CROP PRODUCTS REPORT
April 25, 1986
Crop Product Name
Price
per
Unit
CORN
COTTON LINT
COTTONSEED
DEFICIENCY PMT. CORN
DEFICIENCY PMT. COTTON
DEFICIENCY PMT. SORGHUM
FLAX
GRAZING
HAY
H AY
C O A S TA L
H AY
SORGHUM
KLEINGRASS SEED
PEANUTS
PIK DIVERSION CORN
PIK DIVERSION SORGHUM
SORGHUM
SOYBEANS
WATERMELON
:=========
2.0500
.5300
75.0000
1.0300
.2600
1.7500
3.4000
6.0000
2.0000
60.0000
50.0000
5.7500
27.0000
2.2000
3.3000
3.OOOO
7.0000
6.5000
Unit
Cash
Weight
of
Flow
per
Mes.
Unit
Row
==== ============= = = ===
bu.
56.0000
20
lb.
1.0000
20
ton
2000.0000
20
bu.
56.OOOO
20
lb.
1.OOOO
20
cwt.
100.0000
21
bu.
60.0000
22
AUM
.0000
22
bale
60.0000
20
ton
2000.0000
20
ton
2000.0000
20
lb.
1.0000
20
cwt.
100.0000
20
bu
56.0000
23
cwt
100.0000
23
cwt.
100.0000
21
bu.
60.0000
20
cwt.
100.0000
22
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.
C14.41
TRACTORS, IMPLEMENTS AND EQUIPMENT
APRIL 25, 1986
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR MI)
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
($)
SALVAGE VALUE
(X)
CURRENT MARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARM OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
C A P A 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 . )
TRACTOR
TRACTOR
TRACTOR
IOO HP
IOO
TRACTOR
TRACTOR
TRACTOR
125 HP
125
TRACTOR
150 HP
TRACTOR
TRACTOR
225 HP
TRACTOR
TRACTOR
40 HP
150
225
40
12000
12000
12000
TRACTOR
75 HP
75
12000
12000
12000
DI
DI
DI
DI
DI
12000
12000
12000
12000
12000
12000
350
400
600
300
350
400
37725
25300
DI
48800
88600
12750
38
54020
38
38
38
38
38
33950
43900
48600
79750
11475
22750
.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
.029
.68
7
1.5
.92
C
2
C
2
C
2
C
2
C
2
C
2
R & H C A L C . ( f fl , f fl )
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR MI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/KR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(MPH)
HIDTH
(FT)
FIELD EFFICIENCY (X)
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 H E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARH HIRED LABOR (HR)
OFF FARM PARTS & LABOR ($)
ON FARH OHNER LABOR (KR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR ffl
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
C A P A C I T Y ( D E F. . C A L C . )
F U E L U S E ( D E F. . C A L C . )
R & M CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
IMPLEMENT
IMPLEMENT
IMPLEMENT
IMPLEMENT
BEDDER
13.5 FT
75
2000
BEDDER
18 FT
75
2000
BEDDER BROADCAST SEEDER
20 FT
11 5
35
2000
1000
2000
2000
2000
150
4.5
13.5
80
100
4.5
18
80
1.1
1.2
2645
10
2358
.364
.6
10
1.3
.885
C
C
2
IENT
IMPLEMENT
nsnsts aat a g n o u o n n n n m r e o
CHISEL
CHISEL
12 FT
20 FT
50
80
2000
2000
1000
2000
2000
100
4.5
20
80
50
4
30.
67
50
4.5
12
80
50
4.5
20
80
1.1
1.2
1725
10
1380
1.1
1.2
3335
10
2933
1.1
1.2
2070
10
1840
1.1
1.2
1.1
1.2
2875
5405
2530
4830
.364
.6
10
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.777
.6
7
1.4
.885
C
C
2
.364
.6
8
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
16
16
/^%
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs
and returns from ony one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C14.42
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR MI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HRORMI)
SPEED
(MPH)
HIDTH
(FT)
FIELD EFFICIENCY (X)
CAPACITY (ACRES PER HOUR)
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARM PARTS & LABOR ($)
ON FARM OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF..CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
'FIRST NAHE
QUALIFYING NAME
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR MI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(MPH)
HIDTH
(FT)
FIELD EFFICIENCY (X)
CAPACITY (ACRES PER HOUR)
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARM HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARM OHNER LABOR (HR)
ANNUAL USE BASE (HR OR MI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF..CALC.)
FUEL USE (DEF..CALC.)
R & M CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
IMPLEMENT
IMPLEMENT
COMBINE
PEANUT
IMPLEMENT
CULTIPACKER
30
IMPLEMENT
CULTIVATOR
1 ROH
CULTIVATOR
13.3 FT
IHPLEMENT
CULTIVATOR
20 FT
CULTIVATOR
ROLLING
2000
2000
30
75
2000
2000
115
50
2000
2000
2000
2000
2000
2000
2000
2000
100
2.5
6.3
60
100
5
10
80
100
5
150
5
60
3.5
80
125
5
20
80
1.1
1.2
1.1
1.2
14375
1955
10
10
12650
.380
.64
10
1.4
.885
C
C
2
IMPLEMENT
50
IMPLEMENT
80
13.3
12.7
80
1.1
1.2
1.1
1.2
1.1
1.2
2990
4370
2933
1783
1.1
1.2
345
10
345
10
10
10
2760
3910
2524
.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
.364
.6
10
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
IMPLEHENT
DIGGER
PEANUT
18.0
IHPLEMENT
DISK
4 ROH
IMPLEMENT
DISK
6 ROH
IMPLEMENT
DISK
OFFSET
IMPLEMENT
DISK
TANDEM
DISK - TANDEH
2 ROH
25
40
85
63
60
30
2500
2000
2000
2000
2000
2000
2500
2000
2000
2000
2000
2000
75
2.5
6.3
60
50
4.5
100
4.8
14
83
75
4.5
83
75
4.5
20
83
83
100
4.5
6.0
83
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
3795
3680
4485
9660
4370
1668
10
10
10
10
10
10
3450
3335
4025
8625
3910
1438
.222
.6
10
1.4
.885
C
C
2
.364
.6
8
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.364
.6
8
1.3
.885
C
C
2
' .364
.6
13.3
13.3
Information presented is prepared solely as a general guide and is not intended to recognize or prodlet 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.
C14.43
8
l.a
.885
C
C
2
DESCRIPTION
FIRST NAHE
QUALIFYING NAME
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
(MPH)
HIDTH
(FT)
FIELD EFFICIENCY (%)
CAPACITY (ACRES PER HOUR)
POHER UNIT MULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT MARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARM HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (KR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF..CALC.)
FUEL USE (DEF..CALC.)
R
&
M
CALC.
IMPLEMENT
IMPLEHENT
( f fl , f fl )
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
FIRST NAME
QUALIFYING NAME
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR MI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(MPH)
HIDTH
(FT)
FIELD EFFICIENCY (X)
CAPACITY (ACRES PER HOUR)
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
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 ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF..CALC.)
FUEL USE (DEF..CALC.)
R & M CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
IMPLEMENT
IMPLEHENT
IMPLEMENT
IMPLEMENT
DISK - TANDEH
6 ROH
90
2000
DRILL
10 FT
35
1000
DRILL
11 FT
40
1000
2000
1000
1000
1200
2000
2000
100
4.5
20
83
50
4
11.
72
50
4
11.
72
80
5
20.0
72
125
5
24
80
50
5
20
80
1.1
1.2
8625
10
7705
1.1
1.2
5054
10
4600
1.1
1.2
5060
10
4543
1.1
1.2
1
100
1
1.1
1.2
1.1
1.2
6900
5750
6500
5175
.364
.6
8
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
.364
.6
10
1.3
.885
C
C
2
.364
.6
8
1.3
.885
C
C
2
IMPLEMENT
IMPLEMENT
IHPLEMENT
HERB. APPLICATOR
20 FT
MOLDBOARD PLOH
FERT. SPREADER FIELD CULTIVATOR FIELD CULTIVATOR
20
FT
24
FT
6
ROH
20
135
11 5
1200
2000
2000
IHPLEHENT
MOLDBOARD PLOH
6 FT
10
IHPLEHENT
PICKER HHEELS
10
IMPLEMENT
PLANTER
13.5 FT
PLANTER
18 FT
35
50
80
20
35
40
1200
2000
2000
2000
1200
1200
1200
2000
2000
2000
1200
1200
50
4
100
4.5
6
80
20
6
10
76
75
4.5
67
50
4.5
4.7
80
75
4.5
18
60
1.1
1.1
1.1
1.2
1.1
1.2
2070
6325
1.1
1.2
1.1
1.2
10
16
7935
1955
2760
1840
5750
.934
.6
10
1.4
.885
C
C
2
20.0
13.5
60
7130
10
10
1783
2530
1.1
1.2
575
10
575
.364
.364
.6
10
1.3
.6
8
1.3
.885
.885
.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
C
C
2
16
C
C
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 were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C14.44
DESCRIPTION
FIRST NAME
QUALIFYING NAME
HORSEPOHER RATING (HP)
USEFUL LIFE (HRORHI)
FUEL TYPE
REMAINING LIFE (HR OR MI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (KR OR HI)
SPEED
(HPH)
HIDTH
(FT)
FIELD EFFICIENCY (X)
CAPACITY (ACRES PER HOUR)
POHER UNIT MULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT MARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR ffl
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF..CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. <#1,#2)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
>FIRST NAHE
QUALIFYING NAME
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR MI)
FUEL TYPE
REMAINING LIFE (HR OR MI)
FUEL CON. (UNIT/HR OR /MI)
ANNUAL USE (HR OR MI)
SPEED
(HPH)
HIDTH
(FT)
FIELD EFFICIENCY (%)
CAPACITY (ACRES PER HOUR)
POHER UNIT HULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT MARKET VALUE
($)
LEASE PAYMENT
<$)
ANNUAL LICENSE & TAX
<$)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR (S)
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)
IMPLEHENT
IMPLEHENT
PLANTER
20 FT
IMPLEMENT
PLANTER
PEANUT
IMPLEMENT
ROLLER
20 FT
IMPLEMENT
ROLLER
4 ROH
IMPLEHENT
ROPE HICK
SHREDDER
13 FT
50
35
1200
1200
35
25
10
40
2000
2000
1000
2000
1200
1200
2000
2000
1000
2000
50
4.5
20
60
30
4.5
50
6
20
80
50
6
80
20
8
19
80
125
5
13
80
1.1
1.2
805
10
690
1.1
1.1
500
10
400
1.1
1.2
5290
.364
.6
12
1.3
.885
C
C
2
.777
.484
12.7
60
1.1
1.2
4140
3450
1.1
1.2
920
10
805
.777
.6
10
1.4
.885
C
C
2
.777
.6
10
1.4
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
4600
10
IMPLEHENT
1.1
1.2
3795
10
IMPLEHENT
IMPLEHENT
13.3
IMPLEMENT
.6
10
1.4
.885
C
C
2
EQUIPHENT
10
4715
.6
8
1.3
.885
C
C
2
EQUIPMENT
SPRAYER
13.5 FT
SPRAYER
20 FT
30
30
30
1200
1200
130
2000
2000
5
15
1200
1200
2000
2000
5
15
70
4
70
4
13
65
150
5.0
24
80
1
1
65
100
4
20
67
1.1
1.2
1.1
1.2
2070
2070
1.1
1.1
1438
1.1
1.2
3500
10
10
10
16
1955
1955
1265
3000
250
10
250
970
10
970
13.5
SPRAYER
HERB.
SHEEP MULCHER CATTLE EQUIPMENT
SCALE
v-' 6.50
.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
.364
.6
10
1.3
.885
C
C
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 were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C14.45
1
DESCRIPTION
FIRST NAHE
QUALIFYING NAME
KORSEPOHER 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
(MPH)
HIDTH
(FT)
FIELD EFFICIENCY (%)
CAPACITY (ACRES PER HOUR)
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT MARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARM HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARM OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF..CALC.)
FUEL USE (DEF..CALC.)
R & M C A L C . ( f fl , f fl )
LEASE CALC. (HOUR,YEAR)
EQUIPMENT
EQUIPHENT
EQUIPHENT
EQUIPMENT
EQUIPHENT
EQUIPHENT
SQUEEZE CHUTE
STOCK SPRAYER
STOCK TRAILER
SUPPL. FEEDER
TACK
VET. EQUIPKI
15
7
10
10
10
15
15
7
10
10
10
15
1
1
1
1
1
1
1200
10
1200
400
10
400
3000
150
350
3000
150
500
10
500
8.00
5.71
30.00
2
2.25
5.
2.33
1
1
1
1
-■"^N
10
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.
C14.46
350
1
OPERATING INPUT RESOURCES
April 25, 1986
Operating Input
Price
per
Unit
20% PROTEIN
ALLOTMENT LEASE
ATRAZINE
BANVEL
BENLATE
BIDRIN
BRAVO
BROKERAGE
CAPAROL
CLASSIFYING FEE
DESICCANT
DIFOLATAN
DROPP
ERADICANE
FERROUS SULFATE
FURADAN
GUTHION
GYPSUM
INSECT.
COTTON
INSC
INSECTICIDE
LASSO
LORSBAN
MALATHION
MARKETING
MCPA
METHYL PARATHION
METHYLATE
MILOGUARD
NITROGEN
PASTURE IMPROV.
PHOSPHORUS
POTASSIUM
PYDRIN
RANGE CUBES
ROUNDUP
SALT & MINERALS
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEVIN
TREFLAN
VET. MEDICINE
ZINC CHELATE
ZINC SULFATE
HERB
HERB.
FERT
FERT
FERT
INSECT.
HERB
BUFFELGR
CORN
COTTON
FLAX
HAYGRAZE
KLEIN.
OATS
PEANUT
SORGHUM
SOYBEANS
WATMELON
INSECT.
HERB
cwt.
.47
cwt
lb.
oz.
lb.
oz.
.50
pint
cwt.
3.50
2. 13
.41
13.38
2.95
8.40
1.25
2.66
6.20
30.50
4.40
. 14
6.05
2.56
.38
HAY
of
Measure
12
HERB
Unit
2.00
1.36
5.49
4. 14
. 12
9.75
2.37
3.25
17.80
3.37
.20
.6
.25
. 18
.75
.07
10.53
.30
3.25
.75
.45
.38
.36
5.75
4.84
.60
.68
.32
4
3. 14
6.38
6.00
1. 13
.63
lb.
bale
qt.
qt.
lb
lb.
lb.
pint
pint
cwt.
bale
pint
qt.
pint
oz.
head
pint
qt.
gal.
lb.
lb.
acre
lb.
lb.
oz.
lb.
pint
lb.
lb.
thou
lb.
lb.
lb
lb.
bu.
lb.
lb.
lb.
lb.
lb.
qt.
head
pint
lb.
Cash
Flow
Row
47
55
45
45
45
45
45
55
45
55
45
45
45
45
45
45
45
43
47
45
45
45
45
55
45
45
45
45
44
55
44
44
45
47
45
47
43
43
43
43
43
43
43
43
43
43
43
45
45
48
45
45
/PS\
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.
C14.47
AUTO OR TRUCK RESOURCES
APRIL 25, 1986
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER 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
(MPH)
HIDTH
(FT)
FIELD EFFICIENCY (%)
CAPACITY (ACRES PER HOUR)
POHER UNIT MULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( X )
CURRENT MARKET VALUE ($)
L E A S E PAY M 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 ffl
DEPRECIATION FACTOR ffl
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF..CALC.)
FUEL USE (DEF..CALC.)
R & H C A L C . ( f fl , 8 1 )
LEASE CALC. (HOUR,YEAR)
AUTO OR TRUCK
PICKUP TRUCK
3/4 TON
84000
G
A
84000
15
21000
30
13000
.167
11000
75
600
315
21000
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs
and returns from any one particular farm or ranch oporation. These projections wore collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C14.48
CUSTOM OPERATION RESOURCES
April 25, 1986
/0^\_
Custom Operation
it ion
Price
per
========
BAGGING & TIES
BRUSH CLEARING
COMBINING
CUSTOM BALING
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HAUL
CUSTOM HAUL
CUSTOM HAUL
CUSTOM HAUL
CUSTOM HAUL
CUSTOM HAUL
CUSTOM PLANTING
CUSTOM SPRIGGING
DEFOLIANT APPL.
DRYING
FERTILIZER APPL.
FUNGICIDE APPL.
GINNING
HAND HARVEST
HARVEST & HAUL
HARVEST & HAUL
HAULING
HAULING & MKTNG.
HERBICIDE APPL.
INSECTICIDE APPL
MOW, RAKE. BALE
PESTICIDE APPL.
SCOUTING
STRIP & MODULE
GRASS
HAY
SORGHUM
SOYBEANS
FLAX
HAY
PEANUTS
SORGHUM
SOYBEANS
WATMELON
Unit
========
15.00
75
22.75
1.3
15.
.50
. 15
.40
.40
.25
.20
3.5
5.08
36.
PEANUTS
CORN
SORGHUM
COTTON
3.00
20
2.75
2.75
2.20
62
.70
.65
.20
15
2.75
2.75
.69
COTTON
3.00
3.25
2.00
Unit
of
Measure
=======
bale
acre
acre
bale
acre
bu.
bu.
bale
cwt.
cwt.
bu.
cwt.
acre
acre
acre
ton
acre
acre
cwt.
acre
cwt.
cwt.
cwt
head
acre
appl
bale
acre
acre
cwt.
Cash
Flow
Row
====
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
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.
C14.49
IRRIGATION EQUIPMENT
APRIL 25, 1986
DESCRIPTION
FIRST NAHE
QUALIFYING NAME
KORSEPOHER RATING
(HP)
FUEL TYPE
FUEL CON. (UNIT/HR OR /MI)
USEFULL LIFE
(HR)
REMAINING LIFE
(HR)
EFFICIENCY
(%)
HIRED LABOR PER SET
(HR)
OHNER LABOR PER SET
(HR)
NUMBER OF SETS
CURRENT LIST PRICE
($)
SALVAGE PERCENT
(X)
CURRENT HARKET VALUE
($)
LEASE PAYMENT
($)
ON FARM HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (KR)
ANNUAL USE BASE (HR)
R & H ENG. ESTIHATE (X)
R & H C A L C . ( f fl , f fl )
LEASE CALC. (HOUR,YEAR)
FUEL USE ( DEF..CALC.)
DESCRIPTION
FIRST NAHE
QUALIFYING NAME
KORSEPOHER RATING
(HP)
FUEL TYPE
FUEL CON. (UNIT/HR OR /MI)
USEFULL LIFE
(HR)
REMAINING LIFE
(HR)
EFFICIENCY
(X)
HIRED LABOR PER SET
(HR)
OHNER LABOR PER SET
(HR)
NUMBER OF SETS
CURRENT LIST PRICE
($)
SALVAGE PERCENT
(X)
CURRENT MARKET VALUE
($)
LEASE PAYHENT
($)
ON FARM HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (KR)
R & H ENG. ESTIHATE (X)
R & H C A L C . ( f fl . f fl )
LEASE CALC. (HOUR,YEAR)
FUEL USE ( DEF.,CALC.)
DIST. SYS.
BOHLS
BOHLS
FURROH
/^^
POHER 1' L A N T C O L . .PIPE, SHAFT DI!SCHARGE HEAD
HAINLINE
MAINLINE
NATURAL GAS
COLUMN
DISCHARGE
55
NG
16000
16000
1000
15
10
10
.6625
20000
20000
25
25000
25000
25000
25000
75
38.5
.55
29
56000
3300
15
10
1000
7
56000
3500
1000
7000
10
10
3300
3500
1000
7000
16.5
10
115
2
5
15
20
150
20
50
1500
10
5
50
3800
3800
3800
3800
3800
3800
6.0
2
5
2
.5
2
7.0
2
4
2
6
2
GEAR DRIVE
HATER SOURCE
RIGHT ANGLE
HELL
25000
25000
95.0
15
15
1000
8000
10
1000
7
5
8000
1
12.5
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 cost;
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.
C14.50
"*%
FARMING OPERATIONS
April 25, 1986
Reso.
Type
Resource Name
Resource Description
APPLY FERT
A T R A C TO R
C FERT. SPREADER
J OPERATOR LABOR
125 HP
20 FT
Farming Operation
Tr a c t o r
Implement
Operation Labor
APPLY HERBICIDE
A TRACTOR
C S P R AY E R
J OPERATOR LABOR
40 HP
HERB.
Farming Operation
Tr a c t o r
Implement
Operation Labor
BEDDING
A TRACTOR
C BEDDER
J OPERATOR LABOR
13.5 FT
75 HP
13.5 FT
Farming Operation
Tr a c t o r
Implement
Operation Labor
BEDDING
A TRACTOR
C BEDDER
J OPERATOR LABOR
18 FT
75 HP
18 FT
Farming Operation
Tr a c t o r
Implement
Operation Labor
BEDDING
A TRACTOR
C BEDDER
J OPERATOR LABOR
ROW
125 HP
20 FT
CHISEL
A TRACTOR
C CHISEL
J OPERATOR LABOR
125 HP
20 FT
Cash
Flow
Row
Farming Operation
Tr a c t o r
Implement
Operation Labor
Farming Operation
Tr a c t o r
Implement
Operation Labor
CHISEL
A TRACTOR
C CHISEL
J OPERATOR LABOR
12 FT
75 HP
12 FT
Farming Operation
Tr a c t o r
Implement
Operation Labor
COMBINE
A TRACTOR
C COMBINE
J OPERATOR LABOR
PEANUTS
75 HP
PEANUT
Farming Operation
Tr a c t o r
Implement
Operation Labor
CULTIPACK
A TRACTOR
C CULTIPACKER
J OPERATOR LABOR
125 HP
Farming Operation
Tr a c t o r
Implement
Operation Labor
CULTIVATE
A TRACTOR
C C U LT I VAT O R
J OPERATOR LABOR
1 ROW
40 HP
1 ROW
Farming Operation
Tr a c t o r
Implement
Operation Labor
CULTIVATE
A TRACTOR
C C U LT I VAT O R
J OPERATOR LABOR
4 ROW
75 HP
13.3 FT
Farming Operation
Tr a c t o r
Implement
Operation Labor
CULTIVATE
A TRACTOR
C C U LT I VAT O R
J OPERATOR LABOR
6 ROW
125 HP
20 FT
Farming Operation
Tr a c t o r
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 oporation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C14.51
Reso.
Type
====
Resource Name
Resource Description
==================
==========
=====================ct
CULTIVATE
TRACTOR
CULTIVATOR
OPERATOR LABOR
ROLLING
75 HP
ROLLING
Farming Operation
Tr a c t o r
Implement
Operation Labor
DIG
TRACTOR
DIGGER
OPERATOR LABOR
PEANUTS
75 HP
PEANUT
Farming Operation
Tr a c t o r
Implement
Operation Labor
DISK
TRACTOR
DISK
OPERATOR LABOR
4 ROW
40 HP
4 ROW
Farming Operation
Tr a c t o r
Implement
Operation Labor
DISKING
2
ROW
TRACTOR
40
HP
DISK - TANDEM 2 ROW
OPERATOR LABOR
Farming Operation
Tr a c t o r
Implement
Operation Labor
DISKING
TRACTOR
DISK
OPERATOR LABOR
6 ROW
125 HP
6 ROW
Farming Operation
Tr a c t o r
Implement
Operation Labor
DISKING
TRACTOR
DISK
OPERATOR LABOR
OFFSET
125 HP
OFFSET
Farming Operation
Tr a c t o r
Implement
Operation Labor
DISKING
TRACTOR
DISK
OPERATOR LABOR
TANDEM
75 HP
TANDEM
Farming Operation
Tr a c t o r
Implement
Operation Labor
DISKING - TANDEM
TRACTOR
DISK - TANDEM
OPERATOR LABOR
ROW
125 HP
6 ROW
Farming Operation
Tr a c t o r
Implement
Operation Labor
DRILL
TRACTOR
DRILL
OPERATOR LABOR
40 HP
10 FT
Cash
Flow
Row
/^k
"^k
Farming Operation
Tr a c t o r
Implement
Operation Labor
FIELD CULTIVATOR 24 FT
TRACTOR
150
HP
FIELD CULTIVATOR 24 FT
OPERATOR LABOR
Farming Operation
Tr a c t o r
Implement
Operation Labor
FIELD CULTIVATOR 6 ROW
TRACTOR
125
HP
FIELD CULTIVATOR 6 ROW
OPERATOR LABOR
Farming Operation
Tr a c t o r
Implement
Operation Labor
HERBICIDE APPL.
TRACTOR
HERB. APPLICATOR
OPERATOR LABOR
125 HP
20 FT
Farming Operation
Tr a c t o r
Implement
Operation Labor
PICKER WHEELS
TRACTOR
PICKER WHEELS
OPERATOR LABOR
40 HP
Farming Operation
Tr a c t o r
Implement
Operation Labor
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. These projections were collected and developed by
staff members of tho Texas Agricultural Extension Service and approved for publication.
C14.52
*
\
Reso.
Type
Resource Name
Resource Description
=======:
zf^^
F
J
PICKUP TRUCK
PICKUP TRUCK
OPERATOR LABOR
3/4 TON
3/4 TON
PICKUP
Farming Operation
Auto or Truck
Operation Labor
A
C
J
PLANTING
TRACTOR
PLANTER
OPERATOR LABOR
1 ROW
40 HP
18 FT
Farming Operation
Tr a c t o r
Implement
Operation Labor
A
C
J
PLANTING
TRACTOR
PLANTER
OPERATOR LABOR
4 ROW
75 HP
13.5 FT
Farming Operation
Tr a c t o r
Implement
Operation Labor
A
C
J
PLANTING
TRACTOR
PLANTER
OPERATOR LABOR
6 ROW
125 HP
20 FT
Farming Operation
Tr a c t o r
Implement
Operation Labor
A
C
J
PLANTING
TRACTOR
PLANTER
OPERATOR LABOR
PEANUTS
75 HP
PEANUT
Farming Operation
Tr a c t o r
Implement
Operation Labor
A
C
J
PLOWING
TRACTOR
MOLDBOARD PLOW
OPERATOR LABOR
75 HP
A
C
J
PLOWING
TRACTOR
MOLDBOARD PLOW
OPERATOR LABOR
6 FT
125 HP
6 FT
A
C
J
ROLLING
TRACTOR
ROLLER
OPERATOR LABOR
40 HP
20 FT
A
C
J
ROLLING
TRACTOR
ROLLER
OPERATOR LABOR
4 ROW
40 HP
4 ROW
A
C
J
ROPE WICK
TRACTOR
ROPE WICK
OPERATOR LABOR
40 HP
A
C
J
SEEDING
BROADCST
TRACTOR " SEEDER
125 HP
BROADCAS1
OPERATOR LABOR
Farming Operation
Tr a c t o r
Implement
Operation Labor
A
C
J
SHRED STALKS
TRACTOR
SHREDDER
OPERATOR LABOR
Farming Operation
Tr a c t o r
Implement
Operation Labor
A
C
J
SPRAYING
TRACTOR
SPRAYER
OPERATOR LABOR
4 ROW
40 HP
13.5 FT
Farming Operation
Tr a c t o r
Implement
Operation Labor
A
C
J
SPRAYING
TRACTOR
SPRAYER
OPERATOR LABOR
6 ROW
40 HP
20 FT
Farming Operation
Tr a c t o r
Implement
Operation Labor
A
C
J
SWEEP/MULCH
TRACTOR
SWEEP MULCHER
OPERATOR LABOR
100 HP
13 FT
150 HP
Cash
Flow
Row
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
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
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.
C14.53
BUDGET PARAMETERS REPORT
April 25, 1986
Parameter
Name
DIESEL
DIESEL BTU
ELECTRICITY
ELECTRICITY BTU
GASOLINE
GASOLINE BTUI
Value
Unit
Of
Measure
1.1500 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
5.2500 HOUR
Hired Repair and Maintenance Labor Rate
HIRED LABOR IRR
5.2500 HOUR
Hired Irrigation Operation Labor
INR
1.0000 %
Insurance Rate, % of Market value
IRITB
11.0000 %
Interest Rate, Intermediate Term Borrow.
IRITE
10.0000 %
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
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
8.0000 %
Interest Rate, Operating Capital Equity
IRPCF
5.2500 %
Interest Rate, Positive Cash Flow
11.5000 %
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
0.1500 NONE
Lube Multlpl1er
NATURAL GAS
3.0000 MCF
Cost of Natural Gas
NATURAL GAS BTU
1000000.0000 BTU
y * % .
Energy of Nat. Gas per 100ft3 or Therm
OWNER LABOR
5.2500 HOUR
Owner Repair and Maintenance Labor Rate
OWNER LABOR IRR
5;2500 HOUR
Owner Irrigation Operation Labor
PTR
0.0000 %
Personal Property Tax Rate
y
Information presented is prepared solely as a general guide and is not intended to recognize or predict tho 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.
C14.54
^
MACHINERY COST REPORT
APRIL 25, 1986
^
DPcmiDrc
UAMC
m n . U A D TA D I C C V b C U C C C . . . . . .
UNIT =
FUEL
&
LUBE
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
BEDDER
BEDDER
BEDDER
BROADCAST SEEDER
CHISEL
CHISEL
COMBINE
CULTIPACKER
CULTIVATOR
CULTIVATOR
CULTIVATOR
CULTIVATOR
DIGGER
DISK
DISK
DISK
DISK
DISK - TANDEM
DISK - TANDEH
DRILL
DRILL
FERT. SPREADER
FIELD CULTIVATOR
FIELD CULTIVATOR
HERB. APPLICATOR
HOLDBOARD PLOH
HOLDBOARD PLOH
vPICKER HHEELS
PLANTER
PLANTER
PLANTER
PLANTER
ROLLER
ROLLER
ROPE HICK
SHREDDER
SPRAYER
SPRAYER
SPRAYER
SHEEP MULCHER
CATTLE EQUIPHENT
IOO HP
125 HP
150 HP
225 HP
40 HP
75 HP
13.5 FT
18 FT
20 FT
12 FT
20 FT
PEANUT
1 ROH
13.3 FT
20 FT
ROLLING
PEANUT
4 ROH
6 ROH
OFFSET
TANDEM
2 ROH
6 ROH
10 FT
11 FT
20 FT
24 FT
6 ROH
20 FT
6 FT
13.5 FT
18 FT
20 FT
PEANUT
20 FT
4 ROH
13 FT
13.5 FT
20 FT
HERB.
$/HR
$/HR
$/HR
$/HR
$/HR
$/HR
$/HR
$/HR
S/HR
$/HR
$/HR
$/HR
S/HR
S/HR
$/HR
S/HR
$/HR
S/HR
S/HR
S/HR
S/HR
S/HR
S/HR
S/HR
$/HR
S/HR
S/HR
S/HR
S/HR
S/HR
S/HR
$/HR
$/HR
S/HR
S/HR
S/HR
S/HR
S/HR
S/HR
S/HR
S/HR
S/HR
S/HR
S/HR
S/HR
S/HR
S/HR
7.400
9.250
11.099
16.649
2.960
5.550
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
OPER. &
HANAGE.
LABOR
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
OPER.
INPUT
CUSTOH
OPER.
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
REPAIR
& HAINT.
OFF FARH
0.647
0.895
1.213
1.407
0.219
0.464
0.545
0.315
0.608
0.485
0.426
0.801
2.175
0.357
0.063
0.616
0.852
0.459
0.299
0.545
0.751
1.762
0.731
0.304
1.573
1.185
1.186
0.000
1.346
0.852
0.583
0.937
1.448
0.220
0.761
0.159
1.078
0.725
0.136
0 . 11 9
0.081
1.372
0.555
0.640
0.386
0.721
5.000
r i A c u C A r c n a c a ■- —■—
REPAIR
HOURLY
& HAINT. LEASE
LABOR
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.
DEPREC. ANNUAL TAXES,
&
LEASE
LICENSE
INTEREST
& INSUR.
15.600
17.649
13.026
42.754
5.273
9.145
2.296
2.002
4.281
6.353
8.199
14.113
18.387
2.608
0.507
2.693
4.570
6.131
6.727
10.843
7.842
12.600
8.463
2.325
12.506
13.456
13.278
0.001
7.621
16.812
5.374
16.818
11.580
13.040
4.936
1.127
12.102
16.818
2.349
1.846
2.901
6.121
4.560
3.192
2.638
2.914
70.025
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
Information presontod is prepared solely as a genorol 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.
C14.55
0.970
1.098
0.810
2.658
0.328
0.569
0.157
0.138
0.293
0.368
0.506
0.966
1.265
0.178
0.035
0.184
0.313
0.421
0.460
0.667
0.537
0.863
0.521
0.144
0.770
0.920
0.909
0.000
0.520
1.035
0.368
1.150
0.713
0.892
0.337
0.077
0.828
1.150
0.161
0.138
0.200
0.377
0.279
0.195
0.181
0.200
2.500
TOTAL
EXPENSE!
24.617
28.891
26.149
63.469
8.779
15.727
2.998
2.454
5.182
7.206
9.131
15.880
21.827
3.143
0.605
3.493
5.735
7 . 0 11
7.486
12.055
9.129
15.225
9.716
2.773
14.850
15.560
15.373
0.002
9.487
18.699
6.326
18.905
13.740
14.152
6.034
1.362
14.008
18.693
2.646
2.103
3.182
7.870
5.394
4.028
3.204
3.835
77.525
RESOURCE NAME
SCALE
SQUEEZE CHUTE
STOCK SPRAYER
STOCK TRAILER
SUPPL. FEEDER
TACK
VET. EQUIPMENT
PICKUP TRUCK
3/4 TON
UNIT
■■■■■ ■■ ' ■■■■■■■■ i . V A R I A B L E E X P E N S E S = ™ F I X E D E X P E N S E S — — T O T A L
FUEL OPER. & OPER. CUSTOM REPAIR REPAIR HOURLY DEPREC. ANNUAL TAXES, EXPENSES
& M A N A G E . I N P U T O P E R . & H A I N T. & H A I N T. L E A S E & L E A S E L I C E N S E
LUBE
LABOR
OFF
FARM
LABOR
INTEREST
&
INSUR.
S/HR
S/HR
S/HR
$/HR
$/HR
$/HR
$/HR
$/HI
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.088
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
6.500
8.000
5.710
30.000
2.250
5.000
2.330
0.015
0.000
0.000
0.000
10.500
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
161.699
200.040
92.600
585.150
30.675
97.525
60.550
0.181
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
9.700
12.000
4.000
30.000
1.500
5.000
3.500
0.032
177.899
220.040
102.310
655.650
34.425
107.525
66.380
0.316
TRACTOR •
FERT. SPREADER
APPLY FERT
125 HP
20 FT
S/AC
S/AC
$/AC
0.569
0.000
0.569
0.794
0.000
0.794
0.000
0.000
0.000
0.000
0.000
0.000
0.113
0.000
0.113
0.000
0.000
0.000
0.000
0.000
0.000
2.224
0.000
2.224
0.000
0.000
0.000
0.138
0.000
0.138
3.838
0.000
3.838
TRACTOR
SPRAYER
APPLY HERBICIDE
40 HP
HERB.
$/AC
S/AC
$/AC
0.872
0.000
0.872
1.550
0.000
1.550
0.000
0.000
0.000
0.000
0.000
0.000
0.059
0.094
0.153
0.000
0.000
0.000
0.000
0.000
0.000
1.416
0.644
2.059
0.000
0.000
0.000
0.088
0.044
0.132
3.984
0.782
4.766
TRACTOR
BEDDER
BEDDING
75 HP
13.5 FT
13.5 FT
S/AC
$/AC
$/AC
1.531
0.000
1.531
1.176
0.000
1.176
0.000
0.000
0.000
0.000
0.000
0.000
0.087
0.092
0.179
0.000
0.000
0.000
0.000
0.000
0.000
1.707
0.390
2.097
0.000
0.000
0.000
0.106
0.027
0.133
4.608
0.509
5.116
TRACTOR
BEDDER
BEDDING
75 HP
18 FT
18 FT
S/AC
$/AC
S/AC
1.148
0.000
1.148
0.882
0.000
0.882
0.000
0.000
0.000
0.000
0.000
0.000
0.065
0.040
0.105
0.000
0.000
0.000
0.000
0.000
0.000
1.281
0.255
1.535
0.000
0.000
0.000
0.080
0.018
0.097
3.455
0.312
3.768
TRACTOR
BEDDER
BEDDING
125 HP
20 FT
6 ROH
S/AC
S/AC
S/AC
1.550
0.000
1.550
0.794
0.000
0.794
0.000
0.000
0.000
0.000
0.000
0.000
0.113
0.070
0.182
0.000
0.000
0.000
0.000
0.000
0.000
2.224
0.490
2.715
0.000
0.000
0.000
0.138
0.034
0.172
4.819
0.594
5.413
TRACTOR
CHISEL
CHISEL
125 HP
20 FT
S/AC
$/AC
$7AC
1.156
0.000
1.156
0.794
0.000
0.794
0.000
0.000
0.000
0.000
0.000
0.000
0.113
0.092
0.204
0.000
0.000
0.000
0.000
0.000
0.000
2.224
1.617
3.841
0.000
0.000
0.000
0.138
0.111
0.249
4.425
1.819
6.244
TRACTOR
CHISEL
CHISEL
75 HP
12 FT
12 FT
$/AC
S/AC
S/AC
1.183
0.000
1.183
1.323
0.000
1.323
0.000
0.000
0.000
0.000
0.000
0.000
0.097
0.081
0.179
0.000
0.000
0.000
0.000
0.000
0.000
1.921
1.566
3.487
0.000
0.000
0.000
0.119
0.097
0.216
4.644
1.744
6.387
TRACTOR
COMBINE
COMBINE
75 HP
PEANUT
PEANUTS
$/AC
$/AC
$/AC
4.286
0.000
4.286
6.050
0.000
6.050
0.000
0.000
0.000
0.000
0.000
0.000
0.446
1.899
2.344
0.000
0.000
0.000
0.000
0.000
0.000
8.782
16.053
24.835
0.000
0.000
0.000
0.546
1.104
1.651
TRACTOR
CULTIPACKER
CULTIPACK
125 HP
$/AC
S/AC
$/AC
1.687
0.000
1.687
1.429
0.000
1.429
0.000
0.000
0.000
0.000
0.000
0.000
0.203
0.074
0.277
0.000
0.000
0.000
0.000
0.000
0.000
4.004
0.538
4.542
0.000
0.000
0.000
0.249
0.037
0.286
7.572
0.648
8.220
TRACTOR
CULTIVATOR
CULTIVATE
40 HP
1 ROH
1 ROH
S/AC
S/AC
S/AC
0.409
0.000
0.409
0.794
0.000
0.794
0.000
0.000
0.000
0.000
0.000
0.000
0.028
0.007
0.035
0.000
0.000
0.000
0.000
0.000
0.000
0.664
0.058
0.722
0.000
0.000
0.000
0.041
0.004
0.045
1.936
0.069
2.005
TRACTOR
CULTIVATOR
CULTIVATE
75 HP
13.3 FT
4 ROH
$/AC
S/AC
$/AC
1.399
0.000
1.399
1.075
0.000
1.075
0.000
0.000
0.000
0.000
0.000
0.000
0.079
0.096
0.175
0.000
0.000
0.000
0.000
0.000
0.000
1.560
0.418
1.977
0.000
0.000
0.000
0.097
0.029
0.126
4.209
0.542
4.751
TRACTOR
CULTIVATOR
CULTIVATE
125 HP
20 FT
6 ROH
S/AC
S/AC
$/AC
1.395
0.000
1.395
0.715
0.000
0.715
0.000
0.000
0.000
0.000
0.000
0.000
0.102
0.088
0.189
0.000
0.000
0.000
0.000
0.000
0.000
2.002
0.471
2.473
0.000
0.000
0.000
0.124
0.032
0.157
4.337
0.591
4.928
20.110 ' * • %
19.056
39.166
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. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C14.56
RESOURCE NAME
UNIT =
FUEL
&
LUBE
OPER. &
MANAGE.
LABOR
"» VARIABLE EXPENSES «=»
OPER. CUSTOH
REPAIR
REPAIR
HOURLY
INPUT OPER.
& MAINT. & HAINT. LEASE
OFF FARH LABOR
— = F I X IED EXPENSE S
=~
DEPREC.
ANNUAL TAXES,
&
LEASE
LICENSE
INTEREST
& INSUR.
TOTAL
EXPENSE!
TRACTOR
CULTIVATOR
CULTIVATE
75 HP
ROLLING
ROLLING
S/AC
S/AC
S/AC
1.437
0.000
1.437
1.608
0.000
1.608
0.000
0.000
0.000
0.000
0.000
0.000
0 . 11 8
0.106
0.225
0.000
0.000
0.000
0.000
0.000
0.000
2.334
1.422
3.756
0.000
0.000
0.000
0.145
0.098
0.243
5.642
1.626
7.268
TRACTOR
DIGGER
DIG
75 HP
PEANUT
PEANUTS
$/AC
$/AC
$/AC
3.955
0.000
3.955
6.050
0.000
6.050
0.000
0.000
0.000
0.000
0.000
0.000
0.446
0.261
0.707
0.000
0.000
0.000
0.000
0.000
0.000
8.782
5.873
14.656
0.000
0.000
0.000
0.546
0.402
0.948
19.779
6.536
26.315
TRACTOR
DISK
DISK
40 HP
4 ROH
4 ROH
$/AC
S/AC
$/AC
0.799
0.000
0.799
1.151
0.000
1.151
0.000
0.000
0.000
0.000
0.000
0.000
0.040
0.091
0.130
0.000
0.000
Q.000
0.000
0.000
0.000
0.963
1.801
2.764
0.000
0.000
0.000
0.060
0 . 111
0.171
3.013
2.002
5.014
TRACTOR
DISK - TANDEM
DISKING
40 HP
2 ROH
2 ROH
$/AC
$/AC
$/AC
1.315
0.000
1.315
2.551
0.000
2.551
0.000
0.000
0.000
0.000
0.000
0.000
0.Q89
0 . 11 2
0.200
0.000
0.000
0.000
0.000
0.000
0.000
2.135
0.856
2.991
0.000
0.000
0.000
0.133
0.053
0.186
6.222
1.021
7.243
TRACTOR
DISK
DISKING
125 HP
6 ROH
6 ROH
$/AC
$/AC
$/AC
1.154
0.000
1.154
0.765
0.000
0.765
0.000
0.000
0.000
0.000
0.000
0.000
0.109
0.083
0.192.
o.poo
0.000
0.000
0.000
2.144
0.866
3.010
0.000
0.000
0.000
0.133
0.059
0.193
4.305
1.008
5.313
TRACTOR
DISK
DISKING
125 HP
OFFSET
OFFSET
$/AC
S/AC
$/AC
1.333
0.000
1.333
1.025
0.000
1.025
0.000
0.000
0.000
0.000
0.000
0.000
0.146
0.261
0.406
a. ooo
0.000
0.000
0.000
0.000
0.000
2.871
1.864
4.735
0.000
0.000
0.000
0.179
0.128
0.306
5.553
2.252
7.805
TRACTOR
DISK
DISKING
75 HP
TANDEH
TANDEM
$/AC
$/AC
$/AC
1.171
0.000
1.171
1.151
0.000
1.151
0.000
0.000
0.000
0.000
0.000
0.000
0.085
0.121
0.206
0.000
0.000
0.000
0.000
0.000
0.000
1.670
1.405
3.076
0.000
0.000
0.000
0.104
0.087
0.190
4.181
1.613
5.794
TRACTOR
DISK - TANDEM
DISKING - TANDEM
125 HP
6 ROH
6 ROH
S/AC
$/AC
$/AC
1.197
0.000
1.197
0.765
0.000
0.765
0.000
0.000
0.000
0.000
0.000
0.000
0.109
0.174
0.282
0.000
0.000
0.000
0.000
0.000
0.000
2.144
1.381
3.525
0.000
0.000
0.000
0.133
0.085
0.218
4.348
1.640
5.988
TRACTOR
DRILL
DRILL
40 HP
10 FT
$/AC
$/AC
$/AC
1.067
0.000
1.067
1.805
0.000
1.805
0.000
0.000
0.000
0.000
0.000
0.000
0.063
0.309
0.371
0.000
0.000
0.000
0.000
0.000
0.000
1.510
3.504
5.014
0.000
0.000
0.000
0.094
0.240
0.333
4.538
4.052
8.590
TRACTOR
150 HP
FIELD CULTIVATOR 24 FT
FIELD CULTIVATOR
24 FT
$/AC
$/AC
$/AC
1.360
0.000
1.360
0.595
0.000
0.595
0.000
0.000
0.000
0.000
0.000
0.000
0 . 11 5
0 . 11 6
0.230
0.000
0.000
0.000
0.000
0.000
0.000
1.231
0.655
1.886
0.000
0.000
0.000
0.077
0.045
0.121
3.378
0.815
4.193
TRACTOR
125 HP
FIELD CULTIVATOR 6 ROH
FIELD CULTIVATOR
6 ROH
$/AC
$/AC
$/AC
1.395
0.000
1.395
0.715
0.000
0.715
0.000
0.000
0.000
0.000
0.000
0.000
0.102
0.088
0.189
0.000
0.000
0.000
0.000
0.000
0.000
2.002
1.734
3.735
0.000
0.000
0.000
0.124
0.107
0.231
4.337
1.928
6.265
TRACTOR
125 HP
HERB. APPLICATOR 20 FT
HERBICIDE APPL.
$/AC
$/AC
$/AC
1.067
0.000
1.067
0.978
0.000
0.978
0.000
0.000
0.000
0.000
0.000
0.000
0.152
0.090
0.241
0.000
0.000
0.000
0.000
0.000
0.000
2.988
0.827
3.815
0.000
0.000
.0.000
0.186 ; - 5 . 3 7 0
0.057
0.973
0.242
6.344
TRACTOR
PICKER HHEELS
PICKER HHEELS
$/AC
S/AC
$/AC
0.520
0.000
0.520
1.254
0.000
1.254
0.000
0.000
0.000
0.000
0.000
0.000
0.044
0.040
0.083
0.000
0.000
0.000
0.000
0.000
0.000
1.049
2.359
3.408
0.000
0.000
0.000
0.065
0.161
0.226
40 HP
0.000
0.000
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 dove loped by
staff members of the Texas Agricultural Extension Service and approved for publication.
C14.57
2.932
2.560
5.492
RESOURCE NAHE
UNIT -
• FUEL
&
LUBE
OPER. &
MANAGE.
LABOR
■»= VARIABLE EXPENSES —
BOBBDBB
OPER. CUSTOH REPAIR
REPAIR
HOURLY
I N P U T O P E R . & H A I N T. & HAINT. LEASE
OFF FARH LABOR
aaaaa FIXED EXPENSES —
DEPREC. ANNUAL TAXES,
& LEASE LICENSE
INTEREST & INSUR.
PICKUP TRUCK
PICKUP TRUCK
3/4 TON
3/4 TON
S/MI
S/MI
0.088
0.088
0.175
0.175
0.000
0.000
0.000
0.000
0.015
0.015
0.000
0.000
0.000
0.000
0.181
0.181
TRACTOR
PLANTER
PUNTING
40 HP
18 FT
1 ROH
S/AC
S/AC
$/AC
0.817
0.000
0.817
1.176
0.000
1.176
0.000
0.000
0.000
0.000
0.000
0.000
0.041
0.027
0.068
0.000
0.000
0.000
0.000
0.000
0.000
0.985
0.191
1.176
TRACTOR
PLANTER
PLANTING
75 HP
13.5 FT
4 ROH
$/AC
S/AC
$/AC
1.185
0.000
1.185
1.569
0.000
1.569
0.000
0.000
0.000
0.000
0.000
0.000
0 . 11 6
0.172
0.288
0.000
0.000
0.000
0.000
0.000
0.000
TRACTOR
PLANTER
PLANTING
125 HP
20 FT
6 ROH
$/AC
S/AC
$/AC
1.250
0.000
1.250
1.059
0.000
1.059
0.000
0.000
0.000
0.000
0.000
0.000
0.150
0.165
0.315
0.000
0.000
0.000
TRACTOR
PLANTER
PLANTING
75 HP
PEANUT
PEANUTS
$/AC
S/AC
$/AC
1.259
0.000
1.259
1.667
0.000
1.667
0.000
0.000
0.000
0.000
0.000
0.000
0.123
0.174
0.297
TRACTOR
HOLDBOARD PLOH
PLOHING
75 HP
$/AC
S/AC
S/AC
3.020
0.000
3.020
3.379
0.000
3.379
0.000
0.000
0.000
0.000
0.000
0.000
TRACTOR
HOLDBOARD PLOH
PLOHING
125 HP
6 FT
6 FT
$/AC
S/AC
S/AC
3.853
0.000
3.853
2.647
0.000
2.647
0.000
0.000
0.000
TRACTOR
ROLLER
ROLLING
40 HP
20 FT
S/AC
S/AC
S/AC
0.352
0.000
0.352
0.595
0.000
0.595
TRACTOR
ROLLER
ROLLING
40 HP
4 ROH
4 ROH
$/AC
$/AC
$/AC
0.412
0.000
0.412
TRACTOR
ROPE HICK
ROPE HICK
40 HP
$/AC
$/AC
S/AC
0.000
0.000
TOTAL
EXPENSE!
^%
0.032
0.032
0.491
0.491
0.000
0.000
0.000
0.061
0.013
0.074
3.080
0.231
3 . 3 11
2.277
1 . 11 7
3.394
0.000
0.000
0.000
0.142
0.076
0.218
5.287
1.366
6.653
0.000
0.000
0.000
2.965
1.849
4.814
0.000
0.000
0.000
0.184
0.126
0 . 3 11
5.608
2.140
7.748
0.000
0.000
0.000
0.000
0.000
0.000
2.420
4.046
6.466
0.000
0.000
0.000
0.151
0.277
0.427
5.620
4.497
10.117
0.249
0.457
0.706
0.000
0.000
0.000
0.000
0.000
0.000
4.905
8.200
13.105
0.000
0.000
0.000
0.305
0.561
0.866
11.858
9.218
21.076
0.000
0.000
0.000
0.376
0.553
0.929
0.000
0.000
0.000
0.000
0.000
0.000
7.415
4.423
11.838
0.000
0.000
0.000
0.461
0.272
0.733
14.751
5.248
19.999
0.000
0.000
0.000
0.000
0.000
0.000
0.021
0.012
0.032
0.000
0.000
0.000
0.000
0.000
0.000
0.498
0.202
0.700
0.000
0.000
0.000
0.031
0.014
0.045
1.497
0.227
1.724
0.896
0.000
0.896
0.000
0.000
0.000
0.000
0.000
0.000
0.031
0.015
0.046
0.000
0.000
0.000
0.000
0.000
0.000
0.749
0.238
0.988
0.000
0.000
0.000
0.047
0.018
0.064
2.134
0.272
2.406
0.142
0.000
0.142
0.431
0.000
0.431
0.000
0.000
0.000
0.000
0.000
0.000
0.016
0.006
0.022
0.000
0.000
0.000
0.000
0.000
0.000
0.393
0.197
0.590
0.000
0.000
0.000
0.024
0.014
0.038
1.007
0.216
1.222
TRACTOR
125 HP S/AC
BROADCAST SEEDER
S/AC
SEEDING
BROADCST S/AC
0.712
0.000
0.712
0 . 7 11
0.000
0 . 7 11
0.000
0.000
0.000
0.000
0.000
0.000
0.101
0.050
0.151
0.000
0.000
0.000
0.000
0.000
0.000
1.992
0.652
2.644
0.000
0.000
0.000
0.124
0.038
0.162
3.639
0.739
4.379
TRACTOR
SHREDDER
SHRED STALKS
100 HP
13 FT
$/AC
$/AC
S/AC
1.038
0.000
1.038
1.099
0.000
1.099
0.000
0.000
0.000
0.000
0.000
0.000
0 . 11 3
0.218
0.331
0.000
0.000
0.000
0.000
0.000
0.000
2.722
0.971
3.693
0.000
0.000
0.000
0.169
0.060
0.229
5.142
1.248
6.390
TRACTOR
SPRAYER
SPRAYING
40 HP
13.5 FT
4 ROH
$/AC
S/AC
$/AC
0.839
0.000
0.839
1.629
0.000
1.629
0.000
0.000
0.000
0.000
0.000
0.000
0.057
0.130
0.187
0.000
0.000
0.000
0.000
0.000
0.000
1.363
1.072
2.435
0.000
0.000
0.000
0.085
0.066
0.150
3.973
1.268
5.240
TRACTOR
SPRAYER
SPRAYING
40 HP
20 FT
6 ROH
$/AC
S/AC
S/AC
0.550
0.000
0.550
1.067
0.000
1.067
0.000
0.000
0.000
0.000
0.000
0.000
0.037
0.099
0.136
0.000
0.000
0.000
0.000
0.000
0.000
0.893
0.491
1.384
0.000
0.000
0.000
0.055
0.030
0.085
2.601
0.620
3.221
TRACTOR
SHEEP MULCHER
SHEEP/MULCH
150 HP
S/AC
S/AC
S/AC
1.307
0.000
1.307
0.595
0.000
0.595
0.000
0.000
0.000
0.000
0.000
0.000
0 . 11 5
0.062
0.177
0.000
0.000
0.000
0.000
0.000
0.000
1.231
0.250
1.481
0.000
0.000
0.000
0.077
0.017
0.094
3.324
0.329
3.654
Information presented is prepared solely as a general guide and is not intended to rocognizo 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 .
C14.58
y
y
\
B-124KL14)
TEXAS AGRICULTURAL EXTENSION SERVICE . THE TEXAS A&M UNIVERSITY SYSTEM
Z e r l e L . C a r p e n t e r, D i r e c t o r . C o l l e g e S t a t i o n , Te x a s
TEXAS LIVESTOCK ENTERPRISE BUDGETS
TEXAS COASTAL BEND DISTRICT
Projected for 1986
Educational programs conducted by the Texas Agricultural Extension Service serve people of all ages regardless of socio
e c o n o m i c l e v e l , r a c e , c o l o r, s e x , r e l i g i o n o r n a t i o n a l o r i g i n .
Cooperative Extension Work in Agriculture and Home Economics. The Texas ASM University System and the United States
Department of Agriculture cooperating. Distributed in furtherance of the Acts of Congress of May 8, 1914, as amended,
and June 30, 19 14.
ISO • 2-06, NOW
Projections for Planning Purposes Only B-1241(L14)
Not to be Used without Updating after April 25, 1986.
COW-CALF PRODUCTION, PARTIALLY IMPROVED PASTURE
Texas Coastal Bend Area
1986 Projected Costs and Returns per Head
=========sss=s=sassaBaa=aa==assaBansoa3SSSsassaassaaaaaasaaBBaaasaasBBB88Baaaa YOUT
PRODUCTION
Description
Quantity
Unit
$
/
Unit
Return
Estimate
CULL
COWS
BEEF
O.IOHd
8.000
cwt.
38.7500
31.00
HEIFER
C A LV E S
0.28Hd
4.100 cwt.
67.0000
76.92
STEER
C A LV E S
0.38Hd
4.300 cwt.
76.0000
124.18
Total GROSS Income
232.10
aacaaaaaaaaa
OPERATING INPUT or CUSTOM OPERATION
Description
Input
20%
PROTEIN
H AY
NITROGEN
FERT
PA S T U R E
I M P R O V.
S A LT
&
MINERALS
V E T.
MEDICINE
HAULING
&
MKTNG.
Fuel
Lube
Repair
Unit $ / Unit
cwt.
12.000
bale
2.000
lb.
0.200
acre
0.600
lb.
0.300
head
6.000
head
15.000
Use
1.800
15.000
80.000
8.000
100.000
1.000
0.760
Cost
21.60
30.00
16.00
4.80
30.00
6.00
11.40
8.78
1.32
3.74
aaaaaccsaas
Total OPERATING INPUT and CUSTOM OPERATION Cost s
133.64
a s a a a a a s a s a a a a a a a s aB a s a a a a s a a a a
Residual returns to capital, ownership
l a b o r, l a n d , m a n a g e m e n t , a n d p r o fi t
98.46
C A P I TA L I N V E S T M E N T D e s c r i p t i o n Q u a n t i t y U n i t R a t e o f C o s t
Invested
Return
Interest,
OC
Borrowed
103.980
Dol.
0.120
12.48
Interest,
OC
Earned
20.463
Dol.
0.053
1.07
Machinery
and
Implement
320.613
Dol.
0 . 11 0
35.27
Livestock
601.193
Dol.
0 . 11 0
66.13
To t a l
C A P I TA L
INVESTMENT
R e s i d u a l r e t u r n s t o o w n e r s h i p , l a b o r,
land,
management,
and
Costs
11 4 . 9 5
p r o fi t
-16.49
BBBBSSB=SBB=as==a===========aaaBSBBBBSSBB===assBSBaB8aa8aeBS3assssBaaaaaaasBBa
O W N E R S H I P C O S T D e s c r i p t i o n ( D e p r e d a t i o n , Ta x e s , a n d I n s u r a n c e ) C o s t
Machinery
and
Equipment
34.82
Livestock
11 . 0 1
BSBBBB8B8BB
To t a l
OWNERSHIP
Costs
45.83
a====aaaaBaBaSSSBSSSBSSS====8B=SSS8BaaaaaBBBSBBaSBSBBBBBB8B8SBBB8SSS8888E88Saa
R e s i d u a l r e t u r n s t o l a b o r , l a n d , m a n a g e m e n t , a n d p r o fi t - 6 2 . 3 1
LABOR
COST
Machinery
Other
Description
Input
Use
Average
Rate
Hr.
5.250
5.250
and
Implement
3.972
7.500
Hr.
To t a l
LABOR
Residual
Unit
returns
to
20.85
39.38
BSBBBSBSBBB
Costs
land,
Cost
management,
60.23
and
p r o fi t
-122.54
aaaBBsasBBBBBSssasaaaaaaaaaassaaBBBaasaBBSBBSBSBSBSBBBBBSBSSBSBSSBSBsaaaaaassa
LAND
COST
PASTURE
Annual
Interest
Description
Input
Use
Ta x e s
8.000
2600.000
To t a l
Unit
Acre
Dol.
LAND
Rate
Return
of
1.500
0.020
Costs
Cost
12.00
52.00
aasaaaaaaaa
64.00
a========88B8SBaSBSBBSB=B==S8=Ca8SaaaBBaBB8BBS8aBSaS8SBSBSBSBSBSBSBBBB88SSSaSS
Residual
returns
to
management
and
p r o fi t
-186.54
aaaaaaaasaaaaaaaaaaaaaaaaaaaaaaaaaasaaasaasaaaasaBaaBaaaacBasaaBaaBaaaeaaaaaaa
-WARNING- No Management Cost Specified
aaaaaaaaaasssaasssssaaassasaasaaaaaaaaaaaaassasaaasaaaaaasasaassasaaaaaaaaaasa
Residual
returns
to
p r o fi t
-186.54
aaaaaaaaaaaaassasaaaaassaaaaasaaaaaaaaaaaaaaaaaaaaBSsaaaaaaaaaaasaaasaaaaaaaaa
To t a l
Projected
Cost
of
Production
418.64
/jl^N
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
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 .
L14.1