Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
/#**>>
B-1241(C10)
COASTAL BERMUDAGRASS ESTABLISHMENT, DRYLAND
S o u t h C e n t r a l Te x a s D i s t r i c t ( 1 0 )
1990 Projected Costs and Returns per Acre
GROSS INCOME Description
HAY
Quantity
1.000
Unit $ / Unit
role
25.0000
Total GROSS Income
VARIABLE COST Description
PREHARVEST
CUSTOM DISK
FERTILIZER APPL.
PHOSPHORUS
POTASSIUM
CUSTOM DISK
CUSTOM DISK
CUSTOM SPRIGGING
NITROGEN
FERTILIZER APPL.
HERBICIDE APPL.
HERBICIDE
Total PREHARVEST
HARVEST
CUST BALING/HAUL
Your
Estimate
25.00
25.00
Quantity
1.000
1.000
40.000
40.000
1.000
1 .000
1.000
100.000
1.000
1.000
1.000
Unit $ / Unit
acre
acre
lb.
lb.
acre
acre
acre
lb.
acre
acre
pint
10.000
2.500
.230
. 11 0
10.000
10.000
37.500
.200
2.500
2.750
5.000
To t a l
10.00
2.50
9.20
4.40
10.00
10.00
37.50
20.00
2.50
2.75
5.00
113.85
1 .000
roll
14.000
Total HARVEST
Interest - OC Borrowed
To t a l
14.00
14.00
48.358
Dol.
0.120
Total VARIABLE COST
5.80
133.65
Break-Even Price, Total Variable Cost
o s t S 1 3 3 .65 per role of HAY
GROSS INCOME minus VARIABLE COST
-108.65
FIXED COST Description
J0^\
Unit
Land
Acre
Total FIXED Cost
Break-Even Price, Total Cost $
To t a l
12.00
12.00
5.65 per ro,le of HAY
Total of ALL Cost
145.65
NET PROJECTED RETURNS
-120.65
Information presented is prepared sololy 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 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 .
CIO.17
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
DATE
STAGE
TYPE
OF
OF
PRODUCTION
PRODUCT NAME
NUMBER
O
F
UNITS
PROD
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
aaaaaaa
-.S_.-3_2_-.SEE
09/10/89 HARVEST
D AT E
S TA G E
HAY
TYPE
OF
OF
PRODUCTION
INPUT
10/15/89 PREHARVEST
12/15/89 PREHARVEST
12/15/89 PREHARVEST
12/15/89 PREHARVEST
12/16/89 PREHARVEST
02/01/90 PREHARVEST
03/01/90 PREHARVEST
04/01/90 PREHARVEST
04/01/90 PREHARVEST
05/01/90 PREHARVEST
05/01/90 PREHARVEST
09/15/90
09/15/90 HARVEST
G
G
E
E
G
G
G
E
G
G
E
K
G
1.0000
INPUT NAME
NUMBER
OF
UNITS
CUSTOM DISK
FERTILIZER APPL.
PHOSPHORUS FERT
P O TA S S I U M F E RT
CUSTOM DISK
CUSTOH DISK
CUSTOH SPRIGGING
NITROGEN
FERT
FERTILIZER APPL.
HERBICIDE APPL.
H E R B I C I D E PA S T U R E
LAND - CASH RENT PASTURE
CUST BALING/HAUL COAST
1.0000
1.0000
40.0000
40.0000
1.0000
1.0000
1.0000
100.0000
1.0000
1.0000
1.0000
1.0000
1.0000
B-124KC10)
.00
.0000
CASH
NON
CASH
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
C
C
C
V
V
V
V
V
V
V
V
V
V
F
V
c
c
c
c
c
c
N
C
.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 recognize 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.
CIO.18
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
B-124KC10)
COASTAL BERMUDAGRASS HAY, DRYLAND
S o u t h C e n t r a l Te x a s D i s t r i c t ( 1 0 )
1990 Projected Costs and Returns per Acre
GROSS INCOME Description
Quantity
HAY
5.000
Unit
$ / Unit
role
25.OOOO
Total GROSS Income
VARIABLE COST Description
Interest - OC Equity
FIRST CUTTING
FERTILIZER APPL.
NITROGEN
PHOSPHORUS
POTASSIUM
CUST BALING/HAUL
To t a l
Your
Estimate
125.00
125.00
Quantity
Unit
$ / Unit
To t a l
-147.879
Dol .
0. 120
-17.75
1.000
80.000
40.000
40.000
2.000
acre
lb.
lb.
lb.
roll
2.500
.200
.230
. 110
14.000
2.50
16.00
9.20
4.40
28.00
Total FIRST CUTTING
SECOND CUTTING
FERTILIZER APPL.
NITROGEN
CUST BALING/HAUL
Total SECOND CUTTING
THIRD CUTTING
FERTILIZER APPL.
NITROGEN
CUST BALING/HAUL
60.10
1.000
75.000
2.000
acre
lb.
roll
2.500
.200
14.000
45.50
1.000
75.000
1.000
acre
lb.
rol 1
2.500
.200
14.000
Total THIRD CUTTING
2.50
15.00
14.00
31.50
Total VARIABLE COST
B r e a k - E v e n P r i c e , To t a l Va r i a b l e C o s t
2.50
15.00
28.00
119.35
$ 2 3 . 8 7 p e r r o l e o f H AY
GROSS INCOME minus VARIABLE COST
5.65
FIXED COST Description
Unit
Land
Perennial Crop
Acre
Acre
Total FIXED Cost
To t a l
=====:===
12..00
17,.80
29.80
B r e a k - E v e n P r i c e , To t a l C o s t $ 2 9 . 8 2 p e r r o l e o f H AY
Total of ALL Cost
149. 15
NET PROJECTED RETURNS
-24. 15
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
staff members of the Texas Agricultural Extension Service and approved for publication.
CIO.19
Not
DATE
STAGE
OF
PRODUCTION
05/15/90 HARVEST
06/30/90 HARVEST
09/01/90 HARVEST
DATE
03/01/90
03/01/90
03/01/90
03/01/90
05/15/90
05/17/90
05/17/90
06/30/90
07/01/90
07/01/90
09/01/90
09/30/90
09/30/90
STAGE
OF
PRODUCTION
FIRST CUTTING
FIRST CUTTING
FIRST CUTTING
FIRST CUTTING
FIRST CUTTING
SECOND CUTTING
SECOND CUTTING
SECOND CUTTING
THIRD CUTTING
THIRD CUTTING
THIRD CUTTING
to
Projections for Planning Purposes Only
be Used without Updating after April 20,
TYPE
OF
PROD.
PRODUCT NAME
NUMBER
OF
UNITS
A H AY
A H AY
A H AY
TYPE
OF
INPUT
G
E
E
E
G
G
E
G
G
E
G
K
L
2.0000
2.0000
1.0000
INPUT NAME
FERTILIZER APPL.
NITROGEN
PHOSPHORUS
POTASSIUM
CUST BALING/HAUL
FERTILIZER APPL.
NITROGEN
CUST BALING/HAUL
FERTILIZER APPL.
NITROGEN
CUST BALING/HAUL
LAND - CASH RENT
COASTAL BERMUDA
HEIGHT
PER
HEAD
B-1241(C10)
1990.
CASH LANDLORD BREAK
NON- SHARE EVEN
CASH
PROD.
.0000 C
.0000 C
.0000 C
.00
.00
.00
Y
Y
Y
NUMBER CASH FIXED LANDLORD
OF
NONOR
SHARE
U N I T S C A S H VA R I .
FERT
FERT
FERT
COAST
FERT
COAST
FERT
COAST
PASTURE
1.0000
80.0000
40.0000
40.0000
2.0000
1.0000
75.0000
2.0000
1.0000
75.0000
1.0000
1.0000
1.0000
.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 recognize or predict the costs
and roturns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
CIO.20
Projections for Planning Purposes Only B-1241(C10)
Not to be Used without Updating after April 20, 1990.
COASTAL BERMUDAGRASS PASTURE, DRYLAND
S o u t h C e n t r a l Te x a s D i s t r i c t ( 1 0 )
1990 Projected Costs and Returns per Acre
JP*N
GROSS
INCOME
D e s c r i p t i o n QQu a
u nat ni t yt i t y U nUi t n i t $ /$ U /n i t U n i t
-WARNING- No gross receipts
VARIABLE COST Description
Quantity
PREHARVEST
HERBICIDE
FERTILIZER APPL.
NITROGEN
PHOSPHORUS
1.000
1.000
50.000
20.000
Unit
$ / Unit
4.420
2.500
.200
.230
qt.
acre
lb.
lb.
Total PREHARVEST
9.748
Dol.
0. 120
Total VARIABLE COST
To t a l
4.42
2.50
10.00
4.60
1. 17
22.69
GROSS INCOME minus VARIABLE COST
-22.69
FIXED COST Description
Unit
Land
Perennial
Crop
To t a l
NET
Your
Estimate
21.52
Interest - OC Borrowed
To t a l
T
Too ttaal l
Acre
FIXED
of
PROJECTED
To t a l
12.00
17.80
Acre
Cost
ALL
29.80
Cost
RETURNS
52.49
"
-52.49
Information presented is prepared sololy 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 collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
CIO.21
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
DATE
STAGE
O
F
RODUCTION
onBBBnoa_.c
TYPE
OF
PRODUCT NAHE
NUMBER
OF
UNITS
PROD
HEIGHT
PER
HEAD
B-124KC10)
CASH LANDLORD BREAK
NON- SHARE EVEN
CASH
PROD.
3B--t-aC{--tOCtCLiS
-HARNING- NO VALID RECEIPTS RECORDS
D AT E
S TA G E
O
F
PRODUCTION
04/15/90 PREHARVEST
04/21/90 PREHARVEST
04/21/90 PREHARVEST
04/21/90 PREHARVEST
09/30/90
09/30/90
TYPE
OF
INPUT NAME
NUMBER CASH FIXED LANDLORD
OF NON- OR SHARE
U N I T S C A S H VA R I .
INPUT
E
G
E
E
K
L
HERBICIDE PASTURE2
FERTILIZER APPL.
NITROGEN FERT
PHOSPHORUS FERT
LAND - CASH RENT PASTURE
COASTAL BERMUDA
1.0000
1.0000
50.0000
20.0000
1.0000
1.0000
.00
.00
.00
.00
.00
100.00
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 wore collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
CIO.22
CROP PRODUCTS REPORT
April 20, 1990
/
^
y
\
Crop Product Name
CORN
COTTON LINT
COTTONSEED
DEFICIENCY PMT. CORN
DEFICIENCY PMT. COTTON
DEFICIENCY PMT. OATS
DEFICIENCY PMT. SORGHUM
DEFICIENCY PMT. WHEAT
G R A Z I N G S E TA S I D E
HAY
H AY
SORGHUM
LOAN
COTTON
OATS
SM. GRAINS PAST.
SORGHUM
TARGET PRICE COTTON
WHEAT
Price
per
Unit
=====ss==
2.5300
.6000
100.0000
.2300
. 1500
.0000
.7100
.8900
164.9200
25.0000
25.0000
.6000
1.6000
10.0000
3.9500
.7500
3.1200
Unit
of
Mes.
=== =
bu.
lb.
ton
bu.
lb.
bu.
CWT.
BU.
acre
role
role
lb.
bu.
AUM
CWT.
lb.
BU.
Weight
per
Unit
============s
56.OOOO
1.OOOO
2000.0000
56.OOOO
1.0000
32.OOOO
100.0000
60.0000
.0000
1200.OOOO
1200.0000
1.OOOO
32.OOOO
1.OOOO
100.0000
1.oooo
60.0000
Cash
Flow
Row
=====
20
20
20
20
20
20
21
22
21
20
20
20
20
21
21
20
22
Information presented 1s prepared solely as a general guide and is not intended to recognize or predict tho costs
and returns from any one particular form or ranch oporation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
CIO.23
TRACTORS, IMPLEMENTS AND EQUIPMENT
APRIL 20, 1990
DESCRIPTION
FIRST NAME
QUALIFYING NAME
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR MI)
FUEL TYPE
REMAINING LIFE (HR OR MI)
FUEL CON. (UNIT/HR OR /MI)
ANNUAL USE (KR 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
($)
SALVAGE VALUE
(%)
CURRENT MARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
<$)
ON FARM HIRED LABOR
(HR)
OFF FARM PARTS & LABOR ($)
ON FARM OHNER LABOR (KR)
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 & M CALC. (U1,U1)
LEASE CALC. (HOUR.YEAR)
DESCRIPTION
FIRST NAME
QUALIFYING NAME
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING 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 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 HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR Ul
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
TRACTOR
TRACTOR
TRACTOR
100 HP
100
TRACTOR
TRACTOR
125 HP
TRACTOR
TRACTOR
150 HP
125
150
TRACTOR
TRACTOR
40 HP
IMPLEHENT
TRACTOR
75 HP
40
AKONIA APPL.
22.5FT
75
38
12000
1200
12000
12000
12000
DI
DI
DI
12000
12000
12000
DI
DI
12000
12000
1200
350
750
600
350
400
80
5
22.5
12000
72
42100
56400
44700
50800
13800
38
37900
1.1
1.1
49700
38
15300
25000
38
38
62660
10
22500
56400
.934
.6
10
1.4
.885
C
C
2
500
.029
.68
7
1.5
.92
400
.029
.68
12
1.5
.92
.029
.68
7
1.5
.92
.029
.68
7
1.5
.92
.029
.68
7
1.5
.92
C
2
C
1
C
2
C
2
C
2
IMPLEMENT
IMPLEMENT
BEDDER
6 ROH
104
IHPLEHENT
IHPLEMENT
CHISEL
14 FT
CHISEL
6 ROH
75
105
IMPLEMENT
CULTIVATOR
19 FT
DISK
12 FT
2000
2000
2000
2000
100
80
2000
2000
2000
2000
2000
2000
2000
2000
80
4.5
200
4.5
200
8
19
80
100
8
80
6
1.1
1.2
200
4.5
14
60
5
1.1
1.2
3600
3000
80
6
1.1
1.2
4500
200
5
12
83
5
1.1
1.2
4500
6000
3600
3000
4500
4500
6000
200
200
200
200
200
80
.364
.6
15
1.3
.885
D
C
1
200
.364
.6
10
1.3
.885
D
C
1
200
.364
.6
10
1.3
.885
D
C
1
100
.364
.6
20
1.3
.885
C
C
2
200
.364
.6
10
1.3
.885
D
C
1
19.8
19.8
80
6
1.1
1.2
115
IMPLEMENT
CULTIVATOR
6 ROH
1.1
1.2
5200
10
4680
.364
.6
10
1.3
.885
C
C
2
19.8
y**K
Information presented is prepared solely as a general guide and Is not intended to recognize or predict the costs
and roturns 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 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 .
CIO.24
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 /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
($)
SALVAGE VALUE
(%)
CURRENT MARKET VALUE
($)
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 HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(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
($)
SALVAGE VALUE
(X)
CURRENT MARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
<$)
ANNUAL INSURANCE
($)
ON FARM HIRED LABOR
(HR)
OFF FARM PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & M CALC. (#1,#2)
LEASE CALC. (HOUR.YEAR)
IMPLEMENT
IMPLEMENT
IHPLEMENT
IMPLEHENT
IMPLEMENT
DISK
18 FT
DISK
19 FT
80
DISK
25 FT
DRILL
13.3 FT
85
140
46
IMPLEHENT
DRILL
20 FT
DRILL
8 FT
75
30
2000
2000
2000
1000
1000
1000
2000
2000
2000
1000
1000
1000
200
5
18
83
10
1.1
1.2
200
5
19
83
88
4
8000
200
5
25
83
5
1.1
1.2
10000
10
9000
88
4
20
72
15
1.1
1.2
88
4
8
72
5
1.1
1.2
5500
4000
5500
4000
120
120
88
.777
.6
11
1.4
.885
D
C
1
88
.777
.6
11
1.4
.885
D
C
1
8000
1.1
1.2
10000
10000
400
200
200
.364
.6
10
1.3
.885
D
C
1
200
.364
.6
10
1.3
.885
D
C
1
IHPLEHENT
DRILL NOTILL
13.3FT
50
.364
.6
10
1.3
.885
C
C
2
IMPLEMENT
IMPLEMENT
FERT. SPREADER
19 FT
FERT. SPREADER
6 ROH
20
21
13.3
72
1.1
1.2
5800
10
5220
.777
.6
10
1.4
.885
C
C
2
IMPLEMENT
IMPLEHENT
IMPLIEMENT
LISTER/BEDDER
19 FT
NOTILL DRILL
13.3FT
115
NOTILL PLANTER
19FT
1000
1200
1200
2000
46
46
2000
2000
1000
1200
1200
2000
2000
2000
88
4
80
5
80
5
19.0
19.8
150
4
72
80
4.5
19
80
72
150
4.5
19
60
1.1
1.2
1.1
1.2
4000
4000
1.1
1.1
1.1
1.1
12500
12600
4000
3600
10
10
11250
11350
.364
.6
10
1.3
.885
C
C
2
.777
.6
10
1.4
.885
C
C
2
.777
.6
8
1.4
.885
C
C
2
13.3
72
1.1
1.1
12500
10
11250
72
1.1
1.2
1
100
1
10
13.3
150
.777
.6
10
1.4
.885
C
C
2
.934
1
10
1.4
1
C
C
2
80
.934
1
15
1.4
1
C
C
1
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 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 o r v l 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 .
CIO.25
DESCRIPTION
IHPLEHENT
IHPLEHENT
IMPLEMENT
IMPLEHENT
IHPLEMENT
IMPLEMENT
xaaaaaaaaaaax
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 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
($)
SALVAGE VALUE
<%)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARM HIRED LABOR
(HR)
OFF FARM PARTS & LABOR ( $ )
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
C A P A C I T Y ( D E F. , C A L C . )
F U E L U S E ( D E F. , C A L C . )
R & M CALC. (U1,U1)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
FIRST NAHE
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
(AC/HR)
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
U)
CURRENT MARKET VALUE
($)
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 MI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
C A P A C I T Y ( D E F. , C A L C . )
F U E L U S E ( D E F. , C A L C . )
R & M CALC. (#1,#2)
LEASE CALC. (HOUR.YEAR)
PLANTER
19 FT
46
1200
PLANTER
6 ROH
50
1200
ROLLER
19 FT
30
2000
ROLLER
6 ROH
30
2000
SHREDDER
4 ROH
40
2000
SHREDDER
6 ROH
60
2000
1200
1200
2000
2000
2000
2000
100
4.5
19
60
120
4.5
19.8
60
7
1.1
1.2
4500
50
6
19
80
100
6
19.8
80
12
1.1
1.2
1500
200
5
13.3
80
10
1.1
1.2
4500
200
5
20.
80
10
1.1
1.2
8500
1500
4500
8500
1.1
1.2
6300
10
5670
.777
.6
10
1.4
.885
C
C
2
IHPLEMENT
4500
1.1
1.2
1250
10
1125
250
100
125
125
120
100
.364
.6
20
1.3
.885
D
C
1
200
.484
.6
10
1.3
.885
D
C
1
200
.484
.6
10
1.3
.885
D
C
1
.777
.364
.6
10
1.4
.6
10
1.3
.885
.885
D
C
1
C
C
2
IMPLEHENT
IHPLEHENT
IMPLEMENT
IMPLEMENT
EQUIPMENT
DSDEasBSBBnensas beimaaaaooBiBSBBSB
SPRAYER
19 FT
SPRAYER
25 FT
SPRAYER
6 ROH
1200
25
30
1200
1200
2000
1200
10
1200
1200
1200
2000
1200
10
150
4
19
67
120
4
25
65
80
4
150
5
28
65
160
5
19
65
1
1.1
1.2
1.1
1.2
2800
2700
1.2
1.1
1.1
10
10
1500
1200
1.1
1.1
1000
2520
2430
10
10
30
30
19.8
67
7
1.1
1500
SPRAYER 3-PT
28FT
1080
SPRAYER TR-MT
19FT
30
9006
300
.777
.6
8
1.4
.885
C
C
2
.777
.6
8
1.4
.6
15
1.4
.885
C
C
2
.885
D
C
1
.777
.6
10
1.4
.885
C
C
2
.777
.6
6
1.4
.885
C
C
2
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 wore collected and doveloped 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 .
CIO.26
500
500
10
80
.777
BALE HOVER
ROUND
1
DESCRIPTION
FIRST NAHE
QUALIFYING NAME
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE* (HR OR MI)
FUEL CON. (UNIT/HR OR /MI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYMENT
<$)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARM HIRED LABOR
(HR)
OFF FARM PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR.YEAR)
DESCRIPTION
EQUIPHENT
EQUIPMENT
EQUIPMENT
EQUIPHENT
EQUIPHENT
MILK COOLER
EQUIPMENT
FEED MILL
FEEDING FLOOR
GRINDER/HIXER
HAY RACKS
10
10
30
20
10
10
10
10
30
20
10
10
1
1
1
1
1
1
12500
15364
7000
6000
4500
2750
12500
15364
7000
6000
4500
2750
62.5
154
26
1
100
300
225
5.5
1
1
1
1
16
EQUIPHENT
10
EQUIPMENT
EQUIPHENT
EQUIPMENT
SSSCS8BE
FIRST NAHE
QUALIFYING NAHE
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
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT MARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARM HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR 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)
EQUIPHENT
EQUIPMENT
EQUIPMENT
HAY RINGS
7
HOG FEEDERS
HOG HATERER
4
6
5
10
10
10
4
6
5
10
10
10
1
1
1
1
1
1
455
600
60
9400
6500
455
600
60
9400
6500
24900
20
24900
10
60
18.8
3.25
124.5
1
1
1
1
1
MANURE SYSTEM MECHANICAL FEEDR
Information presented is prepared solely as a general guide and is not intended to recognize or predict the cost!
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.
CIO.27
HILKERS
DESCRIPTION
EQUIPMENT
EQUIPMENT
EQUIPMENT
EQUIPMENT
ZBBDBOCBBBBS
FIRST NAME
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 MI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( X )
CURRENT MARKET VALUE ($)
L E A S E PAY M E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARM HIRED LABOR (HR)
OFF FARM PARTS & LABOR ($)
ON FARM OHNER LABOR (HR)
ANNUAL USE BASE (HR OR MI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR Ul
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY
(DEF.,CALC.)
FUEL USE
(DEF.,CALC.)
R & H CALC.
(#1,#2)
LEASE CALC.
(HOUR.YEAR)
DESCRIPTION
aaaaaaaaaa
FIRST NAME
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /MI)
ANNUAL USE (HR OR MI)
SPEED
(MI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( X )
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 Ul
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)
EQUIPMENT
EQUIPHENT
aBnooaaaessncoan
___s-_s-___i-_:«_»___s_.__i b_ _B__r.a__.__.
LKING STALLS
MINERAL FEEDER
SELF FEEDER
STOCK TRAILER
HATER PIPE
HATER SYSTEM
10
10
5
10
10
20
10
10
5
10
10
20
1
1
1
1
1
1
14085
20
14085
84
300
8500
25
4500
84
300
8500
25
4500
70.42
.84
.5
1
7.5
2
1
100.
1.00
.1
1
180
1
EQUIPMENT
EQUIPMENT
EQUIPHENT
I B B S B B B B W B B B B B OI H g a g B a t t H B - I B a i B B B Et a a a a a a a a a a a a a u
HATER SYSTEM
300 FT
HATER SYSTEM
DAIRY
HATER HELL
20
10
25
20
10
25
1
1
1
3600
3850
3600
3850
3100
5
3100
180
19.25
1
1
100.
1
1
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 collected and developed by
staff members of tho Texas Agricultural Extension service and approved for publication.
CIO.28
1
OPERATING INPUT RESOURCES
April 20, 1990
Operating Input
2-4-D
ADMINISTRATIVE
ADVERTISING
ARSENIC ACID
ASSESSMENT
ATRAZINE
BIDRIN
BLADEX
BOAR FEED
BREEDING
BUY COMMISSION
CALF STARTER
CAP. RETENTION
CAPAROL
CHECKOFF
CLEANING
COASTAL PASTURE
CONCENTRATES
CREEP FEED
CYGON
DEATH LOSS (2%)
DESICCANT
DESICCANT CHEM.
DIMETHIOATE
DIPEL
DUAL
ELECTRICITY
ETHYL PARATHION
FEEDER PIG
FERT. 25-15-0
FUNDAL
FUNGICIDE
FURADAN
GALECRON
GEN FM OVERHEAD
GIN, BAG, TIES
GIN, BAG, TIES
GRAIN MIX
GUTHION
HAY
HAY
HAY
HEIFER FEED
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HOG FEED
IMIDAN
INSECTICIDE
INSECTICIDE
INSECTICIDE
HERB.
CHARGES
MILK
MILK
HERB
INSECT.
HERB.
DAIRY
STOCKER
DAIRY
MILK
HERB
POULTRY
INSECT
HERB
INSECT.
INSECT.
WHEAT
INSC
COTTON
COTTONBV
INSECT.
DAIRY
STOCKER
DAIRY
CORN
PASTURE
PASTURE2
WHEAT
INSECT.
COTTON
PARA
WHEAT
Price
per
Unit
2.25
.02
.15
10.50
.25
2.31
8.75
2.50
.0882
35
4.00
.153
. 15
6.25
1.00
250
22.69
9.20
8.50
.22
70.00
1.97
3.25
2.06
9.00
5.71
.06
2.05
.70
.09
18.75
10.00
1 .36
1.67
1.00
2.75
.09
.0365
2.81
25.00
33.86
1.50
.0365
2.31
5.00
4.42
17.00
.0883
2.55
21.52
2.00
3.50
Unit
of
Measure
Cash
Flow
Row
qt.
cwt.
cwt.
gal .
cwt.
qt.
lb.
pint
lb.
head
cwt.
lb.
cwt.
lb.
head
each
acre
cwt.
cwt.
oz.
cwt.
pint
pt.
pint
lb.
pint
kwh.
lb.
lb.
lbs.
lb.
acre
lb.
appl
$
cwt.
lb.
lb.
pint
rol 1
roll
bale
lb.
qt.
pint
qt.
acre
lb.
lb.
acre
appl
appl
45
55
55
45
55
45
45
45
47
48
55
47
55
45
55
42
52
47
47
45
46
45
45
45
45
45
50
45
46
44
45
45
45
45
55
55
55
47
45
47
47
47
47
45
45
45
45
47
45
45
45
45
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
staff members of the Texas Agricultural Extension service and approved for publication.
CIO.29
Operating Input
================
INSURANCE PREM.
INSURANCE PREM.
LARVIN
LASSO
LP GAS
MARKETING
METHYL PARATHION
MGMT. RECORDS
MILK REPLACER
MILOCEP
MILOGUARD
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MSMA
NITROGEN
NITROGEN
NITROGEN (ANHY)
NITROGEN-LIQUID
PARAQUAT
PASTURE
PASTURE, NATIVE
PEPTOIL
PHOSPHORUS
PIG STARTER
POTASSIUM
PROT. SUPPLEMENT
PYDRIN COTTON
PYDRIN SORGHUM
RANGE CUBES
RHONOX
ROUNDUP
SALES COMMISSION
SALES COMMISSION
SALES COMMISSION
SALES COMMISSION
SALT AND MINERAL
SALT AND MINERAL
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED-FORAGE SORG
SETASIDE COSTS
SEVIN
SM. GRAINS PAST.
SOW FEED
SOW FEED
STOCKER CALVES
STOP CHARGE
SUPPLIES
SUPPLIES
SUPPLIES
SUPPLIES
SUPPLIES
SUPPLIES
TEMIK
TREFLAN
UTILITIES
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
WATER
========
CONBROIL
POULTRY
INSECT.
HERB
CALF
INSECT.
DAIRY
HERB
HERB.
CALF
DAIRY
FEEDER
HOGS
HERB.
FERT
TOPDRESS
FERT
FERT
HERB
DAIRY
HERB
FERT
FERT
INSECT.
INSECT.
HERB.
HERB
DAIRY
FEEDER
HOGS
STOCKER
STOCKER
CORN
COTTON
KLEIN.
OATS
RYEGRASS
SORGHUM
WHEAT
WHEATGRZ
WHEAT
INSECT.
DRY
WET
DAIRY
BROILERS
CONBROIL
CONPULL.
DAIRY
EGGS
PULLETS
INSC
HERB
DAIRY
DAIRY
HOGS
PIGS
SOWS
STOCKER
POULTRY
Price
per
Unit
========
.47
1.0
6.00
4.88
.78
.035
3.60
15.5
.62
21.05
2.50
8.00
15.0
20
.5
1.69
.20
.07
. 11
.26
48.70
48.75
5
7.20
.23
. 1023
. 11
10.0
12.75
2.50
. 10
2.30
100.0
8.50
1.00
2.00
.035
26.00
.26
.80
.60
5.50
3.25
.25
.80
.22
. 13
.20
50.27
1.95
95.92
.0883
.0917
94.00
7.50
600
.56
100
34.75
500
1050.
2.42
6.25
50.0
7.50
22.5
1.0
1.00
12.05
4.53
1.00
Unit
of
Measure
=======
hund
$
gal
qt.
gal.
dol.
lb.
head
lb.
gal.
qt.
head
$
head
head
pint
lb.
lb.
lb.
lb.
gal.
acre
acre
gal.
lb.
lb.
lb.
cwt.
pint
acre
lb.
pint
gal.
head
head
head
dol.
lb.
lb.
thou
lb.
lb.
bu.
lb.
lb.
lb.
lb.
lb.
acre
lb.
acre
lb.
lb.
cwt.
stop
$
hund
$
head
$
$
lb.
qt.
head
head
head
head
head
head
head
$
Cash
Flow
Row
====
54
54
45
45
50
55
45
55
47
45
45
55
55
55
55
45
44
44
44
44
45
52
52
45
44
47
44
47
45
45
47
45
45
55
55
55
55
47
47
43
43
43
43
43
43
43
43
43
55
45
47
47
47
46
55
55
55
55
55
55
55
45
45
50
48
48
48
48
48
48
50
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 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 .
CIO.30
AUTO OR TRUCK RESOURCES
APRIL 20, 1990
/0^\
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 /MI)
ANNUAL USE (HR OR HI)
SPEED
(MI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
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
14000
30
14000
14000
75
600
500
14000
Information presented is prepared solely as a general guide and is not intendod to recognize 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.
CIO.31
CUSTOM OPERATION RESOURCES
April 20, 1990
Custom Operation
CUST BALING/HAUL
CUSTOM BALING
CUSTOM DISK
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HAUL
CUSTOM HAUL
CUSTOM HAUL
CUSTOM HAUL
CUSTOM HAUL
CUSTOM SPRIGGING
DESICC. CUS.APPL
FERT/HERB APPL.
FERTILIZER APPL.
FERTILIZER APPL.
GRADING
HARVEST AND HAUL
HAULING
HERBICIDE APPL.
INSECTICIDE APPL
INSECTICIDE APPL
PICK & HAUL
PICK & HAUL
COAST
HAY
CORN
OATS
SORGHUM
WHEAT
CORN
HAY
OATS
SORGHUM
WHEAT
WHEAT
COTTON
SORGHUM
MILK
SORGHUM
COTTON
COTTONBV
Price
per
Unit
14
12
10
12.00
12.00
.45
11.00
.15
2
. 10
.20
. 15
37.50
2.00
2.50
2.50
2.50
1.85
.50
.58
2.75
2.50
2.75
.08
.10
Unit
of
Measure
Cash
Flow
Row
roll
roll
acre
acre
acre
cwt.
acre
cwt.
roll
bu.
cwt.
cwt.
acre
acre
acre
acre
acre
bale
cwt.
cwt.
acre
appl
appl
lb.
lb.
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
49
42
42
42
42
42
Information presented is prepared solely as a general guide and Is not intended to recognize or predict the eosts
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of tho Texas Agricultural Bxtonsion Service and approved for publication.
CIO.32
LABOR RESOURCES
APRIL 20, 1990
DESCRIPTION OTHER LABOR OTHER LABOR OTHER LABOR OTHER LABOR OTHER LABOR
FIRST NAHE HAND HOEING HIRED LABOR LIVESTOCK LABOR OPERATOR LABOR OPERATOR LABOR
QUALIFYING
NAHE
PICKUP
COST
OR
VA L U E
($/HR)
3.35
6.00
6.00
6.00
6.00
TOTAL HAGE BENEFITS (X)
LABOR
TYPE
(A.B)
A
A
A
B
B
/iP^\
Information presented is prepared solely as a general guide and is not intended to recognize or predict tho costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
s t a f f m e m b e r s o f t h e Te x a s A g r i c u l t u r a l E x t e n s i o n S e r v i c e a n d a p p r o v e d f o r p u b l i c a t i o n .
CIO.33
LIVESTOCK RESOURCES
APRIL 20, 1990
DESCRIPTION
FIRST NAHE
QUALIFYING NAME
REMAINING LIFE
(YR)
CURRENT HARKET VALUE
($>
SALVAGE VALUE
(X)
INSURANCE RATE
(X)
ANNUAL LEASE
($)
CALC OPTIONS
(R.L.P)
DESCRIPTION
LIVESTOCI(
LIVESTOCK
BEEF BULL
6
8
750
100
1.
2500
40
1.
LIVESTOCK
COOCOC
FIRST NAHE
QUALIFYING NAME
REMAINING LIFE
(YR)
CURRENT MARKET VALUE
($)
SALVAGE VALUE
(X)
INSURANCE RATE
(X)
ANNUAL LEASE
($)
CALC OPTIONS
(R.L.P)
BEEF COH
RAISED
LIVESTOCK
LIVESTOCK
BEEF HEIFER
RAISED
6
675
100
1
LIVESTOCK
S3C2SSSBSBBBB8
GILT
PURCHASE
2
180.00
.61
1
HORSE
15
800
LIVESTOCK
BOAR
PURCHASE
2
375
.5
1
LIVESTOCK
-BCSaOggBBB
REPL. HEIFER
CALF
6
675.00
100
1
REPL. HEIFER
YEARLING
6
1000
100
1
LIVESTOCK
LIVESTOCK
DAIRY BULL
5
1200
.6
1
LIVESTOCK
DAIRY COH
RAISED
4
1200
100
1
LIVESTOCK
3E
SOH
PURCHASE
3
180
85
1
SOH
RAISED
4
180
85
1
'-"^*\
Information presented is prepared solely as a general guldo and is not intended to recognize or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
s t a f f m e m b e r s o f t h o Te x a s A g r i c u l t u r a l E x t e n s i o n S e r v i c e a n d a p p r o v e d f o r p u b l i c a t i o n .
CIO.34
LAND RESOURCES
APRIL 20, 1990
JPN
LAND
DESCRIPTION
FIRST NAME
QUALIFYING NAME
MARKET VALUE
PROPERTY TAX
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
LAND
COASTAL PASTURE
($/AC)
($/AC)
(X)
(X)
($/AC)
( Y, N )
DESCRIPTION
FIRST NAME
QUALIFYING NAHE
HARKET VALUE (S/AC)
PROPERTY TAX ($/AC)
APPRECIATION RATE (X)
I N T E R E S T R AT E ( X )
ANNUAL LEASE ($/AC)
APP. CALCUATIONS (Y,N)
DESCRIPTION
FIRST NAME
QUALIFYING NAHE
. A R K E T VA L U E ( $ / A C )
P R O P E R T Y TA X ( $ / A C )
A P P R E C I AT I O N R AT E ( X )
I N T E R E S T R AT E ( X )
ANNUAL LEASE ($/AC)
A P P. C A L C U AT I O N S ( Y, N )
LAND
15
N
LAND
LAND
LAND RENT PASTURE, NATIVE
POULTRY
9375
12.
.0
N
LAND
LAND
CROPLAND LAND - CASH RENT LAND - CASH RENT LAND - CASH RENT LAND - CASH RENT
BLAKLAND
COTTON
PA S T U R E
SKGRAIN
650
1.00
10
N
LAND
LAND
4.00
N
60
N
LAND
12
N
LAND
LAND
SHARE RENT
CORN
166.97
SHARE RENT
COTTON
217.46
SHARE RENT
SORGHUH
115.15
SHARE RENT
HHEAT
94.42
33.33
25.00
33.33
33.33
N
N
N
N
LAND
SM. GRAINS PAST.
20.0
N
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 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 .
CIO.35
20
N