Projections for Planning Purposes Only
Not to be Used without Updating after October 24,
B-1241(C07)
1992,
OATS, DRYLAND
We s t C e n t r a l Te x a s D i s t r i c t ( 7 )
1992 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY PMT, OATS
OATS
PASTURE
SM.GRAIN
Quantity Unit $ / Unit
40.000
40.000
3.000
bu.
bu.
AUM
0.1500
1.5000
8.OOOO
Total GROSS Income
Your
Estimate
6.00
60.00
24.00
90.00
VARIABLE COST Description
PREHARVEST
NITROGEN
PHOSPHATE
SEED
NITROGEN
Fuel & Lube
Repairs
Labor
To t a l
Machinery
Machinery
Machinery
Total PREHARVEST
HARVEST
CUSTOM COMBINING
CUSTOM HAUL
Quantity
16,.000
20 .000
2,.000
34,.000
2 .161
Unit $ / Unit
lb.
lb.
bu.
lb.
Acre
Acre
Hour
.160
.230
6.000
.160
5.000
2.56
4.60
12.00
5.44
4.31
1.37
10.81
41.08
1 .000
40 .000
acre
bu.
10.000
.300
Total HARVEST
Interest - OC Borrowed
To t a l
10.00
12.00
22.00
15.126 Dol.
O. 120
1.82
Total VARIABLE COST
64.90
GROSS INCOME minus VARIABLE COST
25. 10
FIXED COST Description
Unit
Acre
Acre
Machinery and Equipment
Land
To t a l
18.98
12.00
Total FIXED Cost
30.98
Total of ALL Cost
95.87
NET PROJECTED RETURNS
-5.87
vJ^N
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.
C7.19
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992.
DATE
STAGE
OF
PRODUCTION
11/16/91 GRAZING
12/16/91 GRAZING
•01/16/92 GRAZING
05/15/92 HARVEST
05/15/92 HARVEST
DATE
0 6 / 11 / 9 1
06/21/91
08/31/91
08/31/91
08/31/91
0 9 / 11 / 9 1
09/16/91
09/16/91
12/02/91
02/02/92
02/02/92
05/15/92
05/15/92
05/31/92
STAGE
OF
PRODUCTION
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
TYPE
OF
PRODUCT NAHE
NUMBER
OF
UNITS
PROD.
A
A
A
A
A
TYPE
OF
INPUT
H
H
H
E
E
H
H
E
H
H
E
G
G
K
PASTURE
PASTURE
PASTURE
OATS
DEFICIENCY PHT.
SH.GRAIN
SH.GRAIN
SH.GRAIN
INPUT NAME
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
1.0000
1.0000
1.0000
40.0000
40.0000
OATS
B-124KC07)
.0000
.0000
.0000
.0000
.0000
.00
.00
.00
.00
.00
NUMBER CASH FIXED LANDLORD
OF
NONOR
SHARE
U N I T S C A S H VA R I .
CHISELING
DISCING
TANDEH
FERTILIZING
NITROGEN
PHOSPHATE
DISCING
TANDEH
DRILLING
8 FT
SEED
OATS
PICKUP TRUCK
3/4 TON
FERTILIZING
NITROGEN
CUSTOH COMBINING
CUSTOH HAUL OATS
LAND CHARGE CROPS
1.0000
1.0000
1.0000
16.0000
20.0000
1.0000
1.0000
2.0000
21.0000
1.0000
34.0000
1.0000
40.0000
1.0000
C
C
V
V
C
V
C
C
C
C
V
V
V
F
.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.
C7.20
.S^s
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992,
B-1241(C07)
SMALL GRAIN FOR GRAZING
We s t C e n t r a l Te x a s D i s t r i c t ( 7 )
1992 Projected Costs and Returns per Acre
GROSS INCOME Description
$ / Unit
Quantity Unit
PA S T U R E S M . G R A I N
6.000 AUM
To t a l
8.0000
Your
Estimate
48.00
Total GROSS Income
. 48.00
VARIABLE COST Description
Unit
Quantity
NITROGEN
16.000
P H O S P H AT E
20.000
SEED
2.500
NITROGEN
33.000
Fuel
&
Lube
Machinery
Repairs
Machinery
Labor
Machinery
2.061
Interest - OC Borrowed 24.334
$ / Unit
lb.
lb.
bu.
lb.
Acre
Acre
Hour
Dol.
To t a l
. 160
.230
6.000
.160
2.56
4.60
15.00
5.28
4.12
1.32
10.31
2.92
5.000
0. 120
Total VARIABLE COST
46. 11
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 $ 7 . 6 8 p e r A U M o f P A S T U R E
GROSS
FIXED
INCOME
minus
COST
Machinery
Land
Description
and
To t a l
VA R I A B L E
COST
Unit
Equipment
Acre
FIXED
Acre
Cost
1.89
To t a l
18.38
8.00
===========
26.38
B r e a k - E v e n P r i c e , To t a l C o s t $ 1 2 . 0 8 p e r A U M o f PA S T U R E
To t a l
NET
of
PROJECTED
ALL
Cost
RETURNS
72.49
-24.49
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.
C7.21
Projections for Planning Purposes Only
B-124KC07)
Not to be Used without Updating after October 24, 1992,
DATE
11 / 1 6 / 9 1
12/16/91
01/16/92
02/16/92
03/15/92
04/15/92
DATE
0 6 / 11 / 9 1
06/21/91
08/31/91
08/31/91
08/31/91
0 9 / 11 / 9 1
09/16/91
09/16/91
12/02/91
02/02/92
02/02/92
05/31/92
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
GRAZING
GRAZING
GRAZING
GRAZING
GRAZING
GRAZING
STAGE
OF
PRODUCTION
PRODUCT NAHE
PASTURE
PASTURE
PASTURE
PASTURE
PASTURE
PASTURE
TYPE
OF
INPUT
NUHBER
OF
UNITS
SH.GRAIN
SH.GRAIN
SH.GRAIN
SH.GRAIN
SH.GRAIN
SH.GRAIN
INPUT NAHE
CHISELING
DISCING
FERTILIZING
NITROGEN
PHOSPHATE
DISCING
DRILLING
SEED
PICKUP TRUCK
FERTILIZING
NITROGEN
PASTURE RENT
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
.0000
.0000
.0000
.0000
.0000
.0000
.00
.00
.00
.00
.00
.00
NUMBER CASH FIXED LANDLORD
OF
NONOR
SHARE
U N I T S C A S H VA R I .
TANDEH
TANDEH
8 FT
OATS
3/4 TON
1.0000
1.0000
1.0000
16.0000
20.0000
1.0000
1.0000
2.5000
18.0000
1.0000
33.0000
1.0000
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
■"■N
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.
C7.22
11
■0)HtltI
c to U
3 E tl
O- 0
>- -f tl
(0 II
UJ II
ii O O ii O
ii Qto ti co
ii • • tt •
•- ti ■»- o n ■«-
a a coy u a>
•h ii m ti tn
ti
O tl
r—
H
■a
C
M
C
M
O'-COOCM
Oto tn in cm
to
in
o ti in
CO II t-
inC0^r-r-C0'-^^-^^'q-'-^^-t0^"d;Ol>CM
y
yt
Cst
y
»-CM
Tl
O
inmcMcMU)
TTCM
T -
CM tl ^
y tl O
tl CO
tl
tl
tl
tl
tl
O
ii oo
OOOOOOOOOOOOOO
5rou>coinintnmomtnotnin
y yf y CM*- I-W ■«-O ■•- •'-in yy
ii O-*
II CM CM
II t-CO
n
n
OOOOtninOinOintnoinincri^cNi'-^iD
<o^rOW!>oO'»-0-,'"-^w^-r-<ir-r-inow'<r
C
M
Oin
Oto
O-r-
OO
CMO
Oin
O
O
O
cm
cm
in
co y ^r i> •«; ^r ■■-«»■ *r
• •
OO
00
■^•
in
"X
K
o
•o^
•
roo
C
M
vt
t-
II 0) O O II 01
II y 01 O II O
II • • • II •
y II ^r Ii) CM tl CM
a u t*y*y tt n
•h
ii
n
•«O
II
II
hii
n
ii
ii
ii
ii
u
ti
C
M
to
CO
u>
«•
•
o >
in
tn
a
<. n
a. c
o
9
•O TJ
t.
o
ti
•
-C •"
a «•
N O
a •o o •
o a c
•
o
(. •L .«•*
o • a
♦» » o
ti
W
tl
tl
y
II
•
•
c ti nn
"3
tl
yy
II OO
>n oo
f IiIi •o o•
y
■f ti in in
c ti ot
to tt (Din
3
O
ti
ti
-r-
0) O at 0) f- t. £0 ). . .a. t cy •y y yayaya ay a a
ac 1.1-c 3 3
n
xuanouaaaaaaaoooooo
—o (0«-«---<0--aJC0flJC0t0«)c0<<<<H
y
a
C (I
*3 II
u
I
>u
■H I I
y
II
■H ( I
cu
O
OO
OO
OO
OO
OQ
OQ
OQ
OQ
OQ
OQ
OO
OO
OO
O
OOOOOOOOOOOOOO
OlO
d-r-inom'-o-r-co^-^-^'--^
Tt oiincM CO
mo
+> a at at at
• C i. t 3
D O U O O
y
f
<
<
y
C
tt
II
t-
t.
i.
O
O
O
Z3 II < < <
X
moo
ro
eg
•
c
tn
10 II
3 U
O U
u
u
Q.
C
M
C
M
V)
o
o>
TJ
c
c
c
>o >o >o
t-
ti
n
at at at
c c c
c c c
o o o
a a a
(Jt-Ot-OL
a t- a t. a c
£ h £ h S h
i
<
a> u • r o u O O
n 0 * 3
< ©
UJ II
o ii
—
c—r—c—
a nt l
II
II
II
II
II
C.
y OV<- C>y O)
y
1/1
(/)
o
oc
y
c a c a c a
y
II
•F tl
s n
o n
o II
zf H nI I
(-
>
>>
£_£-£.
at y at +> to +>
c ti
o tl
t- tl
U II
CO II
y
i
UJ
> •3*3
z z
<<
UJUJ
Q.Q.
C93
zz
UJ
o
f fl
n
uj m < uj uj uj uj i-i uj uj 3
r - > - orz t NUIQQQQUQQJ
10 0C a m <
HQ.HHHHHHH
UJ
C9 I I J
UUUUhUUcil
O
.
U
)
t
-t .mmmhOhh
-O
oca 02 CC •7><r-OCDOC3C!>UJeJC3 —
< UJ OCt- o i - q : u j z z z z v ) Z Z a )
I U J UJH I O U J I U D 3 3 3 2 D * D 3
UJ (/) I Z a . a . i L i / i u . i L U . u . H u . u . u .
ce
a.
i
i
tn
<
UJ UJ
>
_i
<
z
oc
i
a
0)
cc
h-
i
o<
r - I
a
O OC
K
<
OQ
l
r10
O
O
>
Q> (0
•O~ 3c
C
■H
0)
Q)
M
—
to
(Q
<
o
O
O
o
2* UJ
O
tt-
©
3
E.
>a
n
-I
UJ
(A
o r s a c s tL.- L .
Q.I-t-z
y UJ _i > 0) aii
flJ>_IO* 3 © (0
f 0 f < Q U . Q ! J
UJ
(0
5
rm to
-» o
UJ
- J
CO
<
»-<
Q.
y
E
•
TJ
L
o
a nt l
M
y
*o
c
a
c
>
o
t- y
c cc
at <
co u at f
o II c a
c
O
■H >
(0
■H
o
Q
a
a
0
»*
3
0
»♦
«
•c «
•
1.
a
o
a
a L 4
u
a a M
C
y
II
+J tl
£_ a
O ti
tn a
at ti
o II
L
II
y
O)
U.
II
JC-^TJ
II
O
tC
y
uj ii a t- a a
x It £ M _l -H
H
II
O
U.
tl
I—
X
0
«
••
•w
•
1-
>
•
c c
« *•
fi
<
.
a *
c
flaE
«
•n ♦
" aB
B •
*
c
>*■
Tl
C
L.
0
i.
0
0
0
ID
(A
C
L.
3
i.
V
C
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992
DATE
STAGE
O
F
PRODUCTION
11/15/92 HARVEST
11/15/92 HARVEST
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PRODUCT NAHE
NUHBER
PROD.
A
A
TYPE
OF
INPUT NAHE
CULTIVATING
DRILLING
SEED, RYE
PLOHING
CULTIVATING
DISCING/BEDDING
HERB, PRE-EHERGE
SPRAYING
NITROGEN
PHOSPHATE
POTASH
FERTILIZING
CULTIVATING
SEED, PEANUT
PLANTING
IRRIGATION
CULTIVATING
FUNGICIDE
SPRAYING
FUNGICIDE
PICKUP TRUCK
FUNGICIDE
SPRAYING
CULTIVATING
FUNGICIDE
SPRAYING
INSECTICIDE
IRRIGATION
FUNGICIDE
SPRAYING
FUNGICIDE
SPRAYING
IRRIGATION
DIGGING
H * COMBINING
E ALLOTHENT LEASE
G DRYING
D TRAILER
K LAND CHARGE
HEAD
1575.0000
675.0000
PEANUTS, QUOTA
PEANUTS, ADD.
NUHBER
O
F
INPUT
H
H
E
H
H
H
E
H
E
E
E
G
H
E
H
0
H
E
H
E
H
E
H
H
E
H
E
0
E
H
E
H
0
H
PER
UNITS
UNITS
n n o s a a s B B B B K B C B B O O B B B D g n C S C S 3 aaauaamaaaaaamaa
11/21/91 PREHARVEST
11/26/91 PREHARVEST
11/26/91 PREHARVEST
03/15/92 PREHARVEST
04/05/92 PREHARVEST
04/10/92 PREHARVEST
04/15/92 PREHARVEST
04/15/92 PREHARVEST
04/20/92 PREHARVEST
04/20/92 PREHARVEST
04/20/92 PREHARVEST
04/20/92 PREHARVEST
04/25/92 PREHARVEST
05/10/92 PREHARVEST
05/10/92 PREHARVEST
06/10/92 PREHARVEST
06/15/92 PREHARVEST
06/20/92 PREHARVEST
06/20/92 PREHARVEST
06/20/92 PREHARVEST
06/30/92 PREHARVEST
07/10/92 PREHARVEST
07/10/92 PREHARVEST
07/15/92 PREHARVEST
07/20/92 PREHARVEST
07/20/92 PREHARVEST
07/20/92 PREHARVEST
07/25/92 PREHARVEST
08/10/92 PREHARVEST
08/10/92 PREHARVEST
08/20/92 PREHARVEST
08/20/92 PREHARVEST
08/25/92 PREHARVEST
11/15/92 HARVEST
11/15/92 HARVEST
11/15/92 HARVEST
11/15/92 HARVEST
11/15/92 HARVEST
11/15/92 HARVEST
HEIGHT
OF
ccqciomictoaipg'tB'o
6 ROH
12 FT
6 ROH
24 FT
CUSTOM
6 ROH
6 ROH
ROLLING
FOLIAR
24 FT
SOIL
3/4 TON
FOLIAR
24 FT
ROLLING
FOLIAR
24 FT
FOLIAR
24 FT
FOLIAR
24 FT
PEANUTS
PEANUTS
PEANUT
PEANUTS
PEANUTS
CROPS
1.0000
1.0000
40.0000
1.0000
1.0000
1.0000
1.0000
1.0000
25.0000
50.0000
25.0000
1.0000
1.0000
80.0000
1.0000
2.0000
1.0000
1.0000
1.0000
3.0000
63.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
6.0000
1.0000
1.0000
1.0000
1.0000
4.0000
1.0000
1.0000
2250.0000
1.1250
.0010
1.0000
B-1241(C07)
CASH LANDLORD BREAK
NON- SHARE EVEN
CASH
PROD.
.0000
.0000
C
C
.00
.00
Y
N
CASH FIXED LANDLORD
NON
O
R
SHARE
CASH VARI.
BBBBB B*fg PStC
C
V
C
V
C
C
C
C
V
V
V
V
C
V
C
V
C
V
C
V
C
V
C
V
C
V
C
V
C
C
V
V
F
tanorasa
.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.
C7.24
Projections for Planning Purposes Only
Not to be Used without Updating after October 24,
B-1241(C07)
1992,
COTTON, DRYLAND
We s t C e n t r a l Te x a s D i s t r i c t ( 7 )
1992 Projected Costs and Returns per Acre
JpS^S
GROSS INCOME Description
COTTON LINT
COTTONSEED
DEFICIENCY PMT. COTTON
Quantity
250.000
0.200
250.000
Unit
lb.
ton
lb.
$ / Unit
0.5500
75.OOOO
0.1500
Yo u r
Estimate
137.50
15.00
37.50
190.00
Total GROSS Income
VARIABLE COST Description
PREHARVEST
HERBICIDE
SEED
NITROGEN
FERTILIZING
INSECTICIDE
MISCELLANEOUS
CROP INSURANCE
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
GIN, BAGS. TIES
CONTRACT BROKER
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Quantity
1.000
8.000
30.000
1.000
1.000
1.000
1.000
3.215
Unit
acre
lb.
lb.
acre
acre
acre
acre
Acre
Acre
Hour
$ / Unit
6.000
.400
. 160
1.750
6. OOO
5.000
4.500
5.001
To t a l
6.00
3.20
4.80
1.75
6.00
5.00
4.50
9.25
2.57
16.08
59. 15
250.000
0.520
0.910
lb.
acre
Acre
Acre
Hour
.080
1.250
5.000
Total HARVEST
Interest
To t a l
20.00
0.65
3.44
2.73
4.55
31.37
OC Borrowed
33.201
Dol .
0. 120
3.98
Total VARIABLE COST
94.50
GROSS INCOME minus VARIABLE COST
95.50
FIXED COST Description
Unit
Acre
Acre
Machinery and Equipment
Land
To t a l
75.29
50.00
Total FIXED Cost
125.29
Total of ALL Cost
219.79
NET PROJECTED RETURNS
-29.79
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 projoctIons were collected and developed by
staff members of the Texas Agricultural Extension service and approved for publication.
C7.25
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992
DATE
STAGE
TYPE
OF
OF
OF
PROD.
UNITS
PRODUCTION
11 / 2 0 / 9 2 HARVEST
11 / 2 0 / 9 2 HARVEST
11 / 2 0 / 9 2 HARVEST
DATE
1 2 / 11 / 9 1
12/21/91
0 1 / 11 / 9 2
01/21/92
03/15/92
03/15/92
04/15/92
05/10/92
05/10/92
05/15/92
05/15/92
05/31/92
06/10/92
06/15/92
06/20/92
06/30/92
07/15/92
07/30/92
08/30/92
11 / 1 5 / 9 2
11 / 2 0 / 9 2
11 / 2 0 / 9 2
11 / 2 0 / 9 2
11 / 2 0 / 9 2
11 / 3 0 / 9 2
A
A
A
STAGE
TYPE
OF
OF
PRODUCTION
INPUT
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
HARVEST
HARVEST
H
H
H
H
H
E
H
E
H
E
G
H
H
E
H
H
E
H
H
E
E
E
D
H
K
PRODUCT NAHE
COTTON LINT
DEFICIENCY PHT.
COTTONSEED
.0000
.0000
.0000
250.0000
250.0000
.2000
COTTON
NAHE
*INPUT
"
NUMBER
OF
UNITS
SHREDDING
DISCING
PLOHING
CHISELING
DISC & SPRAY
HERBICIDE
LISTING
SEED
LISTING/PLANTING
NITROGEN
FERTILIZING
PICKUP TRUCK
SAND FIGHTING
INSECTICIDE
CULTIVATING
CULTIVATING
HISCELLANEOUS
CULTIVATING
CULTIVATING
CROP INSURANCE
GIN, BAGS, TIES
CONTRACT BROKER
TRAILER
STRIPPING
LAND CHARGE
1HEIGHT
PER
1HEAD
NUMBER
TANDEH
COTTON
COTTON
CUSTOH
3/4 TON
COTTON
ROLLING
6 ROH
COTTON
6 ROH
6 ROH
COTTON
COTTON
COTTON
COTTOND
1.0000
1.0000
.3000
.7000
1.0000
1.0000
1.0000
8.0000
1.0000
30.0000
1.0000
20.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
250.0000
.5200
.0100
1.0000
1.0000
CASH
NON
CASH
B-124KC07)
CASH 1LANDLORD BREAK
NON
SHARE EVEN
CASH
PROD.
C
C
C
25.00 N
25.00 N
25.00 N
FIXED LANDLORD
OR
!SHARE
VARI.
C
V
C
V
C
C
V
V
C
V
C
V
C
C
C
V
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
25.00
.00
.00
.00
.00
.00
25.00
25.00
25.00
.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.
C7.26
Projections for Planning Purposes Only
Not to be Used without Updating after October 24
B-1241(C07)
1992,
COTTON, IRRIGATED
We s t C e n t r a l Te x a s D i s t r i c t ( 7 )
1992 Projected Costs and Returns per Acre
GROSS INCOME Description
COTTON LINT
COTTONSEED
DEFICIENCY PMT. COTTON
Quantity
525.000
0.420
525.000
Unit
lb.
ton
lb.
$ / Unit
0.5500
75.OOOO
0.1500
PREHARVEST
HERBICIDE
NITROGEN
PHOSPHATE
FERTILIZING
SEED
SEED
INSECTICIDE
MISCELLANEOUS
INSECTICIDE
INSECTICIDE
INSECTICIDE
CROP INSURANCE
Fuel & Lube - Machinery
- Irrigation
Repairs - M
i naet ir oy n
- aI rc rhi g
Labor
ifP^N
-
Quantity
1.000
30.000
30.000
1.000
12.000
5.000
1.000
1.000
1.000
1.000
1.000
1.000
Machinery
- Other
- Irrigation
Total PREHARVEST
HARVEST
GIN. BAGS, TIES
CONTRACT BROKER
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
3.664
2.000
0.560
Unit
acre
lb.
lb.
acre
lb.
lb.
acre
acre
acre
acre
acre
acre
Acre
Acre
Acre
Acre
Hour
Hour
Hour
$ / Unit
6.000
. 160
.230
1.750
.400
.400
6.000
5.000
6.000
6.000
6.000
4.500
5.001
5.000
5.135
525.000
1.090
0.910
lb.
acre
Acre
Acre
Hour
To t a l
6.00
4.80
6.90
1.75
4.80
2.00
6.00
5.00
6.00
6.00
6.00
4.50
11.00
28. 16
3.06
12.72
18.32
10.00
2.87
.080
1.250
5.000
42.00
1.36
3.44
2.73
4.55
54.08
79.425
Dol .
0. 120
9.53
209.50
Total VARIABLE COST
GROSS INCOME minus VARIABLE COST
288.75
31.50
78.75
145.89
Total HARVEST
Interest - OC Borrowed
Your
Estimate
399.00
Total GROSS Income
VARIABLE COST Description
To t a l
•
189.50
Unit
FIXED COST Description
Acre
Acre
Acre
Machinery and Equipment
Irrigation
Land
To t a l
79.93
53.55
80.00
Total FIXED Cost
213.48
Total of ALL Cost
422.99
NET PROJECTED RETURNS
-23.99
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.
C7.27
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992.
DATE
STAGE
TYPE
O
F
OF
OF
PER
PROD.
UNITS
HEAD
PRODUCTION
11/20/92 HARVEST
11/20/92 HARVEST
11/20/92 HARVEST
DATE
A
A
A
STAGE
TYPE
OF
OF
PRODUCTION
0 1 / 11 / 9 2
01/16/92
01/21/92
02/16/92
02/16/92
03/15/92
03/15/92
03/15/92
04/10/92
04/15/92
04/25/92
05/10/92
05/10/92
05/25/92
05/25/92
05/31/92
06/01/92
06/10/92
06/25/92
07/10/92
07/15/92
07/15/92
07/20/92
08/05/92
08/10/92
08/20/92
08/20/92
08/25/92
08/30/92
11 / 1 0 / 9 2
11 / 2 0 / 9 2
11 / 2 0 / 9 2
11 / 2 0 / 9 2
11 / 2 0 / 9 2
11 / 3 0 / 9 2
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST "
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
HARVEST
HARVEST
PRODUCT NAHE
COTTON LINT
COTTONSEED
DEFICIENCY PMT.
NUHBER
NUHBER
OF
INPUT
H
H
H
H
E
E
E
G
H
0
H
E
H
E
H
H
H
H
H
E
H
E
0
H
E
0
E
H
E
E
D
E
E
H
K
525.0000
.4200
525.0000
COTTON
INPUT NAHE
UNITS
SHREDDING
PLOHING
CHISELING
DISC & SPRAY
HERBICIDE
NITROGEN
PHOSPHATE
FERTILIZING
LISTING
IRRIGATION
CULTIVATING
SEED
LISTING/PLANTING
SEED
LISTING/PLANTING
PICKUP TRUCK
OPERATOR LABOR
SAND FIGHTING
CULTIVATING
INSECTICIDE
CULTIVATING
HISCELLANEOUS
IRRIGATION
CULTIVATING
INSECTICIDE
IRRIGATION
INSECTICIDE
CULTIVATING
INSECTICIDE
CROP INSURANCE
TRAILER
GIN, BAGS, TIES
CONTRACT BROKER
STRIPPING
LAND CHARGE
HEIGHT
COTTON
CUSTOH
ROLLING
COTTON
COTTON
3/4 TON
ROLLING
COTTON
6 ROH
COTTON
6 ROH
COTTON
COTTON
6 ROH
COTTON
COTTON
COTTON
COTTON
COTTONI
1.0000
1.0000
.5000
1.0000
1.0000
30.0000
30.0000
1.0000
1.0000
6.0000
1.0000
12.0000
1.0000
5.0000
.4000
20.0000
2.0000
1.0000
1.0000
1.0000
1.0000
1.0000
4.0000
1.0000
1.0000
4.0000
1.0000
1.0000
1.0000
1.0000
.0100
525.0000
1.0900
1.0000
1.0000
.0000
.0000
.0000
CASH
NON
CASH
B-1241(C07)
CASH 1
NON
SHARE EVEN
CASH
PROD.
C
C
C
25.00 N
25.00 N
25.00 N
FIXED LANDLORD
OR
!SHARE
VARI.
.00
.00
.00
.00
.00
C
C
C
C
V
V
V
V
C
V
C
V
C
V
C
V
C
V
C
V
25.00
C
V
25.00
C
C
V
V
25.00
25.00
C
C
V
V
25.00
25.00
F
25.00
25.00
25.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
25.00
.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.
C7.28
^ ^
Projections for Planning Purposes Only
Not to be Used without Updating after October 24
B-124KC07)
1992,
WHEAT, DRYLAND
We s t C e n t r a l Te x a s D i s t r i c t ( 7 )
1992 Projected Costs and Returns per Acre
GROSS INCOME Description
ssssssssssssssssssssssssssss
DEFICIENCY PMT. WHEAT
PA S T U R E W H E AT
WHEAT
Quant 1ty
sssssssss
25.000
130.000
25.000
Unit
SSSS
bu.
days
bu.
$ / Unit
0.6500
0.2800
3.4400
Total GROSS Income
VARIABLE COST Description
PREHARVEST
MISCELLANEOUS
NITROGEN
PHOSPHATE
FERTILIZING
SEED
CROP INSURANCE
INSECTICIDE
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
CUSTOM HARVEST
CUSTOM HAULING
Your
Estimate
sssssssss
16.25
36.40
86.00
138.65
Quantity
ssssssssss
1.000
40.000
20.000
1.000
1.000
1.000
1.000
1.710
Unit
Unit
To t a l
SSSS
acre
lb.
lb.
acre
bu.
acre
acre
Acre
Acre
Hour
1.000
.160
.230
1.750
7.800
3.000
4.500
5.000
1.00
6.40
4.60
1.75
7.80
3.00
4.50
4.88
1.57
8.55
44.04
1.000
25.000
acre
bu.
12.000
.150
Total HARVEST
Interest - OC Borrowed
To t a l
12.00
3.75
15.75
29.365
Dol.
0. 120
3.52
Total VARIABLE COST
63.31
GROSS INCOME minus VARIABLE COST
75.34
FIXED COST Description
Unit
sssssssssssscsssssssscssssssssss:
Acre
Acre
Machinery and Equipment
Land
Total FIXED Cost
To t a l
sssssssssss
17.20
40.00
57.20
Total of ALL Cost
120.51
NET PROJECTED RETURNS
18. 14
jgfJRN,
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 wono collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C7.29
B-124KC07)
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992.
DATE
STAGE
TYPE
OF
O
F
PRODUCTION
11 / 1 5 / 9 1 HARVEST
12/15/91 HARVEST
01/15/92 HARVEST
02/15/92 HARVEST
0 3 / 1 4 / 9 2 HARVEST
05/19/92 HARVEST
05/19/92 HARVEST
DATE
PRODUCT
NAHE
NUHBER
PROD.
A
A
A
A
A
A
A
PASTURE
PASTURE
PASTURE
PASTURE
PASTURE
HHEAT
DEFICIENCY PHT.
HHEAT
HHEAT
HHEAT
HHEAT
KHEAT
HHEAT
INPUT NAHE
NUHBER
TYPE
OF
OF
PRODUCTION
INPUT
UNITS
CHISELING
CHISELING
HISCELLANEOUS
NITROGEN
PHOSPHATE
FERTILIZING
CHISELING
SEED
CROP INSURANCE
DRILLING
PICKUP TRUCK
INSECTICIDE
CUSTOH HARVEST
CUSTOH HAULING
LAND CHARGE
HEAD
30.0000
31.0000
31.0000
28.0000
10.0000
25.0000
25.0000
O
F
H
H
E
E
E
G
H
E
E
H
H
E
G
G
K
PER
UNITS
STAGE
06/15/91 PREHARVEST
07/15/91 PREHARVEST
07/15/91 PREHARVEST
08/10/91 PREHARVEST
0 8 / 1 0 / 9 1 PREHARVEST
08/10/91 PREHARVEST
08/15/91 PREHARVEST
09/10/91 PREHARVEST
0 9 / 1 0 / 9 1 PREHARVEST
09/10/91 PREHARVEST
12/31/91 PREHARVEST
0 2 / 1 5 / 9 2 PREHARVEST
05/19/92 HARVEST
05/19/92 HARVEST
05/30/92
HEIGHT
O
F
23 FT
23 FT
HHEAT
CUSTOH
23 FT
KHEAT
KHEAT
12 FT
3/4 TON
HHEAT
KHEAT
HHEAT
HHEAT
1.0000
1.0000
1.0000
40.0000
20.0000
1.0000
1.0000
1.0000
1.0000
1.0000
30.0000
1.0000
1.0000
25.0000
1.0000
.0000'
.0000
.0000
.0000
.0000
.0000
.0000
CASH LANDLORD EIREi
NON
S H A R E iEVEI
CASH
F>ROI
N
N
N
N
N
C
C
33.00
33.00
33.00
33.00
33.00
33.00
33.00
y
^
N
N
N
N
N
N
N
CASH FIXED LANDLORD
NON
OR SHARE
CASH VARI.
.00
.00
.00
C
C
C
C
V
V
V
V
33.00
33.00
33.00
C
C
V
V
33.00
C
C
C
C
V
V
V
F
.00
.00
.00
.00
33.00
33.00
33.00
.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.
C7.30
.
CROP PRODUCTS REPORT
October 24, 1992
Jf^N
Crop Product Name
COTTON LINT
COTTONSEED
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
HAY
HAY
OATS
PASTURE
PASTURE
PASTURE
PASTURE
PEANUTS, ADD.
PEANUTS, QUOTA
SORGHUM
WHEAT
COTTON
OATS
SORGHUM
WHEAT
COASTAL
SORGHUM
COASTAL
KLEINGR.
SM.GRAIN
WHEAT
Price
per
Unit
.5500
75.OOOO
.1500
. 1500
.8200
.6500
65.OOOO
65.0000
1.5000
8.OOOO
8.0000
8.0000
.2800
. 1200
.3240
4.1900
3.4400
Unit
of
Mes.
lb.
ton
lb.
bu.
cwt.
bu.
ton
ton
bu.
AUM
AUM
AUM
days
lb.
lb.
cwt.
bu.
Weight
per
Unit
1.OOOO
2000.0000
1.0000
32.0000
100.0000
60.0000
.0000
.0000
32.OOOO
.0000
.0000
.0000
.0000
1.0O00
1.0000
100.0000
60.0000
Cash
Flow
Row
20
21
23
23
23
23
20
20
20
20
20
20
21
21
20
20
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.
C7.31
TRACTORS, IMPLEMENTS AND EQUIPMENT
OCTOBER 24, 1992
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
(AC/HR)
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( % )
CURRENT HARKET VALUE ($)
L E A S E PAY H E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT 81
DEPRECIATION FACTOR 81
YEARS OHNED
REPAIR COEFFICIENT 82
DEPRECIATION FACTOR #2
C A P A C I T Y ( D E F. , C A L C . )
F U E L U S E ( D E F. , C A L C . )
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
TRACTOR
TRACTOR
TRACTOR
TRACTOR
■O
tM
l UBC
tC
tTCS
*C
Itta
TRACTOR
IHPLEHENT
TRACTOR
100 HP
100
12000
DI
12000
TRACTOR
125 HP
125
12000
DI
12000
TRACTOR
150 HP
150
12000
DI
12000
TRACTOR
40 HP
40
12000
DI
12000
TRACTOR
75 HP
75
12000
DI
12000
CHISEL
350
400
600
350
400
100
4.1
12.7
80
45000
38
40500
52400
3B
47200
59500
38
53600
15900
38
14300
26400
38
23800
.029
.68
7
1.5
.92
.029
.68
7
1.5
.92
.029
.68
7
1.5
.92
.029
.68
7
1.5
.92
.029
.68
7
1.5
.92
C
2
C
2
C
2
C
2
C
2
IHPLEHENT
IHPLEHENT
IHPLEHENT
•IHPLEHENT
IHPLEHENT
42
2500
2500
1.1
1.2
3300
2970
.364
.6
10
1.3
.885
C
C
2
IHPLEHENT
?ITTr3Ci{SBg'rTrt'*nDCfC*tg BBI
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y
(AC/HR)
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( % )
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 ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT 82
DEPRECIATION FACTOR #2
C A P A C I T Y ( D E F. . C A L C . )
F U E L U S E ( D E F. , C A L C . )
R & H CALC. (81,82)
LEASE CALC. (HOUR,YEAR)
CHISEL
23 FT
COHBINE
PEANUT
CULTIVATOR
6 ROH
CULTIVATOR
ROLLING
DIGGER
PEANUT
75
40
34
2500
2000
2500
2500
2500
2500
2500
2000
2500
2500
2500
2500
250
4.5
100
3.5
80
180
2.3
12
50
75
100
3.5
20
80
150
3.8
18
75
140
3
12
67
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
6200
14850
2500
4000
3300
6050
5700
13500
2250
3600
3000
5500
.364
.6
10
1.3
.885
C
C
2
.380
.64
6
1.4
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.222
.6
10
1.4
.885
C
C
2
110
23.0
17
CULTIVATOR
4 ROH
50
12.7
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C7.32
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y
(AC/HR)
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
<$)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR 81
YEARS OHNED
REPAIR COEFFICIENT 82
DEPRECIATION FACTOR #2
C A P A C I T Y ( D E F. , C A L C . )
F U E L U S E ( D E F. . C A L C . )
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y
(AC/HR)
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
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 HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR 81
YEARS OHNED
REPAIR COEFFICIENT #2
DEPRECIATION FACTOR #2
C A P A C I T Y ( D E F. , C A L C . )
F U E L U S E ( D E F. . C A L C . )
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
IHPLEHENT
IHPLEHENT
IHPLEHENT
DISC
TANDEH
46
2500
DISC/BEDDER
IHPLEHENT
IHPLEHENT
IHPLEHENT
DRILL
8 FT
20
1200
FERT. SPREADER
LISTER
75
2500
DRILL
12 FT
30
1200
20
1200
90
2500
2500
2500
1200
1200
1200
2500
100
4.8
13
83
100
4.5
18.0
80
100
4
12
72
100
4
8
72
50
5.3
20
67
200
4.5
20
80
1.1
1.2
4500
1.1
1.2
3050
1.1
1.2
3850
1.1
1.2
2000
4050
2750
3500
1800
1.1
1.2
1
100
1
1.1
1.2
1590
10
1400
.364
.6
10
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.777
.6
10
1.4
.885
C
C
2
.777
.6
10
1.4
.885
C
C
2
50
.777
.6
10
1.4
.885
C
C
1
.364
.6
10
1.3
.885
C
C
2
IHPLEHENT
IHPLEHENT
LISTER/BEDDER
IHPLEHENT
LISTER/PLANTER
IHPLEHENT
HOLDBOARD PLOH
4 BOTTOH
IHPLEHENT
PLANTER
4 ROH
IHPLEHENT
PLANTER
6 ROH
SAND FIGHTER
50
75
70
15
22
20
2500
1200
2500
1200
1200
2500
2500
1200
2500
1200
1200
2500
120
4.0
175
4.1
5.3
80
50
5
13
67
200
5
18
60
100
8
67
150
4.5
20
80
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
2850
4250
1695
9350
1000
2565
4500
10
4200
4000
1695
8500
900
.364
.6
10
1.3
.885
C
C
2
.777
.6
7
1.4
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.777
.6
10
1.4
.885
C
C
2
.777
.6
6
1.4
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
12.7
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.
C7.33
22.5
80
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
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT 82
DEPRECIATION FACTOR #2
CAPACITY (DEF.,CALC.)
FUEL USE (DEF..CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
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 (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
($)
SALVAGE VALUE
(%)
CURRENT MARKET VALUE
($)
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 81
DEPRECIATION FACTOR 81
YEARS OHNED
REPAIR COEFFICIENT 82
DEPRECIATION FACTOR #2
CAPACITY (DEF..CALC.)
FUEL USE (DEF..CALC.)
R & H CALC. (81,82)
LEASE CALC. (HOUR,YEAR)
IHPLEHENT
IHPLEHENT
SHREDDER
2 ROH
IHPLEHENT
SPRAYER
12 FT
IHPLEMENT
SPRAYER
24 FT
IHPLEHENT
SPRAYER
MOUNTED
EQUIPHENT
STRIPPER
COTTON
STOCK SPRAYER
20
20
30
2000
1200
1200
2000
2000
10
2000
1200
1200
2000
2000
10
50
3.7
6.3
80
35
4
12
65
75
4.8
24
53
100
4.5
14
83
400
2.8
6.6
67
1
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
2000
1200
2750
1.1
1.2
650
12050
800
1800
1080
2500
500
10850
800
5
65
10.0
230
.6
10
1.4
885
C
C
2
EQUIPHENT
.777
.777
.777
.6
10
1.4
.6
10
1.4
.6
10
1.4
.885
.885
.885
C
C
2
C
C
2
C
C
2
EQUIPHENT
,230
.6
5
1.4
.885
C
C
2
EQUIPHENT
EQUIPHENT
1
-"*'%.
STOCK TRAILER
TRAILER
COTTON
TRAILER
PEANUTS
VEHICLES
HUNTING
12
10
10
12
10
10
7
GA
7
99
1
1
1
1
3000
8800
8800
1200
10
10
10
3000
8000
BOOO
1200
10.
88
3
1
88
3
1
400
1
""■N
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.
C7.34
OPERATING INPUT RESOURCES
October 24. 1992
O p e r a t i n g Ii n p u t
Price
Unit
of
per
Unit
^pP*\
ADVERTISING
ALLOTMENT LEASE
CONTRACT BROKER
CORN
CROP INSURANCE
CROP INSURANCE
F E RT I L I Z E R ( N )
F E RT I L I Z E R ( P )
FUNGICIDE
FUNGICIDE
GIN, BAGS, TIES
HERB. PRE-EMERGE
HERBICIDE
HERBICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
LAMB FEED
LICENSE
MARKETING
MISC. EXPENSE
MISC. 'EXPENSE
MISC. EXPENSE
MISC. EXPENSE
MISCELLANEOUS
MISCELLANEOUS
NITROGEN
PHOSPHATE
POTASH
RANGE CUBES
SALES COMMISSION
SALT AND MINERAL
SEED
SEED
SEED
SEED
SEED
SEED, PEANUT
SEED, RYE
SHEARING
SHEARING
VET. FERT. TEST
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
DEER
PEANUT
COTTON
COTTON
WHEAT
APPL'D
APPL'D
FOLIAR
SOIL
COTTON
COTTON
WHEAT
DEER
SHEEP
COW-CALF
DEER
GOATS
SHEEP
COTTON
WHEAT
Measure
100
.02
4.50
acre
acre
GOATS
SHEEP
BULL
COW-CALF
GOATS
SHEEP
lb.
lb.
lb.
4. 15
7.00
appl
appl
3.40
7.00
6.00
11 . 5 0
6.00
4.50
acre
.08
.09
135
.60
1
500.
10.0
1.00
5.00
1
. 16
COTTON
KLEINGR.
OATS
SORGHUM
WHEAT
lb.
acre
3
.30
.30
.23
.15
.10
8
.35
.40
5
6
.40
7.80
.55
.14
1.50
1.50
40.
10.65
1.00
8.00
Row
year
1.25
.06
Cash
Flow
lb.
lb.
acre
appl
acre
acre
lb.
year
head
$
$
$
$
acre
acre
lb.
lb.
lb.
lb.
head
lb.
lb.
lb.
bu.
lb.
bu.
lb.
lb.
head
head
YEAR
head
head
head
55
52
55
47
55
54
44
44
45
45
55
45
45
45
45
45
45
47
55
55
55
55
55
55
55
55
44
44
44
47
55
47
43
43
43
43
43
43
43
55
55
55
48
48
48
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.
C7.35
AUTO OR TRUCK RESOURCES
OCTOBER 24, 1992
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR MI)
FUEL TYPE
REMAINING LIFE (HR OR MI)
FUEL CON. (UNIT/HR OR /MI)
ANNUAL USE (HR OR MI)
SPEED
(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 ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT 82
DEPRECIATION FACTOR 82
CAPACITY (DEF..CALC.)
FUEL USE (DEF..CALC.)
R & H CALC. (81,82)
LEASE CALC. (HOUR,YEAR)
AUTO OR TRUCK
PICKUP TRUCK
3/4 TON
84000
GA
84000
15
21000
30
13000
16.7
11000
75
600
315
21000
^
Information presented 1s prepared solely as a general guide and Is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C7.36
CUSTOM OPERATION RESOURCES
October 24. 1992
Jf^N
Custom Operation
Price
per
Unit
ISSSSSS
CUSTOM BALING
CUSTOM COMBINING
CUSTOM HARVEST SORGHUM
CUSTOM HARVEST WHEAT
C U S TO M H A U L O AT S
CUSTOM HAUL SORGHUM
CUSTOM HAULING WHEAT
DRYING
PEANUTS
FERTILIZING CUSTOM
HAUL & STACK
SPRIGGING
.80
10
10
12
.30
.30
. 15
22.50
1.75
.40
30
Unit
of
Measure
=s=====
Cash
Flow
Row
S S S S
bale
acre
acre
acre
bu.
cwt.
bu.
ton
acre
bale
acre
42
42
42
42
42
42
42
51
42
42
42
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C7.37
LABOR RESOURCES
OCTOBER 24, 1992
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
COST OR VALUE ($/HR)
TOTAL HAGE BENEFITS (%)
LABOR TYPE (A,B)
OTHER LABOR OTHER LABOR OTHER LABOR
HUNTING LABOR LIVESTOCK LABOR OPERATOR LABOR
5
5.00
5.00
A
A
B
■•"■N
"-•s^
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.
C7.38
LIVESTOCK RESOURCES
OCTOBER 24, 1992
Jfffcs
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
REHAINING LIFE
(YR)
CURRENT HARKET VALUE
<$)
SALVAGE VALUE
(X)
INSURANCE RATE
(%)
ANNUAL LEASE
($)
CALC OPTIONS
(R,L,P)
DESCRIPTION
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
BUCK
GOAT
4
300
20
LIVESTOCK
EHE
YEARLING
6
72
100
LIVESTOCK
BULL
BEEF
4
1200
48.4
LIVESTOCK
HEIFER
BEEF
10
750
100
LIVESTOCK
COH
BEEF
8
800
100
LIVESTOCK
LIVESTOCK
DOE
GOAT
5
60
100
DOE
EHE
6
60
100
5
72
100
YEARLING
LIVESTOCK
HORSE
RAH
8
3
175
30
1000
50
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.
C7.39
LIVESTOCK