Projections for Planning Purposes Only
N o t t o b e U s e d w i t h o u t U p d a t ii n g a f t e r O c t o b e r 2 4 , 1 9 9 2 .
DATE
STAGE
OF
PRODUCTION
12/01/95 HARVEST
DATE
STAGE
OF
02/16/92 ESTABLISHHENT
02/16/92 ESTABLISHHENT
03/15/92 ESTABLISHHENT
04/15/92 ESTABLISHHENT
05/01/92 ESTABLISHHENT
05/10/92 ESTABLISHMENT
05/10/92 ESTABLISHMENT
05/15/92 ESTABLISHHENT
05/20/92 ESTABLISHHENT
05/20/92 ESTABLISHMENT
06/15/92 ESTABLISHMENT
06/15/92 ESTABLISHHENT
06/20/92 ESTABLISHMENT
06/20/92 ESTABLISHMENT
07/10/92 ESTABLISHMENT
07/10/92 ESTABLISHHENT
07/15/92 ESTABLISHMENT
07/20/92 ESTABLISHHENT
07/20/92 ESTABLISHHENT
08/01/92 ESTABLISHHENT
08/15/92 ESTABLISHHENT
08/20/92 ESTABLISHHENT
08/20/92 ESTABLISHHENT
09/05/92 ESTABLISHMENT
09/10/92 ESTABLISHHENT
09/15/92 ESTABLISHHENT
09/15/92 ESTABLISHMENT
09/15/92 ESTABLISHMENT
09/15/92 ESTABLISHHENT
09/20/92 ESTABLISHMENT
09/20/92 ESTABLISHMENT
09/25/92 ESTABLISHHENT
11/30/92 ESTABLISHMENT
02/15/93 SECOND YEAR
02/15/93 SECOND YEAR
03/15/93 SECOND YEAR
04/10/93 SECOND YEAR
04/10/93 SECOND YEAR
04/15/93 SECOND YEAR
04/20/93 SECOND YEAR
04/20/93 SECOND YEAR
04/20/93 SECOND YEAR
04/20/93 SECOND YEAR
05/01/93 SECOND YEAR
05/15/93 SECOND YEAR
05/20/93 SECOND YEAR
05/20/93 SECOND YEAR
05/20/93 SECOND YEAR
06/15/93 SECOND YEAR
06/15/93 SECOND YEAR
06/20/93 SECOND YEAR
06/20/93 SECOND YEAR
06/20/93 SECOND YEAR
07/10/93 SECOND YEAR
07/10/93 SECOND YEAR
07/15/93 SECOND YEAR
07/20/93 SECOND YEAR
07/20/93 SECOND YEAR
07/20/93 SECOND YEAR
07/25/93 SECOND YEAR
08/01/93 SECOND YEAR
08/15/93 SECOND YEAR
08/20/93 SECOND YEAR
08/20/93 SECOND YEAR
08/20/93 SECOND YEAR
09/15/93 SECOND YEAR
09/15/93 SECOND YEAR
09/20/93 SECOND YEAR
09/20/93 SECOND YEAR
09/20/93 SECOND YEAR
10/15/93 SECOND YEAR
10/20/93 SECOND YEAR
11/30/93 SECOND YEAR
02/15/94 THIRD YEAR
02/15/94 THIRD YEAR
03/16/94 THIRD YEAR
04/11/94 THIRD YEAR
04/11/94 THIRD YEAR
04/16/94 THIRD YEAR
04/21/94 THIRD YEAR
04/21/94 THIRD YEAR
04/21/94 THIRD YEAR
04/21/94 THIRD YEAR
04/26/94 THIRD YEAR
PRODUCT NAHE
OF
NUMBER
TYPE
O
F
PER
HEAD
UNITS
TREES
630.0000
CHCUT
.0000
N U M B E R 1CASH
OF
1NON
U N I T S 1CASH
INPUT NAHE
INPUT
E
H
E
H
E
H
E
H
E
H
M
E
E
H
E
H
H
E
H
E
H
E
H
H
H
H
E
H
E
E
H
M
K
H
E
E
E
H
H
E
H
E
H
E
H
E
H
H
H
E
E
H
H
E
H
H
E
H
E
H
E
M
E
H
M
M
E
E
H
H
H
H
K
M
E
E
E
H
H
E
H
E
M
H
HEIGHT
OF
PROD.
A
PRODUCTION
<0^\
TYPE
SEEDLINGS
C. TREE
C. TREE
PLANTING LABOR
PHEREMONE TRAP
DISCING-TANDEH
8 FT
PHEREHONE TRAP
CHEHICAL APPL.
C. TREE
HERB,POST-EMERGE C. TREE
DISCING-TANDEH
8 FT
C. TREE
INSECTICIDE
CHEHICAL APPL.
C. TREE
DISCING-TANDEH
8 FT
PHEREMONE TRAP
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
HERB.POST-EHERGE C. TREE
CHEHICAL APPL.
C. TREE
DISCING-TANDEH
8 FT
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
PHEREMONE TRAP
DISCING-TANDEH
8 FT
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
DISCING
OFFSET
DISCING-TANDEH 8 FT
DISCING-TANDEH 8 FT
PHEREMONE TRAP
GOPHER POISONING
POISON GRAIN
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
DISCING-TANDEH 8 FT
FORAGE
GOPHER POISONING
POISON GRAIN
PHEREHONE TRAP
HERB.POST-EHERGE C. TREE
SPRAYING
C. TREE
SHREDDING
2 ROH
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
HERB, PRE-EHERGE C. TREE
SPRAYING
C. TREE
PHEREHONE TRAP
SHREDDING
2 ROH
INSECTICIDE
C. TREE
CHEMICAL APPL.
C. TREE
SPRAYING
C. TREE
SHREDDING
2 ROH
PHEREHONE TRAP
INSECTICIDE
C. TREE
CHEMICAL APPL.
C. TREE
SPRAYING
C. TREE
HERB.POST-EHERGE C. TREE
SPRAYING
C. TREE
SHREDDING
2 ROH
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
HERB, PRE-EHERGE C. TREE
SHEARING LABOR
PHEREMONE TRAP
SHREDDING
2 ROH
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
SPRAYING
C. TREE
SHREDDING
2 ROH
PHEREHONE TRAP
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
SPRAYING
C. TREE
SHREDDING
2 ROH
DISCING-TANDEH 8 FT
FORAGE
GOPHER POISONING
POISON GRAIN
PHEREHONE TRAP
HERB,POST-EHERGE C. TREE
SPRAYING
C. TREE
SHREDDING
2 ROH
INSECTICIDE
C. TREE
CHEHICAL APPL.
C. TREE
HERB, PRE-EHERGE C. TREE
SPRAYING
C. TREE
SHEARING LABOR
900.0000
10.0000
2.0000
1.0000
2.0000
6.5000
.3300
1.0000
.2500
1.0000
1.0000
2.0000
.2500
1.0000
.3300
6.5000
1.0000
.2500
1.8000
2.0000
1.0000
.5000
2.7000
1.0000
1.0000
1.0000
2.0000
1.0000
1.5000
.5000
2.7000
1.0000
1.0000
1.0000
1.5000
2.0000
.3300
1.0000
1.0000
.5000
2.7000
1.0000
1.0000
2.0000
1.0000
.5000
2.7000
1.0000
1.0000
2.0000
.5000
2.7000
1.0000
.3300
1.0000
1.0000
.5000
2.7000
1.0000
12.0000
2.0000
1.0000
.5000
2.7000
1.0000
1.0000
2.0000
.5000
2.7000
1.0000
1.0000
.1200
1.0000
1.0000
1.5000
2.0000
.3300
1.0000
1.0000
.7500
2.7000
1.0000
1.0000
10.2500
V
V
V
C
C
C
V
V
V
C
C
V
V
C
V
V
V
V
V
V
V
V
V
V
c
c
c
c
c
c
c
c
V
c
c
c
c
c
c
V
V
V
c
c
c
c
V
V
V
c
c
c
c
c
c
c
V
V
V
V
V
c
c
c
V
V
V
c
c
c
c
V
V
V
c
c
c
c
CASH LANDLORD BREAK
NON- SHARE
EVEN
CASH
PROD.
C
.00
Y
FIXED LANDLORD
O
R
SHARE
VARI.
C
C
C
c
c
c
c
c
c
c
c
c
B-1241(C09)
V
V
V
F
V
V
V
V
V
V
V
V
V
F
V
V
V
V
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs,
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C9.19
Projections for Planning Purposes Only
Not to be Used without Updating after October 24,
05/02/94 THIRD YEAR
05/16/94 THIRD YEAR
05/21/94 THIRD YEAR
05/21/94 THIRD YEAR
05/21/94 THIRD YEAR
0 6 / 1 6 / 9 4 THIRD YEAR
06/16/94 THIRD YEAR
06/21/94 THIRD YEAR
06/21/94 THIRD YEAR
06/21/94 THIRD YEAR
0 7 / 11 / 9 4 THIRD YEAR
0 7 / 11 / 9 4 THIRD YEAR
0 7 / 1 6 / 9 4 THIRD YEAR
07/21/94 THIRD YEAR
07/21/94 THIRD YEAR
07/21/94 THIRD YEAR
07/21/94 THIRD YEAR
07/26/94 THIRD YEAR
08/02/94 THIRD YEAR
08/16/94 THIRD YEAR
08/21/94 THIRD YEAR
08/21/94 THIRD YEAR
0 8 / 2 1 / 9 4 THIRD YEAR
09/16/94 THIRD YEAR
09/16/94 THIRD YEAR
09/21/94 THIRD YEAR
09/21/94 THIRD YEAR
09/21/94 THIRD YEAR
1 0 / 1 6 / 9 4 THIRD YEAR
10/21/94 THIRD YEAR
12/01/94 THIRD YEAR
0 2 / 1 6 / 9 5 FOURTH YEAR
0 2 / 1 6 / 9 5 FOURTH YEAR
0 3 / 1 6 / 9 5 FOURTH YEAR
0 4 / 11 / 9 5 FOURTH YEAR
0 4 / 11 / 9 5 FOURTH YEAR
0 4 / 1 6 / 9 5 FOURTH YEAR
0 4 / 2 1 / 9 5 FOURTH YEAR
0 4 / 2 1 / 9 5 FOURTH YEAR
0 4 / 2 1 / 9 5 FOURTH YEAR
0 4 / 2 1 / 9 5 FOURTH YEAR
0 4 / 2 6 / 9 5 FOURTH YEAR
0 5 / 0 2 / 9 5 FOURTH YEAR
0 5 / 1 6 / 9 5 FOURTH YEAR
0 5 / 2 1 / 9 5 FOURTH YEAR
0 5 / 2 1 / 9 5 FOURTH YEAR
0 5 / 2 1 / 9 5 FOURTH YEAR
0 6 / 1 6 / 9 5 FOURTH YEAR
0 6 / 1 6 / 9 5 FOURTH YEAR
0 6 / 2 1 / 9 5 FOURTH YEAR
0 6 / 2 1 / 9 5 FOURTH YEAR
0 6 / 2 1 / 9 5 FOURTH YEAR
0 7 / 11 / 9 5 FOURTH YEAR
0 7 / 11 / 9 5 FOURTH YEAR
07/16/95 FOURTH YEAR
07/21/95 FOURTH YEAR
07/21/95 FOURTH YEAR
07/21/95 FOURTH YEAR
07/26/95 FOURTH YEAR
08/02/95 FOURTH YEAR
08/16/95 FOURTH YEAR
08/21/95 FOURTH YEAR
08/21/95 FOURTH YEAR
08/21/95 FOURTH YEAR
09/16/95 FOURTH YEAR
0 9 / 1 6 / 9 5 FOURTH YEAR
0 9 / 2 1 / 9 5 FOURTH YEAR
0 9 / 2 1 / 9 5 FOURTH YEAR
0 9 / 2 1 / 9 5 FOURTH YEAR
1 0 / 1 6 / 9 5 FOURTH YEAR
1 0 / 1 6 / 9 5 HARVEST
10/16/95 HARVEST
10/21/95 HARVEST
11 / 0 2 / 9 5 HARVEST
11 / 1 6 / 9 5 HARVEST
11 / 1 6 / 9 5 HARVEST
1 2 / 0 1 / 9 5 FOURTH YEAR
1 2 / 0 1 / 9 5 HARVEST
E
M
E
H
H
H
E
E
H
H
E
H
H
E
H
E
H
H
E
H
E
H
M
M
E
E
H
H
H
H
K
H
E
E
E
H
H
E
H
E
M
H
E
H
E
H
H
H
E
E
H
H
E
H
H
E
H
E
H
E
H
E
H
H
H
E
E
H
H
H
E
H
H
E
E
E
K
H
PHEREHONE TRAP
SHREDDING
INSECTICIDE
CHEHICAL APPL.
SPRAYING
SHREDDING
PHEREHONE TRAP
INSECTICIDE
CHEHICAL APPL.
SPRAYING
HERB,POST-EMERGE
SPRAYING
SHREDDING
INSECTICIDE
CHEHICAL APPL.
HERB, PRE-EHERGE
SPRAYING
SHEARING LABOR
PHEREHONE TRAP
SHREDDING
INSECTICIDE
CHEHICAL APPL.
SPRAYING
SHREDDING
PHEREHONE TRAP
INSECTICIDE
CHEHICAL APPL.
SPRAYING
SHREDDING
DISCING-TANDEH
FORAGE
GOPHER POISONING
POISON GRAIN
PHEREHONE TRAP
HERB,POST-EHERGE
SPRAYING
SHREDDING
INSECTICIDE
CHEHICAL APPL.
HERB, PRE-EHERGE
SPRAYING
SHEARING LABOR
PHEREMONE TRAP
SHREDDING
INSECTICIDE
CHEHICAL APPL.
SPRAYING
SHREDDING
PHEREHONE TRAP
INSECTICIDE
CHEHICAL APPL.
SPRAYING
HERB,POST-EHERGE
SPRAYING
SHREDDING
INSECTICIDE
CHEHICAL APPL.
HERB, PRE-EHERGE
SHEARING LABOR
PHEREHONE TRAP
SHREDDING
INSECTICIDE
CHEHICAL APPL.
SPRAYING
SHREDDING
PHEREMONE TRAP
INSECTICIDE
CHEHICAL APPL.
SPRAYING
SHREDDING
COLORING
COLORING LABOR
DISCING-TANDEH
INSURANCE
SAHS
ADVERTISING
FORAGE
HARVEST LABOR
2 ROH
C. TREE
C. TREE
c.
TREE
2 ROH
c. TREE
c. TREE
c. TREE
c. TREE
c. TREE
2 ROH
c. TREE
c. TREE
c. TREE
c. TREE
2 ROH
c.
c.
c.
TREE
TREE
TREE
2 ROH
C. TREE
C. TREE
C. TREE
2 ROH
8 FT
C. TREE
C. TREE
2 ROH
C. TREE
C. TREE
C. TREE
C. TREE
2 ROH
C. TREE
C. TREE
c.
TREE
c.
c.
c.
c.
c.
TREE
TREE
TREE
TREE
TREE
c.
TREE
2 ROH
2 ROH
C. TREE
C. TREE
2 ROH
c.
c.
c.
TREE
TREE
TREE
c.
c.
c.
TREE
TREE
TREE
2 ROH
2 ROH
8 FT
LIAB.
2.0000
1.0000
.7500
2.7000
1.0000
1.0000
2.0000
.7500
2.7000
1.0000
.3300
1.0000
1.0000
.7500
2.7000
1.0000
1.0000
15.2500
2.0000
1.0000
.7500
2.7000
1.0000
1.0000
2.0000
.7500
2.7000
1.0000
1.0000
.1200
1.0000
1.0000
1.5000
2.0000
.3300
1.0000
1.0000
1.2500
2.7500
1.0000
1.0000
20.0000
2.0000
1.0000
1.2500
2.7500
1.0000
1.0000
2.0000
1.2500
2.7500
1.0000
.3300
1.0000
1.0000
1.2500
2.7500
1.0000
15.0000
2.0000
1.0000
1.2500
2.7500
1.0000
1.0000
2.0000
1.2500
2.7500
1.0000
1.0000
6.0000
10.0000
.1200
1.0000
5.0000
630.0000
1.0000
36.0000
C
V
C
C
V
V
C
C
C
V
V
V
C
V
C
C
C
V
V
V
C
V
V
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
V
V
V
V
V
F
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
F
V
1992.
B-124KC09)
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
/ •■V
Information presented is prepared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C9.20
Projections for Planning Purposes Only
Not to be Used without Updating after October 24,
B-124KC09)
1992.
PEACHES, FIRST YEAR
E a s t a n d N o r t h e a s t Te x a s D i s t r i c t s ( 5 & 9 )
1992 Projected Costs and Returns per Acre
GROSS INCOME Description
SSSSSSSSSSSSSSSSSSSSBSSBBSSS
-WARNING- No gross receipts
VARIABLE COST Description
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
Quantity
$ / Unit
To t a l
Unit $ / Unit
To t a l
Unit
Quantity
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
acre
appl
appl
tree
appl
lb.
lb.
lb.
appl
lb.
acre
appl
lb.
appl
appl
Acre
Acre
Hour
Hour
10.000
43.750
14.250
2.500
4.250
.280
.300
.110
43.750
.280
20.000
4.250
.280
43.750
14.250
5.500
5.395
Total PREHARVEST
Interest - OC Borrowed
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
18.32
243.86
102.50
805.28
417.856
Dol .
Total VARIABLE COST
0. 100
41.79
847.07
-847.07
GROSS INCOME minus VARIABLE COST
FIXED COST Description
J!PN
Yo u r
Estimate
Unit
Machinery and Equipment
Land
Total FIXED Cost
To t a l
ssss
BBBBSSSSSSS
Acre
Acre
250.09
15.00
265.09
Total of ALL Cost
111 2 . 1 5
NET PROJECTED RETURNS
111 2 . 1 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. Theso projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C9.21
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992,
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
PRODUCT NAHE
NUMBER
OF
UNITS
B-1241(C09)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
-WARNING- NO VALID RECEIPTS RECORDS
DATE
STAGE
OF
PRODUCTION
08/11/91 PREHARVEST
08/16/91 PREHARVEST
08/16/91 PREHARVEST
08/21/91 PREHARVEST
09/11/91 PREHARVEST
09/16/91 PREHARVEST
09/16/91 PREHARVEST
09/21/91 PREHARVEST
01/16/92 PREHARVEST
02/02/92 PREHARVEST
02/02/92 PREHARVEST
02/16/92 PREHARVEST
03/10/92 PREHARVEST
04/10/92 PREHARVEST
04/15/92 PREHARVEST
04/15/92 PREHARVEST '
04/15/92 PREHARVEST
04/15/92 PREHARVEST
04/15/92 PREHARVEST
04/20/92 PREHARVEST
05/10/92 PREHARVEST
05/15/92 PREHARVEST
05/15/92 PREHARVEST
05/15/92 PREHARVEST
05/15/92 PREHARVEST
05/20/92 PREHARVEST
06/10/92 PREHARVEST
06/15/92 PREHARVEST
06/15/92 PREHARVEST
06/15/92 PREHARVEST
06/15/92 PREHARVEST
06/15/92 PREHARVEST
06/20/92 PREHARVEST
07/10/92 PREHARVEST
07/20/92 PREHARVEST
07/31/92 PREHARVEST
TYPE
INPUT NAHE
NUMBER
OF
OF
INPUT
M
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
CUSTOM 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
5.0000
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
NON
CASH
FIXED LANDLORD
OR
SHARE
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
V
V
V
V
c
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.
C9.22
B-124KC09)
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992,
PEACHES, SECOND YEAR
East and Northeast Texas Districts (5 & 9)
1992 Projected Costs and Returns per Acre
GROSS INCOME Description
-WARNING- No gross receipts
VARIABLE COST Description
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
Quantity Unit $ / Unit
To t a l
Unit $ / Unit
To t a l
Quantity
O.50O
5.000
24.000
12.000
12.000
24.000
1.000
1.000
24.000
1.000
40.392
28.000
318.311
appl
tree
lb.
lb.
lb.
lb.
appl
appl
lb.
acre
Acre
Acre
Hour
Hour
Dol .
Total VARIABLE COST
5.500
5.357
0.100
12.50
6.72
3.60
1.32
6.72
4.25
11.00
6.72
20.00
80.77
16.87
222.16
150.00
31.83
581.58
GROSS INCOME minus VARIABLE COST
-581.58
Unit
.FIXED COST Description
Acre
Acre
Acre
Machinery and Equipment
Land
Perennial Crop
J^\.
14.250
2.500
.280
.300
. 11 0
.280
4.250
11.000
.280
20.000
Your
Estimate
To t a l
200.74
15.00
133.46
Total FIXED Cost
349.20
Total of ALL Cost
930.78
NET PROJECTED RETURNS
-930.78
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 mambars of the Texas Agricultural Extension Service and approved for publication.
C9.23
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992.
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PRODUCT NAHE
NUMBER
OF
UNITS
PROD.
B-124KC09)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
-HARNING- NO VALID RECEIPTS RECORDS
D AT E
02/02/92
08/10/92
08/20/92
09/15/92
09/15/92
09/20/92
01/15/93
01/15/93
01/31/93
02/15/93
03/15/93
03/15/93
03/15/93
04/20/93
05/15/93
05/15/93
05/20/93
06/10/93
06/15/93
06/15/93
06/15/93
06/15/93
06/15/93
06/20/93
06/30/93
07/20/93
07/31/93
07/31/93
S TA G E
TYPE
OF
OF
PRODUCTION INPUT
H
H
H
E
M
H
E
H
H
H
E
E
E
H
E
H
M
H
H
E
E
H
E
H
E
H
L
K
INPUT NAME
NUHBER
O
F
UNITS
PRUNING
SHREDDING
DISCING-TANDEH
PEACH BORE
SPRAYING
DISCING-TANDEH
PEACH TREES
OTHER LABOR
PICKUP TRUCK
OTHER LABOR
NITROGEN
PHOSPHORUS
POTASSIUM
DISCING-TANDEH
NITROGEN
OTHER LABOR
DISCING-TANDEH
SHREDDING
SPRAYING
FOLIAR INSECT.
BACTERIAL SPOT
OTHER LABOR
NITROGEN
DISCING-TANDEH
MISCELLANEOUS
DISCING-TANDEH
PEACHES
PEACHES
2 ROH
8 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
NON
CASH
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
V
C
C
V
V
C
C
C
C
V
V
V
V
C
C
VV
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.
C9.24
/"""SSHIk
Projections for Planning Purposes Only
Not to be Used without Updating after October 24
B-124KC09)
1992.
PEACHES, THIRD YEAR
E a s t a n d N o r t h e a s t Te x a s D i s t r i c t s ( 5 & 9 )
1992 Projected Costs and Returns per Acre
GROSS INCOME Description
PEACHES
PEACHES
PEACHES
PEACHES
CULLS
JUMBO
NUMBER
NUMBER
Quantity Unit $ / Unit
1
2
10.000
5.000
25.000
10.000
bu.
bu.
bu.
bu.
0.0001
40.0000
18.0000
12.0000
Total GROSS Income
VA R I A B L E C O S T D e s c r i p t i o n
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 - M a c h i n e r y
- Machinery
Repairs
- Machinery
Labor
- Other
Yo u r
Estimate
ssssssss:
0.00
200.00
450.00
120.00
770.00
Quantity
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
Unit $ / Unit
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
14.250
10.000
40.000
2.500
.280
.300
. 11 0
11 . 0 0 0
10.000
11 . 8 7 0
11 . 8 7 0
11 . 8 7 0
15.920
13.650
13.650
20.000
.280
.300
. 11 0
13.650
13.650
15.920
15.920
10.620
5.500
4.415
To t a l
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
20.25
237.08
284.75
898.44
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
53.30
1.71
1.05
5.86
88.00
149.93
323 .892
Dol .
0.100
32.39
Total VARIABLE COST
1080.76
GROSS INCOME minus VARIABLE COST
-310.76
FIXED COST Description
Unit
Acre
Acre
Acre
Machinery and Equipment
Land
Perennial Crop
To t a l F I X E D C o s t
To t a l
sssssssss
367.45
15.00
245.15
:ssssssss
627.60
To t a l o f A L L C o s t
1708.35
NET PROJECTED RETURNS
-938.35
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.
C9.25
Projections for Planning Purposes Only
Not to be Used without Updating after October 24,
D AT E
S TA G E
OF
PRODUCTION
06/20/94
06/20/94
06/20/94
06/20/94
D AT E
TYPE
OF
S TA G E
O
F
PRODUCTION
08/09/93 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
01/14/94 PREHARVEST
01/30/94 PREHARVEST
01/30/94 PREHARVEST
01/31/94 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
02/19/94 PREHARVEST
03/11/94 PREHARVEST
03/11/94 PREHARVEST
03/25/94 PREHARVEST
03/25/94 PREHARVEST
03/30/94 PREHARVEST
04/05/94 PREHARVEST
04/07/94 PREHARVEST
04/08/94 PREHARVEST
04/08/94 PREHARVEST
04/15/94 PREHARVEST
04/15/94 PREHARVEST
04/15/94 PREHARVEST
04/22/94 PREHARVEST
04/22/94 PREHARVEST
04/29/94 PREHARVEST
04/29/94 PREHARVEST
04/30/94 PREHARVEST
05/05/94 PREHARVEST
05/05/94 PREHARVEST
05/05/94 PREHARVEST
05/06/94 PREHARVEST
05/06/94 PREHARVEST
05/13/94 PREHARVEST
05/13/94 PREHARVEST
05/15/94 PREHARVEST
05/15/94 PREHARVEST
05/20/94 PREHARVEST
05/20/94 PREHARVEST
05/25/94 PREHARVEST
05/26/94 PREHARVEST
05/27/94 PREHARVEST
05/27/94 PREHARVEST
06/03/94 PREHARVEST
06/03/94 PREHARVEST
06/15/94 PREHARVEST
06/15/94 PREHARVEST
06/20/94 HARVEST
06/20/94 HARVEST
06/20/94 HARVEST
06/20/94 HARVEST
06/30/94
06/30/94
06/30/94
TYPE
OF
O
F
UNITS
PEACHES
PEACHES
PEACHES
PEACHES
NUHBER 1
JUHBO
NUHBER 2
CULLS
INPUT NAHE
25.0000
5.0000
10.0000
10.0000
.0000
.0000
.0000
.0000
N U M B E R iCASH
OF
NON
UNITS
iCASH
INPUT
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
1HEIGHT
PER
1HEAD
NUHBER
PROD.
A
A
A
A
HARVEST
HARVEST
HARVEST
HARVEST
PRODUCT NAME
SHREDDING
2 ROH
DISCING-TANDEM
8 FT
PEACH BORE
SPRAYING
AIRBLAST
HERBICIDE
PEACH
DISCING-TANDEH
8 FT
DORHANT OIL
PEACH TREES
OTHER LABOR
PICKUP TRUCK
3/4 TON
SHED, PACK,STORE
PRUNING
APPLY FERTILIZER
NITROGEN
PHOSPHORUS
POTASSIUH
BACTERIAL SPOT
SPRAYING
AIRBLAST
OTHER LABOR
HERBICIDE
PEACH
SPRAYING
AIRBLAST
PINK BUD
3RD
SPRAYING
AIRBLAST
PETAL FALL
3RD
2 ROH
SHREDDING
DISCING-TANDEH
8 FT
THINNING
SPRAYING
AIRBLAST
SHUCK SPLIT
3RD
SPRAYING
AIRBLAST
FIRST COVER
3RD
OTHER LABOR
SPRAYING
AIRBLAST
SECOND COVER
3RD
SPRAYING
AIRBLAST
3RD
THIRD COVER
PEACH
HISCELLANEOUS
NITROGEN
PHOSPHORUS
POTASSIUM
AIRBLAST
SPRAYING
FOURTH COVER
3RD
AIRBLAST
SPRAYING
FIFTH COVER
3RD
DISCING-TANDEH
8 FT
OTHER LABOR
AIRBLAST
SPRAYING
SIXTH COVER
3RD
SHREDDING
2 ROH
DISCING-TANDEH
8 FT
SPRAYING
AIRBLAST
SEVENTH COVER
3RD
SPRAYING
AIRBLAST
PRE-HARVEST
3RD
DISCING-TANDEH
8 FT
OTHER LABOR
HAULING PEACHES YEAR3
CONTAINERS
PEACH
HARVESTING LABOR1
PICKING BOXES
PEACHES
PEACHES
YEAR
1
PEACHES
YEAR 2
PEACHES
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 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
B-124KC09)
1992.
•
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
V
c
V
c
c
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
^B*\
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 October 24
B-1241(C09)
1992.
PEACHES, FOURTH YEAR
East and Northeast Texas Districts (5 & 9)
1992 Projected Costs and Returns per Acre
GROSS INCOME Description
PEACHES CULLS
PEACHES JUMBO
PEACHES NUMBER 1
PEACHES NUMBER 2
Quantity
15.000
7.500
37.500
15.000
Unit
bu.
bu.
bu.
bu.
$ / Unit
0.0001
40.0000
18.0000
12.0000
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
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
131.500
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
$ / Unit
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
4.713
0.00
300.00
675.00
180.00
To t a l
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
20.25
237.08
619.75
1301.21
542.000
6.346
60.000
each
Acre
Acre
Hour
Hour
.650
5.500
4.000
Total HARVEST
Interest - OC Borrowed
Your
Estimate
1155.00
Total GROSS Income
VARIABLE COST Description
To t a l
352.29
10. 18
6.27
34.90
240.00
643.66
687.167
Dol .
0.100
68.72
Total VARIABLE COST
2013.58
GROSS INCOME minus VARIABLE COST
-858.58
FIXED COST Description
Unit
sss =
Acre
Acre
Acre
Machinery and Equipment
Land
Perennial Crop
To t a l
409.95
15.00
357.75
Total FIXED Cost
782.71
Total of ALL Cost
2796.29
NET PROJECTED RETURNS
-1641.29
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.
C9.27
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992,
DATE
06/19/95
06/19/95
06/19/95
06/19/95
STAGE
OF
PRODUCTION
HARVEST
HARVEST
HARVEST
HARVEST
DATE
01/30/94
04/06/94
07/19/94
08/10/94
08/19/94
09/14/94
09/14/94
09/14/94
09/19/94
11 / 1 4 / 9 4
01/14/95
01/30/95
01/30/95
02/09/95
02/09/95
02/09/95
02/09/95
02/14/95
02/14/95
02/14/95
02/14/95
03/10/95
03/10/95
03/14/95
03/24/95
03/24/95
03/31/95
04/07/95
04/07/95
04/09/95
04/14/95
04/14/95
04/14/95
04/21/95
04/21/95
04/28/95
04/28/95
04/29/95
05/05/95
05/05/95
05/12/95
05/12/95
05/14/95
05/19/95
05/19/95
05/19/95
05/26/95
05/26/95
06/02/95
06/02/95
06/09/95
06/14/95
06/19/95
06/23/95
06/24/95
06/24/95
06/24/95
06/29/95
06/29/95
06/29/95
06/29/95
06/30/95
STAGE
OF
PRODUCTION
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
HARVEST
HARVEST
HARVEST
TYPE
OF
PROD.
A
A
A
A
PEACHES
PEACHES
PEACHES
PEACHES
TYPE
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
M
E
H
H
D
K
L
L
L
D
PRODUCT NAHE
NUMBER
OF
UNITS
JUMBO
NUHBER 1
NUHBER 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
POTASSIUM
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
COOLER
7.5000
37.5000
15.0000
15.0000
NUMBER
OF
UNITS
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
B-1241(C09)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
.0000
.0000
.0000
.0000
C
C
C
C
.00
.00
.00
.00
N
N
N
N
CASH FIXED LANDLORD
NON- OR SHARE
CASH VARI.
11 OOOO
49 oooo
2000
OOOO
2000
OOOO
oooo
8300
2000
1. OOOO
15 OOOO
1050 OOOO
0500
72! OOOO
12 OOOO
12 OOOO
1 oooo
1 oooo
8300
1 OOOO
15 OOOO
1 oooo
1 oooo
10 oooo
1 oooo
1 oooo
1 oooo
1 oooo
1 oooo
2000
1 oooo
1 oooo
20 oooo
1 oooo
1 oooo
1 oooo
1 oooo
1 oooo
1 oooo
1 oooo
1 oooo
1 oooo
6 ,5000
2000
1 oooo
1 oooo
1 oooo
1 oooo
1 oooo
1 oooo
1 .0000
5 oooo
,2000
542 ,0000
60 oooo
2 ,5000
1 ,0000
1 ,0000
1 .0000
1 .0000
1 ,0000
1 ,0000
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.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.
C9.28
Projections for Planning Purposes Only
Not to be Used without Updating after October 24
B-1241(C09)
1992,
PEACHES, FIFTH YEAR
East and Northeast Texas Districts (5 & 9)
1992 Projected Costs and Returns per Acre
GROSS INCOME Description
PEACHES CULLS
PEACHES JUMBO
PEACHES NUMBER 1
PEACHES NUMBER 2
Quantity
sssssssss
30.000
15.000
75.000
30.000
Unit
bu.
bu.
bu.
bu.
$ / Unit
0.0001
40.0000
18.0000
12.0000
Total GROSS Income
VARIABLE COST Description
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
0.00
600.00
1350.00
360.00
2310.00
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
143.500
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
$ / Unit
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
To t a l
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
20.25
237.08
661.75
1343.21
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
352.29
10. 18
6.27
34.90
240.00
643.66
694.820
Dol.
Total VARIABLE COST
0. 100
69.48
2056.35
GROSS INCOME minus VARIABLE COST
253.65
FIXED COST Description
Unit
Machinery and Equipment
Land
Perennial Crop
Total FIXED Cost
To t a l
ssss
sssssssssss
Acre
Acre
Acre
409.95
15.00
554.71
979.66
Total of ALL Cost
3036.01
NET PROJECTED RETURNS
-726.01
Jjp*\
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.
C9.29
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992,
DATE
STAGE
OF
PRODUCTION
06/19/96
06/19/96
06/19/96
06/19/96
DATE
HARVEST
HARVEST
HARVEST
HARVEST
STAGE
OF
PRODUCTION
0 1 / 3 1 / 9 5 PREHARVEST
0 4 / 0 7 / 9 5 PREHARVEST
07/20/95 PREHARVEST
0 8 / 11 / 9 5 PREHARVEST
08/20/95 PREHARVEST
0 9 / 1 5 / 9 5 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
0 5 / 1 2 / 9 6 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
06/30/96 HARVEST
TYPE
PRODUCT NAHE
O
F
PROD.
UNITS
A
A
A
A
TYPE
PEACHES
PEACHES
PEACHES
PEACHES
JUMBO
-NUMBER 1
NUMBER 2
CULLS
INPUT NAME
15.0000
75.0000
30.0000
30.0000
NUMBER
OF
O
F
INPUT
UNITS
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
PRUNING
THINNING
DISCING-TANDEH
SHREDDING
DISCING-TANDEH
PEACH BORE
SPRAYING
HERBICIDE
DISCING-TANDEH
BACTERIAL SPOT
OTHER LABOR
PICKUP TRUCK
SHED, PACK,STORE
NITROGEN
PHOSPHORUS
POTASSIUM
APPLY FERTILIZER
DORMANT 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
1HEIGHT
PER
1HEAD
NUMBER
OF
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
V
C
V
c
V
c
V
c
c
V
V
c
V
V
V
c
c
c
CASH LANDLORD BRE,
NON- SHARE EVEI
CASH
PROI
C
C
C
C
.00
.00
.00
.00
N
N
N
N
FIXED LANDLORD
OR SHARE
VARI.
C
C
B-124KC09)
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
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.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
S t a f f m e m b e r s o f t h e Te x a s A g r i c u l t u r a l E x t e n s i o n S e r v i c e a n d a p p r o v e d f o r p u b l i c a t i o n .
C9.30
/•"SUlk
Projections for Planning Purposes Only
Not to be Used without Updating after October 24,
f**
B-124KC09)
1992,
PEACHES, SIXTH THROUGH TWELFTH YEARS
East and Northeast Texas Districts (5 & 9)
1992 Projected Costs and Returns per Acre
GROSS INCOME Description
PEACHES CULLS
PEACHES JUMBO
PEACHES ' NUMBER 1
PEACHES NUMBER 2
Quantity
40.000
20.000
100.000
40.000
Unit
ssss
bu.
bu.
bu.
bu.
$ / Unit
0.0001
40.0000
18.0000
12.0000
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
- Machinery
Repairs
- Machinery
Labor
- Other
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
appl
lb.
appl
lb.
lb.
lb.
appl
lb.
appl
appl
appl
appl
appl
appl
acre
appl
appl
appl
appl
appl
Acre
Acre
Hour
Hour
$ / Unit
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
5.500
4.500
0.00
800.00
1800.00
480.00
To t a l
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
20.25
237.08
717.75
1399.21
542.000
6.346
60.000
each
Acre
Acre
Hour
Hour
.650
5.500
4.000
Total HARVEST
Interest - OC Borrowed
Your
Estimate
3080.00
Total GROSS Income
VARIABLE COST Description
To t a l
352.29
10. 18
6.27
34.90
240.00
643.66
750.309
Dol.
Total VARIABLE COST
0. 100
75.03
2117.90
GROSS INCOME minus VARIABLE COST
962.11
FIXED COST Description
Unit
ssss
Acre
Acre
Acre
Machinery and Equipment
Land
Perennial Crop
To t a l
409.95
15.00
1360.31
Total FIXED Cost
1785.26
Total of ALL Cost
3903.16
NET PROJECTED RETURNS
-823.16
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.
C9.31
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992.
DATE
STAGE
OF
PRODUCTION
06/19/97
06/19/97
06/19/97
06/19/97
DATE
HARVEST
HARVEST
HARVEST
HARVEST
TYPE
PROD.
UNITS
A
A
A
STAGE
TYPE
OF
OF
01/31/96 PREHARVEST
04/06/96 PREHARVEST
07/19/96 PREHARVEST
08/10/96 PREHARVEST
08/19/96 PREHARVEST
09/14/96 PREHARVEST
09/14/96 PREHARVEST
09/14/96 PREHARVEST
09/19/96 PREHARVEST
11/14/96 PREHARVEST
01/14/97 PREHARVEST
01/30/97 PREHARVEST
01/30/97 PREHARVEST
02/09/97 PREHARVEST
02/09/97 PREHARVEST
02/09/97 PREHARVEST
02/09/97 PREHARVEST
02/14/97 PREHARVEST
02/14/97 PREHARVEST
02/14/97 PREHARVEST
02/14/97 PREHARVEST
03/10/97 PREHARVEST
03/10/97 PREHARVEST
03/14/97 PREHARVEST
03/24/97 PREHARVEST
03/24/97 PREHARVEST
03/31/97 PREHARVEST
04/07/97 PREHARVEST
04/07/97 PREHARVEST
04/09/97 PREHARVEST
0 4 / 1 4 / 9 7 PREHARVEST
04/14/97 PREHARVEST
04/14/97 PREHARVEST
04/21/97 PREHARVEST
04/21/97 PREHARVEST
04/28/97 PREHARVEST
04/28/97 PREHARVEST
04/29/97 PREHARVEST
05/05/97 PREHARVEST
0 5 / 0 5 / 9 7 PREHARVEST
0 5 / 1 2 / 9 7 PREHARVEST
0 5 / 1 2 / 9 7 PREHARVEST
0 5 / 1 4 / 9 7 PREHARVEST
0 5 / 1 9 / 9 7 PREHARVEST
05/19/97 PREHARVEST
05/19/97 PREHARVEST
05/26/97 PREHARVEST
05/26/97 PREHARVEST
06/02/97 PREHARVEST
06/02/97 PREHARVEST
06/09/97 PREHARVEST
06/14/97 PREHARVEST
06/19/97 PREHARVEST
06/23/97 HARVEST
06/24/97 HARVEST
06/24/97 HARVEST
06/24/97 HARVEST
06/29/97
06/29/97
06/29/97
06/29/97
06/29/97
06/29/97
06/30/97 HARVEST
PEACHES
PEACHES
PEACHES
PEACHES
JUMBO
NUMBER 1
NUMBER 2
CULLS
INPUT NAHE
H
H
M
M
E
H
E
H
E
H
H
N
E
E
E
H
E
E
H
H
E
H
H
E
H
M
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
D
20.0000
100.0000
40.0000
40.0000
NUMBER
O
F
INPUT
H
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
PEACHES
COOLER
1-{EIGHT
PER
1HEAD
NUMBER
OF
A
PRODUCTION
PRODUCT NAME
OF
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 1A
YEAR 2A
YEAR 3A
YEAR 4A
YEAR 5A
STORAGE
11 .0 0 0 0
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
.0000
.0000
.0000
.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
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.
C9.32
■y*%\
CROP PRODUCTS REPORT
October 24, 1992
Crop Product Name
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
SOUARE
CULLS
JUMBO
NUMBER 1
NUMBER 2
CHCUT
WHLSLE
Price
per
Unit
2.6600
.5500
80.0000
.4800
.1500
.1500
.8200
.6500
50.0000
1.5000
1.5000
.0001
40.0000
18.0000
12.0000
4.1700
5.5000
20.0000
9.OOOO
3.4600
Unit
of
Mes.
bu.
lb.
ton
bu.
lb.
bu.
cwt.
bu.
ton
bale
bu.
bu.
bu.
bu.
bu.
cwt.
bu.
EACH
EACH
bu.
Weight
per
Unit
56.OOOO
1.0000
2000.0000
60.0000
1.0000
32.0000
56.0000
60.0000
2000.0000
60.0000
32.OOOO
60.0000
60.0000
60.0000
60.0000
56.0000
56.0000
.0000
.0000
60.0000
Cash
Flow
Row
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.
C9.33
TRACTORS, IMPLEMENTS AND EQUIPMENT
OCTOBER 24, 1992
DESCRIPTION
FIRST NAME
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 MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARM HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT 81
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)
DESCRIPTION
TRACTOR
TRACTOR
:tor
TRACTOR
TRACTOR
IHPLEHENT
TRACTOR
100 HP
100
12000
DI
12000
TRACTOR
125 HP
125
12000
DI
12000
TRACTOR
40 HP
40
12000
DI
12000
TRACTOR
50 HP
DI
DI
12000
12000
4000
880
600
360
400
555
200
10
1
100
50
12000
TRACTOR
75 HP
' 75
BALEHOVER
12000
4000
50
1.1
1.2
230
26400
45000
38
40500
52400
38
47200
15900
38
14300
13750
38
12500
38
23800
.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
230
200
IHPLEHENT
FIRST NAHE
BROADCAST SEEDER
QUALIFYING NAHE
HORSEPOHER RATING (HP)
25
USEFUL LIFE (HR OR HI)
1200
FUEL TYPE
1200
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
50
SPEED
(HI/H)
4.0
HIDTH
(FT)
20
FIELD EFFICIENCY (X)
67
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
1.1
LABOR MULTIPLIER
1.2
CURRENT LIST PRICE
($)
495
SALVAGE VALUE
(X)
10
CURRENT HARKET VALUE
($)
425
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
5
OFF FARH PARTS & LABOR ($)
10
ON FARH OHNER LABOR (HR)
5
ANNUAL USE BASE (HR OR HI)
50
REPAIR COEFFICIENT #1
.777
DEPRECIATION FACTOR 81
.6
YEARS OHNED
10
REPAIR COEFFICIENT #2
1.4
DEPRECIATION FACTOR 82
.885
CAPACITY (DEF.,CALC.)
C
FUEL USE (DEF..CALC.)
C
1
R & H CALC. (81,82)
LEASE CALC. (HOUR,YEAR)
IHPLEHENT
IHPLEHENT
CULTIVATOR
ROLLING
65
2500
IHPLEHENT
IENT
CULTIVATOR - 13 CULTIVATOR - 20
TOOL BAR
TOOL BAR
50
75
2500
2500
IHPLEHENT
DISC
OFFSET
DISC-TANDEM
13 FT
35
46
2500
2500
2500
2500
2500
2500
2500
250
5
12
75
150
3.8
13.3
67
150
3.8
20
67
100
4.8
10
83
100
4.5
13
83
1.1
1.2
300
10
250
1.1
1.2
1125
10
900
1.1
1.2
1700
10
1350
1.1
1.2
1.1
1.2
2125
364
.6
10
1.3
885
C
C
2
.364
.6
10
1.3
.885
C
c
2
10
1700
2520
.364
.364
.364
. 9
10
1.3
.6
10
1.3
.6
10
1.3
.885
.885
.885
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 Toxas Agricultural Extension Service and approved for publication.
C9.34
2800
10
DESCRIPTION
j fi * \
FIRST NAHE
QUALIFYING NAME
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
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 (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 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 NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /MI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y
(AC/HR)
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 H 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 81
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
IHPLEHENT
DISC-TANDEH
8 FT
IHPLEMENT
IHPLEHENT
DRILL
GRAIN
FERT. SPREADER
IMPLEMENT
GOPHER POISONER
IHPLEHENT
HARROWS
LISTER/BEDDER
30
25
20
10
10
55
2500
1200
1200
1200
2500
2500
2500
1200
1200
1200
2500
2500
100
4.5
8
83
50
4.0
10
72
50
4
20
67
25
4.5
30
80
35
4.5
9
80
175
4.0
1.1
1.2
1.1
1.2
1400
1450
1400
10
1260
1150
1.1
1.2
560
10
495
1.1
1.2
875
10
1.1
1.2
1
100
1
700
1120
364
.6
10
1.3
885
C
C
2
.777
.777
.777
.364
.364
.6
10
1.4
.6
10
1.4
.6
8
1.4
.6
10
1.3
.6
10
1.3
.885
.885
.885
.885
.885
C
C
1
C
C
2
C
C
2
C
C
2
IMPLEMENT
80
1.1
1.2
10
50
C
C
2
IHPLEHENT
MOLDBOARD PLOH
3 BOTTOH
13.3
IHPLEMENT
HOLDBOARD PLOH
4 BOTTOH
IHPLEHENT
PLANTER
4 ROH
IHPLEHENT
SHREDDER
2 ROH
IHPLEHENT
SHREDDER
4 ROH
SPRAYER
50
70
15
20
30
20
2500
2500
1200
2000
2000
1200
2500
2500
1200
2000
2000
1200
100
4.5
4.0
80
100
4.5
5.3
80
30
4.5
50
3.7
100
4
13.3
13.3
60
50
3.7
6.7
80
80
53
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1200
1680
1680
1795
3250
10
10
10
10
10
1080
1350
1350
1625
2600
1.1
1.2
675
10
525
364
.6
10
1.3
885
C
C
2
.364
.777
.6
10
1.3
.6
10
1.4
.230
.230
.777
.6
10
1.4
.6
10
13.3
.6
10
1.4
.885
.885
.885
.885
1.4*
.885
C
C
2
C
C
2
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.
C9.35
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR MI)
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 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 ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT 81
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT #2
DEPRECIATION FACTOR #2
CAPACITY (DEF..CALC.)
FUEL USE (DEF..CALC.)
R & H CALC. (81,82)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
-tSBBBaaass
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REMAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( % )
CURRENT HARKET VALUE ($)
L E A S E PAY H E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARH HIRED LABOR (HR)
OFF FARM PARTS & LABOR ($)
ON FARM OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR 81
YEARS OHNED
REPAIR COEFFICIENT 82
DEPRECIATION FACTOR 82
CAPACITY (DEF.,CALC.)
FUEL USE (DEF..CALC.)
R & H CALC. (81,82)
LEASE CALC. (HOUR,YEAR)
IMPLEME N
T
IHPLEHENT
IHPLEHENT
IMPLEMENT
IHPLEHENT
EQUIPMENT
SP RAYER
C. TREE
SPRAYER
PASTURE
TRAILER
FLATBED3
20
30
1200
1200
1200
15
300
TRAILER
FLATBED4
15
300
1200
1200
1200
300
300
75
4.8
24
53
20
4.5
8
60
50
4
30
53
4.4
26.2
100
.52
1.1
1.2
1.1
1.2
1.1
1.2
6600
1695
10
10
6000
1500
1.1
1.2
775
10
620
1200
100
.52
1.1
1.2
1200
10
1200
1
1
1.50
1
1
6
10
10
SPRAYER
AIRBLAST
30
.777
.777
.777
.6
10
1.4
.6
10
1.4
.6
10
1.4
.885
.885
.885
C
C
2
C
C
2
EQUIPHENT
EQUIPMENT
1200
10
CHAIN SAH r**%^
18
GA
18
.5
6
300
300
C
C
2
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
uasBBSBSBDatea
CHRISTMAS TREE
BALER
COOLER
STORAGE
FEEDER
HOG SOH
FEED ER
HINERAL
FEEDER
HKT HOG
HAY RING
90
6
5
6
10
90
30000
EL
30000
6
5
6
10
9
2000
1
1
1
1
500
2600
1200
140
6000
1125
500
2600
1200
140
6000
1125
.3
20
.1
1.40
.3
20
2.25
1
1
1
1
9
2000
Information presented is prepared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C9.36
DESCRIPTION
J ^
J"*^
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR MI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT MARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARM HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT 81
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT 82
DEPRECIATION FACTOR 82
CAPACITY (DEF..CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REMAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /MI)
ANNUAL USE (HR OR HI)'
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
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 82
DEPRECIATION FACTOR 82
CAPACITY (DEF..CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (81,82)
LEASE CALC. (HOUR,YEAR)
EQUIPHENT
EQUIPMENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
NERAL FEEDER
PICKING BOXES
PEACHES
ROUND RING
SELF FEEDER
SQUEEZE CHUTE
5
10
10
10
20
STOCK TRAILER
10
'
10
5
10
10
10
20
1
1
1
1
1
1
140
400
75
250
1400
50
140
400
75
250
1400
24
.70
1
.1
1
1.4
.1
1
EQUIPHENT
1
EQUIPMENT
EQUIPMENT
EQUIPMENT
EQUIPHENT
EQUIPHENT
TRAILER
16 FT
TRAILER
20 FT
TRAILER
24 FT
TRAILER
FLATBED
HATER SYSTEH
HATERERS
HOG
10
10
10
10
20
5
10
10
10
10
20
5
1
1
1
1
1
1
2800
3000
3500
3600
240
2800
3000
3500
1200
10
1200
3600
240
.1
56
.1
56
.1
56
2
10
9
4.80
1
1
1
1
1
1
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
staff members of the Texas Agricultural Extension Service and approved for publication.
C9.37
OPERATING INPUT RESOURCES
October 24, 1992
Operating Input
2-4-D
ADVERTISING
BACTERIAL SPOT
BACTERIAL SPOT
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, 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
INSECTICIDE
INSURANCE
LAND RENT
LIME
LP GAS
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
C. TREE
CORN
CORN
COTTON
HAYH
PASTURE
PEACH
SORGHUM
SOYBEANS
WHEAT
COW-CALF
ARROWLF
CRIMSON
SOYBEANS
C. TREE
CORN
COTTON
C0TT0N2
SM.GRAIN
SORGHUM
SOYBEANS
WHEAT
LIAB.
Price
per
Unit
Unit
of
Measure
Cash
Flow
Row
2.56
.50
11
11
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
.10
.08
.16
.11
.09
.13
.20
.21
13.65
17.75
15.92
22.30
4.90
3.28
4.25
13.65
17.75
20.00
21.56
6.00
13
90
8.43
8
16
5.00
6.00
10
6.5
15.50
15
10.
1.50
1.50
.75
8.50
5.00
9.00
6.00
3. 10
5.00
5.50
6.00
1000.00
15
25
1.00
qt.
tree
appl
appl
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
lb.
gal
lb.
lb.
acre
acre
acre
lb.
acre
lb.
oz.
head
acre
acre
acre
lb.
acre
acre
acre
lb.
appl
appl
acre
$
acre
ton
gal.
45
55
45
45
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
45
48
43
43
43
45
45
45
45
45
45
45
45
55
55
44
50
'"-*\
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.
C9.38
Operating Input
j-fBN
MARKETING
MARKETING
MISCELLANEOUS
MISCELLANEOUS
NETTING
NITROGEN
NITROGEN
NITROGEN
NITROGEN
PASTURE
PASTURE
PASTURE RENT
PEACH BORE
PEACH TREES
PETAL FALL
PETAL FALL
PHEREMONE TRAP
PHOSPHATE
PHOSPHATE
PHOSPHATE
PHOSPHORUS
PINK BUD
PINK BUD
POISON GRAIN
POTASH
POTASSIUM
PRE-HARVEST
PRE-HARVEST
RAISING HERD REP
SACKS
SALT
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
WAREHOUSE FEES
WEED CONTROL
COW-CALF
STOCKER
COW-CALF
PEACH
COTTON
DRY
SORGHUM
WINTER
3RD
4-12
COTTON
SORGHUM
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
Price
per
Unit
8.25
8.50
5.00
20.0
.30
.28
.25
.29
.196
161.00
134.47
12.0
14.25
2.50
11.87
18.75
3.00
.23
.12
.21
.30
11.87
18.75
.65
.13
. 11
10.62
17
200
.25
.06
12.00
1.40
5.75
13.65
17.75
1.08
.40
.20
.64
.20
1.25
.20
.23
.093
.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
10.00
5.60
24.00
4. 11
2.00
18.68
43.75
Unit
of
Measure
Cash
Flow
Row
head
head
head
acre
tree
lb.
lb.
lb.
lb.
head
acre
acre
appl
tree
appl
appl
each
lb.
lb.
lb.
lb.
appl
appl
lb.
lb.
lb.
appl
appl
head
each
lb.
head
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
bale
appl
55
55
55
55
55
44
44
44
44
47
47
52
45
43
45
45
45
44
44
44
44
45
45
45
44
44
45
45
55
55
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
55
45
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 rancb operation. Those projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C9.39