Projections for Planning Purposes Only
Not to be Used without Updating after January 26,
B-124KC08)
1988,
PEACHES, IRRIGATED, SECOND YEAR
C e n t r a l Te x a s D i s t r i c t ( 8 )
1988 Projected Costs and Returns per Acre
^*^
GROSS INCOME Description
-WARNING- No gross receipts
VARIABLE COST Description
BORER CONTROL
DORMANT OIL
BACTERIAL SPOT
PEACH TREES
NITROGEN*
PHOSPHORUS**
POTASSIUM
NITROGEN
NITROGEN
MISCELLANEOUS
Fuel & Lube - Machinery
Machinery
Repairs
Irrigation
Labor
Machinery
Other
Irrigation
OC Borrowed
Interest
Q
uantity
_s
Quantity
1.000
1.000
1.000
5.000
12.000
12.000
12.000
12.000
12.000
1.000
38.920
25.660
3.750
273.101
Unit
____
$ / Unit
____.- - - - - - -
Unit
A/. U n i t
appl
appl
appl
tree
lb.
lb.
lb.
lb.
lb.
acre
Acre
Acre
Acre
Hour
Hour
Hour
Dol.
3.000
2.400
2.200
2.500
.220
.250
.100
.210
.210
20.000
5.000
5.000
5.000
0.105
To t a l
SSSSSSSSSSS
Your
Estimate
To t a l
3.00
2.40
2.20
12.50
2.64
3.00
1.20
2.52
2.52
20.00
62.26
17.42
3.75
194.60
128.30
18.75
28.68
505.73
Total VARIABLE COST
-505.73
GROSS INCOME minus VARIABLE COST
FIXED COST Description
Unit
Acre
Acre
Acre
Acre
Machinery and Equipment
Irrigation
Land
Perennial Crop
To t a l
241.33
67.39
25.00
199.31
ISSBSSBSS
Total FIXED Cost
533.03
1038.76
Total of ALL Cost
-1038.76
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.
C8.41
Projections for Planning Purposes Only
Not to be Used without Updating after January 26, 1988
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
NUHBER
OF
UNITS
PRODUCT NAHE
B-124KC08)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
-HARNING- NO VALID RECEIPTS RECORDS
D AT E
08/10/88
08/15/88
08/15/88
08/25/88
11 / 1 5 / 8 8
11 / 1 5 / 8 8
11 / 1 5 / 8 8
01/15/89
01/15/89
01/31/89
01/31/89
02/15/89
03/15/89
03/15/89
03/15/89
04/10/89
04/21/89
05/15/89
05/15/89
06/10/89
06/15/89
06/15/89
06/25/89
06/30/89
07/25/89
07/31/89
07/31/89
S TA G E
TYPE
OF
OF
PRODUCTION INPUT
H
E
H
0
H
E
E
E
H
H
N
H
E
E
E
H
H
E
H
H
E
H
0
E
0
L
K
INPUT NAHE
NUHBER
OF
UNITS
SHREDDING
BORER CONTROL
SPRAYING
IRRIGATION
SPRAYING
DORHANT OIL
BACTERIAL SPOT
PEACH TREES
LABOR - PRUNING
PICKUP TRUCK
SHED, PACK,STORE
LABOR
NITROGEN*
PHOSPHORUS**
POTASSIUH
SHREDDING
LABOR
NITROGEN
LABOR
SHREDDING
NITROGEN
LABOR
IRRIGATION
HISCELLANEOUS
IRRIGATION
PEACHES
LAND RENT
5 FT
2ND
ORCHARD
PEACHES
ORCHARD
2ND
1-2
5 FT
5 FT
PEACHES
PEACH
PEACHES
YEAR 1
PEACHES
1.0000
1.0000
1.0000
.2000
1.0000
1.0000
1.0000
5.0000
8.3300
1050.0000
.0500
5.0000
12.0000
12.0000
12.0000
1.0000
3.3300
12.0000
3.7500
1.0000
12.0000
5.2500
.2000
1.0000
.2000
1.0000
1.0000
CASH
NON
CASH
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
C
c
c
V
V
V
V
c
c
c
c
V
V
V
V
c
c
c
V
V
V
c
c
V
V
c
V
F
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
/ ^ \
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.
C8.42
B-1241(C08)
Projections for Planning Purposes Only
Not to be Used without Updating after January 26, 1988,
PEACHES, IRRIGATED, THIRD YEAR
C e n t r a l Te x a s D i s t r i c t ( 8 )
1988 Projected Costs and Returns per Acre
lipl
PEACHES WHOLSALE
Total GROSS Income
J***^
VARIABLE COST Description
PREHARVEST
BORER CONTROL
HERBICIDE
DORMANT OIL
BACTERIAL SPOT
PEACH TREES
NITROGEN*
PHOSPHORUS**
POTASSIUM
HERBICIDE
PINK BUD
PETAL FALL
SHUCK SPLIT
FIRST COVER
MISCELLANEOUS
NITROGEN*
PHOSPHORUS**
POTASSIUM
SECOND COVER
THIRD COVER
Fuel & Lube
Machinery
Repairs
Machinery
Irrigation
Labor
Machinery
Other
Irrigation
Total PREHARVEST
HARVEST
CONTAINERS
Fuel & Lube - Machinery
Repairs
Machinery
Labor
Machinery
Other
Total HARVEST
PREHARVEST
FOURTH COVER
BORER CONTROL
FIFTH COVER
SIXTH COVER
Fuel & Lube - Machinery
Machinery
Repairs
Labor
Machinery
Other
Total PREHARVEST
HARVEST
CONTAINERS
Fuel & Lube - Machinery
Machinery
Repairs
Labor
Machinery
Other
Total HARVEST
PREHARVEST
SEVENTH COVER
PRE-HARVEST
Fuel & Lube - Mach1nery
Repairs
Machinery
Irrigation
Labor
Machinery
Other
Irrigation
Total PREHARVEST
HARVEST
CONTAINERS
Fuel & Lube
Machinery
Machinery
Repairs
Labor
Machinery
Other
Total HARVEST
Unit
$ / Unit
To t a l
525.00
525.00
Quantity Unit
$ / Unit
To t a l
Quant it
V TS-uTJ _uT-
1.000
0.830
1.000
1.000
5.000
18.000
18.000
18.000
0.830
0.500
0.500
0.500
0.500
1.000
18.000
18.000
18.000
0.500
0.500
agp,
40.556
26.830
2.188
16.000
0.152
2.000
0.500
1.000
0.500
.0.500
2.127
6.500
34.000
0.457
10.000
appl
appl
appl
appl
acre
lb.
lb.
lb.
appl
appl
Acre
Acre
Acre
Hour
Hour
Hour
.100
3.000
10.200
10.200
10.200
13.900
20.000
.220
.250
.100
13.900
14.200
each
Acre
Acre
Hour
Hour
5.000
5.000
5.000
.420
5.000
4.000
appl
appl
appl
appl
Acre
Acre
Hour
Hour
14.200
3.000
14.200
14.200
each
Acre
Acre
Hour
Hour
.420
5.000
5.000
5.000
4.000
.420
0.457
10.000
each
Acre
Acre
Hour
Hour
5.000
4.000
313.749
Dol .
0.105
34.000
5.001
5.000
5.000
$ 19.91 per bu. of PEACHES
FIXED COST Description
Machinery and Equipment
Irrigation
Land
Perennial Crop
Total FIXED Cost
Break-Even Price, Total Cost $
Total of ALL Cost
lb.
lb.
lb.
lb.
14.200
15.200
0.357
5.000
3.438
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
GROSS INCOME minus VARIABLE COST
appl
appl
tree
3.000
3.000
3.000
3.200
2.500
.220
.250
appl
appl
Acre
Acre
Acre
Hour
Hour
Hour
0.500
0.500
Interest - OC Borrowed
Total VARIABLE COST
12.5000
Unit
Acre
Acre
Acre
Acre
41.89 per bu. of PEACHES
Yo u r
Estimate
3.00
2.49
3.00
3.20
12.50
3.96
4.50
1.80
2.49
5.10
5.10
5. 10
6.95
20.00
3.96
4.50
1.80
6.95
7.10
64.69
19.67
2.19
202.78
134.15
10.94
537.91
6.72
0.15
0.15
0.76
8.00
15.78
7.10
3.00
7.10
7.10
2.61
1.56
10.63
32.50
71.60
14.28
0.45
0.44
2.28
40.00
57.46
7.10
7.60
0.48
0.57
3.43
1.78
25.00
17.19
63.15
14.28
0.45
0.44
2.28
40.00
57.46
32.94
- 3 11 . 3 1
To t a l
—397.93
101.09
25.00
399.18
—923.20
1759.52
1234.52
NET PROJECTED RETURNS
Information presented Is prepared solely as a general guide and Is not Intended to recognise or predict the oosts
and returns from any one particular farm or ranoh operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.43
B-124KC08)
Projections for Planning Purposes Only
Not to be Used without Updating after January 26, 1988,
D AT E S TA G E
OF
PRODUCTION
05/21/90 HARVEST
06/21/90 HARVEST
07/21/90 HARVEST
D AT E
S TA G E
OF
PRODUCTION
08/10/89 PREHARVEST
08/15/89 PREHARVEST
08/15/89 PREHARVEST
08/25/89 PREHARVEST
10/15/89 PREHARVEST
10/15/89 PREHARVEST
11/15/89 PREHARVEST
11/15/89 PREHARVEST
11/15/89 PREHARVEST
01/15/90 PREHARVEST
01/16/90 PREHARVEST
01/20/90 PREHARVEST
01/31/90 PREHARVEST
01/31/90 PREHARVEST
02/10/90 PREHARVEST
02/10/90 PREHARVEST
02/10/90 PREHARVEST
02/10/90 PREHARVEST
02/15/90 PREHARVEST
02/20/90 PREHARVEST
03/16/90 PREHARVEST
03/16/90 PREHARVEST
04/11/90 PREHARVEST
04/11/90 PREHARVEST
04/16/90 PREHARVEST
04/21/90 PREHARVEST
04/21/90 PREHARVEST
04/21/90 PREHARVEST
04/21/90 PREHARVEST
05/01/90 PREHARVEST
05/01/90 PREHARVEST
05/01/90 PREHARVEST
05/06/90 PREHARVEST
05/06/90 PREHARVEST
05/06/90 PREHARVEST
05/11/90 PREHARVEST
05/11/90 PREHARVEST
05/16/90 PREHARVEST
05/19/90 PREHARVEST
05/19/90 PREHARVEST
05/21/90 HARVEST
05/21/90 HARVEST
05/21/90 HARVEST
05/21/90 HARVEST
05/31/90 PREHARVEST
05/31/90 PREHARVEST
06/06/90 PREHARVEST
06/06/90 PREHARVEST
06/11/90 PREHARVEST
06/11/90 PREHARVEST
06/16/90 PREHARVEST
06/16/90 PREHARVEST
06/16/90 PREHARVEST
06/19/90 PREHARVEST
06/21/90 HARVEST
06/21/90 HARVEST
06/21/90 HARVEST
06/21/90 HARVEST
06/26/90 PREHARVEST
06/26/90 PREHARVEST
06/26/90 PREHARVEST
07/11/90 PREHARVEST
07/11/90 PREHARVEST
07/16/90 PREHARVEST
07/19/90 PREHARVEST
07/21/90 HARVEST
07/21/90 HARVEST
07/21/90 HARVEST
07/21/90 HARVEST
08/01/90
08/01/90
08/01/90
TYPE
O
F
PRODUCT NAHE
PROD.
A PEACHES
A PEACHES
A PEACHES
TYPE
OF
NUHBER
OF
HHOLSALE
HHOLSALE
HHOLSALE
INPUT NAHE
INPUT
H SHREDDING
5 FT
E BORER CONTROL
3RD
ORCHARD
H SPRAYING
0 IRRIGATION
PEACHES
E HERBICIDE
PEACH
ORCHARD
H SPRAYING
E DORHANT OIL
3RD
E BACTERIAL SPOT 3-15
AIRBLAST
H SPRAYING
E PEACH TREES
H LABOR - PRUNING
H SPRAYING
ORCHARD
H PICKUP TRUCK
N SHED, PACK,STORE
H APPLY FERTILIZER
E NITROGEN*
E PHOSPHORUS**
E POTASSIUH
H LABOR
E HERBICIDE
PEACH
H SPRAYING
AIRBLAST
3RD
E PINK BUD
AIRBLAST
H SPRAYING
E PETAL FALL
3RD
H SHREDDING
5 FT
DISCING-TANDEH
9 FT
H
H SPRAYING
AIRBLAST
E SHUCK SPLIT
3RD
H LABOR
AIRBLAST
H SPRAYING
3RD
E FIRST COVER
E HISCELLANEOUS
PEACH
E NITROGEN*
E PHOSPHORUS**
E POTASSIUH
H SPRAYING
AIRBLAST
3RD
E SECOND COVER
H LABOR
H SPRAYING
AIRBLAST
E THIRD COVER
3RD
E CONTAINERS
PEACH
H HARVESTING LABOR
D PICKING BOXES
PEACHES
H HAULING PEACHES YEAR3
AIRBLAST
H SPRAYING
3RD
E FOURTH COVER
E BORER CONTROL
3RD
ORCHARD
H SPRAYING
H SPRAYING
AIRBLAST
E FIFTH COVER
3RD
AIRBLAST
H SPRAYING
3RD
E SIXTH COVER
H LABOR
H SHREDDING
5 FT
H HAULING PEACHES YEAR3
E CONTAINERS
PEACH
H HARVESTING LABOR1
D PICKING BOXES
PEACHES
AIRBLAST
H SPRAYING
E SEVENTH COVER
3RD
0 IRRIGATION
PEACHES
AIRBLAST
H SPRAYING
E PRE-HARVEST
3RD
H LABOR
PEACHES
0 IRRIGATION
E CONTAINERS
PEACH
H HARVESTING LABOR[
D PICKING BOXES
PEACHES
H HAULING PEACHES YEAR3
PEACHES
K LAND RENT
L PEACHES
YEAR 1
L PEACHES
YEAR 2
UNITS
6.0000
18.0000
18.0000
rIEIGHT
PER
HEAD
.0000
.0000
.0000
CASH LANDLORD
EVEN
NON- SHARE
CASH
C
C
C
.00
.00
.00
PROD.
Y
Y
Y
NUHBER CASH FIXED LANDLORD
O R !SHARE
OF
NONU N I T S (:ash VARI.
1.0000
.00
c
V
.00
1.0000
1.0000
.00
.00
.3500
c
V
.00
.8300
.00
1.0000
1.0000 c
V
.00
V
.00
1.0000 c
.00
1.0000
V
.00
5.0000 c
c
V
.00
15.0000
.00
1.0000
1050.0000
.00
.00
.0500
.00
1.0000
18.0000
c
V
.00
18.0000
c
V
.00
V
.00
18.0000
c
3.5000 c
V
.00
.8300
c
V
.00
.00
1.0000
c
V
.00
.5000
1.0000
.00
c
V
.00
.5000
.00
1.0000
.00
.2000
1.0000
.00
c
V
.00
.5000
c
V
.00
3.3300
.00
1.0000
.5000
c
V
.00
c
V
.00
1.0000
V
.00
18.0000
c
18.0000
c
V
.00
c
V
.00
18.0000
.00
1.0000
.00
.5000
c
V
c
V
.00
5.0000
1.0000
.00
c
V
.00
.5000
.00
16.0000
c
V
2.0000
c
V
.00
.1400
.00
.00
.0600
1.0000
.00
.5000
c
V
.00
c
V
.00
1.0000
1.0000
.00
1.0000
.00
c
V
.00
.5000
.00
1.0000
.5000
c
V
.00
c
V
.00
6.5000
.00
1.0000
.00
.1800
34.0000
c
V
.00
10.0000
c
V
.00
.00
.4300
1.0000
.00
c
V
.00
.5000
.00
.2000
1.0000
.00
c
V
.00
.5000
c
V
.00
5.0000
.3500
.00
c
V
.00
34.0000
c
V
.00
10.0000
.00
.4300
.00
.1800
1.0000
F
.00
1.0000
F
.00
F
.00
1.0000
Information presented Is prepared solely as a general guide and Is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.44
Projections for Planning Purposes Only
Not to be Used without Updating after January 26,
PEACHES, IRRIGATED, FOURTH THROUGH FIFTEENTH YEARS
C e n t r a l Te x a s D i s t r i c t ( 8 )
1988 Projected Costs and Returns per Acre
jp^
GROSS INCOME Descr* 1 p t i o n
PEACHE5
WHOLSALE
Total GROSS Income
VARIABLE COST Desc: r 1 p t 1 o n
PREHARVEST
BORER CONTROL
HERBICIDE
BACTERIAL SP01r
DORMANT OIL
NITROGEN*
PHOSPHORUS**
POTASSIUM
HERBICIDE
PINK BUD
SHUCK SPLIT
PETAL FALL
FIRST COVER
MISCELLANEOUS
SECOND COVER
THIRD COVER
FOURTH COVER
Fuel & Lube - Machinery
Repairs
- Machinery
Irrigation
Labor
- Machinery
- Other
Irrigation
Total PREHARVES1
HARVEST
CONTAINERS
Fuel & Lube - Machinery
Machinery
Repairs
Labor
- Machinery
Other
Total HARVEST
PREHARVEST
FIFTH COVER
SIXTH COVER
Fuel & Lube - Machinery
Repairs
- Machinery
Irrigation
Labor
- Machinery
Other
- Irrigation
Total PREHARVES"
HARVEST
Fuel & Lube - Machinery
Machinery
Repairs
Labor
- Machinery
Other
Total HARVEST
PREHARVEST
SEVENTH COVER
PRE-HARVEST
Fuel & Lube - Machinery
Repairs
- Machinery
Irrigation
Labor
- Machinery
Other
- Irrigation
Total PREHARVES"
HARVEST
Fuel & Lube - Machinery
Machinery
Repairs
Labor
- Machinery
Other
Total HARVEST
Interest
OC Borrowed
Interest
Positive Cash
Total VARIABLE CO!ST
Quantity
250.000
Quantity
1.000
0.830
1.000
1.000
24.000
24.000
24.000
0.830
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
Unit
bu.
$ / Unit
12.5000
Your
To t a l E s t i m a t e
3125.00
3125.00
Unit
$ / Unit
To t a l
agp,
appl
agp,
lb.
lb.
lb.
appl
appl
appl
appl
acre
appl
appl
appl
Acre
Acre
Acre
Hour
Hour
Hour
41.412
71.700
5.000
500.000
6.000
3.000
3.200
3.600
.220
.250
.100
3.000
10.200
10.200
10.200
13.900
20.000
13.900
14.200
14.200
each
Acre
Acre
Hour
Hour
1.269
12.000
1.000
1.000
1.092
6.500
2.500
appl
appl
Acre
Acre
Acre
Hour
Hour
Hour
2.538
24.000
Acre
Acre
Hour
Hour
1.000
1.000
.420
5.000
4.000
14.200
14.200
5.000
5.000
5.000
5.000
4.000
14.200
15.200
b.28
6.00
2.40
2.49
10.20
10.20
10.20
13.90
20.00
13.90
14.20
14.20
65.85
20.12
4.99
207.06
358.50
25.00
S19.78
210.00
1.28
1.23
6.35
48.00
256.56
14.20
14.20
1.21
0.82
2.50
5.46
32.50
12.50
83.40
2.55
2.46
12.69
96.00
H3.70
14.20
15.20
0.48
0.57
3.75
1.78
25.00
18.75
79.73
0.357
5.000
3.750
2.538
24.000
Acre
Acre
Hour
Hour
5.000
4.000
2.55
2.46
12.69
96.00
113.69
312.539
-88.528
Dol.
Dol.
0.105
0.052
32.82
$
5.001
5.000
5.000
-4.6b
1505.32
6 . 0 2 p e r bu. of PEACHES
GROSS INCOME minus5 VARIABLE COST
1619.68
Unit
Acre
Acre
Acre
Acre
FIXED COST Descr 1ia t l o n
Machinery and E<quipment
Irrigation
Land
Perennial Crop
Total FIXED Cost
B r e a k - E v e n P r i c t3 , To t a l C o s t $
5.000
5.000
5.000
6.00
2.49
3.20
3.60
appl
appl
Acre
Acre
Acre
Hour
Hour
Hour
B r e a k - E v e n P r i c t5 , T o t a l V a r i a b l e C o s t
Js^N
B-124KC08)
1988,
To t a l
432.42
202.17
25.00
644.08
1303.67
11 . 2 3 p e r b u . o f P E ACHES
Total of ALL Cost
2808.99
316.01
NET PROJECTED RET!JRNS
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.
C8.45
Projections for Planning Purposes Only
Not to be Used without Updating after January 26, 1988,
D AT E S TA G E
OF
PRODUCTION
05/26/91 HARVEST
06/26/91 HARVEST
07/26/91 HARVEST
D AT E
S TA G E
O
F
PRODUCTION
08/12/90 PREHARVEST
08/16/90 PREHARVEST
08/16/90 PREHARVEST
08/19/90 PREHARVEST
10/16/90 PREHARVEST
10/16/90 PREHARVEST
11/16/90 PREHARVEST
11/16/90 PREHARVEST
12/16/90 PREHARVEST
01/16/91 PREHARVEST
02/01/91 PREHARVEST
02/01/91 PREHARVEST
02/11/91 PREHARVEST
02/11/91 PREHARVEST
02/11/91 PREHARVEST
02/11/91 PREHARVEST
02/16/91 PREHARVEST
02/21/91 PREHARVEST
02/21/91 PREHARVEST
03/16/91 PREHARVEST
03/16/91 PREHARVEST
04/02/91 PREHARVEST
04/02/91 PREHARVEST
04/11/91 PREHARVEST
04/12/91 PREHARVEST
04/12/91 PREHARVEST
04/21/91 PREHARVEST
04/21/91 PREHARVEST
04/22/91 PREHARVEST
04/22/91 PREHARVEST
05/01/91 PREHARVEST
05/02/91 PREHARVEST
05/02/91 PREHARVEST
05/12/91 PREHARVEST
05/12/91 PREHARVEST
05/16/91 PREHARVEST
05/19/91 PREHARVEST
05/22/91 PREHARVEST
05/22/91 PREHARVEST
05/26/91 HARVEST
05/26/91 HARVEST
05/26/91 HARVEST
05/26/91 HARVEST
06/02/91 HARVEST
06/03/91 PREHARVEST
06/03/91 PREHARVEST
06/11/91 PREHARVEST
06/12/91 PREHARVEST
06/12/91 PREHARVEST
06/16/91 PREHARVEST
06/19/91 PREHARVEST
06/26/91 HARVEST
06/26/91 HARVEST
06/26/91 HARVEST
07/02/91 HARVEST
07/03/91 PREHARVEST
07/03/91 PREHARVEST
07/12/91 PREHARVEST
07/12/91 PREHARVEST
07/16/91 PREHARVEST
07/19/91 PREHARVEST
07/26/91 HARVEST
07/26/91 HARVEST
07/26/91 HARVEST
08/06/91 HARVEST
08/11/91
08/11/91
08/11/91
08/11/91
TYPE
O
F
PRODUCT NAHE
PROD.
A PEACHES
A PEACHES
A PEACHES
TYPE
OF
NUHBER
O
F
HHOLSALE
HHOLSALE
HHOLSALE
INPUT NAHE
INPUT
H SHREDDING
5 FT
4-15
E BORER CONTROL
ORCHARD
H SPRAYING
0 IRRIGATION
PEACHES
PEACH
E HERBICIDE
ORCHARD
H SPRAYING
E BACTERIAL SPOT 3-15
ORCHARD
H SPRAYING
E DORHANT OIL
4-15
H LABOR - PRUNING
H PICKUP TRUCK
N SHED, PACK,STORE
E NITROGEN*
E PHOSPHORUS**
E POTASSIUH
H APPLY FERTILIZER
H LABOR
E HERBICIDE
PEACH
ORCHARD
H SPRAYING
4-15
E PINK BUD
H SPRAYING
AIRBLAST
4-15
E SHUCK SPLIT
AIRBLAST
H SPRAYING
H SHREDDING
5 FT
E PETAL FALL
4-15
SPRA
YING
AIRBLAST
H
H DISCING-TANDEH 9 FT
H LABOR
E FIRST COVER
4-15
AIRBLAST
H SPRAYING
PEACH
E HISCELLANEOUS
E SECOND COVER
4-15
H SPRAYING
AIRBLAST
4-15
E THIRD COVER
H SPRAYING
AIRBLAST
H LABOR
PEACHES
0 IRRIGATION
E FOURTH COVER
4-15
H SPRAYING
AIRBLAST
PEACH
E CONTAINERS
1
H HARVESTING LABOR
H HAULING PEACHES YEAR4
D PICKING BOXES
PEACHES
D COOLER
STORAGE
4-15
E FIFTH COVER
AIRBLAST
H SPRAYING
H SHREDDING
5 FT
4-15
E SIXTH COVER
H SPRAYING
AIRBLAST
H LABOR
PEACHES
0 IRRIGATION
H HARVESTING LABOR[
H HAULING PEACHES YEAR4
D PICKING BOXES
PEACHES
STORAGE
D COOLER
E SEVENTH COVER
4-15
H SPRAYING
AIRBLAST
4-15
E PRE-HARVEST
AIRBLAST
H SPRAYING
H LABOR
0 IRRIGATION
PEACHES
H HARVESTING LABOR
M HAULING PEACHES YEAR4
PEACHES
D PICKING BOXES
STORAGE
D COOLER
L PEACHES
YEAR 3
L PEACHES
YEAR 1
L PEACHES
YEAR 2
PEACHES
K LAND RENT
UNITS
50.0000
100.0000
100.0000
B-124KC08)
HIEIGHT
PER
CASH LANDLORD
NON- SHARE
EVEN
HEAD
PROD.
CASH
Y
.0000
C
.00
.0000
C
.00
Y
C
.
0
0
Y
.0000
NUHBER CASH FIXED LANDLORD
O R !SHARE
OF
NONU N I T S C:ash VARI.
.00
1.0000
V
.00
1.0000 C
.00
1.0000
.00
.6000
.8300
C
V
.00
.00
1.0000
.00
1.0000
c
V
.00
1.0000
V
.00
1.0000
c
.00
20.0000
c
V
.00
1050.0000
.00
.0500
.00
24.0000
c
V
.00
24.0000
c
V
c
V
.00
24.0000
.00
1.0000
.00
15.0000
c
V
.8300
c
V
.00
.00
1.0000
V
.00
1.0000
c
1.0000
.00
1.0000 c
V
.00
.00
1.0000
.00
1.0000
1.0000 c
V
.00
.00
1.0000
.00
.2000
.00
16.7000
c
V
1.0000 c
V
.00
.00
1.0000
c
V
.00
1.0000
V
.00
1.0000
c
1.0000
.00
c
V
.00
1.0000
.00
1.0000
20.0000
c
V
.00
.00
.2000
.00
1.0000
c
V
1.0000
.00
c
V
.00
500.0000
c
V
.00
12.0000
.00
.5000
.2000
.00
.00
.3300
V
.00
1.0000 c
.00
1.0000
1.0000
.00
V
.00
1.0000 c
.00
1.0000
V
.00
6.5000 c
.00
.4000
V
.00
24.0000 c
1.0000
.00
.4000
.00
.00
.3400
.00
1.0000
c
V
1.0000
.00
c
V
.00
1.0000
.00
1.0000
.00
5.0000
c
V
.6000
.00
c
V
.00
24.0000
1.0000
.00
.4000
.00
.00
.3300
1.0000
F
.00
1.0000
F
.00
1.0000
F
.00
F
.00
1.0000
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. Those projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.46
Projections for Planning Purposes Only
Not to be Used without Updating after January 26,
CORN PRODUCTION AFTER PREVIOUS YEARS WHEAT
C e n t r a l Te x a s D i s t r i c t ( 8 ) - E a s t e r n
1988 Projected Costs and Returns per Acre
# ^
GROSS INCOME Description
CORN
DEFICIENCY PMT. CORN
Quantity
70.000
60.000
Unit
$
bu.
bu.
Unit
1.8900
0.9700
Total GROSS Income
PREHARVEST
FERT. 10-34-0
FERT. 82-0-0
ANHYDROUS RIG
SEED
HERB., PRE-MERGE
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
CUSTOM COMBINING
CUSTOM HAULING
Quantity
150.000
100.000
1.000
12.500
1.000
1.717
Unit
lb.
lb.
acre
lb.
acre
Acre
Acre
Hour
$
Unit
.105
.100
2.000
1.380
10.000
5.001
Your
Estimate
132.30
58.20
To t a l
15.75
10.00
2.00
17.25
10.00
6.00
3.92
8.59
73.50
1.000
70.000
acre
bu.
12.000
.140
12.00
9.80
21.80
Total HARVEST
Interest
Interest
To t a l
190.50
VARIABLE COST Description
OC Borrowed
Positive Cash
45.665
-2.200
Dol .
Dol .
0.105
0.052
4.79
-0.12
Total VARIABLE COST
99.98
GROSS INCOME minus VARIABLE COST
90.52
FIXED COST Description
sasssssssssssss==s=sssssssssssss:
# ^
B-1241(C08)
1988,
Machinery and Equipment
Land
Unit
Acre
Acre
To t a l
26.05
25.00
51.05
Total FIXED Cost
151.03
Total of ALL Cost
39.47
NET PROJECTED RETURNS
jP*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.
C8.47
B-124KC08)
Projections for Planning Purposes Only
Not to be Used without Updating after January 26, 1988.
DATE
STAGE
OF
PRODUCTION
02/16/88 HARVEST
09/01/88 HARVEST
09/15/88 HARVEST
DATE
06/16/87
08/16/87
09/16/87
10/11/87
10/16/87
02/11/88
02/11/88
02/26/88
02/26/88
02/26/88
03/01/88
03/25/88
08/15/88
08/15/88
09/15/88
STAGE
OF
PRODUCTION
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
HARVEST
TYPE
OF
PROD.
A
A
A
TYPE
OF
INPUT
H
H
H
E
H
H
E
H
E
E
H
H
G
G
K
NUHBER
OF
UNITS
PRODUCT NAHE
30.0000
70.0000
30.0000
DEFICIENCY PHT. CORN
CORN
DEFICIENCY PHT. CORN
INPUT NAHE
DISCING-OFFSET
DISCING-TANDEH
DISCING-TANDEH
FERT. 10-34-0
DISCING-TANDEH
ANHYDROUS APPL.
FERT. 82-0-0
PLANTING
SEED
HERB., PRE-MERGE
ROLLING
CULTIVATING
CUSTOH COMBINING
CUSTOH HAULING
LAND CHARGE
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
.0000 C
.0000 C
.0000 C
.00
33.00
.00
NUHBER CASH FIXED LANDLORD
OF NON- OR SHARE
U N I T S C A S H VA R I .
20 FT
20 FT
20 FT
8 ROH
CORN
ERADICAI
ROLLING
CORN
CORN
CROPS
1.0000
.00
1.0000
.00
1.0000
.00
150.0000 C V 33.00
1.0000
.00
1.0000
.00
100.0000 C V 33.00
1.0000
.00
12.5000
C
V
.00
1.0000
C
V
.00
1.0000
.00
1.0000
.00
1.0000 C V 33.00
70.0000
C
V
.00
1.0000
C
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.
C8.48
B-1241(C08)
Projections for Planning Purposes Only
Not to be Used without Updating after January 26, 1988,
SET ASIDE LAND WITHOUT DIVERSION PAYMENT
C e n t r a l Te x a s D i s t r i c t ( 8 )
1988 Projected Costs and Returns per Acre
GROSS INCOME Description
-WARNING- No gross receipts
VARIABLE COST Description
Fuel & Lube
Repairs
Labor
Interest
Machinery
Machinery
Machinery
OC Borrowed
Quantity Unit $ / Unit
To t a l
Unit $ / Unit
To t a l
Quantity
Acre
Acre
1.284 Hour
22.874 Dol.
Total VARIABLE COST
FIXED COST Description
Machinery and Equipment
Land
4.78
3.82
6.42
2.40
17.43
-17.43
GROSS INCOME minus VARIABLE COST
ssECECs::===:css:ss.ssass:
5.001
0.105
Your
Estimate
Unit
ssss
Acre
Acre
To t a l
22.08
25.00
Total FIXED Cost
47.08
Total of ALL Cost
64.51
-64.51
NET PROJECTED RETURNS
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.
C8.51
Projections for Planning Purposes Only
Not to be Used without Updating after January 26,
DATE
STAGE
OF
PRODUCTION
TYPE
O
F
NUHBER
O
F
UNITS
PRODUCT NAHE
PROD.
1988.
B-124KC08)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
-HARNING- NO VALID RECEIPTS RECORDS
DATE
STAGE
OF
PRODUCTION
06/16/87
08/16/87
11/02/87
01/01/88
03/01/88
05/01/88
TYPE
OF
NUHBER CASH FIXED LANDLORD
O
R
SHARE
OF
NONU N I T S C A S H VARI.
INPUT NAHE
INPUT
H
H
H
K
H
H
DISCING-OFFSET
DISCING-TANDEH
DISCING-TANDEH
LAND CHARGE
DISCING-TANDEH
DISCING-TANDEH
20 FT
20 FT
CROPS
20 FT
20 FT
1.0000
1.0000
1.0000
1.0000 C
1.0000
1.0000
F
.00
.00
.00
.00
.00
.00
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 collected and developed by
staff members of the Texas Agricultural Extension service and approved for publication.
C8.52
CROP PRODUCTS REPORT
January 26, 1988
Crop Product Name
Price
per
Unit
SSESSBSSSSS s s s s ss s s s s s s s s s s s s s s s s s s s s s
BEEF PRODUCTION
CORN
CORN SILAGE
COTTON LINT
COTTONSEED
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
HAY
HAY
HAY
HAY
PASTURE
PASTURE
PASTURE
PEACHES
PEANUTS
SORGHUM
WEIGHT GAINI
WHEAT
CORN
COTTON
SORGHUM
WHEAT
BERMUDA
KLEINGR.
SORGHUM
SUD-SORG
BERMUDA
KLEINGR.
SUDAN
WHOLSALE
STOCKERS
.2800
1.8900
21.0000
.5900
80.0000
.9700
.1500
1.8300
1.8400
60.0000
60.0000
2.0000
60.0000
10.0000
.0000
.0000
12.5000
.3100
2.8200
.2800
2.1200
Unit
of
Mes.
Weight
per
Unit
Cash
Flow
Row
ssss sssssssssssss sssss
lb.
bu.
ton
lb.
ton
bu.
lb.
cwt.
bu.
ton
ton
bale
ton
AUM
AUM
AUM
bu.
lb.
cwt.
lb.
bu.
.0000
60.0000
2000.0000
1.0000
2000.0000
60.0000
60.0000
52.OOOO
60.0000
2000.0000
2000.0000
60.0000
2000.0000
.0000
.0000
.0000
60.0000
1.oooo
52.OOOO
1.OOOO
60.0000
20
20
20
20
21
23
23
23
23
20
20
20
20
20
20
20
20
20
20
21
20
j|Pw\
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.
C8.61
TRACTORS. IMPLEMENTS AND EQUIPMENT
JANUARY 26, 1988
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 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 C A L C . ( f fl , f fl )
LEASE CALC. (HOUR,YEAR)
TRACTOR
TRACTOR
TRACTOR
TRACTOR
IOO HP
TRACTOR
125 HP
TRACTOR
TRACTOR
TRACTOR
150 HP
IOO
125
150
12000
12000
12000
TRACTOR
40 HP
/^lk
TRACTOR
TRACTOR
50 HP
40
50
12000
12000
TRACTOR
75 HP
75
12000
DI
DI
DI
DI
DI
DI
12000
12000
12000
12000
12000
12000
880
600
500
360
400
555
39300
46900
54800
14400
13750
24900
38
38
38
38
38
35370
42210
49320
12960
12500
22410
.029
38
.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
^^%
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR 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 (%)
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
($)
ANNUAL LICENSE & TAX
($)
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 #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)
IHPLEHENT
IHPLEHENT
IHPLEHENT
ANHYDROUS RIG
CHISEL
12 FT
IHPLEHENT
IHPLEHENT
COHBINE
PEANUT
CULTIVATOR
ROLLING
IHPLEHENT
DIGGER
PEANUT
DISC-OFFSET
14 FT
104
50
17
65
17
50
2000
2500
2000
2500
2500
2500
2000
2500
2000
2500
2500
2500
40
4.0
20
20
4.1
12
83
100
2.3
12
50
200
3.8
12
75
90
3.0
6
67
200
4.8
14
83
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
2475
8250
80
8
1.1
1.2
1
100
1
14850
2625
3400
10
10
10
10
10
2250
13500
2400
3060
7500
.364
.380
.364
.222
.364
.64
6
1.4
.6
10
1.3
.6
10
1.4
.6
10
1.3
.885
.885
.885
.885
.885
C
C
2
C
C
2
C
C
2
C
C
2
C
C
2
.6
10
1.3
C
C
1
" * \
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.
C8.62
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 ($)
ANNUAL LICENSE & TAX ($)
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
YEARSOHNED
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 (KR OR HI)
FUELTYPE
REHAINING LIFE (KR 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
($)
SALVAGE VALUE
(%)
CURRENT HARKET VALUE
($)
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 #1
YEARSOHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
IHPLEHENT
IHPLEHENT
DISC-TANDEH
13 FT
IHPLEHENT
DISC-TANDEH
20 FT
IHPLEHENT
DISC-TANDEH
9 FT
IHPLEHENT
DISC/BEDDER
12 FT
IHPLEHENT
DRILL
15 FT
DRILL
GRAIN
46
85
30
50
40
32
2500
2500
2500
2500
1200
1200
2500
2500
2500
2500
1200
1200
100
4.8
13
83
280
2.5
20
200
4.5
9
83
40
4.5
12
80
100
4.0
15
72
100
4.0
12
72
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
5225
11500
1980
3375
4600
3850
10
10
10
10
10
4750
10350
1800
3040
4140
3500
364
.6
10
1.3
885
C
C
2
.364
.364
.364
.777
.777
.6
10
1.3
.6
10
1.3
.6
10
1.4
.6
10
1.4
.885
.885
.885
.885
C
C
2
C
C
2
c
IHPLEHENT
80
10
.6
8
1.3
.885
C
C
2
IHPLEHENT
IHPLEHENT IHPLEHENT
DRY FERT. RIG
FERT. SPREADER LIQUID FERT. RIG
C
C
C
2
2
IHPLEHENT
HOLDBOARD PLOH
10
IHPLEHENT
PLANTER
4 ROH
PUNTER
8 ROH
88
30
20
30
70
15
2000
1200
2000
2500
1200
1200
2000
1200
2000
2500
1200
1200
40
6.0
50
80
15
1.1
1.2
1
100
1
50
4
20
67
100
6.0
50
80
8
1.1
1.2
1
100
1
120
4.1
5.3
80
30
5.0
12
60
40
5.0
1.1
1.2
1.1
1.2
1.1
1.2
4250
3375
7600
10
10
10
4000
3040
6850
.364
1
1.1
1.2
1
100
1
50
.777
.6
10
1.4
.885
C
C
1
C
C
1
C
C
1
65
.777
.777
.6
10
1.3
.6
10
1.4
.6
10
1.4
.885
.885
.885
C
C
2
C
C
2
/0^\
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.
C8.63
26.6
C
C
2
DESCRIPTION
IHPLEHENT
IHPLEHENT
IHPLEHENT
IHPLEHENT
l U B n a n g B B fl B - a a si B o a o H a H - w n n g n e i2 £ X B B - B - B D - K O J J S H 9 - t 8 B B O
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(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
($)
(X)
SALVAGE VALUE
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(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
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
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)
OS
SPRAYER
AIRBLAST
SPRAYER
ORCHARD
30
30
30
1200
1200
1200
2000
1200
1200
1200
50
3.7
5.0
80
120
4.8
24
53
75
4.8
24
53
75
4.8
5
53
1.1
1.2
1.1
1.2
1.1
1.2
2750
6600
1500
10
3500
1.1
1.2
935
10
850
2500
6000
10
800
SHREDDER
10.5 FT
SHREDDER
5 FT
30
30
15
2500
2000
2000
2500
2000
25
7.5
20
80
15
1.1
1.2
500
10
450
50
4.8
ROLLER
IHPLEHENT
IHPLEHENT
10.5
80
1.1
1.2
3850
10
SPRAYER
10
.487
.487
.777
.777
.777
.6
10
1.3
.6
10
1.3
.6
10
1.3
.6
10
1.4
.6
10
1.4
.6
10
1.4
.885
.885
.885
.885
.885
.885
C
C
2
C
C
2
.364
C
C
2
C
C
2
IHPLEHENT
IHPLEHENT
C
C
2
C
C
2
IHPLEHENT
EQUIPHENT
EQUIPHENT
HAGON 1BULK HILK COOLER
HANURE
EQUIPHENT
COOLER
STORAGE
DIGGER/HAGON
SILAGE
10
TRAILER
FLATBED3
TRAILER
FLATBED4
15
300
15
300
2500
10
300
300
2500
10
4.4
26.2
1
100
.52
1.1
1.2
100
.52
1.1
1.2
100
5
8
1
30000
EL
30000
1
2000
1200
1200
3500
12500
2600
11000
10
10
1200
1200
3500
12500
2600
11000
1
1
1
1
10
10
40
1
1.1
1.2
16
1
2000
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.
C8.64
1
55
62.50
.168
.6
5
1.4
.885
D
C
2
10
1
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 )
POKER UNIT HULTIPLIER
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)
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 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 #2
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
FEED HILL
FEED SYSTEH
FEEDER
HECHANIC
FEEDERS
HOG
HAY RACKS
HANURE SYSTEH
10
10
10
5
10
10
10
10
10
5
10
10
1
1
1
1
1
1
14000
4485
6500
225
2750
9400
14000
4485
6500
225
2750
9400
70
32.50
4.50
5.50
19
1
1
1
1
1
EQUIPHENT
EQUIPHENT
EQUIPHENT
HILKING EQUIP.
HILKING STALLS
HINERAL. FEEDER
PICKING BOXES
PEACHES
SPRA1CER
ST<)CK
TRAILER
FLATBED
10
10
10
10
10
10
10
10
10
10
10
10
1
1
1
1
1
1
24900
14085
90
400
800
1200
24900
14085
90
400
800
1200
125
70
1
1
20
20
EQUIPHENT
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 Service and approved for publication.
C8.65
10
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(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 ($)
S A LVA G E VA L U E ( X )
CURRENT HARKET VALUE ($)
L E A S E PAY H E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARH HIRED LABOR (HR)
OFF 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)
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
TRAILER
PEANUT
TRAII.ER
ST<)CK
HATER SYSTEH
HATERERS
HOG
10
10
10
5
10
10
10
5
1
1
1
1
8800
10
8000
1200
3850
20
1200
3850
20
19
.39
1
1
3
8.80
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.
C8.66
OPERATING INPUT RESOURCES
January 26, 1988
Operating Input
JfP^N
BACTERIAL SPOT
BACTERIAL SPOT
BOAR FEED
BORER CONTROL
BORER CONTROL
BORER CONTROL
BORER CONTROL
BREEDING
COASTAL PASTURE
CONTAINERS
COVER CROP
CUBES
DEFOLIANT
DORMANT OIL
DORMANT OIL
DORMANT OIL
DORMANT OIL
FEEDER PIGS
FERT. 10-34-0
FERT. 18-46-0
FERT. 32-0-0
FERT. 34-0-0
FERT. 82-0-0
FIFTH COVER
FIFTH COVER
FINISHING RATION
FIRST COVER
FIRST COVER
FOLIAR FUNGICIDE
FOLIAR FUNGICIDE
FOURTH COVER
FOURTH COVER
FUNGICIDE
GRAIN MIX
GRAIN SUPPL.
GRAIN SUPPLEMENT
HAY
HAY
HAY
HERB, YELLOW
HERB., PRE-MERGE
HERB., PRE-MERGE
HERBICIDE
HERBICIDE
HERBICIDE
INSECT. GREENBUG
INSECT. GREENBUG
INSECT. PLANTBUG
INSECT. THRIPS
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
MARKETING
MARKETING
MGMT. RECORDS
MILK REPLACER
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
NITROGEN
NITROGEN*
PASTURE
1-2
3-15
2ND
3RD
4-15
DAIRY
PEACH
1ST
2ND
3RD
4-15
3RD
4-15
3RD
4-15
SKIPROW
3RD
4-15
WHEAT
DAIRY
STOCKER
GOATS
DAIRY
STOCKER
COTTON
CAPAROL
ERADICAI
PEACH
PREMERGE
ARMYWRMS
MIDGE
PEANUT
PEANUTI
SKIPROWD
SKIPROWI
SM. GR.
SORGHUM
WHEAT
CALF
HOGS
CALF
DAIRY
GOATS
HOGS
PEACH
PIGS
SHEEP
NATIVE
Price
per
Unit
2.20
3.20
8.75
1.50
3.00
3.00
6.00
24.50
56.00
.42
. 13
8.80
2.75
1.80
2.40
3.00
3.60
85.00
.105
.107
.055
.070
.10
14.2
14.2
7.40
13.9
13.9
5.25
3.50
14.2
14.2
15
5.50
7.70
6.00
'3.00
3.35
3.00
6.0
8.0
10.0
10.0
3.00
4.25
4.00
4.00
2.50
1.00
12
6.00
9.00
4.00
6.00
3.00
6
3.75
9.75
3.50
18
.59
7.50
16
10
1
20.0
21
10
.21
.22
1.40
Unit
of
Measure
Cash
Flow
Row
appl
appl
cwt.
appl
appl
appl
appl
head
acre
each
lb.
cwt.
qt.
appl
appl
appl
appl
cwt.
lb.
lb.
lb.
lb.
lb.
appl
appl
cwt.
appl
appl
appl
appl
appl
appl
acre
cwt.
cwt.
cwt.
cwt.
cwt.
cwt.
qt.
lb.
acre
acre
lb.
acre
appl
appl
acre
acre
appl
appl
appl
appl
appl
appl
appl
appl
head
head
head
lb.
head
head
head
head
acre
head
head
lb.
lb.
acre
45
45
47
45
45
45
45
48
47
55
43
43
45
45
45
45
45
46
44
44
44
44
44
45
45
47
45
45
45
45
45
45
45
47
47
47
47
47
47
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
55
55
55
47
55
55
55
55
55
55
55
44
44
47
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.
C8.67
Operating Input
ssssssssssssssss
PEACH TREES
PETAL FALL
PETAL FALL
PHOSPHATE
PHOSPHORUS
PHOSPHORUS*
PHOSPHORUS**
PIG STARTER
PINK BUD
PINK BUD
POTASSIUM
PRE-HARVEST
PRE-HARVEST
PREDATOR CONTROL
PROTEIN SUPPL.
QUOTA COST
SALES' COMMISSION
SALES COMMISSION
SALES COMMISSION
SALES COMMISSION
SALES COMMISSION
SALT
SALT & MINERALS
SALT & MINERALS
SALT & MINERALS
SECOND COVER
SECOND COVER
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED FORAGE SORG
SEED SORGHUM
SEED WHEAT
SEVENTH COVER
SEVENTH COVER
SHUCK SPLIT
SHUCK SPLIT
SILAGE
SIXTH COVER
SIXTH COVER
SMALL GRAINS
SMALL GRAINS
SOIL FUNGICIDE
SOIL FUNGICIDE
SOW FEED
SOW FEED
STOCKER STEERS
STOCKER STEERS
SUPPLIES
THIRD COVER
THIRD COVER
UTILITIES
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
WEED CONTROL
ssssssss
3RD
4-15
3RD
4-15
3RD
4-15
PEANUTS
DAIRY
GOATS
PIG
SHEEP
STOCKER
COW-CALF
STOCKER
3RD
4-15
CORN
CORN-SIL
COTTON
KLEINGR.
OATS
PEANUT
SORGHUM
SUD-SORG
SUDAN
WHEAT
TREATED
3RD
4-15
3RD
4-15
3RD
4-15
PASTURE
PASTURE*
SKIPROW
GESTAT.
LACTAT.
425
DAIRY
3RD
4-15
COW-CALF
DAIRY
GOATS
HOGS
PIGS
SHEEP
SOWS
STOCKER
Price
per
Unit
ssssssss
2.50
10.2
10.2
.29
.21
.23
.25
11.00
10.2
10.2
.10
15.2
15.2
.35
7.35
.02
6.05
1.35
1.75
1.35
6.50
6.60
17.00
17.00
14.80
13.9
13.9
1.38
50
.60
6.00
.10
.74
.70
.16
.20
.11
.26
.85
.10
14.2
14.2
10.2
10.2
21
14.2
14.2
60.00
42.00
33.00
22.00
8.90
9.00
96.00
68.00
60
14.2
14.2
60
4.00
30
.70
1.15
.80
.70
6.50
5
43.75
Unit
of
Measure
Cash
Flow
Row
tree
appl
appl
lb.
lb.
lb.
lb.
cwt.
appl
appl
lb.
appl
appl
head
cwt.
lb.
head
head
head
head
head
cwt.
cwt.
cwt.
cwt.
appl
appl
lb.
unit
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
appl
appl
appl
appl
ton
appl
appl
acre
acre
appl
appl
cwt.
cwt.
cwt.
cwt.
head
appl
appl
head
head
head
head
head
head
head
head
head
appl
43
45
45
44
44
44
44
47
45
45
44
45
45
55
47
55
55
55
55
55
48
47
47
47
47
45
45
43
43
43
43
43
43
43
43
43
43
43
43
43
45
45
45
45
47
45
45
47
47
45
45
47
47
46
46
55
45
45
50
48
48
48
48
48
48
48
48
45
sssssss
ssss
<^^\
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.
C8.68
AUTO OR TRUCK RESOURCES
JANUARY 26, 1988
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (KR 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 ($)
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 FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT ffl
DEPRECIATION FACTOR ffl
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H C A L C . ( f fl , f fl )
LEASE CALC. (HOUR,YEAR)
AUTO OR TRUCK
PICKUP TRUCK
3/4 TON
84000
GA
84000
15
21000
30
13000
16.7
11000
75
600
315
21000
j$pn
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.
C8.69
CUSTOM OPERATION RESOURCES
January 26, 1988
Custom Operation
it ion
Price
per
Unit
ANHYDROUS RIG
CUSTOM BALING
CUSTOM COMBINING
CUSTOM COMBINING
CUSTOM COMBINING
CUSTOM DRILLING
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM PLOWING
CUSTOM STRIPPING
DRY FERT. RIG
DRYING
FERTILIZER APPL.
GINNING
HAUL & STORE
HAULING
HERBICIDE APPL.
INSECTICIDE APPL
LIQUID FERT. RIG
MOW, RAKE, BALE
SHEARING
SPRIGGING
RENTAL
HAY
CORN
SORGHUM
WHEAT
CORN SIL
SORGHUM
WHEAT
CORN
HAY
SORGHUM
WHEAT
WHEATE
COTTON
RENTAL
PEANUTS
COTTON
HAY
MILK
RENTAL
2
.65
12
12
12
5.
6.5
.40
12.00
.14
.35
.25
.12
.15
8.
1
2
20.
2.00
3.25
.35
.70
4.00
8.20
2.50
.65
1.50
27.0
Unit
of
Measure
Cash
Flow
Row
acre
bale
acre
acre
acre
acre
ton
cwt.
acre
bu.
bale
cwt.
bu.
bu.
acre
cwt
acre
ton
appl
cwt
bale
cwt.
acre
appl
acre
bale
head
acre
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 recognise 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.
C8.70
LABOR RESOURCES
JANUARY 26, 1988
DESCRIPTION OTHER LABOR OTHER LABOR OTHER LABOR OTHER LABOR
FIRST NAHE HARVESTING LABOR LABOR LABOR - PRUNING LIVESTOCK LABOR
QUALIFYING NAHE
COST
OR
VA L U E
($/HR)
4
5
5
5
TOTAL HAGE BENEFITS (X)
LABOR
TYPE
(A,B)
A
A
A
B
Information presented Is prepared solely as a general guide and is not Intended to recognise or predict the eosts
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.71
LIVESTOCK RESOURCES
JANUARY 26, 1988
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
REHAINING LIFE
(YR)
CURRENT HARKET VALUE
($)
SALVAGE VALUE
(X)
INSURANCE RATE
(X)
ANNUAL LEASE
($)
CALC OPTIONS (R,L,P)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
REHAINING LIFE
(YR)
CURRENT HARKET VALUE
($)
SALVAGE VALUE
(X)
INSURANCE RATE
(X)
ANNUAL LEASE
($)
CALC OPTIONS (R,L,P)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
REHAINING LIFE
(YR)
CURRENT HARKET VALUE
($)
SALVAGE VALUE
(X)
INSURANCE RATE
(X)
ANNUAL LEASE
($)
CALC OPTIONS (R.L.P)
LIVESTOCK
LIVESTOCK
BEEF BULL
6
BEEF COH
RAISED
2000
40
1
8
625
100
1
P
R
LIVESTOCK
LIVESTOCK
LIVESTOCK
LIVESTOCK
BEEF HEIFER
RAISED
LIVESTOCK
BILLY
GOAT
4
200
.15
1
2
350
.50
1
R
P
P
LIVESTOCK
LIVESTOCK
LIVESTOCK
DAIRY COH
RAISED
DOG
EHE
2
1150
1150
1000
42
1
4
P
LIVESTOCK
42
1
1
7
75
.54
1
R
p
R
LIVESTOCK
HORSE
LIVESTOCK
LIVESTOCK
NANNY
GOAT
BULL
DAIRY
3
1500
50
1
P
LIVESTOCK
EHE
YEARLING
8
75
.38
1
R
HEIFER
DAIRY
4
950
100
1
R
LIVESTOCK
RAH
SOH
1000
.33
1
5
60
.18
1
4
200
.25
1
2
175
100
1
P
R
P
P
8
BOAR
6
575
100
1
DAIRY COH
PURCHASE
4
LIVESTOCK
YEARLING DOE
GOAT
6
55
.13
1
R
/ ^ \
Information presented is prepared solely as a general guide and is not intended to reoognlse or predict the costs
and returns from any one particular farm or ranoh operation. These projections were colleoted and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.72
LAND RESOURCES
JANUARY 26, 1988
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HARKET VALUE
PROPERTY TAX
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
LAND
LAND CHARGE
CROPS
LAND
LAND RENT
PEACHES
PASTURE RENT
DAIRY
($/AC)
($/AC)
(X)
(X)
19.00
($/AC)
(Y,N)
25
N
6.00
N
15
N
N
25
N
LAND
LAND
LAND
LAND
LAND
LAND
PASTURE RENT
GOATS
PASTURE RENT
HOGS
PASTURE RENT
NATIVE
PASTURE RENT PASTURE, NATIVE
SHEEP
SHALL GRAINS
MACH. FC
($/AC)
($/AC)
(X)
(X)
6
N
($/AC)
(Y.N)
DESCRIPTION
/^\FIRST NAHE
(VQUALIFYING
NAHE
HARKET VALUE
PROPERTY TAX
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
LAND
LAND
LAND
COASTAL PASTURE
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HARKET VALUE
PROPERTY TAX
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
LAND
15
N
6.00
N
6.00
N
LAND
SHALL GRAINS
PASTURE
($/AC)
($/AC)
(X)
(X)
(S/AC)
(Y,N)
15
N
0^y
Information presented is prepared solely as a general guide and is not Intended to reeognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.73
35
N
PERENNIAL CROP RESOURCES
JANUARY 26, 1988
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HARKET VALUE
PROPERTY TAX
REHAINING LIFE
SALVAGE VALUE
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
PERENNIAL CROP PERENNIAL CROP PERENNIAL CROP PERENNIAL CROP PERENNIAL CROP
($/AC)
($/AC)
(YR)
(X)
(X)
(X)
($/AC)
(Y,N)
84.21
PEACHES
YEAR 1
1064.98
PEACHES
YEAR 2
1038.76
PEACHES
YEAR 3
1234.52
15
15
14
13
12
12
12
12
12
12
N
N
N
COASTAL BERKUDA
KLEINGRASS
101.59
N
^
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.
C8.74
\
BUILDINGS OR IMPROVEMENTS RESOURCES
JANUARY 26, 1988
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 (KR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
LEASE CALC. (ANNUAL)
DESCRIPTION
FIRST NAMEQUALIFYING NAHE
FUEL - UTILITY COST <$/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 ($)
ON FARH OHNER LABOR (KR)
LEASE CALC. (ANNUAL)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
FUEL - UTILITY COST ($/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.
HP.
BUILD. O
R I H P.
BUILD. OR IHP.
BUILD. O
R I H P.
R IHP.
BUILD. O
BUILD. OR IHP.
BARN
BARN
HAY
BOAR PEN
CALF HUTCHES
FARROHING HOUSE
FEED STORAGE
30
2720
10
20
10400
10
24
20
500
20
400
10
800
9
2
10.40
.72
1.25
2
8.00
BUILD. OR IHP.
BUILD. OR IHP.
BUILD. O
R I H P.
BUILD. O
R I H P.
BUILD. OR IHP.
BUILD., OR IHP.
FEEDING AREA
FEEDING FLOOR
FENCE
FENCE
HOG
HOLDING AREA
LOT FENCE
20
6400
10
130
25
3000
10
360
20
6000
10
64
6.4
.13
24
4
7.20
BUILD. OR IHP. BUILD. OR IHP.
HILK ROOM HILKING PARLOR
20
8800
22
BUILD. OR IHP. BUILD. OR IHP.
PASTURE SHEDS PENS & EQUIPHENT
20
18200
8
20
45
.25
15
1500
.64
.1
BUILD. O
R IHP. BUILD. OR IMP.
POND SHED, PACK,STORE
25
475
5.70
BUILD. OR IHP.
SILO
HORIZON
20
12000
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 col looted and developed by
staff members of the Texas Agricultural Extension service and approved for publication.
C8.75
15
2000
IRRIGATION EQUIPMENT
JANUARY 26, 1988
DESCRIPTION
BOHLS
BOHLS
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING
(HP)
FUEL TYPE
FUEL CON. (UNIT/HR OR /HI)
USEFULL LIFE
(HR)
REHAINING LIFE
(HR)
(X)
EFFICIENCY
(HR)
HIRED LABOR PER SET
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 C A L C . ( f fl , f fl )
LEASE CALC. (HOUR,YEAR)
FUEL USE ( DEF.,CALC.)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING
(HP)
FUEL TYPE
FUEL CON. (UNIT/HR OR /HI)
USEFULL LIFE
(HR)
REHAINING LIFE
(HR)
EFFICIENCY
(X)
HIRED LABOR PER SET
(HR)
OHNER LABOR PER SET
(HR)
NUKBER 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.)
DIST. SYS.
HAINLINE
DIST. SYS.
CENTER PIVOT
DRIP SYSTEH
POHER PLANT
HAINLINE
POHER PLANT
ELECTRIC
NATURAL GAS
20
EL
55
N
G
1.42
20000
20000
720
720
91
NA
NA
NA
16000
16000
10
10
8
6
10
10
N
A
N
A
N
A
12.5
2.25
1000
60000
7000
N
A
N
A
N
A
3300
1000
3500
1000
60000
7000
3300
1000
3500
.2
29
10
10
7
10
50
5
50
3800
6.0
2
2
2
PUHP
2
2
•
.5
2
3800
1.5
2
5.5
2
D
D
GEAR DRIVE
HATER SOURCE
DISCHARGE
RIGHTANGLE
HELL
25000
25000
25000
25000
95.0
15
15
7000
10
7000
1000
10
1000
7500
20
150
20
7
720
720
70
N
A
N
A
N
A
700
25000
25000
500
700
1000
N
A
N
A
N
A
1000
5
15
3800
4
2
75
N
A
N
A
N
A
3800
6
2
N
A
N
A
NA
5
3800
6.0
2
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.
C8.76
10
115
2
COLUHN
288
288
100
N
A
N
A
N
A
500
4.0
2
10
10
3800
COL.,PIPE,SHAFT DISCHARGE HEAD
CENT PUHP & FILT SUBHERSIBLE PUHP
4.0
2
10
16.5
1500
3800
PUHP
100
25
N
A
N
A
N
A
N
A
N
A
N
A
7500
1
12.5
2
3800
.5
2