PREHARVEST
05/01/91 PREHARVEST
05/11/91 PREHARVEST
05/25/91 PREHARVEST
06/08/91 PREHARVEST
06/10/91 PREHARVEST
06/22/91 PREHARVEST
07/01/91 PREHARVEST
07/01/91 PREHARVEST
07/06/91 PREHARVEST
07/20/91 PREHARVEST
07/25/91 PREHARVEST
08/03/91 PREHARVEST
08/15/91 PREHARVEST
08/15/91 PREHARVEST
08/17/91 PREHARVEST
08/25/91 PREHARVEST
08/31/91 PREHARVEST
09/15/91 PREHARVEST
09/15/91 PREHARVEST
11/15/91 PREHARVEST
11/15/91 PREHARVEST
12/31/91
G
E
E
E
F
N
E
E
H
E
E
H
H
E
0
0
0
H
0
H
E
0
0
H
0
E
H
0
K
0
E
H
E
H
K
LAND PREPARATION CUSTOH
PLANTING LABOR
PEACH TREE
PRUNING LABOR
PICKUP TRUCK
3/4 TON
SHED
NITROGEN
PHOSPHORUS
APPLY FERTILIZER
POTASSIUH
HERB,PRE-EHERGE NEH TREE
SPRAYING
HYDRO.
SPRAYING
HYDRO.
HERB.POST-EHERGE TREES
DRIP IRRIGATION
DRIP IRRIGATION
DRIP IRRIGATION
SHREDDING
DRIP IRRIGATION
SPRAYING
HYDRO.
HERB.POST-EHERGE TREES
DRIP IRRIGATION
DRIP IRRIGATION
DISCING
DRIP IRRIGATION
BORER CONTROL
SPRAYING
HYDRO.
DRIP IRRIGATION
SHREDDING
DRIP IRRIGATION
HERB,PRE-EHERGE NEH TREE
SPRAYING
HYDRO.
BACTERIAL SPOT
SPRAYING
HYDRO.
LAND RENT
CROPLAND
1.0000
10.0000
100.0000
10.0000
467.0000
.0500
36.0000
6.0000
1.0000
6.0000
1.0000
1.0000
1.0000
.2500
1.3000
1.3000
1.3000
1.0000
1.3000
1.0000
.2500
1.3000
1.3000
.5000
1.3000
.2500
1.0000
1.3000
1.0000
1.3000
1.0000
1.0000
.2500
1.0000
1.0000
CASH
NON
CASH
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
100.00
C
C
C
V
V
V
c
c
V
V
c
c
c
c
c
V
V
V
V
V
c
c
V
V
c
V
c
c
c
c
V
V
V
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
A
Information prosented 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 publioation.
C4.70
^
B-124KC04)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
PEACHES, IRRIGATED,100 TREES/ACRE, 2ND YEAR
N o r t h C e n t r a l Te x a s D i s t r i c t ( 4 )
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
BBSBSSBBBBBBBBSSBBBSBBBBBBSB
-WARNING- No gross receipts
VARIABLE COST Description
:=======
PREHARVEST
PLANTING LABOR
PEACH TREE
PRUNING LABOR
NITROGEN
PHOSPHORUS
POTASSIUM
DORMANT SEASON
HERB,PRE-EMERGE
BACTERIAL SPOT
HERB,POST-EMERGE
HERB,POST-EMERGE
BORER CONTROL
HERB,PRE-EMERGE
BACTERIAL SPOT
Fuel & Lube - Machinery
- Irrigation
- Machinery
Repairs
- Irrigation
- Machinery
Labor
- Irrigation
Quantity
BSBBBBBBB
Quantity
==========
Unit
BBSS
Unit
$ / Unit
SBBBSBBSBBB
$ / Unit
BBSS
BBSSBBSSSBB
3.750
2.500
3.750
.260
.250
.100
14.000
61.000
.553
18.740
18.740
6.684
61.000
.553
3.020
5.686
hour
tree
hour
lbs
lbs
lbs
appl
acre
appl
acre
acre
appl
acre
appl
Acre
Acre
Acre
Acre
Hour
Hour
419.875
Dol.
0.121
2.000
10.000
15.000
72.000
12.000
12.000
0.500
1.000
0.500
0.500
0.500
0.500
1.000
0.500
4.500
4.500
Total PREHARVEST
Interest - OC Borrowed
To t a l
Yo u r
Estimate
BSSSBSSBBBB BBBSSSBBB
To t a l
7.50
25.00
56.25
18.72
3.00
1.20
7.00
61.00
0.27
9.37
9.37
3.34
61.00
0.27
41.08
74.87
13.80
30.79
13.59
25.59
463.02
50.80
BBBBBBBBBBB
Total VARIABLE COST
513.82
GROSS INCOME minus VARIABLE COST
-513.82
FIXED COST Description
Unit
BSSSSBBSBSBBBBBBBBBSBSBBBSSBSBBBB
Machinery and Equipment
Irrigation
Land
Perennial Crop
To t a l
SBBB
BSBSBBBBSSB
Acre
Acre
Acre
Acre
145.94
144.87
25.00
48.37
BSSBSBBBSSS
Total FIXED Cost
364.19
Total of ALL Cost
878.01
NET PROJECTED RETURNS
-878.01
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.
C4.71
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
PRODUCT NAHE
NUKBER
OF
UNITS
B-124KC04)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
-HARNING- NO VALID RECEIPTS RECORDS
DATE
STAGE
TYPE
OF
OF
PRODUCTION
0 1 / 1 4 / 9 1 PREHARVEST
0 1 / 1 4 / 9 1 PREHARVEST
0 1 / 3 0 / 9 1 PREHARVEST
0 1 / 3 0 / 9 1 PREHARVEST
0 1 / 3 0 / 9 1 PREHARVEST
0 2 / 0 9 / 9 1 PREHARVEST
0 2 / 0 9 / 9 1 PREHARVEST
0 2 / 0 9 / 9 1 PREHARVEST
02/09/91 PREHARVEST
02/14/91 PREHARVEST
02/14/91 PREHARVEST
0 2 / 1 4 / 9 1 PREHARVEST
0 3 / 1 7 / 9 1 PREHARVEST
0 3 / 1 7 / 9 1 PREHARVEST
0 5 / 0 1 / 9 1 PREHARVEST
05/01/91 PREHARVEST
0 5 / 11 / 9 1 PREHARVEST
0 5 / 2 5 / 9 1 PREHARVEST
0 6 / 0 8 / 9 1 PREHARVEST
0 6 / 1 0 / 9 1 PREHARVEST
0 6 / 2 2 / 9 1 PREHARVEST
0 7 / 0 1 / 9 1 PREHARVEST
0 7 / 0 1 / 9 1 PREHARVEST
0 7 / 0 6 / 9 1 PREHARVEST
07/20/91 PREHARVEST
0 7 / 2 5 / 9 1 PREHARVEST
0 8 / 0 3 / 9 1 PREHARVEST
0 8 / 1 5 / 9 1 PREHARVEST
0 8 / 1 5 / 9 1 PREHARVEST
0 8 / 1 7 / 9 1 PREHARVEST
0 8 / 2 5 / 9 1 PREHARVEST
08/31/91 PREHARVEST
0 9 / 1 5 / 9 1 PREHARVEST
0 9 / 1 5 / 9 1 PREHARVEST
11 / 1 5 / 9 1 PREHARVEST
11 / 1 5 / 9 1 PREHARVEST
12/31/91
12/31/91
INPUT NAHE
NUHBER
OF
INPUT
E
E
E
F
N
E
E
H
E
E
E
H
E
H
H
E
0
0
0
H
0
H
E
0
0
H
0
E
H
0
K
0
E
H
E
H
K
L
UNITS
PLANTING LABOR
PEACH TREE
PRUNING LABOR
PICKUP TRUCK
3/4 TON
SHED
NITROGEN
PHOSPHORUS
APPLY FERTILIZER
POTASSIUH
DORHANT SEASON
HERB,PRE-EHERGE NEH TREE
SPRAYING
HYDRO.
BACTERIAL SPOT
SPRAYING
HYDRO.
SPRAYING
HYDRO.
HERB,POST-EMERGE TREES
DRIP IRRIGATION
DRIP IRRIGATION
DRIP IRRIGATION
SHREDDING
DRIP IRRIGATION
SPRAYING
HYDRO.
HERB.POST-EHERGE TREES
DRIP IRRIGATION
DRIP IRRIGATION
DISCING
DRIP IRRIGATION
BORER CONTROL
SPRAYING
HYDRO.
DRIP IRRIGATION
SHREDDING
DRIP IRRIGATION
HERB,PRE-EHERGE NEH TREE
SPRAYING
HYDRO.
BACTERIAL SPOT
SPRAYING
HYDRO.
UND RENT
CROPLAND
PEACHIR
1
2.0000
10.0000
15.0000
467.0000
.0500
72.0000
12.0000
1.0000
12.0000
.5000
1.0000
1.0000
.5000
1.0000
1.0000
.5000
1.3000
1.3000
1.3000
1.0000
1.3000
1.0000
.5000
1.3000
1.3000
.5000
1.3000
.5000
1.0000
1.3000
1.0000
1.3000
1.0000
1.0000
.5000
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
C
C
C
V
V
V
V
C
c
V
V
c '
c
V
V
c
V
c
c
c
c
V
V
V
V
F
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
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.
C4.72
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
B-1241(C04)
PEACHES. IRRIGATED. 100 TREES/ACRE, 3RD YEAR
jp^\
NORTH CENTRAL TEXAS DISTRICT (4)
1991 PROJECTED COSTS AND RETURNS PER ACRE
GROSS INCOHE DESCRIPTION
QUANTITY
UNIT $ / UNIT
PEACHES HHOLSALE
TOTAL GROSS INCOHE
VARIABLE COST DESCRIPTION
PREHARVEST
PRUNING UBOR
NITROGEN
PHOSPHORUS
POTASSIUH
DORHANT SEASON
HERB,PRE-EHERGE
PINK BUD
BACTERIAL SPOT
PETAL FALL
SHUCK SPLIT
THINNING UBOR
FIRST COVER
SECOND COVER
HERB.POST-EHERGE
THIRD COVER
PREHARVEST SPRAY
FOURTH COVER
FUEL & LUBE --HACHINERY
IRRIGATION
REPAIRS - HACHINERY
- IRRIGATION
LABOR - HACHINERY
- IRRIGATION
TOTAL PREHARVEST
FIRST HARVEST
CONTAINERS
HARVESTING LABOR
FUEL & LUBE - HACHINERY
REPAIRS - HACHINERY
LABOR - HACHINERY
TOTAL FIRST HARVEST
PREHARVEST
FIFTH COVER
PREHARVEST SPRAY
SIXTH COVER
FUEL & LUBE --HACHINERY
IRRIGATION
REPAIRS - HACHINERY
- IRRIGATION
LABOR - HACHINERY
- IRRIGATION
TOTAL PREHARVEST
SECOND HARVEST
CONTAINERS
HARVESTING LABOR
FUEL & LUBE - HACHINERY
REPAIRS - HACHINERY
LABOR _ - HACHINERY
TOTAL SECOND HARVEST
PREHARVEST
SEVENTH COVER
HERB.POST-EHERGE
PREHARVEST SPRAY
FUEL & LUBE --HACHINERY
IRRIGATION
REPAIRS - HACHINERY
- IRRIGATION
LABOR - HACHINERY
- IRRIGATION
TOTAL PREHARVEST
THIRD HARVEST
CONTAINERS
HARVESTING LABOR
FUEL & LUBE - HACHINERY
REPAIRS - HACHINERY
LABOR - HACHINERY
TOTAL THIRD HARVEST
POSTHARVEST
BORER CONTROL
HERB.PRE-EHERGE
BACTERIAL SPOT
FUEL & LUBE -- HACHINERY
IRRIGATION
REPAIRS - HACHINERY
- IRRIGATION
UBOR - HA
C H I N E RY
- IRRIGATION
TOTAL POSTHARVEST
INTEREST - OC BORROHED
INTEREST - POSITIVE CASH
75.000
BU
TOTAL FIXED COST
TOTAL OF ALL COST
NET PROJECTED RETURNS
937.50
937.50
QUANTITY
UNIT
20.000
72.000
12.000
12.000
1.000
1.000
0.500
0.500
0.500
0.500
50.000
0.500
0.500
1.000
0.500
0.100
0.400
HOUR
LBS
LBS
LBS
APPL
ACRE
APPL
APPL
APPL
APPL
HOUR
APPL
APPL
ACRE
APPL
APPL
APPL
ACRE
ACRE
ACRE
ACRE
2.193 HOUR
1.264 HOUR
30.000
4.500
$ / UNIT
3.750
.260
.250
.100
14.000
67.750
9.926
.553
9.926
9.926
3.750
9.926
9.926
18.740
9.926
10.729
9.926
4.500
4.500
EACH
HOUR
ACRE
ACRE
HOUR
.420
3.750
APPL
APPL
APPL
ACRE
ACRE
ACRE
ACRE
HOUR
HOUR
9.926
10.729
9.926
60.000 EACH
9.000 HOUR
ACRE
ACRE
1.100 HOUR
.420
3.750
0.200 APPL
1.000 ACRE
0.200 APPL
ACRE
ACRE
ACRE
ACRE
0.390 HOUR
1.264 HOUR
9.926
18.740
10.729
60.000 EACH
9.000 HOUR
ACRE
ACRE
1.100 HOUR
.420
3.750
l.OOO APPL
l.OOO ACRE
1.000 APPL
ACRE
ACRE
ACRE
ACRE
1.334 HOUR
1.895 HOUR
6.684
67.750
.553
243.656 DOL.
-0.229 DOL.
0.121
0.072
1.100
0.400
0.200
0.200
0.780
1.264
4.500
4.500
4.500
4.500
4.500
4.500
4.500
4.500
4.500
TOTAL
75.00
18.72
3.00
1.20
14.00
67.75
4.96
0.27
4.96
4.96
187.50
4.96
4.96
18.74
4.96
1.07
3.97
39.98
16.64
14.99
6.84
9.87
5-fc?
515!02
12.60
16.87
0.56
1.36
4*25
3o!35
3.97
2.14
1.98
1.17
16.64
0.68
6.84
3.51
a5-62
i.lk
25.20
33.75
0.56
1.36
M4-25
.H
1.98
18.74
2.14
0.67
16.64
0.44
6.84
1.76
?-w
Hl'.U
25.20
33.75
0.56
1.36
7-ft
65! 82
6.68
67.75
0.55
2.12
24.96
0.96
10.26
6.00
e-fr?
127!82
29.48
-0.02
937.82
TOTAL VARIABLE COST
GROSS INCOHE HINUS VARIABLE COST
FIXED COST DESCRIPTION
HACHINERY AND EQUIPHENT
IRRIGATION
LAND
PERENNIAL CROP
12.5000
YOUR
TOTAL ESTIHATE
-0.32
UNIT
ACRE
ACRE
ACRE
ACRE
TOTAL
199.15
144.87
25.00
87.88
456.91
1394.73
-457.23
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.
B-124KC04)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
D AT E
S TA G E
OF
PRODUCTION
OF
A
A
S TA G E
O
F
PRODUCTION
01/31/88 PREHARVEST
01/31/88 PREHARVEST
01/31/88 PREHARVEST
02/10/88 PREHARVEST
02/10/88 PREHARVEST
02/10/88 PREHARVEST
02/10/88 PREHARVEST
02/15/88 PREHARVEST
02/15/88 PREHARVEST
02/15/88 PREHARVEST
03/10/88 PREHARVEST
03/10/88 PREHARVEST
03/17/88 PREHARVEST
03/17/88 PREHARVEST
03/24/88 PREHARVEST
03/24/88 PREHARVEST
04/07/88 PREHARVEST
04/07/88 PREHARVEST
04/10/88 PREHARVEST
04/14/88 PREHARVEST
04/14/88 PREHARVEST
04/28/88 PREHARVEST
04/28/88 PREHARVEST
05/01/88 PREHARVEST
05/01/88 PREHARVEST
05/05/88 PREHARVEST
05/05/88 PREHARVEST
05/11/88 PREHARVEST
05/19/88 PREHARVEST
05/19/88 PREHARVEST
05/19/88 PREHARVEST
05/25/88 PREHARVEST
05/26/88 FIRST HARVEST
05/26/88 FIRST HARVEST
05/26/88 FIRST HARVEST
05/26/88 FIRST HARVEST
05/26/88 FIRST HARVEST
06/02/88 PREHARVEST
06/02/88 PREHARVEST
06/08/88 PREHARVEST
06/10/88 PREHARVEST
06/16/88 PREHARVEST
06/16/88 PREHARVEST
06/16/88 PREHARVEST
06/22/88 PREHARVEST
06/23/88 SECOND HARVEST
06/23/88 SECOND HARVEST
06/23/88 SECOND HARVEST
06/23/88 SECOND HARVEST
06/23/68 SECOND HARVEST
06/30/88 PREHARVEST
06/30/88 PREHARVEST
07/01/88 PREHARVEST
07/01/88 PREHARVEST
07/06/88 PREHARVEST
07/14/88 PREHARVEST
07/14/88 PREHARVEST
07/20/88 PREHARVEST
07/21/88 THIRD HARVEST
07/21/88 THIRD HARVEST
07/21/88 THIRD HARVEST
07/21/88 THIRD HARVEST
07/21/88 THIRD HARVEST
07/25/88 POSTHARVEST
08/03/88 POSTHARVEST
08/15/88 POSTHARVEST
08/15/88 POSTHARVEST
08/17/88 POSTHARVEST
08/25/88 POSTHARVEST
08/31/88 POSTHARVEST
09/15/88 POSTHARVEST
09/15/88 POSTHARVEST
11/15/88 POSTHARVEST
11/15/88 POSTHARVEST
12/31/88
12/31/88
12/31/88
PRODUCT NAHE
NUKBER
TYPE
OF
F
N
E
E
H
E
E
E
H
H
E
H
E
E
H
H
E
E
H
E
H
E
E
H
H
E
0
H
E
E
0
E
D
E
H
D
H
E
0
H
H
E
E
0
D
E
E
H
D
H
E
E
H
0
H
E
0
E
D
H
E
D
H
0
E
H
0
H
0
E
H
E
H
K
L
L
PER
UNITS
PEACHES
PEACHES
PEACHES
HHOLSALE
HHOLSALE
HHOLSALE
INPUT NAHE
HEAD
15.0000
30.0000
30.0000
NUKBER
OF
INPUT
E
HEIGHT
OF
PROD.
A
06/02/88 HARVEST
06/30/88 HARVEST
07/28/88 HARVEST
D AT E
TYPE
UNITS
PRUNING LABOR
PICKUP TRUCK
3/4 TON
SHED
NITROGEN
PHOSPHORUS
APPLY FERTILIZER
POTASSIUH
DORHANT SEASON
HERB,PRE-EHERGE TREE
SPRAYING
HYDRO.
SPRAYING
AIRBLAST
PINK BUD
SPRAYING
AIRBLAST
BACTERIAL SPOT
PETAL FALL
SPRAYING
AIRBLAST
SPRAYING
AIRBLAST
SHUCK SPLIT
THINNING UBOR
SPRAYING
AIRBLAST
FIRST COVER
SPRAYING
AIRBLAST
SECOND COVER
HERB.POST-EHERGE TREES
SPRAYING
HYDRO.
SPRAYING
AIRBLAST
THIRD COVER
DRIP IRRIGATION
SPRAYING
AIRBLAST
PREHARVEST SPRAY 1ST CROP
FOURTH COVER
DRIP IRRIGATION
CONTAINERS
PEACH
PICKING BOXES
PEACHES
HARVESTING LABOR
HAULING
PEACHES
COOLER
STORAGE
SPRAYING
AIRBLAST
FIFTH COVER
DRIP IRRIGATION
SHREDDING
SPRAYING
AIRBLAST
PREHARVEST SPRAY 2ND CROP
SIXTH COVER
DRIP IRRIGATION
COOLER
STORAGE
CONTAINERS
PEACH
HARVESTING LABOR
HAULING
PEACHES
PICKING BOXES
PEACHES
SPRAYING
AIRBLAST
SEVENTH COVER
HERB.POST-EHERGE TREES
SPRAYING
HYDRO.
DRIP IRRIGATION
SPRAYING
AIRBLAST
PREHARVEST SPRAY 3RD CROP
DRIP IRRIGATION
CONTAINERS
PEACH
PICKING BOXES
PEACHES
HAULING
PEACHES
HARVESTING LABOR
COOLER
STORAGE
DISCING
DRIP IRRIGATION
BORER CONTROL
SPRAYING
AIRBLAST
DRIP IRRIGATION
SHREDDING
DRIP IRRIGATION
HERB,PRE-EHERGE TREE
SPRAYING
HYDRO.
BACTERIAL SPOT
SPRAYING
HYDRO.
LAND RENT
CROPLAND
PEACHIR
1
PEACHIR
2
20.0000
467.0000
.0500
72.0000
12.0000
1.0000
12.0000
1.0000
1.0000
1.0000
1.0000
.5000
1.0000
.5000
.5000
1.0000
1.0000
.5000
50.0000
1.0000
.5000
1.0000
.5000
1.0000
1.0000
1.0000
.5000
1.3000
1.0000
.1000
.4000
1.3000
30.0000
.8000
4.5000
1.0000
3.3600
.8000
.4000
1.3000
1.0000
.8000
.2000
.2000
1.3000
3.3600
60.0000
9.0000
1.0000
.8000
.4000
.2000
1.0000
1.0000
1.3000
.4000
.2000
1.3000
60.0000
.8000
1.0000
9.0000
3.3600
.5000
1.3000
1.0000
1.0000
1.3000
1.0000
1.3000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.0000
.0000
.0000
iCASH
NON
iCASH
V
C
V
V
V
V
V
V
V
c
V
c
c
c
c
c
c
c
V
V
c
c
c
c
V
V
c
V
c
c
C
C
C
100.00
100.00
100.00
N
N
N
FIXED LANDLORD
O
R
SHARE
VARI.
C
c
c
c
c
c
c
CASH LANDLORD BREAK
NON- SHARE EVEN
CASH
PROD.
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
100.00
.00
.00
.00
100.00
.00
.00
.00
.00
.00
.00
.00
100.00
.00
.00
.00
.00
100.00
c
c
V
V
c
c
c
c
V
V
V
V
c
c
V
c
V
c
V
.00
.00
.00
.00
.00
.00
.00
.00
.00
100.00
V
.00
.00
100.00
.00
.00
.00
.00
.00
.00
100.00
.00
.00
100.00
.00
c
c
c
c
V
V
V
V
F
F
F
100.00
.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.
C4.74
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
B-124KC04)
PEACHES. IRRIGATED. 100 TREES/ACRE, 4TH-15TH YEAR
NORTH CENTRAL TEXAS DISTRICT (4)
1991 PROJECTED COSTS AND RETURNS PER ACRE
J^\
GROSS INCOHE DESCRIPTION
PEACHES HHOLSALE
QUANTITY UNIT
175.000 BU
$ / UNIT
12.5000
TOTAL GROSS INCOHE
VARIABLE COST DESCRIPTION
JfP\
PREHARVEST
PRUNING UBOR
NITROGEN
PHOSPHORUS
POTASSIUH
DORHANT SEASON
HERB,PRE-EHERGE
PINK BUD
BACTERIAL SPOT
PETAL FALL
SHUCK SPLIT
THINNING LABOR
FIRST COVER
SECOND COVER
HERB.POST-EHERGE
THIRD COVER
PREHARVEST SPRAY
FOURTH COVER
FUEL & LUBE - HACHINERY
- IRRIGATION
REPAIRS - HACHINERY
- IRRIGATION
LABOR - HACHINERY
- IRRIGATION
TOTAL PREHARVEST
FIRST HARVEST
CONTAINERS
HARVESTING LABOR
FUEL & LUBE - HACHINERY
REPAIRS - HACHINERY
LABOR - HACHINERY
TOTAL FIRST HARVEST
PREHARVEST
FIFTH COVER
PREHARVEST SPRAY
SIXTH COVER
FUEL & LUBE - HACHINERY
- IRRIGATION
REPAIRS - HACHINERY
- IRRIGATION
LABOR - HACHINERY
- IRRIGATION
TOTAL PREHARVEST
SECOND HARVEST
CONTAINERS
HARVESTING LABOR
FUEL & LUBE - HACHINERY
REPAIRS - HACHINERY
LABOR - HACHINERY
TOTAL SECOND HARVEST
PREHARVEST
SEVENTH COVER
HERB.POST-EHERGE
PREHARVEST SPRAY
FUEL & LUBE - HACHINERY
- IRRIGATION
REPAIRS - HACHINERY
- IRRIGATION
LABOR - HACHINERY
- IRRIGATION
TOTAL PREHARVEST
THIRD HARVEST
CONTAINERS
HARVESTING LABOR
FUEL & LUBE - HACHINERY
REPAIRS - HACHINERY
LABOR - HACHINERY
TOTAL THIRD HARVEST
POSTHARVEST
BORER CONTROL
HERB.PRE-EHERGE
BACTERIAL SPOT
FUEL & LUBE - HACHINERY
- IRRIGATION
REPAIRS - HACHINERY
- IRRIGATION
UBOR - HACHINERY
- IRRIGATION
TOTAL POSTHARVEST
INTEREST - OC BORROHED
INTEREST - POSITIVE CASH
YOUR
ESTIHATE
2187.50
2187.50
QUANTITY UNIT
' "*"'
25.000
72.000
12.000
12.000
1.000
1.000
1.000
1.000
1.000
1.000
75.000
1.000
1.000
1.000
1.000
0.200
0.800
2.193
1.264
70.000
10.500
HOUR
LBS
LBS
LBS
APPL
ACRE
APPL
APPL
APPL
APPI
HOUR
APPL
APPL
ACRE
APPL
APPL
APPL
ACRE
ACRE
ACRE
ACRE
HOUR
HOUR
$ / UNIT
3.750
.260
.250
.100
14.000
67.750
9.926
.553
9.926
9.926
3.750
9.926
9.926
18.740
9.926
10.729
9.926
4.500
4.500
TOTAL
93.75
18.72
3.00
1.20
14.00
67.75
9.92
0.55
9.92
9.92
281.25
9.92
9.92
18.74
9.92
2.14
7.94
39.98
16.64
14.99
6.84
9.87
S-M
662!ll
EACH
HOUR
ACRE
ACRE
HOUR
.420
3.750
APPL
APPL
APPL
ACRE
ACRE
ACRE
ACRE
HOUR
HOUR
9.926
10.729
9.926
EACH
HOUR
ACRE
ACRE
HOUR
.420
3.750
4.500
lU.H
APPL
ACRE
APPL
ACRE
ACRE
ACRE
ACRE
HOUR
HOUR
9.926
18.740
10.729
3.97
18.74
4.29
0.67
16.64
0.44
6.84
1.76
EACH
HOUR
ACRE
ACRE
HOUR
.420
3.750
4.500
*?5
1U!42
6.684
67.750
.553
1.334
1.895
APPL
ACRE
APPL
ACRE
ACRE
ACRE
ACRE
HOUR
HOUR
6.68
67.75
0.55
2.12
24.96
0.96
10.26
6.00
8-53
196.450
-347.334
DOL.
DOL.
0.121
0.072
1.100
0.800
0.400
0.400
0.780
1.264
140.000
21.000
. 1.100
0.400
1.000
0.400
0.390
1.264
140.000
21.000
1.100
1.000
1.000
1.000
TOTAL VARIABLE COST
GROSS INCOHE HINUS VARIABLE COST
FIXED COST DESCRIPTION
HACHINERY AND EQUIPHENT
IRRIGATION
LAND
PERENNIAL CROP
TOTAL FIXED COST
TOTAL OF ALL COST
NET PROJECTED RETURNS
TOTAL
4.500
4.500
4.500
4.500
4.500
4.500
4.500
29.40
39.37
0.56
1.36
4-?5
T5.lt
7.94
4.29
3.97
1.17
16.64
0.68
6.84
3.51
5-$?
56
!n
58.80
78.75
0.56
1.36
f-W
59!
03
58.80
78.75
0.56
1.36
127!82
23.77
-25.04
1263.41
UNIT
924.09
TOTAL
199.15
144.87
25.00
304.86
673.88
1937.29
250.21
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.
B-1241(C04)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
D AT E
S TA G E
OF
PRODUCTION
06/02/91 HARVEST
06/30/91 HARVEST
07/28/91 HARVEST
D AT E
TYPE
O
F
A
A
A
S TA G E
OF
PRODUCTION
01/30/91 PREHARVEST
01/30/91 PREHARVEST
01/30/91 PREHARVEST
02/09/91 PREHARVEST
02/09/91 PREHARVEST
02/09/91 PREHARVEST
02/09/91 PREHARVEST
02/14/91 PREHARVEST
02/14/91 PREHARVEST
02/14/91 PREHARVEST
03/10/91 PREHARVEST
03/10/91 PREHARVEST
03/17/91 PREHARVEST
03/17/91 PREHARVEST
03/24/91 PREHARVEST
03/24/91 PREHARVEST
04/07/91 PREHARVEST
04/07/91 PREHARVEST
04/10/91 PREHARVEST
04/14/91 PREHARVEST
04/14/91 PREHARVEST
04/28/91 PREHARVEST
04/28/91 PREHARVEST
05/01/91 PREHARVEST
05/01/91 PREHARVEST
05/05/91 PREHARVEST
05/05/91 PREHARVEST
05/11/91 PREHARVEST
05/19/91 PREHARVEST
05/19/91 PREHARVEST
05/19/91 PREHARVEST
05/25/91 PREHARVEST
05/26/91 FIRST HARVEST
05/26/91 FIRST HARVEST
05/26/91 FIRST HARVEST
05/26/91 FIRST HARVEST
05/26/91 FIRST HARVEST
06/02/91 PREHARVEST
06/02/91 PREHARVEST
06/08/91 PREHARVEST
06/10/91 PREHARVEST
06/16/91 PREHARVEST
06/16/91 PREHARVEST
06/16/91 PREHARVEST
06/22/91 PREHARVEST
06/23/91 SECOND HARVEST
06/23/91 SECOND HARVEST
06/23/91 SECOND HARVEST
06/23/91 SECOND HARVEST
06/23/91 SECOND HARVEST
06/30/91 PREHARVEST
06/30/91 PREHARVEST
07/01/91 PREHARVEST
07/01/91 PREHARVEST
07/06/91 PREHARVEST
07/14/91 PREHARVEST
07/14/91 PREHARVEST
07/20/91 PREHARVEST
07/21/91 THIRD HARVEST
07/21/91 THIRD HARVEST
07/21/91 THIRD HARVEST
07/21/91 THIRD HARVEST
07/21/91 THIRD HARVEST
07/25/91 POSTHARVEST
08/03/91 POSTHARVEST
08/15/91 POSTHARVEST
08/15/91 POSTHARVEST
08/17/91 POSTHARVEST
08/25/91 POSTHARVEST
08/31/91 POSTHARVEST
09/15/91 POSTHARVEST
09/15/91 POSTHARVEST
11/15/91 POSTHARVEST
11/15/91 POSTHARVEST
12/31/91
12/31/91
12/31/91
12/31/91
PRODUCT NAHE
NUHBER
TYPE
O
F
F
N
E
E
H
E
E
E
H
H
E
H
E
E
H
H
E
E
H
E
H
E
E
H
H
E
0
H
E
E
0
E
D
E
H
D
H
E
0
H
H
E
E
0
D
E
E
H
D
H
E
E
H
0
H
E
0
E
D
H
E
D
H
0
E
H
0
H
0
E
H
E
H
K
L
L
L
PER
UNITS
PEACHES
PEACHES
PEACHES
HHOLSALE
HHOLSALE
HHOLSALE
INPUT NAHE
HEAD
35.0000
70.0000
70.0000
.0000
.0000
.0000
CASH UNDLORD BREAK
NON- SHARE EVEN
CASH
PROD.
C
C
C
100.00
100.00
100.00
N
N
N
N U H B E R ICASH FIXED LANDLORD
OF
1NON
OR
!SHARE
UNITS
iCASH VARI.
INPUT
E
HEIGHT
OF
PROD.
PRUNING LABOR
PICKUP TRUCK
3/4 TON
SHED
NITROGEN
PHOSPHORUS
APPLY FERTILIZER
POTASSIUH
DORHANT SEASON
HERB,PRE-EHERGE TREE
SPRAYING
HYDRO.
SPRAYING
AIRBLAST
PINK BUD
SPRAYING
AIRBLAST
BACTERIAL SPOT
PETAL FALL
SPRAYING
AIRBLAST
SPRAYING
AIRBLAST
SHUCK SPLIT
THINNING LABOR
SPRAYING
AIRBLAST
FIRST COVER
AIRBLAST
SPRAYING
SECOND COVER
HERB.POST-EHERGE TREES
SPRAYING
HYDRO.
SPRAYING
AIRBLAST
THIRD COVER
DRIP IRRIGATION
SPRAYING
AIRBLAST
PREHARVEST SPRAY 1ST CROP
FOURTH COVER
DRIP IRRIGATION
PEACH
CONTAINERS
PICKING BOXES
PEACHES
HARVESTING LABOR
HAULING
PEACHES
STORAGE
COOLER
SPRAYING
AIRBLAST
FIFTH COVER
DRIP IRRIGATION
SHREDDING
SPRAYING
AIRBLAST
PREHARVEST SPRAY 2ND CROP
SIXTH COVER
DRIP IRRIGATION
COOLER
STORAGE
CONTAINERS
PEACH
HARVESTING LABOR
HAULING
PEACHES
PICKING BOXES
PEACHES
SPRAYING
AIRBLAST
SEVENTH COVER
HERB.POST-EHERGE TREES
SPRAYING
HYDRO.
DRIP IRRIGATION
SPRAYING
AIRBLAST
PREHARVEST SPRAY 3RD CROP
DRIP IRRIGATION
CONTAINERS
PEACH
PICKING BOXES
PEACHES
HAULING
PEACHES
HARVESTING LABOR
COOLER
STORAGE
DISCING
DRIP IRRIGATION
BORER CONTROL
SPRAYING
AIRBLAST
DRIP IRRIGATION
SHREDDING
DRIP IRRIGATION
HERB,PRE-EHERGE TREE
SPRAYING
HYDRO.
BACTERIAL SPOT
SPRAYING
HYDRO.
LAND RENT
CROPUND
PEACHIR
IA
PEACHIR
2A
PEACHIR
3A
25.0000
467.0000
.0500
72.0000
12.0000
1.0000
12.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
75.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.3000
1.0000
.2000
.8000
1.3000
70.0000
.8000
10.5000
1.0000
3.3600
.8000
.8000
1.3000
1.0000
.8000
.4000
.4000
1.3000
3.3600
140.0000
21.0000
1.0000
.8000
.4000
.4000
1.0000
1.0000
1.3000
.4000
.4000
1.3000
140.0000
.8000
1.0000
21.0000
3.3600
.5000
1.3000
1.0000
1.0000
1.3000
1.0000
1.3000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
C
V
C
C
V
V
C
C
C
C
V
V
V
V
C
V
C
V
C
C
V
V
C
V
C
C
C
V
V
V
C
V
c
c
c
c
V
V
c
V
V
V
c
c
V
V
c
c
V
V
c
c
c
c
V
V
V
V
c
c
V
c
V
c
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
100.00
.00
.00
.00
100.00
.00
.00
.00
.00
.00
.00
.00
100.00
.00
.00
.00
.00
100.00
V
.00
.00
.00
.00
.00
.00
.00
.00
.00
100.00
.00
.00
100.00
.00
.00
.00
.00
.00
.00
100.00
.00
.00
100.00
.00
c
c
c
c
V
V
V
V
F
F
F
F
100.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented is prepared sololy 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.
C4.76
A * * l
B-124KC04)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
PECANS, IRRIGATED, ESTABLISHMENT YEAR
North Central Texas District (4)
1991 Projected Costs and Returns per Acre
Unit
GROSS INCOME Description
$ / Unit
Quantity
SBSBSSSSSSBB888SBS8BBBBSBBSS
-WARNING- No gross receipts
VARIABLE COST Description
BBBBSSSSSSSSSSSBBSBSSSSSSBSBBBBBB
PREHARVEST
LAND PREPARATION
PLANTING LABOR
PECAN TREE 6 FT
PRUNING LABOR
NITROGEN
HERB,PRE-EMERGE
HERB,POST-EMERGE
HERB,POST-EMERGE
Fuel & Lube
Machinery
Irrigation
Repairs
Machinery
Irrigation
Labor
Machinery
Irrigation
Total PREHARVEST
Interest - OC Borrowed
Total VARIABLE COST
BBSS
SBBBSS B B S S B S
Quantity
==========
Unit
BBSS
BBBBBSSSSBB
EBBSSSSSSB
1.000
9.000
35.000
7.000
21.000
1.000
0.250
0.250
acre
hour
each
hour
lbs
acre
acre
acre
Acre
Acre
Acre
Acre
Hour
Hour
15.000
3.750
6.250
3.750
.260
61.000
18.740
18.740
15.00
33.75
218.75
26.25
5.46
61.00
4.68
4.68
4.70
86.39
1.36
35.52
9.29
29.52
2.065
6.561
$ / Unit
To t a l
tBBBBSBSBSI
4.500
4.500
Your
Estimate
SSSSSC88B
Total
536.37
487.467 Dol
GROSS INCOME minus VARIABLE COST
0. 121
58.98
===========
595.35
-595.35
FIXED COST Description
Unit
ESSEBSSCSSSBCSSS8SSSBSBS8SSSSSSSI
Acre
Acre
Acre
Machinery and Equipment
Irrigation
Land
Total FIXED Cost
Total of ALL Cost
Total
SSSBBBSSBSB
15.93
167.16
25.00
sssssssssss
208.10
803.45
NET PROJECTED RETURNS
-803.45
Jp^\
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.
C4.77
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
DATE
STAGE
TYPE
O
F
OF
PRODUCTION
PRODUCT NAHE
NUHBER
O
F
UNITS
PROD.
B-1241(C04)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
A^^/l
-HARNING- NO VALID RECEIPTS RECORDS
DATE
STAGE
TYPE
OF
OF
PRODUCTION
INPUT
INPUT NAHE
NUHBER
O
F
UNITS
CASH
NON
CASH
FIXED LANDLORD
O
R
SHARE
VARI.
aamam
12/31/90 PREHARVEST
01/14/91 PREHARVEST
01/14/91 PREHARVEST
01/30/91 PREHARVEST
01/30/91 PREHARVEST
02/09/91 PREHARVEST
02/09/91 PREHARVEST
02/14/91 PREHARVEST
02/14/91 PREHARVEST
05/01/91 PREHARVEST
05/01/91 PREHARVEST
05/10/91 PREHARVEST
05/24/91 PREHARVEST
06/07/91 PREHARVEST
06/10/91 PREHARVEST
06/21/91 PREHARVEST
07/05/91 PREHARVEST
0 7 / 1 9 / 9 1 PREHARVEST
0 7 / 2 5 / 9 1 PREHARVEST
08/02/91 PREHARVEST
0 8 / 1 6 / 9 1 PREHARVEST
0 8 / 2 5 / 9 1 PREHARVEST
0 8 / 3 0 / 9 1 PREHARVEST
0 9 / 1 5 / 9 1 PREHARVEST
0 9 / 1 5 / 9 1 PREHARVEST
11 / 3 0 / 9 1
G
E
E
E
F
E
H
E
H
H
E
0
0
0
H
0
0
0
H
0
0
H
0
E
H
K
LAND PREPARATION CUSTOH
PLANTING UBOR
PECAN TREE 6 FT
PRUNING LABOR
PICKUP TRUCK 3/4 TON
NITROGEN
APPLY FERTILIZER
HERB,PRE-EHERGE NEH TREE
S P R AY I N G H Y D R O .
S P R AY I N G H Y D R O .
HERB.POST-EHERGE TREES
DRIP IRRIGATION
DRIP IRRIGATION
DRIP IRRIGATION
SHREDDING
DRIP IRRIGATION
DRIP IRRIGATION
DRIP IRRIGATION
DISCING
DRIP IRRIGATION
DRIP IRRIGATION
SHREDDING
DRIP IRRIGATION
HERB.POST-EHERGE TREES
S P R AY I N G H Y D R O .
LAND RENT CROPLAND
1.0000
9.0000
35.0000
7.0000
20.0000
21.0000
1.0000
1.0000
1.0000
1.0000
.2500
1.5000
1.5000
1.5000
1.0000
1.5000
1.5000
1.5000
.5000
1.5000
1.5000
1.0000
1.5000
.2500
1.0000
1.0000
c
V
100.00
V
V
V
c
V
c
c
c
c
V
V
V
V
c
c
V
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
c
c
c
>-a*t\
^
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.
C4.78
I
<D H
■H II
c a n
3 E a
O—a
>• y a
tn ii
UJ (I
OoQtnO^t oo
O yinytny ai
y yu)y in
t *cn
y yoo
y ytnyiny co
y Xin~co
- yin
y yroXoo
n xinncn
c tco
X cn
^ cin-?
i i inC■ O
in
in
r- n
01 a
y
a
a ti
yCO ■»-myOlO-rCMOOJ ■»-CMOyOl ■»-CM01yCMni (OOlD
I OlOliO
COCO ■•-CMiC
O
i Ol
(Ones
n a t»
II to to Q10 U CO
u tOyQy a cn
enr-mu)
CM (OOi co
O tl
o tj
•
e «#
N O
- O
<n
c <-
a «o o •
o o c
•
o
c e t «<
o o e
«• » o
0)
T -
ti
a
>ca*
y
■h
oC >
oc
a
o
c+» U> i .r fwt Da
3<fa. a I f 1 0
a
a F o ce
c C *■—
C 3
ca
aa
tj
—
a.3
C - f
O 3
<f- O
n
tO-y
Q
y
O 3
•HTJ
O tD
o tn
•«-»=>
O
c to
a.n
y a
ca
Z) a
a
\ o
10 3
f fl O
10
C-H
a
y a
d
T" B) C
a a
- x
o ffl to
U l t - y
COCOCO COCM COCM 03 CO CM CO Ol CO CM 03 CO CM
ti
i fi t i
H
*• «. TJ
y n
C a
=3 a
t- n
Ca
Z) a
Q y * *
\y tn O
yQC
i-o
tn 73
ca
3 ll
88
mtn
OOOOinocMinooioinooiinomooino
intnincocMcn^rcMcn^'^oioi^i'oicnoioi^roicn
t-r-r-cM(otn<D(Din<Dr-(oin(0(Din(Dtnr-u)in
a
y
CCC
f fl
f fl
f fl
0
0
O
C
C
3 3 3 < O t 0 t Q t Q t a t Q ( 0 C ( fl U ) t O t O ( fl t 0 C fl C ( O I O C C C C 3 3
o o o n y n n y n n o y n n y n y n o y n o o o o o o
nnny a— — a— — ca a— — o.y a— co a— <<<<xx
tl OOOOOOOOOOOOOOOOOOOOO
u OOOOOOOOOOOOOOOOOOOOO
>u ^r oo ^r o in cm ao in cm oo in in oi 03 in cm in cm tn in oi
a
tl
ytt
y
U
OOOO
LLLL
C ll oooo
3
U
<<<<
cna
3 11
On
u
Jr eo
o a o
»-t c
0C-FT)
02 C 0
M 0 +»
-ofo
fl
z-h o
< c c
o oo.
UJZ
a ^cn
mn-yt
ti
H
u
c n
OH
y a
y a
au
y tl
ca
Oa
to u
Oa
a a
Za
Oa
03 II
Z ti
Hi II
tl
tn a
tn a
O ti
au
(9 H
y
C
ii
c a c a c (a
y 0)y 0)y Ol
£-»-£
U L U
OLtQ
S h £
can
f- tl
tn t- ti
u
13
ococ D C
o oa
mm O Q
< <<
(9
CC
UJ
UJ
a
a
UJ
i
oc
UJ
s
UJUJ
a
a
Ul
a
Ul
l
I
s
•
UJUJ
o
— CL O L
LIOL
h £ m
3
au u
y a lxl
l
o
o X0CCC U h Z 3 h Z 3 h u i Z 3 h Z 3 Z 3 U I Z 3
3
a iuq. a. q . z h u . n h u . n x h u . n h u . h u . i h u . u .
U oc
u a.
ti
u
(0
C
a
o
a
m
k
e
c
e
a
e
ft
o
c
o
c
•
«.
»
«
L. f
0 X
M
>
. >♦
0
T
J
0
c
ffl
E
a
n
Of- u
_l HUJ HUJ (-MUJ HlUHUJl-HUJ 3
zoo uo moo OQUQWOQJ
Zui n
O u tncsts O U J H » - « t - H r H O r H r H H H M H O H H
i u n i u z zZUr-CJ
hU
0-r-O
hOr-OahOcB
CD u > M H h O U h
Um
-Urn
(JmUm
«Um
Ziu u O C Z Z zocujooujucjcaujuioujcjiujumuju^hJ tl < Z 3 Z ) D H t o z z w z z a w z z w z w z a w z
f fl
zm
oc<
< rH
3a:
i <
>
TJ
C
•
•
m
c
o
tA
c
•
C
Cy
Cy
Cy
0) y O y 0) y
O O n
O— n
0)y II
co o II
O o n
c o n
OO n
C
>o >o >>o
u
a
y C tt
•
4. >
- 9 L.
C U
3 a
Oa
e
>
o
ac.
a
e
cn
r*»
•
e c e
•g -o a «
=
*
3♦•0
a a - u
oto
■
• - u U 6 6 6O ly 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6
y
c
aa
o a
c e
-ui en
c
b «c
•h m
to <
o i-i
c oc
0)
y
c
rH
<
>
r—
a
+•
o
r-
c a
Ou
(0 n
Ou
O n
n
t- a
tn a
o u
o II
u
t/>
z
oe
a
y
73 o tn
C
CO
co
o
o
c
>»o — o
ct- co uj
0+»
y
X
C
(0
Cm
y O) C U.
Ct-TJ o
O u O C C C y
ui u CO C (0 O CO
X a Sw-IO.
y
rH It
u. a
o
+•
(0
DUJ
o
o
oe
_i
_i
ui
H-
y
UJ
~t
<
o
y
C
O
o
o
a
oc
0.
+»
r-
O
UJ
r-
Z
3
a o
•a •o« a
• a 4
c-
L.
t.
t,
a a (A
a
M e X
co e
»>
*•«
c
C • «
•n e •
• 0 0
a *
b
L.
0
£
i.
c u e
0 c a
1.
e
B
3
V
9
L,
K
•e
••
o
» TJ «
*c Ca *•
i.
M
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
PRODUCT NAHE
NUHBER
OF
UNITS
B-1241(C04)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
-HARNING- NO VALID RECEIPTS RECORDS
DATE
STAGE
TYPE
OF
OF
PRODUCTION
INPUT
1 2 / 1 4 / 9 0 PREHARVEST
01/14/91 PREHARVEST
0 2 / 1 4 / 9 1 PREHARVEST
0 3 / 1 0 / 9 1 PREHARVEST
03/15/91 PREHARVEST
03/15/91 PREHARVEST
04/01/91 PREHARVEST
04/01/91 PREHARVEST
04/01/91 PREHARVEST
04/01/91 PREHARVEST
04/15/91 PREHARVEST
04/15/91 PREHARVEST
04/15/91 PREHARVEST
04/15/91 PREHARVEST
05/10/91 PREHARVEST
05/15/91 PREHARVEST
05/15/91 PREHARVEST
05/20/91 PREHARVEST
0 5 / 2 0 / 9 1 PREHARVEST
0 5 / 2 0 / 9 1 PREHARVEST
0 5 / 2 0 / 9 1 PREHARVEST
0 5 / 2 4 / 9 1 PREHARVEST
0 5 / 3 1 / 9 1 PREHARVEST
0 6 / 0 7 / 9 1 PREHARVEST
06/21/91 PREHARVEST
07/05/91 PREHARVEST
07/12/91 PREHARVEST
0 7 / 1 2 / 9 1 PREHARVEST
07/12/91 PREHARVEST
07/19/91 PREHARVEST
07/25/91 PREHARVEST
07/25/91 PREHARVEST
07/25/91 PREHARVEST
08/02/91 PREHARVEST
08/10/91 PREHARVEST
0 8 / 1 0 / 9 1 PREHARVEST
0 8 / 1 5 / 9 1 PREHARVEST
0 8 / 1 5 / 9 1 PREHARVEST
0 8 / 1 5 / 9 1 PREHARVEST
08/16/91 PREHARVEST
0 8 / 3 0 / 9 1 PREHARVEST
10/15/91 PREHARVEST
11 / 3 0 / 9 1
11 / 3 0 / 9 1
E
E
E
H
H
E
H
E
E
E
H
E
E
E
0
H
E
H
E
E
E
0
F
0
0
0
H
E
E
0
H
E
E
0
H
E
H
E
E
0
0
H
K
L
INPUT NAHE
NUHBER
OF
UNITS
PRUNING LABOR
PRUNING LABOR
PRUNING LABOR
SHREDDING
APPLY FERTILIZER
NITROGEN
SPRAYING
INSECTICIDE
FUNGICIDE
ZINC
SPRAYING
INSECTICIDE
FUNGICIDE
ZINC
DRIP IRRIGATION
SPRAYING
HERB.POST-EHERGE
SPRAYING
INSECTICIDE
FUNGICIDE
ZINC
DRIP IRRIGATION
PICKUP TRUCK
DRIP IRRIGATION
DRIP IRRIGATION
DRIP IRRIGATION
SPRAYING
INSECTICIDE
FUNGICIDE
DRIP IRRIGATION
SPRAYING
INSECTICIDE
FUNGICIDE
DRIP IRRIGATION
SPRAYING
HERB.POST-EHERGE
SPRAYING
INSECTICIDE
FUNGICIDE
DRIP IRRIGATION
DRIP IRRIGATION
SHREDDING
LAND RENT
PECAN
AIRBLAST
PECAN
PECAN
AIRBLAST
PECAN
PECAN
HYDRO.
TREES
AIRBLAST
PECAN
PECAN
3/4 TON
AIRBLAST
PECAN
PECAN
AIRBLAST
PECAN
PECAN
HYDRO.
TREES
AIRBLAST
PECAN
PECAN
CROPLAND
1
.4000
.8000
.4000
1.0000
1.0000
21.0000
1.0000
.5000
.2000
.8000
1.0000
.5000
.2000
.8000
1.5000
1.0000
.5000
1.0000
.5000
.2000
.8000
1.5000
20.0000
1.5000
1.5000
1.5000
1.0000
.5000
.2000
1.5000
1.0000
.5000
.2000
1.5000
1.0000
.5000
1.0000
.5000
.2000
1.5000
1.5000
1.0000
1.0000
1.0000
CASH
NON
CASH
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
C
V
V
C
V
C
C
c
V
V
V
c
c
c
V
V
V
c
V
c
c
c
V
V
V
c
c
V
V
c
c
V
V
c
V
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
.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 oporation. Those projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.80
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
PECANS, IRRIGATED, 5TH TO 9TH YEARS
N o r t h C e n t r a l Te x a s D i s t r i c t ( 4 )
1991 Projected Costs and Returns per Acre
JP*s.
GROSS INCOME Description
B===B=BBCaCBBBBBBB=====BBB=B
Unit
Quantity
BBBBBSSSS
PECANS IMPROVED
BBBC
600.000
lbs
$ / Unit
VARIABLE COST Description
=================================
SBBBSBSBSBB
0.8000
480.00
\
-
Unit
Quantity
0.800
1.600
0.800
42.000
1.300
0.500
2.000
1.300
0.500
2.000
0.500
1.300
0.500
1.300
0.500
1.300
0.500
0.500
1.300
0.500
2.000
Machinery
- Irrigation
2.960
6.561
Total PREHARVEST
HARVEST
CUSTOM PICKING
HARVESTING LABOR
CUSTOM PICKING
$ / Unit
BBBSB3BBS
To t a l
BSBS
SSCBBBSBBSS
SSSBBBBBBSB
hour
hour
hour
lbs
pts
lbs
lbs
pts
lbs
lbs
acre
pts
lbs
pts
lbs
pts
lbs
acre
pts
lbs
lbs
Acre
Acre
Acre
Acre
Hour
Hour
3.750
3.750
3.750
.260
3.625
12.590
.642
3.625
12.590
.642
18.740
3.625
12.590
3.625
12.590
3.625
12.590
18.740
3.625
12.590
3.625
3.00
6.00
3.00
10.92
4.71
6.29
1.28
4.71
6.29
1.28
9.37
4.71
6.29
4.71
6.29
4.71
6.29
9.37
4.71
6.29
7.25
6.23
86.39
3.31
35.52
13.32
29.52
4.500
4.500
291.82
300.000
2.500
300.000
Ibse
hour
Ibse
.280
3.750
.280
Total HARVEST
84.00
9.37
84.00
177.38
Interest - OC Borrowed
164.914
Dol.
0. 121
19.95
SSSSBSBBBBS
Total VARIABLE COST
489.15
Break-Even Price, Total Variable Cost
0.81 per lbs of PECANS IMPROVED
GROSS INCOME minus VARIABLE COST
-9.15
FIXED COST Description
Unit
SBBSBBCBSESSBBBBSBSSSZSBESBSSSSBC
Acre
Acre
Acre
Acre
Machinery and Equipment
Irrigation
Land
Perennial Crop
Total FIXED Cost
Break-Even Price, Total Cost $
Your
Estimate
480.00
PREHARVEST
PRUNING LABOR
PRUNING LABOR
PRUNING LABOR
NITROGEN
INSECTICIDE
FUNGICIDE
ZINC
INSECTICIDE
FUNGICIDE
ZINC
HERB,POST-EMERGE
INSECTICIDE
FUNGICIDE
INSECTICIDE
FUNGICIDE
INSECTICIDE
FUNGICIDE
HERB.POST-EMERGE
INSECTICIDE
FUNGICIDE
INSECT. WEEVIL
Fuel & Lube - Machinery
- Irrigation
Repairs - M
- aI rcrhi gi naet iroyn
Labor
To t a l
BBCCBBBBCBS
Total GROSS Income
^
B-124KC04)
To t a l
32.25
167.16
25.00
127.37
:=========
351.79
1.40 per lbs of PECANS IMPROVED
Total of ALL Cost
840.94
NET PROJECTED RETURNS
■360.94
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.
C4.81
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
DATE
STAGE
TYPE
OF
OF
PRODUCTION
10/30/91 HARVEST
11/20/91 HARVEST
DATE
A
A
TYPE
OF
OF
PRODUCTION
INPUT
E
E
E
H
H
E
H
E
E
E
H
E
E
E
0
H
E
H
E
E
0
F
0
0
0
H
E
E
0
H
E
E
0
H
E
H
E
E
0
0
E
H
H
G
E
G
K
L
L
1HEIGHT
PER
1HEAD
NUKBER
OF
PROD.
STAGE
12/14/90 PREHARVEST
01/14/91 PREHARVEST
02/14/91 PREHARVEST
03/10/91 PREHARVEST
03/15/91 PREHARVEST
03/15/91 PREHARVEST
04/01/91 PREHARVEST
04/01/91 PREHARVEST
04/01/91 PREHARVEST
04/01/91 PREHARVEST
04/15/91 PREHARVEST
04/15/91 PREHARVEST
04/15/91 PREHARVEST
04/15/91 PREHARVEST
05/10/91 PREHARVEST
05/15/91 PREHARVEST
05/15/91 PREHARVEST
05/20/91 PREHARVEST
05/20/91 PREHARVEST
05/20/91 PREHARVEST
05/24/91 PREHARVEST
05/31/91 PREHARVEST
06/07/91 PREHARVEST
06/21/91 PREHARVEST
07/05/91 PREHARVEST
07/12/91 PREHARVEST
07/12/91 PREHARVEST
07/12/91 PREHARVEST
07/19/91 PREHARVEST
07/25/91 PREHARVEST
07/25/91 PREHARVEST
07/25/91 PREHARVEST
08/02/91 PREHARVEST
08/10/91 PREHARVEST
08/10/91 PREHARVEST
08/15/91 PREHARVEST
08/15/91 PREHARVEST
08/15/91 PREHARVEST
0 8 / 1 6 / 9 1 PREHARVEST
08/30/91 PREHARVEST
0 9 / 0 4 / 9 1 PREHARVEST
0 9 / 0 4 / 9 1 PREHARVEST
10/15/91 PREHARVEST
10/30/91 HARVEST
11/15/91 HARVEST
11/20/91 HARVEST
11/30/91
11/30/91
11 / 3 0 / 9 1
PRODUCT NAHE
UNITS
PECANS IHPROVED
PECANS IHPROVED
300.0000
300.0000
INPUT NAHE
NUHBER
OF
UNITS
PRUNING LABOR
PRUNING LABOR
PRUNING LABOR
SHREDDING
APPLY FERTILIZER
NITROGEN
SPRAYING
INSECTICIDE
FUNGICIDE
ZINC
SPRAYING
INSECTICIDE
FUNGICIDE
ZINC
DRIP IRRIGATION
SPRAYING
HERB.POST-EHERGE
SPRAYING
INSECTICIDE
FUNGICIDE
DRIP IRRIGATION
PICKUP TRUCK
DRIP IRRIGATION
DRIP IRRIGATION
DRIP IRRIGATION
SPRAYING
INSECTICIDE
FUNGICIDE
DRIP IRRIGATION
SPRAYING
INSECTICIDE
FUNGICIDE
DRIP IRRIGATION
SPRAYING
HERB.POST-EHERGE
SPRAYING
INSECTICIDE
FUNGICIDE
DRIP IRRIGATION
DRIP IRRIGATION
INSECT. HEEVIL
SPRAYING
SHREDDING
CUSTOH PICKING
HARVESTING LABOR
CUSTOH PICKING
LAND RENT
PECAN
PECAN
AIRBLAST
PECAN
PECAN
AIRBLAST
PECAN
PECAN
HYDRO.
TREES
AIRBLAST
PECAN
PECAN
3/4 TON
AIRBLAST
PECAN
PECAN
AIRBLAST
PECAN
PECAN
HYDRO.
TREES
AIRBLAST
PECAN
PECAN
PECAN
AIRBLAST
PECANS
PECANS
CROPLAND
1
4
.8000
1.6000
.8000
1.0000
1.0000
42.0000
1.0000
1.3000
.5000
2.0000
1.0000
1.3000
.5000
2.0000
1.5000
1.0000
.5000
1.0000
1.3000
.5000
1.5000
20.0000
1.5000
1.5000
1.5000
1.0000
1.3000
.5000
1.5000
1.0000
1.3000
.5000
1.5000
1.0000
.5000
1.0000
1.3000
.5000
1.5000
1.5000
2.0000
1.0000
1.0000
300.0000
2.5000
300.0000
1.0000
1.0000
1.0000
CASH LANDLORD BREAK
NON- SHARE
EVEN
CASH
PROD.
.0000
.0000
CASH
NON
CASH
C
B-1241(C04)
C
C
.00
.00
Y
Y
FIXED LANDLORD
OR
SHARE
VARI.
V
C
C
V
V
C
V
C
C
C
V
V
V
C
C
C
V
V
V
C
V
C
C
V
V
C
C
V
V
c
c
V
V
c
V
c
c
V
V
c
V
c
c
c
V
V
V
F
F
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
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.
C4.82
A^$L