TEXAS UPPER COAST
SOIL RESOURCE AREA 21
r
B-124KC21)
TEXAS AGRICULTURAL EXTENSION SERVICE . THE TEXAS A&M UNIVERSITY SYSTEM
Z e r l e L . C a r p e n t e r . D i r e c t o r . C o l l e g e S t a t i o n , Te x a s
TEXAS ENTERPRISE BUDGETS
TEXAS UPPER GULF COAST REGION
# * \
Projected for 1983
E d u c a t i o n a l p r o g r a m s c o n d u c t e d D y t n e Te x a s A g r i c u l t u r a l E x t e n s i o n S e r v i c e s e r v e p e o p l e o f a l l a g e s r e g a r d l e s s o f
socio-economic level, race, color, sex, religion or national origin.
C o o p e r a t i v e E x t e n s i o n W o r k i n A g r i c u l t u r e a n d H o m e E c o n o m i c s , T h o Te x a s A S M U n i v e r s i t y S y s t e m a n d t h o U n i t e d S t a t e s
Department 0* Agriculture cooperating. Distributed in furtherance of the Acts of Congress of May 6, 1914, as amended,
and June 30, 1914.
150
3-S3.
New
EC0
7*2
1060 PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 02/22/83.
B-1241(C21)
RICE, IRRIGATED. TEXAS UPPER GULF COAST REGION
1983 PROJECTED COSTS AND RETURNS PER ACRE
TYPICAL MANAGEMENT
CATEGORY
GROSS RECEIPTS
1ST CROP
2ND CROP
TOTAL PROJECTED RETURNS
PROJECTED
YIELD
UNIT
42.44
1 .94
VARIABLE COSTS
INPUT USE
PREHARVEST COSTS
"SEED
1 .20
"NITROGEN
126.00
"PHOSPHATE
50.00
♦POTASH
30.00
"INSECTICIDE
2.00
"PROPANIL-ORDRAM
2.00
"FURADAN
17.00
"FUNGICIDE
1.00
CUST AIR FERT
5.07
CUST AIR INSECT
2.00
CUST AIR HERB
2.00
CUST AIR SEED
1 .20
CUSTOM HAUL
49.27
CUSTOM DRY
49.27
SALES COMM
44.38
IRRIGATION WATER
43. 13
FUEL & LUBE--TRACTOR
EOUIPMENT
IRRIGATION
R E PA I R S T R A C T O R
EOUIPMENT
LABOR MACHINERY
3. 12
IRRIGATION
4.31
EOUIPMENT
1.47
OPERATING CAPITAL
37. 12
SUBTOTAL, PREHARVEST
HARVEST COSTS
FUEL & LUBE—TRACTOR
EOUIPMENT
R E PA I R S T R A C T O R
EOUIPMENT
LABOR MACHINERY
1.51
SUBTOTAL, HARVEST
TOTAL VARIABLE COSTS
CWT.
CWT.
PROJECTED YOUR
VALUE ESTIMATE
S/UNIT
10.00
10.00
$
CWT.
LB.
LB.
LB.
ACRE
ACRE
LB.
ACRE
CWT.
ACRE
ACRE
CWT.
CWT.
CWT.
CWT.
ACIN
ACRE
ACRE
ACRE
ACRE
ACRE
HOUR
HOUR
HOUR
DOL.
ACRE
ACRE
ACRE
ACRE
ACRE
HOUR
ACRE
25.00
0.27
0.23
0. 14
6.80
16.50
0.48
10.75
2.65
3. 10
2.85
3.25
0.20
0.70
0.07
30.00
34.02
11.50
4.20
13.60
33.00
8. 16
10.75
13.44
6.20
5.70
3.90
9.85
34.49
3. 11
5.06
5.06
4.50
0. 120
$
5.06
ACRE
424.40
19.40
443.80 $
12.81
3.46
49.38
3.24
4.05
15.79
21.82
6.61
4.45
343.55 $
$
3.73
4.07
0.92
1 .93
7.63
18.27 $
$
361.81 $
BREAK-EVEN PRICE, VARIABLE COSTS $ 8.07/CWT. 1ST CROP
3 . I N C O M E A B O V E VA R I A B L E C O S T S A C R E $ 8 1 . 9 9 $ .
4. FIXED COSTS
DEPREC..INTEREST,TAXES & INSUR
TRACTOR
EOUIPMENT
IRRIGATION
LAND NET SHARE-RENT
TOTAL FIXED COSTS
ACRE
ACRE
ACRE
ACRE
ACRE
$
27.47
47.52
18. 11
66.08
159.19 $
5. TOTAL PROJECTED COSTS
ACRE
$
521.01 $
$ 1 1 . 82/CWT.
1ST CROP
ACRE
$
BREAK-EVEN PRICE, TOTAL COSTS
6. NET PROJECTED RETURNS
-77.21 $
RENTAL RATES ARE AVERAGE REPORTED FROM USDA COST SURVEY
SECOND CROP RICE 25% OF ACREAGE. ALLOTMENT CHARGE NOT SPECIFIED
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE AND IS
NOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS AND RETURNS FROM ANY
ONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERE
COLLECTED AND DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURAL
EXTENSION SERVICE AND APPROVED FOR PUBLICATION.
•PROJECTIONS FOR PLANNING PURPOSES ONLY
1060
B-1241(C21)
NOT TO BE USED WITHOUT UPDATING AFTER 02/22/83
RICE, IRRIGATED, TEXAS UPPER GULF COAST REGION
^ \
1983 PROJECTED COSTS AND RETURNS PER ACRE
TYPICAL MANAGEMENT
MACHINERY
OPERATION
TRUCK
TRUCK
SPRNG T HARROW
TRUCK
SPRNG T HARROW
FIELD CULTIVATOR
TRUCK
FIELD CULTIVATOR
LEVEE PLOW
BLADE (DOZER)
TRUCK
OFF SET DISK
BLADE (DOZER)
COMBINE - RICE
GRAIN CART
TRUCK
OFF SET DISK
BLADE (DOZER)
COMBINE - RICE
GRAIN CART
OFF SET DISK
BLADE (DOZER)
TRUCK
COMBINE - RICE
GRAIN CART
9 NOV
9
3 31
9
3 31
2 68
9
2 68
2 66
3 30
9
3 ,50
3 ,30
17
3 92
9
3 50
3 30
17
3 92
3 50
3 ,30
9
17
3 92
TOTALS
=================!= = sB
= =
DEC
JAN
FEB
FEB
FEB
MAR
MAR
MAR
MAR
JULY
JULY
JULY
JULY
JULY
AUG
AUG
AUG
AUG
AUG
SEPT
SEPT
OCT
OCT
OCT
0.04
0. 10
1 .00
0.05
1 .00
0.50
0. 10
0.50
2.00
1.00
0. 15
2.00
0. 11
0.50
0.50
0. 13
1.00
0.01
0.50
0.50
1.00
0.03
0. 13
0.25
0.25
0.050
0.125
0. 183
0.062
0. 183
0.063
0. 125
0.063
0.590
0.332
0.187
0.390
0.037
0.321
0.282
0. 162
0. 195
0.003
0.321
0.282
0. 195
0.010
0. 162
0. 160
0. 141
0.040
0. 100
0. 139
0.050
0.139
0.048
0. 100
0.048
0.447
0.252
0. 150
0.296
0.028
0.257
0.214
0. 130
0. 148
0.003
0.257
0.214
0. 148
0.008
0. 130
0. 128
0.107
0.05
WATER
WATER
WATER
WATER
WATER
WATER
WATER
WATER
APPLICATION
APPLICATION
APPLICATION
APPLICATION
APPLICATION
APPLICATION
APPLICATION
APPLICATION
0.0
0.0
0.0
0.0
0.0
0.0
0.25
0.63
0.93
0.32
0.93
0.32
0.63
0.32
2.99
1.68
0.95
1.98
0 . 11
1 .26
0.06
1 .26
0.58
0 . 11
0.58
5.10
2.69
0. 17
3.44
0.30
3. 14
1 .89
0. 15
1 .72
0.03
3. 14
1 .89
1 .72
0.08
0.15
1 .57
0.95
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0. 18
1.62
1.43
0.82
0.99
0.02
1.62
1.43
0.99
0.05
0.82
0.81
0.71
4.628 3.577 32. 14 23.42
====== ====== ======= ============== ======
IRRIG
IRRIGATION
APPLICATION
APPL. MACH
INPUT FIXED
COSTS COSTS
MACH
TIMES LABOR MACHINE OPER LABOR
NO. MONTH OVER HOURS HOURS COSTS COSTS
ITEM OPER
APPL. ACRE LABOR
MONTH INCHES HOURS
SYSTEM OPER. LABOR
HOURS COSTS COSTS
MAR
3.00
APR
4.50
MAY
18.00
JUNE 12.00
JULY 0 . 7 5
AUG
1 .13
SEPT 0 . 7 5
OCT
3.00
0.300
0.450
1 .800
1.200
0.075
0. 113
0.075
0.300
0.0
0.0
0.0
0.0
0.0
0.0
0.0
43. 13
4.313
TOTALS
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0. 10
0.24
1.90
0. 12
1 .90
0.80
0.-24
0.80
6.04
3.59
0.36
6.39
0.39
12.97
2.77
0.31
3.20
0.04
12.97
2.77
3.20
0. 11
0.31
6.49
TOTAL
OPER.
COST
0.40
0.99
4.09
0.49
4.09
1 .70
0.99
1 .70
14.12
7.96
1 .48
11 .80
0.88
17.73
6. 10
1.28
5.90
0.08
17.73
6. 10
5.90
0.24
1 .28
8.87
3.05
1 .39
69.41 124.97
======= ======
APPL. IRRIG TOTAL
INPUT FIXED
IRRIG
COSTS COSTS COSTS
0.0
1.52
2.28
9. 11
6.07
0.38
0.57
0.38
1.52
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
1.26"
1 .89
7.56
5.04
0.31
0.47
0.31
1.26
6.21
9.32
37.28
24.85
1.55
2.34
1.55
0.0
3.44
5. 15
20.61
13.74
0.86
1 .29
0.86
3.44
0.0
4 9 . 3 8 21.82
0.0
18. 11
89.32
6.21
RESIDUAL RETURNS AT ALTERNATIVE YIELDS AND PRICES
ADJUSTED FOR YIELD-RELATED COSTS AND CHANGES IN SHARE-RENT
INCOME ABOVE VARIABLE COSTS LESS SHARE-RENT
PRICE OF 1ST CROP
(DOLLARS)
8.00
9.00
10.00
11 . 0 0
12.00
33.95
-83.88
-61.70
-39.53
-17.36
4.82
38.20
-61.70
-36.76
- 11 . 8 1
13. 13
38.08
42.44
-39.53
- 11 . 8 1
15.91
43.62
71.34
46.68
-17.36
13. 13
43.62
74. 11
104.60
50.93
4.82
38.08
71 .34
104.60
137.86
CWT.
QUANTITY OF
1ST CROP
NOTE: NEGATIVE RETURNS OVER VARIABLE COSTS MAY BE AVOIDABLE
VIA CROP ABANDONMENT, GRAZE-OUT, OR OTHER MANAGEMENT
STRATEGIES.
■^""Ik
1 0 6 1 P R O J E C T I O N S F O R P L A N N I N G P U R P O S E S O N LY
NOT TO BE USED WITHOUT UPDATING AFTER 02/22/83.
B-124KC21)
RICE, IRRIGATED. TEXAS UPPER GULF COAST REGION
1983 PROJECTED COSTS AND RETURNS PER ACRE
HIGH LEVEL MANAGEMENT
/$SSS\
CATEGORY
PROJECTED
YIELD
UNIT
GROSS RECEIPTS
1ST CROP
2ND CROP
TOTAL PROJECTED RETURNS
47.00
3.20
VA R I A B L E
10. OO
10.OO
470.00
32.00
502.00 $
25.00
0.27
0.23
0. 14
6.80
10.75
16.50
0.48
3.25
2.65
3. 10
3.58
3.25
0.20
0.70
0.07
30.00
34.02
11 .50
4.20
13.60
10.75
33.00
8. 16
6.50
13.44
6.20
7. 16
3.90
11 . 18
39.14
3.51
$
VARIABLE COSTS
INPUT USE
PREHARVEST COSTS
"SEED
1.20
"NITROGEN
126.00
"PHOSPHATE
50.00
"POTASH
30.00
"INSECTICIDE
2.00
"FUNGICIDE
1.00
"PROPANIL-ORDRAM
2.00
"FURADAN
17.00
CUST AIR FUNG
2.00
CUST AIR FERT
5.07
CUST AIR INSECT
2.00
CUST AIR HERB
2.00
CUST AIR SEED
1.20
55.91
CUSTOM HAUL
55.91
CUSTOM DRY
SALES COMM
50.20
43. 13
IRRIGATION WATER
FUEL & LUBE--TRACTOR
EOUIPMENT
IRRIGATION
R E PA I R S T R A C TO R
EOUIPMENT
3. 12
LABOR
MACHINERY
IRRIGATION
4.31
1 .47
EOUIPMENT
OPERATING CAPITAL
33.60
SUBTOTAL, PREHARVEST
HARVEST COSTS
FUEL & LUBE—TRACTOR
EOUIPMENT
R E PA I R S T R A C T O R
EOUIPMENT
1 .51
LABOR
MACHINERY
SUBTOTAL. HARVEST
TO TA L
CWT.
CWT.
PROJECTED YOUR
$/UNIT
VALUE ESTIMATE
COSTS
CWT.
LB.
LB.
LB.
ACRE
ACRE
ACRE
LB.
ACRE
CWT.
ACRE
ACRE
CWT.
CWT.
CWT.
CWT.
ACIN
ACRE
ACRE
ACRE
ACRE
ACRE
HOUR
HOUR
HOUR
DOL.
ACRE
ACRE
ACRE
ACRE
ACRE
HOUR
ACRE
ACRE
5.06
5.06
4.50
0. 120
$
5.06
$
$
12.81
3.46
49.38
3.24
4.05
15.79
21 .82
6.61
4.03
357.47 $
3.73
4.07
0.92
1.93
7.63
18.27 $
375.73
$.
BREAK-EVEN PRICE. VARIABLE COSTS $ 7.31/CWT. 1ST CROP
INCOME ABOVE VARIABLE COSTS
ACRE
FIXED COSTS
DEPREC..INTEREST,TAXES & INSUR.
TRACTOR
EOUIPMENT
IRRIGATION
LAND NET SHARE-RENT
TOTAL FIXED COSTS
ACRE
ACRE
ACRE
ACRE
ACRE
TOTAL PROJECTED COSTS
ACRE
BREAK-EVEN PRICE, TOTAL COSTS
NET PROJECTED RETURNS
$
$
126.,27 $
$
27 .47
47,.52
18,. 11
82 .27
175 .39 $
551.12
$.
$ 11.05/CWT. 1ST CROP
ACRE
$
-49.12
$
RENTAL RATES ARE AVERAGE REPORTED FROM USDA COST SURVEY
SECOND CROP RICE 25% OF ACREAGE. ALLOTMENT CHARGE NOT SPECIFIED,
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE AND IS
NOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS AND RETURNS FROM ANY
ONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERE
COLLECTED AND DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURAL
EXTENSION SERVICE AND APPROVED FOR PUBLICATION.
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 02/22/83.
1061
B-1241(C21)
RICE, IRRIGATED. TEXAS UPPER GULF COAST REGION
1983 PROJECTED COSTS AND RETURNS PER ACRE
HIGH LEVEL MANAGEMENT
MACH
MACHINERY
OPERATION
TRUCK
TRUCK
SPRNG T HARROW
TRUCK
SPRNG T HARROW
FIELD CULTIVATOR
TRUCK
FIELD CULTIVATOR
LEVEE PLOW
BLADE (DOZER)
TRUCK
OFF SET DISK
BLADE (DOZER)
COMBINE - RICE
GRAIN CART
TRUCK
OFF SET DISK
BLADE (DOZER)
COMBINE - RICE
GRAIN CART
OFF SET DISK
BLADE (DOZER)
TRUCK
COMBINE - RICE
GRAIN CART
3
3
2
2
2
3
3
3
3
3
3
3
3
3
3
9
31
9
31
68
9
68
66
30
9
50
30
17
92
9
50
30
17
92
50
30
9
17
92
DEC
JAN
FEB
FEB
FEB
MAR
MAR
MAR
MAR
JULY
JULY
JULY
JULY
JULY
AUG
AUG
AUG
AUG
AUG
SEPT
SEPT
OCT
OCT
OCT
0.04
0. 10
1.00
0.05
1 .00
0.50
0. 10
0.50
2.00
1 .00
0. 15
2.00
0. 11
0.50
0.50
0. 13
1.00
0.01
0.50
0.50
1.00
0.03
0. 13
0.25
0.25
0.050
0. 125
0. 183
0.062
0. 183
0.063
0. 125
0.063
0.590
0.332
0. 187
0.390
0.037
0.321
0.282
0. 162
0. 195
0.003
0.321
0.282
0. 195
0.010
0. 162
0. 160
0. 141
0.040
0.100
0.139
0.050
0. 139
0.048
0.100
0.048
0.447
0.252
0. 150
0.296
0.028
0.257
0.214
0. 130
0. 148
0.003
0.257
0.214
0. 148
0.008
0.130
0.128
0.107
0.05
0 . 11
MAR
APR
MAY
APPLICATION
APPLICATION
APPLICATION
APPLICATION
APPLICATION
APPLICATION
APPLICATION
APPLICATION
3.00
4.50
18.00
JUNE 12.00
JULY
0.75
AUG
1.13
SEPT 0 . 7 5
OCT
3.00
0.300
0.450
1.800
1.200
0.075
0. 113
0.075
0.300
0.0
0.0
0.0
0.0
0.0
43. 13
4.313
TOTALS
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. 12
1.90
0.80
0.24
0.80
6.04
3.59
0.36
6.39
0.39
12.97
2.77
0.31
3.20
0.04
12.97
2.77
3.20
0. 11
0.31
6.49
1.39
23.42
======
0.0
69.41
124.97
APPL. IRRIG
INPUT FIXED
COSTS COSTS
TOTAL
IRRIG
COSTS
LABOR
COSTS
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
0. 10
TOTAL
OPER.
COST
0.25
0.63
0.93
0.32
0.93
0.32
0.63
0.32
2.99
1.68
0.95
1.98
0. 18
1.62
1.43
0.82
0.99
0.02
1.62
1.43
0.99
0.05
0.82
0.81
0.71
1 .26
0.06
1.26
0.58
0. 11
0.58
5.10
2.69
0.17
3.44
0.30
3. 14
1.89
0.15
1.72
0.03
3.14
1.89
1.72
0.08
0.15
1.57
0.95
TOTALS
4.628 3.577 32. 14
_ — .....•.••..........._._ = = := c:: = = :====== ====== ======= =======
IRRIG
IRRIGATION
APPL.
ACRE LABOR SYSTEM OPER.
APPLICATION
MONTH INCHES HOURS HOURS COSTS
WATER
WATER
WATER
WATER
WATER
WATER
WATER
WATER
APPL. MACH
INPUT FIXED
COSTS COSTS
LABOR
ITEM OPER
TIMES LABOR MACHINE OPER
NO. MONTr-I OVER HOURS HOURS COSTS COSTS
9 NOV
^ ^ k
0.24
1.90
0.40
0.99
4.09
0.49
4.09
1.70
0.99
1 .70
14. 12
7.96
1 .48
11 .80
0.88
17.73
6. 10
1.28
5.90
0.08
17.73
6. 10
5.90
0.24
1 .28
8.87
3.05
0.0
0.0
0.0
3.44
5.15
20.61
13.74
0.86
1.29
0.86
3.44
1 .52
2.28
9. 11
6.07
0.38
0.57
0.38
1.52
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
1.26
1 .89
7.56
5.04
0.31
0.47
0.31
1 .26
6.21
9.32
37.28
24.85
1 .55
2.34
1.55
6.21
0.0
4 9 . 3 8 21 .82
0.0
18. 11
89.32
RESIDUAL RETURNS AT ALTERNATIVE YIELDS AND PRICES
ADJUSTED FOR YIELD-RELATED COSTS AND CHANGES IN SHARE-RENT
INCOME ABOVE VARIABLE COSTS LESS SHARE-RENT
PRICE OF 1ST CROP
(DOLLARS)
8.00
9.00
10.00
11.00
12.00
37.60
-66.51
-41.96
-17.40
7. 16
31 .71
42.30
-41.96
-14.33
13.30
40.92
68.55
47.00
-17.40
13.30
43.99
74.69
105.38
51.70
7. 16
40.92
74.69
108.45
142.22
56.40
31 .71
68.55
105.38
142.22
179.05
CWT.
QUANTITY OF
1ST CROP
NOTE
NEGATIVE RETURNS OVER VARIABLE COSTS MAY BE AVOIDABLE
VIA CROP ABANDONMENT. GRAZE-OUT, OR OTHER MANAGEMENT
STRATEGIES.
/*^*%
1062 PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 02/22/83
B-1241(C21)
SOYBEANS, DRYLAND, TEXAS UPPER GULF COAST REGION
1983 PROJECTED COSTS AND RETURNS PER ACRE
TYPICAL MANAGEMENT
CATEGORY
1. GROSS RECEIPTS
SOYBEANS
TOTAL PROJECTED RETURNS
2. VARIABLE COSTS
PREHARVEST COSTS
"SOYBEAN SEED
NITROGEN
PHOSPHATE
POTASH
INSECTICIDE
HERBICIDE
CUST AIR INSECT
FUEL & LUBE —TRACTOR
EQUIPMENT
R E PA I R S T R A C T O R
EQUIPMENT
LABOR MACHINERY
EQUIPMENT
OPERATING CAPITAL
SUBTOTAL, PREHARVEST
HARVEST COSTS
DRY & STORAGE
CUSTOM HAUL
FUEL & LUBE--TRACTOR
EQUIPMENT
R E PA I R S T R A C T O R
EQUIPMENT
LABOR MACHINERY
SUBTOTAL, HARVEST
PROJECTED
YIELD
UNIT
24.50
BU.
PROJECTED YOUR
VALUE ESTIMATE
S/UNIT
$
147.00
147.00 $
$
13.65
1.62
6.67
4.76
7.74
8.80
6.20
20.81
3.23
5.24
4.32
17.29
6.30
3.45
110.07 $
6.00
INPUT USE
65.00
6.00
29.00
34.00
2.00
0.46
2.00
3.42
1 .40
28.74
24.50
24.50
1 .24
TOTAL VARIABLE COSTS
LB.
LB.
LB.
LB.
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
HOUR
HOUR
DOL.
ACRE
BU.
BU.
ACRE
ACRE
ACRE
ACRE
HOUR
ACRE
0.21
0.27
0.23
0.14
3.87
19.12
3. 10
5.06
4.50
0. 120
0.25
0. 12
5.06
ACRE
6. 13
2.94
3.73
$
1 .92
0.99
1 .75
6.26
23.72 $
$
133.79 $
BREAK-EVEN PRICE, VARIABLE COSTS $ 5.46/BU. SOYBEANS
3 . I N C O M E A B O V E VA R I A B L E C O S T S A C R E $ 1 3 . 2 1 $ .
4. FIXED COSTS
DEPREC..INTEREST,TAXES & INSUR
TRACTOR
EQUIPMENT
LAND NET SHARE-RENT
TOTAL FIXED COSTS
ACRE
ACRE
ACRE
ACRE
$
37.79
29.27
20.58
87.63 $
5. TOTAL PROJECTED COSTS
ACRE
$
221.42 $
BREAK-EVEN PRICE. TOTAL COSTS
6. NET PROJECTED RETURNS
$ 9.04/BU. SOYBEANS
ACRE
$
-74.42
$
LAND RENT IS 1/7 OF GROSS INCOME
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE AND IS
NOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS AND RETURNS FROM ANY
ONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERE
COLLECTED AND DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURAL
EXTENSION SERVICE AND APPROVED FOR PUBLICATION.
1062
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 02/22/83.
B-124KC21)
SOYBEANS, DRYLAND, TEXAS UPPER GULF COAST REGION
1983 PROJECTED COSTS AND RETURNS PER ACRE
TYPICAL MANAGEMENT
MACH
MACHINERY
OPERATION
DISK TANDEM
DISK TANDEM
LAND PLANE6
DISK TANDEM
BEDDER
BEDDER
BED PLANTER
BLADE (DOZER)
ROLL CULTIVATOR
ROLL CULTIVATOR
ROLL CULTIVATOR
BLADE (DOZER)
COMBINE - SB
GRAIN CART
TRUCK.
DISK TANDEM
COMBINE - SB
GRAIN CART
TRUCK.
LABOR
ITEM OPER
TIMES LABOR MACHINE OPER
NO. MONTH OVER HOURS HOURS COSTS COSTS
2,35
2,35
2,56
2,35
2,59
2,59
2,43
4,30
2,41
2.41
2.4'1
4.30
18
2,92
11
2,35
18
2,92
11
JAN
FEB
FEB
APR
APR
MAY
MAY
MAY
MAY
JUNE
JULY
AUG
OCT
OCT
OCT
NOV
NOV
NOV
NOV
TOTALS
1.00
1 .00
1 .00
1 .00
1 .00
1 .00
1 .00
1 .00
1 .00
2.00
1.00
1 .00
0.50
0.50
0. 12
1 .00
0.50
0.50
0. 12
0. 150
0. 150
0.242
0. 150
0.340
0.340
0.-387
0.332
0 . 2 11
0.421
0.211
0.332
0. 187
0.282
0. 150
0. 150
0. 187
0.282
0. 150
0.114
0. 114
0. 183
0. 114
0.258
0.258
0.293
0.252
0.160
0.319
0. 160
0.252
0. 149
0.214
0. 120
0. 114
0. 149
0.214
0.120
4.654
3.555
1.54
1.54
2.23
1 .54
3.10
3. 10
3.64
2.03
1.88
3.76
1 .88
2.03
1.99
2.40
0.27
1.54
1.99
2.40
0.27
0.76
0.76
1 .22
0.76
1 .72
1 .72
1.96
1 .68
1 .07
2. 13
1 .07
1 .68
0.95
1 .43
0.76
0.76
0.95
1 .43
0.76
39. 10 2 3 . 5 5
APPL. MACH
INPUT FIXED
COSTS COSTS
0.0
0.0
0.0
0.0
0.0
0.0
13.65
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
2.33
2.33
3.33
2.33
3.45
3.45
4.40
3.83
2.35
4.71
2.35
3.83
6.82
2.80
0.81
2.33
6.82
2.80
0.81
TOTAL
OPER.
COST
4.63
4.63
6.78
4.63
8.26
8.26
23.64
7.54
5.30
10.59
5.30
7.54
9.75
6.63
1.84
4.63
9.75
6.63
1 .84
1 3 . 6 5 61 .86 1 3 8 . 1 6
RESIDUAL RETURNS AT ALTERNATIVE YIELDS AND PRICES
ADJUSTED FOR YIELD-RELATED COSTS AND CHANGES IN SHARE-RENT
INCOME ABOVE VARIABLE COSTS LESS SHARE-RENT
PRICE OF SOYBEANS
(DOLLARS)
4.80
5.40
6.00
6.60
7.20
19.60
-51.07
-40.95
-30.84
-20.73
-10.61
22.05
-41.86
-30.48
-19.10
-7.73
3.65
24.50
-32.65
-20.01
-7.37
5.27
17.91
26.95
-23.45
-9.54
4.37
18.27
32. 18
29.40
-14.24
0.93
16.10
31 .27
46.44
BU.
QUANTITY OF
SOYBEANS
NOTE: NEGATIVE RETURNS OVER VARIABLE COSTS MAY BE AVOIDABLE
VIA CROP ABANDONMENT, GRAZE-OUT, OR OTHER MANAGEMENT
STRATEGIES.
1063 PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 02/22/83. B-1241(C21)
SOYBEANS, DRYLAND, TEXAS UPPER GULF COAST REGION
1983 PROJECTED COSTS AND RETURNS PER ACRE
HIGH LEVEL MANAGEMENT
CATEGORY
1. GROSS RECEIPTS
SOYBEANS
TOTAL PROJECTED RETURNS
2. VARIABLE COSTS
PREHARVEST COSTS
"SOYBEAN SEED
NITROGEN
PHOSPHATE
POTASH
HERBICIDE
CUST AIR FUNGIC.
"INSECTICIDE
CUST AIR INSECT
CUST AIR FUNG
FUEL & LUBE--TRACTOR
EOUIPMENT
R E PA I R S T R A C T O R
EQUIPMENT
LABOR MACHINERY
EQUIPMENT
OPERATING CAPITAL
SUBTOTAL, PREHARVEST
HARVEST COSTS
DRY & STORAGE
CUSTOM HAUL
FUEL & LUBE--TRACTOR
EQUIPMENT
R E PA I R S T R A C T O R
EQUIPMENT
LABOR MACHINERY
SUBTOTAL. HARVEST
PROJECTED
YIELD
UNIT
32.00
BU.
PROJECTED YOUR
VALUE ESTIMATE
S/UNIT
6.00
$
192.00
192.00 $
INPUT USE
65.00
6.00
29.00
34.00
0.46
1 .00
2.00
2.00
2.00
3.42
1 .40
33.96
32.00
32.00
1 .24
TOTAL VARIABLE COSTS
LB.
LB.
LB.
LB.
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
HOUR
HOUR
DOL.
ACRE
BU.
BU.
ACRE
ACRE
ACRE
ACRE
HOUR
ACRE
0.21
0.27
0.23
0. 14
19. 12
7. 10
3.87
3. 10
3.50
13.65
1 .62
6.67
4.76
8.80
$
7. 10
7.74
6.20
7.00
20.81
3.23
5.24
4.32
17.29
6.30
4.08
124.80 $
$
8.00
3.84
3.73
1.92
0.99
1.75
6.26
26.49 $
$
151.29 $
5.06
4.50
0. 120
0.25
0. 12
5.06
ACRE
BREAK-EVEN PRICE, VARIABLE COSTS $ 4.73/BU. SOYBEANS
3 . I N C O M E A B O V E VA R I A B L E C O S T S A C R E $ 4 0 . 7 1 $ _
4. FIXED COSTS
DEPREC..INTEREST,TAXES & INSUR.
TRACTOR
EQUIPMENT
LAND NET SHARE-RENT
TOTAL FIXED COSTS
ACRE
ACRE
ACRE
ACRE
$
37.79
29.27
26.88
93.93 $
5. TOTAL PROJECTED COSTS
ACRE
$
245.22 $
$ 7 . 66/BU.
SO YBEANS
ACRE
$
BREAK-EVEN PRICE, TOTAL COSTS
6. NET PROJECTED RETURNS
-53.22 $
LAND RENT IS 1/7 OF GROSS INCOME
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE AND IS
NOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS AND RETURNS FROM ANY
ONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERE
COLLECTED AND DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURAL
EXTENSION SERVICE AND APPROVED FOR PUBLICATION.
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 02/22/83,
1063
B-124KC21 )
SOYBEANS, DRYLAND, TEXAS UPPER GULF COAST REGION
1983 PROJECTED COSTS AND RETURNS PER ACRE
HIGH LEVEL MANAGEMENT
MACH
MACHINERY
OPERATION
DISK TANDEM
DISK TANDEM
LAND PLANE6
DISK TANDEM
BEDDER
BEDDER
BED PLANTER
BLADE (DOZER)
ROLL CULTIVATOR
ROLL CULTIVATOR
ROLL CULTIVATOR
BLADE (DOZER)
COMBINE - SB
GRAIN CART
TRUCK.
DISK TANDEM
COMBINE - SB
GRAIN CART
TRUCK.
LABOR
ITEM OPER TIMES LABOR MACHINE OPER
NO. MONTH OVER HOURS HOURS COSTS COSTS
2,35
2,35
2,56
2,35
2,59
2,59
2,43
4,30
2.41
2,41
2,41
4,30
18
2.92
11
2,35
18
2,92
11
JAN
FEB
FEB
APR
APR
MAY
MAY
MAY
MAY
JUNE
JULY
AUG
OCT
OCT
OCT
NOV
NOV
NOV
NOV
TOTALS
1 .00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
1 .00
1.00
0.50
0.50
0. 12
1.00
0.50
0.50
0. 12
0. 150
0. 150
0.242
0. 150
0.340
0.340
0.387
0.332
0 . 2 11
0.421
0.211
0.332
0. 187
0.282
0. 150
0. 150
0. 187
0.282
0.150
0. 114
0. 114
0.183
0. 114
0.258
0.258
0.293
0.252
0.160
0.319
0. 160
0.252
0. 149
0.214
0.120
0.114 "
0. 149
0.214
0. 120
4.654
3.555
1 .54
1.54
2.23
1.54
3. 10
3. 10
3.64
2.03
1 .88
3.76
1 .88
2.03
1 .99
2.40
0.27
1 .54
1 .99
2.40
0.27
0.76
0.76
1.22
0.76
1 .72
1.72
1.96
1.68
1.07
2. 13
1 .07
1.68
0.95
1 .43
0.76
0.76
0.95
1 .43
0.76
39. 10 2 3 . 5 5
APPL. MACH
INPUT FIXED
COSTS COSTS
TOTAL
OPER.
COST
2.33
2.33
3.33
2.33
3.45
3.45
4.40
3.83
2.35
4.71
2.35
3.83
6.82
2.80
0.81
2.33
6.82
2.80
0.81
4.63
4.63
6.78
4.63
8.26
8.26
23.64
7.54
5.30
10.59
5.30
7.54
9.75
6.63
1 .84
4.63
9.75
6.63
1.84
0.0
0.0
0.0
0.0
0.0
0.0
13.65
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
13.65 6 1 . 8 6 138.16
RESIDUAL RETURNS AT ALTERNATIVE YIELDS AND PRICES
ADJUSTED FOR YIELD-RELATED COSTS AND CHANGES IN SHARE-RENT
INCOME ABOVE VARIABLE COSTS LESS SHARE-RENT
PRICE OF SOYBEANS
(DOLLARS)
4.80
5.40
6.00
6.60
7.20
25.60
-43.25
-30.04
-16.83
-3.62
9.59
28.80
-31.22
-16.36
-1.50
13.36
28.22
32.00
-19.20
-2.68
13.83
30.34
46.85
35.20
-7. 17
10.99
29. 16
47.32
65.48
38.40
4.86
24.67
44.48
64.30
8 4 . 11
BU.
QUANTITY OF
S0YBEAN5
NOTE: NEGATIVE RETURNS OVER VARIABLE COSTS MAY BE AVOIDABLE
VIA CROP ABANDONMENT, GRAZE-OUT, OR OTHER MANAGEMENT
STRATEGIES.
LISTING OF THE NAME SET AND PRICE VECTOR REGION NUMBER: 22 DATE: 022383
CODE ITEM NAME NMOD UNIT PRICE CODE ITEM NAME NMOD UNIT PRICE
71 DEFICIENCY PMT.
73 GRAIN SORGHUM
90 DEFICIENCY PMT.
93 COTTON LINT
Sk COTTONSEED
98 SOYBEANS
186 GRAIN SORG. SEED
189 SOYBEAN SEED
211 NITROGEN
215 PHOSPHATE
220 POTASH
222 CUST AIR FERT
223 CUST AIR HERB
224 CUST AIR SEED
225 CUSTOM HAUL
226 CUSTOM DRY
233 INSECTICIDE
234 FURADAN
241 INSECTICIDE
247 PROPANIL-ORDRAM
248 HERB, PREMERGE
249 HERB, POSTEMERGE
250 HERBICIDE
285 CUSTOM HAUL
291 SEED (UPLAND)
^97 COMBINE 6 HAUL
301 BIDRIN
502 GUTHION
503 TOX-METHYL
504 CUST AIR INSECT
506 CUST HARV & HAUL
507 GIN, BAG, ETC
508 WANNATE
509 HERBICIDE
510 CUST AIR INSECT.
511 DRYING
512 1ST CROP
513 2ND CROP
514 SEED
515 INSECTICIDE
516 PROPANIL-ORDRAM
517 FURADAN
518 FUNGICIDE
519 CUST AIR OTHER
520 CUST AIR HERB
521 CUST AIR SEED
522 CUST AIR FERT
523 CUST HAUL
524 CUST DRY
525 SALES COMM
^1
2
3
4
5
* HEAD
= BU.
= TON
= DOZ.
= GAL.
6 = BALE
7 = ACRE
8 = HOUR
9 = DAYS
10 = AUM
SORG
GRSG
COTT
COTT
COTT
SOYB
SOYB
RICE
RICE
RICE
RICE
RICE
SOYB
RICE
SOYB
SOYB
COTT
SORG
COTT
COTT
COTT
COTT
COTT
COTT
GS
GS
SORG
SORG
RICE
RICE
RICE
RICE
RICE
RICE
RICE
RICE
RICE
RICE
RICE
RICE
RICE
RICE
11
12
13
14
CWT.
CWT.
LB.
LB.
TON
BU.
LB.
LB.
LB.
LB.
LB.
CWT.
ACRE
CWT.
CWT.
CWT.
ACRE
LB.
ACRE
ACRE
ACRE
ACRE
ACRE
BU.
LB.
CWT.
ACRE
ACRE
ACRE
ACRE
CWT.
BALE
ACRE
ACRE
ACRE
CWT.
CWT.
CWT.
CWT.
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
CWT.
CWT.
CWT.
CWT.
CWT.
=
=
=
=
ACIN
LB.
PINT
QT.
O.36
4.47
0.21
0.50
95.00
6.00
0.72
0.21
0.27
0.23
0.14
2.65
2.85
3.25
0.20
0.70
3.87
0.48
6.80
16.50
7.80
7.50
19.12
0.12
0.49
0.75
1.30
2.12
5.72
2.20
13.00
50.62
13.24
6.35
3.10
0.30
10.00
10.00
25.00
5.00
22.00
7.56
10.75
3.00
3.58
2.75
2.58
0.35
0.73
0.07
15
16
17
18
=
=
=
=
526 HERBICIDE
527 CUST AIR FUNGIC.
528 CUST AIR INSECT
529 INSECTICIDE
530 DRY & STORAGE
531 HAUL
532 CUST AIR INSECT
533 CUST AIR FUNG
536 CUST AIR FUNG
538 N 6 P 6 K
DOL. 19 = FEET
C W T. 2 0 = A P P L
OZ. 21 = SQFT
MILE 22 = LBGN
23
24
25
26
SB
SB
SB
SB
SB
SB
RICE
RICE
SOYB
=
=
=
=
ACRE
ACRE
ACRE
ACRE
BU.
BU.
ACRE
ACRE
ACRE
ACRE
CRTN
C R AT
BAGS
TREE
27
28
29
30
24 11
7 10
3 10
7. 65
0. 25
0. 21
3. 10
3- 25
3- SO
21. 7
5
= E/1\CH
« GF>
M
= KVm
= M(:f
TABLE . DEFAULT PARAMETER VALUES AND DEFINITIONS
R E G I O N : 2 2 D AT E : 0 2 2 2 8 3
ROW
*^\
DEFAULT VALUE
PARAMETER DEFINITION
1. PRICE PER GALLON OF GASOLINE
1.1000
2 . PRICE PER GALLON OF L.P. GAS
0.3500
3. PRICE PER GALLON OF DIESEL
1.0300
4. PRICE PER KILOWATT HOUR OF ELECTRICITY
0.0400
5. PRICE PER 1000 CU. FT. OF NATURAL GAS
0.0
6. NOMINAL INTEREST RATE
0.1200
7. MACHINERY INSUR. RATE (AVERAGE INVESTMENT)
0.0100
8. MACHINERY TAX RATE (PURCHASE VALUE)
0.0050
9. IRRIGATION SYSTEM NUMBER
1.
10. HOURLY MACHINERY WAGE RATE
5.06
11. HOURLY OTHER LABOR WAGE RATE
4.50
12. HOURLY IRRIG./LIVESTOCK WAGE RATE
5.06
13- DEATH LOSS (PERCENT OF TOTAL RECEIPTS)
0.0
14. LIVESTOCK INSUR. RATE (AVERAGE INVESTMENT)
0.0100
15. EQUIPMENT INSUR. RATE (AVERAGE INVESTMENT)
0.0100
16. LIVESTOCK TAX RATE (AVERAGE VALUE)
0.0050
17. EQUIPMENT TAX RATE (AVERAGE VALUE)
0.0050
18. IRRIGATION LABOR MULTIPLIER (HRS/ACIN)
0.1000
19. FACTOR TO CONVERT MACHINE HRS TO TRACTOR HRS
1.1000
2 0 . FACTOR TO CONVERT TRACTOR HRS TO LABOR HRS
1.2000
2 1 . FACTOR TO CONVERT SELF-POWERED MACHINERY HRS
TO
LABOR
HRS
1.2500
22. LUBRICATION COST MULTIPLE OF MACHINERY
FUEL
COSTS
23- I N F L A T I O N
R AT E
2 4 . LUBRICATION COST MULTIPLE OF EQUIPMENT
FUEL
COSTS
0.1000
0.0
0.0500
"*%
LISTING OF ECONOMIC ANO ENGINEERING DATA FOR MACHINERY IN REGION 22
1
2
COOE W I O T H
NO .
(FT)
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR 4 WH DR
TRACTOR I7W)
TRACTOR (8W)
TRUCK
PICKUP TRUCK
TRUCK.
PICKUP
COTTON STRIPR SP
COMBINE • RICE
COMBINE - SB
COMBINE- SORO.
BENKOUT
COTTON PICKER
BLADE (DOZER)
SPRNC T HARROW
SPRING T HARROWO
SPIKE T HARROW
DISK TANDEM
DISK TANDEM
DISK TANDEM
DISK TANDEM
ENOGATE SEEDER
M.B.PLOW
LISTER
ROLL CULTIVATOR
ROLL CULTIVATOR
BED PLANTER
BED PLANTER
SPRAY RIG
SPRAY RIG
BOROER DISC
ROTARY HOE
CHISEL
OFF SET DISK
1.
2.
3.
4.
S.
6.
7.
8.
9.
10.
11.
12.
14.
17.
18.
19 .
20.
23 .
30.
31 .
3 2 .
3 3 .
3 4 .
3S.
3 6 .
3 7 .
3 8 .
3 9 .
4 0 .
41 .
42.
4 3 .
44 .
4S.
46 .
4 7 .
48 .
49 .
5 0 .
150.0
125.0
100.0
75.0
40.0
225 .0
70.0
200.0
S.O
0. 5
4 .0
O.S
6. 6
16.0
16.0
14.0
16.0
0 . 0
8 .0
16.0
32.0
16.0
14.0
18.0
22.0
27.0
50.0
8 . 0
6 . 7
13.3
10.0
14.0
13.8
16.7
6 . 6
6 .6
18.0
13.0
14.0
3
LIST
PRICE
443SO.
395SO.
326O0.
2 1IOO.
12100.
66000.
16016.
68700.
6896 .
8500.
8S62.
6266.
35OO0.
62788.
62788.
55680.
7058.
54530.
2694 .
1 133.
2539 .
636.
4076 .
7498.
8729 .
11 5 3 3 .
1333.
6000.
376.
1512.
4017.
3240.
1404 .
1728.
3888 .
6981 .
1200.
3889 .
8630.
4
SPEED
(MPH)
5
FIELD
EFF .
4 .5
4 .S
4 .5
4 .5
4 .5
4 .5
4 .5
4 .5
2 .. 0
30 .0
6 .2
2 .0
2 .. 8
1. 5
2 .5
3 .5
1. 0
3 .0
5 .0
5 .. 3
5 .3
5 .3
4 .8
4 .8
4 ,. 8
4 .8
4 .0
4 .. 1
4 .. 8
4 .. 8
3 .0
3 .. o
4 ,,o
4 .0
3 o
3 .0
4 .. 8
4 .. 1
4 .6
0. 88
0. 88
0. 88
0.68
0. 88
0. 88
0. 88
0. 88
0 . 8 2
0.66
0. 82
0. 82
0. 67
0. 67
0. 69
0. 60
0. 52
0. 63
0. 82
0 . 7 0
0 . 7 0
0 . 7 0
0.84
0.84
O.S4
0.84
0.82
0 . 8 0
0.81
0.81
0. 67
0. 67
0. 72
0. 72
0. 63
O. 63
O. 82
0. SO
0. 83
6
RC1
ACE RC3
(HRS)
1.20
1.20
1.20
1.20
1.20
1.20
1.20
1.20
0 .SO
0 .80
0 .80
0 . 60
0 . 60
0 .33
0 .. 3 3
0 .33
o. 6 5
0 .20
2. 0 0
0 . 65
0 ,. 65
0 .. 65
o. 6 5
0 ,. 65
0 .. 6 5
0 . 65
0 . 65
2 ,. 0 0
0 . 65
0 .65
0 .85
0 .85
0 . 65
0 ,. 65
0 ,. 5 0
0 ,. 5 0
0 . 65
0 .. 6 5
0 .. 65
1 . 60
1 . 60
1 .70
1 .70
1 .40
1 . 60
1 . 40
1 .40
1 . 60
1 .30
1 .60
1 . SO
1 . SO
1 . BO
1 .SO
1 .80
1 .80
1 .60
1 .30
1 . 30
1 .30
1 .30
1 .30
1 .OO
1 . SO
1 . 60
1 . 60
1 . 60
1 .80
1 . 80
D AT E : 0 2 2 2 8 3
500.
SOO .
500 .
300 .
300.
600.
600.
10O0 .
500.
700.
2O0.
350.
300.
225 .
22S .
225.
400.
250.
200 .
125.
50.
140 .
160.
160.
2O0.
160.
60.
300.
125.
125 .
300 .
300 .
120 .
120.
300.
3O0 .
IOO.
ISO.
160.
0 .
0 .
0
0 .
0 .
0
0 .
0 .
0 ..
o..
0 ,.
0.
0 ..
0 ,.
0.
0 ..
0 ..
0 .
o.
o.
0 .
0 ,.
o..
0 .
0 ,.
0
0
o..
0 ,.
0 ..
0.
0
0 ,.
0.
0
0 ,.
o..
0 ..
0 ..
LISTING OF ECONOMIC ANO ENGINEERING DATA FOR MACHINERY IN REGION 22
CODE WIOTH
NO. (FT)
ORILL
PLANTER 6R
GRAIN ORILL
F L O AT
PLANTER 4R
LAND PLANES
C U LT I VAT O R 4 R
R O L L I N G C U LT
BEDDER
C U LT I VAT O R 6 R
HERB SPR/DISC
COTTON TR 3BL
COTTON TR 5BL
S P R AY E R ( H E R B )
S P R AY E R ( I N S E C T )
LEVEE PLOW
F I E L O C U LT I VAT O R
F I E L D C U LT I VAT O R
F I E L O C U LT I VAT O R
F I E L D C U LT I VAT O R
C U LT I PA C K E R
DRILL
ORILL
FERT APPL
C U LT I PA C K E R
SHREDDER 2R
SHREDDER 4R
GRAIN CART
GRAIN CART
I M P. C A R R I E R
RICE CHECKER
SHOP EOUIPMENT C
L E V E E B O X T- A
LEVEE BOX C
51
52
5 3
5 4
5 5
5 6
5 7
5 8
59
60
61
62
63
64
65
66
67
68
69
70
76
79
60
66
87
90
91
92
93
94
95
98
99
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
too.
14 .. 0
18 . 0
2 0 .. 0
1 2 .. 0
24 . 0
1 2 .. 0
18. 0
2 0 .. 0
10 . 0
2 4 .0
14 . 0
6 .6
6 .6
2 4 .0
2 4 .0
IO . 0
18 . 0
2 2 ,0
27 .0
3 6 .0
14 . 0
24 .0
5 4 .o
2 0 .0
18 . 0
6 .7
13 . 3
16 . 0
16 .o
5 .0
200 . 0
5 .0
5 .0
5 .0
L 1ST
PRICE
1770.
4700.
4292.
580.
3310.
8206 .
2093 .
4017 .
1300.
3S78 .
SSO.
7SO.
1 100.
500.
350.
1839 .
3130.
5692.
7200.
9647 .
1830.
3556.
14 150.
800.
688.
1659 .
4078.
1320.
5369 .
4430.
8660.
7667 .
19 .
24 .
SPEED FIELO RC1
( M P H ) E F F.
4 .. 0
4 .. 0
4 .5
4 .5
4 .0
5 .c
3 .. 6
3 .8
4 .0
3 .6
4 .5
10 . 0
10 . 0
4 .0
3 .8
4 .s
4 .8
4 .8
4 .8
4 .6
4 .8
4 .0
4 .0
6 .0
4 .8
4 .8
4 .8
1. 8
1. 8
2 .0
1. 0
2 .0
2 . 0
2 . 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 ..
0 ..
0 ,.
0 ,.
0 ..
72
80
76
70
80
75
76
75
80
76
83
82
62
60
76
82
62
82
62
82
82
72
72
80
82
82
82
67
67
82
82
62
82
82
0 . 65
0 .. 8 0
1.. OO
0 . 65
0 SO
0 .. 65
1.00
1.00
2 .. 0 0
1.00
0 .. 65
1 . OO
1.00
0 . 65
0 . 6S
0 . 65
0 . 65
0 .65
0 . 65
0 . 65
0 . 65
0 . 65
0 .65
1.00
0 . 65
0 .65
0 . 65
0 . 65
0 .65
2 . OO
0 .65
2 . OO
0 . 65
0 . 65
AGE RC3
(HRS)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
o.
0 .
o.
0 .
0 .
o.
0 .
0 .
o.
0 .
0.
o.
0
0
0
0
0
.
.
.
.
.
1 .so
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
. 60
.30
.60
. 60
.SO
.60
.30
.30
.80
.SO
.80
.80
.60
. 60
.80
.80
.60
.80
.80
.60
.80
.80
.00
.80
.80
.80
.80
.SO
.30
.80
.30
.60
.80
13
14
15
16
PURCH FUEL LIFE HP
PRICE TYPE (HRS)
ANNUAL YEARS
HRS OWNED
sa
58
60
60
60
O.
0 .
O.
0 .
0 .
0 .
O.
0 .
0 .
O.
0 .
0 .
0 .
0 .
o.
o.
0 .
o.
o.
o.
o..
o.
o.
o.
o.
0 .
o.
o.
0 .
0 .
o,.
o.
0 .
o.
o.
o.
o..
o.
0 .
92
92
92
92
92
92
92
92
86
68
86
88
88
89
89
89
88
92
88
88
88
88
88
88
68
88
88
88
68
88
88
88
88
86
88
68
88
86
88
40100.
35600.
29340.
18990.
1089O.
59400.
13893 .
58500.
6206 .
7650.
8066 .
5639 .
30OOO.
54360.
54380.
48680.
6000.
46400.
2286 .
1020.
2289 .
575 .
3670.
6706 .
7595 .
9825 .
1333.
5400.
378 .
1512 .
3690.
3240.
1404 .
1728 .
3888 .
6283 .
1200.
3484 .
7767 .
3.
3.
3.
3.
3.
3.
3.
3.
1.
1.
1.
1.
3.
3.
3.
3.
3.
3.
0.
0.
0.
0.
0.
o.
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
1200O.
12000.
12000.
1200O.
12000.
12000.
1O00O.
10000.
5000.
2SOO.
3000 .
2186 .
1500.
3000.
3000.
3000.
SOOO.
2000.
2SOO .
1S63 .
625 .
17SO.
1600 .
1600.
1500.
1600.
1200.
22SO.
1250.
12S0.
1876 .
1876 .
1500.
1500.
1875 .
1875 .
1250.
1875 .
1600.
ISO
125
IOO
75
4 0
225
7 0
200
1
3 0
1
1
9 0
100
100
100
1
lOS
o
0
0
o
o
o
o
0
0
o
o
o
o
o
0
o
o
o
o
0
o
D AT E : 0 2 2 2 8 3
ANNUAL YEARS
HRS OWNED
8 0 .
8 0 .
200.
100.
SO.
200.
200.
200.
200.
20O.
IOO.
150.
150.
IOO.
100.
270.
200.
200.
2O0.
IOO.
140.
SO.
IOO .
IOO.
140.
200.
200.
325 .
240.
20.
IOO.
SOO.
1.
1.
68
68
68
68
68
68
68
68
67
60
67
60
60
63
63
63
60
68
60
60
60
60
60
60
60
60
60
60
60
60
S6
SS
60
60
12 .
10.
8.
to.
10.
16.
10.
10.
10.
10.
7.
7.
7.
10.
10.
8.
IO.
10.
IO.
6.
12.
12.
6.
10.
12.
6.
6.
to.
20
IS
15
8
6
5
.
.
.
.
.
.
RFV1 RFV2
0 . 60
0 . 60
o. 6 0
0. 60
0. 60
0. 60
0. 60
0 .. 60
0. 60
0. 60
0 .. 60
o. 6 0
0. 60
0. 60
0. 60
0 .. 60
o .. 60
0 .. 60
0. 60
0 .. 60
0 .. SO
0 60
0 .. 60
0 .. 6 0
0 .. 60
0 .. 60
0 .. 60
0 .. 60
0 . 60
0 .. 60
0 . 60
0 .60
0 .. 60
0 . 60
O .. 88
O .. 86
O .. 8 6
O .. 8 6
0 .. 8 8
0 .. 8 8
O .. 8 8
0 .. 8 8
0 .. 8 6
0 .. 8 8
0 .. 8 8
0 .. 8 8
O .. 8 6
O .. 8 8
0 .. 8 8
0 .. 8 6
0 .. 6 8
0 .. 8 8
O .88
0 .88
0 .. 8 8
8 .. 8 5
0 .88
0 .. 8 8
O .88
0 .. 6 6
0 .. 8 8
o.. 8 8
o .68
0 .88
0 .88
0 .88
0 . 88
o .88
PURCH FUEL LIFE
PRICE TYPE (HRS)
1770.
4266.
37S5 .
580 .
2956 .
7600 .
1842 .
3690.
1 too.
3142 .
550.
7S0.
1 IOO.
SOO.
350.
1563 .
2548 .
S016 .
6SOO.
8562.
1435 .
35560.
11 7 5 2 .
800.
888 .
1432.
3598.
1320.
4718 .
3977.
8860.
6900.
19 .
22.
0.
0.
0.
0.
0.
0.
O.
0.
0.
0.
0.
0.
0.
O.
0.
0.
0 .
0.
0 .
0.
o.
0
0
0
0
0
0
0
0
0
0
0
0
0
.
.
.
.
.
.
.
.
.
.
.
.
.
1200.
tooo.
2000.
I2SO.
tooo.
40OO.
2SOO.
2SOO.
2500.
2500.
20OO.
20OO.
2000.
12SO.
12S0.
2700.
2500.
2S00.
2500.
2SOO.
2100.
1200.
750.
1250.
2100.
ISOO.
1SOO.
4063.
6000.
37S .
1875 .
SOOO .
6.
5 .
O.
0.
0.
0.
0.
o.
o.
0.
0.
o.
o.
0
0
0
0
0
.
.
.
.
.
o.
0.
o.
0.
o.
o.
0
0
0
0
0
0
0
0
.
.
.
.
.
.
.
.
o.
0.
0.
o.