Crop Products Report
Crop Product Name
Price
per
Unit
========================= =============
RICE 1ST CROP
LOAN
6.5000
RICE 2ND CROP
LOAN
6.5000
RICE PREMIUM
3.5000
SOYBEANS
6.6400
Unit
Weight
Cash
of
per
Flow
Mes.
Unit
Row
==== ============= =====
cwt
100.0000
20
cwt
100.0000
20
cwt
100.0000
20
bu
40.0000
20
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.
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
180 HP
200 HP
225 HP
Horsepower Rating
(Hp)
93
112
140
165
190
280
Useful Life
(Hr or Mi)
12000
12000
12000
12000
10000
10000
Fuel Type
DI
DI
DI
DI
DI
DI
Remaining Life (Hr or Mi)
6000
6000
6000
6000
6000
6000
Fuel Con. (Unit/Hr or /Mi)
Annual Use
(Hr or Mi)
800
800
800
800
800
800
Speed
(Mi/h)
Width
(Ft)
Field Efficiency
(%)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price
($)
43100
57700
67800
67902
77398
108000
Salvage Value
(%)
10
10
10
10
10
10
Current Market Value
($)
38800
51900
61000
58872
68200
97200
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
.029
.029
.029
.029
.029
.029
Depreciation Factor #1
.68
.68
.68
.68
.68
.68
Years Owned
10
10
10
10
10
10
Repair Coefficient #2
1.5
1.5
1.5
1.5
1.5
1.5
Depreciation Factor #2
.92
.92
.92
.92
.92
.92
Capacity
(Def.,Calc.)
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
Tractor
Tractor
=========================== ================ ================ ================ ================ ================ ================
First Name
TRACTOR
TRACTOR
Qualifying Name
30 HP
70 HP
Horsepower Rating
(Hp)
30
60
Useful Life
(Hr or Mi)
12000
10000
Fuel Type
DI
DI
Remaining Life (Hr or Mi)
6000
6000
Fuel Con. (Unit/Hr or /Mi)
Annual Use
(Hr or Mi)
300
600
Speed
(Mi/h)
Width
(Ft)
Field Efficiency
(%)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price
($)
10000
22264
Salvage Value
(%)
10
10
Current Market Value
($)
7000
17333
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
.029
.029
Depreciation Factor #1
.68
.68
Years Owned
7
10
Repair Coefficient #2
1.5
1.5
Depreciation Factor #2
.92
.92
Capacity
(Def.,Calc.)
Fuel Use
(Def.,Calc.)
C
C
R & M Calc.
(#1,#2)
2
2
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.
Description
Implement
Implement
Implement
Implement
Implement
Implement
=========================== ================ ================ ================ ================ ================ ================
First Name
ANHYD APPLICATOR
BACKHOE
BEDDER
BLADE
CHISEL
CULTIPACKER
Qualifying Name
8 ROW
DOZER
Horsepower Rating
(Hp)
100
45
100
60
180
75
Useful Life
(Hr or Mi)
1200
1000
2500
2500
1875
2100
Fuel Type
Remaining Life (Hr or Mi)
1200
500
1250
1250
938
1050
Fuel Con. (Unit/Hr or /Mi)
Annual Use
(Hr or Mi)
100
100
200
200
150
140
Speed
(Mi/h)
5
10.
4.0
1.25
5.0
4.8
Width
(Ft)
18
3
21
8.0
23
14
Field Efficiency
(%)
80
70
80
82
80
82
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
($)
4000
5000
6100
4500
8400
1830
Salvage Value
(%)
100
10
10
10
10
10
Current Market Value
($)
4000
5000
6000
4500
8000
1435
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
.6
.364
.168
.364
.364
Depreciation Factor #1
1
.60
.60
.60
.60
.60
Years Owned
10
10
10
10
10
8
Repair Coefficient #2
1.4
1.4
1.3
1.4
1.3
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 DISK TANDEM 18' DISK TANDEM 22'
DITCHER
Qualifying Name
6 ROW
8 ROW
FERT
70 HP
140 HP
Horsepower Rating
(Hp)
60
140
10
70
140
70
Useful Life
(Hr or Mi)
2500
2500
1250
1600
1500
1000
Fuel Type
Remaining Life (Hr or Mi)
1250
1250
625
800
750
500
Fuel Con. (Unit/Hr or /Mi)
Annual Use
(Hr or Mi)
200
200
100
160
200
100
Speed
(Mi/h)
3.8
4.5
3.8
3.0
3.8
4.0
Width
(Ft)
16
21
21
18
22
12
Field Efficiency
(%)
76
76
80
84
84
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
($)
5350
7100
7600
10000
16750
2500
Salvage Value
(%)
10
10
10
10
10
10
Current Market Value
($)
5350
7100
7600
10000
16750
2500
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
.364
.777
Depreciation Factor #1
.60
.60
.60
.60
.60
.60
Years Owned
10
10
10
8
6
10
Repair Coefficient #2
1.3
1.3
1.3
1.3
1.3
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
2
2
2
2
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.
Description
Implement
Implement
Implement
Implement
Implement
Implement
=========================== ================ ================ ================ ================ ================ ================
First Name
DRILL
DU ALL
FERT SPREDDER FIELD CULTIVATOR FIELD CULTIVATOR FIELD CULTIVATOR
Qualifying Name
8 ROW
18'
20'
29'
Horsepower Rating
(Hp)
140
110
100
80
70
80
Useful Life
(Hr or Mi)
1200
1000
2500
2500
2500
2500
Fuel Type
Remaining Life (Hr or Mi)
600
500
1200
1250
1250
1250
Fuel Con. (Unit/Hr or /Mi)
Annual Use
(Hr or Mi)
80
100
250
200
200
200
Speed
(Mi/h)
4.0
4.0
4
4.8
3.8
4.8
Width
(Ft)
12
27
12
18
20
29
Field Efficiency
(%)
72
80
70
82
75
82
Capacity
(Ac/Hr)
Power Unit Multiplier
1.1
1.1
1.1
1.1
1.1
1.1
Labor Multiplier
1.2
1.2
1.1
1.2
1.2
1.2
Current List Price
($)
4200
8600
6000
5000
5350
9590
Salvage Value
(%)
10
10
10
10
10
Current Market Value
($)
4200
8100
6000
5000
5350
9000
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
.364
.777
.364
.364
.364
Depreciation Factor #1
.60
.60
.60
.60
.60
.60
Years Owned
10
10
10
10
10
10
Repair Coefficient #2
1.4
1.3
1.4
1.3
1.3
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
2
2
2
2
Lease Calc.
(Hour,Year)
Description
Implement
Implement
Implement
Implement
Implement
Implement
=========================== ================ ================ ================ ================ ================ ================
First Name
GRAIN CART GRAIN DRILL/FERT
HIPPER
LAND PLANE
LAND PLANE
LEVEE PLOW
Qualifying Name
6 ROW
LARGE
SMALL
Horsepower Rating
(Hp)
100
1
110
200
150
180
Useful Life
(Hr or Mi)
6000
1000
2500
4000
4000
2700
Fuel Type
Remaining Life (Hr or Mi)
3000
500
1250
2000
2000
1350
Fuel Con. (Unit/Hr or /Mi)
Annual Use
(Hr or Mi)
240
100
200
200
200
270
Speed
(Mi/h)
1.8
4.0
3.8
6.5
4.9
6.5
Width
(Ft)
16
13.5
16
12
12
10
Field Efficiency
(%)
67
70
76
75
75
82
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
($)
7500
5800
6100
10530
10530
3800
Salvage Value
(%)
5
10
10
10
10
10
Current Market Value
($)
7500
5800
5670
10530
10530
3800
Lease Payment
($)
Annual License & Tax
($)
Annual Insurance
($)
On Farm Hired Labor
(Hr)
Off Farm Parts & Labor ($)
115
On Farm Owner Labor
(Hr)
Annual Use Base (Hr or Mi)
240
Repair Coefficient #1
.364
.777
.364
.168
.168
.364
Depreciation Factor #1
.60
.60
.60
.60
.60
.60
Years Owned
20
10
10
16
16
8
Repair Coefficient #2
1.3
1.4
1.3
1.4
1.4
1.3
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
2
2
2
2
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.
Description
Implement
Implement
Implement
Implement
Implement
Implement
=========================== ================ ================ ================ ================ ================ ================
First Name
OFFSET
OFFSET
PLANTER
PLANTER ROLLER CONCRETE
ROTARY HOE
Qualifying Name
HEAVY
LIGHT
6 ROW
8 ROW
20'
8 ROW
Horsepower Rating
(Hp)
100
58
110
90
100
60
Useful Life
(Hr or Mi)
1600
1600
1000
1000
1000
1250
Fuel Type
DI
Remaining Life (Hr or Mi)
800
800
500
500
500
625
Fuel Con. (Unit/Hr or /Mi)
Annual Use
(Hr or Mi)
160
160
80
80
100
100
Speed
(Mi/h)
5.0
3.0
4.0
4.0
3
4.8
Width
(Ft)
16
14
16
21
20
21
Field Efficiency
(%)
83
83
80
80
80
82
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
($)
11000
6000
9750
13000
1000
5200
Salvage Value
(%)
10
10
10
10
10
10
Current Market Value
($)
11000
6000
9000
12400
1000
4840
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
.777
.168
.364
Depreciation Factor #1
.60
.60
.60
.60
.6
.60
Years Owned
8
8
10
10
5
10
Repair Coefficient #2
1.3
1.3
1.4
1.4
1.4
1.3
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
2
2
2
2
Lease Calc.
(Hour,Year)
Description
Implement
Implement
Implement
Implement
Implement
Implement
=========================== ================ ================ ================ ================ ================ ================
First Name
SHREDDER
SPIKE T HARROW
SPRAYER
SPRAYER SPRING T HARROW WATERMELON CART
Qualifying Name
4R
HERB
Horsepower Rating
(Hp)
23
70
10
10
70
100
Useful Life
(Hr or Mi)
1500
1750
1250
1250
625
6000
Fuel Type
Remaining Life (Hr or Mi)
750
875
625
650
313
3000
Fuel Con. (Unit/Hr or /Mi)
Annual Use
(Hr or Mi)
200
140
100
100
50
240
Speed
(Mi/h)
4.8
5.3
3.8
4.0
5.3
1.8
Width
(Ft)
13.3
32
24
24
32
16
Field Efficiency
(%)
82
70
76
60
70
67
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
($)
6150
900
2150
1800
9300
7500
Salvage Value
(%)
10
10
10
10
10
5
Current Market Value
($)
5720
840
2150
1800
8800
7500
Lease Payment
($)
Annual License & Tax
($)
Annual Insurance
($)
On Farm Hired Labor
(Hr)
Off Farm Parts & Labor ($)
115
On Farm Owner Labor
(Hr)
Annual Use Base (Hr or Mi)
240
Repair Coefficient #1
.230
.364
.777
.777
.364
.364
Depreciation Factor #1
.60
.60
.60
.60
.60
.60
Years Owned
6
10
10
10
10
20
Repair Coefficient #2
1.4
1.3
1.4
1.4
1.3
1.3
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
2
2
2
2
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.
Description
Equipment
Equipment
=========================== ================ ================ ================ ================ ================ ================
First Name
LEVEE BOX T-A
SHOP EQUIPMENT
Qualifying Name
Horsepower Rating
(Hp)
Useful Life
(Hr or Mi)
6
8
Fuel Type
Remaining Life (Hr or Mi)
3
4
Fuel Con. (Unit/Hr or /Mi)
Annual Use
(Hr or Mi)
1
1
Speed
(Mi/h)
Width
(Ft)
Field Efficiency
(%)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price
($)
19
7667
Salvage Value
(%)
25
25
Current Market Value
($)
19
6900
Lease Payment
($)
Annual License & Tax
($)
Annual Insurance
($)
On Farm Hired Labor
(Hr)
Off Farm Parts & Labor ($)
1435
On Farm Owner Labor
(Hr)
Annual Use Base (Hr or Mi)
1
1
Repair Coefficient #1
Depreciation Factor #1
Years Owned
Repair Coefficient #2
Depreciation Factor #2
Capacity
(Def.,Calc.)
D
D
Fuel Use
(Def.,Calc.)
D
D
R & M Calc.
(#1,#2)
1
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.
Operating Input Resources
Operating Input
================
ARROSOLO
ARROSOLO
ARROWLEAF CLOVER
ASSN DUES
ASSOCIATION DUES
BIDRIN
CLASSING FEES
COTTONSEED
COTTONSEED
COTTONSEED
CROP INSURANCE
CROP INSURANCE
CROP INSURANCE
DEFOL-DROPP&PREP
DEFOLIANT
DEFOLIANT
DEFOLIANT
DEFOLIANT
DEFOLIANT & COND
EARLY INSECT
EARLY INSECT MTH
FERT 6-30-15
FERT - ANHY AMM
FERT - ANHY AMM
FERT - ANHY AMM
FERT - ANHY AMM
FERT 0-40-40
FERT 10-50-0
FERT 10-60-30
FERT 12-24-12
FERT 12-24-12
FERT 12-24-12
FERT 12-24-24
FERT 12-24-24
FERT 12-24-24
FERT 13-13-13
FERT 18-36-36
FERT 20-10-0
FERT 21-0-0
FERT 21-7-3
FERT 28-18-9
FERT 28-18-9
FERT 8-32-16
FERT-JACK-20-6-2
FERTILIZER
FERTILIZER
========
JEFFERSN
COTTON
FT BEND
JACKCOTT
MATACOTT
LIBRICE
LIBSOYB
MATACOTT
COTTON
FT BEND
JACKCOTT
MATACOTT
COTTON
MATACOTT
METHYL
LIBERTY
JACKCORN
JACKSORG
MATASORG
LIBSOYB
JEFFSOYB
BRAZSOYB
JACKRICE
LIBRICE
BRAZSOYB
CHAMRICE
CHAMSOYB
JACKSORG
JEFFERSN
JACKCORN
2-SULFUR
18-18-5
FTBDRICE
Price
per
Unit
========
23.55
23.55
.0675
3.00
3.00
1.52
1.65
.680
.680
.780
3.00
7.00
3.00
11.71
8.11
7.99
7.99
7.91
9.09
2.76
1.38
7.85
.126
11.41
11.41
.126
13.00
7.50
16.82
9.74
8.10
9.74
9.74
9.74
9.74
8.90
10.52
7.50
5.75
6.25
25.75
25.75
9.00
12.00
9.31
12.982
Unit
of
Measure
=======
acre
acre
lb.
bale
bale
acre
bale
lb.
lb.
lb.
acre
acre
acre
acre
acre
acre
acre
acre
acre
appl
appl
cwt
LB.
cwt
cwt
LB.
acre
cwt
cwt
acre
cwt
CWT
acre
CWT
acre
CWT
cwt
cwt
cwt
cwt
acre
acre
cwt
cwt
cwt
cwt
Cash
Flow
Row
====
55
45
45
43
55
55
45
55
43
43
43
55
55
55
45
45
45
45
45
45
45
45
44
44
44
44
44
44
44
44
44
44
54
54
54
44
44
44
44
44
44
44
44
44
44
44
44
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.
Operating Input
================
FERTILIZER
FERTILIZER LIQ
FERTILIZER LIQ
FERTILIZER LIQ
FOLIAR FUNGICIDE
FREIGHT
FUNG - BRAVO 720
FUNG. - BENLATE
FUNG. - BENLATE
FUNG. - ROVRAL
FUNG. - ROVRAL
FUNG. - ROVRAL
FUNG. - ROVRAL
FUNG.-BENLATE 1
FUNG.-BENLATE 2
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE
FUNGICIDE - TILT
FUNGICIDE - TILT
FUNGICIDE - TILT
FUNGICIDE-ROVRAL
FUNGICIDE-TILT
FURADAN
FURADAN
FURADAN
FURADAN
FURADAN
FURADAN
FURADAN
FURADAN
FURADAN
FURADAN
FURADAN
FURADAN - 3G
FURADAN - 3G
FURADAN - 3G
FURADAN - EAST
FURADAN - RICE
FURADAN-ROW CROP
GIN, BAG, & TIES
GROWTH REGULATOR
GROWTH REGULATOR
GROWTH REGULATOR
GROWTH REGULATOR
GUTHION
HERB-2.6QT-BICEP
========
WHARSOYB
20-10-2
21-7-3
MATASORG
MATAGORD
JACKRICE
LIBERTY
JACKRICE
JEFFERSN
MATARICE
LIBRICE
LIBRICE
1ST
2ND
MATA
TILT
WHAR 1
WHAR 2
WHARSOYB
JEFFERSN
MATARICE
COLORICE
COLORICE
COLORICE
FTBDRICE
JACKCORN
JACKRICE
JACKSORG
LIBRICE
MATARICE
MATASORG
ROW
SORGHUM
WHAR
EAST
WEST
RICE
JEFFERSN
FT BEND
COTTON
JACKCOTT
MATACOTT
INSECT
MATASORG
Price
per
Unit
========
7.85
6.08
5.40
.182
7.25
3.40
11.18
17.24
7.97
19.50
22.15
19.50
22.15
17.24
17.24
14.50
11.36
18.12
34.
1.89
23.00
18.080
15.85
25.39
25.39
2.72
22.15
27.20
.75
12.75
1.90
.750
1.90
.800
.750
1.90
1.50
1.900
.650
11.05
10.80
12.75
10.65
10.65
1.50
3.25
13.11
.85
14.23
14.23
3.24
6.36
Unit
of
Measure
=======
cwt
cwt
cwt
lb
appl
bale
QT.
lb
APPL
appl
pt
appl
lb
appl
appl
acre
acre
acre
acre
oz.
appl
appl
appl
appl
appl
oz
acre
acre
lb.
acre
lb.
lb.
lb.
lb
lb.
lb.
lb.
lb.
lb.
acre
acre
acre
acre
acre
lb.
cwt
pint
oz.
pint
pint
appl
acre
Cash
Flow
Row
====
44
44
44
44
45
49
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
55
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.
Operating Input
================
HERB., PREMERGE
HERB.,POSTEMERGE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE 1
HERBICIDE ARROSO
HERBICIDE-BROAD
HERBICIDE-CORN
HERBICIDE-DUAL
HERBICIDE-DUAL
HERBICIDE-DUAL
HERBICIDE-DUAL
HERBICIDE-LASSO
HERBICIDE-POST
HERBICIDE-POST
HERBICIDE-POST
HERBICIDE-POST
HERBICIDE-POST
HERBICIDE-POST
HERBICIDE-PRE
HERBICIDE-PRE
HERBICIDE-PRE
HERBICIDE-PRE
HERBICIDE-PRE
HERBICIDE-PRE
HERBICIDE-PRE
HERBICIDE-RICE
HERBICIDE-SORG
HERBICIDE-SORG
HERBICIDE-SORG
HERBICIDE-SOY
HERBICIDE-SOY
HERBICIDE-SOY
HERBICIDE-SOY 1
HERBICIDE-SOY 2
INSECT
INSECT - SEVEN
INSECT - SOY 1
INSECT - SOY 2
INSECT 1 BIDRIN
INSECT 2 METHYL
INSECT 3
INSECT-BIDRIN
========
ARROSOL
BLAZER
BRAZSOYB
DUAL-ATR
JACKCORN
LIBSOYB
MATARICE
SORGHUM
SOYBEAN
SOYBEANS
WHARSOYB
BRAZSORG
EAST
BROADCAS
1.5
JACKSORG
JEFFERSN
JEFFSOYB
+ LOR
COTTJACK
COTTON
FT BEND
JACKCOTT
MATACOTT
POSTEMER
CHAMSOYB
COTTJACK
COTTON
FT BEND
JACKCOTT
MATACOTT
PREMERGE
BANDING
FT BEND
SORGHUM
SOY1
SOY2
SOY3
MATAGORD
MATAGORD
JEFFERSN
JEFFERSN
JACKCOTT
JACKCOTT
JACKCOTT
MATACOTT
Price
per
Unit
========
9.50
11.48
25.2
8
7.84
5.25
19.73
10.16
24.84
8.040
10.16
9.95
12.60
3.98
23.20
7.67
19.49
15.33
11.77
17.42
17.65
20.41
16.84
7.88
8.73
10.24
13.55
8.73
11.54
7.87
11.66
7.87
7.87
8.37
9.19
22.53
5.50
5.97
5.97
7.87
2.5
3.5
7.87
4.72
2.12
5.78
2.630
2.630
10.81
4.59
6.370
10.81
Unit
of
Measure
=======
acre
acre
appl
pt.
acre
acre
acre
acre
acre
acre
acre
pts
acre
acre
appl
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
LB.
appl
appl
appl
appl
appl
appl
Cash
Flow
Row
====
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
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.
Operating Input
================
INSECT-CURACRON
INSECT-CUTWORMS
INSECT-LANNATE
INSECT-LOOPERS
INSECT-MALATHION
INSECT-METHYL
INSECT-METHYL
INSECT-METHYL
INSECT-METHYL
INSECT-METHYL 1
INSECT-METHYL 2
INSECT-SEVIN-XLR
INSECT-SEVIN-XLR
INSECT-SOY 1
INSECT-SOY 2
INSECT-SOY 3
INSECT-STINKBUG
INSECT.-MEDIUM
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE 1
INSECTICIDE 1
INSECTICIDE 1
INSECTICIDE 2
INSECTICIDE 2
INSECTICIDE-1ST
INSECTICIDE-2ND
INSECTICIDE-3RD
LANATE
LATE INSECT
LATE INSECT LARV
LIME
MED INSECT METHY
MED INSECT METHY
METHAL
METHAL
METHAL
========
MATACOTT
CHAMSOYB
MATACOTT
MATASORG
LIBSOYB
LIBSOYB
MATASORG
MATAGORD
MATAGORD
MATAGORD
7XLRPLUS
AMBUSH
COLORICE
FTBDRICE
FURADAN
JACKRICE
JEFFERSN
LATE
LIBERTY
LIBRICE
MATARICE
MID
SORG
SOYBEAN
WEST
WHAR
WHARSOYB
BRAZ RIC
BRAZSORG
JEFFSOYB
BRAZSORG
JEFFSOYB
COTTON
COTTON
COTTON
MATACOTT
LARVIN
5.5 PH
MATACOTT
METHYL
2ND
FT BEND
Price
per
Unit
========
9.91
2.00
6.87
2.00
2.04
2.76
3.06
4.59
2.76
3.06
3.06
2.00
2.00
4.460
3.060
3.060
2.00
3.01
8
105
3.060
6.12
.8
3.06
3.020
2.580
2.74
3.06
3.100
2.760
2.76
6.120
3.06
2.850
5.340
3.060
3.050
3.020
4.750
3.020
7.68
7.68
7.68
4.82
7.49
8.97
25.00
4.14
1.38
2.76
1.76
2.76
Unit
of
Measure
=======
appl
acre
appl
acre
PT.
appl
appl
appl
appl
appl
appl
acre
acre
appl
acre
appl
acre
appl
qt.
gal.
appl
acre
lb.
acre
appl
appl
appl
appl
appl
acre
acre
acre
appl
appl
appl
appl
appl
appl
acre
appl
appl
appl
appl
appl
appl
appl
ton
appl
appl
appl
appl
appl
Cash
Flow
Row
====
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
55
55
45
45
45
45
55
45
45
45
45
45
45
45
45
45
45
45
45
45
44
55
55
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.
Operating Input
================
METHYL
METHYL 1
METHYL 2
METHYL PARATHION
N & P & K
NIT. 2ND CROP
NITROGEN
NITROGEN
NITROGEN
NITROGEN
NITROGEN
NITROGEN
NITROGEN
NITROGEN
NITROGEN
NITROGEN
NITROGEN
NITROGEN
NITROGEN 1
NITROGEN 1
NITROGEN 2
NITROGEN 2
NITROGEN 2ND CRP
NITROGEN 3
NITROGEN 3
NITROGEN 4
NITROGEN ANHY AM
NITROGEN ANHY AM
NITROGEN LIQUID
NITROGEN LIQUID
NITROGEN LIQUID
NITROGEN LIQUID
ORDRAM
ORDRAM
PARATHION
PARATHION
PEST MANAGEMENT
PEST MANAGEMENT
PEST MNGMT
PHOSPHATE
PHOSPHATE
PHOSPHATE
PHOSPHATE
PHOSPHATE
PHOSPHATE
PHOSPHATE
PHOSPHATE
PHOSPHATE
PHOSPHATE
PHOSPHATE
PHOSPHATE
PHOSPHATE
========
BRAZSOYB
CHAMRICE
CHAMRICE
SOYBEAN
COTTON
EAST
EAST+
EASTFT BEND
LIBERTY
MATARICE
SORGHUM
WEST
WHAR 1
WHAR 2
WHAR 3
BRAZ RIC
COLORICE
BRAZ RIC
COLORICE
COLORICE
BRAZ RIC
COLORICE
COLORICE
BRAZSORG
MATACOTT
JACKCOTT
MATACOTT
MATASORG
CHAMRICE
FT BEND
EAST
SORGHUM
COTTON
MATACOTT
BRAZ RIC
BRAZSORG
COLORICE
COTTON
EAST
LIBERTY
MATACOTT
MATARICE
MATASORG
SORGHUM
WEST
WHAR
Price
per
Unit
========
3.050
3.060
3.060
1.25
13.00
.261
.130
.182
.200
.309
.195
.184
.182
.180
.19
.126
.119
.199
.182
.182
.182
.182
.182
.284
.182
.182
.121
.182
.194
.182
.180
.180
27.00
21.60
3.060
3.060
8.00
10.00
8.00
.256
.190
.256
.190
.190
.190
.271
.200
.190
.201
.190
.24
.179
Unit
of
Measure
=======
appl
appl
appl
acre
acre
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
acre
acre
appl
acre
acre
acre
acre
lb.
lb.
.190
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
Cash
Flow
Row
====
45
45
45
45
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
45
45
45
45
45
45
45
44
44
44
44
44
44
44
44
44
44
44
44
44
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.
Operating Input
================
PHOSPHATE LIQUID
PHOSPHATE LIQUID
PHOSPHATE LIQUID
PHOSPHATE LIQUID
POTASH
POTASH
POTASH
POTASH
POTASH
POTASH
POTASH
POTASH
POTASH
POTASH
POTASH
POTASH LIQUID
POTASH LIQUID
POTASH LIQUID
PROP-ORD
PROP-ORD
PROP-ORD
PROP-ORD
PROP-ORD
PROP-ORD
PROP-ORD 1
PROP-ORD 2
PROPANIL
PROPANIL
PROPANIL
PROPANIL
PROPANIL
PROPANIL-ORDRAM
PROPANIL-ORDRAM
PROPANIL-ORDRAM
PROPANIL-ORDRAM
ROUNDUP
SALES COMMISSION
SALES COMMISSION
SALES COMMISSION
SALES COMMISSION
SEED
SEED
SEED
SEED
SEED-RICE
SEED-RICE
SEED-RICE
SEED-RICE
SEED-RICE
SEED-RICE
SEED-RICE
SEED-RICE
========
JACKCOTT
JACKSON
MATACOTT
MATASORG
BRAZ RIC
COLORICE
COTTON
EAST
FT BEND
LIBERTY
MATACOTT
MATARICE
SORGHUM
WEST
WHAR
JACKCOTT
JACKSON
MATACOTT
COLORICE
JACKRICE
JACKSON
LIBERTY
MATARICE
WHAR
LIBRICE
LIBRICE
BRAZ RIC
CHAMRICE
COLORICE
FT BEND
BRAZ RIC
MATARICE
WEST
EAST
WEST
WHAR
CORN
COTTON
JACKCORN
SORGHUM
BRAZ RIC
CHAMRICE
COLORICE
EAST
FT BEND
JACKRICE
JEFFERSN
LIBERTY
Price
per
Unit
========
.201
.256
.200
.200
.120
.120
.120
.120
.115
.123
.112
.120
.120
.11
.115
.118
.115
.930
28.69
22.80
20.87
26.95
24.84
26.14
28.69
28.69
21.25
22.55
22.55
16.91
22.55
20.87
28.69
15.60
20.80
11.25
.15
.050
.150
.050
1.38
.81
1.30
.820
26.50
24.00
26.50
23.75
25.50
25.50
19.00
25.00
Unit
of
Measure
=======
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
acre
appl
acre
appl
acre
appl
appl
appl
acre
acre
acre
acre
acre
acre
acre
acre
appl
gt.
cwt
cwt
cwt
cwt
lb.
lb.
lb.
lb.
cwt
cwt
cwt
cwt
cwt
cwt
cwt
cwt
Cash
Flow
Row
====
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
44
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
55
55
55
55
43
43
43
43
43
43
43
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.
Operating Input
================
SEED-RICE
SEED-RICE
SEED-RICE
SORGHUM SEED
SORGHUM SEED
SORGHUM SEED
SORGHUM SEED
SORGHUM SEED
SOYBEAN SEED
SOYBEAN SEED
SOYBEAN SEED
SOYBEAN SEED
SOYBEAN SEED
SOYBEAN SEED
SOYBEAN SEED
SOYBEAN SEED
STORAGE
SURFACTINT
TOX-METHYL
UREA
UREA
UREA
UREA
UREA 1
UREA 1
UREA 2
UREA 2
UREA 3
UREA-2ND CROP
WATERMELON SEED
========
MATARICE
WEST
WHAR
BRAZSORG
FT BEND
JACKSORG
MATASORG
SORGHUM
BRAZSOYB
CHAMSOYB
JEFFSOYB
LIBSOYB
MATAGORD
RNDP RDY
SOYBEAN
WHARSOYB
RICE
SOYBEANS
FT BEND
JACKRICE
JEFFERSN
LIBERTY
CHAMRICE
LIBRICE
CHAMRICE
LIBRICE
LIBRICE
JACKRICE
Price
per
Unit
========
26.50
26.00
26.00
.528
.68
1.03
.74
.780
.300
.300
.300
.370
.237
.52
.300
.264
.55
.6
4.31
7.71
8.38
9.42
9.25
10.50
10.50
10.50
10.50
10.50
8.38
7.
Unit
of
Measure
=======
cwt
cwt
cwt
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
cwt
acre
acre
cwt
cwt
cwt
cwt
cwt
cwt
cwt
cwt
cwt
cwt
lb.
Cash
Flow
Row
====
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
55
45
45
44
44
44
44
44
44
44
44
44
55
43
Auto and Truck Resources
Description
Auto or Truck
=========================== ================ ================ ================ ================ ================ ================
First Name
PICKUP TRUCK
Qualifying Name
1/2 TON
Horsepower Rating
(Hp)
Useful Life
(Hr or Mi)
90000
Fuel Type
GA
Remaining Life (Hr or Mi)
45000
Fuel Con. (Unit/Hr or /Mi)
9.6
Annual Use
(Hr or Mi)
15000
Speed
(Mi/h)
30
Width
(Ft)
Field Efficiency
(%)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price
($)
8800
Salvage Value
(%)
10
Current Market Value
($)
6800
Lease Payment
($)
Annual License & Tax
($)
56
Annual Insurance
($)
340
On Farm Hired Labor
(Hr)
Off Farm Parts & Labor ($)
295
On Farm Owner Labor
(Hr)
10
Annual Use Base (Hr or Mi)
30000
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
Custom Operation
================
CUS AIR FER TOP1
CUS AIR FER TOP1
CUS AIR FER TOP2
CUS AIR FERT
CUS AIR FERT PRE
CUS AIR FERT PRE
CUST AIR FERT
CUST AIR FERT
CUST AIR FERT
CUST AIR FERT
CUST AIR FERT
CUST AIR FERT
CUST AIR FERT
CUST AIR FERT
CUST AIR FERT
CUST AIR FERT
CUST AIR FERT 1
CUST AIR FERT 1
CUST AIR FERT 1
CUST AIR FERT 1
CUST AIR FERT 1
CUST AIR FERT 1
CUST AIR FERT 2
CUST AIR FERT 2
CUST AIR FERT 2
CUST AIR FERT 2
CUST AIR FERT 2
CUST AIR FERT 2
CUST AIR FERT 2
CUST AIR FERT 2C
CUST AIR FERT 3
CUST AIR FERT 3
CUST AIR FERT 3
CUST AIR FERT 3
CUST AIR FERT 3
CUST AIR FERT2ND
CUST AIR FUNG
CUST AIR FUNG
CUST AIR FUNG
CUST AIR FUNG
CUST AIR FUNG
CUST AIR FUNG
CUST AIR FUNG
CUST AIR FUNG
CUST AIR FUNG
CUST AIR FUNG 1
CUST AIR FUNG 2
========
EAST
LIBERTY
EAST
LIBRICE
EAST
LIBERTY
EAST +
EAST - 1
EAST - 2
EAST - 3
JACKRICE
JEFFERSN
WEST
WHAR 1
WHAR 2
WHAR 3
BRAZ RIC
CHAMRICE
COLORICE
JEFFERSN
LIBRICE
MATARICE
BRAZ RIC
CHAMRICE
COLORICE
JEFFERSN
LIBERTY
LIBRICE
MATARICE
MATARICE
BRAZ RIC
CHAMRICE
COLORICE
JEFFERSN
MATARICE
CROP
COLORICE
JACKRICE
JEFFERSN
LIBRICE
MATARICE
RICE
WHAR 1
WHAR 2
WHARSOYB
JEFFERSN
JEFFERSN
Price
per
Unit
========
7.07
7.23
6.11
6.55
9.36
6.55
3.95
9.30
9.30
7.04
3.35
5.550
4.00
2.425
3.350
2.350
3.35
9.300
2.85
9.30
4.60
5.360
5.36
4.850
3.75
9.30
4.25
4.90
3.35
3.35
5.36
4.850
3.75
7.04
3.35
3.50
9.00
3.15
6.32
6.00
3.10
3.15
4.00
4.00
4.00
6.32
6.32
Unit
of
Measure
=======
appl
appl
acre
appl
appl
acre
cwt
acre
acre
acre
APPL
cwt
cwt
cwt
appl
appl
appl
acre
cwt
acre
cwt
appl
appl
acre
appl
acre
appl
appl
appl
appl
appl
acre
appl
acre
appl
appl
acre
appl
appl
appl
appl
appl
appl
appl
appl
appl
appl
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
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.
Custom Operation
================
CUST AIR HERB
CUST AIR HERB
CUST AIR HERB
CUST AIR HERB
CUST AIR HERB
CUST AIR HERB
CUST AIR HERB
CUST AIR HERB
CUST AIR HERB
CUST AIR HERB 1
CUST AIR HERB 1
CUST AIR HERB 1
CUST AIR HERB 1
CUST AIR HERB 2
CUST AIR HERB 2
CUST AIR HERB 2
CUST AIR HERB 2
CUST AIR HERB SY
CUST AIR INSCT
CUST AIR INSCT
CUST AIR INSCT
CUST AIR INSCT
CUST AIR INSCT 1
CUST AIR INSCT 1
CUST AIR INSCT 1
CUST AIR INSCT 1
CUST AIR INSCT 1
CUST AIR INSCT 1
CUST AIR INSCT 2
CUST AIR INSCT 2
CUST AIR INSCT 2
CUST AIR INSCT 2
CUST AIR INSCT 2
CUST AIR INSECT
CUST AIR INSECT
CUST AIR INSECT
CUST AIR INSECT
CUST AIR INSECT
CUST AIR INSECT
CUST AIR INSECT
CUST AIR INSECT
CUST AIR INSECT
CUST AIR INSECT
CUST AIR INSECT
CUST AIR INSECT
CUST AIR INSECT
CUST AIR INSECT
CUST AIR INSECT
CUST AIR SEED
CUST AIR SEED
CUST AIR SEED
CUST AIR SEED
========
CHAMRICE
EAST
JACKRICE
JEFFERSN
LIBSOYB
MATARICE
SOYBEAN
WEST
WHAR
BRAZ RIC
COLORICE
LIBRICE
BRAZ RIC
COLORICE
LIBRICE
JEFFSOYB
BRAZSOYB
JEFFERSN
LIBSOYB
WHARSOYB
BRAZ RIC
BRAZSORG
CHAMRICE
EAST
JEFFERSN
JEFFSOYB
BRAZSORG
CHAMRICE
EAST
JEFFERSN
JEFFSOYB
CHAMSOYB
COLORICE
COTTON
FURADAN
JACKCOTT
JACKRICE
LIBRICE
MATACOTT
MATARICE
MATASORG
SORGHUM
SOYBEAN
WEST
WEST RIC
WHAR 1
BRAZ RIC
CHAMRICE
EAST
JACKRICE
Price
per
Unit
========
6.33
6.33
3.10
6.32
6.00
3.10
3.75
4.00
4.00
6.32
4.50
4.50
6.55
4.50
4.50
4.50
5.68
6.33
4.75
4.90
4.60
3.000
4.87
4.75
4.75
4.88
4.87
5.00
4.75
4.75
5.00
4.75
5.00
4.75
2.85
3.10
3.40
2.76
2.85
5.00
2.70
3.10
2.700
3.30
5.25
2.93
3.390
2.85
4.50
5.89
5.89
3.35
Unit
of
Measure
=======
acre
appl
APPL
APPL
appl
acre
APPL
appl
appl
APPL
acre
acre
appl
APPL
acre
acre
appl
APPL
acre
appl
appl
acre
appl
acre
acre
appl
appl
appl
acre
acre
appl
acre
appl
acre
appl
acre
appl
appl
appl
appl
appl
acre
appl
acre
appl
appl
appl
appl
cwt
cwt
appl
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
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 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
================
CUST AIR SEED
CUST AIR SEED
CUST AIR SEED
CUST AIR SEED
CUST AIR SEED
CUST FERT
CUST FERT
CUST FERT APPL
CUST FERT APPL
CUST FUNG
CUST GROUND FERT
CUST GROUND SPR
CUST HANDLING
CUST HARV & HAUL
CUST HARVEST
CUST HERB APPL
CUST INSECTICIDE
CUST PICK & HAUL
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
DITCHING
DRY & STORAGE
DRY & STORAGE
DRYING
DRYING
DRYING
DRYING
DRYING
DRYING
DRYING
DRYING
DRYING & HANDLG
DRYING & STORAGE
FERTILIZER
FLAGGING
FLAGGING
GIN, BAG, ETC
GIN, BAG, ETC
GRAIN HANDLING
HARVEST & HAUL
HAUL
HAUL
HAUL
HAUL
HAUL
HAUL
HAUL
HAUL CLOVER
========
JEFFERSN
LIBRICE
MATARICE
RICE
WEST
MATACOTT
MATASORG
JACKCOTT
MATAGORD
LIBERTY
SOYBEANS
MATAGORD
COTTON
2ND
EAST
SORGHUM
SOYBEAN
WEST
CUST
SORGHUM
SOYBEANS
CORN
EAST
RICE
SORGHUM
SOYBEANS
WEST
WHAR
WHEAT
SORG
SOYBEAN
SPREDDER
LIBRICE
COTTON
SORGHUM
COTTON
CORN
EAST
RICE
SORGHUM
SOYBEANS
WHAR
WHEAT
CUST
Custom Operation
================
HIRE TILL. EQUIP
PLOW DRAINS
PLOW LEVEES
SURVEY LEVEES
========
CUST
CUST
Price
per
Unit
========
5.70
5.24
3.35
5.70
4.26
3.00
3.00
3.25
3.25
3.10
4.5
3.75
.18
9.13
.100
3.50
3.10
.105
.270
.216
.300
.200
.168
.280
2.00
.270
.150
.15
.800
.90
.270
.5
.90
.850
.50
.30
.150
3.30
.65
.65
3.25
3.25
.190
10.00
.28
.300
.220
.280
.200
.280
.32
.25
Unit
of
Measure
=======
acre
acre
acre
acre
cwt
acre
acre
acre
acre
appl
acre
acre
bu.
cwt
cwt.
acre
acre
lbs
cwt.
cwt
cwt.
cwt.
bu.
cwt.
acre
bu.
bu.
cwt
cwt
cwt
BU.
bu.
cwt
cwt
cwt.
cwt
bu.
acre
appl
appl
cwt
cwt
cwt
cwt
cwt
cwt.
cwt.
cwt
bu.
cwt.
cwt.
cwt
Cash
Flow
Row
====
42
42
42
42
42
42
42
42
42
42
42
42
52
49
42
42
42
42
49
49
49
49
49
49
42
51
51
51
51
51
51
42
51
51
51
51
51
42
42
42
49
49
49
49
49
49
49
49
49
49
49
42
Price
per
Unit
========
2.25
2.00
2.25
3.00
Unit
of
Measure
=======
acre
acre
acre
acre
Cash
Flow
Row
====
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.
Labor Resources
Description
Other Labor
Other Labor
Other Labor
Other Labor
Other Labor
Other Labor
=========================== ================ ================ ================ ================ ================ ================
First Name
HARVEST
HIRED LABOR
HIRED LABOR
HOEING
HOEING
OPERATOR LABOR
Qualifying Name
MELONS
EAST
WEST
MELONS
Cost or value
($/Hr)
3.44
5.95
5.00
4.5
3.44
6.101
Total Wage Benefits
(%)
Labor Type
(A,B)
A
A
A
A
A
B
Land Resources
Description
Land
Land
Land
Land
Land
Land
=========================== ================ ================ ================ ================ ================ ================
First Name
COTT LAND RENT
LAND CASH RENT
LAND CASH RENT
LAND RENT
LAND RENT
LAND RENT
Qualifying Name
FT BEND
LIB
COTTON
SORGHUM
SOYBEAN
Market Value
($/Ac)
Property Tax
($/Ac)
Appreciation Rate
(%)
Interest Rate
(%)
Annual Lease
($/Ac)
91.80
25.
65.
91.80
27.
21.
App. Calcuations
(Y,N)
N
N
N
N
N
N
Description
Land
Land
Land
Land
Land
Land
=========================== ================ ================ ================ ================ ================ ================
First Name
LAND RENT-LESIK LAND RENT-LESIK
RICE LAND RENT
RICE LAND RENT
RICE LAND RENT
RICE LAND RENT
Qualifying Name
CORN
GR SORG
BRAZORIA
CHAMBERS
EAST
FT BEND
Market Value
($/Ac)
Property Tax
($/Ac)
Appreciation Rate
(%)
Interest Rate
(%)
Annual Lease
($/Ac)
22.
27.
70.32
72.00
62.50
58.43
App. Calcuations
(Y,N)
N
N
N
N
N
N
Description
Land
Land
Land
Land
=========================== ================ ================ ================ ================ ================ ================
First Name
RICE LAND RENT
SORG LAND RENT
SORG LAND RENT
SORG LAND RENT
Qualifying Name
WEST
BRAZORIA
FT BEND
MATAGORD
Market Value
($/Ac)
Property Tax
($/Ac)
Appreciation Rate
(%)
Interest Rate
(%)
Annual Lease
($/Ac)
75.00
42.18
53.
49.22
App. Calcuations
(Y,N)
N
N
N
N
Buildings or Improvements Resources
Description
Bowls
Dist. Sys.
Dist. Sys.
Dist. Sys.
Dist. Sys.
Dist. Sys.
=========================== ================ ================ ================ ================ ================ ================
First Name
BOWLS BRAZORIA IRRIGAT CALHOUN IRRIGAT CHAMBERS-IRRIGAT COLORADO IRRIGAT
FLOOD
Qualifying Name
Horsepower Rating
(Hp)
Fuel Type
Fuel Con. (Unit/Hr or /Mi)
Usefull Life
(Hr)
18000
20
20
20
20
20
Remaining Life
(Hr)
5000
12
12
12
12
12
Efficiency
(%)
Hired Labor per Set
(Hr)
na
6.10
6.10
6.10
6.10
1563
Owner Labor per Set
(Hr)
na
Number of Sets
na
1
1
1
1
1
Current List Price
($)
3100
1
1
1
1
2600
Salvage Percent
(%)
10
Current Market Value
($)
3100
1
1
1
1
2600
Lease Payment
($)
On Farm Hired Labor
(Hr)
Off Farm Parts & Labor ($)
On Farm Owner Labor
(Hr)
Annual Use Base
(Hr)
R & M Eng. Estimate
(%)
6.0
10
10
10
10
10
R & M Calc.
(#1,#2)
2
2
2
2
2
2
Lease Calc.
(Hour,Year)
Fuel Use
( Def.,Calc.)
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.
Description
Dist. Sys.
Dist. Sys.
Dist. Sys.
Dist. Sys.
Power Plant
Power Plant
=========================== ================ ================ ================ ================ ================ ================
First Name
JEFF IRRIGAT LIBERTY-IRRIGAT MATAGORDA IRRIG WHARTON IRRIGAT
NATURAL GAS
NATURAL GAS
Qualifying Name
300
Horsepower Rating
(Hp)
225
300
Fuel Type
NG
NG
Fuel Con. (Unit/Hr or /Mi)
Usefull Life
(Hr)
20
20
20
20
20000
20000
Remaining Life
(Hr)
12
12
12
12
12000
12000
Efficiency
(%)
16.8
16.8
Hired Labor per Set
(Hr)
6.10
6.10
6.10
6.10
na
na
Owner Labor per Set
(Hr)
na
na
Number of Sets
1
1
1
1
na
na
Current List Price
($)
1
1
1
1
4100
6100
Salvage Percent
(%)
10
10
Current Market Value
($)
1
1
1
1
4100
6100
Lease Payment
($)
On Farm Hired Labor
(Hr)
Off Farm Parts & Labor ($)
On Farm Owner Labor
(Hr)
Annual Use Base
(Hr)
R & M Eng. Estimate
(%)
10
10
10
10
5.0
5.0
R & M Calc.
(#1,#2)
2
2
2
2
2
2
Lease Calc.
(Hour,Year)
Fuel Use
( Def.,Calc.)
C
C
Description
Pump
Col.,Pipe,Shaft Discharge Head
Gear Drive
Water Source
=========================== ================ ================ ================ ================ ================ ================
First Name
PUMP COLUMN PIPE SHAF
DISCHARGE HEAD
RIGHT ANGLE
WELL
Qualifying Name
Horsepower Rating
(Hp)
Fuel Type
Fuel Con. (Unit/Hr or /Mi)
Usefull Life
(Hr)
40000
33000
33000
33000
20
Remaining Life
(Hr)
20000
25000
25000
25000
10
Efficiency
(%)
75
75
95.0
Hired Labor per Set
(Hr)
na
na
na
na
na
Owner Labor per Set
(Hr)
na
na
na
na
na
Number of Sets
na
na
na
na
na
Current List Price
($)
1000
12900
1600
4415
46800
Salvage Percent
(%)
10
10
10
10
Current Market Value
($)
1000
12900
1600
4415
46800
Lease Payment
($)
On Farm Hired Labor
(Hr)
Off Farm Parts & Labor ($)
On Farm Owner Labor
(Hr)
Annual Use Base
(Hr)
R & M Eng. Estimate
(%)
6.0
R & M Calc.
(#1,#2)
2
2
2
2
2
Lease Calc.
(Hour,Year)
Fuel Use
( Def.,Calc.)
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.
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
4.189
0.000
0.000
0.000
4.742
0.000
0.000
TRACTOR
125 HP
$/Hr
5.045
0.000
0.000
0.000
6.349
0.000
0.000
TRACTOR
150 HP
$/Hr
6.306
0.000
0.000
0.000
7.460
0.000
0.000
TRACTOR
180 HP
$/Hr
7.432
0.000
0.000
0.000
7.471
0.000
0.000
TRACTOR
200 HP
$/Hr
8.558
0.000
0.000
0.000
7.060
0.000
0.000
TRACTOR
225 HP
$/Hr
12.612
0.000
0.000
0.000
9.851
0.000
0.000
TRACTOR
30 HP
$/Hr
1.351
0.000
0.000
0.000
1.079
0.000
0.000
TRACTOR
70 HP
$/Hr
2.702
0.000
0.000
0.000
2.008
0.000
0.000
COMBINE
CORN
$/Hr
8.587
0.000
0.000
0.000
50.748
0.000
0.000
COMBINE
GRAIN
$/Hr
8.587
0.000
0.000
0.000
48.373
0.000
0.000
COMBINE
RICE
$/Hr
8.587
0.000
0.000
0.000
48.373
0.000
0.000
COTTON PICKER
4 ROW
$/Hr
6.297
0.000
0.000
0.000
60.984
0.000
0.000
ANHYD APPLICATOR
$/Hr
0.000
0.000
0.000
0.000
0.000
0.000
0.000
BACKHOE
$/Hr
0.000
0.000
0.000
0.000
3.306
0.000
0.000
BEDDER
8 ROW
$/Hr
0.000
0.000
0.000
0.000
3.158
0.000
0.000
BLADE
DOZER
$/Hr
0.000
0.000
0.000
0.000
1.193
0.000
0.000
CHISEL
$/Hr
0.000
0.000
0.000
0.000
3.988
0.000
0.000
CULTIPACKER
$/Hr
0.000
0.000
0.000
0.000
0.896
0.000
0.000
CULTIVATOR
6 ROW
$/Hr
0.000
0.000
0.000
0.000
2.770
0.000
0.000
CULTIVATOR
8 ROW
$/Hr
0.000
0.000
0.000
0.000
3.676
0.000
0.000
CULTIVATOR
FERT
$/Hr
0.000
0.000
0.000
0.000
3.196
0.000
0.000
DISK TANDEM 18'
70 HP
$/Hr
0.000
0.000
0.000
0.000
4.553
0.000
0.000
DISK TANDEM 22'
140 HP
$/Hr
0.000
0.000
0.000
0.000
7.545
0.000
0.000
DITCHER
$/Hr
0.000
0.000
0.000
0.000
2.140
0.000
0.000
DRILL
$/Hr
0.000
0.000
0.000
0.000
3.821
0.000
0.000
DU ALL
8 ROW
$/Hr
0.000
0.000
0.000
0.000
3.400
0.000
0.000
FERT SPREDDER
$/Hr
0.000
0.000
0.000
0.000
7.518
0.000
0.000
FIELD CULTIVATOR
18'
$/Hr
0.000
0.000
0.000
0.000
2.588
0.000
0.000
FIELD CULTIVATOR
20'
$/Hr
0.000
0.000
0.000
0.000
2.770
0.000
0.000
FIELD CULTIVATOR
29'
$/Hr
0.000
0.000
0.000
0.000
5.509
0.000
0.000
GRAIN CART
$/Hr
0.000
0.000
0.000
0.000
4.993
0.000
0.000
GRAIN DRILL/FERT
$/Hr
0.000
0.000
0.000
0.000
4.966
0.000
0.000
HIPPER
6 ROW
$/Hr
0.000
0.000
0.000
0.000
3.158
0.000
0.000
LAND PLANE
LARGE
$/Hr
0.000
0.000
0.000
0.000
3.332
0.000
0.000
LAND PLANE
SMALL
$/Hr
0.000
0.000
0.000
0.000
3.332
0.000
0.000
LEVEE PLOW
$/Hr
0.000
0.000
0.000
0.000
2.024
0.000
0.000
OFFSET
HEAVY
$/Hr
0.000
0.000
0.000
0.000
5.008
0.000
0.000
OFFSET
LIGHT
$/Hr
0.000
0.000
0.000
0.000
2.732
0.000
0.000
PLANTER
6 ROW
$/Hr
0.000
0.000
0.000
0.000
8.287
0.000
0.000
PLANTER
8 ROW
$/Hr
0.000
0.000
0.000
0.000
11.050
0.000
0.000
ROLLER CONCRETE
20'
$/Hr
0.000
0.000
0.000
0.000
0.185
0.000
0.000
ROTARY HOE
8 ROW
$/Hr
0.000
0.000
0.000
0.000
2.187
0.000
0.000
SHREDDER
4R
$/Hr
0.000
0.000
0.000
0.000
1.855
0.000
0.000
SPIKE T HARROW
$/Hr
0.000
0.000
0.000
0.000
0.419
0.000
0.000
SPRAYER
$/Hr
0.000
0.000
0.000
0.000
1.998
0.000
0.000
SPRAYER
HERB
$/Hr
0.000
0.000
0.000
0.000
1.648
0.000
0.000
===== Fixed Expenses ===== Total
Deprec.
Annual Taxes,
Expenses
&
Lease
License
Interest
& Insur.
======== ======== ======== ========
6.640
0.000
0.485
16.056
8.881
0.000
0.649
20.923
10.439
0.000
0.763
24.967
10.032
0.000
0.736
25.670
11.643
0.000
0.853
28.113
16.635
0.000
1.215
40.312
3.416
0.000
0.233
6.079
3.885
0.000
0.289
8.884
30.631
0.000
1.950
91.916
29.102
0.000
1.853
87.915
29.102
0.000
1.853
87.915
79.809
0.000
5.601 152.691
4.200
0.000
0.400
4.600
7.205
0.000
0.500
11.011
4.319
0.000
0.300
7.777
3.242
0.000
0.225
4.660
7.663
0.000
0.533
12.185
1.605
0.000
0.103
2.604
3.855
0.000
0.268
6.892
5.116
0.000
0.355
9.146
10.952
0.000
0.760
14.907
10.071
0.000
0.625
15.248
15.599
0.000
0.837
23.981
3.602
0.000
0.250
5.993
7.565
0.000
0.525
11.911
11.630
0.000
0.810
15.840
3.458
0.000
0.240
11.216
3.602
0.000
0.250
6.441
3.855
0.000
0.268
6.892
6.460
0.000
0.450
12.419
3.207
0.000
0.313
8.512
8.358
0.000
0.580
13.903
4.067
0.000
0.283
7.508
6.010
0.000
0.527
9.868
6.010
0.000
0.527
9.868
2.268
0.000
0.141
4.432
11.078
0.000
0.688
16.773
6.042
0.000
0.375
9.149
16.132
0.000
1.125
25.545
22.272
0.000
1.550
34.872
2.045
0.000
0.100
2.330
6.944
0.000
0.484
9.615
5.256
0.000
0.286
7.397
0.861
0.000
0.060
1.340
3.098
0.000
0.215
5.311
2.594
0.000
0.180
4.421
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.
Resource Name
Unit ===================== Variable Expenses ===================
Fuel
Oper. &
Oper.
Custom
Repair
Repair
Hourly
&
Manage.
Input
Oper.
& Maint. & Maint. Lease
Lube
Labor
Off Farm Labor
================== ======== ==== ======== ======== ======== ======== ======== ======== ========
SPRING T HARROW
$/Hr
0.000
0.000
0.000
0.000
3.175
0.000
0.000
WATERMELON CART
$/Hr
0.000
0.000
0.000
0.000
4.993
0.000
0.000
LEVEE BOX T-A
$/Hr
0.000
0.000
0.000
0.000
0.000
0.000
0.000
SHOP EQUIPMENT
$/Hr
0.000
0.000
0.000
0.000 1435.000
0.000
0.000
PICKUP TRUCK
1/2 TON $/Mi
0.129
0.000
0.000
0.000
0.010
0.003
0.000
===== Fixed Expenses ===== Total
Deprec.
Annual Taxes,
Expenses
&
Lease
License
Interest
& Insur.
======== ======== ======== ========
25.278
0.000
1.760
30.213
3.207
0.000
0.313
8.512
6.496
0.000
0.190
6.686
1950.328
0.000
69.007 3454.335
0.176
0.000
0.026
0.344
TRACTOR
125 HP
ANHYD APPLICATOR
ANHYD APPL
CORN
$/Ac
$/Ac
$/Ac
0.817
0.000
0.817
0.923
0.000
0.923
0.000
0.000
0.000
0.000
0.000
0.000
0.800
0.000
0.800
0.000
0.000
0.000
0.000
0.000
0.000
1.119
0.481
1.601
0.000
0.000
0.000
0.082
0.046
0.128
3.741
0.527
4.268
TRACTOR
BEDDER
BEDDING
125 HP
8 ROW
$/Ac
$/Ac
$/Ac
0.876
0.000
0.876
0.989
0.000
0.989
0.000
0.000
0.000
0.000
0.000
0.000
0.857
0.388
1.245
0.000
0.000
0.000
0.000
0.000
0.000
1.199
0.530
1.729
0.000
0.000
0.000
0.088
0.037
0.124
4.008
0.955
4.963
TRACTOR
BEDDER
BEDDING
150 HP
8 ROW
CORN
$/Ac
$/Ac
$/Ac
0.902
0.000
0.902
0.989
0.000
0.989
0.000
0.000
0.000
0.000
0.000
0.000
1.007
0.388
1.395
0.000
0.000
0.000
0.000
0.000
0.000
1.410
0.530
1.940
0.000
0.000
0.000
0.103
0.037
0.140
4.410
0.955
5.365
TRACTOR
BACKHOE
BUTT & DRAIN
100 HP
$/Ac
$/Ac
$/Ac
1.576
0.000
1.576
3.164
0.000
3.164
0.000
0.000
0.000
0.000
0.000
0.000
2.049
1.299
3.348
0.000
0.000
0.000
0.000
0.000
0.000
2.869
2.830
5.700
0.000
0.000
0.000
0.210
0.196
0.406
9.867
4.325
14.193
TRACTOR
CHISEL
CHISEL
200 HP
$/Ac
$/Ac
$/Ac
1.162
0.000
1.162
0.722
0.000
0.722
0.000
0.000
0.000
0.000
0.000
0.000
0.696
0.358
1.054
0.000
0.000
0.000
0.000
0.000
0.000
1.148
0.687
1.835
0.000
0.000
0.000
0.084
0.048
0.132
3.813
1.092
4.905
COMBINE
COMBINING
CORN
$/Ac
$/Ac
1.833
1.833
1.628
1.628
0.000
0.000
0.000
0.000
10.835
10.835
0.000
0.000
0.000
0.000
6.540
6.540
0.000
0.000
0.416
0.416
21.253
21.253
COMBINE
COMBINING
GRAIN
GRAIN
$/Ac
$/Ac
1.888
1.888
1.677
1.677
0.000
0.000
0.000
0.000
10.636
10.636
0.000
0.000
0.000
0.000
6.399
6.399
0.000
0.000
0.408
0.408
21.007
21.007
COMBINE
COMBINING
RICE
RICE
$/Ac
$/Ac
2.643
2.643
2.348
2.348
0.000
0.000
0.000
0.000
14.891
14.891
0.000
0.000
0.000
0.000
8.959
8.959
0.000
0.000
0.571
0.571
29.411
29.411
COTTON PICKER
COTTON PICKING
4 ROW
$/Ac
$/Ac
3.172
3.172
3.841
3.841
0.000
0.000
0.000
0.000
30.716
30.716
0.000
0.000
0.000
0.000
40.197
40.197
0.000
0.000
2.821
2.821
80.747
80.747
TRACTOR
CULTIPACKER
CULTIPACKING
100 HP
$/Ac
$/Ac
$/Ac
0.803
0.000
0.803
1.206
0.000
1.206
0.000
0.000
0.000
0.000
0.000
0.000
0.781
0.134
0.915
0.000
0.000
0.000
0.000
0.000
0.000
1.093
0.240
1.334
0.000
0.000
0.000
0.080
0.015
0.095
3.962
0.390
4.352
TRACTOR
CULTIVATOR
CULTIVATE
100 HP
6 ROW
$/Ac
$/Ac
$/Ac
0.819
0.000
0.819
1.438
0.000
1.438
0.000
0.000
0.000
0.000
0.000
0.000
0.931
0.494
1.426
0.000
0.000
0.000
0.000
0.000
0.000
1.304
0.688
1.992
0.000
0.000
0.000
0.095
0.048
0.143
4.587
1.230
5.818
TRACTOR
100 HP
FIELD CULTIVATOR 20'
CULTIVATE
20'
$/Ac
$/Ac
$/Ac
0.734
0.000
0.734
1.166
0.000
1.166
0.000
0.000
0.000
0.000
0.000
0.000
0.755
0.401
1.156
0.000
0.000
0.000
0.000
0.000
0.000
1.057
0.558
1.615
0.000
0.000
0.000
0.077
0.039
0.116
3.788
0.997
4.785
$/Ac
1.171
0.925
0.000
0.000
0.892
0.000
0.000
1.471
0.000
0.108
4.567
TRACTOR
RICE
CORN
200 HP
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.
Resource Name
Unit ===================== Variable Expenses ===================
Fuel
Oper. &
Oper.
Custom
Repair
Repair
Hourly
&
Manage.
Input
Oper.
& Maint. & Maint. Lease
Lube
Labor
Off Farm Labor
================== ======== ==== ======== ======== ======== ======== ======== ======== ========
CULTIVATOR
8 ROW
$/Ac
0.000
0.000
0.000
0.000
0.422
0.000
0.000
CULTIVATE
8 ROW
$/Ac
1.171
0.925
0.000
0.000
1.314
0.000
0.000
TRACTOR
CULTIVATOR
CULTIVATE
===== Fixed Expenses ===== Total
Deprec.
Annual Taxes,
Expenses
&
Lease
License
Interest
& Insur.
======== ======== ======== ========
0.588
0.000
0.041
1.050
2.059
0.000
0.148
5.617
150 HP
6 ROW
CORN
$/Ac
$/Ac
$/Ac
1.025
0.000
1.025
1.438
0.000
1.438
0.000
0.000
0.000
0.000
0.000
0.000
1.465
0.494
1.959
0.000
0.000
0.000
0.000
0.000
0.000
2.050
0.688
2.738
0.000
0.000
0.000
0.150
0.048
0.197
6.128
1.230
7.358
TRACTOR
125 HP
FIELD CULTIVATOR 18'
CULTIVATE
RICE
$/Ac
$/Ac
$/Ac
0.685
0.000
0.685
0.938
0.000
0.938
0.000
0.000
0.000
0.000
0.000
0.000
0.813
0.301
1.114
0.000
0.000
0.000
0.000
0.000
0.000
1.137
0.419
1.557
0.000
0.000
0.000
0.083
0.029
0.112
3.656
0.750
4.406
TRACTOR
CULTIVATOR
CULTIVATE
70 HP
6 ROW
SORG
$/Ac
$/Ac
$/Ac
0.784
0.000
0.784
1.438
0.000
1.438
0.000
0.000
0.000
0.000
0.000
0.000
0.394
0.494
0.889
0.000
0.000
0.000
0.000
0.000
0.000
0.763
0.688
1.451
0.000
0.000
0.000
0.057
0.048
0.104
3.436
1.230
4.666
TRACTOR
CULTIVATOR
CULTIVATE FERT
150 HP
FERT
CORN
$/Ac
$/Ac
$/Ac
0.236
0.000
0.236
1.041
0.000
1.041
0.000
0.000
0.000
0.000
0.000
0.000
1.060
0.413
1.473
0.000
0.000
0.000
0.000
0.000
0.000
1.484
1.415
2.899
0.000
0.000
0.000
0.108
0.098
0.207
3.929
1.926
5.855
TRACTOR
PLANTER
CULTIVATE-RIDGE
125 HP
6 ROW
6 ROW
$/Ac
$/Ac
$/Ac
1.290
0.000
1.290
1.298
0.000
1.298
0.000
0.000
0.000
0.000
0.000
0.000
1.125
1.335
2.461
0.000
0.000
0.000
0.000
0.000
0.000
1.574
2.599
4.173
0.000
0.000
0.000
0.115
0.181
0.296
5.401
4.116
9.517
TRACTOR
DISK TANDEM 18'
DISKING
100 HP
70 HP
100 HP
$/Ac
$/Ac
$/Ac
0.922
0.000
0.922
1.465
0.000
1.465
0.000
0.000
0.000
0.000
0.000
0.000
0.949
0.828
1.777
0.000
0.000
0.000
0.000
0.000
0.000
1.328
1.832
3.160
0.000
0.000
0.000
0.097
0.114
0.211
4.761
2.773
7.534
TRACTOR
DISK TANDEM 18'
DISKING
180 HP
70 HP
180 HP
$/Ac
$/Ac
$/Ac
1.225
0.000
1.225
1.465
0.000
1.465
0.000
0.000
0.000
0.000
0.000
0.000
1.495
0.828
2.323
0.000
0.000
0.000
0.000
0.000
0.000
2.007
1.832
3.838
0.000
0.000
0.000
0.147
0.114
0.261
6.339
2.773
9.112
TRACTOR
DISK TANDEM 22'
DISKING
150 HP
140 HP
22 FT
$/Ac
$/Ac
$/Ac
1.204
0.000
1.204
0.946
0.000
0.946
0.000
0.000
0.000
0.000
0.000
0.000
0.964
0.886
1.850
0.000
0.000
0.000
0.000
0.000
0.000
1.349
1.832
3.181
0.000
0.000
0.000
0.099
0.098
0.197
4.561
2.817
7.378
TRACTOR
DISK TANDEM 22'
DISKING
225 HP
140 HP
225 HP
$/Ac
$/Ac
$/Ac
1.438
0.000
1.438
0.946
0.000
0.946
0.000
0.000
0.000
0.000
0.000
0.000
1.273
0.886
2.159
0.000
0.000
0.000
0.000
0.000
0.000
2.149
1.832
3.982
0.000
0.000
0.000
0.157
0.098
0.255
5.963
2.817
8.780
TRACTOR
DISK TANDEM 18'
DISKING
100 HP
70 HP
CORN
$/Ac
$/Ac
$/Ac
0.922
0.000
0.922
1.465
0.000
1.465
0.000
0.000
0.000
0.000
0.000
0.000
0.949
0.828
1.777
0.000
0.000
0.000
0.000
0.000
0.000
1.328
1.832
3.160
0.000
0.000
0.000
0.097
0.114
0.211
4.761
2.773
7.534
TRACTOR
DISK TANDEM 22'
DISKING
180 HP
140 HP
TANDEM
$/Ac
$/Ac
$/Ac
1.171
0.000
1.171
0.946
0.000
0.946
0.000
0.000
0.000
0.000
0.000
0.000
0.965
0.886
1.852
0.000
0.000
0.000
0.000
0.000
0.000
1.296
1.832
3.129
0.000
0.000
0.000
0.095
0.098
0.193
4.473
2.817
7.290
TRACTOR
DISK TANDEM 18'
DISKING 18'
150 HP
70 HP
180 HP
$/Ac
$/Ac
$/Ac
1.113
0.000
1.113
1.465
0.000
1.465
0.000
0.000
0.000
0.000
0.000
0.000
1.492
0.828
2.320
0.000
0.000
0.000
0.000
0.000
0.000
2.088
1.832
3.920
0.000
0.000
0.000
0.153
0.114
0.266
6.311
2.773
9.084
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.
Resource Name
Unit ===================== Variable Expenses ===================
Fuel
Oper. &
Oper.
Custom
Repair
Repair
Hourly
&
Manage.
Input
Oper.
& Maint. & Maint. Lease
Lube
Labor
Off Farm Labor
================== ======== ==== ======== ======== ======== ======== ======== ======== ========
TRACTOR
225 HP
$/Ac
1.319
1.000
0.000
0.000
1.346
0.000
0.000
OFFSET
HEAVY
$/Ac
0.000
0.000
0.000
0.000
0.622
0.000
0.000
DISKING-OFFSET
HEAVY
$/Ac
1.319
1.000
0.000
0.000
1.968
0.000
0.000
===== Fixed Expenses ===== Total
Deprec.
Annual Taxes,
Expenses
&
Lease
License
Interest
& Insur.
======== ======== ======== ========
2.273
0.000
0.166
6.105
1.376
0.000
0.085
2.084
3.649
0.000
0.251
8.188
TRACTOR
OFFSET
DISKING-OFFSET
100 HP
LIGHT
LIGHT
$/Ac
$/Ac
$/Ac
1.066
0.000
1.066
1.906
0.000
1.906
0.000
0.000
0.000
0.000
0.000
0.000
1.234
0.646
1.881
0.000
0.000
0.000
0.000
0.000
0.000
1.729
1.430
3.158
0.000
0.000
0.000
0.126
0.089
0.215
6.061
2.165
8.226
TRACTOR
DITCHER
DITCHING
150 HP
$/Ac
$/Ac
$/Ac
1.754
0.000
1.754
2.307
0.000
2.307
0.000
0.000
0.000
0.000
0.000
0.000
2.351
0.613
2.964
0.000
0.000
0.000
0.000
0.000
0.000
3.289
1.032
4.321
0.000
0.000
0.000
0.240
0.072
0.312
9.940
1.716
11.657
TRACTOR
DRILL
DRILL
150 HP
$/Ac
$/Ac
$/Ac
2.447
0.000
2.447
1.922
0.000
1.922
0.000
0.000
0.000
0.000
0.000
0.000
1.959
0.912
2.871
0.000
0.000
0.000
0.000
0.000
0.000
2.741
1.806
4.547
0.000
0.000
0.000
0.200
0.125
0.326
9.269
2.843
12.113
TRACTOR
70 HP
GRAIN DRILL/FERT
DRILL/FERT
$/Ac
$/Ac
$/Ac
0.045
0.000
0.045
1.758
0.000
1.758
0.000
0.000
0.000
0.000
0.000
0.000
0.482
1.084
1.566
0.000
0.000
0.000
0.000
0.000
0.000
0.933
1.824
2.756
0.000
0.000
0.000
0.069
0.127
0.196
3.287
3.034
6.321
TRACTOR
FERT SPREDDER
FERT SPREDDER
125 HP
$/Ac
$/Ac
$/Ac
1.751
0.000
1.751
1.813
0.000
1.813
0.000
0.000
0.000
0.000
0.000
0.000
1.715
1.846
3.560
0.000
0.000
0.000
0.000
0.000
0.000
2.399
0.849
3.248
0.000
0.000
0.000
0.175
0.059
0.234
7.852
2.754
10.606
TRACTOR
CULTIVATOR
FERTILIZING
70 HP
FERT
$/Ac
$/Ac
$/Ac
0.193
0.000
0.193
1.041
0.000
1.041
0.000
0.000
0.000
0.000
0.000
0.000
0.285
0.413
0.698
0.000
0.000
0.000
0.000
0.000
0.000
0.552
1.415
1.967
0.000
0.000
0.000
0.041
0.098
0.139
2.112
1.926
4.038
TRACTOR
180 HP
FIELD CULTIVATOR 20'
FIELD CULTIVATE
180 HP
$/Ac
$/Ac
$/Ac
0.975
0.000
0.975
1.166
0.000
1.166
0.000
0.000
0.000
0.000
0.000
0.000
1.189
0.401
1.590
0.000
0.000
0.000
0.000
0.000
0.000
1.597
0.558
2.155
0.000
0.000
0.000
0.117
0.039
0.156
5.044
0.997
6.041
TRACTOR
150 HP
FIELD CULTIVATOR 20'
FIELD CULTIVATE
RICE
$/Ac
$/Ac
$/Ac
0.886
0.000
0.886
1.166
0.000
1.166
0.000
0.000
0.000
0.000
0.000
0.000
1.188
0.401
1.588
0.000
0.000
0.000
0.000
0.000
0.000
1.662
0.558
2.220
0.000
0.000
0.000
0.121
0.039
0.160
5.022
0.997
6.019
TRACTOR
150 HP
FIELD CULTIVATOR 20'
FIELD CULTIVATE
SORGHUM
$/Ac
$/Ac
$/Ac
0.886
0.000
0.886
1.166
0.000
1.166
0.000
0.000
0.000
0.000
0.000
0.000
1.188
0.401
1.588
0.000
0.000
0.000
0.000
0.000
0.000
1.662
0.558
2.220
0.000
0.000
0.000
0.121
0.039
0.160
5.022
0.997
6.019
TRACTOR
150 HP
FIELD CULTIVATOR 29'
FIELD CULTIVATOR
29'
$/Ac
$/Ac
$/Ac
0.469
0.000
0.469
0.582
0.000
0.582
0.000
0.000
0.000
0.000
0.000
0.000
0.593
0.398
0.991
0.000
0.000
0.000
0.000
0.000
0.000
0.830
0.467
1.297
0.000
0.000
0.000
0.061
0.033
0.093
2.534
0.897
3.432
TRACTOR
SPRING T HARROW
HARROWING
100 HP
$/Ac
$/Ac
$/Ac
0.352
0.000
0.352
0.560
0.000
0.560
0.000
0.000
0.000
0.000
0.000
0.000
0.362
0.221
0.583
0.000
0.000
0.000
0.000
0.000
0.000
0.507
1.756
2.264
0.000
0.000
0.000
0.037
0.122
0.159
1.818
2.099
3.918
TRACTOR
SPIKE T HARROW
HARROWING
100 HP
$/Ac
$/Ac
$/Ac
0.352
0.000
0.352
0.560
0.000
0.560
0.000
0.000
0.000
0.000
0.000
0.000
0.362
0.029
0.391
0.000
0.000
0.000
0.000
0.000
0.000
0.507
0.060
0.567
0.000
0.000
0.000
0.037
0.004
0.041
1.818
0.093
1.911
RICE
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.
Resource Name
Unit ===================== Variable Expenses ===================
Fuel
Oper. &
Oper.
Custom
Repair
Repair
Hourly
&
Manage.
Input
Oper.
& Maint. & Maint. Lease
Lube
Labor
Off Farm Labor
================== ======== ==== ======== ======== ======== ======== ======== ======== ========
TRACTOR
GRAIN CART
HAULING
150 HP
TRACTOR
ROTARY HOE
HOEING
===== Fixed Expenses ===== Total
Deprec.
Annual Taxes,
Expenses
&
Lease
License
Interest
& Insur.
======== ======== ======== ========
CART
$/Ac
$/Ac
$/Ac
3.143
0.000
3.143
3.443
0.000
3.443
0.000
0.000
0.000
0.000
0.000
0.000
3.508
2.135
5.643
0.000
0.000
0.000
0.000
0.000
0.000
4.909
1.371
6.280
0.000
0.000
0.000
0.359
0.134
0.492
15.362
3.639
19.001
70 HP
8 ROW
ROTARY
$/Ac
$/Ac
$/Ac
0.438
0.000
0.438
0.804
0.000
0.804
0.000
0.000
0.000
0.000
0.000
0.000
0.220
0.218
0.439
0.000
0.000
0.000
0.000
0.000
0.000
0.426
0.693
1.119
0.000
0.000
0.000
0.032
0.048
0.080
1.921
0.959
2.880
TRACTOR
LEVEE PLOW
LEVEE BUILDING
225 HP
$/Ac
$/Ac
$/Ac
2.134
0.000
2.134
1.246
0.000
1.246
0.000
0.000
0.000
0.000
0.000
0.000
1.677
0.313
1.990
0.000
0.000
0.000
0.000
0.000
0.000
2.832
0.351
3.183
0.000
0.000
0.000
0.207
0.022
0.229
8.096
0.686
8.782
TRACTOR
LEVEE PLOW
LEVEE PLOW
225 HP
225HP
$/Ac
$/Ac
$/Ac
2.134
0.000
2.134
1.246
0.000
1.246
0.000
0.000
0.000
0.000
0.000
0.000
1.677
0.313
1.990
0.000
0.000
0.000
0.000
0.000
0.000
2.832
0.351
3.183
0.000
0.000
0.000
0.207
0.022
0.229
8.096
0.686
8.782
COTTON PICKER
PICKING
4 ROW
COTTON
$/Ac
$/Ac
3.172
3.172
3.841
3.841
0.000
0.000
0.000
0.000
30.716
30.716
0.000
0.000
0.000
0.000
40.197
40.197
0.000
0.000
2.821
2.821
80.747
80.747
PICKUP TRUCK
PICKUP TRUCK
1/2 TON
1/2 TON
$/Mi
$/mi
0.129
0.129
0.203
0.203
0.000
0.000
0.000
0.000
0.010
0.010
0.003
0.003
0.000
0.000
0.176
0.176
0.000
0.000
0.026
0.026
0.547
0.547
TRACTOR
LAND PLANE
PLANING
180 HP
SMALL
$/Ac
$/Ac
$/Ac
2.006
0.000
2.006
1.506
0.000
1.506
0.000
0.000
0.000
0.000
0.000
0.000
1.537
0.623
2.161
0.000
0.000
0.000
0.000
0.000
0.000
2.064
1.124
3.188
0.000
0.000
0.000
0.151
0.098
0.250
7.265
1.846
9.111
TRACTOR
LAND PLANE
PLANING
225 HP
LARGE
RICE
$/Ac
$/Ac
$/Ac
2.073
0.000
2.073
1.136
0.000
1.136
0.000
0.000
0.000
0.000
0.000
0.000
1.528
0.470
1.998
0.000
0.000
0.000
0.000
0.000
0.000
2.580
0.848
3.428
0.000
0.000
0.000
0.188
0.074
0.263
7.506
1.392
8.897
TRACTOR
PLANTER
PLANTING
150 HP
6 ROW
$/Ac
$/Ac
$/Ac
1.272
0.000
1.272
1.298
0.000
1.298
0.000
0.000
0.000
0.000
0.000
0.000
1.322
1.335
2.657
0.000
0.000
0.000
0.000
0.000
0.000
1.850
2.599
4.449
0.000
0.000
0.000
0.135
0.181
0.316
5.877
4.116
9.993
TRACTOR
PLANTER
PLANTING
200 HP
8 ROW
8 ROW
$/Ac
$/Ac
$/Ac
0.997
0.000
0.997
0.989
0.000
0.989
0.000
0.000
0.000
0.000
0.000
0.000
0.953
1.356
2.310
0.000
0.000
0.000
0.000
0.000
0.000
1.572
2.734
4.306
0.000
0.000
0.000
0.115
0.190
0.305
4.626
4.281
8.907
TRACTOR
DRILL
PLANTING-DRILL
150 HP
$/Ac
$/Ac
$/Ac
2.447
0.000
2.447
1.922
0.000
1.922
0.000
0.000
0.000
0.000
0.000
0.000
1.959
0.912
2.871
0.000
0.000
0.000
0.000
0.000
0.000
2.741
1.806
4.547
0.000
0.000
0.000
0.200
0.125
0.326
9.269
2.843
12.113
TRACTOR
LEVEE PLOW
PLOW DRAINS
225 HP
$/Ac
$/Ac
$/Ac
2.134
0.000
2.134
1.246
0.000
1.246
0.000
0.000
0.000
0.000
0.000
0.000
1.677
0.313
1.990
0.000
0.000
0.000
0.000
0.000
0.000
2.832
0.351
3.183
0.000
0.000
0.000
0.207
0.022
0.229
8.096
0.686
8.782
TRACTOR
LEVEE PLOW
PLOW DRAINS
225 HP
$/Ac
$/Ac
SOYBEANS $/Ac
2.134
0.000
2.134
1.246
0.000
1.246
0.000
0.000
0.000
0.000
0.000
0.000
1.677
0.313
1.990
0.000
0.000
0.000
0.000
0.000
0.000
2.832
0.351
3.183
0.000
0.000
0.000
0.207
0.022
0.229
8.096
0.686
8.782
RICE
Resource Name
Unit ===================== Variable Expenses ===================
Fuel
Oper. &
Oper.
Custom
Repair
Repair
Hourly
&
Manage.
Input
Oper.
& Maint. & Maint. Lease
Lube
Labor
Off Farm Labor
================== ======== ==== ======== ======== ======== ======== ======== ======== ========
TRACTOR
150 HP
$/Ac
1.263
1.384
0.000
0.000
1.410
0.000
0.000
ROLLER CONCRETE 20'
$/Ac
0.000
0.000
0.000
0.000
0.032
0.000
0.000
ROLLER CONCRETE
150 HP
$/Ac
1.263
1.384
0.000
0.000
1.442
0.000
0.000
===== Fixed Expenses ===== Total
Deprec.
Annual Taxes,
Expenses
&
Lease
License
Interest
& Insur.
======== ======== ======== ========
1.973
0.000
0.144
6.175
0.351
0.000
0.017
0.400
2.325
0.000
0.161
6.575
TRACTOR
ROLLER CONCRETE
ROLLER CONCRETE
125 HP
20'
20'
$/Ac
$/Ac
$/Ac
1.226
0.000
1.226
1.384
0.000
1.384
0.000
0.000
0.000
0.000
0.000
0.000
1.200
0.032
1.232
0.000
0.000
0.000
0.000
0.000
0.000
1.679
0.351
2.030
0.000
0.000
0.000
0.123
0.017
0.140
5.612
0.400
6.012
TRACTOR
SHREDDER
DISK TANDEM 18'
SHRED AND DISK
100 HP
4R
70 HP
$/Ac
$/Ac
$/Ac
$/Ac
1.238
0.000
0.000
1.238
1.465
0.000
0.000
1.465
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.949
0.292
0.828
2.069
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
1.328
0.828
1.832
3.988
0.000
0.000
0.000
0.000
0.097
0.045
0.114
0.256
5.077
1.165
2.773
9.016
TRACTOR
SHREDDER
SHREDDING
125 HP
4R
$/Ac
$/Ac
$/Ac
0.501
0.000
0.501
1.269
0.000
1.269
0.000
0.000
0.000
0.000
0.000
0.000
1.100
0.292
1.393
0.000
0.000
0.000
0.000
0.000
0.000
1.539
0.828
2.368
0.000
0.000
0.000
0.112
0.045
0.157
4.522
1.165
5.688
TRACTOR
SHREDDER
SHREDDING
70 HP
4R
MATA
$/Ac
$/Ac
$/Ac
0.370
0.000
0.370
1.269
0.000
1.269
0.000
0.000
0.000
0.000
0.000
0.000
0.348
0.292
0.640
0.000
0.000
0.000
0.000
0.000
0.000
0.673
0.828
1.502
0.000
0.000
0.000
0.050
0.045
0.095
2.710
1.165
3.875
TRACTOR
SHREDDER
SHREDDING-JACK
150 HP
4R
150-4R
$/Ac
$/Ac
$/Ac
0.543
0.000
0.543
1.269
0.000
1.269
0.000
0.000
0.000
0.000
0.000
0.000
1.293
0.292
1.585
0.000
0.000
0.000
0.000
0.000
0.000
1.809
0.828
2.638
0.000
0.000
0.000
0.132
0.045
0.177
5.047
1.165
6.212
TRACTOR
SPRAYER
DISK TANDEM 18'
SPRAY AND DISK
125 HP
HERB
70 HP
$/Ac
$/Ac
$/Ac
$/Ac
1.070
0.000
0.000
1.070
1.465
0.000
0.000
1.465
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
1.270
0.236
0.828
2.334
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
1.777
0.371
1.832
3.980
0.000
0.000
0.000
0.000
0.130
0.026
0.114
0.269
5.711
0.633
2.773
9.117
TRACTOR
SPRAYER
SPRAYER
70 HP
$/Ac
$/Ac
$/Ac
0.177
0.000
0.177
0.958
0.000
0.958
0.000
0.000
0.000
0.000
0.000
0.000
0.263
0.238
0.501
0.000
0.000
0.000
0.000
0.000
0.000
0.508
0.369
0.877
0.000
0.000
0.000
0.038
0.026
0.063
1.945
0.632
2.577
TRACTOR
SPRAYER
SPRAYER
125 HP
$/Ac
$/Ac
$/Ac
0.209
0.000
0.209
0.958
0.000
0.958
0.000
0.000
0.000
0.000
0.000
0.000
0.831
0.238
1.069
0.000
0.000
0.000
0.000
0.000
0.000
1.163
0.369
1.531
0.000
0.000
0.000
0.085
0.026
0.110
3.246
0.632
3.877
HERB
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
0.7000
DIESEL BTU
135250.0000
ELECTRICITY
0.0700
ELECTRICITY BTU
3410.0000
GASOLINE
1.0800
GASOLINE BTU
124100.0000
HIRED LABOR
7.8000
HIRED LABOR IRR
7.8000
INR
1.0000
IRITB
10.5000
IRITE
3.0000
IROCB
11.5000
IROCE
5.5000
IRPCF
3.0000
ITI
10.0000
LP GAS
1.0000
LP GAS BTU
92140.0000
LUBE MULTI
0.1500
NATURAL GAS
3.0000
NATURAL GAS BTU 1000000.0000
OWNER LABOR
7.8000
OWNER LABOR IRR
7.8000
PTR
0.0001
Unit
of
Measure
========
GAL.
BTU
KWH
BTU
GAL.
BTU
HOUR
HOUR
%
%
%
%
%
%
%
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
Interest Rate, Investment Capital
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.