Crop Products Report
Crop Product Name
=========================
BEETS
BEETS #1
BEETS #2
BEETS #3
CABBAGE
CANTALOUPES
CARROTS
CARROTS
PROC
CARROTS #2
CARROTS #3
CORN
CORN
FOOD
CORN SILAGE
COTTON LINT
COTTON LINT
IRRI.
COTTON LINT
X-LONG
COTTONSEED
CUCUMBERS
CUCUMBERS
PICKLES
CULLS
CARROT
DEFICIENCY PMT. CORN
DEFICIENCY PMT. COTTON
DEFICIENCY PMT. OATS
DEFICIENCY PMT. SORGHUM
DEFICIENCY PMT. WHEAT
GRAZING
OATS
GRAZING*
GRAZING*
BERMUDA
GUAR
HAY
HAY
BERMUDA
HAY
SORGHUM
LETTUCE
OATS
ONIONS
PASTURE
SORGHUM
PASTURE*
BUFFELGR
PEANUTS
ADD'L
PEANUTS
F.RUNNER
PECANS
SESAME SEED
SM. GRAINS PAST.
SORGHUM
SOYBEANS
SPANISH PEANUTS
SPINACH
FRESH
SPINACH
PROCESS.
SPINACH SECONDS
SUNFLOWERS
USABLE CULLS
BEET
WHEAT
SPRING
WHEAT
WINTER
Price
per
Unit
=============
40.0000
50.0000
70.0000
10.0000
4.5000
6.0000
50.0000
44.0000
64.0000
36.0000
2.7400
2.9900
18.0000
.6700
.6700
.9500
115.0000
6.5000
6.0000
1.0000
.1600
.0500
.2000
.2500
.9000
.2800
.3500
.2800
16.0000
65.0000
85.0000
65.0000
5.5000
1.4500
5.0000
.2800
.2800
12.0000
32.7500
.8000
28.0000
.0000
4.3600
5.5000
32.7500
7.0000
75.0000
1.0000
.0800
1.0000
3.5800
3.5800
Unit
Weight
Cash
of
per
Flow
Mes.
Unit
Row
==== ============= =====
ton
2000.0000
20
ton
2000.0000
20
ton
2000.0000
21
ton
2000.0000
21
bag
1.0000
20
crtn
1.0000
20
ton
2000.0000
20
ton
2000.0000
20
ton
2000.0000
20
ton
2000.0000
20
bu.
5600.0000
20
bu.
56.0000
20
ton
2000.0000
20
lb.
1.0000
20
lb.
1.0000
20
lb.s
1.0000
20
ton
2000.0000
21
crtn
1.0000
20
cwt.
100.0000
20
ton
2000.0000
22
bu.
56.0000
23
lb.
1.0000
23
bu.
23.0000
23
cwt.
100.0000
23
bu.
60.0000
23
days
.0000
20
day
1.0000
20
days
1.0000
20
cwt.
100.0000
20
ton.
2000.0000
20
ton
2000.0000
20
ton
2000.0000
20
crtn
50.0000
20
bu.
32.0000
20
bag
1.0000
20
days
.0000
20
days
.0000
20
cwt.
100.0000
20
cwt.
100.0000
20
lb.
1.0000
20
cwt.
100.0000
21
AUM
1.0000
21
cwt.
100.0000
21
bu.
56.0000
20
cwt.
100.0000
20
bu.
1.0000
20
ton
2000.0000
20
ton
2000.0000
20
lb.
1.0000
20
ton
2000.0000
22
bu.
60.0000
22
bu.
60.0000
22
Tractors, Implements, and Equipment
Description
Tractor
Tractor
Tractor
Tractor
Tractor
Tractor
=========================== ================ ================ ================ ================ ================ ================
First Name
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
Qualifying Name
100 HP
125 HP
150 HP
225 HP
40 HP
75 HP
Horsepower Rating
(Hp)
100
125
150
225
40
75
Useful Life
(Hr or Mi)
12000
12000
12000
12000
12000
12000
Fuel Type
DI
DI
DI
DI
DI
DI
Remaining Life (Hr or Mi)
12000
12000
12000
12000
12000
12000
Fuel Con. (Unit/Hr or /Mi)
Annual Use
(Hr or Mi)
350
400
600
500
350
400
Speed
(Mi/h)
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs and returns from any one particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
Width
(Ft)
Field Efficiency
(%)
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)
Repair Coefficient #1
Depreciation Factor #1
Years Owned
Repair Coefficient #2
Depreciation Factor #2
Capacity
(Def.,Calc.)
Fuel Use
(Def.,Calc.)
R & M Calc.
(#1,#2)
Lease Calc.
(Hour,Year)
43100
38
38800
57700
38
51900
67800
38
61000
87200
38
78500
16800
38
15100
29100
38
26200
.029
.68
7
1.5
.92
.029
.68
7
1.5
.92
.029
.68
7
1.5
.92
.029
.68
7
1.5
.92
.029
.68
7
1.5
.92
.029
.68
7
1.5
.92
C
2
C
2
C
2
C
2
C
2
C
2
Description
Implement
Implement
Implement
Implement
Implement
Implement
=========================== ================ ================ ================ ================ ================ ================
First Name
ANHYDROUS APPL.
BED SHAPER
BEDDER
CHISEL
COMBINE
CULTIVATOR
Qualifying Name
6 ROW
PEANUT
4 ROW
Horsepower Rating
(Hp)
125
125
125
150
50
70
Useful Life
(Hr or Mi)
1200
2500
2500
2500
2000
2500
Fuel Type
Remaining Life (Hr or Mi)
1200
2500
2500
2500
2000
2500
Fuel Con. (Unit/Hr or /Mi)
Annual Use
(Hr or Mi)
100
100
100
200
250
100
Speed
(Mi/h)
5
4.5
4.5
4.5
2.5
5
Width
(Ft)
18
12
20
15
13.3
12
Field Efficiency
(%)
80
80
80
80
60
80
Capacity
(Ac/Hr)
Power Unit Multiplier
1.1
1.1
1.1
1.1
1.1
1.1
Labor Multiplier
1.2
1.2
1.2
1.2
1.2
1.2
Current List Price
($)
1
2700
3780
3780
16200
3025
Salvage Value
(%)
100
10
10
16
30
10
Current Market Value
($)
1
1950
1760
3780
16200
3025
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)
100
Repair Coefficient #1
.934
.364
.364
.364
.380
.364
Depreciation Factor #1
1
.6
.6
.6
.64
.6
Years Owned
10
10
7
7
6
7
Repair Coefficient #2
1.4
1.3
1.3
1.3
1.4
1.3
Depreciation Factor #2
1
.885
.885
.885
.885
.885
Capacity
(Def.,Calc.)
C
C
C
C
C
C
Fuel Use
(Def.,Calc.)
C
C
C
C
C
C
R & M Calc.
(#1,#2)
1
2
2
2
2
2
Lease Calc.
(Hour,Year)
Description
Implement
Implement
Implement
Implement
Implement
Implement
=========================== ================ ================ ================ ================ ================ ================
First Name
CULTIVATOR
CULTIVATOR CULTIVATOR 4 ROW CULTIVATOR 6 ROW
DIGGER
DISC
Qualifying Name
6 ROW
FIELD
ROLLING
ROLLING
PEANUT
TANDEM
Horsepower Rating
(Hp)
115
55
75
100
50
125
Useful Life
(Hr or Mi)
2500
2500
2500
2500
2500
2500
Fuel Type
Remaining Life (Hr or Mi)
2500
2500
2500
2500
2500
2500
Fuel Con. (Unit/Hr or /Mi)
Annual Use
(Hr or Mi)
100
200
100
100
250
100
Speed
(Mi/h)
5
6
3.5
3.5
2.5
4.5
Width
(Ft)
12
15
12
18
6.7
12
Field Efficiency
(%)
80
80
80
80
60
83
Capacity
(Ac/Hr)
Power Unit Multiplier
1.1
1.1
1.1
1.1
1.1
1.1
Labor Multiplier
1.2
1.2
1.2
1.2
1.2
1.2
Current List Price
($)
3240
3780
2700
3780
3240
4320
Salvage Value
(%)
10
16
10
30
30
10
Current Market Value
($)
3240
37800
2700
3780
1300
4320
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)
Repair Coefficient #1
.364
.364
.364
.364
.222
.364
Depreciation Factor #1
.6
.6
.6
.6
.6
.6
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs and returns from any one particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
Years Owned
Repair Coefficient #2
Depreciation Factor #2
Capacity
(Def.,Calc.)
Fuel Use
(Def.,Calc.)
R & M Calc.
(#1,#2)
Lease Calc.
(Hour,Year)
7
1.3
.885
C
C
2
7
1.3
.885
C
C
2
7
1.3
.885
C
C
2
7
1.3
.885
C
C
2
10
1.4
.885
C
C
2
7
1.3
.885
C
C
2
Description
Implement
Implement
Implement
Implement
Implement
Implement
=========================== ================ ================ ================ ================ ================ ================
First Name
DISC-OFFSET
DISC-OFFSET
DRILL FERTILIZER SPDR.
HARROW SPIKE
LAND PLANE
Qualifying Name
12 FT
8 FT
Horsepower Rating
(Hp)
125
40
75
75
75
100
Useful Life
(Hr or Mi)
2500
2500
1200
1200
2500
2500
Fuel Type
Remaining Life (Hr or Mi)
2500
2500
1200
1200
2500
2500
Fuel Con. (Unit/Hr or /Mi)
Annual Use
(Hr or Mi)
100
50
88
50
35
100
Speed
(Mi/h)
4.8
5
4
4
4.5
6
Width
(Ft)
12
8
14
20
24
12
Field Efficiency
(%)
83
83
72
67
80
60
Capacity
(Ac/Hr)
Power Unit Multiplier
1.1
1.1
1.1
1.1
1.1
1.1
Labor Multiplier
1.2
1.2
1.2
1.2
1.2
1.2
Current List Price
($)
6590
3200
5800
2700
1620
6480
Salvage Value
(%)
10
10
10
30
30
Current Market Value
($)
6590
3200
5800
2700
1620
6480
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)
100
Repair Coefficient #1
.364
.364
.777
.934
.364
.168
Depreciation Factor #1
.6
.6
.6
1
.6
.6
Years Owned
10
7
10
10
10
10
Repair Coefficient #2
1.3
1.3
1.4
1.4
1.3
1.4
Depreciation Factor #2
.885
.885
.885
1
.885
.885
Capacity
(Def.,Calc.)
C
C
C
C
C
C
Fuel Use
(Def.,Calc.)
C
C
C
C
C
C
R & M Calc.
(#1,#2)
2
2
2
2
2
2
Lease Calc.
(Hour,Year)
Description
Implement
Implement
Implement
Implement
Implement
Implement
=========================== ================ ================ ================ ================ ================ ================
First Name
MOLDBOARD PLOW
PECAN SHAKER
PECAN SHAKER
PLANTER
PLANTER
PLANTER
Qualifying Name
HYDRAUL.
4 ROW
6 ROW
PEANUT
Horsepower Rating
(Hp)
150
25
30
75
100
30
Useful Life
(Hr or Mi)
2500
2000
1200
1200
1200
1200
Fuel Type
Remaining Life (Hr or Mi)
2500
2000
1200
1200
1200
1200
Fuel Con. (Unit/Hr or /Mi)
Annual Use
(Hr or Mi)
100
140
140
75
75
75
Speed
(Mi/h)
4.5
6
4
4.5
4.5
4.5
Width
(Ft)
5.3
10.5
6
13.3
18
12.7
Field Efficiency
(%)
80
60
65
60
60
60
Capacity
(Ac/Hr)
4.5
4.3
Power Unit Multiplier
1.1
1.1
1.1
1.1
1.1
1.1
Labor Multiplier
1.2
1.2
1.2
1.2
1.1
1.1
Current List Price
($)
6480
4200
4200
5180
6480
5400
Salvage Value
(%)
10
10
10
10
10
10
Current Market Value
($)
6480
4200
3800
5180
6480
5400
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)
140
Repair Coefficient #1
.364
.364
.777
.777
.777
.777
Depreciation Factor #1
.6
.6
.6
.6
.6
.6
Years Owned
8
10
8
10
8
8
Repair Coefficient #2
1.3
1.3
1.4
1.4
1.4
1.4
Depreciation Factor #2
.885
.885
.885
.885
.885
.885
Capacity
(Def.,Calc.)
C
C
C
C
C
C
Fuel Use
(Def.,Calc.)
C
C
C
C
C
C
R & M Calc.
(#1,#2)
2
2
1
2
2
2
Lease Calc.
(Hour,Year)
Description
Implement
Implement
Implement
Implement
Implement
Implement
=========================== ================ ================ ================ ================ ================ ================
First Name
PLANTER PLANTING EQUIP.
RODWEEDER
SHREDDER
SPRAYER
SPRAYER
Qualifying Name
STANHAY
PECAN
12 FT
6 FT
Horsepower Rating
(Hp)
75
20
60
75
45
20
Useful Life
(Hr or Mi)
1200
1200
2500
2000
1200
1200
Fuel Type
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs and returns from any one particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
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
($)
Annual License & Tax
($)
Annual Insurance
($)
On Farm Hired Labor
(Hr)
Off Farm Parts & Labor ($)
On Farm Owner Labor
(Hr)
Annual Use Base (Hr or Mi)
Repair Coefficient #1
Depreciation Factor #1
Years Owned
Repair Coefficient #2
Depreciation Factor #2
Capacity
(Def.,Calc.)
Fuel Use
(Def.,Calc.)
R & M Calc.
(#1,#2)
Lease Calc.
(Hour,Year)
1200
1200
2500
2000
1200
1200
75
4.5
13.3
60
100
5.0
16
80
200
3.7
14
80
35
4
12
65
35
4
6
65
1.1
1.2
3240
10
3240
200
3
10
80
.5
1.1
1.2
1
100
1
1.1
1.2
1190
30
1080
1.1
1.2
5180
10
4750
1.1
1.2
1300
10
1300
1.1
1.2
3000
10
2900
.777
.6
10
1.4
.885
C
C
2
100
.934
1
10
1.4
1
D
C
1
.364
.6
10
1.3
.230
.6
8
1.4
.885
C
C
2
.777
.6
8
1.4
.885
C
C
2
.777
.6
8
1.4
.885
C
C
2
C
C
2
Description
Implement
Implement
Implement
=========================== ================ ================ ================ ================ ================ ================
First Name
SPRAYER
SPRAYER
SPRAYER
Qualifying Name
HI SPEED
HYDRAUL.
HYDRO.
Horsepower Rating
(Hp)
45
45
45
Useful Life
(Hr or Mi)
1200
1200
1200
Fuel Type
Remaining Life (Hr or Mi)
1200
1200
1200
Fuel Con. (Unit/Hr or /Mi)
Annual Use
(Hr or Mi)
200
200
200
Speed
(Mi/h)
5
5
5
Width
(Ft)
28
19
19
Field Efficiency
(%)
65
65
65
Capacity
(Ac/Hr)
2.25
3.8
3.8
Power Unit Multiplier
1.1
1.1
1.1
Labor Multiplier
1.2
1.2
1.2
Current List Price
($)
5500
1500
1500
Salvage Value
(%)
30
30
30
Current Market Value
($)
5500
1000
1000
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)
Repair Coefficient #1
.777
.777
.777
Depreciation Factor #1
.6
.6
.6
Years Owned
6
6
6
Repair Coefficient #2
1.4
1.4
1.4
Depreciation Factor #2
.885
.885
.885
Capacity
(Def.,Calc.)
D
D
D
Fuel Use
(Def.,Calc.)
C
C
C
R & M Calc.
(#1,#2)
2
2
2
Lease Calc.
(Hour,Year)
Description
Equipment
Equipment
Equipment
Equipment
=========================== ================ ================ ================ ================ ================ ================
First Name
PECAN CLEANER
STOCK SPRAYER
STOCK TRAILER
TACK
Qualifying Name
Horsepower Rating
(Hp)
Useful Life
(Hr or Mi)
400
10
10
10
Fuel Type
EL
Remaining Life (Hr or Mi)
400
10
10
10
Fuel Con. (Unit/Hr or /Mi)
37.5
Annual Use
(Hr or Mi)
40
1
1
1
Speed
(Mi/h)
Width
(Ft)
Field Efficiency
(%)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price
($)
3800
1000
2600
500
Salvage Value
(%)
10
10
10
10
Current Market Value
($)
3800
1000
2400
500
Lease Payment
($)
Annual License & Tax
($)
Annual Insurance
($)
On Farm Hired Labor
(Hr)
5
Off Farm Parts & Labor ($)
76
10
13.00
5.00
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs and returns from any one particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
On Farm Owner Labor
(Hr)
Annual Use Base (Hr or Mi)
Repair Coefficient #1
Depreciation Factor #1
Years Owned
Repair Coefficient #2
Depreciation Factor #2
Capacity
(Def.,Calc.)
Fuel Use
(Def.,Calc.)
R & M Calc.
(#1,#2)
Lease Calc.
(Hour,Year)
40
1
1
1
D
D
1
D
D
1
D
D
1
D
D
1
Operating Inputs
Operating Input
================
B.T. COTTON LIC.
BEEHIVE RENT
BIO CONTROL WASP
BOLL WEEVIL PROG
BORON
COTTONSEED CAKE
DEFOLIANT
DEFOLIANT & APPL
DEFOLIANT & APPL
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.*
FINISHING RATION
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE (PROT)
FUNGICIDE, PCNB
GIN, BAGS, TIES
GROWTH RETARDANT
HAIL INSURANCE*
HAIL INSURANCE*
========
ELS
SSI
CORN
CORNFOOD
COTTON
COTTOND
ELS
FPEANUT
SORGHUMD
SORGHUMI
SPEANUT
WHEATD
WHEATI
WWHEATD
BEET
BRAVO
CABBAGE
CANT.
CARROT
CARRPROC
CUCUMBER
DTRT
LETTUCE
ONION
PEANUT
PECAN
RIDOMIL
RIDOMIL.
SPINACH
SPINACH1
SPINACH2
WHEAT
PEANUT
CORN
COTTONLS
Operating Input
================
HAIL INSURANCE*
HAIL INSURANCE*
HAY
HERB, POSTEMERGE
HERB, PRE-EMERGE
HERB, PRE-EMERGE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
========
COTTONSS
PIMA
PEANUT
FPEANUT
PEANUT
BEETS
CABBAGE
CANT.
CARROT
CARRPROC
CORN
COTTON
COTTONI
CUCUMBER
GUAR
Price
per
Unit
========
32.00
30
3.50
23.00
7.00
.175
14.50
19.00
29.50
10.14
8.88
20.66
22.36
45.02
20.00
5.54
3.34
20.00
6.50
6.20
6.05
7.50
10.25
7.00
8.00
13.40
10.00
13.40
13.40
10.00
11.00
3.50
13.46
18.45
11.50
25.00
3.25
7.00
10.00
5.00
10.00
11.31
50.00
43.00
6.50
19.50
16.00
Unit
of
Measure
=======
ACRE
HIVE
appl
acre
acre
LB.
acre
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
cwt.
acre
acre
APPL
APPL
APPL
APPL
APPL
ACRE
LB.
APPL
APPL
APPL
LB.
APPL
LB.
APPL
APPL
APPL
APPL
APPL
APPL
BALE
APPL
ACRE
ACRE
Cash
Flow
Row
====
55
52
47
45
44
47
45
45
45
54
54
54
54
54
54
54
54
54
54
54
54
47
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
55
45
54
54
Price
per
Unit
========
16.00
19.00
2
16.52
9.97
31.15
25.00
12.50
7.50
17.50
12.00
15.00
7.50
8.00
15.00
7.50
Unit
of
Measure
=======
ACRE
ACRE
bale
APPL
ACRE
ACRE
ACRE
acre
ACRE
acre
acre
acre
ACRE
ACRE
ACRE
ACRE
Cash
Flow
Row
====
54
54
47
45
45
45
45
45
45
45
45
45
45
45
45
45
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs and returns from any one particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
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
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
HAY
LETTUCE
ONION
ONION1
PASTURE
PECAN
ROUNDUP
SORGHUM
SOYBEAN
SP.B
SPINACH
SUNFLOW.
CAB #1
CABBAGE
CANT.
CARROT
CORN
COTTON
COTTON#1
COTTON#2
COTTON#3
COTTON#4
COTTON#5
COTTON#6
COTTON#7
COTTON#8
CUCUMBER
LETTUCE
ONION
PEANUT
PECAN
SORGHUM
SOYBEAN
SPIN #1
SPINACH
Operating Input
================
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
LAMB FEED
MARKETING
MARKETING
MISC ADMIN O/H
MISC ADMIN O/H
MISC ADMIN O/H
MISC ADMIN O/H
MISC. EXPENSE
MISC. EXPENSE
MISCELLANEOUS
MISCELLANEOUS
MISCELLANEOUS
NEMATICIDE
NITROGEN
NITROGEN
NITROGEN
NITROGEN (ANHY)
NITROGEN (DRY)
NITROGEN (DRY)
NITROGEN (LIQ)
NITROGEN (N32)
NITROGEN(32-0-0)
PARATHION
PASTURE MAINT.
PHOSPHATE
PHOSPHORUS
PLANTER RENTAL
PLANTING EQUIP.
PLANTING EQUIP.
POTASSIUM
RANGE CUBES
RANGE CUBES
SALES COMMISSION
SALES COMMISSION
SALES COMMISSION
SALT & MINERAL
SALT & MINERALS
SALT AND MINERAL
SEED
SEED
SEED
SEED
SEED
========
SPINACHF
SPINGRND
SUNFLOW.
TIMIC
ZOLO
GOATS
SHEEP
ONION
PEANUTSI
SPINACHF
GOATS
SHEEP
COW-CALF
PECAN
SESAME
PEANUT
SMGRAIN
PASTURE
FERT
CUCUMBER
HIRED
RENTAL
FERT
GOATS
FEEDER
PIGS
STOCKER
BEET
CABBAGE
CANT.
CARROT
CARRPROC
5.50
9.00
40.00
8.50
9.00
24.50
18.50
10.00
7.50
12.50
12.50
4.00
.50
30
24
15
12.00
8.50
6.25
7.00
3.60
8.50
11.00
3.68
5.50
7.00
9.00
10.00
8.00
10.00
15.32
4.69
8.50
7.00
6.00
20.00
Price
per
Unit
========
10.00
30.00
6.00
10.00
11
.113
8.80
.60
16.00
16.50
8.00
12.00
7.13
1.00
5.00
15.00
8.50
28
.20
.28
.105
.26
.30
.20
.30
.20
.26
6.59
2.00
.23
.13
6.00
2
2
.09
.113
.09
10.00
1.50
2.50
.15
.28
.22
50.00
130.00
100.00
55.00
35.00
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
QT.
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
appl
appl
appl
appl
appl
lb.
appl
appl
appl
appl
appl
appl
appl
appl
appl
appl
appl
APPL
PT.
APPL
APPL
APPL
APPL
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
45
45
45
45
Unit
of
Measure
=======
APPL
APPL
APPL
acre
PINT
LB.
AU
HEAD
ACRE
ACRE
ACRE
ACRE
$
$
HEAD
ACRE
ACRE
appl
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
pint
head
lb.
lb.
acre
hour
hour
lb.
lb.
lb.
head
head
head
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
Cash
Flow
Row
====
45
45
45
45
45
47
49
55
55
55
55
55
55
55
55
55
55
45
44
44
44
44
44
44
44
44
44
45
52
44
44
52
52
52
44
47
47
55
55
55
47
47
47
43
43
43
43
43
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs and returns from any one particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
SEED
SEED
SEED
SEED
CORN-GR.
CORN-SIL
CORNFOOD
COTTON
Operating Input
================
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED TREATMENT
SEED*
SHEARING
SHEARING
SM. GRAINS PAST.
SOIL FUNGICIDE
STOCKER CALVES
TRANSPORTATION
TRANSPORTATION
TRANSPORTATION
TREES (5-6 FT)
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
VET. MEDICINE
WATER FACILITY
ZINC SULPHATE
========
CUCUMBER
GUAR
KLEIN.
LETTUCE
OATS
ONION
PEANUT
PICKLE
RYEGRASS
SESAME
SORGFORG
SORGHUM
SOYBEAN
SPEANUT
SPINACH
SUNFLOW.
WHEAT
PEANUT
SPINPROC
GOATS
SHEEP
PEANUT
GOATS
SHEEP
STOCKER
PECAN
GOATS
SHEEP
STOCKER
REPAIR
1.60
1.00
1.60
.80
Price
per
Unit
========
16.00
.55
5.50
28.00
.15
60.00
.91
8.00
.25
2.75
.32
.60
.32
.66
8.00
.50
.16
5.91
7.00
1.8
1.5
120.00
46.58
72.00
1.63
3.96
1
6.50
5.00
1.80
7.99
5.50
2.00
.35
M
lb.
M
lb.
Unit
of
Measure
=======
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
acre
lb.
head
head
acre
appl
cwt.
AU
AU
head
tree
head
head
$
head
head
lb.
43
43
43
43
Cash
Flow
Row
====
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
55
55
47
45
46
49
49
49
43
48
48
48
48
55
45
Auto and Truck Resources
Description
Auto or Truck
=========================== ================ ================ ================ ================ ================ ================
First Name
PICKUP TRUCK
Qualifying Name
3/4 TON
Horsepower Rating
(Hp)
Useful Life
(Hr or Mi)
84000
Fuel Type
GA
Remaining Life (Hr or Mi)
84000
Fuel Con. (Unit/Hr or /Mi)
15
Annual Use
(Hr or Mi)
14000
Speed
(Mi/h)
30
Width
(Ft)
Field Efficiency
(%)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price
($)
15000
Salvage Value
(%)
16.7
Current Market Value
($)
13500
Lease Payment
($)
Annual License & Tax
($)
75
Annual Insurance
($)
600
On Farm Hired Labor
(Hr)
Off Farm Parts & Labor ($)
315
On Farm Owner Labor
(Hr)
Annual Use Base (Hr or Mi)
21000
Repair Coefficient #1
Depreciation Factor #1
Years Owned
Repair Coefficient #2
Depreciation Factor #2
Capacity
(Def.,Calc.)
D
Fuel Use
(Def.,Calc.)
D
R & M Calc.
(#1,#2)
1
Lease Calc.
(Hour,Year)
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs and returns from any one particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
Custom Operation Resources
== RESOURCES Report ==
Data File : "D10.RES"
Date of Printing : 03/26/99
Custom Operation
================
BALE, BAG, & TIE
BOLL WEEVIL ERAD
BORON APPL
CONSULTING FEE
CONSULTING FEE
CONSULTING FEE
CONSULTING FEE
CONSULTING FEE
CONSULTING FEE
CONSULTING FEE
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 HARVEST
CUSTOM HAULING
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.
DEFOLIANT/APPL.
DEFOLIANT/APPL.
DEFOLIANT/APPL.
DEFOLIANT/APPL.
========
STRIPPED
PROGRAM
CABBAGE
CARROT
COTTON
ONION
PEANUTRI
SPINACH
VEG
PEANUT
CORN
CORNFI
GUAR
OATS
SESAME
SORGHUM
SORGHUMD
SORGHUMI
SOYBEAN
SUNFLOW.
WHEAT
CORN
COW-CALF
GUAR
HAY
PEANUTS
PEANUTSI
SORGHUM
SOYBEANS
SUNFLOW.
WHEAT
PEANUT
COTTON
COTTONEL
PECANS
PIMA
COTTON
#1
#2
ELS
SSI
Custom Operation
================
DRYING
DRYING PEANUT
FERTILIZER APPL.
FUNGICIDE APPL.
FUNGICIDE APPL.
FUNGICIDE, PCNB
GIN,BALE,BAG,TIE
GINNING
HARV.,PACK & MKT
HARV.,PACK & MKT
HARV.,PACK & MKT
HARV.,PACK & MKT
HARV.,PACK & MKT
HARV.,PACK & MKT
HARV.,PACK & MKT
HARV.,PACK & MKT
HARV.,PACK & MKT
HARVEST & HAUL
HARVEST & HAUL
HAULING
HERBICIDE APPL.
HERBICIDE APPL.
INSECTICIDE APPL
MOW, RAKE & BALE
PESTICIDE APPL.
========
CUSTOM
SI
AIR
BEETS
APPL
COTTON
STRIPPED
CABBAGE
CANT.
CARROTS
CUCUMBER
LETTUCE
ONIONS
PICKLES
SPINACH
SPINPROC
BEETS
CARROTS
SESAME
CORN
A
Price
per
Unit
========
13
23.00
4.50
8.00
8.00
10.00
8.00
10.00
8.00
12.00
6
10
1.83
8
20.00
27.00
20.00
12.00
20.00
.45
20
.45
.75
25
17.50
.14
8.00
.30
.50
9.75
12.00
.25
.15
.20
.25
5
.10
.13
.28
.13
45
1.75
4.00
17.00
8.00
19.00
19.00
Unit
of
Measure
=======
bale
acre
appl
acre
acre
acre
acre
acre
acre
acre
acre
appl
cwt.
acre
acre
acre
acre
acre
acre
cwt.
acre
cwt.
bu.
acre
acre
bu.
head
cwt.
bale
ton
ton
cwt.
bu.
cwt.
bu.
appl
lb.
lb.
lb.
lb.
acre
cwt.
acre
acre
acre
acre
acre
Cash
Flow
Row
====
42
42
42
55
55
55
55
55
55
55
55
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
43
42
42
42
42
42
42
42
42
42
42
42
42
Price
per
Unit
========
13.65
16.80
1.50
3.50
4.50
100.00
48.00
1.75
2.00
4.25
15.00
.75
4.50
4.25
6.5
4.50
.00
11
11
.30
3.50
4.00
3.50
.70
3.25
Unit
of
Measure
=======
ton
ton
acre
acre
acre
appl
bale
cwt.
bag
crtn
bag
crtn
crtn
bag
cwt.
bu.
ton
ton
ton
cwt.
acre
acre
appl
bale
acre
Cash
Flow
Row
====
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 general guide and is not intended to recognize or predict the costs and returns from any one particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
PESTICIDE APPL.
PESTICIDE APPL.
PESTICIDE APPL.
PESTICIDE APPL.
PESTICIDE APPL.
PESTICIDE APPL.
PESTICIDE APPL.
PESTICIDE APPL.
PESTICIDE APPL.
PESTICIDE APPL.
PESTICIDE APPL.
PESTICIDE APPL.
PESTICIDE APPL.
RETARDANT APPL.
SOIL FUNGICIDE
SPRIG &SPRIGGING
STRIP & HAUL
TRANSPORTATION
VITAVAX APPL
B
C
CAB #1
CAB #2
CARROT
CUCUMBER
FSPINACH
ONION
PEANUT
PEANUT#1
PEANUT#2
PEANUT#3
WHEAT
COTTON
COTTON
4.00
3.25
4.5
4.50
4.5
4.5
4.5
4.5
10.00
5.60
3.90
4.25
3.50
4.00
3.50
30.00
1.55
5.00
3.50
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
appl
acre
acre
cwt.
bale
acre
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
42
Labor Resources
Description
Other Labor
Other Labor
Other Labor
=========================== ================ ================ ================ ================ ================ ================
First Name
HIRED LABOR LIVESTOCK LABOR
OPERATOR LABOR
Qualifying Name
Cost or value
($/Hr)
6.21
6.75
8.235
Total Wage Benefits
(%)
Labor Type
(A,B)
A
A
B
Land Resources
Description
Land
Land
Land
Land
Land
Land
=========================== ================ ================ ================ ================ ================ ================
First Name
LAND - CASH RENT LAND - CASH RENT LAND - CASH RENT LAND - CASH RENT LAND - CASH RENT LAND - CASH RENT
Qualifying Name
BEETS
CORNFOOD
COTTONI
COTTSSD
COTTSSI
CROP
Market Value
($/Ac)
Property Tax
($/Ac)
Appreciation Rate
(%)
Interest Rate
(%)
Annual Lease
($/Ac)
40.00
50.00
50.00
20.00
50.00
10.00
App. Calcuations
(Y,N)
N
N
N
N
N
N
Description
Land
Land
Land
Land
Land
Land
=========================== ================ ================ ================ ================ ================ ================
First Name
LAND - CASH RENT LAND - CASH RENT LAND - CASH RENT LAND - CASH RENT LAND - CASH RENT LAND - CASH RENT
Qualifying Name
CUCUMBER
FORAGE
FPEANUTI
GUARD
GUARI
HAYI
Market Value
($/Ac)
Property Tax
($/Ac)
Appreciation Rate
(%)
Interest Rate
(%)
Annual Lease
($/Ac)
30
15
235
20
30
40
App. Calcuations
(Y,N)
N
N
N
N
N
N
Description
Land
Land
Land
Land
Land
Land
=========================== ================ ================ ================ ================ ================ ================
First Name
LAND - CASH RENT LAND - CASH RENT LAND - CASH RENT LAND - CASH RENT LAND - CASH RENT LAND - CASH RENT
Qualifying Name
ONION
PASTURE
PASTUREI
PECANS
SESAMEI
SORGHUMD
Market Value
($/Ac)
Property Tax
($/Ac)
Appreciation Rate
(%)
Interest Rate
(%)
Annual Lease
($/Ac)
60
15
30
50.00
45
15
App. Calcuations
(Y,N)
N
N
N
N
N
N
Description
Land
Land
Land
Land
Land
Land
=========================== ================ ================ ================ ================ ================ ================
First Name
LAND - CASH RENT LAND - CASH RENT LAND - CASH RENT LAND - CASH RENT LAND - CASH RENT LAND - CASH RENT
Qualifying Name
SORGHUMI
SOYBEANS
SPEANUTD
SPINACH
VEG
WHEATD
Market Value
($/Ac)
Property Tax
($/Ac)
Appreciation Rate
(%)
Interest Rate
(%)
Annual Lease
($/Ac)
40
40
50
30
50
15
App. Calcuations
(Y,N)
N
N
N
N
N
N
Description
Land
Land
Land
Land
Land
Land
=========================== ================ ================ ================ ================ ================ ================
First Name
LAND - CASH RENT
PASTURE
PASTURE
PASTURE
PASTURE
PASTURE
Qualifying Name
WHEATI
1/3 IMP.
IMPROVED
NATIVE
RANGE
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs and returns from any one particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
Market Value
Property Tax
Appreciation Rate
Interest Rate
Annual Lease
App. Calcuations
($/Ac)
($/Ac)
(%)
(%)
($/Ac)
(Y,N)
30
N
4
N
4.50
N
9
N
3.00
N
3.50
N
Description
Land
=========================== ================ ================ ================ ================ ================ ================
First Name
SM. GRAINS PAST.
Qualifying Name
Market Value
($/Ac)
Property Tax
($/Ac)
Appreciation Rate
(%)
Interest Rate
(%)
Annual Lease
($/Ac)
25.00
App. Calcuations
(Y,N)
N
Perennial Resources
Description
Perennial Crop
Perennial Crop
Perennial Crop
Perennial Crop
Perennial Crop
Perennial Crop
=========================== ================ ================ ================ ================ ================ ================
First Name
BERMUDA HAY BERMUDA PASTURE BERMUDA PASTURE
BUFFELGRASS
KLEINGRASS
PECAN
Qualifying Name
IRRIG.
DRYLAND
IRRIG.
CULT.
ESTABL.
EARLY
Market Value
($/Ac)
227.02
106.56
266.93
60.42
83.08
262.59
Property Tax
($/Ac)
Remaining Life
(Yr)
15
10
15
10
10
10
Salvage Value
(%)
Appreciation Rate
(%)
Interest Rate
(%)
3
3
3
6
6
3
Annual Lease
($/Ac)
App. Calcuations
(Y,N)
N
N
N
N
N
N
Description
Perennial Crop
Perennial Crop
Perennial Crop
Perennial Crop
Perennial Crop
=========================== ================ ================ ================ ================ ================ ================
First Name
PECAN
PECAN
PECAN
PECAN
PECAN
Qualifying Name
EARLYHAR
ESTABL.
ESTABL.I
PREHARV.
PREHARVI
Market Value
($/Ac)
270.31
414.97
414.97
431.18
431.18
Property Tax
($/Ac)
Remaining Life
(Yr)
10
10
10
10
10
Salvage Value
(%)
100
100
Appreciation Rate
(%)
Interest Rate
(%)
3
3
3
3
3
Annual Lease
($/Ac)
App. Calcuations
(Y,N)
N
N
N
N
N
Buildings or Improvements Resources
Description
Build. or Imp.
Build. or Imp.
Build. or Imp.
Build. or Imp.
Build. or Imp.
=========================== ================ ================ ================ ================ ================ ================
First Name
BARN
FENCE
SHED
WATER
WORKING PENS
Qualifying Name
Fuel - Utility Cost ($/Yr)
Remaining Life
(Yr)
30
12
30
25
20
Current Market Value
($)
7200
1000
3000
5000
3000
Salvage Value
(%)
10
Property Taxes
($/Yr)
Annual Lease
($)
On Farm Hired Labor
(Hr)
Off Farm Parts & Labor ($)
2.4
4.17
1.00
6.00
3.00
On Farm Owner Labor
(Hr)
4
8
Lease Calc.
(Annual)
Irrigation Resources
Description
Bowls
Dist. Sys.
Dist. Sys.
Dist. Sys.
Dist. Sys.
Mainline
=========================== ================ ================ ================ ================ ================ ================
First Name
BOWLS
CENTER PIVOT
DRIP
IRRIGATION
TRICKLE SYSTEM
IRRIGATION
Qualifying Name
TRICKLE
TRICLE
Horsepower Rating
(Hp)
Fuel Type
Fuel Con. (Unit/Hr or /Mi)
Usefull Life
(Hr)
16000
10
15
15
15
10
Remaining Life
(Hr)
16000
10
15
15
15
10
Efficiency
(%)
Hired Labor per Set
(Hr)
na
5
.25
.25
.25
na
Owner Labor per Set
(Hr)
na
.2
.0
.0
na
Number of Sets
na
29
100
100
100
na
Current List Price
($)
1000
40000
20000
20000
20000
3300
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs and returns from any one particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
Salvage Percent
(%)
Current Market Value
($)
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)
Lease Calc.
(Hour,Year)
Fuel Use
( Def.,Calc.)
10
1000
10
40000
7
50
1500
50
3800
6.5
2
5
3800
6.0
2
10
20000
10
20000
10
20000
10
3300
16.5
2
2
2
2
2
2
3800
.5
2
Description
Mainline
Power Plant
Col.,Pipe,Shaft Discharge Head
Gear Drive
Water Source
=========================== ================ ================ ================ ================ ================ ================
First Name
MAINLINE
NATURAL GAS
COLUMN
DISCHARGE
RIGHT ANGLE
WELL
Qualifying Name
Horsepower Rating
(Hp)
55
Fuel Type
NG
Fuel Con. (Unit/Hr or /Mi)
.5
Usefull Life
(Hr)
10
20000
25000
25000
25000
15
Remaining Life
(Hr)
10
20000
25000
25000
25000
15
Efficiency
(%)
25
75
95.0
Hired Labor per Set
(Hr)
na
na
na
na
na
na
Owner Labor per Set
(Hr)
na
na
na
na
na
na
Number of Sets
na
na
na
na
na
na
Current List Price
($)
3300
3500
1000
7000
1000
7500
Salvage Percent
(%)
10
10
10
10
Current Market Value
($)
3300
3500
1000
7000
1000
7500
Lease Payment
($)
On Farm Hired Labor
(Hr)
10
5
20
7
1
Off Farm Parts & Labor ($)
16.5
115
15
150
12.5
On Farm Owner Labor
(Hr)
2
20
5
2
Annual Use Base
(Hr)
3800
3800
3800
3800
3800
3800
R & M Eng. Estimate
(%)
.5
5.5
4
6
6.0
.5
R & M Calc.
(#1,#2)
2
2
2
2
2
2
Lease Calc.
(Hour,Year)
Fuel Use
( Def.,Calc.)
D
Description
Water Source
=========================== ================ ================ ================ ================ ================ ================
First Name
WELL
Qualifying Name
PECAN
Horsepower Rating
(Hp)
Fuel Type
Fuel Con. (Unit/Hr or /Mi)
Usefull Life
(Hr)
15
Remaining Life
(Hr)
15
Efficiency
(%)
Hired Labor per Set
(Hr)
na
Owner Labor per Set
(Hr)
na
Number of Sets
na
Current List Price
($)
5000
Salvage Percent
(%)
Current Market Value
($)
5000
Lease Payment
($)
On Farm Hired Labor
(Hr)
1
Off Farm Parts & Labor ($)
12.5
On Farm Owner Labor
(Hr)
1
Annual Use Base
(Hr)
3800
R & M Eng. Estimate
(%)
.5
R & M Calc.
(#1,#2)
2
Lease Calc.
(Hour,Year)
Fuel Use
( Def.,Calc.)
Machinery Cost Report
Resource Name
Unit ===================== Variable Expenses ===================
Fuel
Oper. &
Oper.
Custom
Repair
Repair
Hourly
&
Manage.
Input
Oper.
& Maint. & Maint. Lease
Lube
Labor
Off Farm Labor
================== ======== ==== ======== ======== ======== ======== ======== ======== ========
TRACTOR
100 HP
$/Hr
4.803
0.000
0.000
0.000
0.739
0.000
0.000
TRACTOR
125 HP
$/Hr
6.004
0.000
0.000
0.000
1.058
0.000
0.000
TRACTOR
150 HP
$/Hr
7.205
0.000
0.000
0.000
1.523
0.000
0.000
TRACTOR
225 HP
$/Hr
10.808
0.000
0.000
0.000
1.788
0.000
0.000
TRACTOR
40 HP
$/Hr
1.921
0.000
0.000
0.000
0.288
0.000
0.000
TRACTOR
75 HP
$/Hr
3.603
0.000
0.000
0.000
0.534
0.000
0.000
PECAN PICKER
$/Hr
2.171
0.000
0.000
0.000
0.746
0.000
0.000
ANHYDROUS APPL.
$/Hr
0.000
0.000
0.000
0.000
0.000
0.000
0.000
BED SHAPER
$/Hr
0.000
0.000
0.000
0.000
0.493
0.000
0.000
BEDDER
6 ROW
$/Hr
0.000
0.000
0.000
0.000
0.690
0.000
0.000
CHISEL
$/Hr
0.000
0.000
0.000
0.000
0.849
0.000
0.000
COMBINE
PEANUT
$/Hr
0.000
0.000
0.000
0.000
3.536
0.000
0.000
CULTIVATOR
4 ROW
$/Hr
0.000
0.000
0.000
0.000
0.552
0.000
0.000
CULTIVATOR
6 ROW
$/Hr
0.000
0.000
0.000
0.000
0.591
0.000
0.000
CULTIVATOR
FIELD
$/Hr
0.000
0.000
0.000
0.000
0.849
0.000
0.000
CULTIVATOR 4 ROW
ROLLING $/Hr
0.000
0.000
0.000
0.000
0.493
0.000
0.000
CULTIVATOR 6 ROW
ROLLING $/Hr
0.000
0.000
0.000
0.000
0.690
0.000
0.000
===== Fixed Expenses ===== Total
Deprec.
Annual Taxes,
Expenses
&
Lease
License
Interest
& Insur.
======== ======== ======== ========
16.648
0.000
1.109
23.299
19.481
0.000
1.298
27.841
15.265
0.000
1.017
25.010
23.578
0.000
1.570
37.743
6.476
0.000
0.431
9.117
9.837
0.000
0.655
14.628
27.401
0.000
1.667
31.985
0.001
0.000
0.000
0.001
2.626
0.000
0.195
3.313
2.431
0.000
0.176
3.296
3.138
0.000
0.189
4.176
11.503
0.000
0.648
15.687
5.022
0.000
0.303
5.877
5.379
0.000
0.324
6.294
35.518
0.000
1.890
38.257
4.483
0.000
0.270
5.245
6.276
0.000
0.378
7.343
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs and returns from any one particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
DIGGER
DISC
DISC-OFFSET
DISC-OFFSET
DRILL
FERTILIZER SPDR.
HARROW SPIKE
LAND PLANE
MOLDBOARD PLOW
PECAN SHAKER
PECAN SHAKER
PLANTER
PLANTER
PLANTER
PLANTER
PLANTING EQUIP.
RODWEEDER
SHREDDER
SPRAYER
SPRAYER
SPRAYER
SPRAYER
SPRAYER
PECAN CLEANER
STOCK SPRAYER
STOCK TRAILER
TACK
PICKUP TRUCK
PEANUT
TANDEM
12 FT
8 FT
$/Hr
$/Hr
$/Hr
$/Hr
$/Hr
$/Hr
$/Hr
$/Hr
$/Hr
$/Hr
HYDRAUL. $/Hr
4 ROW
$/Hr
6 ROW
$/Hr
PEANUT
$/Hr
STANHAY $/Hr
PECAN
$/Hr
$/Hr
$/Hr
12 FT
$/Hr
6 FT
$/Hr
HI SPEED $/Hr
HYDRAUL. $/Hr
HYDRO.
$/Hr
$/Hr
$/Hr
$/Hr
$/Hr
3/4 TON $/Mi
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
24.619
0.000
0.000
0.000
0.067
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
0.413
0.788
1.202
0.474
1.705
0.761
0.216
0.433
1.182
0.848
0.000
1.428
1.787
1.489
0.893
0.000
0.217
0.626
0.264
0.610
2.245
0.612
0.612
1.900
10.000
13.000
5.000
0.015
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
1.007
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
Resource Name
Unit ===================== Variable Expenses ===================
Fuel
Oper. &
Oper.
Custom
Repair
Repair
Hourly
&
Manage.
Input
Oper.
& Maint. & Maint. Lease
Lube
Labor
Off Farm Labor
================== ======== ==== ======== ======== ======== ======== ======== ======== ========
TRACTOR
125 HP
$/Ac
1.118
1.245
0.000
0.000
0.133
0.000
0.000
ANHYDROUS APPL.
$/Ac
0.000
0.000
0.000
0.000
0.000
0.000
0.000
ANHYDROUS APPL.
$/Ac
1.118
1.245
0.000
0.000
0.133
0.000
0.000
0.647
7.172
9.108
10.626
9.110
5.130
6.397
8.956
10.044
4.146
5.293
9.546
13.392
11.160
5.971
0.000
1.593
3.644
5.757
12.793
4.945
0.813
0.813
17.169
180.725
433.740
90.363
0.219
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
0.052
0.432
0.659
0.640
0.659
0.540
0.463
0.648
0.648
0.300
0.271
0.691
0.864
0.720
0.432
0.000
0.108
0.238
0.371
0.829
0.275
0.050
0.050
0.950
10.000
24.000
5.000
0.048
1.112
8.393
10.970
11.740
11.473
6.431
7.076
10.038
11.874
5.294
5.565
11.665
16.043
13.369
7.296
0.000
1.918
4.507
6.393
14.231
7.465
1.475
1.475
45.645
200.725
470.740
100.363
0.349
===== Fixed Expenses ===== Total
Deprec.
Annual Taxes,
Expenses
&
Lease
License
Interest
& Insur.
======== ======== ======== ========
2.455
0.000
0.164
5.116
0.000
0.000
0.000
0.000
2.455
0.000
0.164
5.116
TRACTOR
75 HP
FERTILIZER SPDR.
APPLY FERTILIZER
$/Ac
$/Ac
$/Ac
0.901
0.000
0.901
1.673
0.000
1.673
0.000
0.000
0.000
0.000
0.000
0.000
0.090
0.117
0.207
0.000
0.000
0.000
0.000
0.000
0.000
1.665
0.790
2.455
0.000
0.000
0.000
0.111
0.083
0.194
4.441
0.990
5.430
TRACTOR
75 HP
FERTILIZER SPDR.
APPLY.FERTILIZER
$/Ac
$/Ac
$/Ac
0.901
0.000
0.901
1.673
0.000
1.673
0.000
0.000
0.000
0.000
0.000
0.000
0.090
0.117
0.207
0.000
0.000
0.000
0.000
0.000
0.000
1.665
0.790
2.455
0.000
0.000
0.000
0.111
0.083
0.194
4.441
0.990
5.430
TRACTOR
TRACTOR
BEDDER
BEDDING
125 HP
125 HP
6 ROW
6 ROW
$/Ac
$/Ac
$/Ac
$/Ac
1.118
1.118
0.000
2.236
1.245
1.245
0.000
2.491
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.133
0.133
0.079
0.346
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
2.455
2.455
0.278
5.189
0.000
0.000
0.000
0.000
0.164
0.164
0.020
0.347
5.116
5.116
0.378
10.609
TRACTOR
CHISEL
HARROW SPIKE
CHISEL/HARROW
225 HP
$/Ac
$/Ac
$/Ac
$/Ac
2.684
0.000
0.000
2.684
1.660
0.000
0.000
1.660
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.300
0.130
0.021
0.451
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
3.962
0.479
0.611
5.052
0.000
0.000
0.000
0.000
0.264
0.029
0.044
0.337
8.870
0.638
0.675
10.183
TRACTOR
CHISEL
CHISELING
150 HP
$/Ac
$/Ac
$/Ac
1.789
0.000
1.789
1.660
0.000
1.660
0.000
0.000
0.000
0.000
0.000
0.000
0.256
0.130
0.386
0.000
0.000
0.000
0.000
0.000
0.000
2.565
0.479
3.044
0.000
0.000
0.000
0.171
0.029
0.200
6.441
0.638
7.079
TRACTOR
COMBINE
COMBINING
125 HP
PEANUT
PEANUT
$/Ac
$/Ac
$/Ac
2.196
0.000
2.196
4.495
0.000
4.495
0.000
0.000
0.000
0.000
0.000
0.000
0.481
1.462
1.943
0.000
0.000
0.000
0.000
0.000
0.000
8.862
4.757
13.619
0.000
0.000
0.000
0.590
0.268
0.858
16.624
6.487
23.111
TRACTOR
150 HP
SPRAYER
12 FT
CULTIVATOR 6 ROW ROLLING
CULT. & SPRAY
$/Ac
$/Ac
$/Ac
$/Ac
2.960
0.000
0.000
2.960
2.874
0.000
0.000
2.874
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.443
0.070
0.113
0.626
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
4.440
1.522
1.027
6.989
0.000
0.000
0.000
0.000
0.296
0.098
0.062
0.456
11.013
1.690
1.202
13.905
TRACTOR
CULTIVATOR
CULTIVATING
100 HP
4 ROW
4 ROW
$/Ac
$/Ac
$/Ac
0.950
0.000
0.950
1.868
0.000
1.868
0.000
0.000
0.000
0.000
0.000
0.000
0.140
0.095
0.235
0.000
0.000
0.000
0.000
0.000
0.000
3.147
0.863
4.010
0.000
0.000
0.000
0.210
0.052
0.261
6.314
1.010
7.324
TRACTOR
CULTIVATOR
CULTIVATING
125 HP
6 ROW
6 ROW
$/Ac
$/Ac
$/Ac
1.509
0.000
1.509
1.868
0.000
1.868
0.000
0.000
0.000
0.000
0.000
0.000
0.200
0.102
0.302
0.000
0.000
0.000
0.000
0.000
0.000
3.683
0.924
4.607
0.000
0.000
0.000
0.245
0.056
0.301
7.505
1.082
8.587
TRACTOR
CULTIVATOR
CULTIVATING
100 HP
FIELD
FIELD
$/Ac
$/Ac
$/Ac
0.557
0.000
0.557
1.245
0.000
1.245
0.000
0.000
0.000
0.000
0.000
0.000
0.093
0.097
0.190
0.000
0.000
0.000
0.000
0.000
0.000
2.098
4.070
6.168
0.000
0.000
0.000
0.140
0.217
0.356
4.133
4.383
8.516
$/Ac
$/Ac
$/Ac
1.423
0.000
1.423
2.669
0.000
2.669
0.000
0.000
0.000
0.000
0.000
0.000
0.200
0.121
0.321
0.000
0.000
0.000
0.000
0.000
0.000
4.496
1.101
5.597
0.000
0.000
0.000
0.299
0.066
0.366
9.087
1.288
10.375
TRACTOR
100 HP
CULTIVATOR 4 ROW ROLLING
CULTIVATING 4ROW
ROLLING
Resource Name
Unit ===================== Variable Expenses ===================
Fuel
Oper. &
Oper.
Custom
Repair
Repair
Hourly
&
Manage.
Input
Oper.
& Maint. & Maint. Lease
Lube
Labor
Off Farm Labor
================== ======== ==== ======== ======== ======== ======== ======== ======== ========
TRACTOR
125 HP
$/Ac
1.249
1.779
0.000
0.000
0.191
0.000
0.000
CULTIVATOR 6 ROW ROLLING $/Ac
0.000
0.000
0.000
0.000
0.113
0.000
0.000
CULTIVATING 6ROW
ROLLING $/Ac
1.249
1.779
0.000
0.000
0.303
0.000
0.000
TRACTOR
125 HP
$/Ac
4.360
8.924
0.000
0.000
0.956
0.000
0.000
===== Fixed Expenses ===== Total
Deprec.
Annual Taxes,
Expenses
&
Lease
License
Interest
& Insur.
======== ======== ======== ========
3.507
0.000
0.234
6.960
1.027
0.000
0.062
1.202
4.535
0.000
0.295
8.162
17.592
0.000
1.172
33.003
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs and returns from any one particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
DIGGER
DIGGING
PEANUT
PEANUT
$/Ac
$/Ac
0.000
4.360
0.000
8.924
0.000
0.000
0.000
0.000
0.339
1.295
0.000
0.000
0.000
0.000
0.531
18.123
0.000
0.000
0.043
1.214
0.912
33.915
TRACTOR
DISC-OFFSET
DISC OFFSET
125 HP
12 FT
12 FT
$/Ac
$/Ac
$/Ac
1.684
0.000
1.684
1.876
0.000
1.876
0.000
0.000
0.000
0.000
0.000
0.000
0.201
0.207
0.408
0.000
0.000
0.000
0.000
0.000
0.000
3.697
1.572
5.269
0.000
0.000
0.000
0.246
0.114
0.360
7.704
1.893
9.597
TRACTOR
DISC-OFFSET
DISC OFFSET
40 HP
8 FT
8 FT
$/Ac
$/Ac
$/Ac
0.776
0.000
0.776
2.701
0.000
2.701
0.000
0.000
0.000
0.000
0.000
0.000
0.079
0.118
0.197
0.000
0.000
0.000
0.000
0.000
0.000
1.770
2.640
4.410
0.000
0.000
0.000
0.118
0.159
0.277
5.444
2.917
8.361
TRACTOR
DISC
DISCING
125 HP
TANDEM
TANDEM
$/Ac
$/Ac
$/Ac
1.797
0.000
1.797
2.001
0.000
2.001
0.000
0.000
0.000
0.000
0.000
0.000
0.214
0.145
0.359
0.000
0.000
0.000
0.000
0.000
0.000
3.944
1.320
5.264
0.000
0.000
0.000
0.263
0.080
0.342
8.218
1.545
9.763
TRACTOR
DRILL
DRILLING
75 HP
$/Ac
$/Ac
$/Ac
1.198
0.000
1.198
2.224
0.000
2.224
0.000
0.000
0.000
0.000
0.000
0.000
0.120
0.349
0.469
0.000
0.000
0.000
0.000
0.000
0.000
2.214
1.864
4.078
0.000
0.000
0.000
0.147
0.135
0.282
5.903
2.347
8.251
PECAN PICKER
PICKING
PECANS
$/Ac
$/Ac
0.181
0.181
0.686
0.686
0.000
0.000
0.000
0.000
0.062
0.062
0.000
0.000
0.000
0.000
2.283
2.283
0.000
0.000
0.139
0.139
3.351
3.351
PICKUP TRUCK
PICKUP TRUCK
3/4 TON
3/4 TON
$/Mi
$/mi
0.067
0.067
0.302
0.302
0.000
0.000
0.000
0.000
0.015
0.015
0.000
0.000
0.000
0.000
0.219
0.219
0.000
0.000
0.048
0.048
0.651
0.651
TRACTOR
LAND PLANE
PLANING
125 HP
$/Ac
$/Ac
$/Ac
1.457
0.000
1.457
2.076
0.000
2.076
0.000
0.000
0.000
0.000
0.000
0.000
0.222
0.083
0.305
0.000
0.000
0.000
0.000
0.000
0.000
4.092
1.710
5.802
0.000
0.000
0.000
0.273
0.124
0.396
8.120
1.917
10.036
TRACTOR
PLANTER
SPRAYER
PLANT & SPRAY
125 HP
4 ROW
12 FT
$/Ac
$/Ac
$/Ac
$/Ac
2.445
0.000
0.000
2.445
2.874
0.000
0.000
2.874
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.308
0.328
0.070
0.706
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
5.666
2.193
1.522
9.381
0.000
0.000
0.000
0.000
0.377
0.159
0.098
0.634
11.671
2.680
1.690
16.040
TRACTOR
PLANTER
PLANTING
75 HP
4 ROW
4 ROW
$/Ac
$/Ac
$/Ac
1.345
0.000
1.345
2.497
0.000
2.497
0.000
0.000
0.000
0.000
0.000
0.000
0.135
0.328
0.463
0.000
0.000
0.000
0.000
0.000
0.000
2.486
2.193
4.679
0.000
0.000
0.000
0.165
0.159
0.324
6.628
2.680
9.308
TRACTOR
PLANTER
PLANTING
100 HP
6 ROW
6 ROW
$/Ac
$/Ac
$/Ac
1.325
0.000
1.325
1.691
0.000
1.691
0.000
0.000
0.000
0.000
0.000
0.000
0.138
0.303
0.441
0.000
0.000
0.000
0.000
0.000
0.000
3.109
2.273
5.382
0.000
0.000
0.000
0.207
0.147
0.354
6.470
2.723
9.193
TRACTOR
PLANTER
PLANTING
75 HP
PEANUT
PEANUT
$/Ac
$/Ac
$/Ac
0.767
0.000
0.767
2.397
0.000
2.397
0.000
0.000
0.000
0.000
0.000
0.000
0.141
0.358
0.499
0.000
0.000
0.000
0.000
0.000
0.000
2.603
2.685
5.288
0.000
0.000
0.000
0.173
0.173
0.347
6.081
3.216
9.297
LAND
Resource Name
Unit ===================== Variable Expenses ===================
Fuel
Oper. &
Oper.
Custom
Repair
Repair
Hourly
&
Manage.
Input
Oper.
& Maint. & Maint. Lease
Lube
Labor
Off Farm Labor
================== ======== ==== ======== ======== ======== ======== ======== ======== ========
TRACTOR
40 HP
$/Ac
3.730
21.740
0.000
0.000
0.634
0.000
0.000
PLANTING EQUIP. PECAN
$/Ac
0.000
0.000
0.000
0.000
0.000
0.000
0.000
PLANTING EQUIP. HIRED
$/Ac
0.000
0.000
2.000
0.000
0.000
0.000
0.000
PLANTING
PECANS
$/Ac
3.730
21.740
2.000
0.000
0.634
0.000
0.000
TRACTOR
PLANTER
PLANTING
100 HP
STANHAY
STANHAY
TRACTOR
MOLDBOARD PLOW
PLOWING
150 HP
===== Fixed Expenses ===== Total
Deprec.
Annual Taxes,
Expenses
&
Lease
License
Interest
& Insur.
======== ======== ======== ========
14.248
0.000
0.949
41.301
0.001
0.000
0.000
0.001
0.000
0.000
0.000
2.000
14.248
0.000
0.949
43.302
$/Ac
$/Ac
$/Ac
1.332
0.000
1.332
2.497
0.000
2.497
0.000
0.000
0.000
0.000
0.000
0.000
0.187
0.205
0.392
0.000
0.000
0.000
0.000
0.000
0.000
4.207
1.372
5.579
0.000
0.000
0.000
0.280
0.099
0.379
8.503
1.676
10.179
$/Ac
$/Ac
MLDBOARD $/Ac
5.064
0.000
5.064
4.700
0.000
4.700
0.000
0.000
0.000
0.000
0.000
0.000
0.724
0.511
1.235
0.000
0.000
0.000
0.000
0.000
0.000
7.261
4.343
11.603
0.000
0.000
0.000
0.484
0.280
0.764
18.233
5.134
23.367
TRACTOR
RODWEEDER
RODWEEDING
75 HP
$/Ac
$/Ac
$/Ac
0.590
0.000
0.590
1.401
0.000
1.401
0.000
0.000
0.000
0.000
0.000
0.000
0.076
0.028
0.104
0.000
0.000
0.000
0.000
0.000
0.000
1.395
0.205
1.600
0.000
0.000
0.000
0.093
0.014
0.107
3.554
0.247
3.801
TRACTOR
PECAN SHAKER
SHAKING
40 HP
$/Ac
$/Ac
$/Ac
0.451
0.000
0.451
2.372
0.000
2.372
0.000
0.000
0.000
0.000
0.000
0.000
0.069
0.185
0.254
0.000
0.000
0.000
0.000
0.000
0.000
1.555
0.905
2.459
0.000
0.000
0.000
0.104
0.065
0.169
4.551
1.155
5.706
TRACTOR
BED SHAPER
SHAPING
125 HP
$/Ac
$/Ac
$/Ac
1.864
0.000
1.864
2.076
0.000
2.076
0.000
0.000
0.000
0.000
0.000
0.000
0.222
0.094
0.316
0.000
0.000
0.000
0.000
0.000
0.000
4.092
0.501
4.593
0.000
0.000
0.000
0.273
0.037
0.310
8.526
0.633
9.159
TRACTOR
SHREDDER
SHREDDING
75 HP
$/Ac
$/Ac
$/Ac
1.166
0.000
1.166
2.164
0.000
2.164
0.000
0.000
0.000
0.000
0.000
0.000
0.117
0.125
0.241
0.000
0.000
0.000
0.000
0.000
0.000
2.154
0.725
2.879
0.000
0.000
0.000
0.143
0.047
0.191
5.744
0.897
6.641
TRACTOR
SPRAYER
SPRAYING
75 HP
12 FT
12 FT
$/Ac
$/Ac
$/Ac
1.004
0.000
1.004
2.874
0.000
2.874
0.000
0.000
0.000
0.000
0.000
0.000
0.155
0.070
0.225
0.000
0.000
0.000
0.000
0.000
0.000
2.861
1.522
4.383
0.000
0.000
0.000
0.190
0.098
0.289
7.085
1.690
8.775
TRACTOR
SPRAYER
SPRAYING
40 HP
6 FT
6 FT
$/Ac
$/Ac
$/Ac
0.986
0.000
0.986
5.748
0.000
5.748
0.000
0.000
0.000
0.000
0.000
0.000
0.168
0.322
0.490
0.000
0.000
0.000
0.000
0.000
0.000
3.767
6.765
10.533
0.000
0.000
0.000
0.251
0.438
0.689
10.920
7.526
18.446
TRACTOR
SPRAYER
SPRAYING
75 HP
$/Ac
HI SPEED $/Ac
HI SPEED $/Ac
1.688
0.000
1.688
4.831
0.000
4.831
0.000
0.000
0.000
0.000
0.000
0.000
0.261
0.998
1.259
0.000
0.000
0.000
0.000
0.000
0.000
4.809
2.198
7.007
0.000
0.000
0.000
0.320
0.122
0.442
11.909
3.317
15.226
TRACTOR
SPRAYER
SPRAYING
75 HP
$/Ac
HYDRAUL. $/Ac
HYDRAUL. $/Ac
0.999
0.000
0.999
2.860
0.000
2.860
0.000
0.000
0.000
0.000
0.000
0.000
0.154
0.161
0.316
0.000
0.000
0.000
0.000
0.000
0.000
2.847
0.214
3.061
0.000
0.000
0.000
0.190
0.013
0.203
7.051
0.388
7.439
PECANS
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs and returns from any one particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs and returns from any one particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
Budget Parameters Report
Parameter
Name
Value
================ ============
DIESEL
0.8500
DIESEL BTU
135250.0000
ELECTRICITY
0.6500
ELECTRICITY BTU
3410.0000
GASOLINE
1.0000
GASOLINE BTU
124100.0000
HIRED LABOR
8.0600
HIRED LABOR IRR
7.8500
INR
1.0000
IRITB
9.5000
IRITE
7.0000
IROCB
9.5000
IROCE
5.0000
IRPCF
0.0000
LP GAS
0.8200
LP GAS BTU
92140.0000
LUBE MULTI
0.0100
NATURAL GAS
4.1000
NATURAL GAS BTU 1000000.0000
OWNER LABOR
7.8500
OWNER LABOR IRR
7.8500
PTR
0.0000
Unit
of
Measure
========
GAL.
BTU
KWH
BTU
GAL.
BTU
HOUR
HOHR
%
%
%
%
%
%
GAL.
BTU
NONE
MCF
BTU
HOUR
HOUR
%
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.
Interest Rate, Intermediate Term Equity
Interest Rate, Operating Capital Borrow.
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 presented is prepared solely as a general guide and is not intended to recognize or predict the costs and returns from any one particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.