EAST TEXAS
DISTRICT 9
TexasAgcriuu
tlralExe
tnsoinServcie
B-1241(C09)
The Texas A&M University System
Texas Crop Enterprise Budgets
Southeast Texas District
Projected for 1994
Dr. Arthur R. Gerlow, District 9 Extension Economist-Management
The Texas Agricultural Extension Service • Zerle L. Carpenter, Director • The Texas A&M University System • College Station, Texas
" >
Crop Products Report
Crop Product Name
CORN - LOAN
COTTON LINT COTTON LINT COTTON LINT COTTONSEED
DEFICIENCY PMT
DEFICIENCY PMT.
DEFICIENCY PMT.
MARKET GAIN
MARKET GAIN
MARKET PREM
RICE 1ST CROP
RICE 2ND CROP
RICE PREMIUM
RICE SUBSIDY
SORGHUM - LOAN
SOYBEANS
WATERMELON
WATERMELON
WATERMELON
WHEAT
BUYBACK
LOAN
SUBSIDY
COTTON
CORN
SORGHUM
CORN
SORGHUM
CORN
LOAN
LOAN
1ST
2ND
3RD
Price
per
Unit
:=========
1.8900
.1260
.5100
.0790
.0400
.2200
1.0600
.1000
.5900
.5400
.7100
6.5000
6.5000
1.0000
4.2100
4.5500
6.0000
.9000
.5000
.2000
4.4500
Cash
Unit
Weight
Flow
of
per
Row
Mes.
Unit
== = = ============= == ===
bu
56.0000
20
lb
1.0000
20
lb
1.0000
20
lb
1.0000
20
lb
1.0000
20
lb
1.0000
20
56.0000
20
bu.
cwt
100.0000
20
56.0000
20
bu.
cwt
100.0000
20
bu.
56.0000
20
cwt
100.0000
20
20
cwt
100.0000
20
cwt
100.0000
cwt
100.0000
20
cwt
100.0000
20
40.0000
20
bu
1120.0000
20
cwt.
200.0000
20
CWT.
80.0000
20
CWT.
20
bu
1.0000
Information present* ti prepar* solely as a generd guide adtina bund* to recognize or predict to com ad returns from any om particular farm or ranch operation.
These projections wen collect* and develop* ty staff members af to Texas Agricuburd Extension Service end appr^
RS9.1
Tractors, Implements and Equipment
Tr a c c o r
Description
First Name
Qualifying NamHorsepower Rating (Hp)
Useful Life (Hr or Mi)
Puel Type
Remaining Life (Hr or Mi)
Fuel Con. (Unic/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
width
(P-)
P i e l d B f fi c i e n c y < % >
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price (S)
S a l v a g e Va l u e ( % >
Current Market Value ($)
Lease Payment ($>
Annual License - Tax (S)
Annual Insurance ($)
On Farm Hired Labor (Hr)
Off Parm Parts - Labor ($)
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
Repair Coefficient #1
Depreciation Factor 111
Years Owned
Repair Coefficient »2
Depreciation Factor #2
Capacity (Def..Calc.)
Puel Use (Def.,Calc.)
R _ M Calc. <tti,tt2>
Lease Calc. (Hour,Year)
TRACTOR
100 HP
93
12000
DI
6000
180 HP
165
12000
DI
6000
TRACTOR
200 HP
190
10000
DI
6000
TRACTOR
225 HP
280
10000
DI
6000
BOO
800
44900
10
40400
57800
10
52000
67800
10
61000
67902
10
58872
77398
10
68200
108000
10
97200
.029
.60
10
1.5
.92
.029
.68
10
1.5
.92
.029
.68
10
1.5
.92
.029
.68
10
1.5
.92
.029
.68
10
l.S
.92
.029
.68
10
l.S
.92
Tr a c t o 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
Pirst Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Puel Type
Remaining Life (Hr or Mi)
Puel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
Width
s?c)
P i e l d B f fi c i e n c y ( * )
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price ($)
S a l v a g e Va l u e ( * >
Current Market Value (5)
Lease Payment ($)
Annual License k Tax ($)
Annual Insurance ($>
On Farm Hired Labor (Hr)
Off Parm Parts k Labor ($)
On Parm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
Repair Coefficient #1
Depreciation Pactor #1
Years Owned
Repair Coefficient #2
Depreciation Pactor *2
Capacity (Def.,Calc.)
Puel Use (Def.,Calc.)
R & M C a l c . ( # 1 , 11 2 )
Lease Calc. (Hour,Year)
TRACTOR
30 HP
30
12000
DI
6000
TRACTOR
70 HP
60
10000
DI
6000
300
600
10000
10
7000
22264
10
17333
.029
.68
7
l.S
.92
.029
.68
10
l.S
.92
C
2
C
2
tdormasion pram* tiprepar* solely as a,emrdg^
*^^^%*vt project w7ecdlea* and a^
CORN
165
SOOO
DI
3000
GRAIN
165
5000
DI
3000
RICH
165
5000
DI
3000
4 ROM
121
3000
DI
1500
SOO
3.S
16
69
500
3.5
16
67
500
2.5
16
67
1.0
1.25
114000
10
97500
1.0
1.2S
108666
10
92666
1.0
1.25
103666
250
2.6
10.0
63
l.S
1.0
1.25
156000
10
140000
.230
.64
8
1.4
.ass
c
c
2
.230
.64
8
1.4
.885
C
C
2
int
Implement
Implement
Implement
ANHYD APPLICATOR
-VTOR
First Name
Qualifying Name
100
Horsepower Rating (Hp)
1200
Useful Life (Hr or Mi)
Puel Type
1200
Remaining Life (Hr or Mi)
Puel Con. (Unit/Hr or /Mi)
100
Annual Use (Hr or Mi)
s
Speed
(Mi/h)
18
width
(Pt)
80
P i e l d B f fi c i e n c y ( % )
Capacity
(Ac/Hr)
1.1
Power Unit Multiplier
1.2
Labor Multiplier
4000
Current List Price (S)
100
S a l v a g e Va l u e < % >
4000
Current Market Value <$1
Lease Payment ($)
Annual License k Tax ($)
Annual Insurance ($)
On Parm Hired Labor (Hr)
Off Parm Parts - Labor ($)
On Parm Owner Labor (Hr)
100
Annual Use Base (Hr or Mi)
.934
Repair Coefficient #1
1
Depreciation Pactor ttl
10
Years Owned
1.4
Repair Coefficient 112
1
Depreciation Pactor »2
C
Capacity (Def.,Calc.)
C
Puel Use (Def.,Calc.)
1
r _ M Calc. (ttl,#2)
Lease Calc. (Hour,Year)
RS9.2
TRACTOR
ISO HP
140
12000
DI
6000
TRACTOR
125 HP
112
12000
DI
6000
Description
Description
Tractor
Tractor
Tractor
92666
.230
.64
8
1.4
.835
C
C
2
.230
.64
10
1.4
.885
C
c
2
Implement
Implement
45
1000
BBDDBR
8 ROM
100
2S00
DOZBR
60
2500
130
1875
7S
2100
500
1250
12S0
938
1050
100
10.
3
70
200
4.0
21
80
200
1.25
8.0
82
150
5.0
23
80
140
4.8
14
82
1.1
1.2
SOOO
10
5000
1.1
1.2
6100
10
6000
1.1
1.2
4500
10
4500
1.1
1.2
8400
10
8000
1.1
1.2
1830
10
143S
.6
.60
10
1.4
.885
C
C
2
.364
.60
10
1.3
.885
C
c
2
.168
.60
10
1.4
.685
C
C
2
ys*^\
.364
.60
10
1.3
.885
C
C
2
.364
.60
3
1.3
.885
C
C
2
z^-%.
Description
First Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Puel Type
Remaining Life (Hr or Mi)
Puel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
Width
(Pt)
Pield
B f fi c i e n c y
(%)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price (S)
Salvage
Va l u e
(%)
C u r r e n t M a r k e t Va l u e ( $ )
Lease
Payment
($)
A n n u a l L i c e n s e - Ta x ( $ )
Annual Insurance ($)
On Parm Hired Labor (Hr)
Off Parm Parts - Labor ($)
On Parm 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 l
Depreciation Pactor ttl
Years Owned
R e p a i r C o e f fi c i e n t t t 2
Depreciation Pactor tt2
Capacity (Def.,Calc.)
Puel Use (Def.,Calc.)
R k M C a l c . ( t t l , 11 2 )
L e a s e C a l c . ( H o u r , Ye a r )
Description
Pirst Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Puel Type
Remaining Life (Hr or Mi)
Puel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
width
(Pt)
Pield
B f fi c i e n c y
(%)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price ($)
Salvage
Va l u e
(%)
C u r r e n t M a r k e t Va l u e < $ )
Lease
Payment
($)
A n n u a l L i c e n s e k Ta x < $ )
Annual Insurance ($)
On Farm Hired Labor (Hr)
Off Parm Parts fc Labor ($)
On Parm 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 l
Depreciation Pactor ttl
Years Owned
R e p a i r C o e f fi c i e n t t t 2
Depreciation Pactor tt2
Capacity (Def.,Calc.)
Puel Use (Def.,Calc.)
R fc M Calc. (»l,»2)
L e a s e C a l c . ( H o u r , Ye a r )
Description
First Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Ml)
Puel Type
Remaining Life (Hr or Mi)
Puel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
width
(Pt)
Pield
B f fi c i e n c y
(%)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price (9)
Salvage
Va l u e
(t)
C u r r e n t M a r k e t Va l u e ( 9 )
Lease
Payment
($)
A n n u a l L i c e n s e f c Ta x ( $ )
Annual Insurance (5)
On Parm Hired Labor (Hr)
Off Parm Parts fc Labor ($)
On Parm 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 l
Depreciation Pactor ttl
Years Owned
R e p a i r C o e f fi c i e n t t t 2
Depreciation Pactor tt2
Capacity (Def.,Calc.)
Puel Use (Def.,Calc.)
R fc M Calc. (»l,»2)
L e a s e C a l c . ( H o u r , Ye a r )
.□sent
Intpl ement
Implement
C U LT I VATO R
8 ROW
C U LT I VATO R
PBRT
D I S K TA N D B M 1 8 '
70 HP
DITCHER
140
L0
70
D I S K TA N D B M 2 2 '
140 HP
140
70
2500
2500
1250
1600
1500
1000
1250
12S0
625
800
750
500
200
3.8
16
76
200
4.5
21
76
100
3.8
21
80
160
3.0
18
84
200
3.8
22
84
100
4.0
12
60
Implement
Implement
C U LT I VAT O R
6 ROW
60
Impli
Implement
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
S3S0
7100
7600
10000
167S0
2S00
10
10
10
10
10
10
S350
7100
7600
10000
16750
2S00
.364
.364
.364
.60
10
1.3
.885
C
C
2
.364
.60
8
1.3
.885
C
C
2
.364
.60
6
1.3
.885
C
C
2
.60
10
1.3
.60
10
1.3
.885
.885
C
C
2
C
C
2
Implement
Implement
Implement
DRILL
DU ALL
8 ROM
Implement
Implement
.777
.60
10
1.4
.385
C
C
2
Implement
PBRT SPRBDDBR PIBLD CULTIVATOR PIBLD CULTIVATOR PIBLD CULTIVATOR
18*
20'
29*
100
80
70
80
2500
2500
2500
2500
140
110
1200
1000
600
500
1200
1250
1250
1250
80
4.0
12
72
100
4.0
27
30
250
4
12
70
200
4.8
18
32
200
3.3
20
75
200
4.3
29
82
1.1
1.2
5000
10
SOOO
1.1
1.2
5350
10
5350
1.1
1.2
9590
10
9000
1.1
1.2
1.1
1.2
4200
8600
4200
8100
1.1
1.1
6000
10
6000
.777
.60
10
1.4
.885
C
.364
.777
.364
.364
.364
.60
10
1.3
.60
10
1.4
.60
10
1.3
.60
10
1.3
.60
10
1.4
.885
.885
.885
.885
.885
C
C
2
2
2
2
C
2
10
c
Implement
c
I m p l e m e ni t
Iopleff——it
GRAIN CAST GRAIN DRILL/PBRT
P B RT
c
c
c
Implement
c
C
c
2
Implement
Implement
HIPPBR
6 RON
LAND PLANB
LARGE
L A N D PLANB
SMALL
LBVB3 PLOW
140
100
6000
1
110
200
150
1000
2500
4000
4000
2700
3000
soo
1250
2000
2000
1350
240
1.3
16
67
100
4.0
200
3.8
16
76
200
6.5
12
75
200
4.9
12
75
270
6.5
10
82
1.1
1.2
7500
5
7S00
13. S
70
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
5800
6100
10530
10530
3800
10
10
10
10
10
S800
5670
10530
10530
3800
.777
.60
10
1.4
.885
C
C
2
.364
.60
10
1.3
.885
C
C
2
US
240
.364
.60
20
1.3
.885
C
C
2
.168
.60
16
1.4
.885
C
C
2
.168
.60
16
1.4
.38S
C
C
2
.364
.60
3
1.3
.835
C
C
2
Idbrmatiai present* ti prepar* solely as a gemrd gdde adtinot bund* to recognize or predict to com ad returns from any am particular farm or ranch operation.
These projections wen collect* ad develop* ty stdf mendm f to Texa A^ric-burd
RS9.3
Implement
Description
First Name
Qualifying Name
Horsepower Racing (Hp)
Useful Life (Hr or Mi)
Fuel Type
Remaining Life (Hr or Mi)
Puel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
Width
(Ft)
Field
B f fi c i e n c y
(%)
Capacicy
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price (S)
Salvage
Va l u e
(%>
C u r r e n t M a r k e t Va l u e ( $ )
Lease
Payment
($)
A n n u a l L i c e n s e f c Ta x ( $ )
Annual Insurance (S)
On Parm Hired Labor (Hr)
Off Parm Parts fc Labor ($)
On Parm 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 l
Depreciation Pactor ttl
Years Owned
R e p a i r C o e f fi c i e n t t t 2
Depreciation Pactor 112
Capacity (Def.,Calc.)
Puel Use (Def.,Calc.)
R & M Calc. (ttl.#2)
L e a s e C a l c . ( H o u r , Ye a r )
Implement
First Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Puel Type
Remaining Life (Hr or Mi)
Puel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
width
(Pt)
Pield
B f fi c i e n c y
(%)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price (S)
Salvage
Va l u e
(%)
C u r r e n t M a r k e t Va l u e ( $ )
Lease
Payment
($)
A n n u a l L i c e n s e f c Ta x ( $ )
Annual Insurance ($)
On Parm Hired Labor (Hr)
Off Parm Parts fc Labor ($)
On Parm 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 l
Depreciation Pactor ttl
Years Owned
Repair Coefficient 112
Depreciation Factor 112
Capacity (Def.,Calc.)
Puel Use (Def.,Calc.)
R f c M C a l c . ( t t l , 11 2 )
L e a s e C a l c . ( H o u r , Ye a r )
OPPSBT
HEAVY
100
1600
OPPSBT
LIGHT
58
1600
800
800
500
500
ROLLER CONCRBTB
20'
100
1000
DI
500
160
5.0
16
83
160
3.0
14
83
80
4.0
16
80
80
4.0
21
80
100
3
20
80
100
4.8
21
82
1.1
1.2
11000
10
11000
1.1
1.2
6000
10
6000
1.1
1.2
9750
10
9000
1.1
1.2
13000
10
12400
1.1
1.2
1000
10
1000
1.1
1.2
5200
10
4840
.364
.60
8
1.3
.385
C
.364
.60
8
1.3
.885
C
C
2
.777
.60
10
1.4
.885
C
C
2
.777
.60
10
1.4
.885
C
C
2
100
.163
.6
5
1.4
.885
C
C
2
.364
.60
10
1.3
.885
C
c
2
PLANTBR
8 ROW
90
1000
nent
ROTARY HOB
a row
60
1250
625
c
2
ItcplctQcnt
Implement
SPRING T HARROW
WATERMELON CART
10
12S0
SPRAYBR
KERB
10
1250
70
625
100
6000
875
625
650
313
3000
140
5.3
32
70
100
3.8
24
76
100
4.0
24
60
50
5.3
32
70
240
1.8
16
67
1.1
1.2
900
10
840
1.1
1.2
2150
10
2150
1.1
1.2
1800
10
1800
1.1
1.2
9300
10
8800
1.1
1.2
7500
5
7500
Implement
Implement
SHRBDDBR
4R
23
1500
SPIKB T HARROW
SPRAYBR
70
1750
750
200
4.8
13.3
82
1.1
1.2
6150
10
5720
115
.230
.60
6
1.4
.885
C
.364
.60
10
1.3
.385
2
2
c
c
c
LBVBB BOX T-A
SHOP BQUIPMBNT
6
3
3
4
1
1
19
25
19
7667
25
6900
Bquipment
Description
Pirst Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Puel Type
Remaining Life (Hr or Mi)
Puel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
Width
(Pt)
Pield
B f fi c i e n c y
(%)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price ($)
Salvage
Va l u e
(%)
C u r r e n t M a r k e t Va l u e ( $ >
Lease
Payment
($)
A n n u a l L i c e n s e f c Ta x ( $ )
Annual Insurance ($)
On Parm Hired Labor (Hr)
Off Parm Parts fc Labor ($)
On Parm 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 l
Depreciation Pactor ttl
Years Owned
R e p a i r C o e f fi c i e n t * 2
Depreciation Pactor tt2
Capacity (Def.,Calc.)
Puel Use (Def.,Calc.)
R fc M Calc. («l.«2)
L e a s e C a l c . ( H o u r , Ye a r )
Impliement
Implement
PLANTBR
6 ROW
110
1000
Implement
Description
Implement
Implement
.777
.60
10
1.4
.885
C
C
2
.777
.60
10
1.4
.88S
C
.364
.60
10
1.3
.885
C
2
2
c
c
240
.364
.60
20
1.3
.885
C
C
2
Bquipcoene
1435
1
Information present* ti prepar* solely as a generd guide andtina bund* to recognize or predict to com and returns from any om particular farm or ranch operation.
These projections wen collect* and develop* ty staff members ofto Texas AgrtcubttTd Extenstm Service and approv* for m
RS9.4
/•*sa%
Operating Input Resources
Operating Input
ARROSOLO
ARROSOLO
ARROWLEAF CLOVER
ASSN DUES
ASSOCIATION DUES
BIDRIN
CLASSING FEES
COTTONSEED
COTTONSEED
COTTONSEED
CROP INSURANCE
CROP INSURANCE
CROP INSURANCE
DEFOL-DROPP&PREP
DEFOLIANT
DEFOLIANT
DEFOLIANT
DEFOLIANT
DEFOLIANT & COND
EARLY INSECT
EARLY INSECT MTH
F E RT 6 - 3 0 - 1 5
FERT .- ANHY AMM
FERT - ANHY AMM
FERT - ANHY AMM
FERT - ANHY AMM
FERT 0-40-40
FERT 10-50-0
FERT 10-60-30
FERT 12-24-12
FERT 12-24-12
FERT 12-24-12
FERT 12-24-24
FERT 12-24-24
FERT 12-24-24
FERT 13-13-13
FERT 18-36-36
FERT 20-10-0
FERT 21-0-0
FERT 21-7-3
FERT 28-18-9
FERT 28-18-9
FERT 8-32-16
FERT-JACK-20-6-2
FERTILIZER
FERTILIZER
FERTILIZER
FERTILIZER LIQ
FERTILIZER LIQ
FERTILIZER LIQ
FOLIAR FUNGICIDE
FREIGHT
FUNG - BRAVO 720
FUNG. - BENLATE
FUNG. - BENLATE
FUNG. - ROVRAL
FUNG. - ROVRAL
FUNG. - ROVRAL
FUNG. - ROVRAL
FUNG.-BENLATE 1
FUNG.-BENLATE 2
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE - TILT
FUNGICIDE - TILT
FUNGICIDE - TILT
JEFFERSN
COTTON
FT BEND
JACKCOTT
MATACOTT
LIBRICE
LIBSOYB
MATACOTT
COTTON
FT BEND
JACKCOTT
MATACOTT
COTTON
MATACOTT
METHYL
LIBERTY
JACKCORN
JACKSORG
MATASORG
LIBSOYB
JEFFSOYB
BRAZSOYB
JACKRICE
LIBRICE
BRAZSOYB
CHAMRICE
CHAMSOYB
JACKSORG
JEFFERSN
JACKCORN
2-SULFUR
18-18-5
FTBDRICE
WHARSOYB
20-10-2
21-7-3
MATASORG
MATAGORD
JACKRICE
LIBERTY
JACKRICE
JEFFERSN
MATARICE
LIBRICE
LIBRICE
1ST
2ND
MATA
WHAR 1
WHAR 2
WHARSOYB
JEFFERSN
MATARICE
Price
per
Unit
23.55
23.55
.0675
3.00
3.00
1.52
1.65
.680
.680
.780
3.00
7.00
3.00
11 . 7 1
8 . 11
99
99
91
09
76
38
85
.126
11 . 4 1
11 . 4 1
.126
13.00
7.50
16.82
9.74
8.10
9.74
74
74
,74
8.90
10.52
7.50
5.75
6.25
25.75
25.75
9.00
12.00
9.31
12.982
7.85
6.08
5.40
.182
7.25
3.40
11 . 1 8
17.24
7.97
19.50
22.15
19.50
22.15
17.24
17.24
14.50
11 . 3 6
18.12
34.
23.00
18.080
15.85
25.39
25.39
2.72
Unit
of
Measure
acre
acre
lb.
bale
bale
acre
bale
lb.
lb.
lb.
acre
acre
acre
acre
acre
acre
acre
acre
acre
appl
appl
cwt
LB.
cwt
cwt
LB.
acre
cwt
cwt
acre
cwt
CWT
acre
CWT
acre
CWT
cwt
cwt
cwt
cwt
acre
acre
cwt
cwt
cwt
cwt
cwt
cwt
cwt
lb
appl
bale
QT.
l b
APPL
appl
Pt
appl
lb
appl
appl
acre
acre
acre
acre
appl
appl
appl
appl
appl
oz
Cash
Flow
Row
45
45
43
55
55
45
' 55
43
43
43
55
55
55
45
45
45
45
45
45
45
45
44
44
44
44
44
44
44
44
44
44
54
54
54
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
45
49
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
information present* is prepar* solely as a generd guide ad is na bund* to recognize or predict to com ad returns from any am particular farm or ranch operation.
These projections wen collect* and develop* ty staff members d to Texas Agricdturd Exunsim Service a* approv*
RS9.5
Operating Input
Price
per
Unit
Unit Cash
of
Flow
Measure Row
acre
22.15
FUNGICIDE-ROVRAL COLORICE
acre
27.20
COLORICE
FUNGICIDE-TILT
lb.
.75
COLORICE
FURADAN
acre
12.75
FTBDRICE
FURADAN
lb.
1.90
JACKCORN
FURADAN
lb.
.750
JACKRICE
FURADAN
lb.
1.90
JACKSORG
FURADAN
lb
.750
LIBRICE
FURADAN
lb.
.750
MATARICE
FURADAN
lb.
1.90
MATASORG
FURADAN
lb.
1.50
R
O
W
FURADAN
lb.
1.900
SORGHUM
FURADAN
lb.
.650
W
H
A
R
FURADAN
acre
11 . 0 5
FURADAN - 3G
acre
10.80
EAST
FURADAN - 3G
acre
12.75
WEST
FURADAN - 3G
acre
10.65
RICE
FURADAN - EAST
acre
10.65
JEFFERSN
FURADAN - RICE
lb.
1
.50
FURADAN-ROW CROP FT BEND
cwt
3 .25
GIN, BAG, & TIES
13 . 11
pint
GROWTH REGULATOR
oz.
.85
GROWTH REGULATOR COTTON
14.23
pint
GROWTH REGULATOR JACKCOTT
14.23
pint
MATACOTT
GROWTH REGULATOR
3.24
appl
FT BEND
GUTHION
3.24
appl
INSECT
GUTHION
acre
6.36
MATASORG
HERB-2.6QT-BICEP
acre
9.50
HERB., PREMERGE
acre
11 . 4 8
HERB.,POSTEMERGE
acre
7.84
BRAZSOYB
HERBICIDE
acre
5.25
DUAL-ATR
HERBICIDE
acre
19.73
JACKCORN
HERBICIDE
acre
10.16
LIBSOYB
HERBICIDE
acre
24.84
MATARICE
HERBICIDE
acre
8.040
SORGHUM
HERBICIDE
acre
10.16
SOYBEAN
HERBICIDE
acre
12.60
WHARSOYB
HERBICIDE
acre
3.98
BRAZSORG
HERBICIDE 1
23.20
appl
EAST
HERBICIDE ARROSO
acre
7.67
BROADCAS
HERBICIDE-BROAD
acre
19.49
HERBICIDE-CORN
acre
15.33
1
.
5
HERBICIDE-DUAL
acre
11 . 7 7
JACKSORG
HERBICIDE-DUAL
acre
1
7
.
4
2
JEFFERSN
HERBICIDE-DUAL
acre
17.65
JEFFSOYB
HERBICIDE-DUAL
acre
20.41
+
LOR
HERBICIDE-LASSO
acre
1
6
.
8
4
COTTJACK
HERBICIDE-POST
acre
7.88
COTTON
HERBICIDE-POST
acre
8.73
FT
BEND
HERBICIDE-POST
acre
10.24
JACKCOTT
HERBICIDE-POST
acre
1
3
.
5
5
MATACOTT
HERBICIDE-POST
acre
8.73
POSTEMER
HERBICIDE-POST
acre
11 . 5 4
CHAMSOYB
HERBICIDE-PRE
acre
7.87
COTTJACK
HERBICIDE-PRE
acre
11
.
6
6
COTTON
HERBICIDE-PRE
acre
7.87
FT
BEND
HERBICIDE-PRE
acre
7.87
JACKCOTT
HERBICIDE-PRE
acre
8
.
3
7
MATACOTT
HERBICIDE-PRE
acre
9.19
PREMERGE
HERBICIDE-PRE
acre
22.53
HERBICIDE-RICE
acre
5.50
BANDING
HERBICIDE-SORG
acre
5
.
9
7
FT BEND
HERBICIDE-SORG
acre
5.97
SORGHUM
HERBICIDE-SORG
acre
7.87
SOY1
HERBICIDE-SOY
acre
2.5
SOY2
HERBICIDE-SOY
acre
3
.
5
SOY3
HERBICIDE-SOY
acre
7.87
MATAGORD
HERBICIDE-SOY 1
acre
4.72
MATAGORD
HERBICIDE-SOY 2
acre
2.12
INSECT
LB.
5.78
INSECT - SEVEN
2.630
appl
JEFFERSN
INSECT - SOY 1
2.630
appl
JEFFERSN
INSECT - SOY 2
10.81
appl
JACKCOTT
INSECT 1 BIDRIN
4.59
appl
JACKCOTT
INSECT 2 METHYL
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
55
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
Information present* is prepar* sotety esogenerdguiaec*tinatdend*torecogn*
Viae projections wen Z l ^ a l t Z o ^ t y s t d f r n e m b e n d t o Te x ^
OCO r\
Operating I nput
================
INSECT 3
INSECT-BIDRIN
INSECT-CURACRON
INSECT-CUTWORMS
INSECT-LANNATE
INSECT-LOOPERS
INSECT-MALATHION
INSECT-METHYL
INSECT-METHYL
INSECT-METHYL
INSECT-METHYL
INSECT-METHYL 1
INSECT-METHYL 2
INSECT-SEVIN-XLR
INSECT-SEVIN-XLR
INSECT-SOY 1
INSECT-SOY 2
INSECT-SOY 3
INSECT-STINKBUG
INSECT.-MEDIUM
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE 1
INSECTICIDE 1
INSECTICIDE 1
INSECTICIDE 2
INSECTICIDE 2
INSECTICIDE-1ST
INSECTICIDE-2ND
INSECTICIDE-3RD
LANATE
LATE INSECT
LATE INSECT LARV
LIME
MED INSECT METHY
MED INSECT METHY
METHAL
METHAL
METHAL
METHYL
METHYL 1
METHYL 2
N & P& K
NIT. 2ND CROP
NITROGEN
NITROGEN
NITROGEN
NITROGEN
NITROGEN
NITROGEN
NITROGEN
NITROGEN
NITROGEN
NITROGEN
NITROGEN
NITROGEN 1
NITROGEN 1
NITROGEN 2
NITROGEN 2
NITROGEN 2ND CRP
NITROGEN 3
NITROGEN 3
========
JACKCOTT
MATACOTT
MATACOTT
CHAMSOYB
MATACOTT
MATASORG
LIBSOYB
LIBSOYB
MATASORG
MATAGORD
MATAGORD
MATAGORD
COLORICE
FTBDRICE
JACKRICE
JEFFERSN
LATE
LIBERTY
LIBRICE
MATARICE
MID
SORG
SOYBEAN
WEST
WHAR
WHARSOYB
BRAZ RIC
BRAZSORG
JEFFSOYB
BRAZSORG
JEFFSOYB
COTTON
COTTON
COTTON
MATACOTT
LARVIN
5.5 PH
MATACOTT
METHYL
2ND
FT BEND
BRAZSOYB
CHAMRICE
CHAMRICE
SOYBEAN
COTTON
EAST
EAST+
EASTFT BEND
MATARICE
SORGHUM
WEST
WHAR 1
WHAR 2
WHAR 3
BRAZ RIC
COLORICE
BRAZ RIC
COLORICE
COLORICE
BRAZ RIC
COLORICE
Price
Unit
of
per
Unit
Measure
======== =======
6.370
appl
10.81
appl
9.91
appl
2.00
acre
6.87
appl
2.00
acre
2.04
PT.
2.76
appl
3.06
appl
4.59
appl
2.76
appl
3.06
appl
3.06
appl
2.00
acre
2.00
acre
4.460
appl
3.060
acre
3.060
appl
2.00
acre
3.01
appl
3.060
appl
6.12
acre
3.06
acre
3.020
appl
2.580
appl
2.74
appl
3.06
appl
3.100
appl
2.760
acre
2.76
acre
6.120
acre
3.06
appl
2.850
appl
5.340
appl
3.060
appl
3.050
appl
3.020
appl
4.750
acre
3.020
appl
7.68
appl
7.68
appl
7.68
appl
4.82
appl
7.49
appl
8.97
appl
25.00
ton
4.14
appl
1.38
appl
2.76
appl
1.76
appl
2.76
appl
3.050
appl
3.060
appl
3.060
appl
13.00
acre
.261
lb.
.130
lb.
.182
lb.
lb.
.200
lb.
.309
.195
lb.
.182
lb.
.180
lb.
lb.
.182
.126
lb.
lb.
.119
.199
lb.
.182
lb.
.182
lb.
.182
lb.
.182
lb.
.182
lb.
.284
lb.
.182
lb.
Cash
Flow
Row
====
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
55
55
45
45
45
45
55
45
45
45
45
45
45
45
45
45
45
45
45
45
44
55
55
45
45
45
45
45
45
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
Information present* is prepar* solely as a generd gdde ad ti na bu** to recognize or predict to com and returns from any am particular farm or ranch operation.
These projections wen collect* and develop* ty staff members of to Texas Agricdturd Extension Service and epp^
RS9.7
Operating Input
NITROGEN 4 COLORICE
NITROGEN ANHY AM BRAZSORG
NITROGEN ANHY AM MATACOTT
NITROGEN LIQUID
NITROGEN LIQUID JACKCOTT
NITROGEN LIQUID MATACOTT
NITROGEN LIQUID MATASORG
ORDRAM CHAMRICE
ORDRAM FT BEND
PA R AT H I O N E A S T
PA R AT H I O N S O R G H U M
PEST MANAGEMENT COTTON
PEST MANAGEMENT MATACOTT
PEST MNGMT
PHOSPHATE
BRAZ RIC
PHOSPHATE
BRAZSORG
PHOSPHATE
COLORICE
PHOSPHATE
COTTON
PHOSPHATE
EAST
PHOSPHATE
MATACOTT
PHOSPHATE
MATARICE
PHOSPHATE
MATASORG
PHOSPHATE
SORGHUM
PHOSPHATE
WEST
PHOSPHATE
WHAR
PHOSPHATE
PHOSPHATE LIQUID JACKCOTT
PHOSPHATE LIQUID JACKSON
PHOSPHATE LIQUID MATACOTT
PHOSPHATE LIQUID MATASORG
BRAZ RIC
POTASH
COLORICE
POTASH
COTTON
POTASH
EAST
POTASH
FT BEND
POTASH
MATACOTT
POTASH
MATARICE
POTASH
SORGHUM
POTASH
WEST
POTASH
WHAR
POTASH
JACKCOTT
POTASH LIQUID
JACKSON
POTASH LIQUID
MATACOTT
POTASH LIQUID
COLORICE
PROP-ORD
JACKRICE
PROP-ORD
JACKSON
PROP-ORD
LIBERTY
PROP-ORD
MATARICE
PROP-ORD
WHAR
PROP-ORD
LIBRICE
PROP-ORD 1
LIBRICE
PROP-ORD 2
PROPANIL
BRAZ RIC
PROPANIL
CHAMRICE
PROPANIL
COLORICE
PROPANIL
FT BEND
PROPANIL
PROPANIL-ORDRAM
BRAZ RIC
PROPANIL-ORDRAM
MATARICE
PROPANIL-ORDRAM
WEST
PROPANIL-ORDRAM
SALES COMMISSION
SALES COMMISSION EAST
SALES COMMISSION WEST
SALES COMMISSION WHAR
CORN
SEED
COTTON
SEED
JACKCORN
SEED
SORGHUM
SEED
BRAZ RIC
SEED-RICE
CHAMRICE
SEED-RICE
COLORICE
SEED-RICE
EAST
SEED-RICE
FT BEND
SEED-RICE
JACKRICE
SEED-RICE
RS9.8
Price
per
Unit
Unit Cash
of
Flow
Measure Row
.182
.121
.182
.194
.182
.180
.180
27.00
21.60
3.060
3.060
8.00
10.00
8.00
.256
.190
.256
.190
.190
.190
.200
.190
.201
.190
.190
.179
.201
.256
.200
.200
.120
.120
.120
.120
.115
.112
.120
.120
.120
.115
.118
.115
.930
28.69
22.80
20.87
26.95
24.84
26.14
28.69
28.69
21.25
22.55
22.55
16.91
22.55
20.87
28.69
15.60
20.80
.050
.050
.050
.050
1.38
.81
1.30
.820
26.50
24.00
26.50
23.75
25.50
25.50
lb.
lb.
lb.
lb.
lb.
lb.
lb.
acre
acre
appl
acre
acre
acre
acre
lb.
lb.
.190
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
acre
appl
acre
appl
acre
appl
appl
appl
acre
acre
acre
acre
acre
acre
acre
acre
appl
cwt
cwt
cwt
cwt
lb.
lb.
lb.
lb.
cwt
cwt
cwt
cwt
cwt
cwt
44
44
44
44
44
44
44
45
45
45
45
45
45
45
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
55
55
55
55
43
43
43
43
43
43
43
43
43
43
• ^ • ^ ^ a Va i A I ^ T ^ ^ T X
y
y
\
Price
per
Unit
iput
Operating Input
j**"*"*fe\
SEED-RICE
SEED-RICE
SEED-RICE
SEED-RICE
SEED-RICE
SORGHUM SEED
SORGHUM SEED
SORGHUM SEED
SORGHUM SEED
SORGHUM SEED
SOYBEAN SEED
SOYBEAN SEED
SOYBEAN SEED
SOYBEAN SEED
SOYBEAN SEED
SOYBEAN SEED
SOYBEAN SEED
STORAGE
TOX-METHYL
UREA
UREA
UREA
UREA
UREA
UREA
UREA
UREA
UREA
UREA-2ND CROP
WATERMELON SEED
JEFFERSN
LIBRICE
MATARICE
WEST
WHAR
BRAZSORG
FT BEND
JACKSORG
MATASORG
SORGHUM
BRAZSOYB
CHAMSOYB
JEFFSOYB
LIBSOYB
MATAGORD
SOYBEAN
WHARSOYB
RICE
19.00
23.75
26.50
21.50
21.50
.528
.68
1.03
.74
.780
.300
.300
.300
.300
.237
.300
.264
.55
4.31
7.71
8.38
9.42
9.25
10.50
10.50
10.50
10.50
10.50
8.38
7.
FT BEND
JACKRICE
JEFFERSN
LIBERTY
CHAMRICE
LIBRICE
CHAMRICE
LIBRICE
LIBRICE
JACKRICE
Unit
of
Measure
Cash
Flow
Row
cwt
cwt
cwt
cwt
cwt
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
cwt
acre
cwt
cwt
cwt
cwt
cwt
cwt
cwt
cwt
cwt
cwt
lb.
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
55
45
44
44
44
44
44
44
44
44
44
55
43
Auto or Truck Resource*
Description
Auto
First Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Puel Type
Remaining Life (Hr or Mi)
Puel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
Width
(Pt)
Pield
B f fi c i e n c y
(%)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price (S)
Salvage
Va l u e
(%)
C u r r e n t M a r k e t Va l u e I S )
Lease
Payment
($)
A n n u a l L i c e n s e f c Ta x ( $ )
Annual Insurance ($)
On Parm Hired Labor (Hr)
Off Parm Parts fc Labor ($)
On Parm 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 l
Depreciation Pactor ttl
Years Owned
R e p a i r C o e f fi c i e n t t t 2
Depreciation Pactor «2
Capacity (Def.,Calc.)
Puel Use (Def.,Calc.)
R fc M Calc. (»1.«2)
L e a s e C a l c . ( H o u r , Ye a r )
or
Truck
PICKUP TRUCK
1/2 TON
90000
GA
45000
9.6
15000
30
8800
10
6800
56
340
295
10
30000
Information present* ti prepar* solely as a generd gdde a* is not bund* to recognize or predict to cam and returns from any am particular farm or ranch operation.
These praections wen collect* ad envelop* ty staff menitm d to Texm Agricuburd E^
RS9.9
Custom Opeation Resources
Custom Operation
SOYBEANS
.180
CUST
CLEANING CLOVER
CUS AIR FER TOPI EAST
CUS AIR FER TOP2 EAST
CUS AIR FERT PRE EAST
CUST AIR DEFOL
COTTON
CUST AIR DEFOL
FT BEND
CUST AIR DEFOL
JACKCOTT
CUST AIR DEFOL
MATACOTT
CUST AIR DEFOL
CHAMSOYB
CUST AIR FERT
EAST +
CUST AIR FERT
EAST - 1
CUST AIR FERT
EAST - 2
CUST AIR FERT
EAST - 3
CUST AIR FERT
JACKRICE
CUST AIR FERT
JEFFERSN
CUST AIR FERT
JEFFSOYB
CUST AIR FERT
WEST
CUST AIR FERT
WHAR 1
CUST AIR FERT
WHAR 2
CUST AIR FERT
WHAR 3
CUST AIR FERT
BRAZ RIC
CUST AIR FERT 1
CHAMRICE
CUST AIR FERT 1
COLORICE
CUST AIR FERT 1
JEFFERSN
CUST AIR FERT 1
LIBRICE
CUST AIR FERT 1
MATARICE
CUST AIR FERT 1
BRAZ RIC
CUST AIR FERT 2
CHAMRICE
CUST AIR FERT 2
COLORICE
CUST AIR FERT 2
JEFFERSN
CUST AIR FERT 2
LIBERTY
CUST AIR FERT 2
LIBRICE
CUST AIR FERT 2
MATARICE
CUST AIR FERT 2
CUST AIR FERT 2C MATARICE
BRAZ RIC
CUST AIR FERT 3
CHAMRICE
CUST AIR FERT 3
COLORICE
CUST AIR FERT 3
JEFFERSN
CUST AIR FERT 3
MATARICE
CUST AIR FERT 3
CUST AIR FERT2ND CROP
COLORICE
CUST AIR FUNG
JACKRICE
CUST AIR FUNG
JEFFERSN
CUST AIR FUNG
LIBRICE
CUST AIR FUNG
MATARICE
CUST AIR FUNG
RICE
CUST AIR FUNG
WHAR 1
CUST AIR FUNG
WHAR 2
CUST AIR FUNG
WHARSOYB
CUST AIR FUNG
JEFFERSN
CUST AIR FUNG 1
JEFFERSN
CUST AIR FUNG 2
CHAMRICE
CUST AIR HERB
EAST
CUST AIR HERB
JACKRICE
CUST AIR HERB
JEFFERSN
CUST AIR HERB
LIBSOYB
CUST AIR HERB
MATARICE
CUST AIR HERB
SOYBEAN
CUST AIR HERB
WEST
CUST AIR HERB
WHAR
CUST AIR HERB
CUST AIR HERB 1
BRAZ RIC
CUST AIR HERB 1
COLORICE
CUST AIR HERB 1
LIBRICE
CUST AIR HERB 1
CUST AIR HERB 2
BRAZ RIC
CUST AIR HERB 2
COLORICE
CUST AIR HERB 2
LIBRICE
CUST AIR HERB 2
CUST AIR HERB SY JEFFSOYB
RS9.10
Price
per
Unit
Unit Cash
of
Flow
Measure Row
.168
.05
07
11
36
00
00
00
87
50
25
,95
.30
.30
.04
.35
5.550
5.550
4.85
2.425
3.350
2.350
3.35
9.300
2.85
9.30
4.60
5.360
5.36
4.850
3.75
,30
,25
.90
.35
.35
.36
4.850
3.75
7 04
3 35
3 50
9. 00
3. 15
6 . 32
5 . 68
3 . 10
3 . 15
4 . 00
4 . 00
4 .,00
6 ..32
6 ..32
6..33
6..33
3..10
6 .32
5 .90
3 .10
5 .90
4 .00
4 .00
6 .32
4 .50
4 .50
5 .68
4 .50
4 .50
4 50
5 68
6 33
bu
lb.
appl
acre
appl
acre
acre
acre
acre
acre
APPL
cwt
acre
acre
acre
APPL
cwt
cwt
appl
cwt
appl
appl
appl
acre
cwt
acre
cwt
appl
appl
acre
appl
acre
appl
appl
appl
appl
appl
acre
appl
acre
appl
appl
acre
appl
appl
appl
appl
appl
appl
appl
appl
appl
appl
acre
appl
APPL
APPL
appl
acre
APPL
appl
appl
APPL
acre
acre
appl
APPL
acre
acre
appl
APPL
49
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
^ ^ ^ a Z a i S t t a t t ^
/**-^r\
Custom Operation
J^N
/0^\
j$0&'\
CUST AIR INSCT
CUST AIR INSCT
CUST AIR INSCT
CUST AIR INSCT
CUST AIR INSCT 1
CUST AIR INSCT 1
CUST AIR INSCT 1
CUST AIR INSCT 1
CUST AIR INSCT 1
CUST AIR INSCT 1
CUST AIR INSCT 2
CUST AIR INSCT 2
CUST AIR INSCT 2
CUST AIR INSCT 2
CUST AIR INSCT 2
CUST AIR INSECT
CUST AIR INSECT
CUST AIR INSECT
CUST AIR INSECT
CUST AIR INSECT
CUST AIR INSECT
CUST AIR INSECT
CUST AIR INSECT
CUST AIR INSECT
CUST AIR INSECT
CUST AIR INSECT
CUST AIR INSECT
CUST AIR INSECT
CUST AIR INSECT
CUST AIR INSECT
CUST AIR SEED
CUST AIR SEED
CUST AIR SEED
CUST AIR SEED
CUST AIR SEED
CUST AIR SEED
CUST AIR SEED
CUST AIR SEED
CUST AIR SEED
CUST FERT
CUST FERT
CUST FERT APPL
CUST FERT APPL
CUST FUNG
CUST GROUND SPR
CUST HANDLING
CUST HARV & HAUL
CUST HARVEST
CUST HERB APPL
CUST INSECTICIDE
CUST PICK & HAUL
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
DITCHING
DRY & STORAGE
DRY & STORAGE
DRYING
DRYING
DRYING
DRYING
DRYING
DRYING
DRYING
DRYING & HANDLG
DRYING & STORAGE
FERTILIZER
FLAGGING
FLAGGING
GIN, BAG, ETC
GIN, BAG, ETC
BRAZSOYB
JEFFERSN
LIBSOYB
WHARSOYB
BRAZ RIC
BRAZSORG
CHAMRICE
EAST
JEFFERSN
JEFFSOYB
BRAZSORG
CHAMRICE
EAST
JEFFERSN
JEFFSOYB
CHAMSOYB
COLORICE
COTTON
FURADAN
JACKCOTT
JACKRICE
LIBRICE
MATACOTT
MATARICE
MATASORG
SORGHUM
SOYBEAN
WEST
WEST RIC
WHAR 1
BRAZ RIC
CHAMRICE
EAST
JACKRICE
JEFFERSN
LIBRICE
MATARICE
RICE
WEST
MATACOTT
MATASORG
JACKCOTT
MATAGORD
CHAMSOYB
MATAGORD
COTTON
2ND
EAST
SORGHUM
SOYBEAN
WEST
COST
SORGHUM
SOYBEANS
CORN
EAST
RICE
SORGHUM
WEST
WHAR
WHEAT
SORG
SOYBEAN
SPREDDER
LIBRICE
COTTON
Price
per
Unit
4.75
4.90
4.60
3.000
4.87
75
75
88
87
00
75
75
,00
,75
,00
,75
,85
.10
.40
.76
.85
.00
.70
.10
2.700
3.30
4.60
3.390
3.390
2.85
50
89
89
35
70
24
35
70
22
00
00
25
25
10
00
.18
9.13
.100
3.50
3.10
.105
.270
.216
.300
.200
.168
.280
2.00
.270
.150
.15
.800
.850
.270
.850
.850
.50
.30
.150
3.30
.65
.65
3.25
3.25
Unit Cash
of
Flow
Measure Row
acre
appl
appl
acre
appl
acre
acre
appl
appl
appl
acre
acre
appl
acre
appl
acre
appl
acre
appl
appl
appl
appl
appl
acre
appl
acre
appl
appl
appl
appl
cwt
cwt
appl
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
appl
acre
bu.
cwt
cwt.
acre
acre
lbs
cwt.
cwt
cwt.
cwt.
bu.
cwt.
acre
bu.
bu.
cwt
cwt
cwt
BU.
cwt
cwt
cwt.
cwt
bu.
acre
appl
appl
cwt
cwt
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
52
49
42
42
42
42
49
49
49
49
49
49
42
51
51
51
51
51
51
51
51
51
51
51
42
42
42
49
49
Information present* ti prepar* solely as a gemrd guiu a* ti na intend* to recognize or predla to
These projections were collect* and aevetop* ty stdf nmmoen d to Texas Agricultu^
RS9.11
Price
per
Unit
Custom Operation
GRAIN HANDLING
HARVEST & HAUL
HAUL
HAUL
HAUL
HAUL
HAUL
HAUL
HAUL
HAUL CLOVER
HIRE TILL. EQUIP
PLOW DRAINS
PLOW LEVEES
STORAGE
SURVEY LEVEES
SURVEY LEVEES
SORGHUM
COTTON
CORN
EAST
RICE
SORGHUM
SOYBEANS
WHAR
WHEAT
CUST
.190
10.00
.28
.300
.220
.280
.168
.280
.32
.25
25
00
25
55
00
,00
CUST
CUST
RICE
LIBRICE
Unit
of
Measure
Cash
Flow
Row
cwt
cwt
cwt
cwt.
cwt.
cwt
bu.
cwt.
cwt.
cwt
acre
acre
acre
cwt
acre
acre
49
49
49
49
49
49
49
49
49
42
42
42
42
42
42
42
Labor Resources
Other Labor
Description
HARVEST
MBLONS
3.44
Pirst Name
Qualifying Name
Cost or value (S/Hr)
T o t a l W a g e B e n e fi t s ( t )
Labor
Type
(A,B)
Other Labor
Other Labor
Other Labor
HIRED LABOR
BAST
5.95
Other Labor
HOBING
HIRBD LABOR
WBST
5.00
Other Labor
HOBING
MBLONS
3.44
4.5
OPBRATOR LABOR
6.101
B
A
Land Resources
Land
Land
Description
Pirst Name
Qualifying Name
Market Value
Property Tax
Appreciation Rate
Interest Rate
Annual Lease
App. Calcuations
COTT LAND RBNT LAND CASH RBNT LAND CASH RBNT
FT
BEND
LIB
LAND RBNT
SORGHUH
LAND RBNT
SOYBEAN
($/AO
($/AO
(%)
(%)
91.80
N
($/Ac)
(Y.N)
Description
Pirst Name
Qualifying Name
Market Value
P r o p e r t y Ta x
Appreciation Rate
Interest Rate
Annual Lease
App. Calcuations
LAND RBNT
COTTON
Land
Land
25.
91.80
N
25.
N
Land
I-UJ-*
Land
LAND RBNT-LSSIK LAND RBNT-LBS IK RICB LAND RBNT RICB LAND RBNT RICH LAND RBNT
CORN
GR
SORG
BRAZORIA
CHAMBERS
BAST
RICB LAND RBNT
PT BBND
70.32
58.43
(S/Ac)
($/AO
(%)
(%)
27.
N
(S/Ac)
( Y. N )
70.32
N
72.00
N
N
N
Land
Description
Pirst Name
Qualifying Name
Market Value
P r o p e r t y Ta x
Appreciation Rate
Interest Rate
Annual Lease
App. Calcuations
RICB LAND RBNT SORG LAND RBNT SORG LAND RBNT SORG LAND RBNT
WBST
BRAZORIA
PT
BBND
M ATA G O R D
($/AO
($/Ac)
(%)
(%)
(5/AO
(Y.N)
70.32
N
42.13
N
49.22
N
Information present* ti prepar* solely as a gemrd guide and ti na bund* » recognize a-prea\^ to com a* returns fr operation.
These projections wen collect* ad develop* ty stiff members of to Texas Agricuburd Extension Service ad approv* for publication.
RS9.12
Irrigation Bquipment
Bowls
Description
Disc.
Sys.
Dist.
Sys.
Dist.
Dist. Sys.
Sys.
FLOOD
1
2600
3100
10
3100
6.0
2
Sys.
Dist.
Sys.
Dist.
Sys.
Dist.
Sys.
Power
Power Plant
Plant
225
NG
NATURAL GAS
300
300
NG
20000
12000
16.8
na
na
na
4100
10
4100
20000
12000
16.8
na
na
na
6100
10
6100
5.0
2
5.0
2
JBPP IRRIGAT LIBERTY-IRRIGAT MATAGORDA IRRIG WHARTON IRRIGAT NATURAL GAS
20
12
20
12
20
12
6.10
1
10
2
10
2
Pump
Description
Pirst Name
Qualifying Name
Horsepower Rating (Hp)
Puel Type
Puel Con. (Unit/Hr or /Mi)
Usefull
Life
(Hr)
Remaining
Life
(Hr)
B f fi c i e n c y
(%)
Hired Labor per Set (Hr)
Owner Labor per Set
(Hr)
Number of Sets
Current List Price
($)
(%)
Salvage Percent
Current Market Value
($>
Lease Payment
<$)
On Parm Hired Labor
(Hr)
Off Parm Parts fc Labor ($)
On Parm Owner Labor (Hr)
Annual Use Base (Hr)
R 6 M Bng. Bstimate (%)
R fc M Calc. (»l,»2)
L e a s e C a l c . ( H o u r , Ye a r )
Puel Use ( Def..Calc.)
Sys.
18000
5000
Dist.
Description
Pirst Name
Qualifying Name
Horsepower Rating (Hp)
Puel Type
Puel Con. (Unit/Hr or /Mi)
Usefull Life
(Hr)
(Hr)
Remaining Life
%
()
B f fi c i e n c y
Hired Labor per Set
(Hr)
Owner Labor per Set
(Hr)
Number of Sets
Current List Price
{$>
%
()
Salvage Percent
Current Market Value
($)
Lease Payment
($)
On Parm Hired Labor
(Hr)
Off Parm Parts fc Labor ($>
On Parm Owner Labor (Hr)
Annual Use Base (Hr)
R & M Bng. Bstimate (%)
R fc M Calc. (»i,tt2)
L e a s e C a l c . ( H o u r , Ye a r )
Puel Use ( Def.,Calc.)
Disc.
BOWLS BRAZORIA IRRIGAT CALHOUN IRRIGAT CHAMBERS-IRRIGAT COLORADO IRRIGAT
First Name
Qualifying Name
(Hp)
Horsepower Rating
Puel Type
Puel Con. (Unit/Hr or /Mi)
Usefull
Life
(Hr)
Remaining
Life
(Hr)
B f fi c i e n c y
(%)
Hired Labor per Set (Hr)
(Hr)
Owner Labor per Set
Number of Sets
($)
Current List Price
%
()
Salvage Percent
($)
Current Market Value
($)
Lease Payment
(Hr)
On Parm Hired Labor
Off Parm Parts fc Labor (S)
On Parm Owner Labor (Hr)
Annual Use Base (Hr)
R fc M Bng. Bstimate (%)
R & M Calc. (»l.tt2)
L e a s e C a l c . ( H o u r , Ye a r )
Puel Use ( Def.,Calc.)
Col.,Pipe,Shaft
Discharge
Head
Gear
Drive
Mater
Source
PUMP COLUMN PIPB SHAP DISCHARGE HBAD RIGHT ANGLB MBLL
40000
20000
75
na
na
na
1000
1000
33000
25000
95.0
20
10
75
na
na
na
na
na
na
12900
1600
4415
46800
12900
1600
4415
46800
33000
25000
33000
25000
na
na
na
na
na
na
10
10
10
10
6.0
2
J0^\
Information present* ti prepar* solely as a generd gdde ad una bund* to recognize or predict to com ad returns from any om particular farm or ranch operation.
These projections wen cdlea* ad develop* ty staff members ofto Texas Agricuburd Emnsim Serviu and aporov* for pubu^
RS9.13
Machinery Cost Report
Resource Name
Lube
. . . . . . . . . . . . . v a r i a b l e E x p e n s e s . _ - _ . _ - - - - - - —■- — . - — P i x e d E x p e n s e s « - » - - To t a l
O p e r . f c o p e r . C u s t o m R e p a i r R e p a i r H o u r l y D e p r e c . A n n u a l Ta x e s . E x p e n s e s
Manage. Input Oper. fc Maint. fc Maint. Lease fc Lease License
Labor
Off
Parm
Labor
Interest
fc
Insur.
0.000
7.417
0.000
9.546
0.000
11 . 1 9 9
000
10.771
000
12.497
000
17.845
000
3.686
000
4.184
000
32.S06
30.884
000
30.884
000
000
84.892
0.000
4.800
7.646
0.000
0.000
4.584
3.441
0.000
8.137
0.000
1.704
0.000
0.000
4.091
0.000
5.429
0.000
11 . 6 2 2
0.000
10.645
0.000
16.408
3.323
0.000
0.000
8.029
12.352
0.000
0.000
3.670
0.000
3.823
4.091
0.000
6.861
0.000
3.454
0.000
8.870
000
4.320
000
6.438
000
6.438
000
000
2.397
000
11 . 7 1 0
000
6.387
000
17.138
000
23.651
0.000
2.144
0.000
7.376
5.537
0.000
0.915
0.000
3.288
0.000
2.753
0.000
26.844
0.000
0.000
3.454
0.000
6.745
0 . 0 0 0 2044.125
0.000
0.182
0.000
0.000
0.000
0.000
0.000
0.000
0.000
000
000
000
000
000
000
000
000
000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.50S
16.869
0.650
21.381
0.763
2S.453
0.736
26.087
0.853
28.595
40.974
1.215
6.290
0.233
9.065
0.289
1.9S0
93.417
1.8S3
89.325
1.8S3
89.325
5 . 6 0 1 157.500
.400
5.200
.500
11 . 4 5 2
.300
8.042
.225
4.859
.S33
12.659
.103
2.703
.268
7.128
.355
9.459
.760
15.578
.625
15.823
.837
24.791
6.213
.2S0
12.375
.525
16.562
0.810
11 . 4 2 3
0.240
6.661
0.2S0
0.266
7.128
12.820
.450
8.759
.313
14.415
.S80
7.761
.283
.527
10.297
10.297
.527
.141
4.562
.688
17.405
0.375
9.494
1.125
26.550
1.SS0
36.250
0.100
2.429
0.484
10.047
0.286
7.678
1.393
0.060
S.501
0.21S
4.560
0.180
1.760
31.779
0.313
8.759
6.935
0.190
69.007 3543.132
0.026
0.342
4.007
4.825
6.032
7.109
8.186
12.063
1.292
2.SSS
3.214
8.214
8.214
6.023
000
000
000
000
000
000
000
000
000
000
000
000
000
000
000
000
000
.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
000
000
000
000
000
000
000
0.000
0.000
0.000
0.000
0.122
0.000
0.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
0.000
0.000
0.000
.000
.000
.000
.000
.000
.000
.000
.000
0.000
0.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0 ..000
0 ..000
0 ..000
0 ..000
0 ..000
0 ..000
0 ..000
0 ..000
0 ..000
0.000
S/Ac
S/Ac
S/Ac
0.782
0.000
0.782
0.923
0.000
0.923
0.000
0.000
0.000
0.000
0.000
0.000
0.802
0.000
0.802
0.000
0.000
0.000
0.000
0.000
0.000
1.203
O.SSO
1.753
0.000
0.000
0.000
0.082
0.046
0.128
3.791
0.S96
4.386
TRACTOR
BEDDER
BEDDING
125 HP $/Ac
8 ROM S/Ac
S/AC
0.338
0.000
0.833
0.989
0.000
0.989
0.000
0.000
0.000
0.000
0.000
0.000
0.859
0.383
1.246
0.000
0.000
0.000
0.000
0.000
0.000
1.289
0.563
1.352
0.000
0.000
0.000
0.088
0.037
0.125
4.061
0.987
5.048
TRACTOR
BEDDER
BEDDING
150 HP
8 ROM
CORN
S/AC
S/AC
S/AC
363
000
363
0.989
0.000
0.989
0.000
0.000
0.000
0.000
0.000
0.000
1.007
0.388
1.395
0.000
0.000
0.000
0.000
0.000
0.000
1.512
0.563
2.075
0.000
0.000
0.000
0.103
0.037
0.140
4.474
0.987
5.461
TRACTOR
BACKHOB
BUTT fc DRAIN
100 HP
S/AC
S/AC
S/AC
,507
000
S07
3.164
0.000
3.164
0.000
0.000
0.000
0.000
0.000
0.000
2.135
1.299
3.434
0.000
0.000
0.000
0.000
0.000
0.000
3.205
3.004
6.209
0.000
0.000
0.000
0.21B
0.196
0.415
10.229
4.499
14.723
TRACTOR
CHISBL
CHISBL
200 HP
S/AC
S/AC
S/AC
1 . 11 2
0.000
1 . 11 2
0.722
0.000
0.722
0.000
0.000
0.000
0.000
0.000
0.000
0.696
0.358
1.054
0.000
0.000
0.000
0.000
0.000
0.000
1.233
0.730
1.962
0.000
0.000
0.000
0.084
0.048
0.132
3.847
1.135
4.982
100 HP
125 HP
150 HP
180 HP
200 HP
225 HP
30 HP
70 HP
CORN
GRAIN
RICB
4 ROW
COTTON PICKBR
ANHYD APPLICATOR
BACKHOS
BEDDER
BLADE
CHISBL
CULTIPACKER
CULTIVATOR
CULTIVATOR
CULTIVATOR
DISK TANDBM 18'
DISK TANDBM 22'
DITCHER
DRILL
DU ALL
PBRT SPRBDDBR
PIBLD CULTIVATOR
PIBLD CULTIVATOR
FIELD CULTIVATOR
GRAIN CART
GRAIN DRILL/PBRT
HIPPBR
LAND PLANB
LAND PLANB
LBVBB PLOH
OPPSBT
OPPSBT
PLANTBR
PLANTBR
ROLLER CONCRBTB
ROTARY HOB
SHRBDDBR
SPIKB T HARROW
SPRAYBR
SPRAYBR
SPRING T HARROW
HAT-RMBLON CART
LBVBB BOX T-A
SHOP BQUIPMBNT
PICKUP TRUCK
TRACTOR
125
HP
ANHYD APPLICATOR
ANHYD APPL CORN
RICB
CORN
000
4.940
000
6.360
000
7.460
000
7.471
000
7.060
000
9.851
000
1.079
000
2.008
50.748
000
000
48.373
48.373
000
0.000
60.984
0.000
0.000
000
3.306
000
3.1S8
1.193
000
000
3.988
000
0.896
000
2.770
000
3.676
000
3.196
000
4.SS3
000
7.545
000
2.140
3.821
000
0.000
3.400
0.000
7.518
2.538
0.000
2.770
0.000
5.509
0.000
4.993
0.000
4.966
0.000
3.158
0.000
0.000
3.332
3.332
0.000
0.000
2.024
0.000
5.008
0.000
2.732
0.000
8.287
0.000
11 . 0 5 0
0.000
0.185
0.000
2.137
1.855
0.000
0.419
0.000
1.998
0.000
1.648
0.000
0.000
3.175
4.993
0.000
0.000
0.000
0 . 0 0 0 1435.000
0.000
0.010
000
000
000
000
000
000
000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.002
$/Hr
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
8 ROW
DOZBR
S/Hr
S/Hr
S/Hr
6 ROW
S/Hr
8 ROH
S/Hr
PBRT
S/Hr
70 HP
S/Hr
140 HP
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
18'
S/Hr
20'
S/Hr
29'
S/Hr
S/Hr
S/Hr
6 ROW
S/Hr
LARGB
S/Hr
SMALL
S/Hr
S/Hr
HEAVY
S/Hr
LIGHT
S/Hr
6 RON
S/Hr
6 ROM
S/Hr
20'
S/Hr
8 RON
S/Hr
4R
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
$/Hr
1/2 TON $ / M i
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
COMBINB
COMBINB
COMBINB
COMBINB
COMBINING
CORN
S/AC
S/AC
1.754
1.7S4
1.628
1.628
0.000
0.000
0.000
0.000
10.835
10.835
0.000
0.000
0.000
0.000
6.940
6.940
0.000
0.000
0.416
0.416
21.573
21.573
COMBINB
COMBINING
GRAIN
GRAIN
S/AC
S/AC
1.806
1.806
1.677
1.677
0.000
0.000
0.000
0.000
10.636
10.636
0.000
0.000
0.000
0.000
6.791
6.791
0.000
0.000
0.403
0.408
21.317
21.317
COMBINB
COMBINING
RICB
RICB
S/AC
S/Ac
2.528
2.528
2.343
2.343
0.000
0.000
0.000
0.000
14.891
14.891
0.000
0.000
0.000
0.000
9.507
9.507
0.000
0.000
0.S71
0.571
29.845
29.845
COTTON PICKBR
COTTON PICKING
9/he
S/AC
3.034
3.034
3.841
3.341
0.000
0.000
0.000
0.000
30.716
30.716
0.000
0.000
0.000
0.000
42.757
42.757
0.000
0.000
2.821
2.821
33.169
83.169
TRACTOR
CULTIPACKER
CULTIPACKING
$/Ac
S/AC
S/AC
,763
,000
,763
1.206
0.000
1.206
0.000
0.000
0.000
0.000
0.000
0.000
314
134
943
0.000
0.000
0.000
0.000
0.000
0.000
1.221
0.255
1.476
0.000
0.000
0.000
083
015
098
4.091
0.404
4.49S
100 HP
6 ROM
S/AC
S/AC
S/AC
.734
.000
.784
1.438
0.000
1.438
0.000
0.000
0.000
0.000
0.000
0.000
970
494
46S
0.000
0.000
0.000
0.000
0.000
0.000
1.457
0.730
2.187
0.000
0.000
0.000
.099
,048
.147
4.747
1.272
6.020
TRACTOR
100
HP
PIBLD CULTIVATOR 20'
C U LT I VAT B
20'
S/AC
S/AC
S/Ac
0.702
0.000
0.702
1.166
0.000
1.166
0.000
0.000
0.000
0.000
0.000
0.000
0.786
0.401
1.187
0.000
0.000
0.000
0.000
0.000
0.000
1.181
0.592
1.773
0.000
0.000
0.000
0.080
0.039
0 . 11 9
3.915
1.031
4.946
TRACTOR
CULTIVATOR
CULTIVATB
200 HP
8 ROM
8 ROM
S/AC
S/AC
S/AC
120
.000
120
0.92S
0.000
0.925
0.000
0.000
0.000
0.000
0.000
0.000
0.892
0.422
1.314
0.000
0.000
0.000
000
000
000
1.579
0.624
2.202
0.000
0.000
0.000
0.108
0.041
0.148
4.624
1.086
5.710
TRACTOR
CULTIVATOR
CULTIVATB
ISO HP
6 ROM
CORN
S/Ac
S/AC
S/AC
,980
.000
980
1.438
0.000
1.438
0.000
0.000
0.000
0.000
0.000
0.000
1.46S
0.494
1.959
0.000
0.000
0.000
000
000
000
199
730
930
0.000
0.000
0.000
0.150
0.048
0.197
6.232
1.272
7.SOS
TRACTOR
125
HP
PIBLD CULTIVATOR IB'
C U LT I VAT B
RICB
$/AC
S/AC
S/AC
6S5
.000
.655
0.933
0.000
0.933
0.000
0.000
0.000
0.000
0.000
0.000
0.815
0.301
1 . 11 6
0.000
0.000
0.000
0.000
0.000
0.000
,223
,445
.668
0.000
0.000
0.000
,083
.029
.112
3.713
0.776
4.488
TRACTOR
CULTIVATOR
CULTIVATB
Information present* ti prepared solely as a generd gulu e* ti na intend* to rtanjdu a p^
These projections wen collect* and develop* ty staff numbers ofto Texas Agrlcultwd Bxtensiat Service ad eppro^
RS9.14
Resource Name
F u e l O p e r. f c
6 Manage.
Lube Labor
O p e r. C u s t o m R e p a i r
Input Oper. fc Maint.
Off Farm
R e p a i r 1D 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 s
fc
Lease
License
fc Maint. 1L e a s e
Labor
Interest
fc
Insur.
TRACTOR
CULTIVATOR
CULTIVATB
70 HP
6 ROH
SORG
S/Ac
S/Ac
S/AC
0.750
0.000
0.750
1.438
0.000
1.438
0.000
0.000
0.000
0.000
0.000
0.000
0.394
0.494
0.889
0.000
0.000
0.000
0.000
0.000
0.000
0.822
0.730
1.SS2
0.000
0.000
0.000
0.057
0.048
0.104
3.460
1.272
4.733
TRACTOR
CULTIVATOR
CULTIVATB PBRT
ISO HP
PBRT
CORN
S/Ac
S/Ac
S/Ac
0.226
0.000
0.226
1.041
0.000
1.041
0.000
0.000
0.000
0.000
0.000
0.000
1.060
0.413
1.473
0.000
0.000
0.000
0.000
0.000
0.000
1.592
1.502
3.094
0.000
o.ioa
0.000
0.098
0.207
4.027
2.013
6.040
TRACTOR
PLANTBR
CULTIVATB-RIDGB
125 HP
6 ROH
6 ROW
S/Ac
S/Ac
S/Ac
1.233
0.000
1.233
1.298
0.000
1.293
0.000
0.000
0.000
0.000
0.000
0.000
1.127
1.33S
2.462
0.000
0.000
0.000
0.000
0.000
0.000
1.692
2.761
4.4S3
0.000
0.000
0.000
0 . 11 5
0.181
0.296
5.465
4.278
9.743
TRACTOR
DISK TANDBM 18'
DISKING
100 HP
70 HP
100 HP
S/Ac
S/Ac
S/Ac
0.882
0.000
0.882
1.465
0.000
1.465
0.000
0.000
0.000
0.000
0.000
0.000
0.983
0.828
1.816
0.000
0.000
0.000
0.000
0.000
0.000
1.484
1.936
3.420
0.000
0.000
0.000
0.101
0 . 11 4
0.215
4.919
2.878
7.797
TRACTOR
DISK TANDBM 16'
DISKING
130 HP
70 HP
180 HP
S/Ac
S/Ac
S/Ac
1.172
0.000
1.172
1.465
0.000
1.465
0.000
0.000
0.000
0.000
0.000
0.000
1.495
0.823
2.323
0.000
0.000
0.000
0.000
0.000
0.000
2.1S5
1.936
4.091
0.000
0.000
0.000
0.147
0 . 11 4
0.261
6.433
2.878
9 . 3 11
TRACTOR
DISK TANDBM 22'
DISKING
ISO HP
140 HP
22 FT
S/Ac
S/Ac
S/Ac
1.152
0.000
1.152
0.946
0.000
0.946
0.000
0.000
0.000
0.000
0.000
0.000
0.964
0.886
1.850
0.000
0.000
0.000
0.000
0.000
0.000
1.447
1.928
3.374
0.000
0.000
0.000
0.099
0.098
0.197
4.607
2.912
7.S19
TRACTOR
DISK TANDBM 22'
DISKING
225 HP
140 HP
22S HP
S/Ac
S/Ac
S/Ac
1.376
0.000
1.376
0.946
0.000
0.946
0.000
0.000
0.000
0.000
0.000
0.000
1.273
0.886
2.1S9
0.000
0.000
0.000
0.000
0.000
0.000
2.306
1.928
4.233
0.000
0.000
0.000
0.157
0.096
0.25S
6.057
2.912
8.969
TRACTOR
DISK TANDBM 18'
DISKING
ISO HP
70 HP
CORN
S/Ac
S/Ac
S/Ac
1.065
0.000
1.065
1.465
0.000
1.465
0.000
0.000
0.000
0.000
0.000
0.000
1.492
0.828
2.320
0.000
0.000
0.000
0.000
0.000
0.000
2.240
1.936
4.176
0.000
0.000
0.000
0.1S3
0 . 11 4
0.266
6.415
2.878
9.292
TRACTOR
DISK TANDBM 18'
DISKING 18'
ISO HP
70 HP
180 HP
S/AC
S/AC
S/AC
1.065
0.000
1.065
1.465
0.000
1.465
0.000
0.000
0.000
0.000
0.000
0.000
1.492
0.828
2.320
0.000
0.000
0.000
0.000
0.000
0.000
2.240
1.936
4.176
0.000
0.000
0.000
0.153
0 . 11 4
0.266
6.415
2.878
9.292
TRACTOR
OPPSBT
DISXING-OFFSBT
TRACTOR
OPPSBT
DISKING-OPPSBT
22S HP
HEAVY
HEAVY
100 HP
LIGHT
LIGHT
S/Ac
S/AC
S/Ac
S/AC
S/AC
S/Ac
1.262
0.000
1.262
1.020
0.000
1.020
1.000
0.000
1.000
1.906
0.000
1.906
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
1.346
0.622
1.968
1.286
0.646
1.932
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
2.433
1.455
3.893
1.931
1.512
3.442
0.000
0.000
0.000
0.000
0.000
0.000
0.166
0.085
0.251
0.131
0.089
0.220
6.213
2.162
8.375
6.274
2.247
3.520
TRACTOR
DITCHBR
DITCHING
ISO HP
S/Ac
S/Ac
S/AC
1.677
0.000
1.677
2.307
0.000
2.307
0.000
0.000
0.000
0.000
0.000
0.000
2.351
0.613
2.964
0.000
0.000
0.000
0.000
0.000
0.000
3.529
1.095
4.624
0.000
0.000
0.000
0.240
0.072
0.312
10.103
1.730
11 . 8 8 3
S/Ac
S/Ac
S/Ac
0.043
0.000
0.043
1.758
0.000
1.758
0.000
0.000
0.000
0.000
0.000
0.000
0.482
1.084
1.566
0.000
0.000
0.000
0.000
0.000
0.000
1.004
1.936
2.940
0.000
0.000
0.000
0.069
0.127
0.196
3.356
3.146
6.S02
TRACTOR
70 HP
GRAIN DRILL/PSRT
DRILL/PBRT
o.ooo
TRACTOR
PBRT SPRBDDBR
PBRT SPRBDDBR
125 HP
S/Ac
S/Ac
S/Ac
1.675
0.000
1.67S
1.813
0.000
1.813
0.000
0.000
0.000
0.000
0.000
0.000
1.718
1.846
3.563
0.000
0.000
0.000
0.000
0.000
0.000
2.578
0.901
3.479
0.000
0.000
0.000
0.176
0.059
0.234
7.959
2.806
10.765
TRACTOR
CULTIVATOR
FERTILIZING
70 HP
PBRT
S/Ac
S/Ac
S/Ac
0.184
0.000
0.184
1.041
0.000
1.041
0.000
0.000
0.000
0.000
0.000
0.000
0.285
0.413
0.698
0.000
0.000
0.000
0.000
0.000
0.000
0.595
1.502
2.096
0.000
0.000
0.000
0.041
0.098
0.139
2.146
2.013
4.159
TRACTOR
180 HP
PIBLD CULTIVATOR. 20'
180 HP
PIBLD CULTIVATB
S/Ac
S/Ac
S/Ac
0.933
0.000
0.933
1.166
0.000
1.166
0.000
0.000
0.000
0.000
0.000
0.000
1.189
0.401
1.S90
0.000
0.000
0.000
0.000
0.000
0.000
1.715
0.S92
2.307
0.000
0.000
0.000
0 . 11 7
0.039
0.156
5 . 11 9
1.031
6.151
ISO HP
TRACTOR
PIBLD CULTIVATOR: 20'
RICB
PIBLD CULTIVATB
S/Ac
S/Ac
S/Ac
0.847
0.000
0.847
1.166
0.000
1.166
0.000
0.000
0.000
0.000
0.000
0.000
1.188
0.401
1.588
0.000
0.000
0.000
0.000
0.000
0.000
1.783
0.S92
2.375
0.000
0.000
0.000
0.121
0.039
0.160
5.10S
1.031
6.136
TRACTOR
ISO HP
PIBLD CULTIVATOR: 20'
PIBLD CULTIVATB
SORGHUM
S/Ac
S/Ac
S/Ac
0.847
0.000
0.847
1.166
0.000
1.166
0.000
0.000
0.000
0.000
0.000
0.000
1.188
0.401
1.588
0.000
0.000
0.000
0.000
0.000
0.000
1.783
0.592
2.375
0.000
0.000
0.000
0.121
0.039
0.160
5.105
1.031
6.136
TRACTOR
150 HP
PIBLD CULTIVATOHI 29'
29'
PIBLD CULTIVATOR
S/Ac
S/Ac
S/Ac
0.449
0.000
0.449
0.582
0.000
0.582
0.000
0.000
0.000
0.000
0.000
0.000
0.593
0.398
0.991
0.000
0.000
0.000
0.000
0.000
0.000
0.890
0.496
1.386
0.000
0.000
0.000
0.061
0.033
0.093
2.S74
0.926
3.501
TRACTOR
SPRING T HARROW
HARROWING
100 HP
S/Ac
S/Ac
S/Ac
0.337
0.000
0.337
0.S60
0.000
0.S60
0.000
0.000
0.000
0.000
0.000
0.000
0.378
0.221
0.598
0.000
0.000
0.000
0.000
0.000
0.000
0.567
1.865
2.432
0.000
0.000
0.000
0.039
0.122
0.161
1.879
2.208
4.087
TRACTOR
SPIKB T BARRON
HARROWING
100 HP
S/Ac
S/Ac
S/Ac
0.337
0.000
0.337
0.S60
0.000
0.560
0.000
0.000
0.000
0.000
0.000
0.000
0.378
0.029
0.407
0.000
0.000
0.000
0.000
0.000
0.000
0.S67
0.063
0.630
0.000
0.000
0.000
0.039
0.004
0.043
1.879
0.097
1.976
TRACTOR
GRAIN CART
HAULING
150 HP
CART
5/Ac
S/Ac
$/Ac
3.006
0.000
3.006
3.443
0.000
3.443
0.000
0.000
0.000
0.000
0.000
0.000
3.508
2.135
5.643
0.000
0.000
0.000
0.000
0.000
0.000
5.267
1.477
6.743
0.000
0.000
0.000
0.359
0.134
0.492
15.S83
3.745
19.328
TRACTOR
ROTARY HOB
HOBING
70 HP
8 ROH
ROTART
S/Ac
S/Ac
S/Ac
0.419
0.000
0.419
0.804
0.000
0.804
0.000
0.000
0.000
0.000
0.000
0.000
0.220
0.218
0.439
0.000
0.000
0.000
0.000
0.000
0.000
0.459
0.736
1.195
0.000
0.000
0.000
0.032
0.048
0.080
1.934
1.003
2.937
TRACTOR
LBVBB PLOW
LBVBB BUILDING
150 HP
S/Ac
S/Ac
S/Ac
1.518
0.000
1.518
1.246
0.000
1.246
0.000
0.000
0.000
0.000
0.000
0.000
1.270
0.313
1.583
0.000
0.000
0.000
0.000
0.000
0.000
1.907
0.371
2.278
0.000
0.000
0.000
0.130
0.022
0.152
6.070
0.706
6.776
TRACTOR
LBVBB PLOW
LBVBB PLOW
180 HP
180HP
S/Ac
S/Ac
S/Ac
1.476
0.000
1.476
1.246
0.000
1.246
0.000
0.000
0.000
0.000
0.000
0.000
1.272
0.313
1.585
0.000
0.000
0.000
0.000
0.000
0.000
1.834
0.371
2.205
0.000
0.000
0.000
0.12S
0.022
0.147
5.953
0.706
6.659
COTTON PICKER
PICKING
4 ROM
COTTON
S/AC
S/AC
3.034
3.034
3.841
3.841
0.000
0.000
0.000
0.000
30.716
30.716
0.000
0.000
0.000
0.000
42.757
42.757
0.000
0.000
2.821
2.821
83.169
83.169
PICKUP TRUCK
PICKUP TRUCK
1/2 TON
1/2 TON
S/Mi
S/rni
0.123
0.123
0.203
0.203
0.000
0.000
0.000
0.000
0.010
0.010
0.002
0.002
0.000
0.000
0.182
0.182
0.000
0.000
0.026
0.026
0.S46
0.546
TRACTOR
LAND PLANB
PLANING
180 HP
SMALL
S/Ac
S/Ac
S/AC
1.916
0.000
1.918
1.506
0.000
1.506
0.000
0.000
0.000
0.000
0.000
0.000
1.537
0.623
2.161
0.000
0.000
0.000
0.000
0.000
0.000
2.216
1.204
3.421
0.000
0.000
0.000
0.151
0.098
0.250
7.330
1.926
9.256
TRACTOR
LAND PLANB
PLANING
22S HP
LARGE
RICB
S/Ac
S/Ac
S/Ac
1.983
0.000
1.983
1.136
0.000
1.136
0.000
0.000
0.000
0.000
0.000
0.000
1.528
0.470
1.998
0.000
0.000
0.000
0.000
0.000
0.000
2.768
0.903
3.676
0.000
0.000
0.000
0.138
0.074
0.263
7.603
1.452
9.055
RICB
Information present* ti prepar* solely as a generd gdde and is na Intend* to recognize a predict to com ad returns from any om particular farm or ranch operation.
Thae projections wen collect* ad develop* ty staff membend to Texas AgricdturdE^
RS9.15
iow_-
Resource Name
F u e l O p e r. f c
fc Manage.
Lube Labor
O n e r. C u s t o m R e p a i r
I n c u t O p e r . f c Maine.
Off Farm
Hourly Deprec.
Repair
fc Maine. Lease
Labor
Interest
cf
A n n u a l Ta x e s .
Lease License
i n s u r.
Bxpenses
cf
TRACTOR
PLANTBR
PLANTING
ISO HP
6 ROW
S/Ac
S/Ac
S/Ac
1.217
0.000
1.217
1.293
0.000
1.298
0.000
0.000
0.000
0.000
0.000
0.000
1.335
2.657
0.000
0.000
0.000
0.000
2.761
4.746
0.000
0.000
0.181
0.316
4.278
10.234
TRACTOR
PLANTBR
PLANTING
200 HP
8 ROW
8 ROH
S/AC
S/AC
S/AC
0.954
0.000
0.954
0.989
0.000
0.989
0.000
0.000
0.000
0.000
0.000
0.000
0.9S3
1.356
2.310
0.000
0.000
0.000
0.000
0.000
0.000
1.687
2.903
4.591
0.000
0.000
0.000
0 . 11 5
0.190
0.305
4.698
4.450
9.148
TRACTOR
DRILL
PLANTING-DRILL
ISO HP
S/AC
S/AC
S/AC
2.341
0.000
2.341
1.922
0.000
1.922
0.000
0.000
0.000
0.000
0.000
0.000
1.959
0.912
2.871
0.000
0.000
0.000
0.000
0.000
0.000
2.941
1.917
4.857
0.000
0.000
0.000
0.200
0.125
0.326
9.362
2.954
12.316
TRACTOR
LBVBB PLOW
PLOWING
180 HP
1.476
0.000
1.476
1.246
0.000
1.246
0.000
0.000
0.000
0.000
0.000
0.000
1.272
0.313
RICB
S/AC
S/AC
S/AC
l.ses
0.000
0.000
0.000
0.000
0.000
0.000
1.834
0.371
2.205
0.000
0.000
0.000
0.12S
0.022
0.147
5.953
0.706
6.659
TRACTOR
ROLLBR CONCRETE
ROLLER CONCRETE
150 HP
20'
ISO HP
S/AC
S/Ac
S/Ac
1.208
0.000
1.208
1.384
0.000
1.384
0.000
0.000
0.000
0.000
0.000
0.000
1.410
0.032
1.442
0.000
0.000
0.000
0.000
0.000
0.000
2 . 11 7
0.368
2.485
0.000
0.000
0.000
0.144
0.017
0.161
6.264
0.417
6.681
TRACTOR
ROLLBR CONCRETE
ROLLBR CONCRSTB
12S HP
20'
20*
S/Ac
S/Ac
S/AC
1.173
0.000
1.173
1.384
0.000
1.334
0.000
0.000
0.000
0.000
0.000
0.000
1.202
0.032
1.234
0.000
0.000
0.000
0.000
0.000
0.000
1.805
0.368
2.173
0.000
0.000
0.000
0.123
0.017
0.140
5.686
0.417
6.104
TRACTOR
SHRBDDBR
DISK TANDBM 18'
SHRBD AND DISK
100 HP
4R
70 HP
S/AC
S/AC
S/AC
S/Ac
1.135
0.000
0.000
1.185
1.465
0.000
0.000
1.465
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.983
0.292
0.828
2.109
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
1.484
0.873
1.936
4.292
0.000
0.000
0.000
0.000
0.101
0.04S
0 . 11 4
0.260
5.222
1.210
2.878
9.310
TRACTOR
SHRBDDBR
SHREDDING
125 HP
4R
S/Ac
S/AC
S/AC
0.479
0.000
0.479
1.269
0.000
1.269
0.000
0.000
0.000
0.000
0.000
0.000
1.102
0.292
1.395
0.000
0.000
0.000
0.000
0.000
0.000
1.6S5
0.373
2.527
0.000
0.000
0.000
0 . 11 3
0.045
0.158
4.618
1.210
5.827
TRACTOR
SHRBDDBR
SHREDDING
70 HP
4R
MATA
S/AC
S/AC
S/Ac
0.354
0.000
0.354
1.269
0.000
1.269
0.000
0.000
0.000
0.000
0.000
0.000
0.348
0.292
0.640
0.000
0.000
0.000
0.000
0.000
0.000
0.725
0.873
1.593
0.000
0.000
0.000
0.050
0.045
0.095
2.746
1.210
3.955
TRACTOR
SHRBDDBR
SHRBDDING-JACK
150 HP
4R
150-4R
S/AC
S/Ac
S/Ac
0.520
0.000
0.520
1.269
0.000
1.269
0.000
0.000
0.000
0.000
0.000
0.000
1.293
0.292
1.585
0.000
0.000
0.000
0.000
0.000
0.000
1.941
0.873
2.814
0.000
0.000
0.000
0.132
0.045
0.177
5.155
1.210
6.364
TRACTOR
SPRAYBR
DISK TANDBM 18'
SPRAY AND DISK
12S HP
HERB
70 HP
S/Ac
S/AC
S/AC
S/AC
1.023
0.000
0.000
1.023
1.465
0.000
0.000
1.465
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
1.272
0.236
0.828
2.336
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
1.910
0.394
1.936
4.240
0.000
0.000
0.000
0.000
0.130
0.026
0 . 11 4
0.269
5.800
0.656
2.373
9.333
TRACTOR
SPRAYBR
SPRAYBR
70 HP
S/Ac
S/Ac
S/Ac
0.170
0.000
0.170
0.958
0.000
0.953
0.000
0.000
0.000
0.000
0.000
0.000
0.263
0.238
0.501
0.000
0.000
0.000
0.000
0.000
0.000
0.548
0.391
0.939
0.000
0.000
0.000
0.038
0.026
0.063
1.976
0.6S5
2.631
TRACTOR
SPRAYBR
SPRAYBR
12S HP
S/Ac
S/Ac
S/AC
0.200
0.000
0.200
0.958
0.000
0.958
0.000
0.000
0.000
0.000
0.000
0.000
0.833
0.233
1.070
0.000
0.000
0.000
0.000
0.000
0.000
1.250
0.391
1.641
0.000
0.000
0.000
0.085
0.026
0 . 111
3.325
0.655
3.980
HERB
Information preenudtiprepartsdeiy
These projections wen collect* ad develop* ty stdf membm d to Texa Agricdtur^
RS9.16
Budget Parameters Report
Parameter
Name
Va l u e
Unit
of
Measure
DIESEL
0.7000
GAL.
DIESEL BTU 135250.0000 BTU
ELECTRICITY
0.0700
KWH
ELECTRICITY BTU 3410.0000 BTU
GASOLINE
1.0700
GAL.
GASOLINE BTU 124100.0000 BTU
HIRED LABOR 5.2500 HOUR
HIRED LABOR IRR 5.2500 HOUR
INR
1.0000
%
IRITB
12.0000
%
IRITE
0.1200
%
IROCB
9.000
0
%
IROCE
9.0000
%
IRPCF
0.0520
%
ITI
12.0000
%
LP
GAS
1.0
000
GAL.
LP GAS BTU 92140.0000 BTU
LUBE
M U LT I
0.1000
NONE
N AT U R A L G A S 3 . 5 0 0 0 M C F
NATURAL GAS BTU 1000000.0000 BTU
OWNER LABOR 6.1010 HOUR
OWNER LABOR IRR 5.8500 HOUR
PTR
0.0001
%
Description
Cost of Diesel Fuel
Energy of Diesel Fuel
Cost of Electricity
Electricity energy
Cost of Gasoline
Energy of Gasoline
Hired Repair and Maintenance Labor Rate
Hired Irrigation Operation Labor
Insurance Rate, % of Market value
I n t e r e s t R a t e , I n t e r m e d i a t e Te r m B o r r o w.
I n t e r e s t R a t e , I n t e r m e d i a t e Te r m E q u i t y
I n t e r e s t R a t e , O p e r a t i n g C a p i t a l B o r r o w.
Interest Rate, Operating Capital Equity
Interest Rate, Positive Cash Flow
Interest Rate, Investment Capital
Cost of LP Gas
Energy of LP Gas
Lube Multiplier
Cost of Natural Gas
Energy of Nat. Gas per 100ft3 or Therm
Owner Repair and Maintenance Labor Rate
Owner Irrigation Operation Labor
P e r s o n a l P r o p e r t y Ta x R a t e
y
Information present* is prepar* solely as a generd gmde a* is na intend* to recogmze or predict to com ad returns from any om particular farm or ranch operation.
These projections wen collect* ad develop* ty staff memben d to Texm Agricutaed Extensim Service o^
RS9.17
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 of
Agriculture cooperating. Distributed in furtherance of the acts of Congress of May 8, 1914, as amended, and June 30, 1914.
150-01-94,
New
EC0
7"2^