c4 · 09/14/93 harvest a deficiency 83.8% sorghuh 18.0000 .0000 c 33.00 n d a t e s t a g e type...
TRANSCRIPT
![Page 1: C4 · 09/14/93 harvest a deficiency 83.8% sorghuh 18.0000 .0000 c 33.00 n d a t e s t a g e type input nahe number cash fixed landlord of of of non or share production input units](https://reader034.vdocuments.net/reader034/viewer/2022042407/5f21fd37985c7721d11de85a/html5/thumbnails/1.jpg)
Projections for Planning Purposes OnlyNot to be Used without Updating after October 13, 1993,
SORGHUM AFTER WHEATNorth Centra l Texas Dis t r ic t (4)
1993 Projected Costs and Returns per AcreGROSS INCOME Description
DEFICIENCY 83.8%S0RGHUMSORGHUM
Total GROSS IncomeVARIABLE COST Description
Q u a n t i t y U n i t $ / U n i t To t a l
B-1241(C04)
YourEst imate
36.00036.000
Quant i ty
cwtcwt
0.63003.8800
U n i t $ / U n i tPREHARVEST
FERT. 10-34-0HERB, FALLLIQUID FERT. RIGFERT. 82-0-0ANHYDROUS RIGSEED SORGHUMHERB. PRE-EMERGEINSECT. SOILACR VARIABLE CSTCROP INSURANCEFuel & Lube - MachineryR e p a i r s - M a c h i n e r yL a b o r - M a c h i n e r y
Total PREHARVESTHARVEST
CUSTOM COMBININGCUSTOM HAULING
Total HARVESTI n t e r e s tI n t e r e s t
OC BorrowedPosi t ive Cash
150.0001.0001.000
100.0001.0007.0001.0001.0000.0521.000
1.510
1.00036.000
53.913-0.885
l b .acreacrel b .ac rel b .ac reac reac reac reAcreAcreHour
ac recwt .
DolDol
.1103.0002.000
.0922.000
.8504.650
10.05013.8002.910
5.001
14.000.250
0.1210.072
22.68139.68162.36
To ta l
16.503 .00
0025009565
10.050 .72
91124155
75. 11
14.009 . 0 0
23 .006.52
-0 .06Total VARIABLE COST 104.57
GROSS INCOME minus VARIABLE COSTFIXED COST Description
ACR FIXED COSTACR LAND RENTMachinery and EquipmentLand
Total FIXED CostTotal of ALL CostNET PROJECTED RETURNS
U n i tac reac reAcreAcre
57.79To t a l
0 .871.32
31.0125 .0058.19
162.76- 0 . 4 0
Information prasontad Is prepared solely as a ganaral guida and is not intondod to racogniza or predict tha costsand raturns from any ona part icular farm or ranch operation. Thosa projactions woro collected and dovolopad bystaff mambars of tha Taxas Agricultural Extansion Sorvica and approvad for publ icat ion.
C4.27
![Page 2: C4 · 09/14/93 harvest a deficiency 83.8% sorghuh 18.0000 .0000 c 33.00 n d a t e s t a g e type input nahe number cash fixed landlord of of of non or share production input units](https://reader034.vdocuments.net/reader034/viewer/2022042407/5f21fd37985c7721d11de85a/html5/thumbnails/2.jpg)
Project ions for Planning Purposes OnlyNot to be Used without Updating after October 13, 1993, B-124KC04)
D A T E S T A G E TYPE PRODUCT NAHE NUHBER 1HEIGHT CASH LANDLORD BRE,OF OF OF PER NON SHARE EVEI
PRODUCTION PROD.
A
UNITS 1HEAD CASH
C
PROI
02/14/93 HARVEST DEFICIENCY 83.8% SORGHUM 18.0000 .0000 3 3 . 0 0 N08/14/93 HARVEST A SORGHUM 36.0000 .0000 C 3 3 . 0 0 N09/14/93 HARVEST A DEFICIENCY 83.8% SORGHUH 18.0000 .0000 C 3 3 . 0 0 N
D A T E S T A G E TYPE INPUT NAHE NUMBER CASH FIXED LANDLORDOF OF OF NON O R S H A R E
PRODUCTION INPUT UNITS CASH VARI.
06/14/92 PREHARVEST H DISCING OFFSET 1.0000 .0008/14/92 PREHARVEST H DISCING TANDEH 1.0000 .0009/14/92 PREHARVEST H DISCING TANDEH 1.0000 .0010/09/92 PREHARVEST H LIQUID FERT. RIG 1.0000 .0010/09/92 PREHARVEST E FERT. 10-34-0 150.0000 C V 33.0010/09/92 PREHARVEST E HERB, FALL SORGHUM 1.0000 C V .0010/14/92 PREHARVEST H DISCING TANDEH 1.0000 .0011/14/92 PREHARVEST H SHAPING BEDS 1.0000 .0002/09/93 PREHARVEST H ANHYDROUS APPL. 1.0000 .0002/09/93 PREHARVEST E FERT. 82-0-0 100.0000 C V 33.0002/14/93 PREHARVEST H SHAPING BEDS 1.0000 .0003/09/93 PREHARVEST H PLANTING 1.0000 .0003/09/93 PREHARVEST E SEED SORGHUH TREATED 7.0000 C V .0003/09/93 PREHARVEST E HERB, PRE-EHERGE SORGHUH 1.0000 C V .0003/09/93 PREHARVEST E INSECT. SOIL 1.0000 C V 33.0003/14/93 PREHARVEST H ROLLING 1.0000 .0004/04/93 PREHARVEST M CULTIVATING 1.0000 .0007/30/93 PREHARVEST E ACR VARIABLE CST .0526 C V .0007/30/93 PREHARVEST E ACR FIXED COST .0526 C F .0007/30/93 PREHARVEST E ACR LAND RENT .0526 C F .0007/30/93 PREHARVEST E CROP INSURANCE SORGHUH 1.0000 C V .0007/30/93 K CASH RENT CROPLAND 1.0000 C F .0007/31/93 HARVEST G CUSTOH COMBINING SORGHUH 1.0000 C V 33.0007/31/93 HARVEST G CUSTOH HAULING SORGHUH 36.0000 C V .00
z*3^.
Information prasontad Is praparad solely as a ganaral guide and is not Intondod to recognize or predict tho costsand returns from any ona part icular farm or ranch operation. Thaso projections were col lected and daveloped bystaff mambars of tho Taxas Agricul tural Extansion Sarvlco and approvad for publ icat ion.
C4.28
![Page 3: C4 · 09/14/93 harvest a deficiency 83.8% sorghuh 18.0000 .0000 c 33.00 n d a t e s t a g e type input nahe number cash fixed landlord of of of non or share production input units](https://reader034.vdocuments.net/reader034/viewer/2022042407/5f21fd37985c7721d11de85a/html5/thumbnails/3.jpg)
#**-N
Project ions for Planning Purposes OnlyNot to be Used without Updating after October 13,
SOYBEANSNor th Cent ra l Texas D is t r i c t (4 )
1993 Projected Costs and Returns per Acre
1993.B-124KC04)
GROSS INCOME DescriptionSOYBEANS
Total GROSS IncomeVARIABLE COST Description
PREHARVESTHERB, YELLOWINOCULANTSEED SOYBEANSHERB,POST-EMERGEFuel & Lube - MachineryR e p a i r s - M a c h i n e r yL a b o r - M a c h i n e r y
Total PREHARVESTCUSTOM COMBININGCUSTOM HAULINGI n t e r e s t - O C B o r r o w e dI n t e r e s t - P o s i t i v e C a s h
Total VARIABLE COST
GROSS INCOME minus VARIABLE COSTFIXED COST Description
Machinery and EquipmentLandTotal FIXED CostTotal of ALL CostNET PROJECTED RETURNS
Quant i ty25.000
U n i tbu.
U n i t
ac reac rel b .P tAcreAcreHour
acrecwt .Dol .Dol .
U n i tAcreAcre
$
$
/ U n i t5.8500
/ U n i t
6.7501.500
. 12015.000
5.001
14.000.140
0.1210.072
To t a l146.25
146.25To t a l
6.751.505 .40
15.005 .362 .935 .76
YourEst imate
Quant i ty
1.0001.000
45.0001.000
1. 15342.71
14.003.505.20
-0 .1465.27
80.98
To t a l25.2225 .0050.22
115.4930.76
1.00025.00042.964-1 .976
Information presented is preparad sololy as a ganaral guida and Is not intonded to racogniza or predict the costsand raturns from any ona part icular farm or ranch operation. Thaso projections wara col lected and developed bystaff mambars of tha Taxas Agricultural Extansion Sorvica and approvad for publ icat ion.
C4.29
![Page 4: C4 · 09/14/93 harvest a deficiency 83.8% sorghuh 18.0000 .0000 c 33.00 n d a t e s t a g e type input nahe number cash fixed landlord of of of non or share production input units](https://reader034.vdocuments.net/reader034/viewer/2022042407/5f21fd37985c7721d11de85a/html5/thumbnails/4.jpg)
Project ions for Planning Purposes OnlyNot to be Used without Updating after October 13, 1993. B-124KC04)
D A T E S T A G E TYPE PRODUCT NAHE NUMBER 1HEIGHT CASH 1OF OF OF PER NONPRODUCTION PROD.
A
UNITS 1HEAD CASH10/01/93 HARVEST SOYBEANS 25.0000 .0000 C
D A T E S T A G E TYPE INPUT NAHE NUMBER CASH FIXED LANDLORDOF OF OF NON OR SHARE
PRODUCTION INPUT UNITS CASH VARI.
08/15/92 PREHARVEST H DISCING OFFSET 1.0000 .0008/15/92 PREHARVEST H DISCING TANDEH 1.0000 .0009/15/92 PREHARVEST H DISCING TANDEH 1.0000 .0010/10/92 PREHARVEST E HERB, YELLOH COTTON 1.0000 .0010/15/92 PREHARVEST H DISCING TANDEH 1.0000 .0012/15/92 PREHARVEST H SHAPING BEDS 1.0000 .0003/15/93 PREHARVEST H SHAPING BEDS 1.0000 .0004/05/93 PREHARVEST H PLANTING 1.0000 .0004/05/93 PREHARVEST E INOCULANT 1.0000 C V .0004/05/93 PREHARVEST E SEED SOYBEANS 45.0000 C V .0005/15/93 PREHARVEST H SPRAYING 1.0000 V .0005/15/93 PREHARVEST E HERB.POST-EHERGE SOYBEAN 1.0000 C V .0008/15/93 G CUSTOH COMBINING SOYBEANS 1.0000 C V 33.0008/15/93 G CUSTOH HAULING SOYBEANS 25.0000 C V 33.0008/31/93 K CASH RENT CROPLAND 1.0000 C F .00
LANDLORD BREAKSHARE EVEN
PROD.
3 3 . 0 0 N
Information prasented Is prepared solely as a ganaral guida and Is not intondod to racogniza or predict tho costsand raturns from any ona part icular farm or ranch operation. Thaso projact ions were col lected and developed bystaff members of the Texas Agricultural Extansion Service and approved for publ icat ion.
C4 .30
![Page 5: C4 · 09/14/93 harvest a deficiency 83.8% sorghuh 18.0000 .0000 c 33.00 n d a t e s t a g e type input nahe number cash fixed landlord of of of non or share production input units](https://reader034.vdocuments.net/reader034/viewer/2022042407/5f21fd37985c7721d11de85a/html5/thumbnails/5.jpg)
P r o j e c t i o n s f o r P l a n n i n g P u r p o s e s O n l y B - 1 2 4 1 ( C 0 4 )Not to be Used without Updating after October 13, 1993.
WHEAT PRODUCTION, NO FERTILIZERNor th Cent ra l Texas Dis t r ic t (4 )
1993 Projected Costs and Returns per Acre
GROSS INCOME DescriptionDEFICIENCY 100% WHEATWHEAT
Total GROSS IncomeVARIABLE COST Description
PREHARVESTSEED WHEATHERB, PRE-EMERGEINSECT. GREENBUGACR VARIABLE CSTFuel & Lube - MachineryR e p a i r s - M a c h i n e r yL a b o r - M a c h i n e r y
Total PREHARVESTHARVEST
CUSTOM COMBININGCUSTOM HAULING
Total HARVESTI n t e r e s t - O C B o r r o w e d
Total VARIABLE COST
GROSS INCOME minus VARIABLE COSTFIXED COST Description
ACR FIXED COSTACR LAND RENTMachinery and EquipmentLand
Total FIXED CostTotal of ALL CostNET PROJECTED RETURNS
Quant i ty40.000
U n i tbubu.
U n i t
l b .ac reac reac reAcreAcreHour
ac rebu.
Dol .
U n i tac reac reAcreAcre
$
$
/
/
U n i t0.75003.0500
U n i t
.1705.8302.050
13.800
5.001
14.000. 140
0.121
T o t a l E s t i m a t e30 .00
25.000 76.25
106.25
Quant i ty
75.000
To t a l
12.751.000 5 .831.000 2 .050.052 0 . 7 2
4 .072 .33
0.869 4 .3432.10
1.000 14.0025.000 3 .50
17.5031.123 3 .77
53.37
52.88To t a l
0 .871 .32
1 8 . 2 62 5 . 0 0
4 5 . 4 5
9 8 . 8 2
7 . 4 3
Information prasontad is prepared solely as a ganaral guida and is not intended to racogniza or pradict tha costsand raturns from any one part icular farm or ranch operation. Those projactions wara col lected and developed bystaff members of tha Texas Agricultural Extansion Sorvica and approved for publ icat ion.
C4.31
![Page 6: C4 · 09/14/93 harvest a deficiency 83.8% sorghuh 18.0000 .0000 c 33.00 n d a t e s t a g e type input nahe number cash fixed landlord of of of non or share production input units](https://reader034.vdocuments.net/reader034/viewer/2022042407/5f21fd37985c7721d11de85a/html5/thumbnails/6.jpg)
P r o j e c t i o n s f o r P l a n n i n g P u r p o s e s O n l y B - 1 2 4 1 ( C 0 4 )N o t t o b e U s e d w i t h o u t U p d a t i n g a f t e r O c t o b e r 1 3 , 1 9 9 3 .
DATE STAGEOF
PRODUCTION
06/15/92 HARVEST07/15/92 HARVEST
TYPEOF
PROD.
AA
PRODUCT NAHE
HHEATDEFICIENCY 100% HHEAT
NUMBEROF
UNITS
HEIGHT CASH LANDLORD BREAKP E R N O N - S H A R E E V E N
H E A D C A S H P R O D .
25.000040.0000
.0000
.000033.0033.00
DATE STAGEOF
PRODUCTION
TYPEOF
INPUT
INPUT NAHE NUMBER CASH FIXED LANDLORDO F N O N - O R S H A R E
U N I T S C A S H V A R I .
06/16/9108/16/9109/16/9110/16/9110/21/9110/21/9110/21/9112/16/9112/16/9105/31/9205/31/9205/31/9206/01/9206/01/9206/01/92
PREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTHARVESTHARVEST
DISCINGDISCINGDISCINGDISCINGDRILLINGSEED HHEATHERB, PRE-EMERGESPRAYINGINSECT. GREENBUGACR VARIABLE CSTACR FIXED COSTACR LAND RENTCUSTOH COMBININGCUSTOH HAULINGCASH RENT
OFFSETTANDEHTANDEHTANDEH
HHEAT
HHEATKHEATCROPLAND
1.00001.00001.00001.00001.0000
75.00001.00001.00001.0000
.0526
.0526
.05261.0000
25.00001.0000
. 0 0
. 0 0
. 0 0
. 0 0
. 0 0
. 0 0
. 0 0
. 0 033 .00
. 3 333 .0033 .0033 .0033 .00
. 0 0
'"tS^l\
Information prosonted is prepared sololy as a ganaral guide and is not intandad to racogniza or predict the cost;and raturns from any one part icular farm or ranch oparation. Thaso projections were col lected and developed bystaff mambars of tho Texas Agricultural Extansion Sorvica and approvad for publ icat ion.
C4 .32
![Page 7: C4 · 09/14/93 harvest a deficiency 83.8% sorghuh 18.0000 .0000 c 33.00 n d a t e s t a g e type input nahe number cash fixed landlord of of of non or share production input units](https://reader034.vdocuments.net/reader034/viewer/2022042407/5f21fd37985c7721d11de85a/html5/thumbnails/7.jpg)
JPN
Project ions for Planning Purposes OnlyNot to be Used without Updating after October 13, 1993,
WHEAT PRODUCTION, FALL NITROGEN FERTILIZER ONLYNor th Cent ra l Texas Dis t r ic t (4 )
1993 Projected Costs and Returns per Acre
B-124KC04)
GROSS INCOME DescriptionDEFICIENCY 100% WHEATWHEAT
Total GROSS IncomeVARIABLE COST Description
PREHARVESTFERT. 82-0-0ANHYDROUS RIGSEED WHEATHERB, PRE-EMERGEINSECT. GREENBUGACR VARIABLE CSTFuel fit Lube - MachineryR e p a i r s - M a c h i n e r yL a b o r - M a c h i n e r y
Total PREHARVESTHARVEST
CUSTOM COMBININGCUSTOM HAULING
Total HARVESTI n t e r e s tI n t e r e s t
OC BorrowedPosi t ive Cash
Total VARIABLE COST
GROSS INCOME minus VARIABLE COSTFIXED COST Description
ACR FIXED COSTACR LAND RENTMachinery and EquipmentLand
Total FIXED CostTotal of ALL CostNET PROJECTED RETURNS
Quan t i t y40.000
U n i tbubu.
U n i t
l b .acrel b .acreacreacreAcreAcreHour
ac rebu.
Dol .Dol .
U n i tac reac reAcreAcre
$ / Un i t0.75003.0500
$ / Unit
.0922.000
.1705.8302.050
13.800
5.001
14.000. 140
0.1210.072
YourT o t a l E s t i m a t e
30.0035.000 106.75
136.75
Quan t i t y
100.000
To t a l
9.251.000 2 .00
75.000 12.751.000 5 .831.000 2.050.052 0 .72
4 .282.02
0.888 4 .44
43.351.000 14.00
35.000 4.9018.90
37.909 4.59-0.670 -0 .05
66.79
69.96To t a l
0.871.32
17.7725.0044.96
111.74
25.01
J ^ \
Information prasontad is praparad solely as a ganaral guida and is not intended to recognize or predict the costsand raturns from any ono part icular farm or ranch oparation. Thasa projactions wara collected and dovolopad bystaff mambars of tho Taxas Agricultural Extension Service and approvad for publ icat ion.
C4.33
![Page 8: C4 · 09/14/93 harvest a deficiency 83.8% sorghuh 18.0000 .0000 c 33.00 n d a t e s t a g e type input nahe number cash fixed landlord of of of non or share production input units](https://reader034.vdocuments.net/reader034/viewer/2022042407/5f21fd37985c7721d11de85a/html5/thumbnails/8.jpg)
Project ions for Planning Purposes OnlyNot to be Used without Updating after October 13, 1993. B-1241(C04)
DATE STAGE TYPE PRODUCT NAHE NUHBER 1HEIGHT CASH LANDLORD BREAKOF OF OF PER NON SHARE EVEN
PRODUCTION PROD. UNITS 1HEAD CASH PROD.
06/14/93 HARVEST A HHEAT 35.0000 . 0 0 0 0 c 33 .00D S B B S
N07/14/93 HARVEST A DEFICIENCY 100% HHEAT 40.0000 . 0 0 0 0 c 33 .00 N
DATE STAGE TYPE INPUT NAHE NUMBER CASH FIXED LANDLORDOF OF OF NON OR SHARE
PRODUCTION INPUT UNITS CASH VARI.
06/14/92 PREHARVEST H DISCING OFFSET 1.0000 .0008/14/92 PREHARVEST H DISCING TANDEH 1.0000 .0009/14/92 PREHARVEST H DISCING TANDEH 1.0000 .0010/09/92 PREHARVEST E FERT. 82-0-0 100.0000 C V 33.0010/09/92 PREHARVEST H ANHYDROUS APPL. 1.0000 C V 33.0010/19/92 PREHARVEST H DRILLING 1.0000 .0010/19/92 PREHARVEST E SEED KHEAT 75.0000 C V .0010/19/92 PREHARVEST E HERB, PRE-EHERGE HHEAT 1.0000 C V .0012/14/92 PREHARVEST M SPRAYING 1.0000 .0012/14/92 PREHARVEST E INSECT. GREENBUG 1.0000 C V 33.0005/30/93 PREHARVEST E ACR VARIABLE CST .0526 C V 33.0005/30/93 PREHARVEST E ACR FIXED COST .0526 C F 33.0005/30/93 PREHARVEST E ACR LAND RENT .0526 C F 33.0005/31/93 HARVEST G CUSTOH COHBINING HHEAT 1.0000 C V 33.0005/31/93 HARVEST G CUSTOH HAULING HHEAT 35.0000 C V 33.0005/31/93 K CASH RENT CROPLAND 1.0000 C F .00
Information prasontad is praparad solely as a ganaral guide and is not tntandad to racogniza or predict the costsand returns from any ana part icular farm or ranch oparation. Thaso projactions wara col lected and dovolopad bystaff members of the Texas Agricultural Extansion Sorvica and approved for publ icat ion.
C4 .34
![Page 9: C4 · 09/14/93 harvest a deficiency 83.8% sorghuh 18.0000 .0000 c 33.00 n d a t e s t a g e type input nahe number cash fixed landlord of of of non or share production input units](https://reader034.vdocuments.net/reader034/viewer/2022042407/5f21fd37985c7721d11de85a/html5/thumbnails/9.jpg)
#**v
Project ions for Planning Purposes OnlyNot to be Used without Updating after October 13
WHEAT PRODUCTION, FALL & SPRING FERTILIZERNor th Cent ra l Texas Dis t r ic t (4 )
1993 Projected Costs and Returns per Acre
B-124KC04)1993,
GROSS INCOME DescriptionDEFICIENCY 100% WHEATWHEAT
Total GROSS IncomeVARIABLE COST Description
PREHARVESTFERT. 18-46-0DRY FERT. RIGSEED WHEATHERB, PRE-EMERGEINSECT. GREENBUGFERT. 32-0-0INSECT. GREENBUGLIQUID FERT. RIGACR VARIABLE CSTCROP INSURANCEFuel & Lube - MachineryR e p a i r s - M a c h i n e r yL a b o r - M a c h i n e r y
Total PREHARVESTHARVEST
CUSTOM COMBININGCUSTOM HAULING
Total HARVESTI n t e r e s tI n t e r e s t
OC BorrowedPosit ive Cash
Total VARIABLE COST
GROSS INCOME minus VARIABLE COSTFIXED COST Description
ACR FIXED COSTACR LAND RENTMachinery and EquipmentLand
Total FIXED CostTotal of ALL Cost
NET PROJECTED RETURNS
Quant i ty40.000
U n i tbubu.
U n i t
l b .ac rel b .ac reac rel b .ac reac reac reac reAcreAcreHour
ac rebu.
Dol .Dol .
U n i tac reac reAcreAcre
$
$
/
/_
U n i t0.75003.0500
U n i t
. 1152.000
.1705.8302.050
.0822.0502.000
13.8004.090
5.001
14.000. 140
0. 1210.072
YourT o t a l E s t i m a t e
30 .0045.000 137.25
167.25
Quant i ty
100.000
To t a l
11.501.000 2 .00
75.000 12.751.000 5 .831.000 2 .05
180.000 14.851.000 2 .051.000 2 .000.052 0 .721.000 4 .09
4.112 .10
1.002 5.0169.07
1.000 14.0045.000 6 .30
20.3044.240 5 .35-2.843 -0 .21
94.52
72.73To ta l
0 .871.32
21 .6425.0048.83
143.3523.90
^ p s \
Information prasented is prepared solely as a ganaral guida and Is not intondod to racogniza or pradict tho costsand raturns from any one part icular farm or ranch oparation. Thasa projactions were col lected and daveloped bystaff mambars of tha Taxas Agricultural Extansion Sorvica and approvad far publ icat ion.
C4.35
![Page 10: C4 · 09/14/93 harvest a deficiency 83.8% sorghuh 18.0000 .0000 c 33.00 n d a t e s t a g e type input nahe number cash fixed landlord of of of non or share production input units](https://reader034.vdocuments.net/reader034/viewer/2022042407/5f21fd37985c7721d11de85a/html5/thumbnails/10.jpg)
Projections for Planning Purposes OnlyNot to be Used without Updating after October 13, 1993. B-124KC04)
D A T E S T A G E TYPE PRODUCT NAHE NUMBER HEIGHT CASH LANDLORD BREAKOF OF OF PER NON SHARE EVEN
PRODUCTION PROD. UNITS HEAD CASH PROD.
06/15/93 HARVEST A KHEAT 45.0000 . 0 0 0 0 c 33 .00n n n o o
N07/15/93 HARVEST A DEFICIENCY 100% HHEAT 40.0000 . 0 0 0 0 c 33 .00 N
D A T E S T A G E TYPE INPUT NAHE NUMBER CASH FIXED LANDLORDOF OF OF NON OR SHARE
PRODUCTION INPUT
H
UNITS
1.0000
CASH VARI.
.0008/20/92 PREHARVEST SHREDDING STALK08/25/92 PREHARVEST H DISCING TANDEH 1.0000 .0009/20/92 PREHARVEST H DISCING OFFSET 1.0000 .0010/10/92 PREHARVEST H DRY FERT. RIG 1.0000 .0010/10/92 PREHARVEST E FERT. 18-46-0 100.0000 C V 33.0010/15/92 PREHARVEST H DISCING TANDEH 1.0000 .0010/20/92 PREHARVEST H DRILLING 1.0000 .0010/20/92 PREHARVEST E SEED HHEAT 75.0000 C V .0010/20/92 PREHARVEST E HERB, PRE-EHERGE HHEAT 1.0000 C V .0012/15/92 PREHARVEST H SPRAYING 1.0000 .0012/15/92 PREHARVEST E INSECT. GREENBUG 1.0000 C V 33.0003/10/93 PREHARVEST H LIQUID FERT. RIG 1.0000 .0003/10/93 PREHARVEST E FERT. 32-0-0 180.0000 C V 33.0003/10/93 PREHARVEST E INSECT. GREENBUG 1.0000 C V .0005/31/93 PREHARVEST E ACR VARIABLE CST .0526 C V 33.0005/31/93 PREHARVEST E ACR FIXED COST .0526 C F 33.0005/31/93 PREHARVEST E ACR LAND RENT .0526 C F 33.0005/31/93 PREHARVEST E CROP INSURANCE HHEAT 1.0000 C V 33.0006/01/93 HARVEST G CUSTOH COMBINING HHEAT 1.0000 C V 33.00 *06/01/93 HARVEST G CUSTOH HAULING HHEAT 45.0000 C V 33.0007/15/93 K CASH RENT CROPLAND 1.0000 C F .00
Information prasontad is praparad solely as a ganaral guida and is not intended to recognize or predict the costsand returns from any ono part icular farm or ranch oparation. Thaso projactions were col lected and dovolopad bystaff mambars of the Texas Agricultural Extansion Sorvica and approvad for publ icat ion.
C4.36
![Page 11: C4 · 09/14/93 harvest a deficiency 83.8% sorghuh 18.0000 .0000 c 33.00 n d a t e s t a g e type input nahe number cash fixed landlord of of of non or share production input units](https://reader034.vdocuments.net/reader034/viewer/2022042407/5f21fd37985c7721d11de85a/html5/thumbnails/11.jpg)
J ^ s
Project ions for Planning Purposes OnlyNot to be Used without Updating after October 13
WHEAT PRODUCTION, HIGH INPUT MANAGEMENTNor th Cent ra l Texas D is t r i c t (4 )
1993 Projected Costs and Returns per Acre
B-1241(C04)1993,
GROSS INCOME DescriptionDEFICIENCY 100% WHEATWHEAT
Total GROSS Income
VARIABLE COST DescriptionPREHARVEST
FERT. 18-46-0DRY FERT. RIGFERT. 82-0-0ANHYDROUS RIGSEED WHEATHERB, PRE-EMERGESEED TREATMENTINSECT. GREENBUGFERT. 32-0-0INSECT. GREENBUGLIQUID FERT. RIGFUNGICIDEACR VARIABLE CSTFuel & Lube - MachineryR e p a i r s - M a c h i n e r yL a b o r - M a c h i n e r y
Total PREHARVESTHARVEST
CUSTOM COMBININGCUSTOM HAULING
Q u a n t i t y U n i t $ / U n i t40.000 bu
To ta lYour
Est imate30.00
Total HARVESTI n t e r e s tI n t e r e s t
OC BorrowedPosit ive Cash
Total VARIABLE COST
GROSS INCOME minus VARIABLE COSTFIXED COST Description
ACR FIXED COSTACR LAND RENTMachinery and EquipmentLand
Total FIXED CostTotal of ALL CostNET PROJECTED RETURNS
55.000 bu.
U n i t
l b .ac rel b .ac rel b .ac rel b .ac rel b .ac reac reac reac reAcreAcreHour
ac rebu.
Dol .Dol .
U n i tac reac reAcreAcre
3.0500
$ / Un i t
.1152.000
.0922.000
.1705.830
.0702.050
.0822.0502.000
14.00013.800
5.001
14.000. 140
0. 1210.072
167.75197.75
Quant i ty
100.000
To ta l
11.501.000 2.00
100.000 9.251.000 2 .00
75.000 12.751.000 5.83
75.000 5.251.000 2.05
180.000 14.851.000 2.051.000 2 .001.000 14.000.052 0.72
4.532.09
0.978 4.8995.77
1.000 14.0055.000 7 .70
21 .7059.751 7.23-1.100 -0 .08
124.62
73.13
To ta l0.871.32
18.8025.0045.99
170.6127.14
Information prasontad is praparad solely as a ganaral guida and is not intondod to racogniza or pradict tha costsand raturns from any ona part icular farm or ranch oparation. Thaso projections were col lected and dovolopad bystaff mambars of the Texas Agricultural Extansion Sorvica and approvad for publ icat ion.
C4.37
![Page 12: C4 · 09/14/93 harvest a deficiency 83.8% sorghuh 18.0000 .0000 c 33.00 n d a t e s t a g e type input nahe number cash fixed landlord of of of non or share production input units](https://reader034.vdocuments.net/reader034/viewer/2022042407/5f21fd37985c7721d11de85a/html5/thumbnails/12.jpg)
P r o j e c t i o n s f o r P l a n n i n g P u r p o s e s O n l y B - 1 2 4 1 ( C 0 4 )N o t t o b e U s e d w i t h o u t U p d a t i n g a f t e r O c t o b e r 1 3 , 1 9 9 3 .
DATE STAGEOF
PRODUCTION
06/14/93 HARVEST07/14/93 HARVEST
TYPEOF
PROD.
PRODUCT NAHE
HHEATDEFICIENCY 100% HHEAT
NUMBEROF
UNITS
HEIGHT CASH LANDLORD BREAKP E R N O N - S H A R E E V E N
H E A D C A S H P R O D .
55.000040.0000
.0000
.00003 3 . 0 0 N3 3 . 0 0 N
DATE STAGEOF
PRODUCTION
TYPEOF
INPUT
INPUT NAHE NUMBER CASH FIXED LANDLORDO F N O N - O R S H A R E
U N I T S C A S H V A R I .
06/14/9208/14/9209/09/9209/09/9209/14/9210/14/9210/14/9210/19/9210/19/9210/19/9210/19/9212/14/9212/14/9203/09/9303/09/9303/09/9304/09/9305/30/9305/30/9305/30/9305/31/9305/31/9305/31/93
PREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTHARVESTHARVEST
DISCINGDISCINGDRY FERT. RIGFERT. 18-46-0DISCINGANHYDROUS APPL.FERT. 82-0-0DRILLINGSEED KHEATHERB, PRE-EHERGESEED TREATHENTSPRAYINGINSECT. GREENBUGLIQUID FERT. RIGFERT. 32-0-0INSECT. GREENBUGFUNGICIDEACR VARIABLE CSTACR FIXED COSTACR LAND RENTCUSTOM COMBININGCUSTOM HAULINGCASH RENT
OFFSETTANDEH
TANDEH
HHEATHHEAT
KHEAT
HHEATHHEATCROPLAND
1.00001.00001.0000
100.00001.00001.0000
100.00001.0000
75.00001.0000
75.00001.00001.00001.0000
180.00001.00001.0000
.0526
.0526
.05261.0000
55.00001.0000
.00
.00
.0033 .00
. 0 033 .0033 .00
. 0 0
. 0 0
. 0 0
. 0 0
. 0 033 .00
. 0 033 .0033 .0033 .0033 .0033 .0033.0033.0033.00
.00
Information prasontad is prepared solely as a ganaral guida and Is not Intended to recognize or predict the castsand raturns from any ona part icular farm or ranch oparation. Thasa projactions wara col lected and dovolopad bystaff members of the Texas Agricultural Extansion Sarvico and approved for publ icat ion.
C4 .38
![Page 13: C4 · 09/14/93 harvest a deficiency 83.8% sorghuh 18.0000 .0000 c 33.00 n d a t e s t a g e type input nahe number cash fixed landlord of of of non or share production input units](https://reader034.vdocuments.net/reader034/viewer/2022042407/5f21fd37985c7721d11de85a/html5/thumbnails/13.jpg)
Project ions for Planning Purposes OnlyNot to be Used without Updating after October 13,
WHEAT PRODUCTION WITH GRAZINGNor th Cent ra l Texas D is t r i c t (4 )
1993 Projected Costs and Returns per Acre
B-1241(C04)1993,
GROSS INCOME DescriptionDEFICIENCY 100% WHEATWEIGHT GAIN STOCKERSWHEAT
Total GROSS IncomeVARIABLE COST Description
PREHARVESTFERT. 18-46-0DRY FERT. RIGFERT. 82-0-0ANHYDROUS RIGSEED WHEATINSECT. GREENBUGFERT. 32-0-0LIQUID FERT. RIGINSECT. GREENBUGACR VARIABLE CSTCROP INSURANCEFuel & Lube - MachineryR e p a i r s - M a c h i n e r yL a b o r - M a c h i n e r y
Total PREHARVESTHARVEST
CUSTOM COMBININGCUSTOM HAULING
Total HARVESTI n t e r e s tI n t e r e s t
- OC Borrowed- Posit ive Cash
Total VARIABLE COST
GROSS INCOME minus VARIABLE COSTFIXED COST Description
ACR FIXED COSTACR LAND RENTMachinery and EquipmentLand
Total FIXED CostTotal of ALL Cost
NET PROJECTED RETURNS
Quan t i t y35.000
U n i tbul b .bu.
U n i t
l b .ac rel b .ac rel b .ac rel b .ac reac reac reac reAcreAcreHour
ac rebu.
Dol .Dol.
U n i tacreacreAcreAcre
$ / Un i t0.75000.25003.0500
$ / Un i t
.1152.000
.0922.000
.1702.050
.0822.0002.050
13.8004.090
5.002
14.OOO.140
0.1210.072
YourT o t a l E s t i m a t e
26.25190.000 47.5040.000 122.00
195.75
Quan t i t y
100.000
To ta l
11.501.000 2.00
80.000 7.401.000 2.00
90.000 15.301.000 2.05
125.000 10.311.000 2 .001.000 2.050.052 0 .721.000 4.09
3.711.60
0.827 4. 1468.87
1.000 14.0040.000 5 .60
19.6052.337 6.33-2.015 -0.15
94.66
101.09To ta l
0 .871.32
15.6225.0042.81
137.4758.28
Information prasontad is praparad sololy as a ganaral guida and Is not Intondod to racogniza or predict tha costsand raturns from any one part icular farm or ranch oparation. Thaso projactions wara col lected and dovolopad bystaff mambars of tha Taxas Agricultural Extension Service and approved for publ icat ion.
C4.39
![Page 14: C4 · 09/14/93 harvest a deficiency 83.8% sorghuh 18.0000 .0000 c 33.00 n d a t e s t a g e type input nahe number cash fixed landlord of of of non or share production input units](https://reader034.vdocuments.net/reader034/viewer/2022042407/5f21fd37985c7721d11de85a/html5/thumbnails/14.jpg)
Project ions for Planning Purposes OnlyNot to be Used without Updating after October 13, 1993.
B-1241(C04)
DATE STAGE TYPE PRODUCT NAHE NUMBER 1HEIGHT CASH LANDLORD BREAKOF OF OF PER NON SHARE EVEN
PRODUCTION PROD. UNITS 1HEAD CASH PROD.
02/28/93 GRAZING A HEIGHT GAIN STOCKERS 190.0000 .0000 N .00 N06/14/93 HARVEST A DEFICIENCY 100% HHEAT 35.0000 .0000 C 33.00 N06/14/93 HARVEST A HHEAT 40.0000 .0000 C 33.00 N
DATE STAGE TYPE INPUT NAHE NUMBER CASH FIXED LANDLORDOF OF OF NON O R !SHARE
PRODUCTION
PREHARVEST
INPUT
H DISCING OFFSET
UNITS CASH VARI.
.0006/14/92 1.000007/14/92 PREHARVEST H DISCING TANDEH 1.0000 .0008/14/92 PREHARVEST H DRY FERT. RIG 1.0000 .0008/14/92 PREHARVEST E FERT. 18-46-0 100.0000 C V 33.0008/19/92 PREHARVEST E FERT. 82-0-0 80.0000 C V 33.0008/19/92 PREHARVEST H ANHYDROUS APPL. 1.0000 .0008/31/92 PREHARVEST H DRILLING 1.0000 .0008/31/92 PREHARVEST E SEED HHEAT 90.0000 C V .0012/14/92 PREHARVEST H SPRAYING 1.0000 .0012/14/92 PREHARVEST E INSECT. GREENBUG 1.0000 C V 33.0003/09/93 PREHARVEST H LIQUID FERT. RIG 1.0000 .0003/09/93 PREHARVEST E FERT. 32-0-0 125.0000 C V 33.0003/14/93 PREHARVEST E INSECT. GREENBUG 1.0000 C V 33.0005/30/93 PREHARVEST E ACR VARIABLE CST .0526 C V 33.0005/30/93 PREHARVEST E ACR FIXED COST .0526 C F 33.0005/30/93 PREHARVEST E ACR LAND RENT .0526 C F 33.0005/30/93 PREHARVEST E CROP INSURANCE KHEAT 1.0000 C V 33.0005/31/93 HARVEST G CUSTOH COMBINING HHEAT 1.0000 C V 33.0005/31/93 HARVEST G CUSTOH HAULING HHEAT 40.0000 C V 33.0005/31/93 K CASH RENT CROPLAND 1.0000 C F .00
Information prasontad is praparad sololy as a ganaral guida and is not Intondod to racogniza or predict the costsand returns from any ona part icular farm or ranch operation. These projactions wara col lected and dovolopad bystaff members of the Texas Agricultural Extansion Service and approvad far publ icat ion.
C4.40
![Page 15: C4 · 09/14/93 harvest a deficiency 83.8% sorghuh 18.0000 .0000 c 33.00 n d a t e s t a g e type input nahe number cash fixed landlord of of of non or share production input units](https://reader034.vdocuments.net/reader034/viewer/2022042407/5f21fd37985c7721d11de85a/html5/thumbnails/15.jpg)
r
Projections for Planning Purposes OnlyNot to be Used without Updating after October 13, 1993.
WHEAT PRODUCTION, GRAZING ONLYNor th Cent ra l Texas Dis t r ic t (4 )
1993 Projected Costs and Returns per Acre
B-124KC04)
GROSS INCOME DescriptionWEIGHT GAIN STOCKERS
Total GROSS IncomeVARIABLE COST Description
PREHARVESTFERT. 18-46-0DRY FERT. RIGFERT. 82-0-0ANHYDROUS RtGSEED WHEATINSECT. GREENBUGFERT. 32-0-0LIQUID FERT. RIGINSECT. GREENBUGFuel & Lube - MachineryR e p a i r s - M a c h i n e r yL a b o r - M a c h i n e r y
Total PREHARVESTI n t e r e s t - O C B o r r o w e d
Total VARIABLE COST
GROSS INCOME minus VARIABLE COSTFIXED COST Description
Machinery and EquipmentLand
Total FIXED CostTotal of ALL CostNET PROJECTED RETURNS
Quant i ty360.000
U n i t
l b .
U n i t
l b .ac rel b .ac rel b .ac rel b .ac reac reAcreAcreHour
Dol .
U n i tAcreAcre
$
$
/
/
U n i t
0.2500
U n i t
.1152.000
.0922.000
. 1702.050
.0822.0002.050
5.002
0.121
To t a l90 .0090 .00
To t a l
11.502 .009 .252 .00
15.302 .05
16.502 .002 .053.711.604. 14
YourEst imate
Quant i ty
100.0001.000
100.0001.000
90.0001.000
200.0001.0001.000
0.82772.097.61
79.70
10.30To t a l
15.6225.0040 .62
120.32-30.32
62.881
Information prasented is prepared solely as a goneral guida and Is not intondod to recognize or predict the costsand raturns from any ono part icular farm or ranch oparation. Thaso projactions were collected and dovolopad bystaff mambars of the Texas Agricultural Extansion Sorvica and approvad for publ icat ion.
C4.41
![Page 16: C4 · 09/14/93 harvest a deficiency 83.8% sorghuh 18.0000 .0000 c 33.00 n d a t e s t a g e type input nahe number cash fixed landlord of of of non or share production input units](https://reader034.vdocuments.net/reader034/viewer/2022042407/5f21fd37985c7721d11de85a/html5/thumbnails/16.jpg)
P r o j e c t i o n s f o r P l a n n i n g P u r p o s e s O n l yN o t t o b e U s e d w i t h o u t U p d a t i n g a f t e r O c t o b e r 1 3 , 1 9 9 3 ,
B - 1 2 4 K C 0 4 )
DATE STAGEOF
PRODUCTION
TYPEOF
PROD.
PRODUCT NAHE NUHBEROF
UNITS
HEIGHT CASH LANDLORD BREAKP E R N O N - S H A R E E V E N
H E A D C A S H P R O D .
05/31/93 GRAZING HEIGHT GAIN STOCKERS 360.0000 . 0 0 0 0 N . 0 0 N
DATE
06/15/9207/15/9208/15/9208/15/9208/20/9208/20/9209/01/9209/01/9212/15/9212/15/9203/10/9303/10/9303/15/9305/31/93
STAGEOF
PRODUCTION
PREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVEST
TYPEOF
INPUT
HHEHEHEHEHEHEK
INPUT NAHE
DISCINGDISCINGFERT. 18-46-0DRY FERT. RIGFERT. 82-0-0ANHYDROUS APPL.SEED KHEATDRILLINGINSECT. GREENBUGSPRAYINGFERT. 32-0-0LIQUID FERT. RIGINSECT. GREENBUGCASH RENT
OFFSETTANDEH
NUMBEROF
UNITS
CASHNONCASH
CROPLAND
1.00001.0000
100.00001.0000
100.00001.0000
90.00001.00001.00001.0000
200.00001.00001.00001.0000
FIXED LANDLORDOR SHARE
VARI.
.00
.0033.00
.0033. OQ
.00
.00
.0033.00
.0033.00
.0033.00
.00
Information presented is prepared solely as a ganaral guide and is not intondod to racogniza or pradict tho costsand returns from any one part icular farm or ranch oparation. Thaso projections were col lected and developed bystaff mambars of tha Taxas Agricul tural Extension Service and approvad for publ icat ion.
C4 .42
![Page 17: C4 · 09/14/93 harvest a deficiency 83.8% sorghuh 18.0000 .0000 c 33.00 n d a t e s t a g e type input nahe number cash fixed landlord of of of non or share production input units](https://reader034.vdocuments.net/reader034/viewer/2022042407/5f21fd37985c7721d11de85a/html5/thumbnails/17.jpg)
CROP PRODUCTS REPORTOctober 13, 1993
Crop Product Name P r i c e Uni t Weight Cashper o f per Flow
U n i t Mes. U n i t Row
CORN 2.4400 bu. 56.0000 20COTTON LINT .5600 lb . 1.0000 20COTTONSEED 85.0000 t o n 2000.0000 21DEFICIENCY 100% WHEAT .7500 bu 60.0000 23DEFICIENCY 83.8% CORN .5500 bu 56.0000 23DEFICIENCY 83.8% SORGHUM .6300 c w t 100.0000 23DEFICIENCY 84.2% COTTON .1800 l b 1.0000 23DIVERSION PMT WHEAT 1.2000 bu 60.0000 23H A Y A L F A L F A 3.0000 bale 67.OOOO 20H A Y B E R M U D A 2.0000 bale 67.0000 20H A Y S O R G H U M 2.0000 bale 67.0000 20PASTURE 10.0000 AUM .0000 20PEANUTS .3100 l b .OOOO 20SORGHUM 3.8800 cwt 100.0000 20SOYBEANS 5.8500 b u . 100.0000 20WEIGHT GAIN STOCKERS .2500 lb . 1.0000 21WHEAT 3.0500 bu. 60.0000 20
JP^N
Information prasontad is praparad sololy as a ganaral guida and is not Intended to recognize or pradict tha costsand returns from any one part icular farm or ranch oparation. Thasa projactions woro col lected and dovolopad bystaff members of the Texas Agricul tural Extension Sorvica and approvad for publ icat ion.
C4 .43
![Page 18: C4 · 09/14/93 harvest a deficiency 83.8% sorghuh 18.0000 .0000 c 33.00 n d a t e s t a g e type input nahe number cash fixed landlord of of of non or share production input units](https://reader034.vdocuments.net/reader034/viewer/2022042407/5f21fd37985c7721d11de85a/html5/thumbnails/18.jpg)
TRACTORS, IMPLEMENTS AND EQUIPMENTOCTOBER 13, 1993
DESCRIPTION
FIRST NAMEQUALIFYING NAMEKORSEPOHER RATING (HP)USEFUL LIFE (HR OR HI)FUEL TYPEREHAINING LIFE (HR OR HI)FUEL CON. (UNIT/KR OR /HI)ANNUAL USE (HR OR HI)S P E E D ( H I / H )H I D T H ( F T )F I E L D E F F I C I E N C Y ( % )C A P A C I T Y ( A C / H R )POHER UNIT MULTIPLIERLABOR HULTIPLIERCURRENT LIST PRICESALVAGE VALUECURRENT MARKET VALUELEASE PAYHENTANNUAL LICENSE & TAXANNUAL INSURANCEON FARH HIRED LABOROFF FARH PARTS & LABOR ($)ON FARH OHNER LABOR (HR)ANNUAL USE BASE (HR OR HI)REPAIR COEFFICIENT #1DEPRECIATION FACTOR #1YEARS OHNEDREPAIR COEFFICIENT 82DEPRECIATION FACTOR #2C A PA C I T Y ( D E F. . C A L C . )F U E L U S E ( D E F. , C A L C . )R & H C A L C . ( # 1 , # 2 )LEASE CALC. (HOUR,YEAR)
:tor TRACTOR
TRACTOR TRACTOR100 HP 125 HP
100 12512000 12000
DI DI12000 12000
TRACTOR TRACTOR TRACTOR
520 400
TRACTOR150 HP
15012000
DI12000
530
TRACTOR40 HP
4012000
DI12000
350
TRACTOR75 HP
7512000
DI12000
400
($) 44900 54300 63500 17300 28800(%) 38 38 38 38 38($) 40400 48900 57200 15600 25900($)($)($)
(HR)
.029 .029 .029 .029 .029.68 .68 .68 .68 .68
7 7 7 7 71.5 1.5 1.5 1.5 1.5.92 .92 .92 .92 .92
C C C C C2 2 2 2 2
IMPLEMENT
ANHYDROUS RIG
1042000
2000
404 . 0
2 080
81.11.2
1100
1
DESCRIPTION
FIRST NAMEQUALIFYING NAMEKORSEPOHER RATING (HP)USEFUL LIFE (HR OR HI)FUEL TYPEREHAINING LIFE (HR OR HI)FUEL CON. (UNIT/HR OR /HI)ANNUAL USE (HR OR HI)S P E E D ( H I / H )H I D T H ( F T )F I E L D E F F I C I E N C Y ( % )C A P A C I T Y ( A C / H R )POHER UNIT MULTIPLIERLABOR MULTIPLIERCURRENT LIST PRICE ($)S A L V A G E V A L U E ( % )CURRENT HARKET VALUE ($)L E A S E P A Y H E N T ( $ )ANNUAL LICENSE & TAX ($)A N N U A L I N S U R A N C E ( $ )ON FARH HIRED LABOR (HR)OFF FARH PARTS & LABOR ($)ON FARH OHNER LABOR (HR)ANNUAL USE BASE (HR OR HI)REPAIR COEFFICIENT 81DEPRECIATION FACTOR #1YEARS OHNEDREPAIR COEFFICIENT 82DEPRECIATION FACTOR 82C A PA C I T Y ( D E F. , C A L C . )F U E L U S E ( D E F. . C A L C . )R & H C A L C . ( # 1 , # 2 >LEASE CALC. (HOUR,YEAR)
IHPLEHENT IMPLEHENT
DRY FERT. RIG
IHPLEHENT IHPLEHENT IHPLEHENT IHPLEHENT
CULTIVATOR GRAIN DRILL LIQUID FERT . RIG HOLDBOARD PLOH OFFSET DISC6 ROH 13 FT.
75 30 51 30 70 572500 2000 1200 2000 2500 2500
2500 2000 1200 2000 2500 2500
115 40 60 100 100 1605 6.0 5.0 6.0 4 6
20 50 22 50 5.3 1380 80 70 80 80 809 15 8.5 8 2 . 0 5 6.5
1.1 1.1 1.1 1.1 1.1 1.11.2 1.2 1.2 1.2 1.2 1.2
5800 1 6250 1 4250 850010 100 10 100 10 10
5800 1 6250 1 4250 8500
.364.6010
1 . 3.885
CC2
.777.6010
1.4.885
C CC C1 2
.364. 6
1 . 3.885
CC2
.364.6010
1 . 3.885
CC2
Information prasontad is prepared solely as a ganaral guldo and is not intended to recognize or predict the castsand raturns from any ona particular farm or ranch operation. Thasa projactions wara col looted and developed bystaff members of tho Texas Agricultural Extansion Sorvica and approvad for publ icat ion.
C4 .44
![Page 19: C4 · 09/14/93 harvest a deficiency 83.8% sorghuh 18.0000 .0000 c 33.00 n d a t e s t a g e type input nahe number cash fixed landlord of of of non or share production input units](https://reader034.vdocuments.net/reader034/viewer/2022042407/5f21fd37985c7721d11de85a/html5/thumbnails/19.jpg)
DESCRIPTION IHPLEHENT
/ ^ SFIRST NAHEQUALIFYING NAHEKORSEPOHER RATING (HP)USEFUL LIFE (HR OR HI)FUEL TYPEREHAINING LIFE (HR OR HI)FUEL CON. (UNIT/HR OR /HI)ANNUAL USE (HR OR HI)S P E E D ( H I / H )H I D T H ( F T )FIELD EFFICIENCY (%)C A P A C I T Y ( A C / H R )POHER UNIT MULTIPLIERLABOR MULTIPLIERCURRENT LIST PRICESALVAGE VALUECURRENT HARKET VALUELEASE PAYHENTANNUAL LICENSE & TAXANNUAL INSURANCEON FARM HIRED LABOROFF FARH PARTS & LABOR ($)ON FARH OHNER LABOR (HR)ANNUAL USE BASE (HR OR HI)REPAIR COEFFICIENT #1DEPRECIATION FACTOR #1YEARS OHNEDREPAIR COEFFICIENT #2DEPRECIATION FACTOR 82CAPACITY (DEF..CALC.)FUEL USE (DEF..CALC.)R & H CALC. ( 81 ,82 )LEASE CALC. (HOUR,YEAR)
($)(%)($)($)($)($)
(HR)
NT IMPLEHENT IHPLEMENT IMPLEHENT IMPLEHENT IMPLEHENT
MBINE PEANUT DIGGER PUNTER6 ROH
ROLLER ROLLING CULT.6 ROH
SADDLE TANK
17 17 66 30 75 52000 2500 1200 2500 2500 1200
2000 2500 1200 2500 2500 1200
70 100 45 25 115 1052.3 3.0 5 7.5 5 5.0
12 6.0 20 20 20 2050 67 65 80 80 702 2.9 8 15 9 8
1.1 1.1 1.1 1.1 1.1 1.11.2 1.2 1.2 1.2 1.2 1.2
15000 3400 9000 500 7500 100010 10 10 10 10 10
15000 3060 8000 450 6750 900
.380 .222 .777.64 .60 .6010 10 10
1.4 1.4 1.4.885 .885 .885
C C CC C C2 2 2
364 .364 .777.60 .60 .6010 10 10
1.3 1.3 1.4885 .885 .885
C C CC C C2 2 2
DESCRIPTION
FIRST NAHEQUALIFYING NAMEKORSEPOHER RATING (HP)USEFUL LIFE (HR OR HI)FUEL TYPEREHAINING LIFE (HR OR HI)FUEL CON. (UNIT/HR OR /HI)ANNUAL USE (HR OR HI)S P E E D ( H I / H )H I D T H ( F T )FIELD EFFICIENCY (%)C A P A C I T Y ( A C / H R )POHER UNIT MULTIPLIERLABOR MULTIPLIERCURRENT LIST PRICESALVAGE VALUECURRENT HARKET VALUELEASE PAYMENTANNUAL LICENSE & TAXANNUAL INSURANCEON FARH HIRED LABOROFF FARH PARTS & LABOR ($)ON FARH OHNER LABOR (HR)ANNUAL USE BASE (HR OR HI)REPAIR COEFFICIENT #1DEPRECIATION FACTOR #1YEARS OHNEDREPAIR COEFFICIENT #2DEPRECIATION FACTOR #2CAPACITY (DEF..CALC.)FUEL USE (DEF.,CALC.)R & H CALC. ( #1 ,#2 )LEASE CALC. (HOUR,YEAR)
($)(%)($)($)($)($)
(HR)
IHPLEHENT IMPLEHENT IHPLEHENT
TANDEH DISC
IHPLEHENT
HAGON
EQUIPHENT EQUIPHENT
SHREDDER SPRAY RIG BULK HILK COOLER COOLER4 ROH 20 FT. HANURE STORAGE
40 30 85 302000 2000 2520 2500 10 30000
EL2000 2000 2520 2500 10 30000
1200035 50 280 100 1
5.0 8.0 4.5 514 20 20 880 80 80 18 15 10 1
1.1 1.1 1.1 1.11.2 1.2 1.2 1.2
5500 1000 11500 3500 12500 260010 10 10 16
4950 900 11500 3500 12500 2600
.230 .777 .364.60 .60 .6010 10 9
1.4 1.4 1.3.885 .885 .885
C C CC C C2 2 2
.168.65
1.4.885
DC2
62.50
1 2000
J f f P \
Information presented is prepared solely as a general guida and is not intondod to racogniza or pradict tho eastsand raturns from any ono part icular farm or ranch oparation. Thaso projections were collected and dovolopad bystaff mambars of tha Taxas Agricultural Extension Sorvica and approvad for publ icat ion.
C4 .45
![Page 20: C4 · 09/14/93 harvest a deficiency 83.8% sorghuh 18.0000 .0000 c 33.00 n d a t e s t a g e type input nahe number cash fixed landlord of of of non or share production input units](https://reader034.vdocuments.net/reader034/viewer/2022042407/5f21fd37985c7721d11de85a/html5/thumbnails/20.jpg)
DESCRIPTION
FIRST NAMEQUALIFYING NAHEKORSEPOHER RATING (HP)USEFUL LIFE (HR OR HI)FUEL TYPEREHAINING LIFE (HR OR HI)FUEL CON. (UNIT/HR OR /HI)ANNUAL USE (HR OR HI)S P E E D ( H I / H )H I D T H ( F T )FIELD EFFICIENCY (%)C A P A C I T Y ( A C / H R )POHER UNIT MULTIPLIERLABOR MULTIPLIERCURRENT LIST PRICESALVAGE VALUECURRENT HARKET VALUELEASE PAYHENTANNUAL LICENSE & TAXANNUAL INSURANCEON FARH HIRED LABOROFF FARH PARTS & LABOR ($)ON FARH OHNER LABOR (HR)ANNUAL USE BASE (HR OR HI)REPAIR COEFFICIENT #1DEPRECIATION FACTOR #1YEARS OHNEDREPAIR COEFFICIENT #2DEPRECIATION FACTOR 82CAPACITY (DEF.,CALC.)FUEL USE (DEF..CALC.)R & H C A L C . ( # 1 , # 2 )LEASE CALC. (HOUR,YEAR)
EQUIPMENT EQUIPHENT EQUIPHENT
FEED SYS1
EQUIPHENT EQUIPHENT EQUIPHENT
DIGGER/HAGONSILAGE
FEED HILL rEM FEEDERHECHANIC
FEEDERSHOG
HAY RACKS
10 10 10 10 5 1010 10 10 10 5 101 1 1 1 1 1
($) 11000 14000 4485 6500(%)($) 11000 14000 4485 6500<$)($)($)
(HR)55
1
70
1
32.50
1
225
225
4.50
1
2750
2750
5.50
1
DESCRIPTION
FIRST NAHEQUALIFYING NAHEKORSEPOHER RATING (HP)USEFUL LIFE (HR OR HI)FUEL TYPEREHAINING LIFE (HR OR HI)FUEL CON. (UNIT/HR OR /HI)ANNUAL USE (HR OR HI)S P E E D ( H I / H )H I D T H ( F T )FIELD EFFICIENCY (%)C A P A C I T Y ( A C / H R )POHER UNIT MULTIPLIERLABOR MULTIPLIERCURRENT LIST PRICESALVAGE VALUECURRENT MARKET VALUELEASE PAYHENTANNUAL LICENSE & TAXANNUAL INSURANCEON FARH HIRED LABOROFF FARH PARTS & LABOR ($)ON FARH OHNER LABOR (HR)ANNUAL USE BASE (HR OR HI)REPAIR COEFFICIENT #1DEPRECIATION FACTOR #1YEARS OHNEDREPAIR COEFFICIENT 82DEPRECIATION FACTOR #2CAPACITY (DEF.,CALC.)FUEL USE (DEF.,CALC.)R & H C A L C . ( # 1 , # 2 )LEASE CALC. (HOUR,YEAR)
($)(%)($)($)($)($)
(HR)
EQUIPHENT EQUIPHENT EQUIPHENT EQUIPHENT
HANURE SYSTEH HILKING EQUIP. HILKING STALLS HINERAL FEEDER
10
10
1
10
10
1
19
1
125
1
10
10
1
9400 24900 1408520 20
9400 24900 14085
70
1
10
10
1
EQUIPHENT EQUIPHENT
SPRAYERSTOCK
TRAILERPEANUTS
10 1010 10
1 1
/■,sa \
90
90
800 880010
800 8800
88.00
1
Information prasontad is praparad solely as a ganaral guida and Is not Intended to recegniza or predict the costsand raturns from any ona part icular farm or ranch oparation. These projactions wara col lected and developed bystaff mambars of tha Taxas Agricultural Extansion Service and approvad for publ icat ion.
C4.46
![Page 21: C4 · 09/14/93 harvest a deficiency 83.8% sorghuh 18.0000 .0000 c 33.00 n d a t e s t a g e type input nahe number cash fixed landlord of of of non or share production input units](https://reader034.vdocuments.net/reader034/viewer/2022042407/5f21fd37985c7721d11de85a/html5/thumbnails/21.jpg)
DESCRIPTION
/ ^ S. FIRST NAHEV QUALIFYING NAHE
KORSEPOHER RATING (HP)USEFUL LIFE (HR OR HI)FUEL TYPEREHAINING LIFE (HR OR HI)FUEL CON. (UNIT/HR OR /HI)ANNUAL USE (HR OR HI)S P E E D ( H I / H )H I D T H ( F T )FIELD EFFICIENCY (%)C A P A C I T Y ( A C / H R )POHER UNIT HULTIPLIERLABOR MULTIPLIERCURRENT LIST PRICE ($)S A LVA G E VA L U E ( % )CURRENT MARKET VALUE ($)L E A S E PAY M E N T ( $ )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 #1DEPRECIATION FACTOR #1YEARS OHNEDREPAIR COEFFICIENT 82DEPRECIATION FACTOR 82CAPACITY (DEF..CALC.)FUEL USE (DEF.,CALC.)R & H CALC. ( 81 ,82 )LEASE CALC. (HOUR,YEAR)
EQUIPHENT EQUIPHENT EQUIPMENT
TRAILERSTOCK
HATER SYSTEH HATERERSHOG
10 10 510 10 51 1 1
1200
1200
3850
3850
19
1
20
20
.39
1
Information prasontad is praparad solely as a ganaral guida and is not intandad to racogniza or predict the castsand returns from any ona particular farm or ranch oparation. Thaso projactions wara collocted and dove loped bystaff mambors of tha Taxas Agricultural Extansion Sorvica and approvad far publ icat ion.
C4.47
![Page 22: C4 · 09/14/93 harvest a deficiency 83.8% sorghuh 18.0000 .0000 c 33.00 n d a t e s t a g e type input nahe number cash fixed landlord of of of non or share production input units](https://reader034.vdocuments.net/reader034/viewer/2022042407/5f21fd37985c7721d11de85a/html5/thumbnails/22.jpg)
OPERATING INPUT RESOURCESOctober 13, 1993
Operat ing Iinput Pr i ce U n i t Cashper o f F low
U n i t Measure Row================ ======== ======== ======= == = =ACR FIXED COST 16.58 acre 39ACR LAND RENT 25.00 a c r e 52ACR VARIABLE CST 13.80 acre 39BERMUDA SOD 1.00 bu. 43BOAR FEED 10 c w t . 47B R E E D I N G i DAIRY 24.50 head 48CROP INSURANCE CORN 75 5.16 a c r e 55CROP INSURANCE CORN 85 5.85 ac re 55CROP INSURANCE COTT 375 12.24 ac re 55CROP INSURANCE COTT 425 13.47 a c r e 55CROP INSURANCE SORGHUM 2.91 a c r e 55CROP INSURANCE WHEAT 4.09 a c r e 55DEFOLIANT 2.75 q t . 45FEEDER PIGS 100 c w t . 46FERT. 10-34-0 .11 l b . 44FERT. 18-46-0 .115 l b . 44FERT. 32-0-0 .0825 l b . 44FERT. 34-0-0 .0875 l b . 44FERT. 6-24-24 . 123 l b . 44FERT. 82-0-0 .0925 l b . 44FINISHING RATION 10.00 c w t . 47FUNGICIDE PEANUTS 6 . 3 0 ac re 45FUNGICIDE WHEAT 14.00 a c r e 45GRAIN MIX 7 . 9 0 c w t . 47HAY 3 . 0 0 c w t . 47HAY ALFALFA 4 . 5 0 c w t . 47HAY BERMUDA 3 . 0 0 c w t . 47HAY SORGHUM 3 . 0 0 c w t . 47HERB, FALL SORGHUM 3 . 0 0 a c r e 45HERB, PRE-EMERGE ALFALFA 11 . 3 7 5 acre 45HERB, PRE-EMERGE BERMUDA 3 . 0 0 a c r e 45HERB, PRE-EMERGE COTTON 10.83 a c r e 45HERB, PRE-EMERGE PEANUTS 6 . 7 5 a c r e 45HERB, PRE-EMERGE SORGHUM 4 . 6 5 acre 45HERB, PRE-EMERGE WHEAT 5 . 8 3 a c r e 45HERB, YELLOW COTTON 6 . 7 5 acre 45HERB,POST-EMERGE ALFALFA 5 . 5 0 a c r e 45HERB,POST-EMERGE SOYBEAN 15 Pt 45INOCULANT 1 . 5 0 acre 43INSECT. PEANUTS 3 . 2 0 acre 45INSECT. ARMYWORM 2 . 2 5 a c r e 55INSECT. BOLLWORM 5 . 2 0 a c r e 45INSECT. GREENBUG 2 . 0 5 a c r e 45INSECT. PLANTBUG 2 . 0 5 a c r e 45INSECT. SOIL 10.05 acre 45INSECT. THRIPS 4 . 7 0 acre 45INSECT. WEEVIL 7 . 5 0 a c r e 45MARKETING HOGS 3 . 5 0 head 55MGMT. RECORDS 18 head 55MILK REPLACER .91 l b . 47MISCELLANEOUS COW-CALF 10 head 55MISCELLANEOUS DAIRY 15 head 55
r * ^ $ > \
/*■""*'%.
Information presented is prepared sololy as a ganaral guida and is not Intonded to reeognlza or predict the costsand raturns from any ona part icular farm or ranch operation. Thaso projactions wara col lected and developed bystaff mambars of the Texas Agricultural Extension Service and approvad for publ icat ion.
C4 .48
![Page 23: C4 · 09/14/93 harvest a deficiency 83.8% sorghuh 18.0000 .0000 c 33.00 n d a t e s t a g e type input nahe number cash fixed landlord of of of non or share production input units](https://reader034.vdocuments.net/reader034/viewer/2022042407/5f21fd37985c7721d11de85a/html5/thumbnails/23.jpg)
Operat ing Input Pr i ce U n i t Cashper o f Flow
U n i t Measure RowMISCELLANEOUS FARTOFIN 37 head 55MISCELLANEOUS GOATS 10 head 55MISCELLANEOUS HOGS .75 head 55MISCELLANEOUS PIGS 21 head 55MISCELLANEOUS SHEEP 21 head 55MISCELLANEOUS STOCKER 4 head 55PASTURE BERMUDA 37.32 a c r e 47PASTURE DAIRY 20 acre 47PASTURE NATIVE 8.00 acre 47PIG STARTER 15.00 cwt . 47PREDATOR CONTROL .35 head 55PROTEIN SUPPL. 10.75 cwt . 47QUOTA COST PEANUTS .02 l b 55SALES COMMISSION BEEFCALF 2.00 cwt . 55SALES COMMISSION CULL COW 1.25 cwt . 55SALES COMMISSION DAIRY 6.05 head 55SALES COMMISSION GOATS 1.00 head 55SALES COMMISSION PIG 1.75 head 55SALES COMMISSION SHEEP .60 head 55SALES COMMISSION STOCKER 2.00 c w t . 55SALT 5 .30 c w t . 47SALT & MINERALS 7.93 c w t . 47SEED ALFALFA 2.50 l b . 43SEED CEREAL RYE . 18 l b . 43SEED CLOVER 1.40 l b . 43SEED CORN .950 t h o u 43SEED COTTON .48 l b . 43SEED FORAGE SORG .16 l b . 43SEED OATS .18 l b . 43SEED PEANUTS .74 l b . 43SEED RYEGRASS .40 l b . 43SEED SORGHUM TREATED .85 l b . 43SEED SOYBEANS .12 l b . 43SEED TREATMENT WHEAT .07 l b . 55SEED WHEAT .17 l b . 43SORGHUM SILAGE 25 ton 47SOW FEED GESTAT. 10.75 cwt . 47SOW FEED LACTAT. 10.75 cwt . 47STOCKER STEERS 95.00 cwt . 46SUPPLEMENT 10.75 cwt . 47SUPPLIES DAIRY 34.75 head 55UTILITIES 40 head 50VET. MEDICINE COW-CALF 7 head 48VET. MEDICINE DAIRY 30 head 48VET. MEDICINE GOATS .80 head 48VET. MEDICINE HOGS .50 head 48VET. MEDICINE PIGS .80 head 48VET. MEDICINE SHEEP 1.0 head 48VET. MEDICINE SOWS 6.50 head 48VET. MEDICINE STOCKER 7 head 48WHEAT .05 l b . 43WHEAT $/CWT GAIN 25 cwt. 47
Information prasontad is prepared solely as a ganaral guide and is net intondod to racogniza or predict the castsand raturns from any ana part icular farm or ranch oparation. Thasa projactions wara collected and daveloped bystaff mambars of tha Taxas Agricultural Extansion Sorvica and approvad for publ icat ion.
C4.49
![Page 24: C4 · 09/14/93 harvest a deficiency 83.8% sorghuh 18.0000 .0000 c 33.00 n d a t e s t a g e type input nahe number cash fixed landlord of of of non or share production input units](https://reader034.vdocuments.net/reader034/viewer/2022042407/5f21fd37985c7721d11de85a/html5/thumbnails/24.jpg)
AUTO OR TRUCK RESOURCESOCTOBER 13, 1993
DESCRIPTION
FIRST NAHEQUALIFYING NAHEKORSEPOHER RATING (HP)USEFUL LIFE (HR OR HI)FUEL TYPEREHAINING LIFE (HR OR HI)FUEL CON. (UNIT/HR OR /HI)ANNUAL USE (HR OR MI)S P E E D ( M I / H )H I D T H ( F T )FIELD EFFICIENCY (%)C A P A C I T Y ( A C / H R )POHER UNIT HULTIPLIERLABOR MULTIPLIERCURRENT LIST PRICESALVAGE VALUECURRENT HARKET VALUELEASE PAYHENTANNUAL LICENSE & TAXANNUAL INSURANCEON FARH HIRED LABOROFF FARH PARTS & LABOR ($)ON FARH OHNER LABOR (HR)ANNUAL USE BASE (HR OR HI)REPAIR COEFFICIENT #1DEPRECIATION FACTOR 81YEARS OHNEDREPAIR COEFFICIENT #2DEPRECIATION FACTOR 82CAPACITY (DEF..CALC.)FUEL USE (DEF..CALC.)R & H C A L C . ( # 1 , # 2 )LEASE CALC. (HOUR,YEAR)
($)(%)($)($)($)($)
(HR)
AUTO OR TRUCK
PICKUP TRUCK3/4 TON
84000GA
8400015
2100030
1300016.7
11000
75600
315
21000
/ * ^ v
y ^ K
Information prasontad is praparad sololy as a ganaral guida and is not intended to recognize or predict the costsand raturns from any ana part icular farm or ranch oparation. Thasa projactions wara col lected and developed bystaff mambars of tha Taxas Agricultural Extansion Sorvica and approved for publ icat ion.
C4.50
![Page 25: C4 · 09/14/93 harvest a deficiency 83.8% sorghuh 18.0000 .0000 c 33.00 n d a t e s t a g e type input nahe number cash fixed landlord of of of non or share production input units](https://reader034.vdocuments.net/reader034/viewer/2022042407/5f21fd37985c7721d11de85a/html5/thumbnails/25.jpg)
CUSTOM OPERATION RESOURCESOctober 13, 1993
Custom Operation
AERIAL APPL.ANHYDROUS RIGCUSTOM BALINGCUSTOM COMBININGCUSTOM COMBININGCUSTOM COMBININGCUSTOM COMBININGCUSTOM HAULINGCUSTOM HAULINGCUSTOM HAULINGCUSTOM HAULINGCUSTOM HAULINGCUSTOM SPRIGGINGCUSTOM STRIPPINGDRY FERT. RIGDRYINGGINNINGHAULINGLIQUID FERT. RIGSHEARINGSOD SEEDING
CUSTOMRENTALHAYCORNSORGHUMSOYBEANSWHEATCORNHAYSORGHUMSOYBEANSWHEATBERMUDACOTTONRENTALPEANUTSCOTTONMILKRENTAL
CUSTOM
P r i c e U n i t Cashper o f Flow
U n i t Measure Row3.00 acre 422.00 acre 42
.65 bale 4220.00 acre 4214.00 acre 4214.00 acre 4214.00 acre 42
.14 bu. 42
.40 b a l e 42
.25 cwt . 42
. 14 cwt . 42
. 14 bu. 4235.00 ac re 42
.07 l b . 422 .00 ac re 42
20 ton 422 .50 cwt . 42
.72 cwt . 422 .00 ac re 421.50 head 425 .00 ac re 42
^0^\
Information presented is prepared sololy as a ganaral guida and is not intondod to racogntze or predict the costsand raturns from any ona part icular farm or ranch operation. Those projections were col lected and dovolopad bystaff mambars of the Texas Agricultural Extansion Sorvica and approvad for publ icat ion.
C4.51
![Page 26: C4 · 09/14/93 harvest a deficiency 83.8% sorghuh 18.0000 .0000 c 33.00 n d a t e s t a g e type input nahe number cash fixed landlord of of of non or share production input units](https://reader034.vdocuments.net/reader034/viewer/2022042407/5f21fd37985c7721d11de85a/html5/thumbnails/26.jpg)
LABOR RESOURCESOCTOBER 13, 1993
DESCRIPTION OTHER LABOR OTHER LABOR OTHER LABORFIRST NAHE LABOR LIVESTOCK LABOR OPERATOR LABORQUALIFYING NAHEC O S T O R V A L U E ( $ / H R ) 5 5 5TOTAL HAGE BENEFITS (%)L A B O R T Y P E ( A , B ) A B A
/ ^ ^ .
Information prasented is prepared solely as a general guida and is not intondod to recognize or predict the costsand returns from any ono part icular farm or ranch operation. Thasa projactions wore col lected and developed bystaff members of the Texas Agricultural Extansion Service and approved for publ icat ion.
C4 .52
![Page 27: C4 · 09/14/93 harvest a deficiency 83.8% sorghuh 18.0000 .0000 c 33.00 n d a t e s t a g e type input nahe number cash fixed landlord of of of non or share production input units](https://reader034.vdocuments.net/reader034/viewer/2022042407/5f21fd37985c7721d11de85a/html5/thumbnails/27.jpg)
Jp*\LIVESTOCK RESOURCESOCTOBER 13, 1993
DESCRIPTION LIVESTOCK LIVESTOCK
BEEF COH
LIVESTOCK
BEEF HEIFER
LIVESTOCK LIVESTOCK LIVESTOCK
FIRST NAHE BEEF BULL BULL DAIRY COH DAIRY COHQUALIFYING NAHE RAISED RAISED DAIRY PURCHASE RAISEDREHAINING LIFE (YR) 6 8 8 3 4 4CURRENT HARKET VALUE ($) 1500.00 750.00 700.00 1000.00 1050.00 1050.00SALVAGE VALUE (%) .55 .75 .75 50 42 42INSURANCE RATE (%) 1 1 1 1 1 1ANNUAL LEASE ($)CALC OPTIONS (R,L,P)
DESCRIPTION LIVESTOCK LIVESTOCK LIVESTOCK
FIRST NAHE DOG HEIFER HORSEQUALIFYING NAHE DAIRYREMAINING LIFE (YR) 2 4 8CURRENT HARKET VALUE ($) 1000 1000.00 1000S A LVA G E VA L U E ( % ) 100 .33INSURANCE RATE (%) 1 1 1A N N U A L L E A S E ( $ )CALC OPTIONS (R,L,P) P R P
Information prasontad is praparad sololy as a ganaral guida and is not intended to recognize or pradict tho costsand raturns from any ona particular farm or ranch oparation. Thasa projactions were collected and developed bystaff mambars of the Texas Agricultural Extansion Sarvico and approvad for publ icat ion.
C4 .53
![Page 28: C4 · 09/14/93 harvest a deficiency 83.8% sorghuh 18.0000 .0000 c 33.00 n d a t e s t a g e type input nahe number cash fixed landlord of of of non or share production input units](https://reader034.vdocuments.net/reader034/viewer/2022042407/5f21fd37985c7721d11de85a/html5/thumbnails/28.jpg)
LAND RESOURCESOCTOBER 13, 1993
DESCRIPTION
FIRST NAHEQUALIFYING NAHEHARKET VALUE ($/AC)PROPERTY TAX ($/AC)APPRECIATION RATE (%)INTEREST RATE (%)ANNUAL LEASE ($/AC)APP. CALCUATIONS (Y,N)
LAND
BERHUDA PASTURE
20.00
LAND LAND LAND
CASH RENTCROPLAND
25.00N
CASH RENT CROP SHARE RENTPASTURE
12.00N
LAND
NATIVE PASTURE
8.00N
LAND
PASTURE RENTDAIRY
DESCRIPTION LAND LAND LAND LAND
PASTUREFIRST NAHE PASTURE RENT PASTURE RENT PASTURE RENT RENTQUALIFYING NAHE GOATS HOGS NATIVE SHEEPHARKET VALUE ($/AC)PROPERTY TAX ($/AC)APPRECIATION RATE (%)INTEREST RATE (%)ANNUAL LEASE ($/AC) 3.5 15 8.00 3.5APP. CALCUATIONS (Y,N) N N N N
Information prasontad is praparad sololy as a ganaral guida and Is not intended to recognize or pradict tha costsand raturns from any ona part icular farm or ranch operation. These projections were collected and developed bystaff members of the Texas Agricultural Extension Service and approved for publ icat ion.
C4 .54
![Page 29: C4 · 09/14/93 harvest a deficiency 83.8% sorghuh 18.0000 .0000 c 33.00 n d a t e s t a g e type input nahe number cash fixed landlord of of of non or share production input units](https://reader034.vdocuments.net/reader034/viewer/2022042407/5f21fd37985c7721d11de85a/html5/thumbnails/29.jpg)
PERENNIAL CROP RESOURCESOCTOBER 13, 1993
DESCRIPTION PERENNIAL CROP PERENNIAL CROP
FIRST NAHEQUALIFYING NAHEHARKET VALUE ($/AC)PROPERTY TAX ($/AC)REHAINING LIFE (YR)S A LVA G E VA L U E ( % )APPRECIATION RATE (%)I N T E R E S T R AT E ( % )ANNUAL LEASE ($/AC)APP. CALCUATIONS (Y,N)
ALFALFA COASTAL BERMUDA
1 1 4 . 5 5 1 2 0 . 3 3
2 2 5
14
N
5.25
N
J0^\,
Information prasontad is praparad sololy as a ganaral guida and is not intondod to racogniza or pradict tha costsand raturns from any ona part icular farm or ranch operation. Thasa projactions wara collected and dovolopad bystaff mambars of tha Taxas Agricultural Extansion Sorvica and approved for publ icat ion.
C4 .55