B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after April 20. 1994
Date
Stage
of
Production
07/15/94 HARVEST
07/15/94 HARVEST
Date
08/16/93
08/21/93
09/16/93
10/01/93
10/01/93
11 / 11 / 9 3
11 / 11 / 9 3
11 / 11 / 9 3
01/16/94
01/16/94
03/05/94
03/05/94
03/05/94
03/15/94
03/15/94
03/21/94
04/15/94
04/15/94
04/21/94
07/15/94
07/15/94
Stage
of
Production
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
Ty p e
of
Prod.
A
A
Type
o f
Input
Product Name
SORGHUM
DEFICIENCY PMT.
SORGHUM
Input Name
Number
of
Units
38.0000
35.0000
Number
of
Units
aaaa
M
M
M
E
M
E
M
E
M
M
E
M
E
E
M
M
M
E
M
G
K
SHRED STALKS
DISKING
BEDDING
ATRAZINE
APPLY HERBICIDE
FERTILIZER
APPLY FERT
MICRONUTRIENT
BEDDING
PICKUP TRUCK
SEED
PLANTING
SOIL INSECTICIDE
FOLIAR IRON
APPLY IRON
CULTIVATE
APPLY IRON
FOLIAR IRON
CULTIVATE
HARVEST & HAUL
CROPLAND
150 HP
20FT
180 8ROW
HERB
60-20-0
8 ROW
ZINC
180 8ROW
3/4 TON
SORGHUM
8R SORG
FURADAN
ISO 8R
150 8R
SORGHUM
Weight Cash Landlord Break
per
NonShare
Even
Head
Cash
Prod.
1.0000
1.0000
1.0000
1.0000
1.0000
.1375
1.0000
.1250
1.0000
21.0000
6.0000
1.0000
.1250
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
38.0000
1.0000
OOOO C
OOOO C
Cash
NonCash
33.00
33.00
N
N
Fixed Landlord
or
Share
Va r i .
.00
.00
.00
.00
.00
33.00
.00
33 00
00
00
00
00
00
00
.00
.00
.00
.00
.00
.00
.00
Z
Information preset* ti prepar* solely * a generd guide ad ti na bund* to recognize or predict to cam and return from any am particular farm or ranch operation.
These projection wen collect* ad develop* ty staff members ef to Tex* Agricdturd Extensim Service a* approv* for
C11.10
*
*
*
B-1241 (Q
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1994
Soybeans, Gulf Coast
Texas Coastal Bend (11)
1994 Projected Costs and Returns per Acre
GROSS INCOME Description
Quantity
30.000
SOYBEANS
Unit
bu,
$ / Unit
To t a l
6.0000
180.00
180.00
Total GROSS Income
VARIABLE COST Description
Yo u r
Estimate
Quantity
PREHARVEST
TREFLAN
FERTILIZER
FERTILIZER APPL.
SEED
INOCULANT
FUSILADE
LANNATE
INSECTICIDE APPL
GRAMOXONE
DESSICANT APPL.
Fuel & Lube - Machinery
Repairs - Machinery
Labor
Machinery
1.400
0.020
1.000
50.000
5.000
0.500
1.500
1.000
1.000
1.000
2.340
Unit
qt.
TON
acre
lb.
oz.
pint
pint
appl
pint
acre
Acre
Acre
Hour
$ / Unit
To t a l
6.140
200.000
2.750
.290
.268
8.000
5.000
2.500
3.880
3.000
8.59
4.00
2.75
14.50
1.34
4.00
7.50
2.50
3.88
3.00
10.91
2.89
12.29
5.251
78.15
Total PREHARVEST
OC Borrowed
Interest
HARVEST
CUSTOM HARVEST
CUSTOM HAUL
35.976
Dol.
0.105
3.78
1.000
30.000
acre
bu.
20.000
.060
20.00
1.80
21.80
Total HARVEST
S S S S S 3 S 3 3 3 3
103.73
Total VARIABLE COST
B r e a k - E v e n P r i c e , To t a l Va r i a b l e C o s t
3.45 per bu. of SOYBEANS
76.27
GROSS INCOME minus VARIABLE COST
FIXED COST Description
3 3 S 2 2 2 2 2 2 3 3 3 S S 3 3 3 3 2 2 2 2 2 3 8 8 3 3 3 S S 3 3
Machinery and Equipment
Land
Unit
Acre
Acre
4 4 . 87
39. 40
s sS 3 S 8 3 S -
84. 27
Total FIXED Cost
B r e a k - E v e n P r i c e , To t a l C o s t $
To t a l
s s s s s a s a ai s a
6.26 per bu. of SOYBEANS
To t a l o f A L L C o s t
NET PROJECTED RETURNS
18S5.00
- 8 ,.00
/#"*v
Information preset* ti prepar* solely * a generd gdu a* ti na bund* to recogitze or pre^
These prdection wen collect* and develop* tystaffnmntmnif to Tern Agricuburd Exsen
Cll.ll
Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1994
Date
Stage
of
Production
Type
of
Prod.
08/14/94 HARVEST
Date
08/15/93
08/1S/93
09/20/93
10/15/93
01/13/94
01/15/94
02/15/94
03/15/94
04/01/94
04/01/94
04/01/94
04/01/94
04/01/94
04/20/94
05/14/94
05/20/94
OS/20/94
07/15/94
07/15/94
08/12/94
08/12/94
08/14/94
08/14/94
08/14/94
Stage
o f
Production
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PRBHARVEST
PREHARVEST
PREHARVBST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
Product Name
SOYBEANS
Ty p e
of
Input
M
M
M
M
M
E
M
M
E
G
E
M
E
M
M
E
M
E
G
E
G
G
G
K
Weight Cash Landlord Break
per
NonShare
Even
Head
Cash
Prod.
30.0000
Input Name
SHRED STALKS
DISKING - TANDEM
FIELD CULTIVATOR
BEDDING
HERBICIDE APPL.
TREFLAN
PICKUP TRUCK
BEDDING
FERTILIZER
F E RT I L I Z E R A P P L .
SEED
PLANTING
INOCULANT
C U LT I VAT E
C U LT I VAT E
FUSILADB
HERBICIDE APPL.
L A N N AT E
IN S E C TIC ID E A P P L
GRAMOXONB
DESSICANT APPL.
CUSTOM HARVEST
CUSTOM HAUL
CROPLAND
Number
of
Units
6 ROW
6 ROW
6 ROW
HERB
3/4 TON
6 ROW
10-34-0
SOYBEANS
6 ROW
SOYBEAN
6 ROW
6 ROW
Number
of
Units
.0000
Cash
NonCash
1.0000
1.0000
1.0000
1.0000
1.0000
1.4000
21.0000
1.0000
.0200
1.0000
50.0000
.0000
OOOO
OOOO
0000
5000
V
V
V
V
V
oooo
oooo
oooo
oooo
30.0000
1.0000
V
V
F
Information preset* ti prepar* solely * a t*nerd gdu ri ti na intenri to recognb* a-pr*ta to
These prdection wen collect* and develop* ty staff memben f to Tex* Agricuburd Extenlm Serviu ri
C11.12
.00
Fixed Landlord
or
Share
Va r i .
5000
1.0000
SOYBEANS
SOYBEANS
B-1241 (Q
.00
.00
.00
.00
.00
33.00
.00
.00
33.00
33.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
33.00
33.00
.00
Crop Products Report
Crop Product Name
Price
per
Unit
=====
SSSS3S
CORN-COASTAL UP.
CORN-GULF COAST
COTTON LINT
COTTONSEED
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
DEFICIENCY PMT.
GRAZING
GRAZING
HAY
HAY
HAY
KLEINGRASS SEED
PEANUTS
RICE 1ST CROP
RICE 2ND CROP
RICE ENHANCEMENT
RICE SUBSIDY
SORGHUM
SOYBEANS
WATERMELON
WHEAT
CORN
COTTON
SORGHUM
WHEAT
RGP
ALFALFA
COASTAL
LOAN
LOAN
WINTER
2,.8000
2,.9000
.6200
110,.0000
.4800
.1400
.9100
.6500
8..0000
12,.0000
30,.0000
90..0000
30,.0000
5 .7500
30 .0000
6 .6300
6 .6300
.5000
4 .5200
4 .6600
6 .0000
6 .5000
3 .5600
Cash
Unit
Weight
of
Flow
per
Row
Mes.
Unit
==== ============= = === =
20
bu.
56.0000
20
bu.
56.0000
lb.
1.0000
20
ton
2000.0000
20
bu.
56.0000
20
lb.
1.0000
20
cwt.
100.0000
21
bu.
60.0000
21
.0000
22
AUM
AUM
.0000
22
Roll
1200.0000
20
20
ton
2000.0000
Roll
1200.0000
20
20
lb.
1.0000
cwt.
100.0000
20
20
cwt.
100.0000
cwt.
100.0000
20
cwt.
100.0000
20
cwt.
100.0000
20
cwt.
100.0000
21
bu.
60.0000
20
cwt.
100.0000
22
bu.
60.0000
21
Jf^S
/0y^\
Information preset* ti prepar* soUty * a generd gdde ad time intend* to recognize or predict to com ad return from any am particular farm or ranch operation.
These projection wen collect* ri aevdori ty stdf menumn cf to Tex* Agricutart
RSll.l
Tractors, Implements and Bquipment
Description
Tractor
First Name
Qualifying Name
Horsepower Racing (Hp)
Useful Life (Hr or Mi)
Puel Type
Remaining Life (Hr or Hi)
Puel Con. (Unic/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
width
(Ft)
Pield
B f fi c i e n c y
(%)
Capacicy
(Ac/Hr)
Power Unic Multiplier
Labor Multiplier
(S)
Currenc Lisc Price
(t>
Salvage Value
(S)
Currenc Market Value
Lease Payment
Annual License - Tax
Annual Insurance
(S)
(Hr)
On Parm Hired Labor
Off Parm Pares - Labor (5)
On Parm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n c H I
Depreciacion Paccor 111
Years Owned
R e p a i r C o e f fi c i e n c # 2
Depreciacion Paccor tt2
Capacicy (Def.,Calc.)
Puel Uae {Def.,Calc.)
R _ M Calc. <«l.*2>
L e a s e C a l c . ( H o u r , Ye a r )
($)
($)
Descripcion
Traccor
Pirsc Mama
Qualifying Name
Horsepower Racing (Hp)
Useful Life (Hr or Mi)
Puel Type
Remaining Life (Hr or Mi)
Puel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
Widen
<Pt)
Pield
B f fi c i e n c y
(%)
Capacicy
(Ac/Hr)
Power Unic Multiplier
Labor Multiplier
currenc Lisc Price ($)
Salvage
Va l u e
(%)
C u r r e n t M a r k e t Va l u e ( $ )
Lease
Payment
($)
A n n u a l L i c e n s e - Ta x ( $ )
Annual Insurance ($)
On Parm Hired Labor (Hr)
Off Parm Parts fc Labor ($)
On Parm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n t # 1
Depreciation Paceor ttl
Years Owned
R e p a i r C o e f fi c i e n t t t 2
Depreciation Pactor 112
Capacity (Def.,Calc.)
Puel Use (Def.,Calc.)
R fc M Calc. (ttl,tt2)
L e a s e C a l c . ( H o u r , Ye a r )
TRACTOR
12S HP
12S
12000
DI
12000
TRACTOR
ISO HP
ISO
12000
DI
12000
TRACTOR
ISO HP
ISO
12000
DI
12000
TRACTOR
225 HP
22S
12000
DI
12000
TRACTOR
40 HP
40
12000
DI
12000
44900
38
40400
57800
38
S2000
67800
38
61000
70000
38
63000
108000
38
97200
17700
38
1S900
029
.68
7
1.5
.92
.029
.68
7
l.S
.92
.029
.68
7
1.5
.92
.029
.68
7
1.5
.92
.029
.68
7
l.S
.92
.029
.68
7
1.5
.92
C
2
C
2
C
2
C
2
C
2
C
2
TRACTOR
75 HP
75
12000
DI
12000
Propelled
COMBINB
RICB
90
2000
DI
2000
Self
400
31900
38
28700
029
.68
7
l.S
.92
C
2
Inclement
Description
Pirst Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Puel Type
Remaining Life (Hr or Mi)
Puel Con. (Unit/Hr or /Mi)
Annual Uae (Hr or Mi)
Speed
(Mi/h)
Width
(Pt)
Pield
B f fi c i e n c y
(%)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price ($)
Salvage
Va l u e
(%)
C u r r e n t M a r k e t Va l u e ( $ )
Lease
Payment
(S)
A n n u a l L i c e n s e f c Ta x ( $ )
Annual Insurance ($)
On Parm Hired Labor (Hr)
Off Parm Parts fc Labor ($)
On Parm Owner Labor (Hr)
Annual Uae Base (Hr or Mi)
R e p a i r C o e f fi c i e n t t t l
Depreciation Pactor ttl
Years Owned
R e p a i r C o e f fi c i e n t t t 2
Depreciation Pactor #2
Capacity (Def..Calc.)
Puel Use (Def..Calc.)
R _ M Calc. (»l.tt2)
L e a s e C a l c . ( H o u r , Ye a r )
RSI 1.2
Tra
TRACTOR
100 HP
100
12000
DI
12000
ImplemenC
>ent
Implement
ImplemenC
BBDDBR
13.5 PT
75
2000
BBDDHR
18 PT
75
2000
BBDDBR
20 PT
115
2000
B BOOBS,
25 PT
144
2000
2000
2000
2000
2000
130
4.5
25.3
80
1.1
1.2
4200
10
3670
225
1.5
16
67
150
4.5
13.5
80
100
4.5
18
80
100
4.5
20
80
1.0
1.25
62788
54380
1.1
1.2
2645
10
2358
1.1
1.2
1725
10
1380
1.1
1.2
3335
10
2933
.23
.64
6
1.4
.88S
C
C
2
.364
.6
10
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
Implement
Implement
BLADB BROADCAST SBBDSR
DO-BR
33
70
2500
1000
c
2
.364
.6
10
1.3
.885
C
C
2
snent
Implement
.364
.6
10
1.3
.885
C
C
2
Itnplement
CHISBL
12 PT
SO
2000
CHISBL
20 PT
80
2000
COMBINB
PBANUT
30
2000
CULTIPACKBR
50
2000
2500
1000
2000
2000
2000
2000
200
5.0
8
80
4
1.1
1.2
2694
10
2286
50
4
30.
67
SO
4.5
12
80
SO
4.5
20
80
100
2.5
6.3
60
100
5
10
80
1.1
1.2
2070
10
1840
1.1
1.2
2875
16
2530
1.1
1.2
S40S
16
4830
1.1
1.2
1437S
10
12650
1.1
1.2
19SS
10
1783
.168
.6
10
1.4
.885
D
C
2
.777
.6
7
1.4
.885
C
C
2
364
.6
a
1.3
885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.380
.64
10
1.4
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
Information present* ti prepar* solely * a generd guide and Is na bund* to recognize or predict to com ad nturn from any am particular farm or ranch operation.
These projection wen collect* and develop* ty staff members af to Tex* Agricuburd Extcnum Service ri approv* f*
.■>****
Description
Impliement
Implement
Pirst Name
Qualifying Name
Horsepower Racing (Hp)
Useful Life (Hr or Mi)
Fuel Type
Remaining Life (Hr or Mi)
Puel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
Width
(Pt)
Pield
E f fi c i e n c y
(%)
Capacity
(Ac/Hr)
Power Unic Multiplier
Labor Multiplier
Currenc Lisc Price
($)
(t)
Salvage Value
Currenc Market Value
($)
(S)
Lease Payment
($)
Annual License fc Tax
($)
Annual Insurance
(Hr)
On Parm Hired Labor
Off Parm Pares fc Labor (S)
On Parm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n t t t l
Depreciacion Paccor ttl
Years Owned
R e p a i r C o e f fi c i e n t t t 2
Depreciation Pactor tt2
Capacity (Def•,Calc.)
Puel Use (Def.,Calc.)
R fc M Calc. (ttl,«2)
L e a s e C a l c . ( H o u r , Ye a r )
First Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Puel Type
Remaining Life (Hr or Mi)
Puel Con. (Unic/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
Widch
(Pt)
Pield
B f fi c i e n c y
(%)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Currenc List Price ($)
Salvage
Va l u e
(%)
C u r r e n t M a r k e t Va l u e ( $ )
Lease
Payment
($)
A n n u a l L i c e n s e f c Ta x ( $ )
Annual Insurance ($)
On Parm Hired Labor (Hr)
Off Farm Pares & Labor ($)
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n t t t l
Depreciation Factor ttl
Years Owned
Repair Coefficient »2
Depreciation Factor »2
Capacity (Def.,Calc.)
Fuel Use (Def..Calc.)
R fc M Calc. (»1,»2)
L e a s e C a l c . ( H o u r , Ye a r )
Pirst Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Fuel Type
Remaining Life (Hr or Ml)
Puel Con. (Unic/Hr or /Mi)
Annual Use (Hr or Ml)
Speed
(Mi/h)
widch
(Ft)
Field
B f fi c i e n c y
(%)
Capacicy
(Ac/Hr)
Power unit Multiplier
Labor Multiplier
Current List Price (9)
Salvage
Va l u e
(%)
C u r r e n t M a r k e t Va l u e ( 9 )
Lease
Payment
(9)
A n n u a l L i c e n s e f c Ta x ( 9 )
Annual Insurance (S)
On Farm Hired Labor (Hr)
Off Parm Parts & Labor (S)
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n c t t l
Depreciation Factor ttl
Years Owned
Repair Coefficient «2
Depreciation Pactor «2
Capacity (Def.,Calc.)
Puel Use (Def.,Calc.)
R fc M Calc. (ttl,tt2)
L e a s e C a l c . ( H o u r , Ye a r )
Implemenc
CULTIVATOR
20 PT
IIS
2000
CULTIVATOR
25 FT
130
2000
CULTIVATOR
ROLLING
50
2000
CULTIVATOR-36
PIBLD
110
2000
2000
2000
2000
2000
2000
2000
100
5
18.0
80
150
5
13.3
80
12S
5
20
80
60
S
2S.3
80
60
3.S
12.7
80
100
4.8
36
82
1.1
1.2
34S
10
34S
1.1
1.2
2990
10
2760
1.1
1.2
4370
10
3910
1.1
1.2
5400
10
4800
1.1
1.2
2933
10
2524
1.1
1.2
9647
10
8562
.364
.6
10
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
ImplemenC
Implement
ImplemenC
Implement
Implement
DIGOBR
PBANUT
25
2500
DISK
4 ROW
40
2000
DISK
6 ROW
85
2000
DISK
8 ROW
106
2000
DISK
OPPSBT
63
2000
DISK
TANDBM
60
2000
2S00
2000
2000
2000
2000
2000
75
2.5
6.3
60
SO
4.5
13.3
83
75
4.S
20
83
7S
4.S
25.3
83
100
4.8
14
33
75
4.5
13.3
83
1.1
1.2
3795
10
3450
1.1
1.2
3680
10
3335
1.1
1.2
4485
10
4025
1.1
1.2
S600
10
5000
1.1
1.2
9660
10
8625
1.1
1.2
4370
10
3910
.222
.6
10
1.4
.885
C
C
2
.364
.6
8
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
It^plfimenc
Description
ImplemenC
ImplemenC
CULTIVATOR
13 .3 PT
75
2000
ImplemenC
Descripcion
Implement
CULTIVATOR
1 ROW
30
2000
Inclement
Implement
c
2
loplem_nt
Impl6—)*■*nw
DISK • TAHDSM
2 ROW
30
2000
DISK - TANDBM
22 PT
100
2000
2000
2000
2000
1000
1200
100
4.5
6.0
83
ISO
4.S
22
83
100
4.5
20
S3
so
4
11.
72
SO
4
11 .
72
80
S
20.0
72
1.1
1.2
1668
10
1438
1.1
1.2
9400
10
8400
1.1
1.2
862S
10
770S
1.1
1.2
5054
10
4600
1.1
1.2
5060
10
4543
1.1
1.2
1
100
1
.364
.6
8
1.3
.885
C
C
2
.364
.6
8
1.3
.885
C
c
2
1000
Implement
DRILL PBRT. SPRBADBR
11 PT
20 FT
40
20
1000
1200
DISX - TANDBM
6 ROW
90
2000
.364
.6
8
1.3
.885
C
C
2
DRILL
10 PT
3S
1000
.364
.6
8
1.3
.885
C
C
2
.777
.6
10
1.4
.885
C
C
2
Information presem* ti prepar* solely * a general gdu ri ti na inund* d recogdn or predta to
Tmseprdection
VA s e n c o l l e c t * r i a e v e t o ^
.777
.6
10
1.4
.885
C
C
2
.934
1
10
1.4
1
C
C
2
RSU
3
Implement
.escription
First Same
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Fuel Type
Remaining Life (Hr or Mi)
Fuel Con. (Unic/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
Widch
(Ft)
Field
B f fi c i e n c y
(%)
Capacicy
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price (S)
Salvage
Va l u e
(%)
C u r r e n c M a r k e t Va l u e ( S )
Lease
Payment
($)
A n n u a l L i c e n s e f c Ta x ( $ )
Annual Insurance ($)
On Farm Hired Labor (Hr)
Off Farm Pares & Labor ($)
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n c t t l
Depreciacion Paccor ttl
Years Owned
R e p a i r C o e f fi c i e n c t t 2
Depreciacion Paccor tt2
Capacicy (Def.,Calc.)
Puel Use (Def.,Calc.)
R fc M Calc. <ttl,«2)
L e a s e C a l c . ( H o u r , Ye a r )
Pirsc Name
Qualifying Name
Horsepower Racing (Hp)
Useful Life (Hr or Mi)
Puel Type
Remaining Life (Hr or Mi)
Puel Con. (Unic/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
wideh
(Pe)
Pield
E f fi c i e n c y
(%)
Capacicy
(Ac/Hr)
Power Unic Multiplier
Labor Multiplier
Currenc Lisc Price ($)
Salvage
Va l u e
(%)
C u r r e n c M a r k e c Va l u e < $ )
Lease
Payment
($)
A n n u a l L i c e n s e f c Ta x ( $ )
Annual Insurance ($)
On Parm Hired Labor (Hr)
Off Parm Pares & Labor ($)
On Parm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n c t t l
Depreciacion Paccor ttl
Years Owned
R e p a i r C o e f fi c i e n c t t 2
Depreciacion Paccor tt2
Capacicy (Def.,Calc.)
Puel Use (Def.,Calc.)
R fc M Calc. (*1,*2)
L e a s e C a l c . ( H o u r , Ye a r )
Implement
GRAIN CART
10
SOOO
2000
2000
125
5
29
80
50
5
20
80
1.1
1.2
5000
1.1
1.2
8400
10
7150
1.1
1.2
5750
10
5175
8
60
16
1.1
1.2
1320
10
1320
.364
.364
.885
.885
80
.934
.6
10
1.3
1
15
1.4
1
C
.6
8
1.3
C
C
2
C
C
2
c
1
Itnplofocnc
Implement
HARROWS HERB. APPLICATOR
20 PT
25
35
2S00
1200
2S00
1200
140
5.3
16
70
20.0
67
1.1
1.2
636
10
575
1.1
1.1
2070
10
1840
.364
.364
.934
.885
.885
.885
480
12
1
.6
10
1.3
D
C
2
.6
10
1.3
C
C
2
C
C
2
ImplemenC
ImplemenC
LAND PLANB
MOLDBOARD PLOW
PICKBR WHBBLS
100
1200
2500
SO
MOLDBOARD PLOW
6 PT
2000
2000
2000
1200
1200
2S00
2000
2000
2000
1200
S
O
4
67
100
5.0
12
75
S
O
4.5
4.7
80
100
4.5
6
80
20
6
10
76
1.1
1.1
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
S
25.3
ImplemenC
.6
10
1.4
APPLICATOR
25 PT
Implement
Pirst Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Puel Type
Remaining Life (Hr or Mi)
Puel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
width
(Ft)
Pield
B f fi c i e n c y
(%)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price ($)
Salvage
Va l u e
(%)
C u r r e n t M a r k e t Va l u e ( $ )
Lease
Payment
IS)
A n n u a l L i c e n s e & Ta x ( $ )
Annual Insurance ($)
On Parm Hired Labor (Hr)
Off Parm Parts fc Labor ($)
On Parm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n t t t l
Depreciation Pactor ttl
Years Owned
R e p a i r C o e f fi c i e n t t t 2
Depreciation Factor »2
Capacity (Def.,Calc.)
Puel Use (Def.,Calc.)
R fc M Calc. (ttl,02)
L e a s e C a l c . ( H o u r , Ye a r )
ImplemenC
ImplemenC
130
S
25.3
72
1200
jplemenc
Descripcion
Descripcion
Implement
FBRT. SPRBADBR PIBLD CULTIVATOR PIBLD CULTIVATOR
8 ROW
29 PT
6 ROW
5
160
115
1200
2000
2000
80
ICBplttC&ttRt
20
PLANTBR
13 .5 FT
3S
75
4.S
13. S
60
1.1
1.2
2050
8206
6325
7935
1955
2760
1840
7600
5750
7130
1783
2530
.934
.6
10
1.4
.885
C
C
2
.168
.6
10
1.4
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.364
.6
8
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
.777
.6
10
1.4
.885
C
C
2
10
10
Implement
16
16
Implement
Implement
Implement
10
10
Implement
PLANTBR
18 FT
PLANTBR
20 FT
PLANTBR
8 ROW
PLANTBR
PBANUT
PLOW
LBVBB
ROLLBR
20 FT
1200
1200
1200
1200
2500
2000
1200
1200
1200
1200
2500
2000
75
4.5
18
60
50
4.5
20
60
90
4.5
30
4.S
270
4.5
10
82
SO
6
20
80
1.1
1.2
40
1.1
1.2
575
10
575
.777
.6
10
1.4
.885
C
C
2
50
75
35
25.3
12.7
1.1
1.2
1.1
1.2
60
60
100
35
4600
5750
3795
1839
4140
5175
3450
1S63
1.1
1.2
920
10
BOS
.777
.6
10
1.4
.885
C
C
2
.777
.6
10
1.4
.885
C
C
2
.364
.6
8
1.3
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
1.1
1.2
10
.777
.6
10
1.4
.885
C
C
2
10
10
10
Information preset* ti prepar* solely * a generd guide and ti na bund* to recogniu or preda to com a* return from any om particular farm operation.
These prdection wen codecs* and develop* ty staff members of to Tex* Agricuburd Extension Service and approv* for publication.
RSI 1.4
Implement
Description
First Name
Qualifying Name
Horsepower Racing (Hp)
Useful Life (Hr or Mi)
Puel Type
Remaining Life (Hr or Mi)
Puel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
width
(Pt)
Pield
B f fi c i e n c y
(%)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current Lisc Price ($)
Salvage
Va l u e
(%>
C u r r e n c M a r k e t Va l u e ( $ )
Lease
Payment
($)
A n n u a l L i c e n s e f c Ta x ( $ )
Annual Insurance ($)
On Parm Hired Labor (Hr)
Off Parm Pares fc Labor ($)
On Parm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n c t t l
Depreciacion Faccor ttl
Years Owned
R e p a i r C o e f fi c i e n c t t 2
Depreciacion Paccor tt2
Capacicy (Def.,Calc.)
Puel Use (Def.,Calc.)
R fc M Calc. (Ill,#2)
L e a s e C a l c . ( H o u r . Ye a r )
Descripcion
Pirst Name
Qualifying Name
Horsepower Rating (Hp)
useful Life (Hr or Mi)
Puel Type
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
Width
(Pt)
Field
B f fi c i e n c y
(%)
Capacity
(Ac/Hr)
Power unit Multiplier
Labor Multiplier
Current List Price ($)
Salvage
Va l u e
(%)
C u r r e n t M a r k e t Va l u e ( $ )
Lease
Payment
($)
A n n u a l L i c e n s e f c Ta x ( $ )
Annual Insurance ($)
On Parm Hired Labor (Hr)
Off Farm Parts fc Labor ($)
On Parm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n t t t l
Depreciation Pactor ttl
Years Owned
Repair Coefficient »2
Depreciation Factor »2
Capacity (Def.,Calc.)
Puel Use (Def..Calc.)
R fc M Calc. (ttl,»2)
L e a s e C a l c . ( H o u r , Ye a r )
Description
Implement
ROLLBR
4 ROW
SHRBDDBR
13 PT
Implement
ImplemenC
SPRAYBR
13 . 5 P T
SPRAYBR
20 PT
10
25
10
40
1000
2000
1200
1200
1200
2000
1000
2000
1200
1200
1200
SO
6
145
5
13
80
70
4
80
20
8
19
80
100
4
20
67
135
4
2S
67
1.1
1.2
805
10
690
1.1
1.1
500
10
400
1.1
1.2
1.1
1.2
1.1
1.2
1.1
1.2
S290
2070
2070
2070
.364
.6
12
1.3
.885
C
C
2
.777
.6
10
1.4
.885
C
C
2
13.3
30
SPRAYBR
2S PT
2000
SPRAYBR
HERB.
30
2000
30
13.5
65
10
10
10
10
4715
19SS
1955
19S5
484
.6
8
1.3
88S
C
.777
.6
6
1.4
.885
.777
.6
8
1.4
.885
C
C
2
.777
.6
c
c
a
1.4
.885
C
c
2
C
2
ISNT
SWBBP KULCHBR CATTLB BQUIPMBNT
LBVBB BOX T-A
SCALB
SQUBBZB CKUT8
Bquipment
ImplemenC Bquipmene
ImplemenC
Bquipmene
2
Bquipment
130
2000
5
6
IS
15
2000
2000
5
6
IS
IS
70
4
13
65
ISO
5.0
24
80
1
1
1
1
1.1
1.1
1438
10
1265
1.1
1.2
3S00
16
3000
250
10
250
19
20
19
970
10
970
1200
10
1200
.32
6.50
8.00
1
1
1
D
D
1
D
D
1
.777
.6
10
1.4
.885
C
C
2
.364
.6
10
1.3
.885
C
C
2
Bquipment
Bquipment
Pirst Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Fuel Type
Remaining Life (Hr or Mi)
Puel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
width
(FC)
P i e l d E f fi c i e n c y ( % >
Capacity
(Ac/Hr)
Power unic Multiplier
Labor Multiplier
Current List Price (9)
Salvage
Va l u e
(%)
C u r r e n t M a r k e t Va l u e ( 9 )
Lease
Payment
(9)
A n n u a l L i c e n s e f c Ta x ( 9 )
Annual Insurance (9)
On Parm Hired Labor (Hr)
Off Parm Parts & Labor ($)
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n t t t l
Depreciation Pactor ttl
Years Owned
Repair Coefficient »2
Depreciation Factor tt2
Capacity (Def.,Calc.)
Puel Use (Def.,Calc.)
R fc M Calc. («l.«2)
L e a s e C a l c . ( H o u r , Ye a r )
Iraplement
Implement
ROPB WICK
D
D
1
Bquipment
Bquipment
Bquipment
STOCK SPRAYBR
STOCK TRAILER
SUPPL. PBBDBR
TACK
VBT. BQUIPMBNT
7
10
10
10
15
7
10
10
10
15
1
1
1
1
1
400
10
400
3000
10
3000
150
500
10
500
350
5.71
30.00
2
1
1
ISO
information preset* ti prepar* solely * a genetd gdu ri ti na inteukd u> recognize or a
TmseprdecdcnwencdJbriridevcierity
350
2.33
1
RS11.5
Operating Input Resources
Operating Input
14% PROTEIN
2,4D AMINE
ALLOTMENT LEASE
ATRAZINE
BANVEL
BENLATE
BIDRIN
BRAVO
BROKERAGE
CAPAROL
CLASSIFYING FEE
COUNT/LORS/FURA
COUNTER/LORSBAN
DEFOLIANTS
DEFOLIANTS
DESICCANT
DIFOLATAN
DROPP
ERADICANE
FERROUS SULFATE
FERTILIZER
FERTILIZER
FERTILIZER
FERTILIZER
FERTILIZER
FERTILIZER
FOLIAR IRON
FURADAN 15G
FURADAN 3G
FUSILADE
GRAMOXONE
GUTHION 2E
GYPSUM
HAY
HERBICIDE PRE-EM
INOCULANT
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE-BOLL
INSECTICIDE-BOLL
INSECTICIDE-FLEA
LANNATE
LASSO
LORSBAN
MALATHION
MARKETING
MCPA
METHYL PARATHION
METHYLATE
MICRONUTRIENT
MILOGUARD
MISCELLANEOUS
NITROGEN
ORTHENE 75S
PASTURE IMPROV.
PHOSPHORUS
PIX
POTASSIUM
PRE FAR
PROMOTIONAL FEES
PROPANIL-ORDRAM
PYDRIN
PYRETHROID
RANGE CUBES
ROUNDUP
SALES COMMISSION
SALT & MINERALS
SEED
SEED
SEED
SEED
HERB
INSECT,
COTTON
INSC
INSC
PICKER
STRIPPER
10-34-0
15-15-0
20-10-0
60-20-0
75-15-0
80-30-0
INSC
INSC
INCORP.
SOYBEAN
ALFALFA
RICE
WEEVILS
WORMS
HOPPERS
HERB
ZINC
HERB.
ALFALFA
FERT
INSC
PERT
FERT
WATMELON
COTTON
INSECT.
INSC
HERB
RICE
BUFFELGR
CORN
COTTON
FLAX
Price
per
Unit
7.50
4.88
3.50
2.75
.46
13.38
.47
2.95
.50
5 77
1 65
1 50
1 70
6 85
7 ,50
2 ,66
6 ,20
30.50
4.12
.14
200.00
127.00
126.00
122.00
11 3 . 0 0
130.00
.90
1.58
8.84
8.00
3.88
2.56
.38
30.00
6.80
.268
1.36
00
40
25
63
50
00
72
14
12
75
37
25
17.80
5.00
2.96
1.00
.19
.44
.6
.24
13.00
.18
5.50
.50
16.00
.75
2.03
.07
10.25
.07
.30
3.5
.75
.75
.38
Unit Cash
of
Flow
Measure Row
cwt.
lb.
cwt
lb.
oz.
lb.
oz.
pint
cwt.
lb.
bale
lb.
lb.
ACRE
ACRE
qt.
qt.
lb
lb.
lb.
TON
TON
TON
TON
TON
TON
gal
lb.
acre
pint
pint
pint
cwt.
roll
LBS.
oz.
pint
appl
appl
ACRE
ACRE
ACRE
pint
lb.
pint
oz.
head
pint
qt.
gal.
gal
lb.
acre
lb.
oz.
acre
lb.
pint
lb.
qt.
cwt.
appl
oz.
oz.
lb.
pint
cwt.
lb.
lb.
thou
lb.
lb.
47
45
55
45
45
45
45
45
55
45
55
45
45
45
45
45
45
45
45
45
44
44
44
44
44
44
45
45
45
45
45
45
43
47
45
43
45
45
45
45
45
45
45
45
45
45
55
45
45
45
45
45
55
44
45
55
44
45
44
45
55
45
45
45
47
45
55
47
43
43
43
43
Information present* ti prepar* solely * a generd guide ad time bund* to recognize or predict to com ad return from any om particular farm or ranch operation.
These projection were collect* ad develop* ty staff members of to Tex* Agricuburd Extenlon Service ad approv* for publication.
RSI 1.6
-^%
Operating :Cnpuc
================
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED, ALFALFA
SEED-FORAGE SORG
SET ASIDE
SET ASIDE
SEVIN
SOIL INSECTICIDE
TREFLAN
VET. MEDICINE
ZINC CHELATE
ZINC SULFATE
========
HAYGRAZE
KLEIN
OATS
PEANUT
RICE
SORGHUM
SOYBEANS
WATMELON
WHEAT
DRYLAND
COAST
UPLAND
INSECT.
FURADAN
HERB
Price
per
Unit
========
.36
4.00
4.84
.60
14.00
.68
.29
4
.16
2.5
.30
14.62
19.51
3.14
56.00
6.14
6.00
1.13
.63
Unit
of
Measure
=======
lb
lb.
bu.
lb.
cwt.
lb.
lb.
lb.
lb.
lb.
lb.
ACRE
ACRE
lb.
gal
qt.
head
pint
lb.
Cash
Flow
Row
====
43
43
43
43
43
43
43
43
43
43
43
55
55
45
45
45
48
45
45
Information preset* ti prepar* solely * a generd guide ad ti na intend* to recognize or predict to com ad return from any om particular farm or ranch operation.
These projection wen collect* ad develop* ty staff members ofto Tex* Agricuburd Extension Servke ri approv* ffr
RSU.7
Auto or Truck Resources
A u t o o r Tr u c k
Descripcion
First Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Fuel Type
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
Width
(PC)
Field
B f fi c i e n c y
(%)
Capacity
(Ac/Hr)
Power Unic Multiplier
Labor Multiplier
Current List Price
(S)
Salvage Value
Current Market Value
Lease Payment
Annual License fc Tax
Annual Insurance
On Parm Hired Labor
(Hr)
Off Parm Parts fc Labor
On Parm Owner Labor
(Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n t t t l
Depreciacion Paccor ttl
Years Owned
R e p a i r C o e f fi c i e n c t t 2
Depreciacion Paccor tt2
Capacity (Def.,Calc.)
Puel Use (Def.,Calc.)
R fc M Calc. (ttl,tt2)
L e a s e C a l c . ( H o u r , Ye a r )
PICKUP TRUCK
3/4 TON
.*'•**%
84000
GA
84000
15
15000
30
13000
.167
11000
%
()
($)
($)
($)
($)
($)
75
600
31S
21000
Custom Operation Resources
Custom Operation
Price
per
BAGGING & TIES
BRUSH CLEARING
COMBINING
CUST AIR FERT.
CUST AIR HERB.
CUST AIR INSECT.
CUST AIR SEED
CUSTOM BALING
CUSTOM BALING
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HAUL
CUSTOM HAUL
CUSTOM HAUL
CUSTOM HAUL
CUSTOM HAUL
CUSTOM HAUL
CUSTOM HAULING
CUSTOM HAULING
CUSTOM PLANTING
CUSTOM SPRIGGING
DEFOLIANT APPL.
DESSICANT APPL.
DRYING
DRYING
FERTILIZER APPL.
FUNGICIDE APPL.
GINNING
GINNING
GINNING
HAND HARVEST
HARVEST & HAUL
HARVEST & HAUL
HAULING
HAULING & MKTNG.
HERBICIDE APPL.
INSECTICIDE APPL
MOW, RAKE, BALE
PESTICIDE APPL.
PICK & MODULE
SCOUTING
STRIP & MODULE
Unit
Measure
a S B . 3 3 3
165
22.75
3.00
3.85
2.50
3.40
25.00
15.0
15.
20.00
17.50
.15
. .40
.40
.25
.06
3.5
.30
.25
5.08
50.
PEANUTS
RICE
PICKER
STRIPPER
CORN
SORGHUM
COTTON
3.00
3.00
20
.80
2.75
2.75
1.75
.0752
.088
62
.60
.55
.20
15
3.00
2.50
.69
COTTON
COTTON
of
SSSSSSS
13.00
GRASS
RICE
RICE
RICE
RICE
ALFALFA
HAY
SORGHUM
SOYBEANS
WHEAT
FLAX
HAY
PEANUTS
SORGHUM
SOYBEANS
WATMELON
RICE
WHEAT
Unit
3.00
3.00
4.00
2.00
bale
acre
acre
cwt.
cwt.
cwt.
cwt.
ton
Roll
acre
acre
acre
bu.
bale
cwt.
cwt.
bu.
cwt.
cwt.
bu.
acre
acre
acre
acre
ton
cwt.
acre
acre
cwt.
LB.
LB.
acre
cwt.
cwt.
cwt
head
acre
appl
bale
acre
cwt.
acre
cwt.
Cash
Flow
Row
ssss
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 preset* ti prepar* solely * a generd gdde ri ti na uunri to recognbx a pr*1a to o
These projection wen collect* end develop* ty staff members d'to Tex* Agricuburd Extension Service ad approv* for pubbcotion.
RSI 1.8
'-a%
/**•**%
Labor Resources
Other Labor
Description
r
Other Labor
Other Labor
HAND HOBING HIRBD LABOR LIVESTOCK LABOR
First Name
5.00
Cost or value ($/Hr)
To t a l W a g e B e n e fi t s ( % >
Q u a l i Lf ya ibnogr
NT
a ympee
(A,B)
Other Labor
Other Labor
OPERATOR LABOR
OPERATOR LABOR
PICKUP
5.25
5.25
5.25
5.25
A
A
B
A
Livestock Resources
Livestock
Description
First Name
Qualifying Name
(Yr)
Remaining Life
($)
Current Market Value
(*)
Salvage value
Insurance Race
(%)
(S)
Annual Lease
C a l c O p c i o n s ( R , L,P)
Livestock
BBBP BULL
4
Livestock
BBBP C
O
W
PURCHASB
Livescock
BBBP C
O
W
RAISBD
16S0
70
1.
8
8S0
60
1.
8
850
80
1.
P
P
R
Livescock
BBBP HBIPBR
RAISBD
KORSB
10
750
100
1
8
700
50
1.
R
P
CROPLAND LAND ■■ CASH RBNT LAND ■■ CASH-RENT
WHEATD
LAND CHARGB
FORAGE
Land Resources
Land
Description
Pirsc Name
Qualifying Name
Market Value
Property Tax
Appreciation Rate
Interest Rate
Annual Lease
App. Calcuations
CASH-RBNT
KLEINGR.
(S/Ac)
($/Ac)
800
LAND CHARGB
RICB
IS. 4
%
()
%
()
8.00
N
($/AO
(Y.N)
3
N
15.00
N
IS. 00
N
IS
N
69
N
Description
Pirst Name
Qualifying Name
Market Value
P r o p e r t y Ta x
Appreciation Rate
Interest Rate
Annual Lease
App. Calcuations
PASTURB
COASTAL
(S/Ac)
(%)
(%)
(S/Ac)
(Y.N)
10.00
N
25.00
N
Perennial Crop Resources
Perennial Crop Perennial Crop Perennial Crop Perennial Crop Perennial Crop Perennial Crop
Description
Pirst Name
Qualifying Name
Market Value
P r o p e r t y Ta x
Remaining Life
Salvage Value
Appreciation Rate
Interest Rate
Annual Lease
App. Calcuations
($/Ac)
($/Ac)
(Yr)
(%)
(%)
(%)
(9/AO
( Y. N )
ALPALPA
DRYLAND
99.76
8UPPL3 GRASS COASTAL BERMUDA COASTAL BERMUDA
RGP
235.34
103.59
130.45
KLBINGRASS
BSTABL.
96.16
KLBINGRASS
RGP
78.19
7
8
N
Information preset* tiprepar* solely * a generd gdde ad ism* bund* to recognize orpredbs to cam ad return from any om particular farm or ranch operation.
Tru^e projection wen collect* ri develop* ty staff members of to Tex* Agrtadturd Extension Service ad eppr^
RSI 1.9
Buildings or Improvements Resources
Build, or Imp. Build, or Imp. Build, or Imp. Build, or Imp. Build, or Imp.
Description
First Name
Qualifying Name
Fuel • Utility Cost (S/Yr)
Remaining
Life
(Yr)
C u r r e n t M a r k e t Va l u e ( $ )
Salvage
Va l u e
(*)
P r o p e r t y Ta x e s ( $ / Y r l
Annual
Lease
($>
On Farm Hired Labor (Hr)
Off Parm Parts fc Labor ($)
On Farm Owner Labor (Hr)
Lease Calc. (AnnualI
PENCE
PSNCB PANEL
Discharge
First Name
Qualifying Name
Horsepower Rating (Hp)
Fuel Type
Puel Con. (Unit/Hr or /Mi)
Usefull
Life
(Hr)
Remaining
Life
(Hr)
B f fi c i e n c y
(%)
Hired Labor per Set (Hr)
(Hr)
Owner Labor per Set
Number of Sets
Current List Price
(9)
<%)
Salvage Percene
Current Markee Value
(9)
Lease Paymene
(9)
On Parm Hired Labor
(Hr)
Off Parm Pares fc Labor (9)
On Parm Owner Labor (Hr)
Annual Use Base (Hr)
r fc m Bng. Bstimaee (%)
R fc M Calc. («1.»2)
L e a s e C a l c . ( H o u r , Ye a r )
Puel Use ( Def.,Calc.)
WORKING ARBA
2S
500
25
2000
10
25
2000
10
**%.
10.8
4
Disc. Sys.
Descripcion
WINDMILL
2S
1800
10
Description
Pirsc Name
Qualifying Name
Horsepower Racing (Hp)
Puel Type
Puel Con. (Unic/Hr or /Mi)
Usefull
Life
(Hr)
Remaining
Life
(Hr)
B f fi c i e n c y
(%)
Hired Labor per Sec (Hr)
(Hr)
Owner Labor per Sec
Number of Sees
Currenc Lisc Price
(S)
%
()
Salvage Percent
Currenc Markee Value
($)
Lease Paymene
<9>
On Parm Hired Labor
(Hr)
Oft Parm Pares fc Labor (9)
On Parm Owner Labor (Hr)
Annual Use Base (Hr)
R fc M Bng. Estimate (%)
R 6 M Calc. («1,*2>
L e a s e C a l c . ( H o u r , Ye a r )
Puel Use ( Def.,Calc.)
WBLL
Disc. Sys.
FURROW
16000
16000
15
IS
na
na
na
38.5
.SS
29
56000
1000
10
1000
7
5
3800
6.0
2
Head
Gear
56000
1
1
100
1
50
1500
SO
3800
S
2
Drive
RIGHT ANGLE
25000
2S000
75
2S000
2S000
95.0
7000
10
7000
1000
10
1000
20
150
20
3800
6
2
7
na
na
na
Mainline
SURFACE
Power Plane Col.,Pipe,Shaft
MAINLINE
N AT U R A L
3300
10
3300
55
NG
.6625
20000
20000
25
na
na
na
3500
10
3500
3800
.5
2
US
2
3800
7.0
2
10
GAS
COLUMN
25000
25000
5
15
3800
4
2
wacer Source
IS
15
na
na
na
5
3800
6.0
2
8000
1
12.5
2
3800
.5
2
Information preset* tiprepar* solely * a generd guide ritina bund* to recognize orpredkt to cam ad return from any om particular farm or ranch operation.
Then prdection wen collect* a* develop* ty staff memben of to Tex* Ag
RSI 1.10
Machinery Cost Report
. . . . . . . . . . . . . Va r i a b l e E x p e n s e s • • •
O p e r. f c O p e r. C u s t o m R e p a i r
M a n a g e . In p u t Op e r. fc M a i n e .
Labor
Off
Farm
Resource Name
Lube
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
COMBINB
BBDDBR
BBDDBR
BBDDBR
BBDDBR
BLADE
BROADCAST SBBDBR
CHISBL
CHISBL
COMBINB
CULTIPACKER
CULTIVATOR
CULTIVATOR
CULTIVATOR
CULTIVATOR
CULTIVATOR
CULTIVATOR-36
DIGGER
DISK
DISK
DISK
DISK
DISK
DISK • TANDBM
DISK - TANDBM
DISX - TANDBM
DRILL
DRILL
PBRT. SPRBADBR
PBRT. SPRBADBR
PIBLD CULTIVATOR
PIBLD CULTIVATOR
GRAIN CART
HARROWS
HERB. APPLICATOR
HBRB. APPLICATOR
LAND PLANB
MOLDBOARD PLOW
MOLDBOARD PLOW
PICKBR WHBBLS
PLANTBR
PLANTBR
PLANTBR
PLANTBR
PLANTBR
PLOW
ROLLBR
ROLLBR
ROPB WICK
SHRBDDBR
SPRAYBR
SPRAYBR
SPRAYBR
SPRAYBR
SWBBP MULCHBR
CATTLE BQUIPMBNT
LBVBB BOX T-A
SCALB
SQUBBZB CHUTB
STOCK SPRAYBR
STOCK TRAILER
SUPPL. PBBDBR
TACK
VBT. BQUIPMBNT
PICKUP TRUCK
4P*S
100 HP
125 HP
150 HP
180 HP
22S HP
40 HP
7S HP
RICB
13.S PT
18 PT
20 PT
25 PT
DOZBR
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
$/Hr
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
12 PT
S/Hr
20 PT
$/Hr
PBANUT
$/Hr
S/Hr
1 ROW
S/Hr
13.3 PT S / H r
20 PT
S/Hr
2S PT
S/Hr
ROLLING S / H r
PIBLD
S/Hr
PBANUT
S/Hr
4 RON
S/Hr
6 ROW
9/Hr
8 ROW
S/Hr
OPPSBT
9/Hr
TANDBM
S/Hr
2 ROW
S/Hr
22 PT
S/Hr
6 ROW
S/Hr
10 PT
S/Hr
11 PT
S/Hr
20 PT
S/Hr
8 ROW
S/Hr
29 PT
S/Hr
6 ROW
9/Hr
$/Hr
9/Hr
20 PT
$/Hr
25 PT
9/Hr
9/Hr
9/Hr
6 PT
9/Hr
9/Hr
13.5 FT 9 / H r
18 FT
9/Hr
20 FT
S/Hr
8 ROW
S/Hr
PBANUT
9/Hr
LBVBB
9/Hr
20 PT
9/Hr
4 RON
9/Hr
9/Hr
13 FT
S/Hr
13.5 PT S / H r
20 PT
9/Hr
25 PT
9/Hr
HBRB.
9/Hr
9/Hr
9/Hr
9/Hr
9/Hr
9/Hr
9/Hr
9/Hr
9/Hr
9/Hr
9/Hr
3/4 TON 9 / M i
S.469
6.837
8.204
9.845
12.306
2.188
4.102
5.688
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
.000
.000
.000
.000
.000
.000
.000
.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
o.oco
0.000
0.000
0.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.06S
0.000
0.000
0.000
0.000
0.000
0.000
0.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
0.000
0.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
.000
.000
.000
.000
.000
.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
000
000
000
000
000
000
000
000
000
000
000
000
000
000
000
0.000
0.000
000
000
000
000
000
000
0.000
0.000
0.000
000
000
000
000
000
000
000
000
000
0.000
0.000
0.000
0.000
000
000
000
000
000
000
000
000
000
000
000
000
000
000
0.000
0.000
0.000
000
000
000
000
000
000
000
000
000
000
000
000
000
000
000
000
000
000
000
000
000
000
000
000
000
000
000
000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
. . . . . . . . . . . . . . . . . . . . . P i x e d E x p e n s e s . . . . . To t a l
R e p a i r H o u r l y D e p r e c . A n n u a l Ta x e s . B x p e n s e s
fc Maine. Lease fc Lease License
Labor
Inceresc
fc
Insur.
0.770
1.060
1.244
1.471
715
304
585
952
545
315
608
761
0.159
.078
.705
.725
.452
.136
.119
.081
.435
.555
.640
.722
.386
.721
.000
0.320
6.500
8.000
S.710
30.000
2.250
5.000
2.330
0.01S
.000
.000
.000
.000
.000
.000
.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
.000
.000
.000
.000
.000
.000
.000
10.500
0.000
0.000
0.000
0.000
000
000
000
000
000
000
000
000
000
000
000
000
000
000
000
000
000
000
000
000
000
000
000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
000
000
000
000
000
000
000
000
.000
000
.000
000
000
000
829
238
48S
426
0.801
2.175
0.3S7
0.063
0.616
0.8S2
0.845
0.459
1.760
0.299
0.545
0.751
0.937
1.762
0.731
0.304
1.937
1.573
1.185
1.186
0.000
2.250
1.639
0.852
0.386
0.128
583
578
549
937
448
220
18.153
20.444
23.982
18.873
S0.9S6
7.141
11 . 2 8 3
43.174
.154
.300
.525
.200
.240
.454
.717
.417
.157
.138
.293
0.201
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
0.000
0.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
0.000
0.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
.000
.000
.000
.000
.000
.000
.000
.000
.000
0.000
0.000
0.000
0.045
76.387
4.905
173.195
214.220
100.439
641.32S
33.713
105.137
64.688
0.325
0.000
0.000
0.000
2.576
0.000
2.577
0.000
0.000
0.000
0.164
0.000
0.164
4.088
0.000
4.088
2.249
1.960
4.193
4.034
1.630
6.235
8.040
13.823
18.003
2.SSS
0.497
2.638
4.476
11.444
6.00S
12.247
6.S90
10.634
7.682
9.539
12.342
8.300
2.279
8.914
12.264
13.181
13.006
0.001
7.188
8.158
16.489
0.396
0.SB8
5.264
5.268
10.901
16.475
11.357
12.774
4.835
1.105
11.854
8.232
16.47S
0.916
.301
.806
.840
.175
.473
.131
.319
2.S83
2.8S4
68.887
4.395
156.995
194.220
90.729
S70.82S
29.963
95.137
58.858
.282
.114
.368
.506
.966
.265
.178
.035
.184
.313
.800
.421
.8S6
.460
.667
.537
.667
.863
.S21
.144
.560
.770
.920
.909
.000
0.346
0.572
1.035
0.028
0.041
0.368
0.368
0.760
1.150
0.713
0.892
0.337
0.077
0.828
0.575
.ISO
.058
.161
.138
.200
.325
.279
.195
.145
.181
0.200
2.500
0.190
9.700
12.000
4.000
30.000
1.S00
5.000
3.S00
2S.S46
29.640
34.9S4
31.388
68.218
10.087
16.688
59.230
2.951
2.412
5.094
5.145
1.982
7.08B
8.972
15.590
21.443
3.090
0.S94
3.438
5.642
13.089
6.884
14.863
7.349
11.847
8.969
11.143
14.966
9.S52
2.727
11.411
14.608
15.286
IS.101
0.002
9.784
10.369
18.376
0.809
0.757
6.215
6.213
12.209
18.562
13.517
13.886
S.933
1.340
13.760
10.512
18.350
1.426
2.598
2.063
3.121
934
307
967
186
150
775
0.421
0.000
0.421
0.794
0.000
0.794
0.000
0.000
0.000
0.000
0.000
0.000
0.134
0.000
0.134
9/Ac
9/Ac
9/Ac
9/AC
.168
,000
.000
.168
0.628
0.000
0.000
0.628
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.147
0.204
0.07S
0.42S
.000
.000
.000
.000
0.000
0.000
0.000
0.000
1.880
0.651
0.365
2.896
0.000
0.000
0.000
0.000
0.120
0.031
0.026
0.176
3.942
0.886
0.466
S.294
ISO HP
25 FT
9/Ac
9/AC
9/AC
0.276
0.000
0.276
0.853
0.000
0.853
0.000
0.000
0.000
0.000
0.000
0.000
0.168
0.089
0.2S7
0.000
0.000
0.000
0.000
0.000
0.000
3.248
0.285
3.533
0.000
0.000
0.000
0.207
0.018
0.224
4.752
0.392
5.144
TRACTOR
SPRAYBR
APPLY IRON
ISO HP
25 FT
9/Ac
9/AC
9/Ac
0.276
0.000
0.276
0.853
0.000
0.853
0.000
0.000
0.000
0.000
0.000
0.000
0.168
0.089
0.257
0.000
0.000
0.000
0.000
0.000
0.000
3.248
0.285
3.533
0.000
0.000
0.000
0.207
0.018
0.224
4.752
0.392
5.144
TRACTOR
BBDDBR
BEDDING
75 HP 9/Ac
13.5 PT 9/AC
13.S FT 9/AC
132
000
.132
176
.000
,176
000
000
000
0.000
0.000
0.000
0.109
0.092
0.202
0.000
0.000
0.000
0.000
0.000
0.000
2.107
0.382
2.489
0.000
0.000
0.000
134
.027
.161
4.658
0.S01
5.1S9
TRACTOR
BBDDBR
BBODING
TRACTOR
BBDCBR
BBDDINO
150 HP 9/AC
25 FT 9/AC
ISO SROW 9/AC
75 HP 9/AC
18 PT S/AC
18 PT 9/AC
.144
.000
.144
.849
.000
.849
.628
.000
.628
.882
.000
,000
.000
.000
.000
.000
.000
0.000
0.000
0.000
0.000
0.000
0.000
124
075
199
082
040
122
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
2.389
0.365
2.755
1.S80
0.249
1.829
0.000
0.000
0.000
0.000
0.000
0.000
152
026
177
100
018
118
4.437
0.466
4.903
3.493
0.307
3.800
TRACTOR
BBDDBR
BEDDING
180 HP 9/Ac
25 FT S/Ac
180 BROW 9/Ac
1.133
0.000
1.133
0.628
0.000
0.628
.000
.000
.000
0.000
0.000
0.000
0.147
0.075
0.222
0.000
0.000
0.000
0.000
0.000
0.000
1.880
0.365
2.246
.000
.000
.000
120
026
145
3.907
0.466
4.373
TRACTOR
BBDDBR
BEDDING
125 HP
20 FT
6 ROW
1.146
0.000
1.146
0.794
0.000
0.794
.000
.000
.000
0.000
0.000
0.000
0.134
0.070
0.203
0.000
0.000
0.000
0.000
0.000
0.000
2.S76
0.480
3.057
.000
.000
.000
.164
.034
.197
4.813
0.584
S.397
TRACTOR
PBRT. SPRBADBR
APPLY PBRT
12S HP 9/Ac
20 PT 9/Ac
9/Ac
TRACTOR
PBRT. SPRBADBR
BBDDBR
APPLY PBRT
180 HP
8 ROW
25 PT
8 ROW
TRACTOR
SPRAYBR
APPLY HERBICIDE
S/Ac
S/AC
S/Ac
trfornudon preset* ti prepar* sdety * a generd gdu ri ti na intenri to recogniu or pr*ta
These projection wen collect* ri devdori ty staff membm d to Tex* Agricdt^
RS11.11
Resource Name
P u e l O p e r _ O p e r . C u s t o m R e p a i r R e p a i r H o u r l y D e p r e c . A n n u a . Ta x e s . E x p e n s e s
fc Manage. Input Oper. fc Maint. fc Maint. Lease fc Lease License
Lube
Labor
Off
Parm
Labor
Inceresc
6
Insur.
TRACTOR
CHISBL
CHISBL
125 HP
20 PT
S/AC
S/AC
S/AC
0.854
0.000
0.854
0.794
0.000
0.794
0.000
0.000
0.000
0.000
0.000
0.000
0.134
0.092
0.225
0.000
0.000
0.000
0.000
0.000
0.000
2.576
1.584
4.160
0.000
0.000
0.000
0.164
0 . 111
0.274
4.522
1.786
6.308
TRACTOR
CHISBL
CHISBL
75 HP
12 PT
12 FT
S/AC
S/Ac
S/AC
0.874
0.000
0.874
1.323
0.000
1.323
0.000
0.000
0.000
0.000
0.000
0.000
0.123
0.081
0.204
0.000
0.000
0.000
0.000
0.000
0.000
2.370
1.S3S
3.905
0.000
0.000
0.000
0.1S1
0.097
0.247
4.841
1.713
6.554
TRACTOR
CHISBL
CHISBL
180 HP
20 FT
180HP
S/Ac
S/Ac
S/Ac
1.043
0.000
1.043
0.794
0.000
0.794
0.000
0.000
0.000
0.000
0.000
0.000
0.185
0.092
0.277
0.000
0.000
0.000
0.000
0.000
0.000
2.378
1.584
3.962
0.000
0.000
0.000
0.1S1
0 . 111
0.262
4.551
1.786
6.337
TRACTOR
COMBINB
COMBINB
75 HP
PBANUT
PEANUTS
S/Ac
9/Ac
S/Ac
3.168
0.000
3.168
6.050
0.000
6.0S0
0.000
0.000
0.000
0.000
0.000
0.000
0.562
1.899
2.460
0.000
0.000
0.000
0.000
0.000
0.000
10.836
15.718
26.S53
0.000
0.000
0.000
0.689
1.104
1.793
21.304
18.721
40.02S
COMBINB
COMBINING
RICB
RICB
S/AC
S/AC
2.918
2.918
3.367
3.367
0.000
0.000
0.000
0.000
4.080
4.080
0.000
0.000
0.000
0.000
22.151
22.151
0.000
0.000
1.240
1.240
33.756
33.756
TRACTOR
CULTIPACKER
CULTIPACK
125 HP
S/Ac
S/AC
S/AC
1.247
0.000
1.247
1.429
0.000
1.429
0.000
0.000
0.000
0.000
0.000
0.000
0.241
0.074
0.314
0.000
0.000
0.000
0.000
0.000
0.000
4.638
0.527
S.165
0.000
0.000
0.000
0.29S
0.037
0.332
7.8S0
0.637
8.487
TRACTOR
CULTIVATOR
CULTIVATB
40 HP
1 ROW
1 ROW
S/Ac
S/AC
S/Ac
0.302
0.000
0.302
0.794
0.000
0.794
0.000
0.000
0.000
0.000
0.000
0.000
0.038
0.007
0.045
0.000
0.000
0.000
0.000
0.000
0.000
0.900
0.057
0.957
0.000
0.000
0.000
0.0S7
0.004
0.061
2.092
0.068
2.160
TRACTOR
CULTIVATOR
CULTIVATB
ISO HP
25 PT
ISO 8R
9/Ac
9/Ac
S/Ac
0.916
0.000
0.916
0.56S
0.000
0.565
0.000
0.000
0.000
0.000
0.000
0.000
0 . 11 2
0.069
0.180
0.000
0.000
0.000
0.000
0.000
0.000
2.150
0.933
3.083
0.000
0.000
0.000
0.137
0.065
0.202
3.880
1.067
4.947
TRACTOR
CULTIVATOR
CULTIVATB
180 HP
25 PT
180 8R
S/Ac
S/AC
9/Ac
0.943
0.000
0.943
0.565
0.000
0.S65
0.000
0.000
0.000
0.000
0.000
0.000
0.132
0.069
0.201
0.000
0.000
0.000
0.000
0.000
0.000
1.692
0.933
2.625
0.000
0.000
0.000
0.108
0.065
0.173
3.439
1.067
4.506
TRACTOR
CULTIVATOR
CULTIVATB
75 HP
13.3 FT
4 ROW
9/Ac
S/Ac
S/Ac
1.034
0.000
1.034
1.075
0.000
1.075
0.000
0.000
0.000
0.000
0.000
0.000
0.100
0.096
0.195
0.000
0.000
0.000
0.000
0.000
0.000
1.925
0.409
2.334
0.000
0.000
0.000
0.122
0.029
0.151
4.2SS
0.533
4.788
TRACTOR
CULTIVATOR
CULTIVATB
125 HP
20 PT
6 ROW
S/Ac
S/AC
S/AC
1.031
0.000
1.031
0.715
0.000
0.715
0.000
0.000
0.000
0.000
0.000
0.000
0.120
0.088
0.208
0.000
0.000
0.000
0.000
0.000
0.000
2.319
0.462
2.780
0.000
0.000
0.000
0.147
0.032
0.180
4.332
0.582
4.914
TRACTOR
CULTIVATOR
CULTIVATB
7S HP
ROLLING
ROLLING
S/AC
S/AC
9/Ac
1.062
0.000
1.062
1.608
0.000
1.608
0.000
0.000
0.000
0.000
0.000
0.000
0.149
0.106
0.256
0.000
0.000
0.000
0.000
0.000
0.000
2.879
1.393
4.272
0.000
0.000
0.000
0.183
0.098
0.281
5.881
1.597
7.478
TRACTOR
CULTIVATOR-36
CULTIVATING-36
ISO HP
PIBLD
PIBLD
9/AC
9/Ac
9/Ac
0.S67
0.000
0.567
0.403
0.000
0.403
0.000
0.000
0.000
0.000
0.000
0.000
0.080
0.102
0.182
0.000
0.000
0.000
0.000
0.000
0.000
1.536
0.713
2.249
0.000
0.000
0.000
0.098
0.050
0.147
2.683
0.865
3.548
TRACTOR
DIGGER
DIG
75 HP
PBANUT
PEANUTS
S/AC
9/Ac
9/Ac
2.923
0.000
2.923
6.050
0.000
6.050
0.000
0.000
0.000
0.000
0.000
0.000
0.562
0.261
0.823
0.000
0.000
0.000
0.000
0.000
0.000
10.836
5.753
16.589
0.000
0.000
0.000
0.689
0.402
1.091
21.060
6.416
27.475
0.083
0 . 111
0.194
3.134
1.967
5.1S1
TRACTOR
DISK
DISK
40 HP
4 ROW
4 ROW
9/AC
9/Ac
9/Ac
0.591
0.000
0.591
1.1S1
0.000
1.151
0.000
0.000
0.000
0.000
0.000
0.000
0.055
0.091
0.146
0.000
0.000
0.000
0.000
0.000
0.000
1.304
1.766
3.070
0.000
0.000
0.000
TRACTOR
DISK - TANDBM
DISKING
40 HP
2 ROW
2 ROW
9/Ac
S/Ac
S/Ac
0.972
0.000
0.972
2.551
0.000
2.S51
0.000
0.000
0.000
0.000
0.000
0.000
0.123
0 . 11 2
0.23S
0.000
0.000
0.000
0.000
0.000
0.000
2.892
0.839
3.731
0.000
0.000
0.000
0.184
0.053
0.237
6.722
1.004
7.725
TRACTOR
DISK - TANDBM
DISKING
ISO HP
6 RON
20 PT
S/Ac
S/AC
S/AC
0.955
0.000
0.9S5
0.765
0.000
0.76S
0.000
0.000
0.000
0.000
0.000
0.000
0.151
0.174
0.32S
0.000
0.000
0.000
0.000
0.000
0.000
2.913
1.354
4.268
0.000
0.000
0.000
0.185
0.085
0.270
4.970
1.613
6.583
TRACTOR
DISK
DISKING
125 HP
6 ROW
6 ROW
S/AC
S/AC
S/AC
0.853
0.000
0.8S3
0.765
0.000
0.765
0.000
0.000
0.000
0.000
0.000
0.000
0.129
0.083
0.212
0.000
0.000
0.000
0.000
0.000
0.000
2.483
0.848
3.332
0.000
0.000
0.000
0.158
0.059
0.217
4.388
0.990
5.378
TRACTOR
DISK
DISKING
125 HP
OPPSBT
OPPSBT
S/Ac
S/AC
S/AC
0.985
0.000
0.985
1.025
0.000
1.025
0.000
0.000
0.000
0.000
0.000
0.000
0.172
0.261
0.433
0.000
0.000
0.000
0.000
0.000
0.000
3.326
1.825
S.151
0.000
0.000
0.000
0 . 2 11
0.128
0.339
S.720
2.213
7.933
TRACTOR
DISK
DISKING
75 HP
TANDBM
TANDBM
S/AC
S/AC
9/Ac
0.866
0.000
0.866
1.151
0.000
1.151
0.000
0.000
0.000
0.000
0.000
0.000
0.107
0.121
0.228
0.000
0.000
0.000
0.000
0.000
0.000
2.061
1.378
3.439
0.000
0.000
0.000
0.131
0.087
0.218
4.315
1.586
5.902
TRACTOR
DISK - TANDBM
DISKING - TANDBM
125 HP
6 ROW
6 ROW
9/Ac
9/Ac
9/Ac
0.885
0.000
0.885
0.76S
0.000
0.765
0.000
0.000
0.000
0.000
0.000
0.000
0.129
0.174
0.302
0.000
0.000
0.000
0.000
0.000
0.000
2.483
1.354
3.838
0.000
0.000
0.000
0.158
0.085
0.243
4.420
1.613
6.033
TRACTOR
DRILL
DRILL
40 HP
10 PT
9/Ac
9/Ac
9/Ac
0.788
0.000
0.788
1.805
0.000
1.805
0.000
0.000
0.000
0.000
0.000
0.000
0.087
0.309
0.395
0.000
0.000
0.000
0.000
0.000
0.000
2.046
3.432
5.478
0.000
0.000
0.000
0.130
0.240
0.370
4.855
3.980
8.836
TRACTOR
180
HP
FIELD CULTIVATOR 29 FT
PIBLD CULTIVATOR 29 PT
9/Ac
S/Ac
9/AC
0.985
0.000
0.98S
0.493
0.000
0.493
0.000
0.000
0.000
0.000
0.000
0.000
0 . 11 5
0 . 11 7
0.232
0.000
0.000
0.000
0.000
0.000
0.000
1.476
0.580
2.056
0.000
0.000
0.000
0.094
0.041
0.134
3.163
0.737
3.900
TRACTOR
125
HP
PIBLD CULTIVATOR 6 ROW
PIBLD CULTIVATOR 6 ROW
S/Ac
S/Ac
S/Ac
1.031
0.000
1.031
0.715
0.000
0.715
0.000
0.000
0.000
0.000
0.000
0.000
0.120
0.088
0.208
0.000
0.000
0.000
0.000
0.000
0.000
2.319
1.700
4.019
0.000
0.000
0.000
0.147
0.107
0.2S4
4.332
1.895
6.227
TRACTOR
HARROWS
HARROWING
40 HP
S/Ac
9/Ac
9/Ac
0.327
0.000
0.327
0.963
0.000
0.963
0.000
0.000
0.000
0.000
0.000
0.000
0.046
0.018
0.064
0.000
0.000
0.000
0.000
0.000
0.000
1.092
0.082
1.173
0.000
0.000
0.000
0.069
0.006
0.07S
2.498
0.105
2.603
TRACTOR
GRAIN CART
HAULING
75 HP
9/Ac
S/Ac
S/Ac
0.121
0.000
0.121
0.433
0.000
0.433
0.000
0.000
0.000
0.000
0.000
0.000
0.040
0.024
0.064
0.000
0.000
0.000
0.000
0.000
0.000
0.776
0.025
0.800
0.000
0.000
0.000
0.049
0.002
0.051
1.419
0.050
1.470
S/AC
9/Ac
9/Ac
0.789
0.000
0.789
0.978
0.000
0.978
0.000
0.000
0.000
0.000
0.000
0.000
0.179
0.090
0.269
0.000
0.000
0.000
0.000
0.000
0.000
3.461
0.810
4.271
0.000
0.000
0.000
0.220
0.057
0.277
S.627
0.956
6.S84
RICB
TRACTOR
125
HP
HBRB. APPLICATOR 20 FT
HERBICIDE APPL.
Idbrmation present* ti prepar* sdety * a ge
These projection wen collect* and develop* ty staff members ofto Tex* Agrksdturd Extenskm Servtu ri approv* f*
RSI 1.12
S*^$l
^a-k
. . . . . . . . . . . . . . . . . . . . v a r i a b l e E x p e n s e s > . . • • • • • . . . . . • • • . . . • • » . . F i x e d E x p e n s e s • • • . . To t a l
F u e l O p e r . f c O p e r . C u s t o m R e p a i r R e p a i r H o u r l y D e p r e c . A n n u a l Ta x e s . E x p e n s e s
fc Manage. Input Oper. fc Maint. & Maint. Lease fc Lease License
Lube
Labor
Off
Farm
Labor
Interest
fc
Insur.
Resource Name
TRACTOR
DISK • TANDBM
SPRAYBR
HBRBICIDB APPL.
180 HP
6 ROW
20 PT
DISC20
S/AC
S/AC
S/Ac
S/Ac
1.691
0.000
0.000
1.691
1.067
0.000
0.000
1.067
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.249
0.174
0.099
0.S21
000
000
000
000
0.000
0.000
0.000
0.000
3.19S
1.3S4
0.482
5.031
0.000
0.000
0.000
0.000
.203
085
030
318
6.405
1.613
0.610
8.628
TRACTOR
PICKBR WHBBLS
PICKBR WHBBLS
40 HP
S/Ac
S/Ac
S/Ac
384
000
384
1.2S4
0.000
1.2S4
0.000
0.000
0.000
0.000
0.000
0.000
0.060
0.040
0.100
000
000
000
0.000
0.000
0.000
1.421
2.311
3.732
0.000
0.000
0.000
090
161
252
3.210
2.512
5.722
PICKUP TRUCK
PICKUP TRUCK
3/4 TON
3/4 TON
S/Mi
S/mi
.065
.065
0.175
0.175
0.000
0.000
0.000
0.000
0.01S
0.01S
000
000
0.000
0.000
0.201
0.201
0.000
0.000
0.04S
0.04S
0.S00
0.500
TRACTOR
LAND PLANB
PLANING
12S HP
S/Ac
S/Ac
S/Ac
.593
,000
,593
,270
.000
.270
000
000
000
0.000
0.000
0.000
0.214
0.101
0.314
0.000
0.000
0.000
000
000
000
4.122
1.998
6.121
0.000
0.000
0.000
0.262
0.139
0.401
461
238
699
TRACTOR
PLANTBR
PLANTING
40 HP
18 PT
1 ROW
S/Ac
S/Ac
S/Ac
.604
.000
.604
.176
.000
.176
000
000
000
0.000
0.000
0.000
0.057
0.027
0.084
0.000
0.000
0.000
.000
.000
.000
1.333
0.187
1.521
000
000
.000
0.08S
0.013
0.098
2SS
227
482
TRACTOR
PLANTBR
PLANTING
75 HP
13.S PT
4 RON
S/Ac
S/Ac
S/Ac
0.876
0.000
0.876
1.569
0.000
1.569
0.000
0.000
0.000
0.000
0.000
0.000
0.146
0.172
0.318
0.000
0.000
0.000
.000
.000
.000
2.809
1.094
3.903
.000
.000
.000
0.179
0.076
0.2SS
5.577
1.343
6.920
TRACTOR
PLANTBR
PLANTING
125 HP
20 PT
6 ROW
S/AC
S/AC
S/AC
0.924
0.000
0.924
1.059
0.000
1.059
0.000
0.000
0.000
0.000
0.000
0.000
0.178
0.165
0.343
0.000
0.000
0.000
000
000
000
3.435
1.811
5.246
.000
.000
.000
0.218
0.126
0.34S
5.814
2.102
7.916
TRACTOR
SPRAYBR
PLANTBR
PLANTING
ISO HP
25 PT
8 RON
8R CORN
S/AC
S/Ac
S/AC
S/Ac
1.036
0.000
0.000
1.036
0.853
0.000
0.000
0.853
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.168
0.089
0.206
0.463
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
3.248
0.285
0.994
4.527
0.000
0.000
0.000
0.000
0.207
0.018
0.069
0.294
5.512
0.392
1.269
7.173
TRACTOR
PLANTBR
SPRAYBR
PLANTING
ISO HP
8 ROW
25 FT
8R COTN
9/AC
9/Ac
9/Ac
9/Ac
036
.000
.000
.036
0.853
0.000
0.000
0.8S3
000
000
000
000
0.000
0.000
0.000
0.000
0.168
0.206
0.089
0.463
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
3.248
0.994
0.28S
4.527
0.000
0.000
0.000
0.000
207
069
018
S.S12
1.269
0.392
7.173
TRACTOR
PLANTBR
PLANTING
150 HP
8 ROW
8R SORG
S/Ac
S/Ac
9/AC
.962
.000
0.837
0.000
0.837
0.000
0.000
0.000
0.000
0.000
0.000
.165
.206
.371
0.000
0.000
0.000
0.000
0.000
0.000
3.185
0.994
4.180
0.000
0.000
0.000
203
.069
.272
5.352
1.269
6.621
TRACTOR
PLANTBR
PLANTING
75 HP
PBANUT
PEANUTS
9/Ac
9/Ac
9/Ac
0.931
0.000
0.931
667
.000
.667
000
000
000
0.000
0.000
0.000
0.155
0.174
0.329
0.000
0.000
0.000
0.000
0.000
0.000
2.986
3.964
6.950
0.000
0.000
0.000
.190
.277
.466
5.928
4.415
10.343
9/Ac
9/Ac
9/Ac
2.232
0.000
2.232
.379
.000
.379
000
000
000
0.000
0.000
0.000
0.314
0.457
0.771
0.000
0.000
0.000
0.000
0.000
0.000
6.052
8.033
14.084
0.000
0.000
0.000
0.385
0.561
0.945
12.361
9.050
21.412
TRACTOR
MOLDBOARD PLOW
PLOWING
TRACTOR
MOLDBOARD PLOW
PLOWING
125 HP
6 PT
6 PT
9/Ac
9/Ac
9/Ac
2.848
0.000
2.848
2.647
0.000
2.647
0.000
0.000
0.000
0.000
0.000
0.000
0.44S
0.S53
0.998
0.000
0.000
0.000
0.000
0.000
0.000
8.589
4.338
12.927
0.000
0.000
0.000
0.546
0.272
0.818
15.075
5.163
20.237
TRACTOR
PLOW
PLOWING
125 HP
LBVBB
LBVBBS
9/Ac
S/Ac
S/Ac
1.943
0.000
1.943
1.549
0.000
1.549
0.000
0.000
0.000
0.000
0.000
0.000
0.261
0.101
0.362
0.000
0.000
0.000
0.000
0.000
0.000
027
.205
.232
0.000
0.000
0.000
0.320
0.013
0.333
9.099
0.319
9.418
TRACTOR
BLADE
REBUILDING LBVBB
75 HP
DOZHR
S/Ac
9/Ac
9/Ac
1.526
0.000
1.526
1.733
0.000
1.733
0.000
0.000
0.000
0.000
0.000
0.000
0.161
0.059
0.220
0.000
0.000
0.000
0.000
0.000
0.000
.103
.407
.510
0.000
0.000
0.000
0.197
0.029
0.226
6.719
0.495
7.214
TRACTOR
ROLLBR
ROLLING
40 HP
20 PT
9/Ac
9/Ac
9/Ac
0.260
0.000
0.260
0.595
0.000
0.S9S
0.000
0.000
0.000
0.000
0.000
0.000
0.029
0.012
0.040
000
000
0.000
0.000
0.000
.675
.198
.873
0.000
0.000
0.000
0.043
0.014
0.0S7
1.602
0.223
1.825
TRACTOR
ROLLBR
ROLLING
40 HP
4 ROW
4 ROW
9/Ac
S/Ac
9/Ac
0.304
0.000
0.304
0.896
0.000
0.896
0.000
0.000
0.000
0.000
0.000
0.000
0.043
0.015
0.059
0.000
0.000
0.000
0.000
0.000
0.000
1.015
0.233
1.248
0.000
0.000
0.000
0.06S
0.018
0.082
322
266
589
9/Ac
9/Ac
9/Ac
0.105
0.000
0.105
0.431
0.000
0.431
000
000
000
0.000
0.000
0.000
0.023
0.006
0.028
0.000
0.000
0.000
0.000
0.000
0.000
0.533
0.193
0.725
0.000
0.000
0.000
0.034
0.014
0.047
1.125
0.212
1.336
TRACTOR
125
HP
9/Ac
BROADCAST SBBDBR 9/Ac
SEEDING BROADCST 9 /Ac
0.526
0.000
0.526
0.711
0.000
0.711
0.000
0.000
0.000
0.000
0.000
0.000
0.120
0.050
0.169
0.000
0.000
0.000
0.000
0.000
0.000
2.307
0.640
2.947
000
000
000
0.147
0.038
0.184
3.811
0.727
4.538
TRACTOR
ROPB NICK
ROPB WICK
TRACTOR
SHRBDDBR
SBRBD STALKS
100 HP
13 PT
9/Ac
9/Ac
9/Ac
0.767
0.000
0.767
1.099
0.000
1.099
0.000
0.000
0.000
0.000
0.000
0.000
0.134
0.228
0.362
0.000
0.000
0.000
0.000
0.000
0.000
3.168
0.821
3.989
.000
.000
.000
0.201
0.0S2
0.253
5.370
1.100
6.470
TRACTOR
SHRBDDBR
SHRBD STALKS
ISO HP
13 PT
150 HP
9/Ac
9/AC
9/AC
0.952
0.000
0.9S2
1.099
0.000
1.099
0.000
0.000
0.000
0.000
0.000
0.000
0.217
0.228
0.44S
0.000
0.000
0.000
0.000
0.000
0.000
4.185
0.821
5.006
.000
.000
0.266
0.052
0.318
6.719
1.100
7.819
TRACTOR
SPRAYBR
SPRAYING
40 HP
13.5 FT
4 RON
9/Ac
9/Ac
9/Ac
0.621
0.000
0.621
1.629
0.000
1.629
000
000
000
000
000
000
0.078
0.130
0.209
0.000
0.000
0.000
0.000
0.000
0.000
846
.051
897
000
.000
.000
0 . 11 7
0.066
0.183
4.291
1.247
5.539
TRACTOR
SPRAYBR
SPRAYING
40 HP
20 PT
6 ROW
9/Ac
9/Ac
9/Ac
.406
.000
.406
1.067
0.000
1.067
000
000
000
.000
.000
.000
0.051
0.099
0.150
000
000
000
000
000
000
.209
.482
.691
.000
.000
0.077
0.030
0.107
2.810
0.610
3.420
9/Ac
9/Ac
9/Ac
.966
.000
.966
0.S95
0.000
0.595
000
000
000
.000
.000
.000
0.118
0.062
0.179
000
000
000
.000
.000
.000
.267
.245
.512
0.000
0.000
0.000
144
017
161
4.090
0.324
4.414
TRACTOR
SWBSP MULCHHR
SWHBP/KULCH
Information preset* ti prepar* setety * a generd gdde ritina intend* to recognize or predict to aats ri return from any am particular farm or ranch operation.
These prdection wen collect* ad develop* ty staff memben cf to To* AgricubtArd
RS11.13
Budget Parameters Report
Parameter
Name
Va l u e
Unit
of
Measure
DIESEL
0.8500
GAL.
DIESEL BTU 135250.0000 BTU
ELECTRICITY
0.0700
KWH
ELECTRICITY BTU 3410.0000 BTU
GASOLINE
0.8500
GAL.
GASOLINE BTU 124100.0000 BTU
HIRED LABOR 5.2500 HOUR
HIRED LABOR IRR 5.2500 HOUR
INR
1.0000
%
IRITB
10.5000
%
IRITE
4.0000
%
IROCB
10.5000
%
IROCE
5.5000
%
IRPCF
3.0000
%
ITI
10.0000
%
LP
GAS
1.0000
GAL.
LP GAS BTU 92140.0000 BTU
LUBE
M U LT I
0.1500
NONE
N AT U R A L G A S 3 . 0 0 0 0 M C F
NATURAL GAS BTU 1000000.0000 BTU
OWNER LABOR 5.2500 HOUR
OWNER LABOR IRR 5.2500 HOUR
PTR
0.0000
%
Description
/^^5v
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
I n t e r e s t R a t e , I n t e r m e d i a t e Te r m B o r r o w.
I n t e r e s t R a t e , I n t e r m e d i a t e Te r m E q u i t y
I n t e r e s t R a t e , O p e r a t i n g C a p i t a l B o r r o w.
Interest Rate, Operating Capital Equity
Interest Rate, Positive Cash Flow
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
P e r s o n a l P r o p e r t y Ta x R a t e
<•"••*•%.
Information preset* ti prepar* solely * a gemrd guide ri ti m* Intend* to reccgmu or pr*la to cm ri return
Thae projection wen collect* ad develop* ty staff members of to Tex* Agricdturd Extestsim Service a* approv*
RSI 1.14
Educational programs conducted by the Texas Agricultural Extension Service serve people of all ages regardless of socio-economic level, race,
color, sex or national origin.
Coo'perauvVExteVsion Work toAgricumire" _nd Home Economics, The Texas A&M University System and the United States Department of
Agriculture
cooperating. Distributed in furtherance of the acts of Congress of May 8, 1914, as amended, and June 30, 1914.
Agriculture cooperating
ECO 7-2
150-01-94, New