Crop Products Report
Crop Product Name
Price
Unit
per
o f
Unit
1 = = = = = = = =
CORN-COASTAL UP.
CORN-GULF COAST
COTTON LINT
COTTONSEED
RICE 1ST CROP LOAN
RICE 2ND CROP LOAN
RICE PREMIUM
SORGHUM
SOYBEANS
3.0000
3.0000
.7400
95.0000
6.5000
6.5000
3.2600
5.2500
6.2500
Weight
per
Mes.
Unit
bu.
bu.
lb.
ton
ton
ton
ton
56.0000
56.0000
1.0000
2000.0000
100.0000
100.0000
100.0000
100.0000
60.0000
Cash
Flow
Row
==== = = = = = = = = = =====
cwt.
bu.
20
20
20
20
20
20
20
21
20
Tractors, Implements, and Equipment
Tr a c t o r
Tractor
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 ($)
Salvage
Va l u e
(%)
C u r r e n t M a r k e t Va l u e ( $ )
Lease
Payment
($)
A n n u a l L i c e n s e & Ta x { $ )
Annual Insurance ($)
On Farm Hired Labor (Hr)
Off Farm Parts & Labor ($}
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 #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 fi M C a l c . ( # 1 , # 2 )
L e a s e C a l c . ( H o u r , Ye a r )
Tractor
Tractor
Tractor
Tractor
TRACTOR
100 HP
100
12000
Dl
12000
TRACTOR
125 HP
125
12000
Dl
12000
TRACTOR
150 HP
150
12000
Dl
12000
TRACTOR
180 HP
180
12000
Dl
12000
TRACTOR
225 HP
225
12000
Dl
12000
TRACTOR
40 HP
40
12000
Dl
12000
350
400
400
525
300
350
43100
38
38800
57700
38
51900
67800
38
61000
70000
38
63000
87200
38
78500
16800
38
15100
,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
.68
7
1.5
.92
C
2
C
2
C
2
C
2
C
2
C
2
Information presented is prepared solely as a generd guide and is not intended lo recognize or predict to costs and ntums from any one particular farm or ranch operation.
These projections wen collected and developed by staff members of to Texas Agricultural Extension Service and approved for publication
Tractor
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 ($)
Salvage
Va l u e
(%)
C u r r e n t M a r k e t Va l u e ( $ )
Lease
Payment
($)
A n n u a l L i c e n s e & Ta x ( $ )
Annual Insurance ($)
On Farm Hired Labor (Hr)
Off Farm Parts & Labor ($)
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 #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 & M Calc. (ttl,#2)
L e a s e C a l c . ( H o u r , Ye a r )
Description
TRACTOR
75 HP
75
12000
Dl
12000
400
29100
38
26200
.029
.68
7
1.5
.92
C
2
Implement
[ BBSS BBS CSS-t B 8B B B
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 ($)
BEDDER
13.5 FT
Implement
Implement
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
BEDDER
18 FT
BEDDER
20 FT
Implement
Implement
Implement
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 el a a a a a a
BEDDER
25 FT
75
75
115
2000
2000
2000
2000
2500
1000
2000
2000
2000
2000
2500
1000
150
4.5
100
4.5
20
80
130
4.5
80
100
4.5
18
80
200
5.0
8
50
4
30.
67
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
3335
4200
13.5
2645
1725
144
BLADE BROADCAST SEEDER
DOZER
25.3
80
70
80
4
1.1
35
1.2
1.1
1.2
2694
2070
Information presented is pnpared solely as a generd guide and is not intended lo ncognize orpndicl to costs and ntums from any one particulafarm or ranch operation
These projections wen collectedanddeveloped by staffmembers ofto Texas Agricultural Extension Service and approved for publication.
Operating Inputs
Operating Input
2,4D AMINE
20% PROTEIN
ATRAZINE
BWE PROGRAM
CAPAROL
DEFOLIANTS
DEFOLIANTS
DESICCANT
FERROUS SULFATE
FERTILIZER
FERTILIZER
FERTILIZER
FERTILIZER
FERTILIZER
FERTILIZER
FOLIAR IRON
FUSILADE
GRAMOXONE
HERB
PICKER
STRIPPER
STRIPPER
10-34-0
15-15-0
20-10-0
60-20-0
75-15-0
80-30-0
HAY
HERBICIDE HAY
HERBICIDE PRE-EM
INOCULANT
INSECTICIDE
INSECTICIDE
INSECTICIDE-BOLL
INSECTICIDE-BOLL
INSECTICIDE-FLEA
LANNATE
MARKETING
MICRONUTRIENT
MISCELLANEOUS
NITROGEN
PASTURE IMPROV.
PHOSPHATE
PHOSPHORUS
INCORP.
SOYBEAN
ALFALFA
RICE
WEEVILS
WORMS
HOPPERS
ALFALFA
FERT
FERT
FERT
PIX
POTASH
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
ZINC CHELATE
ZINC SULFATE
FERT
FERT
INSC
RICE
BUFFELGR
CORN
COTTON
HAYGRAZE
KLEIN
OATS
PEANUT
RICE
SORGHUM
SOYBEANS
WHEAT
DRYLAND
COAST
UPLAND
FURADAN
HERB
MICRONUT
Price Unit Cash
per
of
Flow
Unit Measure Row
2.77
11 . 4 0
3.00
11 . 8 5
7.93
51.5
51.5
6.67
.14
216.00
197.00
177.00
168.00
150.00
172
.90
6.92
4.88
45.00
3.01
7.80
.486
6.00
1.40
3.7800
2.00
.73000
5.89
9.75
5.00
1.00
.228
lb.
cwt.
lb.
ACRE
QT
Lb.
Lb.
qt.
lb.
TON
TON
TON
TON
TON
TON
gal
PT
PT
roll
pt.
LBS.
OZ.
appl
appl
PT
OZ
OZ
PT
head
gal
acre
lb.
.6
.25
.25
acre
12.50
pint
.18
.18
2.70
.101
.07
.30
3.5
.8
.80
.36
4.00
4.84
.60
lb.
lb.
lb.
lb.
oz.
lb.
cwt.
lb.
lb.
thou
lb.
lb
lb.
bu.
lb.
14.00
cwt.
14.62
19.51
95.00
6.14
6.00
1.50
1.13
ACRE
ACRE
.88
.32
.16
2.5
.30
.63
lb.
lb.
lb.
lb.
lb.
gal
qt.
head
lb.
pint
lb.
45
47
45
55
45
45
45
45
45
44
44
44
44
44
44
45
45
45
47
45
45
43
45
45
45
45
45
45
55
44
55
44
55
44
44
45
44
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
45
Information presented is pnpand solely as a generd guide and is not intended to recognize orpndict to costs and returns from any om particular farm a- ranch operation
These projections wen collected and developed by staff members of to Texas Agriculturd Extension Service and approved for publication
Auto and 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
(%)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price {$)
Salvage
Va l u e
(%)
C u r r e n t M a r k e t Va l u e ( $ )
Lease
Payment
($)
A n n u a l L i c e n s e & Ta x ( $ )
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 t t l
Depreciation Factor #1
Years Owned
R e p a i r C o e f fi c i e n t 8 2
Depreciation Factor #2
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 )
PICKUP TRUCK
3/4 TON
84000
GA
84000
15
15000
30
13000
.167
11000
75
600
315
21000
Information presented is pnpand solely as a general guide md is not intended to ncognize orpndict to costs and ntums from any om particular farm or ranch operation
These projections wen collected and developed by staff members of to Texas Agriculturd Extension Service and approved for publication.
Custom Operation Resources
Custom Operation
============
BRUSH CLEARING
COMBINING
CUST AIR FERT.
CUST AIR HERB.
CUST AIR INSECT.
CUST AIR SEED
CUSTOM BALING
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HAUL
CUSTOM HAUL
CUSTOM HAUL
CUSTOM HAUL
CUSTOM HAUL
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM PLANTING
CUSTOM SPRIGGING
DEFOLIANT APPL.
DESICCANT APPL.
DESSICANT APPL.
DRYING
DRYING
DRYING
DRYING
FERTILIZER APPL.
FUNGICIDE APPL.
GINNING
GINNING
GINNING
HAND HARVEST
HARVEST & HAUL
HARVEST AND HAUL
HAULING
HAULING & MKTNG.
HERB APPL-GROUND
HERBICIDE APPL.
INSECTICIDE APPL
MOW, RAKE, BALE
PESTICIDE APPL.
PICK & MODULE
SCOUTING
STRIP & MODULE
=====
Price
Unit
per
of
Unit
I-.:
,n===
165
GRASS
RICE
RICE
RICE
RICE
HAY
SOYBEANS
WHEAT
HAY
22.75
3.00
3.85
2.50
3.40
16.50
20.00
17.50
.40
.40
.25
.06
3.5
PEANUTS
SORGHUM
SOYBEANS
WATMELON
HAY
Measure
======
acre
acre
cwt.
cwt.
cwt.
cwt.
Roll
acre
acre
bale
cwt.
cwt.
bu.
cwt.
Roll
cwt.
2.00
.30
.25
RICE
WHEAT
bu.
5.08
acre
acre
acre
acre
acre
cwt.
50.
CORN
PEANUTS
RICE
SORGHUM
PICKER
STRIPPER
3.00
3.00
3.00
.075
20
.80
ton
cwt.
cwt.
acre
acre
cwt.
.075
2.75
2.75
1.90
.1080
.120
LB.
LB.
62
.70
.60
.20
15
2.5
CORN
SORGHUM
COTTON
acre
cwt.
CWT
cwt
head
AC
3.00
2.50
acre
appl
bale
acre
cwt.
acre
cwt.
.69
3.00
3.20
5.00
2.56
COTTON
COTTON
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
Labor Resources
Other Labor Other Labor
Description
First Name
Qualifying Name
Cost or value ($/Hr)
To t a l W a g e B e n e fi t s ( % )
Labor
Type
(A,B)
HIRED LABOR LIVESTOCK LABOR
5.75
A
Other Labor
Other Labor
OPERATOR LABOR
5.25
5.75
OPERATOR LABOR
PICKUP
5.75
A
B
B
Land Resources
Description
Land
Land
Land
a a a a a a a a a a a a a a a m m m mt a a a a a a a
First Name
Qualifying Name
Market Value
Property Tax
Appreciation Rate
Interest Rate
Annual Lease
App. Calcuations
CASH-RENT COASTAL BERMUDA
KLEINGR.
H AY
(S/Ac)
($/Ac)
(%)
(%)
($/Ac)
(Y,N)
600
1.75
Land
3
8.00
N
Land
Land
'LAND LAND -- CASH RENT LAND -• CASH-RENT
WHEATD
800
15.4
N
15.00
N
15.00
N
Information presented is preparedsolely as a generd guide and Is not Intended to recognize orpndict to costs cad ntums from any one particular farm or ranch operation
These projections wen collected and developed by staff members of to Texas Agriculturd Extension Service and approved for publication
LAND CHARGE
FORAGE
15
N
Description
aaaaaaaaaaaaaaaaamt
First Name
Qualifying Name
Market Value
Property Tax
Appreciation Rate
Interest Rate
Annual Lease
App. Calcuations
■■•■SB-I-I-
Land
Land
Land
aaaaaaaaaaaaaaaa aaaaaaaaaaaaaaaa
LAND CHARGE
RICE
aaaaaaaaaaaaaaaa
PASTURE
COASTAL
PASTURE
OWNED
400
($/Ac)
($/Ac)
1.75
(%)
(%)
69
N
($/Ac)
(Y,N)
3
.00
N
25.00
N
Irrigation Resources
Description
Bowls
First Name
Qualifying Name
Horsepower Rating (Hp)
Fuel Type
Fuel Con. (Unit/Hr or /Mi)
Usefull
Life
(Hr)
Remaining
Life
(Hr)
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
<$)
(%)
Salvage Percent
Current Market Value
($)
Lease Payment
($)
On Farm Hired Labor
(Hr)
Off Farm Parts & Labor ($)
On Farm Owner Labor (Hr)
Annual Use Base (Hr)
R & M Eng. Estimate (%)
R fi M C a l c . ( t t l , t t 2 )
L e a s e C a l c . ( H o u r , Ye a r )
Fuel Use ( Def.,Calc.)
Description
Dist. Sys.
BOWLS
FURROW
Mainline
SURFACE
Power Plant Col.,Pipe,Shaft
MAINLINE
16000
16000
15
15
20
12
10
10
na
na
na
38.5
5.57
1000
56000
1000
56000
1
1
100
1
na
na
na
3300
10
3300
10
.55
29
7
5
6.0
2
5
2
25000
25000
75
na
na
na
16.5
50
3800
DISCHARGE
10
2
RIGHT
ANGLE
WELL
25000
25000
95.0
15
15
na
na
na
7000
1000
7000
1000
8000
20
150
20
7
5
3800
3800
1
12.5
2
3800
.5
2
6
2
3800
.5
2
Gear Drive Water Source
na
na
na
8000
10
N AT U R A L
50
1500
3800
Discharge Head
First Name
Qualifying Name
Horsepower Rating (Hp)
Fuel Type
Fuel Con. (Unit/Hr or /Mi)
Usefull
Life
(Hr)
Remaining
Life
(Hr)
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 ($)
Salvage Percent (%)
C u r r e n t M a r k e t Va l u e ( $ )
Lease
Payment
($)
On Farm Hired Labor (Hr)
Off Farm Parts & Labor {$)
On Farm Owner Labor (Hr)
Annual Use Base (Hr)
R fi M E n g . E s t i m a t e ( % )
R 6 M Calc. (#1,#2)
L e a s e C a l c . ( H o u r , Ye a r )
Fuel Use ( Def.,Calc.)
Dist. Sys.
10
6.0
2
Information presentedis preparedsolely asa generdguide and is not tmendedtarecogniu a preset to costs and ntums from airy om particular
These projections wen collectedanddevelopedby staffmembers ofthe Texas Agriculturd Extension Service and approved for publication
55
NG
.6625
20000
20000
25
na
na
na
3500
10
3500
10
115
2
3800
7.0
2
GAS
COLUMN
25000
25000
na
na
na
1000
1000
5
15
3800
4
2
Machinery Cost Report
■— — - — - — — Va r i a b l e E x p e n s e s - ~
O p e r. 6 O p e r. C u s t o m R e p a i r
Manage. Input Oper. & Maint.
Labor
Off
Farm
Resource Name Unit
Lube
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
COMBINE
BEDDER
BEDDER
BEDDER
BEDDER
BLADE
BROADCAST SEEDER
CHISEL
CHISEL
COMBINE
CULTIPACKER
CULTIVATOR
CULTIVATOR
CULTIVATOR
CULTIVATOR
CULTIVATOR
CULTIVATOR-36
DIGGER
DISK
DISK
DISK
DISK
DISK
DISK
TANDEM
DISK
TANDEM
DISK
TANDEM
DRILL
DRILL
FERT. SPREADER
FERT. SPREADER
FIELD CULTIVATOR
FIELD CULTIVATOR
GRAIN CART
HARROWS
HERB. APPLICATOR
HERB. APPLICATOR
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
LEVEE BOX T-A
SCALE
SQUEEZE CHUTE
STOCK SPRAYER
STOCK TRAILER
SUPPL. FEEDER
TACK
VET. EQUIPMENT
PICKUP TRUCK
100 HP
125 HP
ISO HP
180 HP
225 HP
40 HP
75 HP
RICE
13.5 FT
18 FT
20 FT
25 FT
DOZER
TRACTOR
FERT. SPREADER
APPLY FERT
125 HP
20 FT
—»--——"— aaaaa Fixed EXpenS63 maamm TOtdl
R e p a i r H o u r l y D e p r e c . A n n u a l Ta x e s , E x p e n s e s
& Maint. Lease t Lease License
Labor
Interest
6
Insur.
S/Hr
$/Hr
S/Hr
S/Hr
$/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
5/Hr
S/Hr
S/Hr
S/Hr
5/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
5.212
6.515
7.818
9.381
11.727
2.085
3.909
5.420
0.000
0.000
.000
.000
.000
.000
.000
.000
.000
0.000
0.000
0.000
.000
.000
.000
.000
.000
.000
.000
.000
000
000
000
000
000
000
000
000
000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.083
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
.000
.000
.000
.000
.000
.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
.000
.000
.000
.000
.000
.000
0.000
0.000
0.000
0.000
.000
.000
.000
.000
.000
.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
.000
.000
.000
.000
.000
.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
.000
.000
.000
.000
.000
.000
.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
0.000
0.000
0.000
.000
.000
.000
.000
.000
.000
0.000
0.000
0.000
0.000
.000
.000
.000
.000
.000
.000
.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
0.000
0.000
.000
.000
.000
.000
.000
.000
.000
.000
0.739
1.058
1.244
1.471
1.385
0.288
.534
.952
.545
.315
.608
.829
.238
.485
0.426
0.801
.175
.357
.063
.616
.852
.845
.459
.760
.299
.545
.751
.937
.762
.731
0.304
1.937
.573
.185
.186
.000
.250
.639
.852
.386
.128
0.583
0.578
0.549
0.937
.448
.220
.761
.159
.078
.705
.725
.452
.136
.119
.081
.435
.555
.640
.722
.386
.721
5.000
0.320
6.500
8.000
5.710
30.000
2.250
5.000
2.330
0.015
0.000
0.000
0.000
0.000
0.000
0.000
.000
.000
.000
.000
.000
.000
.000
0.000
0.000
0.000
0.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
0.000
0.000
0.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
0.000
0.000
0.000
0.000
0.000
11.500
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
.000
.000
.000
.000
.000
.000
.000
0.000
0.000
.000
.000
.000
.000
.000
.000
.000
0.000
0.000
0.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
17.436
20.403
23.982
18.873
41.156
6.783
10.302
43.174
2.249
1.960
4.193
4.034
1.630
6.235
8.040
13.823
18.003
2.555
0.497
2.638
4.476
11 . 4 4 4
6.005
12.247
6.590
10.634
7.682
9.539
12.342
8.300
2.279
8.914
12.264
13.181
13.006
0.001
7.188
8.158
16.489
0.396
0.588
5.264
5.268
10.901
16.475
11 . 3 5 7
12.774
4.835
1.105
11 . 8 5 4
8.232
16.475
0.916
301
806
840
175
473
131
319
583
854
68.887
4.395
156.995
194.220
90.729
570.825
29.963
95.137
58.858
0.201
000
000
000
000
000
000
000
000
000
000
000
000
000
000
000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
000
000
000
000
000
000
000
0.000
0.000
0.000
000
000
000
000
000
000
0.000
0.000
000
000
000
000
000
000
000
000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
000
000
000
000
000
000
1.109
1.298
1.525
1.200
2.617
0.431
0.655
2.417
0.157
0.138
0.293
0.282
0 . 11 4
0.368
0.506
0.966
1.265
0.178
.035
.184
.313
.800
.421
.856
.460
.667
.537
.667
.863
.521
.144
.560
.770
.920
.909
.000
.346
.572
.035
.028
.041
.368
.368
.760
.150
.713
.892
.337
.077
.828
.575
,150
.058
.161
.138
.200
.325
.279
.195
.145
.181
.200
.500
,190
.700
12.000
4.000
30.000
1.500
S.000
3.500
0.045
24.496
29.274
34.568
30.925
56.884
9.587
15.400
58.962
2.951
2.412
5.094
5.145
1.982
7.068
8.972
15.590
21.443
3.090
0.594
3.438
5.642
13.089
6.884
14.863
7.349
11.847
8.969
11.143
14.966
9.552
2.727
11.411
14.608
15.286
15.101
0.002
9.784
10.369
18.376
0.809
0.757
6.215
6.213
12.209
18.562
13.517
13.886
5.933
1.340
13.760
10.512
18.350
426
598
063
121
934
307
967
186
150
775
76.387
4.905
173.195
214.220
100.439
642.325
33.713
105.137
64.688
0.343
S/Ac
S/Ac
S/Ac
0.401
0.000
0.401
0.870
0.000
0.870
0.000
0.000
0.000
0.000
0.000
0.000
0.133
0.000
0.133
0.000
0.000
0.000
0.000
0.000
0.000
2.571
0.000
2.571
0.000
0.000
0.000
0.164
0.000
0.164
4.139
0.000
4.139
TRACTOR
FERT. SPREADER
BEDDER
APPLY FERT
180 HP S/Ac
8 ROW $/Ac
25 FT S/AC
8 ROW S/AC
1 . 11 3
0.000
0.000
1 . 11 3
0.687
0.000
0.000
0.687
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
3.947
0.886
0.466
5.299
TRACTOR
SPRAYER
APPLY HERBICIDE
ISO HP S/Ac
25 FT S/Ac
S/Ac
0.263
0.000
0.263
0.934
0.000
0.934
000
000
000
0.000
0.000
0.000
0.168
0.089
0.257
000
000
000
000
000
000
248
285
533
0.000
0.000
0.000
0.207
0.018
0.224
820
392
212
TRACTOR
SPRAYER
APPLY IRON
150 HP S/Ac
25 FT S/Ac
S/AC
,263
,000
,263
0.934
0.000
0.934
0.000
0.000
0.000
0.000
0.000
0.000
0.168
0.089
0.257
000
000
000
000
000
000
248
285
533
0.000
0.000
0.000
207
018
224
820
392
212
TRACTOR
BEDDER
BEDDING
7S HP S/Ac
13.5 FT S/Ac
13.5 FT S/Ac
,079
,000
,079
1.288
0.000
1.288
0.000
0.000
0.000
,000
,000
.000
100
092
192
000
000
000
0.000
0.000
0.000
924
382
305
000
000
000
122
027
149
512
501
013
TRACTOR
BEDDER
BEDDING
TRACTOR
BEDDER
BEDDING
150 HP S/Ac
25 FT S/Ac
150 BROW $/Ac
75 HP S/Ac
18 FT S/Ac
18 FT S/Ac
091
,000
,091
809
000
809
0.687
0.000
0.687
0.966
0.000
0.966
0.000
0.000
0.000
0.000
0.000
0.000
.000
,000
.000
.000
.000
.000
0.124
0.075
0.199
0.075
0.040
0 . 11 5
0.000
0.000
0.000
0.000
0.000
0.000
000
000
000
000
000
000
389
365
755
443
249
692
000
000
000
000
000
000
0.152
0.026
0.177
0.092
0.018
0.109
443
466
909
384
307
691
12 FT
20 FT
PEANUT
1 ROW
13.3 FT
20 FT
25 FT
ROLLING
FIELD
PEANUT
4 ROW
6 ROW
8 ROW
OFFSET
TANDEM
2 ROW
22 FT
6 ROW
10 FT
11 FT
20 FT
8 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.
Information presented is pnpand solely as a generdguide md is not intended to ncogmze orpndict to outs and ntarmfiom any om particularfann or rcmcJi operation
These projections wen collected and developed by staff members of the Texas Agriculturd Extension Service and approved for publication
TRACTOR
BEDDER
BEDDING
180 HP
S/Ac
25 FT
S/Ac
180 8ROW S/Ac
1.080
0.000
1.080
0.687
0.000
0.687
0.000
0.000
0.000
0.000
0.000
0.000
0.147
0.075
0.222
0.000
0.000
0.000
0.000
0.000
0.000
1.880
0.365
2.246
0.000
0.000
0.000
0.120
0.026
0.145
3.914
0.466
4.379
TRACTOR
BEDDER
BEDDING
125 HP
20 FT
6 ROW
S/Ac
S/Ac
S/Ac
1.092
0.000
1.092
0.870
0.000
0.870
0.000
0.000
0.000
0.000
0.000
0.000
0.133
0.070
0.203
0.000
0.000
0.000
0.000
0.000
0.000
2.571
0.480
3.052
0.000
0.000
0.000
0.164
0.034
0.197
4.829
0.584
5.413
TRACTOR
CHISEL
CHISEL
125 HP
20 FT
S/Ac
S/Ac
S/Ac
0.814
0.000
0.814
0.870
0.000
0.870
0.000
0.000
0.000
0.000
0.000
0.000
0.133
0.092
0.225
0.000
0.000
0.000
0.000
0.000
0.000
2.571
1.S84
4.155
0.000
0.000
0.000
0.164
0 . 111
0.274
4.552
1.786
6.338
TRACTOR
CHISEL
CHISEL
75 HP
12 FT
12 FT
S/Ac
S/Ac
S/Ac
0.833
0.000
0.833
1.449
0.000
1.449
0.000
0.000
0.000
0.000
0.000
0.000
0.112
0.081
0.193
0.000
0.000
0.000
0.000
0.000
0.000
2.164
1.535
3.699
0.000
0.000
0.000
0.138
0.097
0.234
4.696
1.713
6.409
TRACTOR
CHISEL
CHISEL
180 HP
20 FT
1B0HP
S/Ac
S/Ac
S/Ac
0.993
0.000
0.993
0.870
0.000
0.870
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
4.578
1.786
6.364
TRACTOR
COMBINE
COMBINE
75 HP
PEANUT
PEANUTS
S/Ac
S/Ac
S/Ac
3.019
0.000
3.019
6.626
0.000
6.626
0.000
0.000
0.000
0.000
0.000
0.000
0.513
1.899
2 . 4 11
0.000
0.000
0.000
0.000
0.000
0.000
9.894
15.718
2 5 . 6 11
0.000
0.000
0.000
0.629
1.104
1.733
20.680
18.721
39.401
COMBINE
COMBINING
RICE
RICE
S/Ac
S/AC
2.781
2.781
3.688
3.688
0.000
0.000
0.000
0.000
4.080
4.080
0.000
0.000
0.000
0.000
22.151
22.151
0.000
0.000
1.240
1.240
33.940
33.940
TRACTOR
CULTIPACKER
CULTIPACK
125 HP
S/Ac
S/Ac
S/Ac
1.189
0.000
1.189
1.565
0.000
1.565
0.000
0.000
0.000
0.000
0.000
0.000
0.240
0.074
0.314
0.000
0.000
0.000
0.000
0.000
0.000
4.629
0.527
S.156
0.000
0.000
0.000
0.294
0.037
0.331
7.917
0.637
8.554
TRACTOR
CULTIVATOR
CULTIVATE
40 HP
1 ROW
1 ROW
S/Ac
S/Ac
S/Ac
0.288
0.000
0.288
0.870
0.000
0.870
0.000
0.000
0.000
0.000
0.000
0.000
0.036
0.007
0.044
0.000
0.000
0.000
0.000
0.000
0.000
0.855
0.057
0.912
0.000
0.000
0.000
0.054
0.004
0.058
2.103
0.068
2.171
TRACTOR
CULTIVATOR
CULTIVATE
150 HP
25 FT
150 8R
S/Ac
S/Ac
S/Ac
0.873
0.000
0.873
0.619
0.000
0.619
0.000
0.000
0.000
0.000
0.000
0.000
0 . 11 2
0.069
0.180
0.000
0.000
0.000
0.000
0.000
0.000
2.150
0.933
3.083
0.000
0.000
0.000
0.137
0.065
0.202
3.890
1.067
4.957
TRACTOR
CULTIVATOR
CULTIVATE
180 HP
25 FT
180 8R
5/Ac
S/Ac
S/AC
0.898
0.000
0.898
0.619
0.000
0.619
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
3.449
1.067
4.515
TRACTOR
CULTIVATOR
CULTIVATE
75 HP
13.3 FT
4 ROW
S/AC
S/Ac
S/AC
0.985
0.000
0.985
1.177
0.000
1.177
0.000
0.000
0.000
0.000
0.000
0.000
0.091
0.096
0.187
0.000
0.000
0.000
0.000
0.000
0.000
1.757
0.409
2.166
0.000
0.000
0.000
0 . 11 2
0.029
0.140
4.122
0.533
4.655
TRACTOR
CULTIVATOR
CULTIVATE
125 HP
20 FT
6 ROW
S/Ac
S/Ac
S/Ac
0.983
0.000
0.983
0.783
0.000
0.783
0.000
0.000
0.000
0.000
0.000
0.000
0.120
0.088
0.208
0.000
0.000
0.000
0.000
0.000
0.000
2.314
0.462
2.776
0.000
0.000
0.000
0.147
0.032
0.179
4.347
0.582
4.928
TRACTOR
CULTIVATOR
CULTIVATE
75 HP
ROLLING
ROLLING
S/AC
S/Ac
S/Ac
1.012
0.000
1.012
1.761
0.000
1.761
0.000
0.000
0.000
0.000
0.000
0.000
0.136
0.106
0.243
0.000
0.000
0.000
0.000
0.000
0.000
2.629
1.393
4.022
0.000
0.000
0.000
0.167
0.098
0.265
5.705
1.597
7.302
TRACTOR
CULTIVATOR-36
CULTIVATING-36
150 HP
FIELD
FIELD
S/AC
S/AC
S/AC
0.540
0.000
0.S40
0.442
0.000
0.442
0.000
0.000
0.000
0.000
0.000
0.000
0.080
0.102
0.182
0.000
0.000
0.000
0.000
0.000
0.000
1.536
0.713
2.249
0.000
0.000
0.000
0.098
0.050
0.147
2.695
0.865
3.560
TRACTOR
DIGGER
DIG
75 HP
PEANUT
PEANUTS
S/Ac
S/Ac
S/Ac
2.785
0.000
2.785
6.626
0.000
6.626
0.000
0.000
0.000
0.000
0.000
0.000
0.513
0.261
0.773
0.000
0.000
0.000
0.000
0.000
0.000
9.894
5.753
15.647
0.000
0.000
0.000
0.629
0.402
1.031
20.447
6.416
26.863
TRACTOR
DISK
DISK
40 HP
4 ROW
4 ROW
S/Ac
S/Ac
S/Ac
0.563
0.000
0.563
1.260
0.000
1.260
0.000
0.000
0.000
0.000
0.000
0.000
0.053
0.091
0.143
0.000
0.000
0.000
0.000
0.000
0.000
1.239
1.766
3.005
0.000
0.000
0.000
0.079
0 . 111
0.190
3.193
1.967
5.161
TRACTOR
DISK - TANDEM
DISKING
40 HP
2 ROW
2 ROW
S/Ac
S/AC
S/Ac
0.926
0.000
0.926
2.794
0.000
2.794
0.000
0.000
0.000
0.000
0.000
0.000
0 . 11 7
0 . 11 2
0.229
0.000
0.000
0.000
0.000
0.000
0.000
2.747
0.839
3.586
0.000
0.000
0.000
0.175
0.053
0.228
6.758
1.004
7.762
TRACTOR
DISK - TANDEM
DISKING
150 HP
6 ROW
20FT
S/Ac
S/Ac
S/Ac
0.910
0.000
0.910
0.838
0.000
0.838
0.000
0.000
0.000
0.000
0.000
0.000
0.151
0.174
0.325
0.000
0.000
0.000
0.000
0.000
0.000
2.913
1.354
4.268
0.000
0.000
0.000
0.185
0.085
0.270
4.998
1.613
6 . 6 11
TRACTOR
DISK
DISKING
125 HP
6 ROW
6 ROW
S/Ac
S/Ac
S/Ac
0.813
0.000
0.813
0.838
0.000
0.838
0.000
0.000
0.000
0.000
0.000
0.000
0.129
0.083
0 . 2 11
0.000
0.000
0.000
0.000
0.000
0.000
2.478
0.848
3.327
0.000
0.000
0.000
0.158
0.059
0.217
4.415
0.990
5.405
TRACTOR
DISK
DISKING
125 HP
OFFSET
OFFSET
S/Ac
S/Ac
S/Ac
0.939
0.000
0.939
1.123
0.000
1.123
0.000
0.000
0.000
0.000
0.000
0.000
0.172
0.261
0.433
0.000
0.000
0.000
0.000
0.000
0.000
3.320
1.825
5.145
0.000
0.000
0.000
0 . 2 11
0.128
0.339
5.764
2.213
7.977
TRACTOR
DISK
DISKING
75 HP
TANDEM
TANDEM
S/Ac
S/Ac
S/Ac
0.825
0.000
0.825
1.260
0.000
1.260
0.000
0.000
0.000
0.000
0.000
0.000
0.097
0.121
0.219
0.000
0.000
0.000
0.000
0.000
0.000
1.882
1.378
3.260
0.000
0.000
0.000
0.120
0.087
0.206
4.184
1.586
5.770
TRACTOR
DISK - TANDEM
DISKING - TANDEM
125 HP
6 ROW
6 ROW
S/Ac
S/Ac
S/Ac
0.843
0.000
0.843
0.838
0.000
0.838
0.000
0.000
0.000
0.000
0.000
0.000
0.129
0.174
0.302
0.000
0.000
0.000
0.000
0.000
0.000
2.478
1.354
3.833
0.000
0.000
0.000
0.158
0.085
0.243
4.446
1.613
6.059
TRACTOR
DRILL
DRILL
40 HP
10 FT
S/Ac
S/Ac
S/Ac
0.751
0.000
0.751
1.977
0.000
1.977
0.000
0.000
0.000
0.000
0.000
0.000
0.083
0.309
0.391
0.000
0.000
0.000
0.000
0.000
0.000
1.943
3.432
5.375
0.000
0.000
0.000
0.124
0.240
0.363
4.877
3.980
8.857
TRACTOR
180 HP
FIELD CULTIVATOR 29 FT
FIELD CULTIVATOR
29 FT
S/Ac
S/Ac
S/Ac
0.939
0.000
0.939
0.540
0.000
0.540
0.000
0.000
0.000
0.000
0.000
0.000
0 . 11 5
0 . 11 7
0.232
0.000
0.000
0.000
0.000
0.000
0.000
1.476
0.580
2.056
0.000
0.000
0.000
0.094
0.041
0.134
3.164
0.737
3.901
TRACTOR
125 HP
FIELD CULTIVATOR 6 ROW
FIELD CULTIVATOR
6 ROW
S/Ac
S/Ac
S/Ac
0.983
0.000
0.983
0.783
0.000
0.783
0.000
0.000
0.000
0.000
0.000
0.000
0.120
0.088
0.208
0.000
0.000
0.000
0.000
0.000
0.000
2.314
1.700
4.015
0.000
0.000
0.000
0.147
0.107
0.254
4.347
1.895
6.241
TRACTOR
HARROWS
HARROWING
40 HP
S/AC
S/Ac
S/Ac
0.312
0.000
0.312
1.055
0.000
1.055
0.000
0.000
0.000
0.000
0.000
0.000
0.044
0.018
0.062
0.000
0.000
0.000
0.000
0.000
0.000
1.037
0.082
1 . 11 9
0.000
0.000
0.000
0.066
0.006
0.072
2.513
0.105
2.618
75 HP
S/Ac
S/AC
0 . 11 5
0.000
0.474
0.000
0.000
0.000
0.000
0.000
0.037
0.024
0.000
0.000
0.000
0.000
0.708
0.025
0.000
0.000
0.045
0.002
1.380
0.050
TRACTOR
GRAIN CART
Information presented is pnpand solely as a generd guide and is not intended to ncognize orpndict to costs and returns from any om particular farm or ranch operation
These projections wen collected and developed by staff members of to Texas Agriculturd Extension Service and approved for publication
S/AC
TRACTOR
125 HP
HERB. APPLICATOR 20 FT
HERBICIDE APPL.
S/AC
S/Ac
S/AC
0.752
0.000
0.752
1.071
0.000
1.071
0.000
0.000
0.000
0.000
0.000
0.000
0.179
0.090
0.269
0.000
0.000
0.000
0.000
0.000
0.000
3.454
0.810
4.264
0.000
0.000
0.000
0.220
0.057
0.276
5.676
0.956
6.632
TRACTOR
DISK - TANDEM
SPRAYER
HERBICIDE APPL.
180 HP
6 ROW
20 FT
DISC20
S/Ac
S/Ac
S/AC
S/AC
1.612
0.000
0.000
1.612
1.168
0.000
0.000
1.168
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.249
0.174
0.099
0.521
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
0.085
0.030
0.318
6.427
1.613
0.610
8.650
TRACTOR
PICKER WHEELS
PICKER WHEELS
40 HP
S/Ac
S/Ac
S/Ac
0.366
0.000
0.366
1.373
0.000
1.373
0.000
0.000
0.000
0.000
0.000
0.000
0.057
0.040
0.097
0.000
0.000
0.000
0.000
0.000
0.000
1.350
2 . 3 11
3.661
0.000
0.000
0.000
0.086
0.161
0.247
3.232
2.512
5.744
PICKUP TRUCK
PICKUP TRUCK
3/4 TON
3/4 TON
S/Mi
S/mi
0.083
0.083
0.192
0.192
0.000
0.000
0.000
0.000
0.015
0.015
0.000
0.000
0.000
0.000
0.201
0.201
0.000
0.000
0.045
0.045
0.535
0.535
TRACTOR
LAND PLANE
PLANING
125 HP
LAND
S/AC
S/AC
S/Ac
1.518
0.000
1.518
1.391
0.000
1.391
0.000
0.000
0.000
0.000
0.000
0.000
0.213
0.101
0.314
0.000
0.000
0.000
0.000
0.000
0.000
4 . 11 4
1.998
6 . 11 3
0.000
0.000
0.000
0.262
0.139
0.401
7.498
2.238
9.736
TRACTOR
PLANTER
PLANTING
40 HP
18 FT
1 ROW
S/Ac
S/Ac
S/Ac
0.575
0.000
0.575
1.288
0.000
1.288
0.000
0.000
0.000
0.000
0.000
0.000
0.054
0.027
0.081
0.000
0.000
0.000
0.000
0.000
0.000
1.267
0.187
1.454
0.000
0.000
0.000
0.081
0.013
0.094
3.264
0.227
3.492
TRACTOR
PLANTER
PLANTING
75 HP
13.5 FT
4 ROW
S/Ac
S/Ac
S/Ac
0.834
0.000
0.834
1.718
0.000
1.718
0.000
0.000
0.000
0.000
0.000
0.000
0.133
0.172
0.305
0.000
0.000
0.000
0.000
0.000
0.000
2.565
1.094
3.659
0.000
0.000
0.000
0.163
0.076
0.239
5.413
1.343
6.756
TRACTOR
PLANTER
PLANTING
125 HP
20 FT
6 ROW
S/Ac
S/Ac
S/Ac
0.880
0.000
0.880
1.159
0.000
1.159
0.000
0.000
0.000
0.000
0.000
0.000
0.178
0.165
0.343
0.000
0.000
0.000
0.000
0.000
0.000
3.428
1 . 8 11
5.239
0.000
0.000
0.000
0.218
0.126
0.344
5.864
2.102
7.966
TRACTOR
SPRAYER
PLANTER
PLANTING
150 HP
25 FT
8 ROW
8R CORN
S/Ac
S/Ac
S/Ac
S/Ac
0.987
0.000
0.000
0.987
0.934
0.000
0.000
0.934
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.168
0.089
0.206
0.463
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
3.248
0.285
0.994
4.527
0.000
0.000
0.000
0.000
0.207
0.018
0.069
0.294
5.544
0.392
1.269
7.206
TRACTOR
PLANTER
SPRAYER
PLANTING
150 HP
8 ROW
25 FT
8R COTN
S/Ac
S/Ac
S/Ac
S/Ac
0.987
0.000
0.000
0.987
0.934
0.000
0.000
0.934
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.168
0.206
0.089
0.463
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
3.248
0.994
0.285
4.527
0.000
0.000
0.000
0.000
0.207
0.069
0.018
0.294
5.544
1.269
0.392
7.206
TRACTOR
PLANTER
PLANTING
150 HP
8 ROW
8R SORG
S/Ac
S/Ac
S/Ac
0.916
0.000
0.916
0.917
0.000
0.917
0.000
0.000
0.000
0.000
0.000
0.000
0.165
0.206
0.371
0.000
0.000
0.000
0.000
0.000
0.000
3.185
0.994
4.180
0.000
0.000
0.000
0.203
0.069
0.272
5.386
1.269
6.655
TRACTOR
PLANTER
PLANTING
75 HP
PEANUT
PEANUTS
S/Ac
S/Ac
S/Ac
0.887
0.000
0.887
1.826
0.000
1.826
0.000
0.000
0.000
0.000
0.000
0.000
0.141
0.174
0.316
0.000
0.000
0.000
0.000
0.000
0.000
2.726
3.964
6.690
0.000
0.000
0.000
0.173
0.277
0.450
5.754
4.415
10.168
TRACTOR
MOLDBOARD PLOW
PLOWING
75 HP
S/Ac
S/Ac
S/Ac
2.127
0.000
2.127
3.701
0.000
3.701
0.000
0.000
0.000
0.000
0.000
0.000
0.286
0.457
0.743
0.000
0.000
0.000
0.000
0.000
0.000
5.525
8.033
13.558
0.000
0.000
0.000
0.351
0.561
0.912
11 . 9 9 1
9.050
21.041
TRACTOR
MOLDBOARD PLOW
PLOWING
125 HP
6 FT
6 FT
S/Ac
S/Ac
S/Ac
2.714
0.000
2.714
2.899
0.000
2.899
0.000
0.000
0.000
0.000
0.000
0.000
0.445
0.553
0.997
0.000
0.000
0.000
0.000
0.000
0.000
8.572
4.338
12.910
0.000
0.000
0.000
0.545
0.272
0.817
15.174
5.163
20.337
TRACTOR
PLOW
PLOWING
125 HP
LEVEE
LEVEES
5/Ac
S/Ac
S/AC
1.851
0.000
1.851
1.697
0.000
1.697
0.000
0.000
0.000
0.000
0.000
0.000
0.260
0.101
0.361
0.000
0.000
0.000
0.000
0.000
0.000
5.018
0.205
5.222
0.000
0.000
0.000
0.319
0.013
0.332
9.145
0.319
9.463
TRACTOR
BLADE
REBUILDING LEVEE
75 HP
DOZER
S/AC
S/AC
S/AC
1.454
0.000
1.454
1.898
0.000
1.898
0.000
0.000
0.000
0.000
0.000
0.000
0.147
0.059
0.206
0.000
0.000
0.000
0.000
0.000
0.000
2.833
0.407
3.240
0.000
0.000
0.000
0.180
0.029
0.209
6 . 5 11
0.495
7.006
TRACTOR
ROLLER
ROLLING
40 HP
20 FT
S/Ac
S/Ac
S/Ac
0.248
0.000
0.248
0.652
0.000
0.652
0.000
0.000
0.000
0.000
0.000
0.000
0.027
0.012
0.039
0.000
0.000
0.000
0.000
0.000
0.000
0.641
0.198
0.839
0.000
0.000
0.000
0.041
0.014
0.055
1.609
0.223
1.832
TRACTOR
ROLLER
ROLLING
40 HP
4 ROW
4 ROW
S/Ac
S/Ac
S/AC
0.290
0.000
0.290
0.981
0.000
0.981
0.000
0.000
0.000
0.000
0.000
0.000
0.041
0.015
0.056
0.000
0.000
0.000
0.000
0.000
0.000
0.964
0.233
1.197
0.000
0.000
0.000
0.061
0.018
0.079
2.337
0.266
2.604
TRACTOR
ROPE WICK
ROPE WICK
40 HP
S/AC
S/AC
S/Ac
0.100
0.000
0.100
0.472
0.000
0.472
0.000
0.000
0.000
0.000
0.000
0.000
0.022
0.006
0.027
0.000
0.000
0.000
0.000
0.000
0.000
0.506
0.193
0.699
0.000
0.000
0.000
0.032
0.014
0.046
1.131
0.212
1.343
TRACTOR
125 HP
S/Ac
BROADCAST SEEDER
S/AC
SEEDING
BROADCST S/AC
0.501
0.000
0.501
0.779
0.000
0.779
0.000
0.000
0.000
0.000
0.000
0.000
0 . 11 9
0.050
0.169
0.000
0.000
0.000
0.000
0.000
0.000
2.303
0.640
2.943
0.000
0.000
0.000
0.146
0.038
0.184
3.849
0.727
4.576
TRACTOR
SHREDDER
SHRED STALKS
100 HP
13 FT
S/Ac
S/AC
S/AC
0.731
0.000
0.731
1.204
0.000
1.204
0.000
0.000
0.000
0.000
0.000
0.000
0.129
0.228
0.357
0.000
0.000
0.000
0.000
0.000
0.000
3.043
0.821
3.864
0.000
0.000
0.000
0.193
0.052
0.245
5.300
1.100
6.400
TRACTOR
SHREDDER
SHRED STALKS
150 HP
13 FT
150 HP
S/Ac
S/Ac
S/Ac
0.907
0.000
0.907
1.204
0.000
1.204
0.000
0.000
0.000
0.000
0.000
0.000
0.217
0.228
0.445
0.000
0.000
0.000
0.000
0.000
0.000
4.185
0.821
5.006
0.000
0.000
0.000
0.266
0.052
0.318
6.779
1.100
7.879
TRACTOR
SPRAYER
SPRAYING
40 HP
13.5 FT
4 ROW
S/Ac
S/Ac
S/Ac
0.591
0.000
0.591
1.784
0.000
1.784
0.000
0.000
0.000
0.000
0.000
0.000
0.075
0.130
0.205
0.000
0.000
0.000
0.000
0.000
0.000
1.754
1.051
2.805
0.000
0.000
0.000
0 . 11 2
0.066
0.177
4.315
1.247
5.562
TRACTOR
SPRAYER
SPRAYING
40 HP
20 FT
6 ROW
S/Ac
S/AC
S/AC
0.387
0.000
0.387
1.168
0.000
1.168
0.000
0.000
0.000
0.000
0.000
0.000
0.049
0.099
0.147
0.000
0.000
0.000
0.000
0.000
0.000
1.148
0.482
1.630
0.000
0.000
0.000
0.073
0.030
0.103
2.825
0.610
3.436
TRACTOR
SWEEP MULCHER
SWEEP/MULCH
150 HP
S/AC
S/Ac
S/Ac
0.920
0.000
0.920
0.652
0.000
0.652
0.000
0.000
0.000
0.000
0.000
0.000
0 . 11 8
0.062
0.179
0.000
0.000
0.000
0.000
0.000
0.000
2.267
0.245
2.512
0.000
0.000
0.000
0.144
0.017
0.161
4.101
0.324
4.425
Information presented is pnpand solely as a generd guide and is not intended to ncognize orpndict to costs and returns from any om particular farm or ranch operation
These projections wen collected and developed by staff members of to Texas Agricultural Extension Service and approved far publication
Budget Parameters Report
Parameter
Name
Va l u e
DIESEL
DIESEL BTU
ELECTRICITY
ELECTRICITY BTU
GASOLINE
GASOLINE BTU
HIRED LABOR
HIRED LABOR IRR
INR
IRITB
IRITE
IROCB
IROCE
IRPCF
ITI
LP GAS
LP GAS BTU
LUBE MULTI
NATURAL GAS
NATURAL GAS BTU
OWNER LABOR
OWNER LABOR IRR
PTR
Unit
of
Measure
Description
0.6500 GAL. Cost of Diesel Fuel
135250.0000 BTU Energy of Diesel Fuel
0.0700 KWH Cost of Electricity
3410.0000 BTU Electricity energy
1.1000 GAL. Cost of Gasoline
124100.0000 BTU Energy of Gasoline
5.2500 HOUR Hired Repair and Maintenance Labor Rate
5.2500 HOUR Hired Irrigation Operation Labor
1.0000 % Insurance Rate, % of Market value
1 0 . 5 0 0 0 % I n t e r e s t R a t e , I n t e r m e d i a t e Te r m B o r r o w .
3 . 0 0 0 0 % 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
1 0 . 5 0 0 0 % 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.
5.5000 % Interest Rate, Operating Capital Equity
3.0000 % Interest Rate, Positive Cash Flow
12.0000 % Interest Rate, Investment Capital
1.0000 GAL. Cost of LP Gas
92140.0000 BTU. Energy of LP Gas
0.1000 NONE Lube Multiplier
3.9600 MCF Cost of Natural Gas
1000000.0000 BTU Energy of Nat. Gas per 100ft3 or Ther
6.1010 % Owner Repair and Maintenance Labor Rate
5.8500 % Owner Irrigation Operation Labor
0 . 0 0 0 1 % P e r s o n a l P r o p e r t y Ta x R a t e
Information pnsented is pnpand solely as a general guide and is not intended to ncognize or predict to costs and ntums from any om particular farm or ranch operation
These projections wen collected and developed by staff members of to 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.
150-01-94,
New
ECO
7-2
o
B-1241(C11)
Texas Agricultural Extension Service
The Texas A&M University System
Texas Crop Enterprise Budgets
Texas Coastal Bend District
/ n / Va s h - \
_ ington /
VAustin 1
Fayette
Colorado y*0
Lavaca
^f Wharton \
y/^/^DeWitt
Karnes \/Ss^\ Victoria JacksonyMatagorda
^*^\
\
Go,iad
Bee
7^e^X°
Sal*^^ ^jfr
^
las
N<
f
SanNj
S| Patricio
1 Nueces 1
Projected for 1996
Dr. Lawrence L. Falconer, District 11 Extension Economist-Management
The Texas Agricultural Extension Service • Zerle L. Carpenter, Director • The Texas A&M University System • College Station, Texas
INTRODUCTION
This document contains the preliminary enterprise budgets for the 1996 crop year. The
enterprise shown those for corn, cotton, grain sorghum and soybeans. The cow-calf enterprise
budget is also included.
The budgets in this handout are based on preliminary information regarding output prices
and government, policy announcements for the 1996 crop year. These district average budgets
have been updated to reflect input prices expected to be seen for the 1996 crop year. Also, the
initial assessment for the boll weevil eradication program has been included in the cotton budgets.
As written, these budgets contain no set-aside provisions and no deficiency payments, in
line with current market conditions. However, adoption by Congress of the "Freedom to Farm"
legislation would change the outlook regarding the receipt of moneys based on historical
deficiency payments.
The final projected budgets for District 11 will be generated in early 1996, upon
completion of the Farm Bill.
Note to users : Fertilizer levels shown in the budgets are in units per acre. For example, 75-15-0
refers to 75 units of N and 15 units of P per acre. Prices for fertilizer in this case are shown on a
per ton basis of a 5-1-0 formulation.
== ECONOMIC COSTS and RETURNS ==
Owner Budget
by Stage
Corn, Coastal Upland
Texas Coastal Bend District (11)
Date of Printing : 10/26/95
G R O S S I N C O M E D e s c r i p t i o n Q u a n t i t y U n i t $ / U n i t To t a l
C O R N - C O A S TA L
To t a l
U P.
75.000
GROSS
bu.
3.0000
225.00
Income
225.00
VA R I A B L E C O S T D e s c r i p t i o n Q u a n t i t y U n i t $ / U n i t To t a l
PREHARVEST
FERTILIZER
0.166
TON
172.000
AT R A Z I N E
1.250
lb.
3.000
SEED
%
20.000
thou
.800
SOIL
INSECTICIDE
0.125
gal
95.000
FOLIAR
IRON
1.000
gal
.900
FOLIAR
IRON
1.000
gal
.900
Fuel
&
Lube
Machinery
Acre
Repairs
Machinery
Acre
Labor
Machinery
2.189
Hour
5.251
Total PREHARVEST
87.50
Interest - OC Borrowed
Interest - Positive Cash
HARVEST
HARVEST & HAUL
52.650 Dol.
-1.216 Dol.
0.105
0.030
5.53
-0.04
42.000 cwt.
.700
29.40
Total HARVEST
29.40
===========
122.39
Total VARIABLE COST
GROSS INCOME minus VARIABLE COST
102.61
FIXED COST Description
=================================
Machinery and Equipment
Land
Unit
To t a l
Cost
To t a l
NET
28.55
3.75
16.00
11 . 8 7
0.90
0.90
10.64
3.39
11 . 4 9
ssss
Acre
Acre
FIXED
of
ALL
PROJECTED
Cost
RETURNS
Total
42.16
39.40
81.56
203.95
21.05
== BUDGET DEFINITION Report ==
Data File : "CORNCU96.BUD"
Date of Printing : 10/26/95
Date
Stage
of
Type
of
Product Name
of
Production
Prod.
Units
======== ================ =====: ======================== =============
A CORN-COASTAL UP.
07/19/96 HARVEST
75.0000
07/19/96 HARVEST
A DEFICIENCY PMT. CORN
70.0000
Date
Stage
of
Type
of
Input Name
Production
Input
======== ================ s s s s s ================SSBSSSSSS
07/26/95 PREHARVEST
M DISKING
20FT
08/01/95 PREHARVEST
M BEDDING
180 8R0U
M BEDDING
180 8R0W
10/01/95 PREHARVEST
E FERTILIZER
80-30-0
11/15/95 PREHARVEST
11/15/95 PREHARVEST
M APPLY FERT
8ROW
12/15/95 PREHARVEST
M BEDDING
180 8R0U
12/15/95 PREHARVEST
E ATRAZINE
HERB
M APPLY HERBICIDE
12/15/95 PREHARVEST
M PICKUP TRUCK
02/16/96 PREHARVEST
3/4 TON
E SEED
CORN
02/25/96 PREHARVEST
M PLANTING
8R CORN
02/25/96 PREHARVEST
02/25/96 PREHARVEST
E SOIL INSECTICIDE FURADAN
03/14/96 PREHARVEST
E FOLIAR IRON
H APPLY IRON
03/14/96 PREHARVEST
M CULTIVATE
180 8R
03/19/96 PREHARVEST
E FOLIAR IRON
04/09/96 PREHARVEST
04/09/96 PREHARVEST
M APPLY IRON
04/14/96 PREHARVEST
M CULTIVATE
180 8R
K CROPLAND
07/19/96
G HARVEST & HAUL CORN
07/24/96 HARVEST
Iheight
per
IHead
Number
Number
of
Units
sssssssssssss
1.0000
1.0000
1.0000
.1660
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
1.0000
42.0000
Cash Landlord Bre
Non- Share Evei
Cash
Pro
sssss========= sssss ======== ===:
.0000
.0000
C
C
Cash Fixed Landlord
Nonor
!Share
Cash Vari.
s s s s ;s sssss =:=======
c
V
c
c
V
c
V
F
V
.00
.00
.00
33.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
33.00
33.00
33.00
N
N
== ECONOMIC COSTS and RETURNS ==
Owner Budget
by Stage
Corn, Gulf Coast
Texas Coastal Bend District (11)
Date of Printing : 10/26/95
GROSS INCOME Description
CORN-GULF COAST
Quantity
Unit
75.000 bu.
$ / Unit
3.0000
Total GROSS Income
VARIABLE COST Description
Total
225.00
225.00
luantity
Unit
$ / Unit
Total
-SSSS33BSS
PREHARVEST
FERTILIZER
ATRAZINE '
SEED
SOIL INSECTICIDE
FOLIAR IRON
FOLIAR IRON
Fuel & Lube - Machinery
Repairs - Machinery
Labor • Machinery
0.166
1.250
20.000
0.125
1.000
1.000
TON
lb.
thou
gal
gal
gal
Acre
Acre
2.189 Hour
172.000
3.000
.800
95.000
.900
.900
5.251
Total PREHARVEST
Interest
OC Borrowed
Interest
Positive Cash
HARVEST
HARVEST & HAUL
28.63
3.75
16.00
11.87
0.90
0.90
10.64
3.39
11.49
87.59
52.708 Dol.
-1.215 Dol.
0.105
0.030
5.53
-0.04
42.000 cwt.
.700
29.40
Total HARVEST
29.40
Total VARIABLE COST
122.48
GROSS INCOME minus VARIABLE COST
102.52
FIXED COST Description
Machinery and Equipment
Land
Unit
Acre
Acre
Total
42.16
39.40
Total FIXED Cost
81.56
Total of ALL Cost
204.05
NET PROJECTED RETURNS
20.95
BUDGET DEFINITION Report
Data File : "C0RNGC96.BUD"
Date of Printing : 10/26/95
Date
Stage
of
Production
of
Stage
of
Production
07/26/95 PREHARVEST
08/01/95 PREHARVEST
10/01/95 PREHARVEST
11/15/95 PREHARVEST
11/15/95 PREHARVEST
12/15/95 PREHARVEST
12/15/95 PREHARVEST
12/15/95 PREHARVEST
02/16/96 PREHARVEST
02/25/96 PREHARVEST
02/25/96 PREHARVEST
02/25/96 PREHARVEST
03/14/96 PREHARVEST
03/14/96 PREHARVEST
03/19/96 PREHARVEST
04/09/96 PREHARVEST
04/09/96 PREHARVEST
04/14/96 PREHARVEST
07/19/96
07/24/96 HARVEST
Product Name
Prod.
A
A
07/19/96 HARVEST
07/19/96 HARVEST
Date
Type
Type
of
of
Units
CORN-GULF COAST
DEFICIENCY PMT. CORN
Input Name
75.0000
70.0000
Number
of
Units
Input
M
M
M
E
M
M
E
M
M
E
M
E
E
M
M
E
M
M
K
G
IHeight
per
IHead
Number
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
HARVEST & HAUL
20FT
180 8R0U
180 8R0W
80-30-0
8ROW
180 8R0W
HERB
3/4 TON
CORN
8RCORN
FURADAN
180 8R
180 8R
CORN
1.0000
1.0000
1.0000
.1665
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
1.0000
42.0000
.0000
.0000
Cash Landlord Break
NonShare Even
Cash
Prod.
C
C
Cash Fixed Landlord
Nonor
!Share
Cash Vari.
s sssss s:~__——
C
V
C
V
C
V
C
F
V
.00
.00
.00
33.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
33.00
33.00 N
33.00 N