DESCRIPTION
FIRST NAME
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR MI)
FUEL TYPE
REMAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /MI)
ANNUAL USE (HR OR HI)
SPEED
(MI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR 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 ($)
ON FARM OHNER LABOR (HR)
ANNUAL USE BASE (KR OR MI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & M CALC. (#1,#2)
LEASE CALC. (HOUR.YEAR)
DESCRIPTION
FIRST NAME
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (KR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR MI)
FUEL CON. (UNIT/HR OR /MI)
ANNUAL USE (KR OR MI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT MARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARM HIRED LABOR
(HR)
OFF FARM PARTS & LABOR ($)
ON FARM OHNER LABOR (HR)
ANNUAL USE BASE (KR OR MI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & M CALC. (#1,#2)
LEASE CALC. (HOUR.YEAR)
IMPLEMENT
IHPLEMENT
DISC-TANDEH
8 FT
IHPLEMENT
DRILL
GRAIN
30
IMPLEMENT
FERT. SPREADER
IHPLEMENT
GOPHER POISONER
IMPLEMENT
HARROHS
LISTER/BEDDER
2500
25
20
10
1200
1200
1200
10
55
2500
2500
2500
1200
1200
1200
2500
2500
100
4.5
8
83
50
4.0
10
72
50
4
20
67
25
4.5
30
80
35
4.5
9
80
175
4.0
1.1
1.2
1.1
1.2
1400
1450
1.1
1.2
1
100
1
1.1
1.2
560
10
495
1.1
1.2
875
1400
700
1120
.364
.364
.6
10
1.3
.6
10
1.3
.885
.885
10
10
1260
1150
364
.6
10
1.3
885
C
C
2
.777
.777
.777
.6
10
1.4
.6
10
1.4
.6
8
1.4
.885
.885
.885
C
C
1
C
C
2
13.3
80
1.1
1.2
10
50
C
C
2
IHPLEHENT
MOLDBOARD PLOH
3 BOTTOH
MOLDBOARD PLOH
4 BOTTOH
PLANTER
4 ROH
SHREDDER
2 ROH
SHREDDER
4 ROH
50
70
15
20
30
20
2500
2500
1200
2000
2000
1200
2500
2500
1200
2000
2000
1200
100
4.5
4.0
80
100
4.5
5.3
80
30
4.5
50
3.7
100
4
60
50
3.7
6.7
80
13.3
13.3
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1200
1680
1680
1795
3250
10
10
10
10
10
1080
1350
1350
1625
2600
1.1
1.2
675
10
525
.777
.230
.230
.777
.6
10
1.4
.6
10
1.4
.6
10
1.4
.6
10
1.4
.885
.885
.885
.885
C
C
2
C
C
2
C
C
2
C
C
2
364
.6
10
1.3
885
C
C
2
IMPLEMENT
C
C
2
IMPLEMENT
.364
.6
10
1.3
.885
C
C
2
IHPLEHENT
C
C
2
13.3
IHPLEHENT
IMPLEMENT
80
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.37
SPRAYER
53
DESCRIPTION
FIRST NAME
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR MI)
FUEL TYPE
REMAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR MI)
SPEED
(MI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (KR OR MI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & M CALC. (#1,#2)
LEASE CALC. (HOUR.YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REMAINING LIFE (HR OR MI)
FUEL CON. (UNIT/HR OR /MI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( X )
CURRENT MARKET VALUE ($)
L E A S E PAY M E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARM HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR MI)
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR.YEAR)
IMPLEHENT
IHPLEMENT
SPRAYER
AIRBLAST
IMPLEHENT
SPRAYER
IMPLEMENT
IMPLEHENT
EQUIPMENT
SPRAYER
PASTURE
TRAILER
FLATBED3
TRAILER
FLATBED4
30
CHAIN SAH
30
C. TREE
20
1200
1200
1200
15
300
15
300
1200
1200
1200
300
300
75
4.8
24
53
20
4.5
8
60
50
4
30
53
4.4
26.2
100
.52
100
.52
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
6600
1695
1200
1200
10
10
10
10
6000
1500
1.1
1.2
775
10
620
1200
1200
300
1
1
1.50
1
1
6
10
10
.777
.777
.777
.6
10
1.4
.6
10
1.4
.6
10
1.4
.885
.885
.885
C
C
2
EQUIPMENT
C
C
2
EQUIPMENT
18
GA
18
.5
6
300
C
C
2
EQUIPMENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
CHRISTMAS TREE
BALER
COOLER
STORAGE
FEEDER
HOG SOH
FEEDER
HINERAL
FEEDER
MKT HOG
PICKING BOXES
PEACHES
90
6
5
6
10
90
30000
EL
30000
6
5
6
10
9
2000
1
1
1
1
500
2600
1200
140
6000
400
500
2600
1200
140
6000
400
.3
20
.1
1.40
.3
20
2000
Information presented Is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.38
DESCRIPTION
i ^ S FIRST NAME
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR MI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (KR OR MI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR.YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /MI)
ANNUAL USE (HR OR HI)
SPEED
(MI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT MARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARM HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARM OHNER LABOR (HR)
ANNUAL USE BASE (HR OR MI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. iUl.Ul)
LEASE CALC. (HOUR.YEAR)
EQUIPHENT
EQUIPMENT
ROUND RING
EQUIPMENT
EQUIPMENT
EQUIPMENT
EQUIPMENT
SQUEEZE CHUTE
TRAILER
TRAILER
TRAILER
24 FT
TRAILER
FLATBED
10
20
10
10
10
10
10
20
10
10
10
10
1
1
1
1
1
1
75
1400
2800
3000
3500
75
1400
2800
3000
3500
1200
10
1200
.70
.1
56
.1
56
.1
56
16 FT
20 FT
1
EQUIPHENT
EQUIPHENT
HATER SYSTEH
HATERERS
20
5
20
5
1
1
3600
240
3600
240
10
9
4.80
1
1
HOG
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.
C5.39
OPERATING INPUT RESOURCES
April 8, 1989
Operating Input
2-4-D
ADVERTISING
BACTERIAL SPOT
BACTERIAL SPOT
BAGS, TIES, ETC.
BOAR FEED
BREEDING
BULL CALVES
BULL CALVES
CALF FEED
CLEANING
COASTAL BERMUDA
COASTAL/LEGUME
COLORING
CONCENTRATES
CONTAINERS
COVER CROP
DEFOLIANT
DORMANT OIL
ELECTRICITY
FEEDER PIGS
FERTILIZER (K)
FERTILIZER (N)
FERTILIZER (P)
FIFTH COVER
FIFTH COVER
FINISHING RATION
FIRST COVER
FIRST COVER
FOLIAR FUNGICIDE
FOLIAR FUNGICIDE
FOLIAR INSECT.
FOURTH COVER
FOURTH COVER
GRAIN MIX
HAY
HAY (PROD. COST)
HAY (PROD. COST)
HERB, PRE-EMERGE
HERB,POST-EMERGE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERD HEALTH
INOCULANT
INOCULANT
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSURANCE
INSURANCE
INSURANCE
LAND RENT
LAND RENT
LIME
LITTER
LITTER
LP GAS
MARKETING
MARKETING
MARKETING
MARKETING
MGMT. RECORDS
1-2
DAIRY
LIGHT
DAIRY
PASTURE
PASTURE
STOCKER
PEACH
PEACH
APPL'D
APPL'D
APPL'D
3RD
4-12
HOGS
3RD
4-12
SKIPROW
3RD
4-12
DAIRY
COW-CALF
DAIRY
C. TREE
C. TREE
CORN
COTTON
HAY
HAYH
PASTURE
PEACH
SO. PEAS
SORGHUM
SOYBEANS
WHEAT
COW-CALF
SOYBEANS
YUCHI
C. TREE
CORN
COTTON
SM.GRAIN
SO. PEAS
SORGHUM
SOYBEANS
WHEAT
BREEDER
LIAB.
POULTRY
DAIRY
HENS
POULTRY
COW-CALF
FDR.PIGS
MKT.HOGS
STOCKER
DAIRY
Price
per
Unit
1.77
.50
11
11
10
11 . 0
26.00
84.50
110.00
7.00
300
47.48
54.67
9.50
8.40
.65
.13
7.81
40
.07
.70
.11
.23
.22
13.65
17.75
10.50
15.92
22.30
4.90
3.28
4.25
13.65
17.75
8.00
21.56
21.56
21.56
13.00
90
20
16
5.00
5.00
5.5
10
8.45
17
15.50
15
15.
1.35
1.2
8.50
8
9.00
3. 10
5.25
9.00
9.00
6.00
450
1000
550
15
12
27
15
10
1.00
8.25
1.75
2.50
8.50
20.00
Unit
of
Measure
sssssss
Cash
Flow
Row
BSBS
qt.
tree
appl
appl
bale
cwt.
head
cwt.
cwt.
cwt.
each
acre
acre
gal
cwt.
each
lb.
acre
appl
kwh
lb.
lb.
lb.
lb.
appl
appl
cwt.
appl
appl
appl
appl
appl
appl
appl
cwt.
role
role
role
lb.
gal
acre
acre
acre
acre
acre
lb.
acre
acre
acre
oz.
head
acre
acre
lb.
acre
appl
lb.
acre
appl
appl
lb.
each
$
each
acre
acre
ton
ton
ton
gal.
head
head
head
head
head
45
55
45
45
55
47
48
46
46
47
55
47
47
45
47
55
43
45
45
50
46
44
44
44
45
45
47
45
45
45
45
45
45
45
47
47
47
47
45
45
45
45
45
45
45
45
45
45
45
45
48
43
43
45
45
45
45
45
45
45
45
54
54
54
55
55
44
55
55
50
55
55
55
55
55
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.
C5.40
Operating ][nput
^
\
SSSBBSSBBSSSSSSS
SSSSSBSS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
NETTING
NITROGEN
NITROGEN
PASTURE
PASTURE
PASTURE RENT
PEACH BORE
PEACH TREES
PETAL FALL
PETAL FALL
PHEREMONE TRAP
PHOSPHATE
PHOSPHORUS
PIG STARTER
PINK BUD
PINK BUD
POISON GRAIN
POTASH
POTASSIUM
PRE-HARVEST
PRE-HARVEST
RAISING HERD REP
SACKS
SALT
SALT & MINERALS
SALT & MINERALS
SAWS
SECOND COVER
SECOND COVER
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED, RYEGRASS
SEED, SMALLGRAIN
SEED, TREATED
SEEDLINGS
SEVENTH COVER
SEVENTH COVER
SHAVINGS
SHUCK SPLIT
SHUCK SPLIT
SIXTH COVER
SIXTH COVER
SMALL GRAIN RYEG
SMALL GRAINS
SOIL FUNGICIDE
SOW FEED
SOW FEED
SPRIGS
SUPPLEMENT
SUPPLIES
SUPPLIES
SUPPLIES
SUPPLIES
SUPPLIES
TAXES
THIRD COVER
THIRD COVER
UTILITIES
VET. MED & IMPL.
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
WEED CONTROL
COW-CALF
DAIRY
FDR.PIGS
MKT.HOGS
PEACH
DRY
WINTER
3RD
4-12
3RD
4-12
3RD
4-12
COW-CALF
STOCKER
3RD
4-12
CORN
COTTON
OATS
SO. PEAS
SORGHUM
SOYBEAN
YUCHI
WHEAT
C. TREE
3RD
4-12
3RD
4-12
3RD
4-12
RASS
PASTURE
GESTAT.
LACTAT.
BREEDERS
DAIRY
EGGS
POULTRY
PULLETS
POULTRY
3RD
4-12
DAIRY
STOCKER
DAIRY
FDR.PIGS
HOGS
Price
per
Unit
========
10.00
20.0
1.00
1.0
20.0
.30
.28
.29
161.00
134.47
12.0
14.25
2.50
11.87
18.75
3.00
.23
.30
13.80
11.87
18.75
.65
.12
.11
10.62
17
200
.25
.06
9.9
1.40
5.75
13.65
17.75
1.08
.40
.20
.85
.64
.20
1.00
.33
. 16
.15
.06
15.92
22.30
120
11.87
18.25
15.92
22.30
134.47
54.67
16.15
10.5
11 . 0
.50
9
200
40
2500
1000
3000
1.00
13.65
17.75
85
9.19
24.00
4. 11
2.00
43.75
Unit
Of
Measure
SSSSSBS
Cash
Flow
Row
SSBS
head
mon.
head
head
acre
tree
lb.
lb.
head
acre
acre
appl
tree
appl
appl
each
lb.
lb.
cwt.
appl
appl
lb.
lb.
lb.
appl
appl
head
each
lb.
cwt.
head
each
appl
appl
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
each
appl
appl
load
appl
appl
appl
appl
acre
acre
appl
cwt.
cwt.
bu.
cwt.
each
head
each
each
each
$
appl
appl
head
head
head
$
head
appl
55
55
55
55
55
55
44
44
47
47
52
45
43
45
45
45
44
44
47
45
45
45
44
44
45
45
55
55
47
47
47
55
45
45
43
43
43
43
43
43
43
43
43
43
43
45
45
55
45
45
45
45
43
47
45
47
47
43
47
55
55
55
55
55
55
45
45
50
48
48
48
48
45
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.
C5.41
AUTO OR TRUCK RESOURCES
APRIL 8, 1989
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR MI)
FUELTYPE
REMAINING LIFE (HR OR MI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(MI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE ($)
SALVAGE VALUE (X)
CURRENT MARKET VALUE ($)
LEASE PAYMENT ($)
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARM HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR #1
YEARSOHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (U1,U1)
LEASE CALC. (HOUR.YEAR)
AUTO OR TRUCK
AUTO OR TRUCK
AUTO OR TRUCK
PICKUP
PICKUP
1/2
3/4
PICKUP TRUCK
3/4 TON
147000
105000
84000
147000
105000
84000
21000
21000
21000
10500
20
9500
12000
20
12000
13000
16.7
11000
75
300
75
300
75
300
315
315
315
21000
21000
21000
G
A
10
30
G
A
10
30
G
A
15
30
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.
C5.42
CUSTOM OPERATION RESOURCES
April 8, 1989
^
N
C u s t o m O p e r»t1on
ation
BALE MOVING
CLEANING
CLEANING
COMBINE & HAUL
CUSTOM BALING
CUSTOM BALING
CUSTOM COMBINING
CUSTOM COMBINING
CUSTOM DRILL
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HAUL
CUSTOM HAUL
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM PLANTING
CUSTOM PLOW
DRYING
FERTILIZER APPL.
GINNING
HAND HARVEST
HARVEST & HAUL
HAUL & STORE
HAUL.COMP.&EDUC.
HAULING
HERBICIDE APPL.
INSECTICIDE APPL
MOW, RAKE. BALE
SPRIGGING
STRIP & HAUL
Price
per
Unit
SSSSBSSS
ssssssss
HAY
EGGS
PULLETS
SOYBEANS
ROUND
SQUARE
OATS
WHEAT
1.0
750.00
400.00
.50
12
.75
15.00
20.00
5.
.30
6.5
.40
.30
.25
.12
.25
.30
.18
.55
.25
6
10
20.
2.25
1.50
3.00
.67
.35
19.30
.4
4.00
8.20
.65
27.0
5
CORN
CORN SIL
SORGHUM
WHEAT
SORGHUM
WHEAT
CORN
HAY
OATS
SO. PEAS
WHEAT
SM.GRAIN
PEANUTS
SO. PEAS
SORGHUM
HAY
MILK
Unit
of
Measure
sssssss
Cash
Flow
Row
ssss
role
each
each
bu.
role
bale
acre
acre
acre
bu.
ton
cwt.
bu.
cwt.
bu.
bu.
bale
bu.
bu.
bu.
acre
acre
ton
appl
cwt.
bu.
cwt.
bale
bale
cwt.
acre
appl
bale
acre
cwt.
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
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.
C5.43
LABOR RESOURCES
APRIL 8, 1989
DESCRIPTION
OTHER LABOR
FIRST NAHE
QUALIFYING NAHE
COST OR VALUE ($/HR)
TOTAL HAGE BENEFITS (X)
LABOR TYPE (A,B)
DESCRIPTION
TYPE
4.88
FIRST NAHE
QUALIFYING NAHE
COST OR VALUE ($/HR)
TOTAL HAGE BENEFITS (X)
LABOR TYPE (A,B)
CHEMICAL APPL.
C. TREE
4.88
COLORING LABOR
CUTTING LABOR
GRADING LABOR
4.50
4.88
6.00
A
A
A
OTHER LABOR
OTHER UBOR
OTHER LABOR
5.00
4
A
OTHER LABOR
OTHER LABOR
PRUNING
4
A
OTHER LABOR
A
OTHER LABOR
OTHER LABOR
OTHER LABOR
HARVEST LABOR HARVESTING LABOR LIVESTOCK UBOR
<A,B)
DESCRIPTION
OTHER LABOR
A
OTHER LABOR
FIRST NAHE
QUALIFYING NAHE
COST OR VALUE ($/HR)
TOTAL HAGE BENEFITS (X)
LABOR
BALING LABOR
OTHER LABOR
HARVEST & LOAD
LABOR
4.50
OTHER LABOR
OPERATOR LABOR
OTHER LABOR
5.50
5.5
A
A
PLANTING LABOR
C. TREE
4.50
OTHER LABOR
SHEARING LABOR-
THINNING
5
5.00
3.5
A
A
A
/^S^
-y^S.
Information presented is prepared solely as a general guide and is not Intended to recogntse or predict the costs
ond returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.44
LIVESTOCK RESOURCES
APRIL 8, 1989
DESCRIPTION
LIVESTOCK
FIRST NAHE
QUALIFYING NAHE
REHAINING LIFE
(YR)
CURRENT HARKET VALUE ($)
SALVAGE VALUE
(X)
INSURANCE RATE
(X)
ANNUALLEASE
CALC OPTIONS
(R.L.P)
DESCRIPTION
BOAR
2
375
50
1
LIVESTOCK
BULL
BEEF
4
2200
40
1
COH
BEEF
8
675
80
1
LIVESTOCK
LIVESTOCK
DAIRY COH
RAISED
HEIFER
DAIRY
6
950
100
1
6
800
100
1
8
400
100
1
SOH
(YR)
($)
(X)
(X)
($)
2
180
85
1
(R.L.P)
Information presented is prepared solely as a general guide and Is not Intonded 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.
C5.45
LIVESTOCK
DAIRY COH
PURCHASE
LIVESTOCK
FIRST NAHE
QUALIFYING NAHE
REMAINING LIFE
CURRENT MARKET VALUE
SALVAGE VALUE
INSURANCE RATE
ANNUAL LEASE
CALC OPTIONS
LIVESTOCK
LAND RESOURCES
APRIL 8, 1989
LAND
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HARKET VALUE
PROPERTY TAX
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
FIRST NAHE
QUALIFYING NAHE
HARKET VALUE
PROPERTY TAX
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
FIRST NAHE
QUALIFYING NAHE
HARKET VALUE
PROPERTY TAX
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
LAND
(X)
(X)
($/AC)
(Y.N)
SORGHUH
HIGH
54.18
N
LAND
SOYBEANS
200
15
10
N
LAND
LAND
LAND CHARGE
CROPS
5
15
10
N
N
LAND
LAND
LAND RENT
LAND RENT
PEACHES
1
8
20
N
N
LAND
20.09
N
LAND
UND CHARGE
SKGRAIN
10
15
N
($/AC)
(Y.N)
<$/AC)
($/AC)
100
5
COTTON
TYPICAL
30.75
N
LAND
LAND CHARGE
FORAGE
LAND
LAND
COTTON
HIGH
37.85
N
LAND
LAND CHARGE
DAIRY
(X)
(X)
DESCRIPTION
CORN
TYPICAL
57.3
N
LAND
($/AC)
($/AC)
LAND
CORN
HIGH
($/AC)
($/AC)
(X)
(X)
($/AC)
(Y.N)
DESCRIPTION
LAND
N
15
N
LAND RENT
POULTRY
2000
125
12
N
LAND
KHEAT
HIGH
KHEAT
TYPICAL
26.22
22.70
N
y^Hk
N
J^*!\
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.46
PERENNIAL CROP RESOURCES
APRIL 8, 1989
DESCRIPTION
PERENNIAL CROP PERENNIAL CROP PERENNIAL CROP PERENNIAL CROP PERENNIAL CROP PERENNIAL CROP
FIRST NAHE
QUALIFYING NAHE
HARKET VALUE ($/AC)
PROPERTY TAX ($/AC)
REHAINING LIFE (YR)
S A LVA G E VA L U E ( X )
APPRECIATION RATE (X)
I N T E R E S T R AT E ( X )
ANNUAL LEASE ($/AC)
APP. CALCUATIONS (Y,N)
DESCRIPTION
FIRST NAHE
QUALIFYING NAME
HARKET VALUE
PROPERTY TAX
REHAINING LIFE
SALVAGE VALUE
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE.
APP. CALCUATIONS
#
BERMUDA-CLOVER COASTAL BERMUDA
154.43
93.14
10
10
(X)
(X)
(X)
($/AC)
(Y.N)
PEACHES
YEAR IA
1065.81
11
100
14
PEACHES
YEAR 2
908.62
PEACHES
YEAR 2A
908.62
10
100
14
14
14
N
PERENNIAL CROP
($/AC)
($/AC)
(YR)
PEACHES
YEAR 1
1065.81
PERENNIAL CROP
PERENNIAL CROP
PERENNIAL CROP
N
PERENNIAL CROP
PERENNIAL CROP
PEACHES
YEAR 3
911.17
PEACHES
YEAR 3A
911.17
PEACHES
YEAR 4
1622.42
PEACHES
YEAR 4A
1622,.42
PEACHES
YEAR 5
737.55
PEACHES
YEAR 5A
737.55
9
100
7
8
100
7
7
100
7
100
14
14
14
14
14
14
N
N
N
N
N
^
Information presented is prepared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections wore collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.47
N
BUILDINGS OR IMPROVEMENTS RESOURCES
APRIL 8, 1989
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
FUEL - UTILITY COST ($/YR)
REHAINING LIFE (YR)
CURRENT MARKET VALUE ($)
S A LVA G E VA L U E ( X )
PROPERTY TAXES ($/YR)
ANNUAL LEASE ($)
ON FARM HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
LEASE CALC. (ANNUAL)
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 ($)
ON FARH OHNER UBOR (HR)
LEASE CALC. (ANNUAL)
DESCRIPTION
FIRST NAME
QUALIFYING NAME
FUEL - UTILITY COST ($/YR)
REHAINING LIFE (YR)
CURRENT MARKET VALUE ($)
S A LVA G E VA L U E ( X )
PROPERTY TAXES ($/YR)
ANNUAL LEASE ($)
ON FARM HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (KR)
LEASE CALC. (ANNUAL)
BUILD. OR IHP. BUILD. OR IMP. BUILD. OR IMP. BUILD. OR IHP. BUILD. OR IKP. BUILD. OR IMP.
BOAR PEN BROILER HOUSE FARROHING HOUSE
BARN
BARN
CALF
BARN
HAY
20
30
20
4000
20
10000
10
5760
15
50000
12
2760
.1
.30
10
10
20
172.80
35
182
2
27.60
BUILD. OR IMP. BUILD. OR IMP. BUILD. OR IMP. BUILD. OR IMP. BUILD. OR IHP. BUILD. OR IHP.
FEED STORAGE FEEDING SLAB
FENCE
HOG
FENCE
LOT
FENCE
PASTURE
LAYER HOUSE
10
960
10
132
10
2520
10
24
20
2800
20
95000
2
96
1
2.64
2
50.40
.1
.48
.1
28
30
200
BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IKP. BUILD. OR IMP. BUILD. OR IMP.
HILKING COMPLEX
POND PULLET HOUSE SHED, PACK,STORE
20
69500
20
18
20
55000
521.25
.09
35
182
15
2000
SHEDS
PASTURE
8
BOO
2
10
Information presented is prepared solely as a general guide and is not intended to recognise or predict the cost!
and returns from any one particular farm or ranch operation. These projections wore collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.48
IRRIGATION EQUIPMENT
APRIL 8, 1989
DESCRIPTION
FIRST NAME
QUALIFYING NAME
HORSEPOHER RATING
(HP)
FUEL TYPE
FUEL CON. (UNIT/HR OR /MI)
USEFULL LIFE
(HR)
REMAINING LIFE
(HR)
EFFICIENCY
(X)
HIRED LABOR PER SET
(HR)
OHNER LABOR PER SET
(HR)
NUHBER OF SETS
CURRENT LIST PRICE
($)
SALVAGE PERCENT
(X)
CURRENT HARKET VALUE
($)
LEASE PAYMENT
($)
ON FARM HIRED LABOR
(HR)
OFF FARH PARTS & UBOR ($)
ON FARH OHNER UBOR (HR)
ANNUAL USE BASE (HR)
R & H ENG. ESTIMATE (X)
R & M CALC. (#1,#2)
LEASE CALC. (HOUR.YEAR)
FUEL USE ( DEF.,CALC.)
DIST. SYS.
POHER PUNT
DRIP SYSTEH
PUHP
PUHP
HATER SOURCE
ELECTRIC CENT PUHP & FILT SUBHERSIBLE PUHP HELL & RESERVOIR
IOO
7000
20
EL
23.7
720
720
91
NA
NA
N
A
1000
288
288
100
NA
NA
NA
500
720
720
70
NA
NA
NA
700
NA
NA
NA
4350
7000
1000
500
700
4350
1.5
2
4.0
2
4.0
2
.5
2
8
8
2.25
20
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.
C5.49
MACHINERY COST REPORT
APRIL 8, 1989
ncsvunt<E iwie
UABTADIC CVDCUCCC -■■-,
I t t I T T cr
UN11
FUEL
&
LUBE
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
BALEMOVER
BROADCAST SEEDER
CULTIVATOR
CULTIVATOR - 13
CULTIVATOR - 20
DISC
DISC-TANDEH
DISC-TANDEH
DRILL
FERT. SPREADER
GOPHER POISONER
HARROHS
LISTER/BEDDER
HOLDBOARD PLOH
HOLDBOARD PLOH
PLANTER
SHREDDER
SHREDDER
SPRAYER
SPRAYER
SPRAYER
SPRAYER
TRAILER
TRAILER
CHAIN SAH
CHRISTMAS TREE
COOLER
FEEDER
FEEDER
FEEDER
PICKING BOXES
ROUND RING
SQUEEZE CHUTE
TRAILER
TRAILER
TRAILER
TRAILER
HATER SYSTEH
HATERERS
PICKUP
PICKUP
PICKUP TRUCK
100 HP
125 HP
40 HP
50 HP
75 HP
S/HR
S/HR
$/HR
S/HR
S/HR
S/HR
S/HR
ROLLING $/HR
TOOL BAR $/HR
TOOL BAR $/HR
OFFSET
S/HR
13 FT
S/HR
8 FT
S/HR
GRAIN
S/HR
$/HR
S/HR
S/HR
S/HR
3 BOTTOH $/HR
4 BOTTOM $/HR
4 ROH
S/HR
2 ROH
S/HR
4 ROH
S/HR
S/HR
AIRBLAST $/HR
C. TREE S/HR
PASTURE S/HR
FLATBED3 S/HR
FLATBED4 S/HR
S/HR
BALER
S/HR
STORAGE S/HR
HOG SOH S/HR
HINERAL S/HR
MKT HOG S/HR
PEACHES S/HR
S/HR
S/HR
16 FT
S/HR
20 FT
S/HR
24 FT
S/HR
FLATBED S/HR
S/HR
HOG
S/HR
1/2
S/MI
3/4
S/HI
3/4 TON $/MI
4.924
6.155
1.969
2.462
3.693
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.385
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.077
0.077
0.051
OPER. &
MANAGE.
LABOR
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
o.ooo
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
O P E R . iCUSTOM
I N P U T iOPER.
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
REPAIR
& MAINT.
OFF FARM
1.094
1.092
0.252
0.252
0.534
0.000
0.200
0.072
0.232
0.350
0.388
0.511
0.255
0.340
0.000
0.099
0.117
0.302
0.219
0.306
0.321
0.125
0.226
0.209
1.820
0.275
0.182
1.000
1.000
0.250
0.000
0.000
20.000
1.400
20.000
0.000
0.000
0.700
56.000
56.000
56.000
2.000
9.000
4.800
0.015
0.015
0.015
u.u^u CTVCn CVDCUCCC ...m
REPAIR
HOURLY
& HAINT. LEASE
LABOR
0.000
0.000
0.000
0.000
0.000
0.000
1.100
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
1.650
0.550
1.650
0.000
0.000
0.000
0.550
0.550
0.550
0.000
55.000
0.000
0.000
0.000
0.000
DEPREC.
&
ANNUAL
LEASE
INTEREST
0.000
6.324
0.000
11.193
0.000
5.599
0.000
4.816
0.000
6.147
0.000
0.170
0.000
1.153
0.000
0.139
0.000
0.834
0.000
1.250
0.000
2.362
0.000
3.532
0.000
1.766
0.000
3.194
0.000
0.002
0.000
3.086
0.000
2.779
0.000
0.889
0.000
1.514
0.000
1.876
0.000
6.255
0.000
4.558
0.000
7.225
0.000
0.728
0.000
11.222
0.000
10.501
0.000
1.723
0.000
30.693
0.000
8.000
0.000
20.833
0.000
10.833
0.000
0.212
0 . 0 0 0 310.000
0.000
40.600
0 . 0 0 0 1550.000
0.000
78.000
0.000
14.625
0 . 0 0 0 206.500
0 . 0 0 0 546.000
0 . 0 0 0 585.000
0 . 0 0 0 682.500
0 . 0 0 0 222.600
0 . 0 0 0 531.000
0.000
69.600
0.000
0.094
0.000
0.144
0.000
0.156
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
TAXES,
LICENSE
& INSUR.
TOTAL
EXPENSE!
0 . 4 11
12.753
0.728
19.168
0.364
8.185
0.313
7.842
0.400
10.773
0.012
0.181
0.085
2.538
0.010
0.221
0.060
1.125
0.090
1.690
0.170
2.920
0.252
4.295
0.126
2.147
0.230
3.763
0.000
0.002
0.198
3.383
0.200
3.095
0.064
1.255
0.108
1.841
0.135
2.318
0.450
7.026
0.325
5.007
0.520
7.971
0.053
0.989
0.800
13.841
0.750
11.526
0.124
2.028
2.727
34.420
0.458
9.458
0.500
21.968
0.556
11.389
0.013
0.225
12.000 343.650
1.400
43.950
60.000 1631.650
4.000
82.000
0.750
15.375
14.000 221.200
28.000 630.550
30.000 671.550
35.000 774.050
12.000 236.600
36.000 631.000
2.400
76.800
0.018
0.204
0.018
0.253
0.018
0.240
>-«%K
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.
C5.50
n c a u u m. c n o n e
UNil E
/f*^
=
FUEL
&
LUBE
OPER. &
MANAGE.
LABOR
V A R I ABLE EXPE N S E S B B B
OPER.
INPUT
CUSTOM
OPER.
REPAIR
& MAINT.
OFF FARM
REPAIR
HOURLY
& HAINT. LEASE
LABOR
— FIXED EXPENSES —
TOTAL
DEPREC.
EXPENSES
&
ANNUAL
LEASE
INTEREST
TAXES,
LICENSE
& INSUR.
TRACTOR
FERT. SPREADER
APPLY FERTILIZER
40 HP
S/AC
$/AC
S/AC
0.294
0.000
0.294
1 . 11 7
0.000
1 . 11 7
0.000
0.000
0.000
0.000
0.000
0.000
0.043
0.000
0.043
0.000
0.000
0.000
0.000
0.000
0.000
0.948
0.000
0.948
0.000
0.000
0.000
0.062
0.000
0.062
2.464
0.000
2.464
TRACTOR
CULTIVATOR - 13
CULTIVATING
100 HP S/AC
TOOL BAR S/AC
13 FT $/AC
1.165
0.000
1.165
1.769
0.000
1.769
0.000
0.000
0.000
0.000
0.000
0.000
0.293
0.056
0.349
0.000
0.000
0.000
0.000
0.000
0.000
1.695
0.203
1.898
0.000
0.000
0.000
0 . 11 0
0.015
0.125
5.031
0.274
5.305
TRACTOR
CULTIVATOR
C U LT I VAT I N G
100 HP
ROLLING
ROLLING
$/AC
$/AC
S/AC
0.993
0.000
0.993
1.331
0.000
1.331
0.000
0.000
0.000
0.000
0.000
0.000
0.221
0.013
0.234
0.000
0.000
0.000
0.000
0.000
0.000
1.275
0.026
1.301
0.000
0.000
0.000
0.083
0.002
0.085
3.902
0.040
3.943
TRACTOR
DISC-TANDEH
SPRAYER
DISC & SPRAY
75 HP
13 FT
$/AC
$/AC
$/AC
$/AC
1.504
0.000
0.000
1.504
2.124
0.000
0.000
2.124
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.172
0.087
0.061
0.319
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
1.978
0.600
0.213
2.791
0.000
0.000
0.000
0.000
0.129
0.043
0.015
0.187
5.907
0.730
0.289
6.926
TRACTOR
DISC
DISCING
75 HP
OFFSET
OFFSET
S/AC
$/AC
S/AC
0.721
0.000
0.721
1.503
0.000
1.503
0.000
0.000
0.000
0.000
0.000
0.000
0.122
0.080
0.202
0.000
0.000
0.000
0.000
0.000
0.000
1.400
0.489
1.889
0.000
0.000
0.000
0.091
0.035
0.126
3.837
0.604
4.441
TRACTOR
DISC-TANDEM
DISCING-TANDEM
100 HP
13 FT
1 3 F T.
$/AC
$/AC
$/AC
0.784
0.000
0.784
1.234
0.000
1.234
0.000
0.000
0.000
0.000
0.000
0.000
0.204
0.087
0.291
0.000
0.000
0.000
0.000
0.000
0.000
1.182
0.600
1.782
0.000
0.000
0.000
0.077
0.043
0.120
3.481
0.730
4.210
TRACTOR
DISC-TANDEH
DISCING-TANDEM
40 HP
8 FT
8 FT
$/AC
S/AC
$/AC
0.656
0.000
0.656
2.004
0.000
2.004
0.000
0.000
0.000
0.000
0.000
0.000
0.077
0.071
0.147
0.000
0.000
0.000
0.000
0.000
0.000
1.700
0.488
2.188
0.000
0.000
0.000
0 . 11 0
0.035
0.145
4.548
0.593
5.141
TRACTOR
DRILL
DRILLING
75 HP
GRAIN
$/AC
$/AC
S/AC
0.863
0.000
0.863
2.080
0.000
2.080
0.000
0.000
0.000
0.000
0.000
0.000
0.168
0.097
0.265
0.000
0.000
0.000
0.000
0.000
0.000
1.937
0.915
2.851
0.000
0.000
0.000
0.126
0.066
0.192
5.173
1.078
6.251
TRACTOR
GOPHER POISONER
GOPHER POISONING
40 HP
S/AC
$/AC
S/AC
0.106
0.000
0.106
0.554
0.000
0.554
0.000
0.000
0.000
0.000
0.000
0.000
0.021
0.008
0.029
0.000
0.000
0.000
0.000
0.000
0.000
0.470
0.236
0.706
0.000
0.000
0.000
0.031
0.015
0.046
1.182
0.258
1.441
TRACTOR
HARROHS
HARROHING
40 HP
$/AC
S/AC
$/AC
0.354
0.000
0.354
1.849
0.000
1.849
0.000
0.000
0.000
0.000
0.000
0.000
0.071
0.030
0.100
0.000
0.000
0.000
0.000
0.000
0.000
1.568
0.708
2.276
0.000
0.000
0.000
0.102
0.051
0.153
3.943
0.788
4.731
TRACTOR
TRAILER
HAULING PEACHES
40 HP S/AC
FLATBED3 $/AC
YEAR3 S/AC
3.258
0.000
3.258
13.961
0.000
13.961
0.000
0.000
0.000
0.000
0.000
0.000
0.534
1.923
2.457
0.000
0.000
0.000
0.000
0.000
0.000
11.844
59.024
70.868
0.000
0.000
0.000
0.770
5.245
6.014
30.367
66.192
96.559
TRACTOR
TRAILER
HAULING PEACHES
40 HP S/AC
FLATBED4 S/AC
YEAR4 S/AC
3.258
0.000
3.258
13.961
0.000
13.961
0.000
0.000
0.000
0.000
0.000
0.000
0.534
1.923
2.457
0.000
0.000
0.000
0.000
0.000
0.000
11.844
15.385
27.229
0.000
0.000
0.000
0.770
0.881
1.650
30.367
18.188
48.555
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.
C5.51
RESOURCE NAME
= VA R I A B L E E X P E N S E S « « « « « = — = >
UNIT FUEL
&
LUBE
OPER. &
HANAGE.
LABOR
O P E R . C U S TO M R E PA I R R E PA I R
HOURLY
I N P U T O P E R . & M A I N T. & M A I N T. LEASE
OFF FARM LABOR
aaaaa FIXED EXPENS
TOTAL
DEPREC. ANNUAL TAXES,
&
LEASE
. LICENSE
INTEREST
& INSUR.
EXPENSES
A^^j.
TRACTOR
LISTER/BEDDER
LISTING/BEDDING
IOO HP
$/AC
S/AC
$/AC
0.966
0.000
0.966
1.407
0.000
1.407
0.000
0.000
0.000
0.000
0.000
0.000
0.233
0.059
0.292
0.000
0.000
0.000
0.000
0.000
0.000
1.348 0.000
0.172 0.000
1.521 0.000
0.088
0.012
0.100
4.042
0.243
4.285
PICKUP TRUCK
PICKUP TRUCK
3/4 TON
$/MI
S/MI
0.051
0.051
0.147
0.147
0.000
0.000
0.000
0.000
0.015
0.015
0.000
0.000
0.000
0.000
0.156
0.156
0.000
0.000
0.018
0.018
0.386
0.386
PICKUP TRUCK
PICKUP TRUCK
3/4 TON
3/4 TON
S/MI
S/MI
0.051
0.051
0.202
0.202
0.000
0.000
0.000
0.000
0.015
0.015
0.000
0.000
0.000
0.000
0.156
0.156
0.000
0.000
0.018
0.018
0.441
0.441
TRACTOR
PLANTER
SPRAYER
PLANT & SPRAY
75 HP
4 ROH
S/AC
S/AC
$/AC
S/AC
1.019
0.000
0.000
1.019
2.124
0.000
0.000
2.124
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.172
0.074
0.061
0.306
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
1.978
1.437
0.213
3.628
0.000
0.000
0.000
0.000
0.129
0.103
0.015
0.247
5.422
1.614
0.289
7.325
TRACTOR
PLANTER
PLANTING
IOO HP
4 ROH
$/AC
S/AC
S/AC
0.581
0.000
0.581
1.668
0.000
1.668
0.000
0.000
0.000
0.000
0.000
0.000
0.276
0.074
0.350
0.000
0.000
0.000
0.000
0.000
0.000
1.598
1.437
3.035
0.000
0.000
0.000
0.104
0.103
0.207
4.227
1.614
5.841
TRACTOR
MOLDBOARD PLOH
PLOHING
75 HP $/AC
3 BOTTOH S/AC
3 BOTTOM S/AC
2.361
0.000
2.361
4.159
0.000
4.159
0.000
0.000
0.000
0.000
0.000
0.000
0.336
0.125
0.462
0.000
0.000
0.000
0.000
0.000
0.000
3.874
0.867
4.741
0.000
0.000
0.000
0.252
0.062
0.314
10.983
1.054
12.037
TRACTOR
MOLDBOARD PLOH
PLOHING
IOO HP S/AC
4 BOTTOH S/AC
4 BOTTOH $/AC
2.449
0.000
2.449
3.139
0.000
3.139
0.000
0.000
0.000
0.000
0.000
0.000
0.520
0.132
0.653
0.000
0.000
0.000
0.000
0.000
0.000
3.008
0 . 8 11
3.819
0.000
0.000
0.000
0.196
0.058
0.254
9 . 3 11
1.002
10.313
TRACTOR
40 HP
BROADCAST SEEDER
SEEOING
BRDCAST
$/AC
$/AC
$/AC
0.326
0.000
0.326
1 . 11 7
0.000
1 . 11 7
0.000
0.000
0.000
0.000
0.000
0.000
0.043
0.031
0.073
0.000
0.169
0.169
0.000
0.000
0.000
0.948
0.177
1.125
0.000
0.000
0.000
0.062
0.013
0.075
2.496
0.390
2.886
TRACTOR
SHREDDER
SHREDDING
40 HP
2 ROH
2 ROH
S/AC
S/AC
S/AC
0.795
0.000
0.795
3.020
0.000
3.020
0.000
0.000
0.000
0.000
0.000
0.000
0 . 11 5
0.052
0.167
0.000
0.000
0.000
0.000
0.000
0.000
2.562
1.896
4.458
0.000
0.000
0.000
0.166
0.135
0.302
6.659
2.083
8.742
TRACTOR
SHREDDER
SHREDDING
100 HP
4 ROH
4 ROH
S/AC
$/AC
$/AC
0.801
0.000
0.801
1.521
0.000
1.521
0.000
0.000
0.000
0.000
0.000
0.000
0.252
0.047
0.299
0.000
0.000
0.000
0.000
0.000
0.000
1.458
1.514
2.972
0.000
0.000
0.000
0.095
0.109
0.204
4.127
1.670
5.797
TRACTOR
SPRAYER
SPRAYING
40 HP
$/AC
$/AC
$/AC
0.559
' 00.000
.559
2.124
0.000
2.124
0.000
0.000
0.000
0.000
0.000
0.000
0.081
0.061
0.142
0.000
0.000
0.000
0.000
0.000
0.000
1.802
0.213
2.015
0.000
0.000
0.000
0 . 11 7
0.015
0.132
4.684
0.289
4.973
TRACTOR
SPRAYER
SPRAYING
40 HP S/AC
AIRBLAST S/AC
AIRBLAST S/AC
0.321
0.000
0.321
0.981
0.000
0.981
0.000
0.000
0.000
0.000
0.000
0.000
0.037
0.246
0.283
0.000
0.000
0.000
0.000
0.000
0.000
0.832
1.516
2.348
0.000
0.000
0.000
0.054
0.108
0.162
2.225
1.870
4.095
TRACTOR
SPRAYER
SPRAYING
40 HP
C. TREE
C. TREE
$/AC
$/AC
S/AC
0.730
0.000
0.730
2.773
0.000
2.773
0.000
0.000
0.000
0.000
0.000
0.000
0.106
0.105
0 . 2 11
0.000
0.000
0.000
0.000
0.000
0.000
2.352
4 . 0 11
6.363
0.000
0.000
0.000
0.153
0.286
0.439
6 . 11 4
4.402
10.516
TRACTOR
SPRAYER
SPRAYING
40 HP
PASTURE
PASTURE
S/AC
S/AC
S/AC
0.308
0.000
0.308
0.942
0.000
0.942
0.000
0.000
0.000
0.000
0.000
0.000
0.036
0.024
0.059
0.000
0.000
0.000
0.000
0.000
0.000
0.799
0.223
1.022
0.000
0.000
0.000
0.052
0.016
0.068
2.136
0.263
2.399
y**K
Information presented is prepared solely as a general guide and is not Intended to recognise or predict the cost!
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.52
r
BUDGET PARAMETERS REPORT
April 8, 1989
Parameter
Name
DIESEL
DIESEL BTU
ELECTRICITY
ELECTRICITY BTU
GASOLINE
GASOLINE BTL I
Va l u e
Unit
of
Measure
0.8000 GAL.
135250.0000 BTU
0.0700 KWH
3410.0000 BTU
0.7000 GAL.
124100.0000 BTU
Description
Cost of Diesel Fuel
Energy of Diesel Fuel
Cost of Electricity
Electricity energy
Cost of Gasol1ne
Energy of Gasoline
HIRED LABOR
5.5000 HOUR
Hired Repair and Maintenance Labor Rate
HIRED LABOR IRR
4.OOOO HOUR
Hired Irrigation Operation Labor
INR
1.OOOO %
Insurance Rate, % of Market value
IRITB
10.0000 %
Interest Rate, Intermediate Term Borrow,
IRITE
10.0000 %
I n t e r e s t R a t e , I n t e r m e d i a t e Te r m E q u i t y
IROCB
12.OOOO %
I n t e r e s t R a t e , O p e r a t i n g C a p i t a l B o r r o w.
IROCE
12.OOOO %
Interest Rate, Operating Capital Equity
IRPCF
0.OOOO %
Interest Rate, Positive Cash Flow
LP GAS
0.7800 GAL.
Cost of LP Gas
LP GAS BTU
92140.0000 BTU
Energy of LP Gas
LUBE MULTI
0.1000 NONE
Lube Multiplier
NATURAL GAS
3.OOOO MCF
Cost of Natural Gas
NATURAL GAS BTU
1000000.0000 BTU
Energy of Nat. Gas per 100ft3 or Therm
OWNER LABOR
5.5000 HOUR
Owner Repair and Maintenance Labor Rate
OWNER LABOR IRR
4.OOOO HOUR
Owner Irrigation Operation Labor
PTR
0.0000 %
Personal Property Tax Rate
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
s t a f f m e m b e r s o f t h e Te x a s A g r i c u l t u r a l E x t e n s i o n S e r v i c e a n d a p p r o v e d f o r p u b l i c a t i o n .
C5.53
B-124KL05)
TEXAS AGRICULTURAL EXTENSION SERVICE . THE TEXAS A&M UNIVERSITY SYSTEM
Z e r l e L . C a r p e n t e r, D i r e c t o r . C o l l e g e S t a t i o n , Te x a s
TEXAS LIVESTOCK ENTERPRISE BUDGETS
NORTHEAST TEXAS DISTRICT
Projected for 1989
E d u c a t i o n a l p r o g r a m s c o n d u c t e d b y t h e Te x a s A g r i c u l t u r a l E x t e n s i o n S e r v i c e s e r v e p e o p l e o f a l l a g e s r e g a r d l e s s o f s o c i i
economic level, race, color, sex, religion or national origin.
C o o p e r a t i v e E x t e n s i o n W o r k i n A g r i c u l t u r e a n d H o m e E c o n o m i c s , T h e Te x a s A S M U n i v e r s i t y S y s t e m a n d t h e U n i t e d S t a t e s
Department of Agriculture cooperating. Distributed In furtherance of the Acts of Congress of May 8, 1914, as amended,
and June 30, 1914.
150 - 12-88. New
Projections for Planning Purposes Only B-1241(L05)
Not to be Used without Updating after April 8, 1989.
COW-CALF PRODUCTION-NO WINTER PASTURE
N o r t h e a s t Te x a s D i s t r i c t ( 5 )
1989 Projected Costs and Returns per Head
PRODUCTION
Description
Quantity
Unit
$
/
Unit
Return
Estimate
CULL
COWS
BEEF
O.IOHd
9.250
cwt.
52.0000
48.10
HEIFER
C A LV E S
0.40Hd
4.750
CWt.
87.0000
165.30
'
STEER
C A LV E S
0.40Hd
5.000
cwt.
96.0000
192.00
To t a l
GROSS
Income
OPERATING INPUT or CUSTOM OPERATION
Description
Input
C O A S TA L / L E G U M E PA S T U R E
H AY ( P R O D . C O S T ) C O W- C A L F
HERD
H E A LT H
COW-CALF
MARKETING
COW-CALF
MISCELLANEOUS COW-CALF
S A LT & M I N E R A L S C O W- C A L F
SUPPLEMENT
Fuel
Lube
Repa1r
Use
2.000
4.500
1.000
0.900
1.000
0.440
4.500
405.40
Unit
acre
role
head
head
head
cwt.
cwt.
$ / Unit
54.670
21.560
15.000
8.250
10.000
9.900
9.000
Total OPERATING INPUT and CUSTOM OPERATION Costs
Residual returns to capital, ownership
labor,
land,
management,
Cost
109.34
97.02
15.00
7.43
10.00
4.36
40.50
2.73
0.27
3.98
290.62
and
p r o fi t
11 4 . 7 8
==============================================================================
C A P I TA L I N V E S T M E N T D e s c r i p t i o n Q u a n t i t y U n i t R a t e o f C o s t
Invested
Return
Interest
IT
Borrowed
1034.376
Dol.
0.100
103.44
Interest
OC
Borrowed
164.807
Dol.
0.120
19.78
To t a l
C A P I TA L
INVESTMENT
R e s i d u a l r e t u r n s t o o w n e r s h i p , l a b o r,
land,
management,
and
Costs
123.21
p r o fi t
-8.44
O W N E R S H I P C O S T D e s c r i p t i o n ( D e p r e c i a t i o n , Ta x e s , a n d I n s u r a n c e ) C o s t
Machinery
and
Equipment
28.53
Livestock
35.24
To t a l
OWNERSHIP
===========
Costs
63.77
R e s i d u a l r e t u r n s t o l a b o r , l a n d , m a n a g e m e n t , a n d p r o fi t - 7 2 . 2 1
LABOR
COST
Machinery
Other
Description
returns
COST
Annual
Annual
Ta x e s
Lease
management,
Input
Use
2.000
2.000
to
28.66
and
Unit
Acre
Acre
LAND
returns
Average
Cost
Rate
Hr.
4.012
8.66
4.000
20.00
Costs
land,
Description
To t a l
Residual
to
Unit
2.159
LABOR
Residual
LAND
Use
and
Equipment
5.000
Hr.
To t a l
LAND
Input
p r o fi t
Rate
Return
of
5.000
10.000
Costs
management
and
-100.87
Cost
10.00
20.00
30.00
p r o fi t
-130.87
-WARNING- No Management Cost Specified
Residual
To t a l
returns
Projected
to
Cost
p r o fi t
of
Production
-130.87
536.27
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.
L5.1