Projections for Planning Purposes Only
Not to be Used without Updating after April 20. 1990.
B-124KC09)
PEACHES, FIFTH YEAR
N o r t h e a s t Te x a s D i s t r i c t ( 5 )
1990 Projected Costs and Returns per Acre
GROSS INCOME Description
PEACHES CULLS
PEACHES JUMBO
•PEACHES NUMBER 1
PEACHES NUMBER 2
Quantity Unit
30.000
15.000
75.000
30.000
bu.
bu.
bu.
bu.
$ / Unit
0.0001
40.0000
18.OOOO
12.OOOO
Total GROSS Income
VARIABLE COST Description
r
PREHARVEST
PEACH BORE
HERBICIDE
BACTERIAL SPOT
NITROGEN
PHOSPHORUS
POTASSIUM
DORMANT OIL
HERBICIDE
PINK BUD
SHUCK SPLIT
PETAL FALL
FIRST COVER
SECOND COVER
THIRD COVER
MISCELLANEOUS
FOURTH COVER
FIFTH COVER
SIXTH COVER
SEVENTH COVER
PRE-HARVEST
Fuel & Lube
Machii
Machii
Repai rs
Labor
Mach ii
Other
Total PREHARVEST
HARVEST
CONTAINERS
Fuel & Lube
Machi nery
Machi nery
Repairs
Labor
Machi nery
Other
Yo u r
Estimate
0.00
600.00
1350.00
360.00
2310.00
Quantity
1.000
0.830
1 .000
72.000
12.000
12.000
1 .000
0.830
1 .000
1 .000
1.000
1 .000
1 .000
1 .000
1 .000
1 .000
1 .000
1 .000
1 .000
1 .000
43.105
143.500
Unit
appl
lb.
appl
lb.
lb.
lb.
appl
lb.
appl
appl
appl
appl
appl
appl
acre
appl
appl
appl
appl
appl
Acre
Acre
Hour
Hour
$ / Unit
14.250
10.000
11 . 0 0 0
.280
.300
. 110
40.000
10.000
18.750
18.250
18.750
22.300
17.750
17.750
20.000
17.750
17.750
22.300
22.300
17.000
5.500
4 . 6 11
To t a l
14.25
8.30
11 .00
20. 16
3.60
1 .32
40.00
8.30
18.75
18.25
18.75
22.30
17.75
17.75
20.00
17.75
17.75
22.30
22.30
17.00
61 .54
20.21
237.08
661.75
1318. 16
542.000
6.346
60.000
each
Acre
Acre
Hour
Hour
.650
5.500
4.000
Total HARVEST
Interest - OC Borrowed
To t a l
352.29
8. 15
6.22
34.90
240.00
641.56
687. 174 Dol .
Total VARIABLE COST
0. 120
82.46
2042.18
GROSS INCOME minus VARIABLE COST
267.82
FIXED COST Description
Unit
Machinery and Equipment
Land
Perennial Crop
Acre
Acre
Acre
To t a l
407.92
15.00
652.77
Total FIXED Cost
1075.68
Total of ALL Cost
3 11 7 . 8 7
NET PROJECTED RETURNS
-807.86
Information presented is prepared solely as a general guide and is not intended to recognize or predict tho costs
and returns from any one particular farm or ranch operation. These projections were collectod 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 .
C9.61
Not
DATE
06/19/93
06/19/93
06/19/93
06/19/93
DATE
STAGE
OF
PRODUCTION
HARVEST
HARVEST
HARVEST
HARVEST
STAGE
OF
PRODUCTION
0 1 / 3 1 / 9 2 PREHARVEST
0 4 / 0 6 / 9 2 PREHARVEST
0 7 / 1 9 / 9 2 PREHARVEST
0 8 / 1 0 / 9 2 PREHARVEST
0 8 / 1 9 / 9 2 PREHARVEST
0 9 / 1 4 / 9 2 PREHARVEST
0 9 / 1 4 / 9 2 PREHARVEST
0 9 / 1 4 / 9 2 PREHARVEST
0 9 / 1 9 / 9 2 PREHARVEST
11 / 1 4 / 9 2 PREHARVEST
0 1 / 1 4 / 9 3 PREHARVEST
0 1 / 3 0 / 9 3 PREHARVEST
0 1 / 3 0 / 9 3 PREHARVEST
0 2 / 0 9 / 9 3 PREHARVEST
0 2 / 0 9 / 9 3 PREHARVEST
0 2 / 0 9 / 9 3 PREHARVEST
02/09/93 PREHARVEST
02/14/93 PREHARVEST
02/14/93 PREHARVEST
02/14/93 PREHARVEST
02/14/93 PREHARVEST
03/10/93 PREHARVEST
03/10/93 PREHARVEST
03/14/93 PREHARVEST
03/24/93 PREHARVEST
03/24/93 PREHARVEST
03/31/93 PREHARVEST
04/07/93 PREHARVEST
04/07/93 PREHARVEST
04/09/93 PREHARVEST
0 4 / 1 4 / 9 3 PREHARVEST
0 4 / 1 4 / 9 3 PREHARVEST
0 4 / 1 4 / 9 3 PREHARVEST
04/21/93 PREHARVEST
04/21/93 PREHARVEST
0 4 / 2 8 / 9 3 PREHARVEST
0 4 / 2 8 / 9 3 PREHARVEST
0 4 / 2 9 / 9 3 PREHARVEST
0 5 / 0 5 / 9 3 PREHARVEST
0 5 / 0 5 / 9 3 PREHARVEST
05/12/93 PREHARVEST
05/12/93 PREHARVEST
05/14/93 PREHARVEST
05/19/93 PREHARVEST
05/19/93 PREHARVEST
05/19/93 PREHARVEST
05/26/93 PREHARVEST
05/26/93 PREHARVEST
06/02/93 PREHARVEST
0 6 / 0 2 / 9 3 PREHARVEST
0 6 / 0 9 / 9 3 PREHARVEST
0 6 / 1 4 / 9 3 PREHARVEST
0 6 / 1 9 / 9 3 PREHARVEST
0 6 / 2 3 / 9 3 HARVEST
0 6 / 2 4 / 9 3 HARVEST
0 6 / 2 4 / 9 3 HARVEST
0 6 / 2 4 / 9 3 HARVEST
06/29/93
06/29/93
06/29/93
06/29/93
06/29/93
0 6 / 3 0 / 9 3 HARVEST
to
TYPE
OF
PROD.
A
A
A
A
Projections for Planning Purposes Only
be Used without Updating after April 20,
PRODUCT NAHE
PEACHES
PEACHES
PEACHES
PEACHES
NUHBER
OF
UNITS
JUMBO
NUMBER 1
NUMBER 2
CULLS
TYPE
OF
INPUT
INPUT NAHE
H
H
M
M
M
E
M
E
M
E
H
H
N
E
E
E
M
E
E
M
H
E
M
H
E
M
M
E
M
H
E
H
H
E
M
E
M
E
E
H
E
M
H
M
E
M
E
M
E
M
M
H
M
E
H
H
D
K
L
L
L
L
D
PRUNING
THINNING
DISCING-TANDEH
8 FT
SHREDDING
2 ROH
DISCING-TANDEH
8 FT
PEACH BORE
SPRAYING
AIRBLAST
HERBICIDE
PEACH
DISCING-TANDEM
8 FT
BACTERIAL SPOT
OTHER LABOR
PICKUP TRUCK
3/4 TON
SHED, PACK,STORE
NITROGEN
PHOSPHORUS
POTASSIUH
APPLY FERTILIZER
DORHANT OIL
HERBICIDE
PEACH
SPRAYING
AIRBLAST
OTHER LABOR
PINK BUD
4-12
SPRAYING
AIRBLAST
OTHER LABOR
SHUCK SPLIT
4-12
SPRAYING
AIRBLAST
SHREDDING
2 ROH
PETAL FALL
4-12
SPRAYING
AIRBLAST
DISCING-TANDEM
8 FT
FIRST COVER
4-12
SPRAYING
AIRBLAST
OTHER LABOR
SECOND COVER
4-12
SPRAYING
AIRBLAST
THIRD COVER
4-12
SPRAYING
AIRBLAST
HISCELLANEOUS
PEACH
FOURTH COVER
4-12
SPRAYING
AIRBLAST
FIFTH COVER
4-12
SPRAYING
AIRBLAST
OTHER LABOR
DISCING-TANDEH
8 FT
SIXTH COVER
4-12
SPRAYING
AIRBLAST
SEVENTH COVER
4-12
SPRAYING
AIRBLAST
PRE-HARVEST
4-12
SPRAYING
AIRBLAST
SHREDDING
2 ROH
OTHER LABOR
DISCING-TANDEM
8 FT
CONTAINERS
PEACH
HARVESTING LABOR
HAULING PEACHES YEAR4
PICKING BOXES
PEACHES
LAND RENT
PEACHES
PEACHES
YEAR 2
PEACHES
YEAR 1
PEACHES
YEAR 4
PEACHES
YEAR 3
COOLER
STORAGE
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
.0000
.0000
.0000
.0000
NUMBER
OF
UNITS
11.0000
61.0000
.2000
1.0000
.2000
1.0000
1.0000
.8300
.2000
1.0000
15.0000
1050.0000
.0500
72.0000
12.0000
12.0000
1.0000
1.0000
.8300
1.0000
15.0000
1.0000
1.0000
10.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.2000
1.0000
1.0000
20.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
6.5000
.2000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
5.0000
.2000
542.0000
60.0000
2.5000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
B-1241(C09)
1990.
C
C
C
C
.00
.00
.00
.00
N
N
N
N
CASH FIXED LANDLORD
NON- OR SHARE
CASH VARI.
.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 ^ .
Information presented is prepared solely as a general guide and is not intended to rocognizo or predict tho costs
and returns from any 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.
C9.62
Projections for Planning Purposes Only
Not to be Used without Updating after April 20. 1990.
r
B-124KC09)
PEACHES, SIXTH THROUGH TWELFTH YEARS
N o r t h e a s t Te x a s D i s t r i c t ( 5 )
1990 Projected Costs and Returns per Acre
GROSS INCOME Description
PEACHES
PEACHES
PEACHES
PEACHES
CULLS
JUMBO
NUMBER 1
NUMBER 2
Quantity
40.000
20.000
100.000
40.000
Unit
bu.
bu.
bu.
bu.
$ / Unit
0.0001
40.0000
18.0000
12.OOOO
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
PREHARVEST
PEACH BORE
HERBICIDE
BACTERIAL SPOT
NITROGEN
PHOSPHORUS
POTASSIUM
DORMANT OIL
HERBICIDE
PINK BUD
SHUCK SPLIT
PETAL FALL
FIRST COVER
SECOND COVER
THIRD COVER
MISCELLANEOUS
FOURTH COVER
FIFTH COVER
SIXTH COVER
SEVENTH COVER
PRE-HARVEST
Fuel & Lube achii
achir
Repairs
Labor
achi r
ther
Total PREHARVEST
HARVEST
CONTAINERS
Fuel & Lube - Machinery
- Machinery
Repairs
- Machinery
Labor
- Other
Yo u r
Est imate
0.00
800.00
1800.00
480.00
3080.00
Quant i ty
1 .000
0.830
1 .000
72.000
12.000
12.000
1.000
0.830
1 .000
1 .000
1 .000
1 .000
1.000
1.000
1 .000
1 .000
1.000
1 .000
1 .000
1 .000
43.105
159.500
Unit
appl
lb.
appl
lb.
lb.
lb.
appl
lb.
appl
appl
appl
appl
appl
appl
acre
appl
appl
appl
appl
appl
Acre
Acre
Hour
Hour
$ / Unit
14.250
10.000
11 . 0 0 0
.280
.300
. 110
40.000
10.000
18.750
18.250
18.750
22.300
17.750
17.750
20.000
17.750
17.750
22.300
22.300
17.000
5.500
4.500
To t a l
14.25
8.30
11 . 0 0
20. 16
3.60
1 .32
40.00
8.30
18.75
18.25
18.75
22.30
17.75
17.75
20.00
17.75
17.75
22.30
22.30
17.00
61 .54
20.21
237.08
717.75
1374. 16
542.000
6.346
60.000
each
Acre
Acre
Hour
Hour
.650
5. 500
4.000
Total HARVEST
Interest
To t a l
352.29
8. 15
6.22
34.90
240.00
641.56
- OC Borrowed
740.749
Dol .
Total VARIABLE COST
0.120
88.89
2104.61
GROSS INCOME minus VARIABLE COST
975.39
FIXED COST Description
Unit
Machinery and Equipment
Land
Perennial Crop
Acre
Acre
Acre
To t a l
407.92
15.00
1385.48
To t a l F I X E D C o s t
1808.39
To t a l o f A L L C o s t
3913.00
NET PROJECTED RETURNS
-833.00
Information presented is prepared solely as a general guide and is not Intended to recognize or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
s t a f f m e m b e r s o f t h e Te x a s A g r i c u l t u r a l E x t e n s i o n S e r v i c e a n d a p p r o v e d f o r p u b l i c a t i o n .
C9.63
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
DATE
STAGE
O
F
PRODUCTION
TYPE
OF
PRODUCT NAME
1HEIGHT
PER
1HEAD
NUMBER
OF
PROD.
UNITS
B-1241(C09)
CASH LANDLORD BREAK
NON
SHARE EVEN
CASH
PROD.
8S&CSS5 Oo o a c s a s
0 6 / 1 9 / 9 4 HARVEST
06/19/94 HARVEST
0 6 / 1 9 / 9 4 HARVEST
06/19/94 HARVEST
DATE
A
A
A
A
STAGE
TYPE
OF
O
F
PRODUCTION
PEACHES
PEACHES
PEACHES
PEACHES
JUMBO
NUMBER 1
NUMBER 2
CULLS
INPUT NAHE
20.0000
100.0000
40.0000
40.0000
NUMBER
OF
INPU1r
UNITS
.0000
.0000
.0000
.OOOO
CASH
NON
CASH
C
C
C
C
.00
.00
.00
.00
bbdss
N
N
N
N
FIXED LANDLORD
OR SHARE
VARI.
c u o a s a B O B o a B g sbxxbs muuua os
01/30/93 PREHARVEST
04/06/93 PREHARVEST
07/19/93 PREHARVEST
08/10/93 PREHARVEST
08/19/93 PREHARVEST
09/14/93 PREHARVEST
09/14/93 PREHARVEST
09/14/93 PREHARVEST
09/19/93 PREHARVEST
11 / 1 4 / 9 3 PREHARVEST
01/14/94 PREHARVEST
01/30/94 PREHARVEST
01/30/94 PREHARVEST
02/09/94 PREHARVEST
02/09/94 PREHARVEST
0 2 / 0 9 / 9 4 PREHARVEST
0 2 / 0 9 / 9 4 PREHARVEST
0 2 / 1 4 / 9 4 PREHARVEST
0 2 / 1 4 / 9 4 PREHARVEST
0 2 / 1 4 / 9 4 PREHARVEST
0 2 / 1 4 / 9 4 PREHARVEST
0 3 / 1 0 / 9 4 PREHARVEST
0 3 / 1 0 / 9 4 PREHARVEST
0 3 / 1 4 / 9 4 PREHARVEST
0 3 / 2 4 / 9 4 PREHARVEST
03/24/94 PREHARVEST
03/31/94 PREHARVEST
04/07/94 PREHARVEST
04/07/94 PREHARVEST
04/09/94 PREHARVEST
04/14/94 PREHARVEST
04/14/94 PREHARVEST
04/14/94 PREHARVEST
04/21/94 PREHARVEST
04/21/94 PREHARVEST
04/28/94 PREHARVEST
04/28/94 PREHARVEST
04/29/94 PREHARVEST
05/05/94 PREHARVEST
05/05/94 PREHARVEST
05/12/94 PREHARVEST
05/12/94 PREHARVEST
05/14/94 PREHARVEST
05/19/94 PREHARVEST
05/19/94 PREHARVEST
05/19/94 PREHARVEST
05/26/94 PREHARVEST
0 5 / 2 6 / 9 4 PREHARVEST
06/02/94 PREHARVEST
06/02/94 PREHARVEST
06/09/94 PREHARVEST
06/14/94 PREHARVEST
06/19/94 PREHARVEST
06/23/94 HARVEST
06/24/94 HARVEST
06/24/94 HARVEST
06/24/94 HARVEST
06/29/94
06/29/94
06/29/94
06/29/94
06/29/94
06/29/94
06/30/94 HARVEST
H PRUNING
H THINNING
M DISCING-TANDEH
8 FT
M SHREDDING
2 ROH
M DISCING-TANDEH
8 FT
E PEACH BORE
M SPRAYING
AIRBLAST
E HERBICIDE
PEACH
H DISCING-TANDEH 8 FT
E BACTERIAL SPOT
H OTHER LABOR
H PICKUP TRUCK
3/4 TON
N SHED, PACK,STORE
E NITROGEN
E PHOSPHORUS
E POTASSIUH
M APPLY FERTILIZESt
E DORMANT OIL
E HERBICIDE
PEACH
M SPRAYING
AIRBLAST
H OTHER LABOR
E PINK BUD
4-12
M SPRAYING
AIRBLAST
H OTHER LABOR
E SHUCK SPLIT
4-12
H SPRAYING
AIRBLAST
H SHREDDING
2 ROH
E PETAL FALL
4-12
M SPRAYING
AIRBLAST
M DISCING-TANDEH 8 FT
E FIRST COVER
4-12
H SPRAYING
AIRBLAST
H OTHER LABOR
E SECOND COVER
4-12
M SPRAYING
AIRBLAST
E THIRD COVER
4-12
M SPRAYING
AIRBLAST
E MISCELLANEOUS
PEACH
E FOURTH COVER
4-12
M SPRAYING
AIRBLAST
E FIFTH COVER
4-12
M SPRAYING
AIRBLAST
H OTHER LABOR
M DISCING-TANDEH 8 FT
E SIXTH COVER
4-12
M SPRAYING
AIRBLAST
E SEVENTH COVER
4-12
H SPRAYING
AIRBLAST
E PRE-HARVEST
4-12
H SPRAYING
AIRBLAST
M SHREDDING
2 ROH
H OTHER LABOR
M DISCING-TANDEH 8 FT
E CONTAINERS
PEACH
H HARVESTING LABOR
H HAULING PEACHES YEAR4
D PICKING BOXES
PEACHES
K LAND RENT
PEACHES
L PEACHES
YEAR IA
L PEACHES
YEAR 2A
L PEACHES
YEAR 3A
L PEACHES
YEAR 4A
L PEACHES
YEAR 5A
D COOLER
STORAGE
11.0000
77.0000
.2000
1.0000
.2000
1.0000
1.0000
.8300
.2000
1.0000
15.0000
1050.0000
.0500
72.0000
12.0000
12.0000
1.0000
1.0000
.8300
1.0000
15.0000
1.0000
1.0000
10.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.2000
1.0000
1.0000
20.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
6.5000
.2000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
5.0000
.2000
542.0000
60.0000
2.5000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
C
V
C
V
C
V
C
V
C
V
V
c
C
C
V
V
V
c
c
V
V
c
c
V
c
c
V
V
c
V
c
V
c
c
V
V
c
V
c
c
V
V
c
V
c
V
c
V
c
V
c
V
c
V
c
c
V
V
c
V•
F
F
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
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 tho Texas Agricultural Extension Service and approved for publication.
C9.64
CROP PRODUCTS REPORT
April 20, 1990
Crop Product Name
Pr i ce
Unit
of
Mes.
per
Unit
CHRISTMAS TREES
CORN
COTTON LINT
COTTONSEED
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
HAY ROUND
PEANUTS
SORGHUM
SOUTHERN PEAS
SOYBEANS
SWEET CORN
WATERMELON
CORN
COTTON
SORGHUM
9 5000 t r e e
2 5300 b u .
5800 l b .
100 0000 t o n
2300 b u .
1500 l b .
25
20
3
9
6
1
7
7 100
OOOO
5000
9500
OOOO
1500
8000
OOOO
cwt.
role
cwt.
cwt.
bu.
bu.
doz.
cwt.
Weight
per
Unit
.0000
60.0000
1.OOOO
2000.OOOO
60.0000
1.OOOO
100.0000
60.0000
100.0000
100.0000
60.0000
60.0000
.0000
100.0000
Cash
FI ow
Row
20
20
20
21
23
23
23
20
20
20
20
20
20
20
Information presented is prepared solely as a general guide and is not intonded to recognize or predict the 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
ervtce and approved for publication.
C9.65
TRACTORS, IMPLEMENTS AND EQUIPMENT
APRIL 20, 1990
A^&K
DESCRIPTION
TRACTOR
TRACTOR
TRACTOR
iBescn acooaa oo;
FIRST NAME
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REMAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (KR OR HI)
SPEED
(MI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
m
CURRENT MARKET VALUE
<$)
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 Ul
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (U1,U1)
LEASE CALC. (HOUR.YEAR)
DESCRIPTION
FIRST NAME
QUALIFYING NAME
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (KR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR MI)
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 Ul
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & M CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
TRACTOR
100 HP
100
12000
DI
TRACTOR
125 HP
125
12000
TRACTOR
TRACTOR
150 HP
TRACTOR
TRACTOR
25 HP
150
12000
DI
TRACTOR
TRACTOR
40 HP
TRACTOR
75 HP
25
40
12000
12000
12000
DI
GA
DI
75
DI
12000
12000
12000
12000
12O0O
12000
350
400
600
300
350
400
42100
38
37900
49700
38
44700
56400
38
50800
6500
38
7650
15300
38
13800
25000
38
22500
.029
.68
7
1.5
.92
029
.68
7
1.5
.92
.029
.029
.68
7
1.5
.92
.68
15
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
IMPLEMENT
IHPLEMENT
IMPLEMENT
IHPLEMENT
IMPLEMENT
IMPLEMENT
BALER
ROUND
15
2500
BALER
SQUARE
15
2500
COMBINE
PEANUT
50
2000
CULTIVATOR
ROLLING
40
2500
CULTIVATOR
TOOL BAR
40
2500
DIGGER
PEANUT
20
2500
2500
2500
2000
2500
2500
2500
100
3.0
12
74
100
3.0
11.5
74
100
6.0
6.7
60
100
3.5
13.3
75
100
3.5
13.3
75
100
2.5
6.7
60
1.1
1.2
8950
1.1
1.2
5300
1.1
1.2
11000
1.1
1.2
2950
1.1
1.2
1150
1.1
1.2
2700
7950
4950
9900
2800
1000
2430
.222
.56
10
1.4
.885
C
C
2
222
.56
10
1.4
885
C
C
2
.380
.364
364
.6
8
1.3
885
C
C
2
.222
.64
8
1.4
.885
C
C
2
.6
8
1.3
.885
C
C
2
Information presentod Is prepared solely as a general guide and is not intended to recognise or predict tho costs
and returns from any one particular farm or ranch operation. 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 o 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 .
C9.66
.60
10
1.4
.885
C
C
2
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 /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 M E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARM HIRED LABOR (HR)
OFF FARM PARTS & LABOR ($)
ON FARM OHNER LABOR (HR)
ANNUAL USE BASE (HR OR MI)
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT #2
DEPRECIATION FACTOR #2
CAPACITY
(DEF.,CALC.)
FUEL USE
(DEF.,CALC. )
R & M CALC.
(#1,#2)
LEASE CALC.
(HOUR.YEAR)
r
DESCRIPTION
FIRST NAME
QUALIFYING NAME
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR MI)
FUEL TYPE
REMAINING LIFE (HR OR MI)
FUEL CON. (UNIT/HR OR /MI)
ANNUAL USE (HR OR MI)
SPEED
(MI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y
(AC/HR)
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( % )
CURRENT MARKET VALUE ($)
L E A S E PAY M E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARM HIRED LABOR (HR)
OFF FARM PARTS & LABOR ($)
ON FARM OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT #2
DEPRECIATION FACTOR #2
CAPACITY
(DEF.,CALC.)
FUEL USE
(DEF.,CALC.)
R & H CALC.
(#1,#2)
LEASE CALC.
(HOUR.YEAR)
IMPLEMENT
DISC
IMPLEMENT
IMPLEMENT
IMPLEMENT
IMPLEMENT
DISC - TANDEM DISC - TANDEM
2 ROW
4 ROH
30
60
2500
2500
IMPLEMENT
DISC MOHER
IMPLEMENT
15
2000
DRILL
10 FT
30
1200
DRILL
12 FT
36
1200
2500
2500
2000
1200
1200
100
4.5
6.7
83
100
4.5
12.
83
50
4.3
7
81
50
4.0
10
72
50
4.0
12
72
1.1
1.2
975
1.1
1.2
5200
1.1
1.2
3950
1.1
1.2
4500
1.1
1.2
5500
850
4650
3500
4250
5250
364
.6
8
1.3
885
C
C
2
.364
.6
8
1.3
.885
C
C
2
.487
.60
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
IMPLEMENT
IMPLEMENT
IMPLEMENT
IMPLEMENT
IMPLEMENT
FERT SPREADER GOPHER POISNER
HARROHS
15
2000
20
2500
2000
2500
2500
2500
2500
25
4.5
30
80
35
4.5
9
80
100
4.5
13.3
80
100
4.5
4
80
100
4.5
5.3
80
1.1
1.2
560
1.1
1.2
900
1.1
1.2
2650
1.1
1.2
2000
1.1
1.2
2425
495
810
2385
1825
2175
.304
.56
8
1.4
.885
C
C
2
.364
.6
8
1.3
.885
C
c
2
.364
.6
8
1.3
.885
C
C
2
.364
.6
8
1.3
.885
C
C
2
.364
.6
8
1.3
.885
C
C
2
LISTER-BEDDER MOLDBOARD PLOH
3 BOTTOM
80
44
2500
2500
Information presented is prepared solely as a general guido and is not intended to recognize 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 .
C9.67
MOLDBOARD PLOH
4 BOTTOH
70
2500
DESCRIPTION
IMPLEMENT
IMPLEHENT
IMPLEHENT
IHPLEMENT
IMPLEMENT
IMPLEHENT
tanciBcggrianooacitJ
FIRST NAHE
QUALIFYING NAME
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR MI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(MI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
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 FARM PARTS & LABOR ($)
ON FARM OHNER LABOR (HR)
ANNUAL USE BASE (HR OR MI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & M CALC. iUl,Ul)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
FIRST NAME
QUALIFYING NAME
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR MI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /MI)
ANNUAL USE (HR OR MI)
SPEED
(MI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT HARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
<$)
ON FARH HIRED LABOR
(HR)
OFF FARM PARTS & LABOR ($)
ON FARM OHNER LABOR (HR)
ANNUAL USE BASE (HR OR MI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & M CALC. (#1,#2)
LEASE CALC. (HOUR.YEAR)
PLANTER
1 ROH
PLANTER
4 ROH
PLANTER
PEANUT
RAKE
ROH DISC
SEEDER
BROADCST
15
25
25
5
1200
1200
1200
75
15
2500
2500
1200
1200
1200
1200
2500
2500
1200
75
4.5
12
60
75
4.5
75
4.5
100
4.5
80
50
5.4
8
75
50
4.0
20
67
13.3
80
13.3
18.6
83
1.1
1.2
600
1.1
1.2
1.1
1.2
3300
1.1
1.2
1.1
1.2
2675
1995
2537
1.1
1.2
495
510
2850
2400
1795
2335
425
.777
.6
8
1.4
.885
C
C
2
.777
.6
8
1.4
.885
C
C
2
.777
.6
6
1.4
.885
C
C
2
.278
.60
10
1.4
.885
C
C
2
.364
.6
8
1.3
.885
C
C
2
.777
.6
8
1.4
.885
C
C
2
IHPLEHENT
IMPLEMENT
SHREDDER
2 ROH
20
IMPLEMENT
SHREDDER
4 ROH
IMPLEMENT
SPRAYER
20 FT
2000
40
15
2000
2000
2000
2000
2000
50
3.7
7
80
50
3.7
15
80
1.1
1.2
IMPLEMENT
SPRAYER
30 FT
20
y
IMPLEMENT
SPRAYER
4 ROH
SPRAYER
8 FT
15
15
2000
2000
2000
2000
2000
35
4.0
20
65
35
4.0
30
65
35
4.0
65
20
4.5
8
65
1.1
1.2
1.1
1.2
1.1
1.2
1795
7950
1375
1.1
1.2
1.1
1.2
1695
1250
1695
1625
6950
1225
1500
1100
1500
.487
.6
8
1.3
.885
C
C
2
.487
.6
8
1.3
.885
C
C
2
.304
.56
8
1.4
.885
C
C
2
.304
.56
10
1.4
.885
C
C
2
.304
.56
8
1.4
.885
C
C
2
.304
.56
8
1.4
.885
C
C
2
fc 2000
13.3
Information presented is prepared solely as a general guide and is not intended to reeognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and dovoloped 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 .
C9.68
^
K
DESCRIPTION
IMPLEMENT
EQUIPMENT
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 ($)
SALVAGE VALUE
(X)
CURRENT MARKET VALUE
(S)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
(S)
ANNUAL INSURANCE
($)
ON FARM HIRED LABOR
(HR)
OFF FARM PARTS & LABOR ( $ )
ON FARM 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 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. (#1,#2)
LEASE CALC. (HOUR.YEAR)
DESCRIPTION
EQUIPMENT
EQUIPMENT
EQUIPMENT
BROODERS
NEH
CURTAINS
10
10
5
5
10
10
5
5
1
1
1
1
1273
1955
1260
207
150
1273
1955
1260
207
150
4
2.55
4
5
12
2
1.5
1
1
1
EQUIPMENT
EQUIPMENT
_
FANS FANS, THERHOSTAT
A
T
SHUTTERS
Kb
10
EQUIPMENT
BROODERS
„
FIRST NAME
QUALIFYING NAME
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /MI)
ANNUAL USE (HR OR MI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y
(AC/HR)
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( % )
CURRENT MARKET VALUE (S)
L E A S E PAY M E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARM HIRED LABOR (HR)
OFF FARM PARTS & LABOR ($)
ON FARM OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT #2
DEPRECIATION FACTOR #2
CAPACITY
(DEF.,CALC.)
FUEL USE
(DEF.,CALC.)
R & M CALC.
(#1,#2)
LEASE CALC.
(HOUR.YEAR)
EQUIPMENT
EQUIPMENT
_________________ ————-_—.c____
M9
CURTAINS
HALFHOUS
EQUIPMENT
_____
____ _,_»__,
DRILL
EQUIPMENT
FEED MILL
FEEDER
MINERAL
FEEDERS
BROILER
FEEDERS
BROILNEH
10
10
5
10
10
10
10
5
10
10
1
1
1
1
14000
140
5324
4955
14000
140
5324
4955
70
.1
1.40
2
16
2
16
1
3368
10
3368
1
10
1
r
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs
and returns from any one particular farm or! ranch operation. These projections were collected
developed by
s t a f f m e m b e r s o f t h e Te x a s A g r i c u l t u r a l E x t e n s i o n S e r v i c e a n d a p p r o v e d f o r p u b l i c a t i o n .
C9.69
DESCRIPTION
EQUIPMENT
EQUIPMENT
EQUIPMENT
EQUIPMENT
EQUIPMENT
scnoss
FIRST NAME
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR MI)
FUEL TYPE
REHAINING LIFE (HR OR MI)
FUEL CON. (UNIT/HR OR /MI)
ANNUAL USE (HR OR MI)
SPEED
(MI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT MARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARM HIRED LABOR
(HR)
OFF FARM PARTS & LABOR ($)
ON FARM OHNER LABOR (HR)
ANNUAL USE BASE (HR OR MI)
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & M CALC. (U1,U1)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
FIRST NAME
QUALIFYING NAME
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REMAINING LIFE (HR OR MI)
FUEL CON. (UNIT/HR OR /MI)
ANNUAL USE (HR OR MI)
SPEED
(MI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT MARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARM HIRED LABOR
(HR)
OFF FARM PARTS & LABOR ($)
ON FARM OHNER LABOR (HR)
ANNUAL USE BASE (HR OR MI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & M CALC. (#1,#2)
LEASE CALC. (HOUR.YEAR)
FOGGING SYSTEM FOGGING SYSTEM
NEH
EQUIPMENT
-aaaaaaaaaaaaa esbbbooscsbob
GENERATOR
HAY RACKS
HAY RING INCINERATOR
10
10
10
10
10
10
10
10
10
10
10
10
1
1
1
1
1
1
1125
80
750
1125
80
750
.8
.1
1
375
775
375
775
3000
10
3000
1
11.25
1
20
30
2.25
1
1
EQUIPMENT
EQUIPHENT
EQUIPHENT
MANURE SYSTEM MECHANICAL FDRS
EQUIPMENT
EQUIPMENT
HEDICATOR
MILK COOLER
1
.75
EQUIPMENT
>»%.
MILKERS MILKING STALLS
10
10
5
10
10
10
10
10
5
10
10
10
1
1
1
1
1
1
19500
5200
140
9570
6500
3020
19500
5200
140
9570
6500
3020
39
26.00
1.4
48.00
32.50
15
1
1
1
1
1
1
16
20
Information presented is prepared solely as a general guide and is not intended to recognize or predict tho costs
and returns from any one particular farm or ranch operation. These projections wore collocted and developed by
s t a f f m e m b e r s o f t h e Te x a s A g r i c u l t u r a l E x t e n s i o n S e r v i c e a n d a p p r o v e d f o r p u b l i c a t i o n .
C9.70
20
DESCRIPTION
r
r
FIRST NAME
QUALIFYING NAME
HORSEPOWER RATING (HP)
USEFUL LIFE (HR OR MI)
FUEL TYPE
REMAINING LIFE (HR OR MI)
FUEL CON. (UNIT/HR OR /MI)
ANNUAL USE (HR OR MI)
SPEED
(MI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE ($)
SALVAGE VALUE
(%)
CURRENT MARKET VALUE
(S)
LEASE PAYMENT
(S)
ANNUAL LICENSE & TAX
(S)
ANNUAL INSURANCE
(S)
ON FARM HIRED LABOR
(HR)
OFF FARM PARTS & LABOR ($)
ON FARM OHNER LABOR (HR)
ANNUAL USE BASE (HR OR MI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OWNED
REPAIR COEFFICIENT #2
DEPRECIATION FACTOR #2
CAPACITY
(DEF.,CALC.)
FUEL USE
(DEF.,CALC.)
R & M CALC.
(U1,U1)
LEASE CALC.
(HOUR.YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAME
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR MI)
FUEL TYPE
REMAINING LIFE (HR OR MI)
FUEL CON. (UNIT/HR OR /MI)
ANNUAL USE (HR OR MI)
SPEED
(MI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POWER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
(S)
SALVAGE VALUE
(%)
CURRENT HARKET VALUE
($)
LEASE PAYMENT
(S)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
(S)
ON FARM HIRED LABOR
(HR)
OFF FARM PARTS & LABOR (S)
ON FARM OHNER LABOR (HR)
ANNUAL USE BASE (HR OR MI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT #2
DEPRECIATION FACTOR #2
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & M CALC. (#1,#2)
LEASE CALC. (HOUR.YEAR)
EQUIPMENT
MINERAL FEEDER
EQUIPMENT
EQUIPMENT
PROPORTIONERS
EQUIPMENT
SELF FEEDER STOCK TRAILER
E
R
HATERER, HINCH,
REGULATE
1
10
3691
EQUIPMENT
WATER SYSTEM
WATER SYSTEM
DAIRY
10
10
10
20
10
10
10
10
20
10
1
1
1
1
119
250
50
3000
3000
119
250
24
3000
3000
10
7.50
15.00
1
1
1
.12
EQUIPHENT
EQUIPMENT
EQUIPMENT
1
.1
1
EQUIPMENT EQUIPMENT
HATERERS
HINCHES WINCHING & DOORS
5
10
10
5
10
10
1
1
1
2056
2035
60
2056
2035
60
4
8.22
1
2.03
1
.50
Information presented is prepared solely as a general guide and is not intended to recognize _
predict the costs
a n d r e t u r n s f r o m a n y o n e p a r t i c u l a r f a r m o r r a n c h o p e r a t i o n . T h e s e p r o j e c t i o n s w e r e c o l l e c t e d ■n d d e v e l o p e d b y
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 .
C9.71
OPERATING INPUT RESOURCES
April 20, 1990
Operating ][nput
================
2-4-D
BEE RENTAL
BREEDING
CALF FEED
COASTAL BERMUDA
COMMON LEGUME
CONCENTRATES
DEFOLIANT
DESICCANT
ELECTRICITY
FERT (K)
FERT (N)
FERT (P)
FUNGICIDE
FUNGICIDE
FUNGICIDE
GIN,BAGS, & TIES
GRAIN MIX
HARVEST & SELL
HAY
HAY (PROD COST)
HAY (PROD. COST)
HERB, PREMERGE
HERB., PREMERGE
HERB., PREMERGE
HERB., PREMERGE
HERB., PREMERGE
HERB. ,* PREMERGE
HERB., PREPLANT
HERB..POSTEMERGE
HERB..POSTEMERGE
HERBICIDE
HERBICIDE
HERBICIDE, LAYBY
INOCULANT
INOCULANT
INOCULANT
INOCULANT
INSECT-P-WORM
INSECT-PLANTING
INSECT-POSTPLANT
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSURANCE
INSURANCE
========
W-MELON
STOCKER
APPLIED
APPLIED
APPLIED
PEANUT
SOYBEAN
W-MELON
DAIRY
W-MELON
DAIRY
SOYBEAN
BERMUDA
CORN
EARLYCOT
LATECOT
SORGHUM
W-MELON
COTTON
SORGHUM
PEANUT
SO. PEAS
W-MELONS
ARROWLF
CRIMSON
LA S-1
SOYBEAN
SOYBEAN
SORGHUM
PEANUT
BOLLWEAV
FLEAHOPP
OVW WEAV
PEANUT
SM.GRAIN
SO. PEAS
SORGHUM
SWT.CORN
W-MELON
BROILER
POULTRY
Price
per
Unit
========
2.56
30.00
26
8.00
94.79
53.79
8.40
7.50
8.50
.07
. 11
.23
.22
14
14.00
4.50
56.50
8.00
1.80
25
20.06
20.06
4.67
4.30
8.43
4.40
7.73
3.50
12.00
9.88
3
4.40
8.45
10.00
.96
1.60
.32
2
1.45
1.55
10.90
2.87
9.50
2.50
2.55
4.50
5.25
4.50
4.50
4.50
600
450
Unit
of
Measure
=======
qt.
each
head
cwt.
acre
acre
cwt.
appl
appl
kwh
lb.
lb.
lb.
lb.
lb.
appl
bale
cwt.
cwt.
roll
roll
rol 1
pint
lb.
lb.
pint
lb.
acre
appl
pint
acre
acre
acre
appl
acre
acre
acre
acre
oz.
lb.
acre
oz.
pint
pint
lb.
lb.
qt.
lb.
lb.
appl
dol .
dol .
Cash
Flow
Row
== = =
45
52
48
47
47
47
47
45
45
50
44
44
44
45
45
45
55
47
55
47
47
47
45
45
45
45
45
45
45
45
45
45
45
45
43
43
43
43
45
45
45
45
45
45
45
45
45
45
45
45
54
54
Information presented is propared solely as a general guide and is not intended to recognize or predict tho costs
and returns from any one particular farm 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 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 .
C9.72
Price
per
Unit
Operating Input
I
LIME
LP GAS
MARKETING
MGMT. RECORDS
MILK REPLACER
MISCELLANEOUS
MISCELLANEOUS
MKTG. RESEARCH
NITROGEN
PASTURE
PHOSPHORUS
POTASSIUM
SACKS
SALT
MINERALS
SALT
MINERALS
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SHAVINGS
SMALL GRAINS
STOCKER
SUPPLEMENT
SUPPLIES
SUPPLIES
SUPPLIES
SUPPLIES
SUPPLIES
SUPPLIES
UTILITIES
VET. MED & IMPL.
VET. MEDICINE
VET. MEDICINE
COW-CALF
COW-CALF
DAIRY
PEANUT
SO. PEAS
STOCKER
ARROWLF
CORN
COTTON
CRIMSON
LA S-1
MILLET
PEANUT
RYE
RYEGRASS
SM.GRAIN
SO. PEAS
SORGHUM
SOYBEAN |
SWT.CORN
W-MELON
PASTURE
BREEDERS
BROILERS
BROILNEW
DAIRY
EGGS
PULLETS
STOCKER
DAIRY
27.00
.74
8.25
20
7.00
10
16
1
.23
156.19
.22
.11
.25
9.90
2.00
1 .00
1 .08
.64
.80
2.30
.45
.65
. 16
.31
.22
.85
.85
.23
3.00
6.00
130
156.19
96.00
9.00
200
80
107
40
2500
2500
85
9. 19
5.6
24
Unit
of
Measure
Cash
Flow
Row
44
ton
gal
head
head
cv/t.
head
dol .
ton
lb.
head
lb.
lb.
each
cwt.
head
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
1 oad
acre
cwt.
cwt.
dol .
dol .
dol .
dol .
dol .
dol .
head
head
head
head
Information presented is prepared solely as a general guide
and returns from any ono particular farm or ranch operation,
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 r
50
55
55
47
55
55
55
44
47
44
44
55
47
47
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
55
47
46
47
55
55
55
55
55
55
50
48
48
48
id is not intended to r<
These projections were
approved for publicatii
C9.73
predict the costs
11 lected a n d d e v e l o p e d b y
AUTO OR TRUCK RESOURCES
APRIL 20, 1990
DESCRIPTION
BaannHcaanDoesBso BBuccasoat
FIRST NAME
QUALIFYING NAME
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 MI)
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 ($)
S A LVA G E VA L U E ( % )
CURRENT MARKET VALUE ($)
L E A S E PAY M E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARM HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARM OHNER LABOR (HR)
ANNUAL USE BASE (HR OR MI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (U1,UD
LEASE CALC. (HOUR.YEAR)
AUTO OR TRUCK
AUTO OR TRUCK
Xt-t__t__:_:_E
PICKUP TRUCK
3/4 TON
TRUCK
84000
90000
GA
DI
84000
90000
15
7
21000
6000
30
25
13000
16.7
11000
15567
16.7
12764
75
600
100
600
315
400
21000
6000
Information presented is prepared solely as a genoral guido and is not Intended to recognize or predict the costs
and roturns from any one particular farm 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 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 .
C9.74
CUSTOM OPERATION RESOURCES
April 20. 1990
Custom Operation
Price
Unit
per
o f
Unit
CLEANING
CLEANING
CLEANING
CLEANING
CUSTOM BALING
CUSTOM BALING
CUSTOM BALING
CUSTOM COMBINING
CUSTOM COMBINING
CUSTOM COMBINING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM PLANTING
CUSTOM STRIPPING
DRYING
FUNGICIDE APPL.
HAND HARVEST
HAULING
HAULING & MKTG
INSECTICIDE APPL
PESTICIDE APPL.
SPRIGGING
BROILERS
BROILNEW
EGGS
PULLETS
ROUND
SQUARE
CORN
SORGHUM
SOYBEAN
CORN
HAY
SO. PEAS
SORGHUM
SOYBEANS
SWT.CORN
SM.GRAIN
COTTON
PEANUTS
SOYBEAN
SO. PEAS
MILK
STOCKER
W-MELON
CUSTOM
Measure
150
200
900
150
14
12
.60
.35
.40
.40
.25
1.0
.55
.25
.60
. 15
6
.07
17
7
3
.40
8.50
3.50
3.50
90
dol .
dol .
dol .
dol .
bale
role
bale
bu.
cwt.
bu.
bu.
rol e
each
cwt.
bu.
doz.
acre
lb.
ton
acre
bu.
cwt.
head
appl
appl
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
Information presented is prepared solely as a general guide and is not intondod to recognize or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
S t a f f m e m b e r s o f t h e Te x a s A g r i c u l t u r a l E x t e n s i o n S e r v i c e a n d a p p r o v e d f o r p u b l i c a t i o n .
C9.75
LABOR RESOURCES
APRIL 20, 1990
DESCRIPTION OTHER LABOR OTHER LABOR OTHER LABOR
FIRST NAME LIVESTOCK LABOR OPERATOR LABOR PULLING &PACKING
QUALIFYING
NAME
S H T. C O R N
COST
OR
VA L U E
($/HR)
4
4
4
50
TOTAL HAGE BENEFITS (%)
LABOR
TYPE
(A,B)
A
A
A
Information presented is prepared solely as a general guide and is not intended to recognize or predict tho costs
and roturns from any one particular farm or ranch operation. Those projections were collected and developed by
s t o 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 .
C9.76
LIVESTOCK RESOURCES
APRIL 20, 1990
DESCRIPTION
FIRST NAME
QUALIFYING NAME
REMAINING LIFE (YR)
CURRENT MARKET VALUE ($)
S A LVA G E VA L U E ( % )
I N S U R A N C E R AT E ( % )
ANNUAL
LEASE
($)
CALC OPTIONS
(R.L.P)
LIVESTOCK
LIVESTOCK
COW
BEEF
8
750
100
1
LIVESTOCK
DAIRY COW
PURCHASE
6
1200
25
1
LIVESTOCK
DAIRY COW
RAISED
6
1200
100
1
LIVESTOCK
DAIRY HEIFER
3
850
100
1
Informat i on pr e s e n t e d i s p r e p a r e d s o l e l y a s a g e n e r a l g u i d e a n d i s n o t i n t e n d e d t o r e c o g n i z e o r p r e d i c t t h e c o s t s
a n d r e t u r n s fi o m a n y o n e p a r t i c u l a r f a r m o r r a n c h o p e r a t i o n . T h e s e p r o j e c t i o n s w e r e c o l l e c t e d a n d d e v e l o p e d b y
s t a f f m e m b e r s ) f t h e Te x a s A g r
iltural Extension Servict
i d a p p r o v e d fi
publi cat i on.
C9.77
LAND RESOURCES
APRIL 20, 1990
DESCRIPTION
FIRST NAME
QUALIFYING NAME
MARKET VALUE
PROPERTY TAX
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
LAND
($/AC)
($/AC)
LAND
LAND CHARGE
CROPS
LAND
LAND CHARGE
DAIRY
LAND CHARGE
FORAGE
(X)
15
N
($/AC)
(Y,N)
15
N
LAND
100
LAND RENT
POULTRY
2400
6
12
2.00
(%)
DESCRIPTION
LAND
N
LAND
PASTURE
5
N
10
N
LAND
IiaaDBC-i-iunBiiUBga
FIRST NAME
QUALIFYING NAME
MARKET VALUE
PROPERTY TAX
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
($/AC)
($/AC)
SMALL GRAINS
PASTURE
(%)
i%)
($/AC)
(Y,N)
10
N
Information presented is prepared sololy as a general guide and Is not Intended to recognize or predict tho costs
and roturns from any one particular farm or ranch operation. These projections wero 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 .
C9.78
PASTURE
NATIVE
7
10
N
r
PERENNIAL CROP RESOURCES
APRIL 20, 1990
DESCRIPTION
FIRST NAME
QUALIFYING NAME
MARKET VALUE
PROPERTY TAX
REMAINING LIFE
SALVAGE VALUE
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
PERENNIAL CROP PERENNIAL CROP
(S/AC)
(S/AC)
(YR)
(%)
COASTAL BERMUDA
TYPICAL
201.14
CRIMSON CLOVER
70.61
10
{%)
(%)
($/AC)
(Y.N)
Information presented is prepared solely as a general guide and is not intendod to recognize or predict the costs
and roturns from any one particular farm or ranch operation. These projections were collocted and developed by
s t a ff m e m b c
> f t h e Te x a s A g r
111 ura 1 Ext ens i
ice and approved for publication.
C9.79
BUILDINGS OR IMPROVEMENTS RESOURCES
APRIL 20, 1990
DESCRIPTION
BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IMP. BUILD. OR IMP. BUILD. OR IMP. BUILD. OR IMP.
FIRST NAME
QUALIFYING NAME
FUEL - UTILITY COST ($/YR)
REMAINING LIFE (YR)
CURRENT MARKET VALUE ($)
S A LVA G E VA L U E ( % )
P R O P E RT Y TA X E S ( $ / Y R )
ANNUAL
LEASE
($)
ON FARM HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARM OHNER LABOR (HR)
LEASE CALC. (ANNUAL)
DESCRIPTION
FIRST NAME
QUALIFYING NAME
FUEL - UTILITY COST ($/YR)
REMAINING LIFE (YR)
CURRENT MARKET VALUE ($)
S A LVA G E VA L U E ( % )
P R O P E RT Y TA X E S ( $ / Y R )
ANNUAL
LEASE
($)
ON FARM HIRED LABOR (HR)
OFF FARM PARTS & LABOR ($)
ON FARM OHNER LABOR (HR)
LEASE CALC. (ANNUAL)
DESCRIPTION
FIRST NAME
QUALIFYING NAME
FUEL - UTILITY COST ($/YR)
REMAINING LIFE (YR)
CURRENT MARKET VALUE ($)
S A LVA G E VA L U E ( X )
P R O P E RT Y TA X E S ( $ / Y R )
ANNUAL
LEASE
($)
ON FARM HIRED LABOR (HR)
OFF FARM PARTS & LABOR ($)
ON FARM OHNER LABOR (KR)
LEASE CALC. (ANNUAL)
BARN
BARN
CALF
BARN
HAY
BROILER HOUSE
BROILER HOUSE
16000
CORRALS
20
25
20
4000
20
10000
20
30600
20
38200
10
578
1.05
.1
10
10
20
91.80
25
117
11 . 5 6
.1
BUILD. OR IMP. BUILD. OR IMP. BUILD. OR IMP. BUILD. OR IMP. BUILD. OR IMP. BUILD. OR IMP.
FEED BIN,
SYSTEM
18 TON
FEEDING AREA
FENCE
GRAIN BIN
TUBING
HOLDING AREA
LAYER HOUSE
15
1958
20
6400
20
191
15
1470
20
6000
15
70000
2.5
4
6.40
1.91
.1
2
2.94
BUILD. OR IMP. BUILD. OR IMP. BUILD. OR IMP.
MILK ROOM MILKING PARLOR
POND
20
8800
20
18200
20
15
22.00
45.50
.10
information presented Is prepared solely as a general guide and is not intended to recognize or predict tho costs
and returns from ony one particular farm or ranch operation. These projections were collected and doveloped 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 .
C9.80
30
467
IRRIGATION EQUIPMENT
APRIL 20, 1990
DESCRIPTION
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)
OWNER LABOR PER SET
(HR)
NUHBER OF SETS
CURRENT LIST PRICE
(S)
SALVAGE PERCENT
(%)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
(S)
ON FARH HIRED LABOR
(HR)
OFF FARM PARTS & LABOR ($)
ON FARM OHNER LABOR (HR )
ANNUAL USE BASE (HR
R & M ENG. ESTIMATE (%
R & H CALC. (#1,#2
LEASE CALC. (HOUR.YEAR
F U E L U S E ( D E F. , C A L C .
DESCRIPTION
FIRST NAME
QUALIFYING NAME
HORSEPOHER RATING (HP)
FUEL TYPE
FUEL CON. (UNIT/HR OR /HI)
USEFULL LIFE
(HR)
REMAINING LIFE
(HR)
EFFICIENCY
(%)
HIRED LABOR PER SET
(HR)
OHNER LABOR PER SET
(HR)
NUHBER OF SETS
CURRENT LIST PRICE
($)
SALVAGE PERCENT
(%)
CURRENT MARKET VALUE
<$)
LEASE PAYMENT
($)
ON FARM HIRED LABOR
(HR)
OFF FARM PARTS & LABOR ( $ )
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR)
R & H ENG. ESTIHATE (%)
R & M CALC. (#1,#2)
LEASE CALC. (HOUR.YEAR)
F U E L U S E ( D E F. , C A L C . )
BOHLS
DIST. SYS.
BOWLS
MAINLINE
CENTER PIVOT
16000
16000
100
3800
POWER PLANT COL..PIPE,SHAFT DISCHARGE HEAD
MAINLINE
10
10
10
10
5
.2
29
40000
10
40000
NA
NA
NA
3300
10
3300
50
1500
50
3800
6.5
2
16.5
3800
.5
2
N AT U R A L
55
NG
.5
20000
20000
25
NA
NA
NA
3500
10
3500
10
115
2
3800
5.5
2
GAS
COLUMN
25000
25000
NA
NA
NA
1000
1000
5
15
3800
4
2
D
GEAR DRIVE HATER SOURCE
RIGHT
ANGLE
25000
25000
95.0
NA
A
A
1000
10
1000
38
HELL
15
15
NA
NA
NA
7500
7500
1
12.5
2
3800
.5
2
Information presented is prepared sololy as a general guide and is not intended to rocognize or predict the costs
and returns from any ono particular farm orj ranch operation. These projections were collected and developed by
staff
i r s o f t h e Te x a s A g r
lit Ural Ext ens i
ervice and approved for publication.
C9.81
DISCHARGE
25000
25000
75
NA
NA
NA
7000
10
7000
20
150
20
3800
6
2