Projections for Planning Purposes Only
B-1241(C10)
Not to be Used without Updating after April 25, 1986,
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PRODUCT
NAHE
NUMBER
HEIGHT
OF
PROD.
PER
UNITS
HEAD
CASH
NON
CASH
LANDLORD BREAK
SHARE EVEN
PROD.
-HARNING- NO VALID RECEIPTS RECORDS
DATE
STAGE
OF
PRODUCTION
snasnoasE
03/15/85
03/15/85
03/15/85
04/15/85
04/15/85
08/01/85
08/01/85
09/15/85
09/15/85
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
TYPE
OF
INPUT
INPUT NAME
NUHBER
O
F
UNITS
m m a a H m m r a ISBBB aSBEB a s a s a s a s
B3BB
G
E
E
M
E
G
E
K
L
CASH FIXED LANDLORD
NON
O
R
SHARE
CASH VARI.
FERTILIZER APPL.
NITROGEN FERT
PHOSPHORUS FERT
APPLY HERBICIDE
2-4-D
HERB.
FERTILIZER APPL.
NITROGEN FERT
LAND - CASH RENT PASTURE
KLEINGRASS ESTABL.
1.0000
50.0000
40.0000
.3300
.3300
1.0000
50.0000
1.0000
1.0000
C
C
c
c
c
c
c
c
c
V
V
V
V
V
V
V
F
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
CIO.22
B-1241(C10)
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986,
OATS, DRYLAND
S o u t h C e n t r a l Te x a s D i s t r i c t ( 1 0 )
1986 Projected Costs and Returns per Acre
GROSS INCOME Description
OATS
SM. GRAINS PAST.
Quantity
65.000
2.500
Unit
== = =
bu.
AUM
$ / Unit
1.3500
10.0000
PREHARVEST
FERTILIZER APPL.
NITROGEN
PHOSPHORUS
SEED
SEVIN
FERTILIZER APPL.
NITROGEN
Fuel & Lube - Machinery
Repairs - Machinery
Labor
Machinery
Total PREHARVEST
HARVEST
CUSTOM HARVEST
CUSTOM HAUL
Quantity
1.. 0 0 0
80.. 0 0 0
60.. 0 0 0
80.. 0 0 0
0.. 5 0 0
1.. 0 0 0
60.. 0 0 0
0,. 8 0 3
Unit
acre
lb.
lb.
lb.
lb.
acre
lb.
Acre
Acre
Hour
$
/
Unit
2.750
.220
.240
. 130
1.950
2.750
.220
4.502
87.75
25.00
To t a l
2.75
17.60
14.40
10.40
0.97
2.75
13.20
4.33
1.57
3.62
71.58
1.. 0 0 0
65.. 0 0 0
acre
bu.
12.000
.100
Total HARVEST
Interest
Interest
Yo u r
Estimate
112.75
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
To t a l
12.00
6.50
18.50
- OC Borrowed
- Positive Cash
32.. 3 0 6
0.. 5 1 8
Dol .
Dol .
0.120
0.052
3.88
0.03
Total VARIABLE COST
93.99
GROSS INCOME minus VARIABLE COST
18.76
FIXED COST Description
Machinery
Land
Unit
Acre
Acre
To t a l
10.56
40.00
Total FIXED Cost
50.56
Total of ALL Cost
144.55
NET PROJECTED RETURNS
-31.80
Information presented is prepared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and dovoloped by
Staff members of the Texas Agricultural Extension Service and approved for publication.
CIO.23
Projections for Planning Purposes Only
B-124KC10)
Not to be Used without Updating after April 25, 1986,
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PRODUCT NAHE
NUMBER
OF
UNITS
PROD.
HEIGHT
PER
HEAD
flOOOOS
11/15/84 GRAZING
12/15/84 GRAZING
05/20/85 HARVEST
DATE
08/01/84
08/10/84
09/10/84
09/15/84
09/15/84
09/15/84
09/20/84
09/20/84
10/15/84
10/15/84
02/10/85
02/10/85
05/10/85
05/10/85
05/10/85
STAGE
OF
PRODUCTION
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
A SM. GRAINS PAST.
A SH. GRAINS PAST.
A OATS
TYPE
OF
INPUT
1.0000
1.5000
65.0000
INPUT NAHE
CASH LANDLORD BREAK
NON
SHARE
CASH
SBC
.0000
.0000
.0000
C
C
C
33.00
33.00
33.00
NUMBER CASH FIXED LANDLORD
OF NON- OR SHARE
U N I T S C A S H VA R I .
CHISEL
DISK
DISK
FERTILIZER APPL.
NITROGEN FERT
PHOSPHORUS FERT
DRILL
SEED
O AT S
APPL INSECTICIDE
SEVIN
I N S E C T.
FERTILIZER APPL.
NITROGEN FERT
CUSTOH HARVEST OATS
CUSTOH HAUL OATS
CROPLAND BLAKLAND
1.0000
1.0000
1.0000
1.0000
80.0000
60.0000
1.0000
80.0000
.5000
.5000
1.0000
60.0000
1.0000
65.0000
1.0000
.00
.00
.00
33.00
33.00
33.00
.00
.00
.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 recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
CIO.24
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986.
B-1241(C10)
OAT HAY, DRYLAND
S o u t h C e n t r a l Te x a s D i s t r i c t ( 1 0 )
1986 Projected Costs and Returns per Acre
GROSS INCOME Description
Quantity
HAY
2.000
Unit
$ / Unit
ton
75.OOOO
Total GROSS Income
VARIABLE COST Description
Unit
Quantity
1.000
50.000
30.000
80.000
0.500
1.000
40.000
0.803
Total PREHARVEST
HARVEST
CUSTOM BALING
CUSTOM HAUL
$
acre
lb.
lb.
lb.
lb.
acre
lb.
Acre
Acre
Hour
/ Unit
2.750
.220
.240
. 130
1.950
2.750
.220
4.502
150.00
To t a l
2.75
11.00
7.20
10.40
0.97
2.75
8.80
4.33
1.57
3.62
53.38
67.000
67.000
bale
bale
.650
.360
Total HARVEST
43.55
24. 12
67.67
- OC Borrowed
- Positive Cash
28.227
-1.576
Dol .
Dol .
0. 120
0.052
Total VARIABLE COST
$
6 2 .18 per ton of HAY
GROSS INCOME minus VARIABLE COST
FIXED COST Description
Machinery
Land
25.64
Unit
Acre
Acre
Total FIXED Cost
Break-Even Price, Total Cost $
3.39
-0.08
124.36
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 Coo s tt
jJSN
Your
Estimate
150.00
PREHARVEST
FERTILIZER APPL.
NITROGEN
PHOSPHORUS
SEED
SEVIN
FERTILIZER APPL.
NITROGEN
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Interest
Interest
To t a l
To t a l
10.56
40.00
50.56
'7.45 per toin of HAY
Total of ALL Cost
174.92
NET PROJECTED RETURNS
-24.92
Information presented Is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections wore collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
CIO.25
Projections for Planning Purposes Only
B-1241(C10)
Not to be Used without Updating after April 25, 1986.
D AT E
S TA G E
OF
PRODUCTION
11/15/84 GRAZING
12/15/84 GRAZING
04/20/85 HARVEST
D AT E
S TA G E
TYPE
PROD.
UNITS
A
A
A
TYPE
OF
PRODUCTION
INPUT
H
M
H
G
E
E
M
E
M
E
G
E
G
G
K
1HEIGHT
PER
1HEAD
NUHBER
OF
OF
08/01/84 PREHARVEST
08/10/84 PREHARVEST
09/10/84 PREHARVEST
09/15/84 PREHARVEST
09/15/84 PREHARVEST
09/15/84 PREHARVEST
09/20/84 PREHARVEST
09/20/84 PREHARVEST
10/15/84 PREHARVEST
10/15/84 PREHARVEST
02/10/85 PREHARVEST
02/10/85 PREHARVEST
04/20/85 HARVEST
04/20/65 HARVEST
04/20/85
PRODUCT NAME
OF
SM. GRAINS PAST.
SM. GRAINS PAST.
1.0000
1.5000
2.0000
HAY
INPUT NAHE
NUMBER
OF
UNITS
CHISEL
DISK
DISK
FERTILIZER APPL.
NITROGEN
FERT
PHOSPHORUS FERT
DRILL
SEED
O AT S
APPL INSECTICIDE
SEVIN
I N S E C T.
FERTILIZER APPL.
NITROGEN
FERT
CUSTOH BALING HAY
C U S T O H H A U L H AY
CROPLAND BLAKLAND
1.0000
1.0000
1.0000
1.0000
50.0000
30.0000
1.0000
80.0000
.5000
.5000
1.0000
40.0000
67.0000
67.0000
1.0000
.0000
.0000
.0000
CASH
NON
CASH
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
CASH LANDLORD BREAK
NON
SHARE
EVEN
CASH
PROD.
C
C
C
33.00
33.00
33.00
N
N
Y
FIXED LANDLORD
OR SHARE
VARI.
V
V
V
V
V
V
V
V
V
V
V
V
V
V
F
.00
.00
.00
33.00
33.00
33.00
.00
.00
.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 recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
CIO.26
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986,
B-1241(C10)
SORGHUM HAY, DRYLAND
S o u t h C e n t r a l Te x a s D i s t r i c t ( 1 0 )
1986 Projected Costs and Returns per Acre
GROSS INCOME Description
H AY
Quantity
SORGHUM
Unit
5.000
ton
$ / Unit
80.0000
Total GROSS Income
VARIABLE COST Description
Unit
Quantity
1.000
60.000
40.000
50.000
0.719
Total PREHARVEST
HARVEST
CUSTOM BALING
CUSTOM HAUL
CUSTOM BALING
CUSTOM HAUL
67.000
67.000
50.000
50.000
acre
lb.
lb.
lb.
Acre
Acre
Hour
$ / Unit
2.750
.220
.240
.280
4.502
To t a l
2.75
13.20
9.60
14.00
4.14
1.50
3.24
bale
bale
bale
bale
.650
.360
.650
.360
43.55
24. 12
32.50
18.00
118.17
1.000
40.000
Total PREHARVEST
HARVEST
CUSTOM BALING
CUSTOM HAUL
acre
lb.
2.750
.220
2.75
8.80
11.55
50.000
50.000
bale
bale
.650
.360
Total HARVEST
s
400.00
48.42
Total HARVEST
PREHARVEST
FERTILIZER APPL.
NITROGEN
^
Your
Estimate
400.00
PREHARVEST
FERTILIZER APPL.
NITROGEN
PHOSPHORUS
SEED-FORAGE SORG
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Interest
Interest
To t a l
32.50
18.00
50.50
- OC Borrowed
- Positive Cash
10.172
-27.459
Dol .
Dol .
0.120
0.053
Total VARIABLE COST
228.42
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 sst t
$
4 5 .68 per ton of HAY
GROSS INCOME minus VARIABLE COST
FIXED COST Description
Machinery
Land
171.58
Unit
Acre
Acre
Total FIXED Cost
Break-Even Price, Total Cost $
1.22
-1.44
To t a l
10.02
15.00
25.02
50.69 per ton of HAY
Total of ALL Cost
253.44
NET PROJECTED RETURNS
146.56
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
CIO.27
B-1241(C10)
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986,
D AT E
S TA G E
OF
PRODUCTION
05/10/85 HARVEST
06/30/85 HARVEST
09/15/85 HARVEST
D AT E
S TA G E
TYPE
PRODUCT NAHE
NUMBER
OF
PER
PROD.
UNITS
HEAD
A
A
A
TYPE
HAY
HAY
HAY
SORGHUM
SORGHUM
SORGHUM
NUMBER
INPUT NAHE
OF
OF
PRODUCTION
INPUT
UNITS
H
M
M
G
E
E
M
E
G
G
G
G
G
E
G
G
K
CHISEL
DISK
DISK
FERTILIZER APPL.
NITROGEN
PHOSPHORUS
DRILL
SEED-FORAGE SORG
CUSTOM BALING
CUSTOM HAUL
CUSTOM BALING
CUSTOM HAUL
FERTILIZER APPL.
NITROGEN
CUSTOM BALING
CUSTOM HAUL
LAND - CASH RENT
.0000
.0000
.0000
2.0000
1.5000
1.5000
OF
09/20/84 PREHARVEST
11/15/84 PREHARVEST
03/05/85 PREHARVEST
03/10/85 PREHARVEST
03/10/85 PREHARVEST
03/10/85 PREHARVEST
03/15/85 PREHARVEST
03/15/85 PREHARVEST
05/10/85 HARVEST
05/10/85 HARVEST
06/25/85 HARVEST
06/25/85 HARVEST
06/28/85 PREHARVEST
06/28/85 PREHARVEST
09/15/85 HARVEST
09/15/85 HARVEST
09/15/85
HEIGHT
O
F
FERT
FERT
HAY
HAY
HAY
HAY
FERT
HAY
HAY
1.0000
1.0000
1.0000
1.0000
60.0000
40.0000
1.0000
50.0000
67.0000
67.0000
50.0000
50.0000
1.0000
40.0000
50.0000
50.0000
1.0000
CASH
NON
CASH
CASH LANDLORD BREAK
NON
SHARE EVEN
CASH
PROD.
C
C
C
.00
.00
.00
Y
Y
Y
FIXED LANDLORD
OR
!SHARE
VARI.
C
V
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
C
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
CIO.28
y ^ k
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986
B-124KC10)
SMALL GRAIN GRAZING, DRYLAND
S o u t h C e n t r a l Te x a s D i s t r i c t ( 1 0 )
1986 Projected Costs and Returns per Acre
GROSS INCOME Description Quantity
SM.
GRAINS
PA S T.
Unit
7.000
AUM
$ / Unit
10.0000
Total GROSS Income
VARIABLE COST Description
Unit
Quantity
80.000
1.000
80.000
90.000
20.000
0.500
60.000
1.000
0.824
lb.
acre
lb.
lb.
lb.
lb.
lb.
acre
Acre
Acre
Hour
$ / Unit
.220
2.750
.240
. 130
.250
1.950
.220
2.750
4.501
Total PREHARVEST
53.847
Dol .
0. 120
Total VARIABLE COST
To t a l
17.60
2.75
19.20
11.70
5.00
0.97
13.20
2.75
4.42
1.46
3.71
6.46
89.23
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
12.74 per AUM Of SM. GRAINS PAST.
GROSS INCOME minus VARIABLE COST
-19.23
Unit
Acre
Acre
Total FIXED Cost
Break-Even Price, Total Cost $
70.00
82.76
Interest - OC Borrowed
Machinery
Land
Yo u r
Estimate
70.00
PREHARVEST
NITROGEN
FERTILIZER APPL.
PHOSPHORUS
SEED
SEED
SEVIN
NITROGEN
FERTILIZER APPL.
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
FIXED COST Description
To t a l
To t a l
10.77
15.00
25.77
16.42 per AUM of SM. GRAINS PAST
Total of ALL Cost
115.00
NET PROJECTED RETURNS
-45.00
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch oporation. These projections wero collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
CIO.29
B-124KC10)
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986,
D AT E
S TA G E
O
F
PRODUCTION
11/15/84
12/15/84
01/15/85
02/15/85
03/15/85
04/15/85
05/15/85
D AT E
GRAZING
GRAZING
GRAZING
GRAZING
GRAZING
GRAZING
GRAZING
S TA G E
TYPE
PRODUCT NAHE
OF
PROD.
UNITS
A
A
A
A
A
A
A
TYPE
SH.
SH.
SH.
SH.
SH.
SH.
SH.
GRAINS
GRAINS
GRAINS
GRAINS
GRAINS
GRAINS
GRAINS
PAST.
PAST.
PAST.
PAST.
PAST.
PAST.
PAST.
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
INPUT NAHE
NUMBER
OF
O
F
OF
PRODUCTION
INPUT
UNITS
08/01/84 PREHARVEST
08/10/84 PREHARVEST
09/10/84 PREHARVEST
09/15/84 PREHARVEST
09/15/84 PREHARVEST
09/15/84 PREHARVEST
09/20/84 PREHARVEST
09/20/84 PREHARVEST
09/20/84 PREHARVEST
10/15/84 PREHARVEST
10/15/84 PREHARVEST
02/10/85 PREHARVEST
02/10/85 PREHARVEST
05/31/85
H
H
H
E
G
E
H
E
E
H
E
E
G
K
CHISEL
DISK
CHISEL
NITROGEN
FERTILIZER APPL.
PHOSPHORUS
DRILL
SEED
SEED
APPL INSECTICIDE
SEVIN
NITROGEN
FERTILIZER APPL.
LAND - CASH RENT
1HEIGHT
PER
1HEAD
NUMBER
OF
FERT
FERT
OATS
RYEGRASS
INSECT.
FERT
1.0000
1.0000
1.0000
80.0000
1.0000
80.0000
1.0000
90.0000
20.0000
.5000
.5000
60.0000
1.0000
1.0000
.0000
.0000
.0000
.0000
.0000
.0000
.0000
CASH
NON
CASH
C
C
C
C
C
C
C
C
C
C
C
C
C
C
CASH LANDLORD BREAK
NON
SHARE EVEN
CASH
PROD.
N
N
N
N
N
N
N
.00
.00
.00
.00
.00
.00
.00
Y
Y
Y
Y
Y
Y
Y
FIXED LANDLORD
OR SHARE
VARI.
V
V
V
V
V
V
V
V
V
V
V
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
CIO.30
/•sw
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986,
B-1241(C10)
SORGHUM PASTURE, DRYLAND
S o u t h C e n t r a l Te x a s D i s t r i c t ( 1 0 )
1986 Projected Costs and Returns per Acre
GROSS INCOME Description
-WARNING- No gross receipts
VARIABLE COST Description
PREHARVEST
FERTILIZER APPL.
NITROGEN
PHOSPHORUS
SEED-FORAGE SORG
FERTILIZER APPL.
NITROGEN
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Quantity
=========
Unit
====
$ / Unit
==:: = :=======
To t a l
===========
Quantity
:==========
Unit
====
$ / Unit
==:s = :=======
To t a l
===========
1.000
45.000
40.000
50.000
1.000
45.000
acre
lb.
lb.
lb.
acre
lb.
Acre
Acre
Hour
2.750
.220
.240
.280
2.750
.220
2.75
9.90
9.60
14.00
2.75
9.90
5.00
1.84
4.18
0.929
4.501
Total PREHARVEST
Interest - OC Borrowed
59.93
31.107
Dol .
Total VARIABLE COST
Machinery
Land
0.120
3.73
63.66
GROSS INCOME minus VARIABLE COST
FIXED COST Description
Your
Estimate
-63.66
Unit
Acre
Acre
To t a l
13.31
15.00
Total FIXED Cost
28.31
Total of ALL Cost
91.97
NET PROJECTED RETURNS
■9 1 . 9 7
iP^N
Information presented Is prepared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. Those projections wore collected and developed by
staff members of tho Texas Agricultural Extension Service and approved for publication.
CIO.31
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986,
DATE
STAGE
OF
PRODUCTION
TYPE
6F
PRODUCT
NAHE
NUHBER
OF
PROD.
UNITS
HEIGHT
PER
HEAD
B-124KC10)
CASH LANDLORD BREAK
NON
SHARE EVEN
CASH
PROD.
-HARNING- NO VALID RECEIPTS RECORDS
D AT E
S TA G E
OF
PRODUCTION
08/25/84 PREHARVEST
09/20/84 PREHARVEST
11/15/84 PREHARVEST
03/05/85 PREHARVEST
03/10/85 PREHARVEST
03/10/85 PREHARVEST
03/10/85 PREHARVEST
03/15/85 PREHARVEST
03/15/85 PREHARVEST
05/15/85 PREHARVEST
05/15/85 PREHARVEST
08/15/85
TYPE
OF
INPUT NAHE
NUMBER CASH FIXED LANDLORD
OF
NONOR
SHARE
U N I T S C A S H VA R I .
INPUT
H
H
H
H
G
E
E
H
E
G
E
K
SHRED STALKS
CHISEL
DISK
DISK
FERTILIZER APPL.
NITROGEN
FERT
PHOSPHORUS
FERT
DRILL
SEED-FORAGE SORG
FERTILIZER APPL.
NITROGEN
FERT
LAND - CASH RENT
1.0000
1.0000
1.0000
1.0000
1.0000
45.0000
40.0000
1.0000
50.0000
1.0000
45.0000
1.0000
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and doveloped by
staff members of the Texas Agricultural Extension Service and approved for publication.
CIO.32
CROP PRODUCTS REPORT
April 25, 1986
Crop Pr'oduct: Name
CORN
COTTON LINT
COTTONSEED
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
HAY
HAY
OATS
SM. GRAINS PAST.
SORGHUM
WHEAT
CORN
COTTON
OATS
SORGHUM
• WHEAT
SORGHUM
Price
per
Unit
2.3600
.5000
70.0000
1.0300
.2600
.4500
1.7500
1.8300
75.0000
80.0000
1.3500
10.0000
2.9000
2.3600
Unit
of
Mes.
Weight
per
Unit
bu.
lb.
ton
bu.
lb.
bu.
CWT.
BU.
ton
ton
bu.
AUM
CWT.
BU.
56.0000
1.0000
2000.0000
56.OOOO
1.0000
32.OOOO
100.0000
60.0000
2000.0000
2000.0000
32.OOOO
1.0000
100.0000
60.0000
Cash
Flow
Row
20
20
20
20
20
20
21
22
20
20
20
21
21
22
J0y*\
Jj^&S
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of tho Texas Agricultural Extension Service and approved for publication.
CIO.33
TRACTORS, IMPLEMENTS AND EQUIPMENT
APRIL 25, 1986
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (KR 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 HULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( % )
CURRENT HARKET VALUE ($)
L E A S E PAY H E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF.,CALC.)
FUEL USE (DEF..CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(MPH)
HIDTH
(FT)
FIELD EFFICIENCY (%)
CAPACITY (ACRES PER HOUR)
POHER UNIT HULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE ($)
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 ($)
ANNUAL INSURANCE ($)
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 ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF..CALC.)
FUEL USE (DEF..CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
TRACTOR
TRACTOR
TRACTOR
TRACTOR
:tor
IHPLEMENT
TRACTOR
IOO HP
IOO
12000
DI
12000
TRACTOR
125 HP
125
12000
DI
12000
TRACTOR
150 HP
150
12000
DI
12000
TRACTOR
40 HP
40
12000
DI
12000
TRACTOR
75 HP
AHONIA APPL.
22.5FT
12000
1200
12000
1200
350
400
600
350
400
80
5
75
DI
38
22.5
72
1.1
1.1
37725
38
33950
48800
38
43900
54020
38
48600
12750
38
11475
25300
62660
22750
56400
.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
.934
.6
10
1.4
.885
C
C
2
IMPLEHENT
IMPLEHENT
IMPLEMENT
IMPLEMENT
38
IMPLEHENT
10
IHPLEMENT
CHISEL
19 FT
75
2000
CULTIVATOR
19 FT
115
2000
DISK
19 FT
85
2000
DRILL
13.3 FT
46
1000
DRILL NOTILL
13.3FT
50
1000
FERT. SPREADER
19 FT
20
1200
2000
2000
2000
1000
1000
1200
110
4.5
19
80
200
8
19
80
200
5
19
83
88
4
13.3
72
88
4
13.3
72
80
5
19.0
72
1.1
1.2
4800
16
4320
1.1
1.2
5200
10
4680
1.1
1.2
10000
10
9000
1.1
1.2
5800
10
5220
1.1
1.1
12500
10
11250
1.1
1.2
1
100
1
.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
.777
.6
10
1.4
.885
C
C
2
.934
1
10
1.4
1
C
C
2
/"^%y
Information presented is prepared solely as a general guide and is not intended to recognise or predict the cost!
and returns from any one particular farm or ranch operation. These projections were collected and devoloped by
s t a f f m e m b e r s o f t h e Te x a s A g r i c u l t u r a l E x t e n s i o n S e r v i c e a n d a p p r o v e d f o r p u b l i c a t i o n .
CIO.34
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HPH)
HIDTH
(FT)
FIELD EFFICIENCY (%)
CAPACITY (ACRES PER HOUR)
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(KR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF..CALC.)
FUEL USE (DEF.,CALC.)
R & H C A L C . ( f fl , f fl )
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
sFIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HPH)
HIDTH
(FT)
FIELD EFFICIENCY (%)
CAPACITY (ACRES PER HOUR)
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR ffl
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF.,CALC>
FUEL USE (DEF..CALC.)
R & H CALC. <#1,#2)
LEASE CALC. (HOUR,YEAR)
IHPLEHENT
IHPLEHENT
LISTER/BEDDER
19 FT
IMPLEHENT
notiLl DRILL
13.3FT
IHPLEHENT
NOTILL PLANTER
19FT
IHPLEHENT
PLANTER
19 FT
IHPLEHENT
ROLLER
19 FT
SHREDDER
13 FT
115
46
46
46
2000
2000
2000
1200
2000
2000
2000
2000
2000
1200
2000
2000
80
4.5
19
80
150
4
72
150
4.5
19
60
100
4.5
19
60
50
6
19
80
150
5
13
80
1.1
1.2
1.1
1.1
1.1
1.1
1.1
1.2
1.1
1.2
4000
12500
12600
6300
1250
1.1
1.2
10
10
10
10
10
10
3600
11250
11350
5670
1125
4860
.364
.6
10
1.3
.885
C
C
2
.777
.6
10
1.4
.885
C
C
2
.777
.6
8
1.4
.885
C
C
2
.777
.6
10
1.4
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.484
.6
8
1.3
.885
C
C
2
HENT
13.3
IMPLEHENT
SPRAYER
19 FT
IHPLEHENT
SPRAYER
25 FT
IHPLEHENT
SPRAYER 3-PT
28FT
30
EQUIPHENT
40
5400
EQUIPHENT
SPRAYER TR-MT BULK HILK COOlLER
19FT
EQUIPHENT
30
30
30
30
1200
1200
2000
1200
10
10
1200
1200
2000
1200
10
10
150
4
19
67
120
4
25
65
150
5
28
65
160
5
19
65
1
1
1.1
1.2
1.1
1.2
1.1
1.1
1.1
1.1
2800
2700
1200
1000
10
10
10
10
12500
15364
2520
2430
1080
9006
12500
15364
62.5
154
26
1
.777
.6
8
1.4
.885
C
C
2
.777
.6
8
1.4
.885
C
C
2
.777
.6
10
1.4
.885
C
C
2
.777
.6
6
1.4
.885
C
C
2
16
1
Information presented Is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
CIO.35
10
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HPH)
HIDTH
(FT)
FIELD EFFICIENCY (%)
CAPACITY (ACRES PER HOUR)
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( % )
CURRENT HARKET VALUE ($)
L E A S E PAY H E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF..CALC.)
FUEL USE (DEF..CALC.)
R & H C A L C . ( # l , f fl )
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HPH)
HIDTH
(FT)
FIELD EFFICIENCY (%)
CAPACITY (ACRES PER HOUR)
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( % )
CURRENT HARKET VALUE ($)
L E A S E PAY H E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARM HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF..CALC.)
FUEL USE (DEF..CALC.)
R & H CALC. (#1,02)
LEASE CALC. (HOUR,YEAR)
EQUIPHENT
EQUIPHENT
EQUIPHENT
FEED HILL
FEED STORJ\GE
FEEDING SLAB
HAY RACKS
HOG HATERER
HANURE SYSTEH
10
15
10
10
5
10
10
15
10
10
5
10
1
1
1
1
1
1
14000
1290
170
2750
10
9400
14000
1290
170
2750
10
9400
70.
50
3
1
3.5
5.5
18.8
1
1
1
.1
1
1
EQUIPHENT
15
EQUIPHENT
EQUIPHENT
EQUIPMENT EQUIPHENT EQUIPHENT
aaa Hggaaaoi
MECHANICAL FEEDR
EQUIPHENT
EQUIPHENT
HILKERS MILKING STALLS HINERAL FEEDER
1
EQUIPHENT
SELF FEEDER
STOCK TRAILER
10
10
10
10
5
10
10
10
10
10
5
10
1
1
1
1
1
6500
24900
14085
84
300
6500
24900
14085
84
300
950
20
950
3.25
124.5
70.42
1
1
.84
.5
1
7.5
2
1
23.75
2
1
20
20
Information presentod is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
s t a f f m e m b e r s o f t h e Te x a s A g r i c u l t u r a l E x t e n s i o n S e r v i c e a n d a p p r o v e d f o r p u b l i c a t i o n .
CIO.36
DESCRIPTION
FIRST NAHE
HORSEPOHER RATING (HP)
r QUALIFYING
NAHE(HR OR HI)
USEFUL LIFE
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HPH)
HIDTH
(FT)
FIELD EFFICIENCY (%)
CAPACITY (ACRES PER HOUR)
POHER UNIT MULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR <$)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF..CALC.)
FUEL USE (DEF.,CALC.)
R & H C A L C . ( f fl , f fl )
LEASE CALC. (HOUR,YEAR)
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
HATER PIPE
HATER SYSTEM
HATER SYSTEH
DAIRY
HATER HELL
10
20
10
25
10
20
10
25
1
1
1
1
25
3000
3850
25
3000
3850
3100
5
3100
1.00
.1
1
15.
10
1
19.25
100.
1
0^\
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
CIO.37
OPERATING INPUT RESOURCES
April 25, 1986
Operating Input
2-4-D
ARSENIC ACID
ATRAZINE
BIDRIN
BOAR FEED
BREEDING
CALF STARTER
CAPAROL
CLEANING
COASTAL PASTURE
CONCENTRATES
CREEP FEED
CYGON
DESICCANT
DIMETHIOATE
DIPEL
DUAL
ELECTRICITY
ETHYL PARATHION
FEEDER PIG
FINISHING RATION
FURADAN
GALECRON
GEN FM OVERHEAD
GIN, BAG, TIES
GRAIN MIX
GUTHION
HAY
IMIDAN
INSURANCE PREM.
INSURANCE PREM.
LASSO
LP GAS
MARKETING
MGMT. RECORDS
MILK REPLACER
MILOCEP
MILOGUARD
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
NITROGEN
NITROGEN (ANHY)
NITROGEN-LIQUID
PARAQUAT
PASTURE
PASTURE, NATIVE
PEPTOIL
PHOSPHORUS
PIG STARTER
POTASSIUM
HERB.
HERB
INSECT.
DAIRY
DAIRY
HERB
POULTRY
INSECT.
HERB
INSECT.
INSC
COTTON
INSECT.
INSECT.
CONBROIL
POULTRY
HERB
CALF
DAIRY
HERB
HERB.
CALF
DAIRY
FEEDER
HOGS
FERT
FERT
FERT
HERB
DAIRY
HERB
FERT
FERT
Price
per
Unit
2.25
10.50
2.35
7.20
8.8
24.5
13.9
7.20
250
67.0
9.20
8.50
.22
9.50
2.06
9.00
5.71
.06
2.05
1.20
9.00
1.38
1.67
1.00
2.25
8.00
2.45
4.00
2.55
.47
1.0
4.88
.78
9.75
15.5
.46
21.05
3.2
7.48
15.0
2
2
.22
.11
.26
48.70
12.0
1.5
7.20
.24
10.6
.24
Unit
of
Measure
qt.
gal.
lb.
lb.
cwt.
head
cwt.
lb.
each
acre
cwt.
cwt.
oz.
gal.
pint
lb.
pint
kwh.
lb.
lb.
cwt.
lb.
appl
$
cwt.
cwt.
pint
cwt.
lb.
hund
$
qt.
gal .
head
head
lb.
gal .
lb.
head
$
head
head
lb.
lb.
lb.
gal .
acre
acre
gal.
lb.
cwt.
lb.
Cash
Flow
Row
45
45
45
45
47
48
47
45
42
52
47
47
45
45
45
45
45
50
45
46
47
45
45
55
55
47
45
47
45
54
54
45
50
55
55
47
45
45
55
55
55
55
44
44
44
45
52
52
45
44
47
44
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
CIO.38
O p e r a t i n g Iinput
================
PROT. SUPPLEMENT
PYDRIN
RANGE CUBES
RHONOX
ROUNDUP
SALES COMMISSION
SALES COMMISSION
SALES COMMISSION
SALES COMMISSION
SALT AND MINERAL
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED-FORAGE SORG
SEVIN
SM. GRAINS PAST.
SOW FEED
SOW FEED
STOCKER CALVES
SUPPLIES
SUPPLIES
SUPPLIES
SUPPLIES
SUPPLIES
SUPPLIES
TEMIK
TREFLAN
UTILITIES
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
WATER
========
INSECT.
HERB.
HERB
DAIRY
FEEDER
HOGS
STOCKER
CORN
COTTON
KLEIN.
OATS
RYEGRASS
SORGHUM
WHEAT
INSECT.
GESTAT.
LACTAT.
BROILERS
CONBROIL
CONPULL.
DAIRY
EGGS
PULLETS
INSC
HERB
DAIRY
DAIRY
HOGS
PIGS
SOWS
STOCKER
POULTRY
Price
per
Unit
========
10.0
14.0
9.70
2.30
100.0
8.50
1.50
2.50
9.55
10.50
1.38
.51
5.50
. 13
.25
.75
.20
.28
1.95
120.
10.6
10.8
70.00
600
.56
100
34.75
500
1050.
2.42
6.00
40.0
4.00
30.0
1.0
1.00
2.00
5.50
1.00
Unit
of
Measure
=======
cwt.
pint
cwt.
pint
gal.
$
head
head
head
cwt.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
acre
cwt.
cwt.
cwt.
$
hund
$
head
$
$
lb.
qt.
head
head
head
head
head
head
head
$
Cash
Flow
Row
====
47
45
47
45
45
55
55
55
55
47
43
43
43
43
43
43
43
43
45
47
47
47
46
55
55
55
55
55
55
45
45
50
48
48
48
48
48
48
50
Information presented is prepared solely as a general guide and Is not intended to recognise or predict the costs
and returns from ony 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.
CIO.39
AUTO OR TRUCK RESOURCES
APRIL 25, 1986
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR MI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (KR OR HI)
SPEED
(HPH)
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 ($)
ANNUAL INSURANCE ($)
ON FARM HIRED LABOR (HR)
OFF FARM PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR ffl
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
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 recognise or predict tne 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.
CIO.40
CUSTOM OPERATION RESOURCES
April 25, 1986
JP*^
Custom Operation
CUSTOM BALING
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HAUL
CUSTOM HAUL
CUSTOM HAUL
CUSTOM HAUL
CUSTOM HAUL
CUSTOM SPRIGGING
DESICC. CUS.APPL
FERTILIZER APPL.
HAULING
HERBICIDE APPL.
INSECTICIDE APPL
STRIP & HAUL
HAY
CORN
OATS
SORGHUM
WHEAT
CORN
HAY
OATS
SORGHUM
WHEAT
MILK
COTTON
Price
per
Unit
:======
.65
15.00
12.00
.45
12.00
. 14
.36
. 10
.20
. 12
40.
2.75
2.75
.67
2.75
2.75
1.55
Unit
Of
Measure
=======
bale
acre
acre
cwt.
acre
bu.
bale
bu.
cwt.
bu.
acre
acre
acre
cwt.
acre
appl
cwt.
Cash
Flow
Row
=== =
42
42
42
42
42
42
42
42
42
42
42
42
42
49
42
42
42
Information presented is prepared solely as a general guide and is not intended to recognise or predict tho costs
and returns from any one particular farm or ranch oporation. Those projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
CIO.41
FARMING OPERATIONS
April 25, 1986
Reso.
Type
Resource Name
APPL INSECTICIDE
A
TRACTOR
40
C
S P R AY E R
25
0 OPERATOR LABOR
HP
FT
Resource Description
Farming Operation
Tr a c t o r
Implement
Operation Labor
APPLY FERT
A
TRACTOR
100
HP
C F E R T. S P R E A D E R 1 9 F T
J OPERATOR LABOR
Farming Operation
Tr a c t o r
Implement
Operation Labor
APPLY HERBICIDE
A
TRACTOR
40
C
S P R AY E R
25
J OPERATOR LABOR
HP
FT
Farming Operation
Tr a c t o r
Implement
Operation Labor
CHISEL
A
TRACTOR
150
C
CHISEL
19
J OPERATOR LABOR
HP
FT
Farming Operation
Tr a c t o r
Implement
Operation Labor
CULTIVATE
A
TRACTOR
150
C
C U LT I VATO R
19
J OPERATOR LABOR
HP
FT
Farming Operation
Tr a c t o r
Implement
Operation Labor
C U LT I VAT E
LIGHT
A
TRACTOR
125
HP
C
C U LT I VATO R
19
FT
J OPERATOR LABOR
Farming Operation
Tr a c t o r
Implement
Operation Labor
DISK
A
TRACTOR
150
C
DISK
19
J OPERATOR LABOR
HP
FT
Farming Operation
Tr a c t o r
Implement
Operation Labor
DRILL
A
TRACTOR
75
C
DRILL
13.3
J OPERATOR LABOR
HP
FT
Farming Operation
Tr a c t o r
Implement
Operation Labor
LIST/BED/FERT
A
TRACTOR
150
HP
C LISTER/BEDDER 19 FT
C F E R T. S P R E A D E R 1 9 F T
J OPERATOR LABOR
Farming Operation
Tr a c t o r
Implement
Implement
Operation Labor
LISTER/BEDDER
A
TRACTOR
150
HP
C LISTER/BEDDER 19 FT
J OPERATOR LABOR
Farming Operation
Tr a c t o r
Implement
Operation Labor
LISTER/BEDDER 100 HP
A
TRACTOR
125
HP
C LISTER/BEDDER 19 FT
J OPERATOR LABOR
Farming Operation
Tr a c t o r
Implement
Operation Labor
PICKUP TRUCK 3/4 TON
F PICKUP TRUCK 3/4 TON
J O P E R AT O R L A B O R P I C K U P
Farming Operation
Auto or Truck
Operation Labor
PLANT/FERT
A
TRACTOR
100
HP
C
PLANTER
19
FT
C F E R T. S P R E A D E R 1 9 F T
J OPERATOR LABOR
Farming Operation
Tr a c t o r
Implement
Implement
Operation Labor
PLANTING
A
TRACTOR
100
C
PLANTER
19
J OPERATOR LABOR
Farming Operation
Tr a c t o r
Implement
Operation Labor
HP
FT
Cash
Flow
Row
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
CIO.42
Reso.
Resource Name
Resource Description
Ty p e
M ROLLING
A TRACTOR
C ROLLER
J OPERATOR LABOR
Farming Operation
40 HP Tractor
19 FT Implement
Operation Labor
M SHRED STALKS
A TRACTOR
C SHREDDER
J OPERATOR LABOR
Farming Operation
100 HP Tractor
13 FT Implement
Operation Labor
Cash
Flow
Row
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension service and approved for publication.
CIO.43
BUDGET PARAMETERS REPORT
April 25, 1986
Parameter
Name
Va l u e
DIESEL
Unit
of
Measure
0 . 9 6 0 0 GAL.
Description
Cost of Diesel Fuel
D I E S E L B T U 1 3 5 2 5 0 . 0 0 0 0 BTU
Energy of Diesel Fuel
ELECTRICITY
Cost of Electricity
0 . 0 7 0 0 KWH
E L E C T R I C I T Y B T U 3 4 1 0 . 0 0 0 0 BTU
1 . 1 5 0 0 GAL.
GASOLINE
Electricity energy
Cost of Gasoline
G A S O L I N E B T U 1 2 4 1 0 0 . 0 0 0 0 BTU
Energy of Gasoline
HIRED
Hired Repair and Maintenance Labor Rate
LABOR
4 . 5 0 0 0 HOUR
H I R E D L A B O R I R R 3 . 5 0 0 0 HOUR
Hired Irrigation Operation Labor
INR
1.0000 %
Insurance Rate, % of Market value
IRITB
7.7777 %
Interest Rate, Intermediate Term Borrow.
IRITE
7.7777 %
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
12.0000 %
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
12.0000 %
Interest Rate, Operating Capital Equity
IRPCF
5.2500 %
Interest Rate, Positive Cash Flow
ITI
7.7777 %
Interest Rate, Investment Capital
1 . 0 0 0 0 GAL.
Cost of LP Gas
LP
GAS
L P G A S B T U 9 2 1 4 0 . 0 0 0 0 BTU
LUBE
M U LT I
N AT U R A L
GAS
Energy of LP Gas
0 . 1 5 0 0 NONE
Lube Multiplier
3 . 0 0 0 0 MCF
Cost of Natural Gas
NATURAL GAS BTU 1000000.0000 BTU
Energy of Nat. Gas per 100ft3 or Therm
OWNER
Owner Repair and Maintenance Labor Rate
LABOR
4 . 5 0 0 0 HOUR
O W N E R L A B O R I R R 3 . 5 0 0 0 HOUR
Owner Irrigation Operation Labor
PTR
Personal Property Tax Rate
0.0000 %
Information presented is prepared solely as a general guide and Is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
CIO.44