B-124KC10)
Projections for Planning Purposes Only
Not to be Used without Updating after October 13, 1993,
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
PRODUCT NAHE
NUMBER
OF
UNITS
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
-HARNING- NO VALID RECEIPTS RECORDS
D AT E
S TA G E
OF
PRODUCTION
09/20/92 PREHARVEST
11/15/92 PREHARVEST
02/15/93 PREHARVEST
03/10/93 PREHARVEST
03/10/93 PREHARVEST
03/10/93 PREHARVEST
03/10/93 PREHARVEST
03/15/93 PREHARVEST
03/15/93 PREHARVEST
05/13/93 PREHARVEST
05/13/93 PREHARVEST
08/15/93
TYPE
INPUT NAHE
NUMBER
OF
OF
INPUT
H
H
H
G
E
E
E
H
E
G
E
K
UNITS
DISK
12
FT
DISK
12
FT
DISK
12
FT
FERTILIZER APPL.
NITROGEN
FERT
PHOSPHORUS FERT
P O TA S S I U H F E RT
DRILL
SEED-FORAGE SORG
FERTILIZER APPL.
NITROGEN
FERT
LAND - CASH RENT
1.0000
1.0000
1.0000
1.0000
45.0000
40.0000
20.0000
1.0000
60.0000
1.0000
45.0000
1.0000
CASH
NON
CASH
FIXED LANDLORD
O
R
SHARE
VARI.
C
C
C
C
V
V
V
V
C
C
C
C
V
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
^ ^ k
Information presented is prepared solely as a ganaral guide and Is not Intandad to recognize or pradict tha costs
and returns from any ono particular farm or ranch oparation. These projections were collected and dovolopad by
staff mambars of tho Taxas Agricultural Extansion Sarvico and approvad for publication.
CIO.18
Projections for Planning Purposes Only
Not to be Used without Updating after October 13, 1993.
B-124KC10)
WHEAT, DRYLAND
S o u t h C e n t r a l Te x a s D i s t r i c t ( 1 0 )
1993 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY PMT. WHEAT
G R A Z I N G S E TA S I D E
WHEAT
Quantity
30.000
0. 176
35.000
Unit
BU.
acre
BU.
$ / Unit
0.7500
157.5400
3.0700
PREHARVEST
FERT. 25-15-0
FERTILIZER APPL.
SEED
INSECTICIDE
NITROGEN
HERBICIDE
FERT/HERB APPL.
INSECTICIDE
FUNGICIDE
SETASIDE COSTS
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
CUSTOM HARVEST
CUSTOM HAUL
Quantity
200.000
1.000
100.000
0.500
150.000
0.500
1.000
0.500
0.333
0.176
1.300
Unit
lbs.
acre
lb.
appl
lb.
acre
acre
appl
acre
acre
Acre
Acre
Hour
$ / Unit
.110
2.750
. 160
4.350
.060
19.880
2.500
4.350
10.190
49.590
6.002
1.000
35.000
acre
bu.
45.820
Dol .
22.00
2.75
16.00
2.17
9.00
9.94
2.50
2.17
3.39
8.72
9.68
2.23
7.81
10.000
.210
10.00
7.35
0.100
4.58
120.31
37.37
GROSS INCOME minus VARIABLE COST
Machinery and Equipment
Land
To t a l
17.35
Total VARIABLE COST
FIXED COST Description
22.50
27.73
107.45
98.38
Total HARVEST
Interest - OC Borrowed
Yo u r
Estimate
157.68
Total GROSS Income
VARIABLE COST Description
To t a l
Unit
Acre
Acre
To t a l
20.55
30.37
Total FIXED Cost
50.92
Total of ALL Cost
171.23
NET PROJECTED RETURNS
-13.55
J^N
Information prasontad Is prepared solely as a ganaral guide and is not intended to recognize or pradict the costs
and returns from any ono particular farm or ranch oparation. Thasa projactions woro collected and developed by
staff members of tho Texas Agricultural Extension Service and approvad for publication.
CIO.19
Projections for Planning Purposes Only
Not to be Used without Updating after October 13, 1993.
DATE
STAGE
OF
PRODUCTION
06/01/93 HARVEST
06/01/93 HARVEST
06/01/93 HARVEST
DATE
08/01/92
08/05/92
08/05/92
09/10/92
10/15/92
10/15/92
10/25/92
11 / 0 1 / 9 2
11 / 0 1 / 9 2
11 / 2 0 / 9 2
01/01/93
01/28/93
01/28/93
01/28/93
03/01/93
03/24/93
03/25/93
05/20/93
05/20/93
05/20/93
STAGE
OF
PRODUCTION
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
TYPE
OF
PRODUCT NAHE
NUMBER
OF
UNITS
PROD.
A H H E AT
A DEFICIENCY PMT. KHEAT
A
GRAZING
S E TA S I D E
TYPE
OF
INPUT
INPUT NAHE
SHRED STALKS
DISK
CHISEL
DISK
FERT. 25-15-0
FERTILIZER APPL.
DISK
DRILL
SEED
INSECTICIDE
PICKUP TRUCK
NITROGEN
HERBICIDE
FERT/HERB APPL.
INSECTICIDE
FUNGICIDE
SETASIDE COSTS
CUSTOH HARVEST
CUSTOH HAUL
SHARE RENT
35.0000
30.0000
.1760
B-124KC10)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
.0000 C
.0000 C
.0000 C
33.33 N
33.33 N
.00 N
NUHBER CASH FIXED LANDLORD
OF
NONOR
SHARE
U N I T S C A S H VA R I .
6 ROH
25 FT
25 FT
25 FT
20 FT
HHEAT
HHEAT
3/4 TON
TOPDRESS
HHEAT
HHEAT
HHEAT
HHEAT
HHEAT
HHEAT
KHEAT
1.0000
.5000
.5000
1.0000
200.0000
1.0000
1.0000
1.0000
100.0000
.5000
9.3300
150.0000
.5000
1.0000
.5000
.3330
.1760
1.0000
35.0000
1.0000
.00
.00
.00
.00
33.33
33.33
.00
.00
.00
33.33
.00
33.33
.00
.00
33.33
33.33
.00
33.33
33.33
.00
Information prasontad is praparad sololy as a goneral guide and Is not Intended to recognise or predict tho costs
and raturns from any ono particular farm or ranch oparation. These projections wara collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
CIO.20
Projections for Planning Purposes Only
Not to be Used without Updating after October 13, 1993,
B-1241(C10)
WINTER PASTURE, DRYLAND
S o u t h C e n t r a l Te x a s D i s t r i c t ( 1 0 )
1993 Projected Costs and Returns per Acre
GROSS INCOME Description
-WARNING- No gross receipts
VARIABLE COST Description
PREHARVEST
NITROGEN
PHOSPHORUS
FERTILIZER APPL.
SEED
INSECTICIDE
INSECTICIDE APPL
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Quantity
=========
Unit
== = =
$ / Unit
==:i = ========
To t a l
===========
Quantity
==========
Unit
=== =
$ / Unit
==:==========
To t a l
===========
lb.
lb.
acre
bu.
appl
appl
Acre
Acre
1.003 Hour
.180
.210
2.750
4.500
4.350
2.500
18.00
6.30
2.75
13.50
3.04
2.50
8.17
1.77
6..02
100.000
30.000
1.000
3.000
0.700
1.000
6.002
Total PREHARVEST
Interest - OC Borrowed
62 .06
44.195 Dol
Total VARIABLE COST
Machinery and Equipment
Land
0.100
4 .42
66.48
GROSS INCOME minus VARIABLE COST
FIXED COST Description
Your
Estimate
-66.48
Unit
Acre
Acre
To t a l
15.58
20.00
Total FIXED Cost
35.58
Total of ALL Cost
102.06
NET PROJECTED RETURNS
-102.06
Information prasanted is prepared solely as a genoral guide and is not Intandad to racogniza or pradict the costs
and raturns from any ona particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approvod for publication.
CIO.21
Projections for Planning Purposes Only
Not to be Used without Updating after October 13, 1993.
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PRODUCT NAHE
NUMBER
OF
UNITS
PROD.
B-1241(C10)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
-HARNING- NO VALID RECEIPTS RECORDS
DATE
06/05/92
06/20/92
08/20/92
08/20/92
08/20/92
08/25/92
09/01/92
09/01/92
10/01/92
10/15/92
10/15/92
05/31/93
STAGE
OF
PRODUCTION
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
TYPE
OF
INPUT
INPUT NAHE
NUMBER CASH FIXED LANDLORD
OF NON- OR SHARE
UNITS CASH VARI.
M CHISEL
M
DISK
25
FT
E NITROGEN FERT
E PHOSPHORUS FERT
G FERTILIZER APPL.
H
DISK
25
FT
H
DRILL
20
FT
E
SEED
O AT S
H APPL INSECTICIDE
E I N S E C T I C I D E PA R A
G INSECTICIDE APPL
K LAND - CASH RENT SKGRAIN
1.0000
1.0000
100.0000
30.0000
1.0000
1.0000
1.0000
3.0000
1.0000
.7000
1.0000
1.0000
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
/y^SK
Information prasontad is prepared solely as a general guida and is not Intandad to recognize or predict the costs
and raturns from any ono particular farm or ranch operation. Thasa projections ware collected and developed by
staff mambars of tho Texas Agricultural Extansion Service and approvod far publication.
CIO.22
CROP PRODUCTS REPORT
October 13, 1993
Crop Pt-oduct Name
CORN
COTTON LINT
COTTONSEED
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
GRAZING
HAY
HAY
LOAN
OATS
SM. GRAINS PAST.
SORGHUM
TARGET PRICE
WHEAT
CORN
COTTON
OATS
SORGHUM
WHEAT
SETASIDE
SORGHUM
COTTON
COTTON
Price
per
Unit
2.4400
.5700
90.0000
.5500
.1800
.2000
.6300
.7500
157.5400
25.OOOO
25.0000
.5700
1.4500
10.0000
3.9200
.7500
3.0700
Unit
of
Mes.
Weight
per
Unit
bu.
lb.
ton
bu.
lb.
bu.
CWT.
BU.
acre
role
role
lb.
bu.
AUM
CWT.
lb.
BU.
56.OOOO
1.OOOO
2000.0000
56.0000
1.0000
32.OOOO
100.0000
60.0000
.0000
1200.0000
1200.0000
1.0000
32.0000
1.0000
100.0000
1.0000
60.0000
Cash
Flow
Row
20
20
20
20
20
20
21
22
21
20
20
20
20
21
21
20
22
Information prasontad is prepared solely as a goneral guide and is not intonded to recognize or predict tho costs
and returns from any one particular farm or ranch oparation. Thasa projactions ware collected and developed by
staff members of tha Taxas Agricultural Extension Sorvica and approvod for publication.
CIO.23
TRACTORS, IMPLEMENTS AND EQUIPMENT
OCTOBER 13, 1993
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 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 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)
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
IHPLEHENT
TRACTOR
100 HP
100
12000
DI
12000
TRACTOR
125 HP
125
12000
DI
12000
TRACTOR
150 HP
150
12000
DI
12000
TRACTOR
40 HP
40
12000
DI
12000
TRACTOR
75 HP
75
12000
DI
12000
AHONIA APPL.
22.5FT
38
1200
350
750
600
350
400
80
5
22.5
72
44900
38
40400
54300
48900
63500
38
57200
17300
38
15600
28800
38
25900
1200
1.1
1.1
62660
10
56400
500
.029
.68
7
1.5
.92
.029
.68
12
1.5
.92
.029
.68
7
1.5
.92
029
.68
7
1.5
.92
.029
.68
7
1.5
.92
C
2
C
1
C
2
C
2
C
2
.934
.6
10
1.4
.885
C
C
2
/*rs%v
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( % )
CURRENT HARKET VALUE ($)
L E A S E PAY H E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT 81
DEPRECIATION FACTOR 81
YEARS OHNED
REPAIR COEFFICIENT 82
DEPRECIATION FACTOR 82
CAPACITY (DEF..CALC.)
FUEL USE (DEF..CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
IHPLEHENT
IHPLEHENT
IHPLEHENT
IHPLEHENT
IHPLEHENT
IHPLEHENT
BEDDER
6 ROH
104
2000
CHISEL
14 FT
75
2000
CHISEL
6 ROH
105
2000
CULTIVATOR
19 FT
115
2000
CULTIVATOR
6 ROH
100
2000
DISK
12 FT
80
2000
2000
2000
2000
2000
2000
2000
80
4.5
19.8
80
6
1.1
1.2
3600
200
4.5
14
80
5
1.1
1.2
4500
200
4.5
19.8
80
6
1.1
1.2
4500
200
8
19
80
100
8
19.8
80
6
1.1
1.2
4500
200
5
12
83
5
1.1
1.2
6000
3600
4500
4500
4500
6000
200
200
200
200
200
80
.364
.6
15
1.3
.885
D
C
1
200
.364
.6
10
1.3
.885
D
C
1
200
.364
.6
10
1.3
.885
D
C
1
100
.364
.6
20
1.3
.885
C
C
2
200
.364
.6
10
1.3
.885
D
C
1
1.1
1.2
5200
10
4680
.364
.6
10
1.3
.885
C
C
2
'"■*<r\
Information presontod is praparad sololy as a goneral guide and is not intended to recognize or predict the costs
and returns from any ona particular farm or ranch operation. These projactions were collected and developed by
staff members of the Texas Agricultural Extansion Service and approvad for publication.
CIO.24
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REMAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(MI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE ($)
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 ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT #2
DEPRECIATION FACTOR 82
CAPACITY (DEF..CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
/H^
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REMAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR 81
YEARS OHNED
REPAIR COEFFICIENT #2
DEPRECIATION FACTOR 82
CAPACITY (DEF.,CALC.)
FUEL USE (DEF..CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
IMPLEHENT
IHPLEHENT
DISK
18 FT
IMPLEMENT
DISK
19 FT
IMPLEHENT
DISK
25 FT
IHPLEHENT
DRILL
13.3 FT
IHPLEHENT
DRILL
20 FT
DRILL
8 FT
80
85
140
46
75
30
2000
2000
2000
1000
1000
1000
2000
2000
2000
1000
1000
1000
200
5
18
83
10
1.1
1.2
200
5
19
83
88
4
8000
200
5
25
83
5
1.1
1.2
88
4
20
72
15
1.1
1.2
88
4
8
72
5
1.1
1.2
10000
10
9000
5500
4000
5500
4000
120
120
8000
1.1
1.2
10000
10000
400
13.3
72
1.1
1.2
5800
10
5220
200
88
88
.364
200
.364
.364
.777
.777
.777
.6
10
1.3
.6
10
1.3
.6
10
1.3
.6
10
1.4
.6
11
1.4
.6
11
1.4
.885
.885
.885
.885
.885
.885
D
C
1
IMPLEMENT
200
C
C
2
IMPLEHENT
DRILL NOTILL
13.3FT
D
C
1
IHPLEHENT
FERT. SPREADER
19 FT
IHPLEHENT
FERT. SPREADER
6 ROH
D
C
1
C
C
2
IHPLEHENT
LISTER/BEDDER
19 FT
D
C
1
IHPLEHENT
NOTILL DRILL
13.3FT
NOTILL PLANTER
19FT
20
21
115
46
46
1000
1200
1200
2000
2000
2000
1000
1200
1200
2000
2000
2000
88
4
80
5
80
5
150
4
72
150
4.5
19
60
50
13.3
19.0
19.8
72
72
72
80
4.5
19
80
1.1
1.1
1.1
1.2
1
100
1
1.1
1.2
1.1
1.2
1.1
1.1
1.1
1.1
4000
4000
12500
12600
10
10
10
4000
3600
11250
11350
12500
10
11250
13.3
150
777
.6
10
1.4
885
C
C
2
80
.934
1
10
1.4
1
C
C
2
.934
.364
1
15
1.4
1
C
C
1
.6
10
1.3
.885
C
C
2
777
.6
10
1.4
885
C
C
2
Information prasontad is praparad sololy as a ganaral guida and is not intandad to racogniza or pradict tho costs
and returns from any ona particular farm or ranch operation. These projections were collected and doveloped by
staff mambars of tha Taxas Agricultural Extension Service and approvad for publication.
CIO.25
.777
.6
8
1.4
.885
C
C
2
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
(MI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT #2
DEPRECIATION FACTOR #2
CAPACITY (DEF.,CALC.)
FUEL USE (DEF..CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REMAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (%)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE ($)
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)
IHPLEHENT
IHPLEHENT
PLANTER
19 FT
IHPLEHENT
PLANTER
6 ROH
IHPLEHENT
IHPLEHENT
ROLLER
19 FT
ROLLER
6 ROH
IHPLEHENT
SHREDDER
4 ROH
SHREDDER
6 ROH
46
50
30
30
40
60
1200
1200
2000
2000
2000
2000
1200
1200
2000
2000
2000
2000
100
4.5
19
60
120
4.5
50
6
19
80
100
6
200
5
19.8
13.3
80
10
1.1
1.2
200
5
20.
80
10
1.1
1.2
19.8
1.1
1.2
60
7
1.1
1.2
1.1
1.2
80
12
1.1
1.2
6300
4500
1250
1500
4500
8500
4500
1125
1500
4500
8500
100
125
125
100
.364
.6
20
1.3
.885
D
C
1
200
.484
.6
10
1.3
.885
D
C
1
200
.484
.6
10
1.3
.885
D
C
1
10
10
5670
250
.777
.6
10
1.4
.885
C
C
2
[KENT
120
.777
.6
10
1.4
.885
D
C
1
IHPLEHENT
SPRAYER
19 FT
.364
.6
10
1.3
.885
C
C
2
IHPLEHENT
SPRAYER
25 FT
IHPLEHENT
IHPLEHENT
SPRAYER
6 ROH
SPRAYER 3-PT
28FT
EQUIPHENT
SPRAYER TR-HT
19FT
BALE HOVER
ROUND
30
30
25
30
30
1200
1200
1200
2000
1200
10
1200
1200
1200
2000
1200
10
150
4
19
67
120
4
25
65
80
4
150
5
28
65
160
5
19
65
1
1.1
1.2
1.1
1.2
1.2
1.1
1.1
1.1
1.1
2800
2700
1500
1200
1000
10
10
10
10
2520
2430
1080
9006
19.8
67
7
1.1
1500
300
.777
.6
8
1.4
.885
C
C
2
.777
.6
8
1.4
.885
C
C
2
80
.777
.6
15
1.4
.885
D
C
1
500
10
.777
.6
10
1.4
.885
C
C
2
.777
.6
6
1.4
.885
C
C
2
Information presented is praparad sololy as a ganaral guida and is not intonded to racogniza or pradict tho costs
and raturns from any one particular farm or ranch oparation. Thaso projactions woro collected and dovolopad by
staff members of the Texas Agricultural Extansion Sarvico and approvad for publication.
CIO.26
500
1
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 HULTIPLIER
LABOR MULTIPLIER
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 ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT #2
DEPRECIATION FACTOR 82
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & M CALC. (81,82)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARM OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT 82
DEPRECIATION FACTOR #2
CAPACITY (DEF..CALC.)
FUEL USE (DEF..CALC.)
R & H CALC. (81,82)
LEASE CALC. (HOUR,YEAR)
EQUIPHENT
EQUIPMENT
EQUIPMENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
BULK HILK COOLER
EQUIPMENT
FEED HILL
FEEDING FLOOR
GRINDER/MIXER
HAY RACKS
10
10
30
20
10
10
10
10
30
20
10
10
1
1
1
1
1
1
12500
16
12500
15364
10
15364
7000
6000
4500
2750
7000
6000
4500
2750
62.5
154
26
1
100
300
225
5.5
1
1
1
1
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
HAY RINGS
7
HOG FEEDERS
HOG HATERER
4
6
5
10
10
10
4
6
5
10
10
10
1
1
1
1
1
1
455
600
60
9400
6500
455
600
60
9400
6500
24900
20
24900
10
60
18.8
3.25
124.5
1
1
1
1
1
HANURE SYSTEM MECHANICAL FEEDR
Information prasontad is praparad sololy as a ganaral guide and is not intended to reeognlzo or pradict tha costs
and raturns from any ona particular farm or ranch oparation. These projections woro colloctod and dovolopad by
staff mambars of tha Taxas Agricultural Extansion Service and approvad far publication.
CIO.27
HILKERS
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT MARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
($)
ON FARM OHNER LABOR
(HR)
ANNUAL USE BASE (HR ORHI)
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)
DESCRIPTION
EQUIPHENT
EQUIPMENT
EQUIPMENT EQUIPMENT
MILKING STALLS MINERAL FEEDER
EQUIPMENT
EQUIPMENT
SELF FEEDER STOCK TRAILER
TRAILER
GOOSENCK
10
10
10
10
10
10
10
10
10
10
1
1
1
1
1
14085
84
300
8500
5000
25
14085
84
300
8500
5000
25
70.42
84
.5
1
7.5
2
1
100.
100.
1.00
.1
1
20
1
1
1
/**"■%.
EQUIPHENT
EQUIPHENT
EQUIPHENT
EQUIPHENT
HATER SYSTEH
HATER SYSTEH
300 FT
HATER SYSTEH
DAIRY
HATER HELL
20
20
10
25
20
20
10
25
1
1
1
1
4500
3600
3850
4500
3600
3850
3100
5
3100
180
180
19.25
1
1
1
OOOOQDPDDS
FIRST NAME
QUALIFYING NAHE
KORSEPOHER 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 (%)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR HULTIPLIER
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 82
DEPRECIATION FACTOR 82
CAPACITY (DEF.,CALC.)
FUEL USE (DEF..CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
H AT E R P I P E |
100.
1
1
Information prasontad is prepared sololy as a ganaral guide and is not intended to racogniza or pradict tho costs
and raturns from any one particular farm or ranch operation. These projections woro collected and developed by
staff mambars of tho Taxas Agricultural Extansion Service and approvad for publication.
CIO.28
OPERATING INPUT RESOURCES
October 13, 1993
Operating 1i n p u t
2-4-D
ADMINISTRATIVE
ADVERTISING
ARSENIC ACID
ASSESSMENT
ATRAZINE
BIDRIN
BLADEX
BOAR FEED
BREEDING
BUY COMMISSION
CALF STARTER
CAP. RETENTION
CAPAROL
CHECKOFF
CLEANING
COASTAL PASTURE
CONCENTRATES
CREEP FEED
CYGON
DEATH LOSS (2%)
DEFOLIANT
DESICCANT
DESICCANT
DESICCANT CHEM.
DIMETHIOATE
DIPEL
DUAL
ELECTRICITY
ETHYL PARATHION
FEEDER PIG
FERT. 25-15-0
FUNDAL
FUNGICIDE
FURADAN
GALECRON
GEN FM OVERHEAD
GIN, BAG, TIES
GIN, BAG, TIES
GRAIN MIX
GUTHION
HAY
HAY
HAY
HEIFER FEED
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HOG FEED
IMIDAN
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSURANCE PREM.
INSURANCE PREM.
LARVIN
LASSO
LP GAS
MARKETING
METHYL PARATHION
MGMT. RECORDS
MILK REPLACER
MILOCEP
MILOGUARD
HERB.
CHARGES
MILK
MILK
HERB
INSECT.
HERB.
DAIRY
STOCKER
DAIRY
MILK
HERB
POULTRY
BV
INSECT.
HERB
INSECT.
INSECT.
WHEAT
INSC
COTTON
COTTONBV
INSECT.
DAIRY
STOCKER
DAIRY
CORN
PASTURE
PASTURE2
WHEAT
INSECT.
COTTON
PARA
WHEAT
CONBROIL
POULTRY
INSECT.
HERB
CALF
INSECT.
DAIRY
HERB
HERB.
Price
per
Unit
2.25
.02
.15
10.50
.25
2.63
9.98
2.75
.08
35
4.00
.153
.15
7.35
1.00
250
49.91
9.20
8.50
.22
70.00
4.22
1.53
4.16
47.50
2.06
9.00
5.71
.06
2.05
.49
.11
18.75
10.19
1.68
1.67
1.00
2.65
.09
.0365
4.73
25.00
33.86
1.50
.0365
2.63
5.44
4.81
19.88
.08
2.55
21.52
4.35
4.35
.47
1.0
6.00
4.88
.78
.035
5.38
15.5
.62
21.05
2.50
Unit
of
Measure
qt.
cwt.
cwt.
gal.
cwt.
qt.
lb.
pint
lb.
head
cwt.
lb.
cwt.
lb.
head
each
acre
cwt.
cwt.
oz.
cwt.
acre
pint
pint
lb.
pint
lb.
pint
kwh.
lb.
lb.
lbs.
lb.
acre
lb.
appl
$
cwt.
lb.
lb.
pint
roll
roll
bale
lb.
qt.
pint
qt.
acre
lb.
lb.
acre
appl
appl
hund
$
gal
qt.
gal.
dol.
lb.
head
lb.
gal.
qt.
Cash
Flow
Row
45
55
55
45
55
45
45
45
47
48
55
47
55
45
55
42
52
47
47
45
46
45
45
45
45
45
45
45
50
45
46
44
45
45
45
45
55
55
55
47
45
47
47
47
47
45
45
45
45
47
45
45
45
45
54
54
45
45
50
55
45
55
47
45
45
Information prasontad is praparad sololy as a ganaral guida and is not intandad to racogniza or pradict tha costs
and returns from any ono particular farm or ranch operation. These projactions woro collected and developed by
staff members of the Texas Agricultural Extension Sorvica and approved far publication.
CIO.29
Operating Input
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MSMA
NITROGEN
NITROGEN
NITROGEN (ANHY)
NITROGEN-LIQUID
PARAQUAT
PASTURE
PASTURE, NATIVE
PEPTOIL
PHOSPHORUS
PIG STARTER
POTASSIUM
PROT. SUPPLEMENT
PYDRIN SORGHUM
PYRETHROID
RANGE CUBES
RHONOX
ROUNDUP
SALES COMMISSION
SALES COMMISSION
SALES COMMISSION
SALES COMMISSION
SALT AND MINERAL
SALT AND MINERAL
SALT AND MINERAL
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED-FORAGE SORG
SETASIDE COSTS
SEVIN
SM. GRAINS PAST.
SOW FEED
SOW FEED
STOCKER CALVES
STOP CHARGE
SUPPL. FEED
SUPPLIES
SUPPLIES
SUPPLIES
SUPPLIES
SUPPLIES
SUPPLIES
TEMIK
TREFLAN
UTILITIES
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
WATER
CALF
DAIRY
FEEDER
GOATS
HOGS
HERB.
FERT
TOPDRESS
FERT
FERT
HERB
DAIRY
HERB
FERT
FERT
INSECT.
INSECT.
HERB.
HERB
DAIRY
FEEDER
HOGS
STOCKER
GOATS
STOCKER
CORN
COTTON
KLEIN.
OATS
RYEGRASS
SORGHUM
WHEAT
WHEATGRZ
WHEAT
INSECT.
DRY
WET
DAIRY
BROILERS
CONBROIL
CONPULL.
DAIRY
EGGS
PULLETS
INSC
HERB
DAIRY
DAIRY
GOATS
HOGS
PIGS
SOWS
STOCKER
POULTRY
Price
per
Unit
8.00
15.0
20
1.00
.5
2. 13
.18
.06
.11
.26
48.70
48.75
5
7.20
.21
.11
.15
10.0
2.88
2.88
. 11
2.30
100.0
8.50
1.00
2.00
.035
26.00
.30
.21
.85
.36
5.50
4.50
.25
.80
.16
.13
.17
49.59
1.95
102.06
.08
.08
103.00
7.50
.095
600
.56
100
34.75
500
1050.
2.42
7.20
50.0
7.50
22.5
2.25
1.0
1.00
12.05
4.53
1.00
Unit
of
Measure
head
$
head
head
head
pint
lb.
lb.
lb.
lb.
gal.
acre
acre
gal .
lb.
lb.
lb.
cwt.
acre
oz.
lb.
pint
gal .
head
head
head
dol.
cwt.
lb.
lb.
thou
lb.
lb.
bu.
lb.
lb.
lb.
lb.
lb.
acre
lb.
acre
lb.
lb.
cwt.
stop
lb.
$
hund
$
head
$
$
lb.
qt.
head
head
head
head
head
head
head
head
$
Cash
Flow
Row
55
55
55
55
55
45
44
44
44
44
45
52
52
45
44
47
44
47
45
45
47
45
45
55
55
55
55
47
47
47
43
43
43
43
43
43
43
43
43
55
45
47
47
47
46
55
47
55
55
55
55
55
55
45
45
50
48
48
48
48
48
48
48
50
Information presented is praparad sololy as a goneral guida and is not intandad to racognize or pradict the costs
and raturns from any one particular farm or ranch oparation. These projections woro collected and developed by
staff mambars of the Texas Agricultural Extansion Sorvica and approvod for publication.
CIO.30
AUTO OR TRUCK RESOURCES
OCTOBER 13, 1993
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 /MI)
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 ($)
S A LVA G E VA L U E ( % )
CURRENT HARKET VALUE ($)
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 #2
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (81,82)
LEASE CALC. (HOUR,YEAR)
AUTO OR TRUCK
PICKUP TRUCK
3/4 TON
84000
GA
84000
15
14000
30
14000
14000
75
600
500
14000
Information prasontad is prepared solely as a ganaral guida and is not intandad to racogniza or predict the costs
and raturns from any one particular farm or ranch operation. Thasa projactions woro collected and developed by
staff members of the Texas Agricultural Extension Sorvica and approvad for publication.
CIO.31
CUSTOM OPERATION RESOURCES
October 13, 1993
/^t^.
Custom Operation
CUST BALING/HAUL
CUSTOM BALING
CUSTOM DISK
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HAUL
CUSTOM HAUL
CUSTOM HAUL
CUSTOM HAUL
CUSTOM HAUL
CUSTOM SPRIGGING
DESICC. CUS.APPL
FERT/HERB APPL.
FERTILIZER APPL.
FERTILIZER APPL.
GRADING
HARVEST AND HAUL
HAULING
HERBICIDE APPL.
INSECTICIDE APPL
INSECTICIDE APPL
PICK & HAUL
PICK & HAUL
COAST
HAY
CORN
OATS
SORGHUM
WHEAT
CORN
HAY
OATS
SORGHUM
WHEAT
WHEAT
COTTON
SORGHUM
MILK
SORGHUM
COTTON
COTTONBV
Price
per
Unit
18.00
13.00
10.00
12.50
12.00
.45
10.00
.20
5.00
.10
.20
.21
37.50
2.00
2.50
2.75
2.50
1.85
.60
.58
2.75
2.50
2.75
.06
.10
Unit
of
Measure
Cash
Flow
Row
bale
roll
acre
acre
acre
cwt.
acre
bu.
roll
bu.
cwt.
bu.
acre
acre
acre
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
49
42
42
42
42
42
acre
acre
bale
cwt.
cwt.
acre
appl
appl
lb.
lb.
Information prasontad is praparad sololy as a general guida and is not intandad to racogniza or pradict tha costs
and raturns from any ona particular farm or ranch oparation. Thaso projactions woro collected and dovolopad by
staff mambars of tha Taxas Agricultural Extension Sarvico and approvod for publication.
CIO.32
LABOR RESOURCES
OCTOBER 13, 1993
J
^
\
DESCRIPTION OTHER LABOR OTHER LABOR OTHER LABOR OTHER LABOR OTHER LABOR
FIRST NAHE HAND HOEING HIRED LABOR LIVESTOCK UBOR OPERATOR LABOR OPERATOR LABOR
QUALIFYING
NAHE
PICKUP
COST
OR
VA L U E
($/HR)
3.35
6.00
6.00
6.00
6.00
TOTAL HAGE BENEFITS (X)
LABOR
TYPE
(A,B)
A
A
A
B
B
Information prasented Is praparad solely as a ganaral guida and is not intonded to racogniza or pradict the costs
and returns from any ana particular farm or ranch operation. Thasa projections wore collected and dovolopad by
staff mambars of tho Taxas Agricultural Extansion Sarvico and approvad for publication.
CIO.33
LIVESTOCK RESOURCES
OCTOBER 13, 1993
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
REHAINING LIFE
(YR)
CURRENT HARKET VALUE
($)
SALVAGE VALUE
(X)
INSURANCE RATE
(X)
ANNUAL LEASE
($)
CALC OPTIONS
(R,L,P)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
REMAINING LIFE
(YR)
CURRENT MARKET VALUE
($)
SALVAGE VALUE
(X)
INSURANCE RATE
(X)
ANNUAL LEASE
($)
CALC OPTIONS
(R,L,P)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
REHAINING LIFE
(YR)
CURRENT HARKET VALUE
($)
SALVAGE VALUE
(X)
INSURANCE RATE
(X)
ANNUAL LEASE
($)
CALC OPTIONS
(R,L,P)
/-^S*\
LIVESTOCK
LIVESTOCK
BEEF BULL
15
1500
40
1.
LIVESTOCK
LIVESTOCK
BEEF COH
RAISED
8
750
100
1.
LIVESTOCK
DAIRY COH
RAISED
4
1050
100
1
LIVESTOCK
SOH
PURCHASE
3
125
85
1
BEEF HEIFER
RAISED
6
700
100
1
LIVESTOCK
GILT
PURCHASE
2
125.00
.61
1
LIVESTOCK
LIVESTOCK
BILLY
5
750
20
LIVESTOCK
HORSE
NANNY
15
800
5
50
20
BOAR
PURCHASE
2
340
.5
1
DAIRY BULL
5
1000
.6
1
LIVESTOCK
LIVESTOCK
REPL. HEIFER
CALF
75
.00
100
1
REPL. HEIFER
YEARLING
6
700
100
1
LIVESTOCK
SOH
RAISED
4
125
85
1
Information prasontad is praparad solely as a ganaral guida and is not intended to racogniza or pradict tha costs
and raturns from any ono particular farm or ranch operation. These projections woro collected and developed by
staff members of tho Taxas Agricultural Extansion Sorvica and approved for publication.
CIO.34
LIVESTOCK
LAND RESOURCES
OCTOBER 13, 1993
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HARKET VALUE
PROPERTY TAX
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
LAND
COASTAL PASTURE
FIRST NAME
QUALIFYING NAME
MARKET VALUE
PROPERTY TAX
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
LAND
LAND
LAND LAND - CASH RENT LAND - CASH RENT LAND - CASH RENT
LAND
GOATS
C O T TO N PA S T U R E
6
30.39
N
($/AC)
($/AC)
(X)
(X)
($/AC)
(Y,N)
2.50
N
LAND
LAND RENT
POULTRY
9375
12.
.0
N
20
N
LAND
LAND
PASTURE, NATIVE
4.00
N
60
N
15
N
N
LAND
LAND - CASH RENT
SHGRAIN
($/AC)
($/AC)
(X)
(X)
($/AC)
(Y,N)
CROPLAND
BLAKLAND
LAND
1.00
LAND
DESCRIPTION
Jfp\
LAND
650
($/AC)
($/AC)
(X)
(X)
($/AC)
(Y,N)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HARKET VALUE
PROPERTY TAX
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
LAND
LAND
LAND
SHARE RENT
CORN
180.43
SHARE RENT
COTTON
257.88
SHARE RENT
SORGHUH
124.64
33.33
25.00
33.33
N
N
LAND
SHAR E RENT SH. GRAINS PAST.
KHEAT
91.12
33.33
N
20.0
N
Information prasontad is praparad sololy as a ganaral guida and is not intondod to racogniza or pradict tha costs
and raturns from any ono particular farm or ranch oparation. Thaso projections were collected and dovolopad by
staff mambars of tho Taxas Agricultural Extansion Sarvico and approvad for publication.
CIO.35
10
N
N
PERENNIAL CROP RESOURCES
OCTOBER 13, 1993
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HARKET VALUE ($/AC)
PROPERTY TAX ($/AC)
REHAINING LIFE (YR)
SALVAGE VALUE (%)
APPRECIATION RATE (X)
INTEREST RATE (%)
ANNUAL LEASE ($/AC)
APP. CALCUATIONS (Y,N)
PERENNIAL CROP PERENNIAL CROP
COASTALBERMUDA
123.44
KLEINGRASS
ESTABL.
76.91
20
10
10
Information presented is prepared solely as a general guida and is not intandad to rocognize or predict the costs
and returns from any ona particular farm or ranch operation. Those projactions wara collected and dovolopad by
staff members of the Taxas Agricultural Extansion Sorvica and approvad for publication.
CIO.36