_
.
L I S T I N G O F T H E N A M E S E T A N D P R I C E V E C T O R R E G I O N N U M B E R : 1 8 D AT E : I 0 1 3 8 O
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
1 1.00
MILK
CREAM
WOOL
EGGS
STOCKER
STOCKER STEERS
STOCKER HEIFERS
FEEOER STEERS
FEEDER HEIFERS
FEEDER CALVES
SLAUGHTER STEERS
SLAUGHTER HEIFER
STEER CALVES
HEIFER CALVES
BREEDING HEIFERS
DEATH LOSS
CULL CONS
BULL
CALVES
BULL CALVES
CULL OAIRY COWS
DAIRY BULL CALVE
KID MOHAIR
ADULT MOHAIR
KID GOATS
DOES
C W T.
DEER LEASE
FEEDER LAMBS
SHEEP
LAMBS
EWE LAMBS
SLAUGHTER LAMBS
ACRE
LB.
hEAO
L B .
EWES
CULL EWES
RAMS
LB.
MUTTON SHEEP
LB.
RAISING HERD REP
SLAUGHTER HOGS
MARKET HOGS
G I LT
SOWS
CULL SOWS
HEAD
C W T.
C W T.
50.00
50.00
1 _/.D
a
f-EAD
C W T.
36.00
DEATH LOSS 2%
FEEDER PIGS
CARCASS
DOL.
HEAD
C W T.
11 2 . 5 0
LB.
DOZ.
C W T.
C W T.
C W T.
C W T.
C W T.
C W T.
C W T.
C W T.
HEAO
C W T.
!_/._
LB.
J-EAD
LB.
LB.
hEAD
____
,_
._.•,
1.00
.
100.00
100.00
95.00
90.00
85.00
87.50
75.00
74.00
11 0 . 0 0
100.00
700.00
1.00
50.00
72.00
11 0 . 0 0
100.00
48.00
100.00
.
_.
_.
..
_.
0.69
80.00
0.70
80.00
0.70
.
___—•—_,
•
•
0.20
.
.
.
•
•
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
87
88
89
90
91
92
93
94
95
96
97
98
99
100
aaaeaaaaaaaasaa
64
SUNFLOWER
SAFFLOWER
SUGAR BEETS
BEANS
BROILERS
L AY E R S
DUCKS
TURKEYS
COTTON-UPLAND
COTTON-PIMA
CORN
GRAIN SORGHUM
O AT S
RYE
W H E AT
TRITICALE
RICE
W I N T E R . H E AT
S P R I N G W H E AT
A L FA L FA H AY
__
LB.
LB.
LB.
LB.
BU.
BU.
LB.
LB.
BU.
BU.
CWT.
BU.
BU.
BU.
BU.
CWT.
7S
90
„
BERMUDA
W H E AT & RY E G R A S S
N AT I V E G R A S S
SORGHUM FORAGES
F O R . S O R G H U M H AY
SUGAR BEETS
TOBACCO
P O TAT O E S
GUAR
COTTON LINT
C O T TO N S E E D
PEANUTS
PECANS
PEACHES WHSLE
SOYBEANS
SOUTHERN PEAS SD
0
100
22
80
00
75
15
101
102
103
104
105
106
107
108
109
11 0
111
11 2
11 3 .
11 4
115
11 6
11 7
1 18
11 9
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
S A LT
MINERALS
S A LT £ M I N .
BONE MEAL
CREEP FEED
GROWTH STIMULANT
COTTONSEED CAKE
SUPPLEMENT
RANGE SUPPLEMENT
RANGE CUBES
C O N C E N T R AT E S
P R O T. S U P P L E M E N T
13-14X PRO FEED
15-16X PRO FEEO
SUPPLEMENT. 2 OX
21-25X PRO FEED
26-30X PRO FEED
31-35X PRO FEED
36-40X PRO FEED
41-45X PRO FEED
46-SOX PRO FEED
MILK REPLACER
GRAIN MIX
CALF FEEO
DAIRY SUPPLEMENT
SOYBEAN MEAL
G R O W I N G R AT I O N
FAT T E N I N G R AT I O N
F I N I S H I N G R AT I O N
T O T. D I G . N U T.
DIG. PROTEIN
D R Y M AT T E R
WT.
B T.
e.
- T.
B T.
WT.
8 .
X T.
WT.
8.
_r.
WT.
B T.
B T.
B T.
B T.
WT.
B T.
B T.
B T.
U T.
H T.
U T.
B T.
B T.
B T.
B T.
B T.
AIM'S
S O W F E E D G E S T.
S O W F E E D L A C T.
BOAR FEED
P I G S TA R T E R
RANGE IMPROV
O E AT H
LOSS
O E AT H L O S S P I G S
D E AT H L O S S S T O C .
BREEDING
C O A S TA L PA S T U R E
C U T.
C W T,
C W T.
C W T.
_
_.
_
_
_
ACRE
DOL.
DCL.
DOL.
HEAD
LISTING OF THE NAME SET AND PRICE VECTOR
151
152
153
154
1S5
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
PA S T U R E
S M . G R . PA S T U R E
PA S T U R E . TA M E
PA S T U R E . N AT I V E
SORGHUM PASTURE
C O A S TA L - R G - C L
C O A S TA L R Y E G R A S S
COMMON LEGUME
C O A S TA L L E G U M E
RY E G R A S S - C L O V E R
CORN SILAGE
GRASS SILAGE
SORGHUM SILAGE
H AY L A G E
SM GRAIN STUBBLE
C O R N S TA L K S
CROP RESIDUE
STRAW
WET CORN
HAY
LEGUME HAY
GRASS HAY
M I X E D H AY
N AT I V E H AY
SORGHUM HAY
H AY ( P R O D . C O S T )
RANGE IMPROVEMEN
I M P R O V E D PA S T U R E
W H E AT PA S T U R E
SEED
SEED WHEAT
GRASS SEED
SUGAR BEET SEED
SEED CORN/GRAIN
SEEO CORN/SILAGE
GRAIN SORG. SEED
FORAGE SORG SEED
A L FA L FA S E E D
SOYBEAN SEED
RYEGRASS SEED
COTTON DELINTED
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
TON
TON
TON
TON
ACRE
TON
ACRE
TON
BU.
TON
TON
TON
TON
TON
TON
COL.
ACRE
ACRE
ACRE
HEAO
8U.
LB.
LB.
LB.
LB.
—
~■
.
—
«—
<—
'—
—
2 00
■■
80
0 .77
0 .30
192
193
194
195
196
197
198
199
200
COTTONSEED
SOUTHERN PEAS
GUAR SEED
C O S TA L H AY
S P R I N G W H E AT S D .
W I N T E R W H E AT S D .
P O TAT O E S E E D
SEED
'J
100 .00
REGION NUMBER:
201
202
203
204
205
206
207
208
209
210
2 11
212
213
214
215
216
217
218
219
220
221
222
223
224
22 5
226
227
228
229
230
231
232
233
234
235
236
237
233
239
240
241
242
243
244
245
246
247
248
249
250
18
D AT E : 1 0 1 3 8 0
—
FERT IN) APPL'D
FERT IP) APPL«D
T O P D R E S S F E R T.
S I D E D R E S S F E R T.
P L O W D O W N F E RT.
FERTILIZER
NITROGEN
NITROGEN (DRY)
NITROGEN (ANHY)
NITROGEN 1LIQ)
P H O S P H AT E
PHOSPHORUS
M I X E D F E R T.
INSECTICIOE
HERBICIDE
POTASH
P O TA S S I U M
—
—
T_
.__
0.
7 00
—
—
—
FOLIAR FEED
LIME&GYPSUM
LIME
GYPSUM
SOIL TEST
SOIL FUNGICIDE
FOLIAR FUNGICIDE
I N S E C T. £ F U N G I .
FUNGICIDE
INSECTICIDE
METHOXYCHLOR
MALATHIQN
PARATHION
INSECT. - EARLY
I N S E C T. - L AT E
HERB. PREMERGE
HERB. POSTEMERGE
HERBICIOE
•—
.50
'—
'—
251
252
253
254
255
256
257
258
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
0 .95
290
291
0 .09
293
294
295
296
297
298
299
300
'—
'—
•—
2-4-D
BROAD LEAF HERB
GRASS KILLER
PRE-MERGE HERB
SOIL STERILANT
DEFOLIANT
POST EMERGE HERB
BANDEO HERBICIDE
BROADCAST HERB.
CHEMICALS
FUMIGANT
S E E D T R E AT M E N T
RODENT CONTROL
NEMATODE CONTROL
DESICCANT
P R E S E R VAT I V E
C U S H A RV S O Y B E A N
C U S H A R V W H E AT I
C U S T H A RV W H E AT
C U S T H A RV S O R G D
CUST HARV SORG I
C U S T H A RV C O R N
SUGAR BEETS HARV
C U S TO M H A U L
C U S TO M H A RV & H A U L
STRIP & HAUL
H A U L . C O M P. E O U C .
COTTON GINNING
HAUL.GIN,B&T
BAGGING & TIES
HAUL. COMP££OUC
GIN. BAG* TIES
HAUL GRAIN SORG
HAUL WHEAT
HAUL CORN
CUS HARV S. PEAS
HAUL S. PEAS
HAUL GUAR
SEEO COTTON-PIMA
SO COTTON-UPLAND
H A R V. & H A U L P I M A
HARV&HAUL UPLAND
GIN.BAG.TIE-PIMA
GIN.BAG.T UPLAND
PEAR BURNING
MACHINE HIRE
,85
12
_ ._.
.50
.50
2 . 00
2 . 00
72
60
.46
,00
,00
.00
.00
J
.
.
LISTING OF THE NAME SET AND PRICE VECTOR
301
302
303
304
305
306
,
307
308
309
,
310
3 11
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
34 2
343
344
345
346
347
348
349
350
C A R R E N TA L
T R U C K R E N TA L
T R A C T O R R E N TA L
TRUCKING
EARTH MOVING
DITCHING
DIGGING
L A N D P R E PA R AT I O N
DEEP BREAK
HIRE TILL. EQUIP
HIRE PLANT EQUIP
HIRE HARV EQUIP
H I R E H AY I N G E Q U I
HIRELIVSTKEOUIP
HIRE SILAG EQUIP
AERIAL SEEDING
C U S TO M P L A N T
C U S TO M D RY I N G
CUSTOM COMBINING
CUST COMB £ HAUL
CUSTOM HAULING
GRAIN HAULING
CORN DRYING
GRAIN DRYING
C U S TO M S WAT H I N G
S TO R A G E
CUST COTTON PICK
FUNGICIDE APPLI.
FERTILIZER APPLI
PESTICIDE APPLI.
HERBICIDE APPLI.
I N S E C T. A P P L I .
HIRE FERT SPREAD
DEFOLIANT APPLI.
SCOUTING
CUSTOM SPRIGGING
S WAT H B A L E H A U L
M O W. R A K E . B A L E
CUSTOM BALING
CUSTOM BALE HAUL
CUSTOM MOWING
CUSTOM RAKING
C U S T O M S TA K I N G
H A U L £ S TA C K
S TA C K M O V I N G
H AY I N G £ S TA C K I N G
HAULING£MKTG
.
3.50
0.01
0.30
1.10
________•
1.60
1.50
~
_________«. _,
_—•
____■___
,. •__
..
-______.•
——
-_
-_.•—
ACRE
4.SO
ACRE
7.00
C W T.
0.25
|«■_.
______ •__
»,
APPL
APPL
2.40
2.25
__
,_,._•_._
1.90
2.50
APPL
APPL
,
i,
.
APPL
ACRE
ACRE
2.35
3.00
35.00
EALE
BALE
EALE
0.60
1.30
0.35
_________
*____—
-._-—__*|
,_ _ •__
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
18
D AT E : 1 0 1 3 8 0
WEIGHING
CUSTOM GRINOING
GRINDINGCMIXING
CUSTOM BRANDING
OTHER IRIG LABOR
IRRIG. LABOR
HAND HARVEST
THINNING
PRUNING
HOEING
ACRE
PEACH TREES
TREE WRAP
GROVE CARE CHG.
TREE REPLACEMENT
PROCESS£MARKET
HAR V.PACK.MA RKE T
CUSTOM HARVEST
CUSTOM PACKING
MARKETING
ICING
PACK £ CONTAINER
PACK £ COOL
HARVEST £ MARKET
MARKETING
LIVE
MISC EXPENSE
LIVE
REPAIRS £ MAINT. L I V E
FENCE REPAIR
WATER FACIL REPR
BARN REPAIR
CORRAL REPAIR
MGMT RECORDS
MISC EXPENSE
1 2 .00
0 56
DOL.
1 00
DOL.
OOL.
DOL.
DOL.
OCL.
DOL.
DCL.
1
1
1
1
1
1
1
00
00
00
00
00
00
00
DOL.
1 00
40 1
402
403
404
4 05
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 t PROCESSING
VET MEDICINE
VET SERVICE
MEDICINE
SHEARING
VET MEO £ IMP.
BALER TWINE
BALER WIRE
STICKS
DOL.
1 .00
—
—
LP GAS
—
FUEL FOR HEATING
FUEL FOR DRYING
DRYING
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
—
_
—
—
—
—
—
_____■
LISTING OF THE NAME SET ANO PRICE VECTOR
451
452
453
HAIL INSURANCE
456
457
458
459
C R O P I N S . W H E AT
CROP INS. COTTON
HAIL INS SORGHUM
GEN FM OVERHEAD
UTILITIES
•
■—
LIVESTOCK INS
_,.,, _
.
.
, ,,.
.
461
462
464
465
466
467
468
469
470
473
475
476
477
479
480
481
482
483
485
486
487
488
489
490
491
493
494
495
496
497
498
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 £ MOTOR RENT
M A C H I N E RY R E N T
BUILDING 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 £ T R AV E L
TRUCKING
FREIGHT
HAULING
HAULING & MKTG.
SALES COMM
SESAME
SESAME SD
SUPPLIES
BRUSH CLEARING
S H AV I N G S
500
J
E
.
«
C W T.
2. _ b
_-
—
..,,.,.
_____
__
LB.
LB.
ACRE
0 .95
0 .85
0 .12
0 .01
1.00
0.20
1.00
3.50
8.84
0.30
1.10
1. 6 0
1. 5 0
4. 8 0
7 5. 0 0
•—
REGION number:
501
502
503
504
505
505
507
508
509
510
5 11
512
513
514
515
516
517
518
519
520
521
522
523
524
525
526
527
528
529
530
531
532
533
534
535
536
537
538
539
540
541
542
54 3
544
545
546
547
548
549
550
PHOSPHOROUS
TREFLAN
BIDRIN
PYDRIN
GUTHION
DEF
ACCELERATE
SORGHUM
SORGHUM SEEO
Z I N C C H E L AT E
F E R R O U S S U L F AT E
AT R A Z I N E
SORG HARV & HAUL
ZINC SULFATE
FURADAN
LASSO
CORN HARV & HAUL
POTASSIUM
MILCGARO
CUST. HARV. SORG
ERAOICANE
PEANUT SEED
BRAVO
OATS SEED
PEANUT HAULING
PEANUT ORYING
COASTAL HAY
KLEINGRASS SEED
GRASS COMBINING
FLAX SEED
MCPA
FLAX HAULING
LASSO
FLAX
SEVIN
WATERMELONS
WAT E R M E L O N S E E D
M E T H Y L AT E ( D E F )
METHYL PARATHION
O I F C L I TA N
INSECT/FUNG APPL
BROKERAGE
WAT E R M E L O N H A U L
HANO HARVEST
B E N L AT E
BUFFEL GRASS SD
BANVEL
GRAZING
DEER LEASE
DATE: 101380
LB.
Q T.
OZ.
OZ.
PINT
PINT
PINT
C M T.
LB.
PINT
LB.
LB.
C U T.
LB.
LB.
Q T.
C W T.
LB.
LB.
ACRE
LB.
LB.
PINT
BU.
C W T.
TCN
TCN
LB.
ACRE
LB.
PINT
BU.
Q T.
BU.
LB.
C W T.
LB.
GAL.
Q T.
Q T.
APPL
C W T.
C W T.
ACRE
LB.
LB.
OZ.
AUM
0.26
7.00
0.29
1.09
5.90
2.06
1.56
4 . 7 0
0.52
1 .00
1.75
2.00
0 . 5 5
0 . 3 2
0.80
4.36
0.60
o.ie
2.35
10.oo
3 . 1 0
0.54
2.34
4.56
0.40
2S.00
SO.OO
3.36
15.00
0.37
4.20
0. IS
4.23
3.40
1.21
6 . 5 0
4 . 5 0
15.10
2 . 4 6
3 . 5 0
0.10
0.50
3.50
62.00
9.00
2.60
0.29
6.00
4.12
3.00
ACRE
>
55 1
552
553
554
555
556
557
558
559
S60
561
562
563
564
565
566
567
568
569
570
571
572
573
574
575
576
577
578
579
580
581
582
583
584
585
586
587
588
589
590
591
592
S93
594
595
596
597
598
599
600
DEER LEASE
r
J
—
—
o
(flz
c
o
—
p
-
-
a
r
a
a
_
o
a0
z—
IL
_o
o o
zm
< o-
> _ . _ . _ ,
<fl
UJ
3 ••
m
> 4
<_°
UJ
Ktil
I z
I o
I
I
p
a
Ul
a
til
tt
u.
a
.-
Is
I
I
_
I UJ
—
a
3
(fl
z_
V)
_
10
a
o-
-
r
ota
-
.
-
.
fl(UJ
>
—
T
P
4
:__._._.
a
X
H
j
_
.
J
-
-
_
<
t_
.
tt3
V)
_/.
»
_
III
n..
5_-0■
z*•-
X
tr
O
U
J
X
v-
J
o
u
o
>
z
t_
4
z
i»
/ _OK
ui
. <
0
IS
_
—
*, »_
Ul
a
3
-
_
.
_
.
_
1
< tiJin.
u
UJ
Ul
>
> tfl
z za
o Q I
u u
o
K
tt
(t
.
m
p
K
o
>
u
<
u.
Ul
UJ
i-
u
<
z
<
U
J
,
U
J
(A
tr
UJ
k
.
w
fc fe
u
tr
a
a
—
*.
ui
p4
ui
4
<_
■
I
o .
<
o
o
p
pa
U 1o<
t
ot
W
{
g
MACHINERY COMPLEMENT(ie)
COLUMN
NAME OF MACHINE
TRACTOR
TRACTOR
TRACTOR
1
CODE
2 .
3 .
150.0
130.0
1 00.0
4 .
1 . 0
5 .
6 .
70.0
40.0
7 .
8 .
1 . 0
1 . 0
1.
TRACTOR
TRACTOR
PICKUP TRUCK
PICKUP TRUCK
J
4
SPEED
(MPH)
4 . 5
4 . 5
4 . 5
1
1 . 0
18000
10000.
4 . 5
4 . 5
1 . 0
1 . 0
9 .
1 . 0
0 . 5
11 .
1 2 .
0 . 5
1 . 0
1 3 .
1 4 .
1 . 0
1 . 0
I .0
1 . 0
1 5 .
1 . 0
1 . 0
1 6 .
1 . 0
1 7 .
1 8 .
1 . 0
1 . 0
1 . 0
1 . 0
1 9 .
1 . 0
1 . 0
2 0 .
1 . 0
1 . 0
1 . 0
1 . 0
2 4 .
2 5 .
1 . 0
1 . 0
2 6 .
1 . 0
2 7 .
1 . 0
2 8 .
1 . 0
2 9 .
1 . 0
l . O
31 .
3 2 .
13.0
11 . 0
3 3 .
6 . 0
3 4 .
3 5 .
30.0
20.0
20.0
14.0
20.0
10.0
20.0
20.0
20.0
20.0
15.0
20.0
20.0
20.0
3 6 .
3 7 .
3 8 .
3 9 .
4 0 .
41 .
4 2 .
4 3 .
4 4 .
4 5 .
4 6 .
4 7 .
1 . 0
8000
8000
4 8 .
4 9 .
1 . 0
20.0
5 0 .
1 . 0
30.0
30.0
1 . 0
i .0
1 . 0
2 3 .
3 0 .
HERB. APPLI.
3
INITIAL
LIST
PR ICE
40000
36000
30000
1 0 .
2 1 .
2 2 .
SHREDDER 4R
GRAIN DRILL
MOLDBOARD PLOW
BROAOCAST SEEDER
BEODER 6R
TANDEM DISC 6R
OFFSET DISC
ROLLER 6R
CULTIPACKER
PLANTER 6R
ROW DISC 6R
CULTIVATOR 6R
FIELD CULT. 6R
CHISEL PLOW
CHISEL PLOW
SPRAYER 6R
ROTARY HOE 6R
2
«. IDTH
(FEET)
D AT E : 1 0 1 3 8 0
1 .0
l.O
1 .0
.
1 . 0
.
.
.
.
.
.
4500
4400
6900
1800
2900
7000
6530
450
1
1
.0
1.0
1.0
1.0
1.0
.0
3 . 0
4 . 0
.
.
4.5
4.0
4 . 5
>
.
.
.
.
.
.
1700
4000
3500
3800
3 150
3400 .
4500 .
1800 .
1650
1 .
1800 .
1 .
4.5
4.8
6.0
6.0
4.5
4.5
5.0
5 . 0
4.5
4.5
4.0
8 . 0
1.0
4.0
1.0
5
6
FIELD
RC1
EFFICENCY
0.88
1.20
0.88
1.20
0.88
1.20
1.00
1.00
0.88
1.20
0.88
1.20
1.00
1.00
1.00
1.00
1.00
1.00
0.88
0.80
0.88
0.80
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
t.OO
o.ao
0.60
0.72
0.75
0.80
1.00
0.67
1.20
0.80
1.00
0.83
0.65
0.83
0.65
0.80
0.80
0.80
0.80
0.60
0.80
0.83
0.65
0.80
1.00
0.80
1.00
0.80
1.00
0.80
1.00
0.65
1.00
C.80
1.00
1.00
1.00
0.67
1.20
1.00
1.00
7
e
AGE
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
0 . 0
0 . 0
0 . 0
9
1 0
HOURS YEARS
O-NED
USED
A N N U A L LY
1.60
500.
7 . 0
1.60
600.
7 . 0
7 . 0
1 .60
500.
1 . 0
1 .00
1.
7 . 0
1 .60
450.
1.60
300.
7 . C
1.00
1 . 0
1.00
1 . 0
1.00
1 . 0
1 .60
400.
4 . C
1.60
400.
6 . 0
1.00
1 . 0
1 .oo
1 . 0
1.00
1. 0
1.00
1. 0
1 . 0
1.00
1.00
1. 0
1.00
1. 0
1.00
1 . 0
1 . 0
1.00
1.00
1 . 0
1.00
1 . 0
1.00
1 . 0
1.00
1 . 0
1.00
1 . 0
1 .00
1 . 0
l . O
1.00
1 . 0
1.00
I .00
1 . 0
1.00
1 . 0
1 .80
125.
8 . 0
1.80
50.
10.c
1.30
1 0 0
8 . 0
1.80
5 0 .
7.
C
1.80
t o o
8 . 0
1.80
100
8. 0
1.80
100
8 . 0
1 .80
5 0
12.0
1.80
1 0 0
10.0
1 .60
5 0 .
10.0
1.80
7 5
10.0
1.80
1 2 5
10.0
1.80
5 0
6.0*
1.80
SO
8 . 0
1.80
5 0
8 . 0
I .80
t o o
10.0
1.80
3 5
10.C
1.00
I
1 . 0
1 .80
SO
10. 0
1.00
1
1 . 0
J
11
RFV1
0.680
0.680
0.680
1.000
0.680
0.680
1.000
1 .000
l.OOO
0.670
0.670
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 .ooo
1.000
1.000
1.000
1.000
1.000
1.000
0.600
0.600
0.600
0.600
0.600
0.600
0.600
0.600
0.600
0.600
0.600
0.600
0.600
0.600
0.600
0.600
0.600
1.000
0.600
1.000
1 2
RFV2
0.920
0.920
0.920
1.000
0.920
0.920
1.000
1 .000
1.000
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
1.000
1.000
0.885
0.885
0.885
0.885
0.885
0.885
0.885
0.885
0.885
0.885
0.885
0.885
0.885
0.885
0.885
0.885
0.885
1.000
0.88S
1.000
13
14
PURCHASE FUEL
PRICE
TYPE
3 .
34000.
32500.
25000.
1.
15000.
8500.
3 .
3 .
1 5
HOURS
LIFE
12000.
12000.
12000.
1 .
1 .
0 .
12000.
12000.
7 0 .
1.
1 .
0 .
0 .
3 .
1.
0 .
1 .
1 .
0 .
1.
0 .
0 .
1.
0.
0.
0.
0.
o.
0.
0.
0.
0.
0.
0 .
0.
0.
0.
0.
0.
0.
0 .
0.
0.
0.
4 0 .
4000.
4000.
1.
1 .
■
150.
130.
100.
3 .
6800.
6800.
.
4000 .
3950 .
6 200 .
1600 >
2550 .
6300 .
5800 .
4 5 0 .
1550.
3600
3150.
3400.
2 800 .
30 SO .
4000.
1700 .
1650
1 .
1600.
1 .
16
HP
OF
1 .
0 .
1 .
0 .
0 .
1 .
0 .
1 .
1 .
0 .
1 .
0 .
1.
1.
0 .
0 .
0 .
1.
0 .
1 .
0 .
1.
1.
0 .
0 .
1.
0 .
1.
0 .
1.
0 .
2000.
1000.
2000.
1200.
2000.
2000.
2000.
2000.
2000.
1200.
2000.
2000.
2000.
2000.
2000.
1200.
2000.
1 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
1200.
0 .
1 .
0 .
J
I
.
MACHINERY COMPLEMENT!18)
COLUMN
NAME OF MACHINE
TA N D E M D I S C 2 R
TA N D E M D I S C 4 R
HIPPER 6R
HIPPER 4R
OFFSET DISC
ROW DISC 4R
BEDOER 4R
C U LT I VAT O R 4 R
CHISEL PLOW
SHREDDER 2R
PLANTER 4R
PLNTR 4R WFERT
S P R AY E R 4 R
PLANTER IR
C U LT I VAT O R I R
ROLLER 4R
BEDOER 3R
COMBINE PEANUT
D I S C - TA N D E M
GRAIN DRILL
MB PLOW 4 BOTTOM
PLANTER PEANUT 4
S P R AY E R H E R B I C I D
PICKER WHEELS
C U LT I VAT O R R O L L
FERT. APPL I. RNTD
DIGGER PEANUT
1
CODE
51.
52.
53.
54.
55.
56.
57.
58.
59.
60.
61.
62.
63.
64.
65.
66.
67.
68.
69.
70.
71.
72.
73.
74.
75.
76.
77.
78.
79.
80.
81.
82.
83.
84.
85.
86.
87.
88.
89.
90.
91.
92.
93.
94.
95.
96.
97.
98.
99.
too.
2
WIDTH
(FEET)
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
6 . 0
13.5
20.0
13.5
10.0
13.5
13.5
13.5
12.0
6.5
1.0
13.5
13.5
13.5
18.0
18.0
13.5
18.0
1.0
6.3
13.5
10.0
4. 7
1.0
12.7
13.0
10.0
12.7
20.0
6.3
1.0
1.0
l.O
1.0
1.0
l.O
l.O
l.O
1.0
1.0
3
INITIAL
LIST
PRICE
1.
1•
1.
1.
1.
1.
1.
1.
1.
1.
600.
3800.
2800.
2000.
4000.
3200.
2300.
2500.
2500.
1750.
1.
2400.
3550.
1800.
SOO.
300.
400.
1500.
1.
12500.
3800.
4395.
5500.
1.
4425.
1250.
1700.
2550.
1.
3450.
1.
1.
1.
I_
1.
1.
1.
1.
1.
1.
I
D AT E : 1 0 1 3 8 0
4
SPEED
(MPH)
1.0
1.0
1.0
1 .0
l . O
I .0
1.0
1 .0
1 .0
1.0
4 . 5
4 . 5
4 . 8
4 . 8
4 . 8
4 . 5
4 . 5
S.O
4 . 5
3 . 7
1.0
4 . 5
4 . 5
4 . 0
4 . S
5.0
6 . 0
4 . 5
1 .0
2.5
4 . 5
4.0
4 . 5
1.0
4.5
4 . 0
6.0
3.5
4.0
2.5
1.0
l . O
1.0
1.0
1 .0
1.0
1.0
1.0
1.0
1 .0
5
6
FIELD
RC1
EFFICENCY
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
0.83
0.65
0.83
0.65
0.83
0.65
0.83
0.76
0.83
0.65
0.83
0.65
0.80
1.00
0.80
1.00
0.80
1.00
0.80
0.60
1.00
1.00
0
. 8 0
0.60
1.00
0.80
0.65
1.00
0.60
0.80
0.80
1.00
0.80
0.80
0.80
1.00
1.00
1.00
0.60
0.50
0.65
0.83
0.72
0.75
0.80
1.00
1.00
1.00
0.60
0.80
0.65
1.00
0. 76
0.60
0.80
1.00
0.67
1.20
0.60
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
t.OO
1.00
1.00
t.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
o.o
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
HOURS
USED
A N N U A L LY
1.00
1•
1 .00
1*
1.00
1.00
1 •
1.00
I •
1.00
1 •
1.00
1 .
1 .00
1.
1.00
1 .
1.
1.00
t .80
too.
1.80
75.
1.80
too.
1.30
120.
1.80
100.
1.80
50.
1.80
ISO.
1.80
150.
1.80
50.
1.80
100.
1.00
1 .
1.60
75.
1.60
75.
1.80
70.
1.60
75.
1.80
100.
1 .80
50.
1.80
100.
t.OO
1.
1 .80
100.
1 .80
50.
1 .80
50.
1 .30
100.
1.00
1 .
1.60
30.
1.80
70.
1.30
20.
1.80
60.
1.80
50.
1.30
75.
1 .00
I •
1.00
1•
1.00
1.
1.00
1 .
1.00
1.
t .00
1.
1 .00
11.00
1.
1 .00
1.
1.00
1.
-•
10
YEARS
OWNED
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
8.0
8.0
10.0
10.0
8. 0
10.0
8.0
10. 0
8.0
8 . 0
1.0
10.0
10.0
10.0
10.0
10.0
12.0
8 . 0
1.0
6 . 0
10.0
10.0
10.0
1.0
10.0
10.0
10.0
10.0
1.0
10.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1. 0
11
RFV1
12
RFV2
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
0.600
0.600
0.600
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
1.000
0.600
0.600
0.600
0.600
1.000
0.600
0.600
0.600
0.600
1.000
0.600
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
1.000
1.000
1.000
0.885
0.885
0.885
0.880
0.885
0.885
0.885
0.885
0.885
0.885
1.000
0.685
0.885
0.885
0.885
0.885
0.885
0.885
1.000
0.885
0.885
0.885
0.885
1.000
0.885
0.885
0.880
0.885
0.885
0.885
1.000
1.000
1.000
1.000
1.000
1.000
1.000
t.000
1.000
1.000
13
14
PURCHASE FUEL
PRICE
TYPE
4000
•
•
.
■
.
.
.
•
.
.
>
.
.
.
.
.
.
.
.
550
3400
2400
1600
3600
2900
205O
2250
2200
1625
1 .
2200
3350
1700
500
300
400
1200.
1.
11 0 0 0 .
3400.
4000.
5000.
1.
1775.
11 0 0 .
1550.
2195.
1.
2800.
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 .
15
HOURS
OF
LIFE
1.
1.
1.
1.
1.
1.
1.
1.
1.
1.
2000.
2000.
2000.
2000.
2000.
2000.
2000.
2000.
2000.
2000.
1.
1200.
1200.
1200.
1200.
2000.
2000.
2000.
1.
2500.
2000.
1000.
2000.
1.
1200.
1200.
2000.
2000.
1200.
2500.
1.
1.
1.
1.
t.
1.
1.
1.
1.
1.
16
HP
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
KCO
7-2
.
.
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO £3E USED WITHOUT JPOATING AFTER 12/19/BO. B-1241.LIB)
COW-CALF PRODUCTION TEXAS COASTAL BENO REGION
PROJECTED COSTS AND RETURNS PER COW
PARTIALLY IMPROVED PASTURE
f0"^
ITEM
WEIGHT
EACH
UNIT
4.30
4. 10
8.00
1.00
CWT.
CWT.
CWT.
ACRE
LB.
DOL.
OOL.
OOL.
OOL.
DOL.
BALE
HEAO
LB.
DDL.
DOL.
DOL.
HRS.
HRS.
DOL.
QUANTITY
VALUE OR
COST
t 10.00
100.00
50.0 0
3.00
0.43
0.30
0.13
8.00
203.39
123.00
52.00
0.07
t.OO
1.00
1.00
1.00
1.00
1.30
4.80
0.19
156.00
3.00
1.90
1.00
7.00
8.00
5.00
1.00
63.00
4.00
4.00
0.15
4.9?
7.50
1 1.09
PRICE OR
COST/UNIT
1. GROSS RECEIPTS
STEER CALVES
HEIFER CALVES
CULL COWS
DEER LEASE
TOTAL
2_Uflfl.
402.39
VARIABLE COSTS
SALT & MIN.
VET MEDICINE
FENCE REPAIR
WATER FACIL REPR
MARKETING
MISC EXPENSE
CUSTOM BALING
SEEO
NITROGEN
TRACTORS(FUEL.LUBE.REP)
MACHINERYCFUFL.LUBE.REP)
EQUIPMENT(FUEL,LUBE.REP)
LABOR. TRACTOR & MACHINERY
LABOR. LIVESTOCK
INTEREST ON OPER.CAP..
TOTAL VARIABLE COSTS
TOTAL COSTS
___fifi_
131.18
271.21
INCOME ABOVE VARIABLE COSTS
FIXED COSTS
LANO RENT
INT. ON LIVESTOCK CAPITAL
INT. ON OTHER EQUIPMENT
OEPR. ON COW PURCHASEO
OEPR. ON BULL PURCHASEO
DEPR. ON HORSE
DEPR. ON OTHER EaUIP.
OTHER FC. MACH t EQUIP.
TOTAL FIXFD COSTS
10.92
3.00
1.90
1.00
7.00
8.00
6.50
4.80
11 . 9 7
10.40
14.26
0.09
19.6H
30.00
ACRE
DOL.
OOL.
DOL.
DQL.
OOL.
DOL.
DUL.
6.00
0.15
O.IS
8.00
872.87
10.45
48.00
130.93
1.57
4.87
5.00
0.66
1.79
s_ua_.
244.66
373.85
NET RETURNS
26.54
200 COW UNIT. 10 BULLS. 15X REPLACEMENT - 13X RAISED AND 2X PURCHASED.
86X CALF CROP. 8 ACRES/COW. 1600 ACRE RANCH. 2X DEATH LOSS.
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE ANO IS
NOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS ANO RETURNS FROM ANY
ONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERE^ .
COLLECTED AND DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURAL
EXTENSION SERVICE ANO APPROVED FOR PUBLICATION.
Tomi A*t*_tu_ Bxttttto- S-Ttoo . T_ T*-M MM U_hc_y S»*_- . Dttfcl C. -_____. B_Kft» . O*. Itttfen. Ttau
2.
MACHINE
CODE
TRACTOR
3
PICKUP
TRUCK
10
SHREDDER
4R
31
TA N D E M D I S C 6 R 3 6
GRAIN
DRILL
32
LUB.
0.72
0.54
0.0
0.0
0.0
FUEL
4.80
3.63
0.0
0.0
0.0
A N N U A L C O S T S U M M A RY F O R E Q U I P M E N T A N D L I V E S T O C K
INSUR
LIST
DEPREC
TA X E S
I AT I O N I N T E R E S T
ANCE
SIZE UNIT
PRICE
210.
14.02
7.01
16.00 FEET
25SO.OO
229. 50
2.34
76. 50
70.
4.67
1.00 DOL.
8S0.00
3.75
750.00
0. 0
11 2 .
7.50
1 . 0 0 HEAO
90.
6.00
3.00
750.00
37. 50
1 . 0 0 HEAD
180.
12.00
6.00
1 . 0 0 HEAD
1500.00
100.00
0.0
90.00
6.00
3.00
1 . 0 0 HEAD
600.00
2.19
65.63
65.62
4.37
1 . 0 0 HEAO
700.00
400.00
51.43
33.00
2.20
1.10
t 2.60 GAL.
LINE
NO.
ITEM
1 STOCK TRAILER
2 TA C K
51 COM RAISED
52 COB PURCHASED
54 BULL PURCHASED
55 HEIFER RAISED
95 HORSE
3 S T O C K S P R AY E R
T O TA L
VA R I A B L E
6 . 9 5
5.10
0.78
1.09
1.90
FUEL
R E PA I R S A N D L U B E
0.0
12.75
1.70
0.0
O. 0
0.0
0.0
0.0
0. 0
0.0
0.0
0 . 0
0.0
O.C
0.0
2.86
I N T.
S.46
1.89
3.01
S.91
7.09
HR/TIME
I .00
1 .00
1 .00
1.00
1 .00
HOURS TOT O-N- TOT 0=ERL A B O R E R S H P / Y R AT I M G / Y P
12.75
250.S4
0.0
1.70
83.51
0.0
0.0
11 . 2 5
0.0
0.0
0.0
46.50
0.0
0.0
11 8 . 0 0
9.00
0.0
0.0
0.0
72.19
0.0
54.73
2.86
0.0
ANNUAL CHARGES MADE IN THIS BUDGET FOR EQUIPMENT AND LIVESTOCK
NUM8ER
PROPOR. O W 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 O U R S
CHARGED
CHARGED
CHARGES
CHARGES
CHARGES
SIZE UNIT
ITEMS
1.05
0.0
1 .00
0.00
1.25
0.06
16.00 FEET
0. 0
0.35
1.00
0.00
0.42
0.01
1.00 DOL.
0 . 0
9.79
0.0
97.87
0 . 8 7
1.00
1.00 HEAD
0. 0
6.04
0.0
11 . 7 0
l.OO HEAD
0.13
1.00
9.00
0. 0
1.00
5.90
0.0
1.00 HEAD
O.OS
0.0
1 1.70
0 . 0
0 . 1 3
1.00
1.17
1.00 HEAO
0.0
0.66
0. 0
0.01
1.00
0.72
1.00 HEAO
O. O
0.01
0.16
1.00
0 . 0 0
0.27
1 2 . 6 0 .AL.
LINE
NO.
1
2
51
52
54
55
95
3
M A C H I N E R Y F I X E D A N D VA R I A B L E C O S T P E R H O U R
TA X TO TA L F I X E O R E PA I R
OEPR
INSUR.
0.2S
4.31
1.43
3 . 8 9
0.36
0.92
0.13
0 . 0 8
2.41
2. 19
0
.78
2 . 9 8
0.20
0.16
3 . 3 4
0.31
6.61
1.09
5.90
0.39
7.21
1.90
6.34
0 . 4 7
0 . 3 9
ITEM
STOCK TRAILER
TA C K
COW RAISED
COW PURCHASEO
BULL PURCHASED
HEIFER RAISEO
HORSE
S TO C K S P R AY E R
COLUMN
NAME OF MACHINE Ct
2
3
WIDTH
INI T I A L
L 1ST
(FEET)
TRACTOR
PICKUP TRUCK
SHREDDER 4R
GRAIN DRILL
TA N O E M D I S C 6 R
100.0
0.5
13.0
11.0
20.0
3 .
10.
31.
32.
36.
PRICE
30000.
8000.
4500.
4400.
7000.
4
SPEED
(MPH)
4 .
30.
3 .
4 .
4.
5
0
0
0
5
5
6
FIELD RC1
EFFIC-
ENCY
0.88
0.88
0 . 8 0
0.72
0 . 8 3
1.20
0.80
0 . 6 0
0.T5
0.65
0.
0 .
0 .
0 .
0.
COLUMN
ITEM NAME
CODE
1.
STOCK TRAILER
2 .
TA C K
S TO C K S P R AY E R
3 .
COW RAISED
51 .
COW PURCHASED
52.
BULL PURCHASEO
54.
55.
HEIFER RAISEO
HORSE
95.
SIZE UNIT
16.00 19.
t .00 I S .
12.60
5 .
1.
1 .00
1 .00
1.
1 .00
1.
1.00
1.
1.00
1 .
LIST
PJRCHASE
TYPE
PRICE
PRICE
2.00 2550.00 2550.00
850.00
850.00
2.00
2.00
400.00
400.00
1.00
7 50 . 0 0
750.00
1.00
750.00
750.00
1 .00 1 5 0 0 . 0 0 1 5 0 0 . 0 0
600.00
1.00
600.00
700.00
700.00
1.00
YEARS
LIFE
10.00
10.00
7.00
3.00
...00
6.00
10.00
8.00
7
RC2
8
RC3
0
0
0
0
0
1.60
1.60
1.80
1 .80
1.80
9
HOURS
USED
A N N U A L LY
500.
400.
125.
50.
100.
10
YEARS
OWNED
7 .
4.
8.
10.
8 .
0
0
0
0
0
11
RFVt
0.680
0.670
0.500
0.6 00
0.600
12
13
RFV_ PURCHASE
PRICE
0.920
0.885
0.885
0.885
0.885
25000
6800
4000
3950
6300
14
15
f=U.L HOURS
TY
_
_F
..
1.
0 .
0 .
0.
8
9
10
11
S A LVA G E R E PA I R F U E L £ A N N U A L
PROP LUB AS HOURS
P▶ROP OF
LIST (
LIST PROP LABOR
0.050
0.0
0.0
0.100
0.020
0.0
0.0
0.100
0.100
O.OSO
0.0
0.0
0.0
0.0
0.0
1.000
0.600
0.0
0.0
0.0
0.600
0.0
0.0
0.0
1.000
0.0
0.0
0.0
0.0
0.0
0.0
0.250
2 0 0 C O * U N I T. 1 0 B U L L S . 1 5 X R E P L A C E M E N T - 1 3 X R A I S E D A N O 2 X P U R C H A S E D .
8 6 X C A L F C R O P. 8 A C R E S / C O M . 1 6 0 0 A C R E R A N C H . 2 X D E A T H L O S S .
MACHINERY COMPLEMENT 19
EQUIPMENT COMPLEMENT IB
PRICE VECTDI. 1 .
LIFE
12000.
4000.
2000.
1000.
2000.
16
HP
too
1
0
0
0
_■.
P R O J E C T I O N S F O R P L A N N I N G P U R P O S E S O N LY
N O T T O B E U S E D W I T H O U T U P D AT I N G A F T E R 1 2 / 1 9 / 8 0 •
R-124HL18)
COW-CALF PRODUCTION TEXAS COASTAL 3END REGION
PROJECTED COSTS AND RETURNS PER COW
UNIMPROVED PASTURE
ITEM
WEIGHT
EACH
UNIT
PRICE OR
CUST/UNIT
QUANTITY
VALUE OR
COST
0.38
0.28
0.12
15.00
171.38
109.20
48.00
GROSS RECEIPTS
S T E E R C A LV E S
H E I F E R C A LV E S
CULL COWS
DEER LEASE
T O TA L
4.1
3.9
9.0
1.0
0
0
0
0
C W T.
C W T.
C W T.
ACRE
11 0 . 0 0
100.00
50.0 0
2.00
32x22
358.58
VARIABLE COSTS
PEAR
BURNING
DOL.
S A LT
&
MIN.
LB.
VET
MEDICINE
DOL.
FENCE
R E PA I R
DOL.
WAT E R
FACIL
REPR
DOL.
MARKETING
DOL.
MISC
EXPENSE
DOL.
RANGE
IMPROVEMEN
ACRE
RANGE
CUBES
LB.
MACHINERY(FUEL.LUBE.REP) DOL.
EQUIPMENT(FUEL.LUBE.REP) DOL.
LABOR. TRACTOR C MACHINERY HRS.
LABOR.
LIVESTOCK
HRS.
I N T E R E S T O N O P E R . C A P. . D O L .
TOTAL VARIABLE COSTS
1.00
0.07
1.00
1.00
1.00
1.00
1.00
2.00
0.07
7.00
42.00
3.00
3.92
1.00
7.00
10.00
3.00
40.00
4.00
4.00
0. 15
3.13
9.00
8.00
7.00
2.94
3.00
3.92
1.00
7.00
I 0.00
6.00
2.80
12.74
0.09
12.50
36.00
-uza.
106.19
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. FIXED COSTS
LAND
RENT
I N T. O N L I V E S T O C K C A P I TA L
I N T. O N O T H E R E Q U I P M E N T
DEPR. ON COW PURCHASED
DEPR. ON BULL PURCHASED
DEPR.
ON
HORSE
DEPR.
ON
OTHER
E Q U I P.
OTHER FC. MACH £ EQUIPT O TA L F I X E D C O S T S
sf^\
252.39
ACRE
DOL.
DOL.
DOL.
DOL.
DOL.
DOL.
DOL.
4.00
0.15
0. 15
15.00
60.00
123.73
1.57
12.37
5.00
0.66
1.79
824.87
10.45
.-21x21.
228.39
T O TA L C O S T S
334.58
NET RETURNS
24.00
2 0 0 C O W U N I T. 1 0 B U L L S , 1 5 % R E P L A C E M E N T S - 1 0 % R A I S E D A N D 5 % P U R C H A S E D
7 6 % C A L F C R O P. 1 5 A C R E S / C O W . 3 0 0 0 A C R E R A N C H . 3 % O E A T 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 AND 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
C O L L E C T E D A N O 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
E X T E N S I O N S E R V I C E A N D A P P R O V E D F O R P U B L I C AT I O N .
4«
HA
CHI
HE
PICKUP
TRUCK
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 PER HOUR
OEPR
INSUR.
TA X
T O TA L F I X E O R E P A I R
2 . 19
0.13
0 . 0 8
2.41
0.92
C0__
10
LUB.
0.54
FUEL
3.63
I N T.
1.89
HR/TIME
1 . 00
ANNUAL
LINE
NO.
ITEM
1 STOCK TRAILER
2 TA C K
Sl COB RAISEO
5. COO PURCHASED
54 BULL PURCHASEO
55 HEIFER RAISED
95 HORSE
3 S T O C K S P R AY E R
SIZE
16.00
1.00
1.00
1.00
1.00
1.00
1.00
12.60
C O S T S U M M A RY F O R E Q U I P M E N T AND L I V E S T O C K
LIST
DEPREC
INSUR
UNIT
»RICE
I AT I O N INTEREST
ANCE
TA X E S
FEET
25S0.00
229.50
210.37
14.02
7.01
OOL.
850.00
76.50
70.12
4.67
2.34
HEAO
750.00
0 . 0
11 2 . 5 0
7.SO
3.75
HEAO
750 . OC
37.50
90.00
6.00
3.00
HEAO
1500.00
100.00
180.00
12.00
6.00
HEAD
600.00
0.0
90.00
6.00
3.00
HEAO
700.00
65.63
65.62
4.37
2.19
GAL.
400.00
S1.43
33.00
2.20
1.10
T O TA L
VA R I A B L E
5.10
ANNUAL
LINE
NO.
ITEM
1 STOCK TRAILER
2 TA C K
SI COW RAISED
52 COW PURCHASES
54 BULL PURCHASED
SS HEIFER RAISED
95 HORSE
3 S T O C K S P R AY E R
SIZE
16.00
1.00
1.00
1.00
1.00
1 .00
1.00
12.60
COLUMN
1
NAME OF MACHINE COOE
PICKUP
TRUCK
COLUMN
10.
1
ITEM
NAME
CODE
STOCK TRAILER
1.
TA C K
2.
S TO C K S P R AY E R 3 .
COW
RAISEO
51.
COW PURCHASEO
BULL PURCHASED
HEIFER RAISED
HORSE
52.
54.
S5.
95.
UNIT
FEET
DOL.
HEAO
HEAD
HEAO
HEAD
HEAD
GAL.
CHARGES MADE IN THIS BUOGET FOR EQUIPMENT AND LIVESTOCK
N U M B E R 1PROPOR. OWNERSHP O P E R AT I N G I N T E R S T L A B O R H O U R S
I T E M S (CHARGED
CHARGES
CHARGES
C H A R G E S C l -ARGEO
1.00
0.00
1.25
0.06
1.05
0.0
I .00
0.00
0.42
0.01
0.35
0 . 0
0.67
l.OO
7.54
0.0
75.37
0.0
0.33
1.00
15.34
0.0
29.70
0.0
0.05
1.00
5 . 9 0
0.0
9.00
0. 0
0.10
1.00
0.90
0.0
9.00
0. 0
0.01
1.00
0.72
0.0
0.66
0.0
1 .00
0.00
0.27
0.01
0.16
0 . 0
2
31
4
WIDTH
INITIAL SPEED
( F E E T i1
LIST
CMPH)
PRICE
0.5
8000.
30.0
2
3
SIZE UNIT
16.00 19.
1.00 15.
12.60
5.
1.
1.00
1.00
1.00
1.00
1.00
1.
1.
1.
1.
FUEL HOURS TOT OWN- TOT 0»ER5 :_ » A I R S A N D L U B E L A B O R E R S H » » / V R A T I N G / Y R
12.75
12.75
0.0
0.0
250.54
1.70
1.70
0.0
0.0
83.51
0.0
0.0
0.0
0.0
11 . 2 5
0.0
0.0
0.0
0.0
46.50
0.0
0.0
0.0
0.0
11 8 . 0 0
0.0
0.0
0.0
0.0
9.00
0.0
0.0
0.0
0.0
72.19
2.86
2.86
0.0
0.0
54.73
4
5
6
FIELD
RC1
EFFICENCY
0.88
0.80
5
6
7
RC2
O.0
7
LIST
PURCHASE YEARS
TYPE PRICE
PRICE
LIFE
2 . 0 0 2 5 5 0 . 0 0 2550.OO
10.00
2.00
850.00
850.00
10.00
2.00
400.00
400.00
7 . 0 0
1.00
750.00
750.00
8 . 0 0
1.00
1.00
1.00
1.00
750.00
1500.00
600.00
700.00
750.00
1500.00
600.00
700.00
1
B
RC3
9
HOURS
USEO
A N N U A L LY
I .60
400.
4.0
0.670
12
13
RFV2 PURCHASE
=RICE
TY
0.885
6800.
11
FUEL
_
1.
i9
3
10
11
S A L V A G E R E P A I R F U E L £ ANNUAL
P R O P O F P R O P L U B A S HOURS
LIST OF LIST PROP
LABOR
0. 100
0.050
0.0
0.0
0 . 1 0 0 0 .. 6 - 0
0.0
0.0
0. 100
0.0-0
0.0
0 .0
1 . 0 0 0 0 .. 0
0.0
0.0
3.00
6.00
10.00
8.00
0.600
0.600
1.000
0.250
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
2 0 0 C O W U N I T. 1 0 B U L L S . 1 5 X R E P L A C E M E N T S - I O X R A I S E O A N D 5 X P U R C H A S E D .
7 6 X C A L F C R O P. 1 5 A C P E S / C O W . 3 0 0 0 A C R E R A N C H . 3 X D E A T H L O S S .
J
10
11
YEARS RFV1
OWNED
0.0
0.0
0.0
0.0
MACHINERY COMPLEMENT 19
EQUIPMENT COMPLEMENT 13
PRICE VECTOP 18
15
16
HOURS HP
0 "
LIFE
4000.
5.
EQUIPMENT SET(18)
COLUMN
jl^N
1
ITEM
NAME
CODE
STOCK TRAILER
1.
TA C K
2.
S TO C K S P R AY E R 3 .
C AT T L E E Q U I P M E N T 4 .
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 .
2
1318*0000181*41
BUOGET NUMBER
3
SIZE UNIT
16.00 19.
1.00 15.
12.60
5 .
1.00 I S .
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.
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 .
4
s
6
7
LIST
PURCHASE Y E A R S
LIFE
TYPE
PRICE
PRICE
10.00
2 . 0 0 2550.00 2550.00
10.00
2.00
850.00
850.00
400.00
7.00
2.00
400.00
5.00
2.00 1000.00 1000.00
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
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
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
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
10
8
S A LVA G E R E PA I R F U E L £
PROP OF
PROP
LUB AS
L I S T O F L I S T PROP
0.100
O.OSO
0.0
0.100
0.020
0 . 0
0.100
0.050
0 . 0
0.100
0.020
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
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
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
11
ANNUAL
HOURS
LABOR
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
n .o
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