B-1241(C08)
li Texas Agricultural Extension Service
W) The Texas A&M University System
Texas Crop Enterprise Budgets
Projected for 1995
Hood Johnson
Eastland
Navarro
Bosque
Commanche
Freestone^
Limestone
Hamilton
McLennan
Coryell
Leon
rrrtv-crv
Robertson
Milam
Williamson
Dr. Gerald C. Comforth, District 8 Extension Economist-Management
The Texas Agricultural Extension Service • Zerle L. Carpenter, Director • The Texas A&M University System • College Station, Texas
B-1241 (C8)
Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1995
Corn, Dryland
Central Texas (8)
1995 Projected Costs and Returns per Acre
GROSS INCOME Description
CORN
DEFICIENCY PMT. CORN
Quantity
75.000
70.000
Unit
bu.
bu.
$ / Unit
2.4200
0.5000
PREHARVEST
NITROGEN
PHOSPHORUS
NITROGEN
HERBICIDE
SEED
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Quantity
18.000
46.000
32.000
2.000
20.000
2.178
Unit
lb.
lb.
lb.
qt.
thou
Acre
Acre
Hour
$ / Unit
.220
.240
.220
3.110
.800
6.002
0.100
3.13
1.000
75.000
acre
bu.
12.500
.110
12.50
8.25
20.75
97.45
119.05
GROSS INCOME minus VARIABLE COST
Total FIXED Cost
Total of ALL Cost
NET PROJECTED RETURNS
3.96
11.04
7.04
6.22
16.00
11.40
4.84
13.07
Dol.
Total VARIABLE COST
Machinery and Equipment
Land
To t a l
31.342
Total HARVEST
FIXED COST Description
181.50
35.00
73.57
Total PREHARVEST
Interest - OC Borrowed
HARVEST
CUSTOM HARVEST
CUSTOM HAUL
Your
Estimate
216.50
Total GROSS Income
VARIABLE COST Description
To t a l
Unit
Acre
Acre
To t a l
22.45
52.68
75.12
172.58
43.92
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
C8.1
B-1241 (C8)
Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1995
P r o d u c t N ame
Stage
Type
of
of
Production
Prod.
======== ================ ===== ================ ========:
A
CORN
0 7 / 3 1 / 9 5 HARVEST
A
DEFICIENCY PMT. CORN
0 7 / 3 1 / 9 5 HARVEST
Date
Date
========
08/15/94
10/01/94
11/15/94
12/20/94
12/20/94
12/20/94
02/05/95
02/15/95
03/01/95
03/01/95
03/01/95
03/02/95
03/03/95
03/24/95
03/25/95
04/14/95
04/21/95
05/01/95
05/05/95
05/26/95
06/16/95
07/07/95
07/28/95
07/31/95
07/31/95
07/31/95
C8.2
Stage
of
Type
of
Production
Input
================ =====
M
PREHARVEST
PREHARVEST
M
M
PREHARVEST
E
PREHARVEST
E
PREHARVEST
M
PREHARVEST
PREHARVEST
E
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
E
PREHARVEST
PREHARVEST
M
M
PREHARVEST
M
PREHARVEST
PREHARVEST
M
M
PREHARVEST
M
PREHARVEST
PREHARVEST
M
M
PREHARVEST
M
PREHARVEST
PREHARVEST
M
PREHARVEST
M
M
PREHARVEST
HARVEST
G
G
HARVEST
K
Input Name
================ =========
DISK
CHISEL
DISK
NITROGEN
FERT
PHOSPHORUS
FERT
LISTER/BEDDER
FERT
NITROGEN
LISTER/BEDDER
PLANT AND SPRAY
CORN
HERBICIDE
SEED
CORN
ROLLING
DISK
DISK
CULTIVATE
DISK
CULTIVATE
PICKUP TRUCK
3/4 TON
DISK
DISK
DISK
DISK
DISK
CORN
CUSTOM HARVEST
CUSTOM HAUL
CORN
SHARE RENT
CORN
Number
Cash Landlord
Non- Share
Head
Units
Cash
:=========== ============= ===== ========
75.0000
.0000
C
33.00
70.0000
.0000
C
33.00
of
We i g h t
per
Number
Cash F i x e d L a n d l o r d
Nonor
:Share
Cash V a r i .
Units
.=========== ===== ===== =:=======
V
1.0000
C
.00
1.0000
C
V
.00
1.0000
c
V
.00
V
18.0000
c
33.00 .
V
33.00
46.0000
c
c
V
.00
1.0000
32.0000
c
V
33.00
V
.00
1.0000
c
1.0000
.00
2.0000
c
V
.00
c
V
.00
20.0000
1.0000
c
V
.00
.00
.0800
.0800
.00
.00
1.0000
.00
.0800
1.0000
.00
21.0000
.00
.00
.0800
.0800
.00
.0800
.00
.00
.0800
.0800
.00
V
1.0000
c
33.00
c
V
33.00
75.0000
1.0000
c
F
.00
of
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
Break
Even
Prod.
=====
N
N
B-1241 (C8)
Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1995
Cotton, Dryland
Central Texas (8)
1995 Projected Costs and Returns per Acre
GROSS INCOME Description
COTTON LINT
COTTONSEED
DEFICIENCY PMT. COTTON
Quantity
400.000
0.300
350.000
Unit
lb.
ton
lb.
$ / Unit
0.6800
100.0000
0.0500
PREHARVEST
TREFLAN
NITROGEN
PHOSPHORUS
NITROGEN
SEED
INSECTICIDE
BIDRIN
CAPAROL
BIDRIN
INSECTICIDE
GUTHION
INSECTICIDE
GUTHION
INSECTICIDE
PYRETHROID
INSECTICIDE
PYRETHROID
INSECTICIDE
Fuel & Lube
Repairs
Labor
APPL
APPL
APPL
APPL
APPL
APPL
- Machinery
- Machinery
- Machinery
Total PREHARVEST
HARVEST
DESICCANT
DEFOLIANT
GIN, BAG, TIES
STRIP & HAUL
GRADING
Fuel & Lube - Machinery
- Machinery
Repairs
- Machinery
Labor
Quantity
1.000
20.000
50.000
45.000
20.000
1.000
0.100
1.000
0.200
1.000
0.670
1.000
0.670
1.000
3.000
1.000
3.000
1.000
2.806
Unit
qt.
lb.
lb.
lb.
lb.
appl
lb.
lb.
lb.
appl
pint
appl
pint
appl
oz.
appl
oz.
appl
Acre
Acre
Hour
$ / Unit
7.710
.220
.240
.220
.740
2.500
10.940
7.810
10.940
2.500
5.500
2.500
5.500
2.500
1.940
2.500
1.940
2.500
6.002
272.00
30.00
17.50
To t a l
7.71
4.40
12.00
9.90
14.80
2.50
1.09
7.81
2.18
2.50
3.68
2.50
3.68
2.50
5.82
2.50
5.82
2.50
16.48
7.23
16.84
134.46
3.000
1.000
15.200
400.000
0.800
0.189
pint
acre
cwt.
lb.
bale
Acre
Acre
Hour
1.750
8.850
2.500
.070
1.950
6.002
5.25
8.85
38.00
28.00
1.56
0.68
0.73
1.13
84.21
Total HARVEST
Interest
Your
Estimate
319.50
Total GROSS Income
VARIABLE COST Description
To t a l
- OC Borrowed
53.757
Dol.
95.46
GROSS INCOME minus VARIABLE COST
Machinery and Equipment
Land
5.38
224.04
Total VARIABLE COST
FIXED COST Description
0.100
Unit
Acre
Acre
To t a l
32.85
52.17
Total FIXED Cost
85.02
Total of ALL Cost
309.06
NET PROJECTED RETURNS
10.44
Information pnsented is pnpand solely as a general guide and is not intended la recognize orpndicl the costs and returns 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
C8.3
B-1241 (C8)
Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1995
Date
Stage
of
Production
0 8 / 2 5 / 9 5 HARVEST
0 8 / 2 5 / 9 5 HARVEST
0 8 / 2 5 / 9 5 HARVEST
Date
========
09/15/94
09/20/94
09/25/94
10/15/94
12/10/94
12/10/94
12/15/94
12/15/94
12/20/94
01/10/95
03/10/95
03/10/95
04/01/95
04/01/95
04/02/95
04/03/95
04/16/95
04/16/95
04/20/95
04/20/95
04/25/95
05/01/95
05/03/95
05/07/95
05/07/95
05/10/95
05/20/95
05/24/95
05/26/95
05/26/95
05/31/95
05/31/95
06/14/95
07/05/95
07/08/95
07/08/95
07/17/95
07/17/95
07/26/95
08/17/95
08/17/95
08/17/95
08/25/95
08/25/95
08/25/95
08/25/95
C8.4
Stage
of
Type
of
Prod.
A
A
A
Type
of
Production
Input
================ =====
PREHARVEST
M
M
PREHARVEST
M
PREHARVEST
PREHARVEST
M
PREHARVEST
M
E
PREHARVEST
E
PREHARVEST
PREHARVEST
E
PREHARVEST
M
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
PREHARVEST
M
E
PREHARVEST
M
PREHARVEST
PREHARVEST
M
G
PREHARVEST
E
PREHARVEST
PREHARVEST
M
E
PREHARVEST
M
PREHARVEST
PREHARVEST
M
PREHARVEST
M
E
PREHARVEST
G
PREHARVEST
M
PREHARVEST
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
G
PREHARVEST
E
PREHARVEST
PREHARVEST
G
M
PREHARVEST
M
PREHARVEST
PREHARVEST
E
PREHARVEST
G
E
PREHARVEST
PREHARVEST
G
M
PREHARVEST
E
HARVEST
HARVEST
M
E
HARVEST
E
HARVEST
G
HARVEST
HARVEST
K
G
Product Hiline
DEFICIENCY PMT.
COTTONSEED
COTTON LINT
COTTON
Input Name
==========================
SHRED STALKS
LISTER/BEDDER
DISK
CHISEL AND FERT
DISK AND SPRAY
TREFLAN
HERB
NITROGEN
FERT
FERT
PHOSPHORUS
DISK
LISTER/BEDDER
LIST/BED/FERT
NITROGEN
FERT
PLANTING
SEED
COTTON
ROLLING
DISK
INSECTICIDE APPL
INSECT.
BIDRIN
APPLY HERBICIDE
CAPAROL
HERB
CULTIVATE
CULTIVATE
DISK
BIDRIN
INSECT.
INSECTICIDE APPL
PICKUP TRUCK
3/4 TON
CULTIVATE
DISK
GUTHION
INSECT.
INSECTICIDE APPL
INSECT.
GUTHION
INSECTICIDE APPL
DISK
DISK
INSECT.
PYRETHROID
INSECTICIDE APPL
PYRETHROID
INSECT.
INSECTICIDE APPL
DISK
DESICCANT
APPLY HERBICIDE
DEFOLIANT
COTTON
GIN, BAG, TIES
STRIP & HAUL
COTTON
COTTON
SHARE RENT
GRADING
COTTON
Number
of
iWeight
per
Units
Head
.=========== =============
.0000
350.0000
.3000
.0000
400.0000
.0000
Cash Landlord Bre.
Non- Share Evei
Cash
Pro.
===== = ======= = = =;
C
25.00
N
C
25.00
N
C
25.00
N
Number
Cash F i x e d L a n d l o r d
Nonor
' .Share
Units
Cash V a r i .
.=========== = ===:s = = = = = = :=======
1.0000
c
V
.00
.00
1.0000
1.0000
.00
1.0000
.00
1.0000
.00
c
V
.00
1.0000
20.0000
c
V
25.00
V
50.0000
c
25.00
V
.00
1.0000
c
1.0000
.00
V
1.0000
c
.00
c
V
25.00
45.0000
1.0000
.00
V
.00
20.0000
c
1.0000
.00
.1100
.00
V
.00
1.0000
c
.1000
c
V
.00
1.0000
.00
V
.00
1.0000
c
.00
1.0000
.00
1.0000
.00
.1100
.2000
c
V
.00
V
1.0000
c
.00
14.0000
.00
1.0000
.00
.00
.1100
c
V
.00
.6700
1.0000
c
V
.00
.6700
c
V
.00
V
.00
1.0000
c
.00
.1100
.1100
.00
V
.00
3.0000
c
c
V
.00
1.0000
3.0000
c
V
.00
V
.00
1.0000
c
.1100
.00
3.0000
c
V
.00
V
.00
1.0000
c
1.0000
c
V
.00
15.2000
c
V
25.00
V
25.00
400.0000
c
F
100.00
1.0000
c
.8000
c
V
.00
of
Information pnsentedis pnpandsolely as a generalguide andis not intendedto ncognize orpndicl the costs and Murm fiom ain> or* particular farm or ranch operaliait.
These projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
B-1241 (C8)
Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1995
Cotton, Brazos Valley
Central Texas (8)
1995 Projected Costs and Returns per Acre
GROSS INCOME Description
COTTON LINT
COTTONSEED
DEFICIENCY PMT. COTTON
Quantity
750.000
0.563
700.000
Unit
lb.
ton
lb.
$ / Unit
0.6800
100.0000
0.0500
PREHARVEST
TREFLAN
NITROGEN
PHOSPHORUS
SEED
CAPAROL
INSECTICIDE APPL
BIDRIN
GUTHION
NITROGEN
GUTHION
MSMA
BLADEX
PYRETHROID
METHYL PARATHION
BLADEX
DESICCANT
DESICC. CUS.APPL
DESICCANT CHEM.
Fuel & Lube - Machinery
- Irrigation
- Machinery
Repairs
- Irrigation
- Machinery
Labor
- Other
- Irrigation
Total PREHARVEST
HARVEST
GIN, BAG, TIES
GRADE & HAUL
PICK & HAUL
Quantity
1.750
40.000
50.000
15.000
0.750
13.000
0.400
0.670
70.000
0.670
1.000
1.000
33.000
1.000
1.000
1.000
1.000
0.600
2.993
3.300
0.503
Unit
qt.
lb.
lb.
lb.
lb.
appl
lb.
pint
lb.
pint
pint
pint
oz.
lb.
pint
pint
acre
lb.
Acre
Acre
Acre
Acre
Hour
Hour
Hour
$ / Unit
7.710
.220
.240
.740
7.810
2.500
10.940
5.500
.220
5.500
2.440
3.380
1.940
5.810
3.380
4.870
2.000
52.000
6.002
6.000
6.000
510.00
56.30
35.00
To t a l
13.49
8.80
12.00
11.10
5.85
32.50
4.37
3.68
15.40
3.68
2.44
3.38
64.02
5.81
3.38
4.87
2.00
31.20
17.69
2.15
8.23
0.58
17.96
19.80
3.02
297.44
750.000
1.560
750.000
lb.
bale
lb.
.090
2.250
.100
67.50
3.51
75.00
146.01
Total HARVEST
Interest - OC Borrowed
Yo u r
Estimate
601.30
Total GROSS Income
VARIABLE COST Description
To t a l
73.960
Dol.
0.100
7.40
Total VARIABLE COST
450.84
GROSS INCOME minus VARIABLE COST
150.46
FIXED COST Description
Machinery and Equipment
Irrigation
Land
Unit
Acre
Acre
Acre
To t a l
33.05
3.80
66.60
Total FIXED Cost
103.45
Total of ALL Cost
554.30
NET PROJECTED RETURNS
47.00
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 far publication
C8.5
Projections for Planning Purtooses Only
Not to be Used without Updating after■February 13, 1995
Date
Stage
of
Production
of
Stage
of
Product Name
Prod.
A
A
A
0 8 / 2 5 / 9 5 HARVEST
0 8 / 2 5 / 9 5 HARVEST
0 8 / 2 5 / 9 5 HARVEST
Date
Type
Type
of
B-1241 (C8)
.Weight
Number
of
per
Units
DEFICIENCY PMT. COTTON
COTTONSEED
COTTON LINT
Input
Name
1Head
700.0000
.5630
750.0000
Number
of
Units
.0000
.0000
.0000
Cash
NonCash
Cash Landlord Break
Non- Share Even
Cash
Prod.
C
C
C
25.00
25.00
25.00
Fixed Landlord
or
Share
Va r i .
Production
nput
======== ================ I=====
============:============= =:============ ====:___ ===== =:=======
10/15/94
10/20/94
10/25/94
12/10/94
12/10/94
01/03/95
01/10/95
01/10/95
01/10/95
03/10/95
03/20/95
04/05/95
04/05/95
04/05/95
04/22/95
04/22/95
04/22/95
04/25/95
04/26/95
05/10/95
05/10/95
05/10/95
05/10/95
05/10/95
05/15/95
05/15/95
05/15/95
05/17/95
05/23/95
05/23/95
05/23/95
06/01/95
06/01/95
06/01/95
06/05/95
06/05/95
06/05/95
06/07/95
06/15/95
06/16/95
06/16/95
06/23/95
06/23/95
06/25/95
06/28/95
06/30/95
06/30/95
07/01/95
07/07/95
07/07/95
07/12/95
07/14/95
07/14/95
07/19/95
07/21/95
07/21/95
07/28/95
07/28/95
08/04/95
08/04/95
08/10/95
0 8 / 11 / 9 5
0 8 / 11 / 9 5
08/18/95
08/18/95
08/18/95
08/25/95
08/25/95
08/25/95
08/25/95
C8.6
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
HARVEST
M
M
M
M
E
M
E
M
E
M
M
M
E
E
G
E
E
M
M
M
E
M
E
G
M
E
E
M
E
E
G
M
E
E
E
E
G
M
M
E
G
E
G
H
M
E
G
0
E
G
0
E
G
M
E
G
E
G
E
G
M
E
G
E
G
E
E
G
K
G
SHRED STALKS
DISK
CHISEL
DISK AND SPRAY
HERB
TREFLAN
LISTER/BEDDER
NITROGEN
FERT
APPLY FERT
PHOSPHORUS
FERT
DISK
LISTER/BEDDER
PLANT AND SPRAY
SEED
COTTON
HERB
CAPAROL
INSECTICIDE APPL
BIDRIN
INSECT.
GUTHION
INSECT.
CULTIVATE
DISK
PICKUP TRUCK 3/4 TON
FERT
NITROGEN
APPLY FERT
GUTHION
INSECT.
INSECTICIDE APPL
CULT. AND SPRAY
HERB.
MSMA
HERB.
BLADEX
DISK
PYRETHROID
INSECT.
METHYL PARATHION INSECT.
APPL
INSECTICIDE
CULT. AND SPRAY
HERB.
MSMA
HERB.
BLADEX
METHYL PARATHION INSECT.
PYRETHROID
INSECT.
INSECTICIDE APPL
DISK
CULTIVATE
PYRETHROID
INSECT.
INSECTICIDE APPL
PYRETHROID
INSECT.
INSECTICIDE APPL
HAND HOEING
DISK
PYRETHROID
INSECT.
INSECTICIDE APPL
IRRIGATION
PYRETHROID
INSECT.
INSECTICIDE APPL
IRRIGATION
INSECT.
PYRETHROID
INSECTICIDE APPL
DISK
PYRETHROID
INSECT.
INSECTICIDE APPL
INSECT.
PYRETHROID
INSECTICIDE APPL
INSECT.
PYRETHROID
INSECTICIDE APPL
DISK
INSECT.
PYRETHROID
INSECTICIDE APPL
BV
DESICCANT
DESICC. CUS,.APPL
DESICCANT CHEM.
GIN, BAG, TIES COTTONBV
GRADE & HAUL COTTONBV
LAND - CASH RENT COTTON
PICK & HAUL
COTTONBV
1.0000
1.0000
1.0000
1.0000
1.7500
1.0000
40.0000
1.0000
50.0000
1.0000
1.0000
1.0000
15.0000
.7500
1.0000
.4000
.6700
1.0000
.1100
14.0000
70.0000
2.0000
.6700
1.0000
1.0000
.5000
1.0000
.1100
3.0000
.5000
1.0000
1.0000
.5000
1.0000
.5000
3.0000
1.0000
.1100
1.0000
3.0000
1.0000
3.0000
1.0000
3.3000
.1100
3.0000
1.0000
1.0000
3.0000
1.0000
1.0000
3.0000
1.0000
.1100
3.0000
1.0000
3.0000
1.0000
3.0000
1.0000
.1100
3.0000
1.0000
1.0000
1.0000
.6000
750.0000
1.5600
1.1100
750.0000
c
V
c
c
c
c
V
c
c
c
c
c
V
V
V
V
V
c
c
c
c
c
c
c
c
c
c
c
c
c
V
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
F
V
.00
.00
.00
.00
.00
.00
25.00
.00
25.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
25.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
25.00
25.00
.00
25.00
Information pnsented is pnpand solely as a general guide and is not intended to ncognize orpndicl the casts andnnma from any one particular farm or ranch operation.
These projections wen collected and developed by staff members to" the Texas Agricultural Extension Service and approved for publication
N
N
N
B-1241 (C8)
Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1995
Mixed Native and Improved Pecans, High Yield
Central Texas (8)
1995 Projected Costs and Returns per Acre
GROSS INCOME Description
Quantity Unit $ / Unit
600.000
PECANS
lb.
0.8000
PREHARVEST
NITROGEN
PESTICIDE
PESTICIDE
URAN
HERBICIDE
PESTICIDE
PESTICIDE
PESTICIDE
URAN
PESTICIDE
PESTICIDE
URAN
PESTICIDE
PESTICIDE
PESTICIDE
PESTICIDE
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
- Other
Total PREHARVEST
HARVEST
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
- Other
Quantity
60.000
0.750
1.000
0.187
1.000
0.750
1.000
1.000
0.187
1.000
1.000
0.187
0.750
1.000
1.000
1.000
4.541
1.100
Unit
$ / Unit
lb.
lb.
appl
gal.
qt.
lb.
appl
pint
gal.
appl
pint
gal.
lb.
pint
pint
pint
Acre
Acre
Hour
Hour
.220
15.550
.550
2.160
5.480
15.550
.550
630
160
550
630
160
15.550
5.630
5.630
5.630
6.001
6.000
0.927
5.400
Acre
Acre
Hour
Hour
6.001
6.000
54.619 Dol
B r e a k - E v e n P r i c e , To t a l Va r i a b l e C o s t $
13.20
11.66
55
40
48
11 . 6 6
0.55
5.63
0.40
0.55
5.63
0.40
11 . 6 6
63
63
63
15.61
13.56
27.25
6.60
9.56
6.62
5.56
32.40
0.100
5.46
207.31
0.34 per lb. of PECANS
GROSS INCOME minus VARIABLE COST
Machinery and Equipment
To t a l
54.14
Total VARIABLE COST
FIXED COST Description
480.00
147.71
Total HARVEST
Interest - OC Equity
Yo u r
Estimate
480.00
Total GROSS Income
VARIABLE COST Description
To t a l
272.69
Unit
Acre
Total FIXED Cost
To t a l
210.35
210.35
B r e a k - E v e n P r i c e , To t a l C o s t $ 0 . 6 9 p e r l b . o f P E C A N S
Total of ALL Cost
NET PROJECTED RETURNS
417.66
62.34
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 operation
These projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication
C8.7
B-1241 (C8)
Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1995
Date
Stage
of
Production
Product
Type
of
Prod.
Name
Date
Stage
of
Production
A
Type
of
Input
PECANS
C8.8
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
HARVEST
HARVEST
E
M
M
E
E
E
M
E
M
E
E
E
E
M
E
E
E
M
M
E
E
M
E
M
E
H
M
M
M
D
H
per
Units
Head
Input
Name
NITROGEN
APPLY FERT
SPRAYING
PESTICIDE
PESTICIDE
URAN
APPLY HERBICIDE
HERBICIDE
SPRAYING
PESTICIDE
PESTICIDE
PESTICIDE
URAN
SPRAYING
PESTICIDE
PESTICIDE
URAN
SHREDDING
SPRAYING
PESTICIDE
PESTICIDE
SPRAYING
PESTICIDE
SPRAYING
PESTICIDE
HIRED LABOR
SHREDDING
SHAKING
PICKING
PECAN CLEANER
HIRED LABOR
FERT
HI SPEED
PECAN1
PECAN2
PECAN
HI SPEED
PECAN1
PECAN2
PECAN3
HI SPEED
PECAN2
PECAN3
HI SPEED
PECAN1
PECAN3
HI SPEED
PECAN3
HI SPEED
PECAN3
PECANS
PECANS
Cash
NonCash
============ ==== ========== ===== :
Number
of
Units
Share Even
Prod.
.0000 c
600.0000
======== ================ ===== ==========================
03/27/95
03/27/95
04/24/95
04/24/95
04/24/95
04/24/95
04/28/95
04/28/95
05/15/95
05/15/95
05/15/95
05/15/95
05/15/95
06/26/95
06/26/95
06/26/95
06/26/95
07/10/95
07/20/95
07/20/95
07/20/95
08/10/95
08/10/95
08/25/95
08/25/95
10/25/95
10/27/95
11/20/95
11 / 2 1 / 9 5
11 / 2 2 / 9 5
11 / 2 2 / 9 5
We i g h t
of
======== ================ ===== ==========================
11 / 2 2 / 9 5 HARVEST
Number
Cash
NonCash
.00
Fixed Landlord
or
Share
Va r i .
:=========== ==== = ===== ========
60.0000
1.0000
1.0000
.7500
1.0000
.1875
1.0000
1.0000
1.0000
.7500
1.0000
1.0000
.1875
1.0000
1.0000
1.0000
.1875
1.0000
1.0000
.7500
1.0000
1.0000
1.0000
1.0000
1.0000
1.1000
1.0000
1.2000
1.2000
3.0000
5.4000
C
V
c
c
c
V
V
V
c
V
c
c
c
c
V
V
V
V
c
c
c
V
V
V
c
c
V
V
c
V
c
c
V
V
c
V
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information pnsented is pnpand solely as a general guide and is not intended to ncognize orpndicl the costs and mums from any one particular form or ranch operation
These projections wen collectedanddevelopedby staff'members of'the Texas Agricultural Extension Service and approved for publication
Y
B-1241 (C8)
Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1995
Mixed Native and Improved Pecans, Low Yield
Central Texas (8)
1995 Projected Costs and Returns per Acre
GROSS INCOME Description Quantity
PECANS
200.000
Unit
$ / Unit
lb.
0.8000
Quantity
PREHARVEST
NITROGEN
PESTICIDE
PESTICIDE
URAN
HERBICIDE
PESTICIDE
PESTICIDE
PESTICIDE
URAN
PESTICIDE
PESTICIDE
URAN
PESTICIDE
PESTICIDE
PESTICIDE
PESTICIDE
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
- Other
60.000
0.750
1.000
0.187
1.000
0.750
1.000
1.000
0.187
1.000
1.000
0.187
0.750
1.000
1.000
1.000
4.541
1.100
Unit
$
/ Unit
lb.
lb.
appl
gal.
qt.
lb.
appl
pint
gal.
appl
pint
gal.
lb.
pint
pint
pint
Acre
Acre
Hour
Hour
.220
15.550
.550
2.160
5.480
15.550
.550
5.630
2.160
.550
5.630
2.160
15.550
5.630
5.630
5.630
6.001
6.000
0.627
2.700
Acre
Acre
Hour
Hour
6.002
6.000
54.619
Interest - OC Equity
Dol.
0.100
B r e a k - E v e n P r i c e , To t a l Va r i a b l e C: oosst t
$
5.46
-19.73
Unit
Acre
To t a l
115.85
115.85
Total FIXED Cost
NET PROJECTED RETURNS
3.78
2.82
3.76
16.20
0 .89 per lb. of PECANS
GROSS INCOME minus VARIABLE COST
Total of ALL Cost
13.20
11.66
0.55
0.40
5.48
11.66
0.55
5.63
0.40
0.55
5.63
0.40
11.66
5.63
5.63
5.63
15.61
13.56
27.25
6.60
179.73
Total VARIABLE COST
Break-Even Price, Total Cost $
To t a l
26.56
Total HARVEST
Machinery and Equipment
160.00
147.71
Total PREHARVEST
HARVEST
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
- Other
FIXED COST Description
Your
Estimate
160.00
Total GROSS Income
VARIABLE COST Description
To t a l
1.47 per lbi. of PECANS
295.58
-135.58
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 projectionswen collected'anddevelopedby staffmembersofthe Texas Agricultural Extension Service and approved for publication
C8.9
B-1241 (C8)
Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1995
Date
Stage
of
Production
Product
Type
Name
Number
Of
of
Prod.
Units
We i g h t
per
Head
C a s h L a n d l o r d Break
Non- Share
Even
Cash
Prod.
======== ================ ===== ========================== ============= ============== ===== ======== =====
A
11 / 2 2 / 9 5 HARVEST
Date
Stage
of
Type
of
PECANS
200.0000
Name
Input
of
Production
Units
Input
======== ================ ===== ==============
1 = = = = = = = = = = =
03/27/95
03/27/95
04/24/95
04/24/95
04/24/95
04/24/95
04/28/95
04/28/95
05/15/95
05/15/95
05/15/95
05/15/95
05/15/95
06/26/95
06/26/95
06/26/95
06/26/95
07/10/95
07/20/95
07/20/95
07/20/95
08/10/95
08/10/95
08/25/95
08/25/95
10/25/95
10/27/95
11/20/95
11/21/95
11 / 2 2 / 9 5
11 / 2 2 / 9 5
C8.10
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
HARVEST
HARVEST
E
M
M
E
E
E
M
E
M
E
E
E
E
M
E
E
E
M
M
E
E
M
E
M
E
H
M
M
M
D
H
Number
NITROGEN
APPLY FERT
SPRAYING
PESTICIDE
PESTICIDE
URAN
APPLY HERBICIDE
HERBICIDE
SPRAYING
PESTICIDE
PESTICIDE
PESTICIDE
URAN
SPRAYING
PESTICIDE
PESTICIDE
URAN
SHREDDING
SPRAYING
PESTICIDE
PESTICIDE
SPRAYING
PESTICIDE
SPRAYING
PESTICIDE
HIRED LABOR
SHREDDING
SHAKING
PICKING
PECAN CLEANER
HIRED LABOR
FERT
HI SPEED
PECAN1
PECAN2
PECAN
HI SPEED
PECAN1
PECAN2
PECAN3
HI SPEED
PECAN2
PECAN3
HI SPEED
PECAN1
PECAN3
HI SPEED
PECAN3
HI SPEED
PECAN3
PECANS
PECANS
.0000
Cash
NonCash
C
Fixed Landlord
or
Share
Va r i .
============= ===== ===== ========
60.0000
1.0000
1.0000
.7500
1.0000
.1875
1.0000
1.0000
1.0000
.7500
1.0000
1.0000
.1875
1.0000
1.0000
1.0000
.1875
1.0000
1.0000
.7500
1.0000
1.0000
1.0000
1.0000
1.0000
1.1000
1.0000
1.2000
1.2000
1.0000
2.7000
C
V
c
c
c
V
V
V
c
V
c
c
c
c
V
V
V
V
c
c
c
V
V
V
c
c
V
V
c
V
c
c
V
V
c
V
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information pnsented is pnpand solely as a general guide and is not intended to ncognize orpndicl the casts and ntumsfrom any one particular farm or ranch operation.
These projections wen collectedand'developedby stqff membersofthe TexasAgricultural Extension Service and approved for publication.
.00
Y
B-1241 (C8)
Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1995
Soybeans
Central Texas (8)
1995 Projected Costs and Returns per Acre
GROSS INCOME Description
Unit
Quantity
43.000
SOYBEANS
bu.
$ / Unit
5.0000
Your
Estimate
215.00
215.00
Total GROSS Income
VARIABLE COST Description
To t a l
Unit
Quantity
PREHARVEST
ROUNDUP
ROUNDUP
SURFACTANT
SEED
INOCCULANT
NITROGEN
BASAGRAN
BLAZER
ROUNDUP
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
0.500
1.500
0.050
45.000
45.000
78.000
5.000
5.000
0.700
1.667
pint
pint
gal.
lb.
lb.
lb.
oz.
oz.
pint
Acre
Acre
Hour
$ / Unit
5.700
5.700
14.000
.320
.010
.090
.500
.450
5.700
6.001
To t a l
2.85
8.55
0.70
14.40
0.45
7.02
2.50
2.25
3.99
9.22
3.57
10.00
65.50
Total PREHARVEST
Interest - OC Borrowed
PREHARVEST
CUSTOM HARVEST
CUSTOM HAUL
23.661
Dol.
0.100
2.37
1.000
43.000
acre
bu.
12.500
.090
12.50
3.87
Total PREHARVEST
16.37
Total VARIABLE COST
84.24
B r e a k - E v e n P r i c e , To t a l Va r i a b l e C: oosst t
$
1 .95 pe:r bu. of SOYBEANS
130.76
GROSS INCOME minus VARIABLE COST
FIXED COST Description
Machinery and Equipment
Land
Unit
Acre
Acre
Total of ALL Cost
NET PROJECTED RETURNS
18.98
30.00
48.98
Total FIXED Cost
Break-Even Price, Total Cost $
To t a l
3.09 per bu. of SOYBEANS
133.22
81.78
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.
C8.13
B-1241 (C8)
Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1995
Date
Stage
of
Production
Stage
of
Product Name
of
Type
of
Number
Weight
of
per
Units
Prod.
A
0 8 / 0 1 / 9 5 HARVEST
Date
Type
SOYBEANS
Head
43.0000
Input Name
Number
of
Units
Production
Cash Landlord Break
Non- Share Even
Cash
Prod.
.0000
Cash
NonCash
C
Fixed L a n d l o r d
or
Share
Va r i .
Input
======== ================ ===== ========================== ============== ====:= ===== ========
08/15/94
09/15/94
10/20/94
10/20/94
04/01/95
04/01/95
04/01/95
04/01/95
04/01/95
04/01/95
04/20/95
04/20/95
04/20/95
05/01/95
05/10/95
05/20/95
05/20/95
08/01/95
08/01/95
08/01/95
C8.14
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
M
M
M
E
M
E
E
E
E
E
M
E
E
M
M
M
E
G
G
K
DISK
DISK
APPL ROUNDUP
ROUNDUP
PLANT AND SPRAY
ROUNDUP
SURFACTANT
SEED
INOCCULANT
NITROGEN
APPLY HERBICIDE
BASAGRAN
BLAZER
PICKUP TRUCK
CULTIVATE
SPOT SPRAYING
ROUNDUP
CUSTOM HARVEST
CUSTOM HAUL
LAND - CASH RENT
25 FT
25 FT
SOYBEANS
SOYBEANS
TOPDRESS
3/4 TON
SOYBEANS
SOYBEANS
SOYBEANS
1.0000
1.0000
1.0000
.5000
1.0000
1.5000
.0500
45.0000
45.0000
78.0000
1.0000
5.0000
5.0000
14.0000
1.0000
1.0000
.7000
1.0000
43.0000
1.0000
.00
.00
c
V
c
c
c
c
c
V
V
V
V
V
c
c
V
V
c
c
c
c
V
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
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
.00
Y
B-1241 (C8)
Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1995
Sorghum, Dryland
Central Texas (8)
1995 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY PMT. SORGHUM
SORGHUM
Quantity
30.000
25.000
Unit
CWT.
cwt.
$ / Unit
0.9000
3.9800
PREHARVEST
NITROGEN
PHOSPHORUS
SEED
ATRAZINE
LORSBAN GRANULE
INSECTICIDE
INSECTICIDE APPL
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
HARVEST AND HAUL
Quantity
100.000
30.000
7.000
1.500
7.500
0.600
0.600
2.212
Unit
lb.
lb.
lb.
qt.
lb.
appl
appl
Acre
Acre
Hour
$ / Unit
.220
.240
.950
3.110
1.750
15.630
2.500
6.002
25.000
cwt.
48.561
Dol.
Total FIXED Cost
22.00
7.20
6.65
4.66
13.12
9.37
1.50
13.15
5.44
13.28
.550
13.75
0.100
4.86
114.99
11.51
GROSS INCOME minus VARIABLE COST
Machinery and Equipment
Land
To t a l
13.75
Total VARIABLE COST
FIXED COST Description
27.00
99.50
96.38
Total HARVEST
Interest - OC Borrowed
Yo u r
Estimate
126.50
Total GROSS Income
VARIABLE COST Description
To t a l
Unit
Acre
Acre
To t a l
24.13
27.54
51.67
Total of ALL Cost
166.66
NET PROJECTED RETURNS
-40.16
Information pnsented is pnpandsolely as a general guide andis not intendedto ncognize orpndicl the casts and nntrmfrom any one particular farm or ranch aperatitm.
These projections wen collectedanddevelopedby staff membersofthe Texas Agricultural Extension Service and approved for publication
C8.ll
Projections for■ Planning Purposes Only
Not to be Used without Updating after February 13, 1995
Date
========
Stage
of
Production
Stage
of
Product Name
Of
Prod.
A
A
0 7 / 3 0 / 9 5 HARVEST
0 7 / 3 0 / 9 5 HARVEST
Date
Type
Type
of
B-1241 (C8)
Number
Weight
of
per
Units
SORGHUM
DEFICIENCY PMT.
25.0000
30.0000
SORGHUM
Input Name
Number
of
Units
Production
Head
Casli L a n d l o r d B r e a k
NonShare Even
Cash
Prod.
== ===== ======== =====
.0000 C
.0000 C
Cash
NonCash
33.00 N
33.00 N
F i x e d Landl<3rd
or
Share
Va r i .
Input
======== ================ ===== ========================== ============== ===== ===== =========
08/01/94
08/08/94
08/15/94
10/01/94
10/15/94
12/20/94
12/20/94
12/20/94
02/15/95
03/01/95
03/01/95
03/01/95
03/05/95
03/06/95
04/01/95
05/01/95
06/01/95
06/20/95
06/20/95
07/15/95
07/15/95
C8.12
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
M
M
M
M
M
M
E
E
M
E
E
E
M
M
M
M
M
E
G
G
K
SHRED STALKS
DISK
CHISEL
DISK
LISTER/BEDDER
LIST/BED/FERT
NITROGEN
PHOSPHORUS
LISTER/BEDDER
SEED
ATRAZINE
LORSBAN GRANULE
PLANT AND SPRAY
ROLLING
CULTIVATE
PICKUP TRUCK
CULTIVATE
INSECTICIDE
INSECTICIDE APPL
HARVEST AND HAUL
SHARE RENT
FERT
FERT
SORGHUM
HERB
3/4 TON
SORGHUM
SORGHUM
SORGHUM
SORGHUM
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
100.0000
30.0000
1.0000
7.0000
1.5000
7.5000
1.0000
1.0000
1.0000
14.0000
1.0000
.6000
.6000
25.0000
1.0000
c
V
c
c
V
V
c
c
c
V
V
V
c
c
c
c
V
V
V
F
.00
.00
.00
.00
.00
.00
33 .00
33 .00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
33 .00
.00
Information pnsented is prepared solely as a general guide and is not intended to ncogfuze 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
B-1241 (C8)
Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1995
Wheat, Dryland
Central Texas (8)
1995 Projected Costs and Returns per Acre
GROSS INCOME Description
DEFICIENCY PMT. WHEAT
G R A Z I N G S E TA S I D E
WHEAT
Quantity Unit $ / Unit
30.000 BU.
0.176 acre
35.000 bu.
0.9000
157.5400
3.2500
PREHARVEST
FERT. 25-15-0
FERTILIZER APPL.
SEED
INSECTICIDE
NITROGEN
HERBICIDE
FERT/HERB APPL.
INSECTICIDE
FUNGICIDE
SETASIDE COSTS
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Total PREHARVEST
HARVEST
CUSTOM HARVEST
CUSTOM HAUL
Quantity Unit $ / Unit
200.000
1.000
100.000
0.500
150.000
0.500
1.000
0.500
0.300
1.300
lbs.
acre
lb.
appl
lb.
acre
acre
appl
acre
acre
Acre
Acre
Hour
.100
2.750
.190
5.170
.090
19.100
2.500
5.170
10.720
50.090
6.002
1.000
35.000
acre
bu.
46.459 Dol,
20.00
2.75
19.00
2.58
13.50
9.55
2.50
2.58
3.21
0.00
9.68
2.34
7.81
12.000
.120
12.00
4.20
0.100
4.65
116.35
52.13
GROSS INCOME minus VARIABLE COST
Machinery and Equipment
Land
To t a l
16.20
Total VARIABLE COST
FIXED COST Description
27.00
27.73
113.75
95.51
Total HARVEST
Interest - OC Borrowed
Unit
Acre
Acre
To t a l
18.65
16.74
Total FIXED Cost
35.40
Total of ALL Cost
151.75
NET PROJECTED RETURNS
Yo u r
Estimate
168.48
Total GROSS Income
VARIABLE COST Description
To t a l
16.73
Information pnsentedis pnpandsolely as a generalguide and is not intended lo ncognize orpndicl the casts and mums from any one particular form or ranch operation
These projections wen collected and developed by swff members of the Texas Agricultural Extension Service and approved for publication
C8.15
B-1241 (C8)
Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1995
Date
Stage
of
Production
Type
Product Name
of
Prod.
Number
We i g h t
of
per
Units
Head
Cash Landlord Break
NonShare Even
Cash
Prod.
======== ================ ===== ========================= ============== ============= ===== =■======= =====
0 6 / 0 1 / 9 5 HARVEST
0 6 / 0 1 / 9 5 HARVEST
0 6 / 0 1 / 9 5 HARVEST
Date
Stage
of
A
A
A
Type
of
WHEAT
DEFICIENCY PMT.
GRAZING
35.0000
30.0000
.1760
WHEAT
SETASIDE
Input Name
Number
of
Units
Production
.0000
.0000
.0000
Cash
NonCash
C
C
c
Fixed Landlord
or
lBhare
Va r i .
Input
======== ================ ===== ================ ========= ============== ====:= ===== =========
08/01/94
08/05/94
08/05/94
09/10/94
10/15/94
10/15/94
10/25/94
11/01/94
11/01/94
11/20/94
01/01/95
01/28/95
01/28/95
01/28/95
03/01/95
03/24/95
03/25/95
05/20/95
05/20/95
05/20/95
C8.16
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
M
M
M
M
E
G
M
M
E
E
M
E
E
G
E
E
E
G
G
K
SHRED STALKS
DISK
CHISEL
DISK
FERT. 25-15-0
FERTILIZER APPL.
DISK
DRILL
SEED
INSECTICIDE
PICKUP TRUCK
NITROGEN
HERBICIDE
FERT/HERB APPL.
INSECTICIDE
FUNGICIDE
SETASIDE COSTS
CUSTOM HARVEST
CUSTOM HAUL
SHARE RENT
6 ROW
25 FT
25 FT
25 FT
20 FT
WHEAT
WHEAT
3/4 TON
TOPDRESS
WHEAT
WHEAT
WHEAT
WHEAT
WHEAT
WHEAT
WHEAT
1.0000
.5000
.5000
1.0000
200.0000
1.0000
1.0000
1.0000
100.0000
.5000
9.3300
150.0000
.5000
1.0000
.5000
.3000
.0000
1.0000
35.0000
1.0000
.00
.00
.00
.00
c
c
V
V
33.33
33.33
c
c
V
V
33.33
c
c
c
c
c
c
c
c
c
V
V
V
V
V
V
V
V
F
.00
.00
.00
.00
33.33
.00
.00
33.33
33.33
.00
33.33
33.33
.00
Information pnsented is pnpand solely as a general guide and is not intended to ncognize orpmbct the costs and Mums from any one particular farm or ranch operation
These projections wen collectedanddeveloped'bystaff'membersoj'theTexas AgriculturalExtension Service and approved for publication
33.33 N
33.33 N
.00 N
Crop Products Report
Crop Product Name
BEEF PRODUCTION
CORN
CORN
CORN SILAGE
COTTON LINCOTTON LINT
COTTONSEED
COTTONSEED
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
GRAZING
HAY
HAY
HAY
HAY
HAY
HAY
LOAN
OATS
PASTURE
PASTURE
PASTURE
PASTURE
PEACHES
PEANUTS-QUOTA
PEANUTS-QUOTA
PECANS
SALES
SM. GRAINS PAST.
SORGHUM
SORGHUM
SOYBEANS
TARGET PRICE
WEIGHT GAIN
WHEAT
WHEAT
CORN
CORN*
COTTON
COTTON*
OATS
SORGHUM
SORGHUM*
WHEAT
WHEAT*
WHEAT**
SETASIDE
BERMUDA
KLEINGR.
SORGHUM
SORGHUM
SUD-SORG
COTTON
BERMUDA
KLEINGR.
NATIVE
SUDAN
WHOLSALE
RUNNERS
SPANISH
COTTON
STOCKERS
Price
per
Unit
.2800
2.4200
2.4200
21.0000
.6800
.6800
100.0000
100.0000
.5000
.5000
.0500
.0500
.1500
.9000
.9000
.9000
.9000
.9000
157.5400
25.0000
60.0000
60.0000
2.0000
25.0000
60.0000
.5700
1.3000
10.0000
10.0000
6.0000
10.0000
12.5000
.3400
.3010
.8000
1.0000
10.0000
3.9800
3.9800
5.0000
.7500
.2800
3.2500
3.2500
Unit
of
Mes.
lb.
bu.
bu.
ton
lb.
lb.
ton
ton
bu.
bu.
lb.
lb.
bu.
CWT.
cwt.
BU.
bu.
bu.
acre
role
ton
ton
bale
role
ton
lb.
bu.
AUM
AUM
AUM
AUM
bu.
lb.
lb.
lb.
$
AUM
cwt.
CWT.
bu.
lb.
lb.
bu.
BU.
Weight
per
Unit
.0000
60.0000
56.0000
2000.0000
1.0000
1.0000
2000.0000
2000.0000
56.0000
60.0000
1.0000
60.0000
32.0000
100.0000
52.0000
60.0000
60.0000
60.0000
.0000
1200.0000
2000.0000
2000.0000
60.0000
1200.0000
2000.0000
1.0000
32.0000
.0000
.0000
.0000
.0000
60.0000
1.0000
1.0000
1.0000
.0000
1.0000
52.0000
100.0000
60.0000
1.0000
1.0000
60.0000
60.0000
Cash
Flow
Row
20
20
20
20
20
20
21
20
20
23
20
23
20
21
23
22
23
23
21
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
21
20
21
21
20
21
20
22
Information pnsented is pnpand solely as a general guide and is not intended to ncognize orpmhct the costs and Mums from any one particular farm or ranch operation
These projections wen collected and developed by staff members oj the Texas Agricultural Extension Service and approved'for publication
RS8.1
Tractors, Implements and Equipment
Tr a c t o r
Description
TRACTOR
100 HP
100
12000
Dl
12000
TRACTOR
125 HP
125
12000
Dl
12000
TRACTOR
ISO HP
150
12000
Dl
12000
350
750
600
46800
38
42100
Self Propelled
TRACTOR
75 HP
75
12000
Dl
12000
17500
38
15800
29300
38
26400
.029
.68
7
1.5
.92
400
.029
.68
12
1.5
.92
.029
.68
7
1.5
.92
.029
.68
7
1.5
.92
.029
.68
7
1.5
.92
C
2
C
1
C
2
C
2
C
2
Implement
Implement
PECAN PICKER
25
2000
GA
2000
300
4
69900
38
62900
Implement
Implement
12000
.23
.64
5
1.4
.885
D
C
2
Implement
aaaaBaaaaaasscaa
AMONIA APPL.
22.5FT
38
1200
BEDDER
6 ROW
104
2000
CHISEL
14 FT
75
2000
CHISEL
6 ROW
105
2000
COMBINE
2 ROW
17
2000
COMBINE
4 ROW
34
2000
1200
2000
2000
2000
2000
2000
80
5
22.5
72
80
4.5
19.8
80
6
1.1
1.2
3600
200
4.5
14
80
5
1.1
1.2
4500
200
4.5
19.8
80
6
1.1
1.2
4500
3600
4500
4500
100
2.3
6
50
1.7
1.1
1.2
14000
10
14000
100
2.3
13.3
50
3.3
1.1
1.2
40000
10
40000
80
.364
.6
15
1.3
.885
D
C
1
200
.364
.6
10
1.3
.885
D
C
1
200
.364
.6
10
1.3
.885
D
C
1
.380
.64
6
1.4
.885
D
C
1
.380
.64
6
1.4
.885
D
C
1
1.1
1.1
62660
10
56400
.934
.6
10
1.4
.885
C
C
2
Implement
Implement
aaaaaaaaaaaaaaaa
70
12
1.0
1.25
12000
Iaaaaaaaaaaaa
Implement
Description
First Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Fuel Type
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
Width
(Ft)
Field
Efficiency
(»)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price (S)
Salvage
Va l u e
CM
C u r r e n t M a r k e t Va l u e ( $ )
Lease
Payment
(S)
A n n u a l L i c e n s e & Ta x ( $ )
Annual Insurance ($)
On Farm Hired Labor (Hr)
Off Farm Parts & Labor ($)
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n t H I
Depreciation Factor til
Years Owned
R e p a i r C o e f fi c i e n t H 2
Depreciation Factor #2
Capacity
(Def.,Calc.)
Fuel Use (Def.,Calc.)
R S M C a l c . ( # 1 , 11 2 )
L e a s e C a l c . ( H o u r , Ye a r )
64400
TRACTOR
40 HP
40
12000
Dl
12000
58000
Implement
Description
First Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Fuel Type
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
Width
(Ft)
Field
E f fi c i e n c y
('*)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price (S)
Salvage
Va l u e
('*)
C u r r e n t M a r k e t Va l u e ( $ )
Lease
Payment
($)
A n n u a l L i c e n s e & Ta x ( $ )
Annual Insurance ($)
On Farm Hired Labor (Hr)
Off Farm Parts & Labor (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 # 1
Depreciation Factor ill
Years Owned
R e p a i r C o e f fi c i e n t H 2
Depreciation Factor It2
Capacity (Def.,Calc.)
Fuel Use (Def.,Calc.)
R & M Calc. (HI, 1.2)
L e a s e C a l c . ( H o u r , Ye a r )
RS8.2
Tractor
i-ia-i-iaaBSB-i-i aaaa
First Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mil
Fuel Type
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
Width
(Ft)
Field
Efficiency
(»)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price (S)
Salvage
Va l u e
('.)
C u r r e n t M a r k e t Va l u e ( S )
Lease
Payment
(S)
A n n u a l L i c e n s e ( Ta x ( $ )
Annual Insurance (S)
On Farm Hired 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 M l
Depreciation Factor #1
Years Owned
R e p a i r C o e f fi c i e n t # 2
Depreciation Factor #2
Capacity (Def.,Calc.)
Fuel Use (Def.,Calc.)
R t M Calc. (ttl,H2)
L e a s e C a l c . ( H o u r , Ye a r )
Implement
aaaaaaBaBaaaaaaB BBBBaaBBaaaaaaBa
Implement
Implement
CULTIVATOR
19 FT
115
2000
CULTIVATOR
6 ROW
100
2000
DIGGER
2 ROW
17
2500
DIGGER
4 ROW
34
2000
DISK
12 FT
80
2000
DISK
18 FT
80
2000
2000
2000
2500
2000
2000
2000
200
8
19
80
100
8
19.8
80
6
1.1
1.2
4S0O
90
3.0
6
67
2.5
1.1
1.2
4000
10
4000
100
2.3
13.3
50
3.8
1.1
1.2
8000
10
8000
200
5
12
83
5
1.1
1.2
6000
200
5
18
83
10
1.1
1.2
8000
6000
8000
1.1
1.2
5200
10
4680
.364
.6
10
1.3
.885
C
4500
100
.364
.6
20
1.3
.885
C
C
2
.222
.6
10
1.4
.885
D
C
1
.380
.64
6
1.4
.885
D
200
400
200
.364
.6
10
1.3
.885
D
C
1
200
.364
.6
10
1.3
.885
D
C
1
Information pnsented is pnpand solely as a general guide and is not intended to ncognize orpndicl the costs and nturnsfrom 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
C u r r e n t M a r k e t Va l u e ( S )
Lease
Payment
(S)
A n n u a l L i c e n s e & Ta x ( $ )
Annual
Insurance
($)
On Farm Hired Labor (Hr)
Off Farm Parts & Labor <$)
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n t H I
D e p r e c i a t i o n F a c t o r 111
Ye a r s O w n e d
R e p a i r C o e f fi c i e n t H 2
Depreciation Factor #2
Capacity
(Def.,Calc.)
Fuel
Use
(Def.,Calc.)
R
&
M
Calc.
( 8 1 , 11 2 )
Lease
Calc.
( H o u r, Ye a r )
ement
======== =====Irnpl
====
=======
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current
List
Price
($)
Salvage
Va l u e
(%)
C u r r e n t M a r k e t Va l u e ( ? )
Lease
Payment
($)
A n n u a l L i c e n s e & Ta x ( $ )
Annual
Insurance
($)
On Farm Hired Labor (Hr)
Off Farm Parts & Labor (S)
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n t H I
Depreciation Factor HI
Ye a r s O w n e d
R e p a i r C o e f fi c i e n t H 2
Depreciation Factor #2
Capacity
(Def.,Calc.)
Fuel
Use
(Def.,Calc.)
R
&
M
Calc.
( H I , 11 2 )
Lease
Calc.
( H o u r, Ye a r )
Description
First Name
Qualifying Name
Horsepower
Rating
(Hp)
Useful
Life
(Hr
or
Mi)
F u e l Ty p e
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual
Use
(Hr
or
Mi)
E f fi c i e n c y
(Mi/h)
(Ft)
(%)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current
List
Price
(S)
Salvage
Va l u e
(*)
C u r r e n t M a r k e t Va l u e ( S )
Lease
Payment
($)
A n n u a l L i c e n s e & Ta x ( $ )
Annual
Insurance
($)
On Farm Hired Labor (Hr)
Off Farm Parts & Labor (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 H I
Depreciation Factor HI
Ye a r s O w n e d
R e p a i r C o e f fi c i e n t H 2
Depreciation Factor H2
Capacity
(Def.,Calc.)
Fuel
Use
(Def.,Calc.)
R
&
M
Calc.
(H1,H2)
L e a s e C a l c . ( H o u r, Ye a r )
Irnplement
Implement
Imp l a m e n t
DRILL
13.3 FT
DRILL
20 FT
DRILL
8 FT
46
75
30
50
2000
DISK
25 FT
140
2000
1000
1000
1000
1000
2000
2000
1000
1000
1000
1000
200
5
19
83
200
5
25
83
5
1.1
1.2
10000
88
4
88
4
20
88
4
8
13.3
DISK
19 FT
85
1.1
1.2
10000
10
9000
10000
.364
.364
.6
10
1.3
.6
10
1.3
.885
.885
13.3
C
C
2
D
C
1
72
15
72
5
72
1.1
1.2
1.1
l.l
5800
5500
4000
12500
S220
5500
4000
11 2 5 0
.777
.6
10
1.4
.885
C
C
2
88
.777
.6
11
1.4
.885
D
C
1
10
1200
LISTER/BEDDER
19 FT
115
2000
1200
1200
80
5
80
5
19.8
72
1.1
1.2
4000
19.0
72
1.1
1.2
1
100
1
.934
1
10
1.4
1
C
C
2
4000
80
.934
1
15
1.4
1
C
C
1
10
Implement
.777
.6
11
1.4
.6
10
1.4
.885
.885
D
C
1
C
Implement
c
2
Implement
PECAN SHAKER
46
2000
46
25
2000
2000
2000
2000
2000
2000
80
4.5
19
80
150
4
13.3
72
150
4.5
19
60
1.1
1.2
4000
10
3600
1.1
1.1
12500
10
11250
1.1
1.1
1.1
1.2
12600
11 0 0 0
11 3 5 0
nooo
.364
.777
.6
10
1.4
.885
C
C
2
.777
.6
8
1.4
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
10
Implement
BKZBSZSXaBBBUBBB^aa ==
ROLLER
6 ROW
200
6
10.5
60
4.5
.6
10
1.3
.885
D
C
2
Implement
ROPE W I C K
30
2000
30
30
1200
120
2000
2000
1200
1200
1200
2000
2000
2000
1200
100
4.5
19
60
120
4.5
50
6
19
80
100
6
200
4
40
65
4500
200
4
14
80
5
1.1
1.2
4500
4500
4500
250
200
120
.777
.6
10
1.4
.885
D
C
1
200
.364
.6
10
1.3
.885
D
C
1
1.1
1.2
6300
10
5670
.777
.6
10
1.4
.885
C
C
2
50
88
.777
aaasassssassssass aasaaaaaaaaaaBBB
NOTILL DRILL
N O T I L L PLANTER
13.3FT
19FT
Implement
Implement
Implement
Implement
i s a s s s s s s s a a a a a aBBBK-HBBBBBBBB :B B B a s x a B B B B a a a a a s ia a a s S - B S S a a a a a a a a
PLANTER
PLANTER
PLOW
ROLLER
19 FT
6 ROW
14 FT
19 FT
46
1200
88
4
1.1
1.2
FERT. SPREADER
6 ROW
21
1200
20
13.3FT
72
Implement
Implement
b b b b b b b b b b b b b b b s BBBBBBSBBBasaaaa
F E RT. S P R E A D E R
19 FT
DRI LL N O T I L L
1.1
1.2
200
Implement
Description
First Name
Qualifying Name
Horsepower
Rating
(Hp)
Useful
Life
(Hr
or
Mi)
F u e l Ty p e
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual
Use
(Hr
or
Mi)
Speed
(Mi/h)
Width
(Ft)
Field
E f fi c i e n c y
(%)
Speed
Width
Field
Irnpl'ement
Implement
Description
First Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Fuel Type
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
Width
(Ft)
Field
E f fi c i e n c y
('*)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price (S)
Salvage
Va l u e
('*)
19.8
60
7
1.1
1.2
1.1
1.2
1250
10
1125
19.8
80
12
1.1
1.2
1500
1500
1.1
1.2
450
10
400
100
.364
.6
10
1.3
.885
C
100
.364
.6
20
1.3
.885
D
C
1
.777
.6
5
1.4
.885
C
Information pnsented 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
RS8.3
Implement
Description
Implement
-BBBBBBBBBaSa s a s a a a a a s a a s a a a a
First Name
Qualifying Name
Horsepower
Rating
(Hp)
Useful
Life
(Hr
or
Mi)
F u e l Ty p e
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual
Use
(Hr
or
Mi)
Speed
(Mi/h)
Width
(Ft)
Field
E f fi c i e n c y
CM
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current
List
Price
(S)
Salvage
Va l u e
CM
C u r r e n t M a r k e t Va l u e ( S )
Lease
Payment
(S)
A n n u a l L i c e n s e 4 Ta x ( $ )
Annual
Insurance
($)
On Farm Hired Labor (Hr)
Off Farm Parts 4 Labor (S)
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n t H I
Depreciation Factor #1
Ye a r s O w n e d
R e p a i r C o e f fi c i e n t H 2
Depreciation Factor H2
Capacity
(Def.,Calc.)
Fuel
Use
(Def.,Calc.)
R
4
M
Calc.
(H1.H2)
Lease
Calc.
( H o u r, Ye a r )
Description
Description
Speed
(Mi/h)
Width
(Ft)
Field
E f fi c i e n c y
CM
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current
List
Price
($)
Salvage
Va l u e
(%)
C u r r e n t M a r k e t Va l u e ( $ )
Lease
Payment
($)
A n n u a l L i c e n s e 4 Ta x ( $ )
Annual
Insurance
($)
On Farm Hired Labor (Hr)
Off Farm Parts 4 Labor ($)
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 H I
Depreciation Factor HI
Ye a r s O w n e d
Implement
Irnplement
SPOT SPRAYER
40
60
28
SPRAYER
19 FT
20
30
30
2000
2000
2000
1200
1200
1200
2000
2000
2000
1200
1200
1200
200
5
80
10
1.1
1.2
200
5
20.
80
10
1.1
1.2
120
4
40
65
150
4
19
67
120
4
25
65
4500
8500
100
5
8
80
10
1.1
1.2
500
4 500
8500
500
125
125
125
200
.484
.6
10
1.3
.885
D
C
1
200
.484
.6
10
1.3
.885
D
C
1
200
.484
.6
20
1.3
.885
C
C
2
13.3
Implement
a B a a a a B a - - > a - > a a B B B *-BB-3S»->_E S B B B K S a - S
1.1
1.2
1.1
1.2
1.1
1.2
4 50
10
400
2800
10
2520
2700
10
2430
.777
.6
5
1.4
.885
C
C
2
.777
.6
8
1.4
.885
C
C
2
.777
.6
8
1.4
.885
C
Implement
Implement
SPRAYER
25 FT
Implement
Equipment
SPRAYER
6 ROW
25
1200
SPRAYER
HI SPEED
45
1200
SPRAYER 3-PT
28FT
30
2000
SPRAYER TR-MT
19FT
30
1200
WAGON
MANURE
40
2500
AIR COMPRESSOR
1200
1200
2000
1200
2500
5
150
5
28
65
160
5
19
65
1
12000
1.1
1.1
1200
10
1080
1.1
1.1
1000
10
9006
100
5
8
1
1
1.1
1.2
3500
.777
.777
.777
.777
.6
10
1.4
.6
10
1.4
.6
10
1.4
.6
6
1.4
.6
5
1.4
.885
.885
.885
.885
.885
D
C
1
D
C
2
C
C
2
C
C
2
D
C
2
80
4
19.8
67
7
1.1
1.2
11 0 0
120
4
6
65
2.25
1.1
1.2
12000
Equipment
Equipment
Bsasaa
ART LOADER
10
3500
5
S426
10
5426
1
80
Equipment
First Name
Qualifying Name
Horsepower
Rating
(Hp)
Useful
Life
(Hr
or
Mi)
F u e l Ty p e
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual
Use
(Hr
or
Mi)
Implement
-.aaassa-saaaBaaaa
SHREDDER
8 FT
Implement
First Name
Qualifying Name
Horsepower
Rating
(Hp)
Useful
Life
(Hr
or
Mi)
F u e l Ty p e
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual
Use
(Hr
or
Mi)
Speed
(Mi/h)
Width
(Ft)
Field
E f fi c i e n c y
CM
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current
List
Price
($)
Salvage
Va l u e
CA)
C u r r e n t M a r k e t Va l u e ( S )
Lease
Payment
(?)
A n n u a l L i c e n s e & Ta x ( 5 )
Annual
Insurance
($)
On Farm Hired Labor (Hr)
Off Farm Parts 4 Labor ($)
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n t H I
Depreciation Factor HI
Ye a r s O w n e d
R e p a i r C o e f fi c i e n t H 2
Depreciation Factor H2
Capacity
(Def.,Calc.)
Fuel
Use
(Def.,Calc.)
R
4
M
Calc.
(HI,82)
Lease
Calc.
( H o u r, Ye a r )
Implement
sasasssssssaaaaa
SHREDDER
6 ROW
SHREDDER
4 ROW
BALE MOVER
ROUND
10
B B a i x s x a a a iz a a a s s a s
Equipment
S 3 B B B B B B B EI B B B B B B
.168
Equipment
aaaaaaaaaaaaaaaa
D
D
1
Equipment
BBBaaaaaaaaaaaaa
BOX SCRAPER B U L K M I L K COOLER COMMODITY STORAG COMMODITY STORAG
2000COWS
2SO COWS
10
20
20
20
8 FT
10
10
10
10
10
20
1
1
1
1
1
I
24000
10
24000
500
1045
10
1045
12500
16
12500
40000
10
40000
20000
10
20000
500
62.5
1
R e p a i r C o e f fi c i e n t H 2
Depreciation Factor H2
Capacity
(Def.,Calc.)
Fuel
Use
(Def..Calc.)
R
4
M
Calc.
(HI,82)
Lease
Calc.
( H o u r, Ye a r )
RS8.4
Information presented is pnpandsolely as a general guide and is not intended lo ncognize orpndicl the costs andMums from any one particular farm or ranch operation
These projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved far publication
Equipment
Description
First Name
Qualifying Name
Horsepower
Rating
!Hp)
Useful
Life
(Hr
or
Mi)
F u e l Ty p e
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual
Use
(Hr
or
Mi)
Speed
Width
Field
E f fi c i e n c y
Equipment
.__
E q u :i p m e n t
=aa
COW WASHER
DIGGER/WAGON
SILAGE
20
10
20
10
1
30000
10
30000
CCMM0DI7Y STORAG
900 COWS
Equipment
= S3
Equipment
.__
Equipment
EQUIPMENT
FEED M I L L
FEED SYSTEM
10
10
30
10
10
10
30
10
1
1
1
1
1
1300
10
1300
11 0 0 0
15364
10
15364
7000
4485
7000
448S
154
26
1
100
(Mi/h)
(Ft)
CM
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current
List
Price
($)
Salvage
Va l u e
CM
C u r r e n t M a r k e t Va l u e ( S )
Lease
Payment
(S)
A n n u a l L i c e n s e 4 Ta x ( S )
Annual
Insurance
($)
On Farm Hired Labor (Hr)
Off Farm Parts 4 Labor ($)
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 H I
Depreciation Factor HI
Ye a r s O w n e d
R e p a i r C o e f fi c i e n t H 2
Depreciation Factor H2
Capacity
(Def.,Calc.I
Fuel
Use
(Def.,Calc.)
R
4
M
Calc.
(81,82)
L e a s e C a l c . ( H o u r, Ye a r )
Description
D
D
1
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current
List
Price
($)
Salvage
Va l u e
(%)
C u r r e n t M a r k e t Va l u e < $ )
Lease
Payment
($)
A n n u a l L i c e n s e 4 Ta x ( S )
Annual
Insurance
($)
On Farm Hired Labor (Hr)
Off Farm Parts 4 Labor ($)
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n t H I
Depreciation Factor HI
Ye a r s O w n e d
D
D
1
Equipment
1
D
D
1
Equipment
D
D
1
D
D
1
Equipment
Equipment
FEED TRUCK
FEED WAGON
2000COWS
FEED WAGON
250 COWS
FEED WAGON
900 COWS
FEEDER
MECHANIC
FEEDING FLOOR
10
5
5
5
10
20
10
5
5
5
10
20
1
1
1
1
1
1
9100
10
9100
40000
23000
30000
6500
6000
40000
23000
30000
6500
6000
500
500
500
32.50
300
1
1
1
1
1
D
D
1
D
D
1
D
D
1
D
D
1
D
D
1
D
D
1
FLATBED
20 FT
FLATBED TRUCK
FLUSH TANK FRONT END LOADER
GENERATOR 100KW
DIESEL
GENERATOR 45KW
DIESEL
.15
10
10
10
20
20
15
10
10
10
20
20
1
1
1
1
1
1
3233
10
3233
11 2 7 5
10
11 2 7 5
400
10
400
3950
10000
10
10000
4400
10
4400
Equipment
Description
First' Name
Qualifying Name
Horsepower
Rating
(Hp)
Useful
Life
(Hr
or
Mi)
F u e l Ty p e
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual
Use
(Hr
or
Mi)
Speed
(Mi/h)
Width
(Ft)
Field
E f fi c i e n c y
(%)
D
D
1
Equipment
Equipment
First Name
Qualifying Name
Horsepower
Rating
(Hp)
Useful
Life
(Hr
or
Mi)
F u e l Ty p e
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual
Use
(Hr
or
Mi)
Speed
(Mi/h)
Width
(Ft)
Field
E f fi c i e n c y
CM
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current
List
Price
($)
Salvage
Va l u e
CM
C u r r e n t M a r k e t Va l u e ( $ )
Lease
Payment
($)
A n n u a l L i c e n s e 4 Ta x ( $ )
Annual
Insurance
($)
On Farm Hired Labor (Hr)
Off Farm Parts 4 Labor ($)
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 H I
Depreciation Factor HI
Ye a r s O w n e d
R e p a i r C o e f fi c i e n t 8 2
Depreciation Factor 82
Capacity
(Def.,Calc.)
Fuel
Use
(Def.,Calc.)
R
4
M
Calc.
(81,82)
Lease
Calc.
( H o u r, Ye a r )
11 0 0 0
Equipment
Equipment
Equipment
Equipment
3950
Equipment
R e p a i r C o e f fi c i e n t 8 2
Depreciation Factor 82
Capacity
(Def.,Calc.)
Fuel
Use
(Def.,Calc.)
R
4
M
Calc.
(81,82)
L e a s e C a l c . ( H o u r, Ye a r )
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 form or ranch operation
These projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication
RS8.5
Description
First Name
Qualifying Name
Horsepower
Rating
(Hp)
Useful
Life
(Hr
or
Mi)
F u e l Ty p e
Remaining Life (Hr or Ml)
Fuel Con. (Unit/Hr or /Mi)
Annual
Use
(Hr
or
Mi)
Speed
(Mi/h)
Width
(Ft)
Field
E f fi c i e n c y
CM
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current
List
Price
(S)
Salvage
Va l u e
CM
C u r r e n t M a r k e t Va l u e ( S )
Lease
Payment
(S)
A n n u a l L i c e n s e 4 Ta x ( S )
Annual
Insurance
(S)
On Farm Hired 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 8 1
Depreciation Factor HI
Ye a r s O w n e d
R e p a i r C o e f fi c i e n t 8 2
Depreciation Factor 82
Capacity
(Def.,Calc.)
Fuel
Use
(Def.,Calc.)
R
4
M
Calc.
(81,82)
Lease
Calc.
( H o u r, Ye a r )
Description
First Name
Qualifying Name
Horsepower
Rating
(Hp)
Useful
Life
(Hr
or
Mi)
F u e l Ty p e
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual
Use
(Hr
or
Mi)
Speed
(Mi/h)
Width
(Ft)
Field
E f fi c i e n c y
CM
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current
List
Price
IS)
Salvage
Va l u e
CM
C u r r e n t M a r k e t Va l u e ( S )
Lease
Payment
(S)
A n n u a l L i c e n s e 4 Ta x ( $ )
Annual
Insurance
<$)
On Farm Hired Labor (Hr)
Off Farm Parts & Labor ($)
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
.quipment
Equipment
First Name
Qualifying Name
Horsepower
Rating
(Hp)
Useful
Life
(Hr
or
Mi)
F u e l Ty p e
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual
Use
(Hr
or
Mi)
Speed
(Mi/h)
Width
(Ft)
Field
E f fi c i e n c y
CM
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current
List
Price
($)
Salvage
Va l u e
CM
C u r r e n t M a r k e t Va l u e ( $ )
Lease
Payment
(S)
A n n u a l L i c e n s e 4 Ta x ( S )
Annual
Insurance
($)
On Farm Hired 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 H I
Depreciation Factor #1
Ye a r s O w n e d
Equipment
Equipment
Equipment
GRAIN TANK
GRINDER/MIXER
HAY RACKS
H AY R I N G S
7
HEAD LOCKS
20
10
10
10
4
25
20
10
10
10
4
25
1
1
1
1
I
1
5000
4500
2750
455
5000
11 0 0
10
11 0 0
4500
2750
455
15900
10
15900
130
5.50
5.5
1
1
1
Equipment
Equipment
■a
aasssaaaaas
Equipment
HEAD TANK HI PRESSURE HOSE
D
D
1
Equipment
Equipment
HOG WATERER
6
5
6
5
1
1
D
D
1
Equipment
MANURE SYSTEM MECHANICAL FEEDR
600
9400
6500
600
9400
6500
18.8
3.25
1
1
D
D
1
D
D
1
D
D
1
D
D
1
Equipment
Equipment
Equipment
HOG FEEDERS
479
10
479
1250
10
1250
R e p a i r C o e f fi c i e n t 8 1
Depreciation Factor 81
Ye a r s O w n e d
R e p a i r C o e f fi c i e n t 8 2
Depreciation Factor H2
Capacity
(Def.,Calc.)
Fuel
Use
(Def.,Calc.)
R
&
M
Calc.
(H1.H2)
Lease
Calc.
( H o u r, Ye a r )
Description
Equipment
GOOSENECK
TRAILER
Equipment
Equipment
Equipment
M I L K TA N K
3000 GAL
MILKERS
M I L K I N G E Q U I P.
M I L K I N G S TA L L S
MINERAL FEEDER
MIXER WAGON
300
25
10
10
10
10
7
7
1
25
10
10
10
10
1
1
1
1
1
9000
10
9000
24900
20
24900
24900
20
24900
14085
20
14085
124.5
125
70.42
1
1
1
13890
10
13890
.84
.5
1
R e p a i r C o e f fi c i e n t H 2
Depreciation Factor H2
Capacity
(Def.,Calc.)
Fuel
Use
(Def.,Calc.)
R
4
M
Calc.
(H1.H2)
Lease
Calc.
( H o u r, Ye a r )
Information pnsented is pnpand solely as a general guide and is not intended lo ncognize orpndict the costs and Mums from any one particular farm or ranch operation.
RS8.6 These projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication
Description
Equipment
First Name
Qualifying Name
Horsepower
Rating
(Hp)
Useful
Life
(Hr
or
Mi)
F u e l Ty p e
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual
Use
(Hr
or
Mi!
Speed
(Mi/h)
Width
(Ft)
Field
E f fi c i e n c y
CM
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current
List
Price
1$)
Salvage
Va l u e
CM
C u r r e n t M a r k e t Va l u e ( $ )
Lease
Payment
(S)
A n n u a l L i c e n s e 4 Ta x ( $ )
Annual
Insurance
(5)
On Farm Hired Labor (Hr)
Off Farm Parts 4 Labor ($)
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n t H I
Depreciation Factor HI
Ye a r s O w n e d
R e p a i r C o e f fi c i e n t H 2
Depreciation Factor 82
Capacity
(Def.,Calc.)
Fuel
Use
(Def.,Calc.)
R
4
M
Calc.
(81,82)
L e a s e C a l c . ( H o u r, Ye a r )
Description
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current
List
Price
($)
Salvage
Va l u e
<»)
C u r r e n t M a r k e t Va l u e ( S )
Lease
Payment
($)
A n n u a l L i c e n s e 4 Ta x ( $ )
Annual
Insurance
($)
On Farm Hired Labor (Hr)
Off Farm Parts 4 Labor ($)
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 H I
Depreciation Factor HI
Ye a r s O w n e d
Description
Equipment
720
5
5
12000
1
27800
10
27800
12000
PUMP
AND MOTOR
300
Equipment
=:=
S E L F FEEDER
STOCK TRAILER
5
5
10
5
5
10
1
1
1
1
1200
10
1200
12000
10
12000
300
8S00
300
8500
7.5
2
1
D
D
1
D
D
1
E q u ;L p m e n t
D
D
1
Equipment
D
D
1
Equipment
Equipment
D
D
1
Equipment
BBSSSBBBBBBBBSBB
=B====SB=BBBS883
TRACTOR
60 HP
TRACTOR
75 HP
TRAILER
20 FT
TRAILER
GOOSENCK
TRAILER
PEANUT
65700
21900
65700
IS
Dl
10
Dl
20
Dl
65700
21900
65700
20
10
15
5.6
3
4.2
6570
1095
3285
1
1
1
30000
10
30000
15000
10
15000
20000
10
20000
2882
10
2882
5000
5000
2500
10
2500
100
100
100
100.
100
6570
1095
3285
1
1
D
D
1
D
D
1
D
D
1
D
D
1
D
D
1
D
D
1
BBBBBBBBBBBBBBBB SBBBBBBBSSSSSBBB
D
D
1
TRACTOR
100 HP
Equipment
Equipment
Equipment
Equipment
VACUUM PUMP
WATER PIPE
WATER SYSTEM
WATER SYSTEM
2000COWS
WATER SYSTEM
250 COWS
10
3
10
20
20
20
10
3
10
20
20
20
1
1
1
1
1
1
2150
10
2150
2300
10
2300
25
4500
18000
3000
25
4500
18000
3000
500
500
1
1
Equipment
E f fi c i e n c y
Equipment
===
400
EL
400
37.5
40
6
PUMP
AND MOTOR
6
R e p a i r C o e f fi c i e n t H 2
Depreciation Factor H2
Capacity
(Def.,Calc.)
Fuel
Use
(Def.,Calc.)
R
&
M
Calc.
(81,82)
Lease
Calc.
( H o u r, Ye a r )
First Name
Qualifying Name
Horsepower
Rating
(Hp)
Useful
Life
(Hr
or
Mi)
F u e l Ty p e
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual
Use
(Hr
or
Mi)
Equipment
PECAN CLEANER
Equipment
First Name
Qualifying Name
Horsepower
Rating
(Hp)
Useful
Life
(Hr
or
Mi)
F u e l Ty p e
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual
Use
(Hr
or
Mi)
Speed
(Mi/h)
Width
(Ft)
Field
E f fi c i e n c y
(*)
Speed
Width
Field
£ q u i |p m e n t
MIXER WAGON
720
TRANSFER PUMP
Equipment
(Mi/h)
(Ft)
(%)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current
List
Price
($)
Salvage
Va l u e
(%)
C u r r e n t M a r k e t Va l u e ( $ )
Lease
Payment
($)
A n n u a l L i c e n s e & Ta x ( $ )
Annual
Insurance
($)
On Farm Hired Labor (Hr)
Off Farm Parts 4 Labor ($)
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 H I
Depreciation Factor HI
Ye a r s O w n e d
R e p a i r C o e f fi c i e n t 8 2
Depreciation Factor H2
Capacity
(Def.,Calc.)
Fuel
Use
(Def.,Calc.)
R
&
M
Calc.
(81,82)
Lease
Calc.
( H o u r, Ye a r )
1.00
.1
1
Information pnsented is pnpand solely as a general guide and is not intended to ncognize or pntbcl the costs and nturns 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
RS8.7
Description
First Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mil
Fuel Type
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
Width
(Ft)
Field
E f fi c i e n c y
CM
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price (5)
Salvage
Va l u e
CM
C u r r e n t M a r k e t Va l u e ( S )
Lease
Payment
($>
A n n u a l L i c e n s e 4 Ta x ( S )
Annual Insurance ($)
On Farm Hired Labor (Hr)
Off Farm Parts & Labor IS)
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 8 1
Depreciation Factor HI
Years Owned
R e p a i r C o e f fi c i e n t H 2
Depreciation Factor 82
Capacity (Def.,Calc.)
Fuel Use (Def.,Calc.)
R 4 M Calc. (81,82)
Lease Calc.
(Hour, Year)
RS8.8
Equipment
Equipment
Equipment
WATER SYSTEM
300 FT
WATER SYSTEM
900 COWS
WATER SYSTEM
DAIRY
Equipment
WATER WELL
20
20
10
25
20
20
10
25
1
1
1
1
3600
12000
3850
3600
12000
3850
3100
S
3100
180
500
19.25
1
1
1
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
Operating Input Resources
Operating Input
2-4-D
4-DB{50%)
ADMINISTRATIVE
ADVERTISING
ARSENIC ACID
ASSESSMENT
ATRAZINE
BASAGRAN
BIDRIN
BLADEX
BLAZER
BOAR FEED
BRAVO
BREEDING
BUY COMMISSION
CALF STARTER
CAP. RETENTION
CAPAROL
CHECKOFF
CLEANING
COASTAL HAY
COASTAL PASTURE
CONCENTRATES
COVER CROP
CREEP FEED
CROP INSURANCE
CROP INSURANCE
CYGON
DEATH LOSS (2%)
DEFOLIANT
DESICCANT
DESICCANT
DESICCANT CHEM.
DIMETHIOATE
DIPEL
DRYING
DUAL
ELECTRICITY
ETHYL PARATHION
FEEDER PIG
FERT. 25-15-0
FOLIAR FUNGICIDE
FUNDAL
FUNGICIDE
FURADAN
GALECRON
GEN FM OVERHEAD
GIN, BAG, TIES
GIN, BAG, TIES
GRAIN MIX
GRAIN MIX
GRAIN MIX
GRAIN MIX
GUTHION
HAY
HAY
HAY
HAY
HEIFER FEED
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HOG FEED
HERB.
HERB.
CHARGES
MILK
MILK
HERB
INSECT.
HERB.
FUNGIC
DAIRY
STOCKER
DAIRY
MILK
HERB
POULTRY
DAIRY
RPEANUTS
SPEANUTS
BV
INSECT.
HERB
INSECT,
INSECT.
WHEAT
INSC
COTTON
COTTONBV
DRY COW
W/O S
W/S
INSECT.
DAIRY
DRY COW
STOCKER
DAIRY
CORN
PASTURE
PASTURE2
PECAN
WHEAT
Price
per
Unit
2.25
3.75
.02
.15
10.50
.25
3 . 11
.50
10.94
3.38
.45
.06
6.18
35.00
4.00
.153
.15
7.81
1.00
250
3.00
22.26
9.20
.22
8.50
16.25
14.55
.22
70.00
8.85
75
87
52.00
2.06
9.00
20
5.71
.06
2.05
.45
.10
1.99
18.75
10.72
68
67
00
50
.09
.0365
7.50
7.50
6.00
5.50
25.00
6.50
00
50
.0365
3 . 11
5.48
5.48
5.48
19.10
.06
Unit
of
Measure
Cash
Flow
Row
qt.
pint
cwt.
cwt.
gal.
cwt.
qt.
oz.
lb.
pint
oz.
lb.
pint
head
cwt.
lb.
cwt.
lb.
head
each
cwt.
acre
cwt.
lbs.
cwt.
acre
acre
oz.
cwt.
acre
pint
pint
lb.
pint
lb.
ton
pint
kwh.
lb.
lb.
lbs.
oz.
lb.
acre
lb.
appl
$
cwt.
lb.
lb.
cwt.
cwt.
cwt.
pint
roll
cwt.
cwt.
bale
lb.
qt.
pint
qt.
qt.
acre
lb.
45
45
55
55
45
55
45
45
45
45
45
47
45
48
55
47
55
45
55
42
47
52
47
47
47
54
54
45
46
45
45
45
45
45
45
55
45
50
45
46
44
45
45
45
45
45
55
55
55
47
47
47
47
45
47
47
47
47
47
45
45
45
45
45
47
Information pnsented is pnpand solely as a general guide and is not intended to ncognize orpncbct 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'approvedfar publication
RS8.9
Operating Input
================
IMIDAN
INOCCULANT
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSURANCE PREM.
INSURANCE PREM.
LARVIN
LASSO
LORSBAN GRANULE
LP GAS
MARKETING
METHYL PARATHION
MGMT. RECORDS
MGMT. RECORDS
MILK REPLACER
MILOCEP
MILOGUARD
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
MSMA
NITROGEN
NITROGEN
NITROGEN (ANHY)
NITROGEN-LIQUID
PARAQUAT
PASTURE
PASTURE, NATIVE
PEPTOIL
PESTICIDE
PESTICIDE
PESTICIDE
PHOSPHORUS
PIG STARTER
POTASSIUM
PROT. SUPPLEMENT
PURSUIT
PYDRIN SORGHUM
PYRETHROID
QUOTA COST
RANGE CUBES
RHONOX
ROUNDUP
ROUNDUP
SALES COMMISSION
SALES COMMISSION
SALES COMMISSION
SALES COMMISSION
SALT AND MINERAL
SALT AND MINERAL
SALT AND MINERAL
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
========
INSECT.
SOYBEANS
COTTON
PARA
SORGHUM
WHEAT
CONBROIL
POULTRY
INSECT.
HERB
CALF
INSECT.
DAIRY
Price
Unit
of
per
Unit
========
21.52
4.35
15.63
5.17
lb.
lb.
acre
appl
appl
appl
6.00
4.88
1.75
$
gal
qt.
lb.
2.55
.01
.47
1.0
.78
.04
5.81
18.00
15.5
.62
HERB
HERB.
CALF
DAIRY
DAIRY
FEEDER
GOATS
HOGS
HERB.
FERT
TOPDRESS
FERT
FERT
HERB
DAIRY
21.05
2.50
8.00
25.00
15.0
HERB
PECAN1
PECAN2
PECAN3
FERT
FERT
HERB
INSECT.
INSECT.
PEANUTS
HERB.
HERB
DAIRY
FEEDER
HOGS
STOCKER
GOATS
STOCKER
CORN
COTTON
COTTONBV
KLEIN.
OATS
PEANUTS
RYEGRASS
SORGHUM
SOYBEANS
WHEAT
WHEATGRZ
Measure
=======
20
1.00
.5
2.44
.22
.09
.11
.26
hund
gal.
dol.
lb.
head
head
lb.
gal.
qt.
head
head
$
head
head
head
pint
lb.
lb.
lb.
lb.
48.70
48.75
gal.
5
7.20
15.55
acre
gal.
lb.
5.63
appl
pint
.55
.24
.09
.12
10.0
4.71
2.88
1.94
.03
.10
2.30
5.70
100.0
12.39
1.00
2.00
.04
.21
.30
.26
.80
.74
.75
5.50
4.00
.86
.25
.95
.32
.19
.13
acre
lb.
lb.
lb.
cwt.
oz.
acre
oz.
lb.
lb.
pint
pint
gal.
head
head
head
dol.
lb.
lb.
lb.
thou
lb.
lb.
lb.
bu.
lb.
lb.
lb.
lb.
lb.
lb.
Cash
Flow
Row
====
45
43
45
45
45
45
54
54
45
45
45
50
55
45
55
55
47
45
45
55
55
55
55
55
55
45
44
44
44
44
45
52
52
45
45
45
45
44
47
44
47
45
45
45
55
47
45
45
45
55
55
55
55
47
47
47
43
43
43
43
43
43
43
43
43
43
43
Information pnsented is pnpand solely as a general guide and is ml intended lo ncognize orpndicl the costs and mums from any one particular farm or ranch operation
RS8.10 These projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved far publication.
Price
per
Unit
Operating .Cnput
========
================
SEED-FORAGE SORG
SETASIDE COSTS
SEVIN
SILAGE
SM. GRAINS PAST.
SOIL FUNGICIDE
SOW FEED
SOW FEED
STOCKER CALVES
STOP CHARGE
SUPPL. FEED
SUPPL. FEED
SUPPLIES
SUPPLIES
SUPPLIES
SUPPLIES
SURFACTANT
TEMIK
TOT MIXED RATION
TREFLAN
URAN
UTILITIES
UTILITIES
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
WINTER PASTURE
========
.19
50.09
1.95
25
85.98
1.99
.06
.07
105.00
7.50
.095
.10
600
.56
100
80.00
14.00
3.10
4.00
7.71
2.16
74.50
50.0
7.50
47.45
6.00
2.25
1.0
1.00
12.05
5.80
89.88
WHEAT
INSECT.
DRY
WET
DAIRY
GOATS
BROILERS
CONBROIL
CONPULL.
DAIRY
INSC
HERB
DAIRY
DAIRY
DRY COW
GOATS
HOGS
PIGS
SOWS
STOCKER
Unit
of
Measure
Cash
Flow
Row
lb.
acre
lb.
ton
acre
oz.
lb.
lb.
cwt.
stop
lb.
lb.
43
55
45
47
47
45
47
47
46
55
47
47
55
55
55
55
45
45
47
45
45
50
50
48
48
48
48
48
48
48
48
47
=======
$
hund
$
head
gal.
lb.
days
qt.
gal.
head
head
head
head
head
head
head
head
head
head
acre
====
Auto or Truck Resources
Auto or Truck
Description
Auto o r Tr u c k
i B B B B B B a a a a a a a a a a a a a a a a a aB B B B B B
First Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Fuel Type
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
Width
(Ft)
Field
Efficiency
(»)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price
Salvage Value
Current Market Value
Lease Payment
(S)
Annual License 4 Tax
Annual Insurance
On Farm Hired Labor
(Hr)
Off Farm Parts 4 Lab
(S)
On Farm Owner Labor
(Hr)
Annual Use Base (Hr or M
Mi)
i)
R e p a i r C o e f fi c i e n t H I
Depreciation Factor 81
Years Owned
R e p a i r C o e f fi c i e n t H 2
Depreciation Factor H2
Capacity (Def.,Calc.)
Fuel Use (Def.,Calc.)
R 4 M Calc. (81,82)
L e a s e C a l c . ( H o u r , Ye a r )
<$)
(»)
<$>
($)
($)
PICKUP TRUCK
3/4 TON
PICKUP TRUCK
4X4
84000
GA
84000
15
14000
30
84000
GA
84000
12
21000
30
14000
14000
15000
10.0
15000
75
600
75
600
500
315
14000
21000
Information pnsented is pnpand solely as a general guide and is not intended lo ncognize orpredict the costs and Mums from any one particular farm or ranch operation
These projections wen collected anddeveloped by staffmembers ofthe Texas AgriculturalExtension Service and approved for publication
RS8.il
Custom Operation Resources
tion
Custom Operation
CUST BALING/HAUL
CUSTOM BALING
CUSTOM DISK
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HAUL
CUSTOM HAUL
CUSTOM HAUL
CUSTOM HAUL
CUSTOM HAUL
CUSTOM HAUL
CUSTOM SPRIGGING
DESICC. CUS.APPL
FERT/HERB APPL.
FERTILIZER APPL.
FERTILIZER APPL.
FERTILIZER APPL.
GRADE & HAUL
GRADING
HARVEST AND HAUL
HAULING
HERBICIDE APPL.
INSECTICIDE APPL
INSECTICIDE APPL
INSECTICIDE APPL
PICK & HAUL
PICK & HAUL
STRIP & HAUL
Price
Unit
per
of
Unit
========
19.00
14.00
10.00
12.50
12.00
========
COAST
HAY
CORN
OATS
SORGHUM
SOYBEANS
WHEAT
CORN
.45
12.50
12.00
.11
HAY
5.00
.10
.20
.09
.12
OATS
SORGHUM
SOYBEANS
WHEAT
37.50
2.00
2.50
2.75
2.25
2.50
2.25
1.95
PEANUTS
WHEAT
COTTONBV
COTTON
SORGHUM
MILK
.55
1.10
2.75
2.50
2.25
2.50
SMGRAIN
SORGHUM
COTTON
COTTONBV
COTTON
.07
.10
.07
Measure
=======
bale
roll
acre
acre
acre
cwt.
acre
acre
Cash
Flow
Row
====
bu.
roll
bu.
cwt.
bu.
bu.
acre
acre
acre
acre
acre
acre
bale
bale
cwt.
cwt.
acre
appl
appl
appl
lb.
lb.
lb.
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
Labor Resources
Other
Description
First Name
Qualifying Name
Cost or value (S/Hr)
T o t a l W a g e B e n e fi t s C M
Labor
Type
(A,
B)
Other
Labor
Other
Labor
Other
Labor
Other
Labor
Other
Labor
DAIRY LABOR DAIRY LABOR DAIRY LABOR HAND HOEING HIRED LABOR LIVESTOCK LABOR
300
720
5.60
S.80
7.95
6.00
6.00
6.00
Other Labor
Description
First Name
Qualifying Name
Cost or value (S/Hr)
To t a l W a g e B e n e fi t s C M
Labor
Type
(A,B)
RS8.12
Labor
Other Labor
OPERATOR LABOR OPERATOR LABOR
PICKUP
6.00
6.00
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
Livestock Resources
Livestock
Livestock
Description
:___o__ = _ = ___
First Name
Qualifying Name
Remaining
Life
(Yr)
C u r r e n t M a r k e t Va l u e ( S I
Salvage
Va l u e
CM
Insurance
Rate
Ci)
Annual
Lease
(S)
Calc Options
(R, L,P)
BEEF BULL
BEEF COW
RAISED
15
8
650
100
1.
1100
40
1.
Livestock
Livestock
Livestock
Livestock
=aaa=BB=====BBB=
BEEF HEIFER
RAISED
BILLY
6
600
100
1
R
Livestock
BOAR
PURCHASE
5
660
20
P
Livestock
BULL
DAIRY
2
350
.5
1
3
1000.00
50
1
P
Livestock
P
Livestock
laaaaaaaaaaaB
B=aa=saaBBBBBBB=
================
=a======a==a====
=====BB=a=======
DAIRY BULL
DAIRY COW
PURCHASE
DAIRY COW
RAISED
GILT
PURCHASE
HEIFER
DAIRY
HORSE
4
1200.00
1200
100.00
1100.00
15
800
5
1000
.6
1
Livestock
Description
Livestock
R
P
Livestock
Description
First Name
Qualifying Name
Remaining
Life
(Yr)
C u r r e n t M a r k e t Va l u e ( S )
Salvage
Va l u e
CM
Insurance
Rate
CM
Annual
Lease
(S)
Calc Options (R,L,P)
================
First Name
Qualifying Name
Remaining
Life
(Yr)
C u r r e n t M a r k e t Va l u e ( S )
Salvage
Va l u e
CM
Insurance
Rate
CM
Annual
Lease
($)
Calc Options (R,L,P)
NANNY
4
4
42
1
2
100
1
Livestock
Livestock
REPL. HEIFER
CALF
75
.00
100
1
REPL. HEIFER
YEARLING
6
700
100
1
.61
1
================
100
1
Li ves t o c k
istock
;======= ======
a a a
SOW
=======
SOW
PURCHASE
RAISED
3
125
85
1
4
125
85
1
Land Resources
Description
BBBBBBB
First Name
Qualifying Name
Market Value
Property Tax
Appreciation Rate
Interest Rate
Annual Lease
App. Calcuations
Land
Land
=====
===========
COASTAL PASTURE
(S/Ac)
($/Ac)
Land
Land
Land
CROPLAND LAND LAND - CASH RENT LAND - CASH RENT LAND - CASH RENT
BLAKLAND
G O AT S
COTTON
PA S T U R E
650
1.00
CM
%
()
30.39
(S/Ac)
(Y,N)
2.50
N
N
60
N
12
N
PASTURE RENT
300
PASTURE RENT
DAIRY
Description
First Name
Qualifying Name
Market Value
Property Tax
Appreciation Rate
Interest Rate
Annual Lease
App. Calcuations
($/Acl
($/Ac)
LAND - CASH RENT LAND - CASH RENT LAND - CASH RENT LAND RENT
PA S T U R E 2
SMGRAIN
SOYBEANS
P O U LT RY
9375
CM
C
M
10
N
(S/Ac)
(Y,N)
12.
.0
20
N
12.50
N
Land
Description
aaBBBBBBBBBaaaaaaaaaaaaaBBa
aaaaammaan vmaaBtxMM
PASTURE, NATIVE
First Name
Qualifying Name
Market Value
P r o p e r t y Ta x
Appreciation Rate
Interest Rate
Annual Lease
App. Calcuations
(S/Ac)
(S/Ac)
(*)
C
M
(S/Ac)
( Y, N )
SHARE RENT
CORN
158.05
SHARE RENT
COTTON
208.69
SHARE RENT
SORGHUM
82.63
33.33
33.33
N
N
4.00
N
SHARE RENT SM. GRAINS PAST.
WHEAT
50.24
20.0
N
Perennial Crop Resources
■aaaaaaa
Description
Perennial Crop Perennial Crop
aaaaaaaaaaaaaBBBBB-i
First Name
Qualifying Name
Market Value
Property Tax
Remaining Life
Salvage Value
Appreciation Rate
Interest Rate
Annual Lease
App. Calcuations
COASTAL BERMUDA
(S/Ac)
(S/Ac)
(Yr)
KLEINGRASS
ESTABL.
76.91
%
()
%
()
%
()
IS/Ac)
(Y,N)
Information pnsented is pnpand solely as a general guide and is not intended to recognize 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
RS8.13
Buildings or Improvements Resources
Build, or Imp.
Description
First Name
Qualifying Name
Fuel - Utility Cost (S/Yr)
Remaining
Life
(Yr)
C u r r e n t M a r k e t Va l u e ( S )
Salvage
Va l u e
CM
P r o p e r t y Ta x e s ( S / Y r )
Annual
Lease
(Si
On Farm Hired Labor (Hr)
Off Farm Parts 4 Labor (S)
On Farm Owner Labor (Hr)
Lease Calc. (Annual)
Build, or Imp. Build, or Imp.
3uild. or Imp.
BARN HAY
250 COWS
BARN HAY
900 COWS
BOAR PEN
BROILER HOUSE
12000 SQ
30
2720
10
20
10800
20
3600
20
7200
10
150
10
71000
355.
20
BROILER HOUSE
13360 SQ
CALF BARN
20
33400
20
4000
Build, or Imp. Build, or Imp. Build, or Imp.
CALF HUTCH COMMODITY STORAG
E
3
130
20
20000
CORRALS
2000COWS
CORRALS
250 COWS
20
47196.40
20
11124.3
167.
20
Build, or Imp.
Description
First Name
Qualifying Name
Fuel - Utility Cost (S/Yr)
Remaining
Life
(Yr)
C u r r e n t M a r k e t Va l u e ( S )
Salvage
Va l u e
(M
P r o p e r t y Ta x e s ( S / Y r )
Annual
Lease
(S)
On Farm Hired Labor (Hr)
Off Farm Parts 4 Labor (S)
On Farm Owner Labor (Hr)
Lease Calc. (Annual)
or Imp.
BARN HAY
2000COWS
Build, or Imp. Build, or Imp. Build, or Imp.
Description
First Name
Qualifying Name
Fuel - Utility Cost (S/Yr)
Remaining
Life
(Yr)
C u r r e n t M a r k e t Va l u e ( S )
Salvage
Va l u e
CM
P r o p e r t y Ta x e s ( S / Y r )
Annual
Lease
(S)
On Farm Hired Labor (Hr)
Off Farm Parts 4 Labor (S)
On Farm Owner Labor (Hr)
Lease Calc. (Annual)
Build, or Imp. Build, or Imp.
Build, or Imp.
Build, or Imp. Build, or Imp.
CORRALS
900 COWS
DAIRY BARN
2000COWS
DAIRY BARN
250 COWS
DAIRY BARN
900 COWS
DWMS
300
DWMS
720
20
24624.68
20
200000
20
80000
20
140000
16
85572
10
16
132540
10
Build, or Imp. Build, or Imp. Build, or Imp. Build, or Imp. Build, or Imp. Build, or Imp.
Description
First Name
Qualifying Name
Fuel - Utility Cost (S/Yr)
Remaining
Life
(Yr)
C u r r e n t M a r k e t Va l u e ( S )
Salvage
Va l u e
CM
P r o p e r t y Ta x e s ( S / Y r )
Annual
Lease
(S)
On Farm Hired Labor (Hr)
Off Farm Parts 4 Labor (S)
On Farm Owner Labor (Hr)
Lease Calc. (Annual)
F A R R O W I N G H O U S E F E E D S T O R A GFEED
E FSTORAGE
EED STORAGE FEEDING AREA FENCE
2 BINS
20
4000
20
4000
HAY BARN
1200 SQ
HAY BARN
2600 SQ
20
10000
20
10000
LAYER HOUSE
16000 SQ
25
3000
20
8000
Build, or Imp. Build, or Imp. Build, or Imp. Build, or Imp
HOG FENCE HOLDING AREA HOLDING AREA
10
2520
20
6000
20
6000
Build, or Imp. Build, or Imp. Build, or Imp. Build, or Imp.
LOT FENCE MILK ROOM MILKING PARLOR PARLOR COMPLEX
15
70000
LAYER HOUSE
11520 SQ
15
90000
20
8800
20
18200
10
76000
10
Build, or Imp.
PASTURE SHEDS
8
800
233
328
Build, or Imp.
Description
First Name
Qualifying Name
Fuel - Utility Cost (S/Yr)
Remaining
Life
(Yr)
C u r r e n t M a r k e t Va l u e ( S )
Salvage
Va l u e
CM
P r o p e r t y Ta x e s ( S / Y r )
Annual
Lease
(S)
On Farm Hired Labor (Hr)
Off Farm Parts 4 Labor (S)
On Farm Owner Labor (Hr)
Lease Calc. (Annual)
20
6400
300
30
Build, or Imp.
Description
First Name
Qualifying Name
Fuel - Utility Cost (S/Yr)
Remaining
Life
(Yr)
C u r r e n t M a r k e t Va l u e ( S )
Salvage
Va l u e
CM
P r o p e r t y Ta x e s ( S / Y r )
Annual
Lease
(S)
On Farm Hired Labor (Hr)
Off Farm Parts 4 Labor (S)
On Farm Owner Labor (Hr)
Lease Calc. (Annual)
10
2000
FENCE
2 MILES
200
4
Build, or Imp. Build, or Imp.
Description
First Name
Qualifying Name
Fuel - Utility Cost (S/Yr)
Remaining
Life
(Yr)
C u r r e n t M a r k e t Va l u e I S )
Salvage
Va l u e
CM
P r o p e r t y Ta x e s ( S / Y r )
Annual
Lease
(S)
On Farm Hired Labor (Hr)
Off Farm Parts 4 Labor (S)
On Farm Owner Labor (Hr)
Lease Calc. (Annual)
RS8.14
Build, or Imp.
BARN
Build, or Imp. Build, or Imp
POND
ROOF FDNG AREA
SILO
HORIZON
25
475
20
6400
20
12000
Information pnsented is pnpand solely as a general guide and is not intended lo ncognize orpndicl the costs and nmmsfrom 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
Management Resources
Management
Description
First Name
Qualifying Name
% of Total Gross
I o t To t a l Va r i a b l e
Cost per Budget Unit
Management Option (3
CM
CM
(S)
,5)
Management
Management
MANAGEMENT
CATTLE
MANAGEMENT
CROPS
MANAGEMENT
FORAGE
26.67
3
8.33
3
10.13
3
Irrigation Equipment
Power Plant
Sys.
Description
First Name
Qualifying Name
Horsepower Rating (Hp)
Fuel Type
Fuel Con. (Unit/Hr or /Mi)
Usefull Life
(Hr)
(Hr)
Remaining Life
CM
E f fi c i e n c y
Hired Labor per Set
(Hr)
Owner Labor per Set
(Hr)
Number of Sets
Current List Price
(S)
(*)
Salvage Percent
Current Market Value
(S)
(S)
Lease Payment
On Farm Hired Labor
(Hr)
Off Farm Parts 4 Labor (S)
On Farm Owner Labor (Hr)
Annual Use Base (Hr)
R 4 M Eng. Estimate <»)
R 4 M Calc. (81,82)
L e a s e C a l c . ( H o u r , Ye a r )
Fuel Use ( Def.,Calc.)
:====bb=
================
SURFACE
ELECTRIC
Pump
Water
Source
PUMP
WELL
40
EL
50
50
11.2
20
1000
1000
60000
60000
87
na
na
na
5000
10
5000
40000
40000
75
2.5
2
4.0
2
7000
10
7000
2500
15
2500
Machinery Cost Report
-tBBaaaaassaaaaaaBBBB Variable Expenses ==B=aaaaa=======aaa bb=b= Fixed Expenses bbbbb Total
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 R e p a i r H o u r l y D e p r e c . A n n u a l Ta x e s , E x p e n s e s
4 Manage. Input Oper. 4 Maint. 4 Maint. Lease 4 Lease License
Lube
Labor
Off
Farm
Labor
Interest
4
Insur.
Resource Name
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
PECAN PICKER
AMONIA APPL.
BEDDER
CHISEL
CHISEL
COMBINE
100 HP
125 HP
150 HP
40 HP
75 HP
22.SFT
6 ROW
14 FT
6 ROW
2 ROW
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
6.15S
7.693
9.232
2.462
4.616
1.891
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.803
1.250
1.570
0.300
0.537
1.705
21.310
2.500
1.000
1.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
14.213
8.579
12.389
5.342
7.804
6.568
77.737
4.005
3.319
3.319
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
1.203
0.773
1.048
0.451
0.660
0.400
7.050
0.4SO
0.225
0.225
0.000
22.373
18.296
24.239
8.555
13.617
10.564
106.096
6.955
4.544
4.544
0.000
Information pnsented 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
RS8.I5
Budget Parameters Report
Unit
of
Measure
============_==== ============ =======:
1.0000 GAL.
DIESEL
135250.0000 BTU
DIESEL BTU
ELECTRICITY
0.0700 KWH
3410.0000 BTU
ELECTRICITY BTU
0.8000 GAL.
GASOLINE
GASOLINE BTU1
124100.0000 BTU
6.0000 HOUR
HIRED LABOR
HIRED LABOR IRR
6.0000 HOUR
1.0000 %
INR
5.0000 %
IRITB
IRITE
5.0000 %
10.0000 %
IROCB
10.0000 %
IROCE
0.0000 %
IRPCF
1.0000 GAL.
LP GAS
LP GAS BTU
92140.0000 BTU
0.1000 NONE
LUBE MULTI
3.0000 MCF
NATURAL GAS
NATURAL GAS BTU 1000000.0000 BTU
6.0000 HOUR
OWNER LABOR
6.0000 HOUR
OWNER LABOR IRR
PTR
0.0000 %
Parameter
Name
RS8.16
Va l u e
Description
Cost of Diesel Fuel
Energy of Diesel Fuel
Cost of Electricity
Electricity energy
Cost of Gasoline
Energy of Gasoline
Hired Repair and Maintenance Labor Rate
Hired Irrigation Operation Labor
Insurance Rate, % of Market value
Interest Rate, Intermediate Term Borrow.
I n t e r e s t R a t e , I n t e r m e d i a t e Te r m E q u i t y
I n t e r e s t R a t e , O p e r a t i n g C a p i t a l B o r r o w.
Interest Rate, Operating Capital Equity
Interest Rate, Positive Cash Flow
Cost of LP Gas
Energy of LP Gas
Lube Multiplier
Cost of Natural Gas
Energy of Nat. Gas per 100ft3 or Therm
Owner Repair and Maintenance Labor Rate
Owner Irrigation Operation Labor
Personal Property Tax Rate
Information 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
These projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
Educational programs conducted by the Texas Agricultural Extension Service serve people of all ages regardless of socio-economic level, race,
color, sex or national origin.
Cooperative Extension Work in Agriculture and Home Economics, The Texas A&M University System and the United States Department of
Agriculture cooperating Distributed in furtherance of the acts of Congress of May 8, 1914, as amended, and June 30, 1914.
150-01-95,
New
ECO
7-2