B-1241(C08)
Projections for Planning Purposes Only
Not to be Used without Updating after October 13, 1993
D AT E S TA G E
OF
PRODUCTION
05/25/96 HARVEST
06/25/96 HARVEST
07/25/96 HARVEST
D AT E
S TA G E
OF
PRODUCTION
08/12/95 PREHARVEST
08/16/95 PREHARVEST
08/16/95 PREHARVEST
08/19/95 PREHARVEST
10/16/95 PREHARVEST
10/16/95 PREHARVEST
11/16/95 PREHARVEST
11/16/95 PREHARVEST
12/16/95 PREHARVEST
01/16/96 PREHARVEST
02/01/96 PREHARVEST
02/01/96 PREHARVEST
02/11/96 PREHARVEST
02/11/96 PREHARVEST
02/11/96 PREHARVEST
02/11/96 PREHARVEST
02/16/96 PREHARVEST
02/21/96 PREHARVEST
02/21/96 PREHARVEST
03/15/96 PREHARVEST
03/15/96 PREHARVEST
04/01/96 PREHARVEST
04/01/96 PREHARVEST
04/10/96 PREHARVEST
04/11/96 PREHARVEST
04/11/96 PREHARVEST
04/20/96 PREHARVEST
04/20/96 PREHARVEST
04/21/96 PREHARVEST
04/21/96 PREHARVEST
04/30/96 PREHARVEST
05/01/96 PREHARVEST
05/01/96 PREHARVEST
05/11/96 PREHARVEST
05/11/96 PREHARVEST
05/15/96 PREHARVEST
05/18/96 PREHARVEST
05/21/96 PREHARVEST
05/21/96 PREHARVEST
05/22/96 PREHARVEST
05/25/96 HARVEST
05/25/96 HARVEST
05/25/96 HARVEST
05/25/96 HARVEST
06/01/96 HARVEST
06/02/96 PREHARVEST
06/02/96 PREHARVEST
06/10/96 PREHARVEST
06/11/96 PREHARVEST
06/11/96 PREHARVEST
06/15/96 PREHARVEST
06/18/96 PREHARVEST
06/25/96 HARVEST
06/25/96 HARVEST
06/25/96 HARVEST
07/01/96 HARVEST
07/02/96 PREHARVEST
07/02/96 PREHARVEST
07/11/96 PREHARVEST
07/11/96 PREHARVEST
07/15/96 PREHARVEST
07/18/96 PREHARVEST
07/25/96 HARVEST
07/25/96 HARVEST
07/25/96 HARVEST
08/05/96 HARVEST
08/10/96
08/10/96
08/10/96
08/10/96
TYPE
OF
PRODUCT NAHE
NUMBER
A
A
TYPE
OF
HEAD
CASH LANDLORD BREAK
NON- SHARE
EVEN
CASH
PROD.
3SB PDOBBBBHBD 1
PEACHES HHOLSALE
HHOLSALE
PEACHES
PEACHES
HHOLSALE
SHREDDING
BORER CONTROL
SPRAYING
IRRIGATION
HERBICIDE
SPRAYING
BACTERIAL SPOT
SPRAYING
DORHANT OIL
LABOR - PRUNING
PICKUP TRUCK
SHED, PACK,STORE
NITROGEN*
PHOSPHORUS**
POTASSIUH
APPLY FERTILIZER
LABOR
HERBICIDE
SPRAYING
PINK BUD
SPRAYING
SHUCK SPLIT
SPRAYING
SHREDDING
PETAL FALL
SPRAYING
DISCING-TANDEH
LABOR
FIRST COVER
SPRAYING
HISCELLANEOUS
SECOND COVER
SPRAYING
THIRD COVER
SPRAYING
LABOR
IRRIGATION
FOURTH COVER
SPRAYING
CROP INSURANCE
CONTAINERS
HARVESTING LABOR
HAULING PEACHES
PICKING BOXES
COOLER
FIFTH COVER
SPRAYING
SHREDDING
SIXTH COVER
SPRAYING
LABOR
IRRIGATION
HARVESTING LABOR
HAULING PEACHES
PICKING BOXES
COOLER
SEVENTH COVER
SPRAYING
PRE-HARVEST
SPRAYING
LABOR
IRRIGATION
HARVESTING LABOR
HAULING PEACHES
PICKING BOXES
COOLER
PEACHES
PEACHES
PEACHES
LAND RENT
.0000
.0000
.0000
50.0000
100.0000
100.0000
C
C
C
.00
.00
.00
Y
Y
Y
N U M B E R lCASH FIXED LANDLORD
OR SHARE
OF
1NON
U N I T S iCASH VARI.
INPUT NAME
INPUT
H
E
H
0
E
H
E
H
E
H
H
N
E
E
E
H
H
E
H
E
H
E
H
H
E
H
H
H
E
M
E
E
M
E
H
H
0
E
H
E
E
H
H
D
D
E
H
H
E
H
H
0
H
H
D
D
E
H
E
H
H
0
H
H
D
D
L
L
L
K
PER
UNITS
PROD.
poaaa
A
HEIGHT
OF
5 FT
4-15
ORCHARD
PEACHES
PEACH
ORCHARD
3-15
ORCHARD
4-15
PEACH
ORCHARD
4-15
AIRBLAST
4-15
AIRBLAST
5 FT
4-15
AIRBLAST
9 FT
4-15
AIRBLAST
PEACH
4-15
AIRBLAST
4-15
AIRBLAST
PEACHES
4-15
AIRBLAST
PEACHES4
PEACH
YEAR4
PEACHES
STORAGE
4-15
AIRBLAST
5 FT
4-15
AIRBLAST
PEACHES
YEAR4
PEACHES
STORAGE
4-15
AIRBLAST
4-15
AIRBLAST
PEACHES
YEAR4
PEACHES
STORAGE
YEAR 3
YEAR 1
YEAR 2
PEACHES
1.0000
1.0000
1.0000
.6000
.8300
1.0000
1.0000
1.0000
1.0000
20.0000
1050.0000
.0500
60.0000
24.0000
24.0000
1.0000
15.0000
.8300
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.2000
16.7000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
20.0000
.2000
1.0000
1.0000
1.0000
500.0000
12.0000
.5000
.2000
.3300
1.0000
1.0000
1.0000
1.0000
1.0000
6.5000
.4000
24.0000
1.0000
.4000
.3400
1.0000
1.0000
1.0000
1.0000
5.0000
.6000
24.0000
1.0000
.4000
.3300
1.0000
1.0000
1.0000
1.0000
C
V
C
V
C
V
C
C
V
V
C
C
C
V
V
V
C
C
V
V
C
V
C
V
C
V
C
C
V
V
C
C
V
V
C
V
C
V
C
V
C
c
c
V
V
V
c
V
c
V
c
V
c
V
c
V
c
V
c
V
c
V
F
F
F
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information prasented is praparad sololy as a ganaral guida and is not intandad to racogniza or predict tho costs
and raturns from any ono particular farm or ranch oparation. Thasa projactions wara collected and dovolopad by
staff mambars of the Taxas Agricultural Extansion Sorvica and approvad far publication.
C8.46
Projections for Planning Purposes Only
Not to be Used without Updating after October 13, 1993,
B-1241(C08)
CORN PRODUCTION AFTER PREVIOUS YEARS WHEAT
C e n t r a l Te x a s D i s t r i c t ( 8 ) - E a s t e r n
1993 Projected Costs and Returns per Acre
GROSS INCOME Description
CORN
DEFICIENCY PMT. CORN*
Quantity
85.000
51.000
Unit
$ / Unit
bu.
bu.
2.4400
0.5500
Total GROSS Income
VARIABLE COST Description
PREHARVEST
FERT. 18-46-0
FERT. 82-0-0
ANHYDROUS RIG
SEED
HERB., PRE-MERGE
CROP INSURANCE
SET ASIDE COST*
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
CUSTOM COMBINING
CUSTOM HAULING
207.40
28.05
Quantity
100.000
125.000
1.000
1.000
1.000
1.000
0. 111
1.717
Unit
$ / Unit
lb.
lb.
acre
acre
acre
ACRE
acre
Acre
Acre
Hour
.096
.084
2.000
20.000
15.000
3.500
19.670
5.501
To t a l
9.63
10.52
2.00
20.00
15.00
3.50
2.18
7.69
4.30
9.44
84.27
1.000
44.800
acre
cwt.
14.000
.200
14.00
8.96
22.96
59.401
Dol .
0.088
5.20
Total VARIABLE COST
112.43
GROSS INCOME minus VARIABLE COST
123.02
FIXED COST Description
SET ASIDE FIXED COST*
Machinery and Equipment
Land
Your
Estimate
235.45
Total HARVEST
Interest - OC Borrowed
To t a l
Unit
acre
Acre
Acre
To t a l
5.81
33.78
30.00
Total FIXED Cost
69.59
Total of ALL Cost
182.02
53.43
NET PROJECTED RETURNS
* Delete these items if not participating in farm program.
^
\
information prasontad is praparad sololy as a ganaral guida and is not intondod to racogniza or pradict tho costs
and raturns from any ono particular farm or ranch oparation. Thasa projactions wara colloctad and dovolopad by
staff mambars of tho Taxas Agricultural Extansion Sorvica and approvad for publication.
C8.47
B-1241(C08)
Projections for Planning Purposes Only
Not to be Used without Updating after October 13, 1993.
D AT E S TA G E
O
F
PRODUCTION
TYPE
OF
NUMBER
PRODUCT NAHE
1HEIGHT
OF
PROD.
PER
1HEAD
UNITS
BBBBHHBB gaaaaooocTSi**'aoBBi
A
A
A
02/16/92 HARVEST
09/01/92 HARVEST
09/15/92 HARVEST
D AT E
S TA G E
OF
PRODUCTION
06/16/91 PREHARVEST
08/16/91 PREHARVEST
09/16/91 PREHARVEST
10/11/91 PREHARVEST
10/16/91 PREHARVEST
02/11/92 PREHARVEST
02/11/92 PREHARVEST
02/26/92 PREHARVEST
02/26/92 PREHARVEST
02/26/92 PREHARVEST
02/26/92 PREHARVEST
03/01/92 PREHARVEST
03/25/92 PREHARVEST
08/14/92 PREHARVEST
08/14/92 PREHARVEST
08/15/92 HARVEST
08/15/92 HARVEST
09/15/92 HARVEST
TYPE
O
F
DEFICIENCY PHT.
CORN
DEFICIENCY PHT.
CORN*
CORN*
INPUT NAME
NUMBER
OF
UNITS
INPUT
H
.0000
.0000
.0000
25.5000
85.0000
25.5000
DISCING-OFFSET
H DISCING-TANDEH 20 FT
H DISCING-TANDEH 20 FT
E FERT. 18-46-0
H DISCING-TANDEH 20 FT
H ANHYDROUS APPL.
E FERT. 82-0-0
H PLANTING
8 ROH
E SEED
CORN
E HERB., PRE-MERGE BICEP2.4
E CROP INSURANCE CORN
H ROLLING
H CULTIVATING
ROLLING
E SET ASIDE COST* VARI
E SET ASIDE FIXED COST*
G CUSTOH COMBINING CORN
G CUSTOM HAULING CORN
K LAND CHARGE
CORN
1.0000
1.0000
1.0000
100.0000
1.0000
1.0000
125.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.1110
.1110
1.0000
44.8000
1.0000
CASH LANDLORD BREAK
NON
SHARE
EVEN
CASH
PROD.
C
C
C
.00
33.00
.00
N
N
N
CASH FIXED LANDLORD
NON
O R !SHARE
CASH VARI.
.00
.00
.00
C
V
33.00
C
V
33.00
C
C
C
V
V
V
C
C
C
C
C
V
F
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
33.00
.00
.00
*
Information prasontad is praparad solely as a general guida and is not intended to recognize or predict the costs
and raturns from any ona particular farm or ranch operation. Thasa projactions were collected and davaloped by
staff mambars of the Taxas Agricultural Extansion Sarvico and approvad far publication.
C8.48
/^-^v
Projections for Planning Purposes Only
Not to be Used without Updating after October 13, 1993
B-124KC08)
SET ASIDE LAND WITHOUT DIVERSION PAYMENT
C e n t r a l Te x a s D i s t r i c t ( 8 )
1993 Projected Costs and Returns per Acre
GROSS INCOME Description
SALES
Quantity Unit $ / Unit
0.000
$
1.0000
Total GROSS Income
VARIABLE COST Description
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Interest - OC Borrowed
To t a l
Your
Estimate
0.00
0.00
Quantity Unit $ / Unit
Acre
Acre
1.355 Hour
26.224 Dol.
Total VARIABLE COST
5.501
0.088
To t a l
6.34
3.58
7.46
2.29
19.67
GROSS INCOME minus VARIABLE COST
-19.67
FIXED COST Description
Unit
Acre
Acre
Machinery and Equipment
Land
To t a l
27.36
25.00
Total FIXED Cost
52.36
Total of ALL Cost
72.03
NET PROJECTED RETURNS
-72.03
Information prasontad is praparad solely as a ganaral guide and is not intandad to racogniza or predict tho costs
and raturns from any ona particular farm or ranch operation. Thasa projactions wara collected and dovolopad by
staff mambars of tha Taxas Agricultural Extansion Sarvico and approvad for publication.
C8.51
B-124KC08)
Projections for Planning Purposes Only
Not to be Used without Updating after October 13, 1993.
DATE
STAGE
OF
PRODUCTION
05/30/93
DATE
STAGE
OF
PRODUCT
OF
NAHE
NUMBER
TYPE
OF
PER
UNITS
HEAD
.0001
SALES
INPUT NAHE
NUMBER
OF
INPUT
H
H
H
K
H
H
HEIGHT
OF
PROD.
A
PRODUCTION
06/14/92
08/14/92
10/31/92
12/30/92
02/28/93
04/30/93
TYPE
UNITS
CHISELING
DISCING-TANDEH
DISCING-TANDEH
LAND CHARGE
DISCING-TANDEH
DISCING-TANDEH
20 FT
20 FT
CROPS
20 FT
20 FT
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
CASH LANDLORD BREAK
NON
SHARE
EVEN
CASH
PROD.
.00(10 C
100.00
N
CASH FIXED LANDLORD
NON- OR
SHARE
CASH VARI.
C
F
.00
.00
.00
.00
.00
.00
/-i^\
■y^^\
Information prasontad is prepared solely as a ganaral guida and Is not intandad to racogniza or pradict tha costs
and raturns from any ana particular farm or ranch oparation. Thasa projections ware collected and devalopad by
staff mambars of tha Taxas Agricultural Extansion Sarvico and approvad for publication.
C8.52
CROP PRODUCTS REPORT
October 13, 1993
Crop Pr4oduct: Name
BEEF PRODUCTION
CORN
CORN SILAGE
COTTON LIN1
COTTONSEED
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
HAY
HAY
HAY
HAY
PASTURE
PASTURE
PASTURE
PASTURE
PEACHES
PEANUTS-QUOTA
PEANUTS-QUOTA
SALES
SORGHUM
WEIGHT GAIN
WHEAT
CORN*
COTTON*
SORGHUM*
WHEAT*
WHEAT**
BERMUDA
KLEINGR.
SORGHUM
SUD-SORG
BERMUDA
KLEINGR.
NATIVE
SUDAN
WHOLSALE
RUNNERS
SPANISH
STOCKERS
Price
per
Unit
.2800
2.4400
21.0000
.5600
85.0000
.5500
.1800
.6300
.7500
.7500
60.0000
60.0000
2.0000
60.0000
10.0000
10.0000
6.0000
10.0000
12.5000
.3240
.3010
1.0000
3.8900
.2800
3.0500
Unit
of
Mes.
Weight
per
Unit
lb.
bu.
ton
lb.
ton
bu.
lb.
cwt.
bu.
bu.
ton
ton
bale
ton
AUM
AUM
AUM
AUM
bu.
lb.
lb.
$
cwt.
lb.
bu.
.0000
60.0000
2000.0000
1.OOOO
2000.0000
60.0000
60.0000
52.0000
60.0000
60.0000
2000.0000
2000.0000
60.0000
2000.0000
.0000
.0000
.0000
.0000
60.0000
1.0000
1.0000
.0000
52.0000
1.0000
60.0000
Cash
Flow
Row
20
20
20
20
21
23
23
23
23
23
20
20
20
20
20
20
20
20
20
20
20
20
20
21
20
Information prasontad is praparad sololy as a general guida and is not intended to recognize or pradict tha costs
and raturns from any ono particular farm or ranch oparation. Thaso projactions woro collected and davalopad by
staff mambars of tho Taxas Agricultural Extansion Sarvico and approvad for publication.
C8.61
TRACTORS, IMPLEMENTS AND EQUIPMENT
OCTOBER 13, 1993
DESCRIPTION
FIRST NAHE
QUALIFYING NAME
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 HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
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 82
CAPACITY (DEF.,CALC.)
FUEL USE (DEF..CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
TRACTOR
TRACTOR
TRACTOR
100 HP
TRACTOR
TRACTOR
125 HP
100
125
12000
12000
TRACTOR
TRACTOR
TRACTOR
TRACTOR
150 HP
TRACTOR
40 HP
TRACTOR
50 HP
150
40
50
12000
12000
12000
TRACTOR
75 HP
75
12000
DI
DI
DI
DI
DI
DI
12000
12000
12000
12000
12000
12000
880
600
500
360
400
555
44900
54300
63500
17300
13750
28800
38
38
38
38
38
38
40400
48900
57200
15600
12500
25900
029
.68
7
1.5
.92
.029
.029
.029
.029
.029
.68
7
1.5
.92
.68
7
1.5
.92
.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
y
DESCRIPTION
FIRST NAHE
QUALIFYING NAME
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR MI)
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 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 #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)
IHPLEHENT
IHPLEHENT
ANHYDROUS RIG
IHPLEHENT
CHISEL
12 FT
IHPLEHENT
COHBINE
PEANUT
IHPLEHENT
CULTIVATOR
ROLLING
IHPLEHENT
DIGGER
PEANUT
DISC-OFFSET
14 FT
104
50
17
2000
2500
2000
65
17
50
2500
2500
2500
2000
2500
2000
2500
2500
2500
40
4.0
20
20
4.1
12
83
100
2.3
6
50
200
3.8
12
75
90
3.0
12
67
200
4.8
14
83
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
2475
21600
1.1
1.2
10
10
3250
10250
8475
2250
20160
2895
9800
7500
.364
.380
.6
10
1.3
.64
6
1.4
.885
C
C
2
C
C
2
222
.6
10
1.4
885
C
C
2
.364
.885
.364
.6
10
1.3
.885
C
C
2
80
8
1.1
1.2
1
100
1
C
C
1
10
10
Information prasontad is praparad sololy as a ganaral guida and is not Intandad to racogniza or pradict the costs
and returns from any ono particular farm or ranch oparation. These projactions wara collected and dovolopad by
staff mambars of tho Taxas Agricultural Extension Sarvico and approvad for publication.
C8.62
10
.6
10
1.3
.885
C
C
2
^
K
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT 82
DEPRECIATION FACTOR #2
CAPACITY (DEF..CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
J8^\
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 /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 HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
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 82
DEPRECIATION FACTOR #2
CAPACITY (DEF.,CALC.)
FUEL USE (DEF..CALC.)
R & H CALC. {(tl,82)
IHPLEHENT
IHPLEHENT
DISC-TANDEH
13 FT
IHPLEHENT
IHPLEHENT
IHPLEHENT
DISC-TANDEH
20 FT
DISC--TANDEH
9 FT
DISC/BEDDER
12 FT
85
30
50
2500
2500
2500
2500
2500
100
4.8
13
83
280
2.5
20
1.1
1.2
6775
IMPLEMENT
DRILL
15 FT
DRILL
16X8
2500
1200
1200
2500
2500
1200
1200
200
4.5
9
83
40
4.5
12
80
100
4.0
15
72
100
4.0
12
72
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
10100
3825
3375
4600
3850
10
10
10
10
10
6000
9300
3515
3040
4140
3500
364
.6
10
1.3
885
C
C
2
.364
.364
.364
.777
.777
.6
10
1.3
.6
10
1.3
.6
10
1.4
.6
10
1.4
.885
.885
.885
.885
46
10
IHPLEHENT
80
10
.6
8
1.3
.885
C
C
2
IMPLEHENT
DRY FERT. RIG
C
C
2
IHPLEHENT
C
C
2
IMPLEMENT
FERT. SPREADER LIQUID FERT . RIG
40
C
C
2
C
C
2
IHPLEHENT
IHPLEHENT
MOLDBOARD PLOH
4 BOTTOH
32
ROLLER
SHREDDER
10.5 FT
30
30
20
30
70
30
2000
1200
2000
2500
2500
2000
2000
1200
2000
2500
2500
2000
40
6.0
50
80
15
1.1
1.2
1
100
1
50
4
20
67
100
6.0
50
80
8
1.1
1.2
1
100
1
120
4.1
5.3
80
50
4.8
4000
25
7.5
20
80
15
1.1
1.2
500
10
450
.777
.364
.364
.6
10
1.4
.6
10
1.3
1
1.1
1.2
1
100
1
4250
10
50
.885
C
C
1
1.1
1.2
C
C
1
.885
C
C
1
C
C
2
80
1.1
1.2
4025
10
3850
.487
.6
10
1.3
.6
10
1.3
.885
.885
C
C
2
C
C
2
LEASE CALC. (HOUR,YEAR)
J^K
Information prosanted Is praparad sololy as a ganaral guida and is not Intandad to racogniza or predict tha costs
and raturns from any ona particular farm or ranch oparation. Those projections were celloctad and dovolopad by
staff members of tho Texas Agricultural Extansion Sorvica and approvad for publication.
C8.63
10.5
DESCRIPTION
IHPLEHENT
IHPLEHENT
IHPLEHENT
IHPLEHENT
IHPLEHENT
IHPLEHENT
/r^%.
FIRST NAME
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT MARKET VALUE
($)
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 #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)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING
(HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY
(X)
C A PA C I T Y
(AC/HR)
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARM HIRED LABOR
(HR)
OFF FARM PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR 81
YEARS OHNED
REPAIR COEFFICIENT 82
DEPRECIATION FACTOR 82
CAPACITY (DEF..CALC.)
FUEL USE (DEF..CALC.)
R & H CALC. (81,82)
LEASE CALC. (HOUR,YEAR)
SHREDDER
5 FT
SPRAYER
SPRAYER
AIRBLAST
SPRAYER
ORCHARD
TRAILER
FLATBED3
TRAILER
FLATBED4
30
30
30
2000
1200
1200
1200
15
300
15
300
2000
1200
1200
1200
300
300
50
3.7
5.0
80
120
4.8
24
53
75
4.8
24
53
75
4.8
5
53
4.4
26.2
100
.52
100
.52
1.1
1.2
830
10
735
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
2750
6600
1500
1000
1000
10
10
2500
6000
10
800
10
850
10
850
1
1
1
1
10
10
15
487
.6
10
1.3
885
C
C
2
.777
.777
.777
.6
10
1.4
.6
10
1.4
.6
10
1.4
.885
.885
.885
C
C
2
C
C
2
C
C
2
IHPLEHENT
IHPLEMENT
VACUUH PLANTER
4 ROH
VACUUM PLANTER
8 ROH
15
IHPLEHENT
EQUIPMENT
HAGON
MANURE
EQUIPMENT
EQUII>HENT
AIR COMPRESSOR
ART LOADER
BOX SCRAPER
8 FT
1200
88
40
1200
2500
5
10
10
1200
1200
2500
5
10
10
30
5.0
12
60
40
5.0
1
1
1
5426
24000
1045
10
10
10
5426
24000
1045
1.1
1.2
1.1
1.2
100
5
8
1
1
1.1
1.2
11290
22450
10
10
3500
10000
19900
3500
777
.6
10
1.4
885
C
C
2
.777
.168
.6
10
1.4
.6
5
1.4
.885
.885
26.6
65
C
C
2
D
C
2
Information prasontad is praparad solely as a ganaral guida and is not intandad to racogniza or pradict tha costs
and raturns from any ona particular farm or ranch oparation. Thasa projactions wara collected and davalopod by
staff mambars of tho Taxas Agricultural Extansion Sorvica and approved for publication.
C8.64
DESCRIPTION
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 HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR 81
YEARS OHNED
REPAIR COEFFICIENT 82
DEPRECIATION FACTOR #2
CAPACITY (DEF..CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (81,82)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
FIRST NAME
QUALIFYING NAME
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR MI)
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
($)
SALVAGE VALUE
(%)
CURRENT MARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT 82
DEPRECIATION FACTOR #2
CAPACITY (DEF..CALC.)
FUEL USE (DEF..CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
EQUIPMENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
: HILK COOLER
COOLER
STORAGE
COH HASHER
DIGGER/HAGON
SILAGE
FEED HILL
FEED SYSTEM
10
10
10
10
10
10
10
10
10
1
30000
EL
30000
1
2000
1
1
1
1
12500
2600
1300
11000
14000
4485
11000
14000
4485
55
70
1
1
10
16
12500
10
2600
1300
62.50
2000
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
FEED TRUCK
FEEI)ER
HECHAI« C
FEEDERS
HOG
FLATBED
20 FT
FLATBED TRUCK
FLUSH TANK
10
10
5
15
10
10
10
10
5
15
10
10
1
1
1
1
1
1
9100
6500
225
3233
11275
10
6500
225
10
3233
11275
400
10
400
32.50
4.50
1
1
10
9100
Information prasontad is praparad sololy as a ganaral guida and is not intandad to racogniza or predict tho costs
and raturns from any ona particular farm or ranch oparation. Thasa projactions wera collected and developed by
staff mambars of tha Taxas Agricultural Extansion Sarvice and approved for publication.
C8.65
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HRORMI)
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 ($)
EQUIPHENT
EQUIPHENT
FRONT END LOADER
GENERATOR 100KH
DIESEL
GENERATOR 45KH
DIESEL
GRAIN TANK
HAY RACKS
HEAD LOCKS
10
20
20
10
10
25
10
20
20
10
10
25
1
1
1
1
1
1
3950
10000
4400
1100
2750
15900
10
10
10000
4400
1100
2750
15900
5.50
5.50
3950
EQUIPHENT
EQUIPHENT
EQUIPHENT
19
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT 82
DEPRECIATION FACTOR 82
CAPACITY (DEF..CALC.)
FUEL USE (DEF..CALC.)
R & M CALC. (81,82)
LEASE CALC. (HOUR,YEAR)
EQUIPHENT
/^-^\
10
10
yVSK
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT 82
DEPRECIATION FACTOR #2
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
EQUIPHENT
EQUIPHENT
EQUIPHENT
HEAD TANK HI PRESSURE HOSE
EQUIPHENT
EQUIPHENT
EQUIPHENT
HANURE SPREADER
MANURE SYSTEH
HILK TANK
3000 GAL
HILKING EQUIP.
10
5
10
10
25
10
10
5
10
10
25
10
1
1
1
1
1
1
1250
10
1250
479
10
479
3660
9400
9000
24900
10
20
9000
24900
3660
9400
19
19
125
1
1
1
Information prasontad is praparad solely as a ganaral guida and is not intondod to rocognizo or predict the cost!
and raturns from any ono particular farm or ranch oparation. These projections were collected and dovolopad by
staff members of tha Taxas Agricultural Extension Servico and approvad for publication.
C8.66
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR 81
YEARS OHNED
REPAIR COEFFICIENT #2
DEPRECIATION FACTOR #2
CAPACITY (DEF..CALC.)
FUEL USE (DEF..CALC.)
R & H CALC. <#1,#2)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT #2
DEPRECIATION FACTOR #2
CAPACITY (DEF..CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (81,82)
LEASE CALC. (HOUR,YEAR)
EQUIPHENT
EQUIPMENT
MILKING STALLS
MINERAL FEEDER
EQUIPMENT
EQUIPMENT
HIXER HAGON
300
EQUIPMENT
HIXER HAGON
EQUIPHENT
PICKING BOXES
PEACHES
PUHP AND HOTOR
720
300
10
10
7
6
10
5
10
10
7
6
10
5
1
1
1
1
1
1
14085
90
13890
27800
1200
90
10
400
10
13890
27800
400
1200
20
14085
10
70
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
PUHP AND HOTOR
720
SPRAYER
STOCK
TRAILER
20 FT
TRAII.ER
FLATiJED
TRAILER
PEANUT
TRAILER
STOCK
5
10
20
10
10
10
5
10
20
10
10
10
1
1
1
1
1
1
12000
10
12000
800
2882
10
2882
1200
10
1200
8800
10
8000
1200
800
3
8.80
J*PS\
Information prasontad is praparad sololy as a ganaral guida and is not intandad to racogniza or pradict tho costs
and raturns from any one particular farm or ranch oparation. Those projections wara collected and dovolopad by
staff members of tha Taxas Agricultural Extansion Sorvica and approved for publication.
C8.67
1200
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REMAINING LIFE (HRORHI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT MARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARM HIRED UBOR
(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 82
DEPRECIATION FACTOR #2
CAPACITY (DEF..CALC.)
FUEL USE (DEF..CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
TRANSFER PUHP
VACUUH PUMP
HATER SYSTEH
HATERERS
HOG
10
3
10
5
10
3
10
5
1
1
1
1
2150
10
2150
2300
3850
20
2300
3850
20
19
.39
1
1
10
y-B»v
Information prasented is prepared sololy as a ganaral guida and is not Intonded to racogniza or pradict tho costs
and returns from any ono particular farm or ranch oparation. Thaso projactions woro collected and dovolopad by
staff mambars of tho Taxas Agricultural Extansion Sorvica and approved for publication.
C8.68
OPERATING INPUT RESOURCES
October 13, 1993
O p e r a t i n g I nput
/jP'-N
BACTERIAL SPOT
BACTERIAL SPOT
BOAR FEED
BORER CONTROL
BORER CONTROL
BORER CONTROL
BORER CONTROL
BREEDING
COASTAL PASTURE
CONTAINERS
COVER CROP
CROP INSURANCE
CROP INSURANCE
CROP INSURANCE
CROP INSURANCE
CROP INSURANCE
CROP INSURANCE
CROP INSURANCE
CROP INSURANCE
CROP INSURANCE
CROP INSURANCE
CROP INSURANCE
CROP INSURANCE
CROP INSURANCE
CROP INSURANCE
CUBES
DEFOLIANT
DORMANT OIL
DORMANT OIL
DORMANT OIL
DORMANT OIL
FEEDER PIGS
FERT. 10-34-0
FERT. 18-46-0
FERT. 32-0-0
FERT. 34-0-0
FERT. 82-0-0
FIFTH COVER
FIFTH COVER
FINISHING RATION
FIRST COVER
FIRST COVER
FOLIAR FUNGICIDE
FOLIAR FUNGICIDE
FOURTH COVER
FOURTH COVER
FUNGICIDE
GRAIN MIX
GRAIN MIX
GRAIN MIX
GRAIN SUPPL.
GRAIN SUPPLEMENT
HAULING
HAY
HAY
HAY
HERB, YELLOW
HERB., PRE-MERGE
HERB., PRE-MERGE
HERBICIDE
HERBICIDE
HERBICIDE
INSECT. GREENBUG
INSECT. GREENBUG
INSECT. PLANTBUG
INSECT. THRIPS
1-2
3-15
2ND
3RD
4-15
DAIRY
PEACH
CORN
COTTON
FPEANDS
FPEANDSK
FPEANIS
FPEANISK
PEACHES3
PEACHES4
SORGHUM
SORGHUME
SPEANUTD
SPEANUTI
WHEAT
WHEATE
1ST
2ND
3RD
4-15
3RD
4-15
3RD
4-15
SKIPROW
3RD
4-15
WHEAT
DRY COW
W/0 S
W/S
STOCKER
GOATS
MILK
DAIRY
STOCKER
COTTON
BICEP2.4
CAPAROL
PEACH
PREMERGE
ARMYWRMS
Price
per
Unit
2.20
3.20
9.70
1.50
3.00
3.00
6.00
6.00
52.00
.42
.13
3.50
7. 10
16.25
17.10
17.40
18.70
12.60
75.00
2.70
4.35
14.55
17.00
4.75
3.45
9.30
1.20
1.80
2.40
3.00
3.60
75.00
.0935
.0963
.066
.0838
.0842
14.2
14.2
9.30
13.9
13.9
10.25
5.00
14.2
14.2
9.00
7.50
7.50
7.50
8.05
8.65
.74
3.00
4.35
3.00
6.65
15.00
6.65
10.0
3.00
4.25
7.00
3.95
2.50
1.00
Unit
of
Measure
appl
appl
cwt.
appl
appl
appl
appl
head
acre
each
lb.
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
cwt.
Pt.
appl
appl
appl
appl
cwt.
lb.
lb.
lb.
lb.
lb.
appl
appl
cwt.
appl
appl
appl
appl
appl
appl
acre
cwt.
cwt.
cwt.
cwt.
cwt.
cwt.
cwt.
cwt.
cwt.
qt.
acre
qt.
acre
lb.
acre
appl
appl
acre
acre
Cash
Flow
Row
45
45
47
45
45
45
45
48
47
55
43
54
54
54
54
54
54
54
54
54
54
54
54
54
54
43
45
45
45
45
45
46
44
44
44
44
44
45
45
47
45
45
45
45
45
45
45
47
47
47
47
47
45
47
47
47
45
45
45
45
45
45
45
45
45
45
J*N
Information prasontad is praparad solely as a ganaral guida and is not intandad to racogniza or pradict tha costs
and raturns from any ono particular farm or ranch operation. Those projactions woro collected and dovolopad by
staff mambars of tha Taxas Agricultural Extansion Service and approvad far publication.
C8.69
Operating Input
================
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
MARKETING
MARKETING
MGMT. RECORDS
MILK REPLACER
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
NITROGEN
NITROGEN*
PASTURE
PEACH TREES
PETAL FALL
PETAL FALL
PHOSPHATE
PHOSPHORUS
PHOSPHORUS*
PHOSPHORUS**
PIG STARTER
PINK BUD
PINK BUD
POTASSIUM
PRE-HARVEST
PRE-HARVEST
PREDATOR CONTROL
PROTEIN SUPPL.
PROTEIN SUPPL.
QUOTA COST
SALES COMMISSION
SALES COMMISSION
SALES COMMISSION
SALES COMMISSION
SALES COMMISSION
SALT
SALT & MINERALS
SALT & MINERALS
SALT & MINERALS
SALT & MINERALS
SECOND COVER
SECOND COVER
========
MIDGE
PEANUT
PEANUTI
SKIPROWD
SKIPROWI
SM. GR.
SORGHUM
WHEAT
CALF
HOGS
CALF
DAIRY
GOATS
HOGS
PEACH
PIGS
SHEEP
NATIVE
3RD
4-15
3RD
4-15
3RD
4-15
SHEEP
PEANUTS
DAIRY
GOATS
PIG
SHEEP
STOCKER
COW-CALF
GOATS
SHEEP
STOCKER
3RD
4-15
Price
Unit
of
per
Unit
Measure
======== =======
5.75
appl
9.30
appl
7.85
appl
4.20
appl
5.23
appl
3.95
appl
5.75
appl
3.75
appl
9.75
head
head
3.50
18.00
head
.65
lb.
7.50
head
20.00
head
10.00
head
1.00
head
20.0
acre
21
head
10
head
.225
lb.
.225
lb.
acre
1.40
tree
2.50
10.2
appl
10.2
appl
.29
lb.
.21
lb.
.21
lb.
.21
lb.
11.60
cwt.
10.2
appl
10.2
appl
.12
lb.
15.2
appl
15.2
appl
.35
head
9.80
cwt.
9.25
cwt.
lb.
.03
7.85
head
6.85
AU
1.75
head
8.65
AU
14.25
head
5.15
cwt.
16.70
cwt.
20.50
cwt.
20.50
cwt.
17.50
cwt.
13.90
appl
13.90
appl
Cash
Flow
Row
====
45
45
45
45
45
45
45
45
55
55
55
47
55
55
55
55
55
55
55
44
44
47
43
45
45
44
44
44
44
47
45
45
44
45
45
55
47
47
55
55
55
55
55
48
47
47
47
47
47
45
45
Information prasontad is praparad solely as a ganaral guida and Is not Intandad to recognize or pradict tho costs
and raturns from any ana particular farm or ranch oparation. Thaso projactions wara collected and davalopad by
staff mambars of tha Taxas Agricultural Extension Service and approved for publication.
C8.70
y
^
y * * K
O p e r a t i n g ]i n p u t
================
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED FORAGE SORG
SEED SORGHUM
SEED WHEAT
SET ASIDE COST*
SET ASIDE COST**
SET ASIDE FIXED
SET ASIDE FIXED
SEVENTH COVER
SEVENTH COVER
SHUCK SPLIT
SHUCK SPLIT
SILAGE
SIXTH COVER
SIXTH COVER
SMALL GRAINS
SMALL GRAINS
SOIL FUNGICIDE
SOIL FUNGICIDE
SOIL INSECTICIDE
SOW FEED
SOW FEED
STOCKER STEERS
STOCKER STEERS
SUPPLEMENT
SUPPLIES
THIRD COVER
THIRD COVER
TOT MIXED RATION
UTILITIES
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
WEED CONTROL
========
CORN
CORN-SIL
COTTON
KLEINGR.
OATS
PEANUT
SORGHUM
SUD-SORG
SUDAN
WHEAT
TREATED
VARI
VARI
COST*
COST**
3RD
4-15
3RD
4-15
3RD
4-15
PASTURE
PASTURE*
SKIPROW
GESTAT.
LACTAT.
425
SHEEP
DAIRY
3RD
4-15
COW-CALF
DAIRY
DRY COW
GOATS
HOGS
PIGS
SHEEP
SOWS
STOCKER
Price
per
Unit
========
20.00
20.00
.65
7.00
.16
.78
.92
.15
.20
. 175
.26
1.05
.175
19.67
19.67
52.36
52.36
14.2
14.2
10.2
10.2
25
14.2
14.2
60.00
42.00
18.50
22.00
6.00
10. 10
10.10
103.00
95.00
9.25
68
14.2
14.2
4.00
74.50
6.00
33.00
6.00
.70
1.15
.80
.70
6.50
5.00
43.75
Unit
of
Measure
=======
acre
acre
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
acre
acre
acre
acre
appl
appl
appl
appl
ton
appl
appl
acre
acre
appl
appl
ACRE
cwt.
cwt.
cwt.
cwt.
cwt.
head
appl
appl
days
head
head
head
head
head
head
head
head
head
head
appl
Cash
Flow
Row
====
43
43
43
43
43
43
43
43
43
43
43
43
43
55
55
55
55
45
45
45
45
47
45
45
47
47
45
45
45
47
47
46
46
47
55
45
45
47
50
48
48
48
48
48
48
48
48
48
45
Information prasontad is propared sololy as a ganaral guide and is not intended to racogniza or predict the costs
and returns from any ona particular farm or ranch oparation. Thasa projactions wara collected and dovolopad by
staff mambars of tho Texas Agricultural Extansion Sorvica and approvad for publication.
C8.71
AUTO OR TRUCK RESOURCES
OCTOBER 13, 1993
DESCRIPTION
FIRST NAHE
QUALIFYING NAME
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 )
POKER UNIT HULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT MARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #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)
AUTO OR TRUCK
AUTO OR TRUCK
AUTO OR 'TRUCK
PICKUP TRUCK
PICKUP TRUCK
3/4 TON
PICKUP TRUCK
2X4
84000
84000
84000
84000
84000
84000
21000
21000
21000
11000
10.0
11000
13000
16.7
11000
15000
10.0
15000
75
600
75
600
75
600
315
315
315
21000
21000
21000
G
A
17
30
G
A
15
30
4X4
G
A
12
30
'^S.
y
Information prosanted is praparad sololy as a ganaral guida and is not intended to recognize or predict tho costs
and returns from any one particular farm or ranch oparation. Thaso projactions wara collected and dovolopad by
staff mambars of the Texas Agricultural Extension Sorvica and approvad for publication.
C8.72
^
\
CUSTOM OPERATION RESOURCES
October 13, 1993
(Custom Operation
Price
per
Unit
ANHYDROUS RIG
CUSTOM BALING
CUSTOM COMBINING
CUSTOM COMBINING
CUSTOM COMBINING
CUSTOM DRILLING
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM PLOWING
CUSTOM STRIPPING
DEFOLIANT & APPL
DESSICANT & APPL
DRY FERT. RIG
DRYING
FERTILIZER APPL.
GINNING
HAUL & STORE
HAULING
HERBICIDE APPL.
INSECTICIDE APPL
LIQUID FERT. RIG
MOW, RAKE, BALE
SCOUTING
SHEARING
SPRIGGING
RENTAL
2.00
CORN
SORGHUM
WHEAT
14.00
12.00
12.00
5.00
6.50
HAY
CORN SIL
SORGHUM
WHEAT
CORN
HAY
SORGHUM
WHEAT
WHEATE
COTTON
RENTAL
PEANUTS
COTTON
HAY
MILK
RENTAL
.65
.40
12.00
.20
.35
.25
.12
.25
8.00
1.50
14.00
6.60
2.25
20.00
2.25
3.25
.35
.74
2.00
8.20
2.75
.65
4.00
1.50
35.00
Unit
of
Measure
acre
bale
acre
acre
acre
acre
ton
cwt.
acre
cwt.
bale
cwt.
bu.
cwt.
acre
cwt
acre
acre
acre
ton
appl
cwt
bale
cwt.
acre
appl
acre
bale
acre
head
acre
Cash
Flow
Row
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
J^N
Information prasented is praparad solely as a ganaral guide and is not intondod to recognize or predict the costs
and raturns from any ono particular farm or ranch operation. Thasa projactions wara colloctod and dovaloped by
staff mambars of tha Texas Agricultural Extansion Sorvica and approvad for publication.
C8.73
LABOR RESOURCES
OCTOBER 13, 1993
DESCRIPTION OTHER LABOR OTHER LABOR OTHER LABOR OTHER LABOR OTHER LABOR OTHER LABOR
FIRST NAME DAIRY LABOR DAIRY LABOR DAIRY LABOR HARVESTING LABOR LABOR LABOR - PRUNING
QUALIFYING
NAHE
300
720
COST
OR
VA L U E
($/HR)
5.60
5.80
7.95
5.50
5.50
5.50
TOTAL HAGE BENEFITS (X)
LABOR
TYPE
(A,B)
B
B
B
A
A
A
DESCRIPTION OTHER LABOR
FIRST NAHE LIVESTOCK LABOR
QUALIFYING NAHE
COST
OR
VA L U E
($/HR)
5.5
TOTAL HAGE BENEFITS (X)
LABOR
TYPE
(A,B)
B
y y ^ K
y ^ % .
Information prasontad is prepared solely as a ganaral guida and is not intandad to racogniza or pradict the costs
and raturns from any ona particular farm or ranch oparation. Thaso projactions wara collected and dovolopad by
staff members of the Texas Agricultural Extansion Sorvica and approved for publication.
C8.74
LIVESTOCK RESOURCES
OCTOBER 13, 1993
DESCRIPTION
LIVESTOCK
FIRST NAHE
QUALIFYING NAHE
REHAINING LIFE
CURRENT HARKET VALUE
SALVAGE VALUE
INSURANCE RATE
ANNUAL LEASE
CALC OPTIONS
BEEF BULL
(YR)
($)
(X)
(X)
($)
(R.L.P)
DESCRIPTION
6
1500.00
40
1
LIVESTOCK
FIRST NAHE
QUALIFYING NAHE
REHAINING LIFE (YR)
CURRENT HARKET VALUE ($)
S A LVA G E VA L U E ( X )
I N S U R A N C E R AT E ( X )
ANNUAL LEASE ($)
CALC OPTIONS (R,L,P)
DESCRIPTION
($)
(X)
(X)
($)
(R,L,P)
BEEF COH
RAISED
8
750.00
100
1
LIVESTOCK
BOAR
700.00
200.00
340.00
6
100
1
LIVESTOCK
1050.00
1050.00
1000
42
1
42
1
P
8
1000.00
33
1
2
RAH
60.00
200.00
18
1
EHE
7
80.00
54
1
4
25
1
50
1
2
125.00
100
1
EHE
50
1
HEIFER
DAIRY
80.00
1000.00
8
38
1
R
YEARLING DOE
GOAT
6
55.00
13
1
Information prasontad Is praparad solely as a gonoral guide and is not intandad to racogniza or predict tha costs
and raturns from any ona particular farm or ranch oparation. Thasa projactions woro collected and dovolopad by
staff mambars of tho Taxas Agricultural Extansion Sorvica and approvad for publication.
C8.75
3
1000.00
YEARLING
LIVESTOCK
SOH
BULL
DAIRY
LIVESTOCK
R
LIVESTOCK
NANNY
GOAT
2
LIVESTOCK
P
LIVESTOCK
5
15
1
1
R
LIVESTOCK
4
LIVESTOCK
DOG
4
LIVESTOCK
BILLY
GOAT
DAIRY COH
RAISED
4
LIVESTOCK
BEEF HEIFER
RAISED
DAIRY COH
PURCHASE
HORSE
(YR)
LIVESTOCK
LIVESTOCK
LIVESTOCK
FIRST NAHE
QUALIFYING NAHE
REHAINING LIFE
CURRENT MARKET VALUE
SALVAGE VALUE
INSURANCE RATE
ANNUAL LEASE
CALC OPTIONS
LIVESTOCK
4
100
1
R
LAND RESOURCES
OCTOBER 13, 1993
LAND
DESCRIPTION
FIRST NAHE
QUALIFYIHG NAHE
HARKET VALUE
PROPERTY TAX
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
LAND
LAND
LAND
LAND
COASTAL PASTURE LAND - CASH RENT LAND - CASH RENT
F O R A G E N AT I V E
LAND CHARGE
CORN
LAND
LAND CHARGE
COTTON
LAND CHARGE
CROPS
35
N
25
N
($/AC)
($/AC)
(X)
(X)
($/AC)
(Y,N)
DESCRIPTION
19.00
N
LAND
6.00
N
15
N
LAND
30
N
LAND
LAND
LAND
LAND
PASTURE RENT
300
PASTURE RENT
DAIRY
PASTUIIE RENT
GOATS
12.50
8.00
IDODBaBCBBDBBM GXT
FIRST NAHE
QUALIFYING NAHE
HARKET VALUE
PROPERTY TAX
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
($/AC)
($/AC)
(X)
(X)
($/AC)
($/AC)
FIRST NAHE
QUALIFYING NAHE
HARKET VALUE
PROPERTY TAX
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
LAND RENT
PEACHES
15
N
25
N
N
LAND
LAND
LAND
PASTURE RENT
HOGS
PASTURE RENT
NATIVE
PASTURE RENT
NATIVE H
PASTURE RENT PASTURE, NATIVE
SHEEP
8.00
6.00
6.00
N
15
N
($/AC)
(Y,N)
N
N
LAND
LAND
/^■ffiSv
LAND
($/AC)
($/AC)
(X)
(X)
($/AC)
(Y,N)
SHALL GRAINS
PASTURE
15
N
Information presented Is prepared solely as a ganaral guide and is not intended to racogniza or pradict the costs
and raturns from any ono particular farm or ranch oparation. Thasa projactions ware collected and dovolopad by
staff mambars of tha Taxas Agricultural Extansion Sorvica and approvad for publication.
C8.76
6
N
N
LAND
(X)
(X)
DESCRIPTION
LAND CHARGE
PEANUTS
50
N
($/AC)
(Y,N)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HARKET VALUE
PROPERTY TAX
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
LAND CHARGE
IRRIG.
SHALL GRAINS
HACH. FC
35
N
PERENNIAL CROP RESOURCES
OCTOBER 13, 1993
DESCRIPTION
FIRST NAME
QUALIFYING NAME
MARKET VALUE
PROPERTY TAX
REMAINING LIFE
SALVAGE VALUE
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
PERENNIAL CROP
($/AC)
($/AC)
(YR)
(X)
PERENNIAL CROP
COASTAL BERMUDA
KLEINGRASS
119 .62
PERENNIAL CROP
PERENNIAL CROP
PERENNIAL CROP
90 .45
PEACHES
YEAR 1
1111 95
PEACHES
YEAR 2
1063.06
PEACHES
YEAR 3
1254.63
15
15
14
13
12
12
12
8
8
8
N
N
N
{%)
(X)
($/AC)
( Y, N )
N
N
r
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 operation. These projections were collected and developed by
s t a f f m e m b e r s o f t h e Te x a s A g r i c u l t u r a l E x t e n s i o n S e r v i c e a n d a p p r o v e d f o r p u b l i c a t i o n .
C8.77
BUILDINGS OR IMPROVEMENTS RESOURCES
OCTOBER 13, 1993
DESCRIPTION
FIRST NAHE
QUALIFYING NAME
FUEL - UTILITY COST ($/YR)
REHAINING LIFE (YR)
CURRENT HARKET VALUE ($)
S A LVA G E VA L U E ( X )
PROPERTY TAXES ($/YR)
ANNUAL LEASE ($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
LEASE CALC. (ANNUAL)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
FUEL - UTILITY COST ($/YR)
REHAINING LIFE (YR)
CURRENT HARKET VALUE ($)
S A LVA G E VA L U E ( X )
PROPERTY TAXES ($/YR)
ANNUAL LEASE ($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
LEASE CALC. (ANNUAL)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
FUEL - UTILITY COST ($/YR)
REHAINING LIFE (YR)
CURRENT HARKET VALUE ($)
S A LVA G E VA L U E ( X )
PROPERTY TAXES ($/YR)
ANNUAL LEASE ($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
LEASE CALC. (ANNUAL)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
FUEL - UTILITY COST ($/YR)
REHAINING LIFE (YR)
CURRENT HARKET VALUE ($)
S A LVA G E VA L U E ( X )
PROPERTY TAXES ($/YR)
ANNUAL LEASE ($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
LEASE CALC. (ANNUAL)
R IHP.
BUILD. O
BUILD. OR IHP.
BUILD. O
R IMP.
BUILD. OR IHP.
BUILD. OR IHP.
BUILD. O
R IHP.
BARN
BARN
HAY
BOAR PEN
CALF HUTCH
CALF HUTCHES
DHHS
300
30
2720
10
20
10400
10
24
3
130
20
500
16
85572
10
9
2
10.40
.72
BUILD. OR IHP.
BUILD. OR IHP.
BUILD. OR IHP.
1.25
BUILD. OR IHP.
BUILD. OR IHP.
BUILD. OR IHP.
DHHS
FARROHING HOUSE
FEED STORAGE
FEEDING AREA
FEEDING FLOOR
FENCE
16
20
400
10
800
6400
20
10
130
3000
8.00
6.4
.13
24
720
132540
10
25
y^BSv
BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IHP.
FENCE
HOG
HOLDING AREA
LOT FENCE
10
360
20
6000
10
64
20
8800
20
18200
.64
.1
22
45
7.20
HILK ROOH HILKING PARLOR PARLOR COMPLEX
BUILD. OR IMP. BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IHP.
PASTURE SHEDS PENS & EQUIPHENT
8
20
15
1500
.25
POND SHED, PACK,STORE
25
475
15
2000
SILO
HORIZON
20
12000
5.70
Information prasontad Is prepared sololy as a ganaral guida and is not Intandad to racogniza or predict the costs
and raturns from any ono particular farm or ranch oparation. Thasa projactions wara collected and dovolopad by
staff mambars of tho Taxas Agricultural Extension Service and approvad for publication.
C8.78
10
76000
10
IRRIGATION EQUIPMENT
OCTOBER 13, 1993
DESCRIPTION
BOHLS
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING
(HP)
FUEL TYPE
FUEL CON. (UNIT/HR OR /HI)
USEFULL LIFE
(HR)
REHAINING LIFE
(HR)
EFFICIENCY
(X)
HIRED LABOR PER SET
(HR)
OHNER LABOR PER SET
(HR)
NUMBER OF SETS
CURRENT LIST PRICE
($)
SALVAGE PERCENT
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR)
R & H ENG. ESTIHATE (X)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
FUEL USE ( DEF..CALC.)
DESCRIPTION
DIST. SYS.
BOHLS
CENTER PIVOT
HAINLINE
DRIP SYSTEH
POHER PLANT
HAINLINE
16000
16000
10
10
8
8
10
10
N
A
N
A
N
A
12.5
2.25
1000
60000
7000
N
A
N
A
N
A
3300
1000
60000
7000
3300
.2
29
10
100
10
7
10
50
5
50
3800
6.0
2
2
2
2
2
PUMP
10
POHER PLANT
ELECTRIC
NATURAL GAS
20
EL
720
720
91
NA
NA
NA
1000
10
1000
55
NG
1.657
20000
20000
25
NA
NA
NA
3500
10
3500
1.5
2
10
115
2
3800
5.5
2
16.5
1500
3800
PUMP
DIST. SYS.
3800
.5
2
GEAR DRIVE
COL.,PIPE,SHAFT DISCHARGE HEAD
CENT PUHP & FILT SUBHERSIBLE PUHP
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING
(HP)
FUEL TYPE
FUEL CON. (UNIT/HR OR /HI)
288
720
USEFULL LIFE
(HR)
288
720
REHAINING LIFE
(HR)
100
70
EFFICIENCY
(X)
N
A
NA
HIRED LABOR PER SET
(HR)
NA
N
A
OHNER LABOR PER SET
(HR)
N
A
N
A
NUMBER OF SETS
500
700
CURRENT LIST PRICE
($)
SALVAGE PERCENT
(X)
700
CURRENT HARKET VALUE
($)
500
LEASE PAYHENT
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARM OHNER LABOR (HR)
ANNUAL USE BASE (HR)
4.0
4.0
R & H ENG. ESTIHATE (X)
2
2
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
FUEL USE ( DEF..CALC.)
HATER SOURCE
COLUHN
DISCHARGE
RIGHT ANGLE
HELL
25000
25000
25000
25000
25000
25000
95.0
15
15
7000
10
7000
1000
10
1000
7500
20
150
20
7
N
A
N
A
N
A
1000
1000
5
15
3800
4
2
75
N
A
N
A
N
A
3800
6
2
N
A
N
A
N
A
5
3800
6.0
2
information prasontad is praparad sololy as a goneral guida and is not intondod to racogniza or pradict tho costs
and raturns from any ona particular farm or ranch oparation. Thaso projections woro collected and dovolopad by
staff mambars of tho Taxas Agricultural Extansion Service and approved for publication.
C8.79
N
A
N
A
N
A
7500
1
12.5
2
3800
.5
2
DESCRIPTION
HATER SOURCE
HELL & RESERVOIR
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING
(HP)
FUEL TYPE
FUEL CON. (UNIT/HR OR /MI)
20
USEFULL LIFE
(HR)
(HR)
20
REHAINING LIFE
EFFICIENCY
(X)
NA
HIRED LABOR PER SET
(HR)
NA
OHNER LABOR PER SET
(HR)
NA
NUMBER OF SETS
4350
CURRENT LIST PRICE
($)
SALVAGE PERCENT
(X)
4350
CURRENT MARKET VALUE
($)
LEASE PAYMENT
($)
ON FARM HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR)
R & H ENG. ESTIHATE (X)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
FUEL USE ( DEF.,CALC.)
/^V
Information prasontad Is praparad sololy as a ganaral guide and is not intended to recognize or pradict tha costs
and raturns from any ono particular farm or ranch oparation. Thasa projections were collected and dovolopad by
staff members of the Texas Agricultural Extansion Sorvica and approvad for publication'.
C8.80
MACHINERY COST
c
OCTOBER
13, 1993
REPORT
IIMTT1 n
a
UNI
F U E L 13PER. &
&
1HANAGE.
LUBE 1LABOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
ANHYDROUS RIG
CHISEL
COMBINE
CULTIVATOR
DIGGER
DISC-OFFSET
DISC-TANDEH
DISC-TANDEH
DISC-TANDEH
DISC/BEDDER
DRILL
DRILL
DRY FERT. RIG
FERT. SPREADER
LIQUID FERT. RIG
HOLDBOARD PLOH
ROLLER
SHREDDER
SHREDDER
SPRAYER
SPRAYER
SPRAYER
TRAILER
TRAILER
VACUUH PLANTER
VACUUM PLANTER
HAGON
AIR COMPRESSOR
ART LOADER
BOX SCRAPER
BULK HILK COOLER
COOLER
COH HASHER
DIGGER/HAGON
FEED HILL
FEED SYSTEH
FEED TRUCK
FEEDER
FEEDERS
FLATBED
FLATBED TRUCK
FLUSH TANK
FRONT END LOADER
GENERATOR 100KH
GENERATOR 45KH
GRAIN TANK
HAY RACKS
HEAD LOCKS
HEAD TANK
HI PRESSURE HOSE
HANURE SPREADER
HANURE SYSTEH
HILK TANK
HILKING EQUIP.
HILKING STALLS
HINERAL FEEDER
HIXER HAGON
HIXER HAGON
PICKING BOXES
PUMP AND HOTOR
PUMP AND MOTOR
SPRAYER
TRAILER
TRAILER
, TRAILER
TRAILER
TRANSFER PUMP
VACUUH PUMP
HATER SYSTEH
HATERERS
100 HP
125 HP
150 HP
40 HP
50 HP
75 HP
$/HR
$/HR
$/HR
$/HR
$/HR
$/HR
$/HR
12 FT
$/HR
PEANUT
$/HR
ROLLING $/HR
PEANUT
$/HR
14 FT
$/HR
13 FT
$/HR
20 FT
$/HR
9 FT
$/HR
12 FT
$/HR
15 FT
$/HR
16X8
$/HR
$/HR
$/HR
$/HR
4 BOTTOM $/HR
$/HR
10.5 FT $/KR
5 FT
$/HR
$/HR
AIRBLAST $/KR
ORCHARD $/HR
FLATBED3 $/HR
FLATBED4 $/HR
4 ROH
$/HR
8 ROH
$/HR
HANURE
$/HR
$/HR
$/HR
8 FT
$/HR
$/HR
STORAGE $/HR
$/HR
SILAGE
$/HR
$/HR
$/HR
$/HR
HECHANIC S/HR
HOG
$/HR
20 FT
$/HR
$/HR
$/HR
$/HR
DIESEL
$/HR
DIESEL
$/HR
$/HR
$/HR
$/HR
$/HR
$/HR
$/HR
$/HR
3000 GAL $/HR
$/HR
$/HR
$/HR
300
$/HR
720
$/HR
PEACHES $/HR
300
$/HR
720
$/HR
STOCK
$/HR
20 FT
$/HR
FLATBED $/HR
PEANUT
$/HR
STOCK
$/HR
$/HR
$/HR
$/HR
HOG
$/HR
4.247
5.308
6.370
1.699
2.123
3.185
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.062
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
~— THniMDi-c CArcnaca ==
3000003
OPER. CUSTOH 1REPAIR
REPAIR
HOURLY
I N P U T O P E R . & H A I N T. & HAINT. LEASE
(JFF FARH LABOR
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
1.221
1.220
1.302
0.301
0.252
0.622
0.000
0.279
3.268
0.730
0.869
1.903
1.236
2.509
0.859
0.468
1.423
1.191
0.000
0.000
0.000
0.819
0.060
0.798
0.165
0.915
1.820
0.414
1.000
1.000
2.158
4.814
0.234
0.000
0.000
0.000
62.500
0.000
0.000
55.000
70.000
9.000
0.000
32.500
4.500
0.000
0.000
0.000
19.000
0.000
0.000
5.500
5.500
0.000
0.000
0.000
19.000
19.000
0.000
125.000
70.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
2.000
8.800
0.000
0.000
0.000
19.000
0.390
bssss riAtU tAr-trl&ta ==
DEPREC.
ANNUAL 'rAXES,
&
LEASE 1LICENSE
INTEREST
& INSUR.
0.000 0.000
6.893
0.000
0.000
12.240
0.000
0.000
17.183
0.000
0.000
6 . 5 11
0.000
0.000
4.705
0.000
0.000
7.006
0.000
0.000
0.002
0.000
0.000
15.445
0.000
0.000
35.261
0.000
0.000
1.984
0.000
0.000
15.004
0.000
0.000
5.138
0.000
0.000
8.221
0.000
0.000
5.098
0.000
0.000
2.415
0.000
0.000
10.427
0.000
0.000
5.679
0.000
0.000
4.805
0.000
0.000
0.002
0.000
0.000
0.002
0.000
0.000
0.001
0.000
0.000
4.588
0.000
0.000
2.469
0.000
0.000
10.610
0.000
0.000
2.014
0.000
0.000
2.860
0.000
0.000
10.983
0.000
0.000
1.388
0.000
0.000
20.781
0.000
0.000
5 . 5 11
0.000
0.000
45.673
0.000
0.000
68.170
0.000
0.000
6.924
0.000
0 . 0 0 0 1445.758
0.000
0.000 4337.400
0.000
0 . 0 0 0 188.858
0.000
0 . 0 0 0 2187.625
0.000
0.000
0.206
0.000
0 . 0 0 0 234.943
0.000
0 . 0 0 0 2092.749
0.000 2663.500
0.000
0.000 853.271
0.000
0.000
0.000 1644.597
0.000 1236.625
0.000
0.000
64.237
0.000
0.000
0.000 491.901
0.000
0.000 2037.673
0.000
0.000
72.290
0.000
0.000 751.487
0.000
0.000 1378.625
0.000
0.000 606.595
0.000
0.000 198.798
0.000
0.000 523.187
0.000
0.000 2055.710
0.000
0 . 0 0 0 225.906
0.000
0 . 0 0 0 127.629
0.000
0 . 0 0 0 696.315
0.000
0 . 0 0 0 1788.350
0.000
0 . 0 0 0 1163.610
0.000
0.000 4262.878
0.000
0.000 2411.351
0.000
17.122
0.000
0.000
0.000 3020.578
0.000 6612.924
0.000
0.000
0.000
76.100
0.000
0.000 319.740
0.000
0.000 3197.399
0.000
0.000 152.200
0.000
0.000 397.320
0.000
0 . 0 0 0 216.870
16.500
0 . 0 0 0 1445.800
0.000
0 . 0 0 0 228.300
0.000
0 . 0 0 0 388.559
0.000
0 . 0 0 0 875.725
0.000
0 . 0 0 0 732.463
0.000
5.710
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
Information presented is praparad sololy as a ganaral guida and is not intandad to racogniza or pradict tho costs
and raturns from any ono particular farm or ranch oparation. Thaso projactions woro col looted and dovolopad by
staff mambars of tha Texas Agricultural Extansion Sarvico and approvad for publication.
C8.81
TOTAL
EXPENSES
0.459
12.820
0.815
19.583
1.144
25.999
0.433
8.943
0.313
7.393
0.467
11.280
0.000
0.003
16.848
1.125
2.016
40.545
0.145
2.859
1.089
16.961
0.375
7.416
0.600
10.057
0.332
7.940
0.176
3.449
0.760
11.654
0.414
7.516
6.346
0.350
0.000
0.003
0.000
0.002
0.000
0.001
0.333
5.740
0.180
2.709
0.770
12.178
0.147
2.326
0.208
3.983
0.800
13.602
1.908
0.107
1.932
23.713
0.324
6.835
3.333
51.164
4.975
77.959
0.350
7.508
5 4 . 2 6 0 1500.018
240.000 4577.400
10.450 199.308
125.000 2375.125
0.013
0.281
13.000 247.943
110.000 2257.749
140.000 2873.500
44.850 907.121
91.000 1735.597
65.000 1334.125
2.250
70.987
32.330 524.231
112.750 2150.423
4.000
76.290
3 9 . 5 0 0 809.987
100.000 1478.625
4 4 . 0 0 0 650.595
11.000 215.298
2 7 . 5 0 0 556.187
159.000 2214.710
12.500 238.406
4 . 7 9 0 132.419
36.600 751.915
94.000 1901.350
90.000 1253.610
249.000 4636.878
140.850 2622.201
0.900
18.022
138.900 3159.478
278.000 6890.924
4.000
80.100
1 2 . 0 0 0 331.740
120.000 3317.399
8 . 0 0 0 160.200
2 8 . 8 2 0 426.140
12.000 230.870
8 0 . 0 0 0 1551.100
12.000 240.300
21.500 410.059
23.000 898.725
38.500 789.963
0.200
6.300
RESOURCE NAHE
FIXED EXPENSES
VARIABLE EXPENSES
UNIT
TOTAL
FUEL OPER. & OPER. CUSTOM REPAIR REPAIR HOURLY DEPREC. ANNUAL TAXES,
& H A N A G E . I N P U T O P E R . & H A I N T. & H A I N T. L E A S E & L E A S E L I C E N S E
LUBE
LABOR
OFF
FARH
LABOR
INTEREST
&
INSUR.
EXPENSE'
PICKUP TRUCK
PICKUP TRUCK
PICKUP TRUCK
2X4
3/4 TON
4X4
$/HI
$/MI
$/HI
0.067
0.076
0.095
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.015
0.015
0.015
0.000
0.000
0.000
0.000
0.000
0.000
0.162
0.153
0.221
0.000
0.000
0.000
0.032
0.032
0.032
0.276
0.276
0.363
TRACTOR
ANHYDROUS RIG
ANHYDROUS RIG
ANHYDROUS APPL.
150 HP
$/AC
$/AC
$/AC
$/AC
0.939
0.000
0.000
0.939
0.936
0.000
0.000
0.936
0.000
0.000
0.000
0.000
0.000
0.000
2.000
2.000
0.185
0.000
0.000
0.185
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
2.436
0.000
0.000
2.436
0.000
0.000
0.000
0.000
0.162
0.000
0.000
0.162
4.657
0.000
2.000
6.657
TRACTOR
FERT. SPREADER
APPLY FERTILIZER
50 HP
$/AC
$/AC
$/AC
0.289
0.000
0.289
1 . 11 7
0.000
1.117
0.000
0.000
0.000
0.000
0.000
0.000
0.043
0.000
0.043
0.000
0.000
0.000
0.000
0.000
0.000
0.797
0.000
0.797
0.000
0.000
0.000
0.053
0.000
0.053
2.298
0.000
2.298
TRACTOR
CHISEL
CHISELING
125 HP
12 FT
$/AC
$/AC
$/AC
0.949
0.000
0.949
1.467
0.000
1.467
0.000
0.000
0.000
0.000
0.000
0.000
0.271
0.056
0.327
0.000
0.000
0.000
0.000
0.000
0.000
2.720
3.120
5.840
0.000
0.000
0.000
0.181
0.227
0.408
5.587
3.404
8.991
TRACTOR
COMBINE
COMBINING
100 HP
PEANUT
PEANUTS
$/AC
$/AC
$/AC
2.840
0.000
2.840
8.681
0.000
8.681
0.000
0.000
0.000
0.000
0.000
0.000
1.607
3.907
5.514
0.000
0.000
0.000
0.000
0.000
0.000
9.067
42.163
51.230
0.000
0.000
0.000
0.604
2.410
3.014
22.798
48.481
71.279
TRACTOR
CULTIVATOR
CULTIVATING
100 HP
ROLLING
ROLLING
$/AC
$/AC
$/AC
1.127
0.000
1.127
1.751
0.000
1.751
0.000
0.000
0.000
0.000
0.000
0.000
0.324
0.176
0.500
0.000
0.000
0.000
0.000
0.000
0.000
1.829
0.479
2.308
0.000
0.000
0.000
0.122
0.035
0.157
5.153
0.689
5.842
TRACTOR
DIGGER
DIGGING
100 HP
PEANUT
PEANUTS
$/AC
$/AC
$/AC
0.812
0.000
0.812
2.483
0.000
2.483
0.000
0.000
0.000
0.000
0.000
0.000
0.460
0.297
0.757
0.000
0.000
0.000
0.000
0.000
0.000
2.593
5.132
7.725
0.000
0.000
0.000
0.173
0.372
0.545
6.521
5.801
12.322
TRACTOR
DISC-TANDEH
SPRAYER
DISC & SPRAY
100 HP
13 FT
$/AC
$/AC
$/AC
$/AC
0.825
0.000
0.000
0.825
1.156
0.000
0.000
1.156
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.214
0.197
0.124
0.534
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
1.208
1.309
0.386
2.904
0.000
0.000
0.000
0.000
0.080
0.096
0.028
0.204
3.483
1.602
0.538
5.623
TRACTOR
DISC-OFFSET
DISCING-OFFSET
150 HP
14 FT
$/AC
$/AC
$/AC
0.769
0.000
0.769
1.074
0.000
1.074
0.000
0.000
0.000
0.000
0.000
0.000
0.212
0.282
0.493
0.000
0.000
0.000
0.000
0.000
0.000
2.796
0.760
3.555
0.000
0.000
0.000
0.186
0.055
0.242
5.036
1.097
6.133
TRACTOR
DISC-TANDEH
DISCING-TANDEH
100 HP
13 FT
13 FT
$/AC
$/AC
$/AC
0.634
0.000
0.634
1.156
0.000
1.156
0.000
0.000
0.000
0.000
0.000
0.000
0.214
0.197
0 . 4 11
0.000
0.000
0.000
0.000
0.000
0.000
1.208
1.309
2.517
0.000
0.000
0.000
0.080
0.096
0.176
3.293
1.602
4.894
TRACTOR
DISC-TANDEH
DISCING-TANDEH
150 HP
20 FT
20 FT
$/AC
$/AC
$/AC
1.348
0.000
1.348
1.497
0.000
1.497
0.000
0.000
0.000
0.000
0.000
0.000
0.295
0.518
0.813
0.000
0.000
0.000
0.000
0.000
0.000
3.898
1.051
4.950
0.000
0.000
0.000
0.260
0.068
0.328
7.298
1.637
8.935
TRACTOR
DISC-TANDEH
DISCING-TANDEH
50 HP
9 FT
9 FT
$/AC
$/AC
$/AC
0.549
0.000
0.549
1.782
0.000
1.782
0.000
0.000
0.000
0.000
0.000
0.000
0.068
0 . 2 11
0.279
0.000
0.000
0.000
0.000
0.000
0.000
1.270
0.593
1.863
0.000
0.000
0.000
0.084
0.043
0.127
3.753
0.846
4.600
TRACTOR
DISC/BEDDER
DISCING/BEDDING
100 HP
12 FT
$/AC
$/AC
$/AC
0.787
0.000
0.787
1.386
0.000
1.386
0.000
0.000
0.000
0.000
0.000
0.000
0.257
0.089
0.346
0.000
0.000
0.000
0.000
0.000
0.000
1.448
1.991
3.439
0.000
0.000
0.000
0.096
0.145
0.242
3.974
2.226
6.200
TRACTOR
DRILL
DRILLING
75 HP
15 FT
15 FT
$/AC
$/AC
$/AC
0.607
0.000
0.607
1.386
0.000
1.386
0.000
0.000
0.000
0.000
0.000
0.000
0.131
0.272
0.402
0.000
0.000
0.000
0.000
0.000
0.000
1.472
1.085
2.556
0.000
0.000
0.000
0.098
0.079
0.177
3.694
1.435
5.129
TRACTOR
DRILL
DRILLING
75 HP
16X8
GRAIN
$/AC
$/AC
$/AC
0.691
0.000
0.691
1.733
0.000
1.733
0.000
0.000
0.000
0.000
0.000
0.000
0.163
0.284
0.448
0.000
0.000
0.000
0.000
0.000
0.000
1.840
1.147
2.987
0.000
0.000
0.000
0.123
0.084
0.206
4.549
1.515
6.064
TRACTOR
DRY FERT. RIG
DRY FERT. RIG
DRY FERT. RIG
100 HP
RENTAL
$/AC
$/AC
$/AC
$/AC
0 . 11 3
0.000
0.000
0 . 11 3
0.249
0.000
0.000
0.249
0.000
0.000
0.000
0.000
0.000
0.000
2.250
2.250
0.046
0.000
0.000
0.046
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.260
0.000
0.000
0.260
0.000
0.000
0.000
0.000
0.017
0.000
0.000
0.017
0.686
0.000
2.250
2.936
TRACTOR
HAGON
HAULING
40 HP
HANURE
HANURE
$/AC
$/AC
$/AC
2.761
0.000
2.761
7.260
0.000
7.260
0.000
0.000
0.000
0.000
0.000
0.000
0.331
0.234
0.565
0.000
0.000
0.000
0.000
0.000
0.000
7.162
6.924
14.085
0.000
0.000
0.000
0.477
0.350
0.827
17.991
7.508
25.498
RENTAL
Information prasontad is prepared solely as a goneral guide and is not intandad to racogniza or predict the costs
and raturns from any ono particular farm or ranch oparation. These projactions wara collected and dovolopad by
staff mambars of the Texas Agricultural Extansion Sarvico and approved for publication.
C8.82
RESOURCE NAHE
*"» VARIABLE EXPENSES —
UNIT =
J ^
FUEL
&
LUBE
OPER. &
HANAGE.
LABOR
O P E R . ICUSTOM
I N P U T IOPER.
REPAIR
& HAINT.
1
OFF FARH
*»== FIXED EXPENSES
REPAIR
HOURLY 1DEPREC.
& HAINT. LEASE
&
LABOR
INTEREST
TOTAL
ANNUAL TAXES,
LEASE LICENSE
& INSUR.
EXPENSES
TRACTOR
HAGON
HAULING HANURE
75 HP
HANURE
$/AC
$/AC
$/AC
3.179
0.000
3.179
7.656
0.000
7.656
0.000
0.000
0.000
0.000
0.000
0.000
0.684
0.234
0.918
0.000
0.000
0.000
0.000
0.000
0.000
7.707
6.924
14.631
0.000
0.000
0.000
0.513
0.350
0.863
19.739
7.508
27.247
TRACTOR
TRAILER
HAULING PEACHES
50 HP $/AC
FLATBED3 $/AC
YEAR3 $/AC
3.170
0.000
3.170
13.961
0.000
13.961
0.000
0.000
0.000
0.000
0.000
0.000
0.533
1.923
2.456
0.000
0.000
0.000
0.000
0.000
0.000
9.953
39.963
49.916
0.000
0.000
0.000
0.661
3.715
4.376
28.278
45.601
73.880
TRACTOR
TRAILER
HAULING PEACHES
50 HP S/AC
FLATBED4 $/AC
YEAR4 $/AC
3.170
0.000
3.170
13.961
0.000
13.961
0.000
0.000
0.000
0.000
0.000
0.000
0.533
1.923
2.456
0.000
0.000
0.000
0.000
0.000
0.000
9.953
10.598
20.551
0.000
0.000
0.000
0.661
0.624
1.285
28.278
13.145
41.423
TRACTOR
100 HP
L I Q U I D F E RT. R I G
L I Q U I D F E RT. R I G RENTAL
L I Q U I D F E RT. R I G
$/AC
$/AC
$/AC
$/AC
0 . 11 3
0.000
0.000
0 . 11 3
0.249
0.000
0.000
0.249
0.000
0.000
0.000
0.000
0.000
0.000
2.750
2.750
0.046
0.000
0.000
0.046
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.260
0.000
0.000
0.260
0.000
0.000
0.000
0.000
0.017
0.000
0.000
0.017
0.686
0.000
2.750
3.436
PICKUP TRUCK
PICKUP TRUCK
3/4 TON
$/HI
$/MI
0.076
0.076
0.183
0.183
0.000
0.000
0.000
0.000
0.015
0.015
0.000
0.000
0.000
0.000
0.154
0.154
0.000
0.000
0.032
0.032
0.460
0.460
PICKUP TRUCK
PICKUP TRUCK
2X4
2X4
$/HI
$/HI
0.067
0.067
0.265
0.265
0.000
0.000
0.000
0.000
0.015
0.015
0.000
0.000
0.000
0.000
0.162
0.162
0.000
0.000
0.032
0.032
0.541
0.541
PICKUP TRUCK
PICKUP TRUCK
4X4
300
$/MI
$/HI
0.095
0.095
0.193
0.193
0.000
0.000
0.000
0.000
0.015
0.015
0.000
0.000
0.000
0.000
0.221
0.221
0.000
0.000
0.032
0.032
0.556
0.556
PICKUP TRUCK
PICKUP TRUCK
4X4
720
$/MI
$/HI
0.095
0.095
0.265
0.265
0.000
0.000
0.000
0.000
0.015
0.015
0.000
0.000
0.000
0.000
0.221
0.221
0.000
0.000
0.032
0.032
0.628
0.628
PICKUP TRUCK
PICKUP TRUCK
3/4 TON
D A I RY
$/HI
$/MI
0.076
0.076
0.187
0.187
0.000
0.000
0.000
0.000
0.015
0.015
0.000
0.000
0.000
0.000
0.154
0.154
0.000
0.000
0.032
0.032
0.463
0.463
TRACTOR
VACUUM PLANTER
SPRAYER
PLANT & SPRAY
75 HP
4 ROH
$/AC
$/AC
$/AC
$/AC
0.769
0.000
0.000
0.769
1.664
0.000
0.000
1.664
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.157
0.494
0.124
0.775
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
1.766
10.466
0.386
12.619
0.000
0.000
0.000
0.000
0 . 11 8
0.764
0.028
0.910
4.473
11.724
0.538
16.736
TRACTOR
VACUUM PLANTER
PLANTING
75 HP
4 ROH
$/AC
$/AC
$/AC
0.453
0.000
0.453
1.664
0.000
1.664
0.000
0.000
0.000
0.000
0.000
0.000
0.157
0.494
0.651
0.000
0.000
0.000
0.000
0.000
0.000
1.766
10.466
12.232
0.000
0.000
0.000
0 . 11 8
0.764
0.881
4.157
11.724
15.881
TRACTOR
VACUUH PUNTER
PLANTING
125 HP
8 ROH
8 ROH
$/AC
$/AC
$/AC
0.585
0.000
0.585
0.693
0.000
0.693
0.000
0.000
0.000
0.000
0.000
0.000
0.128
0.459
0.587
0.000
0.000
0.000
0.000
0.000
0.000
1.285
6.505
7.790
0.000
0.000
0.000
0.086
0.475
0.560
2.776
7.439
10.215
TRACTOR
HOLDBOARD PLOH
PLOHING
100 HP $/AC
4 BOTTOH $/AC
$/AC
2.318
0.000
2.318
3.445
0.000
3.445
0.000
0.000
0.000
0.000
0.000
0.000
0.638
0.389
1.026
0.000
0.000
0.000
0.000
0.000
0.000
3.598
2.177
5.776
0.000
0.000
0.000
0.240
0.158
0.398
10.239
2.724
12.963
TRACTOR
ROLLER
ROLLING
100 HP
$/AC
$/AC
$/AC
0.227
0.000
0.227
0.499
0.000
0.499
0.000
0.000
0.000
0.000
0.000
0.000
0.092
0.004
0.096
0.000
0.000
0.000
0.000
0.000
0.000
0.521
0.170
0.691
0.000
0.000
0.000
0.035
0.012
0.047
1.374
0.186
1.560
TRACTOR
SHREDDER
SHREDDING
100 HP
10.5 FT
$/AC
$/AC
$/AC
0.675
0.000
0.675
1.485
0.000
1.485
0.000
0.000
0.000
0.000
0.000
0.000
0.275
0.163
0.438
0.000
0.000
0.000
0.000
0.000
0.000
1.551
2.171
3.722
0.000
0.000
0.000
0.103
0.158
0.261
4.090
2.492
6.581
TRACTOR
SHREDDER
SHREDDING
50 HP
5 FT
5 FT
$/AC
$/AC
$/AC
0.919
0.000
0.919
4.047
0.000
4.047
0.000
0.000
0.000
0.000
0.000
0.000
0.155
0.092
0.246
0.000
0.000
0.000
0.000
0.000
0.000
2.885
1.123
4.008
0.000
0.000
0.000
0.192
0.082
0.274
8.197
1.296
9.493
TRACTOR
SPRAYER
SPRAYING
40 HP
$/AC
$/AC
$/AC
0.277
0.000
0.277
0.981
0.000
0.981
0.000
0.000
0.000
0.000
0.000
0.000
0.045
0.124
0.168
0.000
0.000
0.000
0.000
0.000
0.000
0.967
0.386
1.354
0.000
0.000
0.000
0.064
0.028
0.092
2.334
0.538
2.872
TRACTOR
SPRAYER
SPRAYING
50 HP $/AC
AIRBLAST $/AC
AIRBLAST $/AC
0.302
0.000
0.302
0.981
0.000
0.981
0.000
0.000
0.000
0.000
0.000
0.000
0.037
0.246
0.283
0.000
0.000
0.000
0.000
0.000
0.000
0.699
1.484
2.183
0.000
0.000
0.000
0.046
0.108
0.154
2.066
1.838
3.904
TRACTOR
SPRAYER
SPRAYING
50 HP
ORCHARD
ORCHARD
$/AC
$/AC
$/AC
1.452
0.000
1.452
4.709
0.000
4.709
0.000
0.000
0.000
0.000
0.000
0.000
0.180
0.268
0.448
0.000
0.000
0.000
0.000
0.000
0.000
3.357
0.900
4.257
0.000
0.000
0.000
0.223
0.069
0.292
9.920
1.237
11.157
Information presented is praparad sololy as a ganaral guida and is not intandad to racogniza or predict tha costs
and raturns from any ono particular farm or ranch operation. Thasa projactions wara collected and dovolopad by
staff mambars of tha Taxas Agricultural Extension Sorvica and approvad for publication.
C8.83
BUDGET PARAMETERS REPORT
October 13, 1993
Parameter
Name
DIESEL
DIESEL BTU
ELECTRICITY
ELECTRICITY BTU
GASOLINE
GASOLINE BTLI
Va l u e
Unit
of
Measure
0.6900 GAL.
135250.0000 BTU
0.0560 KWH
3410.0000 BTU
1.0400 GAL.
124100.0000 BTU
Description
Cost of Bulk Diesel Fuel
Energy of Diesel Fuel
Cost of Electricity
Electricity energy
Cost of Unleaded Gasoline
Energy of Gasoline
HIRED LABOR
5.5000 HOUR
Hired Repair and Maintenance Labor Rate
HIRED LABOR IRR
5.5000 HOUR
Hired Irrigation Operation Labor
INR
1.0000 %
Insurance Rate, % of Market value
IRITB
9.5000 %
I n t e r e s t R a t e , I n t e r m e d i a t e Te r m B o r r o w.
IRITE
6.0000 %
I n t e r e s t R a t e , I n t e r m e d i a t e Te r m E q u i t y
IROCB
8.7500 %
I n t e r e s t R a t e , O p e r a t i n g C a p i t a l B o r r o w.
IROCE
2.5000 %
Interest Rate, Operating Capital Equity
IRPCF
0.0000 %
Interest Rate, Positive Cash Flow
LP GAS
1.0000 GAL.
Cost of LP Gas
LP GAS BTU
92140.0000 BTU
Energy of LP Gas
LUBE MULTI
0.1000 NONE
Lube Multipl1er
NATURAL GAS
3.5000 MCF
Cost of Natural Gas
NATURAL GAS BTU
1000000.0000 BTU
Energy of Nat. Gas per 100ft3 or Therm
OWNER LABOR
5.5000 HOUR
Owner Repair and Maintenance Labor Rate
OWNER LABOR IRR
5.0000 HOUR
Owner Irrigation Operation Labor
PTR
0.0000 %
Personal Property Tax Rate
Information prasontad is praparad sololy as a ganaral guida and is not intandad to racogniza or pradict tho costs
and raturns from any ona particular farm or ranch operation. Thasa projactions wara collected and dovolopad by
staff members of the Taxas Agricultural Extension Sorvica and approved for publication.
C8.84
^ S