Texas Coastal Bend District

Transcription

1 Texas Agricultural xtension Service The Texas A&M University System B-11(11) Texas rop nterprise Budgets Texas oastal Bend District Projected for 1995 Dr. Lawrence L. Falconer, District 11 xtension conomist-management The Texas Agricultural Rxtrnsion Service Zerie L. arpenter, Director The Texas A&M University System ollege Station, Texas

2 Projections for Planning Purposes Only Sot to be Used without Updating after February B-11 <lh GROSS INOM Description RN-OASTAL UP. DFIINY PMT. ORN orn, oastal Upland Texas oastal Bend District (11) 1995 Projected osts and Returns per Quantity Unit $ / Unit 750 bu bu Your stimate GROSS Income VARIABL OST Description Quantity Unit $ / Unit FRTILIZR ATRAZIN SOIL INSTIID FOLIAR IRON FOLIAR IRON Fuel & Lube - Machinery R e p a i r s - M a c h i n e r y L a b o r - M a c h i n e r y ST ASID Interest - O Borrowed Interest - Positive ash HARVST HARVST & HAUL HARVST VARIABL OST GROSS INOM minus VARIABL OST TON thou gal gal gal Hour AR Dol Dol cwt SS-B-.33-ISSa-_-aS----.S_-: FIXD OST Description Machinery and quipment Land FIXD ost of ALL ost NT PROJTD RTURNS Unit = 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 xtension Service a*! improved for publication l

3 Projections for Planning Purposes Only \'ot to be Used without Updating after February B-l 1 flh Date Stage Type Product Name Number Weight ash Landlord ; of of of per M o n - S h a r e 1ven Production Prod. Units I-lead ash ======== ================ ===== = = = = = = = = = = = = = = = = 1a = = = = = = = = = = = = = = = = = = = = = a===i========= ===== =:======= : 07/0/95 HARVST A ORN-OASTAL 'JP c 33 07/0/95 HARVST A DFIINY PMT. ORN c 33 Date Stage Type Input Name Number ash Fixed Landlord of of of Non- o r _Share Production Input Units ash Vari. ======== ================ -3-3S3_3 ================'asflosnsaa a:ssabssasaaaa ====; b a s n a s s ;3 333B33 07/6/9 M DISKING 0FT /6/9 M DISKING 0FT /01/9 M BDDING 180 8ROW 100 /01/9 M BDDING 180 8ROW /15/9 FRTILIZR c V 33 11/15/9 M APPLY FRT 8 ROW 100 1/15/9 M BDDING 180 8ROW 100 1/15/9 ATRAZIN HRB /15/9 M APPLY HRBIID 100 0/16/95 M PIKUP TRUK 3/ TON 100 0/5/95 ORN 0 c V 0/5/95 M PLANTING 8R ORN 100 0/5/95 SOIL INSTIID FURADAN.150 c V 03/15/95 FOLIAR IRON /15/95 M APPLY IRON /0/95 M ULTIVAT 180 8R //95 FOLIAR IRON //95 M APPLY IRON 100 0/15/95 M ULTIVAT 180 8R /0/95 K ROPLAND 1.08 F /0/95 ST ASID UPLAND.0750 c V 07/5/95 HARVST G HARVST & HAUL ORN 00 c V 33 I1. Informaianpnsemedispnpaed^tyasagemralguuJeaulunamendri^^ lh.se projecttonswencolleatdaiddevelapedbystagmembenaft^

4 Projections for Planning Purposes Only Sot to be Used without Updating after February B-11.07/. GROSS INOM Description ORN-GULF OAST DFIINY PMT. RN orn, Gulf oast Texas oastal Bend District (11) 1995 Projected osts and Returns per Quantity Unit $ / Unit 750 bu bu Your stimate GROSS Income VARIABL OST Description FRTILIZR ATRAZIN SOIL INSTIID FOLIAR IRON FOLIAR IRON Fuel & Lube - Machinery R e p a i r s - M a c h i n e r y L a b o r - M a c h i n e r y Interest - O Borrowed Interest - Positive ash HARVST HARVST & HAUL HARVST VARIABL OST Quantity Unit --3SIS $ / Unit TON thou gal gal gal Hour Dol Dol cwt GROSS INOM minus VARIABL OST FIXD OST Description S T A S I D O A S T Machinery and quipment Land FIXD ost of ALL ost NT PROJTD RTURNS Unit AR S3=-_==333:_X3SS InjnrTnaianpnxemedispnpatdsohtyosagimralguukaulisnaintendtdioncogmseapndictthec^^ These pro/ectiatswen collected end developed bystaffmembenofthe Texas Agnculnirul xtension Service aid approved for publication l

5 Projections for Planning Purposes Only Sot to be Used without Updating after February 13, 1995 B-11 <!1> Date Stage Type Product Name Number Weight ash Landlord 3rea of of of per N o n - S h a r e ven Production Prod. Units Head ash Prod ======== ================ ===== ================!========= 3==33333Baa== aaaacsssaassa = = = = = s a a a a a a a =a==. 07/0/95 HARVST A ORN-GULF OAST M 07/0/95 HARVST A DFIINY PMT. ORN N Date Stage Type Input Name Number ash Fixed Landlord of of of Non- or Share Production Input Units ash Vari. ======== ================ ssaaa aaassasbaaaassos:a======== sssasaassasaa aaasa sis a a a s_======= 07/6/9 M DISKING 0FT /6/9 M DISKING 0 FT /01/9 M BDDING 180 8ROW 100 /01/9 M BDDING 180 8ROW /15/9 FRTILIZR c V 33 11/15/9 M APPLY FRT 8 ROW 100 1/15/9 M BDDING 180 8ROW 100 1/15/9 ATRAZIN HRB /15/9 M APPLY HRBIID 100 0/16/95 M PIKUP TRUK 3/ TON 100 0/5/95 ORN 0 c V 0/5/95 M PLANTING 8R ORN 100 0/5/95 SOIL INSTIID FURADAN.150 c V 03/15/95 FOLIAR IRON /15/95 M APPLY IRON /0/95 M ULTIVAT 180 8R 100 0//95 FOLIAR IRON 100 0//95 M APPLY IRON 100 0/15/95 M ULTIVAT 180 8R /0/95 K ROPLAND 1.08 F 07/0/95 ST ASID OAST.0750 F 07/5/95 HARVST G HARVST & HAUL ORN 00 c V 33 U. Informatim pnsented upnpaedsoulym a ininerolguide aula not intended M These projections wen collected and developed by staff members of the Texas Agricultural xtension Service aui'^provedfor publication.

6 Projections for Planning Purposes Only Mot to be Used without Updating after February B-11 ( //. GROSS INOM Description OTTON LINT OTTON DFIINY PMT. OTTON GROSS Income VARIABL OST Description otton, Picker, Dryland, oastal Plain Texas oastal Bend (District 11; 1995 Projected osts and Returns per Q u a n t i t y U n i * Quantity ton ib. $ / Unit 0.7 U Unit $ / Unit Your stimate FRTILIZR HRBIID PR-M APAROL SOUTING INSTIID-FLA INSTIID-FLA INSTIID-BOLL PIX INSTIID-BOLL INSTIID-BOLL INSTIID-BOLL INSTIID-BOLL PIX INSTIID-BOLL INSTIID-BOLL INSTIID-BOLL Fuel & Lube - Machinery R e p a i r s - M a c h i n e r y L a b o r - M a c h i n e r y TON LBS. QT acre OZ OZ pint pint OZ. OZ Hour SO.75.50,75,50.75, HARVST DFOLIANTS 10 AR DFOLIANT APPL. 10 acre 30 3 PIK & MODUL cwt GINNING 650 LB HARVST Interest Interest - O Borrowed - Positive ash Dol. Dol VARIABL OST 6. GROSS INOM minus VARIABL OST FIXD OST Description Machinery and quipment Land FIXD ost of ALL ost NT PROJTD RTURNS Unit t=s=== Information pn.tented is pnpand solely as a general guide aui is not mended to ncogmze or predict the costs aui mums from aty one paiicultrjam or ranch operation These protections wen collected out developed by staff members of the Texas Agricultural xtension Service and approved far publication ll.5

7 Projections foi - Planning Purj ooses Onlv W to be Used without Updating after February fl- 11,U, Date Stage Type Product Name Number i Weight ~ash L.andlcrd 3reak of of of per Non- Share ven Production Prod. Units Head ash Prod. aaaaaaaa aaaaaaaaaaaaaaaa aaaaa ========================= =;============ aaaaaaaaaaaaa aaaaa _taaaaaaa ===== 09//95 HARVST A DFIINY PMT. OTTON N 09//95 HARVST A OTTON N 09//95 HARVST A OTTON LINT N Date Stage Type Input Name Number ash Fixed Landlord of of of Non- o r S h a r e Production Input Units ash Vari. aaaaaaaa saaassaaaosssasa aaaaa saaanoaaaaaaaaaai.aaasaaaa ss..anaasaaasss aassa:s s s s a a s a a a a a a a 08/5/9 M SHRD STALKS 150 HP /01/9 M HISL 180HP /1/9 M DISKING 0FT 100 /16/9 M FILD ULTIVATOR 9 FT /16/9 FRTILIZR c V 5 11/16/9 M APPLY FRT 8 ROW /16/9 HRBIID PR-M INORP c V 11/16/9 M HRBIID APPL. DIS0 I.oooo 0/16/95 M PIKUP TRUK 3/ TON /01/95 OTTON 1800 c V 03/01/95 M PLANTING 8R OTN 1. 03/01/95 APAROL 100 c 0/01/95 G SOUTING 100 c V 0//95 M ULTIVAT 150 8R 100 0/15/95 G 100 c V 0/15/95 INSTIID-FLA HOPPRS 3. c V 0/5/95 G 100 c V 0/5/95 INSTIID-FLA HOPPRS 3. c V 05/08/95 M ULTIVAT 150 8R /15/95 INSTIID-BOLL WVILS 100 c V 05/15/95 PIX.500 c V 05/15/95 G 100 c V 05/19/95 INSTIID-BOLL WVILS 100 c V 05/19/95 G 100 c V 05/3/95 INSTIID-BOLL WVILS 100 c V 05/3/95 G 100 c V 06/13/95 INSTIID-BOLL WVILS 100 c V 06/13/95 G 100 c V 06/18/95 INSTIID-BOLL WVILS 100 c V 06/18/95 G 100 c V 06/3/95 PIX.500 c V 06/3/95 INSTIID-BOLL WORMS 00 c V 06/3/95 G 100 c V 06/8/95 G 100 c V 06/8/95 INSTIID-BOLL WVILS 100 c V 07/0/95 INSTIID-BOLL WORMS 00 c V 07/0/95 G 100 c V 08/05/95 HARVST DFOLIANTS PIKR 100 c V 08/05/95 HARVST G DFOLIANT APPL. 100 c V 08/0/95 HARVST G PIK & MODUL OTTON c V 09/01/95 HARVST G GINNING PIKR 6500 c V 5 09/15/95 K ROPLAND 100 F ll Information pnsentedis pnpaedsolely as a general guide auiis not intendedto recognize or predict the costs aid Mums from aiy one pattcultwform or nmch operation These projections wen collected out developed by staff members of the Texas Agricultural xtension Service and approved for publication

8 Projections for Planning Purposes Only Sot to be Used without Updating after February B-11,O, GROSS INOM Description TTON LINT OTTON DFIINY PMT. OTTON GROSS Income VARIABL OST Description otton, Stripper, Dryland, oastal PLain Texas oastal Bend (District 11) 1995 Projected osts and Returns per Q u a n t i t y U n i t $ / U n i t ton Q u a n t i t y U n i t $ / U n i t :otal Your stimate FRTILIZR HRBIID PR-M APAROL SOUTING INSTIID-FLA INSTIID-FLA INSTIID-BOLL PIX INSTIID-BOLL INSTIID-BOLL INSTIID-BOLL INSTIID-BOLL PIX INSTIID-BOLL INSTIID-BOLL INSTIID-BOLL Fuel & Lube - Machinery R e p a i r s - M a c h i n e r y L a b o r - M a c h i n e r y HARVST Interest Interest - O Borrowed - Positive ash TON LBS. QT acre OZ OZ pint pint OZ OZ Hour Dol. Dol ,50, ,76,50,50.75, ,3 HARVST DFOLIANTS 1,0 AR 9,.00 9.,U DFOLIANT APPL. 1.0 acre 3, 0 3.,00 STRIP & MODUL cwt.,0 37,.50 GINNING 65,0 LB VARIABL OST GROSS INOM minus VARIABL OST FIXD OST Description =3B3S=333=3==3333n= aaaa=: Machinery and quipment Land FIXD ost of ALL ost NT PROJTD RTURNS Unit =-_3=-_3==-J==-I Information pnxnted is pnpand solely as a general guide aui is not mended to recogmze or pndiatrm costs aid nntrmjromav one pattcula'jam or raichnperaiiiin These projections wen collected aui developed by staff members of the Texas Agricultural xtension Service aid (^provedfor publication l

9 Projections for Planning Purposes Only Sot to be Used without Updating after February B-11 <l!i Date Stage of Production Type of Prod. Product Name Number of Units Weight ash Landlord 3rea< p e r N o n - S h a r e v e n Head ash Prod. 09//95 HARVST 09//95 HARVST 09//95 HARVST A DFIINY PMT. A OTTON A OTTON LINT OTTON OOOO,0,0 5 N 5 N 5 N Date 08/5/9 09/01/9 09/1/9 /16/9 11/16/9 11/16/9 11/16/9 11/16/9 0/16/95 03/01/95 03/01/95 03/01/95 0/01/95 0//95 0/15/95 0/15/95 0/5/95 0/5/95 05/08/95 05/15/95 05/15/95 05/15/95 05/19/95 05/19/95 05/3/95 05/3/95 06/13/95 06/13/95 06/18/95 06/18/95 06/3/95 06/3/95 06/3/95 06/8/95 06/8/95 07/0/95 07/0/95 08/05/95 08/05/95 08/0/95 09/01/95 09/15/95 Stage of Production HARVST HARVST HARVST HARVST Type of Input aasass M M M M M M M M G M G ' G M G G G G G G G G G G G K Input Name SHRD STALKS HISL DISKING FILD ULTIVATOR FRTILIZR APPLY FRT HRBIID PR-M HRBIID APPL. PIKUP TRUK PLANTING APAROL SOUTING ULTIVAT INSTIID-FLA INSTIID-FLA ULTIVAT INSTIID-BOLL PIX INSTIID-BOLL INSTIID-BOLL INSTIID-BOLL INSTIID-BOLL PIX INSTIID-BOLL INSTIID-BOLL INSTIID-BOLL DFOLIANTS DFOLIANT APPL. STRIP & MODUL GINNING ROPLAND 150 HP 180HP 0FT 9 FT ROW INORP. DIS0 3/ TON OTTON 8R OTN 150 8R HOPPRS HOPPRS ISO 8R WVILS WVILS WVILS WVILS WVILS WORMS WVILS WORMS STRIPPR OTTON STRIPPR Number of Units ,,0, ash Non- ash Fixed or Vari. Landlord Share 5 5,00 ll.8 Information pnsented is pnpaed solely as a general guide auiis not intended to ncogmze or pnaathecasuadntiam/remayampattcul&jamarrakhapenaiiin These projections wen collected aui developed by staff members of the Texas Agnadturd xtension Service ad qtproved for publication.

10 Projections for Planning Purposes Only \'ot to be Used without Updating after February B-11 tlh GROSS INOM Description DFIINY PMT. SORGHUM SORGHUM GROSS Income VARIABL OST Description Sorghum, Gulf oast Texas oastal Bend District (11) 1995 Projected osts and Returns per Quantity Unit 350 cwt cwt Quantity Unit $ / Unit $ / Unit Your stimate ATRAZIN FRTILIZR MIRONUTRINT SOIL INSTIID FOLIAR IRON FOLIAR IRON Fuel & Lube - Machinery R e p a i r s - M a c h i n e r y L a b o r - M a c h i n e r y I n t e r e s t - O B o r r o w e d HARVST HARVST & HAUL HARVST VARIABL OST TON gal gal gal gal Hour Dol cwt S S S S S 8 3 S S GROSS INOM minus VARIABL OST FIXD OST Description ssaa _=_=s ss sas ss ss ss s sss= sssssss asss Machinery and quipment Land FIXD ost To.tal of ALL ost NT PROJTD RTURNS Unit asas a s ssmassss ss Information pnsented is pnpand solely as a general guide ad is not mended lo ncognize or predict the casts and Mums from aty om paltcularfirm or ranch operation these projections wen collected ad developed by staff memben oflhe Texas Agricultural xtension Service and improved for publication l 1.9

11 Projections for Planning Purposes Only Sot to be Used without Updating after February B-11 tlh Date Stage Type Product Name Number Weight ash Landlord 3re< of of of per Non- Share vei Production Prod. Units 1 lead ash Pro. ======== aaaaaaaaaaaaaaaa ===== = = = = = = = a a a a a.========= aaaaaaaaasaaa aaaa:========= aaaaa =aaaaaaa aaa: 07/15/95 HARVST A SORGHUM c 33 N 07/15/95 HARVST A DFIINY PMT. SORGHUM r 33 N Date Stage Type Input Name Number ash Fixed Landlord of of of Non- or Share Production Input Units ash Vari. saaaaaaa aaaoaassssaaaass a a a a a anaaaaassaaaaaasiaaaaaaaaa ============= aaaa:a a a m a s a s ia====== 08/16/9 M SHRD STALKS 150 HP /1/9 M DISKING 0FT /16/9 M BDDING 180 8R0W 100 /01/9 ATRAZIN HRB 100 c V /01/9 M APPLY HRBIID /11/9 FRTILIZR c V 33 11/11/9 M APPLY FRT 8 ROW /11/9 MIRONUTRINT ZIN.150 c V 33 01/16/95 M BDDING 180 8R0W /16/95 M PIKUP TRUK 3/ TON /05/95 SORGHUM 600 c V 03/05/95 M PLANTING 8R SORG /05/95 SOIL INSTIID FURADAN.150 c V 03/15/9S FOLIAR IRON /15/95 M APPLY IRON /1/95 M ULTIVAT 150 8R 100 0/15/95 M APPLY IRON 100 0/15/95 FOLIAR IRON 100 0/1/95 PPHARVST M ULTIVAT 150 8R /15/95 HARVST G HARVST & HAUL SORGHUM 3800 c V 07/15/95 HARVST K ROPLAND 100 F tnfiinmaionpnsentedispnpaedmhlyasagemrdguuhadismiintendedtoncogntaaprt^ l 1. Them projections wen collectedand developedbystaffmemben ofthe Texas Agytedtuntl xternum Service adapproved for publication.

12 GROSS INOM Description = = = = = = = = = = = = = = ============== SOYBANS GROSS Income VARIABL OST Description TRFLAN FRTILIZR FRTILIZR APPL. INOULANT FUSILAD LANNAT GRAMOXON DSSIANT APPL. Fuel & Lube - Machinery R e p a i r s - M a c h i n e r y L a b o r - M a c h i n e r y I n t e r e s t - O B o r r o w e d HARVST USTOM HARVST USTOM HAUL HARVST VARIABL OST Projections for Planning Purposes Only \'ot to be Used without Updating after February Soybeans, Gulf oast Texas oastal 3end (District Projected osts and Returns per Break-ven Price, Variable ost GROSS INOM minus VARIABL OST FIXD OST Description Machinery and quipment Land FIXD ost Q u a n t i t y U n i t 3 bu. S / Unit Break-ven Price, ost $ 6.3 J per bul. of SOYBANS of ALL ost NT PROJTD RTURNS tity 5 Unit $ / Unit s s s s s s a a a a a a a a a qt TON acre oz acre H o u r Dol acre 0 3 bu $ 3.7 per bu. of SOYBANS Unit S3 S^3S^S SSSSSSSaBSXS B-11 ( Your stimate Information pnsented is pnpand solely as a general gunk ad is not mended to ncogruze or predict the costs aid neums from aty one panada-form or ranch operation The* projections wen collected addevelopedby staffmembers ofthe Texas Agncdtund xtension Service and approved for publication ll.11

13 Projections for Planning Purposes Only B-i'! Sot to be Used without Updating after February i.'h Date Stage Tvoe Product Name Number 1 height ash Landlord Break of of of per Non Share ven Production Prod. Units 1Jead cash Prod. ======== aaaaaaaaaaaaaaaa aaaaa aaaaaaaaaaaaaaaaaaaaaaaaa ============== =aaaiaaaaaaaaa aaaaa a= = = = = = = a a a a a 08/1/95 HARVST A SOYBANS Y Sate Stage Type Input Name Number ash Fixed Landlord of of of Non- or Share Production Input Units ash Vari. aaaaaaaa ================ ===== aaaaaaaaasaaaaaasaaaaaaaaa aaaaaaaaaaaaa aaaa.a = = = = = aaaaaaaa 08/15/9 M SHRD STALKS /15/9 M DISKING - TANDM 6 ROW /0/9 M FILD ULTIVATOR 6 ROW 100 /15/9 M BDDING 6 ROW /13/95 M HRBIID APPL /15/95 TRFLAN HRB c V 33 0/15/95 M PIKUP TRUK 3/ TON /15/95 M BDDING 6 ROW 100 0/01/95 FRTILIZR c V 33 0/01/95 G FRTILIZR APPL. 100 c V 33 0/01/95 SOYBANS 50 c V 0/01/95 M PLANTING 6 ROW 100 0/01/95 INOULANT SOYBAN 500 c V 0/0/95 M ULTIVAT 6 ROW /1/95 M ULTIVAT 6 ROW /0/95 FUSILAD.5 05/0/95 M HRBIID APPL /15/95 LANNAT /15/95 G /1/95 GRAMOXON /1/95 G DSSIANT APPL /1/95 HARVST G USTOM HARVST SOYBANS 100 c V 33 08/1/95 HARVST G USTOM HAUL SOYBANS 30 c V 33 08/1/95 K ROPLAND 100 F Information pnsented is pnpatd solely at a general guide ad is not intendedtorecogmze orpredict the casts ad nlunufrom an>onepaneutajam or raich operation l 1.1 These projecitorowencollectedaddeveloptdby staffmembenofthe TexmAgp^turd xzenstan Service ad ajprovedjar publication

14 rop Products Report rop Product Nar.e Price Unit Weight ash per of per Flow Unit Mes. Unit Row RN-OASTAL UP..00 bu ORN-GULF OAST.500 bu OTTON LINT OTTON ton 0 DFIINY PMT. ORN.5 bu DFIINY PMT. OTTON DFIINY FMT. SORGHUM.9 cwt. 0 1 DFIINY PMT. WHAT.9 bu GRAZING 800 AUM 00 GRAZING RGP 100 AUM 00 HAY 30 Roll HAY ALFALFA 90 ton 0 HAY OASTAL 30 Roll KLINGRASS PANUTS 30 cwt. 0 0 RI 1ST ROP LOAN 6300 cwt. 0 0 RI ND ROP LOAN 6300 cwt. 0 0 RI NHANMNT.5 cwt. 0 0 RI SUBSIDY.500 cwt. 0 0 SORGHUM.600 cwt. 0 1 SOYBANS 5 bu WATRMLON 6.5 cwt. 0 WHAT WINTR bu Information pnsented is pnpand solely as a general guide ad is not intended to ncognize or predict the costs and Mums fiom ary one paticularform or ranch operation These projections wen collected ad developed by staff members of the Texas Agricultural xtension Service adatprovedfor publication RSI

15 T r a c t o r s, I m p l e m e n t s a n d q u i p m e n t -.:s~...i.t.e line HcrseFwer Vseful life H r 5! S l, rue. Ir?e_nair.i.-.g '-.;«Hr cr Mi F - e l o n. '. ' n i t / H r r M l - A r. r. u a l V s e H r ; r M i. ;p««a Mi/hi Wia-.n.Ft) F i e i a i f f i c i e r. c y ' a p a c i t y A c / K r i P o w e r '. ' n i t M u l t i p l i e r L a b o r M u l t i p l i e r u r r e n t L u c P r i c e S i Salvage Value << jrrent Market Value '3'. Lease Payment 'S. A n n u a l L i c e n s e Ta x i S ) Annual Insurance!S) n F a r m H i r e d L a b o r ( H r i Ott Farm Parts & Labor.3) n Farm Owner Labor ihri Annual Use Base.Hr or Mil R e p a i r o e f f i c i e n t» l Depreciation Factor #1 Years Owned R e p a i r o e f fi c i e n t * Depreciation Factor # a p a c i t y 0 e f., a l c. i Fuel Use Def..alc.) R M a l c. : * 1, *! Lease alc..hour.year: description First Name Qualifying Name H 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 l Fuel Type R e m a i n i n g L i f e ( H r o r M i ) Fuel on. (Unit/Hr or /Mi) A n n u a l U s e ( H r o r M i ) Speed (Mi/h) Width (Ft) F i e l d f fi c i e n c y ( * > 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 r L a b o r M u l t i p l i e r urrent List Price (St Salvage Value (M urrent Market Value (S) Lease Payment (?) A n n u a l L i c e n s e ( Ta x ( S ) Annual Insurance is) On Farm Hired Labor (Hr) Off Farm Parts t Labor (S) On Farm Owner Labor!Hr) Annual Use Base (Hr or Mi) R e p a i r o e ff i c i e n t» 1 Depreciation Factor *1 Years Owned R e p a i r o e ff i c i e n t» Depreciation Factor # a p a c i t y. D e f., a l c. ) Fuel Use (Def.,alc.) R M a l c. ( H I. # ) Lease alc. (Hour,Year! Description First Name Qualifying Name H 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 Type R e m a i n i n g L i f e. H r o r M i ) F u e l o n. ( U n i t / H r o r / M i ) A n n u a l U s e ( H r o r M i ) Speed (Mi/h) Width (Ft) F i e l d f f i c i e n c y (» ) 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 r L a b o r M u l t i p l i e r urrent List Price (S) Salvage Value (*> urrent Market Value (S) Lease Payment IS) A n n u a l L i c e n s e Ta x ( $ ) Annual Insurance (SI On Farm Hired Labor!Hr) Off Farm Parts Labor (S) On Farm Owner Labor (Hr) Annual Use Base (Hr or Mi) R e p a i r o e f fi c i e n t D l Depreciation Factor #1 Years Owned R e p a i r o e f fi c i e n t * Depreciation Factor # a p a c i t y! D e f., a l c. ) Fuel Use (Def.,alc.) R M a l c. :» 1,» ) Lease alc. (Hour,Year) :?actcr 130 HP ' :rac70? l:= h? L 00 TRATR!= ; hp Dl 1 rac*jr T9A R.0 HP HO L L 55 T?A"R : HP ot '. : _t z'. ;r. ::j:o 1 coo i' S » c c Tractor Self Propelled Imp1ement Implement Implement Implement OMBIN BDDR BDDR BDDR BDDR 75 HP RI 13.5 FT 18 FT 0 FT 5 FT S S l.l l.l c Implement Implement Implement Implement Implement Implement BLAD BROADAST R HISL HISL OMBIN ULTIPAKR DOZR 1 FT 0 FT PANUT SO S.S s l.l l.l S0S 17S D Information pnsented is pnpaed solely as a general guide ad is not intended to recognize orpndicl the casts ad Mums from a^ane panada-jam or ranch operation RS I 1. These projections wen collectedanddeveloped by staffmemben ofthe Texas Agricultural xtension Service adatprovedfar publication

16 .-.crj-iriwaj ->3t.-; -.p '. 3e_..: L l i t e H r : r M i rue. T,ce R e n a i r s i r. - j L. f e H r : r M i F u e l : r.. V n i t. ' H r ; r M i A n n u a l V s e H r : r M. 3peed Mi'h' Wut.T?f Fiela fficiency 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 r. j f c c r M u l t i p l i e r rrant List Price.S. ialvjqe value ' urrent Market Vi.ie 3 Lejse Piyme.-.t 3 A n n u a l L i c e n s e» Ta x 3 Annual Insurance 3, n F a r m H i r e d L a b o r H r : Off Farm Parts Labor Si n Farm Owner Labor.Hr" Ar.nual Use 3ase Hr or Mi' P e p a i r o e ff i c i e n t «1 epreciation Factor 1 Years wned R e p a i r o e f fi c i e n t * Depreciation Factor * a p a c i t y '. D e f.. a l c. < Fuel Use Def..alc.I R M a l c..» 1. <. Lease alc..hour. Yean r "!p-.e=er.t l-o.a-sent I.r.p.ep.er.t VLTVATR V-TIVATOR ULTIVATOR 5 " L I S ". 3 0 Description Implement Implement :mplement Implement Implement Implement Implement First Name Qualifying Name Horsepower Rating Useful Life Fuel Type Remaining Life Fuel on. (Uni Annual Use Speed width Field fficiency apacity ;Hp) ;Hr or Mi) (Hr or Mil H r o r / M i l (Hr or Mil 'Mi/hi!Ftl P.I Ac/Hri P o w e r U n i t M u l t i p l i e r L a b o r M u l t i p l i e r urrent List Price (S) Salvage Value (U urrent Market Value isi Lease Payment (S) A n n u a l L i c e n s e Ta x ( S I Annual Insurance (SI On Farm Hired Labor (Hr) Off Farm Parts Labor (SI On Farm Owner Labor (Hr) Annual Use Base (Hr or Mi) R e p a i r o e f f i c i e n t» l Depreciation Factor Dl Years Owned R e p a i r o e ff i c i e n t» Depreciation Factor * a p a c i t y ( D e f.. a l c : Fuel Use (Def..alc! R M a l c.» l.» > Lease alc. 'Hour,Yean Description First Name Qualifying Name H 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 Type R e m a i n i n g L i f e ( H r o r M i ) Fuel on. (Unit/Hr or /Mi) A n n u a l U s e! H r o r M i ) Speed!Mi/h) width (Ft) F i e l d f fi c i e n c y U > 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 r L a b o r M u l t i p l i e r urrent List Price (9) Salvage Value (*) urrent Market Value (S) Lease Payment ($) A n n u a l L i c e n s e Ta x ( $ ) Annual Insurance (S) n Farm Hired Labor (Hr) Off Farm Parts Labor '.SI On Farm Owner Labor (Hr> Annual Use Base (Hr or Mi) R e p a i r o e f fi c i e n t # 1 Depreciation Factor #1 Years Owned R e p a i r o e f fi c i e n t * Depreciation Factor» a p a c i t y ( D e f., a l c ) Fuel Use (Def.,alc.) R M a l c. l» l,» ) Lease alc. (Hour,Yeacl DIGGR PANUT S S ) s DISK DISK ROW 6 ROW OO DISK 3 ROW S L.l ISK jffset l.l S 1.»»j7 1) 6 L.3. DISK TANDM S r Q tent Implement Implement Implement Implement Implement TANDM DISK - TANDM DISK - TANDM DRILL DRILL FRT. SPRADR ROH FT 6 ROW FT 11 FT 0 FT ISO 0 SO S » 1.1 l.l l.l l.l Q c c s c.93 1 I c Information pnsentedis pnpand solely as a general guide ad is not intendedto recognise or predict thecostsandmumsfrom ary one pancuurform or ranch operation These projections wen collected ad developed by.staff members of the Texas Agricultural xtension Service cad approved for publication RSI 13

17 r.c.eser.t.rit Sine. i..f/i.-. 7 Mame rsecc^er?at.r.; -VATR 3 FT -.?rw OSAIN ART HARROWS HRB. APPL r.air.ir.7 _i -Hr A.-.nuai Use 'Hr :.r Mi jpeed Mi _..' Wl-th Ft' F i e l. 1 ff i c i e n c y. * ' a p a c i t y A c - H r ' Piwet Vr.it-Multiplier Laoor Multiplier urrent List Price 'Si.Salvage Value urrent Market Value 3: Lease Payment 'Si Annual License Tax 3 Annual Insurance ;3> n Farm Hired Labor.Hri Off Farm Parts Labor tsi On Farm Owner Labor ihn Annual Use Base (Hr or Mil Repair oefficient *l Depreciation Factor Dl Years Owned Repair oefficient Depreciation Factor # a p a c i t y ; D e f., a l c. ) Fuel Use (Def..alci R M a l c.»!, * ) Lease alc. 'Hour,Year) Description First Name Qualifying Name Horsepower Rating <Hp) U s e f u l L i f e ( H r c r M i ) Fuel Type Remaining Life (Hr or Mi) Fuel on..unit/hr or /Mil Annual Use ( Hr or Mil Speed (Mi/h) width.ft) F i e l d f fi c i e n c y ( ) a p a c i t y ( A c / H r ) Power Unit Multiplier Labor Multiplier urrent List Price (S) Salvage Value (U urrent Market Value (S) Lease Payment IS) Annual License Tax (S) Annual Insurance (S) On Farm Hired Labor (Hr) Off Farm Parts Labor (S) On Farm Owner Labor (Hr) Annual Use Base (Hr or Ml) Repair oefficient *1 Depreciation Factor #1 Years Owned Repair oefficient # Depreciation Factor * a p a c i t y ( D e f., a l c I Fuel Use (ef.,alcl R M a l c. ( t l,» ) Lease alc. (Hour,Year) Description First Name Qualifying Name Horsepower Rating (Hpi U s e f u l L i f e ( H r o r M i ) Fuel Type Remaining Life (Hr or Mi) Fuel on. (Unit/Hr or /Ml) Annual Use (Hr or Mi) Speed (Mi/h) width (Ft) F i e l d f fi c i e n c y ( * ) a p a c i t y ( A c / H r ) Power Unit Multiplier Labor Multiplier urrent List Price ($) Salvage Value <%) urrent Market Value ($) Lease Payment <$> Annual License Tax (S) Annual Insurance <S) On Farm Hired Labor :Hr) Off Farm Parts Labor.$) On Farm Owner Labor.Hri Annual Use Base (Hr or Mi) Repair oefficient *l Depreciation Factor Wl Years Owned Repair oefficient» Depreciation Factor * a p a c i t y > D e f., a l c ) Fuel Use (Def..alc) R M a l c. (» l,» ) Lease alc. (Hour,Yean Implement L l.l I 15 c t HRB. APPLIATOR 5 FT l.l Implement 9 0 L.l LAND PLAN Implement 0 L.l :o MOLDBOARD PLW l.l SO Implement LO D MOLBOARD PLOW 6 FT l.l Implement ;o 5":.85 PIKR WHLS 0 :ooo l.l 1. 19S c Implement 0. ) 6" l.l 070 L0 L0 L..S PLANTR 13.5 FT l.l S S c c c c c c c Implement Implement Implement Implement Implement Implement PLANTR PLANTR PLANTR PLANTR PLOW ROLLR 18 FT 0 FT 8 ROW PANUT LV 0 FT 0 SO S l.l l.l l.l l.l S0 IS63 80S.335 RSI Information pnsented is pnpatd solely as a general guide ad is not mended to recognize or predict the costs ad ntumsjrom ant one paticula-form or ranch operation These projections wen collected ad developed by staffmemben of the Texas Agricultural xtension Service and approved for publication

18 ".ri-. Vise 1-.J.. '.,.. "7 s'drr.e -. o r i e p c e r R a t.. - Useful Life Fuel Type Remaining lite Fuel an. Annual Us«Speed Wiith H r j r M i. : / H r o r ' M i l Hr cr Mil Mi. hi Ft. F i e l d f fi c i e n c y " a p a c i t y A c. P o w e r U n i t M u l t i p l i e r H r : L a b o r M u l t i p l i e r urrent List Price 5l Salvage Value ' urrent Market v»lue Si Lease?ayr.ent.*> A n n u a l L i c e n s e Ta x 3 1 Annual Insurance s. n F a r m H i r e d L a b o r. H r ) Off Farm Parts Lacor (Si On Farm Owner Laoor Hr) Annual Use 3ase :Hr or Mi) R e p a i r o e f fi c i e n t * 1 Depreciation Factor»1 Years Owned R e p a i r o e f fi c i e n t * Depreciation Factor * a p a c i t y. O e f., a l c : Fuel Use >0ef..alci a M a l c» l, * i L e a s e 3 i c H o u r, Ye a r ) Irsp.enier'.' LR Rr WIK = :w 5 LO i::o ::o coo L OOO L3 0 0 l.l l.l 1. L.l T.85 c Description Implement Implement quipment First Name Qualifying Name H o r s e p o w e r R a t i n g ' H p i U s e f u l L i f e '. H r o r M i ) Fuel Type R e m a i n i n g L i f e ( H r o r M i l Fuel on. (Unit/Hr or /Mil A n n u a l U s e ( H r o r M i ) Speed (Mi/h) Width (Ft) F i e l d f fi c i e n c y M 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 r L a b o r M u l t i p l i e r urrent List Price (S) Salvage Value (*> urrent Market Value (S) Lease Payment (S) A n n u a l L i c e n s e Ta x ( S ) Annual Insurance (S) On Farm Hired Labor (Hr) Off Farm Parts Labor (S) On Farm Owner Labor (Hr) Annual Use Base (Hr or Mi) R e p a i r o e f fi c i e n t l l Depreciation Factor *1 Years Owned R e p a i r o e f fi c i e n t # Depreciation Factor 0 a p a c i t y : D e f.. a l c ) Fuel Use (Def.,alc.) R M a l c ( # 1, # ) Lease alc. (Hour,Year) Description First Name Qualifying Name H 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 Type Remaining Life '.Hr or Mi) Fuel on. (Unit/Hr or /Mi) A n n u a l U s e i H r o r M i ) Speed (Mi/h) Width (Ft) F i e l d f f i c i e n c y (» ) a p a c i t y ( A c / H e ) P o w e r U n i t M u l t i p l i e r L a b o r M u l t i p l i e r urrent List Price (3) Salvage Value It) urrent Market Value (S) Lease Payment (S) Annual License Tax. (S) Annual Insurance (S) On Farm Hired Labor (Hr) Off Farm Parts Labor (S) On Farm Owner Labor!Hrl Annual Use Base (Hr or Mi! Repair oefficient 111 Depreciation Factor»1 Years Owned R e p a i r o e ff i c i e n t» Depreciation Factor # a p a c i t y ( D e f., a l c. I Fuel Use (Def.,alc.I R M a l c! «1,» 1 L e a s e a l c ( H o u r, Y e a n SPRAYR HRB. 30 quipment l.l l.l STOK SPRAYR I.OO LOO L 5 L3 1.1 ;. 590 LO SWP MULHR ATTL QUIPMNT quipment S.O 80 l.l STOK TRAILR quipment 50 S0 SUPPL. FDR ISO ISO.5 1 quipment 30 L0G " I LV BOX T-A quipment I TAK 500 S00 Iquipment quipment )0. ".) L00 ' 0 57 l.l SAL quipment L. 070 L0 L955 L. 5 3U HUT I 1 VT. QUIPMNT I Information pnsented is pnpaed solely as a general guide adis not mended to ncognize orpndicl the costsadntums from aiyanepattada-jam or raich operation These projections wen collectedaddevelopedby staff'members of the Texas Agricultural xtension Service ad ajprovedfar publication RSI 1.5

19 Operating Input Resources Operating Input Price per Unit Unit of Measure ash Flow Row 1% PROTIN,D AMIN ALLOTMNT LAS ATRAZIN APAROL DFOLIANTS DFOLIANTS DSIANT FRROUS SULFAT FRTILIZR FRTILIZR FRTILIZR FRTILIZR FRTILIZR FRTILIZR FOLIAR IRON FUSILAD GRAMOXON GYPSUM HAY HRBIID PR-M INOULANT INSTIID INSTIID INSTIID INSTIID-BOLL INSTIID-BOLL INSTIID-FLA LANNAT MARKTING MIRONUTRINT MISLLANOUS NITROGN PASTUR IMPROV. PHOSPHORUS PIX POTASSIUM PYRTHROID RANG UBS SALS OMMISSION SALT & MINRALS, ALFALFA -FORAG SORG ST ASID ST ASID SOIL INSTIID TRFLAN VT. MDIIN ZIN HLAT ZIN SULFAT HRB PIKR STRIPPR INORP. SOYBAN ALFALFA RI WVILS WORMS HOPPRS ZIN ALFALFA FRT FRT FRT INS RI BUFFLGR ORN OTTON HAYGRAZ KLIN OATS PANUT RI SORGHUM SOYBANS WHAT DRYLAND OAST UPLAND FURADAN HRB ,0,75, cwt. cwt QT AR AR qt. TON TON TON TON TON TON gal cwt. roll LBS. oz. pint OZ OZ head gal acre acre pint oz. cwt. thou lb bu. cwt. AR AR gal qt. head pint Information pnsentedis pnptred solely as a general guide adis not intended to recognize orpndicl the casts adntums fivmaiy one patieula-form or raxh operation RS I 1 These projections wen collected ad developed by staff memben of the Texas Agricultural xtension Service andqjpravedfor publication

20 Auto or Truck Resources :es:rip:i:n First..'a.T.e ;uaiif/ir,7 Naa-.e H 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 Type R e m a i n i n g L i f e H r o r M i l F u e l o n. U n i t / H r o r M n A n n u a l U s e H r - c r M i ) Speed Mi/hi Width 'Ft) F i e l d f f i c i e n c y ' > a p a c i t y A c / K r i P o w e r U n i t M u l t i p l i e r L a b o r M u l t i p l i e r urrent List Price *3> Salvage Value ' urrent Market Value 3» Lease Payment Si A n n u a l L i c e n s e Ta x ' S i Annual insurance (Si O n F a r m H i r e d L a b o r H r ) Off Farm Parts Labor <S) On Farm Owner Labor ihr! Annual Use Base (Hr or Mi) R e p a i r o e ff i c i e n t» 1 Depreciation Factor HI Years Owned R e p a i r o e f fi c i e n t # Depreciation Factor» a p a c i t y ( D e f., a l c. ) Fuel Use idef.,alc) R M a l c. (» l, * i Lease alc. (Hour,Year) 3A 15 L ustom Operation Resources ustom Operation Price Unit ash per of Flow Unit Measure Row =--i--iaa==3 ======== aasbs5=3=xsa =aas BAGGING & TIS 13 bale BRUSH LARING 165 acre OMBINING GRASS.75 acre UST AIR FRT. RI 3 cwt. UST AIR HRB. RI 3.85 cwt. UST AIR INST. RI.50 cwt. UST AIR RI 3.0 cwt. USTOM BALING ALFALFA 5 ton USTOM BALING HAY 15.0 Roll USTOM HARVST SORGHUM 15. acre USTOM HARVST SOYBANS 0 acre USTOM HARVST WHAT acre USTOM HAUL FLAX.15 bu. USTOM HAUL HAY.0 bale USTOM HAUL PANUTS.0 cwt. USTOM HAUL SORGHUM.5 cwt. USTOM HAUL SOYBANS.06 bu. USTOM HAUL WATMLON 3.5 cwt. USTOM HAULING RI.30 cwt. USTOM HAULING WHAT.5 bu. USTOM PLANTING 5.08 acre USTOM SPRIGGING 50. acre DFOLIANT APPL. 3 acre DSSIANT APPL. 3 acre DRYING PANUTS 0 ton DRYING RI. 80 cwt. FRTILIZR APPL..75 acre FUNGIID APPL..75 acre GINNING 1.75 cwt. GINNING PIKR.075 LB. GINNING STRIPPR.088 LB. HAND HARVST 6 acre HARVST & HAUL ORN 0 cwt. HARVST & HAUL SORGHUM.55 cwt. HAULING OTTON.0 cwt HAULING & MKTNG. 15 head HRBIID APPL. 3 acre.50 MOW, RAK, BAL 9 bale PSTIID APPL. 3 acre PIK & MODUL OTTON 3 cwt. SOUTING acre STRIP & MODUL OTTON cwt. Information pnsented is pnpaed solely as a general gunk and is not intended to ncopuaapredmthecosuadnnatajromatyoneptwticula'jamarranchoptraion These protections wen collected ad developed by staffmembenofthe Texas Aptcutturd xtension Sennce ad atprovedfor publication RSI 1.7

21 Labor Resources Les.T.pt -rr-.."".--.r Lacor : trier Laccr I t r. e r L a c : r _.t-.*r lacsr :-..-.er Laocr First M*.T.e iua.ityi.-.^ Name ast rr /a_._e Wage Benefita Labor Type 3. Hr A,3) hand hceing 3 A HIRD LA9R 5. ~._ A livestock :a?cp A rr-at? LABOR OPPAT P LASR?IKUP 5.5 a Livestock Resources description _vestock.ivestock.ivestock First Name Qualifying Name Remaining Life Yr' urrent Market Val ue :Sl Salvage Value (. Insurance Rate ('I Annual Lease.S) alc Options IR.L.P! BF BULL I. 3F OW PURHAS F W RAISD BF HIFR RAISD I R HRS '00 50 I. Land Resources Description Land Land Land Land Land Land ASH-RNT ROPLAND LAND - ASH RNT LAND - ASH-RNT LAND HARG LAND HARG Qualifying Name KLINGR. WHATD FORAG RI Market Value!i 300 Property Tax :s/aci 15. Appreciation Rate 1 ) interest Rate { ', 3 Annual Lease.i App. alcuations (Y.N) N N N N N N Description Land Land First Name PASTUR PASTUR Qualifying Name OASTAL Market Value 'I Property Tax,3/Aci Appreciation Rate I Interest Rate H) Annual Lease!) S App. alcuations (Y,N) N N Perennial rop Resources Description Perennial rop Perennial rop Perennial rop Perennial rop Perennial rop Perennial rop First Name ALFALFA Qualifying Name DRYLAND Market Value () Property Tax () Remaining Life (Yr) 7 Salvage Value!«) Appreciation Rate (O Interest Rate ( ) 8 Annual Lease () App. alcuations!y,n) N BUFFL GRASS OASTAL BRMUDA OASTAL BRMUDA RGP KLINGRASS STABL. 967 KLINGRASS RGP Buildings or Improvements Resources Description 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 Name Qualifying Name F u e l - U t i l i t y o s t ( S / Y r ) Remaining Life (Yr) urrent Market Value (5) Salvage Value (i) P r o p e r t y T a x e s i S / Y r ) Annual Lease (S) O n F a r m H i r e d L a b o r ( H r ) Off Farm Parts Labor (3) On Farm Owner Labor (Hr) L e a s e a l c ( A n n u a l ) FN S FN PANL WORKING ARA 5 Information pnsented is pnpand souty as a general guide ad is not Intended to recognize orpntact the costs ad Mums from aiy am parttcukwfarm or ranch operation RS I 1.8 These protections wen collected ad developed bystaff members of the Texas Agnadturd xtension Service ad^provedfor pebucattan,

22 Irrigation Resources escrict: ;e. Or.ait First Name 'ualifymg Name Horsepower Rating 'Hpi Fuel Type Fuel on..'.'nit.'hr or 'Mil 'Jsefuil Life (Hr) Remaining Life 'Hr) f fi c i e n c y I A ) Hired Labor per Set 'Hr) Owner Labor per Set Hr) Number of Sets urrent List Price (S) Salvage Percent!M urrent Market Value 'SI Lease Payment 'S) On Farm Hired Labor Hr) Off Farm Parts Labor IS) On Farm Owner Labor (Hr) Annual Use Base (Hr) R M ng. stimate M R M a l c (» 1.» > Lease alc (Hour,Year) Fuel Use ( Def., alc.) na 38.5 na.55 na SO I NG. 6ii na na na "LVMN Description Discharge Head Gear Drive Water Source First Name Qualifying Name Horsepower Rating (Hp) Fuel Type Fuel on. (Unit/Hr or /Ml) Usefull Life Remaining Life fficiency Hired Labor per Set Owner Labor per Set Number of Sets urrent List Price Salvage Percent urrent Market Value Lease Payment On Farm Hired Labor Off Farm Parts Labor ihr) (Hr) M (Hr) (Hr) (S) M (S) (S) (Hr) IS) On Farm Owner Labor (Hr) Annual Use Base (Hr) R M ng. stimate (1) R M a l c. ( # 1, - ) Lease alc. (Hour,Year) Fuel Use ( Def., alc.) D I S H A R G R I G H T A N G L W L L na na na na na na ISO 0 s I S Information presented is prepared souhj as a general guide ad is not intended to ncognze or predict the costs ad noons from ay am paticular jam or raxh operation These projections wen collected ad developed by staff members of the Texas Aptcdturdxunsian Service ad ai/woved for publication RSU.9

23 Machinery ost Report»-i;.r:e vj*ne '".t = "-»»«"» ««Van a.s xpen_es a.. r.xe_ xper.-!" i «T. -. j. "-el per. Oper. st;n?epair?epair Hourly eprec Annual ixes. xpenses Ma.-.aje. Input per. Mamt.. M a m t. Lease Lease I L~be Laoor ; 5f Ttzzx Larcr Insur. TRATR IOO HP s/hr :oo 1.: jo :. :3 -.::: : o.ccc \ -i. )>: 15 H? 3 ' Hr.7 o.coo o.ooo '. 300 o. ;;o.0 30 '..»* 3 )."o TRATR 150 HP 3, Hr.0 ;. oco ;. ;:o 1. j. 3 _ TRATR 10 HP 3 H r ;0 " V.. 39 TRATR : HP 3 H r ).:oo :. ooo TRATR 0 H? 3,Hr.13 j o.oco 7.S 0.1 ' HP s/hr OMBIN SI S/Hr OO o.ooo t9.30 3DR 13.5 FT S.'Hr O.OOO o.ooo '. 3DDR. FT 3/Hr O.OOO o.ooo L3.1 3DR 0 FT S/Hr DDR 5 FT S/Hr ; v ; > i o.ooo LAD DOZR S/Hr ooo BROADAST 3DR 3/Hr HISL 1 FT S/Hr HISL 0 FT S/Hr MBIN PANUT S/Hr o.ooo ULTIPAKR S/Hr 0.3S ULTIVATOR I ROW S/Hr '3.59 ULTIVATOR 13.3 FT S/Hr 'JLTIVATR 0 FT S/Hr o.ooo ULTIVATOR 5 FT S/Hr ULTIVATOR ROLLING S/Hr 0.S9 65 O ULTIVATOR-36 FILD S/Hr S DIGGR PANUT S/Hr o.ooo DISK ROW S/Hr "' DISK 6 ROW S/Hr DISK ROW S/Hr DISK OFFST S/Hr DISK TANDM 3/Hr 0.7JI a. 300 o.oco DISK - TANDM ROW S/Hr 0.30 o.ooo ,? DISK TANDM FT 3/Hr a DISK - TANDM 6 ROW S/Hr DRILL FT 3/Hr DRILL ll FT S/Hr FRT. SPRADR 0 FT S/Hr 01 0 FRT. SPRADR a ROW S/Hr FILD ULTIVATOR 9 FT S/Hr FILD ULTIVATOR 6 ROW S/Hr 0.85 o.ooo GRAIN ART S/Hr HARROWS S/Hr HRB. APPLIATOR 0 FT S/Hr S HRB. APPLIATOR 5 FT S/Hr 0.S78 S LAND PLAN S/Hr 0.S MOLDBOARD PLOW S/Hr S MOLDBOARD PLOW 6 F T S/Hr PIKR WHLS S/Hr PLANTR 13.5 FT S/Hr PLANTR 18 FT S/Hr 0.1S PLANTR 0 FT S/Hr S 0.38 I 3. " 6 0 PLANTR 8 ROW S/Hr 1.70S PLANTR PANUT S/Hr PLOW LV S/Hr 0.S ROLLR 0 FT S/Hr ROLLR ROW S/Hr ROP WIK S/Hr SHRDDR 13 FT S/Hr 1.5 S S 6.93 SPRAYR 13.5 FT S/Hr 0.5SS SPRAYR 0 FT S/Hr SPRAYR 5 FT S/Hr. 0.*» S SPRAYR HRB. S/Hr SWP MULHR S/Hr ATTL QUIPMNT S/Hr LV BOX T-A S/Hr SAL S/Hr SQUZ HUT S/Hr STOK SPRAYR S/Hr STOK TRAILR S/Hr SUPPL. FDR S/Hr l.soo 33. "".3 TAK S/Hr S.OOO S.137 VT. QUIPMNT S/Hr PIKUP TRUK 3/ TON S/Mi S S 0.3S 1S HP FRT. SPRADR 0 FT APPLY FRT HP FRT. SPRADR 9 RON BDDR 5 FT APPLY FRT 8 RON ISO HP SPRAYR 5 FT APPLY HRBIID S ISO HP SPRAYR S F T APPLY IRON S7 75 HP BDDR 1 3. S F T BDDING 13.5 FT ISO HP BDDR S F T BDDING ISO 9RW RSI!. Information pnsented is prepaed solely as a general guide ad is not intended to recognise or predict the costs ad ntums from ary one paticuliw farm or ramh operation These projections wen collected ad developed by staff members of dm Texas Agricultural xtension Service and approved for publication

24 TRATR 3R 3DDING TRATR 3DDR BDDING BDDR BDDING HISL HISL HISL HISL HISL HISL OMBIN OMBIN OMBIN OMBINING ULTIPAKR ULTIPAK ULTIVATOR ULTIVAT ULTIVATOR ULTIVAT ULTIVATOR ULTIVAT ULTIVATOR ULTIVAT ULTIVATOR ULTIVAT ULTIVATOR ULTIVAT ULTIVATOR-36 ULTIVATING-36 DIGGR DIG DISK DISK DISK - TANDM DISKING DISK - TANDM DISKING OISK DISKING DISK DISKING DISK DISKING lescur::e N ir>e DISK - TANDM DISKING - TANDM DRILL DRILL "5 HP 19 FT 13 FT 3/Ac 130 HP S F T 130 9ROW 15 HP 0 FT 6 ROW 15 HP 0 FT 75 HP 1 FT 1 FT 130 HP 0 FT 180HP 75 HP PANUT PANUTS RI RI 3/Ac 5/A 3/A 15 HP 0 HP 1 ROW 1 ROW ISO HP 5 FT ISO 8R 130 HP 5 FT 180 8R 75 HP 13.3 FT ROW 1S HP 0 FT 6 RON 75 HP ROLLING ROLLING ISO HP FILD FILD 75 HP PANUT PANUTS 0 HP ROH ROW 0 HP ROW ROH 150 HP 6 RON 0FT 15 HP 6 RON 6 RON 15 HP OFFST OFFST 75 HP TANDM TANDM 1S HP 6 ROH 6 ROH 0 HP FT 3/Ac per. > lar.ase..-ce 1acor OOO , SS S o.aas O.OOO S S6S 0.S S S S " V i r i a c i e x c e r. -S«S p e r. u t i m? epair Input per. > Mair.t. ii Firm OOO OO 3. ;oc o.ooo US S S Repair > M a i r. t. Laccr 3. OOO »»«_ Fixe-epre:. xpenses H o u r l y ' Lease nterest o.coo S1 S S S S S.68 Annua. Ti Lease zer.sz 30 O.OO O S O.OSO S S o.oas :-. 1. ) J S " ""se S " P S Information pnsented is pnpaedsolely as a general guide ad is not Mended to naipuze a pndta dm ca^ ad nturnsjrxmaty am patted^ form a raudi operatic These projections wen collected ad developed bystag'membenoj'dm Texas A&tcdturd xtension Seme* ad approved for publication. RSIlll

25 TRATR FILD VLTIVATR FILD ULTIVATOR i '»-.e. 3 H? 9 FT 3 A r 3/A 3 Ac ii y per. i a.-.a ;». icor..? ? v a n s c. e -. x p e r. u e a «3per. ust;.-n Repair Input per. i Mamt. Off Firm OO o.n- 0.3 aepair M a i r. t. Laser H r u r l y Lease » " r i x e i i x c e r. z e s eprec. -.terest di d. -.eaie '-- xej. 3. OO :., i. ). :-. >. ; - l FILD VLTIVATR FILD 'JLTIVATR 15 HP RW 6 RW S,A 3/Ac 3. Ac S 30 O.'IS OO \ o.ooo OO j TRATR HARROWS HARROWING 0 HP 3'Ac S.Ac 5/Ac o.ooo o.oco O.OO O.OO GRAIN ART HAULING 5 HP RI 3.'Ac 3.'A 3/A o.ooo S ' HRB. APPLIATOR H R B I I D A P P L. 15 HP 0 FT S TRATR DISK - TANDM SPRAYR H R B I I D A P P L. 130 HP 6 ROW 0 FT DIS S S PIKR WHLS PIKR WHLS 0 HP S S PIKUP TRUK PIKUP TRUK 3/ TON 3/ TON S/Ml S/mi S S LAND PLAN PLANING 15 HP LAND 3/Ac PLANTR PLANTING 0 HP 18 FT 1 ROW 3/Ac OS PLANTR PLANTING 75 HP 13.5 FT ROH S PLANTR PLANTING 15 HP 0 FT 6 ROH S SPRAYR PLANTR PLANTING ISO HP 5 FT 3 ROH 8R ORN S SS PLANTR SPRAYR PLANTING 150 HP 8 ROH 5 FT 3R OTN S PLANTR PLANTING 150 HP 8 ROH 3R SORG XI PLANTR PLANTING 75 HP PANUT PANUTS S S6.1S.077 MOLDBOARD PLOW PLOWING 75 HP S S SO 0.37 MOLDBOARD PLOW PLOWING 15 HP 6 F T 6 F T PLOW PLOWING 15 HP LV LVS S BLAD RBUILDING LV 75 HP DOZR S ROLLR ROLLING 0 HP 0 FT S9S 0.S9S ROLLR ROLLING ROP WIK ROP WIK 0 HP ROH RH 0 HP 15 HP BROADAST R ING BROADST SHRDDR SHRD STALKS 0 HP 13 FT S S S tnformaianpnsemedtspnpaedsolelyaiagemrdgmdeadisrunmerdtdtoncogmze orpndicl the costs ad Mums fromary am pattada jam or ranch operation RSI 1.1 These projections wen collectedaddevelopedby staffmembers ofthe Texas Agnodturdxtenocn Service ad otproved for publication