Projections for Planning Purposes Only
Not to be Used without Updating after April 18, 1997
Pecan Orchard, Early Production Phase (Years 5-9)
Southwest Texas (10)
1997 Projected Costs and Returns per Acre
GROSS INCOME Description
PECANS
Quantity Unit $ / Unit
600.000
lb.
0.8000
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
Quantity Unit $ / Unit
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
1,.500
lb.
lb.
pt.
acre
lb.
pt.
lb
lb.
pt.
lb
lb.
pt.
acre
lb.
lb
Acre
Acre
Acre
Acre
Hour
Hour
Hour
.300
.350
4.690
24.500
.350
4.690
11.500
.350
4.690
11.500
.350
4.690
24.500
.350
11.500
8.236
6.210
8.235
300.000
300.000
0.800
lb.
lb.
Hour
130.261 Dol,
.280
.280
6.210
NET PROJECTED RETURNS
84.00
84.00
4.97
0.095
12.37
0.75 per lb. of PECANS
27.47
Unit
acre
Acre
Acre
Acre
Acre
Total FIXED Cost
Total of ALL Cost
11.25
0.87
7.03
12.25
0.87
7.03
8.62
0.87
7.03
8.62
0.87
7.03
12.25
0.87
8.62
16.16
15.55
8.47
9.60
48.82
62.10
12.35
452.53
GROSS INCOME minus VARIABLE COST
Break-Even Price, Total Cost $
To t a l
172.97
Break-Even Price, Total Variable Cost $
MISC ADMIN O/H
Machinery and Equipment
Irrigation
Land
Perennial Crop
480.00
267.19
Total VARIABLE COST
FIXED COST Description
Your
Estimate
480.00
Total HARVEST
Interest - OC Borrowed
To t a l
To t a l
12.00
75.25
88.62
50.00
64.19
290.06
1.23 per lb. of PECANS
742.59
-262.59
* Custom Harvested
Information presented is pnpand solely as a general guide and is not intended to ncognize r predict to costs and returns from any one particular farm or ranch
operation These projections wen collected and developed by staff members of to Texas Agriculturd Extension Service and approved for publication
C10.61
Projections for Planning Purposes Only
Not to be Used without Updating after April 18, 1997
Date
Stage
of
Production
Product Name
Type
Of
Prod.
1Height
Number
of
Units
per
]Head
Cash ]
NonShare Even
Cash
Prod.
======== ================ ===== ================:========= ============= ====;========= ===== =
10/30/97 HARVEST
11/20/97 HARVEST
Date
12/15/96
01/15/97
02/15/97
03/10/97
03/15/97
03/15/97
03/15/97
04/15/97
04/15/97
04/15/97
04/15/97
04/20/97
05/15/97
05/15/97
05/15/97
05/15/97
05/15/97
05/15/97
05/15/97
05/20/97
05/25/97
05/31/97
06/15/97
06/15/97
06/15/97
06/15/97
06/15/97
06/20/97
06/30/97
07/15/97
07/15/97
07/15/97
07/15/97
07/20/97
08/10/97
08/10/97
08/15/97
08/15/97
08/15/97
08/15/97
08/20/97
09/15/97
09/20/97
10/20/97
10/30/97
10/30/97
11/20/97
11/20/97
11/30/97
11/30/97
11/30/97
C10.62
Stage
of
Production
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
HARVEST
HARVEST
A
A
Type
of
Input
H
H
H
M
H
M
E
H
M
E
E
O
H
M
E
M
E
E
E
O
M
M
H
M
E
E
E
0
E
H
M
E
E
O
M
E
H
M
E
E
O
H
O
M
G
H
H
G
K
L
L
PECANS
PECANS
300.0000
300.0000
Input Name
HIRED LABOR
HIRED LABOR
HIRED LABOR
SHREDDING
HIRED LABOR
APPLY FERTILIZER
NITROGEN (DRY)
HIRED LABOR
SPRAYING
ZINC SULPHATE
INSECTICIDE
TRICKLE SYSTEM
HIRED LABOR
SPRAYING
HERBICIDE
SPRAYING
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEM
APPLY FERTILIZER
PICKUP TRUCK
HIRED LABOR
SPRAYING
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEM
MISC ADMIN O/H
HIRED LABOR
SPRAYING
ZINC SULPHATE
INSECTICIDE
TRICKLE SYSTEM
SPRAYING
HERBICIDE
HIRED LABOR
SPRAYING
ZINC SULPHATE
FUNGICIDE
TRICKLE SYSTEM
HIRED LABOR
TRICKLE SYSTEM
SHREDDING
CUSTOM PICKING
HIRED LABOR
HIRED LABOR
CUSTOM PICKING
LAND - CASH RENT
PECAN
PECAN
HI SPEED
PECAN
1
6 FT
PECAN
HI SPEED
PECAN
PECAN
1
3/4 TON
HI SPEED
PECAN
PECAN
1
HI SPEED
PECAN
1
6 FT
PECAN
HI SPEED
PECAN
1
1
PECANS
PECANS
PECANS
ESTABL.I
PREHARVI
Number
of
Units
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
4.0000
.0000
.0000
Cash
NonCash
,00
,00
Fixed Landlord
or
:Share
Va r i .
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
C
V
V
V
V
F
F
F
c
c
c
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
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and is not intended to ncognize r predict to costs md returnsfrom any one particular farm or ranch
operation These projections wen collected and developed by staff members of to Texas Agricultural Extension Service and approved for publication
Projections for Planning Purposes Only
Not to be Used without Updating after April 18, 1997
Pecan Orchard, Operational Phase (Years 10-20)
Southwest Texas (10)
1997 Projected Costs and Returns per Acre
GROSS INCOME Description
PECANS
Quantity Unit $ / Unit
1200.000
lb.
0.8000
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
900
500
500
500
500
900
70.000
900
500
500
900
500
500
900
500
500
6.514
16.500
1.500
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
.300
4.690
11.500
.350
24.500
.350
4.690
.300
4.690
11.500
.350
4.690
.350
24.500
4.690
11.500
.350
8.236
6.210
8.235
600.000
600.000
1.500
lb.
lb.
Hour
208.405 Dol
21.00
18.29
17.25
2.62
12.25
2.62
18.29
21.00
18.29
17.25
2.62
18.29
2.62
12.25
18.29
17.25
2.62
17.85
24.88
73
60
53.65
102.47
12.35
.280
.280
6.210
168.00
168.00
9.32
0.095
19.80
818.46
0.68 per lb. of PECANS
GROSS INCOME minus VARIABLE COST
141.54
Unit
acre
Acre
Acre
Acre
Acre
Total FIXED Cost
Break-Even Price, Total Cost $
To t a l
345.32
Break-Even Price, Total Variable Cost $
MISC ADMIN O/H
Machinery and Equipment
Irrigation
Land
Perennial Crop
960.00
453.35
Total VARIABLE COST
FIXED COST Description
Your
Estimate
960.00
Total HARVEST
Interest - OC Borrowed
To t a l
To t a l
16.00
82.70
90.24
50.00
443.77
682.72
1.25 per lb. of PECANS
Total of ALL Cost
1501.18
NET PROJECTED RETURNS
-541.18
* Custom Harvested
Information presented is pnpand solely as a generd guide and is not intended lo ncognize r predict to costs and ntums from any one particular farm or ranch
operation These projections wen collected and developed by staff members of to Texas Agriculturd Extension Service and approvedfor publication
C 10.63
Projections for Planning Purposes Only
Not to be Used without Updating after April 18, 1997
Date
Stage
of
Production
10/30/98 HARVEST
11/20/98 HARVEST
Date
12/15/97
01/15/98
02/15/98
03/10/98
03/15/98
03/15/98
03/15/98
03/20/98
04/15/98
04/15/98
04/15/98
04/15/98
04/20/98
05/10/98
05/10/98
05/15/98
05/15/98
05/15/98
05/20/98
05/20/98
05/20/98
05/20/98
05/25/98
05/25/98
05/31/98
06/15/98
06/15/98
06/15/98
06/15/98
06/20/98
06/20/98
06/30/98
07/15/98
07/15/98
07/15/98
07/20/98
07/20/98
08/10/98
08/10/98
08/15/98
08/15/98
08/15/98
08/15/98
08/20/98
08/20/98
09/15/98
09/20/98
10/15/98
10/25/98
10/30/98
11/15/98
11/20/98
11/30/98
11/30/98
11/30/98
11/30/98
C 10.64
Stage
of
Production
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
HARVEST
Product Name
Type
of
Prod.
PECANS
PECANS
Type
of
Input
H
H
H
M
H
M
E
0
H
M
E
E
O
M
E
H
M
E
O
M
E
E
M
E
M
H
M
E
E
O
E
E
H
M
E
O
E
M
E
H
M
E
E
O
E
H
0
H
M
G
H
G
K
L
L
L
Number
of
Units
600.0000
600.0000
Input Name
HIRED LABOR
HIRED LABOR
HIRED LABOR
SHREDDING
HIRED LABOR
APPLY FERTILIZER
NITROGEN (DRY)
TRICKLE SYSTEM
HIRED LABOR
SPRAYING
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEM
SPRAYING
ZINC SULPHATE
HIRED LABOR
SPRAYING
HERBICIDE
TRICKLE SYSTEM
SPRAYING
ZINC SULPHATE
INSECTICIDE
APPLY FERTILIZER
NITROGEN (DRY)
PICKUP TRUCK
HIRED LABOR
SPRAYING
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEM
ZINC SULPHATE
MISC ADMIN O/H
HIRED LABOR
SPRAYING
INSECTICIDE
TRICKLE SYSTEM
ZINC SULPHATE
SPRAYING
HERBICIDE
HIRED LABOR
SPRAYING
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEM
ZINC SULPHATE
HIRED LABOR
TRICKLE SYSTEM
HIRED LABOR
SHREDDING
CUSTOM PICKING
HIRED LABOR
CUSTOM PICKING
LAND - CASH RENT
PECAN
PECAN
PECAN
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
PECANS
PECANS
PECANS
ESTABL.
PREHARV.
EARLY
Weight Cash Landlord Break
per Non- Share Even
Head
Cash
Prod.
.0000 C
.0000 C
00
00
Number Cash Fixed Landlord
of
Nonor
Share
U n i t s C a s h Va r i .
5000
5000
5000
0000
5000
0000
70.0000
OOOO
,5000
OOOO
,9000
,5000
OOOO
OOOO
,5000
,5000
OOOO
,5000
,6000
OOOO
,5000
,9000
,0000
70.0000
20.0000
,5000
OOOO
,9000
,5000
,6000
,5000
OOOO
,5000
OOOO
,9000
,6000
,5000
,0000
,5000
,5000
.0000
,9000
.5000
,6000
,5000
.5000
.6000
.5000
.0000
600.0000
1.5000
600.0000
1.0000
1.0000
4.0000
5.0000
.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
Information presented is pnpand solely as a generd guide and is not intended to ncognize r predict to costs and returns from any one particular farm or ranch
operation These projections wen collected and developed by staff members of to Texas Agriculturd Extension Service and approved for publication
Projections for Planning Purposes Only
Not to be Used without Updating after April 18, 1997
Pecan Orchard, Early Production Phase (Years 5-9)
Southwest Texas (10)
1997 Projected Costs and Returns per Acre
GROSS INCOME Description
PECANS
Quantity Unit
$ / Unit
600.000 lb.
0.8000
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
Fuel & Lube - Machinery
- Machinery
Repairs
- Machinery
Labor
- Other
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
1,.500
Unit $ / Unit
lb.
lb.
pt.
acre
lb.
pt.
lb
lb.
pt.
lb
lb.
Pt.
acre
lb.
lb
Acre
Acre
Acre
Acre
Hour
Hour
Hour
.300
.350
4.690
24.500
.350
4.690
11.500
.350
4.690
11.500
.350
4.690
24.500
.350
11.500
8.236
6.210
8.235
2.975
11.000
Acre
Acre
Hour
Hour
127.989 Dol.
8.236
6.210
NET PROJECTED RETURNS
10.93
5.93
24.50
68.31
0.095
12.16
0.64 per lb. of PECANS
90.99
Unit
acre
Acre
Acre
Acre
Acre
Total FIXED Cost
Total of ALL Cost
11.25
0.87
7.03
12.25
0.87
7.03
8.62
0.87
7.03
8.62
0.87
7.03
12.25
0.87
8.62
16.16
15.55
8.47
9.60
48.82
62.10
12.35
389.01
GROSS INCOME minus VARIABLE COST
Break-Even Price, Total Cost $
To t a l
109.66
Break-Even Price, Total Variable Cost $
MISC ADMIN O/H
Machinery and Equipment
Irrigation
Land
Perennial Crop
480.00
267.19
Total VARIABLE COST
FIXED COST Description
Your
Estimate
480.00
Total HARVEST
Interest - OC Borrowed
To t a l
To t a l
12.00
146.49
88.62
50.00
64.19
361.30
1.25 per lb. of PECANS
750.31
-270.31
* Harvested with owned equipment,
information presented is pnpand solely as a general guide and is not intended to ncognize r predict to costs and nlurnsfrom any one particular farm or ranch
operation. These projections wen collected and developed by staff members of to Texas Agriculturd Extension Service and approved for publication
C 10.65
Projections for Planning Purposes Only
Not to be Used without Updating after April 18, 1997
Date
Stage
of
Production
Product Name
Type
of
Prod.
======== ============== ===== ================:=========
10/30/97 HARVEST
11/20/97 HARVEST
Date
Stage
of
Production
A
A
Type
of
Input
PECANS
PECANS
C10.66
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
HARVEST
HARVEST
HARVEST
HARVEST
H
H
H
M
H
M
E
H
M
E
E
0
H
M
E
M
E
E
E
0
M
M
H
M
E
E
E
0
E
H
M
E
E
O
M
E
H
M
E
E
0
H
0
M
M
M
D
H
M
M
M
D
H
K
L
L
Weight
per
Head
Input Name
HIRED LABOR
HIRED LABOR
HIRED LABOR
SHREDDING
HIRED LABOR
APPLY FERTILIZER
NITROGEN (DRY)
HIRED LABOR
SPRAYING
ZINC SULPHATE
INSECTICIDE
TRICKLE SYSTEM
HIRED LABOR
SPRAYING
HERBICIDE
SPRAYING
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEM
APPLY FERTILIZER
PICKUP TRUCK
HIRED LABOR
SPRAYING
ZINC SULPHATE
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEM
MISC ADMIN O/H
HIRED LABOR
SPRAYING
ZINC SULPHATE
INSECTICIDE
TRICKLE SYSTEM
SPRAYING
HERBICIDE
HIRED LABOR
SPRAYING
ZINC SULPHATE
FUNGICIDE
TRICKLE SYSTEM
HIRED LABOR
TRICKLE SYSTEM
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
Cash ]
NonShare Even
Cash
Prod.
:=========== ============= ===== :
300.0000
300.0000
======= ================ ===== ================:=========
12/15/96
01/15/97
02/15/97
03/10/97
03/15/97
03/15/97
03/15/97
04/15/97
04/15/97
04/15/97
04/15/97
04/20/97
05/15/97
05/15/97
05/15/97
05/15/97
05/15/97
05/15/97
05/15/97
05/20/97
05/25/97
05/31/97
06/15/97
06/15/97
06/15/97
06/15/97
06/15/97
06/20/97
06/30/97
07/15/97
07/15/97
07/15/97
07/15/97
07/20/97
08/10/97
08/10/97
08/15/97
08/15/97
08/15/97
08/15/97
08/20/97
09/15/97
09/20/97
10/20/97
10/30/97
10/30/97
10/30/97
10/30/97
11/15/97
11/20/97
11/20/97
11/20/97
11/20/97
11/30/97
11/30/97
11/30/97
Number
of
Units
Number
of
Units
.0000
.0000
Cash
NonCash
c
.00
00
C
Fixed Landlord
or
lShare
Va r i .
:=========== ===== ===== =:=======
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
4.0000
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 pnpand solely as a generd guide and is not intended to ncognize r predict to costs md ntums from any one particular farm or ranch
operation These projections wen collected and developed by staff members of to Texas Agriculturd Extension Service and approved for publication
Projections for Planning Purposes Only
Not to be Used without Updating after April 18, 1997
Pecan Orchard, Operational Phase (Years 10-20)
Southwest Texas (10)
1997 Projected Costs and Returns per Acre
GROSS INCOME Description
PECANS
Quantity Unit
$ / Unit
1200.000 lb.
0.8000
Total GROSS Income
VARIABLE COST Description
PREHARVEST
NITROGEN
(DRY)
INSECTICIDE
FUNGICIDE
ZINC
S U L P H AT E
HERBICIDE
ZINC
S U L P H AT E
INSECTICIDE
NITROGEN
(DRY)
INSECTICIDE
FUNGICIDE
ZINC
S U L P H AT E
INSECTICIDE
ZINC
S U L P H AT E
HERBICIDE
INSECTICIDE
FUNGICIDE
ZINC
S U L P H AT E
Fuel & Lube - Machinery
Irrigation
Repairs
Machinery
Irrigation
Labor
Machinery
Other
Irrigation
Total PREHARVEST
HARVEST
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
- Other
Quantity Unit $ / Unit
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
1.500
lb.
pt.
lb
lb.
acre
lb.
pt.
lb.
Pt.
lb
lb.
pt.
lb.
acre
pt.
lb
lb.
Acre
Acre
Acre
Acre
Hour
Hour
Hour
.300
4.690
11.500
.350
24.500
.350
4.690
.300
4.690
11.500
.350
4.690
.350
24.500
4.690
11.500
.350
8.236
6.210
8.235
5.020
22.000
Acre
Acre
Hour
Hour
203.747 Dol
21.00
18.29
17.25
2.62
12.25
2.62
18.29
21.00
18.29
17.25
2.62
18.29
2.62
12.25
18.29
17.25
2.62
17.85
24.88
9, 73
9, 60
53.65
102.47
12.35
8.235
6.210
14.18
7.65
41.34
136.62
0.095
19.36
672.49
0.56 per lb. of PECANS
GROSS INCOME minus VARIABLE COST
287.51
Unit
acre
Acre
Acre
Acre
Acre
Total FIXED Cost
Break-Even Price, Total Cost $
To t a l
199.79
Break-Even Price, Total Variable Cost $
MISC ADMIN O/H
Machinery and Equipment
Irrigation
Land
Perennial Crop
960.00
453.35
Total VARIABLE COST
FIXED COST Description
Your
Estimate
960.00
Total HARVEST
Interest - OC Borrowed
To t a l
To t a l
16.00
180.12
90.24
50.00
443.77
780.14
1.21 per lb. of PECANS
Total of ALL Cost
1452.63
NET PROJECTED RETURNS
-492.63
* Harvested with owned equipment,
Information presented is pnpand solely as a general guide and is not intended to ncognize r predict to costs and returns from any one particular farm or ranch
operation. These projections wen collected and developed by staff members of to Texas Agricultural Extension Service and approved for publication
C 10.67
Projections for Planning Purposes Only
Not to be Used without Updating after April 18, 1997
Date
Stage
of
Production
10/30/98 HARVEST
11/20/98 HARVEST
Date
12/15/97
01/15/98
02/15/98
03/10/98
03/15/98
03/15/98
03/15/98
03/20/98
04/15/98
04/15/98
04/15/98
04/15/98
04/20/98
05/10/98
05/10/98
05/15/98
05/15/98
05/15/98
05/20/98
05/20/98
05/20/98
05/20/98
05/25/98
05/25/98
05/31/98
06/15/98
06/15/98
06/15/98
06/15/98
06/20/98
06/20/98
06/30/98
07/15/98
07/15/98
07/15/98
07/20/98
07/20/98
08/10/98
08/10/98
08/15/98
08/15/98
08/15/98
08/15/98
08/20/98
08/20/98
09/15/98
09/20/98
10/15/98
10/25/98
10/30/98
10/30/98
10/30/98
10/30/98
11/20/98
11/20/98
11/20/98
11/20/98
11/30/98
11/30/98
11/30/98
11/30/98
C 10.68
Stage
of
Production
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
HARVEST
HARVEST
HARVEST
HARVEST
HARVEST
HARVEST
Product Name
Type
Of
Prod.
A
A
Type
of
Input
H
H
H
M
H
M
E
0
H
M
E
E
0
M
E
H
M
E
O
M
E
E
M
E
M
H
M
E
E
O
E
E
H
M
E
0
E
M
E
H
M
E
E
O
E
H
O
H
M
M
M
D
H
M
M
D
H
K
L
L
L
PECANS
PECANS
Number
of
Units
Weight
per
Head
600.0000
600.0000
Input Name
HIRED LABOR
HIRED LABOR
HIRED LABOR
SHREDDING
HIRED LABOR
APPLY FERTILIZER
NITROGEN (DRY)
TRICKLE SYSTEM
HIRED LABOR
SPRAYING
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEM
SPRAYING
ZINC SULPHATE
HIRED LABOR
SPRAYING
HERBICIDE
TRICKLE SYSTEM
SPRAYING
ZINC SULPHATE
INSECTICIDE
APPLY FERTILIZER
NITROGEN (DRY)
PICKUP TRUCK
HIRED LABOR
SPRAYING
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEM
ZINC SULPHATE
MISC ADMIN O/H
HIRED LABOR
SPRAYING
INSECTICIDE
TRICKLE SYSTEM
ZINC SULPHATE
SPRAYING
HERBICIDE
HIRED LABOR
SPRAYING
INSECTICIDE
FUNGICIDE
TRICKLE SYSTEM
ZINC SULPHATE
HIRED LABOR
TRICKLE SYSTEM
HIRED LABOR
SHREDDING
SHAKING
PICKING
PECAN CLEANER
HIRED LABOR
SHAKING
PICKING
PECAN CLEANER
HIRED LABOR
LAND - CASH RENT
PECAN
PECAN
PECAN
2
HI SPEED
PECAN
PECAN
2
HI SPEED
6 FT
PECAN
2
HI SPEED
PECAN
3/4 TON
HI SPEED
PECAN
PECAN
2
HI SPEED
PECAN
2
6 FT
PECAN
HI SPEED
PECAN
PECAN
2
2
PECANS
PECANS
PECANS
PECANS
PECANS
ESTABL.
PREHARV.
EARLY
Number
of
Units
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
.5000
10.0000
6.0000
6.0000
1.5000
12.0000
1.0000
1.0000
4.0000
5.0000
.0000
.0000
Cash
NonCash
Cash ]
NonShare Even
Cash
Prod.
C
C
00
,00
Fixed Landlord
or
iShare
Va r i .
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
c
c
c
c
c
V
V
V
V
V
V
V
V
F
F
F
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented is pnpand solely as a generd guide and is not intended to ncognize r predict to costs and returns from any one particular farm or ranch
operation These projections wen collected and developed by staff members of to Texas Agriculturd Extension Service and approved for publication
Projections for Planning Purposes Only
Not to be Used without Updating after April 18, 1997
Crop Products Report
Crop Product Name
BEETS
BEETS #1
BEETS #2
BEETS #3
CABBAGE
CANTALOUPES
CARROTS
CARROTS
CARROTS #2
CARROTS #3
CORN
CORN
CORN SILAGE
COTTON LINT
COTTON LINT
COTTON LINT
COTTONSEED
CUCUMBERS
CUCUMBERS
CULLS
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
GRAZING*
GRAZING*
GRAZING*
GUAR
HAY
HAY
HAY
LETTUCE
OATS
ONIONS
PASTURE*
PASTURE*
PEANUTS
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
ADD'L
F.RUNNER
FRESH
PROCESS.
BEET
SPRING
WINTER
Price
per
Unit
40.0000
50.0000
70.0000
10.0000
4.5000
6.0000
5.5000
37.5000
64.0000
36.0000
3.0000
3.2500
18.0000
.7000
.7000
1.1000
110.0000
6.5000
10.5000
1.0000
.1600
.0500
.2000
.2500
.9000
.3500
.2800
.2800
16.0000
65.0000
65.0000
65.0000
5.5000
1.4500
7.5000
.2800
.2800
12.0000
32.0000
.8000
30.0000
.0000
5.0000
5.5000
31.1300
6.5000
74.0000
1.0000
.0800
1.0000
4.0000
4.0000
Unit
of
Mes.
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.
cwt.
lb.
cwt.
AUM
cwt.
bu.
cwt.
bu.
ton
ton
lb.
ton
bu.
bu.
Weight
per
Unit
2000.0000
2000.0000
2000.0000
2000.0000
1.0000
1.0000
1.0000
2000.0000
2000.0000
2000.0000
56.0000
56.0000
2000.0000
1.0000
1.0000
1.0000
2000.0000
1.0000
100.0000
2000.0000
56.0000
1.0000
32.0000
100.0000
60.0000
1.0000
.0000
.0000
100.0000
2000.0000
2000.0000
2000.0000
50.0000
32.0000
1.0000
.0000
.0000
100.0000
100.0000
1.0000
100.0000
1.0000
100.0000
56.0000
100.0000
1.0000
2000.0000
2000.0000
1.0000
2000.0000
60.0000
60.0000
Cash
Flow
Row
20
20
21
21
20
20
20
20
20
20
20
20
20
20
20
20
21
20
20
22
23
23
23
23
23
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
21
21
21
20
20
20
20
20
20
22
22
22
information presented is pnpand solely as a general guide and is not intended to ncognize r predict to cosLt and ntums from any one particular farm or ranch
operation These projections wen collected and developed by staff members of to Texas Agricultural Extension Service and approved for publication
C 10.69
Projections for Planning Purposes Only
Not to be Used without Updating after April 18,1997
Tractors, Implements and Equipment
Description
First Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Fuel Type
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
Width
(Ft)
Field
Efficiency
(«)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price ($)
Salvage
Va l u e
(%)
C u r r e n t M a r k e t Va l u e ( $ )
Lease
Payment
($)
A n n u a l L i c e n s e & Ta x ( $ )
Annual Insurance ($)
On Farm Hired Labor (Hr)
Off Farm Parts & Labor ($)
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n t # 1
Depreciation Factor 81
Years Owned
R e p a i r C o e f fi c i e n t 8 2
Depreciation Factor 82
Capacity (Def.,Calc.)
Fuel Use (Def.,Calc.)
R £ M Calc. (81,82)
L e a s e C a l c . ( H o u r , Ye a r )
Description
First Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Fuel Type
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
Width
(Ft)
Field
E f fi c i e n c y
(%)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price ($)
Salvage
Va l u e
(%)
C u r r e n t M a r k e t Va l u e ( $ )
Lease
Payment
($)
A n n u a l L i c e n s e l Ta x ( $ )
Annual Insurance ($)
On Farm Hired Labor (Hr)
Off Farm Parts & Labor ($)
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n t 8 1
Depreciation Factor 81
Years Owned
R e p a i r C o e f fi c i e n t 8 2
Depreciation Factor 82
Capacity (Def.,Calc.)
Fuel Use (Def.,Calc.)
R & M Calc. (81,82)
L e a s e C a l c . ( H o u r , Ye a r )
C 10.70
i S S S S S B D - B - B - R I■
TRACTOR
100 HP
100
12000
Dl
ssB-------S--B-ian
HBB--_-_II-===SSH_r
TRACTOR
125 HP
TRACTOR
150 HP
TRACTOR
225 HP
125
150
225
12000
12000
Dl
Dl
■n S S S S S B - I B - I B B U
TRACTOR
40 HP
TRACTOR
75 HP
12000
12000
12000
Dl
Dl
40
75
Dl
12000
12000
12000
12000
12000
12000
43100
57700
67800
87200
16800
29100
38800
51900
61000
78500
15100
26200
.029
.68
7
1.5
.92
.029
.68
.029
.68
7
l.S
.92
.024
.68
7
1.5
.92
.029
.68
7
1.5
.92
.029
.68
7
1.5
.92
C
2
C
2
C
2
C
2
38
38
38
1.5
.92
C
2
lied
Implement
Implement
38
Implement
38
Implement
Implement
■a a a a a
B B B B B B B B B B I» B S B B
zaaaaaa
BBBBBBBBBBSBBBBB
ICKER
ANHYDROUS APPL.
BED SHAPER
BEDDER
6 ROW
CHISEL
25
125
115
115
150
2000
GA
2000
60
4
70
12
1.0
1.25
10000
10000
.23
.64
7
1.4
.885
D
C
2
■
■R B S - a s n n ;
38
BBBBBBBBBBBBBBBB BBBBBBBBBBBBBBBB
COMBINE
PEANUT
50
1200
2500
2500
2500
2000
1200
2500
2500
2500
2000
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
100
1
1.1
1.2
1.1
1.2
1.1
1.2
100
.934
1
10
1.4
1
C
13.3
60
1.1
1.2
2700
3780
3780
16200
1950
1760
3780
16200
.364
.6
10
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.380
.64
6
1.4
.885
C
C
2
10
10
16
Information presented is pnpand solely as a generd guide and is not intended to ncognize r predict the costs and ntums from any one particular farm or ranch
operation These projections wen collected and developed by staff members of to Texas Agriculturd Extension Service and approved for publication
30
Projections for Planning Purposes Only
Not to be Used without Updating after April 18, 1997
Description
First Name
Qualifying Name
Horsepower
Rating
(Hp)
Useful
Life
(Hr
or
Mi)
F u e l Ty p e
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual
Use
(Hr
or
Mi)
Speed
(Mi/h)
Width
(Ft)
Field
E f fi c i e n c y
(%)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current
List
Price
(S)
Salvage
Va l u e
(%)
C u r r e n t M a r k e t Va l u e ( $ )
Lease
Payment
($)
A n n u a l L i c e n s e & Ta x ( $ )
Annual
Insurance
($)
On Farm Hired Labor (Hr)
Off Farm Parts & Labor ($)
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n t 8 1
Depreciation Factor 81
Ye a r s O w n e d
R e p a i r C o e f fi c i e n t 8 2
Depreciation Factor 82
Capacity
(Def.,Calc.)
Fuel
Use
(Def.,Calc.)
R
&
M
Calc.
(81,82)
Lease
Calc.
( H o u r, Ye a r )
Description
Implement
Implement
C U LT I VAT O R
4 ROW
Implement
C U LT I VAT O R
6 ROW
Implement
Implement
70
115
SS
75
100
50
2500
2S00
2500
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
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
3025
3240
3780
2700
3780
3240
10
10
16
10
30
30
3025
3240
3780
2700
3780
1300
.364
.364
.364
.6
10
1.3
.6
10
1.3
.885
.885
.885
C
C
2
C
C
2
C
C
2
.364
.6
8
1.3
.885
C
C
2
.364
.6
10
1.3
.222
.6
10
1.4
.885
C
C
2
Implement
Implement
Implement
HARROW SPIKE
75
1200
75
2500
1200
2500
50
4
20
67
35
4.5
24
80
1.1
1.2
2700
10
2700
1.1
1.2
1620
30
1620
100
.934
1
10
1.4
1
C
C
2
.364
.6
10
1.3
.885
C
C
2
40
2500
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual
Use
(Hr
or
Mi)
2500
2500
2500
100
4.5
12
83
100
4.8
12
83
50
5
8
80
88
4
14
72
R e p a i r C o e f fi c i e n t 8 1
Depreciation Factor 81
Ye a r s O w n e d
R e p a i r C o e f fi c i e n t 8 2
Depreciation Factor 82
Capacity
(Def.,Calc.)
Fuel
Use
(Def.,Calc.)
R
&
M
Calc.
(81,82)
Lease
Calc.
( H o u r, Ye a r )
1.1
1.2
1.1
1.2
6590
3200
75
1200
10
10
10
4320
6590
3200
1.1
1.2
5800
10
5220
.364
.6
10
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.777
.6
10
1.4
.885
C
C
2
Implement
I m p l e m e ni t
-.aaaa
LAND PLANE MOLDBOARD PLOW
PLOW
Implement
aaaaaaaaaaaaaaaa
125
1.1
1.2
C
C
2
lU-BSO
2500
4320
.885
I m p l e m e nt tt
125
First Name
Qualifying Name
Horsepower
Rating
(Hp)
Useful
Life
(Hr
or
Mi)
F u e l Ty p e
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual
Use
(Hr
or
Mi)
Speed
(Mi/h)
Width
(Ft)
Field
E f fi c i e n c y
(%)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current
List
Price
($)
Salvage
Va l u e
(%)
C u r r e n t M a r k e t Va l u e ( S )
Lease
Payment
($)
A n n u a l L i c e n s e & Ta x ( $ )
Annual
Insurance
($)
On Farm Hired Labor (Hr)
Off Farm Parts & Labor ($)
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
DISC--OFFSET
8 FT
.6
10
1.3
D R I L L F E R T I L I Z E R S PPDR.
DR.
2500
Description
DISC-OFFSET
12 FT
Implement
DISC
TANDEM
R e p a i r C o e f fi c i e n t 8 1
Depreciation Factor 81
Ye a r s O w n e d
R e p a i r C o e f fi c i e n t 8 2
Depreciation Factor 82
Capacity
(Def.,Calc.)
Fuel
Use
(Def.,Calc.)
R
&
M
Calc.
(81,82)
Lease
Calc.
( H o u r, Ye a r )
DIGGER
PEANUT
2500
First Name
Qualifying Name
Horsepower
Rating
(Hp)
Useful
Life
(Hr
or
Mi)
F u e l Ty p e
Speed
(Mi/h)
Width
(Ft)
Field
E f fi c i e n c y
(%)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current
List
Price
($)
Salvage
Va l u e
(%)
C u r r e n t M a r k e t Va l u e ( $ )
Lease
Payment
($)
A n n u a l L i c e n s e & Ta x ( $ )
Annual
Insurance
($)
On Farm Hired Labor (Hr)
Off Farm Parts & Labor ($)
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
Implement
C U LT I VATO R CULTIVATOR 4 ROW C U LT I VAT O R 6 ROW
FIELD
ROLLING
ROLLING
Implement
Implement
ssssss-Essaa-i-im-i-i
BSa=3SSS-IBBBaBB
PECAN SHAKER
Implement
PLANTER
4 ROW
75
1200
Implement
PLANTER
6 ROW
100
1200
150
2500
25
2000
PECAN SHAKER
HYDRAUL.
30
1200
2500
2000
1200
1200
1200
100
6
12
60
100
4.5
5.3
80
75
4.5
18
60
1.1
1.2
6480
10
6480
140
4
6
65
4.3
1.1
1.2
4200
10
3800
75
4.5
13.3
60
1.1
1.2
6480
30
6480
140
6
10.5
60
4.5
1.1
1.2
4200
10
4200
1.1
1.2
5180
10
5180
1.1
1.1
6480
10
6480
.168
.6
10
1.4
.885
C
.364
.6
8
1.3
.885
C
.777
.6
10
1.4
.885
C
C
2
.777
.6
8
1.4
.885
C
100
2500
10
1.3
.885
D
C
2
140
.777
.6
8
1.4
.885
C
Information presented is pnpand solely as a generd guide and is not intended to ncognize r predict to costs and nturnsfrom any one particular farm or ranch
operation These projections wen collected and developed by staff members of to Texas Agriculturd Extension Service and approved for publication
C10.71
Projections for Planning Purposes Only
Not to be Used without Updating after April 18, 1997
Description
First Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Fuel Type
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
Width
(Ft)
Field
E f fi c i e n c y
(%)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price ($)
Salvage
Va l u e
(%)
C u r r e n t M a r k e t Va l u e ( $ )
Lease
Payment
($)
A n n u a l L i c e n s e & Ta x ( $ )
Annual Insurance ($)
On Farm Hired Labor (Hr)
Off Farm Parts £ Labor ($)
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n t 8 1
Depreciation Factor 81
Years Owned
R e p a i r C o e f fi c i e n t 8 2
Depreciation Factor 82
Capacity (Def.,Calc.)
Fuel Use (Def.,Calc.)
R & M Calc. (81,82)
L e a s e C a l c . ( H o u r , Ye a r )
Description
First Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Fuel Type
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
Width
(Ft)
Field
E f fi c i e n c y
(S)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price ($)
Salvage
Va l u e
(%)
C u r r e n t M a r k e t Va l u e ( $ )
Lease
Payment
($)
A n n u a l L i c e n s e £ Ta x ( $ )
Annual Insurance ($)
On Farm Hired Labor (Hr)
Off Farm Parts £ Labor ($)
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n t 8 1
Depreciation Factor 81
Years Owned
R e p a i r C o e f fi c i e n t 8 2
Depreciation Factor 82
Capacity (Def.,Calc.)
Fuel Use (Def.,Calc.)
R £ M Calc. (81,82)
L e a s e C a l c . ( H o u r , Ye a r )
Description
First Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Fuel Type
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
Width
(Ft)
Field
Efficiency
(»)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price ($)
Salvage
Va l u e
{«)
C u r r e n t M a r k e t Va l u e ( 5 )
Lease
Payment
($)
A n n u a l L i c e n s e £ Ta x ( $ )
Annual Insurance ($)
On Farm Hired Labor (Hr)
Off Farm Parts £ Labor ($)
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n t 8 1
Depreciation Factor 81
Years Owned
R e p a i r C o e f fi c i e n t 8 2
Depreciation Factor 82
Capacity (Def.,Calc.)
Fuel Use (Def.,Calc.)
R £ M Calc. (81,82)
L e a s e C a l c . ( H o u r , Ye a r )
C 10.72
Implement
Implement
aaaaaaaaaaaa aaaaaaaaaaaaaaaa
PLANTER
PEANUT
30
PLANTER
STANHAY
75
Implement
ssss=ss==aa-S-s-s-3=
PLANTING EQUIP.
PECAN
Implement
Implement
SS-SSSSSBSBB-SS-SSBB B B B B B B B B B B B B B B B B B S S I
RODWEEDER
SHREDDER
20
60
75
Implement
SPRAYER
12 FT
45
1200
1200
1200
2500
2000
1200
1200
1200
1200
2500
2000
1200
75
4.5
75
4.5
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
12.7
13.3
1.1
1.1
1.1
1.2
60
5400
10
200
3
10
60
80
.5
1.1
1.2
1
100
1
3240
10
5400
3240
.777
.777
.885
.885
1190
5180
1300
1080
4750
1300
.364
.230
.777
.885
.885
30
10
10
100
.6
8
1.4
.6
10
1.4
C
C
2
Implement
a a a a a a a a a a a a :-S=S=
.934
1
10
1.4
1
D
C
1
C
C
2
Implement
= -=-=S-3SI_(SBBBB
Implement
.6
10
1.3
.6
8
1.4
C
C
2
Implement
SSBS=SSSBBSSSSS-i
.6
8
1.4
C
C
2
Equipment
SSSSSSSSBSSB-tSSS =,
C
C
2
Equipment
SPRAYER
6 FT
SPRAYER
HI SPEED
SPRAYER
HYDRAUL.
SPRAYER
HYDRO.
PECAN CLEANER
STOCK SPRAYER
1200
1200
1200
1200
10
1200
1200
1200
1200
400
EL
400
37.5
35
4
6
65
200
5
28
200
5
19
200
5
19
40
1
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
1000
5500
1000
1000
3800
1000
5
76
10.00
20
45
1.1
1.2
3000
10
2900
30
.777
.777
.885
.885
.6
8
1.4
C
C
2
Equipment
.6
6
1.4
D
C
2
45
30
.777
.6
6
1.4
.885
D
C
2
45
30
10
.777
.6
6
1.4
.885
D
C
2
Equipment
l-B-BBBSBBBBBBBB B S B B B B B B B I B B B B B S
STOCK TRAILER
TACK
10
10
10
10
1
1
2600
10
2400
500
10
500
13.00
5.00
1
1
Information presented Is prepared solely as a general guide and is not intended to ncognize r predict to costs and returns from any one particular farm or ranch
operation These projections wen collected and developed by staff members of to Texas Agricultural Extension Service md approved for publication
10
10
1
Projections for Planning Purposes Only
Not to be Used without Updating after April 18, 1997
Operating Input Resources
Operating Input
BEEHIVE RENT
BOLL WEEVIL PROG
BORON
COTTONSEED CAKE
DEFOLIANT
DEFOLIANT & APPL ELS
DEFOLIANT & APPL SSI
FED. CROP INS.*
CORN
FED. CROP INS.*
CORNFOOD
FED. CROP INS.*
COTTON
FED. CROP INS.*
COTTOND
FED. CROP INS.*
ELS
FED. CROP INS.*
FPEANUT
FED. CROP INS.*
SORGHUMD
FED. CROP INS.*
SORGHUMI
FED. CROP INS.*
SPEANUT
FED. CROP INS.*
WHEATD
FED. CROP INS.*
WHEATI
FED. CROP INS.*
WWHEATD
BEET
FUNGICIDE
FUNGICIDE
BRAVO
FUNGICIDE
CABBAGE
FUNGICIDE
CANT.
FUNGICIDE
CARROT
FUNGICIDE
CARRPROC
FUNGICIDE
CUCUMBER
DTRT
FUNGICIDE
FUNGICIDE
LETTUCE
FUNGICIDE
ONION
FUNGICIDE
PEANUT
FUNGICIDE
PECAN
FUNGICIDE
RIDOMIL
RIDOMIL.
FUNGICIDE
FUNGICIDE
SPINACH
FUNGICIDE
SPINACH2
WHEAT
FUNGICIDE
FUNGICIDE, PCNB
GIN, BAG, TIES
GROWTH RETARDANT
CORN
HAIL INSURANCE*
HAIL INSURANCE*
COTTONLS
HAIL INSURANCE*
COTTONSS
HAIL INSURANCE*
PIMA
HERB, POSTEMERGE PEANUT
HERB, PRE--EMERGE FPEANUT
HERB, PRE-•EMERGE PEANUT
HERBICIDE
CABBAGE
HERBICIDE
CANT.
CARROT
HERBICIDE
HERBICIDE
CORN
HERBICIDE
COTTON
HERBICIDE
CUCUMBER
HERBICIDE
GUAR
HAY
HERBICIDE
HERBICIDE
LETTUCE
HERBICIDE
ONION
PECAN
HERBICIDE
HERBICIDE
ROUNDUP
SORGHUM
HERBICIDE
HERBICIDE
SOYBEAN
HERBICIDE
SP.B
SPINACH
HERBICIDE
HERBICIDE
SUNFLOW.
INOCULANT
INSECTICIDE
CAB #1
INSECTICIDE
CABBAGE
CANT.
INSECTICIDE
INSECTICIDE
CARROT
INSECTICIDE
CORN
INSECTICIDE
COTTON#l
INSECTICIDE
COTTON#2
INSECTICIDE
COTTON*3
INSECTICIDE
COTTON#4
INSECTICIDE
COTTON#5
INSECTICIDE
CUCUMBER
Price
per
Unit
30
11.00
6.00
.175
14.50
19.00
19.00
10.14
8.88
20.66
22.36
45.02
19.23
5.54
3.34
34.01
6.50
6.20
6.05
3.50
8.00
20.00
10.00
10.00
10.00
10.00
11.00
3.50
8.00
17.20
11.50
25.00
3.25
5.00
5.00
10.00
50.00
48.00
6.50
19.50
16.00
16.00
19.00
18.00
5.51
12.89
7.50
7.50
7.50
15.00
7.50
8.00
7.50
2.40
9.00
40.00
24.50
18.50
10.00
7.50
12.50
12.50
4.00
.50
100.00
24.00
15.00
6.50
8.50
7.00
3.60
8.50
11.00
3.68
10.00
Unit
of
Measure
Cash
Flow
Row
hive
acre
acre
lb.
acre
acre
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
acre
qt.
acre
acre
acre
acre
acre
acre
appl
appl
appl
appl
appl
appl
appl
appl
appl
appl
appl
52
45
44
47
45
45
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
45
43
45
45
45
45
45
45
45
45
45
45
45
Information presented is pnpand solely as a general guide and is not intended to ncognize r pndicl to casts md ntums from any one particular farm or ranch
operation These projections wen collected and developed by staff members of to Texas Agriculturd Extension Service and approved for publication
C 10.73
Projections for Planning Purposes Only
Not to be Used without Updating after April 18, 1997
Operating I nput
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
LAMB FEED
MARKETING
MARKETING
MISC ADMIN O/H
MISC. EXPENSE
MISC. EXPENSE
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
NEMATICIDE
NITROGEN (ANHY)
NITROGEN (DRY)
NITROGEN (LIQ)
NITROGEN(32-0-0)
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*
SHEARING
SHEARING
SM. GRAINS PAST.
SOIL FUNGICIDE
STOCKER CALVES
TRANSPORTATION
TRANSPORTATION
TREES (5-6 FT)
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
WATER FACILITY
ZINC SULPHATE
C 10.74
LETTUCE
ONION
PEANUT
PECAN
SORGHUM
SOYBEAN
SPIN #1
SPINACH
SPINGRND
SUNFLOW.
ZOLO
GOATS
SHEEP
GOATS
SHEEP
COW-CALF
PECAN
SESAME
FERT
HIRED
RENTAL
FERT
FEEDER
BEET
CABBAGE
CANT.
CARROT
CARRPROC
CORN-GR.
CORN-SIL
CORNFOOD
COTTON
CUCUMBER
GUAR
KLEIN.
LETTUCE
OATS
ONION
PEANUT
PICKLE
RYEGRASS
SESAME
SORGFORG
SORGHUM
SOYBEAN
SPEANUT
SPINACH
SUNFLOW.
WHEAT
SPINPROC
GOATS
SHEEP
PEANUT
GOATS
STOCKER
PECAN
GOATS
SHEEP
STOCKER
REPAIR
Price
per
Unit
8.00
10.00
15.32
4.69
8.50
7.00
6.00
16.00
30.00
6.00
11
.113
8.80
.60
16.00
6.86
1.00
5.00
15.0
8.50
28
.26
.30
.30
.26
2.00
.25
.13
2
2
.09
.113
10.00
1.50
.28
.22
.00
130.00
100.00
35.00
35.00
.85
1.00
1.00
.60
26.00
.55
5.50
28.00
.15
60.00
.85
8.00
.25
2.75
.32
.60
.32
.78
4.50
.50
.16
.00
1.8
1.5
120.
46.58
72.00
1.63
1
6.50
5.00
1.65
7.99
5.50
2.0
.35
Unit
of
Measure
Cash
Flow
Row
appl
appl
appl
pt.
appl
appl
appl
appl
appl
appl
pint
lb.
AU
head
acre
$
$
head
acre
acre
appl
lb.
lb.
lb.
lb.
acre
lb.
lb.
hour
hour
lb.
lb.
head
head
lb.
lb.
lb.
lb.
lb.
lb.
lb.
M
lb.
M
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
head
head
acre
appl
cwt.
AU
HEAD
tree
head
head
$
head
head
lb.
45
45
45
45
45
45
45
45
45
45
45
47
49
55
55
55
55
55
55
55
45
44
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
55
55
47
45
46
49
49
43
48
48
48
48
55
45
Information presented is pnpand solely as a generd guide and is not intended to ncognize r predict to costs and ntums from any one particular farm or ranch
operation These projections wen collectedanddeveloped by staffmembers ofto Texas Agricultural Extension Service and approved for publication
Projections for Planning Purposes Only
Not to be Used without Updating after April 18, 1997
Auto or Truck Resources
Description
First Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Fuel Type
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
Width
(Ft)
Field
E f fi c i e n c y
(%)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price ($)
Salvage
Va l u e
(%)
C u r r e n t M a r k e t Va l u e ( $ )
Lease
Payment
($)
A n n u a l L i c e n s e & Ta x ( $ )
Annual Insurance ($)
On Farm Hired Labor (Hr)
Off Farm Parts & Labor ($)
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n t # 1
Depreciation Factor #1
Years Owned
R e p a i r C o e f fi c i e n t # 2
Depreciation Factor #2
Capacity (Def.,Calc.)
Fuel Use (Def.,Calc.)
R & M Calc. (#1,#2)
L e a s e C a l c . ( H o u r , Ye a r )
Auto or Truck
PICKUP TRUCK
3/4 TON
84000
GA
84000
15
21000
30
13000
.167
11000
75
600
315
21000
Information pnsented is pnpand solely as a general guide md is not intended to ncognize r predict to costs and ntums from any one particular farm or ranch
operation These projections wen collected and developed by staff members of to Texas Agriculturd Extension Service and approved for publication
C10.75
Projections for Planning Purposes Only
Not to be Used without Updating after April 18, 1997
Custom Operation Resources
(Custom Oper a t i o n
BALE, BAG, & TIE
BOLL WEEVIL ERAD
BORON/FUNG. APPL
CONSULTING FEE
CONSULTING FEE
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 PICKING
CUSTOM ROOT PLOW
CUSTOM STRIPPING
DEFOLIANT/APPL.
DEFOLIANT/APPL.
DEFOLIANT/APPL.
DEFOLIANT/APPL.
DRYING
FERTILIZER APPL.
FUNGICIDE APPL.
FUNGICIDE, PCNB
GIN,BALE,BAG,TIE
GINNING
HARV.,1PACK & MKT
HARV.,1PACK & MKT
HARV.,]PACK & MKT
HARV.,]PACK & MKT
HARV.,]PACK & MKT
HARV.,]PACK & MKT
HARV.,]PACK & MKT
HARV.,1PACK & MKT
HARV.,]PACK & MKT
HARVEST & HAUL
HARVEST & HAUL
HAULING
HERBICIDE APPL.
INSECTICIDE APPL
MOW, RAKE & BALE
PESTICIDE APPL.
PESTICIDE APPL.
PESTICIDE APPL.
PESTICIDE APPL.
PESTICIDE APPL.
PESTICIDE APPL.
PESTICIDE APPL.
PESTICIDE APPL.
PESTICIDE APPL.
RETARDANT APPL.
SOIL FUNGICIDE
SPRIG ,&SPRIGGING
STRIP ,& HAUL
TRANSPORTATION
VITAVAX APPL.
C10.76
STRIPPED
PROGRAM
COTTON
VEG
PEANUT
CORN
GUAR
OATS
SESAME
SORGHUM
SORGHUMD
SORGHUMI
SOYBEAN
SUNFLOW.
WHEAT
CORN
COW-CALF
GUAR
HAY
PEANUTS
SORGHUM
SOYBEANS
SUNFLOW.
WHEAT
PEANUT
COTTON
COTTONEL
PECANS
PIMA
COTTON
#1
#2
ELS
SSI
CUSTOM
AIR
APPL
COTTON
STRIPPED
CABBAGE
CANT.
CARROTS
CUCUMBER
LETTUCE
ONIONS
PICKLES
SPINACH
SPINPROC
BEETS
CARROTS
SESAME
A
B
C
CAB #1
CAB #2
PEANUT
PEANUT#1
PEANUT#2
COTTON
COTTON
Pric:e
per
Unit
13
23,.00
3,.50
10,.00
12..00
6
10
1,.83
8
22,.00
20,.00
12,.00
20..00
.45
15
.45
.75
25
17..50
.14
8!.00
.30
.15
9!.50
.40
.15
.20
.25
5
.10
.13
.28
.13
45
1,.75
17,.00
8,.00
19,.00
19,.00
14..00
1,.50
3..50
100,.00
48,.00
1..75
2 .00
4,.25
4,.50
4 .50
4 .50
4 .25
15.5
4 .50
.00
11
11
.30
3 .50
3 .50
.90
3.5
3 .25
4 .00
3 .25
4.5
7 .00
10 .00
5 .60
3 .90
4 .00
3.5
40 .00
1 .55
1 .92
3.5
Unit
of
Measure
Cash
Flow
Row
bale
acre
appl
acre
acre
acre
appl
cwt.
acre
acre
acre
acre
acre
cwt.
acre
cwt.
bu.
acre
acre
bu.
head
cwt.
bale
ton
cwt.
bu.
cwt.
bu.
appl
lb.
lb.
lb.
lb.
acre
cwt.
acre
acre
acre
acre
ton
acre
acre
appl
bale
cwt.
bag
crtn
bag
crtn
crtn
bag
cwt.
bu.
ton
ton
ton
cwt.
acre
appl
bale
acre
acre
acre
acre
acre
acre
acre
acre
acre
appl
acre
acre
cwt.
bale
acre
42
42
42
55
55
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
42
42
42
42
42
42
42
42
42
Information presented is prepared solely as a general guide and is not intended to ncognize r predict to costs and ntums from any one particular farm or ranch
operation These projections wen collected and developed by staff members of to Texas Agricultural Extension Service and approved for publication
Projections for Planning Purposes Only
Not to be Used without Updating after April 18, 1997
Labor Resources
Description
Other Labor Other Labor
First Name
Qualifying Name
Cost or value ($/Hr)
To t a l Wa g e B e n e fi t s ( % )
Labor
Type
(A,B)
Other Labor
HIRED LABOR LIVESTOCK LABOR
6.21
OPERATOR LABOR
6.21
8.235
A
B
A
Livestock Resources
Livestock
Description
BEEF BULL
6
60
1.
Livestock
Description
Land Resources
($/Ac)
($/Ac)
R
P
R
50
N
%
()
%
()
R
P
P
Land
3
30
1
Land
Land
50
N
Land
20
N
Land
Land
50
N
Land
20
N
N
Land
30
N
Land
10
N
Land
40
N
Land
50
N
Land
45
N
Land
15
N
Land
10
N
Land
44
N
Land
50
N
Land
Land
PASTURE
IMPROVED
PASTURE
NATIVE
9.00
3.20
N
15
N
N
40
N
Land
LAND - CASH RENT LAND - CASH RENT LAND - CASH RENT LAND - CASH RENT
SPEANUTD
VEG
WHEATD
WHEATI
((«))
%
(«)
(*)
335.00
220.00
25
N
(S/Ac)
(Y,N)
(S/Ac)
(Y,N)
75
1
8
750
25
1
Land
Land
($/Ac)
(S/AC)
R
LAND - CASH RENT LAND - CASH RENT LAND - CASH RENT LAND - CASH RENT LAND - CASH RENT LAND - CASH RENT
PASTUREI
PECANS
SESAMEI
SORGHUMD
SORGHUMI
SOYBEANS
((ft)
»)
Description
RAM
6
50
N
15
N
(S/Ac)
(Y,N)
(S/AC)
(S/AC)
HORSE
Land
Land
Description
6
60
60
1
LAND - CASH RENT LAND - CASH RENT LAND - CASH RENT LAND - CASH RENT LAND - CASH RENT LAND - CASH RENT
FORAGE
FPEANUTI
GUARD
GUARI
HAYI
PASTURE
($/Ac)
(Y,N)
(S/Ac)
(S/Ac)
DOE
YEARLING
5
60
60
1
Livestock
EWE
Land
Land
($/Ac)
<$/Ac)
Livestock
Livestock
aaaaaaaaaaaaaaaa
LAND - CASH RENT LAND - CASH RENT LAND - CASH RENT LAND - CASH RENT LAND - CASH RENT LAND - CASH RENT
BEETS
CORNFOOD
COTTONI
COTTSSD
COTTSSI
CROP
(*)
%
()
Description
First Name
Qualifying Name
Market Value
P r o p e r t y Ta x
Appreciation Rate
Interest Rate
Annual Lease
App. Calcuations
100
1
11 5 . 0 0
R
(S/Ac)
( Y, N )
Description
First Name
Qualifying Name
Market Value
P r o p e r t y Ta x
Appreciation Rate
Interest Rate
Annual Lease
App. Calcuations
450.00
8
YEARLING
75
1
Land
Description
First Name
Qualifying Name
M a r k e t Va l u e
P r o p e r t y Ta x
Appreciation Rate
Interest Rate
Annual Lease
App. Calcuations
GOAT
550.00
4
300
60
1
Livestock
11 5 . 0 0
(»)
%
(($))
First Name
Qualifying Name
M a r k e t Va l u e
P r o p e r t y Ta x
Appreciation Rate
Interest Rate
Annual Lease
App. Calcuations
DOE
R
5
Livestock
SSSSSSSBSBSBBBB3
BUCK
GOAT
100
1.
EWE
Livestock
B S S S S S S B S- S S S S S S B
BEEF HEIFER
RAISED
P
First Name
Qualifying Name
(Yr)
Remaining Life
C u r r e n t M a r k e t Va l u e ( $ )
Salvage Value
Insurance Rate
Annual Lease
Calc Options
(R,L,P)
Livestock
a a a a a a a a al a m a a a a a
BEEF COW
RAISED
8
1100.00
(«)
(*)
($)
First Name
Qualifying Name
M a r k e t Va l u e
P r o p e r t y Ta x
Appreciation Rate
Interest Rate
Annual Lease
App. Calcuations
Livestock
8-3----S-B-SSSSSSSBBBB B B B B B B B B B B B S S S S S
First Name
Qualifying Name
(Yr)
Remaining Life
C u r r e n t M a r k e t Va l u e < S )
Salvage Value
Insurance Rate
Annual Lease
Calc Options
(R,L,P)
30
N
40
N
Land
PASTURE
PASTURE
1/3 IMP.
4
N
4.50
N
Land
PASTURE SM. GRAINS PAST.
RANGE
3.50
N
25.0
N
Information presented is pnpand solely as a generd guide and is not intended to recognize r predict to costs and n turns from any one particular farm or ranch
operation These projections wen collected and developed by staff members of to Texas Agriculturd Extension Service and approved for publication
C 10.77
Projections for Planning Purposes Only
Not to be Used without Updating after April 18, 1997
Perennial Crop Resources
Perennial Crop
Description
BBBBsssaBsaBBBBsaassssassss
First Name
Qualifying Name
Market Value
Property Tax
Remaining Life
Salvage Value
Appreciation Rate
Interest Rate
Annual Lease
App. Calcuations
(S/Ac)
(S/Ac)
(Yr)
Perennial Crop
aaaaaaaaaaaaaaaa
BUFFELGRASS
CULT.
60.42
KLEINGRASS
ESTABL.
83.08
PECAN
EARLY
262.59
15
10
15
10
10
10
3
3
3
6
6
3
N
N
N
N
N
N
Perennial Crop
Perennial Crop
« a _ - B « - * s s S S B B B B B B B B B B B B B B B B B !a a a a a a
Perennial Crop
-B-SS-BSSSSSSSBBBBS
BERMUDA PASTURE
IRRIG.
266.93
(S/Ac)
(Y,N)
Perennial Crop
P e r e n n i a l Crop
Perennial Crop
PECAN
EARLYHAR
270.31
PECAN
ESTABL.
414.97
PECAN
ESTABL.I
414.97
PECAN
PREHARV.
431.18
PECAN
PREHARVI
431.18
10
10
10
100
10
10
100
3
3
3
3
3
N
N
N
N
N
(ft)
(«)
(ft)
(S/Ac)
(Y,N)
.bf backfont
Buildings or Improvements Resources
B u i l d . or Imp.
Description
First Name
Qualifying Name
F u e l - U t i l i t y C o s t (S/Yr)
(Yr)
Remaining Life
C u r r e n t M a r k e t Va l u e ( ? )
Salvage Value
P r o p e r t y Ta x e s
(S/Yr)
Annual Lease
(S)
On Farm Hired Labor
(Hr)
Off Farm Parts £ Labor (S)
On Farm Owner Labor
(Hr)
P e r e n n i a l Crop
BERMUDA PASTURE
DRYLAND
106.56
(ft)
(ft)
(S/Ac)
(S/Ac)
(Yr)
Perennial Crop
BERMUDA HAY
IRRIG.
227.02
%
()
Description
First Name
Qualifying Name
Market Value
Property Tax
Remaining Life
Salvage Value
Appreciation Rate
Interest Rate
Annual Lease
App. Calcuations
Perenni al Crop
S B B B B S S Z3 S B B B B B B B B B B B B S S B - :a a a a a a a a
BARN
30
%
()
Build. <or Imp.
B u i l d . or Imp.
FENCE
12
SHED
30
B u i l d , o r Imp.
WATER
25
Build, or Imp.
WORKING PENS
20
7200
1000
3000
5000
3000
2.40
4.17
1.00
6.00
3.00
4
10
8
Management Resources
Description
First Name
Qualifying Name
% o f To t a l G r o s s ( f t )
f t o f To t a l V a r i a b l e ( f t )
Cost per Budget Unit ($)
Management Option (3,4,5)
C 10.78
Management
MISC ADMIN O/H
Information presented is pnpand solely as a general guide and is not intended lo ncognize r predict to costs and ntums from any one particular farm or ranch
operation These projections wen collected and developed by staff members of to Texas Agriculturd Extension Service and approved far publication
Projections for Planning Purposes Only
Not to be Used without Updating after April 18, 1997
Irrigation Resources
Dist. Sys.
Description
First Name
Qualifying Name
Horsepower Rating
(Hp)
Fuel Type
Fuel Con. (Unit/Hr or /Mi)
Usefull
Life
(Hr)
Remaining
Life
(Hr)
E f fi c i e n c y
(ft)
Hired Labor per Set (Hr)
Owner Labor per Set
(Hr)
Number of Sets
Current List Price
(S)
(ft)
Salvage Percent
C u r r e n t M a r k e t Va l u e
(S)
Lease Payment
(S)
On Farm Hired Labor
(Hr)
Off Farm Parts £ Labor (S)
On Farm Owner Labor (Hr)
Annual Use Base (Hr)
R £ M Eng. Estimate (ft)
R £ M Calc. (81,82)
L e a s e C a l c . ( H o u r , Ye a r )
Fuel Use ( Def.,Calc.)
Description
First Name
Qualifying Name
Horsepower Rating (Hp)
Fuel Type
Fuel Con. (Unit/Hr or /Mi)
Usefull
Life
(Hr)
Remaining
Life
(Hr)
E f fi c i e n c y
(ft)
Hired Labor per Set (Hr)
Owner Labor per Set (Hr)
Number of Sets
Current List Price (S)
Salvage Percent (ft)
C u r r e n t M a r k e t Va l u e ( S )
Lease
Payment
(S)
On Farm Hired Labor (Hr)
Off Farm Parts £ Labor (S)
On Farm Owner Labor (Hr)
Annual Use Base (Hr)
R £ M Eng. Estimate (ft)
R £ M Calc. (81,82)
L e a s e C a l c . ( H o u r , Ye a r )
Fuel Use ( Def.,Calc.)
Description
First Name
Qualifying Name
Horsepower Rating (Hp)
Fuel Type
Fuel Con. (Unit/Hr or /Mi)
Usefull
Life
(Hr)
Remaining
Life
(Hr)
E f fi c i e n c y
(ft)
Hired Labor per Set (Hr)
Owner Labor per Set (Hr)
Number of Sets
Current List Price (S)
Salvage Percent (ft)
C u r r e n t M a r k e t Va l u e ( S )
Lease
Payment
(S)
On Farm Hired Labor (Hr)
Off Farm Parts £ Labor (S)
On Farm Owner Labor (Hr)
Annual Use Base (Hr)
R £ M Eng. Estimate (ft)
R £ M Calc. (81,82)
L e a s e C a l c . ( H o u r , Ye a r )
Fuel Use ( Def.,Calc.)
Description
First Name
Qualifying Name
Horsepower Rating
(Hp)
Fuel Type
Fuel Con. (Unit/Hr or /Mi)
Usefull
Life
(Hr)
Remaining
Life
(Hr)
E f fi c i e n c y
(ft)
Hired Labor per Set (Hr)
Owner Labor per Set
(Hr)
Number of Sets
Current List Price
(S)
Salvage Percent
(ft)
Current Market Value
(S)
Lease Payment
(S)
On Farm Hired Labor
(Hr)
Off Farm Parts £ Labor (S)
On Farm Owner Labor (Hr)
Annual Use Base (Hr)
R £ M Eng. Estimate (ft)
R £ M Calc. (81,82)
L e a s e C a l c . ( H o u r , Ye a r )
Fuel Use ( Def.,Calc.)
Dist. Sys.
FURROW
16000
16000
1000
10
1000
5
3800
6.0
2
Mainline
10
10
na
na
na
10000
10
10000
16.5
3800
.5
2
Pump
Dist. Sys.
PIVOT
13
18000
29
30000
10
30000
29
40000
30
40000
50
1500
50
3800
9
2
50
1500
50
3800
9
2
50
1500
50
3800
4
2
Power P l a n t
ELECTRIC
PECAN
20
NG
.08
60000
60000
91
na
na
na
1000
10
1000
NATURAL GAS
5
115
1
3800
1.5
2
Power Plant
.25
.5
100
20000
10
20000
Power P l a n t
SSSSBBBBBBBBBBBS
55
NG
.75
20000
20000
25
na
na
na
3000
10
3000
NATURAL GAS
VEG
25
NG
.55
20000
20000
25
na
na
na
3000
10
3000
10
115
2
3800
5.5
2
10
115
2
3800
5.5
2
10
115
2
3800
5.5
2
Gear Drive
3000
10
3000
3800
.5
2
NATURAL GAS
PEANUT
55
NG
.697
20000
20000
25
na
na
na
3000
10
3000
Col.,Pipe,Shaft Discharge Head
MAINLINE
15
15
10
29
18000
Mainline
TRICKLE SYSTEM
10
10
Power Plant
MAINLINE
PEANUT
Dist. Sys.
FURROW
PEANUT
Water Source
Pump
20000
20000
75
1000
10
1000
4.0
2
Water Source
SUBMERSIBLE PUMP
COLUMN
DISCHARGE
RIGHT ANGLE
WELL
WELL
PEANUT
40000
40000
75
na
na
na
500
10
500
25000
25000
na
na
na
1000
25000
25000
75
na
na
na
5000
25000
25000
95.0
na
na
na
1000
6000
16000
1000
5000
1000
6000
16000
5
15
20
150
20
3800
6
2
7
1
12.5
2
3800
.5
2
1
12.5
2
3800
.5
2
4.0
2
Water Source
WELL
PECAN
3800
4
2
5
3800
6.0
2
Water Source
WELL
VEG
5000
1
12.5
1
3800
.5
2
1
12.5
2
3800
.5
2
Information presented is pnpand solely as a generd guide and is not intended to ncognize r predict to costs and returns from airy one particular farm or ranch
operation These projections wen collected and developed by staff members of the Texas Agriculturd Extension Service and approved for publication
C 10.79
Projections for Planning Purposes Only
Not to be Used without Updating after April 18, 1997
Machinery Cost Report
Resouroe Name
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
PECAN PICKER
ANHYDROUS APPL.
BED SHAPER
BEDDER
CHISEL
COMBINE
CULTIVATOR
CULTIVATOR
CULTIVATOR
CULTIVATOR 4 ROW
CULTIVATOR 6 ROW
DIGGER
DISC
DISC-OFFSET
DISC-OFFSET
DRILL
FERTILIZER SPDR.
HARROW SPIKE
LAND PLANE
MOLDBOARD PLOW
PECAN SHAKER
PECAN SHAKER
PLANTER
PLANTER
PLANTER
PLANTER
PLANTING EQUIP.
RODWEEDER
SHREDDER
SPRAYER
SPRAYER
SPRAYER
SPRAYER
SPRAYER
PECAN CLEANER
STOCK SPRAYER
STOCK TRAILER
TACK
PICKUP TRUCK
100 HP
125 HP
150 HP
225 HP
40 HP
75 HP
TRACTOR
ANHYDROUS APPL.
ANHYDROUS APPL.
125 HP
=================== = =
Unit ■
Fuel
£
Lube
Oper. £
Manage.
Labor
BB-iBBBatl
_-_---_
Va r i able Expe n s e s = " B B B B B S B B S .
Oper.
Custom
Repair
Repair
Hourly
£ Maint. £ Maint. Lease
Input
Oper.
Off Farm Labor
===== fix.ed Expenses ===—
Annual Taxes,
Deprec.
£
Lease
License
Interest
£ I n s u r.
To t a l
Expenses
4.803
6.004
7.205
10.808
1.921
3.603
2.605
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
3.030
0.000
0.000
0.000
0.081
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.739
1.058
1.523
1.480
0.288
0.534
0.746
0.000
0.493
0.690
0.849
3.536
0.552
0.591
0.849
0.493
0.690
0.413
0.788
1.202
0.474
1.705
0.761
0.216
0.433
1.182
0.848
0.000
1.428
1.787
1.489
0.893
0.000
0.217
0.626
0.264
0.610
2.245
0.612
0.612
1.900
10.000
13.000
5.000
0.015
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
1.029
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
16.648
19.481
15.265
23.578
6.476
9.837
27.401
0.001
2.626
2.245
2.612
11.503
4.181
4.478
2.612
4.185
5.225
0.647
5.971
9.108
8.846
8.137
5.130
6.397
8.956
10.044
4.146
5.293
9.546
13.392
11 . 1 6 0
5.971
0.000
1.593
3.644
5.757
12.793
4.945
0.813
0.813
17.169
180.725
433.740
90.363
0.174
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
. 0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
1.109
1.298
1.017
1.570
0.431
0.655
1.667
0.000
0.195
0.176
0.189
0.648
0.303
0.324
0.189
0.270
0.378
0.052
0.432
0.659
0.640
0.593
0.540
0.463
0.648
0.648
0.300
0.271
0.691
0.864
0.720
0.432
0.000
0.108
0.238
0.371
0.829
0.275
0.050
0.050
0.950
10.000
24.000
5.000
0.032
23.299
27.841
25.010
37.435
9 . 11 7
14.628
32.419
0.001
3.313
3 . 111
3.650
15.687
5.035
5.393
3.650
4.947
6.292
1 . 11 2
7.191
10.970
9.960
10.435
6.431
7.076
10.038
11 . 8 7 4
5.294
5.565
11 . 6 6 5
16.043
13.369
7.296
0.000
1.918
4.507
6.393
14.231
7.465
1.475
1.475
24.078
200.725
470.740
100.363
0.302
S/Ac
S/Ac
S/Ac
1 . 11 8
0.000
1 . 11 8
1.245
0.000
1.245
0.000
0.000
0.000
0.000
0.000
0.000
0.133
0.000
0.133
0.000
0.000
0.000
0.000
0.000
0.000
2.455
0.000
2.455
0.000
0.000
0.000
0.164
0.000
0.164
5 . 11 6
0.000
5 . 11 6
TRACTOR
75 HP
FERTILIZER SPDR.
APPLY FERTILIZER
S/Ac
S/Ac
S/Ac
0.901
0.000
0.901
1.673
0.000
1.673
0.000
0.000
0.000
0.000
0.000
0.000
0.090
0 . 11 7
0.207
0.000
0.000
0.000
0.000
0.000
0.000
1.665
0.790
2.455
0.000
0.000
0.000
0 . 111
0.083
0.194
4.441
0.990
5.430
75 HP
TRACTOR
FERTILIZER SPDR.
APPLY.FERTILIZER
S/Ac
S/Ac
S/Ac
0.901
0.000
0.901
1.673
0.000
1.673
0.000
0.000
0.000
0.000
0.000
0.000
0.090
0 . 11 7
0.207
0.000
0.000
0.000
0.000
0.000
0.000
1.665
0.790
2.455
0.000
0.000
0.000
0 . 111
0.083
0.194
4.441
0.990
5.430
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
6 ROW
$/Hr
S/Hr
PEANUT
S/Hr
4 ROW
S/Hr
6 ROW
S/Hr
FIELD
S/Hr
ROLLING S / H r
ROLLING S / H r
PEANUT
S/Hr
TANDEM
S/Hr
12 FT
S/Hr
8 FT
S/Hr
$/Hr
S/Hr
$/Hr
S/Hr
S/Hr
S/Hr
HYDRAUL. S / H r
4 ROW
S/Hr
6 ROW
$/Hr
PEANUT
S/Hr
STANHAY S / H r
PECAN
S/Hr
S/Hr
S/Hr
12 FT
S/Hr
6 FT
S/Hr
HI SPEED S / H r
HYDRAUL. $ / H r
HYDRO.
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
3/4 TON S / M i
TRACTOR
BEDDER
BEDDING
125 HP
6 ROW
6 ROW
S/Ac
S/Ac
S/Ac
1.006
0.000
1.006
1.245
0.000
1.245
0.000
0.000
0.000
0.000
0.000
0.000
0.133
0.079
0.212
0.000
0.000
0.000
0.000
0.000
0.000
2.455
0.257
2.712
0.000
0.000
0.000
0.164
0.020
0.184
5.003
0.356
5.360
TRACTOR
CHISEL
HARROW SPIKE
CHISEL/HARROW
225 HP
S/Ac
S/Ac
S/Ac
S/Ac
2.684
0.000
0.000
2.684
1.660
0.000
0.000
1.660
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.249
0.130
0.021
0.399
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
3.962
0.399
0 . 6 11
4.971
0.000
0.000
0.000
0.000
0.264
0.029
0.044
0.337
8.818
0.557
0.675
10.051
TRACTOR
CHISEL
CHISELING
ISO HP
$/Ac
S/Ac
S/Ac
1.789
0.000
1.789
1.660
0.000
1.660
0.000
0.000
0.000
0.000
0.000
0.000
0.256
0.130
0.386
0.000
0.000
0.000
0.000
0.000
0.000
2.565
0.399
2.964
0.000
0.000
0.000
0.171
0.029
0.200
6.441
0.557
6.999
TRACTOR
COMBINE
COMBINING
125 HP
PEANUT
PEANUT
S/Ac
S/Ac
S/Ac
2.196
0.000
2.196
4.495
0.000
4.495
0.000
0.000
0.000
0.000
0.000
0.000
0.481
1.462
1.943
0.000
0.000
0.000
0.000
0.000
0.000
8.862
4.757
13.619
0.000
0.000
0.000
0.590
0.268
0.858
16.624
6.487
2 3 . 111
$/Ac
S/AC
S/Ac
S/Ac
2.960
0.000
0.000
2.960
2.874
0.000
0.000
2.874
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.443
0 . 11 3
0.070
0.626
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
4.440
0.855
1.522
6.817
0.000
0.000
0.000
0.000
0.296
0.062
0.098
0.456
11.013
1.030
1.690
13.733
150 HP
TRACTOR
CULTIVATOR 6 ROW ROLLING
SPRAYER
12 FT
CULT. £ SPRAY
TRACTOR
CULTIVATOR
CULTIVATING
100 HP
4 ROW
4 ROW
S/Ac
S/Ac
S/Ac
0.950
0.000
0.950
1.868
0.000
1.868
0.000
0.000
0.000
0.000
0.000
0.000
0.140
0.095
0.235
0.000
0.000
0.000
0.000
0.000
0.000
3.147
0.718
3.866
0.000
0.000
0.000
0.210
0.052
0.261
6.314
0.865
7.179
TRACTOR
CULTIVATOR
CULTIVATING
125 HP
6 ROW
6 ROW
S/Ac
S/Ac
S/AC
1.006
0.000
1.006
1.245
0.000
1.245
0.000
0.000
0.000
0.000
0.000
0.000
0.133
0.068
0.201
0.000
0.000
0.000
0.000
0.000
0.000
2.455
0.513
2.968
0.000
0.000
0.000
0.164
0.037
0.201
5.003
0.618
5.621
TRACTOR
CULTIVATOR
CULTIVATING
100 HP
FIELD
FIELD
S/Ac
S/Ac
S/Ac
0.557
0.000
0.557
1.245
0.000
1.245
0.000
0.000
0.000
0.000
0.000
0.000
0.093
0.097
0.190
0.000
0.000
0.000
0.000
0.000
0.000
2.098
0.299
2.397
0.000
0.000
0.000
0.140
0.022
0.161
4.133
0.418
4.551
100 HP
TRACTOR
CULTIVATOR 4 ROW ROLLING
CULTIVATING 4ROW
ROLLING
S/Ac
S/Ac
S/Ac
1.423
0.000
1.423
2.669
0.000
2.669
0.000
0.000
0.000
0.000
0.000
0.000
0.200
0.121
0.321
0.000
0.000
0.000
0.000
0.000
0.000
4.496
1.027
5.524
0.000
0.000
0.000
0.299
0.066
0.366
9.087
1.215
10.302
125 HP
TRACTOR
CULTIVATOR 6 ROW ROLLING
CULTIVATING 6ROW
ROLLING
S/Ac
S/Ac
S/Ac
1.249
0.000
1.249
1.779
0.000
1.779
0.000
0.000
0.000
0.000
0.000
0.000
0.191
0 . 11 3
0.303
0.000
0.000
0.000
0.000
0.000
0.000
3.507
0.855
4.363
0.000
0.000
0.000
0.234
0.062
0.295
6.960
1.030
7.989
TRACTOR
DIGGER
DIGGING
125 HP
PEANUT
PEANUT
S/Ac
S/Ac
S/Ac
4.360
0.000
4.360
8.924
0.000
8.924
0.000
0.000
0.000
0.000
0.000
0.000
0.956
0.339
1.295
0.000
0.000
0.000
0.000
0.000
0.000
17.592
0.531
18.123
0.000
0.000
0.000
1.172
0.043
1.214
33.003
0.912
33.915
TRACTOR
DISC-OFFSET
DISC OFFSET
125 HP
12 FT
12 FT
S/Ac
S/Ac
S/Ac
1.684
0.000
1.684
1.876
0.000
1.876
0.000
0.000
0.000
0.000
0.000
0.000
0.201
0.207
0.408
0.000
0.000
0.000
0.000
0.000
0.000
3.697
1.572
5.269
0.000
0.000
0.000
0.246
0 . 11 4
0.360
7.704
1.893
9.597
TRACTOR
DISC-OFFSET
DISC OFFSET
40 HP
8 FT
8 FT
S/Ac
S/Ac
S/Ac
0.80S
0.000
0.805
2.802
0.000
2.802
0.000
0.000
0.000
0.000
0.000
0.000
0.082
0.122
0.204
0.000
0.000
0.000
0.000
0.000
0.000
1.837
2.280
4 . 11 7
0.000
0.000
0.000
0.122
0.165
0.287
5.648
2.568
8.215
TRACTOR
DISC
DISCING
125 HP
TANDEM
TANDEM
S/Ac
S/Ac
S/Ac
1.797
0.000
1.797
2.001
0.000
2.001
0.000
0.000
0.000
0.000
0.000
0.000
0.214
0.145
0.359
0.000
0.000
0.000
0.000
0.000
0.000
3.944
1.099
5.043
0.000
0.000
0.000
0.263
0.080
0.342
8.218
1.323
9.542
C 10.80
Information presented is pnpand solely as a generd guide and is not intended to ncognize r predict to costs md ntums from any one particular farm or ranch
operation These projections wen collected and developed by staff members of to Texas Agriculturd Extension Service and approved for publication