B-124KC14)
Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987,
DATE
STAGE
TYPE
OF
OF
OF
PROD.
UNITS
PRODUCTION
09/15/87 HARVEST
DATE
A
STAGE
TYPE
OF
OF
PRODUCTION
11 / 1 0 / 8 6 PREHARVEST
11/10/86 PREHARVEST
11 / 1 0 / 8 6 PREHARVEST
11 / 1 0 / 8 6 PREHARVEST
11 / 1 0 / 8 6 PREHARVEST
11 / 1 0 / 8 6 PREHARVEST
0 3 / 1 5 / 8 7 PREHARVEST
0 3 / 1 5 / 8 7 PREHARVEST
0 4 / 1 5 / 8 7 PREHARVEST
05/15/87 PREHARVEST
0 6 / 0 5 / 8 7 PREHARVEST
0 6 / 0 5 / 8 7 PREHARVEST
0 6 / 0 6 / 8 7 PREHARVEST
0 6 / 0 6 / 8 7 PREHARVEST
0 6 / 0 6 / 8 7 PREHARVEST
0 6 / 2 5 / 8 7 PREHARVEST
0 7 / 2 0 / 8 7 PREHARVEST
0 7 / 2 0 / 8 7 PREHARVEST
0 7 / 2 5 / 8 7 PREHARVEST
0 8 / 1 5 / 8 7 PREHARVEST
0 8 / 1 5 / 8 7 PREHARVEST
0 9 / 1 4 / 8 7 PREHARVEST
0 9 / 1 5 / 8 7 HARVEST
09/15/87 HARVEST
09/15/87 HARVEST
09/15/87 HARVEST
09/15/87
PRODUCT NAHE
PEANUTS
INPUT NAHE
NUMBER
OF
E
E
E
G
H
H
H
H
H
E
H
E
H
H
H
E
G
H
E
G
E
G
G
H
H
K
UNITS
NITROGEN
PHOSPHORUS
POTASSIUH
SEED
FERTILIZER APPL.
DRILL
DISKING
PICKUP TRUCK
PLOHING
DISK
SEED
PLANTING
TREFLAN
APPLY HERBICIDE
PICKER HHEELS
CULTIVATE
BRAVO
FUNGICIDE APPL.
CULTIVATE
BRAVO
FUNGICIDE APPL.
ALLOTHENT LEASE
CUSTOH HAUL
DRYING
DIG
COMBINE
CROPLAND
FERT
FERT
FERT
OATS
TANDEH
3/4 TON
4 ROH
PEANUT
PEANUTS
HERB
ROLLING
ROLLING
PEANUTS
PEANUTS
PEANUTS
PEANUTS
20.0000
40.0000
25.0000
2.0000
1.0000
1.0000
1.0000
84.0000
1.0000
1.0000
55.0000
1.0000
.5000
1.0000
1.0000
1.0000
1.5000
2.0000
1.0000
1.5000
2.0000
15.0000
20.0000
1.0000
1.0000
1.0000
1.0000
CASH 1LANDLORD BREAK
NON
SHARE EVEN
CASH
PROD.
.0000 C
15.0000
INPUT
E
1■(EIGHT
PER
1-iEAD
NUHBER
CASH
NON
CASH
.00
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
C
C
C
V
V
V
V
C
V
C
V
25.00
C
C
V
V
25.00
33.00
C
V
V
V
V
V
25.00
33.00
F
.00
c
c
c
c
25.00
25.00
25.00
.00
25.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
25.00
25.00
25.00
25.00
Information presented Is prepared solely as a general guide and is not Intended to recognize or predict the costs
end returns from any one particular farm or ranch oporation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Servioe and approved for publication.
C14.22
Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987,
B-1241(C14)
PEANUTS, IRRIGATED
Texas Coastal Bend District
1987 Projected Costs and Returns per Acre
GROSS INCOME Description
Quantity
SSSBESSSE
PEANUTS
30.000
Unit
$ / Unit
To t a l
ssss
s s :S B !S S S S S S S
SSSSSSSSBSS
cwt.
27.0000
810.00
Total GROSS Income
VARIABLE COST Description
PREHARVEST
NITROGEN
PHOSPHORUS
POTASSIUM
SEED
FERTILIZER APPL.
SEED
TREFLAN
BRAVO
FUNGICIDE APPL.
LASSO
SEVIN
BRAVO
FUNGICIDE APPL.
GYPSUM
BRAVO
FUNGICIDE APPL.
BRAVO
FUNGICIDE APPL.
BRAVO
FUNGICIDE APPL.
ALLOTMENT LEASE
Fuel & Lube - Machinery
- Irrigation
- Machinery
Repairs
- Irrigation
- Machinery
Labor
- Irrigation
Quantity
==========
12.000
36.000
24.000
2.000
1.000
80.000
0.500
1.000
1.000
1.000
1.500
2.000
1.000
7.000
1.000
1.000
1.000
1.000
1.000
1.000
30.000
7.150
4.506
Unit
BBSS
$ / Unit
To t a l
SSSSEESSSSS
SSSSSSSSSSS
.200
.250
.180
4.840
2.750
.600
6. 140
2.950
2.750
5.720
3. 140
2.950
2.750
.380
2.950
2.750
2.950
2.750
2.950
2.750
3.500
2.40
9.00
4.32
9.68
2.75
48.00
3.07
2.95
2.75
5.72
4.71
5.90
2.75
2.66
2.95
2.75
2.95
2.75
2.95
2.75
105.00
18.93
29.98
4.64
14.65
37.54
23.65
lb.
lb.
lb.
bu.
acre
lb.
qt.
pint
acre
qt.
lb.
pint
acre
cwt.
pint
acre
pint
acre
pint
acre
cwt
Acre
Acre
Acre
Acre
Hour
Hour
5.250
5.250
358.15
121.568
2.000
40.000
2.305
Dol .
0.120
14.59
ton
20.000
.400
40.00
16.00
6.09
3.00
12. 10
cwt.
Acre
Acre
Hour
5.250
Total HARVEST
77.20
Total VARIABLE COST
449.93
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 Coosst t $$
1 4 . 9 9 p e r c w t .. of PEANUTS
GROSS INCOME minus VARIABLE COST
FIXED COST Description
SBSSSSSSB8BSSSSS888SSSSESSS8SBSSS
Machinery and Equipment
Irrigation
Land
360.07
Unit
To t a l
ssss
BSBSSSSSSSS
Acre
Acre
Acre
11 7 . 9 3
56.36
32.00
Total FIXED Cost
Break-Even Price, Total Cost $
SSSBSSSBS
810.00
Total PREHARVEST
- OC Borrowed
Interest
HARVEST
DRYING
CUSTOM HAUL
Fuel & Lube
Machinery
Repairs
Machinery
Labor
Machinery
Your
Estimate
206.29
1 . 8 7 p e r c w t . o f PEANUTS
Total of ALL Cost
656.22
NET PROJECTED RETURNS
153.78
Information presented is prepared solely as a general guide and Is not intended to reoognizo or predict the costs
and returns from any one particular farm or ranch operation. These project Ions were ooilooted and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C14.23
B-124KC14)
Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987,
DATE
STAGE
TYPE
OF
OF
OF
PROD.
UNITS
PRODUCTION
10/15/87 HARVEST
DATE
A
STAGE
TYPE
OF
OF
PRODUCTION
INPUT
11 / 0 5 / 8 6 PREHARVEST
11 / 1 0 / 8 6 PREHARVEST
11 / 1 0 / 8 6 PREHARVEST
11 / 1 0 / 8 6 PREHARVEST
11 / 1 0 / 8 6 PREHARVEST
11 / 1 0 / 8 6 PREHARVEST
11 / 1 0 / 8 6 PREHARVEST
03/15/87 PREHARVEST
03/15/87 PREHARVEST
04705/87 PREHARVEST
04/15/87 PREHARVEST
04/20/87 PREHARVEST
04/20/87 PREHARVEST
04/22/87 PREHARVEST
04/22/87 PREHARVEST
04/30/87 PREHARVEST
05/10/87 PREHARVEST
05/15/87 PREHARVEST
05/20/87 PREHARVEST
05/20/87 PREHARVEST
05/20/87 PREHARVEST
05/20/87 PREHARVEST
05/20/87 PREHARVEST
06/10/87 PREHARVEST
06/15/87 PREHARVEST
06/20/87 PREHARVEST
06/20/87 PREHARVEST
06/20/87 PREHARVEST
06/20/87 PREHARVEST
07/10/87 PREHARVEST
07/15/87 PREHARVEST
07/20/87 PREHARVEST
07/20/87 PREHARVEST
07/25/87 PREHARVEST
08/10/87 PREHARVEST
08/20/87 PREHARVEST
08/20/87 PREHARVEST
09/10/87 PREHARVEST
09/20/87 PREHARVEST
09/20/87 PREHARVEST
10/14/87 PREHARVEST
10/15/87
10/15/87 HARVEST
10/15/87 HARVEST
10/15/87 HARVEST
10/15/87 HARVEST
H
E
E
E
E
G
H
H
H
H
H
E
H
E
H
M
0
H
E
G
E
E
H
0
H
E
G
E
M
0
H
E
G
H
0
E
G
0
E
G
E
K
H
H
G
G
PRODUCT NAHE
PEANUTS
30.0000
INPUT NAHE
NUMBER
O
F
UNITS
DISKING
NITROGEN
PHOSPHORUS
POTASSIUH
SEED
FERTILIZER APPL.
DRILL
PLOHING
PICKUP TRUCK
BEDDING
BEDDING
SEED
PLANTING
TREFLAN
APPLY HERBICIDE
PICKER HHEELS
IRRIGATION
CULTIVATE
BRAVO
FUNGICIDE APPL.
LASSO
SEVIN
APPLY HERBICIDE
IRRIGATION
CULTIVATE
BRAVO
FUNGICIDE APPL.
GYPSUH
APPLY HERBICIDE
IRRIGATION
CULTIVATE
BRAVO
FUNGICIDE APPL.
CULTIVATE
IRRIGATION
BRAVO
FUNGICIDE APPL.
IRRIGATION
BRAVO
FUNGICIDE APPL.
ALLOTMENT LEASE
CROPLAND
COMBINE
DIG
DRYING
CUSTOH HAUL
1HEIGHT
PER
1HEAD
NUMBER
TANDEH
FERT
FERT
FERT
OATS
3/4 TON
13.5 FT
13.5 FT
PEANUT
PEANUTS
HERB
ROLLING
HERB
INSECT.
ROLLING
ROLLING
ROLLING
PEANUTS
PEANUTS
PEANUTS
PEANUTS
1.0000
12.0000
36.0000
24.0000
2.0000
1.0000
1.0000
1.0000
84.0000
1.0000
1.0000
80.0000
1.0000
.5000
.5000
.5000
3.0000
1.0000
1.0000
1.0000
1.0000
1.5000
2.0000
3.0000
1.0000
2.0000
1.0000
7.0000
1.0000
3.0000
1.0000
1.0000
1.0000
1.0000
3.0000
1.0000
1.0000
3.0000
1.0000
1.0000
30.0000
1.0000
1.0000
1.0000
2.0000
40.0000
CASH LANDLORD BREAK
NON- SHARE
EVEN
PROD.
CASH
.0000
CASH
NON
CASH
C
Y
FIXED LANDLORD
O
R
SHARE
VARI.
.00
C
C
C
C
C
V
V
V
V
V
C
V
C
V
25.00
C
C
C
C
V
V
V
V
25.00
33.00
25.00
C
C
C
V
V
V
25.00
33.00
C
C
V
V
25.00
33.00
c
c
V
V
25.00
33.00
c
c
c
V
V
V
F
25.00
33.00
c
c
.00
V
V
25.00
25.00
25.00
.00
25.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
25.00
25.00
25.00
25.00
Information presented is prepared solely as a general guide and Is not Intended to recognize or predict the eosts
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.
C14.24
B-1241(C14)
Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987,
SOYBEANS
Texas Coastal Bend District
1987 Projected Costs and Returns per Acre
JP*N
GROSS INCOME Description
Quantity
Unit
$ / Unit
To t a l
Your
Estimate
S B
SOYBEANS
22.000
bu.
7.0000
154.00
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
SSSSECSSSSSSSESSESSSSSESESSSESSSS
154.00
Quantity
SSSESESESSS
PREHARVEST
TREFLAN
NITROGEN
FERTILIZER APPL.
SEED
PHOSPHORUS
INOCULANT
MALATHION
INSECTICIDE APPL
BENLATE
FUNGICIDE APPL.
Fuel & Lube - Machinery
Repairs - Machinery
Labor
Machinery
1.500
20.000
1.000
50.000
40.000
0.830
8.000
1.000
1.000
1.000
2.704
Unit
SEES
qt.
lb.
acre
lb.
lb.
bu.
oz.
appl
lb.
acre
Acre
Acre
Hour
$ / Unit
To t a l
S S S S IS S B S S S S
SSSBSSSSSSS
6.140
.200
2.750
.320
.250
1.000
.120
2.750
13.380
2.750
9.21
4.00
2.75
16.00
10.00
0.83
0.96
2.75
13.38
2.75
12.60
2.98
14.20
5.251
92.40
Total PREHARVEST
Interest - OC Borrowed
HARVEST
CUSTOM HARVEST
CUSTOM HAUL
48.515
Dol .
22.000
22.000
bu.
bu.
0.120
5.82
.500
.200
11.00
4.40
Total HARVEST
15.40
Total VARIABLE COST
113.63
B r e a k - E v e n P r i c e , To t a l V a r i a b l e C o s t
£*yS
S
5 . 1 6 p e r b u . Of SOYBEANS
GROSS INCOME minus VARIABLE COST
FIXED COST Description
Machinery and Equipment
Land
40.37
Unit
BSBSSSSSSSS
Acre
Acre
45. 14
32.00
Total FIXED Cost
B r e a k - E v e n P r i c e , To t a l C o s t $
To t a l
ssss
11 . A A
8.67 per bu. of SOYBEANS
Total of ALL Cost
190.76
NET PROJECTED RETURNS
-36.76
Information presented Is prepared solely as a general guide end is not intended to recognize or predict the eosts
and returns from any one particular farm or ranch operation. These projections were col looted and developed by
staff members of tho Texas Agricultural Extension Service and approved for publication.
C14.25
B-124KC14)
Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987
DATE
STAGE
TYPE
OF
OF
O
F
PROD.
UNITS
PRODUCTION
0 8 / 1 5 / 8 7 HARVEST
DATE
A
PRODUCT NAHE
SOYBEANS
22.0000
STAGE
TYPE
OF
OF
OF
PRODUCTION
INPUT
UNITS
0 9 / 1 5 / 8 6 PREHARVEST
0 9 / 2 0 / 8 6 PREHARVEST
09/25/86 PREHARVEST
10/15/86 PREHARVEST
10/20/86 PREHARVEST
10/20/86 PREHARVEST
10/21/86 PREHARVEST
11 / 1 5 / 8 6 PREHARVEST
11 / 1 5 / 8 6 PREHARVEST
11 / 2 0 / 8 6 PREHARVEST
01/15/87 PREHARVEST
02/15/87 PREHARVEST
03/15/87 PREHARVEST
04/05/87 PREHARVEST
04/05/87 PREHARVEST
04/05/87 PREHARVEST
04/05/87 PREHARVEST
04/05/87 PREHARVEST
04/15/87 PREHARVEST
05/15/87 PREHARVEST
06/15/87 PREHARVEST
06/15/87 PREHARVEST
07/15/87 PREHARVEST
07/15/87 PREHARVEST
08/15/87 HARVEST
08/15/87 HARVEST
08/15/87
H
H
H
H
E
H
H
E
G
H
H
H
H
E
E
H
H
E
H
H
E
G
E
G
G
G
K
1WEIGHT
PER
1HEAD
NUMBER
INPUT NAHE
NUMBER
SHRED STALKS
CHISEL
DISKING - TANDEH 6 ROH
FIELD CULTIVATOR 6 ROH
TREFLAN
HERB
HERBICIDE APPL.
DISKING - TANDEH 6 ROH
NITROGEN
FERT
FERTILIZER APPL.
BEDDING
6 ROH
DISKING
6 ROH
PICKUP TRUCK
3/4 TON
DISKING
6 ROH
SEED
SOYBEANS
PHOSPHORUS
FERT
PLANTING
6 ROH
ROLLING
INOCULANT
SOYBEAN
CULTIVATE
6 ROH
CULTIVATE
6 ROH
HALATHION
INSECTICIDE APPL
BENLATE
FUNGICIDE APPL.
CUSTOH HARVEST
SOYBEANS
CUSTOH HAUL
SOYBEANS
CROPLAND
1.0000
1.0000
1.0000
1.0000
1.5000
1.0000
1.0000
20.0000
1.0000
1.0000
1.0000
21.0000
1.0000
50.0000
40.0000
1.0000
1.0000
.8300
1.0000
1.0000
8.0000
1.0000
1.0000
1.0000
22.0000
22.0000
1.0000
CASH LANDLORD BREAK
NON- SHARE EVEN
CASH
PROD.
.0000
CASH
NON
CASH
C
.00
Y
FIXED LANDLORD
O
R
SHARE
VARI.
.00
.00
.00
.00
C
V
33.00
C
C
V
V
33.00
33.00
C
C
V
V
33.00
c
V
c
c
c
c
c
c
V
V
V
V
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
33.00
33.00
33.00
33.00
.00
'*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 collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C14.26
B-1241(C14)
Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987,
WATERMELONS
Te x a s C o a s t a l B e n d D i s t r i c t
1987 Projected Costs and Returns per Acre
GROSS INCOME Description
Unit
Quantity
SSBSSSE8E
WATERMELON
160.000
$ / Unit
cwt.
6.5000
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
Quantity
PREHARVEST
NITROGEN
PHOSPHORUS
POTASSIUM
FERTILIZER APPL.
PREFAR
SEED
SEVIN
METHYLATE
TREFLAN
METHYL PARATHION
DIFOLATAN
INSECTICIDE APPL
METHYL PARATHION
DIFOLATAN
INSECTICIDE APPL
Fuel & Lube - Machinery
Repairs - Machinery
Labor
Machinery
- Other
30.000
60.000
30.000
1.000
1.000
0.750
1.500
0.100
0.600
1.000
1.000
1.000
1.000
1.000
1.000
5.573
2.000
Unit
$ / Unit
lb.
lb.
lb.
acre
qt.
lb.
lb.
gal .
qt.
qt.
qt.
appl
qt.
qt.
appl
Acre
Acre
Hour
Hour
To t a l
6.
15,
5,
2.
5.
3.
4.
1.
3.
3.
6.
2.
3.
6.
2.
13.
2.
29.
12.
5.251
6.000
00
00
40
75
50
00
71
78
68
25
20
75
25
20
75
55
86
26
00
129,.89
I n t e r e s t - O C Borrowed
HARVEST
BROKERAGE
HAND HARVEST
CUSTOM HAUL
38,.673
Dol .
0,. 120
4,.64
160..000
1,.000
160,.000
cwt.
acre
cwt.
.500
62..000
3..500
80..00
62..00
560..00
Total HARVEST
7 0 2 , 00
s s s s s s s s : :SB
8 3 6 , 54
Total VARIABLE COST
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
5.22 per cwt
of WATERMELON
GROSS INCOME minus VARIABLE COST
2 0 3 , 46
Unit
BESS
Acre
Acre
To t a l F I X E D C o s t
Break-Even Price, Total Cost $
:SS
.200
.250
.180
2.750
5.500
4.000
3.140
17.800
6. 140
3.250
6.200
2.750
3.250
6.200
2.750
Total PREHARVEST
Machinery and Equipment
Land
1040. 0 0
1040. 00
BBSSSSSSSSS
FIXED COST Description
Your
Estimate
To t a l
To t a l
sssesees:
4 3 . 12
3 2 . 00
ssssssss:
7 5 , 12
5.69 per cwt. of WATERMELON
To t a l o f A L L C o s t
911, 66
NET PROJECTED RETURNS
128, 34
Information presented is prepared solely as a general guide and is not intended to reoognlse 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.
C14.27
B-1241(C14)
Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987.
DATE
STAGE
TYPE
OF
OF
OF
PROD.
UNITS
PRODUCTION
0 7 / 1 5 / 8 7 HARVEST
DATE
10/15/86
10/20/86
11 / 1 5 / 8 6
01/15/87
02/10/87
02/10/87
02/10/87
02/10/87
02/15/87
03/10/87
03/10/87
03/15/87
03/15/87
03/20/87
04/15/87
04/15/87
04/20/87
04/20/87
04/25/87
04/30/87
05/10/87
05/10/87
05/10/87
05/10/87
05/14/87
05/20/87
05/30/87
05/30/87
05/30/87
05/30/87
06/15/87
07/15/87
07/15/87
07/15/87
07/15/87
A
PRODUCT NAHE
HATERHELON
160.0000
STAGE
TYPE
OF
OF
OF
PRODUCTION
INPUT
UNITS
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
HARVEST
H
H
H
H
E
E
E
G
H
H
E
E
H
H
E
E
H
E
H
H
E
E
G
H
H
H
E
E
G
H
H
E
G
G
K
INPUT NAME
CHISEL
DISKING
BEDDING
PICKUP TRUCK
NITROGEN
PHOSPHORUS
POTASSIUH
FERTILIZER APPL.
BEDDING
DISKING
PREFAR
SEED
PLANTING
DISKING
SEVIN
METHYLATE
DISKING
TREFLAN
CULTIVATE
CULTIVATE
METHYL PARATHION
DIFOLATAN
INSECTICIDE APPL
SPRAYING
CHISEL
HAND HOEING
HETHYL PARATHION
DIFOLATAN
INSECTICIDE APPL
SPRAYING
HAND HOEING
BROKERAGE
HAND HARVEST
CUSTOH HAUL
CROPLAND
1HEIGHT
PER
1HEAD
NUMBER
NUHBER
12 FT
TANDEH
18 FT
3/4 TON
FERT
FERT
FERT
18 FT
2 ROH
HATHELON
HATHELON
1 ROH
2 ROH
INSECT.
2 ROH
HERB
1 ROH
4 ROH
6 ROH
12 FT
6 ROH
HATHELON
1.0000
1.0000
1.0000
84.0000
30.0000
60.0000
30.0000
1.0000
1.0000
.3300
1.0000
.7500
1.0000
.6700
1.5000
.1000
.6700
.6000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.6700
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
160.0000
1.0000
160.0000
1.0000
CASH LANDLORD
NON
SHARE
CASH
.00
.0000 C
CASH
NON
CASH
FIXED LANDLORD
O
R
SHARE
VARI.
C
C
C
C
V
V
V
V
C
C
V
V
C
C
V
V
C
V
C
C
C
V
V
V
C
V
V
V
V
c
c
c
c
V
V
V
V
F
c
c
c
EVEN
PROD.
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
<*%.
/*^|»
Information presented is prepared solely as a general guide and is not Intended to recognize or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C14.28
Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987,
B-124KC14)
BUFFLE GRASS ESTABLISHMENT, DRYLAND
Texas Coastal Bend District
1987 Projected Costs and Returns per Acre
GROSS INCOME Description
SSSESSSSSSSSSSSSSSSSSSSSSSSB
-WARNING- No gross receipts
VARIABLE COST Description
SSSSSEBSSEEEB888SSSSSSSSSSSSSBSSS
PREHARVEST
BRUSH CLEARING
SEED
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Quantity
Quantity
4.000
0.866
Unit
BSBS
Unit
BBSS
acre
lb.
Acre
Acre
Hour
$ / Unit
$
/
Unit
90.639
Dol.
Machinery and Equipment
Land
To t a l
75.000
3 ., 2 5 0
5 ., 2 5 2
75.00
13.00
3.85
1.00
4.55
0 ., 120
10.88
108.27
GROSS INCOME minus VARIABLE COST
SSSSSSSSSSSSSSSSSSSSBSSSSSSSSSSSS
sssssssss
97.40
Total VARIABLE COST
FIXED COST Description
Yo u r
Estimate
:esesssssss seesessssss
Total PREHARVEST
Interest - OC Borrowed
To t a l
-108.27
Unit
esse
Acre
Acre
To t a l
14.87
8.00
Total FIXED Cost
22.87
Total of ALL Cost
131.14
NET PROJECTED RETURNS
-131.14
Information presented Is prepared solely as a general guide and Is not Intended to reoognlse or predict the eosts
and returns from any one particular farm or ranch operation. These projections were ooilooted and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C14.29
Projections for Planning Purposes Only
Not to be Used without Updating after April 23,
DATE
STAGE
TYPE
OF
OF
PRODUCTION
PRODUCT NAHE
B-124KC14)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
NUMBER
OF
UNITS
PROD.
1987
-HARNING- NO VALID RECEIPTS RECORDS
DATE
01/15/87
01/15/87
02/15/87
03/10/87
03/15/87
03/20/87
04/10/87
04/10/87
04/10/87
04/15/87
05/15/87
12/31/87
STAGE
TYPE
INPUT
NAHE
NUMBER
OF
OF
O
F
PRODUCTION
INPUT
UNITS
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
H
G
H
H
H
H
E
H
H
H
H
K
PICKUP TRUCK
BRUSH CLEARING
PICKUP TRUCK
DISKING - TANDEH
PICKUP TRUCK
DISKING - TANDEH
SEED
SEEDING
CULTIPACK
PICKUP TRUCK
PICKUP TRUCK
PASTURE
3/4 TON
3/4 TON
6 ROH
3/4 TON
6 ROH
BUFFELGR
BROADCST
3/4 TON
3/4 TON
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
4.0000
1.0000
1.0000
1.0000
1.0000
1.0000
CASH
NON
CASH
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and is not Intended to recognize or predict the eosts
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.
C14.30
Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987.
B-1241(C14)
BUFFLE GRASS PASTURE, DRYLAND
Texas Coastal Bend District
1987 Projected Costs and Returns per Acre
GROSS
INCOME
Description
SBSSSBSSSSSBSSSSSSSBBBSSSSSS
GRAZING
2.500
To t a l
VA R I A B L E
Quantity
SSSSSSSSS
SSSS
$
/
Unit
SSSSSSSSSBS
AUM
To t a l
SSSSSSSSSSS
6.0000
GROSS
COST
Unit
Quantity
sssssssss
15.00
Income
Description
Your
Estimate
15.00
Unit
$
/
Unit
To t a l
SSE8BEESESSESSSSSSSESEESSSSESSSSE SSSSSSSSSSS SSSS SSSSSSSSSSS SSSSSSSSSSS
PREHARVEST
Fuel
Repairs
Labor
&
Lube
Machinery
Acre
Machinery
Acre
Machinery
0.167
Hour
5.252
-
To t a l
Interest
PREHARVEST
-
OC
Borrowed
0.31
0.07
0.87
1.26
0.268
Dol.
0.120
0.03
SSSSSSSSSBB
To t a l
VA R I A B L E
COST
1.29
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 $ 0 . 5 1 p e r A U M o f G R A Z I N G
GROSS
FIXED
INCOME
minus
COST
Machinery
Land
Perennial
Description
and
Crop
To t a l
VA R I A B L E
COST
Unit
Equipment
Acre
FIXED
Acre
Acre
Cost
13.71
To t a l
1.07
8.00
20.62
29.69
Break-Even Price, Total Cost $ 12.38 per AUM of GRAZING
To t a l
NET
Of
PROJECTED
ALL
Cost
RETURNS
30.97
-15.97
f^
/$^V
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 ooilooted and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C14.31
Projections for Planning Purposes Only
B-1241(C14)
Not t o b e U s e d w i t h o u t U p d a t i n g a f t e r A p r i l 2 3 , 1987,
D AT E S TA G E
OF
PRODUCTION
10/15/87 GRAZING
D AT E
S TA G E
OF
PRODUCTION
02/15/87 PREHARVEST
04/15/87 PREHARVEST
06/15/87 PREHARVEST
08/15/87 PREHARVEST
10/15/87
10/15/87
10/15/87 PREHARVEST
TYPE
O
F
PROD.
A
TYPE
OF
INPUT
H
H
H
H
K
L
M
PRODUCT
NAME
NUMBER
OF
UNITS
GRAZING
2.5000
INPUT
PICKUP TRUCK
PICKUP TRUCK
PICKUP TRUCK
PICKUP TRUCK
PASTURE
BUFFLE GRASS
PICKUP TRUCK
NAHE
NUMBER
OF
UNITS
3/4 TON
3/4 TON
3/4 TON
3/4 TON
3/4 TON
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
.00
.0000
CASH FIXED LANDLORD
NON- OR SHARE
CASH VARI.
F
F
.00
.00
.00
.00
.00
.00
.00
/^k
Information presented is prepared solely as a general guide and is not intended to reeognize 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.
C14.32
Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987
B-1241(C14)
COASTAL BERMUDAGRASS ESTABLISHMENT
Texas Coastal Bend District
1987 Projected Costs and Returns per Acre
JP^v
GROSS INCOME Description Quantity
H AY
C O A S TA L
1.000
Unit
ton
$ / Unit
60.0000
To t a l
Your
Estimate
60.00
:SSS3ESSSS
Total GROSS Income
60.00
VA R I A B L E C O S T D e s c r i p t i o n Q u a n t i t y
PREHARVEST
CUSTOM SPRIGGING
NITROGEN
PHOSPHORUS
FERTILIZER APPL.
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
1.000
40.000
40.000
1.000
1.654
Unit $ / Unit
acre
lb.
lb.
acre
Acre
Acre
Hour
36.000
.200
.250
2.750
5.251
Total PREHARVEST
To t a l
36.00
8.00
10.00
2.75
7. 11
2.53
8.68
75.07
Interest - OC Borrowed
HARVEST
MOW, RAKE, BALE
CUSTOM HAUL
29.159
Dol .
0.120
3.50
33.000
33.000
bale
bale
.690
.400
22.77
13.20
Total HARVEST
35.97
SSSSSSSSSSS
Total VARIABLE COST
114.54
B r e a k - E v e n P r i c e , To t a l V a r i a b l e C o s t
$ 11 4 . 5 4 p e r t o n o f H AY
GROSS INCOME minus VARIABLE COST
FIXED COST Description
Machinery and Equipment
Land
J^^
-54.54
Unit
Acre
Acre
Total FIXED Cost
B r e a k - E v e n P r i c e , To t a l C o s t $
To t a l
31.32
8.00
39.32
1 5 3 . 8 5 p e r t o n o f H AY
Total of ALL Cost
153.86
NET PROJECTED RETURNS
-93.86
J^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 col looted and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C14.33
B-1241(C14)
Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987
D AT E S TA G E
OF
PRODUCTION
12/15/87 HARVEST
D AT E
TYPE
OF
PRODUCTION
04/15/87 PREHARVEST
06/15/87 PREHARVEST
06/15/87 PREHARVEST
07/15/87 PREHARVEST
08/05/87 PREHARVEST
08/10/87 PREHARVEST
08/15/87 PREHARVEST
08/15/87 PREHARVEST
08/20/87 PREHARVEST
08/20/87 PREHARVEST
08/20/87 PREHARVEST
12/15/87 HARVEST
12/15/87 HARVEST
12/15/87 HARVEST
TYPE
OF
OF
UNITS
H AY
C O A S TA L
INPUT NAHE
H
H
H
H
H
G
H
E
E
G
G
G
K
HEAD
1.0000
NUMBER
OF
INPUT
H
t(EIGHT
PER
NUHBER
PROD.
A
S TA G E
PRODUCT NAME
OF
UNITS
SHRED STALKS
SHRED STALKS
PICKUP TRUCK 3/4 TON
SHRED STALKS
SHRED STALKS
PLOHING 6 FT
CUSTOH SPRIGGING
DISKING - TANDEH 6 ROH
NITROGEN FERT
PHOSPHORUS FERT '
FERTILIZER APPL.
KOH, RAKE, BALE
CUSTOH HAUL HAY
PASTURE
1.0000
1.0000
5.0000
1.0000
1.0000
1.0000
1.0000
1.0000
40.0000
40.0000
1.0000
33.0000
33.0000
1.0000
CASH 1LANDLORD BREAK
NON
SHARE EVEN
CASH
PROD.
.00
.00() 0 C
CASH FIXED LANDLORD
NON
O
R
SHARE
CASH VARI.
C
V
C
C
V
V
V
V
V
F
c
c
c
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
>"%.
A*\^
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 Texes Agricultural Extension Service and approved for publication.
C14.34
B-124KC14)
Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987
COASTAL BERMUDAGRASS PASTURE, DRYLAND
Texas Coastal Bend District
1987 Projected Costs and Returns per Acre
GROSS INCOME Description
Quantity
GRAZING
4.000
Unit
$ / Unit
SSSSSSSSSSS
AUM
6.OOOO
24. 00
Total GROSS Income
VARIABLE COST Description
24. 00
Quantity
SSBSSSBSSSS
PREHARVEST
NITROGEN
PHOSPHORUS
FERTILIZER APPL.
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
60.000
30.000
1.000
0. 167
To t a l
Unit $ / Unit
lb.
lb.
acre
Acre
Acre
Hour
.200
.250
2.750
12. 00
7 . 50
2 . 75
O. 31
O. 07
0 . 87
5.252
Total PREHARVEST
Interest - OC Borrowed
23.51
17.694 Dol.
0.120
Break-Even Price, Total Variable Cost
25 63
6.40 per AUM of GRAZING
GROSS INCOME minus VARIABLE COST
Machinery and Equipment
Land
Perennial Crop
, 12
SSSSSSSS :ss
Total VARIABLE COST
FIXED COST Description
Your
Estimate
To t a l
SSEESBSSS
1.63
Unit
Acre
Acre
Acre
Total FIXED Cost
To t a l
1.07
8 .00
14 . 7 8
23.84
Break-Even Price, Total Cost $ 12.36 per AUM of GRAZING
Total of ALL Cost
49, 47
NET PROJECTED RETURNS
/
-25, 47
^ ■ 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 project Ions were collected and developed by
steff members of the Texas Agricultural Extension Service and approved for publication.
C14.35
B-1241(C14)
Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987,
D AT E
S TA G E
OF
PRODUCTION
01/31/88 GRAZING
D AT E
S TA G E
OF
PRODUCTION
04/15/87 PREHARVEST
04/15/87 PREHARVEST
04/15/87 PREHARVEST
06/15/87 PREHARVEST
01/31/88 HARVEST
01/31/88
TYPE
OF
PROD.
A
TYPE
OF
INPUT
E
E
G
H
K
L
PRODUCT-
NAHE
HEIGHT
1
PER
1
HEAD
NUMBER
OF
UNITS
GRAZING
4.0000
INPUT
NAHE
NUMBER
OF
UNITS
NITROGEN FERT
PHOSPHORUS FERT
FERTILIZER APPL.
PICKUP TRUCK 3/4 TON
PASTURE
COASTAL BERMUDA
60.0000
30.0000
1.0000
5.0000
1.0000
1.0000
•00() 0
CASH
NON
CASH
C
C
C
CASH LANDLORD
NON- SHARE
CASH
C
EVEN
PROD.
.00
FIXED LANDLORD
OR
SHARE
VARI.
V
V
V
F
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 project Ions were collected and developed by
staff members of the Texas Agricultural Extension Service end approved for publication.
C14.36
B-1241(C14)
Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987,
KLEINGRASS ESTABLISHMENT, DRYLAND
Texas Coastal Bend District
1987 Projected Costs and Returns per Acre
GROSS INCOME Description
-WARNING- No gross receipts
VARIABLE COST Description
SSSSBSSBSSSSSSSSSSSSSSSSSESSSSSSS
PREHARVEST
SEED
CUSTOM PLANTING
NITROGEN
PHOSPHORUS
FERTILIZER APPL.
BANVEL
HERBICIDE APPL.
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Quantity
Quantity
Unit
Unit
:SSSBESSSSS
0.800
1.000
30.000
30.000
1.000
4.000
1.000
1.707
lb.
acre
lb.
lb.
acre
oz.
acre
Acre
Acre
Hour
Unit
sssssss
$ / Unit
ssss:
5.750
5.080
.200
.250
2.750
.460
2.750
5.251
Total PREHARVEST
Interest - OC Borrowed
To t a l
Your
Estimate
To t a l
SEESSSSSSEE
4.60
5.08
6.00
7.50
2.75
1.84
2.75
6.93
2.23
8.96
48.64
12.070
Dol.
Total VARIABLE COST
0.120
1.45
50.09
GROSS INCOME minus VARIABLE COST
-50.09
FIXED COST Description
Unit
Acre
Acre
Machinery and Equipment
Land
To t a l
28.70
8.00
Total FIXED Cost
36.70
Total of ALL Cost
86.79
NET PROJECTED RETURNS
-86.79
yjf^V
Jfif^V
Information presented Is prepared solely es a general guide and Is not Intended to recognize or predict the eosts
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.
C14.37
Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987,
DATE
STAGE
TYPE
OF
OF
PRODUCTION
NUMBER
OF
UNITS
PRODUCT NAHE
PROD
B-124KC14)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
/ ^ k
-HARNING- NO VALID RECEIPTS RECORDS
DATE
12/15/86
02/01/87
02/05/87
02/10/87
02/15/87
02/15/87
02/20/87
02/20/87
02/21/87
02/21/87
02/21/87
03/15/87
05/15/87
05/15/87
05/15/87
05/15/87
STAGE
TYPE
OF
OF
OF
PRODUCTION
INPUT
UNITS
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
H
H
H
H
H
H
E
G
E
E
G
H
E
G
H
K
INPUT NAHE
NUHBER
PICKUP TRUCK 3/4 TON
PLOHING
6
FT
DISKING
OFFSET
DISKING - TANDEH 6 ROH
DISKING
OFFSET
PICKUP TRUCK 3/4 TON
SEED
KLEIN.
CUSTOM PLANTING
NITROGEN FERT
PHOSPHORUS FERT
FERTILIZER APPL.
PICKUP TRUCK 3/4 TON
BANVEL
HERBICIDE APPL.
PICKUP TRUCK 3/4 TON
PASTURE
5.0000
1.0000
1.0000
1.0000
1.0000
5.0000
.8000
1.0000
30.0000
30.0000
1.0000
5.0000
4.0000
1.0000
5.0000
1.0000
CASH
NON
CASH
FIXED LANDLORD
O
R
SHARE
VARI.
C
C
C
C
C
V
V
V
V
V
C
C
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
'■^k
Information presented Is prepared solely as a general guide and is not Intended to reoognize or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
steff members of the Texas Agricultural Extension Service and approved for publication.
C14e38
Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987,
B-124KC14)
KLEINGRASS PASTURE, DRYLAND
Texas Coastal Bend District
1987 Projected Costs and Returns per Acre
GROSS INCOME Description
SSSBBBSSSSSBSSBSSSSSSESSSSSS
Quantity
KLEINGRASS SEED
Unit
ssss
30.000
lb.
$ / Unit
To t a l
:SSSSBSBSSS
SSSSSSSSS
5.7500
172.50
ssss:
Total GROSS Income
ssssbsss:
172.50
VARIABLE COST Description
Quantity
PREHARVEST
NITROGEN
PHOSPHORUS
FERTILIZER APPL.
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
60.000
30.000
1.000
0.876
Unit
lb.
lb.
acre
Acre
Acre
Hour
$ / Unit
sssssssss
Tc3tal
SSSSI
.200
.250
2.750
12.00
7.50
2.75
1.99
0.62
4.60
5.251
Total PREHARVEST
Interest
HARVEST
COMBINING
Your
Estimate
29.47
OC Borrowed
11.558
Dol .
0.120
1.39
1.000
acre
22.750
22.75
Total HARVEST
ssss:
Total VARIABLE COST
53.60
B r e a k - E v e n P r i c e , To t a l V a r i a b l e C o s t
1.78 per lb. of KLEINGRASS SEED
GROSS INCOME minus VARIABLE COST
FIXED COST Description
Machinery and Equipment
Land
Perennial Crop
118.90
Unit
Acre
Acre
Acre
Total FIXED Cost
B r e a k - E v e n P r i c e , To t a l C o s t $
22.75
To t a l
8.06
8.00
13.65
29.70
2.77 per lb. of KLEINGRASS SEED
Total of ALL Cost
83.31
NET PROJECTED RETURNS
89. 19
Information presented is prepared solely as a general guide and Is not intended to recognize or predict the eosts
and returns from any one particular farm or ranch operation. These projections were collected and developed by
steff members of the Texas Agricultural Extension Service and approved for publication.
C14.39
Projections for Planning Purposes Only
Not to be Used without Updating after April 23, 1987.
D AT E S TA G E
OF
PRODUCTION
09/15/87 HARVEST
D AT E
TYPE
OF
OF
PRODUCTION
10/15/86 PREHARVEST
02/15/87 PREHARVEST
04/15/87 PREHARVEST
04/15/87 PREHARVEST
04/15/87 PREHARVEST
04/15/87 PREHARVEST
06/15/87 PREHARVEST
07/15/87 PREHARVEST
09/15/87 HARVEST
09/15/87
09/15/87
NAHE
NUMBER
TYPE
OF
PER
UNITS
KLEINGRASS SEED
INPUT
NAHE
NUHBER
OF
UNITS
PICKUP TRUCK
H PICKUP TRUCK
H PICKUP TRUCK
E NITROGEN
E PHOSPHORUS
G FERTILIZER APPL.
H PICKUP TRUCK
M SHRED STALKS
G COMBINING
K PASTURE
L KLEINGRASS
1HEAD
30.0000
INPUT
H
1HEIGHT
OF
PROD.
A
S TA G E
PRODUCT
3/4 TON
3/4 TON
3/4 TON
FERT
FERT
3/4 TON
GRASS
ESTABL.
5.0000
5.0000
5.0000
60.0000
30.0000
1.0000
5.0000
1.0000
1.0000
1.0000
1.0000
B-1241(C14)
CASH LANDLORD BREAK
NON
SHARE
EVEN
CASH
PROD.
.0000 C
.00
Y
CASH FIXED LANDLORD
NON
O
R
SHARE
CASH VARI.
C
C
C
V
V
V
C
C
V
V
F
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
-^\
Information presented is prepared solely as a general guide and is not Intended to recognize or predict the oosts
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.
C14.40
CROP PRODUCTS REPORT
April 23, 1987
Crop Product Name
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
Price
per
Unit
1.8300
.5100
75.OOOO
1.2100
.2715
2.0300
3.4000
6.0000
2.OOOO
60.0000
50.0000
5.7500
27.OOOO
2.2000
3.3000
3.0000
7.0000
6.5000
Unit
of
Mes.
Weight
per
Unit
bu.
lb.
ton
bu.
lb.
cwt.
bu.
AUM
bale
ton
ton
lb.
cwt.
bu
cwt
cwt.
bu.
cwt.
56.OOOO
1.0000
2000.0000
56.OOOO
1.OOOO
100.0000
60.0000
.0000
60.0000
2000.0000
2000.0000
1.0000
100.0000
56.0000
100.0000
100.0000
60.0000
100.0000
Cash
Flow
Row
20
20
20
20
20
21
22
22
20
20
20
20
20
23
23
21
20
22
Information presented is prepered 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 ooilooted and developed by
staff members of the Texes Agricultural Extension Service and approved for publication.
C14.41
TRACTORS, IMPLEMENTS AND EQUIPMENT
APRIL 23, 1987
DESCRIPTION
TRACTOR
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
(MI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT MARKET VALUE
($)
LEASE 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 MI)
REPAIR COEFFICIENT ffl
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
&
H
CALC.
TRACTOR
100 HP
( f fl , f fl )
LEASE CALC. (HOUR,YEAR)
TRACTOR
TRACTOR
125 HP
TRACTOR
TRACTOR
150 HP
TRACTOR
TRACTOR
225 HP
TRACTOR
TRACTOR
40 HP
TRACTOR
75 HP
100
125
150
225
40
75
12000
12000
12000
12000
12000
12000
DI
DI
DI
DI
DI
DI
12000
12000
12000
12000
12000
12000
350
400
600
300
350
400
36000
42900
50700
85700
13800
24000
38
38
38
38
38
38
32400
38610
45630
77130
12420
21600
.029
.029
.029
.029
.029
.029
.68
7
1.5
.92
.68
7
1.5
.92
.68
7
1.5
.92
.68
7
1.5
.92
.68
7
1.5
.92
.68
7
1.5
.92
C
2
C
2
C
2
C
2
C
2
C
2
IHPLEMENT
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 HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (KR)
ANNUAL USE BASE (HR OR MI)
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R
TRACTOR
IMPLEMENT
BEDDER
13.5 FT
75
IHPLEMENT
BEDDER
18 FT
75
IMPLEMENT
IMPLEMENT
BEDDER BROADCAST SEEDER
20 FT
115
35
IHPLEHENT
CHISEL
12 FT
50
CHISEL
20 FT
80
2000
2000
2000
1000
2000
2000
2000
2000
2000
1000
2000
2000
150
4.5
80
100
4.5
18
80
100
4.5
20
80
50
4
30.
67
50
4.5
12
80
50
4.5
20
80
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
2645
1725
3335
2070
2875
5405
10
10
10
10
16
16
2358
1380
2933
1840
2530
4830
.364
.364
.364
.777
.364
.364
.6
10
1.3
.6
10
1.3
.6
10
1.3
.6
7
1.4
.6
8
1.3
.6
10
1.3
.885
.885
.885
.885
.885
.885
C
C
2
C
C
2
C
C
2
C
C
2
C
C
2
C
C
2
13.5
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 projeotions were collected and developed by
steff members of the Texas Agricultural Extension Service and approved for publication.
C14.42
DESCRIPTION
FIRST NAME
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
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
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 HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
IMPLEHENT
IHPLEHENT
COMBINE
PEANUT
IHPLEHENT
CULTIPACKER
30
IHPLEHENT
CULTIVATOR
1 ROH
IHPLEMENT
CULTIVATOR
13.3 FT
IMPLEHENT
CULTIVATOR
20 FT
CULTIVATOR
ROLLING
2000
50
30
75
115
50
2000
2000
2000
2000
2000
2000
2000
2000
2000
2000
2000
100
2.5
6.3
60
100
5
10
80
100
5
150
5
18.0
13.3
60
3.5
80
80
125
5
20
80
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
14375
1955
2990
4370
10
10
10
2933
12650
1783
1.1
1.2
345
10
345
2760
10
10
3910
2524
.380
.364
.364
.64
10
1.4
.6
10
1.3
.364
.364
.6
10
1.3
.885
.885
.6
10
1.3
C
C
2
C
C
2
.885
.885
C
C
2
C
C
2
IMPLEMENT
IMPLEHENT
DIGGER
PEANUT
364
.6
10
1.3
885
C
C
2
IHPLEMENT
DISK
4 ROH
.6
10
1.3
.885
C
C
2
IHPLEHENT
DISK
6 ROH
IMPLEMENT
DISK
OFFSET
12.7
80
IMPLEHENT
DISK
TANDEH
DISK - TANDEH
2 ROH
25
40
85
63
60
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
3795
3680
1.1
1.2
1.1
1.2
1.1
1.2
10
10
4485
9660
4370
1668
3450
10
10
10
10
3335
4025
8625
3910
1438
.222
.364
.364
.6
10
1.4
.6
8
1.3
.364
.364
.364
.6
10
1.3
.6
10
1.3
.6
8
1.3
.6
8
1.3
.885
.885
.885
.885
C
C
2
C
C
2
.885
.885
C
C
2
13.3
C
C
2
13.3
C
C
2
j ^ N
Information presented is prepared solely as a general guide end is not intended to recognize or predict the eosts
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.
C14.43
30
C
C
2
DESCRIPTION
FIRST NAME
QUALIFYING NAME
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR MI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( X )
CURRENT MARKET VALUE ($)
L E A S E PAY H E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H C A L C . ( f fl , f fl )
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
FIRST NAME
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(MI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARM 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)
IHPLEMENT
IMPLEHENT
DISK - TANDEM
6 ROH
IHPLEMENT
DRILL
10 FT
90
IMPLEMENT
DRILL
11 FT
IMPLEMENT
IMPLEHENT
FERT. SPREADER FIELD CULTIVATOR FIELD CULTIVATOR
20 FT
24 FT
6 ROH
35
40
20
2000
135
115
1000
1000
1200
2000
2000
2000
1000
1000
1200
2000
2000
100
4.5
20
83
50
4
11.
72
50
4
11.
72
80
5
125
5
24
80
50
5
20
80
1.1
1.2
1.1
1.2
1.1
1.2
8625
5054
5060
10
10
10
7705
4600
4543
.364
.777
.777
.6
8
1.3
.6
10
1.4
.6
10
1.4
.885
.885
.885
C
C
2
C
C
2
IMPLEHENT
IHPLEMENT
HERB.. APPLICATOR
MOLDBOARD PLOH
C
C
2
IMPLEMENT
20 FT
20.0
72
1.1
1.2
1
100
1
1.1
1.2
1.1
1.2
6900
5750
.934
1
10
1.4
1
C
C
2
IMPLEHENT
MOLDBOARD PLOH
6 FT
10
10
6500
5175
364
.6
10
1.3
885
C
C
2
.364
IMPLEHENT
PICKER HHEELS
.6
8
1.3
.885
C
C
2
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
1.1
1.2
1.1
1.2
2070
6325
7935
1955
2760
10
16
16
10
10
1840
5750
7130
1783
2530
1.1
1.2
575
10
575
.934
.364
.364
.364
.777
.777
.6
10
1.4
.6
10
1.3
.6
8
1.3
.6
10
1.3
.6
10
1.4
.6
10
1.4
.885
.885
.885
.885
.885
.885
20.0
C
C
2
C
C
2
C
C
2
C
C
2
13.5
60
C
C
2
Information presented is prepared solely as a general guide and Is not Intended to reoognlze or predict the eosts
and returns from any one particular farm or ranch operation. These project Ions were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C14.44
C
C
2