OATS, DRYLAND, TEXAS BLACKLAND REGION
ESTIMATED COSTS AND RETURNS PER ACPC
HIGH LEVEL MANAGEMENT
UNIT
PRICE
OR
VA L U E
OR
EOST/UNIT QUANTITY C°ST
GROSS RECEIPTS FROM PPORUCTION
RU.
OATS
TOTAL
1.25
60.00
23.90
1.25
0.12
2.64
2.65
2.64
?.00
0.09
1.00
2.00
80.00
1.00
1.00
1.00
2.14
23.43
—25*20
*
75.00
2 . VA R I A R L E C O S T S
PP.EHAPVEST
EEPT( 60-40-0)
FERTILIZER APPLI
SEED
INSECTICIDE
MACHINERY
TRACTOR S
LABOR(TRACTOR E MACHINERY)
INTEREST ON OP. CAP.
ACRE
AC°E
LBS.
ACRE
ACRE
ACRE
HOUR
DOL.
*
SUBTOTAL, RRE-HARVEST
HARVEST COSTS
CUSTOM COMBINE
CUSTOM HAUL
SURTQTAL, HARVEST
23.90
2.50
9.60
2.64
2.65
2.64
4.29
*
ACRE
BU.
5.25
0.06
1.00
65.00
5.25
*
2*22
9.15
59.48
TOTAL VARIABLE COST
$
3. INCOME ABOVE VARIABLE COSTS
4. FIXER COSTS
MACHINERY
TRACTORS
LAND (NC" RFNT)
TOTAL FIXED COSTS
2*11
50.33
15.52
$
ACRF
ACRE
ACRC
2.79
2.18
13.84
1.00
1.00
1.00
2.79
2.1*
-12*2*
_~ 1 8 . 8 1
78.30
5 . TO TA L C O S T S
6. NET RETURNS
$
-3.30
* SMALL GPAINS ROTATED AFTER GRAIN SORGHUM. LAND CHARGE CALCULATED
U S I N G L A N D L O R D S H A R E AT 1 / 3 O F G R O S S I N C O M c L E S S 1 / 3 O F F E RT I L I Z E R ,
HARVEST AND HAUL
7 4 - 7 5 C R O P.
projected, 1975
B U D G E T I D E N T I F I C AT I O N N U M B E R 7 4 0 1 5 11 0 1 5 0 1 0
A N N U A L C A P I TA L M O N T H 5
5 HiuOW IVildVD IVIIl^NV
0 * 0 I I S I O 7 1 0 d d f c W fi N N U l x V D i a l i ^ d u l x a O U i ' i fl
5161
*G3iD3rGbd
*dObD
51
*/l
*invH
GNV
iSdAdVH
*da2 1*Uxd3d du £/l SS31 dWODNl SSOdO dO £/l IV adVHS GaGlGNVl ONlSfl
G d i V l l l D l V D d O d V H D G N V l * w n H O d O S N I V d O d d i d V G a i V i G d S N l Va O H V w S *
61*2
TZ'iT
59*2
rc*B~
0*0
0*0
12*0
12*0
12*0
51*0
12*0
91*0
12*0
££*0
££*0
££*0
50*0
££*0
£2*0
51 *0
0*0
0*0
12*0
12*0
12*0
££*0
51*0
80*0
6*/5*l
UZT'o" OCT'lT
£70*0
021*0
021*0
021*0
1£I*0
021*0
092*0
501 *0
£70*0
021*0
501*0
9£I*0
790*0
051*0
051*0
051*0
902*0
051*0
16£*0
151*0
790*0
051*0
151*0
702*0
£*/l*2
21*0
00*1
21*0
21*0
21*0
00*1
21*0
00*1
00*1
00*1
21*0
00*1
00*1
sanoH SbnOH aaAU
daDV ddd dbDV add
*ddb**tim 3N1HDVW doavi S d w l i
SxSGD
GdXld
* 11 0 * l d l t d
bdV
dd3
NVP
AON
XJL
U U
XddS
iddS
iddS
idaS
onv
onv
onv
31VG
01
18*i
d fl X j i o
it\i 3d* i IddV *idia
d fl X J i d
01
OT
01
d fi a j l d
cillXDld
daAVddS
d fi X J l d
H l a XSiu
6*7*1
01
lc*5
S£*l
18*1
l.'Mjd'llddV
*XG_id
S£*l
l t * l
d fl X D I d
XSlu
IdSlHJ
•ON
N O i x Va d d U
01
w_,x I
xNdWdOVNVW "13A31 H01H
ddDV ddd SNdfUdd GNV SISOD G3iVwllS3
N0I03b GNV1XDV1U SVX31 *GNVlAdG *S1VU
^^^r'
SIViGx
jf^\
SMALt GRAIN GRA7ING, DRYLAND, TEXAS BLACKLAND REGION
ESTIMATED COSTS AND RETURNS °ER ACRE
TYPICAL MANAGEMENT
PRICE
OR
VA L U E
OP
UNTT COST/UNIT QUANTITY COST
1. GROSS RECEIPTS FROM PRODUCTION
GRAZING
TOTAL
LRS.
0.0
ACRE
ACRE
LBS.
ACRE
LBS.
ACRE
ACRE
HOUR
DOL.
43.80
1.25
0.09
2.64
0.30
2.41
2.97
1.80
0.09
250.00
2*2.
o.o
*
? . VA R I A B L E C O S T S
PPEHARVEST
FERT(120-60-0)
FFPTILI7FR APPLI
SEFR
INSECTICIDE
RYEGRASS SCFR
MACHINERY
TRACTORS
LAROR(TRACTOR £ MACHINERY)
INTEREST ON OP. CAP.
I.00
2.00
80.00
1.00
15.00
I.00
1.00
2.23
29.60
SURTOTAL, PRE-HARVEST
c
43.80
2.50
7.20
2.64
4.50
2.41
2.97
4.0?
.—2*5-
%" 72.70
HARVCST COSTS
SUBTOTAL, HARVFST
%
%
0.0
T I TA L VA R I A B L E C O S T
$
72.70
* -72.70
3. INCOME ABOVE VARIABLE COSTS
4. ETXFR COSTS
MACHINerv
TP ACTORS
LAND (NET PENT)
T n TA I E i X E D C O S T S
>f
ACRE
ACRE
ACRE
2.78
2.61
10.00
1.00
1.00
1.00
2.78
2.61
.-12*QQ
%~
15.40
5 . To t a l C O S T S
%
88.OQ
6. NFT returns
% -88.09
* LAND CHAPGE BAS'D ON RENTAL RATES IN REGION. INCOME FROM THIS CROP
" e fi e c t E D I N L I V E S T O C K B U D G E T S . 7 4 - 7 5 C R O P . P R O J E C T E D , 1 9 7 5
RUDGET IDENTIFICATION NUMBER
A N N U A L C A P I TA L M O M T H 4
JP*N
7420151201501 0
v HxNGW IVildVD WlNNV
0 +02 I5I02710 dd8wnN NOUVOidUNdGI xdOGiia
5 1 6 1 * G a l D d r G d d * d G d D 5 1 - 7 i * S 1 3 0 G fl 8 X D G l S d A l l N l G a x J d l d d d
dObD SIHi W0b3 dWODNi *NOlOab Nl SalVd iVxUdd Nu Q3SV8 30dVHD GiMVl +
^w
81*2
17*2
885*1
ET'G"
T7TC~
SZB'iT tCT^IT
£1*0
0*0
£1*0
£1*0
G£*0
£1*0
£1*0
88*0
81*0
0*0
£1*0
81*0
02*0
£1CG
12*0
0*0
12*0
12*0
60*0
12*0
12*0
77*0
10*0
0*0
12*0
10*0
80*0
12*0
510*0
£70*0
510*0
510*0
1 £ I * 0
510*0
510*0
092*0
£51 *0
£70*0
510*0
£51*0
861*0
51.0*0
3oDV ddd 3dDV b3d
SxSUD
*ddd**8m
GdXld
• 11 0 * 1 3 11 3
\ ^ ^
S d fl G H
3N1HJVW
SIViOi
2£2*2
760*0
790*0
760*0
760*0
902*0
760*0
760*0
I6£*0
622*0
790*0
760*0
622*0
162*0
760*0
10*0
10*0
00*1
10*0
10*0
00*1
10*0
10*0
00*1
00*1
00*1
10*0
00*1
00*1
10*0
SbnOH
bdAO
d08Vl S3WU
bd V
93d
833
nvt
D3G
iDG
1D0
iddS
ld3S
xddS
xdaS
onv
onv
onv
Ainr
31VG
01
01
98*8
01
01
87*8
01
01
9t*7
7£*2
98*8
01
7£*2
0£*2
01
dOXJid
d fl X D I d
iNdaMlddV
*ib33
d fl X D I d
o fl x D I d
d d AV b d S
d fl X D I d
d fl X D I d
lllaU
Xbiu
iNd&'llddV
*ldJ3
d fl X J i d
XSIG
laSUU
dilXDid
•ON
Wdli
iN3w30VNVw lVDIdAl
3dDV bdd SNbflidd GNV SlSOD GdlVWlxSa
NGIOdb GNV1XDV18 SVXdl *GNVlAaG *ONlZVdO NiVdO HVWS
NOlxVdudb
SMALI GRAIN GRAZING, DRYLAND, TEXA.S BLACKLAND REGION
E S T I M AT E D C O S T S A N D R E T U R N S p e r A C R E
HIGH LCVEL MANAGEMENT
UNIT
1. CROSS RECEIPTS
GR A ZING
PRICE
OR
VA L U E
R°
COST/UNIT QUANTITY COST
FP1M PRODUCTION
0 . 0
LBS.
%
T O TA L
? . VA R I A B L E C O S T S
PREHA'>VES'r
EERT{1B0-60-0)
FERTILIZER APPLI
SEEr.
RYEGRASS SrED
. INSCCTTCIDE
MAEHINFRY
T PA C T O R S
L A B O R ( T PA C T 0 R F. M A C H I N E R Y )
I N T E R E S T O N O P. C A P.
S U B T O TA L , O R E - H A R V E S T
2*2.
400.00
ACRE
ACPE
LBS.
LPS.
ACRE
ACRE
ACRF
HOUR
DOL.
59.70
1.25
0.12
0.30
2.64
2.32
2.44
2.00
0.09
I.00
2.00
90.00
20.00
I.00
1.00
1.00
1.36
37.58
5Q.70
2.50
10.80
6.00
2.64
2.32
2.44
3,73
*
HARVEST COSTS
S U B T O TA L , H A R V E S T
*
T O TA L VA R I A B L E C O S T
$
—2*22
93.51
0.0
93.51
* -93.M
3 . I N C O M E A B O V E VA R I A B L E C O S T S
4. FTXFR COSTS
MACHINERY
TRAETORS
LAND (NFT RENX)
TO TA L F I X E R COSTS
0.0
ACRE
ACRE
AC°E
2.58
2.01
10.00
1.00
1.00
I.00
2.58
2.0!
—12*00
* 14.59
5 . T O TA L C O S T S
% 10R.09
6. NET RETIJPNS
t-108.09
* L A N D C H A R G E R A S r D O N P F N TA L R AT E S T N R E G I O N .
INCOME FROM ^HIS CROP
PROJECTED, 1975
R F F I E C T E D T M L I V E S T O C K B U R G E T S . 7 4 - 7 5 C R O P.
BUDGET IRENTTETCAMON NUMBFR
A N N U A L C A P I TA L M O N " H 4
7 4 2 0 1 5 11 0 1 5 0 1
0
7 HxNUW IVxldvD IVUNNv
G * 0 l 1 5 1 0 2 7 1 0 a 3 8 M l N N G l i V D I d l l N a G i x d O G fi y
5161 *G3xDdfOdd *dObD 51 - 7l *SidOGn8 xDOlSdAIl Nl -JiDal-.o
dGaD SlHi WGd3 3W0DNi *N0I03b Nl SdlVb IVlNdb NG QaSVQ aObVhO uNVl *
\te^
2£*2
98£*1
CT'iT
TZ'C-
5ZC0- sso-'ir
£1*0
12*0
0*0
0*0
510*0
£10*0
510*0
biO'O
£10*0
1£1*0
5__0*0
510*0
092*0
501 *0
ilO'O
510*0
501*0
9£I*0
510*0
£1*0
£1*0
12*0
12*0
0*0
0*0
51*0
£1*0
£1*0
91*0
12*0
50*0
12*0
12*0
£2#0
51*0
0*0
0*0
£1*0
12*0
12*0
£1*0
12*0
51*0
80*0
12*0
SlVxbi
798*1
85*2
760*0
0*0
760*0
760*0
0 * 0
902*0
760*0
760*0
16£*0
151*0
0*0
760*0
1ST0
702*0
760*0
SdnuH
SdflOH
a d J V b d d ddDV bdd
SlSOD
*ddd**am aNIHDVW ooevi
GdXld
*liG*13f.a
10*0
10*0
0£*0
10*0
10*0
0£*0
00*1
10*0
10*0
00*1
00*1
07*0
10*0
00*1
00*1
10*0
bdAO
SdWlx
adV
63d
bdd
nvt
DaG
AON
xDG
iDG
XdaS
xddS
idaS
IddS
onv
onv
onv
Ainr
diVG
01
01
l b
01
01
18
67*1
01
01
1£*S
5£*l
18
01
diiXDld
d fl X D I d
iNdd* iIddV 'idja
d fl X J i d
dflx Did
iNdd* ilddV *idad
bdAVddS
d fi a D l d
d fl x D I d
TUao
XSiG
i tt d d * I l d d V " i d ^ d
d fi X J l d
5£*1
I£*I
01
•ON
Wdi i
j.NdW30VNVW 13A31 HOiH
ddDV ddd SNdflxdd ONV SISOD GdiVwllSd
NOIOdd GNV1X0V18 SVX31 *GNVlAaG *ONWVbO NlVaO HVwS
xsiu
laSlHD
d fl X J i d
NGliVdddG
SUDAN HAY, DRYLAND, TEXAS RLACKLANO REGION
FSTTMATED COSTS AND RETURNS PER ACRE
TvpiCAL MANAGEMENT
UNIT
1. GPOSS RECEIPTS FROM PRODUCTION
HAY
TOTAL
? . VA R I A B L E C O S T S
PREHARVEST
EEPT(6o-40-0)
EERTTLIZER APPLI
Seer
MACHTN-RY
TPAETORS
LABOR ( TRACTOR f_ MACHINERY)
I N T E R E S T O N O P. C A P.
SURTOTAL, PRE-HARVEST
HARVEST COSTS
CUSTOM BALING
CUSTOM HAUL
SUBTOTAL, HARVEST
PRICE
OR
VA L U E
OP
COST/UNIT QUANTITY COST
ON
48.00
3.00
ACRE
ACPE
LBS.
ACRE
ACRE
HOUR
DOL.
27.60
1.25
0.25
2.59
2.81
1.80
0.09
I.00
2.00
35.00
1.00
1.00
2.15
16.16
-1***22
$ 144.00
?7.60
2. 50
8.75
2.59
2.81
3.87
.—1**5
*"
*
BALE
BALE
0.45
0.20
132.00
132.00
59.40
.-25+40
.8^.80
TOTAL VAPIABI.E COST
13c.38
^. INCOME ABOVE VARIABLE COSTS
4. FIXED COSTS
MACHINERY
TRACTOR S
LAND (NET RENT)
TOTAL FIXED COSTS
49.58
fl . 6 ?
ACRE
ACRE
ACRE
2.66
2.65
8.00
I.00
1.00
1.00
2.66
2.65
8*22
13.31
5 . TO TA L C O S T S
*
148.68
6. NFT PTTIJPNS
$
-4.63
* LAND CHARGE BASED ON RENTAL RATES IN REGION.
B U D G E T I D E N T I F I C AT I O N N U M B F R 8 7 4 0 1 5 1 2 0 1 5 0 1 0
ANNUAL CAPITAL MONTH 8
PROJECTED, 1975
\
^
8 H i N L W I V i l d V D I V fl N N V
— d3UwnN NO liVDIdliNSGI laOOflfc
0 *02 15107180
5161 *adiDdrOdd
•NGlOdb Nl SdxVd WlNdd NG GdSi/9 dObVHD GNV1 *
SIVxGx
151*2
99*2
65*2
155*1
iT^O-
eZ'o"
eoTTo~ ^ T ^ r r
11 * 0
0*0
11 * 0
88*0
11 * 0
81*0
0*0
11 * 0
i l * 0
81*0
11 * 0
02*0
82*0
0*0
82*0
77*0
82*0
10*0
0*0
82*0
82*0
10*0
82*0
80*0
001*0
£70*0
001*0
092*0
001*0
£51*0
£70*0
OOI *0
001*0
£51*0
001*0
861*0
01*0
01*0
00*1
Ol'O
00*1
Ol'O
00*1
00*1
01*0
01*0
00*1
01*0
OOM
Ainr
SbnOH
d3AU
SdnUH
d d D V b d d 3bOV bdd
* d d d * * 8 n l 3N1HDVW dOQVl S a W l l
SISGD
GaX!3
♦lIG'ldOd
31VG
521*0
790*0
521*0
I6£*0
521*0
622*0
790*0
521*0
521*0
622*0
521*0
162*0
d N fi r
AVW
ddV
ddV
dVW
bvw
dVW
9dd
AON
AON
IddS
id jS
01
01
98*9
01
9£*2
01
7£*2
98*9
01
01
7£*2
01
0£*2
d fl X J i d
dOXDid
iNdd'ilddV •la_i3
d fl X J i d
111 dG
d fl X J i d
XSIG
iNad*ilddV *lda3
diiXJld
d fl X J i d
XSiG
d fl X D i d
laSlHD
•ON
w 3 11
xiMdWdOVNVW iVDldAi
ddDV ddd SNdnidd GNV SiSOD GdlVWlxSd
N 0 I 0 3 b G N V 1 X 0 V 1 8 S V X d i * Q N V l A d G * AV H N V G fl S
NGliVdadG
\
8 H x N G W I V i l d V D I V fl N N V
0 1 0 5 1 0 I 1 5 I 0 7 1 8 d d a h H N N u l i V O i a i i N a G l 1 3 0 0 11 9
• N O l O d b N l S 3 l V d I V i ^ d a N G G 3 S V 8 3 0 d V H D G N V l ■*
5161 *G3iDdr0ad
$
S N b fl i a d i d N * 9
62*961 $
SlSuD IV^UI *5
t)2*7-
£2*21
Co'S—
*
SiSGD GdX13 IViUx
(xNdd idi\) GNV 1
S a G x D Va x
Ab3NiHJV*
SiSuD GdXl3 *7
*
S i S G D d l 8 V l a VA 3 A G 8 V a w u O i U * £
%
00*1
00*1
00*1
06*1
72*2
70*1
00*8
66*1
72*2
3bDV
3aDv
aaDV
90*781 %
i S G D 3 1 8 V l a VA 1 V 1 U X
$
i S 3 A a V H * l V i 0 x 8 fi S
I fl V H W G ^ S f u
O N l l V b W G l S fl J
SISUD ISaAdVH
01*821
59T5£"
01*68
9£*55
*
00*861
00*861
02*0
57*0
31V9
31V9
61*91
11 * 1
00*1
00*1
00*5£
00*£
00*1
60*0
00*2
2v*2
9o*I
52*0
52*1
09*t£
•100
00*7
00*87
NO!
*
95TT~*'
t7*£
27*2
9o*;
51*8
51 *£
09*££
00*261 $
00T26T~
%
iSuD
AiiiNVnO
l l N fl / l S G D
dG
a fi l y / A
bU
dDIbd
anon
ddDV
3*JV
*S6 1
ddDV
dbDV
i S d A b V H - d d d * l V x G x 9 fl S
*dVD *dG NO iSdodxNi
(AaaNiHDVW rJ dUxD V di ) bG8 V 1
:>bulDVbi
AbdNlHDVw
GaaS
IlddV bd_.ill_.aad
40-07-08)xadd
iSdAdVHaad
i i S u D d l y v l a VA * 2
IViGx
AVH
N O l i D fi G G b d W G b d S l d l d D d b S S G d O * I
llNn
xNdwaOVNVW ldAdl HOIH
dbDV bdd SNbnidb GNV SiSuD GaxVWixSd
NU103b GNV1XDV18 SVXai 4jlMVlAdG *AVH NVGliS
^
/#^K
SUDAN HAY, DRYLAND, TEXAS BLACKLAND REGION
ESTIMATED COSTS AND RETURNS DER ACRE
HIGH LEVEL MANAGEMENT
O P E R AT I O N
CHlsrL
PICKUP
PICKUP
DISK
PICK UP
PTCKUP
F r o T, APPLI .pent
DISK
PICKUP
DRILL
PICKUP
F E R T. A P P L I . R F N T
PICKUP
e e r t . APPLI .PENT
T TFM
NO.
1,31
10
10
1,35
10
10
7,87
1,35
10
5,37
10
7,87
10
7,37
D AT E
TIMES
OVER
LABOR M A C H I N E
HOURS
HOURS
SEPT
SEPT
0CT
NOV
NOV
FEB
MAR
MAR
MAR
APR
APR
M AY
JUNE
AUG
1.00
0.07
0.07
I . 0 0
0.07
0.07
1.00
1.00
0.07
I . 0 0
0.07
1.00
0.07
1.00
0.204
0.087
0.087
0.157
0.087
0.087
0.064
0.157
0.087
0.391
0.087
0.064
0.087
TOTALS
0. 136
0.070
0.070
0.105
0.070
0.070
0.043
0.105
0.070
0.260
0.070
0.043
0.070
0.08
0.19
0.19
0.15
0.19
0.19
0 . 0
0.15
0.19
0.23
0.19
0 . 0
0.19
-2*26* -2*2*2
-2*2-
-2*2-
1.714 1.224
1.96
2.24
* LANR CHARGE BASFD ON RENTAL RATES TN REGION.
B U D G C T T R E N T I F I C AT I O N N U M B E R —
A N N U A L C A P I TA L M O N T H 3
FIXED
FUEL,OIL,
COSTS
L U R . , P E P.
PER ACPE PFR ACRE
08740151 10* 0
0
0
0
0
0
0
0
0
0
0
0
0
0
.21
.12
.12
.21
.12
.12
. 0
.21
.12
.76
.12
. 0
.12
PROJECTED, 1975
H V B R T D S U D A N PA S T U R E , D R Y L A N D , T E X A S B L A C K L A N D R E G I O N
F S T I M AT F D C O S T S A N D R E T U R N S P E R A C R r
TYPICAL MANAGEMENT
UNIT
PRICE
OR
VM
UE
OP
COST/UNIT
QUANttty
CRcy
I. GROSS PFCFTPTS erom PRODUCTION
TO TA L
? . VA R TA R L C C ° S T S
RREHARVEST
EERT(60-40-0)
FERTILIZER APPLI
SEER
MACHINERY
TRACTORS
LABOR(TPACTOR £ MACHINERY)
INTEREST ON OP. CAP.
0 . 0
ACPE
ACRE
LBS.
ACPE
ACRE
HOUR
DOL.
27.60
1.25
0.25
2.98
3.34
1.80
0.09
1.00
2.00
25.00
1.00
1.00
2.51
15.67
S U B T O TA L , P R E - H A R V E S T
27.60
2.50
6.^5
2.°S
3.34
4.52
*
— 1**1
48.59
HARVEST COSTS
SURTOTAL, HARVEST
o.O
TOTAL VARIABLE COST
$
3. TNCPMF ABOVE VARIABLF COSTS
48.5Q
48.59
4. FIXER COST*
MACHINERY
TRACTOR s
LANn (MET RFNT)
T 0 TA ! F I X E D C O S T S
ACRE
ACRE
ACRE
3.12
3.16
8.00
3. 1?
3.16
2*22
U 74.78
COST*
* 62.87
6. NET RETURNS
* -62.87
K.
total
* L A N D C H A R G C B A S E D O N C E N TA L R AT F S I N R E G I O N .
INCOME FROM THIS ronD
PROjEfTFR, 1975
PEEiettco TM LIVESTOCK BUDGETS.
R t l R G E T I D E N T I F I C AT I O N N 1 J M B C R
A " ' N U A l C A P T TA f m o n t h 8
K#^
1,00
1.00
I.00
8770151201501
0
I
8 HxNGW iVxidVD 1VRNNV
0 4 0 2 I 5 I 0 1 1 8 0 d d t i W fl N N O l i V O I d l l N d u l x a O G i i t i
5i6l
*GaxDdrUbd
*SldOGnU
XDGiSaAll
Ni
GaxJJlddo
oubD SiHi wUdd dWUDNi *NGl03b Nl S3lVb IVxNdd NO G3SV8 30dVHD GNV1 *
\ ^ ^
86*2
108 °1
IT'lT
8?vtT
CUT'S" Tz7T*?r O T O
Ainr
11 * 0
82*0
151*0
GOTO
5£2*0
52T0
aNflP
d N fi r
0*0
£70*0
790*0
11 * 0
68°0
xl*0
81*0
b2°0
77*0
001*0
09^ *0
S2T0
I6£*0
52T0
622*0
0*0
0*0
2. TO
11 * 0
81*0
i T O
11 * 0
02*0
82*0
82*0
10*0
82*0
82*0
80*0
00*1
01*0
00*1
01*0
00*1
OTO
00*1
00*1
01*0
OTO
OOM
01*0
01*0
00*1
SdflOH
aaAO
ddDV ddd doDV ddd
SaflGH
• d 3 d * * 8 f n dNIHOVW dGQVl San li
iiSGD
* l l u * l a fl 3
uaXl3
02 °0
11 * 0
0*0
\a^
S IVIujl
11 5 * 2
21 °£
82*0
10*0
GGl *G
£51*0
£70*0
OOTO
OOTO
£51*0
001*0
001 *0
861 '0
790*0
521*0
52T0
622*0
521*0
521*0
162*0
xd3S
iddS
01
01
7£*2
01
01
0£*2
uilXjid
daGoddhS
d fl X j i d
xi*dd*ilddV *ioJd
dllXJio
llicG
dllXDId
XSlo
iNdd*IlddV *id_ia
d fl X D I d
d fl X J i d
XSiU
oliXDld
dllXJid
USiHD
axVG
•UN
NUiiVbddU
AVW
bdV
ddV
bVW
bVw
bVw
833
AON
AON
IDG
01
77*2
01
98*9
O i
9£*2
01
7t*2
98*9
hdx i
iNdWdOVNVW lVDldAi
ddDV oad ii^dflldb GNV SlSOD GdlVwliSa
NulOau GNV1XDV18 _.VX3x *GNVlAdG *3bflxSVd NVGflS Gid8AH
0 I 0 5 I G I 1 5 I 0 11 8
8 H_vNuW lVxidVJ IVIIN.mV
— b38WHN NuIxVD131iNdGi ldOGfld
Si.61
*GdxDdrubd
*SldOGn8
XDGiSdAll
IM1
udiDalddd
QUdD SIHx WUdd dWGDNl *NO10ab Nl SdiVd IVxNad NG GdSVQ aOaWHJ UhV 1 *
bTli-
$
SiNibfUaa x ai. *9
bTIi
*
SxSuD IVibx *5
7l*£l
00"T3
$
00*1
00*1
00*1
is* 2
00*8
15*2
£2*£
abDV
ddDV
3dDV
SiSuJ GdXld WxUi
IxNda xdN) uNVl
S d U x j Vo i
$
AddNlHDVW
SiSuJ GdXld *7
57*15- *
SiSOD diavlbvA dAuQV 3WUDM *£
£2*£
57*15
*
1 S G D 3 1 8 V i e VA I V i G l
0*0
$
$
iSdAdVH *ivi0xans
SiSGD iSdAdVM
57*15
y7TT
91*7
i l * £
15*2
Sx*8
51 *£
u9*££
*
1 T 9 I
dO'Z
00*1
00*1
00*5£
00*£
00*1
60*0
00*2
l \ * i
15*2
52*0
52*1
09*££
* IGG
dfiGH
ddDV
dbDV
•sal
3oDV
ddDV
i I d d V d d _ ! l 11 - d d d
(0-07-08 Jxddd
1S3A aVH->ad
S i S G J d l f c V i a VA * 2
IViGl
SSudO
NGliJiiGGbd wOdd Sid id Ddd
0*0
iSGD
d G a l l l VA
iS3AbVH-dbd * IVxGl8f«S
*dVD *dG NG lSdd-_.xNi
(AadNihJVw 3 oUxDV ox)aGdVl
Sduj. DV dx
AdaUiHJVW
uddS
A i l i N v fl G
ilNli/xSuD
dG aDibd
i i i M fl
xhdiWdOVNVw laAal HOiH
ddDV bdd SNbfUdb ONV SiSGD UaxVWllSd
N G l O d a U N V 1 X D V 1 8 S V X d x * O N V l A b Q * d d l l x S V d N V G fl S G I d 8 A H
\
^
N^__^
8 H x N G W I V i l d V D I V fl N N V
0 . 0 1 I 5 I 0 1 1 6 0 b d b w fl N N O i x V D i d l x N d G I i d O G l l d
5161
'GdiDdPGad
*SldOGf»8
XDoiSdAil
M
GdlDd'idda
dGoJ SIHx *Odd dWGDNI *NUlOdb Nl SdiVb lVxlMab NG GJSV8 aObVHD GNVl »
£2C£
^ T 0 "
0*0
£ T 0
97*0
£ T 0
0*0
£1*0
9 i * 0
£ T 0
12*0
0*0
£1*0
fcTO
12*0
£ T 0
12*0
15*2
92*0"
0*0
12*0
92*0
12*0
0*0
12*0
£2*0
12*0
5 T 0
0*0
12*0
12*0
51*0
12*0
80*0
duDV bad ddDV bdd
bxSGD
*ddd**ani
* U G ' l a fl d
GdXld
7l7*l
Io"TTo" T9TTU~
£70*0
510*0
101*0
510*0
£70*0
510*0
092*0
510*0
5 0 T 0
£70*0
510*0
510*0
501*0
510*0
9£1 *0
790*0
760*0
191*0
760*0
790*0
760*0
I6£*0
760*0
1 5 T 0
790*0
760*0
760*0
151*0
760*0
702*0
610*2
00*1
00*1
10*0
00*1
10*0
00*1
10*0
00*1
10*0
00*1
00*1
10*0
10*0
00*1
10*0
OOM
S b fl G H
SbUOH
da AG
aNIHDVW d G Q V l S a W l x
onv
O fl V
Ainr
a N fl f
dNnr
AVW
aaV
bdV
bVW
bVw
dVW
bdd
AGN
AON
IDG
xddS
alVG
S7*£
18*1
01
S7*£
01
18*1
01
i£*S
01
5£*1
18*2.
Oi
SlVxux
dddOdbHS
*Xddd
dilXJid
ddGGdbHS
d fl X J i d
XiMdd' I l d d V
*ibdd
d fl X D I d
l l i c u
dilXJid
XSIu
xNad* IlddV
*iddd
d fl X J i d
ii>4ad* I l d d V
01
5£* I
01
l £ * l
*0N
Wax i
JMdWdOVNVW 13A31 HOih
dbDV ddd SNbfU3d GNV SiSGD GdiVwllSd
i M U l O d d G N V 1 X D V 1 8 S V X d i * G * V l A d G * 3 b n i S V d u V u fl S G l a d A H
d fl X j i d
XSiu
dllXjld
IdSlMJ
NGixVdduG
\^^r
2 1 H x U G W I V X i d v D I V fl N N V
0 I 0 5 I 0 2 I 5 I 0 5 8 d a b ^ N i \ i U l x V D 1 d I x N d G i x a O G fl 8
5161
*GaxD3rGbd
"SidOGnu
XDGiSaAll
Ni
G3lDj"l3id
ouaD SiHx wGdd dwGDNl *N0i03d M SdlVb IViNdd NG GdSVb aOaVHD GNV 1 *
15*1-
*
S N d fl x a d X a N * 9
i 5 * l
$
SxSGD IVxGx *5
59*5
*
i
SiSGD GdXld IViGx
(xi.dd xaN) GNV1
a dOxDVax
AdaNlHDVW
SiSOD udXId *7
fcoM-
*
S I S U J d l S V I d VA a A u t i V a n u D N i * t
£6*1
$
DO^""
00*1
00*1
00*1
0*0
59*0
00*5
0*0
59*0
3b J V
dbDV
dbDV
i S O D d l a v i d VA I V x G x
i S d A d V H * ! V x G i 8 fl S
SxSGD ISdAdVH
0*0
£b*I
5o*rr~
7b*o
70*1
i
57*0
17*0
00*1
60*0
08*1
70M
*10G
aOGH
dbDV
IViGx
N G I l D fl G G d d W G a d S x d i d D d d S S O d O M
0*0
xSbD
dU
lS3AdVH-3bd *1Vx0x8(1S
*dVJ *dG NG iS3dalUi
(AdaNlHDVW *J buxDVbDdGyVl
AdaNIHDVw
xS3AdVHaod
S x S G D 3 l 8 V i b VA * 2
j fl
AxiiNVOO
I VA
iiNli/^Suj
dU
X l N fl
dJiad
xNdWdOVUVW lVDidAi
adDV dad SNdllidd UNV SiSGD GaxVimlxSa
N G i O d f c G N V l X O V i a S V X d i ' G N V l A b G * d d fl l S V d d A l x V i M
\ j ^ /
21 HxNLw IVildVD iVIiNNV
0 * 0 2 1 5 1 0 5 8 0 b a B w fl N N G i x V D l d l l N a G l x d O G U b
\%^^/
Sibl
*G3xDdP0dd
* S l d O G fl 8
XDGiSdAil
i\iI
GdxDd
Iddd
dubD SlHi W0d3 awGDNi •UGlOab Nl S31Vb IVxNab NO GaSVQ aOdVHD GNVl *
59*0
£TT*r
£1*0
£1*0
£ T 0
£1*0
70*1
T?'ir
12*0
12*0
12*0
12*0
5i£*0
5I0To510*0
SiO*0
510*0
510*0
760"* tr
760*0
760*0
760*0
760*0
697*0
10*0
10*0
10*o
10*0
10*0
AGN
idaS
aNflP
AVW
avw
SlVxGi
d fl X D I d
d fl X J i d
dilXJid
d fl X J i d
d fl X J i d
01
01
01
0I
OL
ddDV b3d 3dDV bad SdUGH SbnGH bdAO dxVG
S i S G D * d 3 d * * 8 fl l a N I H D V W b G 8 V l S 3 W i x W d X l
G a X l d * U 0 * l d fl 3
*GN
xNdWdOVNVW IVDIdAl
ddDV bad SNbllldd GNV SxSOD UalVWllSa
NUIOaa GNVlXjVlb SVXdx *GNVlAbG *adfUSVd aAliVN
hGlxVdddU
/**\
NATTVF. PASTURE, DRYLAND, TEXAS BLACKLAND PFGTON
ESTTMATFD COSTS AND RETURNS PER ACRE
HIGH LFVEL MANAGEMENT
PRICE
OR
VA L U E
OR
UNIT COST/UNIT QUANTITY COST
1. GROSS RECEIPTS FROM PRODUCTION
TOTAL
2 . VA R I A B L E C O S T S
PREHARVEST
HERBICIDE
MACHINERY
TRACTORS
LAB0R(TRACT0R £ MACHINERY)
I N T F R E S T O N O P. C A P.
SURTOTAL, PRE-HARVEST
0.0
ACRE
ACRE
ACRE
HOUR
DOL.
1.13
1.07
0.20
2.00
0.09
I.00
I.00
1.00
0.59
1.36
1.13
1.07
0.20
1.18
$
_, —2*12
3.70
HAPVEST roSTS
SURTOTAL, HARVEST
*__
TOTAL VARIABLE COST
%
$
3. INCOME ABOVE VARIABLE COSTS
4. FIXFD COSTS
MACHINFRY
TRACTORS
LAND (NET PENT)
TOTAL FIXED COSTS
oTo"
3.70
-3.70
%
ACRE
ACRE
ACRE
0.73
0.16
5.00
I.00
1.00
I.00
0.73
0.16
*
_ —5*22
5.89
5. TOTAL COSTS
$
9.59
6. NFT RETURNS
%
-9.59
* LANO CHARGE RASED ON RENTAL PATES IN REGION. INCOME FROM tHis CROP
P E E L E C Tc n I N L I V E S TO C K B U D G F T S . H E R B I C I D E AT $ 2 . 2 5 / A C R E E V E RY O T H F P
YEAR.
PROJECTED,
1975
B U D G E T I D E N T I F I C AT I O N N U M B E R 8 5 0 1 5 11 0 1 5 0 1 0
A N N U A L C A P TA L M O N T H 1 2
r
^%,
NATIVE PASTURE, DRYLAND, TEXAS BLACKLAND RcGION
ESTTMATEO COSTS AND RETURNS PER ACREHIGH LFVFL MANAGEMENT
rpeqaMON
NO.
FUEL,OIL,
fi x e r
I T E M T I M E S L A B O R M A C H I N E L U B . , R E P. C O S T S
R AT E O V E R H O U R S H O I J P S P E R A C ° E P E R A C ^ e
PICKUP
10
MAR
0.07
0.094
0.075
0.21
MF"BICIDE
APPL.
7,39
APR
0.50
0.122
0.081
0.03
oTCKUP
10
M AY
0.07
0.094
0.075
0.21
0.21
PTKUP
10
JUNE
0.07
0.094
0.075
RTCKUP
10
SEPT
0.07
0.094
0.075
0.21
PTCKUP
10
NOV
0.07
_0+094
-2*225
-2*21
TO TA L S
0.590
0.456
1.07
0.13
0.08
0. 13
0.13
0.13
-2*12
0.73
" LANO CHARGE BASED ON RFNTAL RATES IN REGION. INCOME FROM THIS CR0°
REFLECTED TN LIVESTOCK BUDGETS. HERBICIDE AT $2.?5/ACRE EVERY OTHER
Y E A P.
PROJECTED,
197/-a*\
B U D G E T I D E N T I F I C AT I O N N U M B E R 0 8 5 0 1 5 1 1 0 * 0
A N N U A L C A R TA ! M O N T H 1 ?
/^V
COASTAL BERMUDAGRASS HAY, DRYLAND, TEXAS BLACKLAND PEGION
ESTIMATED COSTS AND RETURNS PER ACRE
TYPICAL MANAGEMENT
UNIT
PRICE OR
COST/UNIT QUANTITY
VALUE
COS'
1. GPOSS RFCEIPTS FROM PRODUCTION
TON
HAY
total
48.00
OR
-122*22
2.50
% 120.00
VARIABLE COSTS
PREHARVEST
FERT(60-40-0)
F E RT T L I Z F R A P P LT
HERBICIDE
MACHINERY
TRACTORS
LABOR(TRACTOR f. MACHINERY)
I N T E R E S T O N O P. C A P.
SUBTOTAL, PRE-HARVEST
HARVEST COSTS
CUSTOM BALING
CUSTOM HAUL
SURTOTAL,
ACRE
ACRE
ACRE
ACRE
ACRE
HOUR
DOL.
27.60
1.25
1.13
1.46
0.83
1.80
0.09
I.00
2.00
1.00
1.00
1.00
1.11
15.12
27.60
2,50
1.13
1.46
0.83
2.00
1*26
$" 36.88
%
BALE
BALE
0.45
0.20
11 5 . 0 0
115.00
*~ 74.75
HARVEST
$ 111.63
TOTAL VARIABLE COST
8.37
$
3. INCOME ABOVE VARIABLE COSTS
t
4. FIXFD COSTS
MACHINERY
TRACTORS
PRORATED ESTAB. COST
LAND (NFT RENT)
T0TAL eixed COSTS
51.75
.-22*22
ACRE
ACRE
ACRE
ACRE
1.06
0.64
69.77
10.00
I.00
1.00
0.07
1.00
1.06
0.64
4.88
-12*22
$"
16.58
5. TOTAL COSTS
$ 128.21
6. NET RETURNS
$
-8.21
* E A ^ A B L I S H M E N T C O S T P R O R AT E D O V E R 1 5 Y E A R S . H E R B I C I D F AT * 2 . 2 5 / A C R E
FVERV
OTHER
YFAR.
PROJECTED,
B U D G E T I D E N T I F I C AT I O N N U M B E R 8 3 6 0 1 5 1 2 0 1 5 0 1 0
A N N U A L C A P I TA L M O N T H 9
1Q75
\ $ ^ f
6 HiNOW IVildVD IVUNNV
0 *02 ISI09£bO d38wnN NG IxVDI 3UN3GI xdOGfia
5'M
*G3xD3rObd
*bVdA
ddhxO
AddAd
ldDV/S2*2% IV 3GlD18ddH *SdVdA SI d3AO QSiVdOdd ISOD 1N3WHS118ViV3 *
90*1
97*1
IT'S"
8?TiT
11 * 0
1T0
0*0
1T0
61*0
11 * 0
0*0
82*0
82*0
0*0
82*0
80*0
82*0
0*0
£28*0
U(JT*TT
001*0
001*0
£70*0
001*0
i£2*0
001 '0
£♦70*0
S21VTT
601*1
01*0
521*0
01*0
521*0
01*0
■790*0 0 0 * 1
AVW
521*0 01*0
ddV
ddV
SS£*0 00*1
S 2 T 0 OTO
833
7 9 0 * 0 00*1
bdd
SlVxGx
onv
ol
d fi x D i d
aNnf
Ol
d fl X D I d
AV W
01
d fl X D I d
98*9
iNddMlddV *lddd
dflXDId
01
8£*8
•IddV 3GiDI8ddH
d fl X J i d
01
98*9
lN3d*IlddV *lbdd
3dDV add ddDV bdd SbnOh SbnOH d3A0 diVG *0N NOiiVdddG
SiSOD •ddd**8in 3N1HDVW dOQVl S3WI1 Wdil
Gdxid *iiG*iand
iNdWdOVNVW lVDIdAl
dbDV bad SNbOidb GNV SISOD GdxVwllSd
NGIOdd GNV1XDV18 SVX31 *GNVlAbQ *AVH SSVdOVQflWbdti 1V1SVGD
J
6 HxNOW lVxIdVD IvnNNV
0 I0S102I5I09£8 ddSWflN NO IiVDI dliNdGl idOOna
•s bV3A
5161 *Q3iDarOdd
51 1d 3 A 0 a 3 1 V b O d d I S O D 1 N 3 W H S I l « V x * d *
51*0£- %
SNaniab laN *9
5I#222 *
SiSOD IViUx
*5
$
SiSGD GdXld lVxOl
(iNdb idN) GNV!
ISOD *8V1S3 GdlVdGdd
SdGlDVdx
AddNlHDVw
SISOD GdXld
•v
97*£I- %
S I S G D 3 1 9 V I d VA 3 A 0 8 V d W O D N i
*£
97*502 $
1 S G D 3 1 8 V i b VA 1 V 1 G 1
b9*9I
%
DCoI"
00*1
10*0
00*1
00*1
£6*7
15*0
02 *I
00*01
6£*01
15*0
02*1
lS3AbVH *lVlOidnS
01*821 *
csT5r"
01*68
ddDV
ZaOV
dbDV
3bDV
00*861
00*86 L
02*0
57*0
31V9
dlV8
1£*52
6 T 1
00*1
00*1
OOM
00*£
00*1
60*0
00*2
81*0
£ 1 M
52*2
52*1
09*£9
•10G
bOOH
3bDV
• adDV
dbDV
3bDV
ddDV
$
91*91 %
8?*"Z
L£*l
81*0
£1*1
52*2
5 T £
09* £9
$
00*261 $
G5-T6T-
s
00*7
00*87
NO!
mvH woisno
0 N I 1 V 8 W O l S fl O
SlSOD ISaAeVH
!S3AbVH-ddd *ivioi8ns
*dVD *dG NO iSdbalNl
(Ad3NIhDVW 3 bUiDVbl)dG8Vl
SbGiDVdi
AddNiHOVW
dGlOIUddH
IlddV ddZlllxbdd
(0-07-081)xbdd
!S3AdVHadd
S x S G D d l Q V I b VA
*2
IVxUi
AVH
N O l i D fl Q O d d W O d d S i d I 3 D 3 d S S G a O •1
xSGD AiilNVnO ilhn/lSOD iiNn
bG
3 U 1 VA
dU
dDIdd
iNdkdOVNVW 13A31 HOIH
3dDV bdd SNdni3d ONV SlSOD GalVwUSd
NGlOdd GNV1XDV18 SVXdl *GNVlA_a *AVH SSVbOVGflWddQ 1V1SVGD
Vjj^j^
0 *02 I5I09£80
5161 *G3lD3rObd
£1M
02 M
FPU"
11 * 0
0*0
11 * 0
11 * 0
11 * 0
0*0
91*0
0*0
11 * 0
*SdV3A 51 d3AO Q31VdOdd ISOD INdWHSi18VxS3 *
SIViUi
168*0 981*1
o"oT»o""
82*0
0*0
82*0
82*0
82*0
0*0
90*0
0*0
82*0
6 HiNOW IVildVD 1VONNV
— ddbwriN NOiivDidiiN3Gi xdoana
001*0
£70*0
001*0
001*0
001*0
£70*0
29T0
£-70*0
001 *0
521*0
790*0
521*0
521*0
52T0
790*0
£72*0
-790*0
521*0
01*0
01*0
00*1
OTO
01*0
OTO
00*1
00*1
00*1
01*0
IddS
onv
onv
Ainr
aNnr
AVW
AVW
ddV
bVW
833
3dDV d3d 3bDV d3d SddOH SbnOH b 3 A U 3 1 V G
S I S O D * d 3 d ' * Q n i 3NIHDVW d o a v i S 3 W 1 1
G d X l d * 11 0 * 1 3 n d
\iia-z
01
01
18*5
01
01
01
18*5
6£*i
18*5
01
*0N
Wdii
d fl X D I d
d fl X J i d
INddMlddV *lb33
d fl X D I d
d fl X D I d
d fl X D I d
INddMlddV *idd3
•IddV aGlDlttdaH
iNddMlddV *lddd
d fl X D I d
NOixvaddu
INaWaOVNVW 13A31 HOIH
3dDV d3d SNdni3d GNV SiSOD GdlVWllSd
N 0 I 0 3 d G N V l » D V l 9 S V X 3 1 * 0 N V l A d Q * AV H S S V d O Va n W d d 8 1 V 1 S V 0 D
J
8 H1NGW IVildVD lVnNNV
0 I0S102I5I07£8 daWWnN NG UVD1 dUNaGI xdOQf.8
5161 *G3iDdfGdd
11 * 6 9 -
»
SNdfUdb
Ll*t>q
$
SxSUD
£47-0
00T_.
%
00*1
81*1
59*1
00*1
00*1
$
■7 £ * 1 9 -
SISGD
$
O-o
81*1
69*1
V£*19
£§rT
12*£
00*2
76*1
52*2
00*02
05*2
09*12
*5
idN)
3bDV
3dDV
IViGi
GhVl
S d O l D Va l
Ad3NIHDVW
aaXia
ISOD
i
IVlUi
GdXld
3 1 8 V l b VA
%
*9
(lN3d
SISOD
*
^fc*I9
SISGD
ddDV
00*5
XdN
3AG8V
d i a v i b VA
!S3AdVH
SiSGD
*7
awODNl
*£
IVxGI
\^sf
*lVxG19ns
!S3AaVH
S
lS3AbVH-3dd
*
IViOlBflS
9£*02
60*0
*1GG
*dV0
*dG
NG
iSdbJlNi
61*1
08*1
bflGH
(AddNIHDVW
3
bOlDVdl)
dG8Vl
00*1
00*2
ddDV
SdGxOVdi
00*1
76*1
ddDV
AddNiHDVW
OO'I
52*2
ddDV
dGIDlfcddH
00*1
00*02
adDV
ONlOOlddS
WUiSOD
00*2
52*1
3aDV
ilddV
aSZllliddd
00*1
09*12
ddDV
(0-07-09)lbad
$
iS3AbVHabd
S i S G D 3 1 8 V i d VA * 2
U*0
$
N O l i D fl G O d d
x S u D A x i x N V fl G x I N fl / x S G D
dG
a U l VA
dG
dJldd
$
W0a3
SxdldD3d
IViGx
SSOdO
*I
UNn
XN3W30VNVW lVDidAi
3dDV o3d SNdfU3b GNV SiSOD GdlVWliSa
NGlOdd QNV1XDV18 SVX31 *GNVlAdG *1N3WHS IiaVxS3 SS VbOVGn* d3Q IViSVGD
J
8 H l h U W I V i l d V D l V fl N N V
0 * 0 2 I S I 0 7 £ 8 0 d d Q W n N N O 11 V D I 3 l i N 3 G l x a O G f l b
5161 *G3iD3rudd
ni^^
59*1
76*1
762*1
w*xr
981*1
00*1
51*0
00*1
51*0
00*1
STO
00*1
STO
00*1
onv
SdOOH
ddAO
SdflOH
3dOV d3d 3dDV d3d
S
SISOD
•d3d**am 3N1HDVW d 0 9 V l 3 W U
GdXld
*HG*land
diVG
'tTXT
-o*5~
rT-ff'cr
12*0
61*0
12*0
0*0
12*0
81*0
12*0
02*0
£7*0
80*0
£7*0
0*0
£7*0
10*0
£*/*0
80*0
551*0
1£2*0
551*0
£70 "0
551*0
£51*0
551*0
8 6 T 0
761*0
55£*0
761*0
790*0
76TO
622*0
76TO
162*0
ddV
ddV
833
ddd
AON
AON
IDG
100
98*9
01
8£*8
01
98*9
01
7£*2
01
0£*2
•ON
Wall
SlViGi
xNdd* I l d d V M d a d
d fl X D I d
•IddV dGlD18ddH
d fl X D I d
iNdd* IlddV *lddd
d fl X J i d
XSIG
d fl X D I d
IdSlHD
NOliVdddu
1N3W30VNVW IVDIdAi
3dDV d3d SNdfUdd GNV SlSOD GdlVWUSd
i s l G l O d d G N V 1 X D V 1 8 S V X d i * G N V l A d G * ! N 3 h H S 11 8 V 1 S 3 S S V d O V G fl W d d 8 i Vi S V G D