B-1241(C13)
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992
D AT E
S TA G E
O
F
PRODUCTION
PRODUCT NAHE
TYPE
HEIGHT
NUHBER
PER
OF
OF
HEAD
UNITS
PROD.
CASH LANDLORD BREAK
NON- SHARE EVEN
CASH
PROD.
-^B^
Bnapocgc aBagangaaacosoBg
A
06/20/92 HARVEST
D AT E
S TA G E
OF
PRODUCTION
09/11/91 PREHARVEST
09/21/91 PREHARVEST
10/02/91 PREHARVEST
10/06/91 PREHARVEST
10/09/91 PREHARVEST
10/11/91 PREHARVEST
10/16/91 PREHARVEST
10/19/91 PREHARVEST
10/21/91 PREHARVEST
10/21/91 PREHARVEST
10/21/91 PREHARVEST
10/23/91 PREHARVEST
10/26/91 PREHARVEST
10/26/91 PREHARVEST
11/02/91 PREHARVEST
11/11/91 PREHARVEST
11/11/91 PREHARVEST
12/01/91 PREHARVEST
12/02/91 PREHARVEST
12/16/91 PREHARVEST
12/16/91 PREHARVEST
01/02/92 PREHARVEST
01/16/92 PREHARVEST
01/21/92 PREHARVEST
02/01/92 PREHARVEST
02/02/92 PREHARVEST
02/11/92 PREHARVEST
02/11/92 PREHARVEST
02/16/92 PREHARVEST
03/10/92 PREHARVEST
03/10/92 PREHARVEST
03/10/92 PREHARVEST
03/15/92 PREHARVEST
03/30/92 PREHARVEST
04/10/92 PREHARVEST
04/10/92 PREHARVEST
04/10/92 PREHARVEST
04/30/92 PREHARVEST
05/10/92 PREHARVEST
05/10/92 PREHARVEST
05/10/92 PREHARVEST
05/20/92 PREHARVEST
05/20/92 PREHARVEST
06/20/92 HARVEST
06/30/92
06/30/92
TYPE
ONIONS
INPUT
SHREDDING
DISC OFFSET
HIRED LABOR
DISC OFFSET
PLOHING
PLANING
BEDDING
SHAPING
PHOSPHATE
NITROGEN (DRY)
APPLY.FERTILIZER
IRRIGATION
HERBICIDE
SPRAYING
HIRED LABOR
SEED
PLANTING
CULTIVATING
HIRED LABOR
NITROGEN (LIQ)
IRRIGATION
HIRED LABOR
CULTIVATING
IRRIGATION
PICKUP TRUCK
HIRED LABOR
FUNGICIDE
PESTICIDE APPL.
CULTIVATING
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
CULTIVATING
IRRIGATION
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
IRRIGATION
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
FUNGICIDE
PESTICIDE APPL.
HARV.,PACK & HKT
HISC ADHIN O/H
LAND - CASH RENT
C
.00
Y
N U H B E R 1CASH FIXED LANDLORD
OF
1NON
O
R
SHARE
UNITS
1CASH VARI.
INPUT NAHE
O
F
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
.0000
500.0000
12 FT
12 FT
HLDBOARD
LAND
6 ROH
VEG
ONION
12 FT
ONION
STANHAY
4 ROH
VEG
4 ROH
VEG
3/4 TON
ONION
4 ROH
ONION
ONION
4 ROH
VEG
ONION
ONION
VEG
ONION
RIDOMIL
BRAVO
ONIONS
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
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
V
V
V
c
c
c
c
c
c
V
V
V
V
V
V
F
F
c
c
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
■-**%
J0mS[
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.
C13.76
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992,
/f^N
B-1241(C13)
FRESH MARKET SPINACH, IRRIGATED
Southwest Texas District-13 (Wlntergarden Region)
1992 Projected Costs and Returns per Acre
GROSS INCOME Description
SPINACH
FRESH
Unit $ / Unit
Quantity
400.000
bu.
5.7500
Total GROSS Income
VARIABLE COST Description
PREHARVEST
PHOSPHATE
NITROGEN (DRY)
HERBICIDE
SEED
NITROGEN (DRY)
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
Fuel & Lube
Machinery
Irrigation
Machinery
Repairs
Irrigation
Labor
Machinery
Other
Irrigation
Total PREHARVEST
HARVEST
HARV..PACK & MKT
Quantity
120.000
30.000
1.000
8.000
60.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
3.990
7.000
1.600
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
.250
.210
68.000
4.500
.210
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
5.651
5.650
5.649
400.000
bu.
4.250
160.247
Dol.
0 . 11 0
30.00
6.30
68.00
36.00
12.60
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
18.25
34.96
4.67
8.00
22.55
39.55
9.04
1700.00
17.63
2145.54
5 . 3 6 p e r b u . o f S P I N ACH
154.46
GROSS INCOME minus VARIABLE COST
Unit
ssss
acre
Acre
Acre
Acre
To t a l
8.00
66.78
28.00
50.00
152.78
Total FIXED Cost
Break-Even Price, Total Cost $
To t a l
1700.00
; oo s t $ $
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
MISC ADMIN O/H
Machinery and Equipment
Irrigation
Land
2300.00
427.92
Total VARIABLE COST
FIXED COST Description
Your
Estimate
2300.00
Unit $ / Unit
Total HARVEST
Interest - OC Borrowed
To t a l
5 . 7 4 p e r b ur. of SPINACH
2298.33
Total of ALL Cost
1.67
NET PROJECTED RETURNS
Spinach is 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.
C13.77
B-124KC13
Only
P r o j e c t i o n s for Planning Purposes
No1: to 1o e U s e d w i t h o u t U p d a t i n g a f t e r O c t o b e r 2 4 , 1992.
D AT E S TA G E
OF
PRODUCTION
01/25/93 HARVEST
D AT E
S TA G E
OF
PRODUCTION
03/15/92 PREHARVEST
06/30/92
08/01/92 PREHARVEST
08/03/92 PREHARVEST
08/05/92 PREHARVEST
08/07/92 PREHARVEST
08/09/92 PREHARVEST
08/10/92 PREHARVEST
08/15/92 PREHARVEST
08/20/92 PREHARVEST
08/20/92 PREHARVEST
08/20/92 PREHARVEST
08/25/92 PREHARVEST
08/25/92 PREHARVEST
09/01/92 PREHARVEST
09/05/92 PREHARVEST
09/10/92 PREHARVEST
09/10/92 PREHARVEST
09/15/92 PREHARVEST
09/15/92 PREHARVEST
09/20/92 PREHARVEST
09/20/92 PREHARVEST
09/25/92 PREHARVEST
09/30/92 PREHARVEST
09/30/92 PREHARVEST
09/30/92 PREHARVEST
10/01/92 PREHARVEST
10/10/92 PREHARVEST
10/10/92 PREHARVEST
10/10/92 PREHARVEST
10/20/92 PREHARVEST
10/25/92 PREHARVEST
10/25/92 PREHARVEST
10/25/92 PREHARVEST
11/01/92 PREHARVEST
11/10/92 PREHARVEST
11/10/92 PREHARVEST
11/15/92 PREHARVEST
11/20/92 PREHARVEST
11/25/92 PREHARVEST
11/25/92 PREHARVEST
11/25/92 PREHARVEST
11/30/92 PREHARVEST
12/15/92 PREHARVEST
12/15/92 PREHARVEST
12/15/92 PREHARVEST
01/10/93 PREHARVEST
01/25/93 HARVEST
01/31/93
TYPE
PRODUCT NAHE
OF
TYPE
OF
FRESH
SPINACH
HEAD
CASH LANDLORD BREAK
NON- SHARE EVEN
CASH
PROD.
.0000
400.0000
C
.00
Y
N U H B E R 1:ash FIXED LANDLORD
O
R
SHARE
OF
1NON
U N I T S 1CASH VARI.
INPUT NAHE
INPUT
0
E
H
H
H
H
H
H
H
E
E
H
E
H
H
H
E
H
0
E
E
G
H
E
E
G
H
E
E
G
H
E
E
G
H
E
G
0
H
E
E
G
H
E
E
G
0
G
K
PER
UNITS
PROD.
A
HEIGHT
NUHBER
OF
M n n n b b o s b BSnSXEBBoVS
IRRIGATION
HISC ADHIN 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
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. . These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C13.78
Projections for Planning Purposes Only
Not to be Used without Updating after October 24,
B-1241(C13)
1992
PROCESSED SPINACH, IRRIGATED
Southwest Texas Distr1ct-13 (Wlntergarden Region)
1992 Projected Costs and Returns per Acre
GROSS INCOME Description
SPINACH PROCESS.
Quantity
10.000
Unit
ton
$ / Unit
74.OOOO
Total GROSS Income
VARIABLE COST Description
PREHARVEST
PHOSPHATE
NITROGEN (DRY)
HERBICIDE
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
Your
Estimate
740.00
740.00
Quantity
75.000
110.000
1.000
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
lb.
lb.
acre
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
$ / Unit
.250
.210
68.000
14.000
3.500
14.000
22.500
3.500
14.000
3.500
.210
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
5.651
5.650
5.649
To t a l
18.75
23.10
68.00
14.00
3.50
14.00
22.50
3.50
14.00
3.50
12.60
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
18.25
34.96
4.67
8.00
22.55
33.90
9.04
433.82
Total PREHARVEST
Interest - OC Borrowed
To t a l
176.028
Dol .
0. 110
19.36
Total VARIABLE COST
453.18
GROSS INCOME minus VARIABLE COST
286.82
FIXED COST Description
MISC ADMIN O/H
Machinery and Equipment
Irrigation
Land
Unit
acre
Acre
Acre
Acre
To t a l
8.00
66.78
28.00
50.00
S==SBSSSSSC
Total FIXED Cost
152.78
Total of ALL Cost
605.96
NET PROJECTED RETURNS
134.04
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.
C13.79
B-124KC13)
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992,
DATE
STAGE
TYPE
OF
OF
PRODUCTION
DATE
PROD.
A
0 2 / 2 6 / 9 2 HARVEST
STAGE
O
F
PRODUCTION
07/01/91
08/02/91 PREHARVEST
0 8 / 0 4 / 9 1 PREHARVEST
08/06/91 PREHARVEST
08/08/91 PREHARVEST
08/10/91 PREHARVEST
08/12/91 PREHARVEST
08/16/91 PREHARVEST
08/21/91 PREHARVEST
08/21/91 PREHARVEST
08/21/91 PREHARVEST
08/26/91 PREHARVEST
08/26/91 PREHARVEST
0 9 / 0 6 / 9 1 PREHARVEST
0 9 / 11 / 9 1 PREHARVEST
0 9 / 1 6 / 9 1 PREHARVEST
0 9 / 2 1 / 9 1 PREHARVEST
0 9 / 2 1 / 9 1 PREHARVEST
0 9 / 2 6 / 9 1 PREHARVEST
10/01/91 PREHARVEST
10/01/91 PREHARVEST
10/01/91 PREHARVEST
10/02/91 PREHARVEST
10/11/91 PREHARVEST
1 0 / 11 / 9 1 PREHARVEST
10/16/91 PREHARVEST
10/16/91 PREHARVEST
10/21/91 PREHARVEST
10/26/91 PREHARVEST
10/26/91 PREHARVEST
10/26/91 PREHARVEST
11 / 0 1 / 9 1 PREHARVEST
11 / 0 2 / 9 1 PREHARVEST
11 / 11 / 9 1 PREHARVEST
11 / 11 / 9 1 PREHARVEST
11 / 1 6 / 9 1 PREHARVEST
11 / 2 1 / 9 1 PREHARVEST
11 / 2 6 / 9 1 PREHARVEST
11 / 2 6 / 9 1 PREHARVEST
11 / 2 6 / 9 1 PREHARVEST
12/01/91 PREHARVEST
12/02/91 PREHARVEST
1 2 / 11 / 9 1 PREHARVEST
1 2 / 11 / 9 1 PREHARVEST
12/16/91 PREHARVEST
12/26/91 PREHARVEST
12/26/91 PREHARVEST
12/26/91 PREHARVEST
0 1 / 11 / 9 2 PREHARVEST
01/26/92 PREHARVEST
01/26/92 PREHARVEST
02/29/92
NUHBER
PRODUCT NAHE
TYPE
SPINACH
UNITS
HEAD
10.0000
HISC ADHIN O/H
SHREDDING
DISC OFFSET
PLOHING
DISC OFFSET
PLANING
DISC OFFSET
BEDDING
PHOSPHATE
NITROGEN (DRY)
APPLY.FERTILIZER
HERBICIDE
SPRAYING
SHAPING
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.
LAND - CASH RENT
12 FT
HLDBOARD
12 FT
LAND
12 FT
6 ROH
SP.B
12 FT
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
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
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
1.0000
CASH LANDLORD BREAK
EVEN
NON- SHARE
CASH
PROD.
.0000
N U H B E R 1:ash
OF
1NON
UNITS
1CASH
INPUT NAHE
INPUT
H
H
H
H
H
H
H
E
E
H
E
H
H
H
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
K
PER
PROCESS.
O
F
P
HEIGHT
OF
C
.00
N
FIXED LANDLORD
O
R
SHARE
VARI.
F
C
C
V
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
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
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.
C13.80
^ * ^ k
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992
J0$y\
B-124KC13)
PECAN ORCHARD, ESTABLISHMENT PHASE
Southwest Texas District-13 (Wlntergarden Region)
1992 Projected Costs and Returns per Acre
GROSS INCOME Description
-WARNING- No gross receipts
VARIABLE COST Description
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
Unit $ / Unit
To t a l
Quantity Unit $ / Unit
To t a l
Quantity
1.000
1.000
1.000
1.000
5.000
35.000
0.500
5.000
3.069
8.000
286.119
appl
acre
acre
acre
hour
tree
acre
hour
Acre
Acre
Hour
Hour
Dol .
Total VARIABLE COST
Machinery and Equipment
5.650
5.650
0. 110
10.00
8.00
6.00
8.00
10.00
227.50
7.50
10.00
4.69
0.91
17.34
45.20
31.47
386.61
GROSS INCOME minus VARIABLE COST
FIXED COST Description
10.000
8.000
6.000
8.000
2.000
6.500
15.000
2.000
Your
Estimate
-386.61
Unit
Acre
Total FIXED Cost
To t a l
19.46
19.46
Total of ALL Cost
406.07
NET PROJECTED RETURNS
-406.07
4 ^ .
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 form 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 October 24, 1992.
DATE
STAGE
TYPE
OF
OF
PRODUCTION
PRODUCT
NAHE
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
NUHBER
OF
UNITS
PROD.
B-1241(C13)
-HARNING- NO VALID RECEIPTS RECORDS
DATE
STAGE
TYPE
OF
O
F
PRODUCTION
12/06/91
1 2 / 11 / 9 1
12/16/91
12/16/91
12/21/91
12/31/91
01/16/92
01/26/92
01/31/92
02/01/92
02/01/92
02/06/92
02/16/92
11 / 1 5 / 9 2
NUHBER
INPUT NAHE
OF
INPUT
H
G
G
H
G
G
H
H
E
H
E
H
H
H
UNITS
SHREDDING
CUSTOH CHISEL
CUSTOH DISCING
HIRED LABOR
CUST. LAND PLANE
CUSTOH DISCING
HIRED LABOR
PLANTING
TREES (5-6 FT)
PICKUP TRUCK
HISCELLANEOUS
PLANTING
HIRED LABOR
HIRED LABOR
PECANS
PECAN
3/4 TON
PECAN
PECANS
1.0000
1.0000
1.0000
2.0000
1.0000
1.0000
2.0000
.5000
35.0000
5.0000
.5000
.5000
2.0000
2.0000
CASH
NON
CASH
FIXED LANDLORD
O
R
SHARE
VARI.
C
C
C
C
C
C
C
C
V
V
V
V
V
V
V
V
C
C
C
C
V
V
V
V
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
^
information presented Is praparad 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
Projections for Planning Purposes Only
Not to be Used without Updating after October 24
B-1241(C13)
1992.
PECAN ORCHARD, PRE-PRODUCTION PHASE (YEARS 1-4)
S o u t h w e s t Te x a s D i s t r i c t - 1 3 ( V H n t e r g a r d e n R e g i o n )
1992 Projected Costs and Returns per Acre
GROSS INCOME Description
- WA R N I N G - N o g r o s s r e c e i p t s
VA R I A B L E C O S T D e s c r i p t i o n
NITROGEN (DRY)
ZINC SULPHATE
INSECTICIDE
HERBICIDE
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
ZINC SULPHATE
FUNGICIDE
ZINC SULPHATE
HERBICIDE
ZINC SULPHATE
Fuel & Lube - Machinery
Irrigation
Repa1rs
Machinery
Irrigation
Labor
Machinery
Other
Irrigation
Interest
OC Borrowed
Quantity
Quantity
sssssssses:
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
128.481
Unit
Unit
ssss
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
To t a l
$ / Unit
To t a l
S===B==SSSS
.210
.350
4.690
24.500
.350
4.690
11.500
.350
11.500
.350
24.500
.350
5.650
5.650
5.650
0. 110
Your
Estimate
1.89
0.43
3.51
12.25
0.43
3.51
4.31
0.43
4.31
0.43
12.25
0.43
10. 17
6.74
3.40
10.29
26.02
67.80
20.22
14. 13
203.00
GROSS INCOME minus VARIABLE COST
FIXED COST Description
$ / Unit
-203.00
Unit
acre
Acre
Acre
Acre
Acre
To t a l
8.00
53.85
101.69
50.00
12. 18
Total FIXED Cost
225.72
Total of ALL Cost
428.72
-428.72
NET PROJECTED RETURNS
Information presented Is praparad solely as a general guide and is not intended to recognise or predict the costs
and raturns from any one particular farm or ranch operation. These projections wore collected and developed by
staff mambars of the Texas Agricultural extension Service and approved for publication.
C13.83
B-1241(C13)
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992,
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
PRODUCT NAHE
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
NUHBER
O
F
UNITS
-HARNING- NO VALID RECEIPTS RECORDS
D AT E
12/16/91
01/16/92
02/16/92
03/10/92
03/10/92
03/15/92
03/15/92
03/20/92
04/15/92
04/15/92
04/15/92
04/15/92
04/20/92
04/25/92
05/15/92
05/15/92
05/15/92
05/15/92
05/15/92
05/15/92
05/15/92
05/20/92
05/31/92
06/15/92
06/15/92
06/15/92
06/15/92
06/20/92
06/30/92
07/15/92
07/15/92
07/15/92
07/20/92
08/10/92
08/10/92
08/15/92
08/15/92
08/15/92
08/20/92
09/15/92
10/15/92
11 / 1 5 / 9 2
11 / 3 0 / 9 2
11 / 3 0 / 9 2
S TA G E
TYPE
OF
OF
PRODUIC T I O N I N P U T
H
H
H
H
H
E
H
0
H
H
E
E
0
H
H
H
E
H
E
E
E
0
H
H
H
E
E
0
E
H
H
E
0
H
E
H
H
E
0
H
H
H
K
L
N U H B E R 1CASH
OF
1NON
UNITS
1CASH
INPUT NAHE
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
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
V
c
c
c
V
V
V
F
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and Is not Intended to recognise or predict the costs
and raturns 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.
C13.84
Projections for Planning Purposes Only
Not to be Used without Updating after October 24
B-1241(C13)
1992,
PECAN ORCHARD, EARLY PRODUCTION PHASE (YEARS 5-9)
Southwest Texas Distr1ct-13 (Wlntergarden Region)
1992 Projected Costs and Returns per Acre
/Jf^N
GROSS INCOME Description
PECANS
Quantity
600.000
Unit
$
/ Unit
lb.
To t a l
1.0000
600.00
Total GROSS Income
VARIABLE COST Description
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
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
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
sssss=c=c
.210
.350
4.690
24.500
.350
4.690
11.500
.350
4.690
11.500
.350
4.690
24.500
.350
11.500
7.87
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
14.32
14.98
8.29
9.60
33.49
56.50
18.87
5.650
5.650
5.650
246.82
300.000
300.000
0.800
lb.
lb.
Hour
.280
.280
5.650
84.00
84.00
4.52
172.52
Total HARVEST
Interest - OC Borrowed
129.475
Dol .
0 . 11 0
14.24
433.58
Total VARIABLE COST
B r e a k - E v e n P r i c e , To t a l V a r i a b l e C
l oo ss t $ $
0 . 7 2 p e r l b . of PECANS
166.42
GROSS INCOME minus VARIABLE COST
FIXED COST Description
MISC ADMIN O/H
Machinery and Equipment
Irrigation
Land
Perennial Crop
To t a l
Unit
SCSC
acre
Acre
Acre
Acre
Acre
s=
12.00
76.17
96.47
50.00
63.63
298.26
Total FIXED Cost
B r e a k - E v e n P r i c e , To t a l C o s t $
Your
Estimate
1 . 2 1 p e r l b . of PECANS
731.84
Total of ALL Cost
-131.84
NET PROJECTED RETURNS
♦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 ona particular farm or ranch oparatlon. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C13.85
B-124KC13)
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992,
DATE
STAGE
TYPE
OF
OF
PRODUCTION
10/30/92 HARVEST
11 / 2 0 / 9 2 HARVEST
DATE
A
A
TYPE
OF
OF
PRODUCTION
INPUT
H
H
H
H
H
H
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
G
H
H
G
K
L
L
HEIGHT
NUHBER
PER
O
F
UNITS
PROD.
STAGE
12/16/91 PREHARVEST
01/16/92 PREHARVEST
02/16/92 PREHARVEST
03/10/92 PREHARVEST
03/15/92 PREHARVEST
03/15/92 PREHARVEST
03/15/92 PREHARVEST
04/15/92 PREHARVEST
04/15/92 PREHARVEST
04/15/92 PREHARVEST
04/15/92 PREHARVEST
04/20/92 PREHARVEST
05/15/92 PREHARVEST
05/15/92 PREHARVEST
05/15/92 PREHARVEST
05/15/92 PREHARVEST
05/15/92 PREHARVEST
05/15/92 PREHARVEST
05/15/92 PREHARVEST
05/20/92 PREHARVEST
05/25/92 PREHARVEST
05/31/92 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
06/30/92 PREHARVEST
07/15/92 PREHARVEST
07/15/92 PREHARVEST
07/15/92 PREHARVEST
07/15/92 PREHARVEST
07/20/92 PREHARVEST
08/10/92 PREHARVEST
08/10/92 PREHARVEST
08/15/92 PREHARVEST
08/15/92 PREHARVEST
08/15/92 PREHARVEST
08/15/92 PREHARVEST
08/20/92 PREHARVEST
09/15/92 PREHARVEST
09/20/92 PREHARVEST
10/20/92 PREHARVEST
10/30/92 HARVEST
10/30/92 HARVEST
11 / 2 0 / 9 2 HARVEST
11 / 2 0 / 9 2 HARVEST
11 / 3 0 / 9 2
11 / 3 0 / 9 2
11 / 3 0 / 9 2
PRODUCT NAHE
HEAD
300.0000
300.0000
PECANS
PECANS
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 ADHIN 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
CUSTOH PICKING
LAND - CASH RENT
PECAN
PECAN
.0000
.0000
N U H B E R lCASH
OF
1NON
UNITS
ICASH
INPUT NAHE
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.
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
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 ganeral guide and Is not Intended to recognise or predict the costs
and returns from any ona 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
s * y \
Projections for Planning Purposes Only
Not to be Used without Updating after October 24,
B-124KC13)
1992.
PECAN ORCHARD, OPERATIONAL PHASE (YEARS 10-20)
Southwest Texas District-13 (Wlntergarden Region)
1992 Projected Costs and Returns per Acre
GROSS INCOME Description
PECANS
Quantity
1200.000
Unit
$
/ Unit
lb.
1.OOOO
Total GROSS Income
VARIABLE COST Description
PREHARVEST
NITROGEN (DRY)
INSECTICIDE
FUNGICIDE
ZINC SULPHATE
HERBICIDE
ZINC SULPHATE
INSECTICIDE
NITROGEN (DRY)
INSECTICIDE
FUNGICIDE
ZINC SULPHATE
INSECTICIDE
ZINC SULPHATE
HERBICIDE
INSECTICIDE
FUNGICIDE
ZINC SULPHATE
Fuel & Lube - Machinery
Irrigation
Repairs
Machinery
Irrigation
Labor
Machinery
Other
Irrigation
Total PREHARVEST
HARVEST*
CUSTOM PICKING
CUSTOM PICKING
Labor
Other
Quantity
70.000
3.900
1.500
7.500
0.500
7.500
3.900
70.000
3.900
1.500
7.500
3.900
7.500
0.500
3.900
1.500
7.500
6.514
16.500
3.340
Unit
$
/ Unit
lb.
Pt.
lb
lb.
acre
lb.
pt.
lb.
Pt.
lb
lb.
Pt.
lb.
acre
pt.
lb
lb.
Acre
Acre
Acre
Acre
Hour
Hour
Hour
.210
4.690
11.500
.350
24.500
.350
4.690
.210
4.690
11.500
.350
4.690
.350
24.500
4.690
11.500
.350
5.650
5.650
5.650
600.000
600.000
1.500
lb.
lb.
Hour
198.013
Dol.
14.70
18.29
17.25
2.62
12.25
2.62
18.29
14.70
18.29
17.25
2.62
18.29
2.62
12.25
18.29
17.25
2.62
15.81
23.96
9.53
9.60
36.81
93.23
18.87
.280
.280
5.650
168.00
168.00
8.48
0 . 11 0
21.78
784.29
0 . 6 5 p e r l b . of PECANS
415.71
GROSS INCOME minus VARIABLE COST
Unit
acre
Acre
Acre
Acre
Acre
To t a l
16.00
83.58
98.08
50.00
376.13
623.78
Total FIXED Cost
Break-Even Price, Total Cost $
To t a l
344.48
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
' . oosst t $ $
MISC ADMIN O/H
Machinery and Equipment
Irrigation
Land
Perennial Crop
1200.00
418.03
Total VARIABLE COST
FIXED COST Description
Your
Estimate
1200.00
Total HARVEST
Interest - OC Borrowed
To t a l
1 . 1 7 p e r l b . of PECANS
Total of ALL Cost
1408.07
NET PROJECTED RETURNS
-208.07
♦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.
C13.87
B-124KC13)
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992,
DATE
STAGE
OF
PRODUCTION
NUHBER
PRODUCT NAHE
OF
OF
PROD.
UNITS
A
A
10/30/92 HARVEST
11/20/92 HARVEST
DATE
TYPE
STAGE
TYPE
OF
OF
PRODUCTION
INPUT
HEIGHT
PER
HEAD
a e n B c a a a a a c cS S B D B S S n r i i n ' ' B i a "
.0000
.0000
600.0000
600.0000
PECANS
PECANS
NUHBER
INPUT NAHE
OF
UNITS
CASH LANDLORD BREAK
EVEN
NON- SHARE
CASH
PROD.
lCASH
NON
iCASH
C
C
.00
.00
;***%.
Y
Y
FIXED LANDLORD
O
R
SHARE
VARI.
cn rn oo una
12/16/91 PREHARVEST
01/16/92 PREHARVEST
02/16/92 PREHARVEST
03/10/92 PREHARVEST
03/15/92 PREHARVEST
03/15/92 PREHARVEST
03/15/92 PREHARVEST
03/20/92 PREHARVEST
04/15/92 PREHARVEST
04/15/92 PREHARVEST
04/15/92 PREHARVEST
04/15/92 PREHARVEST
0 4 / 2 0 / 9 2 PREHARVEST
0 5 / 1 0 / 9 2 PREHARVEST
0 5 / 1 0 / 9 2 PREHARVEST
0 5 / 1 5 / 9 2 PREHARVEST
0 5 / 1 5 / 9 2 PREHARVEST
0 5 / 1 5 / 9 2 PREHARVEST
0 5 / 2 0 / 9 2 PREHARVEST
0 5 / 2 0 / 9 2 PREHARVEST
0 5 / 2 0 / 9 2 PREHARVEST
0 5 / 2 0 / 9 2 PREHARVEST
0 5 / 2 5 / 9 2 PREHARVEST
0 5 / 2 5 / 9 2 PREHARVEST
0 5 / 3 1 / 9 2 PREHARVEST
0 6 / 1 5 / 9 2 PREHARVEST
0 6 / 1 5 / 9 2 PREHARVEST
0 6 / 1 5 / 9 2 PREHARVEST
0 6 / 1 5 / 9 2 PREHARVEST
0 6 / 2 0 / 9 2 PREHARVEST
0 6 / 2 0 / 9 2 PREHARVEST
0 6 / 3 0 / 9 2 PREHARVEST
0 7 / 1 5 / 9 2 PREHARVEST
0 7 / 1 5 / 9 2 PREHARVEST
0 7 / 1 5 / 9 2 PREHARVEST
07/20/92 PREHARVEST
07/20/92 PREHARVEST
0 8 / 1 0 / 9 2 PREHARVEST
0 8 / 1 0 / 9 2 PREHARVEST
0 8 / 1 5 / 9 2 PREHARVEST
0 8 / 1 5 / 9 2 PREHARVEST
08/15/92 PREHARVEST
08/15/92 PREHARVEST
08/20/92 PREHARVEST
08/20/92 PREHARVEST
09/15/92 PREHARVEST
09/20/92 PREHARVEST
10/15/92 PREHARVEST
10/25/92 PREHARVEST
10/30/92 HARVEST
11/15/92 HARVEST
11/20/92 HARVEST
11 / 3 0 / 9 2
11 / 3 0 / 9 2
11 / 3 0 / 9 2
11 / 3 0 / 9 2
H
H
H
H
H
H
E
0
H
H
E
E
0
H
E
H
H
E
0
H
E
E
H
E
H
H
H
E
E
0
E
E
H
H
E
0
E
H
E
H
H
E
E
0
E
H
0
H
H
G
H
G
K
L
L
L
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
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
C
C
C
V
V
V
C
V
C
V
C
V
C
C
V
V
c
c
V
V
c
V
c
c
V
V
c
V
c
V
c
c
V
V
c
c
V
F
V
c
V
c
V
c
c
V
V
c
c
V
V
c
c
V
V
c
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 presanted Is praparad solely as a general guide and is not intandad to recognize or predict the cost!
and raturns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approvad for publication.
C13.88
-***%
Projections for Planning Purposes Only
Not to be Used without Updating after October 24,
B-1241(C13)
1992,
PECAN ORCHARD, EARLY PRODUCTION PHASE (YEARS 5-9)
Southwest Texas District-13 (Wlntergarden Region)
1992 Projected Costs and Returns per Acre
GROSS INCOME Description
PECANS
Quantity
600.000
Unit
$
/ Unit
lb.
1.0000
Total GROSS Income
VARIABLE COST Description
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
Jjp-N
Quantity
Unit
$
/ Unit
37.500 l b .
2.500 l b .
1.500 P t .
0.500 a c r e
2.500 l b .
1.500 p t .
0.750 l b
2.500 l b .
1.500 P t .
0.750 l b
2.500 l b .
1.500 p t .
0.500 a c r e
2.500 l b .
0.750 . lb
Acre
Acre
Acre
Acre
5.927 Hour
10.000 Hour
3.340 Hour
.210
.350
4.690
24.500
.350
4.690
11.500
.350
4.690
11.500
.350
4.690
24.500
.350
11.500
5.650
5.650
5.650
2.975
11.000
Acre
Acre
Hour
Hour
5.650
5.650
127.229
7.87
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
14.32
14.98
8.29
9.60
33.49
56.50
18.87
9.26
5.90
16.81
62.15
Dol .
0 . 11 0
14.00
354.93
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:oosst t
$
0 . 5 9 p e r l b . Of PECA,NS
245.07
GROSS INCOME minus VARIABLE COST
Unit
acre
Acre
Acre
Acre
Acre
To t a l
12.00
151.54
96.47
50.00
63.63
373.64
Total FIXED Cost
Break-Even Price, Total Cost $
To t a l
94.12
Total VARIABLE COST
MISC ADMIN O/H
Machinery and Equipment
Irrigation
Land
Perennial Crop
600.00
246.82
Total HARVEST
FIXED COST Description
Your
Estimate
600.00
Total PREHARVEST
HARVEST*
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
- Other
Interest - OC Borrowed
To t a l
1 . 2 1 p e r l b . of PECANS
728.57
Total of ALL Cost
-128.57
NET PROJECTED RETURNS
♦Harvested with owned equipment
Information prasentad 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. Those projections were collected and developed by
staff members of the Texas Agricultural Extension Sorvice and approved for publication.
C13.89
B-1241(C13)
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992,
D AT E
S TA G E
O
F
PRODUCTION
10/30/92 HARVEST
11/20/92 HARVEST
D AT E
'
S TA G E
OF
PRODUCTION
12/16/91 PREHARVEST
01/16/92 PREHARVEST
02/16/92 PREHARVEST
03/10/92 PREHARVEST
03/15/92 PREHARVEST
03/15/92 PREHARVEST
03/15/92 PREHARVEST
04/15/92 PREHARVEST
04/15/92 PREHARVEST
04/15/92 PREHARVEST
04/15/92 PREHARVEST
04/20/92 PREHARVEST
05/15/92 PREHARVEST
05/15/92 PREHARVEST
05/15/92 PREHARVEST
05/15/92 PREHARVEST
05/15/92 PREHARVEST
05/15/92 PREHARVEST
05/15/92 PREHARVEST
05/20/92 PREHARVEST
05/25/92 PREHARVEST
05/31/92 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
06/30/92 PREHARVEST
07/15/92 PREHARVEST
07/15/92 PREHARVEST
07/15/92 PREHARVEST
07/15/92 PREHARVEST
07/20/92 PREHARVEST
08/10/92 PREHARVEST
08/10/92 PREHARVEST
08/15/92 PREHARVEST
08/15/92 PREHARVEST
08/15/92 PREHARVEST
08/15/92 PREHARVEST
08/20/92 PREHARVEST
09/15/92 PREHARVEST
09/20/92 PREHARVEST
10/20/92 PREHARVEST
10/30/92 HARVEST
10/30/92 HARVEST
10/30/92 HARVEST
10/30/92 HARVEST
11/15/92 HARVEST
11/20/92 HARVEST
11/20/92 HARVEST
11/20/92 HARVEST
11/20/92 HARVEST
11 / 3 0 / 9 2
11 / 3 0 / 9 2
11 / 3 0 / 9 2
PRODUCT NAHE
TYPE
TYPE
UNITS
HEAD
N U H B E R 1:ash
OF
1NON
UNITS
1CASH
INPUT NAHE
INPUT
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 ADHIN 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
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.
.00() 0
.0000
300.0000
300.0000
PECANS
PECANS
OF
H
H
H
H
H
H
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
PER
OF
PROD.
A
A
HEIGHT
NUHBER
OF
C
C
.00
.00
Y
Y
FIXED LANDLORD
OR
SHARE
VARI.
C
C
C
V
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
Information presented is prepared solely as a ganoral 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
,r<***%\
Projections for Planning Purposes Only
Not to be Used without Updating after October 24
B-124KC13)
1992,
PECAN ORCHARD, OPERATIONAL PHASE (YEARS 10-20)
Southwest Texas District-13 (Wlntergarden Region)
1992 Projected Costs and Returns per Acre
GROSS INCOME Description
PECANS
Quantity
1200.000
Unit
$
/ Unit
lb.
To t a l
1.0000
1200.00
Total GROSS Income
VARIABLE COST Description
1200.00
Quantity
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
Machinery
Repairs
Labor
Machinery
Other
Unit
$
/ Unit
lb.
pt.
lb
lb.
acre
lb.
pt.
lb.
pt.
lb
lb.
pt.
lb.
acre
Pt.
lb
lb.
Acre
Acre
Acre
Acre
Hour
Hour
Hour
To t a l
.210
4.690
11.500
.350
24.500
.350
4.690
.210
4.690
11.500
.350
4.690
.350
24.500
4.690
11.500
.350
14.70
18.29
17.25
2.62
12.25
2.62
18.29
14.70
18.29
17.25
2.62
18.29
2.62
12.25
18.29
17.25
2.62
15.81
23.96
9.53
9.60
36.81
93.23
18.87
5.650
5.650
5.650
418.03
5.020
22.000
Acre
Acre
Hour
Hour
12. 18
7.61
28.36
124.30
5.650
5.650
172.45
Total HARVEST
Interest - OC Borrowed
193.934
Dol .
21.33
0 . 11 0
611.81
Total VARIABLE COST
B r e a k - E v e n P r i c e , To t a l V a r i a b l e C:oosst t
$
0 . 5 0 p e r l b . Of PECANS
588.19
GROSS INCOME minus VARIABLE COST
FIXED COST Description
To t a l
Unit
ssss = ssssss = s = cs = sssssssi: = = issassc
MISC ADMIN O/H
Machinery and Equipment
Irrigation
Land
Perennial Crop
acre
Acre
Acre
Acre
Acre
ss
16.00
186.22
98.08
50.00
355.18
705.49
Total FIXED Cost
B r e a k - E v e n P r i c e , To t a l C o s t $
Your
Estimate
1 . 0 9 p e r l b . of PECANS
Total of ALL Cost
1317.29
NET PROJECTED RETURNS
- 11 7 . 2 9
♦Harvested with owned equipment
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 Taxes Agricultural Extension Service and approved for publication.
C13.91
B-1241(C13)
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992,
D AT E
S TA G E
O
F
PRODUCTION
10/30/92 HARVEST
11/20/92 HARVEST
D AT E
S TA G E
OF
PRODUCTION
12/16/91 PREHARVEST
01/16/92 PREHARVEST
02/16/92 PREHARVEST
03/10/92 PREHARVEST
03/15/92 PREHARVEST
03/15/92 PREHARVEST
03/15/92 PREHARVEST
03/20/92 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
05/10/92 PREHARVEST
05/15/92 PREHARVEST
05/15/92 PREHARVEST
05/15/92 PREHARVEST
05/20/92 PREHARVEST
05/20/92 PREHARVEST
05/20/92 PREHARVEST
05/20/92 PREHARVEST
05/25/92 PREHARVEST
05/25/92 PREHARVEST
05/31/92 PREHARVEST
06/15/92 PREHARVEST
06/15/92 PREHARVEST
06/15/92 PREHARVEST
06/15/92 PREHARVEST
06/20/92 PREHARVEST
06/20/92 PREHARVEST
06/30/92 PREHARVEST
07/15/92 PREHARVEST
07/15/92 PREHARVEST
07/15/92 PREHARVEST
07/20/92 PREHARVEST
07/20/92 PREHARVEST
08/10/92 PREHARVEST
08/10/92 PREHARVEST
08/15/92 PREHARVEST
08/15/92 PREHARVEST
08/15/92 PREHARVEST
08/15/92 PREHARVEST
08/20/92 PREHARVEST
08/20/92 PREHARVEST
09/15/92 PREHARVEST
09/20/92 PREHARVEST
10/15/92 PREHARVEST
10/25/92 PREHARVEST
10/30/92 HARVEST
10/30/92 HARVEST
10/30/92 HARVEST
10/30/92 HARVEST
11/20/92 HARVEST
11/20/92 HARVEST
11/20/92 HARVEST
11/20/92 HARVEST
11 / 3 0 / 9 2
11 / 3 0 / 9 2
11 / 3 0 / 9 2
11 / 3 0 / 9 2
TYPE
TYPE
^r>ngTFirTr!w*w»ntir» DBHBB POCtaC 85 MB
600.0000
600.0000
PECANS
PECANS
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
.0000
.0000
C
C
.00
.00
Y
Y
N U H B E R 1CASH FIXED LANDLORD
O
R
SHARE
OF
1NON
UNITS
iCASH VARI.
INPUT NAHE
INPUT
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
PER
UNITS
OF
H
' H
HEIGHT
O
F
PROD.
A
A
CASH LANDLORD BREAK
NON- SHARE
EVEN
PROD.
HEAD CASH
NUHBER
PRODUCT NAHE
O
F
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
C
C
C
V
V
V
C
V
C
V
C
V
C
C
V
V
C
C
V
V
C
V
C
C
V
V
C
V
C
V
C
C
V
V
C
C
V
F
V
C
V
C
V
C
c
V
V
c
c
V
V
c
c
V
V
c
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.
C13.92
CROP PRODUCTS REPORT
October 24, 1992
Crop Product Name
BEETS
BEETS #1
BEETS 82
BEETS 83
CABBAGE
CANTALOUPES
CARROTS
CARROTS
CARROTS 82
CARROTS 83
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
PROC
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
=========
40.0000
50.0000
70.0000
10.0000
3.5000
6.0000
5.7500
37.5000
64.OOOO
36.OOOO
2.6600
3.2000
18.0000
.5800
.5800
1.0400
80.0000
6.5000
9.5000
1.OOOO
.4800
. 1500
. 1500
.8200
.6500
.2800
.2800
.2800
16.0000
65.0000
65.0000
65.0000
5.5000
1.5000
7.5000
.2800
.2800
32.4000
1.0000
25.OOOO
.0000
4.2100
5.5000
37.5000
5.7500
74.0000
1.0000
.0800
1.OOOO
3.4600
3.4600
Unit
of
Mes.
sscc
ton
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.
Cash
Weight
Flow
per
Unit
Row
============= == ===
2000.0000
20
2000.0000
20
2000.0000
21
2000.0000
21
1.OOOO
20
1.0000
20
1.oooo
20
2000.0000
20
2000.0000
20
2000.0000
20
56.OOOO
20
56.OOOO
20
2000.0000
20
1.0000
20
1.OOOO
20
1.0000
20
2000.0000
21
1.0000
20
100.0000
20
2000.0000
22
56.OOOO
23
1.0000
23
32.0000
23
100.0000
23
60.0000
23
1.0000
20
.0000
20
.0000
20
100.0000
20
2000.0000
20
2000.0000
20
2000.0000
20
50.0000
20
32.0000
20
1.OOOO
20
.0000
20
.0000
20
100.0000
20
1.0000
20
100.0000
21
1.oooo
21
100.0000
21
56.0000
20
100.0000
20
1.0000
20
2000.0000
20
2000.0000
20
1.0000
20
2000.0000
22
22
60.0000
22
60.0000
j0fy\
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. Those projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C13.93
TRACTORS, IMPLEMENTS AND EQUIPMENT
OCTOBER 24, 1992
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR 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)
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
150 HP
TRACTOR
100 HP
TRACTOR
125 HP
100
125
150
12000
12000
12000
TRACTOR
225 HP
TRACTOR
TRACTOR
40 HP
225
40
12000
12000
TRACTOR
75 HP
75
12000
DI
DI
DI
DI
DI
12000
12000
12000
12000
12000
12000
350
400
600
500
350
400
45000
52400
59500
90900
15900
26400
38
38
38
38
38
38
40500
47200
53600
81800
14300
23800
029
.68
7
1.5
.92
.029
.029
.024
.029
.029
.68
7
1.5
.92
.68
7
1.5
.92
.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
DI
C
2
***%.
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1 .
DEPRECIATION FACTOR 81
YEARS OHNED
REPAIR COEFFICIENT 82
DEPRECIATION FACTOR #2
CAPACITY (DEF..CALC.)
FUEL USE (DEF.,CALC.)
R & M CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
SELF PROPELLED
PECAN PICKER
IHPLEHENT
IHPLEHENT
ANHYDROUS APPL.
IHPLEHENT
BED SHAPER
IHPLEHENT
BEDDER
6 ROH
IHPLEHENT
CHISEL
COHBINE
PEANUT
25
125
115
115
2000
1200
2500
2500
150
50
2500
2000
2000
1200
2500
2500
2500
2000
60
4
100
5
18
80
100
4.5
12
80
100
4.5
20
80
200
4.5
15
80
250
2.5
1.1
1.2
1.1
1.2
2700
1.1
1.2
1.1
1.2
3780
3780
16200
10000
1.1
1.2
1
100
1
.23
.64
7
1.4
.885
D
C
2
100
934
1
10
1.4
1
C
C
1
GA
70
12
1.0
1.25
10000
10
10
60
16
30
1950
1760
3780
16200
.364
.364
.6
10
1.3
.6
10
1.3
.364
.380
.885
.6
10
1.3
.64
6
1.4
.885
.885
C
C
2
C
C
2
.885
C
C
2
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs
and raturns 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.
C13.94
13.3
C
C
2
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT 82
DEPRECIATION FACTOR #2
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,02)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT 82
DEPRECIATION FACTOR 82
CAPACITY (DEF.,CALC.)
FUEL USE (DEF..CALC.)
R & H CALC. (81,82)
LEASE CALC. (HOUR,YEAR)
IHPLEHENT
IHPLEHENT
CULTIVATOR
4 ROH
IHPLEHENT
CULTIVATOR
6 ROH
70
IHPLEHENT
IHPLEHENT
CULTIVATOR CULTIVATOR 4 ROH CULTIVATOR 6 ROH
FIELD
ROLLING
ROLLING
DIGGER
PEANUT
• 2500
55
75
2500
2500
2500
100
50
2500
2500
2500
2500
2500
2500
2500
2500
100
5
12
80
100
5
18
80
200
6
15
80
100
3.5
12
80
100
3.5
18
80
250
2.5
6.7
60
1.1
1.2
1.1
1.2
3025
3240
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
10
10
3780
2700
3780
3240
3025
3240
16
10
30
30
3780
2700
3780
1300
.364
.364
.885
.885
C
C
2
C
C
2
364
.6
10
1.3
885
C
C
2
.222
.6
10
1.3
364
.6
10
1.3
885
C
C
2
.364
.6
10
1.3
IHPLEHENT
115
IHPLEHENT
IHPLEHENT
DISC
TANDEH
IHPLEHENT
DISC-OFFSET
12 FT
.6
8
1.3
.885
C
C
2
IHPLEHIENT
IHPLEHENT
DISC-OFFSET
8 FT
.6
10
1.4
.885
C
C
2
IHPLEHENT
DRILL FERTILIZER SPDR.
HARROH SPIKE
125
125
40
75
75
75
2500
2500
2500
1200
1200
2500
2500
2500
2500
1200
1200
2500
100
4.5
12
83
100
4.8
12
83
50
5
8
80
88
4
14
72
50
4
20
67
35
4.5
24
80
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
4320
6590
3200
5800
2700
1620
10
10
10
10
10
4320
6590
3200
5220
.364
.364
.364
.6
10
1.3
.6
10
1.3
.6
10
1.3
.885
.885
.885
C
C
2
C
C
2
C
C
2
777
.6
10
1.4
885
C
C
2
2700
100
.934
.364
1
10
1.4
1
C
C
2
.885
J^S
Information presented is prepared solely as a general guide and is not intendad to recognize or predict the costs
and returns from any ona 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
30
1620
.6
10
1.3
C
C
2
DESCRIPTION
IHPLEHENT
IHPLEHENT
IHPLEHENT
IHPLEHENT
IHPLEHENT
PECAN SHAKER
PECAN SHAKER
HYDRAUL.
IHPLEHENT
loaactttCB Gumma e
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT 81
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)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( X )
CURRENT HARKET VALUE ($)
L E A S E PAY H E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT 82
DEPRECIATION FACTOR 82
CAPACITY (DEF..CALC.)
FUEL USE (DEF..CALC.)
R & H CALC. (ttt,#2)
LEASE CALC. (HOUR,YEAR)
LAND PLANE
HOLDBOARD PLOH
100
150
2500
2500
2500
2500
100
6
12
60
100
4.5
5.3
80
1.1
1.2
1.1
1.2
6480
30
6480
30
75
100
1200
1200
1200
' 2000
1200
1200
1200
140
6
140
4
6
75
4.5
60
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.1
6480
4200
4200
5180
6480
10
10
10
10
10
4200
3800
5180
6480
.364
.777
.777
.777
.885
.885
.885
.885
C
C
2
C
C
2
6480
364
.6
8
1.3
885
C
C
2
IHPLEHENT
30
25
2000
65
4.3
tnan u a»gtBosn«CB i
PLANTER
PEANUT
PLANTER
6 ROH
75
4.5
18
60
.168
.6
10
1.4
.885
C
C
2
IHPLEHENT
PLANTER
4 ROH
PLANTER
STANHAY
10.5
60
4.5
13.3
140
.6
•10
1.3
.6
8
1.4
D
C
2
IHPLEHENT
C
C
1
IHPLEHENT
PLANTING EQUIP.
PECAN
.6
10
1.4
IHPLEHENT
RODHEEDER
.6
8
1.4
IHPLEHENT
SHREDDER
SPRAYER
12 FT
1200
75
20
60
75
1200
1200
2500
2000
1200
1200
1200
1200
2500
2000
1200
75
4.5
75
4.5
12.7
13.3
200
3
10
100
5
16
80
200
3.7
14
80
35
4
12
65
1.1
1.2
1.1
1.2
1.1
1.2
5180
1300
60
60
1.1
1.1
1.1
1.2
5400
3240
10
10
5400
3240
.777
.6
8
1.4
.885
C
C
2
777
.6
10
1.4
'885
C
C
2
80
.5
1.1
1.2
1
100
1
1190
30
1080
10
10
4750
1300
.934
.364
.230
.777
1
10
1.4
1
D
C
1
.6
10
1.3
.6
8
1.4
.6
8
1.4
100
C
C
2
.885
C
C
2
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costand returns from any one particular farm or ranch operation. These projections ware collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C13.96
45
.885
C
C
2
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT 82
DEPRECIATION FACTOR #2
CAPACITY (DEF..CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
J|P!\
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR($)
($)
ON FARH OHNER LABOR
(HR)
ANNUAL USE BASE (HR ORHI)
HI)
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)
IHPLEHENT
IHPLEHENT
SPRAYER
6 FT
20
IHPLEHENT
SPRAYER
HI SPEED
IHPLEHENT
SPRAYER
HYDRAUL.
EQUIPHENT
SPRAYER
HYDRO.
EQUIPHENT
PECAN CLEANER
STOCK SPRAYER
400
EL
400
37.5
10
40
1
1000
1200
45
45
1200
1200
1200
1200
1200
1200
1200
35
4
6
65
200
5
28
200
5
19
200
5
19
65
2.25
65
3.8
65
3.8
1.1
1.2
1.1
1.2
1.1
1.2
5500
1500
1500
3800
30
30
30
5500
1000
1000
10
1.1
1.2
3000
10
2900
.777
.777
.6
8
1.4
.6
6
1.4
.885
.885
C
C
2
D
C
2
EQUIPHENT
.777
.6
6
1.4
.885
D
C
2
45
TACK
10
10
10
10
1
1
2600
2400
500
10
500
13.00
5.00
1
1
10
1000
5
76
10.00
40
1
.777
.6
6
1.4
.885
D
C
2
Information presented is praparad 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.
C13.97
10
3800
EQUIPHENT
STOCK TRAILER
10
OPERATING INPUT RESOURCES
October 24, 1992
Operating Input
================
BEEHIVE RENT
BORON
COTTONSEED CAKE
DEFOLIANT
FED. CROP INS.*
FED. CROP INS.*
FED. CROP INS.*
FED. CROP INS.*
FED. CROP INS.*
FED. CROP INS.*
FED. CROP INS.*
FED. CROP INS.*
FED. CROP INS.*
FED. CROP INS.*
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
========
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
COTTON02
COTTON#3
CUCUMBER
LETTUCE
ONION
PEANUT
PECAN
SORGHUM
SOYBEAN
SPINACH
SUNFLOW.
ZOLO
Price
per
Unit
========
30
6.00
.14
11.5
8.10
6.63
19.20
20. 10
45.02
21.90
4.50
3.21
8.62
27.52
4.32
3.93
3.50
8.00
20.00
10.00
10.00
10.00
10.00
11.00
3.50
8.00
11.00
11 .50
18.00
3.25
3.50
22.50
10.00
50.00
46.50
14.00
.00
17.00
17.85
23.31
10.25
6.85
6.50
6.50
6.50
15.00
6.50
8.00
6.50
2.40
9.00
40.00
24.50
18.50
7.50
4.00
68.00
68.00
4.00
.50
15.00
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
=======
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
====
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 recognize or predict the cost!
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.
C13.98
Operating ][nput
================
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
========
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
Unit
of
per
Unit
Measure
======== =======
.09
lb.
head
.60
16.00
acre
10.0
$
1.00
$
5.00
head
15.0
acre
28
appl
. 10
lb.
.21
lb.
.21
lb.
2.00
acre
.25
lb.
.25
lb.
2
hour
2
hour
lb.
.09
lb.
.10
head
10.00
head
1.50
.28
lb.
.35
lb.
lb.
3.60
lb.
3.40
lb.
130.00
lb.
100.00
35.00
lb.
48.00
lb.
1.00
lb.
1.00
lb.
1.45
lb.
.60
lb.
.60
lb.
lb.
26.00
.55
lb.
5.50
lb.
28.00
lb.
.15
lb.
37.00
lb.
1.315
lb.
8.00
lb.
.25
lb.
3.00
lb.
.32
lb.
.60
lb.
.32
lb.
4.50
lb.
3.00
lb.
.50
lb.
.16
lb.
1.5
head
1.5
head
120.
acre
50.00
appl
72.00
cwt.
1
HEAD
6.50
tree
5.00
head
1
head
7.99
$
5.50
head
2.0
head
.35
lb.
Cash
Flow
Row
ssss
47
55
55
55
55
55
55
45
44
44
44
52
44
44
52
52
44
47
55
55
47
47
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
55
55
47
45
46
49
43
48
48
48
48
55
45
Information prasanted Is prepared solely as a general guide and is not Intended to recognize or predict the costs
and returns from any ono particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C13.99
AUTO OR TRUCK RESOURCES
OCTOBER 24, 1992
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( X )
CURRENT HARKET VALUE ($)
L E A S E PAY H E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR 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)
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 raturns 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.
C13.100
CUSTOM OPERATION RESOURCES
October 24, 1992
y|P*\
Custom Operation
itlon
Price
Unit
per
of
Unit
BALE, BAG, & TIE
BORON/FUNG. APPL
CUST. LAND PLANE
CUSTOM CHISEL
CUSTOM COMBINE
CUSTOM DISCING
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM INSECT.
CUSTOM PICKING
CUSTOM PICKING
CUSTOM PICKING
CUSTOM ROOT PLOW
CUSTOM STRIPPING
DEFOLIANT APPL.
DRYING
FERTILIZER APPL.
FUNGICIDE APPL.
FUNGICIDE, PCNB
GINNING
HARV..PACK & MKT
HARV..PACK & MKT
HARV..PACK & MKT
HARV..PACK & MKT
HARV..PACK & MKT
HARV.,PACK & MKT
HARV..PACK & MKT
HARV..PACK & MKT
HARV..PACK & MKT
HARVEST & HAUL
HARVEST & HAUL
HAULING
HERBICIDE APPL.
INSECTICIDE APPL
INSECTICIDE APPL
MOW. RAKE & BALE
PESTICIDE APPL.
PESTICIDE APPL.
RETARDANT APPL.
SOIL FUNGICIDE
SPRIG &SPRIGGING
STRIP & HAUL
TRANSPORTATION
VITAVAX APPL.
STRIPPED
PEANUT
CORN
GUAR
OATS
SESAME
SORGHUM
SORGHUMD
SORGHUMI
SOYBEAN
SUNFLOW.
WHEAT
CORN
COW-CALF
GUAR
HAY
PEANUTS
SORGHUM
SOYBEANS
SUNFLOW.
WHEAT
PEANUT
COTTON
PECANS
PIMA
COTTON
CUSTOM
AIR
APPL
STRIPPED
CABBAGE
CANT.
CARROTS
CUCUMBER
LETTUCE
ONIONS
PICKLES
SPINACH
SPINPROC
BEETS
CARROTS
SESAME
AIR
PEANUT
Measure
13
3.50
6
10
1 .50
8
22.00
20.00
12.00
20.00
.45
15
.45
.75
25
17.50
. 14
8.00
bu.
acre
acre
bu.
.30
head
cwt.
bale
.30
cwt.
.20
.25
5
cwt.
. 15
9.00
. 15
. 10
.28
. 11
45
1.75
3.00
18.0
1.50
3.50
100.00
1.75
1.50
4.25
4.50
4.50
4.50
4.50
6.5
4.25
7.50
11
11
.30
3.50
3.50
3.50
.90
3.5
10.00
3.50
3.5
COTTON
COTTON
bale
appl
acre
appl
cwt.
acre
acre
acre
acre
acre
cwt.
acre
cwt.
40.00
1.55
1.92
3.5
ton
bu.
bu.
appl
lb.
lb.
lb.
acre
cwt.
acre
ton
acre
acre
appl
cwt.
bag
crtn
bag
crtn
crtn
bag
cwt.
bu.
ton
ton
ton
cwt.
acre
appl
acre
bale
acre
acre
appl
acre
acre
cwt.
bale
acre
Cash
Flow
Row
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
Information prasantad is prepared solely as a general guide and is not Intended to recognize or predict the costs
and returns firom 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.
C13.101