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 Câ– 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