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-1241(C14)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
-HARNING- NO VALID RECEIPTS RECORDS
DATE
01/15/89
01/15/89
02/15/89
03/10/89
03/15/89
03/20/89
04/10/89
04/10/89
04/10/89
04/15/89
05/15/89
12/31/89
STAGE
TYPE
OF
OF
OF
PRODUCTION
INPUT
UNITS
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
H
G
H
H
H
H
E
H
H
H
H
K
INPUT
NAHE
PICKUP TRUCK
BRUSH CLEARING
PICKUP TRUCK
DISKING - TANDEH
PICKUP TRUCK
DISKING - TANDEH
SEED
SEEDING
CULTIPACK
PICKUP TRUCK
PICKUP TRUCK
PASTURE
NUHBER
3/4 TON
3/4 TON
6 ROH
3/4 TON
6 ROH
BUFFELGR
BROADCST
3/4 TON
3/4 TON
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
4.0000
1.0000
1.0000
1.0000
1.0000
1.0000
CASH
NON
CASH
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
V
F
.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 roturns 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.
C14.42
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989.
#
^
B-1241(C14)
BUFFLEGRASS PASTURE, DRYLAND - RIO GRANDE PLAIN
Texas Coastal Bend District (14)
1989 Projected Costs and Returns per Acre
GROSS INCOME Description
Quantity
Unit
SBSSSSSSS
GRAZING
2.500
AUM
$ / Unit
10.0000
Total GROSS Income
VARIABLE COST Description
Quantity
40.000
0.167
Unit $ / Unit
lb.
Acre
Acre
Hour
.190
5.252
Total PREHARVEST
Interest
Interest
- OC Borrowed
- Positive Cash
5.369
-0.002
Dol.
Dol.
0.120
0.043
0.64
0.00
15.48
Unit
BBSS
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 $
7.60
0.33
0.07
0.87
3 .80 per AUM of GRAZ ING
GROSS INCOME minus VARIABLE COST
Machinery and Equipment
Land
Perennial Crop
To t a l
9.52
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 CCooss tt $ $
=================================
25, 00
8.87
Total VARIABLE COST
FIXED COST Description
Yo u r
Estimate
25.00
BBSSSSSSSSS
PREHARVEST
NITROGEN
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
To t a l
To t a l
1.24
8.00
20.81
30.06
15.82 per AUIVI of GRAZING
Total of ALL Cost
39.58
NET PROJECTED RETURNS
-14.58
Information presented is prepared solely as a general guide and Is not intended to recognise or predict the costs
and roturns 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.
C14.43
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989.
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
10/15/69 GRAZING
D AT E
S TA G E
OF
PRODUCTION
02/15/89 PREHARVEST
02/15/89 PREHARVEST
04/15/89 PREHARVEST
06/15/89 PREHARVEST
08/15/89 PREHARVEST
10/15/89
10/15/89
10/15/89 PREHARVEST
PRODUCT NAHE
NUHBER
OF
UNITS
GRAZING
TYPE
OF
2.5000
INPUT
NAHE
NUKBER
O
F
INPUT
H
E
H
H
H
K
L
H
HEIGHT
PER
HEAD
UNITS
PICKUP TRUCK
NITROGEN
PICKUP TRUCK
PICKUP TRUCK
PICKUP TRUCK
PASTURE
BUFFLE GRASS
PICKUP TRUCK
3/4 TON
FERT
3/4 TON
3/4 TON
3/4 TON
3/4 TON
1.0000
40.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
CASH
NON
CASH
.0000
B-1241(C14)
LANDLORD BREAK
SHARE EVEN
PROD.
■y^\.
.00
CASH FIXED LANDLORD
NON
O
R
SHARE
CASH VARI.
C
V
F
F
.00
.00
.00
.00
.00
.00
.00
.00
' ^ ^ V
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.
C14.44
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989,
B-124KC14)
COASTAL BERMUDA ESTABLISHMENT - RIO GRANDE PLAIN
Texas Coastal Bend District
1989 Projected Costs and Returns per Acre
GROSS INCOME Description
ssssssss:
-WARNING- No gross receipts
VARIABLE COST Description
sssqqsssbssssssssszssscssssssssc:
PREHARVEST
CUSTOM SPRIGGING
NITROGEN
PHOSPHORUS
FERTILIZER APPL.
Fuel fit Lube - Machinery
Repairs - Machinery
Labor - Machinery
Quantity
Quantity
1.000
90.000
40.000
1.000
Unit
$ / Unit
To t a l
Unit
$ / Unit
To t a l
ssss
1.654
acre
lb.
lb.
acre
Acre
Acre
Hour
32.540
Dol .
36.000
.190
.240
2.750
5.251
Total PREHARVEST
Interest - OC Borrowed
0.120
3.90
87.84
GROSS INCOME minus VARIABLE COST
Machinery and Equipment
Land
36.00
17. 10
9.60
2.75
7.13
2.68
8.68
83.94
Total VARIABLE COST
FIXED COST Description
Your
Estimate
-87.84
Unit
Acre
Acre
To t a l
33.40
8.00
Total FIXED Cost
41.40
Total of ALL Cost
129.24
NET PROJECTED RETURNS
-129.24
j 0 ^ \
i^^V
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C14.45
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989,
DATE
STAGE
TYPE
OF
OF
PRODUCTION
PRODUCT NAHE
NUHBER
OF
UNITS
PROD.
B-124KC14)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
-HARNING- NO VALID RECEIPTS RECORDS
DATE
STAGE
TYPE
O
F
OF
PRODUCTION
04/15/89
06/15/89
06/15/89
07/15/89
08/05/89
08/10/89
08/15/89
08/15/89
08/20/89
08/20/89
08/20/89
12/14/89
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
INPUT
NAHE
NUHBER
OF
INPUT
H
H
H
H
H
H
G
H
E
E
G
K
UNITS
SHRED STALKS
SHRED STALKS
PICKUP TRUCK
3/4 TON
SHRED STALKS
SHRED STALKS
PLOHING
6 FT
CUSTOH SPRIGGING
DISKING - TANDEH 6 ROH
NITROGEN
FERT
PHOSPHORUS
FERT
FERTILIZER APPL.
PASTURE
1.0000
1.0000
5.0000
1.0000
1.0000
1.0000
1.0000
1.0000
90.0000
40.0000
1.0000
1.0000
CASH
NON
CASH
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
C
C
V
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
/^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.
C14.46
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989.
B-1241(C14)
COASTAL BERMUDA PASTURE, DRYLAND-RIO GRANDE PLAIN
Texas Coastal Bend District (14)
1989 Projected Costs and Returns per Acre
GROSS INCOME Description
Unit
Quantity
GRAZING
6.000
AUM
$ / Unit
BBBBBSSSSSS
10.0000
Total GROSS Income
VARIABLE COST Description
Your
Estimate
60. 00
60.00
Unit $ / Unit
Quantity
PREHARVEST
NITROGEN
PHOSPHORUS
FERTILIZER APPL.
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
90.000
30.000
1.000
0. 167
lb.
lb.
acre
Acre
Acre
Hour
.190
.240
2.750
5.252
Total PREHARVEST
Interest
Interest
To t a l
To t a l
17.10
7.20
2.75
0.33
0.07
0.87
28.33
OC Borrowed
Positive Cash
22.191
0.726
Dol.
Dol.
0.120
0.052
Total VARIABLE COST
31.03
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 'oos st t
$
5 .17 per AUM of GRAZ ING
GROSS INCOME minus VARIABLE COST
FIXED COST Description
Machinery and Equipment
Land
Perennial Crop
28.97
Unit
Acre
Acre
Acre
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 $
2.66
0.04
To t a l
1.25
8.00
20.32
29.56
0 . 0 9 p e r A U iM of GRAZING
To t a l o f A L L C o s t
60.59
NET PROJECTED RETURNS
-0.59
-#^v
Information presented Is prepared solely as a general guide and Is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C14.47
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989,
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
01/31/89 GRAZING
DATE
STAGE
OF
PRODUCTION
04/15/88 PREHARVEST
04/15/88 PREHARVEST
04/15/88 PREHARVEST
06/15/88 PREHARVEST
01/31/89 HARVEST
01/31/89
PRODUCT NAHE
NUHBER
OF
UNITS
GRAZING
TYPE
OF
INPUT
E
E
G
H
K
L
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
6.0000
INPUT NAHE
NUHBER
OF
UNITS
NITROGEN FERT
PHOSPHORUS FERT
FERTILIZER APPL.
PICKUP TRUCK 3/4 TON
PASTURE
COASTAL BERHUDA
90.0000
30.0000
1.0000
5.0000
1.0000
1.0000
B-1241(C14)
.0000
CASH
NON
CASH
C
C
C
C
.00
FIXED LANDLORD
O
R
SHARE
VARI.
V
V
V
F
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. Those projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C14.48
Projections for Planning Purposes Only B-1241(C14)
Not to be Used without Updating after April 8, 1989.
KLEINGRASS ESTABLISHMENT, DRYLAND
Texas Coastaal Bend District (14)-R1o Grande Plain
1989 Projected Costs and Returns per Acre
GROSS INCOME Description
PASTURE
-WARNING- No gross receipts
VARIABLE COST Description
Quantity
=========
Quantity
ISSSSBSBSBS
SEED
NITROGEN
PHOSPHORUS
2.4D AMINE
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Interest - OC Borrowed
1.000
90.000
30.000
1.000
1.566
45.874
Unit
====
Unit
Machinery and Equipment
Land
To t a l
SSSSSSSSSBB
lb.
lb.
lb.
lb.
Acre
Acre
Hour
Dol.
10.000
.190
.240
6.500
10.00
17.10
7.20
6.50
5.31
1.14
8.22
5.50
5.250
0. 120
Yo u r
Estimate
———————B—BB
b s :s s :=======
SSSSSSSSBSB
60.98
GROSS INCOME minus VARIABLE COST
=================================
$ / Unit
To t a l
ssss
Total VARIABLE COST
FIXED COST Description
$ / Unit
==:"S":======
-60.98
Unit
To t a l
SBSB
SSSSBBBSSSS
Acre
Acre
19.56
8.00
To t a l F I X E D C o s t
27.56
To t a l o f A L L C o s t
88.54
NET PROJECTED RETURNS
-88.54
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.
C14.49
Projections for Planning Purposes Only
Not to be Used without Updating after April 8,
DATE
STAGE
TYPE
OF
OF
OF
PROD.
UNITS
PRODUCTION
DATE
02/10/89
02/15/89
02/20/89
02/20/89
03/05/89
03/10/89
03/10/89
03/10/89
06/30/89
12/31/89
PRODUCT
TYPE
OF
OF
OF
PRODUCTION
INPUT
UNITS
H
H
H
E
E
E
E
H
K
CHISEL
CULTIVATE
CULTIVATE
CULTIVATE
SEED
NITROGEN
PHOSPHORUS
2,AD AHINE
PICKUP TRUCK
CASH-RENT
1HEIGHT
PER
1HEAD
NUHBER
STAGE
H
INPUT
NAHE
NAHE
NUKBER
ROLLING
ROLLING
6 ROH
KLEIN.
FERT
FERT
3/4 TON
KLEINGR.
1.0000
1.0000
1.0000
1.0000
1.0000
90.0000
30.0000
1.0000
20.0000
1.0000
CASH
NON
CASH
C
C
C
C
1989,
B-1241(C14)
CASH LANDLORD BREAK
NON- SHARE
EVEN
CASH
PROD.
A1*^
FIXED LANDLORD
O
R
SHARE
VARI.
V
V
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
y ^ 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.
C14.50
Projections for Planning Purposes Only
Not to be Used without Updating after April 8, 1989,
B-1241(C14)
KLEINGRASS PASTURE, DRYLAND
Texas Coastal Bend District (14)-Rio Grande Plain
1989 Projected Costs and Returns per Acre
GROSS INCOME Description
GRAZING
Unit
Quantity
7.000
AUM
$ / Unit
To t a l
SBSSSSBSBSS
ISSSSSBESSS
10.0000
70.00
Total GROSS Income
VARIABLE COST Description
SSSSSSSBSSB8SSSSSSSSSSSSSSSSSBBS
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Interest - Positive Cash
70.00
Quantity
0.438
-36.662
Unit
$ / Unit
Acre
Acre
Hour
Dol.
68.27
Unit
Acre
Acre
Acre
Total FIXED Cost
Break-Even Price, Total Cost $
5.250
0.052
0.24 per AUM of GRAZING
GROSS INCOME minus VARIABLE COST
Machinery and Equipment
Land
Perennial Crop
1.04
0.32
2.30
-1.92
1.73
B r e a k - E v e n P r i c e , To t a l Va r i a b l e C o s t $
=================================
To t a l
SSSSSSBSSSB
SSSBSSSSSSS
Total VARIABLE COST
FIXED COST Description
Yo u r
Estimate
To t a l
SSBSSSBSSSS
4.48
8.00
13.93
SSSSSSSSSSS
26.40
4.02 per AUM of GRAZING
Total of ALL Cost
28. 14
NET PROJECTED RETURNS
41.86
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.
C14.51
B-1241(C14)
Projections for Planning Purposes Only
Not to be Used without Updating after April 8. 1989,
DATE
STAGE
O
F
PRODUCTION
03/15/89
04/15/89
05/15/89
06/15/89
07/15/89
08/15/89
09/15/89
DATE
07/01/89
07/16/89
01/01/90
01/01/90
TYPE
OF
PROD.
A
A
A
A
A
A
A
STAGE
OF
PRODUCTION
TYPE
OF
INPUT
H
H
K
L
PRODUCT
NAHE
NUHBER
O
F
UNITS
GRAZING
GRAZING
GRAZING
GRAZING
GRAZING
GRAZING
GRAZING
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
INPUT
PICKUP TRUCK
SHRED STALKS
CASH-RENT
KLEINGRASS
NAHE
NUHBER
OF
UNITS
3/4 TON
KLEINGR.
RGP
10.0000
.5000
1.0000
1.0000
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
OOOO
oooo
oooo
oooo
oooo
oooo
oooo
C
c
c
c
c
c
c
.00
.00
.00
.00
.00
.00
.00
Y
Y
Y
Y
Y
Y
Y
CASH FIXED LANDLORD
NON- OR SHARE
CASH VARI.
F
F
.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.
C14.52
^
CROP PRODUCTS REPORT
April 8, 1989
j # * ^
Crop Pr* o d u c t Name
Price
per
Unit
CORN
COTTON LINT
COTTONSEED
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
FLAX
GRAZING
GRAZING
HAY
HAY
HAY
HAY
KLEINGRASS SEED
PEANUTS
RICE 1ST CROP
RICE 2ND CROP
RICE ENHANCEMENT
RICE SUBSIDY
SORGHUM
SOYBEANS
WATERMELON
WHEAT
Unit
of
Mes.
Weight
per
Unit
Cash
Flow
Row
SSSBB
CORN
COTTON
SORGHUM
WHEAT
RGP
ALFALFA
COASTAL
SORGHUM
LOAN
LOAN
WINTER
2.6900
.5400
95.0000
.8900
.1740
1.6000
.5000
3.4000
10.0000
12.0000
2.0000
90.0000
60.0000
50.0000
5.7500
27.0000
6.6300
6.6300
.5000
4.5200
4.3200
7.0000
6.5000
3.6100
bu.
lb.
ton
bu.
lb.
cwt.
bu.
bu.
AUM
AUM
bale
ton
ton
ton
lb.
cwt.
cwt.
cwt.
cwt.
cwt.
cwt.
bu.
cwt.
bu.
56.0000
1.0000
2000.0000
56.OOOO
1.0000
100.0000
60.0000
60.0000
.0000
.0000
60.0000
2000.OOOO
2000.0000
2000.0000
1.0000
100.0000
100.0000
100.0000
100.0000
100.0000
100.0000
60.0000
100.0000
60.0000
20
20
20
20
20
21
21
22
22
22
20
20
20
20
20
20
20
20
20
20
21
20
22
21
ijflP^N
/$pfe\
Information presented Is prepared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and devoloped by
staff members of the Texas Agricultural Extension Service and approved for publication.
C14.53
TRACTORS, IMPLEMENTS AND EQUIPMENT
APRIL 8, 1989
DESCRIPTION
FIRST NAME
QUALIFYING NAME
HORSEPOHER RaTIMG (HP)
USEFUL LIFE (HR OR MI)
FUEL TYPE
REMAINING LIFE (HR OR MI)
FUEL CON. (UNIT/HR OR /MI)
ANNUAL USE (HR OR MI)
SPEED
(MI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y
(AC/HR)
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( % )
CURRENT MARKET VALUE ($)
L E A S E PAY H E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARM HIRED LABOR (HR)
OFF FARM PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT #2
DEPRECIATION FACTOR #2
C A P A C I T Y ( D E F. , C A L C . )
F U E L U S E ( D E F. , C A L C . )
R & M CALC. (#1,#2)
LEASE CALC. (HOUR.YEAR)
DESCRIPTION
FIRST NAME
QUALIFYING NAME
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR MI)
FUEL TYPE
REMAINING LIFE (HR OR MI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y
(AC/HR)
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( % )
CURRENT MARKET VALUE ($)
L E A S E PAY H E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARM HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR Ul
YEARS OHNED
REPAIR COEFFICIENT #2
DEPRECIATION FACTOR #2
C A PA C I T Y ( D E F. , C A L C . )
F U E L U S E ( D E F. , C A L C . )
R & M CALC. (U1,U2)
LEASE CALC. (HOUR,YEAR)
TRACTOR
TRACTOR
TRACTOR
IOO HP
IOO
12000
DI
TRACTOR
TRACTOR
125 HP
TRACTOR
TRACTOR
150 HP
TRACTOR
TRACTOR
180 HP
* >
TRACTOR
TRACTOR
225 HP
TRACTOR
40 HP
125
150
180
225
40
12000
12000
12000
12000
12000
12000
12000
DI
DI
DI
12000
12000
12000
12000
350
400
400
525
300
350
40200
48600
55900
67000
86300
14500
38
38
38
38
38
38
36200
43700
50300
60300
77700
13100
.029
.68
7
1.5
.92
.029
.68
7
.92
.029
.68
7
1.5
.92
.029
.68
7
1.5
.92
.029
.68
7
1.5
.92
.029
.68
7
1.5
.92
C
2
C
2
C
2
C
2
C
2
C
2
TRACTOR
DI
1.5
SELF PROPELLED
IMPLEMENT
TRACTOR
75 HP
COMBINE
RICE
75
90
12000
2000
IMPLEMENT
BEDDER
13.5 FT
75
75
* >
IMPLEMENT
IMPLEHENT
BEDDER
18 FT
DI
BEDDER
20 FT
115
BEDDER
25 FT
144
2000
2000
2000
2000
DI
DI
12000
2000
2000
2000
2000
2000
400
225
1.5
16
67
150
4.5
100
4.5
20
80
130
4.5
80
100
4.5
18
80
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
2645
1725
3335
4200
10
10
1.0
24700
1.25
62788
38
13.5
10
10
25.3
80
22200
54380
2358
1380
2933
3670
.029
.23
.64
6
1.4
.364
.364
.364
.364
.6
10
1.3
.6
10
1.3
.6
10
1.3
.6
10
1.3
.885
.885
.885
.885
.885
C
C
C
2
C
C
2
.68
7
1.5
.92
C
2
C
C
2
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 wore collected and developed by
Staff msnbors
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 .
C14.54
C
C
2
DESCRIPTION
NAHE
0 ^ FIRST
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (KR 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 ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. iUl.Ul)
LEASE CALC. (HOUR.YEAR)
DESCRIPTION
^
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
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)
IMPLEHENT
IHPLEHENT
IHPLEHENT
BLADE BROADCAST SEEDER
DOZER
IHPLEHENT
CHISEL
12 FT
IHPLEHENT
CHISEL
20 FT
IHPLEHENT
COHBINE
PEANUT
CULTIPACKER
70
35
50
80
30
2500
1000
2000
2000
2000
2000
2500
1000
2000
2000
2000
2000
200
5.0
8
50
4
30.
67
50
4.5
12
80
50
4.5
20
80
100
2.5
6.3
60
100
5
10
80
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
2070
2875
5405
1.1
1.2
80
4
1.1
1.2
2694
50
10
10
16
16
14375
1955
2286
1840
2530
4830
12650
1783
.168
.777
.364
.364
.6
7
1.4
.6
8
1.3
.6
10
1.3
.364
.885
.885
.885
.885
D
C
2
C
C
2
C
C
2
C
C
2
380
.64
10
1.4
885
C
C
2
.6
10
1.4
IHPLEHENT
IHPLEHENT
IHPLEMENT
IHPLEHENT
10
IHPLEHENT
10
.6
10
1.3
.885
C
C
2
IHPLEHENT
CULTIVATOR
1 ROH
CULTIVATOR
13.3 FT
CULTIVATOR
20 FT
30
75
CULTIVATOR
25 FT
CULTIVATOR
ROLLING
2000
2000
115
130
50
2000
2000
2000
2000
2000
2000
2000
2000
2000
2000
100
5
150
5
18.0
13.3
60
5
60
3.5
80
80
125
5
20
80
1.1
1.2
345
10
345
1.1
1.2
1.1
1.2
2990
4370
10
10
2760
.364
.6
10
1.3
CULTIVATOR-36
FIELD
110
25.3
12.7
80
80
100
4.8
36
82
1.1
1.2
1.1
1.2
1.1
1.2
5400
2933
9647
3910
10
10
10
4800
2524
8562
.364
.364
.6
10
1.3
.6
10
1.3
.364
.364
.885
.885
C
C
2
C
C
2
.885
364
.6
10
1.3
885
C
C
2
C
C
2
.6
10
1.3
.885
C
C
2
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.
C14.55
.6
10
1.3
.885
C
C
2
CUSTOM OPERATION RESOURCES
April 8, 1989
Custom Operation
Price
per
SSSSSSSSSSSSSSSS
BAGGING & TIES
BRUSH CLEARING
COMBINING
CUST AIR FERT.
CUST AIR HERB.
CUST AIR INSECT.
CUST AIR SEED
CUSTOM BALING
CUSTOM BALING
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HAUL
CUSTOM HAUL
CUSTOM HAUL
CUSTOM HAUL
CUSTOM HAUL
CUSTOM HAUL
CUSTOM HAULING
CUSTOM HAULING
CUSTOM PLANTING
CUSTOM SPRIGGING
DEFOLIANT APPL.
DRYING
DRYING
FERTILIZER APPL.
FUNGICIDE APPL.
GINNING
HAND HARVEST
HARVEST & HAUL
HARVEST & HAUL
HAULING
HAULING & MKTNG.
HERBICIDE APPL.
INSECTICIDE APPL
MOW, RAKE, BALE
PESTICIDE APPL.
PICK & MODULE
SCOUTING
STRIP & MODULE
========
Measure
SSSBSSSS
EESBSSS
75
GRASS
RICE
RICE
RICE
RICE
ALFALFA
22.75
3.00
3.85
2.50
3.40
25.00
SORGHUM
SOYBEANS
WHEAT
FLAX
17.50
HAY
PEANUTS
SORGHUM
SOYBEANS
WATMELON
RICE
WHEAT
CORN
SORGHUM
COTTON
.15
.40
.40
.25
.20
3.5
.30
.25
bu.
5.08
3.00
20
.80
2.75
2.75
1.75
62
.70
.65
.20
15
.69
COTTON
ton
bale
acre
3.00
2.50
COTTON
bale
acre
acre
cwt.
cwt.
cwt.
cwt.
1.3
15.
.50
36.
PEANUTS
RICE
of
Unit
13.00
HAY
Unit
3.00
3.00
4.00
2.00
bu.
acre
bale
cwt.
cwt.
bu.
cwt.
cwt.
bu.
acre
acre
acre
ton
cwt.
acre
acre
cwt.
acre
cwt.
cwt.
cwt
head
acre
appl
bale
acre
cwt.
acre
cwt.
Cash
Flow
■■**^
Row
SSBS
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
42
42
42
42
42
AS&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.
C14.62
DESCRIPTION
j ^ * \
^#*N
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 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 ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
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 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)
IHPLEHENT
IHPLEHENT
IMPLEHENT
BLADE BROADCAST SEEDER
DOZER
70
IMPLEHENT
CHISEL
12 FT
35
IMPLEHENT
CHISEL
20 FT
IMPLEHENT
COHBINE
PEANUT
CULTIPACKER
2500
1000
50
80
30
50
2000
2000
2000
2000
2500
1000
2000
2000
2000
2000
200
5.0
8
50
4
30.
67
50
4.5
12
80
50
4.5
20
80
100
2.5
6.3
60
100
5
10
80
1.2
1.1
1.2
1.1
1.2
1.1
1.2
2694
2070
2875
1.1
1.2
1.1
1.2
5405
14375
1955
80
4
1.1
10
10
16
2286
1840
2530
4830
10
10
12650
1783
.168
.777
.364
.6
10
1.4
.6
7
1.4
.6
8
1.3
.364
.364
.885
.885
.885
D
C
2
C
C
2
C
C
2
380
.64
10
1.4
885
C
C
2
IHPLEHENT
IHPLEHENT
CULTIVATOR
1 ROH
IHPLEHENT
CULTIVATOR
20 FT
2000
75
115
2000
2000
100
5
18.0
80
.6
10
1.3
.885
C
C
2
IMPLEHENT
CULTIVATOR
13.3 FT
30
16
IHPLEHENT
.6
10
1.3
.885
C
C
2
IHPLEHENT
CULTIVATOR
25 FT
CULTIVATOR
ROLLING
2000
2000
2000
2000
2000
2000
2000
2000
2000
150
5
60
5
60
3.5
25.3
12.7
80
125
5
20
80
80
80
100
4.8
36
82
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
9647
13.3
130
50
CULTIVATOR-36
FIELD
110
1.1
1.2
345
10
345
2990
4370
5400
2933
10
10
10
10
10
2760
3910
4800
2524
8562
.364
.364
.364
.364
.6
10
1.3
.6
10
1.3
.6
10
1.3
.885
.885
C
C
2
C
C
2
.885
.885
364
.6
10
1.3
885
C
C
2
.364
.6
10
1.3
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.
C14.55
.6
10
1.3
.885
C
C
2
DESCRIPTION
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 (HR OR MI)
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 & UBOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (U1.U1)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
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 UBOR (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)
IHPLEHENT
IHPLEHENT
DIGGER
PEANUT
IHPLEHENT
DISK
4 ROH
IMPLEHENT
DISK
6 ROH
IHPLEHENT
DISK
8 ROH
IHPLEMENT
DISK
OFFSET
DISK
TANDEH
25
40
85
106
63
60
2500
2000
2000
2000
2000
2000
2500
2000
2000
2000
2000
2000
75
2.5
6.3
60
50
4.5
75
4.5
83
100
4.8
14
83
75
4.5
83
75
4.5
20
83
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
3795
3680
4485
5600
9660
4370
10
10
10
10
10
10
3450
3335
4025
5000
8625
3910
.364
.364
.6
10
1.3
.885
.885
C
C
2
C
C
2
364
.6
10
1.3
885
C
C
2
.364
.6
10
1.3
13.3
364
.6
8
1.3
885
C
C
2
.222
.6
10
1.4
.885
C
C
2
IHPLEHENT
IHPLEHENT
DISK - TANDEH
2 ROH
IHPLEHENT
DISK - TANDEH
22 FT
25.3
IHPLEHENT
DISK - TANDEH
6 ROH
IHPLEHENT
DRILL
10 FT
13.3
83
.6
8
1.3
.885
C
C
2
IMPLEMENT
DRILL
11 FT
FERT. SPREADER
20 FT
30
100
90
35
40
20
2000
2000
2000
1000
1000
1200
2000
2000
2000
1000
1000
1200
100
4.5
6.0
83
150
4.5
22
83
100
4.5
20
83
50
4
11.
72
50
4
11.
72
80
5
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1668
9400
8625
5054
5060
10
10
10
10
10
1438
8400
7705
4600
4543
364
.6
8
1.3
885
C
C
2
.364
.777
.6
8
1.3
.6
10
1.4
.885
.885
777
.6
10
1.4
885
C
C
2
.364
.6
8
1.3
.885
C
C
2
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.
C14.56
20.0
72
1.1
1.2
1
100
1
.934
1
10
1.4
1
C
C
2
DESCRIPTION
QUALIFYING
r FIRS
T N A H E NAME
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
(AC/HR)
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 ($)
ON FARH OHNER UBOR (HR)
ANNUAL USE BASE (HR OR MI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR Ul
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
C A P A C I T Y ( D E F. , C A L C . )
F U E L U S E ( D E F. , C A L C . )
R & H CALC. (#1,#2)
LEASE CALC. (HOUR.YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (KR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (KR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y
(AC/HR)
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
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 Ul
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
C A P A C I T Y ( D E F. , C A L C . )
F U E L U S E ( D E F. , C A L C . )
R & H CALC. (#1,#2)
LEASE CALC. (HOUR.YEAR)
IHPLEHENT
IHPLEHENT
IHPLEHENT
IMPLEHENT
FERT. SPREADER FIELD CULTIVATOR FIELD CULTIVATOR
8
ROH
29
FT
6
ROH
5
160
11 5
1200
2000
2000
IMPLEHENT
GRAIN CART
10
5000
IHPLEMENT
HARROHS HERB. APPLICATOR
20 FT
25
35
2500
1200
1200
2000
2000
5000
2500
1200
130
5
25.3
72
125
5
29
80
50
5
20
80
480
140
5.3
16
70
50
4
1.1
1.2
5000
1.1
1.2
8400
10
7150
1.1
1.2
5750
10
5175
.364
.364
.6
10
1.3
.6
8
1.3
.885
4500
8
60
16
1.1
1.2
1320
10
1320
20.0
67
1.1
1.2
636
10
575
1.1
1.1
2070
.364
.364
.934
.6
10
1.3
.6
10
1.3
.6
10
1.4
.885
.885
C
C
2
D
C
2
.885
.885
10
1840
180
80
934
1
15
1.4
1
C
C
1
IHPLEHENT
C
C
2
IHPLEHENT
IMPLEHENT
12
1
IHPLEHENT
IHPLEHENT
C
C
2
IHPLEHENT
HERB. APPLICATOR
25 FT
LAND PUNE
5
100
1200
50
80
20
35
2500
2000
2000
2000
1200
1200
2500
2000
2000
2000
1200
50
4
50
4.5
4.7
80
100
4.5
6
80
20
6
10
76
75
4.5
67
100
5.0
12
75
1.1
1.1
1.1
1.2
1.1
1.2
1.1
1.2
2050
8206
6325
1.1
1.2
1.1
1.2
25.3
HOLDBOARD PLOH
C
C
2
MOLDBOARD PLOH
6 FT
PICKER HHEELS
PUANTER
13.5 FT
13.5
60
10
10
16
7935
1955
2760
1840
7600
5750
7130
1783
2530
.934
.6
10
1.4
.885
C
C
2
.168
.6
10
1.4
.885
C
C
2
364
.6
10
1.3
885
C
C
2
.364
.364
.777
.6
8
1.3
.6
10
1.3
.6
10
1.4
.885
.885
.885
C
C
2
C
C
2
16
C
C
2
10
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.
C14.57
10
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
(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
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR.YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HRORHI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
UBOR HULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( X )
CURRENT HARKET VALUE ($)
L E A S E PAY H E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,0*2)
LEASE CALC. (HOUR,YEAR)
IHPLEHENT
IHPLEHENT
PLANTER
18 FT
IHPLEHENT
PLANTER
20 FT
40
IHPLEHENT
PLANTER
8 ROH
IHPLEHENT
PLANTER
PEANUT
IHPLEMENT
PLOH
LEVEE
ROLLER
20 FT
75
35
100
35
1200
1200
1200
1200
2500
2000
1200
1200
1200
1200
2500
2000
75
4.5
18
60
50
4.5
20
60
90
4.5
30
4.5
25.3
12.7
60
60
270
4.5
10
82
50
6
20
80
1.1
1.2
575
10
575
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
4600
5750
3795
1839
10
10
10
4140
5175
3450
1563
1.1
1.2
920
10
805
.777
.777
.777
.777
.364
.364
.6
10
1.4
.6
10
1.4
.6
10
1.4
.6
8
1.3
.6
10
1.3
.885
.885
.885
.885
.885
.885
C
C
2
C
C
2
C
C
2
.6
10
1.4
50
10
C
C
2
C
C
2
IHPLEHENT
IHPLEHENT
ROLLER
4 ROH
C
C
2
IHPLEHENT
ROPE HICK
IHPLEHENT
SHREDDER
13 FT
IHPLEHENT
SPRAYER
13.5 FT
IHPLEHENT
SPRAYER
20 FT
10
40
30
30
10
1000
2000
1200
1200
1200
2000
1000
2000
1200
1200
1200
50
6
145
5
13
80
70
4
80
20
8
19
80
65
100
4
20
67
135
4
25
67
1.1
1.2
805
10
690
1.1
1.1
500
10
400
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
5290
2070
2070
2070
10
10
10
10
4715
1955
1955
1955
.364
.777
.484
.777
.777
.777
.6
12
1.3
.6
10
1.4
.6
8
1.3
.6
8
1.4
.6
8
1.4
.6
8
1.4
.885
.885
.885
.885
.885
.885
13.3
C
C
2
C
C
2
C
C
2
13.5
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.
C14.58
^
\
/*N
SPRAYER
25 FT
2000
25
y
C
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 HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED UBOR
(HR)
OFF FARH PARTS & UBOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR Ul
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (KR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (KR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
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)
IHPLEHENT
IHPLEHENT
SPRAYER
HERB.
EQUIPHENT
EQUIPMENT
SHEEP HULCHER CATTLE EQUIPMENT
EQUIPMENT
LEVEE BOX T-A
EQUIPHENT
SCALE SQUEEZE CHUTE
30
130
2000
2000
5
15
15
2000
2000
5
15
15
70
4
13
65
150
5.0
24
80
1
1
1
1.1
1.1
1.1
1.2
1438
3500
10
16
3000
970
10
970
1200
1265
19
20
19
.32
6.50
8.00
1
1
1
.777
.6
10
1.4
.885
C
C
2
EQUIPHENT
250
10
250
.364
.6
10
1.3
.885
C
C
2
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
STOCK SPRAYER
STOCK TRAILER
SUPPL. FEE!DER
TACK
VET. EQUIPHENT
7
10
10
10
15
7
10
10
10
15
1
1
1
1
1
400
10
400
3000
150
350
3000
150
500
10
500
5.71
30.00
2
2.25
5.
2.33
1
1
1
10
350
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.
C14.59
10
1200
OPERATING INPUT RESOURCES
April 8, 1989
O p e r a t i n g I nput
================
2.4D AMINE
20% PROTEIN
ALLOTMENT LEASE
ATRAZINE
BANVEL
BENLATE
BIDRIN
BRAVO
BROKERAGE
CAPAROL
CLASSIFYING FEE
COUNT/LORS/FURA
COUNTER/LORSBAN
DESICCANT
DIFOLATAN
DROPP
ERADICANE
FERROUS SULFATE
FURADAN 15G
FURADAN 3G
GUTHION 2E
GYPSUM
HAY
INOCULANT
INSECTICIDE
INSECTICIDE
INSECTICIDE
LASSO
LORSBAN
MALATHION
MARKETING
MCPA
METHYL PARATHION
METHYLATE
MILOGUARD
MISCELLANEOUS
NITROGEN
ORTHENE 75S
PASTURE IMPROV.
PHOSPHORUS
PIX
POTASSIUM
PREFAR
PROMOTIONAL FEES
PROPANIL-ORDRAM
PYDRIN
PYRETHROID
RANGE CUBES
ROUNDUP
SALES COMMISSION
SALT & MINERALS
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED, ALFALFA
SEED-FORAGE SORG
SET ASIDE
SET ASIDE
SEVIN
TREFLAN
VET. MEDICINE
ZINC CHELATE
ZINC SULFATE
SSSSSSSS
HERB
INSECT.
COTTON
INSC
INSC
INSC
INSC
SOYBEAN
ALFALFA
RICE
HERB
HERB.
ALFALFA
FERT
INSC
FERT
FERT
WATMELON
COTTON
INSECT.
INSC
HERB
RICE
BUFFELGR
CORN
COTTON
FLAX
HAYGRAZE
KLEIN.
OATS
PEANUT
RICE
SORGHUM
SOYBEANS
WATMELON
WHEAT
DRYLAND
COAST
UPLAND
INSECT.
HERB
Price
per
Unit
SSSBBSBS
6.50
10.75
3.50
1.79
.46
13.38
.47
2.95
.50
5.77
1.65
1.50
1.70
2.66
6.20
30.50
4.12
.14
1.58
8.84
2.56
.38
2.00
1.00
1.36
6.00
1.40
5.72
4.14
.12
9.75
2.37
3.25
17.80
2.96
1.00
.19
.44
.6
.24
13.00
.18
5.50
5.00
16.00
.75
2.03
.07
10.25
.07
.30
5
.75
.45
.38
.36
10.00
4.84
.60
14.00
.68
.32
4
.16
2.5
.30
13.61
23.95
3.14
6.14
6.00
1.13
.63
Unit
Of
Measure
Cash
Flow
Row
lb.
cwt.
cwt
lb.
oz.
lb.
oz.
pint
cwt.
lb.
bale
lb.
lb.
qt.
qt.
lb
lb.
lb.
lb.
acre
pint
cwt.
bale
bu.
pint
appl
appl
lb.
pint
oz.
head
pint
qt.
gal.
lb.
acre
lb.
oz.
acre
lb.
pint
lb.
qt.
cwt.
appl
oz.
oz.
lb.
pint
cwt.
lb.
lb.
thou
lb.
lb.
lb
lb.
bu.
lb.
cwt.
lb.
lb.
lb.
lb.
lb.
lb.
ACRE
ACRE
lb.
qt.
head
pint
lb.
45
47
55
45
45
45
45
45
55
45
55
45
45
45
45
45
45
45
45
45
45
43
47
43
45
45
45
45
45
45
55
45
45
45
45
55
44
45
55
44
45
44
45
55
45
45
45
47
45
55
47
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
55
55
45
45
48
45
45
SSSSSSS
A*K
BBSS
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.
C14.60
^
AUTO OR TRUCK RESOURCES
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 HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED UBOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER UBOR (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)
AUTO OR TRUCK
PICKUP TRUCK
3/4 TON
84000
GA
84000
15
15000
30
13000
.167
11000
75
600
315
21000
jSP*^
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.
C14.61