DESCRIPTION
^ P \ FIRST NAHE
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 HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED UBOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER UBOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR.YEAR)
DESCRIPTION
FIRST NAME
QUALIFYING NAME
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER UBOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (Ul,Ul)
LEASE CALC. (HOUR.YEAR)
IMPLEMENT
IHPLEMENT
IMPLEMENT
IMPLEMENT
IMPLEMENT
IMPLEMENT
DISC-TANDEM
8 FT
DRILL
GRAIN
FERT. SPREADER
GOPHER POISONER
HARROHS
LISTER/BEDDE
30
25
20
10
2500
1200
1200
10
1200
2500
5
250
2500
1200
1200
1200
2500
250
100
4.5
8
83
50
4.0
IP
72
50
4
20
67
25
4.5
30
80
35
4.5
9
80
17
4.
13.
8
1.1
1.2
1.1
1.2
1400
1450
1.1
1.2
560
10
495
1.1
1.2
875
700
1.
1.
140
1
112
.364
.36
.885
1
1.
.88
10
10
1260
1150
1.1
1.2
1
100
1
364
.6
10
1.3
885
C
C
2
.777
.777
.777
.6
10
1.4
.6
10
1.4
.6
8
1.4
.885
.885
.885
IHPLEHENT
50
C
C
2
IHPLEMENT
MOLDBOARD PLOH
3 BOTTOH
C
C
1
IHPLEMENT
MOLDBOARD PLOH
4 BOTTOH
IHPLEHENT
PLANTER
4 ROH
C
C
2
IHPLEHENT
SHREDDER
2 ROH
,
IMPLEMENT
SHREDDER
4 ROH
SPRAYE
20
30
2500
2500
1200
2000
2000
2
120
2500
2500
1200
2000
2000
120
100
4.5
4.0
80
100'
30
4.5
50
3.7
13.3
60
50
3.7
6.7
80
10
4.5
5.3
80
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1200
1680
1680
1795
10
10
10
3250
10
1350
1350
1625
2600
1.
1.
67
1
52
.777
.230
.230
.77
50
1080
.364
.6
10
1.3
.885
C
C
2
70
C
C
2
.6
10
1.3
364
.6
10
1.3
885
C
c
2
15
13.3
80
10
.6
10
1.4
.6
10
1.4
.885
.885
.885
C
C
2
C
C
2
C
C
2
.6
10
1.4
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.43
13.
5
.
1
1.
.88
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. * . (#1,1/2)
LEASE CALC. (HOUR.YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/KR 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
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARM HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR.YEAR)
IHPLEHENT
IHPLEMENT
IMPLEMENT
IHPLEMENT
IMPLEMENT
EQUIPMENT
SPRAYER
AIRBLAST
SPRAYER
C. TREE
SPRAYER
PASTURE
TRAILER
FLATBED3
TRAILER
FLATBED*
20
30
1200
1200
1200
15
300
15
300
1200
1200
1200
300
300
75
4.8
24
53
20
4.5
8
60
50
4
30
53
4.4
26.2
100
.52
100
.52
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
6600
1695
1200
1200
10
10
10
10
6000
1500
1.1
1.2
775
10
620
1200
1200
30
1
1
1.5
1
1
10
10
30
.777
.777
.777
.6
10
1.4
.6
10
1.4
.6
10
1.4
.885
.885
.885
C
C
2
EQUIPHENT
C
C
2
EQUIPMENT
CHAIN SA
1
G
1
30
C
C
2
EQUIPMENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
CHRISTHAS TREE
BALER
COOLER
STORAGE
FEE]DER
HOG !SOH
FEEDER
HINERAL
FEEDER
MKT HOG
HAY RIN
90
6
5
6
1
90
30000
EL
30000
6
5
6
1
9
2000
1
1
1
500
2600
1200
140
6000
112
500
2600
1200
140
6000
112
.3
20
.1
1.40
.3
20
2.2
2000
>**J«v
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 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 .
C5.44
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER 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 HULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT MARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($>
ON FARM HIRED LABOR
(HR)
OFF FARH PARTS & UBOR ($)
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. iUl.Ul)
LEASE CALC. (HOUR.YEAR)
/jffe\ DESCRIPTION
V FIRST NAME
QUALIFYING NAME
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REMAINING LIFE (KR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( X )
CURRENT HARKET VALUE ($)
L E A S E PAY H E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER UBOR (KR)
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. {Ul.UD
LEASE CALC. (HOUR.YEAR)
EQUIPHENT
EQUIPMENT
EQUIPMENT
EQUIPMENT
EQUIPMENT
EQUIPMENT
HINERAL FEEDER
PICKING BOXES
PEACHES
ROUND RING
SELF FEEDER
SQUEEZE CHUTE
5
10
10
10
20
5
10
10
10
20
1
1
1
1
140
400
75
250
1400
140
400
75
250
1400
1 •
1.4
.1
1
EQUIPHENT
STOCK TRAII
.70
1
EQUIPHENT
EQUIPMENT
EQUIPMENT
EQUIPMENT
EQUIPMENT
TRAILER
16 FT
TRAILER
20 FT
TRAILER
24 FT
TRAII.ER
FLATIJED
HATER SYSTEM
10
10
10
10
20
10
10
10
10
20
1
1
1
1
1
2800
3000
3500
3600
24
2800
3000
3500
1200
10
1200
3600
24
.1
56
.1
56
.1
56
10
9
4.8
Information presented 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. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.45
HATERER
HO
OPERATING INPUT RESOURCES
July 23. 1991
Operating Input
BBBBB888BBBSBSSS
2-4-D
ADVERTISING
BACTERIAL SPOT
BACTERIAL SPOT
BAGS, TIES. ETC.
BERMUDA-CLOVER-R
BOAR FEED
BREEDING
BULL CALVES
BULL CALVES
CALF FEED
CLEANING
COASTAL BERMUDA
COASTAL/LEGUME
COLORING
CONCENTRATES
CONTAINERS
COVER CROP
DEFOLIANT
DORMANT OIL
ELECTRICITY
FEEDER PIGS
FERT. (0-0-60)
FERT. (16-6-12)
FERT. (17-17-17)
FERT. (46-0-0)
FERT.. (6-24-24)
FERTILIZER (K)
FERTILIZER (N)
FERTILIZER (P)
FIFTH COVER
FIFTH COVER
FIRST COVER
FIRST COVER
FOLIAR FUNGICIDE
FOLIAR FUNGICIDE
FOLIAR INSECT.
FOURTH COVER
FOURTH COVER
HAY
HAY (PROD. COST)
HERB. PRE-EMERGE
HERB,POST-EMERGE
HERB., PREMERGE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERD HEALTH
INOCULANT
INOCULANT
INOCULANT
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSURANCE
LAND RENT
LIME
LP GAS
BSSBSSEB
1-2
YEGRASS
DAIRY
LIGHT
DAIRY
PASTURE
PASTURE
STOCKER
PEACH
PEACH
APPL'D
APPL'D
APPL'D
3RD
4-12
3RD
4-12
SKIPROW
3RD
4-12
COW-CALF
BERMUDA
C. TREE
CORN
CORN
COTTON
HAYH
PASTURE
PEACH
SORGHUM
SOYBEANS
WHEAT
COW-CALF
ARROWLF
CRIMSON
SOYBEANS
C. TREE
CORN
COTTON
SM.GRAIN
SORGHUM
SOYBEANS
WHEAT
LIAB.
Price
per
Unit
SSBSSSBB
2.56
.50
11
11
10
73.73
11.0
26.00
84.50
110.00
7.00
300
47.48
54.67
9.50
8.40
.65
. 13
7.81
40
.07
.70
.08
.08
.16
.10
.09
.13
.28
.23
13.65
17.75
15.92
22.30
4.90
3.28
4.25
13.65
17.75
30.00
21.56
6.00
90
8.43
20
16
5.00
6.00
10
17
15.50
15
15.
1.50
1.50
2.00
8.50
8
9.00
3.10
9.00
9.00
6.00
1000.00
15
25
1.00
Unit
Of
Measure
Cash
Flow
Row
qt.
tree
appl
appl
bale
acre
cwt.
head
cwt.
cwt.
cwt.
each
acre
acre .
gal
cwt.
each
lb.
acre
appl
kwh
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
appl
appl
appl
appl
appl
appl
appl
appl
appl
roll
role
acre
gal
lb.
acre
acre
acre
acre
lb.
acre
acre
oz.
head
acre
acre
acre
lb.
acre
appl
lb.
appl
appl
lb.
$
acre
ton
gal.
45
55
45
45
55
47
47
48
46
46
47
55
47
47
45
47
55
43
45
45
50
46
44
44
44
44
44
44
44
44
45
45
45
45
45
45
45
45
45
47
47
45
45
45
45
45
45
45
45
45
45
45
48
43
43
43
45
45
45
45
45
45
45
55
55
44
50
SSSBSBS
BSBS
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 membors of the Texas Agricultural Extension Service and approved for publication.
C5.46
-'**\
Operating I nput
J0&^\
Price
per
Unit
BBBSBBBSBSSSSSEB
BSBSSSSS
B8B8BBSS
MARKETING
MARKETING
MISCELLANEOUS
MISCELLANEOUS
NETTING
NITROGEN
NITROGEN
PASTURE
PASTURE
PASTURE RENT
PEACH BORE
PEACH TREES
PETAL FALL
PETAL FALL
PHEREMONE TRAP
PHOSPHATE
PHOSPHORUS
PINK BUD
PINK BUD
POISON GRAIN
POTASH
POTASSIUM
PRE-HARVEST
PRE-HARVEST
RAISING HERD REP
SACKS
SALT
SALT & MINERALS
SALT & MINERALS
SALT & MINERALS
SAWS
SECOND COVER
SECOND COVER
SEED
SEED
SEED
SEED
SEED
SEED, ARROWLEAF
SEED, ELBON RYE
SEED, RYEGRASS
SEED, TREATED
SEEDLINGS
SEVENTH COVER
SEVENTH COVER
SHUCK SPLIT
SHUCK SPLIT
SIXTH COVER
SIXTH COVER
SMALL GRAIN RYEG
SMALL GRAINS
SOIL FUNGICIDE
STOCKER STEER
SUPPLEMENT
THIRD COVER
THIRD COVER
UTILITIES
VET. MED & IMPL.
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
WEED CONTROL
COW-CALF
STOCKER
COW-CALF
PEACH
8.25
8.50
10.00
20.0
.30
.28
.29
161.00
134.47
12.0
14.25
2.50
11.87
18.75
3.00
.23
.30
11.87
18.75
.65
.13
.11
10.62
17
200
.25
.06
9.9
9.9
1.40
5.75
13.65
17.75
1.08
.40
.20
.64
.20
1.25
.16
.25
.15
.06
15.92
22.30
11.87
18.25
15.92
22.30
134.47
54.67
16.15
95.00
9.00
13.65
17.75
85
9.19
5.60
24.00
4. 11
2.00
43.75
DRY
WINTER
3RD
4-12
3RD
4-12
3RD
4-12
COW-CALF
STOCKER
3RD
4-12
CORN
COTTON
OATS
SORGHUM
SOYBEAN
WHEAT
C. TREE
3RD
4-12
3RD
4-12
3RD
4-12
RASS
PASTURE
3RD
4-12
DAIRY
STOCKER
DAIRY
FDR.PIGS
HOGS
Unit
Of
Measure
BBSSB8S
Cash
Flow
Row
BBSS
head
head
head
acre
tree
lb.
lb.
head
acre
acre
appl
tree
appl
appl
each
lb.
lb.
appl
appl
lb.
lb.
lb.
appl
appl
head
each
lb.
cwt.
cwt.
head
each
appl
appl
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
each
appl
appl
appl
appl
appl
appl
acre
acre
appl
cwt.
cwt.
appl
appl
head
head
head
head
$
head
appl
55
55
55
55
55
44
44
47
47
52
45
43
45
45
45
44
44
45
45
45
44
44
45
45
55
55
47
47
47
47
55
45
45
43
43
43
43
43
43
43
43
43
43
45
45
45
45
45
45
43
47
45
46
43
45
45
50
48
48
48
48
48
45
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.47
AUTO OR TRUCK RESOURCES
JULY 23, 1991
DESCRIPTION
FIRST NAME
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /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 HULTIPLIER
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 (KR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (KR 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. (#1,02)
LEASE CALC. (HOUR.YEAR)
AUTO OR TRUCK
AUTO OR TRUCK
AUTO OR TRUCK
PICKUP
PICKUP
1/2
3/4
PICKUP TRUCK
3/4 TON
147000
105000
84000
GA
GA
105000
84000
10
15
21000
21000
21000
30
30
30
10500
20
9500
12000
20
12000
13000
16.7
11000
75
300
75
300
75
300
315
315
315
21000
21000
21000
GA
147000
10
^
\
'*m\
Information presented is prepared solely as a goneral 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.
C5.48
CUSTOM OPERATION RESOURCES
July 23, 1991
Jy^\
Custom Operation
it ion
Price
Unit
of
per
SSCSEBSSBSBESBSC S
SS S S S B B S
COMBINE & HAUL
CUSTOM BALING
CUSTOM BALING
CUSTOM COMBINING
CUSTOM COMBINING
CUSTOM COMBINING
CUSTOM DRILL
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HAUL
CUSTOM HAUL
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM PLANTING
CUSTOM PLOW
DRYING
FERTILIZER APPL.
GINNING
HARVEST & HAUL
HAUL & STORE
HAUL.COMP.&EDUC.
HAULING & MKTG
HERBICIDE APPL.
INSECTICIDE APPL
MOW, RAKE, BALE
SPRIGGING
STRIP & HAUL
SOYBEANS
ROUND
SQUARE
CORN
OATS
WHEAT
CORN
CORN SIL
SORGHUM
WHEAT
SORGHUM
WHEAT
CORN-9
HAY
OATS
ROLL
WHEAT
SM.GRAIN
PEANUTS
SORGHUM
HAY
STOCKER
Unit
BSBSSBBB
.50
12
.75
.22
15.00
20.00
5.
.30
6.5
.40
.30
.25
.12
.08
.30
.18
2.00
.25
6.25
10
20.
2.25
1.50
.67
.35
19.30
8.50
4.00
8.20
.65
90.00
5
Measure
SSSSSSS
Cash
Flow
Row
SBBB
bu.
roll
bale
acre
acre
acre
acre
bu.
ton
cwt.
bu.
cwt.
bu.
bu.
bale
bu.
roll
bu.
acre
acre
ton
appl
cwt.
cwt.
bale
bale
head
acre
appl
bale
acre
cwt.
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
^^N.
Information presented Is prepared solely as a general guide and is not Intended to recognise or predict the oosts
and returns from any one particular farm or ranch operation. These projections were collected and developed by
s t a ff 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 .
C5.49
LABOR RESOURCES
JULY 23, 1991
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
COST OR VALUE ($/HR)
TOTAL HAGE BENEFITS (X)
LABOR TYPE (A.B)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
COST OR VALUE (S/HR)
TOTAL HAGE BENEFITS (X)
LABOR TYPE (A.B)
DESCRIPTION
FIRST NAME
QUALIFYING NAHE
COST OR VALUE (S/HR)
TOTAL HAGE BENEFITS (X)
LABOR TYPE (A.B)
OTHER LABOR
OTHER LABOR
OTHER UBOR
BALING LABOR CHEMICAL APPL.
C. TREE
4.88
4.88
OTHER LABOR
OTHER LABOR
COLORING LABOR
CUTTING LABOR
4.50
4.88
A
A
OTHER UBOR
GRADING UBOR HARVEST & LOA
LABO
6.00
4.5
OTHER LABOR
OTHER LABOR OTHER LABOR OTHER LABOR OTHER LABOR OTHER LABOR
HARVEST LABOR HARVESTING LABOR LIVESTOCK LABOR OPERATOR LABOR OTHER LABOR
5.00
4
A
OTHER LABOR
5.00
A
OTHER LABOR
PRUNING SHEARING LABOR
5
5.00
A
5.50
5.5
A
A
PLANTING LABO
C. TRE
4.5
OTHER LABOR
THINNING
3.5
-**%
"*^s
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.
C5.50
LIVESTOCK RESOURCES
JULY 23, 1991
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
REHAINING LIFE
CURRENT HARKET VALUE
SALVAGE VALUE
INSURANCE RATE
ANNUAL LEASE
LIVESTOCK
(YR)
($)
(X)
(X)
($)
BULL
BEEF
4
1500
40
1
LIVESTOCK
COH
BEEF
8
850
80
1
CALC OPTIONS (R.L.P)
AK%Z\
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.51
LAND RESOURCES
JULY 23, 1991
y^S.
UND
DESCRIPTIOH
FIRST NAHE
QUALIFYING NAHE
HARKET VALUE
PROPERTY TAX
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
CORN
COTTON
LAND
FORAGE
LAND
FORAGE
9
LAND
LAND CHARGE
CROPS
($/AC)
($/AC)
PASTUR
5.0
(X)
(X)
($/AC)
(Y.N)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HARKET VALUE
PROPERTY TAX
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
UND
LAND
30.00
N
50.00
N
LAND
LAND
PEACHES
LAND
SHALL GRAIN
8
N
15
N
LAND
SORGHUH
15.00
N
10.0
LAND
SOYBEANS
HHEAT
<$/AC)
($/AC)
(X)
(X)
($/AC)
(Y.N)
15
N
15
N
50.00
N
30
N
20.00
N
^^N.
y ^ % \
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.
C5.52
PERENNIAL CROP RESOURCES
JULY 23. 1991
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HARKET VALUE
PROPERTY TAX
REMAINING LIFE
SALVAGE VALUE
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
PERENNIAL CROP
($/AC)
($/AC)
(YR)
(X)
(X)
(X)
COASTAL BERMUDA
COASTAL BERHUDA
154.43
10
($/AC)
(Y.N)
($/AC)
($/AC)
(YR)
(X)
(X)
(X)
PERENNIAL CROP
PERENNIAL CROP
PERENNIAL CROP
259.18
230.36
9
PEACHES
YEAR 1
1141.17
PEACHES
YEAR IA
1141,.17
PEACHE
YEAR
955.7
15
15
11
100
7
1
10
12
12
1
N
PERENNIAL CROP
N
PERENNIAL CROP
N
PERENNIAL CROP
N
PERENNIAL CROP
N
PERENNIAL CROP
PERENNIAL CROP
PEACHES
YEAR 2A
955.76
PEACHES
YEAR 3
983.54
PEACHES
YEAR 3A
983.54
PEACHES
YEAR 4
1704.83
PEACHES
YEAR 4A
1704,.83
7
9
100
7
8
100
7
12
12
12
12
12
(S/AC)
(Y.N)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HARKET VALUE
PROPERTY TAX
REHAINING LIFE
SALVAGE VALUE
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
PERENNIAL CROP
BERMUDA-CLOVER
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
MARKET VALUE
PROPERTY TAX
REHAINING LIFE
SALVAGE VALUE
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE '
APP. CALCUATIONS
PERENNIAL CROP
N
N
N
N
N
PERENNIAL CROP
($/AC)
(S/AC)
(YR)
(X)
(X)
(X)
($/AC)
(Y.N)
PEACHES
YEAR 5A
797.34
7
12
N
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
Staff members of the Texas Agricultural Extension Service and approved for publication.
C5.53
PEACHE
YEAR
797.3
10
1
BUILDINGS OR IMPROVEMENTS RESOURCES
JULY 23, 1991
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
FUEL - UTILITY COST ($/YR)
REHAINING LIFE (YR)
CURRENT HARKET VALUE ($)
S A LVA G E VA L U E ( X )
PROPERTY TAXES ($/YR)
ANNUAL LEASE ($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
LEASE CALC. (ANNUAL)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
FUEL - UTILITY COST ($/YR)
REHAINING LIFE (YR)
CURRENT HARKET VALUE ($)
S A LVA G E VA L U E ( X )
PROPERTY TAXES ($/YR)
ANNUAL LEASE ($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
LEASE CALC. (ANNUAL)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
FUEL - UTILITY COST ($/YR)
REHAINING LIFE (YR)
CURRENT HARKET VALUE ($)
S A LVA G E VA L U E ( X )
PROPERTY TAXES ($/YR)
ANNUAL LEASE ($)
ON FARH HIRED LABOR (KR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
LEASE CALC. (ANNUAL)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
FUEL - UTILITY COST ($/YR)
REHAINING LIFE (YR)
CURRENT HARKET VALUE ($)
S A LVA G E VA L U E ( X )
PROPERTY TAXES ($/YR)
ANNUAL LEASE ($)
ON FARH HIRED UBOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
LEASE CALC. (ANNUAL)
BUILD. OR IMP. BUILD. OR IMP. BUILD. OR IHP. BUILD. OR IMP. BUILD. OR IMP. BUILD. OR IMP.
BARN
BARN
CALF
BARN
HAY
BOAR PEN
BROILER HOUSE
CORRAL
20
30
20
4000
20
10000
10
5760
15
50000
1
57
.1
.30
10
10
20
172.80
35
182
11.5
BUILD. OR IKP.
BUILD. OR IHP.
BUILD. OR IMP.
BUILD. O
R IMP.
BUILD. OR IMP.
BUILD. O
R IHP.
FARROHING HOUSE
FEED STORAGE
FEEDING SLAB
FENCE
FENCE
HOG
FENC
LO
12
2760
10
960
10
132
20
191
10
2520
1
2
2
27.60
2
96
1
2.64
2
50.40
.4
1.91
.1
BUILD. OR IMP. BUILD. OR IMP. BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IHP.
FENCE
PASTURE
LAYER HOUSE HILKING COMPLEX
POND PULLET HOUSE SHED, PACK.STOR
20
2800
20
95000
20
69500
20
IB
20
55000
.1
28
30
200
521.25
.09
35
182
BUILD. OR IHP.
SHEDS
PASTURE
8
800
2
10
Information presented is prepared solely as a general guide and is not Intended to recognise or predict the costs
and roturns from any one particular form or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.54
1
200
IRRIGATION EQUIPMENT
JULY 23. 1991
/0^\
DESCRIPTION
D I S T .DIST.
S YSYS.
S.
P O HPOHER
E R PLANT
PLANT
PUHP
PUMP
H AT E R
SOURCE
FIRST NAHE DRIP SYSTEH ELECTRIC
DRIP SYSTEHCENT PUHP
ELECTRIC
& FILT SUBHERSIBLE PUMP HELL & RESERVOIR
QUALIFYING NAME
KORSEPOHER RATING (HP)
20
FUEL TYPE
EL
FUEL CON. (UNIT/HR OR /HI)
23.7
USEFULL
LIFE
(KR) 8
8
7207 2 0
288
720
20
REHAINING
LIFE
( H R )8
8
7207 2 0
288
720
20
EFFICIENCY
(X)
9 1 91
100
70
HIRED
LABOR
PER
S E 2.25
T
(KR)
2 .N
2A5
NA
NA
N
A
N
A
OHNER
UBOR
PER
SET
(HR)N
NA
NA
A
N
A
N
A
NUMBER
OF
S E T S IOO
100
N
A
N
A
N
A
N
A
N
A
CURRENT
LIST
P R I C E 7000
($)
7 0 0 01000 1 0 0 0
500
700
4350
SALVAGE PERCENT (X)
CURRENT
HARKET
VA L U E
($)
7000
1000
500
700
4350
L E A S E PAY H E N T ( $ )
ON FARH HIRED LABOR (KR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR)
R
&
H
ENG.
E S T I H AT E
(X)
1.5
4.0
4.0
.5
R
&
H
CALC.
(#1,#2)
2
2
2
2
2
LEASE CALC. (HOUR.YEAR)
FUEL
USE
(
D E F. , C A L C . )
D
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.
C5.55
MACHINERY COST REPORT
J U LY 2 3 , 1 9 9 1
rtcauwiutc nwic
IIU
U
NTI1T ■m
___ uabtadi c evneucec ___
F U E L iOPER. &
&
1MANAGE.
LUBE
UBOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
BALEMOVER
BROADCAST SEEDER
CULTIVATOR
CULTIVATOR - 13
CULTIVATOR - 20
DISC
DISC-TANDEH
DISC-TANDEH
DRILL
FERT. SPREADER
GOPHER POISONER
HARROHS
LISTER/BEDDER
HOLDBOARD PLOH
MOLDBOARD PLOH
PLANTER
SHREDDER
SHREDDER
SPRAYER
SPRAYER
SPRAYER
SPRAYER
TRAILER
TRAILER
CHAIN SAH
CHRISTHAS TREE
COOLER
FEEDER
FEEDER
FEEDER
HAY RING
HINERAL FEEDER
PICKING BOXES
ROUND RING
SELF FEEDER
SQUEEZE CHUTE
STOCK TRAILER
TRAILER
TRAILER
TRAILER
TRAILER
HATER SYSTEH
HATERERS
PICKUP
PICKUP
PICKUP TRUCK
100 HP
125 HP
40 HP
50 HP
75 HP
ROLLING
TOOL BAR
TOOL BAR
OFFSET
13 FT
8 FT
GRAIN
3
4
4
2
4
BOTTOH
BOTTOM
ROH
ROH
ROH
AIRBLAST
C. TREE
PASTURE
FLATBED3
FLATBED4
BALER
STORAGE
HOG SOH
HINERAL
MKT HOG
PEACHES
16 FT
20 FT
24 FT
FLATBED
HOG
1/2
3/4
3/4 TON
S/HR
$/HR
S/HR
S/HR
S/HR
$/HR
$/HR
$/HR
$/HR
S/HR
S/HR
S/HR
S/HR
S/HR
S/HR
$/HR
S/HR
S/HR
$/HR
S/HR
S/HR
S/HR
S/HR
S/HR
S/HR
S/HR
S/HR
S/HR
S/HR
S/HR
S/HR
$/HR
$/HR
S/HR
S/HR
S/HR
$/HR
S/HR
$/HR
S/HR
S/HR
$/HR
S/HR
S/HR
$/HR
S/HR
S/HR
S/HR
S/HI
S/HI
S/HI
6.155
7.693
2.462
3.077
4.616
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.550
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0 . 11 0
0 . 11 0
0.073
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
OPER. 1CUSTOM
I N P U T 1OPER.
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
REPAIR
& HAINT.
1
OFF FARH
1.159
1.137
0.273
0.252
0.553
0.000
0.200
0.072
0.232
0.350
0.388
0 . 5 11
0.255
0.340
0.000
0.099
0 . 11 7
0.302
0.219
0.306
0.321
0.125
0.226
0.209
1.820
0.275
0.182
1.000
1.000
0.250
0.000
0.000
20.000
1.400
20.000
2.250
1.400
0.000
0.000
0.000
0.700
1.000
56.000
56.000
56.000
2.000
9.000
4.800
0.015
0.015
0.015
--...,.. CTVCn CVDCIICEC _____
REPAIR
HOURLY 1DEPREC.
& MAINT. LEASE
&
UBOR
INTEREST
0.000
0.000
0.000
0.000
0.000
0.000
1.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
1.500
0.500
1.500
0.000
0.500
0.000
0.000
0.000
0.000
0.500
0.500
0.500
0.500
0.000
50.000
0.000
0.000
0.000
0.000
0.000
7.307
0.000
12.733
0.000
6.574
0.000
5.259
0.000
6.957
0.000
0.192
0.000
1.320
0.000
0.151
0.000
0.907
0.000
1.360
0.000
2.570
0.000
3.834
0.000
1.917
0.000
3.475
0.000
0.002
0.000
3.334
0.000
3.023
0.000
0.967
0.000
1.643
0.000
2.041
0.000
6.804
0.000
4.946
0.000
7.860
0.000
0.792
0.000
12.177
0.000
11.400
0.000
1.874
0.000
3 6 . 111
0.000
8.880
0.000
21.667
0.000
11.889
0.000
0.237
0 . 0 0 0 332.000
0.000
43.120
0 . 0 0 0 1660.000
0 . 0 0 0 240.750
0.000
43.120
0.000
85.600
0.000
16.050
0.000
53.500
0 . 0 0 0 233.800
0.000
5.136
0 . 0 0 0 599.200
0 . 0 0 0 642.000
0 . 0 0 0 749.000
0 . 0 0 0 245.520
0 . 0 0 0 601.200
0.000
73.920
0.000
0.103
0.000
0.154
0.000
0.165
ANNUAL
LEASE
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
Information presented is prepared solely as a general guide and is not intended to 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.
C5.56
TAXES,
LICENSE
& INSUR.
TOTA
EXPE
0.435
15.
0.758
22.
0.392
9.
0.313
8.
0.414
12.
0.012
0.
0.085
2.
0.010
0.
0.060
1.
0.090
1.
3.
0.170
4.
0.252
0.126
2.
0.230
4.
0.000
0.
0.198
3.
0.200
3.
0.064
1.
0.108
1.
0.135
2.
0.450
7.
0.325
5.
0.520
8.
0.053
1.
0.800
14.
0.750
12.
0.124
2.
2.727
39.
0.458
10.
0.500
22.
0.556
12.
0.013
0.
12.000 3 6 5 .
1.400
46.
60.000 1 7 4 1 .
11.250 2 5 4 .
1.400
46.
4.000
89.
0.750
16.
2.500
56.
14.000 2 4 8 .
0.240
6.
28.000 6 8 3 .
30.000 7 2 8 .
35.000 8 4 0 .
12.000 2 5 9 .
36.000 6 9 6 .
2.400
81.
0.018
0.
0.018
0.
0.018
0.
^
\
RESOURCE NAME UNIT
VARIABLE EXPENSES
FUEL OPER. &
& MANAGEs
LUBE LABOR
TRACTOR
FERT. SPREADER
APPLY FERTILIZER
40 HP
FIXED EXPENSES
TOTA
OPER. CUSTOH REPAIR REPAIR HOURLY DEPREC. ANNUAL TAXES, EXPE
INPUT OPER. & HAINT. & MAINT. LEASE & LEASE LICENSE
OFF FARH LABOR INTEREST & INSUR.
$/AC
$/AC
$/AC
0.368
0.000
0.368
1.117
0.000
1.117
0.000
0.000
0.000
0.000
0.000
0.000
0.046
0.000
0.046
0.000
0.000
0.000
0.000
0.000
0.000
1.113
0.000
1.113
0.000
0.000
0.000
0.066
0.000
0.066
TRACTOR 100 HP $/AC
CULTIVATOR - 13 TOOL BAR S/AC
C U LT I VAT I N G 1 3 F T $ / A C
1.456
0.000
1.456
1.769
0.000
1.769
0.000
0.000
0.000
0.000
0.000
0.000
0.311
0.056
0.367
0.000
0.000
0.000
0.000
0.000
0.000
1.958
0.221
2.179
0.000
0.000
0.000
0.117
0.015
0.131
TRACTOR
CULTIVATOR
CULTIVATING
100 HP $/AC
ROLLING $/AC
ROLLING $/AC
1.241
0.000
1.241
1.331
0.000
1.331
0.000
0.000
0.000
0.000
0.000
0.000
0.234
0.013
0.247
0.000
0.000
0.000
0.000
0.000
0.000
1.473
0.028
1.501
0.000
0.000
0.000
0.088
0.002
0.090
TRACTOR
DISC-TANDEH
SPRAYER
DISC & SPRAY
75 HP
13 FT
$/AC
$/AC
$/AC
$/AC
1.880
0.000
0.000
1.880
2.124
0.000
0.000
2.124
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.178
0.087
0.061
0.326
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
2.239
0.651
0.232
3.122
0.000
0.000
0.000
0.000
0.133
0.043
0.015
0.191
TRACTOR
DISC
DISCING
75 HP $/AC
OFFSET $/AC
OFFSET $/AC
0.902
0.000
0.902
1.503
0.000
1.503
0.000
0.000
0.000
0.000
0.000
0.000
0.126
0.080
0.206
0.000
0.000
0.000
0.000
0.000
0.000
1.585
0.532
2.117
0.000
0.000
0.000
0.094
0.035
0.130
TRACTOR
DISC-TANDEH
DISCING-TANDEH
100 HP S/AC
13 FT $/AC
13 FT. $/AC
0.980
0.000
0.980
1.234
0.000
1.234
0.000
0.000
0.000
0.000
0.000
0.000
0.217
0.087
0.303
0.000
0.000
0.000
0.000
0.000
0.000
1.366
0.651
2.017
0.000
0.000
0.000
0.081
0.043
0.124
TRACTOR
DISC-TANDEH
DISCING-TANDEH
40 HP
8 FT
8 FT
S/AC
$/AC
$/AC
0.820
0.000
0.820
2.004
0.000
2.004
0.000
0.000
0.000
0.000
0.000
0.000
0.083
0.071
0.153
0.000
0.000
0.000
0.000
0.000
0.000
1.997
0.529
2.526
0.000
0.000
0.000
0.119
0.035
0.154
TRACTOR
DRILL
DRILLING
75 HP $/AC
1.079
0.000
1.079
2.080
0.000
2.080
0.000
0.000
0.000
0.000
0.000
0.000
0.174
0.097
0.272
0.000
0.000
0.000
0.000
0.000
0.000
2.192
0.995
3.187
0.000
0.000
0.000
0.131
0.066
0.196
TRACTOR
GOPHER POISONER
GOPHER POISONING
40 HP
$/AC
S/AC
$/AC
0.133
0.000
0.133
0.554
0.000
0.554
0.000
0.000
0.000
0.000
0.000
0.000
0.023
0.008
0.030
0.000
0.000
0.000
0.000
0.000
0.000
0.552
0.255
0.807
0.000
0.000
0.000
0.033
0.015
0.048
TRACTOR
HARROHS
HARROHING
40 HP
$/AC
$/AC
$/AC
0.443
0.000
0.443
1.849
0.000
1.849
0.000
0.000
0.000
0.000
0.000
0.000
0.076
0.030
0.106
0.000
0.000
0.000
0.000
0.000
0.000
1.841
0.770
2.611
0.000
0.000
0.000
0 . 11 0 4 .
0.051 0.
0.161 5.
TRACTOR
TRAILER
HAULING PEACHES
40 HP $/AC
FLATBED3 S/AC
YEAR3 S/AC
4.073
0.000
4.073
13.961
0.000
13.961
0.000
0.000
0.000
0.000
0.000
0.000
0.578
1.923
2.501
0.000
0.000
0.000
0.000
0.000
0.000
13.907
69.444
83.352
0.000
0.000
0.000
0.828 33.
5.245 76.
6.073 109.
TRACTOR
TRAILER
HAULING PEACHES
40 HP $/AC
FUTBED4 $/AC
YEAR4 $/AC
4.073
0.000
4.073
13.961
0.000
13.961
0.000
0.000
0.000
0.000
0.000
0.000
0.578
1.923
2.501
0.000
0.000
0.000
0.000
0.000
0.000
13.907
17.077
30.984
0.000
0.000
0.000
0.828
0.881
1.709
GRAIN S/AC
$/AC
Information presented is prepared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C5.57
33.
19.
53.
RESOURCE NAHE
—
—» VARIi\BLE EXPENSES —
UNIT FUEL 1DPER. &
&
1HANAGE.
LUBE 1LABOR
OPER. 1[USTOH REPAIR
INPUT 13 P E R . & M A I N T.
OFF FARM
F I X IED EXPENSES —
TOTA
ANNUAL TAXES,
LEASE LICENSE
& INSUR.
EXPE
REPAIR
HOURLY 1DEPREC.
& MAINT. LEASE
&
LABOR
INTEREST
y
^
K
BaWaB-Q-tB 1
TRACTOR
LISTER/BEDDER
LISTING/BEDDING
100 HP
S/AC
$/AC
$/AC
1.207
0.000
1.207
1.407
0.000
1.407
0.000
0.000
0.000
0.000
0.000
0.000
0.247
0.059
0.306
0.000
0.000
0.000
0.000
0.000
0.000
1.558
0.187
1.745
0.000 0.093
0.000 0.012
0.000 0.105
4.
0.
4.
PICKUP TRUCK
PICKUP TRUCK
3/4 TON
S/HI
S/HI
0.073
0.073
0.183
0.183
0.000
0.000
0.000
0.000
0.015
0.015
0.000
0.000
0.000
0.000
0.165
0.165
0.000
0.000
0.018
0.018
0.
0.
PICKUP TRUCK
PICKUP TRUCK
3/4 TON
3/4 TON
$/HI
S/MI
0.073
0.073
0.202
0.202
0.000
0.000
0.000
0.000
0.015
0.015
0.000
0.000
0.000
0.000
0.165
0.165
0.000
0.000
0.018
0.018
0.
0.
TRACTOR
PLANTER
SPRAYER
PLANT & SPRAY
75 HP
4 ROH
$/AC
$/AC
$/AC
$/AC
1.274
0.000
0.000
1.274
2.124
0.000
0.000
2.124
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.178
0.074
0.061
0.313
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
2.239
1.563
0.232
4.034
0.000
0.000
0.000
0.000
0.133
0.103
0.015
0.252
5.
1.
0.
7.
TRACTOR
PLANTER
PLANTING
100 HP
4 ROH
$/AC
S/AC
$/AC
0.727
0.000
0.727
1.668
0.000
1.668
0.000
0.000
0.000
0.000
0.000
0.000
0.293
0.074
0.367
0.000
0.000
o.ooo
0.000
0.000
0.000
1.847
1.563
3.409
0.000
0.000
0.000
0 . 11 0
0.103
0.213
4.
1.
6.
TRACTOR
HOLDBOARD PLOH
PLOHING
75 HP $/AC
3 BOTTOH $/AC
3 BOTTOH S/AC
2.952
0.000
2.952
4.159
0.000
4.159
0.000
0.000
0.000
0.000
0.000
0.000
0.349
0.125
0.474
0.000
0.000
0.000
0.000
0.000
0.000
4.384
0.941
5.325
0.000
0.000
0.000
0.261
0.062
0.323
12.
1.
13.
TRACTOR
HOLDBOARD PLOH
PLOHING
100 HP S/AC
4 BOTTOH S/AC
4 BOTTOH S/AC
3.061
0.000
3.061
3.139
0.000
3.139
0.000
0.000
0.000
0.000
0.000
0.000
0.551
0.132
0.684
0.000
0.000
0.000
0.000
0.000
0.000
3.475
0.882
4.358
0.000
0.000
0.000
0.207
0.058
0.265
10.
1.
11.
S/AC
$/AC
$/AC
0.408
0.000
0.408
1 . 11 7
0.000
1 . 11 7
0.000
0.000
0.000
0.000
0.000
0.000
0.046
0.031
0.077
0.000
0.154
0.154
0.000
0.000
0.000
1 . 11 3
0.203
1.316
0.000
0.000
0.000
0.066
0.013
0.079
2.
0.
3.
TRACTOR
40 HP
BROADCAST SEEDER
SEEDING
BRDCAST
TRACTOR
SHREDDER
SHREDDING
40 HP
2 ROH
2 ROH
$/AC
$/AC
$/AC
0.994
0.000
0.994
3.020
0.000
3.020
0.000
0.000
0.000
0.000
0.000
0.000
0.125
0.052
0.177
0.000
0.000
0.000
0.000
0.000
0.000
3.008
2.057
5.066
0.000
0.000
0.000
0.179
0.135
0.314
7.
2.
9.
TRACTOR
SHREDDER
SHREDDING
100 HP
4 ROH
4 ROH
$/AC
$/AC
$/AC
1.001
0.000
1.001
1.521
0.000
1.521
0.000
0.000
0.000
0.000
0.000
0.000
0.267
0.047
0.314
0.000
0.000
0.000
0.000
0.000
0.000
1.684
1.647
3.331
0.000
0.000
0.000
0.100
0.109
0.209
4.
1.
6.
TRACTOR
SPRAYER
SPRAYING
40 HP
S/AC
$/AC
$/AC
0.699
0.000
0.699
2.124
0.000
2.124
0.000
0.000
0.000
0.000
0.000
0.000
0.088
0.061
0.149
0.000
0.000
0.000
0.000
0.000
0.000
2 . 11 6
0.232
2.348
0.000
0.000
0.000
0.126
0.015
0.141
5.
0.
5.
TRACTOR
SPRAYER
SPRAYING
40 HP S/AC
AIRBLAST S/AC
AIRBLAST S/AC
0.401
0.000
0.401
0.981
0.000
0.981
0.000
0.000
0.000
0.000
0.000
0.000
0.041
0.246
0.286
0.000
0.000
0.000
0.000
0.000
0.000
0.977
1.645
2.622
0.000
0.000
0.000
0.058
0.108
0.166
2.
1.
4.
TRACTOR
SPRAYER
SPRAYING
40 HP
C. TREE
C. TREE
$/AC
$/AC
$/AC
0.913
0.000
0.913
2.773
0.000
2.773
0.000
0.000
0.000
0.000
0.000
0.000
0 . 11 5
0.105
0.220
0.000
0.000
0.000
0.000
0.000
0.000
2.762
4.354
7 . 11 6
0.000
0.000
0.000
0.165
0.286
0.451
6.
4.
11.
TRACTOR
SPRAYER
SPRAYING
40 HP
PASTURE
PASTURE
S/AC
$/AC
S/AC
0.385
0.000
0.385
0.942
0.000
0.942
0.000
0.000
0.000
0.000
0.000
0.000
0.039
0.024
0.062
0.000
0.000
0.000
0.000
0.000
0.000
0.938
0.243
1.181
0.000
0.000
0.000
0.056
0.016
0.072
2.
0.
2.
^ v
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.
C5.58
r
BUDGET PARAMETERS REPORT
July 23, 1991
Parameter
Name
DIESEL
DIESEL BTU
ELECTRICITY
ELECTRICITY BTU
GASOLINE
GASOLINE BTUI
Value
Unit
of
Measure
1.OOOO GAL.
135250.0000 BTU
0.0700 KWH
3410.0000 BTU
1.OOOO GAL.
124100.0000 BTU
Description
Cost of Diesel Fuel
Energy of Diesel Fuel
Cost of Electricity
Electricity energy
Cost of Gasoline
Energy of Gasoline
HIRED LABOR
5.OOOO HOUR
Hired Repair and Maintenance Labor Rate
HIRED LABOR IRR
5.OOOO HOUR
Hired Irrigation Operation Labor
INR
1.OOOO %
Insurance Rate, % of Market value
IRITB
12.OOOO %
Interest Rate, Intermediate Term Borrow.
IRITE
12.OOOO %
I n t e r e s t R a t e , I n t e r m e d i a t e Te r m E q u i t y
IROCB
13.OOOO %
I n t e r e s t R a t e , O p e r a t i n g C a p i t a l B o r r o w.
IROCE
13.OOOO %
Interest Rate, Operating Capital Equity
IRPCF
0.0000 %
Interest Rate, Positive Cash Flow
LP GAS
1.OOOO GAL.
Cost of LP Gas
LP GAS BTU
92140.0000 BTU
Energy of LP Gas
LUBE MULTI
0.1000 NONE
Lube Multiplier
NATURAL GAS
3.OOOO MCF
Cost of Natural Gas
NATURAL GAS BTU
1000000.0000 BTU
Energy of Nat. Gas per 100ft3 or Therm
OWNER LABOR
5.OOOO HOUR
Owner Repair and Maintenance Labor Rate
OWNER LABOR IRR
5.OOOO HOUR
Owner Irrigation Operation Labor
PTR
0.OOOO %
Personal Property Tax Rate
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 .
C5.59
B-124KL05)
TEXAS AGRICULTURAL EXTENSION SERVICE . THE TEXAS A&M UNIVERSITY SYSTEM
Z e r l e L . C a r p e n t e r , D i r e c t o r C o l l e g e S t a t i o n . Te x a s
~
TEXAS LIVESTOCK ENTERPRISE BUDGETS
NORTHEAST TEXAS DISTRICT
Projected for 1991
r
Data collected and submitted by Dr. Gregory M. Clary
E d u c a t i o n a l p r o g r a m s c o n d u c t e d b y t h e Ta 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 s e r v e p e o p l e o f a l l a g e s r e g a r d l e s s o f s o c i o
economic level, race, color, sex, religion or national origin.
C o o p e r a t i v e E x t e n s i o n W o r k i n A g r i c u l t u r e a n d H o m e E c o n o m i c s . T h e Te x a s A « M U n i v e r s i t y S y s t e m a n d t h e U n i t e d S t a t e s
Department of Agriculture cooperating. Distributed in furtherance of tho Acts of Congress of May 8. 19 14, as amended,
and June 30. 1314.
ISO - 12-90, New
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
B-124KL05)
COW-CALF PRODUCTION
N o r t h e a s t Te x a s D i s t r i c t ( 5 )
1991 Projected Costs and Returns per Head
B B B B a C = = B C B C B B a = = = = = B B a B B B B B B S = = B = C C C = = B = = = B B B B = B = S = = = = = = = = B = B B = = B S B B B = = = B B B B C
PRODUCTION
Description
Quantity
Unit
$
/
Unit
Return
CULL
COWS
BEEF
O.IOHd
9.250
cwt.
53.0000
49.03
HEIFER
C A LV E S
0.36Hd
5.180
cwt.
91.0000
169.70
STEER
C A LV E S
0.47Hd
5.480
CWt.
94.0000
2 4 2 . 11
To t a l
GROSS
Your
Estimate
B B B B B B B B B B B
Income
460.83
SBB = SSSSBB___ccessesssssscE:cc = c = s = sssssBEc&sssssssssss:ccs:= = B = sssssscssccsascss
OPERATING INPUT or CUSTOM OPERATION
Description
Input
Use
Unit
$
/
BERMUDA-CLOVER-RYEGRASS 2.000 acre
H AY
2.000
roll
HERD
H E A LT H
COW-CALF
1.000
head
MARKETING
COW-CALF
0.900
head
MISCELLANEOUS
COW-CALF
1.000
head
S A LT & M I N E R A L S C O W- C A L F 0 . 4 4 0 c w t .
Fuel
Lube
Repair
Unit
73.730
30.000
15.000
8.250
10.000
9.900
Cost
147.46
60.00
15.00
7.43
10.00
4.36
3.90
0.39
3.98
Total OPERATING INPUT and CUSTOM OPERATION Costs
252.51
=================================================
Residual returns to capital, ownership
labor,
land,
management,
B C = = B = = = = = = = = B B =
and
p r o fi t
208.32
==============================================================================
C A P I TA L I N V E S T M E N T D e s c r i p t i o n Q u a n t i t y U n i t R a t e o f C o s t
Invested
Return
Interest
IT
Borrowed
11 8 5 . 8 1 9
Dol.
0.120
142.30
Interest
OC
Borrowed
152.449
Dol.
0.130
19.82
To t a l
C A P I TA L
INVESTMENT
Costs
162.12
p r o fi t
46.20
==============================================================================
R e s i d u a l r e t u r n s t o o w n e r s h i p , l a b o r,
land,
management,
and
-C_BSSSSSS5B_-C&CCCC-.B-SSSB-SSSSSCS_C-__C-_-C-SS*SSC_SSBCCSS_S_-C-SCC-_CCS&SC
O W N E R S H I P C O S T D e s c r i p t i o n ( D e p r e c i a t i o n , Ta x e s , a n d I n s u r a n c e ) C o s t
Machinery
and
Equipment
28.53
Livestock
37.67
SSSSSSSSBBC
To t a l
OWNERSHIP
Costs
66.20
BCBBBSSSBSBSSSBSSSB&SCBCeCBECSSESSBSSBSESSBE&ESB&CSC&CCSSSSSSCSSBSSSSSSSB&SSBB
Residual
returns
to
labor,
land,
management,
and
p r o fi t
-20.00
BCCBB8CBI!BaC--ea-CS--S_S&C-SS-SC3-CCCBCCCS8SSS5SSBCS__SBC-S-CB-CBCQCR-8CtB-eBB
LABOR
COST
Machinery
Other
Description
Input
Use
Unit
Average
Cost
Rate
Hr.
5.000
10.80
5.000
40.00
and
Equipment
2.159
8.000
Hr.
To t a l
LABOR
Costs
50.80
==============================================================================
Residual
returns
to
land,
management,
and
p r o fi t
-70.80
==============================================================================
LAND
COST
PASTURE
Annual
Annual
Description
Ta x e s
Lease
To t a l
Residual
Input
Use
2.000
2.000
Acre
Acre
LAND
returns
to
Unit
Rate
Return
of
5.000
10.000
Costs
management
and
Cost
10.00
20.00
30.00
p r o fi t
-100.80
■WARNING- No Management Cost Specified
==============================================================================
Residual
returns
to
p r o fi t
-100.80
==============================================================================
To t a l
Projected
Cost
of
Production
561.62
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
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 .
L5.1
Projections for Planning Purposes Only B-1241(L05)
Not to be Used without Updating after July 23, 1991.
Cow-Calf Production
N o r t h e a s t Te x a s D i s t r i c t ( 5 )
1991 Projected Costs and Returns per Head
GROSS
INCOME
Description
BBSBSSSSSBSBSBSESSSSSBSSBBSE
Quantity
CSCSBSCCC
Unit
CSSS
$
/
Unit
CCEBCBECSCC
CULL
COWS
BEEF
O.IOHd
9.250
cwt.
53.0000
HEIFER
C A LV E S
0.36Hd
5.180
cwt.
91.0000
STEER
C A LV E S
0.47Hd
5.480
cwt.
94.0000
To t a l
GROSS
VA R I A B L E
Income
COST
Description
=================================
To t a l
Yo u r
Estimate
CSSSBEBCCBC
BCBBBBBBC
49.03
169.70
2 4 2 . 11
460.83
To t a l
===========
BARN
0.05
BERMUDA-CLOVER-RYEGRASS
147.46
FEEDER
MINERAL
0.04
FENCE
PA S T U R E
1.88
H AY
60.00
HERD
H E A LT H
COW-CALF
15.00
Interest
OC-Borrowed
19.82
LIVESTOCK
LABOR
40.00
MARKETING
COW-CALF
7.43
MISCELLANEOUS
COW-CALF
10.00
PICKUP
TRUCK
3/4
TON
15.88
POND
0.09
S A LT
&
MINERALS
COW-CALF
4.36
TRAILER
24
FT
1.13
To t a l
GROSS
VA R I A B L E
INCOME
FIXED
minus
COST
VA R I A B L E
Description
=================================
Machinery
Livestock
Land
To t a l
NET
Unit
COST
"
Acre
Acre
of
PROJECTED
Cost
ALL
"
'
'
'
~
'
~
137.70
To t a l
SSSSSBSSSSS
Equipment
FIXED
'
323.12
SSSS
and
To t a l
===========
COST
'
'
"
Cost
RETURNS
64.61
143.89
30.00
238.50
561.62
-100.80
*"*\
information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
L5.2
Projections for Planning Purposes Only B-1241(L05)
Not to be Used without Updating after July 23, 1991.
STOCKER PRODUCTION - WINTER PASTURE
Northeast Texas District (5)
1991 Projected Costs and Returns per Head
CCCSeBBBBSBEBBBBCBSEBSBSSBBSBBESCSBnSSSSBSBSBBBBSEBBSaeSBBBSSBBSSBBSSBBBCSBSSC YOUr
PRODUCTION Description Quantity Unit $ / Unit Return Estimate
STEERS
0.98Hd
7.730
cwt.
87.0000
659.06
To t a l
GROSS
SBSSSSBBBBB
Income
659.06
SSSSSSEeSSSSSSBSSSSSCSSSSSSESSSSSSSSBSSSESECESSSCSESSBBSSBBSSBECSCESBCSSBESBBB
OPERATING INPUT or CUSTOM OPERATION
Description
Input
Use
Unit
$
/
Unit
Cost
C O N C E N T R AT E S
STOCKER
1.800
cwt.
8.400
15.12
H AY
0.600
roll
30.000
18.00
"
MARKETING
STOCKER
0.980
head
8.500
8.33
~
S A LT
&
MINERALS
STOCKER
1.000
head
1.400
1.40
'
SMALL
GRAIN
RYEGRASS
1.000
acre
134.470
134.47
~
STOCKER
STEER
5.480
cwt.
95.000
520.60
*
V E T.
MED
&
IMPL.STOCKER
1.000
head
9.190
9.19
*
Fuel
1.40
"~
Lube
0.14
Repa1r
4.12
SSSSSSSEESE
To t a l O P E R A T I N G I N P U T a n d C U S T O M O P E R A T I O N C o s t s 7 1 2 . 7 7
SSSSSSSSBSBBEBSeSBSSSBSSBSSSSBSBSBBSBBBBBSCSSSSSSSEBSBSBBBSBBSSSSSSSSSBBSESBBE
Residual returns to capital, ownership
labor,
land,
management,
and
p r o fi t
-53.71
=======BBBBC====================================c==aaa===B==BB=======BB====B=B
C A P I TA L I N V E S T M E N T D e s c r i p t i o n Q u a n t i t y U n i t R a t e o f C o s t
Invested
Return
Interest
IT
Borrowed
364.943
Dol.
0.120
43.79
Interest
OC
Borrowed
514.099
Dol.
0.130
66.83
To t a l
C A P I TA L
INVESTMENT
Costs
11 0 . 6 3
SSSSSSSCBBSBSS8SSS&SSSSSSSBSSSSSSSSSSEESSSSSSSSSSSSSSBBSESSSSESBSBSSSSSCBSEE8S
Residual returns to ownership, labor,
land,
management,
and
p r o fi t
-164.34
S&BSSBCfiBBBBBSeBSSSSSSSSBSBSSS&BSeBBB&CCSSSSSSSSCSSBBSBBBBSSSSSBS&SBBBBBBBBBBC
OWNERSHIP COST Description (Depreciation, Taxes, and Insurance) Cost
Machinery
and
Equipment
•
28.74
SBBBBBEBBBS
To t a l
OWNERSHIP
Costs
28.74
SSSSSSBSSESBB&EBECSCSEBSSSSSSSESSSSSSSSSSSSBSSSSCCSSBBBBSBSBSSEESSS&3BBESBEBS&
R e s i d u a l r e t u r n s t o l a b o r , l a n d , m a n a g e m e n t , a n d p r o fi t - 1 9 3 . 0 8
SSSSSBSBBEBE8BBSBSCBBCSEBBBS8SBB8BBSBBSSBBSSSSSSESSS8SBS8SEBEEBBBCSSS8EEBBBBBB
LABOR COST Description Input Use Unit Average Cost
Rate
Machinery
and
Equipment
0.801
Hr.
5.000
4.01
Other
2.000
Hr.
5.000
10.00
To t a l
LABOR
BSSSBSSBBBB
Costs
14.01
SSSSSSSSBSBBSBBSBEBEBCCEESSEBEESBSSSSSSSSSSSSSBSSSSSBBBSBSSBBSSCCSCSSSSESBBBSB
R e s i d u a l r e t u r n s t o l a n d , m a n a g e m e n t , a n d p r o fi t - 2 0 7 . 0 9
EEBBEBBSBBBBBSSSSSSSSSSSSSBBSSBBSBSBBBBSSSSBSSSSBBSSBEBSBBBaSBCEBCESEBBBBBSESB
LAND
COST
PASTURE
Annual
Annual
Description
returns
to
1.000
1.000
Use
Unit
Acre
Acre
Rate
Return
of
Cost
5.00
10.00
===========
To t a l
LAND
Costs
15.00
==============================================================================
Residual
Ta x e s
Lease
Input
management
and
5.000
10.000
p r o fi t
-222.09
==============================================================================
-WARNING- No Management Cost Specified
SSSSSSSSSSSSSSSBBSSSSSSSBSSSSSB = = = = = = = = = = = = = = = = = SBBEESBBSBEES = = = = = = = = = ESS BEBBS
Residual
returns
to
p r o fi t
-222.09
==============================================================================
To t a l
Projected
Cost
of
Production
881.15
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
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 .
L5.3
Projections for Planning Purposes Only B-1241(L05)
Not to be Used without Updating after July 23, 1991.
Stocker Production - Winter Pasture
N o r t h e a s t Te x a s D i s t r i c t ( 5 )
1991 Projected Costs and Returns per Head
GROSS
INCOME
Description
SS8SSBBS=CBC8B_BBBSSSSSBBBEB
STEERS
Quantity
EBB8SBESB
0.98Hd
7.730
Unit
B8SB
$
/
Unit
SBSCB8ESEBS
cwt.
To t a l
Your
Estimate
SBBESSBSSSS
87.0000
B88Q8SBBS
659.06
B B B B B B B B B B B
To t a l
GROSS
VA R I A B L E
Income
COST
659.06
Description
To t a l
=================================
sssssssssss
BARN
C O N C E N T R AT E S
STOCKER
FEEDER
MINERAL
FENCE
LOT
FENCE
PA S T U R E
H AY
Interest
OC
Borrowed
LIVESTOCK
LABOR
MARKETING
STOCKER
PICKUP
TRUCK
3/4
TON
POND
S A LT
&
MINERALS
STOCKER
SMALL
GRAIN
RYEGRASS
SQUEEZE
CHUTE
STOCKER
STEER
TRAILER
24
FT
V E T.
MED
&
IMPL.STOCKER
To t a l
VA R I A B L E
COST
0.02
15.12
0.04
0.15
2.57
18.00
66.83
10.00
8.33
5.71
0.05
1.40
134.47
0.01
520.60
1.13
9.19
793.61
Break-Even Price, Total Variable Cost $ 104.76 per cwt. of STEERS
GROSS
INCOME
FIXED
minus
COST
Machinery
Land
Description
and
To t a l
VA R I A B L E
COST
Unit
Equipment
Acre
FIXED
Acre
Cost
-134.55
To t a l
72.54
15.00
87.54
Break-Even Price, Total Cost $ 116.31 per cwt. of STEERS
To t a l
NET
of
PROJECTED
ALL
Cost
RETURNS
881.15
-222.09
A
Information presented is prepared sololy as a general guide and Is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
L5.4
^
L