B-1241(C09)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
PEACHES, FIRST YEAR
East and Northeast Texas Districts (5 & 9)
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
BBBBS&eSBSSBSBSBBSEEBSSSBSSS
-WARNING- No gross receipts
VARIABLE COST Description
:eeeesssss:
PREHARVEST
CUSTOM PLOW
WEED CONTROL
PEACH BORE
PEACH TREES
FOLIAR INSECT.
NITROGEN
PHOSPHORUS
POTASSIUM
WEED CONTROL
NITROGEN
MISCELLANEOUS
FOLIAR INSECT,
NITROGEN
WEED CONTROL
PEACH BORE
Fuel & Lube - Machinery
Repairs
Machinery
Labor
Machinery
Other
Quant 1ty
BBBSBBSSS
Quantity
IBSBBSSSSSS
1.000
0.130
0.250
100.000
1.000
12.000
6.000
6.000
0.590
12.000
1.000
1.000
12.000
0.280
0.250
44.338
19.000
Unit
BBBB
Unit
$ / Unit
BBBBBBBBBBB
$ / Unit
BBBBSEEEEEE
EEBSEESBBSB
acre
appl
appl
tree
appl
10.000
43.750
14.250
2.500
4.250
.280
.300
. 11 0
43.750
.280
20.000
4.250
.280
43.750
14.250
10.00
5.68
3.56
250.00
4.25
3.36
1.80
0.66
25.81
3.36
20.00
4.25
3.36
12.25
3.56
88.69
18.30
243.86
102.50
lb.
lb.
lb.
appl
lb.
acre
appl
lb.
appl
appl
Acre
Acre
Hour
Hour
5.500
5.395
Your
Estimate
EBBSBBBBS
To t a l
BBBB
Total PREHARVEST
Interest - OC Borrowed
To t a l
SB88BSEEBSB
805.26
425.371
Dol .
Total VARIABLE COST
0.130
55.30
SBBEBESEEBE
860.56
GROSS INCOME minus VARIABLE COST
-860.56
FIXED COST Description
Unit
=================================
Machinery and Equipment
Land
To t a l
SSSB
BSSBSSSBBBS
Acre
Acre
265.61
15.00
SS8EBBSSSSS
Total FIXED Cost
280.61
Total of ALL Cost
1141.17
NET PROJECTED RETURNS
-1141.17
Information presented is prepared solely as a general guide and is not intended to recogntse or predict the costs
and returns from any one particular farm or ranoh operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C9.23
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(009)
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
08/10/90 PREHARVEST
08/15/90 PREHARVEST
08/15/90 PREHARVEST
08/20/90 PREHARVEST
09/10/90 PREHARVEST
09/15/90 PREHARVEST
09/15/90 PREHARVEST
09/20/90 PREHARVEST
01/15/91 PREHARVEST
02/01/91 PREHARVEST
02/01/91 PREHARVEST
02/15/91 PREHARVEST
03/10/91 PREHARVEST
04/10/91 PREHARVEST
04/15/91 PREHARVEST
04/15/91 PREHARVEST
04/15/91 PREHARVEST
04/15/91 PREHARVEST
04/15/91 PREHARVEST
04/20/91 PREHARVEST
05/10/91 PREHARVEST
05/15/91 PREHARVEST
05/15/91 PREHARVEST
05/15/91 PREHARVEST
05/15/91 PREHARVEST
05/20/91 PREHARVEST
06/10/91 PREHARVEST
06/15/91 PREHARVEST
06/15/91 PREHARVEST
06/15/91 PREHARVEST
06/15/91 PREHARVEST
06/15/91 PREHARVEST
06/20/91 PREHARVEST
07/10/91 PREHARVEST
07/20/91 PREHARVEST
07/31/91 PREHARVEST
TYPE
O
F
INPUT NAME
NUMBER
OF
INPUT
H
G
E
H
H
E
H
H
E
H
N
H
E
H
E
E
E
E
H
H
H
E
E
H
E
H
H
E
E
E
H
H
H
H
H
K
UNITS
SHREDDING
CUSTOH PLOH
HEED CONTROL
DISCING-TANDEH
SHREDDING
PEACH BORE
SPRAYING
DISCING-TANDEH
PEACH TREES
PICKUP TRUCK
SHED, PACK,STORE
PRUNING
FOLIAR INSECT.
SHREDDING
NITROGEN
PHOSPHORUS
POTASSIUH
HEED CONTROL
OTHER LABOR
DISCING-TANDEH
SHREDDING
NITROGEN
HISCELLANEOUS
OTHER LABOR
FOLIAR INSECT.
DISCING-TANDEH
SHREDDING
NITROGEN
HEED CONTROL
PEACH BORE
OTHER LABOR
SPRAYING
DISCING-TANDEH
SHREDDING
DISCING-TANDEH
PEACHES
2 ROH
8 FT
2 ROH
AIRBLAST
8 FT
3/4 TON
2 ROH
8 FT
2 ROH
PEACH
8 FT
2 ROH
AIRBLAST
8 FT
2 ROH
8 FT
1.0000
1.0000
.1300
1.0000
1.0000
.2500
1.0000
1.0000
100.0000
1050.0000
.0500
4.0000
1.0000
1.0000
12.0000
6.0000
6.0000
.5900
5.OOOO
1.0000
1.0000
12.0000
1.0000
5.0000
1.0000
1.0000
1.0000
12.0000
.2800
.2500
5.0000
1.0000
1.0000
1.0000
1.0000
1.0000
CASH FIXED LANDLORD
NON
O
R
SHARE
CASH VARI.
C
V
C
V
C
V
C
V
C
C
c
c
c
V
V
V
V
V
c
c
c
V
V
V
c
c
c
c
V
V
V
V
c
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented Is prepared solely as a general guide and Is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C9.24
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
B-124KC09)
PEACHES, SECOND YEAR
East and Northeast Texas Districts (5 & 9)
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
S8BS8BSBB8BSSBBSE8SBBS8BSBSB
-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
Quantity Unit $ / Unit
BBSS
Quantity
Unit
EB8SESBBBBB
$
/
Unit
SSSBSBBBBBSEBESSBB8BBBBBBBBSSSSSS SBEBEBSSSSS SBBS BSBSSSSSSSS
PEACH BORE
PEACH TREES
NITROGEN
PHOSPHORUS
POTASSIUM
NITROGEN
FOLIAR INSECT.
BACTERIAL SPOT
NITROGEN
MISCELLANEOUS
Fuel & Lube - Machinery
Repairs
Machinery
Labor
Machinery
Other
Interest
OC Borrowed
0 .500
5,.000
24,.000
12 .000
12 .000
24 .000
1 .000
1,.000
24 .000
1,.000
40 .392
28 .000
23 .935
appl
tree
lb.
lb.
lb.
lb.
appl
appl
lb.
acre
Acre
Acre
Hour
Hour
Dol.
Total VARIABLE COST
14.250
2.500
.280
.300
.110
.280
4.250
11.000
.280
20.000
5.500
5.357
0.130
To t a l
Your
Estimate
88B8BB8EB
To t a l
7.12
12.50
6.72
3.60
1.32
6.72
4.25
11.00
6.72
20.00
80.77
16.86
222.16
150.00
42.11
:sssssbs
591.86
GROSS INCOME minus VARIABLE COST
-591.86
FIXED COST Description
Unit
=================================
Machinery and Equipment
Land
Perennial Crop
To t a l
ebbs
:bbsssssesb
Acre
Acre
Acre
211.96
15.OO
136.94
sssssssssss
Total FIXED Cost'
363.90
Total of ALL Cost
955.76
NET PROJECTED RETURNS
-955.76
J0^\
information presented is prepared solely as a general guide and is not Intended to recognise or predict the eosts
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C9.25
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
PRODUCT NAHE
NUMBER
OF
UNITS
B-124KC09)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
-HARNING- NO VALID RECEIPTS RECORDS
D AT E
02/02/91
08/11/91
08/21/91
09/16/91
09/16/91
09/21/91
01/16/92
01/16/92
02/01/92
02/16/92
03/15/92
03/15/92
03/15/92
04/20/92
05/15/92
05/15/92
05/20/92
06/10/92
06/15/92
06/15/92
06/15/92
06/15/92
06/15/92
06/20/92
06/30/92
07/20/92
07/31/92
07/31/92
S TA G E
TYPE
OF
OF
PRODUCTION INPUT
H
H
H
E
H
H
E
H
H
H
E
E
E
H
E
H
H
H
H
E
E
H
E
H
E
H
L
K
INPUT NAHE
NUHBER
OF
UNITS
PRUNING
SHREDDING
DISCING-TANDEH
PEACH BORE
SPRAYING
DISCING-TANDEH
PEACH TREES
OTHER LABOR
PICKUP TRUCK
OTHER LABOR
NITROGEN
PHOSPHORUS
POTASSIUH
DISCING-TANDEH
NITROGEN
OTHER LABOR
DISCING-TANDEH
SHREDDING
SPRAYING
FOLIAR INSECT.
BACTERIAL SPOT
OTHER LABOR
NITROGEN
DISCING-TANDEH
HISCELLANEOUS
DISCING-TANDEH
PEACHES
PEACHES
2 ROH
B FT
AIRBLAST
8 FT
3/4 TON
8 FT
8 FT
2 ROH
AIRBLAST
8 FT
PEACH
8 FT
YEAR 1
8.0000
1.0000
.2000
.5000
1.0000
.2000
5.0000
6.0000
1050.0000
5.0000
24.0000
12.0000
12.0000
.2000
24.0000
3.7500
.2000
1.0000
1.0000
1.0000
1.0000
5.2500
24.0000
.2000
1.0000
.2000
1.0000
1.0000
CASH FIXED LANDLORD
NON
O
R
SHARE
CASH VARI.
C
V
C
V
C
C
V
V
C
C
C
C
V
V
V
V
C
C
V
V
C
C
c
c
V
V
V
V
c
V
F
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C9.26
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
B-1241(C09)
PEACHES, THIRD YEAR
East and Northeast Texas Districts (5 & 9)
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
SB8S8BBBSBBSSSBSSBBSBBB8SSSB
PEACHES CULLS
PEACHES JUMBO
PEACHES NUMBER 1
PEACHES NUMBER 2
Quant 1ty
BSBSBSSSB
10.000
5.000
25.000
10.000
Unit
BBSS
bu.
bu.
bu.
bu.
$ / Unit
SBSSBSSSSSS
0.0001
40.0000
18.0000
12.0000
0.00
200.00
450.00
120.00
Total GROSS Income
VARIABLE COST Description
S S E S S B B S B S S S S B S B S B B B B B 8 B B S BBBBBBB
PREHARVEST
PEACH BORE
HERBICIDE
DORMANT OIL
PEACH TREES
NITROGEN
PHOSPHORUS
POTASSIUM
BACTERIAL SPOT
HERBICIDE
PINK BUD
PETAL FALL
SHUCK SPLIT
FIRST COVER
SECOND COVER
THIRD COVER
MISCELLANEOUS
NITROGEN
PHOSPHORUS
POTASSIUM
FOURTH COVER
FIFTH COVER
SIXTH COVER
SEVENTH COVER
PRE-HARVEST
Fuel & Lube
Machinery
Repairs
Machinery
Labor
Machinery
Other
Total PREHARVEST
HARVEST
CONTAINERS
Fuel & Lube
Machinery
Repairs
Machinery
Labor
Machinery
Other
Your
Estimate
BB8B8BBBS
:eebebsssbs
770.00
Quantity
Unit
8S888BSS8BS
1.000
1.000
1.000
5.000
- 36.000
6.000
6.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
0.500
1.000
36.000
6.000
6.000
1.000
0.500
0.500
1.000
1.000
43.105
64.500
appl
lb.
appl
tree
lb.
lb.
lb.
appl
lb.
appl
appl
appl
appl
appl
appl
acre
lb.
lb.
lb.
appl
appl
appl
appl
appl
Acre
Acre
Hour
Hour
$ / Unit
To t a l
BSBSSSSSSSS
BBBBBBBBBBB
14.250
10.000
40.000
2.500
.280
.300
.110
11.000
10.000
11.870
11.870
11.870
15.920
13.650
13.650
20.000
.280
.300
. 11 0
13.650
13.650
15.920
15.920
10.620
14.25
10.00
40.00
12.50
10.08
1.80
0.66
11.00
10.00
11.87
11.87
11.87
15.92
13.65
6.82
20.00
10.08
1.80
0.66
13.65
6.82
7.96
15.92
10.62
86.55
20.23
237.08
284.75
5.500
4.415
898.43
82.000
1.066
22.000
each
Acre
Acre
Hour
Hour
.650
5.500
4.000
Total HARVEST
Interest - OC Borrowed
To t a l
IBBSSBBSSSB
53.30
1.71
1.05
5.86
88.00
149.92
330.348 Dol.
O. 130
42.95
BBESBSBSSSS
Total VARIABLE COST
1091.29
GROSS INCOME minus VARIABLE COST
-321.29
FIXED COST Description
Unit
EBEESSSSSSSSSSSBBSSSSSSSSSSESSESS
To t a l
SSSEBBBSSBE
Machinery and Equipment
Land
Perennial Crop
Acre
Acre
Acre
395.61
15.00
251.63
BBSBSBBSSBS
Total FIXED Cost
662.24
Total of ALL Cost
1753.54
NET PROJECTED RETURNS
-983.54
JP\
Information presented is prepared solely as a general guide and Is not Intended to recognise or predict tne costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C9.27
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
DATE
STAGE
TYPE
OF
O
F
OF
PROD.
UNITS
PRODUCTION
06/20/93 HARVEST
06/20/93 HARVEST
06/20/93 HARVEST
0 6 / 2 0 / 9 3 HARVEST
DATE
A
A
A
A
STAGE
TYPE
OF
O
F
PRODUCTION
INPUT
08/09/92 PREHARVEST
08/19/92 PREHARVEST
09/14/92 PREHARVEST
09/14/92 PREHARVEST
09/14/92 PREHARVEST
09/19/92 PREHARVEST
11 / 1 4 / 9 2 PREHARVEST
0 1 / 1 4 / 9 3 PREHARVEST
0 1 / 1 4 / 9 3 PREHARVEST
0 1 / 3 0 / 9 3 PREHARVEST
0 1 / 3 0 / 9 3 PREHARVEST
0 1 / 3 1 / 9 3 PREHARVEST
0 2 / 0 9 / 9 3 PREHARVEST
02/09/93 PREHARVEST
02/09/93 PREHARVEST
0 2 / 0 9 / 9 3 PREHARVEST
0 2 / 1 4 / 9 3 PREHARVEST
02/14/93 PREHARVEST
02/14/93 PREHARVEST
02/19/93 PREHARVEST
0 3 / 11 / 9 3 PREHARVEST
0 3 / 11 / 9 3 PREHARVEST
03/25/93 PREHARVEST
03/25/93 PREHARVEST
0 3 / 3 0 / 9 3 PREHARVEST
0 4 / 0 5 / 9 3 PREHARVEST
0 4 / 0 7 / 9 3 PREHARVEST
0 4 / 0 8 / 9 3 PREHARVEST
0 4 / 0 8 / 9 3 PREHARVEST
0 4 / 1 5 / 9 3 PREHARVEST
04/15/93 PREHARVEST
04/15/93 PREHARVEST
0 4 / 2 2 / 9 3 PREHARVEST
0 4 / 2 2 / 9 3 PREHARVEST
0 4 / 2 9 / 9 3 PREHARVEST
0 4 / 2 9 / 9 3 PREHARVEST
0 4 / 3 0 / 9 3 PREHARVEST
05/05/93 PREHARVEST
05/05/93 PREHARVEST
05/05/93 PREHARVEST
05/06/93 PREHARVEST
05/06/93 PREHARVEST
05/13/93 PREHARVEST
05/13/93 PREHARVEST
05/15/93 PREHARVEST
05/15/93 PREHARVEST
05/20/93 PREHARVEST
05/20/93 PREHARVEST
05/25/93 PREHARVEST
05/26/93 PREHARVEST
05/27/93 PREHARVEST
05/27/93 PREHARVEST
06/03/93 PREHARVEST
06/03/93 PREHARVEST
06/15/93 PREHARVEST
0 6 / 1 5 / 9 3 PREHARVEST
06/20/93 HARVEST
06/20/93 HARVEST
06/20/93 HARVEST
06/20/93 HARVEST
06/30/93
06/30/93
06/30/93
H
H
E
H
E
H
E
E
H
H
N
H
H
E
E
E
E
H
H
E
H
E
H
E
H
H
H
H
E
H
E
H
H
E
H
E
E
E
E
E
H
E
H
E
H
H
H
E
H
H
H
E
H
E
H
H
H
E
H
D
K
L
L
PRODUCT NAHE
PEACHES
PEACHES
PEACHES
PEACHES
NUMBER 1
JUMBO
NUMBER 2
CULLS
INPUT NAHE
.0000
.0000
.0000
.0000
25.0000
5.0000
10.0000
10.0000
NUHBER
OF
UNITS
SHREDDING
DISCING-TANDEH
PEACH BORE
SPRAYING
HERBICIDE
DISCING-TANDEH
DORHANT OIL
PEACH TREES
OTHER LABOR
PICKUP TRUCK
SHED, PACK.STORE
PRUNING
APPLY FERTILIZER
NITROGEN
PHOSPHORUS
POTASSIUH
BACTERIAL SPOT
SPRAYING
OTHER LABOR
HERBICIDE
SPRAYING
PINK BUD
SPRAYING
PETAL FALL
SHREDDING
DISCING-TANDEM
THINNING
SPRAYING
SHUCK SPLIT
SPRAYING
FIRST COVER
OTHER LABOR
SPRAYING
SECOND COVER
SPRAYING
THIRD COVER
HISCELLANEOUS
NITROGEN
PHOSPHORUS
POTASSIUH
SPRAYING
FOURTH COVER
SPRAYING
FIFTH COVER
DISCING-TANDEH
OTHER LABOR
SPRAYING
SIXTH COVER
SHREDDING
DISCING-TANDEH
SPRAYING
SEVENTH COVER
SPRAYING
PRE-HARVEST
DISCING-TANDEM
OTHER LABOR
HAULING PEACHES
CONTAINERS
HARVESTING LABOR
PICKING BOXES
PEACHES
PEACHES
PEACHES
1HEIGHT
PER
1HEAD
NUHBER
2 ROH
8 FT
AIRBLAST
PEACH
8 FT
3/4 TON
AIRBLAST
PEACH
AIRBLAST
3RD
AIRBLAST
3RD
2 ROH
8 FT
AIRBLAST
3RD
AIRBLAST
3RD
AIRBLAST
3RD
AIRBLAST
3RD
PEACH
AIRBLAST
3RD
AIRBLAST
3RD
8 FT
AIRBLAST
3RD
2 ROH
8 FT
AIRBLAST
3RD
AIRBLAST
3RD
8 FT
YEAR3
PEACH
PEACHES
YEAR 1
YEAR 2
1.0000
.2000
1.0000
1.0000
1.0000
.2000
1.0000
5.0000
3.5000
1050.0000
.0500
8.0000
1.0000
36.0000
6.0000
6.0000
1.0000
1.0000
3.5000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.2000
33.0000
1.0000
1.0000
1.0000
1.0000
5.0000
1.0000
1.0000
1.0000
.5000
1.0000
36.0000
6.0000
6.0000
1.0000
1.0000
1.0000
.5000
.2000
6.5000
1.0000
.5000
1.0000
.2000
1.0000
1.0000
1.0000
1.0000
.2000
5.0000
.4200
82.0000
22.0000
1.0000
1.0000
1.0000
1.0000
CASH
NON
CASH
B-1241(C09)
CASH LANDLORD BREAK
NON- SHARE EVEN
CASH
PROD.
C
C
C
C
.00
.00
.00
.00
N
N
N
N
FIXED LANDLORD
OR SHARE
VARI.
C
V
C
V
C
C
C
V
V
V
C
V
C
C
C
C
V
V
V
V
C
C
V
V
C
V
C
V
C
V
c
V
c
c
V
V
c
V
c
c
c
c
c
V
V
V
V
V
c
V
c
V
c
V
c
V
c
V
c
c
V
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
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented Is prepared solely as a general guide and is not intended to reeognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C9.28
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
PEACHES, FOURTH YEAR
East and Northeast Texas Districts (5 & 9)
1991 Projected Costs and Returns per Acre
**s
GROSS INCOME Description
8SSSSBBBBB8EBBBSESSBB8BBSSBB
PEACHES CULLS
PEACHES JUMBO
PEACHES NUMBER 1
PEACHES NUMBER 2
Ouant i ty
BB8BBEEBB
15.000
7.500
37.500
15.000
Unit
BBBB
bu.
bu.
bu.
bu.
$ / Unit
SSSEBBSBBBB
0.0001
40.0000
18.0000
12.0000
Total GROSS Income
VARIABLE COST Description
SSSSESBBBBBBS8SBSSBBBBBBBBSBSSBBS
PREHARVEST
PEACH BORE
HERBICIDE
BACTERIAL SPOT
NITROGEN
PHOSPHORUS .
POTASSIUM
DORMANT OIL
HERBICIDE
PINK BUD
SHUCK SPLIT
PETAL FALL
FIRST COVER
SECOND COVER
THIRD COVER
MISCELLANEOUS
FOURTH COVER
FIFTH COVER
SIXTH COVER
SEVENTH COVER
PRE-HARVEST
Fuel & Lube
Machinery
Repairs
Machinery
Labor
Machinery
Other
0 fi y \
B-1241(C09)
Total PREHARVEST
HARVEST
CONTAINERS
Fuel & Lube
Machinery
Repairs
Machinery
Labor
Machinery
Other
Your
Estimate
0.00
300.00
675.00
180.00
===========
1155.00
Quantity
I8EBBBSSSBS
1.000
0.830
1.000
72.000
12.000
12.000
1.000
0.830
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
43.105
131.500
Unit
$ / Unit
To t a l
BBBB
SSSSSSBEBEB
BBBBBBBBBBB
appl
lb.
appl
lb.
lb.
lb.
appl
lb.
appl
appl
appl
appl
appl
appl
acre
appl
appl
appl
appl
appl
Acre
Acre
Hour
Hour
14.250
10.000
11.000
.280
.300
. 11 0
40.000
10.000
18.750
18.250
18.750
22.300
17.750
17.750
20.000
17.750
17.750
22.300
22.300
17.000
14.25
8.30
11.00
20.16
3.60
1.32
40.00
8.30
18.75
18.25
18.75
22.30
17.75
17.75
20.00
17.75
17.75
22.30
22.30
17.00
86.55
20.23
237.08
619.75
5.500
4.713
1301.20
542.000
6.346
60.000
each
Acre
Acre
Hour
Hour
.650
5.500
4.000
TotaT HARVEST
Interest - OC Borrowed
To t a l
SBSSSSBBBBB SBBSSSBBS
352.29
10.18
6.25
34.90
240.00
643.64
694.620
Dol .
0. 130
90.30
BSSSESS8S8S
Total VARIABLE COST
2035.13
GROSS INCOME minus VARIABLE COST
-880.13
FIXED COST Description
Unit
BSSSSSSSSSSBBSEBBSBBBSSBSSSSESSSB
BBBE
Machinery and Equipment
Land
Perennial Crop
Acre
Acre
Acre
To t a l
440.04
15.00
369.66
SSSSSSBBSBB
Total FIXED Cost
824.69
Total of ALL Cost
2859.83
NET PROJECTED RETURNS
-1704.83
j0^\
Information presented is prepared solely as a general guide and Is not Intended to reoognlse or predict the costs
and returns from any one particular farm or ranoh operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C9.29
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
D AT E
S TA G E
OF
PRODUCTION
06/19/94
06/19/94
06/19/94
06/19/94
D AT E
HARVEST
HARVEST
HARVEST
HARVEST
S TA G E
TYPE
OF
PRODUCT NAHE
OF
PROD.
A
A
A
A
TYPE
UNITS
PEACHES
PEACHES
PEACHES
PEACHES
JUMBO
NUHBER 1
NUHBER 2
CULLS
INPUT NAHE
7.5000
37.5000
15.0000
15.0000
NUHBER
OF
OF
OF
PRODUCTION
INPUT
UNITS
01/30/93 PREHARVEST
04/06/93 PREHARVEST
07/19/93 PREHARVEST
08/10/93 PREHARVEST
08/19/93 PREHARVEST
09/14/93 PREHARVEST
09/14/93 PREHARVEST
09/14/93 PREHARVEST
09/19/93 PREHARVEST
11/14/93 PREHARVEST
01/14/94 PREHARVEST
01/30/94 PREHARVEST
01/30/94 PREHARVEST
02/09/94 PREHARVEST
02/09/94 PREHARVEST
02/09/94 PREHARVEST
02/09/94 PREHARVEST
02/14/94 PREHARVEST
02/14/94 PREHARVEST
02/14/94 PREHARVEST
02/14/94 PREHARVEST
03/10/94 PREHARVEST
03/10/94 PREHARVEST
03/14/94 PREHARVEST
03/24/94 PREHARVEST
03/24/94 PREHARVEST
03/31/94 PREHARVEST
04/07/94 PREHARVEST
04/07/94 PREHARVEST
04/09/94 PREHARVEST
04/14/94 PREHARVEST
04/14/94 PREHARVEST
04/14/94 PREHARVEST
04/21/94 PREHARVEST
04/21/94 PREHARVEST
04/28/94 PREHARVEST
04/28/94 PREHARVEST
04/29/94 PREHARVEST
05/05/94 PREHARVEST
05/05/94 PREHARVEST
05/12/94 PREHARVEST
05/12/94 PREHARVEST
05/14/94 PREHARVEST
05/19/94 PREHARVEST
05/19/94 PREHARVEST
05/19/94 PREHARVEST
05/26/94 PREHARVEST
05/26/94 PREHARVEST
06/02/94 PREHARVEST
06/02/94 PREHARVEST
06/09/94 PREHARVEST
06/14/94 PREHARVEST
06/19/94 PREHARVEST
06/23/94 HARVEST
06/24/94 HARVEST
06/24/94 HARVEST
06/24/94 HARVEST
06/29/94
06/29/94
06/29/94
06/29/94
06/30/94 HARVEST
H
H
H
M
H
E
H
E
H
E
H
H
N
E
E
E
H
E
E
H
H
E
H
H
E
H
H
E
H
H
E
H
H
E
H
E
H
E
E
H
E
H
H
H
E
H
E
H
E
H
H
H
H
E
H
H
D
K
L
L
L
D
1HEIGHT
PER
1HEAD
NUHBER
PRUNING
THINNING
DISCING-TANDEH
SHREDDING
DISCING-TANDEH
PEACH BORE
SPRAYING
HERBICIDE
DISCING-TANDEH
BACTERIAL SPOT
OTHER LABOR
PICKUP TRUCK
SHED, PACK.STORE
NITROGEN
PHOSPHORUS
POTASSIUH
APPLY FERTILIZER
DORHANT OIL
HERBICIDE
SPRAYING
OTHER LABOR
PINK BUD
SPRAYING
OTHER LABOR
SHUCK SPLIT
SPRAYING
SHREDDING
PETAL FALL
SPRAYING
DISCING-TANDEH
FIRST COVER
SPRAYING
OTHER UBOR
SECOND COVER
SPRAYING
THIRD COVER
SPRAYING
HISCELLANEOUS
FOURTH COVER
SPRAYING
FIFTH COVER
SPRAYING
OTHER UBOR
DISCING-TANDEH
SIXTH COVER
SPRAYING
SEVENTH COVER
SPRAYING
PRE-HARVEST
SPRAYING
SHREDDING
OTHER LABOR
DISCING-TANDEH
CONTAINERS
HARVESTING LABOR
HAULING PEACHES
PICKING BOXES
PEACHES
PEACHES
PEACHES
PEACHES
COOLER
8 FT
2 ROH
8 FT
AIRBLAST
PEACH
8 FT
3/4 TON
PEACH
AIRBLAST
4-12
AIRBLAST
4-12
AIRBLAST
2 ROH
4-12
AIRBLAST
8 FT
4-12
AIRBLAST
4-12
AIRBLAST
4-12
AIRBLAST
PEACH
4-12
AIRBLAST
4-12
AIRBLAST
8 FT
4-12
AIRBLAST
4-12
AIRBLAST
4-12
AIRBLAST
2 ROH
8 FT
PEACH
YEAR4
PEACHES
YEAR 2
YEAR 1
YEAR 3
STORAGE
11.0000
49.0000
.2000
1.0000
.2000
1.0000
1.0000
.8300
.2000
1.0000
15.0000
1050.0000
.0500
72.0000
12.0000
12.0000
1.0000
1.0000
.8300
1.0000
15.0000
1.0000
1.0000
10.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.2000
1.0000
1.0000
20.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
6.5000
.2000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
5.0000
.2000
542.0000
60.0000
2.5000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.0000
.0000
.0000
.0000
CASH
NON
CASH
B-124KC09)
CASH LANDLORD BREAK
NON- SHARE EVEN
CASH
PROD.
C
C
C
C
.00
.00
.00
.00
N
N
N
N
FIXED LANDLORD
OR SHARE
VARI.
C
V
C
V
c
c
V
c
c
V
V
c
c
c
V
V
V
c
c
V
V
c
c
V
V
c
c
V
V
c
V
c
V
c
c
V
V
c
V
c
c
V
V
c
V
c
V
c
c
V
c
V
c
V
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
Information presented Is prepared solely as a general guide and Is not Intended to reoognlze or predict the eosts
and roturns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C9.30
B-124KC09)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
PEACHES. FIFTH YEAR
East and Northeast Texas Districts (5 & 9)
1991 Projected Costs and Returns per Acre
J^S.
GROSS INCOME Descr" I p t i o n
B E B S S B S S B B S B B B B B B t1 B S E S S B 8 B B S
PEACHES
PEACHES
PEACHES
PEACHES
CULLS
JUMBO
NUMBER 1
NUMBER 2
Quantity
BBBBBBBBS
30.000
15.000
75.000
30.000
Unit
BBSS
bu.
bu.
bu.
bu.
$ / Unit
BBBBBBBBSSS
0.0001
40.0000
18.0000
12.OOOO
Total GROSS Income
B S B S S S 8 8 B B S 8 S B B B B I3 E S E B B S S S S S S S E S S
PREHARVEST
PEACH BORE
HERBICIDE
BACTERIAL SP01r
NITROGEN
PHOSPHORUS
POTASSIUM
DORMANT OIL
HERBICIDE
PINK BUD
SHUCK SPLIT
PETAL FALL
FIRST COVER
SECOND COVER
THIRD COVER
MISCELLANEOUS
FOURTH COVER
FIFTH COVER
SIXTH COVER
SEVENTH COVER
PRE-HARVEST
Fuel & Lube - Machinery
Repairs
Machinery
Labor
- Machinery
Other
Total PREHARVES!r
HARVEST
CONTAINERS
Fuel & Lube - Machinery
Repairs
Machinery
Labor
- Machinery
Other
Quantity
BB88BSSESSS
1.000
0.830
1.000
72.000
12.000
12.000
1.000
0.830
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
43.105
143.500
Unit
$ / Unit
BBSS
B888BSS8BSB
appl
lb.
appl
lb.
lb.
lb.
appl
lb.
appl
appl
appl
appl
appl
appl
acre
appl
appl
appl
appl
appl
Acre
Acre
Hour
Hour
14.250
10.000
11.000
.280
.300
.110
40.000
10.000
18.750
18.250
18.750
22.300
17.750
17.750
20.000
17.750
17.750
22.300
22.300
17.000
5.500
4.611
SSBSSSBSBSB 8BBSBB8BB
0.00
600.00
1350.00
360.00
BSBBSBSSEBS
To t a l
BSBSBBBSBBB
14.25
8.30
11.00
20.16
3.60
1.32
40.00
8.30
18.75
18.25
18.75 •
22.30
17.75
17.75
20.00
17.75
17.75
22.30
22.30
17.00
86.55
20.23
237.08
661.75
1343.20
542.000
6.346
60.OOO
each
Acre
Acre
Hour
Hour
.650
5.500
4.000
Total HARVEST
Interest
Yo u r
Estimate
2310.00
VARIABLE COST Desc: r 1 p t i o n
J0iz\
To t a l
352.29
10.18
6.25
34.90
240.00
643.64
OC Borrowed
701.846
Dol.
Total VARIABLE CO!ST
0.130
91.24
SSBBBBSSBSB
2078.07
GROSS INCOME mi nuts VARIABLE COST
231.93
FIXED COST Descr.1t3 t i o n
Unit
SSSSSSSSSSSSS888BI
Machinery and Ec^uipment
Land
Perennial Crop
To t a l
B8BB
ESBSSBS8SBE
Acre
Acre
Acre
440.04
15.00
574.24
Total FIXED Cost
1029.27
Total of ALL Cost
3107.35
NET PROJECTED RETlJRNS
-797.34
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 menders of the Texas Agricultural extension Service and approved for publication.
C9.31
•
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
D AT E
S TA G E
OF
PRODUCTION
06/19/95
06/19/95
06/19/95
06/19/95
D AT E
HARVEST
HARVEST
HARVEST
HARVEST
TYPE
A
A
A
O
F
PRODUCTION
01/30/94 PREHARVEST
04/06/94 PREHARVEST
07/19/94 PREHARVEST
08/10/94 PREHARVEST
08/19/94 PREHARVEST
09/14/94 PREHARVEST
09/14/94 PREHARVEST
09/14/94 PREHARVEST
09/19/94 PREHARVEST
11/14/94 PREHARVEST
01/14/95 PREHARVEST
01/30/95 PREHARVEST
01/30/95 PREHARVEST
02/09/95 PREHARVEST
02/09/95 PREHARVEST
02/09/95 PREHARVEST
02/09/95 PREHARVEST
02/14/95 PREHARVEST
02/14/95 PREHARVEST
02/14/95 PREHARVEST
02/14/95 PREHARVEST
03/10/95 PREHARVEST
03/10/95 PREHARVEST
03/14/95 PREHARVEST
03/24/95 PREHARVEST
03/24/95 PREHARVEST
03/31/95 PREHARVEST
04/07/95 PREHARVEST
04/07/95 PREHARVEST
04/09/95 PREHARVEST
04/14/95 PREHARVEST
04/14/95 PREHARVEST
04/14/95 PREHARVEST
04/21/95 PREHARVEST
04/21/95 PREHARVEST
04/28/95 PREHARVEST
04/28/95 PREHARVEST
04/29/95 PREHARVEST
05/05/95 PREHARVEST
05/05/95 PREHARVEST
05/12/95 PREHARVEST
05/12/95 PREHARVEST
05/14/95 PREHARVEST
05/19/95 PREHARVEST
05/19/95 PREHARVEST
05/19/95 PREHARVEST
05/26/95 PREHARVEST
05/26/95 PREHARVEST
06/02/95 PREHARVEST
06/02/95 PREHARVEST
06/09/95 PREHARVEST
06/14/95 PREHARVEST
06/19/95 PREHARVEST
06/23/95 HARVEST
06/24/95 HARVEST
06/24/95 HARVEST
06/24/95 HARVEST
06/29/95
06/29/95
06/29/95
06/29/95
06/29/95
06/30/95 HARVEST
TYPE
OF
UNITS
PEACHES
PEACHES
PEACHES
PEACHES
JUHBO
NUMBER 1
NUHBER 2
CULLS
INPUT NAHE
15.0000
75.0000
30.0000
30.0000
NUKBER
O
F
OF
INPUT
H
H
H
H
H
E
H
E
H
E
H
H
N
E
E
E
H
E
E
H
H
E
H
H
E
H
H
E
H
H
E
H
H
E
H
E
H
E
E
H
E
H
H
H
E
H
E
H
E
H
H
H
H
E
H
H
D
K
L
L
L
L
D
1HEIGHT
PER
1HEAD
NUHBER
PROD.
A
S TA G E
PRODUCT NAHE
O
F
UNITS
PRUNING
THINNING
DISCING-TANDEH
SHREDDING
DISCING-TANDEH
PEACH BORE
SPRAYING
HERBICIDE
DISCING-TANDEH
BACTERIAL SPOT
OTHER LABOR
PICKUP TRUCK
SHED, PACK,STORE
NITROGEN
PHOSPHORUS
POTASSIUH
APPLY FERTILIZER
DORHANT OIL
HERBICIDE
SPRAYING
OTHER LABOR
PINK BUD
SPRAYING
OTHER LABOR
SHUCK SPLIT
SPRAYING
SHREDDING
PETAL FALL
SPRAYING
DISCING-TANDEH
FIRST COVER
SPRAYING
OTHER LABOR
SECOND COVER
SPRAYING
THIRD COVER
SPRAYING
HISCELLANEOUS
FOURTH COVER
SPRAYING
FIFTH COVER
SPRAYING
OTHER LABOR
DISCING-TANDEH
SIXTH COVER
SPRAYING
SEVENTH COVER
SPRAYING
PRE-HARVEST
SPRAYING
SHREDDING
OTHER LABOR
DISCING-TANDEH
CONTAINERS
HARVESTING LABOR
HAULING PEACHES
PICKING BOXES
PEACHES
PEACHES
PEACHES
PEACHES
PEACHES
COOLER
8 FT
2 ROH
8 FT
AIRBLAST
PEACH
8 FT
3/4 TON
PEACH
AIRBLAST
4-12
AIRBLAST
4-12
AIRBLAST
2 ROH
4-12
AIRBLAST
8 FT
4-12
AIRBLAST
4-12
AIRBLAST
4-12
AIRBLAST
PEACH
4-12
AIRBLAST
4-12
AIRBLAST
8 FT
4-12
AIRBLAST
4-12
AIRBLAST
4-12
AIRBLAST
2 ROH
8 FT
PEACH
YEAR4
PEACHES
YEAR 2
YEAR 1
YEAR 4
YEAR 3
STORAGE
11.0000
61.0000
.2000
1.0000
.2000
1.0000
1.0000
.8300
.2000
1.0000
15.0000
1050.0000
.0500
72.0000
12.0000
12.0000
1.0000
1.0000
.8300
1.0000
15.0000
1.0000
1.0000
10.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.2000
1.0000
1.0000
20.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
6.5000
.2000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
5.0000
.2000
542.0000
60.0000
2.5000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.0000
.0000
.0000
.0000
CASH
NON
CASH
CASH LANDLORD BREAK
NON- SHARE EVEN
CASH
PROD.
C
C
C
C
.00
.00
.00
.00
N
N
N
N
FIXED LANDLORD
OR SHARE
VARI.
C
V
V
C
V
c
V
c
c
V
V
c
c
c
V
V
V
c
c
V
V
c
c
V
V
c
c
V
V
c
V
c
V
c
c
c
V
V
c
c
c
V
V
c
V
c
V
c
V
c
V
c
V
c
c
V
V
C
B-1241(C09)
V
V
F
F
F
F
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented Is prepared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural extension Service and approved for publication.
C9.32
B-124KC09)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
PEACHES, SIXTH THROUGH TWELFTH YEARS
East and Northeast Texas Districts (5 & 9)
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
SSSEB8SSESCSBSS888SB888SCBEE
PEACHES CULLS
PEACHES JUMBO
PEACHES NUMBER 1
PEACHES NUMBER 2
Quant i ty
SBS8SSSSE
40.000
20.000
100.000
40.000
Unit
8BBB
bu.
bu.
bu.
bu.
$ / Unit
8SSBBSB8CB8
0.0001
40.0000
18.0000
12.0000
0.00
800.00
1800.00
480.00
Total GROSS Income
VARIABLE COST Description
SSBSSBBSSSBSSESESE&SSBSBSEESESB&i
PREHARVEST
PEACH BORE
HERBICIDE
BACTERIAL SPOT
NITROGEN
PHOSPHORUS
POTASSIUM
DORMANT OIL
HERBICIDE
PINK BUD
SHUCK SPLIT
PETAL FALL
FIRST COVER
SECOND COVER
THIRD COVER
MISCELLANEOUS
FOURTH COVER
FIFTH COVER
SIXTH COVER
SEVENTH COVER
PRE-HARVEST
Fuel & Lube
Machinery
Repairs
Machinery
Labor
Machinery
Other
Total PREHARVEST
HARVEST
CONTAINERS
Fuel & Lube
Machinery
Repairs
Machinery
Labor
Machinery
Other
Your
Estimate
B888BEBSB
SESESSBBSBS
3080.00
Quantity
1.000
0.830
1.000
72.000
12.000
12.000
1.000
0.830
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
43.105
159.500
Unit $ / Unit
appl
lb.
appl
lb.
lb.
lb.
appl
lb.
appl
appl
appl
appl
appl
appl
acre
appl
appl
appl
appl
appl
Acre
Acre
Hour
Hour
To t a l
SSSSSBSBBE8
BBBBBBBBBBB
14.250
10.000
11.000
.280
.300
.110
40.000
10.000
18.750
18.250
18.750
22.300
17.750
17.750
20.000
17.750
17.750
22.300
22.300
17.000
14.25
8.30
11 . 0 0
20. 16
3.60
1.32
40.00
8.30
18.75
18.25
18.75
22.30
17.75
17.75
20.00
17.75
17.75
22.30
22.30
17.00
86.55
20.23
237.08
717.75
5.500
4.500
1399..20
542..000
6..346
60..000
each
Acre
Acre
Hour
Hour
.650
5 .500
4,.000
Total HARVEST
Interest - OC Borrowed
To t a l
SBSBBSBBBBB
352..29
10.. 18
6..25
34..90
240..00
643.64
755.964 Dol
Total VARIABLE COST
0.130
98.28
SBSSSSBBBBB
2141.11
GROSS INCOME minus VARIABLE COST
938.90
FIXED COST Description
Unit
SSBBBBSSSSSSBSBBBSBBBBBSSSBSSSS8B
BBSS
BESBBCSSBES
Acre
Acre
Acre
440.04
15.00
1419.92
Machinery and Equipment
Land
Perennial Crop
To t a l
===========
Total FIXED Cost
1874.95
Total of ALL Cost
4016.06
NET PROJECTED RETURNS
-936.06
Information presented is prepared solely as a general guide and Is not Intended to recognise or predict the eosts
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural extension Service and approved for publication.
C9.33
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
D AT E
S TA G E
OF
PRODUCTION
06/19/96
06/19/96
06/19/96
06/19/96
D AT E
HARVEST
HARVEST
HARVEST
HARVEST
S TA G E
TYPE
NUHBER
A
A
A
A
TYPE
O
F
PRODUCTION
INPUT
H
H
H
H
H
E
H
E
H
E
H
H
N
E
E
E
H
E
E
H
H
E
H
H
E
H
H
E
H
H
E
H
H
E
H
E
H
E
E
H
E
H
H
H
E
H
E
H
E
H
H
H
H
E
H
H
D
K
L
L
L
L
L
D
HEIGHT
O
F
PROD.
OF
01/31/95 PREHARVEST
04/07/95 PREHARVEST
07/20/95 PREHARVEST
08/11/95 PREHARVEST
08/20/95 PREHARVEST
09/15/95 PREHARVEST
09/15/95 PREHARVEST
09/15/95 PREHARVEST
09/20/95 PREHARVEST
11/15/95 PREHARVEST
01/15/96 PREHARVEST
01/31/96 PREHARVEST
01/31/96 PREHARVEST
02/10/96 PREHARVEST
02/10/96 PREHARVEST
02/10/96 PREHARVEST
02/10/96 PREHARVEST
02/15/96 PREHARVEST
02/15/96 PREHARVEST
02/15/96 PREHARVEST
02/15/96 PREHARVEST
03/10/96 PREHARVEST
03/10/96 PREHARVEST
03/14/96 PREHARVEST
03/24/96 PREHARVEST
03/24/96 PREHARVEST
03/31/96 PREHARVEST
04/07/96 PREHARVEST
04/07/96 PREHARVEST
04/09/96 PREHARVEST
04/14/96 PREHARVEST
04/14/96 PREHARVEST
04/14/96 PREHARVEST
04/21/96 PREHARVEST
04/21/96 PREHARVEST
04/28/96 PREHARVEST
04/28/96 PREHARVEST
04/29/96 PREHARVEST
05/05/96 PREHARVEST
05/05/96 PREHARVEST
05/12/96 PREHARVEST
05/12/96 PREHARVEST
05/14/96 PREHARVEST
05/19/96 PREHARVEST
05/19/96 PREHARVEST
05/19/96 PREHARVEST
05/26/96 PREHARVEST
05/26/96 PREHARVEST
06/02/96 PREHARVEST
06/02/96 PREHARVEST
06/09/96 PREHARVEST
06/14/96 PREHARVEST
06/19/96 PREHARVEST
06/23/96 HARVEST
06/24/96 HARVEST
06/24/96 HARVEST
06/24/96 HARVEST
06/29/96
06/29/96
06/29/96
06/29/96
06/29/96
06/29/96
06/30/96 HARVEST
PRODUCT NAHE
O
F
PER
UNITS
PEACHES
PEACHES
PEACHES
PEACHES
JUMBO
NUHBER 1
NUKBER 2
CULLS
INPUT NAHE
PRUNING
THINNING
DISCING-TANDEH
SHREDDING
DISCING-TANDEH
PEACH BORE
SPRAYING
HERBICIDE
DISCING-TANDEH
BACTERIAL SPOT
OTHER LABOR
PICKUP TRUCK
SHED, PACK,STORE
NITROGEN
PHOSPHORUS
POTASSIUH
APPLY FERTILIZER
DORHANT OIL
HERBICIDE
SPRAYING
OTHER LABOR
PINK BUD
SPRAYING
OTHER LABOR
SHUCK SPLIT
SPRAYING
SHREDDING
PETAL FALL
SPRAYING
DISCING-TANDEH
FIRST COVER
SPRAYING
OTHER LABOR
SECOND COVER
SPRAYING
THIRD COVER
SPRAYING
HISCELLANEOUS
FOURTH COVER
SPRAYING
FIFTH COVER
SPRAYING
OTHER LABOR
DISCING-TANDEH
SIXTH COVER
SPRAYING
SEVENTH COVER
SPRAYING
PRE-HARVEST
SPRAYING
SHREDDING
OTHER LABOR
DISCING-TANDEH
CONTAINERS
HARVESTING UBOR
HAULING PEACHES
PICKING BOXES
PEACHES
PEACHES
PEACHES
PEACHES
PEACHES
PEACHES
COOLER
HEAD
20.0000
100.0000
40.0000
40.0000
.0000
.0000
.0000
.0000
N U H B E R iCASH
OF
1NON
UNITS
iCASH
8 FT
2 ROH
8 FT
AIRBLAST
PEACH
8 FT
3/4 TON
PEACH
AIRBLAST
4-12
AIRBLAST
4-12
AIRBLAST
2 ROH
4-12
AIRBLAST
8 FT
4-12
AIRBLAST
4-12
AIRBLAST
4-12
AIRBLAST
PEACH
4-12
AIRBLAST
4-12
AIRBLAST
8 FT
4-12
AIRBLAST
4-12
AIRBLAST
4-12
AIRBLAST
2 ROH
8 FT
PEACH
YEAR4
PEACHES
YEAR IA
YEAR 2A
YEAR 3A
YEAR 4A
YEAR 5A
STORAGE
11.0000
77.0000
.2000
1.0000
.2000
1.0000
1.0000
.8300
.2000
1.0000
15.0000
1050.0000
.0500
72.0000
12.0000
12.0000
1.0000
1.0000
.8300
1.0000
15.0000
1.0000
1.0000
10.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.2000
1.0000
1.0000
20.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
6.5000
.2000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
5.0000
.2000
542.0000
60.0000
2.5000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
B-124KC09)
CASH LANDLORD BREAK
NON- SHARE EVEN
CASH
PROD.
C
C
C
C
.00
.00
.00
.00
N
N
N
N
FIXED LANDLORD
OR SHARE
VARI.
C
V
C
V
C
V
C
V
C
C
V
V
C
C
c
V
V
V
c
c
•V
V
c
c
V
V
c
c
V
V
c
V
c
V
c
c
V
V
c
V
c
c
V
V
c
V
c
V
c
V
c
V
c
V
c
V
c
c
V
V
F
F
F
F
F
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and Is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C9.34
CROP PRODUCTS REPORT
July 23, 1991
Crop Pr<oduct Name
EBESSSBBSBBBSBSB BSBSSSESS
CORN
COTTON LINT
COTTONSEED
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
HAY
HAY
OATS
PEACHES
PEACHES
PEACHES
PEACHES
SORGHUM
SOYBEANS
TREES
TREES
WHEAT
CORN
COTTON
OATS
SORGHUM
WHEAT
SQUARE
CULLS
JUMBO
NUMBER 1
NUMBER 2
CHCUT
WHLSLE
Price
per
Unit
ESESBBEB8888B
2.5600
.5800
100.0000
.4300
.1200
.1300
1.0100
1.4300
30.0000
1.5000
1.6000
.0001
40.0000
18.0000
12.0000
3.9200
5.5000
20.0000
9.0000
2.4100
Unit
of
Mes.
Weight
per
Unit
s s s s SBBBBBBBBBB8B
bu.
lb.
ton
bu.
lb.
bu.
cwt.
bu.
roll
bale
bu.
bu.
bu.
bu.
bu.
cwt.
bu.
EACH
EACH
bu.
56.0000
1.0000
2000.0000
60.0000
1.0000
32.0000
56.0000
60.0000
1000.0000
60.0000
32.0000
60.0000
60.0000
60.0000
60.0000
56.0000
56.0000
.0000
.0000
60.0000
Cash
Flow
Row
8BBBS
20
20
21
23
23
23
23
23
20
20
20
20
20
20
20
20
20
20
20
20
Information presented is prepared solely as a general guide and Is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C9.35
TRACTORS, IMPLEMENTS AND EQUIPMENT
JULY 23, 1991
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 (%)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (KR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR Ul
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (U1,U1)
LEASE CALC. (HOUR,YEAR)
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
IHPLEHENT
TRACTOR
IOO HP
IOO
12000
DI
12000
TRACTOR
125 HP
125
12000
DI
12000
TRACTOR
40 HP
40
12000
DI
12000
TRACTOR
50 HP
50
12000
DI
12000
TRACTOR
75 HP
75
12000
DI
12000
BALEHOVE
880
600
360
400
555
20
1
5
400
400
10
42600
50600
38
38
15700
13750
38
38
38300
38
45500
14100
12500
23000
.029
.68
7
1.5
.92
029
.68
7
1.5
.92
.029
.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
1.
1.
23
25600
23
20
A
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 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
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
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. iUl.Ul)
LEASE CALC. (HOUR,YEAR)
IHPLEHENT
IHPLEHENT
BROADCAST SEEDER
CULTIVATOR
ROLLING
IHPLEHENT
IHPLEHEIM
T
CULTIVATOR - 13
TOOL BAR
CULTIVATOR - 20
TOOL- BAR
IHPLEHENT
L
IHPLEHENT
DISC
OFFSET
DISC-TANDE
13 F
25
65
50
75
35
1200
2500
2500
2500
2500
4
250
1200
2500
2500
2500
2500
250
50
4.0
20
67
250
5
12
75
150
3.8
67
150
3.8
20
67
100
4.8
10
83
10
4.
1
8
1.1
1.2
495
10
425
1.1
1.2
300
10
250
1.1
1.2
1.1
1.2
1.1
1.2
1125
1700
2125
10
900
10
10
1350
1700
1.
1.
280
1
252
.777
.364
.364
.364
.364
.6
10
1.3
.6
10
1.3
.6
10
1.3
.6
10
1.3
.36
.6
10
1.4
.885
.885
.885
.885
.885
13.3
^
5
10
5
50
C
C
1
C
C
2
C
C
2
C
C
2
C
C
2
.
1
1.
.88
^*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 were collected and developed by
staff members of the Texas Agricultural extension Service and approved for publication.
C9.36
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
($)
ON FARH HIRED LABOR
(KR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (KR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (Ul,Ul)
LEASE CALC. (HOUR.YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (KR 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 UBOR (HR)
ANNUAL USE BASE (KR 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. (#1,02)
LEASE CALC. (HOUR,YEAR)
HPLEHENT
IHPLEHENT
DISC-TANDEH
8 FT
30
IHPLEHENT
DRILL
GRAIN
IHPLEHENT
FERT. SPREADER
IHPLEHENT
GOPHER POISONER
IHPLEHENT
HARROHS
LISTER/BEDDE
25
20
10
10
2500
1200
1200
1200
2500
5
250
2500
1200
1200
1200
2500
250
100
4.5
8
83
50
4.0
10
72
50
4
20
67
25
4.5
30
80
35
4.5
9
80
17
4.
13.
8
1.1
1.2
1.1
1.2
1400
1450
1.1
1.2
560
10
495
1.1
1.2
875
700
1.
1.
140
1
112
.36
1260
1150
1.1
1.2
1
100
1
364
.6
10
1.3
885
C
C
2
.777
.777
.777
.364
.6
10
1.4
.6
10
1.4
.6
8
1.4
.6
10
1.3
.885
.885
C
C
2
C
C
1
.885
.885
10
10
50
C
C
2
IHPLEHENT
IHPLEHENT
HOLDBOARD PLOH
3 BOTTOH
HOLDBOARD PLOH
4 BOTTOH
PLANTER
4 ROH
70
15
20
2500
2500
1200
2000
2500
2500
1200
100
4.5
4.0
80
100
4.5
5.3
80
30
4.5
1.1
1.2
1200
IHPLEHENT
IHPLEHENT
C
C
2
IHPLEHENT
SHREDDER
2 ROH
#
1
1.
.88
IHPLEHENT
SHREDDER
4 ROH
SPRAYE
2000
30
2
120
2000
2000
120
50
3.7
10
60
50
3.7
6.7
80
1.1
1.2
1.1
1.2
1680
1680
10
10
1080
1350
.364
.6
10
1.3
.885
C
C
2
364
.6
10
1.3
885
C
C
2
50
10
13.3
80
13.
5
1.1
1.2
1.1
1.2
1795
3250
1.
1.
67
1350
1625
2600
.777
.230
.230
.6
10
1.4
.6
10
1.4
.6
10
1.4
.885
.885
.885
C
C
C
2
C
C
2
c
2
10
13.3
10
Information presented is prepared solely as a general guide and is not intendod to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C9.37
.
1
52
.77
#
1
1.
.88
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
(KI/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
($)
ON FARH HIRED LABOR
(KR)
OFF FARH PARTS & LABOR ($)
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. (Ul,Ul)
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 Ul
DEPRECIATION FACTOR Ul
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
AIRBLAST
IHPLEHENT
SPRAYER
C. TREE
IHPLEHENT
IHPLEHENT
EQUIPHENT
SPRAYER
PASTURE
TRAILER
FLATBED3
TRAILER
FLATBED4
30
20
30
1200
1200
1200
15
300
15
300
1200
1200
1200
300
300
75
4.8
24
53
20
4.5
8
60
50
4
30
53
4.4
26.2
1.1
1.2
1.1
1.2
1.1
1.2
100
.52
6600
1695
1.1
1.2
775
10
620
100
.52
10
6000
10
1500
.777
.777
.777
.6
10
1.4
.6
10
1.4
.6
10
1.4
.885
.885
.885
C
C
2
EQUIPHENT
1
G
1
*
1.1
1.2
1200
30
1200
1200
30
1
1
1.5
1
1
10
10
1200
10
10
C
C
2
C
C
2
EQUIPHENT
CHAIN SA
EQUIPHENT
EQUIPHENT
EQUIPHENT
/<<SB%
EQUIPHENT
CHRISTHAS TREE
BALER
COOLER
STORAGE
FEEIDER
HOG SOH
FEEDER
HINERAL
FEEDER
HKT HOG
HAY RIN
90
6
5
6
1
90
30000
EL
30000
6
5
6
1
9
2000
1
1
1
500
2600
1200
140
6000
112
500
2600
1200
140
6000
112
.3
20
.1
1.40
.3
20
2.2
2000
Information presented is prepared solely as a general guide and is not intended to reeognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural extension Service and approved for publication.
C9.38
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (KR 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
(AC/HR)
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( X )
CURRENT HARKET VALUE ($)
L E A S E PAY H E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARH HIRED LABOR (KR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
C A P A C I T Y ( D E F. , C A L C . )
F U E L U S E ( D E F. , C A L C . )
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y
(AC/HR)
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( X )
CURRENT HARKET VALUE ($)
L E A S E PAY H E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIH COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
C A P A C I T Y ( D E F. , C A L C . )
F U E L U S E ( D E F. , C A L C . )
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
HINERAL FEEDER
PICKING BOXES
PEACHES
ROUND RING
SELF FEEDER
SQUEEZE CHUTE
STOCK TRAILE
5
10
10
10
20
1
5
10
10
10
20
1
1
1
1
1
1
140
400
75
250
1400
140
400
75
250
1400
1.4
.1
1
EQUIPHENT
.70
1
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIP*1ENT
EQUIPHENT
TRAILER
16 FT
TRAII-ER
20 FT
TRAILER
24 FT
TRAILER
FLATBED
HATER SYSTEH
10
10
10
10
20
10
10
10
10
20
1
1
1
1
1
2800
3000
3500
3600
24
2800
3000
3500
1200
10
1200
3600
24
.1
56
.1
56
.1
56
10
9
4.8
Information presented is prepared solely as a general guide and is not intended to reeognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural extension Service and approved for publication.
C9.39
HATERER
HO
OPERATING INPUT RESOURCES
July 23, 1991
O p e r a t i n g I nput
EEBBSSBESSSESBEE
2-4-D
ADVERTISING
BACTERIAL SPOT
BACTERIAL SPOT
BAGS, TIES. ETC.
BERMUDA-CLOVER-R
BOAR FEED
BREEDING
BULL CALVES
BULL CALVES
CALF FEED
CLEANING
COASTAL BERMUDA
COASTAL/LEGUME
COLORING
CONCENTRATES
CONTAINERS
COVER CROP
DEFOLIANT
DORMANT OIL
ELECTRICITY
FEEDER PIGS
FERT. (0-0-60)
FERT. (16-6-12)
FERT. (17-17-17)
FERT. (46-0-0)
FERT. (6-24-24)
FERTILIZER (K)
FERTILIZER (N)
FERTILIZER (P)
FIFTH COVER
FIFTH COVER
FIRST COVER
FIRST COVER
FOLIAR FUNGICIDE
FOLIAR FUNGICIDE
FOLIAR INSECT.
FOURTH COVER
FOURTH COVER
HAY
HAY (PROD. COST)
HERB, PRE-EMERGE
HERB,POST-EMERGE
HERB., PREMERGE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERD HEALTH
INOCULANT
INOCULANT
INOCULANT
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSURANCE
LAND RENT
LIME
LP GAS
MARKETING
MARKETING
SSSSSSBS
1-2
YEGRASS
DAIRY
LIGHT
DAIRY
PASTURE
PASTURE
STOCKER
PEACH
PEACH
APPL'D
APPL'D
APPL'D
3RD
4-12
3RD
4-12
SKIPROW
3RD
4-12
COW-CALF
BERMUDA
C. TREE
CORN
CORN
COTTON
HAYH
PASTURE
PEACH
SORGHUM
SOYBEANS
WHEAT
COW-CALF
ARROWLF
CRIMSON
SOYBEANS
C. TREE
CORN
COTTON
SM.GRAIN
SORGHUM
SOYBEANS
WHEAT
LIAB.
COW-CALF
STOCKER
Price
per
Unit
2.56
.50
11
11
10
73.73
11 . 0
26.00
84.50
110.00
7.00
300
47.48
54.67
9.50
8.40
.65
.13
7.81
40
.07
.70
.08
.08
.16
. 10
.09
. 13
.28
.23
13.65
17.75
15.92
22.30
4.90
3.28
4.25
13.65
17.75
30.00
21.56
6.00
90
8.43
20
16
5.00
6.00
10
17
15.50
15
15.
1.50
1.50
2.00
8.50
8
9.00
3. 10
9.00
9.00
6.00
1O00.00
15
25
1.00
8.25
8.50
Unit
of
Measure
SSSSSSS
Cash
Flow
Row
BBBB
qt.
tree
appl
appl
bale
acre
cwt.
head
cwt.
cwt.
cwt.
each
acre
acre
gal
cwt.
each
lb.
acre
appl
kwh
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
appl
appl
appl
appl
appl
appl
appl
appl
appl
roll
role
acre
gal
lb.
acre
acre
acre
acre
lb.
acre
acre
oz.
head
acre
acre
acre
lb.
acre
appl
lb.
appl
appl
lb.
$
acre
ton
gal.
head
head
45
55
45
45
55
47
47
48
46
46
47
55
47
47
45
47
55
43
45
45
50
46
44
44
44
44
44
44
44
44
45
45
45
45
45
45
45
45
45
47
47
45
45
45
45
45
45
45
45
45
45
45
48
43
43
43
45
45
45
45
45
45
45
55
55
44
50
55
55
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C9.40
/"*%
Operating :Input
J ^ \
Price
per
Unit
SESBBSBSBBBBBBBS
SSSSBSBB
SSCSESSE
MISCELLANEOUS
MISCELLANEOUS
NETTING
NITROGEN
NITROGEN
PASTURE
PASTURE
PASTURE RENT
PEACH BORE
PEACH TREES
PETAL FALL
PETAL FALL
PHEREMONE TRAP
PHOSPHATE
PHOSPHORUS
PINK BUD
PINK BUD
POISON GRAIN
POTASH
POTASSIUM
PRE-HARVEST
PRE-HARVEST
RAISING HERD REP
SACKS
SALT
SALT & MINERALS
SALT & MINERALS
SALT & MINERALS
SAWS
SECOND COVER
SECOND COVER
SEED
SEED
SEED
SEED
SEED
SEED, ARROWLEAF
SEED, ELBON RYE
SEED, RYEGRASS
SEED, TREATED
SEEDLINGS
SEVENTH COVER
SEVENTH COVER
SHUCK SPLIT
SHUCK SPLIT
SIXTH COVER
SIXTH COVER
SMALL GRAIN RYEG
SMALL GRAINS
SOIL FUNGICIDE
STOCKER STEER
SUPPLEMENT
THIRD COVER
THIRD COVER
UTILITIES
VET. MED & IMPL.
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
WEED CONTROL
COW-CALF
PEACH
10.00
20.0
.30
.28
.29
161.00
134.47
12.0
14.25
2.50
11.87
18.75
3.00
.23
.30
11.87
18.75
.65
.13
.11
10.62
17
200
.25
.06
9.9
9.9
1.40
5.75
13.65
17.75
1.08
.40
.20
.64
.20
1.25
.16
.25
.15
.06
15.92
22.30
11.87
18.25
15.92
22.30
134.47
54.67
16.15
95.00
9.00
13.65
17.75
85
9.19
5.60
24.00
4. 11
2.00
43.75
DRY
WINTER
3RD
4-12
3RD
4-12
3RD
4-12
COW-CALF
STOCKER
3RD
4-12
CORN
COTTON
OATS
SORGHUM
SOYBEAN
WHEAT
C. TREE
3RD
4-12
3RD
4-12
3RD
4-12
RASS
PASTURE
3RD
4-12
DAIRY
STOCKER
DAIRY
FDR.PIGS
HOGS
Unit
Of
Measure
BBBSEBS
Cash
Flow
Row
SEB8
head
acre
tree
lb.
lb.
head
acre
acre
appl
tree
appl
appl
each
lb.
lb.
appl
appl
lb.
lb.
lb.
appl
appl
head
each
lb.
cwt.
cwt.
head
each
appl
appl
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
each
appl
appl
appl
appl
appl
appl
acre
acre
appl
cwt.
cwt.
appl
appl
head
head
head
head
$
head
appl
55
55
55
44
44
47
47
52
45
43
45
45
45
44
44
45
45
45
44
44
45
45
55
55
47
47
47
47
55
45
45
43
43
43
43
43
43
43
43
43
43
45
45
45
45
45
45
43
47
45
46
43
45
45
50
48
48
48
48
48
45
Information presented Is prepared solely as a general guide and Is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural extension Service and approved for publication.
C9.41
AUTO OR TRUCK RESOURCES
JULY 23, 1991
■^*%
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUELTYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HRORHI)
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
($)
ANNUAL LICENSE & TAX
($)
ANNUALINSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & UBOR($)
($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR ORHI)
HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARSOHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (Ul,Ul)
LEASE CALC. (HOUR,YEAR)
AUTO OR TRUCK
AUTO OR TRUCK
AUTO OR TRUCK
PICKUP
PICKUP
3/4
PICKUP TRUCK
3/4 TON
147000
105000
84000
147000
105000
84000
21000
21000
21000
10500
12000
9500
20
12000
13000
16.7
11000
75
300
75
300
75
300
315
315
315
21000
21000
21000
1/2
G
A
10
30
20
G
A
10
30
G
A
15
30
<"^K
Information presented is prepared solely as a general guide and Is not Intended to recognise or predict the oosts
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C9.42
CUSTOM OPERATION RESOURCES
July 23, 1991
Custom Operation
Price
Unit
of
per
Unit
S3BBB8BBSB8SSBB8
BBSSSSBS
8SBBS8SB
COMBINE & HAUL
CUSTOM BALING
CUSTOM BALING
CUSTOM COMBINING
CUSTOM COMBINING
CUSTOM COMBINING
CUSTOM DRILL
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HAUL
CUSTOM HAUL
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM PLANTING
CUSTOM PLOW
DRYING
FERTILIZER APPL.
GINNING
HARVEST & HAUL
HAUL & STORE
HAUL.COMP.&EDUC.
HAULING & MKTG
HERBICIDE APPL.
INSECTICIDE APPL
MOW, RAKE, BALE
SPRIGGING
STRIP & HAUL
SOYBEANS
ROUND
SQUARE
CORN
OATS
WHEAT
.50
12
.75
.22
CORN
CORN SIL
SORGHUM
WHEAT
SORGHUM
WHEAT
CORN-9
HAY
OATS
ROLL
WHEAT
SM.GRAIN
PEANUTS
SORGHUM
HAY
STOCKER
15.00
20.00
5.
.30
6.5
.40
.30
.25
. 12
.08
.30
. 18
2.00
.25
6.25
10
20.
2.25
1.50
.67
.35
19.30
8.50
4.00
8.20
.65
90.00
5
Measure
6BB8BSS
Cash
Flow
Row
S8BS
bu.
roll
bale
acre
acre
acre
acre
bu.
ton
cwt.
bu.
cwt.
bu.
bu.
bale
bu.
roll
bu.
acre
acre
ton
appl
cwt.
cwt.
bale
bale
head
acre
appl
bale
acre
cwt.
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
J0^\
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
s t a ff m e m b e r s o f t h e Ta x a s A g r i c u l t u r a l E x t e n s i o n S e r v i c e a n d a p p r o v e d f o r p u b l i c a t i o n .
C9.43
LABOR RESOURCES
JULY 23, 1991
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
COST OR VALUE (S/HR)
TOTAL HAGE BENEFITS (X)
LABOR TYPE (A,B)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
COST OR VALUE ($/HR)
TOTAL HAGE BENEFITS (X)
LABOR TYPE (A,B)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
COST OR VALUE (S/HR)
TOTAL HAGE BENEFITS (X)
LABOR TYPE (A,B)
OTHER LABOR
OTHER LABOR
OTHER LABOR
BALING LABOR CHEHICAL APPL.
C. TREE
4.88
4.88
OTHER LABOR
OTHER LABOR
OTHER LABOR
CUTTING LABOR
GRADING LABOR
4.50
4.88
6.00
A
A
A
OTHER LABOR
4
A
OTHER LABOR
OTHER LABOR
OTHER LABOR
OTHER LABOR
5.00
5.50
5.5
A
A
A
OTHER LABOR
PRUNING SHEARING LABOR
THINNING
5.00
3.5
Information presented is prepared solely as a general guide and Is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C9.44
HARVEST & LOA
LABO
4.5
OTHER LABOR
OPERATOR LABOR
A
OTHER LABOR
OTHER LABOR
COLORING LABOR
HARVEST LABOR HARVESTING LABOR LIVESTOCK LABOR
5.00
OTHER UBOR
PLANTING LABO
C. TRE
4.5
LIVESTOCK RESOURCES
JULY 23, 1991
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
REHAINING LIFE
CURRENT HARKET VALUE
SALVAGE VALUE
INSURANCE RATE
ANNUAL LEASE
LIVESTOCK
(YR)
($)
(X)
(X)
($)
CALC OPTIONS (R,L,P)
LIVESTOCK
BULL
BEEF
4
1500
40
1
COH
BEEF
8
850
80
1
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C9.45
LAND RESOURCES
JULY 23, 1991
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HARKET VALUE
PROPERTY TAX
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
LAND
CORN
UND
LAND
COTTON
UND
LAND
FORAGE
FORAGE
9
($/AC)
<$/AC)
LAND CHARGE
CROPS
50.00
N
($/AC)
(Y,N)
LAND
30.00
N
LAND
PEACHES
LAND
SHALL GRAIN
8
N
15
N
LAND
SORGHUH
15.00
N
LAND
SOYBEANS
HHEAT
($/AC)
($/AC)
(X)
(X)
($/AC)
(Y,N)
PASTUR
5.0
(X)
(X)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HARKET VALUE
PROPERTY TAX
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
LAND
15
N
15
N
50.00
N
30
N
20.00
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.
C9.46
10.0