B-1241(C09)
h Texas Agricultural Extension Service
W The Texas A&M University System
Texas Crop Enterprise Budgets
Projected for 1995
Madison
Walker
SariX
Jacinto
BurleLee
Hardin
Montgomery^
Liberty
Jefferson
Harris
Fort
Bend
Brazoria
Dr. Arthur R. Gerlow, District 9 Extension Economist-Management
The Texas Agricultural Extension Service • Zerlc L. Carpenter, Director • The Texas A&M University System • College Station, Texas
B-1241 (C9)
Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1995
Rice, First Crop
East Side of Texas Upper Coast District (11)
1995 Projected Costs and Returns per Acre
GROSS INCOME Description
RICE 1ST CROP LOAN
RICE PREMIUM
RICE SUBSIDY
Quantity Unit $ / Unit
53.800
53.800
43.720
cwt
cwt
cwt
6.5000
1.0000
4.2100
PREHARVEST
IRRIGATION
SEED-RICE
CUST AIR SEED
NITROGEN-1
PHOSPHATE
POTASH
CUS AIR FERT PRE
HERBICIDE ARROSO
CUST AIR HERB
NITROGEN-2
CUS AIR FER TOPI
FURADAN - 3G
CUST AIR INSCT 1
NITROGEN-3
CUS AIR FER TOP2
PARATHION
CUST AIR INSCT 2
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST 1ST
CUSTOM HAULING
DRYING
SALES COMMISSION
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Quantity Unit $ / Unit
24.590
1.100
1.000
62.000
40.000
20.000
1.000
1.800
2.000
80.000
1.000
0.200
0.200
46.000
1.000
2.300
2.300
3.350
Ac In
cwt
appl
lb.
lb.
lb.
appl
appl
appl
lb.
appl
acre
appl
lb.
acre
appl
appl
Acre
Acre
Hour
3.179
20.000
6.290
.266
.250
.125
7.360
21.820
6.290
.266
4.900
11.900
4.750
.266
4.900
3.100
4.750
6.102
- OC Borrowed
- Positive Cash
349.70
53.80
184.06
To t a l
78.19
22.00
6.29
16.49
10.00
2.50
7.36
39.27
12.58
21.28
4.90
2.38
0.95
12.23
4.90
7.13
10.92
16.46
15.54
20.44
311.83
59.180
59.180
53.800
0.385
cwt.
cwt
cwt
.220
.850
.050
Acre
Acre
Hour
6.101
13.01
50.30
2.69
2.35
14.89
2.35
85.60
Total HARVEST 1ST
Interest
Interest
126.955 Dol.
-2.647 Dol.
0.092
0.001
11.74
0.00
Total VARIABLE COST
409.17
GROSS INCOME minus VARIABLE COST
178.39
FIXED COST Description
Machinery and Equipment
Land
Unit
Acre
Acre
To t a l
45.10
70.32
Total FIXED Cost
115.42
Total of ALL Cost
524.59
NET PROJECTED RETURNS
Your
Estimate
587.56
Total GROSS Income
VARIABLE COST Description
To t a l
62.97
Information pnsented is pnpand solely as a general guide and is not intended lo ncognize orpndicl the costs and Mums from any one particular form or ranch operation.
These projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication
C9.1
B-1241 (C9)
Projections for Planning Purtposes Only
Not to be Used without Updating after■February 13. 1995
Date
Stage
of
Production
Type
of
Prod.
======== ================ =====
A
0 8 / 1 9 / 9 5 HARVEST
A
1 0 / 1 4 / 9 5 ' HARVEST
HARVEST
10/14/95
A
Date
Stage
of
Production
Type
of
Product Name
Number
Weight
of
per
Units
Head
C a s h L a n d l c>rd Break
NonShare Even
Cash
Prod.
================.========= =:============ ==== ========= ===== =:======== =====
RICE 1ST CROP
RICE PREMIUM
RICE SUBSIDY
LOAN
Input Name
53.8000
53.8000
43.7200
Number
of
Units
Input
.0000
.0000
.0000
Cash
NonCash
C
C
C
Fixed Landlord
or
Share
Va r i .
======== ================ ===== ================:========= ============== ===== ===== =:=======
10/24/94
11/14/94
12/09/94
12/14/94
12/19/94
03/04/95
03/04/95
03/09/95
03/14/95
03/14/95
03/14/95
03/14/95
03/16/95
03/19/95
03/24/95
03/24/95
03/26/95
03/26/95
03/26/95
03/26/95
04/14/95
04/14/95
04/19/95
04/19/95
04/29/95
05/14/95
05/14/95
05/19/95
05/19/95
06/14/95
06/14/95
08/19/95
08/19/95
08/19/95
08/19/95
10/19/95
C9.2
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST 1ST
HARVEST 1ST
HARVEST 1ST
HARVEST 1ST
M
M
M
M
M
M
M
M
M
M
D
0
M
M
E
G
E
E
E
G
E
G
E
G
M
E
G
E
G
E
G
G
G
E
M
K
DISKING-OFFSET
DISKING-OFFSET
DISKING
FIELD CULTIVATOR
PLANING
DISKING
HARROWING
FIELD CULTIVATOR
PLANING
PLOWING
LEVEE BOX T-A
IRRIGATION
LEVEE BUILDING
PLOWING
SEED-RICE
CUST AIR SEED
NITROGEN-1
PHOSPHATE
POTASH
CUS AIR FERT PRE
HERBICIDE ARROSO
CUST AIR HERB
NITROGEN-2
CUS AIR FER TOPI
PICKUP TRUCK
FURADAN - 3G
CUST AIR INSCT 1
NITROGEN-3
CUS AIR FER TOP2
PARATHION
CUST AIR INSCT 2
CUSTOM HAULING
DRYING
SALES COMMISSION
COMBINING
RICE LAND RENT
LIGHT
LIGHT
180 HP
29'
RICE
180 HP
RICE
29*
RICE
RICE
EAST
RICE
EASTRICE
EASTRICE
EASTRICE
EASTRICE
EASTRICE
EASTRICE
EASTRICE
EASTRICE
EASTRICE
EASTRICE
1/2 TON
EASTRICE
EASTRICE
EASTRICE
EASTRICE
EASTRICE
EASTRICE
EASTRICE
EASTRICE
WHARRICE
RICE
EAST
.5000
1.0000
1.0000
1.0000
1.0000
.5000
.5000
1.0000
.7500
1.0000
.3300
24.5900
1.0000
1.0000
1.1000
1.0000
62.0000
40.0000
20.0000
1.0000
1.8000
2.0000
80.0000
1.0000
40.0000
.2000
.2000
46.0000
1.0000
2.3000
2.3000
59.1800
59.1800
53.8000
1.0000
1.0000
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
C
C
C
C
C
C
C
C
C
C
V
V
V
V
V
V
V
V
V
V
34.00
34.00
34.00
34.00
34.00
32.00
34.00
34.00
C
V
V
V
V
V
V
V
V
V
34.00
32.00
34.00
34.00
34.00
34.00
22.00
42.00
42.00
c
c
c
c
c
c
c
c
F
68.00
.00
.00
.00
.00
Information pnsented is pnpand solely as a general guide and is not intended to ncognize or pndict the costs and mums from any one particular farm or ranch operation.
Ihese projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication
33.. 0 0
33., 0 0
33. 0 0
N
N
N
B-1241 (C9)
Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1995
Rice, First and Second Crop
West Side of Texas Upper Coast District (11)
1995 Projected Costs and Returns per Acre
GROSS INCOME Description
RICE 1ST CROP LOAN
RICE 2ND CROP LOAN
RICE PREMIUM
RICE SUBSIDY
Quantity
56.900
8.390
65.290
53.480
Unit
cwt
cwt
cwt
cwt
$ / Unit
6.5000
6.5000
1.0000
4.2100
PREHARVEST
IRRIGATION
SEED-RICE
CUST AIR SEED
NITROGEN-1
PHOSPHATE
POTASH
CUST AIR FERT-1
PROPANIL-ORDRAM
CUST AIR HERB
NITROGEN-2
CUST AIR FERT-2
FURADAN - 3G
CUST AIR INSCT-1
NITROGEN-3
CUST AIR FERT-3
INSECTICIDE
CUST AIR INSCT-2
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST 1ST
CUSTOM HAULING
DRYING
SALES COMMISSION
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total HARVEST 1ST
PREHARVEST
NITR0GEN-2C
CUST AIR FERT-2C
IRRIGATION
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST 2ND
CUSTOM HAULING
DRYING
SALES COMMISSION
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total HARVEST 2ND
- OC Borrowed
Interest
- Positive Cash
Interest
Yo u r
Estimate
369.85
54.54
65.29
225.15
714.83
Total GROSS Income
VARIABLE COST Description
To t a l
Quantity
36.000
1.080
1.060
45.000
45.000
20.000
1.000
2.000
2.000
90.000
1.000
1.000
1.000
55.000
1.000
2.000
2.000
3.350
Unit
Ac In
cwt
CWT
lb.
lb.
lb.
appl
appl
fgpl
appl
acre
!gpl
appl
appl
appl
Acre
Acre
Hour
$ / Unit
1.714
20.000
4.260
.280
.250
.125
4.000
25.880
4.800
.280
4.000
12.750
2.930
.280
4.000
6.120
2.930
6.102
To t a l
61.70
21.60
4.51
12.60
11 . 2 5
2.50
4.00
51. lb
9.60
25.20
4.U0
12. /5
2.93
15.40
4.00
12.24
5.86
16.46
15.64
20.44
314.44
62.590
62.590
56.900
0.385
cwt.
cwt
cwt
Acre
Acre
Hour
.250
.850
.050
6.101
15.64
53.20
2.84
2.35
14.89
Z.J.D
91.28
42.000
0.800
21.600
0.051
lb.
appl
Acin
Acre
Acre
Hour
.280
4.000
1.714
6.108
11.76
3.2U
31.02
0.35
0.35
0.31
53.00
9.230
9.230
8.390
0.289
cwt.
cwt
cwt
Acre
Acre
Hour
.250
.850
.050
2.30
/.84
0.41
6.101
11 . 1 /
1. lb
1. lb
25.26
130.570
-3.183
Dol.
Dol.
0.092
0.001
12.08
0.00
Total VARIABLE COST
496.06
GROSS INCOME minus VARIABLE COST
218.77
FIXED COST Description
Machinery and Equipment
Land
Unit
Acre
Acre
To t a l
53.32
70.32
Total FIXED Cost
123.64
Total of ALL Cost
619.69
NET PROJECTED RETURNS
95.13
Information pnsentedis pnpandsolely as a general guide and is not intended lo ncognize orpndicl the costs and Mums from any one particular farm or ranch operation.
These projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication
C9.3
Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1995
Date
Stage
of
Production
Type
of
Product Name
Number
We i g h t
of
Prod.
B-1241 (C9)
per
Units
Head
Cash Landlord Break
Non- Share Even
Cash
Prod.
======== ================ ===== ========================= ============= ============= ===== ======== =====
08/19/95
10/14/95
10/14/95
10/14/95
Date
A
A
A
A
HARVEST
HARVEST
HARVEST
HARVEST
Stage
of
Production
10/24/94
11 / 1 4 / 9 4
12/09/94
12/14/94
12/19/94
03/04/95
03/04/95
03/09/95
03/14/95
03/14/95
03/14/95
03/14/95
03/16/95
03/19/95
03/24/95
03/24/95
03/26/95
03/26/95
03/26/95
03/26/95
04/14/95
04/14/95
04/19/95
04/19/95
04/29/95
05/14/95
05/14/95
05/19/95
05/19/95
06/14/95
06/14/95
08/19/95
08/19/95
08/19/95
08/19/95
08/24/95
08/24/95
08/24/95
08/24/95
10/14/95
10/14/95
10/14/95
10/14/95
10/19/95
C9.4
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST 1ST
HARVEST 1ST
HARVEST 1ST
HARVEST 1ST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST 2ND
HARVEST 2ND
HARVEST 2ND
HARVEST 2ND
Type
of
RICE 1ST CROP
RICE 2ND CROP
RICE PREMIUM
RICE SUBSIDY
LOAN
LOAN
Input Name
Input
=====
================:=========
M
M
M
M
M
M
M
M
M
M
D
0
M
M
E
G
E
E
E
G
E
G
E
G
M
E
G
E
G
E
G
G
G
E
M
E
G
M
0
G
G
E
M
K
DISKING-OFFSET
DISKING-OFFSET
DISKING
FIELD CULTIVATOR
PLANING
DISKING
HARROWING
FIELD CULTIVATOR
PLANING
LEVEE PLOW
LEVEE BOX T-A
IRRIGATION
LEVEE BUILDING
LEVEE PLOW
SEED-RICE
CUST AIR SEED
NITROGEN-1
PHOSPHATE
POTASH
CUST AIR FERT-1
PROPANIL-ORDRAM
CUST AIR HERB
NITROGEN-2
CUST AIR FERT-2
PICKUP TRUCK
FURADAN - 3G
CUST AIR INSCT-1
NITROGEN-3
CUST AIR FERT-3
INSECTICIDE
CUST AIR INSCT-2
CUSTOM HAULING
DRYING
SALES COMMISSION
COMBINING
NITROGEN-2C
CUST AIR FERT-2C
LEVEE BUILDING
IRRIGATION
CUSTOM HAULING
DRYING
SALES COMMISSION
COMBINING
RICE LAND RENT
LIGHT
LIGHT
180 HP
29'
RICE
180 HP
29'
RICE
180HP
WEST
180HP
RICEWEST
RICEWEST
RICEWEST
RICEWEST
RICEWEST
RICEWEST
RICEWEST
RICEWEST
RICEWEST
RICEWEST
1/2 TON
RICEWEST
RICEWEST
RICEWEST
RICEWEST
RICEWEST
RICEWEST
RICEWEST
RICEWEST
WHARRICE
RICE
RICEWEST
RICEWEST
WEST-2C
RICEWEST
RICEWEST
WHARRICE
RICE
WEST
56.9000
8.3900
65.2900
53.4800
Number
of
Units
.5000
1.0000
1.0000
1.0000
1.0000
.5000
.5000
1.0000
.7500
1.0000
.3300
36.0000
1.0000
1.0000
1.0800
1.0600
45.0000
45.0000
20.0000
1.0000
2.0000
2.0000
90.0000
1.0000
40.0000
1.0000
1.0000
55.0000
1.0000
2.0000
2.0000
62.5900
62.5900
56.9000
1.0000
42.0000
.8000
.2500
21.6000
9.2300
9.2300
8.3900
.7500
1.0000
.0000
.0000
.0000
.0000
Cash
NonCash
C
C
C
C
33.00
33.00
33.00
33.00
Fixed Landlord
or
Share
Va r i .
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
C
C
C
C
C
C
C
C
C
C
V
V
V
V
V
V
V
V
V
V
68.00
C
C
C
C
C
C
C
C
C
V
V
V
V
V
V
V
V
V
34.00
32.00
34.00
34.00
34.00
34.00
22.00
42.00
42.00
c
c
V
V
34.00
34.00
c
c
c
V
V
V
22.00
42.00
42.00
F
.00
34.00
34.00
34.00
34.00
34.00
32.00
34.00
34.00
.00
.00
.00
.00
.00
.00
Information pnsented is pnpand solely as a general guide and is not intended to ncognize or predict the costs and nturns from any one particular farm or ranch operation
These projections wen collected and developed by staff members of the Texas Agricultural Extension Service andapprovedfor publication
N
N
N
N
B-1241 (C9)
Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1995
Soybeans, Dryland
Texas Upper Coast District (11)
1995 Projected Costs and Returns per Acre
GROSS INCOME Description
SOYBEANS
Quantity Unit
25.400 bu
$ / Unit
5.1000
PREHARVEST
SOYBEAN SEED
N & P & K
HERBICIDE
CUST AIR HERB
INSECTICIDE
CUST AIR INSECT
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
DRYING & STORAGE
CUSTOM HAULING
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Quantity
Unit $ / Unit
45.000 lb.
0.410 acre
1.000 acre
1.000 APPL
1.000 acre
2.000 appl
Acre
Acre
4.27 9 Hour
.320
17.000
9.700
5.900
5.470
4.600
6.102
25.400
25.400
0.831
bu.
bu.
Acre
Acre
Hour
.100
.120
6.102
60.562 Dol
0.092
NET PROJECTED RETURNS
5.60
-21.90
Unit
Acre
Acre
To t a l
58.62
25.00
83.62
Total FIXED Cost
Total of ALL Cost
2.54
3.04
4.42
15.97
5.07
5.96 per bu of SOYBEANS
GROSS INCOME minus VARIABLE COST
Break-Even Price, Total Cost $
14.40
6.97
9.70
5.90
5.47
9.20
16.14
20.90
26.11
151.44
B r e a k - E v e n P r i c e , To t a l Va r i a b l e C o s t $
Machinery and Equipment
Land
To t a l
31.05
Total VARIABLE COST
FIXED COST Description
129.54
114.79
Total HARVEST
Interest - OC Borrowed
Your
Estimate
129.54
Total GROSS Income
VARIABLE COST Description
To t a l
9.25 per bu of SOYBEANS
235.06
-105.52
Information pnsentedis pnpandsolely as a general guide and is not intended lo ncognize or predict the casts and Mums from any one particular farm or ranch operation.
These projections wen collectedanddevelopedby staffmembers ofthe Texas AgriculturalExtension Service and approved for publication
C9.5
B-1241 (C9)
Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1995
Date
Stage
of
Production
Stage
of
Product Name
of
Prod.
A
11 / 1 9 / 9 5 HARVEST
Date
Type
Type
of
Number
1
Weight
of
per
Units
SOYBEANS
Head
25.4000
Input Name
Number
of
Units
C a s h L a n d l o r d Break
Non- Share
Even
Prod.
Cash
.0000
Cash
NonCash
C
Fixed Landlord
or
Share
Va r i .
Production
Input
======== ================ ===== ================:========= ============= ===== ===== ========
12/04/94
12/14/94
12/19/94
01/09/95
01/19/95
02/14/95
05/04/95
05/09/95
05/14/95
05/14/95
05/14/95
05/14/95
05/24/95
05/30/95
06/09/95
06/14/95
06/14/95
06/24/95
07/14/95
07/14/95
07/14/95
11 / 1 9 / 9 5
11 / 1 9 / 9 5
11 / 1 9 / 9 5
11 / 1 9 / 9 5
11 / 2 9 / 9 5
C9.6
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
HARVEST
HARVEST
M
M
M
M
M
M
M
M
M
M
E
E
M
M
M
E
G
M
M
E
G
M
M
G
G
K
DISKING
DISKING
CULTIVATE
CULTIVATE
DISKING 18'
DISKING 18'
CULTIVATE
HARROWING
PLANTING
CULTIPACKING
SOYBEAN SEED
N & P & K
CULTIVATE
PICKUP TRUCK
CULTIVATE
HERBICIDE
CUST AIR HERB
CULTIVATE
CULTIVATE
INSECTICIDE
CUST AIR INSECT
COMBINING
HAULING
DRYING & STORAGE
CUSTOM HAULING
LAND RENT
180 HP
180 HP
20"
20'
180 HP
180 HP
20'
SOYBEAN
SOYBEAN
20'
1/2 TON
SOYBEAN
SOYBEAN
SOYBEAN
SOYBEAN
CART
SOYBEAN
SOYBEAN
SOYBEAN
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
45.0000
.4100
1.0000
40.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
2.0000
1.0000
1.0000
25.4000
25.4000
1.0000
C
C
V
V
c
c
V
V
c
c
V
V
c
c
c
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information pnsented is pnpand solely as a general guide and is not intended lo recognize orpndicl the costs and Mums from any one particular farm or ranch operation
These projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication
.00
Y
Crop Products Report
Crop Product Name
CORN - LOAN
COTTON LINT - BUYBACK
COTTON LINT - LOAN
COTTON LINT - SUBSIDY
COTTONSEED
DEFICIENCY PMT COTTON
DEFICIENCY PMT. CORN
DEFICIENCY PMT. SORGHUM
MARKET GAIN CORN
MARKET GAIN SORGHUM
MARKET PREM CORN
RICE 1ST CROP LOAN
RICE 2ND CROP LOAN
RICE ENHANCEMENT
RICE PREMIUM
RICE SUBSIDY
SORGHUM - LOAN
SOYBEANS
W AT E R M E L O N 1 S T
W AT E R M E L O N 2 N D
W AT E R M E L O N 3 R D
WHEAT
Price
per
Unit
=========
1.8900
.1260
.5100
.0790
.0400
.2200
1.0600
.1000
.5900
.5400
.7100
6.5000
6.5000
2.5000
1.0000
4.2100
4.5500
5.1000
.9000
.5000
.2000
4.4500
Unit
Cash
Weight
of
Flow
per
Unit
Row
Mes.
==== ============= =====
bu
56.0000
20
lb
1.0000
20
lb
1.0000
20
20
lb
1.0000
lb
1.0000
20
20
lb
1.0000
bu.
56.0000
20
cwt
100.0000
20
20
bu.
56.0000
100.0000
20
cwt
20
bu.
56.0000
20
cwt
100.0000
cwt
100.0000
20
20
cwt
100.0000
cwt
100.0000
20
cwt
100.0000
20
cwt
100.0000
20
bu
40.0000
20
1120.0000
20
cwt.
CWT.
200.0000
20
CWT.
80.0000
20
1.0000
20
bu
Information pnsented is pnpand solely as a general guide and is not intended to ncognize orpndicl the costs and Mums from any one particular farm or ranch operation
These projections wen collected and developed by.staff members of the Texas Agricultural Extension Service and approved for publication
RS9.
Tractors, Implements and Equipment
Tractor
Description
Firsc Name
Qualifying Name
Horsepower Racing (Hp)
Useful Life (Hr or Mi)
Fuel Type
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
!Mi/h)
Width
(Ft)
Field
E 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
( V, )
C u r r e n t M a r k e t Va l u e ( S )
Lease
Payment
($)
A n n u a l L i c e n s e 4 Ta x ( S )
Annual Insurance ($)
On Farm Hired Labor (Hr)
Off Farm Parts & Labor ($)
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n t # 1
Depreciation Factor ttl
Years Owned
R e p a i r C o e f fi c i e n t t t 2
Depreciation Factor It2
Capacity (Def.,Calc.)
Fuel Use (Def.,Calc.)
R S M Calc. (til,#2)
L e a s e C a l c . ( H o u r , Ye a r )
Tractor
Tractor
Tractor
Tractor
TRACTOR
125 HP
112
12000
Dl
8000
TRACTOR
150 HP
140
12000
Dl
8000
TRACTOR
180 HP
165
12000
Dl
8000
TRACTOR
200 HP
190
12000
Dl
8000
TRACTOR
225 HP
280
12000
Dl
3000
800
800
800
800
500
800
46B00
10
42100
64400
10
58000
69900
10
62900
67902
10
58872
77398
10
68200
99600
10
89600
.029
.68
10
1.5
.92
.029
.68
10
1.5
.92
.029
.68
10
1.5
.92
.029
.68
10
1.5
.92
.029
.68
10
1.5
.92
.029
.68
10
1.5
.92
TRACTOR
30 HP
30
12000
Dl
8000
TRACTOR
70 HP
60
12000
Dl
8000
Self Propelled Self Propelled Self Propelled Self Propelled
Description
First Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Fuel Type
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
Width
(Ft)
Field
E f fi c i e n c y
("*)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price (5)
Salvage
Va l u e
(V;
C u r r e n t M a r k e t Va l u e ( S )
Lease
Payment
($)
A n n u a l L i c e n s e & Ta x ( $ )
Annual Insurance ($)
On Farm Hired Labor (Hr)
Off Farm Parts & Labor (S)
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n t # 1
Depreciation Factor ttl
Years Owned
R e p a i r C o e f fi c i e n t # 2
Depreciation Factor tt2
Capacity (Def.,Calc.)
Fuel Use (Def.,Calc.)
R S M Calc. (ttl,#2)
L e a s e C a l c . ( H o u r , Ye a r )
10000
10
7000
22264
10
17333
.029
.68
7
1.5
.92
.029
.68
10
1.5
.92
C
2
C
2
I inpl ement
sr sat B B B a a a B m m m m s a s
First Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Fuel Type
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
Width
(Ft)
Field
E f fi c i e n c y
<*)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price ($)
Salvage
Va l u e
(%)
C u r r e n t M a r k e t Va l u e ( S )
Lease
Payment
(5)
A n n u a l L i c e n s e & Ta x < $ )
Annual Insurance ($)
On Farm Hired Labor (Hr)
Off Farm Parts & Labor (S)
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Ml)
R e p a i r C o e f fi c i e n t t t l
Depreciation Factor ttl
Years Owned
Repair Coefficient »2
Depreciation Factor t!2
Capacity (Def.,Calc.)
Fuel Use (Def.,Calc.)
R 4 M Calc. (-.1,1(2)
L e a s e C a l c . ( H o u r , Ye a r )
COMBINE
CORN
165
5000
Dl
3000
COMBINE
GRAIN
165
5000
Dl
3000
COMBINE
RICE
165
5000
Dl
3000
COTTON PICKER
4 ROW
121
3000
Dl
1500
500
3.5
16
69
500
3.5
16
67
500
2.5
16
67
1.0
1.25
114000
10
97500
1.0
1.25
108666
10
92666
1.0
1.25
108666
250
2.6
10.0
63
1.5
1.0
1.25
156000
10
140000
.230
.64
8
1.4
.885
C
C
2
.230
.64
8
1.4
.885
C
C
2
.230
.64
8
1.4
.885
C
C
2
300
Implement
Description
RS9.2
Tractor
TRACTOR
100 HP
93
12000
Dl
8000
Implement
92666
Irnpl ement
Implement
Implement
.230
.64
10
1.4
.885
C
C
2
aSSBSSSBB B B B B B B B B
o s s a - r a s - i :a n a - a a a a . * t a s s s s s s s s s s - r a s B
i-t-iaMtsiIsssssss
BLADE
DOZER
60
2500
CHISEL
CULTIPACKER
180
1875
75
2100
b
B
n
a
a
B
a
a
a -■- *
s
Q
_■= B
100
1200
45
1000
BEDDER
8 ROW
100
2500
1200
500
1250
1250
938
1050
100
5
18
80
100
10.
3
70
200
4.0
21
80
200
1.25
8.0
82
ISO
5.0
23
80
140
4.8
14
82
1.1
1.2
4000
100
4000
1.1
1.2
5000
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
1435
100
.934
1
10
1.4
1
C
.6
.60
10
1.4
.885
C
.364
.60
10
1.3
.885
C
C
2
.168
.60
10
1.4
.885
C
.364
.60
10
1.3
.885
C
.364
.60
ANHYD APPLICATOR
BACKHOE
1.3
.885
Information pnsented is pnpand solely as a general guide and is not intended to ncognize orpndict the costs and Mums from any one particular farm or ranch operation.
These projections wen collected and developed by.staff members of the Texas Agricultural Extension Service and approved far publication
Description
DITCHER
625
800
750
500
100
3.8
21
80
160
3.0
18
84
200
3.8
22
94
100
4.0
12
60
1.1
1.2
7100
10
7100
1.1
1.2
7600
10
7600
1.1
1.2
10000
10
10000
1.1
1.2
16750
10
16750
1.1
1.2
2500
10
2500
.364
.60
10
1.3
.885
C
C
2
.364
.60
10
1.3
.885
C
C
2
.364
.60
8
1.3
.885
C
.364
.60
6
1.3
.885
C
C
2
.777
.60
10
1.4
.885
C
C
2
Implement
CULTIVATOR
8 ROW
140
2500
CUL7:ivator
FERT
10
1250
1250
1250
200
3.8
16
76
200
4.5
21
76
1.1
1.2
5350
10
5350
.364
.60
10
1.3
.885
C
C
2
Implement
DRILL
BaBBBBBBa s s s a a s a
Implement
Implement
Implement
70
1000
Irnpl ement
Implement
140
1200
DU ALL
8 ROW
110
1000
600
500
1200
1250
1250
1250
80
4.0
12
72
100
4.0
27
80
250
4
12
70
200
4.8
18
82
200
3.8
20
75
200
4.8
29
82
1.1
1.2
4200
1.1
1.2
8600
10
8100
1.1
1.1
6000
10
6000
1.1
1.2
5000
10
5000
1.1
1.2
5350
10
5350
1.1
1.2
9590
10
9000
.777
.60
10
1.4
.885
C
C
2
.364
.60
10
1.3
.885
C
C
2
.777
.60
10
1.4
.885
C
C
2
.364
.60
10
1.3
.885
C
C
2
.364
.60
10
1.3
.885
C
C
2
.364
.60
10
1.4
.885
C
C
2
mt
Implement
Description
First Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Fuel Type
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
Width
(Ft)
Field Efficiency <"»)
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 (S)
On Farm Hired Labor (Hr)
Off Farm Parts & Labor (S)
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n t S I
Depreciation Factor ttl
Years Owned
R e p a i r C o e f fi c i e n t I t 2
Depreciation Factor if2
Capacity (Def.,Calc.)
Fuel Use (Def.,Calc.)
R 4 M Calc. 1*1,#2)
L e a s e C a l c . ( H o u r , Ye a r )
Implement
DISK TANDEM 22'
140 HP
140
1500
====aaaaaaaaaaaa as
CULTIVATOR
6 ROW
60
2500
Implement
Description
First Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Fuel Type
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
width
(Ft)
F i e l d E f fi c i e n c y ( ? > )
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price (5)
Salvage
Va l u e
U)
C u r r e n t M a r k e t Va l u e ( 5 )
Lease
Payment
1$)
A n n u a l L i c e n s e & Ta x ( 5 )
Annual Insurance 15)
On Farm Hired Labor (Hr)
Off Farm Parts 4 Labor ($>
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n t t t l
Depreciation Factor #1
Years Owned
R e p a i r C o e f fi c i e n t # 2
Depreciation Factor 02
Capacity (Def.,Calc.)
Fuel Use (Def.,Calc.)
R & M Calc. <ttl,»2)
L e a s e C a l c . ( H o u r , Ye a r )
Irnpl-ement
DISK TANDEM 18'
70 HP
70
1600
Implement
Implement
ssa = 3=SB = = =-: =
First Name
Qualifying Name
Horsepower Rating Crip)
Useful Life (Hr or Mi)
Fuel Type
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual Use [Hr or Mi)
Speed
(Mi/h)
Width
(Ft)
F i e l d E 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 ( S )
Lease
Payment
(S)
A n n u a l L i c e n s e & Ta x ( S )
Annual Insurance IS)
On Farm Hired Labor (Hr)
Off Farm Parts S Labor (S)
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n t t t l
Depreciation Factor ttl
Years Owned
R e p a i r C o e f fi c i e n t f t 2
Depreciation Factor #2
Capacity (Def.,Calc.)
Fuel Use (Def.,Calc.)
R t M Calc. 1*1,»2)
L e a s e C a l c . ( H o u r , Ye a r )
Implement
FERT SPREDDER FIELD CULTIVATOR FIELD CULTIVATOR FIELD CULTIVATOR
18'
20'
29'
100
80
70
80
2500
2500
2500
2500
Implement
1 CART GRAIN DRILL/FERT
Implement
Implement
Implement
8-tBSBH-l-tBB33Sll-l-I
Ba-smaaBBaaaaaaaa
aaaa==-=-==-3 = :5B3BB
LAND PLANE
LARGE
200
4000
LAND PLANE
SMALL
150
4000
LEVEE PLOW
100
6000
1
1000
HIPPER
6 ROW
110
2500
3000
500
1250
2000
2000
1350
240
1.8
16
67
100
4.0
13.5
70
200
3.8
16
76
200
6.S
12
75
200
4.9
12
75
270
6.5
10
82
1.1
1.2
7500
5
7500
1.1
1.2
5800
10
S800
1.1
1.2
6100
10
5670
1.1
1.2
10530
10
10530
1.1
1.2
10530
10
10530
1.1
1.2
3800
10
3800
.777
.60
10
1.4
.665
C
C
2
.364
.60
10
1.3
.885
C
C
2
.168
.60
16
1.4
.885
C
C
2
.364
.60
8
1.3
.885
C
C
2
140
2700
115
240
.364
.60
20
1.3
.385
C
.168
.60
16
1.4
.885
C
C
2-
Information pnsented is pnpand solely as a general guide and is not intended to ncognize orpndicl the costs and Mums from any one particular farm or ranch operation
These projections were collected and developed by staff members of Ihe Texas Agricultural Extension Service and approved far publication.
RS9.3
Description
Implement
First Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Fuel Type
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
Width
(Ft)
Field
E 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
CM
C u r r e n t M a r k e t Va l u e ( S )
Lease
Payment
(S)
A n n u a l L i c e n s e 4 Ta x ( S )
Annual Insurance (S)
On Farm Hired Labor (Hr)
Off Farm Parts 4 Labor (S)
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n t t i l
Depreciation Factor ttl
Years Owned
R e p a i r C o e f fi c i e n t t t 2
Depreciation Factor K2
Capacity (Def.,Calc.)
Fuel Use (Def.,Calc.)
R 4 M Calc. (ttl, 02)
L e a s e C a l c . ( H o u r , Ye a r )
Description
RS9.4
■BBBImplement
GK3-*asa=SS=*
-BBBBBBBB - . - . a a a a a a
-tBBBBBBBB
ROTARY HOE
8 ROW
60
1250
OFFSET
LIGHT
58
1600
PLANTER
6 ROW
110
1000
PLANTER
8 ROW
90
1000
800
800
500
500
ROLLER CONCRETE
20'
100
1000
Dl
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
nooo
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
.885
C
C
2
.364
.60
8
1.3
.885
C
C
2
.777
.60
10
1.4
.835
C
C
2
.777
.60
10
1.4
.885
C
C
2
100
.168
.6
5
1.4
.885
C
C
2
.364
.60
10
1.3
.885
C
C
2
625
■aaaaaa
3 s s s = s s s s = = := = = = a
SPRING T HARROW
WATERMELON CART
10
1250
SPRAYER
HERB
10
1250
70
625
100
6000
875
625
650
313
3000
200
4.8
13.3
82
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
6150
10
5720
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
BBBBBBBBaaaa
Impl ement
Implement
a a a a a a a aI B Il a a B B B M B S B S S 3 S S S S S 8 S B B B
SHREDDER
4R
23
1500
SPIKE T HARROW
SPRAYER
70
1750
750
Impl ement
BBBBBBBaBBBaaaaa
Implement
====Baaaax
Implement
115
.230
.60
6
1.4
.885
C
c
2
Equipment
First Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Fuel Type
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
Width
(Ft)
Field
E 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
CJ)
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 4 Ta x ( $ )
Annual Insurance ($)
On Farm Hired Labor (Hr)
Off Farm Parts 4 Labor (S)
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n t t t l
Depreciation Factor ttl
Years Owned
R e p a i r C o e f fi c i e n t 0 2
Depreciation Factor 02
Capacity (Def.,Calc.)
Fuel Use (Def.,Calc.)
R 4 M Calc. (ttl,tt2)
L e a s e C a l c . ( H o u r , Ye a r )
Implement
SBSaaaaaaaaaa-ssa
OFFSET
HEAVY
100
1600
Implement
Description
First Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Fuel Type
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
Width
(Ft)
Field
E f fi c i e n c y
CM
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price (S)
Salvage
Va l u e
CM
C u r r e n t M a r k e t Va l u e ( S )
Lease
Payment
($)
A n n u a l L i c e n s e 4 Ta x ( S )
Annual Insurance ($)
On Farm Hired Labor (Hr)
Off Farm Parts 4 Labor ($)
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n t t t l
Depreciation Factor ttl
Years Owned
R e p a i r C o e f fi c i e n t t i 2
Depreciation Factor #2
Capacity (Def.,Calc.)
Fuel Use (Def.,Calc.)
R 4 M Calc. (ttl,»2)
L e a s e C a l c . ( H o u r , Ye a r )
Impl ement
Implement
Implement
BSBBSBBBaBa-Z B B a a a a a a a a a a a a a a
.364
.60
10
1.3
.885
C
C
2
.777
.60
10
1.4
.885
C
C
2
.777
.60
10
1.4
.885
C
C
2
.364
.60
10
1.3
.885
C
C
2
240
.364
.60
20
1.3
.885
C
Equipment
LEVEE BOX T-A SHOP EQUIPMENT
7667
25
6900
1435
1
Information pnsented is pnpand solely as a general guide and is not intended lo ncognize or predict the costs and n turns from any one particular farm or ranch operation
These projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
c
2
Operating Input Resources
Operating Input
ASSOC DUES+CLASS
ASSOCIATION DUES
ASSOCIATION DUES
CLASSING FEES
CLASSING FEES
COTTONSEED
COTTONSEED
COTTONSEED
COTTONSEED
CROP INSURANCE
CROP INSURANCE
DEFOL-DROPP& PREP
DEFOLIANT
DEFOLIANT
DEFOLIANT
DEFOLIANT
DEFOLIANT
DEFOLIANT & COND
EARLY INSECT
FERT 6-24-24
FERT 6-24-24
FERT 6-30-15
FERT - ANHY AMM
FERT - ANHY AMM
FERT - ANHY AMM
FERT 0-40-40
FERT 12-24-12
FERT 12-24-12
FERT 12-24-12
FERT 12-24-24
FERT 12-24-24
FERT 12-48-12
FERT 21-7-3
FERT 8-32-16
FERTILIZER
FERTILIZER LIQ
FREIGHT
FREIGHT
FUNG - BENLATE 1
FUNG - BENLATE 2
FUNG. - BENLATE
FUNG. - ROVRAL
FUNG. - ROVRAL
FUNGICIDE
FUNGICIDE - TILT
FUNGICIDE - TILT
FUNGICIDE-1
FUNGICIDE-2
FUNGICIDE-ROVRAL
FUNGICIDE-TILT
FURADAN
FURADAN
FURADAN
FURADAN
FURADAN
FURADAN
FURADAN
FURADAN
FURADAN
FURADAN
FURADAN
FURADAN - 3G
FURADAN - 3G
FURADAN-ROW CROP
GROWTH REGULATOR
WHARCOTT
JACKCOTT
MATACOTT
JACKCOTT
MATACOTT
FTBDCOTT
JACKCOTT
MATACOTT
WHARCOTT
LIBRICE
LIBSOYB
MATACOTT
COTTON
FTBDCOTT
JACKCOTT
MATACOTT
WHARCOTT
COTTON
MATACOTT
CHAMSOYB
JEFFSOYB
WHARCORN
JACKCORN
JACKSORG
MATASORG
LIBSOYB
BRAZSOYB
JACKRICE
LIBRICE
BRAZSOYB
CHAMRICE
FTBDRICE
JACKSORG
JACKCORN
WHARSOYB
MATASORG
JACKCOTT
MATACOTT
LIBRICE
LIBRICE
JACKRICE
JACKRICE
MATARICE
WHARSOYB
JEFFERSN
MATARICE
WHARRICE
WHARRICE
COLORICE
COLORICE
COLORICE
FTBDRICE
JACKCORN
JACKRICE
JACKSORG
LIBRICE
MATARICE
MATASORG
SORGHUM
WHARRICE
WHARSORG
EASTRICE
RICEWEST
FTBDSORG
COTTON
Price
per
Unit
2.68
.93
.93
1.75
1.65
.780
.874
.780
.784
00
00
11.45
8 . 11
99
80
91
13.16
09
76
8.50
10.05
9.00
18.90
18.90
.126
15.00
56
56
56
74
56
15.562
6.46
9.00
7.85
.209
3.40
3.40
15.86
15.86
15.86
20.60
20.60
15.85
25.90
2.59
25.90
20.60
20.60
25.90
.70
11.90
1.79
.700
1.79
.700
.700
1.79
1.900
.70
1.79
11 . 9 0
12.75
1.79
.85
Unit
of
Measure
Cash
Flow
Row
bale
bale
bale
bale
bale
lb.
lb.
lb.
lb.
acre
acre
acre
acre
acre
acre
acre
acre
acre
appl
CWT
cwt
cwt
cwt
cwt
LB.
acre
cwt
cwt
cwt
acre
CWT
cwt
cwt
cwt
cwt
lb
bale
bale
appl
appl
lb
pt
lb
appl
appl
oz
appl
appl
acre
acre
lb.
acre
lb.
lb.
lb.
lb
lb.
lb.
lb.
lb.
lb.
acre
acre
lb.
oz.
55
55
55
55
55
43
43
43
43
55
55
45
45
45
45
45
45
45
45
44
44
44
44
44
44
44
44
44
54
54
54
44
44
44
44
44
49
49
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 pnsented is pnpand solely as a general guide and is not intended to ncognize orpndicl the costs and Mums from any one particular farm or ranch operation
These projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication
RS9.5
Operating Input
GROWTH REGULATOR
GROWTH REGULATOR
GUTHION
GUTHION
HERB-2LB-BICEP
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE ARROSO
HERBICIDE-1
HERBICIDE-1
HERBICIDE-2
HERBICIDE-2
HERBICIDE-BANDED
HERBICIDE-BROAD
HERBICIDE-CORN
HERBICIDE-DUAL
HERBICIDE-DUAL
HERBICIDE-DUAL
HERBICIDE-POST
HERBICIDE-POST
HERBICIDE-POST
HERBICIDE-POST
HERBICIDE-POST
HERBICIDE-PRE
HERBICIDE-PRE
HERBICIDE-PRE
HERBICIDE-PRE
HERBICIDE-PRE
HERBICIDE-PRE
HERBICIDE-PRE
HERBICIDE-SORG
INSECT 1 BIDRIN
INSECT 2 METHYL
INSECT 3
INSECT-1
INSECT-2
INSECT-3
INSECT-BIDRIN
INSECT-CURACRON
INSECT-CURACRON
INSECT-METHYL
INSECT-METHYL
INSECT-METHYL
INSECT-METHYL 1
INSECT-METHYL 2
INSECT-SEVIN-XLR
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE 1
INSECTICIDE 1
INSECTICIDE 1
INSECTICIDE 2
INSECTICIDE 2
INSECTICIDE-1
RS9.6
JACKCOTT
MATACOTT
FTBDCOTT
WHARCOTT
MATASORG
BRAZSORG
BRAZSOYB
JACKCORN
LIBSOYB
MATARICE
SORGHUM
SOYBEAN
WHARSOYB
EASTRICE
MATARICE
MATASOYB
MATARICE
MATASOYB
FTBDSORG
WHARCORN
WHARCORN
JACKSORG
JEFFSOYB
WHARSORG
COTTON
FTBDCOTT
JACKCOTT
MATACOTT
WHARCOTT
CHAMSOYB
COTTJACK
COTTON
FTBDCOTT
JACKCOTT
MATACOTT
WHARCOTT
SORGHUM
JACKCOTT
JACKCOTT
JACKCOTT
MATASOYB
MATASOYB
MATASOYB
MATACOTT
MATACOTT
WHARCOTT
CHAMSOYB
MATACOTT
MATASORG
LIBSOYB
LIBSOYB
MATASORG
COLORICE
FTBDRICE
JACKRICE
LIBRICE
RICEWEST
SOYBEAN
WHARRICE
WHARSORG
WHARSOYB
BRAZRICE
BRAZSORG
JEFFSOYB
BRAZSORG
JEFFSOYB
MATARICE
Price
per
Unit
13.23
13.23
70
70
29
40
70
19.64
9.57
24.84
8.040
9.70
12.60
21.82
23.51
7.76
23.51
2.10
3.84
10.05
15.49
11.64
10.16
10.32
7.88
9.24
12.09
38
24
11.64
7.87
11 . 6 6
7 93
7 93
11.89
93
97
10.81
4.59
6.370
4.100
3.060
3.060
11 . 0 0
,38
,38
,06
.59
.76
,06
.06
.00
3.100
5.87
3.10
3.06
6.12
5.470
3.060
4.20
5.340
3.100
3.060
3.020
3.06
3.020
3.06
Unit
of
Measure
Cash
Flow
Row
pint
pint
appl
appl
acre
acre
acre
acre
acre
acre
acre
acre
acre
appl
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
appl
appl
appl
appl
acre
appl
appl
appl
appl
appl
appl
appl
appl
appl
acre
appl
acre
acre
appl
appl
acre
appl
acre
appl
appl
appl
appl
acre
appl
appl
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
45
55
55
45
45
45
45
45
45
45
45
45
45
Information pnsented is pnpand solely as a general guide and is not intended lo ncognize or pndicl the costs and Mums from any one particular form or ranch operation
These projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved far publication
Operating Input
=================
INSECTICIDE-1ST
INSECTICIDE-2
INSECTICIDE-2ND
INSECTICIDE-3RD
LATE INSECT
MED INSECT METHY
METHYL
METHYL
METHYL 1
METHYL 2
N & P & K
NITROGEN
NITROGEN
NITROGEN
NITROGEN
NITROGEN
NITROGEN
NITROGEN 1
NITROGEN 1
NITROGEN 2
NITROGEN 2
NITROGEN 2ND <:rp
NITROGEN 2ND <:rp
NITROGEN 2ND <:rp
NITROGEN 3
NITROGEN 3
NITROGEN 4
NITROGEN ANHY am
NITROGEN ANHY AM
NITROGEN ANHY AM
NITROGEN ANHY AM
NITROGEN ANHY AM
NITROGEN LIQUID
NITROGEN LIQUID
NITROGEN LIQUID
NITROGEN-1
NITROGEN-1
NITROGEN-1
NITROGEN-1
NITROGEN-2
NITROGEN-2
NITROGEN-2
NITROGEN-2
NITROGEN-2C
NITROGEN-3
NITROGEN-3
NITROGEN-3
NITROGEN-3
NITROGEN-4
ORDRAM
ORDRAM
PARATHION
PEST MANAGEMENT
PEST MANAGEMENT
PEST MNGMT
PEST MNGMT
PHOSPHATE
PHOSPHATE
PHOSPHATE
PHOSPHATE
PHOSPHATE
PHOSPHATE
PHOSPHATE
PHOSPHATE
PHOSPHATE
PHOSPHATE
PHOSPHATE
Price
per
Unit
of
Unit
Measure
======== ======== =======
COTTON
7.68
appl
MATARICE
3.06
appl
COTTON
7.68
appl
COTTON
7.68
appl
MATACOTT
7.49
appl
4.14
MATACOTT
appl
3.050
BRAZSOYB
appl
FTBDCOTT
3.06
appl
CHAMRICE
3.100
appl
3.100
CHAMRICE
appl
SOYBEAN
17.00
acre
EAST.309
lb.
.209
lb.
FTBDCOTT
FTBDSORG
.280
lb.
SORGHUM
.180
lb.
WHAR 1
.126
lb.
WHAR 2
.119
lb.
BRAZRICE
.280
lb.
COLORICE
.280
lb.
.280
lb.
BRAZRICE
.280
lb.
COLORICE
COLORICE
.280
lb.
.182
lb.
MATARICE
WHARRICE
.199
lb.
BRAZRICE
.280
lb.
COLORICE
.280
lb.
COLORICE
.280
lb.
BRAZSORG
.189
lb.
MATACOTT
.189
lb.
lb.
WHARCORN
.189
.189
lb.
WHARCOTT
WHARSORG
.189
lb.
JACKCOTT
.209
lb.
MATACOTT
.180
lb.
MATASORG
.180
lb.
.266
lb.
EASTRICE
.280
lb.
MATARICE
RICEWEST
.280
lb.
.28
lb.
WHARRICE
EASTRICE
.266
lb.
.280
lb.
MATARICE
RICEWEST
.280
lb.
WHARRICE
.28
lb.
RICEWEST
.280
lb.
.266
lb.
EASTRICE
MATARICE
.280
lb.
. .280
lb.
RICEWEST
WHARRICE
.289
lb.
WHARRICE
.289
lb.
25.00
acre
CHAMRICE
FTBDRICE
20.00
acre
EASTRICE
3.100
appl
8.00
acre
COTTON
MATACOTT
10.75
acre
acre
JACKCOTT
10.75
WHARCOTT
10.75
acre
BRAZRICE
.250
lb.
LB.
BRAZSORG
.250
COLORICE
.250
lb.
.190
lb.
COTTON
EASTRICE
.250
lb.
FTBDCOTT
.242
lb.
FTBDSORG
.250
LB.
.250
lb.
MATACOTT
MATARICE
.250
lb.
.242
lb.
MATASORG
RICEWEST
.250
lb.
Cash
Flow
Row
====
45
45
45
45
45
55
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
44
44
44
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
Information presented is pnpand solely as a general guide and is not intended to ncognize or pndtci the costs and Mums fiom any one particular farm or ranch operation.
These projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication
RS9.7
Operating Input
================
PHOSPHATE
PHOSPHATE
PHOSPHATE
PHOSPHATE
PHOSPHATE LIQUID
PHOSPHATE LIQUID
POTASH
POTASH
POTASH
POTASH
POTASH
POTASH
POTASH
POTASH
POTASH
POTASH
POTASH
POTASH
POTASH
POTASH LIQUID
POTASH LIQUID
PROP-ORD
PROP-ORD
PROP-ORD 1
PROP-ORD 2
PROP-ORD-1
PROP-ORD-1
PROP-ORD-2
PROP-ORD-2
PROPANIL
PROPANIL
PROPANIL
PROPANIL-1
PROPANIL-2
PROPANIL-ORDRAM
PROPANIL-ORDRAM
PROPANIL-ORDRAM
SALES COMMISSION
SALES COMMISSION
SEED
SEED
SEED
SEED-CORN
SEED-CORN
SEED-RICE
SEED-RICE
SEED-RICE
SEED-RICE
SEED-RICE
SEED-RICE
SEED-RICE
SEED-RICE
SEED-RICE
SEED-RICE
SEVIN-XLR
SORGHUM SEED
SORGHUM SEED
SORGHUM SEED
SORGHUM SEED
SORGHUM SEED
SORGHUM SEED
SOYBEAN SEED
SOYBEAN SEED
SOYBEAN SEED
SOYBEAN SEED
SOYBEAN SEED
SOYBEAN SEED
RS9.8
Price
per
Unit
of
Unit
Measure
======== ======== =======
.190
lb.
SORGHUM
WHARCOTT
.250
lb.
lb.
WHARRICE
.25
.250
lb.
WHARSORG
JACKCOTT
.242
lb.
lb.
MATACOTT
.200
.125
lb.
BRAZRICE
COLORICE
.125
lb.
.120
lb.
COTTON
.125
lb.
EASTRICE
FTBDCOTT
.125
lb.
lb.
FTBDSORG
.125
.125
lb.
MATACOTT
lb.
MATARICE
.125
.125
lb.
RICEWEST
.120
lb.
SORGHUM
WHARCOTT
.125
lb.
WHARRICE
.125
lb.
WHARSORG
.125
lb.
JACKCOTT
.125
lb.
.930
lb.
MATACOTT
COLORICE
25.88
acre
23.51
acre
MATARICE
LIBRICE
25.88
appl
LIBRICE
25.88
appl
20.14
JACKRICE
appl
WHARRICE
25.87
appl
JACKRICE
20.14
appl
25.87
WHARRICE
appl
BRAZRICE
19.19
acre
19.19
acre
CHAMRICE
COLORICE
14.40
acre
acre
FTBDRICE
19.19
19.19
acre
FTBDRICE
BRAZRICE
25.88
acre
15.60
acre
MATARICE
25.88
RICEWEST
appl
LIBRICE
.050
cwt
.050
cwt
WHARRICE
.81
lb.
COTTON
1.30
lb.
JACKCORN
SORGHUM
.820
lb.
1.44
lb.
JACKCORN
1.44
lb.
WHARCORN
BRAZRICE
20.00
cwt
CHAMRICE
20.00
cwt
COLORICE
20.00
cwt
20.00
cwt
EASTRICE
20.00
cwt
FTBDRICE
cwt
JACKRICE
20.00
20.00
cwt
LIBRICE
20.00
cwt
MATARICE
RICEWEST
20.00
cwt
20.00
cwt
WHARRICE
9.54
WHARCOTT
appl
lb.
BRAZSORG
1.00
FTBDSORG
1.00
lb.
1.00
lb.
JACKSORG
MATASORG
1.00
lb.
.780
lb.
SORGHUM
WHARSORG
1.00
lb.
lb.
BRAZSOYB
.320
.320
lb.
CHAMSOYB
lb.
JEFFSOYB
.320
.320
lb.
LIBSOYB
.320
lb.
MATASOYB
SOYBEAN
.320
lb.
Cash
Flow
Row
====
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
55
55
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
45
43
43
43
43
43
43
43
43
43
43
43
43
Information pnsentedis pnpandsolely as a general guide andis not intended lo ncognize or pndict the casts and ntiamjromorty one particular farm twrarxh operation
These projections wen collectedanddevelopedby staffmembers ofthe TexasAgnculturai Extension Service and approved for publication
Price
O p e r a t i n g I niput
put
per
========
WHARSOYB
CHAMRICE
LIBRICE
CHAMRICE
LIBRICE
LIBRICE
FTBDRICE
JACKRICE
FTBDRICE
JACKRICE
JACKRICE
FTBDRICE
JACKRICE
SOYBEAN SEED
UREA 1
UREA 1
UREA 2
UREA 2
UREA 3
UREA-1
UREA-1
UREA-2
UREA-2
UREA-2ND CROP
UREA-3
UREA-3
Unit
========
.264
13.50
11.75
13.50
11.75
11.75
13.00
13.00
13.00
13.00
13.00
13.00
13.00
Unit
of
Measure
=======
lb.
cwt
cwt
cwt
cwt
cwt
cwt
cwt
cwt
cwt
cwt
cwt
cwt
Cash
Flow
Row
====
43
44
44
44
44
44
44
44
44
44
55
44
44
Auto or Truck Resources
A u t o o r Tr u c k
Description
First Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Fuel Type
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
Width
(Ft)
Field
E f fi c i e n c y
CM
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price
(S)
%
()
Salvage Value
Current Market Value
<s>
Lease Payment
Annual License 4 Tax
(5)
Annual Insurance
On Farm Hired Labor
(Hr)
Off Farm Parts & Lab
(S)
On Farm Owner Labor
(Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n t t i l
Depreciation Factor #1
Years Owned
R e p a i r C o e f fi c i e n t # 2
Depreciation Factor D2
Capacity (Def., Calc.)
Fuel Use (Def.,Calc.)
R 4 M Calc. (1)1,(12)
L e a s e C a l c . ( H o u r , Ye a r )
($)
($)
PICKUP TRUCK
1/2 TON
90000
GA
45000
9.6
15000
30
8800
10
6800
56
340
295
10
30000
Information pnsented is pnpand solely as a general guide and Is not intended to ncognize orpndicl the costs and Mums from any one particular farm or ranch operation
These projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication
RS9.9
Custom Operation Resources
Custom Operation
CUS AIR FER TOPI EASTRICE
CUS AIR FER TOP2 EASTRICE
CUS AIR FERT PRE EASTRICE
FTBDCOTT
CUST AIR DEFOL
JACKCOTT
CUST AIR DEFOL
CUST AIR DEFOL
MATACOTT
WHARCOTT
CUST AIR DEFOL
CHAMSOYB
CUST AIR FERT
CUST AIR FERT
FTBDRICE
BRAZRICE
CUST AIR FERT
CUST AIR FERT
CHAMRICE
CUST AIR FERT
COLORICE
LIBRICE
CUST AIR FERT
CUST AIR FERT
MATARICE
BRAZRICE
CUST AIR FERT
CUST AIR FERT
CHAMRICE
COLORICE
CUST AIR FERT
LIBRICE
CUST AIR FERT
MATARICE
CUST AIR FERT
CUST AIR FERT 2C JACKRICE
CUST AIR FERT 2C MATARICE
CUST AIR FERT
BRAZRICE
CHAMRICE
CUST AIR FERT
CUST AIR FERT
COLORICE
MATARICE
CUST AIR FERT
JACKRICE
CUST AIR FERT-1
CUST AIR FERT-1
RICEWEST
WHARRICE
CUST AIR FERT-1
JACKRICE
CUST AIR FERT-2
CUST AIR FERT-2
RICEWEST
WHARRICE
CUST AIR FERT-2
CUST AIR FERT-2C RICEWEST
CUST AIR FERT-2C WHARRICE
CUST AIR FERT-3
JACKRICE
RICEWEST
CUST AIR FERT-3
WHARRICE
CUST AIR FERT-3
JACKRICE
CUST AIR FERT-4
CUST AIR FUNG
COLORICE
LIBRICE
CUST AIR FUNG
WHARSOYB
CUST AIR FUNG
CUST AIR FUNG-1
JACKRICE
MATARICE
CUST AIR FUNG-1
WHARRICE
CUST AIR FUNG-1
CUST AIR FUNG-2
JACKRICE
MATARICE
CUST AIR FUNG-2
WHARRICE
CUST AIR FUNG-2
CHAMRICE
CUST AIR HERB
EASTRICE
CUST AIR HERB
CUST AIR HERB
LIBSOYB
CUST AIR HERB
RICEWEST
SOYBEAN
CUST AIR HERB
BRAZRICE
CUST AIR HERB
COLORICE
CUST AIR HERB
FTBDRICE
CUST AIR HERB
CUST AIR HERB
LIBRICE
BRAZRICE
CUST AIR HERB
CUST AIR HERB
COLORICE
FTBDRICE
CUST AIR HERB
CUST AIR HERB
LIBRICE
CUST AIR HERB SY JEFFSOYB
CUST AIR HERB-1
JACKRICE
MATARICE
CUST AIR HERB-1
WHARRICE
CUST AIR HERB-1
JACKRICE
CUST AIR HERB-2
CUST AIR HERB-2
MATARICE
RS9.10
Price Unit Cash
per
of
Flow
Unit Measure Row
90
.90
36
,00
,20
,20
,20
40
00
,00
9.300
3.20
4.60
5.360
4.00
4.850
00
90
00
00
35
00
850
00
00
00
00
25
00
00
00
4.00
2.35
4.00
00
00
,00
,60
68
,00
4.80
80
80
,80
,80
,80
,33
6.29
90
80
90
80
80
80
68
.80
,80
,80
,68
.33
,80
,80
,80
,80
.80
appl
acre
appl
acre
acre
acre
acre
CWTL
appl
appl
acre
cwt
cwt
appl
appl
acre
appl
appl
appl
APPL
appl
appl
acre
appl
appl
APPL
appl
cwt
APPL
appl
appl
appl
appl
APPL
appl
appl
APPL
acre
appl
appl
appl
appl
appl
appl
appl
appl
acre
appl
appl
appl
APPL
acre
acre
appl
appl
acre
acre
appl
appl
APPL
APPL
acre
appl
APPL
acre
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
Information pnsented Is pnpand solely as a general guide and is not intended to ncognize or predict the costs and Mums from any one particular farm or ranch operation
These projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication
Custom Operation
Price
per
=========:=======
CUST AIR HERB-2
CUST AIR HERB-3
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 2
CUST AIR INSCT 2
CUST AIR INSCT 2
CUST AIR INSCT 2
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-3
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 FERT
CUST FERT
CUST FERT
CUST FERT
CUST GROUND SPR
CUST HANDLING
CUST HARVEST
CUST HARVEST
CUST HERB
CUST INSECTICIDE
CUST PICK & HAUL
CUST PICK & HAUL
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
DRY & STORAGE
DRY & STORAGE
DRY & STORAGE
DRY & STORAGE
DRY & STORAGE
DRY & STORAGE
DRY & STORAGE
DRYING
Unit
of
Measure
Unit
======== ======== =======
WHARRICE
4.80
appl
MATARICE
4.80
acre
BRAZSOYB
2.93
acre
LIBSOYB
4.60
appl
WHARSOYB
3.000
acre
BRAZRICE
2.93
appl
acre
BRAZSORG
2.93
4.75
acre
CHAMRICE
EASTRICE
4.75
appl
5.00
JEFFSOYB
appl
BRAZSORG
2.93
acre
CHAMRICE
4.75
acre
4.75
EASTRICE
appl
JEFFSOYB
5.00
appl
JACKRICE
2.93
appl
2.93
acre
MATARICE
RICEWEST
2.930
appl
2.93
WHARRICE
appl
2.93
JACKRICE
appl
MATARICE
2.93
acre
2.930
RICEWEST
appl
WHARRICE
2.93
appl
2.93
WHARRICE
appl
CHAMSOYB
3.65
acre
COLORICE
2.93
appl
3.10
acre
COTTON
FTBDRICE
2.93
appl
JACKCOTT
2.93
appl
5.00
LIBRICE
appl
MATACOTT
2.93
appl
2.700
MATASORG
appl
SORGHUM
3.30
acre
SOYBEAN
4.60
appl
WHARCOTT
2.93
acre
2.93
acre
WHARSORG
4.26
cwt
BRAZRICE
CHAMRICE
5.89
cwt
EASTRICE
6.29
appl
4.26
acre
FTBDRICE
4.26
acre
JACKRICE
LIBRICE
5.24
acre
acre
MATARICE
4.26
4.26
CWT
RICEWEST
JACKCOTT
3.50
acre
3.50
acre
MATACOTT
MATASORG
3.00
acre
acre
WHARCORN
3.50
3.00
acre
CHAMSOYB
WHARCORN
.25
bu.
FTBDCOTT
.100
cwt.
.446
cwt.
JACKCORN
WHARCORN
3.50
acre
acre
MATASOYB
2.93
JACKCOTT
.105
lbs
.105
lbs
MATACOTT
.220
cwt.
EASTRICE
RICEWEST
.250
cwt.
.200
cwt.
SORGHUM
SOYBEAN
.120
bu.
.150
bu.
BRAZSOYB
CHAMSOYB
.150
bu.
.270
bu.
FTBDSORG
JEFFSOYB
.150
bu.
.150
bu.
LIBSOYB
MATASORG
.270
bu.
.150
bu.
MATASOYB
BRAZSORG
.270
CWT.
Cash
Flow
Row
====
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
52
42
42
42
42
42
42
49
49
49
49
51
51
51
51
51
51
51
51
Information pnsentedis pnpandsolelyas a generalguide andis not intended to ncognize or pndict the cam and nturmjromaiy one particular farm or ranch operation
These projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication
RS9.11
Custom Operation
DRYING
DRYING
DRYING
DRYING
DRYING
DRYING
DRYING
DRYING
DRYING
DRYING
DRYING
DRYING
DRYING & STORAGE
DRYING & STORAGE
FLAGGING
FLAGGING
FLAGGING
FLAGGING
FLAGGING
FLAGGING
FLAGGING
GIN, BAG, & TIES
GIN, BAG, & TIES
GIN, BAG, & TIES
GIN, BAG, & TIES
GRAIN HANDLING
HARVEST & HAUL
HAUL
HAUL
HAUL
HAUL
HAUL
HAUL
HAUL
HAUL
HAUL
HAUL
HAUL
HAUL
HAUL
HAUL
HAUL
HAUL
HAUL
HAUL
HAUL
HAUL
PLOW DRAINS
PLOW DRAINS
PLOW LEVEES
STORAGE
STORAGE
SURVEY LEVEES
SURVEY LEVEES
SURVEY LEVEES
Price Unit Cash
per
of
Flow
Unit Measure Row
CHAMRICE
COLORICE
EASTRICE
FTBDRICE
JACKCORN
JACKRICE
JACKSORG
LIBRICE
RICEWEST
WHARCORN
WHARRICE
WHEAT
JEFFSOYB
SOYBEAN
CHAMRICE
COLORICE
FTBDRICE
JACKRICE
LIBRICE
LIBSOYB
MATARICE
FTBDCOTT
JACKCOTT
MATACOTT
WHARCOTT
SORGHUM
COTTON
BRAZRICE
BRAZSORG
BRAZSOYB
CHAMRICE
CHAMSOYB
COLORICE
FTBDRICE
FTBDSORG
JACKCORN
JACKRICE
JACKSORG
JEFFSOYB
LIBRICE
LIBSOYB
MATASORG
MATASOYB
WHARCORN
WHARRICE
WHARSORG
WHEAT
MATASORG
MATASOYB
MATASOYB
FTBDRICE
JACKRICE
COLORICE
FTBDRICE
LIBRICE
.850
.850
.850
.850
.10
.850
.270
.850
.850
.10
.850
.50
.150
.100
.50
.50
.50
.65
.65
.65
.50
3.33
3.47
2.778
2.74
.190
10.00
.250
.200
.120
.220
.120
.220
.250
.200
.25
.250
.200
.120
.200
.120
.200
.120
.20
.25
.200
.32
00
00
25
55
55
00
00
00
cwt
cwt
cwt
cwt
cwt
cwt
CWT
cwt
cwt
cwt
cwt
cwt.
bu.
bu.
appl
appl
appl
appl
appl
appl
ACRE
cwt
cwt
cwt
cwt
cwt
cwt
cwt.
cwt
bu.
cwt.
bu.
cwt.
cwt.
cwt
cwt
cwt.
cwt.
bu.
cwt.
bu.
cwt
bu.
cwt
cwt.
cwt.
cwt.
acre
acre
acre
cwt
cwt
acre
acre
acre
51
51
51
51
51
51
51
51
51
51
51
51
51
51
42
42
42
42
42
42
42
49
49
49
49
49
49
49
49
49
49
49
49
49
49
49
49
49
49
49
49
49
49
49
49
49
49
42
42
42
42
42
42
42
42
Labor Resources
Other Labor
Other Labor
Other Labor
Other Labor
Other Labor
O t h e r Labor
Description
a a a a a a s a a a B B B B B B B a a a a a s s s s s 3 3 3 3 3 B B B B a B B B B a a B a a a a a a ia a a a a a a a a . » S S S S = 3 3 3 B B B B B B B a a B B B S B S B B B B B B B B a a a a a s s a a a B B a a a a a a a a a a s sS S S B B B B B B
First Name
Qualifying Name
Cost or value (S/Hr)
To t a l W a g e B e n e fi t s ( 2 )
Labor
Type
(A,
B)
RS9.12
HARVEST
MELONS
3.44
HIRED LABOR
EAST
5.95
HIRED LABOR
WEST
5.00
HOEING
OPERATOR LABOR
4.5
HOEING
MELONS
3.44
A
A
A
A
A
B
6.101
Information presented is pnpand solely as a general guide and is not intended lo ncognize orpndicl the costs and Mums from any one particular farm or ranch operation.
These projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication
Land Resources
Description
First Name
Qualifying Name
Market Value
Property Tax
Appreciation Rate
Interest Rate
Annual Lease
App. Calcuations
COTT LAND RENT
FT BEND
LAND CASH RENT
LAND CASH RENT
LIB
LAND RENT
COTTON
LAND RENT
SORGHUM
LAND RENT
SOYBEAN
(S/Ac)
(S/Ac)
(1)
CM
(S/Ac)
(Y,N)
91.80
N
91.80
N
Description
First Name
Qualifying Name
Market Value
P r o p e r t y Ta x
Appreciation Rate
Interest Rate
Annual Lease
App. Calcuations
(S/Ac)
(S/Ac)
RICE LAND RENT
BRAZORIA
RICE LAND RENT
CHAMBERS
RICE LAND RENT
EAST
LAND RENT
FT 3END
27.
N
70.32
72.00
70.32
58.43
N
RICE LANDi RENT
WEST
SORG LAND RENT
BRAZORIA
SORG LAND RENT
FT BEND
70.32
42.18
LAND RENT-■LESIK
CORN
LAND RENT-LESIK
GR SORG
CM
(?.)
($/Ac)
(Y,N)
22.
N
N
N
N
Description
First Name
Qualifying Name
Market Value
Property Tax
Appreciation Rate
Interest Rate
Annual Lease
App. Calcuations
SORG LAND RENT
MATAGORD
(S/Ac)
(S/Ac)
C
M
C
M
{S/Ac)
(Y.N)
N
N
53.
N
49.22
N
Information pnsentedIs pnpandsolelyasa general guide and is not intended lo ncognize orpndicl the costs and mums from any one particular farm or ranch operation.
These projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication
RS9.13
Buildings or Improvements Resources
Bowls
Description
First Name
Qualifying Name
Horsepower
Rating
[Hp)
F u e l Ty p e
Fuel Con. (Unit/Hr or /Mi)
Usefull
Life
(Hr)
Remaining
Life
(Hr)
E f fi c i e n c y
CM
Hired Labor per Set (Hr)
Owner Labor per Set (Hr)
Number of Sets
Current
List
Price
(S)
Salvage
Percent
CM
C u r r e n t M a r k e t Va l u e ( S )
Lease
Payment
(S)
On Farm Hired Labor (Hr)
Off Farm Parts 4 Labor (S)
On Farm Owner Labor (Hr)
Annual
Use
Base
(Hr)
R 4 M Eng. Estimate CM
R
4
M
Calc.
(Ill,
»2)
Lease
Calc.
( H o u r, Ye a r )
Fuel
Use
(
Def.,Calc.)
First Name
Qualifying Name
(Hp)
Horsepower Rating
F u e l Ty p e
Fuel Con. (Unit/Hr or /Mil
Usefull Life
(Hr)
Remaining Life
(Hr)
CM
E f fi c i e n c y
Hired Labor per Set
(Hr)
Owner Labor per Set
(Hr)
Number of Sets
Current List Price
(S)
CM
Salvage Percent
C u r r e n t M a r k e t Va l u e
(S)
Lease Payment
(S)
On Farm Hired Labor
(Hr)
O f f F a r m P a r t s 4 L a b o r (S)
On Farm Owner Labor (Hr)
Annual
Use
Base
(Hr)
R 4 M Eng. Estimate CM
R
4
M
Calc.
(Ill,#2)
Lease
Calc.
( H o u r, Ye a r )
Fuel
Use
I
Def.,Calc.)
First Name
Qualifying Name
(Hp)
Horsepower Rating
F u e l Ty p e
Fuel Con. (Unit/Hr or /Mi)
Usefull
Life
(Hr)
Remaining
Life
(Hr)
E f fi c i e n c y
CM
Hired Labor per Set (Hr)
Owner Labor per Set
(Hr)
Number of Sets
(S)
Current List Price
CM
Salvage Percent
C u r r e n t M a r k e t Va l u e
(S)
Lease Payment
(S)
On Farm Hired Labor
(Hr)
Off Farm Parts 4 Labor (S)
On Farm Owner Labor (Hr)
Annual
Use
Base
(Hr)
R 4 M Eng. Estimate CM
R
4
M
Calc.
(Itl,tl2)
Lease
Calc.
( H o u r, Ye a r )
Fuel
Use
(
Def.,Calc.)
Dist.
Sys.
Dist.
Sys.
Dist.
Sys.
Dist.
Sys.
FLOOD
20
12
1
2600
3100
10
3100
6.0
2
Dist. Sys.
J A C K S O N I R R I G AT
Dist. Sys.
Dist.
Sys.
Dist.
Sys.
Power Plant
J E F F I R R I G AT L I B E R T Y- I R R I G AT M ATA G O R D A I R R I G W H A R T O N I R R I G AT
NATURAL GAS
225
NG
20
12
20
12
20000
12000
16.8
20
12
4100
10
4100
5.0
2
Power Plant
Description
Sys.
18000
5000
Dist. Sys.
Description
RS9.14
Dist.
BOWLS BRAZORIA IRRIGAT CALHOUN IRRIGAT CHAMBERS-IRRIGAT COLORADO IRRIGAT
NATURAL GAS
300
300
NG
20000
12000
16.8
6100
10
6100
5.0
2
Pump
Col.,Pipe,Shaft
Discharge
Head
PUMP COLUMN PIPE SHAF DISCHARGE HEAD
40000
20000
75
Gear Drive
Water Source
RIGHT ANGLE
WELL
33000
25000
33000
25000
75
33000
25000
95.0
20
10
12900
10
12900
1600
10
1600
4415
10
4415
46800
10
46800
6.0
2
Information pnsented is pnpand solely as a general guide and is not intended to ncognize or pndict the costs and Mums from any one particular farm or ranch operation
These projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
Machinery Cost Report
Resource Name
_________=_____-=__
=====
.,._._.===__
.BBaaBB .aaaa Fixed Expenses
U n i t -a a . a a a a s -a a a a a a a a a a: = = Va r i a b l e E x p e n s e s »■»■
A n n u a l Ta x e s ,
F u e l O p e r. 4
O p e r. C u s t o m R e p a i r
Repair
Hourly Deprec.
4
L e a s e L i cense
4 Manage.
I n p u t O p e r . 4 M a i n t . 4 Maint. Lease
Lube Labor
Off Farm L a b o r
]I n t e r e s t
4 I n s u r.
saaaaaaa
s a s a s= = = = = = = 3BB3B3BB -_saaaaaaa a- a a a a s a a :======== BBBBBBBB 2- B S S 3 3 S 3 a a a a a a s s B B B B a a a a = 3
100 HP
125 HP
ISO HP
180 HP
200 HP
225 HP
30 HP
70 HP
CORN
GRAIN
RICE
4 ROW
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
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
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
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
S/Mi
3.721
4.481
5.601
6.601
7.601
11.202
1.200
2.400
7.627
7.627
7.627
5.593
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
0.126
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
0.000
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
0.000
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
TRACTOR
125 HP
ANHYD APPLICATOR
CORN
ANHYD APPL
S/Ac
S/Ac
S/Ac
0.726
0.000
0.726
0.923
0.000
0.923
0.000
0.000
0.000
0.000
0.000
0.000
0.740
0.000
0.740
TRACTOR
BEDDER
BEDDING
125 HP
8 ROW
S/Ac
S/Ac
S/Ac
0.778
0.000
0.778
0.989
0.000
0.989
0.000
0.000
0.000
0.000
0.000
0.000
TRACTOR
BEDDER
BEDDING
150 HP
8 ROW
CORN
S/Ac
S/AC
S/Ac
0.801
0.000
0.801
0.989
0.000
0.989
0.000
0.000
0.000
TRACTOR
BACKHOE
BUTT 4 DRAIN
100 HP
S/Ac
S/Ac
S/Ac
1.400
0.000
1.400
3.164
0.000
3.164
S/Ac
S/Ac
S/Ac
1.032
0.000
1.032
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
COMBINE
COMBINE
COMBINE
COTTON PICKER
ANHYD APPLICATOR
BACKHOE
BEDDER
BLADE
CHISEL
CULTIPACKER
CULTIVATOR
CULTIVATOR
CULTIVATOR
DISK TANDEM 18'
DISK TANDEM 22'
DITCHER
DRILL
DU ALL
FERT SPREDDER
FIELD CULTIVATOR
FIELD CULTIVATOR
FIELD CULTIVATOR
GRAIN CART
GRAIN DRILL/FERT
HIPPER
LAND PLANE
LAND PLANE
LEVEE PLOW
OFFSET
OFFSET
PLANTER
PLANTER
ROLLER CONCRETE
ROTARY HOE
SHREDDER
SPIKE T HARROW
SPRAYER
SPRAYER
SPRING T HARROW
WATERMELON CART
LEVEE BOX T-A
SHOP EQUIPMENT
PICKUP TRUCK
8 ROW
DOZER
6 ROW
8 ROW
FERT
70 HP
140 HP
8 ROW
18'
20'
29'
6 ROW
LARGE
SMALL
HEAVY
LIGHT
6 ROW
8 ROW
20'
8 ROW
4R
HERB
1/2 TON
RICE
To t a l
Expenses
====== !■aaaaaaa
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
6.768
9.325
1 0 . 11 2
9.415
17.491
14.403
3.191
3.636
29.069
27.616
27.616
75.573
3.700
6.837
4.098
3.077
7.268
1.523
3.658
4.854
10.393
9.592
14.924
3.419
7.179
11 . 0 2 9
3.282
3.419
3.658
6.125
3.002
7.931
3.856
5.653
5.653
2.160
10.551
5.755
15.295
21.124
1.962
6.584
5.022
0.816
2.940
2.461
23.972
3.002
6.268
1872.164
0.171
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
0.000
0.000
0.000
0.000
0.000
0.000
1.175
0.424
1.599
0.000
0.000
0.000
0.091
0.046
0.137
3.655
0.470
4.125
0.793
0.388
1.181
0.000
0.000
0.000
0.000
0.000
0.000
1.259
0.503
1.762
0.000
0.000
0.000
0.098
0.037
0.135
3.916
0.927
4.843
0.000
0.000
0.000
0.861
0.388
1.249
0.000
0.000
0.000
0.000
0.000
0.000
1.365
0.503
1.868
0.000
0.000
0.000
0.106
0.037
0.143
4.122
0.927
5.049
0.000
0.000
0.000
0.000
0.000
0.000
1.845
1.299
3.143
0.000
0.000
0.000
0.000
0.000
0.000
2.924
2.686
5.610
0.000
0.000
0.000
0.227
0.196
0.424
9.560
4.181
13.741
0.722
0.000
0.722
0.000
0.000
0.000
0.000
0.000
0.000
0.684
0.358
1.042
0.000
0.000
0.000
0.000
0.000
0.000
1.725
0.652
2.377
0.000
0.000
0.000
0.135
0.048
0.182
4.298
1.057
5.355
0.000
4.269
0.000
5.874
0.000
6.376
0.000
6.194
0.000
6.940
0.000
9.085
0.000
0.886
0.000
2.008
0.000
50.748
48.373
0.000
0.000
48.373
0.000
60.984
0.000
0.000
0.000
3.306
0.000
3.158
0.000
1.193
0.000
3.988
0.000
0.896
2.770
0.000
0.000
3.676
0.000
3.196
0.000
4.553
0.000
7.545
0.000
2.140
0.000
3.821
0.000
3.400
0.000
7.518
0.000
2.588
0.000
2.770
0.000
5.509
0.000
4.993
0.000
4.966
0.000
3.158
0.000
3.332
0.000
3.332
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
2.187
0.000
1.855
0.000
0.419
0.000
1.998
0.000
1.648
0.000
3.175
0.000
4.993
0.000
0.000
0.000 1435.000
0.000
0.010
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
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.002
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
o.ooo
0.000
0.000
0.000
o.ooo
o.ooo
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.526
15.283
0.725
20.405
0.786
22.874
0.736
22.945
1.364
33.396
35.810
1.120
0.233
5.510
0.289
8.333
1.950
89.394
1.853
85.470
1.853
85.470
5.601 147.751
0.400
4.100
0.500
10.643
0.300
7.555
4.495
0.225
0.533
11.789
0.103
2.521
0.268
6.695
0.355
8.885
0.760
14.343
0.625
14.769
23.307
0.837
0.250
5.809
0.525
11.525
0.810
15.239
11.040
0.240
0.250
6.257
0.268
6.695
12.085
0.450
0.313
8.307
0.580
13.477
0.283
7.297
0.527
9 . 5 11
0.527
9 . 5 11
0.141
4.325
0.688
16.246
0.375
8.862
1.125
24.707
1.550
33.724"
0.100
2.247
0.484
9.255
0.286
7.162
0.060
1.295
0.215
5.153
0.180
4.289
1.760
28.907
0.313
8.307
6.478
0.190
69.007 3376.171
0.026
0.335
TRACTOR
CHISEL
CHISEL
200 HP
COMBINE
COMBINING
CORN
S/Ac
S/Ac
1.628
1.628
1.628
1.628
0.000
0.000
0.000
0.000
10.835
10.835
0.000
0.000
0.000
0.000
6.207
6.207
0.000
0.000
0.416
0.416
20.714
20.714
COMBINE
COMBINING
GRAIN
GRAIN
S/Ac
S/Ac
1.677
1.677
1.677
1.677
0.000
0.000
0.000
0.000
10.636
10.636
0.000
0.000
0.000
0.000
6.072
6.072
0.000
0.000
0.408
0.408
20.470
20.470
COMBINE
COMBINING
RICE
RICE
S/Ac
S/Ac
2.346
2.348
2.348
2.348
0.000
0.000
0.000
0.000
14.891
14.891
0.000
0.000
0.000
0.000
8.501
8.501
0.000
0.000
0.571
0.571
28.658
28.658
COTTON PICKER
COTTON PICKING
4 ROW
S/Ac
S/Ac
2.817
2.817
3.841
3.841
0.000
0.000
0.000
0.000
30.716
30.716
0.000
0.000
0.000
0.000
38.064
38.064
0.000
0.000
2.821
2.821
78.259
78.259
TRACTOR
CULTIPACKER
CULTIPACKING
100 HP
S/Ac
S/Ac
S/Ac
0.713
0.000
0.713
1.206
0.000
1.206
0.000
0.000
0.000
0.000
0.000
0.000
0.703
0.134
0.837
0.000
0.000
0.000
0.000
0.000
0.000
1 . 11 4
0.228
1.342
0.000
0.000
0.000
0.087
0.015
0.102
3.822
0.377
4.199
TRACTOR
CULTIVATOR
CULTIVATE
100 HP
6 ROW
S/Ac
S/Ac
S/Ac
0.728
0.000
0.728
1.438
0.000
1.438
0.000
0.000
0.000
0.000
0.000
0.000
0.838
0.494
1.333
0.000
0.000
0.000
0.000
0.000
0.000
1.329
0.653
1.982
0.000
0.000
0.000
0.103
0.048
0.151
4.436
1.195
5.631
TRACTOR
100 HP
FIELD CULTIVATOR 20'
CULTIVATE
20'
S/Ac
S/Ac
S/Ac
0.652
0.000
0.652
1.166
0.000
1.166
0.000
0.000
0.000
0.000
0.000
0.000
0.680
0.401
1.080
0.000
0.000
0.000
0.000
0.000
0.000
1.077
0.529
1.607
0.000
0.000
0.000
0.084
0.039
0.122
3.658
0.969
4.626
TRACTOR
CULTIVATOR
CULTIVATE
S/Ac
S/Ac
S/Ac
1.040
0.000
1.040
0.925
0.000
0.925
0.000
0.000
0.000
0.000
0.000
0.000
0.877
0.422
1.299
0.000
0.000
0.000
0.000
0.000
0.000
2.210
0.558
2.767
0.000
0.000
0.000
0.172
O.041
0.213
5.224
1.020
6.244
CORN
200 HP
8 ROW
8 ROW
Information pnsented is pnpand solely as a general guide and is not intended to ncognize orpndicl the costs and Mums from any one particular farm or ranch operation.
These projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication
RS9.I5
Resource Name
TRACTOR
C U LT I VAT O R
C U LT I VAT E
150 HP
6 ROW
CORN
'Jr.lt = = = aa.
Fuel
4
Lube
S/Ac
S/Ac
S/Ac
= = = V a r i a b l e E x p e n s e s = »■
Oper.
i
Manage.
Labor
0.910
0.000
0.910
1.438
0.000
1.438
Oper.
Input
0.000
0.000
0.000
Custom
Repair
Oper.
4
Maint.
Off Farm
0.000
0.000
0.000
1.252
0.494
1.747
.====== *«=__:» Fixed Expenses «=«==
Repair
H o u r i y D e p r e c . A n n u a l Ta x e s ,
4 Maint. L e a s e
4
Lease
License
Labor
Interest
4
Insur.
0.C00
0.000
0.000
0.000
0.000
0.000
1.986
0.653
2.639
0.000
0.000
0.000
To t a l
Expenses
0.154
0.048
0.202
5.740
1.195
6.935
TRACTOR
125
HP
S/Ac
0.608
0.938
0.000
0.000
0.752
0.000
0.000
1.194
0.000
0.093
F I E L D C U LT I VATO R 1 8 " S / A c 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 . 3 0 1 0 . 0 0 0 0 . 0 0 0 0 . 3 9 8 0 . 0 0 0 0 . 0 2 9
C U LT I VAT E
RICE
S/Ac
0.608
0.938
0.000
0.000
1.054
0.000
0.000
1.592
0.000
0.122
3.585
0.728
4.314
TRACTOR
CULTIVATOR
CULTIVATE
70 HP
6 ROW
SORG
S/Ac
S/Ac
S/Ac
0.697
0.000
0.697
1.438
0.000
1.438
0.000
0.000
0.000
0.000
0.000
0.000
0.394
0.494
0.889
,000
,000
,000
0.000
0.000
0.000
0.714
0.653
1.367
0.000
0.000
0.000
0.057
0.048
0.104
299
195
494
TRACTOR
CULTIVATOR
CULTIVATE FERT
150 HP S/Ac
FERT S/Ac
CORN S/Ac
0.210
0.000
0.210
1.041
0.000
1.041
0.000
0.000
0.000
0.000
0.000
0.000
0.906
0.413
1.319
000
000
000
0.000
0.000
0.000
1.437
1.343
2.780
0.000
0.000
0.000
0 . 11 2
0.098
0.210
3.705
1.854
5.559
TRACTOR
PLANTER
CULTIVATE-RIDGE
125 HP S/Ac
6 ROW S/Ac
6 ROW S/Ac
145
000
145
1.298
0.000
1.298
0.000
0.000
0.000
0.000
0.000
0.000
1.041
1.335
2.376
000
000
000
000
000
000
1.653
2.464
4 . 11 7
0.000
0.000
0.000
0.128
0.181
0.310
5.265
3.981
9.246
TRACTOR
DISK TANDEM 18'
DISKING
100 HP S/Ac
70 HP S/Ac
100 HP S/Ac
819
000
465
000
465
0.000
0.000
0.000
0.000
0.000
0.000
,854
,828
,682
000
000
000
000
000
000
1.354
1.745
3.098
0.000
0.000
0.000
105
114
219
4.597
2.686
7.283
TRACTOR
DISK TANDEM 18'
DISKING
180 HP S/Ac
70 HP S/Ac
180 HP S/AC
1.088
0.000
1.088
1.465
0.000
1.465
0.000
0.000
0.000
0.000
0.000
0.000
1.239
0.828
2.067
000
000
000
0.000
0.000
0.000
1.883
1.745
3.628
0.000
0.000
0.000
147
114
261
5.823
2.686
8.509
TRACTOR
150
HP
S/Ac
1.069
0.946
0.000
0.000
0.824
0.000
0.000
1.306
0.000
0.102
D I S K TA N D E M 2 2 ' 1 4 0 H P S / A c 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 . 8 8 6 0 . 0 0 0 0 . 0 0 0 1 . 7 5 3 0 . 0 0 0 0 . 0 9 8
DISKING
22
FT
S/Ac
1.069
0.946
0.000
0.000
1.710
0.000
0.000
3.060
0.000
0.200
4.247
2.738
6.985
TRACTOR
225
HP
S/Ac
1.277
0.946
0.000
0.000
1.174
0.000
0.000
1.661
0.000
0.145
D I S K TA N D E M 2 2 ' 1 4 0 H P S / A c 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 . 8 8 6 0 . 0 0 0 0 . 0 0 0 1 . 7 5 3 0 . 0 0 0 0 . 0 9 8
DISKING
225
HP
S/Ac
1.277
0.946
0.000
0.000
2.060
0.000
0.000
3.614
0.000
0.243
5.403
2.738
8.141
TRACTOR
DISK TANDEM 18'
DISKING
150 HP S/Ac
70 HP S/Ac
CORN S/Ac
0.989
0.000
0.989
1.465
0.000
1.465
000
000
000
0.000
0.000
0.000
,276
.828
.104
0.000
0.000
0.000
000
000
.000
2.023
1.745
3.767
0.000
0.000
0.000
0.1S7
0 . 11 4
0.271
909
686
TRACTOR
DISK TANDEM 18'
DISKING 18'
150 HP S/Ac
70 HP S/Ac
180 HP S/Ac
,989
,000
,989
1.465
0.000
1.465
000
000
000
000
000
000
.276
.828
.104
0.000
0.000
0.000
000
000
000
2.023
1.745
3.767
0.000
0.000
0.000
157
114
271
5.909
2.686
8.595
TRACTOR
OFFSET
DISKING-OFFSET
225 HP S/Ac
H E AV Y S / A C
H E AV Y S / A c
,172
.000
,172
1.000
0.000
1.000
0.000
0.000
0.000
000
000
000
1.241
0.622
1.864
000
000
000
0.000
0.000
0.000
1.968
1 . 3 11
3.279
0.000
0.000
0.000
153
085
238
5.535
2.018
7.553
TRACTOR
OFFSET
DISKING-OFFSET
100 HP
LIGHT
LIGHT
S/AC
S/Ac
S/Ac
,947
,000
,947
1.906
0.000
1.906
0.000
0.000
0.000
0.000
0.000
0.000
1.111
0.646
1.758
000
000
000
0.000
0.000
0.000
1.762
1.362
3.124
000
000
000
137
089
5.862
2.097
7.959
TRACTOR
DITCHER
DITCHING
S/Ac
S/Ac
S/Ac
1.557
0.000
1.557
2.307
0.000
2.307
,000
,000
,000
0.000
0.000
0.000
,009
,613
.622
000
000
000
0.000
0.000
0.000
3.186
0.979
4.165
000
000
000
248
072
319
9.307
1.664
10.970
TRACTOR
GRAIN DRILL/FERT
DRILL/FERT
S/Ac
S/Ac
S/Ac
,040
.000
,040
1.758
0.000
1.758
,000
.000
.000
0.000
0.000
0.000
.482
.084
.566
000
000
000
0.000
0.000
0.000
873
731
604
000
,000
,000
069
,127
,196
3.222
2.941
6.163
TRACTOR
FERT SPREDDER
FERT SPREDDER
S/Ac
S/Ac
S/Ac
.556
.000
1.813
0.000
1.813
0.000
0.000
0.000
000
000
000
.587
.846
.432
000
000
000
0.000
0.000
0.000
,518
806
324
0.000
0.000
0.000
,196
,059
,255
7.669
2.710
10.379
S/Ac
S/Ac
S/Ac
,171
,000
,171
041
000
,041
0.000
0.000
0.000
000
000
000
0.285
0.413
0.698
.000
.000
,000
0.000
0.000
0.000
,517
.343
.860
0.000
0.000
0.000
0.041
0.098
0.139
2.055
1.854
3.909
TRACTOR
180 HP
FIELD CULTIVATOR 20'
180 HP
FIELD CULTIVATE
S/Ac
S/Ac
S/Ac
,866
,000
,866
166
,000
,166
000
000
000
0.000
0.000
0.000
0.986
0.401
1.387
0.000
0.000
0.000
0.000
0.000
0.000
1.499
0.529
2.028
0.000
0.000
0.000
0 . 11 7
0.039
0.156
,634
,969
,602
TRACTOR
150 HP
FIELD CULTIVATOR 20*
FIELD CULTIVATE
RICE
S/Ac
S/Ac
S/Ac
0.787
0.000
0.787
1.166
0.000
1.166
000
000
000
000
000
000
1.015
0.401
1.416
0.000
0.000
0.000
000
.000
,000
1.610
0.529
2.139
,000
,000
,000
0.125
0.039
0.164
702
969
671
TRACTOR
150 HP
FIELD CULTIVATOR 20'
FIELD CULTIVATE
SORGHUM
S/Ac
S/AC
S/Ac
0.787
0.000
0.787
1.166
0.000
1.166
0.000
0.000
0.000
000
000
1.015
0.401
1.416
0.000
0.000
0.000
,000
,000
,000
1.610
0.529
2.139
,000
.000
.000
0.125
0.039
0.164
.702
,969
,671
TRACTOR
150 HP
FIELD CULTIVATOR 29'
29'
FIELD CULTIVATOR
S/Ac
S/Ac
S/Ac
0.417
0.000
0.417
0.582
0.000
0.582
0.000
0.000
0.000
0.000
0.000
0.000
0.507
0.398
0.905
0.000
0.000
0.000
.000
.000
.000
0.804
0.443
1.246
0.000
0.000
0.000
0.062
0.033
0.095
2.372
0.973
3.245
TRACTOR
SPRING T HARROW
HARROWING
S/Ac
S/Ac
S/Ac
,313
.000
,313
0.560
0.000
0.560
0.000
0.000
0.000
0.000
0.000
0.000
.326
.221
.547
0.000
0.000
0.000
.000
.000
.000
,517
,666
,183
000
OOO
000
.040
.122
.163
1.756
2.009
3.764
S/Ac
S/Ac
S/Ac
.313
.000
.313
0.560
0.000
0.560
0.000
0.000
0.000
0.000
0.000
0.000
.326
.029
.355
0.000
0.000
0.000
.000
.000
.000
.517
.057
.574
000
,000
,000
.040
.004
.044
1.756
0.090
1.846
70 HP
FERT
TRACTOR
CULTIVATOR
FERTILIZING
TRACTOR
SPIKE T HARROW
HARROWING
100 HP
RICE
TRACTOR
GRAIN CART
HAULING
150 HP
S/Ac
S/Ac
S/AC
2.792
0.000
2.792
3.443
0.000
3.443
0.000
0.000
0.000
0.000
0.000
0.000
999
135
133
0.000
0.000
0.000
000
000
000
.755
.283
CART
000
000
.000
0.370
0.134
0.503
14.358
3.551
17.910
TRACTOR
ROTARY HOE
HOEING
70 HP
8 ROW
ROTARY
S/Ac
S/Ac
S/Ac
.389
.000
.389
0.804
0.000
0.804
0.000
0.000
0.000
0.000
0.000
0.000
220
,218
.439
0.000
0.000
0.000
000
,000
,000
.399
.657
.056
.000
.000
.000
.032
.048
.080
1.844
0.923
2.768
S/Ac
S/Ac
S/Ac
.409
.000
.409
1.246
0.000
1.246
0.000
0.000
0.000
0.000
0.000
0.000
.085
.313
.399
0.000
0.000
0.000
.000
.000
.000
.721
.334
.056
.000
.000
.000
.134
.022
.156
5.596
0.669
6.265
TRACTOR
LEVEE PLOW
LEVEE BUILDING
RS9.16
Information pnsented is pnpand solely as a general guide and is not intended to ncognize orpndicl the costs and Mums from any one particular farm or ranch operation
These projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication
■• »
Resource Name
Fuel Oper. 4
4
Manage.
Lube Labor
Va r i a b l e
Oper.
Input
E x p e n s e s ■■■ . B 3 3 = = B B B . B . . B B B = = = . 3 F l X e d Z X p S H S C S = 3 3 3 3 T O t a l
Custom
Repair
Oper.
4
Maint.
Off Farm
Repair
Hourly
Deprec.
4
Maint.
Lease
4
Labor
Interest
Annual
Lease
4
Ta x e s ,
Expenses
License
Insur.
180HP
S/Ac
S/AC
S/AC
1.370
0.000
1.370
1.246
0.000
1.246
0.000
0.000
0.000
0.000
0.000
0.000
1.054
0.313
1.368
0.000
0.000
0.000
0.000
0.000
0.000
1.603
0.334
1.937
000
000
000
0.125
0.022
0.147
5.399
0.669
6.068
4 ROW
COTTON
S/Ac
S/Ac
2.817
2.817
3.841
3.841
0.000
0.000
0.000
0.000
30.716
30.716
0.000
0.000
0.000
0.000
38.064
38.064
000
000
2.821
2.821
78.259
78.259
PICKUP TRUCK
PICKUP TRUCK
1/2 TON
1/2 TON
S/Mi
S/mi
0.126
0.126
0.203
0.203
0.000
0.000
0.000
0.000
010
010
0.002
0.002
0.000
0.000
0.172
0.172
000
000
0.026
0.026
0.539
0.539
TRACTOR
LAND PLANE
PLANING
180 HP
SMALL
S/Ac
S/Ac
S/Ac
1.781
0.000
1.781
1.506
0.000
1.506
.000
.000
.000
,000
000
000
274
623
0.000
0.000
0.000
000
000
000
1.937
1.057
2.995
000
000
000
151
098
250
6.651
1.779
8.430
TRACTOR
LAND PLANE
PLANING
225 HP
LARGE
RICE
S/Ac
S/Ac
S/Ac
1.842
0.000
1.842
1.136
0.000
1.136
.000
.000
.000
,000
,000
,000
1.409
0.470
1.879
000
000
000
000
000
000
2.234
0.797
3.031
000
000
000
,174
,074
,248
6.794
1.341
8.135
TRACTOR
PLANTER
PLANTING
150 HP
6 ROW
S/Ac
S/Ac
S/Ac
1.130
0.000
1.130
1.298
0.000
1.298
.000
.000
.000
,000
,000
.000
1.130
1.335
2.465
,000
,000
,000
000
000
000
1.792
2.464
4.256
000
000
000
,139
,181
,321
5.488
3.981
9.469
TRACTOR
PLANTER
PLANTING
200 HP
8 ROW
8 ROW
S/Ac
S/Ac
S/AC
0.886
0.000
0.866
0.989
0.000
0.989
0.000
0.000
0.000
0.000
0.000
0.000
0.937
1.356
2.293
0.000
0.000
0.000
0.000
0.000
0.000
2.362
2.593
4.955
0.000
0.000
0.000
0.184
0.190
0.374
5.357
4.140
9.496
S/Ac
S/Ac
S/Ac
2.173
0.000
2.173
1.922
0.000
1.922
0.000
0.000
0.000
0.000
0.000
0.000
1.674
0.912
2.586
0.000
0.000
0.000
0.000
0.000
0.000
2.655
1.714
4.369
0.000
0.000
0.000
0.206
0.125
0.332
8.631
2.7S1
11 . 3 8 3
1.370
0.000
1.370
1.246
0.000
1.246
0.000
0.000
0.000
0.000
0.000
0.000
1.054
0.313
1.368
0.000
0.000
0.000
0.000
0.000
0.000
1.603
0.334
1.937
0.000
0.000
0.000
0.125
0.022
0.147
5.399
0.669
6.068
TRACTOR
LEVEE PLOW
LEVEE PLOW
180 HP
COTTON PICKER
PICKING
TRACTOR
DRILL
PLANTING-DRILL
TRACTOR
LEVEE PLOW
PLOWING
180 HP
RICE
S/Ac
S/Ac
S/Ac
TRACTOR
ROLLER CONCRETE
ROLLER CONCRETE
150 HP
20'
150 HP
S/Ac
S/Ac
S/Ac
1.122
0.000
1.122
1.384
0.000
1.384
0.000
0.000
0.000
0.000
0.000
0.000
1.205
0.032
1.237
0.000
0.000
0.000
0.000
0.000
0.000
1.912
0.337
2.249
0.000
0.000
0.000
0.149
0.017
0.166
5.772
0.386
6.157
TRACTOR
ROLLER CONCRETE
ROLLER CONCRETE
125 HP
20*
20'
S/Ac
S/Ac
S/Ac
1.089
0.000
1.089
1.384
0.000
1.384
0.000
0.000
0.000
0.000
0.000
0.000
1.111
0.032
1.142
0.000
0.000
0.000
0.000
0.000
0.000
1.763
0.337
2.100
0.000
0.000
0.000
0.137
0.017
0.154
S.483
0.386
5.869
TRACTOR
SHREDDER
DISK TANDEM 18'
SHRED AND DISK
100 HP
4R
70 HP
S/Ac
S/Ac
S/AC
S/Ac
1.100
0.000
0.000
1.100
1.465
0.000
0.000
1.465
000
000
000
000
000
000
000
000
0.854
0.292
0.828
1.974
0.000
0.000
0.000
0.000
000
000
000
000
1.354
0.791
1.745
000
000
000
000
105
045
11 4
264
4.878
1.129
2.686
8.692
TRACTOR
SHREDDER
SHREDDING
125 HP
4R
S/Ac
S/Ac
S/Ac
0.445
0.000
0.445
1.269
0.000
1.269
000
000
000
000
000
000
1.018
0.292
1.310
000
000
000
000
000
000
616
791
408
000
000
000
.126
.045
.171
4.474
1.129
5.602
TRACTOR
SHREDDER
SHREDDING
70 HP
4R
M ATA
S/Ac
S/Ac
S/AC
0.328
0.000
0.328
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
0.630
0.791
1.421
0.000
0.000
0.000
0.050
0.045
0.095
2.625
1.129
3.754
TRACTOR
SHREDDER
SHREDDING-JACK
150 HP
4R
150-4R
S/Ac
S/Ac
S/Ac
0.482
0.000
0.482
1.269
0.000
1.269
0.000
0.000
0.000
0.000
0.000
0.000
1.105
0.292
1.397
0.000
0.000
0.000
0.000
0.000
0.000
1.753
0.791
2.544
0.000
0.000
0.000
0.136
0.045
0.181
4.745
1.129
5.874
TRACTOR
SPRAYER
D I S K TA N D E M I f
SPRAY AND DISK
125 HP
HERB
70 HP
S/Ac
S/Ac
S/Ac
S/Ac
0.950
0.000
0.000
0.950
1.465
0.000
0.000
1.46S
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
1.175
0.236
0.828
2.239
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
1.866
0.352
1.745
3.962
000
000
000
000
145
026
. 11 4
.284
5.600
0.614
2.686
8.900
S/Ac
S/Ac
S/AC
158
000
1S8
0.958
0.000
0.958
000
000
000
000
000
000
263
238
501
.000
.000
,000
000
000
000
0.476
0.350
0.826
000
000
000
038
026
063
892
613
506
S/AC
S/Ac
S/Ac
185
000
185
0.958
0.000
0.958
000
000
000
000
000
000
769
238
000
000
000
000
000
000
1.221
0.350
1.571
0.000
0.000
0.000
0.095
0.026
0.120
228
613
841
TRACTOR
SPRAYER
SPRAYER
TRACTOR
SPRAYER
SPRAYER
125 HP
HERB
Information pnsented is pnpandsolely as a general guide and is not intendedto ncognize orpndicl the costs and'mumsfrom any one particularfarm orranch operation
These projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
RS9.17
Budget Parameters Report
Parameter
Name
Unit
of
Measure
================= ============ =======:
DIESEL
0.6500 GAL.
DIESEL BTU
135250.0000 BTU
ELECTRICITY
0.0700 KWH
ELECTRICITY BTU
34.10.0000 BTU
GASOLINE
1.1000 GAL.
124100.0000 BTU
GASOLINE BTl1
HIRED LABOR
5.2500 HOUR
HIRED LABOR IRR
5.2500 HOUR
1.0000 %
INR
9.2500 %
IRITB
IRITE
9.2500 %
9.2500 %
IROCB
IROCE
9.2500 %
IRPCF
0.0520 %
ITl
12.0000 %
LP GAS
1.0000 GAL.
92140.0000 BTU
LP GAS BTU
0.1000 NONE
LUBE MULTI
NATURAL GAS
3.9600 MCF
NATURAL GAS BTU 1000000.0000 BTU
6.1010 HOUR
OWNER LABOR
5.8500 HOUR
OWNER LABOR IRR
0.0001 %
PTR
RS9.18
Va l u e
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
Interest Rate, Intermediate Term Borrow.
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
Personal Property Tax Rate
Information pnsented is pnpand solely as a general guide and is not intended to ncognize orpndicl the costs and Mums from any one particular farm or ranch operation.
These projections wen collected and developed by staffmembersofthe Texas Agricultural Extension Service and approved for publication
Educational programs conducted by the Texas Agricultural Extension Service serve people of all ages regardless of socio-economic level, race,
color, sex or national origin.
Cooperative Extension Work in Agriculture and Home Economics, The Texas A&M University System and the United States Department of
Agriculture cooperating Distributed in furtherance of the acts of Congress of May 8, 1914, as amended, and June 30, 1914.
150-01-95,
New
ECO
7-2