Tractors, Implements, and Equipment
Tractor
Description
First Name
Qualifying Name
Horsepower Ratingg
(Hp)
Useful Life
(Hr or Mi)
Fuel Type
(Hr or Mi)
Remaining Life
Fuel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
Width
(Ft)
Field
E f fi c i e n c y
(%)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price ($)
Salvage
Va l u e
(%)
C u r r e n t M a r k e t Va l u e { $ )
Lease
Payment
($)
A n n u a l L i c e n s e & Ta x ( $ )
Annual Insurance {$)
On Farm Hired Labor (Hr)
Off Farm Parts & Labor ($)
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n t f fl
Depreciation Factor SI
Years Owned
R e p a i r C o e f fi c i e n t # 2
Depreciation Factor #2
Capacity (Def.,Calc.)
Fuel Use (Def.,Calc.)
R & M Calc. (#1,#2)
L e a s e C a l c . ( H o u r , Ye a r )
Description
First Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Fuel Type
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
Width
(Ft)
Field
E f fi c i e n c y
(%)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price ($)
Salvage
Va l u e
{%)
C u r r e n t M a r k e t Va l u e { $ )
Lease
Payment
{$)
A n n u a l L i c e n s e & Ta x { $ )
Annual Insurance ($)
On Farm Hired Labor (Hr)
Off Farm Parts & Labor ($)
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n t f fl
Depreciation Factor #1
Years Owned
R e p a i r C o e f fi c i e n t # 2
Depreciation Factor #2
Capacity (Def.,Calc.)
Fuel Use (Def.,Calc.)
R s M Calc. (#1,02)
L e a s e C a l c . ( H o u r , Ye a r )
Tractor
Tractor
Tr a c t o r
Tractor
Tractor
TRACTOR
100 HP
TRACTOR
125 HP
TRACTOR
150 HP
TRACTOR
225 HP
150
225
40
75
12000
12000
12000
12000
12000
12000
100
Dl
125
Dl
Dl
Dl
TRACTOR
40 HP
Dl
TRACTOR
75 HP
Dl
12000
12000
12000
12000
12000
12000
350
400
600
350
100
400
43100
38
38800
57700
38
51900
67800
38
61000
87200
40
78500
16800
38
15100
29100
38
26200
.029
.029
.029
.029
.029
.029
.68
7
1.5
.92
.68
7
1.5
.92
.68
7
1.5
.92
.68
7
1.5
.92
.68
15
1.5
.92
.68
7
1.5
.92
C
2
C
2
C
2
C
2
Implement
C
2
Implement
:=
=========== =====Implement
============
====_==. aaa=a==aaa
BEDDER BROADCAST SEEDER
6 ROW
CHISEL
15 FT
CHISEL
18 FT
CULTIVATOR
6 ROW
100
C
2
Implement
Implement
Implement
================
================
================
125
CULTIVATOR
ROLLING
115
25
2500
1200
2500
2500
2500
2500
2500
1200
2500
2500
2500
2500
100
4.5
20
80
50
4.0
30
67
200
4.5
15
80
200
4.5
18
80
100
3.5
20
75
200
3.5
20
80
1.1
1.2
4200
10
3880
1.1
1.2
1500
10
1350
1.1
1.2
4000
10
3600
1.1
1.2
4500
10
4050
1.1
1.2
4000
10
3600
1.1
1.2
4300
10
3870
.364
.6
10
1.3
.885
C
C
2
5
10
5
.777
.6
10
1.4
.885
C
C
1
,364
.6
10
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.364
.6
7
1.3
.885
C
C
2
.364
.6
7
1.3
.885
C
C
2
60
Information presented is pnpand solely as a general guide md is not intended to ncognize or pndict the costs and relunisfrom miy one particular farm or ranch ojieration
These projections were collected aid developed by staff members of die Texas Agriculturd Extension Service md approved for publication
75
Description
Implement
Implement
Implement
Implement
:=
=========== ================
================
================
=:
First Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Fuel Type
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
Width
(Ft)
Field
E f fi c i e n c y
(%)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price
(?)
Salvage Value
(%)
Current Market Value
(?)
Lease Payment
(S)
Annual License & Tax
($)
Annual Insurance
{$)
On Farm Hired Labor
(Hr)
Off Farm Parts & Labor (?)
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n t S I
D e p r e c i a t i o n F a c t o r f fl
Years Owned
R e p a i r C o e f fi c i e n t # 2
Depreciation Factor #2
Capacity (Def.,Calc.)
Fuel Use (Def.,Calc.)
R S M Calc. (#1,#2)
L e a s e C a l c . ( H o u r , Ye a r )
DISC
BORDER
25
Implement
DISC-OFFSET
13 FT
DISC-TANDEM
14 FT
DITCHER BLADE
35
S
O
50
30
30
DRILL
GRAIN
2500
2500
2500
2500
2500
1200
2500
2500
2500
2500
2500
1200
10
4.5
6
83
10
4.8
10
83
200
4.8
13
83
200
4.5
14
83
10
4.0
4
120
4.0
13
63
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
3000
5000
2700
4500
1600
4634
9000
3860
10
10
10
10
4209
8100
3500
1440 •
80
2.6
10
10
,65
.364
.6
15
1.3
.885
C
C
2
Description
Implement
r
First Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Fuel Type
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
Width
(Ft)
Field
E f fi c i e n c y
(%)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price ($)
Salvage
Va l u e
(%)
C u r r e n t M a r k e t Va l u e ( $ )
Lease
Payment
($)
A n n u a l L i c e n s e & Ta x ( $ )
Annual Insurance ($)
On Farm Hired Labor (Hr)
Off Farm Parts & Labor ($)
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n t # 1
Depreciation Factor #1
Years Owned
R e p a i r C o e f fi c i e n t # 2
Depreciation Factor #2
Capacity (Def.,Calc.)
Fuel Use (Def.,Calc.)
R & M Calc. (#1,#2)
L e a s e C a l c . ( H o u r , Ye a r )
Implement
DISC-OFFSET
10 FT
==
=
=
===_.=
FERT. SPREADER
20
.364
.364
.364
1
.364
.777
.885
.885
.885
.885
.885
.6
15
1.3
.6
10
1.3
C
C
2
Implement
================
FLOAT
20
C
C
2
.6
7
1.3
C
C
2
Implement
Implement
===== ================
=
aaaaaaaaaaa:
GRAIN CART
10
HARROW
FLEX
25
.6
15
1.3
.6
7
1.4
D
C
1
Implement
C
C
2
Implement
================
MOLDBOARD PLOW
4 BOTTOM
70
PLANTER
6 ROW
30
1200
1200
5000
2500
2500
1200
1200
1200
5000
2500
2500
1200
50
4
20
67
50
6
14
60
480
35
4.5
12
80
100
4.5
5.3
80
30
4.5
20
60
1.1
1.2
1
100
1
1.1
1.2
1.1
1.2
1.1
1.2
900
30
810
1.1
1.2
1.1
1.2
8
60
16
6500
7000
10
10
5850
6300
5000
7000
10
10
4500
6300
.364
.6
10
1.3
.885
C
C
2
.777
.6
10
1.4
.885
C
C
2
12
50
.777
.6
10
1.4
.885
C
C
1
A
.364
.6
10
1.3
.885
C
C
2
1
,364
.6
10
1.3
.885
D
C
1
.364
.6
10
1.3
C
C
2
Information presented is prepared solely as a general guide and is not intended to recognize orpndicl the costs md returns from any one particular farm or ranch operation.
These projections were collected md developed by staff members of the Texas Agricultural Extension Service md approved for publication.
Description
Implement
First Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Fuel Type
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
Width
(Ft)
Field
E f fi c i e n c y
(%)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price
($)
Salvage Value
(%)
Current Market Value
($)
Lease Payment
($)
Annual License & Tax
($)
Annual Insurance
($)
On Farm Hired Labor
(Hr)
Off Farm Parts & Labor ($)
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n t S I
D e p r e c i a t i o n F a c t o r f fl
Years Owned
R e p a i r C o e f fi c i e n t # 2
Depreciation Factor #2
Capacity (Def.,Calc.)
Fuel Use (Def.,Calc.)
R s M C a l c . ( H l , fl 2 )
L e a s e C a l c . ( H o u r , Ye a r )
Description
Implement
Implement
Implement
Implement
PLANTER
STANHAY
ROTOVAT0R
SHREDDER
4 ROW
SHREDDER
5 FT
SPRAYER
30
110
40
15
20
1200
2500
2000
2000
1200
1200
1200
2500
2000
2000
1200
1200
75
4.5
13
60
300
4.5
13
80
125
3.7
13
80
50
3.7
5
80
100
4.0
20
65
35
4.0
12
67
1.1
1.2
9500
10
8550
1.1
1.2
7500
10
6750
1.1
1.2
7000
10
6300
1.1
1.2
801
10
700
1.1
1.2
1500
10
1350
1.1
1.2
2500
10
2250
.777
.6
10
1.4
.885
C
C
2
.364
.6
7
1.3
.885
C
C
2
.230
.6
7
1.4
.885
C
C
2
.487
.6
10
1.3
.885
C
C
2
.777
.6
10
1.4
.885
C
C
2
.777
.6
8
1.4
.885
C
C
2
Implement
First Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Fuel Type
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
Width
(Ft)
Field
E f fi c i e n c y
{%)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price ($)
Salvage
Va l u e
(%)
C u r r e n t M a r k e t Va l u e ( $ )
Lease
Payment
($)
A n n u a l L i c e n s e & 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 f fl
D e p r e c i a t i o n F a c t o r f fl
Years Owned
R e p a i r C o e f fi c i e n t 0 2
Depreciation Factor ft2
Capacity (Def.,Calc.)
Fuel Use (Def.,Calc.)
R & M C a l c . ( f fl , # 2 )
L e a s e C a l c . ( H o u r , Ye a r )
Implement
Implement
Implement
Implement
Implement
SPRAYER
ORCHARD
30
1200
SWEEP
MULCHER
150
2500
TRAILER
COTTON
1
5000
TRAILER
WATER
175
2000
TREE HOE
1200
2500
5000
2000
2500
75
4.0
25
65
200
5.0
24
80
1.1
1.2
4500
10
4050
150
10
3
82
3
1.1
1.2
4000
10
3600
400
3.0
5
83
1.1
1.2
20000
10
18000
400
10
8
82
5
1.1
1.2
3000
20
2700
30
2500
1.1
1.2
2500
10
2250
1.19
.777
.6
10
1.4
,885
C
C
2
400
.364
.6
7
1.3
.885
C
C
2
10
1
.364
.6
6
1.3
.885
C
C
2
Information pnsented is pnpand solely as a general guide md is not intended to recognize orpndicl the casts aid returns from any one particular farm or ranch operation.
These projections were collected mid developed by staff members of the Texas Agricultural Extension Service md approved for publication.
SPRAYER
12 FT
20
Description
First Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Fuel Type
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
Width
(Ft)
Field
E f fi c i e n c y
{%)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price
($)
(%)
Salvage Value
Current Market Value
($)
Lease Payment
($)
Annual License & Tax
($)
Annual Insurance
{$)
On Farm Hired Labor
(Hr)
Off Farm Parts fi Labor ($)
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n t S I
Depreciation Factor #1
Years Owned
R e p a i r C o e f fi c i e n t # 2
Depreciation Factor #2
Capacity (Def.,Calc.)
Fuel Use (Def.,Calc.)
R fi M C a l c . ( S I , # 2 )
L e a s e C a l c . ( H o u r , Ye a r )
Equipment
Equipment
STOCK SPRAYER
STOCK TRAILER
Equipment
TACK
Equipment
TRAILER
COTTON
10
10
10
5000
10
10
10
5000
1
1
1
400
1000
10
1000
2600
10
2400
500
10
500
3000
20
2700
10.00
13.00
5.00
1
1
1
400
Information pnsented is pnpand solely as a general guide md is mil intended to ncognize orpndicl the costs md returns from any one particular farm or ranch operation
These projections were collected md developed by staff members of the Texas Agricultural Extension Service and approved for publication.
Operating Inputs
Operating Input
Price
Unit
per
of
Unit
BEEHIVE RENT
BOLL WEEVIL ERAD
BORON
CONSULTING FEE
COTTONSEED CAKE
DEFOLIANT
FED. CROP INS.
FED. CROP INS.
FED. CROP INS.
FED. CROP INS.
FED. CROP INS.
FED. CROP INS.
FED. CROP INS.
FED. CROP INS.
FED. CROP INS.
FED. CROP INS.
FED. CROP INS.
FED. CROP INS.
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE, PCNB
GIN,BAG,TIES
GROWTH RETARDANT
HAIL INSURANCE
HAIL INSURANCE
HAIL INSURANCE
HAIL INSURANCE
HERB. POSTEMERGE
HERB. PRE-•EMERGE
HERB. PRE-■EMERGE
HERBICIDE
HERBICIDE
PROGRAM
COTTON
CORN
COTTON
COTTOND
ELS
FOODCORN
FPEANUTS
SORGHUMD
SORGHUMI
SPEANUTS
WHEATD
WHEATI
WWHEATD
BEET
BRAVO
CABBAGE
CANT.
CARROTS
CARRPROC
CUCUMBER
DTRT
LETTUCE
ONIONS
PEANUT
PECAN
RIDOMIL.
RODOMIL
SPINACH
SPINAGE2
WHEAT
CORN
COTTONLS
COTTONSS
PIMA
PEANUT
FPEANUT
PEANUT
CABBAGE
CANT.
Measure
30
23.00
6.00
10.00
.14
14.50
10.14
20.66
22.36
45.02
8.88
19.23
5.54
3.34
34.01
6.50
6.20
6.05
3.50
8.00
20.00
10.00
10.00
10.00
10.00
11 . 0 0
3.50
8.00
11 . 2 5
11 . 5 0
3.25
18.00
5.00
5.00
10.00
50.00
48.00
13.00
19.50
16.00
16.00
19.00
20.89
5.51
12.89
7.50
7.50
Hive
ACRE
Acre
ACRE
lb.
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
appl
appl
appl
appl
appl
lb.
appl
appl
appl
lb.
lb.
appl
appl
appl
appl
appl
bale
appl
acre
acre
acre
acre
appl
acre
acre
acre
acre
Cash
Flow
Row
52
55
44
55
47
45
54
54
54
54
54
54
54
54
54
54
54
54
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
55
45
54
54
54
54
45
45
45
45
45
Information presented is pnpand solely as a general guide and is not intended lo ncognize or predict the costs and returns from any one particular farm or ranch operation.
Ihese projections wen collected and developed by staff members of the Texas Agricultural Extension Service md approved for publication.
Operating I n p u t
Price
Unit
per
of
Unit
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
INOCULANT
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
LANB FEED
MARKETING
MARKETING
MISC ADMIN O/H
MISC. EXPENSE
MISC. EXPENSE
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
NEMATICIDE
NITROGEN (ANHY)
NITROGEN (DRY)
NITROGEN (LIQ)
NITROGEN(32-0-0)
PASTURE MAINT.
PHOSPHATE
PHOSPHORUS
CARROT
CORN
COTTON
CUCUMBER
GUAR
LETTUCE
ONIONS
PECAN
ROUNDUP
SORGHUM
SOYBEAN
SP.B
SPINACH
SUNFLOW.
7.50
15.00
7.50
8.00
7.50
2.40
9.00
40.00
24.50
18.50
10.00
7.50
68.00
68.00
4.00
CABBAGE
CANT.
CARROT
CORN
COTTONSI
COTTONS2
COTTONS3
COTTONS4
COTTONS5
CUCUMBER
LETTUCE
ONIONS
PEANUT
PECAN
SORGHUM
SOYBEANS
SPINACH
SUNFLOW.
ZOLO
15.00
7.50
6.50
8.50
7.00
3.60
8.50
11 . 0 0
3.68
10.00
8.00
10.00
15.32
4.69
6.50
7.00
14.00
6.00
11 . 0 0
HAY
GOATS
SHEEP
GOATS
SHEEP
COW-CALF
PECAN
SESAME
.50
.09
8.80
.60
16.00
6.86
1.00
5.00
15.00
8.50
28.00
.26
.30
.30
.26
2.00
FERT
.25
.13
Measure
acre
acre
acre
acre
acre
acre
acre
acre
acre
qt.
acre
acre
acre
acre
acre
acre
appl
appl
appl
appl
appl
appl
appl
appl
appl
appl
appl
appl
appl
Pt.
appl
appl
appl
appl
pint
lb.
AU
head
acre
$
$
head
acre
acre
appl
lb.
lb.
lb.
lb.
acre
lb.
lb.
Cash
Flow
Row
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
43
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
47
49
55
55
55
55
55
55
55
45
44
44
44
44
52
44
44
Information presented is prepared .solely as a general guide and is not intended lo ncognize or predict the costs and returns fiom any one particular farm or ranch operation.
1he.se projections were collected md developed by staff members of the Texas Agricultural Extension Service md approved for publication.
Operating Input
Price
Unit
of
per
Unit
PLANTING EQUIP.
PLANTING EQUIP.
POTASSIUM
RANGE CUBES
SALES COMMISSION
SALES COMMISSION
SALT & MINERALS
SALT AND MINERAL
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED*
SHEARING
SHEARING
SM. GRAINS PAST.
SOIL FUNGICIDE
STOCKER CALVES
TRANSPORTATION
TRANSPORTATION
TREES (5-6 FT)
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
WATER. FACILITY
ZINC SULPHATE
Measure
HIRED
RENTAL
FERT
2.00
2.00
hour
hour
FEEDER
10.00
1.50
head
head
BEET
BUFFELGR
CABBAGE
CANT.
CARROT
CARRPROC
CORN-GR.
CORN-SIL
CORNFOOD
COTT-XL
COTTON
CUCUMBER
GUAR
KLEIN.
LETTUCE
OATS
ONION
PEANUT
PICKLE
RYEGRASS
SESAME
SORGFORG
SORGHUM
SOYBEAN
SPEANUT
SPINACH
SUNFLOW.
WHEAT
SPINPROC
GOATS
SHEEP
PEANUT
GOATS
STOCKER
PECAN
GOATS
SHEEP
STOCKER
REPAIR
.09
.09
.28
.22
.00
3.40
130.00
100.00
35.00
35.00
.85
1.00
1.00
.60
.60
26.00
.55
5.50
28.00
.15
37.00
.84
8.00
.25
2.75
.32
.60
.32
.78
4.50
.50
.16
.00
1.80
1.50
120.
46.58
72.00
1.63
1
6.50
5.00
1.65
7.99
5.50
2.0
.35
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
M
lb.
M
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
head
head
acre
appl
cwt.
AU
HEAD
tree
head
head
head
head
head
lb.
Cash
Flow
Row
52
52
44
47
55
55
47
47
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
55
43
43
43
43
55
55
47
45
46
49
49
43
48
48
48
48
55
45
Information presented is prepared solely as a general guide and is not intended lo recognize or predict the costs md returns from miy one particular farm or ranch operation.
These projections were collected md developed by staff members of the Texas Agricultural Extension Service aid approved for publication.
Auto and Truck Resources
Auto or Truck
Description
First Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Fuel Type
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
Width
(Ft)
Field
E f fi c i e n c y
(%)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price {$)
Salvage
Va l u e
(%)
C u r r e n t M a r k e t Va l u e ( $ )
Lease
Payment
($)
A n n u a l L i c e n s e & 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 f fl
Depreciation Factor ttl
Years Owned
R e p a i r C o e f fi c i e n t # 2
D e p r e c i a ti o n Fa c to r ff2
Capacity (Def.,Calc.)
Fuel Use (Def.,Calc.)
R & M C a l c . ( f fl , # 2 )
L e a s e C a l c . ( H o u r , Ye a r )
PICKUP TRUCK
3/4 TON
84000
GA
84000
15
21000
30
13000
16.7
11000
75
600
315
21000
Custom Operation Resources
Custom Operation
ition
BALE, BAG, & TIE
BORON/FUNG. APPL
CUST. LAND PLANE
CUSTOM CHISEL
CUSTOM COMBINE
CUSTOM DISCING
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM INSECT.
CUSTOM PICKING
CUSTOM PICKING
CUSTOM PICKING
CUSTOM PICKING
CUSTOM ROOT PLOW
CUSTOM STRIPPING
DEFOLIANT APPL.
DRYING
FERTILIZER APPL.
FUNGICIDE APPL.
FUNGICIDE, PCNB
GINNING
HARV.,PACK & MKT
Price
per
Unit
========
========
STRIPPED
13.00
3.50
6.00
10.00
1.83
8.00
22.00
20.00
12.00
20.00
.45
15.00
.45
.75
25.00
17.50
.14
8.00
.30
.15
9.50
.40
.15
.20
.25
5.00
.10
.13
.28
.13
45.00
1.75
4.00
14.00
1.50
3.50
100.00
1.75
1.65
PEANUTS
CORN
GUAR
OATS
SESAME
SORGHUM
SORGHUMD
SORGHUMI
SOYBEAN
SUMFLOW.
WHEAT
CORN
COW-CALF
GUAR
HAY
PEANUTS
SORGHUM
SOYBEANS
SUNFLOW.
WHEAT
PEANUT
COTTON
COTTONEL
PECANS
PIMA
COTTON
CUSTOM
AIR
APPL
STRIPPED
CABBAGE
Unit
of
Measure
Cash
Flow
Row
======= ====
Bale
appl
acre
appl
cwt.
acre
acre
acre
acre
acre
cwt.
acre
cwt.
bu.
acre
acre
bu.
head
cwt.
bale
ton
cwt.
bu.
cwt.
bu.
appl
lb.
lb.
lb.
lb.
acre
cwt.
acre
ton
acre
acre
appl
cwt.
bag
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
Information presented is prepared solely as a generd guide and is not intended to ncognize or predict the costs and returns from miy one particular farm or ranch operation.
These projections wen collected and developed by staff members of the Texas Agricultural Extension Service md approved for publication.
H A R V. , PA C K
H A R V. , PA C K
H A R V. , PA C K
H A R V. , PA C K
H A R V. , PA C K
H A R V. , PA C K
H A R V. , PA C K
H A R V. , PA C K
&
&
&
&
&
&
&
&
MKT
MKT
MKT
MKT
MKT
MKT
MKT
MKT
CANT.
CARROTS
CUCUMBER
LETTUCE
ONIONS
PICKLES
SPINACH
SPINPROC
Custom Operation
================
========
HARVEST & HAUL
HARVEST & HAUL
HAULING
HERBICIDE APPL.
INSECTICIDE APPL
INSECTICIDE APPL
MOW,RAKE, & BALE
PESTICIDE APPL.
PESTICIDE APPL.
PESTICIDE APPL.
PESTICIDE APPL.
PESTICIDE APPL.
PESTICIDE APPL.
PESTICIDE APPL.
RETARDANT APPL.
SOIL FUNGICIDE
SPRIGS SPRIGGING
STRIP Si HAUL
TRANSPORTATION
VITAVAX APPL.
BEETS
CARROTS
SESAME
AIR
A
B
C
PEANUT
PEANUTS1
PEANUTS2
COTTON
COTTON
crtn
4.25
4.50
4.50
4.50
4.25
6.50
4.35
.00
bu.
ton
42
42
42
42
42
42
42
42
Price
Unit
Cash
per
of
Unit
========
11 . 0 0
11 . 0 0
.30
3.50
3.50
3.50
.90
3.50
3.25
4.00
3.25
10.00
5.60
3.90
4.00
3.50
40.00
1.55
1.92
3.50
bag
crtn
crtn
bag
cwt.
Flow
Measure
Row
======= ====
ton
ton
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
cwt.
acre
appl
acre
bale
acre
acre
acre
acre
acre
acre
acre
appl
acre
acre
cwt.
bale
* acre
Labor Resources
Other
Description
First Name
Qualifying Name
Cost or value ($/Hr)
To t a l W a g e B e n e fi t s ( % )
Labor
Type
(A,B)
Labor
Other
Labor
Other
Labor
Other
Labor
Other
Labor
CITRUS LABOR HIRED LABOR LIVESTOCK LABOR OPERATOR LABOR TREE WRAP/UNWRAP
5.00
A
5.00
5.00
7.50
5.00
A
A
A
A
Land Resources
Land
Description
a a a a a a a a a a a a a a a a a aa a a a a a a a a
First Name
Qualifying Name
Market Value
Property Tax
Appreciation Rate
Interest Rate
Annual Lease
App. Calcuations
= = = = = = = = 1
Land
Land
Land
Land
Land
======== ================ =======_.__,__.__.===== =_-__-_============== ========= ======= =================
CASH-RENT
BERMUDA
CASH-RENT
BROCCOLI
CASH-RENT
BUFFLEGR
CASH--RENT
CANE
CASH-RENT
CANTAL
CASH-RENT
CORND
70
N
90
N
40
N
100
N
90
N
15.00
($/Ac)
($/AC)
(%)
(%)
($/Ac)
(Y,N)
Information pnsented is pnpand solely as a generd guide ad is not intended lo recognize orpndicl the costs md returns from miy one particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service md approved for publication.
N
Land
Description
First Name
Qualifying Name
Market Value
Property Tax
Appreciation Rate
Interest Rate
Annual Lease
App. Calcuations
Land
CASH-RENT
C0RNI
50.00
80
N
(%)
(%)
($/Ac)
(Y,N)
N
Land
Land
First Name
Qualifying Name
Market Value
Property Tax
Appreciation Rate
Interest Rate
Annual Lease
App. Calcuations
CASH-RENT
KLEINGR.
40
N
Land
70
N
Land
40
N
220.00
N
Land
Land
CASH-RENT
SESAMEI
CASH-RENT
SORGFORG
CASH-RENT
SORGHUM
CASH-RENT
SORGHUMI
40
N
90
N
45.00
40
N
15
N
70
N
(S/Ac)
($/Ac)
(%)
(%)
($/Ac)
(Y,N)
Land
N
Land
Land
Land
Land
================
CASH-RENT
SOYBEANS
CASH-RENT
TOMATO
CASH-RENT
VEGETABL
CASH-RENT
WATERMEL
CASH-RENT
WHEAT
CASH-RENT
WHEATI
70
N
90
N
75
N
50
N
15.00
30.00
N
N
($/Ac)
(S/Ac)
(%)
(%)
($/Ac)
(Y,N)
Land
Description
Land
CASH-RENT
FPEANUTI
CASH-RENT
PEANUTSI
Land
--aaaaaaaaaaaaaaaa:
Land
CASH-RENT
COTTONI
CASH-RENT
PEANUTS
Description
==================:=========
================ =========_=======
First Name
Qualifying Name
Market Value
Property Tax
Appreciation Rate
Interest Rate
Annual Lease
App. Calcuations
Land
CASH-RENT
COTTON
($/Ac)
($/Ac)
Description
First Name
Qualifying Name
Market Value
Property Tax
Appreciation Rate
Interest Rate
Annual Lease
App. Calcuations
Land
CASH-RENT
CORNFOOD
Land
Land
Land
Land
========= ================ ================= ================ ================ ================ ================
CITRUS
($/Ac)
($/Ac)
(%)
(%)
PASTURE
PASTURE
1/3 IMP.
PASTURE
IMPROVED
PASTURE
NATIVE
4
N
4.00
6.00
2.50
1000
20
5
($/Ac)
(Y,N)
N
N
N
N
Perennial Resources
Perennial Crop Perennial Crop Perennial Crop Perennial Crop Perennial Crop Perennial Crop
Description
First Name
Qualifying Name
Market Value
Property Tax
Remaining Life
Salvage Value
Appreciation Rate
Interest Rate
Annual Lease
App. Calcuations
($/Ac)
($/Ac)
(Yr)
(%)
(%)
(%)
BERMUDA
BUFFLEGRASS
228 .13
CITRUS
2ND YEAR
853.43
CITRUS
ESTABL.
2007..15
GRAPEFRUIT
YEAR 1
1956.09
GRAPEFRUIT
YEAR IA
1956.09
258.35
10
10
10
10
14
100
11
10
10
6
6
5
5
N
N
N
N
N
($/Ac)
(Y,N)
N
Perennial Crop
Description
First Name
Qualifying Name
Market Value
Property Tax
Remaining Life
Salvage Value
Appreciation Rate
Interest Rate
Annual Lease
App. Calcuations
($/Ac)
($/Ac)
(Yr)
(%)
(%)
(%)
($/Ac)
(Y,N)
Perennial Crop
Perennial Crop
Perennial Crop
Perennial Crop
Perennial Crop
KLEINGRASS
499 .64
GRAPEFRUIT
YEAR 4A
354.17
12
100
11
11
10
5
5
5
5
10
N
N
N
N
N
GRAPEFRUIT
YEAR 2
707.59
GRAPEFRUIT
YEAR 2A
GRAPEFRUIT
YEAR 3
499.64
GRAPEFRUIT
YEAR 3A
13
100
11
5
N
707 .59
Information pnsented is pnpand solely as a general guide and is not intended to ncognize orpndict the costs and returns from any one particular farm or ranch operation.
These projections wen collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
366.77
P e r e n n i a l C r o p P e r e nnial Crop
Description
First Name
Qualifying Name
Market Value
Property Tax
Remaining Life
Salvage Value
Appreciation Rate
Interest Rate
Annual Lease
App. Calcuations
($/Ac)
($/Ac)
(Yr)
Perennial Crop
Perennial Crop
Perennial Crop
Perennial Crop
ORANGES
YEAR 1
2356.29
ORANGES
YEAR IA
2356.29
ORANGES
YEAR 2
677.10
ORANGES
YEAR 2A
677.10
ORANGES
YEAR 3
348.20
ORANGES
YEAR 3A
348.20
14
100
14
13
100
13
12
100
12
5
5
5
5
5
5
N
N
N
N
N
N
(%)
(%)
(%)
($/Ac)
(Y,N)
Perennial Crop
Description
First Name
Qualifying Name
Market Value
Property Tax
Remaining Life
Salvage Value
Appreciation Rate
Interest Rate
Annual Lease
App. Calcuations
($/Ac)
($/Ac)
(Yr)
ORANGES
YEAR 4A
165.66
11
{%)
(%)
(%)
5
($/Ac)
(Y,N)
N
Buildings or Improvements Resources
Build, or Imp.
Description
First Name
Qualifying Name
Fuel - Utility Cost ($/Yr)
Remaining
Life
(Yr)
C u r r e n t M a r k e t Va l u e ( $ )
Salvage
Va l u e
(%)
P r o p e r t y Ta x e s ( $ / Y r )
Annual
Lease
($)
On Farm Hired Labor (Hr)
Off Farm Parts & Labor (?)
On Farm Owner Labor (Hr)
Lease Calc. (Annual)
FENCE
12
1000
4.17
4
Irrigation Resources
Dist. Sys
Description
First Name
Qualifying Name
Horsepower Rating
(Hp)
Fuel Type
Fuel Con. (Unit/Hr or / M i )
Usefull Life
(Hr)
(Hr)
Remaining Life
(%)
E f fi c i e n c y
Hired Labor per Set
(Hr)
Owner Labor per Set
(Hr)
Number of Sets
Current List Price
($)
Salvage Percent
(%)
Current Market Value
($)
Lease
Payment
($)
On Farm Hired Labor (Hr)
Off Farm Parts & Labor ($)
On Farm Owner Labor (Hr)
Annual Use Base (Hr)
R & M Eng. Estimate (%)
R & M Calc. (#1,#2)
L e a s e C a l c . ( H o u r , Ye a r )
Fuel Use ( Def.,Calc.)
Dist. Sys.
HAND MOVE
D i s t . Sys,
SURFACE
D i s t . Sys.
SURFACE
CITRUS
Power Plant Discharge Head
SURFACE
CITRUS2
10
5
50
25
50
50
50
50
1.5
.5
3
2
1.5
2
1
1
1
100
1
1
1
100
1
1500
1500
500
1500
10
DIESEL DISCHARGE
Dl
9
28000
12
32
na
na
na
1
25000
25000
75
na
na
na
5000
5000
7.0
2
Information presentedis pnpand solely as a general guide and is not intended to ncognize or predict tlie costs mid returns from miy one particular farm or rmich operation.
These projections were collected md developed by staff members of the Texas Agricultural Extension Service aid approved for publication.
20
150
20
3800
6
2
Water Source
Description
First Name
Qualifying Name
Horsepower Rating (Hp)
Fuel Type
Fuel Con. (Unit/Hr or /Mi)
Usefull
Life
(Hr)
Remaining
Life
(Hr)
E f fi c i e n c y
(%)
Hired Labor per Set (Hr)
Owner Labor per Set (Hr)
Number of Sets
Current List Price
($)
Salvage Percent
(%)
Current Market Value
($)
Lease Payment
($)
On Farm Hired Labor
(Hr)
Off Farm Parts & Labor ($)
On Farm Owner Labor (Hr)
Annual Use Base (Hr)
R & M Eng. Estimate (%)
R & M Calc. (#l,ff2)
L e a s e C a l c . ( H o u r , Ye a r )
Fuel Use { Def.,Calc.)
WATER
25
10
na
na
na
9000
10
3500
2.5
.9
2
Machinery Cost Report
Resource Name
Unit
Fuel
(.
Lube
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
COMBINE
SHAKER
BEDDER
BROADCAST SEEDER
CHISEL
CHISEL
CULTIVATOR
CULTIVATOR
DISC
DISC-OFFSET
DISC-OFFSET
DISC-TANDEM
DITCHER BLADE
DRILL
FERT. SPREADER
FLOAT
GRAIN CART
HARROW
MOLDBOARD PLOW
PLANTER
PLANTER
ROTOVATOR
SHREDDER
SHREDDER
SPRAYER
SPRAYER
SPRAYER
SWEEP
TRAILER
TRAILER
TREE HOE
STOCK SPRAYER
STOCK TRAILER
TACK
TRAILER
PICKUP TRUCK
100 HP
125 HP
ISO HP
225 HP
40 HP
75 HP
TRACTOR
FERT. SPREADER
APPLY FERTILIZER
40 HP
$/Hr
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
PECANS
S/Hr
6 ROW
S/Hr
S/Hr
15 FT
S/Hr
18 FT
S/Hr
6 ROW
S/Hr
ROLLING S / H r
BORDER
S/Hr
10 FT
S/Hr
13 FT
S/Hr
14 FT
S/Hr
S/Hr
GRAIN
S/Hr
S/Hr
S/Hr
S/Hr
FLEX
S/Hr
4 BOTTOM S / H r
6 ROW
S/Hr
STANHAY 5 / H r
S/Hr
4 ROW
S/Hr
S FT
S/Hr
S/Hr
12 FT
S/Hr
ORCHARD S / H r
MULCHER S / H r
COTTON
$/Hr
WATER
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
COTTON
S/Hr
3/4 TON S / M i
S/Ac
S/Ac
S/Ac
Oper. &
Manage.
Labor
» » » v a n able Expenses ==»
Custom Repair
Oper.
Repair
Hourly
£ Maint. & Maint. Lease
Input
Oper.
Off Farm Labor
D e p r e c . A n n u a l Ta x e s ,
Lease
License
Interest
& I n s u r.
&
To t a l
Expenses
5.539
6.924
8.309
12.463
2.216
4.154
9.600
9.600
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
0.093
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
0.000
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
0.000
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
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.739
1.058
1.523
1.496
0.154
0.534
18.749
24.161
0.766
1.000
0.898
1 . 0 11
0.730
0.966
0.146
0.424
2.021
0.867
0.650
1.664
0.000
0.963
12.000
0.120
0.912
1.338
2.619
1.902
0.701
0.159
0.464
0.508
5.514
1 . 0 11
0.013
1.190
0.691
10.000
13.000
S.000
0.013
0.015
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
16.480
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
0.021
0.000
0.000
0.000
0.000
0.000
0.021
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
0.000
0.000
0.000
0.000
0.000
14.285
16.714
13.097
28.900
13.857
8.440
32.632
39.486
4.640
2.734
2.146
2.415
5.187
2.788
13.755
40.219
4.829
2.525
18.490
5.403
0.000
13.951
1.950
3.066
5.366
25.040
13.593
3.242
7.261
1.664
1.610
8.633
28.617
2.917
0.857
3.127
0.879
152.075
364.980
76.037
0.857
0.139
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
0.000
0.000
0.000
0.000
1.109
1.298
1.017
2.243
1.510
0.655
1.500
3.214
0.386
0.270
0.180
0.203
0.360
0.194
1.440
4.209
0.405
0.175
2.700
0.375
0.000
1.170
0.131
0.231
0.450
2.100
1.140
0.225
0.504
0.140
0.135
0.643
2.400
0.203
0.068
0.240
0.056
10.000
24.000
5.000
0.068
0.032
21.672
25.994
23.946
45.102
17.736
13.783
62.482
76.462
5.794
20.464
3.225
3.628
6.276
3.947
15.341
44.852
7.255
3.567
21.640
7.441
0.000
16.084
14.081
3.418
6.728
28.477
17.352
5.369
8.466
1.962
2.209
9.784
36.531
4.131
0.958
4.557
1.626
172.075
401.980
86.037
0.958
0.279
0.331
0.000
0.331
1.524
0.000
1.524
0.000
0.000
0.000
0.000
0.000
0.000
0.026
0.000
0.026
0.000
0.000
0.000
0.000
0.000
0.000
2.346
0.000
2.346
0.000
0.000
0.000
0.256
0.000
0.256
4.482
0.000
4.482
Information pnsented is pnpand solely as a general guide aid is not intended lo recognize or predict tlie costs mid returns from miy one particular farm or ranch operation,
"these projections were collected md developed by staff members of the Texas Agricultural Extension Service md approved for publication.
Resource Name
Fuel
£
Lube
Oper. £
Manage.
Labor
Variable Expenses
Custom
Oper.
Repair
£ Maint.
Input
Oper.
Off Farm
Repair
Hourly
£ Maint. Lease
Labor
Deprec.
£
Interest
Annual
Lease
Taxes,
License
& I n s u r.
Expenses
TRACTOR
BEDDER
BEDDING
125 HP
6 ROW
6 ROW
S/Ac
S/Ac
S/Ac
1.160
0.000
1.160
1.134
0.000
1.134
0.000
0.000
0.000
0.000
0.000
0.000
0.133
0.088
0.221
0.000
0.000
0.000
0.000
0.000
0.000
2.106
0.532
2.638
0.000
0.000
0.000
0.164
0.044
0.208
4.698
0.664
5.361
TRACTOR
CHISEL
CHISELING
125 HP
15 FT
15 FT
S/Ac
S/Ac
S/Ac
1.344
0.000
1.344
1.512
0.000
1.512
0.000
0.000
0.000
0.000
0.000
0.000
0.178
0.137
0.315
0.000
0.000
0.000
0.000
0.000
0.000
2.808
0.328
3.136
0.000
0.000
0.000
0.218
0.027
0.245
6.061
0.492
6.553
TRACTOR
CHISEL
CHISELING
ISO HP
18 FT
18 FT
S/Ac
S/Ac
S/Ac
1.395
0.000
1.395
1.260
0.000
1.260
0.000
0.000
0.000
0.000
0.000
0.000
0.213
0.129
0.342
0.000
0.000
0.000
0.000
0.000
0.000
1.834
0.307
2.141
0.000
0.000
0.000
0.142
0.026
0.168
4.844
0.462
5.306
S/Ac
S/Ac
1.886
1.886
1.841
1.841
0.000
0.000
0.000
0.000
3.683
3.683
0.000
0.000
0.000
0.000
6.410
6.410
0.000
0.000
0.295
0.295
1 4 . 11 4
1 4 . 11 4
COMBINE
COMBINING
TRACTOR
CULTIVATOR
CULTIVATING
125 HP
6 ROW
6 ROW
S/Ac
S/Ac
S/Ac
1.038
0.000
1.038
1.556
0.000
1.SS6
0.000
0.000
0.000
0.000
0.000
0.000
0.183
0 . 11 5
0.298
0.000
0.000
0.000
0.000
0.000
0.000
2.889
0.815
3.704
0.000
0.000
0.000
0.224
0.057
0.281
5.890
0.986
6.876
TRACTOR
CULTIVATOR
CULTIVATING
125 HP
ROLLING
ROLLING
S/Ac
S/Ac
S/Ac
1.075
0.000
1.075
1.4S8
0.000
1.458
0.000
0.000
0.000
0.000
0.000
0.000
0.171
0.142
0.314
0.000
0.000
0.000
0.000
0.000
0.000
2.708
0 . 4 11
3 . 11 9
0.000
0.000
0.000
0.210
0.029
0.239
5.623
0.581
6.205
TRACTOR
DISC
DISCING
40 HP
BORDER
BORDER
5/Ac
5/Ac
$/Ac
0.878
0.000
0.878
3.645
0.000
3.645
0.000
0.000
0.000
0.000
0.000
0.000
0.062
0.054
0 . 11 6
0.000
0.000
0.000
0.000
0.000
0.000
5 . 6 11
S.064
10.675
0.000
0.000
0.000
0 . 6 11
0.530
1.141
10.808
5.648
16.455
TRACTOR
DISC-TANDEM
DISCING
100 HP
14 FT
TANDEM
S/Ac
S/Ac
S/AC
0.848
0.000
0.848
1.562
0.000
1.562
0.000
0.000
0.000
0.000
0.000
0.000
0.128
0.137
0.265
0.000
0.000
0.000
0.000
0.000
0.000
2.479
0.398
2.877
0.000
0.000
0.000
0.192
0.028
0.220
S.210
0.563
5.772
TRACTOR
DISC-OFFSET
DISCING-OFFSET
40 HP
10 FT
10 FT
S/Ac
S/AC
S/Ac
0.635
0.000
0.635
2.050
0.000
2.050
0.000
0.000
0.000
0.000
0.000
0.000
0.035
0.088
0.123
0.000
0.000
0.000
0.000
0.000
0.000
3.156
8.328
11.484
0.000
0.000
0.000
0.344
0.872
1.215
6.220
9.287
15.507
TRACTOR
DISC-OFFSET
DISCING-OFFSET
125 HP
13 FT
13 FT
S/Ac
S/Ac
$/Ac
0.975
0.000
0.975
1.577
0.000
1.577
0.000
0.000
0.000
0.000
0.000
0.000
0.185
0.322
0.507
0.000
0.000
0.000
0.000
0.000
0.000
2.928
0.769
3.698
0.000
0.000
0.000
0.227
0.065
0.292
5.893
1.156
7.049
TRACTOR
DITCHER BLADE
DITCHING
40 HP
S/Ac
S/Ac
S/Ac
1.028
0.000
1.028
3.808
0.000
3.608
0.000
0.000
0.000
0.000
0.000
0.000
0.065
0.250
0.315
0.000
0.000
0.000
0.000
0.000
0.000
S.862
7 . 11 2
12.974
0.000
0.000
0.000
0.639
1.038
1.677
11 . 4 0 2
8.400
19.802
TRACTOR
DRILL
DRILLING
75 HP
GRAIN
GRAIN
S/Ac
5/Ac
S/Ac
0.925
0.000
0.925
2.493
0.000
2.493
0.000
0.000
0.000
0.000
0.000
0.000
0.148
0.419
0.567
0.000
0.000
0.000
0.000
0.000
0.000
2.338
1.361
3.699
0.000
0.000
0.000
0.181
0.094
0.276
6.086
1.874
7.959
TRACTOR
FLOAT
FLOATING
125 HP
S/Ac
S/Ac
S/Ac
0.609
0.000
0.609
1.620
0.000
1.620
0.000
0.000
0.000
0.000
0.000
0.000
0.191
0.158
0.348
0.000
0.000
0.000
0.000
0.000
0.000
3.009
2.284
5.293
0.000
0.000
0.000
0.234
0.192
0.425
5.662
2.633
8.295
ncauui v. ts 11 uiuc
Unit
Fuel
6
Lube
Oper. £
Manage.
Labor
Oper.
Input
Custom Repair
Oper. £ Maint.
Off Farm
Repair
Hourly
£ Maint. Lease
Labor
Deprec.
£
Interest
ed Expens
A n n u a l Ta x e s ,
Lease
License
£ I n s u r.
To t a l
Expenses
TRACTOR
HARROW
HARROWING
75 HP
FLEX
FLEX
S/Ac
S/Ac
S/Ac
0.647
0.000
0.647
1.891
0.000
1.891
0.000
0.000
0.000
0.000
0.000
0.000
0 . 11 2
0.023
0.135
0.000
0.000
0.000
0.000
0.000
0.000
1.773
0.586
2.358
0.000
0.000
0.000
0.138
0.044
0.182
4.560
0.652
5.213
TRAILER
PICKUP TRUCK
HAULING
COTTON
3/4 TON
COTTON
S/Mi
S/Mi
$/mi
0.000
0.279
0.279
0.000
0.750
0.750
0.000
0.000
0.000
0.000
0.000
0.000
0.013
0.045
0.058
0.021
0.000
0.021
0.000
0.000
0.000
0.857
0.419
1.275
0.000
0.000
0.000
0.068
0.096
0.164
0.958
1.589
2.S47
TRACTOR
GRAIN CART
HAULING
75 HP
GRAIN
S/Ac
S/Ac
S/Ac
0.123
0.000
0.123
0.619
0.000
0.619
0.000
0.000
0.000
0.000
0.000
0.000
0.037
0.750
0.787
0.000
0.000
0.000
0.000
0.000
0.000
0.580
0.122
0.702
0.000
0.000
0.000
0.045
0.008
0.053
1.403
0.880
2.283
TRACTOR
TRAILER
HAULING
225 HP
WATER
WATER
S/Ac
5/Ac
5/Ac
S.158
0.000
5.158
3.300
0.000
3.300
0.000
0.000
0.000
0.000
0.000
0.000
0.549
0.397
0.945
0.000
0.000
0.000
0.000
0.000
0.000
10.596
1.042
11 . 6 3 9
0.000
0.000
0.000
0.822
0.080
0.902
20.425
1.S19
21.943
TRACTOR
TREE HOE
HOEING
40 HP
TREES
S/Ac
S/Ac
S/Ac
1.772
0.000
1.772
6.561
0.000
6.561
0.000
0.000
0.000
0.000
0.000
0.000
0 . 11 2
0.458
0.570
0.000
0.000
0.000
0.000
0.000
0.000
10.101
0.582
10.683
0.000
0.000
0.000
1.101
0.037
1.138
19.646
1.077
20.723
PICKUP TRUCK
PICKUP TRUCK
3/4 TON
3/4 TON
S/Mi
$/mi
0.093
0.093
0.250
0.250
0.000
0.000
0.000
0.000
0.015
0.015
0.000
0.000
0.000
0.000
0.139
0.139
0.000
0.000
0.032
0.032
0.529
0.529
TRACTOR
SPRAYER
PLANTER
PLANT £ SPRAY
125 HP
S/Ac
S/Ac
5/Ac
S/Ac
0.972
0.000
0.000
0.972
1.571
0.000
0.000
1.571
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.185
0.074
0.204
0.462
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
2.917
0.255
3.825
6.997
0.000
0.000
0.000
0.000
0.226
0.021
0.321
0.569
5.870
0.350
4.350
10.570
TRACTOR
PLANTER
PLANTING
125 HP
6 ROW
S/Ac
S/Ac
S/Ac
0.730
0.000
0.730
1.512
0.000
1.512
0.000
0.000
0.000
0.000
0.000
0.000
0.178
0.204
0.382
0.000
0.000
0.000
0.000
0.000
0.000
2.808
3.825
6.634
0.000
0.000
0.000
0.218
0.321
0.539
5.447
4.3S0
9.797
TRACTOR
PLANTER
PLANTING
125 HP
STANHAY
STANHAY
S/Ac
S/Ac
S/Ac
1.124
0.000
1.124
2.327
0.000
2.327
0.000
0.000
0.000
0.000
0.000
0.000
0.274
0.616
0.889
0.000
0.000
0.000
0.000
0.000
0.000
4.321
3.195
7.516
0.000
0.000
0.000
0.335
0.268
0.603
8.380
4.078
12.459
TRACTOR
MOLDBOARD PLOW
PLOWING
125 HP
S/Ac
4 BOTTOM S/Ac
4 BOTTOM 5 / A c
3.054
0.000
3.OS4
4.281
0.000
4.281
0.000
0.000
0.000
0.000
0.000
0.000
0.503
0.394
0.898
0.000
0.000
0.000
0.000
0.000
0.000
7.949
2.320
10.269
0.000
0.000
0.000
0.617
0.195
0.812
16.405
2.909
19.313
TRACTOR
ROTOVATOR
ROTOVATING
150 HP
5/Ac
S/Ac
S/Ac
1.739
0.000
1.739
1.745
0.000
1.745
0.000
0.000
0.000
0.000
0.000
0.000
0.295
0.335
0.631
0.000
0.000
0.000
0.000
0.000
0.000
2.539
0.571
3 . 111
0.000
0.000
0.000
0.197
0.040
0.237
6.516
0.946
7.462
40 HP
S/Ac
0.245
1.016
0.000
0.000
0.017
0.000
0.000
1.564
0.000
0.170
3.012
TRACTOR
6 ROW
Information pnsented is pnpand solely as a general guide md is not intended lo ncognize or predict the costs md returns from miy one particular farm or ranch opcraliim.
These projections wen collected mid developed by staff members of the Texas Agricultural Extension Service md approved for publication.
BROADCAST SEEDER
SEEDING
TRACTOR
SHREDDER
100 HP
4 ROW
ni.9VWLbC iVO-HC
S/Ac
S/Ac
0.000
0.245
0.000
1.016
0.000
0.000
S/AC
S/AC
1.050
0.000
2.122
0.000
0.000
0.000
0.000
0.000
0.103
0.120
1.691
1.691
0.000
0.000
0.280
1.844
0.000
0.000
0.028
0.198
2.102
5 . 11 4
0.000
0.000
0.174
0.150
0.000
0.000
0.000
0.000
3.369
1.557
0.000
0.000
0.261
0.108
6.977
1.815
Unit
Fuel
£
Lube
Oper. &
Manage.
Labor
Oper.
Input
Custom Repair
Oper. £ Maint.
Off Farm
Repair
Hourly
& Maint. Lease
Labor
D e p r e c . A n n u a l Ta x e s ,
£
Lease
License
Interest
£
Insur.
To t a l
Expenses
B B B - m a - i - i n H a i i B - i D n a n - a n s H H - _ . - _ . -■
aaaa bbbbbbbb
aaaaaaaa
BBBBBBBB
BBBBBBBB
BBBBBBBB
BBBBBBBB
a nEBBBBBB
SHREDDING
4 ROW
S/Ac
1.050
2.122
0.000
0.000
0.325
0.000
0.000
4.925
0.000
0.369
8.792
TRACTOR
SHREDDER
SHREDDING
40 HP
5 FT
5 FT
5/Ac
S/Ac
S/Ac
1.063
0.000
1.063
5.519
0.000
5.519
0.000
0.000
0.000
0.000
0.000
0.000
0.094
0.089
0.183
0.000
0.000
0.000
0.000
0.000
0.000
B.497
0.927
9.424
0.000
0.000
0.000
0.926
0.078
1.004
16.098
1.094
17.192
TRACTOR
SPRAYER
SPRAYING
75 HP
S/Ac
S/AC
S/Ac
0.482
0.000
0.482
1.571
0.000
1.571
0.000
0.000
0.000
0.000
0.000
0.000
0.093
0.074
0.167
0.000
0.000
0.000
0.000
0.000
0.000
1.473
0.2SS
1.728
0.000
0.000
0.000
0 . 11 4
0.021
0.136
3.732
0.350
4.083
TRACTOR
SPRAYER
SPRAYING
40 HP
ORCHARD
ORCHARD
S/Ac
S/Ac
S/Ac
0.339
0.000
0.339
1.256
0.000
1.256
0.000
0.000
0.000
0.000
0.000
0.000
0.021
0.700
0.721
0.000
0.000
0.000
0.000
0.000
0.000
1.934
3.632
5.566
0.000
0.000
0.000
0 . 2 11
0.305
0.515
3.762
4.636
8.398
TRACTOR
SPRAYER
SPRAYING
40 HP
ORCHARD
PECANS
S/Ac
S/Ac
S/Ac
0.339
0.000
0.339
1.256
0.000
1.256
0.000
0.000
0.000
0.000
0.000
0.000
0.021
0.700
0.721
0.000
0.000
0.000
0.000
0.000
0.000
1.934
3.632
5.566
0.000
0.000
0.000
0 . 2 11
0.305
0.515
3.762
4.636
8.398
TRACTOR
SHEEP
SWEEPING
ISO HP
MULCHER
S/Ac
S/Ac
S/Ac
1.161
0.000
1.161
0.851
0.000
0.851
0.000
0.000
0.000
0.000
0.000
0.000
0.144
0.087
0.231
0.000
0.000
0.000
0.000
0.000
0.000
1.238
0.251
1.488
0.000
0.000
0.000
0.096
0.017
0 . 11 3
3.489
0.355
3.844
BBBBBBBB SBBMBBa-B s s k b b b b s b
aaammmma
Information presented is prepared solely as a general guide and is not intended to recognize or predict die costs and returns from miy one particular farm or ranch operation.
These projectionswere collectedmiddevelopedby staff'members of'the Texas Agriculturd Extension Service md approved for publication.
Budget Parameters Report
Parameter
Name
Va l u e
DIESEL
DIESEL BTU
ELECTRICITY
ELECTRICITY BTU
GASOLINE
GASOLINE BTU
HIRED LABOR
HIRED LABOR IRR
INR
IRITB
IRITE
IROCB
IROCE
IRPCF
LP GAS
LP GAS BTU
LUBE MULTI
NATURAL GAS
NATURAL GAS BTU
OWNER LABOR
OWNER LABOR IRR
PTR
Unit
of
Measure
Description
0.9000 GAL. Cost of Diesel Fuel
135250.0000 BTU Energy of Diesel Fuel
0.0800 KWH Cost of Electricity
3410.0000 BTU Electricity energy
1.2700 GAL. Cost of Gasoline
124100.0000 BTU Energy of Gasoline
8.4900 HOUR Hired Repair and Maintenance Labor Rate
8.4900 HOHR Hired Irrigation Operation Labor
1.0000 % Insurance Rate, % of Market value
6 . 5 0 0 0 % 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 B o r r o w .
4 . 0 0 0 0 % 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
6 . 5 0 0 0 % 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.
2.0000 % Interest Rate, Operating Capital Equity
3.0000 % Interest Rate, Positive Cash Flow
1.0000 GAL. Cost of LP Gas
92140.0000 BTU Energy of LP Gas
0.1000 NONE Lube Multiplier
4.1000 MCF Cost of Natural Gas
1000000.0000 BTU Energy of Nat. Gas per 100ft3 or Therm
8.2400 HOUR Owner Repair and Maintenance Labor Rate
8.2400 HOUR Owner Irrigation Operation Labor
0 . 0 0 0 0 % P e r s o n a l P r o p e r t y Ta x R a t e
Information pnsented is pnpand solely as a generd guide and is not intended to ncognize or predict the casts and returns from miy oik particular farm or rmich operation.
These projections were collected md developed by staff members of the Texas Agricultural Extension Service md approved far publication.