r _ n f - - r. - w r _ H w o - . w H _ o. ▶ _ • o _l 1 w w a_ ' - - ' O . - l - O O - . f . M H H M _ H W - . M H - _ 2 -.?;?«??.>?._hp,.?.?,?w a g a a k g H a . __ _ t) _ - W *ti h_ tr* W _.__•_ _ t-3 1 l i . 1 I i I i 11 i t 1 H O SS W •■ -' • • • • H -e av cn cn cn —_______ *_ ____ Oj Cu .—- oj Oj _ _ - _ _■> __ 03 -j cn P —» -Cr o.o OOOO—»—-. o—_ _._ -__.—- —-___. U> —V-O o —».o o to t. -O to. CO tO Q.O..OO.O —v lo I. o • ooo o.o • • • o.o • o o ..... O to. ... 3., cf> > .to ' o._. rt HI to 3 ro t_ w - —■.■ l o o o o . o . o _ o o o o o 3 CC.J. 1 1 1 i_n | ________ o —» to.-— _-".—»—» OJ IN) tO tO N) -. tO O. -J tO--4 -Joo- io 0;O.O.M o.o: oo O ON W I. ......... . I Of lo o o o o.o __ -» O -_. -.-» M . . . • ...... . ^J I |-___ ,_,-__ to -» o> Ui -a OJ..OJ to l-cr -tr .cr _=- O. 4=__ ov _ _s^«- to -_ I -Cr IO O O O OO 0J to O to to ■C- Jx: -. 4-t *--•£. --C 00 (Jl .£?. Cnuv oj Iro to to to o to O'CO to. OO- 4_ •-3 KO- o rr a-as O . H . O S»*W !* « t. " £«< __5 -£__ >• a x _ >=. &*-<W W- ffrw^. to _ _a __G t. M-W !- ss ___:■• n .w.» _■_>■• to _S_V w _> > w n to u w _s 11 1 I 1. 1 to .G w..t-d • • :&• * .G t_ 1 t* I. * I ■. H to _■._-.-_.• 1:it OWO. W to H to- _^t. •»*» tJw<w n »t_ ' 33H. Wt- _ to'H- a- =_. I I I ' I I' I i i _•. w..x. • ni _si_> » w w a » i f K . n».o:s» h^w-._; • W W' w ) _ tn a a w » W. _ o.>? G t_ ro o cx. Jen cn cncn-cncn .r-to.cn to oj O lO O O O Cn O -C- -RO •*= Oj M -» 3..K3*4-. l 1. I« l l I i i 1* Is IK ■_ l« t 1 KD |__ __ __:__*. O —♦ OJ ._> -»,N. tO > • » • 1 » l. »• as _. O a* d as O O W w w &* :»•__• >_. a* o o O t _ _ t_ a a -a W SS rt *_ ■ _ _i _!.___ G. C7) _ H H o. > to _ W' _•--- 1* I. j P R O J E C T I O N S F U R P L A N N I N G P U R P O S E S O N LY NOT T O B E U S E D W I T H O U T U P D A T I N G A F T E R 0 1 / 2 0 / 8 1 . B-1241<L15) STGCKER CALF PRODUCTION TEXAS BLACKLANDS REGION PROJECTEO COSTS AND RETURNS PER CALF ITEM WEIGHT EACH UNIT PRICE OR QUANTITY COST/UNIT VA L U E O R COST GROSS RECEIPTS F E E D E R C A LV E S T O TA L 6.75 CWT 35.00 1.00 512x15. 573.75 VA R I A B L E C U S T S S M . G R . PA S T U R E PA S T U R E . N AT I V E S T O C K E R C A LV E S C O N C E N T R AT E S HAY V E T. M E D I C I N E SALES COMM S A LT & M I N E R A L S D E AT H L O S S 3 % MACHINERY(FUEL.LUBE.REP) EQUIPMENT(FUEL.LUBE.REP) LABOR. TRACTOR & MACHINERY LABOR. EQUIPMENT LABOR. LIVESTOCK INTEREST ON OPER.CAP*. T O TA L VA R I A B L E C O S T S ACRE ACRE C W T. C W T. C W T. HEAD HEAD C W T. DOL. DOL. DOL. HRS. HRS. HRS. DOL. 83.79 1.1 7 85.OC 8.00 3.50 4.0C 9.55 10.30 318.75 4 4 4 0 . . . . 0 0 0 1 0 0 0 2 0.67 0.50 3.75 1.00 9.00 1.00 1.00 0.21 0.03 2.0'_0.06 3.46 240.05 23x21 498.38 75.37 I N C O M E A B O V E VA R I A B L E C O S T S 4. FIXED COSTS S . G . PA S T U R E N AT I V E PA S T U R E I N T. J N O T H E R E Q U I P M E N T DEPR. ON OTHER EQUIP* O T H E R F C . M A C H & E Q U I P. T O TA L F I X E D C O S T S 56.14 0.59 318.75 8.00 31.50 4.00 9.55 2.16 9.56 6.28 0.62 8.25 0.33 13.84 ACRE ACRE DOL. DOL. DOL. 27.23 6.77 0. 12 0.67 0.50 41.50 18.24 2.38 4.98 3.56 2x2±. 34.1 1 5 . TO TA L C O S T S 532.49 NET RETURNS 41.26 5 0 S T E E R U N I T. 3 0 0 P O U N D S G A I N / S T E E R . S T O C K I N G R A T E 1 . 5 H E A 0 / A C R E . N A T I V E P A S T U R E J U T H F E E D I N N O V E M B E R . S M A L L G R A I N W I N T E R PA S T U R E . D E C E M B E R - M AY, 3 % D E AT H L O S S . I N F O R M AT I O N P R E S E N T E D I S P R E PA R E D S O L E LY A S A G E N E R A L G U I D E A N D I S NOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS ANO RETURNS FROM ANY O N E PA R T I C U L A R F A R M O R R A N C H O P E R AT I O N . T H E S E P R O J E C T I O N S W E R E E L E C T E D A N D D E V E L O P E D B Y S TA F F M E M B E R S O F T H E T E X A S A G R I C U LT U R A L . T E N S I O N S E R V I C E A N D A F P R O V E D F O R P U B L I C AT I O N . i <o a I - z i i I i a a o o o o a j * * o.1 m a i tn _• t_ n & Su o. o. <o . .in •- o. z oj eg j_u ii O H Z U- <. (M K ▶• W - o a y. til m -J o < I i 3 o w in tn n a> oj — i u. «. o OJ - O PJ | x • . • . . . 4 CO O O «. <M O <vi oi . n < y. z i U Z O O O O O O U J O O O t - O O * Q. M • . . ... a » > _ - < e > . o iu < n - __ n I z « II j | I I UJ K U O O O C O O O in — OOOOOQO —' OS ...... j _ o o . - i n « o k <_ co rt - O O - O 82 n * - o o o tt o o o - tty - o m ■ o o m i o o m i o u. to _!- o J z - u z z a UJ 4 til to oo z o 10 UO K U . O O < ■ * . . u j - i m o o -» uj x t to a. a a uj m<_» j ui _. UJ < u. a •- j < * tt a u ui z o z j UJ O o UJ UJ x a X m til * u - UJ a uj . ooooo O O O O . » » . o i n o o I- UJ < IT tt 3 is Z _. _: u o iin UJ m u j o o o t s o o < u o o o o o o o Z m . . . . . . UEOOO .ID . t r a o - j o j s . o o 3 r> s <» <o a. «. n. o o o oo o o . uooogoo ( A ( J . * « » . < a 2 -I w y~ m 4 a ^"*% a uj t» z UJ UJ z I- -» tn < n a z 1- -»->ooo*u,<jaOOJOJNNOO a. ift s - «> Ift Ift til O O o o o o a o o o o o o < J (9 J < «n x OJ OJ OJ OJ 0| OJ I o <n z • 3 a m oo o -. k tn o i a u _ : - . - . o j - i ~ > I a id x I 2 I X hI K UJ I cm a ui i M U. i 3 w o o o o o o I o UJ UJ o o o o o o I o > N *•*... j tft o - - OO -i -i - I tn a u O 3 - . - o I I X 3 Id I u I I J I Z • — OJ N N N 00 - o •* OJ * 4 a l Ul x 4 Z X to y- UJ u z o ty.o to i I II w i < u. _ y- z a ._ , 111. 91 u z y- p ui o 4 u. j x ~> z Z M 3 a ui tii ui a uj UJ O J-» UJ UJ 3 X -J u o < O X i IIINNK OJ * UJ Z Z I _ t- a io z z H < i 5 a tn a __-* UJ O 4 O J ot i , til _j < H UJ m ( fl y UJ i__ O 4 u. j t a w x i - OJ N N N (0 -I OJ 4 4 I o3»« o o 4 moo_.oojo > a . M t . . . . . - J O J O O O O O O o o s in t i o o a tu a u. Q. < O - > ( M - " O - . 0 l ^ a a _ J * * * . t i to a. oooooo tt to tn oj w cj <. m o o o o ..... . I tfl tu u. . to I « o o o o o _Z I I o « i o tn <n < o a h-ooqooo w a w o o t fl S t o o o OOOOOO IU O O O O C O N •*.... mmoo w-ig tn _• o UJ < x o a « 3 i V CM - 1. 01 - - Z 3 X j | 0.OOOOOO|>.- 33(K000600 U. J Q. O O -t o - o a ~> uj o o a o < u. j I t _ _ O t > l t l « | M < (0 3 I- UJ >- ▶- Ul .1- | N • tn -J 4 X «J tn « UJ o _ 13 X t» a 3 < z o o o | 4 - t_ -oi o 111 < <0 tO — OJ O O I. o a tr uj uj a -J UJ - UJ UJ (J z Z X *3 -ID i i i I I Z30D^O_i6(MO Z O < < X J O 4 - UJ </) 00 N OJ l*> (J> CO UN «« (-0-4 IS ***** * u j « uj i- y- til * y. 4 Z J til to tt J til 3 .HU.^Otu Z I ll II) < Q IL UJ o o o N O O O a z x w a x «u 3 < o Z UJ o uj a o I a tn 3 a OQ to m ■ _> o x y. * a z o m a a —> -» -< r. m u < S I a y o uj at o a O (M (\J N S CO h UJ UJ J O N O OOl <<na.aoooo<n i X <J !i Sa .w_ 2. |I (2 >■ •H VJ II til 0) * OJ O I- - (VI uj -I o _> y. z ! i! mi ?! . Kl/l-iOtOOQO -.UJ0*(M-Cja._i c e v 9 t . . . . . U J O - O O f M O O O y~ 4 z I | u o I I o X U I O O O O Q O is ..... . c e a c o o o o o o O 4 m x 4 U o a. * | > - u. - J >- J x - x - til o o o u - N 1 —> </> o o o o . « a 4 «m «. s » a> _ o . m m o a n ». UJ 2 I UJ J mi tn tt -I - I (A I t t < O } - S U I O O - M fl l > y i _ « « . i . < • . W Z • • *. . • jz<.oo.i_o m rj o Z a uj i x I h « 0> I . OON9Q « _ N l HO NlA «00 U . | UJ • * • . * t W J a o - m oo r. m o uj • x a « •- 3 O ti. tfl . Z O y- y~ tt z z a to to yX X u UJ UJ UJ O 1 4 1 i I I I j •| otv. 1 Ia i O.S o o o o o o o m OOOOOO ...... OOOOOO * I I i I I I < -4 Ul IO 3 * U. - 15 i m OJ > . <a oa N 3 i _i o i o UJ 125a a e 4 • i O 4 4 O « < ■«• SST »-> j _ > 1 1 O I . I . I . N N 7 • j _j 1 4 to 1 - 3 1 t i . y. y. 4 i a in in o» <o n ». Z>N — NlAOo B V . . . . . . Z UJ O 1 O 1 4 1 u. o z o a j _ tt 8^ ^*X 1. PROJECTIONS FOR PLANNING PURPOSES ONLY NOT TO BE USED WITHOUT UPDATING AFTER 01/20/81. B-124KL15) COW-CALF PRODUCTION TEXAS HLACKLANDS REGION PROJECTED COSTS AND RETURNS PER COW ITEM PRICE OR COST/UNIT QUANTITY VALUE OR COST 0.40 0.28 0.10 189.20 109.76 WEIGHT EACH UNI r 4.30 4.00 9.00 CWT. CWT. CWT. 1 10.00 98.00 50.00 ACRE ACRE CWT. CWT. CWT. DDL. HEAO HEAD OOL. DUL. HRS. HRS. HRS. DOL. 41.89 1. 17 3.50 9.40 17.50 8.00 7.48 8. 12 1. 15 3.4b 10.00 1.50 0.42 1.00 1.00 0.78 4.00 4.00 4.00 0. 12 3.06 0.42 4.95 3.06 GROSS RECEIPTS STEER CALVES HEIFER CALVES CULL COWS TOTAL ±3__<__1 343.96 VARIABLE COSTS COASTAL PASTURE PASTURE. NATIVE HAY RANGE CUBES SALT & MIN. VET MEDICINE MISC EXPENSE MARKETING MACHINERY(FUEL.LUBE.REP) EQUIPMENT(FUEL.LUBE.REP) LABOR. TRACTOR £> MACHINERY LABOR. EQUIPMENT LABOR. LIVESTOCK INTEREST ON OPER.CAP.. TOTAL VARIABLE CCSTS 2x21. 176.4 7 167.49 INCOME ABOVE VARIABLE COSTS FIXED COSTS COASTAL PASTURE NATIVE PASTURE INT. ON LIVESTOCK CAPITAL INT. ON OTHER EQUIPMENT DEPR. UN BEEF BULL PUR. DEPR. ON OTHER EQUIP. OTHER FC. MACH & EQUIP. TOTAL FIXED COSTS 48.17 4.04 35.00 14.10 7.35 8.00 7.48 6.33 9.1 7 2.72 12.25 1.70 19.80 DOL. DOL. DOL. DOL. DOL. DOL. DOL. 22. 15 6.77 0. 12 0. 12 1.15 3.45 929.50 168.59 25.47 23.36 1 1 1.54 20.23 6.00 14.69 25x25 226.64 TOTAL COSTS 4 0 3 . 11 6. NET RETURNS -59.16 25 COW. 3 HEIFER. I BULL UNIT. YEAR ROUND CALVING. NO CREEP FEED. GRADE GOOD CALVES. RAISED REPLACEMENT EVERY 8 YR.. 80% CALF CROP. 2% DEATH LOSS. INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE AND IS NOT INTENOED TO RECOGNIZE OR PREDICT THE COSTS AND RETURNS FROM ANY ONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERE COLLECTED AND DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURAL EXTENSION SERVICE AND APPROVED FOR PUBLICATION. Texas Agricultural Extension Sendee . The Texas A&M University System . Daniel C. Pfannstiel, Director . College Station. Texas MACHINE PICKUP T CC M A C H I N E R Y F I X E O A N O VA R I A B L E C O S T P E R HOUR INSUR. TA X T O TA L F I X E O R E P A I R OEPR 0.08 2.33 1.17 2 . 114 0.1 1 . 11 - - -■ - — - - - - - - - — - - — ____ _____ _._—— — — - _ — COST SUMMARY FOR EOUIPMENT A N D LIST DEPREC UNIT PRICE I AT I O N INTEREST MILE 3300.00 132.00 198.00 20.00 2.00 1.20 FEET 2720.00 81.60 179.52 SCFT 4 74.88 19.00 28.49 ACRE 84.00 8.40 5.04 FEET HEAO 800.00 0 . 0 96.00 HEAD 1500.OJ 150.00 126.00 HEAO 700.00 0 . 0 84.00 JCC. 375.00 70.00 63.00 ANNUAL LINNO. ITEM 1 FENCE 2 LOT FENCE 11 BARN _ PONO 4d MINERAL FEEDER 51 BEEF COW RAISED 54 BEEF BULL PUR . 55 BEEF HEIFER RAI . 47 STOCK TRAILER SIZE 1 .00 10.00 300.00 1.00 2.00 1 .00 1.00 t .OO 1 .00 ANNUAL LINE NO. ITEM 1 FENCE 2 LOT FENCE 1 1 BARN 27 POND 48 MINERAL FEEDER 51 BEEF CO. RAISEO 54 BEEF BULL PJR. 55 BEEF HEIFEfJ. RAI. 47 STOCK TRAILER COLUMN 1 NAME OF MACHI,.E CJ.E PICKUP T 0. 2 0 . 8 IQDE 1. LOT FENCE 2. BARN 1 1 . PONO 2 7. STOCK T8AILER * 7. MINERAL FEEOER A3. BEEF COW RAISED 51. B E E F B U L L P. M . 5 4 . BEEF HEIFER RAI.55. 10.00 5 INITIAL SPEEO LIST (MPri) PRICE 8830. 30.0 FIELD EFFICENCY 0.88 6 78 SIZE UNIT 1.00 18. 800.00 1 .00 1.00 2.00 1.00 1.00 1.00 4 3 * IDTH (FEET) _ LUB. 0.34 — — T O TA L VA R I A B L E 3.74 ——-————— LIVESTOCK INSUR FUEL ANCE T A X E S A t£i>AlRS AND LUBE 16.50 8.25 26.40 0 . 0 0.10 0.05 0.20 0 . 0 7.48 9.07 0 . 0 14.96 2.37 1.19 5. 70 0 . 0 0.42 0.21 0.e4 0 . 0 8.00 4.00 0 . 0 0 . 0 10.50 5.25 0 . 0 0 . 0 7.00 3.50 0 . 0 0 . 0 5.25 2.62 21.ee 0 . 0 I N T. 1.29 HR/TIME 1 .00 -- --—_—-— ______ HOURS TO T O W N - T O T O P E R LABOR E R S H P / V R A T I N G / V R 4.00 156.75 26.40 0.07 2.15 0.20 2.00 104.04 9.07 0 . 0 22.56 5.70 0.50 9.03 0.84 0 . 0 0 . 0 12.00 0 . 0 0 . 0 165.75 0 . 0 0 . 0 10.50 77.87 21.88 2.00 CHARGES MADE IN THIS BUDGET FUR EQUIPMENT ANO LIVESTCCK NUMBER P R O P O R . O . N E R S H P O P E R AT I N G I N T E R S T L A B O R h C U R S ITEMS CHARGED CHARGES CHARGES CHARGES CHARGED 1 .00 0.04 6.27 1.06 7.92 0. 16 0.08 I .20 1.00 2.58 0.24 1.44 I .00 0.04 4.16 0.36 7.18 0.C8 0.04 0.23 1. 14 0 . 0 1 .00 0.90 1 .40 0.04 0.51 O.OS 0.28 0.C3 1 .00 1 .00 12.00 0 . 0 96.00 0 . 0 0 . 0 1 .00 0.04 6.63 0 . 0 S.04 1 .31 0 . 0 10.50 0. 0 1 .00 0. 13 0. -0 0.04 2.80 J.79 2.27 0.07 JNIT MILE FEET SCFT ACRE FEET HEAD HEAD HEAO DCL. 2345 COLUMN ITEM NAME FENCE SIZE 1 .00 10.00 8.0.00 1 .00 2. 00 1 .00 1.00 1 .00 1.00 __ FUEL 2.24 6 7 RC1 RC2 0.80 0. 0 8 RC3 9 hours USED ANNUALLY 1 ., 6 0 500. 10 YEARS OWNED 4.C 11 RFV1 0.600 1 2 13 14 RFV2 PURCHASE FUEL PRICE TYPE 0.885 7540. 1 9 10 11 S A LVA G E R E PA I R F U C L f c A N N L A L LIST PURCHASE YEARS JRGP OF PROP LUB AS HOURS TYPE PRICE PRICE LIFE LIST OF LJ.T PROP LABCR 2.00 3300.00 3300.00 25.00 O.J 0.2-0 0.0 4.00 19. 2.00 20. JO 20.00 21. 2.00 2720.00 2720.00 2.00 474.88 474.88 15. 2.00 375.00 875.00 19. 2.00 84.00 84.00 1. 1.00 800.00 800.00 1. 1.00 1500.00 15J0.OO 1. 1.00 700.00 700.00 10.00 30.00 25.00 10.00 10.OC 8.00 6.00 6.00 O.O 0.100 0.0 0.200 0 . 0 1.0C0 0.4 JO t .0 00 0.100 0.100 0.300 0.250 0.100 0 . 0 0 . 0 0 . 0 0.0 0.0 0.0 0.0 0 . 0 0 . 0 0 . 0 0 . 0 2 5 C O W . 3 H E I F E R . 1 B U « _ L U N I T. Y E A H H O U N D C A L V I N G . N C C - _ E P F E E O . C f c A O E C A L V E S . R A I S E D R E P L A C E M E N T E V E R Y 3 Y R . . 8 0 * C A L F C R O P. 2 X D E A T H L C S S . __# 0.07 2.00 0.0 2.00 O.SO 0.0 0.0 0.0 MACHINERY COMPLEMENT lb EQUIPMENT COMPLEMENT IS PRICE VECTOR 15 ^__j# 15 16 HOURS HP O F LIFE 4000. ! o - . V c MACHINERY COMPLEMENT!19) COLUMN 1 NAME OF MACHINE COOE 5 1 . 5 2 . 5 3 . ROLLER ROLLER 5 4 . 5 5 . 5 6 . 5 7 . 5 8 . 5 9 . 6 0 . 6 1 . 6 2 . 6 3 . 6 4 . 6 5 . 6 6 . 6 7 . 6 8 . 6 9 . 7 0 . 7 1 . 7 2 . 7 3 . 7 4 . 7 5 . 7 6 . 7 7 . 7 8 . 7 9 . 8 0 . 8 1 . 8 2 . 8 3 . 8 4 . 8 5 . 8 6 . 8 7 . 8 8 . 8 9 . 9 0 . 9 1 . 9 2 . 9 3 . 9 4 . 9 S . 9 6 . 9 7 . 9 8 . 9 9 . 100. D AT E : 1 0 1 3 8 0 4 2 3 WIDTH INITIAL SPEED (MPH) (FEET) LIST PRICE 1.0 1. 1 . 0 1.0 1. 1 . 0 1.0 1. 1 . 0 6 . 0 13.0 710 19.0 1060. 6 . 0 1.0 1. 1 . 0 1.0 1. 1 . 0 1.0 1. 1 . 0 1 . 0 1.0 1. 1 . 0 1.0 1 1 . 0 1.0 1. 1.0 1. 1 . 0 1.0 1 1 . 0 1.0 1. 1 . 0 1.0 1. 1 . 0 1.0 1. 1 . 0 1.0 1. 1 . 0 1.0 1. 1 . 0 1.0 1. 1 . 0 1.0 1. 1 . 0 1.0 1. 1 . 0 1.0 1. 1 . 0 1.0 1 1 . 0 1.0 1. 1 . 0 1.0 1. 1 . 0 1.0 1. 1 . 0 1.0 1. 1 . 0 1.0 1. 1 . 0 1.0 1. 1 . 0 1.0 1. 1 . 0 1.0 1. 1 .0 1 . 0 1.0 1 1.0 1 1 . 0 1.0 1 1 . 0 1.0 1. 1 . 0 1.0 1 . 1 .0 1 . 0 1.0 1. 1.0 1 . 1.0 1.0 1 1 . 0 1.0 1 . 1.0 1.0 1. 1 . 0 1.0 1 1 . 0 1.0 1 1 . 0 1.0 1 1 . 0 1.0 1 1 . 0 1.0 1 , 1.0 1.0 1 . 1 .0 1.0 1 1 . 0 1.0 1 > 1.0 1 . 0 1.0 1 5 6 FIELD RC1 EFFICENCY 1.00 1.00 1.00 1.00 1.00 1.00 0 . 8 0 0.80 0.80 0.80 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 t.OO 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 8 RC3 7 AGE 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 9 1 0 HOURS YEARS USEO OWNED A N N U A L LY 1.00 1 1 * 0 1.00 1. 1 . 0 1.00 1. 1 . 0 1.80 50. 10.0 1.80 100 10.0 1 . 0 1.00 1 1.00 1. 1 . 0 1.00 1. 1 . 0 1.00 1. 1 . 0 1.00 1 1 . 0 1.00 1. 1 . 0 1 . 0 1.00 1. 1.00 1 1 . 0 1.00 1. 1 . 0 1.00 1 1 . 0 1.00 1. 1 . 0 1.00 1. 1 . 0 1.00 1. 1 . 0 1.00 1. 1 . 0 1.00 1. 1 . 0 1 . 0 1.00 1. l.OO 1. 1 . 0 1 . 0 1.00 1. 1.00 1. 1 . 0 1.00 1 1 . 0 1.00 1. 1 . 0 1.00 1. 1 . 0 1 . 0 1.00 1. 1 . 0 1.00 1. 1.00 1. 1 . 0 1.00 1. 1 . 0 1.00 1 1 . 0 1.00 1. 1 . 0 1.00 1 1 . 0 1.00 1. 1 . 0 1.00 1 1 . 0 1.00 1 1 . 0 1 .00 1 1 . 0 1 . 0 1.00 1 1.00 1 > 1.0 1.00 1 . 1.0 1.00 1 , 1.0 1.00 1 1 . 0 1.00 1 1 . 0 1.00 1 1 . 0 1.00 1 1 . 0 1.00 1 1 . 0 1.00 1 1 . 0 1.00 1 1 . 0 1.00 t 1 . 0 t l RFV1 1.000 1.000 1.000 0.600 0.600 1.000 1.000 1.000 1.000 l.OOO 1.000 1.000 1.000 1.000 1.000 1.000 1.000 l.OOO l.OOO 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 l.OOO 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 l.OOO 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 12 13 14 15 RFV2 PURCHASE FUEL HOURS PRICE TYPE OF LIFE 1.000 1 . 0. 1 1.000 1 . 0. 1 1.000 1 . 0. 1 0.885 600 . 0. 2000 0.885 900 . 0. 2000 1.000 1 . 0. 1 1.000 1 > 0. 1 1.000 4000 • 0. 1 1.000 1 . 0. 1 1.000 1 > 0. 1 1.000 1 » 0. 1 1.000 1 . 0. 1 1.000 1 0. 1 1.000 1 • 0. 1. 1.000 1 . 0. 1 1.000 1 » 0. 1 1.000 1 > 0. 1, 0 . 1 . 1.000 1 1.000 1 0. 1. 0. 1. 1.000 1 1.000 1 0. 1. 1.000 1 0. 1. 1.000 1 , 0. 1. 0. 1. 1.000 1. 1.000 1 . 0. 1200. 1.000 1 0. 1. 1.000 1 > 0. 1. 1.000 1. 0. 1. 1.000 1 0. 1. 1.000 1 0. 1. 1.000 1 0. 1. 1.000 1 0. 1. 0 . 1. 1.000 1 1.000 1 0. 1. 1.000 1. 0. 1 1.000 1. 0. 1. 1.000 1 > 0. 1. 1.000 1 > 0. 1. 1.000 1 , 0. 1. 1.000 1 . 0. 1 1.000 1 , 0. 1. 1.000 1 > 0. 1. 1.000 1 , 0. 1. 1.000 1 , 0. 1. 1.000 1 , 0. 1. 1.000 1 0. 1. 1.000 1 > 0. 1. 1.000 1 . 0. 1. 1.000 1 » 0. 1. 1.000 1 . 0. 1. 1 6 H P 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 ^ Educational programs conducted by the Texas Agricultural Extension Service serve people of all ages regardless of socio-economic level, race, color, sex, religion 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. 500-10-80, Revised ECO 7-2 D 1 r 3 < o o > <o— o_. i >_ _ l o o < U. -J -1 r tn z o •▶ •• X o o o> CO o o o UJ Q _o p y- is < - M U o in 3 •• a y. u UJ a Ul z O UJ p ui X 4 OT tt 4 0. y. •• i l 4 «li, IS __ • X X u s<i y. o § > _ i Z « u. UJ o a *. -< o in < (9 a J UJ «n uj j o * • u. o IL U. z o z o J z a ■_ o O o —I O tn O o o o o o o 4 o o ♦ o in i . o o a o «_ J < tt3 H <z J J M -i 4 ■ IS tt _ UJ u M tta pj - i J < 13 ttt i l a UJ U >_ a a z a 3 UJ M • >« < tt > < V o o o Ul *4. * ▶ o in UJ UJ yJ tt •_ - «_ 4 H« u. < tt tt a o t tt a a u. in a UJ < UJ UJ a a U u 3 C _ , Z K a 3 i. w Ul hj * a m M M .3 K a: a Ul X 1in UJ u. a K H Ik M (A « ota y- o o o o y. > z z o o _ * o o o o in o in o o o o o uft M C o o o _ • O O C M tn M I o o 3 O I _ * UJ 3 -J < > UJ in < z a 3 a w _ ID X 3 Z X Ul 1- in p m z a >- «_ r t tt3 a I UJ IT 3 O a a o sa a: UJ a a o o tttt < yX M C D 0> UJ u Ul a w >~i -t tta a a o __ a a (VI M UJ 19 < < tt tUJ o > < K j t - * > -!. m UJ > z -i < Ik < o J ct o z >K o< aw oy-zt Ul yJ U Z 4 s m tt 19 UJ « _ X UJ a U Z tt < ytt » O m C O h * ota < tt »< (9 o otu — tu »l u Ul 0 z m o _i Z y4 in UJ H < K I K 3 in z M * g t1/) 2 M o J n • a »_ ▶ z X tt UJ X (inUJ > z M UJ IS < tttil > 4 til y- 4 a z — • » _ UJ 3 J Ul 3 < > i> UJ 19 4 ui IS < ot> ot> < _<. w UJ H til p. < 4 a tt § in X X z < < k y_ : y. -z ▶ Z _ o t _! t - X • M a 3 O UJ in m UJ > M J <0 a M 3 a Ul s o I O | o in d a. > 3 O o o ^ — 1 < IS _ a 3 _! < a UJ _ B _ ■ a « UJ H o o M C in 4 19 ik all> 4 o o in M UJ r o o _s M UJ a: U < a Ul a V) a K u a in m ttz K < O<_ hJ a o ■ - m a z in Ul t t y- z z o a z a ttX > a in y Ul m o u z r u < i J UJ 3 a u. _ tr UJ X Ik o UJ o a i u. s4 <- -UJi < a I K tn H ▶ - H(£a _ UJ UJ > > >UZJ wa z z Z O o cr 3 O z 1 1 K J H < 19 M a a: eo o u y- o u a y- i - a o K O t . < IL u u. h U o> o I o a o o y- x a o U P y- < < ti. o C M < -J m* N J a ▶ - iX p m o u z o 14 u - _ • _ § -J fM M C D AT E : 1 0 1 3 8 0 MACHINERY COMPLEMENT!15) COLUMN NAME OF MACHINE TRACTOR TRACTOR TRACTOR TRACTOR TRACTOR 2T TRACTOR 3T PICKUP PICKUP T PKUPISTILES FM) 1 CODE 1 . 2 . 3 . 4 . 5 . 6 . 7 . 8 . 1 . 0 1. 1 . 0 9 . 1 . 0 1. 1 . 0 1 0 . 11 . 0 . 5 0 . 5 1 2 . 1 . 0 8550. 8550. 10000. 30.0 30.0 30.0 1 3 . 1 . 0 1 . 0 1 . 0 1 5 . 1 6 . 1 . 0 1 . 0 1 . 0 1 . 0 1 . 0 1 7 . 1 . 0 1 . 0 1 . 0 1 . 0 1 9 . 2 0 . 1 . 0 2 1 . 2 2 . 1 . 0 1 . 0 2 3 . 1 . 0 2 4 . 1 . 0 1 . 0 2 7 . 2 8 . 2 9 . 3 0 . 3 1 . 3 2 . 3 3 . 3 4 . 3 5 . 3 6 . 3 7 . .0 1 . 0 > 13.0 19.0 13.0 19.0 13.0 19.0 11.0 2 200 3385 2520 3860 3930 8090 3055 1 . 0 1 4 8 . 25.0 13.0 19.0 5 0 . 1 1 . 0 1 . 0 1 . 0 1 . 0 4 3 . 4 4 . . .0 1 . 0 1 . 0 1 . 0 4 2 . 1 1 .0 4 7 . 4 1 . > 1 . 0 4 6 . 4 0 . 1 . 0 1 . 0 4 5 . 3 9 . 1 . 0 1 . 0 1 . 0 13.0 19.0 13.0 19.0 13.0 19.0 13.0 13.0 3 8 . 4 9 . J 5 1 . 0 2 5 . 2 6 . SPRAYER SPRAYER SPRAYER 4 1. 1 8 . HERBICIDE APPL. HERBICIDE APPL. LISTER/BEDDER LISTER/BEOOER PLANTER PLANTER SHREDDER SHREOOER T SPIKE HARROW 125.0 1 00.0 75.0 40.0 1 00.0 75.0 3 INITIAL SPEED LIST (MPH) PRICE 31820. 4 . 5 26090 4 . 5 4 . 5 17400. 10220. 4 . 5 26 090. 4 . 5 17400. 4 . 5 1 . 0 1 4 . CHISEL CHISEL C U LT I VAT O R C U LT I VAT O R DISK DISK DRILL 2 WIDTH (FEET) 1.0 4 . 5 . . . 4.5 5.0 S.O 4 . 5 , 2095 2333 1680 2650 > 2780 • 3900 4 295 4 295 1 . 1 . 2285 2095. 2333 » 4.5 4 . 0 l . O 4 . 0 4 . 0 4 . 5 4.5 4.5 4 . 5 3 . 7 3 . 7 1.0 1.0 4 . 0 4.0 4.0 FIELD EFFICENCY 0.88 0.88 0.88 0.88 0.88 0.88 1.00 1.00 1.00 0.88 0.88 0.88 1.00 1.00 1.00 1.00 1.00 l.OO 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.80 0.80 0.80 0.80 0.83 0.83 0.72 1.00 0.67 0.67 0.80 0.80 0.60 0.60 0.80 0.80 1.00 1.00 0.65 0.65 0.65 6 RC1 1.20 1.20 1.20 1.20 1.20 1.20 1.00 1.00 1.00 0.80 0.80 0.88 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 l.OO 0.65 0.65 0.75 1.00 1.20 1.20 1.00 l.OO 0.80 0.80 0.60 0.60 l.OO l.OO 1.00 1.00 1.00 7 AGE 8 RC3 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 o.o 0 . 0 0 . 0 9 1 0 HOURS YEARS USED OWNED A N N U A L LY 1.60 400. 6 . 0 1.60 800. 8 . 0 1.60 400. 8 . 0 1.60 200. 12.0 1.60 350. 8 . 0 1.60 500. 8 . 0 1 .00 1 . 1 . 0 1.00 1 . 1 . 0 1.00 1 . 1 . 0 1.60 900. 4.0 1.60 500. 4 . 0 1.60 900. 5 . 0 1 .OO 1 . 1 . 0 1.00 1 . 1 . 0 1.00 1 . 1 . 0 1.00 1 . 1 . 0 1.00 1 . 1 . 0 1.00 1 . 1 . 0 1.00 1 . 1 . 0 1.00 1 . 1 . 0 1.00 1 . 1 . 0 1.00 1 . 0 1 . 1.00 1 . 1 . 0 1 .00 1 . 1 . 0 1 . 1.00 1 . 0 1.00 1 . 1 . 0 1.00 1 . 1 . 0 1.00 1 . 1 . 0 1 .00 1 . 1 . 0 1.80 150. 10. 0 1.80 200. 10.0 1.80 200. 10.0 1.80 350. 10.0 1.80 200. 10.0 1.80 300. 10.0 1.80 5 0 . 10.0 1.00 1 . 0 1 . 1 .80 10.0 100. 1.80 150. 10. 0 1 .80 100. 10.0 1.80 200. 10.0 1.80 100. 1 0. 0 1.80 200. 1 0.0 1.80 200. 10. 0 1 .80 100. 10.0 1.00 1 . 0 1. 1.00 1 . 1 . 0 1.80 150. 10.0 1.80 100. 10.0 1.80 10.0 5 0 . J 11 RFV1 1 2 1 3 RFV2 PURCHASE PRICE 28595. 22880. 15485. 9000. 22880. IS485. 14 15 FUEL HOURS TYPE OF LIFE 3 12000. 3 12000. 3 12000. 3 12000. 3 . 12000. 3 12000. 0.680 0.680 0.680 0.680 0.680 0.680 l.OOO 1.000 1.000 0.600 0.600 0.600 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 l.OOO 1.000 1 .000 1.000 1.000 1.000 0.600 0.600 0.600 0.600 0.600 0.600 0.600 1.000 0.600 0.600 0.600 0.600 0.600 0.600 0.600 0.600 1.000 1.000 0.600 0.600 0.600 0.920 0.920 0.920 0.920 0.920 0.920 1.000 1.000 1.000 0.885 0.885 0.885 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 0.885 0.885 0.885 0.885 0.885 0.885 0.885 1.000 0.885 0.885 0.885 0.885 0.885 0.885 0.885 0.885 1.000 1.000 0.885 0.885 0.885 1 . 1 . 0 1 . 1 . 0 1 . 1 . 0 4000. 4000. 4000. 1 1 1 . 1 . 1. 1• 1• 1• 1• 0 0 ft 1 . . 7300. 7300. 10000. . » 1 • 16 HP 125 100 7 5 4 0 100 7 5 1 0 0 1. 1. 0 0 1 . 1 . 0 1. 1• 1 . 0 1 . 1. 1. 0 0 1. 1 . 0 1 . 1 • 0 1. 1. 1 . 1 . 0 1 . 1 . 0 0 1 . 1. 0 1. 1955. 3055. 2210. 3390. 3500. 7100. 2690. 1 . 0 2000. 2000. 2000. 2000. 2000. 2000. 1000. 0 1 . 0 1200. 1200. 2000. 200O. 1200. 1200. 2000. 2000. 0 0 1 . 0 0 , 0. 0, 0. 0. 0 0 1. 0 0 0 0 0 0 1902. 2 11 8 . 1495. 2355. 2400. 3390. 3800. 3800. 0 1 . 0 1 . 0 I . 2075. 1902. 2 11 8 . 0 1. 0 1200. 1200. 1200. 0 0. 0 . 0 . 0 0 0. 0 0, 0. 0. 0 0 0 0 0 0 0 0 J ^ . . LISTING OF THE NAME SET ANO PRICE VECTOR 301 302 303 304 305 306 307 308 309 310 311 312 313 314 315 316 317 318 319 320 321 322 323 324 325 326 327 328 329 330 331 332 333 334 335 336 337 338 339 340 341 342 343 344 345 346 347 348 349 350 CAR RENTAL TRUCK RENTAL TRACTOR RENTAL TRUCKING EARTH MOVING DITCHING DIGGING LANO PREPARATION DEEP BREAK HIRE TILL. EQUIP HIRE PLANT EQUIP HIRE HARV EQUIP HIRE HAYING EQUI HIRELIVSTKEQUIP HIRE SILAG EQUIP AERIAL SEEDING CUSTOM PLANT CUSTOM ORYING CUSTOM COMBINING CUST COMB fc HAUL CUSTOM HAULING GRAIN HAULING CORN DRYING GRAIN DRYING CUSTOM SWATHING STORAGE CUST COTTON PICK FUNGICIOE APPLI. F E RT I L I Z E R A P P L I PESTICIDE APPLI. HERBICIDE APPLI. I N S E C T. A P P L I . HIRE FERT SPREAD DEFOLIANT APPLI. SCOUTING CUSTOM SPRIGGING SWATH BALE HAUL MOW.RAKE.BALE CUSTOM BALING CUSTOM BALE HAUL CUSTOM MOWING CUSTOM RAKING CUSTOM STAKING HAUL fc STACK STACK MOVING HAYING&STACKING HAULING&MKTG 20 06 ACRE 1 75 APPL 2 50 BALE BALE 52 28 __ REGION NUMBER: 351 352 353 354 355 356 357 358 359 360 361 362 363 364 365 366 367 368 369 370 371 372 373 374 375 376 377 378 379 380 381 382 383 384 385 386 387 388 389 390 391 392 393 394 395 396 397 398 399 400 OATE: 101380 WEIGHING CUSTOM GRINDING GRINOlNGCMIXING CUSTOM BRANDING .— .— « OTHER IRIG LABOR IRRIG. LABOR HAND HARVEST THINNING PRUNING HOEING __ « PEACH TREES TREE WRAP GROVE CARE CHG. TREE REPLACEMENT 0. 56 — — •— PROCESSfcMARKET HARV.PACK.MARKET CUSTOM HARVEST CUSTOM PACKING MARKETING ICING PACK _ CCNTAINER PACK & CCOL — *■ '— HARVEST fc MARKET MARKETING LIVE MISC. EXPENSE LIVE REPAIRS & MAINT. LIVE FENCE REPAIR WATER FACIL REPR BARN REPAIR CORRAL REPAIR MGMT RECORDS MISC EXPENSE DOL. DOL. OOL. 1. 0 0 1. 0 0 1. 0 0 •— 15. 5 0 401 402 403 404 405 406 407 408 409 410 4 11 412 413 414 415 416 417 418 419 420 421 422 423 424 425 426 427 428 429 430 431 432 433 434 435 436 437 438 439 440 441 442 443 444 445 446 447 448 449 450 VET _ PROCESSING VET MEDICINE VET SERVICE MEDICINE SHEARING VET MEO (SOWS) VET MEO (PIGS) VET MED fc IMP. BALER TWINE BALER WIRE STICKS LP GAS FUEL FOR HEATING FUEL FOR DRYING ORYING STORAGE FARM STORAGE COMM. STORAGE WAREHOUSING COLS STORAGE BROKERAGE GIN.BAG. TIES CLEANING CONTAINERS PACKING TAXES REAL ESTATE TAX PERSONAL TAXES LICENSES PERMITS INSUR. PREMIUMS OOL. DOL. .00 .00 LISTING OF THE NAME SET AND PRICE VECTOR 451 452 453 454 455 456 457 458 459 460 461 462 463 464 465 466 467 468 469 470 471 472 473 474 475 476 477 478 479 480 481 482 483 484 485 486 487 488 489 490 491 492 493 494 495 496 497 498 499 500 HAIL INSURANCE LIVESTOCK INS H A I L I N S . W H E AT HAIL INS. COTTON C R O P I N S . W H E AT CROP INS. COTTON HAIL INS SORGHUM GEN FM OVERHEAD UTILITIES ELECTRICITY I R R I G . E Q U I P. WATER CHARGE TA N K I R R I G AT I O N I R R I G AT I O N W AT E R ALLOTMENT LEASE RENT VEH fc MOTOR RENT M A C H I N E RY R E N T BUILDING RENT LANO RENT LAND-CASH RENT LAND-SHARE RENT PA S T U R E R E N T GRAZING PERMITS GRAZING LEASES T R U C K I N G f c T R AV E L TRUCKING FREIGHT HAULING HAULING fc MKTG. SALES COMM SESAME SESAME SD SUPPLIES DOL. hEAO 1 .00 3 0.90 ■■■ -'— • C W T. 0. 6 5 DOL. LB. LB. hEAD 1. 0 0 0 20 1. 0 0 3 4 .75 8 84 4 . SO BRUSH CLEARING S H AV I N G S J •— REGION NUMBER: 501 502 503 504 505 506 507 508 509 510 5 11 512 513 514 515 516 517 518 519 52 0 521 522 523 524 525 526 527 S28 529 530 531 532 533 S34 535 536 537 538 539 540 541 542 543 544 545 546 547 548 549 550 INSECT/COAST HL. K E R B . / C O R N T. L . HERB./CORN H.L. H E R B / C O T T O N T. L . HERB/COTTON H.L. INSECT/COTTON TL INSECT/COTTON HL OTHER MKTG. COST HERB/GRN SORG TL HERB GRN SORG HL INSECT/GRN SORTL INSECT/GRN SORHL KLEINGRASS INSECT/SM. GRN T INSECT/SM.GRN HL KLEINGRASS SEED S E E D O AT S L A N O R E N T - C O A S T. L A N O R E N T- K L E I N . L N D R E N T - N A T. P A S C U S T. S P R I G G I N G T L C U S T. S P R I G G I N G H L GRAIN SORGHUM UTILITIES R E PA I R S £ M I S C . MARKET HOGS D AT E : 1 0 1 3 8 O APPL ACRE ACRE ACRE ACRE APPL APPL BALE ACRE ACRE APPL APPL CRTN APPL APPL LB. LB. ACRE ACRE ACRE ACRE ACRE C W T. DOL. OOL. LB. 3.OS 4.30 5.40 11.50 13.80 1.80 1.80 5 . 9 5 3 . 4 0 5 . 1 0 1.75 4 . 8 0 4 . 9 2 2 . 4 0 3 . 6 0 6 . 8 0 0 . 1 3 11 .OC 11.00 6 . 5 0 2 8 . 0 0 3 4 . 0 0 6.00 1.00 1.00 0.50 551 553 5S4 555 2 .76 9 .98 4 .80 559 560 561 563 568 569 572 573 2 4 .65 5 7S 579 4.20 582 5 0 . 00 7. 6 6 1 2 . 81 1.21 586 ____ * 7. 0 0 0. 2 0 4 . OO 0. 33 0 . 1 0 .__ 593 — * ( J 4.12 599 600 >