Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
DATE
STAGE
OF
PRODUCTION
05/14/90
06/14/90
07/14/90
08/14/90
09/14/90
DATE
09/20/89
11/15/89
02/15/90
03/10/90
03/10/90
03/10/90
03/10/90
03/15/90
03/15/90
05/13/90
05/13/90
08/15/90
TYPE
O
F
PROD.
saaa noswnsBssssBBBsaBaBi
A
A
A
A
A
STAGE
OF
PRODUCTION
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PRODUCT NAME
TYPE
O
F
INPUT
M
M
M
G
E
E
E
M
E
G
E
K
GRAZING
GRAZING
GRAZING
GRAZING
GRAZING
NUMBER
OF
UNITS
RGP
RGP
RGP
RGP
RGP
INPUT NAME
DISK
DISK
DISK
FERTILIZER APPL.
NITROGEN
PHOSPHORUS
POTASSIUM
DRILL
SEED-FORAGE SORG
FERTILIZER APPL.
NITROGEN
LAND CHARGE
B-1241(C14)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
1.0000
1.0000
1.0000
1.0000
1.0000
.0000
.0000
.0000
.0000
.0000
c
c
c
c
c
.00
.00
.00
.00
.00
Y
Y
Y
Y
Y
NUMBER CASH FIXED LANDLORD
OF NON- OR SHARE
U N I T S C A S H VA R I .
4 ROH
4 ROH
4 ROH
FERT
FERT
FERT
FERT
FORAGE
1.0000
1.0000
1.0000
1.0000
45.0000
40.0000
20.0000
1.0000
60.0000
1.0000
45.0000
1.0000
C
C
C
C
V
V
V
V
C
C
C
C
V
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
/'5^l\
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
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 .
C14.40
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
B-1241(C14)
BUFFLEGRASS ESTAB., DRYLAND, RIO GRANDE PLAIN
; Texas Coastal Bend District (14)
1990 Projected Costs and Returns per Acre
GROSS INCOME Description
-WARNING- No gross receipts
VARIABLE COST Description
PREHARVEST
BRUSH CLEARING !
SEED
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Quantity Unit $ / Unit
To t a l
Quantity Unit $ / Unit
To t a l
1.000 acre
4.000 lb.
Acre
Acre
0.866 Hour
75.000
5.000
5.252
Total PREHARVEST
Interest - OC Borrowed
Your
Estimate
75.00
20.00
3.87
1.08
4.55
104.49
96.525 Dol
Total VARIABLE COST
0. 120
11 .58
1 16 . 07
GROSS INCOME minus VARIABLE COST
- 11 6 . 0 7
FIXED COST Description
Unit
Machinery and Equipment
Land
Acre
Acre
Total FIXED Cost
To t a l
16.56
8.00
24.56
Total of ALL Cost
140.63
NET PROJECTED RETURNS
-140.63
jf^.
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.
C14.41
Projections for Planning Purposes Only
Not to be Used without Updating after April 20,
DATE
STAGE
TYPE
OF
OF
PRODUCTION
PRODUCT NAHE
NUMBER
OF
UNITS
PROD
1990.
B-1241(C14)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
-HARNING- NO VALID RECEIPTS RECORDS
D AT E
S TA G E
OF
PRODUCTION
TYPE
OF
INPUT NAME
NUMBER
O
F
INPUT
UNITS
CASH
NON
CASH
FIXED LANDLORD
OR
SHARE
VARI.
grga.iccBioa
01/15/90
01/15/90
02/15/90
03/10/90
03/15/90
03/20/90
04/10/90
04/10/90
04/10/90
04/15/90
05/15/90
12/31/90
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
M
G
M
M
M
H
E
H
M
M
M
K
PICKUP TRUCK 3/4 TON
BRUSH CLEARING
PICKUP TRUCK 3/4 TON
DISKING - TANDEH 6 ROH
PICKUP TRUCK 3/4 TON
DISKING - TANDEM 6 ROH
SEED
BUFFELGR
SEEDING BROADCST
CULTIPACK
PICKUP TRUCK 3/4 TON
PICKUP TRUCK 3/4 TON
PASTURE
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
4.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.00
c
V
c
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented is prepared sololy os a general guide and is not intended to recognize or predict the 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 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 .
C14.42
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
B-1241(C14)
BUFFLEGRASS PASTURE, DRYLAND - RIO GRANDE PLAIN
Texas Coastal Bend District (14)
1990 Projected Costs and Returns per Acre
GROSS INCOME Descript^op
GRAZING
!
'
Unit
Quantity
2.500
AUM
$ / Unit
10.0000
Total GROSS Income
VARIABLE COST Description
PREHARVEST
|
NITROGEN
J
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Your
Estimate
25.00
25.00
Unit
Quantity
40.000
0. 167
$ _/ U n i t
lb.
Acre
Acre
Hour
. 190
5.252
Total PREHARVEST
Interest
Interest
To t a l
To t a l
7.60
0.33
0.07
0.87
8.87
OC Borrowed
Positive Cash
5.369
-0.001
Dol .
Dol .
0.120
0.091
Total VARIABLE COST
9.52
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 $
3.80 per AUM of GRAZING
GROSS INCOME minus VARIABLE COST
15. 48
FIXED COST Description
Unit
Machinery and Equipment
Land
Perennial Crop
Acre
Acre
Acre
Total FIXED Cost
Break-Even Price, Total Cost $
0.64
0.00
To t a l
1, 24
8, 00
22, 08
31.33
16.33 per AUM of GRAZING
Total of ALL Cost
40. 84
NET PROJECTED RETURNS
■15. 84
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. These projections wore collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C14.43
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
DATE
STAGE
O
F
PRODUCTION
TYPE
OF
PRODUCT NAHE
NUMBER
OF
UNITS
PROD.
B-1241(C14)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
inccn cue
10/15/90 GRAZING
D AT E
S TA G E
OF
PRODUCTION
02/15/90 PREHARVEST
02/15/90 PREHARVEST
04/15/90 PREHARVEST
06/15/90 PREHARVEST
08/15/90 PREHARVEST
10/15/90
10/15/90
10/15/90 PREHARVEST
GRAZING
TYPE
O
F
INPUT
NAME
NUMBER
OF
INPUT
H
E
H
H
H
K
L
M
.oooo
2.5000
UNITS
CASH FIXED LANDLORD
NON
O
R
SHARE
CASH VARI.
DaoaBaBCttacas
PICKUP TRUCK
NITROGEN
PICKUP TRUCK
PICKUP TRUCK
PICKUP TRUCK
PASTURE
BUFFLE GRASS
PICKUP TRUCK
3/4 TON
FERT
3/4 TON
3/4 TON
3/4 TON
3/4 TON
1.0000
40.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.00
BDOS3
C
V
F
F
.00
.00
.00
.00
.00
.00
.00
.00
Information prosontod is prepared solely as a general guide and Is not intended to recognize or predict the costs
ond roturns from any one particular farm or ranch operation. Those projoctions were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C14.44
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
B-1241(C14)
COASTAL BERMUDA ESTABLISHMENT - RIO GRANDE PLAIN
Te x a s C o a s t a l B e n d D i s t r i c t
1990 Projected Costs and Returns per Acre
GROSS INCOME Description
- WA R N I N G - N o g r o s s r e c e i p t s
VA R I A B L E C O S T D e s c r i p t i o n
PREHARVEST
CUSTOM SPRIGGING
NITROGEN
PHOSPHORUS
FERTILIZER APPL.
Fuel & Lube - Machi n e r y
R e p a i r s - M a c h i nery
Labor
M a c h i nery
Unit
$ / Unit
To t a l
•Unit
$ / Unit
To t a l
Quantity
Quantity
1.000
90.000
40.000
1 .000
1.654
acre
lb.
lb.
acre
Acre
Acre
Hour
36.000
. 190
.240
2.750
5.251
Total PREHARVEST
Interest - OC Borrowed
Your
Est imate
36.00
17. 10
9.60
2.75
7. 13
2.71
8.68
83.97
32.742
Dol .
Total VARIABLE COST
0. 120
3.93
87.90
GROSS INCOME minus VARIABLE COST
-87.90
FIXED COST Description
Unit
====
Acre
Acre
Machinery and Equipment
Land
To t a l F I X E D C o s t
To t a l
===========
34.21
8.00
42.21
To t a l o f A L L C o s t
130.11
NET PROJECTED RETURNS
-130.11
Information presented is prepared solely as a general guide and is not intended to recognize ir 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 o r a t i o n . T h e s e p r o j e c t i o n s w o r e c o l l e c t ! 3 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 .
C14.45
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
DATE
STAGE
TYPE
OF
O
F
PRODUCTION
onnoaass oosooe
PRODUCT NAHE
NUMBER
OF
UNITS
PROD.
ppsaa
B-1241(C14)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
-HARNING- NO VALID RECEIPTS RECORDS
D AT E
S TA G E
O
F
PRODUCTION
04/16/90 PREHARVEST
06/16/90 PREHARVEST
06/16/90 PREHARVEST
07/16/90 PREHARVEST
08/06/90 PREHARVEST
08/11/90 PREHARVEST
08/16/90 PREHARVEST
08/16/90 PREHARVEST
08/21/90 PREHARVEST
08/21/90 PREHARVEST
08/21/90 PREHARVEST
12/15/90
TYPE
INPUT NAHE
NUMBER
O
F
OF
INPUT
H
H
H
M
M
M
G
M
E
E
G
K
UNITS
SHRED STALKS
SHRED STALKS
PICKUP TRUCK 3/4 TON
SHRED STALKS
SHRED STALKS
PLOHING
6
FT
CUSTOH SPRIGGING
DISKING - TANDEM 6 ROH
NITROGEN FERT
PHOSPHORUS FERT
FERTILIZER APPL.
PASTURE
1.0000
1.0000
5.0000
1.0000
1.0000
1.0000
1.0000
1.0000
90.0000
40.0000
1.0000
1.0000
CASH
NON
CASH
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
C
C
V
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
A^^.
Information presented is prepared sololy as a general guide and Is not intended to recognize 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 .
C14.46
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
B-1241(C14)
COASTAL BERMUDA PASTURE, DRYLAND-RIO GRANDE PLAIN
Texas Coastal Bend District (14)
1990 Projected Costs and Returns per Acre
GROSS INCOME Description
Quantity Unit
GRAZING
6.000 AUM
$ / Unit
10.0000
60. 00
Total GROSS Income
VARIABLE COST Description
PREHARVEST
NITROGEN
PHOSPHORUS
FERTILIZER APPL.
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
60.00
Quantity
sssssssss:
90.000
30.000
1.000
0.167
Unit
$ / Unit
s s :: =:= = = = s s s
lb.
lb.
acre
Acre
Acre
Hour
. 190
.240
2.750
ssss
5.252
17.10
7.20
2.75
0.33
0.07
0.87
28.33
OC Borrowed
Positive Cash
22.191 Dol.
0.724 Dol.
0. 120
0.053
Total VARIABLE COST
66
04
31.03
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
S 5.17 per AUM of GRAZING
GROSS INCOME minus VARIABLE COST
28 97
FIXED COST Description
Unit
Machinery and Equipment
Land
Perennial Crop
Acre
Acre
Acre
Total FIXED Cost
Break-Even Price, Total Cost $
To t a l
sssssssssss
Total PREHARVEST
Interest
Interest
Your
Estimate
To t a l
To t a l
1. 25
8. 0 0
20. 46
29.70
10.12 per AUM of GRAZING
Total of ALL Cost
60. 73
NET PROJECTED RETURNS
-0. 73
j g # ^
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
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 .
C14.47
Projections for Planning Purposes Only
Not to be Used without Updating after April 20,
DATE
STAGE
TYPE
OF
O
F
'RODUCTION
psna n nam:
NUMBER
OF
UNITS
PROD.
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
cnancnaa auuas
01/31/90 GRAZING
D AT E
PRODUCT NAME
B-1241(C14)
1990.
S TA G E
OF
PRODUCTION
04/15/89 PREHARVEST
04/15/89 PREHARVEST
04/15/89 PREHARVEST
06/15/89 PREHARVEST
01/31/90 HARVEST
01/31/90
GRAZING
TYPE
OF
INPUT NAME
NUMBER
O
F
INPUT
E
E
G
M
K
L
.oooo
6.0000
UNITS
NITROGEN FERT
PHOSPHORUS FERT
FERTILIZER APPL.
PICKUP TRUCK 3/4 TON
PASTURE
COASTAL BERMUDA
90.0000
30.0000
1.0000
5.0000
1.0000
1.0000
CASH
NON
CASH
C
C
C
.00
FIXED LANDLORD
O
R
SHARE
VARI.
V
V
V
F
F
.00
.00
.00
.00
.00
.00
information presented is prepared solely as a general guide and is not intended to recognize or predict the costs
and returns from any one particular farm or ranch operation. Those projections wore collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C14.48
z*5*^.
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
B-124KC14)
KLEINGRASS ESTABLISHMENT, DRYLAND
Texas Coastaal Bend District (14)-R1o Grande Plain
1990 Projected Costs and Returns per Acre
/Ifp*\
GROSS INCOME Description
sssssss
Quantity Unit
GRAZING
$ / Unit
1.000 AUM
10.0000
Total GROSS Income
VARIABLE COST Description
Quant i ty
Unit
1.000
90.000
30.000
1.000
1.566
45.654
$
/
lb.
lb.
lb.
lb.
Acre
Acre
Hour
Dol .
Unit
10.000
.190
.240
6.500
5.250
0.120
Total VARIABLE COST
$
To t a l
10.00
17.10
7.20
6.50
5.31
1. 14
8.22
5.48
6 0 . 9 5 p e r AUM of GRAZING
GROSS INCOME minus VARIABLE COST
-50.96
Unit
Acre
Acre
Total FIXED Cost
B r e a k - E v e n P r i c e , To t a l C o s t $
10.00
60.96
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 tt
Machinery and Equipment
Land
Your
Estimate
10.00
SEED
NITROGEN
PHOSPHORUS
2,4D AMINE
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Interest - OC Borrowed
FIXED COST Description
To t a l
To t a l
19.73
8.00
27.73
8 . 6 8 p e r A U II f o f G R HZ ING
Total of ALL Cost
88.69
NET PROJECTED RETURNS
-78.69
Jy*\
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 oporation. Those projections wore collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C14.49
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
DATE
STAGE
OF
PRODUCTION
iccBsacacs
TYPE
O
F
PROD.
NUMBER
O
F
UNITS
1.0000
GRAZING
STAGE
OF
PRODUCTION
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
oci aa doc
12/20/90
DATE
PRODUCT NAME
TYPE
O
F
INPUT
INPUT NAME
H
M
M
M
E
E
E
E
M
K
CHISEL
CULTIVATE
CULTIVATE
CULTIVATE
SEED
NITROGEN
PHOSPHORUS
2,4D AHINE
PICKUP TRUCK
CASH-RENT
.00
.0000
NUMBER CASH FIXED LANDLORD
OF NON- OR SHARE
UNITS CASH VARI.
bbbbo
02/10/90
02/15/90
02/20/90
02/20/90
03/05/90
03/10/90
03/10/90
03/10/90
06/30/90
12/31/90
B-124KC14)
ROLLING
ROLLING
6 ROH
KLEIN.
FERT
FERT
3/4 TON
KLEINGR.
1.0000
1.0000
1.0000
1.0000
1.0000
90.0000
30.0000
1.0000
20.0000
1.0000
aaaaaaaa
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented is prepared sololy as a general guide and is not intended to recognize or predict tho costs
ond 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 .
C14.50
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
B-124KC14)
KLEINGRASS PASTURE, DRYLAND
Texas Coastal Bend District (14)-Rio Grande Plain
1990 Projected Costs and Returns per Acre
GROSS INCOME Description
GRAZING
Quantity Unit
7.000 AUM
$ / Unit
10.0000
Total GROSS Income
VARIABLE COST Description
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Interest - Positive Cash
Your
Est imate
70.00
70.00
Quant i ty
Unit $ / Unit
Acre
Acre
0.438 Hour
-36.643 Dol.
5.250
0.053
Total VARIABLE COST
To t a l
1 .04
0.33
2.30
-1 .92
1 .74
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 S
0.24 per AUM of GRAZING
GROSS INCOME minus VARIABLE COST
68.26
FIXED COST Description
Unit
Machinery and Equipment
Land
Perennial Crop
Acre
Acre
Acre
To t a l F I X E D C o s t
B r e a k - E v e n P r i c e . To t a l C o s t S
To t a l
To t a l
4.55
8.00
12.41
24.96
3.81 per AUM of GRAZING
To t a l o f A L L C o s t
26.70
NET PROJECTED RETURNS
43.30
r
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 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 i c e a n d a p p r o v e d f o r p u b l i c a t i o n .
C14.51
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
PRODUCT NAHE
NUMBER
OF
UNITS
naonaaa
03/14/90
04/14/90
05/14/90
06/14/90
07/14/90
08/14/90
09/14/90
DATE
06/30/90
07/15/90
12/31/90
12/31/90
A
A
A
A
A
A
STAGE
OF
PRODUCTION
TYPE
OF
INPUT
M
M
K
L
GRAZING
GRAZING
GRAZING
GRAZING
GRAZING
GRAZING
GRAZING
PICKUP TRUCK
SHRED STALKS
CASH-RENT
KLEINGRASS
CASH LANDLORD BREAK
NON- SHARE EVEN
CASH
PROD.
aaaaa ss
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
INPUT NAME
HEIGHT
PER
HEAD
B-1241(C14)
.0000
.0000
.0000
.0000
.0000
.0000
.0000
.00
.00
.00
.00
.00
.00
.00
CASH FIXED LANDLORD
NON- OR SHARE
CASH VARI.
3/4 TON
KLEINGR.
RGP
.00
.00
.00
.00
/■"^v
Information presented is prepared solely as a genoral 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 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 .
C14.52
CROP PRODUCTS REPORT
April 20. 1990
Crop Product Name
CORN
COTTON LINT
COTTONSEED
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
FLAX
GRAZING
GRAZING
HAY
HAY
HAY
HAY
KLEINGRASS SEED
PEANUTS
RICE 1ST CROP
RICE 2ND CROP
RICE ENHANCEMENT
RICE SUBSIDY
SORGHUM
SOYBEANS
WATERMELON
WHEAT
CORN
COTTON
SORGHUM
WHEAT
RGP
ALFALFA
COASTAL
SORGHUM
LOAN
LOAN
WINTER
Pr i ce
per
Unit
2 5300
6200
110 OOOO
2300
1500
7100
8900
3 4000
10 OOOO
12 OOOO
2 OOOO
9 0 OOOO
6 0 OOOO
5 0 OOOO
5 7500
27 OOOO
6 5000
6 5000
5000
4 0600
4 0500
7 OOOO
6 5000
3 1900
Unit
of
Mes.
bu.
lb.
ton
bu.
lb.
cwt.
bu.
bu.
AUM
AUM
bale
ton
ton
ton
lb.
cwt.
cwt.
cwt.
cwt.
cwt.
cwt.
bu.
cwt.
bu.
Information presented is prepared solely as a general guide and
and returns from any one particular farm or ranch operation. Tr
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 t
C14.53
Cash
Flow
Row
Weight
per
Unit
56
1
2000
56
1
100
60
60
60
2000
2000
2000
1
100
100
100
100
100
100
60
100
60
OOOO
OOOO
OOOO
OOOO
OOOO
OOOO
OOOO
oooo
oooo
oooo
oooo
oooo
oooo
oooo
oooo
oooo
oooo
oooo
oooo
oooo
oooo
oooo
oooo
oooo
20
20
20
20
20
21
21
22
22
22
20
20
20
20
20
20
20
20
20
20
21
20
22
21
tot intended to recognize or
projections were collected
/ed for publication.
i ct tho cost s
ivoloped by
TRACTORS, IMPLEMENTS AND EQUIPMENT
APRIL 20, 1990
DESCRIPTION
TRACTOR
TRACTOR
ago enact b net
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 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. (U1.U1)
LEASE CALC. (HOUR.YEAR)
DESCRIPTION
FIRST NAHE
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 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 FARM 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 & H CALC. (#1,#2)
LEASE CALC. (HOUR.YEAR)
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
100 HP
100
12000
DI
12000
TRACTOR
125 HP
125
12000
DI
12000
TRACTOR
150 HP
150
12000
DI
12000
TRACTOR
180 HP
180
12000
DI
12000
TRACTOR
225 HP
225
12000
DI
12000
TRACTOR
40 HP
40
12000
DI
12000
350
400
400
525
300
350
42100
38
37900
49700
38
44700
56400
38
50800
67000
38
60300
90800
38
81700
15300
38
13800
.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
TRACTOR
SELF PROPELLED
IMPLEMENT
IMPLEMENT
IMPLEMENT
IMPLEMENT
TRACTOR
75 HP
75
12000
DI
12000
COMBINE
RICE
90
2000
DI
2000
BEDDER
13.5 FT
75
2000
BEDDER
18 FT
75
2000
BEDDER
20 FT
115
2000
BEDDER
25 FT
144
2000
2000
2000
2000
2000
400
225
1.5
16
67
150
4.5
13.5
80
100
4.5
18
80
100
4.5
20
80
130
4.5
25.3
80
1.0
1.25
62788
54360
1.1
1.2
2645
10
2358
1.1
1.2 1725
10
1380
1.1
1.2
3335
10
2933
1.1
1.2
4200
10
3670
.23
.64
6
1.4
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
25000
38
22500
029
.68
7
1.5
.92
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 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 o n d a p p r o v e d f o r p u b l i c a t i o n .
C14.54
DESCRIPTION
IMPLEMENT
^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
(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 FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR MI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & M CALC. (#1,#2)
LEASE CALC. (HOUR.YEAR)
DESCRIPTION
r'lRST NAME
QUALIFYING NAME
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT 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. (U1,U1)
LEASE CALC. (HOUR.YEAR)
IMPLEHENT
IMPLEMENT
BLADE BROADCAST SEEDER
DOZER
IMPLEMENT
CHISEL
20 FT
COMBINE
PEANUT
2500
35
50
80
30
1000
2000
2000
2000
2000
2500
1000
2000
2000
2000
2000
200
5.0
50
4
30.
67
50
4.5
12
80
50
4.5
20
80
100
2.5
6.3
60
100
5
10
80
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
10
10
2875
5405
1.1
1.2
: 2694
2070
16
1955
1840
16
14375
2286
2530
4830
12650
1783
.168
.6
10
1.4
.885
D
C
2
.777
.6
7
1.4
.885
C
C
2
.364
.6
8
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.380
.64
10
1.4
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
i
8
80
4
1.1
1.2
IHPLEHENT
IHPLEHENT
CULTIVATOR
1 ROH
30
IHPLEMENT
CULTIVATOR
13.3 FT
IMPLEMENT
CULTIVATOR
20 FT
10
IMPLEMENT
10
CULTIVATOR
ROLLING
CULTIVATOR-36
FIELD
75
115
2000
2000
2000
50
110
2000
2000
2000
2000
2000
2000
2000
2000
150
5
60
5
60
3.5
80
100
4.8
36
82
1.1
1.2
1.1
1.2
1.1
1.2
5400
2933
9647
10
10
10
18.0
13.3
80
80
125
5
20
80
1.1
1.1
1.2
345
10
1.1
1.2
2990
4370
10
10
345
2760
3910
4800
2524
8562
.364
.364
.6
10
1.3
.6
10
1.3
.885
.885
.364
.6
10
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
1.2
C
C
2
C
C
2
25.3
80
12.7
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. 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 o n d a p p r o v e d f o r p u b l i c a t i o n .
I
50
IMPLEMENT
CULTIVATOR
25 FT
130
CULTIPACKER
2000
100
5
,
IMPLEMENT
CHISEL
12 FT
70
i
IMPLEHENT
C14.55
DESCRIPTION
IMPLEMENT
IMPLEMENT
ctacactaccB a uuocnn aa sxs
FIRST NAME
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 MARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARM HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & M CALC. (U1,U1)
LEASE CALC. (HOUR.YEAR)
DESCRIPTION
IMPLEHENT
I8CODCD CCC
IMPLEMENT
IMPLEMENT
IMPLEMENT
ansccaBBs
DIGGER
PEANUT
25
2500
DISK
4 ROH
40
2000
DISK
6 ROH
85
2000
DISK
8 ROH
106
2000
DISK
OFFSET
63
2000
DISK
TANDEM
60
2000
2500
2000
2000
2000
2000
2000
75
2.5
6.3
60
50
4.5
13.3
83
75
4.5
20
83
75
4.5
25.3
83
100
4.8
14
83
75
4.5
13.3
83
1.1
1.2
3795
10
3450
1.1
1.2
3680
10
3335
1.1
1.2
4485
10
4025
1.1
1.2
5600
10
5000
1.1
1.2
9660
10
8625
1.1
1.2
4370
10
3910
.222
.6
10
.1.4
.885
C
C
2
.364
.6
8
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.364
.6
8
1.3
.885
C
C
2
IMPLEMENT
IMPLEMENT
IMPLEMENT
IHPLEMENT
IMPLEMENT >^\
IMPLEMENT
cffrtrrtinnTTatanirfiriBiBtcfg? i
FIRST NAME
QUALIFYING NAME
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR MI)
FUEL CON. (UNIT/HR OR /MI)
ANNUAL USE (KR OR MI)
SPEED
(MI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT HARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARM HIRED LABOR
(HR)
OFF FARM PARTS & LABOR ($)
ON FARM OHNER LABOR (HR)
ANNUAL USE BASE (HR OR MI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & M CALC. (#1,#2)
LEASE CALC. (HOUR.YEAR)
DISK - TANDEM
2 ROH
DISK - TANDEM
22 FT
DISK - TANDEM
6 ROH
DRILL
10 FT
DRILL
11 FT
FERT. SPREADER
20 FT
30
100
90
2000
2000
2000
35
40
20
1000
1000
1200
2000
2000
2000
1000
1000
1200
100
4.5
6.0
83
150
4.5
22
83
100
4.5
20
83
50
4
11.
72
50
4
11.
72
80
5
1.1
1.2
1.1
1.2
1668
9400
1.1
1.2
1.1
1.2
1.1
1.2
10
10
8625
5054
5060
1438
8400
10
10
10
7705
4600
4543
1.1
1.2
1
100
1
.364
.6
8
1.3
.885
C
C
2
.364
.6
8
1.3
.885
C
C
2
.364
.6
8
1.3
.885
C
C
2
.777
.6
10
1.4
.885
C
C
2
.777
.6
10
1.4
.885
C
C
2
.934
1
10
1.4
1
C
C
2
Information presented Is prepared sololy as a general guide and Is not intended to recognize or predict the costs
and returns from any one particular farm or ranch operation. These projections wore collected and developed by
s t a f f m e m b e r s o f t h e Te x a s A g r i c u l t u r a l E x t e n s i o n S e r v i c e a n d a p p r o v e d f o r p u b l i c a t i o n .
C14.56
20.0
72
DESCRIPTION
FIRST NAME
QUALIFYING NAME
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR MI)
FUEL TYPE
REMAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR MI)
SPEED
(MI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT MARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARM HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & M CALC. (#1,#2>
LEASE CALC. (HOUR.YEAR)
DESCRIPTION
FIRST NAME
QUALIFYING NAME
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR MI)
FUEL TYPE
REMAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(*)
CURRENT 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 Ul
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
IMPLEHENT
IMPLEMENT
IHPLEHENT
FERT. SPREADER FIELD CULTIVATOR FIELD CULTIVATOR
8 ROH
29
FT
6
ROH
5
160
11 5
1200
2000
2000
1200
2000
130
5
IMPLEMENT
GRAIN CART
10
5000
IMPLEMENT
HARROHS HERB. APPLICATOR
20 FT
25
35
2500
1200
2000
5000
2500
1200
50
5
20
80
480
140
5.3
16
70
50
4
72
125
5
29
80
1.1
1.2
1.1
1.2
5000
8400
1.1
1.2
25.3
10
4500
7150
5175
8
60
16
1.1
1.2
1320
10
1320
.364
.6
8
1.3
.885
C
C
2
12
1
.364
.6
10
1.3
.885
D
C
2
5750
10
20.0
67
1.1
1.2
636
10
575
1.1
1.1
2070
.364
.6
10
1.3
.885
C
C
2
.934
.6
10
1.4
.885
C
C
2
10
1840
180
80
.934
1
15
1.4
1
C
C
1
.364
.6
10
1.3
.885
C
C
2
IMPLEMENT
IMPLEMENT
HERB.
i. APPLICATOR
LAND PLANE
IHPLEHENT
IMPLEHENT
MOLDBOARD PLOH
MOLDBOARD PLOH
6 FT
25 FT
5
IMPLEHENT
IMPLEMENT
PICKER HHEELS
PLANTER
13.5 FT
• 1200
100
50
2500
2000
2000
20
35
2000
1200
! 1200
2500
2000
2000
2000
1200
50
4
50
4.5
4.7
80
100
4.5
6
80
20
6
10
76
75
4.5
67
100
5.0
12
75
1.1
1.1
1.1
1.2
1.1
1.2
2050
8206
1.1
1.2
1.1
1.2
1.1
1.2
10
10
6325
7935
1955
7600
16
10
2760
1840
16
5750
7130
1783-
2530
.934
.6
10
1.4
.885
C
C
2
.168
.6
10
1.4
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.364
.6
8
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.777
.6
10
1.4
.885
C
C
2
25.3
80
I n f o r m a t i o n p r e s e n t e d i s p r e p a r e d s o l e l y. , o 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
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 .
C14.57
13.5
60
10
DESCRIPTION
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 (X)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT HARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARM HIRED LABOR
(HR)
OFF FARM PARTS & LABOR ($)
ON FARM OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC. )
R & H CALC. (U1,U1)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
saaaaaaaaz
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR MI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(MI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT MARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH 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. (Ul.Ul)
LEASE CALC. (HOUR,YEAR)
IMPLEHENT
IMPLEMENT
IMPLEMENT
IMPLEMENT
IMPLEMENT
IHPLEMENT
SSSSBSDQC
PLANTER
18 FT
40
1200
PLANTER
20 FT
50
1200
PLANTER
8 ROH
75
1200
PLANTER
PEANUT
35
1200
PLOH
LEVEE
100
2500
ROLLER
20 FT
35
2000
1200
1200
1200
1200
2500
2000
75
4.5
18
60
50
4.5
20
60
90
4.5
25.3
60
30
4.5
12.7
60
270
4.5
10
82
50
6
20
80
1.1
1.2
575
10
575
1.1
1.2
4600
10
4140
1.1
1.2
5750
10
5175
1.1
1.2
3795
10
3450
1.1
1.2
1839
10
1563
1.1
1.2
920
10
805
.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
.777
.6
10
1.4
.885
C
C
2
.364
.6
8
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
IMPLEMENT
IHPLEMENT
IHPLEMENT
IMPLEMENT
IMPLEMENT
agsBcaDCDoa'uue dbs
ROLLER
4 ROH
ROPE HICK
SHREDDER
13 FT
SPRAYER
13.5 FT
SPRAYER
20 FT
IMPLEMENT
SPRAYER
25 FT
25
10
40
2000
1000
2000
1200
30
10
1200
1200
2000
1000
2000
1200
1200
1200
50
6
145
5
13
80
70
4
80
20
8
19
80
65
100
4
20
67
135
4
25
67
1.1
1.2
805
10
690
1.1
1.1
500
10
400
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
5290
2070
2070
2070
10
10
10
10
4715
1955
1955
1955
.364
.6
12
1.3
.885
C
C
2
.777
.6
10
1.4
.885
C
C
2
.484
.6
8
1.3
.885
C
C
2
.777
.6
8
1.4
.885
C
C
2
.777
.6
8
1.4
.885
C
C
2
.777
.6
8
1.4
.885
C
C
2
13.3
30
13.5
Information presented is prepared solely as a general guide and is not intended to recognize or predict tho costs
ond returns 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 .
C14.58
DESCRIPTION
IMPLEMENT
IMPLEMENT
EQUIPHENT
EQUIPMENT
EQUIPMENT EQUIPMENT
BBaaascBBSs
QUALIFYING
r FIRST
NAME NAME
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REMAINING LIFE (HR OR MI)
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 FARH HIRED LABOR
(HR)
OFF FARM PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (U1,U1)
LEASE CALC. (HOUR.YEAR)
DESCRIPTION
•IRST NAME
QUALIFYING NAME
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR MI)
SPEED
(MI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE <$)
S A LVA G E VA L U E ( X )
CURRENT MARKET VALUE ($)
L E A S E PAY M E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARM HIRED UBOR (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)
SPRAYER
HERB.
30
2000
SHEEP MULCHER CATTLE EQUIPHENT
LEVEE BOX T-A
SCALE SQUEEZE CHUTE
130
2000
6
15
15
2000
2000
6
15
15
70
4
13
65
150
5.0
24
80
1
1
1
1.1
1.1
1438
10
1265
1.1
1.2
3500
16
3000
19
20
19
970
10
970
1200
.32
6.50
8.00
1
1
1
777
.6
10
1.4
885
C
C
2
EQUIPMENT
250
10
250
.364
.6
10
1.3
.885
C
C
2
EQUIPMENT
EQUIPMENT
pcaccaaBBBBoaaaa bka a a a a a a m a u u L i a a a
EQUIPMENT
EQUIPMENT
STOCK SPRAYER
STOCK TRAILER
SUPPL. FEEDER
TACK
VET. EQUIPMENT
7
10
10
10
15
7
10
10
10
15
1
1
1
1
1
400
10
400
3000
150
350
3000
150
500
10
500
.71
30.00
2.25
5.
2.33
1
10
2
1
1
350
1
/f*^
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs
and returns from any ono particular farm or ranch operation. These projections wore collected and developed by
staff members of the Toxas Agricultural extension Service and approved for publication.
C14.59
10
1200
OPERATING INPUT RESOURCES
April 20, 1990
Operating ][nput
================ ========
2.4D AMINE
20% PROTEIN
ALLOTMENT LEASE
ATRAZINE
HERB
BANVEL
BENLATE
BIDRIN
INSECT.
BRAVO
BROKERAGE
CAPAROL
CLASSIFYING FEE
COTTON
INSC
COUNT/LORS/FURA
INSC
COUNTER/LORSBAN
DESICCANT
DIFOLATAN
DROPP
ERADICANE
FERROUS SULFATE
FURADAN 15G
INSC
FURADAN 3G
GUTHION 2E
INSC
GYPSUM
HAY
INOCULANT
SOYBEAN
INSECTICIDE
INSECTICIDE
ALFALFA
INSECTICIDE
RICE
LASSO
HERB
LORSBAN
MALATHION
MARKETING
MCPA
METHYL PARATHION
METHYLATE
MILOGUARD
HERB.
MISCELLANEOUS
ALFALFA
NITROGEN
FERT
ORTHENE 75S
INSC
PASTURE IMPROV.
PHOSPHORUS
FERT
PIX
POTASSIUM
FERT
PREFAR
WATMELON
PROMOTIONAL FEES COTTON
PROPANIL-ORDRAM
PYDRIN
INSECT.
PYRETHROID
INSC
RANGE CUBES
ROUNDUP
HERB
SALES COMMISSION RICE
SALT & MINERALS
SEED
BUFFELGR
SEED
CORN
SEED
COTTON
SEED
FLAX
SEED
HAYGRAZE
SEED
KLEIN.
SEED
OATS
SEED
PEANUT
SEED
RICE
SEED
SORGHUM
SEED
SOYBEANS
SEED
WATMELON
SEED
WHEAT
DRYLAND
SEED, ALFALFA
SEED-FORAGE SORG
SET ASIDE
COAST
SET ASIDE
UPLAND
SEVIN
INSECT.
TREFLAN
HERB
VET. MEDICINE
ZINC CHELATE
ZINC SULFATE
Price
per
Unit
========
6.50
10.75
3.50
1.79
.46
13.38
.47
2.95
.50
5.77
1.65
1.50
1.70
2.66
6.20
30.50
4. 12
. 14
1.58
8.84
2.56
.38
2.00
1.00
1.36
6.00
1.40
5.72
4. 14
.12
9.75
2.37
3.25
17.80
2.96
1.00
. 19
.44
.6
.24
13.00
. 18
5.50
5.00
16.00
.75
2.03
.07
10.25
.07
.30
5
.75
.45
.38
.36
10.00
4.84
.60
14.00
.68
.32
4
. 16
2.5
.30
14.77
19.65
3. 14
6. 14
6.00
1.13
.63
Unit
Of
Measure
=======
lb.
cwt.
cwt
lb.
oz.
lb.
oz.
pint
cwt.
lb.
bale
lb.
lb.
qt.
qt.
lb
lb.
lb.
lb.
acre
pint
cwt.
bale
bu.
pint
appl
appl
lb.
pint
oz.
head
pint
qt.
gal .
lb.
acre
lb.
oz.
acre
lb.
pint
lb.
qt.
cwt.
appl
oz.
oz.
lb.
pint
cwt.
lb.
lb.
thou
lb.
lb.
lb
lb.
bu.
lb.
cwt.
lb.
lb.
lb.
lb.
lb.
lb.
ACRE
ACRE
lb.
qt.
head
pint
lb.
Cash
Flow
Row
=== =
45
47
55
45
45
45
45
45
55
45
55
45
45
45
45
45
45
45
45
45
45
43
47
43
45
45
45
45
45
45
55
45
45
45
45
55
44
45
55
44
45
44
45
55
45
45
45
47
45
55
47
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
55
55
45
45
48
45
45
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. These projections were collected and developed by
s t a f f m e m b e r s o f t h e To x o s A g r i c u l t u r a l E x t e n s i o n S e r v i c e a n d a p p r o v e d f o r p u b l i c a t i o n .
C14.60