h Texas Agricultural Extension Service · FURADAN - 3G CUST AIR INSCT-1 NITROGEN-3 CUST AIR FERT-3...
Transcript of h Texas Agricultural Extension Service · FURADAN - 3G CUST AIR INSCT-1 NITROGEN-3 CUST AIR FERT-3...
h Texas Agricultural Extension ServiceW The Texas A&M University System
B-1241(C09)
Texas Crop Enterprise Budgets
Burle-
Lee
Projected for 1995
Madison
WalkerSariX
JacintoHardin
Montgomery^Liberty
JeffersonHarris
FortBend
Brazoria
Dr. Arthur R. Gerlow, District 9 Extension Economist-Management
The Texas Agricultural Extension Service • Zerlc L. Carpenter, Director • The Texas A&M University System • College Station, Texas
Projections for Planning Purposes OnlyNot to be Used without Updating after February 13, 1995
B-1241 (C9)
R ice , F i rs t CropEast Side of Texas Upper Coast District (11)
1995 Projected Costs and Returns per Acre
GROSS INCOME Description
RICE 1ST CROP LOANRICE PREMIUMRICE SUBSIDY
Total GROSS Income
VARIABLE COST Description
Q u a n t i t y U n i t $ / U n i t To t a l
53.80053.80043.720
cwtcwtcwt
6.50001.00004.2100
349.7053.80
184.06
Q u a n t i t y U n i t $ / U n i t
587.56
To t a l
PREHARVESTIRRIGATIONSEED-RICECUST AIR SEEDNITROGEN-1PHOSPHATEPOTASHCUS AIR FERT PREHERBICIDE ARROSOCUST AIR HERBNITROGEN-2CUS AIR FER TOPIFURADAN - 3GCUST AIR INSCT 1NITROGEN-3CUS AIR FER TOP2PARATHIONCUST AIR INSCT 2Fuel & 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 1ST
CUSTOM HAULINGDRYINGSALES COMMISSIONFuel & 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 HARVEST 1ST
I 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 COST
FIXED COST Description
Machinery and EquipmentLand
Total FIXED Cost
Total of ALL Cost
NET PROJECTED RETURNS
24.5901.1001.000
62.00040.00020.0001.0001.8002.000
80.0001.0000.2000.200
46.0001.0002.3002.300
3.350
Ac Incwtappll b .l b .l b .applapplappll b .applacreappll b .acreapplapplAcreAcreHour
126.955 Dol.- 2 .647 Do l .
U n i t
AcreAcre
3.17920.000
6.290.266.250.125
7.36021.820
6.290.266
4.90011.9004.750
.2664.9003.1004.750
6.102
78.1922.00
6.2916.4910.002.507 .36
39.2712.5821.28
4.902.380.95
12.234.907.13
10.9216.4615.5420.44
311.83
59.180 cwt. .220 13.0159.180 cwt .850 50.3053.800 cwt .050 2.69
Acre 2.35Acre 14.89
0.385 Hour 6.101 2.35
0.0920.001
85.60
11.740.00
409.17
178.39
To t a l
45.1070.32
115.42
524.59
62.97
YourEst imate
Information pnsented is pnpand solely as a general guide and is not intended lo ncognize orpndicl the costs and Mums from any one particular form or ranch operation.These projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication C9.1
Projections for Planning Purtposes Only B-1241 (C9)Not to be Used without Updating after■February 13. 1995
Date Stage Type Product Name Number Weight Cash Landlc>rd Breako f o f o f per Non- S h a r e E v e n
Produc t i on Prod. U n i t s Head Cash Prod.======== ================ ===== ================.========= =:============ ============= ===== =: = ======= =====08/19/95 HARVEST A RICE 1ST CROP LOAN 53.8000 .0000 C 33.. 0 0 N10/14/95 HARVEST A RICE PREMIUM 53.8000 .0000 C 33., 0 0 N10/14/95
' HARVEST A RICE SUBSIDY 43.7200 .0000 C 33. 0 0 N
Date Stage Type Input Name Number Cash F ixed Land lordo f o f o f Non- o r S h a r e
Produc t i on Inpu t U n i t s Cash V a r i .======== ================ ===== ================:========= ============== ===== ===== =:=======10/24/94 PREHARVEST M DISKING-OFFSET LIGHT .5000 .0011/14/94 PREHARVEST M DISKING-OFFSET LIGHT 1.0000 .0012/09/94 PREHARVEST M DISKING 180 HP 1.0000 .0012/14/94 PREHARVEST M FIELD CULTIVATOR 29' 1.0000 .0012/19/94 PREHARVEST M PLANING RICE 1.0000 .0003/04/95 PREHARVEST M DISKING 180 HP .5000 .0003/04/95 PREHARVEST M HARROWING RICE .5000 .0003/09/95 PREHARVEST M FIELD CULTIVATOR 29* 1.0000 .0003/14/95 PREHARVEST M PLANING RICE .7500 .0003/14/95 PREHARVEST M PLOWING RICE 1.0000 .0003/14/95 PREHARVEST D LEVEE BOX T-A .3300 .0003/14/95 PREHARVEST 0 IRRIGATION EAST 24.5900 .0003/16/95 PREHARVEST M LEVEE BUILDING 1.0000 .0003/19/95 PREHARVEST M PLOWING RICE 1.0000 .0003/24/95 PREHARVEST E SEED-RICE EASTRICE 1.1000 C V 68.0003/24/95 PREHARVEST G CUST AIR SEED EASTRICE 1.0000 C V .0003/26/95 PREHARVEST E NITROGEN-1 EASTRICE 62.0000 C V 34.0003/26/95 PREHARVEST E PHOSPHATE EASTRICE 40.0000 C V 34.0003/26/95 PREHARVEST E POTASH EASTRICE 20.0000 C V 34.0003/26/95 PREHARVEST G CUS AIR FERT PRE EASTRICE 1.0000 C V 34.0004/14/95 PREHARVEST E HERBICIDE ARROSO EASTRICE 1.8000 C V 34.0004/14/95 PREHARVEST G CUST AIR HERB EASTRICE 2.0000 C V 32.0004/19/95 PREHARVEST E NITROGEN-2 EASTRICE 80.0000 C V 34.0004/19/95 PREHARVEST G CUS AIR FER TOPI EASTRICE 1.0000 C V 34.0004/29/95 PREHARVEST M PICKUP TRUCK 1/2 TON 40.0000 .0005/14/95 PREHARVEST E FURADAN - 3G EASTRICE .2000 C V 34.0005/14/95 PREHARVEST G CUST AIR INSCT 1 EASTRICE .2000 c V 32.0005/19/95 PREHARVEST E NITROGEN-3 EASTRICE 46.0000 c V 34.0005/19/95 PREHARVEST G CUS AIR FER TOP2 EASTRICE 1.0000 c V 34.0006/14/95 PREHARVEST E PARATHION EASTRICE 2.3000 c V 34.0006/14/95 PREHARVEST G CUST AIR INSCT 2 EASTRICE 2.3000 c V 34.0008/19/95 HARVEST 1ST G CUSTOM HAULING EASTRICE 59.1800 c V 22.0008/19/95 HARVEST 1ST G DRYING EASTRICE 59.1800 c V 42.0008/19/95 HARVEST 1ST E SALES COMMISSION WHARRICE 53.8000 c V 42.0008/19/95 HARVEST 1ST M COMBINING RICE 1.0000 .0010/19/95 K RICE LAND RENT EAST 1.0000 F .00
C9.2 Information pnsented is pnpand solely as a general guide and is not intended to ncognize or pndict the costs and mums from any one particular farm or ranch operation.Ihese projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication
Projections for Planning Purposes OnlyNot to be Used without Updating after February 13, 1995
B-1241 (C9)
Rice, First and Second CropWest Side of Texas Upper Coast District (11)1995 Projected Costs and Returns per Acre
GROSS INCOME DescriptionRICE 1ST CROP LOANRICE 2ND CROP LOANRICE PREMIUMRICE SUBSIDY
Total GROSS IncomeVARIABLE COST Description
PREHARVESTIRRIGATIONSEED-RICECUST AIR SEEDNITROGEN-1PHOSPHATEPOTASHCUST AIR FERT-1PROPANIL-ORDRAMCUST AIR HERBNITROGEN-2CUST AIR FERT-2FURADAN - 3GCUST AIR INSCT-1NITROGEN-3CUST AIR FERT-3INSECTICIDECUST AIR INSCT-2Fuel & 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 1ST
CUSTOM HAULINGDRYINGSALES COMMISSIONFuel & 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 HARVEST 1STPREHARVEST
NITR0GEN-2CCUST AIR FERT-2CIRRIGATIONFuel & 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 2ND
CUSTOM HAULINGDRYINGSALES COMMISSIONFuel & 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 HARVEST 2NDI 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
Machinery and EquipmentLandTotal FIXED CostTotal of ALL CostNET PROJECTED RETURNS
Quan t i t y56.900
U n i tcwtcwtcwtcwt
U n i t
Ac IncwtCWTl b .l b .l b .applapplfgplapplacre!gplapplapplapplAcreAcreHour
cwt.cwtcwtAcreAcreHour
l b .applAc inAcreAcreHour
cwt .cwtcwtAcreAcreHour
Dol .Dol .
U n i tAcreAcre
$ / Unit6.50006.50001.00004.2100
$ / Unit
1.71420.0004.260
.280
.250
.1254.000
25.8804.800
.2804.000
12.7502.930
.2804.0006.1202.930
6.102
.250
.850.050
6.101
.2804.0001.714
6.108
.250
.850
.050
6.101
0.0920.001
YourT o t a l E s t i m a t e
369.858.390 54.54
65.290 65.2953.480 225.15
714.83
Quan t i t y
36.000
To t a l
61.701.080 21.601.060 4.51
45.000 12.6045.000 11.2520.000 2 .50
1.000 4.002.000 51. lb2.000 9.60
90.000 25.201.000 4.U01.000 12. /51.000 2.93
55.000 15.401.000 4.002.000 12.242.000 5 .86
16.4615.64
3.350 20.44314.44
62.590 15.6462.590 53.2056.900 2.84
2.3514.89
0.385 Z.J .D
91.2842.000 11.760.800 3.2U
21.600 31.020.350.35
0.051 0.3153.00
9.230 2.309.230 / .848.390 0.41
1. lb11 . 1 /
0.289 1. lb25.26
130.570 12.08-3.183 0.00
496.06
218.77To t a l
53.3270.32
123.64619.6995.13
Information pnsentedis pnpandsolely as a general guide and is not intended lo ncognize orpndicl the costs and Mums from any one particular farm or ranch operation.These projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication C9.3
Projections for Planning Purposes OnlyNot to be Used without Updating after February 13, 1995
B-1241 (C9)
Date Stage Type Product Name Number Weight Cash Landlord Breako f o f of per N o n - S h a r e E v e n
Produc t i on Prod. U n i t s Head C a s h P r o d .======== ================ ===== ========================= ============= ============= ===== ======== =====08/19 /95 HARVEST A RICE 1ST CROP LOAN 56.9000 .0000 C 3 3 . 0 0 N10/14/95 HARVEST A RICE 2ND CROP LOAN 8.3900 .0000 C 3 3 . 0 0 N10/14/95 HARVEST A RICE PREMIUM 65.2900 .0000 C 3 3 . 0 0 N10/14/95 HARVEST A RICE SUBSIDY 53.4800 .0000 C 3 3 . 0 0 N
Date Stage Type Input Name Number Cash F ixed Land lordo f o f of Non- o r S h a r e
Produc t i on I n p u t U n i t s Cash Va r i .===== ================:=========10/24/94 PREHARVEST M DISKING-OFFSET LIGHT .5000 .0011/14/94 PREHARVEST M DISKING-OFFSET LIGHT 1.0000 .0012/09/94 PREHARVEST M DISKING 180 HP 1.0000 .0012/14/94 PREHARVEST M FIELD CULTIVATOR 29' 1.0000 .0012/19/94 PREHARVEST M PLANING RICE 1.0000 .0003/04/95 PREHARVEST M DISKING 180 HP .5000 .0003/04/95 PREHARVEST M HARROWING .5000 .0003/09/95 PREHARVEST M FIELD CULTIVATOR 29' 1.0000 .0003/14/95 PREHARVEST M PLANING RICE .7500 .0003/14/95 PREHARVEST M LEVEE PLOW 180HP 1.0000 .0003/14/95 PREHARVEST D LEVEE BOX T-A .3300 .0003/14/95 PREHARVEST 0 IRRIGATION WEST 36.0000 .0003/16 /95 PREHARVEST M LEVEE BUILDING 1.0000 .0003/19 /95 PREHARVEST M LEVEE PLOW 180HP 1.0000 .0003/24/95 PREHARVEST E SEED-RICE RICEWEST 1.0800 C V 68.0003/24/95 PREHARVEST G CUST AIR SEED RICEWEST 1.0600 C V .0003/26/95 PREHARVEST E NITROGEN-1 RICEWEST 45.0000 C V 34.0003/26/95 PREHARVEST E PHOSPHATE RICEWEST 45.0000 C V 34.0003/26/95 PREHARVEST E POTASH RICEWEST 20.0000 C V 34.0003/26/95 PREHARVEST G CUST AIR FERT-1 RICEWEST 1.0000 C V 34.0004/14/95 PREHARVEST E PROPANIL-ORDRAM RICEWEST 2.0000 C V 34.0004/14/95 PREHARVEST G CUST AIR HERB RICEWEST 2.0000 C V 32.0004/19/95 PREHARVEST E NITROGEN-2 RICEWEST 90.0000 C V 34.0004/19/95 PREHARVEST G CUST AIR FERT-2 RICEWEST 1.0000 C V 34.0004/29/95 PREHARVEST M PICKUP TRUCK 1/2 TON 40.0000 .0005/14/95 PREHARVEST E FURADAN - 3G RICEWEST 1.0000 C V 34.0005/14/95 PREHARVEST G CUST AIR INSCT-1 RICEWEST 1.0000 C V 32.0005/19/95 PREHARVEST E NITROGEN-3 RICEWEST 55.0000 C V 34.0005/19/95 PREHARVEST G CUST AIR FERT-3 RICEWEST 1.0000 C V 34.0006/14/95 PREHARVEST E INSECTICIDE RICEWEST 2.0000 C V 34.0006/14/95 PREHARVEST G CUST AIR INSCT-2 RICEWEST 2.0000 C V 34.0008/19/95 HARVEST 1ST G CUSTOM HAULING RICEWEST 62.5900 C V 22.0008/19/95 HARVEST 1ST G DRYING RICEWEST 62.5900 C V 42.0008/19/95 HARVEST 1ST E SALES COMMISSION WHARRICE 56.9000 C V 42.0008/19/95 HARVEST 1ST M COMBINING RICE 1.0000 .0008/24/95 PREHARVEST E NITROGEN-2C RICEWEST 42.0000 c V 34.0008/24/95 PREHARVEST G CUST AIR FERT-2C RICEWEST .8000 c V 34.0008/24/95 PREHARVEST M LEVEE BUILDING .2500 .0008/24/95 PREHARVEST 0 IRRIGATION WEST-2C 21.6000 .0010/14/95 HARVEST 2ND G CUSTOM HAULING RICEWEST 9.2300 c V 22.0010/14/95 HARVEST 2ND G DRYING RICEWEST 9.2300 c V 42.0010/14/95 HARVEST 2ND E SALES COMMISSION WHARRICE 8.3900 c V 42.0010/14/95 HARVEST 2ND M COMBINING RICE .7500 .0010/19/95 K RICE LAND RENT WEST 1.0000 F .00
C9.4 Information pnsented is pnpand solely as a general guide and is not intended to ncognize or predict the costs and nturns from any one particular farm or ranch operationThese projections wen collected and developed by staff members of the Texas Agricultural Extension Service andapprovedfor publication
Projections for Planning Purposes OnlyNot to be Used without Updating after February 13, 1995
Soybeans, DrylandTexas Upper Coast District (11)
1995 Projected Costs and Returns per Acre
B-1241 (C9)
Quant i ty
GROSS INCOME Description
SOYBEANS
Total GROSS Income
VARIABLE COST Description
PREHARVESTSOYBEAN SEEDN & P & KHERBICIDECUST AIR HERBINSECTICIDECUST AIR INSECTFuel & 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
DRYING & STORAGECUSTOM HAULINGFuel & 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 HARVEST
I n t e r e s t - O C B o r r o w e d
Total VARIABLE COST
Break-Even Pr ice , Tota l Var iab le Cost $
GROSS INCOME minus VARIABLE COST
FIXED COST Description
Machinery and EquipmentLand
Q u a n t i t y U n i t
25 .400 bu
$ / Unit
5.1000
U n i t $ / U n i t
4 5 . 0 0 0 l b .0 .410 ac re1 .000 ac re1.000 APPL1 .000 ac re2 . 0 0 0 a p p l
AcreAcre
4.27 9 Hour
.32017.0009.7005.9005.4704.600
6.102
To t a l
129.54
129.54
To t a l
14.406.979.705.905.479.20
16.1420.9026.11
114.79
25.400 bu. .100 2.5425.400 bu. .120 3.04
Acre 4.42Acre 15.97
0.831 Hour 6.102 5.07
60.562 Do l 0.092
5.96 per bu of SOYBEANS
U n i t
AcreAcre
Total FIXED Cost
Break-Even Price, Total Cost $
Total of ALL Cost
NET PROJECTED RETURNS
9.25 per bu of SOYBEANS
31.05
5.60
151.44
-21 .90
To t a l
58.6225.00
83.62
235.06
-105.52
YourEst imate
Information pnsentedis pnpandsolely as a general guide and is not intended lo ncognize or predict the casts and Mums from any one particular farm or ranch operation.These projections wen collectedanddevelopedby staffmembers ofthe Texas AgriculturalExtension Service and approved for publication C9.5
Projections for Planning Purposes OnlyNot to be Used without Updating after February 13, 1995
B-1241 (C9)
Date Stage Type Product Name Number 1Weight C a s h L a n d l o r d Breako f o f o f per N o n - S h a r e Even
Produc t i on Prod. U n i t s Head Cash Prod.
11/19/95 HARVEST A SOYBEANS 25.4000 . 0 0 0 0 C . 0 0 Y
Date Stage Type Input Name Number Cash F i xed L a n d l o r do f o f o f Non- or Share
Produc t i on I n p u t U n i t s Cash V a r i .======== ================ ===== ================:========= ============= ===== ===== ========12/04/94 PREHARVEST M DISKING 180 HP 1.0000 .0012/14/94 PREHARVEST M DISKING 180 HP 1.0000 .0012/19/94 PREHARVEST M CULTIVATE 20" 1.0000 .0001/09/95 PREHARVEST M CULTIVATE 20' 1.0000 .0001/19/95 PREHARVEST M DISKING 18' 180 HP 1.0000 .0002/14/95 PREHARVEST M DISKING 18' 180 HP 1.0000 .0005/04/95 PREHARVEST M CULTIVATE 20' 1.0000 .0005/09/95 PREHARVEST M HARROWING 1.0000 .0005/14/95 PREHARVEST M PLANTING 1.0000 .0005/14/95 PREHARVEST M CULTIPACKING 1.0000 .0005/14/95 PREHARVEST E SOYBEAN SEED SOYBEAN 45.0000 C V .0005/14/95 PREHARVEST E N & P & K SOYBEAN .4100 C V .0005/24/95 PREHARVEST M CULTIVATE 20' 1.0000 .0005/30/95 PREHARVEST M PICKUP TRUCK 1/2 TON 40.0000 .0006/09/95 PREHARVEST M CULTIVATE 1.0000 .0006/14/95 PREHARVEST E HERBICIDE SOYBEAN 1.0000 c V .0006/14/95 PREHARVEST G CUST AIR HERB SOYBEAN 1.0000 c V .0006/24/95 PREHARVEST M CULTIVATE 1.0000 .0007/14/95 PREHARVEST M CULTIVATE 1.0000 .0007/14/95 PREHARVEST E INSECTICIDE SOYBEAN 1.0000 c V .0007/14/95 PREHARVEST G CUST AIR INSECT SOYBEAN 2.0000 c V .0011/19/95 HARVEST M COMBINING 1.0000 .0011/19/95 HARVEST M HAULING CART 1.0000 .0011/19/95 HARVEST G DRYING & STORAGE SOYBEAN 25.4000 c V .0011/19/95 HARVEST G CUSTOM HAULING SOYBEAN 25.4000 c V .0011/29/95 K LAND RENT SOYBEAN 1.0000 c F .00
C9.6 Information pnsented is pnpand solely as a general guide and is not intended lo recognize orpndicl the costs and Mums from any one particular farm or ranch operationThese projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication
Crop Products Report
Crop Product Name
CORN - LOANCOTTON LINT - BUYBACKCOTTON LINT - LOANCOTTON LINT - SUBSIDYCOTTONSEEDDEFICIENCY PMT COTTONDEFICIENCY PMT. CORNDEFICIENCY PMT. SORGHUMMARKET GAIN CORNMARKET GAIN SORGHUMMARKET PREM CORNRICE 1ST CROP LOANRICE 2ND CROP LOANRICE ENHANCEMENTRICE PREMIUMRICE SUBSIDYSORGHUM - LOANSOYBEANSWAT E R M E L O N 1 S TWAT E R M E L O N 2 N DWAT E R M E L O N 3 R DWHEAT
Pr ice U n i t Weight Cashp e r o f per Flow
U n i t Mes. U n i t Row========= ==== ============= =====
1.8900 bu 56.0000 20.1260 l b 1.0000 20.5100 l b 1.0000 20.0790 l b 1.0000 20.0400 l b 1.0000 20.2200 l b 1.0000 20
1.0600 bu. 56.0000 20.1000 cwt 100.0000 20.5900 bu. 56.0000 20.5400 cwt 100.0000 20.7100 bu. 56.0000 20
6.5000 cwt 100.0000 206.5000 cwt 100.0000 202.5000 cwt 100.0000 201.0000 cwt 100.0000 204.2100 cwt 100.0000 204.5500 cwt 100.0000 205.1000 bu 40.0000 20
.9000 cwt . 1120.0000 20
.5000 CWT. 200.0000 20
.2000 CWT. 80.0000 204.4500 bu 1.0000 20
Information pnsented is pnpand solely as a general guide and is not intended to ncognize orpndicl the costs and Mums from any one particular farm or ranch operationThese projections wen collected and developed by.staff members of the Texas Agricultural Extension Service and approved for publication RS9.
Tractors, Implements and EquipmentD e s c r i p t i o n
Firsc NameQualifying NameH o r s e p o w e r R a c i n g ( H p )U s e f u l L i f e ( H r o r M i )Fuel TypeRema in ing L i fe (Hr o r M i )Fue l Con. (Un i t /Hr o r /M i )A n n u a l U s e ( H r o r M i )S p e e d ! M i / h )W i d t h ( F t )F i e l d E f fi c i e n c y ( ' . )C a p a c i t y ( A c / H r !P o w e r U n i t M u l t i p l i e rL a b o r M u l t i p l i e rC u r r e n t L i s t P r i c e ( S )S a l v a g e V a l u e ( V , )C u r r e n t M a r k e t Va l u e ( S )L e a s e P a y m e n t ( $ )A n n u a l L i c e n s e 4 Ta x ( S )A n n u a l I n s u r a n c e ( $ )On Farm Hi red Labor (Hr )Off Farm Parts & Labor ($)On Farm Owner Labor (Hr)Annual Use Base (Hr or Mi)Repa i r Coe ffic ien t #1Deprec ia t ion Fac to r t t lYears OwnedRepa i r Coe ffic i en t t t 2Depreciat ion Factor I t2C a p a c i t y ( D e f . , C a l c . )F u e l U s e ( D e f . , C a l c . )R S M C a l c . ( t i l , # 2 )L e a s e C a l c . ( H o u r , Ye a r )
T r a c t o r T r a c t o r T r a c t o r T r a c t o r T r a c t o r T r a c t o r
TRACTOR TRACTOR TRACTOR TRACTOR TRACTOR TRACTOR100 HP 125 HP 150 HP 180 HP 200 HP 225 HP
93 112 140 165 190 28012000 12000 12000 12000 12000 12000
Dl Dl Dl Dl Dl Dl8000 8000 8000 8000 8000 3000
800 800 800 800 500 800
46B0010
42100
.029.6810
1 .5.92
6440010
58000
.029.6810
1.5.92
6990010
62900
.029.6810
1 .5.92
6790210
58872
.029.6810
1 .5.92
7739810
68200
.029.6810
1.5.92
9960010
89600
.029.6810
1 .5.92
D e s c r i p t i o n
First NameQualifying NameH o r s e p o w e r R a t i n g ( H p )U s e f u l L i f e ( H r o r M i )Fuel TypeRema in ing L i fe (Hr o r M i )Fue l Con. (Un i t /Hr o r /M i )A n n u a l U s e ( H r o r M i )S p e e d ( M i / h )W i d t h ( F t )F i e l d E f fi c i e n c y ( " * )C a p a c i t y ( A c / H r )P o w e r U n i t M u l t i p l i e rL a b o r M u l t i p l i e rC u r r e n t L i s t P r i c e ( 5 )S a l v a g e V a l u e ( V ;C u r r e n t M a r k e t Va l u e ( S )L e a s e P a y m e n t ( $ )A n n u a l L i c e n s e & Ta x ( $ )A n n u a l I n s u r a n c e ( $ )On Farm Hi red Labor (Hr )Off Farm Parts & Labor (S)On Farm Owner Labor (Hr)Annual Use Base (Hr or Mi)R e p a i r C o e f fi c i e n t # 1Deprec ia t ion Fac to r t t lYears OwnedR e p a i r C o e f fi c i e n t # 2Depreciat ion Factor t t2C a p a c i t y ( D e f . , C a l c . )F u e l U s e ( D e f . , C a l c . )R S M C a l c . ( t t l , # 2 )L e a s e C a l c . ( H o u r , Ye a r )
D e s c r i p t i o n
First NameQualifying NameH o r s e p o w e r R a t i n g ( H p )U s e f u l L i f e ( H r o r M i )Fuel TypeRema in ing L i fe (Hr o r M i )Fue l Con. (Un i t /Hr o r /M i )A n n u a l U s e ( H r o r M i )S p e e d ( M i / h )W i d t h ( F t )F i e l d E f fi c i e n c y < * )C a p a c i t y ( A c / H r )Power Un i t Mu l t i p l i e rL a b o r M u l t i p l i e rC u r r e n t L i s t P r i c e ( $ )S a l v a g e V a l u e ( % )C u r r e n t M a r k e t Va l u e ( S )L e a s e P a y m e n t ( 5 )Annua l L i cense & Tax <$)A n n u a l I n s u r a n c e ( $ )On Farm Hi red Labor (Hr)Off Farm Parts & Labor (S)On Farm Owner Labor (Hr)Annual Use Base (Hr or Ml)R e p a i r C o e f fi c i e n t t t lDeprec ia t ion Fac to r t t lYears OwnedRepa i r Coe f f i c ien t »2Depreciat ion Factor t !2C a p a c i t y ( D e f . , C a l c . )F u e l U s e ( D e f . , C a l c . )R 4 M C a l c . ( - . 1 , 1 ( 2 )L e a s e C a l c . ( H o u r , Ye a r )
S e l f P r o p e l l e d S e l f P r o p e l l e d S e l f P r o p e l l e d S e l f P r o p e l l e d
TRACTOR30 HP
3012000
D l8000
300
1000010
7000
TRACTOR70 HP
6012000
Dl8000
2226410
17333
COMBINECORN
1655000
Dl3000
5003 .5
1669
1.01.25
11400010
97500
COMBINEGRAIN
1655000
Dl3000
5003 .51667
1 .01 .25
10866610
92666
COMBINE COTTON PICKERRICE 4 ROW
165 1215000 3000
Dl Dl3000 1500
500 2502 .5 2 .6
16 10.067 63
1 .51 .0 1 .0
1 .25 1.25108666 156000
1092666 140000
.029 .029 .230 .230 .230 .230.68 .68 .64 .64 .64 .64
7 10 8 8 8 101 .5 1 .5 1.4 1 .4 1 .4 1.4.92 .92 .885 .885 .885 .885
C C C CC C C C C C2 2 2 2 2 2
Implement I inpl ement Implement Implement Implement Irnpl ementsr sat B B B a a a B m m m m s a s o s s a - r a s - i :a n a - a a a a . * t a s s s s s s s s s s - r a s B i - t - i a M t s i I s s s s s s s b B n a a B a a a -■ - * s Q _■= B a S S B S S S B B B B B B B B B B
ANHYD APPLICATOR BACKHOE BEDDER BLADE CHISEL CULTIPACKER8 ROW DOZER
100 45 100 60 180 751200 1000 2500 2500 1875 2100
1200 500 1250 1250 938 1050
100 100 200 200 ISO 1405 10. 4 .0 1 .25 5 .0 4 .8
18 3 21 8 .0 23 1480 70 80 82 80 82
1.1 1.1 1.1 1.1 1 .1 1.11 .2 1.2 1.2 1 .2 1 .2 1.2
4000 5000 6100 4500 8400 1830100 10 10 10 10 10
4000 5000 6000 4500 8000 1435
100.934
110
1.41C
. 6.6010
1 .4.885
C
.364.6010
1 .3.885
CC2
.168.6010
1.4.885
C
.364.6010
1.3.885
C
.364.60
1.3.885
RS9.2 Information pnsented is pnpand solely as a general guide and is not intended to ncognize orpndict the costs and Mums from any one particular farm or ranch operation.These projections wen collected and developed by.staff members of the Texas Agricultural Extension Service and approved far publication
D e s c r i p t i o n
First NameQualifying NameH o r s e p o w e r R a t i n g C r i p )U s e f u l L i f e ( H r o r M i )Fuel TypeRemain ing L i fe (Hr o r Mi )Fuel Con. (Uni t /Hr or /Mi )A n n u a l U s e [ H r o r M i )S p e e d ( M i / h )W i d t h ( F t )F i e l d E f fi c i e n c y < ' . )C a p a c i t y ( A c / H r )Power Un i t Mu l t i p l i e rL a b o r M u l t i p l i e rC u r r e n t L i s t P r i c e ( S )S a l v a g e V a l u e ( ?■ )C u r r e n t M a r k e t Va l u e ( S )L e a s e P a y m e n t ( S )Annua l L i cense & Tax (S)A n n u a l I n s u r a n c e I S )On Farm Hi red Labor (Hr)Off Farm Parts S Labor (S)On Farm Owner Labor (Hr)Annual Use Base (Hr or Mi)R e p a i r C o e f fi c i e n t t t lDeprec ia t ion Factor t t lYears OwnedRepa i r Coe ffic ien t f t2Deprec ia t ion Factor #2C a p a c i t y ( D e f . , C a l c . )F u e l U s e ( D e f . , C a l c . )R t M C a l c . 1 * 1 , » 2 )L e a s e C a l c . ( H o u r , Ye a r )
D e s c r i p t i o n
First NameQualifying NameH o r s e p o w e r R a t i n g ( H p )U s e f u l L i f e ( H r o r M i )Fuel TypeRema in ing L i fe (Hr o r M i )Fuel Con. (Uni t /Hr or /Mi )A n n u a l U s e ( H r o r M i )S p e e d ( M i / h )w i d t h ( F t )F i e l d E f fi c i e n c y ( ? > )C a p a c i t y ( A c / H r )Power Un i t Mu l t i p l i e rL a b o r M u l t i p l i e rC u r r e n t L i s t P r i c e ( 5 )S a l v a g e V a l u e U )C u r r e n t M a r k e t Va l u e ( 5 )L e a s e P a y m e n t 1 $ )Annua l L i cense & Tax (5 )A n n u a l I n s u r a n c e 1 5 )On Farm Hi red Labor (Hr)Off Farm Parts 4 Labor ($>On Farm Owner Labor (Hr)Annual Use Base (Hr or Mi)R e p a i r C o e f fi c i e n t t t lDeprec ia t ion Factor #1Years OwnedRepa i r Coe ffic ien t #2Deprec ia t ion Factor 02C a p a c i t y ( D e f . , C a l c . )F u e l U s e ( D e f . , C a l c . )R & M C a l c . < t t l , » 2 )L e a s e C a l c . ( H o u r , Ye a r )
D e s c r i p t i o n
First NameQualifying NameH o r s e p o w e r R a t i n g ( H p )U s e f u l L i f e ( H r o r M i )Fuel TypeRemain ing L i fe (Hr o r Mi )Fuel Con. (Uni t /Hr or /Mi )A n n u a l U s e ( H r o r M i )S p e e d ( M i / h )W 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 )Power Un i t Mu l t i p l i e rL a b o r M u l t i p l i e rC u r r e n t L i s t P r i c e ( S )S a l v a g e V a l u e ( % )C u r r e n t M a r k e t Va l u e ( $ )L e a s e P a y m e n t ( $ )A n n u a l L i c e n s e & Ta x ( $ )A n n u a l I n s u r a n c e ( S )On Farm Hi red Labor (Hr )Off Farm Parts & Labor (S)On Farm Owner Labor (Hr)Annual Use Base (Hr or Mi)R e p a i r C o e f fi c i e n t S IDeprec ia t ion Factor t t lYears OwnedRepa i r Coe ffic i en t I t 2Depreciat ion Factor i f2C a p a c i t y ( D e f . , C a l c . )F u e l U s e ( D e f . , C a l c . )R 4 M C a l c . 1 * 1 , # 2 )L e a s e C a l c . ( H o u r , Ye a r )
Implement Implement Implement Irnpl-ement Implementssa = 3=SB = = =-: = = = = = a a a a a a a a a a a a a s BaBBBBBBa s s s a a s a
CULTIVATOR CULTIVATOR CUL7:ivator DISK TANDEM 18' DISK TANDEM 22'6 ROW 8 ROW FERT 70 HP 140 HP
60 140 10 70 1402500 2500 1250 1600 1500
1250 1250 625 800 750
200 200 100 160 2003 .8 4 .5 3.8 3 .0 3.8
16 21 21 18 2276 76 80 84 94
1 .1 1.1 1.1 1.1 1.11 .2 1.2 1.2 1 .2 1 .2
5350 7100 7600 10000 1675010 10 10 10 10
5350 7100 7600 10000 16750
Implement
DITCHER
701000
500
1004 .0
1260
1.11.2
250010
2500
.364.6010
1 .3.885
CC2
Implement
DRILL
1401200
600
804 .0
1272
1.11.2
4200
.364.6010
1.3.885
CC2
.364.6010
1 .3.885
CC2
.364.60
81 .3
.885C
Implement Implement Implement
.364 .777.60 .60
6 101 .3 1 .4
.885 .885C CC C2 2
Implement Irnpl ement
DU ALL8 ROW
1101000
500
1004 .02780
1.11 .2
860010
8100
FERT SPREDDER FIELD CULTIVATOR FIELD CULTIVATOR FIELD CULTIVATOR1 8 ' 2 0 ' 2 9 '
1 0 0 8 0 7 0 8 02 5 0 0 2 5 0 0 2 5 0 0 2 5 0 0
1200
2504
1270
1.11.1
600010
6000
1250
2004.8
1882
1.11.2
500010
5000
1250
2003 .8
2075
1.11.2
535010
5350
1250
2004 .8
2982
1.11.2
959010
9000
Implement
.777 .364 .777 .364 .364 .364.60 .60 .60 .60 .60 .60
10 10 10 10 10 101 .4 1.3 1.4 1 .3 1 .3 1 .4
.885 .885 .885 .885 .885 .885C C C C C CC C C C C C2 2 2 2 2 2
m t Implement Implement Implement Implement Implement8 - t B S B H - l - t B B 3 3 S l l - l - I Ba-smaaBBaaaaaaaa aaaa==-=-==-3 = :5B3BB
1 CART GRAIN DRILL/FERT HIPPER6 ROW
LAND PLANELARGE
LAND PLANESMALL
LEVEE PLOW
100 1 110 200 150 1406000 1000 2500 4000 4000 2700
3000 500 1250 2000 2000 1350
240 100 200 200 200 2701 .8 4 .0 3 .8 6.S 4 .9 6 .5
16 13 .5 16 12 12 1067 70 76 75 75 82
1.1 1.1 1.1 1 .1 1.1 1.11.2 1 .2 1.2 1 .2 1.2 1 .2
7500 5800 6100 10530 10530 38005 10 10 10 10 10
7500 S800 5670 10530 10530 3800
115
240.364.6020
1 .3.385
C
.777.6010
1.4.665
CC2
.364.6010
1 .3.885
CC2
.168.6016
1.4.885
CC2-
.168.6016
1.4.885
CC2
.364.60
81.3
.885CC2
Information pnsented is pnpand solely as a general guide and is not intended to ncognize orpndicl the costs and Mums from any one particular farm or ranch operationThese projections were collected and developed by staff members of Ihe Texas Agricultural Extension Service and approved far publication. RS9.3
Desc r i p t i on
First NameQualifying NameH o r s e p o w e r R a t i n g ( H p )U s e f u l L i f e ( H r o r M i )Fuel TypeRema in ing L i fe (Hr o r M i )Fuel Con. (Uni t /Hr or /Mi )A n n u a l U s e ( H r o r M i )S p e e d ( M i / h )W i d t h ( F t )F i e l d E f fi c i e n c y ( " . )C a p a c i t y ( A c / H r )Power Un i t Mu l t i p l i e rL a b o r M u l t i p l i e rC u r r e n t L i s t P r i c e ( S )S a l v a g e V a l u e C MC u r r e n t M a r k e t Va l u e ( S )L e a s e P a y m e n t ( S )A n n u a l L i c e n s e 4 Ta x ( S )A n n u a l I n s u r a n c e ( S )On Farm Hi red Labor (Hr)Off Farm Parts 4 Labor (S)On Farm Owner Labor (Hr)Annual Use Base (Hr or Mi)R e p a i r C o e f fi c i e n t t i lDeprec ia t ion Fac to r t t lYears OwnedRepa i r Coe ffic ien t t t2Depreciat ion Factor K2C a p a c i t y ( D e f . , C a l c . )F u e l U s e ( D e f . , C a l c . )R 4 M C a l c . ( t t l , 0 2 )L e a s e C a l c . ( H o u r , Ye a r )
D e s c r i p t i o n
First NameQualifying NameH o r s e p o w e r R a t i n g ( H p )U s e f u l L i f e ( H r o r M i )Fuel TypeRema in ing L i fe (Hr o r M i )Fue l Con. (Un i t /Hr o r /M i )A n n u a l U s e ( H r o r M i )S p e e d ( M i / h )W i d t h ( F t )F i e l d E f fi c i e n c y C MC a p a c i t y ( A c / H r )P o w e r U n i t M u l t i p l i e rL a b o r M u l t i p l i e rC u r r e n t L i s t P r i c e ( S )S a l v a g e V a l u e C MC u r r e n t M a r k e t Va l u e ( S )L e a s e P a y m e n t ( $ )A n n u a l L i c e n s e 4 Ta x ( S )A n n u a l I n s u r a n c e ( $ )On Farm Hi red Labor (Hr )Off Farm Parts 4 Labor ($)On Farm Owner Labor (Hr)Annual Use Base (Hr or Mi)R e p a i r C o e f fi c i e n t t t lDeprec ia t ion Fac to r t t lYears OwnedR e p a i r C o e f fi c i e n t t i 2Deprec ia t ion Factor #2C a p a c i t y ( D e f . , C a l c . )F u e l U s e ( D e f . , C a l c . )R 4 M C a l c . ( t t l , » 2 )L e a s e C a l c . ( H o u r , Ye a r )
Implement Implement Implement Impl ement Implement ImplementB S B B S B B B a B a - Z B B a a a a a a a a a a a a a a S B S a a a a a a a a a a - s s a - B B B B B B B B - . - . a a a a a a - t B B B B B B B B ■ BBBGK3-*asa = SS=*
OFFSET OFFSET PLANTER PLANTER ROLLER CONCRETE ROTARY HOEHEAVY LIGHT 6 ROW 8 ROW 20' 8 ROW
100 58 110 90 100 601600 1600 1000 1000 1000
Dl1250
800 800 500 500 500 625
160 160 80 80 100 1005 .0 3 .0 4 .0 4 .0 3 4 .816 14 16 21 20 2183 83 80 80 80 82
1.1 1.1 1.1 1.1 1.1 1.11.2 1 .2 1.2 1 .2 1.2 1 .2
11000 6000 9750 13000 1000 520010 10 10 10 10 10
nooo 6000 9000 12400 1000 4840
100.364 .364 .777 .777 .168 .364
.60 .60 .60 .60 . 6 .608 8 10 10 5 10
1.3 1 .3 1.4 1 .4 1 .4 1.3.885 .885 .835 .885 .885 .885
C C C C C CC C C C C C2 2 2 2 2 2
Implement Impl ement Implement Impl ement Implement ImplementB B B B B B B B a a a a a a a a a a a aI B Il a a B B B M B S B S S 3 S S S S S 8 S B B B B B B B B B B a B B B a a a a a = = = = B a a a a x■aaaaaa 3 s s s = s s s s = = := = = = a
SHREDDER SPIKE T HARROW SPRAYER SPRAYER SPRING T HARROW WATERMELON CART4R HERB23 70 10 10 70 100
1500 1750 1250 1250 625 6000
750 875 625 650 313 3000
200 140 100 100 50 2404.8 5 .3 3 .8 4 .0 5 .3 1.8
13 .3 32 24 24 32 1682 70 76 60 70 67
1.1 1.1 1 .1 1 .1 1.1 1.11.2 1.2 1 .2 1 .2 1.2 1.2
6150 900 2150 1800 9300 750010 10 10 10 10 5
5720 840 2150 1800 8800 7500
.230.60
61 .4
.885Cc2
.364.6010
1.3.885
CC2
.777.6010
1.4.885
CC2
.777.6010
1.4.885
CC2
.364.60
101.3
.885CC2
115
240.364
.6020
1.3.885
Cc2
D e s c r i p t i o n
First NameQualifying NameH o r s e p o w e r R a t i n g ( H p )U s e f u l L i f e ( H r o r M i )Fuel TypeRema in ing L i fe (Hr o r M i )Fue l Con. (Un i t /Hr o r /M i )A n n u a l U s e ( H r o r M i )S p e e d ( M i / h )W i d t h ( F t )F i e l d E f fi c i e n c y ( * )C a p a c i t y ( A c / H r )Power Un i t Mu l t i p l i e rL a b o r M u l t i p l i e rC u r r e n t L i s t P r i c e ( S )S a l v a g e V a l u e C J )C u r r e n t M a r k e t Va l u e ( $ )L e a s e P a y m e n t ( $ )A n n u a l L i c e n s e 4 Ta x ( $ )A n n u a l I n s u r a n c e ( $ )On Farm Hi red Labor (Hr)Off Farm Parts 4 Labor (S)On Farm Owner Labor (Hr)Annual Use Base (Hr or Mi)R e p a i r C o e f fi c i e n t t t lDeprec ia t ion Fac to r t t lYears OwnedR e p a i r C o e f fi c i e n t 0 2Deprec ia t ion Factor 02C a p a c i t y ( D e f . , C a l c . )F u e l U s e ( D e f . , C a l c . )R 4 M C a l c . ( t t l , t t 2 )L e a s e C a l c . ( H o u r , Ye a r )
E q u i p m e n t E q u i p m e n t
LEVEE BOX T-A SHOP EQUIPMENT
766725
6900
1435
1
RS9.4 Information pnsented is pnpand solely as a general guide and is not intended lo ncognize or predict the costs and n turns from any one particular farm or ranch operationThese projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
Operating Input Resources
Operat ing Input Pr i ceper
U n i t
U n i to f
Measure
CashFlowRow
ASSOC DUES+CLASSASSOCIATION DUESASSOCIATION DUESCLASSING FEESCLASSING FEESCOTTONSEEDCOTTONSEEDCOTTONSEEDCOTTONSEEDCROP INSURANCECROP INSURANCEDEFOL-DROPP& PREPDEFOLIANTDEFOLIANTDEFOLIANTDEFOLIANTDEFOLIANTDEFOLIANT & CONDEARLY INSECTFERT 6-24-24FERT 6-24-24FERT 6-30-15FERT - ANHY AMMFERT - ANHY AMMFERT - ANHY AMMFERT 0-40-40FERT 12-24-12FERT 12-24-12FERT 12-24-12FERT 12-24-24FERT 12-24-24FERT 12-48-12FERT 21-7-3FERT 8-32-16FERTILIZERFERTILIZER LIQFREIGHTFREIGHTFUNG - BENLATE 1FUNG - BENLATE 2FUNG. - BENLATEFUNG. - ROVRALFUNG. - ROVRALFUNGICIDEFUNGICIDE - TILTFUNGICIDE - TILTFUNGICIDE-1FUNGICIDE-2FUNGICIDE-ROVRALFUNGICIDE-TILTFURADANFURADANFURADANFURADANFURADANFURADANFURADANFURADANFURADANFURADANFURADANFURADAN - 3GFURADAN - 3GFURADAN-ROW CROPGROWTH REGULATOR
WHARCOTTJACKCOTTMATACOTTJACKCOTTMATACOTTFTBDCOTTJACKCOTTMATACOTTWHARCOTTLIBRICELIBSOYBMATACOTTCOTTONFTBDCOTTJACKCOTTMATACOTTWHARCOTTCOTTONMATACOTTCHAMSOYBJEFFSOYBWHARCORNJACKCORNJACKSORGMATASORGLIBSOYBBRAZSOYBJACKRICELIBRICEBRAZSOYBCHAMRICEFTBDRICEJACKSORGJACKCORNWHARSOYBMATASORGJACKCOTTMATACOTTLIBRICELIBRICEJACKRICEJACKRICEMATARICEWHARSOYBJEFFERSNMATARICEWHARRICEWHARRICECOLORICECOLORICECOLORICEFTBDRICEJACKCORNJACKRICEJACKSORGLIBRICEMATARICEMATASORGSORGHUMWHARRICEWHARSORGEASTRICERICEWESTFTBDSORGCOTTON
2.68.93.93
1.751.65.780.874.780.784
0000
11.458.11
998091
13.160976
8.5010.05
9.0018.9018.90
.12615.00
5656567456
15.5626.469.007.85.2093.403.40
15.8615.8615.8620.6020.6015.8525.902 .59
25.9020.6020.6025.90
.7011.901.79.7001.79.700.7001.79
1.900.70
1.7911.9012.75
1.79.85
balebalebalebalebalel b .l b .l b .l b .ac reac reacreacreacreacreacreacreacreapplCWTcwtcwtcwtcwtLB.acrecwtcwtcwtac reCWTcwtcwtcwtcwtl bbalebaleapplappll bp tl bapplapplozapplapplacreacrel b .acrel b .l b .l b .l bl b .l b .l b .l b .l b .acreac rel b .oz.
5555555555434343435555454545454545454544444444444444444454545444444444444949454545454545454545454545454545454545454545454545454545
Information pnsented is pnpand solely as a general guide and is not intended to ncognize orpndicl the costs and Mums from any one particular farm or ranch operationThese projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication RS9.5
Operat ing Input P r i c ep e r
U n i t
U n i to f
Measure
CashFlowRow
GROWTH REGULATORGROWTH REGULATORGUTHIONGUTHIONHERB-2LB-BICEPHERBICIDEHERBICIDEHERBICIDEHERBICIDEHERBICIDEHERBICIDEHERBICIDEHERBICIDEHERBICIDE ARROSOHERBICIDE-1HERBICIDE-1HERBICIDE-2HERBICIDE-2HERBICIDE-BANDEDHERBICIDE-BROADHERBICIDE-CORNHERBICIDE-DUALHERBICIDE-DUALHERBICIDE-DUALHERBICIDE-POSTHERBICIDE-POSTHERBICIDE-POSTHERBICIDE-POSTHERBICIDE-POSTHERBICIDE-PREHERBICIDE-PREHERBICIDE-PREHERBICIDE-PREHERBICIDE-PREHERBICIDE-PREHERBICIDE-PREHERBICIDE-SORGINSECT 1 BIDRININSECT 2 METHYLINSECT 3INSECT-1INSECT-2INSECT-3INSECT-BIDRININSECT-CURACRONINSECT-CURACRONINSECT-METHYLINSECT-METHYLINSECT-METHYLINSECT-METHYL 1INSECT-METHYL 2INSECT-SEVIN-XLRINSECTICIDEINSECTICIDEINSECTICIDEINSECTICIDEINSECTICIDEINSECTICIDEINSECTICIDEINSECTICIDEINSECTICIDEINSECTICIDE 1INSECTICIDE 1INSECTICIDE 1INSECTICIDE 2INSECTICIDE 2INSECTICIDE-1
JACKCOTTMATACOTTFTBDCOTTWHARCOTTMATASORGBRAZSORGBRAZSOYBJACKCORNLIBSOYBMATARICESORGHUMSOYBEANWHARSOYBEASTRICEMATARICEMATASOYBMATARICEMATASOYBFTBDSORGWHARCORNWHARCORNJACKSORGJEFFSOYBWHARSORGCOTTONFTBDCOTTJACKCOTTMATACOTTWHARCOTTCHAMSOYBCOTTJACKCOTTONFTBDCOTTJACKCOTTMATACOTTWHARCOTTSORGHUMJACKCOTTJACKCOTTJACKCOTTMATASOYBMATASOYBMATASOYBMATACOTTMATACOTTWHARCOTTCHAMSOYBMATACOTTMATASORGLIBSOYBLIBSOYBMATASORGCOLORICEFTBDRICEJACKRICELIBRICERICEWESTSOYBEANWHARRICEWHARSORGWHARSOYBBRAZRICEBRAZSORGJEFFSOYBBRAZSORGJEFFSOYBMATARICE
13.2313.23
7070294070
19.649.57
24.848.0409.70
12.6021.8223.517.76
23.512.103.84
10.0515.4911.6410.1610.327.889.24
12.093824
11.647.87
11.669393
77
11.899397
10.814.59
6.3704.1003.0603.06011.00
,38,38,06.59.76,06.06.00
3.1005.873.103.066.12
5.4703.0604.20
5.3403.1003.0603.020
3.063.0203.06
p i n tp i n tapplapplacreacreacreacreacreacreacreacreacreapplacreacreacreacreacreacreacreacreacreacreacreacreacreacreacreacreacreacreacreacreacreacreacreapplapplapplapplac rea p p lapplapplapplapplapplapplapplapplacreapplacreacreapplapplacreapplacreapplappla p p la p p lac reapplappl
45454545454545454545454545454545454545454545454545454545454545454545454545454545454545454545454545454545454545555545454545454545454545
RS9.6 Information pnsented is pnpand solely as a general guide and is not intended lo ncognize or pndicl the costs and Mums from any one particular form or ranch operationThese projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved far publication
Operat ing Input Pr i ce Uni t Cashper o f Flow
U n i t Measure Row================= ======== ======== ======= ====INSECTICIDE-1ST COTTON 7.68 appl 45INSECTICIDE-2 MATARICE 3.06 appl 45INSECTICIDE-2ND COTTON 7.68 appl 45INSECTICIDE-3RD COTTON 7.68 appl 45LATE INSECT MATACOTT 7.49 appl 45MED INSECT METHY MATACOTT 4.14 appl 55METHYL BRAZSOYB 3.050 appl 45METHYL FTBDCOTT 3.06 appl 45METHYL 1 CHAMRICE 3.100 appl 45METHYL 2 CHAMRICE 3.100 appl 45N & P & K SOYBEAN 17.00 acre 44NITROGEN EAST- .309 l b . 44NITROGEN FTBDCOTT .209 l b . 44NITROGEN FTBDSORG .280 l b . 44NITROGEN SORGHUM .180 l b . 44NITROGEN WHAR 1 .126 l b . 44NITROGEN WHAR 2 .119 lb . 44NITROGEN 1 BRAZRICE .280 lb . 44NITROGEN 1 COLORICE .280 l b . 44NITROGEN 2 BRAZRICE .280 l b . 44NITROGEN 2 COLORICE .280 l b . 44NITROGEN 2ND <:rp COLORICE .280 l b . 44NITROGEN 2ND <:rp MATARICE .182 l b . 44NITROGEN 2ND <:rp WHARRICE .199 l b . 44NITROGEN 3 BRAZRICE .280 lb . 44NITROGEN 3 COLORICE .280 lb . 44NITROGEN 4 COLORICE .280 lb . 44NITROGEN ANHY am BRAZSORG .189 lb . 44NITROGEN ANHY AM MATACOTT .189 lb . 44NITROGEN ANHY AM WHARCORN .189 lb . 44NITROGEN ANHY AM WHARCOTT .189 lb . 44NITROGEN ANHY AM WHARSORG .189 lb . 44NITROGEN LIQUID JACKCOTT .209 lb . 44NITROGEN LIQUID MATACOTT .180 l b . 44NITROGEN LIQUID MATASORG .180 l b . 44NITROGEN-1 EASTRICE .266 l b . 44NITROGEN-1 MATARICE .280 l b . 44NITROGEN-1 RICEWEST .280 l b . 44NITROGEN-1 WHARRICE .28 l b . 44NITROGEN-2 EASTRICE .266 l b . 44NITROGEN-2 MATARICE .280 l b . 44NITROGEN-2 RICEWEST .280 l b . 44NITROGEN-2 WHARRICE .28 l b . 44NITROGEN-2C RICEWEST .280 l b . 44NITROGEN-3 EASTRICE .266 l b . 44NITROGEN-3 MATARICE .280 l b . 44NITROGEN-3 RICEWEST . . 2 8 0 l b . 44NITROGEN-3 WHARRICE .289 l b . 44NITROGEN-4 WHARRICE .289 l b . 44ORDRAM CHAMRICE 25.00 acre 45ORDRAM FTBDRICE 20.00 ac re 45PARATHION EASTRICE 3.100 appl 45PEST MANAGEMENT COTTON 8.00 acre 45PEST MANAGEMENT MATACOTT 10.75 acre 45PEST MNGMT JACKCOTT 10.75 acre 45PEST MNGMT WHARCOTT 10.75 acre 45PHOSPHATE BRAZRICE .250 lb . 44PHOSPHATE BRAZSORG .250 LB. 44PHOSPHATE COLORICE .250 l b . 44PHOSPHATE COTTON .190 lb . 44PHOSPHATE EASTRICE .250 l b . 44PHOSPHATE FTBDCOTT .242 l b . 44PHOSPHATE FTBDSORG .250 LB. 44PHOSPHATE MATACOTT .250 lb . 44PHOSPHATE MATARICE .250 lb . 44PHOSPHATE MATASORG .242 lb . 44PHOSPHATE RICEWEST .250 lb . 44
Information presented is pnpand solely as a general guide and is not intended to ncognize or pndtci the costs and Mums fiom any one particular farm or ranch operation.These projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication RS9.7
Opera t ing Input Pr i ce U n i t Cashper o f Flow
U n i t Measure Row================ ======== ======== ======= ====PHOSPHATE SORGHUM .190 l b . 44PHOSPHATE WHARCOTT .250 lb . 44PHOSPHATE WHARRICE .25 lb . 44PHOSPHATE WHARSORG .250 lb . 44PHOSPHATE LIQUID JACKCOTT .242 lb . 44PHOSPHATE LIQUID MATACOTT .200 lb . 44POTASH BRAZRICE .125 lb . 44POTASH COLORICE .125 lb . 44POTASH COTTON .120 lb . 44POTASH EASTRICE .125 l b . 44POTASH FTBDCOTT .125 l b . 44POTASH FTBDSORG .125 lb . 44POTASH MATACOTT .125 l b . 44POTASH MATARICE .125 l b . 44POTASH RICEWEST .125 lb . 44POTASH SORGHUM .120 lb . 44POTASH WHARCOTT .125 lb . 44POTASH WHARRICE .125 lb . 44POTASH WHARSORG .125 lb . 44POTASH LIQUID JACKCOTT .125 lb . 44POTASH LIQUID MATACOTT .930 l b . 44PROP-ORD COLORICE 25.88 acre 45PROP-ORD MATARICE 23.51 ac re 45PROP-ORD 1 LIBRICE 25.88 appl 45PROP-ORD 2 LIBRICE 25.88 appl 45PROP-ORD-1 JACKRICE 20.14 appl 45PROP-ORD-1 WHARRICE 25.87 appl 45PROP-ORD-2 JACKRICE 20.14 appl 45PROP-ORD-2 WHARRICE 25.87 a p p l 45PROPANIL BRAZRICE 19.19 acre 45PROPANIL CHAMRICE 19.19 acre 45PROPANIL COLORICE 14.40 acre 45PROPANIL-1 FTBDRICE 19.19 acre 45PROPANIL-2 FTBDRICE 19.19 acre 45PROPANIL-ORDRAM BRAZRICE 25.88 acre 45PROPANIL-ORDRAM MATARICE 15.60 acre 45PROPANIL-ORDRAM RICEWEST 25.88 appl 45SALES COMMISSION LIBRICE .050 cwt 55SALES COMMISSION WHARRICE .050 cwt 55SEED COTTON .81 l b . 43SEED JACKCORN 1.30 l b . 43SEED SORGHUM .820 l b . 43SEED-CORN JACKCORN 1.44 l b . 43SEED-CORN WHARCORN 1.44 lb . 43SEED-RICE BRAZRICE 20.00 cwt 43SEED-RICE CHAMRICE 20.00 cwt 43SEED-RICE COLORICE 20.00 cwt 43SEED-RICE EASTRICE 20.00 cwt 43SEED-RICE FTBDRICE 20.00 cwt 43SEED-RICE JACKRICE 20.00 cwt 43SEED-RICE LIBRICE 20.00 cwt 43SEED-RICE MATARICE 20.00 cwt 43SEED-RICE RICEWEST 20.00 cwt 43SEED-RICE WHARRICE 20.00 cwt 43SEVIN-XLR WHARCOTT 9.54 appl 45SORGHUM SEED BRAZSORG 1.00 lb . 43SORGHUM SEED FTBDSORG 1.00 lb . 43SORGHUM SEED JACKSORG 1.00 l b . 43SORGHUM SEED MATASORG 1.00 l b . 43SORGHUM SEED SORGHUM .780 lb . 43SORGHUM SEED WHARSORG 1.00 lb . 43SOYBEAN SEED BRAZSOYB .320 lb . 43SOYBEAN SEED CHAMSOYB .320 lb . 43SOYBEAN SEED JEFFSOYB .320 lb . 43SOYBEAN SEED LIBSOYB .320 lb . 43SOYBEAN SEED MATASOYB .320 lb . 43SOYBEAN SEED SOYBEAN .320 lb . 43
RS9.8 Information pnsentedis pnpandsolely as a general guide andis not intended lo ncognize or pndict the casts and ntiamjromorty one particular farm twrarxh operationThese projections wen collectedanddevelopedby staffmembers ofthe TexasAgnculturai Extension Service and approved for publication
Operat ing Input
SOYBEAN SEEDUREA 1UREA 1UREA 2UREA 2UREA 3UREA-1UREA-1UREA-2UREA-2UREA-2ND CROPUREA-3UREA-3
iput Price Unit Cashper o f Flow
Unit Measure Row======== ======== ======= ====WHARSOYB .264 l b . 43CHAMRICE 13.50 cwt 44LIBRICE 11.75 cwt 44CHAMRICE 13.50 cwt 44LIBRICE 11.75 cwt 44LIBRICE 11.75 cwt 44FTBDRICE 13.00 cwt 44JACKRICE 13.00 cwt 44FTBDRICE 13.00 cwt 44JACKRICE 13.00 cwt 44JACKRICE 13.00 cwt 55FTBDRICE 13.00 cwt 44JACKRICE 13.00 cwt 44
Auto or Truck ResourcesD e s c r i p t i o n
First NameQualifying NameH o r s e p o w e r R a t i n g ( H p )U s e f u l L i f e ( H r o r M i )Fuel TypeRema in ing L i fe (Hr o r M i )Fuel Con. (Uni t /Hr or /Mi )A n n u a l U s e ( H r o r M i )S p e e d ( M i / h )W i d t h ( F t )F i e l d E f fi c i e n c y C MC a p a c i t y ( A c / H r )Power Un i t Mu l t i p l i e rL a b o r M u l t i p l i e rCu r ren t L i s t P r i ceSalvage ValueCurrent Market ValueLease PaymentAnnual License 4 TaxAnnual InsuranceOn Farm Hired LaborOff Farm Parts & LabOn Farm Owner LaborAnnual Use Base (Hr or Mi)R e p a i r C o e f fi c i e n t t i lDeprec ia t ion Factor #1Years OwnedRepa i r Coe ffic ien t #2Depreciat ion Factor D2C a p a c i t y ( D e f . , C a l c . )F u e l U s e ( D e f . , C a l c . )R 4 M C a l c . ( 1 ) 1 , ( 1 2 )L e a s e C a l c . ( H o u r , Ye a r )
Auto or Truck
PICKUP TRUCK1/2 TON
90000GA
450009.6
1500030
(S) 8800(%) 10<s> 6800($)(5) 56($) 340
(Hr)(S) 295
(Hr) 10Mi) 30000
Information pnsented is pnpand solely as a general guide and Is not intended to ncognize orpndicl the costs and Mums from any one particular farm or ranch operationThese projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication RS9.9
Custom Operation Resources
Custom Operation P r i c e U n i t C a s hp e r o f F l o w
U n i t M e a s u r e R o w
CUS AIRCUS AIRCUS AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIR
FER TOPIFER TOP2FERT PREDEFOLDEFOLDEFOLDEFOLFERTFERTFERTFERTFERTFERTFERTFERTFERTFERTFERTFERTFERT 2CFERT 2CFERTFERTFERTFERTFERT-1FERT-1FERT-1FERT-2FERT-2FERT-2FERT-2CFERT-2CFERT-3FERT-3FERT-3FERT-4FUNGFUNGFUNGFUNG-1FUNG-1FUNG-1FUNG-2FUNG-2FUNG-2HERBHERBHERBHERBHERBHERBHERBHERBHERBHERBHERBHERBHERBHERB SYHERB-1HERB-1HERB-1HERB-2HERB-2
EASTRICEEASTRICEEASTRICEFTBDCOTTJACKCOTTMATACOTTWHARCOTTCHAMSOYBFTBDRICEBRAZRICECHAMRICECOLORICELIBRICEMATARICEBRAZRICECHAMRICECOLORICELIBRICEMATARICEJACKRICEMATARICEBRAZRICECHAMRICECOLORICEMATARICEJACKRICERICEWESTWHARRICEJACKRICERICEWESTWHARRICERICEWESTWHARRICEJACKRICERICEWESTWHARRICEJACKRICECOLORICELIBRICEWHARSOYBJACKRICEMATARICEWHARRICEJACKRICEMATARICEWHARRICECHAMRICEEASTRICELIBSOYBRICEWESTSOYBEANBRAZRICECOLORICEFTBDRICELIBRICEBRAZRICECOLORICEFTBDRICELIBRICEJEFFSOYBJACKRICEMATARICEWHARRICEJACKRICEMATARICE
90.9036
,00,20,20,204000
,009.3003.204.60
5.3604.00
4.850009000003500
8500000000025000000
4.002 .354.00
0000
,00,6068
,004.80
8080
,80,80,80,33
6.2990809080808068
.80,80,80,68.33,80,80,80,80.80
applacreapplacreacreacreacreCWTLapplapplacrecwtcwtapplapplacreapplapplapplAPPLapplapplacreapplapplAPPLapplcwtAPPLapplapplapplapplAPPLa p p lapplAPPLacreapplapplapplapplapplapplapplapplacreapplapplapplAPPLacreac reapplapplacreacreapplapplAPPLAPPLacreapplAPPLacre
4242424242424242424242424242424242424242424242424242424242424242424242424242424242424242424242424242424242424242424242424242424242
RS9.10 Information pnsented Is pnpand solely as a general guide and is not intended to ncognize or predict the costs and Mums from any one particular farm or ranch operationThese projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication
Custom Operation Pr ice U n i t Cashper o f Flow
U n i t Measure Row=========:======= ======== ======== ======= ====CUST AIR HERB-2 WHARRICE 4.80 appl 42CUST AIR HERB-3 MATARICE 4.80 acre 42CUST AIR INSCT BRAZSOYB 2.93 acre 42CUST AIR INSCT LIBSOYB 4.60 appl 42CUST AIR INSCT WHARSOYB 3.000 acre 42CUST AIR INSCT 1 BRAZRICE 2.93 appl 42CUST AIR INSCT 1 BRAZSORG 2.93 acre 42CUST AIR INSCT 1 CHAMRICE 4.75 acre 42CUST AIR INSCT 1 EASTRICE 4.75 appl 42CUST AIR INSCT 1 JEFFSOYB 5.00 appl 42CUST AIR INSCT 2 BRAZSORG 2.93 ac re 42CUST AIR INSCT 2 CHAMRICE 4.75 ac re 42CUST AIR INSCT 2 EASTRICE 4.75 appl 42CUST AIR INSCT 2 JEFFSOYB 5.00 appl 42CUST AIR INSCT-1 JACKRICE 2.93 appl 42CUST AIR INSCT-1 MATARICE 2.93 acre 42CUST AIR INSCT-1 RICEWEST 2.930 appl 42CUST AIR INSCT-1 WHARRICE 2.93 appl 42CUST AIR INSCT-2 JACKRICE 2.93 appl 42CUST AIR INSCT-2 MATARICE 2.93 acre 42CUST AIR INSCT-2 RICEWEST 2.930 appl 42CUST AIR INSCT-2 WHARRICE 2.93 appl 42CUST AIR INSCT-3 WHARRICE 2.93 appl 42CUST AIR INSECT CHAMSOYB 3.65 acre 42CUST AIR INSECT COLORICE 2.93 appl 42CUST AIR INSECT COTTON 3.10 acre 42CUST AIR INSECT FTBDRICE 2.93 appl 42CUST AIR INSECT JACKCOTT 2.93 appl 42CUST AIR INSECT LIBRICE 5.00 appl 42CUST AIR INSECT MATACOTT 2.93 appl 42CUST AIR INSECT MATASORG 2.700 appl 42CUST AIR INSECT SORGHUM 3.30 acre 42CUST AIR INSECT SOYBEAN 4.60 appl 42CUST AIR INSECT WHARCOTT 2.93 acre 42CUST AIR INSECT WHARSORG 2.93 acre 42CUST AIR SEED BRAZRICE 4.26 cwt 42CUST AIR SEED CHAMRICE 5.89 cwt 42CUST AIR SEED EASTRICE 6.29 appl 42CUST AIR SEED FTBDRICE 4.26 acre 42CUST AIR SEED JACKRICE 4.26 acre 42CUST AIR SEED LIBRICE 5.24 acre 42CUST AIR SEED MATARICE 4.26 acre 42CUST AIR SEED RICEWEST 4.26 CWT 42CUST FERT JACKCOTT 3.50 acre 42CUST FERT MATACOTT 3.50 acre 42CUST FERT MATASORG 3.00 acre 42CUST FERT WHARCORN 3.50 ac re 42CUST GROUND SPR CHAMSOYB 3.00 ac re 42CUST HANDLING WHARCORN .25 bu. 52CUST HARVEST FTBDCOTT .100 cwt. 42CUST HARVEST JACKCORN .446 cwt. 42CUST HERB WHARCORN 3.50 acre 42CUST INSECTICIDE MATASOYB 2.93 acre 42CUST PICK & HAUL JACKCOTT .105 lbs 42CUST PICK & HAUL MATACOTT .105 lbs 42CUSTOM HAULING EASTRICE .220 cwt . 49CUSTOM HAULING RICEWEST .250 cwt . 49CUSTOM HAULING SORGHUM .200 cwt . 49CUSTOM HAULING SOYBEAN .120 bu. 49DRY & STORAGE BRAZSOYB .150 bu. 51DRY & STORAGE CHAMSOYB .150 bu. 51DRY & STORAGE FTBDSORG .270 bu. 51DRY & STORAGE JEFFSOYB .150 bu. 51DRY & STORAGE LIBSOYB .150 bu. 51DRY & STORAGE MATASORG .270 bu. 51DRY & STORAGE MATASOYB .150 bu. 51DRYING BRAZSORG .270 CWT. 51
Information pnsentedis pnpandsolelyas a generalguide andis not intended to ncognize or pndict the cam and nturmjromaiy one particular farm or ranch operationThese projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication RS9.11
Custom Operation P r i c e U n i t C a s hp e r o f F l o w
U n i t M e a s u r e R o w
DRYINGDRYINGDRYINGDRYINGDRYINGDRYINGDRYINGDRYINGDRYINGDRYINGDRYINGDRYINGDRYING & STORAGEDRYING & STORAGEFLAGGINGFLAGGINGFLAGGINGFLAGGINGFLAGGINGFLAGGINGFLAGGINGGIN, BAG, & TIESGIN, BAG, & TIESGIN, BAG, & TIESGIN, BAG, & TIESGRAIN HANDLINGHARVEST & HAULHAULHAULHAULHAULHAULHAULHAULHAULHAULHAULHAULHAULHAULHAULHAULHAULHAULHAULHAULHAULPLOW DRAINSPLOW DRAINSPLOW LEVEESSTORAGESTORAGESURVEY LEVEESSURVEY LEVEESSURVEY LEVEES
CHAMRICECOLORICEEASTRICEFTBDRICEJACKCORNJACKRICEJACKSORGLIBRICERICEWESTWHARCORNWHARRICEWHEATJEFFSOYBSOYBEANCHAMRICECOLORICEFTBDRICEJACKRICELIBRICELIBSOYBMATARICEFTBDCOTTJACKCOTTMATACOTTWHARCOTTSORGHUMCOTTONBRAZRICEBRAZSORGBRAZSOYBCHAMRICECHAMSOYBCOLORICEFTBDRICEFTBDSORGJACKCORNJACKRICEJACKSORGJEFFSOYBLIBRICELIBSOYBMATASORGMATASOYBWHARCORNWHARRICEWHARSORGWHEATMATASORGMATASOYBMATASOYBFTBDRICEJACKRICECOLORICEFTBDRICELIBRICE
.850
.850
.850
.850.10
.850
.270
.850
.850.10
.850.50
.150
.100.50.50.50.65.65.65.50
3.333.47
2.7782.74.190
10.00.250.200.120.220.120.220.250.200.25
.250
.200
.120
.200
.120
.200
.120.20.25
.200.320000255555000000
cwtcwtcwtcwtcwtcwtCWTcwtcwtcwtcwtcwt .bu.bu.applapplapplapplapplapplACREcwtcwtcwtcwtcwtcwtcwt .cwtbu.cwt .bu.cwt .cwt .cwtcwtcwt .cwt.bu.cwt.bu.cwtbu.cwtcwt.cwt.cwt.acreacreacrecwtcwtacreacreacre
51515151515151515151515151514242424242424249494949494949494949494949494949494949494949494949494242424242424242
Labor ResourcesD e s c r i p t i o n Other Labor Other Labor Other Labor Other Labor Other Labor Other Labor
a a a a a a s a a a B B B B B B B a a a a a s s s s s 3 3 3 3 3 B B B B a B B B B a a B a a a a a a ia a a a a a a a a . » S S S S = 3 3 3 B B B B B B B a a B B B S B S B B B B B B B B a a a a a s s a a a B B a a a a a a a a a a s sS S S B B B B B B
First Name HARVEST HIRED LABOR HIRED LABOR HOEING HOEING OPERATOR LABORQualifying Name MELONS EAST WEST MELONSC o s t o r v a l u e ( S / H r ) 3.44 5 .95 5.00 4.5 3.44 6.101To t a l W a g e B e n e fi t s ( 2 )L a b o r T y p e ( A , B ) A A A A A B
RS9.12 Information presented is pnpand solely as a general guide and is not intended lo ncognize orpndicl the costs and Mums from any one particular farm or ranch operation.These projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication
Land ResourcesD e s c r i p t i o n
First Name COTT LAND RENTQualifying Name FT BENDMarket Value (S/Ac)Property Tax (S/Ac)Appreciat ion Rate (1)In te res t Rate CMAnnual Lease (S/Ac) 91 .80App. Calcuat ions (Y,N) N
LAND CASH RENT LAND CASH RENTLIB
LAND RENTCOTTON
91.80N
LAND RENTSORGHUM
LAND RENTSOYBEAN
D e s c r i p t i o n
First Name LAND RENT-■LESIK LAND RENT-LESIK RICE LAND RENT RICE LAND RENT RICE LAND RENTQualifying Name CORN GR SORG BRAZORIA CHAMBERS EASTMarket Value (S/Ac)Proper ty Tax (S/Ac)Apprec ia t ion Rate CMInteres t Rate (?.)Annual Lease ($/Ac) 22. 27. 70.32 72 .00 70.32App. Calcuat ions (Y,N) N N N N N
LAND RENTFT 3END
58.43N
D e s c r i p t i o n
First Name RICE LANDi RENT SORG LAND RENT SORG LAND RENT SORG LAND RENTQualifying Name WEST BRAZORIA FT BEND MATAGORDMarket Value (S/Ac)Property Tax (S/Ac)Apprec ia t ion Rate CMInteres t Rate CMAnnual Lease {S/Ac) 70.32 42.18 53. 49.22App. Calcuat ions (Y.N) N N N N
Information pnsentedIs pnpandsolelyasa general guide and is not intended lo ncognize orpndicl the costs and mums from any one particular farm or ranch operation.These projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication RS9.13
Buildings or Improvements ResourcesD e s c r i p t i o n
F i r s t N a m eQ u a l i f y i n g N a m eH o r s e p o w e r R a t i n g [ H p )F u e l T y p eF u e l C o n . ( U n i t / H r o r / M i )U s e f u l l L i f e ( H r )R e m a i n i n g L i f e ( H r )E f fi c i e n c y C MH i r e d L a b o r p e r S e t ( H r )O w n e r L a b o r p e r S e t ( H r )N u m b e r o f S e t sC u r r e n t L i s t P r i c e ( S )S a l v a g e P e r c e n t C MC u r r e n t M a r k e t V a l u e ( S )L e a s e P a y m e n t ( S )O n F a r m H i r e d L a b o r ( H r )O f f F a r m P a r t s 4 L a b o r ( S )O n F a r m O w n e r L a b o r ( H r )A n n u a l U s e B a s e ( H r )R 4 M E n g . E s t i m a t e C MR 4 M C a l c . ( I l l , » 2 )L e a s e C a l c . ( H o u r , Y e a r )F u e l U s e ( D e f . , C a l c . )
D e s c r i p t i o n
B o w l s D i s t . S y s . D i s t . S y s . D i s t . S y s . D i s t . S y s .
BOWLS BRAZORIA IRRIGAT CALHOUN IRRIGAT CHAMBERS-IRRIGAT COLORADO IRRIGAT
(Hp)
F i r s t N a m eQ u a l i f y i n g N a m eH o r s e p o w e r R a t i n gF u e l T y p eF u e l C o n . ( U n i t / H r o r / M i lU s e f u l l L i f eR e m a i n i n g L i f eE f fi c i e n c yH i r e d L a b o r p e r S e tO w n e r L a b o r p e r S e tN u m b e r o f S e t sC u r r e n t L i s t P r i c eS a l v a g e P e r c e n tC u r r e n t M a r k e t V a l u eL e a s e P a y m e n tO n F a r m H i r e d L a b o rO f f F a r m P a r t s 4 L a b o r
( H r )( H r )
CM( H r )( H r )
(S )CM(S)(S )
( H r )(S)
O n F a r m O w n e r L a b o r ( H r )A n n u a l U s e B a s e ( H r )R 4 M E n g . E s t i m a t e C MR 4 M C a l c . ( I l l , # 2 )L e a s e C a l c . ( H o u r , Y e a r )F u e l U s e I D e f . , C a l c . )
1 8 0 0 05000
310010
3100
6 . 02
D e s c r i p t i o n
F i r s t N a m eQ u a l i f y i n g N a m eH o r s e p o w e r R a t i n gF u e l T y p eF u e l C o n . ( U n i t / H r o r / M i )U s e f u l l L i f e ( H r )R e m a i n i n g L i f e ( H r )E f fi c i e n c y C MH i r e d L a b o r p e r S e t ( H r )O w n e r L a b o r p e r S e tN u m b e r o f S e t sC u r r e n t L i s t P r i c eS a l v a g e P e r c e n tC u r r e n t M a r k e t V a l u eL e a s e P a y m e n tO n F a r m H i r e d L a b o rO f f F a r m P a r t s 4 L a b o r ( S )O n F a r m O w n e r L a b o r ( H r )A n n u a l U s e B a s e ( H r )R 4 M E n g . E s t i m a t e C MR 4 M C a l c . ( I t l , t l 2 )L e a s e C a l c . ( H o u r , Y e a r )F u e l U s e ( D e f . , C a l c . )
(Hp)
( H r )
(S )CM(S)(S )
( H r )
P o w e r P l a n t
D i s t . S y s .
JACKSON IRRIGAT
D i s t . S y s . D i s t . S y s . D i s t . S y s . D i s t . S y s .
2012
2 012
2 012
D i s t . S y s .
FLOOD
2 012
12600
J E F F I R R I G AT L I B E R T Y- I R R I G AT M ATA G O R D A I R R I G W H A R T O N I R R I G AT
P o w e r P l a n t
NATURAL GAS
2 2 5NG
2 0 0 0 01 2 0 0 0
1 6 . 8
410010
4100
5 . 02
NATURAL GAS3 0 03 0 0
NG
2 0 0 0 01 2 0 0 0
1 6 . 8
6 1 0 010
6 1 0 0
P u m p C o l . , P i p e , S h a f t D i s c h a r g e H e a d
PUMP COLUMN PIPE SHAF DISCHARGE HEAD
G e a r D r i v e
RIGHT ANGLE
W a t e r S o u r c e
WELL
4 0 0 0 02 0 0 0 0
75
3 3 0 0 02 5 0 0 0
1 2 9 0 010
1 2 9 0 0
3 3 0 0 02 5 0 0 0
75
160010
1600
5 . 02
3 3 0 0 02 5 0 0 0
9 5 . 0
4 4 1 51 0
4 4 1 5
6 . 02
2 010
4 6 8 0 010
4 6 8 0 0
RS9.14 Information pnsented is pnpand solely as a general guide and is not intended to ncognize or pndict the costs and Mums from any one particular farm or ranch operationThese projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
Machinery Cost ReportResource Name U n i t -a a . a a a a s -aaaaaaaaaa:== Var iable Expenses »■»■..,._._.===__.BBaaBB .aaaa Fixed Expenses ===== To t a l
F u e l O p e r . 4 O p e r . C u s t o m R e p a i r Repai r H o u r l y D e p r e c . A n n u a l Ta x e s , Expenses4 M a n a g e . I n p u t O p e r . 4 M a i n t . 4 Maint. Lease 4 L e a s e L i cense
L u b e L a b o r Off Farm Labor ]I n t e r e s t 4 I n s u r ._________=_____-=__ s a a a a a a a s a s a s= = = = = = = 3BB3B3BB -_saaaaaaa a- a a a a s a a :======== BBBBBBBB 2-BSS33S3 aaaaaass BBBBaaaa =3 ====== !■aaaaaaaTRACTOR 100 HP S/Hr 3.721 0 .000 0.000 0.000 4.269 0 .000 0.000 6.768 0 .000 0 .526 15.283TRACTOR 125 HP S/Hr 4.481 0.000 0.000 0.000 5.874 0.000 0.000 9.325 0 .000 0 .725 20.405TRACTOR ISO HP S/Hr 5.601 0.000 0.000 0.000 6.376 0.000 0.000 10.112 0 .000 0 .786 22.874TRACTOR 180 HP S,'Hr 6.601 0.000 0.000 0.000 6.194 0.000 0.000 9.415 0.000 0 .736 22.945TRACTOR 200 HP S/Hr 7.601 0.000 0.000 0.000 6.940 0.000 0.000 17.491 0.000 1.364 33.396TRACTOR 225 HP S/Hr 11.202 0.000 0.000 0.000 9.085 0.000 0.000 14.403 0.000 1.120 35.810TRACTOR 30 HP S/Hr 1.200 0.000 0.000 0.000 0.886 0.000 0.000 3.191 0.000 0 .233 5 .510TRACTOR 70 HP S/Hr 2.400 0.000 0.000 0.000 2.008 0.000 0.000 3.636 0.000 0 .289 8.333COMBINE CORN S/Hr 7.627 0.000 0.000 0.000 50.748 0.000 0.000 29.069 0.000 1.950 89.394COMBINE GRAIN S/Hr 7.627 0.000 0.000 0.000 48.373 0.000 o.ooo 27.616 0.000 1.853 85.470COMBINE RICE S/Hr 7.627 0.000 0.000 0.000 48.373 0.000 0.000 27.616 0.000 1.853 85.470COTTON PICKER 4 ROW S/Hr 5.593 0.000 0.000 0.000 60.984 0.000 0.000 75.573 0.000 5.601 147.751ANHYD APPLICATOR S/Hr 0.000 0.000 0 .000 0.000 0.000 0.000 0.000 3.700 0.000 0.400 4.100BACKHOE S/Hr 0.000 0.000 0 .000 0.000 3.306 0.000 o.ooo 6.837 0.000 0.500 10.643BEDDER 8 ROW S/Hr 0 .000 0.000 0 .000 0.000 3.158 0.000 0.000 4.098 0.000 0.300 7.555BLADE DOZER S/Hr 0 .000 0.000 0 .000 0.000 1.193 0.000 0.000 3.077 0.000 0.225 4.495CHISEL S/Hr 0 .000 0.000 0 .000 0.000 3.988 0.000 0.000 7.268 0.000 0.533 11.789CULTIPACKER S/Hr 0 .000 0.000 0 .000 0.000 0.896 0.000 0 .000 1.523 0.000 0.103 2.521CULTIVATOR 6 ROW S/Hr 0 .000 0.000 0 .000 0.000 2.770 0.000 0 .000 3.658 0.000 0.268 6.695CULTIVATOR 8 ROW S/Hr 0 .000 0 .000 0.000 0.000 3.676 0.000 0 .000 4.854 0.000 0.355 8.885CULTIVATOR FERT S/Hr 0 .000 0 .000 0.000 0.000 3.196 0.000 0 .000 10.393 0.000 0.760 14.343DISK TANDEM 18' 70 HP S/Hr 0.000 0 .000 0.000 0.000 4.553 0.000 0 .000 9.592 0.000 0.625 14.769DISK TANDEM 22' 140 HP S/Hr 0.000 0 .000 0.000 0.000 7.545 0.000 0.000 14.924 0.000 0.837 23.307DITCHER S/Hr 0.000 0 .000 0.000 0.000 2.140 0.000 0.000 3 .419 0.000 0.250 5.809DRILL S/Hr 0.000 0 .000 0.000 0.000 3.821 0.000 0.000 7 .179 0.000 0.525 11.525DU ALL 8 ROW S/Hr 0.000 0 .000 0.000 0.000 3.400 0.000 0.000 11.029 0 .000 0.810 15.239FERT SPREDDER S/Hr 0.000 0 .000 0.000 0.000 7.518 0.000 0.000 3 .282 0 .000 0.240 11.040FIELD CULTIVATOR 18' S/Hr 0.000 0 .000 0.000 0.000 2.588 0.000 0.000 3 .419 0 .000 0.250 6.257FIELD CULTIVATOR 20' S/Hr 0.000 0 .000 0.000 0.000 2.770 0.000 0.000 3.658 0 .000 0.268 6.695FIELD CULTIVATOR 29' S/Hr 0.000 0 .000 0.000 0.000 5.509 0.000 0.000 6.125 0 .000 0 .450 12.085GRAIN CART S/Hr 0.000 0 .000 0.000 0.000 4.993 0 .000 0.000 3.002 0 .000 0.313 8.307GRAIN DRILL/FERT S/Hr 0.000 0 .000 0.000 0.000 4.966 0 .000 0.000 7 .931 0 .000 0 .580 13.477HIPPER 6 ROW S/Hr 0.000 0 .000 0.000 0.000 3.158 0.000 0.000 3.856 0 .000 0 .283 7.297LAND PLANE LARGE S/Hr 0.000 0.000 0.000 0.000 3.332 0.000 0.000 5.653 0 .000 0.527 9.511LAND PLANE SMALL S/Hr 0.000 0.000 0.000 0.000 3.332 0.000 0.000 5.653 0 .000 0.527 9.511LEVEE PLOW S/Hr 0.000 0.000 0.000 0.000 2.024 0.000 0.000 2.160 0.000 0.141 4 .325OFFSET HEAVY S/Hr 0.000 0.000 0.000 0.000 5.008 0.000 0 .000 10.551 0.000 0.688 16.246OFFSET LIGHT S/Hr 0 .000 0.000 0.000 0.000 2.732 0.000 0 .000 5.755 0.000 0.375 8 .862PLANTER 6 ROW S/Hr 0 .000 0.000 0.000 0.000 8.287 0.000 0 .000 15.295 0.000 1.125 24.707PLANTER 8 ROW S/Hr 0 .000 0.000 0 .000 0.000 11.050 0.000 0 .000 21.124 0.000 1.550 33.724"ROLLER CONCRETE 20' S/Hr 0 .000 0.000 0.000 0.000 0.185 0.000 0 .000 1.962 0.000 0.100 2 .247ROTARY HOE 8 ROW S/Hr 0 .000 0.000 0.000 0.000 2.187 0.000 0 .000 6.584 0.000 0.484 9.255SHREDDER 4R S/Hr 0 .000 0.000 0.000 0.000 1.855 0.000 0 .000 5.022 0.000 0 .286 7.162SPIKE T HARROW S/Hr 0 .000 0.000 0.000 0.000 0.419 0.000 0 .000 0 .816 o.ooo 0.060 1.295SPRAYER S/Hr 0 .000 0.000 0.000 0.000 1.998 0.000 0 .000 2 .940 0.000 0.215 5.153SPRAYER HERB S/Hr 0 .000 0.000 0.000 0.000 1.648 0.000 0 .000 2.461 0.000 0.180 4.289SPRING T HARROW S/Hr 0 .000 0.000 0.000 0.000 3.175 0.000 0 .000 23.972 0.000 1.760 28.907WATERMELON CART S/Hr 0 .000 0.000 0.000 0.000 4.993 0.000 0 .000 3.002 0.000 0.313 8.307LEVEE BOX T-A S/Hr 0 .000 0.000 0.000 0.000 0.000 0.000 0 .000 6.268 0.000 0.190 6.478SHOP EQUIPMENT S/Hr 0 .000 0.000 0.000 0.000 1435.000 0 .000 0.000 1872.164 0 .000 69.007 3376.171PICKUP TRUCK 1/2 TON S/Mi 0 .126 0 .000 0.000 0.000 0.010 0.002 0.000 0.171 0 .000 0 .026 0.335
TRACTOR 125 HP S/Ac 0 .726 0.923 0.000 0.000 0.740 0 .000 0.000 1.175 0 .000 0.091 3.655ANHYD APPLICATOR S/Ac 0 .000 0 .000 0.000 0.000 0.000 0 .000 0.000 0.424 0 .000 0 .046 0.470
ANHYD APPL CORN S/Ac 0 .726 0.923 0.000 0.000 0.740 0 .000 0.000 1.599 0 .000 0 .137 4.125
TRACTOR 125 HP S/Ac 0.778 0 .989 0.000 0.000 0.793 0 .000 0.000 1.259 0 .000 0.098 3.916BEDDER 8 ROW S/Ac 0 .000 0 .000 0.000 0.000 0.388 0 .000 0.000 0.503 0 .000 0.037 0.927
BEDDING S/Ac 0.778 0 .989 0.000 0.000 1.181 0 .000 0.000 1.762 0 .000 0 .135 4.843
TRACTOR 150 HP S/Ac 0.801 0 .989 0.000 0.000 0.861 0 .000 0.000 1.365 0.000 0 .106 4.122BEDDER 8 ROW S/AC 0.000 0.000 0.000 0.000 0.388 0 .000 0.000 0.503 0.000 0 .037 0.927
BEDDING CORN S/Ac 0.801 0 .989 0.000 0.000 1.249 0 .000 0.000 1.868 0.000 0 .143 5.049
TRACTOR 100 HP S/Ac 1.400 3.164 0.000 0.000 1.845 0.000 0.000 2.924 0.000 0 .227 9.560BACKHOE S/Ac 0.000 0.000 0.000 0.000 1.299 0.000 0.000 2.686 0.000 0 .196 4.181
BUTT 4 DRAIN RICE S/Ac 1.400 3.164 0.000 0.000 3.143 0.000 0.000 5.610 0.000 0 .424 13.741
TRACTOR 200 HP S/Ac 1.032 0.722 0.000 0.000 0.684 0.000 0 .000 1.725 0.000 0 .135 4.298CHISEL S/Ac 0.000 0.000 0.000 0.000 0.358 0.000 0 .000 0.652 0.000 0 .048 1.057
CHISEL CORN S/Ac 1.032 0.722 0.000 0.000 1.042 0.000 0 .000 2.377 0.000 0 .182 5.355
COMBINE CORN S/Ac 1.628 1.628 0.000 0.000 10.835 0.000 0 .000 6.207 0.000 0.416 20.714COMBINING S/Ac 1.628 1.628 0.000 0.000 10.835 0.000 0 .000 6.207 0.000 0.416 20.714
COMBINE GRAIN S/Ac 1.677 1.677 0.000 0.000 10.636 0.000 0.000 6.072 0.000 0.408 20.470COMBINING GRAIN S/Ac 1.677 1.677 0.000 0.000 10.636 0.000 0.000 6.072 0.000 0.408 20.470
COMBINE RICE S/Ac 2.346 2.348 0 .000 0.000 14.891 0.000 0.000 8.501 0 .000 0.571 28.658COMBINING RICE S/Ac 2 .348 2.348 0 .000 0.000 14.891 0.000 0.000 8.501 0 .000 0.571 28.658
COTTON PICKER 4 ROW S/Ac 2 .817 3.841 0 .000 0.000 30.716 0.000 0.000 38.064 0 .000 2.821 78.259COTTON PICKING S/Ac 2 .817 3.841 0.000 0.000 30.716 0.000 0.000 38.064 0 .000 2.821 78.259
TRACTOR 100 HP S/Ac 0 .713 1 .206 0.000 0.000 0.703 0.000 0.000 1.114 0 .000 0.087 3.822CULTIPACKER S/Ac 0 .000 0 .000 0.000 0.000 0.134 0 .000 0.000 0 .228 0 .000 0 .015 0.377
CULTIPACKING S/Ac 0 .713 1.206 0.000 0.000 0.837 0 .000 0.000 1.342 0 .000 0.102 4.199
TRACTOR 100 HP S/Ac 0 .728 1.438 0.000 0.000 0.838 0 .000 0.000 1.329 0 .000 0 .103 4 .436CULTIVATOR 6 ROW S/Ac 0 .000 0 .000 0.000 0.000 0.494 0 .000 0.000 0.653 0 .000 0 .048 1.195
CULTIVATE S/Ac 0 .728 1.438 0.000 0.000 1.333 0 .000 0.000 1.982 0 .000 0.151 5.631
TRACTOR 100 HP S/Ac 0 .652 1.166 0.000 0.000 0.680 0 .000 0.000 1.077 0.000 0 .084 3.658FIELD CULTIVATOR 20' S/Ac 0 .000 0 .000 0.000 0.000 0.401 0 .000 0.000 0.529 0.000 0.039 0.969
CULTIVATE 20' S/Ac 0 .652 1.166 0.000 0.000 1.080 0 .000 0.000 1.607 0.000 0.122 4.626
TRACTOR 200 HP S/Ac 1.040 0.925 0.000 0 .000 0.877 0.000 0 .000 2.210 0.000 0.172 5.224CULTIVATOR 8 ROW S/Ac 0.000 0.000 0.000 0 .000 0.422 0.000 0 .000 0.558 0.000 O.041 1.020
CULTIVATE 8 ROW S/Ac 1.040 0.925 0.000 0 .000 1.299 0.000 0 .000 2.767 0.000 0.213 6.244
Information pnsented is pnpand solely as a general guide and is not intended to ncognize orpndicl the costs and Mums from any one particular farm or ranch operation.These projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication RS9.I5
Resource Name 'Jr.lt = = = aa.F u e l O p e r . i
4 M a n a g e .L u b e L a b o r
= = = V a r i a b l e E x p e n s e s = »■O p e r . C u s t o m R e p a i rI n p u t O p e r . 4 M a i n t .
O f f F a r m
TRACTORCULTIVATOR
C U LT I VAT E
1 5 0 H P S / A c6 R O W S / A cC O R N S / A c
0.9100.0000.910
1.4380.0001.438
0.0000.0000.000
0.0000.0000.000
1.2520.4941.747
Repair4 Maint.Labor
0.C000.0000.000
.====== *«=__:» Fixed Expenses «=«==H o u r i y D e p r e c . A n n u a l Ta x e s ,L e a s e 4 L e a s e L i c e n s e
I n t e r e s t 4 I n s u r .
0 .0000 .0000 .000
1 .9860.6532 .639
0 .0000 .0000 .000
0.1540 .0480.202
To t a lExpenses
5.7401.1956.935
T R A C T O R 1 2 5 H P S / A c 0 . 6 0 8 0 . 9 3 8 0 . 0 0 0 0 . 0 0 0 0 . 7 5 2 0 . 0 0 0 0 . 0 0 0 1 . 1 9 4 0 . 0 0 0 0 . 0 9 3 3 . 5 8 5F I E L D C U L T I V A T O R 1 8 " S / A c 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 . 3 0 1 0 . 0 0 0 0 . 0 0 0 0 . 3 9 8 0 . 0 0 0 0 . 0 2 9 0 . 7 2 8
C U L T I V A T E R I C E S / A c 0 . 6 0 8 0 . 9 3 8 0 . 0 0 0 0 . 0 0 0 1 . 0 5 4 0 . 0 0 0 0 . 0 0 0 1 . 5 9 2 0 . 0 0 0 0 . 1 2 2 4 . 3 1 4
TRACTORCULTIVATOR
CULTIVATE
TRACTORCULTIVATOR
CULTIVATE FERT
TRACTORPLANTER
CULTIVATE-RIDGE
TRACTORDISK TANDEM 18'
DISKING
TRACTORDISK TANDEM 18'
DISKING
70 HP6 ROWSORG
S/AcS/AcS/Ac
150 HP S /AcF E R T S / A cC O R N S / A c
125 HP S /Ac6 R O W S / A c6 R O W S / A c
100 HP S /Ac7 0 H P S / A c100 HP S /Ac
180 HP S /Ac7 0 H P S / A c180 HP S/AC
0.6970.0000.697
0.2100.0000.210
145000145
819000
1.4380.0001.438
1.0410 .0001.041
1.2980 .0001.298
465000465
1.0880 .0001.088
1.4650 .0001.465
0.0000.0000.000
0.0000.0000.000
0.0000.0000.000
0.0000.0000.000
0.0000.0000.000
0.0000.0000.000
0.0000.0000.000
0.0000.0000.000
0.0000.0000.000
0.0000.0000.000
0.3940.4940.889
0.9060.4131.319
1.0411.3352.376
,854,828,682
1.2390.8282.067
,000,000,000
000000000
000000000
000000000
000000000
0.0000 .0000 .000
0.0000.0000.000
000000000
000000000
0.0000.0000.000
0.7140.6531.367
1.4371.3432.780
1.6532.4644.117
1.3541.7453.098
1.8831.7453.628
0 .0000 .0000 .000
0.0000.0000.000
0.0000.0000.000
0.0000.0000.000
0.0000.0000.000
0.0570.0480.104
0.1120.0980.210
0.1280.1810.310
105114219
147114261
TRACTORDISK TANDEM 18'
DISKING
TRACTORDISK TANDEM 18'
DISKING 18'
TRACTOROFFSET
DISKING-OFFSET
150 HP S /Ac7 0 H P S / A cC O R N S / A c
150 HP S /Ac7 0 H P S / A c180 HP S /Ac
2 2 5 H P S / A cH E AV Y S / A CH E A V Y S / A c
0 .9890 .0000 .989
TRACTOROFFSET
DISKING-OFFSET
TRACTORDITCHER
DITCHING
TRACTORGRAIN DRILL/FERT
DRILL/FERT
TRACTORFERT SPREDDER
FERT SPREDDER
TRACTORCULTIVATOR
FERTILIZING
TRACTORFIELD CULTIVATOR
FIELD CULTIVATE
TRACTORFIELD CULTIVATOR
FIELD CULTIVATE
TRACTORFIELD CULTIVATOR
FIELD CULTIVATE
TRACTORFIELD CULTIVATOR
FIELD CULTIVATOR
TRACTORSPRING T HARROW
HARROWING
TRACTORSPIKE T HARROW
HARROWING
TRACTORGRAIN CART
HAULING
TRACTORROTARY HOE
HOEING
TRACTORLEVEE PLOW
LEVEE BUILDING
100 HPLIGHTLIGHT
70 HPFERT
180 HP20'180 HP
150 HP20*RICE
150 HP20'SORGHUM
150 HP29'29'
100 HP
RICE
150 HP
CART
70 HP8 ROWROTARY
S/ACS/AcS/Ac
S/AcS/AcS/Ac
S/AcS/AcS/Ac
S/AcS/AcS/Ac
S/AcS/AcS/Ac
S/AcS/AcS/Ac
S/AcS/AcS/Ac
S/AcS/ACS/Ac
S/AcS/AcS/Ac
S/AcS/AcS/Ac
S/AcS/AcS/Ac
S/AcS/AcS/AC
S/AcS/AcS/Ac
S/AcS/AcS/Ac
,989,000,989
,172.000,172
,947,000,947
1.5570 .0001.557
,040.000,040
.556
.000
1.4650 .0001.465
1.4650 .0001.465
1.0000 .0001.000
1.9060 .0001.906
2 .3070.0002.307
1.7580.0001.758
1.8130.0001.813
000000000
000000000
0.0000.0000.000
0.0000.0000.000
0.0000.0000.000
000000000
000000000
,276.828.104
.276
.828
.104
0 .0000.0000.000
0.0000.0000.000
000000
.000
000000000
,000,000,000
,000.000.000
0.0000.0000.000
0.0000.0000.000
0 .0000.0000.000
1.2410.6221.864
1.1110.6461.758
,171,000,171
,866,000,866
041000
,041
166,000,166
0.0000 .0000.000
0 .0000 .0000 .000
000000000
000000000
,009,613.622
.482
.084
.566
.587
.846
.432
0.7870 .0000.787
0 .7870 .0000 .787
0 .4170 .0000 .417
,313.000,313
.313
.000
.313
2.7920.0002.792
.389
.000
.389
.409
.000
.409
1.1660.0001.166
1 .1660.0001 .166
0.5820 .0000 .582
0 .5600 .0000 .560
0.5600.0000.560
3.4430.0003.443
0.8040.0000.804
1.2460 .0001.246
000000000
000000000
0.0000.0000.000
0.0000.0000.000
0.0000.0000.000
0.0000.0000.000
0.0000.0000 .000
0 .0000 .0000 .000
0 .0000.0000.000
0.0000.0000.000
000000000
000000
0.0000 .0000 .000
0 .0000 .0000 .000
0.0000.0000.000
0.0000.0000.000
0.0000.0000.000
0.0000.0000.000
0.2850.4130.698
0.9860.4011.387
1.0150.4011.416
1.0150.4011.416
0.5070 .3980 .905
000000000
000000000
000000000
000000000
000000000
.000
.000,000
.326
.221
.547
.326
.029
.355
999135133
220,218.439
.085
.313
.399
0 .0000 .0000 .000
0 .0000 .0000 .000
0 .0000 .0000.000
0.0000.0000.000
0.0000.0000.000
0.0000.0000.000
0.0000.0000.000
0 .0000 .0000.000
0.0000.0000.000
0.0000.0000 .000
0 .0000 .0000 .000
0 .0000 .0000 .000
0 .0000 .0000 .000
0 .0000.0000.000
0.0000.0000.000
0.0000.0000.000
2.0231.7453.767
2.0231.7453.767
1.9681.3113.279
1.7621.3623.124
3.1860.9794.165
0.0000.0000.000
0.0000.0000.000
0.0000.0000.000
0.1S70.1140.271
873731604
,518806324
,517.343.860
000000000
000000000
000,000,000
000.000,000
,000,000,000
.000
.000
.000
.000
.000
.000
.000
.000
.000
000000000
000,000,000
.000
.000.000
1.4990 .5292 .028
1.6100.5292.139
1.6100.5292.139
0.8040.4431.246
0 .0000 .0000 .000
0 .0000 .0000 .000
0 .0000 .0000 .000
157114271
153085238
137089
248072319
069,127,196
,196,059,255
,000,000,000
,000.000.000
0.0000.0000.000
0.0410.0980 .139
0.1170.0390.156
0.1250.0390.164
0.1250.0390.164
0.0620.0330 .095
,517,666,183
.517
.057
.574
.755
.283
.399
.657
.056
.721
.334
.056
000OOO000
000,000,000
000000
.000
.000
.000
.000
.000
.000
.000
.040
.122
.163
.040
.004
.044
0 .3700 .1340 .503
.032
.048
.080
.134
.022
.156
299195494
3.7051.8545.559
5.2653.9819.246
4.5972.6867.283
5.8232.6868.509
T R A C T O R 1 5 0 H P S / A c 1 . 0 6 9 0 . 9 4 6 0 . 0 0 0 0 . 0 0 0 0 . 8 2 4 0 . 0 0 0 0 . 0 0 0 1 . 3 0 6 0 . 0 0 0 0 . 1 0 2 4 . 2 4 7D I S K T A N D E M 2 2 ' 1 4 0 H P S / A c 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 . 8 8 6 0 . 0 0 0 0 . 0 0 0 1 . 7 5 3 0 . 0 0 0 0 . 0 9 8 2 . 7 3 8
D I S K I N G 2 2 F T S / A c 1 . 0 6 9 0 . 9 4 6 0 . 0 0 0 0 . 0 0 0 1 . 7 1 0 0 . 0 0 0 0 . 0 0 0 3 . 0 6 0 0 . 0 0 0 0 . 2 0 0 6 . 9 8 5
T R A C T O R 2 2 5 H P S / A c 1 . 2 7 7 0 . 9 4 6 0 . 0 0 0 0 . 0 0 0 1 . 1 7 4 0 . 0 0 0 0 . 0 0 0 1 . 6 6 1 0 . 0 0 0 0 . 1 4 5 5 . 4 0 3D I S K T A N D E M 2 2 ' 1 4 0 H P S / A c 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 . 8 8 6 0 . 0 0 0 0 . 0 0 0 1 . 7 5 3 0 . 0 0 0 0 . 0 9 8 2 . 7 3 8
D I S K I N G 2 2 5 H P S / A c 1 . 2 7 7 0 . 9 4 6 0 . 0 0 0 0 . 0 0 0 2 . 0 6 0 0 . 0 0 0 0 . 0 0 0 3 . 6 1 4 0 . 0 0 0 0 . 2 4 3 8 . 1 4 1
909686
5.9092.6868.595
5.5352.0187.553
5.8622.0977.959
9.3071.664
10.970
3.2222.9416.163
7 .6692 .710
10.379
2.0551.8543 .909
,634,969,602
702969671
.702,969,671
2.3720.9733.245
1.7562.0093.764
1.7560.0901.846
14.3583.551
17.910
1.8440.9232.768
5.5960.6696.265
RS9.16 Information pnsented is pnpand solely as a general guide and is not intended to ncognize orpndicl the costs and Mums from any one particular farm or ranch operationThese projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication
R e s o u r c e N a m eF u e l O p e r . 44 M a n a g e .
L u b e L a b o r
■ • » V a r i a b l e E x p e n s e s ■■■O p e r . C u s t o m R e p a i rI n p u t O p e r . 4 M a i n t .
O f f F a r m
. B 3 3 = = B B B . B . . B B B = = = . 3 F l X e d Z X p S H S C S = 3 3 3 3 T O t a lR e p a i r H o u r l y D e p r e c . A n n u a l T a x e s , E x p e n s e s4 M a i n t . L e a s e 4 L e a s e L i c e n s eL a b o r I n t e r e s t 4 I n s u r .
TRACTORLEVEE PLOW
LEVEE PLOW
COTTON PICKERP I C K I N G
PICKUP TRUCKPICKUP TRUCK
TRACTORLAND PLANE
PLANING
TRACTORLAND PLANE
PLANING
TRACTORPLANTER
PLANTING
180 HP
180HP
4 ROWCOTTON
1 / 2 T O N1 / 2 T O N
180 HPSMALL
225 HPLARGERICE
150 HP6 ROW
S / A cS / A CS / A C
S / A cS / A c
S / M iS / m i
S / A cS / A cS / A c
S / A cS / A cS / A c
S / A cS / A cS / A c
1.3700.0001.370
2.8172.817
0.1260.126
1.7810.0001.781
1.8420.0001.842
1.1300.0001.130
1.2460.0001.246
3.8413.841
0.2030.203
1.5060 .0001.506
1.1360 .0001.136
1.2980.0001.298
0 . 0 0 00 . 0 0 00 . 0 0 0
0 . 0 0 00 . 0 0 0
0 . 0 0 00 . 0 0 0
. 0 0 0
. 0 0 0
. 0 0 0
. 0 0 0
. 0 0 0
. 0 0 0
. 0 0 0
. 0 0 0
. 0 0 0
0.0000.0000.000
0 . 0 0 00 . 0 0 0
0 . 0 0 00 . 0 0 0
, 0 0 00 0 00 0 0
, 0 0 0, 0 0 0, 0 0 0
, 0 0 0, 0 0 0. 0 0 0
1.0540.3131.368
3 0 . 7 1 63 0 . 7 1 6
0 1 00 1 0
2 7 46 2 3
1.4090.4701.879
1.1301.3352.465
0.0000.0000.000
0.0000.000
0.0020.002
0 .0000 .0000 .000
0 0 00 0 00 0 0
, 0 0 0, 0 0 0, 0 0 0
0 . 0 0 00 . 0 0 00 . 0 0 0
0 . 0 0 00 . 0 0 0
0 . 0 0 00 . 0 0 0
0 0 00 0 00 0 0
0 0 00 0 00 0 0
0 0 00 0 00 0 0
1 . 6 0 30 . 3 3 41 . 9 3 7
3 8 . 0 6 43 8 . 0 6 4
0 . 1 7 20 . 1 7 2
1.9371.0572 .995
2 .2340 .7973.031
1.7922.4644.256
0 0 00 0 00 0 0
0 0 00 0 0
0 0 00 0 0
0 0 00 0 00 0 0
0 0 00 0 00 0 0
0 0 00 0 00 0 0
0 . 1 2 50 . 0 2 20 . 1 4 7
2 . 8 2 12 . 8 2 1
0 . 0 2 60 . 0 2 6
1510 9 82 5 0
,174,074,248
, 1 3 9,181,321
5.3990 .6696.068
7 8 . 2 5 97 8 . 2 5 9
0 . 5 3 90 . 5 3 9
6.6511.7798.430
6.7941.3418 .135
5 .4883.9819 .469
TRACTORPLANTER
PLANTING
200 HP8 ROW8 ROW
S / A cS / A cS / A C
0.8860.0000.866
0.9890.0000.989
0.0000.0000.000
0.0000.0000.000
0.9371.3562.293
0 . 0 0 00 . 0 0 00 . 0 0 0
0.0000.0000.000
2.3622.5934.955
0.0000.0000.000
0 . 1 8 40 . 1 9 00 . 3 7 4
5 .3574 .1409 .496
TRACTORD R I L L
P L A N T I N G - D R I L L
S / A cS / A cS / A c
2.1730.0002.173
1.9220.0001.922
0 .0000 .0000 .000
0.0000.0000.000
1.6740.9122.586
0.0000.0000.000
0.0000.0000.000
2.6551.7144.369
0.0000.0000.000
0.2060.1250.332
8 . 6 3 12 . 7 S 1
1 1 . 3 8 3
TRACTORLEVEE PLOW
PLOWING
180 HP
RICE
S / A cS / A cS / A c
1.3700 .0001.370
1.2460.0001.246
0 . 0 0 00 . 0 0 00 . 0 0 0
0.0000.0000.000
1.0540.3131.368
0.0000.0000.000
0.0000 .0000 .000
1.6030.3341.937
0.0000.0000.000
0.1250.0220.147
5.3990 .6696.068
TRACTORROLLER CONCRETE
ROLLER CONCRETE
150 HP2 0 '150 HP
S / A cS / A cS / A c
1.1220 .0001.122
1.3840.0001.384
0 .0000 .0000 .000
0.0000.0000.000
1.2050.0321.237
0 . 0 0 00 . 0 0 00 . 0 0 0
0 .0000 .0000 .000
1.9120.3372 .249
0.0000.0000.000
0.1490.0170.166
5.7720.3866.157
TRACTORROLLER CONCRETE
ROLLER CONCRETE
125 HP2 0 *2 0 '
S / A cS / A cS / A c
1.0890 .0001.089
1.3840.0001.384
0 .0000 .0000.000
0.0000.0000.000
1.1110.0321.142
0.0000.0000.000
0 . 0 0 00 . 0 0 00 . 0 0 0
1 .7630.3372 .100
0.0000 .0000 .000
0.1370.0170.154
S.4830.3865.869
TRACTORSHREDDERDISK TANDEM 18'
SHRED AND DISK
100 HP4R70 HP
S / A cS / A cS / A CS / A c
1.1000 .0000 .0001.100
1 .4650.0000 .0001 .465
0 0 00 0 00 0 00 0 0
0 0 00 0 00 0 00 0 0
0.8540.2920.8281.974
0.0000.0000.0000.000
0 0 00 0 00 0 00 0 0
1 . 3 5 40 . 7 9 11 . 7 4 5
0 0 00 0 00 0 00 0 0
1050 4 51142 6 4
4.8781.1292.6868.692
TRACTORSHREDDER
SHREDDING
125 HP4R
S / A cS / A cS / A c
0 .4450 .0000 .445
1 .2690 .0001 .269
0 0 00 0 00 0 0
0 0 00 0 00 0 0
1.0180.2921.310
0000 0 00 0 0
0 0 00 0 00 0 0
6 1 67914 0 8
0 0 00 0 00 0 0
. 1 2 6
. 0 4 5
. 1 7 1
4.4741 .1295.602
TRACTORSHREDDER
SHREDDING
70 HP4RMATA
S / A cS / A cS / A C
0.3280.0000.328
1 .2690 .0001 .269
0 . 0 0 00 . 0 0 00 . 0 0 0
0.0000.0000.000
0.3480.2920.640
0 . 0 0 00 . 0 0 00 . 0 0 0
0.0000.0000.000
0 .6300 .7911.421
0 .0000 .0000 .000
0.0500.0450.095
2.6251.1293.754
TRACTORSHREDDER
SHREDDING-JACK
150 HP4R1 5 0 - 4 R
S / A cS / A cS / A c
0 .4820.0000 .482
1 .2690 .0001.269
0.0000.0000.000
0.0000.0000.000
1.1050.2921.397
0 . 0 0 00 . 0 0 00 . 0 0 0
0.0000.0000.000
1.7530 .7912 .544
0 .0000 .0000 .000
0.1360 .0450.181
4.7451 .1295.874
TRACTORSPRAYERDISK TANDEM I f
SPRAY AND DISK
125 HPHERB70 HP
S / A cS / A cS / A cS / A c
0.9500.0000.0000.950
1 .4650 .0000 .0001.46S
0 . 0 0 00 . 0 0 00 . 0 0 00 . 0 0 0
0.0000.0000.0000.000
1.1750.2360.8282.239
0.0000.0000 .0000.000
0.0000.0000.0000.000
1.8660 .3521.7453.962
0 0 00 0 00 0 00 0 0
1 4 50 2 6
.114
.284
5.6000.6142.6868.900
TRACTORSPRAYER
SPRAYER
S / A cS / A cS/AC
1 5 80 0 01S8
0 . 9 5 80 . 0 0 00 . 9 5 8
0 0 00 0 00 0 0
0 0 00 0 00 0 0
2 6 32 3 85 0 1
.000
.000, 0 0 0
0 0 00 0 00 0 0
0 .4760 .3500 .826
0 0 00 0 00 0 0
0380 2 60 6 3
8 9 26135 0 6
TRACTORSPRAYER
SPRAYER
125 HP
HERB
S/ACS / A cS / A c
1 8 50 0 01 8 5
0 . 9 5 80 . 0 0 00 . 9 5 8
0 0 00 0 00 0 0
0 0 00 0 00 0 0
7 6 92 3 8
0 0 00 0 00 0 0
0 0 00 0 00 0 0
1 . 2 2 10 . 3 5 01 . 5 7 1
0 . 0 0 00 . 0 0 00 . 0 0 0
0 .0950 .0260 .120
228613841
Information pnsented is pnpandsolely as a general guide and is not intendedto ncognize orpndicl the costs and'mumsfrom any one particularfarm orranch operationThese projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication. RS9.17
Budget Parameters Report
Parameter Value U n i tName o f
Measure================= ============ =======:DIESEL 0.6500 GAL.DIESEL BTU 135250.0000 BTUELECTRICITY 0.0700 KWHELECTRICITY BTU 34.10.0000 BTUGASOLINE 1.1000 GAL.GASOLINE BTl1 124100.0000 BTUHIRED LABOR 5.2500 HOURHIRED LABOR IRR 5.2500 HOURINR 1.0000 %IRITB 9.2500 %IRITE 9.2500 %IROCB 9.2500 %IROCE 9.2500 %IRPCF 0.0520 %I T l 12.0000 %LP GAS 1.0000 GAL.LP GAS BTU 92140.0000 BTULUBE MULTI 0.1000 NONENATURAL GAS 3.9600 MCFNATURAL GAS BTU 1000000.0000 BTUOWNER LABOR 6.1010 HOUROWNER LABOR IRR 5.8500 HOURPTR 0.0001 %
Desc r i p t i on
Cost of Diesel FuelEnergy of Diesel FuelC o s t o f E l e c t r i c i t yE l e c t r i c i t y e n e r g yCost of GasolineEnergy of GasolineHired Repair and Maintenance Labor RateHi red I r r iga t ion Opera t ion LaborInsurance Rate, % of Market valueInterest Rate, Intermediate Term Borrow.Interest Rate, In termediate Term Equi tyInterest Rate, Operat ing Capi ta l Borrow.In teres t Rate , Opera t ing Cap i ta l Equ i tyInterest Rate, Posi t ive Cash FlowInterest Rate , Investment Capi ta lCost of LP GasEnergy of LP GasLube Mu l t i p l i e rCost of Natural GasEnergy of Nat. Gas per 100ft3 or ThermOwner Repair and Maintenance Labor RateOwner I r r igat ion Operat ion LaborPersonal Property Tax Rate
RS9.18 Information pnsented is pnpand solely as a general guide and is not intended to ncognize orpndicl the costs and Mums from any one particular farm or ranch operation.These projections wen collected and developed by staffmembersofthe Texas Agricultural Extension Service and approved for publication
Educational programs conducted by the Texas Agricultural Extension Service serve people of all ages regardless of socio-economic level, race,color, sex or national origin.
Cooperative Extension Work in Agriculture and Home Economics, The Texas A&M University System and the United States Department ofAgriculture cooperating Distributed in furtherance of the acts of Congress of May 8, 1914, as amended, and June 30, 1914.1 5 0 - 0 1 - 9 5 , N e w E C O 7 - 2