B-1241(C01)
k Texas Agricultural Extension Service
W The Texas A&M University System
Texas Crop Enterprise Budgets
Texas Panhandle & South Plains Districts
Projected for 1997
Shermanl Ef I ^ iupecom
Mitchell
Dr. Stephen H. Amosson, District 1 Extension Economist-Management
Dr. Jackie G. Smith, District 2 Extension Economist-Management
The Texas Agricultural Extension Service • Zerle L. Carpenter, Director • The Texas A&M University System • College Station, Texas
Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1997
B-1241 (C1&2)
Corn for Grain, Furrow Irrigated, (Natural Gas)
Texas High Plains
1997 Projected Costs and Returns per Acre
GROSS INCOME Description
CORN
Quantity
Unit
190.000
$
bu.
/
Unit
2.8000
Total GROSS Income
VARIABLE COST Description
PREHARVEST
FERTILIZER (N)
FERTILIZER (P)
FERTILIZER (N)
FERTILIZER APPL.
FERTILIZER APPL.
HERBICIDE
SEED
INSECTICIDE
INSECTICIDE
Fuel & Lube - Machinery
- Irrigation
Repairs - Machinery
- Irrigation
Labor - Machinery
- Irrigation
.ntity
Unit
200.000
60.000
75.000
1.000
1.000
1.000
0.350
1.000
1.000
lb.
lb.
lb.
acre
acre
acre
bags
acre
acre
Acre
Acre
Acre
Acre
Hour
Hour
2.145
3.373
532.00
$ / Unit
.180
.300
.300
6.000
3.000
16.000
80.000
15.000
15.000
7.000
6.894
To t a l
36.00
18.00
22.50
6.00
3.00
16.00
28.00
15.00
15.00
9.06
33.16
2.51
16.21
15.02
23.25
258.71
115.713
Dol.
190.000
190.000
bu.
bu.
Total HARVEST
0.100
11.57
.120
.280
22.80
53.20
76.00
Total VARIABLE COST
346.28
GROSS INCOME minus VARIABLE COST
185.72
FIXED COST Description
Machinery and Equipment
Irrigation
Land
Unit
Acre
Acre
Acre
To t a l
29.19
67.42
45.00
Total FIXED Cost
138.61
Total of ALL Cost
484.89
NET PROJECTED RETURNS
Yo u r
Estimate
532.20
Total PREHARVEST
Interest - OC Borrowed
HARVEST
DRYING
HARVEST & HAUL
To t a l
47.11
The Production Flexibility Contract Payment per acre for 1997 is an estimated $57.12.
Information presented is prepared solely as a general guide and is not intended to recognize or predict to costs and returns from any one particular farm or ranch operation.
These projections were collected and developed by staff'members of to Texas Agriculturd Extension Service and approved for publication.
Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1997
Date
Stage
of
Production
of
Prod.
09/20/97 HARVEST
Date
11 / 1 0 / 9 6
11 / 2 0 / 9 6
12/15/96
02/10/97
03/10/97
03/15/97
03/15/97
03/15/97
03/15/97
03/15/97
03/15/97
03/20/97
04/10/97
04/20/97
04/20/97
04/30/97
05/15/97
06/15/97
06/15/97
07/15/97
0 8 / 11 / 9 7
08/15/97
09/20/97
09/20/97
09/20/97
Stage
of
Production
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
Product Name
Type
CORN
Type
of
Input
M
M
M
M
M
E
E
E
G
G
E
O
M
M
E
M
M
O
E
0
E
0
G
G
K
Number
of
Units
B-1241 (C1&2)
We i g h t
per
Head
190.0000
Input Name
SHREDDING
DISCING
CHISELING
DISCING
BEDDING
FERTILIZER (N)
FERTILIZER (P)
FERTILIZER (N)
FERTILIZER APPL.
FERTILIZER APPL.
HERBICIDE
IRRIGATION
ROD WEEDING
PLANTING
SEED
PICKUP TRUCK
CULTIVATING 12R
IRRIGATION
INSECTICIDE
IRRIGATION
INSECTICIDE
IRRIGATION
DRYING
HARVEST & HAUL
CASH-RENT
OFFSET
TANDEM
ANH3
DRY
ANH3
DRY
CORN
FURROW
12 ROW
CORNGR.
3/4 TON
ROLLING
FURROW
CORN
FURROW
CORN
FURROW
CUSTOM
CORN
CORN
Number
of
Units
1. 0000
1. 0000
1. 0000
1. 0000
1. 0000
200.0000
60.0000
75.0000
1.0000
1.0000
1.0000
8.0000
1.0000
1.0000
.3500
30.0000
1.0000
6.0000
1.0000
6.0000
1.0000
4.0000
190.0000
190.0000
1.0000
Cash Landlord Break
Non- Share Even
Cash
Prod.
,00
0000
Cash Fixed Landlord
Non- or Share
C a s h Va r i .
C
C
C
C
C
C
V
V
V
V
V
V
C
V
C
V
C
V
C
C
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a generd guide and is not Intended to recognise or predict to costs and returns from any one particular farm or ranch operation.
These projections were collected and developed by staff members of to Texas Agriculturd Extension Service and approved for publication.
N
B-1241 (C1&2)
Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1997
Corn for Grain, Sprinkler Irrigated, (Natural Gas)
Texas High Plains
1997 Projected Costs and Returns per Acre
GROSS INCOME Description
CORN
Quantity
Unit
190.000
$
bu.
/
Unit
2.9800
Total GROSS Income
VARIABLE COST Description
PREHARVEST
HERBICIDE
FERTILIZER APPL.
FERTILIZER (N)
FERTILIZER (P)
•FERTILIZER APPL.
SEED
INSECTICIDE
INSECTICIDE
Fuel & Lube - Machinery
- Irrigation
Repairs - Machinery
- Irrigation
Labor - Machinery
- Irrigation
itity
Unit
1.000
1.000
75.000
60.000
1.000
0.350
1.000
1.000
acre
acre
lb.
lb.
acre
bags
acre
acre
Acre
Acre
Acre
Acre
Hour
Hour
1.425
1.248
532.00
$ / Unit
16.000
6.000
.180
.300
3.000
80.000
15.000
15.000
7.000
6.964
To t a l
16.00
6.00
49.50
18.00
3.00
28.00
15.00
15.00
5.78
29.31
1.80
6.70
9.97
8.69
212.75
83.804
Dol.
90.000
90.000
bu.
bu.
Total HARVEST
0.100
8.38
.120
.280
22.80
53.20
76.00
Total VARIABLE COST
297.13
GROSS INCOME minus VARIABLE COST
234.87
FIXED COST Description
Machinery and Equipment
Irrigation
Land
Yo u r
Estimate
532.00
Total PREHARVEST
Interest - OC Borrowed
HARVEST
DRYING
HARVEST & HAUL
To t a l
Unit
Acre
Acre
Acre
To t a l
18.25
63.90
45.00
Total FIXED Cost
127.15
Total of ALL Cost
424.28
NET PROJECTED RETURNS
107.72
The Production Flexibility Contract Payment per acre for 1997 is an estimated $57.12,
Information presented Is prepared solely as a generd guide and is not intended to recognise or predict to costs and returns from any one particular farm or ranch operation.
These projections were collected and developed by staff members of to Texas Agricultural Extension Service and approved for publication.
B-1241 (C1&2)
Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1997
Date
Stage
of
Production
Date
Stage
of
Production
01/15/97
02/10/97
02/20/97
03/20/97
04/10/97
04/15/97
04/15/97
04/15/97
04/15/97
05/10/97
05/10/97
05/15/97
05/25/97
06/15/97
06/15/97
06/30/97
07/10/97
07/25/97
08/01/97
08/15/97
09/20/97
09/20/97
09/20/97
of
Prod.
A
0 9 / 2 0 / 9 7 HARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
Product Name
Type
Type
of
=========
CORN
Weight
of
per
Units
Head
190.0000
Input Name
Number
of
Units
Input
M
M
M
O
E
G
E
E
G
E
M
O
M
0
E
M
0
O
E
O
G
G
K
Number
SHREDDING
DISCING
CHISELING
IRRIGATION
HERBICIDE
FERTILIZER APPL.
FERTILIZER (N)
FERTILIZER (P)
FERTILIZER APPL.
SEED
PLANTING
IRRIGATION
CULTIVATING
IRRIGATION
INSECTICIDE
PICKUP TRUCK
IRRIGATION
IRRIGATION
INSECTICIDE
IRRIGATION
DRYING
HARVEST & HAUL
CASH-RENT
OFFSET
CORN
ANH3
ANH3
DRY
CORNGR.
12 ROW
12 ROW
CORN
3/4 TON
CORN
CUSTOM
CORN
CORN
1.0000
1.0000
1.0000
2.0000
1.0000
1.0000
275.0000
60.0000
1.0000
.3500
1.0000
2.0000
1.0000
4.0000
1.0000
20.0000
4.0000
4.0000
1.0000
3.5000
190.0000
190.0000
1.0000
C a s h ]Landlord Break
NonShare Even
Cash
Prod.
.0000 C
Cash
NonCash
00
Fixed Landlord
or
Share
Va r i .
C
C
C
C
C
C
V
V
V
V
V
V
C
V
C
V
C
C
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented Is prepared solely as a generd guide and is not intended to recognize or predict to costs and returns from airy one particular farm or ranch operation.
These projections were collected and developed by staff members of to Texas Agriculturd Extension Service and approved for publication.
N
B-1241 (C1&2)
Projections for Planning Purposes Only
Not to be Used without Updating after February 13. 1997
Soybeans, Furrow Irrigated, (Natural Gas)
Texas High Plains
1997 Projected Costs and Returns per Acre
GROSS INCOME Description
Quantity
45.000
SOYBEANS
Unit
bu.
$ / Unit
7.0000
Total GROSS Income
VARIABLE COST Description
PREHARVEST
HERBICIDE & APPL
FERTILIZER (N)
FERTILIZER APPL.
SEED
Fuel & Lube - Machinery
- Irrigation
Repairs - Machinery
- Irrigation
Labor - Machinery
- Irrigation
Quantity
1.000
100.000
1.000
60.000
1.158
2.671
Unit
acre
lb.
acre
lb.
Acre
Acre
Acre
Acre
Hour
Hour
57.933
Dol.
45.000
bu.
$ / Unit
12.000
.180
6.000
.320
7.001
6.893
To t a l
12.00
18.00
6.00
19.20
7.40
26.25
2.00
12.83
8.10
18.41
0.100
5.79
.300
13.50
13.50
Total VARIABLE COST
149.49
GROSS INCOME minus VARIABLE COST
Machinery and Equipment
Irrigation
Land
315.00
130.20
Total HARVEST
FIXED COST Description
165.51
Unit
Acre
Acre
Acre
To t a l
21.85
53.37
40.00
Total FIXED Cost
115.22
Total of ALL Cost
264.71
NET PROJECTED RETURNS
Your
Estimate
315.00
Total PREHARVEST
Interest - OC Borrowed
HARVEST
HARVEST & HAUL
To t a l
50.29
Information presented is prepared solely as a generd guide and is not intended to recognise or predict to costs and returns from any one particular farm or ranch operation.
These projections were collected and developed by staff members of to Texas Agriculturd Extension Service and approved for publication.
Projections for Planning Purposes Only
Not to be Used without Updating after February 13. 1997
Date
Stage
of
Production
Type
of
Product Name
1
Number
Weight
of
Prod.
B-1241 (C1&2)
per
Units
Head
C a s h ]Landlord Break
NonShare Even
Cash
Prod.
======== ================ ===== ================.========= ============= ============== ===== :
A SOYBEANS
45.0000
.0000 c
09/30/97 HARVEST
Date
Stage
of
Production
12/15/96
12/20/96
12/30/96
02/15/97
03/15/97
03/15/97
04/19/97
04/24/97
04/25/97
05/09/97
05/09/97
05/14/97
05/14/97
06/14/97
06/19/97
07/09/97
07/24/97
08/19/97
09/30/97
09/30/97
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
Type
of
Input Name
of
Units
Input
M
M
M
M
M
E
M
M
O
E
G
M
E
M
0
O
0
0
G
K
Number
SHREDDING
CHISELING
PICKUP TRUCK
FIELD CULTIVATOR
FIELD CULTIVATOR
HERBICIDE & APPL
BEDDING
CULTIVATING
IRRIGATION
FERTILIZER (N)
FERTILIZER APPL.
PLANTING
SEED
CULTIVATING
IRRIGATION
IRRIGATION
IRRIGATION
IRRIGATION
HARVEST & HAUL
CASH-RENT
3/4 TON
SOYBEAN
ROLLING
FURROW
ANH3
ANH3
12 ROW
SOYBEAN
ROLLING
FURROW
FURROW
FURROW
FURROW
SOYBEAN
SOYBEANS
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
6.0000
100.0000
1.0000
1.0000
60.0000
1.0000
4.0000
3.0000
3.0000
3.0000
45.0000
1.0000
Cash
NonCash
.00 Y
Fixed Landlord
or
Share
Va r i .
C
V
C
C
V
V
C
V
C
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a generd guide and is not intended to recognize or predict to costs and returns from any one particular farm or ranch operation.
These projections were collected md developed by staff members of to Texas Agriculturd Extension Service and approved for publication.
B-1241 (C1&2)
Projections for Planning Purposes Only
Not to be Used without Updating after February 13. 1997
Soybeans, Sprinkler Irrigated, (Natural Gas)
Texas High Plains
1997 Projected Costs and Returns per Acre
GROSS INCOME Description
SOYBEANS
Quantity
Unit
45.000
$
bu.
/
Unit
7.0000
Total GROSS Income
VARIABLE COST Description
PREHARVEST
HERBICIDE & APPL
FERTILIZER (N)
FERTILIZER APPL.
SEED
Fuel & Lube - Machinery
- Irrigation
Repairs - Machinery
- Irrigation
Labor - Machinery
- Irrigation
Quantity
1.000
100.000
1.000
60.000
0.888
1.024
Unit
acre
lb.
acre
lb.
Acre
Acre
Acre
Acre
Hour
Hour
315.00
$ / Unit
12.000
.180
6.000
.320
7.001
6.961
To t a l
12.00
18.00
6.00
19.20
5.61
24.05
1.59
5.50
6.21
7.13
105.28
48.515
Dol.
45.000
bu.
Total HARVEST
0.100
4.85
.300
13.50
13.50
Total VARIABLE COST
123.63
GROSS INCOME minus VARIABLE COST
191.37
FIXED COST Description
Machinery and Equipment
Irrigation
Land
Unit
Acre
Acre
Acre
To t a l
16.83
52.43
40.00
Total FIXED Cost
109.26
Total of ALL Cost
232.89
NET PROJECTED RETURNS
Your
Estimate
315.00
Total PREHARVEST
Interest - OC Borrowed
HARVEST
HARVEST & HAUL
To t a l
82.11
Information presented is prepared solely as a generd guide and is not intended to recognize or predict to costs and returns from any one particular farm or ranch operation.
These projections were collected and developed by staff members of to Texas Agriculturd Extension Service and approved for publication.
B-1241 (C1&2)
Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1997
Date
Stage
of
Production
======= ================
Stage
of
Production
Type
of
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
We i g h t
per
Units
SOYBEANS
Number
of
Units
= = = = = = = = = = = = = = = = 1
SHREDDING
CHISELING
PICKUP TRUCK
FIELD CULTIVATOR
FIELD CULTIVATOR
HERBICIDE & APPL
FERTILIZER (N)
FERTILIZER APPL.
PLANTING
SEED
IRRIGATION
CULTIVATING
IRRIGATION
IRRIGATION
IRRIGATION
IRRIGATION
HARVEST & HAUL
CASH-RENT
Head
45.0000
Input Name
Input
M
M
M
M
M
E
E
G
M
E
0
M
0
O
0
0
G
K
Number
of
Prod.
=====
======= ============== =====
12/10/96
12/20/96
12/30/96
02/15/97
03/15/97
03/15/97
05/09/97
05/09/97
05/14/97
05/14/97
05/20/97
06/05/97
07/01/97
07/15/97
08/01/97
08/15/97
09/30/97
09/30/97
Product Name
of
A
0 9 / 3 0 / 9 7 HARVEST
Date
Type
C a s h L a n d l o r d Break
Non- Share
Even
Cash
Prod.
.0000
Cash
NonCash
C
.00
Fixed Landlord
or
Share
Va r i .
========= ============= ===== ===== ========
3/4 TON
SOYBEAN
ANH3
ANH3
12 ROW
SOYBEAN
ROLLING
SOYBEAN
SOYBEANS
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
100.0000
1.0000
1.0000
60.0000
4.0000
1.0000
3.0000
3.0000
3.0000
3.5000
45.0000
1.0000
c
c
c
V
V
V
c
V
c
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a generd guide and Is not intended lo 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 to Texas Agricultural Extension Service and approved for publication.
Y
Crop Products Report
C r o p P r o d u c t Name
Price
Unit
Of
Mes.
per
Unit
BARLEY
CORN
CORN SILAGE
COTTON LINT
COTTONSEED
GRAZING
GRAZING
GRAZING
GRAZING
GRAZING
GRAZING
HAY
HAY
PASTURE
PEANUTS
POTATOES
SORGHUM
SOYBEANS
SUGAR BEETS
SUNFLOWERS
WHEAT
BARLEYI
DRYLAND
IRRIG.
SORGHUM
WHEAT
WHEATI
ALFALFA
SORGHUM
RUNNER
2.4500
2.6000
20.0000
.6500
11 5 . 0 0 0 0
.3600
.1440
.3600
.3000
.2000
.3500
11 0 . 0 0 0 0
45.0000
.7200
375.0000
12.0000
4.0900
6.5000
36.7000
10.0000
3.7000
bu.
bu.
ton
lb.
ton
days
days
days
lb.
days
days
ton
ton
days
ton
cwt.
cwt.
bu.
ton
cwt.
bu.
Weight
per
Unit
48.0000
56.0000
2000.0000
1.0000
2000.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
2000.0000
2000.0000
1.0000
2000.0000
100.0000
100.0000
60.0000
2000.0000
100.0000
60.0000
Cash
Flow
Row
20
20
20
20
21
21
21
21
21
21
21
20
20
21
20
21
20
20
20
20
20
Tractors, Implements/ and Equipment
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
(Ft)
F i e l d E f fi c i e n c y ( % )
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price ($)
Salvage
Va l u e
(%)
C u r r e n t M a r k e t Va l u e ( $ )
Lease
Payment
($)
A n n u a l L i c e n s e & Ta x ( $ )
Annual Insurance ($)
On Farm Hired Labor (Hr)
Off Farm Parts & Labor ($)
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n t # 1
Depreciation Factor ttl
Years Owned
R e p a i r C o e f fi c i e n t # 2
Depreciation Factor #2
Capacity (Def.,Calc.)
Fuel Use (Def.,Calc.)
R & M Calc. (»1,#2)
L e a s e C a l c . ( H o u r , Ye a r )
Tractor
Tractor
TRACTOR
100 HP
100
12000
Dl
1200
Tractor
Tractor
TRACTOR
175 HP
175
12000
Dl
12000
Tr a c t o r
TRACTOR
125 HP
125
12000
Dl
12000
TRACTOR
150 HP
150
12000
Dl
12000
400
600
3100
38
8800
57700
38
51900
67800
38
61000
59000
38
53000
16800
38
15100
29100
38
26200
.029
.68
7
1.5
.92
.029
.68
7
1.5
.92
.029
.68
7
1.5
.92
.029
.68
7
1.5
.92
.029
.68
7
1.5
.92
.029
.68
7
1.5
.92
C
2
C
2
C
2
C
2
C
2
TRACTOR
40 HP
40
12000
Dl
12000
TRACTOR
75 HP
75
12000
Dl
12000
400
C
2
Description
First Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Fuel Type
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
Width
(Ft)
F i e l d E f fi c i e n c y ( % )
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price
($)
%
()
Salvage Value
Current Market Value
($)
Lease Payment
($)
Annual License & Tax
($)
Annual Insurance
($)
On Farm Hired Labor
(Hr)
Off Farm Parts & Labor ($)
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n t # 1
Depreciation Factor ttl
Years Owned
R e p a i r C o e f fi c i e n t # 2
Depreciation Factor #2
Capacity (Def.,Calc.)
Fuel Use (Def.,Calc.)
R & M Calc. (#1,#2)
L e a s e C a l c . ( H o u r , Ye a r )
Description
Implement
Implement
Impl,ement
Implement
aaaaaaaaaaaaaaaa
aaaaaaaaaaaaaaaa
BED PLANTER
BEDDER
BLADE PLOW
Implement
a a a a a a a a a a a a a a a a a a a a a a a aa a a a a a a a
BOX FLOAT
CHISEL
aaaaaaaaaaaaaaaa
CULTIVATOR
12 ROW
115
135
140
30
1200
110
115
2500
2500
2500
2500
2500
1200
2500
2500
2500
2500
2500
150
4.5
40
80
200
4.5
40
80
200
4.5
23
80
100
6
7
60
200
4.5
23
80
100
3.5
40
75
1.1
1.2
6750
10
6000
1.1
1.2
2500
10
2250
1.1
1.2
10000
10
9000
1.1
1.2
575
10
500
1.1
1.2
6200
10
5700
1.1
1.2
7800
10
7000
.777
.6
7
1.4
.885
C
.364
.6
7
1.3
.885
C
C
2
.364
.6
7
1.3
.885
C
.168
.6
7
1.4
.885
C
2
2
.364
.6
7
1.3
.885
C
C
2
.364
.6
7
1.3
.885
C
C
2
BaBSaSBBBBBnUBBS
ssaaaaaaaaaossss
ssaaaaaaaaasssss
B B B B B B B B B BBBBBBB
CULTIVATOR CULTIVATOR 12ROW
ROLLING
ROLLING
DISC
OFFSET
DISC
TANDEM
DRILL
GRAIN
c
2
Implement
Implement
aaaaaaaaaaaa
First Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Fuel Type
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
Width
(Ft)
F i e l d E f fi c i e n c y ( % )
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price ($)
Salvage
Va l u e
(%)
C u r r e n t M a r k e t Va l u e ( $ )
Lease
Payment
($)
A n n u a l L i c e n s e & Ta x ( $ )
Annual Insurance ($)
On Farm Hired Labor (Hr)
Off Farm Parts & Labor ($)
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n t t t l
Depreciation Factor ttl
Years Owned
R e p a i r C o e f fi c i e n t # 2
Depreciation Factor tt2
Capacity (Def.,Calc.)
Fuel Use (Def.,Calc.)
R & M Calc. <ttl,tt2)
L e a s e C a l c . ( H o u r , Ye a r )
Implement
=======««•==
CULTIVATOR
8 ROW
c
Implement
asBBsssBSBBBBBaB
c
Implement
Implement
Implement
75
75
115
120
100
2500
2500
2500
2500
30
2500
1200
2500
2500
2500
2500
2500
1200
100
3.5
26.6
75
200
3.5
20
80
200
3.5
40
80
200
4.5
28
83
200
4.5
16
83
120
4
13.5
72
1.1
1.2
5200
10
4700
1.1
1.2
3500
10
3200
1.1
1.2
5250
10
4725
1.1
1.2
15000
10
14000
1.1
1.2
4500
10
4250
1.1
1.2
4400
10
4000
.364
.6
7
1.3
.885
C
C
2
.364
.6
7
1.3
.885
C
C
2
.364
.6
7
1.3
.885
C
C
2
.364
.6
7
1.3
.885
C
C
2
.364
.6
7
1.3
.885
C
C
2
.777
.6
7
1.4
.885
C
C
2
I m p l e m e nI t
Description
I m p l iement
Implement
Implement
Implement
I m p l iement
First Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
F u e l Ty p e
F I E L D C U LT I VATO
rATOR
R
FURROW OPENER
LIST ER
LISTER/PLANTER
MOLDBOARD
PACKER
140
2500
60
2500
90
2500
75
1200
125
2500
20
2500
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
2500
2500
2500
1200
2500
200
4.5
35
80
100
5.5
20
75
200
4.5
20
80
150
4.5
20
80
100
4
9
80
200
4.S
8.3
80
1.1
1.2
7000
10
6300
1.1
1.2
2500
10
2200
1.1
1.2
1590
10
1400
1.1
1.2
4500
10
4200
1.1
1.2
5000
10
4500
1.1
1.2
550
10
450
.364
.6
7
1.3
.885
C
C
2
.364
.6
7
1.3
.885
C
C
2
.364
.6
7
1.3
.885
C
C
2
.777
.6
7
1.4
.885
C
C
2
.364
.6
7
1.3
.885
C
C
2
.364
.6
7
1.3
.885
C
C
2
Speed
Width
Field
(Mi/h)
(Ft)
E f fi c i e n c y
(%)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price
S a l v a g e Va l u e
C u r r e n t M a r k e t Va l u e
Lease Payment
A n n u a l L i c e n s e & Ta x
Annual Insurance
On Farm Hired Labor
(Hr)
Off Farm Parts & Labor
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
($)
(%)
($)
($)
($)
($)
($)
R e p a i r C o e f fi c i e n t t t l
Depreciation Factor ttl
Ye a r s O w n e d
R e p a i r C o e f fi c i e n t # 2
Depreciation Factor tt2
Capacity
(Def.,Calc.)
Fuel
Use
(Def.,Calc.)
R
&
M
Calc.
(ttl,#2)
L e a s e C a l c . ( H o u r, Ye a r )
Description
Implement
sassaaBaaaaBBsaaaBsssssssBi
First Name
PLANTER
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
F u e l Ty p e
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
Width
Field
Implement
aaaaaaaaaaaa
(Mi/h)
(Ft)
E f fi c i e n c y
(%)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price
($)
(%)
($)
($)
($)
($)
S a l v a g e Va l u e
C u r r e n t M a r k e t Va l u e
Lease Payment
A n n u a l L i c e n s e & Ta x
Annual Insurance
On Farm Hired Labor
(Hr)
Off Farm Parts & Labor
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
BED
66
Implement
Implement
aaaaaBBBBBBBaaaa BBSSB8S8BBBBBBBB
PLANTER
NO-TILL
PLOW
MLDBOARD
Implement
BSBBBBBaSSBBBBBB BBBaaBBBBBBBBBBB
ROD WEEDER
8 ROW
ROTARY HOE
8 ROW
Implement
aaaaaaaaaaaaaaaa
SAND FIGHTER
90
105
100
75
20
1200
1200
2500
2000
2500
2500
1200
1200
2500
2000
2500
2500
100
4.5
20
60
100
4.5
20
60
100
4.5
9
80
80
5.0
26.6
80
80
5
26.6
80
100
8
22.5
80
1.1
1.2
3540
10
3200
1.1
1.2
6000
10
5400
1.1
1.2
5000
10
4500
1.1
1.2
3000
10
2800
1.1
1.2
3000
10
2800
1.1
1.2
1000
10
900
.777
.6
7
1.4
.885
C
C
2
.777
.6
7
1.4
.885
C
.364
.6
7
1.3
.885
C
C
2
.364
.6
7
1.3
.885
C
C
2
.364
.6
7
1.3
. 88S
C
C
2
.364
.6
7
1.3
.885
C
C
2
($)
R e p a i r C o e f fi c i e n t t t l
Depreciation Factor ttl
Ye a r s O w n e d
R e p a i r C o e f fi c i e n t # 2
Depreciation Factor 82
Capacity
(Def.,Calc.)
Fuel
Use
(Def.,Calc.)
R
&
M
Calc.
(tti,tt2)
L e a s e C a l c . ( H o u r, Ye a r )
c
2
Description
Implement
Implement
Implement
asssasaaaaaaaBBsaaasssssss
First Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Fuel Type
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
Width
(Ft)
Field
E f fi c i e n c y
(%)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price
($>
(%)
Salvage Value
Current Market Value
($)
Lease Payment
($)
Annual License & Tax
($)
Annual Insurance
($)
On Farm Hired Labor
(Hr)
Off Farm Parts & Labor ($)
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n t t t l
Depreciation Factor ttl
Years Owned
R e p a i r C o e f fi c i e n t # 2
Depreciation Factor #2
Capacity (Def.,Calc.)
Fuel Use (Def.,Calc.)
R & M Calc. (ttl,#2)
L e a s e C a l c . ( H o u r , Ye a r )
Description
First Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Fuel Type
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual Use (Hr or Mi)
Speed
(Mi/h)
width
(Ft)
Field
E f fi c i e n c y
(%)
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price ($)
Salvage
Va l u e
(%)
C u r r e n t M a r k e t Va l u e ( $ )
Lease
Payment
($)
A n n u a l L i c e n s e & Ta x ( $ )
Annual Insurance ($)
On Farm Hired Labor (Hr)
Off Farm Parts & Labor ($)
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n t t t l
Depreciation Factor ttl
Years Owned
R e p a i r C o e f fi c i e n t # 2
Depreciation Factor 82
Capacity (Def.,Calc.)
Fuel Use (Def.,Calc.)
R & M Calc. (#1,#2)
L e a s e C a l c . ( H o u r , Ye a r )
asssssssaaaaa
SHREDDER
4 ROW
40
2000
SPRAYER
MOUNTED
5
2000
2000
2000
125
3.7
13.3
80
100
4.5
14
83
200
4.5
35
80
1.1
1.2
3500
10
3300
1.1
1.2
650
10
500
1.1
1.2
8050
10
7245
.230
.6
7
1.4
.885
C
C
2
.777
.6
7
1.4
.885
C
.364
.6
7
1.3
.885
C
2
2
Equipment
c
Equipment
SWEEP PLOW
140
2500
c
Equipment
Equipment
ssaaaaaaaaBSSBB aaaaaaaaaaaaaaaa aBBBsBBBBBBBBBBB
sessBsssaaaaa
HAYRACK-FEEDER STOCK SPRAYER STOCK TRAILER
TACK
10
10
10
10
10
10
10
10
1
1
1
1
400
1250
2800
450
400
1250
2800
450
.7
12.5
.7
11.2
.7
4.5
Operating Input Resources
Operating Input
==3=============
2-4-D
CONSULTANT FEE
CORRAL REPAIR
COTTONSEED CAKE
CROP INSURANCE
CROP INSURANCE
CROP INSURANCE
DELIVERY
FALLOW LAND
FALLOW LAND
FALLOW LAND
FALLOW LAND
FENCE REPAIR
FERTILIZER (N)
FERTILIZER (N)
FERTILIZER (N)
FERTILIZER (P)
FERTILIZER (P)
FUNG. BAYLETON
FUNG. SUPER TEN
FUNGICIDE
FUNGICIDE
FUNGICIDE
GIN, BAGS, TIES
HAY
HAY
HERBI. - TREFLAN
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE
HERBICIDE & APPL
HERBICIDE & APPL
HERBICIDE & APPL
HERBICIDE & APPL
HERBICIDE
HERBICIDE APPL.
HERBICIDE GS
HERBICIDE PRE
INOCULANT
INSECTICIDE
========
POTATO
COTTOND
COTTONI
STOCKER
CON FIXD
CON VAR
MIN FIXD
MIN VAR
ANH3
DRY
LIQUID
BEETS
BEETS
BEETS
POTATO
STOCKER
SUGBEET
ALFALFA
CORN
COTTON
PEANUT
POTATO
ROTATION
SORGHUMI
SUGBEET
SUNFLOWD
SUNFLOWF
ROT#l
ROT#2
ROT#3
SORGHUM
SOYBEAN
WHEAT
SUGBEET
SUGBEET
ALFALFA
Operating Input
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
INSECTICIDE
MARKETING
MISCELLANEOUS
BARLEY
CORN
SORGHUM
SUGBEET
SUNFLOW
WHEAT
COW-CALF
COW-CALF
Price
per
Unit
========
12
20.00
1.55
.12
.15
15.00
20.00
5.00
32.94
11 . 9 9
23.94
17.23
4.00
.12
.18
.30
.30
.32
18.54
10.65
8
14.60
25.00
1.75
.03
50
3.13
10.00
16.00
15
10
10.00
4.80
12.00
58
10.00
10.00
12.00
9.00
15.00
12.00
12.00
6.00
3.13
19.00
5.00
9.00
Unit
of
Measure
Cash
Flow
Row
======= ====
acre
acre
head
lb.
$
acre
acre
head
acre
acre
acre
acre
head
lb.
lb.
lb.
lb.
lb.
appl
appl
appl
appl
appl
cwt.
lb.
ton
acre
acre
acre
acre
acre
appl
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
45
55
55
47
54
54
54
55
55
55
55
55
55
43
43
43
43
43
43
43
43
43
45
55
47
47
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
45
44
45
Price Unit Cash
per
of
Flow
Unit Measure Row
9.00
15
8.00
6.24
10.00
8.00
5.0
3.0
appl
acre
acre
acre
acre
acre
head
head
45
45
45
45
45
45
55
55
MISCELLANEOUS
NITROGEN
PASTURE
PHOSPHATE
RANGE IMPROVEMEN
SALT & MINERALS
SALT & MINERALS
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED
SEED TREATMENT
SEED, TREATED
SET ASIDE
SET ASIDE
SET ASIDE
SET ASIDE
SET ASIDE
SET ASIDE
SET ASIDE LAND
SET ASIDE LAND
SET ASIDE LAND
SET ASIDE LAND
STOCKER STEERS
STOCKER STEERS
TISSUE TEST
VET & PROCESSING
VET. MEDICINE
WATER FACIL REPR
WHEAT PASTURE
STOCKER
T
STOCKERS
ALFALFA
BARLEY
CORNGR.
CORNSIL.
COTTON
PASTURE
PEANUT
SORG SAF
SORGHUM
SOYBEAN
SUGBEET
SUNFLOWC
SUNFLOWO
SUNFLOWR
WHEAT
COTTON
POTATO
CORN F
CORN V
DRYCON F
DRYCON V
IRRGRN F
IRRGRN V
ROWF
ROWV
WHEATF
WHEATV
WINTER
POTATO
1.0
.30
8.00
.30
.40
.23
.233
2.85
7.75
80.00
72.00
.50
1.25
.80
1.25
1.25
.32
13.50
1.78
1.36
1.36
7.50
12.00
15
52.94
7.29
23.10
7.79
32.94
7.29
31.66
17.90
30.16
17.82
68.25
68.25
1.00
7.5
7.5
2.5
3.00
head
lb.
$/mo
lb.
acre
lb.
lb.
lb.
bu.
bags
bags
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
lb.
bu.
acre
cwt.
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
cwt.
cwt.
acre
head
head
head
cwt.
55
44
43
44
55
47
47
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
43
55
55
55
55
55
55
55
55
55
55
46
46
55
48
48
40
52
Auto and Truck Resources
A u t o o r Tr u c k
Description
First Name
Qualifying Name
Horsepower Rating (Hp)
Useful Life (Hr or Mi)
Fuel Type
Remaining Life (Hr or Mi)
Fuel Con. (Unit/Hr or /Mi)
Annual Use ' (Hr or Mi)
Speed
(Mi/h)
Width
(Ft)
F i e l d E f fi c i e n c y ( % )
Capacity
(Ac/Hr)
Power Unit Multiplier
Labor Multiplier
Current List Price ($)
Salvage
Va l u e
(%)
C u r r e n t M a r k e t Va l u e ( $ )
Lease
Payment
($)
A n n u a l L i c e n s e & Ta x ( $ )
Annual Insurance ($)
On Farm Hired Labor (Hr)
Off Farm Parts & Labor ($}
On Farm Owner Labor (Hr)
Annual Use Base (Hr or Mi)
R e p a i r C o e f fi c i e n t t t l
Depreciation Factor #1
Years Owned
R e p a i r C o e f fi c i e n t # 2
Depreciation Factor tt2
Capacity (Def.,Calc.)
Fuel Use (Def.,Calc.)
R & 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
21000
30
13000
16.7
11000
75
600
315
21000
Custom Operation Resources
it ion
========
AERIAL SPRAY
CUST HARV & HAUL
CUST HARV & HAUL
CUSTOM BALING
CUSTOM BALING
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM HAULING
CUSTOM SWATHING
DEFOLIANT + APPL
DIG AND SHAKE
DRYING
DRYING
FERTILIZER APPL.
SUNFLOW
COTTON
SUGBEET
ROUND
PEANUTS
SORGHUMD
SORGHUMI
SUNFLOWD
SUNFLOWI
WHEATD
WHEATI
PEANUTS
SORGHUMD
SORGHUMI
SOYBEAN
SUNFLOWR
WHEAT
POTATOES
PEANUTS
CUSTOM
PEANUTS
Price
per
Unit
========
3.00
1.25
5.00
.60
20
30
10.00
.30
10.00
15.00
12
15
.10
10
.25
.25
.15
.25
.10
5.50
25.00
15
.12
25
3.00
Unit
Of
Measure
Cash
Flow
Row
acre
cwt.
ton
bale
ton
ton
acre
cwt.
acre
acre
acre
acre
bu.
ton
cwt.
cwt.
bu.
CWt.
bu.
acre
acre
acre
bu.
ton
acre
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
=======
====
FERTILIZER APPL.
FERTILIZER APPL.
FUNGICIDE & APPL
GIN, BAG & TIES
GINNING
HANDLING
HARVEST & HAUL
HARVEST & HAUL
HARVEST & HAUL
HARVEST & HAUL
HARVEST & HAUL
HARVEST & HAUL
HARVEST & HAUL
HARVEST AID+APPL
HARVEST AID+APPL
HAULING
HERBICIDE
HERBICIDE APPL.
HERBICIDE APPL.
HERBICIDE+APPL.
HERBICIDE+APPL.
HOEING
HOEING
INSECTICIDE+APPL
INSECTICIDE+APPL
INSECTICIDE+APPL
INSECTICIDE+APPL
INSECTICIDE+APPL
INSECTICIDE+APPL
INSECTICIDE+APPL
INSECTICIDE+APPL
INSECTICIDE+APPL
PLANTING
SOIL TEST
STRIP & MODULE
THINNING
ANH3
DRY
COTTON
POTATOES
BARLEYI
CORN
HAY
POTATOES
SOYBEAN
WHEATI
COTTON
COTTONI
SUNFLOW
SUNFLOWD
POTATOES
COTTON
COTTONF
PEANUT
ALFALFA
BARLEY
COTTON
PEANUT
POTATOES
SORGHUM
SUNFLOWR
WHEAT
POTATOES
COTTON
CUSTOM
6 .00
3 .00
15
1 .75
2 .25
3 .50
1 .25
.45
.28
20
1 .25
.30
.45
20 .00
25 .00
.40
8 .00
3
2 .50
12
15
12 .00
15 .00
5
9
9
10 .00
10
10 .00
8
8 .00
9 .00
15 .00
.50
1,.25
25
acre
acre
appl
cwt.
cwt.
cwt.
cwt.
bu.
bu.
ton
cwt.
bu.
bu.
acre
acre
cwt.
acre
acre
acre
acre
acre
acre
acre
appl
appl
appl
appl
appl
appl
appl
appl
acre
acre
acre
cwt.
acre
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
Labor Resources
Description
Other Labor Other Labor Other Labor Other Labor Other Labor
sssssaasaBaaasBSBB8SBsss=s:
First Name
Qualifying Name
Cost or value ($/Hr)
Total Wage Benefits (%)
Labor
Type
(A,B)
HOEING LIVESTOCK LABOR OPERATOR LABOR OPERATOR LABOR OTHER LABOR
5
A
5
A
7.00
B
5
B
5
A
Land Resources
Land
Description
Land
Land
Land
saaaaaaaaaaaBBBBBssBssssBsB
First Name
Qualifying Name
M a r k e t Va l u e
Property Tax
Appreciation Rate
Interest Rate
Annual Lease
App. Calcuations
CASH-RENT
ALFALFA
CASH-RENT
CORN
CASH-RENT
COTTOND
CASH-RENT
COTTONDH
CASH-RENT
COTTONF
20
N
40
N
45
N
20
N
20
N
40
N
(S/AC)
(Y,N)
Land
Land
Land
Land
Land
CASH-RENT
COTTONI
CASH-RENT
DRYLAND
CASH-RENT
IRRIG.
CASH-RENT
PASTURE
CASH-RENT
PEANUTS
20
N
40
N
40
N
60
N
25
N
45
N
Land
Land
Land
Land
CASH-RENT
SORGDH
CASH-RENT
SORGHUMD
CASH-RENT
SORGHUMF
CASH-RENT
SORGHUMS
CASH-RENT
SOYBEANS
50
N
20
N
20
N
40
N
40
N
40
N
(%)
(%)
($/Ac)
(Y,N)
Land
BBBBB3BBB
Land
CASH-RENT
POTATOES
(S/AC)
($/Ac)
Description
Land
CASH-RENT
COTTONH
Land
Description
Land
Land
Land
Land
Land
BBaBBaaaaasassBB
ssBBaaaaaaaaaaas
sBSBSBBBsaaaaaaB
CASH-RENT
SUGBEET
CASH-RENT
SUNFLOWD
CASH-RENT
SUNFLOWI
CASH-RENT
WHEATDH
CASH-RENT
WHEATDS
CASH-RENT
WHEATF
45.00
20
N
40
N
20
N
20
N
40
N
BBBBBBBBaBBBBBBB a a a a a a a B B B a a a a a a a c s s s s s B a a a a s a B B
(S/Ac)
($/Ac)
(I)
(%)
(S/Ac)
(Y,N)
N
Land
Description
Land
BBBBBBBBBBBBSBBBBB a a a a a a a a a a a a a a a a a a s s B B B B B BBBBBBBBBBBBaSaa
First Name
Qualifying Name
Market Value
Property Tax
Appreciation Rate
Interest Rate
Annual Lease
App. Calcuat ions
assssssssasBSBsa
(%)
(%)
First Name
Qualifying Name
M a r k e t Va l u e ( $ / A c )
P r o p e r t y Ta x ( $ / A c )
Appreciation Rate (%)
Interest
Rate
(%)
Annual Lease ($/Ac)
A p p . C a l c u a t i o n s ( Y, N )
First Name
Qualifying Name
Market Value
Property Tax
Appreciation Rate
Interest Rate
Annual Lease
App. Calcuations
Land
SBssaaaaaBsssasa
CASH-■RENT
($/Ac)
(S/Ac)
Description
First Name
Qualifying Name
Market Value
Property Tax
Appreciation Rate
Interest Rate
Annual Lease
App. Calcuat ions
Land
S33BBB8=SSSSSSBB
CASH-RENT
WHEATI
PASTURE
40
N
4
N
(S/AC)
(S/Ac)
%
(>
(%)
(S/Ac)
(Y,N)
aaaaaaaaaaaaaaaa
a8BB8aaass=s=sas
BBBBBBBBBBBBBBBB
BsaaaasBBBBBBBaa
Perennial Crop Resources
Perennial Crop Perennial Crop
Description
S I S - _ a S - - S 3 B - - S 3 S S S 3 S 3 -XSSSSS-- aw SBB
First Name
Qualifying Name
Market Value
Property Tax
Remaining Life
Salvage Value
Appreciation Rate
Interest Rate
Annual Lease
App. Calcuations
ALFALFA
PASTURE
196 .19
187.28
(S/Ac)
(S/Ac)
(Yr)
(*)
(%)
%
(>
7
10
12
12
(S/AC)
(Y,N)
N
N
Buildings or Improvements Resources
Description
Build,
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 ( S / Y r )
Annual
Lease
($)
On Farm Hired Labor (Hr)
Off Farm Parts & Labor ($)
On Farm Owner Labor (Hr)
Lease Calc. (Annual)
or
Imp.
Build,
or
Imp.
PENS & EQUIPMENT PENS S_ EQUIPMENT
20
2S00
20
2500
3
6.25
3
.25
Irrigation Resources
Bowls
Description
Dist. Sys.
BaaaBB88BBBBaaaBBB8aBS=33=:
First Name
Qualifying Name
Horsepower Rating (Hp)
F u e l Ty p e
Fuel Con. (Unit/Hr or /Mi)
Usefull
Life
(Hr)
laaaaaBsaaaasa
Dist. Sys.
aaaaaaaaaaaaaaaa
a a a a a a B B B B B :. • 3 3 3 3
SS333SBS883B883B
3338BB8BaBBB8Baa
CENTER PIVOT
FURROW
MAINLINE
NATURAL GAS
NATURAL GAS
FURROW
100
NG
51
NG
BOWLS
Remaining
Life
(Hr)
E f fi c i e n c y
(%)
Hired Labor per Set (Hr)
Owner Labor per Set (Hr)
Number of Sets
Current
List
Price
($)
Salvage
Percent
(%)
C u r r e n t M a r k e t Va l u e ( $ )
Lease
Payment
($)
On Farm Hired Labor (Hr)
Off Farm Parts & Labor ($)
On Farm Owner Labor (Hr)
Annual
Use
Base
(Hr)
R & M Eng. Estimate (%)
R
&
M
Calc.
(ttl,tt2)
L e a s e C a l c . ( H o u r, Ye a r )
Fuel Use ( Def.,Calc.)
Power P l a n t
Power P l a n t
16000
16000
20
20
25
25
10
10
1.12
20000
20000
21
1.12
20000
20000
18
na
na
na
1000
10
1000
5.5
.55
29
10
.55
29
na
na
na
na
na
na
na
na
na
39000
5000
3300
3500
3500
10
10
10
10
10
39000
5000
3300
3500
3500
16.5
10
115
2
10
115
2
5
3800
6.0
2
Description
Mainline
50
50
1500
1500
50
50
3800
3800
3800
3800
3800
10
1
.5
2
7
1
7
1
8
1
Pump
Pump
Col.,Pipe,Shaft Discharge Head
Gear Drive
Water Source
-ESBSBSBSBSBBSBBB BBBB8888BBB8S8B8
First Name
Qualifying Name
Horsepower Rating
F u e l Ty p e
Fuel Con. (Unit/Hr or
Usefull
Life
Remaining
Life
E f fi c i e n c y
Hired Labor per Set
Owner Labor per Set
Number of Sets
Current
List
Price
PUMP
FURROW
PUMP
PIVOT
50000
50000
50
na
na
na
20000
50000
50000
61
na
na
na
20000
COLUMN
aeaaassBBBBBaaa
DISCHARGE
RIGHT ANGLE
WELL
25000
25000
25000
25000
75
25000
25000
95.0
30
30
na
na
na
na
na
na
na
na
na
na
na
na
1000
7000
10
7000
1000
20000
(Hp)
/Mi)
(Hr)
(Hr)
(*)
(Hr)
(Hr)
($)
Salvage
Percent
(%)
C u r r e n t M a r k e t Va l u e ( $ )
Lease
Payment
($)
On Farm Hired Labor (Hr)
Off Farm Parts & Labor ($)
On Farm Owner Labor (Hr)
Annual
Use
Base
(Hr)
R & M Eng. Estimate (%)
R
a
M
Calc.
(ttl,#2)
L e a s e C a l c . ( H o u r, Ye a r )
Fuel
Use
(
Def.,Calc.)
20000
5
15
4.0
1
20
150
20
3800
6
1
3800
4
2
4.0
1
10
1000
20000
5
3800
6.0
1
1
12.5
2
3800
.5
1
Machinery Cost Report
• a Va r i a b l e E x p e n s e s a a a a B a a a a a B B a a a a s a a a a a a a F i x e d E x p e n s e s a a a a a To t a l
Resource Name Unit
F u e l O p e r. &
& Manage.
Lube Labor
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
BED PLANTER
BEDDER
BLADE PLOW
BOX FLOAT
CHISEL
CULTIVATOR
CULTIVATOR
100 HP
125 HP
150 HP
175 HP
40 HP
75 HP
12 ROW
8 ROW
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
5.662
7.078
8.493
9.909
2.265
4.247
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
O p e r. C u s t o m R e p a i r
Input Oper. & Maint.
Off Farm
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
6 . 2 11
1.058
1.523
1.082
0.288
0.534
2.456
0.562
2.246
0.038
1.393
1.423
0.949
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
& Maint. Lease & Lease License
Labor
Interest
&
Insur.
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
17.042
19.942
15.627
20.358
6.630
10.070
6.648
1.873
7.494
0.828
4.762
11 . 6 5 2
7.832
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
1.109
1.298
1.017
1.325
0.431
0.655
0.400
0 . 11 3
0.450
0.050
0.285
0.700
0.470
30.024
29.376
26.660
32.674
9.614
15.505
9.504
2.547
10.190
0.916
6.439
13.775
9.251
CULTIVATOR
CULTIVATOR 12ROW
DISC
DISC
DRILL
FIELD CULTIVATOR
FURROW OPENER
LISTER
LISTER/PLANTER
MOLDBOARD
PACKER
PLANTER
PLANTER
PLOW
ROD WEEDER
ROTARY HOE
SAND FIGHTER
SHREDDER
SPRAYER
SWEEP PLOW
HAYRACK-FEEDER
STOCK SPRAYER
STOCK TRAILER
TACK
PICKUP TRUCK
ROLLING
ROLLING
OFFSET
TANDEM
GRAIN
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
BED
S/Hr
NO-TILL S/Hr
MLDBOARD S/Hr
8 ROW
S/Hr
8 ROW
S/Hr
S/Hr
4 ROW
S/Hr
MOUNTED S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
S/Hr
3/4 TON S/Mi
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.066
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.786
1.179
3.369
1 . 0 11
1.464
1.572
0.456
0.357
1.637
0.912
0.124
1.095
1.856
0.912
0.512
0.512
0.182
0.3S0
0.201
1.808
2.000
12.500
11.200
4.500
0.015
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
5.600
5.600
5.600
5.600
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
2.671
3.934
11.723
3.565
5.560
5.246
3.651
1.162
4.689
7.494
0.369
5.333
8.993
7.494
5.862
5.862
1.499
4.428
0.810
6.033
78.000
243.750
546.000
87.750
0.156
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.160
0.236
0.700
0.213
0.333
0.315
0.220
0.070
0.280
0.450
0.023
0.320
0.540
0.450
0.350
0.350
0.090
0.264
0.050
0.362
4.000
12.500
28.000
4.500
0.032
3.617
5.350
15.792
4.788
7.357
7.133
4.327
1.589
6.606
8.856
0.515
6.748
11.389
8.856
6.723
6.723
1.771
5.042
1.061
8.203
89.600
274.350
590.800
102.350
0.268
TRACTOR
BEDDER
BEDDING
150 HP
S/Ac
S/Ac
S/Ac
0.694
0.000
0.694
0.529
0.000
0.529
0.000
0.000
0.000
0.000
0.000
0.000
0.096
0.032
0.128
0.000
0.000
0.000
0.000
0.000
0.000
0.985
0.107
1.092
0.000
0.000
0.000
0.064
0.006
0.070
2.368
0.146
2.513
TRACTOR
BLADE PLOW
BLADE PLOWING
150 HP
S/Ac
S/Ac
S/Ac
1.2S9
0.000
1.2S9
0.921
0.000
0.921
0.000
0.000
0.000
0.000
0.000
0.000
0.167
0.224
0.391
0.000
0.000
0.000
0.000
0.000
0.000
1.712
0.747
2.459
0.000
0.000
0.000
0 . 111
0.045
0.156
4.170
1.015
5.185
Taxes,
License
& Insur.
Expense)
Resource Name
Fuel
&
Lube
a a s s a s a a s a s B B a s S B B BBBBBBBB B 3 B 3
sssssasiB
Oper. &
Manage.
Labor
Variable Expenses
Custom
O p e r.
Repair
& Maint.
Input
Oper.
Off Farm
BBBBBBBB BSBBBB88
BBBBBBBB
sssBBaaa
Repair
Hourly
& Maint. Lease
Labor
8BBBBBB8 B8BBBB33
Deprec.
&
Annual
Lease
Interest
3 S 3 S 8 8 B 8 BBBBBBBB BSaBBBBB
BBBBBBBB
TRACTOR
CHISEL
CHISELING
150 HP
S/AC
S/Ac
S/Ac
1.005
0.000
1.00S
0.921
0.000
0.921
0.000
0.000
0.000
0.000
0.000
0.000
0.167
0.139
0.306
0.000
0.000
0.000
0.000
0.000
0.000
1.712
0.474
2.187
0.000
0.000
0.000
0 . 111
0.028
0.140
3.916
0.641
4.557
TRACTOR
CHISEL
CHISELING
17S HP
SUGBEET
S/AC
S/Ac
S/Ac
1.066
0.000
1.066
0.921
0.000
0.921
0.000
0.000
0.000
0.000
0.000
0.000
0 . 11 9
0.139
0.257
0.000
0.000
0.000
0.000
0.000
0.000
2.231
0.474
2.705
0.000
0.000
0.000
0.145
0.028
0.174
4.481
0.641
5.123
TRACTOR
CULTIVATOR
CULT. SUGBEET
175 HP
ROLLING
ROLLING
S/Ac
S/AC
S/AC
1.329
0.000
1.329
1.361
0.000
1.361
0.000
0.000
0.000
0.000
0.000
0.000
0.175
0 . 11 6
0.291
0.000
0.000
0.000
0.000
0.000
0.000
3.299
0.393
3.692
0.000
0.000
0.000
0.215
0.024
0.238
6.379
0.S33
6.912
TRACTOR
CULTIVATOR
CULTIVATING
150 HP
12 ROW
12 ROW
S/Ac
S/AC
S/AC
0.819
0.000
0.819
0.726
0.000
0.726
0.000
0.000
0.000
0.000
0.000
0.000
0.132
0 . 11 2
0.243
0.000
0.000
0.000
0.000
0.000
0.000
1.350
0.915
2.266
0.000
0.000
0.000
0.088
0.055
0.143
3.115
1.082
4.197
TRACTOR
CULTIVATOR
CULTIVATING
7S HP
8 ROW
8 ROW
S/Ac
S/AC
S/AC
0.816
0.000
0.816
1.092
0.000
1.092
0.000
0.000
0.000
0.000
0.000
0.000
0.069
0 . 11 2
0.181
0.000
0.000
0.000
0.000
0.000
0.000
1.309
0.925
2.234
0.000
0.000
0.000
0.085
0.056
0.141
3.370
1.093
4.463
TRACTOR
CULTIVATOR
CULTIVATING
125 HP
ROLLING
ROLLING
S/AC
S/Ac
S/Ac
1.099
0.000
1.099
1.361
0.000
1.361
0.000
0.000
0.000
0.000
0.000
0.000
0.171
0 . 11 6
0.287
0.000
0.000
0.000
0.000
0.000
0.000
3.231
0.393
3.625
0.000
0.000
0.000
0.210
0.024
0.234
6.073
0.533
6.606
TRACTOR
150 HP
CULTIVATOR 12ROW ROLLING
CULTIVATING 12R
ROLLING
S/AC
S/AC
S/Ac
0.768
0.000
0.768
0.680
0.000
0.680
0.000
0.000
0.000
0.000
0.000
0.000
0.123
0.087
0.210
0.000
0.000
0.000
0.000
0.000
0.000
1.266
0.290
1.556
0.000
0.000
0.000
0.082
0.017
0.100
2.920
0.394
3.313
TRACTOR
DISC
SPRAYER
DISC - SPRAY
150 HP
TANDEM
MOUNTED
S/AC
S/AC
S/Ac
S/AC
1.541
0.000
0.000
1.541
1.458
0.000
0.000
1.458
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.264
0.140
0.032
0.436
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
2.712
0.492
0.128
3.331
0.000
0.000
0.000
0.000
0.176
0.029
0.008
0.214
6.152
0.661
0.167
6.980
150 HP
OFFSET
S/AC
S/AC
0.851
0.000
0.729
0.000
0.000
0.000
0.000
0.000
0.132
0.266
0.000
0.000
0.000
0.000
1.356
0.925
0.000
0.000
0.088
0.055
3.156
1.245
TRACTOR
DISC
DISCING
OFFSET
S/AC
0.851
0.729
0.000
0.000
0.398
1.276
0.000
1.276
0.000
0.000
0.000
0.000
0.000
0.000
0.161
0.140
0.300
TRACTOR
DISC
DISCING
125 HP
TANDEM
TANDEM
S/AC
S/AC
S/AC
1 .242
0..000
1,.242
TRACTOR
DISC
DISCING SUGBEET
175 HP
OFFSET
OFFSET
S/AC
S/AC
S/AC
0 .887
0..000
0 .887
0.729
0.000
0.729
0.000
0.000
0.000
0.000
0.000
0.000
TRACTOR
DRILL
DRILLING
125 HP
GRAIN
1 DRILL
S/Ac
S/AC
S/AC
1,.037
0..000
1,.037
1.961
0.000
1.961
0.000
0.000
0.000
0.000
0.000
0.000
125 HP
S/AC
0.980
0.000
Resource Name
DRILL
DRILLING
Unit
GRAIN S/AC
2 DRILLS S/Ac
TRACTOR
150
FIELD CULTIVATOR
FIELD CULTIVATOR
0.000
2.280
0.000
0.143
4.401
0.000
0.000
0.000
0.000
0.000
0.000
3.028
0.492
3.520
0.000
0.000
0.000
0.197
0.029
0.226
5.903
0.661
6.564
0.094
0.266
0.360
0.000
0.000
0.000
0.000
0.000
0.000
1.766
0.925
2.691
0.000
0.000
0.000
0 . 11 5
0.055
0.170
3.591
1.245
4.836
0.247
0 . 3 11
0.558
0.000
0.000
0.000
0.000
0.000
0.000
4.654
1.180
5.834
0.000
0.000
0.000
0.303
0.071
0.374
8.201
1.561
9.762
0.123
0.000
2.327
0.000
-_B3BaBBSBBBB33333333 Variable EXpenSCS 333333B3BBBBBBBBB33 33333 FlXed EXpCnSCS aaaaa TOtal
F 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 l Ta x e s , E x p e n s e s
& Manage. Input Oper. & Maint. & Maint. Lease & Lease License
Lube Labor
Off Farm Labor
Interest
& Insur.
0.000
0.717
0.000
0.980
0.000
0.000
0.000
0.000
0 . 3 11
0.434
0.000
0.000
0.000
0.000
1.180
3.507
0.000
0.000
0.071
0.222
1.561
5.859
HP
S/AC
S/AC
S/AC
.827
.000
.827
0.605
0.000
0.605
000
000
000
0.000
0.000
0.000
0 . 11 0
0.103
0.213
000
000
000
0.000
0.000
0.000
125
343
468
0.000
0.000
0.000
0.073
0.021
0.094
2.740
0.467
3.207
TRACTOR
BOX FLOAT
FLOATING
100 HP
S/AC
S/AC
S/AC
.439
.000
.439
3.025
0.000
3.025
000
000
0.000
0.000
0.000
0.000
2.237
0.013
2.249
000
000
000
0.000
0.000
0.000
137
271
408
0.000
0.000
0.000
0.399
0.016
0.415
13.236
0.300
13.536
TRACTOR
FURROW OPENER
FURROW OPENING
125 HP
S/Ac
S/Ac
S/AC
0.675
0.000
0.675
0.924
0.000
0.924
0.000
0.000
0.000
0.000
0.000
0.000
0 . 11 6
0.046
0.162
0.000
0.000
0.000
0.000
0.000
0.000
2.193
0.365
2.558
0.000
0.000
0.000
143
022
165
4.052
0.433
4.484
TRACTOR
CULTIVATOR
HILLING
125 HP S/AC
8 ROW S/AC
S/AC
0.882
0.000
0.882
092
000
092
0.000
0.000
0.000
0.000
0.000
0.000
0.138
0 . 11 2
0.250
000
000
000
0.000
0.000
0.000
592
925
517
000
000
000
169
056
224
,871
,093
,964
TRACTOR
LISTER/PLANTER
LIST a PLANT
125 HP
S/AC
S/AC
S/AC
0.855
0.000
0.855
059
000
059
0.000
0.000
0.000
0.000
0.000
0.000
0.133
0.188
0.321
000
000
000
0.000
0.000
0.000
513
537
050
000
000
0.000
0.164
0.032
0.196
4.724
0.757
5.480
TRACTOR
LISTER
LISTING
150 HP
S/AC
S/AC
S/Ac
1.026
0.000
1.026
1.059
0.000
1.059
0.000
0.000
0.000
0.000
0.000
0.000
0.192
0.041
0.233
0.000
0.000
0.000
0.000
0.000
0.000
1.969
0.133
2.102
0.000
0.000
0.000
0.128
0.008
0.136
4.374
0.182
4.556
TRACTOR
LISTER
LISTING
175 HP S/Ac
S/AC
SUGBEET S/AC
115
000
115
059
000
059
000
000
000
000
000
000
136
041
177
000
000
000
000
000
000
566
133
699
000
000
000
167
008
175
5.043
0.182
5.225
TRACTOR
MOLDBOARD
MOLDBOARD
150 HP
S/AC
S/AC
S/AC
208
000
208
647
000
647
000
000
000
000
000
000
0.480
0.261
0.741
000
000
000
000
000
000
.924
.147
.070
000
000
000
320
129
449
11.578
2.537
14.115
TRACTOR
PACKER
PACKING
150 HP
S/AC
S/AC
S/AC
109
000
109
2.551
0.000
2.551
0.000
0.000
0.000
000
000
000
0.463
0.034
0.497
0.000
0.000
0.000
0.000
0.000
0.000
4.746
0.102
4.847
000
000
000
0.309
0.006
0.315
9.176
0.142
9.318
PICKUP TRUCK
PICKUP TRUCK
3/4 TON S/Mi
3 / 4 TO N $ / m i
066
066
0.257
0.257
0.000
0.000
000
000
0.015
0.015
0.000
0.000
0.000
0.000
0.156
0.156
000
000
0.032
0.032
0.525
0.525
TRACTOR
PLANTER
SPRAYER
PLANT AND SPRAY
125 HP S/AC
BED
S/Ac
MOUNTED S/Ac
S/AC
1.147
0.000
0.000
1.147
1.458
0.000
0.000
1.458
000
000
000
000
000
000
000
000
184
167
032
383
0.000
0.000
0.000
0.000
000
000
000
000
461
815
128
403
0.000
0.000
0.000
0.000
0.225
0.049
0.008
0.282
6.474
1.031
0.167
7.672
TRACTOR
SPRAYER
PLANTER
PLANT AND SPRAY
125 HP S/AC
MOUNTED S/Ac
N O - T IL L S/AC
N O - T IL L S/AC
361
000
000
361
458
000
000
458
000
000
000
000
000
000
000
000
184
032
284
499
000
000
000
000
0.000
0.000
0.000
0.000
461
128
374
962
000
000
000
000
0.22S
0.008
0.082
0.315
688
167
740
8.595
Resource Name
Unit sasBSBaassBaaasaaaaas Variable Expenses
Fixed Expenses
To t a l
Fuel
&
Lube
Oper. &
Manage.
Labor
Oper.
Input
Custom
Oper.
Repair
& Maint.
Off Farm
sasssBBs
BBBBBBBB
========
=BBBBBBB
.BBBBBBB
BBBBBBBB
Repair
Hourly
& Maint. Lease
Labor
Deprec.
&
Annual
Lease
Interest
Taxes,
License
& Insur.
Expense!
BBsaaaaBBaaaasaaaa
aaaaaaaa
aaaa
BBaaaaaa
TRACTOR
PLANTER
PLANTING
125 HP
BED
S/Ac
S/Ac
S/AC
1.074
0.000
1.074
1 . 4 11
0.000
1 . 4 11
0.000
0.000
0.000
0.000
0.000
0.000
0.178
0.167
0.345
0.000
0.000
0.000
0.000
0.000
0.000
3.351
0.815
4.165
0.000
0.000
0.000
0.218
0.049
0.267
6.232
1.031
7.263
TRACTOR
BED PLANTER
PLANTING
150 HP
12 ROW
S/Ac
S/Ac
S/Ac
0.597
0.000
0.597
0.529
0.000
0.529
0.000
0.000
0.000
0.000
0.000
0.000
0.096
0.141
0.237
0.000
0.000
0.000
0.000
0.000
0.000
0.985
0.381
1.365
0.000
0.000
0.000
0.064
0.023
0.087
2.271
0.544
2.815
TRACTOR
PLANTER
PLANTING
175 HP
BED
SUGBEET
S/Ac
S/Ac
S/Ac
1.305
0.000
1.305
1 . 4 11
0.000
1 . 4 11
0.000
0.000
0.000
0.000
0.000
0.000
0.182
0.167
0.349
0.000
0.000
0.000
0.000
0.000
0.000
3.421
0.815
4.235
0.000
0.000
0.000
0.223
0.049
0.271
6.542
1.031
7.572
TRACTOR
PLOW
PLOWING
125 HP
S/Ac
MLDBOARD S/Ac
S/Ac
2.394
0.000
2.394
2.353
0.000
2.353
0.000
0.000
0.000
0.000
0.000
0.000
0.296
0.232
0.529
0.000
0.000
0.000
0.000
0.000
0.000
5.585
1.908
7.494
0.000
0.000
0.000
0.363
0 . 11 5
0.478
10.992
2.255
13.247
TRACTOR
ROD WEEDER
ROD WEEDING
150 HP
8 ROW
S/Ac
S/Ac
S/Ac
0.735
0.000
0.735
0.716
0.000
0.716
0.000
0.000
0.000
0.000
0.000
0.000
0.130
0.040
0.169
0.000
0.000
0.000
0.000
0.000
0.000
1.333
0.454
1.787
0.000
0.000
0.000
0.087
0.027
0.114
3.000
0.521
3.521
TRACTOR
ROTARY HOE
ROTARY HOE
100 HP
8 ROW
S/Ac
S/Ac
S/Ac
0.530
0.000
0.530
0.716
0.000
0.716
0.000
0.000
0.000
0.000
0.000
0.000
0.530
0.040
0.569
0.000
0.000
0.000
0.000
0.000
0.000
1.453
0.454
1.908
0.000
0.000
0.000
0.095
0.027
0.122
3.323
0.521
3.844
TRACTOR
SAND FIGHTER
SAND FIGHTING
75 HP
S/Ac
S/Ac
S/Ac
0.178
0.000
0.178
0.529
0.000
0.529
0.000
0.000
0.000
0.000
0.000
0.000
0.034
0.010
0.044
0.000
0.000
0.000
0.000
0.000
0.000
0.634
0.086
0.720
0.000
0.000
0.000
0.041
0.005
0.046
1.416
0.101
1.517
TRACTOR
LISTER
SHAPING BEDS
150 HP
S/AC
S/Ac
S/Ac
1.026
0.000
1.026
1.0S9
0.000
1.0S9
0.000
0.000
0.000
0.000
0.000
0.000
0.192
0.041
0.233
0.000
0.000
0.000
0.000
0.000
0.000
1.969
0.133
2.102
0.000
0.000
0.000
0.128
0.008
0.136
4.374
0.182
4.556
TRACTOR
SHREDDER
SHREDDING
125 HP
4 ROW
S/Ac
S/AC
S/Ac
1.188
0.000
1.188
1.936
0.000
1.936
0.000
0.000
0.000
0.000
0.000
0.000
0.244
0.073
0.317
0.000
0.000
0.000
0.000
0.000
0.000
4.597
0.928
5.525
0.000
0.000
0.000
0.299
0.055
0.354
8.263
1.057
9.320
TRACTOR
SPRAYER
SPOT SPRAYING
75 HP
MOUNTED
S/Ac
S/Ac
S/Ac
0.183
0.000
0.183
1.458
0.000
1.458
0.000
0.000
0.000
0.000
0.000
0.000
0.093
0.032
0.124
0.000
0.000
0.000
0.000
0.000
0.000
1.747
0.128
1.87S
0.000
0.000
0.000
0.114
0.008
0.121
3.594
0.167
3.761
TRACTOR
SWEEP PLOW
SWEEP PLOW
150 HP
S/Ac
S/Ac
S/Ac
0.827
0.000
0.827
0.605
0.000
0.605
0.000
0.000
0.000
0.000
0.000
0.000
0 . 11 0
0 . 11 8
0.228
0.000
0.000
0.000
0.000
0.000
0.000
1.125
0.395
1.520
0.000
0.000
0.000
0.073
0.024
0.097
2.740
0.537
3.277
BBBBBBBB a a a a a a a a
B====»=.
Budget Parameters Report
Parameter
Name
Va l u e
Unit
of
Measure
Description
================ ============ =======.
DIESEL
DIESEL BTU
ELECTRICITY
ELECTRICITY BTU
GASOLINE
GASOLINE BTU
HIRED LABOR
HIRED LABOR IRR
INR
IRITB
IRITE
IROCB
IROCE
IRPCF
LP GAS
LP GAS BTU
LUBE MULTI
NATURAL GAS
NATURAL GAS BTU
OWNER LABOR
OWNER LABOR IRR
PTR
0.9200
135250.0000
0.0590
3410.0000
0.9000
124100.0000
8.0000
6.5000
1.0000
10.0000
10.0000
10.0000
10.0000
6.0000
0.7000
92140.0000
0.1000
2.2500
1000000.0000
8.0000
8.0000
0.0000
GAL.
BTU
KWH
BTU
GAL.
BTU
HOUR
HOUR
%
%
%
%
%
%
GAL.
BTU
NONE
MCF
BTU
HOUR
HOUR
%
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
Cost of LP Gas
Energy of LP Gas
Lube Multiplier
Cost of Natural Gas
Energy of Nat. Gas per I00ft3 or Therm
Owner Repair and Maintenance Labor Rate
Owner Irrigation Operation Labor
Personal Property Tax Rate
Educational programs conducted by the Texas Agricultural Extension Service serve people of all ages regardless of socio-economic
level, race, color, sex or national origin.
Cooperative Extension Work in Agriculture and Home Economics, The Texas A&M University System and the United States
Department of Agriculture cooperating. Distributed in furtherance of the acts of Congress of May 8, 1914, as amended, and June 30,
1914.
150-01-94,
New
ECO
7-2