Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
DATE
STAGE
TYPE
OF
OF
PRODUCTION
PRODUCT NAHE
NUMBER
O
F
UNITS
PROD
B-1241(C08)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
BCIL'CC
-HARNING- NO VALID RECEIPTS RECORDS
D AT E
S TA G E
OF
PRODUCTION
TYPE
INPUT NAHE
NUMBER
O
F
OF
INPUT
UNITS
B 8 B B B B B 8 " * z * * * * * J ^ * * Tr T T Ti " T " n B B B B B B
08/10/90
08/15/90
08/15/90
08/25/90
11 / 1 5 / 9 0
11/15/90
11/15/90
01/15/91
01/15/91
01/31/91
01/31/91
02/15/91
03/15/91
03/15/91
03/15/91
04/10/91
04/21/91
05/15/91
05/15/91
06/10/91
06/15/91
06/15/91
06/25/91
06/30/91
07/25/91
07/31/91
07/31/91
CASH
NON
CASH
FIXED LANDLORD
O
R
SHARE
VARI.
BBBBBBBDOPCBU
H
E
H
0
H
E
E
E
H
M
N
H
E
E
E
H
H
E
H
M
E
H
0
E
0
L
K
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
MISCELLANEOUS
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
BBBBB PB8
.00
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
y^S.
Information presented is prepared solely as a general guide and Is not intended to recognise or predict the cost!
and roturns from any one particular farm or ranch operation. Those projections wore collected and developed by
staff members of tho Texas Agricultural Extension Service and approved for publication.
C8.42
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
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 )
1990 Projected Costs and Returns per Acre
-iptioi
PEACHES
WH0L5ALE
Total GROSS Income
VA R I A B L E C O S T D e s c r i p t i o n
PhJbHArJVEST
BORER CONTROL
HERBICIDE
DORMANT OIL
BACTERIAL SPOT
PEACH TREES
NITROGEN*
PHOSPHORUS**
POTASSIUM
HERBICIDE
PINK BUD
PETAL FALL
SHUCK SPLIT
FIRST COVER
MISCELLANEOUS
NITROGEN*
PHOSPHORUS**
POTASSIUM
SECOND COVER
THIRD COVER
Fuel & Lube
Machinery
Repairs
Machinery
Irrigation
Labor
Machinery
Other
Irrigation
Total PREHARVEST
HARVEST
CONTAINERS
Fuel & Lube
Machinery
Repairs
Machinery
Labor
Machinery
Other
Total HARVEST
PREHARVEST
FOURTH COVER
BORER CONTROL
FIFTH COVER
SIXTH COVER
Fuel & Lube - M a c h i n e r y
Repairs
Machinery
Labor
Machinery
Other
Total PREHARVEST
HARVEST
CONTAINERS
Fuel & Lube
Machinery
Repairs
Machinery
Labor
Machinery
Other
Total HARVEST
PREHARVEST
SEVENTH COVER
PRE-HARVEST
Fuel & Lube - M a c h i n e r y
Repairs
Machinery
Irrigation
Labor
Machinery
Other
Irrigation
Total PREHARVEST
HARVEST
CONTAINERS
Fuel & Lube
Machinery
Repairs
Machinery
Labor
Machinery
Other
Total HARVEST
Unit
$ / Unit
To t a l
b2b.00
525.00
Quantitv Unit
$ / Unit
To t a l
Quantity
42.000
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
Jp\
appl
appl
tree
lb.
lb.
lb.
lb.
appl
appl
appl
appl
acre
lb.
lb.
lb.
appl
appl
Acre
Acre
Acre
Hour
Hour
Hour
each
Acre
Acre
Hour
Hour
3.000
3.000
3.000
3.200
2.500
.225
.250
.120
3.000
10.200
10.200
10.200
13.900
20.000
.225
.250
.120
13.900
14.200
5.000
5.000
5.000
.420
5.000
4.000
appl
appl
appl
appl
Acre
Acre
Hour
Hour
14.200
3.000
14.200
14.200
each
Acre
Acre
Hour
Hour
.420
5.000
5.000
5.000
4.000
.420
0.457
10.000
each
Acre
Acre
Hour
Hour
5.000
4.000
331.407
D01 .
0.125
5.001
5.000
5.000
$ 20.53 per bu. of PEACHES
FIXED COST Description
Machinery and Equipment
Irrigation
Land
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 $
To t a l o f A L L C o s t
,gpi
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
12.5000
appl
appl
Acre
Acre
Acre
Hour
Hour
Hour
0.357
5.000
3.438
Interest - OC Borrowed
Total VARIABLE COST
hTT-
Unit
Acre
Acre
Acre
Acre
Yo u r
Estimate
3.00
2.49
3.00
3.20
12.50
4.05
4.50
2. 16
2.49
5.10
5.10
5. 10
6.95
20.00
4.05
4.50
2. 16
6.95
7.10
80.44
19.67
2. 19
202.78
134. 15
10.94
554.57
6.72
0. 19
0. 15
0.76
8.00
15.82
7.10
3.00
7. 10
7. 10
3.33
1.56
10.63
32.50
72.31
14.28
0.58
0.44
2.28
40.00
57 .59
7.10
7.60
0.61
0.57
3.43
1.78
25.00
17. 19
63.28
14.28
0.58
0.44
2.28
40.00
57.59
41.43
862.58
-337.58
To t a l
427.32
101.09
25.00
324.01
877.42
4 7.42 per bu. of PEACHES
1740.01
NET PROJECTED RETURNS
1215.01
Information presented Is prepared sololy as a general guide and is not intended to recognise or predict the costs
and roturns from any one particular farm or ranch oporation. Those projections wore collected and developed by
s t a f f m e m b e r s o f t h e Te x a s A g r i c u l t u r a l E x t e n s i o n S e r v i c e a n d a p p r o v e d f o r p u b l i c a t i o n .
C8.43
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
DATE
STAGE
OF
PRODUCTION
TYPE
O
F
PRODUCT NAHE
NUHBER
HEIGHT
O
F
PROD.
PER
UNITS
HEAD
CASH LANDLORD 1)REi
N O N - S H A R E 1EVEI
CASH
1>ROI
BBBBB
05/20/92 HARVEST
06/20/92 HARVEST
07/20/92 HARVEST
DATE
STAGE
OF
PRODUCTION
08/10/91 PREHARVEST
08/15/91 PREHARVEST
08/15/91 PREHARVEST
08/25/91 PREHARVEST
10/15/91 PREHARVEST
10/15/91 PREHARVEST
11/15/91 PREHARVEST
11/15/91 PREHARVEST
11/15/91 PREHARVEST
01/15/92 PREHARVEST
01/16/92 PREHARVEST
01/20/92 PREHARVEST
01/31/92 PREHARVEST
01/31/92 PREHARVEST
02/10/92 PREHARVEST
02/10/92 PREHARVEST
02/10/92 PREHARVEST
02/10/92 PREHARVEST
02/15/92 PREHARVEST
02/20/92 PREHARVEST
03/15/92 PREHARVEST
03/15/92 PREHARVEST
04/10/92 PREHARVEST
04/10/92 PREHARVEST
04/15/92 PREHARVEST
04/20/92 PREHARVEST
04/20/92 PREHARVEST
04/20/92 PREHARVEST
04/20/92 PREHARVEST
04/30/92 PREHARVEST
04/30/92 PREHARVEST
04/30/92 PREHARVEST
05/05/92 PREHARVEST
0 5 / 0 5 / 9 2 PREHARVEST
0 5 / 0 5 / 9 2 PREHARVEST
05/10/92 PREHARVEST
05/10/92 PREHARVEST
05/15/92 PREHARVEST
0 5 / 1 8 / 9 2 PREHARVEST
05/18/92 PREHARVEST
05/20/92 HARVEST
05/20/92 HARVEST
05/20/92 HARVEST
05/20/92 HARVEST
05/30/92 PREHARVEST
05/30/92 PREHARVEST
06/05/92 PREHARVEST
06/05/92 PREHARVEST
06/10/92 PREHARVEST
06/10/92 PREHARVEST
06/15/92 PREHARVEST
06/15/92 PREHARVEST
06/15/92 PREHARVEST
06/18/92 PREHARVEST
06/20/92 HARVEST
06/20/92 HARVEST
06/20/92 HARVEST
06/20/92 HARVEST
06/25/92 PREHARVEST
06/25/92 PREHARVEST
06/25/92 PREHARVEST
07/10/92 PREHARVEST
07/10/92 PREHARVEST
07/15/92 PREHARVEST
07/18/92 PREHARVEST
07/20/92 HARVEST
07/20/92 HARVEST
07/20/92 HARVEST
07/20/92 HARVEST
07/31/92
07/31/92
07/31/92
A
A
A
TYPE
OF
PEACHES
PEACHES
PEACHES
HHOLSALE
HHOLSALE
HHOLSALE
INPUT NAHE
NUMBER
OF
INPUT
H
E
H
0
E
H
E
E
M
E
H
H
H
N
H
E
E
E
H
E
M
E
M
E
M
M
H
E
H
H
E
E
E
E
E
M
E
H
H
E
E
H
D
M
M
E
E
M
H
E
H
E
H
M
M
E
H
D
M
E
0
H
E
H
0
E
H
D
M
K
L
L
6.0000
18.0000
18.0000
UNITS
SHREDDING
5 FT
BORER CONTROL
3RD
SPRAYING
ORCHARD
IRRIGATION
PEACHES
HERBICIDE
PEACH
SPRAYING
ORCHARD
DORHANT OIL
3RD
BACTERIAL SPOT
3-15
SPRAYING
AIRBLAST
PEACH TREES
LABOR - PRUNING
SPRAYING
ORCHARD
PICKUP TRUCK
SHED, PACK,STORE
APPLY FERTILIZERi
NITROGEN*
PHOSPHORUS**
POTASSIUM
LABOR
HERBICIDE
PEACH
SPRAYING
AIRBLAST
PINK BUD
3RD
SPRAYING
AIRBLAST
PETAL FALL
3RD
SHREDDING
5 FT
DISCING-TANDEH
9 FT
SPRAYING
AIRBLAST
SHUCK SPLIT
3RD
LABOR
SPRAYING
AIRBLAST
FIRST COVER
3RD
HISCELLANEOUS
PEACH
NITROGEN*
PHOSPHORUS**
POTASSIUH
SPRAYING
AIRBLAST
SECOND COVER
3RD
LABOR
SPRAYING
AIRBLAST
THIRD COVER
3RD
CONTAINERS
PEACH
HARVESTING LABOR
PICKING BOXES
PEACHES
HAULING PEACHES YEAR3
SPRAYING
AIRBLAST
FOURTH COVER
3RD
BORER CONTROL
3RD
SPRAYING
ORCHARD
SPRAYING
AIRBLAST
FIFTH COVER
3RD
SPRAYING
AIRBLAST
SIXTH COVER
3RD
LABOR
SHREDDING
5 FT
HAULING PEACHES YEAR3
CONTAINERS
PEACH
HARVESTING LABOR
PICKING BOXES
PEACHES
SPRAYING
AIRBLAST
SEVENTH COVER
3RD
IRRIGATION
PEACHES
SPRAYING
AIRBLAST
PRE-HARVEST
3RD
LABOR
IRRIGATION
PEACHES
CONTAINERS
PEACH
HARVESTING LABOR
PICKING BOXES
PEACHES
HAULING PEACHES YEAR3
LAND RENT
PEACHES
PEACHES
YEAR 1
PEACHES
YEAR 2
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
.0000
.0000
.0000
CASH
NON
CASH
B-1241(C08)
Lit
C
C
C
!!
■' ! T ?
1SIJbS
.00
.00
.00
S
Y
Y
Y
FIXED LANDLORD
OR SHARE
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
c
c
c
c
c
c
c
c
c
c
c
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
V
V
V
V
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
A&%.
y^S.
Information presented is prepared solely as a general guide and Is not intended to recognise or predict tho eosts
and returns from any one particular farm or ranch operation. Theso projections wero collected and developed by
stoff members of tho Texas Agricultural Extension Service and approved for publication.
C8.44
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
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 )
1990 Projected Costs and Returns per Acre
GROSS _.._
—PEACHES
Total GROSS Income
B
ft OLSALE
VARIABLE COST Description
PHEHARVEST
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
Repairs
Machinery
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
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
Fuel & Lube - Machinery
R
pa
L ae b
o ir r s - - MMaacchhii nn ee rr yy
- 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
3125.00
Unit
$ / Unit
To t a l
appl
lb.
appl
agp,
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
326.106
-82.782
Break-Even Price, Total Variable Cost
Cost
$
6.000
3.000
3.200
3.600
.225
.250
.120
3.000
10.200
10.200
10.200
13.900
20.000
13.900
14.200
14.200
5.000
5.000
5.000
.420
5.000
4.000
14.200
14.200
6.00
2.49
3.20
3.60
b.40
6.00
2.88
2.49
10.20
10.20
10.20
13.90
20.00
13.90
14.20
14.20
81.92
20.12
4.99
207.06
358.50
2b. 00
836.45
210.00
1.63
1.23
6.35
48.00
267.20
5.000
5.000
5.000
14.20
14.20
1.bb
0.82
2.50
b.46
32.50
12.50
5.000
4.000
3.24
2.46
12.69
96.00
14.200
15.200
83.73
11 4 . 3 8
14.20
1b.20
0.61
0.57
3.75
5.001
5.000
5.000
1.78
25.00
18.75
Acre
Acre
Hour
Hour
5.000
4.000
3.24
2.46
12.69
96.00
Dol .
Dol .
0.125
0.053
79.86
11 4 . 3 8
40.76
-4.35
1532.43
6 . 1 2 p e r bu. of PEACHES
GROSS INCOME minus VARIABLE COST
1592.57
FIXED COST Description
Machinery and Equipment
Irrigation
Land
Perennial Crop
Total FIXED Cost
■Break-Even Price, Total Cost $
B-1241(C08)
Unit
Acre
Acre
Acre
Acre
To t a l
463.44
202.17
25.00
518.46
1209.08
1 0 . 9 6 p e r b u . of PE/ICHES
Total of ALL Cost
2741.50
NET PROJECTED RETURNS
383.50
Information presented is preparod sololy as a general guide and is not intended to recognise or predict tho costs
and returns from any one particular farm or ranch oporation. These projections were collected and developed by
s t a f f m e m b e r s o f t h o 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 .
C8.45
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
D AT E
S TA G E
OF
PRODUCTION
TYPE
PRODUCT NAHE
OF
1HEIGHT
PER
1HEAD
NUMBER
OF
PROD,
UNITS
3 DBBBBBPaPf3C*3BUt.S
05/25/93 HARVEST
06/25/93 HARVEST
07/25/93 HARVEST
D AT E
S TA G E
OF
PRODUCTION
08/11/92 PREHARVEST
08/15/92 PREHARVEST
08/15/92 PREHARVEST
08/18/92 PREHARVEST
10/15/92 PREHARVEST
10/15/92 PREHARVEST
11/15/92 PREHARVEST
11/15/92 PREHARVEST
12/15/92 PREHARVEST
01/15/93 PREHARVEST
01/31/93 PREHARVEST
01/31/93 PREHARVEST
02/10/93 PREHARVEST
02/10/93 PREHARVEST
02/10/93 PREHARVEST
02/10/93 PREHARVEST
02/15/93 PREHARVEST
02/20/93 PREHARVEST
02/20/93 PREHARVEST
03/15/93 PREHARVEST
03/15/93 PREHARVEST
04/01/93 PREHARVEST
04/01/93 PREHARVEST
04/10/93 PREHARVEST
04/11/93 PREHARVEST
04/11/93 PREHARVEST
04/20/93 PREHARVEST
04/20/93 PREHARVEST
04/21/93 PREHARVEST
04/21/93 PREHARVEST
04/30/93 PREHARVEST
05/01/93 PREHARVEST
05/01/93 PREHARVEST
05/11/93 PREHARVEST
05/11/93 PREHARVEST
05/15/93 PREHARVEST
05/18/93 PREHARVEST
05/21/93 PREHARVEST
05/21/93 PREHARVEST
05/25/93 HARVEST
05/25/93 HARVEST
05/25/93 HARVEST
05/25/93 HARVEST
06/01/93 HARVEST
06/02/93 PREHARVEST
06/02/93 PREHARVEST
06/10/93 PREHARVEST
06/11/93 PREHARVEST
06/11/93 PREHARVEST
06/15/93 PREHARVEST
06/18/93 PREHARVEST
06/25/93 HARVEST
06/25/93 HARVEST
06/25/93 HARVEST
07/01/93 HARVEST
07/02/93 PREHARVEST
07/02/93 PREHARVEST
07/11/93 PREHARVEST
07/11/93 PREHARVEST
07/15/93 PREHARVEST
07/18/93 PREHARVEST
07/25/93 HARVEST
07/25/93 HARVEST
07/25/93 HARVEST
08/05/93 HARVEST
08/10/93
08/10/93
08/10/93
08/10/93
A
A
A
TYPE
OF
PEACHES
PEACHES
PEACHES
HHOLSALE
HHOLSALE
HHOLSALE
INPUT NAHE
50.0000
100.0000
100.0000
NUHBER
OF
INPUT
H
E
M
0
E
M
E
M
E
H
H
N
E
E
E
H
H
E
H
E
H
E
H
H
E
H
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
UNITS
SHREDDING
5 FT
BORER CONTROL
4-15
SPRAYING
ORCHARD
IRRIGATION
PEACHES
HERBICIDE
PEACH
SPRAYING
ORCHARD
BACTERIAL SPOT
3-15
SPRAYING
ORCHARD
DORMANT OIL
4-15
LABOR - PRUNING
PICKUP TRUCK
SHED, PACK,STORE
NITROGEN*
PHOSPHORUS**
POTASSIUM
APPLY FERTILIZER[
LABOR
HERBICIDE
PEACH
SPRAYING
ORCHARD
PINK BUD
4-15
SPRAYING
AIRBLAST
SHUCK SPLIT
4-15
SPRAYING
AIRBLAST
SHREDDING
5 FT
PETAL FALL
4-15
SPRAYING
AIRBLAST
DISCING-TANDEH
9 FT
LABOR
FIRST COVER
4-15
SPRAYING
AIRBLAST
HISCELLANEOUS
PEACH
SECOND COVER
4-15
SPRAYING
AIRBLAST
THIRD COVER
4-15
SPRAYING
AIRBLAST
LABOR
IRRIGATION
PEACHES
FOURTH COVER
4-15
SPRAYING
AIRBLAST
CONTAINERS
PEACH
HARVESTING LABOR
HAULING PEACHES YEAR4
PICKING BOXES
PEACHES
COOLER
STORAGE
FIFTH COVER
4-15
SPRAYING
AIRBLAST
SHREDDING
5 FT
SIXTH COVER
4-15
SPRAYING
AIRBLAST
LABOR
IRRIGATION
PEACHES
HARVESTING LABOR
HAULING PEACHES YEAR4
PICKING BOXES
PEACHES
COOLER
STORAGE
SEVENTH COVER
4-15
SPRAYING
AIRBLAST
PRE-HARVEST
4-15
SPRAYING
AIRBLAST
LABOR
IRRIGATION
PEACHES
HARVESTING LABOR
HAULING PEACHES YEAR4
PICKING BOXES
PEACHES
COOLER
STORAGE
PEACHES
YEAR 3
PEACHES
YEAR 1
PEACHES
YEAR 2
LAND RENT
PEACHES
1.0000
1.0000
1.0000
.6000
.8300
1.0000
1.0000
1.0000
1.0000
20.0000
1050.0000
.0500
24.0000
24.0000
24.0000
1.0000
15.0000
.8300
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.2000
16.7000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
20.0000
.2000
1.0000
1.0000
500.0000
12.0000
.5000
.2000
.3300
1.0000
1.0000
1.0000
1.0000
1.0000
6.5000
.4000
24.0000
1.0000
.4000
.3400
1.0000
1.0000
1.0000
1.0000
5.0000
.6000
24.0000
1.0000
.4000
.3300
1.0000
1.0000
1.0000
1.0000
.0000
.0000
.0000
CASH
NON
CASH
B-124KC08)
CASH LANDLORD BREAK
NON- SHARE
EVEN
CASH
PROD.
C
C
C
.00
.00
.00
Y
Y
Y
FIXED LANDLORD
OR
!SHARE
VARI.
C
V
C
V
C
V
C
C
V
V
c
c
c
c
c
c
c
V
V
V
V
c
V
c
c
c
c
c
c
c
c
c
V
V
c
V
c
c
c
V
c
c
c
c
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
F
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
Information presented is prepared sololy 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 project ions wore collected and developed by
s t a f f m e m b e r s o f t h e Te x a s A g r i c u l t u r a l E x t e n s i o n S e r v i c e a n d a p p r o v e d f o r p u b l i c a t i o n .
C8.46
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1 990.
B-124KC08)
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
1990 Projected Costs and Returns per Acre
GROSS INCOME Description
CORN
DEFICIENCY PMT. CORN
Quantity
70.000
60.000
Unit
Unit
bu.
bu.
2.5300
0.2300
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
177.10
13.80
190.90
Quantity
150.000
100.000
1.000
12.500
1.000
1.000
1.717
Unit
= ===
lb.
lb.
acre
lb.
acre
ACRE
Acre
Acre
Hour
$ / Unit
.110
.081
2.000
1.380
15.000
3.200
5.001
To t a l
16.50
8.10
2.00
17.25
15.00
3.20
7.64
3.99
8.59
82.26
1.000
70.000
acre
bu.
12.000
. 140
65.016
Dol.
0. 125
Total HARVEST
Interest - OC Borrowed
To t a l
12.00
9.80
21.80
Total VARIABLE COST
8.13
112.19
GROSS INCOME minus VARIABLE COST
78.71
FIXED COST Description
Unit
csss
Machinery and Equipment
Land
Acre
Acre
Total FIXED Cost
To t a l
28.98
25.00
53.98
Total of ALL Cost
166.17
NET PROJECTED RETURNS
24.73
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 tho Texas Agricultural Extension Service and approved for publication.
C8.47
Projections for Planning Purposes Only
B-1241(C08)
Not to be Used without Updating after April 20, 1990.
DATE
STAGE
OF
PRODUCTION
02/15/90 HARVEST
09/01/90 HARVEST
0 9 / 1 5 / 9 0 HARVEST
DATE
TYPE
O
F
A
A
A
STAGE
TYPE
OF
OF
PRODUCTION
PRODUCT NAHE
NUMBER
HEIGHT
O
F
PROD.
PER
UNITS
DEFICIENCY PMT.
CORN
DEFICIENCY PMT.
CORN
30.0000
70.0000
30.0000
CORN
INPUT NAME
NUMBER
OF
INPUT
HEAD
UNITS
.0000
.0000
.0000
CASH
NON
CASH
CASH LANDLORD BREAK
NON
SHARE
EVEN
CASH
PROD.
C
C
C
.00
33.00
.00
N
N
N
FIXED LANDLORD
OR SHARE
VARI.
b aaaaa as
06/15/89 PREHARVEST
08/15/89 PREHARVEST
09/15/89 PREHARVEST
10/10/89 PREHARVEST
10/15/89 PREHARVEST
0 2 / 1 0 / 9 0 PREHARVEST
0 2 / 1 0 / 9 0 PREHARVEST
0 2 / 2 5 / 9 0 PREHARVEST
02/25/90 PREHARVEST
02/25/90 PREHARVEST
02/25/90 PREHARVEST
03/01/90 PREHARVEST
03/25/90 PREHARVEST
08/15/90 HARVEST
08/15/90 HARVEST
09/15/90 HARVEST
M
M
H
E
M
M
E
M
E
E
E
M
M
G
G
K
DISCING-OFFSET
DISCING-TANDEM
DISCING-TANDEM
FERT. 10-34-0
DISCING-TANDEM
ANHYDROUS APPL.
FERT. 82-0-0
PLANTING
SEED
HERB., PRE-HERGE
CROP INSURANCE
ROLLING
CULTIVATING
CUSTOH COMBINING
CUSTOM HAULING
LAND CHARGE
20 FT
20 FT
20 FT
8 ROH
CORN
BICEP2.4
CORN
ROLLING
CORN
CORN
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
C
V
C
V
C
C
C
V
V
V
C
C
C
V
V
F
.00
.00
.00
33.00
.00
.00
33.00
.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 eosts
and returns from any one particular farm or ranch operation. Those projections were collected and developed by
s t a f f m e m b e r s o f t h e Te x a s A g r i c u l t u r a l E x t e n s i o n S e r v i c e a n d a p p r o v e d f o r p u b l i c a t i o n .
C8.48
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
B-1241(C08)
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 )
1990 Projected Costs and Returns per Acre
/f***S
GROSS INCOME Description
-WARNING- No gross receipts
VARIABLE COST Description
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Interest - OC Borrowed
Quantity
Quantity
1.284
24.537
Unit
$ / Unit
To t a l
Unit
$ / Unit
To t a l
Acre
Acre
Hour
Dol .
Total VARIABLE COST
5.001
0. 125
Your
Estimate
6.09
3.87
6.42
3.07
19.44
GROSS INCOME minus VARIABLE COST
-19.44
FIXED COST Description
Unit
Machinery and Equipment
Land
Acre
Acre
To t a l
24.47
25.00
Total FIXED Cost
49.47
Total of ALL Cost
68.91
NET PROJECTED RETURNS
-68.91
ipjPN
r
Information presented is prepared solely as a goneral 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 20, 1990.
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PRODUCT NAME
NUMBER
O
F
PROD
UNITS
HEIGHT
PER
HEAD
B-1241(C08)
CASH LANDLORD BREAK
NON- SHARE EVEN
CASH PROD.
-HARNING- NO VALID RECEIPTS RECORDS
DATE
STAGE
OF
PRODUCTION
TYPE
O
F
INPUT NAHE
NUMBER CASH FIXED LANDLORD
OF
NONO
R
SHARE
U N I T S C A S H VARI.
INPUT
an ncootgobtuaaa bbbbb
06/14/89
08/14/89
10/31/89
12/30/89
02/28/90
04/30/90
H
H
H
K
M
M
DISCING-OFFSET
DISCING-TANDEM
DISCING-TANDEM
LAND CHARGE
DISCING-TANDEH
DISCING-TANDEH
20 FT
20 FT
CROPS
20 FT
20 FT
1.0000
1.0000
1.0000
1.0000 c
1.0000
1.0000
F
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and is not intended to recognise or predict tho costs
ond returns from any one particular farm or ranch operation. Those projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.52
CROP PRODUCTS REPORT
April 20, 1990
Jp-s
Crop Pr oduct: Name
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
PEANUTS
SORGHUM
WEIGHT GAIN
WHEAT
CORN
COTTON
SORGHUM
WHEAT
BERMUDA
KLEINGR.
SORGHUM
SUD-SORG
BERMUDA
KLEINGR.
SUDAN
WHOLSALE
RUNNERS
SPANISH
STOCKERS
Price
per
Unit
.2800
2.5300
21.OOOO
.5900
100.0000
.2300
. 1500
.7100
.8900
60.0000
60.0000
2.0000
60.0000
10.0000
.0000
.0000
12.5000
.3100
.2875
3.9100
.2800
3.1000
Unit
of
Mes.
lb.
bu.
ton
lb.
ton
bu.
lb.
cwt.
bu.
ton
ton
bale
ton
AUM
AUM
AUM
bu.
lb.
lb.
cwt.
lb.
bu.
Weight
per
Unit
.0000
60.OOOO
2000.OOOO
1.OOOO
2000.0000
60.0000
60.0000
52.OOOO
60.0000
2000.OOOO
2000.0000
60.OOOO
2000.OOOO
.0000
.0000
.0000
60.0000
1.0000
1.oooo
52.OOOO
1.OOOO
60.OOOO
Cash
Flow
Row
20
20
20
20
21
23
23
23
23
20
20
20
20
20
20
20
20
20
20
20
21
20
jffPN
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
s t a f f m e m b e r s o f t h e Te x a s A g r i c u l t u r a l E x t e n s i o n S e r v i c e a n d a p p r o v e d f o r p u b l i c a t i o n .
C8.61
TRACTORS, IMPLEMENTS AND EQUIPMENT
APRIL 20, 1990
DESCRIPTION
FIRST NAHE
QUALIFYING NAME
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR MI)
FUEL TYPE
REMAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /MI)
ANNUAL USE (HR OR HI)
SPEED
(MI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
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
($)
ON FARM HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARM 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 MI)
FUEL TYPE
REMAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /MI)
ANNUAL USE (HR OR HI)
SPEED
(MI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%>
CURRENT MARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARM HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
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)
:tor
TRACTOR
TRACTOR
100 HP
100
TRACTOR
TRACTOR
125 HP
TRACTOR
TRACTOR
150 HP
TRACTOR
TRACTOR
40 HP
TRACTOR
TRACTOR
50 HP
TRACTOR
75 HP
125
150
40
50
12000
12000
12000
12000
12000
12000
DI
DI
DI
DI
DI
12000
12000
12000
12000
12000
880
600
500
360
400
555
42100
49700
38
38
56400
15300
13750
25000
37900
44700
38
38
38
50800
13800
12500
22500
.029
.68
7
1.5
.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
.029
.68
7
1.5
.92
C
2
C
2
C
2
C
2
C
2
C
2
DI
IHPLEHENT
IHPLEHENT
ANHYDROUS RIG
104
38
IMPLEMENT
CHISEL
12 FT
IHPLEHENT
COHBINE
PEANUT
IMPLEHENT
CULTIVATOR
ROLLING
75
12000
IMPLEMENT
DIGGER *
PEANUT
DISC-OFFSET
14 FT
2000
50
17
65
17
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
2475
14850
1.1
1.2
10
10
2625
3400
1.1
1.2
10
10
2250
13500
2400
3060
7500
.364
.380
.6
10
1.3
.64
6
1.4
.885
.885
.364
.6
10
1.3
.885
C
C
2
.222
.6
10
1.4
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
80
8
1.1
1.2
1
100
1
C
C
2
C
C
2
50
8250
10
-"**X
Information presented is prepared sololy as a general guide and is not intended to recognise or predict the costs
and roturns from any one particular farm or ranch operation. Those projections were collected and developed by
s t a f f m e m b e r s o f t h e Te x a s A g r i c u l t u r a l E x t e n s i o n s e r v i c e a n d a p p r o v e d f o r p u b l i c a t i o n .
C8.62
DESCRIPTION
FIRST NAME
QUALIFYING NAME
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
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 ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(«)
CURRENT HARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARM HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR #1
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
(MI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT HARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARM HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARM 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)
IMPLEMENT
IMPLEMENT
DISC-TANDEM
13 FT
IMPLEMENT
DISC-TANDEM
20 FT
IMPLEMENT
DISC--TANDEH
9 FT
IMPLEHENT
DISC/BEDDER
12 FT
IHPLEHENT
DRILL
15 FT
DRILL
GRAIN
46
85
2500
2500
30
50
40
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
5225
11500
1980
1.1
1.2
1.1
1.2
1.1
1.2
3375
4600
10
10
3850
80
10
32
10
10
10
4750
10350
1800
3040
4140
3500
.364
.6
10
1.3
.885
C
C
2
364
.6
8
1.3
885
C
C
2
.364
.364
.6
10
1.3
.885
C
C
2
.777
.6
10
1.4
.885
C
C
2
.777
.6
10
1.4
.885
C
C
2
IHPLEHENT
IHPLEHENT
DRY FERT. RIG
30
.6
10
1.3
.885
C
C
2
IMPLEMENT
IMPLEHENT
FERT. SPREADER LI QUID FERT. RIG
IHPLEHENT
MOLDBOARD PLOH
10
IHPLEMENT
PLANTER
4 ROH
PLANTER
8 ROH
2000
20
30
1200
2000
70
15
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
4250
1.1
1.2
3375
7600
4000
3040
6850
.364
.6
10
1.3
.885
C
C
2
.777
.6
10
1.4
.885
C
C
2
.777
.6
10
1.4
.885
C
C
2
1.1
1.2
1
100
1
50
.777
.6
10
1.4
.885
C
C
1
10
10
Information presented is prepared solely as a general guide and is not intendod to recognise or predict tho costs
and returns from any one particular farm or ranch operation. These projections wore collected and developed by
s t a f f m e m b e r s o f t h e Te x a s A g r i c u l t u r a l E x t e n s i o n S e r v i c e a n d a p p r o v e d f o r p u b l i c a t i o n .
C8.63
88
26.6
65
10
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (KR OR MI)
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 (%)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT MARKET VALUE
($)
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. (U1,U1)
LEASE CALC. (HOUR.YEAR)
DESCRIPTION
FIRST NAME
QUALIFYING 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
(MI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT MARKET VALUE
($)
LEASE PAYMENT
<$)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARM HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
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
ROLLER
IHPLEMENT
SHREDDER
10.5 FT
IHPLEHENT
SHREDDER
5 FT
IHPLEHENT
SPRAYER
IMPLEMENT
SPRAYER
AIRBLAST
SPRAYER
ORCHARD
30
30
2500
2000
2000
30
30
30
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
2750
6600
1.1
1.2
1.1
1.2
10
1500
3500
1.1
1.2
935
10
850
2500
10
6000
10
800
.364
.6
10
1.3
.885
C
C
2
.487
.6
10
1.3
.885
C
C
2
.487
.6
10
1.3
.885
C
C
2
.777
.6
10
1.4
.885
C
C
2
.777
.6
10
1.4
.885
C
C
2
.777
.6
10
1.4
.885
C
C
2
EMENT
15
10.5
80
1.1
1.2
3850
10
IHPLEMENT
IHPLEHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
rUBBODtaaUISOSBBB
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
40
1200-
1
1
1
1
10
COOLER
STORAGE
DIGGER/HAGON
SILAGE
10
1
30000
EL
30000
1
2000
12500
2600
11000
2600
11000
10
1
1
1.1
1.2
3500
10
1200
10
HAGON BULK HILK COOLER
HANURE
16
3500
12500
62.50
.168
.6
5
1.4
.885
D
C
2
1
55
2000
1
* * \
Information presented is prepared sololy as a general guide and Is not Intondod 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.
C8.64
DESCRIPTION
QUALIFYING
r FIRST
NAHE NAHERATING (HP)
KORSEPOHER
USEFUL LIFE (HR OR HI)
FUEL TYPE
REMAINING LIFE (HR OR MI)
FUEL CON. (UNIT/HR OR /MI)
ANNUAL USE (HR OR MI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT 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 FARM 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)
JS8*^,
DESCRIPTION
V 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
(MI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT MARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARM HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
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)
EQUIPMENT
EQUIPHENT
EQUIPHENT
FEED HILL
FEED SYSTEH
10
10
10
EQUIPHENT
EQUIPMENT
EQUIPHENT
HAY RACKS
HANURE SYSTEH
10
10
10
10
10
10
10
1
1
1
1
1
14000
4485
6500
225
2750
9400
14000
4485
6500
225
2750
9400
70
9
32.50
4.50
5.50
19
1
1
1
EQUIPHENT
EQUIPMENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
I B O B fl B B O
HILKING EQUIP. HILKING STALLS HINERAL FEEDER
PICKING BOXES
PEACHES
SPRAYER
STOCK
TRAILER
FLATBED
10
10
10
10
10
10
10
10
10
10
10
10
1
14085
90
400
800
24900
14085
90
400
800
125
70
24900
20
20
/#"*\
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.65
1200
10
1200
DESCRIPTION
EQUIPHENT
EQUIPMENT
EQUIPHENT
EQUIPHENT
-issssnasa
FIRST NAME
QUALIFYING NAME
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REMAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(MI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARM PARTS & LABOR ($)
ON FARM 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. (#1,#2)
LEASE CALC. (HOUR.YEAR)
TRAILER
PEANUT
TRAILER
STOCK
HATER SYSTEM
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
A
y
Information presonted is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from ony one particular farm or ranch operation. These projections wore collected and developed by
staff members of tho Texas Agricultural Extension Service and approved for publication.
C8.66
^
*
L
\
^
OPERATING INPUT RESOURCES
April 20. 1990
# ^
O p e r a t i n g I nnpp u t
========
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 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
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
DRY COW
STOCKER
GOATS
MILK
DAIRY
STOCKER
COTTON
BICEP2.4
CAPAROL
PEACH
PREMERGE
ARMYWRMS
MIDGE
PEANUT
PEANUTI
SKIPROWD
SKIPROWI
SM. GR.
SORGHUM
WHEAT
CALF
HOGS
Price
per
Unit
========
2.20
3.20
11 . 3 5
1.50
3.00
3.00
6.00
20
56.00
.42
. 13
3.20
12.00
13.00
12.00
11 . 7 0
13.40
3.00
3.00
10.00
9.60
4.75
3.45
11. 10
1. 18
1 .80
2.40
3.00
3.60
70.00
. 11 0
. 125
.072
.074
.081
14.2
14.2
9. 10
13.9
13.9
10.25
5.00
14.2
14.2
9.00
5.50
7.50
9.60
8. 15
.55
3.00
4.25
3.00
6.25
15.00
6.20
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
18.00
.66
Unit
of
Measure
=======
appl
appl
cwt.
appl
appl
appl
appl
head
acre
each
lb.
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
cwt.
Pt.
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.
cwt.
qt.
acre
qt.
acre
lb.
acre
appl
appl
acre
acre
appl
appl
appl
appl
appl
appl
appl
appl
head
head
head
lb.
Cash
Flow
Row
====
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
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
Information presented is prepared solely os a general guide and is not intended to recognise or predict tho costs
and returns from any one particular form or ranch operation. Those projections wore collected and developed by
s t a f f m e m b e r s o f t h e To 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 .
C8.67
Operating Input
================ ========
MISCELLANEOUS
CALF
MISCELLANEOUS
DAIRY
MISCELLANEOUS
GOATS
MISCELLANEOUS
HOGS
MISCELLANEOUS
PEACH
MISCELLANEOUS
PIGS
MISCELLANEOUS
SHEEP
NITROGEN
NITROGEN*
PASTURE
NATIVE
PEACH TREES
PETAL FALL
3RD
PETAL FALL
4-15
PHOSPHATE
PHOSPHORUS
PHOSPHORUS*
PHOSPHORUS**
PINK BUD
3RD
PINK BUD
4-15
POTASSIUM
PRE-HARVEST
3RD
PRE-HARVEST
4-15
PREDATOR CONTROL
PROTEIN SUPPL.
QUOTA COST
PEANUTS
SALES COMMISSION DAIRY
SALES COMMISSION GOATS
SALES COMMISSION PIG
SALES COMMISSION SHEEP
SALES COMMISSION STOCKER
SALT
SALT & MINERALS
SALT & MINERALS
COW-CALF
SALT & MINERALS
STOCKER
SECOND COVER
3RD
SECOND COVER
4-15
SEED
CORN
SEED
CORN-SIL
SEED
COTTON
SEED
KLEINGR.
SEED
OATS
SEED
PEANUT
SEED
SORGHUM
SEED
SUD-SORG
SEED
SUDAN
SEED
WHEAT
SEED FORAGE SORG
SEED SORGHUM
TREATED
SEED WHEAT
SEVENTH COVER
3RD
SEVENTH COVER
4-15
SHUCK SPLIT
3RD
SHUCK SPLIT
4-15
SILAGE
SIXTH COVER
3RD
SIXTH-COVER
4-15
SMALL GRAINS
PASTURE
SMALL GRAINS
PASTURE*
SOIL FUNGICIDE
SOIL FUNGICIDE
SKIPROW
SOIL INSECTICIDE
SOW FEED
GESTAT.
SOW FEED
LACTAT.
STOCKER STEERS
STOCKER STEERS
425
SUPPLEMENT
SHEEP
SUPPLIES
DAIRY
THIRD COVER
3RD
THIRD COVER
4-15
UTILITIES
VET. MEDICINE
COW-CALF
VET. MEDICINE
DAIRY
VET. MEDICINE
DRY COW
VET. MEDICINE
GOATS
VET. MEDICINE
HOGS
VET. MEDICINE
PIGS
VET. MEDICINE '
SHEEP
VET. MEDICINE
SOWS
VET. MEDICINE
STOCKER
WEED CONTROL
Price
per
Unit
========
7.50
20.00
10.00
1.00
20.0
21
10
.225
.225
1.40
2.50
10.2
10.2
.29
.21
.23
.25
10.2
10.2
. 12
15.2
15.2
.35
10.50
.03
6.05
1.35
1.75
1.35
6.50
5. 15
20.50
20.50
14.80
13.9
13.9
1.38
54.00
.60
6.50
. 14
.74
.70
. 18
.20
. 13
.26
.85
. 13
14.2
14.2
10.2
10.2
25
14.2
14.2
60.00
42.00
18.50
22.00
6.00
11.35
11.60
108.00
94.00
9.50
68
14.2
14.2
74.50
6.00
30.00
6.00
.70
1. 15
.80
.70
6.50
5.00
43.75
Unit
of
Measure
=======
head
head
head
head
acre
head
head
lb.
lb.
acre
tree
appl
appl
lb.
lb.
lb.
lb.
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.
cwt.
head
appl
appl
head
head
head
head
head
head
head
head
head
head
appl
Cash
Flow
Row
====
55
55
55
55
55
55
55
44
44
47
43
45
45
44
44
44
44
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
47
55
45
45
50
48
48
48
48
48
48
48
48
48
45
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.68
y * % .
y™\.
AUTO OR TRUCK RESOURCES
APRIL 20, 1990
# ^
DESCRIPTION
FIRST NAME
QUALIFYING NAME
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 (%)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR MI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT 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
21000
30
13000
16.7
11000
75
600
315
21000
■JPN
Information presented is prepared sololy as a general guide and is not intended to recognise or predict the costs
and roturns from any one particular farm or ranch oporation. These projections were collected and developed by
s t a f f m e m b e r s o f t h e Te x a s A g r i c u l t u r a l E x t e n s i o n S e r v i c e a n d a p p r o v e d f o r p u b l i c a t i o n .
C8.69
CUSTOM OPERATION RESOURCES
April 20, 1990
Custom Operation
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
2.00
.65
12.00
12.00
12.00
5.00
6.50
.40
12.00
. 14
.35
.25
. 12
. 15
8.00
1.50
2.00
20.00
2.00
3.25
.35
.70
2.00
8.20
2.50
.65
1.50
35.00
Unit
of
Measure
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
Cash
Flow
Row
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
information presented is prepared solely as a general guide and is not Intended to recognise or predict the cost!
and roturns from any one particular farm or ranch oporation. These projections wore collected and developed by
s t a f f m e m b e r s o f t h e Te x a s A g r i c u l t u r a l E x t o n s l 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 .
C8.70
LABOR RESOURCES
APRIL 20, 1990
DESCRIPTION OTHER LABOR OTHER LABOR OTHER LABOR OTHER LABOR
FIRST NAHE HARVESTING LABOR LABOR LABOR - PRUNING LIVESTOCK LABOR
QUALIFYING NAHE
COST
OR
VA L U E
($/HR)
4555
TOTAL HAGE BENEFITS {%)
LABOR
TYPE
(A,B)
A
A
A
B
j0^\
/0^\
Information presented is prepared solely as a general guido and is not intended to recognise or predict tho costs
and returns from any one particular farm or ranch operation. These projections wore collected and developod by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.71
LIVESTOCK RESOURCES
APRIL 20, 1990
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
REMAINING LIFE
(YR)
CURRENT HARKET VALUE
($)
SALVAGE VALUE
(%)
INSURANCE RATE
(%)
ANNUAL LEASE
($)
CALC OPTIONS
(R,L,P)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
REHAINING LIFE
(YR)
CURRENT HARKET VALUE
($)
SALVAGE VALUE
(%)
INSURANCE RATE
m
ANNUAL LEASE
($)
CALC OPTIONS
(R,L,P)
DESCRIPTION
FIRST NAME
QUALIFYING NAME
REHAINING LIFE
(YR)
CURRENT HARKET VALUE
($)
SALVAGE VALUE
<%)
INSURANCE RATE
(%)
ANNUAL LEASE
($)
CALC OPTIONS
(R,L,P)
LIVESTOCK
LIVESTOCK
BEEF BULL
6
BEEF COH
RAISED
8
750
100
1
2500
40
1
LIVESTOCK
LIVESTOCK
DAIRY COH
PURCHASE
4
1200
42
1
DAIRY COH
RAISED
4
1200
42
1
LIVESTOCK
LIVESTOCK
BEEF HEIFER
RAISED
6
675
100
1
LIVESTOCK
LIVESTOCK
BILLY
GOAT
4
200
.15
1
LIVESTOCK
DOG
2
1000
1
BOAR
2
375
.50
1
LIVESTOCK
;he
7
75
54
1
LIVESTOCK
HORSE
8
1000
.33
1
LIVESTOCK
NANNY
GOAT
5
60
.18
1
RAH
4
150
.25
1
EHE
YEARLING
8
75
.38
1
LIVESTOCK LIVESTOCK
SOH YEARLING DOE
GOAT
2
6
180
55
100
.13
1
1
information presented is prepared sololy as a general guide and is not intended to recognise or predict tho costs
and roturns from any one particular farm or ranch oporation. Those projections were collected and developed by
s t a f f m e m b e r s o f t h e Te x a s A g r i c u l t u r a l E x t e n s i o n S e r v i c e a n d a p p r o v e d f o r p u b l i c a t i o n .
C8.72
BULL
DAIRY
3
1200
50
1
LIVESTOCK
p
LIVESTOCK
LIVESTOCK
■g^yyrr"y^y*y"-jr "Tl-fnnrTrm
HEIFER
DAIRY
4
850
100
1
LAND RESOURCES
APRIL 20, 1990
J ^
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
MARKET VALUE ($/AC)
PROPERTY TAX (S/AC)
APPRECIATION RATE (%)
INTEREST RATE (%)
ANNUAL LEASE ($/AC)
APP. CALCUATIONS (Y,N)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
MARKET VALUE ($/AC)
PROPERTY TAX ($/AC)
APPRECIATION RATE {%)
INTEREST RATE (%)
ANNUAL LEASE ($/AC)
APP. CALCUATIONS (Y,N)
DESCRIPTION
QUALIFYING NAME
r FIRST
NAHE VALUE (S/AC)
MARKET
PROPERTY TAX ($/AC)
APPRECIATION RATE (%)
INTEREST RATE (X)
ANNUAL LEASE (S/AC)
APP. CALCUATIONS (Y,N)
LAND
LAND
LAND
LAND
COASTAL PASTURE LAND - CASH RENT LAND - CASH RENT
F O R A G E N AT I V E
19.00
N
15
N
LAND
LAND CHARGE
CROPS
6.00
N
UND
LAND RENT
PEACHES
25
N
PASTURE RENT
DAIRY
15
H
LAND
LAND
LAND
LAND
LAND
PASTURE RENT
GOATS
PASTURE RENT
HOGS
PASTURE RENT
NATIVE
PASTURE RENT
NATIVE H
PASTURE RENT PASTURE, NATIVE
SHEEP
15
N
8.00
N
6.00
N
LAND
LAND
SHALL GRAINS
MACH. FC
SMALL GRAINS
PASTURE
35
N
15
N
Information presented is proparod solely as a general guide and is not intended to recognise or predict tho eosts
and returns from any one particular farm or ranch operation. These projections wore collected and developed by
s t a f f m e m b e r s o f t h e Te x a s A g r i c u l t u r a l E x t e n s i o n S e r v i c e a n d a p p r o v e d f o r p u b l i c a t i o n .
C8.73
LAND
6.00
N
PERENNIAL CROP RESOURCES
APRIL 20, 1990
DESCRIPTION
FIRST NAME
QUALIFYING NAME
MARKET VALUE ($/AC)
PROPERTY TAX ($/AC)
REMAINING LIFE (YR)
S A LVA G E VA L U E ( % )
APPRECIATION RATE (X)
I N T E R E S T R AT E ( % )
ANNUAL LEASE ($/AC)
APP. CALCUATIONS (Y,N)
PERENNIAL CROP PERENNIAL CROP PERENNIAL CROP PERENNIAL CROP PERENNIAL CROP
COASTAL BERMUDA
KLEINGRASS
114.44
89.34
PEACHES
YEAR 1
1103.43
PEACHES
YEAR 2
1040.26
PEACHES
YEAR 3
1215.01
15
15
14
13
12
12
12
N
y ^ % L
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
a n d r e t u r n ss ff r o m a n y o n e pi a
cu
r n oor r r raanncchn ooppeer raat ti o
i onn. . TThheessee ppr rooj jeecct ti ioonnss wwoor ree ccool l e c t e d a n d d e v e l o p e d b y
r tri tci u
l al a
r r f at o
rm
staff members
f t h e Te x a s A g r i c u l t u r a l E x t e n s i o n S e r v i c e a n d a p p r o v e d f o r p u b l i c a t i o n .
C8.74
BUILDINGS OR IMPROVEMENTS RESOURCES
APRIL 20, 1990
DESCRIPTION
FIRST NAME
QUALIFYING NAME
FUEL - UTILITY COST ($/YR)
REMAINING LIFE (YR)
CURRENT MARKET VALUE ($)
S A LVA G E VA L U E ( % )
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 ($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
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 FARM PARTS & LABOR ($)
ON FARM OHNER LABOR (HR)
LEASE CALC. (ANNUAL)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
FUEL - UTILITY COST ($/YR)
REHAINING LIFE (YR)
CURRENT HARKET VALUE ($)
S A LVA G E VA L U E ( % )
PROPERTY TAXES ($/YR)
ANNUAL LEASE ($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
N FARH OHNER LABOR (HR)
EASE CALC. (ANNUAL)
BUILD. OR IHP. BUILD. OR IMP. BUILD. OR IMP.
BUILD. OR IMP.
BUILD. OR IHP.
BUILD. OR IHP.
BARN
BARN
HAY
BOAR PEN
CALF HUTCHES
FARROHING HOUSE
FEED STORAGE
30
2720
10
20
10400
10
24
20
500
20
400
10
800
9
2
10.40
.72
1.25
BUILD. OR IHP.
BUILD. OR IHP.
BUILD. O
R IHP.
BUILD. O
R IHP.
8.00
BUILD. OR IHP.
BUILD. OR IMP.
FEEDING FLOOR
FENCE
FENCE
HOG
HOLDING AREA
LOT FENCE
20
6400
10
130
25
3000
10
360
20
6000
10
64
6.4
.13
24
4
7.20
.64
.1
BUILD. OR IMP. BUILD. OR IMP. BUILD. OR IMP. BUILD. OR IKP. BUILD. OR IHP. BUILD. OR IMP.
MILK ROOH HILKING PARLOR PASTURE SHEDS PENS & EQUIPHENT
20
8800
20
18200
8
20
22
45
.25
15
1500
POND SHED, PACK,STORE
25
475
5.70
BUILD. OR IHP.
SILO
HORIZON
20
12000
Information presented Is prepared sololy as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections wore collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.75
15
2000
IRRIGATION EQUIPMENT
APRIL 20, 1990
DESCRIPTION
BOHLS
FIRST NAME
QUALIFYING NAME
HORSEPOHER RATING (HP)
FUEL TYPE
FUEL CON. (UNIT/HR OR /HI)
USEFULL LIFE (HR)
REHAINING LIFE (HR)
EFFICIENCY
(«)
HIRED LABOR PER SET (HR)
OHNER LABOR PER SET (HR)
NUMBER OF SETS
CURRENT LIST PRICE ($)
SALVAGE PERCENT (X)
CURRENT HARKET VALUE <$)
L E A S E PAY H E N T ( $ )
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR)
R & H ENG. ESTIHATE (%)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR.YEAR)
FUEL USE ( DEF.,CALC.)
DESCRIPTION
FIRST NAME
QUALIFYING NAME
KORSEPOHER RATING
(HP)
FUEL TYPE
FUEL CON. (UNIT/HR OR /HI)
USEFULL LIFE
(HR)
REHAINING LIFE
(HR)
EFFICIENCY
(%)
HIRED LABOR PER SET
(HR)
OHNER LABOR PER SET
(HR)
NUMBER OF SETS
CURRENT LIST PRICE
($)
SALVAGE PERCENT
(%)
CURRENT HARKET VALUE
($)
LEASE PAYMENT
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR)
R & H ENG. ESTIHATE (%)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
FUEL USE ( DEF.,CALC.)
DIST. SYS.
BOHLS
DIST. SYS.
CENTER PIVOT
HAINLINE
DRIP SYSTEH
POHER PLANT
HAINLINE
POHER PLANT
ELECTRIC
NATURAL GAS
20
EL
55
16000
16000
10
10
8
8
10
10
720
NA
NA
NA
1000
10
1000
720
91
NG
1.42
20000
20000
25
12.5
2.25
60000
100
N
A
N
A
N
A
NA
NA
NA
NA
NA
NA
7000
3300
1000
3500
10
10
10
10
7000
3300
1000
3500
.2
29
10
60000
50
1500
5
3800
6.0
2
PUMP
50
3800
2
2
PUMP
3800
2
2
1.5
2
GEAR DRIVE
5.5
2
HATER SOURCE
COLUMN
DISCHARGE
RIGHT ANGLE
HELL
25000
25000
95.0
15
15
288
288
100
NA
NA
NA
500
720
720
70
NA
NA
NA
700
25000
25000
25000
25000
NA
NA
NA
75
N
A
N
A
N
A
500
700
1000
4.0
2
3800
.5
2
COL.,PIPE,SHAFT DISCHARGE HEAD
CENT PUHP & FILT SUBHERSIBLE PUMP
4.0
2
10
115
2
16.5
1000
NA
NA
NA
NA
NA
NA
7000
10
7000
1000
10
1000
5
15
20
150
20
7
3800
5
2
3800
3800
3800
6.0
2
.5
2
4
2
6
2
7500
7500
1
12.5
A y ^ L
Information presented is prepared solely as a general guide and Is not Intended to recognise or predict the costs
and roturns from ony one particular farm or ranch operation. These projections wore collected and developed by
s t a f f m e m b e r s o f t h e Te x a s A g r i c u l t u r a l E x t e n s i o n S e r v i c e a n d a p p r o v e d f o r p u b l i c a t i o n .
C8.76
D E S C R I P T I O N H AT E R S O U R C E
FIRST NAHE HELL & RESERVOIR
QUALIFYING NAHE
HORSEPOHER RATING (HP)
FUEL TYPE
FUEL CON. (UNIT/HR OR /HI)
USEFULL
LIFE
(HR)
20
REHAINING
LIFE
(HR)
20
EFFICIENCY
(%)
HIRED LABOR PER SET (HR) NA
OHNER LABOR PER SET (HR) NA
NUMBER
OF
SETS
NA
CURRENT LIST PRICE ($) 4350
SALVAGE PERCENT (%)
C U R R E N T H A R K E T VA L U E ( $ ) 4 3 5 0
L E A S E PAY M E N T ( $ )
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARM OHNER LABOR (HR)
ANNUAL USE BASE (HR)
R & H E N G . E S T I H AT E ( % ) . 5
R
&
H
CALC.
(#1,#2)
2
LEASE CALC. (HOUR,YEAR)
FUEL USE < DEF.,CALC.)
Information presented is prepared solely as a general guide and is not intended to reeognise or predict the costs
and returns from any one particular farm or ranch oporation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.77
MACHINERY COST REPORT
APRIL 20, 1990
RESOURCE NAHE
UNIT FUEL
&
LUBE
OPER. &
HANAGE.
LABOR
= VA R I A B L E E X P E N S E S =
OPER.
CUSTOH
REPAIR
REPAIR
HOURLY
INPUT
OPER.
& HAINT. & HAINT. LEASE
OFF FARH LABOR
===== FIXED EXPENSES —DEPREC.
ANNUAL TAXES,
&
LEASE
LICENSE
INTEREST
& INSUR.
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
ANHYDROUS RIG
CHISEL
COMBINE
CULTIVATOR
DIGGER
DISC-OFFSET
DISC-TANDEH
DISC-TANDEH
DISC-TANDEH
DISC/BEDDER
DRILL
DRILL
DRY FERT. RIG
FERT. SPREADER
LIQUID FERT. RIG
MOLDBOARD PLOH
PLANTER
PLANTER
ROLLER
SHREDDER
SHREDDER
SPRAYER
SPRAYER
SPRAYER
TRAILER
TRAILER
HAGON
BULK HILK COOLER
COOLER
DIGGER/HAGON
FEED HILL
FEED SYSTEM
FEEDER
FEEDERS
HAY RACKS
HANURE SYSTEH
HILKING EQUIP.
HILKING STALLS
HINERAL FEEDER
PICKING BOXES
SPRAYER
TRAILER
TRAILER
TRAILER
HATER SYSTEH
HATERERS
PICKUP TRUCK
S/HR
S/HR
S/HR
S/HR
$/HR
$/HR
S/HR
12 FT
$/HR
PEANUT
S/HR
ROLLING $/HR
PEANUT
S/HR
14 FT
S/HR
13 FT
$/HR
20 FT
$/HR
9 FT
S/HR
12 FT
S/HR
15 FT
S/HR
GRAIN
S/HR
S/HR
$/HR
S/HR
S/HR
4 ROH
S/HR
8 ROH
S/HR
S/HR
10.5 FT S/HR
5 FT
$/HR
$/HR
AIRBLAST $/HR
ORCHARD S/HR
FLATBED3 $/HR
FLATBED4 S/HR
HANURE
S/HR
S/HR
STORAGE S/HR
SILAGE
S/HR
$/HR
$/HR
HECHANIC S/HR
HOG
$/HR
$/HR
$/HR
$/HR
S/HR
S/HR
PEACHES S/HR
STOCK
S/HR
FLATBED $/HR
PEANUT
S/HR
STOCK
S/HR
S/HR
HOG
S/HR
3/4 TON S/HI
4.308
5.385
6.462
1.723
2.154
3.231
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.062
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.068
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
. 0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
1.145
1 . 11 6
1.157
0.266
0.252
0.540
0.000
0.279
2.247
0.590
0.288
1.853
0.953
2.857
0.445
0.468
1.423
1.191
0.000
0.000
0.000
0.819
0.645
1.630
0.060
0.763
0.185
0.915
1.820
0.414
1.000
1.000
0.234
62.500
0.000
55.000
70.000
9.000
32.500
4.500
5.500
19.000
125.000
70.000
0.000
0.000
0.000
2.000
8.800
0.000
19.000
0.390
0.015
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
15.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
7.386
12.774
17.426
6.576
5.370
6.952
0.003
17.461
26.181
1.863
5.274
5.820
7.372
6.351
1.397
11.790
6.422
5.432
0.003
0.003
0.001
5.182
15.721
26.568
2.792
10.864
2.638
3.233
12.416
1.601
37.466
9.100
7.620
2546.875
0.244
2406.249
3062.500
981.094
1421.875
70.313
601.562
2056.250
4979.999
2817.000
19.688
87.500
175.000
251.250
1675.000
262.500
842.188
6.250
0.167
TRACTOR
ANHYDROUS RIG
ANHYDROUS RIG
ANHYDROUS APPL.
150 HP
$/AC
$/AC
$/AC
$/AC
0.952
0.000
0.000
0.952
0.851
0.000
0.000
0.851
0.000
0.000
0.000
0.000
0.000
0.000
2.000
2.000
0.164
0.000
0.000
0.164
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
S/AC
$/AC
$/AC
0.293
0.000
0.293
1.016
0.000
1.016
0.000
0.000
0.000
0.000
0.000
0.000
0.043
0.000
0.043
0.000
0.000
0.000
0.000
0.000
0.000
TRACTOR
FERT. SPREADER
APPLY FERTILIZER
100 HP
125 HP
150 HP
40 HP
50 HP
75 HP
RENTAL
50 HP
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.431
0.745
1.016
0.383
0.313
0.405
0.000
1.125
1.350
0.120
0.340
0.375
0.475
0.370
0.090
0.760
0.414
0.350
0.000
0.000
0.000
0.333
1.013
1.713
0.180
0.700
0.170
0.208
0.800
0.107
2.727
0.458
0.350
125.000
0.013
110.000
140.000
44.850
65.000
2.250
27.500
94.000
249.000
140.850
0.900
4.000
8.000
12.000
80.000
12.000
38.500
0.200
0.032
2.471
0.000
0.000
2.471
0.000
0.000
0.000
0.000
0.144
0.000
0.000
0.144
4.581
0.000
2.000
6.582
0.909
0.000
0.909
0.000
0.000
0.000
0.053
0.000
0.053
2.313
0.000
2.314
o.ooo
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
' 0.000
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 oporation. These projections wore collected and developed by
s t a f f m e m b e r s o f t h e Te x a s A g r i c u l t u r a l E x t e n s i o n S e r v i c e a n d a p p r o v e d f o r p u b l i c a t i o n .
C8.78
TOTAL
EXPENSE!
13.270
20.021
26.061
8.949
8.088
11.129
0.003
18.864
29.777
2.572
5.902
8.048
8.800
9.578
1.932
13.018
8.259
6.973
0.003
0.003
0.001
6.334
17.379
29.910
3.032
12.328
2.994
4.357
15.036
2.121
41.193
10.558
8.20*"
2734.37.
0.318
2571.249
3272.500
1034.944
1519.375
77.063
634.562
2169.250
5353.999
3027.850
20.588
91.500
183.000
265.250
1778.800
274.500
899.688
6.840
0.282