h Texas Agricultural Extension Service · FURADAN - 3G CUST AIR INSCT-1 NITROGEN-3 CUST AIR FERT-3 INSECTICIDE CUST AIR INSCT-2 Fuel & Lube - Machinery R e p a i r s - M a c h i n

h Texas Agricultural Extension ServiceW The Texas A&M University System

B-1241(C09)

Texas Crop Enterprise Budgets

Burle-

Lee

Projected for 1995

Madison

WalkerSariX

JacintoHardin

Montgomery^Liberty

JeffersonHarris

FortBend

Brazoria

Dr. Arthur R. Gerlow, District 9 Extension Economist-Management

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

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

B-1241 (C9)

R ice , F i rs t CropEast Side of Texas Upper Coast District (11)

1995 Projected Costs and Returns per Acre

GROSS INCOME Description

RICE 1ST CROP LOANRICE PREMIUMRICE SUBSIDY

Total GROSS Income

VARIABLE COST Description

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

53.80053.80043.720

cwtcwtcwt

6.50001.00004.2100

349.7053.80

184.06

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

587.56

To t a l

PREHARVESTIRRIGATIONSEED-RICECUST AIR SEEDNITROGEN-1PHOSPHATEPOTASHCUS AIR FERT PREHERBICIDE ARROSOCUST AIR HERBNITROGEN-2CUS AIR FER TOPIFURADAN - 3GCUST AIR INSCT 1NITROGEN-3CUS AIR FER TOP2PARATHIONCUST AIR INSCT 2Fuel & 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 PREHARVESTHARVEST 1ST

CUSTOM HAULINGDRYINGSALES COMMISSIONFuel & 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 HARVEST 1ST

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

- OC Borrowed- Posit ive Cash

Total VARIABLE COST

GROSS INCOME minus VARIABLE COST

FIXED COST Description

Machinery and EquipmentLand

Total FIXED Cost

Total of ALL Cost

NET PROJECTED RETURNS

24.5901.1001.000

62.00040.00020.0001.0001.8002.000

80.0001.0000.2000.200

46.0001.0002.3002.300

3.350

Ac Incwtappll b .l b .l b .applapplappll b .applacreappll b .acreapplapplAcreAcreHour

126.955 Dol.- 2 .647 Do l .

U n i t

AcreAcre

3.17920.000

6.290.266.250.125

7.36021.820

6.290.266

4.90011.9004.750

.2664.9003.1004.750

6.102

78.1922.00

6.2916.4910.002.507 .36

39.2712.5821.28

4.902.380.95

12.234.907.13

10.9216.4615.5420.44

311.83

59.180 cwt. .220 13.0159.180 cwt .850 50.3053.800 cwt .050 2.69

Acre 2.35Acre 14.89

0.385 Hour 6.101 2.35

0.0920.001

85.60

11.740.00

409.17

178.39

To t a l

45.1070.32

115.42

524.59

62.97

YourEst imate

Information pnsented is pnpand solely as a general guide and is not intended lo ncognize orpndicl the costs and Mums from any one particular form or ranch operation.These projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication C9.1

Projections for Planning Purtposes Only B-1241 (C9)Not to be Used without Updating after■February 13. 1995

Date Stage Type Product Name Number Weight Cash Landlc>rd Breako f o f o f per Non- S h a r e E v e n

Produc t i on Prod. U n i t s Head Cash Prod.======== ================ ===== ================.========= =:============ ============= ===== =: = ======= =====08/19/95 HARVEST A RICE 1ST CROP LOAN 53.8000 .0000 C 33.. 0 0 N10/14/95 HARVEST A RICE PREMIUM 53.8000 .0000 C 33., 0 0 N10/14/95

' HARVEST A RICE SUBSIDY 43.7200 .0000 C 33. 0 0 N

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

Produc t i on Inpu t U n i t s Cash V a r i .======== ================ ===== ================:========= ============== ===== ===== =:=======10/24/94 PREHARVEST M DISKING-OFFSET LIGHT .5000 .0011/14/94 PREHARVEST M DISKING-OFFSET LIGHT 1.0000 .0012/09/94 PREHARVEST M DISKING 180 HP 1.0000 .0012/14/94 PREHARVEST M FIELD CULTIVATOR 29' 1.0000 .0012/19/94 PREHARVEST M PLANING RICE 1.0000 .0003/04/95 PREHARVEST M DISKING 180 HP .5000 .0003/04/95 PREHARVEST M HARROWING RICE .5000 .0003/09/95 PREHARVEST M FIELD CULTIVATOR 29* 1.0000 .0003/14/95 PREHARVEST M PLANING RICE .7500 .0003/14/95 PREHARVEST M PLOWING RICE 1.0000 .0003/14/95 PREHARVEST D LEVEE BOX T-A .3300 .0003/14/95 PREHARVEST 0 IRRIGATION EAST 24.5900 .0003/16/95 PREHARVEST M LEVEE BUILDING 1.0000 .0003/19/95 PREHARVEST M PLOWING RICE 1.0000 .0003/24/95 PREHARVEST E SEED-RICE EASTRICE 1.1000 C V 68.0003/24/95 PREHARVEST G CUST AIR SEED EASTRICE 1.0000 C V .0003/26/95 PREHARVEST E NITROGEN-1 EASTRICE 62.0000 C V 34.0003/26/95 PREHARVEST E PHOSPHATE EASTRICE 40.0000 C V 34.0003/26/95 PREHARVEST E POTASH EASTRICE 20.0000 C V 34.0003/26/95 PREHARVEST G CUS AIR FERT PRE EASTRICE 1.0000 C V 34.0004/14/95 PREHARVEST E HERBICIDE ARROSO EASTRICE 1.8000 C V 34.0004/14/95 PREHARVEST G CUST AIR HERB EASTRICE 2.0000 C V 32.0004/19/95 PREHARVEST E NITROGEN-2 EASTRICE 80.0000 C V 34.0004/19/95 PREHARVEST G CUS AIR FER TOPI EASTRICE 1.0000 C V 34.0004/29/95 PREHARVEST M PICKUP TRUCK 1/2 TON 40.0000 .0005/14/95 PREHARVEST E FURADAN - 3G EASTRICE .2000 C V 34.0005/14/95 PREHARVEST G CUST AIR INSCT 1 EASTRICE .2000 c V 32.0005/19/95 PREHARVEST E NITROGEN-3 EASTRICE 46.0000 c V 34.0005/19/95 PREHARVEST G CUS AIR FER TOP2 EASTRICE 1.0000 c V 34.0006/14/95 PREHARVEST E PARATHION EASTRICE 2.3000 c V 34.0006/14/95 PREHARVEST G CUST AIR INSCT 2 EASTRICE 2.3000 c V 34.0008/19/95 HARVEST 1ST G CUSTOM HAULING EASTRICE 59.1800 c V 22.0008/19/95 HARVEST 1ST G DRYING EASTRICE 59.1800 c V 42.0008/19/95 HARVEST 1ST E SALES COMMISSION WHARRICE 53.8000 c V 42.0008/19/95 HARVEST 1ST M COMBINING RICE 1.0000 .0010/19/95 K RICE LAND RENT EAST 1.0000 F .00

C9.2 Information pnsented is pnpand solely as a general guide and is not intended to ncognize or pndict the costs and mums from any one particular farm or ranch operation.Ihese projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication


B-1241 (C9)

Rice, First and Second CropWest Side of Texas Upper Coast District (11)1995 Projected Costs and Returns per Acre

GROSS INCOME DescriptionRICE 1ST CROP LOANRICE 2ND CROP LOANRICE PREMIUMRICE SUBSIDY

Total GROSS IncomeVARIABLE COST Description

PREHARVESTIRRIGATIONSEED-RICECUST AIR SEEDNITROGEN-1PHOSPHATEPOTASHCUST AIR FERT-1PROPANIL-ORDRAMCUST AIR HERBNITROGEN-2CUST AIR FERT-2FURADAN - 3GCUST AIR INSCT-1NITROGEN-3CUST AIR FERT-3INSECTICIDECUST AIR INSCT-2Fuel & 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 PREHARVESTHARVEST 1ST


Total HARVEST 1STPREHARVEST

NITR0GEN-2CCUST AIR FERT-2CIRRIGATIONFuel & 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 PREHARVESTHARVEST 2ND


Total HARVEST 2NDI n t e r e s tI n t e r e s t

- OC Borrowed- Posit ive Cash

Total VARIABLE COST

GROSS INCOME minus VARIABLE COSTFIXED COST Description

Machinery and EquipmentLandTotal FIXED CostTotal of ALL CostNET PROJECTED RETURNS

Quan t i t y56.900

U n i tcwtcwtcwtcwt

U n i t

Ac IncwtCWTl b .l b .l b .applapplfgplapplacre!gplapplapplapplAcreAcreHour

cwt.cwtcwtAcreAcreHour

l b .applAc inAcreAcreHour

cwt .cwtcwtAcreAcreHour

Dol .Dol .

U n i tAcreAcre

$ / Unit6.50006.50001.00004.2100

$ / Unit

1.71420.0004.260

.280

.250

.1254.000

25.8804.800

.2804.000

12.7502.930

.2804.0006.1202.930

6.102

.250

.850.050

6.101

.2804.0001.714

6.108

.250

.850

.050

6.101

0.0920.001

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

369.858.390 54.54

65.290 65.2953.480 225.15

714.83

Quan t i t y

36.000

To t a l

61.701.080 21.601.060 4.51

45.000 12.6045.000 11.2520.000 2 .50

1.000 4.002.000 51. lb2.000 9.60

90.000 25.201.000 4.U01.000 12. /51.000 2.93

55.000 15.401.000 4.002.000 12.242.000 5 .86

16.4615.64

3.350 20.44314.44

62.590 15.6462.590 53.2056.900 2.84

2.3514.89

0.385 Z.J .D

91.2842.000 11.760.800 3.2U

21.600 31.020.350.35

0.051 0.3153.00

9.230 2.309.230 / .848.390 0.41

1. lb11 . 1 /

0.289 1. lb25.26

130.570 12.08-3.183 0.00

496.06

218.77To t a l

53.3270.32

123.64619.6995.13

Information pnsentedis pnpandsolely as a general guide and is not intended lo ncognize orpndicl the costs and Mums from any one particular farm or ranch operation.These projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication C9.3


B-1241 (C9)

Date Stage Type Product Name Number Weight Cash Landlord Breako f o f of per N o n - S h a r e E v e n

Produc t i on Prod. U n i t s Head C a s h P r o d .======== ================ ===== ========================= ============= ============= ===== ======== =====08/19 /95 HARVEST A RICE 1ST CROP LOAN 56.9000 .0000 C 3 3 . 0 0 N10/14/95 HARVEST A RICE 2ND CROP LOAN 8.3900 .0000 C 3 3 . 0 0 N10/14/95 HARVEST A RICE PREMIUM 65.2900 .0000 C 3 3 . 0 0 N10/14/95 HARVEST A RICE SUBSIDY 53.4800 .0000 C 3 3 . 0 0 N

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

Produc t i on I n p u t U n i t s Cash Va r i .===== ================:=========10/24/94 PREHARVEST M DISKING-OFFSET LIGHT .5000 .0011/14/94 PREHARVEST M DISKING-OFFSET LIGHT 1.0000 .0012/09/94 PREHARVEST M DISKING 180 HP 1.0000 .0012/14/94 PREHARVEST M FIELD CULTIVATOR 29' 1.0000 .0012/19/94 PREHARVEST M PLANING RICE 1.0000 .0003/04/95 PREHARVEST M DISKING 180 HP .5000 .0003/04/95 PREHARVEST M HARROWING .5000 .0003/09/95 PREHARVEST M FIELD CULTIVATOR 29' 1.0000 .0003/14/95 PREHARVEST M PLANING RICE .7500 .0003/14/95 PREHARVEST M LEVEE PLOW 180HP 1.0000 .0003/14/95 PREHARVEST D LEVEE BOX T-A .3300 .0003/14/95 PREHARVEST 0 IRRIGATION WEST 36.0000 .0003/16 /95 PREHARVEST M LEVEE BUILDING 1.0000 .0003/19 /95 PREHARVEST M LEVEE PLOW 180HP 1.0000 .0003/24/95 PREHARVEST E SEED-RICE RICEWEST 1.0800 C V 68.0003/24/95 PREHARVEST G CUST AIR SEED RICEWEST 1.0600 C V .0003/26/95 PREHARVEST E NITROGEN-1 RICEWEST 45.0000 C V 34.0003/26/95 PREHARVEST E PHOSPHATE RICEWEST 45.0000 C V 34.0003/26/95 PREHARVEST E POTASH RICEWEST 20.0000 C V 34.0003/26/95 PREHARVEST G CUST AIR FERT-1 RICEWEST 1.0000 C V 34.0004/14/95 PREHARVEST E PROPANIL-ORDRAM RICEWEST 2.0000 C V 34.0004/14/95 PREHARVEST G CUST AIR HERB RICEWEST 2.0000 C V 32.0004/19/95 PREHARVEST E NITROGEN-2 RICEWEST 90.0000 C V 34.0004/19/95 PREHARVEST G CUST AIR FERT-2 RICEWEST 1.0000 C V 34.0004/29/95 PREHARVEST M PICKUP TRUCK 1/2 TON 40.0000 .0005/14/95 PREHARVEST E FURADAN - 3G RICEWEST 1.0000 C V 34.0005/14/95 PREHARVEST G CUST AIR INSCT-1 RICEWEST 1.0000 C V 32.0005/19/95 PREHARVEST E NITROGEN-3 RICEWEST 55.0000 C V 34.0005/19/95 PREHARVEST G CUST AIR FERT-3 RICEWEST 1.0000 C V 34.0006/14/95 PREHARVEST E INSECTICIDE RICEWEST 2.0000 C V 34.0006/14/95 PREHARVEST G CUST AIR INSCT-2 RICEWEST 2.0000 C V 34.0008/19/95 HARVEST 1ST G CUSTOM HAULING RICEWEST 62.5900 C V 22.0008/19/95 HARVEST 1ST G DRYING RICEWEST 62.5900 C V 42.0008/19/95 HARVEST 1ST E SALES COMMISSION WHARRICE 56.9000 C V 42.0008/19/95 HARVEST 1ST M COMBINING RICE 1.0000 .0008/24/95 PREHARVEST E NITROGEN-2C RICEWEST 42.0000 c V 34.0008/24/95 PREHARVEST G CUST AIR FERT-2C RICEWEST .8000 c V 34.0008/24/95 PREHARVEST M LEVEE BUILDING .2500 .0008/24/95 PREHARVEST 0 IRRIGATION WEST-2C 21.6000 .0010/14/95 HARVEST 2ND G CUSTOM HAULING RICEWEST 9.2300 c V 22.0010/14/95 HARVEST 2ND G DRYING RICEWEST 9.2300 c V 42.0010/14/95 HARVEST 2ND E SALES COMMISSION WHARRICE 8.3900 c V 42.0010/14/95 HARVEST 2ND M COMBINING RICE .7500 .0010/19/95 K RICE LAND RENT WEST 1.0000 F .00

C9.4 Information pnsented is pnpand solely as a general guide and is not intended to ncognize or predict the costs and nturns from any one particular farm or ranch operationThese projections wen collected and developed by staff members of the Texas Agricultural Extension Service andapprovedfor publication


Soybeans, DrylandTexas Upper Coast District (11)

1995 Projected Costs and Returns per Acre

B-1241 (C9)

Quant i ty

GROSS INCOME Description

SOYBEANS

Total GROSS Income

VARIABLE COST Description

PREHARVESTSOYBEAN SEEDN & P & KHERBICIDECUST AIR HERBINSECTICIDECUST AIR INSECTFuel & 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 PREHARVESTHARVEST

DRYING & STORAGECUSTOM HAULINGFuel & 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 HARVEST

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

Total VARIABLE COST

Break-Even Pr ice , Tota l Var iab le Cost $

GROSS INCOME minus VARIABLE COST

FIXED COST Description

Machinery and EquipmentLand

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

25 .400 bu

$ / Unit

5.1000

U n i t $ / U n i t

4 5 . 0 0 0 l b .0 .410 ac re1 .000 ac re1.000 APPL1 .000 ac re2 . 0 0 0 a p p l

AcreAcre

4.27 9 Hour

.32017.0009.7005.9005.4704.600

6.102

To t a l

129.54

129.54

To t a l

14.406.979.705.905.479.20

16.1420.9026.11

114.79

25.400 bu. .100 2.5425.400 bu. .120 3.04

Acre 4.42Acre 15.97

0.831 Hour 6.102 5.07

60.562 Do l 0.092

5.96 per bu of SOYBEANS

U n i t

AcreAcre

Total FIXED Cost

Break-Even Price, Total Cost $

Total of ALL Cost

NET PROJECTED RETURNS

9.25 per bu of SOYBEANS

31.05

5.60

151.44

-21 .90

To t a l

58.6225.00

83.62

235.06

-105.52

YourEst imate

Information pnsentedis pnpandsolely as a general guide and is not intended lo ncognize or predict the casts and Mums from any one particular farm or ranch operation.These projections wen collectedanddevelopedby staffmembers ofthe Texas AgriculturalExtension Service and approved for publication C9.5


B-1241 (C9)

Date Stage Type Product Name Number 1Weight C a s h L a n d l o r d Breako 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.

11/19/95 HARVEST A SOYBEANS 25.4000 . 0 0 0 0 C . 0 0 Y

Date 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 V a r i .======== ================ ===== ================:========= ============= ===== ===== ========12/04/94 PREHARVEST M DISKING 180 HP 1.0000 .0012/14/94 PREHARVEST M DISKING 180 HP 1.0000 .0012/19/94 PREHARVEST M CULTIVATE 20" 1.0000 .0001/09/95 PREHARVEST M CULTIVATE 20' 1.0000 .0001/19/95 PREHARVEST M DISKING 18' 180 HP 1.0000 .0002/14/95 PREHARVEST M DISKING 18' 180 HP 1.0000 .0005/04/95 PREHARVEST M CULTIVATE 20' 1.0000 .0005/09/95 PREHARVEST M HARROWING 1.0000 .0005/14/95 PREHARVEST M PLANTING 1.0000 .0005/14/95 PREHARVEST M CULTIPACKING 1.0000 .0005/14/95 PREHARVEST E SOYBEAN SEED SOYBEAN 45.0000 C V .0005/14/95 PREHARVEST E N & P & K SOYBEAN .4100 C V .0005/24/95 PREHARVEST M CULTIVATE 20' 1.0000 .0005/30/95 PREHARVEST M PICKUP TRUCK 1/2 TON 40.0000 .0006/09/95 PREHARVEST M CULTIVATE 1.0000 .0006/14/95 PREHARVEST E HERBICIDE SOYBEAN 1.0000 c V .0006/14/95 PREHARVEST G CUST AIR HERB SOYBEAN 1.0000 c V .0006/24/95 PREHARVEST M CULTIVATE 1.0000 .0007/14/95 PREHARVEST M CULTIVATE 1.0000 .0007/14/95 PREHARVEST E INSECTICIDE SOYBEAN 1.0000 c V .0007/14/95 PREHARVEST G CUST AIR INSECT SOYBEAN 2.0000 c V .0011/19/95 HARVEST M COMBINING 1.0000 .0011/19/95 HARVEST M HAULING CART 1.0000 .0011/19/95 HARVEST G DRYING & STORAGE SOYBEAN 25.4000 c V .0011/19/95 HARVEST G CUSTOM HAULING SOYBEAN 25.4000 c V .0011/29/95 K LAND RENT SOYBEAN 1.0000 c F .00

C9.6 Information pnsented is pnpand solely as a general guide and is not intended lo recognize orpndicl the costs and Mums from any one particular farm or ranch operationThese projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication

Crop Products Report

Crop Product Name

CORN - LOANCOTTON LINT - BUYBACKCOTTON LINT - LOANCOTTON LINT - SUBSIDYCOTTONSEEDDEFICIENCY PMT COTTONDEFICIENCY PMT. CORNDEFICIENCY PMT. SORGHUMMARKET GAIN CORNMARKET GAIN SORGHUMMARKET PREM CORNRICE 1ST CROP LOANRICE 2ND CROP LOANRICE ENHANCEMENTRICE PREMIUMRICE SUBSIDYSORGHUM - LOANSOYBEANSWAT E R M E L O N 1 S TWAT E R M E L O N 2 N DWAT E R M E L O N 3 R DWHEAT

Pr ice U n i t Weight Cashp e r o f per Flow

U n i t Mes. U n i t Row========= ==== ============= =====

1.8900 bu 56.0000 20.1260 l b 1.0000 20.5100 l b 1.0000 20.0790 l b 1.0000 20.0400 l b 1.0000 20.2200 l b 1.0000 20

1.0600 bu. 56.0000 20.1000 cwt 100.0000 20.5900 bu. 56.0000 20.5400 cwt 100.0000 20.7100 bu. 56.0000 20

6.5000 cwt 100.0000 206.5000 cwt 100.0000 202.5000 cwt 100.0000 201.0000 cwt 100.0000 204.2100 cwt 100.0000 204.5500 cwt 100.0000 205.1000 bu 40.0000 20

.9000 cwt . 1120.0000 20

.5000 CWT. 200.0000 20

.2000 CWT. 80.0000 204.4500 bu 1.0000 20

Information pnsented is pnpand solely as a general guide and is not intended to ncognize orpndicl the costs and Mums from any one particular farm or ranch operationThese projections wen collected and developed by.staff members of the Texas Agricultural Extension Service and approved for publication RS9.

Tractors, Implements and EquipmentD e s c r i p t i o n

Firsc NameQualifying NameH o r s e p o w e r R a c 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 )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 )S a l v a g e V a l u e ( V , )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 ( S )A n n u a l I n s u r a n c e ( $ )On Farm Hi red Labor (Hr )Off Farm Parts & Labor ($)On Farm Owner Labor (Hr)Annual Use Base (Hr or Mi)Repa i r Coe ffic ien t #1Deprec ia t ion Fac to r t t lYears OwnedRepa i r Coe ffic i en t t t 2Depreciat ion Factor I t2C 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 S M C a l c . ( t i l , # 2 )L e a s e C a l c . ( H o u r , Ye a r )

T r a c t o r T r a c t o r T r a c t o r T r a c t o r T r a c t o r T r a c t o r

TRACTOR TRACTOR TRACTOR TRACTOR TRACTOR TRACTOR100 HP 125 HP 150 HP 180 HP 200 HP 225 HP

93 112 140 165 190 28012000 12000 12000 12000 12000 12000

Dl Dl Dl Dl Dl Dl8000 8000 8000 8000 8000 3000

800 800 800 800 500 800

46B0010

42100

.029.6810

1 .5.92

6440010

58000

.029.6810

1.5.92

6990010

62900

.029.6810

1 .5.92

6790210

58872

.029.6810

1 .5.92

7739810

68200

.029.6810

1.5.92

9960010

89600

.029.6810

1 .5.92

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 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 ( 5 )S a l v a g e V a l u e ( V ;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 & Ta x ( $ )A n n u a l I n s u r a n c e ( $ )On Farm Hi red Labor (Hr )Off Farm Parts & Labor (S)On Farm Owner Labor (Hr)Annual Use Base (Hr or Mi)R e p a i r C o e f fi c i e n t # 1Deprec ia t ion Fac to r t t lYears OwnedR e p a i r C o e f fi c i e n t # 2Depreciat ion Factor t t2C 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 S M C a l c . ( t t l , # 2 )L e a s e C a l c . ( H o u r , Ye a r )


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 )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 )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 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 ( 5 )Annua l L i cense & Tax <$)A n n u a l I n s u r a n c e ( $ )On Farm Hi red Labor (Hr)Off Farm Parts & Labor (S)On Farm Owner Labor (Hr)Annual Use Base (Hr or Ml)R e p a i r C o e f fi c i e n t t t lDeprec ia t ion Fac to r t t lYears OwnedRepa i r Coe f f i c ien t »2Depreciat ion Factor t !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 , 1 ( 2 )L e a s e C a l c . ( H o u r , Ye a r )

S e l f P r o p e l l e d S e l f P r o p e l l e d S e l f P r o p e l l e d S e l f P r o p e l l e d

TRACTOR30 HP

3012000

D l8000

300

1000010

7000

TRACTOR70 HP

6012000

Dl8000

2226410

17333

COMBINECORN

1655000

Dl3000

5003 .5

1669

1.01.25

11400010

97500

COMBINEGRAIN

1655000

Dl3000

5003 .51667

1 .01 .25

10866610

92666

COMBINE COTTON PICKERRICE 4 ROW

165 1215000 3000

Dl Dl3000 1500

500 2502 .5 2 .6

16 10.067 63

1 .51 .0 1 .0

1 .25 1.25108666 156000

1092666 140000

.029 .029 .230 .230 .230 .230.68 .68 .64 .64 .64 .64

7 10 8 8 8 101 .5 1 .5 1.4 1 .4 1 .4 1.4.92 .92 .885 .885 .885 .885

C C C CC C C C C C2 2 2 2 2 2

Implement I inpl ement Implement Implement Implement Irnpl ementsr sat B B B a a a B m m m m s a s o s s a - r a s - i :a n a - a a a a . * t a s s s s s s s s s s - r a s B i - t - i a M t s i I s s s s s s s b B n a a B a a a -■ - * s Q _■= B a S S B S S S B B B B B B B B B B

ANHYD APPLICATOR BACKHOE BEDDER BLADE CHISEL CULTIPACKER8 ROW DOZER

100 45 100 60 180 751200 1000 2500 2500 1875 2100

1200 500 1250 1250 938 1050

100 100 200 200 ISO 1405 10. 4 .0 1 .25 5 .0 4 .8

18 3 21 8 .0 23 1480 70 80 82 80 82

1.1 1.1 1.1 1.1 1 .1 1.11 .2 1.2 1.2 1 .2 1 .2 1.2

4000 5000 6100 4500 8400 1830100 10 10 10 10 10

4000 5000 6000 4500 8000 1435

100.934

110

1.41C

. 6.6010

1 .4.885

C

.364.6010

1 .3.885

CC2

.168.6010

1.4.885

C

.364.6010

1.3.885

C

.364.60

1.3.885

RS9.2 Information pnsented is pnpand solely as a general guide and is not intended to ncognize orpndict the costs and Mums from any one particular farm or ranch operation.These projections wen collected and developed by.staff members of the Texas Agricultural Extension Service and approved far publication


First NameQualifying NameH o r s e p o w e r R a t i n g C r i p )U s e f u l L i f e ( H r o r M i )Fuel TypeRemain ing L i fe (Hr o r Mi )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 < ' . )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 ( 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 )Annua l L i cense & Tax (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 S Labor (S)On Farm Owner Labor (Hr)Annual Use Base (Hr or Mi)R e p a i r C o e f fi c i e n t t t lDeprec ia t ion Factor t t lYears OwnedRepa i r Coe ffic ien t f t2Deprec 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 t M C a l c . 1 * 1 , » 2 )L e a s e C a l c . ( H o u r , Ye a r )


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 ( ? > )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 )S a l v a g e V a l u e U )C u r r e n t M a r k e t Va l u e ( 5 )L e a s e P a y m e n t 1 $ )Annua l L i cense & Tax (5 )A n n u a l I n s u r a n c e 1 5 )On Farm Hi red Labor (Hr)Off Farm Parts 4 Labor ($>On Farm Owner Labor (Hr)Annual Use Base (Hr or Mi)R e p a i r C o e f fi c i e n t t t 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 & M C a l c . < t t l , » 2 )L e a s e C a l c . ( H o u r , Ye a r )


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 o r Mi )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 f i 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 ( 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 ( $ )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 ( $ )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 & Labor (S)On Farm Owner Labor (Hr)Annual Use Base (Hr or Mi)R e p a i r C o e f fi c i e n t S IDeprec ia t ion Factor t t lYears OwnedRepa i r Coe ffic i en t I t 2Depreciat ion Factor i f2C 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 * 1 , # 2 )L e a s e C a l c . ( H o u r , Ye a r )

Implement Implement Implement Irnpl-ement Implementssa = 3=SB = = =-: = = = = = a a a a a a a a a a a a a s BaBBBBBBa s s s a a s a

CULTIVATOR CULTIVATOR CUL7:ivator DISK TANDEM 18' DISK TANDEM 22'6 ROW 8 ROW FERT 70 HP 140 HP

60 140 10 70 1402500 2500 1250 1600 1500

1250 1250 625 800 750

200 200 100 160 2003 .8 4 .5 3.8 3 .0 3.8

16 21 21 18 2276 76 80 84 94

1 .1 1.1 1.1 1.1 1.11 .2 1.2 1.2 1 .2 1 .2

5350 7100 7600 10000 1675010 10 10 10 10

5350 7100 7600 10000 16750

Implement

DITCHER

701000

500

1004 .0

1260

1.11.2

250010

2500

.364.6010

1 .3.885

CC2

Implement

DRILL

1401200

600

804 .0

1272

1.11.2

4200

.364.6010

1.3.885

CC2

.364.6010

1 .3.885

CC2

.364.60

81 .3

.885C

Implement Implement Implement

.364 .777.60 .60

6 101 .3 1 .4

.885 .885C CC C2 2

Implement Irnpl ement

DU ALL8 ROW

1101000

500

1004 .02780

1.11 .2

860010

8100

FERT SPREDDER FIELD CULTIVATOR FIELD CULTIVATOR FIELD CULTIVATOR1 8 ' 2 0 ' 2 9 '

1 0 0 8 0 7 0 8 02 5 0 0 2 5 0 0 2 5 0 0 2 5 0 0

1200

2504

1270

1.11.1

600010

6000

1250

2004.8

1882

1.11.2

500010

5000

1250

2003 .8

2075

1.11.2

535010

5350

1250

2004 .8

2982

1.11.2

959010

9000

Implement

.777 .364 .777 .364 .364 .364.60 .60 .60 .60 .60 .60

10 10 10 10 10 101 .4 1.3 1.4 1 .3 1 .3 1 .4

.885 .885 .885 .885 .885 .885C C C C C CC C C C C C2 2 2 2 2 2

m t Implement Implement Implement Implement Implement8 - t B S B H - l - t B B 3 3 S l l - l - I Ba-smaaBBaaaaaaaa aaaa==-=-==-3 = :5B3BB

1 CART GRAIN DRILL/FERT HIPPER6 ROW

LAND PLANELARGE

LAND PLANESMALL

LEVEE PLOW

100 1 110 200 150 1406000 1000 2500 4000 4000 2700

3000 500 1250 2000 2000 1350

240 100 200 200 200 2701 .8 4 .0 3 .8 6.S 4 .9 6 .5

16 13 .5 16 12 12 1067 70 76 75 75 82

1.1 1.1 1.1 1 .1 1.1 1.11.2 1 .2 1.2 1 .2 1.2 1 .2

7500 5800 6100 10530 10530 38005 10 10 10 10 10

7500 S800 5670 10530 10530 3800

115

240.364.6020

1 .3.385

C

.777.6010

1.4.665

CC2

.364.6010

1 .3.885

CC2

.168.6016

1.4.885

CC2-

.168.6016

1.4.885

CC2

.364.60

81.3

.885CC2

Information pnsented is pnpand solely as a general guide and is not intended to ncognize orpndicl the costs and Mums from any one particular farm or ranch operationThese projections were collected and developed by staff members of Ihe Texas Agricultural Extension Service and approved far publication. RS9.3

Desc r i p t i on

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 ( " . )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 ( S )S a l v a g e V a l u e C 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 ( 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 t i lDeprec ia t ion Fac to r t t lYears OwnedRepa i r Coe ffic ien t t t2Depreciat ion Factor K2C 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 . ( t t l , 0 2 )L e a s e C a l c . ( H o u r , Ye a r )


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 )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 MC 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 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 4 Ta x ( S )A n n u a l I n s u r a n c e ( $ )On Farm Hi red Labor (Hr )Off Farm Parts 4 Labor ($)On Farm Owner Labor (Hr)Annual Use Base (Hr or Mi)R e p a i r C o e f fi c i e n t t t lDeprec ia t ion Fac to r t t lYears OwnedR e p a i r C o e f fi c i e n t t i 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 . ( t t l , » 2 )L e a s e C a l c . ( H o u r , Ye a r )

Implement Implement Implement Impl ement Implement ImplementB S B B S B B B a B a - Z B B a a a a a a a a a a a a a a S B S a a a a a a a a a a - s s a - B B B B B B B B - . - . a a a a a a - t B B B B B B B B ■ BBBGK3-*asa = SS=*

OFFSET OFFSET PLANTER PLANTER ROLLER CONCRETE ROTARY HOEHEAVY LIGHT 6 ROW 8 ROW 20' 8 ROW

100 58 110 90 100 601600 1600 1000 1000 1000

Dl1250

800 800 500 500 500 625

160 160 80 80 100 1005 .0 3 .0 4 .0 4 .0 3 4 .816 14 16 21 20 2183 83 80 80 80 82

1.1 1.1 1.1 1.1 1.1 1.11.2 1 .2 1.2 1 .2 1.2 1 .2

11000 6000 9750 13000 1000 520010 10 10 10 10 10

nooo 6000 9000 12400 1000 4840

100.364 .364 .777 .777 .168 .364

.60 .60 .60 .60 . 6 .608 8 10 10 5 10

1.3 1 .3 1.4 1 .4 1 .4 1.3.885 .885 .835 .885 .885 .885

C C C C C CC C C C C C2 2 2 2 2 2

Implement Impl ement Implement Impl ement Implement ImplementB B B B B B B B a a a a a a a a a a a aI B Il a a B B B M B S B S S 3 S S S S S 8 S B B B B B B B B B B a B B B a a a a a = = = = B a a a a x■aaaaaa 3 s s s = s s s s = = := = = = a

SHREDDER SPIKE T HARROW SPRAYER SPRAYER SPRING T HARROW WATERMELON CART4R HERB23 70 10 10 70 100

1500 1750 1250 1250 625 6000

750 875 625 650 313 3000

200 140 100 100 50 2404.8 5 .3 3 .8 4 .0 5 .3 1.8

13 .3 32 24 24 32 1682 70 76 60 70 67

1.1 1.1 1 .1 1 .1 1.1 1.11.2 1.2 1 .2 1 .2 1.2 1.2

6150 900 2150 1800 9300 750010 10 10 10 10 5

5720 840 2150 1800 8800 7500

.230.60

61 .4

.885Cc2

.364.6010

1.3.885

CC2

.777.6010

1.4.885

CC2

.777.6010

1.4.885

CC2

.364.60

101.3

.885CC2

115

240.364

.6020

1.3.885

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 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 )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 J )C u r r e n t M a r k e t Va l u e ( $ )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 ( $ )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 t t lDeprec ia t ion Fac to r t t lYears OwnedR e p a i r C o e f fi c i e n t 0 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 . ( t t l , t t 2 )L e a s e C a l c . ( H o u r , Ye a r )

E q u i p m e n t E q u i p m e n t

LEVEE BOX T-A SHOP EQUIPMENT

766725

6900

1435

1

RS9.4 Information pnsented is pnpand solely as a general guide and is not intended lo ncognize or predict the costs and n turns from any one particular farm or ranch operationThese projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.

Operating Input Resources

Operat ing Input Pr i ceper

U n i t

U n i to f

Measure

CashFlowRow

ASSOC DUES+CLASSASSOCIATION DUESASSOCIATION DUESCLASSING FEESCLASSING FEESCOTTONSEEDCOTTONSEEDCOTTONSEEDCOTTONSEEDCROP INSURANCECROP INSURANCEDEFOL-DROPP& PREPDEFOLIANTDEFOLIANTDEFOLIANTDEFOLIANTDEFOLIANTDEFOLIANT & CONDEARLY INSECTFERT 6-24-24FERT 6-24-24FERT 6-30-15FERT - ANHY AMMFERT - ANHY AMMFERT - ANHY AMMFERT 0-40-40FERT 12-24-12FERT 12-24-12FERT 12-24-12FERT 12-24-24FERT 12-24-24FERT 12-48-12FERT 21-7-3FERT 8-32-16FERTILIZERFERTILIZER LIQFREIGHTFREIGHTFUNG - BENLATE 1FUNG - BENLATE 2FUNG. - BENLATEFUNG. - ROVRALFUNG. - ROVRALFUNGICIDEFUNGICIDE - TILTFUNGICIDE - TILTFUNGICIDE-1FUNGICIDE-2FUNGICIDE-ROVRALFUNGICIDE-TILTFURADANFURADANFURADANFURADANFURADANFURADANFURADANFURADANFURADANFURADANFURADANFURADAN - 3GFURADAN - 3GFURADAN-ROW CROPGROWTH REGULATOR

WHARCOTTJACKCOTTMATACOTTJACKCOTTMATACOTTFTBDCOTTJACKCOTTMATACOTTWHARCOTTLIBRICELIBSOYBMATACOTTCOTTONFTBDCOTTJACKCOTTMATACOTTWHARCOTTCOTTONMATACOTTCHAMSOYBJEFFSOYBWHARCORNJACKCORNJACKSORGMATASORGLIBSOYBBRAZSOYBJACKRICELIBRICEBRAZSOYBCHAMRICEFTBDRICEJACKSORGJACKCORNWHARSOYBMATASORGJACKCOTTMATACOTTLIBRICELIBRICEJACKRICEJACKRICEMATARICEWHARSOYBJEFFERSNMATARICEWHARRICEWHARRICECOLORICECOLORICECOLORICEFTBDRICEJACKCORNJACKRICEJACKSORGLIBRICEMATARICEMATASORGSORGHUMWHARRICEWHARSORGEASTRICERICEWESTFTBDSORGCOTTON

2.68.93.93

1.751.65.780.874.780.784

0000

11.458.11

998091

13.160976

8.5010.05

9.0018.9018.90

.12615.00

5656567456

15.5626.469.007.85.2093.403.40

15.8615.8615.8620.6020.6015.8525.902 .59

25.9020.6020.6025.90

.7011.901.79.7001.79.700.7001.79

1.900.70

1.7911.9012.75

1.79.85

balebalebalebalebalel b .l b .l b .l b .ac reac reacreacreacreacreacreacreacreapplCWTcwtcwtcwtcwtLB.acrecwtcwtcwtac reCWTcwtcwtcwtcwtl bbalebaleapplappll bp tl bapplapplozapplapplacreacrel b .acrel b .l b .l b .l bl b .l b .l b .l b .l b .acreac rel b .oz.

5555555555434343435555454545454545454544444444444444444454545444444444444949454545454545454545454545454545454545454545454545454545

Information pnsented is pnpand solely as a general guide and is not intended to ncognize orpndicl the costs and Mums from any one particular farm or ranch operationThese projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication RS9.5

Operat ing Input P r i c ep e r

U n i t

U n i to f

Measure

CashFlowRow

GROWTH REGULATORGROWTH REGULATORGUTHIONGUTHIONHERB-2LB-BICEPHERBICIDEHERBICIDEHERBICIDEHERBICIDEHERBICIDEHERBICIDEHERBICIDEHERBICIDEHERBICIDE ARROSOHERBICIDE-1HERBICIDE-1HERBICIDE-2HERBICIDE-2HERBICIDE-BANDEDHERBICIDE-BROADHERBICIDE-CORNHERBICIDE-DUALHERBICIDE-DUALHERBICIDE-DUALHERBICIDE-POSTHERBICIDE-POSTHERBICIDE-POSTHERBICIDE-POSTHERBICIDE-POSTHERBICIDE-PREHERBICIDE-PREHERBICIDE-PREHERBICIDE-PREHERBICIDE-PREHERBICIDE-PREHERBICIDE-PREHERBICIDE-SORGINSECT 1 BIDRININSECT 2 METHYLINSECT 3INSECT-1INSECT-2INSECT-3INSECT-BIDRININSECT-CURACRONINSECT-CURACRONINSECT-METHYLINSECT-METHYLINSECT-METHYLINSECT-METHYL 1INSECT-METHYL 2INSECT-SEVIN-XLRINSECTICIDEINSECTICIDEINSECTICIDEINSECTICIDEINSECTICIDEINSECTICIDEINSECTICIDEINSECTICIDEINSECTICIDEINSECTICIDE 1INSECTICIDE 1INSECTICIDE 1INSECTICIDE 2INSECTICIDE 2INSECTICIDE-1

JACKCOTTMATACOTTFTBDCOTTWHARCOTTMATASORGBRAZSORGBRAZSOYBJACKCORNLIBSOYBMATARICESORGHUMSOYBEANWHARSOYBEASTRICEMATARICEMATASOYBMATARICEMATASOYBFTBDSORGWHARCORNWHARCORNJACKSORGJEFFSOYBWHARSORGCOTTONFTBDCOTTJACKCOTTMATACOTTWHARCOTTCHAMSOYBCOTTJACKCOTTONFTBDCOTTJACKCOTTMATACOTTWHARCOTTSORGHUMJACKCOTTJACKCOTTJACKCOTTMATASOYBMATASOYBMATASOYBMATACOTTMATACOTTWHARCOTTCHAMSOYBMATACOTTMATASORGLIBSOYBLIBSOYBMATASORGCOLORICEFTBDRICEJACKRICELIBRICERICEWESTSOYBEANWHARRICEWHARSORGWHARSOYBBRAZRICEBRAZSORGJEFFSOYBBRAZSORGJEFFSOYBMATARICE

13.2313.23

7070294070

19.649.57

24.848.0409.70

12.6021.8223.517.76

23.512.103.84

10.0515.4911.6410.1610.327.889.24

12.093824

11.647.87

11.669393

77

11.899397

10.814.59

6.3704.1003.0603.06011.00

,38,38,06.59.76,06.06.00

3.1005.873.103.066.12

5.4703.0604.20

5.3403.1003.0603.020

3.063.0203.06

p i n tp i n tapplapplacreacreacreacreacreacreacreacreacreapplacreacreacreacreacreacreacreacreacreacreacreacreacreacreacreacreacreacreacreacreacreacreacreapplapplapplapplac rea p p lapplapplapplapplapplapplapplapplacreapplacreacreapplapplacreapplacreapplappla p p la p p lac reapplappl

45454545454545454545454545454545454545454545454545454545454545454545454545454545454545454545454545454545454545555545454545454545454545

RS9.6 Information pnsented is pnpand solely as a general guide and is not intended lo ncognize or pndicl the costs and Mums from any one particular form or ranch operationThese projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved far publication

Operat ing Input Pr i ce Uni t Cashper o f Flow

U n i t Measure Row================= ======== ======== ======= ====INSECTICIDE-1ST COTTON 7.68 appl 45INSECTICIDE-2 MATARICE 3.06 appl 45INSECTICIDE-2ND COTTON 7.68 appl 45INSECTICIDE-3RD COTTON 7.68 appl 45LATE INSECT MATACOTT 7.49 appl 45MED INSECT METHY MATACOTT 4.14 appl 55METHYL BRAZSOYB 3.050 appl 45METHYL FTBDCOTT 3.06 appl 45METHYL 1 CHAMRICE 3.100 appl 45METHYL 2 CHAMRICE 3.100 appl 45N & P & K SOYBEAN 17.00 acre 44NITROGEN EAST- .309 l b . 44NITROGEN FTBDCOTT .209 l b . 44NITROGEN FTBDSORG .280 l b . 44NITROGEN SORGHUM .180 l b . 44NITROGEN WHAR 1 .126 l b . 44NITROGEN WHAR 2 .119 lb . 44NITROGEN 1 BRAZRICE .280 lb . 44NITROGEN 1 COLORICE .280 l b . 44NITROGEN 2 BRAZRICE .280 l b . 44NITROGEN 2 COLORICE .280 l b . 44NITROGEN 2ND <:rp COLORICE .280 l b . 44NITROGEN 2ND <:rp MATARICE .182 l b . 44NITROGEN 2ND <:rp WHARRICE .199 l b . 44NITROGEN 3 BRAZRICE .280 lb . 44NITROGEN 3 COLORICE .280 lb . 44NITROGEN 4 COLORICE .280 lb . 44NITROGEN ANHY am BRAZSORG .189 lb . 44NITROGEN ANHY AM MATACOTT .189 lb . 44NITROGEN ANHY AM WHARCORN .189 lb . 44NITROGEN ANHY AM WHARCOTT .189 lb . 44NITROGEN ANHY AM WHARSORG .189 lb . 44NITROGEN LIQUID JACKCOTT .209 lb . 44NITROGEN LIQUID MATACOTT .180 l b . 44NITROGEN LIQUID MATASORG .180 l b . 44NITROGEN-1 EASTRICE .266 l b . 44NITROGEN-1 MATARICE .280 l b . 44NITROGEN-1 RICEWEST .280 l b . 44NITROGEN-1 WHARRICE .28 l b . 44NITROGEN-2 EASTRICE .266 l b . 44NITROGEN-2 MATARICE .280 l b . 44NITROGEN-2 RICEWEST .280 l b . 44NITROGEN-2 WHARRICE .28 l b . 44NITROGEN-2C RICEWEST .280 l b . 44NITROGEN-3 EASTRICE .266 l b . 44NITROGEN-3 MATARICE .280 l b . 44NITROGEN-3 RICEWEST . . 2 8 0 l b . 44NITROGEN-3 WHARRICE .289 l b . 44NITROGEN-4 WHARRICE .289 l b . 44ORDRAM CHAMRICE 25.00 acre 45ORDRAM FTBDRICE 20.00 ac re 45PARATHION EASTRICE 3.100 appl 45PEST MANAGEMENT COTTON 8.00 acre 45PEST MANAGEMENT MATACOTT 10.75 acre 45PEST MNGMT JACKCOTT 10.75 acre 45PEST MNGMT WHARCOTT 10.75 acre 45PHOSPHATE BRAZRICE .250 lb . 44PHOSPHATE BRAZSORG .250 LB. 44PHOSPHATE COLORICE .250 l b . 44PHOSPHATE COTTON .190 lb . 44PHOSPHATE EASTRICE .250 l b . 44PHOSPHATE FTBDCOTT .242 l b . 44PHOSPHATE FTBDSORG .250 LB. 44PHOSPHATE MATACOTT .250 lb . 44PHOSPHATE MATARICE .250 lb . 44PHOSPHATE MATASORG .242 lb . 44PHOSPHATE RICEWEST .250 lb . 44

Information presented is pnpand solely as a general guide and is not intended to ncognize or pndtci the costs and Mums fiom any one particular farm or ranch operation.These projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication RS9.7

Opera t ing Input Pr i ce U n i t Cashper o f Flow

U n i t Measure Row================ ======== ======== ======= ====PHOSPHATE SORGHUM .190 l b . 44PHOSPHATE WHARCOTT .250 lb . 44PHOSPHATE WHARRICE .25 lb . 44PHOSPHATE WHARSORG .250 lb . 44PHOSPHATE LIQUID JACKCOTT .242 lb . 44PHOSPHATE LIQUID MATACOTT .200 lb . 44POTASH BRAZRICE .125 lb . 44POTASH COLORICE .125 lb . 44POTASH COTTON .120 lb . 44POTASH EASTRICE .125 l b . 44POTASH FTBDCOTT .125 l b . 44POTASH FTBDSORG .125 lb . 44POTASH MATACOTT .125 l b . 44POTASH MATARICE .125 l b . 44POTASH RICEWEST .125 lb . 44POTASH SORGHUM .120 lb . 44POTASH WHARCOTT .125 lb . 44POTASH WHARRICE .125 lb . 44POTASH WHARSORG .125 lb . 44POTASH LIQUID JACKCOTT .125 lb . 44POTASH LIQUID MATACOTT .930 l b . 44PROP-ORD COLORICE 25.88 acre 45PROP-ORD MATARICE 23.51 ac re 45PROP-ORD 1 LIBRICE 25.88 appl 45PROP-ORD 2 LIBRICE 25.88 appl 45PROP-ORD-1 JACKRICE 20.14 appl 45PROP-ORD-1 WHARRICE 25.87 appl 45PROP-ORD-2 JACKRICE 20.14 appl 45PROP-ORD-2 WHARRICE 25.87 a p p l 45PROPANIL BRAZRICE 19.19 acre 45PROPANIL CHAMRICE 19.19 acre 45PROPANIL COLORICE 14.40 acre 45PROPANIL-1 FTBDRICE 19.19 acre 45PROPANIL-2 FTBDRICE 19.19 acre 45PROPANIL-ORDRAM BRAZRICE 25.88 acre 45PROPANIL-ORDRAM MATARICE 15.60 acre 45PROPANIL-ORDRAM RICEWEST 25.88 appl 45SALES COMMISSION LIBRICE .050 cwt 55SALES COMMISSION WHARRICE .050 cwt 55SEED COTTON .81 l b . 43SEED JACKCORN 1.30 l b . 43SEED SORGHUM .820 l b . 43SEED-CORN JACKCORN 1.44 l b . 43SEED-CORN WHARCORN 1.44 lb . 43SEED-RICE BRAZRICE 20.00 cwt 43SEED-RICE CHAMRICE 20.00 cwt 43SEED-RICE COLORICE 20.00 cwt 43SEED-RICE EASTRICE 20.00 cwt 43SEED-RICE FTBDRICE 20.00 cwt 43SEED-RICE JACKRICE 20.00 cwt 43SEED-RICE LIBRICE 20.00 cwt 43SEED-RICE MATARICE 20.00 cwt 43SEED-RICE RICEWEST 20.00 cwt 43SEED-RICE WHARRICE 20.00 cwt 43SEVIN-XLR WHARCOTT 9.54 appl 45SORGHUM SEED BRAZSORG 1.00 lb . 43SORGHUM SEED FTBDSORG 1.00 lb . 43SORGHUM SEED JACKSORG 1.00 l b . 43SORGHUM SEED MATASORG 1.00 l b . 43SORGHUM SEED SORGHUM .780 lb . 43SORGHUM SEED WHARSORG 1.00 lb . 43SOYBEAN SEED BRAZSOYB .320 lb . 43SOYBEAN SEED CHAMSOYB .320 lb . 43SOYBEAN SEED JEFFSOYB .320 lb . 43SOYBEAN SEED LIBSOYB .320 lb . 43SOYBEAN SEED MATASOYB .320 lb . 43SOYBEAN SEED SOYBEAN .320 lb . 43

RS9.8 Information pnsentedis pnpandsolely as a general guide andis not intended lo ncognize or pndict the casts and ntiamjromorty one particular farm twrarxh operationThese projections wen collectedanddevelopedby staffmembers ofthe TexasAgnculturai Extension Service and approved for publication

Operat ing Input

SOYBEAN SEEDUREA 1UREA 1UREA 2UREA 2UREA 3UREA-1UREA-1UREA-2UREA-2UREA-2ND CROPUREA-3UREA-3

iput Price Unit Cashper o f Flow

Unit Measure Row======== ======== ======= ====WHARSOYB .264 l b . 43CHAMRICE 13.50 cwt 44LIBRICE 11.75 cwt 44CHAMRICE 13.50 cwt 44LIBRICE 11.75 cwt 44LIBRICE 11.75 cwt 44FTBDRICE 13.00 cwt 44JACKRICE 13.00 cwt 44FTBDRICE 13.00 cwt 44JACKRICE 13.00 cwt 44JACKRICE 13.00 cwt 55FTBDRICE 13.00 cwt 44JACKRICE 13.00 cwt 44

Auto or Truck ResourcesD 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 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 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 rCu r ren t L i s t P r i ceSalvage ValueCurrent Market ValueLease PaymentAnnual License 4 TaxAnnual InsuranceOn Farm Hired LaborOff Farm Parts & LabOn Farm Owner LaborAnnual Use Base (Hr or Mi)R e p a i r C o e f fi c i e n t t i lDeprec ia t ion Factor #1Years OwnedRepa i r Coe ffic ien t #2Depreciat ion Factor D2C 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 ) 1 , ( 1 2 )L e a s e C a l c . ( H o u r , Ye a r )

Auto or Truck

PICKUP TRUCK1/2 TON

90000GA

450009.6

1500030

(S) 8800(%) 10<s> 6800($)(5) 56($) 340

(Hr)(S) 295

(Hr) 10Mi) 30000

Information pnsented is pnpand solely as a general guide and Is not intended to ncognize orpndicl the costs and Mums from any one particular farm or ranch operationThese projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication RS9.9

Custom Operation Resources

Custom Operation P r i c e U n i t C a s hp e r o f F l o w

U n i t M e a s u r e R o w

CUS AIRCUS AIRCUS AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIRCUST AIR

FER TOPIFER TOP2FERT PREDEFOLDEFOLDEFOLDEFOLFERTFERTFERTFERTFERTFERTFERTFERTFERTFERTFERTFERTFERT 2CFERT 2CFERTFERTFERTFERTFERT-1FERT-1FERT-1FERT-2FERT-2FERT-2FERT-2CFERT-2CFERT-3FERT-3FERT-3FERT-4FUNGFUNGFUNGFUNG-1FUNG-1FUNG-1FUNG-2FUNG-2FUNG-2HERBHERBHERBHERBHERBHERBHERBHERBHERBHERBHERBHERBHERBHERB SYHERB-1HERB-1HERB-1HERB-2HERB-2

EASTRICEEASTRICEEASTRICEFTBDCOTTJACKCOTTMATACOTTWHARCOTTCHAMSOYBFTBDRICEBRAZRICECHAMRICECOLORICELIBRICEMATARICEBRAZRICECHAMRICECOLORICELIBRICEMATARICEJACKRICEMATARICEBRAZRICECHAMRICECOLORICEMATARICEJACKRICERICEWESTWHARRICEJACKRICERICEWESTWHARRICERICEWESTWHARRICEJACKRICERICEWESTWHARRICEJACKRICECOLORICELIBRICEWHARSOYBJACKRICEMATARICEWHARRICEJACKRICEMATARICEWHARRICECHAMRICEEASTRICELIBSOYBRICEWESTSOYBEANBRAZRICECOLORICEFTBDRICELIBRICEBRAZRICECOLORICEFTBDRICELIBRICEJEFFSOYBJACKRICEMATARICEWHARRICEJACKRICEMATARICE

90.9036

,00,20,20,204000

,009.3003.204.60

5.3604.00

4.850009000003500

8500000000025000000

4.002 .354.00

0000

,00,6068

,004.80

8080

,80,80,80,33

6.2990809080808068

.80,80,80,68.33,80,80,80,80.80

applacreapplacreacreacreacreCWTLapplapplacrecwtcwtapplapplacreapplapplapplAPPLapplapplacreapplapplAPPLapplcwtAPPLapplapplapplapplAPPLa p p lapplAPPLacreapplapplapplapplapplapplapplapplacreapplapplapplAPPLacreac reapplapplacreacreapplapplAPPLAPPLacreapplAPPLacre

4242424242424242424242424242424242424242424242424242424242424242424242424242424242424242424242424242424242424242424242424242424242

RS9.10 Information pnsented Is pnpand solely as a general guide and is not intended to ncognize or predict the costs and Mums from any one particular farm or ranch operationThese projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication

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

U n i t Measure Row=========:======= ======== ======== ======= ====CUST AIR HERB-2 WHARRICE 4.80 appl 42CUST AIR HERB-3 MATARICE 4.80 acre 42CUST AIR INSCT BRAZSOYB 2.93 acre 42CUST AIR INSCT LIBSOYB 4.60 appl 42CUST AIR INSCT WHARSOYB 3.000 acre 42CUST AIR INSCT 1 BRAZRICE 2.93 appl 42CUST AIR INSCT 1 BRAZSORG 2.93 acre 42CUST AIR INSCT 1 CHAMRICE 4.75 acre 42CUST AIR INSCT 1 EASTRICE 4.75 appl 42CUST AIR INSCT 1 JEFFSOYB 5.00 appl 42CUST AIR INSCT 2 BRAZSORG 2.93 ac re 42CUST AIR INSCT 2 CHAMRICE 4.75 ac re 42CUST AIR INSCT 2 EASTRICE 4.75 appl 42CUST AIR INSCT 2 JEFFSOYB 5.00 appl 42CUST AIR INSCT-1 JACKRICE 2.93 appl 42CUST AIR INSCT-1 MATARICE 2.93 acre 42CUST AIR INSCT-1 RICEWEST 2.930 appl 42CUST AIR INSCT-1 WHARRICE 2.93 appl 42CUST AIR INSCT-2 JACKRICE 2.93 appl 42CUST AIR INSCT-2 MATARICE 2.93 acre 42CUST AIR INSCT-2 RICEWEST 2.930 appl 42CUST AIR INSCT-2 WHARRICE 2.93 appl 42CUST AIR INSCT-3 WHARRICE 2.93 appl 42CUST AIR INSECT CHAMSOYB 3.65 acre 42CUST AIR INSECT COLORICE 2.93 appl 42CUST AIR INSECT COTTON 3.10 acre 42CUST AIR INSECT FTBDRICE 2.93 appl 42CUST AIR INSECT JACKCOTT 2.93 appl 42CUST AIR INSECT LIBRICE 5.00 appl 42CUST AIR INSECT MATACOTT 2.93 appl 42CUST AIR INSECT MATASORG 2.700 appl 42CUST AIR INSECT SORGHUM 3.30 acre 42CUST AIR INSECT SOYBEAN 4.60 appl 42CUST AIR INSECT WHARCOTT 2.93 acre 42CUST AIR INSECT WHARSORG 2.93 acre 42CUST AIR SEED BRAZRICE 4.26 cwt 42CUST AIR SEED CHAMRICE 5.89 cwt 42CUST AIR SEED EASTRICE 6.29 appl 42CUST AIR SEED FTBDRICE 4.26 acre 42CUST AIR SEED JACKRICE 4.26 acre 42CUST AIR SEED LIBRICE 5.24 acre 42CUST AIR SEED MATARICE 4.26 acre 42CUST AIR SEED RICEWEST 4.26 CWT 42CUST FERT JACKCOTT 3.50 acre 42CUST FERT MATACOTT 3.50 acre 42CUST FERT MATASORG 3.00 acre 42CUST FERT WHARCORN 3.50 ac re 42CUST GROUND SPR CHAMSOYB 3.00 ac re 42CUST HANDLING WHARCORN .25 bu. 52CUST HARVEST FTBDCOTT .100 cwt. 42CUST HARVEST JACKCORN .446 cwt. 42CUST HERB WHARCORN 3.50 acre 42CUST INSECTICIDE MATASOYB 2.93 acre 42CUST PICK & HAUL JACKCOTT .105 lbs 42CUST PICK & HAUL MATACOTT .105 lbs 42CUSTOM HAULING EASTRICE .220 cwt . 49CUSTOM HAULING RICEWEST .250 cwt . 49CUSTOM HAULING SORGHUM .200 cwt . 49CUSTOM HAULING SOYBEAN .120 bu. 49DRY & STORAGE BRAZSOYB .150 bu. 51DRY & STORAGE CHAMSOYB .150 bu. 51DRY & STORAGE FTBDSORG .270 bu. 51DRY & STORAGE JEFFSOYB .150 bu. 51DRY & STORAGE LIBSOYB .150 bu. 51DRY & STORAGE MATASORG .270 bu. 51DRY & STORAGE MATASOYB .150 bu. 51DRYING BRAZSORG .270 CWT. 51

Information pnsentedis pnpandsolelyas a generalguide andis not intended to ncognize or pndict the cam and nturmjromaiy one particular farm or ranch operationThese projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication RS9.11

Custom Operation P r i c e U n i t C a s hp e r o f F l o w

U n i t M e a s u r e R o w

DRYINGDRYINGDRYINGDRYINGDRYINGDRYINGDRYINGDRYINGDRYINGDRYINGDRYINGDRYINGDRYING & STORAGEDRYING & STORAGEFLAGGINGFLAGGINGFLAGGINGFLAGGINGFLAGGINGFLAGGINGFLAGGINGGIN, BAG, & TIESGIN, BAG, & TIESGIN, BAG, & TIESGIN, BAG, & TIESGRAIN HANDLINGHARVEST & HAULHAULHAULHAULHAULHAULHAULHAULHAULHAULHAULHAULHAULHAULHAULHAULHAULHAULHAULHAULHAULPLOW DRAINSPLOW DRAINSPLOW LEVEESSTORAGESTORAGESURVEY LEVEESSURVEY LEVEESSURVEY LEVEES

CHAMRICECOLORICEEASTRICEFTBDRICEJACKCORNJACKRICEJACKSORGLIBRICERICEWESTWHARCORNWHARRICEWHEATJEFFSOYBSOYBEANCHAMRICECOLORICEFTBDRICEJACKRICELIBRICELIBSOYBMATARICEFTBDCOTTJACKCOTTMATACOTTWHARCOTTSORGHUMCOTTONBRAZRICEBRAZSORGBRAZSOYBCHAMRICECHAMSOYBCOLORICEFTBDRICEFTBDSORGJACKCORNJACKRICEJACKSORGJEFFSOYBLIBRICELIBSOYBMATASORGMATASOYBWHARCORNWHARRICEWHARSORGWHEATMATASORGMATASOYBMATASOYBFTBDRICEJACKRICECOLORICEFTBDRICELIBRICE

.850

.850

.850

.850.10

.850

.270

.850

.850.10

.850.50

.150

.100.50.50.50.65.65.65.50

3.333.47

2.7782.74.190

10.00.250.200.120.220.120.220.250.200.25

.250

.200

.120

.200

.120

.200

.120.20.25

.200.320000255555000000

cwtcwtcwtcwtcwtcwtCWTcwtcwtcwtcwtcwt .bu.bu.applapplapplapplapplapplACREcwtcwtcwtcwtcwtcwtcwt .cwtbu.cwt .bu.cwt .cwt .cwtcwtcwt .cwt.bu.cwt.bu.cwtbu.cwtcwt.cwt.cwt.acreacreacrecwtcwtacreacreacre

51515151515151515151515151514242424242424249494949494949494949494949494949494949494949494949494242424242424242

Labor ResourcesD e s c r i p t i o n Other Labor Other Labor Other Labor Other Labor Other Labor Other Labor

a a a a a a s a a a B B B B B B B a a a a a s s s s s 3 3 3 3 3 B B B B a B B B B a a B a a a a a a ia a a a a a a a a . » S S S S = 3 3 3 B B B B B B B a a B B B S B S B B B B B B B B a a a a a s s a a a B B a a a a a a a a a a s sS S S B B B B B B

First Name HARVEST HIRED LABOR HIRED LABOR HOEING HOEING OPERATOR LABORQualifying Name MELONS EAST WEST MELONSC o s t o r v a l u e ( S / H r ) 3.44 5 .95 5.00 4.5 3.44 6.101To t a l W a g e B e n e fi t s ( 2 )L a b o r T y p e ( A , B ) A A A A A B

RS9.12 Information presented is pnpand solely as a general guide and is not intended lo ncognize orpndicl the costs and Mums from any one particular farm or ranch operation.These projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication

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

First Name COTT LAND RENTQualifying Name FT BENDMarket Value (S/Ac)Property Tax (S/Ac)Appreciat ion Rate (1)In te res t Rate CMAnnual Lease (S/Ac) 91 .80App. Calcuat ions (Y,N) N

LAND CASH RENT LAND CASH RENTLIB

LAND RENTCOTTON

91.80N

LAND RENTSORGHUM

LAND RENTSOYBEAN


First Name LAND RENT-■LESIK LAND RENT-LESIK RICE LAND RENT RICE LAND RENT RICE LAND RENTQualifying Name CORN GR SORG BRAZORIA CHAMBERS EASTMarket Value (S/Ac)Proper ty Tax (S/Ac)Apprec ia t ion Rate CMInteres t Rate (?.)Annual Lease ($/Ac) 22. 27. 70.32 72 .00 70.32App. Calcuat ions (Y,N) N N N N N

LAND RENTFT 3END

58.43N


First Name RICE LANDi RENT SORG LAND RENT SORG LAND RENT SORG LAND RENTQualifying Name WEST BRAZORIA FT BEND MATAGORDMarket Value (S/Ac)Property Tax (S/Ac)Apprec ia t ion Rate CMInteres t Rate CMAnnual Lease {S/Ac) 70.32 42.18 53. 49.22App. Calcuat ions (Y.N) N N N N

Information pnsentedIs pnpandsolelyasa general guide and is not intended lo ncognize orpndicl the costs and mums from any one particular farm or ranch operation.These projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication RS9.13

Buildings or Improvements ResourcesD e s c r i p t i o n

F i r s t N a m eQ u a l i f y i n g N a m eH o r s e p o w e r R a t i n g [ H p )F u e l T y p eF u e l C o n . ( U n i t / H r o r / M i )U s e f u l 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 C MH i r e d L a b o r p e r S e t ( H r )O w n e r L a b o r p e r S e t ( H r )N u m b e r o f S e t sC 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 C MC u r r e n t M a r k e t V a l u e ( S )L e a s e P a y m e n t ( S )O n F a r m H i r e d L a b o r ( H r )O f f F a r m P a r t s 4 L a b o r ( S )O n F a r m O w n e r L a b o r ( H r )A n n u a l U s e B a s e ( H r )R 4 M E n g . E s t i m a t e C MR 4 M C a l c . ( I l l , » 2 )L e a s e C a l c . ( H o u r , Y e a r )F u e l U s e ( D e f . , C a l c . )


B o w l s D i s t . S y s . D i s t . S y s . D i s t . S y s . D i s t . S y s .

BOWLS BRAZORIA IRRIGAT CALHOUN IRRIGAT CHAMBERS-IRRIGAT COLORADO IRRIGAT

(Hp)

F i r s t N a m eQ u a l i f y i n g N a m eH o r s e p o w e r R a t i n gF u e l T y p eF u e l C o n . ( U n i t / H r o r / M i lU s e f u l l L i f eR e m a i n i n g L i f eE f fi c i e n c yH i r e d L a b o r p e r S e tO w n e r L a b o r p e r S e tN u m b e r o f S e t sC u r r e n t L i s t P r i c eS a l v a g e P e r c e n tC u r r e n t M a r k e t V a l u eL e a s e P a y m e n tO n F a r m H i r e d L a b o rO f f F a r m P a r t s 4 L a b o r

( H r )( H r )

CM( H r )( H r )

(S )CM(S)(S )

( H r )(S)

O n F a r m O w n e r L a b o r ( H r )A n n u a l U s e B a s e ( H r )R 4 M E n g . E s t i m a t e C MR 4 M C a l c . ( I l l , # 2 )L e a s e C a l c . ( H o u r , Y e a r )F u e l U s e I D e f . , C a l c . )

1 8 0 0 05000

310010

3100

6 . 02


F i r s t N a m eQ u a l i f y i n g N a m eH o r s e p o w e r R a t i n gF u e l T y p eF u e l C o n . ( U n i t / H r o r / M i )U s e f u l 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 C MH i r e d L a b o r p e r S e t ( H r )O w n e r L a b o r p e r S e tN u m b e r o f S e t sC u r r e n t L i s t P r i c eS a l v a g e P e r c e n tC u r r e n t M a r k e t V a l u eL e a s e P a y m e n tO n F a r m H i r e d L a b o rO f f F a r m P a r t s 4 L a b o r ( S )O n F a r m O w n e r L a b o r ( H r )A n n u a l U s e B a s e ( H r )R 4 M E n g . E s t i m a t e C MR 4 M C a l c . ( I t l , t l 2 )L e a s e C a l c . ( H o u r , Y e a r )F u e l U s e ( D e f . , C a l c . )

(Hp)

( H r )

(S )CM(S)(S )

( H r )

P o w e r P l a n t

D i s t . S y s .

JACKSON IRRIGAT

D i s t . S y s . D i s t . S y s . D i s t . S y s . D i s t . S y s .

2012

2 012

2 012

D i s t . S y s .

FLOOD

2 012

12600

J E F F I R R I G AT L I B E R T Y- I R R I G AT M ATA G O R D A I R R I G W H A R T O N I R R I G AT

P o w e r P l a n t

NATURAL GAS

2 2 5NG

2 0 0 0 01 2 0 0 0

1 6 . 8

410010

4100

5 . 02

NATURAL GAS3 0 03 0 0

NG

2 0 0 0 01 2 0 0 0

1 6 . 8

6 1 0 010

6 1 0 0

P u m p C o l . , P i p e , S h a f t D i s c h a r g e H e a d

PUMP COLUMN PIPE SHAF DISCHARGE HEAD

G e a r D r i v e

RIGHT ANGLE

W a t e r S o u r c e

WELL

4 0 0 0 02 0 0 0 0

75

3 3 0 0 02 5 0 0 0

1 2 9 0 010

1 2 9 0 0

3 3 0 0 02 5 0 0 0

75

160010

1600

5 . 02

3 3 0 0 02 5 0 0 0

9 5 . 0

4 4 1 51 0

4 4 1 5

6 . 02

2 010

4 6 8 0 010

4 6 8 0 0

RS9.14 Information pnsented is pnpand solely as a general guide and is not intended to ncognize or pndict the costs and Mums from any one particular farm or ranch operationThese projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.

Machinery Cost ReportResource Name U n i t -a a . a a a a s -aaaaaaaaaa:== Var iable Expenses »■»■..,._._.===__.BBaaBB .aaaa Fixed Expenses ===== To t a l

F u e l O p e r . 4 O p e r . C u s t o m R e p a i r Repai r H o u r l y D e p r e c . A n n u a l Ta x e s , Expenses4 M a n a g e . I n p u t O p e r . 4 M a i n t . 4 Maint. Lease 4 L e a s e L i cense

L u b e L a b o r Off Farm Labor ]I n t e r e s t 4 I n s u r ._________=_____-=__ s a a a a a a a s a s a s= = = = = = = 3BB3B3BB -_saaaaaaa a- a a a a s a a :======== BBBBBBBB 2-BSS33S3 aaaaaass BBBBaaaa =3 ====== !■aaaaaaaTRACTOR 100 HP S/Hr 3.721 0 .000 0.000 0.000 4.269 0 .000 0.000 6.768 0 .000 0 .526 15.283TRACTOR 125 HP S/Hr 4.481 0.000 0.000 0.000 5.874 0.000 0.000 9.325 0 .000 0 .725 20.405TRACTOR ISO HP S/Hr 5.601 0.000 0.000 0.000 6.376 0.000 0.000 10.112 0 .000 0 .786 22.874TRACTOR 180 HP S,'Hr 6.601 0.000 0.000 0.000 6.194 0.000 0.000 9.415 0.000 0 .736 22.945TRACTOR 200 HP S/Hr 7.601 0.000 0.000 0.000 6.940 0.000 0.000 17.491 0.000 1.364 33.396TRACTOR 225 HP S/Hr 11.202 0.000 0.000 0.000 9.085 0.000 0.000 14.403 0.000 1.120 35.810TRACTOR 30 HP S/Hr 1.200 0.000 0.000 0.000 0.886 0.000 0.000 3.191 0.000 0 .233 5 .510TRACTOR 70 HP S/Hr 2.400 0.000 0.000 0.000 2.008 0.000 0.000 3.636 0.000 0 .289 8.333COMBINE CORN S/Hr 7.627 0.000 0.000 0.000 50.748 0.000 0.000 29.069 0.000 1.950 89.394COMBINE GRAIN S/Hr 7.627 0.000 0.000 0.000 48.373 0.000 o.ooo 27.616 0.000 1.853 85.470COMBINE RICE S/Hr 7.627 0.000 0.000 0.000 48.373 0.000 0.000 27.616 0.000 1.853 85.470COTTON PICKER 4 ROW S/Hr 5.593 0.000 0.000 0.000 60.984 0.000 0.000 75.573 0.000 5.601 147.751ANHYD APPLICATOR S/Hr 0.000 0.000 0 .000 0.000 0.000 0.000 0.000 3.700 0.000 0.400 4.100BACKHOE S/Hr 0.000 0.000 0 .000 0.000 3.306 0.000 o.ooo 6.837 0.000 0.500 10.643BEDDER 8 ROW S/Hr 0 .000 0.000 0 .000 0.000 3.158 0.000 0.000 4.098 0.000 0.300 7.555BLADE DOZER S/Hr 0 .000 0.000 0 .000 0.000 1.193 0.000 0.000 3.077 0.000 0.225 4.495CHISEL S/Hr 0 .000 0.000 0 .000 0.000 3.988 0.000 0.000 7.268 0.000 0.533 11.789CULTIPACKER S/Hr 0 .000 0.000 0 .000 0.000 0.896 0.000 0 .000 1.523 0.000 0.103 2.521CULTIVATOR 6 ROW S/Hr 0 .000 0.000 0 .000 0.000 2.770 0.000 0 .000 3.658 0.000 0.268 6.695CULTIVATOR 8 ROW S/Hr 0 .000 0 .000 0.000 0.000 3.676 0.000 0 .000 4.854 0.000 0.355 8.885CULTIVATOR FERT S/Hr 0 .000 0 .000 0.000 0.000 3.196 0.000 0 .000 10.393 0.000 0.760 14.343DISK TANDEM 18' 70 HP S/Hr 0.000 0 .000 0.000 0.000 4.553 0.000 0 .000 9.592 0.000 0.625 14.769DISK TANDEM 22' 140 HP S/Hr 0.000 0 .000 0.000 0.000 7.545 0.000 0.000 14.924 0.000 0.837 23.307DITCHER S/Hr 0.000 0 .000 0.000 0.000 2.140 0.000 0.000 3 .419 0.000 0.250 5.809DRILL S/Hr 0.000 0 .000 0.000 0.000 3.821 0.000 0.000 7 .179 0.000 0.525 11.525DU ALL 8 ROW S/Hr 0.000 0 .000 0.000 0.000 3.400 0.000 0.000 11.029 0 .000 0.810 15.239FERT SPREDDER S/Hr 0.000 0 .000 0.000 0.000 7.518 0.000 0.000 3 .282 0 .000 0.240 11.040FIELD CULTIVATOR 18' S/Hr 0.000 0 .000 0.000 0.000 2.588 0.000 0.000 3 .419 0 .000 0.250 6.257FIELD CULTIVATOR 20' S/Hr 0.000 0 .000 0.000 0.000 2.770 0.000 0.000 3.658 0 .000 0.268 6.695FIELD CULTIVATOR 29' S/Hr 0.000 0 .000 0.000 0.000 5.509 0.000 0.000 6.125 0 .000 0 .450 12.085GRAIN CART S/Hr 0.000 0 .000 0.000 0.000 4.993 0 .000 0.000 3.002 0 .000 0.313 8.307GRAIN DRILL/FERT S/Hr 0.000 0 .000 0.000 0.000 4.966 0 .000 0.000 7 .931 0 .000 0 .580 13.477HIPPER 6 ROW S/Hr 0.000 0 .000 0.000 0.000 3.158 0.000 0.000 3.856 0 .000 0 .283 7.297LAND PLANE LARGE S/Hr 0.000 0.000 0.000 0.000 3.332 0.000 0.000 5.653 0 .000 0.527 9.511LAND PLANE SMALL S/Hr 0.000 0.000 0.000 0.000 3.332 0.000 0.000 5.653 0 .000 0.527 9.511LEVEE PLOW S/Hr 0.000 0.000 0.000 0.000 2.024 0.000 0.000 2.160 0.000 0.141 4 .325OFFSET HEAVY S/Hr 0.000 0.000 0.000 0.000 5.008 0.000 0 .000 10.551 0.000 0.688 16.246OFFSET LIGHT S/Hr 0 .000 0.000 0.000 0.000 2.732 0.000 0 .000 5.755 0.000 0.375 8 .862PLANTER 6 ROW S/Hr 0 .000 0.000 0.000 0.000 8.287 0.000 0 .000 15.295 0.000 1.125 24.707PLANTER 8 ROW S/Hr 0 .000 0.000 0 .000 0.000 11.050 0.000 0 .000 21.124 0.000 1.550 33.724"ROLLER CONCRETE 20' S/Hr 0 .000 0.000 0.000 0.000 0.185 0.000 0 .000 1.962 0.000 0.100 2 .247ROTARY HOE 8 ROW S/Hr 0 .000 0.000 0.000 0.000 2.187 0.000 0 .000 6.584 0.000 0.484 9.255SHREDDER 4R S/Hr 0 .000 0.000 0.000 0.000 1.855 0.000 0 .000 5.022 0.000 0 .286 7.162SPIKE T HARROW S/Hr 0 .000 0.000 0.000 0.000 0.419 0.000 0 .000 0 .816 o.ooo 0.060 1.295SPRAYER S/Hr 0 .000 0.000 0.000 0.000 1.998 0.000 0 .000 2 .940 0.000 0.215 5.153SPRAYER HERB S/Hr 0 .000 0.000 0.000 0.000 1.648 0.000 0 .000 2.461 0.000 0.180 4.289SPRING T HARROW S/Hr 0 .000 0.000 0.000 0.000 3.175 0.000 0 .000 23.972 0.000 1.760 28.907WATERMELON CART S/Hr 0 .000 0.000 0.000 0.000 4.993 0.000 0 .000 3.002 0.000 0.313 8.307LEVEE BOX T-A S/Hr 0 .000 0.000 0.000 0.000 0.000 0.000 0 .000 6.268 0.000 0.190 6.478SHOP EQUIPMENT S/Hr 0 .000 0.000 0.000 0.000 1435.000 0 .000 0.000 1872.164 0 .000 69.007 3376.171PICKUP TRUCK 1/2 TON S/Mi 0 .126 0 .000 0.000 0.000 0.010 0.002 0.000 0.171 0 .000 0 .026 0.335

TRACTOR 125 HP S/Ac 0 .726 0.923 0.000 0.000 0.740 0 .000 0.000 1.175 0 .000 0.091 3.655ANHYD APPLICATOR S/Ac 0 .000 0 .000 0.000 0.000 0.000 0 .000 0.000 0.424 0 .000 0 .046 0.470

ANHYD APPL CORN S/Ac 0 .726 0.923 0.000 0.000 0.740 0 .000 0.000 1.599 0 .000 0 .137 4.125

TRACTOR 125 HP S/Ac 0.778 0 .989 0.000 0.000 0.793 0 .000 0.000 1.259 0 .000 0.098 3.916BEDDER 8 ROW S/Ac 0 .000 0 .000 0.000 0.000 0.388 0 .000 0.000 0.503 0 .000 0.037 0.927

BEDDING S/Ac 0.778 0 .989 0.000 0.000 1.181 0 .000 0.000 1.762 0 .000 0 .135 4.843

TRACTOR 150 HP S/Ac 0.801 0 .989 0.000 0.000 0.861 0 .000 0.000 1.365 0.000 0 .106 4.122BEDDER 8 ROW S/AC 0.000 0.000 0.000 0.000 0.388 0 .000 0.000 0.503 0.000 0 .037 0.927

BEDDING CORN S/Ac 0.801 0 .989 0.000 0.000 1.249 0 .000 0.000 1.868 0.000 0 .143 5.049

TRACTOR 100 HP S/Ac 1.400 3.164 0.000 0.000 1.845 0.000 0.000 2.924 0.000 0 .227 9.560BACKHOE S/Ac 0.000 0.000 0.000 0.000 1.299 0.000 0.000 2.686 0.000 0 .196 4.181

BUTT 4 DRAIN RICE S/Ac 1.400 3.164 0.000 0.000 3.143 0.000 0.000 5.610 0.000 0 .424 13.741

TRACTOR 200 HP S/Ac 1.032 0.722 0.000 0.000 0.684 0.000 0 .000 1.725 0.000 0 .135 4.298CHISEL S/Ac 0.000 0.000 0.000 0.000 0.358 0.000 0 .000 0.652 0.000 0 .048 1.057

CHISEL CORN S/Ac 1.032 0.722 0.000 0.000 1.042 0.000 0 .000 2.377 0.000 0 .182 5.355

COMBINE CORN S/Ac 1.628 1.628 0.000 0.000 10.835 0.000 0 .000 6.207 0.000 0.416 20.714COMBINING S/Ac 1.628 1.628 0.000 0.000 10.835 0.000 0 .000 6.207 0.000 0.416 20.714

COMBINE GRAIN S/Ac 1.677 1.677 0.000 0.000 10.636 0.000 0.000 6.072 0.000 0.408 20.470COMBINING GRAIN S/Ac 1.677 1.677 0.000 0.000 10.636 0.000 0.000 6.072 0.000 0.408 20.470

COMBINE RICE S/Ac 2.346 2.348 0 .000 0.000 14.891 0.000 0.000 8.501 0 .000 0.571 28.658COMBINING RICE S/Ac 2 .348 2.348 0 .000 0.000 14.891 0.000 0.000 8.501 0 .000 0.571 28.658

COTTON PICKER 4 ROW S/Ac 2 .817 3.841 0 .000 0.000 30.716 0.000 0.000 38.064 0 .000 2.821 78.259COTTON PICKING S/Ac 2 .817 3.841 0.000 0.000 30.716 0.000 0.000 38.064 0 .000 2.821 78.259

TRACTOR 100 HP S/Ac 0 .713 1 .206 0.000 0.000 0.703 0.000 0.000 1.114 0 .000 0.087 3.822CULTIPACKER S/Ac 0 .000 0 .000 0.000 0.000 0.134 0 .000 0.000 0 .228 0 .000 0 .015 0.377

CULTIPACKING S/Ac 0 .713 1.206 0.000 0.000 0.837 0 .000 0.000 1.342 0 .000 0.102 4.199

TRACTOR 100 HP S/Ac 0 .728 1.438 0.000 0.000 0.838 0 .000 0.000 1.329 0 .000 0 .103 4 .436CULTIVATOR 6 ROW S/Ac 0 .000 0 .000 0.000 0.000 0.494 0 .000 0.000 0.653 0 .000 0 .048 1.195

CULTIVATE S/Ac 0 .728 1.438 0.000 0.000 1.333 0 .000 0.000 1.982 0 .000 0.151 5.631

TRACTOR 100 HP S/Ac 0 .652 1.166 0.000 0.000 0.680 0 .000 0.000 1.077 0.000 0 .084 3.658FIELD CULTIVATOR 20' S/Ac 0 .000 0 .000 0.000 0.000 0.401 0 .000 0.000 0.529 0.000 0.039 0.969

CULTIVATE 20' S/Ac 0 .652 1.166 0.000 0.000 1.080 0 .000 0.000 1.607 0.000 0.122 4.626

TRACTOR 200 HP S/Ac 1.040 0.925 0.000 0 .000 0.877 0.000 0 .000 2.210 0.000 0.172 5.224CULTIVATOR 8 ROW S/Ac 0.000 0.000 0.000 0 .000 0.422 0.000 0 .000 0.558 0.000 O.041 1.020

CULTIVATE 8 ROW S/Ac 1.040 0.925 0.000 0 .000 1.299 0.000 0 .000 2.767 0.000 0.213 6.244

Information pnsented is pnpand solely as a general guide and is not intended to ncognize orpndicl the costs and Mums from any one particular farm or ranch operation.These projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication RS9.I5

Resource Name 'Jr.lt = = = aa.F u e l O p e r . i

4 M a n a g e .L u b e L a b o r

= = = V a r i a b l e E x p e n s e s = »■O p e r . C u s t o m R e p a i rI n p u t O p e r . 4 M a i n t .

O f f F a r m

TRACTORCULTIVATOR

C U LT I VAT E

1 5 0 H P S / A c6 R O W S / A cC O R N S / A c

0.9100.0000.910

1.4380.0001.438

0.0000.0000.000

0.0000.0000.000

1.2520.4941.747

Repair4 Maint.Labor

0.C000.0000.000

.====== *«=__:» Fixed Expenses «=«==H o u r i y D e p r e c . A n n u a l Ta x e s ,L e a s e 4 L e a s e L i c e n s e

I n t e r e s t 4 I n s u r .

0 .0000 .0000 .000

1 .9860.6532 .639

0 .0000 .0000 .000

0.1540 .0480.202

To t a lExpenses

5.7401.1956.935

T R A C T O R 1 2 5 H P S / A c 0 . 6 0 8 0 . 9 3 8 0 . 0 0 0 0 . 0 0 0 0 . 7 5 2 0 . 0 0 0 0 . 0 0 0 1 . 1 9 4 0 . 0 0 0 0 . 0 9 3 3 . 5 8 5F I E L D C U L T I V A T O R 1 8 " S / A c 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 . 3 0 1 0 . 0 0 0 0 . 0 0 0 0 . 3 9 8 0 . 0 0 0 0 . 0 2 9 0 . 7 2 8

C U L T I V A T E R I C E S / A c 0 . 6 0 8 0 . 9 3 8 0 . 0 0 0 0 . 0 0 0 1 . 0 5 4 0 . 0 0 0 0 . 0 0 0 1 . 5 9 2 0 . 0 0 0 0 . 1 2 2 4 . 3 1 4

TRACTORCULTIVATOR

CULTIVATE

TRACTORCULTIVATOR

CULTIVATE FERT

TRACTORPLANTER

CULTIVATE-RIDGE

TRACTORDISK TANDEM 18'

DISKING


DISKING

70 HP6 ROWSORG

S/AcS/AcS/Ac

150 HP S /AcF E R T S / A cC O R N S / A c

125 HP S /Ac6 R O W S / A c6 R O W S / A c

100 HP S /Ac7 0 H P S / A c100 HP S /Ac

180 HP S /Ac7 0 H P S / A c180 HP S/AC

0.6970.0000.697

0.2100.0000.210

145000145

819000

1.4380.0001.438

1.0410 .0001.041

1.2980 .0001.298

465000465

1.0880 .0001.088

1.4650 .0001.465

0.0000.0000.000

0.0000.0000.000

0.0000.0000.000

0.0000.0000.000

0.0000.0000.000

0.0000.0000.000

0.0000.0000.000

0.0000.0000.000

0.0000.0000.000

0.0000.0000.000

0.3940.4940.889

0.9060.4131.319

1.0411.3352.376

,854,828,682

1.2390.8282.067

,000,000,000

000000000

000000000

000000000

000000000

0.0000 .0000 .000

0.0000.0000.000

000000000

000000000

0.0000.0000.000

0.7140.6531.367

1.4371.3432.780

1.6532.4644.117

1.3541.7453.098

1.8831.7453.628

0 .0000 .0000 .000

0.0000.0000.000

0.0000.0000.000

0.0000.0000.000

0.0000.0000.000

0.0570.0480.104

0.1120.0980.210

0.1280.1810.310

105114219

147114261


DISKING


DISKING 18'

TRACTOROFFSET

DISKING-OFFSET

150 HP S /Ac7 0 H P S / A cC O R N S / A c

150 HP S /Ac7 0 H P S / A c180 HP S /Ac

2 2 5 H P S / A cH E AV Y S / A CH E A V Y S / A c

0 .9890 .0000 .989

TRACTOROFFSET

DISKING-OFFSET

TRACTORDITCHER

DITCHING

TRACTORGRAIN DRILL/FERT

DRILL/FERT

TRACTORFERT SPREDDER

FERT SPREDDER

TRACTORCULTIVATOR

FERTILIZING

TRACTORFIELD CULTIVATOR

FIELD CULTIVATE


FIELD CULTIVATE


FIELD CULTIVATE


FIELD CULTIVATOR

TRACTORSPRING T HARROW

HARROWING

TRACTORSPIKE T HARROW

HARROWING

TRACTORGRAIN CART

HAULING

TRACTORROTARY HOE

HOEING

TRACTORLEVEE PLOW

LEVEE BUILDING

100 HPLIGHTLIGHT

70 HPFERT

180 HP20'180 HP

150 HP20*RICE

150 HP20'SORGHUM

150 HP29'29'

100 HP

RICE

150 HP

CART

70 HP8 ROWROTARY

S/ACS/AcS/Ac

S/AcS/AcS/Ac

S/AcS/AcS/Ac

S/AcS/AcS/Ac

S/AcS/AcS/Ac

S/AcS/AcS/Ac

S/AcS/AcS/Ac

S/AcS/ACS/Ac

S/AcS/AcS/Ac

S/AcS/AcS/Ac

S/AcS/AcS/Ac

S/AcS/AcS/AC

S/AcS/AcS/Ac

S/AcS/AcS/Ac

,989,000,989

,172.000,172

,947,000,947

1.5570 .0001.557

,040.000,040

.556

.000

1.4650 .0001.465

1.4650 .0001.465

1.0000 .0001.000

1.9060 .0001.906

2 .3070.0002.307

1.7580.0001.758

1.8130.0001.813

000000000

000000000

0.0000.0000.000

0.0000.0000.000

0.0000.0000.000

000000000

000000000

,276.828.104

.276

.828

.104

0 .0000.0000.000

0.0000.0000.000

000000

.000

000000000

,000,000,000

,000.000.000

0.0000.0000.000

0.0000.0000.000

0 .0000.0000.000

1.2410.6221.864

1.1110.6461.758

,171,000,171

,866,000,866

041000

,041

166,000,166

0.0000 .0000.000

0 .0000 .0000 .000

000000000

000000000

,009,613.622

.482

.084

.566

.587

.846

.432

0.7870 .0000.787

0 .7870 .0000 .787

0 .4170 .0000 .417

,313.000,313

.313

.000

.313

2.7920.0002.792

.389

.000

.389

.409

.000

.409

1.1660.0001.166

1 .1660.0001 .166

0.5820 .0000 .582

0 .5600 .0000 .560

0.5600.0000.560

3.4430.0003.443

0.8040.0000.804

1.2460 .0001.246

000000000

000000000

0.0000.0000.000

0.0000.0000.000

0.0000.0000.000

0.0000.0000.000

0.0000.0000 .000

0 .0000 .0000 .000

0 .0000.0000.000

0.0000.0000.000

000000000

000000

0.0000 .0000 .000

0 .0000 .0000 .000

0.0000.0000.000

0.0000.0000.000

0.0000.0000.000

0.0000.0000.000

0.2850.4130.698

0.9860.4011.387

1.0150.4011.416

1.0150.4011.416

0.5070 .3980 .905

000000000

000000000

000000000

000000000

000000000

.000

.000,000

.326

.221

.547

.326

.029

.355

999135133

220,218.439

.085

.313

.399

0 .0000 .0000 .000

0 .0000 .0000 .000

0 .0000 .0000.000

0.0000.0000.000

0.0000.0000.000

0.0000.0000.000

0.0000.0000.000

0 .0000 .0000.000

0.0000.0000.000

0.0000.0000 .000

0 .0000 .0000 .000

0 .0000 .0000 .000

0 .0000 .0000 .000

0 .0000.0000.000

0.0000.0000.000

0.0000.0000.000

2.0231.7453.767

2.0231.7453.767

1.9681.3113.279

1.7621.3623.124

3.1860.9794.165

0.0000.0000.000

0.0000.0000.000

0.0000.0000.000

0.1S70.1140.271

873731604

,518806324

,517.343.860

000000000

000000000

000,000,000

000.000,000

,000,000,000

.000

.000

.000

.000

.000

.000

.000

.000

.000

000000000

000,000,000

.000

.000.000

1.4990 .5292 .028

1.6100.5292.139

1.6100.5292.139

0.8040.4431.246

0 .0000 .0000 .000

0 .0000 .0000 .000

0 .0000 .0000 .000

157114271

153085238

137089

248072319

069,127,196

,196,059,255

,000,000,000

,000.000.000

0.0000.0000.000

0.0410.0980 .139

0.1170.0390.156

0.1250.0390.164

0.1250.0390.164

0.0620.0330 .095

,517,666,183

.517

.057

.574

.755

.283

.399

.657

.056

.721

.334

.056

000OOO000

000,000,000

000000

.000

.000

.000

.000

.000

.000

.000

.040

.122

.163

.040

.004

.044

0 .3700 .1340 .503

.032

.048

.080

.134

.022

.156

299195494

3.7051.8545.559

5.2653.9819.246

4.5972.6867.283

5.8232.6868.509

T R A C T O R 1 5 0 H P S / A c 1 . 0 6 9 0 . 9 4 6 0 . 0 0 0 0 . 0 0 0 0 . 8 2 4 0 . 0 0 0 0 . 0 0 0 1 . 3 0 6 0 . 0 0 0 0 . 1 0 2 4 . 2 4 7D I S K T A N D E M 2 2 ' 1 4 0 H P S / A c 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 . 8 8 6 0 . 0 0 0 0 . 0 0 0 1 . 7 5 3 0 . 0 0 0 0 . 0 9 8 2 . 7 3 8

D I S K I N G 2 2 F T S / A c 1 . 0 6 9 0 . 9 4 6 0 . 0 0 0 0 . 0 0 0 1 . 7 1 0 0 . 0 0 0 0 . 0 0 0 3 . 0 6 0 0 . 0 0 0 0 . 2 0 0 6 . 9 8 5

T R A C T O R 2 2 5 H P S / A c 1 . 2 7 7 0 . 9 4 6 0 . 0 0 0 0 . 0 0 0 1 . 1 7 4 0 . 0 0 0 0 . 0 0 0 1 . 6 6 1 0 . 0 0 0 0 . 1 4 5 5 . 4 0 3D I S K T A N D E M 2 2 ' 1 4 0 H P S / A c 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 . 0 0 0 0 . 8 8 6 0 . 0 0 0 0 . 0 0 0 1 . 7 5 3 0 . 0 0 0 0 . 0 9 8 2 . 7 3 8

D I S K I N G 2 2 5 H P S / A c 1 . 2 7 7 0 . 9 4 6 0 . 0 0 0 0 . 0 0 0 2 . 0 6 0 0 . 0 0 0 0 . 0 0 0 3 . 6 1 4 0 . 0 0 0 0 . 2 4 3 8 . 1 4 1

909686

5.9092.6868.595

5.5352.0187.553

5.8622.0977.959

9.3071.664

10.970

3.2222.9416.163

7 .6692 .710

10.379

2.0551.8543 .909

,634,969,602

702969671

.702,969,671

2.3720.9733.245

1.7562.0093.764

1.7560.0901.846

14.3583.551

17.910

1.8440.9232.768

5.5960.6696.265

RS9.16 Information pnsented is pnpand solely as a general guide and is not intended to ncognize orpndicl the costs and Mums from any one particular farm or ranch operationThese projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication

R e s o u r c e N a m eF u e l O p e r . 44 M a n a g e .

L u b e L a b o r

■ • » V a r i a b l e E x p e n s e s ■■■O p e r . C u s t o m R e p a i rI n p u t O p e r . 4 M a i n t .

O f f F a r m

. B 3 3 = = B B B . B . . B B B = = = . 3 F l X e d Z X p S H S C S = 3 3 3 3 T O t a lR e p a i r H o u r l y D e p r e c . A n n u a l T a x e s , E x p e n s e s4 M a i n t . L e a s e 4 L e a s e L i c e n s eL a b o r I n t e r e s t 4 I n s u r .

TRACTORLEVEE PLOW

LEVEE PLOW

COTTON PICKERP I C K I N G

PICKUP TRUCKPICKUP TRUCK

TRACTORLAND PLANE

PLANING

TRACTORLAND PLANE

PLANING

TRACTORPLANTER

PLANTING

180 HP

180HP

4 ROWCOTTON

1 / 2 T O N1 / 2 T O N

180 HPSMALL

225 HPLARGERICE

150 HP6 ROW

S / A cS / A CS / A C

S / A cS / A c

S / M iS / m i

S / A cS / A cS / A c



1.3700.0001.370

2.8172.817

0.1260.126

1.7810.0001.781

1.8420.0001.842

1.1300.0001.130

1.2460.0001.246

3.8413.841

0.2030.203

1.5060 .0001.506

1.1360 .0001.136

1.2980.0001.298

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

0 . 0 0 00 . 0 0 0

0 . 0 0 00 . 0 0 0

. 0 0 0

. 0 0 0

. 0 0 0

. 0 0 0

. 0 0 0

. 0 0 0

. 0 0 0

. 0 0 0

. 0 0 0

0.0000.0000.000

0 . 0 0 00 . 0 0 0

0 . 0 0 00 . 0 0 0

, 0 0 00 0 00 0 0

, 0 0 0, 0 0 0, 0 0 0

, 0 0 0, 0 0 0. 0 0 0

1.0540.3131.368

3 0 . 7 1 63 0 . 7 1 6

0 1 00 1 0

2 7 46 2 3

1.4090.4701.879

1.1301.3352.465

0.0000.0000.000

0.0000.000

0.0020.002

0 .0000 .0000 .000

0 0 00 0 00 0 0

, 0 0 0, 0 0 0, 0 0 0

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

0 . 0 0 00 . 0 0 0

0 . 0 0 00 . 0 0 0

0 0 00 0 00 0 0

0 0 00 0 00 0 0

0 0 00 0 00 0 0

1 . 6 0 30 . 3 3 41 . 9 3 7

3 8 . 0 6 43 8 . 0 6 4

0 . 1 7 20 . 1 7 2

1.9371.0572 .995

2 .2340 .7973.031

1.7922.4644.256

0 0 00 0 00 0 0

0 0 00 0 0

0 0 00 0 0

0 0 00 0 00 0 0

0 0 00 0 00 0 0

0 0 00 0 00 0 0

0 . 1 2 50 . 0 2 20 . 1 4 7

2 . 8 2 12 . 8 2 1

0 . 0 2 60 . 0 2 6

1510 9 82 5 0

,174,074,248

, 1 3 9,181,321

5.3990 .6696.068

7 8 . 2 5 97 8 . 2 5 9

0 . 5 3 90 . 5 3 9

6.6511.7798.430

6.7941.3418 .135

5 .4883.9819 .469

TRACTORPLANTER

PLANTING

200 HP8 ROW8 ROW

S / A cS / A cS / A C

0.8860.0000.866

0.9890.0000.989

0.0000.0000.000

0.0000.0000.000

0.9371.3562.293

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

0.0000.0000.000

2.3622.5934.955

0.0000.0000.000

0 . 1 8 40 . 1 9 00 . 3 7 4

5 .3574 .1409 .496

TRACTORD R I L L

P L A N T I N G - D R I L L


2.1730.0002.173

1.9220.0001.922

0 .0000 .0000 .000

0.0000.0000.000

1.6740.9122.586

0.0000.0000.000

0.0000.0000.000

2.6551.7144.369

0.0000.0000.000

0.2060.1250.332

8 . 6 3 12 . 7 S 1

1 1 . 3 8 3

TRACTORLEVEE PLOW

PLOWING

180 HP

RICE


1.3700 .0001.370

1.2460.0001.246

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

0.0000.0000.000

1.0540.3131.368

0.0000.0000.000

0.0000 .0000 .000

1.6030.3341.937

0.0000.0000.000

0.1250.0220.147

5.3990 .6696.068

TRACTORROLLER CONCRETE

ROLLER CONCRETE

150 HP2 0 '150 HP


1.1220 .0001.122

1.3840.0001.384

0 .0000 .0000 .000

0.0000.0000.000

1.2050.0321.237

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

0 .0000 .0000 .000

1.9120.3372 .249

0.0000.0000.000

0.1490.0170.166

5.7720.3866.157

TRACTORROLLER CONCRETE

ROLLER CONCRETE

125 HP2 0 *2 0 '


1.0890 .0001.089

1.3840.0001.384

0 .0000 .0000.000

0.0000.0000.000

1.1110.0321.142

0.0000.0000.000

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

1 .7630.3372 .100

0.0000 .0000 .000

0.1370.0170.154

S.4830.3865.869

TRACTORSHREDDERDISK TANDEM 18'

SHRED AND DISK

100 HP4R70 HP

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

1.1000 .0000 .0001.100

1 .4650.0000 .0001 .465

0 0 00 0 00 0 00 0 0

0 0 00 0 00 0 00 0 0

0.8540.2920.8281.974

0.0000.0000.0000.000

0 0 00 0 00 0 00 0 0

1 . 3 5 40 . 7 9 11 . 7 4 5

0 0 00 0 00 0 00 0 0

1050 4 51142 6 4

4.8781.1292.6868.692

TRACTORSHREDDER

SHREDDING

125 HP4R


0 .4450 .0000 .445

1 .2690 .0001 .269

0 0 00 0 00 0 0

0 0 00 0 00 0 0

1.0180.2921.310

0000 0 00 0 0

0 0 00 0 00 0 0

6 1 67914 0 8

0 0 00 0 00 0 0

. 1 2 6

. 0 4 5

. 1 7 1

4.4741 .1295.602

TRACTORSHREDDER

SHREDDING

70 HP4RMATA

S / A cS / A cS / A C

0.3280.0000.328

1 .2690 .0001 .269

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

0.0000.0000.000

0.3480.2920.640

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

0.0000.0000.000

0 .6300 .7911.421

0 .0000 .0000 .000

0.0500.0450.095

2.6251.1293.754

TRACTORSHREDDER

SHREDDING-JACK

150 HP4R1 5 0 - 4 R


0 .4820.0000 .482

1 .2690 .0001.269

0.0000.0000.000

0.0000.0000.000

1.1050.2921.397

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

0.0000.0000.000

1.7530 .7912 .544

0 .0000 .0000 .000

0.1360 .0450.181

4.7451 .1295.874

TRACTORSPRAYERDISK TANDEM I f

SPRAY AND DISK

125 HPHERB70 HP

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

0.9500.0000.0000.950

1 .4650 .0000 .0001.46S

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

0.0000.0000.0000.000

1.1750.2360.8282.239

0.0000.0000 .0000.000

0.0000.0000.0000.000

1.8660 .3521.7453.962

0 0 00 0 00 0 00 0 0

1 4 50 2 6

.114

.284

5.6000.6142.6868.900

TRACTORSPRAYER

SPRAYER

S / A cS / A cS/AC

1 5 80 0 01S8

0 . 9 5 80 . 0 0 00 . 9 5 8

0 0 00 0 00 0 0

0 0 00 0 00 0 0

2 6 32 3 85 0 1

.000

.000, 0 0 0

0 0 00 0 00 0 0

0 .4760 .3500 .826

0 0 00 0 00 0 0

0380 2 60 6 3

8 9 26135 0 6

TRACTORSPRAYER

SPRAYER

125 HP

HERB

S/ACS / A cS / A c

1 8 50 0 01 8 5

0 . 9 5 80 . 0 0 00 . 9 5 8

0 0 00 0 00 0 0

0 0 00 0 00 0 0

7 6 92 3 8

0 0 00 0 00 0 0

0 0 00 0 00 0 0

1 . 2 2 10 . 3 5 01 . 5 7 1

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

0 .0950 .0260 .120

228613841

Information pnsented is pnpandsolely as a general guide and is not intendedto ncognize orpndicl the costs and'mumsfrom any one particularfarm orranch operationThese projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication. RS9.17

Budget Parameters Report

Parameter Value U n i tName o f

Measure================= ============ =======:DIESEL 0.6500 GAL.DIESEL BTU 135250.0000 BTUELECTRICITY 0.0700 KWHELECTRICITY BTU 34.10.0000 BTUGASOLINE 1.1000 GAL.GASOLINE BTl1 124100.0000 BTUHIRED LABOR 5.2500 HOURHIRED LABOR IRR 5.2500 HOURINR 1.0000 %IRITB 9.2500 %IRITE 9.2500 %IROCB 9.2500 %IROCE 9.2500 %IRPCF 0.0520 %I T l 12.0000 %LP GAS 1.0000 GAL.LP GAS BTU 92140.0000 BTULUBE MULTI 0.1000 NONENATURAL GAS 3.9600 MCFNATURAL GAS BTU 1000000.0000 BTUOWNER LABOR 6.1010 HOUROWNER LABOR IRR 5.8500 HOURPTR 0.0001 %

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 FlowInterest Rate , Investment Capi 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

RS9.18 Information pnsented is pnpand solely as a general guide and is not intended to ncognize orpndicl the costs and Mums from any one particular farm or ranch operation.These projections wen collected and developed by staffmembersofthe Texas Agricultural Extension Service and approved for publication

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

Cooperative Extension Work in Agriculture and Home Economics, The Texas A&M University System and the United States Department 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

h Texas Agricultural Extension Service · FURADAN - 3G CUST AIR INSCT-1 NITROGEN-3 CUST AIR FERT-3 INSECTICIDE CUST AIR INSCT-2 Fuel & Lube - Machinery R e p a i r s - M a c h i n