B-1241(C08)
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992,
D AT E S TA G E
OF
PRODUCTION
05/25/95 HARVEST
06/25/95 HARVEST
07/25/95 HARVEST
D AT E
S TA G E
OF
PRODUCTION
08/11/94 PREHARVEST
08/15/94 PREHARVEST
08/15/94 PREHARVEST
08/18/94 PREHARVEST
10/15/94 PREHARVEST
10/15/94 PREHARVEST
11/15/94 PREHARVEST
11/15/94 PREHARVEST
12/15/94 PREHARVEST
01/15/95 PREHARVEST
01/31/95 PREHARVEST
01/31/95 PREHARVEST
02/10/95 PREHARVEST
02/10/95 PREHARVEST
02/10/95 PREHARVEST
02/10/95 PREHARVEST
02/15/95 PREHARVEST
02/20/95 PREHARVEST
02/20/95 PREHARVEST
03/15/95 PREHARVEST
03/15/95 PREHARVEST
04/01/95 PREHARVEST
04/01/95 PREHARVEST
04/10/95 PREHARVEST
04/11/95 PREHARVEST
04/11/95 PREHARVEST
04/20/95 PREHARVEST
04/20/95 PREHARVEST
04/21/95 PREHARVEST
04/21/95 PREHARVEST
04/30/95 PREHARVEST
05/01/95 PREHARVEST
05/01/95 PREHARVEST
05/11/95 PREHARVEST
05/11/95 PREHARVEST
05/15/95 PREHARVEST
05/18/95 PREHARVEST
05/21/95 PREHARVEST
05/21/95 PREHARVEST
05/22/95 PREHARVEST
05/25/95 HARVEST
05/25/95 HARVEST
05/25/95 HARVEST
05/25/95 HARVEST
06/01/95 HARVEST
06/02/95 PREHARVEST
06/02/95 PREHARVEST
06/10/95 PREHARVEST
06/11/95 PREHARVEST
06/11/95 PREHARVEST
06/15/95 PREHARVEST
06/18/95 PREHARVEST
06/25/95 HARVEST
06/25/95 HARVEST
06/25/95 HARVEST
07/01/95 HARVEST
07/02/95 PREHARVEST
07/02/95 PREHARVEST
07/11/95 PREHARVEST
07/11/95 PREHARVEST
07/15/95 PREHARVEST
07/18/95 PREHARVEST
07/25/95 HARVEST
07/25/95 HARVEST
07/25/95 HARVEST
08/05/95 HARVEST
08/10/95
08/10/95
08/10/95
08/10/95
TYPE
OF
PRODUCT NAHE
PRODA PEACHES
A PEACHES
A PEACHES
TYPE
O
F
NUHBER
HEIGHT
1
OF
UNITS
50.0000
100.0000
100.0000
HHOLSALE
HHOLSALE
HHOLSALE
INPUT NAHE
NUHBER
INPUT
H SHREDDING
5 FT
E BORER CONTROL
4-15
H SPRAYING
ORCHARD
0 IRRIGATION
PEACHES
E HERBICIDE
PEACH
H SPRAYING
ORCHARD
E BACTERIAL SPOT 3-15
H SPRAYING
ORCHARD
E DORHANT OIL
4-15
H LABOR - PRUNING
H PICKUP TRUCK
N SHED, PACK,STORE
E NITROGEN*
E PHOSPHORUS**
E POTASSIUH
H APPLY FERTILIZER
H LABOR
E HERBICIDE
PEACH
H SPRAYING
ORCHARD
E PINK BUD
4-15
H SPRAYING
AIRBLAST
E SHUCK SPLIT
4-15
H SPRAYING
.AIRBLAST
H SHREDDING
5 FT
E PETAL FALL
4-15
H SPRAYING
AIRBLAST
H DISCING-TANDEH 9 FT
H LABOR
E FIRST COVER
4-15
H SPRAYING
AIRBLAST
E HISCELLANEOUS
PEACH
E SECOND COVER
4-15
H SPRAYING
AIRBLAST
E THIRD COVER
4-15
H SPRAYING
AIRBLAST
H LABOR
0 IRRIGATION
PEACHES
E FOURTH COVER
4-15
H SPRAYING
AIRBLAST
E CROP INSURANCE PEACHES4
E CONTAINERS
PEACH
H HARVESTING LABOR
H HAULING PEACHES YEAR4
D PICKING BOXES
PEACHES
D COOLER
STORAGE
E FIFTH COVER
4-15
H SPRAYING
AIRBLAST
H SHREDDING
5 FT
E SIXTH COVER
4-15
H SPRAYING
AIRBLAST
H LABOR
0 IRRIGATION
PEACHES
H HARVESTING LABOR
H HAULING PEACHES YEAR4
D PICKING BOXES
PEACHES
D COOLER
STORAGE
E SEVENTH COVER
4-15
H SPRAYING
AIRBLAST
E PRE-HARVEST
4-15
H SPRAYING
AIRBLAST
H LABOR
0 IRRIGATION
PEACHES
H HARVESTING LABOR
H HAULING PEACHES YEAR4
D PICKING BOXES
PEACHES
D COOLER
STORAGE
L PEACHES
YEAR 3
L PEACHES
YEAR 1
L PEACHES
YEAR 2
K LAND RENT
PEACHES
PER
O
F
UNITS
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
HEAD
1
.0000
.0000
.0000
CASH LANDLORD
NON
SHARE
EVEN
CASH.
C
C
C
.00
.00
.00
PROD.
Y
Y
Y
CASH FIXED LANDLORD
NON
O R !SHARE
CASH. 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
C
V
V
c
V
c
V
c
V
c
c
c
V
V
V
c
V
c
V
c
V
c
V
c
V
c
V
c
c
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 net Intended to recognise or predict the cost's
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff mambars of the Texas Agricultural Extension Service and approved for publication.
C8.46
B-1241(C08)
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992,
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
1992 Projected Costs and Returns per Acre
GROSS INCOME Description
CORN
DEFICIENCY PMT. CORN*
Quantity
85.000
60.000
Unit
$ / Unit
cs:
bu.
bu.
2.6600
0.4800
Total GROSS Income
Your
Estimate
226.10
28.80
254.90
VARIABLE COST Description
PREHARVEST
FERT. 18-46-0
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
Quantity
100.000
125.000
1.000
1.000
1.000
1.000
0.052
1.717
Unit
$ / Unit
lb.
lb.
acre
acre
acre
ACRE
acre
Acre
Acre
Hour
.117
.097
2.000
20.000
15.000
3.500
19.990
5.501
To t a l
11.75
12.12
2.00
20.00
15.00
3.50
1.05
7.69
4.22
9.44
86.78
1.000
44.800
acre
cwt.
14.000
.200
Total HARVEST
Interest
To t a l
14.00
8.96
22.96
OC Borrowed
63.172
Dol .
0. 100
6.32
Total VARIABLE COST
116.05
GROSS INCOME minus VARIABLE COST
138.85
FIXED COST Description
Unit
To t a l
= = = ccssc = sssc = as: = = = scBCC = :
j0P&\
acre
Acre
Acre
SET ASIDE FIXED COST*
Machinery and Equipment
Land
2.80
35. 11
30.00
Total FIXED Cost
67.92
Total of ALL Cost
183.97
70.93
NET PROJECTED RETURNS
* Delete these lines if not participating in farm program
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 oporation. These projections ware collected and developed by
staff mambars of the Texas Agricultural Extension Service and approved for publication.
C8.47
Projections for Planning Purposes Only
B-124KC08)
Not to be Used without Updating after October 24, 1992.
DATE
STAGE
O
F
PRODUCTION
TYPE
O
F
PRODUCT NAHE
NUHBER
OF
UNITS
PROD.
mrrnroooo bbbbbbcssbbbb
Bn*cnBHBB onosrcPqMOaO'BPCET'nnr!! popojo oi t scrip ponraffii70goopaCTii''Bg'tocc
02/16/92 HARVEST
09/01/92 HARVEST
09/15/92 HARVEST
DATE
06/16/91
08/16/91
09/16/91
1 0 / 11 / 9 1
10/16/91
0 2 / 11 / 9 2
0 2 / 11 / 9 2
02/26/92
02/26/92
02/26/92
02/26/92
03/01/92
03/25/92
08/14/92
08/14/92
08/15/92
08/15/92
09/15/92
STAGE
OF
PRODUCTION
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
HARVEST
A DEFICIENCY PHT. CORN*
A CORN
A DEFICIENCY PHT. CORN*
TYPE
OF
INPUT
INPUT NAHE
DISCING-OFFSET
DISCING-TANDEH
DISCING-TANDEH
FERT. 18-46-0
DISCING-TANDEH
ANHYDROUS APPL.
FERT. 82-0-0
PLANTING
SEED
HERB., PRE-HERGE
CROP INSURANCE
ROLLING
CULTIVATING
SET ASIDE COST*
SET ASIDE FIXED
CUSTOH COMBINING
CUSTOH HAULING
LAND CHARGE
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
30.0000
85.0000
30.0000
.0000 C
.0000 C
.0000 c
.00
33.00
.00
NUHBER CASH FIXED LANDLORD
OF
NONOR
SHARE
U N I T S C A S H VA R I .
20 FT
20 FT
20 FT
8 ROH
CORN
BICEP2.4
CORN
ROLLING
VARI
COST*
CORN
CORN
CORN
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
.0526
.0526
1.0000
44.8000
1.0000
.00
.00
.00
33.00
.00
.00
33.00
.00
.00
.00
.00
.00
.00
' . .00
00
33.00
.00
.00
Information presented is prepared solely as a general guide and is not intanded to recognise or predict the casts
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 October 24, 1992,
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 )
1992 Projected Costs and Returns per Acre
GROSS INCOME Description
SALES
Quantity
0.000
Unit
$ / Unit
$
1.OOOO
Total GROSS Income
VARIABLE COST Description
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Interest - OC Borrowed
Quantity
1.355
27.029
Unit
Acre
Acre
Hour
Dol .
0.00
$
1. U n i t
5.501
0. 100
To t a l
6.34
3.49
7.46
2.70
19.99
-19.99
GROSS INCOME minus VARIABLE COST
Machinery and Equipment
Land
Estimate
0.00
Total VARIABLE COST
FIXED COST Description
To t a l
sssssssssss
Unit
Acre
Acre
To t a l
28.23
25.00
Total FIXED Cost
53.23 '
Total of ALL Cost
73.22
-73.22
NET PROJECTED RETURNS
Information prosanted 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
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992.
DATE
STAGE
TYPE
OF
OF
OF
PROD.
UNITS
PRODUCTION
A
05/30/92
DATE
STAGE
TYPE
OF
OF
PRODUCTION
06/15/91
08/15/91
11 / 0 1 / 9 1
12/31/91
02/29/92
04/30/92
PRODUCT
NAHE
.0001
SALES
NUHBER
INPUT NAHE
OF
INPUT
H
H
H
K
H
H
1HEIGHT
PER
1HEAD
NUHBER
UNITS
CHISELING
DISCING-TANDEH
DISCING-TANDEH
LAND CHARGE
DISCING-TANDEH
DISCING-TANDEH
20 FT
20 FT
CROPS
20 FT
20 FT
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
CASH 1LANDLORD BREAK
NON
EVEN
CASH
PROD.
.0000 C
CASH
NON
CASH
C
B-124KC08)
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
October 24, 1992
^p-v
Crop Product Name
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
.2800
2.6600
21.0000
.5500
75.0000
.4800
.1500
.8200
.6500
.6500
60.0000
60.0000
2.OOOO
60.0000
10.0000
10.0000
6.0000
10.0000
12.5000
.3240
.3010
1.OOOO
4.1900
.2800
3.4700
Unit
of
Mes.
lb.
bu.
ton
lb.
ton
bu.
lb.
cwt.
bu.
bu.
ton
ton
bale
ton
AUM
AUM
AUM
AUM
bu.
lb.
lb.
$
cwt.
lb.
bu.
Weight
per
Unit
.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.OOOO
1.0000
60.0000
Cash
Flow
Row
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
j0^\
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 ware collected and davaloped by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.61
T R A C TO R S , I M P L E M E N T S A N D E Q U I P M E N T
OCTOBER 24, 1992
DESCRIPTION
onepcpbbooppa BSBBaagBnBBBnp
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
(AC/HR)
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 ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR 81
YEARS OHNED
REPAIR COEFFICIENT #2
DEPRECIATION FACTOR #2
C A P A C I T Y ( D E F. . C A L C . )
F U E L U S E ( D E F. . C A L C . )
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
TRACTOR
TRACTOR
TRACTOR
100 HP
TRACTOR
125 HP
TRACTOR
TRACTOR
150 HP
TRACTOR
TRACTOR
40 HP
TRACTOR
TRACTOR
50 HP
TRACTO
75 H
100
125
150
40
50
7
12000
12000
12000
12000
12000
1200
DI
DI
DI
DI
DI
D
12000
12000
120D0
12000
12000
1200
880
600
500
360
400
55
45000
52400
38
59500
15900
13750
2640
38
38
38
3
40500
47200
53600
14300
12500
2380
.029
.68
7
1.5
.92
.029
.68
7
1.5
.92
.029
.68
7
1.5
.92
.029
.68
7
1.5
.92
.029
.68
7
1.5
.92
.02
.6
C
2
C
2
C
2
C
2
C
2
IHPLEHENT
IBBBBpbbbbb
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y
(AC/HR)
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
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 #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)
TRACTOR
ANHYDROUS RIG
IHPLEHENT
38
IHPLEHENT
IHPLEHENT
IBBBBBBQG
IHPLEHENT
1.
.9
IHPLEHENT
ssanBBfiBxa
104
2000
CHISEL
12 FT
50
2500
COHBINE
PEANUT
17
2000
CULTIVATOR
ROLLING
65
2500
DIGGER
PEANUT
17
2500
DISC-OFFSE
14 F
5
250
2000
2500
2000
2500
2500
250
40
4.0
20
80
8
1.1
1.2
1
100
1
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
2475
10
2250
1.1
1.2
21600
10
20160
1.1
1.2
3250
10
2895
1.1
1.2
10250
10
9800
1.
1.
847
1
750
.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
.222
.36
.6
10
1.4
.885
C
C
2
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 raembors 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
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
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 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 #2
DEPRECIATION FACTOR 82
CAPACITY (DEF.,CALC.)
FUEL USE (DEF..CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
IHPLEHENT
IHPLEHENT
IHPLEHENT
IHPLEHENT
IHPLEHENT
IHPLEHENT
DISC-TANDEH
13 FT
DISC-TANDEH
20 FT
DISC--TANDEH
9 FT
DISC/BEDDER
12 FT
DRILL
15 FT
46
85
30
50
40
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
6775
10100
3825
3375
4600
10
10
10
10
10
6000
9300
3515
3040
4140
1.
1.
385
1
350
.364
.364
.364
.777
.6
10
1.3
.6
10
1.3
.6
10
1.4
.77
.6
8
1.3
.885
.885
.885
.885
364
.6
10
1.3
885
C
C
2
IHPLEHENT
80
10
C
C
2
IHPLEHENT
DRY FERT. RIG
C
C
2
IHPLEHENT
C
2
IHPLEHENT
FERT. SPREADER LIQUID FERT . RIG
c
c
c
DRIL
.
1
1.
.88
2
IHPLEHENT
IHPLEHENT
HOLDBOARD PLOH
4 BOTTOH
ROLLER
SHREDDE
10.5 F
30
20
30
70
30
2000
1200
2000
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
.777
.364
.364
.6
10
1.3
.6
10
1.3
.48
.6
10
1.4
.885
.885
C
C
2
C
C
2
1
1.1
1.2
1
100
1
4250
10
50
.885
C
C
1
1.1
1.2
C
C
1
C
C
1
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.
C8.63
1.
1.
402
1
385
.
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
(AC/HR)
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 ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT #2
DEPRECIATION FACTOR 82
C A P A C I T Y ( D E F. , C A L C . )
F U E L U S E ( D E F. , C A L C . )
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y
(AC/HR)
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE ($)
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 ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR 81
YEARS OHNED
REPAIR COEFFICIENT 82
DEPRECIATION FACTOR 82
C A P A C I T Y ( D E F. , C A L C . )
F U E L U S E ( D E F. , C A L C . )
R & H CALC. (81,82)
LEASE CALC. (HOUR,YEAR)
IHPLEHENT
IHPLEHENT
IHPLEHENT
SHREDDER
5 FT
15
2000
SPRAYER
IHPLEHENT
IHPLEHENT
IHPLEHENT
30
1200
SPRAYER
AIRBLAST
30
1200
SPRAYER
ORCHARD
30
1200
TRAILER
FLATBED3
15
300
TRAIL
FLATBEl
1
30
2000
1200
1200
1200
300
30
50
3.7
5.0
80
120
4.8
24
53
75
4.8
24
53
75
4.8
5
53
4.4
26.
1.1
1.2
830
10
735
1.1
1.2
1.1
1.2
1.1
1.2
1500
10
BOO
100
.52
1.1
1.2
1000
10
850
10
.5
1.
1.
100
1
85
2750
6600
2500
6000
10
10
1
1
.487
.6
10
1.3
.885
C
C
2
.777
.6
10
1.4
.885
C
C
2
.777
.6
10
1.4
.885
C
C
2
IHPLEHENT
.777
.6
10
1.4
.885
C
C
2
10
IHPLEHENT
IHPLEHENT
VACUUH PLANTER
4 ROH
15
1200
VACUUH PLANTER
8 ROH
88
1200
HAGON
HANURE
40
2500
AIR COHPRESSOR
ART LOADER
BOX SCRAP.
8F
5
10
1
1200
1200
2500
5
10
1
30
5.0
12
60
40
5.0
26.6
65
1
1
1.1
1.2
11290
10
10000
1.1
1.2
22450
10
19900
100
5
8
1
1
1.1
1.2
3500
5426
10
5426
24000
10
24000
.777
.6
10
1.4
.885
C
C
2
.777
.6
10
1.4
.885
C
C
2
3500
EQUIPHENT
EQUIPHENT
EQUIPHENT y
.168
.6
5
1.4
.885
D
C
2
Information presented is prepared solely as a general guide and 1s not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.64
104
1
104
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT 81
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT #2
DEPRECIATION FACTOR #2
CAPACITY (DEF..CALC.)
FUEL USE (DEF..CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT #2
DEPRECIATION FACTOR #2
CAPACITY (DEF..CALC.)
FUEL USE (DEF..CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
BULK HILK COOLER
COOLER
STORAGE
COH HASHER
DIGGER/HAGON
SILAGE
FEED HIELL
FEED SYSTE
10
10
10
10
1
10
10
10
1
1
30000
EL
30000
1
2000
1
1
1
•oo
2600
1300
11000
14000
448
11000
14000
448
55
70
1
1
10
16
00
10
2600
1300
62.50
2000
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
FEED TRUCK
FEEDER
MECHANIC
FEEDERS
HOG
FLATBED
20 FT
FLATBED TRUCK
FLUSH TAN
10
10
5
15
10
1
10
10
5
15
10
1
1
1
1
1
1
9100
6500
225
3233
11275
10
6500
225
10
3233
11275
32.50
4.50
1
1
10
9100
Information presented is preparad solely as a ganeral guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.65
40
1
40
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT 82
DEPRECIATION FACTOR 82
CAPACITY (DEF..CALC.)
FUEL USE (DEF..CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE ($)
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 ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR 81
YEARS OHNED
REPAIR COEFFICIENT 82
DEPRECIATION FACTOR 82
CAPACITY (DEF..CALC.)
FUEL USE (DEF..CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
FRONT END LOADER
GENERATOR 100KH
DIESEL
GENERATOR 45KH
DIESEL
GRAIN TANK
HAY RACKS
10
20
20
10
10
2
10
20
20
10
10
2
1
1
2750
1590
1590
3950
10000
4400
1100
10
10
3950
10
10000
4400
1100
2750
5.50
5.50
1
1
19
EQUIPHENT
EQUIPHENT EQUIPHENT EQUIPHENT
HEAD TANK HI PRESSURE HOSE HANURE SPREADER
1
EQUIPHENT
EQUIPHENT
HANURE SYSTEH
10
10
25
10
10
10
25
1
1
1
1
3660
9400
9000
10
1250
479
10
479
3660
9400
19
19
1
1
2490
10
2
9000
2490
Information presented Is prepared solely as a general guide and Is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections ware collected and developed by
staff members of tho Texas Agricultural Extension Service and approved for publication.
C8.66
sy^K
HILK TANK HILKING EQUIr
3000 GAL
10
1250
HEAD LOCK/^\
12
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y
(AC/HR)
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE ($)
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 ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT 81
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT 82
DEPRECIATION FACTOR #2
C A P A C I T Y ( D E F. . C A L C . )
F U E L U S E ( D E F. , C A L C . )
R & H CALC. (81,82)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y
(AC/HR)
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( 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 ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT 81
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT 82
DEPRECIATION FACTOR #2
C A P A C I T Y ( D E F. . C A L C . )
F U E L U S E ( D E F. . C A L C . )
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
EQUIPHENT
EQUIPHENT
LKING STALLS
EQUIPHENT
HINERAL FEEDER
EQUIPHENT
EQUIPHENT
EQUIPHENT
HIXER HAGON
HIXER HAGON
300
720
PICKING BOXES
PEACHES
10
10
7
6
10
10
10
7
6
10
1
1
1
1
1
14085
20
14085
90
13890
27800
90
10
400
10
13890
27800
400
PUHP AND HOTO
30
120
1
120
70
1
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
PUHP AND HOTOR
720
SPRAYER
STOCK
TRAILER
20 FT
TRAILER
FLATBED
TRAILER
PEANUT
TRAILE
STOC
5
10
20
10
10
1
5
10
20
10
10
1
1
1
1
1
1
12000
10
12000
800
2882
800
2882
1200
10
1200
8800
10
8000
10
3
8.80
Information presented is prepared solely as a general guide and is not intandad to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.67
120
120
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
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 81
YEARS OHNED
REPAIR COEFFICIENT 82
DEPRECIATION FACTOR 82
CAPACITY (DEF.,CALC.)
FUEL USE (DEF..CALC.)
R & H CALC. (81,82)
LEASE CALC. (HOUR,YEAR)
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
TRANSFER PUHP
VACUUH PUM
P
HATER SYSTEH
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
"-*t\
Information presented is prepared solely as a general guide and is not intended to rocognisa or predict the costs
and returns from any one particular farm or ranch operation. Thasa projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.68
OPERATING INPUT RESOURCES
October 24, 1992
Operating Input
Price
per
Unit
.jfJPN
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
F E R T. 1 0 - 3 4 - 0
F E R T. 1 8 - 4 6 - 0
F E R T. 3 2 - 0 - 0
F E R T. 3 4 - 0 - 0
F E R T. 8 2 - 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
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/0 S
W/S
STOCKER
GOATS
2.20
3.20
9.75
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
9.20
1 .20
1 .80
2.40
3.00
3.60
75.00
.0945
. 11 7 5
.075
.081
.097
14.2
14.2
9.70
13.9
13.9
10.25
5.00
14.2
14.2
9.00
7.50
7.50
7.50
7.50
7.50
Unit
of
Measure
Cash
Flow
Row
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.
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
Information presented is preparad solely as a general guide and is not Intended to recognise or predict the costs
and raturns 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 Input
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
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.
PROTEIN SUPPL.
MILK
DAIRY
STOCKER
COTTON
BICEP2.4
CAPAROL
PEACH
PREMERGE
ARMYWRMS
MIDGE
PEANUT
PEANUTI
SKIPROWD
SKIPROWI
SM. GR.
SORGHUM
WHEAT
CALF
HOGS
CALF
DAIRY
GOATS
HOGS
PEACH
PIGS
SHEEP
NATIVE
3RD
4-15
3RD
4-15
3RD
4-15
SHEEP
Price
per
Unit
.74
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
9.75
3.50
18.00
.62
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
11.40
10.2
10.2
. 12
15.2
15.2
.35
9.80
9.60
Unit
of
Measure
Cash
Flow
Row
cwt.
cwt.
cwt.
cwt.
qt.
acre
qt.
acre
lb.
acre
appl
appl
acre
acre
appl
appl
appl
appl
appl
appl
appl
appl
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.
cwt.
45
47
47
47
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
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
47
Information presented Is prepared solely as a general guide and Is not Intended to recognise or predict the costs
and returns from any ono particular farm or ranch operation. Thase projactIons ware collected and developed by
staff members of the Taxas Agricultural Extension Service and approved for publication.
C8.70
Operating Input
J^"-
QUOTA COST
SALES COMMISSION
SALES COMMISSION
SALES COMMISSION
SALES COMMISSION
SALES COMMISSION
SALT
SALT & MINERALS
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
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
PEANUTS
DAIRY
GOATS
PIG
SHEEP
STOCKER
COW-CALF
GOATS
SHEEP
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
3RD
4-15
COW-CALF
DAIRY
DRY COW
GOATS
HOGS
PIGS
SHEEP
SOWS
STOCKER
Price
per
Unit
.03
7.85
6.85
1.75
8.65
14.25
5.15
19.70
20.50
20.50
15.30
13.90
13.90
20.00
16.25
.64
7.00
. 115
.80
.90
.22
.20
. 113
.26
.90
. 13
19.99
19.99
53.27
53.27
14.2
14.2
10.2
10.2
25
14.2
14.2
60.00
42.00
18.50
22.00
6.00
9.75
9.75
111.00
103.00
10.00
68
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
Cash
Flow
Row
lb.
head
AU
head
AU
head
cwt.
cwt.
cwt.
cwt.
cwt.
appl
appl
acre
acre
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
55
55
55
55
55
48
47
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
45
45
47
50
48
48
48
48
48
48
48
48
48
45
acre
acre
acre
acre
appl
appl
appl
appl
ton
appl
appl
acre
acre
appl
appl
ACRE
cwt.
cwt.
cwt.
cwt.
cwt.
head
appl
appl
days
head
head
head
head
head
head
head
head
head
head
appl
j0^\
Information presented is prepared solely as a goneral guide and Is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. Thosa projections were collected and davalopad by
staff members of the Texas Agricultural Extension Service and approvad for publication.
C8.71
AUTO OR TRUCK RESOURCES
OCTOBER 24, 1992
/^^ffv
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 ($)
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 #2
CAPACITY (DEF..CALC.)
FUEL USE (DEF..CALC.)
R & H CALC. (81,82)
LEASE CALC. (HOUR,YEAR)
AUTO OR TRUCK
AUTO OR TRUCK
AUTO OR TRUCK
PICKUP TRUCK
3/4 TON
PICKUP' TRUCK
2X4
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
PICKUP TRUCK
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 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.
C8.72
CUSTOM OPERATION RESOURCES
October 24, 1992
J^^s
cCustom Operation
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
DEFOLI/WT & APPL
DESSICANT & APPL
DRY FERT. RIG
DRYING
FERTILIZER APPL.
GINNING
HAUL & STORE
HAULING
HERBICIDE APPL.
INSECTICIDE APPL
LIQUID FERT. RIG
MOW, RAKE, BALE
SCOUTING
SHEARING
SPRIGGING
J
^
RENTAL
HAY
CORN
SORGHUM
WHEAT
CORN SIL
SORGHUM
WHEAT
CORN
HAY
SORGHUM
WHEAT
WHEATE
COTTON
RENTAL
PEANUTS
COTTON
HAY
MILK
RENTAL
Price
per
Unit
========
2.00
.65
14.00
12.00
12.00
5.00
6.50
.40
12.00
.20
.35
.25
. 12
.25
8.00
1.50
14.00
6.60
2.00
20.00
2.25
3.25
.35
.74
2.00
8.20
2.75
.65
4.00
1.50
35.00
Unit
of
Measure
=======
acre
bale
acre
acre
acre
acre
ton
cwt.
acre
cwt.
bale
cwt.
bu.
cwt.
acre
cwt
acre
acre
acre
ton
appl
cwt
bale
cwt.
acre
appl
acre
bale
acre
head
acre
Cash
Flow
Row
=====
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
\
Information presented Is praparad solely as a general guide and is not intended to recognise or predict the costs
and raturns 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.
C8.73
LABOR RESOURCES
OCTOBER 24, 1992
DESCRIPTION OTHER LABOR OTHER LABOR OTHER LABOR 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
5.50
5.50
5.5
TOTAL HAGE BENEFITS (X)
LABOR
TYPE
(A,B)
B
B
B
A
A
DESCRIPTION OTHER LABOR
FIRST NAHE LIVESTOCK LABOR
QUALIFYING NAHE
COST
OR
VA L U E
($/HR)
5.5
TOTAL HAGE BENEFITS (X)
LABOR
TYPE
<A,B)
B
/^$k
Information presentod 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.
C8.74
LIVESTOCK RESOURCES
OCTOBER 24, 1992
DESCRIPTION
LIVESTOCK
FIRST NAHE
QUALIFYING NAHE
REHAINING LIFE
CURRENT HARKET VALUE
SALVAGE VALUE
INSURANCE RATE
ANNUAL LEASE
CALC OPTIONS
BEEF BULL
(YR)
($)
(X)
(X)
6
1200.00
40
1
($)
LIVESTOCK
LIVESTOCK
LIVESTOCK
LIVESTOCK
BEEF COH
RAISED
BEEF HEIFER
RAISED
BILLY
GOAT
BOAR
800.00
750.00
200.00
375.00
8
100
1
6
100
1
4
15
1
2
50
1
BUL
DAIR
1000.0
5
(R,L,P)
DESCRIPTION
LIVESTOCK
FIRST NAHE
QUALIFYING NAHE
REHAINING LIFE
(YR)
CURRENT HARKET VALUE
($)
SALVAGE VALUE
(X)
INSURANCE RATE
(X)
ANNUAL LEASE
($)
CALC OPTIONS (R,L,P)
DESCRIPTION
LIVESTOCK
($)
(X)
(X)
($)
LIVESTOCK
DAIRY COH
RAISED
DOG
1050.00
1050.00
1000
4
42
1
4
42
1
P
8
1000.00
33
1
2
R
LIVESTOCK
HORSE
(YR)
LIVESTOCK
DAIRY COH
PURCHASE
LIVESTOCK
FIRST NAHE
QUALIFYING NAHE
REHAINING LIFE
CURRENT HARKET VALUE
SALVAGE VALUE
INSURANCE RATE
ANNUAL LEASE
CALC OPTIONS
LIVESTOCK
5
60.00
18
1
EHE
7
72.00
1
54
1
p
R
LIVESTOCK
LIVESTOCK
NANNY
GOAT
LIVESTOCK
RAH
4
175.00
25
1
LIVESTOCK
EHE
YEARLING
HEIFE
DAIR
72.00
890.0
8
38
1
R
LIVESTOCK
SOH
2
150.00
100
1
YEARLING DOE
GOAT
6
55.00
13
1
(R,L,P)
Information presented is preparad 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 wore collected and developed by
staff members of the Texas Agricultural Extension service and approved for publication.
C8.75
10
LAND RESOURCES
OCTOBER 24, 1992
DESCRIPTION
FIRST NAHE
QUALIFYING NAME
HARKET VALUE
PROPERTY TAX
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
LAND
LAND
LAND
COASTAL PASTURE LAND - CASH RENT LAND - CASH RENT
F O R A G E N AT I V E
LAND
LAND CHARGE
CORN
LAND CHARGE
COTTON
30
N
35
N
(X)
(X)
19.00
N
($/AC)
(Y,N)
LAND
FIRST NAHE
QUALIFYING NAHE
HARKET VALUE ($/AC)
PROPERTY TAX ($/AC)
APPRECIATION RATE (X)
I N T E R E S T R AT E ( X )
ANNUAL LEASE ($/AC)
APP. CALCUATIONS (Y,N)
DESCRIPTION
($/AC)
($/AC)
.00
N
15
N
LAND
LAND CHARGE
IRRIG.
LAND
LAND CHARGE
PEANUTS
50
N
LAND RENT
PEACHES
15
N
LAND
LAND
LAND
PASTURE RENT
300
PASTURE RENT
DAIRY
PASTURE REN
GOAT
25
N
12.50
N
LAND
LAND
LAND
LAND
PASTURE RENT
HOGS
PASTURE RENT
NATIVE
PASTURE RENT
NATIVE H
PASTURE RENT
SHEEP
8.00
6.00
(X)
(X)
15
N
($/AC)
(Y,N)
DESCRIPTION
N
LAND
6
N
N
8.00
N
LAND
PASTURE, NATIVE
SHALL GRAIN,
HACH. '
6.00
3
N
LAND
sstBHsna
FIRST NAHE
QUALIFYING NAHE
HARKET VALUE
PROPERTY TAX
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
LAND CHARG
CROP
($/AC)
($/AC)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HARKET VALUE
PROPERTY TAX
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
LAND
LAND
SHALL GRAINS
PASTURE
($/AC)
($/AC)
(X)
(X)
($/AC)
(Y,N)
15
N
information presented is prepared solely as a gonaral guide and Is not intonded 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 far publication.
C8.76
PERENNIAL CROP RESOURCES
OCTOBER 24, 1992
J
^
DESCRIPTION
FIRST NAME
QUALIFYING NAHE
HARKET VALUE
PROPERTY TAX
REHAINING LIFE
SALVAGE VALUE
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
PERENNIAL CROP PERENNIAL CROP PERENNIAL CROP PERENNIAL CROP PERENNIAL CROP
'
($/AC)
($/AC)
(YR)
(X)
(X)
(X)
($/AC)
(Y,N)
COASTAL BERHUDA
KLEINGRASS
93.51
PEACHES
YEAR 1
1133.70
PEACHES
YEAR 2
1087.58
PEACHES
YEAR 3
1298.50
120.95
15
15
14
13
12
12
12
N
Information presented is prepared solely as a general guide and is net Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projactions wora collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C8.77
BUILDINGS OR IMPROVEMENTS RESOURCES
OCTOBER 24, 1992
DESCRIPTION
FIRST NAHE
QUALIFYING NAME
FUEL - UTILITY COST ($/YR)
REHAINING LIFE (YR)
CURRENT HARKET VALUE ($)
S A LVA G E VA L U E ( X )
P R O P E RT Y TA X E S ( $ / Y R )
ANNUAL
LEASE
($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
LEASE CALC. (ANNUAL)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
FUEL - UTILITY COST ($/YR)
REHAINING LIFE (YR)
CURRENT HARKET VALUE ($)
S A LVA G E VA L U E ( X )
P R O P E RT Y TA X E S ( $ / Y R )
ANNUAL
LEASE
($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
LEASE CALC. (ANNUAL)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
FUEL - UTILITY COST ($/YR)
REHAINING LIFE (YR)
CURRENT HARKET VALUE ($)
S A LVA G E VA L U E ( X )
P R O P E RT Y TA X E S ( $ / Y R )
ANNUAL
LEASE
($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
LEASE CALC. (ANNUAL)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
FUEL - UTILITY COST ($/YR)
REHAINING LIFE (YR)
CURRENT HARKET VALUE ($)
S A LVA G E VA L U E ( X )
P R O P E RT Y TA X E S ( $ / Y R )
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 IHP. 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
10.40
.72
1.25
BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IHP.
DKMS 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
BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IHP.
FENC
2
300
BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IHP.
FENCE
HOG
HOLDING AREA
LOT FENCE
MILK 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 IHP. BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IHP.
PASTURE SHEDS PENS & EQUIPMENT
8
20
15
1500
.25
POND SHED, PACK,STORE
25
475
15
2000
SILOHORIZON
20
12000
5.70
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 oporation. These projections were collected and developed by
staff members of the Texas Agricultural Extansion Service and approved for publication.
C8.78
IRRIGATION EQUIPMENT
OCTOBER 24, 1992
DESCRIPTION
BOHLS
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER 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)
NUMBER OF SETS
CURRENT LIST PRICE
($)
SALVAGE PERCENT
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR)
R & H ENG. ESTIHATE (X)
R & H CALC. (81,82)
LEASE CALC. (HOUR,YEAR)
FUEL USE ( DEF.,CALC.)
DESCRIPTION
DIST. SYS.
BOHLS
DIST. SYS.
CENTER PIVOT
MAINLINE
DRIP SYSTEH
POHER PLANT
MAINLINE
POHER PLANT
ELECTRIC
20
EL
6000
.6000
10
10
8
8
10
10
N
A
N
A
N
A
12.5
2.25
1000
60000
7000
1000
60000
N
A
N
A
N
A
3300
10
3300
7
50
1500
.2
29
10
10
5
10
7000
3800
6.0
2
2
2
PUMP
2
2
5
N
1.65
2000
2000
2
N
N
N
350
1
350
1
11
16.5
50
3800
PUHP
100
720
720
91
NA
NA
NA
1000
10
1000
NATURAL GA
3800
.5
2
1.5
2
380
5.
GEAR DRIVE HATER SOURCE
COL.,PIPE,SHAFT DISCHARGE HEAD
IBDIlDBgClg
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER 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)
NUHBER OF SETS
CURRENT LIST PRICE
($)
SALVAGE PERCENT
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR)
R & H ENG. ESTIHATE (X)
R & H CALC. (til,82)
LEASE CALC. (HOUR,YEAR)
FUEL USE ( DEF..CALC.)
CENT PUMP & FILT SUBHERSIBLE PUMP
COLUMN
DISCHARGE
RIGHT ANGLE
HEL
288
288
100
NA
NA
NA
500
720
720
70
N
A
N
A
N
A
700
25000
25000
25000
25000
25000
25000
95.0
1
1
500
700
1000
N
A
N
A
N
A
1000
5
15
4.0
2
4.0
2
3800
4
2
75
N
A
N
A
N
A
N
A
N
A
N
A
7000
10
7000
1000
10
1000
20
7
150
20
3800
6
2
5
3800
6.0
2
Information presented is prepared solely as a ganaral 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.
C8.79
N
N
N
750
750
12.
380
.
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER 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)
NUHBER OF SETS
CURRENT LIST PRICE
($)
SALVAGE PERCENT
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARM OHNER LABOR (HR)
ANNUAL USE BASE (HR)
R & H ENG. ESTIHATE (X)
R & H CALC. (81,82)
LEASE CALC. (HOUR,YEAR)
FUEL USE ( DEF..CALC.)
HATER SOURCE
HELL & RESERVOIR
20
20
NA
NA
NA
4350
4350
.5
2
y**%y
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. Those projections wero collected and developed by
staff members of the Texas Agricultural Extanslon Service and approved for publication.
C8.80
MACHINERY COST REPORT
OCTOBER 24, 1992
RESOURCE NAHE
UNIT FUEL OPER. &
& HANAGE.
LUBE 1.ABOR
Jffy\
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
ANHYDROUS RIG
CHISEL
COMBINE
CULTIVATOR
DIGGER
DISC-OFFSET
DISC-TANDEM
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
VACUUH 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
FLATBED
FLATBED 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
TRAILER
TRANSFER PUMP
VACUUH PUMP
HATER SYSTEH
HATERERS
100 HP
125 HP
150 HP
40 HP
50 HP
75 HP
$/HR
$/HR
$/HR
$/HR
$/HR
$/HR
S/HR
12 FT
S/HR
PEANUT
S/HR
ROLLING S/HR
PEANUT
$/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
$/HR
$/HR
4 BOTTOH $/HR
$/HR
10.5 FT $/HR
5 FT
S/HR
S/HR
AIRBLAST S/HR
ORCHARD S/HR
FLATBED3 $/HR
FLATBED4 $/HR
4 ROH
S/HR
8 ROH
$/HR
HANURE
S/HR
$/HR
S/HR
8 FT
S/HR
S/HR
STORAGE S/HR
S/HR
SILAGE
S/HR
S/HR
S/HR
S/HR
HECHANIC S/HR
HOG
$/HR
20 FT
S/HR
$/HR
$/HR
S/HR
DIESEL
S/HR
DIESEL
S/HR
S/HR
S/HR
S/HR
$/HR
$/HR
S/HR
S/HR
3000 GAL $/HR
S/HR
$/HR
S/HR
300
S/HR
720
S/HR
PEACHES $/HR
300
S/HR
720
S/HR
STOCK
S/HR
20 FT
S/HR
FLATBED $/HR
PEANUT
$/HR
STOCK
S/HR
$/KR
$/HR
S/HR
HOG
$/HR
4.247
5.308
6.370
1.699
2.123
3.185
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
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
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
»= VARIABLE EXPENSES =«=
-=— FIXED EXPENSES —»
OPER. CUSTOH REPAIR
REPAIR
HOURLY 1DEPREC. ANNUAL TAXES,
I N P U T O P E R . & H A I N T. & HAINT. LEASE
&
LEASE LICENSE
OFF FARH LABOR
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 . 0 0 0
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
1.224
1.177
1.220
0.277
0.252
0.570
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
o„ooo
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
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
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
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
7.500
12.822
17.473
6.472
5.104
6.991
0.003
16.654
37.673
2.140
16.165
5.543
8.869
5.470
2.603
11.245
6.125
5.181
0.003
0.002
0.001
4.944
2.663
11.431
2.173
3.084
11.843
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
Information presented is preparad 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 approvod for publication.
C8.81
TOTA
EXPE
0.460
13.
0.787
20.
1.072
26.
0.397
8.
0.313
7.
0.429
11.
0.000
0.
1.125
IB.
2.016
42.
0.145
3.
1.089
18.
0.375
7.
0.600
10.
8.
0.332
3.
0.176
12.
0.760
0.414
7.
6.
0.350
0.000
0.
0.000
0.
0.000
0.
6.
0.333
0.180
2.
0.770
12.
0.147
2.
0.208
4.
0.800
14.
0.107
2.
27.
1.932
7.
0.324
3.333
54.
4.975
83.
0.350
7.
54.260 1588.
240.000 4989.
10.450 217.
125.000 2590.
0.013
0.
13.000 270.
110.000 2445.
140.000 3112.
44.850 983.
9 1 . 0 0 0 1892.
6 5 . 0 0 0 1445.
74.
2.250
32.330 580.
112.750 2344.
4.000
83.
39.500 877.
100.000 1654.
44.000 728.
11.000 234.
27.500 603.
159.000 2495.
12.500 259.
4.790 140.
36.600 814.
94.000 2062.
9 0 . 0 0 0 1412.
249.000 5067.
140.850 2865.
0.900
19.
138.900 3393.
278.000 7353.
4.000
86.
12.000 351.
120.000 3513.
8.000 173.
28.820 476.
12.000 251.
80.000 1688.
12.000 260.
21.500 447.
23.000 933.
38.500 855.
6.
0.200
RESOURCE NAHE
=-= FIXED EXPENSES
»=» VARI/vble expeiKSES ™«
UNIT FUEL 13PER. &
&
14ANAGE.
LUBE 1LABOR
O P E R . (:ustoh 1"IE PAIR
I N P U T () P E R . 'i HAINT.
(OFF FARH
TOT/
REPAIR
HOURLY 1DEPREC. ANNUAL TA XES,
& HAINT. LEASE
&
LEASE
L I CENSE
LABOR
INTEREST
& INSUR.
EXP!
PICKUP TRUCK
PICKUP TRUCK
PICKUP TRUCK
2X4
3/4 TON
4X4
S/MI
S/MI
S/HI
0.067
0.076
0.095
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.0000.000
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
$/AC
$/AC
$/AC
$/AC
0.939
0.000
0.000
0.939
0.936
0.000
0.000
0.936
0.000
0.000
0.000
0.000
0.000
0.000
2.000
2.000
0.173
0.000
0.000
0.173
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
2.477
0.000
0.000
2.478
0.000
0.000
0.000
0.000
0.152
0.000
0.000
0.152
4.
0.
2.
6.
TRACTOR
FERT. SPREADER
APPLY FERTILIZER
50 HP
$/AC
$/AC
$/AC
0.289
0.000
0.289
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
$/AC
$/AC
S/AC
0.949
0.000
0.949
1.467
0.000
1.467
0.000
0.000
0.000
0.000
0.000
0.000
0.262
0.056
0.318
0.000
0.000
0.000
0.000
0.000
0.000
2.849
3.364
6.214
0.000
0.000
0.000
0.175
0.227
0.402
5.
3,
9.
TRACTOR
COMBINE
COMBINING
100 HP
PEANUT
PEANUTS
S/AC
S/AC
S/AC
2.840
0.000
2.840
8.681
0.000
8.681
0.000
0.000
0.000
0.000
0.000
0.000
1.610
3.907
5.517
0.000
0.000
0.000
0.000
0.000
0.000
9.864
45.047
5 4 . 9 11
0.000
0.000
0.000
0.605
2.410
3.016
23.
51.
74.
TRACTOR
CULTIVATOR
CULTIVATING
100 HP
ROLLING
ROLLING
$/AC
$/AC
$/AC
1.127
0.000
1.127
1.751
0.000
1.751
0.000
0.000
0.000
0.000
0.000
0.000
0.325
0.176
0.501
0.000
0.000
0.000
0.000
0.000
0.000
1.990
0.516
2.506
0.000
0.000
0.000
0.122
0.035
0.157
5.
0.
6.
TRACTOR
DIGGER
DIGGING
100 HP
PEANUT
PEANUTS
S/AC
$/AC
S/AC
0.812
0.000
0.812
2.483
0.000
2.483
0.000
0.000
0.000
0.000
0.000
0.000
0.461
0.297
0.758
0.000
0.000
0.000
0.000
0.000
0.000
2.822
5.529
8.351
0.000
0.000
0.000
0.173
0.372
0.546
6.
6,
12,
TRACTOR
DISC-TANDEH
SPRAYER
DISC & SPRAY
100 HP
13 FT
$/AC
$/AC
$/AC
S/AC
0.825
0.000
0.000
0.825
1.156
0.000
0.000
1.156
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.214
0.197
0.124
0.535
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
1.314
1.413
0.417
3.143
0.000
0.000
0.000
0.000
0.081
0.096
0.028
0.204
3,
1,
0,
5,
TRACTOR
DISC-OFFSET
DISCING-OFFSET
150 HP
14 FT
$/AC
$/AC
$/AC
0.769
0.000
0.769
1.074
0.000
1.074
0.000
0.000
0.000
0.000
0.000
0.000
0.199
0.282
0.480
0.000
0.000
0.000
0.000
0.000
0.000
2.843
0.820
3.663
0.000
0.000
0.000
0.174
0.055
0.230
5,
1,
6
TRACTOR
DISC-TANDEH
DISCING-TANDEH
100 HP
13 FT
13 FT
S/AC
$/AC
$/AC
0.634
0.000
0.634
1.156
0.000
1.156
0.000
0.000
0.000
0.000
0.000
0.000
0.214
0.197
0 . 4 11
0.000
0.000
0.000
0.000
0.000
0.000
1.314
1.413
2.727
0.000
0.000
0.000
0.081
0.096
0.176
3.
1,
5,
TRACTOR
DISC-TANDEH
DISCING-TANDEH
150 HP
20 FT
20 FT
S/AC
$/AC
S/AC
1.348
0.000
1.348
1.497
0.000
1.497
0.000
0.000
0.000
0.000
0.000
0.000
0.277
0.518
0.794
0.000
0.000
0.000
0.000
0.000
0.000
3.964
1.128
5.092
0.000
0.000
0.000
0.243
0.068
0.312
7,
1,
9,
TRACTOR
DISC-TANDEH
DISCING-TANDEH
50 HP
9 FT
9 FT
$/AC
S/AC
S/AC
0.549
0.000
0.549
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
3,
0,
4,
TRACTOR
DISC/BEDDER
DISCING/BEDDING
100 HP
12 FT
$/AC
S/AC
S/AC
0.787
0.000
0.787
1.386
0.000
1.386
0.000
0.000
0.000
0.000
0.000
0.000
0.257
0.089
0.346
0.000
0.000
0.000
0.000
0.000
0.000
1.575
2.147
3.723
0.000
0.000
0.000
0.097
0.145
0.242
4
2
6
TRACTOR
DRILL
DRILLING
75 HP
15 FT
15 FT
$/AC
S/AC
$/AC
0.607
0.000
0.607
1.386
0.000
1.386
0.000
0.000
0.000
0.000
0.000
0.000
0.120
0.272
0.391
0.000
0.000
0.000
0.000
0.000
0.000
1.468
1.170
2.638
0.000
0.000
0.000
0.090
0.079
0.169
3
1
5
TRACTOR
DRILL
DRILLING
75 HP
16X8
GRAIN
S/AC
$/AC
S/AC
0.691
0.000
0.691
1.733
0.000
1.733
0.000
0.000
0.000
0.000
0.000
0.000
0.150
0.284
0.434
0.000
0.000
0.000
0.000
0.000
0.000
1.836
1.237
3.072
0.000
0.000
0.000
0 . 11 3
0.084
0.196
4,
1,
6
TRACTOR
DRY FERT. RIG
DRY FERT. RIG
DRY FERT. RIG
100 HP
RENTAL
$/AC
$/AC
S/AC
$/AC
0 . 11 3
0.000
0.000
0 . 11 3
0.249
0.000
0.000
0.249
0.000
0.000
0.000
0.000
0.000
0.000
2.000
2.000
0.046
0.000
0.000
0.046
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.283
0.000
0.000
0.283
0.000
0.000
0.000
0.000
0.017
0.000
0.000
0.017
0
0
2
2
TRACTOR
HAGON
HAULING
40 HP
HANURE
HANURE
$/AC
$/AC
S/AC
2.761
0.000
2.761
7.260
0.000
7.260
0.000
0.000
0.000
0.000
0.000
0.000
0.304
0.234
0.538
0.000
0.000
0.000
0.000
0.000
0.000
7 . 11 9
7.341
14.461
0.000
0.000
0.000
0.437
0.350
0.787
17
7,
25,
RENTAL
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.
C8.82
RESOURCE NAHE
*= VARIABLE EXPENSES =
UNIT «
FUEL 1OPER. &
&
1HANAGE.
LUBE 1LABOR
OPER. CUSTOH REPAIR
I N P U T O P E R . & H A I N T.
OFF FARH
=—-
«»—
F I X I:D EXPENSES —
REPAIR
HOURLY DEPREC.
& HAINT. L E A S E
&
LABOR
INTEREST
ANNUAL TAXES,
LEASE LICENSE
& INSUR.
TOTA
EXPE
TRACTOR
HAGON
HAULING HANURE
75 HP
HANURE
S/AC
S/AC
$/AC
3.179
0.000
3.179
7.656
0.000
7.656
0.000
0.000
0.000
0.000
0.000
0.000
0.627
0.234
0.861
0.000
0.000
0.000
0.000 7.690
0.000 7.341
0.000 15.031
0.000
0.000
0.000
0.472
0.350
0.822*
19.
7.
27.
TRACTOR
TRAILER
HAULING PEACHES
50 HP $/AC
FLATBED3 S/AC
YEAR3 S/AC
3.170
0.000
3.170
13.961
0.000
13.961
0.000
0.000
0.000
0.000
0.000
0.000
0.533
1.923
2.456
0.000
0.000
0.000
0.000
0.000
0.000
10.796
46.606
57.402
0.000
0.000
0.000
0.661
3.715
4.376
29.
52.
81.
TRACTOR
TRAILER
HAULING PEACHES
50 HP $/AC
FLATBED4 S/AC
YEAR4 $/AC
3.170
0.000
3.170
13.961
0.000
13.961
0.000
0.000
0.000
0.000
0.000
0.000
0.533
1.923
2.456
0.000
0.000
0.000
0.000
0.000
0.000
10.796
11.677
22.473
0.000
0.000
0.000
0.661
0.624
1.285
29.
14.
43.
TRACTOR
100
HP
L I Q U I D F E RT. R I G
LIQUID FERT. RIG RENTAL
L I Q U I D F E RT. R I G
$/AC
$/AC
$/AC
S/AC
0 . 11 3
0.000
0.000
0 . 11 3
0.249
0.000
0.000
0.249
0.000
0.000
0.000
0.000
0.000
0.000
2.750
2.750
0.046
0.000
0.000
0.046
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.283
0.000
0.000
0.283
0.000
0.000
0.000
0.000
0.017
0.000
0.000
0.017
0
0
2
3
PICKUP TRUCK
PICKUP TRUCK
3/4 TON
S/MI
S/HI
0.076
0.076
0.183
0.183
0.000
0.000
0.000
0.000
6.015
0.015
0.000
0.000
0.000
0.000
0.162
0.162
0.000
0.000
0.032
0.032
0.
0.
PICKUP TRUCK
PICKUP TRUCK
2X4
2X4
S/MI
S/MI
0.067
0.067
0.265
0.265
0.000
0.000
0.000
0.000
0.015
0.015
0.000
0.000
0.000
0.000
0.170
0.170
0.000
0.000
0.032
0.032
0.
0.
PICKUP TRUCK
PICKUP TRUCK
4X4
300
S/MI
$/HI
0.095
0.095
0.193
0.193
0.000
0.000
0.000
0.000
0.015
0.015
0.000
0.000
0.000
0.000
0.232
0.232
0.000
0.000
0.032
0.032
•o.
PICKUP TRUCK
PICKUP TRUCK
4X4
720
$/HI
S/MI
0.095
0.095
0.265
0.265
0.000
0.000
0.000
0.000
0.015
0.015
0.000
0.000
0.000
0.000
0.232
0.232
0.000
0.000
0.032
0.032
0.
0.
PICKUP TRUCK
PICKUP TRUCK
3/4 TON
DAIRY
S/MI
S/HI
0.076
0.076
0.187
0.187
0.000
0.000
0.000
0.000
0.015
0.015
0.000
0.000
0.000
0.000
0.162
0.162
0.000
0.000
0.032
0.032
0.
0.
TRACTOR
VACUUH PLANTER
SPRAYER
PUNT & SPRAY
75 HP
4 ROH
S/AC
S/AC
$/AC
$/AC
0.769
0.000
0.000
0.769
1.664
0.000
0.000
1.664
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.144
0.494
0.124
0.762
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
1.762
11.291
0.417
13.470
0.000
0.000
0.000
0.000
0.108
0.764
0.028
0.900
4.
12.
0.
17.
TRACTOR
VACUUH PLANTER
PLANTING
75 HP
4 ROH
$/AC
S/AC
S/AC
0.453
0.000
0.453
1.664
0.000
1.664
0.000
0.000
0.000
0.000
0.000
0.000
0.144
0.494
0.638
0.000
0.000
0.000
0.000
0.000
0.000
1.762
11.291
13.053
0.000
0.000
0.000
0.108
0.764
0.872
4.
12.
16.
TRACTOR
VACUUH PLANTER
PLANTING
125 HP
8 ROH
8 ROH
$/AC
S/AC
S/AC
0.585
0.000
0.585
0.693
0.000
0.693
0.000
0.000
0.000
0.000
0.000
0.000
0.124
0.459
0.583
0.000
0.000
0.000
0.000
0.000
0.000
1.346
7.018
8.364
0.000
0.000
0.000
0.083
0.475
0.557
2.
7.
10.
TRACTOR
HOLDBOARD PLOH
PLOHING
100 HP S/AC
4 BOTTOH S/AC
$/AC
2.318
0.000
2.318
3.445
0.000
3.445
0.000
0.000
0.000
0.000
0.000
0.000
0.639
0.389
1.028
0.000
0.000
0.000
0.000
0.000
0.000
3.915
2.346
6.261
0.000
0.000
0.000
0.240
0.158
0.398
10.
2.
13.
TRACTOR
ROLLER
ROLLING
100 HP
$/AC
S/AC
$/AC
0.227
0.000
0.227
0.499
0.000
0.499
0.000
0.000
0.000
0.000
0.000
0.000
0.093
0.004
0.097
0.000
0.000
0.000
0.000
0.000
0.000
0.567
0.183
0.750
0.000
0.000
0.000
0.035
0.012
0.047
1.
0.
1.
TRACTOR
SHREDDER
SHREDDING
100 HP
10.5 FT
$/AC
$/AC
$/AC
0.675
0.000
0.675
1.485
0.000
1.485
0.000
0.000
0.000
0.000
0.000
0.000
0.276
0.163
0.439
0.000
0.000
0.000
0.000
0.000
0.000
1.688
2.339
4.027
0.000
0.000
0.000
0.104
0.158
0.261
4.
2.
6.
TRACTOR
SHREDDER
SHREDDING
50 HP
5 FT
5 FT
$/AC
$/AC
S/AC
0.919
0.000
0.919
4.047
0.000
4.047
0.000
0.000
0.000
0.000
0.000
0.000
0.155
0.092
0.246
0.000
0.000
0.000
0.000
0.000
0.000
3.129
1 . 2 11
4.341
0.000
0.000
0.000
0.192
0.082
0.274
8.
1.
9.
TRACTOR
SPRAYER
SPRAYING
40 HP
$/AC
$/AC
$/AC
0.277
0.000
0.277
0.981
0.000
0.981
0.000
0.000
0.000
0.000
0.000
0.000
0.041
0.124
0.165
0.000
0.000
0.000
0.000
0.000
0.000
0.962
0.417
1.378
0.000
0.000
0.000
0.059
0.028
0.087
2.
0.
2.
TRACTOR
SPRAYER
SPRAYING
50 HP S/AC
AIRBLAST S/AC
AIRBLAST S/AC
0.302
0.000
0.302
0.981
0.000
0.981
0.000
0.000
0.000
0.000
0.000
0.000
0.037
0.246
0.283
0.000
0.000
0.000
0.000
0.000
0.000
0.758
1.600
2.359
-o.ooo
0.000
0.000
0.046
0.108
0.154
2,
1,
4,
TRACTOR
SPRAYER
SPRAYING
50 HP
ORCHARD
ORCHARD
$/AC
S/AC
$/AC
1.452
0.000
1.452
4.709
0.000
4.709
0.000
0.000
0.000
0.000
0.000
0.000
0.180
0.268
0.448
0.000
0.000
0.000
0.000
0.000
0.000
3.641
0.983
4.624
0.000
0.000
0.000
0.223
0.069
0.292
10,
1
11
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. Theso projections were collected and developed by
Staff members of the Texas Agricultural Extension Service and approved for publication.
C8.83
.
.
.
.
0.
BUDGET PARAMETERS REPORT
October 24, 1992
Parameter
Name
DIESEL
DIESEL BTU
ELECTRICITY
ELECTRICITY BTU
GASOLINE
GASOLINE BTUI
Va l u e
Unit
of
Measure
0.6900 GAL.
135250.0000 BTU
0.0560 KWH
3410.0000 BTU
1.0400 GAL.
124100.0000 BTU
Description
:=========
Cost of Bulk Diesel Fuel
Energy of Diesel Fuel
Cost of Electricity
Electricity energy
Cost of Unleaded Gasoline
Energy of Gasoline
HIRED LABOR
5.5000 HOUR
Hired Repair and Maintenance Labor Rate
HIRED LABOR IRR
5.5000 HOUR
Hired Irrigation Operation Labor
INR
1.0000 %
Insurance Rate, % of Market value
IRITB
11.3000 %
Interest Rate, Intermediate Term Borrow.
IRITE
7.5000 %
I n t e r e s t R a t e , I n t e r m e d i a t e Te r m E q u i t y
IROCB
10.0000 %
I n t e r e s t R a t e , O p e r a t i n g C a p i t a l B o r r o w.
IROCE
4.2500 %
Interest Rate, Operating Capital Equity
IRPCF
0.0000 °o/
Interest Rate, Positive Cash Flow
LP GAS
1.0000 GAL.
Cost of LP Gas
LP GAS BTU
92140.0000 BTU
Energy of LP Gas
LUBE MULTI
0.1000 NONE
Lube Multiplier
NATURAL GAS
3.5000 MCF
Cost of Natural Gas
NATURAL GAS BTU
1000000.0000 BTU
Energy of Nat. Gas per 100ft3 or Therm
OWNER LABOR
5.5000 HOUR
Owner Repair and Maintenance Labor Rate
OWNER LABOR IRR
5.OOOO HOUR
Owner Irrigation Operation Labor
PTR
0.0000 %
Personal Property Tax Rate
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costi
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.
C8.84