Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992,
DATE
STAGE
TYPE
OF
OF
PRODUCTION
PRODUCT NAHE
NUHBER
O
F
UNITS
PROD.
B-124KC14)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD CASH PROD.
-HARNING- NO VALID RECEIPTS RECORDS
DATE
01/16/92
01/16/92
02/16/92
03/10/92
03/15/92
03/20/92
04/10/92
04/10/92
04/10/92
04/15/92
05/15/92
12/31/92
STAGE
TYPE
INPUT NAHE
NUMBER
OF
OF
O
F
PRODUCTION
INPUT
UNITS
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
H
G
H
H
H
H
E
H
H
H
H
K
PICKUP TRUCK
3/4 TON
BRUSH CLEARING
PICKUP TRUCK
3/4 TON
DISKING - TANDEH 6 ROH
PICKUP TRUCK
3/4 TON
DISKING - TANDEH 6 ROH
SEED
BUFFELGR
SEEDING
BROADCST
CULTIPACK
PICKUP TRUCK
3/4 TON
PICKUP TRUCK
3/4 TON
PASTURE
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
4.0000
1.0000
1.0000
1.0000
1.0000
1.0000
CASH
NON
CASH
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information prosanted Is prepared solely as a general guide and is not intended to racognlza or pradict the costs
and raturns from any ono particular farm or ranch operation. These projections wara collected and developed by
Staff members of the Texas Agricultural Extansion Service and approved for publication.
C14.42
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992.
B-124KC14)
BUFFLEGRASS PASTURE, DRYLAND - RIO GRANDE PLAIN
Texas Coastal Bend District (14)
1992 Projected Costs and Returns per Acre
GROSS
INCOME
GRAZING
2.500
To t a l
VA R I A B L E
Description
Quantity
AUM
PREHARVEST
NITROGEN
Fuel
&
Repairs
Labor
-
/
Unit
Quantity
25.00
25.00
Unit
$
/
Unit
To t a l
40.000
lb.
.190
Lube
Machinery
Acre
Machinery
Acre
Machinery
0.167
Hour
5.252
PREHARVEST
-
OC
To t a l
Borrowed
Your
Estimate
To t a l
Income
Description
To t a l
Interest
$
10.0000
GROSS
COST
Unit
7.60
0.33
0.07
0.87
8.87
5.363
VA R I A B L E
Dol.
0.105
COST
0.56
9.44
Break-Even Price, Total Variable Cost $ 3.77 per AUM of GRAZING
GROSS
FIXED
INCOME
minus
COST
VA R I A B L E
Description
sssssssssssssssssssssssssssssssss
Machinery
Land
Perennial
To t a l
and
Crop
ssss
Equipment
Acre
FIXED
COST
Unit
Acre
Acre
Cost
31.
15.56
To t a l
sssssssssss
1.23
8.00
21.96
19
Break-Even Price, Total Cost $ 16.24 per AUM of GRAZING
To t a l
NET
of
PROJECTED
ALL
Cost
RETURNS
40.63
-15.63
Information presented is preparad solely as a general guido and is not Intended to recognize or predict the costs
and returns from any ono particular farm or ranch operation. Thaso projections wero collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C14.43
Projections for Planning Purposes Only B-1241(C14)
Not to be Used without Updating after October 24, 1992.
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
S TA G E
OF
PRODUCTION
02/16/92 PREHARVEST
02/16/92 PREHARVEST
04/15/92 PREHARVEST
06/15/92 PREHARVEST
08/15/92 PREHARVEST
10/15/92
10/15/92
10/15/92 PREHARVEST
TYPE
INPUT
NAHE
NUHBER
OF
UNITS
INPUT
PICKUP TRUCK
NITROGEN
PICKUP TRUCK
PICKUP TRUCK
PICKUP TRUCK
PASTURE
BUFFLE GRASS
PICKUP TRUCK
3/4 TON
FERT
3/4 TON
3/4 TON
3/4 TON
3/4 TON
1.0000
40.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.00
.0000
2.5000
O
F
H
E
H
H
H
K
L
H
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
NUMBER
OF
UNITS
GRAZING
10/15/92 GRAZING
D AT E
PRODUCT NAHE
CASH
NON
CASH
C
FIXED LANDLORD
O
R
SHARE
VARI.
V
F
F
.00
.00
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and is not Intended to recognize or predict the oosts
and raturns from any ana particular farm or ranch operation. These projections were col locked and davalopad by
staff members of the Texas Agricultural Extension Service and approvad for publication.
C14.44
,-^k
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1 992,
^gpN
B-124KC14)
COASTAL BERMUDA ESTABLISHMENT - RIO GRANDE PLAIN
Texas Coastal Bend District
1992 Projected Costs and Returns per Acre
GROSS INCOME Description
-WARNING- No gross receipts
VARIABLE COST Description
ssssssssssssssssssssssssssss:
PREHARVEST
CUSTOM SPRIGGING
NITROGEN
PHOSPHORUS
FERTILIZER APPL.
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Quantity
—— — -— _
Quantity
1.000
90.000
40.000
1.000
1.654
Unit
ssss
Unit
$ / Unit
s s :: s := ss:: s s s
$ / Unii t
sssssssssss
acre
36..000
, 190
.240
2.,750
36.00
17. 10
9.60
2.75
7.13
2.77
8.68
lb.
lb.
acre
Acre
Acre
Hour
5.,251
84.03
32.797
Dol .
0.. 105
3.44
SSSSBBSSSSS
87.48
GROSS INCOME minus VARIABLE COST
Machinery and Equipment
Land
Your
Estimate
To t a l
s s s s := ss:: = = s
Total VARIABLE COST
FIXED COST Description
sssssssssss
ssss
Total PREHARVEST
Interest - OC Borrowed
To t a l
-87.48
Unit
Acre
Acre
Total FIXED Cost
To t a l
34.97
8.00
42.97
Total of ALL Cost
130.45
NET PROJECTED RETURNS
-130.45
Information prasontad is prepared solely as a general guida and is not Intended to recognize or predict the costs
and returns from any ono particular farm or ranch operation. These projections wore collected and developed by
Staff members of the Texas Agricultural Extansion Service and approvad for publication.
C14.45
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992
DATE
STAGE
OF
PRODUCTION
TYPE
O
F
PROD.
NUHBER
OF
UNITS
PRODUCT NAHE
B-1241(C14)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
-HARNING- NO VALID RECEIPTS RECORDS
DATE
STAGE
OF
PRODUCTION
TYPE
OF
INPUT
INPUT NAHE
NUHBER CASH FIXED LANDLORD
OF NON- OR SHARE
U N I T S C A S H VA R I .
tOSOlI USSZBB hhbbb ossse
04/16/92
06/16/92
06/16/92
07/16/92
08/06/92
08/11/92
08/16/92
08/16/92
08/21/92
08/21/92
08/21/92
12/15/92
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
H SHRED STALKS
H SHRED STALKS
H PICKUP TRUCK
3/4 TON
H SHRED STALKS
H SHRED STALKS
H PLOHING
6 FT
G CUSTOH SPRIGGING
H DISKING - TANDEH 6 ROH
E NITROGEN FERT
E PHOSPHORUS FERT
G FERTILIZER APPL.
K PASTURE
1.0000
1.0000
5.0000
1.0000
1.0000
1.0000
1.0000
1.0000
90.0000
40.0000
1.0000
1.0000
C
V
C
C
C
V
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information prasontad 1s prepared solely as a general guide and is not intended to recognize or predict the costs
and returns from any ona particular farm or ranch operation. Those projections were collected and developed by
staff mambars of tha Texas Agricultural Extansion Service and approved for publication.
C14.46
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992.
B-1241(C14)
COASTAL BERMUDA PASTURE, DRYLAND-RIO GRANDE PLAIN
Texas Coastal Bend District (14)
1992 Projected Costs and Returns per Acre
GROSS INCOME Description
Quantity Unit
GRAZING
6.OOO AUM
$ / Unit
10.0000
Total GROSS Income
Your
Estimate
60.00
60.00
VARIABLE COST Description
Quantity
PREHARVEST
NITROGEN
PHOSPHORUS
FERTILIZER APPL.
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
90.000
30.000
1.000
0. 167
Unit $ / Unit
lb.
lb.
acre
Acre
Acre
Hour
.190
.240
2.750
5.252
Total PREHARVEST
Interest
Interest
To t a l
To t a l
17. 10
7.20
2.75
0.33
0.07
0.87
28.33
OC Borrowed
Positive Cash
22.181
0.724
Dol.
Dol.
0.105
0.040
Total VARIABLE COST
30.68
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■oosst t
$
5 .11 per AUM of GRAZ ING
GROSS INCOME minus VARIABLE COST
FIXED COST Description
Machinery and Equipment
Land
Perennial Crop
29.32
Unit
Acre
Acre
Acre
Total FIXED Cost
Break-Even Price, Total Cost $
2.33
0.03
To t a l
1.23
8.00
20.51
29.74
0.07 per AUtM Of GRAZING
Total of ALL Cost
60.42
NET PROJECTED RETURNS
-0.42
J^*s
Information prasontad is praparad solely as a general guide and is not intandad to racognlza or predict the costs
and returns from any one particular farm or ranch oparation. These projections ware collected and developed by
staff mambars of tha Texas Agricultural Extansion Service and approvad for publication.
C14.47
B-1241(C14)
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992.
DATE
STAGE
OF
PRODUCTION
TYPE
O
F
PROD.
01/31/93 GRAZING
D AT E
S TA G E
OF
PRODUCTION
04/15/92 PREHARVEST
04/15/92 PREHARVEST
04/15/92 PREHARVEST
06/15/92 PREHARVEST
01/31/93 HARVEST
01/31/93
PRODUCT NAHE
NUMBER
O
F
UNITS
GRAZING
TYPE
6.0000
INPUT NAHE
NUMBER
O
F
O
F
INPUT
E
E
G
H
K
L
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
UNITS
NITROGEN FERT
PHOSPHORUS FERT
FERTILIZER APPL.
PICKUP TRUCK 3/4 TON
PASTURE
COASTAL BERMUDA
90.0000
30.0000
1.0000
5.0000
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
Information presented is prepared solely as a goneral guide and is not Intended to recognize or predict tha costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extansion Service and approvad for publication.
C14.48
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992,
0^*.
B-1241(C14)
KLEINGRASS ESTABLISHMENT, DRYLAND
Texas Coastaal Bend District (14)-R1o Grande Plain
1992 Projected Costs and Returns per Acre
GROSS INCOME Description
ssssssssssssssssssssssssssss
Quantity
GRAZING
1.000
Unit
ssss
$ / Unit
AUM
10.0000
Total GROSS Income
VARIABLE COST Description
SEED
NITROGEN
PHOSPHORUS
2.4D AMINE
Fuel & Lube
Repairs
Labor
Interest
-
Quantity
1.000
90.000
30.000
1.000
1.566
45.612
Unit
$ / Unit
ss:
lb.
lb.
lb.
lb.
Acre
Acre
Hour
Dol.
10.000
. 190
.240
6.500
5.250
0.105
Total VARIABLE COST
10.00
17.10
7.20
6.50
5.31
1.17
8.22
4.79
-50.29
Unit
Acre
Acre
To t a l F I X E D C o s t
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
$ 60.29 per AUM of GRAZING
GROSS INCOME minus VARIABLE COST
Machinery and Equipment
Land
10.00
60.29
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
sssssssssssssssssssssssssssssssss
Your
Estimate
10.00
Machinery
Machinery
Machinery
OC Borrowed
FIXED COST Description
To t a l
To t a l
19.89
8.00
27.89
88.18 per AUM'of GRAZING
To t a l o f A L L C o s t
88.19
NET PROJECTED RETURNS
-78.19
J^=N
Information prasontad is prepared sololy as a goneral guide and is net Intended to recognize or predict the costs
and returns from any ana particular farm or ranch oparatlon. These projections wora collected and developed by
staff mambars of the Texas Agricultural Extansion Service and approvad for publication.
C14.49
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992,
DATE
STAGE
TYPE
OF
O
F
PRODUCTION
DATE
STAGE
TYPE
OF
O
F
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
NAHE
OF
UNITS
GRAZING
1.0000
INPUT
NAHE
NUHBER
OF
INPUT
M
H
H
H
E
E
E
E
H
K
1HEIGHT
PER
1HEAD
NUHBER
PROD.
A
12/20/92
PRODUCT
UNITS
CHISEL
CULTIVATE
CULTIVATE
CULTIVATE
SEED
NITROGEN
PHOSPHORUS
2,4D AHINE
PICKUP TRUCK
CASH-RENT
ROLLING
ROLLING
6 ROH
KLEIN.
FERT
FERT
3/4 TON
KLEINGR.
1.0000
1.0000
1.0000
1.0000
1.0000
90.0000
30.0000
1.0000
20.0000
1.0000
CASH 1LANDLORD BREAK
NON
SHARE EVEN
CASH
PROD.
.00
.0000 C
CASH
NON
CASH
C
C
C
C
B-124KC14)
FIXED LANDLORD
O
R
SHARE
VARI.
V
V
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a genaral guide and is not Intended to recognize or predict tha costs
and returns from any one particular farm or ranch operation. Thaso projections were collected and developed by
staff mambars of tha Taxas Agricultural Extension Service and approvad for publication.
C14.50
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992,
B-124KC14)
KLEINGRASS PASTURE, DRYLAND
Texas Coastal Bend District (14)-R1o Grande Plain
1992 Projected Costs and Returns per Acre
GROSS INCOME Description
GRAZING
$ / Unit
Quantity Unit
7.000 AUM
To t a l
10.0000
70.00
Total GROSS Income
70.,00
VARIABLE COST Description
Fuel & Lube
Repairs
Labor
Interest
Your
Estimate
Machinery
Machinery
Machinery
Positive Cash
Qij a n t i t y
Unit
$
Acre
Acre
0.438
Hour
-36.652
Dol.
/
Unit
==•
5.250
0.040
Total VARIABLE COST
To t a l
1..04
0..33
2,.30
-1..47
2..20
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 COoii st t $$ 0 . 3 1 p e r A U M o f G R A Z ING
GROSS INCOME minus VARIABLE COST
FIXED COST Description
SSSSSSSSSSSSSSSSBSSSSSSSBSSBSSSSC
Machinery and Equipment
Land
Perennial Crop
67,.80
Unit
Acre
Acre
Acre
Total FIXED Cost
Break-Even Price, Total Cost $
To t a l
4,.58
8..00
12,.33
24,.91
3 ..87 per AUM of GRAZING
To t a l o f A L L C o s t
27,. 11
NET PROJECTED RETURNS
42 .89
Information prasontad is praparad solely as a general guide and Is not intendod to recognize or predict the costs
and raturns from any one particular farm or ranch operation. Thaso projections were collected and developed by
staff members of tha Taxas Agricultural Extension Service and approved for publication.
C14.51
B-124KC14)
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992,
DATE
STAGE
OF
PRODUCTION
TYPE
PRODUCT
NAHE
NUMBER
O
F
O
F
UNITS
PROD.
HEIGHT
PER
HEAD
CASH LANDLORD EIRE)
NON
SHARE 1:VEI
CASH
1>ROI
BaOBCOOO 1
A
A
A
A
A
A
A
03/14/92
04/14/92
05/14/92
06/14/92
07/14/92
08/14/92
09/14/92
DATE
06/30/92
07/15/92
12/31/92
12/31/92
STAGE
OF
PRODUCTION
TYPE
OF
INPUT
H
H
K
L
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
GRAZING
GRAZING
GRAZING
GRAZING
GRAZING
GRAZING
GRAZING
INPUT
PICKUP TRUCK
SHRED STALKS
CASH-RENT
KLEINGRASS
NAHE
NUMBER
OF
UNITS
3/4 TON
KLEINGR.
RGP
10.0000
.5000
1.0000
1.0000
.0000
.0000
.0000
.0000
.0000
.0000
.0000
C
C
C
C
C
C
C
.00
.00
.00
.00
.00
.00
.00
Y
Y
Y
Y
Y
Y
Y
CASH FIXED LANDLORD
NON
OR SHARE
CASH VARI.
F
F
.00
.00
.00
.00
Information prasontad is praparad solely as a general guide and Is not Intended to recognize or predict the costs
and raturns from any ono particular farm or ranch operation. Those projections were collected and developed by
staff members of the Texas Agricultural Extansion Sarvica and approvad far publication.
C14.52
.^*\
CROP PRODUCTS REPORT
October 24, 1992
Crop Product Name
CORN
COTTON LINT
COTTONSEED
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
FLAX
GRAZING
GRAZING
HAY
HAY
HAY
HAY
KLEINGRASS SEED
PEANUTS
RICE 1ST CROP
RICE 2ND CROP
RICE ENHANCEMENT
RICE SUBSIDY
SORGHUM
SOYBEANS
WATERMELON
WHEAT
Price
per
Unit
CORN
COTTON
SORGHUM
WHEAT
RGP
ALFALFA
COASTAL
SORGHUM
LOAN
LOAN
*
WINTER
2.6600
.5700
80.0000
.4800
.1500
.8200
.6500
3.4000
10.0000
12.0000
2.OOOO
90.0000
60.0000
50.0000
5.7500
30.0000
6.6300
6.6300
.5000
4.5200
4.3300
5.5000
6.5000
3.5600
Unit
of
Mes.
Weight
per
Unit
bu.
lb.
ton
bu.
lb.
cwt.
bu.
bu.
AUM
AUM
bale
ton
ton
ton
lb.
cwt.
cwt.
cwt.
cwt.
cwt.
cwt.
bu.
cwt.
bu.
56.0000
1.OOOO
2000.0000
56.OOOO
1.OOOO
100.0000
60.0000
60.0000
.0000
.0000
60.0000
2000.0000
2000.0000
2000.0000
1.0000
100.0000
100.0000
100.0000
100.0000
100.0000
100.0000
60.0000
100.0000
60.0000
Cash
Flow
Row
20
20
20
20
20
21
21
22
22
22
20
20
20
20
20
20
20
20
20
20
21
20
22
21
Information prasontad Is praparad solely as a general guide and is net Intended to recognize or predict the costs
and raturns from any ono particular farm or ranch operation. Those projections were collected and developed by
staff members of the Texas Agricultural Extansion Service and approved for publication.
C14.53
TRACTORS, IMPLEMENTS AND EQUIPMENT
OCTOBER 24, 1992
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%>
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
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 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)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT 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)
••*1^V
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
180 HP
TRACTOR
TRACTOR
100 HP
TRACTOR
125 HP
125
150
180
225
40
12000
12000
12000
12000
12000
12000
100
TRACTOR
150 HP
TRACTOR
TRACTOR
225 HP
TRACTOR
40 HP
DI
DI
DI
DI
DI
DI
12000
12000
12000
12000
12000
12000
350
400
400
525
300
350
45000
52400
59500
70000
90900
15900
38
38
38
38
38
38
40500
47200
53600
63000
81800
14300
029
.68
7
1.5
.92
.029
.029
.029
.68
7
1.5
.92
029
.68
7
1.5
.92
.029
.68
7
1.5
.92
.68
7
1.5
.92
.68
7
1.5
.92
C
2
C
2
C
2
C
2
C
2
C
2
TRACTOR
SELF PROPELLED
IHPLEHENT
IHPLEHENT
IHPLEHENT
IHPLEHENT
TRACTOR
75 HP
75
12000
DI
12000
COMBINE
RICE
90
2000
DI
2000
BEDDER
13.5 FT
75
2000
BEDDER
18 FT
75
2000
BEDDER
20 FT
115
2000
BEDDER
25 FT
144
2000
2000
2000
2000
2000
400
225
1.5
16
67
150
4.5
13.5
80
100
4.5
18
80
100
4.5
20
80
130
4.5
25.3
80
1.0
1.25
62788
1.1
1.2
2645
10
2358
1.1
1.2
1725
10
1380
1.1
1.2
3335
10
2933
1.1
1.2
4200
10
3670
.23
.64
6
1.4
.364
.364
.364
.364
.6
10
1.3
.6
10
1.3
.6
10
1.3
.6
10
1.3
.885
.885
.885
.885
C
C
2
C
C
2
.885
26400
38
23800
029
.68
7
1.5
.92
C
2
54380
C
C
2
C
C
2
Information presented is prepared solely as a goneral guide and is not Intended to recognize or predict the costs
and returns from any one particular farm or ranch aparation. These projections were col looted and developed by
staff members of the Texas Agricultural Extansion Service and approvad for publication.
C14.54
C
C
2
DESCRIPTION
f0^\
IHPLEHENT
IHPLEHENT
IHPLEHENT
IHPLEHENT
IHPLEHENT
IHPLEHENT
IBPD OQIMID BC P8DC
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 #2
DEPRECIATION FACTOR 82
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
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 (%)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT #2
DEPRECIATION FACTOR #2
CAPACITY (DEF.,CALC.)
FUEL USE (DEF..CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
BLADE BROADCAST SEEDER
DOZER
70
35
2500
1000
CHISEL
12 FT
50
2000
CHISEL
20 FT
80
2000
COHBINE
PEANUT
30
2000
CULTIPACKER
50
2000
2500
1000
2000
2000
2000
2000
200
5.0
8
80
4
1.1
1.2
2694
10
2286
50
4
30.
67
50
4.5
12
80
50
4.5
20
80
100
2.5
6.3
60
100
5
10
80
1.1
1.2
2070
10
1840
1.1
1.2
2875
16
2530
1.1
1.2
5405
16
4830
1.1
1.2
14375
10
12650
1.1
1.2
1955
10
1783
.168
.777
.364
.364
.6
7
1.4
.6
8
1.3
.6
10
1.3
.885
.885
.885
.885
.6
10
1.4
C
C
2
D
C
2
IHPLEHENT
IHPLEHENT
CULTIVATOR
1 ROH
C
C
2
IHPLEHENT
380
.64
10
1.4
885
C
C
2
C
C
2
IHPLEHENT
IHPLEHENT
.6
10
1.3
.885
C
C
2
IHPLEHENT
CULTIVATOR
ROLLING
CULTIVATOR-36
FIELD
CULTIVATOR
13 .3 FT
CULTIVATOR
20 FT
75
115
2000
2000
2000
2000
2000
2000
2000
2000
2000
2000
2000
2000
100
5
150
5
60
5
60
3.5
18.0
13.3
80
80
125
5
20
80
1.1
1.2
345
10
345
1.1
1.2
30
CULTIVATOR
25 FT
.364
130
50
110
80
80
100
4.8
36
82
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
2990
4370
5400
2933
10
10
10
10
10
2760
3910
4800
2524
8562
.364
.364
.364
.364
.6
10
1.3
.6
10
1.3
.6
10
1.3
.6
10
1.3
.885
.885
.885
.885
C
C
2
C
C
2
C
C
2
C
C
2
25.3
12.7
364
.6
10
1.3
885
C
C
2
Information prasontad is praparad solely as a genaral guide and is not Intonded to racognize or predict the costs
and raturns from any ana particular farm or ranch operation. These projections were collected and developed by
staff mambars of the Texas Agricultural Extension Service and approvad for publication.
C14.55
9647
.364
.6
10
1.3
.885
C
C
2
DESCRIPTION
IHPLEHENT
IMPLEHENT
IHPLEHENT
IHPLEHENT
IMPLEHENT
IHPLEHENT
tacosjccsgotiigJaTCTori bsbi
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REMAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR MI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
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 82
DEPRECIATION FACTOR 82
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
DIGGER
PEANUT
DISK
4 ROH
DISK
6 ROH
DISK
8 ROH
DISK
OFFSET
2500
2000
2000
2000
2000
2000
2500 .
2000
2000
2000
2000
2000
50
4.5
75
4.5
83
100
4.8
14
83
75
4.5
83
75
4.5
20
83
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
25
75
2.5
6.3
60
1.1
1.2
40
85
13.3
106
63
25.3
DISK J-"S
TANDEH
60
13.3
83
1.1
1.2
3795
3680
4485
5600
9660
4370
3450
3335
4025
5000
8625
3910
.222
.6
10
1.4
.885
C
C
2
.364
.6
8
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.364
.6
8
1.3
.885
C
C
2
10
IHPLEHENT
10
IHPLEHENT
10
IHPLEHENT
10
IHPLEHENT
10
IMPLEMENT
10
IMPLEHENT
svBBSBawmsaaa oca
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (KR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT 81
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)
DISK - TANDEH
2 ROH
30
2000
DISK - TANDEH
22 FT
100
2000
DISK - TANDEH
6 ROH
90
2000
DRILL
10 FT
35
1000
DRILL
11 FT
40
1000
FERT. SPREADER
20 FT
20
1200
2000
2000
2000
1000
1000
1200
100
4.5
6.0
83
150
4.5
22
83
100
4.5
20
83
50
4
11.
72
50
4
11.
72
80
5
20.0
72
1.1
1.2
1668
10
1438
1.1
1.2
9400
10
8400
1.1
1.2
8625
10
7705
1.1
1.2
5054
10
4600
1.1
1.2
5060
10
4543
1.1
1.2
1
100
1
.364
.6
8
1.3
.885
C
C
2
.364
.6
8
1.3
.885
C
C
2
.364
.6
8
1.3
.885
C
C
2
.777
.6
10
1.4
.885
C
C
2
.777
.6
10
1.4
.885
C
C
2
.934
1
10
1.4
1
C
C
2
Information prasented Is prepared solely as a general guide and is not intended to recognize or predict the costs
and returns from any ono particular farm or ranch operation. These projections wore collected and developed by
staff members of tho Texas Agricultural Extansion Service and approved for publication.
C14.56
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #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
• IHPLEHENT
IHPLEHENT
IHPLEHEIH
T
IHPLEHENT
FERT. SPREADER FIELD CULTIVATOR FIELD CULTIVATOR
8 ROH
29 FT
6 ROH
GRAIN CART
IHPLEHENT
HARROWS HERB. APPLICATOR
20 FT
10
25
35
1200
2000
2000
5000
2500
1200
1200
2000
2000
5000
2500
1200
130
5
50
5
20
80
480
140
5.3
16
70
50
4
72
125
5
29
80
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
5000
8400
5750
1320
10
10
10
4500
7150
5175
.364
.6
8
1.3
.885
C
C
2
5
160
IHPLEHENT
25.3
115
180
80
.934
1
15
1.4
1
C
C
1
IHPLEHENT
.364
.6
10
1.3
.885
C
C
2
IHPLEHENT
IHPLEHENT
8
60
16
20.0
67
2070
1320
1.1
1.2
636
10
575
12
1
.364
.6
10
1.3
.885
D
C
2
.364
.6
10
1.3
.885
C
C
2
.934
.6
10
1.4
.885
C
C
2
IHPLEHENT
IHPLEHENT
1.1
1.1
10
1840
IHPLEHENT
LimtiUU UUQ UlliBLIHUU Q
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
(-MI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( % )
CURRENT HARKET VALUE ($)
L E A S E PAY H E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT #2
DEPRECIATION FACTOR 82
CAPACITY (DEF..CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (81,82)
LEASE CALC. (HOUR,YEAR)
HERB . APPLICATOR
LAND PLANE
HOLDBOARD PLOH
25 FT
HOLDBOARD PLOH
6 FT
PICKER HHEELS
PLANTER
13.5 FT
100
50
80
20
35
1200
2500
2000
2000
2000
1200
1200
2500
2000
2000
2000
1200
50
4
50
4.5
4.7
80
100
4.5
6
80
20
6
10
76
75
4.5
67
100
5.0
12
75
1.1
1.1
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
2050
8206
6325
7935
1955
2760
16
16
10
10
5
25.3
10
10
13.5
60
1840
7600
5750
7130
1783
2530
.934
.6
10
1.4
.885
C
C
2
.168
.6
10
1.4
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.364
.6
8
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.777
.6
10
1.4
.885
C
C
2
Information prasontad is praparad solely as a general guida and is not Intandad to rocognlzo or predict the costs
and raturns from any ono particular farm or ranch oparation. Those projections wero collected and developed by
staff members of the Texas Agricultural Extansion Service and approvad for publication.
C14.57
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT 82
DEPRECIATION FACTOR 82
CAPACITY
(DEF.,CALC.)
FUEL USE
(DEF.,CALC.)
R & H CALC.
(#1,#2)
LEASE CALC.
(HOUR,YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
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
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
IHPLEHENT
IHPLEHENT
IHPLEHENT
PLANTER
18 FT
PLANTER
20 FT
.
IHPLEHENT
PLANTER
8 ROH
PLANTER
PEANUT
IHPLEHENT
PLOH
LEVEE
1IHPLEHENT
ROLLER
20 FT
40
50
75
35
100
35
1200
1200
1200
1200
2500
2000
1200
1200
1200
1200
2500
2000
75
4.5
18
60
50
4.5
20
60
90
4.5
30
4.5
25.3
12.7
60
60
270
4.5
10
82
50
6
20
80
1.1
1.2
575
10
575
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
4600
1.1
1.2
920
10
805
5750
1839
10
3795
10
10
10
4140
5175
3450
1563
.777
.777
.777
.777
.6
10
1.4
.6
10
1.4
.6
10
1.4
.6
10
1.4
.885
.885
.885
.885
C
C
2
C
C
2
C
C
2
364
.6
8
1.3
885
C
C
2
C
C
2
IHPLEHENT
IMPLEHENT
ROLLER
4 ROH
IHPLEHENT
ROPE HICK
IHPLEHENT
SHREDDER
13 FT
IHPLEHENT
SPRAYER
13.5 FT
.364
.6
10
1.3
.885
C
C
2
IHPLEHENT
SPRAYER
20 FT
*-SB%
SPRAYER
25 FT
40
30
30
10
2000
1000
2000
1200
1200
1200
2000
1000
2000
1200
1200
1200
50
6
145
5
13
80
70
4
80
20
8
19
80
65
100
4
20
67
135
4
25
67
1.1
1.2
805
10
690
1.1
1.1
500
10
400
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
5290
2070
2070
2070
10
10
10
10
4715
1955
1955
1955
364
.6
12
1.3
885
C
C
2
.777
.484
.6
8
1.3
.885
.885
C
C
2
C
C
2
777
.6
8
1.4
885
C
C
2
.777
.6
10
1.4
.777
.6
8
1.4
.885
C
C
2
25
13.3
10
13.5
.6
8
1.4
.885
C
C
2
/*•*%
ys%
Information prasontad is praparad solely as a ganoral guide and Is not intanded to recognize or predict the casts
and returns from any ono particular farm or ranch oparation. Thaso projections wore collected and developed by
staff mombers of the Texas Agricultural Extension Service and approved for publication.
C14.58
DESCRIPTION
iflfP^N 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 ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT 82
DEPRECIATION FACTOR #2
CAPACITY (DEF..CALC.)
FUEL USE (DEF..CALC.)
R & H CALC. (81,82)
LEASE CALC. (HOUR,YEAR)
jP^N
DESCRIPTION
IHPLEHENT
IHPLEHENT
SPRAYER
HERB.
30
2000
EQUIPHENT
EQUIPHENT
SHEEP KULCHER CATTLE EQUIPHENT
130
2000
LEVEE BOX T-A
EQUIPHENT
SCALE SQUEEZE CHUTE
6
15
15
2000.
6
15
15
70
4
13
65
150
5.0
24
80
1
1
1
1.1
1.1
1438
10
1265
1.1
1.2
3500
16
3000
19
20
19
970
10
970
1200
.32
6.50
8.00
1
1
1
2000
777
.6
10
1.4
885
C
C
2
EQUIPHENT
5
250
10
250
.364
.6
10
1.3
.885
C
C
2
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
B B S O t t P W O J Q g ' i l l l M a q ' e ' P S 3B a C C B B B g B B B I l B B B
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE ($)
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 #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)
EQUIPHENT
aXB
STOCK SPRAYER
STOCK TRAILER
SUPPL. FEEDER
TACK
VET. EQUIPHENT
7
10
10
10
15
7
10
10
10
15
1
1
1
1
1
400
10
400
3000
150
350
3000
150
500
10
500
5.71
30.00
2
2.25
5.
2.33
1
10
1
1
350
1
Jr**^
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs
and returns from any one particular farm or ranch oparation. These projections were collected and davelopad by
staff mambors of the Texas Agricultural Extension Service and approvad for publication.
C14.59
10
1200
OPERATING INPUT RESOURCES
October 24, 1992
Price
Operating Input
per
Unit
2.4D AMINE
20% PROTEIN
ALLOTMENT LEASE
ATRAZINE
BANVEL
BENLATE
BIDRIN
BRAVO
BROKERAGE
CAPAROL
CLASSIFYING FEE
COUNT/LORS/FURA
COUNTER/LORSBAN
DESICCANT
DIFOLATAN
DROPP
ERADICANE
FERROUS SULFATE
FURADAN 15G
FURADAN 3G
GUTHION 2E
GYPSUM
HAY
HERB
lb.
oz.
pint
cwt.
lb.
bale
.50
INSC
INSC
INOCULANT
INSECTICIDE
INSECTICIDE
INSECTICIDE
LASSO
LORSBAN
MALATHION
MARKETING
MCPA
METHYL PARATHION
METHYLATE
MILOGUARD
MISCELLANEOUS
NITROGEN
ORTHENE 75S
PASTURE IMPROV.
PHOSPHORUS
SOYBEAN
POTASSIUM
PREFAR
PROMOTIONAL FEES
PROPANIL-ORDRAM
PYDRIN
PYRETHROID
RANGE CUBES
ROUNDUP
SALES COMMISSION
SALT & MINERALS
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED, ALFALFA
SEED-FORAGE SORG
SET ASIDE
SET ASIDE
SEVIN
TREFLAN
VET. MEDICINE
ZINC CHELATE
ZINC SULFATE
FERT
WATMELON
COTTON
PIX
13.38
2.95
.
ALFALFA
RICE
HERB
5.77
1.65
1.50
1.70
2.66
6.20
30.50
4. 12
.14
1.58
8.84
2.56
.38
2.00
1.00
1.36
6.00
1 .40
5.72
4. 14
.12
HERB.
ALFALFA
FERT
INSC
FERT
INSECT.
INSC
HERB
RICE
BUFFELGR
CORN
COTTON
FLAX
HAYGRAZE
KLEIN.
OATS
PEANUT
RICE
SORGHUM
SOYBEANS
WATMELON
WHEAT
DRYLAND
COAST
UPLAND
INSECT.
HERB
Measure
lb.
.47
COTTON
INSC
INSC
of
6.50
10.75
3.50
1.79
.46
INSECT.
Unit
9.75
2.37
3.25
17.80
2.96
1.00
. 19
.44
.6
.24
13.00
. 18
5.50
.50
16.00
.75
2.03
.07
10.25
.07
.30
5
.75
.45
.38
.36
10.00
4.84
.60
14.00
.68
.32
4
.1.6
2.5
.30
14.62
19.51
3. 14
6. 14
6.00
1. 13
.63
cwt.
cwt
lb.
oz.
lb.
lb.
qt.
qt.
lb
lb.
lb.
lb.
acre
pint
cwt.
bale
bu.
pint
appl
appl
lb.
pint
oz.
head
pint
qt.
gal.
lb.
acre
lb.
oz.
acre
lb.
pint
lb.
qt.
cwt.
appl
oz.
oz.
lb.
pint
cwt.
lb.
lb.
thou
lb.
lb.
lb
lb.
bu.
lb.
cwt.
lb.
lb.
lb.
lb.
lb.
lb.
ACRE
ACRE
lb.
qt.
head
pint
lb.
Cash
Flow
Row
45
47
55
45
45
45
45
45
55
45
55
45
45
45
45
45
45
45
45
45
45
43
47
43
45
45
45
45
45
45
55
45
45
45
45
55
44
45
55
44
45
44
45
55
45
45
45
47
45
55
47
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
55
55
45
45
48
45
45
Information prasontad is praparad solely as a general guide and Is not intondad to recognize or predict the costs
and returns from any one particular farm or ranch oparation. Thaso proJoctions woro collected and dovelopad by
staff members of the Texas Agricultural Extansion Sarvice and approvad for publication.
C14.60
AUTO OR TRUCK RESOURCES
OCTOBER 24, 1992
^jfPS\
DESCRIPTION
FIRST NAHE
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
(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 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)
AUTO OR TRUCK
PICKUP TRUCK
3/4 TON
84000
GA
84000
15
15000
30
13000
.167
11000
75
600
315
21000
Information prasontad is prepared solely as a general guide and is not intended to recognize or predict the costs
and returns from any ono particular farm or ranch oparation. Those projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C14.61
CUSTOM OPERATION RESOURCES
October 24, 1992
Custom Operation
BAGGINGi & TIES
BRUSH CLEARING
COMBINING
CUST AIR FERT.
CUST AIR HERB.
CUST AIR INSECT.
CUST AIR SEED
CUSTOM BALING
CUSTOM BALING
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HAUL
CUSTOM HAUL
CUSTOM HAUL
CUSTOM HAUL
CUSTOM HAUL
CUSTOM HAUL
CUSTOM HAULING
CUSTOM HAULING
CUSTOM PLANTING
CUSTOM SPRIGGING
DEFOLIANT APPL.
DRYING
DRYING
FERTILIZER APPL.
FUNGICIDE APPL.
GINNING
HAND HARVEST
HARVEST & HAUL
HARVEST & HAUL
HAULING
HAULING & MKTNG.
HERBICIDE APPL.
INSECTICIDE APPL
MOW, RAKE, BALE
PESTICIDE APPL.
PICK & MODULE
SCOUTING
STRIP & MODULE
GRASS
RICE
RICE
RICE
RICE
ALFALFA
HAY
SORGHUM
SOYBEANS
WHEAT
FLAX
HAY
PEANUTS
SORGHUM
SOYBEANS
WATMELON
RICE
WHEAT
PEANUTS
RICE
CORN
SORGHUM
COTTON
COTTON
COTTON
Price
per
Unit
13.00
75
22.75
3.00
3.85
2.50
3.40
25.00
1.3
15.
.50
17.50
. 15
.40
.40
.25
.20
3.5
.30
.25
5.08
36.
3.00
20
.80
2.75
2.75
1.75
62
.70
.65
.20
15
3.00
2.50
.69
3.00
3.00
4.00
2.00
Unit
of
Cash
bale
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
Measure
acre
acre
cwt.
cwt.
cwt.
cwt.
ton
bale
acre
bu.
acre
bu.
bale
cwt.
cwt.
bu.
cwt.
cwt.
bu.
acre
acre
acre
ton
cwt.
acre
acre
cwt.
acre
cwt.
cwt.
cwt
head
acre
appl
bale
acre
cwt.
acre
cwt.
Flow
Row
Information prasontad is praparad solely as a general guide and Is not Intended to recognize or predict tho costs
and returns from any one particular farm or ranch operation. These projections wero collected and developed by
staff mambars of the Taxas Agricultural Extansion Service and approved for publication.
C14.62
LABOR RESOURCES
OCTOBER 24, 1992
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
COST OR VALUE ($/HR)
TOTAL HAGE BENEFITS (X)
LABOR TYPE (A,B)
OTHER LABOR
OTHER LABOR
HAND HOEING
5.00
A
OTHER LABOR
OTHER LABOR
OTHER LABOR
HIRED LABOR LIVESTOCK LABOR OPERATOR LABOR
5.25
A
5.25
A
5.25
OPERATOR LABOR
PICKUP
5.25
B
B
Information prasontad is praparad solely as a goneral guide and is not Intandod to recognize or predict the costs
and raturns from any ono particular farm or ranch oparation. These projections were collected and developed by
staff mambars of tha Toxas Agricultural Extension Sorvico and approved for publication.
C14.63