The Texas A&M University System · 03/15/95 preharvest m apply iron 1.0000 03/20/95 preharvest m cultivate 180 8r 1.0000 . 00 04/10/95 preharvest e foliar iron 1.0000 . 00.00 04/10/95

Texas Agricultural Extension ServiceThe Texas A&M University System

B-1241(C11)

Texas Crop Enterprise Budgets

Texas Coastal Bend DistrictProjected for 1995

Dr. Lawrence L. Falconer, District 11 Extension Economist-Management

The Texas Agricultural Rxtrnsion Service • Zerie L. Carpenter, Director • The Texas A&M University System • College Station, Texas

Projections for Planning Purposes OnlySot to be Used without Updating after February 13. 1995

Corn, Coastal UplandTexas Coastal Bend Distr ict (11)

1995 Projected Costs and Returns per Acre

B-1241 <Clh

GROSS INCOME Description

CCRN-COASTAL UP.DEFICIENCY PMT. CORN

Total GROSS Income

VARIABLE COST Description

PREHARVESTFERTILIZERATRAZINESEEDSOIL INSECTICIDEFOLIAR IRONFOLIAR IRONFuel & Lube - MachineryR e p a i r s - M a c h i n e r yL a b o r - M a c h i n e r y

Total PREHARVEST

SET ASIDEI n t e r e s tI n t e r e s t

HARVESTHARVEST & HAUL

- OC Borrowed- Posit ive Cash

Total HARVEST

Total VARIABLE COST

GROSS INCOME minus VARIABLE COST

FIXED COST Description

Machinery and EquipmentLand

Total FIXED Cost

Total of ALL Cost

NET PROJECTED RETURNS

Quan t i t y

75.000

U n i t

bu.bu.

U n i t

TONl b .thoug a lg a lga lAcreAcreHour

ACREDol .Dol.

cwt .

U n i t= 3 3 3

AcreAcre

$ / Unit

2.42000.5000

$ / Unit

126.2502.820

.75056.000

.900

.900

5.251

19.5100.1050.030

.600

YourT o t a l E s t i m a t e

131.5070.000 35.00

216.50

Quan t i t y

0.150

To t a l

18.931.250 3.52

20.000 15.000.125 7.001.000 0.901.000 0 .90

11.593.72

2.335 12.26

73.84

0.075 1.4647.164 4.95-1.202 -0 .04

42.000 25.20

25.20SS-B-.33-ISSa-_-aS----.S_-:

105.42

111.08

To t a l

46.8042.59

89.39

194.80

21.70

Informaion pnsented is pnpand solely as a general guide aui is not mended to ncogmze or predict the costs and n turns jram any ime patieultrjam or ranch operation.These projections wen collected ad developed by staff members of the Texas Agricultural Extension Service a*! improved for publication

Cl

Projections for Planning Purposes Only B-l 241 fClh\'ot to be Used without Updating after February 13. 1995

Date Stage Type Product Name Number Weight Cash Landlord ;of o f o f per M o n - S h a r e 1

P roduc t i on Prod. U n i t s I-lead Cash======== ================ ===== = = = = = = = = = = = = = = = = 1a = = = = = = = = = = = = = = = = = = = = = a = = = i========= ===== =:======= :07 /20 /95 HARVEST A CORN-COASTAL 'JP. 75.0000 .0000 c 33.0007/20 /95 HARVEST A DEFICIENCY PMT. CORN 70.0000 .0000 c 33.00

Date Stage Type Input Name Number Cash Fixed Landlordo f o f o f Non- o r _Share

Produc t i on Inpu t U n i t s Cash V a r i .======== ================ -3-3S3_3 ================'a s fl o s n s a a a :s s a B s s a s a a a a ====;b a s n a s s ;3 3 3 3 B 3 3

07/26/94 PREHARVEST M DISKING 20FT 1.0000 .0007/26/94 PREHARVEST M DISKING 20FT 1.0000 .0008/01/94 PREHARVEST M BEDDING 180 8ROW 1.0000 .0010/01/94 PREHARVEST M BEDDING 180 8ROW 1.0000 .0011/15/94 PREHARVEST E FERTILIZER 80-30-0 .1500 c V 33.0011/15/94 PREHARVEST M APPLY FERT 8 ROW 1.0000 .0012/15/94 PREHARVEST M BEDDING 180 8ROW 1.0000 .0012/15/94 PREHARVEST E ATRAZINE HERB 1.2500 .0012/15/94 PREHARVEST M APPLY HERBICIDE 1.0000 .0002/16/95 PREHARVEST M PICKUP TRUCK 3/4 TON 21.0000 .0002/25/95 PREHARVEST E SEED CORN 20.0000 c V .0002/25/95 PREHARVEST M PLANTING 8R CORN 1.0000 .0002/25/95 PREHARVEST E SOIL INSECTICIDE FURADAN .1250 c V .0003/15/95 PREHARVEST E FOLIAR IRON 1.0000 .00

.0003/15 /95 PREHARVEST M APPLY IRON 1.000003/20 /95 PREHARVEST M CULTIVATE 180 8R 1.0000 . 0004/10 /95 PREHARVEST E FOLIAR IRON 1.0000 . 00

.00

.0004/10 /95 PREHARVEST M APPLY IRON 1.000004/15/95 PREHARVEST M CULTIVATE 180 8R 1.000007/20/95 K CROPLAND 1.0810 F . 0007/20/95 E SET ASIDE UPLAND .0750 c V .0007/25/95 HARVEST G HARVEST & HAUL CORN 42.0000 c V 33.00

Even

CI1.2 Informaianpnsemedispnpaed^tyasagemralguuJeaulunamendri^^lh.se projecttonswencolleatdaiddevelapedbystagmembenaft


Corn, Gulf CoastTexas Coastal Bend Distr ict (11)


B-1241 .07/.


CORN-GULF COASTDEFICIENCY PMT. CCRN

Total GROSS Income


PREHARVESTFERTILIZERATRAZINESEEDSOIL INSECTICIDEFOLIAR IRONFOLIAR IRONFuel & Lube - MachineryR e p a i r s - M a c h i n e r yL a b o r - M a c h i n e r y

Total PREHARVEST

I n t e r e s tI n t e r e s t

HARVESTHARVEST & HAUL

- OC Borrowed- Posit ive Cash

Total HARVEST

Total VARIABLE COST



S E T A S I D E C O A S TMachinery and EquipmentLand

Total FIXED Cost

Total of ALL Cost


Quan t i t y

75.000

U n i t

bu.bu.

U n i t--32SIS

TONl b .thougalga lga lAcreAcreHour

Dol .Dol .

cwt .

U n i t3 3 3 3

ACREAcreAcre

$ / Unit

2.52000.5000

$ / Unit

126.2502.820

.75056.000

.900.900

5.251

0.1050.030

.600


189.0070.000 35.00

224.00

Quan t i t y

0.150

To t a l

18.931.250 3.52

20.000 15.000.125 7.001.000 0.901.000 0.90

11.593.72

2.335 12.26

73.84

47.164 4.95-1.310 - 0 . 0 4

42.000 25.20

25.20

103.95

120.05

To t a l

1.1046.8042.59

S3=-_==333 :_X3SS3

90.48

194.43

29.57

InjnrTnaianpnxemedispnpatdsohtyosagimralguukaulisnaintendtdioncogmseapndictthec^^These pro/ectiatswen collected end developed bystaffmembenofthe Texas Agnculnirul Extension Service aid approved for publication Cl 1.3

Projections for Planning Purposes OnlySot to be Used without Updating after February 13, 1995

B-1241 <C!1>

Date Stage Type Product Name Number Weight C a s h L a n d l o r d 3reao f o f o f per N o n - S h a r e Even

Produc t i on Prod. U n i t s Head Cash Prod======== ================ ===== ================!========= 3 = = 3 3 3 3 3 B a a = = a a a a c s s s a a s s a = = = = = s a a a a a a a = a = = .07/20/95 HARVEST A CORN-GULF COAST 75.0000 .0000 C 3 3 . 0 0 M07/20/95 HARVEST A DEFICIENCY PMT. CORN 70.0000 .0000 C 3 3 . 0 0 N

Date Stage Type Input Name Number Cash F ixed Land lordo f o f o f Non- or Share

Produc t i on I n p u t U n i t s Cash Va r i .======== ================ s s a a a a a a s s a s B a a a a s s o s :a = = = = = = = = s s s a s a a s s a s a a a a a s a sis a a a s_=======07/26/94 PREHARVEST M DISKING 20FT 1.0000 .0007/26/94 PREHARVEST M DISKING 20 FT 1.0000 .0008/01/94 PREHARVEST M BEDDING 180 8ROW 1.0000 .0010/01/94 PREHARVEST M BEDDING 180 8ROW 1.0000 .0011/15/94 PREHARVEST E FERTILIZER 80-30-0 .1500 c V 33.0011/15/94 PREHARVEST M APPLY FERT 8 ROW 1.0000 .0012/15/94 PREHARVEST M BEDDING 180 8ROW 1.0000 .0012/15/94 PREHARVEST E ATRAZINE HERB 1.2500 .0012/15/94 PREHARVEST M APPLY HERBICIDE 1.0000 .0002/16/95 PREHARVEST M PICKUP TRUCK 3/4 TON 21.0000 .0002/25/95 PREHARVEST E SEED CORN 20.0000 c V .0002/25/95 PREHARVEST M PLANTING 8R CORN 1.0000 .0002/25/95 PREHARVEST E SOIL INSECTICIDE FURADAN .1250 c V .0003/15/95 PREHARVEST E FOLIAR IRON 1.0000 .0003/15/95 PREHARVEST M APPLY IRON 1.0000 .0003/20/95 PREHARVEST M CULTIVATE 180 8R 1.0000 .0004/10/95 PREHARVEST E FOLIAR IRON 1.0000 .0004/10/95 PREHARVEST M APPLY IRON 1.0000 .0004/15/95 PREHARVEST M CULTIVATE 180 8R 1.0000 .0007/20/95 K CROPLAND 1.0810 F .0007/20/95 E SET ASIDE COAST .0750 F .0007/25 /95 HARVEST G HARVEST & HAUL CORN 42.0000 c V 33.00

CU.4 Informatim pnsented upnpaedsoUlym a ininerolguide aula not intended MThese projections wen collected and developed by staff members of the Texas Agricultural Extension Service aui' provedfor publication.

Projections for Planning Purposes OnlyMot to be Used without Updating after February 13. 1995

B-1241 •(•//.

Cot ton, P icker, Dry land, Coasta l P la inTexas Coastal Bend (Distr ict 11;



COTTON LINTCOTTONSEEDDEFICIENCY PMT. COTTON

Total GROSS Income


PREHARVESTFERTILIZERHERBICIDE PRE-EMSEEDCAPAROLSCOUTINGINSECTICIDE APPLINSECTICIDE-FLEAINSECTICIDE APPLINSECTICIDE-FLEAINSECTICIDE-BOLLPIXINSECTICIDE APPLINSECTICIDE-BOLLINSECTICIDE APPLINSECTICIDE-BOLLINSECTICIDE APPLINSECTICIDE-BOLLINSECTICIDE APPLINSECTICIDE-BOLLINSECTICIDE APPLPIXINSECTICIDE-BOLLINSECTICIDE APPLINSECTICIDE APPLINSECTICIDE-BOLLINSECTICIDE-BOLLINSECTICIDE APPLFuel & Lube - MachineryR e p a i r s - M a c h i n e r yL a b o r - M a c h i n e r y

Q u a n t i t y U n i *

Total HARVEST


625.0000.500

520.000

Quan t i t y

0.1501.250

18.000000000000200000200000250000000000

1.0001.0001.0001.0001.0001.0000.2504.0001.0001.0001.0004.0001.000

2.033

l b .toni b .

TONLBS.l b .QTacreapplOZapplOZPTp i n tapplPTapplPTapplPTapplPTapplp i n tOZapplapplPT .OZapplAcreAcreHour

$ / Unit

0.7000U5.C000

0.0500

U n i t $ / U n i t

- OC Borrowed- Posi t ive Cash

84.228-12.449

Dol.Dol .

118.3207.700

.7907.8004.0002.500

.6202.500

.6201.750

13.1002.5001.7502.5001.7502.5001.7502.5001.7502.500

13.1001.9402.5002.5001.7501.9402.500

5.251

To t a l

437.5057.5026.00

521.00

To t a l

0.1050.030

17.749.62

14.2230005098509875275075SO

.75

.50,75,50.75,50.27

7.762.502.501.757.762.50

11.243.48

10.67

Total PREHARVEST 140.32HARVEST

DEFOLIANTS 1.000 ACRE 7.380 7.38DEFOLIANT APPL. 1.000 ac re 3.000 3.00PICK & MODULE 18.750 cwt . 3.000 56.25GINNING 625.000 LB. .075 47.00

113.63

8.84-0 .37

YourEst imate

Total VARIABLE COST 262.42




Total FIXED Cost

Total of ALL Cost


U n i t

AcreAcre

258.58

To t a l

42.7239.40

t = S = = = 3 3 3

82.12

344.55

176.45

Information pn.tented is pnpand solely as a general guide aui is not mended to ncogmze or predict the costs aui mums from aty one paiicultrjam or ranch operationThese protections wen collected out developed by staff members of the Texas Agricultural Extension Service and approved far publication C l l .5

Projections foi- Planning Purjooses Onlv fl- 1241 ,CU,W to be Used without Updating after February 13. 1995

Date Stage Type Product Name Number iWeight ~ash L.andlcrd 3reako f o f o f per Non- S h a r e E v e nProduc t i on Prod. U n i t s Head Cash Prod.

a a a a a a a a a a a a a a a a a a a a a a a a a a a a a ========================= =;============ a a a a a a a a a a a a a a a a a a _t a a a a a a a = = = = =09/10/95 HARVEST A DEFICIENCY PMT. COTTON 520.0000 .0000 C 2 5 . 0 0 N09/10/95 HARVEST A COTTONSEED .5000 .0000 C 2 5 . 0 0 N09/10/95 HARVEST A COTTON LINT 625.0000 .0000 C 2 5 . 0 0 N

Date Stage Type Input Name Number Cash F ixed Land lordof o f o f Non- o r S h a r e

Produc t i on I n p u t U n i t s Cash V a r i .a a a a a a a a s a a a s s a a a o s s s a s a a a a a a s a a a n o a a a a a a a a a a i. a a a s a a a a s s. . a n a a s a a a s s s aassa:s s s s a a s a a a a a a a08/25/94 PREHARVEST M SHRED STALKS 150 HP 1.0000 .0009/01/94 PREHARVEST M CHISEL 180HP 1.0000 .0009/21/94 PREHARVEST M DISKING 20FT 1.0000 .0010/16/94 PREHARVEST M FIELD CULTIVATOR 29 FT 1.0000 .0011/16/94 PREHARVEST E FERTILIZER 75-15-0 .1500 c V 25.0011/16/94 PREHARVEST M APPLY FERT 8 ROW 1.0000 .0011/16/94 PREHARVEST E HERBICIDE PRE-EM INCORP. 1.2500 c V .0011/16/94 PREHARVEST M HERBICIDE APPL. DISC20 I.oooo .0002/16/95 PREHARVEST M PICKUP TRUCK 3/4 TON 21.0000 .0003/01/95 PREHARVEST E SEED COTTON 18.0000 c V .0003/01/95 PREHARVEST M PLANTING 8R COTN 1.2000 .0003/01/95 PREHARVEST E CAPAROL 1.0000 c .0004/01/95 PREHARVEST G SCOUTING 1.0000 c V .0004/10/95 PREHARVEST M CULTIVATE 150 8R 1.0000 .0004/15/95 PREHARVEST G INSECTICIDE APPL 1.0000 c V .0004/15/95 PREHARVEST E INSECTICIDE-FLEA HOPPERS 3.2000 c V .0004/25/95 PREHARVEST G INSECTICIDE APPL 1.0000 c V .0004/25/95 PREHARVEST E INSECTICIDE-FLEA HOPPERS 3.2000 c V .0005/08/95 PREHARVEST M CULTIVATE 150 8R 1.0000 .0005/15 /95 PREHARVEST E INSECTICIDE-BOLL WEEVILS 1.0000 c V .0005/15 /95 PREHARVEST E PIX .2500 c V .0005/15 /95 PREHARVEST G INSECTICIDE APPL 1.0000 c V .0005/19/95 PREHARVEST E INSECTICIDE-BOLL WEEVILS 1.0000 c V .0005/19/95 PREHARVEST G INSECTICIDE APPL 1.0000 c V .0005/23/95 PREHARVEST E INSECTICIDE-BOLL WEEVILS 1.0000 c V .0005/23/95 PREHARVEST G INSECTICIDE APPL 1.0000 c V .0006/13/95 PREHARVEST E INSECTICIDE-BOLL WEEVILS 1.0000 c V .0006/13/95 PREHARVEST G INSECTICIDE APPL 1.0000 c V .0006/18/95 PREHARVEST E INSECTICIDE-BOLL WEEVILS 1.0000 c V .0006/18/95 PREHARVEST G INSECTICIDE APPL 1.0000 c V .0006/23/95 PREHARVEST E PIX .2500 c V .0006/23/95 PREHARVEST E INSECTICIDE-BOLL WORMS 4.0000 c V .0006/23/95 PREHARVEST G INSECTICIDE APPL 1.0000 c V .0006/28/95 PREHARVEST G INSECTICIDE APPL 1.0000 c V .0006/28/95 PREHARVEST E INSECTICIDE-BOLL WEEVILS 1.0000 c V .0007/02 /95 PREHARVEST E INSECTICIDE-BOLL WORMS 4.0000 c V .0007/02/95 PREHARVEST G INSECTICIDE APPL 1.0000 c V .0008/05/95 HARVEST E DEFOLIANTS PICKER 1.0000 c V .0008/05/95 HARVEST G DEFOLIANT APPL. 1.0000 c V .0008/20/95 HARVEST G PICK & MODULE COTTON 18.7500 c V .0009/01/95 HARVEST G GINNING PICKER 625.0000 c V 25.0009/15/95 K CROPLAND 1.0000 F .00

Cl l .6 Information pnsentedis pnpaedsolely as a general guide auiIs not intendedto recognize or predict the costs aid Mums from aiy one pattcultwform or nmch operationThese projections wen collected out developed by staff members of the Texas Agricultural Extension Service and approved for publication


B-1241 ,CO,

Cot ton, St r ipper, Dry land, Coasta l PLainTexas Coastal Bend (Distr ict 11)



CCTTON LINTCOTTONSEEDDEFICIENCY PMT. COTTON

Total GROSS Income


PREHARVESTFERTILIZERHERBICIDE PRE-EMSEEDCAPAROLSCOUTINGINSECTICIDE APPLINSECTICIDE-FLEAINSECTICIDE APPLINSECTICIDE-FLEAINSECTICIDE-BOLLPIXINSECTICIDE APPLINSECTICIDE-BOLLINSECTICIDE APPLINSECTICIDE-BOLLINSECTICIDE APPLINSECTICIDE-BOLLINSECTICIDE APPLINSECTICIDE-BOLLINSECTICIDE APPLPIXINSECTICIDE-BOLLINSECTICIDE APPLINSECTICIDE APPLINSECTICIDE-BOLLINSECTICIDE-BOLLINSECTICIDE APPLFuel & Lube - MachineryR e p a i r s - M a c h i n e r yL a b o r - M a c h i n e r y

Q u a n t i t y U n i t $ / U n i t625 .000 lb .

0 . 5 0 0 t o n5 2 0 . 0 0 0 l b .

0.7000115.0000

0.0500

Q u a n t i t y U n i t $ / U n i t

Total HARVEST


- OC Borrowed- Posi t ive Cash

0.1501.250

18.000000000000200000200000250000000000

1.0001.0001.000

000000000250000000000

1.0004.0001.000

2.033

TONLBS.l b .QTacreapplOZapplOZPTp i n tapplPTapplPTapplPTapplPTapplp i n tOZapplapplPTOZa p p lAcreAcreHour

83.545-12.928

Dol.Dol.

118.3207.700

.7907.8004.0002.500

.6202.500

.6201.750

13.1002.5001.7502.5001.7502.5001.7502.5001.7502.500

13.1001.9402.5002.5001.7501.9402.500

5.251

: o t a l

437.5057.5026.00

521.00

To t a l

0.1050.030

17.749.62

14.2280005098509875

3.2750755075

,50,75.50

1.755027

,76,50,50.75,76.50

11.243.48

10.67

Total PREHARVEST 140.,32HARVEST

DEFOLIANTS 1,.000 ACRE 9,.400 9.,4UDEFOLIANT APPL. 1..000 acre 3,.000 3.,00STRIP & MODULE 18..750 cwt . 2,.000 37,.50GINNING 625,.000 LB. .088 55..00

Total VARIABLE COST

104.90

8.77- 0 . 3 9

253.61

YourEst imate


FIXED COST Description= 3 B 3 S = 3 3 3 = 3 = = 3 3 3 3 n = 3 3 3 3 3 3 3 3 a a a a = :


Total FIXED Cost

Total of ALL Cost


U n i t

AcreAcre

267.39

To t a l3 - = - _ 3 = - _ 3 = = - J = = - I

42.7239.40

82.12

335.73

185.27

Information pnxnted is pnpand solely as a general guide aui is not mended to recogmze or pndiatrm costs aid nntrmjromav one pattcula'jam or raichnperaiiiinThese projections wen collected aui developed by staff members of the Texas Agricultural Extension Service aid (^provedfor publication Cl


B-1241 <Cl!i

Date Stageo f

ProductionType

o fProd.

09/10/95 HARVEST09/10/95 HARVEST09/10/95 HARVEST

Product Name

A DEFICIENCY PMT.A COTTONSEEDA COTTON LINT

COTTON

Numbero f

U n i t s

520.0000.5000

625.0000

W e i g h t C a s h L a n d l o r d 3 r e a <p e r N o n - S h a r e E v e n

H e a d C a s h P r o d .

OOOO C, 0 0 0 0 C, 0 0 0 0 C

2 5 . 0 0 N2 5 . 0 0 N2 5 . 0 0 N

Date

08/25/9409/01/9409/21/9410/16/9411/16/9411/16/9411/16/9411/16/9402/16/9503/01/9503/01/9503/01/9504/01 /9504/10 /9504/15 /9504/15 /9504/25/9504/25/9505/08/9505/15/9505/15/9505/15/9505/19 /9505/19 /9505/23 /9505/23/9506/13/9506/13/9506/18/9506/18 /9506/23 /9506/23 /9506/23 /9506/28 /9506/28 /9507/02 /9507/02 /9508/05/9508/05/9508/20/9509/01/9509/15 /95

Stageo f

P roduc t i on

PREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTPREHARVESTHARVESTHARVESTHARVESTHARVEST

Typeo f

Inpu ta a s a s s

MMMMEMEMMEMEGMGE 'GEMEEGEGEGEGEGEEGGEEGEGGGK

Input Name Numbero f

U n i t s

SHRED STALKSCHISELDISKINGFIELD CULTIVATORFERTILIZERAPPLY FERTHERBICIDE PRE-EMHERBICIDE APPL.PICKUP TRUCKSEEDPLANTINGCAPAROLSCOUTINGCULTIVATEINSECTICIDE APPLINSECTICIDE-FLEAINSECTICIDE APPLINSECTICIDE-FLEACULTIVATEINSECTICIDE-BOLLPIXINSECTICIDE APPLINSECTICIDE-BOLLINSECTICIDE APPLINSECTICIDE-BOLLINSECTICIDE APPLINSECTICIDE-BOLLINSECTICIDE APPLINSECTICIDE-BOLLINSECTICIDE APPLPIXINSECTICIDE-BOLLINSECTICIDE APPLINSECTICIDE APPLINSECTICIDE-BOLLINSECTICIDE-BOLLINSECTICIDE APPLDEFOLIANTSDEFOLIANT APPL.STRIP & MODULEGINNINGCROPLAND

150 HP180HP20FT29 FT75-15-08 ROWINCORP.DISC203/4 TONCOTTON8R COTN

150 8R

HOPPERS

HOPPERSISO 8RWEEVILS

WEEVILS

WEEVILS

WEEVILS

WEEVILS

WORMS

WEEVILSWORMS

STRIPPER

COTTONSTRIPPER

1.00001.00001.00001.0000

.15001.00001.25001.0000

21.000018.0000

,2000,0000,0000

1.00001.00003.20001.00003.20001.00001.0000

.25001.00001.00001.00001.00001.00001.00001.00001.00001.0000

.25004.00001.00001.00001.00004.00001.00001.00001.0000

18.7500625.0000

1.0000

CashNon-Cash

Fixedo r

V a r i .

Land lo rdShare

.00

.00.00.00

25 .00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00

25 .00,00

Cll.8 Information pnsented is pnpaed solely as a general guide auiis not intended to ncogmze or pnaathecasuadntiam/remayampattcul&jamarraKhapenaiiinThese projections wen collected aui developed by staff members of the Texas Agnadturd Extension Service ad qtproved for publication.

Projections for Planning Purposes Only\'ot to be Used without Updating after February 13. 1995

Sorghum, Gulf CoastTexas Coastal Bend Distr ict (11)


B-1241 tClh


DEFICIENCY PMT. SORGHUMSORGHUM

Total GROSS Income


PREHARVESTATRAZINEFERTILIZERMICRONUTRIENTSEEDSOIL INSECTICIDEFOLIAR IRONFOLIAR IRONFuel & Lube - MachineryR e p a i r s - M a c h i n e r yL a b o r - M a c h i n e r y

Total PREHARVEST

I n t e r e s t - O C B o r r o w e dHARVEST

HARVEST & HAUL

Total HARVEST

Total VARIABLE COST


FIXED COST Descriptionssaa _=_=s ss sas ss ss ss s sss= sssssss asss


Total FIXED Cost

To.tal of ALL Cost


Quan t i t y

35.000

U n i t

cwt.cwt.

U n i t

l b .TONg a ll b .g a lga lg a lAcreAcreHour

Dol.

cwt .

U n i ta s a sAcreAcre

$ / Unit

0.90004.4600

$ / Unit

2.820125.000

5.000.800

56.000.900.900

5.251

0.105

.550


31.5038.000 169.48

200.98

Quan t i t y

1.000

To t a l

2.820.137 17.180.125 0.626.000 4.800.125 7.001.000 0.901.000 0.90

10.333.49

2.276 11.95

60.01

39.683 4.17

38.000 20.90

20.90S S S S 3 S 8 3 2 S S

85.07

115.91

To t a la s ssmassss ss

45.9839.40

85.38

170.45

30.53

Information pnsented is pnpand solely as a general guide ad is not mended lo ncognize or predict the casts and Mums from aty om paltcularfirm or ranch operationthese projections wen collected ad developed by staff memben oflhe Texas Agricultural Extension Service and improved for publication Cl 1.9


B-1241 tClh

Date Stage Type Product Name Number Weight Cash Land lo rd 3re<of o f o f per Non- Share Evei

P roduc t i on Prod. Un i ts 1■lead Cash Pro.======== 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 s a a a a a a a :========= a a a a a = a a a a a a a a a a :

07/15/95 HARVEST A SORGHUM 38.0000 .0000 c 33.00 N07/15/95 HARVEST A DEFICIENCY PMT. SORGHUM 35.0000 .0000 r 33.00 N

Date Stage Type Input Name Number Cash F ixed Land lordo f o f o f Non- o r Share

Produc t i on Inpu t U n i t s Cash V a r i .s a a a a a a a a a a o a a s s s s a a a a s s a a a a a a n a a a a a s s a a a a a a s ia a a a a a a a a ============= a a a a :a a a m a s a s ia = = = = = =

08/16/94 PREHARVEST M SHRED STALKS 150 HP 1.0000 .0008/21/94 PREHARVEST M DISKING 20FT 1.0000 .0009/16 /94 PREHARVEST M BEDDING 180 8R0W 1.0000 .0010/01/94 PREHARVEST E ATRAZINE HERB 1.0000 c V .0010/01/94 PREHARVEST M APPLY HERBICIDE 1.0000 .0011 /11 /94 PREHARVEST E FERTILIZER 60-20-0 .1375 c V 33.0011/11/94 PREHARVEST M APPLY FERT 8 ROW 1.0000 .0011 /11 /94 PREHARVEST E MICRONUTRIENT ZINC .1250 c V 33.0001/16/95 PREHARVEST M BEDDING 180 8R0W 1.0000 .0001/16/95 PREHARVEST M PICKUP TRUCK 3/4 TON 21.0000 .0003/05/95 PREHARVEST E SEED SORGHUM 6.0000 c V .0003/05/95 PREHARVEST M PLANTING 8R SORG 1.0000 .0003/05/95 PREHARVEST E SOIL INSECTICIDE FURADAN .1250 c V .0003/15/9S PREHARVEST E FOLIAR IRON 1.0000 .0003/15/95 PREHARVEST M APPLY IRON 1.0000 .0003/21/95 PREHARVEST M CULTIVATE 150 8R 1.0000 .0004/15/95 PREHARVEST M APPLY IRON 1.0000 .0004/15/95 PREHARVEST E FOLIAR IRON 1.0000 .0004/21/95 PPEHARVEST M CULTIVATE 150 8R 1.0000 .0007/15/95 HARVEST G • HARVEST & HAUL SORGHUM 38.0000 c V .0007/15/95 HARVEST K CROPLAND 1.0000 F .00

tnfiinmaionpnsentedispnpaedmhlyasagemrdguuhadismiintendedtoncogntaaprt^Cl 1.10 Them projections wen collectedand developedbystaffmemben ofthe Texas Agytedtuntl Externum Service adapproved for publication.

Projections for Planning Purposes Only\'ot to be Used without Updating after February 13. 1995

Soybeans, Gulf CoastTexas Coastal 3end (District 115


B-1241 ■(

GROSS INCOME Description= = = = = = = = = = = = = = ==============

SOYBEANS

Total GROSS Income


PREHARVESTTREFLANFERTILIZERFERTILIZER APPL.SEEDINOCULANTFUSILADELANNATEINSECTICIDE APPLGRAMOXONEDESSICANT APPL.Fuel & Lube - MachineryR e p a i r s - M a c h i n e r yL a b o r - M a c h i n e r y

Total PREHARVEST

Q u a n t i t y U n i t

30.000 bu.

S / Unit

5.1000

To t a l

153.00

YourEst imate

I n t e r e s t - O C B o r r o w e dHARVEST

CUSTOM HARVESTCUSTOM HAUL

Total HARVEST

Total VARIABLE COST

Break-Even Pr ice, Total Var iable Cost




Total FIXED Cost

B r e a k - E v e n P r i c e , To t a l C o s t $ 6 . 3

Total of ALL Cost


U n i t $ / U n i ts s s s s s a a a a a a a a a

q t . 6 . 1 4 0T O N 1 7 4 . 9 6 0a c r e 2 . 7 5 0l b . . 2 9 0o z . . 2 6 8P T 7 . 8 0 0P T 5 . 9 1 0a p p l 2 . 5 0 0P T 3 . 4 4 0a c r e 3 . 0 0 0AcreAcreH o u r 5 . 2 5 1

D o l . 0 . 1 0 5

a c r e 2 0 . 0 0 0b u . . 0 6 0

.47 per bu. of SOYB

U n i t

AcreAcre

L. of SOYBEANS

153.00

t i t y

1.400

To t a l

8.590.020 3.491.000 2.75

50.000 14.505.000 1.340.500 3.901.500 3.861.000 2.501.000 3.441.000 3.00

10.913.04

2.340 12.29

78.63

36.850 3.87

1.000 20.0030.000 1.80

21.802 S3 S^3S^2S3 3333933

104.30

$ 3 EANS

48.71

To t a lS S S S S S S a B S X S

48.0839.40

87.48

J per bu

191.78

-38 .78

Information pnsented is pnpand solely as a general gunk ad is not mended to ncogruze or predict the costs aid neums from aty one panada-form or ranch operationThe* projections wen collected addevelopedby staffmembers ofthe Texas Agncdtund Extension Service and approved for publication Cl l .11

Projections for• Planning Purposes Only B - i'24! iC.'hSot to be Used without Updating after February 13. 1995

Date Stage Tvoe Product Name Number 1he igh t C a s h Landlord Breako f of of per Non S h a r e E v e n

Produc t i on Prod. U n i t s 1Jead cash Prod.======== a a a a a a a a a a a a a a a a a a a a a a a a a a a a a a a a a a a a a a a a a a a a a a = ============= = a a a ia a a a a a a a a a a a a a a = = = = = = = a a a a a

08/14/95 HARVEST A SOYBEANS 30.0000 . 0 0 0 0 C . 0 0 Y

Sate Stage Type Input Name Number Cash F i xed L a n d l o r do f o f o f Non- or Share

Produc t i on I n p u t U n i t s Cash Va r i .a a a a a a a a ================ ===== a a a a a a a a a s a a a a a a sa a a a a a a a a a a a a a a a a a a a a a a a a a .a = = = = = a a a a a a a a

08/15/94 PREHARVEST M SHRED STALKS 1.0000 .0008/15/94 PREHARVEST M DISKING - TANDEM 6 ROW 1.0000 .0009/20/94 PREHARVEST M FIELD CULTIVATOR 6 ROW 1.0000 .0010/15/94 PREHARVEST M BEDDING 6 ROW 1.0000 .0001/13/95 PREHARVEST M HERBICIDE APPL. 1.0000 .0001/15/95 PREHARVEST E TREFLAN HERB 1.4000 c V 33.0002/15 /95 PREHARVEST M PICKUP TRUCK 3/4 TON 21.0000 .0003/15 /95 PREHARVEST M BEDDING 6 ROW 1.0000 .0004/01/95 PREHARVEST E FERTILIZER 10-34-0 .0200 c V 33.0004/01/95 PREHARVEST G FERTILIZER APPL. 1.0000 c V 33.0004/01 /95 PREHARVEST E SEED SOYBEANS 50.0000 c V .0004/01 /95 PREHARVEST M PLANTING 6 ROW 1.0000 .0004/01/95 PREHARVEST E INOCULANT SOYBEAN 5.0000 c V .0004/20/95 PREHARVEST M CULTIVATE 6 ROW 1.0000 .0005/14/95 PREHARVEST M CULTIVATE 6 ROW 1.0000 .0005/20/95 PREHARVEST E FUSILADE .5000 .0005/20/95 PREHARVEST M HERBICIDE APPL. 1.0000 .0007/15/95 PREHARVEST E LANNATE 1.5000 .0007/15/95 PREHARVEST G INSECTICIDE APPL 1.0000 .0008/12/95 PREHARVEST E GRAMOXONE 1.0000 .0008/12/95 PREHARVEST G DESSICANT APPL. 1.0000 .0008/14/95 HARVEST G CUSTOM HARVEST SOYBEANS 1.0000 c V 33.0008/14/95 HARVEST G CUSTOM HAUL SOYBEANS 30.0000 c V 33.0008/14/95 K CROPLAND 1.0000 F .00

Information pnsented is pnpatd solely at a general guide ad is not intendedtorecogmze orpredict the casts ad nlunufrom an>onepaneutajam or raich operationCl 1.12 These projecitorowencollectedaddeveloptdby staffmembenofthe TexmAgp^turd Exzenstan Service ad ajprovedjar publication

Crop Products Report

Crop Product Nar.e Price U n i t Weight Cashper o f per Flow

U n i t Mes. U n i t Row

CCRN-COASTAL UP. 2.4200 bu. 56.0000 20CORN-GULF COAST 2.5200 bu. 56.0000 20COTTON LINT .7000 lb . 1.0000 20COTTONSEED 115.0000 ton 2000.0000 20DEFICIENCY PMT. CORN .5000 bu. 56.0000 20DEFICIENCY PMT. COTTON .0500 lb . 1.0000 20DEFICIENCY FMT. SORGHUM .9000 cwt . 100.0000 21DEFICIENCY PMT. WHEAT .9000 bu. 60.0000 21GRAZING 8.0000 AUM .0000 22GRAZING RGP 12.0000 AUM .0000 22HAY 30.0000 R o l l 1200.0000 20HAY ALFALFA 90.0000 ton 2000.0000 20HAY COASTAL 30.0000 Roll 1200.0000 20KLEINGRASS SEED 5.7500 l b . 1.0000 20PEANUTS 30.0000 cwt. 100.0000 20RICE 1ST CROP LOAN 6.6300 cwt. 100.0000 20RICE 2ND CROP LOAN 6.6300 cwt. 100.0000 20RICE ENHANCEMENT .5000 cwt. 100.0000 20RICE SUBSIDY 4.5200 cwt. 100.0000 20SORGHUM 4.4600 cwt . 100.0000 21SOYBEANS 5.1000 bu. 60.0000 20WATERMELON 6.5000 cwt . 100.0000 22WHEAT WINTER 3.5600 bu. 60.0000 21

Information pnsented is pnpand solely as a general guide ad is not intended to ncognize or predict the costs and Mums fiom ary one paticularform or ranch operationThese projections wen collected ad developed by staff members of the Texas Agricultural Extension Service adatprovedfor publication RSI

Tr a c t o r s , I m p l e m e n t s a n d E q u i p m e n t

-.:s~. ..i.T.e

HcrseFCwerV s e f u l l i f e

l i n e

H r 5 ! S l ,rue. • Ir?e_nair. i . - .g ' - . ;« Hr cr MiF - e l C o n . ' . ' n i t / H r 2 r M l -A r . r . u a l V s e H r ; r M i .; p « « a M i / h iW i a - . n . F t )F i e i a i f f i c i e r . c y '■C a p a c i t y A c / K r iPower ' . ' n i t Mu l t i p l i e rL a b o r M u l t i p l i e rC u r r e n t L u c P r i c e S iS a l v a g e V a l u e • < <C j r r e n t M a r k e t Va l u e ' 3 ' .L e a s e P a y m e n t ' S .A n n u a l L i c e n s e 4 Ta x i S )A n n u a l I n s u r a n c e ! S )Cn Fa rm H i red Labor (H r iOtt Farm Parts & Labor .3)Cn Farm Owner Labor iHr iAnnual Use Base .Hr or MilR e p a i r C o e f f i c i e n t » lDeprec ia t ion Factor #1Years OwnedR e p a i r C o e f fi c i e n t * 2Deprec ia t ion Factor #2C a p a c i t y 0 e f . , C a l c . iF u e l U s e D e f . . C a l c . )R 4 M C a l c . : * 1 , * 2 !L e a s e C a l c . . H o u r . Ye a r :

d e s c r i p t i o n

:?actcr130 HP

'.3012000

0112000

350

:rac70?l:= h?

12512000

01L2000

400

TRACTCR!=•; hp

120-50Dl

12000

r a c * j r

T9AC R.40 HP

HOL2000

L2000

525

T?AC"R22: HP

22512C00

ot'.2 000

: _t z'. ;r

4 .: : j : o

12 coo3 50

46300 64400 •59900 70000 39600 i ' 5 0 038 38 38 38 33 38

42100 5S000 62900 63000 49500 15400

.029 .029 .029 .029 .029 .029.68 .68 .68 .68 .68 .64

7 7 7 7 7 •»1 .5 1 .5 1.5 1 .5 1.5 1 .5.92 .92 .92 .92 .92 .92

C C C C c c2 2 2 2 2 2

Tr a c t o r S e l f P r o p e l l e d Imp1ement Implement Implement Implement

TRACTOR COMBINE BEDDER BEDDER BEDDER BEDDER75 HP RICE 13.5 FT 18 FT 20 FT 25 FT

75 90 75 75 115 14412000 2000 2000 2000 2000 2000

01 0112000 2000 2000 2000 2000 2000

400 225 150 100 100 1301.5 4.S 4 . 5 4 .5 4 .516 13.S 18 20 25 .367 80 80 30 80

1.0 1.1 1 .1 l . l l . l1.25 1.2 1 .2 1 .2 1.2

29300 62788 2645 1725 3335 420038 10 10 10 10

26400 54380 2358 1380 2933 3670

First NameQualifying NameH o r s e p o w e r R a t i n g H p )U s e f u l L i f e ' H r o r M i lFuel TypeRema in ing L i fe (Hr o r M i )Fue l Con. (Un i t /Hr o r /M i )A n n u a l U s e ( H r o r M i )S p e e d ( M i / h )W i d t h ( F t )F i e l d E f fi c i e n c y ( * >C a p a c i t y ( A c / H r )P o w e r U n i t M u l t i p l i e rL a b o r M u l t i p l i e rC u r r e n t L i s t P r i c e ( S tS a l v a g e V a l u e ( MC u r r e n t M a r k e t Va l u e ( S )L e a s e P a y m e n t ( ? )A n n u a l L i c e n s e ( Ta x ( S )A n n u a l I n s u r a n c e i S )On Farm Hi red Labor (Hr )Off Farm Parts t Labor (S)On Farm Owner Labor !Hr)Annual Use Base (Hr or Mi)Repa i r Coe f f i c ien t »1Deprec ia t ion Fac to r *1Years OwnedRepa i r Coe f f i c i en t »2Deprec ia t ion Factor #2C a p a c i t y . D e f . , C a l c . )F u e l U s e ( D e f . , C a l c . )R 4 M C a l c . ( H I . # 2 )L e a s e C a l c . ( H o u r , Ye a r !

D e s c r i p t i o n

First NameQualifying NameH o r s e p o w e r R a t i n g ( H p )U s e f u l L i f e ( H r o r M i )Fuel TypeR e m a i n i n g L i f e . H r o r M i )Fue l Con . (Un i t /H r o r /M i )A n n u a l U s e ( H r o r M i )S p e e d ( M i / h )W i d t h ( F t )F i e l d E f f i c i e n c y ( » )C a p a c i t y ( A c / H r )P o w e r U n i t M u l t i p l i e rL a b o r M u l t i p l i e rC u r r e n t L i s t P r i c e ( S )S a l v a g e V a l u e ( * >C u r r e n t M a r k e t Va l u e ( S )L e a s e P a y m e n t I S )A n n u a l L i c e n s e 4 Ta x ( $ )A n n u a l I n s u r a n c e ( S IOn Farm H i red Labor !Hr )Off Farm Parts 4 Labor (S)On Farm Owner Labor (Hr)Annual Use Base (Hr or Mi)R e p a i r C o e f fi c i e n t D lDeprec ia t ion Factor #1Years OwnedR e p a i r C o e f fi c i e n t * 2Deprec ia t ion Factor #2C a p a c i t y ! D e f . , C a l c . )F u e l U s e ( D e f . , C a l c . )R 4 M C a l c . : » 1 , » 2 )L e a s e C a l c . ( H o u r , Ye a r )

.029 .23 .364 .364 .364 .364.68 .64 . 6 . 6 .6 . 6

7 6 10 10 10 101 .5 1.4 1 .3 1.3 1.3 1 .3.92 .885 .885 .885 .885 .885

C C C C CC C C C C c2 2 2 2 2 2

Implement Implement Implement Implement Implement Implement

BLADE BROADCAST SEEDER CHISEL CHISEL COMBINE CULTIPACKERDOZER 12 FT 20 FT PEANUT

70 35 50 80 30 502500 1000 2000 2000 2000 20C0

2500 1000 2000 2000 2000 2000

200 50 SO 50 100 1005 .0 4 4 .5 4.S 2.S s

8 30. 12 20 6.3 1080 67 80 80 60 304

1 .1 l . l 1 . 1 1.1 l . l 1.11 .2

26941.2

20701.2

28751 .2

S40S1 .2

1437S1.2

195510 10 16 16 10 10

2286 1840 2530 4830 12650 1793

.168. 610

1 .4. 8 8 5

DC2

.777. 67

1 .4. 8 8 5

CC2

.364. 6

81 .3

. 8 8 5CC2

.364. 610

1.3.885

CC2

.380.6410

1.4. 8 8 5

CC2

.364. 610

1 .3. 3 8 5

CC2

Information pnsented is pnpaed solely as a general guide ad is not intended to recognize orpndicl the casts ad Mums from a ane panada-jam or ranch operationRS I 1.2 These projections wen collectedanddeveloped by staffmemben ofthe Texas Agricultural Extension Service adatprovedfar publication

. - . c r j - i r i w A j - > 3 t . - ; - . p' .■3 e _ . . : L l i t e H r : r M irue . T,ceR e n a i r s i r. - j L . f e H r : r M iF u e l C : r . . V n i t . ' H r ; r M iA n n u a l V s e H r : r M .3 p e e d M i ' h 'W u t . T ? fF i e l a E f fi c i e n c yC a p a c i t y A c H rPower Un i t Mu l t i p l i e r• . j f c c r Mu l t i p l i e rC r r a n t L i s t P r i c e . S .i a l v j q e v a l u e ■ '■■C u r r e n t M a r k e t V i . i e 3L e j s e P i y m e . - . t 3A n n u a l L i c e n s e » Ta x 3A n n u a l I n s u r a n c e 3 ,C n F a r m H i r e d L a b o r H r :Off Farm Parts 4 Labor SiCn Farm Owner Labor .Hr"Ar.nual Use 3ase Hr or Mi'Pepa i r Coe f f i c i en t «1Cepreciat ion Factor 41Years CwnedR e p a i r C o e f fi c i e n t * 2Deprec ia t ion Fac to r *2C a p a c i t y ' . D e f . . C a l c . <F u e l U s e D e f . . C a l c . IR 4 M C a l c . . » 1 . < 2 .L e a s e C a l c . . H o u r . Ye a n

" ! p - . e = e r . t l - o . a - s e n t I . r . p . e p . e r . t

C V L T C V A T C R C V - T I V A T O R C U L T I V A T O R

• 5 " L I S " . 3 0

34510

345

.364. 610

1 .3.435r

C2

1505

13.33C

1.11.2

299010

2760

125

2)

437010

3910

D e s c r i p t i o n I m p l e m e n t I m p l e m e n t I m p l e m e n t I m p l e m e n t I m p l e m e n t

First NameQualifying NameHorsepower RatingU s e f u l L i f eFuel TypeRemaining Li feFuel Con. (UniAnnual UseSpeedw i d t hF i e l d E f fi c i e n c yCapac i t y

;Hp);Hr or Mi)

(Hr or MilH r o r /M i l(Hr or Mil

' M i / h i! F t l

P. IA c / H r i

Power Un i t Mu l t i p l i e rL a b o r M u l t i p l i e rC u r r e n t L i s t P r i c e ( S )S a l v a g e V a l u e ( UC u r r e n t M a r k e t Va l u e i S iL e a s e P a y m e n t ( S )A n n u a l L i c e n s e 4 Ta x ( S IA n n u a l I n s u r a n c e ( S IOn Farm Hi red Labor (Hr )Off Farm Parts 4 Labor (SIOn Farm Owner Labor (Hr)Annual Use Base (Hr or Mi)R e p a i r C o e f f i c i e n t » lDeprec ia t ion Fac to r D lYears OwnedRepa i r Coe f f i c ien t »2Deprec ia t ion Fac to r *2C a p a c i t y ( D e f . . C a l c :F u e l U s e ( D e f . . C a l c !R 4 M C a l c . » l . » 2 >L e a s e C a l c . ' H o u r , Ye a n


On Farm Owner Labor (Hr>Annual Use Base (Hr or Mi)Repa i r Coe ffic ien t #1Depreciat ion Factor #1Years OwnedR e p a i r C o e f fi c i e n t * 2Deprec ia t ion Factor »2C a p a c i t y ( D e f . , C a l c )F u e l U s e ( D e f . , C a l c . )R 4 M C a l c . l » l , » 2 )L e a s e C a l c . ( H o u r , Ye a c l

DIGGERPEANUT

252500

2S00

752 . 56.360

1.11.2

379510

34S0

.364 .364.6 . s10 10

1.3 1.3.345 .385

C CC C2 2

:mplement Implement

DISK DISK4 ROW 6 ROW

40 352000 2000

2000 2000

50 754.5 4.5

13.3 2083 83

1.1 1.11.2 1.2

3630 449510 10

3335 4025

2 OCO

405

25.3

1.25400

104400

.364. 610

1 .3.385

CC2

40

L . l1.2

.93310

.524

101 .3

.335

DISK3 ROW

1062000

2000

754 .5

25.383

1.11 .2

S60010

5000

0ISKjffset

632000

2000

1004 .3

1483

l . l1.2

966010

862S

1.2•»»j47

1)4562

10L .3

. 4 4 5

D I S KTANDEM

602000

2000

4 .513.3

33

1.11.2

437010

3910

First NameQualifying NameH o r s e p o w e r R a t i n g ( H p )U s e f u l L i f e ( H r o r M i )Fuel TypeRema in ing L i fe (Hr o r M i )Fuel Con. (Uni t /Hr or /Mi )A n n u a l U s e ! H r o r M i )S p e e d ! M i / h )w i d t h ( F t )F i e l d E f fi c i e n c y U >C a p a c i t y ( A c / H r )Power Un i t Mu l t i p l i e rL a b o r M u l t i p l i e rC u r r e n t L i s t P r i c e ( 9 )S a l v a g e V a l u e ( * )C u r r e n t M a r k e t Va l u e ( S )L e a s e P a y m e n t ( $ )A n n u a l L i c e n s e 4 Ta x ( $ )A n n u a l I n s u r a n c e ( S )Cn Farm H i red Labor (Hr )Off Farm Parts 4 Labor '.SI

.222 .364 .364 .364 .364 .364.6 .6 .6 .6 .6 .610 8 10 10 10 9

1.4 1.3 1.3 1.3 1.3 1.3.385 .88S .885 .385 .385 .335

C C C C C rC C C C C Q

2 2 2 2 2 2

tent Implement Implement Implement Implement Implement

TANDEM DISK - TANDEM DISK - TANDEM DRILL DRILL FERT. SPREADER2 ROH 22 FT 6 ROW 10 FT 11 FT 20 FT

30 100 90 35 40 202000 2000 2000 1000 1000 1200

2000 2000 2000 1000 1000 1200

100 ISO 100 SO 50 904.5 4.S 4.5 4 4 56.0 22 20 11. 11. 2C.083 83 43 72 ■»2 ••2

1.1 l . l l . l l . l 1.1 1.11.2 1.2 1.2 1.2 1.2 1.2

1668 9400 3625 5054 5060 110 10 10 10 10 100

1438 8400 77Q5 4600 4543 1

.364. 68

1 .3.885

CC2

.364. 68

1.3.885

Cc2

.364. 68

1 .3.885

Cc2

.777. 610

1 .4.985

CC2

.777. 610

1 .4.98S

Cc2

.9341

101.4

ICc

Information pnsentedis pnpand solely as a general guide ad is not intendedto recognise or predict thecostsandMumsfrom ary one pancuUrform or ranch operationThese projections wen collected ad developed by.staff members of the Texas Agricultural Extension Service cad approved for publication RSI 13

. r i t S i n e

. i..f/i.-. 7 Mamersecc^er ?at.r.;

r.air.ir.7 _i-Hr

A.-.nuai Use 'Hr :.r Mij p e e d M i _ • . . 'W l - t h F t 'F ie l . 1 E f f i c i ency . * ' •C a p a c i t y A c - H r 'Piwet Vr.it-Multipl ierLaoor MultiplierC u r r e n t L i s t P r i c e ' S i

.Salvage ValueCurrent Market Value 3:L e a s e P a y m e n t ' S iAnnual License 4 Tax 3A n n u a l I n s u r a n c e ; 3 >Cn Farm Hired Labor .HriOff Farm Parts 4 Labor tSiOn Farm Owner Labor iHnAnnual Use Base (Hr or MilRepair Coefficient *lDepreciation Factor DlYears OwnedRepair Coefficient 42Depreciation Factor #2C a p a c i t y ; D e f . , C a l c . )F u e l U s e ( D e f . . C a l c iR 4 M C a l c . » ! , * 2 )Lease Calc. 'Hour,Year)

Description

L200

1305

25.372

l . l1.2

5000

130

80.934

I15

1.4Cct

-VATCR23 FT

2940

L. l1.2

440010

7150

.364.610

1.3.935

CC2

-. ?rw

40L. l1.2

5750:o

5175

.364.6

1.3.335

r.c.eser.tOSAIN CART

5 0004 30

4

1.21320

LO1320

121

.364.610

1.3.335

DC2

HARROWS HERB. APPL

2 500

1.2436;o

5":

.364.610

1.3.485

C2

Implement ImplementLAND PLANE

ImplementMOLDBOARD PLCW

Implement ImplementPICKER WHEELS

20. )6"

l . l2070

10L440

L0L.4

.43S

ImplementFirst NameQualifying NameHorsepower Rating <Hp)U s e f u l L i f e ( H r c r M i )Fuel TypeRemaining Life (Hr or Mi)Fuel Con. .Unit/Hr or /MilAnnua l Use (Hr o r M i lS p e e d ( M i / h )w i d t h . F t )F i e l d E f fi c i e n c y ( )C a p a c i t y ( A c / H r )Power Unit MultiplierLabor MultiplierC u r r e n t L i s t P r i c e ( S )S a l v a g e V a l u e ( UCurrent Market Value (S)L e a s e P a y m e n t I S )Annual License 4 Tax (S)A n n u a l I n s u r a n c e ( S )On Farm Hired Labor (Hr)Off Farm Parts 4 Labor (S)On Farm Owner Labor (Hr)Annual Use Base (Hr or Ml)Repair Coefficient *1Depreciation Factor #1Years OwnedRepair Coefficient #2Depreciation Factor *2C a p a c i t y ( D e f . , C a l c IF u e l U s e ( C e f . , C a l c lR 4 M C a l c . ( t l , » 2 )Lease Calc. (Hour,Year)

Description

HERB. APPLICATOR25 FT5

1200

120050

425.3

671.1l . l

205010

1840

First NameQualifying NameHorsepower Rating (HpiUse fu l L i f e (H r o r M i )Fuel TypeRemaining Life (Hr or Mi)Fuel Con. (Unit/Hr or /Ml)Annual Use (Hr or Mi )S p e e d ( M i / h )w i d t h ( F t )F i e l d E f fi c i e n c y ( * )C a p a c i t y ( A c / H r )Power Unit MultiplierLabor MultiplierC u r r e n t L i s t P r i c e ( $ )S a l v a g e V a l u e < % )Current Market Value ($)L e a s e P a y m e n t < $ >Annual License 4 Tax (S)A n n u a l I n s u r a n c e < S )On Farm Hired Labor :Hr)Off Farm Parts 4 Labor .$)On Farm Owner Labor .HriAnnual Use Base (Hr or Mi)Repair Coefficient *lDepreciation Factor WlYears OwnedRepair Coefficient »2Depreciation Factor *2C a p a c i t y > D e f . , C a l c )F u e l U s e ( D e f . . C a l c )R 4 M C a l c . ( » l , » 2 )Lease Calc. (Hour,Yean

.777.610

1.4.885

CC2

1002500

1005.0

1275

1.11.2

820610

7600

5020002000

504.54.7

80

l . l1.2

632516

57 SO

MOLCBOARD PLOW6 FT

8020002000

1004.5

680

l . l1.2

793516

7130

20:ooo

206

1076

l . l1.2

19S510

1783

.777.610

1.4.885

CC2

.777.610

1.4.885

CC2

.777.610

1.4.885C

C2

.364.68

1.3.985

Cc2

PLANTER13.5 FT35

1200

120075

4.513.5

60l . l1.2

276010

2530

.934 .168 .364 .364 .364 .777.6 .6 .6 .6 .6 .610 10 10 8 10 10

1.4 1.4 1.3 1.3 1.3 1.4.88S .885 .38S .885 .885 .385c c C C C c

c c c C C c2 2 2 2 2 2

Implement Implement Implement Implement Implement ImplementPLANTER PLANTER PLANTER PLANTER PLOW ROLLER

18 FT 20 FT 8 ROW PEANUT LEVEE 20 FT40 SO 75 35 100 35

1200 1200 1200 1200 2500 2000

1200 1200 1200 1200 2500 2 000

75 50 90 30 270 504.5 4.5 4.5 4.S 4.5 6

18 20 25.3 12.7 10 2060 60 60 60 82 30

l . l 1.1 1.1 l . l l . l l . l1.2 1.2 1.2 1.2 1.2 1.2575 4600 5750 3795 1839 920

10 10 10 10 10 10575 4140 5175 34S0 IS63 80S

.364.610

1.3.335

C

RSI 1.4 Information pnsented is pnpatd solely as a general guide ad is not mended to recognize or predict the costs ad ntumsjrom ant one paticula-form or ranch operationThese projections wen collected ad developed by staffmemben of the Texas Agricultural Extension Service and approved for publication

Hr j r M i .: / H r o r ' M i l

Hr cr MilMi. hi

•".r i-. Vise1-.J. . '.,. . "7 s'drr.e- .o r i epce r Ra t . . -U s e f u l L i f eFuel TypeRemain ing l i teFuel Can.Annual Us«SpeedW i i t h F t .F i e l d E f fi c i e n c y "C a p a c i t y A c . H r :Power Un i t Mu l t i p l i e rL a b o r M u l t i p l i e rC u r r e n t L i s t P r i c e 5 lS a l v a g e V a l u e ■ ' •C u r r e n t M a r k e t v » l u e S iL e a s e ? a y r . e n t . * >A n n u a l L i c e n s e 4 Ta x 3 1A n n u a l I n s u r a n c e s .Cn Farm H i red Labor .Hr )Off Farm Parts 4 Lacor (SiOn Farm Owner Laoor Hr)Annual Use 3ase :Hr or Mi)Repa i r Coe ffic ien t *1Depreciat ion Factor »1Years OwnedR e p a i r C o e f fi c i e n t * 2Deprec ia t ion Factor *2C a p a c i t y . O e f . , C a l c :F u e l U s e > 0 e f . . C a l c ia 4 M C a l c C » l , * 2 iL e a s e C 3 i c H o u r , Ye a r )

Irsp.enier'.'LER RCrE WICK= :w

25 LO::o i : : ocoo L OOO

50 2C6 4

3 .3 L340 40

l . l l . l1.2 L . l305 500

10 10690 400

.364. 612

1 .3.935

CC2

.77T. 610

1.4.485

Cc2

.COO

LOCO

L455

L3

1.1; . 2

5290LO

4715

.484. 63

1.3.435

C

30L20G

"04

13.565

I. 1

207010

1955

.777. 6

1.4.385

)0. 2".)

L200

'.004

2057

l . l

207010

1955

L.22070

L0L955

41.4

.435

4L .4435

D e s c r i p t i o n I m p l e m e n t I m p l e m e n t E q u i p m e n t

SWEEP MULCHER CATTLE EQUIPMENT

Equipment

LEVEE BOX T-A

Iquipment Equipment

SCALE 3CUEE2E CHUTE

15 15

15 15

1 I

First NameQualifying NameH o r s e p o w e r R a t i n g ' H p iU s e f u l L i f e ' . H r o r M i )Fuel TypeRemain ing L i fe (Hr o r M i lFuel Con. (Uni t /Hr or /Mi lA n n u a l U s e ( H r o r M i )S p e e d ( M i / h )W i d t h ( F t )F i e l d E f fi c i e n c y C MC a p a c i t y ( A c / H r )Power Un i t Mu l t i p l i e rL a b o r M u l t i p l i e rC u r r e n t L i s t P r i c e ( S )S a l v a g e V a l u e ( * >C u r r e n t M a r k e t Va l u e ( S )L e a s e P a y m e n t ( S )A n n u a l L i c e n s e 4 Ta x ( S )A n n u a l I n s u r a n c e ( S )On Farm Hi red Labor (Hr )Off Farm Parts 4 Labor (S)On Farm Owner Labor (Hr)Annual Use Base (Hr or Mi)R e p a i r C o e f fi c i e n t l lDeprec ia t ion Factor *1Years OwnedRepa i r Coe ffic ien t #2Deprec ia t ion Factor 02C a p a c i t y : D e f . . C a l c )F u e l U s e ( D e f . , C a l c . )R 4 M C a l c ( # 1 , # 2 )L e a s e C a l c . ( H o u r , Ye a r )


SPRAYERHERB.

302000

2000

704

1365

l . ll . l

143810

1265

.777. 610

1 .4.885

CC2

First NameQualifying NameH o r s e p o w e r R a t i n g ( H p )U s e f u l L i f e ( H r o r M i )Fuel TypeRemain ing L i fe ' .Hr or Mi )Fue l Con. (Un i t /Hr o r /M i )A n n u a l U s e i H r o r M i )S p e e d ( M i / h )W i d t h ( F t )F i e l d E f f i c i e n c y ( » )C a p a c i t y ( A c / H e )Power Un i t Mu l t i p l i e rL a b o r M u l t i p l i e rC u r r e n t L i s t P r i c e ( 3 )S a l v a g e V a l u e I t )C u r r e n t M a r k e t Va l u e ( S )L e a s e P a y m e n t ( S )Annual L icense 4 Tax. (S)A n n u a l I n s u r a n c e ( S )On Farm Hi red Labor (Hr)Off Farm Parts 4 Labor (S)On Farm Owner Labor !HrlAnnual Use Base (Hr or Mi!Repair Coefficient 111Deprec ia t ion Factor »1Years OwnedRepa i r Coe f f i c i en t »2Deprec ia t ion Factor #2C a p a c i t y ( D e f . , C a l c . IF u e l U s e ( D e f . , C a l c . IR 4 M C a l c ! « 1 , » 2 1L e a s e C a l c ( H o u r , Y e a n

Equipment

STOCK SPRAYER

40010

400

5.71

I

1302000

2000

150S.O2480

l . l1.2

350016

3000

.364.610

1 .3.895

CC2

Equipment

STOCK TRAILER

300010

3000

30.0021

25010

2S0

192019

.32

I

97010

970

6 .50

1

Equipment

SUPPL. FEEDER

Equipment

TACK

Equipment

VET. EQUIPMENT

ISO

ISO

2.25

1

50010

S00

350

350

2.33

1

120010

1200

4.00

I

Information pnsented is pnpaed solely as a general guide adis not mended to ncognize orpndicl the costsadntums from aiyanepattada-Jam or raich operationThese projections wen collectedaddevelopedby staff'members of the Texas Agricultural Extension Service ad ajprovedfar publication RSI 1.5

Operating Input Resources

Operat ing Input P r i c eper

U n i t

U n i to f

Measure

CashFlowRow

14% PROTEIN2,4D AMINEALLOTMENT LEASEATRAZINECAPAROLDEFOLIANTSDEFOLIANTSDESICCANTFERROUS SULFATEFERTILIZERFERTILIZERFERTILIZERFERTILIZERFERTILIZERFERTILIZERFOLIAR IRONFUSILADEGRAMOXONEGYPSUMHAYHERBICIDE PRE-EMINOCULANTINSECTICIDEINSECTICIDEINSECTICIDEINSECTICIDE-BOLLINSECTICIDE-BOLLINSECTICIDE-FLEALANNATEMARKETINGMICRONUTRIENTMISCELLANEOUSNITROGENPASTURE IMPROV.PHOSPHORUSPIXPOTASSIUMPYRETHROIDRANGE CUBESSALES COMMISSIONSALT & MINERALSSEEDSEEDSEEDSEEDSEEDSEEDSEEDSEEDSEEDSEEDSEEDSEED, ALFALFASEED-FORAGE SORGSET ASIDESET ASIDESOIL INSECTICIDETREFLANVET. MEDICINEZINC CHELATEZINC SULFATE

HERB

PICKERSTRIPPER

10-34-015-15-020-10-060-20-075-15-080-30-0

INCORP.SOYBEAN

ALFALFARICEWEEVILSWORMSHOPPERS

ZINCALFALFAFERT

FERT

FERTINSC

RICE

BUFFELGRCORNCOTTONHAYGRAZEKLEINOATSPEANUTRICESORGHUMSOYBEANSWHEATDRYLAND

COASTUPLANDFURADANHERB

5077508280384069

.14174.96127.00126.00125.00118.32126.25

.907 .8

3.44.38

30.007.70.268

3600

,40,75,94.62

5.919.755.001.00

.19.6

.2413.10

.182.03

.07

.07

.303 .5.75.79.36

4.004.84

.6014.00

.80

.29

.162 .5.30

14.6219.5156.006.146.001.13

.63

cwt .l b .cwtl b .QTACREACREq t .l b .TONTONTONTONTONTONg a lPTPTcwt .r o l lLBS.oz.p i n tapplapplPTOZOZPTheadg a lacrel b .acrel b .p i n tl b .oz.l b .cwt .l b .l b .thoul b .l bl b .bu.l b .c w t .l b .l b .l b .l b .l b .ACREACREg a lq t .headp i n tl b .

47455545454545454544444444444445454543474543454545454545455545554455444544454755474343434343434343434343434355554545484545

Information pnsentedis pnptred solely as a general guide adis not intended to recognize orpndicl the casts adntums fivmaiy one patieula-form or raxh operationRS I 1.6 These projections wen collected ad developed by staff memben of the Texas Agricultural Extension Service andqjpravedfor publication

Auto or Truck Resources: e s : r i p : i : n

First ..'a.T.e;uaiif / ir,7 Naa-.eH o r s e p o w e r P a t m g H p ;U s e f u l L i f e H r o r M l )Fuel TypeR e m a i n i n g L i f e H r o r M i lF u e l C o n . U n i t / H r o r M nA n n u a l U s e H r - c r M i )S p e e d M i / h iW i d t h ' F t )F i e l d E f f i c i e n c y '■>C a p a c i t y A c / K r iPower Un i t Mu l t i p l i e rL a b o r M u l t i p l i e rC u r r e n t L i s t P r i c e * 3 >S a l v a g e V a l u e 'C u r r e n t M a r k e t Va l u e 3 »L e a s e P a y m e n t S iA n n u a l L i c e n s e 4 Ta x ' S iA n n u a l i n s u r a n c e ( S iO n F a r m H i r e d L a b o r H r )Off Farm Parts 4 Labor <S)On Farm Owner Labor iHr!Annual Use Base (Hr or Mi)Repa i r Coe f f i c ien t »1Deprec ia t ion Factor HIYears OwnedRepa i r Coe ffic ien t #2Deprec ia t ion Factor »2C a p a c i t y ( D e f . , C a l c . )F u e l U s e i D e f . , C a l c )R 4 M C a l c . ( » l , * 2 iL e a s e C a l c . ( H o u r , Ye a r )

440003A

4400015

L500030

13000.157

11000

75600

315

21000

Custom Operation Resources

Custom Operation

BAGGING & TIESBRUSH CLEARINGCOMBININGCUST AIR FERT.CUST AIR HERB.CUST AIR INSECT.CUST AIR SEEDCUSTOM BALINGCUSTOM BALINGCUSTOM HARVESTCUSTOM HARVESTCUSTOM HARVESTCUSTOM HAULCUSTOM HAULCUSTOM HAULCUSTOM HAULCUSTOM HAULCUSTOM HAULCUSTOM HAULINGCUSTOM HAULINGCUSTOM PLANTINGCUSTOM SPRIGGINGDEFOLIANT APPL.DESSICANT APPL.DRYINGDRYINGFERTILIZER APPL.FUNGICIDE APPL.GINNINGGINNINGGINNINGHAND HARVESTHARVEST & HAULHARVEST & HAULHAULINGHAULING & MKTNG.HERBICIDE APPL.INSECTICIDE APPLMOW, RAKE, BALEPESTICIDE APPL.PICK & MODULESCOUTINGSTRIP & MODULE

t i o n Pr ice U n i t Cashper o f Flow

U n i t Measure Row= - - i - - i a a = = 3 ======== aasBS5=3=xsa = a a s

13.00 bale 42165 acre 42

GRASS 22.75 acre 42RICE 3.00 cwt . 42RICE 3.85 cwt . 42RICE 2.50 cwt . 42RICE 3.40 cwt . 42ALFALFA 25.00 ton 42HAY 15.0 R o l l 42SORGHUM 15. acre 42SOYBEANS 20.00 acre 42WHEAT 17.50 acre 42FLAX .15 bu. 42HAY .40 b a l e 42PEANUTS .40 cwt . 42SORGHUM .25 cwt . 42SOYBEANS .06 bu. 42WATMELON 3.5 cwt. 42RICE .30 cwt. 42WHEAT .25 bu. 42

5.08 acre 4250. acre 42

3.00 acre 423.00 acre 42

PEANUTS 20 ton 42RICE .•80 cwt . 42

2 .75 acre 422.75 acre 421.75 cwt . 42

PICKER .0752 LB. 42STRIPPER .088 LB. 42

62 acre 42CORN .60 cwt . 42SORGHUM .55 cwt . 42COTTON .20 cwt 42

15 head 423.00 acre 422.50 appl 42

.69 bale 423.00 acre 42

COTTON 3.00 cwt . 424.00 ac re 42

COTTON 2.00 cwt . 42

Information pnsented is pnpaed solely as a general gunk and is not intended to ncopuaapredMthecosuadnnatajromatyoneptwticula'jamarranchoptraionThese protections wen collected ad developed by staffmembenofthe Texas Aptcutturd Extension Sennce ad atprovedfor publication RSI 1.7

Labor ResourcesLes.T .pt -rr-. ."".--.r Lacor : trier Laccr I t r. e r L a c : r _.t- .*r lacsr :-..-.er Laocr

First M*.T.eiua.ityi.-.^ NameCast rr •/a_._eTota l Wage BenefitaLabor Type

3. Hr

A,3)

hand hceing3.00

A

HIRED LA9CR

5 . ~._

A

livestock :a?cp

A

CrER-ATC? LABOR

5.25

3

OPEPAT CP LASCR?ICKUP

5.25

a

Livestock Resourcesd e s c r i p t i o n _vestock

BEEF BULL

. i v e s t o c k . i v e s t o c k

HCRSEFirst NameQualifying NameRemaining Li fe Yr'Current Market Val u e : S lSalvage Value ( .Insurance Rate ( ' IAnnual Lease .S)Calc Opt ions IR.L.P!

41500

70I .

3EEF COWPURCHASE

4€50

601.

3EEF CCWRAISED

4650

40

BEEF HEIFERRAISED

10650100

I

R

4'0050I .

Land ResourcesD e s c r i p t i o n Land Land L a n d L a n d Land Land

CASH-RENT CROPLAND LAND - CASH RENT LAND - CASH-RENT LAND CHARGE LAND CHARGEQualifying Name KLEINGR. WHEATD FORAGE RICEMarket Value !S/Aci 300Property Tax :s /Ac i 15.4Apprec ia t i on Ra te 1 •)i n t e r e s t R a t e { •', 3Annual Lease .S/Aci 9.00 1 5 . 0 0 1 5 . 0 0 15 69App. Ca lcuat ions (Y.N) N N N N N N

D e s c r i p t i o n Land Land

First Name PASTURE PASTUREQualifying Name COASTALMarket Value 'S/ACIProper ty Tax ,3/AciApprec ia t ion Rate C IIn te res t Ra te H)Annual Lease !S/Ac) 10.00 2S.00App. Ca lcuat ions (Y,N) N N

Perennial Crop ResourcesD e s c r i p t i o n P e r e n n i a l C r o p P e r e n n i a l C r o p P e r e n n i a l C r o p P e r e n n i a l C r o p P e r e n n i a l C r o p P e r e n n i a l C r o p

First Name ALFALFAQualifying Name DRYLANDMarket Value (S/Ac) 99.76Property Tax (S/Ac)Remaining Li fe (Yr) 7Salvage Value !«)Apprec ia t ion Rate (OIn teres t Rate (•■) 8Annual Lease (S/Ac)App. Calcuat ions !Y,N) N

BUFFLE GRASS COASTAL BERMUDA COASTAL BERMUDARGP

2 3 6 . 9 4 1 0 4 . 3 9 1 3 0 . 4 5

KLEINGRASSESTABL.

96.67

KLEINGRASSRGP

78.19

Buildings or Improvements ResourcesD e s c r i p t i o n B u i l d , o r I m p . B u i l d , o r I m p . B u i l d , o r I m p . B u i l d , o r I m p . B u i l d , o r I m p .

First NameQualifying NameF u e l - U t i l i t y C o s t ( S / Y r )R e m a i n i n g L i f e ( Y r )C u r r e n t M a r k e t Va l u e ( 5 )S a l v a g e V a l u e ( i )P r o p e r t y T a x e s i S / Y r )A n n u a l L e a s e ( S )On Fa rm H i red Labor (H r )Off Farm Parts 4 Labor (3)On Farm Owner Labor (Hr)L e a s e C a l c ( A n n u a l )

FENCE

2S1800

10

10.84

FENCE PANEL

25500

252000

10

WORKING AREA

252000

10

Information pnsented is pnpand soUty as a general guide ad is not Intended to recognize orpntact the costs ad Mums from aiy am parttcukwfarm or ranch operationRS I 1.8 These protections wen collected ad developed bystaff members of the Texas Agnadturd Extension Service ad^provedfor pebUcattan,

I r r i ga t ion ResourcesCescrict: ;e. Or.ait

"LVMNFirst Name2'ualifymg NameHorsepower Rating 'HpiFuel TypeFuel Con. .'.'nit.'Hr or 'Mil' J s e f u i l L i f e ( H r )R e m a i n i n g L i f e ' H r )E f fi c i e n c y I A )Hired Labor per Set 'Hr)Owner Labor per Set Hr)Number of SetsC u r r e n t L i s t P r i c e ( S )S a l v a g e P e r c e n t ! MCurrent Market Value 'SIL e a s e P a y m e n t ' S )On Farm Hired Labor Hr)Off Farm Parts 4 Labor IS)On Farm Owner Labor (Hr)A n n u a l U s e B a s e ( H r )R 4 M Eng. Estimate CMR 4 M C a l c ( » 1 . » 2 >Lease Calc (Hour,Year)Fue l Use ( De f . ,Ca lc . )

Description

16000 1516000 15

na 38.5na .55na 29

1000 5600010

1000 560007 50

15005 SO

3800 38006.0 5

2 2

11

100I

Discharge Head Gear Drive Water SourceD I S C H A R G E R I G H T A N G L E W E L L

330010

3300

16.5

3800. 52

55NG

. 6i2i2000020000

25nanana

350010

3500

10115

38007.0

000

5

340042

First NameQualifying NameHorsepower Rating (Hp)Fuel TypeFuel Con. (Unit/Hr or /Ml)Usefull LifeRemaining LifeEffic iencyHired Labor per SetOwner Labor per SetNumber of SetsCurrent List PriceSalvage PercentCurrent Market ValueLease PaymentOn Farm Hired LaborOff Farm Parts 4 Labor

iHr)(Hr)

CM(Hr)(Hr)

(S)CM(S)(S)

(Hr)IS)

On Farm Owner Labor (Hr)A n n u a l U s e B a s e ( H r )R 4 M Eng. Estimate (1)R 4 M C a l c . ( # 1 , - 2 )Lease Calc. (Hour,Year)Fue l Use ( De f . ,Ca lc . )

25000 2500025000 25000

75 95.0na nana nana na

7000 100010 10

7000 1000

20 7ISO20 s

3800 38006 6.02 2

3000

I12.5

23800

.S2

Information presented is prepared soUhj as a general guide ad is not intended to ncognze or predict the costs ad noons from ay am paticular jam or raxh operationThese projections wen collected ad developed by staff members of the Texas AptcdturdExunsian Service ad ai/woved for publication RSU.9

Machinery Cost Report» - i ; . r :e vJ*ne ' " . t = "-»»«"■ »•««■■■■■■ Van aC.s Expen_es ............ ....... • •a.. r.xe_ Exper.-!" i ••«■• T . -. j .

" - e l C p e r . 4 O p e r . C s t ; n ? e p a i r ? e p a i r H o u r l y C e p r e c Annual i x e s . E x p e n s e sMa.- .a je . I n p u t Cper. Mamt . . M a m t . L e a s e 4 L e a s e I

L~be L a o o r ; 5f Ttzzx La rc r I n s u r .

TRACTCR IOO HP s/Hr 5 . 4 6 9 0 . 0 0 0 3. :oo 1.: jo :. 4:3 -.::: :. 300 14.015 o.ccc ■ • ■ \2- i . )> :

TRACTOR 125 H? 3 •' Hr 4 . 4 3 7 o.coo o.ooo 3. 300 1 . 1 4 1 '. 300 o. ;;o 22.404 3 . 0 0 0 '..•»* 3 )2 .2"oTRACTCR 150 HP 3, Hr 4 . 2 0 4 ;. oco 0.000 ;. ;:o 1.2 42 j. 3 _ 0 0 . 0 0 0 24 . -30 3. 300 1 . 5 - 3 3 5 . - 4 9TRACTCR 140 HP 3 H r 5 . 4 4 5 0 . 0 0 0 0.000 0. ;C0 1 . 4 " 1 3. 000 3. 300 19.473 3 . 0 0 0 1 . 2 0 0 V.. 394TRACTCR 2 2 : H P 3 H r 1 2 . 3 0 6 •3.000 0. 300 0. 000 1 . 5 4 2 ).:oo :. ooo 4 6.967 0. 300 2 . 0 9 - 4 3 . 4 4 2TRACTCR 4 0 H? 3 , H r 2 . 1 3 4 0 . 0 0 0 0.000 j . 000 3 . 3 0 0 3. 3 30 o.oco 7.10S 0 . 0 0 0 0 . 4 5 1 ' . 0 . 0 4 4TRACTOR •5 HP s/Hr 4 . 1 0 2 0 - 0 0 0 0.000 0 . 0 0 0 0 . 5 3 7 3 . 0 0 0 3 . 3 0 0 10.393 3 . 0 0 0 0. 663 . 5 . 6 4 2COMBINE S I C E S / H r 5 . 6 4 8 0 . 0 0 0 0.000 0. 300 7 . 9 5 2 3. COO o.ooo 43.174 0 . 0 0 0 2 . 4 1 7 t 9 . 2 3 03ECDER 1 3 . 5 F T S. 'Hr O.OOO o.ooo 0.000 0 . 0 0 0 3.54 5 0 . 0 0 0 3. 300 2 .249 0 . 0 0 0 3 . 1 5 7 2 . 9 5 ' .3EDDER . 4 F T 3 / H r O.OOO 0 . 0 0 0 0.000 0 . 0 0 0 0 . 3 1 5 0 . 0 0 0 o.ooo 1.960 0 . 0 0 0 0. L34 2 . 4 1 23EDCER 2 0 FT S / H r 3. 000 0 . 0 0 0 0.000 0 . 0 0 0 0 . 6 0 8 3 . 0 0 0 3 . 0 0 0 4.193 0. 000 3 . 2 9 3 5 . 0 9 43EDDER 2 5 FT S / H r ; v ; > i 0 . 0 0 0 0.000 0 . 0 0 0 0 . 3 2 9 0 . 0 0 0 3 . 0 0 0 4.034 o.ooo 3 . 2 9 2 5 . 1 4 53 LADE DOZER S / H r 0 . 0 0 0 0 . 0 0 0 0.000 0 . 0 0 0 0 . 2 3 8 0 . 0 0 0 0. ooo 1.630 0 . 0 0 0 0 . 1 1 4 1 . 9 3 2BROADCAST 3EEDER 3 / H r 0 . 0 0 0 0 . 0 0 0 0.000 0 . 0 0 0 0 . 4 3 5 0 . 0 0 0 0 . 0 0 0 6.235 0 . 0 0 0 0 . 3 6 8 7 . 0 8 9CHISEL 12 FT S / H r 0 . 0 0 0 0 . 0 0 0 0.000 0 . 0 0 0 0 . 4 2 6 0 . 0 0 0 0 . 0 0 0 3.040 0 . 0 0 0 0 . 5 0 6 9 . 9 7 2CHISEL 20 FT S / H r 0 . 0 0 0 0 . 0 0 0 0.000 0 . 0 0 0 0 . 4 0 1 0 . 0 0 0 0 . 0 0 0 13.323 0 . 0 0 0 0 . 9 6 6 1 3 . 5 9 0CCMBINE PEANUT S / H r o.ooo 0 . 0 0 0 0.000 0 . 0 0 0 2 . 1 7 5 0 . 0 0 0 0 . 0 0 0 18.003 0 . 0 0 0 1 . 2 6 5 2 1 . 4 4 3CULTIPACKER S / H r 0 .000 0 . 0 0 0 0.000 0 . 0 0 0 0 . 3 S 7 0 . 0 0 0 0 . 0 0 0 2 .555 0 . 0 0 0 0 . 1 7 3 3 . 0 9 0CULTIVATOR I ROW S / H r 0 .000 0 . 0 0 0 0.000 0 . 0 0 0 0 . 0 6 3 0 . 0 0 0 0 . 0 0 0 0.497 0 . 0 0 0 0 . 0 3 5 ' 3 . 5 9 4CULTIVATOR 1 3 . 3 F T S / H r 0 .000 0 . 0 0 0 0.000 0 . 0 0 0 0 . 6 1 6 0 . 0 0 0 0 . 0 0 0 2.638 0 . 0 0 0 0 . 1 3 4 3 . 4 3 3C'JLTIVATCR 2 0 F T S / H r 0 .000 0 . 0 0 0 0.000 0 . 0 0 0 0 . 9 5 2 3 . 0 0 0 0 . 0 0 0 4 .476 o.ooo 0 . 3 1 3 5 . 6 4 2CULTIVATOR 25 FT S / H r 0 .000 0 . 0 0 0 0.000 0 . 0 0 0 0 . 8 4 5 3 . 0 0 0 0 . 0 0 0 11.444 0 . 0 0 0 3 . 4 0 0 1 3 . 3 4 9CULTIVATOR ROLL ING S / H r 0 .000 0 . 0 0 0 0.000 0 . 0 0 0 0 . 4 S 9 0 . 0 0 0 0 . 0 0 0 6.005 O . C 0 . 4 2 1 6 . 9 3 4C U LT I VATO R - 3 6 F I E L D S / H r 0 .000 0 . 0 0 0 0.000 0 . 0 0 0 1 . 7 6 0 0 . 0 0 0 0 . 0 0 0 12.247 0. . . . 0 . 3 S 6 1 4 . 4 6 3DIGGER PEANUT S / H r 0 .000 o.ooo 0.000 0 . 0 0 0 0 . 2 9 9 0 . 0 0 0 0 . 0 0 0 6.590 0 . 0 0 0 •3.4 60 7 . 3 4 0D I S K 4 ROW S / H r 0 .000 0 . 0 0 0 0.000 0 . 0 0 0 0 . 5 4 5 0 . 0 0 0 0 . 0 0 0 10.634 0 . 0 0 0 0 . 6 6 7 11 . 4 4 " 'DISK 6 ROW S / H r 0 .000 0 . 0 0 0 0.000 0 . 0 0 0 0 . 7 5 1 0 . 0 0 0 0 . 0 0 0 7.582 0 . 0 0 0 0 . 5 3 7 4 . 3 6 5D I S K 4 ROW S / H r 0 .000 0 . 0 0 0 0.000 0 . 0 0 0 0 . 3 3 7 0 . 0 0 0 0. 300 9 .539 0 . 0 0 0 0 . 6 6 7 11 . 1 4 3D I S K OFFSET S / H r 0 .000 0 . 0 0 0 0.000 0 . 0 0 0 1 . 7 6 2 0 . 0 0 0 0 . 0 0 0 12.342 0 . 0 0 0 0 . 4 6 3 1 4 . 3 6 6DISK TANDEM 3 / H r 0 .000 0 . 0 0 0 0.000 0 . 0 0 0 0 . 7 J I 0 . 0 0 0 0 . 0 0 0 a. 300 o.oco 0 . 5 2 1 9 . 5 5 2DISK - TANDEM 2 ROW S / H r 0 .000 0 . 0 0 0 0.000 0 . 0 0 0 0 . 3 0 4 0 . 0 0 0 o.ooo 2.279 0 . 0 0 0 3 . 1 4 4 2 . , 2 ?DISK • TANDEM 2 2 F T 3 / H r 0 .000 0 . 0 0 0 0.000 0 . 0 0 0 1 . 9 3 7 0 . 0 0 0 0 .000 a.914 0 . 0 0 0 0 . 5 6 0 1 1 . 4 1 1DISK - TANDEM 6 ROW S / H r 0 .000 0 . 0 0 0 0.000 0 . 0 0 0 1 . 5 7 3 0 . 0 0 0 0 .000 12.264 0 . 0 0 0 0 . 7 7 0 1 4 . 6 0 3D R I L L 1 0 F T 3 / H r 0 .000 0 . 0 0 0 0.000 0 . 0 0 0 1 . 1 9 5 0 . 0 0 0 0 .000 13.131 0 . 0 0 0 0 . 9 2 0 1 5 . 2 3 6D R I L L l l F T S / H r 0 .000 0 . 0 0 0 0.000 0 . 0 0 0 1 . 1 3 6 0 . 0 0 0 0 .000 13.006 0 . 0 0 0 0 . 3 0 9 1 5 . 1 0 1FERT. SPREADER 20 FT S / H r 0 .000 0 . 0 0 0 0.000 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 .000 0.001 0 . 0 0 0 0 . 0 0 0 0 . 0 0 2FERT. SPREADER a ROW S / H r 0 .000 0 . 0 0 0 0.000 0 . 0 0 0 2 . 2 5 0 0 . 0 0 0 0 .000 7.188 0 . 0 0 0 0 . 3 4 6 9 . 7 9 4FIELD CULTIVATOR 2 9 F T S / H r 0 .000 0 . 0 0 0 0.000 0 . 0 0 0 1 . 6 3 9 0 . 0 0 0 0 .000 3.158 0 . 0 0 0 0 . 5 7 2 1 0 . 3 6 9F I E L D C U LT I VATO R 6 ROW S / H r 0 .000 0 . 0 0 0 0.000 0 . 0 0 0 0 . 8 5 2 o.ooo 0.000 16.489 0 . 0 0 0 1 . 0 3 5 1 8 . 3 7 6GRAIN CART S / H r 0 .000 0 . 0 0 0 0.000 0 . 0 0 0 0 . 3 8 6 0 . 0 0 0 0.000 0 .396 0 . 0 0 0 0 . 0 2 3 0 . 8 0 9HARROWS S / H r 0 .000 0 . 0 0 0 0.000 0 . 0 0 0 0 . 1 2 8 0 . 0 0 0 0.300 0 .588 0 . 0 0 0 0 . 0 4 1 0 . 7 5 7HERB. APPLICATOR 20 FT S / H r 0 .000 0 . 0 0 0 0.000 0 . 0 0 0 0 . 5 8 3 0 . 0 0 0 0.000 5.264 0 . 0 0 0 0 . 3 6 8 6 . 2 1 S

HERB. APPLICATOR 25 FT S / H r 0 .000 0 . 0 0 0 0.000 0 . 0 0 0 0 . S 7 8 0 . 0 0 0 0.000 S.268 0 . 0 0 0 0 . 3 6 8 6 . 2 1 3LAND PLANE S / H r 0 .000 0 . 0 0 0 0.000 0 . 0 0 0 0 . S 4 9 0 . 0 0 0 0.000 10.901 0 . 0 0 0 0 . 7 6 0 1 2 . 2 0 9MOLDBOARD PLOW S / H r 0 .000 0 . 0 0 0 0.000 0 . 0 0 0 0 . 9 3 7 0 . 0 0 0 0.000 16.47S 0 . 0 0 0 1 . 1 5 0 1 8 . 5 6 2MOLDBOARD PLOW 6 F T S / H r 0 .000 0 . 0 0 0 0.000 0 . 0 0 0 1 . 4 4 8 0 . 0 0 0 0.000 11.357 0 . 0 0 0 0 . 7 1 3 1 3 . 5 1 7PICKER WHEELS S / H r 0 .000 0 . 0 0 0 0.000 0 . 0 0 0 0 . 2 2 0 0 . 0 0 0 0.000 12.774 0 . 0 0 0 0 . 3 9 2 1 3 . 3 8 6PLANTER 1 3 . 5 F T S / H r 0 .000 0 . 0 0 0 0.000 0 . 0 0 0 0 . 7 6 1 0 . 0 0 0 0.000 4.835 0 . 0 0 0 0 . 3 3 7 5 . 9 3 3

PLANTER 18 FT S / H r 0 .000 0 . 0 0 0 0.000 0 . 0 0 0 0 . 1 S 9 0 . 0 0 0 0.000 1.105 0 . 0 0 0 0 . 0 7 7 1 . 3 4 0PLANTER 20 FT S / H r 0 .000 0 . 0 0 0 0.000 0 . 0 0 0 1 . 0 7 8 0 . 0 0 0 0.000 11.8S4 0 . 0 0 0 0 . 3 2 8 I 3 . " 6 0

PLANTER 8 ROW S / H r 0 .000 0 . 0 0 0 0.000 0 . 0 0 0 1 . 7 0 S 0 . 0 0 0 0.000 3.232 0 . 0 0 0 0 . 5 7 5 1 0 . 5 1 2PLANTER PEANUT S / H r 0 .000 0 . 0 0 0 0.000 0 . 0 0 0 0 . 7 2 5 0 . 0 0 0 0.000 16.475 0 . 0 0 0 1 . 1 5 0 1 8 . 3 5 0

PLOW LEVEE S / H r 0 .000 0 . 0 0 0 0.000 0 . 0 0 0 0 . 4 S 2 0 . 0 0 0 0.000 0.916 0 . 0 0 0 0 . 0 5 8 1 . 4 2 6ROLLER 2 0 F T S / H r 0 .000 0 . 0 0 0 0.000 0 . 0 0 0 0 . 1 3 6 0 . 0 0 0 0.000 2.301 0 . 0 0 0 0 . 1 6 1 2 . 5 9 3

ROLLER 4 ROW S / H r 0 .000 0 . 0 0 0 0.000 0 . 0 0 0 0 . 1 1 9 0 . 0 0 0 0.000 1.906 0 . 0 0 0 0 . 1 3 8 2 . 0 6 3ROPE WICK S / H r 0 .000 0 . 0 0 0 0.000 0 . 0 0 0 0 . 0 8 1 0 . 0 0 0 0.000 2 .840 0 . 0 0 0 0 . 2 0 0 3 . 1 2 1SHREDDER 13 FT S / H r 0 .000 0 . 0 0 0 0.000 0 . 0 0 0 1 . 4 3 5 0 . 0 0 0 0.000 S.175 0 . 0 0 0 0 . 3 2 S 6 . 9 3 4

SPRAYER 1 3 . 5 F T S / H r 0 .000 0 . 0 0 0 0.000 0 . 0 0 0 0 . 5 S S 0 . 0 0 0 0.000 4.473 0 . 0 0 0 0 . 2 7 9 5 . 3 0 7SPRAYER 2 0 F T S / H r 0 .000 0 . 0 0 0 0.000 0 . 0 0 0 0 . 6 4 0 0 . 0 0 0 0.000 3.131 0 . 0 0 0 0 . 1 9 5 3 . 9 6 7

SPRAYER 2 5 F T S / H r 0 .000 0 . 0 0 0 0.000 . 0 . 0 0 0 0.*»22 0 . 0 0 0 0.000 2.319 0 . 0 0 0 0 . 1 4 S 3 . 1 8 6SPRAYER HERB. S / H r 0 .000 0 . 0 0 0 0.000 0 . 0 0 0 0 . 3 8 6 0 . 0 0 0 0.000 2.583 0 . 0 0 0 0 . 1 8 1 3 . 1 5 0

SWEEP MULCHER S / H r 0 .000 0 . 0 0 0 0.000 0 . 0 0 0 0 . 7 2 1 0 . 0 0 0 0.000 2.854 0 . 0 0 0 0 . 2 0 0 3 . 7 7 5CATTLE EQUIPMENT S / H r 0 .000 0 . 0 0 0 0.000 0 . 0 0 0 5 . 0 0 0 0 . 0 0 0 0.000 68.887 0 . 0 0 0 2 . 5 0 0 7 6 . 3 8 7

LEVEE BOX T-A S / H r 0 .000 0 . 0 0 0 0.000 0 . 0 0 0 0 . 3 2 0 0 . 0 0 0 0.000 4 .395 0 . 0 0 0 0 . 1 9 0 4 . 9 0 5SCALE S / H r 0 .000 0 . 0 0 0 0.000 0 . 0 0 0 6 . 5 0 0 0 . 0 0 0 0.000 156.995 0 . 0 0 0 . 9 . 7 0 0 1 7 3 . 1 9 5

SQUEEZE CHUTE S / H r 0 .000 0 . 0 0 0 0 .000 0 . 0 0 0 8 . 0 0 0 0 . 0 0 0 0.000 194.220 0 . 0 0 0 1 2 . 0 0 0 2 1 4 . 2 2 0

STOCK SPRAYER S / H r 0 .000 0 . 0 0 0 0 .000 0 . 0 0 0 5 . 7 1 0 0 . 0 0 0 0.000 90.729 0 . 0 0 0 4 . 0 0 0 1 0 0 . 4 3 9

STOCK TRAILER S / H r 0 .000 0 . 0 0 0 0 .000 0 . 0 0 0 3 0 . 0 0 0 1 0 . 5 0 0 0.000 570.825 0 . 0 0 0 3 0 . 0 0 0 6 4 1 . 3 2 5

SUPPL. FEEDER S / H r 0 .000 0 . 0 0 0 0 .000 0 . 0 0 0 2 . 2 5 0 0 . 0 0 0 0.000 29.963 0 . 0 0 0 l . S O O 33. "".3

TACK S / H r 0 .000 0 . 0 0 0 0 .000 0 . 0 0 0 5 . 0 0 0 0 . 0 0 0 0.000 95.137 0 . 0 0 0 S.OOO 1 0 S . 1 3 7

VET. EQUIPMENT S / H r 0 .000 0 . 0 0 0 0 .000 0 . 0 0 0 2 . 3 3 0 0 . 0 0 0 0 .000 58.858 0 . 0 0 0 3 . 5 0 0 6 4 . 6 8 9

PICKUP TRUCK 3 / 4 T O N S / M i 0.065 0 . 0 0 0 0 .000 0 . 0 0 0 0 . 0 1 S 0 . 0 0 0 0 .000 0.201 0 . 0 0 0 0 . 0 4 S 0 . 3 2 S

TRACTOR 12S HP S / A c 0.421 0 . 7 9 4 0 .000 0 . 0 0 0 0 . 1 4 9 0 . 0 0 0 0 .000 2 .874 0 . 0 0 0 0 . 1 8 3 4 . 4 2 0

FERT. SPREADER 2 0 F T S / A c 0 .000 0 . 0 0 0 0.000 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 .000 0 .000 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0

APPLY FERT S / A c 0.421 0 . 7 9 4 0.000 0 . 0 0 0 0 . 1 4 9 0 . 3 0 0 0 .000 2 .375 0 . 0 0 0 0 . 1 8 3 4 . 4 2 1

TRACTOR 180 HP S / A c 1.168 0 . 6 2 8 0.000 0 . 0 0 0 0 . 1 4 7 0 . 0 0 0 0 .000 1.880 0 . 0 0 0 0 . 1 2 0 3 . 9 4 2

FERT. SPREADER 9 RON S / A c 0 .000 0 . 0 0 0 0.000 0 . 0 0 0 0 . 2 0 4 0 . 0 0 0 0.000 0 .651 0 . 0 0 0 0 . 0 3 1 0 . 3 3 6

BEDDER 2 5 F T S / A c 0 .000 0 . 0 0 0 0.000 0 . 0 0 0 0 . 0 7 5 0 . 0 0 0 0 .000 0 .365 0 . 0 0 0 0 . 0 2 6 0 . 4 6 6

APPLY FERT 8 RON S / A c 1 .168 0 . 6 2 8 0.000 0 . 0 0 0 0 . 4 2 5 0 . 0 0 0 0 .000 2 .896 0 . 0 0 0 0 . 1 7 6 5 . 2 9 4

TRACTOR ISO HP S / A c 0 .276 0 . 8 5 3 0.000 0 . 0 0 0 0 . 1 7 4 0 . 0 0 0 0.000 3.349 0 . 0 0 0 0 . 2 1 3 4. 365

SPRAYER 2 5 F T S / A c 0 .000 0 . 0 0 0 0.000 0 . 0 0 0 0 . 0 8 9 0 . 0 0 0 0.000 0 .285 0 . 0 0 0 0 . 0 1 8 0 . 3 9 2

APPLY HERBICIDE S / A c 0 .276 0 . 8 5 3 0.000 0 . 0 0 0 . 0 . 2 6 2 0 . 0 0 0 0.000 3.63S 0 . 0 0 0 0 . 2 3 1 5 . 2 5 7

TRACTOR ISO HP S / A c 0 .276 0 . 8 5 3 0.000 0 . 0 0 0 0 . 1 7 4 0 . 0 0 0 0.000 3.349 0 . 0 0 0 0 . 2 1 3 4 . 8 6 5

SPRAYER 2 S F T S / A c 0 .000 0 . 0 0 0 0.000 0 . 0 0 0 0 . 0 8 9 0 . 0 0 0 0.000 0 .285 0 . 0 0 0 0 . 0 1 8 0 . 3 9 2

APPLY IRON S / A c 0.276 0 . 8 5 3 0 .000 0 . 0 0 0 0 . 2 6 2 0 . 0 0 0 0.000 3.635 0 . 0 0 0 0 . 2 3 1 5 . 2 S 7

TRACTOR 75 HP S / A c 1.132 1 . 1 7 6 0 .000 0 . 0 0 0 0 . 1 0 0 0 . 0 0 0 0 .000 1.939 0 . 0 0 0 0 . 1 2 3 4 . 4 7 0

BEDDER 1 3 . S F T S / A c 0.000 0 . 0 0 0 0 .000 0 . 0 0 0 0 . 0 9 2 0 . 0 0 0 0 .000 0.382 0 . 0 0 0 0 . 0 2 7 0 . 5 0 1

BEDDING 1 3 . 5 F T S / A c 1.132 1 . 1 7 6 0 .000 0 . 0 0 0 0 . 1 9 3 0 . 0 0 0 0 .000 2 .320 0 . 0 0 0 0 . 1 5 0 4 . 9 7 1

TRACTOR ISO HP S / A c 1.144 0 . 6 2 8 0 .000 0 . 0 0 0 0 . 1 2 8 0 . 0 0 0 0 .000 2.464 0 . 0 0 0 0 . 1 5 7 4 . 5 2 0

BEDDER 2 S F T S / A c 0.000 0 . 0 0 0 0.000 0 . 0 0 0 0 . 0 7 5 0 . 0 0 0 0 .000 0 .365 0 . 0 0 0 0 . 0 2 6 0 . 4 6 6

BEDDING ISO 9RCW S/Ac 1.144 0 . 6 2 8 0.000 0 . 0 0 0 0 . 2 0 3 0 . 0 0 0 3 .000 2 .829 0 . 0 0 0 0 . 1 3 2 4 . 9 8 6

RSI!.10 Information pnsented is prepaed solely as a general guide ad is not intended to recognise or predict the costs ad ntums from ary one paticuliw farm or ramh operationThese projections wen collected ad developed by staff members of dm Texas Agricultural Extension Service and approved for publication

■ l e s c u r ::e N ir>e

. - c e 1

p e r . >l a r . a s e .a c o r

"■ V i r i a c i e E x c e r .C p e r . C u t i m ?I n p u t C p e r . >

-S«S ••■•e p a i r

M a i r . t .i i F i r m

Repair> M a i r . t .L a c c r

H o u r l y 2 'L e a s e

»»«_ Fixe-epre : .

4n t e r e s t

1 ExpensesA n n u a . T iLease zer.sz

:-. 1.

TRACTCR3E2CER

3EDDING

"5 HP19 FT1 3 F T

S / A c3 / A cS / A c

3 . 4 4 90. 3000 . 3 4 9

3 . 4 9 20 . 0 0 00 . 4 4 2

3. 3003 . 0 0 03 . 0 0 0

3. OOC3. ;oc3 . 0 0 0

3.0753.0400.115

3. OOO3 . 0 0 03 . 0 0 0

o.coo3.0000.000

1.4540.2491.703

0.0003.0000.000

3. • 320 . 0 1 41 . 1 1 0

). 3523. 3373 . 6 5 5

TRACTCR3EDDER

BEDDING

130 HP2 S F T130 9ROW

S / A cS / A cS / A c

1 . 1 3 30 . 3 0 C1 . 1 3 3

0 . 6 2 30 . 0 0 00 . 6 2 9

0. 0003. OOO0 . 0 0 0

3 . 0 0 03 . 3 0 00 . 0 0 0

3.1470.0753.222

0 .0000 . 0 0 00 . 0 0 0

0.0000.0000.000

1.9800.3652.246

O.OCO0.0000.000

0 . 1 2 00 . 0 2 60 . 1 4 5

3 . J C 70 . 4 6 64 . 3 7 3

TRACTORBEDDER

BEDDING

125 HP2 0 F T6 ROW

S / A cS / A C3 / A c

1 . 1 4 60 . 0 0 01 . 1 4 6

0.7 94O.OOO0 . 7 9 4

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 0 03 . 0 0 0o.ooo

0.1490.0700.219

0 . 0 0 00 . 0 0 00 . 0 0 0

0.0000 .0000 .000

2.3740.4803.355

0.0000.0000.000

0 . 1 8 33 . 0 3 40 . 2 1 6

5 . 1 4 53 . S 4 45 . 7 2 9

TRACTORC H I S E L

C H I S E L

125 HP2 0 F T

S / A CS / A c5 / A C

0 . 3 5 40. OOO3 . 3 5 4

0 . 7 9 40 . 0 0 00 . 7 9 4

0 . 0 0 00 . 0 0 00 . 0 0 0

0.0000.0000.000

0.1490.0920.241

0 . 0 0 00 . 0 0 00 . 0 0 0

0.0000.0000.000

2.3741.5344.453

0.0000.0000.000

0 . 1 8 33 . 1110 . 2 9 3

4 . 4 5 41 . 7 9 65 . 6 4 0

TRACTORCHISEL

CHISEL

75 HP12 FT12 FT

3 / A CS / A cS / A c

0 . 3 7 40 . 0 0 00 . 8 7 4

1 . 3 2 30 . 0 0 01 . 3 2 3

0 . 0 0 00 . 0 0 00 . 0 0 0

0.0000.0000.000

0.1130.0810.194

0 . 0 0 00 . 0 0 00 . 0 0 0

0.0000.0000.000

2.1311.5353.716

0.0000.0000.000

0 . 1 3 90 . O 9 70 . 2 3 5

4 . 5 3 01 . 7 1 36 . 3 4 3

TRACTORCHISEL

CHISEL

130 HP20 FT180HP

S / A cS/ACS / A c

1 . 0 4 30 . 0 0 01 . 0 4 3

0 . 7 9 40 . 0 0 00 . 7 9 4

0 . 0 0 00 . 0 0 00 . 0 0 0

0.0000.0000.000

0.1850.0920.277

0 . 0 0 00 . 0 0 00 . 0 0 0

0.0000.0000.000

2 .3781.5843.962

0 .0000 .0000 .000

0 . 1 5 10 . 1 1 10 . 2 6 2

4 . 5 5 11 . 7 3 66 . 3 3 "

TRACTORCOMBINE

COMBINE

75 HPPEANUTPEANUTS

S / A cS / A cS / A C

3 . 1 6 30 . 0 0 03 . 1 6 8

6 . 0 5 00 . 0 0 06 . 0 S 0

0 . 0 0 00 . 0 0 00 . 0 0 0

0.0000.0000.000

0.5161.3992.414

0 . 0 0 00 . 0 0 00 . 0 0 0

0.0000.0000.000

9.97115.71825.689

0 .0000 .0000 .000

0 . 6 3 41 . 1 0 41 . 7 3 8

2 0 . 3 3 31 3 . 7 2 13 9 . 0 5 9

COMBINECOMBINING

RICERICE

S / A CS / A C

2 . 9 1 82 . 9 1 8

3 . 3 6 73 . 3 6 7

0 . 0 0 03 . 0 0 0

0.0000 .000

4.0804.080

0 . 0 0 00 . 0 0 0

0.0000.000

22.15122.1S1

0.0000 .000

1 . 2 4 01 . 2 4 0

3 3 . " " s e3 3 . 7 5 6

TRACTORCULTIPACKER

CULTIPACK

125 HP S / A cS / A cS / A C

1 . 2 4 70 . 0 0 01 . 2 4 7

1 . 4 2 90 . 0 0 01 . 4 2 9

0 . 0 0 00 . 0 0 00 . 0 0 0

0.0000.0000.000

0.2630.0740.341

0 . 0 0 00 . 0 0 00 . 0 0 0

0 .0000 .0000 .000

S.1740.5275.701

0 .0000.0000.000

0 . 3 2 90 . 0 3 70 . 3 6 6

3 . 4 4 90 . 5 3 79 . 0 3 5

TRACTORCULTIVATOR

C U LT I VAT E

40 HP1 ROW1 ROW

S / A cS / A CS / A C

0 . 3 0 20 . 0 0 00 . 3 0 2

0 . 7 9 40 . 0 0 00 . 7 9 4

0 . 0 0 00 . 0 0 00 . 0 0 0

0.0000.0000.000

0.0380.0070.045

0 . 0 0 00 . 0 0 00 . 0 0 0

0 .0000 .0000 .000

0.8950.0570.952

0.0000.0000.000

0 . 0 5 70 . 0 0 40 . 0 6 1

2 . 0 9 60 . 0 6 32 . 1 5 4

TRACTORCULTIVATOR

CULTIVATE

ISO HP2 5 F TISO 8R

3 / A cS / A CS / A C

0 . 9 1 60 . 0 0 00 . 9 1 6

0 . 5 6 50 . 0 0 00 . 5 6 5

0 . 0 0 00 . 0 0 00 . 0 0 0

0.0000.0000.000

0. US0.0690.184

0 . 0 0 00 . 0 0 00 . 0 0 0

0 .0000 .0000.000

2.2180.9333.150

0.0000 .00 -0.000

0 . 1 4 10 . 0 6 S0 . 2 0 6

3 . 9 5 51 . 0 6 75 . 0 2 1

TRACTORCULTIVATOR

C U LT I VAT E

130 HP25 FT180 8R

S / A CS / A CS / A c

0 . 9 4 30 . 0 0 00 . 9 4 3

0 . S 6 S0 . 0 0 00 . S 6 5

0 . 0 0 00 . 0 0 00 . 0 0 0

0.0000.0000.000

0.1320.0690.201

0 . 0 0 00 . 0 0 00 . 0 0 0

0.0000.0000.000

1.6920 .9332 .625

0.0000 .0000 .000

0 . 1 0 80 . 0 6 50 . 1 7 3

3 . 4 3 91 . 0 6 74 . 5 0 6

TRACTORCULTIVATOR

C U LT I VAT E

75 HP1 3 . 3 F T4 ROW


1 , 0 3 40 . 0 0 01 . 0 3 4

1 . 0 7 50 . 0 0 01 . 0 7 5

0 . 0 0 00 . 0 0 00 . 0 0 0

0.0000.0000.000

0.0920 .0960.187

0 . 0 0 00 . 0 0 00 . 0 0 0

0.0000.0000.000

1.7710.4092.180

0 .0000 .0000 .000

0 . 1 1 30 . 0 2 90 . 1 4 1

4 . 0 8 30 . 5 3 34 . 6 1 6

TRACTORCULTIVATOR

C U LT I VAT E

12S HP2 0 F T6 RON


1 . 0 3 10 . 0 0 01 . 0 3 1

0 . 7 1 50 . 0 0 00 . 7 1 5

0 . 0 0 00 . 0 0 00 . 0 0 0

0.0000 .0000.000

0.1340.0860 .222

0 . 0 0 00 . 0 0 00 . 0 0 0

0 .0000 .0000 .000

2.S870.4623.049

0 .0000 .0000 .000

0 . 1 6 40 . 0 3 20 . 1 9 7

4 . 6 3 10 . 5 3 25 . 2 1 3

TRACTORCULTIVATOR

C U LT I VAT E

75 HPROLLINGROLLING


1 . 0 6 20 . 0 0 01 . 0 6 2

1 . 6 0 80 . 0 0 01 . 6 0 8

0 . 0 0 00 . 0 0 00 . 0 0 0

0 .0000.0000.000

0.1370.1060.244

0 . 0 0 00 . 0 0 00 . 0 0 0

0 .0000 .0000 .000

2.6491.3934.042

0 .0000.0000.000

0 . 1 6 80 . 0 9 80 . 2 6 6

5 . 6 2 S1 . 5 9 7■" .221

TRACTORC U LT I VATO R - 3 6

C U LT I VAT I N G - 3 6

ISO HPF I E L DF I E L D


0 . 5 6 70 . 0 0 00 . 5 6 7

0 . 4 0 30 . 0 0 00 . 4 0 3

0 . 0 0 00 . 0 0 00 . 0 0 0

0.0000.0000.000

0.0820.1020.184

0 . 0 0 00 . 0 0 00 . 0 0 0

0 .0000 .0000 .000

1.5840.7132.297

0.0000.0000.000

0 . 1 0 1O.OSO0 . 1 5 1

2 . 7 3 70 . 3 6 53 . 6 0 2

TRACTORDIGGER

DIG

75 HPPEANUTPEANUTS

S / A cS / A CS / A c

2 . 9 2 30 . 0 0 02 . 9 2 3

6 . 0 S 00 . 0 0 06 . 0 5 0

0 . 0 0 00 . 0 0 00 . 0 0 0

0.0000.0000.000

0.S160.2610.777

0 . 0 0 00 . 0 0 00 . 0 0 0

0.0000.0000.000

9.9715 .753

15.724

0 .0000 .0000 .000

0 . 6 3 40 . 4 0 21 . 0 3 S

2 0 . 0 9 46 . 4 1 6

2 6 . 5 0 9

TRACTORD I S K

DISK

40 HP4 ROH4 ROW


0 . 5 9 10 . 0 0 00 . 5 9 1

1 . 1 5 10 . 0 0 01 . 1 5 1

0 . 0 0 00 . 0 0 00 . 0 0 0

0.0000.0000 .000

0.0S50.0910 .145

0 . 0 0 00 . 0 0 00 . 0 0 0

0.0000.0000.000

1.2981.7663.064

0 .0000 .0000 .000

0 . 0 8 20 . 1 1 10 . 1 9 3

3 . P 61.9675.144

TRACTORDISK - TANDEM

DISKING

40 HP2 ROW2 ROH


0 . 9 7 20 . 0 0 00 . 9 7 2

2 . 5 5 10 . 0 0 02 . 5 5 1

0 . 0 0 00 . 0 0 00 . 0 0 0

0 .0000 .0000 .000

0.1220 . 11 20 .233

0 . 0 0 00 . 0 0 00 . 0 0 0

0.0000 .0000 .000

2.8770.8393.716

0 .0000 .0000 .000

0 . 1 8 30 . 0 S 30 . 2 3 6

6.7041.0047.703


D I S K I N G

150 HP6 RON2 0 F T


0 . 9 5 50 . 0 0 00 . 9 S S

0 . 7 6 50 . 0 0 00 . 7 6 5

0 . 0 0 00 . 0 0 00 . 0 0 0

0 .0000.0000.000

0.1560.1740.329

0 . 0 0 00 . 0 0 00 . 0 0 0

0 .0000 .0000 .000

3.0041.3544 .359

0.0000.0000.000

0 . 1 9 1o.oas0.276

5.0711.6136.694

TRACTORO I S K

D I S K I N G

125 HP6 RON6 RON


0 . 8 5 30 . 0 0 00 . 8 5 3

0 . 7 6 50 . 0 0 00 . 7 6 S

0 . 0 0 00 . 0 0 00 . 0 0 0

0.0000.0000.000

0.1430.0830.226

0 . 0 0 00 . 0 0 00 . 0 0 0

0.0000.0000.000

2.7710.8483 .619

0.0000 .0000 .000

0.1760.0590.235

4.7080.9905.699

TRACTORD I S K

DISKING

125 HPOFFSETOFFSET


0 . 9 8 50 . 0 0 00 . 9 8 S

1 . 0 2 50 . 0 0 01 . 0 2 5

0 . 0 0 00 . 0 0 00 . 0 0 0

0.0000.0000.000

0.1920.2610.453

0 . 0 0 00 . 0 0 00 . 0 0 0

0.0000.0000.000

3.7111.82S5.536

0 .0000 .0000 .000

0.2360.1280.363

6.1492.2138.362

TRACTORD I S K

D I S K I N G

75 HPTANDEMTANDEM


0 . 8 6 60 . 0 0 00 . 8 6 6

1 . 1 5 10 . 0 0 01 . 1 5 1

0 . 0 0 00 . 0 0 00 . 0 0 0

0.0000.0000.000

0.0980.1210 .220

0 . 0 0 00 . 0 0 00 . 0 0 0

0.0000.0000.000

1.8971.3783.275

0 .0000 .0000 .000

0.1210.0870.207

4.1321.5965.718


DISKING - TANDEM

12S HP6 ROH6 ROH


o.aas0 . 0 0 00 . 8 8 5

0 . 7 6 50 . 0 0 00 . 7 6 S

0 . 0 0 00 . 0 0 00 . 0 0 0

0 .0000 .0000 .000

0.1430.1740.317

0 . 0 0 00 . 0 0 00 . 0 0 0

0 .0000 .0000 .000

2.7711.3544.12S

0.0000 .0000.000

0 .1760.0850.261

4.7401.6136.3S3

TRACTORD R I L L

D R I L L

40 HP10 FT


0 . 7 8 80 . 0 0 00 . 7 8 8

1 . 8 0 50 . 0 0 01 . 8 0 5

0 . 0 0 00 . 0 0 00 . 0 0 0

0 .0000 .0000.000

0.0860.3090.394

0 . 0 0 00 . 0 0 00 . 0 0 0

0 .0000 .0000.000

2 .0353.432S.468

0.0000.0000 .000

0.1290.2400 .369

4.8433.9803.324

Information pnsented is pnpaedsolely as a general guide ad is not Mended to naipuze a pndta dm ca^ ad nturnsjrxmaty am patted^ form a raudi operaticThese projections wen collected ad developed bystag'membenoj'dm Texas A&tcdturd Extension Seme* ad approved for publication. R S I l l l

i •■'•»-.ei i y

p e r . ia.-.a ;».i c o r

- - v a n s c . e - . x p e r . u e a • « •■3 p e r . C u s t ; . - n R e p a i rI n p u t C p e r . i M a m t .

O f f F i r m

a e p a i r4 M a i r . t .L a s e r

H r u r l y CLease

• » " r i x ee p r e c .

4- . t e r e s t

i i x c e r . z e s--■■-di d.- . e a i e ' - -

x e j .. ■ i .

TRACTCRFIELD CVLT IVATCR

FIELD CULTIVATOR

•.4 3 H?2 9 F T

3 A r3 /AC3 Ac

. . ?453.3 30C . ? 4 5

. . 4 9 33. 3003 . 4 9 3

3. 3003 . 0 0 03 . 0 0 0

3. COO3 . 0 0 03 . 0 0 0

0 . 1 1 5o .n -0 . 2 3 2

3 . 0 0 03 . 3 0 00 . 0 0 0

•3. 3003 . 3 0 03 . 0 0 0

1 . 4 7 63 . 5 3 02 . 3 5 6

3. OCO0. 0003 . 0 0 0

: . , 343. 3413 . 1 3 4

). :-.■>.; - l -3 . 4 . 0

TRACTORF I E L D C V LT I VAT C R

FIELD C ' JLT IVATCR

125 HP4 RCW6 RCW

S,AC3 / A c3. Ac

1 . 3 3 13 . 0 0 01 . 3 3 1

3 . 7 1 S3 . 0 0 0O . ' I S

0 . 3 0 00. OCO0 . 0 0 0

3. 300\ 3 0 03 . 0 0 0

3 . 1 3 41 . 0 9 83 . 2 2 2

0. 3003 . 0 0 03. 000

1. 300o.ooo3 . 0 0 0

2 . 5 8 71 . 7 0 04 . 2 8 7

0 . 0 0 03. OCO3. 000

0 . 1 6 4j . 137

■1.6311 . 4 9 56. 526

TRACTCRHARROWS

HARROWING

40 HP 3 ' A cS . A c5 / A c

3 . 3 2 73 .C003 . 3 2 7

0 . 9 6 30 . 0 0 00 . 9 6 3

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 0 0o.oooo.oco

0 . 0 4 60 . 0 1 80 . 0 6 4

O.OCO0 . 0 0 03 . 0 0 0

0 . 0 0 00 . 0 0 00 . 0 0 0

1 . 0 3 63 . 0 8 21 . 1 6 8

0 . 0 0 00 . 0 0 0O.OCO

0. 3693.-30 60 . 0 7 5

2 . 4 9 10 . 1 0 52 . 5 9 6

TRACTORGRAIN CART

HAULING

■5 HP

RICE

3. 'Ac3.'AC3/AC

0 . 1 2 13. 3003 . 1 2 1

0 . 4 3 30 . 0 0 00 . 4 3 3

0 . 0 0 00 . 0 0 0o.ooo

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 3 70 . 0 2 40 . 0 6 1

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 7 1 40 . 0 2 50 . 7 3 9

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 4 S0 . 0 0 20 . 0 4 7

' . . 3 5 03 . 0 5 01 . 4 0 1

TRACTORHERB. APPLICATOR

HERBICIDE APPL.

125 HP20 FT


0 . 7 8 90 . 0 0 00 . 7 8 9

0 . 9 7 80 . 0 0 00 . 9 7 8

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 2 0 00 . 0 9 00 . 2 9 0

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 0 00 . 0 0 00 . 0 0 0

3 . 3 6 10 . 8 1 04 . 6 7 2

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 2 4 50 . C S 70 . 3 0 2

6 . 0 7 30 . 3 5 57 . 0 3 0

TRACTCRDISK - TANDEMSPRAYER

HERBICIDE APPL.

130 HP6 ROW2 0 F TD I S C 2 0

S / A cS / A cS / A CS / A c

1 . 6 9 10 . 0 0 00 . 0 0 01 . 6 9 1

1 . 0 6 70 . 0 0 00 . 0 0 01 . 0 6 7

0 . 0 0 00 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 0 00 . 0 0 00 . 0 0 00 . 0 0 0

0 . 2 4 90 . 1 7 40 . 0 9 90 . S 2 1

0 . 0 0 00 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 0 00 . 0 0 00 . 0 0 00 . 0 0 0

3 . 1 9 51 . 3 5 40 . 4 8 25 . 0 3 1

0 . 0 0 00 . 0 0 00 . 0 0 00 . 0 0 0

0 . 2 0 30 . 0 8 S0 . 0 3 00 . 3 1 3

5 . 4 0 51 . 5 1 30 . 5 1 04 . 6 2 3

TRACTORPICKER WHEELS

PICKER WHEELS

40 HP S / A cS / A CS / A C

0 . 3 8 40 . 0 0 00 . 3 8 4

1 . 2 S 40 . 0 0 01 . 2 5 4

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 6 00 . 0 4 00 . 1 0 0

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 0 00 . 0 0 00 . 0 0 0

1 . 4 1 42 . 3 1 13 . 7 2 S

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 9 00 . 1 6 10 . 2 5 1

3 . 2 0 12 . 5 1 25 . 7 1 3

PICKUP TRUCKPICKUP TRUCK

3/4 TON3/4 TON

S / M lS / m i

0 . 0 6 50 . 0 6 5

0 . 1 7 50 . 1 7 5

C . 0 0 00 . 0 0 0

0 . 0 0 00 . 0 0 0

0 . 0 1 S0 . 0 1 5

0 . 0 0 00 . 0 0 0

0 . 0 0 00 . 0 0 0

0 . 2 0 10 . 2 0 1

0 . 0 0 00 . 0 0 0

0 . 0 4 S0 . 0 4 5

0 . 5 0 00 . 5 0 0

TRACTORLAND PLANE

PLANING

125 HP

LAND

3 / A cS / A cS/AC

1 . 5 9 30 . 0 0 01 . 5 9 3

1 . 2 7 00 . 0 0 01 . 2 7 0

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 2 3 80 . 1 0 13 . 3 3 9

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 0 00 . 0 0 00 . 0 0 0

4 . 5 9 91 . 9 9 36 . 5 9 8

0 . 0 0 00 . 0 0 00 . 3 0 0

0 . 2 9 20 . 1 3 90.4 32

7 . 9 9 32 . 2 3 4

1 0 . 2 3 1

TRACTORPLANTER

PLANTING

40 HP18 FT1 ROW

3 / A cS / A cS / A c

0 . 5 0 40 . 0 0 00 . 6 0 4

1 . 1 7 60 . 0 0 01 . 1 7 6

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . O S 60 . 0 2 70 . 0 8 3

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 0 00 . 0 0 00 . 0 0 0

1 . 3 2 70 . 1 8 71 . 5 1 4

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 3 40 . 0 1 30 . 0 9 7

3 . 2 4 70 . 2 2 73 . 4 7 4

TRACTORPLANTER

PLANTING

75 HP1 3 . 5 F T4 ROH


0 . 3 7 60 . 0 0 00 . 8 7 6

1 . 5 6 90 . 0 0 01 . 5 6 9

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 1 3 40 . 1 7 20 . 3 0 6

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 0 00 . 0 0 00 . 0 0 0

2 . 5 8 S1 . 0 9 43 . 6 7 9

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 1 6 40 . 0 7 60 . 2 4 1

5 . 3 2 71 . 3 4 36 . 6 7 0

TRACTORPLANTER

PLANTING

125 HP20 FT6 ROH


0 . 9 2 40 . 0 0 00 . 9 2 4

1 . 0 5 90 . 0 0 01 . 0 S 9

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 1 9 80 . 1 6 50 . 3 6 3

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 0 00 . 0 0 00 . 0 0 0

3 . 8 3 21 . 8 1 15 . 6 4 3

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 2 4 40 . 1 2 60 . 3 7 0

6 . 2 5 62 . 1 0 28 . 3 5 8

TRACTORSPRAYERPLANTER

PLANTING

ISO HP2 5 F T3 ROH8R CORN

S / A cS / A cS / A cS / A c

1 . 0 3 60 . 0 0 00 . 0 0 01 . 0 3 6

0 . 8 S 30 . 0 0 00 . 0 0 00 . 8 5 3

0 . 0 0 00 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 0 00 . 0 0 00 . 0 0 00 . 0 0 0

0 . 1 7 40 . 0 8 90 . 2 0 60 . 4 6 8

0 . 0 0 00 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 0 00 . 0 0 00 . 0 0 00 . 0 0 0

3 . 3 4 90 . 2 8 50 . 9 9 44 . 6 2 9

0 . 0 0 00 . 0 0 00 . 0 0 00 . 0 0 0

0 . 2 1 30 . 0 1 80 . 0 6 90 . 3 0 0

S . 6 2 S0 . 3 9 21 . 2 6 97 . 2 8 6

TRACTORPLANTERSPRAYER

PLANTING

1 5 0 H P8 ROH2 5 F T3R COTN

S / A cS / A cS / A cS / A c

1 . 0 3 60 . 0 0 00 . 0 0 01 . 0 3 6

0 . 8 5 30 . 0 0 00 . 0 0 00 . 8 S 3

0 . 0 0 00 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 0 00 . 0 0 00 . 0 0 00 . 0 0 0

0 . 1 7 40 . 2 0 60 . 0 8 90 . 4 6 8

0 . 0 0 00 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 0 00 . 0 0 00 . 0 0 00 . 0 0 0

3 . 3 4 90 . 9 9 40 . 2 8 54 . 6 2 9

0 . 0 0 00 . 0 0 00 . 0 0 00 . 0 0 0

0 . 2 1 30 . 0 6 90 . 0 1 80 . 3 0 0

5 . 6 2 51 . 2 6 90 . 3 9 27 . 2 9 6

TRACTORPLANTER

PLANTING

150 HP8 ROH3R SORG


0 . 9 6 20 . 0 0 00 . 9 6 2

0 . 8 3 70 . X I 0 00 . 8 3 7

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 1 7 00 . 2 0 60 . 3 7 6

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 0 00 . 0 0 00 . 0 0 0

3 . 2 8 50 . 9 9 44 . 2 7 9

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 2 0 90 . 0 6 90 . 2 7 8

5 . 4 6 21 . 2 6 96 . 7 3 2

TRACTORPLANTER

PLANTING

75 HPPEANUTPEANUTS


0 . 9 3 10 . 0 0 00 . 9 3 1

1 . 6 6 70 . 0 0 01 . 6 6 7

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 1 4 20 . 1 7 40 . 3 1 7

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 0 00 . 0 0 00 . 0 0 0

2 . 7 4 83 . 9 6 46 . 7 1 1

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 1 7 S0 . 2 7 70 . 4 5 1

S . 6 6 24 . 4 1 S

1 0 . 0 7 7

TRACTORMOLDBOARD PLOW

PLOWING

75 HP S / A cS / A cS / A c

2 . 2 3 20 . 0 0 02 . 2 3 2

3 . 3 7 90 . 0 0 03 . 3 7 9

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 2 3 80 . 4 5 70 . 7 4 S

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 0 00 . 0 0 00 . 0 0 0

5 . 5 6 98 . 0 3 3

1 3 . 6 0 1

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 3 S 40 . 5 6 10 . 9 1 5

1 1 . 3 2 29 . 0 S O

2 0 . 3 7 2

TRACTORMOLDBOARD PLOW

PLOWING

125 HP6 F T6 F T


2 . 8 4 80 . 0 0 02 . 8 4 8

2 . 6 4 70 . 0 0 02 . 6 4 7

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 4 9 60 . 5 5 31 . 0 4 9

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 0 00 . 0 0 00 . 0 0 0

9 . 5 8 34 . 3 3 8

1 3 . 9 2 0

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 6 0 90 . 2 7 20 . 8 8 1

1 6 . 1 3 25 . 1 6 3

2 1 . 3 4 5

TRACTORPLOW

PLOWING

125 HPLEVEELEVEES

S / A CS / A CS / A c

1 . 9 4 30 . 0 0 01 . 9 4 3

1 . 5 4 90 . 0 0 01 . 5 4 9

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 2 9 00 . 1 0 10 . 3 9 1

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 0 00 . 0 0 00 . 0 0 0

S . 6 0 90 . 2 0 55 . 8 1 4

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 3 5 70 . 0 1 30 . 3 6 9

9 . 7 4 80 . 3 1 9

1 0 . 0 6 6

TRACTORBLADE

REBUILDING LEVEE

75 HPDOZER

S / A cS / A cS / A C

1 . 5 2 60 . 0 0 01 . 5 2 6

1 . 7 3 30 . 0 0 01 . 7 3 3

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 1 4 80 . 0 S 90 . 2 0 7

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 0 00 . 0 0 00 . 0 0 0

2 . 8 5 50 . 4 0 73 . 2 6 3

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 1 8 20 . 0 2 90 . 2 1 0

6 . 4 4 20 . 4 9 56 . 9 3 8

TRACTORROLLER

ROLLING

40 HP2 0 F T


0 . 2 6 00 . 0 0 00 . 2 6 0

0 . S 9 S0 . 0 0 00 . S 9 S

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 2 80 . 0 1 20 . 0 4 0

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 6 7 20 . 1 9 80 . 8 6 9

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 4 30 . 0 1 40 . 0 5 6

1 . 5 9 80 . 2 2 31 . 3 2 1

TRACTORROLLER

ROLLING

40 HP4 ROH4 RCH


0 . 3 0 40 . 0 0 00 . 3 0 4

0 . 8 9 60 . 0 0 00 . 3 9 6

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 4 30 . 0 1 S0 . 0 5 8

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 0 00 . 0 0 00 . 0 0 0

1 . 0 1 00 . 2 3 31 . 2 4 3

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 6 40 . 0 1 80 . 0 8 2

2 . 3 1 60 . 2 6 62 . 5 3 3

TRACTORROPE WICK

ROPE WICK

40 HP S / A cS / A cS / A c

0 . 1 0 50 . 0 0 00 . 1 0 5

0 . 4 3 10 . 0 0 00 . 4 3 1

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 2 20 . 0 0 60 . 0 2 8

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 5 3 00 . 1 9 30 . 7 2 3

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 3 40 . 0 1 40 . 0 4 7

1 . 1 2 20 . 2 1 21 . 3 3 3

T R A C T O R 1 2 5 H P S / A cB R O A D C A S T S E E D E R S / A c

S E E D I N G B R O A D C S T S / A c

0 . 5 2 60 . 0 0 00 . S 2 6

0 . 7 1 10 . 0 0 00 . 7 1 1

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 1 3 30 . 0 5 00 . 1 8 3

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 0 00 . 0 0 00 . 0 0 0

2 . 5 7 40 . 6 4 03 . 2 1 4

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 1 6 40 . 0 3 80 . 2 0 1

4 . 1 0 80 . 7 2 74 . 3 3 5

TRACTORSHREDDER

SHRED STALKS

100 HP1 3 F T


0 . 7 6 70 . 0 0 00 . 7 6 7

1 . 0 9 90 . 0 0 01 . 0 9 9

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 1 4 00 . 2 2 80 . 3 6 8

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 0 0 00 . 0 0 00 . 0 0 0

3 . 3 0 10 . 8 2 14 . 1 2 2

0 . 0 0 00 . 0 0 00 . 0 0 0

0 . 2 1 00 . 0 S 20 . 2 6 1

5 . 5 1 31. 1006 . 6 1 7

tnformaianpnsemedtspnpaedsolelyaiagemrdgmdeadisrunmerdtdtoncogmze orpndicl the costs ad Mums fromary am pattada jam or ranch operationRSI 1.12 These projections wen collectedaddevelopedby staffmembers ofthe Texas AgnodturdExtenocn Service ad otproved for publication

r e s u . r :? ••'•i.r.» . ' n i t »""•=«■ ......».,.• - = / a r . 3 C - e E x c e :r . - s e s * "■■......... .-.-.,_-..- . . . . . . " . x e _ E x c e n j e j .;_.-.» ".". iF - e l 3 = e r . > 3 c e r . Stl.Tl r e p a i r ? e = a i r ■ i c u r i y l e c r e c . ; - - . r . - i a . T j .<■»■>. ;<:. r..>» •

5 M a n a g e . I n p u t c?< , M a m t . • i M a i r. t . L e a s e 4 L s i i e : ? r . i eL u c e l a e e r .=, " . i i Tiz^ i L a t e r I n t e r e s t * '. - j u : .

TRACTOR ISO HP 3 / A c 3 . 9 5 2 1 . 0 9 9 3 . 0 0 0 3. 3 30 3 .224 :. coo 3 . 0 0 0 4 . 3 1 6 3. 3 C 0 ' 2" 4 ■3. :'.'-,SHREDDER 13 FT 3 . ' A c 0 . 0 0 0 0 . 0 0 3 3 . 0 0 0 3. 3-30 3 .224 3 .300 3 . 3 0 0 3 . 4 2 1 0. 3 30 . :*2

SHRED STALKS 150 HP S / A c C . ? 5 2 1 . 0 9 9 0 . 0 0 0 :. ooo 0 . 4 5 1 3. COO 0 . 0 0 0 5 . 1 3 6 3. OCC i . 3 2 4 ' ■ 364

TRACTOR 40 HP S / A c 0 . 6 2 1 1 . 6 2 9 0 .000 O.OCO 0 . 3 - 9 0 . 0 0 0 0 . 3 0 0 1 . 9 3 7 1. 300 . 11 7 4 . 2 9 0SPRAYER 1 3 . 5 F T S / A C 3. OOO 0 . 0 0 0 o.ooo 3 . 0 0 0 0 . 1 3 0 0 . 0 0 0 3. 300 1 . 0 5 1 0 . 0 0 0 3. 3o6 1 . 2 4 "

SPRAYING 4 ROW S / A C 0 . 6 2 1 1 . 6 2 9 o.coo 0 . 0 0 0 0 . 2 0 3 0 . 0 0 0 3. 000 2 . 4 9 3 0 . 0 0 0 3. 342 5 . 5 2 4

TRACTOR 40 HP S / A C 0 . 4 0 6 1 . 0 6 7 0 . 0 0 0 0 . 0 0 0 0 . 0 5 1 0 . 0 0 0 3 . 0 0 0 1 . 2 0 3 3 . 0 0 0 ■). i'-i 2 . 4 0 3SPRAYER 20 FT 3 / A C 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 . 0 9 9 0 . 0 0 0 0 . 0 0 0 0 . 4 8 2 0. 000 3. 330 3 ,. 6 1 0

5PRAYING 6 RCW 3 / A C 0 . 4 0 6 1 . 0 6 7 0 . 0 0 0 0 . 0 0 0 0 . 1 4 9 •3.000 0 . 0 0 0 1 . 6 8 5 0 . 0 0 0 3 . 1 3 6 3 . 4 1 3

TRACTCR 150 HP 3 / A C 0 . 9 6 6 0 . 5 9 5 0 . 0 0 0 o.ooo 0 . 1 2 1 0 . 0 0 0 0 . 0 0 0 2 . 3 3 7 0 . 0 0 0 3 . 1 4 9 4 . 1 6 3SWEEP M'JLCHER S / A c 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 . 0 6 2 0 . 0 0 0 0 . 0 0 0 0 . 2 4 S 0 . 0 0 0 0 . 0 1 7 3. 3 2 4

SWEEP/MULCH S / A C 0 . 9 6 6 0 . 5 9 5 0 . 0 0 0 0 . 0 0 0 0 . 1 3 3 0 . 0 0 0 0 . 0 0 0 2 . 5 3 3 0 . 0 0 0 3. 166 4 . 4 9 2

Information pnsented is pnptwtd solely as a general guide adis not intendedto nco^a a predia the cosucednnaia fiom ay am panada jirm or noKhtiperatton RSII IT,ThenprojecttonswencUltctedaddevelopedbystaffmembenofihe TexatApicutturd Extension Service adatprovedforpubucatiat i\o i i. i J

Budget Parameters Report

Para.T.e_9_ Value U n i tName o f

Measure============.-=-=-= =__ ============ =======.DIESEL 0.3500 GAL.DIESEL 3TU 135250.0000 BTUELECTRICITY 0.0700 KWHELECTRICITY BTU 3410.0000 BTUGASOLINE 0.8500 GAL.GASOLINE BT.1 124100.0000 3TUHIRED LABOR 5.2500 HOURHIRED LABOR IRR 5.2500 HOURINR 1.0000 %IRITB 10.5000 %IRITE 4.0000 %IROCB 10.5000 %IROCE 5.5000 %IRPCF 3.0000 %I T l 10.0000 %LP GAS 1.0000 GAL.LP GAS BTU 92140.0000 3TULUBE MULTI 0.1500 NONENATURAL GAS 3.0000 MCFNATURAL GAS BTU 1000000.0000 BTUOWNER LABOR 5.2500 HOUROWNER LABOR IRR 5.2500 HOURPTR 0.0000 %

Desc r i p t i on

Cost of Diesel FuelEnergy of Diesel FuelC o s t o f E l e c t r i c i t yE l e c t r i c i t y e n e r g yCost of GasolineEnergy of GasolineHired Repair and Maintenance Labor RateHi red I r r iga t ion Opera t ion LaborInsurance Rate, % of Market valueInterest Rate, Intermediate Term Borrow.Interest Rate, In termediate Term Equi tyInterest Rate, Operat ing Capi ta l Borrow.In teres t Rate , Opera t ing Cap i ta l Equ i tyInterest Rate, Posi t ive Cash FlowIn teres t Rate , Inves tment Cap i ta lCost of LP GasEnergy of LP GasLube Mu l t i p l i e rCost of Natural GasEnergy of Nat. Gas per 100ft3 or ThermOwner Repair and Maintenance Labor RateOwner I r r igat ion Operat ion LaborPersonal Property Tax Rate

RS11.14 Information pnsented is pnpand solely as a general guide ad is not intended lo recogmse or predict the costs ad Mums from aiy one paticula form or raich operation.These projections wen collected ad developed by staff members of the Texas Agnadturat Extension Service and improved Jar publication

i

EducattonaTprograms conducted by the Texas Agricultural Extension Service serve people of all ages regardless of socio-economic level, race..color, sex or national origin.

Cooperative Extension Work in Agriculture and Home Economics, The Texas A&M University System and the United States Department ofAgriculture cooperating Distributed in furtherance of the acts of Congress of May 8,1914, as amended, and June 30,1914.1 5 0 - 0 1 - 9 5 , N e w E C O 7 - 2

Documents

The Texas A&M University System · 03/15/95 preharvest m apply iron 1.0000 03/20/95 preharvest m cultivate 180 8r 1.0000 . 00 04/10/95 preharvest e foliar iron 1.0000 . 00.00 04/10/95