B-124KC09)
Projections for Planning Purposes Only
Not to be Used without Updating after October 13, 1993,
D AT E
S TA G E
OF
PRODUCTION
11/30/96 HARVEST
D AT E
S TA G E
OF
PRODUCTION
JP^
02/15/93 ESTABLISHMENT
02/15/93 ESTABLISHMENT
03/15/93 ESTABLISHMENT
04/15/93 ESTABLISHMENT
05/01/93 ESTABLISHMENT
05/10/93 ESTABLISHMENT
05/10/93 ESTABLISHMENT
05/15/93 ESTABLISHMENT
05/20/93 ESTABLISHMENT
05/20/93 ESTABLISHHENT
06/15/93 ESTABLISHMENT
06/15/93 ESTABLISHMENT
06/20/93 ESTABLISHMENT
06/20/93 ESTABLISHMENT
07/10/93 ESTABLISHMENT
07/10/93 ESTABLISHMENT
07/15/93 ESTABLISHHENT
07/20/93 ESTABLISHHENT
07/20/93 ESTABLISHHENT
08/01/93 ESTABLISHMENT
08/15/93 ESTABLISHMENT
08/20/93 ESTABLISHMENT
08/20/93 ESTABLISHMENT
09/05/93 ESTABLISHMENT
09/10/93 ESTABLISHMENT
09/15/93 ESTABLISHMENT
09/15/93 ESTABLISHMENT
09/15/93 ESTABLISHMENT
09/15/93 ESTABLISHMENT
09/20/93 ESTABLISHHENT
09/20/93 ESTABLISHMENT
09/25/93 ESTABLISHMENT
11/30/93 ESTABLISHMENT
02/15/94 SECOND YEAR
02/15/94 SECOND YEAR
03/15/94 SECOND YEAR
04/10/94 SECOND YEAR
04/10/94 SECOND YEAR
04/15/94 SECOND YEAR
04/20/94 SECOND YEAR
04/20/94 SECOND YEAR
04/20/94 SECOND YEAR
04/20/94 SECOND YEAR
05/01/94 SECOND YEAR
05/15/94 SECOND YEAR
05/20/94 SECOND YEAR
05/20/94 SECOND YEAR
05/20/94 SECOND YEAR
06/15/94 SECOND YEAR
06/15/94 SECOND YEAR
06/20/94 SECOND YEAR
06/20/94 SECOND YEAR
06/20/94 SECOND YEAR
07/10/94 SECOND YEAR
07/10/94 SECOND YEAR
07/15/94 SECOND YEAR
07/20/94 SECOND YEAR
07/20/94 SECOND YEAR
07/20/94 SECOND YEAR
07/25/94 SECOND YEAR
08/01/94 SECOND YEAR
08/15/94 SECOND YEAR
08/20/94 SECOND YEAR
08/20/94 SECOND YEAR
08/20/94 SECOND YEAR
09/15/94 SECOND YEAR
09/15/94 SECOND YEAR
09/20/94 SECOND YEAR
09/20/94 SECOND YEAR
09/20/94 SECOND YEAR
10/15/94 SECOND YEAR
10/20/94 SECOND YEAR
11/30/94 SECOND YEAR
02/15/95 THIRD YEAR
02/15/95 THIRD YEAR
03/16/95 THIRD YEAR
04/11/95 THIRD YEAR
04/11/95 THIRD YEAR
04/16/95 THIRD YEAR
04/21/95 THIRD YEAR
04/21/95 THIRD YEAR
04/21/95 THIRD YEAR
04/21/95 THIRD YEAR
04/26/95 THIRD YEAR
05/02/95 THIRD YEAR
TYPE
PRODUCT NAHE
A
TYPE
OF
UNITS
TREES
CHCUT
SEEDLINGS
PLANTING LABOR
PHEREHONE TRAP
DISCING-TANDEH
PHEREMONE TRAP
CHEHICAL APPL.
HERB.POST-EHERGE
DISCING-TANDEH
INSECTICIDE
CHEHICAL APPL.
DISCING-TANDEH
PHEREMONE TRAP
INSECTICIDE
CHEHICAL APPL.
HERB,POST-EMERGE
CHEHICAL APPL.
DISCING-TANDEH
INSECTICIDE
CHEHICAL APPL.
PHEREHONE TRAP
DISCING-TANDEM
INSECTICIDE
CHEHICAL APPL.
DISCING
DISCING-TANDEH
DISCING-TANDEH
PHEREHONE TRAP
GOPHER POISONING
POISON GRAIN
INSECTICIDE
CHEHICAL APPL.
DISCING-TANDEH
FORAGE
GOPHER POISONING
POISON GRAIN
PHEREHONE TRAP
HERB,POST-EMERGE
SPRAYING
SHREDDING
INSECTICIDE
CHEHICAL APPL.
HERB, PRE-EMERGE
SPRAYING
PHEREMONE TRAP
SHREDDING
INSECTICIDE
CHEHICAL APPL.
SPRAYING
SHREDDING
PHEREHONE TRAP
INSECTICIDE
CHEHICAL APPL.
SPRAYING
HERB.POST-EHERGE
SPRAYING
SHREDDING
INSECTICIDE
CHEHICAL APPL.
HERB, PRE-EMERGE
SHEARING LABOR
PHEREMONE TRAP
SHREDDING
INSECTICIDE
CHEHICAL APPL.
SPRAYING
SHREDDING
PHEREMONE TRAP
INSECTICIDE
CHEHICAL APPL.
SPRAYING
SHREDDING
DISCING-TANDEH
FORAGE
GOPHER POISONING
POISON GRAIN
PHEREHONE TRAP
HERB,POST-EMERGE
SPRAYING
SHREDDING
INSECTICIDE
CHEHICAL APPL.
HERB, PRE-EHERGE
SPRAYING
SHEARING LABOR
PHEREHONE TRAP
HEAD
630.0000
C. TREE
C. TREE
8 FT
C. TREE
C. TREE
8 FT
C. TREE
C. TREE
8 FT
C. TREE
C. TREE
C. TREE
C. TREE
8 FT
C. TREE
C. TREE
8 FT
C. TREE
C. TREE
OFFSET
8 FT
8 FT
C. TREE
C. TREE
8 FT
C. TREE
C. TREE
2 ROH
C. TREE
C. TREE
C. TREE
C. TREE
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
2 ROH
C. TREE
C. TREE
C. 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
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
2.0000
CASH LANDLORD
NON- SHARE
CASH
.0000
N U M B E R <:ash
OF
1NON
UNITS
1CASH
INPUT NAHE
OF
INPUT
E
H
E
H
E
H
E
H
E
H
H
E
E
H
E
H
H
E
H
E
H
E
H
H
H
H
E
H
E
E
H
H
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
H
E
H
H
H
E
E
H
H
H
H
K
H
E
E
E
H
H
E
H
E
H
H
E
r [EIGHT
PER
NUHBER
OF
PROD.
V
C
C
V
V
C
C
C
V
V
V
C
C
V
V
C
C
C
C
C
V
V
V
V
V
C
C
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
F
c
c
c
c
c
.00
FIXED LANDLORD
O
R
SHARE
VARI.
C
c
c
c
C
EVEN
PROD.
V
V
V
F
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.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 prasontad is prepared solely as a general guide and is not intended to rocognizo or pradict the costs
and raturns from any ono particular farm or ranch oparation. These projactions wara collected and dovolopad by
staff members of the Toxas Agricultural Extansion Sarvico and approvad for publication.
C9.19
Projections for Planning Purposes Only
Not to be Used without Updating after October 13,
05/16/95
05/21/95
05/21/95
05/21/95
06/16/95
06/16/95
06/21/95
06/21/95
06/21/95
07/11/95
07/11/95
07/16/95
07/21/95
07/21/95
07/21/95
07/21/95
07/26/95
08/02/95
08/16/95
08/21/95
08/21/95
08/21/95
09/16/95
09/16/95
09/21/95
09/21/95
09/21/95
10/16/95
10/21/95
12/01/95
02/16/96
02/16/96
03/15/96
04/10/96
04/10/96
04/15/96
04/20/96
04/20/96
04/20/96
04/20/96
04/25/96
05/01/96
05/15/96
05/20/96
05/20/96
05/20/96
06/15/96
06/15/96
06/20/96
06/20/96
06/20/96
07/10/96
07/10/96
07/15/96
07/20/96
07/20/96
07/20/96
07/25/96
08/01/96
08/15/96
08/20/96
08/20/96
08/20/96
09/15/96
09/15/96
09/20/96
09/20/96
09/20/96
10/15/96
10/15/96
10/15/96
10/20/96
11/01/96
11/15/96
11/15/96
11/30/96
11/30/96
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
THIRD YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
FOURTH YEAR
HARVEST
HARVEST
HARVEST
HARVEST
HARVEST
HARVEST
FOURTH YEAR
HARVEST
H SHREDDING
2 ROH
E INSECTICIDE
C. TREE
H CHEHICAL APPL.
C. TREE
H SPRAYING
c. TREE
H SHREDDING
2 ROH
E PHEREMONE TRAP
E INSECTICIDE
c. TREE
H CHEHICAL APPL.
c. TREE
H SPRAYING
c. TREE
E HERB.POST-EHERGE C. TREE
H SPRAYING
c. TREE
H SHREDDING
2 ROH
E INSECTICIDE
c. TREE
H CHEHICAL APPL.
c. TREE
E HERB, PRE-EHERGE C. TREE
H SPRAYING
c. TREE
H SHEARING LABOR
E PHEREHONE TRAP
H SHREDDING
2 ROH
E INSECTICIDE
c. TREE
H CHEHICAL APPL.
c. TREE
H SPRAYING
c. TREE
H SHREDDING
2 ROH
E PHEREMONE TRAP
E INSECTICIDE
c. TREE
H CHEHICAL APPL.
c. TREE
H SPRAYING
c. TREE
H SHREDDING
2 ROH
H DISCING-TANDEH 8 FT
K FORAGE
H GOPHER POISONING
E POISON GRAIN
E PHEREMONE TRAP
E HERB,POST-EMERGE C. TREE
H SPRAYING
C. TREE
2 ROH
H SHREDDING
E INSECTICIDE
C. TREE
H CHEHICAL APPL.
c. TREE
E HERB, PRE-EHERGE C. TREE
H SPRAYING
c. TREE
H SHEARING LABOR
E PHEREHONE TRAP
H SHREDDING
2 ROH
E INSECTICIDE
c. TREE
H CHEHICAL APPL.
c. TREE
H SPRAYING
c. TREE
H SHREDDING
2 ROH
E PHEREHONE TRAP
E INSECTICIDE
c. TREE
H CHEHICAL APPL.
c. TREE
H SPRAYING
c. TREE
E HERB.POST-EHERGE C. TREE
H SPRAYING
c. TREE
H SHREDDING
2 ROH
E INSECTICIDE
c. TREE
H CHEHICAL APPL. c. TREE
E HERB, PRE-EHERGE c. TREE
H SHEARING LABOR
E PHEREHONE TRAP
H SHREDDING
2 ROH
E INSECTICIDE
c. TREE
H CHEHICAL APPL. c. TREE
H SPRAYING
c. TREE
H SHREDDING
2 ROH
E PHEREHONE TRAP
c. TREE
E INSECTICIDE
H CHEHICAL APPL. c. TREE
H SPRAYING
c. TREE
H SHREDDING
2 ROH
E COLORING
H COLORING LABOR
H DISCING-TANDEH 8 FT
E INSURANCE
LIAB.
E SAHS
E ADVERTISING
K FORAGE
H HARVEST LABOR
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
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
1993.
B-1241(C09)
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.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 sololy as a goneral guide and Is not Intended to racogniza or pradict the costs
and returns from any ona particular farm or ranch oparation. Thaso projactions wara collected and developed by
staff members of the Texas Agricultural Extension Sorvica and approvad for publication.
C9.20
B-1241(C09)
Projections for Planning Purposes Only
Not to be Used without Updating after October 13, 1993.
PEACHES, FIRST YEAR
East and Northeast Texas Districts (5 & 9)
1993 Projected Costs and Returns per Acre
J^-N
GROSS INCOME Description
-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
tity
:Q
==u=a=n==
====
Unit
ssss
===========
sssssssssss
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
acre
appl
appl
tree
appl
10.000
43.750
14.250
2.500
4.250
.280
.300
. 11 0
43.750
.280
20.000
4.250
.280
43.750
14.250
10.00
5.68
3.56
250.00
4.25
3.36
1.80
0.66
25.81
3.36
20.00
4.25
3.36
12.25
3.56
88.69
18.44
243.86
102.50
=========
44.338
19.000
ssss
lb.
lb.
lb.
appl
lb.
acre
appl
lb.
appl
appl
Acre
Acre
Hour
Hour
$ / Unit
sssssss====
$ / Unit
5.500
5.395
Total PREHARVEST
Interest - OC Borrowed
Your
Estimate
To t a l
805.40
418.507
Dol .
0.100
41.85
847.25
Total VARIABLE COST
-847.25
GROSS INCOME minus VARIABLE COST
JPN
To t a l
-=-. = -.-.-.-.-.-.-.-.
Unit
FIXED COST Description
Acre
Acre
Machinery and Equipment
Land
To t a l
252.98
15.00
Total FIXED Cost
267.98
Total of ALL Cost
1115.24
NET PROJECTED RETURNS
1115.24
Information presented is prepared solely as a general guide and is not intonded to recognize or predict the cost;
and returns from any one particular farm or ranch oparation. Thoso projactions were collected and dovolopad by
staff mombers of tho Taxas Agricultural Extansion Sorvice and approved for publication.
C9.21
Projections for Planning Purposes Only
Not to be Used without Updating after October 13, 1993.
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
PRODUCT NAME
NUMBER
OF
UNITS
B-1241(C09)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
-HARNING- NO VALID RECEIPTS RECORDS
D AT E
S TA G E
OF
PRODUCTION
08/10/92 PREHARVEST
08/15/92 PREHARVEST
08/15/92 PREHARVEST
08/20/92 PREHARVEST
09/10/92 PREHARVEST
09/15/92 PREHARVEST
09/15/92 PREHARVEST
09/20/92 PREHARVEST
01/15/93 PREHARVEST
02/01/93 PREHARVEST
02/01/93 PREHARVEST
02/15/93 PREHARVEST
03/10/93 PREHARVEST
04/10/93 PREHARVEST
04/15/93 PREHARVEST
04/15/93 PREHARVEST
04/15/93 PREHARVEST
04/15/93 PREHARVEST
04/15/93 PREHARVEST
04/20/93 PREHARVEST
05/10/93 PREHARVEST
05/15/93 PREHARVEST
05/15/93 PREHARVEST
05/15/93 PREHARVEST
05/15/93 PREHARVEST
05/20/93 PREHARVEST
06/10/93 PREHARVEST
06/15/93 PREHARVEST
06/15/93 PREHARVEST
06/15/93 PREHARVEST
06/15/93 PREHARVEST
06/15/93 PREHARVEST
06/20/93 PREHARVEST
07/10/93 PREHARVEST
07/20/93 PREHARVEST
07/31/93 PREHARVEST
TYPE
OF
INPUT NAHE
NUHBER
OF
INPUT
H
G
E
H
H
E
H
H
E
H
N
H
E
H
E
E
E
E
H
H
H
E
E
H
E
H
H
E
E
E
H
H
H
H
H
K
UNITS
SHREDDING
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 FIXED LANDLORD
NON
O
R
SHARE
CASH VARI.
Qpcca
c
V
c
V
c
V
c
V
c
c
c
c
c
V
V
V
V
V
c
c
c
V
V
V
c
c
c
c
V
V
V
V
c
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a ganaral 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 tho Texas Agricultural extension Service and approvad for publication.
C9.22
Projections for Planning Purposes Only
Not to be Used without Updating after October 13,
B-124KC09)
1993.
PEACHES, SECOND YEAR
East and Northeast Texas Districts (5 & 9)
1993 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
0.500
5.000
24.000
12.000
12.000
24.000
1.000
1.000
24.000
1.000
40.392
28.000
318.564
appl
tree
lb.
lb.
lb.
lb.
appl
appl
lb.
acre
Acre
Acre
Hour
Hour
Dol .
Total VARIABLE COST
14.250
2.500
.280
.300
.110
.280
4.250
11.000
.280
20.000
5.500
5.357
0.100
Yo u r
Estimate
7. 12
12.50
6.72
3.60
1.32
72
25
11.00
6.72
20.00
80.77
16.90
222.16
150.00
31.86
581.65
GROSS INCOME minus VARIABLE COST
-581.65
FIXED COST Description
Unit
Acre
Acre
Acre
Machinery and Equipment
Land
Perennial Crop
To t a l
201 . 6 8
15,. 0 0
133.. 8 3
Total FIXED Cost
350.51
Total of ALL Cost
932.16
NET PROJECTED RETURNS
-932.16
Information prasontad is praparad sololy as a general guide and is not intended to recognize or predict tho costs
and returns from any one particular farm or ranch operation. These projections woro collected and dovolopad by
staff members of the Texas Agricultural Extansion Service and approvad for publication.
C9.23
Projections for Planning Purposes Only
Not to be Used without Updating after October 13,
DATE
STAGE
TYPE
O
F
OF
PRODUCTION
PRODUCT
NAHE
NUHBER
HEIGHT
OF
PROD.
PER
UNITS
HEAD
1993.
B-124KC09)
CASH LANDLORD BREAK
NON- SHARE EVEN
CASH PROD.
a pcca ctcdooctocoR ci on ooo oq nnn nnc
-HARNING- NO VALID RECEIPTS RECORDS
D AT E
02/01/93
08/10/93
08/20/93
09/15/93
09/15/93
09/20/93
01/15/94
01/15/94
01/31/94
02/15/94
03/15/94
03/15/94
03/15/94
04/20/94
05/15/94
05/15/94
05/20/94
06/10/94
06/15/94
06/15/94
06/15/94
06/15/94
06/15/94
06/20/94
06/30/94
07/20/94
07/31/94
07/31/94
S TA G E
TYPE
OF
OF
PRODUCTION INPUT
H
H
H
E
H
H
E
H
H
H
E
E
E
H
E
H
H
H
H
E
E
H
E
H
E
H
L
K
INPUT NAME
NUMBER
OF
UNITS
PRUNING
SHREDDING
DISCING-TANDEH
PEACH BORE
SPRAYING
DISCING-TANDEH
PEACH TREES
OTHER LABOR
PICKUP TRUCK
OTHER LABOR
NITROGEN
PHOSPHORUS
POTASSIUH
DISCING-TANDEH
NITROGEN
OTHER LABOR
DISCING-TANDEH
SHREDDING
SPRAYING
FOLIAR INSECT.
BACTERIAL SPOT
OTHER LABOR
NITROGEN
DISCING-TANDEH
HISCELLANEOUS
DISCING-TANDEH
PEACHES
PEACHES
2 ROH
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
V
V
C
C
C
C
V
V
V
V
C
V
F
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented Is prepared solely as a goneral guide and is not intondod to racogniza or pradict tho costs
and returns from any one particular farm or ranch operation. These projections wara collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C9.24
' y ^ K
Projections for Planning Purposes Only
Not to be Used without Updating after October 13,
B-124KC09)
1993.
PEACHES, THIRD YEAR
East and Northeast Texas Districts (5 & 9)
1993 Projected Costs and Returns per Acre
GROSS INCOME Description
PEACHES CULLS
PEACHES JUMBO
PEACHES NUMBER 1
PEACHES NUMBER 2
Quantity
10.000
5.000
25.000
10.000
Unit
bu.
bu.
bu.
bu.
$ / Unit
0.0001
40.0000
18.0000
12.0000
i^-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 - Machinery
Repairs - Machinery
Labor - Machinery
- Other
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
appl
lb.
appl
tree
lb.
lb.
lb.
appl
lb.
appl
appl
appl
appl
appl
appl
acre
lb.
lb.
lb.
appl
appl
appl
appl
appl
Acre
Acre
Hour
Hour
$ / Unit
14.250
10.000
40.000
2.500
.280
.300
. 11 0
11.000
10.000
11.870
11.870
11.870
15.920
13.650
13.650
20.000
.280
.300
. 11 0
13.650
13.650
15.920
15.920
10.620
5.500
4.415
0.00
200.00
450.00
120.00
To t a l
14.25
10.00
40.00
12.50
10.08
1.80
0.66
11 . 0 0
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
20.34
237.08
284.75
898.53
82.000
1.066
22.000
each
Acre
Acre
Hour
Hour
.650
5.500
4.000
Total HARVEST
Interest - OC Borrowed
Yo u r
Estimate
770.00
Total GROSS Income
VARIABLE COST Description
To t a l
53.30
1.71
1.08
5.86
88.00
149.95
324.284
Dol .
0.100
32.43
Total VARIABLE COST
1080.91
GROSS INCOME minus VARIABLE COST
-310.91
FIXED COST Description
Unit
Acre
Acre
Acre
Machinery and Equipment
Land
Perennial Crop
To t a l
370.26
15.00
245.69
Total FIXED Cost
630.95
Total of ALL Cost
1711.86
NET PROJECTED RETURNS
-941.86
Information prasontad 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 woro collected and developed by
staff mambars of the Taxas Agricultural Extension Service and approved for publication.
C9.25
Projections for Planning Purposes Only
Not to be Used without Updating after October 13,
DATE
STAGE
OF
PRODUCTION
nnncc3DD in l100noss
06/20/95
06/20/95
06/20/95
06/20/95
ssnssnc
HARVEST
HARVEST
HARVEST
HARVEST
DATE
STAGE
OF
PRODUCTION
asaacaaas
08/09/94
08/19/94
09/14/94
09/14/94
09/14/94
09/19/94
11 / 1 4 / 9 4
01/14/95
01/14/95
01/30/95
01/30/95
01/31/95
02/09/95
02/09/95
02/09/95
02/09/95
02/14/95
02/14/95
02/14/95
02/19/95
0 3 / 11 / 9 5
0 3 / 11 / 9 5
03/25/95
03/25/95
03/30/95
04/05/95
04/07/95
04/08/95
04/08/95
04/15/95
04/15/95
04/15/95
04/22/95
04/22/95
04/29/95
04/29/95
04/30/95
05/05/95
05/05/95
05/05/95
05/06/95
05/06/95
05/13/95
05/13/95
05/15/95
05/15/95
05/20/95
05/20/95
05/25/95
05/26/95
05/27/95
05/27/95
06/03/95
06/03/95
06/15/95
06/15/95
06/20/95
06/20/95
06/20/95
06/20/95
06/30/95
06/30/95
06/30/95
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
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
HARVEST
HARVEST
PRODUCT NAHE
TYPE
OF
PROD.
NUMBER
OF
UNITS
B-1241(C09)
1993.
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
OOOOO ooooc
A
A
A
A
PEACHES
PEACHES
PEACHES
PEACHES
TYPE
OF
INPUT
NUMBER 1
JUMBO
NUHBER 2
CULLS
INPUT NAME
25.0000
5.0000
10.0000
10.0000
.0000
.0000
.0000
.0000
C
C
C
C
.00
.00
.00
.00
NUMBER CASH FIXED LANDLORD
OF
NONOR
SHARE
U N I T S C A S H VA R I .
IOCS BBC
SHREDDING
DISCING-TANDEH
PEACH BORE
SPRAYING
HERBICIDE
DISCING-TANDEH
DORHANT OIL
PEACH TREES
OTHER LABOR
PICKUP TRUCK
SHED, PACK,STORE
PRUNING
APPLY FERTILIZER
NITROGEN
PHOSPHORUS
POTASSIUM
BACTERIAL SPOT
SPRAYING
OTHER LABOR
HERBICIDE
SPRAYING
PINK BUD
SPRAYING
PETAL FALL
SHREDDING
DISCING-TANDEH
THINNING
SPRAYING
SHUCK SPLIT
SPRAYING
FIRST COVER
OTHER LABOR
SPRAYING
SECOND COVER
SPRAYING
THIRD COVER
HISCELLANEOUS
NITROGEN
PHOSPHORUS
POTASSIUH
SPRAYING
FOURTH COVER
SPRAYING
FIFTH COVER
DISCING-TANDEH
OTHER LABOR
SPRAYING
SIXTH COVER
SHREDDING
DISCING-TANDEH
SPRAYING
SEVENTH COVER
SPRAYING
PRE-HARVEST
DISCING-TANDEH
OTHER LABOR
HAULING PEACHES
CONTAINERS
HARVESTING LABOR
PICKING BOXES
PEACHES
PEACHES
PEACHES
2 ROH
8 FT
AIRBLAST
PEACH
8 FT
3/4 TON
AIRBLAST
PEACH
AIRBLAST
3RD
AIRBLAST
3RD
2 ROH
8 FT
AIRBLAST
3RD
AIRBLAST
3RD
AIRBLAST
3RD
AIRBLAST
3RD
PEACH
AIRBLAST
3RD
AIRBLAST
3RD
8 FT
AIRBLAST
3RD
2 ROH
8 FT
AIRBLAST
3RD
AIRBLAST
3RD
8 FT
YEAR3
PEACH
PEACHES
YEAR 1
YEAR 2
.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
.5000
.0000
.5000
.0000
.2000
.0000
.0000
.0000
.0000
.2000
.0000
.4200
.0000
.0000
.0000
.0000
.0000
.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
.00
Information prasented is praparad solely as a goneral guide and is not intended to recognize or pradict tha costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extansion Service and approved for publication.
C9.26
y
^
K
Projections for Planning Purposes Only
Not to be Used without Updating after October 13,
B-1241(C09)
1993.
PEACHES, FOURTH YEAR
East and Northeast Texas Districts (5 & 9)
1993 Projected Costs and Returns per Acre
GROSS INCOME Description
PEACHES CULLS
PEACHES JUMBO
PEACHES NUMBER 1
PEACHES NUMBER 2
Quant i ty
15.000
7.500
37.500
15.000
Unit
bu.
bu.
bu.
bu.
$ / Unit
0.0001
40.OOOO
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
. 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
4.713
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
20.34
237.08
619.75
1301.30
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
6.40
34.90
240.00
643.79
687.687
Dol.
0.100
68.77
Total VARIABLE COST
2013.86
GROSS INCOME minus VARIABLE COST
-858.86
FIXED COST Description
Unit
Acre
Acre
Acre
Machinery and Equipment
Land
Perennial Crop
Total FIXED Cost
To t a l
415.39
15.00
358.71
789.10
2802.96
Total of ALL Cost
-1647.95
NET PROJECTED RETURNS
Jflp*\
Information presented is prepared sololy as a ganaral guide and is not intandad to recognize or predict the costs
and raturns from any ono particular farm or ranch oparation. Thasa projactions wera collected and dovolopad by
staff members of the Taxas Agricultural Extansion Service and approvad for publication.
C9.27
Projections for Planning Purposes Only
Not to be Used without Updating after October 13,
DATE
06/19/96
06/19/96
06/19/96
06/19/96
STAGE
OF
PRODUCTION
HARVEST
HARVEST
HARVEST
HARVEST
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
A
A
A
A
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
PEACHES
PEACHES
PEACHES
PEACHES
TYPE
OF
INPUT
EBenasasG
01/31/95
04/07/95
07/20/95
0 8 / 11 / 9 5
08/20/95
09/15/95
09/15/95
09/15/95
09/20/95
11 / 1 5 / 9 5
01/15/96
01/31/96
01/31/96
02/10/96
02/10/96
02/10/96
02/10/96
02/15/96
02/15/96
02/15/96
02/15/96
03/10/96
03/10/96
03/14/96
03/24/96
03/24/96
03/31/96
04/07/96
04/07/96
04/09/96
04/14/96
04/14/96
04/14/96
04/21/96
04/21/96
04/28/96
04/28/96
04/29/96
05/05/96
05/05/96
05/12/96
05/12/96
05/14/96
05/19/96
05/19/96
05/19/96
05/26/96
05/26/96
06/02/96
06/02/96
06/09/96
06/14/96
06/19/96
06/23/96
06/24/96
06/24/96
06/24/96
06/29/96
06/29/96
06/29/96
06/29/96
06/30/96
PRODUCT NAHE
NUMBER
OF
UNITS
JUHBO
NUMBER 1
NUMBER 2
CULLS
INPUT NAHE
7.5000
37.5000
15.0000
15.0000
NUMBER
OF
UNITS
B-1241(C09)
1993.
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.
3BOBOOBC
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
M
M
E
H
H
E
H
E
H
E
E
H
E
H
H
H
E
H
E
H
E
H
H
H
H
E
H
H
D
K
L
L
L
D
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
MISCELLANEOUS
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
8 FT
2 ROH
8 FT
AIRBLAST
PEACH
8 FT
3/4 TON
PEACH
AIRBLAST
4-12
AIRBLAST
4-12
AIRBLAST
2 ROH
4-12
AIRBLAST
8 FT
4-12
AIRBLAST
4-12
AIRBLAST
4-12
AIRBLAST
PEACH
4-12
AIRBLAST
4-12
AIRBLAST
8 FT
4-12
AIRBLAST
4-12
AIRBLAST
4-12
AIRBLAST
2 ROH
8 FT
PEACH
YEAR4
PEACHES
YEAR 2
YEAR 1
YEAR 3
STORAGE
11. OOOO
49. OOOO
2000
1. OOOO
2000
1 . OOOO
1. 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
l ! oooo
1, oooo
1, oooo
1 oooo
1 oooo
1 oooo
1 oooo
5 oooo
2000
542 oooo
60 oooo
2 ,5000
1 oooo
1 oooo
1 oooo
1 oooo
1 oooo
1 oooo
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.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 recognize or predict the costs
and returns from any one particular farm or ranch operation. Those projactions ware collected and developed by
staff members of tho Texas Agricultural Extansion Sarvico and approvad for publication.
C9.28
Projections for Planning Purposes Only
Not to be Used without Updating after October 13,
f^
PEACHES, FIFTH YEAR
East and Northeast Texas Districts (5 & 9)
1993 Projected Costs and Returns per Acre
GROSS INCOME Description
PEACHES CULLS
PEACHES JUMBO
PEACHES NUMBER 1
PEACHES NUMBER 2
Quantity Unit $ / Unit
30.000
15.000
75.000
30.000
bu.
bu.
bu.
bu.
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
JipN
B-1241(C09)
1993,
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 $ / 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
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
4.611
To t a l
14.25
8.30
11 . 0 0
20.16
3.60
1.32
40.00
8.30
18.75
18.25
18.75
22.30
17.75
17.75
20.00
17.75
17.75
22.30
22.30
17.00
86.55
20.34
237.08
661.75
1343.30
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
6.40
34.90
240.00
643.79
695.306 Dol
Total VARIABLE COST
0.100
69.53
2056.62
GROSS INCOME minus VARIABLE COST
253.38
FIXED COST Description
Unit
Acre
Acre
Acre
Machinery and Equipment
Land
Perennial Crop
Total FIXED Cost
To t a l
415.39
15.00
556.46
986.85
Total of ALL Cost
3043.47
NET PROJECTED RETURNS
-733.47
Information prasontad 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 oparation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C9.29
B-124KC09)
Projections for Planning Purposes Only
Not to be Used without Updating after October 13, 1993,
D AT E
S TA G E
OF
PRODUCTION
06/19/97
06/19/97
06/19/97
06/19/97
D AT E
HARVEST
HARVEST
HARVEST
HARVEST
S TA G E
TYPE
NUMBER
A
A
A
A
TYPE
OF
PRODUCTION
INPUT
H
H
H
H
H
E
H
E
H
E
H
H
N
E
E
E
H
E
E
H
H
E
H
H
E
H
H
E
H
H
E
H
H
E
H
E
H
E
E
H
E
H
H
H
E
H
E
H
E
H
H
H
H
E
H
H
D
K
L
L
L
L
D
HEIGHT
OF
PROD.
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
04/14/97 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
05/05/97 PREHARVEST
05/12/97 PREHARVEST
05/12/97 PREHARVEST
05/14/97 PREHARVEST
05/19/97 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
06/30/97 HARVEST
PRODUCT NAHE
OF
PER
UNITS
PEACHES
PEACHES
PEACHES
PEACHES
JUMBO
NUMBER 1
NUMBER 2
CULLS
HEAD
15.0000
75.0000
30.0000
30.0000
.0000
.0000
.0000
.0000
CASH L
NON
SHARE EVEN
CASH
PROD.
C
C
C
C
.00
.00
.00
.00
N U M B E R 1CASH FIXED LANDLORD
OF
1NON
OR SHARE
UNITS
1CASH VARI.
INPUT NAHE
PRUNING
THINNING
DISCING-TANDEH
8 FT
SHREDDING
2 ROH
DISCING-TANDEH
8 FT
PEACH BORE
SPRAYING
AIRBLAST
HERBICIDE
PEACH
8 FT
DISCING-TANDEH
BACTERIAL SPOT
OTHER LABOR
PICKUP TRUCK
3/4 TON
SHED, PACK,STORE
NITROGEN
PHOSPHORUS
POTASSIUH
APPLY FERTILIZER
DORHANT OIL
HERBICIDE
PEACH
SPRAYING
AIRBLAST
OTHER LABOR
PINK BUD
4-12
AIRBLAST
SPRAYING
OTHER LABOR
4-12
SHUCK SPLIT
AIRBLAST
SPRAYING
2 ROH
SHREDDING
4-12
PETAL FALL
SPRAYING
AIRBLAST
8 FT
DISCING-TANDEH
FIRST COVER
4-12
SPRAYING
AIRBLAST
OTHER LABOR
SECOND COVER
4-12
SPRAYING
AIRBLAST
THIRD COVER
4-12
SPRAYING
AIRBLAST
HISCELLANEOUS
PEACH
FOURTH COVER
4-12
SPRAYING
AIRBLAST
FIFTH COVER
4-12
SPRAYING
AIRBLAST
OTHER LABOR
DISCING-TANDEH
8 FT
SIXTH COVER
4-12
SPRAYING
AIRBLAST
SEVENTH COVER
4-12
SPRAYING
AIRBLAST
4-12
PRE-HARVEST
AIRBLAST
SPRAYING
2 ROH
SHREDDING
OTHER LABOR
8 FT
DISCING-TANDEH
PEACH
CONTAINERS
HARVESTING LABOR1
HAULING PEACHES YEAR4
PICKING BOXES
PEACHES
PEACHES
PEACHES
YEAR 2
PEACHES
YEAR 1
PEACHES
YEAR 4
PEACHES
YEAR 3
COOLER
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
C
C
V
V
C
V
C
V
C
C
V
V
C
C
C
V
V
V
C
C
V
V
C
C
V
V
C
C
V
V
C
V
C
V
C
C
V
V
C
V
c
c
V
V
c
c
V
c
V
c
V
c
V
c
V
c
c
V
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 ganaral guide and is not intended to recognize or predict tho costs
and raturns from any one particular farm or ranch oparation. These projections were collected and dovolopad by
staff members of the Texas Agricultural Extansion Sorvica and approved for publication.
C9.30
y * y % .
Projections for Planning Purposes Only
Not to be Used without Updating after October 13,
B-1241(C09)
1993.
PEACHES, SIXTH THROUGH TWELFTH YEARS
East and Northeast Texas Districts (5 & 9)
1993 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
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
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
20.34
237.08
717.75
1399.30
542.000
6.346
60.000
each
Acre
Acre
Hour
Hour
.650
5.500
4.000
352.29
10.18
6.40
34.90
240.00
643.79
Total HARVEST
Interest - OC Borrowed
Your
Estimate
3080.00
Total GROSS Income
VARIABLE COST Description
To t a l
750.668
Dol.
Total VARIABLE COST
0.100
75.07
2118.16
GROSS INCOME minus VARIABLE COST
961.85
FIXED COST Description
Unit
Acre
Acre
Acre
Machinery and Equipment
Land
Perennial Crop
To t a l
415.39
15.00
1366.00
Total FIXED Cost
1796.39
Total of ALL Cost
3914.54
NET PROJECTED RETURNS
-834.54
Information presentod Is praparad solely as a ganaral guida and is not intandad to racogniza or predict tha costs
and raturns from any ono particular farm or ranch operation. Thasa projections woro collected and developed by
staff members of the Texas Agricultural Extension Service and approvad for publication.
C9.31
B-124KC09)
Projections for Planning Purposes Only
Not to be Used without Updating after October 13, 1993.
DATE
06/19/98
06/19/98
06/19/98
06/19/98
STAGE
O
F
PRODUCTION
HARVEST
HARVEST
HARVEST
HARVEST
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PRODUCT NAHE
NUMBER
OF
UNITS
PROD.
A
A
A
A
PEACHES
PEACHES
PEACHES
PEACHES
TYPE
OF
INPUT
JUMBO
NUMBER 1
NUMBER 2
CULLS
INPUT NAHE
20.0000
100.0000
40.0000
40.0000
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
.0000
.0000
.0000
.0000
C
C
C
C
.00
.00
.00
.00
NUMBER CASH FIXED LANDLORD
OF
NONOR
SHARE
U N I T S C A S H VA R I .
XQt3CRSBSBG
01/30/97
04/06/97
07/19/97
08/10/97
08/19/97
09/14/97
09/14/97
09/14/97
09/19/97
11 / 1 4 / 9 7
01/14/98
01/30/98
01/30/98
02/09/98
02/09/98
02/09/98
02/09/98
02/14/98
02/14/98
02/14/98
02/14/98
03/10/98
03/10/98
03/14/98
03/24/98
03/24/98
03/31/98
04/07/98
04/07/98
04/09/98
04/14/98
04/14/98
04/14/98
04/21/98
04/21/98
04/28/98
04/28/98
04/29/98
05/05/98
05/05/98
05/12/98
05/12/98
05/14/98
05/19/98
05/19/98
05/19/98
05/26/98
05/26/98
06/02/98
06/02/98
06/09/98
06/14/98
06/19/98
06/23/98
06/24/98
06/24/98
06/24/98
06/29/98
06/29/98
06/29/98
06/29/98
06/29/98
06/29/98
06/30/98
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
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
MISCELLANEOUS
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
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
.0000
.0000
.2000
.0000
.2000
.0000
.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
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.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 prosontod is prepared sololy as a ganaral guida and is not Intandad to racogniza or pradict the costs
and raturns from any ono particular farm or ranch operation. Thoso projections were collected and developed by
staff members of the Texas Agricultural Extansion Service and approved for publication.
C9.32
s^s.
CROP PRODUCTS REPORT
October 13, 1993
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
SQUARE
CULLS
JUMBO
NUMBER 1
NUMBER 2
CHCUT
WHLSLE
Price
per
Unit
2.4400
.5600
90.0000
.5500
.1800
.2000
.6300
.7500
50.0000
1.5000
1.4500
.0001
40.0000
18.0000
12.0000
3.8600
5.5000
20.0000
9.0000
3.0400
Unit
of
Mes.
Weight
per
Unit
bu.
lb.
ton
bu.
lb.
bu.
cwt.
bu.
ton
bale
bu.
bu.
bu.
bu.
bu.
cwt.
bu.
EACH
EACH
bu.
56.OOOO
1.0000
2000.0000
60.0000
1.0000
32.0000
56.0000
60.0000
2000.0000
60.0000
32.0000
60.0000
60.0000
60.0000
60.0000
56.0000
56.OOOO
.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
y^PN,
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 wore collected and developed by
staff mambars of the Taxas Agricultural Extension Sorvica and approved for publication.
C9.33
TRACTORS, IMPLEMENTS AND EQUIPMENT
OCTOBER 13, 1993
DESCRIPTION
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
IHPLEHENT
_XSC_=___2_2_20:
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR MI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR MI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
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 #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)
TRACTOR
100 HP
100
12000
DI
12000
TRACTOR
125 HP
125
12000
DI
12000
TRACTOR
40 HP
40
12000
DI
12000
TRACTOR
50 HP
50
12000
DI
12000
TRACTOR
75 HP
75
12000
DI
12000
BALEMOVER
880
600
360
400
555
200
10
1
100
44900
54300
17300
13750
38
38
38
38
40400
48900
15600
12500
25900
.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
38
50
4000
4000
1.1
1.2
230
28800
230
200
/^^%
DESCRIPTION
IHPLEHENT
FIRST NAME
BROADCAST SEEDER
QUALIFYING NAHE
KORSEPOHER RATING (HP)
25
USEFUL LIFE (HR OR HI)
1200
FUEL TYPE
REHAINING LIFE (HR OR HI)
1200
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
50
SPEED
(HI/H)
4.0
20
HIDTH
(FT)
67
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
1.1
POHER UNIT HULTIPLIER
1.2
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
495
10
SALVAGE VALUE
(X)
425
CURRENT MARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
5
ON FARM HIRED LABOR
(HR)
10
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
5
ANNUAL USE BASE (HR OR HI)
50
.777
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
.6
YEARS OHNED
10
REPAIR COEFFICIENT #2
1.4
DEPRECIATION FACTOR #2
.885
CAPACITY (DEF.,CALC.)
C
FUEL USE (DEF.,CALC.)
C
R & H CALC. (#1,#2)
1
LEASE CALC. (HOUR,YEAR)
IMPLEMENT
CULTIVATOR
ROLLING
IMPLEMENT
IHPLEHENT
CULTIVATOR - 13
TOOL BAR
CULTIVATOR - 20
TOOL BAR
IHPLEHENT
IMPLEMENT
DISC
OFFSET
DISC-TANDEM
13 FT
65
50
75
35
46
2500
2500
2500
2500
2500
2500
2500
2500
2500
2500
250
5
12
75
150
3.8
67
150
3.8
20
67
100
4.8
10
83
100
4.5
13
83
13.3
1.1
1.2
300
10
250
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1125
1700
2125
2800
10
900
10
10
10
1350
1700
2520
.364
.364
.364
.364
.364
.6
10
1.3
.6
10
1.3
.6
10
1.3
.6
10
1.3
.885
.885
.885
.885
C
C
2
C
C
2
C
C
2
C
C
2
Information presented is prepared solely as a general guida and is not Intonded to recognize or predict the costs
and returns from any one particular farm or ranch oparation. Those projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C9.34
.6
10
1.3
.885
C
C
2
DESCRIPTION
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 (X)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT MARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT 82
DEPRECIATION FACTOR 82
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
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 (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 #1
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)
IMPLEMENT
IHPLEHENT
DISC-TANDEH
8 FT
IHPLEHENT
DRILL
GRAIN
IMPLEMENT
FERT. SPREADER
IMPLEMENT
GOPHER POISONER
IHPLEHENT
HARROHS
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
.6
10
1.4
.885
C
C
2
50
.777
.6
10
1.4
.885
C
C
1
.777
.6
8
1.4
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
IHPLEHENT
IMPLEHENT
IHPLEHENT
HOLDBOARD PLOH
3 BOTTOH
HOLDBOARD PLOH
4 BOTTOH
IHPLEHENT
PLANTER
4 ROH
IHPLEHENT
SHREDDER
2 ROH
13.3
80
1.1
1.2
10
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
.777
.230
.6
10
1.4
.885
C
C
2
.230
.6
10
1.4
.885
C
C
2
.777
.6
10
1.4
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
364
.6
10
1.3
885
C
C
2
13.3
.6
10
1.4
.885
C
C
2
Information presented is praparad solely as a ganaral guida and is not intended to recognize or predict tho costs
and raturns from any one particular farm or ranch operation. These projections were collected and dovolopad by
staff members of the Texas Agricultural Extansion Sarvico and approvad for publication.
C9.35
DESCRIPTION
FIRST NAME
QUALIFYING NAME
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR MI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR MI)
SPEED
(MI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( % )
CURRENT HARKET VALUE ($)
L E A S E PAY H E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT #2
DEPRECIATION FACTOR #2
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (81,82)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
IHPLEHENT
IHPLEHENT
SPRAYER
AIRBLAST
IMPLEMENT
IMPLEMENT
EQUIPMENT
CHAIN SAH
SPRAYER
C. TREE
SPRAYER
PASTURE
TRAILER
FLATBED3
TRAILER
FLATBED4
20
30
1200
1200
1200
15
300
15
300
1200
1200
1200
300
300
75
4.8
24
53
20
4.5
8
60
50
4
30
53
4.4
26.2
100
.52
100
.52
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
6600
1695
1200
1200
10
10
10
10
6000
1500
1.1
1.2
775
10
620
1200
1200
300
1
1
1.50
1
1
6
10
10
30
.777
.777
.777
.6
10
1.4
.6
10
1.4
.6
10
1.4
.885
.885
.885
C
C
2
C
C
2
C
C
2
EQUIPHENT
EQUIPMENT
anacoanoBac
FIRST NAHE
QUALIFYING NAME
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT MARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARM HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR 81
YEARS OHNED
REPAIR COEFFICIENT 82
DEPRECIATION FACTOR 82
CAPACITY (DEF..CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
IHPLEHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
18
GA
18
.5
6
300
EQUIPHENT
CHRISTHAS TREE
BALER
COOLER
STORAGE
FEEDER
HOG SOH
FEEDER
HINERAL
FEEDER
MKT HOG
HAY RING
90
6
5
6
10
90
30000
EL
30000
6
5
6
10
9
2000
1
1
1
1
500
2600
1200
140
6000
1125
500
2600
1200
140
6000
1125
.3
20
.1
1.40
.3
20
2.25
1
1
1
1
9
2000
sy^%.
Information prasontad is praparad solely as a ganaral guida and is not intended to recognize or predict the costs
and raturns from any one particular farm or ranch operation. Those projections ware col looted and dovolopad by
staff mambars of tha Taxas Agricultural Extansion Service and approvad for publication.
C9.36
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR 81
YEARS OHNED
REPAIR COEFFICIENT #2
DEPRECIATION FACTOR #2
CAPACITY (DEF..CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
UBOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT MARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT #2
DEPRECIATION FACTOR #2
CAPACITY (DEF.,CALC.)
FUEL USE (DEF..CALC.)
R & H CALC. <#1,#2)
LEASE CALC. (HOUR,YEAR)
EQUIPHENT
EQUIPMENT
EQUIPHENT
EQUIPHENT
EQUIPMENT
EQUIPHENT
HINERAL FEEDER
PICKING BOXES
PEACHES
ROUND R)[NG
SELF FEEDER
SQUEEZE CHUTE
STOCK TRAILER
5
10
10
10
20
10
5
10
10
10
20
10
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
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPMENT
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
1200
3600
240
1200
3600
240
10
9
4.80
2800
3000
3500
.1
56
.1
56
.1
56
10
1
Information prasontad is praparad sololy as a general guide and Is not intonded to recognize or predict the costs
and raturns from any one particular farm or ranch operation. These projactions were collected and developed by
staff members of the Texas Agricultural Extansion Service and approvad for publication.
C9.37
OPERATING INPUT RESOURCES
October 13, 1993
O p e r a t i n g I nput
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
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
Cash
Flow
Row
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
y
y
\
.
>~W\.
Information presented Is prepared solely as a ganaral guida and is not Intondod to racogniza or predict tha costs
and returns from any ono particular farm or ranch oparation. Thaso projactions wore collected and developed by
staff members of the Toxas Agricultural Extension Service and approved for publication.
C9.38
Operating Input
#*N
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
Information prasontad is prepared sololy as a ganaral guida and is not intended to recognize or predict the costs
and returns from any one particular farm or ranch oparation. Thasa projactions wara collected and developed by
staff mambars of the Texas Agricultural Extansion Sorvica and approvad for publication.
C9.39