Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989.
/
^
PEACHES, IRRIGATED, SECOND YEAR
C e n t r a l Te x a s D i s t r i c t ( 8 )
1989 Projected Costs and Returns per Acre
GROSS INCOME Description
Quantity Unit $ / Unit
-WARNING- No gross receipts
VA R I A B L E C O S T D e s c r i p t i o n Q u a n t i t y
BORER CONTROL
DORMANT OIL
BACTERIAL SPOT
PEACH TREES
NITROGEN*
PHOSPHORUS**
POTASSIUM
NITROGEN
NITROGEN
MISCELLANEOUS
Fuel & Lube - Machinery
Repairs
Machinery
Irrigation
Labor
Machinery
Other
Irrigation
Interest
OC Borrowed
1.000
1.000
1.000
5,. 0 0 0
12 . 0 0 0
12 . 0 0 0
12,. 0 0 0
12,. 0 0 0
12,. 0 0 0
1,. 0 0 0
38,. 9 2 0
25,. 6 6 0
3,. 7 5 0
2 7 3 ..101
Unit
appl
appl
appl
tree
lb.
lb.
lb.
lb.
lb.
acre
Acre
Acre
Acre
Hour
Hour
Hour
Dol .
Total VARIABLE COST
$
/
Unit
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
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
GROSS INCOME minus VARIABLE COST
-505.73
FIXED COST Description
Unit
Acre
Acre
Acre
Acre
Machinery and Equipment
Irrigation
Land
Perennial Crop
Jf»N
B-1241(C08)
To t a l
241.33
67.39
25.00
158.23
Total FIXED Cost
491.95
Total of ALL Cost
997.68
NET PROJECTED RETURNS
-997.68
^ ^
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 April 8, 1989,
DATE
STAGE
O
F
PRODUCTION
TYPE
OF
PROD.
PRODUCT NAHE
NUHBER
OF
UNITS
B-124KC08)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
-HARNING- NO VALID RECEIPTS RECORDS
D AT E
0 8 / 11 / 8 9
08/16/89
08/16/89
08/26/89
11 / 1 6 / 8 9
11 / 1 6 / 8 9
11 / 1 6 / 8 9
01/16/90
01/16/90
02/01/90
02/01/90
02/16/90
03/16/90
03/16/90
03/16/90
0 4 / 11 / 9 0
04/22/90
05/16/90
05/16/90
0 6 / 11 / 9 0
06/16/90
06/16/90
06/26/90
07/01/90
07/26/90
08/01/90
08/01/90
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 NAME
NUMBER
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
^*=*\
/"a^
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.
C8.42
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989,
B-1241(C08)
PEACHES, IRRIGATED, THIRD YEAR
C e n t r a l Te x a s D i s t r i c t ( 8 )
1989 Projected Costs and Returns per Acre
GROSS INCOME Description
PEACHES WHOLSALE
Total GROSS Income
VARIABLE COST Description
PREHARVEST
Quantity
42.000
Quantity
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
Machinery
Repairs
Labor
Machinery
Other
Total HARVEST
PREHARVEST
FOURTH COVER
BORER CONTROL
FIFTH COVER
SIXTH COVER
Fuel & Lube - Machinery
Machinery
R
epairs
Labor
Machinery
Other
Total PREHARVEST
HARVEST
CONTAINERS
Fuel & Lube - Machinery
Repairs
Machinery
Labor
Machinery
Other
Total HARVEST
PREHARVEST
SEVENTH COVER
PRE-HARVEST
Fuel & Lube - Machinery
Repairs
Machinery
Irrigation
Labor
Machinery
Other
Irrigation
Total PREHARVEST
HARVEST
CONTAINERS
Fuel & Lube
Machinery
Machinery
Repairs
Labor
Machinery
Other
Total HARVEST
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
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
0..500
0.,500
| ^ \
Total of ALL Cost
Unit
$ / Unit
3.000
3.000
3.000
3.200
2.500
.220
.250
. 100
3.000
10.200
10.200
10.200
13.900
20.000
.220
.250
.100
13.900
14.200
To t a l
agp,
appl
appl
tree
lb.
lb.
lb.
lb.
appl
appl
appl
appl
acre
lb.
lb.
lb.
appl
appl
Acre
Acre
Acre
Hour
Hour
Hour
12.BOOO
each
Acre
Acre
Hour
Hour
5.000
5.000
5.000
.420
5. OOO
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
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
B r e a k - E v e n P r i c e , To t a l C o s t $
To t a l
S2B.00
525.00
14.200
15.200
34..000
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
GROSS INCOME minus VARIABLE COST
$ / Unit
appl
appl
Acre
Acre
Acre
Hour
Hour
Hour
0.,357
5.,000
3.,438
Interest - OC Borrowed
Total VARIABLE COST
Unit
5u7~
Unit
Acre
Acre
Acre
Acre
Your
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
V 1.60
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
57.45
32.94
836.31
- 3 11 . 3 1
To t a l
397.93
101.09
25.00
311.75
835.77
39.81 per bu. of PEACHES
1672.08
NET PROJECTED RETURNS
-1147.08
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.
C8.43
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989,
D AT E S TA G E
OF
PRODUCTION
05/22/91 HARVEST
06/22/91 HARVEST
07/22/91 HARVEST
D AT E
S TA G E
OF
PRODUCTION
08/11/90 PREHARVEST
08/16/90 PREHARVEST
08/16/90 PREHARVEST
08/26/90 PREHARVEST
10/16/90 PREHARVEST
10/16/90 PREHARVEST
11/16/90 PREHARVEST
11/16/90 PREHARVEST
11/16/90 PREHARVEST
01/16/91 PREHARVEST
01/17/91 PREHARVEST
01/21/91 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
03/17/91 PREHARVEST
03/17/91 PREHARVEST
04/12/91 PREHARVEST
04/12/91 PREHARVEST
04/17/91 PREHARVEST
04/22/91 PREHARVEST
04/22/91 PREHARVEST
04/22/91 PREHARVEST
04/22/91 PREHARVEST
05/02/91 PREHARVEST
05/02/91 PREHARVEST
05/02/91 PREHARVEST
05/07/91 PREHARVEST
05/07/91 PREHARVEST
05/07/91 PREHARVEST
05/12/91 PREHARVEST
05/12/91 PREHARVEST
05/17/91 PREHARVEST
05/20/91 PREHARVEST
05/20/91 PREHARVEST
05/22/91 HARVEST
05/22/91 HARVEST
05/22/91 HARVEST
05/22/91 HARVEST
06/01/91 PREHARVEST
06/01/91 PREHARVEST
06/07/91 PREHARVEST
06/07/91 PREHARVEST
06/12/91 PREHARVEST
06/12/91 PREHARVEST
06/17/91 PREHARVEST
06/17/91 PREHARVEST
06/17/91 PREHARVEST
06/20/91 PREHARVEST
06/22/91 HARVEST
06/22/91 HARVEST
06/22/91 HARVEST
06/22/91 HARVEST
06/27/91 PREHARVEST
06/27/91 PREHARVEST
06/27/91 PREHARVEST
07/12/91 PREHARVEST
07/12/91 PREHARVEST
07/17/91 PREHARVEST
07/20/91 PREHARVEST
07/22/91 HARVEST
07/22/91 HARVEST
07/22/91 HARVEST
07/22/91 HARVEST
08/02/91
08/02/91
08/02/91
TYPE
OF
PRODUCT NAME
PROD.
A PEACHES
A PEACHES
A PEACHES
TYPE
OF
NUMBER
INPUT NAHE
INPUT
H SHREDDING
E BORER CONTROL
H SPRAYING
0 IRRIGATION
E HERBICIDE
H SPRAYING
E DORHANT OIL
E BACTERIAL SPOT
M SPRAYING
E PEACH TREES
H LABOR - PRUNING
H SPRAYING
H PICKUP TRUCK
N SHED, PACK,STORE
H APPLY FERTILIZER
E NITROGEN*
E PHOSPHORUS**
E POTASSIUH
H LABOR
E HERBICIDE
H SPRAYING
E PINK BUD
H SPRAYING
E PETAL FALL
H SHREDDING
H DISCING-TANDEH
H SPRAYING
E SHUCK SPLIT
H LABOR
H SPRAYING
E FIRST COVER
E HISCELLANEOUS
E NITROGEN*
E PHOSPHORUS**
E POTASSIUH
H SPRAYING
E SECOND COVER
H LABOR
H SPRAYING
E THIRD COVER
E CONTAINERS
H HARVESTING LABOR
D PICKING BOXES
H HAULING PEACHES
H SPRAYING
E FOURTH COVER
E BORER CONTROL
H SPRAYING
H SPRAYING
E FIFTH COVER
H SPRAYING
E SIXTH COVER
H LABOR
H SHREDDING
H HAULING PEACHES
E CONTAINERS
H HARVESTING LABOR
D PICKING BOXES
H SPRAYING
E SEVENTH COVER
0 IRRIGATION
K SPRAYING
E PRE-HARVEST
H LABOR
0 IRRIGATION
E CONTAINERS
H HARVESTING LABOR
D PICKING BOXES
H HAULING PEACHES
K LAND RENT
L PEACHES
L PEACHES
HEIGHT
CASH LANDLORD
NON- SHARE
EVEN
HEAD
CASH
PROD.
.0000
C
.00
Y
.0000
C
.00
Y
.0000
C
.00
Y
OF
NUMBER
O
F
5 FT
3RD
ORCHARD
PEACHES
PEACH
ORCHARD
3RD
3-15
AIRBLAST
ORCHARD
PEACH
AIRBLAST
3RD
AIRBLAST
3RD
5 FT
9 FT
AIRBLAST
3RD
AIRBLAST
3RD
PEACH
AIRBLAST
3RD
AIRBLAST
3RD
PEACH
PEACHES
YEAR3
AIRBLAST
3RD
3RD
ORCHARD
AIRBLAST
3RD
AIRBLAST
3RD
5 FT
YEAR3
PEACH
PEACHES
AIRBLAST
3RD
PEACHES
AIRBLAST
3RD
PEACHES
PEACH
PEACHES
YEAR3
PEACHES
YEAR 1
YEAR 2
PER
UNITS
6.0000
18.0000
18.0000
HHOLSALE
HHOLSALE
HHOLSALE
UNITS
1.0000
1.0000
1.0000
.3500
.8300
1.0000
1.0000
1.0000
1.0000
5.0000
15.0000
1.0000
1050.0000
.0500
1.0000
18.0000
18.0000
18.0000
3.5000
.8300
1.0000
.5000
1.0000
.5000
1.0000
.2000
1.0000
.5000
3.3300
1.0000
.5000
1.0000
18.0000
18.0000
18.0000
1.0000
.5000
5.0000
1.0000
.5000
16.0000
2.0000
.1400
.0600
1.0000
.5000
1.0000
1.0000
1.0000
.5000
1.0000
.5000
6.5000
1.0000
.1800
34.0000
10.0000
.4300
1.0000
.5000
.2000
1.0000
.5000
5.0000
.3500
34.0000
10.0000
.4300
.1800
1.0000
1.0000
1.0000
B-1241(C08)
CASH FIXED LANDLORD
NON
O R !SHARE
CASH_ VARI.
C
V
C
V
C
C
V
V
C
C
V
V
C
C
C
C
C
V
V
V
V
V
C
V
C
V
C
V
V
c
c
c
c
c
c
c
c
c
c
c
V
V
V
V
V
V
V
V
V
V
c
c
V
V
c
c
c
V
c
c
V
V
c
V
c
c
c
c
V
V
V
V
V
V
F
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
.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
.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.
C8.44
B-1241(C08)
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989,
f*
>)!PW\
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 )
1989 Projected Costs and Returns per Acre
GROSS INCOME Description
PEACHES WHOLSALE
Total GROSS Income
VARIABLE COST Description
PREHARVEST
BORER CONTROL
HERBICIDE
BACTERIAL SPOT
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 PREHARVEST
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 PREHARVEST
HARVEST
Fuel & Lube - Machinery
Machinery
Repairs
Labor
Machinery
Other
Total HARVEST
PREHARVEST
SEVENTH COVER
PRE-HARVEST
Fuel ot Lube - Machinery
Repairs
Machinery
Irrigation
Labor
Machinery
Other
Irrigation
Total PREHARVEST
HARVEST
Fuel & Lube
Machinery
Repairs
Machinery
Labor
Machinery
Other
Total HARVEST
Interest - OC Borrowed
Interest - Positive Cash
Total VARIABLE COST
Quantity
250.OOO
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
41.412
71.700
5.000
500.000
1.269
12.000
1.000
1.000
Unit
bu.
$ / Unit
12.5000
Your
To t a l E s t i m a t e
3125.00
Unit
$ / Unit
To t a l
agp,
appl
agpl
lb.
lb.
lb.
appl
appl
appl
appl
acre
appl
appl
appl
Acre
Acre
Acre
Hour
Hour
Hour
each
Acre
Acre
Hour
Hour
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
0.357
5.000
3.750
appl
appl
Acre
Acre
Acre
Hour
Hour
Hour
2.538
24.000
312.539
-88.528
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
C oosst t
$
.420
5.000
4.000
14.200
14.200
5.000
5.000
5.000
819.78
210.00
1.28
1.23
6.35
48.00
266.86
14.20
14.20
1.21
0.82
2.50
b.46
32.50
12.50
83.40
5.000
4.000
2.55
2.46
12.69
96.00
113.70
14.200
15.200
14.20
15.20
0.48
O.&V
a.va
1.78
25.00
18.75
Acre
Acre
Hour
Hour
5.000
4.000
2.55
2.46
12.69
96.00
113.69
Dol.
Dol .
0.105
0.052
32.82
-4.65
1505.32
79.73
6 . 0 2 p e r bu. of PEACHES
1619.68
FIXED COST Description
Machinery ano Equipment
Irrigation
Land
Unit
Acre
Acre
Acre
Acre
Perennial Crop
To t a l F I X E D C o s t
B r e a k - E v e n P r i c e , To t a l C o s t $
5.000
5.000
5.000
6.00
2.49
3.20
3.60
5.28
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
5.001
5.000
5.000
GROSS INCOME minus VARIABLE COST
J0»\
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
3125.00
To t a l
432.42
202.17
25.00
495.34
1154.93
1 0 . 6 4 p e r b u . of PE,ACHES
To t a l o f A L L C o s t
2660.26
NET PROJECTED RETURNS
464.74
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
B-124KC08)
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989,
DATE
STAGE
OF
PRODUCTION
05/26/92 HARVEST
06/26/92 HARVEST
07/26/92 HARVEST
DATE
08/13/91
08/17/91
08/17/91
08/20/91
10/17/91
10/17/91
11/17/91
11/17/91
12/17/91
01/17/92
02/02/92
02/02/92
02/12/92
02/12/92
02/12/92
02/12/92
02/17/92
02/22/92
02/22/92
03/16/92
03/16/92
04/02/92
04/02/92
0 4 / 11 / 9 2
04/12/92
04/12/92
04/21/92
04/21/92
04/22/92
04/22/92
05/01/92
05/02/92
05/02/92
05/12/92
05/12/92
05/16/92
05/19/92
05/22/92
05/22/92
05/26/92
05/26/92
05/26/92
05/26/92
06/02/92
06/03/92
06/03/92
06/11/92
06/12/92
06/12/92
06/16/92
06/19/92
06/26/92
06/26/92
06/26/92
07/02/92
07/03/92
07/03/92
07/12/92
07/12/92
07/16/92
07/19/92
07/26/92
07/26/92
07/26/92
08/06/92
0 8 / 11 / 9 2
0 8 / 11 / 9 2
0 8 / 11 / 9 2
0 8 / 11 / 9 2
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
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
HARVEST
HARVEST
HARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
HARVEST
HARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
HARVEST
HARVEST
TYPE
PRODUCT NAME
OF
PROD.
A PEACHES
HHOLSALE
A PEACHES
HHOLSALE
A PEACHES
HHOLSALE
TYPE
OF
INPUT
H
E
H
0
E
H
E
H
E
H
H
N
E
E
E
H
H
E
H
E
H
E
H
H
E
M
H
H
E
H
E
E
H
E
H
H
0
E
H
E
H
H
D
D
E
H
H
E
H
H
0
H
H
D
D
E
H
E
H
H
0
H
H
D
D
L
L
L
K
INPUT NAHE
SHREDDING
BORER CONTROL
SPRAYING
IRRIGATION
HERBICIDE
SPRAYING
BACTERIAL SPOT
SPRAYING
DORHANT OIL
LABOR - PRUNING
PICKUP TRUCK
SHED, PACK,STORE
NITROGEN*
PHOSPHORUS**
POTASSIUH
APPLY FERTILIZER
LABOR
HERBICIDE
SPRAYING
PINK BUD
SPRAYING
SHUCK SPLIT
SPRAYING
SHREDDING
PETAL FALL
SPRAYING
DISCING-TANDEH
LABOR
FIRST COVER
SPRAYING
HISCELLANEOUS
SECOND COVER
SPRAYING
THIRD COVER
SPRAYING
LABOR
IRRIGATION
FOURTH COVER
SPRAYING
CONTAINERS
HARVESTING LABOR
HAULING PEACHES
PICKING BOXES
COOLER
FIFTH COVER
SPRAYING
SHREDDING
SIXTH COVER
SPRAYING
LABOR
IRRIGATION
HARVESTING LABOR
HAULING PEACHES
PICKING BOXES
COOLER
SEVENTH COVER
SPRAYING
PRE-HARVEST
SPRAYING
LABOR
IRRIGATION
HARVESTING LABOR
HAULING PEACHES
PICKING BOXES
COOLER
PEACHES
PEACHES
PEACHES
LAND RENT
NUMBER
OF
UNITS
50.0000
100.0000
100.0000
NUMBER
OF
5 FT
4-15
ORCHARD
PEACHES
PEACH
ORCHARD
3-15
ORCHARD
4-15
UNITS
PEACH
ORCHARD
4-15
AIRBLAST
4-15
AIRBLAST
5 FT
4-15
AIRBLAST
9 FT
4-15
AIRBLAST
PEACH
4-15
AIRBLAST
4-15
AIRBLAST
PEACHES
4-15
AIRBLAST
PEACH
YEAR4
PEACHES
STORAGE
4-15
AIRBLAST
5 FT
4-15
AIRBLAST
PEACHES
YEAR4
PEACHES
STORAGE
4-15
AIRBLAST
4-15
AIRBLAST
PEACHES
YEAR4
PEACHES
STORAGE
YEAR 3
YEAR 1
YEAR 2
PEACHES
1
1
1
1
20
1050
-UEAB CASH EBQIL.
.0000
.0000
.0000
C
C
C
.00
.00
.00
Y
Y
Y
CASH FIXED LANDLORD
NON- OR
SHARE
CASH VARI.
OOOO
OOOO
OOOO
,6000
8300
OOOO
OOOO
OOOO
OOOO
OOOO
oooo
0500
24 OOOO
24 oooo
24 oooo
1 oooo
15 oooo
8300
1 oooo
1 oooo
1 oooo
1 oooo
1 oooo
1 oooo
1 oooo
1 oooo
2000
16 7000
1 oooo
1 oooo
1 oooo
1 oooo
1 oooo
1 oooo
1 oooo
20 oooo
,2000
1 oooo
1 oooo
500 oooo
12 oooo
,5000
,2000
,3300
oooo
oooo
oooo
,0000
oooo
,5000
,4000
24
1
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
oooo
oooo
,4000
,3400
,0000
,0000
.0000
,0000
.0000
,6000
,0000
.0000
.4000
.3300
.0000
.0000
.0000
.0000
Too
.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
.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.
C8.46
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989,
B-1241(C08)
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
1989 Projected Costs and Returns per Acre
^
GROSS INCOME Description
============================
CORN
DEFICIENCY PMT. CORN
Quantity
70.000
60.000
Unit
bu.
bu.
$ / Unit
2.6900
0.8900
Total GROSS Income
VARIABLE COST Description
PREHARVEST
FERT. 10-34-0
FERT. 82-0-0
ANHYDROUS RIG
SEED
HERB., PRE-MERGE
CROP INSURANCE
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
CUSTOM COMBINING
CUSTOM HAULING
Your
Estimate
BSSSSSSSS
188.30
53.40
241.70
Quantity
150.000
100.000
1.000
12.500
1.000
1.000
1.717
Unit
ssss
lb.
lb.
acre
lb.
acre
ACRE
Acre
Acre
Hour
$ / Unit
.114
.081
2.000
1.380
12.500
3.200
5.001
To t a l
sssssssssss
17.10
8.10
2.00
17.25
12.50
3.20
6.00
3.95
8.59
78.69
1.000
70.000
acre
bu.
12.000
.140
Total HARVEST
Interest
Interest
To t a l
12.00
9.80
21.80
- OC Borrowed
- Positive Cash
50.241
-4.175
Dol .
Dol .
0.105
0.052
5.28
-0.22
Total VARIABLE COST
105.54
GROSS INCOME minus VARIABLE COST
136.16
FIXED COST Description
Unit
Acre
Acre
Machinery and Equipment
Land
To t a l F I X E D C o s t
To t a l
26.44
25.00
51.44
156.98
To t a l o f A L L C o s t
NET PROJECTED RETURNS
84.72
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 April 8, 1989.
DATE
STAGE
TYPE
OF
OF
PRODUCTION
02/16/89 HARVEST
0 9 / 0 2 / 8 9 HARVEST
09/16/89 HARVEST
DATE
06/16/88
08/16/88
09/16/88
1 0 / 11 / 8 8
10/16/88
0 2 / 11 / 8 9
0 2 / 11 / 8 9
02/26/89
02/26/89
02/26/89
02/26/89
03/02/89
03/26/89
08/16/89
08/16/89
09/16/89
A
A
A
TYPE
OF
OF
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
HARVEST
O
F
UNITS
DEFICIENCY PMT.
CORN
DEFICIENCY PMT.
CORN
30.0000
70.0000
30.0000
CORN
INPUT NAHE
NUMBER
OF
INPUT
M
H
H
E
H
M
E
H
E
E
E
H
H
G
G
K
1EIGHT
H
PER
HEAD
1
NUMBER
PROD.
STAGE
PRODUCTION
PRODUCT NAHE
UNITS
DISCING-OFFSET
DISCING-TANDEH
20 FT
DISCING-TANDEH
20 FT
FERT. 10-34-0
DISCING-TANDEH
20 FT
ANHYDROUS APPL.
FERT. 82-0-0
PLANTING
8 ROH
SEED
CORN
HERB., PRE-HERGE BICEP2.4
CROP INSURANCE
CORN
ROLLING
CULTIVATING
ROLLING
CUSTOH COMBINING CORN
CUSTOH HAULING
CORN
LAND CHARGE
CROPS
1.0000
1.0000
1.0000
150.0000
1.0000
1.0000
100.0000
1.0000
12.5000
1.0000
1.0000
1.0000
1.0000
1.0000
70.0000
1.0000
.0000
.0000
.0000
CASH
NON
CASH
C
C
C
C
C
C
C
c
CASH LANDLORD BREAK
NON
SHARE
EVEN
CASH
PROD.
C
C
C
.00
33.00
.00
N
N
N
FIXED LANDLORD
OR SHARE
VARI.
.00
.00
.00
V
33.00
V
33.00
"V
V
V
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
33.00
.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.
C8.48
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989,
# ^
B-124KC08)
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 )
1989 Projected Costs and Returns per Acre
GROSS INCOME Description
rsssssssss
-WARNING- No gross receipts
VARIABLE COST Description
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Interest - OC Borrowed
Quantity
Quantity
1.284
22.963
Unit
$ / Unit
To t a l
Unit
$ / Unit
To t a l
Acre
Acre
Hour
Dol.
Total VARIABLE COST
5.001
0.105
Your
Estimate
sssssssss
4.78
3.85
6.42
2.41
17.46
GROSS INCOME minus VARIABLE COST
-17.46
FIXED COST Description
Unit
Machinery and Equipment
Land
To t a l
ssss
sssssssssss
Acre
Acre
22.40
25.00
Total FIXED Cost
47.40
Total of ALL Cost
64.86
NET PROJECTED RETURNS
-64.86
jP*N
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.
C8.51
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989,
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
PRODUCT NAHE
NUHBER
OF
UNITS
B-124KC08)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
-HARNING- NO VALID RECEIPTS RECORDS
DATE
STAGE
TYPE
OF
OF
PRODUCTION
06/16/88
08/16/88
11 / 0 2 / 8 8
01/01/89
03/02/89
05/02/89
INPUT NAME
NUHBER CASH
OF
NONUNITS CASH
INPUT
H
H
H
K
H
H
DISCING-OFFSET
DISCING-TANDEM
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
FIXED LANDLORD
OR
SHARE
VARI.
F
.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.
C8.52
CROP PRODUCTS REPORT
April 8, 1989
Crop Product Name
Price
per
Unit
ISSSSSSSSS
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 GAIN
WHEAT
CORN
COTTON
SORGHUM
WHEAT
BERMUDA
KLEINGR.
SORGHUM
SUD-SORG
BERMUDA
KLEINGR.
SUDAN
WHOLSALE
STOCKERS
.2800
2.6900
21.0000
.5200
90.0000
.8900
. 1740
1.6000
.5000
60.0000
60.0000
2.0000
60.0000
10.0000
.0000
.0000
12.5000
.3100
4.1800
.2800
3.5200
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
52.0000
60.0000
2000.0000
2000.0000
60.0000
2000.0000
.0000
.0000
.0000
60.0000
1.0000
52.0000
1.0000
60.0000
20
20
20
20
21
23
23
23
23
20
20
20
20
20
20
20
20
20
20
21
20
0*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.
C8.61
TRACTORS, IMPLEMENTS AND EQUIPMENT
APRIL 8, 1989
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 HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT MARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR 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. (U1,U1)
LEASE CALC. (HOUR.YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (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)
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
IOO HP
IOO
12000
DI
12000
TRACTOR
125 HP
125
12000
DI
12000
TRACTOR
150 HP
150
12000
DI
12000
TRACTOR
40 HP
40
12000
DI
12000
TRACTOR
50 HP
50
12000
DI
12000
TRACTOR
75 HP
75
12000
DI
12000
880
600
500
360
400
555
40200
48600
55900
14500
13750
24700
38
38
38
38
38
38
36200
43700
50300
13100
12500
22200
.029
.029
.029
.029
.68
7
1.5
.92
.68
7
1.5
.92
.68
7
1.5
.92
.68
7
1.5
.92
.029
.029
.68
7
1.5
.92
.68
7
1.5
.92
C
2
C
2
C
2
C
2
C
2
C
2
IMPLEMENT
IHPLEHENT
IHPLEHENT
IMPLEHENT
IHPLEHENT
IHPLEHENT
ANHYDROUS RIG
CHISEL
12 FT
COHBINE
PEANUT
CULTIVATOR
ROLLING
DIGGER
PEANUT
104
2000
50
17
65
17
50
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
14850
2625
3400
8250
10
10
10
10
10
2250
13500
2400
3060
7500
.364
.380
.364
.222
.364
.6
10
1.3
.64
6
1.4
.6
10
1.3
.6
10
1.4
.6
10
1.3
.885
.885
.885
.885
C
C
2
C
C
2
C
C
2
C
C
2
.885
80
8
1.1
1.2
1
100
1
C
C
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.
C8.62
. DISC-OFFSET
14 FT
C
C
2
DESCRIPTION
f
FIRST NAME
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (KR 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. (U1,U1)
LEASE CALC. (HOUR.YEAR)
DESCRIPTION
FIRST NAME
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (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
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & UBOR ($)
ON FARH 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. (#1,#2)
LEASE CALC. (HOUR.YEAR)
IMPLEHENT
IMPLEHENT
DISC-TANDEH
13 FT
IHPLEHENT
DISC-TANDEH
20 FT
IMPLEMENT
DISC-TANDEH
9 FT
IMPLEHENT
DISC/BEDDER
12 FT
IMPLEMENT
DRILL
15 FT
DRILL
GRAIN
46
85
30
2500
2500
50
40
32
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
10
4750
10350
1800
3040
4140
3500
364
.6
8
1.3
885
C
C
2
.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
80
10
.364
.6
10
1.3
.885
C
C
2
IHPLEHENT
IHPLEHENT
DRY FERT. RIG
C
C
2
IHPLEHENT
C
C
2
IMPLEHENT
FERT. SPREADER LIQUID FERT . RIG
IHPLEHENT
HOLDBOARD PLOH
IHPLEHENT
PLANTER
4 ROH
PLANTER
8 ROH
30
20
2000
1200
2000
70
15
88
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
.777
.364
.777
.777
.6
10
1.4
.6
10
1.3
.6
10
1.4
.6
10
1.4
.885
.885
.885
1
C
C
1
1.1
1.2
1
100
1
30
26.6
65
50
.885
C
C
1
C
C
1
C
C
2
C
C
2
Information presented Is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
Staff members of the Texas Agricultural Extension Service and approved for publication.
C8.63
C
C
2
DESCRIPTION
FIRST NAME
QUALIFYING NAME
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
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
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
($)
SALVAGE VALUE
(X)
CURRENT MARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARM HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (KR 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. (U1,U1)
LEASE CALC. (HOUR.YEAR)
IHPLEHENT
IT
IHPLEHENT
IHPLEHENT
IHPLEHENT
IHPLEMENT
IHPLEHENT
ILLER
SHREDDER
10.5 FT
SHREDDER
5 FT
SPRAYER
SPRAYER
AIRBLAST
SPRAYER
ORCHARD
30
30
15
30
30
30
2500
2000
2000
1200
1200
1200
2500
2000
2000
1200
1200
1200
25
7.5
20
80
15
1.1
1.2
500
10
450
50
4.8
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
10
3500
1.1
1.2
935
10
850
2500
6000
10
800
.364
.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
.885
.885
.885
.6
10
1.4
.885
.885
.885
10.5
80
1.1
1.2
3850
10
C
C
2
IHPLEHENT
C
C
2
IHPLEHENT
C
C
2
IMPLEMENT
C
C
2
EQUIPHENT
EQUIPHENT
TRAILER
FLATBED3
TRAILER
FLATBED4
15
300
15
300
2500
10
300
300
2500
10
4.4
26.2
100
.52
1.1
1.2
100
.52
1.1
1.2
100
5
8
1
1200
1200
10
10
1200
1200
1
1
1
1
10
10
C
C
2
HAGON BULK HILK COOILER
HANURE
EQUIPHENT
COOLER
STORAGE
DIGGER/HAGON
SILAGE
10
1
30000
EL
30000
1
2000
12500
2600
11000
2600
11000
40
10
1
1
1.1
1.2
3500
16
3500
12500
62.50
.168
.6
5
1.4
.885
D
C
2
1
55
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
C
C
2
1
A^^L
DESCRIPTION
FIRST NAHE
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
($)
SALVAGE VALUE
(X)
CURRENT MARKET VALUE
($)
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 #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 NAME
QUALIFYING NAME
KORSEPOHER 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
(MI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
UBOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARM HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (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. (U1,U1)
LEASE CALC. (HOUR.YEAR)
EQUIPMENT
EQUIPMENT
EQUIPMENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
FEED MILL
FEED SYSTEM
FEEDER
MECHANIC
FEEDERS
HOG
HAY RACKS
MANURE SYSTEM
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
EQUIPMENT
EQUIPMENT
EQUIPHENT
EQUIPMENT
EQUIPHENT
MILKING EQUIP.
HILKING STALLS
HINERAL FEEDER
PICKING BOXES
PEACHES
SPRA1CER
STOCK
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
20
20
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.
C8.65
10
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR MI)
FUEL TYPE
REHAINING LIFE (HR OR MI)
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 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 (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. (U1,U1)
LEASE CALC. (HOUR.YEAR)
EQUIPMENT
EQUIPMENT
EQUIPMENT
EQUIPHENT
TRAILER
PEANUT
TRAILER
STOCK
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
/*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.
C8.66
OPERATING INPUT RESOURCES
April 8, 1989
J
^
O p e r a t i n g I nl p u t
ssssssss
jpw*\
BACTERIAL SPOT
BACTERIAL SPOT
BOAR FEED
BORER CONTROL
BORER CONTROL
BORER CONTROL
BORER CONTROL
BREEDING
COASTAL PASTURE
CONTAINERS
COVER CROP
CROP INSURANCE
CROP INSURANCE
CROP INSURANCE
CROP INSURANCE
CROP INSURANCE
CROP INSURANCE
CROP INSURANCE
CROP INSURANCE
CROP INSURANCE
CROP INSURANCE
CROP INSURANCE
CROP INSURANCE
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
HAULING
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
1-2
3-15
2ND
3RD
4-15
DAIRY
PEACH
CORN
COTTON
FPEANDS
FPEANDSK
FPEANIS
FPEANISK
SORGHUM
SORGHUME
SPEANUTD
SPEANUTI
WHEAT
WHEATE
1ST
2ND
3RD
4-15
3RD
4-15
3RD
4-15
SKIPROW
3RD
4-15
WHEAT
DAIRY
STOCKER
GOATS
MILK
DAIRY
STOCKER
COTTON
BICEP2.4
CAPAROL
PEACH
PREMERGE
ARMYWRMS
MIDGE
PEANUT
PEANUTI
SKIPROWD
SKIPROWI
SM. GR.
SORGHUM
WHEAT
CALF
HOGS
CALF
DAIRY
GOATS
HOGS
Price
per
Unit
ssssssss
2.20
3.20
12.75
1.50
3.00
3.00
6.00
20
56.00
.42
. 13
3.20
12.00
13.00
12.00
11.70
13.40
3.00
3.00
10.00
9.60
4.75
3.45
10.40
2.75
1.80
2.40
3.00
3.60
85.00
. 114
.113
.066
.0775
.081
14.2
14.2
12.15
13.9
13.9
9.55
4.35
14.2
14.2
9.00
5.50
9.35
8. 15
.77
3.00
4.25
3.00
6.25
12.50
8.0
10.0
3.00
4.25
7.00
3.95
2.50
1.00
5.75
9.30
7.85
4.20
5.23
3.95
5.75
3.75
9.75
3.50
18
.65
7.50
20
10
1
Unit
Of
Measure
sssssss
Cash
Flow
Row
ssss
appl
appl
cwt.
appl
appl
appl
appl
head
acre
each
lb.
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
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.
cwt.
qt.
acre
lb.
acre
lb.
acre
appl
appl
acre
acre
appl
appl
appl
appl
appl
appl
appl
appl
head
head
head
lb.
head
head
head
head
45
45
47
45
45
45
45
48
47
55
43
54
54
54
54
54
54
54
54
54
54
54
54
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
45
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
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
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
NITROGEN
NITROGEN*
PASTURE
PEACH
PIGS
SHEEP
20.0
NATIVE
1.40
21
10
.21
.22
acre
head
head
lb.
lb.
acre
55
55
55
44
44
47
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.
C8.68
Operating Input
SSSSSSSSSS8BSSSS
JS^\
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
SOIL INSECTICIDE
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
14.60
10.2
10.2
. 10
15.2
15.2
.35
10.50
.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
18.50
22.00
7.50
12.25
12.80
96.00
89.00
64
14.2
14.2
74.50
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
ACRE
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
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.
C8.69
AUTO OR TRUCK RESOURCES
APRIL 8, 1989
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR MI)
FUEL TYPE
REHAINING 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 HULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( X )
CURRENT HARKET VALUE ($)
L E A S E PAY 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 (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. {U1,UD
LEASE CALC. (HOUR,YEAR)
AUTO OR TRUCK
PICKUP TRUCK
3/4 TON
84000
GA
84000
15
21000
30
13000
16.7
11000
75
600
315
21000
Information presented Is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch oporation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.70
CUSTOM OPERATION RESOURCES
April 8, 1989
#**
Custom Operation
ttlon
========
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
Price
per
Unit
ssssssss
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
sssssss
Cash
Flow
Row
SSBS
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
^ 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.
C8.71
LABOR RESOURCES
APRIL 8, 1989
DESCRIPTION
OTHER LABOR
FIRST NAME
HARVESTING LABOR
QUALIFYING NAHE
COST OR VALUE
($/HR)
4
TOTAL HAGE BENEFITS
(X)
LABOR TYPE
(A.B)
A
OTHER UBOR
OTHER LABOR
OTHER LABOR
LABOR UBOR - PRUNING LIVESTOCK LABOR
5
5
5
A
A
B
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.
C8.72
LIVESTOCK RESOURCES
APRIL 8, 1989
DESCRIPTION
LIVESTOCK
FIRST NAHE
QUALIFYING NAHE
REHAINING LIFE
CURRENT HARKET VALUE
SALVAGE VALUE
INSURANCE RATE
ANNUAL LEASE
CALC OPTIONS
BEEF BULL
(YR)
($)
(X)
(X)
6
LIVESTOCK
BEEF COH
RAISED
8
625
100
1
2000
40
1
($)
LIVESTOCK
BEEF HEIFER
RAISED
6
575
100
1
LIVESTOCK
BILLY
GOAT
LIVESTOCK
BOAR
4
200
.15
1
2
350
.50
1
BULL
DAIRY
3
1500
50
1
(R,L,P)
DESCRIPTION
LIVESTOCK
FIRST NAHE
QUALIFYING NAHE
REHAINING LIFE
(YR)
CURRENT MARKET VALUE
($)
SALVAGE VALUE
(X)
INSURANCE RATE
(X)
ANNUAL LEASE
($)
CALC OPTIONS (R.L.P)
DESCRIPTION
LIVESTOCK
DAIRY COH
RAISED
1150
1150
4
42
1
($)
(X)
(X)
($)
(R.L.P)
4
42
1
P
8
1000
.33
1
LIVESTOCK
EHE
2
1
7
75
.54
1
p
R
1000
LIVESTOCK
NANNY
GOAT
5
60
.18
1
LIVESTOCK
DOG
R
LIVESTOCK
HORSE
(YR)
LIVESTOCK
DAIRY COH
PURCHASE
LIVESTOCK
FIRST NAHE
QUALIFYING NAHE
REHAINING LIFE
CURRENT HARKET VALUE
SALVAGE VALUE
INSURANCE RATE
ANNUAL LEASE
CALC OPTIONS
LIVESTOCK
LIVESTOCK
LIVESTOCK
EHE
YEARLING
8
75
.38
1
R
LIVESTOCK
RAH
SOH
4
200
.25
1
2
175
100
1
YEARLING DOE
GOAT
6
55
.13
1
Jl^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.
C8.73
HEIFER
DAIRY
4
950
100
1
R
LAND RESOURCES
APRIL 8, 1989
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HARKET VALUE
PROPERTY TAX
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
LAND
LAND
LAND
LAND CHARGE
CROPS
LAND
LAND RENT
PEACHES
PASTURE RENT
DAIRY
($/AC)
($/AC)
(X)
(X)
($/AC)
(Y.N)
($/AC)
($/AC)
19.00
N
15
N
6.00
N
25
25
N
LAND
LAND
LAND
LAND
LAND
PASTURE RENT
GOATS
PASTURE RENT
HOGS
PASTURE RENT
NATIVE
PASTURE RENT
NATIVE H
PASTURE RENT
SHEEP
8.00
6.00
(X)
(X)
6
N
($/AC)
(Y.N)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HARKET VALUE
PROPERTY TAX
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
LAND
COASTAL PASTURE UND - CASH RENT LAND - CASH RENT
F O R A G E N AT I V E
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HARKET VALUE
PROPERTY TAX
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
LAND
15
N
LAND
LAND
SHALL GRAINS
MACH. FC
SHALL GRAINS
PASTURE
N
N
LAND
6
N
($/AC)
($/AC)
(X)
(X)
($/AC)
(Y.N)
35
N
15
N
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.74
PASTURE, NATIVE
6.00
N
PERENNIAL CROP RESOURCES
APRIL 8, 1989
DESCRIPTION
FIRST NAHE
QUALIFYING'NAHE
HARKET VALUE ($/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)
PERENNIAL CROP PERENNIAL CROP PERENNIAL CROP PERENNIAL CROP PERENNIAL CROP
COASTAL BERMUDA
KLEINGRASS
84.35
PEACHES
YEAR 1
1064.,98
PEACHES
YEAR 2
997.,68
PEACHES
YEAR 3
1147.08
101.78
15
15
14
13
12
12
12
8
8
8
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 were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.75
BUILDINGS OR IMPROVEMENTS RESOURCES
APRIL 8, 1989
DESCRIPTION
BUILD. OR IHP. BUILD. OR IKP. BUILD. OR IMP. BUILD. OR IMP. BUILD. OR IMP. BUILD. OR IMP.
jui-uuuiHULnmuu ua
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 FARM 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 ($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & UBOR ($)
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 ($)
ON FARH OHNER LABOR (HR)
LEASE CALC. (ANNUAL)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
FUEL - UTILITY COST ($/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 (HR)
LEASE CALC. (ANNUAL)
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 IMP. BUILD. OR IMP. BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IHP.
FEEDING AREA
FEEDING FLOOR
FENCE
FENCE
HOG
20
6400
10
130
3000
25
10
360
6.4
.13
24
4
7.20
BUILD. OR IHP.
BUILD. OR IHP.
BUILD. OR IHP. BUILD. OR IHP.
HILK ROOH
HILKING PARLOR
PASTURE SHEDS PENS & EQUIPHENT
20
8800
20
18200
8
20
22
45
.25
15
1500
HOLDING AREA
LOT FENCE
20
10
64
6000
.64
.1
BUILD. O
R I K P. B U I L D . O R I K P.
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 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.
C8.76
15
2000