Projections for Planning Purposes Only
Not to be Used without Updating after October 13, 1993.
J
^
COASTAL BERMUDA PASTURE, DRYLAND-CLAYPAN/BLACKLAND
Texas Coastal Bend District (14)
1993 Projected Costs and Returns per Acre
^
GROSS INCOME Description
GRAZING
HAY
Quantity
6.000
1.000
COASTAL
Unit $ / Unit
AUM
Roll
==:
8.0000
30.0000
VARIABLE COST Description
Quantity
1.000
0.200
1.000
0. 167
Unit $ / Unit
acre
TON
Roll
Acre
Acre
Hour
==:
2.750
126.000
15.000
5.252
Total PREHARVEST
28.620
Dol.
0.105
Total VARIABLE COST
2.75
25.20
15.00
0.33
0.07
0.87
3.01
47.23
B r e a k - E v e n P r i c e , To t a l V a r i a b l e C oo s t
$
2 .87 per AUM of GRAZ ING
GROSS INCOME minus VARIABLE COST
30.77
Unit
Acre
Acre
Acre
Total FIXED Cost
B r e a k - E v e n P r i c e , To t a l C o s t $
To t a l
44.23
Interest - OC Borrowed
Machinery and Equipment
Land
Perennial Crop
Your
Estimate
78.00
PREHARVEST
FERTILIZER APPL.
FERTILIZER
CUSTOM BALING
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
FIXED COST Description
To t a l
48.00
30.00
Total GROSS Income
JP8^
B-124KC14)
To t a l
1.23
10.00
9.58
20.81
6 . 3 4 p e r A URf of GRAZING
Total of ALL Cost
68.04
NET PROJECTED RETURNS
9.96
J^****-
Information prasontad is proparod sololy as a ganaral guida and is not intonded to racogniza or pradict the costs
and raturns from any one particular farm or ranch operation. Thaso projactions ware collected and developed by
staff members of the Texas Agricultural Extansion Sarvico and approvad for publication.
C14.17
Projections for Planning Purposes Only
B-1241(C14)
Not to be Used without Updating after October 13, 1993.
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
06/15/93 HARVEST
12/31/93 HARVEST
DATE
STAGE
OF
PRODUCTION
04/15/93 PREHARVEST
04/15/93 PREHARVEST
06/15/93 PREHARVEST
06/15/93 PREHARVEST
12/31/93
12/31/93 HARVEST
PRODUCT NAHE
HAY
GRAZING
TYPE
OF
INPUT
NUHBER
OF
UNITS
COASTAL
INPUT NAME
1.0000
6.0000
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
.0000
.0000
.00
.00
NUMBER CASH FIXED LANDLORD
OF NON- OR SHARE
U N I T S C A S H VA R I .
G FERTILIZER APPL.
E FERTILIZER 20-10-0
H PICKUP TRUCK 3/4 TON
G CUSTOH BALING HAY
L COASTAL BERHUDA
K PASTURE
1.0000
.2000
5.0000
1.0000
1.0000
1.0000
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and is not intended to racogniza or predict the costs
and returns from any one particular farm or ranch oparation. These projactions woro collected and developed by
staff members of tha Texas Agricultural Extension Sarvico and approved for publication.
C14.18
/^9k
B-1241(C14)
Projections for Planning Purposes Only
Not to be Used without Updating after October 13, 1993.
KLEINGRASS ESTABLISHMT., DRYLAND-CLAYPAN/BLACKLAND
Texas Coastal Bend District (14)
1993 Projected Costs and Returns per Acre
GROSS INCOME Description
-WARNING- No gross receipts
VARIABLE COST Description
PREHARVEST
CUSTOM PLANTING
SEED
FERTILIZER APPL.
FERTILIZER
HERBICIDE APPL.
2.4D AMINE
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Quantity Unit $ / Unit
To t a l
Unit $ / Unit
To t a l
Quantity
1.000
2.000
1.000
0.200
1.000
0.500
1.366
acre
lb.
acre
TON
acre
lb.
Acre
Acre
Hour
5.080
4.000
2.750
126.000
3.000
4.880
5.251
Total PREHARVEST
Interest
- OC Borrowed
14.195
Dol .
0. 105
1.49
61.96
GROSS INCOME minus VARIABLE COST
Machinery and Equipment
Land
5.08
8.00
2.75
25.20
3.00
2.44
5. 14
1.69
7.17
60.47
Total VARIABLE COST
FIXED COST Description
Your
Estimate
-61.96
Unit
Acre
Acre
To t a l
23.40
10.00
Total FIXED Cost
33.40
Total of ALL Cost
95.36
NET PROJECTED RETURNS
-95.36
Information prasontad is prepared solely as a general guida and is not intended to recognize or predict tho costs
and returns from any ono particular farm or ranch operation. These projections were collected and dovolopad by
staff mambars of tho Taxas Agricultural Extansion Service and approvad for publication.
C14.19
Projections for Planning Purposes Only
Not to be Used without Updating after October 13, 1993,
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PRODUCT NAME
NUMBER
OF
UNITS
PROD.
B-1241(C14)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
-HARNING- NO VALID RECEIPTS RECORDS
D AT E
S TA G E
O
F
PRODUCTION
12/16/92
02/02/93
02/06/93
02/16/93
02/21/93
02/21/93
02/22/93
02/22/93
03/15/93
05/15/93
05/15/93
05/15/93
05/15/93
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
TYPE
INPUT NAHE
NUMBER
OF
OF
INPUT
H
H
H
H
G
E
G
E
M
K
M
G
E
UNITS
PICKUP TRUCK
PLOHING
DISKING
PICKUP TRUCK
CUSTOH PLANTING
SEED
FERTILIZER APPL.
FERTILIZER
PICKUP TRUCK
PASTURE
PICKUP TRUCK
HERBICIDE APPL.
2,4D AMINE
3/4 TON
6 FT
OFFSET
3/4 TON
KLEIN
20-10-0
3/4 TON
3/4 TON
5.0000
1.0000
1.0000
5.0000
1.0000
2.0000
1.0000
.2000
5.0000
1.0000
5.0000
1.0000
.5000
CASH
NON
CASH
C
C
C
C
FIXED LANDLORD
O
R
SHARE
VARI.
V
V
V
V
F
C
C
V
V
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and is not Intended to recognize or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C14.20
Projections for Planning Purposes Only
Not to be Used without Updating after October 13, 1993,
B-1241(C14)
KLEINGRASS PASTURE, DRYLAND
Texas Coastal Bend District (14)
1993 Projected Costs and Returns per Acre
GROSS INCOME Description
GRAZING
HAY
Unit
Quantity
7.000
1.000
AUM
Roll
$ / Unit
8.0000
30.0000
Total GROSS Income
VARIABLE COST Description
PREHARVEST
FERTILIZER APPL.
FERTILIZER
CUSTOM BALING
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Unit
Quantity
1.000
0.200
1.000
0.333
acre
TON
Roll
Acre
Acre
Hour
$ / Unit
2.750
126.000
15.000
5.252
29.518
Dol .
2.75
25.20
15.00
0.65
0. 15
1.75
0.105
3. 10
2 . 6 5 p e r A IJM Of GRAZING
GROSS INCOME minus VARIABLE COST
37.40
Unit
Acre
Acre
Acre
Total FIXED Cost
Break-Even Price, Total Cost $
To t a l
48.60
B r e a k - E v e n P r i c e , To t a l Va r i a b l e C: o sst t $ $
Machinery and Equipment
Land
Perennial Crop
56.00
30.00
45.50
Total VARIABLE COST
FIXED COST Description
Your
Estimate
86.00
Total PREHARVEST
Interest - OC Borrowed
To t a l
To t a l
2.46
10.00
15.02
27.48
6 . 5 8 p e r A UM of GRAZ ING
Total of ALL Cost
76.08
NET PROJECTED RETURNS
9.92
jP-N
Information presented is prepared sololy as a general guide and is not intonded to recognize or predict the costs
and returns from any one particular farm or ranch oparation. These projections wero collected and developed by
staff members of the Taxas Agricultural Extansion Service and approvad for publication.
C14.21
B-1241(C14)
Projections for Planning Purposes Only
Not to be Used without Updating after October 13, 1993.
D AT E
S TA G E
OF
PRODUCTION
06/15/93 HARVEST
12/31/93 HARVEST
D AT E
S TA G E
OF
PRODUCTION
03/31/93 PREHARVEST
04/15/93 PREHARVEST
04/15/93 PREHARVEST
04/15/93 PREHARVEST
06/15/93 PREHARVEST
12/31/93
12/31/93
TYPE
OF
PROD.
A
A
TYPE
OF
INPUT
H
G
E
H
G
L
K
PRODUCT
NAHE
NUHBER
OF
UNITS
HAY
GRAZING
1HEIGHT CASH LANDLORD BREAK
PER NON- SHARE
EVEN
1H E A D C A S H
PROD.
1.0000
7.0000
INPUT
NAHE
NUHBER
OF
UNITS
PICKUP TRUCK 3/4 TON
FERTILIZER APPL.
FERTILIZER 20-10-0
PICKUP TRUCK 3/4 TON
CUSTOH BALING HAY
K L E I N G R A S S E S TA B L .
PASTURE
5.0000
1.0000
.2000
5.0000
1.0000
1.0000
1.0000
.0000
.0000
CASH
NON
CASH
C
C
N
N
.00
.00
/••31V
N
Y
FIXED LANDLORD
OR
SHARE
VARI.
V
V
F
F
.00
.00
.00
.00
.00
.00
.00
y y % .
Information presented is prepared solely as a general guida and is not intonded to recognize or pradict the costs
and raturns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Taxas Agricultural Extension Sarvico and approved for publication.
C14.22
CROP PRODUCTS REPORT
October 13, 1993
Crop Product Name
CORN
COTTON LINT
COTTONSEED
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
GRAZING
GRAZING
HAY
HAY
HAY
KLEINGRASS SEED
PEANUTS
RICE 1ST CROP
RICE 2ND CROP
RICE ENHANCEMENT
RICE SUBSIDY
SORGHUM
SOYBEANS
WATERMELON
WHEAT
CORN
COTTON
SORGHUM
WHEAT
RGP
ALFALFA
COASTAL
LOAN
LOAN
WINTER
Price
per
Unit
2.4400
.5700
90.0000
.5500
.1800
.6300
.7500
8.0000
12.0000
30.0000
90.0000
30.0000
5.7500
30.0000
6.6300
6.6300
.5000
4.5200
4.0200
5.4000
6.5000
3.1400
Unit
of
Mes.
Weight
bu.
lb.
ton
bu.
lb.
cwt.
bu.
AUM
AUM
Roll
ton
Roll
lb.
cwt.
cwt.
cwt.
cwt.
cwt.
cwt.
bu.
cwt.
bu.
per
Unit
56.0000
1.0000
2000.0000
56.0000
1.0000
100.0000
60.0000
.0000
.0000
1200.0000
2000.0000
1200.0000
1.0000
100.0000
100.0000
100.0000
100.0000
100.0000
100.0000
60.0000
100.0000
60.0000
Cash
Flow
Row
20
20
20
20
20
21
21
22
22
20
20
20
20
20
20
20
20
20
21
20
22
21
^ms
Information presented is praparad solely as a general guide and is not intended to recognizo or predict tho costs
and returns from any ana particular farm or ranch oparation. These projections were collected and developed by
staff members of the Toxas Agricultural Extension Service and approvad for publication.
C14.23
TRACTORS, IMPLEMENTS AND EQUIPMENT
OCTOBER 13, 1993
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (KR 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 HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT 82
DEPRECIATION FACTOR #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 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 82
CAPACITY (DEF..CALC.)
FUEL USE (DEF..CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
/•*^\
TRACTOR
TRACTOR
TRACTOR
TRACTOR
100 HP
TRACTOR
125 HP
TRACTOR
TRACTOR
150 HP
TRACTOR
TRACTOR
180 HP
TRACTOR
TRACTOR
225 HP
TRACTOR
40 HP
100
125
150
180
225
40
12000
12000
12000
12000
12000
12000
DI
DI
DI
DI
DI
DI
12000
12000
12000
12000
12000
12000
350
400
400
525
300
350
44900
54300
63500
70000
95300
17300
38
38
38
38
38
38
40400
48900
57200
63000
85800
15600
.029
.029
.029
.68
7
1.5
.92
.68
7
1.5
.92
.029
.68
7
1.5
.92
029
.68
7
1.5
.92
.029
.68
7
1.5
.92
C
2
C
2
C
2
C
2
C
2
:tor
SELF PROPELLED
TRACTOR
75 HP
HENT
COHBINE
RICE
IHPLEHENT
BEDDER
13.5 FT
IHPLEHENT
BEDDER
18 FT
.68
7
1.5
.92
C
2
IHPLEHENT
BEDDER
20 FT
BEDDER
25 FT
75
90
75
75
115
144
12000
2000
2000
2000
2000
2000
DI
DI
12000
2000
2000
2000
2000
2000
400
225
1.5
16
67
150
4.5
100
4.5
20
80
130
4.5
80
100
4.5
18
80
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
2645
1725
3335
4200
10
10
10
1.0
28800
38
25900
029
.68
7
1.5
.92
C
2
1.25
62788
13.5
10
25.3
80
54380
2358
1380
2933
3670
.23
.64
6
1.4
.364
.364
.364
.364
.6
10
1.3
.6
10
1.3
.6
10
1.3
.6
10
1.3
.885
.885
.885
.885
.885
C
C
2
C
C
2
C
C
2
C
C
2
C
C
2
Information presented is prepared solely as a ganaral guide and is not intended to recognize or predict tho costs
and returns from any ona particular farm or ranch operation. These projections were collected and developed by
staff members of the Taxas Agricultural Extansion Service and approvad for publication.
C14.24
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
(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
($)
SALVAGE VALUE
(X)
CURRENT MARKET VALUE
($)
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 MI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT 82
DEPRECIATION FACTOR 82
CAPACITY (DEF..CALC.)
FUEL USE (DEF..CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REMAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /MI)
ANNUAL USE (HR OR MI)
SPEED
(MI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
UBOR MULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR MI)
REPAIR COEFFICIENT 81
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT 82
DEPRECIATION FACTOR #2
CAPACITY (DEF.,CALC.)
FUEL USE (DEF..CALC.)
R & M CALC. (81,82)
LEASE CALC. (HOUR,YEAR)
IHPLEHENT
IHPLEHENT
IHPLEHENT
BLADE BROADCAST SEEDER
DOZER
IHPLEHENT
CHISEL
12 FT
IHPLEHENT
CHISEL
20 FT
IHPLEHENT
COHBINE
PEANUT
CULTIPACKER
70
35
50
80
2500
1000
2000
2000
30
50
2000
2000
2500
1000
2000
2000
2000
2000
200
5.0
8
50
4
30.
67
50
4.5
12
80
50
4.5
20
80
100
2.5
6.3
60
100
5
10
80
2694
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
2070
2875
5405
14375
1955
10
10
16
16
10
10
2286
1840
2530
4830
12650
1783
.168
.777
.364
.364
.6
7
1.4
.6
8
1.3
.6
10
1.3
.885
.885
.885
.885
380
.64
10
1.4
885
C
C
2
.364
.6
10
1.4
80
4
1.1
1.2
D
C
2
IHPLEHENT
C
C
2
IHPLEHENT
CULTIVATOR
1 ROH
C
C
2
IHPLEHENT
IHPLEHENT
CULTIVATOR
13.3 FT
C
C
2
CULTIVATOR
20 FT
IHPLEHENT
CULTIVATOR
25 FT
.6
10
1.3
.885
C
C
2
IHPLEHENT
CULTIVATOR
ROLLING
110
30
75
115
130
2000
2000
2000
2000
2000
2000
2000
2000
2000
2000
2000
2000
100
5
150
5
60
5
60
3.5
80
80
100
4.8
36
82
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
2990
4370
5400
2933
9647
10
10
10
10
10
3910
4800
2524
8562
.364
.364
.364
.364
.6
10
1.3
.6
10
1.3
.6
10
1.3
.6
10
1.3
.885
.885
.885
18.0
13.3
80
80
125
5
20
80
1.1
1.2
345
10
345
1.1
1.2
.364
.6
10
1.3
.885
C
C
2
50
CULTIVATOR-36
FIELD
2760
364
.6
10
1.3
885
C
C
2
.885
C
C
2
25.3
C
C
2
12.7
C
C
2
Information presented is praparad solely as a ganaral guide and is not Intonded to racogniza or predict tho costs
and raturns from any one particular farm or ranch operation. These projections woro collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C14.25
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
(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
($)
SALVAGE VALUE
(%)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT #2
DEPRECIATION FACTOR 82
CAPACITY (DEF..CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#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 (%)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
UBOR HULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( % )
CURRENT HARKET VALUE ($)
L E A S E PAY M E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARM OHNER UBOR (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. (#1,#2)
LEASE CALC. (HOUR,YEAR)
IHPLEHENT
IHPLEHENT
DIGGER
PEANUT
IHPLEHENT
IHPLEHENT
DISK
4 ROH
DISK
6 ROH
IHPLEHENT
IHPLEHENT
DISK
8 ROH
DISK
OFFSET
DISK
TANDEH
25
40
85
106
63
60
2500
2000
2000
2000
2000
2000
2500
2000
2000
2000
2000
2000
75
2.5
6.3
60
50
4.5
75
4.5
83
100
4.8
14
83
75
4.5
83
75
4.5
20
83
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
9660
4370
1.1
1.2
13.3
25.3
13.3
83
3680
4485
5600
10
10
10
10
10
10
3450
3335
4025
5000
8625
3910
.222
.6
10
1.4
.885
C
C
2
.364
.6
8
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.364
.6
8
1.3
.885
C
C
2
3795
IMPLEHENT
IHPLEHENT
IMPLEHENT
IHPLEHENT
IHPLEHENT
IHPLEMENT
30
100
90
35
2000
2000
2000
1000
DRILL
11 FT
40
1000
2000
2000
2000
1000
1000
1200
100
4.5
6.0
83
150
4.5
22
83
100
4.5
20
83
50
4
11.
72
50
4
11.
72
80
5
20.0
72
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1668
9400
8625
10
10
10
5054
1438
8400
7705
4600
1.1
1.2
5060
10
4543
1.1
1.2
1
100
1
.364
.6
8
1.3
.885
C
C
2
.364
.6
8
1.3
.885
C
C
2
.364
.6
8
1.3
.885
C
C
2
.777
.6
10
1.4
.885
C
C
2
.777
.6
10
1.4
.885
C
C
2
.934
1
10
1.4
1
C
C
2
DISK - TANDEH
2 ROH
DISK - TANDEH
22 FT
DISK - TANDEM
6 ROH
DRILL
10 FT
10
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs
and raturns from any one particular farm or ranch operation. These projections were collected and developed by
staff mambars of tha Texas Agricultural Extansion Service and approvad for publication.
C14.26
FERT. SPREADER
20 FT
20
1200
DESCRIPTION
i ^ X
ij-fPN
FIRST NAME
QUALIFYING NAME
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUELTYPE
REMAINING LIFE (HR OR MI)
FUEL CON. (UNIT/HR OR /MI)
ANNUAL USE (HR OR MI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
UBOR HULTIPLIER
CURRENT LIST PRICE
($)
SALVAGE VALUE
(%)
CURRENT MARKET VALUE
<$)
LEASE PAYHENT
<$)
ANNUAL LICENSE & TAX ($)
ANNUALINSURANCE
($)
ON FARM HIRED LABOR (HR)
OFF FARM PARTS & LABOR ($)
ON FARM OHNER UBOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARSOHNED
REPAIR COEFFICIENT *2
DEPRECIATION FACTOR #2
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & M CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
IMPLEHEINT
IHPLEMENT IHPLEHENT IHPLEHENT
FERT. SPREADER FIELD CULTIVATOR FIELD CULTIVATOR
8
ROH
29
FT
6
ROH
5
160
11 5
.
1200
2000
2000
1200
2000
IHPLEHENT
10
1200
2000
5000
2500
1200
140
5.3
16
70
50
4
480
l.l
1.2
5000
1.1
1.2
8400
10
7150
1.1
1.2
5750
10
5175
1.1
1.2
8
60
16
1320
10
1320
180
1
15
1.4
1
C
C
1
IHPLEMENT
HERB. APPLICATOR
FIRST NAHE
25 FT
QUALIFYING NAME
5
HORSEPOHER RATING (HP)
1200
USEFUL LIFE (HR OR HI)
FUELTYPE
1200
REMAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /MI)
50
ANNUAL USE (HR OR HI)
4
SPEED
(HI/H)
25.3
HIDTH
(FT)
67
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
1.1
POHER UNIT MULTIPLIER
1.1
UBOR HULTIPLIER
2050
CURRENT LIST PRICE
($)
10
SALVAGE VALUE
(X)
1840
CURRENT MARKET VALUE ($)
LEASE PAYMENT
($)
ANNUAL LICENSE & TAX ($)
ANNUALINSURANCE
($)
ON FARM HIRED UBOR (HR)
OFF FARH PARTS & UBOR ($)
ON FARM OHNER LABOR (HR)
ANNUAL USE BASE (HR OR MI)
.934
REPAIR COEFFICIENT #1
.6
DEPRECIATION FACTOR #1
10
YEARS OKNED
1.4
REPAIR COEFFICIENT #2
.885
DEPRECIATION FACTOR #2
C
CAPACITY (DEF.,CALC.)
C
FUEL USE (DEF.,CALC.)
2
R & M CALC. (*1.#2)
LEASE CALC. (HOUR,YEAR)
35
2500
50
5
20
80
.934
25
5000
125
5
29
80
80
HARROHS HERE1. APPLICATOR
20 FT
GRAIN CART
130
5
25.3
72
4500
IHPLEHENT
12
1
20.0
67
1.1
1.2
636
10
575
1.1
1.1
2070
10
1840
.364
.364
.364
.364
.934
.885
.885
.885
.885
.885
.6
10
1.3
C
C
2
IMPLEMENT
.6
8
1.3
C
C
2
IMPLEMENT
LAND PUNE
100
.6
10
1.3
50
C
C
2
D
C
2
MOLDBOARD PLOH
6 FT
PICKER HHEELS
80
.6
10
1.4
C
C
2
IMPLEHENT
IHPLEMENT
IMPLEMENT
HOLDBOARD PLOH
.6
10
1.3
20
PLANTER
13.5 FT
35
2500
2000
2000
2000
1200
2500
2000
2000
2000
1200
100
5.0
12
75
50
4.5
4.7
80
100
4.5
6
80
20
6
10
76
75
4.5
13.5
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
60
8206
6325
7935
1955
2760
7600
5750
7130
1783
2530
.168
.364
.364
.885
.885
.885
10
.6
10
1.4
C
C
2
16
.6
10
1.3
C
C
2
16
.6
8
1.3
C
C
2
10
364
.6
10
1.3
885
C
C
2
J***^
Information presented Is praparad solaly as a ganaral guida and is not intandad to racogniza or pradict tna costs
and raturns from any ona particular farm or ranch operation. Thasa projactions wara collected and developed by
staff menders of tna Taxas Agricultural ■xtansion Service and approvad for publication.
C14.27
10
.777
.6
10
1.4
.885
C
C
2
DESCRIPTION
IHPLEHENT
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR MI)
FUEL CON. (UNIT/HR OR /MI)
ANNUAL USE (HR OR MI)
SPEED
(MI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
UBOR MULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( X )
CURRENT MARKET VALUE ($)
L E A S E PAY M E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARM HIRED LABOR (HR)
OFF FARM PARTS A LABOR ($)
ON FARM OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT #2
DEPRECIATION FACTOR #2
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R 4 H CALC. (#l,#2)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
IHPLEHENT
IHPLEHENT
IHPLEHENT
IMPLEHENT
PLANTER
18 FT
40
1200
PLANTER
20 FT
50
1200
PLANTER
8 ROH
75
1200
PLANTER
PEANUT
35
1200
PLOH
LEVEE
100
2500
1200
1200
1200
1200
2500
2000
75
4.5
18
60
50
4.5
20
60
90
4.5
25.3
60
30
4.5
12.7
60
270
4.5
10
82
50
6
20
80
1.1
1.2
4600
10
4140
1.1
1.2
5750
10
5175
1.1
1.2
3795
10
3450
1.1
1.2
1839
10
1563
1.1
1.2
920
10
805
.777
.6
10
1.4
.885
C
C
2
.777
.6
10
1.4
.885
C
C
2
.777
.6
10
1.4
.885
C
C
2
.364
.6
8
1.3
.885
C
.364
.6
10
1.3
.885
C
C
2
1.1 *
1.2
575
10
575
.777
.6
10
1.4
.885
C
C
2
IHPLEMENT
FIRST NAME
QUALIFYING NAME
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR MI)
FUEL TYPE
REMAINING LIFE (HR OR MI)
FUEL CON. (UNIT/HR OR /MI)
ANNUAL USE (HR OR MI)
SPEED
(MI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT MULTIPLIER
LABOR MULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( X )
CURRENT MARKET VALUE ($)
L E A S E PAY M E N T ( $ )
ANNUAL LICENSE * TAX ($)
ANNUAL INSURANCE ($)
ON FARM HIRED LABOR (HR)
OFF FARM PARTS t LABOR ($)
ON FARM OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR #1
YEARS OHNED
REPAIR COEFFICIENT #2
DEPRECIATION FACTOR #2
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
IHPLEHENT
IMPLEMENT
IHPLEMENT
IHPLEMENT
c
2
IMPLEMENT
ROL
20
35
2000
IMPLEMENT .■*
ROLLER
4 ROM
25
2000
ROPE HICK
10
1000
SHREDDER
13 FT
40
2000
SPRAYER
13.5 FT
30
1200
SPRAYER
20 FT
30
1200
SPRAYl
25 FT
10
1200
2000
1000
2000
1200
1200
1200
50
6
13.3
80
20
8
19
80
145
5
13
80
70
4
13.5
65
100
4
20
67
135
4
25
67
1.1
1.2
805
10
690
1.1
1.1
500
10
400
1.1
1.2
5290
10
4715
1.1
1.2
2070
10
1955
1.1
1.2
2070
10
1955
1.1
1.2
2070
10
1955
.364
.6
12
1.3
.885
C
.777
.6
10
1.4
.885
C
C
2
.484
.6
8
1.3
.885
C
C
2
.777
.6
8
1.4
.885
C
C
2
.777
.6
8
1.4
.885
C
.777
.6
8
1.4
.885
C
C
2
c
2
c
2
y*5*^
:
;.j"".:;.::z
::;:;::\\.
C14.28
::::i::r"i::i:r.:r'-°
■
■»
DESCRIPTION
FIRST NAME
QUALIFYING NAME
HORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REMAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE
<$)
SALVAGE VALUE
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ANNUAL LICENSE & TAX
($)
ANNUAL INSURANCE
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR OR HI)
REPAIR COEFFICIENT #1
DEPRECIATION FACTOR 81
YEARS OHNED
REPAIR COEFFICIENT #2
DEPRECIATION FACTOR #2
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (81,82)
LEASE CALC. (HOUR,YEAR)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
USEFUL LIFE (HR OR HI)
FUEL TYPE
REHAINING LIFE (HR OR HI)
FUEL CON. (UNIT/HR OR /HI)
ANNUAL USE (HR OR HI)
SPEED
(HI/H)
HIDTH
(FT)
FIELD EFFICIENCY (X)
C A PA C I T Y ( A C / H R )
POHER UNIT HULTIPLIER
LABOR HULTIPLIER
CURRENT LIST PRICE ($)
S A LVA G E VA L U E ( X )
CURRENT HARKET VALUE ($)
L E A S E PAY H E N T ( $ )
ANNUAL LICENSE & TAX ($)
ANNUAL INSURANCE ($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER UBOR (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)
IHPLEHENT
IHPLEHENT
SPRAYER
HERB.
30
2000
EQUIPHENT
EQUIPHENT
SHEEP KULCHER CATTLE EQUIPHENT
EQUIPHENT
EQUIPHENT
LEVEE BOX T-A
SCALE
SQUEEZE CHUTE
5
6
15
15
2000
5
6
15
15
70
4
13
65
150
5.0
24
80
1
1
1
1
1.1
1.1
1438
10
1265
1.1
1.2
3500
16
3000
250
10
250
19
20
19
970
10
970
1200
10
1200
.32
6.50
8.00
1
1
1
130
2000
2000
.777
.6
10
1.4
.885
C
C
2
EQUIPHENT
.364
.6
10
1.3
.885
C
C
2
EQUIPHENT
EQUIPHENT EQUIPHENT
EQUIPHENT
TACK VET. EQUIPHENT
STOCK SPRAYER
STOCK TRAILER
SUPPL. FEEDER
7
10
10
10
15
7
10
10
10
15
1
1
1
1
1
400
10
400
3000
150
350
3000
150
500
10
500
5.71
30.00
2
2.25
5.
2.33
1
1
1
10
350
1
Information presented is praparad solely as a general guide and is not intandad to racogniza or pradict the costs
and returns from any one particular farm or ranch operation. Thasa projactions woro collocted and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C14.29
OPERATING INPUT RESOURCES
October 13, 1993
Operating Input
14% PROTEIN
2.4D AMINE
ALLOTMENT LEASE
ATRAZINE
BANVEL
BENLATE
BIDRIN
BRAVO
BROKERAGE
CAPAROL
CLASSIFYING FEE
COUNT/LORS/FURA
COUNTER/LORSBAN
DEFOLIANTS
DEFOLIANTS
DESICCANT
DIFOLATAN
DROPP
ERADICANE
FERROUS SULFATE
FERTILIZER
FERTILIZER
FERTILIZER
FERTILIZER
FERTILIZER
FERTILIZER
FOLIAR IRON
FURADAN 15G
FURADAN 3G
FUSILADE
GRAMOXONE
GUTHION 2E
GYPSUM
HAY
HERBICIDE PRE-EM
INOCULANT
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE-BOLL
INSECTICIDE-BOLL
INSECTICIDE-FLEA
LANNATE
LASSO
LORSBAN
MALATHION
MARKETING
MCPA
METHYL PARATHION
METHYLATE
MICRONUTRIENT
MILOGUARD
HERB
INSECT.
COTTON
INSC
INSC
PICKER
STRIPPER
10-34-0
15-15-0
20-10-0
60-20-0
75-15-0
80-30-0
INSC
INSC
INCORP.
SOYBEAN
ALFALFA
RICE
WEEVILS
WORMS
HOPPERS
HERB
ZINC
HERB.
Price
per
Unit
7.50
4.88
3.50
2.75
.46
13.38
.47
2.95
.50
5.77
1.65
1.50
1.70
6.85
7.50
2.66
6.20
30.50
4.12
.14
180.00
127.00
126.00
122.00
113.00
130.00
.90
1.58
8.84
10.80
4.05
2.56
.38
30.00
6.80
1.00
1.36
6.00
1.40
3.25
5.63
1.50
4.69
5.72
4.14
.12
9.75
2.37
3.25
17.80
5.00
2.96
Unit
of
Measure
cwt.
lb.
cwt
lb.
oz.
lb.
oz.
pint
cwt.
lb.
bale
lb.
lb.
ACRE
ACRE
qtqt.
lb
lb.
lb.
TON
TON
TON
TON
TON
TON
gal
lb.
acre
pint
pint
pint
cwt.
roll
LBS.
bu.
pint
appl
appl
ACRE
ACRE
ACRE
pint
lb.
pint
oz.
head
pint
qt.
gal.
gal
lb.
Cash
Flow
Row
47
45
55
45
45
45
45
45
55
45
55
45
45
45
45
45
45
45
45
45
44
44
44
44
44
44
45
45
45
45
45
45
43
47
45
43
45
45
45
45
45
45
45
45
45
45
55
45
45
45
45
45
Information presented is prepared solely as a general guida and is not intended to recognize or predict tha costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Taxas Agricultural Extension Service and approvad for publication.
C14.30
Operating 1input
^p^
MISCELLANEOUS
NITROGEN
ORTHENE 75S
PASTURE IMPROV.
PHOSPHORUS
PIX
POTASSIUM
PREFAR
PROMOTIONAL FEES
PROPANIL-ORDRAM
PYDRIN
PYRETHROID
RANGE CUBES
ROUNDUP
SALES COMMISSION
SALT & MINERALS
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED, ALFALFA
SEED-FORAGE SORG
SET ASIDE
SET ASIDE
SEVIN
SOIL INSECTICIDE
TREFLAN
VET. MEDICINE
ZINC CHELATE
ZINC SULFATE
ALFALFA
FERT
INSC
FERT
FERT
WATMELON
COTTON
INSECT.
INSC
HERB
RICE
BUFFELGR
CORN
COTTON
FLAX
HAYGRAZE
KLEIN
OATS
PEANUT
RICE
SORGHUM
SOYBEANS
WATMELON
WHEAT
DRYLAND
COAST
UPLAND
INSECT.
FURADAN
HERB
Price
per
Unit
1.00
. 19
.44
.6
.24
13.00
.18
5.50
.50
16.00
.75
2.03
.07
10.25
.07
.30
3.5
.75
.75
.38
.36
4.00
4.84
.60
14.00
.68
.32
4
. 16
2.5
.30
14.62
19.51
3.14
56.00
6.14
6.00
1.13
.63
Unit
of
Measure
Cash
Flow
Row
acre
lb.
oz.
acre
lb.
pint
lb.
qt.
cwt.
appl
oz.
oz.
lb.
pint
cwt.
lb.
lb.
thou
lb.
lb.
lb
lb.
bu.
lb.
cwt.
lb.
lb.
lb.
lb.
lb.
lb.
ACRE
ACRE
lb.
55
44
45
55
44
45
44
45
55
45
45
45
47
45
55
47
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
55
55
45
45
45
48
45
45
gal
qt.
head
pint
lb.
Information presented is prepared solely as a general guide and is not intended to recognizo or predict the costs
and returns from any ana particular farm or ranch operation. These projections ware collected and developed by
staff mambars of tho Taxas Agricultural Extension Sorvica and approvad for publication.
C14.31
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 /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 82
DEPRECIATION FACTOR #2
CAPACITY (DEF.,CALC.)
FUEL USE (DEF.,CALC.)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
AUTO OR TRUCK
PICKUP TRUCK
3/4 TON
84000
GA
84000
15
15000
30
13000
.167
11000
75
600
315
21000
Information prosonted is prepared solely as a ganaral guide and is not Intended to racogniza or pradict the costs
and returns from any one particular farm or ranch operation. These projections wara collected and dovolopad by
staff mambars of the Texas Agricultural Extansion Sarvico and approvad for publication.
C14.32
CUSTOM OPERATION RESOURCES
October 13, 1993
Custom Operation
itlon
BAGGING & TIES
BRUSH CLEARING
COMBINING
CUST AIR FERT.
CUST AIR HERB.
CUST AIR INSECT.
CUST AIR SEED
CUSTOM BALING
CUSTOM BALING
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HAUL
CUSTOM HAUL
CUSTOM HAUL
CUSTOM HAUL
CUSTOM HAUL
CUSTOM HAUL
CUSTOM HAULING
CUSTOM HAULING
CUSTOM PLANTING
CUSTOM SPRIGGING
DEFOLIANT APPL.
DESSICANT APPL.
DRYING
DRYING
FERTILIZER APPL.
FUNGICIDE APPL.
GINNING
GINNING
GINNING
HAND HARVEST
HARVEST & HAUL
HARVEST & HAUL
HAULING
HAULING & MKTNG.
HERBICIDE APPL.
INSECTICIDE APPL
MOW, RAKE, BALE
PESTICIDE APPL.
PICK & MODULE
SCOUTING
STRIP & MODULE
GRASS
RICE
RICE
RICE
RICE
ALFALFA
HAY
SORGHUM
SOYBEANS
WHEAT
FLAX
HAY
PEANUTS
SORGHUM
SOYBEANS
WATMELON
RICE
WHEAT
PEANUTS
RICE
PICKER
STRIPPER
CORN
SORGHUM
COTTON
COTTON
COTTON
Price
per
Unit
13.00
165
22.75
3.00
3.85
2.50
3.40
25.00
15.0
15.
20.00
17.50
.15
.40
.40
.25
.06
3.5
.30
.25
5.08
50.
3.00
3.00
20
.80
2.75
2.75
1.75
.0752
.088
62
.60
.55
.20
15
3.00
2.50
.69
3.00
3.00
4.00
2.00
Unit
of
Measure
Cash
Flow
Row
bale
acre
acre
cwt.
cwt.
cwt.
cwt.
ton
Roll
acre
acre
acre
bu.
bale
cwt.
cwt.
bu.
cwt.
cwt.
bu.
acre
acre
acre
acre
ton
cwt.
acre
acre
cwt.
LB.
LB.
acre
cwt.
cwt.
cwt
head
acre
appl
bale
acre
cwt.
acre
cwt.
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
Information prasented is prepared solely as a general guide and is not intondod to rocognlza or predict the costs
and returns from any one particular farm or ranch operation. These projections wore collected and developed by
staff members of the Texas Agricultural Extansion Service and approvad for publication.
C14.33
LABOR RESOURCES
OCTOBER 13, 1993
DESCRIPTION OTHER LABOR OTHER LABOR OTHER LABOR OTHER LABOR OTHER LABOR
FIRST NAHE HAND HOEING HIRED LABOR LIVESTOCK LABOR OPERATOR LABOR OPERATOR LABOR
QUALIFYING
NAHE
PICKUP
COST
OR
VA L U E
($/HR)
5.00
5.25
5.25
5.25
5.25
TOTAL HAGE BENEFITS (X)
LABOR
TYPE
(A,B)
A
A
A
B
B
Information presented Is prepared solely as a ganaral guida and is not intended to recognize or predict the costs
and returns from any ona particular farm or ranch oparation. Thasa projections ware collected and developed by
staff members of the Texas Agricultural Extension Sarvico and approvad for publication.
C14.34
LIVESTOCK RESOURCES
OCTOBER 13, 1993
DESCRIPTION
LIVESTOCK
FIRST NAHE
QUALIFYING NAHE
REHAINING LIFE
CURRENT HARKET VALUE
SALVAGE VALUE
INSURANCE RATE
ANNUAL LEASE
CALC OPTIONS
LIVESTOCK
BEEF BULL
(YR)
($)
(X)
(X)
($)
4
1500
70
1.
BEEF COH
PURCHASE
8
750
60
1.
LIVESTOCK
BEEF COH
RAISED
8
750
80
1.
LIVES-roac
LIVESTOCK
BEEF HEIFER
RAISED
10
700
100
1
HORSE
8
700
50
1.
(R.L.P)
/#*N
/#pais
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 ware collected and doveloped by
staff members of the Texas Agricultural Extension Service and approved for publication.
C14.35