Projections for Planning Purposes Only
Not to be Used without Updating after October 15, 2004
B-1241 (C6)
Table 1.
Estimated fuel prices
and interest rates, Far West Texas, 2005
___________________________________________________________
ITEM NAME
UNIT
PRICE
___________________________________________________________
dollars
FUEL TYPES
Diesel Fuel
gal
1.75
Electricity
kWh
0.13
Gasoline
gal
1.90
LP Gas
gal
0.00
Natural Gas
Mcf
7.00
INTEREST RATES
Short-term
%
8.00
Intermediate-term
%
8.00
___________________________________________________________
Information presented is prepared solely as a general guide & not intended to recognize or predict the costs & returns from any one operation.
These projections were collected & developed by TCE staff & approved for publication.
Projections for Planning Purposes Only
Not to be Used without Updating after October 15, 2004
B-1241 (C6)
Table 2. Labor names, units and wage rates.
______________________________________________________________________
Item name
Unit
Wage Rate
__________________________________________________
OPERATOR LABOR
hour
10.00
IRRIGATION LABOR
hour
10.00
HAND LABOR
hour
10.00
HAND. & STOR. LABOR
hour
10.00
RICE MANAGEMENT
hour
6.44
Day Labor - Cowboy
Day
125.00
Thin/hoe chiles
Ac
40.00
__________________________________________________
Information presented is prepared solely as a general guide & not intended to recognize or predict the costs & returns from any one operation.
These projections were collected & developed by TCE staff & approved for publication.
Projections for Planning Purposes Only
Not to be Used without Updating after October 15, 2004
Table 3.
Tractors/Harvesters: estimated purchase price, annual use, useful life, fuel use,
and direct and fixed cost per hour, Far West Texas, 2005
_______________________________________________________________________________________________________
Purchase Annual Useful
Fuel Labor Fuel R&M
Total Fixed Total
Item Name
Size
Price
Use
Life
Use
Direct
Cost
_______________________________________________________________________________________________________
dollars hours years gal/hr ----------------$/hour---------------Combine (170-199 hp)
190hp
121,505
300
8
9.78 10.00 17.11 12.65 39.77 59.05 98.82
Combine (200-249 hp)
240hp
144,712
300
8 12.35 10.00 21.61 15.07 46.68 70.33 117.02
Cotton Stripper
157 hp
101,698
200
8
8.08 10.00 14.14 15.89 40.03 74.14 114.17
Tractor( 40-59hp)Cab
2WD 50
25,922
600
8
2.57 10.00 4.50 0.81 15.31
5.89 21.20
Tractor( 40-59hp)Cab
MFWD 50
30,548
600
8
2.57 10.00 4.50 0.95 15.45
6.94 22.40
Tractor( 40-59hp)RB
2WD 50
17,474
600
8
2.57 10.00 4.50 0.54 15.04
3.97 19.02
Tractor( 40-59hp)RB
MFWD 50
23,032
600
8
2.57 10.00 4.50 0.71 15.22
5.23 20.45
Tractor( 60-89hp)CAB
2WD 75
36,114
600
8
3.86 10.00 6.75 1.12 17.88
8.21 26.09
Tractor( 60-89hp)CAB
MFWD 75
41,735
600
8
3.86 10.00 6.75 1.30 18.05
9.48 27.54
Tractor( 60-89hp)RB
2WD 75
28,146
600
8
3.86 10.00 6.75 0.87 17.63
6.39 24.03
Tractor( 60-89hp)RB
MFWD 75
34,831
600
8
3.86 10.00 6.75 1.08 17.84
7.91 25.76
Tractor( 90-119hp)CB
2WD 105
50,071
600
8
5.40 10.00 9.45 1.56 21.02 11.38 32.40
Tractor( 90-119hp)CB
MFWD 105
57,560
600
8
5.40 10.00 9.45 1.79 21.25 13.08 34.34
Tractor( 90-119hp)RB
2WD 105
39,412
600
8
5.40 10.00 9.45 1.23 20.68
8.96 29.64
Tractor( 90-119hp)RB
MFWD 105
47,459
600
8
5.40 10.00 9.45 1.48 20.94 10.78 31.73
Tractor(120-139hp)CB
2WD 130
67,362
600
8
6.69 10.00 11.70 2.10 23.81 15.31 39.12
Tractor(120-139hp)CB
MFWD 130
76,512
600
8
6.69 10.00 11.70 2.39 24.10 17.39 41.49
Tractor(140-159hp)CB
2WD 150
74,773
600
8
7.72 10.00 13.51 2.33 25.84 16.99 42.84
Tractor(140-159hp)CB
MFWD 150
85,644
600
8
7.72 10.00 13.51 2.67 26.18 19.47 45.65
Tractor(160-179hp)CB
2WD 170
86,256
600
8
8.75 10.00 15.31 2.69 28.00 20.28 48.29
Tractor(160-179hp)CB
MFWD 170
98,521
600
8
8.75 10.00 15.31 3.07 28.39 23.17 51.56
Tractor(160-199hp)CB
Track 180
127,201
600
8
9.26 10.00 16.21 3.97 30.18 29.91 60.10
Tractor(180-199hp)CB
2WD 190
98,339
600
8
9.77 10.00 17.11 3.07 30.18 23.12 53.31
Tractor(180-199hp)CB
MFWD 190
111,371
600
8
9.77 10.00 17.11 3.48 30.59 26.19 56.78
Tractor(200-249hp)CB
4WD 225
120,401
600
8 11.58 10.00 20.26 3.76 34.02 28.31 62.34
Tractor(200-249hp)CB
MFWD 225
132,860
600
8 11.58 10.00 20.26 4.15 34.41 31.24 65.66
Tractor(200-249hp)CB
Track 225
142,718
600
8 11.58 10.00 20.26 4.45 34.72 33.56 68.29
Tractor(250-349hp)CB
4WD 300
136,896
600
8 15.44 10.00 27.02 4.27 41.30 32.19 73.49
Tractor(250-349hp)CB
Track 300
175,647
600
8 15.44 10.00 27.02 5.48 42.51 41.30 83.82
Tractor(350-449hp)CB
4WD 400
170,940
600
8 20.58 10.00 36.03 5.34 51.37 40.20 91.57
Tractor(350-449hp)CB
Track 400
207,471
600
8 20.58 10.00 36.03 6.48 52.51 48.79 101.30
_______________________________________________________________________________________________________
Notes:
Labor: Includes allocated labor from power unit.
Total Direct: Does not include interest on operating capital.
Information presented is prepared solely as a general guide & not intended to recognize or predict the costs & returns from any one operation.
These projections were collected & developed by TCE staff & approved for publication.
B-1241 (C6)
Projections for Planning Purposes Only
Not to be Used without Updating after October 15, 2004
Table 4.
Self-propelled machines: estimated purchase price, annual use, useful life, fuel use, performance rate,
and direct and fixed cost per acre, Far West Texas, 2005
______________________________________________________________________________________________________________
Purchase Annual Useful
Fuel
Perf Labor Fuel
R&M Total Fixed Total
Item Name
Size
Price
Use
Life
Use
Rate
Direct
Cost
______________________________________________________________________________________________________________
dollars hours years gal/hr hr/ac ----------------$/acre---------------ATV - 4 Wheeler
12'
7,894
100
8
1.00 0.122
1.22 0.23 0.24
1.70
1.36
3.07
ATV - 4 Wheeler
20'
8,503
100
8
1.00 0.200
2.00 0.38 0.42
2.80
2.39
5.20
Chile Harvestor
4 row
340,000
300
7
5.00 0.599 23.97 5.24 19.40 48.62 92.39 141.02
Cotton Picker-1st-BB
4R2X1260hp 221,834
200
8 13.33 0.163
3.27 3.81 5.67 12.76 26.47 39.23
Cotton Picker-1st-BB
4R40"325hp 259,908
200
8 16.72 0.246
4.92 7.20 9.99 22.12 46.64 68.76
Cotton Picker-1st-Tr
4R2X1260hp 221,834
200
8 13.33 0.163
3.27 3.81 5.67 12.76 26.47 39.23
Cotton Picker-1st-Tr
4R40"255hp 215,009
200
8 13.12 0.246
4.92 5.65 8.26 18.84 38.58 57.43
Cotton Picker-1st-Tr
4R40"325hp 259,908
200
8 16.72 0.246
4.92 7.20 9.99 22.12 46.64 68.76
Cotton Picker-2nd-BB
4R2x1260hp 221,834
200
8 13.33 0.138
2.77 3.23 4.80 10.81 22.42 33.23
Cotton Picker-2nd-BB
4R30"255hp 215,112
200
8 13.12 0.277
5.54 6.36 9.32 21.23 43.48 64.72
Cotton Picker-2nd-BB
4R40"255hp 215,009
200
8 13.12 0.208
4.17 4.78 7.00 15.96 32.68 48.64
Cotton Picker-2nd-BB
4R40"325hp 259,908
200
8 16.72 0.208
4.17 6.10 8.46 18.74 39.50 58.24
Cotton Picker-2nd-BB
6R40"325hp 323,218
200
8 16.72 0.138
2.77 4.05 7.00 13.83 32.67 46.50
Cotton Picker-2nd-Tr
4R2X1260hp 221,834
200
8 13.33 0.138
2.77 3.23 4.80 10.81 22.42 33.23
Cotton Picker-2nd-Tr
4R40"255hp 215,009
200
8 13.12 0.208
4.17 4.78 7.00 15.96 32.68 48.64
Cotton Picker-2nd-Tr
4R40"325hp 259,908
200
8 16.72 0.208
4.17 6.10 8.46 18.74 39.50 58.24
cotton stripper
8R-40
127,292
200
8
9.00 0.145
1.45 2.29 3.48
7.24 12.67 19.91
Levee Sprayer
27'
29,772
350
8
2.57 0.038
0.57 0.17 0.06
0.80
0.47
1.28
Pecan tree shaker
1
94,000
700
10
5.50 0.500 10.00 4.81 2.55 17.36
8.15 25.51
Pickup #1
3/4 tn
30,000
150
5 15.00 0.067
0.00 1.75 0.45
2.21
2.80
5.02
Pickup #2
1/2 tn
10,000
150
5 15.00 0.067
0.00 1.90 0.15
2.06
0.98
3.05
Sprayer(300-450 Gal)
47'
60,065
350
8
5.40 0.022
0.33 0.21 0.07
0.62
0.56
1.18
Sprayer(300-450 Gal)
60'
69,472
350
8
5.66 0.017
0.26 0.17 0.06
0.50
0.51
1.01
Sprayer(300-450 Gal)
80'
68,727
350
8
5.66 0.013
0.19 0.13 0.04
0.37
0.37
0.75
Sprayer(600-750 Gal)
60'
130,552
350
8 10.29 0.017
0.26 0.31 0.12
0.70
0.95
1.66
Sprayer(600-825 Gal)
90'
140,030
350
8 10.29 0.014
0.21 0.25 0.10
0.57
0.82
1.39
Sprayer(800-1000Gal)
90'
201,641
350
8 14.15 0.014
0.21 0.34 0.15
0.71
1.18
1.89
Swather
18ft
75,000
850
7
6.00 0.200
2.20 2.10 0.70
5.00
2.02
7.03
______________________________________________________________________________________________________________
Notes:
Labor: includes allocated labor plus any additional labor from self-propelled machine.
Direct: Does not include interest on operating capital.
Information presented is prepared solely as a general guide & not intended to recognize or predict the costs & returns from any one operation.
These projections were collected & developed by TCE staff & approved for publication.
B-1241 (C6)
Projections for Planning Purposes Only
Not to be Used without Updating after October 15, 2004
B-1241 (C6)
Table 5.
Implements: estimated purchase price, annual use, useful life, performance rate,
and direct and fixed cost per acre, Far West Texas, 2005
___________________________________________________________________________________________________________________________
Power
Purchase Annual Useful Perf Labor Fuel ---R&M---- Total --Fixed--- Total
Item Name
Size
Unit
Price
Use Life
Rate
Imp. P.U. Direct Imp. P.U.
Cost
___________________________________________________________________________________________________________________________
dollars hours years hr/ac ----------------------$/acre--------------------Aerator
Airblast sprayer
Bale Fork
Baler
Bedder
Blade-Box
Blade-Box
Blade-Box
Blade-Box
Blade-Scraper
Blade-Scraper
Blade-Scraper
Boll Buggy-1st pick
Boll Buggy-1st pick
Boll Buggy-2nd pick
Boll Buggy-2nd pick
Boll Buggy-2nd pick
Boll Buggy-Stripper
Boll Buggy-Stripper
Boll Buggy-Stripper
Chile Trailer
Chisel Plow(Folding)
Chisel Plow(Folding)
Chisel Plow(Folding)
Chisel Plow(Folding)
Chisel Plow(Rigid)
Chisel Plow(Rigid)
Chisel-Harrow
Chisel-Harrow
chopper/bedder
Colter-Chisel-Harrow
Colter-Chisel-Harrow
Cultivate
Cultivate
Disk Bed (Hipper)
Disk Bed (Hipper)
10
1
3X4
8 row
6'
10'
14'
16'
6'
10'
14'
4R40"255hp
4R40"325hp
4R40 255hp
4R40 325hp
6R40"325hp
13' Bcast
4R40"2X1Br
4R40"Brush
1
16'
24'
32'
42'
15'
24'
21 shank
27 shank
4 row
21 shank
27 shank
8R-40
8R-40 2x1
4R-40
6R-30
MFWD 105
2WD 75
2WD 105
2WD 105
MFWD 170
2WD 130
2WD 50
2WD 50
2WD 50
2WD 50
2WD 50
2WD 50
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 150
MFWD 150
MFWD 150
2WD 50
2WD 130
MFWD 190
MFWD 225
MFWD 225
2WD 130
MFWD 190
2WD 190
MFWD 225
MFWD 150
2WD 190
MFWD 225
MFWD 190
MFWD 190
MFWD 150
MFWD 170
12,000
60,000
3,000
60,000
13,500
559
891
3,227
3,425
701
1,526
2,541
15,392
15,392
15,392
15,392
15,392
15,392
15,392
15,392
10,000
12,536
16,106
20,586
22,384
5,445
5,283
5,469
6,724
11,000
10,478
13,163
12,240
21,493
5,724
6,830
105
750
100
850
200
200
200
200
200
200
200
200
200
200
200
200
200
200
200
200
300
150
150
150
150
150
150
150
150
200
150
150
150
150
160
160
20
10
20
7
7
20
20
20
20
20
20
20
10
10
10
10
10
10
10
10
10
12
12
12
12
12
12
12
12
7
12
12
10
10
10
10
0.125
0.071
0.033
0.100
0.057
0.020
0.000
0.000
0.000
0.000
0.000
0.000
0.246
0.246
0.208
0.208
0.138
0.251
0.163
0.246
0.602
0.115
0.076
0.057
0.044
0.123
0.077
0.088
0.068
0.089
0.088
0.071
0.077
0.051
0.140
0.125
1.25
0.71
0.33
1.00
0.63
0.20
0.00
0.00
0.00
0.00
0.00
0.00
2.46
2.46
2.08
2.08
1.38
2.51
1.63
2.46
6.02
1.15
0.76
0.57
0.44
1.23
0.77
0.88
0.68
0.89
0.88
0.71
0.77
0.51
1.40
1.25
1.18
0.48
0.31
0.94
0.88
0.23
0.00
0.00
0.00
0.00
0.00
0.00
4.21
4.21
3.56
3.56
2.37
3.40
2.21
3.32
2.71
1.35
1.30
1.17
0.89
1.44
1.31
1.50
1.38
1.20
1.50
1.45
1.32
0.88
1.90
1.91
0.11
0.22
0.00
0.10
0.44
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.94
0.94
0.80
0.80
0.53
0.96
0.62
0.94
0.10
0.52
0.44
0.42
0.35
0.24
0.14
0.17
0.16
0.56
0.33
0.34
0.25
0.29
0.20
0.21
0.22
0.08
0.05
0.15
0.17
0.04
0.00
0.00
0.00
0.00
0.00
0.00
0.85
0.85
0.72
0.72
0.48
0.67
0.43
0.65
0.32
0.24
0.26
0.23
0.18
0.25
0.26
0.27
0.28
0.23
0.27
0.29
0.26
0.17
0.37
0.38
2.77
1.50
0.70
2.20
2.13
0.48
0.00
0.00
0.00
0.00
0.00
0.00
8.47
8.47
7.18
7.18
4.77
7.56
4.91
7.39
9.16
3.27
2.78
2.41
1.87
3.17
2.50
2.83
2.52
2.89
2.99
2.81
2.61
1.87
3.89
3.76
1.33
0.71
0.09
0.89
0.70
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.36
2.36
2.00
2.00
1.33
2.41
1.57
2.36
2.64
1.12
0.95
0.92
0.76
0.52
0.31
0.37
0.35
0.72
0.71
0.73
0.80
0.94
0.64
0.68
1.63
0.58
0.37
1.13
1.33
0.30
0.00
0.00
0.00
0.00
0.00
0.00
6.44
6.44
5.46
5.46
3.63
4.90
3.18
4.79
2.39
1.76
2.00
1.80
1.37
1.88
2.01
2.03
2.13
1.73
2.03
2.24
2.02
1.35
2.74
2.89
5.74
2.80
1.17
4.23
4.16
0.79
0.00
0.00
0.00
0.00
0.00
0.00
17.29
17.29
14.64
14.64
9.74
14.88
9.67
14.55
14.20
6.17
5.74
5.14
4.01
5.58
4.83
5.24
5.02
5.36
5.74
5.80
5.44
4.17
7.28
7.34
Information presented is prepared solely as a general guide & not intended to recognize or predict the costs & returns from any one operation.
These projections were collected & developed by TCE staff & approved for publication.
Projections for Planning Purposes Only
Not to be Used without Updating after October 15, 2004
B-1241 (C6)
Table 5.
Implements: estimated purchase price, annual use, useful life, performance rate,
and direct and fixed cost per acre, Far West Texas, 2005
___________________________________________________________________________________________________________________________
Power
Purchase Annual Useful Perf Labor Fuel ---R&M---- Total --Fixed--- Total
Item Name
Size
Unit
Price
Use Life
Rate
Imp. P.U. Direct Imp. P.U.
Cost
___________________________________________________________________________________________________________________________
dollars hours years hr/ac ----------------------$/acre--------------------Disk Bed (Hipper)
Disk Bed (Hipper)
Disk Bed (Hipper)
Disk Bed (Hipper)
Disk Bed (Hipper)
Disk Bed (Hipper)
Disk Bed (Hipper)
Disk Bed (Hipper)Fld
Disk Bed (Hipper)Rdg
Disk Harrow
Disk Harrow
Disk Harrow
Disk Harrow
Disk Harrow
Ditcher
Ditcher (1m/160a)
Fert Appl (Liquid)
Fert Appl (Liquid)
Fert Appl (Liquid)
Fert Appl (Liquid)
Fert Appl (Liquid)
Fert Appl (Liquid)
Fert Appl (Liquid)
Fert Appl (Liquid)
Fert Appl (Liquid)
Fert Appl (Liquid)
Fert Spreader (dry)
Field Cult & Inc
Field Cult & Inc
Field Cult & Inc
Field Cult & Inc
Field Cultivate
Field Cultivate
Field Cultivate
Field Cultivate
Field Cultivate
6R-40
8R-30
8R-40 2x1
10R-30
10R-40
12R-30
12R-40
8R-40
8R-40
14'
24'
28'
32'
42'
4R-40
6R-30
6R-40
8R-30
8R-40
8R-40 2x1
10R-30
10R-40
12R-30
12R-40
12'
24'
32'
42'
12'
24'
32'
42'
50'
MFWD 170
MFWD 190
MFWD 190
MFWD 225
MFWD 225
MFWD 225
MFWD 225
MFWD 190
MFWD 190
2WD 130
MFWD 190
MFWD 225
MFWD 225
MFWD 225
2WD 130
2WD 130
MFWD 150
MFWD 170
MFWD 170
MFWD 190
MFWD 190
MFWD 190
MFWD 225
MFWD 225
MFWD 225
MFWD 225
2WD 50
2WD 150
MFWD 170
MFWD 190
MFWD 225
2WD 150
MFWD 170
MFWD 190
MFWD 225
MFWD 225
9,217
11,300
20,798
13,617
14,567
15,043
25,426
14,704
11,707
7,340
16,830
25,664
26,010
37,230
2,330
2,330
5,136
6,011
6,011
8,472
8,472
9,295
9,256
9,256
9,514
9,514
2,000
10,452
17,282
18,812
24,192
5,920
12,750
14,280
19,380
28,666
160
160
160
160
160
160
160
160
160
180
180
180
180
180
200
200
150
150
150
150
150
150
150
150
150
150
250
100
100
100
100
100
100
100
100
100
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
8
8
8
8
8
8
8
8
8
8
10
10
10
10
10
10
10
10
10
10
0.093
0.093
0.046
0.075
0.056
0.062
0.046
0.070
0.070
0.140
0.081
0.070
0.061
0.046
0.020
0.009
0.147
0.130
0.098
0.098
0.073
0.049
0.078
0.058
0.078
0.049
0.033
0.124
0.062
0.046
0.035
0.124
0.062
0.046
0.035
0.029
0.93
0.93
0.46
0.75
0.56
0.62
0.46
0.70
0.70
1.40
0.81
0.70
0.61
0.46
0.20
0.09
2.21
1.96
1.47
1.47
1.10
0.73
1.17
0.88
1.17
0.73
0.33
1.86
0.93
0.69
0.53
1.24
0.62
0.46
0.35
0.29
1.43
1.60
0.80
1.52
1.14
1.26
0.95
1.20
1.20
1.64
1.40
1.42
1.24
0.94
0.23
0.10
1.99
2.00
1.50
1.68
1.25
0.84
1.59
1.19
1.59
0.99
0.15
1.68
0.95
0.79
0.72
1.68
0.95
0.79
0.72
0.60
0.21
0.26
0.24
0.25
0.20
0.23
0.29
0.25
0.20
0.28
0.38
0.50
0.44
0.48
0.01
0.00
0.50
0.52
0.39
0.55
0.41
0.30
0.48
0.36
0.49
0.31
0.01
0.32
0.26
0.21
0.21
0.18
0.19
0.16
0.17
0.21
0.28
0.32
0.16
0.31
0.23
0.25
0.19
0.24
0.24
0.29
0.28
0.29
0.25
0.19
0.04
0.01
0.39
0.40
0.30
0.34
0.25
0.17
0.32
0.24
0.32
0.20
0.01
0.29
0.19
0.16
0.14
0.29
0.19
0.16
0.14
0.12
2.87
3.13
1.67
2.83
2.14
2.38
1.91
2.40
2.35
3.62
2.88
2.91
2.55
2.09
0.49
0.23
5.11
4.89
3.67
4.05
3.03
2.05
3.58
2.68
3.59
2.24
0.52
4.16
2.34
1.88
1.62
3.40
1.96
1.59
1.39
1.24
0.69
0.84
0.78
0.81
0.65
0.75
0.95
0.82
0.65
0.73
0.98
1.28
1.13
1.24
0.02
0.01
0.68
0.71
0.53
0.75
0.56
0.41
0.66
0.49
0.67
0.42
0.03
1.66
1.37
1.12
1.10
0.94
1.01
0.85
0.88
1.09
2.17
2.45
1.22
2.34
1.75
1.95
1.46
1.83
1.83
2.14
2.14
2.19
1.91
1.46
0.30
0.14
2.87
3.03
2.27
2.57
1.92
1.28
2.45
1.84
2.45
1.53
0.13
2.11
1.44
1.22
1.11
2.11
1.44
1.22
1.11
0.93
5.74
6.43
3.68
5.99
4.56
5.09
4.33
5.07
4.85
6.51
6.01
6.38
5.61
4.79
0.83
0.38
8.67
8.64
6.48
7.37
5.52
3.75
6.69
5.02
6.73
4.20
0.69
7.94
5.16
4.22
3.84
6.46
4.42
3.67
3.39
3.27
Information presented is prepared solely as a general guide & not intended to recognize or predict the costs & returns from any one operation.
These projections were collected & developed by TCE staff & approved for publication.
Projections for Planning Purposes Only
Not to be Used without Updating after October 15, 2004
B-1241 (C6)
Table 5.
Implements: estimated purchase price, annual use, useful life, performance rate,
and direct and fixed cost per acre, Far West Texas, 2005
___________________________________________________________________________________________________________________________
Power
Purchase Annual Useful Perf Labor Fuel ---R&M---- Total --Fixed--- Total
Item Name
Size
Unit
Price
Use Life
Rate
Imp. P.U. Direct Imp. P.U.
Cost
___________________________________________________________________________________________________________________________
dollars hours years hr/ac ----------------------$/acre--------------------Gate Installer
Grain Drill
Grain Drill
Grain Drill
Grain Drill & Pre
Grain Drill & Pre
Grain Drill & Pre
Grain Drill & Pre
Grain Drill & Pre
Harrow
Harrow
Harrow
Harrow
Header-Cotton-Brush
Header-Cotton-Brush
Heavy Disk
Heavy Disk
Heavy Disk
Land Plane
Land Plane
Levee Splitter (1/80
Lister
Lo-Till & Bed
Middle Buster
Middle Buster
Middle Buster
Middle Buster
Middle Buster
Middle Buster
Middle Buster
Module Builder-1st
Module Builder-1st
Module Builder-1st
Module Builder-2nd
Module Builder-2nd
Module Builder-2nd
12'
20'
30'
12'
15'
20'
24'
30'
13'
21'
40'
47'
4R40"
4R40"2X1
14'
21'
27'
40'x10'
50'x16'
2 blade
8 row
4R-40
6R-40
8R-30
8R-40
8R-40 2x1
10R-30
10R-40
12R-40
4R2x1260hp
4R40255
4R40325
4R2x1260hp
4R40"255hp
4R40"325hp
2WD 130
2WD 130
MFWD 170
MFWD 225
2WD 130
MFWD 150
MFWD 170
MFWD 190
MFWD 225
2WD 130
2WD 150
MFWD 190
MFWD 190
157 hp
157 hp
MFWD 150
MFWD 170
MFWD 190
MFWD 190
MFWD 190
2WD 150
MFWD 130
MFWD 190
MFWD 150
MFWD 190
MFWD 190
MFWD 190
MFWD 225
MFWD 225
MFWD 225
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 190
2,960
11,047
27,394
32,049
15,579
25,314
31,926
30,177
36,581
770
1,230
9,333
11,000
22,365
23,099
13,260
17,850
26,520
6,020
7,650
3,570
6,000
5,100
4,590
4,590
6,120
7,720
5,740
7,650
8,145
21,196
21,196
21,196
21,196
21,196
21,196
10
150
150
150
150
150
150
150
150
200
200
200
200
200
200
180
180
180
200
200
50
200
150
160
160
160
160
160
160
160
200
200
200
200
200
200
10
8
8
8
8
8
8
8
8
10
10
10
10
8
8
10
10
10
10
10
10
10
12
8
8
8
8
8
8
8
10
10
10
10
10
10
0.020
0.157
0.094
0.062
0.157
0.125
0.094
0.078
0.062
0.119
0.073
0.038
0.033
0.246
0.163
0.145
0.097
0.075
0.242
0.151
0.004
0.060
0.139
0.114
0.114
0.085
0.057
0.091
0.068
0.057
0.163
0.246
0.246
0.138
0.208
0.208
0.40
3.14
1.88
1.25
3.14
2.51
1.88
1.57
1.25
1.19
0.73
0.38
0.33
4.92
3.27
1.45
0.97
0.75
2.42
1.51
0.04
0.60
1.39
1.14
1.14
0.85
0.57
0.91
0.68
0.57
3.27
4.92
4.92
2.77
4.17
4.17
0.23
1.84
1.44
1.27
1.84
1.69
1.44
1.34
1.27
1.39
0.99
0.66
0.56
3.48
2.31
1.97
1.48
1.29
4.15
2.59
0.05
0.70
2.37
1.54
1.95
1.46
0.97
1.85
1.38
1.15
2.80
4.21
4.21
2.37
3.56
3.56
0.17
0.65
0.96
0.75
0.91
1.19
1.12
0.88
0.86
0.03
0.03
0.12
0.12
1.03
0.70
0.53
0.48
0.55
0.29
0.23
0.00
0.14
0.25
0.12
0.12
0.12
0.10
0.12
0.12
0.10
0.86
1.30
1.30
0.73
1.10
1.10
0.04
0.33
0.29
0.26
0.33
0.33
0.29
0.27
0.26
0.25
0.17
0.13
0.11
3.91
2.60
0.39
0.29
0.26
0.84
0.52
0.00
0.14
0.48
0.30
0.39
0.29
0.19
0.37
0.28
0.23
0.56
0.85
0.85
0.48
0.72
0.72
0.85
5.96
4.58
3.54
6.23
5.74
4.74
4.07
3.65
2.87
1.94
1.31
1.13
13.34
8.89
4.35
3.24
2.87
7.71
4.87
0.10
1.59
4.50
3.11
3.61
2.73
1.84
3.26
2.48
2.07
7.51
11.29
11.29
6.36
9.56
9.56
0.73 0.30
1.52 2.40
2.26 2.18
1.76 1.96
2.14 2.40
2.79 2.44
2.64 2.18
2.08 2.05
2.01 1.96
0.05 1.82
0.05 1.25
0.23 1.01
0.23 0.86
3.75 18.25
2.57 12.13
1.37 2.84
1.23 2.25
1.43 1.98
0.93 6.35
0.74 3.97
0.03 0.07
0.20 1.04
0.56 3.64
0.46 2.22
0.46 2.99
0.46 2.24
0.38 1.49
0.46 2.85
0.46 2.14
0.41 1.78
2.16 4.28
3.25 6.44
3.25 6.44
1.83 3.63
2.75 5.46
2.75 5.46
1.89
9.89
9.04
7.28
10.78
10.98
9.57
8.21
7.63
4.76
3.25
2.56
2.23
35.35
23.61
8.58
6.73
6.28
15.00
9.58
0.21
2.83
8.71
5.79
7.06
5.44
3.73
6.58
5.08
4.26
13.96
21.00
21.00
11.83
17.78
17.78
Information presented is prepared solely as a general guide & not intended to recognize or predict the costs & returns from any one operation.
These projections were collected & developed by TCE staff & approved for publication.
Projections for Planning Purposes Only
Not to be Used without Updating after October 15, 2004
B-1241 (C6)
Table 5.
Implements: estimated purchase price, annual use, useful life, performance rate,
and direct and fixed cost per acre, Far West Texas, 2005
___________________________________________________________________________________________________________________________
Power
Purchase Annual Useful Perf Labor Fuel ---R&M---- Total --Fixed--- Total
Item Name
Size
Unit
Price
Use Life
Rate
Imp. P.U. Direct Imp. P.U.
Cost
___________________________________________________________________________________________________________________________
dollars hours years hr/ac ----------------------$/acre--------------------Module Builder-Strip
Module Builder-Strip
Module Builder-Strip
Moldbord Plow
NT Grain Drill
NT Grain Drill
NT Grain Drill & Pre
NT Grain Drill & Pre
NT Grain Drill & Pre
NT Grain Drill & Pre
NT Grain Drill & Pre
NT Plant&Pre-Folding
NT Plant&Pre-Folding
NT Plant-Folding
NT Plant-Folding
NT Plant-Rigid
NT Plant-Rigid
Nut Sweeper
Pecan Harvester
Plant & Pre Folding
Plant & Pre Folding
Plant - Folding
Plant - Folding
Plant - Folding
Plant - Rigid
Rake
Roller
Rotary Cutter
Rotary Cutter
Rotary Cutter
rotary hoe
RT Cult (Early)
RT Cult (Early)
RT Cult (Late)
RT Cult (Late)
RT Cult + PD (Early)
13' Bcast
4R40"2X1Br
4R40"Brush
5 bottom
15'
24'
12'
15'
20'
24'
30'
8R-40
8R-40 2x1
8R-40
8R-40 2x1
4R-30
8R-40
8R-40
8R40 2x1
8R-40
8R-40 2x1
12R-20
8R-40
14 whl
32'
7'
12'
15'
16 row
8R-30
12R-30
8R-30
12R-30
8R-30
MFWD 150
MFWD 150
MFWD 150
MFWD 170
MFWD 150
MFWD 190
2WD 130
MFWD 150
MFWD 170
MFWD 190
MFWD 225
MFWD 170
MFWD 170
MFWD 170
MFWD 170
2WD 130
MFWD 170
2WD 105
2WD 105
MFWD 170
MFWD 170
MFWD 170
MFWD 170
MFWD 190
MFWD 170
2WD 50
MFWD 170
MFWD 130
2WD 150
MFWD 150
MFWD 150
2WD 170
2WD 190
2WD 170
2WD 190
2WD 150
21,196
21,196
21,196
6,000
30,515
60,446
25,985
35,047
39,886
64,978
62,088
32,984
41,449
28,451
36,729
12,939
21,572
16,500
28,000
30,431
37,932
25,899
33,211
36,021
19,020
9,900
5,610
3,356
6,883
12,124
5,175
17,933
26,204
17,933
26,204
17,933
200
200
200
200
150
150
150
150
150
150
150
150
150
150
150
150
150
300
700
150
150
150
150
150
150
425
100
185
185
185
200
200
200
200
200
200
10
10
10
10
8
8
8
8
8
8
8
8
8
8
8
8
8
10
10
8
8
8
8
8
8
10
12
10
10
10
10
12
12
12
12
12
0.251
0.163
0.246
0.366
0.157
0.098
0.163
0.130
0.098
0.081
0.065
0.073
0.048
0.070
0.047
0.188
0.070
0.083
0.166
0.073
0.048
0.070
0.047
0.094
0.070
0.050
0.046
0.168
0.098
0.078
0.011
0.103
0.068
0.128
0.085
0.103
5.03
3.27
4.92
3.66
3.14
1.96
3.27
2.61
1.96
1.63
1.30
1.46
0.97
1.40
0.94
3.76
1.40
1.66
3.33
1.46
0.97
1.40
0.94
1.88
1.40
0.50
0.46
1.68
0.98
0.78
0.11
1.03
0.68
1.28
0.85
1.54
3.40
2.21
3.32
5.61
2.12
1.68
1.91
1.76
1.50
1.40
1.32
1.11
0.74
1.07
0.71
2.20
1.07
0.78
1.57
1.11
0.74
1.07
0.71
1.60
1.07
0.22
0.71
1.97
1.32
1.06
0.14
1.57
1.17
1.97
1.47
1.39
1.33
0.86
1.30
0.88
1.79
2.22
1.59
1.72
1.46
1.99
1.52
0.90
0.75
0.75
0.64
0.91
0.56
0.16
0.24
0.83
0.69
0.68
0.58
1.27
0.50
0.02
0.04
0.45
0.54
0.77
0.01
0.88
0.86
1.10
1.07
0.88
0.67
0.43
0.65
1.12
0.42
0.34
0.34
0.35
0.30
0.28
0.27
0.22
0.15
0.21
0.14
0.39
0.21
0.13
0.26
0.22
0.15
0.21
0.14
0.32
0.21
0.02
0.14
0.40
0.22
0.21
0.02
0.27
0.21
0.34
0.26
0.24
10.44
6.79
10.21
11.29
7.48
6.21
7.13
6.45
5.23
5.31
4.43
3.71
2.63
3.45
2.45
7.27
3.27
2.74
5.41
3.64
2.56
3.38
2.39
5.08
3.20
0.77
1.36
4.51
3.08
2.82
0.29
3.77
2.93
4.71
3.67
4.06
3.33
2.16
3.25
1.25
4.21
5.21
3.73
4.02
3.43
4.66
3.56
2.11
1.77
1.75
1.51
2.13
1.33
0.60
0.85
1.95
1.62
1.60
1.37
2.97
1.17
0.13
0.30
0.39
0.46
0.66
0.03
1.10
1.07
1.38
1.34
1.10
4.90
3.18
4.79
8.49
3.05
2.57
2.50
2.54
2.27
2.14
2.04
1.69
1.13
1.63
1.08
2.87
1.63
0.94
1.89
1.69
1.13
1.63
1.08
2.46
1.63
0.19
1.08
2.92
1.66
1.52
0.21
2.09
1.59
2.61
1.98
1.75
18.68
12.14
18.26
21.04
14.75
13.99
13.37
13.03
10.95
12.13
10.04
7.52
5.54
6.84
5.05
12.28
6.23
4.30
8.16
7.29
5.32
6.62
4.85
10.52
6.01
1.10
2.75
7.83
5.22
5.02
0.54
6.97
5.60
8.71
7.00
6.92
Information presented is prepared solely as a general guide & not intended to recognize or predict the costs & returns from any one operation.
These projections were collected & developed by TCE staff & approved for publication.
Projections for Planning Purposes Only
Not to be Used without Updating after October 15, 2004
B-1241 (C6)
Table 5.
Implements: estimated purchase price, annual use, useful life, performance rate,
and direct and fixed cost per acre, Far West Texas, 2005
___________________________________________________________________________________________________________________________
Power
Purchase Annual Useful Perf Labor Fuel ---R&M---- Total --Fixed--- Total
Item Name
Size
Unit
Price
Use Life
Rate
Imp. P.U. Direct Imp. P.U.
Cost
___________________________________________________________________________________________________________________________
dollars hours years hr/ac ----------------------$/acre--------------------RT Cult + PD (Early)
RT Cult + PD (Late)
RT Cult + PD (Late)
Scratcher
Spin Spreader
Spray (Band)
Spray (Band)
Spray (Band)
Spray (Band)
Spray (Band)
Spray (Bcast/HB)
Spray (Bcast/HB)
Spray (Bcast/HB)
Spray (Bcast/HB)
Spray (Bcast/HB)
Spray (Bcast/HB)
Spray (Bcast/HB/HD)
Spray (Bcast/HB/HD)
Spray (Broadcast)
Spray (Broadcast)
Spray (Broadcast)
Spray (Broadcast)
Spray (Broadcast)
Spray (Direct/Hood)
Spray (Direct/Hood)
Spray (Direct/Hood)
Spray (Direct/Hood)
Spray (Direct/Layby)
Spray (Direct/Layby)
Spray (Spot)
Spray (Spot)
Spray (Spot)
Spray (Spot)
Spray (Spot)
stalk pull, rip, lst
Stalk Shredder
12R-30
8R-30
12R-30
17 Row
5 ton
27'
40'
50'
53'
60'
13' Rigid
20' Rigid
27' Fold
27' Rigid
30' Fold
40' Fold
27'
40'
27'
40'
50'
53'
60'
8R-30
8R-40
12R-30
12R-40
8R-30
12R-30
27'
40'
50'
53'
60'
8 row
14'
MFWD 225
2WD 170
2WD 190
MFWD 150
MFWD 190
MFWD 170
MFWD 170
MFWD 170
MFWD 170
MFWD 170
MFWD 150
2WD 50
MFWD 170
MFWD 170
MFWD 170
MFWD 170
MFWD 170
MFWD 170
MFWD 170
MFWD 170
MFWD 170
MFWD 170
MFWD 170
MFWD 170
MFWD 170
MFWD 170
MFWD 170
MFWD 170
MFWD 170
MFWD 170
MFWD 170
MFWD 170
MFWD 170
MFWD 170
MFWD 170
MFWD 150
26,204
17,933
26,204
7,920
5,801
4,532
4,818
4,822
5,439
5,846
3,960
5,100
6,366
5,780
8,102
8,797
14,992
18,193
4,532
4,818
4,822
5,439
5,846
10,771
13,565
14,153
16,311
5,391
7,053
4,532
4,818
4,822
5,439
5,846
16,000
8,985
200
200
200
200
100
200
200
200
200
200
200
200
200
200
200
200
200
200
200
200
200
200
200
200
200
200
200
200
200
200
200
200
200
200
125
200
12
12
12
7
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
10
10
0.068
0.128
0.085
0.060
0.042
0.062
0.042
0.033
0.031
0.028
0.130
0.084
0.062
0.062
0.056
0.042
0.062
0.042
0.062
0.042
0.033
0.031
0.028
0.084
0.063
0.056
0.042
0.084
0.056
0.062
0.042
0.033
0.031
0.028
0.075
0.117
1.03
1.93
1.28
0.60
0.84
0.94
0.63
0.50
0.47
0.42
1.95
1.26
0.94
0.94
0.84
0.63
0.94
0.63
0.94
0.63
0.50
0.47
0.42
1.26
0.95
0.84
0.63
1.26
0.84
0.94
0.63
0.50
0.47
0.42
0.75
1.17
1.39
1.97
1.47
0.81
0.72
0.95
0.64
0.51
0.48
0.43
1.75
0.38
0.95
0.95
0.86
0.64
0.95
0.64
0.95
0.64
0.51
0.48
0.43
1.29
0.97
0.86
0.64
1.29
0.86
0.95
0.64
0.51
0.48
0.43
1.15
1.59
0.86
1.10
1.07
0.11
0.13
0.13
0.09
0.07
0.08
0.07
0.24
0.20
0.18
0.16
0.21
0.17
0.44
0.36
0.13
0.09
0.07
0.08
0.07
0.42
0.40
0.37
0.32
0.21
0.18
0.13
0.09
0.07
0.08
0.07
0.45
0.92
0.28
0.34
0.26
0.16
0.14
0.19
0.13
0.10
0.09
0.08
0.34
0.04
0.19
0.19
0.17
0.13
0.19
0.13
0.19
0.13
0.10
0.09
0.08
0.26
0.19
0.17
0.13
0.26
0.17
0.19
0.13
0.10
0.09
0.08
0.23
0.31
3.57
5.36
4.10
1.68
1.84
2.22
1.50
1.20
1.14
1.01
4.30
1.89
2.28
2.26
2.09
1.58
2.53
1.77
2.22
1.50
1.20
1.14
1.01
3.25
2.51
2.25
1.73
3.03
2.07
2.22
1.50
1.20
1.14
1.01
2.59
4.01
1.07
1.38
1.34
0.35
0.33
0.19
0.13
0.11
0.11
0.11
0.35
0.29
0.27
0.24
0.31
0.25
0.64
0.52
0.19
0.13
0.11
0.11
0.11
0.62
0.58
0.54
0.47
0.31
0.27
0.19
0.13
0.11
0.11
0.11
1.28
0.67
2.14
2.61
1.98
1.16
1.10
1.45
0.98
0.78
0.73
0.65
2.53
0.33
1.45
1.45
1.30
0.98
1.45
0.98
1.45
0.98
0.78
0.73
0.65
1.96
1.46
1.30
0.98
1.96
1.30
1.45
0.98
0.78
0.73
0.65
1.74
2.29
6.79
9.35
7.43
3.20
3.28
3.87
2.62
2.10
2.00
1.78
7.18
2.52
4.00
3.96
3.71
2.82
4.62
3.27
3.87
2.62
2.10
2.00
1.78
5.83
4.57
4.10
3.18
5.31
3.64
3.87
2.62
2.10
2.00
1.78
5.63
6.98
Information presented is prepared solely as a general guide & not intended to recognize or predict the costs & returns from any one operation.
These projections were collected & developed by TCE staff & approved for publication.
Projections for Planning Purposes Only
Not to be Used without Updating after October 15, 2004
Table 5.
Implements: estimated purchase price, annual use, useful life, performance rate,
and direct and fixed cost per acre, Far West Texas, 2005
___________________________________________________________________________________________________________________________
Power
Purchase Annual Useful Perf Labor Fuel ---R&M---- Total --Fixed--- Total
Item Name
Size
Unit
Price
Use Life
Rate
Imp. P.U. Direct Imp. P.U.
Cost
___________________________________________________________________________________________________________________________
dollars hours years hr/ac ----------------------$/acre--------------------Stalk Shredder
20'
MFWD 150
18,868
200
10 0.082
0.82 1.11 1.36 0.22
3.52 0.99 1.60
6.12
Stalk Shredder-Flail 12'
MFWD 150
11,240
200
10 0.137
1.37 1.85 1.35 0.36
4.95 0.99 2.67
8.62
Stalk Shredder-Flail 20'
MFWD 150
14,522
200
10 0.082
0.82 1.11 1.04 0.22
3.20 0.76 1.60
5.58
Sundance Pull/Ripper 8 row
MFWD 170
15,000
125
7 0.059
0.59 0.91 0.48 0.18
2.17 1.29 1.38
4.85
___________________________________________________________________________________________________________________________
Notes:
Labor: Includes labor from Power unit plus additional labor from the implement.
Total Direct: Does not include interest on operating capital.
Information presented is prepared solely as a general guide & not intended to recognize or predict the costs & returns from any one operation.
These projections were collected & developed by TCE staff & approved for publication.
B-1241 (C6)
Projections for Planning Purposes Only
Not to be Used without Updating after October 15, 2004
B-1241 (C6)
Table 6.
Single durable inputs: estimated purchase price, annual use, useful life, fuel consumption rate,
labor, fuel, R&M, total direct, fixed and total cost per year, , Far West Texas, 2005
__________________________________________________________________________________________________________________________
Item Name
Unit of
Purchase Annual Useful
Fuel Operation
Labor
Fuel
R&M
Total
Fixed
Total
Measure
Price
Use
Life
Use
Time
Direct
Cost
__________________________________________________________________________________________________________________________
dollars hours years gal/hr units/hr
$/yr
$/yr
$/yr
$/yr
$/yr
$/yr
Barns/Sheds
ea
65,000
1
40
1.00 8760.0000
0.00
0.00 276.25
276.25 5237.63 5513.88
Buck - Goat
ea
500
1
5
0.00
0.0000
0.00
0.00
0.00
0.00
99.65
99.65
Bull
hd
3,800
0
5
0.00
0.0000
0.00
0.00
0.00
0.00
763.89
763.89
Cow
hd
890
1
7
0.00
0.0000
0.00
0.00
0.00
0.00
120.07
120.07
Cow Horse
hd
3,300
1000
10
0.00 8470.0000
0.00
0.00
0.00
0.00
446.23
446.23
Ewes
hd
125
1
5
0.00
0.0000
0.00
0.00
0.00
0.00
22.35
22.35
Fence
mile
3,850
1
50
0.00 8760.0000
0.00
0.00
4.62
4.62
314.71
319.33
Meat Goat Nanny
ea
125
1
5
0.00
0.0000
0.00
0.00
0.00
0.00
18.30
18.30
NG Pumps
Ac In
60,000
4200
10
1.33
0.5600
0.00
0.00 4200.00 4200.00 7699.23 11899.23
Pecan Cleaning
lb
1,300,0005750000
20 983.78
0.000116100.00
0.0013000.00 29100.00126726.29155826.29
Pickup
ea
30,000
1
5
2.50 1200.0000
0.00
0.00 1200.00 1200.00 6235.27 7435.27
Saddle Tack
ea
2,200
0
20
0.00
0.0000
0.00
0.00
82.50
82.50
219.26
301.76
St. L Drip System
Ac-in
1,100,000
550
20
4.92
18.0000 118.80
0.00 550.00
668.80111075.93111744.73
Stock Trailer
ea
8,500
1
20
0.00 1200.0000
0.00
0.00
68.00
68.00
808.16
876.16
Trans Pecos Furrow
Ac. In
150,000 37500
10 45.73
0.550035062.50
0.0018000.00 53062.50 20283.53 73346.03
Trans-Pecos Pivot
Ac. In
75,000
3600
20
0.00
0.2800 420.33
0.00 2625.00 3045.33 7147.24 10192.57
Welder
ea
3,500
1
10
0.00 8760.0000
0.00
0.00
38.50
38.50
468.45
506.95
Well & Pump, Flood
ac-ic
3,250,000 10400
25
3.00
0.301724125.62
0.0010400.00 34525.62303566.91338092.53
Windmill
ea
10,700
1
30
0.00 8760.0000
0.00
0.00 249.66
249.66
950.45 1200.12
Wooly Ram
hd
400
1
5
0.00
0.0000
0.00
0.00
0.00
0.00
87.22
87.22
Working Dogs (3)
ea
2,400
1
15
0.00
0.0000
0.00
0.00
0.00
0.00
258.29
258.29
__________________________________________________________________________________________________________________________
Notes:
Labor: Includes allocated labor from the durable input.
Total Direct: Does not include interest on operating capital.
Information presented is prepared solely as a general guide & not intended to recognize or predict the costs & returns from any one operation.
These projections were collected & developed by TCE staff & approved for publication.
Projections for Planning Purposes Only
Not to be Used without Updating after October 15, 2004
Table 9. Operating inputs: estimated prices, Far West Texas, 2005
___________________________________________________________________________
ITEM NAME
UNIT
PRICE
___________________________________________________________________________
dollars
CUSTOM FERT/LIME
Custom Apply Fert
acre
4.00
CUSTOM HARVEST/HAUL
Custom Combining
ac
16.50
Haul Corn
bu
0.16
Haul Cotton
lb
0.02
Haul Rice
bu
0.10
Haul Sorghum
bu
0.16
Haul Sunflowers
cwt
0.74
Haul Wheat
bu
0.14
CUSTOM SPRAY
Custom Apply
acre
4.00
Custom
Custom Shearing
hd
2.00
Gin, Bag and Tie
Ac
102.78
Gin,bag, tie furrow ac
46.83
Gin,Bag,Tie (drylnd) ac
12.73
Hedging
Ac
100.00
Horse Shoing
hd
45.00
Predator Control
ac
0.25
Sprig & Sprigging
AC
110.00
Deathloss
Death Loss-Angora
hd
25.00
deathloss - Sheep
hd
85.00
Deathloss-meat goats hd
77.40
Feed & Supplements
Cottonseed - S&G
lb
0.06
Pasture (Horse)
AC
1.75
Salt -goats/sheep
lb
0.08
Surfactant
pt
1.06
Working dog food
lb
0.29
20% Protein Cube
cwt
9.75
Hay (horse)
lb
0.04
Oats (Horse)
bu
2.50
Salt & Mineral
lb
0.22
FERTILIZERS
11-52-0
lb
0.12
Amm Nitrate (34% N) cwt
12.95
Amm Sulfate (21% N) cwt
8.20
Anhy Ammonia (82% N) cwt
15.00
Boron (Solubor)
lb
0.66
DAP
cwt
12.66
Fert 0-20-20
cwt
11.39
Fert 10-10-10
cwt
11.36
Fert 10-34-0
cwt
12.25
Fert 10-34-0
gal
0.00
Fert 13-13-13
cwt
11.56
Fert 41-0-0-4
cwt
0.00
Fert 5-20-20
cwt
12.74
N-32 in Water
lb
0.21
Other Trace Elements lb
0.16
Phosphate (P205)
lb
0.20
Information presented is prepared solely as a general guide & not intended to recognize or predict the costs & returns from any one operation.
These projections were collected & developed by TCE staff & approved for publication.
B-1241 (C6)
Projections for Planning Purposes Only
Not to be Used without Updating after October 15, 2004
Table 9. Operating inputs: estimated prices, Far West Texas, 2005
___________________________________________________________________________
ITEM NAME
UNIT
PRICE
___________________________________________________________________________
dollars
Phosphoric Acid
lb
0.29
UAN (32% N)
cwt
8.43
UAN + Sulfur (28% N) cwt
8.93
Urea, Solid (46% N) cwt
12.77
Zinc
lb
0.24
Zinc Sulphate
lb
0.38
FUNGICIDES
Benlate 50 SP
lb
18.11
Dithane DF
lb
3.10
Rovral 4F
pt
17.92
Tilt 3.6 EC
oz
2.54
GIN/DRY
Gin
lb
0.08
GROWTH REGULATORS
Early Harvest PGR
oz
1.61
Mepex
oz
0.48
Pix Plus
oz
0.65
Pix Ultra
oz
0.79
HARVEST AIDS
Accelerate
pt
2.92
Aim
oz
5.28
Ammonium Sulfate
lb
0.18
Cyclone Max
oz
0.27
Def 6
pt
6.12
Dropp 50 WP
lb
59.74
Folex 6EC
pt
6.16
Gramoxone Extra
pt
4.91
Gramoxone Max
pt
4.81
Harvade 5F
oz
0.69
Prep
oz
0.42
Sodium Chlorate 3L
gal
5.98
Solium Chlorate 6L
gal
0.00
Starfire
pt
6.44
Health Management
Bull Exam
head
40.00
Fly Control
head
0.00
Implants
dose
1.20
Preg Check
head
2.50
HERBICIDES
2,4-D Amine 4
oz
0.08
2,4-D Ester
pt
1.74
AAtrex 4L
pt
1.36
AAtrex NINE-O
lb
2.38
Accent SP
oz
33.82
Aim 2EC
oz
5.38
Aim DF
oz
7.71
Arrosolo
qt
6.72
Assure II
oz
1.00
Atrazine 4L
pt
1.22
Atrazine 90DF
lb
2.51
Banvel
pt
10.40
Basagran
pt
9.41
Information presented is prepared solely as a general guide & not intended to recognize or predict the costs & returns from any one operation.
These projections were collected & developed by TCE staff & approved for publication.
B-1241 (C6)
Projections for Planning Purposes Only
Not to be Used without Updating after October 15, 2004
Table 9. Operating inputs: estimated prices, Far West Texas, 2005
___________________________________________________________________________
ITEM NAME
UNIT
PRICE
___________________________________________________________________________
dollars
Basis Gold
lb
18.97
Beacon 75% WSP
oz
25.10
Bicep II
pt
4.14
Bicep II Magnum
qt
10.04
Bladex 4L
qt
0.00
Bladex 90DF
lb
0.00
Boa
pt
3.72
Buctril 4EC
pt
13.34
Butoxone 175(2,4-DB) pt
3.01
Butoxone 200(2,4-DB) pt
3.92
Butyrac 175 (2,4-DB) pt
2.59
Butyrac 200 (2,4-DB) pt
4.08
Canopy 75%
oz
2.73
Canopy XL
oz
1.85
Caparol 4L
pt
3.57
Classic
oz
12.07
Cobra 2EC
oz
0.99
Command 3ME
pt
10.59
Conclude Ultra
pt
0.00
Conclude XACT
pt
7.29
Cotoran 4L
pt
4.46
Cotoran DF
lb
7.17
Crop Oil Concentrate pt
1.06
Detail
pt
7.99
Direx 4L
pt
2.09
Direx 80 DF
lb
3.43
Diuron 4L
pt
2.26
Diuron 80 DF
lb
3.60
DSMA 4
pt
0.86
Dual II Magnum
pt
13.08
Dual Magnum
pt
12.27
Exceed
oz
10.74
Facet 75DF
lb
47.85
Freedom
qt
2.51
Fusilade DX
oz
1.00
Fusion
pt
17.64
Glyphomax
pt
4.48
Glyphos
pt
3.22
Glyphosate Plus 4L
pt
3.36
Goal 2XL
pt
11.52
Gramoxone Extra
pt
0.00
Gramoxone Max
pt
4.81
Gramoxone Max
pt
4.81
Grandstand R
qt
20.25
Guardsman
pt
4.55
Harmony Extra
oz
11.77
Hoelon 3EC
pt
7.77
Karmex DF
lb
4.01
Lariat
qt
3.22
Lasso
qt
5.76
Lasso II 15G
lb
0.00
Lexone 75DF
lb
18.15
Information presented is prepared solely as a general guide & not intended to recognize or predict the costs & returns from any one operation.
These projections were collected & developed by TCE staff & approved for publication.
B-1241 (C6)
Projections for Planning Purposes Only
Not to be Used without Updating after October 15, 2004
Table 9. Operating inputs: estimated prices, Far West Texas, 2005
___________________________________________________________________________
ITEM NAME
UNIT
PRICE
___________________________________________________________________________
dollars
Londax 60DF
oz
14.95
Lorox 50DF
lb
11.70
MSMA 6.6
pt
2.05
MSMA6 +
pt
2.09
Ordram 15-G
lb
1.17
Ordram 8-E
pt
7.32
Permit 75
oz
15.30
Poast 1.53
pt
8.07
Poast Plus
pt
6.13
Propanil 4E
qt
5.30
Prowl 3.3 EC
pt
2.53
Pursuit DG
oz
10.97
Raptor
oz
3.96
Reflex 2LC
pt
11.10
Remedy
pt
11.02
Resource .86EC
pt
19.57
Roundup Ultra
oz
0.40
Roundup Ultra MAX
pt
5.98
Roundup Ultra 4SL
pt
5.73
Roundup Ultra Dry
lb
7.66
Roundup Ultra Maxx
pt
6.00
Scepter 70 DG
oz
5.05
Select 2EC
oz
1.44
Sencor
pt
11.81
Sencor DF
lb
18.98
Squadron
pt
4.48
Surpass EC
qt
17.14
Touchdown
qt
9.78
Touchdown 4 IQ
pt
0.00
Touchdown 5
pt
5.35
Treflan HFP
pt
3.24
Treflan TR-10
lb
0.85
Tri-Scept
pt
6.33
Trifluralin 4EC
pt
1.92
Trilin 4EC
pt
2.18
Typhoon
qt
11.64
INSECTICIDES
Acephate 90SP
lb
8.72
Ammo 2.5 EC
oz
1.08
Asana .66 XL
oz
0.69
Baythroid 2
oz
2.64
Bidrin 8L
oz
0.71
Capture 2EC
oz
3.06
Carbamate
oz
0.00
Comite
pt
10.38
Condor XL
pt
0.00
Confirm 2F
oz
0.00
Confirm 2F
oz
1.40
Counter 15G
lb
2.21
Curacron 8E
pt
11.57
Decis 1.5EC
oz
2.66
Di-Syston 15G
lb
2.03
Information presented is prepared solely as a general guide & not intended to recognize or predict the costs & returns from any one operation.
These projections were collected & developed by TCE staff & approved for publication.
B-1241 (C6)
Projections for Planning Purposes Only
Not to be Used without Updating after October 15, 2004
Table 9. Operating inputs: estimated prices, Far West Texas, 2005
___________________________________________________________________________
ITEM NAME
UNIT
PRICE
___________________________________________________________________________
dollars
Di-Syston 8
pt
10.68
Dimethoate 4E
pt
4.51
Dimilin 2L
oz
1.46
Dipel ES
pt
4.35
Furadan 3G
lb
0.00
Furadan 4F
pt
9.51
Fury 1.5 EC
oz
1.26
Gaucho
oz
19.95
Karate Z
oz
3.04
Lannate LV
pt
6.57
Larvin 3.2
oz
0.46
Lorsban 15G
lb
1.74
Lorsban 4E
pt
4.74
Malathion 57EC
pt
6.08
Malathion 8E
pt
3.58
Malathion ULV
pt
3.59
Methyl 4EC
pt
0.00
Monitor 4
pt
10.81
Monitor 4
pt
10.81
Organophosphate
oz
0.00
Orthene 90S
lb
9.31
Orthene 97P
lb
14.28
Ovasyn
pt
0.00
Ovicide
oz
0.00
Penncap-M 2F
pt
3.35
Phaser 3E
qt
7.04
Pounce 25WP
lb
10.60
Pounce 3.2 EC
oz
1.10
Scout X-TRA
oz
0.00
Sevin 80WSP
lb
5.93
Sevin XLR Plus
qt
6.21
Synthetic Pyrethroid oz
0.00
Temik 15G Grit
lb
3.32
Thimet 20-G
lb
2.15
Thiodan 3 EC
qt
7.86
Thiodan 50WP
lb
5.87
Tracer
oz
6.57
IRRIGATION SUPPLIES
Roll-Out Pipe
ft
0.14
Marketing Expense
Commission/Yardage
hd
12.00
sales comm. - S&G
hd
2.00
Trucking
hd
1.20
SEED/PLANTS
Chile seed
lb
21.00
Corn Seed Bt
thous
1.63
Corn Seed BtRR
thous
1.69
Corn Seed Conv.
thous
1.41
Corn Seed RR
thous
1.66
Cotton Seed Bt
lb
1.37
Cotton Seed BtRR
lb
3.97
Cotton Seed Bxn
lb
1.70
Information presented is prepared solely as a general guide & not intended to recognize or predict the costs & returns from any one operation.
These projections were collected & developed by TCE staff & approved for publication.
B-1241 (C6)
Projections for Planning Purposes Only
Not to be Used without Updating after October 15, 2004
Table 9. Operating inputs: estimated prices, Far West Texas, 2005
___________________________________________________________________________
ITEM NAME
UNIT
PRICE
___________________________________________________________________________
dollars
Cotton Seed Conv.
lb
1.35
Cotton Seed RR
lb
1.38
Cotton Seed RR
lb
1.38
Kleingrass seed
lb
4.00
Sorghum Concept
lb
1.34
Sorghum NonConcept
lb
1.11
Soybean Seed RR
lb
0.53
Sunflower Seed
lb
1.15
Switchgrass seed
lb
5.00
Wheat Seed Private
lb
0.17
Wheat Seed Public
lb
0.12
SERVICE FEE
Insect Scouting
acre
7.00
Survey & Mark Levees acre
3.50
TECHNOLOGY FEE
Bt Cotton Tech Fee
lb
2.76
Bt Cotton Tech Fee
max/ac
32.00
BtRR Cotton Tech Fee lb
3.82
BtRR Cotton Tech Fee max/ac
41.00
Eradication Zone 1
acre
22.00
Eradication Zone 1A acre
13.00
Eradication Zone 1B acre
18.00
Eradication Zone 3
acre
12.00
Eradication Zone 4
acre
12.00
RR Cotton Tech Fee
lb
1.08
RR Cotton Tech Fee
max/ac
10.50
Vet Medicine
8-Way Clostridials
dose
0.42
Clostridials Shp/Gts dose
0.25
Coggins (horse)
dose
70.00
Deworm (Horse)
Dose
10.00
Deworm S&G-Ivomec
Dose
1.50
Dewormer-Albendazole dose
2.40
Dewormer-Avermectin dose
4.00
IBR/PI-2/BVD/BRSV
Dose
1.75
Lepto-5
dose
0.24
Lice control - S&G
dose
0.30
Pasturella+8way Clos dose
2.40
Rabies (Horse)
dose
10.00
Trace Mineral Salt
cwt
7.00
Vibrio
dose
0.54
WNV, E, WEE(HORSE)
dose
30.00
Information presented is prepared solely as a general guide & not intended to recognize or predict the costs & returns from any one operation.
These projections were collected & developed by TCE staff & approved for publication.
B-1241 (C6)
Projections for Planning Purposes Only
Not to be Used without Updating after October 15, 2004
B-1241 (C6)
Table 10. Allocated cost items: estimated costs, Far West Texas, 2005
______________________________________________________________________________
% OF
% OF
DOLLARS
% OF
DIRECT
TOTAL
ITEM NAME
PER ACRE
INCOME
EXPENSES EXPENSES
______________________________________________________________________________
Lease value - Drip
50.00
Perennial Grape Orch
10968.00
Perennial Pecan Orch
101.55
Rangeland 64ac/au
112.00
Trans Pecos Irr Lnd
40.00
West Texas Dryland
15.00
______________________________________________________________________________
Information presented is prepared solely as a general guide & not intended to recognize or predict the costs & returns from any one operation.
These projections were collected & developed by TCE staff & approved for publication.
Projections for Planning Purposes Only
Not to be Used without Updating after October 15, 2004
B-1241 (C6)
Table 11. Products: estimated prices, Far West Texas, 2005
___________________________________________________________________
ITEM NAME
UNIT
PRICE
___________________________________________________________________
dollars
Adult Mohair
lb
0.85
Angora Kids
hd
25.00
AUM Grazing Lease
AUM
18.00
Bermuda Hay
ton
140.00
Corn
bu
2.34
Cotton Lint
lb
0.52
Cotton Seed
lb
0.05
Cull Bull
hd
750.00
Cull Cow
hd
405.00
Cull Doe - Angora
hd
41.25
Cull doe - Meat
hd
75.00
Cull Ewes
hd
45.00
Grain Sorghum
bu
2.27
Heifers calf 5.0cwt hd
577.50
Irrigated Stockers
hd
606.25
Kid Mohar
lb
8.00
Kleingrass
ton
75.00
Lambs
hd
86.00
Meat Goat Kids
hd
77.40
Pecans
lbs
1.65
Red Chiles
lb
0.68
Steer Calves 5.5 cwt hd
671.00
Stockers (cost)
hd
-565.65
Sunflowers
Cwt.
16.20
Switch Grass
ton
75.00
Wheat
bu
3.39
Wool
lb
0.40
Yearling Mohair
lb
3.00
___________________________________________________________________
Information presented is prepared solely as a general guide & not intended to recognize or predict the costs & returns from any one operation.
These projections were collected & developed by TCE staff & approved for publication.