B-124KC04)
Projections for Planning Purposes Only
Not to be Used without Updating after January 26, 1988
WHEAT PRODUCTION, CONTINUOUS
N o r t h C e n t r a l Te x a s D i s t r i c t ( 4 )
1988 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY PMT WHEAT
WHEAT
Quantity
35.000
40.000
Unit
BBSS
bu
bu.
$ / Unit
ss:
1.8400
2.1200
Your
Estimate
SSSSBSSSB
64.40
84.80
149.20
Total GROSS Income
VARIABLE COST Description
PREHARVEST
FERT. 18-46-0
DRY FERT. RIG
SEED WHEAT
HERB, PRE-EMERGE
INSECT. GREENBUG
FERT. 32-0-0
LIQUID FERT. RIG
INSECT. GREENBUG
ACR VARIABLE CST
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
CUSTOM COMBINING
CUSTOM HAULING
Quantity
100.000
1.000
90.000
1.000
1.000
225.000
1.000
1.000
0.379
0.959
Unit
lb.
acre
lb.
acre
acre
lb.
acre
acre
acre
Acre
Acre
Hour
$ / Unit
.115
2.000
.160
5.250
2.630
.057
2.000
2.630
12.370
5.001
To t a l
11.50
2.00
14.40
5.25
2.63
12.87
2.00
2.63
4.69
3.53
2.25
4.80
68.55
1.000
40.000
acre
bu.
14.000
. 140
14.00
5.60
19.60
Total HARVEST
Interest
To t a l
OC Borrowed
48.816
Dol.
0.109
5.32
Total VARIABLE COST
93.47
GROSS INCOME minus VARIABLE COST
55.73
Unit
FIXED COST Description
To t a l
BBSS
SSBDECOBSSCSSCSSaSSSSSSSCSBSSSBS:
acre
acre
Acre
Acre
ACR FIXED COST
ACR LAND RENT
Machinery and Equipment
Land
5.49
9.48
16.61
25.00
56.58
To t a l F I X E D C o s t
150.05
To t a l o f A L L C o s t
-0.85
NET PROJECTED RETURNS
Information presented Is prepared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.25
B-124KC04)
Projections for Planning Purposes Only
Not to be Used without Updating after January 26, 1988.
DATE
STAGE
OF
PRODUCTION
06/14/88 HARVEST
07/14/88 HARVEST
DATE
STAGE
OF
PRODUCTION
06/15/87 PREHARVEST
08/15/87 PREHARVEST
09/15/87 PREHARVEST
10/10/87 PREHARVEST
10/10/87 PREHARVEST
10/15/87 PREHARVEST
10/20/87 PREHARVEST
10/20/87 PREHARVEST
10/20/87 PREHARVEST
12/15/87 PREHARVEST
12/15/87 PREHARVEST
03/09/88 PREHARVEST
03/09/88 PREHARVEST
03/14/88 PREHARVEST
05/30/88 PREHARVEST
05/30/88 PREHARVEST
05/30/88 PREHARVEST
05/31/88 HARVEST
05/31/88 HARVEST
05/31/88
TYPE
OF
NUHBER
PRODUCT NAME
A
TYPE
40.0000
35.0000
HHEAT
DEFICIENCY PHT HHEAT
INPUT NAHE
NUMBER
OF
UNITS
INPUT
H
H
H
E
H
H
E
E
H
E
H
E
E
E
E
E
G
G
K
HEAD
CASH LANDLORD BREAK
NON
SHARE
EVEN
CASH
PROD.
rrmnasaiiBBBaB
OF
H
PER
UNITS
PROD.
A
HEIGHT
OF
DISCING OFFSET
D I S C I N G TA N D E H
D I S C I N G TA N D E H
DRY FERT. RIG
FERT. 18-46-0
D I S C I N G TA N D E H
DRILLING
SEED HHEAT
HERB, PRE-EHERGE HHEAT
SPRAYING
INSECT. GREENBUG
LIQUID FERT. RIG
FERT. 32-0-0
INSECT. GREENBUG
ACR VARIABLE CST
ACR FIXED COST
ACR LAND RENT
CUSTOH COMBINING KHEAT
CUSTOH HAULING HHEAT
CASH RENT CROPLAND
1.0000
1.0000
1.0000
1.0000
100.0000
1.0000
1.0000
90.0000
1.0000
1.0000
1.0000
1.0000
225.0000
1.0000
.3793
.3793
.3793
1.0000
40.0000
1.0000
.0000 C
.0000 C
CASH
NON
CASH
33.00
33.00
N
N
FIXED 1LANDLORD
O
R
SHARE
VARI.
.00
.00
.00
.00
C
V
C
C
V
V
C
V
33.00
C
C
C
C
C
C
C
C
V
V
V
F
F
V
V
F
33.00
33.00
33.00
.00
.00
.00
.00
.00
.00
.33
.33
.33
33.00
33.00
.00
^
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.26
\
B-124KC04)
Projections for Planning Purposes Only
Not to be Used without Updating after January 26, 1988,
WHEAT PRODUCTION AFTER ROW CROP
N o r t h C e n t r a l Te x a s D i s t r i c t ( 4 )
1988 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY PMT WHEAT
WHEAT
Quantity
35.000
40.000
Unit
bu
bu.
$_/
Unit
1.8400
2.1200
PREHARVEST
FERT. 18-46-0
DRY FERT. RIG
SEED WHEAT
HERB, PRE-EMERGE
INSECT. GREENBUG
FERT. 32-0-0
INSECT. GREENBUG
LIQUID FERT. RIG
ACR VARIABLE CST
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
CUSTOM COMBINING
CUSTOM HAULING
Quantity
100.000
1.000
90.000
1.000
1.000
225.000
1.000
1.000
0.379
1.002
Unit
lb.
acre
lb.
acre
acre
lb.
acre
acre
acre
Acre
Acre
Hour
$ / Unit
. 115
2.000
.160
5.250
2.630
.057
2.630
2.000
12.370
5.001
SSBSBBSBS
64.40
84.80
To t a l
11.50
2.00
14.40
5.25
2.63
12.87
2.63
2.00
4.69
3.35
1.96
5.01
68.29
1.000
40.000
acre
bu.
14.000
.140
14.00
5.60
19.60
Total HARVEST
Interest - OC Borrowed
Yo u r
Estimate
149.20
Total GROSS Income
VARIABLE COST Description
To t a l
45.826
Dol .
0. 109
5.00
Total VARIABLE COST
92.89
GROSS INCOME minus VARIABLE COST
56.31
Unit
FIXED COST Description
BSBBBSBBSBSSBBSBSSSSSBSSSBSSSSSSS
acre
acre
Acre
Acre
ACR FIXED COST
ACR LAND RENT
Machinery and Equipment
Land
To t a l
===========
5.49
9.48
18.96
25.00
BSBSBBBBSBB
58.93
Total FIXED Cost
151.82
Total of ALL Cost
-2.62
NET PROJECTED RETURNS
Information presented Is prepared solely as a general guide and is not Intended to reeognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.27
Projections for Planning Purposes Only B-1241(C04)
Not to be Used without Updating after January 26, 1988.
DATE
STAGE
TYPE
OF
OF
OF
PROD.
UNITS
PRODUCTION
06/14/88 HARVEST
07/14/88 HARVEST
DATE
A
A
STAGE
TYPE
OF
OF
PRODUCTION
08/20/87 PREHARVEST
0 8 / 2 5 / 8 7 PREHARVEST
0 9 / 2 0 / 8 7 PREHARVEST
10/10/87 PREHARVEST
10/10/87 PREHARVEST
10/15/87 PREHARVEST
10/20/87 PREHARVEST
10/20/87 PREHARVEST
10/20/87 PREHARVEST
12/15/87 PREHARVEST
12/15/87 PREHARVEST
03/09/88 PREHARVEST
03/09/88 PREHARVEST
03/09/88 PREHARVEST
05/30/88 PREHARVEST
05/30/88 PREHARVEST
05/30/88 PREHARVEST
05/31/88 HARVEST
05/31/88 HARVEST
07/14/88
PRODUCT NAHE
KHEAT
DEFICIENCY PHT
H
H
H
E
H
H
E
E
H
E
H
E
E
E
E
E
G
G
K
CASH LANDLORD BREAK
NONSHARE
EVEN
PROD.
HEAD CASH
NUMBER
INPUT NAHE
PER
.0000 C
.0000 C
40.0000
35.0000
HHEAT
OF
UNITS
INPUT
H
HEIGHT
NUMBER
SHREDDING
STALK
DISCING
TANDEH
DISCING
OFFSET
DRY FERT. RIG
FERT. 18-46-0
DISCING
TANDEH
DRILLING
SEED HHEAT
HERB, PRE-EHERGE HHEAT
SPRAYING
INSECT. GREENBUG
LIQUID FERT. RIG
FERT. 32-0-0
INSECT. GREENBUG
ACR VARIABLE CST
ACR FIXED COST
ACR LAND RENT
CUSTOH COMBINING HHEAT
CUSTOH HAULING
KHEAT
CASH RENT
CROPLAND
1.0000
1.0000
1.0000
1.0000
100.0000
1.0000
1.0000
90.0000
1.0000
1.0000
1.0000
1.0000
225.0000
1.0000
.3793
.3793
.3793
1.0000
40.0000
1.0000
33.00
33.00
N
N
CASH FIXED LANDLORD
NON
O
R
SHARE
CASH VARI.
.00
.00
.00
.00
C
V
C
C
V
V
C
V
33.00
C
C
C
C
C
C
C
C
V
V
V
F
F
V
V
F
33.00
33.00
.00
.00
.00
.00
.00
.00
.00
33.00
33.00
33.00
33.00
33.00
.00
Information presented Is prepared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.28
B-124KC04)
Projections for Planning Purposes Only
Not to be Used without Updating after January 26, 1988,
WHEAT PRODUCTION, CONTINUOUS WITH GRAZING
N o r t h C e n t r a l Te x a s D i s t r i c t ( 4 )
1988 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY PMT WHEAT
WEIGHT GAIN STOCKERS
WHEAT
Quantity
35.000
125.000
40.000
Unit
bu
lb.
bu.
$ / Unit
1.8400
0.2500
2.1200
VARIABLE COST Description
PREHARVEST
FERT. 18-46-0
FERT. 34-0-0
DRY FERT. RIG
SEED WHEAT
INSECT. GREENBUG
FERT. 32-0-0
LIQUID FERT. RIG
INSECT. GREENBUG
ACR VARIABLE CST
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
CUSTOM COMBINING
CUSTOM HAULING
Quantity
100.000
100.000
1.000
90.000
1.000
225.000
1.000
1.000
0.379
0.657
Unit
lb.
lb.
acre
lb.
acre
lb.
acre
acre
acre
Acre
Acre
Hour
$ / Unit
.115
.071
2.000
.160
2.630
.057
2.000
2.630
12.370
5.002
64.40
31.25
84.80
To t a l
11.50
7.12
2.00
14.40
2.63
12.87
2.00
2.63
4.69
2.18
1.30
3.29
66.61
1.000
40.000
acre
bu.
14.000
.140
14.00
5.60
19.60
Total HARVEST
/0$^S
Your
Estimate
180.45
Total GROSS Income
Interest
Interest
To t a l
OC Borrowed
Positive Cash
47.219
-1.435
Dol.
Dol .
0.109
0.053
5. 15
-0.08
Total VARIABLE COST
91.28
GROSS INCOME minus VARIABLE COST
89.17
Unit
FIXED COST Description
acre
acre
Acre
Acre
ACR FIXED COST
ACR LAND RENT
Machinery and Equipment
Land
To t a l
5.49
9.48
11.08
25.00
Total FIXED Cost
51.05
Total of ALL Cost
142.33
38. 12
NET PROJECTED RETURNS
Information presented Is prepared solely as a general guide and Is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.29
Projections for Planning Purposes Only
Not to be Used without Updating after January 26, 1988.
D AT E S TA G E
OF
PRODUCTION
02/29/88 GRAZING
06/14/88 HARVEST
06/14/88 HARVEST
D AT E
S TA G E
OF
PRODUCTION
TYPE
PRODUCT NAHE
O
F
A
A
TYPE
OF
PER
UNITS
PROD.
A
HEIGHT
NUMBER
OF
HEIGHT GAIN
DEFICIENCY PHT
KHEAT
STOCKERS
HHEAT
O
F
INPUT
.0000
.0000
.0000
125.0000
35.0000
40.0000
NUMBER
INPUT NAHE
HEAD
UNITS
H
H
H
E
E
H
E
H
E
H
E
E
E
E
E
G
G
K
DISCING
OFFSET
DISCING
TANDEH
DRY FERT. RIG
FERT. 18-46-0
FERT. 34-0-0
DRILLING
SEED HHEAT
SPRAYING
INSECT. GREENBUG
LIQUID FERT. RIG
FERT. 32-0-0
INSECT. GREENBUG
ACR VARIABLE CST
ACR FIXED COST
ACR LAND RENT
CUSTOH COMBINING KHEAT
CUSTOM HAULING
HHEAT
CROPLAND
CASH RENT
1.0000
1.0000
1.0000
100.0000
100.0000
1.0000
90.0000
1.0000
1.0000
1.0000
225.0000
1.0000
.3793
.3793
.3793
1.0000
40.0000
1.0000
CASH LANDLORD BRE,
NON
SHARE EVEI
CASH
PROI
N
C
C
.00 N
33.00 N
33.00 N
CASH FIXED LANDLORD
NON
O
R
SHARE
CASH VARI.
aaoaanan bctboctbobbibbbboco B B B B B
06/15/87 PREHARVEST
07/15/87 PREHARVEST
08/15/87 PREHARVEST
08/15/87 PREHARVEST
08/15/87 PREHARVEST
09/01/87 PREHARVEST
09/01/87 PREHARVEST
12/15/87 PREHARVEST
12/15/87 PREHARVEST
03/09/88 PREHARVEST
03/09/88 PREHARVEST
03/14/88 PREHARVEST
05/30/88 PREHARVEST
05/30/88 PREHARVEST
05/30/88 PREHARVEST
05/31/88 HARVEST
05/31/88 HARVEST
05/31/88
B-1241(C04)
.00
.00
.00
C
C
V
V
C
V
C
V
33.00
C
C
C
C
C
C
C
C
V
V
V
F
F
V
V
F
33.00
33.00
33.00
33.00
33.00
33.00
33.00
33.00
33.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and Is not Intended to reeognise 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.
C4.30
B-124KC04)
Projections for Planning Purposes Only
Not to be Used without Updating after January 26, 1988,
WHEAT PRODUCTION, GRAZING ONLY
N o r t h C e n t r a l Te x a s D i s t r i c t ( 4 )
1988 Projected Costs and Returns per Acre
J^N
GROSS INCOME Description
Quantity
WEIGHT GAIN STOCKERS
225.000
Unit
lb.
$ / Unit
0.2500
ssssssss===s===sssssssssssssssssr
Quantity
PREHARVEST
FERT. 18-46-0
FERT. 34-0-0
DRY FERT. RIG
SEED WHEAT
INSECT. GREENBUG
FERT. 32-0-0
LIQUID FERT. RIG
INSECT. GREENBUG
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
100.000
100.000
1.000
90.000
1.000
225.000
1.000
1.000
0.657
Unit
lb.
lb.
acre
lb.
acre
lb.
acre
acre
Acre
Acre
Hour
$ / Unit
.115
.071
2.000
.160
2.630
.057
2.000
2.630
5.002
sssssssss
56.25
To t a l
11.50
7.12
2.00
14.40
2.63
12.87
2.00
2.63
2.18
1.30
3.29
61.92
Total PREHARVEST
Interest - OC Borrowed
Your
Estimate
56.25
Total GROSS Income
VARIABLE COST Description
To t a l
*
53.260
Dol .
0.109
5.81
67.73
Total VARIABLE COST
- 11 . 4 8
GROSS INCOME minus VARIABLE COST
Unit
FIXED COST Description
Acre
Acre
Machinery and Equipment
Land
To t a l
11.08
25.00
36.08
Total FIXED Cost
Total of ALL Cost
103.80
NET PROJECTED RETURNS
-47.55
/#*V
Information presented Is prepared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.31
Projections
for
Planning
Purposes
Only
Not to be Used without Updating after January 26, 1988.
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
HEIGHT GAIN
02/29/88 GRAZING
DATE
STAGE
OF
PRODUCTION
TYPE
OF
INPUT
NUMBER
O
F
UNITS
PRODUCT NAHE
STOCKERS
INPUT NAHE
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
H
H
H
E
E
H
E
H
E
H
E
E
K
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
225.0000
.0000 N
.00 N
NUMBER CASH FIXED LANDLORD
OF NON- OR SHARE
U N I T S C A S H VA R I .
BBBB
06/15/87
07/15/87
08/15/87
08/15/87
08/15/87
09/01/87
09/01/87
12/15/87
12/15/87
03/09/88
03/09/88
03/14/88
05/31/88
B-1241(C04)
IBBBC BBBBB BBBBB BBBBBBBB
OFFSET
DISCING
DISCING
TANDEH
DRY FERT. RIG
FERT. 18-46-0
FERT. 34-0-0
DRILLING
SEED HHEAT
SPRAYING
INSECT. GREENBUG
LIQUID FERT. RIG
FERT. 32-0-0
INSECT. GREENBUG
CASH RENT
CROPLAND
1.0000
1.0000
1.0000
100.0000 C
100.0000 C
1.0000
90.0000
C
1.0000
1.0000 C
1.0000
225.0000 C
1.0000 C
1.0000
C
V
V
V
V
V
.00
.00
.00
33.00
33.00
.00
V
.00
.00
33.00
.00
33.00
33.00
F
.00
" ■ ^
Information presented Is prepared solely as a general guide and Is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.32
B-124KC04)
Projections for Planning Purposes Only
Not to be Used without Updating after January 26, 1988.
SPANISH PEANUTS, DRYLAND, SOLID PLANT
N o r t h C e n t r a l Te x a s D i s t r i c t ( 4 )
1988 Projected Costs and Returns per Acre
GROSS INCOME Description
Quantity
Unit
1200.000
PEANUTS
lb.
To t a l
$ / Unit
372.00
0.3100
372.00
Total GROSS Income
VARIABLE COST Description
Quantity
PREHARVEST
COVER CROP
NITROGEN*
PHOSPHORUS*
POTASSIUM
FERTILIZER APPL.
HERBICIDE
SEED
INSECTICIDE
FOLIAR FUNGICIDE
FOLIAR FUNGICIDE
INSECTICIDE
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
- Other
40.000
15.000
30.000
15.000
1.000
1.000
45.000
1.500
1.000
1.000
0.500
4.281
1.000
Unit
$ / Unit
lb.
lb.
lb.
lb.
appl
acre
lb.
appl
appl
appl
appl
Acre
Acre
Hour
Hour
To t a l
5.20
3.30
6.90
1.50
2.00
4.25
33.30
9.00
5.25
5.25
3.00
8.53
4.44
21.41
5.00
.130
.220
.230
.100
2.000
4.250
.740
6.000
5.250
5.250
6.000
5.000
5.000
118.33
Total PREHARVEST
HARVEST
DRYING
Fuel & Lube
Machinery
Repairs
Machinery
Labor
Machinery
0.600
ton
Acre
Acre
Hour
1.701
20.000
12.00
2.43
3.07
8.51
5.000
Total HARVEST
Interest
Interest
Your
Estimate
26.01
OC Borrowed
Positive Cash
77.562
-0.465
Dol.
Dol .
8.14
-0.02
0.105
0.052
152.45
Total VARIABLE COST
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
0.12 per lb. of PEANUTS
219.55
GROSS INCOME minus VARIABLE COST
Unit
FIXED COST Description
lb.
Acre
Acre
QUOTA COST PEANUTS
Mach-I nery and Equipment
Land
24.00
71.37
25.00
SBSBSSSSSSB
120.37
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
0.22 per lb. of PEANUTS
272.82
Total of ALL Cost
99.18
NET PROJECTED RETURNS
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.33
B-124KC04)
Projections for Planning Purposes Only
Not to be Used without Updating after January 26, 1988
D AT E S TA G E
OF
PRODUCTION
11/15/88 HARVEST
D AT E
TYPE
OF
OF
PRODUCTION
12/01/87 PREHARVEST
12/01/87 PREHARVEST
03/15/88 PREHARVEST
04/10/88 PREHARVEST
04/15/88 PREHARVEST
04/15/88 PREHARVEST
04/15/88 PREHARVEST
04/15/88 PREHARVEST
04/30/88 PREHARVEST
05/05/88 PREHARVEST
05/05/88 PREHARVEST
05/05/88 PREHARVEST
05/10/88 PREHARVEST
06/10/88 PREHARVEST
06/10/88 PREHARVEST
06/30/88 PREHARVEST
07/10/88 PREHARVEST
07/20/88 PREHARVEST
07/20/88 PREHARVEST
08/10/88 PREHARVEST
08/10/88 PREHARVEST
08/25/88 PREHARVEST
08/25/88 PREHARVEST
09/15/88 PREHARVEST
09/15/88 PREHARVEST
11/10/88 HARVEST
11/10/88 HARVEST
11/10/88 HARVEST
11/15/88 HARVEST
11/16/88
NUHBER
TYPE
OF
PER
UNITS
HEAD
1200.0000
PEANUTS
COVER CROP
DRILLING
PLOHING
DISCING-TANDEH
NITROGEN*
PHOSPHORUS*
POTASSIUH
FERTILIZER APPL.
QUOTA COST
HERBICIDE
DISC & SPRAY
LABOR
DISCING/BEDDING
SEED
PLANTING
PICKUP TRUCK
CULTIVATING
INSECTICIDE
SPRAYING
FOLIAR FUNGICIDE
SPRAYING
FOLIAR FUNGICIDE
SPRAYING
INSECTICIDE
SPRAYING
DIGGING
COMBINING
TRAILER
DRYING
LAND CHARGE
.001) 0
NUMBER 1CASH
OF
1NON
U N I T S ICASH
INPUT NAHE
INPUT
E
H
H
H
E
E
E
G
E
E
H
H
H
E
M
H
H
E
H
E
H
E
H
E
H
H
H
D
G
K
HEIGHT
OF
PROD.
A
S TA G E
PRODUCT NAHE
GRAIN
13 FT
PEANUTS
PREHERGE
PEANUT
ROLLING
PEANUT
PEANUT
PEANUTS
PEANUTS
PEANUT
PEANUTS
CROPS
40.0000
1.0000
1.0000
1.0000
15.0000
30.0000
15.0000
1.0000
1200.0000
1.0000
1.0000
1.0000
1.0000
45.0000
1.0000
40.0000
1.0000
1.5000
1.0000
1.0000
1.0000
1.0000
1.0000
.5000
1.0000
1.0000
1.0000
.0030
.6000
1.0000
CASH LANDLORD BREAK
NON- SHARE EVEN
CASH
PROD.
C
.00
Y
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
C
C
C
C
C
V
V
V
V
F
V
c
V
c
V
c
V
c
V
c
V
c
V
c
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and Is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.34
1»r^i!\
CROP PRODUCTS REPORT
January 26, 1988
if**\
Crop Product Name
================ S B S B B S S S S
CORN
COTTON LINT
COTTONSEED
DEFICIENCY PMT
CORN
DEFICIENCY PMT
COTTON
DEFICIENCY PMT
SORGHUM
DEFICIENCY PMT
WHEAT
COTTON
DIVERSION PMT
DIVERSION PMT
WHEAT
HAY
ALFALFA
HAY
BERMUDA
HAY
SORGHUM
PASTURE
SORGHUM
WEIGHT GAIN
STOCKERS
WHEAT
Price
per
Unit
Unit
of
Mes.
sssssssssssss ssss
1.8900
.5800
80.0000
.9700
.1500
1.8300
1.8400
.0000
.0000
3.0000
2.0000
2.0000
13.5000
2.8200
.2500
2.1200
Weight
per
Unit
SSBBSBSBSBSSS
bu.
lb.
ton
bu
lb
cwt
bu
lb.
bu
bale
bale
bale
AUM
cwt
lb.
bu.
56.0000
1.0000
2000.0000
56.OOOO
1.OOOO
100.0000
60.0000
1.OOOO
60.0000
67.0000
67.0000
67.0000
.0000
100.0000
1.OOOO
60.0000
Cash
Flow
Row
==== =
20
20
21
23
23
23
23
23
23
20
20
20
20
20
21
20
Information presented Is prepared solely as a general guide and Is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.35
TRACTORS, IMPLEMENTS AND EQUIPMENT
JANUARY 26, 1988
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HRORHI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARM HIRED LABOR
(KR)
OFF FARH PARTS & LABOR ($)
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 CALC. (#1,02)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(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
($)
SALVAGE VALUE
(X)
CURRENT MARKET VALUE
($)
LEASE PAYMENT
<$)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(KR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT 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)
TRACTOR
TRACTOR
TRACTOR
TRACTOR
IHPLEHENT
TRACTOR
TRACTOR
IOO HP
IOO
12000
DI
12000
TRACTOR
125 HP
125
12000
DI
12000
TRACTOR
150 HP
150
12000
DI
12000
TRACTOR
40 HP
40
12000
DI
12000
TRACTOR
75 HP
75
12000
DI
12000
ANHYDROUS RIG
520
400
530
350
400
39300
24900
40
4.0
20
80
8
1.1
1.2
1
100
1
46900
54800
14400
38
38
38
38
35370
42210
49320
12960
22410
.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
C
2
C
2
C
2
C
2
C
2
IHPLEHENT
IHPLEHENT
DRY FERT. RIG
IHPLEHENT
IHPLEHENT
GRAIN DRILL
IHPLEHENT
HARROH LIQUID FERT . RIG
30
51
60
30
2000
1200
2500
2000
2000
1200
2500
40
6.0
50
80
15
1.1
1.2
1
100
1
60
5.0
22
70
8.5
1.1
1.2
100
4.5
5500
3000
10
10
4950
2700
.777
.364
.60
10
1.4
.60
10
1.3
.885
.885
C
C
2
D
C
2
C
C
1
38
80
9
1.1
1.2
2000
IHPLEHENT
HOLDBOARD PLOH
70
OFFSET DISC
13 FT.
57
2500
2500
2000
2500
2500
100
6.0
50
80
8
1.1
1.2
1
100
1
100
4
5.3
80
1.1
1.2
160
6
13
80
6.5
1.1
1.2
4250
8500
.
2.05
10
10
4000
8500
364
.6
.364
1.3
885
C
C
2
Information presented Is prepared solely as a general guide and Is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.36
104
2000
.60
10
1.3
.885
C
C
2
DESCRIPTION
J^ytTT-,
IHPLEHENT
It—I
f FIRST NAHE
V QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REMAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(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 ($)
S A LVA G E VA L U E ( X )
CURRENT HARKET VALUE ($)
L E A S E PAY H E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARH HIRED LABOR (HR)
OFF FARM PARTS & LABOR ($)
ON FARM OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR ffl
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( X )
CURRENT HARKET 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 ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
IHPLEMENT
IHPLEHENT
PEANUT COHBINE
PEANUT DIGGER
IHPLEHENT
PLANTER
6 ROH
IHPLEHENT
IHPLEHENT
ROLLER
ROLLING CULT.
6 ROH
SADDLE TANK
17
17
66
30
75
5
2000
2500
1200
2500
2500
1200
2000
2500
1200
2500
2500
1200
70
2.3
12
50
2
1.1
1.2
100
3.0
6.0
67
2.9
1.1
1.2
45
5
20
65
8
1.1
1.2
115
5
20
80
9
1.1
1.2
105
5.0
20
70
8
1.1
1.2
15000
3400
9000
7500
1000
10
10
10
10
15000
3060
8000
25
7.5
20
80
15
1.1
1.2
500
10
450
6750
10
900
.380
.222
.777
.364
.777
.64
10
1.4
.60
10
1.4
.60
10
1.4
.60
10
1.3
.60
10
1.4
.885
.885
.885
.885
.885
C
C
2
C
C
2
C
C
2
IHPLEHENT
IHPLEHENT
SHREDDER
4 ROH
IHPLEHENT
SPRAY RIG
364
.60
10
1.3
885
C
C
2
IHPLEHENT
TANDEH DISC
20 FT.
C
C
2
EQUIPHENT
C
C
2
EQUIPHENT
HAGON BULK HILK COOLER
HANURE
COOLER
STORAGE
40
30
85
30
2000
2000
2520
2500
10
2000
2000
2520
2500
10
35
5.0
14
80
8
1.1
1.2
50
8.0
20
80
15
1.1
1.2
280
4.5
20
80
10
1.1
1.2
100
5
8
1
1
1.1
1.2
1
30000
EL
30000
1
2000
5500
1000
11500
3500
12500
2600
10
900
10
10
4950
11500
16
3500
12500
2600
62.50
.230
.777
.364
.60
10
1.4
.60
10
1.4
.60
9
1.3
.885
.885
.885
C
C
2
C
C
2
C
C
2
.168
.6
5
1.4
.885
D
C
2
1
Information presented Is prepared solely as a general guide and Is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.37
2000
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (KR OR HI)
FUEL TYPE
REHAINING LIFE (HRORHI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POKER UNIT MULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARM PARTS & LABOR ($)
ON FARM OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H C A L C . ( f fl , f fl )
LEASE CALC. (HOUR,YEAR)
EQUIPMENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPMENT
EQUIPHENT
DIGGER/HAGON
SILAGE
FEED HILL
FEED SYSTEH
FEEDER
HECHANIC
FEEDERS
HOG
HAY RACKS
10
10
10
10
5
10
10
10
10
10
5
10
1
1
1
1
1
1
11000
14000
4485
6500
225
2750
11000
14000
4485
6500
225
2750
55
70
32.50
4.50
5.50
1
1
1
1
1
EQUIPHENT
EQUIPHENT
EQUIPHENT
HANURE SYSTEH
HILKING EQUIP.'
HILKING STALLS
HINERAL FEEDER
SPRA'fER
ST(JCK
TRAILER
STOCK
10
10
10
10
10
10
10
10
10
10
10
10
1
1
1
1
1
1
9400
24900
14085
90
800
1200
9400
24900
14085
90
800
1200
19
125
70
1
1
1
EQUIPHENT
20
20
EQUIPHENT
EQUIPHENT
^■^
Information presented Is prepared solely as a general guide and Is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Servloe and approved for publication.
C4.38
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUELTYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX ($)
ANNUALINSURANCE
($)
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
YEARSOHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
EQUIPHENT
EQUIPHENT
HATER SYSTEH
HATERERS
HOG
10
5
10
5
1
1
3850
20
3850
20
19
.39
1
1
Information presented Is prepared solely as a general guide and is not intended to recognise 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.
C4.39
OPERATING INPUT RESOURCES
January 26, 1988
Operating Input
================
ACR FIXED COST
ACR LAND RENT
ACR VARIABLE CST
BERMUDA SOD
BOAR FEED
BREEDING
DEFOLIANT
FEEDER PIGS
FERT. 10-34-0
FERT. 18-46-0
FERT. 32-0-0
FERT. 34-0-0
FERT. 82-0-0
FINISHING RATION
GRAIN MIX
GRAIN SUPPL.
HAY
HAY
HAY
HAY
HERB, BROADLEAF
HERB, FALL
HERB, GRASSES
HERB, PRE-EMERGE
HERB. PRE-EMERGE
HERB, PRE-EMERGE
HERB, PRE-EMERGE
HERB, PRE-EMERGE
HERB, YELLOW
INOCULANT
INSECT. BOLLWORM
INSECT. GREENBUG
INSECT. PLANTBUG
INSECT. SOIL
INSECT. THRIPS
INSECT. WEEVIL
MARKETING
MGMT. RECORDS
MILK REPLACER
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
PASTURE
PASTURE
PASTURE
PIG STARTER
PREDATOR CONTROL
ssssssss
DAIRY
Price
Unit
Unit
========
14.47
25.00
12.37
1.00
9.25
24.50
2.75
Measure
=======
acre
acre
acre
per
100
ALFALFA
BERMUDA
SORGHUM
BERMUDA
SORGHUM
BERMUDA
ALFALFA
BERMUDA
COTTON
SORGHUM
WHEAT
COTTON
.0975
.1150
.05725
.07125
.08675
8.90
6.80
6.80
3.00
4.50
3.00
3.00
2. 15
3.72
9.5
12.25
5.72
6.98
10.00
5.25
6.90
1.00
6.5
HOGS
COW-CALF
DAIRY
FARTOFIN
GOATS
HOGS
PIGS
SHEEP
STOCKER
BERMUDA
DAIRY
NATIVE
2.63
3.09
10.40
2.87
6.25
3.50
18
.68
10
15
37
10
.75
21
21
4
37.32
20
8.00
13.00
.35
of
Cash
Flow
Row
BBSS
bu.
cwt.
head
qt.
cwt.
lb.
lb.
lb.
lb.
lb.
cwt.
cwt.
cwt.
cwt.
cwt.
cwt.
cwt.
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
head
head
lb.
head
head
head
head
head
head
head
head
acre
acre
acre
cwt.
head
39
52
39
43
47
48
45
46
44
44
44
44
44
47
47
47
47
47
47
47
45
45
45
45
45
45
45
45
45
43
45
45
45
45
45
45
55
55
47
55
55
55
55
55
55
55
55
47
47
47
47
55
A
^
L
A**^l
Information presented is prepared solely as a general guide and Is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.40
Operating Input
================
PROTEIN SUPPL.
SALES COMMISSION
SALES COMMISSION
SALES COMMISSION
SALES COMMISSION
SALES COMMISSION
SALES COMMISSION
SALES COMMISSION
SALT
SALT & MINERALS
SEED ALFALFA
SEED CEREAL RYE
SEED CLOVER
SEED CORN
SEED COTTON
SEED FORAGE SORG
SEED RYEGRASS
SEED SORGHUM
SEED WHEAT
SORGHUM SILAGE
SOW FEED
SOW FEED
STOCKER STEERS
SUPPLEMENT
SUPPLIES
UTILITIES
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
WHEAT GRAZING
WHEAT GRAZING
ssssssss
BEEFCALF
CULL COW
DAIRY
GOATS
PIG
SHEEP
STOCKER
TREATED
GESTAT.
LACTAT.
DAIRY
COW-CALF
DAIRY
GOATS
HOGS
PIGS
SHEEP
SOWS
STOCKER
NOV-FEB
NOV-MAY
Price
per
Unit
SSSSSBBB
9.34
2.00
1.25
6.05
1.00
1.75
.60
2.00
5.30
7.93
2.30
. 13
.90
1.38
.60
.50
.22
.90
. 16
25
9.25
9.25
89
8.90
34.75
40
7
30
.80
.50
.80
1.0
6.50
2
31.25
56.25
Unit
of
Measure
sssssss
cwt.
CWt.
CWt.
head
head
head
head
cwt.
cwt.
cwt.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
ton
cwt.
cwt.
cwt.
cwt.
head
head
head
head
head
head
head
head
head
head
acre
acre
Cash
Flow
Row
3===
47
55
55
55
55
55
55
55
47
47
43
43
43
43
43
43
43
43
43
47
47
47
46
47
55
50
48
48
48
48
48
48
48
48
47
47
Information presented is prepared solely as a general guide and Is not Intended to recognise 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.
C4.41
AUTO OR TRUCK RESOURCES
JANUARY 26, 1988
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REMAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( X )
CURRENT HARKET VALUE ($)
L E A S E PAY H E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARM HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H C A L C . ( f fl , f fl )
LEASE CALC. (HOUR,YEAR)
AUTO OR TRUCK
PICKUP TRUCK
3/4 TON
84000
GA
84000
15
21000
30
13000
16.7
11000
75
600
315
21000
Information presented is prepared solely as a general guide and is not intended to reeognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.42
CUSTOM OPERATION RESOURCES
January 26, 1988
Custom Operation
SBSBSSSSSSSBSSSS
SSSSSSSS
AERIAL APPL.
ANHYDROUS RIG
CUSTOM BALING
CUSTOM COMBINING
CUSTOM COMBINING
CUSTOM COMBINING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM SPRIGGING
CUSTOM STRIPPING
DRY FERT. RIG
GINNING
HAULING
LIQUID FERT. RIG
SHEARING
SOD SEEDING
CUSTOM
RENTAL
HAY
CORN
SORGHUM
WHEAT
CORN
HAY
SORGHUM
WHEAT
BERMUDA
COTTON
RENTAL
COTTON
MILK
RENTAL
CUSTOM
Price
per
Unit
SSBSSB8S
3.00
2.00
.65
20.00
14.00
14.00
.14
.40
.25
.14
35.00
.07
2.00
2.50
.72
2.00
1.50
5.00
Unit
of
Measure
=======
acre
acre
bale
acre
acre
acre
bu.
bale
cwt.
bu.
acre
lb.
acre
cwt.
cwt.
acre
head
acre
Cash
Flow
Row
ssss
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
Information presented Is prepared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.43
LABOR RESOURCES
JANUARY 26, 1988
DESCRIPTION OTHER LABOR OTHER LABOR OTHER LABOR
FIRST NAHE LABOR LIVESTOCK LABOR OPERATOR LABOR
QUALIFYING NAHE
COST
OR
VA L U E
($/HR)
5
5
5
TOTAL HAGE BENEFITS (X)
LABOR
TYPE
(A.B)
ABA
>^B*v
Information presented Is prepared solely as a general guide and Is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.44
LIVESTOCK RESOURCES
JANUARY 26, 1988
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
REHAINING LIFE
(YR)
CURRENT HARKET VALUE
($)
SALVAGE VALUE
(X)
INSURANCE RATE
(X)
ANNUAL LEASE
($)
CALC OPTIONS (R,L,P)
BEEF BULL
FIRST NAHE
QUALIFYING NAHE
REHAINING LIFE
(YR)
CURRENT HARKET VALUE
($)
SALVAGE VALUE
(X)
INSURANCE RATE
(X)
ANNUAL LEASE
($)
CALC OPTIONS (R,L,P)
DESCRIPTION
($)
(X)
(X)
($)
(R,L,P)
BEEF HEIFER
RAISED
.55
1
8
575
.75
1
P
R
R
LIVESTOCK
LIVESTOCK
BILLY
GOAT
BOAR
4
200
.15
1
2
350
.50
1
P
P
LIVESTOCK
LIVESTOCK
EHE
DAIRY COH
RAISED
DOG
EHE
2
1150
1150
1000
1
7
75
.54
1
8
50
.38
1
p
R
R
4
42
1
4
42
1
P
R
LIVESTOCK
8
1000
.33
1
LIVESTOCK
NANNY
GOAT
5
60
.18
1
LIVESTOCK
YEARLING
LIVESTOCK
RAH
SOH
4
200
.25
1
2
225
100
1
YEARLING DOE
GOAT
6
55
.13
1
/fjipN
Information presented Is prepared solely as a general guide and is not Intended to recognise or predict the costi
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.45
BULL
DAIRY
3
2000
50
1
P
LIVESTOCK
DAIRY COH
PURCHASE
HORSE
(YR)
BEEF COH
RAISED
L I V E S T O C K L IVESTOCK
LIVESTOCK
8
625
.75
1
6
LIVESTOCK
iP^FIRST NAHE
(v QUALIFYING
REHAINING NAHE
LIFE
CURRENT HARKET VALUE
SALVAGE VALUE
INSURANCE RATE
ANNUAL LEASE
LIVESTOCK
2000
LIVESTOCK
DESCRIPTION
CALC OPTIONS
LIVESTOCK
LIVESTOCK
HEIFER
DAIRY
4
950
100
1
R
LAND RESOURCES
JANUARY 26, 1988
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HARKET VALUE
PROPERTY TAX
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
LAND
CASH RENT
CROPLAND
($/AC)
($/AC)
(X)
(X)
($/AC)
(Y,N)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HARKET VALUE
PROPERTY TAX
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
LAND
($/AC)
($/AC)
(X)
(X)
($/AC)
(Y,N)
LAND
CASH RENT CROP SHARE RENT
PASTURE
12.00
N
25.00
N
LAND
LAND
PASTURE RENT
HOGS
PASTURE RENT
NATIVE
PASTURE RENT
SHEEP
8.00
N
LAND
LAND
PASTURE RENT
BERKUDA
PASTURE RENT
DAIRY
PASTURE RENT
GOATS
20.00
N
LAND
15
N
LAND
3.5
N
3.5
N
y < * \
Information presented Is prepared solely as a general guide and Is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.46
PERENNIAL CROP RESOURCES
JANUARY 26, 1988
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HARKET VALUE ($/AC)
PROPERTY TAX ($/AC)
REHAINING LIFE (YR)
S A LVA G E VA L U E ( % )
APPRECIATION RATE (%)
I N T E R E S T R AT E ( % )
ANNUAL LEASE ($/AC)
APP. CALCUATIONS (Y,N)
PERENNIAL CROP PERENNIAL CROP
ALFALFA COASTAL BERMUDA
11 4 . 5 5
11 8 . 3 2
2
25
14
5.25
N
N
Information presented is prepared solely as a general guide and Is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.47
BUILDINGS OR IMPROVEMENTS RESOURCES
JANUARY 26, 1988
y
DESCRIPTION
FIRST NAME
QUALIFYING NAHE
FUEL - UTILITY COST ($/YR)
REHAINING LIFE (YR)
CURRENT HARKET VALUE ($)
S A LVA G E VA L U E ( X )
PROPERTY TAXES ($/YR)
ANNUAL LEASE ($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
LEASE CALC. (ANNUAL)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
FUEL - UTILITY COST ($/YR)
REHAINING LIFE (YR)
CURRENT HARKET VALUE ($)
S A LVA G E VA L U E ( X )
PROPERTY TAXES ($/YR)
ANNUAL LEASE ($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (KR)
LEASE CALC. (ANNUAL)
BUILD. OR IHP.
BUILD. OR IHP.
BUILD. OR IHP.
BUILD. OR IHP.
BUILD. OR IHP.
BOAR PEN
CALF HUTCHES
FARROHING HOUSE
FEED STORAGE
FEEDING AREA
20
10400
10
24
20
500
20
400
10
800
20
6400
10.40
.72
1.25
8.00
6.4
BUILD. O
R IHP.
BUILD. OR IHP.
BUILD. OR IHP.
aui»pm
BUILD.. OR IHP.
k
BUILD. OR IHP.
BARN
HAY
BUILD. OR IHP.
^
BUILD. OR IHP.
FEEDING FLOOR
FENCE
HOG
FENCING
ONE HILE
HOLDING AREA
MILK ROOH
HILKING PARLOR
10
130
10
360
25
3500
20
6000
20
8800
20
18200
.13
7.20
22
45
>=%
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
FUEL - UTILITY COST ($/YR)
REHAINING LIFE (YR)
CURRENT HARKET VALUE ($)
S A LVA G E VA L U E ( X )
PROPERTY TAXES ($/YR)
ANNUAL LEASE ($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
LEASE CALC. (ANNUAL)
BUILD. OR IHP. BUILD. OR IHP.
PASTURE SHEDS PENS & EQUIPHENT
8
20
15
1500
BUILD. OR IHP.
SILO
HORIZON
20
12000
.25
/^S
Information presented is prepared solely as a general guide and Is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.48
IRRIGATION EQUIPMENT
JANUARY 26, 1988
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING
(HP)
FUEL TYPE
FUEL CON. (UNIT/HR OR /HI)
USEFULL LIFE
(HR)
REHAINING LIFE
(HR)
EFFICIENCY
(X)
HIRED LABOR PER SET
(HR)
OHNER LABOR PER SET
(HR)
NUHBER OF SETS
CURRENT LIST PRICE
($)
SALVAGE PERCENT
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR
(HR)
ANNUAL USE BASE (HR)
R & H ENG. ESTIHATE
(X)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
FUEL USE ( DEF.,CALC.)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING
(HP)
FUELTYPE
FUEL CON. (UNIT/HR OR /HI)
JSEFULL LIFE
(HR)
REHAINING LIFE
(HR)
EFFICIENCY
(X)
HIRED LABOR PER SET
(HR)
OHNER LABOR PER SET
(HR)
NUHBER OF SETS
CURRENT LIST PRICE
($)
SALVAGE PERCENT
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ON FARH HIRED LABOR
(HR)
: ($)
OFF FARH PARTS & LABOR
($)
ON FARH OHNER LABOR
(HR)
ANNUALUSE BASE
(KR)
R & H ENG. ESTIHATE
(X)
R & H CALC.
,ffl)
LEASE CALC. (HOUR,YEAR)
FUEL USE ( DEF.,CALC.)
BOHLS
BOHLS
POHER PLANT COL., PIPE,SHAFT DI!SCHARGE HEAD
HAINLINE
DIST. SYS.
CENTER PIVOT
HAINLINE
NATURAL GAS
COLUMN
DISCHARGE
25000
25000
25000
25000
55
N
G
16000
16000
10
10
10
10
N
A
N
A
N
A
12.5
N
A
N
A
N
A
.2
29
1.42
20000
20000
25
N
A
N
A
N
A
N
A
N
A
N
A
75
N
A
N
A
N
A
1000
60000
3300
3500
1000
7000
1000
60000
3300
3500
1000
7000
1500
16.5
10
115
2
5
15
20
150
20
3800
3800
3800
10
7
5
3800
6.0
2
10
50
50
2
2
10
.5
2
10
5.5
2
3800
4
2
D
GEAR DRIVE
HATER SOURCE
RIGHTANGLE
HELL
25000
25000
95.0
15
15
1000
7500
1000
7500
N
A
N
A
N
A
10
7
5
3800
6.0
2
N
A
N
A
N
A
1
12.5
2
3800
.5
2
Information presented Is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C4.49
10
3800
6
2
MACHINERY COST REPORT
JANUARY 26, 1988
RESOURCE NAHE UNIT
FIXED EXPENSES =«= TOTAL
HOURLY DEPREC. ANNUAL TAXES, EXPENSES
FUEL OPER. & OPER. CUSTOM REPAIR REPAIR
& HANAGE. INPUT OPER. & HAINT. & H A I N T. L E A S E & L E A S E L I C E N S E
OFF FARH L A B O R
INTEREST
&
INSUR.
LUBE LABOR
^ B B a a a a a a a r, m VA R I A B L E E X P E N S E S
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
ANHYDROUS RIG
DRY FERT. RIG
GRAIN DRILL
HARROH
LIQUID FERT. RIG
HOLDBOARD PLOH
OFFSET DISC
PEANUT COHBINE
PEANUT DIGGER
PLANTER
ROLLER
ROLLING CULT.
SADDLE TANK
SHREDDER
SPRAY RIG
TANDEH DISC
HAGON
BULK HILK COOLER
COOLER
DIGGER/HAGON
FEED HILL
FEED SYSTEH
FEEDER
FEEDERS
HAY RACKS
HANURE SYSTEH
HILKING EQUIP.
HILKING STALLS
HINERAL FEEDER
SPRAYER
TRAILER
HATER SYSTEH
HATERERS
PICKUP TRUCK
IOO HP
125 HP
150 HP
40 HP
75 HP
$/HR
$/HR
$/HR
$/HR
$/HR
$/HR
$/HR
$/HR
$/KR
$/HR
$/HR
13 FT.
$/HR
$/HR
$/HR
6 ROH
S/HR
$/HR
6 ROH
$/HR
$/HR
4 ROH
$/HR
$/HR
20 FT.
$/HR
HANURE
$/HR
$/HR
STORAGE $/HR
SILAGE
$/HR
$/HR
$/HR
HECHANIC $/HR
HOG
$/HR
$/KR
$/HR
$/HR
$/HR
$/HR
STOCK
$/HR
STOCK
$/HR
S/HR
HOG
S/HR
3/4 TON S/MI
3.816
4.770
5.724
1.526
2.862
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.077
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.045
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.822
0.860
1.157
0.247
0.457
0.000
0.000
1.387
0.547
0.000
0.775
1.785
1.967
0.300
2.023
0.060
1.427
0.315
0.331
0.234
2.857
0.234
62.500
0.000
55.000
70.000
9.000
32.500
4.500
5.500
19.000
125.000
70.000
0.000
0.000
0.000
19.000
0.390
0.015
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
10.891
16.896
14.900
5.929
8.970
0.003
0.003
12.009
3.930
0.001
2.181
7.780
31.268
4.454
25.857
2.620
8.544
1.248
20.586
2.620
6.337
7.249
2355.274
0.224
2239.049
2849.699
912.922
1323.075
67.072
559.762
1913.370
4597.534
2600.654
18.319
162.840
244.260
783.667
5.962
0.160
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.680
1.055
0.931
0.370
0.560
0.000
0.000
0.825
0.270
0.000
0.400
0.531
2.143
0.306
1.778
0.180
0.587
0.086
1.414
0.180
0.411
0.350
125.000
0.013
110.000
140.000
44.850
65.000
2.250
27.500
94.000
249.000
140.850
0.900
8.000
12.000
38.500
0.200
0.032
16.209
23.581
22.711
8.072
12.849
0.003
0.003
14.220
4.747
0.001
3.356
10.097
35.378
5.060
29.658
2.860
10.557
1.649
22.331
3.034
9.605
7.833
2542.774
0.313
2404.049
3059.699
966.772
1420.575
73.822
592.762
2026.370
4971.534
2811.504
19.219
170.840
256.260
841.167
6.552
0.252
TRACTOR
ANHYDROUS RIG
ANHYDROUS RIG
ANHYDROUS APPL.
150 HP S/AC
S/AC
RENTAL S/AC
S/AC
0.843
0.000
0.000
0.843
0.851
0.000
0.000
0.851
0.000
0.000
0.000
0.000
0.000
0.000
2.000
2.000
0.164
0.000
0.000
0.164
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
2.112
0.000
0.000
2.113
0.000
0.000
0.000
0.000
0.132
0.000
0.000
0.132
4.102
0.000
2.000
6.103
TRACTOR
PEANUT COHBINE
COMBINING
100 HP S/AC
S/AC
PEANUTS S/AC
1.276
0.000
1.276
3.946
0.000
3.946
0.000
0.000
0.000
0.000
0.000
0.000
0.540
1.176
1.717
0.000
0.000
0.000
0.000 7.162
0.000 18.693
0.000 25.855
0.000
0.000
0.000
0.447 13.371
1.281 21.150
1.728 34.521
/"""WJsv
Information presented Is prepared solely as a general guide and is not Intended to recognise 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.
C4.50