Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
PEACHES, IRRIGATED. FOURTH THROUGH FIFTEENTH YEARS
Central Texas District (8)
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
PEACHES WHOLSALE
Total GROSS Income
VARIABLE COST Description
PREHARVEST
BORER CONTROL
HERBICIDE
BACTERIAL SPOT
DORMANT OIL
NITROGEN*
PHOSPHORUS**
POTASSIUM
HERBICIDE
PINK BUD
SHUCK SPLIT
PETAL FALL
FIRST COVER
MISCELLANEOUS
SECOND COVER
THIRD COVER
FOURTH COVER
CROP INSURANCE
Fuel & Lube - Machinery
Repairs - M
- aI rcrhi gi naet iroyn
Labor - Machinery
- Other
- Irrigation
Total PREHARVEST
HARVEST
CONTAINERS
Fuel c* Lube - Machinery
R
a ri r s - - M
Maacc hh ii nn ee rr yy
L ae bp o
- Other
Total HARVEST
PREHARVEST
FIFTH COVER
SIXTH COVER
Fuel & Lube - Machinery
Repairs - M
- aI rcrhi gi naet iroyn
Labor - Machinery
- Other
- Irrigation
Total PREHARVEST
HARVEST
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
- Other
Total HARVEST
PREHARVEST
SEVENTH COVER
PRE-HARVEST
Fuel & Lube - Machinery
Repairs - M
i naet ir oy n
- aI rc rhi g
L a b o r - M- a Other
chinery
- Irrigation
Total PREHARVEST
HARVEST
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
- Other
Total HARVEST
Interest - OC Borrowed
Total VARIABLE COST
Quantity
250.000
Quantity
1.000
0.830
1.000
1.000
60.000
24.000
24.000
0.830
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
B r e a k - E v e n P r i c e , To t a l C o s t $
Your
To t a l E s t i m a t e
5125.00
3125.00
Unit
$ / Unit
To t a l
agp,
lb.
lb.
lb.
appl
appl
appl
appl
acre
appl
appl
appl
ACRE
Acre
Acre
Acre
Hour
Hour
Hour
each
Acre
Acre
Hour
Hour
1.269
12.000
1.000
1.000
1.092
6.500
2.500
appl
appl
Acre
Acre
Acre
Hour
Hour
Hour
2.538
24.000
Acre
Acre
Hour
Hour
1.000
1.000
appl
appl
Acre
Acre
Acre
Hour
Hour
Hour
0.357
5.000
3.750
Acre
Acre
2.538 ' Hour
24.000 Hour
365.094
$
Dol.
6.000
3.000
3.200
3.600
.225
.250
.120
3.000
10.200
10.200
10.200
13.900
20.000
13.900
14.200
14.200
75.000
5.500
5.361
5.500
Unit
Acre
Acre
Acre
Acre
11 . 7 6 p e r b u . o f P E ACHES
6.00
2.49
3.20
3.60
13.50
6.00
2.88
2.49
10.20
10.20
10.20
13.90
20.00
13.90
14.20
14.20
75.00
105.80
20.11
4.99
227.77
384.35
27.50
992.48
.420
210.00
5.500
4.000
1.23
6.98
48.00
268.32
14.200
14.200
5.500
5.500
5.500
5.500
4.000
2 . 11
14.20
14.20
2.01
0.81
2.50
6.01
35.75
13.75
89.23
4.20
2.46
13.96
96.00
116.62
14.200
15.200
14.20
15.20
0.80
0.57
5.501
5.500
5.500
1.96
27.50
20.63
84.60
5.500
4.000
4.20
2.46
13.96
96.00
116.62
0 . 11 3
6 . 8 3 p e r bu. of PEACHES
FIXED COST DescrlDt1on
Macmnery and Equipment
Irrigation
Land
Perennial Crop
Total FIXED Cost
To t a l o f A L L C o s t
$ / Unit
12.5000
appl
500.000
B r e a k - E v e n P r i c e . To t a l V a r i a b l e C o s t
GROSS INCOME minus VARIABLE COST
Unit
bu.
agpl
41.412
71.700
5.000
B-1241(C08)
3.7b
41.26
1709.12
1415.88
To t a l
431.62
227.63
25.00
548.67
1232.92
2942.04
182.96
NET PROJECTED RETURNS
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 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 .
C8.45
B-124KC08)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
D AT E
S TA G E
O
F
PRODUCTION
05/25/94 HARVEST
06/25/94 HARVEST
07/25/94 HARVEST
D AT E
TYPE
OF
A
A
A
S TA G E
OF
PRODUCTION
08/11/93 PREHARVEST
08/15/93 PREHARVEST
08/15/93 PREHARVEST
08/18/93 PREHARVEST
10/15/93 PREHARVEST
10/15/93 PREHARVEST
11/15/93 PREHARVEST
11/15/93 PREHARVEST
12/15/93 PREHARVEST
01/15/94 PREHARVEST
01/31/94 PREHARVEST
01/31/94 PREHARVEST
02/10/94 PREHARVEST
02/10/94 PREHARVEST
02/10/94 PREHARVEST
02/10/94 PREHARVEST
02/15/94 PREHARVEST
02/20/94 PREHARVEST
02/20/94 PREHARVEST
03/15/94 PREHARVEST
03/15/94 PREHARVEST
04/01/94 PREHARVEST
04/01/94 PREHARVEST
04/10/94 PREHARVEST
04/11/94 PREHARVEST
04/11/94 PREHARVEST
04/20/94 PREHARVEST
04/20/94 PREHARVEST
04/21/94 PREHARVEST
04/21/94 PREHARVEST
04/30/94 PREHARVEST
05/01/94 PREHARVEST
05/01/94 PREHARVEST
05/11/94 PREHARVEST
05/11/94 PREHARVEST
05/15/94 PREHARVEST
05/18/94 PREHARVEST
05/21/94 PREHARVEST
05/21/94 PREHARVEST
05/22/94 PREHARVEST
05/25/94 HARVEST
05/25/94 HARVEST
05/25/94 HARVEST
05/25/94 HARVEST
06/01/94 HARVEST
06/02/94 PREHARVEST
06/02/94 PREHARVEST
06/10/94 PREHARVEST
06/11/94 PREHARVEST
06/11/94 PREHARVEST
06/15/94 PREHARVEST
06/18/94 PREHARVEST
06/25/94 HARVEST
06/25/94 HARVEST
06/25/94 HARVEST
07/01/94 HARVEST
07/02/94 PREHARVEST
07/02/94 PREHARVEST
07/11/94 PREHARVEST
07/11/94 PREHARVEST
07/15/94 PREHARVEST
07/18/94 PREHARVEST
07/25/94 HARVEST
07/25/94 HARVEST
07/25/94 HARVEST
08/05/94 HARVEST
08/10/94
08/10/94
08/10/94
08/10/94
PRODUCT NAHE
NUHBER
TYPE
PEACHES
PEACHES
PEACHES
HHOLSALE
HHOLSALE
HHOLSALE
INPUT NAHE
OF
UNITS
SHREDDING
BORER CONTROL
SPRAYING
IRRIGATION
HERBICIDE
SPRAYING
BACTERIAL SPOT
SPRAYING
DORHANT OIL
LABOR - PRUNING
PICKUP TRUCK
SHED, PACK,STORE
NITROGEN*
PHOSPHORUS**
POTASSIUH
APPLY FERTILIZER
LABOR
HERBICIDE
SPRAYING
PINK BUD
SPRAYING
SHUCK SPLIT
SPRAYING
SHREDDING
PETAL FALL
SPRAYING
DISCING-TANDEH
LABOR
FIRST COVER
SPRAYING
HISCELLANEOUS
SECOND COVER
SPRAYING
THIRD COVER
SPRAYING
LABOR
IRRIGATION
FOURTH COVER
SPRAYING
CROP INSURANCE
CONTAINERS
HARVESTING LABOR
HAULING PEACHES
PICKING BOXES
COOLER
FIFTH COVER
SPRAYING
SHREDDING
SIXTH COVER
SPRAYING
LABOR
IRRIGATION
HARVESTING LABOR
HAULING PEACHES
PICKING BOXES
COOLER
SEVENTH COVER
SPRAYING
PRE-HARVEST
SPRAYING
LABOR
IRRIGATION
HARVESTING LABOR
HAULING PEACHES
PICKING BOXES
COOLER
PEACHES
PEACHES
PEACHES
LAND RENT
HEAD
50.0000
100.0000
100.0000
NUHBER
INPUT
E
H
0
E
H
E
H
E
H
H
N
E
E
E
H
H
E
H
E
H
E
H
H
E
H
H
H
E
H
E
E
H
E
H
H
0
E
H
E
E
H
H
D
D
E
H
H
E
H
H
0
H
H
D
D
E
H
E
H
H
0
H
H
D
D
L
L
L
K
PER
UNITS
OF
H
HEIGHT
OF
PROD.
5 FT
4-15
ORCHARDPEACHES
PEACH
ORCHARD
3-15
ORCHARD
4-15
PEACH
ORCHARD
4-15
AIRBLAST
4-15
AIRBLAST
5 FT
4-15
AIRBLAST
9 FT
4-15
AIRBLAST
PEACH
4-15
AIRBLAST
4-15
AIRBLAST
PEACHES
4-15
AIRBLAST
PEACHES4
PEACH
YEAR4
PEACHES •
STORAGE
4-15
AIRBLAST
5 FT
4-15
AIRBLAST
PEACHES
YEAR4
PEACHES
STORAGE
4-15
AIRBLAST
4-15
AIRBLAST
PEACHES
YEAR4
PEACHES
STORAGE
YEAR 3
YEAR 1
YEAR 2
PEACHES
1.0000
1.0000
1.0000
.6000
.8300
1.0000
1.0000
1.0000
1.0000
20.0000
1050.0000
.0500
60.0000
24.0000
24.0000
1.0000
15.0000
.8300
1.0000
. 1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.2000
16.7000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
20.0000
.2000
1.0000
1.0000
1.0000
500.0000
12.0000
.5000
.2000
.3300
1.0000
1.0000
1.0000
1.0000
1.0000
6.5000
.4000
24.0000
1.0000
.4000
.3400
1.0000
1.0000
1.0000
1.0000
5.0000
.6000
24.0000
1.0000
.4000
.3300
1.0000
1.0000
1.0000
1.0000
.0000
.0000
.0000
CASH
NON
CASH
C
C
C
.00
.00
.00
Y
Y
Y
FIXED LANDLORD
OR
!SHARE
VARI.
C
V
C
V
C
V
C
C
V
V
C
C
C
V
V
V
C
C
V
V
C
V
C
V
C
V
C
C
V
V
C
V
V
c
c
c
c
c
c
c
CASH LANDLORD BREAK
NON- SHARE
EVEN
CASH
PROD.
V
V
V
V
V
V
c
V
c
c
c
V
c
c
c
c
V
V
V
V
V
V
F
F
F
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00.
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented Is prepared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.46
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
B-1241(C08)
CORN PRODUCTION AFTER PREVIOUS YEARS WHEAT
C e n t r a l Te x a s D i s t r i c t ( 8 ) - E a s t e r n
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
B B B B = B B B B B B C = S B B B S B B S B B B C C = =
CORN
DEFICIENCY PMT. CORN*
Quantity
70.000
60.000
Unit
BSSB
$ / Unit
To t a l
SBSSCBSSBCB
SSBBBSSBBBS
2.5600
0.4300
179.20
25.80
bu.
bu.
Your
Estimate
BBSSSSSBB
BSSSBSSSBBS
Total GROSS Income
VARIABLE COST Description
SBBSBBeBBBSSSSBSBSSBSSSSSSSSSSSSS
PREHARVEST
FERT. 10-34-0
FERT. 82-0-0
ANHYDROUS RIG
SEED
HERB., PRE-MERGE
CROP INSURANCE
SET ASIDE COST*
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
CUSTOM COMBINING
CUSTOM HAULING
205.00
Quantity
100.000
125.000
1.000
1.000
1.000
1.000
0.081
1.717
Unit
$ / Unit
SSSSSSSBSSS
lb.
lb.
acre
acre
acre
ACRE
acre
Acre
Acre
Hour
.094
.104
2.000
16.250
15.000
3.500
22.420
5.501
9.45
13.00
2.00
16.25
15.00
3.50
1.81
10.14
4.16
9.44
84.76
1.000
70.000
acre
bu.
12.000
.140
Total HARVEST
Interest - OC Borrowed
To t a l
12.00
9.80
21.80
62.214
Dol.
0.113
7.03
SSBSSSSBBSC
Total VARIABLE COST
113.59
GROSS INCOME minus VARIABLE COST
91.41
FIXED COST Description
=================================
SET ASIDE FIXED COST*
Machinery and Equipment
Land
Unit
To t a l
BSSS
BSBSSSSSSSS
acre
Acre
Acre
4.27
34.43
25.00
SSSSSSSBBBS
Total FIXED Cost
63.70
Total of ALL Cost
177.29
NET PROJECTED RETURNS
27.71
* Delete these lines if not participating in farm program
iffpsN
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.47
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
D AT E S TA G E
OF
PRODUCTION
OF
A
A
S TA G E
OF
PRODUCTION
06/15/90 PREHARVEST
08/15/90 PREHARVEST
09/15/90 PREHARVEST
10/10/90 PREHARVEST
10/15/90 PREHARVEST
02/10/91 PREHARVEST
02/10/91 PREHARVEST
02/25/91 PREHARVEST
02/25/91 PREHARVEST
02/25/91 PREHARVEST
02/25/91 PREHARVEST
03/01/91 PREHARVEST
03/25/91 PREHARVEST
08/14/91 PREHARVEST
08/14/91 PREHARVEST
08/15/91 HARVEST
08/15/91 HARVEST
09/15/91 HARVEST
PRODUCT NAHE
NUHBER
TYPE
OF
H
PER
UNITS
DEFICIENCY PHT.
CORN
DEFICIENCY PHT.
CORN*
INPUT NAHE
1HEAD
30.0000
70.0000
30.0000
CORN*
NUHBER
OF
INPUT
H
H
E
H
H
E
H
E
E
E
H
H
E
E
G
G
K
1HEIGHT
OF
PROD.
A
02/15/91 HARVEST
09/01/91 HARVEST
09/15/91 HARVEST
D AT E
TYPE
UNITS
DISCING-OFFSET
DISCING-TANDEH 20 FT
DISCING-TANDEH 20 FT
FERT. 10-34-0
DISCING-TANDEH 20 FT
ANHYDROUS APPL.
FERT. 82-0-0
PLANTING
8 ROH
SEED
CORN
HERB., PRE-HERGE BICEP2.4
CROP INSURANCE
CORN
ROLLING
CULTIVATING
ROLLING
SET ASIDE COST* VARI
SET ASIDE FIXED COST*
CUSTOH COHBINING CORN
CUSTOH HAULING
CORN
LAND CHARGE
CROPS
1.0000
1.0000
1.0000
100.0000
1.0000
1.0000
125.0000
1.0000
1.0000
1.0000
1.0000
1.0000
- 1.0000
.0810
.0810
1.0000
70.0000
1.0000
.0000
.0000
.0000
B-1241(C08)
CASH LANDLORD BREAK
NON
SHARE EVEN
CASH
PROD.
C
C
C
.00 N
33.00 N
.00 N
CASH FIXED LANDLORD
NON
O R !SHARE
CASH VARI.
.00
.00
.00
C
V
33.00
C
V
33.00
C
C
C
V
V
V
C
C
C
C
C
V
F
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
33.00
.00
.00
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.48
B-124KC08)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
SET ASIDE LAND WITHOUT DIVERSION PAYMENT
C e n t r a l Te x a s D i s t r i c t ( 8 )
1991 Projected Costs and Returns per Acre
JPN
GROSS INCOME Description
BSBBSBBSSSBBBBBBBBBBCCBCCBCS
SALES
Quantity
BSBBSSSSI
Unit
BBBB
$ / Unit
BBBBBBBBBBB
1.0000
0.00
0.000
Total GROSS Income
VARIABLE COST Description
SSSSSSSSSSSSB8BSBBBBSSBSSSSSSSBCI
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Interest - OC Borrowed
To t a l
BBBBBBBBBSS
Your
Estimate
SSBSSSSBB
BBBBBBBBSSS
0.00
Quant 1ty
==========
1.355
27.879
Unit
BBSS
Acre
Acre
Hour
Dol.
Total VARIABLE COST
$ / Unit
sssss
5.501
0 . 11 3
•Total
SBBBSBBBSBS
8.36
3.46
7.46
3.15
SCSBBBBBCSB
22.42
GROSS INCOME minus VARIABLE COST
-22.42
FIXED COST Description
Unit
SBSSSSSBBSBSSSSCeCSCSSSCSCBSCSCSI
BBSS
Acre
Acre
Machinery and Equipment
Land
To t a l
27.68
25.00
SSSCSSBBSSB
Total FIXED Cost
52.68
Total of ALL Cost
75. 10
NET PROJECTED RETURNS
-75.10
Information presented is prepared solely as a general guide and Is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.51
B-124KC08)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
DATE
STAGE
TYPE
OF
OF
PRODUCTION
05/30/91
DATE
06/14/90
08/14/90
10/31/90
12/30/90
02/28/91
04/30/91
PRODUCT
NAHE
NUHBER
PROD.
A
SALES
.0001
TYPE
O
F
OF
OF
PRODUCTION
INPUT
UNITS
H
H
K
H
H
PER
1HEAD
UNITS
STAGE
H
HEIGHT
OF
INPUT NAHE
CHISELING
DISCING-TANDEH
DISCING-TANDEH
LAND CHARGE
DISCING-TANDEH
DISCING-TANDEH
NUHBER
20 FT
20 FT
CROPS
20 FT
20 FT
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
CASH LANDLORD BREAK
NON
SHARE
EVEN
CASH
PROD.
.0000 C
CASH
NON
CASH
C
100.00
N
FIXED LANDLORD
O
R
SHARE
VARI.
F
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.52
CROP PRODUCTS REPORT
July 23, 1991
Crop Pr'Oduct Name
===========- . B B B B B S B B B B B S B B
BEEF PRODUCTION
CORN
CORN SILAGE
COTTON LINT
COTTONSEED
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
HAY
HAY
HAY
HAY
PASTURE
PASTURE
PASTURE
PASTURE
PEACHES
PEANUTS-QUOTA
PEANUTS-QUOTA
SALES
SORGHUM
WEIGHT GAIN
WHEAT
CORN*
COTTON*
SORGHUM*
WHEAT*
WHEAT**
BERMUDA
KLEINGR.
SORGHUM
SUD-SORG
BERMUDA
KLEINGR.
NATIVE
SUDAN
WHOLSALE
RUNNERS
SPANISH
STOCKERS
Price
per
Unit
Unit
of
Mes.
Weight
per
Unit
SBSSBBSSBSSBB BBSS SSSSBSBBSBSBS
.2800
2.5600
21.0000
.5800
95.0000
.4300
. 1200
1.0100
1.4300
1.4300
60.0000
60.0000
2.0000
60.0000
10.0000
10.0000
6.0000
10.0000
12.5000
.3182
.2942
1.0000
3.9400
.2800
2.4200
lb.
bu.
ton
lb.
ton
bu.
lb.
cwt.
bu.
bu.
ton
ton
bale
ton
AUM
AUM
AUM
AUM
bu.
lb.
lb.
$
cwt.
lb.
bu.
.0000
60.0000
2000.0000
1.0000
2000.0000
60.0000
60.0000
52.0000
60.0000
60.0000
2000.0000
2000.0000
60.0000
2000.0000
.0000
.0000
.0000
.0000
60.0000
1.0000
1.0000
.0000
52.0000
LOOOO
60.0000
Cash
Flow
Row
BBBBB
20
20
20
20
21
23
23
23
23
23
20
20
20
20
20
20
20
20
20
20
20
20
20
21
20
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.61
TRACTORS, IMPLEMENTS AND EQUIPMENT
JULY 23, 1991
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 (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH 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. (#1,02)
LEASE CALC. (HOUR.YEAR)
TRACTOR
TRACTOR
TRACTOR
TOR
TRACTOR
TRACTOR
TRACTOR
IOO HP
IOO
12000
DI
12000
TRACTOR
125 HP
125
12000
DI
12000
TRACTOR
150 HP
150
12000
DI
12000
TRACTOR
40 HP
DI
DI
12000
12000
TRACTO
75 H
7
1200
D
1200
880
600
500
360
400
55
42600
50600
58000
15700
13750
2560
38
38
38
38
38
3
38300
45500
52200
14100
12500
2300
.029
.029
.029
.029
.029
.68
7
1.5
.92
.68
7
1.5
.92
.68
7
1.5
.92
.68
7
1.5
.92
.68
7
1.5
.92
.02
.6
C
2
C
2
C
2
C
2
C
2
TRACTOR
50 HP
40
50
12000
12000
1.
.9
^^.
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
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 (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
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 ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
IHPLEHENT
IHPLEHENT
ANHYDROUS RIG
104
IHPLEHENT
CHISEL
12 FT
COHBINE
PEANUT
17
IHPLEHENT
CULTIVATOR
ROLLING
IHPLEHENT
DIGGER
PEANUT
DISC-OFFSE
14 F
2000
2000
65
17
2500
2500
2500
5
250
2000
2500
2000
2500
2500
250
40
4.0
20
20
4.1
12
83
100
2.3
6
50
200
3.8
12
75
90
3.0
12
67
20
4.
1
8
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
10250
80
8
1.1
1.2
1
100
1
C
C
1
50
IHPLEHENT
2475
21600
3250
10
10
10
10
2250
20160
2895
9800
1.
1.
847
1
750
.364
.380
.364
.222
.64
6
1.4
.6
10
1.3
.6
10
1.4
.36
.6
10
1.3
.885
.885
.885
.885
C
C
2
C
C
2
C
C
2
C
C
2
Information presented Is prepared solely as a general guide and is not Intended to recognize or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.62
.
1
1.
.88
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE ($)
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 ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR.YEAR)
DESCRIPTION
IMPLEHENT
IMPLEHENT
DISC-TANDEH
13 FT
IHPLEMENT
DISC-TANDEH
20 FT
DISC-TANDEH
9 FT
IHPLEMENT
DISC/BEDDER
12 FT
IMPLEMENT
DRILL
15 FT
DRIL
2500
2500
2500
2500
1200
16X
3
120
2500
2500
2500
2500
1200
120
100
4.8
13
83
280
2.5
20
200
4.5
9
83
40
4.5
12
80
100
4.0
15
72
10
4.
1
7
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
46
85
30
80
10
50
40
6775
10100
3825
3375
4600
6000
9300
3515
3040
4140
1.
1.
385
1
350
.364
.364
.777
.77
.885
1
1.
.88
10
10
364
.6
8
1.3
885
C
C
2
.364
.6
10
1.3
.885
C
C
2
IMPLEHENT
IHPLEHENT
DRY FERT. RIG
30
10
.6
10
1.3
.885
C
C
2
IHPLEHENT
imaxamaamaa
FIRST NAME
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (KR OR MI)
FUEL TYPE
REHAINING LIFE (KR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR MI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
UBOR HULTIPLIER
CURRENT LIST PRICE ($)
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 UBOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER UBOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR Ul
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR.YEAR)
IMPLEMENT
.6
10
1.3
.885
C
C
2
IHPLEHENT
FERT. SPREADER LIQUID FERT . RIG
.6
10
1.4
C
C
2
IHPLEHENT
IHPLEHENT
HOLDBOARD PLOH
4 BOTTOH
ROLLER
2500
2500
3
200
2000
1200
2000
2500
2500
200
40
6.0
50
80
15
1.1
1.2
1
100
1
50
4
20
67
100
6.0
50
80
8
1.1
1.2
1
100
1
120
4.1
5.3
80
5
4.
10.
8
4000
25
7.5
20
80
15
1.1
1.2
500
10
450
1.
1.
402
1
385
.364
.364
.48
.885
1
1.
.88
50
.6
10
1.4
C
C
1
.885
C
C
1
1.1
1.2
4250
10
.6
10
1.3
c
c
1
.885
C
C
2
30
SNREODE
10.5 F
2000
.777
70
,
1200
1.1
1.2
1
100
1
30
10
2000
1
20
10
.6
10
1.3
C
C
2
'nformatlon presented Is prepared solely as a general guide and is not intended to recognise or predict the costs
' returns from any one particular farm or ranch operation. These projections were collected and developed by
members of the Texas Agricultural Extension Service and approved for publication.
C8.63
,
DESCRIPTION
FIRST NAME
QUALIFYING NAME
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT MARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER UBOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (Ul,Ul)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($">
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR.YEAR)
IMPLEMENT
IMPLEMENT
IMPLEHENT
SHREDDER
5 FT
SPRAYER
2000
IHPLEHENT
IMPLEMENT
SPRAYER
AIRBLAST
SPRAYER
ORCHARD
1200
1200
2000
1200
50
3.7
5.0
80
1.1
1.2
830
10
735
15
IMPLEMENT
TRAILER
FLATBED3
1200
15
300
TRAILE
FLATBED
1200
1200
300
30
120
4.8
24
53
75
4.8
24
53
75
4.8
5
53
4.4
26.
1.1
1.2
1.1
1.2
1.1
1.2
100
.52
1.1
1.2
10
.5
30
30
2750
6600
2500
6000
10
10
30
1500
10
800
1000
10
850
1
30
1.
1.
100
1
85
1
487
.6
10
1.3
885
C
C
2
IHPLEHENT
.777
.6
10
1.4
.885
C
C
2
IHPLEHENT
.777
.6
10
1.4
.885
C
C
2
IMPLEHENT
VACUUM PLANTER VACUUH PLANTER
4
ROH
8
ROH
15
88
1200
1200
1
.777
.6
10
1.4
10
.885
C
C
2
EQUIPHENT
EQUIP)1ENT
EQUIPHENT
HAGON
HANURE
AIR COMPRESSOR
ART LOADER
BOX SCRAPE
8F
2500
5
10
1
1
40
1200
1200
2500
5
10
30
5.0
12
60
40
5.0
26.6
65
1
1
1.1
1.2
11290
10
10000
1.1
1.2
22450
10
19900
100
5
8
1
1
1.1
1.2
3500
5426
10
5426
24000
10
24000
.777
.168
.885
.885
777
.6
10
1.4
885
C
C
2
.6
10
1.4
C
C
2
3500
.6
5
1.4
D
C
2
Information presented is prepared solely as a general guide and Is not Intended to recognise or predict the costs
and roturns from any one particular farm or ranch operation. These projections wore collected and developed by
staff members of the Texas Agricultural Extension service and approved for publication.
C8.64
104
1
104
DESCRIPTION
FIRST NAME
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
(S)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
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)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
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 (X)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED UBOR
(KR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER UBOR (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)
EQUIPMENT
EQUIPMENT
EQUIPMENT
EQUIPMENT
EQUIPMENT
EQUIPHENT
BULK MILK COOLER
COOLER
STORAGE
COH HASHER
DIGGER/HAGON
SIUGE
FEED MILL
FEED SYSTE
10
10
10
10
1
10
10
10
1
1
30000
EL
30000
1
2000
1
1
1
12500
2600
1300
11000
14000
448
12500
2600
1300
11000
14000
448
55
70
1
1
10
16
10
62.50
2000
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPMENT
EQUIPHENT
FEED TRUCK
FEEDER
HECHANIC
FEEDERS
HOG
FLATIJED
20 FT
FLATBED TRUCK
FLUSH TAN
10
10
5
15
10
1
10
10
5
15
10
1
1
1
1
1
1
9100
6500
225
3233
11275
6500
225
3233
32.50
4.50
1
1
10
9100
10
10
11275
Information presented is prepared solely as a general guide and is not intended to recogniio or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.65
40
1
40
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
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 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 ($)
S A LVA G E VA L U E ( X )
CURRENT MARKET VALUE ($)
L E A S E PAY H E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR.YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR MI).
SPEED
(MI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR MI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR.YEAR)
EQUIPHENT
EQUIPHENT
EQUIPHENT
FRONT END LOADER
GENERATOR lOOKH
DIESEL
GENERATOR 45KH
DIESEL
GRAIN TANK
HAY RACKS
HEAD LOCK
10
20
20
10
10
2
10
20
20
10
10
2
1
1
1
1
1
3950
10000
4400
1100
2750
1590
3950
10000
4400
1100
2750
1590
5.50
5.50
1
1
10
EQUIPMENT
10
19
EQUIPHENT
EQUIPHENT
EQUIPHENT
HEAD TANK HI PRESSURE HOSE
10
EQUIPMENT
10
EQUIPMENT
EQUIPMENT
EQUIPMENT
1
EQUIPHENT
HANURE SPREADER
MANURE SYSTEM
HILK TANK
3000 GAL
HILKING EQUIP
5
10
10
25
1
10
5
10
10
25
1
1
1
1
1
1
1250
10
1250
479
10
479
3660
9400
9000
2490
3660
9400
9000
2490
19
19
1
1
10
Information presented Is prepared solely os a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.66
2
12
DESCRIPTION
EQUIPMENT
EQUIP)(ENT
EQUIPMENT
EQUIPMENT
EQUIPMENT
— w m n n r —■
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REMAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT MARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & UBOR ($)
ON FARH OHNER UBOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR.YEAR)
^
\
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED UBOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (KR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT Ul
DEPRECIATION FACTOR Ul
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR.YEAR)
EQUIPHENT
bb
MILKING STALLS
MINERAL FEEI)ER
MIXER HAGON
300
MIXER HAGON
720
PICKING BOXES
PEACHES
10
10
7
6
10
10
10
7
6
10
1
1
1
1
1
14085
90
13890
27800
400
14085
90
13890
27800
400
20
10
10
PUMP AND KOTO
30
120
1
120
70
1
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
PUHP AND KOTOR
720
SPRAYER
STOCK
TRAII.ER
20 FT
TRAILER
FUTBED
TRAIILER
PEAIKUT
TRAILE
STOC
5
10
20
10
10
1
5
10
20
10
10
1
1
1
1
1
1
12000
800
12000
800
2882
10
2882
1200
10
1200
8800
10
8000
10
3
8.80
/0£*\
Information presented Is prepared solely as a general guide and is not intended to recognize or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.67
120
120
DESCRIPTION
FIRST NAME
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR MI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /MI)
ANNUAL USE (HR OR MI)
SPEED
(MI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
UBOR MULTIPLIER
CURRENT LIST PRICE
($)
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 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)
EQUIPHENT
EQUIPHENT
EQUIPMENT
EQUIPMENT
TRANSFER PUMP
VACUUM PUHP
HATER SYSTEM
HATERERS
HOG
10
3
10
5
10
3
10
5
1
1
1
1
2150
2300
3850
20
2150
2300
3850
20
19
.39
1
1
10
10
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.
C8.68
OPERATING INPUT RESOURCES
July 23, 1991
J ^ \
Jp*\
Operating Iinput
BBBBSBSSSSSSSSSS
SSBSSSBC
BACTERIAL SPOT
BACTERIAL SPOT
BOAR FEED
BORER CONTROL
BORER CONTROL
BORER CONTROL
BORER CONTROL
BREEDING
COASTAL PASTURE
CONTAINERS
COVER CROP
CROP INSURANCE
CROP INSURANCE
CROP INSURANCE
CROP INSURANCE
CROP INSURANCE
CROP INSURANCE
CROP INSURANCE
CROP INSURANCE
CROP INSURANCE
CROP INSURANCE
CROP INSURANCE
CROP INSURANCE
CROP INSURANCE
CROP INSURANCE
CUBES
DEFOLIANT
DORMANT OIL
DORMANT OIL
DORMANT OIL
DORMANT OIL
FEEDER PIGS
FERT. 10-34-0
FERT. 18-46-0
FERT. 32-0-0
FERT. 34-0-0
FERT. 82-0-0
FIFTH COVER
FIFTH COVER
FINISHING RATION
FIRST COVER
FIRST COVER
FOLIAR FUNGICIDE
FOLIAR FUNGICIDE
FOURTH COVER
FOURTH COVER
FUNGICIDE
GRAIN MIX
GRAIN MIX
GRAIN MIX
GRAIN SUPPL.
GRAIN SUPPLEMENT
HAULING
HAY
HAY
HAY
HERB. YELLOW
HERB., PRE-MERGE
HERB., PRE-MERGE
HERBICIDE
HERBICIDE
HERBICIDE
INSECT. GREENBUG
INSECT. GREENBUG
INSECT. PLANTBUG
INSECT. THRIPS
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
1-2
3-15
2ND
3RD
4-15
DAIRY
PEACH
CORN
COTTON
FPEANDS
FPEANDSK
FPEANIS
FPEANISK
PEACHES3
PEACHES4
SORGHUM
SORGHUME
SPEANUTD
SPEANUTI
WHEAT
WHEATE
1ST
2ND
3RD
4-15
3RD
4-15
3RD
4-15
SKIPROW.
3RD
4-15
WHEAT
DRY COW
W/O S
W/S
STOCKER
GOATS
MILK
DAIRY
STOCKER
COTTON
BICEP2.4
CAPAROL
PEACH
PREMERGE
ARMYWRMS
MIDGE
PEANUT
PEANUTI
SKIPROWD
SKIPROWI
SM. GR.
SORGHUM
WHEAT
Price
per
Unit
BCBBBSSC
2.20
3.20
11.40
1.50
3.00
3.00
6.00
6.00
52.00
.42
.13
3.50
7.10
16.25
17.10
17.40
18.70
12.60
75.00
2.70
4.35
14.55
17.00
4.75
3.45
9.60
1.20
1.80
2.40
3.00
3.60
75.00
.0945
.109
.07
.081
.104
14.2
14.2
11.40
13.9
13.9
10.25
5.00
14.2
14.2
9.00
7.50
7.50
7.50
9.85
8.85
.65
3.00
4.35
3.00
6.65
15.00
6.65
10.0
3.00
4.25
7.00
3.95
2.50
1.00
5.75
9.30
7.85
4.20
5.23
3.95
5.75
3.75
Unit
of
Measure
Cash
Flow
Row
BBSSSSS
BBSS
appl
appl
cwt.
appl
appl
appl
appl
head
acre
each
lb.
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
cwt.
pt.
appl
appl
appl
appl
cwt.
lb.
lb.
lb.
lb.
lb.
appl
appl
cwt.
appl
appl
appl
appl
appl
appl
acre
cwt.
cwt.
cwt.
cwt.
cwt.
cwt.
cwt.
cwt.
cwt.
qt.
acre
qt.
acre
lb.
acre
appl
appl
acre
acre
appl
appl
appl
appl
appl
appl
appl
appl
45
45
47
45
45
45
45
48
47
55
43
54
54
54
54
54
54
54
54
54
54
54
54
54
54
43
45
45
45
45
45
46
44
44
44
44
44
45
45
47
45
45
45
45
45
45
45
47
47
47
47
47
45
47
47
47
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
Information presented is prepared solely as a general guide and Is not intended to reeognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.69
Operating I nput
SSSSSSEBBSBSSSCS
BCBSBCBS
MARKETING
MARKETING
MGMT. RECORDS
MILK REPLACER
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
NITROGEN
NITROGEN*
PASTURE
PEACH TREES
PETAL FALL
PETAL FALL
PHOSPHATE
PHOSPHORUS
PHOSPHORUS*
PHOSPHORUS**
PIG STARTER
PINK BUD
PINK BUD
POTASSIUM
PRE-HARVEST
PRE-HARVEST
PREDATOR CONTROL
PROTEIN SUPPL.
QUOTA COST
SALES COMMISSION
SALES COMMISSION
SALES COMMISSION
SALES COMMISSION
SALES COMMISSION
SALT
SALT & MINERALS
SALT & MINERALS
SALT & MINERALS
SECOND COVER
SECOND COVER
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED FORAGE SORG
SEED SORGHUM
SEED WHEAT
SET ASIDE COST*
SET ASIDE COST**
SET ASIDE FIXED
SET ASIDE FIXED
SEVENTH COVER
SEVENTH COVER
SHUCK SPLIT
SHUCK SPLIT
SILAGE
SIXTH COVER
SIXTH COVER
SMALL GRAINS
SMALL GRAINS
SOIL FUNGICIDE
SOIL FUNGICIDE
SOIL INSECTICIDE
SOW FEED
SOW FEED
STOCKER STEERS
STOCKER STEERS
SUPPLEMENT
SUPPLIES
CALF
HOGS
CALF
DAIRY
GOATS
HOGS
PEACH
PIGS
SHEEP
NATIVE
3RD
4-15
3RD
4-15
3RD
4-15
PEANUTS
DAIRY
GOATS
PIG
SHEEP
STOCKER
COW-CALF
STOCKER
3RD
4-15
CORN
CORN-SIL
COTTON
KLEINGR.
OATS
PEANUT
SORGHUM
SUD-SORG
SUDAN
WHEAT
TREATED
VARI
VARI
COST*
COST**
3RD
4-15
3RD
4-15
3RD
4-15
PASTURE
PASTURE*
SKIPROW
GESTAT.
LACTAT.
425
SHEEP
DAIRY
Price
per
Unit
BBBSSSSS
9.75
3.50
18.00
.66
7.50
20.00
10.00
1.00
20.0
21
10
.225
.225
1.40
2.50
10.2
10.2
.29
.21
.23
.25
14.60
10.2
10.2
.12
15.2
15.2
.35
9.80
.03
6.05
1.35
1.75
1.35
6.50
5.15
20.50
22.20
19.25
13.90
13.90
16.25
16.25
.64
7.00
. 115
1.30
.90
.22
.20
.113
.26
.90
.13
22.42
22.42
52.68
52.68
14.2
14.2
10.2
10.2
25
14.2
14.2
60.00
42.00
18.50
22.00
6.00
12.10
12.10
111.00
103.00
10.00
68
Unit
of
Measure
Cash
Flow
Row
head
head
head
lb.
head
head
head
head
acre
head
head
lb.
lb.
acre
tree
appl
appl
lb.
lb.
lb.
lb.
cwt.
appl
appl
lb.
appl
appl
head
cwt.
lb.
head
head
head
head
head
cwt.
cwt.
cwt.
cwt.
appl
appl
acre
acre
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
acre
acre
acre
acre
appl
appl
appl
appl
ton
appl
appl
acre
acre
appl
appl
ACRE
cwt.
cwt.
cwt.
cwt.
cwt.
head
55
55
55
47
55
55
55
55
55
55
55
44
44
47
43
45
45
44
44
44
44
47
45
45
44
45
45
55
47
55
55
55
55
55
48
47
47
47
47
45
45
43
43
43
43
43
43
43
43
43
43
43
43
43
55
55
55
55
45
45
45
45
47
45
45
47
47
45
45
45
47
47
46
46
47
55
BBBBBSC
BBBB
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and roturns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.70
O p e r a t i n g I ntput
put
BSSSSBSSSBBB8BBS
SSSSSBBB
THIRD COVER
THIRD COVER
TOT MIXED RATION
UTILITIES
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
WEED CONTROL
3RD
4-15
COW-CALF
DAIRY
DRY COW
GOATS
HOGS
PIGS
SHEEP
SOWS
STOCKER
Price
per
Unit
SBCCBSBS
14.2
14.2
4.00
74.50
6.00
33.00
6.00
.70
1. 15
.80
.70
6.50
5.00
43.75
Unit
of
Measure
BSSSSBC
Cash
Flow
Row
BBBB
appl
appl
days
head
head
head
head
head
head
head
head
head
head
appl
45
45
47
50
48
48
48
48
48
48
48
48
48
45
/0f^\
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.
C8.71
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 /HI)
ANNUAL USE (KR 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
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (KR)
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. (Ul,Ul)
LEASE CALC. (HOUR.YEAR)
rro OR TRUCK
AUTO OR TRUCK
AUTO OR TRUCK
PICKUP TRUCK
2X4
PICKUP TRUCK
3/4 TON
PICKUP TRUCK
84000
84000
84000
84000
84000
84000
21000
21000
21000
11000
10.0
11000
13000
16.7
11000
15000
10.0
15000
75
600
75
600
75
600
315
315
315
21000
21000
21000
G
A
17
30
G
A
15
30
4X4
G
A
12
30
**%,
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 tho Texas Agricultural Extension service and approved for publication.
C8.72
CUSTOM OPERATION RESOURCES
July 23, 1991
Custom Operation
itlon
BBBBBBSSSBB88BCC
CCCBBBSS
ANHYDROUS RIG
CUSTOM BALING
CUSTOM COMBINING
CUSTOM COMBINING
CUSTOM COMBINING
CUSTOM DRILLING
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM PLOWING
CUSTOM STRIPPING
DRY FERT. RIG
DRYING
FERTILIZER APPL.
GINNING
HAUL & STORE
HAULING
HERBICIDE APPL.
INSECTICIDE APPL
LIQUID FERT. RIG
MOW. RAKE, BALE
SHEARING
SPRIGGING
RENTAL
HAY
CORN
SORGHUM
WHEAT
CORN SIL
SORGHUM
WHEAT
CORN
HAY
SORGHUM
WHEAT
WHEATE
COTTON
RENTAL
PEANUTS
COTTON
HAY
MILK
RENTAL
Price
per
Unit
SBBSSBBB
2.00
.65
12.00
12.00
12.00
5.00
6.50
.40
12.00
.14
.35
.25
.12
.15
8.00
1.50
2.00
20.00
2.00
3.25
.35
.70
2.00
8.20
2.50
.65
1.50
35.00
Unit
Of
Measure
BBBBSCB
Cash
Flow
Row
BBBB
acre
bale
acre
acre
acre
acre
ton
cwt.
acre
bu.
bale
cwt.
bu.
bu.
acre
cwt
acre
ton
appl
cwt
bale
cwt.
acre
appl
acre
bale
head
acre
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
Ip\
information presented Is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.73
LABOR RESOURCES
JULY 23, 1991
DESCRIPTION OTHER LABOR OTHER LABOR OTHER UBOR OTHER LABOR OTHER LABOR OTHER LABOR
FIRST NAHE DAIRY LABOR DAIRY LABOR DAIRY LABOR HARVESTING LABOR LABOR LABOR - PRUNIN
QUALIFYING
NAHE
300
720
COST
OR
VA L U E
($/HR)
5.60
5.80
7.95
4
5.50
TOTAL HAGE BENEFITS (X)
LABOR
TYPE
(A.B)
B
B
B
A
A
DESCRIPTION OTHER LABOR
FIRST NAHE LIVESTOCK LABOR
QUALIFYING NAHE
C O S T O R VA L U E ( $ / H R ) 5 . 5
TOTAL HAGE BENEFITS (X)
LABOR
TYPE
(A.B)
B
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.
C8.74
LIVESTOCK RESOURCES
JULY 23, 1991
ipN
DESCRIPTION
FIRST NAME
QUALIFYING NAHE
REHAINING LIFE
(YR)
CURRENT HARKET VALUE
($)
SALVAGE VALUE
(X)
INSURANCE RATE
(X)
ANNUAL LEASE
($)
CALC OPTIONS (R.L.P)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
REHAINING LIFE (YR)
CURRENT HARKET VALUE <$)
S A LVA G E VA L U E ( X )
I N S U R A N C E R AT E ( X )
ANNUAL LEASE ($)
CALC OPTIONS (R,L,P)
DESCRIPTION
j 0 ^ \ FIRST NAHE
QUALIFYING NAHE
REHAINING LIFE
(YR)
CURRENT HARKET VALUE
($>
SALVAGE VALUE
(X)
INSURANCE RATE
(X)
ANNUAL LEASE
($)
CALC OPTIONS
(R.L.P)
LIVESTOCK
LIVESTOCK
BEEF BULL
6
1500.00
40
1
LIVESTOCK
BILLY
GOAT
BOAR
850.00
800.00
200.00
400.00
8
100
1
6
100
1
R
LIVESTOCK
DOG
1000.00
1000.00
1000
42
1
P
LIVESTOCK
HORSE
8
1000.00
33
1
NANNY
GOAT
5
60.00
18
1
50
EHE
7
65.00
1
p
R
LIVESTOCK
RAH
SOH
4
150.00
25
1
2
180.00
100
1
1000.0
5
P
LIVESTOCK
EHE
YEARLING
HEIFE
DAIR
65.00
800.0
8
38
1
R
LIVESTOCK
YEARLING DOE
GOAT
6
55.00
13
1
/gPN
Information presented Is prepared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.75
BUL
DAIR
. 1
LIVESTOCK
54
1
LIVESTOCK
2
P
2
R
LIVESTOCK
15
1
LIVESTOCK
DAIRY COH
RAISED
4
4
R
DAIRY COH
PURCHASE
42
1
LIVESTOCK
BEEF HEIFER
RAISED
LIVESTOCK
4
LIVESTOCK
BEEF COH
RAISED
P
LIVESTOCK
LIVESTOCK
10
LAND RESOURCES
JULY 23, 1991
DESCRIPTION
FIRST NAHE
QUALIFYING NAME
HARKET VALUE
PROPERTY TAX
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
($/AC)
($/AC)
($/AC)
(Y,N)
(X)
(X)
($/AC)
(Y,N)
LAND RENT
PEACHES
15
N
($/AC)
(Y,N)
($/AC)
($/AC)
15
N
LAND
LANE> CHARGE
PEANUTS
(X)
(X)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HARKET VALUE
PROPERTY TAX
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
19.00
N
LAND
($/AC)
($/AC)
LAND
LAND
COASTAL PASTURE LAND - CASH RENT LAND - CASH RENT
F O R A G E N AT I V E
(X)
(X)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HARKET VALUE
PROPERTY TAX
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
UND
LAND
UND
LAND CHARGE
CROPS
35
N
25
N
LAND
LAND
LAND
PASTURE RENT
300
PASTURE RENT
DAIRY
PASTURE RENT
GOATS
PASTURE REN
HOG
LAND
LAND
SHALL GRAINS
MACH. FC
SMALL GRAIN
PASTUR
12.50
N
LAND
LAND
PASTURE RENT
NATIVE
PASTURE RENT
NATIVE H
PASTURE RENT
SHEEP
8.00
6.00
8.00
N
LAND
6
N
PASTURE, NATIVE
6.00
N
35
N
Information presented Is prepared solely as a general guide and is not intended to recognlzo or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.76
LAND CHARG
IRRIG
LAND
25
N
N
LAND CHARGE
COTTON
6.00
N
LAND
N
UND
1
PERENNIAL CROP RESOURCES
JULY 23, 1991
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HARKET VALUE
PROPERTYTAX
REHAINING LIFE
SALVAGE VALUE
APPRECIATION RATE
INTEREST RATE
ANNUALLEASE
APP. CALCUATIONS
PERENNIAL CROP PERENNIAL CROP PERENNIAL CROP PERENNIAL CROP PERENNIAL CROP
(S/AC)
(S/AC)
(YR)
(X)
(X)
(X)
($/AC)
(Y.N)
COASTAL BERHUDA
KLEINGRASS
94.52
PEACHES
YEAR 1
1155.92
PEACHES
YEAR 2
1107.91
PEACHES
YEAR 3
1289.72
122.10
15
15
14
13
12
12
12
Information presented is prepared solely as a general guide and is not intonded to recognize or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
Staff members of the Texas Agricultural Extension Service and approved for publication.
C8.77
BUILDINGS OR IMPROVEMENTS RESOURCES
JULY 23, 1991
DESCRIPTION
FIRST NAME
QUALIFYING NAME
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 ($)
ON FARH OHNER UBOR (HR)
LEASE CALC. (ANNUAL)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
FUEL - UTILITY COST ($/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 FARM OHNER LABOR (HR)
LEASE CALC. (ANNUAL)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
FUEL - UTILITY COST ($/YR)
REHAINING LIFE (YR)
CURRENT HARKET VALUE ($)
S A LVA G E VA L U E ( X )
PROPERTY TAXES ($/YR)
ANNUAL LEASE ($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
LEASE CALC. (ANNUAL)
DESCRIPTION
FIRST NAME
QUALIFYING NAME
FUEL - UTILITY COST ($/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)
BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IKP. BUILD. OR IHP. BUILD. OR IHP.
BARN
BARN
HAY
BOAR PEN
CALF HUTCH
CALF HUTCHES
DHH
30
30
2720
10
20
10400
10
24
3
130
20
500
1
8557
1
9
2
10.40
.72
1.25
BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IKP. BUILD. OR IHP. BUILD. OR IKP.
DHMS FARROHING HOUSE
720
16
132540
10
20
400
FEED STORAGE
FEEDING AREA FEEDING FLOOR
10
800
20
6400
10
130
8.00
6.4
.13
FENC
2
300
BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IHP.
FENCE
HOG
HOLDING AREA
LOT FENCE
HILK ROOH
HILKING PARLOR
PARLOR COHPLE
10
360
20
6000
10
64
20
8800
20
18200
1
7600
1
.64
.1
22
45
7.20
BUILD. OR IHP. BUILD. OR IMP. BUILD. OR IMP. BUILD. OR IMP. BUILD. OR IMP.
PASTURE SHEDS PENS & EQUIPHENT
8
20
15
1500
.25
POND SHED, PACK,STORE
25
475
15
2000
SILO
HORIZON
20
12000
5.70
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.
C8.78
IRRIGATION EQUIPMENT
JULY 23, 1991
DESCRIPTION
BOHLS
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
FUEL TYPE
FUEL CON. (UNIT/HR OR /HI)
USEFULL LIFE (HR)
REHAINING LIFE (HR)
EFFICIENCY
(X)
HIRED LABOR PER SET (HR)
OHNER LABOR PER SET (HR)
NUKBER OF SETS
CURRENT LIST PRICE ($)
SALVAGE PERCENT (X)
CURRENT HARKET VALUE ($)
L E A S E PAY H E N T ( $ )
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (KR)
ANNUAL USE BASE (KR)
R & H ENG. ESTIHATE (X)
R & H CALC. (#1,172)
LEASE CALC. (HOUR.YEAR)
FUEL USE ( DEF.,CALC.)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING
(HP)
FUEL TYPE
J P * \ FUEL CON. (UNIT/HR OR /HI)
USEFULL LIFE
(HR)
REHAINING LIFE
(HR)
EFFICIENCY
(X)
HIRED LABOR PER SET
(HR)
OHNER UBOR PER SET
(HR)
NUHBER OF SETS •
CURRENT LIST PRICE
($)
SALVAGE PERCENT
(X)
CURRENT HARKET VALUE
(S)
LEASE PAYHENT
($)
ON FARH HIRED UBOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR)
R & H ENG. ESTIMATE (X)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR.YEAR)
FUEL USE ( DEF..CALC.)
DIST. SYS.
BOHLS
D I S T. SYS.
CENTER PIVOT
HAINLINE
DRIP SYSTEH
POHER PUNT
MAINLINE
POHER PUNT
ELECTRIC
NATURAL GA
20
EL
5
16000
16000
10
10
8
8
10
10
720
NA
NA
NA
12.5
2.25
.2
29
100
NA
NA
NA
NA
NA
NA
1000
60000
7000
3300
1000
10
1000
10
10
10
10
6OOO0
7000
3300
1000
7
50
1500
5
50
3800
3800
6.0
2
2
2
PUMP
PUHP
3800
2
2
.5
2
1.5
2
COLUMN
DISCHARGE
RIGHT ANGLE
HEL
25000
25000
95.0
1
1
NA
NA
NA
N
N
N
750
720
720
70
NA
NA
NA
700
25000
25000
25000
25000
NA
NA
NA
75
NA
NA
NA
500
700
1000
7000
10
7000
1000
10
1000
1000
5
15
4.0
2
20
7
5
3800
150
20
3800
3800
4
2
6
2
6.0
2
Jp^\
Information presented is prepared solely as a genera! guide and Is not intended to reeognise or predict the eosts
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.79
380
5.
GEAR DRIVE HATER SOURCE
288
288
100
NA
NA
NA
500
4.0
2
N
N
N
350
1
350
1
11
16.5
COL.,PIPE,SHAFT DISCHARGE HEAD
CENT PUHP & FILT SUBHERSIBLE PUHP
720
91
N
1.65
2000
2000
2
750
12.
380
m
D E S C R I P T I O N H AT E R S O U R C E
FIRST NAHE
MELL & RESERVOIR
QUALIFYING NAHE
KORSEPOHER RATING
(HP)
FUELTYPE
FUEL CON. (UNIT/HR OR /HI)
USEFULL LIFE
(KR)
20
REHAINING LIFE
(HR)
20
EFFICIENCY
(X)
HIRED LABOR PER SET (HR)
N
A
OHNER LABOR PER SET (HR)
N
A
NUHBER OF SETS
N
A
CURRENT LIST PRICE
($)
4350
SALVAGE PERCENT
(X)
CURRENT MARKET VALUE ($)
4350
LEASE PAYMENT
($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR)
R & H E N G . E S T I H AT E ( X ) . 5
R
&
H
CALC.
(#1,#2)
2
LEASE CALC. (HOUR.YEAR)
FUEL USE ( DEF..CALC.)
information presented is prepared solely as a general guide and is not Intended to 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 the Texas Agricultural Extension Service and approved for publication.
C8.80
MACHINERY COST REPORT
JULY 23, 1991
Dccnifore utuc
MUTT ■
- . . . . u i D Ti D i c r v n r u r n _ _ _
FUEL
&
LUBE
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
ANHYDROUS RIG
CHISEL
COHBINE
CULTIVATOR
DIGGER
DISC-OFFSET
DISC-TANDEH
DISC-TANDEH
DISC-TANDEH
DISC/BEDDER
DRILL
DRILL
DRY FERT. RIG
FERT. SPREADER
LIQUID FERT. RIG
HOLDBOARD PLOH
ROLLER
SHREDDER
SHREDDER
SPRAYER
SPRAYER
SPRAYER
TRAILER
TRAILER
VACUUM PLANTER
VACUUM PLANTER
\HAGON
AIR COMPRESSOR
ART LOADER
BOX SCRAPER
BULK HILK COOLER
COOLER
COH HASHER
DIGGER/HAGON
FEED HILL
FEED SYSTEH
FEED TRUCK
FEEDER
FEEDERS
FUTBED
FUTBED TRUCK
FLUSH TANK
FRONT END LOADER
GENERATOR 100KH
GENERATOR 45KH
GRAIN TANK
HAY RACKS
HEAD LOCKS
HEAD TANK
HI PRESSURE HOSE
HANURE SPREADER
HANURE SYSTEH
HILK TANK
HILKING EQUIP.
HILKING STALLS
HINERAL FEEDER
HIXER HAGON
HIXER HAGON
PICKING BOXES
PUHP AND MOTOR
PUMP AND MOTOR
SPRAYER
TRAILER
TRAILER
TRAILER
NTRAILER
TRANSFER PUMP
VACUUM PUHP
HATER SYSTEH
HATERERS
IOO HP
125 HP
150 HP
40 HP
50 HP
75 HP
$/KR
$/HR
$/HR
$/HR
$/HR
$/KR
$/HR
12 FT
$/HR
PEANUT
S/HR
ROLLING S/HR
PEANUT
S/HR
14 FT
S/HR
13 FT
S/HR
20 FT
S/HR
9 FT
S/HR
12 FT
S/HR
15 FT
S/HR
16X8
S/HR
S/HR
S/HR
S/HR
4 BOTTOH S/HR
S/HR
10.5 FT S/HR
5 FT
S/HR
S/HR
AIRBLAST $/HR
ORCHARD S/HR
FLATBED3 S/HR
FLATBED4 $/HR
4 ROH
S/HR
8 ROH
S/HR
HANURE
S/HR
S/HR
S/HR
8 FT
S/HR
S/HR
STORAGE S/HR
S/HR
SILAGE
S/HR
S/HR
S/HR
S/HR
HECHANIC $/HR
HOG
S/HR
20 FT
S/HR
S/HR
S/HR
S/HR
DIESEL
S/HR
DIESEL
S/HR
S/HR
S/HR
S/HR
S/HR
S/HR
S/HR
S/HR
3000 GAL $/KR
S/HR
S/HR
S/HR
300
S/HR
720
S/HR
PEACHES S/HR
300
S/HR
720
S/HR
STOCK
S/HR
20 FT
S/HR
FLATBED S/HR
PEANUT
S/HR
STOCK
S/HR
S/HR
S/HR
S/HR
HOG
S/HR
5.601
7.001
8.401
2.240
2.800
4.201
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.062
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
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. &
HANAGE.
UBOR
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
O.OQO
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
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.
INPUT
CUSTOH REPAIR
OPER.
& MAINT.
OFF FARM
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
o.ooo
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
1.159
1.137
1.189
0.273
0.252
0.553
0.000
0.279
3.268
0.730
0.869
1.903
1.236
2.509
0.859
0.468
1.423
1.191
0.000
0.000
0.000
0.819
0.060
0.798
0.165
0.915
1.820
0.414
1.000
1.000
2.158
4.814
0.234
0.000
0.000
0.000
62.500
0.000
0.000
55.000
70.000
9.000
0.000
32.500
4.500
0.000
0.000
0.000
19.000
0.000
0.000
5.500
5.500
0.000
0.000
0.000
19.000
19.000
0.000
125.000
70.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
2.000
8.800
0.000
0.000
0.000
19.000
0.390
REPAIR
HOURLY
& MAINT. LEASE
UBOR
"■'■■■■' rjAEu cArcnoco *■■■"" ivi«
DEPREC. ANNUAL TAXES, EXPE
&
LEASE
LICENSE
INTEREST
& INSUR.
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
. 0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
16.500
0.000
0.000
0.000
0.000
0.000
7.091
12.355
17.013
6.380
5.104
6.751
0.003
16.654
37.673
2.140
16.165
5.543
8.869
5.470
2.603
11 . 2 4 5
6.125
5.181
0.003
0.002
0.001
4.944
2.663
11 . 4 3 1
2.173
3.084
11 . 8 4 3
1.515
24.235
6.072
49.272
73.541
7.341
1534.635
4749.959
206.821
2403.174
0.229
257.289
2280.849
2902.899
929.965
1801.026
1347.775
67.882
548.349
2231.490
79.166
819.032
1554.574
684.013
217.706
570.212
2336.759
247.394
135.475
758.901
1949.089
1322.694
4693.150
2654.740
18.661
3254.525
7075.794
82.940
339.396
3393.959
165.880
448.028
237.498
1583.320
248.820
425.517
910.915
798.297
6.034
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.435 14.
0.000
0.758 21.
0.000
1.044 27.
0.000
0.392
9.
0.000
0.313
8.
0.000
0 . 4 1 4 11 .
0.000
0.000
0.
0.000
1.125 18.
0.000
2.016 42.
0.000
0.145 3.
0.000
1.089 18.
0.000
0.375 7.
0.000
0.600 10.
0.000
0.332 8.
0.000
0.176
3.
0.000
0.760 12.
0.000
0.414
7.
0.000
0.350
6.
0.000
0.000
0.
0.000
0.000
0.
0.000
0.000 0.
0.000
0.333 6.
0.000
0.180 2.
0.000
0.770 12.
0.000
0.147
2.
0.000
0.208
4.
0.000
0.800 14.
0.000
0.107
2.
0.000
1.932 27.
0.000
0.324
7.
0.000
3.333 54.
0.000
4.975 83.
0.000
0.350
7.
0.000
54.260 1588.
0 . 0 0 0 240.000 4989.
0.000
10.450 217.
0 . 0 0 0 125.000 2590.
0.000
0.013
0.
0.000
13.000 270.
0 . 0 0 0 110.000 2445.
0 . 0 0 0 140.000 3112.
0.000
44.850 983.
0.000
91.000 1892.
0.000
65.000 1445.
0.000
2.250 74.
0.000
32.330 580.
0 . 0 0 0 112.750 2344.
0.000
4.000 83.
0.000
39.500 877.
0.000 100.000 1654.
0.000
44.000 728.
0.000
11 . 0 0 0 2 3 4 .
0.000
27.500 603.
0.000 159.000 2495.
0.000
12.500 259.
0.000
4.790 140.
0.000
36.600 814.
0.000
94.000 2062.
0.000
90.000 1412.
0.000 249.000 5067.
0.000 140.850 2865.
0.000
0.900 19.
0.000 138.900 3393.
0.000 278.000 7353.
0.000
4.000 86.
0.000
12.000 351.
0.000 120.000 3513.
0.000
8.000 173.
0.000
28.820 476.
0.000
12.000 251.
0.000
80.000 1688.
0.000
12.000 260.
0.000
21.500 447.
0.000
23.000 933.
0.000
38.500 855.
0.000
0.200
6.
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 were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.81
RESOURCE NAHE
UNIT ■
— VARIABLE EXPE N S E S —
FUEL
&
LUBE
OPER. &
MANAGE.
UBOR
OPER. CUSTOH
INPUT OPER.
REPAIR
& HAINT.
OFF FARH
™— FIXED EXPENSE S
REPAIR
HOURLY
& MAINT. LEASE
LABOR
DEPREC. ANNUAL
&
LEASE
INTEREST
—
TOL
TAXES,
LICENSE
& INSUR.
EXPI
PICKUP TRUCK
PICKUP TRUCK
PICKUP TRUCK
2X4
3/4 TON
4X4
S/HI
S/HI
S/HI
0.078
0.088
0 . 11 0
0.000
0.000
0.000
0.000 0.000
0.000 0.000
0.000 0.000
0.015
0.015
0.015
0.000
0.000
0.000
0.000
0.000
0.000
0.170
0.162
0.232
0.000
0.000
0.000
0.032
0.032
0.032
0
0
0,
TRACTOR
ANHYDROUS RIG
ANHYDROUS RIG
ANHYDROUS APPL.
150 HP
S/AC
S/AC
S/AC
S/AC
1.238
0.000
0.000
1.238
0.936
0.000
0.000
0.936
0.000
0.000
0.000
0.000
0.000
0.000
2.000
2.000
0.169
0.000
0.000
0.169
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
2.412
0.000
0.000
2.412
0.000
0.000
0.000
0.000
0.148
0.000
0.000
0.148
4,
0,
2.
6.
RENTAL
TRACTOR
FERT. SPREADER
APPLY FERTILIZER
50 HP
S/AC
S/AC
S/AC
0.381
0.000
0.381
1 . 11 7
0.000
1 . 11 7
0.000
0.000
0.000
0.000
0.000
0.000
0.043
0.000
0.043
0.000
0.000
0.000
0.000
0.000
0.000
0.864
0.000
0.864
0.000
0.000
0.000
0.053
0.000
0.053
2.
0.
2.
TRACTOR
CHISEL
CHISELING
125 HP
12 FT
S/AC
S/AC
S/AC
1.251
0.000
1.251
1.467
0.000
1.467
0.000
0.000
0.000
0.000
0.000
0.000
0.253
0.056
0.309
0.000
0.000
0.000
0.000
0.000
0.000
2.746
3.364
6 . 11 0
0.000
0.000
0.000
0.169
0.227
0.396
5.
3.
9.
TRACTOR
COMBINE
COHBINING
100 HP
PEANUT
PEANUTS
S/AC
S/AC
S/AC
3.746
0.000
3.746
8.681
0.000
8.681
0.000
0.000
0.000
0.000
0.000
0.000
1.524
3.907
5.432
0.000
0.000
0.000
0.000
0.000
0.000
9.326
45.047
54.373
0.000
0.000
0.000
0.572
2.410
2.983
23.
51.
75.
TRACTOR
CULTIVATOR
CULTIVATING
100 HP
ROLLING
ROLLING
S/AC
S/AC
S/AC
1.486
0.000
1.486
1.751
0.000
1.751
0.000
0.000
0.000
0.000
0.000
0.000
0.308
0.176
0.484
0.000
0.000
0.000
0.000
0.000
0.000
1.881
0.516
2.398
0.000
0.000
0.000
0 . 11 5
0.035
0.150
5.
0.
6.
TRACTOR
DIGGER
DIGGING
100 HP
PEANUT
PEANUTS
S/AC
S/AC
S/AC
1.071
0.000
1.071
2.483
0.000
2.483
0.000
0.000
0.000
0.000
0.000
0.000
0.436
0.297
0.733
0.000
0.000
0.000
0.000
0.000
0.000
2.668
5.529
8.197
0.000
0.000
0.000
0.164
0.372
0.536
6.
6.
13.
TRACTOR
DISC-TANDEH
SPRAYER
DISC & SPRAY
100 HP
13 FT
S/AC
S/AC
S/AC
S/AC
1.087
0.000
0.000
1.087
1.156
0.000
0.000
1.156
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.203
0.197
0.124
0.523
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
1.242
1.413
0.417
3.072
0.000
0.000
0.000
0.000
0.076
0.096
0.028
0.200
3.
1,
0.
6.
TRACTOR
DISC-OFFSET
DISCING-OFFSET
150 HP
14 FT
S/AC
S/AC
S/AC
1.014
0.000
1.014
1.074
0.000
1.074
0.000
0.000
0.000
0.000
0.000
0.000
0.193
0.282
0.475
0.000
0.000
0.000
0.000
0.000
0.000
2.768
0.820
3.588
0.000
0.000
0.000
0.170
0.055
0.225
5.
1.
6.
TRACTOR
DISC-TANDEH
DISCING-TANDEH
100 HP
13 FT
13 FT
S/AC
S/AC
S/AC
0.836
0.000
0.836
1.156
0.000
1.156
0.000
0.000
0.000
0.000
0.000
0.000
0.203
0.197
0.400
0.000
0.000
0.000
0.000
0.000
0.000
1.242
1.413
2.655
0.000
0.000
0.000
0.076
0.096
0.172
3.
1.
5.
TRACTOR
DISC-TANDEH
DISCING-TANDEH
150 HP
20 FT
20 FT
S/AC
S/AC
S/AC
1.777
0.000
1.777
1.497
0.000
1.497
0.000
0.000
0.000
0.000
0.000
0.000
0.270
0.518
0.787
0.000
0.000
0.000
0.000
0.000
0.000
3.860
1.128
4.988
0.000
0.000
0.000
0.237
0.066
0.305
7.
1.
9.
TRACTOR
DISC-TANDEH
DISCING-TANDEH
50 HP
9 FT
9 FT
S/AC
S/AC
S/AC
0.725
0.000
0.725
1.782
0.000
1.782
0.000
0.000
0.000
0.000
0.000
0.000
0.068
0 . 2 11
0.279
0.000
0.000
0.000
0.000
0.000
0.000
1.378
0.639
2.016
0.000
0.000
0.000
0.084
0.043
0.127
4,
0.
4.
TRACTOR
DISC/BEDDER
DISCING/BEDDING
100 HP
12 FT
S/AC
S/AC
S/AC
1.038
0.000
1.038
1.386
0.000
1.386
0.000
0.000
0.000
0.000
0.000
0.000
0.243
0.089
0.333
0.000
0.000
0.000
0.000
o.ooo
0.000
1.489
2.147
3.637
0.000
0.000
0.000
0.091
0.145
0.237
4,
2.
6.
TRACTOR
DRILL
DRILLING
75 HP
15 FT
15 FT
S/AC
$/AC
S/AC
0.801
0.000
0.801
1.386
0.000
1.386
0.000
0.000
0.000
0.000
0.000
0.000
0 . 11 6
0.272
0.388
0.000
0.000
0.000
0.000
0.000
0.000
1.418
1.170
2.588
0.000
0.000
0.000
0.087
0.079
0.166
3.
1,
5,
TRACTOR
DRILL
DRILLING
75 HP
16X8
GRAIN
S/AC
S/AC
S/AC
0 . 9 11
0.000
0 . 9 11
1.733
0.000
1.733
0.000
0.000
0.000
0.000
0.000
0.000
0.145
0.284
0.429
0.000
0.000
0.000
0.000
0.000
0.000
1.773
1.237
3.009
0.000
0.000
0.000
0.109
0.084
0.192
4.
1.
6.
TRACTOR
DRY FERT. RIG
DRY FERT. RIG
DRY FERT. RIG
100 HP
S/AC
S/AC
S/AC
S/AC
0.149
0.000
0.000
0.149
0.249
0.000
0.000
0.249
0.000
0.000
0.000
0.000
0.000
0.000
2.000
2.000
0.044
0.000
0.000
0.044
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.268
0.000
0.000
0.268
0.000
0.000
0.000
0.000
0.016
0.000
0.000
0.016
0.
0.
2.
2.
TRACTOR
HAGON
HAULING
40 HP
MANURE
HANURE
S/AC
S/AC
S/AC
3.642
0.000
3.642
7.260
0.000
7.260
0.000
0.000
0.000
0.000
0.000
0.000
0.300
0.234
0.534
0.000
0.000
0.000
0.000
0.000
0.000
7.017
7.341
14.359
0.000
0.000
0.000
0.431
0.350
0.781
18.
7.
26.
RENTAL
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.
C8.82