B-124KC13)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
DATE
STAGE
TYPE
OF
OF
OF
PROD.
UNITS
PRODUCTION
06/20/91 HARVEST
DATE
STAGE
A
TYPE
OF
OF
PRODUCTION
INPUT
0 9 / 1 0 / 9 0 PREHARVEST
09/20/90 PREHARVEST
10/01/90 PREHARVEST
10/05/90 PREHARVEST
10/08/90 PREHARVEST
10/10/90 PREHARVEST
10/15/90 PREHARVEST
1 0 / 1 8 / 9 0 PREHARVEST
10/20/90 PREHARVEST
1 0 / 2 0 / 9 0 PREHARVEST
1 0 / 2 0 / 9 0 PREHARVEST
10/22/90 PREHARVEST
1 0 / 2 5 / 9 0 PREHARVEST
1 0 / 2 5 / 9 0 PREHARVEST
11/01/90 PREHARVEST
11 / 1 0 / 9 0 PREHARVEST
11 / 1 0 / 9 0 PREHARVEST
11/30/90 PREHARVEST
12/01/90 PREHARVEST
12/15/90 PREHARVEST
12/15/90 PREHARVEST
0 1 / 0 1 / 9 1 PREHARVEST
0 1 / 1 5 / 9 1 PREHARVEST
0 1 / 2 0 / 9 1 PREHARVEST
0 1 / 3 1 / 9 1 PREHARVEST
02/01/91 PREHARVEST
02/10/91 PREHARVEST
02/10/91 PREHARVEST
02/15/91 PREHARVEST
0 3 / 1 0 / 9 1 PREHARVEST
0 3 / 1 0 / 9 1 PREHARVEST
0 3 / 1 0 / 9 1 PREHARVEST
0 3 / 1 5 / 9 1 PREHARVEST
0 3 / 3 0 / 9 1 PREHARVEST
0 4 / 1 0 / 9 1 PREHARVEST
04/10/91 PREHARVEST
0 4 / 1 0 / 9 1 PREHARVEST
0 4 / 3 0 / 9 1 PREHARVEST
05/10/91 PREHARVEST
05/10/91 PREHARVEST
0 5 / 1 0 / 9 1 PREHARVEST
05/20/91 PREHARVEST
0 5 / 2 0 / 9 1 PREHARVEST
06/20/91 HARVEST
06/30/91
06/30/91
H
H
H
H
H
H
H
H
E
E
H
0
E
H
H
E
H
H
H
E
0
H
H
0
H
H
E
G
H
E
E
G
H
0
E
E
G
0
E
E
G
E
G
G
E
K
PRODUCT NAHE
1HEIGHT
PER
1HEAD
NUMBER
ONIONS
.0000
500.0000
INPUT NAHE
NUHBER
OF
UNITS
SHREDDING
DISC OFFSET
12 FT
HIRED LABOR
DISC OFFSET
12 FT
PLOHING
MLDBOARD
PLANING
LAND
BEDDING
6 ROH
SHAPING
PHOSPHATE
NITROGEN (DRY)
APPLY.FERTILIZER
IRRIGATION
VEG
HERBICIDE
ONION
SPRAYING
12 FT
HIRED LABOR
SEED
ONION
PLANTING
STANHAY
CULTIVATING
4 ROH
HIRED LABOR
NITROGEN (LIQ)
IRRIGATION
VEG
HIRED LABOR
CULTIVATING
4 ROH
IRRIGATION
VEG
PICKUP TRUCK
3/4 TON
HIRED LABOR
FUNGICIDE
ONION
PESTICIDE APPL.
CULTIVATING
4 ROH
INSECTICIDE
ONION
FUNGICIDE
ONION
PESTICIDE APPL.
CULTIVATING
4 ROH
IRRIGATION
VEG
INSECTICIDE
ONION
ONION
FUNGICIDE
PESTICIDE APPL.
IRRIGATION
VEG
INSECTICIDE
ONION
FUNGICIDE
RIDOHIL
PESTICIDE APPL.
FUNGICIDE
BRAVO
PESTICIDE APPL.
HARV..PACK & MKT ONIONS
HISC ADHIN O/H
LAND - CASH RENT VEG
1.0000
1.0000
2.0000
1.0000
1.0000
.2000
1.0000
1.0000
75.0000
50.0000
1.0000
4.0000
1.0000
1.0000
2.0000
3.0000
1.0000
1.0000
2.0000
50.0000
4.0000
2.0000
1.0000
4.0000
20.0000
2.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
3.0000
1.0000
1.0000
1.0000
3.0000
1.0000
1.0000
1.0000
1.0000
1.0000
500.0000
1.0000
1.0000
CASH LANDLORD BREAK
NON- SHARE EVEN
CASH
PROD.
CASH
NON
CASH
C
.00
Y
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
c
c
V
V
c
V
c
c
V
V
c
c
V
V
c
V
c
c
c
V
V
V
c
c
c
V
V
V
c
c
c
V
V
V
c
c
c
c
c
c
V
V
V
V
V
V
F
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C13.74
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
FRESH MARKET SPINACH, IRRIGATED
Southwest Texas District-13 (Wintergarden Region)
1991 Projected Costs and Returns per Acre
i#*N
GROSS INCOME Description
B8BS8S88B8S888SBB8SBSB8B8SC8
SPINACH
FRESH
Unit
Quantity
SSEESSSSS
SESB
400.000
$ / Unit
SBSBSSSBB88
bu.
VARIABLE COST Description
S88BS88SBSBSSSBSB8BSSBBS88SEBSEEI
PREHARVEST
PHOSPHATE
NITROGEN (DRY)
HERBICIDE
SEED
NITROGEN (DRY)
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
Fuel & Lube - Machinery
Irrigation
Repairs
Machinery
Irrigation
Labor
Machinery
Other
Irrigation
Total PREHARVEST
HARVEST
HARV.,PACK & MKT
To t a l
SBBS88SSS6B
2300.00
Quant i ty
Unit
ISSSSSSESSS
120.OOO
30.000
1.000
8.000
60.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
3.990
7.000
1.600
$ / Unit
To t a l
BBB8E888SE8
BBBBBBBBBSB
.250
.220
36.000
4.500
.220
22.500
3.500
14.000
3.500
3.500
14.000
3.500
3.500
14.000
3.500
3.500
3.500
3.500
14.000
3.500
3.500
14.000
3.500
3.500
30.00
6.60
36.00
36.00
13.20
22.50
3.50
14.00
3.50
3.50
14.00
3.50
3.50
14.00
3.50
3.50
3.50
3.50
14.00
3.50
3.50
14.00
3.50
3.50
26.22
34.96
4.59
8.00
20.63
36.19
8.27
lb.
lb.
acre
lb.
lb.
appl
acre
appl
appl
acre
appl
appl
acre
appl
appl
acre
appl
acre
appl
appl
acre
appl
appl
acre
Acre
Acre
Acre
Acre
Hour
Hour
Hour
5. 171
5.170
5. 169
398.66
400.000
bu.
4.250
1700.00
1700.00
148.837
Dol.
0. 110
16.37
SB8S8BBB8SB
Total VARIABLE COST
2115.03
B r e a k - E v e n P r i c e , To t a l Va r i a b l e C o s t $
5.28 per bu. of SPINACH
GROSS INCOME minus VARIABLE COST
FIXED COST Description
BSSBSSBSSSESS3BB8SBSBSSEBSSSSSSSS
MISC ADMIN O/H
Machinery and Equipment
Irrigation
Land
184.97
Unit
SESB
acre
Acre
Acre
Acre
Total FIXED Cost
Break-Even Price, Total Cost $
B888BBB8B
2300.00
Total HARVEST
Interest - OC Borrowed
Your
Estimate
BBB8EEBBBB8
5.7500
Total GROSS Income
/ ^ \
B-124KC13)
To t a l
8.00
65.07
28.00
50.00
SEBEBSEESCE
151.07
5.66 per bu. of SPINACH
Total of ALL Cost
2266.10
NET PROJECTED RETURNS
33.90
Spinach 1s packed and marketed in 25 pound bushels.
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C13.75
B-1241(C13)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
DATE
STAGE
TYPE
OF
OF
PRODUCTION
01/25/90 HARVEST
DATE
A
TYPE
OF
OF
03/15/89 PREHARVEST
06/30/89
08/01/89 PREHARVEST
08/03/89 PREHARVEST
08/05/89 PREHARVEST
08/07/89 PREHARVEST
08/09/89 PREHARVEST
08/10/89 PREHARVEST
08/15/89 PREHARVEST
08/20/89 PREHARVEST
08/20/89 PREHARVEST
08/20/89 PREHARVEST
08/25/89 PREHARVEST
08/25/89 PREHARVEST
09/01/89 PREHARVEST
09/05/89 PREHARVEST
09/10/89 PREHARVEST
09/10/89 PREHARVEST
09/15/89 PREHARVEST
09/15/89 PREHARVEST
09/20/89 PREHARVEST
09/20/89 PREHARVEST
09/25/89 PREHARVEST
09/30/89 PREHARVEST
09/30/89 PREHARVEST
09/30/89 PREHARVEST
10/01/89 PREHARVEST
10/10/89 PREHARVEST
10/10/89 PREHARVEST
10/10/89 PREHARVEST
10/20/89 PREHARVEST
10/25/89 PREHARVEST
10/25/89 PREHARVEST
10/25/89 PREHARVEST
11/01/89 PREHARVEST
11/10/89 PREHARVEST
11/10/89 PREHARVEST
11/15/89 PREHARVEST
11/20/89 PREHARVEST
11/25/89 PREHARVEST
11/25/89 PREHARVEST
11/25/89 PREHARVEST
11/30/89 PREHARVEST
12/15/89 PREHARVEST
12/15/89 PREHARVEST
12/15/89 PREHARVEST
01/10/90 PREHARVEST
01/25/90 HARVEST
01/31/90
OF
UNITS
SPINACH
FRESH
INPUT NAHE
E
H
H
H
H
H
H
M
E
E
H
E
H
H
M
E
H
0
E
E
G
M
E
E
G
H
E
E
G
M
E
E
G
H
E
G
0
M
E
E
G
M
E
E
G
0
G
K
400.0000
NUMBER
O
F
INPUT
0
1HEIGHT
PER
1HEAD
NUMBER
PROD.
STAGE
PRODUCTION
PRODUCT NAME
UNITS
IRRIGATION
HISC ADMIN O/H
SHREDDING
DISC OFFSET
PLOHING
DISC OFFSET
PLANING
DISC OFFSET
BEDDING
PHOSPHATE
NITROGEN (DRY)
APPLY.FERTILIZER
HERBICIDE
SPRAYING
HIRED LABOR
SHAPING
SEED
PLANTING
IRRIGATION
NITROGEN (DRY)
FUNGICIDE
PESTICIDE APPL.
CULTIVATING
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
HIRED LABOR
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
CULTIVATING
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
HIRED LABOR
FUNGICIDE
PESTICIDE APPL.
IRRIGATION
CULTIVATING
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
PICKUP TRUCK
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
IRRIGATION
HARV.,PACK & HKT
LAND - CASH RENT
VEG
12 FT
HLDBOARD
12 FT
LAND
12 FT
6 ROH
SPINACH
12 FT
SPINACH
4 ROH
VEG
SPINACH2
4 ROH
SPINACH
SPINACH
SPINACH
SPINACH
4 ROH
SPINACH
SPINACH
SPINACH
VEG
4 ROH
SPINACH
SPINACH
3/4 TON
SPINACH
SPINACH
VEG
SPINACH
VEG
4.0000
.5000
1.0000
1.0000
1.0000
1.0000
.2000
.2000
1.0000
120.0000
30.0000
1.0000
1.0000
1.0000
2.0000
1.0000
8.0000
1.0000
4.0000
60.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
2.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
3.0000
1.0000
1.0000
4.0000
1.0000
1.0000
1.0000
1.0000
20.0000
1.0000
1.0000
1.0000
4.0000
400.0000
1.0000
CASH LANDLORD BREAK
NON- SHARE
EVEN
CASH
PROD.
.0000
CASH
NON
CASH
C
.00
Y
FIXED LANDLORD
O
R
SHARE
VARI.
F
c
c
V
V
c
V
c
V
c
V
c
c
c
V
V
V
c
c
c
c
c
c
c
V
V
V
V
V
V
V
c
c
c
c
c
c
V
V
V
V
V
V
c
c
c
V
V
V
c
c
c
V
V
V
c
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
>*!%
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 wore collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C13.76
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
B-124KC13)
PROCESSED SPINACH, IRRIGATED
Southwest Texas District-13 (Wlntergarden Region)
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
BBB8SSBBB8SEBEBBBSSSSSB8BBBB
SPINACH PROCESS.
SPINACH SECONDS
Quantity
SBBBEESES
9.300
0.500
Unit
BESS
ton
ton
$ / Unit
SBBBBaBBSSB
80.0000
1.0000
SBS8SSSB8BBESBEESSSSSSSBBBBBBI
PREHARVEST
PHOSPHATE
NITROGEN (DRY)
HERBICIDE
SEED
INSECTICIDE
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
PESTICIDE APPL.
NITROGEN (LIQ)
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
PESTICIDE APPL.
INSECTICIDE
PESTICIDE APPL.
FUNGICIDE
FUNGICIDE
PESTICIDE APPL.
Fuel & Lube - Machinery
- Irrigation
- Machinery
Repairs
- Irrigation
- Machinery
Labor
- Other
- Irrigation
Total PREHARVEST
HARVEST
HARV..PACK & MKT
744.00
0.50
744.50
Quantity
SSSSSBEEEE
75.000
110.000
1.000
12.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
60.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
3.990
6.000
1.600
Unit
$ / Unit
To t a l
SEES
B88B88SB8SE
SSSSSSSSSSS
lb.
lb.
acre
lb.
appl
acre
appl
appl
acre
appl
acre
lb.
appl
appl
acre
appl
acre
appl
appl
acre
appl
acre
appl
acre
appl
appl
acre
Acre
Acre
Acre
Acre
Hour
Hour
Hour
.250
.220
36.000
3.000
14.000
3.500
14.000
22.500
3.500
14.000
3.500
.220
14.000
3.500
3.500
14.000
3.500
14.000
3.500
3.500
14.000
3.500
14.000
3.500
3.500
3.500
3.500
18.75
24.20
36.00
36.00
14.00
3.50
14.00
22.50
3.50
14.00
3.50
13.20
14.00
3.50
3.50
14.00
3.50
14.00
3.50
3.50
14.00
3.50
14.00
3.50
3.50
3.50
3.50
26.22
34.96
4.59
8.00
20.63
31.02
8.27
5.171
5.170
5.169
441.84
9.800
ton
7.500
Total HARVEST
Interest - OC Borrowed
Your
Estimate
SEBSSSSSSSS
Total GROSS Income
VARIABLE COST Description
To t a l
SSBBBSSBC8B SBBBSBBBB
73.50
73.50
179.673
Dol.
0 . 11 0
19.76
SSSSSBSaSES
Total VARIABLE COST
535. 10
GROSS INCOME minus VARIABLE COST
209.40
FIXED COST Description
SEESBEESSESSSSSSSSSSSSBBSSBBSBBSS
MISC ADMIN O/H
Machinery and Equipment
Irrigation
Land
Unit
SSSS
acre
Acre
Acre
Acre
To t a l
8.00
65.07
28.00
50.00
To t a l F I X E D C o s t
151.07
To t a l o f A L L C o s t
686.17
58.33
NET PROJECTED RETURNS
/SS^N
Information presented is prepared solely as a general guide and is not Intended to recognize or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and doveloped by
staff members of the Texas Agricultural Extension Service and approved for publication.
C13.77
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
D AT E
S TA G E
OF
PRODUCTION
02/25/91 HARVEST
02/25/91 HARVEST
D AT E
S TA G E
OF
PRODUCTION
06/30/90
08/01/90 PREHARVEST
08/03/90 PREHARVEST
08/05/90 PREHARVEST
08/07/90 PREHARVEST
08/09/90 PREHARVEST
08/11/90 PREHARVEST
08/15/90 PREHARVEST
08/20/90 PREHARVEST
08/20/90 PREHARVEST
08/20/90 PREHARVEST
08/25/90 PREHARVEST
08/25/90 PREHARVEST
09/05/90 PREHARVEST
09/10/90 PREHARVEST
09/10/90 PREHARVEST
09/15/90 PREHARVEST
09/20/90 PREHARVEST
09/20/90 PREHARVEST
09/25/90 PREHARVEST
09/30/90 PREHARVEST
09/30/90 PREHARVEST
09/30/90 PREHARVEST
10/01/90 PREHARVEST
10/10/90 PREHARVEST
10/10/90 PREHARVEST
10/15/90 PREHARVEST
10/15/90 PREHARVEST
10/20/90 PREHARVEST
10/25/90 PREHARVEST
10/25/90 PREHARVEST
10/25/90 PREHARVEST
10/31/90 PREHARVEST
11/01/90 PREHARVEST
11/10/90 PREHARVEST
11/10/90 PREHARVEST
11/15/90 PREHARVEST
11/20/90 PREHARVEST
11/25/90 PREHARVEST
11/25/90 PREHARVEST
11/25/90 PREHARVEST
11/30/90 PREHARVEST
12/01/90 PREHARVEST
12/10/90 PREHARVEST
12/10/90 PREHARVEST
12/15/90 PREHARVEST
12/25/90 PREHARVEST
12/25/90 PREHARVEST
12/25/90 PREHARVEST
01/10/91 PREHARVEST
01/25/91 PREHARVEST
01/25/91 PREHARVEST
02/25/91 HARVEST
02/28/91
TYPE
PRODUCT NAME
NUMBER
OF
OF
PROD.
UNITS
A
A
TYPE
SPINACH
SPINACH SECONDS
PROCESS.
INPUT NAHE
OF
INPUT
P
H
H
H
M
H
H
H
E
E
H
E
H
M
E
M
0
E
G
H
E
E
G
H
E
G
E
0
H
E
E
G
E
H
E
G
0
H
E
E
G
H
H
E
G
0
E
G
E
0
E
G
G
K
UNITS
HISC ADMIN O/H
SHREDDING
DISC OFFSET
PLOHING
DISC OFFSET
PLANING
DISC OFFSET
BEDDING
PHOSPHATE
NITROGEN (DRY)
APPLY.FERTILIZER
HERBICIDE
SPRAYING
SHAPING
SEED
PLANTING
IRRIGATION
INSECTICIDE
PESTICIDE APPL.
CULTIVATING
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
HIRED LABOR
INSECTICIDE
PESTICIDE APPL.
NITROGEN (LIQ)
IRRIGATION
CULTIVATING
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
HISC ADHIN O/H
HIRED LABOR
INSECTICIDE
PESTICIDE APPL.
IRRIGATION
CULTIVATING
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
PICKUP TRUCK
HIRED LABOR
INSECTICIDE
PESTICIDE APPL.
IRRIGATION
INSECTICIDE
PESTICIDE APPL.
FUNGICIDE
IRRIGATION
FUNGICIDE
PESTICIDE APPL.
HARV.,PACK & MKT
LAND - CASH RENT
PER
1HEAD
9.3000
.5000
NUMBER
OF
HEIGHT
12 FT
MLDBOARD
12 FT
LAND
12 FT
6 ROH
SP.B
12 FT
SPINPROC
4 ROH
VEG
SPINACH
4 ROH
SPINACH
SPINACH2
SPINACH
VEG
4 ROH
SPINACH
SPINACH
SPINACH
VEG
4 ROH
SPINACH
SPINACH
3/4 TON
SPINACH
VEG
SPINACH
SPINACH
VEG
SPINACH
SPINPROC
VEG
.5000
1.0000
1.0000
1.0000
1.0000
.2000
.2000
1.0000
75.0000
110.0000
1.0000
1.0000
1.0000
1.0000
12.0000
1.0000
3.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
2.0000
1.0000
1.0000
60.0000
4.0000
1.0000
1.0000
1.0000
1.0000
.5000
2.0000
1.0000
1.0000
3.0000
1.0000
1.0000
1.0000
1.0000
20.0000
2.0000
1.0000
1.0000
3.0000
1.0000
1.0000
1.0000
3.0000
1.0000
1.0000
9.8000
1.0000
CASH LANDLORD BREAK
NON- SHARE
EVEN
CASH
PROD.
.0000
.0000
CASH
NON
CASH
B-124KC13)
C
C
.00
.00
N
N
FIXED LANDLORD
O
R
SHARE
VARI.
F
C
C
V
V
C
V
C
V
C
C
V
V
C
C
C
C
C
c
c
V
V
V
V
V
V
V
c
c
c
c
c
c
c
V
V
V
F
V
V
V
c
c
c
V
V
V
c
c
c
V
V
V
c
c
c
V
V
V
c
c
c
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
.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 wore collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C13.78
^ %
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
B-124KC13)
PECAN ORCHARD, ESTABLISHMENT PHASE
Southwest Texas D1str1ct-13 (Wlntergarden Region)
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
SSSSSSSSSESS8SSBSSSEBBSBSE88
-WARNING- No gross receipts
VARIABLE COST Description
SS88SSSESSSSSSSSSSSS8BSSB88BBSSBE
CUSTOM CHISEL
CUSTOM DISCING
CUST. LAND PLANE
CUSTOM DISCING
PLANTING EQUIP.
TREES (5-6 FT)
MISCELLANEOUS
PLANTING EQUIP.
Fuel & Lube - Machinery
Repairs
Machinery
Labor
Machinery
Other
Interest
OC Borrowed
Quant 1ty
EESSSSSSS
Unit
SB8B
Unit
BBBS
88SBEBSESSE
BBSSBSBBBEB
1.000
1.000
1.000
1.000
5.000
35.000
0.500
5.000
appl
acre
acre
acre
hour
tree
acre
hour
Acre
Acre
Hour
Hour
Dol .
10.000
8.000
6.000
8.000
2.000
6.500
15.000
2.000
10.00
8.00
6.00
8.00
10.00
227.50
7.50
10.00
6.74
0.89
15.87
41.36
31.37
3.069
8.000
285.206
Machinery and Equipment
5. 170
5. 170
0 . 11 0
Yo u r
Estimate
BBESSSSBS
To t a l
383.24
GROSS INCOME minus VARIABLE COST
SSSSSSSSBSSS888BBSSESS8BEBBEBSBBS
$ / Unit
To t a l
BBSBBSBBSSS
Quantity
==========
Total VARIABLE COST
FIXED COST Description
$ / Unit
SBBBSBSSSSS
-383.24
Unit
Acre
To t a l
19.17
SBBSBSSBSSS
Total FIXED Cost
19.17
Total of ALL Cost
402.40
NET PROJECTED RETURNS
-402.40
/0^\
Information presented is prepared solely as a general guide and is not intended to recognise er 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 Te x a s A g r i c u l t u r a l E x t e n s i o n s e r v i c e a n d a p p r o v e d f o r p u b l i c a t i o n .
C13.79
Projections for Planning Purposes Only
Not to be Used without Updating after July 23. 1991.
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
PRODUCT NAME
NUMBER
OF
UNITS
B-124KC13)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
-WARNIKG- NO VALID RECEIPTS RECORDS
DATE
STAGE
OF
PRODUCTION
12/05/90
12/10/90
12/15/90
12/15/90
12/20/90
12/30/90
01/15/91
01/25/91
01/30/91
01/31/91
01/31/91
02/05/91
02/15/91
11/15/91
TYPE
OF
INPUT NAHE
NUMBER
OF
INPUT
H
UNITS
SHREDDING
G CUSTOM CHISEL
G CUSTOM DISCING
H HIRED LABOR
G CUST. LAND PLANE
G CUSTOM DISCING
H HIRED LABOR
H PLANTING
E TREES (5-6 FT)
H PICKUP TRUCK
E MISCELLANEOUS
H PLANTING
H HIRED LABOR
H HIRED LABOR
PECANS
PECAN
3/4 TON
PECAN
PECANS
1.0000
1.0000
1.0000
2.0000
1.0000
1.0000
2.0000
.5000
35.0000
5.0000
.5000
.5000
2.0000
2.0000
CASH
NON
CASH
FIXED LANDLORD
O
R
SHARE
VARI.
C
C
C
C
C
C
C
C
V
V
V
V
V
V
V
V
C
C
C
C
V
V
V
V
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
. * y ^ k
Information presented is prepared solely as a general guide and Is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C13.80
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
B-124KC13)
PECAN ORCHARD, PRE-PRODUCTION PHASE (YEARS 1-4)
Southwest Texas District-13 (Wlntergarden Region)
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
ESSSESBBBBSBSSSSBBBBSSBBSSSB
-WARNING- No gross receipts
VARIABLE COST Description
SBESSSSB8BBSSSES8B8BSSBBS8BSESSES
NITROGEN (DRY)
ZINC SULPHATE
INSECTICIDE
HERBICIDE
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
ZINC SULPHATE
FUNGICIDE
ZINC SULPHATE
HERBICIDE
ZINC SULPHATE
Fuel & Lube - Machinery
Irrigation
Repairs
Machinery
Irrigation
Labor
Machinery
Other
Irrigation
Interest
OC Borrowed
Quantity
S8BBBEEES
Quantity
:SEESBSSSSS
9.000
1.250
0.750
0.500
1.250
0.750
0.375
1.250
0.375
1.250
0.500
1.250
4.605
12.000
3.579
126.794
Unit
BBSS
Unit
BBB8
lb.
lb.
pt.
acre
lb.
Pt.
lb
lb.
lb
lb.
acre
lb.
Acre
Acre
Acre
Acre
Hour
Hour
Hour
Dol .
Total VARIABLE COST
MISC ADMIN O/H
Machinery and Equipment
Irrigation
Land
Perennial Crop
$ / Unit
8BBBSSBBBES
.220
.350
4.690
24.500
.350
4.690
11 . 5 0 0
.350
11 . 5 0 0
.350
24.500
.350
5. 171
5. 170
5. 170
0. 110
To t a l
SSBB8SES8BB
Yo u r
Estimate
8SSSSSSSI
To t a l
ISSSSSSSSSS
1.98
0.43
3.51
12.25
0.43
51
31
43
31
43
12.25
0.43
14.35
6.74
3.37
10.29
23.81
62.04
18.50
13.95
SSS8SEESS8B
197.37
GROSS INCOME minus VARIABLE COST
FIXED COST Description
$ / Unit
BSSSBBS88BS
-197.37
Unit
To t a l
EBBS
:=SEESSCEE
acre
Acre
Acre
Acre
Acre
8.00
53.07
101.69
50.00
12.07
SBBBBSSSSS
Total FIXED Cost
224.83
Total of ALL Cost
422.20
NET PROJECTED RETURNS
-422.20
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.
C13.81
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
OF
UNITS
B-1241(C13)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
-WARNING- NO VALID RECEIPTS RECORDS
D AT E
12/15/90
01/15/91
02/15/91
03/10/91
03/10/91
03/15/91
03/15/91
03/20/M
04/15/91
04/15/91
04/15/91
04/15/91
04/20/91
04/25/91
05/15/91
05/15/91
05/15/91
05/15/91
05/15/91
05/15/91
05/15/91
05/20/91
05/31/91
06/15/91
06/15/91
06/15/91
06/15/91
06/20/91
06/30/91
07/15/91
07/15/91
07/15/91
07/20/91
08/10/91
08/10/91
08/15/91
08/15/91
08/15/91
08/20/91
09/15/91
10/15/91
11 / 1 5 / 9 1
11 / 3 0 / 9 1
11 / 3 0 / 9 1
S TA G E
TYPE
OF
OF
PRODUCTION INPUT
H
H
H
H
H
E
H
0
H
H
E
E
0
H
H
H
E
H
E
E
E
0
H
H
K
E
E
0
E
H
H
E
0
H
E
H
H
E
0
H
H
H
K
L
INPUT NAHE
NUMBER
O
F
UNITS
HIRED LABOR
HIRED LABOR
HIRED LABOR
DISC OFFSET
APPLY FERTILIZER
NITROGEN (DRY)
HIRED LABOR
TRICKLE SYSTEH
HIRED LABOR
SPRAYING
ZINC SULPHATE
INSECTICIDE
TRICKLE SYSTEH
SHREDDING
HIRED LABOR
SPRAYING
HERBICIDE
SPRAYING
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEH
PICKUP TRUCK
HIRED LABOR
SPRAYING
ZINC SULPHATE
FUNGICIDE
TRICKLE SYSTEH
HISC ADHIN O/H
HIRED LABOR
SPRAYING
ZINC SULPHATE
TRICKLE SYSTEH
SPRAYING
HERBICIDE
HIRED LABOR
SPRAYING
ZINC SULPHATE
TRICKLE SYSTEH
HIRED LABOR
HIRED LABOR
HIRED LABOR
LAND - CASH RENT
PECAN
8 FT
HYDRAUL.
PECAN
6 FT
PECAN
HYDRAUL.
PECAN
PECAN
3/4 TON
HYDRAUL.
PECAN
HYDRAUL.
6 FT
PECAN
HYDRAUL.
PECANS
ESTABL.I
1.0000
1.0000
1.0000
1.0000
1.0000
9.0000
1.0000
.5000
1.0000
1.0000
1.2500
.7500
.8000
1.0000
1.0000
1.0000
.5000
1.0000
1.2500
.7500
.3750
.8000
20.0000
1.0000
1.0000
1.2500
.3750
.8000
.5000
1.0000
1.0000
1.2500
.8000
1.0000
.5000
1.0000
1.0000
1.2500
.8000
1.0000
1.0000
1.0000
1.0000
1.0000
CASH
NON
CASH
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
C
V
V
C
C
V
V
c
V
c
c
V
V
c
V
c
V
c
c
c
V
V
V
c
V
c
c
V
V
c
F
V
c
V
c
c
V
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
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C13.82
/y^l^i.
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
B-1241(C13)
PECAN ORCHARD, EARLY PRODUCTION PHASE (YEARS 5-9)
Southwest Texas District-13 (Wlntergarden Region)
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
BBSBBEBSEBBBSaBBBBESSSSBBSSB
PECANS
Quantity
BBBBBESBB
600.000
Unit
BBSS
$ / Unit
To t a l
SSaBSBBBBSE
E8B8BS8ECCB
1.0000
600.00
lb.
SBSBBEESEEESBSSSBSSSSSSSSSSS:
PREHARVEST
NITROGEN (DRY)
ZINC SULPHATE
INSECTICIDE
HERBICIDE
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
ZINC SULPHATE
INSECTICIDE
HERBICIDE
ZINC SULPHATE
FUNGICIDE
Fuel & Lube
Machinery
Irrigation
Repairs
Machinery
Irrigation
Labor
Machinery
Other
Irrigation
Total PREHARVEST
HARVEST
CUSTOM PICKING
CUSTOM PICKING
Labor
Other
600.00
Quantity
EBSSSBSSBS
37.500
2.500
1.500
0.500
2.500
1.500
0.750
2.500
1.500
0.750
2.500
1.500
0.500
2.500
0.750
5.927
10.000
3.340
Unit
$
/ Unit
To t a l
BBBE
S S S S :B B B S S S S
BBSSBBBSSSS
lb.
lb.
pt.
acre
lb.
Pt.
lb
lb.
pt.
lb
lb.
Pt.
acre
lb.
lb
Acre
Acre
Acre
Acre
Hour
Hour
Hour
.220
.350
4.690
24.500
.350
4.690
11.500
.350
4.690
11.500
.350
4.690
24.500
.350
11.500
8.25
0.87
7.03
12.25
0.87
7.03
8.62
0.87
7.03
8.62
0.87
7.03
12.25
0.87
8.62
20.44
14.98
8.24
9.60
30.65
51.70
17.27
5.171
5.170
5.170
244.02
300.000
300.000
0.800
lb.
lb.
Hour
• .280
.280
5.170
84.00
84.00
4. 14
Total HARVEST
Interest - OC Borrowed
172.14
128.884
Dol.
0 . 11 0
14.18
SEBSS88BSSS
Total VARIABLE COST
430.33
B r e a k - E v e n P r i c e , To t a l Va r i a b l e C
' oosstt $ $
0 . 7 1 p e r l b . Of PECA NS
GROSS INCOME minus VARIABLE COST
169.67
FIXED COST Description
Unit
SSSBSSSBSSSSSSBBBSBSSSSSBSBSSSSSS
BBBE
SBSES88EBS8
acre
Acre
Acre
Acre
Acre
12.00
74.93
96.47
50.00
62.74
MISC ADMIN O/H
Machinery and Equipment
Irrigation
Land
Perennial Crop
To t a l
SSSSSBSESSS
296.13
Total FIXED Cost
Break-Even Price, Total Cost $
BBBBSBSSS
SBSBEBBBSES
Total GROSS Income
VARIABLE COST Description
Yo u r
Estimate
1 . 2 1 p e r l b . of PECANS
726.46
Total of ALL Cost
NET PROJECTED RETURNS
-126.46
Custom Harvested.
Information presented is prepared solely as a general guide and Is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension service and approved for publication.
C13.83
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 / 2 0 / 9 1 HARVEST
DATE
A
TYPE
OF
UNITS
PECANS
PECANS
300.0000
300.0000
INPUT NAHE
NUHBER
OF
OF
OF
PRODUCTION
INPUT
UNITS
12/15/90 PREHARVEST
01/15/91 PREHARVEST
02/15/91 PREHARVEST
03/10/91 PREHARVEST
03/15/91 PREHARVEST
03/15/91 PREHARVEST
03/15/91 PREHARVEST
04/15/91 PREHARVEST
04/15/91 PREHARVEST
04/15/91 PREHARVEST
04/15/91 PREHARVEST
04/20/91 PREHARVEST
05/15/91 PREHARVEST
05/15/91 PREHARVEST
05/15/91 PREHARVEST
05/15/91 PREHARVEST
05/15/91 PREHARVEST
05/15/91 PREHARVEST
05/15/91 PREHARVEST
05/20/91 PREHARVEST
05/25/91 PREHARVEST
05/31/91 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
06/30/91 PREHARVEST
07/15/91 PREHARVEST
07/15/91 PREHARVEST
07/15/91 PREHARVEST
07/15/91 PREHARVEST
07/20/91 PREHARVEST
08/10/91 PREHARVEST
08/10/91 PREHARVEST
08/15/91 PREHARVEST
08/15/91 PREHARVEST
08/15/91 PREHARVEST
08/15/91 PREHARVEST
08/20/91 PREHARVEST
09/15/91 PREHARVEST
09/20/91 PREHARVEST
10/20/91 PREHARVEST
10/30/91 HARVEST
10/30/91 HARVEST
11/20/91 HARVEST
11/20/91 HARVEST
11/30/91
11/30/91
11/30/91
H
H
H
H
H
H
E
H
M
E
E
0
H
H
E
H
E
E
E
0
H
H
H
H
E
E
E
0
E
H
H
E
E
0
H
E
H
H
E
E
0
H
0
H
G
H
H
G
K
L
L
1HEIGHT
PER
1HEAD
NUMBER
PROD.
A
STAGE
PRODUCT NAHE
HIRED LABOR
HIRED LABOR
HIRED LABOR
SHREDDING
HIRED LABOR
APPLY FERTILIZER
NITROGEN (DRY)
HIRED LABOR
SPRAYING
ZINC SULPHATE
INSECTICIDE
TRICKLE SYSTEH
HIRED LABOR
SPRAYING
HERBICIDE
SPRAYING
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEH
APPLY FERTILIZER
PICKUP TRUCK
HIRED LABOR
SPRAYING
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEH
HISC ADMIN O/H
HIRED LABOR
SPRAYING
ZINC SULPHATE
INSECTICIDE
TRICKLE SYSTEH
SPRAYING
HERBICIDE
HIRED LABOR
SPRAYING
ZINC SULPHATE
FUNGICIDE
TRICKLE SYSTEH
HIRED LABOR
TRICKLE SYSTEH
SHREDDING
CUSTOH PICKING
HIRED LABOR
HIRED LABOR
CUSTOM PICKING
LAND - CASH RENT
PECAN
PECAN
HI SPEED
PECAN
1
6 FT
PECAN
HI SPEED
PECAN
PECAN
1
3/4 TON
HI SPEED
PECAN
PECAN
1
HI SPEED
PECAN
1
6 FT
PECAN
HI SPEED
PECAN
1
1
PECANS
PECANS
PECANS
ESTABL.I
PREHARVI
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
37.5000
1.0000
1.0000
2.5000
1.5000
1.0000
1.0000
1.0000
.5000
1.0000
2.5000
1.5000
.7500
1.8000
1.0000
20.0000
1.0000
1.0000
2.5000
1.5000
.7500
1.8000
.7500
1.0000
1.0000
2.5000
1.5000
1.8000
1.0000
.5000
1.0000
1.0000
2.5000
.7500
1.8000
1.0000
1.8000
1.0000
300.0000
.4000
.4000
300.0000
1.0000
1.0000
1.0000
CASH LANDLORD BREAK
NON- SHARE
EVEN
CASH
PROD.
.0000
.0000
CASH
NON
CASH
B-124KC13)
C
C
.00
.00
Y
Y
FIXED LANDLORD
OR
SHARE
VARI.
C
V
C
c
V
V
c
V
c
c
V
V
c
c
V
V
c
V
c
V
c
c
c
V
V
V
c
V
c
c
c
V
V
V
c
F
V
c
c
V
V
c
c
V
V
c
c
V
V
c
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
information presented Is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C13.84
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
B-1241(C13)
PECAN ORCHARD, OPERATIONAL PHASE (YEARS 10-20)
Southwest Texas District-13 (Wlntergarden Region)
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
SBSSBSSSBSSBBEESBSBBSBeSBSBB
PECANS
Quantity
SSBBBBSSS
1200.000
Unit
SBBB
$ / Unit
To t a l
BSBS6BSBS8E
SBSBSBSSBSB
1.0000
1200.00
lb.
Total GROSS Income
VARIABLE COST Description
SSSBBSSSBEESSSSSSSBSBBBSSSSSSSSSS
PREHARVEST
NITROGEN (DRY)
INSECTICIDE
FUNGICIDE
ZINC SULPHATE
HERBICIDE
ZINC SULPHATE
INSECTICIDE
NITROGEN (DRY)
INSECTICIDE
FUNGICIDE
ZINC SULPHATE
INSECTICIDE
ZINC SULPHATE
HERBICIDE
INSECTICIDE
FUNGICIDE
ZINC SULPHATE
Fuel & Lube - Machinery
- Irrigation
Repairs - M
i naet ir oy n
- aI rc rhi g
Labor
-
Quantity
BBBBBESSSSS
70.000
3.900
1.500
7.500
0.500
7.500
3.900
70.000
3.900
1.500
7.500
3.900
7.500
0.500
3.900
1.500
7.500
6.514
16.500
3.340
Unit
$
/ Unit
BBBE
e s s e :E S E S E B S
lb.
pt.
lb
lb.
acre
lb.
pt.
lb.
pt.
lb
lb.
pt.
lb.
acre
pt.
lb
lb.
Acre
Acre
Acre
Acre
Hour
Hour
Hour
.220
4.690
11.500
.350
24.500
.350
4.690
.220
4.690
11.500
.350
4.690
.350
24.500
4.690
11.500
.350
To t a l
BSSBBSSSBSE
15.40
18.29
17.25
2.62
12.25
2.62
18.29
15.40
18.29
17.25
2.62
18.29
2.62
12.25
18.29
17.25
2.62
22.63
23.96
9.47
9.60
33.68
85.31
17.27
5.171*
5.170
5.170
413.54
600.000
600.000
1.500
lb.
lb.
Hour
.280
.280
5.170
168.00
168.00
7.76
Total HARVEST
Interest - OC Borrowed
343.76
196.844
Dol.
0 . 11 0
778.95
B r e a k - E v e n P r i c e , To t a l Va r i a b l e C o s t
$
0 .64 per lb. of PECA,NS
GROSS INCOME minus VARIABLE COST
MISC ADMIN O/H
Machinery and Equipment
Irrigation
Land
Perennial Crop
421.05
Unit
SEES
acre
Acre
Acre
Acre
Acre
To t a l
16.00
"82.17
98.08
50.00
368.04
614.29
Total FIXED Cost
Break-Even Price, Total Cost $
21.65
SBSSSSBSSSS
Total VARIABLE COST
FIXED COST Description
BSBBBSSSB
1200.00
Machinery
- Other
- Irrigation
Total PREHARVEST
HARVEST
CUSTOM PICKING
CUSTOM PICKING
Labor
Other
Your
Estimate
1.16 per lb . of PECANS
Total of ALL Cost
1393.24
NET PROJECTED RETURNS
-193.24
Custom Harvested.
ygfftey
Information presented is prepared solely as a generel guide and Is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. Those projections wore collected and developed by
staff members of the Texas Agricultural extension Service and approved for publication.
C13.85
B-1241(C13)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
D AT E
S TA G E
OF
PRODUCTION
10/30/91 HARVEST
11/20/91 HARVEST
D AT E
TYPE
A
OF
PRODUCTION
12/15/90 PREHARVEST
01/15/91 PREHARVEST
02/15/91 PREHARVEST
03/10/91 PREHARVEST
03/15/91 PREHARVEST
03/15/91 PREHARVEST
03/15/91 PREHARVEST
03/20/91 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
05/10/91 PREHARVEST
05/15/91 PREHARVEST
05/15/91 PREHARVEST
05/15/91 PREHARVEST
05/20/91 PREHARVEST
05/20/91 PREHARVEST
05/20/91 PREHARVEST
05/20/91 PREHARVEST
05/25/91 PREHARVEST
05/25/91 PREHARVEST
05/31/91 PREHARVEST
06/15/91 PREHARVEST
06/15/91 PREHARVEST
06/15/91 PREHARVEST
06/15/91 PREHARVEST
06/20/91 PREHARVEST
06/20/91 PREHARVEST
06/30/91 PREHARVEST
07/15/91 PREHARVEST
07/15/91 PREHARVEST
07/15/91 PREHARVEST
07/20/91 PREHARVEST
07/20/91 PREHARVEST
08/10/91 PREHARVEST
08/10/91 PREHARVEST
08/15/91 PREHARVEST
08/15/91 PREHARVEST
08/15/91 PREHARVEST
08/15/91 PREHARVEST
08/20/91 PREHARVEST
08/20/91 PREHARVEST
09/15/91 PREHARVEST
09/20/91 PREHARVEST
10/15/91 PREHARVEST
10/25/91 PREHARVEST
10/30/91 HARVEST
11/15/91 HARVEST
11/20/91 HARVEST
11 / 3 0 / 9 1
11 / 3 0 / 9 1
11 / 3 0 / 9 1
11 / 3 0 / 9 1
NUHBER
PROD.
A
S TA G E
PRODUCT NAHE
OF
TYPE
UNITS
HEAD
600.0000
600.0000
INPUT NAHE
NUHBER
OF
INPUT
H
H
H
H
H
E
0
H
H
E
E
0
H
E
H
H
E
0
H
E
E
H
E
H
H
H
E
E
0
E
E
H
H
E
0
E
H
E
H
H
E
E
0
E
H
0
H
H
G
H
G
K
L
L
L
PER
PECANS
PECANS
O
F
H
HEIGHT
OF
UNITS
HIRED LABOR
HIRED LABOR
HIRED LABOR
SHREDDING
HIRED LABOR
APPLY FERTILIZER
NITROGEN (DRY)
TRICKLE SYSTEH
HIRED LABOR
SPRAYING
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEH
SPRAYING
ZINC SULPHATE
HIRED LABOR
SPRAYING
HERBICIDE
TRICKLE SYSTEH
SPRAYING
ZINC SULPHATE
INSECTICIDE
APPLY FERTILIZER
NITROGEN (DRY)
PICKUP TRUCK
HIRED LABOR
SPRAYING
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEH
ZINC SULPHATE
HISC ADMIN O/H
HIRED LABOR
SPRAYING
INSECTICIDE
TRICKLE SYSTEH
ZINC SULPHATE
SPRAYING
HERBICIDE
HIRED LABOR
SPRAYING
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEH
ZINC SULPHATE
HIRED LABOR
TRICKLE SYSTEH
HIRED LABOR
SHREDDING
CUSTOH PICKING
HIRED LABOR
CUSTOH PICKING
LAND - CASH RENT
PECAN
PECAN
PECAN
2
HI SPEED
PECAN
PECAN
2
HI SPEED
6 FT
PECAN
2
HI SPEED
PECAN
3/4 TON
HI SPEED
PECAN
PECAN
2
HI SPEED
PECAN
2
6 FT
PECAN
HI SPEED
PECAN
PECAN
2
2
PECANS
PECANS
PECANS
ESTABL.
PREHARV.
EARLY
1.5000
1.5000
1.5000
1.0000
1.5000
1.0000
70.0000
1.0000
1.5000
1.0000
3.9000
1.5000
2.0000
1.0000
7.5000
1.5000
1.0000
.5000
2.6000
1.0000
7.5000
3.9000
1.0000
70.0000
20.0000
1.5000
1.0000
3.9000
1.5000
2.6000
7.5000
1.0000
1.5000
1.0000
3.9000
2.6000
7.5000
1.0000
.5000
1.5000
1.0000
3.9000
1.5000
2.6000
7.5000
1.5000
2.6000
1.5000
1.0000
600.0000
1.5000
600.0000
1.0000
1.0000
1.0000
1.0000
CASH LANDLORD BREAK
NON- SHARE
EVEN
CASH
PROD.
.0000
.0000
CASH
NON
CASH
C
C
.00
.00
Y
Y
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
C
V
V
C
V
C
V
c
V
c
c
V
V
c
c
V
V
c
V
c
c
V
V
c
V
c
V
c
c
V
V
c
c
V
F
V
c
V
c
V
c
c
V
V
c
c
V
V
c
c
V
V
c
V
c
c
c
V
V
V
F
F
F
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
Staff members of the Texas Agricultural Extension Service and approved for publication.
C13.86
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
B-124KC13)
PECAN ORCHARD, EARLY PRODUCTION PHASE (YEARS 5-9)
Southwest Texas District-13 (Wlntergarden Region)
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
BBSSSBBBBBEBBeSSSBBSBBSBBBBS
PECANS
Unit $ / Unit
Quant 1ty
SEES
lb.
600.000
SBSSBSBBBBB
To t a l
1.0000
600.00
SSSSSSSSSSS
Total GROSS Income
VARIABLE COST Description
SSSBBSBEESSB8B8BSSBSBSSSBBBBSSBBB
PREHARVEST
NITROGEN (DRY)
ZINC SULPHATE
INSECTICIDE
HERBICIDE
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
ZINC SULPHATE
INSECTICIDE
HERBICIDE
ZINC SULPHATE
FUNGICIDE
Fuel & Lube
Machinery
Irrigation
Repairs
Machinery
Irrigation
Labor
Machinery
Other
Irrigation
600.00
Unit $ / Unit
Quantity
SBBBBESESBS
BBSS
37.500
2.500
1.500
0.500
2.500
1.500
0.750
2.500
1.500
0.750
2.500
1.500
0.500
2.500
0.750
5.927
10.000
3.340
Total PREHARVEST
HARVEST
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
- Other
lb.
lb.
pt.
acre
lb.
pt.
lb
lb.
pt.
lb
lb.
pt.
acre
lb.
lb
Acre
Acre
Acre
Acre
Hour
Hour
Hour
To t a l
BBBEBESSSSE
BSSSESBSBBS
.220
.350
4.690
24.500
.350
4.690
11 . 5 0 0
.350
4.690
11 . 5 0 0
.350
4.690
24.500
.350
11 . 5 0 0
8.25
0.87
7.03
12.25
0.87
7.03
8.62
0.87
7.03
8.62
0.87
7.03
12.25
0.87
8.62
20.44
14.98
8.24
9.60
30.65
51.70
17.27
5.171
5.170
5.170
244.02
2.975
11.000
Acre
Acre
Hour
Hour
11.22
5.90
15.38
56.87
5.171
5.170
Total HARVEST
Interest - OC Borrowed
89.36
126.553
Dol.
$
0 . 5 7 p e r l b . o f P E C A iNS
GROSS INCOME minus VARIABLE COST
MISC ADMIN O/H
Machinery and Equipment
Irrigation
Land
Perennial Crop
252.70
Unit
SSSS
acre
Acre
Acre
Acre
Acre
Total FIXED Cost
Break-Even Price, Total Cost $
13.92
347.30
B r e a k - E v e n P r i c e , To t a l Va r i a b l e CCoos ts t
FIXED COST Description
0 . 11 0
BSSSBSBBBSS
Total VARIABLE COST
SSSBBBSSSSSBBSESSESBBSSSSSBSSBSBI
Your
Estimate
SBBBBBBBBBB BBSSSSBSE
To t a l
12.00
150.13
96.47
50.00
62.74
SSSSEBBSSSS
371.33
1 . 1 9 p e r l b . of PECANS
Total of ALL Cost
718.63
NET PROJECTED RETURNS
-118.63
Harvested with owned equipment.
Information presented is prepared solely as a general guide and Is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural extension Service and approved for publication.
C13.87
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
DATE
STAGE
TYPE
OF
OF
PRODUCTION
1 0 / 3 0 / 9 1 HARVEST
11 / 2 0 / 9 1 HARVEST
DATE
PRODUCT NAHE
NUHBER
PROD.
A
A
UNITS
PECANS
PECANS
300.0000
300.0000
STAGE
TYPE
OF
OF
OF
PRODUCTION
INPUT
UNITS
12/15/90 PREHARVEST
0 1 / 1 5 / 9 1 PREHARVEST
0 2 / 1 5 / 9 1 PREHARVEST
03/10/91 PREHARVEST
03/15/91 PREHARVEST
03/15/91 PREHARVEST
03/15/91 PREHARVEST
04/15/91 PREHARVEST
04/15/91 PREHARVEST
04/15/91 PREHARVEST
04/15/91 PREHARVEST
04/20/91 PREHARVEST
0 5 / 1 5 / 9 1 PREHARVEST
0 5 / 1 5 / 9 1 PREHARVEST
0 5 / 1 5 / 9 1 PREHARVEST
0 5 / 1 5 / 9 1 PREHARVEST
0 5 / 1 5 / 9 1 PREHARVEST
0 5 / 1 5 / 9 1 PREHARVEST
05/15/91 PREHARVEST
05/20/91 PREHARVEST
05/25/91 PREHARVEST
0 5 / 3 1 / 9 1 PREHARVEST
0 6 / 1 5 / 9 1 PREHARVEST
0 6 / 1 5 / 9 1 PREHARVEST
06/15/91 PREHARVEST
06/15/91 PREHARVEST
06/15/91 PREHARVEST
0 6 / 2 0 / 9 1 PREHARVEST
0 6 / 3 0 / 9 1 PREHARVEST
0 7 / 1 5 / 9 1 PREHARVEST
0 7 / 1 5 / 9 1 PREHARVEST
0 7 / 1 5 / 9 1 PREHARVEST
0 7 / 1 5 / 9 1 PREHARVEST
07/20/91 PREHARVEST
08/10/91 PREHARVEST
08/10/91 PREHARVEST
08/15/91 PREHARVEST
08/15/91 PREHARVEST
08/15/91 PREHARVEST
08/15/91 PREHARVEST
08/20/91 PREHARVEST
0 9 / 1 5 / 9 1 PREHARVEST
0 9 / 2 0 / 9 1 PREHARVEST
10/20/91 PREHARVEST
10/30/91 HARVEST
10/30/91 HARVEST
10/30/91 HARVEST
10/30/91 HARVEST
11/15/91 HARVEST
11/20/91 HARVEST
11 / 2 0 / 9 1 HARVEST
11/20/91 HARVEST
11 / 2 0 / 9 1 HARVEST
11 / 3 0 / 9 1
11 / 3 0 / 9 1
11 / 3 0 / 9 1
H
H
H
H
H
M
E
H
H
E
E
0
H
H
E
H
E
E
E
0
H
■H
H
H
E
E
E
0
E
H
H
E
E
0
H
E
H
H
E
E
0
H
0
H
H
H
D
H
H
H
H
D
H
K
L
L
1HEIGHT
PER
1HEAD
OF
INPUT NAHE
HIRED LABOR
HIRED LABOR
HIRED LABOR
SHREDDING
HIRED LABOR
APPLY FERTILIZER
NITROGEN (DRY)
HIRED LABOR
SPRAYING
ZINC SULPHATE
INSECTICIDE
TRICKLE SYSTEH
HIRED LABOR
SPRAYING
HERBICIDE
SPRAYING
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEH
APPLY FERTILIZER
PICKUP TRUCK
HIRED LABOR
SPRAYING
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEH
HISC ADMIN O/H
HIRED LABOR
SPRAYING
ZINC SULPHATE
INSECTICIDE
TRICKLE SYSTEH
SPRAYING
HERBICIDE
HIRED LABOR
SPRAYING
ZINC SULPHATE
FUNGICIDE
TRICKLE SYSTEH
HIRED LABOR
TRICKLE SYSTEH
SHREDDING
SHAKING
PICKING
PECAN CLEANER
HIRED LABOR
DISC OFFSET
SHAKING
PICKING
PECAN CLEANER
HIRED LABOR
LAND - CASH RENT
PECAN
PECAN
NUMBER
HI SPEED
PECAN
1
6 FT
PECAN
HI SPEED
PECAN
PECAN
1
3/4 TON
HI SPEED
PECAN
PECAN
1
HI SPEED
PECAN
1
6 FT
PECAN
HI SPEED
PECAN
1
1
PECANS
PECANS
8 FT
PECANS
PECANS
PECANS
ESTABL.I
PREHARVI
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
37.5000
1.0000
1.0000
2.5000
1.5000
1.0000
1.0000
1.0000
.5000
1.0000
2.5000
1.5000
.7500
1.8000
1.0000
20.0000
1.0000
1.0000
2.5000
1.5000
.7500
1.8000
.7500
1.0000
1.0000
2.5000
1.5000
1.8000
1.0000
.5000
1.0000
1.0000
2.5000
.7500
1.8000
1.0000
1.8000
1.0000
3.0000
3.0000
.5000
5.0000
1.0000
3.0000
3.0000
1.5000
6.0000
1.0000
1.0000
1.0000
CASH LANDLORD BREAK
NON- SHARE EVEN
CASH
PROD.
.0000
.0000
CASH
NON
CASH
B-124KC13)
C
C
.00
.00
Y
Y
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
C
V
V
C
V
C
C
V
V
C
C
V
V
c
V
c
V
c
c
c
V
V
V
c
V
c
c
c
V
V
V
c
F
V
c
c
V
V
c
c
V
V
•c
c
V
V
c
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
^•^f%
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension service and approved for publication.
C13.88
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 199'
B-1241(C13)
PECAN ORCHARD, OPERATIONAL PHASE (YEARS 10-20)
Southwest Texas D1str1ct-13 (Wintergarden Region)
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
8BBBSBBBBSSSSSBBSBSSSSBBBBSS
PECANS
Unit
Quant 1ty
SSSSBSSSB
BBBE
1200.000
$ / Unit
To t a l
BBBBBSBS8B8
lb.
1.0000
1200.00
:sssssssss
Total GROSS Income
VARIABLE COST Description
SSSSBSSBESSSSSBBBSSSSSESSSSSEBBBS
1200.00
Unit
Quant 1ty
PREHARVEST
NITROGEN (DRY)
INSECTICIDE
FUNGICIDE
ZINC SULPHATE
HERBICIDE
ZINC SULPHATE
INSECTICIDE
NITROGEN (DRY)
INSECTICIDE
FUNGICIDE
ZINC SULPHATE
INSECTICIDE
ZINC SULPHATE
HERBICIDE
INSECTICIDE
FUNGICIDE
ZINC SULPHATE
Fuel & Lube
Machinery
Irrigation
Repairs
Machinery
Irrigation
Labor
Machinery
Other
Irrigation
70.000
3.900
1.500
7.500
0.500
7.500
3.900
70.000
3.900
1.500
7.500
3.900
7.500
0.500
3.900
1.500
7.500
6.514
16.500
3.340
Total PREHARVEST
HARVEST
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
- Other
To t a l
$ / Unit
BSSE
ISSSSEESSBS
iSSBBBBSSB
lb.
pt.
lb
lb.
acre
lb.
Pt.
lb.
pt.
lb
lb.
Pt.
lb.
acre
Pt.
lb
lb.
Acre
Acre
Acre
Acre
Hour
Hour
Hour
.220
4.690
11.500
.350
24.500
.350
4.690
.220
4.690
11.500
.350
4.690
.350
24.500
4.690
11.500
.350
15.40
18.29
17.25
2.62
12.25
2.62
18.29
15.40
18.29
17.25
2.62
18.29
2.62
12.25
18.29
17.25
2.62
22.63
23.96
9.47
9.60
33.68
85.31
17.27
171
170
170
413.54
5.020
22.000
Acre
Acre
Hour
Hour
15.05
7.60
25.95
113.74
5. 170
5. 170
Total HARVEST
162.34
Interest - OC Borrowed
192.893 Dol
0 . 11 0
21.22
iSSBESEB
Total VARIABLE COST
597.10
B r e a k - E v e n P r i c e , To t a l Va r i a b l e C o s t
0.49 per lb. of PECANS
GROSS INCOME minus VARIABLE COST
FIXED COST Description
BSEBSSSSSSBSBBBBSBSSSSSBBSSSSESBE
MISC ADMIN O/H
Machinery and Equipment
Irrigation
Land
Perennial Crop
602.90
Unit
To t a l
BBSS
SSSBBBBBSBS
acre
Acre
Acre
Acre
Acre
16.00
184.52
98.08
50.00
344.98
SSSSSSSSSBS
Total FIXED Cost
Break-Even Price, Total Cost S
Your
Estimate
IBSBBBSSSS B8ESSBBSC
693.58
1.07 per lb. of PECANS
Total of ALL Cost
1290.67
NET PROJECTED RETURNS
-90.67
Harvested with owned equipment
Information presented Is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural extension Service and approved for publication.
C13.89
B-124KC13)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
D AT E
S TA G E
OF
PRODUCTION
10/30/91 HARVEST
11/20/91 HARVEST
D AT E
TYPE
A
TYPE
OF
UNITS
PECANS
PECANS
600.0000
600.0000
INPUT NAHE
NUHBER
OF
OF
OF
PRODUCTION
INPUT
UNITS
12/15/90 PREHARVEST
01/15/91 PREHARVEST
02/15/91 PREHARVEST
03/10/91 PREHARVEST
03/15/91 PREHARVEST
03/15/91 PREHARVEST
03/15/91 PREHARVEST
03/20/91 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
05/10/91 PREHARVEST
05/15/91 PREHARVEST
05/15/91 PREHARVEST
05/15/91 PREHARVEST
05/20/91 PREHARVEST
05/20/91 PREHARVEST
05/20/91 PREHARVEST
05/20/91 PREHARVEST
05/25/91 PREHARVEST
05/25/91 PREHARVEST
05/31/91 PREHARVEST
06/15/91 PREHARVEST
06/15/91 PREHARVEST
06/15/91 PREHARVEST
06/15/91 PREHARVEST
06/20/91 PREHARVEST
06/20/91 PREHARVEST
06/30/91 PREHARVEST
07/15/91 PREHARVEST
07/15/91 PREHARVEST
07/15/91 PREHARVEST
07/20/91 PREHARVEST
07/20/91 PREHARVEST
08/10/91 PREHARVEST
08/10/91 PREHARVEST
08/15/91 PREHARVEST
08/15/91 PREHARVEST
08/15/91 PREHARVEST
08/15/91 PREHARVEST
08/20/91 PREHARVEST
08/20/91 PREHARVEST
09/15/91 PREHARVEST
09/20/91 PREHARVEST
10/15/91 PREHARVEST
10/25/91 PREHARVEST
10/30/91 HARVEST
10/30/91 HARVEST
10/30/91 HARVEST
10/30/91 HARVEST
11/20/91 HARVEST
11/20/91 HARVEST
11/20/91 HARVEST
11/20/91 HARVEST
11 / 3 0 / 9 1
11/30/91
11 / 3 0 / 9 1
11/30/91
H
H
H
H
H
H
E
0
H
H
E
E
0
H
E
H
H
E
0
H
E
E
H
E
H
H
H
E
E
0
E
E
H
H
E
0
E
H
E
H
H
E
E
0
E
H
0
H
H
H
H
H
D
H
H
H
D
K
L
L
L
1-{EIGHT
PER
1■IEAD
NUMBER
PROD.
A
S TA G E
PRODUCT NAHE
OF
HIRED LABOR
HIRED LABOR
HIRED LABOR
SHREDDING
HIRED LABOR
APPLY FERTILIZER
NITROGEN (DRY)
TRICKLE SYSTEH
HIRED LABOR
SPRAYING
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEH
SPRAYING
ZINC SULPHATE
HIRED LABOR
SPRAYING
HERBICIDE
TRICKLE SYSTEH
SPRAYING
ZINC SULPHATE
INSECTICIDE
APPLY FERTILIZER
NITROGEN (DRY)
PICKUP TRUCK
HIRED LABOR
SPRAYING
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEH
ZINC SULPHATE
HISC ADHIN O/H
HIRED LABOR
SPRAYING
INSECTICIDE
TRICKLE SYSTEH
ZINC SULPHATE
SPRAYING
HERBICIDE
HIRED LABOR
SPRAYING
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEH
ZINC SULPHATE
HIRED LABOR
TRICKLE SYSTEH
HIRED LABOR
SHREDDING
SHAKING
PICKING
HIRED LABOR
PECAN CLEANER
SHAKING
PICKING
HIRED LABOR
PECAN CLEANER
LAND - CASH RENT
PECAN
PECAN
PECAN
2
HI SPEED
PECAN
PECAN
2
HI SPEED
6 FT
PECAN
2
HI SPEED
PECAN
3/4 TON
HI SPEED
PECAN
PECAN
2
HI SPEED
PECAN
2
6 FT
PECAN
HI SPEED
PECAN
PECAN
2
2
PECANS
PECANS
PECANS
PECANS
PECANS
ESTABL.
PREHARV.
EARLYHAR
1.5000
1.5000
1.5000
1.0000
1.5000
1.0000
70.0000
1.0000
1.5000
1.0000
3.9000
1.5000
2.0000
1.0000
7.5000
1.5000
1.0000
.5000
2.6000
1.0000
7.5000
3.9000
1.0000
70.0000
20.0000
1.5000
1.0000
3.9000
1.5000
2.6000
7.5000
1.0000
1.5000
1.0000
3.9000
2.6000
* 7.5000
1.0000
.5000
1.5000
1.0000
3.9000
1.5000
2.6000
7.5000
1.5000
2.6000
1.5000
1.0000
6.0000
6.0000
10.0000
.5000
6.0000
6.0000
12.0000
1.5000
1.0000
1.0000
1.0000
1.0000
CASH LANDLORD BREAK
NON- SHARE
EVEN
CASH
PROD.
.0000
.0000
CASH
NON
CASH
.00
.00
Y
Y
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
C
V
V
C
V
C
V
C
V
C
c
V
V
c
c
V
V
c
V
c
c
c
V
V
c
V
c
c
V
V
c
V
F
V
c
c
C
C
V
V
c
V
c
c
V
V
c
c
V
V
c
c
V
V
c
V
c
V
c
V
F
F
F
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and Is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural extension Service and approved for publication.
C13.90
^ * \
'■*-*%
CROP PRODUCTS REPORT
July 23. 1991
Crop Product Name
B S E E B E B S B B S S E S B SI S S S S B S S B B
BEETS #1
BEETS H2
BEETS #3
CABBAGE
CANTALOUPES
CARROTS
CARROTS #1
CARROTS 02
CARROTS #3
CORN
CORN
CORN SILAGE
COTTON LINT
COTTON LINT
COTTON LINT
COTTONSEED
CUCUMBERS
CUCUMBERS
CULLS
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
GRAZING*
GRAZING*
GRAZING*
GUAR
HAY
HAY
HAY
LETTUCE
OATS
ONIONS
PASTURE*
PASTURE*
PEANUTS
PECANS
SESAME SEED
SM. GRAINS PAST.
SORGHUM
SOYBEANS
SPANISH PEANUTS
SPINACH
SPINACH
SPINACH SECONDS
SUNFLOWERS
USEABLE CULLS
WHEAT
WHEAT
FOOD
IRRI.
X-LONG
PICKLES
CARROT
CORN
COTTON
OATS
SORGHUM
WHEAT
BERMUDA
OATS
BERMUDA
SORGHUM
BUFFELGR
SORGHUM
F.RUNNER
FRESH
PROCESS.
BEET
SPRING
WINTER
Price
per
Unit
Unit
of
Mes.
BSBSSBBBBSSES
SSSS
50.0000
70.0000
10.0000
3.5000
6.OOOO
5.7500
15.0000
64.0000
36.0000
2.5600
3.2500
18.0000
.6300
.6400
1.0400
105.0000
6.5000
9.5000
1.0000
.4300
.1200
.1300
1.0100
1.4300
.2800
.2800
. 2800
16.0000
65.OOOO
65.0000
65.OOOO
5.5000
1.3200
7.5000
.2800
.2800
41.5000
1.0000
25.0000
.0000
3.9600
5.5000
41.5000
5.7500
80.0000
1.0000
.0800
1.OOOO
2.4100
2.4100
ton
ton
ton
bag
crtn
bag
ton
ton
ton
bu.
bu.
ton
lb.
lb.
lb.
ton
crtn
cwt.
ton
bu.
lb.
bu.
cwt.
bu.
days
days
days
cwt.
ton
ton
ton
crtn
bu.
bag
days
days
cwt.
lb.
cwt.
AUM
cwt.
bu.
cwt.
bu.
ton
ton
lb.
ton
bu.
bu.
Weight
per
Unit
Cash
Flow
Row
SBSSSBSBSBSSS BBBBB
2000.0000
2000.0000
2000.0000
1.0000
1.0000
1.0000
2000.0000
2000.0000
2000.0000
56.0000
56.0000
2000.0000
1.0000
1.0000
1.OOOO
2000.0000
1.0000
100.0000
2000.0000
56.0000
1.OOOO
32.0000
100.0000
60.0000
1.0000
.0000
.0000
100.0000
2000.0000
2000.OOOO
2000.0000
50.0000
32.OOOO
1.OOOO
.OOOO
.0000
100.0000
1.0000
100.0000
1.OOOO
100.0000
56.0000
100.0000
1.0000
2000.0000
2000.0000
1.0000
2000.0000
60.0000
60.0000
20
21
21
20
20
20
20
20
20
20
20
20
20
20
20
21
20
20
22
23
23
23
23
23
20
20
20
20
20
20
20
20
20
20
20
20
20
20
21
21
21
20
20
20
20
20
20
22
22
22
Information presented Is prepared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. Those projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C13.91
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 MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT 82
DEPRECIATION FACTOR 82
CAPACITY (DEF..CALC.)
FUEL USE (DEF..CALC.)
<**%
TRACTOR
TRACTOR
TRACTOR
100 HP
TRACTOR
TRACTOR
125 HP
100
12000
TRACTOR
TRACTOR
150 HP
TRACTOR
TRACTOR
225 HP
TRACTO
75 H
125
150
225
40
7
12000
12000
12000
12000
1200
DI
DI
DI
DI
DI
D
12000
12000
12000
12000
1200
350
400
600
500
350
40
42600
50600
58000
92200
38
38
38
38
15700
2560
38300
45500
52200
83000
14100
2300
.029
.029
.68
7
1.5
.92
.68
7
1.5
.92
.029
.68
7
1.5
.92
.024
.68
7
1.5
.92
.029
.68
7
1.5
.92
.02
.6
C
2
C
2
C
2
C
2
C
2
LEASE CALC. (HOUR,YEAR)
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT #2
DEPRECIATION FACTOR 82
CAPACITY (DEF..CALC.)
FUEL USE (DEF..CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
TRACTOR
40 HP
12000
R & K CALC. (HI,if2)
DESCRIPTION
TRACTOR
SELF PROPELLED
PECAN PICKER
IMPLEMENT
IHPLEHENT
ANHYDROUS APPL.
IMPLEMENT
BED SHAPER
38
IMPLEMENT
BEDDER
6 ROH
3
IHPLEHENT
CHISEL
COHBIN
PEANU
25
125
115
115
150
2000
1200
2500
2500
2500
5
200
2000
1200
2500
2500
2500
200
60
4
100
5
18
80
100
4.5
12
80
100
4.5
20
80
200
4.5
15
80
25
2.
13.
6
1.1
1.2
1
100
1
1.1
1.2
1.1
1.2
1.1
1.2
1.
1.
2700
3780
3780
1620
10
10
16
3
1950
1760
3780
1620
.364
.364
.364
.6
10
1.3
.6
10
1.3
.6
10
1.3
.38
.6
.885
.885
.885
GA
70
12
1.0
1.25
10000
10000
.23
.64
7
1.4
885
D
C
2
100
.934
1
10
1.4
1
C
C
1
C
C
2
C
C
2
C
C
2
Information presented Is prepared solely as a general guide and Is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C13.92
1.
.88
DESCRIPTION
/§^>*B*""~~~"-"-""~"~~-"~~~-MM*"i
fV QUALIFYING
rIRST NAHENAME
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REMAINING 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 MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( % )
CURRENT MARKET VALUE ($)
L E A S E PAY M E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT 81
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT 82
DEPRECIATION FACTOR 82
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (81,82)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
FIRST NAME
QUALIFYING NAME .
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( % )
CURRENT MARKET VALUE ($)
L E A S E PAY H E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT 82
DEPRECIATION FACTOR 82
CAPACITY (DEF..CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
IMPLEMENT
IHPLEMENT
CULTIVATOR
4 ROH
IHPLEMENT
CULTIVATOR
6 ROH
IMPLEMENT
IMPLEMENT
IMPLEMENT
CULTIVATOR CULTIVATOR 4 ROH CULTIVATOR 6 ROH
FIELD
ROLLING
ROLLING
DIGGE
PEANU
70
115
55
75
100
2500
2500
2500
2500
2500
5
250
2500
2500
2500
2500
2500
250
100
5
12
80
100
5
18
80
200
6
15
80
100
3.5
12
80
100
3.5
18
80
25
2.
6.
6
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
3025
3240
3780
2700
3780
10
10
16
10
30
3025
3240
3780
2700
3780
1.
1.
324
3
130
.364
.364
.6
10
1.3
.6
10
1.3
.364
.364
.22
.885
.885
364
.6
8
1.3
885
C
C
2
C
C
2
IMPLEMENT
C
C
2
IHPLEHENT
.6
10
1.3
.885
C
C
2
IHPLEHENT
.6
10
1.3
.885
C
C
2
IHPLEMi•NT
IHPLEHENT
,
1
1.
.88
IMPLEMENT
DISC
TANDEM
DISC-OFFSET
12 FT
DISC-OFFSET
8 FT
DRILL FERTILIZER SPDR.
125
125
40
75
2500
2500
2500
1200
1200
75
7
250
2500
2500
2500
1200
1200
250
100
4.5
12
83
100
4.8
12
83
50
5
8
80
88
4
14
72
50
4
20
67
3
4.
2
8
1.1
1.2
1.1
1.2
1.1
1.2
4320
6590
3200
1.1
1.2
1.1
1.2
5800
2700
1.
1.
162
3
162
10
10
10
4320
6590
3200
10
10
5220
2700
.364
.364
.364
.6
10
1.3
.6
10
1.3
.6
10
1.3
.934
.885
.885
.885
C
C
2
C
C
2
C
C
2
777
.6
10
1.4
885
C
C
2
100
1
10
1.4
1
C
C
2
Information presented is prepared solely as a general guide and Is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C13.93
HARROW SPIK
.36
#
1
1.
.88
DESCRIPTION
FIRST NAHE
QUALIFYING NAME
HORSEPOWER RATING (HP)
USEFUL LIFE (HR OR MI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /MI)
ANNUAL USE (HR OR MI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT MARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR MI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR 81
YEARS OHNED
REPAIR COEFFICIENT 82
DEPRECIATION FACTOR 82
CAPACITY (DEF.,CALC.)
FUEL USE (DEF..CALC.)
R & M CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAME
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(MI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR MI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT 82
DEPRECIATION FACTOR 82
CAPACITY (DEF..CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
IHPLEHENT
IMPLEMENT
LAND PLANE
HOLDBOARD PLOW
IHPLEHENT
IMPLEMENT
PECAN SHAKER
PECAN SHAKER
HYDRAUL.
PLANTER
4 ROH
PLANTE
6 RO
75
IMPLEMENT
100
150
25
2500
2500
2000
1200
1200
10
120
2500
2500
2000
1200
1200
120
100
6
12
60
100
4.5
5.3
80
140
6
140
4
6
75
4.5
7
4.
1
6
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
6480
6480
4200
4200
30
10
10
10
5180
6480
6480
4200
3B00
.168
.364
.6
10
1.4
.6
8
1.3
.364
.885
.885
C
C
2
IHPLEHENT
C
C
2
IMPLEMENT
10.5
60
4.5
65
4.3
13.3
60
5180
1.
1.
648
1
648
.777
.777
.6
8
1.4
.6
10
1.4
.77
.6
10
1.3
.885
.885
.885
D
C
2
C
C
1
C
C
2
10
140
IHPLEHENT
IHPLEHENT
PLANTER
PEANUT
PLANTER
STANHAY
75
20
1200
1200
1200
1200
1200
1200
75
4.5
75
4.5
12.7
13.3
60
60
200
3
10
1.1
1.1
1.1
1.2
5400
3240
10
10
5400
3240
1.2
1
100
1
.777
.777
.6
8
1.4
.6
10
1.4
.885
.885
C
C
2
C
C
2
30
30
IMPLEMENT
PLANTING EQUIP.
PECAN
80
.5
1.1
IMPLEMENT
RODHEEDER
.
1.
.88
IHPLEMENT
SHREDDER
SPRAYE
12 F
60
75
2500
2000
4
120
2500
2000
120
100
5
16
80
200
3.7
14
80
3
1.1
1.2
1.1
1.2
1190
5180
1
6
30
10
1080
4750
1.
1.
130
1
130
.934
.364
.230
.6
10
1.3
.6
8
1.4
.77
1
10
1.4
1
D
C
1
100
C
C
2
.865
C
C
2
Information presented Is prepared solely as a general guide and Is not intended to recognise or predict the cost)
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C13.94
.
1.
.88
DESCRIPTION
FIRST NAME
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR MI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /MI)
ANNUAL USE (HR OR MI)
SPEED
(MI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( X )
CURRENT MARKET VALUE ($)
L E A S E PAY M E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR MI)
REPAIR COEFFICIENT 81
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT 82
DEPRECIATION FACTOR #2
CAPACITY (DEF..CALC.)
FUEL USE (DEF..CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
FIRST NAME
QUALIFYING NAME
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR MI)
FUEL TYPE
REHAINING LIFE (HR OR MI)
FUEL CON. (UNIT/HR OR /MI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
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 MI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT #2
DEPRECIATION FACTOR #2
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
IMPLEMENT
IMPLEMENT
IHPLEMENT
IMPLEMENT
SPRAYER
6 FT
SPRAYER
HI SPEED
1200
1200
1200
1200
1200
1200
1200
1200
35
4
6
65
200
5
28
65
3000
1.1
1.2
200
5
19
65
3.8
1.1
1.2
200
5
19
65
3.8
1.1
1.2
5500
1500
2900
5500
1000
20
1.1
1.2
10
45
2.25
30
SPRAYER
HYDRAUL.
EQUIPMENT
45
30
.777
.777
.777
.885
.885
.885
.6
8
1.4
C
C
2
EQUIPHENT
.6
6
1.4
D
C
2
.6
6
1.4
D
C
2
SPRAYER
HYDRO.
EQUIPHENT
PECAN CLEANER
STOCK SPRAYE
400
EL
400
37.5
1
1500
3800
1000
10
3800
100
1
5
76
10.0
45
30
.777
.6
6
1.4
.885
D
C
2
40
40
EQUIPHENT
STOCK TRAILER
TACK
10
10
10
10
1
1
2600
10
2400
500
10
500
13.00
5.00
1
1
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C13.95
1
100
OPERATING INPUT RESOURCES
July 23, 1991
Operating ][ n p u t
SBSBBBSBBESBBBSS
BEEHIVE RENT
BORON
COTTONSEED CAKE
DEFOLIANT
FED. CROP INS.*
FED. CROP INS.*
FED. CROP INS.*
FED. CROP INS.*
FED. CROP INS.*
FED. CROP INS.*
FED. CROP INS.*
FED. CROP INS.*
FED. CROP INS.*
FED. CROP INS.*
FED. CROP INS.*
FED. CROP INS.*
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE, PCNB
GIN, BAG, TIES
GROWTH RETARDANT
HAIL INSURANCE*
HAIL INSURANCE*
HAIL INSURANCE*
HAIL INSURANCE*
HERB, POSTEMERGE
HERB, PRE-EMERGE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
INOCULANT
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
SSSBSSSS
Price
per
Unit
ESSSBBBB
30
6.00
.14
CORN
CORNFOOD
COTTON
COTTOND
ELS
FPEANUT
SORGHUMD
SORGHUMI
SOYBEAN
SPEANUT
WHEATD
WHEATI
BEET
BRAVO
CABBAGE
CANT.
CARROT
CARRPROC
CUCUMBER
DTRT
LETTUCE
ONION
PEANUT
PECAN
RIDOMIL
RIDOMIL.
SPINACH
SPINACH2
WHEAT
CORN
COTTONLS
COTTONSS
PIMA
PEANUT
PEANUT
CABBAGE
CANT.
CARROT
CORN
COTTON
CUCUMBER
GUAR
HAY
LETTUCE
ONION
PECAN
ROUNDUP
SORGHUM
SOYBEAN
SP.B
SPINACH
SUNFLOW.
CABBAGE
CANT.
CARROT
CORN
COTTON*1
C0TT0N#2
COTTON03
CUCUMBER
LETTUCE
ONION
PEANUT
PECAN
SORGHUM
SOYBEAN
SPINACH
SUNFLOW.
ZOLO
11.5
6.85
6.63
21.32
20.10
45.02
15.72
4.16
2.97
8.26
24.72
3.98
3.59
3.50
8.00
10.00
10.00
10.00
10.00
10.00
11 . 0 0
3.50
4.50
7.50
11 . 5 0
18.00
3.25
3.50
22.50
10.00
50.00
46.50
14.00
15.00
27.10
17.85
23.31
10.25
6.85
8.50
8.50
8.50
15.00
8.50
8.00
4.00
2.40
9.00
40.00
24.50
18.50
10.00
4.00
36.00
36.00
4.00
.50
13.00
7.50
6.50
8.50
5.00
7.50
12.50
10.00
8.00
10.00
8.40
4.69
6.50
7.00
14.00
6.00
11
Unit
of
Measure
BBBSBSB
hive
acre
lb.
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
appl
appl
appl
appl
appl
acre
lb.
appl
appl
appl
lb
appl
lb
appl
appl
appl
appl
bale
appl
acre
acre
acre
acre
appl
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
qt.
acre
acre
acre
acre
acre
acre
appl
appl
appl
appl
appl
appl
appl
appl
appl
appl
appl
pt.
appl
appl
appl
appl
pint
Cash
Flow
Row
BBSS
52
44
47
45
54
54
54
54
54
54
54
54
54
54
54
54
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
55
45
54
54
54
54
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
43
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
Information presented Is prepared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C13.96
<^*%
Operating Input
jPN
SSBSBBBBSSBSSBBS
LAMB FEED
MARKETING
MISC ADMIN O/H
MISC. EXPENSE
MISC. EXPENSE
MISCELLANEOUS
MISCELLANEOUS
NEMATICIDE
NITROGEN (ANHY)
NITROGEN (DRY)
NITROGEN (LIQ)
PASTURE MAINT.
PHOSPHATE
PHOSPHORUS
PLANTING EQUIP.
PLANTING EQUIP.
POTASSIUM
RANGE CUBES
SALES COMMISSION
SALES COMMISSION
SALT & MINERALS
SALT AND MINERAL
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SHEARING
SHEARING
SM. GRAINS PAST.
SOIL FUNGICIDE
STOCKER CALVES
TRANSPORTATION
TREES (5-6 FT)
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
WATER FACILITY
ZINC SULPHATE
SBBBBBSS
SHEEP
GOATS
SHEEP
COW-CALF
PECAN
FERT
HIRED
RENTAL
FERT
FEEDER
BEET
BUFFELGR
CABBAGE
CANT.
CARROT
CARRPROC
CORN-GR.
CORN-SIL
CORNFOOD
COTT-XL
COTTON
CUCUMBER
GUAR
KLEIN.
LETTUCE
OATS
ONION
PEANUT
PICKLE
RYEGRASS
SESAME
SORGFORG
SORGHUM
SOYBEAN
SPINACH
SPINPROC
SUNFLOW.
WHEAT
GOATS
SHEEP
PEANUT
STOCKER
PECAN
GOATS
SHEEP
STOCKER
REPAIR
Price
per
Unit
BBSBBSBB
.09
.60
16.00
10.0
1.00
5.00
15.0
28
.11
.22
.22
2.00
.25
.25
2
2
.09
.10
10.00
1.50
.28
.35
3.60
3.40
105.00
7.50
8.00
48.00
1.00
1.00
1.45
.60
.60
26.00
.55
5.50
28.00
.15
37.00
1.315
8.00
.25
3.00
.32
.80
.32
4.50
3.00
.50
.16
1.5
1.5
120.
50.00
72.00
1
6.50
5.00
1
7.99
5.50
2.0
.35
Unit
of
Measure
Cash
Flow
Row
lb.
head
acre
$
$
head
acre
appl
lb.
lb.
lb.
acre
lb.
lb.
hour
hour
lb.
lb.
head
head
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb*.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
head
head
acre
appl
cwt.
HEAD
tree
head
head
$
head
head
lb.
47
55
55
55
55
55
55
45
44
44
44
52
44
44
52
52
44
47
55
55
47
47
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
55
55
47
45
46
49
43
48
48
48
48
55
45
BSSSBEB
SSSS
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C13.97
AUTO OR TRUCK RESOURCES
JULY 23, 1991
DESCRIPTION
FIRST NAME
QUALIFYING NAME
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( X )
CURRENT HARKET VALUE ($)
L E A S E PAY M E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARM 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 82
DEPRECIATION FACTOR #2
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (81,82)
LEASE CALC. (HOUR,YEAR)
AUTO OR TRUCK
PICKUP TRUCK
3/4 TON
84000
GA
84000
15
21000
30
13000
.167
11000
75
600
315
21000
<*%>
Information presented is prepared solely as a general guide and is not Intended to recognize or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension service and approved for publication.
C13.98