Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992,
B-124KC12)
PLANT CANE
S o u t h Te x a s D i s t r i c t ( 1 2 )
1992 Projected Costs and Returns per Acre
GROSS INCOME Description
SUGAR CANE
Quantity
54.OOO
Unit $ / Unit
ton
20.0000
Total GROSS Income
VARIABLE COST Description
HERBICIDE
NITROGEN (DRY)
IRRIGATION
INSECTICIDE
INSECTICIDE APPL
IRRIGATION
IRRIGATION
IRRIGATION
SCOUTING
IRRIGATION
IRRIGATION
IRRIGATION
IRRIGATION
NITROGEN (DRY)
PHOSPHATE
HERBICIDE
PLANT CANE
IRRIGATION
INSECTICIDE
INSECTICIDE APPL
Fuel & Lube
Machinery
Repairs
Machinery
Labor
Machinery
Other
Irrigation
HARVEST
BURN & HARVEST
To t a l
1080.00
1080.00
Unit $ / Unit
Quantity
BBSS
1.000
80.000
6.000
1.000
1.000
6.000
6.000
6.000
1.000
6.000
6.000
6.000
6.000
40.000
200.000
1.000
3.000
6.000
1.000
1.000
5.890
16.000
13.500
appl
lb.
Acin
appl
appl
Acin
Acin
Acin
acre
Acin
Acin
Acin
Acin
lb.
lb.
appl
ton
Acin
appl
appl
Acre
Acre
Hour
Hour
Hour
54.000
ton
======SSSBS
To t a l
5.001
4.500
4.500
35.00
24.80
8.00
25.00
3.50
8.00
8.00
8.00
1.50
8.00
8.00
8.00
8.00
12.40
58.00
35.00
120.00
8.00
25.00
3.50
16.54
5.68
29.46
72.00
60.75
5.880
317.51
35.000
.310
1.333
25.000
3.500
1.333
1.333
1.333
1.500
1.333
1.333
1.333
1.333
.310
.290
35.000
40.000
1.333
25.000
3.500
317.52
Total HARVEST
Interest - OC Borrowed
327.684
Dol.
0.120
39.32
SSSSSBSSSBS
Total VARIABLE COST
956.97
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
: oosstt $$
1 7 . 7 2 p e r t o n o f S U G A I? CANE
GROSS INCOME minus VARIABLE COST
FIXED COST Description
======SSSS2SS3SSSSSSSSSSSSSSS==C:
Machinery and Equipment
Land
123.03
Unit
Acre
Acre
Total FIXED Cost
B r e a k - E v e n P r i c e , To t a l C o s t $
Your
Estimate
To t a l
162.10
70.00
232.10
\ 2 . 0 1 p e r t o n of SUGAR CANE
Total of ALL Cost
1189.07
NET PROJECTED RETURNS
-109.07
Information presented is prepared solely as a general guido and Is not intandad to recognise or predtct the costs
and raturns from any one particular farm or ranch operation. These projections wore collected and developed by
Staff mambars of the Texas Agricultural Extension Service and approved for publication.
C12.67
B-1241(C12)
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992.
DATE
STAGE
TYPE
OF
O
F
PRODUCTION
PRODUCT NAME
NUMBER
HEIGHT
O
F
PROD.
PER
HEAD
UNITS
CASH LANDLORD BREAK
NON- SHARE
EVEN
CASH
PROD.
S3 COB etc
01/19/93 HiARVEST
DATE
A
STAGE
TYPE
PRODUCTION
INPUT
OF
02/16/92
03/10/92
03/10/92
03/15/92
03/15/92
03/19/92
03/20/92
04/10/92
04/10/92
04/14/92
04/15/92
05/09/92
05/10/92
06/04/92
06/05/92
06/15/92
06/19/92
06/20/92
06/30/92
07/04/92
07/05/92
07/19/92
07/20/92
08/01/92
08/03/92
08/05/92
08/08/92
08/10/92
08/12/92
08/13/92
08/14/92
08/15/92
08/20/92
08/20/92
08/20/92
09/05/92
09/09/92
09/10/92
09/10/92
09/15/92
09/15/92
09/15/92
09/20/92
09/20/92
01/20/93
01/20/93 HARVEST
01/31/93
SUGAR CANE
INPUT NAME
NUMBER
O
F
H
E
H
E
M
M
0
E
G
H
0
M
0
M
0
G
M
0
M
M
0
M
0
M
M
M
M
H
H
H
M
0
E
E
M
M
M
E
M
E
H
0
E
G
H
G
K
O
F
UNITS
CULTIVATING
HERBICIDE
SPRAYING
NITROGEN (DRY)
CULTIVATING
DITCHING
IRRIGATION
INSECTICIDE
INSECTICIDE APPL
DITCHING
IRRIGATION
DITCHING
IRRIGATION
DITCHING
IRRIGATION
SCOUTING
DITCHING
IRRIGATION
PICKUP TRUCK
DITCHING
IRRIGATION
DITCHING
IRRIGATION
DISCING-OFFSET
FLOATING
CHISELING
DISCING-OFFSET
CHISELING
DISCING-OFFSET
BEDDING
DITCHING
IRRIGATION
NITROGEN (DRY)
PHOSPHATE
APPLY FERTILIZER
CULTIVATING
DITCHING
HERBICIDE
SPRAYING
PLANT CANE
HIRED LABOR
IRRIGATION
INSECTICIDE
INSECTICIDE APPL
HAULING
BURN & HARVEST
CASH-RENT
.0000
54.0000
6 ROH
SUGARCAN
6 ROH
SUGARCAN
SUGCANE
3/4 TON
13 FT
15 FT
13 FT
15 FT
13 FT
6 ROH
ROLLING
SUGARCAN
SUGARCAN
SUGCANE
COTTON
CANE
1.0000
1.0000
1.0000
80.0000
1.0000
.5000
6.0000
1.0000
1.0000
.5000
6.0000
.5000
6.0000
.5000
6.0000
1.0000
.5000
6.0000
20.0000
.5000
6.0000
.5000
6.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.5000
6.0000
40.0000
200.0000
1.0000
1.0000
.5000
1.0000
1.0000
. 3.0000
16.0000
6.0000
1.0000
1.0000
3.0000
54.0000
1.0000
C
.00
Y
CASH FIXED LANDLORD
NON
O
R
SHARE
CASH VARI.
C
V
C
V
C
C
V
V
C
V
C
C
V
V
C
V
C
V
C
C
V
V
C
V
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
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.
C12.68
B-1241(C12)
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992,
RATOON CANE, IRRIGATED
S o u t h Te x a s D i s t r i c t
1992 Projected Costs and Returns per Acre
GROSS INCOME Description
SUGAR CANE
Quantity Unit
45.000 ton
$ / Unit
To t a l
20.0000
900.00
Total GROSS Income
900.00
VARIABLE COST Description
PREHARVEST
HERBICIDE
NITROGEN (DRY)
IRRIGATION
INSECTICIDE
INSECTICIDE APPL
IRRIGATION
IRRIGATION
IRRIGATION
INSECTICIDE
INSECTICIDE APPL
IRRIGATION
SCOUTING
IRRIGATION
IRRIGATION
NITROGEN (DRY)
IRRIGATION
INSECTICIDE
INSECTICIDE APPL
Fuel & Lube
Machinery
Repairs
Machinery
Labor
Machinery
Irrigation
Total PREHARVEST
HARVEST
BURN & HARVEST
Unit $ / Unit
Quantity
1.000
75.000
6.000
1.000
1.000
6.000
6.000
6.000
1.000
1.000
6.000
1.000
6.000
6.000
75.000
6.000
1.000
1.000
6.368
12.000
appl
lb.
Acin
appl
appl
Acin
Acin
Acin
appl
appl
Acin
acre
Acin
Acin
lb.
Acin
appl
appl
Acre
Acre
Hour
Hour
To t a l
35.00
23.25
8.00
25.00
3.50
8.00
8.00
8.00
25.00
3.50
8.00
1.50
8.00
8.00
23.25
8.00
25.00
3.50
14.81
4.44
31.85
54.00
35.000
.310
1.333
25.000
3.500
1.333
1.333
1.333
25.000
3.500
1.333
1.500
1.333
1.333
.310
1.333
25.000
3.500
5.001
4.500
337.59
45.000 ton
5.880
264.60
Total HARVEST
Interest
Your
Estimate
264.60
-
OC
Borrowed
297.902
Dol
O. 120
35.75
Total VARIABLE COST
637.94
B r e a k - E v e n P r i c e , To t a l Va r i a b l e C o s t $
14.17 per ton of SUGAR CANE
GROSS INCOME minus VARIABLE COST
FIXED COST Description
Machinery and Equipment
Land
262.06
Unit
Acre
Acre
Total FIXED Cost
Break-Even Price, Total Cost $
To t a l
211.00
70.00
s = = =: = = = = = = s
281.00
20.42 per ton of SUGAR CANE
Total of ALL Cost
918.94
NET PROJECTED RETURNS
-18.94
JIP\
Information prasantad 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.
C12.69
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992,
DATE
STAGE
TYPE
OF
OF
PRODUCTION
01/20/93 HARVEST
DATE
NUMBER
PROD.
A
STAGE
TYPE
OF
OF
PRODUCTION
INPUT
01/23/92 PREHARVEST
01/26/92 PREHARVEST
0 1 / 3 1 / 9 2 PREHARVEST
0 2 / 11 / 9 2 PREHARVEST
02/11/92 PREHARVEST
02/16/92 PREHARVEST
03/10/92 PREHARVEST
03/15/92 PREHARVEST
0 3 / 1 5 / 9 2 PREHARVEST
03/19/92 PREHARVEST
03/20/92 PREHARVEST
04/10/92 PREHARVEST
0 4 / 1 0 / 9 2 PREHARVEST
04/14/92 PREHARVEST
04/15/92 PREHARVEST
05/09/92 PREHARVEST
05/10/92 PREHARVEST
06/04/92 PREHARVEST
06/05/92 PREHARVEST
0 6 / 1 5 / 9 2 PREHARVEST
06/15/92 PREHARVEST
06/19/92 PREHARVEST
06/20/92 PREHARVEST
06/30/92 PREHARVEST
06/30/92 PREHARVEST
07/04/92 PREHARVEST
07/05/92 PREHARVEST
0 7 / 1 9 / 9 2 PREHARVEST
0 7 / 2 0 / 9 2 PREHARVEST
0 8 / 1 0 / 9 2 PREHARVEST
08/10/92 PREHARVEST
0 8 / 1 4 / 9 2 PREHARVEST
0 8 / 1 5 / 9 2 PREHARVEST
0 9 / 1 5 / 9 2 PREHARVEST
0 9 / 1 5 / 9 2 PREHARVEST
01/20/93 HARVEST
01/31/93
PRODUCT NAME
M
M
M
M
E
M
M
M
E
M
0
E
G
M
0
H
0
M
0
E
G
M
0
M
G
M
0
M
0
M
E
H
0
E
G
G
K
PER
UNITS
HEAD
SUGAR CANE
45.0000
INPUT NAHE
NUMBER
O
F
UNITS
CHISELING
CULTIVATING
CHISELING
SPRAYING
HERBICIDE
CULTIVATING
CULTIVATING
APPLY FERTILIZER
NITROGEN (DRY)
DITCHING
IRRIGATION
INSECTICIDE
INSECTICIDE APPL
DITCHING
IRRIGATION
DITCHING
IRRIGATION
DITCHING
IRRIGATION
INSECTICIDE
INSECTICIDE APPL
DITCHING
IRRIGATION
PICKUP TRUCK
SCOUTING
DITCHING
IRRIGATION
DITCHING
IRRIGATION
APPLY FERTILIZER
NITROGEN (DRY)
DITCHING
IRRIGATION
INSECTICIDE
INSECTICIDE APPL
BURN & HARVEST
CASH-RENT
HEIGHT
O
F
15 FT
6 ROH
15 FT
SUGARCAN
6 ROH
6 ROH
SUGARCAN
SUGCANE
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
75.0000
1.0000
6.0000
1.0000
1.0000
1.0000
6.0000
1.0000
6.0000
3/4 TON
SUGARCAN
SUGCANE
CANE
6.0000
1.0000
1.0000
1.0000
6.0000
20.0000
1.0000
1.0000
6.0000
1.0000
6.0000
1.0000
75.0000
1.0000
6.0000
1.0000
1.0000
45.0000
1.0000
C
.00
Y
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
V
C
C
V
V
C
C
V
V
C
V
C
V
C
C
C
V
V
V
F
l.oeoo
SUGARCAN
SUGCANE
CASH LANDLORD BREAK
NON- SHARE
EVEN
CASH
PROD.
.0000
CASH
NON
CASH
B-124KC12)
.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 prasontad 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 the Texas Agricultural Extension Service and approvad for publication.
C12.70
/■"^tlv
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992,
B-124KC12)
BERMUDA TYPE GRASSES, ESTABLISHMENT IRRIGATED
S o u t h Te x a s D i s t r i c t ( 1 2 )
1992 Projected Costs and Returns per Acre
GROSS INCOME Description
2SCSC=SS=S==S=SSSSSSSSSSS
HAY
Quantity
3.000
Unit
$ / Unit
ton
80.0000
Total GROSS Income
VARIABLE COST Description
PREHARVEST
SPRIGGING
HERBICIDE
IRRIGATION
NITROGEN (DRY)
IRRIGATION
IRRIGATION
HERBICIDE
Fuel & Lube - Machinery
Repairs - - Machinery
Labor - Machinery
- Irrigation
Total PREHARVEST
HARVEST
MOW, RAKE, BALE
CUSTOM HAULING
Your
Estimate
240.00
240.00
Quantity
1.000
1.000
6.000
150.000
6.000
6.000
1.000
2.931
4.500
Unit
$
acre
appl
Acin
lb.
Acin
Acin
appl
Acre
Acre
Hour
Hour
/ Unit
125.000
3.160
1.333
.310
1.333
1.333
3.160
5.001
4.500
To t a l
125.00
3. 16
8.00
46.50
8.00
8.00
3.16
9.22
3.79
14.66
20.25
249.74
100.000
100.000
bale
bale
.650
.400
Total HARVEST
Interest - OC Borrowed
To t a l
65.00
40.00
105.00
150.516
Dol .
0. 120
Total VARIABLE COST
18.06
372.80
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 sot s t $ 1 2 4 . 2 6 p e r t o n of HAY
GROSS INCOME minus VARIABLE COST
FIXED COST Description
Machinery and Equipment
Land
-132.80
Unit
Acre
Acre
Total FIXED Cost
B r e a k - E v e n P r i c e , To t a l C o s t $
To t a l
51.20
70.00
121.20
\ 4 . 6 6 p e r t o n of HAY
Total of ALL Cost
494.01
NET PROJECTED RETURNS
-254.01
Information presented is prepared solely as a general guida 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 the Texas Agricultural Extension Service and approved for publication.
C12.71
Projections for Planning Purposes Only
B-124KC12)
Not to be Used without Updating after October 24, 1992,
DATE
STAGE
OF
PRODUCTION
TYPE
PRODUCT NAME
OF
NUMBER
O
F
PROD.
UNITS
HEIGHT
PER
HEAD
CASH
NON
CASH
LANDLORD BREAK
SHARE EVEN
PROD.
SB B98SS
11/20/92 HARVEST
DATE
0 1 / 11 / 9 2
01/21/92
03/10/92
03/15/92
03/15/92
03/20/92
03/25/92
05/10/92
05/10/92
05/12/92
05/15/92
06/30/92
08/10/92
08/15/92
08/20/92
10/10/92
10/12/92
10/15/92
10/20/92
10/20/92
11 / 2 0 / 9 2
11 / 2 0 / 9 2
11 / 3 0 / 9 2
STAGE
OF
PRODUCTION
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
HAY
TYPE
OF
INPUT
3.0000
INPUT NAME
DISCING-OFFSET
FLOATING
SPRIGGING
SPRAYING
HERBICIDE
DITCHING
IRRIGATION
APPLY FERTILIZER
NITROGEN (DRY)
DITCHING
IRRIGATION
PICKUP TRUCK
PLOHING
DISCING-OFFSET
DISCING-OFFSET
DISCING-OFFSET
DITCHING
IRRIGATION
SPRAYING
HERBICIDE
MOH, RAKE, BALE
CUSTOM HAULING
CASH-RENT
.00
.0000
NUMBER CASH FIXED LANDLORD
OF
NONOR
SHARE
U N I T S C A S H VA R I .
13 FT
CUSTOH
BERHUDA
3/4 TON
4 BOTTOM
13 FT
13 FT
13 FT
BERHUDA
HAY
BERMUDA
1.0000
1.0000
1.0000
1.0000
1.0000
.0100
6.0000
1.0000
150.0000
.0100
6.0000
20.0000
1.0000
1.0000
1.0000
1.0000
.0100
6.0000
1.0000
1.0000
100.0000
100.0000
1.0000
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
y-*Uv
Information presented Is prepared solely as a general guide and Is not Intended to recognise or predict the costs
and roturns from any ona particular farm or ranch eparation. Those projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C12.72
B-124KC12)
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992.
BERMUDA GRASS HAY, IRRIGATED
S o u t h Te x a s D i s t r i c t ( 1 2 )
1992 Projected Costs and Returns per Acre
GROSS INCOME Description
scssssssssasssssssssssss:
HAY
Quantity
Unit
$ / Unit
12.000 ton
80.0000
Total GROSS Income
VARIABLE COST Description
PREHARVEST
IRRIGATION
NITROGEN (DRY)
IRRIGATION
IRRIGATION
IRRIGATION
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
- Irrigation
Total PREHARVEST
HARVEST
MOW, RAKE. BALE
CUSTOM HAULING
Your
Estimate
960.00
960.00
Quantity Unit $ / Unit
6.000
Acin
200.000
lb.
6.000
Acin
6.000
Acin
6.000
Acin
Acre
Acre
0.667
Hour
6.000
Hour
1.333
.310
1.333
1.333
1.333
5.000
4.500
To t a l
8.00
62.00
8.00
8.00
8.00
1.32
0.30
3.33
27.00
125.95
400.000
400.000
bale
bale
.650
.400
260.00
160.00
420.00
Total HARVEST
Interest - OC Borrowed
To t a l
47.933
Dol.
0.120
Total VARIABLE COST
5.75
551.71
B r e a k - E v e n P r i c e , To t a l V a r i a b l e C o s t S 4 5 . 9 7 p e r t o n o f H A Y
GROSS INCOME minus VARIABLE COST
FIXED COST Description
Machinery and Equipment
Land
Perennial Crop
408.29
Unit
Acre
Acre
Acre
Total FIXED Cost
B r e a k - E v e n P r i c e , To t a l C o s t $
To t a l
3.95
70.00
49.60
123.55
5 6 . 2 7 p e r t o n o f H AY
Total of ALL Cost
675.26
NET PROJECTED RETURNS
284.74
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 were collected and davalopad by
staff mambars of tha Toxas Agricultural Extension Service and approved for publication.
C12.73
Projections for Planning Purposes Only
B-124KC12)
Not to be Used without Updating after October 24, 1992.
DATE
STAGE
OF
PRODUCTION
OF
S TA G E
OF
PRODUCTION
04/15/92 PREHARVEST
05/15/92 PREHARVEST
06/15/92 PREHARVEST
06/30/92 PREHARVEST
07/15/92 PREHARVEST
08/15/92 PREHARVEST
11/20/92 HARVEST
11/20/92 HARVEST
11 / 3 0 / 9 2
11 / 3 0 / 9 2
NUHBER
OF
UNITS
PROD.
11/20/92 HARVEST
D AT E
PRODUCT NAME
TYPE
HAY
TYPE
12.0000
INPUT NAME
NUMBER
OF
OF
INPUT
0
E
0
M
0
0
G
G
K
L
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
UNITS
IRRIGATION
NITROGEN (DRY)
IRRIGATION
PICKUP TRUCK
IRRIGATION
IRRIGATION
HOH, RAKE, BALE
CUSTOH HAULING
CASH-RENT
BERMUDA
3/4 TON
HAY
BERMUDA
6.0000
200.0000
6.0000
20.0000
6.0000
6.0000
400.0000
400.0000
1.0000
1.0000
.00
.0000
CASH
NON
CASH
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
C
V
V
F
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information prasontad is praparad solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch oparation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Sarvice and approved for publication.
C12.74
B-124KC12)
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992.
BERMUDA PASTURE, IRRIGATED
S o u t h Te x a s D i s t r i c t ( 1 2 )
1992 Projected Costs and Returns per Acre
GROSS INCOME Description
Unit
Quant i ty
PASTURE
2.500
AUM
To t a l
$ / Unit
12.0000
30. 00
Total GROSS Income
VARIABLE COST Description
30.00
Unit
Quantity
IRRIGATION
NITROGEN (DRY)
IRRIGATION
IRRIGATION
IRRIGATION
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
- Irrigation
Interest - OC Borrowed
6.000
150.000
6.000
6.000
6.000
1.736
6.000
57.991
To t a l
$ / Unit
Acin
lb.
Acin
Acin
Acin
Acre
Acre
Hour
Hour
Dol.
1.333
.310
1.333
1.333
1.333
8.00
46.50
8.00
8.00
8.00
4.34
1 .21
8.68
27.00
6.96
5.001
4.500
0.120
Total VARIABLE COST
Break-Even Price, Total Variable Cost
126.70
50.67 per AUM of PASTURE
■96.70
GROSS INCOME minus VARIABLE COST
FIXED COST Description
Machinery and Equipment
Land
Perennial Crop
Your
Estimate
Unit
Acre
Acre
Acre
To t a l
23. 70
70. 00
49. 60
BCCSCSSSS
143. 31
Total FIXED Cost
Break-Even Price, Total Cost $ 108.00 per AUM of PASTURE
Total of ALL Cost
270. 00
■240. 0 0
NET PROJECTED RETURNS
/t**\
Information prasantad is praparad solely as a general guida 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.
C12.75
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992,
DATE
STAGE
O
F
PRODUCTION
TYPEOF
PROD.
12/20/92
DATE
PRODUCT NAHE
NUMBER
O
F
UNITS
PASTURE
STAGE
OF
PRODUCTION
TYPE
OF
INPUT
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
.0000
2.5000
INPUT NAME
NUMBER
OF
UNITS
B-124KC12)
CASH
NON
CASH
C
S*%.
.00
FIXED LANDLORD
OR
SHARE
VA R I .
BSOCD'BPCPtDgin'gS'BttS OBIm a n m n p fl u a c s o o o c o o c o a O B S s a s n s
03/15/92
05/10/92
05/15/92
05/20/92
06/30/92
07/10/92
07/15/92
07/20/92
09/10/92
09/15/92
12/31/92
12/31/92
0
E
0
M
H
M
0
H
H
0
K
L
IRRIGATION
NITROGEN (DRY)
IRRIGATION
HARROHING
PICKUP TRUCK
SHREDDING
IRRIGATION
HARROHING
SHREDDING
IRRIGATION
CASH-RENT
BERHUDA
FLEX
3/4 TON
4 ROH
FLEX
4 ROH
BERMUDA
6.0000
150.0000
6.0000
1.0000
20.0000
1.0000
6.0000
1.0000
1.0000
6.0000
1.0000
1.0000
c
V
F
F
.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 costi
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff mambars of the Texas Agricultural Extansion Service and approved for publication.
C12.76
B-124KC12)
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992,
BUFFLE GRASS ESTABLISHMENT, DRYLAND
S o u t h Te x a s D i s t r i c t ( 1 2 )
1992 Frojected Costs and Returns per Acre
GROSS INCOME Description
-WARNING- No gross receipts
VARIABLE COST Description
BRUSH CLEARING
SEED
CUSTOM PLANTING
Fuel & Lube
Machinery
Repairs
Machinery
Labor
Machinery
Interest
OC Borrowed
Quantity Unit $ / Unit
To t a l
Unit $ / Unit
To t a l
Quantity
1.000 acre
4.000 l b .
1.000 acre
Acre
Acre
1.081 Hour
13.074 Dol .
-174.00
GROSS INCOME minus VARIABLE COST
Machinery and Equipment
Land
5,.000
0,.120
130.00
28.00
5.00
3.17
0.86
5.41
1.57
174.00
Total VARIABLE COST
FIXED COST Description
130.000
7..000
5..000
Your
Estimate
Unit
ssss
Acre
Acre
To t a l
13.35
40.00
53.35
Total FIXED Cost
227.36
Total of ALL Cost
-227.36
NET PROJECTED RETURNS
Information presented is prepared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any ona particular farm or ranch operation. These projections were collected and developed by
staff mambars of the Texas Agricultural Extension Service and approved for publication.
C12.77
-
Projections for Planning Purposes Only
Not to be Used without Updating after October 24,
DATE
STAGE
O
F
PRODUCTION
TYPE
OF
PRODUCT NAHE
B-1241(C12)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
NUMBER
OF
UNITS
PROD
1992.
-HARMING- NO VALID RECEIPTS RECORDS
DATE
04/30/92
09/05/92
09/10/92
09/15/92
09/20/92
09/20/92
09/30/92
STAGE
TYPE
O
F
O
F
PRODUCTION
INPUT
M
G
M
H
E
G
K
INPUT NAME
NUMBER
OF
UNITS*
PICKUP TRUCK
BRUSH CLEARING
CULTIVATING
CULTIVATING
SEED
CUSTOH PLANTING
CASH-RENT
3/4 TON
6 ROH
6 ROH
BUFFLE
BUFFLEGR
20.0000
1.0000
1.0000
1.0000
4.0000
1.0000
1.0000
CASH
NON
CASH
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
C
V
V
F
.00
.00
.00
.00
.00
.00
.00
Information prasentad is prepared solely as a general guide and Is not intandad to recognize or predict the costs
and returns from any one particular farm or ranch oparatlon. These projections were col looted.and dove loped by
staff mambars of tha Texas Agricultural Extension Service and approvad for publication.
C12.78
Projections for Planning Purposes Only B-1241(C12)
Not to be Used without Updating after October 24, 1992.
BUFFLEGRASS, DRYLAND
S o u t h Te x a s D i s t r i c t ( 1 2 )
1992 Projected Costs and Returns per Acre
GROSS
INCOME
PA S T U R E
Description
Quantity
2.500
Unit
AUM
$
/
Unit
12.0000
Total GROSS Income
To t a l
Your
Estimate
30.00
30.00
VARIABLE COST Description
Quantity
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
- Other
Interest - OC Borrowed
0.333
0.500
1.444
Unit
$ / Unit
Acre
Acre
Hour
Hour
Dol .
5.000
4.500
0. 120
To t a l
0.66
0.15
1.67
2.25
0. 17
4.90
Total VARIABLE COST
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 $ 1 . 9 5 p e r A U M o f P A S T U R E
GROSS
FIXED
Machinery
Land
Perennial
INCOME
minus
COST
and
Description
Equipment
Crop
To t a l
VA R I A B L E
COST
Unit
To t a l
1,.98
40..00
44,.37
Acre
Acre
Acre
FIXED
25.10
Cost
86.35
B r e a k - E v e n P r i c e , To t a l C o s t $ 3 6 . 4 9 p e r A U M o f PA S T U R E
To t a l
NET
of
PROJECTED
ALL
Cost
RETURNS
91.25
-61.25
Jp*\
J0y\
Information prasantad 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.
C12.79
B-124KC12)
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992,
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
05/31/92
07/15/92
09/30/92
09/30/92
NUMBER
OF
UNITS
PASTURE
09/20/92
DATE
PRODUCT NAME
TYPE
OF
INPUT
H
H
K
L
2.5000
INPUT NAHE
PICKUP TRUCK
HIRED LABOR
CASH-RENT
BUFFLEGRASS
NUMBER
O
F
UNITS
3/4 TON
BUFFLEGR
10.0000
.5000
1.0000
1.0000
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
.0000
C
.00
CASH FIXED LANDLORD
NON
OR SHARE
CASH VARI.
.00
.00
.00
.00
-***%,
Information presanted is praparad 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 mambars of tha Texas Agricultural Extension Service and approvad for publication.
C12.80
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992.
B-1241(C12)
KLEINGRASS ESTABLISHMENT, DRYLAND
S o u t h Te x a s D i s t r i c t ( 1 2 )
1992 Projected Costs and Returns per Acre
GROSS
INCOME
Description
PA S T U R E
1.000
To t a l
VA R I A B L E
Quantity
AUM
SEED
NITROGEN
P H O S P H AT E
HERBICIDE
Fuel
&
Repairs
Labor
Interest
-
$
/
Unit
To t a l
12.0000
GROSS
COST
Unit
Quantity
sssssssss
12.00
Income
Description
Your
Estimate
12.00
Unit
$
/
Unit
To t a l
30.000
lb.
8.250
(DRY)
30.000
lb.
.310
30.000
lb.
.290
1.000
appl
7.810
Lube
Machinery
Acre
Machinery
Acre
Machinery
1.464
Hour
5.000
OC
Borrowed
243.628
Dol.
0.120
247.50
9.30
8.70
7.81
5.35
1.48
7.32
29.24
VA R I A B L E
316.69
SSSSSSSSSSS
To t a l
COST
B r e a k - E v e n P r i c e , To t a l Va r i a b l e C o s t $ 3 1 6 . 6 9 p e r A U M o f PA S T U R E
GROSS
INCOME
FIXED
minus
COST
Machinery
Land
Description
and
To t a l
VA R I A B L E
COST
Unit
Equipment
Acre
FIXED
Acre
Cost
-304.69
To t a l
20.51
40.00
60.51
B r e a k - E v e n P r i c e , To t a l C o s t $ 3 7 7 . 2 0 p e r A U M o f PA S T U R E
To t a l
NET
of
PROJECTED
ALL
Cost
RETURNS
377.20
-365.20
Jp*"
Information presented Is prepared solely as a ganoral guide and Is not Intended to racognlsa or predict the costs
and raturns 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.
C12.81
Projections for Planning Purposes Only B-1241(C12)
Not to be Used without Updating after October 24, 1992.
DATE
STAGE
TYPE
O
F
OF
OF
PROD.
UNITS
PRODUCTION
A
12/20/92
DATE
STAGE
TYPE
OF
OF
PRODUCTION
0 2 / 11 / 9 2
02/16/92
02/21/92
02/21/92
03/05/92
03/10/92
03/10/92
03/10/92
06/30/92
12/31/92
PRODUCT
NAHE
PASTURE
INPUT
NAME
NUMBER
OF
UNITS
CHISELING
CULTIVATING
CULTIVATING
CULTIVATING
SEED
NITROGEN (DRY)
PHOSPHATE
HERBICIDE
PICKUP TRUCK
CASH-RENT
15 FT
ROLLING
ROLLING
6 ROH
KLEINGR.
KLEINGR.
3/4 TON
KLEINGR.
1.0000
1.0000
1.0000
1.0000
30.0000
30.0000
30.0000
1.0000
20.0000
1.0000
CASH LANDLORD BREAK
NON
SHARE EVEN
CASH
PROD.
.0000 C
1.0000
INPUT
M
M
M
H
E
E
E
E
H
K
1■{EIGHT
PER
1■HEAD
NUMBER
CASH
NON
CASH
C
C
C
C
.00
Y
FIXED LANDLORD
O
R
SHARE
VARI.
V
V
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
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 davelopad by
staff members of the Texas Agricultural Extension Service and approvad for publication.
C12.82
Projections for Planning Purposes Only B-1241(C12)
Not to be Used without Updating after October 24, 1992.
KLEINGRASS PASTURE, DRYLAND
S o u t h Te x a s D i s t r i c t ( 1 2 )
1992 Projected Costs and Returns per Acre
GROSS
INCOME
Description
Quantity
Unit
$
-WARNING- No gross receipts
VA R I A B L E C O S T D e s c r i p t i o n
Quantity
Unit
$
Fuel
Repairs
Labor
Interest
&
-
To t a l
GROSS
FIXED
To t a l
NET
Unit
To t a l
Your
Estimate
To t a l
1.13
0.32
2.37
0.38
VA R I A B L E
4.19
COST
minus
COST
VA R I A B L E
Description
and
Crop
To t a l
/
Unit
Lube
Machinery
Acre
Machinery
Acre
Machinery
0.475
Hour
5.001
OC
Borrowed
3.134
Dol.
0.120
INCOME
Machinery
Land
Perennial
/
of
PROJECTED
Unit
Equipment
Acre
FIXED
COST
Acre
Acre
Cost
ALL
Cost
RETURNS
-4.19
To t a l
5.43
40.00
71.24
11 6 . 6 7
120.86
-120.86
Information presented Is prepared solely as a general guida and is not intended to recognise or predict the costs
and returns from any ona particular farm or ranch oparation. These projections were collected and daveloped by
staff mambars of tha Taxas Agricultural Extansion Service and approved for publication.
C12.83
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992,
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PRODUCT
NAME
NUMBER
OF
PROD.
UNITS
B-1241(C12)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
-WARNING- NO VALID RECEIPTS RECORDS
DATE
06/30/92
07/15/92
12/31/92
12/31/92
STAGE
OF
PRODUCTION
TYPE
OF
INPUT
M
H
K
L
INPUT
PICKUP TRUCK
SHREDDING
CASH-RENT
KLEINGRASS
NAHE
NUMBER
OF
UNITS
3/4 TON
4 ROH
KLEINGR.
10.0000
.5000
1.0000
1.0000
CASH FIXED LANDLORD
NON
O
R
SHARE
CASH VARI.
F
F
.00
.00
.00
.00
Information presentad Is prepared solely as a general guide and Is not Intended to recognise or predict the casts
and returns from any ono particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C12.84
/■^^k
CROP PRODUCTS REPORT
October 24, 1992
Crop Product Name
BELL PEPPERS
BROCCOLI
CABBAGE
CANTALOUPES
CARROTS
CORN
COTTON LINT
COTTONSEED
CUCUMBERS
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
GRAPEFRUIT
HAY
HAY
HONEYDEWS
JALAPENOS
LETTUCE
ONIONS
ORANGES
PASTURE
PEANUTS
PLANT CANE
SILAGE
SILAGE
SORGHUM
SOYBEANS
SUGAR CANE
TOMATOES
WATERMELON
WATERMELON
WHEAT
CORN
COTTON
SORGHUM
WHEAT
SORGHUM
CORN
SORGHUM
DRYLAND
IRRI.
Price
per
Unit
6.5000
6.OOOO
2.7500
6.5000
4.5000
2.6600
.5900
80.0000
5.7500
.4800
.1500
.8200
.6500
135.0000
80.0000
1.5000
4.5000
22.0000
4.7000
5.6000
150.0000
12.0000
25.0000
40.0000
20.0000
18.0000
4.3100
5.OOOO
20.0000
7.9000
5.0000
6.0000
3.5500
Unit
of
Mes.
Weight
per
Unit
crtn
crtn
crtn
crtn
bags
bu.
lb.
ton
crtn
bu.
lb.
cwt.
bu.
ton
ton
bale
crtn
cwt.
crtn
bags
ton
AUM
ton
ton
ton
ton
cwt.
bu.
ton
crtn
cwt.
cwt.
bu.
30.0000
50.0000
50.0000
40.0000
48.OOOO
60.0000
1.0000
2000.0000
55.0000
60.0000
1.OOOO
100.0000
60.0000
2000.0000
2000.0000
1.0000
30.0000
100.0000
50.0000
50.0000
2000.0000
.0000
2000.0000
2000.0000
2000.0000
2000.0000
100.0000
60.0000
2000.0000
40.0000
100.OOOO
100.0000
60.0000
Cash
Flow
Row
20
20
20
20
20
20
20
21
20
23
23
23
23
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
Information prasented is prepared 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 mambars of the Texas Agricultural Extension Service and approved for publication.
C12.85
TRACTORS, IMPLEMENTS AND EQUIPMENT
OCTOBER 24, 1992
DESCRIPTION
FIRST NAME
QUALIFYING NAME
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REMAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /MI)
ANNUAL USE (HR OR HI)
SPEED
(MI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR MI)
REPAIR COEFFICIENT 81
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)
/^%\
:tor
TRACTOR
TRACTOR
TRACTOR
TRACTOR
225 HP
TRACTOR
TRACTOR
100 HP
TRACTOR
125 HP
125
150
225
40
12000
12000
12000
12000
12000
100
TRACTOR
150 HP
TRACTOR
TRACTOR
40 HP
TRACTO
75 H
7
1200
DI
DI
DI
DI
DI
12000
12000
12000
12000
12000
1200
350
400
600
350
100
40
45000
52400
38
40
15900
2640
38
59500
90900
38
38
3
40500
47200
53600
81800
14300
2380
.029
.02
.6
D
.
.029
.029
.029
.68
7
1.5
.92
.68
7
1.5
.92
.68
7
1.5
.92
029
.68
7
1.5
.92
C
2
C
2
C
2
C
2
.68
15
1.5
.92
1.
.9
C
2
-"**%
DESCRIPTION
FIRST NAME
QUALIFYING NAME
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR MI)
FUEL TYPE
REMAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(MI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT MARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARM HIRED LABOR
(HR)
OFF FARM PARTS & LABOR ($)
ON FARM OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR 81
YEARS OHNED
REPAIR COEFFICIENT #2
DEPRECIATION FACTOR 82
CAPACITY (DEF..CALC.)
FUEL USE (DEF..CALC.)
R & M CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
SELF PROPELLED
COMBINE
150
IMPLEMENT
IMPLEMENT
IMPLEMENT
BEDDER BROADCAST SEEDER
6 ROH
IHPLEHENT
CHISEL
15 FT
IHPLEMENT
CHISEL
18 FT
CULTIVATO
6 RO
100
2500
1200
125
2500
2500
6
250
2000
2500
1200
2500
2500
250
600
3.0
20
70
100
4.5
20
80
50
4.0
30
67
200
4.5
15
80
200
4.5
18
80
10
3.
2
7
1.0
2000
115
25
DI
1.25
100000
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
4200
1500
4000
4500
10
10
10
10
10
90000
3880
1350
3600
4050
1.
1.
400
1
360
.777
.364
.364
.6
10
1.3
.6
10
1.3
.36
.6
10
1.4
.885
.885
.885
.230
.64
3
1.4
.885
C
C
2
364
.6
10
1.3
885
C
C
2
5
10
5
C
C
1
C
C
2
C
C
2
Information presented Is prepared solely as a general guida 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.
C12.86
.
1.
.88
DESCRIPTION
FIRST NAHE
QUALIFYING NAME
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REMAINING LIFE (HR OR MI)
FUEL CON. (UNIT/HR OR /MI)
ANNUAL USE (HR OR MI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT MARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARM HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT 81
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT 82
DEPRECIATION FACTOR #2
CAPACITY (DEF..CALC.)
FUEL USE (DEF..CALG.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REMAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARM HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR MI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT #2
DEPRECIATION FACTOR #2
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (81,82)
LEASE CALC. (HOUR,YEAR)
IHPLEMENT
IMPLEMENT
CULTIVATOR
ROLLING
IMPLEMENT
DISC
BORDER
IMPLEMENT
DISC-OFFSET
10 FT
IHPLEHENT
DISC-OFFSET
13 FT
IMPLEMENT
DISC-TANDEH
14 FT
DITCHER BLAD
75
25
35
50
50
2500
2500
2500
2500
2500
3
250
2500
2500
2500
2500
2500
250
200
3.5
20
80
10
4.5
6
83
10
4.8
10
83
200
4.8
13
83
200
4.5
14
83
1
4.
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
4300
1600
4634
9000
3860
10
10
10
10
10
3870
1440
4209
8100
3500
8
2.
1.
1.
300
1
270
.6
.364
.6*
7
1.3
.885
C
C
2
IHPLEHENT
.364
.6
15
1.3
.885
C
C
2
IMPLEMENT
DRILL
GRAIN
.364
.6
15
1.3
.885
C
C
2
IMPLEMENT
FERT. SPREADER
.364
.6
10
1.3
.885
C
C
2
IHPLEHENT
FLOAT
.364
.6
7
1.3
.885
C
C
2
IHPLEHENT
GRAIN CART
.36
1
1.
.88
IMPLEMENT
HARROH
FLEX
MOLDBOARD PLO
4 BOTTO
30
20
20
10
25
1200
1200
1200
5000
2500
7
250
1200
1200
1200
5000
2500
250
120
4.0
13
63
50
4
20
67
50
6
14
60
480
35
4.5
12
80
10
4.
5.
8
1.1
1.2
1.1
1.2
1
100
1
1.1
1.2
1.1
1.2
6500
7000
1.1
1.2
900
30
810
1.
1.
500
1
450
.364
.6
10
1.3
.36
5000
10
4500
8
60
16
10
10
5850
6300
12
.777
.6
7
1.4
.885
C
C
2
50
.777
.6
10
1.4
.885
C
C
1
A
.364
.6
10
1.3
.885
C
C
2
1
.364
.6
10
1.3
.885
D
C
1
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 oparation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C12.87
1
1.
.88
DESCRIPTION
FIRST NAME
QUALIFYING NAME
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR MI)
FUEL TYPE
REMAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /MI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y
(AC/HR)
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( X )
CURRENT HARKET VALUE ($)
L E A S E PAY H E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR 81
YEARS OHNED
REPAIR COEFFICIENT 82
DEPRECIATION FACTOR 82
C A P A C I T Y ( D E F. , C A L C . )
F U E L U S E ( D E F. . C A L C . )
R & H CALC. (81,82)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR MI)
FUEL CON. (UNIT/HR OR /MI)
ANNUAL USE (HR OR MI)
SPEED
■
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y
(AC/HR)
POHER UNIT HULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( X )
CURRENT MARKET VALUE ($)
L E A S E PAY M E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON 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 82
C A PA 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)
1HENT
IMPLEHENT
PLANTER
6 ROH
IMPLEMENT
PLANTER
STANHAY
IHPLEMENT
ROTOVATOR
IMPLEHENT
SHREDDER
4 ROH
IHPLEMENT
SHREDDER
5 FT
SPRAYE
30
30
110
40
15
1200
1200
2500
2000
2000
2
120
1200
1200
2500
2000
2000
120
30
4.5
20
60
75
4.5
13
60
300
4.5
13
80
125
3.7
13
80
50
3.7
5
80
10
4.
2
6
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
7000
9500
7500
7000
10
10
10
10
6300
8550
6750
6300
1.1
1.2
801
10
700
1.
1.
150
1
135
.777
.6
10
1.4
.885
C
C
2
.777
.6
10
1.4
.885
C
C
2
.364
.6
7
1.3
.885
C
C
2
.230
.6
7
1.4
.885
C
C
2
.487
.6
10
1.3
.885
C
C
2
.77
IMPLEMENT
IMPLEMENT
SPRAYER
12 FT
IHPLEMENT
SPRAYER
ORCHARD
IMPLEHENT
SHEEP
MULCHER
IMPLEMENT
TRAILER
COTTON
1
1.
.88
IHPLEHENT
TRAILER
HATER
TREE HO
20
30
150
1
175
1200
1200
2500
5000
2000
3
250
1200
1200
2500
5000
2000
250
35
4.0
12
67
75
4.0
25
65
200
5.0
24
80
400
10
8
150
10
3
40
3.
82
5
82
3
8
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
2500
20000
10
4500
3000
10
10
20
4000
2250
18000
4050
2700
1.
1.
250
1
225
10
3600
1.19
.777
.6
8
1.4
.885
C
C
2
.777
.6
10
1.4
.885
C
C
2
400
.364
.6
7
1.3
.885
C
C
2
1
10
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. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C12.88
.36
1.
.88
DESCRIPTION
EQUIPMENT EQUIPMENT
EQUIPMENT
EQUIPHENT
logcucconBa
FIRST NAME
QUALIFYING NAME
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT MARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARM HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT #2
DEPRECIATION FACTOR 82
CAPACITY (DEF.,CALC.)
FUEL USE (DEF..CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
STOCK SPRAYER STOCK TRAILER
TACK
TRAILER
COTTON
10
10
10
5000
10
10
10
5000
1
1
1
400
1000
2600
1000
2400
500
10
500
3000
10
10.00
13.00
5.00
1
1
1
10
20
2700
400
Information presented is praparad solely as a general guide and is not intended to recognise or predict tho costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C12.89