Texas Agricultural Extension Service
B-1241(C11)
The Texas A&M University System
Texas Crop Enterprise Budgets
Texas Coastal Bend District
Projected for 1995
Dr. Lawrence L. Falconer, District 11 Extension Economist-Management
The Texas Agricultural Rxtrnsion Service • Zerie L. Carpenter, Director • The Texas A&M University System • College Station, Texas
B-1241 <Clh
Projections for Planning Purposes Only
Sot to be Used without Updating after February 13. 1995
Corn, Coastal Upland
Texas Coastal Bend District (11)
1995 Projected Costs and Returns per Acre
GROSS INCOME Description
CCRN-COASTAL UP.
DEFICIENCY PMT. CORN
Quantity
75.000
70.000
Unit
bu.
bu.
$ / Unit
2.4200
0.5000
PREHARVEST
FERTILIZER
ATRAZINE
SEED
SOIL INSECTICIDE
FOLIAR IRON
FOLIAR IRON
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Quantity
0.150
1.250
20.000
0.125
1.000
1.000
2.335
Unit
TON
lb.
thou
gal
gal
gal
Acre
Acre
Hour
$ / Unit
126.250
2.820
.750
56.000
.900
.900
5.251
131.50
35.00
To t a l
18.93
3.52
15.00
7.00
0.90
0.90
11.59
3.72
12.26
73.84
Total PREHARVEST
SET ASIDE
- OC Borrowed
Interest
- Positive Cash
Interest
HARVEST
HARVEST & HAUL
Your
Estimate
216.50
Total GROSS Income
VARIABLE COST Description
To t a l
0.075
47.164
-1.202
ACRE
Dol.
Dol.
19.510
0.105
0.030
1.46
4.95
-0.04
42.000
cwt.
.600
25.20
25.20
Total HARVEST
SS-B-.33-ISSa-_-aS----.S_-:
Total VARIABLE COST
105.42
GROSS INCOME minus VARIABLE COST
111 . 0 8
FIXED COST Description
Unit
To t a l
= 3 3 3
Machinery and Equipment
Land
Acre
Acre
46.80
42.59
Total FIXED Cost
89.39
Total of ALL Cost
194.80
NET PROJECTED RETURNS
21.70
Informaion pnsented is pnpand solely as a general guide aui is not mended to ncogmze or predict the costs and n turns jram any ime patieultrjam or ranch operation.
These projections wen collected ad developed by staff members of the Texas Agricultural Extension Service a*! improved for publication
Cl
B-l 241 fClh
Projections for Planning Purposes Only
\'ot to be Used without Updating after February 13. 1995
Date
Stage
of
Production
of
Date
Stage
of
Production
======== ================
07/26/94
07/26/94
08/01/94
10/01/94
11 / 1 5 / 9 4
11 / 1 5 / 9 4
12/15/94
12/15/94
12/15/94
02/16/95
02/25/95
02/25/95
02/25/95
03/15/95
03/15/95
03/20/95
04/10/95
04/10/95
04/15/95
07/20/95
07/20/95
07/25/95
CI1.2
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
A
A
Type
of
Input
-3-3S3_3
M
M
M
M
E
M
M
E
M
M
E
M
E
E
M
M
E
M
M
K
E
G
Number
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
a========
1
CORN-COASTAL 'JP.
DEFICIENCY PMT. CORN
Input Name
================'a s fl o s n s a a
DISKING
DISKING
BEDDING
BEDDING
FERTILIZER
APPLY FERT
BEDDING
ATRAZINE
APPLY HERBICIDE
PICKUP TRUCK
SEED
PLANTING
SOIL INSECTICIDE
FOLIAR IRON
APPLY IRON
CULTIVATE
FOLIAR IRON
APPLY IRON
CULTIVATE
CROPLAND
SET ASIDE
HARVEST & HAUL
20FT
20FT
180 8ROW
180 8ROW
80-30-0
8 ROW
180 8ROW
HERB
3/4 TON
CORN
8R CORN
FURADAN
180 8R
180 8R
UPLAND
CORN
Informaianpnsemedispnpaed^tyasagemralguuJeaulunamendri^^
lh.se projecttonswencolleatdaiddevelapedbystagmembenaft^
=============
per
I-lead
========= ===== =:======= :
a===i
.0000
.0000
75.0000
70.0000
Number
of
Units
a :s s a B s s a s a a a a
1.0000
1.0000
1.0000
1.0000
.1500
1.0000
1.0000
1.2500
1.0000
21.0000
20.0000
1.0000
.1250
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0810
.0750
42.0000
Cash Landlord ;
M o n - S h a r e 1Even
Cash
We i g h t
of
Units
Prod.
======== ================ =====
0 7 / 2 0 / 9 5 HARVEST
0 7 / 2 0 / 9 5 HARVEST
Product Name
Type
Cash
NonCash
====;b
33.00
33.00
Fixed Landlord
or
_Share
Va r i .
asnas
c
V
c
c
V
c
c
c
c
V
F
V
V
s ;3 3 3 3 B 3 3
.00
.00
.00
.00
33.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
. 00
. 00
.00
.00
. 00
.00
33.00
B-1241 .07/.
Projections for Planning Purposes Only
Sot to be Used without Updating after February 13. 1995
Corn, Gulf Coast
Texas Coastal Bend District (11)
1995 Projected Costs and Returns per Acre
GROSS INCOME Description
CORN-GULF COAST
DEFICIENCY PMT. CCRN
Quantity
75.000
70.000
Unit
bu.
bu.
$ / Unit
2.5200
0.5000
Your
Estimate
189.00
35.00
224.00
Total GROSS Income
VARIABLE COST Description
To t a l
Quantity
Unit
$ / Unit
To t a l
--32SIS
PREHARVEST
FERTILIZER
ATRAZINE
SEED
SOIL INSECTICIDE
FOLIAR IRON
FOLIAR IRON
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
0.150
1.250
20.000
0.125
1.000
1.000
2.335
TON
lb.
thou
gal
gal
gal
Acre
Acre
Hour
126.250
2.820
.750
56.000
.900
.900
5.251
73.84
Total PREHARVEST
- OC Borrowed
Interest
- Positive Cash
Interest
HARVEST
HARVEST & HAUL
18.93
3.52
15.00
7.00
0.90
0.90
11.59
3.72
12.26
47.164
-1.310
Dol.
Dol.
0.105
0.030
4.95
-0.04
42.000
cwt.
.600
25.20
25.20
Total HARVEST
Total VARIABLE COST
103.95
GROSS INCOME minus VARIABLE COST
120.05
FIXED COST Description
Unit
To t a l
3 3 3 3
SET ASIDE COAST
Machinery and Equipment
Land
ACRE
Acre
Acre
1.10
46.80
42.59
S3=-_==333:_X3SS3
Total FIXED Cost
Total of ALL Cost
NET PROJECTED RETURNS
90.48
194.43
29.57
InjnrTnaianpnxemedispnpatdsohtyosagimralguukaulisnaintendtdioncogmseapndictthec^^
These pro/ectiatswen collected end developed bystaffmembenofthe Texas Agnculnirul Extension Service aid approved for publication
Cl 1.3
B-1241 <C!1>
Projections for Planning Purposes Only
Sot to be Used without Updating after February 13, 1995
Date
Stage
of
Type
Product Name
of
Prod.
Production
======== ================ ===== ================!=========
0 7 / 2 0 / 9 5 HARVEST
A
CORN-GULF COAST
A
DEFICIENCY PMT. CORN
0 7 / 2 0 / 9 5 HARVEST
Date
========
07/26/94
07/26/94
08/01/94
10/01/94
11/15/94
11/15/94
12/15/94
12/15/94
12/15/94
02/16/95
02/25/95
02/25/95
02/25/95
03/15/95
03/15/95
03/20/95
04/10/95
04/10/95
04/15/95
07/20/95
07/20/95
07/25/95
CU.4
Stage
of
Production
================
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
Type
of
Input
ssaaa
M
M
M
M
E
M
M
E
M
M
E
M
E
E
M
M
E
M
M
K
E
G
Input Name
Number
C a s h L a n d l o r d 3rea
Non- Share
Even
Cash
Prod
Weight
of
per
Units
Head
===== saaaaaaa
3 = = 3 3 3 3 3 B a a = = a a a ac s s s a a s s a
75.0000
70.0000
Number
of
Units
.0000
.0000
Cash
NonCash
C
C
33.00
33.00
Fixed Landlord
or
Share
Va r i .
=======
a a a s s a s B a a a a s s o s :a = = = = = = = = s s s a s a a s s a s a a a a a s a sis a a a s_
DISKING
DISKING
BEDDING
BEDDING
FERTILIZER
APPLY FERT
BEDDING
ATRAZINE
APPLY HERBICIDE
PICKUP TRUCK
SEED
PLANTING
SOIL INSECTICIDE
FOLIAR IRON
APPLY IRON
CULTIVATE
FOLIAR IRON
APPLY IRON
CULTIVATE
CROPLAND
SET ASIDE
HARVEST & HAUL
20FT
20 FT
180 8ROW
180 8ROW
80-30-0
8 ROW
180 8ROW
HERB
3/4 TON
CORN
8R CORN
FURADAN
180 8R
180 8R
COAST
CORN
1.0000
1.0000
1.0000
1.0000
.1500
1.0000
1.0000
1.2500
1.0000
21.0000
20.0000
1.0000
.1250
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0810
.0750
42.0000
c
V
c
c
V
c
.00
.00
.00
.00
33.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
V
F
F
V
33.00
Informatim pnsented upnpaedsoUlym a ininerolguide aula not intended M
These projections wen collected and developed by staff members of the Texas Agricultural Extension Service aui'^provedfor publication.
=a==.
M
N
Projections for Planning Purposes Only
Mot to be Used without Updating after February 13. 1995
B-1241 •(•//.
C o t t o n , P i c k e r, D r y l a n d , C o a s t a l P l a i n
Texas Coastal Bend (District 11;
1995 Projected Costs and Returns per Acre
GROSS INCOME Description
COTTON LINT
COTTONSEED
DEFICIENCY PMT. COTTON
Quantity Uni*
625.000
0.500
520.000
lb.
ton
ib.
$ / Unit
0.7000
U5.C000
0.0500
PREHARVEST
FERTILIZER
HERBICIDE PRE-EM
SEED
CAPAROL
SCOUTING
INSECTICIDE APPL
INSECTICIDE-FLEA
INSECTICIDE APPL
INSECTICIDE-FLEA
INSECTICIDE-BOLL
PIX
INSECTICIDE APPL
INSECTICIDE-BOLL
INSECTICIDE APPL
INSECTICIDE-BOLL
INSECTICIDE APPL
INSECTICIDE-BOLL
INSECTICIDE APPL
INSECTICIDE-BOLL
INSECTICIDE APPL
PIX
INSECTICIDE-BOLL
INSECTICIDE APPL
INSECTICIDE APPL
INSECTICIDE-BOLL
INSECTICIDE-BOLL
INSECTICIDE APPL
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
DEFOLIANTS
DEFOLIANT APPL.
PICK & MODULE
GINNING
Quantity
0.150
1.250
18.000
000
000
000
200
000
200
000
250
000
000
000
1.000
1.000
1.000
1.000
1.000
1.000
0.250
4.000
1.000
1.000
1.000
4.000
1.000
2.033
Unit $ / Unit
TON
LBS.
lb.
QT
acre
appl
OZ
appl
OZ
PT
pint
appl
PT
appl
PT
appl
PT
appl
PT
appl
pint
OZ
appl
appl
PT .
OZ
appl
Acre
Acre
Hour
118.320
7.700
.790
7.800
4.000
2.500
.620
2.500
.620
1.750
13.100
2.500
1.750
2.500
1.750
2.500
1.750
2.500
1.750
2.500
13.100
1.940
2.500
2.500
1.750
1.940
2.500
5.251
437.50
57.50
26.00
To t a l
17.74
9.62
14.22
30
00
50
98
50
98
75
27
50
75
SO
.75
.50
,75
,50
.75
,50
.27
7.76
2.50
2.50
1.75
7.76
2.50
11.24
3.48
10.67
140.32
1.000
1.000
18.750
625.000
ACRE
acre
cwt.
LB.
7.380
3.000
3.000
.075
7.38
3.00
56.25
47.00
113.63
Total HARVEST
Interest
Interest
Yo u r
Estimate
521.00
Total GROSS Income
VARIABLE COST Description
To t a l
- OC Borrowed
- Positive Cash
84.228
-12.449
Dol.
Dol.
0.105
0.030
8.84
-0.37
Total VARIABLE COST
262.42
GROSS INCOME minus VARIABLE COST
258.58
FIXED COST Description
Machinery and Equipment
Land
Unit
Acre
Acre
To t a l
42.72
39.40
t=S===333
Total FIXED Cost
82.12
Total of ALL Cost
344.55
NET PROJECTED RETURNS
176.45
Information pn.tented is pnpand solely as a general guide aui is not mended to ncogmze or predict the costs aui mums from aty one paiicultrjam or ranch operation
These protections wen collected out developed by staff members of the Texas Agricultural Extension Service and approved far publication
Cll.5
Projections foi- Planning Purjooses Onlv
W to be Used without Updating after February 13. 1995
Date
Stage
of
Production
of
Prod.
aaaaaaaa aaaaaaaaaaaaaaaa aaaaa
A
A
A
0 9 / 1 0 / 9 5 HARVEST
0 9 / 1 0 / 9 5 HARVEST
0 9 / 1 0 / 9 5 HARVEST
Date
Stage
of
Production
aaaaaaaa saaassaaaosssasa
08/25/94
09/01/94
09/21/94
10/16/94
11/16/94
11/16/94
11/16/94
11/16/94
02/16/95
03/01/95
03/01/95
03/01/95
04/01/95
04/10/95
04/15/95
04/15/95
04/25/95
04/25/95
05/08/95
05/15/95
05/15/95
05/15/95
05/19/95
05/19/95
05/23/95
05/23/95
06/13/95
06/13/95
06/18/95
06/18/95
06/23/95
06/23/95
06/23/95
06/28/95
06/28/95
07/02/95
07/02/95
08/05/95
08/05/95
08/20/95
09/01/95
09/15/95
Cll.6
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
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
HARVEST
HARVEST
Product Name
Type
Units
========================= =;============
DEFICIENCY PMT. COTTON
520.0000
COTTONSEED
.5000
COTTON LINT
625.0000
Input Name
of
aaaaa
M
M
M
M
E
M
E
M
M
E
M
E
G
M
G
E
G
E
M
E
E
G
E
G
E
G
E
G
E
G
E
E
G
G
E
E
G
E
G
G
G
K
Number
i
Weight
of
Type
Input
fl- 1241 ,CU,
Number
of
Units
per
Head
a a a aa a a a a a a a a
.0000
.0000
.0000
Cash
NonCash
s a a a n o a a a a a a a a a a i. a a a s a a a a s s. . a n a a s a a a s s s aassa:s
SHRED STALKS
CHISEL
DISKING
FIELD CULTIVATOR
FERTILIZER
APPLY FERT
HERBICIDE PRE-EM
HERBICIDE APPL.
PICKUP TRUCK
SEED
PLANTING
CAPAROL
SCOUTING
CULTIVATE
INSECTICIDE APPL
INSECTICIDE-FLEA
INSECTICIDE APPL
INSECTICIDE-FLEA
CULTIVATE
INSECTICIDE-BOLL
150 HP
180HP
20FT
29 FT
75-15-0
8 ROW
INCORP.
DISC20
3/4 TON
COTTON
8R COTN
150 8R
HOPPERS
HOPPERS
150 8R
WEEVILS
PIX
INSECTICIDE APPL
INSECTICIDE-BOLL
INSECTICIDE APPL
INSECTICIDE-BOLL
INSECTICIDE APPL
INSECTICIDE-BOLL
INSECTICIDE APPL
INSECTICIDE-BOLL
INSECTICIDE APPL
WEEVILS
WEEVILS
WEEVILS
WEEVILS
PIX
INSECTICIDE-BOLL
INSECTICIDE APPL
INSECTICIDE APPL
INSECTICIDE-BOLL
INSECTICIDE-BOLL
INSECTICIDE APPL
DEFOLIANTS
DEFOLIANT APPL.
PICK & MODULE
GINNING
CROPLAND
WORMS
WEEVILS
WORMS
PICKER
COTTON
PICKER
1.0000
1.0000
1.0000
1.0000
.1500
1.0000
1.2500
I.oooo
21.0000
18.0000
1.2000
1.0000
1.0000
1.0000
1.0000
3.2000
1.0000
3.2000
1.0000
1.0000
.2500
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.2500
4.0000
1.0000
1.0000
1.0000
4.0000
1.0000
1.0000
1.0000
18.7500
625.0000
1.0000
~ a s h L.andlcrd 3reak
NonShare Even
Cash
Prod.
a a a a a _t a a a a a a a = = = = =
C
C
C
Fixed Landlord
or
Share
Va r i .
sssaa
c
V
c
V
c
V
c
c
V
c
c
c
c
V
V
V
V
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
F
saaaaaaa
.00
.00
.00
.00
25.00
.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
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
25.00
.00
Information pnsentedis pnpaedsolely as a general guide auiIs not intendedto recognize or predict the costs aid Mums from aiy one pattcultwform or nmch operation
These projections wen collected out developed by staff members of the Texas Agricultural Extension Service and approved for publication
25.00 N
25.00 N
25.00 N
B-1241 ,CO,
Projections for Planning Purposes Only
Sot to be Used without Updating after February 13. 1995
C o t t o n , S t r i p p e r, D r y l a n d , C o a s t a l P L a i n
Texas Coastal Bend (District 11)
1995 Projected Costs and Returns per Acre
GROSS INCOME Description
CCTTON LINT
COTTONSEED
DEFICIENCY PMT. COTTON
Quantity Unit $ / Unit
625.000 lb.
0.500 ton
520.000 lb.
0.7000
115.0000
0.0500
PREHARVEST
FERTILIZER
HERBICIDE PRE-EM
SEED
CAPAROL
SCOUTING
INSECTICIDE APPL
INSECTICIDE-FLEA
INSECTICIDE APPL
INSECTICIDE-FLEA
INSECTICIDE-BOLL
PIX
INSECTICIDE APPL
INSECTICIDE-BOLL
INSECTICIDE APPL
INSECTICIDE-BOLL
INSECTICIDE APPL
INSECTICIDE-BOLL
INSECTICIDE APPL
INSECTICIDE-BOLL
INSECTICIDE APPL
PIX
INSECTICIDE-BOLL
INSECTICIDE APPL
INSECTICIDE APPL
INSECTICIDE-BOLL
INSECTICIDE-BOLL
INSECTICIDE APPL
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
DEFOLIANTS
DEFOLIANT APPL.
STRIP & MODULE
GINNING
Quantity Unit $ / Unit
0.150 TON
1.250 LBS.
18.000 l b .
000 QT
000 acre
000 a p p l
200 OZ
000 a p p l
200 OZ
000 PT
250 p i n t
000 a p p l
000 PT
000 appl
1.000 PT
1.000 a p p l
1.000 PT
000 a p p l
000 PT
000 a p p l
250 p i n t
000 OZ
000 a p p l
000 a p p l
1.000 PT
4.000 OZ
1.000 a p p l
Acre
Acre
2.033 Hour
118.320
7.700
.790
7.800
4.000
2.500
.620
2.500
.620
1.750
13.100
2.500
1.750
2.500
1.750
2.500
1.750
2.500
1.750
2.500
13.100
1.940
2.500
2.500
1.750
1.940
2.500
5.251
437.50
57.50
26.00
To t a l
17.74
9.62
14.22
80
00
50
98
50
98
75
3.27
50
75
50
75
,50
,75
.50
1.75
50
27
,76
,50
,50
.75
,76
.50
11.24
3.48
10.67
140.,32
1,.000
1..000
18..750
625,.000
ACRE
acre
cwt.
LB.
9,.400
3,.000
2,.000
.088
9.,4U
3.,00
37,.50
55..00
104.90
Total HARVEST
Interest
Interest
Yo u r
Estimate
521.00
Total GROSS Income
VARIABLE COST Description
:otal
- OC Borrowed
- Positive Cash
83.545
-12.928
Dol.
Dol.
0.105
0.030
8.77
-0.39
Total VARIABLE COST
253.61
GROSS INCOME minus VARIABLE COST
267.39
FIXED COST Description
Unit
Machinery and Equipment
Land
Total FIXED Cost
To t a l
3-=-_3=-_3==-J==-I
=3B3S=333=3==3333n=33333333aaaa=:
Acre
Acre
42.72
39.40
82.12
Total of ALL Cost
335.73
NET PROJECTED RETURNS
185.27
Information pnxnted is pnpand solely as a general guide aui is not mended to recogmze or pndiatrm costs aid nntrmjromav one pattcula'jam or raichnperaiiiin
These projections wen collected aui developed by staff members of the Texas Agricultural Extension Service aid (^provedfor publication
Cl
B-1241 <Cl!i
Projections for Planning Purposes Only
Sot to be Used without Updating after February 13. 1995
Date
Stage
of
Production
09/10/95 HARVEST
09/10/95 HARVEST
09/10/95 HARVEST
Date
Stage
of
Production
Type
of
Prod.
Product Name
A DEFICIENCY PMT.
A COTTONSEED
A COTTON LINT
Type
of
Input
COTTON
Input Name
Number
of
Units
520.0000
.5000
625.0000
Number
of
Units
aasass
08/25/94
09/01/94
09/21/94
10/16/94
11/16/94
11/16/94
11/16/94
11/16/94
02/16/95
03/01/95
03/01/95
03/01/95
04/01/95
04/10/95
04/15/95
04/15/95
04/25/95
04/25/95
05/08/95
05/15/95
05/15/95
05/15/95
05/19/95
05/19/95
05/23/95
05/23/95
06/13/95
06/13/95
06/18/95
06/18/95
06/23/95
06/23/95
06/23/95
06/28/95
06/28/95
07/02/95
07/02/95
08/05/95
08/05/95
08/20/95
09/01/95
09/15/95
Cll.8
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
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
HARVEST
HARVEST
M
SHRED STALKS
M
CHISEL
M
DISKING
M
FIELD CULTIVATOR
E
FERTILIZER
M
APPLY FERT
E
HERBICIDE PRE-EM
M
HERBICIDE APPL.
M
PICKUP TRUCK
E
SEED
M
PLANTING
E
CAPAROL
G
SCOUTING
M
CULTIVATE
G
INSECTICIDE APPL
E ' INSECTICIDE-FLEA
G
INSECTICIDE APPL
E
INSECTICIDE-FLEA
M
CULTIVATE
E
INSECTICIDE-BOLL
E
PIX
G
INSECTICIDE APPL
E
INSECTICIDE-BOLL
G
INSECTICIDE APPL
E
INSECTICIDE-BOLL
G
INSECTICIDE APPL
E
INSECTICIDE-BOLL
G
INSECTICIDE APPL
E
INSECTICIDE-BOLL
G
INSECTICIDE APPL
E
PIX
E
INSECTICIDE-BOLL
G
INSECTICIDE APPL
G
INSECTICIDE APPL
E
INSECTICIDE-BOLL
E
INSECTICIDE-BOLL
G
INSECTICIDE APPL
E
DEFOLIANTS
G
DEFOLIANT APPL.
G
STRIP & MODULE
G
GINNING
K
CROPLAND
150 HP
180HP
20FT
29 FT
75-15-0
8 ROW
INCORP.
DISC20
3/4 TON
COTTON
8R COTN
150 8R
HOPPERS
HOPPERS
ISO 8R
WEEVILS
WEEVILS
WEEVILS
WEEVILS
WEEVILS
WORMS
WEEVILS
WORMS
STRIPPER
COTTON
STRIPPER
Weight Cash Landlord 3rea<
per
NonShare
Even
Head
Cash
Prod.
1.0000
1.0000
1.0000
1.0000
.1500
1.0000
1.2500
1.0000
21.0000
18.0000
,2000
,0000
,0000
1.0000
1.0000
3.2000
1.0000
3.2000
1.0000
1.0000
.2500
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.2500
4.0000
1.0000
1.0000
1.0000
4.0000
1.0000
1.0000
1.0000
18.7500
625.0000
1.0000
OOOO C
,0000 C
,0000 C
Cash
NonCash
Fixed Landlord
or
Share
Va r i .
.00
.00
.00
.00
25.00
.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
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
25.00
,00
Information pnsented is pnpaed solely as a general guide auiis not intended to ncogmze or pnaathecasuadntiam/remayampattcul&jamarraKhapenaiiin
These projections wen collected aui developed by staff members of the Texas Agnadturd Extension Service ad qtproved for publication.
25.00 N
25.00 N
25.00 N
B-1241 tClh
Projections for Planning Purposes Only
\'ot to be Used without Updating after February 13. 1995
Sorghum, Gulf Coast
Texas Coastal Bend District (11)
1995 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY PMT. SORGHUM
SORGHUM
Quantity
35.000
38.000
Unit
cwt.
cwt.
$ / Unit
To t a l
0.9000
4.4600
31.50
169.48
200.98
Total GROSS Income
VARIABLE COST Description
PREHARVEST
ATRAZINE
FERTILIZER
MICRONUTRIENT
SEED
SOIL INSECTICIDE
FOLIAR IRON
FOLIAR IRON
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Quantity
1.000
0.137
0.125
6.000
0.125
1.000
1.000
2.276
Unit
lb.
TON
gal
lb.
gal
gal
gal
Acre
Acre
Hour
$ / Unit
To t a l
2.82
17.18
0.62
4.80
7.00
0.90
0.90
10.33
3.49
11.95
2.820
125.000
5.000
.800
56.000
.900
.900
5.251
60.01
Total PREHARVEST
Interest - OC Borrowed
HARVEST
HARVEST & HAUL
39.683
Dol.
0.105
4.17
38.000
cwt.
.550
20.90
20.90
Total HARVEST
SSSS
115.91
GROSS INCOME minus VARIABLE COST
ssaa _=_=s ss sas ss ss ss s sss= sssssss asss
Machinery and Equipment
Land
Total FIXED Cost
To.tal of ALL Cost
NET PROJECTED RETURNS
3S832SS
85.07
Total VARIABLE COST
FIXED COST Description
Your
Estimate
Unit
To t a l
asas
a s ssmassss ss
Acre
Acre
45.98
39.40
85.38
170.45
30.53
Information pnsented is pnpand solely as a general guide ad is not mended lo ncognize or predict the casts and Mums from aty om paltcularfirm or ranch operation
these projections wen collected ad developed by staff memben oflhe Texas Agricultural Extension Service and improved for publication
Cl 1.9
B-1241 tClh
Projections for Planning Purposes Only
Sot to be Used without Updating after February 13. 1995
Date
Stage
of
========
Production
a a a a a a a a a a a a a a a a
Date
of
=====
Stage
of
Type
of
Production
Input
s a a a a a a a
a a a o a a s s s s a a a a s s
a a a a a
08/16/94
08/21/94
09/16/94
10/01/94
10/01/94
11 / 11 / 9 4
11 / 11 / 9 4
11 / 11 / 9 4
01/16/95
01/16/95
03/05/95
03/05/95
03/05/95
03/15/9S
03/15/95
03/21/95
04/15/95
04/15/95
04/21/95
07/15/95
07/15/95
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PPEHARVEST
HARVEST
HARVEST
M
M
M
E
M
E
M
E
M
M
E
M
E
E
M
M
M
E
M
Number
Weight
of
Prod.
A
A
0 7 / 1 5 / 9 5 HARVEST
0 7 / 1 5 / 9 5 HARVEST
Product Name
Type
======
=
aaaaa.
SORGHUM
DEFICIENCY PMT.
=========
SHRED STALKS
DISKING
BEDDING
ATRAZINE
APPLY HERBICIDE
FERTILIZER
APPLY FERT
MICRONUTRIENT
BEDDING
PICKUP TRUCK
SEED
PLANTING
SOIL INSECTICIDE
FOLIAR IRON
APPLY IRON
CULTIVATE
APPLY IRON
FOLIAR IRON
CULTIVATE
G • HARVEST & HAUL
K
CROPLAND
150 HP
20FT
180 8R0W
HERB
60-20-0
8 ROW
ZINC
180 8R0W
3/4 TON
SORGHUM
8R SORG
FURADAN
150 8R
150 8R
SORGHUM
aaaa:
=========
38.0000
35.0000
Number
of
Units
a n a a a a a s s a a a a a a s ia a a a a a a a a
1■lead
Units
a a a a a a a a a s a a a
SORGHUM
Input Name
per
=============
1.0000
1.0000
1.0000
1.0000
1.0000
.1375
1.0000
.1250
1.0000
21.0000
6.0000
1.0000
.1250
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
38.0000
1.0000
C a s h L a n d l o r d 3re<
NonShare
Evei
Cash
Pro.
aaaaa
c
.0000
.0000
r
Cash
NonCash
Fixed Landlord
or
Share
Va r i .
a a a a :a
aamasa
s ia = = = = = =
.00
.00
.00
.00
.00
c
V
c
V
33.00
c
V
33.00
c
V
c
V
c
V
F
.00
tnfiinmaionpnsentedispnpaedmhlyasagemrdguuhadismiintendedtoncogntaaprt^
Cl 1.10 Them projections wen collectedand developedbystaffmemben ofthe Texas Agytedtuntl Externum Service adapproved for publication.
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
=a a a a a a a
aaa:
33.00
33.00
N
N
B-1241 ■(
Projections for Planning Purposes Only
\'ot to be Used without Updating after February 13. 1995
Soybeans, Gulf Coast
Texas Coastal 3end (District 115
1995 Projected Costs and Returns per Acre
GROSS INCOME Description
= = = = = = = = = = = = = = ==============
SOYBEANS
Quantity Unit
30.000 bu.
S / Unit
To t a l
5.1000
153.00
153.00
Total GROSS Income
VARIABLE COST Description
PREHARVEST
TREFLAN
FERTILIZER
FERTILIZER APPL.
SEED
INOCULANT
FUSILADE
LANNATE
INSECTICIDE APPL
GRAMOXONE
DESSICANT APPL.
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
tity
Unit $ / Unit
1.400
0.020
1.000
50.000
5.000
0.500
1.500
1.000
1.000
1.000
qt.
TON
acre
lb.
oz.
PT
PT
appl
PT
acre
Acre
Acre
Hour
To t a l
ssss ssaaaaaaaaa
2.340
8.59
3.49
2.75
14.50
1.34
3.90
3.86
2.50
3.44
3.00
10.91
3.04
12.29
6.140
174.960
2.750
.290
.268
7.800
5.910
2.500
3.440
3.000
5.251
78.63
Total PREHARVEST
Interest - OC Borrowed
HARVEST
CUSTOM HARVEST
CUSTOM HAUL
Yo u r
Estimate
36.850
Dol.
0.105
3.87
1.000
30.000
acre
bu.
20.000
.060
20.00
1.80
21.80
Total HARVEST
2 S3 S^3S^2S3 3333933
104.30
Total VARIABLE COST
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
$
3 .47 per bu. of SOYBEANS
48.71
GROSS INCOME minus VARIABLE COST
FIXED COST Description
Unit
To t a l
SSSSSSSaBSXS
Machinery and Equipment
Land
Acre
Acre
Total FIXED Cost
48.08
39.40
87.48
B r e a k - E v e n P r i c e , To t a l C o s t $ 6 . 3 J per buL. of SOYBEANS
Total of ALL Cost
191.78
NET PROJECTED RETURNS
-38.78
Information pnsented is pnpand solely as a general gunk ad is not mended to ncogruze or predict the costs aid neums from aty one panada-form or ranch operation
The* projections wen collected addevelopedby staffmembers ofthe Texas Agncdtund Extension Service and approved for publication
C l l . 11
Projections for• Planning Purposes Only
Sot to be Used without Updating after February 13. 1995
Date
Stage
of
Tvoe
Product Name
of
Stage
of
Production
aaaaaaaa
08/15/94
08/15/94
09/20/94
10/15/94
01/13/95
01/15/95
02/15/95
03/15/95
04/01/95
04/01/95
04/01/95
04/01/95
04/01/95
04/20/95
05/14/95
05/20/95
05/20/95
07/15/95
07/15/95
08/12/95
08/12/95
08/14/95
08/14/95
08/14/95
Type
of
Input
================ =====
M
PREHARVEST
M
PREHARVEST
PREHARVEST
M
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
PREHARVEST
M
M
PREHARVEST
E
PREHARVEST
G
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
PREHARVEST
M
E
PREHARVEST
PREHARVEST
M
E
PREHARVEST
G
PREHARVEST
E
PREHARVEST
G
PREHARVEST
G
HARVEST
G
HARVEST
K
Number
height
1
of
Production
Prod.
======== a a a a a a a a a a a a a a a a a a a a a a a a a a a a a a a a a a a a a a a a a a a a a a
0 8 / 1 4 / 9 5 HARVEST
A
SOYBEANS
Sate
B - i'24!
Input Name
per
Units
1Jead
C a s h L andlord Break
Non
Share Even
cash
Prod.
= ============= = a a a ia a a a a a a a a a a a a a a = = = = = = = a a a a a
30.0000
Number
of
Units
.0000 C
Cash
NonCash
.00
Fixed Landlord
or
Share
Va r i .
a a a a a a a a a s a a a a a a sa a a a a a a a a a a a a a a a a a a a a a
a a a a .a = = = = = a a a a a a a a
1.0000
1.0000
1.0000
1.0000
1.0000
1.4000
21.0000
1.0000
.0200
1.0000
50.0000
1.0000
5.0000
1.0000
1.0000
.5000
1.0000
1.5000
1.0000
1.0000
1.0000
1.0000
30.0000
1.0000
.00
.00
.00
.00
.00
SHRED STALKS
DISKING - TANDEM
FIELD CULTIVATOR
BEDDING
HERBICIDE APPL.
TREFLAN
PICKUP TRUCK
BEDDING
FERTILIZER
FERTILIZER APPL.
SEED
PLANTING
INOCULANT
CULTIVATE
CULTIVATE
FUSILADE
HERBICIDE APPL.
LANNATE
INSECTICIDE APPL
GRAMOXONE
DESSICANT APPL.
CUSTOM HARVEST
CUSTOM HAUL
CROPLAND
6 ROW
6 ROW
6 ROW
HERB
3/4 TON
6 ROW
10-34-0
SOYBEANS
6 ROW
SOYBEAN
6 ROW
6 ROW
SOYBEANS
SOYBEANS
iC.'h
c
V
33.00
c
c
c
c
V
V
V
33.00
33.00
c
c
V
V
F
V
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
33.00
33.00
.00
Information pnsented is pnpatd solely at a general guide ad is not intendedtorecogmze orpredict the casts ad nlunufrom an>onepaneutajam or raich operation
Cl 1.12 These projecitorowencollectedaddeveloptdby staffmembenofthe TexmAgp^turd Exzenstan Service ad ajprovedjar publication
Y
Crop Products Report
Crop Product Nar.e
CCRN-COASTAL UP.
CORN-GULF COAST
COTTON LINT
COTTONSEED
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY FMT.
DEFICIENCY PMT.
GRAZING
GRAZING
HAY
HAY
HAY
KLEINGRASS SEED
PEANUTS
RICE 1ST CROP
RICE 2ND CROP
RICE ENHANCEMENT
RICE SUBSIDY
SORGHUM
SOYBEANS
WATERMELON
WHEAT
CORN
COTTON
SORGHUM
WHEAT
RGP
ALFALFA
COASTAL
LOAN
LOAN
WINTER
Price
per
Unit
2.4200
2.5200
.7000
115.0000
.5000
.0500
.9000
.9000
8.0000
12.0000
30.0000
90.0000
30.0000
5.7500
30.0000
6.6300
6.6300
.5000
4.5200
4.4600
5.1000
6.5000
3.5600
Unit
of
Mes.
bu.
bu.
lb.
ton
bu.
lb.
cwt.
bu.
AUM
AUM
Roll
ton
Roll
lb.
cwt.
cwt.
cwt.
cwt.
cwt.
cwt.
bu.
cwt.
bu.
Weight
per
Unit
56.0000
56.0000
1.0000
2000.0000
56.0000
1.0000
100.0000
60.0000
.0000
.0000
1200.0000
2000.0000
1200.0000
1.0000
100.0000
100.0000
100.0000
100.0000
100.0000
100.0000
60.0000
100.0000
60.0000
Cash
Flow
Row
20
20
20
20
20
20
21
21
22
22
20
20
20
20
20
20
20
20
20
21
20
22
21
Information pnsented is pnpand solely as a general guide ad is not intended to ncognize or predict the costs and Mums fiom ary one paticularform or ranch operation
These projections wen collected ad developed by staff members of the Texas Agricultural Extension Service adatprovedfor publication
RSI
Tractors, Implements and Equipment
rac*jr
-.:s~. ..i.T.e
line
HcrseFCwer
Vseful life
Hr 5!Sl,
rue. • Ir
?e_nair.i.-.g '-.;« Hr cr Mi
F-el Con. '.'nit/Hr 2r MlAr.r.ual Vse Hr ;r Mi.
;p««a
Mi/hi
Wia-.n
.Ft)
Fieia
ifficier.cy
'■
Capacity
Ac/Kri
Power '.'nit Multiplier
Labor Multiplier
Current Luc Price Si
Salvage
Va l u e
•<<
C j r r e n t M a r k e t Va l u e ' 3 ' .
Lease
Payment
'S.
A n n u a l L i c e n s e 4 Ta x i S )
Annual Insurance !S)
Cn Farm Hired Labor (Hri
Ott Farm Parts & Labor .3)
Cn Farm Owner Labor iHri
Annual Use Base .Hr or Mil
Repair Coefficient »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 #2
Capacity
0ef.,Calc.i
Fuel Use Def ..Calc.)
R 4 M Calc. :*1,*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 Mil
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 (St
Salvage
Va l u e
(M
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 ( S )
Annual Insurance iS)
On Farm Hired Labor (Hr)
Off Farm Parts t Labor (S)
On Farm Owner Labor !Hr)
Annual Use Base (Hr or Mi)
Repair Coefficient »1
Depreciation Factor *1
Years Owned
Repair Coefficient »2
Depreciation Factor #2
Capacity
.Def.,Calc.)
Fuel Use (Def.,Calc.)
R 4 M Calc. (HI.#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 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 ( S )
Lease
Payment
IS)
A n n u a l L i c e n s e 4 Ta x ( $ )
Annual Insurance (SI
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 D 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 #2
Capacity !Def.,Calc.)
Fuel Use (Def.,Calc.)
R 4 M Calc. :»1,»2)
L e a s e C a l c . ( H o u r , Ye a r )
:?actcr
130 HP
'.30
12000
01
12000
:rac70?
l:= h?
125
12000
01
L2000
TRACTCR
!=•; hp
120-50
Dl
12000
: _t z'. ;r
T9AC R
.40 HP
HO
L2000
T?AC"R
22: HP
225
12C00
L2000
'.2 000
ot
4.
::j:o
12 coo
350
400
46300
38
42100
64400
38
5S000
•59900
38
62900
70000
38
63000
39600
33
49500
i'500
38
15400
.029
.68
7
1.5
.92
.029
.68
7
1.5
.92
.029
.68
7
1.5
.92
.029
.68
7
1.5
.92
.029
.68
7
1.5
.92
.029
.64
C
2
C
2
C
2
C
2
c
c
Tractor
Self Propelled
525
Implement
Imp1ement
3 50
»•
1.5
.92
2
Implement
2
Implement
TRACTOR
75 HP
75
12000
01
12000
COMBINE
RICE
90
2000
01
2000
BEDDER
13.5 FT
75
2000
BEDDER
18 FT
75
2000
BEDDER
20 FT
115
2000
BEDDER
25 FT
144
2000
2000
2000
2000
2000
400
225
1.5
16
67
150
4.S
13.S
80
100
4.5
18
80
100
4.5
20
30
130
4.5
25.3
80
1.0
1.25
62788
1.1
1.2
2645
10
2358
1.1
1.2
1725
10
1380
1.2
3335
10
2933
1.2
4200
10
3670
.364
.6
10
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
29300
38
26400
.029
.68
7
1.5
.92
C
2
Implement
54380
.23
.64
6
1.4
.885
C
C
2
Implement
Implement
BLADE BROADCAST SEEDER
DOZER
35
70
2500
1000
l.l
Implement
Implement
l.l
c
2
Implement
CHISEL
12 FT
50
2000
CHISEL
20 FT
80
2000
COMBINE
PEANUT
30
2000
CULTIPACKER
50
20C0
2500
1000
2000
2000
2000
2000
200
5.0
8
80
4
1.1
1.2
2694
10
2286
50
4
30.
67
SO
4.5
12
80
50
4.S
20
80
100
2.S
6.3
60
100
l . l
1.2
2070
10
1840
1.1
1.2
2875
16
2530
1.1
1.2
S40S
16
4830
l.l
1.2
1437S
10
12650
1.1
1.2
1955
10
1793
.168
.6
10
1.4
.777
.6
7
1.4
.364
.6
.380
.64
10
1.4
.364
.6
10
1.3
.885
C
C
2
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.885
C
C
2
.385
C
C
2
.885
D
C
2
8
1.3
s
10
30
Information pnsented is pnpaed solely as a general guide ad is not intended to recognize orpndicl the casts ad Mums from a^ane panada-jam or ranch operation
RS I 1.2 These projections wen collectedanddeveloped by staffmemben ofthe Texas Agricultural Extension Service adatprovedfar publication
"!p-.e=er.t
l-o.a-sent
I.r.p.ep.er.t
C V LT C VAT C R C V- T I VAT O R C U LT I VAT O R
.-.crj-iriwAj ->3t.-; -.p
' .■3 e _ . . : L l i t e H r : r M i
r u e . T, c e
R e n a i r s i r. - j L . f e H r : r M i
F u e l C : r. . V n i t . ' H r ; r M i
Annual Vse Hr :r M.
3peed
Mi'h'
Wut.T
?f
F i e l a E f fi c i e n c y
Capacity
Ac
Hr
Power Unit Multiplier
•.jfccr Multiplier
Crrant List Price .S.
ialvjqe
value
■
' ■■
Current Market Vi.ie 3
Lejse
Piyme.-.t
3
A n n u a l L i c e n s e » Ta x 3
Annual Insurance 3,
Cn Farm Hired Labor Hr:
Off Farm Parts 4 Labor Si
Cn Farm Owner Labor .Hr"
Ar.nual Use 3ase Hr or Mi'
Pepair Coefficient «1
Cepreciation Factor 41
Years Cwned
R e p a i r C o e f fi c i e n t * 2
Depreciation Factor *2
Capacity '.Def ..Calc. <
Fuel Use Def..Calc.I
R 4 M Calc. .»1.<2.
L e a s e C a l c . . H o u r . Ye a n
Description
Implement
First Name
Qualifying Name
;Hp)
Horsepower Rating
Useful Life
;Hr or Mi)
Fuel Type
R e m a i n i n g L i f e (Hr or Mil
Fuel Con. (Uni H r o r / M i l
(Hr or Mil
Annual Use
'Mi/hi
Speed
width
!Ftl
P. I
F i e l d E f fi c i e n c y
A
c
/
Hri
Capacity
Power Unit Multiplier
Labor Multiplier
Current List Price (S)
Salvage
Va l u e
(U
C u r r e n t M a r k e t Va l u e i S i
Lease
Payment
(S)
A n n u a l L i c e n s e 4 Ta x ( S I
Annual Insurance (SI
On Farm Hired Labor (Hr)
Off Farm Parts 4 Labor (SI
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
Repair Coefficient »l
Depreciation Factor Dl
Years Owned
Repair Coefficient »2
Depreciation Factor *2
Capacity
(Def..Calc:
Fuel Use (Def..Calc!
R 4 M Calc .»l.»2>
L e a s e C a l c . ' H o u r, Ye a n
•5
LIS
"
.30
2OCO
150
5
13.3
3C
345
10
345
.364
.6
10
1.3
.435
r
C
2
1.1
1.2
2990
10
2760
125
40
5
25.3
2)
1.2
5400
10
4400
4370
10
3910
.364
.6
10
1.3
.345
C
C
2
.364
.s
.364
.6
10
1.3
.385
C
C
2
10
1.3
.385
C
C
2
Implement
I m p l e m e:mplement
nt
Implem
ent
Implement
DISK
4 ROW
DISK
6 ROW
2000
2000
DISK
3 ROW
106
2000
2S00
2000
2000
75
2.5
6.3
60
75
13.3
83
4.5
20
83
1.1
1.2
1.1
1.2
40
35
50
4.5
40
L.l
1.2
.933
10
.524
•»»j47
1)
4562
10
1.3
.335
10
L .3
.445
1.2
Implement
DIGGER
PEANUT
25
2500
DISK
0ISK
jffset
63
2000
TANDEM
60
2000
2000
2000
2000
75
4.5
25.3
83
100
4.3
14
83
4.5
13.3
33
l.l
1.2
9660
10
862S
1.1
1.2
4370
10
3910
1.1
1.2
3795
10
34S0
3630
4495
3335
4025
1.1
1.2
S600
10
5000
.222
.364
.364
.364
.364
.364
.385
.88S
.885
.385
.385
.335
r
.6
10
1.4
10
.6
8
1.3
10
.6
10
1.3
.6
10
1.3
.6
10
1.3
C
C
2
TANDEM
2 ROH
DISK - TANDEM
22 FT
DISK - TANDEM
6 ROW
DRILL
10 FT
DRILL
11 FT
FERT. SPREADER
20 FT
2000
2000
2000
1000
1000
1200
2000
2000
2000
1000
1000
1200
100
4.5
6.0
83
ISO
4.S
22
83
100
4.5
20
43
S
O
4
11.
72
50
4
11.
■»
2
90
5
1.1
1.2
l.l
1.2
l.l
1.2
l.l
1.2
1.1
1.2
1668
9400
3625
5054
5060
1438
8400
77Q5
4600
4543
1.1
1.2
1
100
1
.364
.6
8
1.3
.885
C
C
2
.364
.6
8
1.3
.885
C
.364
.6
8
1.3
.885
C
.777
.6
10
1.4
.98S
C
.934
1
10
1.4
I
C
2
2
.777
.6
10
1.4
.985
C
C
2
30
10
Implement
Implement
100
10
c
90
10
c
C
C
2
9
1.3
C
C
2
Implement
C
C
2
.6
C
C
2
tent
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
U>
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price (9)
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
($)
A n n u a l L i c e n s e 4 Ta x ( $ )
Annual Insurance (S)
Cn Farm Hired Labor (Hr)
Off Farm Parts 4 Labor '.SI
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 #1
Years Owned
R e p a i r C o e f fi c i e n t * 2
Depreciation Factor »2
Capacity (Def., Calc)
Fuel Use (Def.,Calc.)
R 4 M Calc. l»l,»2)
L e a s e C a l c . ( H o u r , Ye a c l
"
Implement
35
10
Q
2
Implement
40
10
c
20
2C.0
••2
c
2
Information pnsentedis pnpand solely as a general guide ad is not intendedto recognise or predict thecostsandMumsfrom ary one pancuUrform or ranch operation
These projections wen collected ad developed by.staff members of the Texas Agricultural Extension Service cad approved for publication
RSI 13
r.c.eser.t
.rit Sine
-VATCR
23 FT
. i..f/i.-. 7 Mame
rsecc^er ?at.r.;
r.air.ir.7 _i
-Hr
A.-.nuai Use 'Hr :.r Mi
jpeed
Mi
_•..'
Wl-th
Ft'
Fiel.1 Efficiency . * '•
Capacity
AcHr'
Piwet Vr.it-Multiplier
Laoor Multiplier
Current List Price 'Si
.Salvage Value
Current Market Value 3:
Lease Payment 'Si
Annual License 4 Tax 3
Annual Insurance ;3>
Cn Farm Hired Labor .Hri
Off Farm Parts 4 Labor tSi
On Farm Owner Labor iHn
Annual Use Base (Hr or Mil
Repair Coefficient *l
Depreciation Factor Dl
Years Owned
Repair Coefficient 42
Depreciation Factor #2
Capacity ;Def.,Calc.)
Fuel Use (Def..Calci
R 4 M Calc .»!, *2)
Lease Calc. 'Hour,Year)
Description
Description
RSI 1.4
5 000
130
5
25.3
72
430
l.l
1.2
5000
29
40
L.l
1.2
4400
10
7150
L.l
1.2
5750
.364
.6
10
1.3
.935
C
C
2
.364
.6
:o
5175
80
.934
I
15
1.4
C
c
t
Implement
HERB. APPLICATOR
25 FT
5
1200
1.3
.335
2 500
20. )
6"
1.2
1320
LO
1320
12
1
.364
.6
10
1.3
.335
D
C
2
Implement
Implement
LAND PLANE
MOLDBOARD PLCW
100
2500
50
2000
MOLCBOARD PLOW
6 FT
80
2000
2000
2000
1200
HARROWS HERB. APPL
4
40
130
1.2
436
5":
l.l
2070
10
L440
.364
.6
10
1.3
.485
L0
L.4
.43S
;o
C
2
Implement
Implement
PICKER WHEELS
20
:ooo
PLANTER
13.5 FT
35
1200
1200
50
4
25.3
67
100
5.0
12
75
50
4.5
4.7
80
100
4.5
6
80
20
6
10
76
75
4.5
13.5
60
1.1
l.l
2050
10
1840
1.1
1.2
8206
10
7600
l.l
1.2
6325
16
57SO
l.l
1.2
7935
16
7130
l.l
1.2
19S5
10
1783
l.l
1.2
2760
10
2530
.934
.6
10
1.4
.88S
.168
.6
10
1.4
.885
.364
.6
10
1.3
.38S
C
2
.364
.6
10
1.3
.885
C
C
2
.777
.6
10
1.4
.385
2
.364
.6
8
1.3
.885
C
C
2
c
c
Implement
First Name
Qualifying Name
Horsepower Rating (Hpi
Useful Life (Hr or Mi)
Fuel Type
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Ml)
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 ($)
S a l v a g e Va l u e < % )
Current Market Value ($)
Lease Payment <$>
Annual License 4 Tax (S)
Annual Insurance <S)
On Farm Hired Labor :Hr)
Off Farm Parts 4 Labor .$)
On Farm Owner Labor .Hri
Annual Use Base (Hr or Mi)
Repair Coefficient *l
Depreciation Factor Wl
Years Owned
Repair Coefficient »2
Depreciation Factor *2
Capacity >Def.,Calc)
Fuel Use (Def..Calc)
R 4 M Calc. (»l,»2)
Lease Calc. (Hour,Yean
OSAIN CART
L200
Implement
First Name
Qualifying Name
Horsepower Rating <Hp)
Useful Life (Hr cr Mi)
Fuel Type
Remaining Life (Hr or Mi)
Fuel Con. .Unit/Hr or /Mil
Annual Use (Hr or Mil
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)
S a l v a g e Va l u e ( U
Current Market Value (S)
Lease Payment IS)
Annual License 4 Tax (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 Ml)
Repair Coefficient *1
Depreciation Factor #1
Years Owned
Repair Coefficient #2
Depreciation Factor *2
Capacity (Def.,CalcI
Fuel Use (Cef.,Calcl
R 4 M Calc. (tl,»2)
Lease Calc. (Hour,Year)
-. ?rw
c
c
c
2
Implement
Implement
Implement
Implement
c
c
2
Implement
PLANTER
18 FT
40
1200
PLANTER
20 FT
S
O
1200
PLANTER
8ROW
75
1200
PLANTER
PEANUT
35
1200
PLOW
LEVEE
100
2500
ROLLER
20 FT
35
2000
1200
1200
1200
1200
2500
2 000
75
4.5
18
60
50
4.5
20
60
90
4.5
25.3
60
30
4.S
12.7
60
270
4.5
10
82
50
6
20
30
l.l
1.2
575
10
575
1.1
1.2
4600
10
4140
1.1
1.2
5750
10
5175
l.l
1.2
3795
10
34S0
l.l
1.2
1839
10
IS63
l.l
1.2
920
10
80S
.777
.6
10
1.4
.885
C
C
2
.777
.6
10
1.4
.885
C
C
2
.777
.6
10
1.4
.885
C
C
2
.777
.6
10
1.4
.885
C
C
2
.364
.6
8
1.3
.985
C
.364
.6
10
1.3
.335
C
c
2
Information pnsented is pnpatd solely as a general guide ad is not mended to recognize or predict the costs ad ntumsjrom ant one paticula-form or ranch operation
These projections wen collected ad developed by staffmemben of the Texas Agricultural Extension Service and approved for publication
Irsp.enier
•".ri-. Vise
1-.J. . '.,. . "7 s'drr.e
-.oriepcer Rat..Useful Life
Fuel Type
Hr jr Mi.
Remaining lite
Fuel Can.
:/Hr or 'Mil
Annual Us«
Hr cr Mil
Mi. hi
Speed
Wiith
Ft.
Field
E f fi c i e n c y
"
Capacity
Ac.
Hr:
Power Unit Multiplier
Labor Multiplier
Current List Price 5l
S a l v a g e Va l u e ■ ' •
Current Market v»lue Si
Lease
?ayr.ent
.*>
A n n u a l L i c e n s e 4 Ta x 3 1
Annual
Insurance
s.
Cn Farm Hired Labor .Hr)
Off Farm Parts 4 Lacor (Si
On Farm Owner Laoor Hr)
Annual Use 3ase :Hr or Mi)
R e p a i r C o e f fi c i e n t * 1
Depreciation Factor »1
Years Owned
R e p a i r C o e f fi c i e n t * 2
Depreciation Factor *2
Capacity
.Oef.,Calc:
Fuel Use >0ef ..Calci
a 4 M Calc C»l,*2i
L e a s e C 3 i c H o u r , Ye a r )
Description
First Name
Qualifying Name
Horsepower Rating 'Hpi
Useful Life '.Hr or Mi)
Fuel Type
Remaining Life (Hr or Mil
Fuel Con. (Unit/Hr or /Mil
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
(*>
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 l 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 4 M Calc (#1,#2)
L e a s e C a l c . ( H o u r , Ye a r )
LER
= :w
25
LO
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 iHr or Mi)
Speed
(Mi/h)
Width
(Ft)
Field
Efficiency
(»)
Capacity
(Ac/He)
Power Unit Multiplier
Labor Multiplier
Current List Price (3)
Salvage
Va l u e
It)
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 !Hrl
Annual Use Base (Hr or Mi!
R e p a i r C o e f fi c i e n t 111
Depreciation Factor »1
Years Owned
Repair Coefficient »2
Depreciation Factor #2
Capacity (Def.,Calc.I
Fuel Use (Def.,Calc.I
R 4 M Calc !«1,»21
L e a s e C a l c ( H o u r, Ye a n
30
L20G
::o
coo
i::o
.COO
LOOO
LOCO
50
6
3.3
40
2C
4
L3
40
L45
5
L3
l.l
1.2
305
10
690
l.l
L.l
500
10
400
1.1
;.2
5290
LO
4715
.364
.6
12
1.3
.935
C
C
2
.77T
.6
10
1.4
.485
C
.484
.6
3
1.3
.435
C
c
)0
. 2".)
L200
"0
4
13.5
65
'.00
4
20
57
I. 1
l.l
2070
10
1955
2070
10
1955
L.2
2070
L0
L955
4
1.4
.435
4
L .4
435
.777
.6
1.4
.385
2
Implement
Implement
Iquipment
Equipment
Equipment
3CUEE2E CHUTE
130
2000
15
15
2000
2000
15
15
70
4
13
65
150
S.O
24
80
1
I
l.l
l.l
1438
10
1265
l.l
1.2
3500
16
3000
19
20
19
970
10
970
1200
10
1200
.32
6.50
4.00
I
1
I
SWEEP MULCHER CATTLE EQUIPMENT
.777
.6
10
1.4
.885
C
C
2
LEVEE BOX T-A
Equipment
SCALE
SPRAYER
HERB.
30
2000
Equipment
Description
'.'
RCrE WICK
250
10
2S0
.364
.6
10
1.3
.895
C
C
2
Equipment
Equipment
Equipment
Equipment
STOCK SPRAYER
STOCK TRAILER
SUPPL. FEEDER
TACK
VET. EQUIPMENT
400
10
400
3000
10
3000
ISO
500
10
S00
350
5.71
30.00
2
1
2.25
2.33
1
1
I
ISO
350
Information pnsented is pnpaed solely as a general guide adis not mended to ncognize orpndicl the costsadntums from aiyanepattada-Jam or raich operation
These projections wen collectedaddevelopedby staff'members of the Texas Agricultural Extension Service ad ajprovedfar publication
RSI 1.5
Operating Input Resources
Operating Input
14% PROTEIN
2,4D AMINE
ALLOTMENT LEASE
ATRAZINE
CAPAROL
DEFOLIANTS
DEFOLIANTS
DESICCANT
FERROUS SULFATE
FERTILIZER
FERTILIZER
FERTILIZER
FERTILIZER
FERTILIZER
FERTILIZER
FOLIAR IRON
FUSILADE
GRAMOXONE
GYPSUM
HAY
HERBICIDE PRE-EM
INOCULANT
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE-BOLL
INSECTICIDE-BOLL
INSECTICIDE-FLEA
LANNATE
MARKETING
MICRONUTRIENT
MISCELLANEOUS
NITROGEN
PASTURE IMPROV.
PHOSPHORUS
PIX
POTASSIUM
PYRETHROID
RANGE CUBES
SALES COMMISSION
SALT & MINERALS
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED, ALFALFA
SEED-FORAGE SORG
SET ASIDE
SET ASIDE
SOIL INSECTICIDE
TREFLAN
VET. MEDICINE
ZINC CHELATE
ZINC SULFATE
HERB
PICKER
STRIPPER
10-34-0
15-15-0
20-10-0
60-20-0
75-15-0
80-30-0
INCORP.
SOYBEAN
ALFALFA
RICE
WEEVILS
WORMS
HOPPERS
ZINC
ALFALFA
FERT
FERT
FERT
INSC
RICE
BUFFELGR
CORN
COTTON
HAYGRAZE
KLEIN
OATS
PEANUT
RICE
SORGHUM
SOYBEANS
WHEAT
DRYLAND
COAST
UPLAND
FURADAN
HERB
Price
per
Unit
50
77
50
82
80
38
40
69
.14
174.96
127.00
126.00
125.00
118.32
126.25
.90
7.8
3.44
.38
30.00
7.70
.268
36
00
,40
,75
,94
.62
5.91
9.75
5.00
1.00
.19
.6
.24
13.10
.18
2.03
.07
.07
.30
3.5
.75
.79
.36
4.00
4.84
.60
14.00
.80
.29
.16
2.5
.30
14.62
19.51
56.00
6.14
6.00
1.13
.63
Unit
of
Measure
Cash
Flow
Row
cwt.
lb.
cwt
lb.
QT
ACRE
ACRE
qt.
lb.
TON
TON
TON
TON
TON
TON
gal
PT
PT
cwt.
roll
LBS.
oz.
pint
appl
appl
PT
OZ
OZ
PT
head
gal
acre
lb.
acre
lb.
pint
lb.
oz.
lb.
cwt.
lb.
lb.
thou
lb.
lb
lb.
bu.
lb.
cwt.
lb.
lb.
lb.
lb.
lb.
ACRE
ACRE
gal
qt.
head
pint
lb.
47
45
55
45
45
45
45
45
45
44
44
44
44
44
44
45
45
45
43
47
45
43
45
45
45
45
45
45
45
55
45
55
44
55
44
45
44
45
47
55
47
43
43
43
43
43
43
43
43
43
43
43
43
43
55
55
45
45
48
45
45
Information pnsentedis pnptred solely as a general guide adis not intended to recognize orpndicl the casts adntums fivmaiy one patieula-form or raxh operation
RS I 1.6 These projections wen collected ad developed by staff memben of the Texas Agricultural Extension Service andqjpravedfor publication
Auto or Truck Resources
:es:rip:i:n
First ..'a.T.e
;uaiif/ir,7 Naa-.e
Horsepower Patmg Hp;
Useful Life Hr or Ml)
Fuel Type
Remaining Life Hr or Mil
Fuel Con. Unit/Hr or Mn
Annual Use Hr -cr Mi)
Speed
Mi/hi
Width
'Ft)
Field
Efficiency
'■>
Capacity
Ac/Kri
Power Unit Multiplier
Labor Multiplier
Current List Price *3>
Salvage
Va l u e
'
C u r r e n t M a r k e t Va l u e 3 »
Lease
Payment
Si
A n n u a l L i c e n s e 4 Ta x ' S i
Annual insurance (Si
On Farm Hired Labor Hr)
Off Farm Parts 4 Labor <S)
On Farm Owner Labor iHr!
Annual Use Base (Hr or Mi)
Repair Coefficient »1
Depreciation Factor HI
Years Owned
R e p a i r C o e f fi c i e n t # 2
Depreciation Factor »2
Capacity (Def.,Calc.)
Fuel Use iDef.,Calc)
R 4 M Calc. (»l,*2i
L e a s e C a l c . ( H o u r , Ye a r )
44000
3A
44000
15
L5000
30
13000
.157
11000
75
600
315
21000
Custom Operation Resources
Custom Operation
tion
=--i--iaa==3
BAGGING & TIES
BRUSH CLEARING
GRASS
COMBINING
RICE
CUST AIR FERT.
RICE
CUST AIR HERB.
CUST AIR INSECT. RICE
RICE
CUST AIR SEED
ALFALFA
CUSTOM BALING
HAY
CUSTOM BALING
SORGHUM
CUSTOM HARVEST
SOYBEANS
CUSTOM HARVEST
WHEAT
CUSTOM HARVEST
CUSTOM HAUL
FLAX
CUSTOM HAUL
HAY
PEANUTS
CUSTOM HAUL
SORGHUM
CUSTOM HAUL
SOYBEANS
CUSTOM HAUL
WATMELON
CUSTOM HAUL
RICE
CUSTOM HAULING
CUSTOM HAULING
WHEAT
CUSTOM PLANTING
CUSTOM SPRIGGING
DEFOLIANT APPL.
DESSICANT APPL.
PEANUTS
DRYING
RICE
DRYING
FERTILIZER APPL.
FUNGICIDE APPL.
GINNING
PICKER
GINNING
GINNING
STRIPPER
HAND HARVEST
HARVEST & HAUL
CORN
HARVEST & HAUL
SORGHUM
COTTON
HAULING
HAULING & MKTNG.
HERBICIDE APPL.
INSECTICIDE APPL
MOW, RAKE, BALE
PESTICIDE APPL.
PICK & MODULE
COTTON
SCOUTING
COTTON
STRIP & MODULE
Price
per
Unit
========
13.00
165
22.75
3.00
3.85
2.50
3.40
25.00
15.0
15.
20.00
17.50
.15
.40
.40
.25
.06
3.5
.30
.25
5.08
50.
3.00
3.00
20
.•80
2.75
2.75
1.75
.0752
.088
62
.60
.55
.20
15
3.00
2.50
.69
3.00
3.00
4.00
2.00
Unit
of
Measure
aasBS5=3=xsa
bale
acre
acre
cwt.
cwt.
cwt.
cwt.
ton
Roll
acre
acre
acre
bu.
bale
cwt.
cwt.
bu.
cwt.
cwt.
bu.
acre
acre
acre
acre
ton
cwt.
acre
acre
cwt.
LB.
LB.
acre
cwt.
cwt.
cwt
head
acre
appl
bale
acre
cwt.
acre
cwt.
Cash
Flow
Row
=aas
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 pnpaed solely as a general gunk and is not intended to ncopuaapredMthecosuadnnatajromatyoneptwticula'jamarranchoptraion
These protections wen collected ad developed by staffmembenofthe Texas Aptcutturd Extension Sennce ad atprovedfor publication
RSI 1.7
Labor Resources
Les.T .pt -rr-.
."".--.r Lacor
First M*.T.e
iua.ityi.-.^ Name
Cast rr •/a_._e
To t a l Wa g e B e n e fi t a
Labor Type
: trier Laccr
I t r. e r L a c : r
hand hceing
HIRED LA9CR
3.00
5 . ~._
3. Hr
A,3)
livestock :a?cp
A
A
A
BEEF BULL
3EEF COW
PURCHASE
4
€50
60
1.
3EEF CCW
RAISED
4
650
40
_.t-.*r lacsr
:-..-.er Laocr
CrER-ATC? LABOR
5.25
OPEPAT CP LASCR
?ICKUP
5.25
3
a
Livestock Resources
.ivestock
_vestock
description
First Name
Qualifying Name
Yr'
Remaining Life
:Sl
C u r r e n t M a r k e t Val u e
(.
Salvage Value
Insurance Rate
('I
.S)
Annual Lease
Calc Options
IR.L.P!
4
1500
70
I.
.ivestock
BEEF HEIFER
RAISED
10
650
100
I
HCRSE
4
'00
50
I.
R
Land Resources
Land
Description
Qualifying Name
Market Value
Property Tax
Appreciation Rate
interest Rate
Annual Lease
App. Calcuations
Land
Land
Land
CROPLAND LAND - CASH RENT LAND - CASH-RENT
WHEATD
Land
LAND CHARGE
FORAGE
LAND CHARGE
RICE
300
!S/Aci
:s/Aci
15.4
1 •)
3
{ •',
.S/Aci
(Y.N)
9.00
N
Land
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
Land
CASH-RENT
KLEINGR.
N
15.00
N
15.00
N
15
N
69
N
Land
PASTURE
PASTURE
COASTAL
10.00
2S.00
'S/ACI
,3/Aci
CI
H)
!S/Ac)
( Y, N )
N
N
Perennial Crop Resources
Description Perennial Crop Perennial Crop Perennial Crop Perennial Crop Perennial Crop Perennial Crop
First Name
Qualifying Name
Market Value
Property Tax
Remaining Life
Salvage Value
Appreciation Rate
Interest Rate
Annual Lease
App. Calcuations
(S/Ac)
(S/Ac)
(Yr)
!«)
(O
•(■)
(S/Ac)
!Y,N)
ALFALFA
DRYLAND
99.76
BUFFLE GRASS COASTAL BERMUDA COASTAL BERMUDA
RGP
236.94
104.39
130.45
KLEINGRASS
ESTABL.
96.67
KLEINGRASS
RGP
78.19
7
8
N
Buildings or Improvements Resources
Description
First Name
Qualifying Name
Fuel - Utility Cost (S/Yr)
Remaining
Life
(Yr)
C u r r e n t M a r k e t Va l u e ( 5 )
Salvage
Va l u e
(i)
P r o p e r t y Ta x e s i S / Y r )
Annual
Lease
(S)
On Farm Hired Labor (Hr)
Off Farm Parts 4 Labor (3)
On Farm Owner Labor (Hr)
Lease Calc (Annual)
Build, or Imp. Build, or Imp. Build, or Imp. Build, or Imp. Build, or Imp.
FENCE
2S
1800
10
WORKING AREA
FENCE PANEL
25
500
25
2000
10
25
2000
10
10.8
4
Information pnsented is pnpand soUty as a general guide ad is not Intended to recognize orpntact the costs ad Mums from aiy am parttcukwfarm or ranch operation
RS I 1.8 These protections wen collected ad developed bystaff members of the Texas Agnadturd Extension Service ad^provedfor pebUcattan,
Irrigation Resources
;e. Or.ait
Cescrict:
First Name
2'ualifymg Name
Horsepower Rating 'Hpi
Fuel Type
Fuel Con. .'.'nit.'Hr or 'Mil
'Jsefuil
Life
(Hr)
Remaining Life 'Hr)
E f fi c i e n c y
I
A)
Hired Labor per Set 'Hr)
Owner Labor per Set Hr)
Number of Sets
Current List Price (S)
Salvage Percent !M
Current Market Value 'SI
Lease Payment 'S)
On Farm Hired Labor Hr)
Off Farm Parts 4 Labor IS)
On Farm Owner Labor (Hr)
Annual Use Base (Hr)
R 4 M Eng. Estimate CM
R 4 M Calc (»1.»2>
Lease Calc (Hour,Year)
Fuel Use ( Def.,Calc.)
Description
"LVMN
55
NG
. 6i2i
16000
16000
15
15
na
na
na
1000
10
1000
38.5
.55
29
56000
7
50
1500
SO
3800
5
2
5
3800
6.0
2
56000
1
1
100
I
3300
10
3300
20000
20000
25
na
na
na
3500
10
3500
16.5
10
115
5
3800
.5
2
3800
7.0
3400
4
000
2
Discharge Head Gear Drive Water Source
First Name
Qualifying Name
Horsepower Rating (Hp)
Fuel Type
Fuel Con. (Unit/Hr or /Ml)
Usefull Life
iHr)
(Hr)
Remaining Life
C
M
E f fi c i e n c y
Hired Labor per Set
(Hr)
(Hr)
Owner Labor per Set
Number of Sets
(S)
Current List Price
C
M
Salvage Percent
Current Market Value
(S)
Lease Payment
(S)
On Farm Hired Labor
(Hr)
Off Farm Parts 4 Labor IS)
On Farm Owner Labor (Hr)
Annual Use Base (Hr)
R 4 M Eng. Estimate (1)
R 4 M Calc. (#1,-2)
Lease Calc. (Hour,Year)
Fuel Use ( Def.,Calc.)
DISCHARGE RIGHT ANGLE WELL
25000
25000
75
na
na
na
7000
10
7000
20
ISO
20
3800
6
2
25000
25000
95.0
na
na
na
1000
10
1000
7
s
3800
6.0
2
3000
I
12.5
2
3800
.S
2
Information presented is prepared soUhj as a general guide ad is not intended to ncognze or predict the costs ad noons from ay am paticular jam or raxh operation
These projections wen collected ad developed by staff members of the Texas AptcdturdExunsian Service ad ai/woved for publication
RSU.9
Machinery Cost Report
» - i ; . r :e vJ*ne
'".t
= "-»»«" ■ »•««■■■■■■ Van aC.s
"-el
L~be
TRACTCR
TRACTOR
TRACTCR
TRACTCR
TRACTCR
TRACTCR
TRACTOR
COMBINE
3ECDER
3EDDER
3EDCER
3EDDER
3 LADE
BROADCAST 3EEDER
CHISEL
CHISEL
CCMBINE
C U LT I PA C K E R
C U LT I VAT O R
C U LT I VAT O R
C ' J LT I VAT C R
C U LT I VATO R
C U LT I VAT O R
C U LT I VAT O R - 3 6
DIGGER
DISK
DISK
DISK
DISK
DISK
DISK - TANDEM
DISK • TANDEM
DISK - TANDEM
DRILL
DRILL
FERT. SPREADER
FERT. SPREADER
F I E L D C U LT I VAT O R
F I E L D C U LT I VAT O R
GRAIN CART
HARROWS
H E R B . A P P L I C ATO R
H E R B . A P P L I C ATO R
LAND PLANE
MOLDBOARD PLOW
MOLDBOARD PLOW
PICKER WHEELS
PLANTER
PLANTER
PLANTER
PLANTER
PLANTER
PLOW
ROLLER
ROLLER
ROPE WICK
SHREDDER
SPRAYER
SPRAYER
SPRAYER
SPRAYER
SWEEP MULCHER
CATTLE EQUIPMENT
L E V E E B O X T- A
SCALE
SQUEEZE CHUTE
STOCK SPRAYER
STOCK TRAILER
SUPPL. FEEDER
TA C K
V E T. E Q U I P M E N T
PICKUP TRUCK
IOO HP
s/Hr
125 H?
3 •' Hr
3, Hr
3 Hr
3 Hr
3,Hr
150 HP
140 HP
22: HP
4 0 H?
•5 HP
SICE
13.5 FT
.4 FT
2 0 FT
2 5 FT
DOZER
12 FT
20 FT
PEANUT
I ROW
13.3 FT
20 FT
25 FT
ROLLING
FIELD
PEANUT
4 ROW
6 ROW
4 ROW
OFFSET
TANDEM
2 ROW
22 FT
6 ROW
10 FT
ll FT
20 FT
a ROW
29 FT
6 ROW
20 FT
25 FT
6 FT
13.5 FT
18 FT
20 FT
8 ROW
PEANUT
LEVEE
20 FT
4 ROW
13 FT
13.5 FT
20 FT
25 FT
HERB.
3/4 TON
s/Hr
S/Hr
S.'Hr
3/Hr
S/Hr
S/Hr
S/Hr
3/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
3/Hr
S/Hr
3/Hr
S/Hr
3/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
5.469
4.437
4.204
5.445
12.306
2.134
4.102
5.648
O.OOO
O.OOO
3. 000
; v; >i
0.000
0.000
0.000
0.000
o.ooo
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.065
Cper. 4
Ma.-.aje.
Laoor
0.000
O p e r.
Input
3. :oo
o.ooo
.......
Expen _es ............
Cst;n
?epair
?epair
Hourly
Mamt.
. Mamt. Lease
Cper.
5f Ttzzx L a r c r
;
1.: jo
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0. 300
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0. ;C0
0. 000
j . 000
0.000
0. 300
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
.0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
:. 4:3
1.141
1.2 42
1.4"1
1.542
3.300
0.537
7.952
3.54 5
0.315
0.608
0.329
0.238
0.435
0.426
0.401
2.175
0.3S7
0.063
0.616
0.952
0.845
0.4S9
1.760
0.299
0.545
0.751
0.337
1.762
0.7JI
0.304
1.937
1.573
1.195
1.136
0.000
2.250
1.639
0.852
0.386
0.128
0.583
0.S78
0.S49
0.937
1.448
0.220
0.761
0.1S9
1.078
1.70S
0.725
0.4S2
0.136
0 . 11 9
0.081
1.435
0.5SS
0.640
0.*»22
0.386
0.721
5.000
0.320
6.500
8.000
5.710
30.000
2.250
5.000
2.330
0.01S
o.coo
;. oco
0.000
•3.000
0.000
0-000
0.000
o.ooo
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
o.ooo
3. 300
;. ;:o
-.:::
• •a.. r.xe_ Exper.-!" i ••«■•
Annual
ixes.
Ceprec
4
Lease I
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
10.500
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.300
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
).:oo
3. 3 30
3.000
3. COO
0.000
0.000
3.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
3.000
3.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
o.ooo
:. 300
o. ;;o
0.000
3. 300
:. ooo
o.oco
3.300
o.ooo
3. 300
o.ooo
3.000
3.000
0. ooo
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0. 300
0.000
0.000
o.ooo
Expenses
Insur.
14.015
22.404
24.-30
19.473
4 6.967
7.10S
10.393
43.174
2.249
1.960
4.193
4.034
1.630
6.235
3.040
13.323
18.003
2.555
0.497
2.638
4.476
11.444
6.005
12.247
6.590
10.634
7.582
9.539
12.342
a. 300
2.279
a.914
12.264
13.131
13.006
0.001
7.188
3.158
16.489
0.396
0.588
5.264
S.268
10.901
16.47S
11 . 3 5 7
12.774
4.835
1.105
11.8S4
3.232
16.475
0.916
2.301
1.906
2.840
S.175
4.473
3.131
2.319
2.583
2.854
68.887
4.395
156.995
194.220
90.729
570.825
29.963
95.137
58.858
0.201
'. 300
j. 3 _ 0
3. 000
T . -. j .
o.ccc
■• ■\
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
'..•»* 3
1.5-3
1.200
2.090.451
0. 663
2.417
3.157
0. L34
3.293
3.292
0 . 11 4
0.368
0.506
0.966
1.265
0.173
0.035
0.134
0.313
3.400
0.421
0.3S6
•3.4 60
0.667
0.537
0.667
0.463
0.521
3.144
0.560
0.770
0.920
0.309
0.000
0.346
0.572
1.035
0.023
0.041
0.368
0.368
0.760
1.150
0.713
0.392
0.337
0.077
0.328
0.575
1.150
0.058
0.161
0.138
0.200
0.32S
0.279
0.195
0.14S
0.181
0.200
2.500
0.190
. 9.700
12.000
4.000
30.000
l.SOO
S.OOO
3.500
0.04S
2-i. )>:
)2 .2"o
35.-49
V.. 394
43.442
'.0.044
.5.642
t9.230
2.95'.
2.412
5.094
5.145
1.932
7.089
9.972
13.590
21.443
3.090
'3.594
3.433
5.642
13.349
6.934
14.463
7.340
11 . 4 4 " '
4.365
11 . 1 4 3
14.366
9.552
2.,2?
11 . 4 11
14.603
15.236
15.101
0.002
9.794
10.369
18.376
0.809
0.757
6.21S
6.213
12.209
18.562
13.517
13.386
5.933
1.340
I 3."60
10.512
18.350
1.426
2.593
2.063
3.121
6.934
5.307
3.967
3.186
3.150
3.775
76.387
4.905
173.195
214.220
100.439
641.325
33. "".3
10S.137
64.689
0.32S
3.000
3. 300
3.000
0. 300
0.000
3.000
0.000
0.000
0.000
0. 000
o.ooo
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
o.ooo
0.000
O.C
0. . . .
0.000
0.000
0.000
0.000
0.000
o.oco
TRACTOR
F E RT. S P R E A D E R
A P P LY F E R T
12S HP
20 FT
S/Ac
S/Ac
S/Ac
0.421
0.000
0.421
0.794
0.000
0.794
0.000
0.000
0.000
0.000
0.000
0.000
0.149
0.000
0.149
0.000
0.000
0.300
0.000
0.000
0.000
2.874
0.000
2.375
0.000
0.000
0.000
0.183
0.000
0.183
4.420
0.000
4.421
TRACTOR
F E RT. S P R E A D E R
BEDDER
APPLY FERT
180 HP
9 RON
25 FT
8 RON
S/Ac
S/Ac
S/Ac
S/Ac
1.168
0.000
0.000
1.168
0.628
0.000
0.000
0.628
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.147
0.204
0.075
0.425
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
1.880
0.651
0.365
2.896
0.000
0.000
0.000
0.000
0.120
0.031
0.026
0.176
3.942
0.336
0.466
5.294
TRACTOR
SPRAYER
A P P LY H E R B I C I D E
ISO HP
25 FT
S/Ac
S/Ac
S/Ac
0.276
0.000
0.276
0.853
0.000
0.853
0.000
0.000
0.000
0.000
0.000
0.000
0.174
0.089
.0.262
0.000
0.000
0.000
0.000
0.000
0.000
3.349
0.285
3.63S
0.000
0.000
0.000
0.213
0.018
0.231
4. 365
0.392
5.257
TRACTOR
SPRAYER
A P P LY I R O N
ISO HP
2S FT
S/Ac
S/Ac
S/Ac
0.276
0.000
0.276
0.853
0.000
0.853
0.000
0.000
0.000
0.000
0.000
0.000
0.174
0.089
0.262
0.000
0.000
0.000
0.000
0.000
0.000
3.349
0.285
3.635
0.000
0.000
0.000
0.213
0.018
0.231
4.865
0.392
5.2S7
TRACTOR
BEDDER
BEDDING
75 HP
13.S FT
13.5 FT
S/Ac
S/Ac
S/Ac
1.132
0.000
1.132
1.176
0.000
1.176
0.000
0.000
0.000
0.000
0.000
0.000
0.100
0.092
0.193
0.000
0.000
0.000
0.000
0.000
0.000
1.939
0.382
2.320
0.000
0.000
0.000
0.123
0.027
0.150
4.470
0.501
4.971
TRACTOR
BEDDER
BEDDING
ISO HP
S/Ac
S/Ac
2S FT
ISO 9RCW S/Ac
1.144
0.000
1.144
0.628
0.000
0.628
0.000
0.000
0.000
0.000
0.000
0.000
0.128
0.075
0.203
0.000
0.000
0.000
0.000
0.000
3.000
2.464
0.365
2.829
0.000
0.000
0.000
0.157
0.026
0.132
4.520
0.466
4.986
RSI!.10
Information pnsented is prepaed solely as a general guide ad is not intended to recognise or predict the costs ad ntums from ary one paticuliw farm or ramh operation
These projections wen collected ad developed by staff members of dm Texas Agricultural Extension Service and approved for publication
"■
■l e s c u r ::e N ir>e
.-ce
per. >
l a r. a s e .
1a c o r
Viriacie
Cper.
Input
Excer.
Cutim
Cper.
-S«S ••■•
?e p a i r
> M a i r. t .
ii Firm
Repair
Hourly
> M a i r. t . Lease
Laccr
»»«_ Fixe-1 Expenses
Annua. Ti
4
zer.sz
Lease
nterest
:-. 1.
2 'e p r e : .
3. OOO
3.000
3.000
o.coo
3.000
3.075
3.040
0 . 11 5
3.000
0.000
1.454
0.249
1.703
0.000
3.000
0.000
3. • 32
0.014
1 . 11 0
). 352
3. 337
3.655
3.000
3.300
0.000
3.147
0.075
3.222
0 .000
0.000
0.000
0.000
0.000
0.000
1.980
0.365
2.246
O.OCO
0.000
0.000
0.120
0.026
0.145
3.JC7
0.466
4.373
0.000
0.000
0.000
0.000
3.000
o.ooo
0.149
0.070
0.219
0.000
0.000
0.000
0.000
0.000
0.000
2.374
0.480
3.355
0.000
0.000
0.000
0.183
3.034
0.216
5.145
3.S44
5.729
0.794
0.000
0.794
0.000
0.000
0.000
0.000
0.000
0.000
0.149
0.092
0.241
0.000
0.000
0.000
0.000
0.000
0.000
2.374
1.534
4.453
0.000
0.000
0.000
0.183
3 . 111
0.293
4.454
1.796
5.640
0.374
0.000
0.874
1.323
0.000
1.323
0.000
0.000
0.000
0.000
0.000
0.000
0 . 11 3
0.081
0.194
0.000
0.000
0.000
0.000
0.000
0.000
2.131
1.535
3.716
0.000
0.000
0.000
0.139
0.O97
0.235
4.530
1.713
6.343
S/Ac
S/AC
S/Ac
1.043
0.000
1.043
0.794
0.000
0.794
0.000
0.000
0.000
0.000
0.000
0.000
0.185
0.092
0.277
0.000
0.000
0.000
0.000
0.000
0.000
2.378
1.584
3.962
0.000
0.000
0.000
0.151
0 . 111
0.262
4.551
1.736
6.33"
75 HP
PEANUT
PEANUTS
S/Ac
S/Ac
S/AC
3.163
0.000
3.168
6.050
0.000
6.0S0
0.000
0.000
0.000
0.000
0.000
0.000
0.516
1.399
2.414
0.000
0.000
0.000
0.000
0.000
0.000
9.971
15.718
25.689
0.000
0.000
0.000
0.634
1.104
1.738
20.333
13.721
39.059
COMBINE
COMBINING
RICE
RICE
S/AC
S/AC
2.918
2.918
3.367
3.367
0.000
3.000
0.000
0.000
4.080
4.080
0.000
0.000
0.000
0.000
22.151
22.1S1
0.000
0.000
1.240
1.240
33.""se
33.756
TRACTOR
CULTIPACKER
C U LT I PA C K
125 HP
S/Ac
S/Ac
S/AC
1.247
0.000
1.247
1.429
0.000
1.429
0.000
0.000
0.000
0.000
0.000
0.000
0.263
0.074
0.341
0.000
0.000
0.000
0.000
0.000
0.000
S.174
0.527
5.701
0.000
0.000
0.000
0.329
0.037
0.366
3.449
0.537
9.035
TRACTOR
C U LT I VATO R
C U LT I VAT E
40 HP
1 ROW
1 ROW
S/Ac
S/AC
S/AC
0.302
0.000
0.302
0.794
0.000
0.794
0.000
0.000
0.000
0.000
0.000
0.000
0.038
0.007
0.045
0.000
0.000
0.000
0.000
0.000
0.000
0.895
0.057
0.952
0.000
0.000
0.000
0.057
0.004
0.061
2.096
0.063
2.154
TRACTOR
C U LT I VATO R
C U LT I VAT E
ISO HP
25 FT
ISO 8R
3/Ac
S/AC
S/AC
0.916
0.000
0.916
0.565
0.000
0.565
0.000
0.000
0.000
0.000
0.000
0.000
0. US
0.069
0.184
0.000
0.000
0.000
0.000
0.000
0.000
2.218
0.933
3.150
0.000
0.000.000
0.141
0.06S
0.206
3.955
1.067
5.021
TRACTOR
C U LT I VAT O R
C U LT I VAT E
130 HP
25 FT
180 8R
S/AC
S/AC
S/Ac
0.943
0.000
0.943
0.S6S
0.000
0.S65
0.000
0.000
0.000
0.000
0.000
0.000
0.132
0.069
0.201
0.000
0.000
0.000
0.000
0.000
0.000
1.692
0.933
2.625
0.000
0.000
0.000
0.108
0.065
0.173
3.439
1.067
4.506
TRACTOR
C U LT I VAT O R
C U LT I VAT E
75 HP
13.3 FT
4 ROW
S/Ac
S/Ac
S/Ac
1,034
0.000
1.034
1.075
0.000
1.075
0.000
0.000
0.000
0.000
0.000
0.000
0.092
0.096
0.187
0.000
0.000
0.000
0.000
0.000
0.000
1.771
0.409
2.180
0.000
0.000
0.000
0 . 11 3
0.029
0.141
4.083
0.533
4.616
TRACTOR
C U LT I VAT O R
C U LT I VAT E
12S HP
20 FT
6 RON
S/Ac
S/Ac
S/Ac
1.031
0.000
1.031
0.715
0.000
0.715
0.000
0.000
0.000
0.000
0.000
0.000
0.134
0.086
0.222
0.000
0.000
0.000
0.000
0.000
0.000
2.S87
0.462
3.049
0.000
0.000
0.000
0.164
0.032
0.197
4.631
0.532
5.213
TRACTOR
C U LT I VAT O R
C U LT I VAT E
75 HP
ROLLING
ROLLING
S/Ac
S/Ac
S/Ac
1.062
0.000
1.062
1.608
0.000
1.608
0.000
0.000
0.000
0.000
0.000
0.000
0.137
0.106
0.244
0.000
0.000
0.000
0.000
0.000
0.000
2.649
1.393
4.042
0.000
0.000
0.000
0.168
0.098
0.266
5.62S
1.597
■" . 2 2 1
TRACTOR
C U LT I VAT O R - 3 6
C U LT I VAT I N G - 3 6
ISO HP
FIELD
FIELD
S/Ac
S/Ac
S/Ac
0.567
0.000
0.567
0.403
0.000
0.403
0.000
0.000
0.000
0.000
0.000
0.000
0.082
0.102
0.184
0.000
0.000
0.000
0.000
0.000
0.000
1.584
0.713
2.297
0.000
0.000
0.000
0.101
O.OSO
0.151
2.737
0.365
3.602
TRACTOR
DIGGER
DIG
75 HP
PEANUT
PEANUTS
S/Ac
S/AC
S/Ac
2.923
0.000
2.923
6.0S0
0.000
6.050
0.000
0.000
0.000
0.000
0.000
0.000
0.S16
0.261
0.777
0.000
0.000
0.000
0.000
0.000
0.000
9.971
5.753
15.724
0.000
0.000
0.000
0.634
0.402
1.03S
20.094
6.416
26.509
TRACTOR
DISK
DISK
40 HP
4 ROH
4 ROW
S/Ac
S/AC
S/AC
0.591
0.000
0.591
1.151
0.000
1.151
0.000
0.000
0.000
0.000
0.000
0.000
0.0S5
0.091
0.145
0.000
0.000
0.000
0.000
0.000
0.000
1.298
1.766
3.064
0.000
0.000
0.000
0.082
0 . 111
0.193
3.P6
1.967
5.144
TRACTOR
D I S K - TA N D E M
DISKING
40 HP
2 ROW
2 ROH
S/Ac
S/Ac
S/Ac
0.972
0.000
0.972
2.551
0.000
2.551
0.000
0.000
0.000
0.000
0.000
0.000
0.122
0 . 11 2
0.233
0.000
0.000
0.000
0.000
0.000
0.000
2.877
0.839
3.716
0.000
0.000
0.000
0.183
0.0S3
0.236
6.704
1.004
7.703
TRACTOR
D I S K - TA N D E M
DISKING
150 HP
6 RON
20FT
S/Ac
S/AC
S/AC
0.955
0.000
0.9SS
0.765
0.000
0.765
0.000
0.000
0.000
0.000
0.000
0.000
0.156
0.174
0.329
0.000
0.000
0.000
0.000
0.000
0.000
3.004
1.354
4.359
0.000
0.000
0.000
0.191
0.276
5.071
1.613
6.694
0.000
0.000
0.000
0.000
0.000
0.000
0.143
0.083
0.226
0.000
0.000
0.000
0.000
0.000
0.000
2.771
0.848
3.619
0.000
0.000
0.000
0.176
0.059
0.235
4.708
0.990
5.699
TRACTCR
3E2CER
3EDDING
"5 HP
19 FT
13 FT
S/Ac
3/Ac
S/Ac
3.449
0. 300
0.349
3.492
0.000
0.442
3. 300
3.000
3.000
3. OOC
TRACTCR
3EDDER
BEDDING
S/Ac
130 HP
2S FT
S/Ac
130 9ROW S / A c
1.133
0.30C
1.133
0.623
0.000
0.629
0. 000
3. OOO
0.000
TRACTOR
BEDDER
BEDDING
125 HP
20 FT
6 ROW
S/Ac
S/AC
3/Ac
1.146
0.000
1.146
0.7 94
O.OOO
0.794
TRACTOR
CHISEL
CHISEL
125 HP
20 FT
S/AC
S/Ac
5/AC
0.354
0. OOO
3.354
TRACTOR
CHISEL
CHISEL
75 HP
12 FT
12 FT
3/AC
S/Ac
S/Ac
TRACTOR
CHISEL
CHISEL
130 HP
20 FT
180HP
TRACTOR
COMBINE
COMBINE
3. ;oc
o.oas
TRACTOR
OISK
DISKING
125 HP
6 RON
6 RON
S/Ac
S/AC
S/AC
0.853
0.000
0.853
0.765
0.000
0.76S
TRACTOR
DISK
DISKING
125 HP
OFFSET
OFFSET
S/Ac
S/Ac
S/Ac
0.985
0.000
0.98S
1.025
0.000
1.025
0.000
0.000
0.000
0.000
0.000
0.000
0.192
0.261
0.453
0.000
0.000
0.000
0.000
0.000
0.000
3.711
1.82S
5.536
0.000
0.000
0.000
0.236
0.128
0.363
6.149
2.213
8.362
TRACTOR
DISK
DISKING
75 HP
TANDEM
TANDEM
S/Ac
S/Ac
S/Ac
0.866
0.000
0.866
1.151
0.000
1.151
0.000
0.000
0.000
0.000
0.000
0.000
0.098
0.121
0.220
0.000
0.000
0.000
0.000
0.000
0.000
1.897
1.378
3.275
0.000
0.000
0.000
0.121
0.087
0.207
4.132
1.596
5.718
TRACTOR
D I S K - TA N D E M
D I S K I N G - TA N D E M
12S HP
6 ROH
6 ROH
S/Ac
S/Ac
S/Ac
o.aas
0.000
0.885
0.765
0.000
0.76S
0.000
0.000
0.000
0.000
0.000
0.000
0.143
0.174
0.317
0.000
0.000
0.000
0.000
0.000
0.000
2.771
1.354
4.12S
0.000
0.000
0.000
0.176
0.085
0.261
4.740
1.613
6.3S3
TRACTOR
DRILL
DRILL
40 HP
10 FT
S/Ac
S/Ac
S/Ac
0.788
0.000
0.788
1.805
0.000
1.805
0.000
0.000
0.000
0.000
0.000
0.000
0.086
0.309
0.394
0.000
0.000
0.000
0.000
0.000
0.000
2.035
3.432
S.468
0.000
0.000
0.000
0.129
0.240
0.369
4.843
3.980
3.324
Information pnsented is pnpaedsolely as a general guide ad is not Mended to naipuze a pndta dm ca^ ad nturnsjrxmaty am patted^ form a raudi operatic
These projections wen collected ad developed bystag'membenoj'dm Texas A&tcdturd Extension Seme* ad approved for publication.
RSIlll
i •■'•»-.e
-per. i
y a.-.a ;».
icor
ii
vansc.e
3per.
Input
-.xper.uea
• « •■
Cust;.-n Repair
Cper.
i
Mamt.
Off Firm
3 Ar
3/AC
3 Ac
. . ?45
3.3 30
C.?45
..493
3. 300
3.493
3. 300
3.000
3.000
3. COO
3.000
3.000
0 . 11 5
125 HP
4 RCW
6 RCW
S,AC
3/Ac
3. Ac
1.331
3.000
1.331
3.71S
3.000
O.'IS
0.300
0. OCO
0.000
40 HP
3'Ac
S.Ac
5/Ac
3.327
3.C00
3.327
0.963
0.000
0.963
■5 HP
3.'Ac
3.'AC
3/AC
0.121
3. 300
3.121
TRACTOR
125 HP
H E R B . A P P L I C ATO R 2 0 F T
HERBICIDE APPL.
S/Ac
S/AC
S/AC
TRACTCR
D I S K - TA N D E M
SPRAYER
HERBICIDE APPL.
130 HP
6 ROW
20 FT
DISC20
TRACTOR
PICKER WHEELS
PICKER WHEELS
•»"
aepair
Hrurly
4 M a i r. t . Lease
Laser
r i x e i i x c e r. z e s
Ceprec.
4
-.terest
--■■-di d. x e j .
. ■ i .
-.eaie '--
).:-.■>.
0.232
3.000
3.300
0.000
•3. 300
3.300
3.000
1.476
3.530
2.356
3. OCO
0. 000
3.000
:. ,34
3. 341
3.134
3. 300
\ 300
3.000
3.134
1.098
3.222
0. 300
3.000
3. 000
1. 300
2.587
1.700
4.287
0.000
3. OCO
3. 000
0.164
j. 137
3.000
■1.631
1.495
6. 526
0.000
0.000
0.000
0.000
o.ooo
o.oco
0.046
0.018
0.064
O.OCO
0.000
3.000
0.000
0.000
0.000
1.036
3.082
1.168
0.000
0.000
O.OCO
0. 369
3.-30 6
0.075
2.491
0.105
2.596
0.433
0.000
0.433
0.000
0.000
o.ooo
0.000
0.000
0.000
0.037
0.024
0.061
0.000
0.000
0.000
0.000
0.000
0.000
0.714
0.025
0.739
0.000
0.000
0.000
0.04S
0.002
0.047
'..350
3.050
1.401
0.789
0.000
0.789
0.978
0.000
0.978
0.000
0.000
0.000
0.000
0.000
0.000
0.200
0.090
0.290
0.000
0.000
0.000
0.000
0.000
0.000
3.361
0.810
4.672
0.000
0.000
0.000
0.245
0.CS7
0.302
6.073
0.355
7.030
S/Ac
S/Ac
S/AC
S/Ac
1.691
0.000
0.000
1.691
1.067
0.000
0.000
1.067
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.249
0.174
0.099
0.S21
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
3.195
1.354
0.482
5.031
0.000
0.000
0.000
0.000
0.203
0.08S
0.030
0.313
5.405
1.513
0.510
4.623
40 HP
S/Ac
S/AC
S/AC
0.384
0.000
0.384
1.2S4
0.000
1.254
0.000
0.000
0.000
0.000
0.000
0.000
0.060
0.040
0.100
0.000
0.000
0.000
0.000
0.000
0.000
1.414
2 . 3 11
3.72S
0.000
0.000
0.000
0.090
0.161
0.251
3.201
2.512
5.713
PICKUP TRUCK
PICKUP TRUCK
3/4 TON
3/4 TON
S/Ml
S/mi
0.065
0.065
0.175
0.175
C.000
0.000
0.000
0.000
0.01S
0.015
0.000
0.000
0.000
0.000
0.201
0.201
0.000
0.000
0.04S
0.045
0.500
0.500
TRACTOR
LAND PLANE
PLANING
125 HP
LAND
3/Ac
S/Ac
S/AC
1.593
0.000
1.593
1.270
0.000
1.270
0.000
0.000
0.000
0.000
0.000
0.000
0.238
0.101
3.339
0.000
0.000
0.000
0.000
0.000
0.000
4.599
1.993
6.598
0.000
0.000
0.300
0.292
0.139
0.4 32
7.993
2.234
10.231
TRACTOR
PLANTER
PLANTING
40 HP
18 FT
1 ROW
3/Ac
S/Ac
S/Ac
0.504
0.000
0.604
1.176
0.000
1.176
0.000
0.000
0.000
0.000
0.000
0.000
0.OS6
0.027
0.083
0.000
0.000
0.000
0.000
0.000
0.000
1.327
0.187
1.514
0.000
0.000
0.000
0.034
0.013
0.097
3.247
0.227
3.474
TRACTOR
PLANTER
PLANTING
75 HP
13.5 FT
4 ROH
S/Ac
S/AC
S/Ac
0.376
0.000
0.876
1.569
0.000
1.569
0.000
0.000
0.000
0.000
0.000
0.000
0.134
0.172
0.306
0.000
0.000
0.000
0.000
0.000
0.000
2.58S
1.094
3.679
0.000
0.000
0.000
0.164
0.076
0.241
5.327
1.343
6.670
TRACTOR
PLANTER
PLANTING
125 HP
20 FT
6 ROH
S/Ac
S/AC
S/Ac
0.924
0.000
0.924
1.059
0.000
1.0S9
0.000
0.000
0.000
0.000
0.000
0.000
0.198
0.165
0.363
0.000
0.000
0.000
0.000
0.000
0.000
3.832
1 . 8 11
5.643
0.000
0.000
0.000
0.244
0.126
0.370
6.256
2.102
8.358
TRACTOR
SPRAYER
PLANTER
PLANTING
ISO HP
25 FT
3 ROH
8R CORN
S/Ac
S/Ac
S/Ac
S/Ac
1.036
0.000
0.000
1.036
0.8S3
0.000
0.000
0.853
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.174
0.089
0.206
0.468
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
3.349
0.285
0.994
4.629
0.000
0.000
0.000
0.000
0.213
0.018
0.069
0.300
S.62S
0.392
1.269
7.286
TRACTOR
PLANTER
SPRAYER
PLANTING
150 HP
8 ROH
25 FT
3R COTN
S/Ac
S/Ac
S/Ac
S/Ac
1.036
0.000
0.000
1.036
0.853
0.000
0.000
0.8S3
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.174
0.206
0.089
0.468
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
3.349
0.994
0.285
4.629
0.000
0.000
0.000
0.000
0.213
0.069
0.018
0.300
5.625
1.269
0.392
7.296
TRACTOR
PLANTER
PLANTING
150 HP
8 ROH
3R SORG
S/Ac
S/Ac
S/Ac
0.962
0.000
0.962
0.837
0.XI00
0.837
0.000
0.000
0.000
0.000
0.000
0.000
0.170
0.206
0.376
0.000
0.000
0.000
0.000
0.000
0.000
3.285
0.994
4.279
0.000
0.000
0.000
0.209
0.069
0.278
5.462
1.269
6.732
TRACTOR
PLANTER
PLANTING
75 HP
PEANUT
PEANUTS
S/Ac
S/Ac
S/Ac
0.931
0.000
0.931
1.667
0.000
1.667
0.000
0.000
0.000
0.000
0.000
0.000
0.142
0.174
0.317
0.000
0.000
0.000
0.000
0.000
0.000
2.748
3.964
6 . 7 11
0.000
0.000
0.000
0.17S
0.277
0.451
S.662
4.41S
10.077
TRACTOR
MOLDBOARD PLOW
PLOWING
75 HP
S/Ac
S/Ac
S/Ac
2.232
0.000
2.232
3.379
0.000
3.379
0.000
0.000
0.000
0.000
0.000
0.000
0.238
0.457
0.74S
0.000
0.000
0.000
0.000
0.000
0.000
5.569
8.033
13.601
0.000
0.000
0.000
0.3S4
0.561
0.915
11 . 3 2 2
9.0SO
20.372
TRACTOR
MOLDBOARD PLOW
PLOWING
125 HP
6 FT
6 FT
S/Ac
S/Ac
S/Ac
2.848
0.000
2.848
2.647
0.000
2.647
0.000
0.000
0.000
0.000
0.000
0.000
0.496
0.553
1.049
0.000
0.000
0.000
0.000
0.000
0.000
9.583
4.338
13.920
0.000
0.000
0.000
0.609
0.272
0.881
16.132
5.163
21.345
TRACTOR
PLOW
PLOWING
125 HP
LEVEE
LEVEES
S/AC
S/AC
S/Ac
1.943
0.000
1.943
1.549
0.000
1.549
0.000
0.000
0.000
0.000
0.000
0.000
0.290
0.101
0.391
0.000
0.000
0.000
0.000
0.000
0.000
S.609
0.205
5.814
0.000
0.000
0.000
0.357
0.013
0.369
9.748
0.319
10.066
TRACTOR
BLADE
REBUILDING LEVEE
75 HP
DOZER
S/Ac
S/Ac
S/AC
1.526
0.000
1.526
1.733
0.000
1.733
0.000
0.000
0.000
0.000
0.000
0.000
0.148
0.0S9
0.207
0.000
0.000
0.000
0.000
0.000
0.000
2.855
0.407
3.263
0.000
0.000
0.000
0.182
0.029
0.210
6.442
0.495
6.938
TRACTOR
ROLLER
ROLLING
40 HP
20 FT
S/Ac
S/Ac
S/Ac
0.260
0.000
0.260
0.S9S
0.000
0.S9S
0.000
0.000
0.000
0.000
0.000
0.000
0.028
0.012
0.040
0.000
0.000
0.000
0.000
0.000
0.000
0.672
0.198
0.869
0.000
0.000
0.000
0.043
0.014
0.056
1.598
0.223
1.321
TRACTOR
ROLLER
ROLLING
40 HP
4 ROH
4 RCH
S/Ac
S/AC
S/Ac
0.304
0.000
0.304
0.896
0.000
0.396
0.000
0.000
0.000
0.000
0.000
0.000
0.043
0.01S
0.058
0.000
0.000
0.000
0.000
0.000
0.000
1.010
0.233
1.243
0.000
0.000
0.000
0.064
0.018
0.082
2.316
0.266
2.533
TRACTOR
ROPE WICK
ROPE WICK
40 HP
S/Ac
S/Ac
S/Ac
0.105
0.000
0.105
0.431
0.000
0.431
0.000
0.000
0.000
0.000
0.000
0.000
0.022
0.006
0.028
0.000
0.000
0.000
0.000
0.000
0.000
0.530
0.193
0.723
0.000
0.000
0.000
0.034
0.014
0.047
1.122
0.212
1.333
TRACTOR
125
HP
BROADCAST
SEEDER
SEEDING
BROADCST
S/Ac
S/Ac
S/Ac
0.526
0.000
0.S26
0 . 7 11
0.000
0 . 7 11
0.000
0.000
0.000
0.000
0.000
0.000
0.133
0.050
0.183
0.000
0.000
0.000
0.000
0.000
0.000
2.574
0.640
3.214
0.000
0.000
0.000
0.164
0.038
0.201
4.108
0.727
4.335
100 HP
13 FT
S/Ac
S/Ac
S/Ac
0.767
0.000
0.767
1.099
0.000
1.099
0.000
0.000
0.000
0.000
0.000
0.000
0.140
0.228
0.368
0.000
0.000
0.000
0.000
0.000
0.000
3.301
0.821
4.122
0.000
0.000
0.000
0.210
0.0S2
0.261
5.513
1. 100
6.617
TRACTCR
F I E L D C V LT I VAT C R
F I E L D C U LT I VAT O R
•.4 3 H?
29 FT
TRACTOR
F I E L D C V LT I VAT C R
F I E L D C ' J LT I VAT C R
TRACTCR
HARROWS
HARROWING
TRACTOR
GRAIN CART
HAULING
TRACTOR
SHREDDER
SHRED STALKS
RICE
o.n-
o.ooo
; - l 3.4.0
tnformaianpnsemedtspnpaedsolelyaiagemrdgmdeadisrunmerdtdtoncogmze orpndicl the costs ad Mums fromary am pattada jam or ranch operation
RSI 1.12 These projections wen collectedaddevelopedby staffmembers ofthe Texas AgnodturdExtenocn Service ad otproved for publication
r e s u . r :? ••'•i.r.»
.'nit
»""•=«■ ......».,.• - =
F-el
5
Luce
3 = e r. >
Manage.
laeer
/ar.
3 c e r.
Input
..........-.-.,_-..-
3C -e
E x c e :r . - s e s * " ■■
Stl.Tl
?e=air
repair
■i c u r i y
, Mamt.
• i M a i r. t . L e a s e
c?<
" . i i Ti z ^ i L a t e r
.=,
...... ".xe_ Excenjej
lecrec.
4
Interest
".". i
;<:. r..>» •
*
TRACTOR
SHREDDER
SHRED STALKS
ISO HP
13 FT
150 HP
3/Ac
3.'Ac
S/Ac
3.952
0.000
C.?52
1.099
0.003
1.099
3.000
3.000
0.000
3. 3 30
3. 3-30
:. coo
:. ooo
3.224
3.224
0.451
3.300
3. COO
3.000
3.300
0.000
4.316
3.421
5.136
3. 3 C 0
0. 3 30
3. OCC
TRACTOR
SPRAYER
SPRAYING
40 HP
13.5 FT
4 ROW
S/Ac
S/AC
S/AC
0.621
3. OOO
0.621
1.629
0.000
1.629
0 .000
o.ooo
o.coo
O.OCO
3.000
0.000
0.3-9
0.130
0.203
0.000
0.000
0.000
0.300
3. 300
3. 000
1.937
1.051
2.493
1. 300
0.000
0.000
TRACTOR
SPRAYER
5PRAYING
40 HP
20 FT
6 RCW
S/AC
3/AC
3/AC
0.406
0.000
0.406
1.067
0.000
1.067
0.000
0.000
0.000
0.000
0.000
0.000
0.051
0.099
0.149
0.000
0.000
•3.000
3.000
0.000
0.000
1.203
0.482
1.685
3.000
0. 000
0.000
TRACTCR
SWEEP M'JLCHER
SWEEP/MULCH
150 HP
3/AC
S/Ac
S/AC
0.966
0.000
0.966
0.595
0.000
0.595
0.000
0.000
0.000
o.ooo
0.121
0.062
0.133
0.000
0.000
0.000
0.000
0.000
0.000
2.337
0.24S
2.533
0.000
0.000
0.000
0.000
0.000
.;_.-.»
<■»■>
.
; - - . r. - i a . T j .
Lsiie
:?r.ie
'. - j u : .
. :*2
i.324
■3
. :'.'-,
'■ 364
. 11 7
3. 3o6
3. 342
4. 290
1. 2 4 "
5. 524
' 2" 4
■). i'-i
3. 330
3.136
2 .403
3,. 6 1 0
3 .413
3.149
0.017
3. 166
4 .163
3. 3 2 4
4 .492
Information pnsented is pnptwtd solely as a general guide adis not intendedto nco^a a predia the cosucednnaia fiom ay am panada jirm or noKhtiperatton RSII IT,
ThenprojecttonswencUltctedaddevelopedbystaffmembenofihe TexatApicutturd Extension Service adatprovedforpubucatiat i\o i i. i J
Budget Parameters Report
Para.T.e_9_
Name
Va l u e
Unit
of
Measure
Description
============.-=-=-==__ ============ =======.
DIESEL
DIESEL 3TU
ELECTRICITY
ELECTRICITY BTU
GASOLINE
GASOLINE BT.1
HIRED LABOR
HIRED LABOR IRR
INR
IRITB
IRITE
IROCB
IROCE
IRPCF
ITl
LP GAS
LP GAS BTU
LUBE MULTI
NATURAL GAS
NATURAL GAS BTU
OWNER LABOR
OWNER LABOR IRR
PTR
RS11.14
0.3500
135250.0000
0.0700
3410.0000
0.8500
124100.0000
5.2500
5.2500
1.0000
10.5000
4.0000
10.5000
5.5000
3.0000
10.0000
1.0000
92140.0000
0.1500
3.0000
1000000.0000
5.2500
5.2500
0.0000
GAL.
BTU
KWH
BTU
GAL.
3TU
HOUR
HOUR
%
%
%
%
%
%
%
GAL.
3TU
NONE
MCF
BTU
HOUR
HOUR
%
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 ad is not intended lo recogmse or predict the costs ad Mums from aiy one paticula form or raich operation.
These projections wen collected ad developed by staff members of the Texas Agnadturat Extension Service and improved Jar publication
i
EducattonaTprograms 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