Projections for Planning Purposes Only
Not to be Used without Updating after March 17,
DATE
STAGE
TYPE
OF
OF
OF
PER
PROD.
UNITS
HEAD
PRODUCTION
PRODUCT
NAME
NUMBER
HEIGHT
1986.
CASH
NON
CASH
B-124KC04)
LANDLORD BREAK
SHARE EVEN
PROD.
-HARNING- NO VALID RECEIPTS RECORDS
DATE
STAGE
OF
PRODUCTION
06/15/85
08/15/85
11 / 0 1 / 8 5
12/31/85
03/01/86
05/01/86
TYPE
OF
INPUT
NAME
N U H B E R C A S H F I X E D LANDLORD
OF
NON- OR
SHARE
U N I T S C A S H VA R I .
INPUT
H
H
H
K
H
M
DISCING
DISCING
DISCING
CASH RENT
DISCING
DISCING
OFFSET
TANDEH
TANDEM
CROPLAND
TANDEH
TANDEM
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
C
F
.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. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.22
\
B-1241(C04)
Projections for Planning Purposes Only
Not to be Used without Updating after March 17, 1986
SORGHUM FOR HAY
N o r t h C e n t r a l Te x a s D i s t r i c t ( 4 )
1986 Projected Costs and Returns per Acre
GROSS INCOME Description
H AY
SORGHUM
Quantity
120.000
Unit
$ / Unit
bale
2.0000
Total GROSS Income
VARIABLE COST Description
Quantity
00 .000
1 .000
00 .000
1 .000
50 .000
0 .848
Total PREHARVEST
HARVEST
CUSTOM BALING
CUSTOM HAULING
CUSTOM BALING
CUSTOM HAULING
Unit $ / Unit
lb.
acre
lb.
acre
lb.
Acre
Acre
Hour
.112
2.000
.105
2.000
.260
5.001
240.00
To t a l
11.25
2.00
10.50
2.00
13.00
4. 12
1.82
4.24
48 .93
60..000
60..000
60..000
60..000
bale
bale
bale
bale
.650
.350
.650
.350
Total HARVEST
39..00
21 .00
39..00
21..00
120.00
OC Borrowed
Positive Cash
45.212
-0.103
Dol
Dol
0. 140
0.053
Total VARIABLE COST
1.46 per bale of HAY
GROSS INCOME minus VARIABLE COST
FIXED COST Description
Machinery
Land
64.75
Unit
Acre
Acre
Total FIXED Cost
Break-Even Price, Total Cost $
6.33
-0.01
175.25
B r e a k - E v e n P r i c e , To t a l Va r i a b l e C o s t
J0^\
Your
Estimate
240.00
PREHARVEST
FERT. 18-46-0
DRY FERT. RIG
FERT. 82-0-0
ANHYDROUS RIG
SEED FORAGE SORG
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Interest
Interest
To t a l
To t a l
16.26
25.00
41.26
1.80 per bale of HAY
Total of ALL Cost
216.52
NET PROJECTED RETURNS
23.48
Information presented is prepored solely as a general guide and is not intended to recognize or predict the costs
and returns from any one particular farm or ranch operation. These projections wore collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.23
Projections for Planning Purposes Only
Not to be Used without Updating after March 17, 1986.
DATE
STAGE
OF
PRODUCTION
06/10/86 HARVEST
07/25/86 HARVEST
DATE
06/15/85
08/15/85
10/10/85
10/10/85
10/15/85
12/31/85
02/10/86
02/10/86
03/25/86
03/25/86
06/01/86
06/01/86
07/15/86
07/15/86
STAGE
OF
PRODUCTION
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
HARVEST
HARVEST
TYPE
OF
PRODUCT NAHE
NUMBER
OF
UNITS
PROD.
A
A
TYPE
OF
INPUT
HAY
HAY
SORGHUH
SORGHUM
INPUT NAME
DISCING
DISCING
DRY FERT. RIG
FERT. 18-46-0
DISCING
CASH RENT
ANHYDROUS APPL.
FERT. 82-0-0
DRILLING
SEED FORAGE SORG
CUSTOM BALING
CUSTOM HAULING
CUSTOH BALING
CUSTOM HAULING
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
.0000
.0000
.00
.00
NUMBER CASH FIXED LANDLORD
OF
NONOR
SHARE
U N I T S C A S H VA R I .
OFFSET
TANDEH
TANDEM
CROPLAND
HAY
HAY
HAY
HAY
60.0000
60.0000
B-124KC04)
1.0000
1.0000
1.0000
100.0000
1.0000
1.0000
1.0000
100.0000
1.0000
50.0000
60.0000
60.0000
60.0000
60.0000
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
y
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs
and returns from any one particular farm or ranch operation. Those projections were collected and developed by
staff members of tho Texas Agricultural Extension Service and approved for publication.
C4.24
^
\
B-124KC04)
Projections for Planning Purposes Only
Not to be Used without Updating after March 17, 1986.
SORGHUM PRODUCTION AFTER WHEAT
N o r t h C e n t r a l Te x a s D i s t r i c t ( 4 )
1986 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY PMT
SORGHUM
SORGHUM
Quantity
36.000
40.000
Unit
cwt
cwt
$ / Unit
1.7500
3.0500
Total GROSS Income
VARIABLE COST Description
PREHARVEST
FERT. 10-34-0
HERB, FALL
LIQUID FERT. RIG
FERT. 82-0-0
ANHYDROUS RIG
SEED SORGHUM
HERB, PRE-EMERGE
INSECT. SOIL
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
CUSTOM COMBINING
CUSTOM HAULING
Your
Estimate
63.00
122.00
185.00
Quantity
150.000
1.000
1.000
100.000
1.000
7.000
1.000
1.000
1.510
Unit
lb.
acre
acre
lb.
acre
lb.
acre
acre
Acre
Acre
Hour
$ / Unit
.107
3.200
2.000
. 105
2.000
.800
6.000
3.000
5.001
To t a l
16.12
3.20
2.00
10.50
2.00
5.60
6.00
3.00
7.03
3.08
7.55
66.08
1.000
40.000
acre
cwt.
12.000
.250
Total HARVEST
Interest
Interest
To t a l
12.00
10.00
22.00
- OC Borrowed
- Positive Cash
42.016
-2.247
Dol.
Dol.
0. 140
0.053
5.88
-0. 12
Total VARIABLE COST
93.85
GROSS INCOME minus VARIABLE COST
91.15
FIXED COST Description
Machinery
Land
Unit
Acre
Acre
To t a l
28.96
25.00
Total FIXED Cost
53.96
Total of ALL Cost
147.80
NET PROJECTED RETURNS
37.20
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.25
Projections for Planning Purposes Only
Not to be Used without Updating after March 17, 1986.
DATE
STAGE
O
F
PRODUCTION
02/15/86 HARVEST
08/15/86 HARVEST
09/15/86 HARVEST
DATE
06/15/85
08/15/85
09/15/85
10/10/85
10/10/85
10/10/85
10/15/85
11/15/85
02/10/86
02/10/86
02/15/86
03/10/86
03/10/86
03/10/86
03/10/86
03/15/86
04/05/86
08/01/86
08/01/86
08/01/86
STAGE
OF
PRODUCTION
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
TYPE
OF
PRODUCT NAHE
NUMBER
OF
UNITS
PROD.
A DEFICIENCY PHT SORGHUM
A SORGHUM
A DEFICIENCY PMT SORGHUM
TYPE
OF
INPUT
H
H
M
M
E
E
M
M
M
E
M
H
E
E
E
H
H
G
G
K
INPUT NAME
DISCING
DISCING
DISCING
LIQUID FERT. RIG
FERT. 10-34-0
HERB, FALL
DISCING
SHAPING BEDS
ANHYDROUS APPL.
FERT. 82-0-0
SHAPING BEDS
PLANTING
SEED SORGHUM
HERB, PRE-EMERGE
INSECT. SOIL
ROLLING
CULTIVATING
CUSTOM COMBINING
CUSTOM HAULING
CASH RENT
B-124KC04)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
18.0000
40.0000
18.0000
.0000 C
.0000 C
.0000 C
33.00 N
33.00 Y
33.00 N
NUMBER CASH FIXED LANDLORD
OF NON- OR SHARE
UNITS CASH VARI.
OFFSET
TANDEH
TANDEM
SORGHUM
TANDEM
TREATED
SORGHUM
SORGHUM
SORGHUH
CROPLAND
1.0000
1.0000
1.0000
1.0000
150.0000 C
1.0000
C
1.0000
1.0000
1.0000
100.0000 C
1.0000
1.0000
7.0000
C
1.0000
C
1.0000 C
1.0000
1.0000
1.0000 C
40.0000
C
1.0000
C
.00
.00
.00
.00
V 33.00
V
.00
.00
.00
.00
V 33.00
.00
.00
V
.00
V
.00
V 33.00
.00
.00
V 33.00
V
.00
F
.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. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.26
Projections for Planning Purposes Only
Not to be Used without Updating after March 17
B-124KC04)
1986.
WHEAT PRODUCTION, CONTINUOUS
N o r t h C e n t r a l Te x a s D i s t r i c t ( 4 )
1986 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY PMT
WHEAT
WHEAT
Quantity Unit $ / Unit
35.000
40.000
bu
bu.
1.8300
2.2000
Total GROSS Income
VARIABLE COST Description
PREHARVEST
FERT. 18-46-0
DRY FERT. RIG
SEED WHEAT
HERB, PRE-EMERGE
INSECT. GREENBUG
FERT. 32-0-0
LIQUID FERT. RIG
INSECT. GREENBUG
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
CUSTOM COMBINING
CUSTOM HAULING
J^N
64.05
88.00
Quantity
100..000
1..000
90,.000
1..000
1,.000
225 .000
1,.000
1,.000
0 .959
Unit $ / Unit
lb.
acre
lb.
acre
acre
lb.
acre
acre
Acre
Acre
Hour
.112
.000
.200
,250
.000
.075
.000
.000
5.001
To t a l
11.25
2.00
18.00
5.25
4.00
16.87
2.00
4.00
4.26
2.23
4.80
74.67
1.000
40.000
acre
bu.
12.000
. 140
12.00
5.60
17.60
53.944 Dol
0. 140
7.55
Total VARIABLE COST
99.82
GROSS INCOME minus VARIABLE COST
52.23
FIXED COST Description
Machinery
Land
Your
Estimate
152.05
Total HARVEST
Interest - OC Borrowed
To t a l
Unit
Acre
Acre
Total FIXED Cost
To t a l
18.41
25.00
43.41
Total of ALL Cost
143.23
NET PROJECTED RETURNS
8.82
Information presented is prepared solely as a general guide and is not Intended to recognize or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.27
P r o j e c t i o n s for Planning Purposes O n l y
Not to be Used without Updating after March 17,
D AT E
S TA G E
OF
PRODUCTION
06/15/86 HARVEST
07/15/86 HARVEST
D AT E
S TA G E
OF
PRODUCTION
06/15/85 PREHARVEST
08/15/85 PREHARVEST
09/15/85 PREHARVEST
10/10/85 PREHARVEST
10/10/85 PREHARVEST
10/15/85 PREHARVEST
10/20/85 PREHARVEST
10/20/85 PREHARVEST
10/20/85 PREHARVEST
12/15/85 PREHARVEST
12/15/65 PREHARVEST
03/10/86 PREHARVEST
03/10/86 PREHARVEST
03/15/86 PREHARVEST
06/01/86 HARVEST
06/01/86 HARVEST
06/01/86
TYPE
OF
PRODUCT NAME
OF
PROD.
A
A
TYPE
UNITS
HHEAT
DEFICIENCY PMT
INPUT NAHE
NUMBER
OF
INPUT
H
M
M
E
H
M
E
E
M
E
M
E
E
G
G
K
UNITS
DISCING
DISCING
DISCING
DRY FERT. RIG
F E R T. 1 8 - 4 6 - 0
DISCING
DRILLING
SEED HHEAT
HERB, PRE-EHERGE
SPRAYING
INSECT. GREENBUG
L I Q U I D F E RT. R I G
F E R T. 3 2 - 0 - 0
INSECT. GREENBUG
CUSTOM COMBINING
CUSTOM HAULING
CASH RENT
HEAD
40.0000
35.0000
KHEAT
OF
M
HEIGHT
PER
NUMBER
OFFSET
TANDEH
TANDEM
TANDEM
KHEAT
HHEAT
HHEAT
CROPLAND
.0000
.0000
CASH
NON
CASH
B-1241(C04)
CASH LANDLORD BREAK
NON
SHARE EVEN
CASH
PROD.
C
C
33.00 Y
33.00 N
FIXED LANDLORD
OR
SHARE
VARI.
1.0000
1.0000
1.0000
1.0000
100.0000
1.0000
1.0000
90.0000
1.0000
1.0000
1.0000
1.0000
225.0000
1.0000
1.0000
40.0000
1.0000
1986.
C
V
C
C
V
V
C
V
C
C
C
C
C
V
V
V
V
F
.00
.00
.00
.00
33.00
.00
.00
.00
.00
.00
33.00
.00
33.00
33.00
33.00
33.00
.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 rancn operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.28
B-1241(C04)
Projections for Planning Purposes Only
Not to be Used without Updating after March 17, 1986.
WHEAT PRODUCTION, CONTINUOUS WITH GRAZING
N o r t h C e n t r a l Te x a s D i s t r i c t ( 4 )
1986 Projected Costs and Returns per Acre
GROSS INCOME Description
WEIGHT GAIN STOCKERS
WHEAT
Quantity
125.000
40.000
Unit
lb.
bu.
$ / Unit
0.2500
2.2000
PREHARVEST
FERT. 18-46-0
FERT. 34-0-0
DRY FERT. RIG
SEED WHEAT
INSECT. GREENBUG
FERT. 32-0-0
LIQUID FERT. RIG
INSECT. GREENBUG
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
CUSTOM COMBINING
CUSTOM HAULING
Quantity
100.000
200.000
1.000
90.000
1.000
225.000
1.000
1.000
0.657
Unit
lb.
lb.
acre
lb.
acre
lb.
acre
acre
Acre
Acre
Hour
$ / Unit
.112
.085
2.000
.200
4.000
.075
2.000
4.000
5.002
1.000
40.000
acre
bu.
65.218
Dol .
11.25
17.00
2.00
18.00
4.00
16.87
2.00
4.00
2.64
1.29
3.29
12.000
. 140
12.00
5.60
0. 140
9. 13
109.07
GROSS INCOME minus VARIABLE COST
Machinery
Land
To t a l
17.60
Total VARIABLE COST
FIXED COST Description
31.25
88.00
82.34
Total HARVEST
Interest - OC Borrowed
Your
Estimate
119.25
Total GROSS Income
VARIABLE COST Description
To t a l
10. 18
Unit
Acre
Acre
To t a l
12.25
25.00
Total FIXED Cost
37.25
Total of ALL Cost
146.32
NET PROJECTED RETURNS
-27.07
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 rancn operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.29
Projections for Planning Purposes Only
Not to be Used without Updating after March 17, 1986.
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
PRODUCT NAHE
NUMBER
OF
UNITS
sac
03/01/86 GRAZING
06/15/86 HARVEST
DATE
06/15/85
07/15/85
08/15/85
08/15/85
08/15/85
09/01/85
09/01/85
12/15/85
12/15/85
03/10/86
03/10/86
03/15/86
06/01/86
06/01/86
06/01/86
STAGE
OF
PRODUCTION
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
A
A
TYPE
OF
INPUT
HEIGHT GAIN
HHEAT
STOCKERS
INPUT NAME
125.0000
40.0000
B-1241(C04)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
.0000
.0000
.00
33.00
NUMBER CASH FIXED LANDLORD
OF
NONOR
SHARE
U N I T S C A S H VA R I .
H
DISCING
OFFSET
1.0000
H
DISCING
TA N D E H
1.0000
H
DRY
F E R T.
RIG
1.0000
E
F E R T.
18-46-0
100.0000
E
F E R T.
34-0-0
200.0000
H
DRILLING
1.0000
E
SEED
K H E AT
90.0000
H
S P R AY I N G
1.0000
E
I N S E C T.
GREENBUG
1.0000
H
LIQUID
F E R T.
RIG
1.0000
E
F E R T.
32-0-0
225.0000
E
I N S E C T.
GREENBUG
1.0000
G C U S T O H C O M B I N I N G K H E AT 1 . 0 0 0 0
G C U S T O H H A U L I N G H H E AT 4 0 . 0 0 0 0
K CASH RENT CROPLAND 1.0000
.00
.00
.00
33.00
33.00
.00
.00
.00
33.00
.00
33.00
33.00
33.00
33.00
.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. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.30
Projections for Planning Purposes Only
Not to be Used without Updating after March 17
B-1241(C04)
1986,
WHEAT PRODUCTION AFTER ROW CROP
N o r t h C e n t r a l Te x a s D i s t r i c t ( 4 )
1986 Projected Costs and Returns per Acre
V
GROSS INCOME Description
DEFICIENCY PMT
WHEAT
WHEAT
Quantity
35.OOO
40.000
Unit
$
/
bu
bu.
Unit
1.8300
2.2000
Total GROSS Income
VA R I A B L E C O S T D e s c r i p t i o n
PREHARVEST
F E R T. 1 8 - 4 6 - 0
DRY FERT. RIG
SEED WHEAT
HERB, PRE-EMERGE
INSECT. GREENBUG
F E R T. 3 2 - 0 - 0
INSECT. GREENBUG
LIQUID FERT. RIG
Fuel & Lube - Machinery
Repairs - Machinery
Labor
Machinery
Total PREHARVEST
HARVEST
CUSTOM COMBINING
CUSTOM HAULING
64.05
88.00
Quantity
100 . 0 0 0
1.000
90 . 0 0 0
1.000
1.000
225 . 0 0 0
1.000
1.000
1.002
Unit
lb.
acre
lb.
acre
acre
lb.
acre
acre
Acre
Acre
Hour
$
/
Unit
. 11 2
2.000
.200
5.250
4.000
.075
4.000
2.000
5.001
To t a l
11.25
2.00
18.00
5.25
4.00
16.87
4.00
2.00
4.05
1.94
5.01
74.38
1.000
40 . 0 0 0
acre
bu.
12.000
. 140
12.00
5.60
17.60
51 . 0 0 3
Dol .
0. 140
7. 14
Total VARIABLE COST
99.12
GROSS INCOME minus VARIABLE COST
52.93
FIXED COST Description
Machinery
Land
Your
Estimate
152.05
Total HARVEST
Interest - OC Borrowed
To t a l
Unit
Acre
Acre
To t a l
20.99
25.00
45.99
To t a l F I X E D C o s t
To t a l o f A L L C o s t
145.11
NET PROJECTED RETURNS
6.94
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.31
B-1241(C04)
Projections for Planning Purposes Only
Not to be Used without Updating after March 17, 1986,
DATE
TYPE
OF
OF
O
F
PROD.
UNITS
PRODUCTION
06/15/86 HARVEST
07/15/86 HARVEST
DATE
A
A
STAGE
TYPE
O
F
OF
PRODUCTION
INPUT
0 8 / 2 0 / 8 5 PREHARVEST
0 8 / 2 5 / 8 5 PREHARVEST
0 9 / 2 0 / 8 5 PREHARVEST
10/10/85 PREHARVEST
10/10/85 PREHARVEST
10/15/85 PREHARVEST
10/20/85 PREHARVEST
10/20/85 PREHARVEST
10/20/85 PREHARVEST
12/15/85 PREHARVEST
12/15/85 PREHARVEST
0 3 / 1 0 / 8 6 PREHARVEST
0 3 / 1 0 / 8 6 PREHARVEST
03/10/86 PREHARVEST
06/01/86 HARVEST
06/01/86 HARVEST
07/15/86
H
M
M
M
E
M
M
E
E
H
E
M
E
E
G
G
K
PRODUCT NAME
HHEAT
DEFICIENCY PMT
40.0000
35.0000
HHEAT
INPUT NAME
NUMBER
O
F
UNITS
SHREDDING
DISCING
DISCING
DRY FERT. RIG
FERT. 18-46-0
DISCING
DRILLING
SEED HHEAT
HERB, PRE-EMERGE
SPRAYING
INSECT. GREENBUG
LIQUID FERT. RIG
FERT. 32-0-0
INSECT. GREENBUG
CUSTOM COMBINING
CUSTOM HAULING
CASH RENT
1HEIGHT
PER
1HEAD
NUMBER
STAGE
STALK
TANDEH
OFFSET
TANDEH
HHEAT
HHEAT
HHEAT
CROPLAND
1.0000
1.0000
1.0000
1.0000
100.0000
1.0000
1.0000
90.0000
1.0000
1.0000
1.0000
1.0000
225.0000
1.0000
1.0000
40.0000
1.0000
CASH LANDLORD BREAK
NON
SHARE
EVEN
CASH
PROD.
.0000 C
.0000 C
CASH
NON
CASH
33.00
33.00
Y
N
FIXED LANDLORD
O
R
SHARE
VARI.
.00
.00
.00
.00
C
V
C
C
V
V
C
V
33.00
C
C
C
C
C
V
V
V
V
F
33.00
33.00
.00
.00
.00
.00
.00
.00
.00
33.00
33.00
.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. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.32
CROP PRODUCTS REPORT
March 17, 1986
08&\
Crop Product Name
CORN
COTTON LINT
COTTONSEED
DEFICIENCY PMT
DEFICIENCY PMT
DEFICIENCY PMT
DEFICIENCY PMT
DIVERSION PMT
DIVERSION PMT
HAY
HAY
HAY
PASTURE
SORGHUM
WEIGHT GAIN
WHEAT
CORN
COTTON
SORGHUM
WHEAT
COTTON
WHEAT
ALFALFA
BERMUDA
SORGHUM
STOCKERS
Price
per
Unit
2.0000
.4500
70.0000
1.0300
.2600
1.7500
1.8300
. 1500
2.7000
3.OOOO
2.OOOO
2.OOOO
13.5000
3.0500
.2500
2.2000
Unit
of
Mes.
Weight
bu.
lb.
ton
bu
lb
cwt
bu
lb.
bu
bale
bale
bale
AUM
cwt
lb.
bu.
per
Unit
50.0000
1.0000
2000.0000
56.0000
1.0000
100.0000
56.OOOO
1.OOOO
56.OOOO
67.OOOO
67.OOOO
67.OOOO
.0000
100.0000
1.OOOO
56.OOOO
Cash
Flow
Row
20
20
21
23
23
23
23
23
23
20
20
20
20
20
21
20
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of tho Texas Agricultural Extension Service and approved for publication.
C4.33
TRACTORS, IMPLEMENTS AND EQUIPMENT
HARCH 17, 1986
DESCRIPTION
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
IHPLEMENT
aaottooacnaoBHOB t
FIRST NAME
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR MI)
FUEL TYPE
REMAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR MI)
SPEED
(HPH)
HIDTH
(FT)
FIELD EFFICIENCY (%)
CAPACITY (ACRES PER HOUR)
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT MARKET VALUE ($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE
($)
ON FARM HIRED LABOR
(HR)
OFF FARM PARTS & LABOR ($)
ON FARM OHNER LABOR (HR)
ANNUAL USE BASE (HR OR MI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR ffl
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 NAME
HORSEPOHER 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
(HPH)
HIDTH
(FT)
FIELD EFFICIENCY <%)
CAPACITY (ACRES PER HOUR)
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
<$)
SALVAGE VALUE
(%)
CURRENT MARKET VALUE (S)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE
($)
ON FARM HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT #2
DEPRECIATION FACTOR #2
CAPACITY (DEF.,CALC.)
FUEL USE (DEF..CALC.)
R & M CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
TRACTOR
100 HP
TRACTOR
125 HP
TRACTOR
150 HP
TRACTOR
40 HP
TRACTOR
75 HP
ANHYDROUS RIG
12000
12000
12000
12000
12000
2000
12000
12000
12000
12000
12000
2000
520
400
530
350
400
37725
48800
54000
12750
25300
33950
43900
48600
11475
22750
40
4.0
20
80
8
1.1
1.2
1
100
1
.029
.68
7
1.5
.92
.029
.68
7
1.5
.92
.029
.68
7
1.5
.92
.029
.68
7
1.5
.92
.029
.68
7
1.5
.92
C
2
C
2
C
2
C
2
C
2
100
DI
38
IMPLEMENT
125
DI
38
IMPLEMENT
150
DI
38
IMPLEMENT
40
DI
38
IMPLEHENT
75
DI
104
38
IHPLEMENT
IMPLEMENT
CHISEL
16 FT.
75
2500
DRY FERT. RIG
GRAIN DRILL
30
2000
51
1200
60
2500
30
2000
OFFSET DISC
13 FT.
57
2500
2500
2000
1200
2500
2000
2500
75
4.5
16
80
6.5
1.1
1.2
4000
10
4000
40
6.0
50
80
15
1.1
1.2
1
100
1
60
5.0
22
70
8.5
1.1
1.2
5500
10
4950
100
4.5
80
9
1.1
1.2
3000
10
2700
100
6.0
50
80
8
1.1
1.2
1
100
1
160
6
13
80
6.5
1.1
1.2
8500
10
8500
.777
.60
10
1.4
.885
C
C
2
.364
.60
10
1.3
.885
D
C
2
.364
.60
10
1.3
.885
C
C
2
HARROH LIQUID FERT. RIG
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs
and returns from any one particular farm or ranch operation. Those projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.34
.364
.60
10
1.3
.885
C
C
2
DESCRIPTION
FIRST NAME
QUALIFYING NAHE
MORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(MPH)
HIDTH
(FT)
FIELD EFFICIENCY (%)
CAPACITY (ACRES PER HOUR)
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%>
CURRENT MARKET VALUE ( $ )
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX ( $ )
ANNUAL INSURANCE
($)
ON FARM HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ( $ )
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT #2
DEPRECIATION FACTOR #2
C A PA C I T Y ( D E F. , C A L C . )
F U E L U S E ( D E F. . C A L C . )
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
QUALIFYING
r FIRST
NAME NAME
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR MI)
FUEL CON. (UNIT/HR OR /MI)
ANNUAL USE (HR OR HI)
SPEED
(MPH)
HIDTH
(FT)
FIELD EFFICIENCY (%)
CAPACITY (ACRES PER HOUR)
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( % )
CURRENT MARKET VALUE ($)
L E A S E PAY M E N T ( $ )
ANNUAL LICENSE & TAX ($)
AN N U AL IN SU R AN C E ($)
ON FARM HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARM OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT #2
DEPRECIATION FACTOR #2
C A PA C I T Y ( D E F. , C A L C . )
F U E L U S E ( D E F. , C A L C . )
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
IHPLEMENT
IMPLEMENT
PLANTER
6 ROH
IMPLEMENT
ROLLER
IMPLEMENT
ROLLING CULT.
6 ROH
IHPLEMENT
SADDLE TANK
IMPLEMENT
SHREDDER
4 ROH
SPRAY RIG
66
30
75
5
40
30
1200
2500
2500
1200
2000
2000
1200
2500
2500
1200
2000
2000
45
5
20
65
8
1.1
1.2
115
5
20
80
9
1.1
1.2
105
5.0
20
70
8
1.1
1.2
35
5.0
14
80
8
1.1
1.2
50
8.0
20
80
15
1.1
1.2
7500
1000
5500
1000
10
6750
10
900
10
4950
25
7.5
20
80
15
1.1
1.2
500
10
450
4950
10
900
.777
.60
10
1.4
.885
C
C
2
.364
.60
10
1.3
.885
C
C
2
.364
.60
10
1.3
.885
C
C
2
.777
.60
10
1.4
.885
C
C
2
.230
.60
10
1.4
.885
C
C
2
.777
.60
10
1.4
.885
C
C
2
5500
10
IMPLEMENT
TANDEM DISC
20 FT.
85
2520
IMPLEHENT
EQUIPHENT
EQUIPMENT
HAGON BULK HILK COOLER
MANURE
30
2500
10
2520
2500
10
280
4.5
20
80
10
1.1
1.2
11500
10
11500
100
5
8
1
1
1.1
1.2
3500
1
3500
12500
16
12500
.168
.6
5
1.4
.885
D
C
2
1
EQUIPMENT
COOLER
STORAGE
DIGGER/HAGON
SILAGE
FEED HILL
30000
EL
30000
1
2000
10
10
10
10
1
1
2600
11000
14000
2600
11000
14000
55
70
1
1
62.50
.364
.60
9
1.3
.885
C
C
2
EQUIPMENT
2000
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs
and returns from any one particular farm or rancn operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.35
DESCRIPTION
FIRST NAHE
QUALIFYING NAME
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR MI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR MI)
SPEED
(MPH)
HIDTH
(FT)
FIELD EFFICIENCY (%)
CAPACITY (ACRES PER HOUR)
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT HARKET VALUE ($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE
($)
ON FARM HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT #2
DEPRECIATION FACTOR #2
CAPACITY (DEF.,CALC.)
FUEL USE (DEF..CALC.)
R & M CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
EQUIPHENT
EQUIPMENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
FEED SYSTEM
FEEDER
MECHANIC
FEEDERS
HOG
HAY RACKS
MANURE SYSTEM
MILKING EQUIP.
10
10
5
10
10
10
10
10
5
10
10
10
1
1
1
1
1
1
4485
6500
225
2750
9400
4485
6500
225
2750
9400
24900
20
24900
9
32.50
4.50
5.50
19
125
1
1
1
1
1
1
EQUIPMENT
EQUIPMENT
EQUIPMENT
EQUIPHENT
EQUIPMENT
EQUIPHENT
annaapBg
SSBOStStSSE
FIRST NAME
QUALIFYING NAME
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR MI)
SPEED
(HPH)
HIDTH
(FT)
FIELD EFFICIENCY (%)
CAPACITY (ACRES PER HOUR)
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT HARKET VALUE ($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE
($)
ON FARM HIRED LABOR
(HR)
OFF FARM PARTS & LABOR ($)
ON FARM OHNER LABOR (HR)
ANNUAL USE BASE (HR OR MI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT #2
DEPRECIATION FACTOR #2
CAPACITY (DEF.,CALC.)
FUEL USE (DEF..CALC.)
R & M CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
MILKING STALLS MINERAL FEEDER
SPRAYER
STOCK
TRAILER
STOCK
HATER SYSTEH
HATERERS
HOG
10
10
10
10
10
5
10
10
10
10
10
5
1
1
1
1
14085
90
800
1200
3850
20
14085
90
800
1200
3850
20
19
.39
1
1
20
70
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.36
OPERATING INPUT RESOURCES
March 17, 1986
Operating 3Input
BERMUDA SOD
BOAR FEED
BREEDING
DEFOLIANT
FEEDER PIGS
FERT. 10-34-0
FERT. 18-46-0
FERT. 32-0-0
FERT. 34-0-0
FERT. 82-0-0
FINISHING RATION
GRAIN MIX
GRAIN SUPPL.
HAY
HAY
HERB, FALL
HERB, PRE-EMERGE
HERB, PRE-EMERGE
HERB. PRE-EMERGE
HERB, PRE-EMERGE
HERB, PRE-EMERGE
HERB, YELLOW
INOCULANT
INSECT. GREENBUG
INSECT. PLANTBUG
INSECT. SOIL
INSECT. THRIPS
INSECT. WEEVIL
MARKETING
MGMT. RECORDS
MILK REPLACER
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
PASTURE
PASTURE
PIG STARTER
PREDATOR CONTROL
PROTEIN SUPPL.
SALES COMMISSION
SALES COMMISSION
SALES COMMISSION
SALES COMMISSION
SALES COMMISSION
SALT
SALT & MINERALS
SALT & MINERALS
SEED ALFALFA
DAIRY
STOCKER
SORGHUM
ALFALFA
BERMUDA
COTTON
SORGHUM
WHEAT
COTTON
HOGS
DAIRY
FARTOFIN
GOATS
HOGS
PIGS
SHEEP
STOCKER
DAIRY
NATIVE
DAIRY
GOATS
PIG
SHEEP
STOCKER
STOCKER
Price
per
Unit
1.00
9.80
24.50
2.75
100
. 1075
.1125
.0750
.0850
. 1050
9.60
9. 14
9.00
3.75
2.25
3.20
8.00
5.00
8.00
6.00
5.25
6.00
.75
4.00
2.50
3.00
1.00
5.50
3.50
18
.55
15
37
10
.75
21
21
4
20
5.00
12.93
.35
9.34
6.05
1.00
1.75
.60
1.25
5.30
7.93
7.93
1 .50
Unit
of
Measure
bu.
cwt.
head
qt.
cwt.
lb.
lb.
lb.
lb.
lb.
cwt.
cwt.
cwt.
cwt.
bale
acre
acre
acre
acre
acre
acre
lb.
acre
acre
acre
acre
acre
acre
head
head
lb.
head
head
head
head
head
head
head
acre
acre
cwt.
head
cwt.
head
head
head
head
cwt.
cwt.
cwt.
cwt.
lb.
Cash
Flow
Row
43
47
48
45
46
44
44
44
44
44
47
47
47
47
47
45
45
45
45
45
45
45
43
45
45
45
45
45
55
55
47
55
55
55
55
55
55
55
47
47
47
55
47
55
55
55
55
55
47
47
47
43
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.37
Operating Input
SEED CEREAL RYE
SEED CLOVER
SEED CORN
SEED COTTON
SEED FORAGE SORG
SEED RYEGRASS
SEED SORGHUM
SEED WHEAT
SMALL GRAINS
SORGHUM SILAGE
SOW FEED
SOW FEED
STOCKER STEERS
SUPPLEMENT
SUPPLIES
UTILITIES
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
TREATED
PASTURE
GESTAT.
LACTAT.
DAIRY
DAIRY
GOATS
HOGS
PIGS
SHEEP
SOWS
STOCKER
Price
per
Unit
. 13
1. 10
1.38
.60
.26
.25
.80
.20
83.83
25
9.80
9.80
73
9.00
34.75
40
30
.80
.50
.80
1.0
6.50
2
Unit
of
Cash
Flow
Row
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
acre
43
43
43
43
43
43
43
43
47
47
47
47
46
47
55
50
48
48
48
48
48
48
48
Measure
ton
cwt.
cwt.
cwt.
cwt.
head
head
head
head
head
head
head
head
head
/-s^\
Information presented is prepared solely as a gonoral guide and Is not intended to recognize or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.38
AUTO OR TRUCK RESOURCES
MARCH 17, 1986
DESCRIPTION
FIRST NAME
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
(MPH)
HIDTH
(FT)
FIELD EFFICIENCY (%)
CAPACITY (ACRES PER HOUR)
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT MARKET VALUE ($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE
($)
ON FARM HIRED LABOR
(HR)
OFF FARM PARTS & LABOR ($)
ON FARM OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR ffl
YEARS OHNED
REPAIR COEFFICIENT #2
DEPRECIATION FACTOR ff2
CAPACITY
(DEF.,CALC.
FUEL USE
(DEF..CALC.
R & H CALC.
(#1,#2)
LEASE CALC.
(HOUR,YEAR)
AUTO OR TRUCK
PICKUP TRUCK
3/4 TON
84000
GA
84000
15
21000
30
13000
16.7
11000
75
600
315
21000
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff mombers of the Texas Agricultural Extension Service and approved for publication.
C4.39
CUSTOM OPERATION RESOURCES
March 17, 1986
atlon
AERIAL APPL.
ANHYDROUS RIG
CUSTOM BALING
CUSTOM COMBINING
CUSTOM COMBINING
CUSTOM COMBINING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM SPRIGGING
CUSTOM STRIPPING
DRY FERT. RIG
GINNING
HAULING
LIQUID FERT. RIG
SHEARING
SOD SEEDING
CUSTOM
RENTAL
HAY
CORN
SORGHUM
WHEAT
CORN
HAY
SORGHUM
WHEAT
BERMUDA
COTTON
RENTAL
COTTON
MILK
RENTAL
CUSTOM
Price
per
Unit
3.00
2.00
.65
12.00
12.00
12.00
. 14
.35
.25
. 14
35.00
1.00
2.00
3.25
.72
2.00
1.50
5.00
Unit
of
Measure
Cash
Flow
Row
acre
acre
bale
acre
acre
acre
bu.
bale
cwt.
bu.
acre
cwt
acre
cwt.
cwt.
acre
head
acre
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
/^s%.
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs
and returns from any one particular farm or ranch operation. These projections were collectod and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.40
IRRIGATION EQUIPMENT
MARCH 17, 1986
DESCRIPTION
FIRST NAME
QUALIFYING NAME
KORSEPOHER RATING
(HP)
FUEL TYPE
FUEL CON. (UNIT/HR OR /HI)
USEFULL LIFE (HR)
REHAINING LIFE (HR)
EFFICIENCY
(%)
HIRED LABOR PER SET (HR)
OHNER LABOR PER SET
(HR)
NUHBER OF SETS
CURRENT LIST PRICE
($)
SALVAGE PERCENT
(%)
CURRENT HARKET VALUE ($)
LEASE PAYHENT
($)
ON FARM HIRED LABOR
(HR)
OFF FARM PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR)
R & H ENG. ESTIMATE (%)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
FUEL USE ( DEF.,CALC.)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING
(HP)
FUEL TYPE
FUEL CON. (UNIT/HR OR /HI)
USEFULL LIFE (HR)
REHAINING LIFE (HR)
EFFICIENCY
(%)
HIRED LABOR PER SET (HR)
OHNER LABOR PER SET
(HR)
NUMBER OF SETS
CURRENT LIST PRICE
($)
SALVAGE PERCENT
(%)
CURRENT MARKET VALUE ($)
LEASE PAYHENT
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR)
R & H ENG. ESTIMATE (%)
R & H C A L C . ( f fl , f f 2 )
LEASE CALC. (HOUR,YEAR)
FUEL USE ( DEF.,CALC.)
BOHLS
D I S T. SYS.
BOHLS
HAINLINE
CENTER PIVOT
POHER P L A N T C O L . ,PIPE,SHAFT DI!SCHARGE HEAD
MAINLINE
NATURAL GAS
COLUMN
DISCHARGE
55
NG
10
10
10
1.42
20000
20000
25
25000
25000
25000
25000
75
1000
12.5
.2
29
60000
3300
3500
1000
7000
10
10
10
10
1000
60000
3300
3500
1000
7000
16.5
10
115
2
5
15
20
150
20
10
16000
16000
7
50
1500
5
50
10
3800
3800
3800
3800
3800
3800
6.0
2
2
2
.5
2
5.5
2
4
2
6
2
GEAR DRIVE
HATER SOURCE
RIGHT ANGLE
HELL
25000
25000
95.0
15
15
1000
7500
10
1000
7
7500
1
12.5
5
2
3800
3800
6.0
2
.5
2
Information presented Is prepared solely as a general guide and is not intended to recognize or predict the costs
and returns from any one particular farm or ranch operation. These projections wore collected and developed by
staff members of tho Texas Agricultural Extension Service and approved for publication.
C4.41
FARMING OPERATIONS
March 17, 1986
Reso.
Type
M
M
M
M
M
M
M
M
M
M
M
M
Resource Name
TRACTOR
ANHYDROUS RIG
ANHYDROUS RIG
OPERATOR LABOR
RENTAL
A
C
J
CHISELING
TRACTOR
CHISEL
OPERATOR LABOR
150 HP
16 FT.
Farming Operation
Tr a c t o r
Implement
Operation Labor
A
C
J
CULTIVATING
TRACTOR
ROLLING CULT.
OPERATOR LABOR
100 HP
6 ROW
Farming Operation
Tr a c t o r
Implement
Operation Labor
A
C
J
DISCING
TRACTOR
OFFSET DISC
OPERATOR LABOR
OFFSET
150 HP
13 FT.
Farming Operation
Tr a c t o r
Implement
Operation Labor
A
C
J
DISCING
TRACTOR
TANDEM DISC
OPERATOR LABOR
TANDEM
150 HP
20 FT.
Farming Operation
Tr a c t o r
Implement
Operation Labor
A
C
C
J
DRILLING
TRACTOR
GRAIN DRILL
SADDLE TANK
OPERATOR LABOR
A
C
G
J
DRY FERT. RIG
TRACTOR
DRY FERT. RIG
DRY FERT. RIG
OPERATOR LABOR
A
C
HARROWING
TRACTOR
HARROW
OPERATOR LABOR
A
C
d
HAULING
TRACTOR
WAGON
LABOR
A
C
G
J
LIQUID FERT. RIG
TRACTOR
LIQUID FERT. RIG
LIQUID FERT. RIG
OPERATOR LABOR
F
J
PICKUP TRUCK
PICKUP TRUCK
OPERATOR LABOR
A
C
C
J
PLANTING
TRACTOR
SADDLE TANK
PLANTER
OPERATOR LABOR
100 HP
100 HP
RENTAL
100 HP
MANURE
40 HP
MANURE
100 HP
RENTAL
3/4 TON
3/4 TON
100 HP
6 ROW
100 HP
Cash
Flow
Row
Farming Operation
Tr a c t o r
Implement
Custom Operation
Operation Labor
A
C
G
J
ROLLING
A
TRACTOR
C ROLLER
J OPERATOR LABOR
150 HP
Resource Description
Farming Operation
Tr a c t o r
Implement
Implement
Operation Labor
Farming Operation
Tr a c t o r
Implement
Custom Operation
Operation Labor
Farming Operation
Tr a c t o r
Implement
Operation Labor
Farming Operation
Tr a c t o r
Implement
Operation Labor
Farming Operation
Tr a c t o r
Implement
Custom Operation
Operation Labor
Farming Operation
Auto or Truck
Operation Labor
Farming Operation
Tr a c t o r
Implement
Implement
Operation Labor
Farming Operation
Tr a c t o r
Implement
Operation Labor
Information presented is prepared solely as a goneral guide and Is not intended to recognize or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.42
Reso.
Type
Resource Name
Resource Description
Cash
Flow
Row
jjp\
M SHAPING BEDS
A TRACTOR
C ROLLING CULT.
J OPERATOR LABOR
Farming Operation
100 HP Tractor
6 ROW Implement
Operation Labor
M SHREDDING
A TRACTOR
C SHREDDER
J OPERATOR LABOR
S TA L K F a r m i n g O p e r a t i o n
100 HP Tractor
4 ROW Implement
Operation Labor
M SPRAYING
A TRACTOR
C SPRAY RIG
J OPERATOR LABOR
Farming Operation
100 HP Tractor
Implement
Operation Labor
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension service and approved for publication.
C4.43
BUDGET PARAMETERS REPORT
March 17, 1986
Parameter
Name
DIESEL
DIESEL BTU
ELECTRICITY
ELECTRICITY BTU
GASOLINE
GASOLINE BTU
Va l u e
Unit
of
Measure
0.7500 GAL.
135250.0000 BTU
0.0700 KWH
3410.0000 BTU
1.1500 GAL.
124100.0000 BTU
Description
Cost of Diesel Fuel
Energy of Diesel Fuel
Cost of Electricity
Electricity energy
Cost of Gasoline
Energy of Gasoline
HIRED LABOR
4.5000 HOUR
Hired Repair and Maintenance Labor Rate
HIRED LABOR IRR
4.5000 HOUR
Hired Irrigation Operation Labor
INR
1.0000 %
Insurance Rate, % of Market value
IRITB
14.0000 %
Interest Rate, Intermediate Term Borrow.
IRITE
14.0000 %
I n t e r e s t R a t e , I n t e r m e d i a t e Te r m E q u i t y
IROCB
14.0000 %
I n t e r e s t R a t e , O p e r a t i n g C a p i t a l B o r r o w.
IROCE
14.0000 %
Interest Rate, Operating Capital Equity
IRPCF
5.2500 %
Interest Rate, Positive Cash Flow
14.0000 %
Interest Rate, Investment Capital
ITI
LP GAS
LP GAS BTU
1.0000 GAL.
92140.0000 BTU
Cost of LP Gas
Energy of LP Gas
LUBE MULTI
0.1000 NONE
Lube Multiplier
NATURAL GAS
3.0000 MCF
Cost of Natural Gas
NATURAL GAS BTU
1000000.0000 BTU
Energy of Nat. Gas per 100ft3 or Therm
OWNER LABOR
4.5000 HOUR
Owner Repair and Maintenance Labor Rate
OWNER LABOR IRR
4.5000 HOUR
Owner Irrigation Operation Labor
PTR
0.0000 %
Personal Property Tax Rate
Information presented is prepared solely as a general guide and is not Intended to recognize or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.44