B-1241(C09)
IWTexas
Agricultural Extension Service
The Texas A&M University System
Texas Crop Enterprise Budgets
Southeast Texas District
Projected for 1997
Madison
Walker
San\
acmto
Brazos8
Burle-
Orange
iraiSSH
tmWBmaTSSS
Fort
Bend
Brazoria
Dr. Joe L. Outlaw, District 9 Extension Economist-Management
The Texas Agricultural Extension Service • Zcrle L. Carpenter, Director • The Texas A&M University System • College Station, Texas
B-1241 (C09)
Projections for Planning Purposes Only
Not to be Used without Updating after February 13,1997
Rice, First Crop
Southeast (9)
1997 Projected Costs and Returns per Acre
GROSS INCOME Description
RICE 1ST CROP
RICE PREMIUM
LOAN
Quantity Unit $ / Unit
53.800 cwt
53.800 cwt
6.5000
3.3500
PREHARVEST
IRRIGATION
SEED-RICE
CUST AIR SEED
NITROGEN
PHOSPHATE
POTASH
CUS AIR FERT PRE
HERBICIDE ARROSO
CUST AIR HERB
NITROGEN
CUS AIR FER TOPI
FURADAN - 3G
CUST AIR INSCT 1
NITROGEN
CUS AIR FER TOP2
PARATHION
CUST AIR INSCT 2
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST 1ST
CUSTOM HAULING
DRYING
SALES COMMISSION
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Quantity
24.590
1.100
1.000
62.000
40.000
20.000
1.000
1.800
2.000
80.000
1.000
0.200
0.200
46.000
1.000
2.300
2.300
3.350
Unit $ / Unit
AcIn
cwt
appl
lb.
lb.
lb.
appl
appl
appl
lb.
appl
acre
appl
lb.
acre
appl
appl
Acre
Acre
Hour
3.179
23.750
5.890
.182
.190
.120
9.360
23.200
6.330
.182
7.070
10.800
4.880
.182
6.110
3.060
5.000
6.102
- OC Borrowed
- Positive Cash
59.,180
59..180
53..800
0..385
cwt.
cwt
cwt
Acre
Acre
Hour
124,.956
-1,.906
Dol.
Dol.
78.19
26.12
5.89
11.28
7.60
2.40
9.36
41.76
12.66
14.56
7.07
2.16
0.97
8.37
6.11
7.03
11.50
17.48
17.13
20.44
.300
.800
.050
6.101
17.75
47.34
2.69
2.49
14.89
2.35
0.083
0.001
10.31
0.00
========-=-=
405.93
124.00
GROSS INCOME minus VARIABLE COST
Machinery and Equipment
Land
To t a l
87.52
Total VARIABLE COST
FIXED COST Description
349.70
180.23
308.11
Total HARVEST 1ST
Interest
Interest
Unit
Acre
Acre
To t a l
43.35
70.32
Total FIXED Cost
113.67
Total of ALL Cost
519.60
NET PROJECTED RETURNS
Your
Estimate
529.93
Total GROSS Income
VARIABLE COST Description
To t a l
10.33
The Production Flexibility Contract Payment per acre for 1997 is an estimated $115.81.
Information presented'isprepared solelyasa generalguide andisnot intenaW to recognize or prcOd to costs and nturmjhim any one particuto
These projections wen collected and developed by staff members ofto Texas Agrtcdtiaal Extension Service and approved fo^
B-1241 (C09)
Projections for Planning Purposes Only
Not to be Used without Updating after February 13,1997
Date
Stage
of
Production
08/19/97 HARVEST
10/14/97 HARVEST
Date
10/24/96
11 / 1 4 / 9 6
12/09/96
12/14/96
12/19/96
03/04/97
03/04/97
03/09/97
03/14/97
03/14/97
03/14/97
03/14/97
03/16/97
03/19/97
03/24/97
03/24/97
03/26/97
03/26/97
03/26/97
03/26/97
04/14/97
04/14/97
04/19/97
04/19/97
04/29/97
05/14/97
05/14/97
05/19/97
05/19/97
06/14/97
06/14/97
08/19/97
08/19/97
08/19/97
08/19/97
10/19/97
Stage
of
Production
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST 1ST
HARVEST 1ST
HARVEST 1ST
HARVEST 1ST
Type
of
Prod.
A
A
Product Name
RICE 1ST CROP
RICE PREMIUM
LOAN
Type
of
Input
Input Name
M
M
M
M
M
M
M
M
M
M
D
0
M
M
E
G
E
E
E
G
E
G
E
G
M
E
G
E
G
E
G
G
G
E
M
K
DISKING-OFFSET LIGHT
DISKING-OFFSET LIGHT
DISKING
180
HP
FIELD CULTIVATOR 29'
PLANING
RICE
DISKING
180
HP
HARROWING RICE
FIELD CULTIVATOR 29'
PLANING
RICE
PLOWING
RICE
LEVEE BOX T-A
I R R I G AT I O N E A S T
LEVEE BUILDING
PLOWING
RICE
SEED-RICE
EAST
CUST AIR SEED EAST
NITROGEN
EAST
P H O S P H AT E E A S T
P O TA S H
EAST
CUS AIR FERT PRE EAST
HERBICIDE ARROSO EAST
CUST AIR HERB EAST
NITROGEN
EAST
CUS AIR FER TOPI EAST
P I C K U P T R U C K 1 / 2 TO N
FURADAN - 3G EAST
CUST AIR INSCT 1 EAST
NITROGEN
EAST
CUS AIR FER TOP2 EAST
PA R AT H I O N E A S T
CUST AIR INSCT 2 EAST
CUSTOM HAULING EAST
DRYING
EAST
SALES COMMISSION EAST
COMBINING RICE
RICE LAND RENT EAST
Number
of
Units
Weight Cash Landlord Break
per
NonShare
Even
Head
Cash
Prod.
53.8000
53.8000
OOOO C
OOOO C
Number Cash Fixed Landlord
of
Nonor
Share
Units
Cash
Va r i .
.5000
1.0000
1.0000
1.0000
1.0000
.5000
.5000
1.0000
.7500
1.0000
.3300
24.5900
1.0000
1.0000
1.1000
1.0000
62.0000
40.0000
20.0000
1.0000
1.8000
2.0000
80.0000
1.0000
40.0000
.2000
.2000
46.0000
1.0000
2.3000
2.3000
59.1800
59.1800
53.8000
1.0000
1.0000
C
C
C
C
C
C
C
C
C
C
V
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
F
V
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
68.00
.00
34.00
34.00
34.00
34.00
34.00
32.00
34.00
34.00
.00
34.00
32.00
34.00
34.00
34.00
34.00
22.00
42.00
42.00
.00
.00
Information presented is pnpand solely as a generd guide and is not intended to recognize or preoSd to costs aid retumsfrom any one particular farm ar
These projections wen collected and developed by staff members ofthe Texas AgriaitturdExtendonSeivice and approved for publication.
33.00
33.00
N
N
Projections for Planning Purposes Only
Not to be Used without Updating after February 13,1997
B-1241 (C09)
Rice, First and Second Crop
Southeast (9)
1997 Projected Costs and Returns per Acre
GROSS INCOME Description
RICE 1ST CROP LOAN
RICE 2ND CROP LOAN
RICE PREMIUM
Total GROSS Income
VARIABLE COST Description
PREHARVEST
IRRIGATION
SEED-RICE
CUST AIR SEED
NITROGEN
PHOSPHATE
POTASH
CUST AIR FERT
PROPANIL-ORDRAM
CUST AIR HERB
NITROGEN
CUST AIR FERT
FURADAN - 3G
CUST AIR INSECT
NITROGEN
CUST AIR FERT
INSECTICIDE
CUST AIR INSECT
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST 1ST
CUSTOM HAULING
DRYING
SALES COMMISSION
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total HARVEST 1ST
PREHARVEST
NITROGEN
CUST AIR FERT
IRRIGATION
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST 2ND
CUSTOM HAULING
DRYING
SALES COMMISSION
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total HARVEST 2ND
- OC Borrowed
Interest
- Positive Cash
Interest
Total VARIABLE COST
Quantity
56.900
8.390
65.290
Unit $ / Unit
cwt
6.5000
cwt
6.5000
cwt
3.3500
To t a l
Your
Estimate
369.85
54.54
218.72
Quantity Unit $ / Unit
36.000
1.080
0.660
45.000
45.000
20.000
1.000
2.000
2.000
90.000
1.000
1.000
1.000
55.000
1.000
2.000
2.000
3.350
Acin
cwt
acre
lb.
lb.
lb.
appl
appl
3F
appl
acre
BF1
appl
appl
appl
Acre
Acre
Hour
1.849
21.500
4.220
.182
.190
.120
4.850
20.800
4.000
.182
4.850
12.750
3.390
.182
4.850
3.060
3.390
6.102
66.60
23.22
2.78
8.19
8.55
2.40
4.85
41.60
8.00
16.38
4.85
12.75
3.39
10.01
4.85
6.12
6.78
17.48
17.22
20.44
286.47
65.290
65.290
56.900
0.385
cwt.
cwt
cwt
Acre
Acre
Hour
.280
.850
.050
6.101
18.28
55.49
2.84
2.49
14.89
2.35
96.35
42.000
0.800
21.600
0.051
lb.
appl
Acin
Acre
Acre
Hour
.182
4.850
1.849
cwt.
cwt
cwt
Acre
Acre
Hour
.280
.850
.050
6.108
7.64
3.88
39.96
0.37
0.40
0.31
52.57
9.230
9.230
8.390
0.289
6.101
2.58
7.84
0.41
1.87
11 . 1 7
1.76
25.65
118.095
-2.544
Dol.
Dol.
0.083
0.001
9.74
0.00
GROSS INCOME minus VARIABLE COST
FIXED COST Description
Machinery and Equipment
Land
Total FIXED Cost
Total of ALL Cost
NET PROJECTED RETURNS
Unit
Acre
Acre
51.22
70.32
121.54
592.32
50.79
The Production Flexibility Contract Payment per acre for 1997 is an estimated $115.81
Information presented'is preparedsolely as a generdguide and is not intended to recognize or predict to costsand'ntumsfrom anyone particular farm orranch operation.
These projections wen collected anddeveloped by staff members of the Texas Agriculturd Extension Service and approved for publication.
B-1241 (C09)
Projections for Planning Purposes Only
Not to be Used without Updating after February 13, l997
Date
Stage
of
Production
08/20/97 HARVEST
10/15/97 HARVEST
10/15/97 HARVEST
Date
Stage
of
Production
10/25/96 PREHARVEST
11/15/96 PREHARVEST
12/10/96 PREHARVEST
12/15/96 PREHARVEST
12/20/96 PREHARVEST
03/05/97 PREHARVEST
03/05/97 PREHARVEST
03/10/97 PREHARVEST
03/15/97 PREHARVEST
03/15/97 PREHARVEST
03/15/97 PREHARVEST
03/15/97 PREHARVEST
03/17/97 PREHARVEST
03/20/97 PREHARVEST
03/25/97 PREHARVEST
03/25/97 PREHARVEST
03/27/97 PREHARVEST
03/27/97 PREHARVEST
03/27/97 PREHARVEST
03/27/97 PREHARVEST
04/15/97 PREHARVEST
04/15/97 PREHARVEST
04/20/97 PREHARVEST
04/20/97 PREHARVEST
04/30/97 PREHARVEST
05/15/97 PREHARVEST
05/15/97 PREHARVEST
05/20/97 PREHARVEST
05/20/97 PREHARVEST
06/15/97 PREHARVEST
06/15/97 PREHARVEST
08/20/97 HARVEST 1ST
08/20/97 .HARVEST 1ST
08/20/97 HARVEST 1ST
08/20/97 HARVEST 1ST
08/25/97 PREHARVEST
08/25/97 PREHARVEST
08/25/97 PREHARVEST
08/25/97 PREHARVEST
10/15/97 HARVEST 2ND
10/15/97 HARVEST 2ND
10/15/97 HARVEST 2ND
10/15/97 HARVEST 2ND
10/20/97
Type
of
Prod
Product Name
A RICE 1ST CROP LOAN
A RICE 2ND CROP LOAN
A RICE PREMIUM
Type
of
Input
M
M
M
M
M
M
M
M
M
M
D
O
M
M
E
G
E
E
E
G
E
G
E
G
M
E
G
E
G
E
G
G
G
E
M
E
G
M
O
G
G
E
M
K
Input Name
DISKING-OFFSET LIGHT
DISKING-OFFSET LIGHT
DISKING 180 HP
FIELD CULTIVATOR 29'
PLANING
RICE
DISKING 180 HP
HARROWING
FIELD CULTIVATOR 29'
PLANING
RICE
LEVEE PLOW 180HP
LEVEE BOX T-A
I R R I G AT I O N W E S T
LEVEE BUILDING
LEVEE PLOW 180HP
SEED-RICE WEST
CUST AIR SEED WEST
NITROGEN WEST
P H O S P H AT E W E S T
P O TA S H
WEST
CUST AIR FERT WEST
PROPANIL-ORDRAM WEST
CUST AIR HERB WEST
NITROGEN WEST
CUST AIR FERT WEST
PICKUP TRUCK 1/2 TON
FURADAN - 3G WEST
CUST AIR INSECT WEST
NITROGEN WEST
CUST AIR FERT WEST
INSECTICIDE WEST
CUST AIR INSECT WEST
CUSTOM HAULING WEST
DRYING
WEST
SALES COMMISSION WEST
COMBINING RICE
NITROGEN WEST
CUST AIR FERT WEST
LEVEE BUILDING
I R R I G AT I O N W E S T
CUSTOM HAULING WEST
DRYING
WEST
SALES COMMISSION WEST
COMBINING RICE
RICE LAND RENT WEST
Number
of
Units
We i g h t C a s h L a n d l o r d B r e a k
per Non- Share Even
Head
Cash
Prod.
56.9000
8.3900
65.2900
Number
of
Units
.5000
1.0000
1.0000
1.0000
1.0000
.5000
.5000
1.0000
.7500
1.0000
.3300
36.0000
1.0000
1.0000
1.0800
.6600
45.0000
45.0000
20.0000
1.0000
2.0000
2.0000
90.0000
1.0000
40.0000
1.0000
1.0000
55.0000
1.0000
2.0000
2.0000
65.2900
65.2900
56.9000
1.0000
42.0000
.8000
.2500
21.6000
9.2300
9.2300
8.3900
.7500
1.0000
.0000 C
.0000 C
.0000 C
Cash
NonCash
33.00 N
33.00 N
33.00 N
Fixed Landlord
or Share
Va r i .
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
68.00
.00
34.00
34.00
34.00
34.00
34.00
32.00
34.00
34.00
.00
34.00
32.00
34.00
34.00
34.00
34.00
22.00
42.00
42.00
.00
34.00
34.00
.00
.00
22.00
42.00
42.00
.00
.00
Information presented Is pnpand solely as a generd guide and is not intended to ncognize orpndict to costs and returns from any one particular from or ranch operation.
These projectionswen collected and developed by staff members of to TexasAgriculturd Extension Service andapproved'farpublication.
B-1241 (C09)
Projections for Planning Purposes Only
Not to be Used without Updating after February 13,1997
Soybeans, Dryland
Southeast (9)
1997 Projected Costs and Returns per Acre
GROSS INCOME Description
Quantity
25.400
SOYBEANS
Unit
bu
$ / Unit
6.6400
Total GROSS Income
VARIABLE COST Description
PREHARVEST
SOYBEAN SEED
N&P&K
HERBICIDE
CUST AIR HERB
INSECTICIDE
CUST AIR INSECT
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
DRYING & STORAGE
CUSTOM HAULING
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Your
Estimate
168.66
168.66
Quantity
45.000
0.410
1.000
1.000
1.000
2.000
4.279
Unit
lb.
acre
acre
APPL
acre
appl
Acre
Acre
Hour
$ / Unit
.300
13.000
10.160
5.900
6.120
4.600
6.102
To t a l
13.50
5.33
10.16
5.90
6.12
9.20
17.14
22.73
26.11
116.20
25.400
25.400
0.831
bu.
bu.
Acre
Acre
Hour
.150
.168
6.102
3.81
4.26
4.69
16.48
5.07
34.32
Total HARVEST
Interest
Interest
To t a l
- OC Borrowed
- Positive Cash
59.797
-0.701
Dol.
Dol.
13.20
GROSS INCOME minus VARIABLE COST
Machinery and Equipment
Land
4.93
0.00
155.45
Total VARIABLE COST
FIXED COST Description
0.082
0.001
Unit
Acre
Acre
To t a l
55.10
25.00
Total FIXED Cost
80.10
Total of ALL Cost
235.55
NET PROJECTED RETURNS
-66.90
Information presented is pnpand solely as a generd guide and is not intended to ncognize orpndict to costs and ntums from any one particular farm or ranch operation.
These projections wen collectedanddevelopedby staffmembers ofthe Texas Agricultural Extension Service and approved for publication.
B-1241 (C09)
Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1997
Date
Stage
of
Production
Type
of
Prod.
Product Name
Date
Stage
of
Production
Type
of
Input
Input Name
Number
of
Units
Cash ]
Weight
NonShare Even
per
Head
Cash
Prod.
======= ============ ===== ====================== =========== = = ========__= ===== !
25.4000
.0000 c
.00 Y
11/19/97 HARVEST
A
SOYBEANS
Number
of
Units
Cash
NonCash
Fixed Landlord
or
Share
Va r i .
======== ============== ===== ========================= ============= ===== ===== ======
12/04/96
12/14/96
12/19/96
01/09/97
01/19/97
02/14/97
05/04/97
05/09/97
05/14/97
05/14/97
05/14/97
05/14/97
05/24/97
05/30/97
06/09/97
06/14/97
06/14/97
06/24/97
07/14/97
07/14/97
07/14/97
11/19/97
11/19/97
11/19/97
11/19/97
11/29/97
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
HARVEST
HARVEST
M
M
M
M
M
M
M
M
M
M
E
E
M
M
M
E
G
M
M
E
G
M
M
G
G
K
DISKING
DISKING
CULTIVATE
CULTIVATE
DISKING 18'
DISKING 18'
CULTIVATE
HARROWING
PLANTING
CULTIPACKING
SOYBEAN SEED
N&P&K
CULTIVATE
PICKUP TRUCK
CULTIVATE
HERBICIDE
CUST AIR HERB
CULTIVATE
CULTIVATE
INSECTICIDE
CUST AIR INSECT
COMBINING
HAULING
DRYING & STORAGE
CUSTOM HAULING
LAND RENT
180 HP
180 HP
20'
20'
180 HP
180 HP
20'
SOYBEAN
SOYBEAN
20'
1/2 TON
SOYBEAN
SOYBEAN
SOYBEAN
SOYBEAN
CART
SOYBEAN
SOYBEAN
SOYBEAN
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
45.0000
.4100
1.0000
40.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
2.0000
1.0000
1.0000
25.4000
25.4000
1.0000
C
C
V
V
C
C
V
V
C
C
V
V
C
C
C
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented is pnpand solely as a generd guide and is not intended to recognize orpndict the costs and returns from any one particular farm or ranch operation.
These projections wen collected and developed by staff members of the Texas Agriculturd Extension Service andapprovedfar publication.
Crop Products Report
Crop Product Name
CORN - LOAN
COTTON LINT COTTON LINT COTTON LINT COTTONSEED
DEFICIENCY PMT
DEFICIENCY PMT.
DEFICIENCY PMT.
MARKET GAIN
MARKET GAIN
MARKET PREM
RICE 1ST CROP
RICE 2ND CROP
RICE PREMIUM
SORGHUM - LOAN
SOYBEANS
WATERMELON
WATERMELON
WATERMELON
WHEAT
Price
per
Unit
Unit
o f
Mes.
Weight
per
Unit
Cash
Flow
Row
========= = = = = = = = = = = =====
BUYBACK
LOAN
SUBSIDY
COTTON
CORN
SORGHUM
CORN
SORGHUM
CORN
LOAN
LOAN
1ST
2ND
3RD
1.8900
.1260
.5100
.0790
.0400
.2200
1.0600
.1000
.5900
.5400
.7100
6.5000
6.5000
3.3500
4.5500
6.6400
.9000
.5000
.2000
4.4500
bu
l b
l b
l b
l b
l b
bu.
cwt
bu.
cwt
bu.
cwt
cwt
cwt
cwt
bu
cwt.
CWT.
CWT.
bu
56.0000
1.0000
1.0000
1.0000
1.0000
1.0000
56.0000
100.0000
56.0000
100.0000
56.0000
100.0000
100.0000
100.0000
100.0000
40.0000
11 2 0 . 0 0 0 0
200.0000
80.0000
1.0000
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
Tractors, Implements, and Equipment
Description
Tractor
Tractor
Tractor
Tractor
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 mM a a a a a a a a a a a a a a a a a a .a w a a a a a a a a a a a aimmaiaiaasatatamtmaaaa a a a a a a a a a a a a a a a a
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)
Repair Coefficient #1
Depreciation Factor #1
Years Owned
Repair Coefficient #2
Depreciation Factor #2
Capacity (Def.,Calc.)
Fuel Use (Def.,Calc.)
R & M Calc. (#1,#2)
Lease Calc. (Hour,Year)
First Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Fuel Type
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
Width
(Ft)
F i e l d E f fi c i e n c y ( % )
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price ($)
S a l v a g e Va l u e ( % )
Current Market Value ($)
Lease Payment ($)
Annual License & Tax ($)
Annual Insurance ($)
On Farm Hired Labor (Hr)
Off Farm Parts fi Labor ($)
On Farm Owner Labor
(Hr)
aaaa
Tractor
Tractor
TRACTOR
100 HP
93
12000
Dl
6000
TRACTOR
125 HP
112
12000
Dl
6000
TRACTOR
150 HP
140
12000
Dl
6000
TRACTOR
180 HP
165
12000
Dl
6000
TRACTOR
200 HP
190
10000
Dl
6000
TRACTOR
225 HP
280
10000
Dl
6000
800
800
800
800
800
800
43100
10
38800
57700
10
51900
67800
10
61000
67902
10
58872
77398
10
68200
108000
10
97200
.029
.68
10
1.5
.92
.029
.68
10
1.5
.92
.029
.68
10
1.5
.92
.029
.68
10
1.5
.92
.029
.68
10
1.5
.92
.029
.68
10
1.5
.92
C
2
C
2
C
2
C
2
C
2
C
2
TRACTOR
30 HP
30
12000
Dl
6000
TRACTOR
70 HP
60
10000
Dl
6000
300
600
10000
10
7000
22264
10
17333
Information presented is preparedsolely as a generd guide and is not intended to recognize orpndict to costs and ntumsfrom any one particularfarm or ranch operation.
These projections wen collected and developed by staff members of to Texas Agricultural Extension Service and approved for publication.
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.N
Calc.
(#1,82)
L e a s e C a l c . ( H o u r , Ye a r )
Description
.029
.029
.68
7
1.5
.92
.68
10
1.5
.92
C
2
Implement
--ti-i----pn--onn-i-iii-i-i
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
($)
Salvage Value
(%)
Current Market Value
($)
Lease Payment
($)
Annual License & Tax
($)
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 S M Calc. (#1,82)
L e a s e C a l c . ( H o u r , Ye a r )
Description
ANHYD APPLICATOR
100
C
2
Implement
Implement
BACKHOE
Description
Implement
45
BEDDER
8 ROW
100
BLADE
DOZER
60
CHISEL
180
CULTIPACKER
75
1000
2500
2500
1875
2100
1200
500
1250
1250
938
1050
100
5
18
80
100
10.
3
70
200
4.0
21
80
200
8.0
82
150
5.0
23
80
140
4.8
14
82
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
4500
8400
1830
10
10
1.25
4000
5000
6100
100
10
10
4000
5000
6000
4500
8000
1435
.6
.60
10
1.4
.364
.168
.364
.364
.885
.885
.885
.885
.885
C
C
2
C
C
2
C
C
2
C
C
2
100
.934
1
10
1.4
1
C
C
1
Implement
Implement
CULTIVATOR
6 ROW
60
CULTIVATOR
8 ROW
140
.60
10
1.3
Implement
10
.60
10
1.4
Implement
.60
10
1.3
Implement
a a a a a a a a a a a a a a a a ooQ<ia-i[iii->-iii--ia-iBii a a a a a a a a a a a a a a a a
.60
8
1.3
C
C
2
Implement
aaaaaaaaaaaaaaaa
CULTIVATOR
FERT
DISK TANDEM 18'
70 HP
DISK TANDEM 22'
140 HP
10
70
140
70
DITCHER
2500
2500
1250
1600
1500
1000
1250
1250
625
800
750
500
200
3.8
16
76
200
4.5
21
76
100
3.8
21
80
160
3.0
18
84
200
3.8
22
84
100
4.0
12
60
1.1
1.2
1.1
1.2
1.1
1.2
5350
7100
7600
1.1
1.2
1.1
1.2
1.1
1.2
16750
2500
5350
7100
7600
10000
16750
2500
.364
.60
10
1.3
.885
C
C
2
.364
.60
10
1.3
.885
C
C
2
.364
.60
10
1.3
.885
C
C
2
.364
.60
8
1.3
.885
C
C
2
.364
.60
6
1.3
.885
C
C
2
.777
.60
10
1.4
.885
C
C
2
10
Implement
First Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Implement
1200
i-.-i-.-.-i___i-.»» - n n n s s - i n - i - i - - s - n - i
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
($)
Salvage Value
(%)
Current Market Value
($>
Lease Payment
($)
Annual License & Tax
<$)
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 )
Implement
a a a a a a a a a a a a a a a a aBIIB_.-.0-l-IPD-IDDO-l DDtlB---l----BSn-IDnB-_ n n n n o t t i m - i - i E i n i t a n - i a a a a a a a a a a a a a a a a
DRILL
140
1200
10
Implement
DU ALL
8 ROW
110
1000
10
Implement
10000
10
Implement
10
Implement
10
Implement
FERT SPREDDER FIELD CULTIVATOR FIELD CULTIVATOR FIELD CULTIVATOR
18'
20'
29'
100
80
70
80
2500
2500
2500
2500
Information presented is pnpand solely as a generd guide andIs not Interided to recogdze or premcl to costs md ntums from any one particular farm or ranc^
These projections wen collectedanddevelopedbystaffmembersofthe Texas Agricultural Extension Service and approved far publication.
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. (81,#2)
L e a s e C a l c . ( H o u r , Ye a r )
Description
600
500
1200
1250
1250
1250
80
4.0
12
72
100
4.0
27
80
250
4
12
70
200
4.8
18
82
200
3.8
20
75
200
4.8
29
82
1.1
1.2
4200
1.1
1.2
8600
10
8100
1.1
1.1
6000
10
6000
1.1
1.2
5000
10
5000
1.1
1.2
5350
10
5350
1.1
1.2
9590
10
9000
.364
.777
.364
.364
.364
.60
10
1.3
.60
10
1.4
.60
10
1.3
.60
10
1.3
.60
10
1.4
.885
.885
.885
.885
.885
C
C
2
C
C
2
4200
.777
.60
10
1.4
.885
C
C
2
Implement
First Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Fuel Type
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
Width
(Ft)
Field
E f fi c i e n c y
(%)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price ($)
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 fi 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 )
Description
I m p l e m e nitt
Implement
Implement
-DBSS
aaaaaaaaaaaaaaaa
GRAIN CART GRAIN DRILL/FERT
FERT
HIPPER
6 ROW
1
110
Implement
mtmxaiatatmtatmaimi,w a a a a a
C
C
2
C
C
2
Implement
- _ » =s a n - n s B is u n n
B O » - i « - i o - i - . m ia a a a a
LAND PLANE
SMALL
LEVEE PLOW
LAND PLANE
LARGE
200
150
140
100
6000
1000
2500
4000
4000
2700
3000
500
1250
2000
2000
1350
240
1.8
16
67
100
4.0
70
200
3.8
16
76
200
6.5
12
75
200
4.9
12
75
270
6.5
10
82
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
5800
6100
10530
10530
3800
10
10
1.1
1.2
7500
5
7500
13.5
10
10
10
5800
5670
10530
10530
3800
.364
.777
.364
.168
.168
.364
.60
20
1.3
.60
10
1.4
.60
10
1.3
.60
16
1.4
.60
16
1.4
.885
.885
115
240
C
C
2
OFFSET
HEAVY
.885
C
C
2
Implement
Implement
taaaaaaaaaaaa
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 fi Ta x ( $ )
Annual Insurance ($)
On Farm Hired Labor (Hr)
C
C
2
Implement
n a - n - m n - n a a B - n s aaaaaaaaaaaaaaaa
OFFSET
LIGHT
PLANTER
6 ROW
C
C
2
PLANTER
8 ROW
58
110
1600
1000
1000
800
800
500
160
5.0
16
83
160
3.0
14
83
1.1
1.2
1.1
1.2
11000
6000
11000
6000
10
10
.885
C
C
2
Implement
Implement
a a aa a a a a a a a a a a a a
1600
100
.885
.885
C
C
2
.60
8
1.3
C
C
2
Implement
aaaaaaaaaaaaaaaa oaoaaanaiiaaaaODa
ROLLER CONCRETE
90
20'
100
ROTARY HOE
8 ROW
60
1000
Dl
1250
500
500
625
80
4.0
16
80
80
4.0
21
80
100
3
20
80
100
4.8
21
82
1.1
1.2
1.1
1.2
9750
10
9000
1.1
1.2
13000
1000
10
10
12400
1000
Information presentedis preparedsolely asa generdguide andisnot iMenatd to recognitor preaict to costs and nturmfrom aoy one particular fa
These projections wen collected and developed by staff members of to Texas Agriculturd Extension Service md approved for publication.
1.1
1.2
5200
10
4840
Off Farm Parts S Labor ($)
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. (#1,#2)
L e a s e C a l c . ( H o u r , Ye a r )
Description
100
.364
.364
.777
.777
.168
.60
8
1.3
.60
10
1.4
.60
10
1.4
.6
5
1.4
.60
10
1.3
.885
.885
.885
.885
.885
.885
C
C
2
C
C
2
C
C
2
.60
8
1.3
C
C
2
Implement
Implement
II.ODP_l-._mDd-.
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
($)
(%)
Salvage Value
Current Market Value
(§)
Lease Payment
<$)
Annual License & Tax
($)
Annual Insurance
($)
On Farm Hired Labor
(Hr)
Off Farm Parts fi Labor ($)
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n t # 1
Depreciation Factor #1
Years Owned
R e p a i r C o e f fi c i e n t # 2
Depreciation Factor #2
Capacity (Def.,Calc.)
Fuel Use (Def.,Calc.)
R fi M C a l c . ( # 1 , # 2 )
L e a s e C a l c . ( H o u r , Ye a r )
Description
SHREDDER
4R
23
Implement
Implement
Implement
SPRAYER
HERB
SPRING T HARROW
WATERMELON CART
Implement
-ai> - - i - - i - - i - - i - S - a
a a a a a a a a a a a a s _ i i _ _ i
SPIKE T HARROW
SPRAYER
C
C
2
C
C
2
a a a a a a a a a a a a a a a a a a a a a a a t__-_>Sl a a a a a a a a a a a a a a a a a a a a a a
70
10
1Q
1500
1750
1250
1250
70
625
6000
750
875
625
650
313
3000
200
4.8
140
5.3
32
70
100
3.8
24
76
100
4.0
24
60
50
5.3
32
70
240
1.8
16
67
1.1
1.2
900
10
840
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
2150
1800
9300
7500
2150
1800
8800
13.3
82
1.1
1.2
6150
10
5720
10
10
10
100
5
7500
115
.230
.60
6
1.4
.885
C
C
2
Equipment
First Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Fuel Type
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
Width
(Ft)
Field
E f fi c i e n c y
(%)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price ($)
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 ($)
On Farm Hired Labor (Hr)
Off Farm Parts fi Labor ($)
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 )
a a a a a a a t•
.364
.364
.60
10
1.3
.885
C
C
2
.777
.60
10
1.4
.885
C
C
2
.777
.60
10
1.4
.885
C
C
2
.364
.60
10
1.3
,885
C
C
2
Equipment
LEVEE BOX T-A SHOP EQUIPMENT
19
25
19
7667
25
6900
1435
1
Information presented is pnpand solely as a generd guide and is not intended to recognize orpndict to costs andreturns 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.
240
.364
.60
20
1.3
.885
C
C
2
Operating Input
Operating Input
=so————-————-_-_*SSS
ARROSOLO
ARROSOLO
ARROWLEAF CLOVER
ASSN DUES
ASSOCIATION DUES
BIDRIN
CLASSING FEES
COTTONSEED
COTTONSEED
COTTONSEED
CROP INSURANCE
CROP INSURANCE
CROP INSURANCE
DEFOL-DROPP&PREP
DEFOLIANT
DEFOLIANT
DEFOLIANT
DEFOLIANT
DEFOLIANT & COND
EARLY INSECT
EARLY INSECT MTH
FERT 6-30-15
FERT - ANHY AMM
FERT - ANHY AMM
FERT - ANHY AMM
FERT - ANHY AMM
FERT 0-40-40
FERT 10-50-0
FERT 10-60-30
FERT 12-24-12
FERT 12-24-12
FERT 12-24-12
FERT 12-24-24
FERT 12-24-24
FERT 12-24-24
FERT 13-13-13
FERT 18-36-36
FERT 20-10-0
FERT 21-0-0
FERT 21-7-3
FERT 28-18-9
FERT 28-18-9
FERT 8-32-16
FERT-JACK-20-6-2
FERTILIZER
FERTILIZER
FERTILIZER
FERTILIZER LIQ
FERTILIZER LIQ
FERTILIZER LIQ
FOLIAR FUNGICIDE
FREIGHT
FUNG - BRAVO 720
FUNG. - BENLATE
FUNG. - BENLATE
FUNG. - ROVRAL
FUNG. - ROVRAL
FUNG. - ROVRAL
FUNG. - ROVRAL
FUNG.-BENLATE 1
FUNG.-BENLATE 2
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE - TILT
FUNGICIDE - TILT
FUNGICIDE - TILT
FUNGICIDE-ROVRAL
FUNGICIDE-TILT
FURADAN
FURADAN
========
JEFFERSN
COTTON
FT BEND
JACKCOTT
MATACOTT
LIBRICE
LIBSOYB
MATACOTT
COTTON
FT BEND
JACKCOTT
MATACOTT
COTTON
MATACOTT
METHYL
LIBERTY
JACKCORN
JACKSORG
MATASORG
LIBSOYB
JEFFSOYB
BRAZSOYB
JACKRICE
LIBRICE
BRAZSOYB
CHAMRICE
CHAMSOYB
JACKSORG
JEFFERSN
JACKCORN
2-SULFUR
18-18-5
FTBDRICE
WHARSOYB
20-10-2
21-7-3
MATASORG
MATAGORD
JACKRICE
LIBERTY
JACKRICE
JEFFERSN
MATARICE
LIBRICE
LIBRICE
1ST
2ND
MATA
WHAR 1
WHAR 2
WHARSOYB
JEFFERSN
MATARICE
COLORICE
COLORICE
COLORICE
FTBDRICE
Price
per
Unit
23.55
23.55
.0675
3.00
3.00
1.52
1.65
.680
.680
.780
3.00
7.00
3.00
11.71
8.11
7.99
7.99
7.91
9.09
2.76
1.38
7.85
.126
11.41
11.41
.126
13.00
7.50
16.82
9.74
8.10
9.74
9.74
9.74
9.74
8.90
10.52
7.50
5.75
6.25
25.75
25.75
9.00
12.00
9.31
12.982
7.85
6.08
5.40
.182
7.25
3.40
11.18
17.24
7.97
19.50
22.15
19.50
22.15
17.24
17.24
14.50
11.36
18.12
34.
23.00
18.080
15.85
25.39
25.39
2.72
22.15
27.20
.75
12.75
Unit
of
Measure
acre
acre
lb.
bale
bale
acre
bale
lb.
lb.
lb.
acre
acre
acre
acre
acre
acre
acre
acre
acre
appl
appl
cwt
LB.
cwt
cwt
LB.
acre
cwt
cwt
acre
cwt
CWT
acre
CWT
acre
CWT
cwt
cwt
cwt
cwt
acre
acre
cwt
cwt
cwt
cwt
cwt
cwt
cwt
lb
appl
bale
QT.
lb
APPL
appl
Pt
appl
lb
appl
appl
acre
acre
acre
acre
appl
appl
appl
appl
appl
oz
acre
acre
lb.
acre
Cash
Flow
Row
====
45
45
43
55
55
45
55
43
43
43
55
55
55
45
45
45
45
45
45
45
45
44
44
44
44
44
44
44
44
44
44
54
54
54
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
45
49
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
Information presented is pnpand solely as a generd guide and is not Intended to ncognize orpndict to costs and ntums from any one particular farm or ranch operation.
These projections were collected and developed by staff members of to Texas Agricultural Extension Service and approved for publication
FURADAN
FURADAN
FURADAN
FURADAN
FURADAN
FURADAN
FURADAN
FURADAN
FURADAN
FURADAN - 3G
FURADAN - 3G
FURADAN - 3G
FURADAN - EAST
FURADAN - RICE
FURADAN-ROW CROP
GIN, BAG, & TIES
GROWTH REGULATOR
GROWTH REGULATOR
GROWTH REGULATOR
GROWTH REGULATOR
GUTHION
GUTHION
HERB-2.6QT-BICEP
HERB., PREMERGE
HERB., POSTEMERGE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE 1
HERBICIDE ARROSO
HERBICIDE-BROAD
HERBICIDE-CORN
HERBICIDE-DUAL
HERBICIDE-DUAL
HERBICIDE-DUAL
HERBICIDE-DUAL
HERBICIDE-LASSO
HERBICIDE-POST
HERBICIDE-POST
HERBICIDE-POST
HERBICIDE-POST
HERBICIDE-POST
HERBICIDE-POST
HERBICIDE-PRE
HERBICIDE-PRE
HERBICIDE-PRE
HERBICIDE-PRE
HERBICIDE-PRE
HERBICIDE-PRE
HERBICIDE-PRE
HERBICIDE-RICE
HERBICIDE-SORG
HERBICIDE-SORG
HERBICIDE-SORG
HERBICIDE-SOY
HERBICIDE-SOY
HERBICIDE-SOY
HERBICIDE-SOY 1
HERBICIDE-SOY 2
INSECT
INSECT - SEVEN
INSECT - SOY 1
INSECT - SOY 2
INSECT 1 BIDRIN
INSECT 2 METHYL
INSECT 3
INSECT-BIDRIN
INSECT-CURACRON
INSECT-CUTWORMS
INSECT-LANNATE
INSECT-LOOPERS
INSECT-MALATHION
INSECT-METHYL
INSECT-METHYL
INSECT-METHYL
INSECT-METHYL
JACKCORN
JACKRICE
JACKSORG
LIBRICE
MATARICE
MATASORG
ROW
SORGHUM
WHAR
EAST
WEST
RICE
JEFFERSN
FT BEND
COTTON
JACKCOTT
MATACOTT
FT BEND
INSECT
MATASORG
BRAZSOYB
DUAL-ATR
JACKCORN
LIBSOYB
MATARICE
SORGHUM
SOYBEAN
WHARSOYB
BRAZSORG
EAST
BROADCAS
1.5
JACKSORG
JEFFERSN
JEFFSOYB
+ LOR
COTTJACK
COTTON
FT BEND
JACKCOTT
MATACOTT
POSTEMER
CHAMSOYB
COTTJACK
COTTON
FT BEND
JACKCOTT
MATACOTT
PREMERGE
BANDING
FT BEND
SORGHUM
SOY1
SOY2
SOY3
MATAGORD
MATAGORD
JEFFERSN
JEFFERSN
JACKCOTT
JACKCOTT
JACKCOTT
MATACOTT
MATACOTT
CHAMSOYB
MATACOTT
MATASORG
1.90
.750
1.90
.750
.750
1.90
1.50
1.900
.650
11.05
10.80
12.75
10.65
10.65
1.50
3.25
13.11
.85
14.23
14.23
3.24
3.24
6.36
9.50
11.48
7.84
5.25
19.73
10.16
24.84
8.040
10.16
12.60
3.98
23.20
7.67
19.49
15.33
11.77
17.42
17.65
20.41
16.84
7.88
8.73
10.24
13.55
8.73
11.54
7.87
11.66
7.87
7.87
8.37
9.19
22.53
5.50
5.97
5.97
7.87
2.5
3.5
7.87
4.72
2.12
5.78
2.630
2.630
10.81
4.59
6.370
10.81
9.91
2.00
6.87
2.00
2.04
2.76
3.06
4.59
2.76
lb.
lb.
lb.
lb
lb.
lb.
lb.
lb.
lb.
acre
acre
acre
acre
acre
lb.
cwt
pint
oz.
pint
pint
appl
appl
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
appl
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
LB.
appl
appl
appl
appl
appl
appl
appl
acre
appl
acre
PT.
appl
appl
appl
appl
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
55
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
Information presented Is pnpand solely as a general guide and is not intended to recognize orpndict to costs and 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 far publication.
INSECT-METHYL 1
INSECT-METHYL 2
INSECT-SEVIN-XLR
INSECT-SEVIN-XLR
INSECT-SOY 1
INSECT-SOY 2
INSECT-SOY 3
INSECT-STINKBUG
INSECT.-MEDIUM
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE 1
INSECTICIDE 1
INSECTICIDE 1
INSECTICIDE 2
INSECTICIDE 2
INSECTICIDE-1ST
INSECTICIDE-2ND
INSECTICIDE-3RD
LANATE
LATE INSECT
LATE INSECT LARV
LIME
MED INSECT METHY
MED INSECT METHY
METHAL
METHAL
METHAL
METHYL
METHYL 1
METHYL 2
N & P & K
NIT. 2ND CROP
NITROGEN
NITROGEN
NITROGEN
NITROGEN
NITROGEN
NITROGEN
NITROGEN
NITROGEN
NITROGEN
NITROGEN
NITROGEN
NITROGEN 1
NITROGEN 1
NITROGEN 2
NITROGEN 2
NITROGEN 2ND CRP
NITROGEN 3
NITROGEN 3
NITROGEN 4
NITROGEN ANHY AM
NITROGEN ANHY AM
NITROGEN LIQUID
NITROGEN LIQUID
NITROGEN LIQUID
NITROGEN LIQUID
ORDRAM
ORDRAM
PARATHION
PARATHION
PEST MANAGEMENT
PEST MANAGEMENT
PEST MNGMT
PHOSPHATE
PHOSPHATE
PHOSPHATE
PHOSPHATE
LIBSOYB
LIBSOYB
MATASORG
MATAGORD
MATAGORD
MATAGORD
COLORICE
FTBDRICE
JACKRICE
JEFFERSN
LATE
LIBERTY
LIBRICE
MATARICE
MID
SORG
SOYBEAN
WEST
WHAR
WHARSOYB
BRAZ RIC
BRAZSORG
JEFFSOYB
BRAZSORG
JEFFSOYB
COTTON
COTTON
COTTON
MATACOTT
LARVIN
5.5 PH
MATACOTT
METHYL
2ND
FT BEND
BRAZSOYB
CHAMRICE
CHAMRICE
SOYBEAN
COTTON
EAST
EAST+
EASTFT BEND
MATARICE
SORGHUM
WEST
WHAR 1
WHAR 2
WHAR 3
BRAZ RIC
COLORICE
BRAZ RIC
COLORICE
COLORICE
BRAZ RIC
COLORICE
COLORICE
BRAZSORG
MATACOTT
JACKCOTT
MATACOTT
MATASORG
CHAMRICE
FT BEND
EAST
SORGHUM
COTTON
MATACOTT
BRAZ RIC
BRAZSORG
COLORICE
3.06
3.06
2.00
2.00
4.4 60
3.060
3.060
2.00
3.01
3.060
6.12
3.06
3.020
2.580
2.74
3.06
3.100
2.760
2.76
6.120
3.06
2.850
5.340
3.060
3.050
3.020
4.750
3.020
7.68
7.68
7.68
4.82
7.49
8.97
25.00
4.14
1.38
2.76
1.76
2.76
3.050
3.060
3.060
13.00
.261
.130
.182
.200
.309
.195
.182
.180
.182
.126
.119
.199
.182
.182
.182
.182
.182
.284
.182
.182
.121
.182
.194
.182
.180
.180
27.00
21.60
3.060
3.060
8.00
10.00
8.00
.256
.190
.256
.190
appl
appl
acre
acre
appl
acre
appl
acre
appl
appl
acre
acre
appl
appl
appl
appl
appl
acre
acre
acre
appl
appl
appl
appl
appl
appl
acre
appl
appl
appl
appl
appl
appl
appl
ton
appl
appl
appl
appl
appl
appl
appl
appl
acre
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
acre
acre
appl
acre
acre
acre
acre
lb.
lb.
.190
lb.
45
45
45
45
45
45
45
45
45
45
45
45
45
45
55
55
45
45
45
45
55
45
45
45
45
45
45
45
45
45
45
45
45
45
44
55
55
45
45
45
45
45
45
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
45
45
45
45
45
45
45
44
44
44
44
Information presented'ispreparedsolelyasa generalguide and'bnotinteiuled to ncognize or predict to costs and nturmfrom any one particular farm or ranch operati
These projections wen collected and developed by staff members of to Texas Agriculturd Extension Service and approved far publication.
PHOSPHATE
PHOSPHATE
PHOSPHATE
PHOSPHATE
PHOSPHATE
PHOSPHATE
PHOSPHATE
PHOSPHATE
PHOSPHATE LIQUID
PHOSPHATE LIQUID
PHOSPHATE LIQUID
PHOSPHATE LIQUID
POTASH
POTASH
POTASH
POTASH
POTASH
POTASH
POTASH
POTASH
POTASH
POTASH
POTASH LIQUID
POTASH LIQUID
POTASH LIQUID
PROP-ORD
PROP-ORD
PROP-ORD
PROP-ORD
PROP-ORD
PROP-ORD
PROP-ORD 1
PROP-ORD 2
PROPANIL
PROPANIL
PROPANIL
PROPANIL
PROPANIL
PROPANIL-ORDRAM
PROPANIL-ORDRAM
PROPANIL-ORDRAM
PROPANIL-ORDRAM
SALES COMMISSION
SALES COMMISSION
SALES COMMISSION
SALES COMMISSION
SEED
SEED
SEED
SEED
SEED-RICE
SEED-RICE
SEED-RICE
SEED-RICE
SEED-RICE
SEED-RICE
SEED-RICE
SEED-RICE
SEED-RICE
SEED-RICE
SEED-RICE
SORGHUM SEED
SORGHUM SEED
SORGHUM SEED
SORGHUM SEED
SORGHUM SEED
SOYBEAN SEED
SOYBEAN SEED
SOYBEAN SEED
SOYBEAN SEED
SOYBEAN SEED
SOYBEAN SEED
SOYBEAN SEED
STORAGE
TOX-METHYL
UREA
UREA
UREA
UREA
UREA 1
UREA 1
COTTON
EAST
MATACOTT
MATARICE
MATASORG
SORGHUM
WEST
WHAR
JACKCOTT
JACKSON
MATACOTT
MATASORG
BRAZ RIC
COLORICE
COTTON
EAST
FT BEND
MATACOTT
MATARICE
SORGHUM
WEST
WHAR
JACKCOTT
JACKSON
MATACOTT
COLORICE
JACKRICE
JACKSON
LIBERTY
MATARICE
WHAR
LIBRICE
LIBRICE
BRAZ RIC
CHAMRICE
COLORICE
FT BEND
BRAZ RIC
MATARICE
WEST
EAST
WEST
WHAR
CORN
COTTON
JACKCORN
SORGHUM
BRAZ RIC
CHAMRICE
COLORICE
EAST
FT BEND
JACKRICE
JEFFERSN
LIBRICE
MATARICE
WEST
WHAR
BRAZSORG
FT BEND
JACKSORG
MATASORG
SORGHUM
BRAZSOYB
CHAMSOYB
JEFFSOYB
LIBSOYB
MATAGORD
SOYBEAN
WHARSOYB
RICE
FT BEND
JACKRICE
JEFFERSN
LIBERTY
CHAMRICE
LIBRICE
.190
.190
.200
.190
.201
.190
.190
.179
.201
.256
.200
.200
.120
.120
.120
.120
. 11 5
. 11 2
.120
.120
.120
.115
.118
.115
.930
28.69
22.80
20.87
26.95
24.84
26.14
28.69
28.69
21.25
22.55
22.55
16.91
22.55
20.87
28.69
15.60
20.80
.050
.050
.050
.050
1.38
.81
1.30
.820
26.50
24.00
26.50
23.75
25.50
25.50
19.00
23.75
26.50
21.50
21.50
.528
.68
1.03
.74
.780
.300
.300
.300
.300
.237
.300
.264
.55
4.31
7.71
8.38
9.42
9.25
10.50
10.50
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
acre
appl
acre
appl
acre
appl
appl
appl
acre
acre
acre
acre
acre
acre
acre
acre
appl
cwt
cwt
cwt
cwt
lb.
lb.
lb.
lb.
cwt
cwt
cwt
cwt
cwt
cwt
cwt
cwt
cwt
cwt
cwt
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
cwt
acre
cwt
cwt
cwt
cwt
cwt
cwt
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
55
55
55
55
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
55
45
44
44
44
44
44
44
Information presented is prepared solely as a general guide and is not intended to recognize orpndict to costs and 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 far publication.
UREA 2
UREA 2
UREA 3
UREA-2ND CROP
WATERMELON SEED
CHAMRICE
LIBRICE
LIBRICE
JACKRICE
10,.50
10,.50
10,.50
8,.38
7.
cwt
cwt
cwt
cwt
lb.
44
44
44
55
43
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 fi 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 )
PICKUP TRUCK
1/2 TON
90000
GA
45000
9.6
15000
30
8800
10
6800
56
340
295
10
30000
Custom Operations Resources
Custom Operation
Unit
Cash
Flow
Unit
Price
Measure
Row
aaaaaaaa
aaaaaaaa
aaaaaaa
aaaa
SOYBEANS
CUST
EAST
EAST
EAST
.168
per
a a a a a a a a ,a a a a a ]
.__
.180
CLEANING CLOVER
CUS AIR 1E'ER TOPI
CUS AIR 1FER TOP2
CUS AIR 1?ERT 1PRE
CUST AIR DEFOL
CUST AIR DEFOL
CUST AIR DEFOL
CUST AIR DEFOL
CUST AIR DEFOL
CUST AIR FERT
CUST AIR FERT
CUST AIR FERT
CUST AIR FERT
CUST AIR FERT
CUST AIR FERT
CUST AIR FERT
CUST AIR FERT
CUST AIR FERT
CUST AIR FERT
CUST AIR FERT
CUST AIR FERT
CUST AIR FERT 1
CUST AIR FERT 1
CUST AIR FERT 1
CUST AIR FERT 1
CUST AIR FERT 1
CUST AIR FERT 1
CUST AIR FERT 2
CUST AIR FERT 2
CUST AIR FERT 2
CUST AIR FERT 2
CUST AIR FERT 2
CUST AIR FERT 2
CUST AIR FERT 2
CUST AIR FERT 2C
CUST AIR FERT 3
CUST AIR FERT 3
CUST AIR FERT 3
CUST AIR FERT 3
COTTON
FT BEND
JACKCOTT
MATACOTT
CHAMSOYB
EAST +
EAST - 1
EAST - 2
EAST - 3
JACKRICE
JEFFERSN
JEFFSOYB
WEST
WHAR 1
WHAR 2
WHAR 3
BRAZ RIC
CHAMRICE
COLORICE
JEFFERSN
LIBRICE
MATARICE
BRAZ RIC
CHAMRICE
COLORICE
JEFFERSN
LIBERTY
LIBRICE
MATARICE
MATARICE
BRAZ RIC
CHAMRICE
COLORICE
JEFFERSN
.05
7.07
6 . 11
9.36
4.00
3.00
4.00
5.87
4.50
4.25
3.95
9.30
9.30
7.04
3.35
5.550
5.550
4.85
2.425
3.350
2.350
3.35
9.300
2.85
9.30
4.60
5.360
5.36
4.850
3.75
9.30
4.25
4.90
3.35
3.35
5.36
4.850
3.75
7.04
Of
bu
lb.
appl
acre
appl
acre
acre
acre
acre
acre
APPL
cwt
acre
acre
acre
APPL
cwt
cwt
appl
cwt
appl
appl
appl
acre
cwt
acre
cwt
appl
appl
acre
appl
acre
appl
appl
appl
appl
appl
acre
appl
acre
49
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
Information presented is preparedsolely as a general guide and is nc4 Intended to ncognize or predict to costs and ntmmfrom any one particular from or ronc^
These projections wen collectedanddevelopedby staffmembers of to Texas Agriculturd Extension Service and approved for publication
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
CUST AIR
FERT 3
FERT2ND
FUNG
FUNG
FUNG
FUNG
FUNG
FUNG
FUNG
FUNG
FUNG
FUNG 1
FUNG 2
HERB
HERB
HERB
HERB
HERB
HERB
HERB
HERB
HERB
HERB 1
HERB 1
HERB 1
HERB 1
HERB 2
HERB 2
HERB 2
HERB 2
HERB SY
INSCT
INSCT
INSCT
INSCT
INSCT 1
INSCT 1
INSCT 1
INSCT 1
INSCT 1
INSCT 1
INSCT 2
INSCT 2
INSCT 2
INSCT 2
INSCT 2
INSECT
INSECT
INSECT
INSECT
INSECT
INSECT
INSECT
INSECT
INSECT
INSECT
INSECT
INSECT
INSECT
MATARICE
CROP
COLORICE
JACKRICE
JEFFERSN
LIBRICE
MATARICE
RICE
WHAR 1
WHAR 2
WHARSOYB
JEFFERSN
JEFFERSN
CHAMRICE
EAST
JACKRICE
JEFFERSN
LIBSOYB
MATARICE
SOYBEAN
WEST
WHAR
BRAZ RIC
COLORICE
LIBRICE
BRAZ RIC
COLORICE
LIBRICE
JEFFSOYB
BRAZSOYB
JEFFERSN
LIBSOYB
WHARSOYB
BRAZ RIC
BRAZSORG
CHAMRICE
EAST
JEFFERSN
JEFFSOYB
BRAZSORG
CHAMRICE
EAST
JEFFERSN
JEFFSOYB
CHAMSOYB
COLORICE
COTTON
FURADAN
JACKCOTT
JACKRICE
LIBRICE
MATACOTT
MATARICE
MATASORG
SORGHUM
SOYBEAN
WEST
Custom Operation
3.35
3.50
9.00
3.15
6.32
5.68
3.10
3.15
4.00
4.00
4.00
6.32
6.32
6.33
6.33
3.10
6.32
5.90
3.10
5.90
4.00
4.00
6.32
4.50
4.50
5.68
4.50
4.50
4.50
5.68
6.33
4.75
4.90
4.60
3.000
4.87
4.75
4.75
4.88
4.87
5.00
4.75
4.75
5.00
4.75
5.00
4.75
2.85
3.10
3.40
2.76
2.85
5.00
2.70
3.10
2.700
3.30
4.60
3.390
Price
per
aaaaaaaai
■aaaaaaa
CUST AIR INSECT
CUST AIR INSECT
CUST AIR SEED
CUST AIR SEED
CUST AIR SEED
CUST AIR SEED
CUST AIR SEED
CUST AIR SEED
CUST AIR SEED
CUST AIR SEED
CUST AIR SEED
CUST FERT
CUST FERT
CUST FERT APPL
CUST FERT APPL
CUST FUNG
CUST GROUND SPR
CUST HANDLING
CUST HARV & HAUL
CUST HARVEST
CUST HERB APPL
CUST INSECTICIDE
CUST PICK & HAUL
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
appl
appl
acre
appl
appl
appl
appl
appl
appl
appl
appl
appl
appl
acre
appl
APPL
APPL
appl
acre
APPL
appl
appl
APPL
acre
acre
appl
APPL
acre
acre
appl
APPL
acre
appl
appl
acre
appl
acre
acre
appl
appl
appl
acre
acre
appl
acre
appl
acre
appl
acre
appl
appl
appl
appl
appl
acre
appl
acre
appl
appl
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
Unit
Cash
Flow
of
Unit
Measure
Row
aaaaaaaa
aaaaaaaa
aaaaaaa
aaaa
WEST RIC
WHAR 1
BRAZ RIC
CHAMRICE
EAST
JACKRICE
JEFFERSN
LIBRICE
MATARICE
RICE
WEST
MATACOTT
MATASORG
3.390
2.85
4.50
5.89
5.89
3.35
5.70
5.24
3.35
5.70
4.22
3.00
3.00
3.25
3.25
3.10
3.00
JACKCOTT
MATAGORD
CHAMSOYB
MATAGORD
COTTON
2ND
EAST
SORGHUM
.18
9.13
.100
3.50
3.10
.105
.270
.216
.300
.200
appl
appl
cwt
cwt
appl
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
appl
acre
bu.
cwt
cwt.
acre
acre
lbs
cwt.
cwt
cwt.
cwt.
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
52
49
42
42
42
42
49
49
49
49
Information presented is pnpand solely as a general guide and is not intended to recognize tn-predict to costs and ntums from any one particular farm or ranch operation.
These projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
CUSTOM HAULING
CUSTOM HAULING
DITCHING
DRY & STORAGE
DRY fi STORAGE
DRYING
DRYING
DRYING
DRYING
DRYING
DRYING
DRYING
DRYING & HANDLG
DRYING & STORAGE
FERTILIZER
FLAGGING
FLAGGING
GIN, BAG, ETC
GIN, BAG, ETC
GRAIN HANDLING
HARVEST & HAUL
HAUL
HAUL
HAUL
HAUL
HAUL
HAUL
HAUL
HAUL CLOVER
HIRE TILL. EQUIP
PLOW DRAINS
PLOW LEVEES
STORAGE
SURVEY LEVEES
SURVEY LEVEES
SOYBEAN
WEST
CUST
SORGHUM
SOYBEANS
CORN
EAST
RICE
SORGHUM
WEST
WHAR
WHEAT
SORG
SOYBEAN
SPREDDER
LIBRICE
COTTON
SORGHUM
COTTON
CORN
EAST
RICE
SORGHUM
SOYBEANS
WHAR
WHEAT
CUST
CUST
CUST
RICE
cwt.
acre
bu.
bu.
cwt
cwt
cwt
BU.
cwt
cwt
.15
.800
.850
.270
.850
.850
.50
.30
cwt.
cwt
bu.
.150
3.30
acre
appl
appl
.65
.65
cwt
cwt
cwt
cwt
cwt
3.25
3.25
.190
10.00
.28
.300
.220
.280
.168
.280
.32
.25
2.25
2.00
2.25
.55
LIBRICE
bu.
.168
.280
2.00
.270
.150
3.00
3.00
cwt.
cwt.
cwt
bu.
cwt.
cwt.
cwt
acre
acre
acre
cwt
acre
acre
49
49
42
51
51
51
51
51
51
51
51
51
51
51
42
42
42
49
49
49
49
49
49
49
49
49
49
49
42
42
42
42
42
42
42
Labor Resources
Description
Other Labor
Other Labor
aaaaaaaaaaaaaa
First Name
Qualifying Name
Cost or value ($/Hr)
To t a l W a g e B e n e fi t s ( % )
Labor
Type
(A,B)
Other Labor
Other Labor
a a a a a a a a a a a a a a a a mmaaataaammatmrnmaa,
Other Labor
a a a a a a a a• a a a a a a a a
Other Labor
a a a a a a a at ^ ^ a m a a t ^ a . a a a a a a a a a a a a a a a a
HARVEST
MELONS
3.44
HIRED LABOR
EAST
5.95
HIRED LABOR
WEST
5.00
HOEING
4.5
HOEING
MELONS
3.44
A
A
A
A
A
OPERATOR LABOR
6.101
B
Land Resources
Land
Description
a a a a a a a a a a a a a a a a a a rt a t a a t m a t a t a i a ,
First Name
Qualifying Name
Market Value
Property Tax
Appreciation Rate
Interest Rate
Annual Lease
App. Calcuations
■I I O D O D D D Cl
Land
aaaaaaa
Land
Land
a t- D n o o D E o o a o n o o i i a .- ■ D
Land
Land
D D D c m D D a - i a a - i
COTT LAND RENT
FT BEND
LAND CASH RENT
LAND CASH RENT
LIB
LAND RENT
COTTON
91.80
25.
N
12.
N
91.80
N
LAND RENT
SORGHUM
LAND RENT
SOYBEAN
27.
25.
($/Ac)
($/Ac)
(%)
(%)
($/Ac)
(Y,N)
N
Land
Description
Land
Land
Land
Land
Land
B n - D D O Im a i a t a m a m a a a
First Name
Qualifying Name
Market Value
Property Tax
Appreciation Rate
Interest Rate
Annual Lease
App. Calcuations
LAND RENT--LESIK
CORN
LAND RENT-LESIK
GR SORG
RICE LAND RENT
BRAZORIA
RICE LAND RENT
CHAMBERS
RICE LANDi RENT
EAST
RICE LAND RENT
FT BEND
22.
N
27.
N
70.32
72.00
70.32
58.43
N
N
<$/Ac)
($/Ac)
(%)
(%)
($/Ac)
(Y,N)
Land
Description
First Name
Qualifying Name
Market Value
Property Tax
Appreciation Rate
Interest Rate
Annual Lease
App. Calcuations
Land
Land
N
Land
RICE LAND RENT
WEST
SORG LAND RENT
BRAZORIA
SORG LAND RENT
FT BEND
SORG LAND RENT
MATAGORD
70.32
42.18
53.
N
49.22
<$/AO
($/Ac)
(%)
(%)
($/Ac)
<Y,N)
N
N
N
Irrigation Resources
Description
First Name
Bowls
Dist.
Sys.
Dist.
Sys.
Dist.
Sys.
Dist.
Sys.
BOWLS BRAZORIA IRRIGAT CALHOUN IRRIGAT CHAMBERS-IRRIGAT COLORADO IRRIGAT
Information presented is prepared solely as a generd guide and is not intended to recognize orpndicl to costs and 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.
N
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 & M Eng. Estimate (%)
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.
Description
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 & M Calc. (#1,#2)
L e a s e C a l c . ( H o u r , Ye a r )
Fuel Use ( Def.,Calc.)
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 & M Eng. Estimate (%)
R & M Calc. (#1,#2)
L e a s e C a l c . ( H o u r , Ye a r )
Fuel Use ( Def.,Calc.)
20
12
20
12
20
12
20
12
20
12
na
na
na
3100
10
3100
6.10
6.10
6.10
6.10
1563
6.0
2
10
2
Sys.
1
2600
2600
Dist.
Sys.
10
2
Dist.
Sys.
10
2
Dist.
Power Plant
Sys.
20
12
20
12
20
12
20
12
6.10
6.10
6.10
6.10
Power P l a n t
NATURAL GAS
NATURAL GAS
225
NG
300
300
NG
20000
12000
16.8
20000
12000
16.8
4100
6100
na
na
na
10
10
2
10
2
Col.,Pipe,Shaft
Discharge
10
2
Head
10
2
Gear
Drive
Water
33000
25000
75
na
na
na
na
na
na
1000
12900
1000
12900
10
33000
25000
75
na
na
na
1600
10
1600
5.0
2
5.0
2
33000
25000
95.0
20
10
na
na
na
na
na
na
4415
46800
4415
46800
6.0
2
Information presentedis preparedsolely as a generalguide andis not Intended to recognize or pttdia to costs and ntuntsfrom asy one particular farm or
These projections wen collected and developed by staff members of the Texas Agricultural Extendon Service and approvedftjr publication.
10
6100
Source
10
na
na
na
4100
PUMP COLUMN PIPE SHAF DISCHARGE HEAD RIGHT ANGLE WELL
40000
20000
10
2
10
2
JEFF IRRIGAT LIBERTY-IRRIGAT MATAGORDA IRRIG WHARTON IRRIGAT
Pump
Description
18000
5000
10
Machine Cost Report
Resource Name Unit
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
COMBINE
COMBINE
COMBINE
COTTON PICKER
ANHYD APPLICATOR
BACKHOE
BEDDER
BLADE
CHISEL
CULTIPACKER
CULTIVATOR
CULTIVATOR
CULTIVATOR
DISK TANDEM 18'
DISK TANDEM 22'
DITCHER
DRILL
DU ALL
FERT SPREDDER
FIELD CULTIVATOR
FIELD CULTIVATOR
FIELD CULTIVATOR
GRAIN CART
GRAIN DRILL/FERT
HIPPER
LAND PLANE
LAND PLANE
LEVEE PLOW
OFFSET
OFFSET
PLANTER
PLANTER
ROLLER CONCRETE
ROTARY HOE
SHREDDER
SPIKE T HARROW
SPRAYER
SPRAYER
100 HP
125 HP
150 HP
180 HP
200 HP
225 HP
30 HP
70 HP
CORN
GRAIN
RICE
4 ROW
8 ROW
DOZER
6 ROW
8 ROW
FERT
70 HP
140 HP
8 ROW
18'
20'
29'
6 ROW
LARGE
SMALL
HEAVY
LIGHT
6 ROW
8 ROW
20'
8 ROW
4R
HERB
Resource Name
SPRING T HARROW
WATERMELON CART
LEVEE BOX T-A
SHOP EQUIPMENT
PICKUP TRUCK
$/Hr
$/Hr
$/Hr
$/Hr
$/Hr
$/Hr
$/Hr
$/Hr
$/Hr
$/Hr
$/Hr
$/Hr
$/Hr
$/Hr
$/Hr
$/Hr
$/Hr
$/Hr
$/Hr
$/Hr
$/Hr
$/Hr
$/Hr
$/Hr
$/Hr
$/Hr
$/Hr
$/Hr
$/Hr
$/Hr
$/Hr
$/Hr
$/Hr
$/Hr
$/Hr
$/Hr
$/Hr
$/Hr
$/Hr
$/Hr
$/Hr
$/Hr
$/Hr
$/Hr
$/Hr
$/Hr
Unit
Fuel Oper. &
fi M a n a g e .
Lube Labor
3.949
4.756
5.945
7.007
8.069
11.891
1.274
2.548
8.096
8.096
8.096
.937
.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
.000
.000
.000
.000
.000
.000
.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
.000
.000
0.000
0.000
0.000
0.000
.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
Fuel Oper. &
fi M a n a g e .
Lube Labor
.._ variable Expenses --=aa===ac_._=«. ...........a...... aaaaa Fixed EXpenSeS "==== TOtal
O p e r. C u s t o m R e p a i r R e p a i r
H o u r l y D e p r e c . A n n u a l Ta x e s , E x p e n s e s
I n p u t O p e r. & M a i n t . & M a i n t . L e a s e & L e a s e L i c e n s e
Interest
fi
Insur.
Off Farm Labor
.000
.000
.000
.000
.000
.000
.000
.000
.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
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.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
.000
.000
.000
.000
.000
.000
.000
.000
0.000
0.000
.000
.000
.000
.000
.000
742
349
460
471
060
851
079
008
50.748
48.373
48.373
60.984
0.000
.306
.158
.193
.988
.896
.770
3.676
3.196
.553
.545
.140
.821
.400
.518
.588
.770
.509
.993
4.966
3.158
3.332
3.332
2.024
5.008
2.732
8.287
11.050
0.185
2.187
1.855
0.419
1.998
1.648
000
000
000
000
000
000
000
000
000
000
0.000
0.000
000
000
000
000
000
000
0.000
0.000
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
000
000
000
000
000
000
000
000
000
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
000
000
000
000
000
000
000
000
000
000
0.000
0.000
000
000
000
000
000
000
5.916
7.912
9.300
8.922
10.363
14.819
011
436
27.820
26.428
26.428
72.185
300
543
921
944
952
1.457
500
646
945
209
14.385
3.271
6.870
10.548
3.141
3.271
3.500
5.858
2.837
7.590
3.688
5.367
367
074
10.130
5.525
14.624
20.205
1.895
6.296
4.835
0.781
2.813
2.355
485
649
7 63
736
853
215
233
289
950
853
853
601
0.400
0.500
300
225
533
103
268
355
760
625
837
250
0.525
0.810
0.240
250
268
450
313
580
283
527
527
141
688
375
125
550
100
484
286
060
215
180
0.000
0.000
0.000
0.000
0.000
0.000
0.000
.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
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
15.092
19.665
23.467
24.136
26.344
37.776
5.597
8.281
88.614
84.751
84.751
144.707
3.700
10.349
7.378
4.362
11.473
2.455
6.537
8.676
13.901
14.386
22.768
5.662
11.216
14.758
10.898
6.110
6.537
11.817
8.142
13.135
7.129
9.226
9.226
4.238
15.825
8.632
24.037
32.805
2.180
8.967
6.975
1.259
5.026
4.183
■- Variable Expenses aa».
. . . . . . . . . . . F i x e d E x p e n s e s - = » « » To t a l
O p e r. C u s t o m R e p a i r
Repair
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
I n p u t O p e r . & M a i n t . & Maint. L e a s e & L e a s e L i c e n s e
Off Farm Labor
Interest
&
Insur.
000
000
000
000
002
000
22.928
000
2.837
000
6.122
000 1809.633
000
0.168
0.000
0.000
0.000
0.000
0.000
1.760 27.863
0.313 8.142
0.190 6.312
69.007 3313.640
0.026 0.339
$/Hr
$/Hr
$/Hr
$/Hr
$/Mi
0.000
0.000
0.000
0.000
0.134
000
000
000
000
000
0.000
0.000
0.000
0.000
0.000
0.000 3.175
0.000 4.993
0.000 0.000
0.000 1435.000
0.000 0.010
TRACTOR 125 HP
ANHYD APPLICATOR
ANHYD APPL CORN
$/Ac
$/Ac
$/Ac
0.771
0.000
0.771
0.923
0.000
0.923
0.000
0.000
0.000
0.000
0.000
0.000
0.800
0.000
0.800
0.000
0.000
0.000
0.000
0.000
0.000
0.997
0.378
1.375
0.000
0.000
0.000
0.082
0.046
0.128
3.572
0.424
3.996
TRACTOR
BEDDER
BEDDING
125 HP
8 ROW
$/Ac
$/Ac
$/Ac
0.826
0.000
0.826
0.989
0.000
0.989
0.000
0.000
0.000
0.000
0.000
o.opo
0.857
0.388
1.245
.000
.000
.000
000
000
000
.068
.481
.550
0.000
0.000
0.000
0.088
0.037
0.124
3.827
0.906
4.733
TRACTOR
BEDDER
BEDDING
150 HP
8 ROW
CORN
$/Ac
$/Ac
$/Ac
0.851
0.000
0.851
0.989
0.000
0.989
0.000
0.000
0.000
0.000
0.000
0.000
1.007
0.388
1.395
.000
.000
.000
0.000
0.000
0.000
.256
.481
.737
0.000
0.000
0.000
0.103
0.037
0.140
4.205
0.906
5 . 111
TRACTOR
BACKHOE
BUTT & DRAIN
100 HP
$/Ac
$/Ac
$/Ac
1.486
0.000
1.486
3.164
0.000
3.164
0.000
0.000
0.000
0.000
0.000
0.000
2.049
1.299
3.348
0.000
0.000
0.000
0.000
0.000
0.000
2.556
2.570
5.127
0.000
0.000
0.000
0.210
0.196
0.406
9.464
4.065
13.530
$/Ac
$/Ac
$/Ac
096
000
096
722
000
722
0.000
0.000
0.000
0.000
0.000
0.000
0.696
0.358
1.054
0.000
0.000
0.000
0.000
0.000
0.000
1.022
0.623
1.645
000
000
000
0.084
0.048
0.132
3.620
1.029
4.649
1/2 TON
RICE
TRACTOR
CHISEL
CHISEL
200 HP
COMBINE
COMBINING
CORN
$/Ac
$/Ac
729
729
628
628
0.000
0.000
0.000
0.000
10.835
10.835
.000
.000
000
000
.940
.940
000
000
0.416
0.416
20.548
20.548
COMBINE
COMBINING
GRAIN
GRAIN
$/Ac
5/Ac
780
780
677
677
0.000
0.000
0.000
0.000
10.636
10.636
000
000
000
000
.811
.811
000
000
0.408
0.408
20.312
20.312
CORN
Information presentedisprepared'solely as a generdguide andisnot intendedto ncognize or predict to costs and ntums from imy one particular from or ranch operation
These projections wen collected and developed by staff members of the Texas AgriculturalExtension Service andapprovedfor publication.
COMBINE
COMBINING
RICE
RICE
S/Ac
$/Ac
2.492
2.492
2.348
2.348
000
000
0.000
0.000
14.891
14.891
0.000
0.000
0.000
0.000
8.135
8.135
0.000
0.000
0.571
0.571
28.437
28.437
COTTON PICKER
COTTON PICKING
4 ROW
$/Ac
$/Ac
990
990
3.841
3.841
000
000
0.000
0.000
30.716
30.716
0.000
0.000
0.000
0.000
36.357
36.357
0.000
0.000
2.821
2.821
76.725
76.725
TRACTOR
CULTIPACKER
CULTIPACKING
100 HP
$/Ac
$/Ac
$/Ac
757
000
757
1.206
0.000
1.206
0.000
0.000
0.000
0.000
0.000
0.000
0.781
0.134
0.915
0.000
0.000
0.000
.000
.000
.000
0.974
0.218
1.192
0.000
0.000
0.000
0.080
0.015
0.095
3.797
0.367
4.164
TRACTOR
CULTIVATOR
CULTIVATE
100 HP
6 ROW
S/Ac
S/Ac
$/Ac
772
000
772
.438
.000
.438
0.000
0.000
0.000
000
000
000
931
494
426
000
000
000
000
000
000
1.162
0.625
1.787
000
000
000
095
048
143
398
167
565
TRACTOR
100
HP
$/Ac
0.692
1.166
0.000
0.000
0.755
0.000
0.000
0.942
0.000
0.077
FIELD
C U LT I VATO R
20'
$/Ac
0.000
0.000
0.000
0.000
0.401
0.000
0.000
0.507
0.000
0.039
C U LT I VAT E
20'
$/Ac
0.692
1.166
0.000
0.000
1.156
0.000
0.000
1.448
0.000
0 . 11 6
3.631
0.946
4.577
TRACTOR
200 HP $/Ac
Resource Name
1.104
0.925
0.000
0.000
0.892
0.000
0.000
- - a Va r i a b l e E x p e n s e s - = =
Unit
Fuel
&
Lube
Oper. S
Manage.
Labor
Oper. Custom Repair
Input Oper. & Maint.
Off Farm
1.309
0.000
0.108
aaaaa FlXed EXpettSeS =====
Repair
Hourly
& Maint. Lease
Labor
D e p r e c . A n n u a l Ta x e s ,
&
Lease
License
Interest
fi
Insur.
4.338
To t a l
Expenses
CULTIVATOR
CULTIVATE
8 ROW
8 ROW
S/Ac
$/Ac
0.000
1.104
0.000
0.925
0.000
0.000
0.000
0.000
0.422
1.314
0.000
0.000
0.000
0.000
0.534
1.843
0.000
0.000
0.041
0.148
0.996
5.334
TRACTOR
CULTIVATOR
CULTIVATE
150 HP
6 ROW
CORN
$/Ac
$/Ac
$/Ac
0.966
0.000
0.966
1.438
0.000
1.438
0.000
0.000
0.000
0.000
0.000
0.000
1.465
0.494
1.959
0.000
0.000
0.000
0.000
0.000
0.000
1.826
0.625
2.451
0.000
0.000
0.000
0.150
0.048
0.197
5.845
1.167
7.012
TRACTOR
125 HP
FIELD CULTIVATOR 1 8 '
CULTIVATE
RICE
$/Ac
$/Ac
$/Ac
0.646
0.000
0.646
0.938
0.000
0.938
0.000
0.000
0.000
0.000
0.000
0.000
0.813
0.301
1.114
0.000
0.000
0.000
0.000
0.000
0.000
1.013
0.381
1.394
0.000
0.000
0.000
0.083
0.029
0 . 11 2
3.493
0 . 7 11
4.204
TRACTOR
CULTIVATOR
CULTIVATE
70 HP
6 ROW
SORG
$/Ac
$/Ac
$/Ac
0.740
0.000
0.740
1.438
0.000
1.438
0.000
0.000
0.000
0.000
0.000
0.000
0.394
0.494
0.889
0.000
0.000
0.000
0.000
0.000
0.000
0.675
0.625
1.300
0.000
0.000
0.000
0.057
0.048
0.104
3.303
1.167
4.470
TRACTOR
CULTIVATOR
CULTIVATE FERT
150 HP
FERT
CORN
$/Ac
$/Ac
$/Ac
0.222
0.000
0.222
1.041
0.000
1.041
0.000
0.000
0.000
0.000
0.000
0.000
1.060
0.413
1.473
0.000
0.000
0.000
0.000
0.000
0.000
1.322
1.285
2.607
0.000
0.000
0.000
0.108
0.098
0.207
3.754
1.796
5.550
TRACTOR
PLANTER
CULTIVATE-RIDGE
125 HP
6 ROW
6 ROW
$/Ac
$/Ac
$/Ac
1.216
0.000
1.216
1.298
0.000
1.298
0.000
0.000
0.000
0.000
0.000
0.000
1.125
1.335
2.461
0.000
0.000
0.000
0.000
0.000
0.000
1.402
2.356
3.759
0.000
0.000
0.000
0 . 11 5
0.181
0.296
5.156
3.873
9.029
TRACTOR
DISK TANDEM 18'
DISKING
100 HP
70 HP
100 HP
$/Ac
$/Ac
$/Ac
0.869
0.000
0.869
1.465
0.000
1.465
0.000
0.000
0.000
0.000
0.000
0.000
0.949
0.828
1.777
0.000
0.000
0.000
0.000
0.000
0.000
1.183
1.675
2.858
0.000
0.000
0.000
0.097
0 . 11 4
0 . 2 11
4.563
2.616
7.179
TRACTOR
DISK TANDEM 18'
DISKING
180 HP
70 HP
180 HP
$/Ac
$/Ac
$/Ac
1.155
0.000
1.155
1.465
0.000
1.465
0.000
0.000
0.000
0.000
0.000
0.000
1.495
0.828
2.323
0.000
0.000
0.000
0.000
0.000
0.000
1.785
1.675
3.460
0.000
0.000
0.000
0.147
0 . 11 4
0.261
6.047
2.616
6.663
TRACTOR
DISK TANDEM 22'
DISKING
150 HP
140 HP
22 FT
$/Ac
$/Ac
$/Ac
1.135
0.000
1.135
0.946
0.000
0.946
0.000
0.000
0.000
0.000
0.000
0.000
0.964
0.886
1.850
0.000
0.000
0.000
0.000
0.000
0.000
1.202
1.690
2.891
0.000
0.000
0.000
0.099
0.098
0.197
4.345
2.675
7.019
TRACTOR
DISK TANDEM 22'
DISKING
225 HP
140 HP
225 HP
S/Ac
$/Ac
$/Ac
1.356
0.000
1.356
0.946
0.000
0.946
0.000
0.000
0.000
0.000
0.000
0.000
1.273
* 0.886
2.159
0.000
0.000
0.000
0.000
0.000
0.000
1.915
1.690
3.605
0.000
0.000
0.000
0.157
0.098
0.255
5.646
2.675
8.321
1.465
0.000
1.465
0.000
0.000
0.000
0.000
0.000
0.000
1.492
0.828
2.320
0.000
0.000
0.000
0.000
0.000
0.000
1.860
1.675
3.535
0.000
0.000
0.000
0.153
0 . 11 4
0.266
6.020
2.616
8.636
0.000
0.000
0.000
0.153
0 . 11 4
0.266
6.020
2.616
8.636
0.000
0.000
0.000
0.166
0.085
0.251
5.781
1.966
7.747
TRACTOR
DISK TANDEM 18'
DISKING
150 HP
70 HP
CORN
$/Ac
$/Ac
$/Ac
1.050
0.000
1.050
TRACTOR
DISK TANDEM 18'
DISKING 18*
150 HP
70 HP
180 HP
$/Ac
S/Ac
S/Ac
1.050
0.000
1.050
1.465
0.000
1.465
0.000
0.000
0.000
0.000
0.000
0.000
1.492
0.828
2.320
0.000
0.000
0.000
0.000
0.000
0.000
1.860
1.675
3.535
TRACTOR
OFFSET
DISKING-OFFSET
225 HP
HEAVY
HEAVY
$/Ac
S/Ac
S/Ac
1.244
0.000
1.244
1.000
0.000
1.000
0.000
0.000
0.000
0.000
0.000
0.000
1.346
0.622
1.968
0.000
0.000
0.000
0.000
0.000
0.000
2.025
1.258
3.283
ncsuuiue iioinc
Unit ■
C l u n J I T. . - . . - n r .
E - .b
b
- -.f9
9 \ _ _vb aV r 4iable Expe
Fuel
&
Lube
Oper. fi
Manage.
Labor
O p e r.
Input
Custom
O p e r.
Repair
& Maint.
Off Farm
Repair
Hourly
fi Maint. Lease
Labor
Deprec.
&
Interest
A n n u a l Ta x e s ,
Lease License
& I n s u r.
TRACTOR
OFFSET
DISKING-OFFSE1
100 HP
LIGHT
LIGHT
$/Ac
S/Ac
S/Ac
1.005
0.000
1.005
1.906
0.000
1.906
0.000
0.000
0.000
0.000
0.000
0.000
1.234
0.646
1.881
0.000
0.000
0.000
0.000
0.000
0.000
1.540
1.308
2.847
0.000
0.000
0.000
TRACTOR
DITCHER
DITCHING
150 HP
$/Ac
$/Ac
S/Ac
1.653
0.000
1.653
2.307
0.000
2.307
0.000
0.000
0.000
0.000
0.000
0.000
2.351
0.613
2.964
0.000
0.000
0.000
0.000
0.000
0.000
2.930
0.937
3.867
0.000
0.000
0.000
To t a l
Expenses
0.126
0.089
0.215
5 . 8 11
2.043
7.854
0.240
0.072
0.312
9.481
1.622
11.102
information presented Is prepared solely as a generd guide and is not intended to ncognize 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 Agriculturd Extension Service and approved for publication.
TRACTOR
70
HP
S/Ac
0.043
1.758
0.000
0.000
0.482
0.000
0.000
0.825
0.000
GRAIN
DRILL/FERT
S/Ac
0.000
0.000
0.000
0.000
1.084
0.000
0.000
1.656
0.000
DRILL/FERT
S/Ac
0.043
1.758
0.000
0.000
1.566
0.000
0.000
2.481
0.000
0.069
0.127
0.196
3.176
2.867
6.043
TRACTOR
FERT SPREDDER
FERT SPREDDER
125 HP
S/Ac
S/Ac
S/Ac
1.651
0.000
1.651
1.813
0.000
1.813
0.000
0.000
0.000
0.000
0.000
0.000
1.715
1.846
3.560
0.000
0.000
0.000
0.000
0.000
0.000
2.137
0.771
2.908
0.000
0.000
0.000
0.175
0.059
0.234
7.490
2.676
10.166
TRACTOR
CULTIVATOR
FERTILIZING
70 HP
FERT
S/AC
S/AC
S/Ac
0.182
0.000
0.182
1.041
0.000
1.041
0.000
0.000
0.000
0.000
0.000
0.000
0.285
0.413
0.698
0.000
0.000
0.000
0.000
0.000
0.000
0.488
1.285
1.774
0.000
0.000
0.000
0.041
0.098
0.139
2.037
1.796
3.833
TRACTOR
180
HP
S/Ac
0.919
1.166
0.000
0.000
1.189
0.000
0.000
1.420
0.000
F I E L D C U LT I VATO R 2 0 ' S / A c 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 . 4 0 1 0 . 0 0 0 0 . 0 0 0 0 . 5 0 7 0 . 0 0 0
F I E L D C U LT I VAT E 1 8 0 H P S / A c 0 . 9 1 9 1 . 1 6 6 0 . 0 0 0 0 . 0 0 0 1 . 5 9 0 0 . 0 0 0 0 . 0 0 0 1 . 9 2 7 0 . 0 0 0
0 . 11 7
0.039
0.156
4.812
0.946
5.758
TRACTOR
150
HP
S/Ac
0.835
1.166
0.000
0.000
1.188
0.000
0.000
1.480
0.000
F I E L D C U LT I VATO R 2 0 * $ / A c 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 . 4 0 1 0 . 0 0 0 0 . 0 0 0 0 . 5 0 7 0 . 0 0 0
FIELD
C U LT I VAT E
RICE
S/Ac
0.835
1.166
0.000
0.000
1.588
0.000
0.000
1.987
0.000
0.121
0.039
0.160
4.790
0.946
5.736
TRACTOR
150
HP
S/Ac
0.835
1.166
0.000
0.000
1.188
0.000
0.000
1.480
0.000
0.121
F I E L D C U LT I VATO R 2 0 ' S / A c 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 . 4 0 1 0 . 0 0 0 0 . 0 0 0 0 . 5 0 7 0 . 0 0 0 0 . 0 3 9
F I E L D C U LT I VAT E S O R G H U M S / A c 0 . 8 3 5 1 . 1 6 6 0 . 0 0 0 0 . 0 0 0 1 . 5 8 8 0 . 0 0 0 0 . 0 0 0 1 . 9 8 7 0 . 0 0 0 0 . 1 6 0
4.790
0.946
5.736
TRACTOR
150
HP
S/Ac
0.442
0.582
0.000
0.000
0.593
0.000
0.000
0.739
0.000
F I E L D C U LT I VATO R 2 9 ' S / A c 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 . 3 9 8 0 . 0 0 0 0 . 0 0 0 0 . 4 2 3 0 . 0 0 0
FIELD
C U LT I VATO R
29'
S/Ac
0.442
0.582
0.000
0.000
0.991
0.000
0.000
1.163
0.000
0.061
0.033
0.093
2.417
0.854
3.271
TRACTOR
SPRING T HARROW
HARROWING
100 HP
S/Ac
S/Ac
S/Ac
0.332
0.000
0.332
560
000
560
0.000
0.000
0.000
000
000
000
0.362
0.221
0.583
0.000
0.000
0.000
0.000
0.000
0.000
0.452
1.593
2.045
000
000
000
037
122
159
743
936
679
TRACTOR
SPIKE T HARROW
HARROWING
100 HP
S/Ac
S/Ac
S/Ac
332
000
332
560
000
560
0.000
0.000
0.000
000
000
000
0.362
0.029
0.391
000
000
000
000
000
000
0.452
0.054
0.506
000
000
000
037
004
041
.743
.087
,830
TRACTOR
GRAIN CART
HAULING
150 HP
CART
S/Ac
S/Ac
S/Ac
963
000
963
443
000
443
000
000
000
000
000
000
508
135
643
000
000
000
000
000
000
4.373
1.213
5.586
000
000
000
359
134
492
14.647
3.481
18.128
TRACTOR
ROTARY HOE
HOEING
70 HP
8 ROW
ROTARY
S/Ac
S/Ac
S/Ac
0.413
0.000
0.413
0.804
0.000
0.804
000
000
000
000
000
000
220
218
439
000
000
000
0.000
0.000
0.000
377
628
006
000
000
000
032
048
080
846
895
741
RICE
R e s o u r c e N a m e U n i t » a . . . . — . . . . . . . . . . . = V a r i a b l e E x p e n s e s a a a a a a a a a a a . •aaaaaa aaaaa Fixed EXpenSeS ==aa= TOtal
Fuel Oper. & Oper. Custom Repair Repair
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
& M a n a g e . I n p u t O p e r . fi M a i n t . fi M a i n t . L e a s e
fi
Lease
License
Lube
Labor
Off
Farm
Labor
Interest
fi
Insur.
TRACTOR
LEVEE PLOW
LEVEE BUILDING
150 HP
S/Ac
S/Ac
S/Ac
1.496
0.000
1.496
1.246
0.000
1.246
000
000
000
0.000
0.000
0.000
1.270
0.313
1.583
000
000
000
0.000
0.000
0.000
1.583
0.321
1.904
0.000
0.000
0.000
0.130
0.022
0.152
5.725
0.656
6.381
TRACTOR
LEVEE PLOW
LEVEE PLOW
180 HP
180HP
S/Ac
S/Ac
S/Ac
1.455
0.000
1.455
1.246
0.000
1.246
000
000
000
0.000
0.000
0.000
1.272
0.313
1.585
.000
.000
0.000
0.000
0.000
0.000
1.519
0.321
1.840
0.000
0.000
0.000
0.125
0.022
0.147
5.617
0.656
6.273
COTTON PICKER
PICKING
4 ROW
COTTON
S/Ac
S/Ac
.990
.990
3.841
3.841
0.000
0.000
0.000
0.000
30.716
30.716
0.000
0.000
0.000
0.000
36.357
36.357
000
000
2.821
2.821
76.725
76.725
PICKUP TRUCK
PICKUP TRUCK
1/2 TON
1/2 TON
S/Mi
$/mi
0.134
0.134
0.203
0.203
000
000
0.000
0.000
.010
.010
0.002
0.002
0.000
0.000
168
168
000
000
026
026
0.543
0.543
TRACTOR
LAND PLANE
PLANING
180 HP
SMALL
S/Ac
S/Ac
S/Ac
1.891
0.000
1.891
1.506
0.000
1.506
000
000
000
0.000
0.000
0.000
537
623
161
0.000
0.000
0.000
0.000
0.000
0.000
836
004
840
000
000
000
151
098
250
6.922
1.726
8.647
TRACTOR
LAND PLANE
PLANING
225 HP
LARGE
RICE
S/Ac
S/Ac
S/Ac
1.955
0.000
1.955
1.136
0.000
1.136
000
000
0.000
0.000
0.000
0.000
1.528
0.470
1.998
0.000
0.000
0.000
0.000
0.000
0.000
2.299
0.757
3.055
0.000
0.000
0.000
188
074
263
7.106
1.301
8.406
TRACTOR
PLANTER
PLANTING
150 HP
6 ROW
S/Ac
S/Ac
S/Ac
1.199
0.000
1.199
1.298
0.000
1.298
0.000
0.000
0.000
0.000
0.000
0.000
1.322
1.335
2.657
0.000
0.000
0.000
0.000
0.000
0.000
1.648
2.356
4.004
0.000
0.000
0.000
0.135
0.181
0.316
5.602
3.873
9.475
TRACTOR
PLANTER
PLANTING
200 HP
8 ROW
8 ROW
$/Ac
S/Ac
S/Ac
940
000
940
989
000
989
000
000
000
000
000
000
0.953
1.356
2.310
0.000
0.000
0.000
,000
.000
.000
399
480
880
000
000
000
115
190
305
4.396
4.027
8.423
TRACTOR
DRILL
PLANTING-DRILL
150 HP
S/Ac
$/Ac
S/Ac
307
000
307
922
000
922
000
000
000
0.000
0.000
0.000
1.959
0.912
2.871
000
000
000
000
000
000
442
640
082
000
000
000
200
125
326
8.830
2.677
11.508
TRACTOR
LEVEE PLOW
PLOWING
180 HP
RICE
S/AC
S/Ac
S/Ac
455
000
455
246
000
1.246
000
000
000
0.000
0.000
0.000
.272
.313
.585
000
000
000
0.000
0.000
0.000
519
321
840
000
000
000
125
022
147
5.617
0.656
6.273
150 HP
20'
S/Ac
S/Ac
1.191
0.000
1.384
0.000
0.000
0.000
0.000
0.000
410
032
0.000
0.000
0.000
0.000
758
326
0.000
0.000
144
017
5.887
0.375
TRACTOR
ROLLER CONCRETE
Information presentedis preparedsolely as a generd guide and is not intended to nco^ze or pre&d to costs tad ntums from any one particularfam
These projections were collectedanddevelopedby staffmembers^ to Texas Agricdtard Extension Serrice and approved for publication
ROLLER CONCRETE
150 HP S/AC
1.191
1.384
0.000
0.000
1.442
0.000
0.000
2.084
0.000
0.161
6.262
TRACTOR
ROLLER CONCRETE
ROLLER CONCRETE
125 HP
20'
20'
S/Ac
S/Ac
S/Ac
1.156
0.000
1.156
1.384
0.000
1.384
0.000
0.000
0.000
0.000
0.000
0.000
1.200
0.032
1.232
0.000
0.000
0.000
0.000
0.000
0.000
1.496
0.326
1.821
0.000
0.000
0.000
0.123
0.017
0.140
5.358
0.375
5.733
TRACTOR
SHREDDER
DISK TANDEM 18'
SHRED AND DISK
100 HP
4R
70 HP
S/Ac
S/Ac
S/Ac
S/Ac
1.168
0.000
0.000
1.168
1.465
0.000
0.000
1.465
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.949
0.292
0.828
2.069
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
1.183
0.762
1.675
3.620
0.000
0.000
0.000
0.000
0.097
0.045
0.114
0.256
4.861
1.099
2.616
8.577
ncauuiuc name
Tinn 4i t *• K
e
u
_____
,au_Lc bAycuoco ———
Fuel
&
Lube
Oper. &
Manage.
Labor
Oper.
Input
Custom Repair
O p e r. & M a i n t .
Off Farm
Repair
Hourly
fi Maint. Lease
Labor
FU«/<
Deprec.
fi
Interest
Cunnnr
Annual Taxes,
Lease License
& Insur.
Total
Expenses
aaaaa... aaaaaaaa
TRACTOR
SHREDDER
SHREDDING
125 HP
4R
S/Ac
S/Ac
S/Ac
0.472
0.000
0.472
1.269
0.000
1.269
0.000
0.000
0.000
0.000
0.000
0.000
1.100
0.292
1.393
0.000
0.000
0.000
0.000
0.000
0.000
1.371
0.762
2.133
0.000
0.000
0.000
0.112
0.045
0.157
4.325
1.099
5.424
TRACTOR
SHREDDER
SHREDDING
70 HP
4R
MATA
S/Ac
S/Ac
S/Ac
0.349
0.000
0.349
1.269
0.000
1.269
0.000
0.000
0.000
0.000
0.000
0.000
0.348
0.292
0.640
0.000
0.000
0.000
0.000
0.000
0.000
0.596
0.762
1.357
0.000
0.000
0.000
0.050
0.045
0.095
2.611
1.099
3.710
TRACTOR
SHREDDER
SHREDDING-JACK
150 HP
4R
150-4R
S/Ac
S/Ac
S/Ac
0.512
0.000
0.512
1.269
0.000
1.269
0.000
0.000
0.000
0.000
0.000
0.000
1.293
0.292
1.585
0.000
0.000
0.000
0.000
0.000
0.000
1.612
0.762
2.374
0.000
0.000
0.000
0.132
0.045
0.177
4.818
1.099
5.917
TRACTOR
SPRAYER
DISK TANDEM 18'
SPRAY AND DISK
125 HP
HERB
70 HP
S/Ac
S/Ac
S/Ac
S/Ac
1.008
0.000
0.000
1.008
1.465
0.000
0.000
1.465
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
1.270
0.236
0.828
2.334
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
1.583
0.337
1.675
3.595
0.000
0.000
0.000
0.000
0.130
0.026
0.114
0.269
5.456
0.599
2.616
8.671
TRACTOR
SPRAYER
SPRAYER
70 HP
S/Ac
S/Ac
S/Ac
0.167
0.000
0.167
0.958
0.000
0.958
0.000
0.000
0.000
0.000
0.000
0.000
0.263
0.238
0.501
0.000
0.000
0.000
0.000
0.000
0.000
0.450
0.335
0.785
0.000
0.000
0.000
0.038
0.026
0.063
1.876
0.598
2.474
TRACTOR
SPRAYER
SPRAYER
125 HP
S/Ac
S/AC
S/Ac
0.197
0.000
0.197
0.958
0.000
0.958
0.000
0.000
0.000
0.000
0.000
0.000
0.831
0.238
1.069
0.000
0.000
0.000
0.000
0.000
0.000
1.036
0.335
1.370
0.000
0.000
0.000
0.085
0.026
0.110
3.107
0.598
3.705
HERB
Information presented is prepared solely as a general guide and is not intended to recognize or predict the casts and ntums from any one particular farm or ranch operation.
These projections wen collected and developed by staffmembers of to Texas AgricultardExtensi<m Service md approved for publication.
Budget Parameters Report
Parameter
Name
Valu<3
DIESEL
DIESEL BTU
ELECTRICITY
ELECTRICITY BTU
GASOLINE
GASOLINE BTt1
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
0..6900
135250,.0000
0,.0700
3410,.0000
1,.1700
124100..0000
5,.6200
5,.6200
1,.0000
8,.2500
8..2500
8..2500
8..2500
0.,0520
12.,0000
1.,0000
92140.,0000
0..1000
3..7100
1000000,.0000
6..1010
5.,8500
0.,0001
Unit
of
Measure
GAL.
BTU
KWH
BTU
GAL.
BTU
HOUR
HOUR
%
%
%
%
%
%
%
GAL.
BTU
NONE
MCF
BTU
HOUR
HOUR
%
Description
Cost of Diesel Fuel
Energy of Diesel Fuel
C o s t o f E l ectri ci ty
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.
Interest Rate, Intermediate Term Equity
Interest Rate, Operating Capital Borrow.
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 presented Is prepared solely as a generd guide and Is not Intended to recognize or predict to costs and returns from any one particular farm or ranch operation.
Theseprojectionswen collectedanddevelopedbystaff'members of to Texas Agriculturd ExtcnsiimSenrice 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