Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989.
B-124KC07)
KLEINGRASS PASTURE, DRYLAND
We s t C e n t r a l Te x a s D i s t r i c t ( 7 )
1989 Projected Costs and Returns per Acre
GROSS
INCOME
PA S T U R E
KLEINGR.
To t a l
VA R I A B L E
Description
Quantity
6.000
GROSS
COST
NITROGEN
P H O S P H AT E
NITROGEN
Fuel
&
Repairs
Labor
Interest
-
Unit
$
AUM
/
Unit
To t a l
6.0000
36.00
Income
Description
Quantity
36.00
Unit
$
/
Unit
To t a l
30.000
lb.
.160
40.000
lb.
.230
30.000
lb.
.160
Lube
Machinery
Acre
Machinery
Acre
Machinery
0.573
Hour
4.500
OC
Borrowed
10.727
Dol.
0.120
To t a l
VA R I A B L E
Yo u r
Estimate
COST
4.80
9.20
4.80
0.93
0.18
2.58
1.29
23.78
fl r e a k - E v e n P r i c e , To t a l V a r i a b l e C o s t $ 3 . 9 6 p e r A U M o f P A S T U R E
GROSS
FIXED
INCOME
minus
COST
Machinery
Land
Perennial
Description
and
Crop
To t a l
VA R I A B L E
COST
Unit
Equipment
Acre
FIXED
Acre
Acre
Cost
12.22
To t a l
3.31
8.00
18.72
30.03
B r e a k - E v e n P r i c e , To t a l C o s t $ 8 . 9 6 p e r A U M o f P A S T U R E
To t a l
NET
of
PROJECTED
ALL
Cost
RETURNS
53.81
-17.81
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.
C7.17
B-1241(C07)
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989,
DATE
STAGE
OF
PRODUCTION
04/16/89
05/16/89
06/16/89
07/16/89
08/16/89
09/16/89
10/16/89
DATE
04/16/89
04/16/89
04/16/89
05/16/89
06/16/89
06/16/89
11/01/89
11/01/89
TYPE
OF
PROD.
NUHBER
OF
UNITS
ssr
A
A
A
A
A
A
A
STAGE
OF
PRODUCTION
PRODUCT NAME
TYPE
OF
INPUT
PASTURE
PASTURE
PASTURE
PASTURE
PASTURE
PASTURE
PASTURE
KLEINGR.
KLEINGR.
KLEINGR.
KLEINGR.
KLEINGR.
KLEINGR.
KLEINGR.
INPUT NAHE
NITROGEN
PHOSPHATE
FERTILIZING
PICKUP TRUCK
NITROGEN
FERTILIZING
PASTURE RENT
KLEINGRASS
.5000
1.2500
1.0000
.7500
.7500
1.0000
.7500
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
.0000
.0000
.0000
.0000
.0000
.0000
.0000
/■""*%&
.00
.00
.00
.00
.00
.00
.00
NUHBER CASH FIXED LANDLORD
OF NON- OR SHARE
U N I T S C A S H VA R I .
3/4 TON
30.0000
40.0000
1.0000
8.0000
30.0000
1.0000
1.0000
1.0000
.00
.00
.00
.00
.00
.00
.00
.00
^msL
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.
C7.18
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989.
B-1241(C07)
OATS, DRYLAND
We s t C e n t r a l Te x a s D i s t r i c t ( 7 )
1989 Projected Costs and Returns per Acre
GROSS INCOME Description
OATS
PA S T U R E S M . G R A I N
Quantity
sssssssss
40.000
3.000
Unit
ss = =
$
/
Unit
To t a l
Your
Estimate
SSCSBBSSBCS BSBSSSSSSSS SSSSSSSSS
bu.
AUM
2.6700
6.0000
106.80
18.00
B B = = = = B B B B B
Total GROSS Income
VARIABLE COST Description
PREHARVEST
NITROGEN
PHOSPHATE
SEED
NITROGEN
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
CUSTOM COMBINING
CUSTOM HAUL
124.80
Quantity
==========
Unit
16.000
20.000
2.000
34.000
lb.
lb.
bu.
lb.
Acre
Acre
Hour
2.161
= scc
$
/
Unit
.160
.230
6.000
. 160
4.500
2.56
4.60
12.00
5.44
4.31
1.34
9.72
39.97
1.000
40.000
acre
bu.
10.000
.300
Total HARVEST
Interest - OC Borrowed
To t a l
10.00
12.00
22.00
17.586 Dol
0.120
2. 11
Total VARIABLE COST
64.08
GROSS INCOME minus VARIABLE COST
60.72
FIXED COST Description
Unit
Acre
Acre
Machinery and Equipment
Land
Total FIXED Cost
To t a l
18.59
12.00
===========
30.59
Total of ALL Cost
94.67
NET PROJECTED RETURNS
30.13
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.
C7.19
B-1241(C07)
Projections for Planning Purposes Only
N o t t o b e U s e d w i t h o u t U p d a t i n g a f t e r A p r i l 8 , 1989,
DATE
STAGE
OF
PRODUCTION
11/16/88 GRAZING
12/16/88 GRAZING
01/16/89 GRAZING
05/16/89 HARVEST
05/16/89 HARVEST
DATE
06/11/88
06/21/88
08/31/88
08/31/88
08/31/88
09/11/88
09/16/88
09/16/88
12/02/88
02/02/89
02/02/89
05/16/89
05/16/89
06/01/89
STAGE
OF
PRODUCTION
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
TYPE
O
F
PROD.
A
A
A
A
A
TYPE
O
F
INPUT
H
H
H
E
E
H
H
E
H
H
E
G
G
K
PRODUCT NAME
PASTURE
PASTURE
PASTURE
OATS
DEFICIENCY PHT.
NUHBER
O
F
UNITS
SH.GRAIN
SH.GRAIN
SH.GRAIN
1.0000
1.0000
1.0000
40.0000
40.0000
OATS
INPUT NAHE
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
.0000
.0000
.0000
.0000
.0000
.00
.00
.00
.00
.00
NUMBER CASH FIXED LANDLORD
OF NON- OR SHARE
U N I T S C A S H VA R I .
CHISELING
DISCING
TANDEH
FERTILIZING
NITROGEN
PHOSPHATE
DISCING
TANDEH
DRILLING
8 FT
SEED
OATS
PICKUP TRUCK
3/4 TON
FERTILIZING
NITROGEN
CUSTOH COMBINING
CUSTOH HAUL OATS
LAND CHARGE CROPS
1.0000
1.0000
1.0000
16.0000
20.0000
1.0000
1.0000
2.0000
21.0000
1.0000
34.0000
1.0000
40.0000
1.0000
C
C
V
V
C
V
C
C
C
C
V
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
>^S?\
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C7.20
Projections for Planning Purposes Only B-1241(C07)
Not to be Used without Updating after April 8, 1989.
j™
|P\
SMALL GRAIN FOR GRAZING
West Central Texas District (7)
Yo u r
1989 Projected Costs and Returns per Acre
G R O S S I N C O M E D e s c r i p t i o n Q u a n t i t y U n i t $ / U n i t To t a l E s t i m a t e
============================
PA S T U R E
SSSSSSSSS
SM.GRAIN
SCSS
6.000
===========
AUM
SCSSSSSSBSS
6.0000
SSSSSSSSS
36.00
SSSSSSSCBSC
Total GROSS Income
36.00
VARIABLE COST Description
Quantity
B B S S S S S S S B B B S B S B S S S S S B S S S S S S C C C S S SS S S S S S S S S S
NITROGEN
PHOSPHATE
SEED
NITROGEN
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Interest - OC Borrowed
16.000
20.000
2.500
33.000
2.061
24.319
Unit
$ / Unit
To t a l
SSSSSSS
SBSSSBSBBSB
.160
.230
6.000
. 160
2.56
4.60
15.00
5.28
4.12
1.29
9.27
2.92
===========
45.04
lb.
lb.
bu.
lb.
Acre
Acre
Hour
Dol.
4.500
0.120
Total VARIABLE COST
B r e a k - E v e n P r i c e , To t a l V a r i a b l e C o s t $ 7 . 5 0 p e r A U M o f P A S T U R E
GROSS
INCOME
FIXED
minus
COST
Machinery
Land
Description
and
To t a l
VA R I A B L E
Unit
Equipment
Acre
FIXED
COST
Acre
Cost
-9.04
To t a l
17.99
8.00
sssssssssss
25.99
B r e a k - E v e n P r i c e , To t a l C o s t $ 11 . 8 3 p e r A U M o f PA S T U R E
To t a l
NET
of
PROJECTED
ALL
Cost
71.04
RETURNS
-35.04
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.
C7.21
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989.
DATE
STAGE
TYPE
OF
OF
PRODUCTION
11/16/88
12/16/88
01/16/89
02/16/89
03/16/89
04/16/89
DATE
0 6 / 11 / 8 8
06/21/88
08/31/88
08/31/88
08/31/88
0 9 / 11 / 8 8
09/16/88
09/16/88
12/02/88
02/02/89
02/02/89
06/01/89
GRAZING
GRAZING
GRAZING
GRAZING
GRAZING
GRAZING
PRODUCT
NAHE
NUMBER
PROD.
A
A
A
A
A
A
PASTURE
PASTURE
PASTURE
PASTURE
PASTURE
PASTURE
INPUT
SH.GRAIN
SH.GRAIN
SH.GRAIN
SH.GRAIN
SH.GRAIN
SH.GRAIN
TYPE
OF
OF
PRODUCTION
INPUT
UNITS
CHISELING
DISCING
FERTILIZING
NITROGEN
PHOSPHATE
DISCING
DRILLING
SEED
PICKUP TRUCK
FERTILIZING
NITROGEN
PASTURE RENT
NAHE
HEAD
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
OF
H
H
E
E
H
H
E
H
H
E
K
PER
UNITS
STAGE
H
HEIGHT
OF
NUMBER
TANDEH
TANDEH
8 FT
OATS
3/4 TON
1.0000
1.0000
1.0000
16.0000
20.0000
1.0000
1.0000
2.5000
18.0000
1.0000
33.0000
1.0000
.0000
.0000
.0000
.0000
.0000
.0000
CASH
NON
CASH
B-124KC07)
CASH LANDLORD iIRE;
NON
SHARE 1EVEI
1>R0)
CASH
N
N
N
N
N
N
.00
.00
.00
.00
.00
.00
Y
Y
Y
Y
Y
Y
FIXED LANDLORD
OR SHARE
VARI.
C
C
V
V
C
V
C
C
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
A y ^ .
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C7.22
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989.
B-1241(C07)
SPANISH PEANUTS, IRRIGATED, SOLID PLANTING
We s t C e n t r a l Te x a s D i s t r i c t ( 7 )
1989 Projected Costs and Returns per Acre
j$^\
GROSS INCOME Description
Quantity
PEANUTS, ADD.
PEANUTS, QUOTA
Unit
675.000
1575.000
$
lb.
lb.
/
Unit
0.1200
0.3000
Total GROSS Income
Yo u r
Estimate
=========
81.00
472.50
553.50
VARIABLE COST Description
PREHARVEST
SEED, RYE
HERB, PRE-EMERGE
NITROGEN
PHOSPHATE
POTASH
FERTILIZING
SEED, PEANUT
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
INSECTICIDE
FUNGICIDE
FUNGICIDE
Fuel & Lube
Machinery
Irrigation
Repairs
Machinery
Irrigation
Labor
Machinery
Irrigation
Total PREHARVEST
HARVEST
ALLOTMENT LEASE
DRYING
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Unit
Quantity
40.000i l b .
1.000i a c r e
25.000▶ lb.
50.000> l b .
25.000i l b .
1.000i a c r e
80.000> l b .
1.000i a p p l
3.000i a p p l
1.000> appl
1.000• a p p l
1.000i a p p l
1.000> appl
1.000i a p p l
Acre
Acre
Acre
Acre
i
H
our
5.489
0.480> Hour
$ / Unit
SSSSSSSSSCS
.140
3.400
.160
.230
.150
1.750
.550
4. 150
7.000
4. 150
4. 150
11.500
4.150
4.150
4.500
4.654
To t a l
5.60
3.40
4.00
11.50
3.75
1.75
44.00
4.15
21.00
4.15
4. 15
11.50
4.15
4.15
13.49
24.14
4.45
10.91
24.70
2.23
207.17
2250.000> l b .
1.125i t o n
Acre
Acre
1.244 Hour
.020
22.500
4.501
Total HARVEST
Interest
To t a l
45.00
25.31
2.53
2.47
5.60
80.91
-
OC
Borrowed
103.
i Dol.
0.120
Total VARIABLE COST
300.48
B r e a k - E v e n P r i c e , To t a l V a r i a b l e C o s t $
0 . 1 3 p e r l b . of PEANUTS,, QUOTA
GROSS INCOME minus VARIABLE COST
253.02
FIXED COST Description
Unit
SSBSCCCCCSSSSSSSSSSSSSSSSSBSSSSS:
Machinery and Equipment
Irrigation
Land
Acre
Acre
Acre
Total FIXED Cost
B r e a k - E v e n P r i c e , To t a l C o s t $
12.40
To t a l
73.36
46.93
12.00
132.29
0 . 2 2 p e r l b . o f P E A N U T S , Q U O TA
Total of ALL Cost
432.76
NET PROJECTED RETURNS
120.74
ij^Pss
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.
C7.23
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989,
DATE
STAGE
OF
PRODUCTION
11/16/89 HARVEST
11/16/89 HARVEST
DATE
11 / 2 1 / 8 8
11 / 2 6 / 8 8
11 / 2 6 / 8 8
03/16/89
04/06/89
0 4 / 11 / 8 9
04/16/89
04/16/89
04/21/89
04/21/89
04/21/89
04/21/89
04/26/89
0 5 / 11 / 8 9
0 5 / 11 / 8 9
0 6 / 11 / 8 9
06/16/89
06/21/89
06/21/89
06/21/89
07/01/89
0 7 / 11 / 8 9
0 7 / 11 / 8 9
07/16/89
07/21/89
07/21/89
07/21/89
07/26/89
0 8 / 11 / 8 9
0 8 / 11 / 8 9
08/21/89
08/21/89
08/26/89
11 / 1 6 / 8 9
11 / 1 6 / 8 9
11 / 1 6 / 8 9
11 / 1 6 / 8 9
11 / 1 6 / 8 9
11 / 1 6 / 8 9
STAGE
OF
PRODUCTION
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
HARVEST
HARVEST
HARVEST
HARVEST
TYPE
OF
PROD.
PRODUCT NAME
NUMBER
OF
UNITS
A PEANUTS, QUOTA
A PEANUTS, ADD.
TYPE
OF
INPUT
H
H
E
H
H
H
E
H
E
E
E
G
H
E
H
0
H
E
H
E
H
E
H
H
E
H
E
0
E
H
E
H
0
H
H
E
G
D
K
CULTIVATING
DRILLING
SEED, RYE
PLOHING
CULTIVATING
DISCING/BEDDING
HERB, PRE-EHERGE
SPRAYING
NITROGEN
PHOSPHATE
POTASH
FERTILIZING
CULTIVATING
SEED, PEANUT
PLANTING
IRRIGATION
CULTIVATING
FUNGICIDE
SPRAYING
FUNGICIDE
PICKUP TRUCK
FUNGICIDE
SPRAYING
CULTIVATING
FUNGICIDE
SPRAYING
INSECTICIDE
IRRIGATION
FUNGICIDE
SPRAYING
FUNGICIDE
SPRAYING
IRRIGATION
DIGGING
COMBINING
ALLOTMENT LEASE
DRYING
TRAILER
LAND CHARGE
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
1575.0000
675.0000
INPUT NAHE
B-1241(C07)
.0000
.0000
•**^
.00
.00
NUMBER CASH FIXED LANDLORD
OF
NONOR
SHARE
U N I T S C A S H VA R I .
6 ROH
12 FT
6 ROH
24 FT
CUSTOH
6 ROH
6 ROH
ROLLING
FOLIAR
24 FT
SOIL
3/4 TON
FOLIAR
24 FT
ROLLING
FOLIAR
24 FT
FOLIAR
24 FT
FOLIAR
24 FT
PEANUTS
PEANUTS
PEANUT
PEANUTS
PEANUTS
CROPS
1.0000
1.0000
40.0000
1.0000
1.0000
1.0000
1.0000
1.0000
25.0000
50.0000
25.0000
1.0000
1.0000
80.0000
1.0000
2.0000
1.0000
1.0000
1.0000
3.0000
63.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
6.0000
1.0000
1.0000
1.0000
1.0000
4.0000
1.0000
1.0000
2250.0000
1.1250
.0010
1.0000
C
V
C
V
C
C
C
C
V
V
V
V
C
V
C
V
C
V
C
V
C
V
C
V
C
V
C
V
C
C
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
'***%
Information presented Is prepared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C7.24
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989,
#*N
B-124KC07)
COTTON, DRYLAND
We s t C e n t r a l Te x a s D i s t r i c t ( 7 )
1989 Projected Costs and Returns per Acre
GROSS INCOME Description
============================
COTTON LINT
COTTONSEED
DEFICIENCY PMT. COTTON
Quantity
250.000
0.200
250.000
Unit
lb.
ton
lb.
Unit
0.5100
90.0000
0.1740
Total GROSS Income
VARIABLE COST Description
=================================
PREHARVEST
HERBICIDE
SEED
NITROGEN
FERTILIZING
INSECTICIDE
MISCELLANEOUS
CROP INSURANCE
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
GIN. BAGS. TIES
CONTRACT BROKER
Fuel & Lube - Machinery
Repairs - Machinery
Labor
Machinery
Your
Estimate
127.50
18.00
43.50
189.00
Quantity
1.000
8.000
30.000
1.000
1.000
1.000
1.000
3.215
Unit
$ / Unit
To t a l
BBSS
s s s s :=======
SSSSSBBBSBS
acre
lb.
lb.
acre
acre
acre
acre
Acre
Acre
Hour
6.000
.400
. 160
1.750
6.000
5.000
4.500
6.00
3.20
4.80
1.75
6.00
5.00
4.50
9.25
2.48
14.47
4.501
57.45
250.000
0.520
0.910
lb.
acre
Acre
Acre
Hour
.080
1.250
4.517
Total HARVEST
Interest - OC Borrowed
To t a l
20.00
0.65
3.44
2.65
4.11
30.86
32.963
Dol .
0.120
3.96
Total VARIABLE COST
92.26
GROSS INCOME minus VARIABLE COST
96.74
FIXED COST Description
Unit
Acre
Acre
Machinery and Equipment
Land
To t a l
72.85
50.00
To t a l F I X E D C o s t
122.85
To t a l o f A L L C o s t
215.11
NET PROJECTED RETURNS
-26.11
Information presented 1s 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.
C7.25
B-124KC07)
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989.
DATE
STAGE
OF
PRODUCTION
11/21/89 HARVEST
11/21/89 HARVEST
11/21/89 HARVEST
DATE
STAGE
OF
PRODUCTION
12/11/88 PREHARVEST
12/21/88 PREHARVEST
01/11/89 PREHARVEST
01/21/89 PREHARVEST
03/16/89 PREHARVEST
03/16/89 PREHARVEST
04/16/89 PREHARVEST
05/11/89 PREHARVEST
05/11/89 PREHARVEST
05/16/89 PREHARVEST
05/16/89 PREHARVEST
06/01/89 PREHARVEST
06/11/89 PREHARVEST
06/16/89 PREHARVEST
06/21/89 PREHARVEST
07/01/89 PREHARVEST
07/16/89 PREHARVEST
07/31/89 PREHARVEST
08/31/89 PREHARVEST
11/16/89 PREHARVEST
11/21/89 HARVEST
11/21/89 HARVEST
11/21/89 HARVEST
11/21/89 HARVEST
12/01/89
TYPE
OF
PRODUCT NAHE
NUMBER
PROD.
A
A
A
TYPE
O
F
H
H
H
H
E
H
E
H
E
G
H
H
E
H
H
E
H
H
E
E
E
D
H
K
PER
UNITS
COTTON LINT
DEFICIENCY PHT.
COTTONSEED
INPUT NAHE
NUMBER
O
F
UNITS
SHREDDING
DISCING
PLOHING
CHISELING
DISC & SPRAY
HERBICIDE
LISTING
SEED
LISTING/PLANTING
NITROGEN
FERTILIZING
PICKUP TRUCK
SAND FIGHTING
INSECTICIDE
CULTIVATING
CULTIVATING
HISCELLANEOUS
CULTIVATING
CULTIVATING
CROP INSURANCE
GIN, BAGS, TIES
CONTRACT BROKER
TRAILER
STRIPPING
LAND CHARGE
14EAD
250.0000
250.0000
.2000
COTTON
INPUT
H
1HEIGHT
O
F
TANDEH
COTTON
COTTON
CUSTOH
3/4 TON
COTTON
ROLLING
6 ROH
COTTON
6 ROH
6 ROH
COTTON
COTTON
COTTON
COTTOND
1.0000
1.0000
.3000
.7000
1.0000
1.0000
1.0000
8.0000
1.0000
30.0000
1.0000
20.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
250.0000
.5200
.0100
1.0000
1.0000
.0000
.0000
.0000
CASH LANDLORD BREAK
NON
SHARE
EVEN
CASH
PROD.
C
C
C
25.00
25.00
25.00
A ^ L
N
N
N
CASH FIXED LANDLORD
NON
O R !SHARE
CASH VARI.
C
V
C
V
C
C
V
V
C
V
C
V
C
V
V
V
c
c
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
25.00
.00
.00
.00
.00
.00
25.00
25.00
25.00
.00
.00
.00
A^f.
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.
C7.26
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989.
B-1241(C07)
COTTON, IRRIGATED
We s t C e n t r a l Te x a s D i s t r i c t ( 7 )
1989 Projected Costs and Returns per Acre
GROSS INCOME Description
COTTON LINT
COTTONSEED
DEFICIENCY PMT. COTTON
Quantity
525.000
0.420
525.000
Unit
lb.
ton
lb.
$ / Unit
SSCOSSBSSSS
0.5100
90.0000
0.1740
Total GROSS Income
VARIABLE COST Description
PREHARVEST
HERBICIDE
NITROGEN
PHOSPHATE
FERTILIZING
SEED
SEED
INSECTICIDE
MISCELLANEOUS
INSECTICIDE
INSECTICIDE
INSECTICIDE
CROP INSURANCE
Fuel & Lube - Machinery
- Irrigation
- Machinery
Repairs
- Irrigation
- Machinery
Labor
- Other
- Irrigation
y#^\
Total PREHARVEST
HARVEST
GIN, BAGS. TIES
CONTRACT BROKER
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Your
Estimate
267.75
37.80
91.35
396.90
Quantity
1.000
30.000
30.000
1.000
12.000
5.000
1.000
1.000
1.000
1.000
1.000
1.000
3.664
2.000
0.560
Unit
acre
lb.
lb.
acre
lb.
lb.
acre
acre
acre
acre
acre
acre
Acre
Acre
Acre
Acre
Hour
Hour
Hour
$ / Unit
6.000
. 160
.230
1.750
.400
.400
6.000
5.000
6.000
6.000
6.000
4.500
4.501
4.500
4.654
To t a l
6.00
4.80
6.90
1.75
4.80
2.00
6.00
5.00
6.00
6.00
6.00
4.50
11.OO
28.16
2.95
12.72
16.49
9.00
2.61
142.69
525.000
1.090
0.910
lb.
acre
Acre
Acre
Hour
.080
1.250
4.517
Total HARVEST
Interest - OC Borrowed
To t a l
42.00
1.36
3.44
2.65
4 . 11
53.57
79.526
Dol .
Total VARIABLE COST
0.120
9.54
205.80
GROSS INCOME minus VARIABLE COST
191.10
FIXED COST Description
Unit
To t a l
CSSSBSSSSSS
Acre
Acre
Acre
Machinery and Equipment
Irrigation
Land
77.27
54.75
80.00
Total FIXED Cost
212.01
Total of ALL Cost
417.81
NET PROJECTED RETURNS
-20.91
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.
C7.27
B-124KC07)
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989,
DATE
STAGE
TYPE
OF
OF
PRODUCTION
11/21/89 HARVEST
11/21/89 HARVEST
11 / 2 1 / 8 9 HARVEST
DATE
A
A
A
TYPE
OF
OF
01/11/89 PREHARVEST
0 1 / 1 6 / 8 9 PREHARVEST
0 1 / 2 1 / 8 9 PREHARVEST
0 2 / 1 6 / 8 9 PREHARVEST
0 2 / 1 6 / 8 9 PREHARVEST
0 3 / 1 6 / 8 9 PREHARVEST
0 3 / 1 6 / 8 9 PREHARVEST
0 3 / 1 6 / 8 9 PREHARVEST
04/11/89 PREHARVEST
0 4 / 1 6 / 8 9 PREHARVEST
0 4 / 2 6 / 8 9 PREHARVEST
0 5 / 11 / 8 9 PREHARVEST
0 5 / 11 / 8 9 PREHARVEST
0 5 / 2 6 / 8 9 PREHARVEST
0 5 / 2 6 / 8 9 PREHARVEST
0 6 / 0 1 / 8 9 PREHARVEST
0 6 / 0 2 / 8 9 PREHARVEST
0 6 / 11 / 8 9 PREHARVEST
0 6 / 2 6 / 8 9 PREHARVEST
0 7 / 11 / 8 9 PREHARVEST
0 7 / 1 6 / 8 9 PREHARVEST
0 7 / 1 6 / 8 9 PREHARVEST
0 7 / 2 1 / 8 9 PREHARVEST
0 8 / 0 6 / 8 9 PREHARVEST
0 8 / 11 / 8 9 PREHARVEST
0 8 / 2 1 / 8 9 PREHARVEST
0 8 / 2 1 / 8 9 PREHARVEST
0 8 / 2 6 / 8 9 PREHARVEST
0 8 / 3 1 / 8 9 PREHARVEST
11 / 11 / 8 9 PREHARVEST
11 / 2 1 / 8 9 HARVEST
11/21/89 HARVEST
11/21/89 HARVEST
11/21/89 HARVEST
12/01/89
NUMBER
H
H
H
E
E
E
G
H
0
H
E
H
E
H
H
H
H
H
E
H
E
0
H
E
0
E
H
E
E
D
E
E
H
K
PER
UNITS
COTTON LINT
COTTONSEED
DEFICIENCY PHT.
INPUT NAHE
NUMBER
O
F
UNITS
SHREDDING
PLOHING
CHISELING
DISC & SPRAY
HERBICIDE
NITROGEN
PHOSPHATE
FERTILIZING
LISTING
IRRIGATION
CULTIVATING
SEED
LISTING/PLANTING
SEED
LISTING/PLANTING
PICKUP TRUCK
OPERATOR LABOR
SAND FIGHTING
CULTIVATING
INSECTICIDE
CULTIVATING
HISCELLANEOUS
IRRIGATION
CULTIVATING
INSECTICIDE
IRRIGATION
INSECTICIDE
CULTIVATING
INSECTICIDE
CROP INSURANCE
TRAILER
GIN, BAGS, TIES
CONTRACT BROKER
STRIPPING
LAND CHARGE
HEAD
525.0000
.4200
525.0000
COTTON
INPUT
H
HEIGHT
O
F
PROD.
STAGE
PRODUCTION
PRODUCT NAHE
COTTON
CUSTOH
ROLLING
COTTON
COTTON
3/4 TON
ROLLING
COTTON
6 ROH
COTTON
6 ROH
COTTON
COTTON
6 ROH
COTTON
COTTON
COTTON
COTTON
COTTONI
1.0000
1.0000
.5000
1.0000
1.0000
30.0000
30.0000
1.0000
1.0000
6.0000
1.0000
12.0000
1.0000
5.0000
.4000
20.0000
2.0000
1.0000
1.0000
1.0000
1.0000
1.0000
4.0000
1.0000
1.0000
4.0000
1.0000
1.0000
1.0000
1.0000
.0100
525.0000
1.0900
1.0000
1.0000
.0000
.0000
.0000
CASH
NON
CASH
CASH LANDLORD BREAK
NON
SHARE EVEN
CASH
PROD.
C
25.00
25.00
25.00
C
C
N
N
N
FIXED LANDLORD
OR
!SHARE
VARI.
.00
.00
.00
.00
.00
C
C
C
C
V
V
V
V
C
V
C
V
C
V
C
V
C
V
C
V
25.00
C
V
25.00
c
c
V
V
25.00
25.00
c
c
V
V
25.00
25.00
F
.00
.00
25.00
25.00
25.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
25.00
.00
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C7.28
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989.
B-1241(C07)
WHEAT, DRYLAND
We s t C e n t r a l Te x a s D i s t r i c t ( 7 )
1989 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY PMT. WHEAT
PA S T U R E W H E AT
WHEAT
Quantity
25.000
130.000
25.000
Unit
bu.
days
bu.
_$_/
Unit
0.5000
0.2800
3.4900
Total GROSS Income
VARIABLE COST Description
PREHARVEST
MISCELLANEOUS
NITROGEN
PHOSPHATE
FERTILIZING
SEED
CROP INSURANCE
INSECTICIDE
Fuel fit Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
CUSTOM HARVEST
CUSTOM HAULING
Yo u r
Estimate
12.50
36.40
87.25
136.15
Quantity
1.000
40.000
20.000
1.000
1.000
1.000
1.000
1.710
Unit
acre
lb.
lb.
acre
bu.
acre
acre
Acre
Acre
Hour
_$_/ U n i t
1.000
.160
.230
1.750
7.800.
3.000
4.500
4.500
To t a l
1.00
6.40
4.60
1.75
7.80
3.00
4.50
4.88
1.53
7.69
43.15
1.000
25.000
acre
bu.
12.000
. 150
Total HARVEST
Interest - OC Borrowed
To t a l
12.00
3.75
15.75
29.173
Dol.
0. 120
3.50
Total VARIABLE COST
62.40
GROSS INCOME minus VARIABLE COST
73.75
FIXED COST Description
Unit
Acre
Acre
Machinery and Equipment
Land
To t a l
16.59
40.00
Total FIXED Cost
56.59
Total of ALL Cost
118.98
NET PROJECTED RETURNS
17. 17
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.
C7.29
B-1241(C07)
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989.
DATE
STAGE
OF
PRODUCTION
11/15/88 HARVEST
12/15/88 HARVEST
01/15/89 HARVEST
02/15/89 HARVEST
03/15/89 HARVEST
05/20/89 HARVEST
05/20/89 HARVEST
DATE
STAGE
OF
PRODUCTION
06/15/88 PREHARVEST
07/15/88 PREHARVEST
07/15/88 PREHARVEST
08/10/88 PREHARVEST
08/10/88 PREHARVEST
08/10/88 PREHARVEST
08/15/88 PREHARVEST
09/10/88 PREHARVEST
09/10/88 PREHARVEST
09/10/88 PREHARVEST
12/31/88 PREHARVEST
02/15/89 PREHARVEST
05/20/89 HARVEST
05/20/89 HARVEST
05/31/89
TYPE
OF
PRODUCT
NAHE
NUMBER
PROD.
A
A
A
A
A
A
A
TYPE
OF
H
E
E
E
G
H
E
E
H
H
E
G
G
K
PER
UNITS
PASTURE
PASTURE
PASTURE
PASTURE
PASTURE
HHEAT
DEFICIENCY PHT.
KHEAT
KHEAT
HHEAT
KHEAT
KHEAT
INPUT NAHE
NUMBER
O
F
UNITS
CHISELING
CHISELING
HISCELLANEOUS
NITROGEN
PHOSPHATE
FERTILIZING
CHISELING
SEED
CROP INSURANCE
DRILLING
PICKUP TRUCK
INSECTICIDE
CUSTOH HARVEST
CUSTOH HAULING
LAND CHARGE
1HEAD
30.0000
31.0000
31.0000
28.0000
10.0000
25.0000
25.0000
HHEAT
INPUT
H
1HEIGHT
O
F
23 FT
23 FT
KHEAT
CUSTOH
23 FT
KHEAT
KHEAT
12 FT
3/4 TON
HHEAT
KHEAT
HHEAT
KHEAT
1.0000
1.0000
1.0000
40.0000
20.0000
1.0000
1.0000
1.0000
1.0000
1.0000
30.0000
1.0000
1.0000
25.0000
1.0000
.0000
.0000
.0000
.0000
.0000
.0000
.0000
CASH LANDLORD EIREi
NON
SHARE !•VEI
CASH
F>ROI
N
N
N
N
N
C
C
33.00
33.00
33.00
33.00
33.00
33.00
33.00
N
N
N
N
N
N
N
CASH FIXED LANDLORD
NON
OR SHARE
CASH VARI.
.00
.00
.00
C
C
C
C
V
V
V
V
33.00
33.00
33.00
C
C
V
V
33.00
C
C
C
C
V
V
V
F
33.00
33.00
33.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and Is not Intended to 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.
C7.30
CROP PRODUCTS REPORT
April 8, 1989
Crop Product Name
Price
per
COTTON LINT
COTTONSEED
DEFICIENCY PMT. COTTON
DEFICIENCY PMT. OATS
DEFICIENCY PMT. SORGHUM
DEFICIENCY PMT. WHEAT
H AY
C O A S TA L
H AY
SORGHUM
OATS
PA S T U R E C O A S TA L
PA S T U R E K L E I N G R .
PA S T U R E S M . G R A I N
PA S T U R E
W H E AT
PEANUTS, ADD.
PEANUTS, QUOTA
SORGHUM
WHEAT
Unit
=========
.5100
90.0000
. 1740
.0000
1.6000
.5000
80.0000
80.0000
2.6700
6.0000
6.0000
6.0000
.2800
.1200
.3000
4.1800
3.4900
Unit
of
Mes.
Weight
per
Unit
=============
lb.
1.0000
ton
2000.0000
lb.
1.0000
bu.
32.0000
cwt.
100.0000
bu.
60.0000
ton
.0000
ton
.0000
bu.
32.0000
AUM
.0000
AUM
.0000
AUM
.0000
.0000
days
lb.
1.0000
lb.
1.0000
cwt.
100.0000
bu.
60.0000
sccc
Cash
Flow
Row
sssss
20
21
23
23
23
23
20
20
20
20
20
20
21
21
20
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.
C7.31
TRACTORS, IMPLEMENTS AND EQUIPMENT
APRIL 8, 1989
A ^ .
DESCRIPTION
FIRST NAHE
QUALIFYING NAME
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /MI)
ANNUAL USE (HR OR MI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT MARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARM HIRED LABOR
(HR)
OFF FARH PARTS & UBOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR Ul
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 /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
($)
SALVAGE VALUE
(%)
CURRENT HARKET VALUE
($)
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 MI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT #2
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & M CALC. (U1,U1)
LEASE CALC. (HOUR.YEAR)
TRACTOR
TRACTOR
TRACTOR
IOO HP
rroR
TRACTOR
TRACTOR
125 HP
TRACTOR
150 HP
IOO
125
150
12000
12000
12000
TRACTOR
TRACTOR
40 HP
IHPLEHENT
TRACTOR
75 HP
40
12000
CHISEL
42
75
12000
2500
DI
DI
DI
DI
DI
12000
12000
12000
12000
12000
2500
350
400
600
350
400
100
4.1
12.7
80
39300
38
35370
46900
38
42210
54800
38
49320
14400
24900
1.1
1.2
3300
38
12960
38
22410
2970
.029
.029
.029
.029
.029
.364
.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
.6
10
1.3
C
2
C
2
C
2
C
2
C
2
IHPLEHENT
IHPLEHENT
CHISEL
23 FT
110
IMPLEHENT
COMBINE
PEANUT
IHPLEHENT
CULTIVATOR
4 ROH
IHPLEHENT
CULTIVATOR
6 ROH
.885
C
C
2
IHPLEHENT
CULTIVATOR
ROLLING
DIGGER
PEANUT
17
50
75
40
34
2500
2000
2500
2500
2500
2500
2500
2000
2500
2500
2500
2500
250
4.5
100
3.5
80
180
2.3
12
50
75
100
3.5
20
80
150
3.8
18
75
140
3
12
67
1.1
1.2
6200
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
14850
2500
4000
3300
6050
5700
13500
2250
3600
3000
5500
.364
.380
.6
10
1.3
.64
6
1.4
.364
.364
.364
.222
.885
.885
.885
.6
10
1.3
.6
10
1.3
.6
10
1.4
C
C
2
C
C
2
.885
.885
.885
C
C
2
C
C
2
C
C
2
C
C
2
23.0
12.7
.6
10
1.3
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.
C7.32
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (KR OR HI)
FUEL TYPE
REMAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED UBOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OKNER UBOR (HR)
ANNUAL USE BASE (KR OR HI)
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)
JP^V
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED UBOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (KR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR Ul
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR.YEAR)
J
IHPLEHENT
IMPLEHENT
DISC
TANDEH
IHPLEHENT
DISC/BEDDER
IMPLEHENT
DRILL
12 FT
IHPLEHENT
DRILL
8 FT
IHPLEMENT
FERT. SPREADER
LISTER
46
75
30
20
20
90
2500
2500
1200
1200
1200
2500
2500
2500
1200
1200
1200
2500
100
4.8
13
83
100
4.5
80
100
4
12
72
100
4
8
72
50
5.3
20
67
200
4.5
20
80
1.1
1.2
1.1
1.2
1.1
1.2
4500
3050
1.1
1.2
1.1
1.2
1.1
1.2
3850
2000
4050
2750
3500
1800
1
100
1590
10
1400
364
.6
10
1.3
885
C
C
2
.364
.777
.6
10
1.3
.6
10
1.4
.777
.885
.885
18.0
C
C
2
IHPLEHENT IHPLEHENT
C
C
2
IHPLEHENT
LISTER/BEDDER LISTER/PLANTER
1
50
.6
10
1.4
.885
C
C
2
IMPLEHENT
.777
.364
.6
10
1.4
.6
10
1.3
.885
.885
C
C
1
IHPLEHENT
C
C
2
IMPLEHENT
50
2500
75
1200
HOLDBOARD PLOH
4 BOTTOH
70
2500
2500
1200
2500
1200
1200
120
4.0
12.7
67
150
4.5
20
80
175
4.1
5.3
80
50
5
13
67
200
5
18
60
100
8
22J.5
80,
1.1
1.2
2850
1.1
1.2
4500
10
4200
1.1
1.2
4250
1.1
1.2
1695
1.1
1.2
9350
... -l.r
,1*2.
... r > 10<X?<
4000
1695
8500
900*
.777
.364
.6
7
1.4
.6
10
1.3
.885
.885
777
.6
10
1.4
885
C
C
2
2565
364
.6
10
1.3
885
C
C
2
C
C
2
C
C
2
PUNTER
4 ROH
15
1200
PLANTER
6 ROH
22
1200
SAND FIGHTER
V 2500
.777.,
.6
■6,,
r.41
.885
C
C
2
^
Information presented Is prepared solely as a general guide and is not intended to recognise or predict tho 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.
C7.33
20"
' 2500
,
,
.364
•*
P
I
1.3
•faC
C
2
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 (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 (HR OR HI)
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 /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( X )
CURRENT HARKET VALUE ($)
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 Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H C A L C . ( f fl , # 2 )
LEASE CALC. (HOUR.YEAR)
IHPLEMENT
IMPLEHENT
IHPLEHENT
SHREDDER
2 ROH
SPRAYER
12 FT
IHPLEHENT
SPRAYER
24 FT
IHPLEHENT
SPRAYER
KOUNTED
30
5
EQUIPHENT
STRIPPER
COTTON
65
STOCK SPRAYER
20
20
2000
1200
1200
2000
2000
10
2000
1200
1200
2000
2000
10
50
3.7
6.3
80
35
4
12
65
75
4.8
24
53
100
4.5
14
83
400
2.8
6.6
67
1
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
2000
1200
2750
1.1
1.2
650
12050
800
1800
1080
2500
500
10850
800
10.0
.230
.777
.777
.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
EQUIPHENT
EQUIPHENT
EQUIPMENT
EQUIPHENT
STOCK TRAILER
TRAII.ER
COTTON
TRAILER
PEANUTS
VEHICLES
HUNTING
12
10
10
12
10
10
7
GA
7
99
1
1
1
1
3000
8800
8800
1200
10
10
10
3000
8000
8000
1200
10.
88
3
1
88
3
1
400
1
.230
.6
5
1.4
.885
C
C
2
1
Information presented Is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C7.34
1
A^Htk
OPERATING INPUT RESOURCES
April 8, 1989
Operating Input
Ji^N
ADVERTISING
ALLOTMENT LEASE
CONTRACT BROKER
CORN
CROP INSURANCE
CROP INSURANCE
FERTILIZER (N)
FERTILIZER (P)
FUNGICIDE
FUNGICIDE
GIN. BAGS. TIES
HERB. PRE-EMERGE
HERBICIDE
HERBICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
LAMB FEED
LICENSE
MARKETING
MISC. EXPENSE
MISC. EXPENSE
MISC. EXPENSE
MISC. EXPENSE
MISCELLANEOUS
MISCELLANEOUS
NITROGEN
PHOSPHATE
POTASH
RANGE CUBES
SALES COMMISSION
SALT AND MINERAL
SEED
SEED
SEED
SEED
SEED
SEED, PEANUT
SEED, RYE
SHEARING
SHEARING
VET. FERT. TEST
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
DEER
PEANUT
COTTON
COTTON
WHEAT
APPL'D
APPL'D
FOLIAR
SOIL
COTTON
COTTON
WHEAT
DEER
SHEEP
COW-CALF
DEER
GOATS
SHEEP
COTTON
WHEAT
COTTON
KLEINGR.
OATS
SORGHUM
WHEAT
GOATS
SHEEP
BULL
COW-CALF
GOATS
SHEEP
Price
per
Unit
Unit
of
Measure
SBSSSB
BBBCCCC
100
.02
1.25
.06
4.50
3
.30
.30
4. 15
7.00
.08
3.40
7.00
6.00
11.50
6.00
4.50
.09
135
.60
1
500.
10.0
1.00
5.00
1
.16
.23
.15
.10
8
.35
.40
5
6
.40
7.80
.55
.14
2.50
1.50
40.
10.65
1.00
8.00
Cash
Flow
Row
ssss
year
lb.
acre
lb.
acre
acre
lb.
lb.
appl
appl
lb.
acre
lb.
acre
appl
acre
acre
lb.
year
head
$
$
$
$
acre
acre
lb.
lb.
lb.
lb.
head
lb.
lb.
lb.
bu.
lb.
bu.
lb.
lb.
head
head
YEAR
head
head
head
55
52
55
47
55
54
44
44
45
45
55
45
45
45
45
45
45
47
55
55
55
55
55
55
55
55
44
44
44
47
55
47
43
43
43
43
43
43
43
55
55
55
48
48
48
jmW*-\
Information presented 1s prepared solely as a general guide and is not intended to reeognise 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.
C7.35