REGION number:
advertisement
REGION number: LISTING OF .HE NAME SET ANO PRICE VECTOR 151 PASTURE MAINT. 152 SM. GR. PASTURE ACRE CAYS 1 5 3 PA S T U R E . TA M E 1 5 4 PA S T U R E . N AT I V E 1 5 5 S O R G H U M PA S T U R E 1 5 6 C O A S TA L - R G - C L 1 5 7 C O A S TA L R Y E G R A S S . 158 COMMON LEGUME 1 5 9 C O A S TA L L E G U M E 160 RYEGRASS-CLOVER 161 CORN SILAGE 162 GRASS SILAGE 163 SORGHUM SILAGE 1 6 4 H AY L A G E 165 SM GRAIN STUBBLE 1 6 6 C O R N S TA L K S 167 CROP RESIDUE 168 STRAW 169 WET CORN eALE 1 7 0 H AY 1 7 1 L E G U M E H AY 1 7 2 G R A S S H AV 1 7 3 M I X E D H AY 1 7 4 N AT I V E H AY TON 1 7 5 S O R G H U M H AY 1 7 6 H AY ( P R O D . C O S T ) ACRE 177 RANGE IMPROVE. 1 7 8 I M P R O V E D PA S T U R E 1 7 9 W H E AT PA S T U R E IMPR ACRE 1 8 0 P A S T U R E M A I N T. 1 8 1 S E E D W H E AT 182 GRASS SEED 183 SUGAR BEET SEED LB. 184 SEED CORN/GRAIN LB. 185 SEEO CORN/SILAGE LB. 186 GRAIN SORG. SEED L8. 187 FORAGE SORG SEEO LO. 1 8 8 A L FA L FA S E E O LB. 189 SOYBEAN SEED 190 RYE6RASS SEEO 191 COTTON DELINTED 192 SOUTHERN PEA SD TCN 193 COTTONSEED 194 SOUTHERN PEAS LB. 195 GUAR SEEO 196 197 198 199 COSTAL HAY SPRING WHEAT SO. WINTER WHEAT SO. POTATOE SEED 200 SEEO J LB. 1 . 50 201 202 203 0.50 •— 2 0 .0 0 — •— 2.25 205 206 207 208 209 210 2 11 212 213 214 215 217 218 219 220 221 D AT E : 1 0 1 3 8 0 . FERT IN) APPL'D FERT IP) APPL'O 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 _ N F E R T. FERTILIZER NITROGEN N I T R O G E N ( D R Y. NITROGEN (ANHY) NITROGEN tLIQ) P H O S P H AT E M I X E D F E R T. INSECTICIDE HER6ICI0E P O TA S H LB. L8. ACRE APPL APPL LB. LB. LB. LB. LB. LB. LB. LB. 251 252 2S3 254 255 256 7£ 257 _ 258 _ 259 __ 2ft0 — _4 12 19 10 __ _ — 10 10 270 __ _ 6 5 . 00 225 0. 9 0 22 7 FOLIAR FEED 3 .00 230 231 232 233 LIMEfcGYPSUM LIME GYPSUM SOIL INSECTICIDE 235 236 237 238 239 240 241 242 243 244 245 246 247 248 249 250 SOIL TEST SOIL FUNGICIOE FOLIAR FUNGICIDE I N S E C T. f c F U N G I . FUNGICIDE INSECTICIDE 261 262 263 264 26S 266 267 26a 269 _ 2*» 272 273 274 275 2 76 277 278 279 1 1 0 0 . . . . 2 2 5 2 5 5 9 0 0 .23 • * 100 .00 • 24 .16 " 280 281 282 253 284 285 286 287 288 2 8 * 290 291 292 293 294 METHOXYCHLOR M A L AT H I O N PA R AT H I O N I N S E C T. - E A R L Y I N S E C T. - L AT E 295 296 297 2 9 8 299 3O0 KERB. PREMERGE HERB. POSTEMERGE HERBICIDE J BROAD LEAF HERB GRASS KILLER PRE-MERGE HERB SOIL STERILANT DEFOLIANT POST EMERGE HERB BANDED HERBICIDE BROAOCAST HERB. •— 8 . 00 FUMIGANT SEEO TREATMENT RODENT CONTROL. NEMATODE CONTROL DESICCANT PRESERVATIVE CUS HARV SOYBEAN CUS HARV WHEAT I CUST HARV WHEAT CUST HARV SORG O CUST HARV SORG I CUST HARV CORN SUGAR BEETS HARV CUSTOM HAUL C U S TO M H A RV f c H A U L B E E T STRIP & HAUL H A U L . C O M P. E O U C . COTTON GINNING HAUL.GIN.BfcT B A G S . TA G S , E T C . HAUL. COMPfcEDUC GIN. BAG. TIES HAUL GRAIN SORG H A U L W H E AT HAUL CORN CUS HARV S. PEAS HAUL S. PEAS HAUL GUAR C U S H A RV G U A R SEEO COTTON-PIMA S O C O T TO N - U P L A N O H A R V. . H A U L P I M A H A RV f c H A U L U P L A N D GIN.8AG,TIE-PIHA GIN.BAG.T UPLAND BU. 0. 2 0 ACRE C W T. ACRE 18. 00 0. 3 8 2 4 . 00 C U T. TON 0. 2 5 8. 8 0 » BALE C W T. BU. BU. 47 0 0 0 .25 .25 .12 .14 C W T. ACRE 0 .23 18.00 0 .35 •— PEAR BURNING MACHINE HIRE '—- 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 32 7 328 329 330 331 332 333 334 335 336 337 338 339 340 341 342 343 344 345 346 347 348 34 9 350 CAR RENTAL TRUCK RENTAL TRACTOR RENTAL TRUCKING EARTH MOVING DITCHING DIGGING LANO PREPARATION DEEP BREAK HIRE TILL. EQUIP HIRE PLANT EQUIP HIRE HARV EQUIP H I R E H AY I N G E Q U I HIRELIVSTKEQUIP HIRE SILAG EQUIP AERIAL SEEDING CUSTOM PLANT CUSTOM ORYING CUSTOM COMBINING CUST COMB fc HAUL CUSTOM HAULING GRAIN HAULING CORN ORYING GRAIN DRYING C U S TO M S WAT H I N G S TO R A G E CUST COTTON PICK FUNGICIOE APPLI. FERTILIZER APPLI PESTICIDE APPLI. HERBICIDE APPLI. I N S E C T. A P P L I . HIRE FERT SPREAD DEFOLIANT APPLI. SCOUTING COSTOM SPRIGGING S W AT 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 f c 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 HAULINGfcMKTG hEAO 0 50 . LB. ACRE ACRE ACRE ACRE APPL 0. 2. 3. 2. 1. 2. ACRE 2 50 EALE 0. 6 0 eALE 0.95 . . 12 50 00 50 50 50 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 16 D AT E : 1 0 1 3 8 0 WEIGHING CUSTOM GRINDING GRINOINGSMIXING C U S TO M B R A N D I N G ' OTHER IRIG LABOR IRRIG. LABOR H A N D H A RV E S T THINNING PRUNING HOEING HCUR 5 .00 HCUR PEACH TREES TREE WRAP GROVE CARE CHG. TREE REPLACEMENT 0 56 « PROCESS-MARKET H A R V. PA C K . M A R K E T C U S TO M H A RV E S T C U S T O M PA C K I N G MARKETING PA C K f c C O N TA I N E R • — — — H A RV E S T f c M A R K E T MARKETING LIVE MISC EXPENSE LIVE R E P A I R S f c M A I N T. L I V E F E N C E R E PA I R W AT E R F A C I L R E P R 397 C O R R A L R E PA I R MGMT RECORDS MISC EXPENSE DOL. OOL. OOL. OOL. HEAO HEAO 1 1. 1 1 2 1. 0 0 0 0 0 5 0 0 0 0 0 5 OOL. 1. 0 0 401 402 403 404 405 4 06 407 408 409 410 4 11 412 413 414 41S 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 4S0 S A LT f c M I N E R A L VET fc PROCESSING VET MEDICINE VET SERVICE MEDICINE SHEARING VET C MEDICINE HOGS LB. 07 DOL. 00 DOL. .00 V E T M E O f c I M P. BALER TWINE BALER WIRE STICKS HEAD .50 LP GAS FUEL FOR HEATING FUEL FOR ORYING 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 LISTING OF ME NAME SET AND PRICE VECTOR 451 4S2 4 53 454 455 456 4S7 458 459 460 501 MAIL 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. COTICN HAIL INS SORGHUM GEN FM OVERHEAO UTILITIES ——— — • _ _ _ « ""*■ 461 462 . 463 464 465 4*6 467 468 469 470 471 472 473 474 475 476 477 478 479 480 481 482 483 484 485 486 487 488 489 490 491 492 493 494 495 496 497 498 499 500 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 V E H - M O TO R R E N T MACHINERY RENT BUILDING RENT LAND 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 — « ______ _ 2. 4 0 ACIN « — zz — ■■■- .__ •— STOC 0 1 0 1 CM__ OOL. LB. LB. .50 .00 .20 .00 8 .84 *—_____ , * ______ » 4 .80 BRUSH CLEARING S H AV I N G S REGION number: — _- -— * * S02 503 504 505 506 507 508 509 510 511 512 513 514 SIS 516 517 S18 519 520 521 522 523 524 52 5 526 52 7 528 529 530 531 532 533 534 535 536 537 538 539 540 541 542 543 544 545 546 547 548 549 550 J 16 CABBAGE C A N TA L O U P S CARROTS CUCUMBERS CUCUMB. PICKLES B U F F L E G R . PA S T ONICNS SPINACH. FRESH SPINACH, PROCESS LETTUCE O AT S . G R A Z I N G W H E AT S D T R E AT E D BUFFLE GRASS SD CABBAGE SEEO C A N TA L O U P S E E D CARROT SEEO CUCUMBER SEED CU-UMBER-PCKL SD ONION SEED O AT S S E E D SPINACH-FRESH SO SPINACH-PROC. SO LETTUCE SEED PEANUT SEED SUNFLOWER SEED SPRIG fc SPRIGGNG H V S T. P K G . M K T C B G H R V. P K G . M K T C N T P H R V. P K G . M K T C R R T H R V. P K G . M K T C C M B H A R V. C U C U M B P I H A RV P K M RT O N HARV PK MRT SP H R V. P K G . H L S P - P R H R V. P K G . H L LT T C . H A RV H A U L S U N F C U S T D RY P E A N U T CUSTOM HAUL PEAN C U S T. H A R V S B CUST HAUL SB C S T M H A U L H AY H E R B I C O . H AY P S T HERBICO. CABBAGE HERB1CD. CNTLPS. HRBICD. CARROTS H R B I C D . CORN H R B I C D . COTTON H R 8 I C 0 . CUCUMBER HRBICD. LETTUCE HRBICD. SGRGHUM O AT E : 1 0 1 3 8 0 BAGS CRTN CELO CRTN C W T. OAYS BAGS BU. TCN CRTN D AY S LB. CRTN LB. LB. L B . CRTN LB. LB. LB. LB. LB. LB. L8. LB. ACRE BAGS CRTN CELO CRTN C W T. BAGS BU. TCN CRTN ACRE TON TON BU. BU. BALE ACRE ACRE ACRE ACRE ACRE ACRE ACRE ACRE ACRE J 4.50 6 . 5 0 6.00 6 . 0 0 6.10 O.SO 6 . 0 0 5 . 5 0 78.50 3. 35 0 . 5 0 0 . 1 8 4 . 9 2 42.00 6 . 1 5 5 . 5 0 3 . 7 5 7.50 12.50 0 . 1 3 t.OO 1 . 2 0 24.00 0 . 5 6 6 . 9 5 35.00 2 . 0 0 4 . 0 0 4 . 2 5 3 . 0 0 3 . 2 0 3.2S 3.25 3.as 2.85 1 1 .00 22.50 6.70 0.50 0.10 0 . 1 0 3 . 0 0 8 . 0 0 13.SO 7 . 5 0 9 . 0 0 8.00 20.00 4 . 1 2 4 . 2 5 551 552 553 554 555 556 557 558 559 560 561 562 563 564 565 566 567 568 569 570 571 572 573 S74 575 576 577 578 579 sao 581 582 583 584 585 586 587 588 S89 590 591 592 593 594 59S 596 597 598 599 600 HRBICO. ONIONS HERBICIDE KERB. PEANUTS HERB. SUNFL. HERB. SB INSCTCO CABBAGE INSCTCO CNTLOUPS INSCTCO CARROTS INSCTCO CORN INSCTCO COTTON INSCTCD CUCUMBER INSCTCD LETTUCE INSCTCD SORGHUM INSCTCD ONION INSCTCO PEANUTS INSCTCD SPINACH INSECT. SUNFL. INSCTCO SOYBEANS BEETS. PROCESS FNGICO CABBAGE FNGICO CANTALOUP FNGICO CARROTS FNGICO CUCUMBERS FNGICD LETTUCE FNGICO ONIONS FNGICO PEANUTS FNGICO SPINACH CSTL PAST GRAZNG CUSTOM ROOT PLOW CSTL BERMUDA HAV CSTM HRV STP CTN GIN STRPR COTTON 8L.BG.TIE-ST CTN BEEHIVE RENT BEET SEEO NEMATICIOE SPANISH PEANUTS FUNGICIOE PEANUT ALLOT LES SPINACH SECONDS GRAZING CUSTOM FERTILIZE SUNFLOWERS CUSTOM HARVSUNFL INNOCULANT CUSTOM HAUL CUST.HAUL HAY MISC ADMIN 0/H HERBICIDE ACRE ACRE ACRE ACRE ACRE APPL APPL APPL APPL APPL APPL APPL APPL APPL APPL APPL APPL APPL TCN APPL APPL APPL APPL APPL APPL APPL APPL D AY S ACRE TON C W T. C W T. BALE ACRE LB. ACRE C W T. BEET LB. C W T. TON D AY S ACRE L8. ACRE ACRE C W T. BALE _._ ... ACRE GUAR ACRE S P. 8 7.50 17.00 8.00 8 . 2 5 8.00 6.00 5.00 4.80 7.00 6.50 4.00 6.00 1 l.OO 3.00 6.00 6.00 4.00 5.00 33.50 3 . 0 0 3.00 3.50 3 . 0 0 3.00 3.00 3.75 2.50 0.50 30.00 64.00 1.75 1.75 1 3.00 1 0.00 2.40 7.00 22.00 8.00 2.00 1.00 O.SO 1.75 0.12 1 1.00 0.20 0.20 0.35 10.00 7.50 J c _ 3 i> _ o r o o o o _ < oitl M H o o in . o o» o o <o o o o r- o a o O O in o M ■. Z p p _. O CO z< n- u M o a i » u t fi IU 3 •• J UJ < p > 4 . tt - < a •" - __ < to is til to _a K X UJ *. p M z « u. -1 o K UJ p UJ X 1 < a J UJ -J 19 U. z a i - j Z O i n o o * o in o i n O r. m o UJ a UJ U a a 9 a a * z o El li es a 3 O z p y . 4 ▶ <- a a •_* a. N f . M U UJ u _ ♦ Ul V3 UJ UJ V) M a a U) UJ a I til p 4 a p in UJ oatp z M < o a UJ CD X 3 Z a s 4 J r UJ t- u a 3 X UJ p OC Ul a P Ul _i UJ i- X Ul UJ 4 p 4 IS —4 -0 X O C P <7> til Ul u Ul UJ o to 4 J Z a o o o o o o o o J a p o o o o »o- o o o > z M UJ IS < Si > < ota ▶ - < z a . u Ul h- z — - . > z o < g > < w UJ p 4 a o e o o O O N p j UJ 3 til 3 > Ul < cc > < > -< UJ -J 4 a. UJ > >< _ »< < a a w Ul UJ ^ UJ _ s u s K O t fl a X Ul a i/i a 3 s 1 m I fl UJ z I u < X a I fl a 2 _ _■z< U < X a o o Ifl flp(o UJ u X J a p m a z a a H u J X < o _. a a _. t_ UJ w i n (A a V- a. 3 t fl Z 3 3. P X Z a UJ a ^ _ a "• ▶ - UJ *o f u. < J a ^ tf) a _ fl(o > w > z z u UJ UJ (M Ift UJ i - H H UJ Ul K I j K p H t- i K- p X j Ul CD Ul J i I fl M IS M j K- M UJ J V) <0 UJ M U. 1 UJ 3 1 a . a a a (fl < < < > z a o o _. ■ .. »▶ u u u z a _ o o o a o o p z Z » ft 8 _ > - __ < a cc cc fl< a a o o a u a < > !. a U lu _. _ _ a s . < a o ot ot ♦ s a o UJ K o o X 1i n Ul Ul -• cc H Z P I fl UJ o o I fl »_ « 5 $ Ul _ _ § a. < a 3 cr o o I fl a cc a « (■> z*z. a fl < u z a _a. oz < o X p ef < tt q; 5 u u o t. z - < "•cr aa _ a s a o ** w p I fl u UJ 3 -1 < < > a > « < ■- UJ a Z o o o £_ UJ 2 > _. _. 3 U 3 O 3 l_ • a a Z p IA c u u H Z UJ _ • UJ - J I fl 1- ^ Z a iu a J J „, 4 K 3 *a »_.: _«a< o u. _ oc _ a ou. o J a UJ M I L O _) J $ - M e r i/> _i Hj■ 2 < • fl( 3 < a o ota a z z o ^ . UJ a UJ 4 o in o o (3 _o X o o o w. o 8 u. a o o n N u i - 4 0> N j 3 X h- z a - 5 1. U C- 1 CD 3 J1| N N DAT MACHINERY C O M P L E M E N T ! 1 6 ) COLUMN NAME OF MACHINE 3 4 SPEED (MPH) 5 . 150.0 12S.0 100.0 60.0 40.0 INITIAL LIST PRICE 36000. 34000. 29000. 18000. 12000. 6 . i . O 1 . 1 . 0 7 . l . O 1 . 1 . 0 8 . 1 .0 1 . 1 .0 9 . 1 . 0 1 . 0 1 0 . 11 . 0 . 5 1. 6000. 30.0 1 . 0 1 . 1 . 0 1 2 . 1 .0 14.0 20.0 1. 44225. 46350. 1 .0 1 5 . 1 6 . 1 . 0 1 . 1 . 0 1 . 0 l . O 1 . 1 . 1 .0 1 7 . 1 . 1 . 0 1 . 0 I TRACTOR TRACTOR TRACTOR TRACTOR TRACTOR 2 I CODE . 2 . 3 . 4 . PICKUP SPCOMBINE SPCOMBINE 1 3 . 1 4 . 1 8 . 1 9 . 4 . 5 4 . 5 4 . S 4 . 5 3 . 0 3 . 0 1 . 0 1 . 0 2 0 . l . O 1. 2 1 . 2 2 . l . O 1 . 0 1 . 1. 1 .0 1 .0 I .0 2 3 . 1 . 0 1 . 1 . 0 2 4 . I .0 1. 2 5 . 2 6 . 1 . 0 1 . 1 .0 1 .0 1 . 0 1 . 0 2 7 . 1 . 0 1 . 1 . 2 8 . 1 .0 t . 1 .0 2 9 . 3 0 . 1 . 0 1 . 14.0 4800. 1 . 0 3 . 7 3 1 . 1 . 0 1 . 1 . 0 3 2 . 5 . 3 o.ao 15.0 12.0 6000. 3500. 6100. 4 . 5 3 3 . 4 . 5 l . O 1 . 1 . 0 3500. 2500. 3500. 2800. 3000. 4800. 6000. 4 . 5 3 . 5 4 2 . 20.0 12.0 18.0 12.0 18.0 13.3 18.0 4 3 . 1 . 0 1 . 4 4 . 13.3 3000. 1 . 0 4 . 5 4 5 . 1 . 0 1 . 1 . 0 4 6 . 14.0 4 . 0 4 7 . l . O BED SHAPER 6R 4 8 . 4 9 . 12.0 3600. 1 . 2500. l . O 1 . 1 . 0 LAND PLANE 5 0 . 12.0 6000. 6 . 0 0.80 0.83 1.00 0.80 0.80 0.80 0.80 0.80 0.60 0.60 1.00 0.60 1.00 0.72 1.00 0.80 1.00 0.60 BEDOER 6R R O L L I N G C U LT 4 R R O L L I N G C U LT 6 R C U LT I VAT O R 4 R C U LT I VAT O R 6 R PLANTER 4R PLANTER 6R S TA N H AY P L A N T E R GRAIN DRILL lI 4 . 5 1 . MOLDBOARD PLOW CHISEL PLOW OFFSET DISC , 5 FIELD EFFICENCY 0.88 0.88 0.88 0 . 8 8 0.88 1.00 1.00 1.00 1.00 0.88 1.00 1.00 0.70 0.70 1.00 1.00 1.00 1.00 1.00 I .00 1.00 1.00 1.00 1.00 1.00 1 .00 1.00 1.00 1.00 0.80 1.00 1 . 0 SHREDDER , WIDTH (FEET) -..: 101380 J 3 4 . 3 5 . 3 6 . 3 7 . 3 8 . 3 9 . 4 0 . 41 . 1 . 0 4 . 8 3 . 5 5 . 0 5 . 0 4 . 5 4 . 5 1 . 0 4 . 5 6 7 a RCl AGE RC3 1.20 1 .20 1.20 1.20 1.20 1.00 1.00 1.00 1.00 0.80 1.00 1.00 0.33 0.33 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 0.60 1.00 1.00 1.00 0.65 1.00 1.00 1.00 1.00 1 .00 1.00 0.80 0.80 1.00 0.80 1.00 0.75 1.00 t.OO 1.00 0.60 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 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 1.60 800. 1.60 800. 800. 1.60 1.60 550. 550. 1.60 t.OO 1 . t.OO 1 . 1.00 1 . 1.00 1 . 600. 1.60 1.00 1 . 1.00 1 . 1 .80 100. 1.80 too. I . 1 .00 1.00 1 . 1.00 1 . 1 . 1.00 1 . 1.00 1.00 1 . 1.00 1 . 1 . 1.00 1.00 1 . 1.00 1 . 1 . t.OO 1.00 I . 1 .00 1 . 1 . l.OO 1 .00 1 . 200. 1.80 1. 1.00 1.30 too. 1.80 200. 1.80 too. 1.00 t . i OO. 1.80 1 0 0. 1.80 1.80 too. 1.80 too. 1.80 too. 1.60 7 5 . 1.60 7 5 . 1 . 1.00 1.80 7 5 . 1 . 1.00 1.80 5 0 . 1.00 1 . 1 .80 too. 1. 1.00 100. 1.80 J 10 YEARS OWNED 7 . 0 7 . 0 7 . 0 8 . 0 8 . 0 1 . 0 1 . 0 1 . 0 1 . 0 3 . 0 1 . 0 1 . 0 6 . 0 6 . 0 1 . 0 1 . 0 1 .0 1 . 0 1 . 0 1 . 0 1 . 0 1 . 0 1 . 0 1 . 0 1 . 0 1 . 0 1 . 0 1 . 0 1 . 0 7 . C 1 . 0 7 . C 7 . 0 7 . 0 1 . 0 7 . 0 7 . C 7 . 0 7 . 0 7 . 0 7 . 0 7 . 0 1. 0 7 . 0 l . C 7 . 0 1 . 0 7 . 0 1 . 0 7 . 0 11 fl F V l 0.680 0.680 0.680 0.680 0.680 1.000 1.000 1.000 1.000 0.600 1.000 1.000 0.640 0.640 1.000 1.000 1 .OOO 1.000 l.OOO 1.000 1.000 I .000 1.0 00 t .000 1.000 1.000 1.000 1.000 1.000 0.600 l.OOO 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 1.000 0.600 1.000 0.600 1.000 0.600 1 2 RFV2 0.920 0.920 0.920 0.920 0.920 1.000 1.000 1.000 1.000 o.aas 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 0.885 1 .000 0.885 0.885 0.885 1.000 0.885 0.885 0.885 o.aas 0.885 0.885 0.885 1.000 o.aas 1.000 0.885 1.000 o.aas 1.000 o.aas 13 15 14 1 6 PURCHASE FUEL HOURS PR ICE TYPE OF LIFE 36000. 3 . 12000. 34000. 3 . 12000. 29000. 3 . 12000. 18000. 3 . 12000. 12000. 3 . 12000. H P 150. 125 100 6 0 I . 4 0 0 1 . 0 1. 0 I . 0 6000. 4000. 1 44225. 46350. 1. 2000. 2000. 1. !• 0 0 1 . 1 . 0 0 I • 0 1 . 1. 1 . _• t« 1. 1. I 1 1600 2500 3500 2400 3000 4800 6000 . . . . . 1 1 . 3000 1 3600 . 1 1800 . 1 , 6000• 0 2000. 0. 1. 0 0 0 0 0 . 0 0 0 0 0 0 0 0 1 . 0 0 • 0 . tooo. • 0. 0 > 0. 1. 2000. 1. 2500. 0 0 0 0 0 0 0 2000. 2000. 2000. 2000. 2000. 2000. 2000. 2000. 1200. 1200. 1. 1200. 1. 0 0 0 0 0 0 0 . . . . . , . • 150 0 1. 1• 6000 . 3500 6100 120 1 . *• 4 400 > 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 J - (■ V- T Y P E O I T C H E R SCRAPE BLAOE TA M O E N D I S C ORY FERT SPRDER H E R B I C I D E S P R AY R H E R B I C I D E S P R AY R ROD WEEDER PEANUT OIG SHK2R PEANUT COMB. 2R PEANUT PLANTER COTTON WAGON HARROW SPIKE HARROW SPIKE H I G H H E R B . S P R AY I CODE 2 WIDTH (FEE T ) 3 4 INITIAL LIST PRICE SPEED (MPH) S l . 1 . 0 1 . 1 . 0 5 2 . 1 . 0 1 . 1 . 0 5 3 . 1 . 0 1 . 5 4 . 5 5 . 5 . 0 1000. 1 . 0 4 . 5 1 . 0 1 . 1 . 0 5 6 . 5 7 . 6 . 0 1 . 0 1200. 6 . 0 1 . 1 . 0 5 8 . 14.0 4000. 4 . 5 S 9 . 1 . 0 1 . 1 . 0 6 0 . 20.0 2500. 6 1 . 1 . 0 1 . 4 . 0 I . O 6 2 . 6 3 . 1 . 0 1 . 1 . 0 12.0 20.0 16.0 1200. 2000. 4 . 0 1 too. 6 . 7 5 . 0 2 . 5 6 4 . 6 5 . 6 6 . ) D AT E : 1 0 1 3 8 0 MACHINERY COMPLEMENT.16 I COLUMN NAME OF MACHINE " 4 . 0 6 7 . 6 . 7 6 8 . 12.7 3000. 15000. 5000. 6 9 . 7 0 . 1 . 0 1 . 1 . 0 20.0 3000. 10.0 2 . 5 4 . 5 7 1 . 1 . 0 1 . 1 . 0 7 2 . 7 3 . 18.0 24.0 1000. 1500. 4 . 5 4 . 5 7 4 . 1 . 0 1 . 1 . 0 7 5 . 6 . 7 12000. 4 . 0 7 6 . 7 7 . 1 . 0 1 . 0 1 . 1 . 1 . 0 1 . 0 7 8 . 1 . 0 1 . 1 . 0 7 9 . 8 0 . 1 . 0 1 . 0 1 . 1 . 1 . 0 1 . 0 8 1 . 8 2 . 1 . 0 1 . 0 1 . 1 . 0 1 . 1 . 0 8 3 . 1 . 0 1 . 1 . 0 8 4 . 1 . 0 1 . 0 1 . 1 . 0 8 5 . 1 . 1 . 0 8 6 . 1 . 0 1 . 1 . 0 8 7 . 1 . 0 8 8 . 8 9 . 1 . 0 1 . 0 1 . 1 . 1 . 0 1 . 0 1 . 1 . 0 9 0 . 1 . 0 9 1 . 9 2 . 1 . 0 1 . 0 1 . 1 . 1 . 0 1 . 0 1 . 1 . 0 9 3 . 1 . 0 1 . 1 . 0 9 4 . 1 . 0 1 . 1 . 0 9 5 . 1 . 0 1 . 1 . 0 9 6 . 1 . 0 1 . 1 . 0 9 7 . 1 . 0 1 . 1 . 0 9 8 . 1 . 0 1 . 0 9 9 . 1 . 0 1 . 1 . 100. 1 . 0 1 . 1 . 0 1 . 0 5 FIELD EFFICENCY 1.00 1.00 1.00 0 . 8 0 1.00 0.60 1.00 0.83 1.00 0 . 6 7 1.00 1.00 0.65 0 . 6 5 0.80 0.60 0.60 0 . 6 0 1.00 0.82 1.00 0.80 0 . 8 0 1.00 0.65 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 6 7 a RC1 AGE RC3 1.00 1.00 l.OO 1.00 1.00 0.60 1.00 0.65 1.00 1.20 1.00 1.00 1.00 1.00 1.00 1.00 0.50 0.80 1.00 1.00 1.00 0.65 0.65 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 9 0 . 0 0 . 0 1.00 1.00 1.00 1.80 1.00 1.80 1.00 0 . 0 i.ao 0 . 0 1 .00 1.80 1.00 1.00 1.80 1.80 1.80 1.30 1.80 1.60 1.00 1.80 1.00 1.80 1.80 1.00 1.80 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 0 . 0 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 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 1 0 HOURS YEARS USED OWNED A N N U A L LY 1 . 1 . 0 1. 1 . 1 . 0 100. 1 . 0 7 . 0 1. 1 . 0 5 0 . 1 . 7 . 0 too. 1. so. 7 . 0 1. 1. 1 . 0 1 . 0 3 5 . 7 . 0 3 5 . 7 . 0 100. 100. too. 7 3 . 1 . 0 1 . 0 7 . 0 1 1 1 1 0 2 2 0 . . . . 0 0 0 0 1 . 0 10.0 1 . 0 3 5 . 3 5 . 10.0 10.0 too. 10. 0 1 . 0 1 . 0 I . O 1 . 0 1 . 0 1 . 0 1 . 0 1 . 0 1 . 0 1 . 0 1 . 0 1 . 0 1 . 0 1 . 0 1 . 0 , 1.0 1 . 0 . . . 1.0 1.0 1.0 1 . 0 . . 1.0 1.0 1 . 0 1 . 0 1 . 0 11 1 2 1 3 1 4 RFV1 RFV2 PURCHASE PRICE FUEL TYPE I S 1 6 HOURS H P O F LIFE l.OOO 1.000 1.000 0.600 1.000 0.600 1.000 0.600 1.000 0.600 1.000 l.OOO 0.600 0.600 0.600 0.600 0.600 0.600 1.000 0.600 1.000 0.600 0.600 1.000 0.600 1.000 1.000 l.OOO 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 1.000 l.OOO 1.000 1.000 1.000 1.000 1.000 1.000 0.885 1.000 0.885 1.000 0.885 1.000 0.885 1.000 1.000 0.885 0.885 0.885 0.885 0.885 0.885 1.000 0.885 1.000 0.685 0.885 1.000 0.885 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 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1 . 0 . 1 . 0 . 1 . 1 . 0 . 0 . 1. 1 . 0 . 0 . 1000. 0 . 2000. 0 . 1 . 0 . 1 . 0 . 1000. 1 . 4000. 0 . 2100. 0 . 1 . 0 . 0 . 0 . 2000. 0 . 1 . 0 . 1 . 0 . 2500. 1200. 0 . 1 . 0 . 0 . 1 . 1 . 0 . 1 . 0 . 0 . 1200. 2000. 1O00. 1200. 15000. 5000. 0 . 0 . 0 . 0 . 0 . 1200. 1200. 2000. 2500. 2500. 1200. 1 . 0 . 1 . 3000. 0 . 2000. 0 . 0 . 0 . 0 . 0 . 0 . 0 . 0 . 0 . 0 . 1 . 0 . 1 . 1000. 1500. 0 . 0 . 2000. 200O. 0 . 0 . 1 . 0 . 0 . 1 . 12000. 1200. 0 . 0 . 1 . 0 . 1. 0 . 1 . 0 . 0 . 1 . 0 . 0 . 1. 1. 0 . 1. 1. 0 . 0 . 0 . 0 . 1 . 1 . 0 . 1 . 1 . 0 . 1 . 0 . 0 . 1 . 1 . 0 . 0 . 1 . 1 . 0 . 0 . 1 . 0 . 1 . 0 . 1 . 0 . 1. 0 . 1 . 0 . 1. 0 . 1 . 0 . 0 . 1. 0 . 0 . 1 . 1 . 1 . 0 . 0 . 1. 1 . 1 . 0 . 1. 0 . 1 . 0 . 1 . 0 . 1 . 0 . 0 . 1 . 0 . 0 . 1 . 1 . 0 * 0 . 1 . 1 . 1 . 1 . 0 . 1 . 0 . 0 . 1 . 0 . 1 . 0 . 1• 0 . 1 . 0 . 1. 0 . 1 . 1 . 0 . . Educational programs conducted by the Texas Agricultural Extension Service serve people of all ages regardless of socio-economic level, TUFF". T_»li___r__ _tir\_ _1 ______.*_ race, f__l__r color,CPY sex, religionr\ror*n 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 . . PROJECTICNS FOR PLANNING PURPOSES ONLY NOT TO BE USEO WITHOUT UPDATING AFTER 01/07/81. □- 1 2 4 K L 1 6 ) C U W- C A L F P R O D U C T I O N T E X A S E D WA R D S A Q U I F E R R E G I O N PROJECTED CUSTS AND RETUHNS PER COW UNIMPRUVEO BRUSH COUNTRY ITEM WEIGHT EACH UNIT PRICE OR COST/UNIT QUANTITY VALUE OR COST GROSS RECEIPTS 4.10 S T E E R C A LV E S 3.90 H E I F E R C A LV E S 9.50 CULL COWS 1.00 OEER LEASL 2 . 0 P E R C E N T D E AT H L O S S T O TA L C W T. C W T. C W T. ACRE DOL. 11 0 . 0 0 100.00 SO.OO 2.00 0.40 0.25 0.10 25.00 180.40 97.50 47*50 SO.OO -_—___!. 367.89 VA R I A B L E C O S T S S A LT f c M I N . VET MEDICINE RANGE CUBES HAY SALES COMM CUSTOM HAULING FENCE REPAIR MATER FACIL REPR MISC EXPENSE MACHINERY(FUEL.LUBE.REP) EQUIPMENT(FUEL,LUBE.REP) LABOR. TRACTOR fc MACHINERY LABOR. LIVESTOCK INTEREST ON UPER.CAP., TOTAL VARIABLE COSTS HEAO OOL. LB. BALE OOL. HEAO DUL. HEAD DOL. OOL. OOL. HRS. HRS. DOL. 10.00 1.00 0.10 2.25 1.00 0.50 1.50 2.00 t.OO 1.00 3.00 7S.00 2.00 9.00 1.00 8.40 1.00 10.00 4.50 3.SO 0.15 1.80 9.00 7.68 260.46 ACRE OOL. DUL. DOL. OOL. OOL. OOL. OUL. DDL. 3.SO 0.15 0.15 23.00 761.86 7.43 87.30 11 4 . 2 0 1.12 13.00 7.30 3.00 0.88 1.21 1,2.20 244.68 T O TA L C O S T S 332.12 NET RETURNS 13.78 S P R I N G A N D F A L L C A LV I N G . 7 6 X C A L F C R O P, 3 X O E AT H L O S S O N C O W S * 1 3 X R E P L A C E M E N T R AT E , 1 0 , 0 0 0 A C R E R A N C H , 4 0 0 A N I M A L U N I T S . I N F O H M AT I U N P R E S E N T E O 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 O I S N O T. I N T E N D E D TO R E C O G N I Z E O R P R E O I C T T H E C O S T S A N D R E T U R N S F R O M A N Y O N E PA R T I C U L A R FA 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 O A P P R O V E D F O R P U B L I C AT I O N . Tw-i Acri____ 3_-pfc» _____ . _t» __ At* Onto-** anew. !)■«£. *^^ 0™**- l___fi. 107.43 INCOME ABOVE VARIABLE COSTS FIXEO COSTS LAND RENT INT. ON LIVESTOCK CAPITAL INT. UN UTHER EQUIPMENT OEPR. ON COW RAISEO OEPR. ON COW PURCHASEO OEPR. ON BULL PURCHASEO DEPR. ON HORSE OEPR. UN OTHER EQUIP. OTHER FC, MACH fc EQUIP. TOTAL FIXED COSTS 10.00 3.00 7.50 4.30 9.00 0.50 12.60 2.00 10.00 7.33 0.22 8.10 31.30 x e iii o oe oo UlVOOOOOOOfO } \ • I I t I I I I p • N -« A C »- < o zo «. n e-.m o o o o o i -i o z I <o <0 _ I - . . oomooooo p p ot z z o UJ Ul ▶x x u UJ Ul Ul • ••••••• . l A N U l l f t O n o •_ K w »j K«i nCM inw <M * ^ - m N HO - .o o. u. I O U M § oooooooo < o o o o o o o o u 3 - DC .5<_a J ' ! •*_ _a .2. 5 _w i> > z «• o z < •s ( fl O O O Q CCOOOOOOOP) < i . o n e o o o . _ •. _t Ul J O CC o o X U ooooooo ooooooo (A I ui a > 3 * tf) J z uj o oniAooo. u ift inNKoom^ z*. ...... 4tftineM-o<ooi4<t z < p Hooinmooo-i Z lAIOVIN-JOOIOl. UJ UJ. ....... X OKM-.mOONO a •H J a o t- X UJ X P • J O O O O O O O O 3 tf) . . o o o o o o o o Ifl M o c * .,,,,•, • x a k - 3 O u. m * z o J a o o o o o g o o o o o t fl i n o t n i n u i a a o o o o o o o o I I I i O •* j _. : [ ' wtfi <AU t t l i i i p < _■ to o o * o -j a o o o o __i* UJ CO o » • • • o o o o 23. 1 So? a u a tfi o o o uj x o o o . ui • • • I I I I oooo UJ U. OOOO - O ». O O O O 4 tf) -. -. -. 8) : a 4 i uj z , a u a iav)N«cooooo« Q . 0 ! O O O O O O O O IJ ui a « ft to cvi tn pj '-•UJOOOOOOO-. IHO«, »«.♦•. < a o o o o o o o o I _ J - > P. « . < . . - < o r . O > m i s * * * * . . . . a a c o o o o i o i n o o i Ul 4 tu s u o • OOO«.OOU-<0_. - 1 I O O O . I . O O O OlS.. ...... > 0. M * , , f U J O O O O O O O O N O O O O O O O O i/ioo-.-. — -. — - in o o o o o o o o 111 o o o o o o o o 3a 4 U ill iu ul Ul _ u o o i r t i i . — oo — -.-._.--. tf) -i m o J -I V < oc rr oaio uj UJ UJ Ifl UJ J V ' A < ! fl »• « o < X M x < a tu x u < ui a a tn u ac _ t- - f -. w 3- a :a 3 _ v v a a u uj til m to tf) < (A Q < X -• ul iu < tf) u _ _ UJ z X __ U - I »- P 4 _> O J3 ui a _ . _. o J z A Ifl 1- U 'J IE X I O _ -I U. I fl OO.. IJ _ l - l - < 0 0 3 U J 0 i fl . UU-II __ ,_><M~)<*CM«in!A -. a in in in m o> j z o u • o o o o o o o in tn z •0 •* z <0 O O CM ( fl 3 (fl 3 X* «i uj o o o o a u. o o o o - u 1 n t- Z < < UJ I U J O O O H > . M . O O til (ft UJ o o o o 4 U O O O O O O I u e t o o o o ca n . ii) a <t o in p a <m •* o o o o i • X in o in in i a o n in 4 p i 3 Z O O O O K UJ o o o o Ifl IJ • • • . " . " " O O O O j ac o o o in o o o o | o o o o i . • . , i X M * a » * •ooooo J _ J < < < < . < O l U U J t _ J _ J _ O Q I X X X I • • • • i tf) J O J o o o o < ac (fl a • . • • U. UJ J _ own CM o o o o _■_._■_. I o - I- . z . - _- - 3 . O O O O I in o in m i n in 4 s i _. I« - . _ _ < . U o o o o ••*• o o o o o «a eft P u. om oo o !55 ;>_ z i n O UJ o u <- IT O"«-«ooooc Jtncvi«ooo* S * * * * * * * t o o o . g i . «• • « '00000 Z h . J J < < < < < UJ UJ u a. 4 3 X X ttl > 5< - a z OOU.^Nin«.N. «j a z <j a i. _o> x uj • i _- » i o_ « o .- - « n . (- 3 Z O UJ I uzooomoo -> o c u i o o o o s i n o o n ooc**# ,,,,,,, _ . ( _ .■< * omajNooo > Q CM _ 4 . (fl a o o o o 3 a o • • • • z 3 o o o o o N X U J O O O O O O O O (A O*. ...,,, : a p ac uj o a uj 15 < u. n 4 n a » uj o cr X Ul i j i fl 3 » UJ U 3 < O OOOOOOOOO 13* ...•*,, JOOOOOOOO CO tf) 3 • a 3 o z ^^% - ....15. -• -4 - _) I > IJ O O O O Ul o o o o N • • » • O - (\J -) -. • • • • I J . * - x z a ui _: *: a x u u s_ Ul O 0*<J B h. MO - ( fl t fl t - u »- 1 -J z < UJ U. X U J 3 O . • z < OJ •* in .1 4 J in m in o> a •_ UJ z or o a m a ui o Ul Ifl U J a -) i/i < in i fl « X z u U 3 a a 3 3 a a a ui w in j X ui o u a X X _. < 5_ ot /^^||. PROJECTIONS FOR PLANNING PURPOSES ONLY NOT TO BE USED WITHOUT UPDATING AFTER 01/06/81. B-124KL16) COW-CALF PROOUCTIQN TEXAS EDWARDS AQUIFER REGION PROJECTEO COSTS AND RETURNS PER COW ONE-THIRD IMPROVEC AhD TWO-THIRDS UNIMPROVED PASTURE WEIGHT UNIT EACH PRICE OR COST/UNIT QUANTITY VALUE OR COST 0.40 0*27 0,10 18.00 191.40 11 2 , 0 8 48*73 30,00 GRCSS RECEIPTS STEER CALVES 4.35 HEIFER CALVES 4.IS CULL CCWS 9.7S OEER LEASE 1.00 2.0 PERCENT DEATH LOSS TOTAL CWT. CUT. CUT. ACRE CCL. 11 0 . 0 0 100.00 SO.OO 2.00 , 7.6. 374.36 VA R I A B L E C O S T S SALT fc MIN. VET MEDICINE RANGE CUBES HAY SALES COMM HAULINGfcMKTG FENCE REPAIR WATER FACIL REPR MISC EXPENSE PASTURE MAINT, MACHINERY(F.EL,LUBE,REP) EQUIPMENT(F_EL*LUBE.REP) LABOR, TRACTOR fc MACHINERY LABOR* LIVESTOCK INTEREST ON OPER.CAP.. TOTAL VARIABLE COSTS HEAO CCL. Le. BALE CCL. HEAD OCL. HEAO OCL. ACRE CCL. DOL. HRS. HRS. CCL. 10.00 1.00 O.IO 2. 25 1.00 1.00 1.50 2.00 t.OO 3.00 1*20 3.00 60.00 l.CO 10.00 1*00 7.20 0.90 9.00 4.29 4.SO 3.SO 0.15 1.6S 7.SO 14.00 e.oo 2.23 10.00 1.00 10*80 1.80 9.00 12.87 6*74 0.19 7.42 26*25 _____ 111 * 4 3 INCOME ABOVE VARIABLE COSTS FIXEO COSTS LANO RENT INT. ON LIVESTOCK CAPITAL INT. ON OTHER EQUIPMENT OEPR. ON COW RAISEO DEPR. ON COM PURCHASED OEPR. ON BULL PURCHASEO OEPR. ON HORSE OEPR* ON OTHER EQUIP* OTHER FC, MACH 6 EQUIP. TOTAL FIXED COSTS 12.00 3.00 263.13 ACRE CCL. CCL. DCL. OCL. CCL. OCL* OCL. OCL. 4*30 0.13 0.13 18.00 748*22 7.74 81*00 11 2 * 2 3 1*16 13*00 7.50 4.00 0.63 1*26 llf_? 234.47 TOTAL COSTS 343.90 6* NET RETURNS 28.63 FALL CALVING, 80X CALF CROP. 3X OEATH LOSS ON COWS. 13X REPLACEMENT RATE. 4300 ACRE RANCH, 2S0 ANIMAL UNITS. ..J¥°™J*Tl?*-..P*ZSe™??.J^p*3p***P SOLELY AS A GENERAL GUIOE ANO IS NOT INTENDED'TO RECOGNIZE OR PREDICT ThE COSTS AND RETURNS FRCM 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. MACHINE PICKUP ' MACHINERY FIXEO ANO VARIABLE COST PER HOUR TA X T O TA L F I X E O R E PA I R DEPR INSUR. O.CS 2.07 0.T4 1.95 0.C7 CODE 10 FUEL 3.T9 TOTAL L U B . VA R I A B L E 0.S7 5 . 11 c iNe NO. ITEM 1 STOCK TRAILER 2 STOCK SPRAYER 3 TACK 51 COW RAISED 52 COW PURCHASEO 54 BULL PURCHASEO SS HEIFER RAISED 95 HORSE ANNUAL COST SUMMARY FOR EQUIPMENT AND LI VEST OCK INSUR FUEL LIST DEPREC ANCE TAXES REPAIRS ANC LUBE SIZE UNIT PRICE IATION INTEREST 214.00 199.50 13.30 0.0 13.00 CO 1 6 . 0 0 C W T. 2600.00 5.50 0.0 10.00 CO 1000.00 90.00 82.50 ISO.00 GAL. 0.0 S.00 0.0 SOO.OO 45.00 41.25 2.75 1.00 OOL. 6.75 0.0 0.0 CO 1 .00 HEAD 750.00 18.75 101.25 90.00 6.CO 0.0 0.0 0.0 1.00 HEAD 750.00 37.50 100.00 180.00 12.00 0.0 0.0 CO l.OO HEAD ISOO.OO 4-C.00 0.0 67.50 4..0 0.0 0.0 cc t.OO HEAD 9.38 CO 7-C.00 70.31 70.31 4.69 0.0 1.00 HEAD LINE NO. ITEM 1 STOCK TRAILER 2 STOCK SPRAYER 3 TACK 51 COW RAISED S2 COW PURCHASED 54 BULL PURCHASED 55 HEIFER RAISED 9S HORSE ANNUAL CHAR6ES MADE IN THIS BUDGET FOR EOUIPMENT AND LIVESTOCK NUMBER PROPCR. CWNERSHP OPERATING INTERST LABOR HOURS CHAR6ES CHARGES CHARGES CHARGED SIZE UNIT ITEMS CHARGED 0.00 0.64 0.04 0.56 0.0 16.00 CWT. 1.00 1.00 0.00 0.27 0.03 0.23 0.0 ISO.00 GAL. 1.00 0.01 0.43 0.C4 0.37 0.0 1 .00 DOL. 0.0 81.00 0.0 1.00 0.80 20.40 1.00 HEAD 8 . 7 0 0 . 0 1 8 . 0 0 CO 1.00 HEAD 1.00 0.20 0.04 4.48 0.0 7.20 0.0 1.00 HEAD 1.00 0.0 1.00 0.08 0.36 O.C S.40 1.00 HEAO 0.63 0.0 1.00 0.01 0.67 0.08 I .00 HEAD ___— ! »M •I M_■J COLUMN I NAME OF MACHINE CODE PICKUP 10. COLUMN— 1 ITEM NAME COOE STOCK TRAILER 1* S T O C K S P R AY E R 2 . TA C K 3. COW RAISEO Sl. COW PURCHASED 52. BULL PURCHASED 54. HEIFER RAISED SS. HORSE 95. 2 3 4 WIOTH INITIAL SPEED (FEET) LIST (MPH) PRICE 0.5 6000. 3 0 . 01 2 3 SIZE UNIT 16.00 16. 150.00 S. 1.00 IS. 1.00 1.00 1.00 1.00 1.00 1. 1* 1* 1* 1* 5 6 7 FIELD RC1 RC2 EFFICENCY 0.88 0 * 8 0 0 .. 0 I N T. 1.06 HR/TIME 1..00 HOURS TOT GWN- TOT OPERLABOR ERSHP/YR ATING/YR 0.0 227.30 13.00 0.0 95.SO 10.00 0.0 47.75 S.00 0.0 2S.S0 0.0 0.0 43.50 0.0 0.0 11 2 . 0 0 0.0 0.0 4.50 0.0 0.0 75.00 9.38 9 IO 11 I S> 13 14 H O U R S YEARS PFV1 RFV2 PURCHASE FUEL USED OtTNED PRICE TYPE ANNUALLY 1 .6 0 600. 3.0 0.600 0.885 6000. 11. 8 RC3 10 8 9' 11 SALVAGE REPAIR FUEL fc ANNUAL L I S T PURCHASE YEARS PROP OF PROP LUB AS HOURS PRICE LIFE LIST OF LIST PROP LABOR TYPE PRICE 0 . 1 0 0 0 . OSO 0.0 0.0 10.00 2 .00 2600.OC) 2 4 0 0 . 0 0 S 1000.00 0 * 1 0 0 0 . 1 0 0 0 . 0 0*0 2 .00 1000.OC 10.00 to.oo 0*100 0.100 0.0 0.0 2 •00 S OO.OO SOO.OO 4 S 6 750.OC 730.CO 1.00 750.00 7S0.00 1.00 1 . 0 0 ISOO.OO ISOO.OO 1.00 430.00 450.00 l.OC 730.00 750.00 7 8.00 8.00 6.00 8.00 8.00 0.800 0.600 0.600 t.000 0.250 0.0 0.0 0.0 0.0 0.100 0.0 0,0 0.0 0.0 0.0 FALL CALVING, BOX CALF CROP* 3X OEATH LOSS ON COWS, 13X REPLACEMENT RATE, 4500 ACRE RANCH, 250 ANIMAL UNITS. 0.0 0.0 0.0 0.0 0.0 MACHINERY COMPLEMENT 16 EOUIPMENT COMPLEKENT 16 PRICE VECTOR 16 IS 16 HOURS HP OF LIFE 4000. 1 PROJECTIONS FOR PLANNING PURPOSES ONLY NOT TC BE USED WITHOUT UPDATING AFTER 01/06/81. 5. B-124KL16) COW-CALF PRODUCTION TEXAS EDWARDS AQUIFER REGION PROJECTED COSTS AND RETURNS PER COW IMPROVED PASTURE ITEM WEIGHT UNIT EACH PRICE CR COST/UNIT QUANTITY VALUE OR COST 0.43 0.30 0.10 217.58 132.00 50.00 GRCSS RECEIPTS STEER C A LV E S 4.60 HEIFER C A LV E S 4.40 CULL COWS 10.00 2.0 PERCENT DEATH LOSS TOTAL C U T. C U T. C W T. DOL. 11 0 . 0 0 100.00 50.00 _ -_.2i9.__. 3.1.59 2. VARIABLE COSTS SALT & MIN. VET MEDICINE RANGE CUBES HAY SALES COMM CUSTOM HAULING FENCE REPAIR WATER FACIL REPR PASTURE MAINT. MISC EXPENSE MACHINERY!FUEL.LUBE.REPI EQUIPMENTFUEL.LUBE.REP) LABOR. TRACTOR & MACHINERY LABOR. LIVESTOCK INTEREST ON OPER.CAP.. TOTAL VARIABLE COSTS 3. INCOME ABOVE VARIABLE COSTS 4. FIXED CCSTS LAND RENT INT. ON LIVESTOCK CAPITAL INT. ON CTHER EQUIPMENT DEPR. CN COW RAISEO DEPR. ON COW PURCHASED DEPR. ON BULL PURCHASED DEPR. CN HORSE DEPR. CN OTHER EQUIP. OTHER FC. MACH & EQUIP. TOTAL FIXEO COSTS l-EAD CCL. Le. BALE DCL. I-EAD DCL. HEAD ACRE COL. OCL. CCL. HRS. I-PS. DCL. 10.00 1.00 0.10 2.25 1.00 0.50 1.50 2.00 3.00 1.00 1.40 3.00 60.00 0.50 12.00 1.00 5.20 C.75 6.67 8.00 4.50 3.50 0.15 1.50 6.00 17.02 14.00 3.00 6.00 1.13 12.00 0.50 7.80 1.50 20.01 8.00 6.13 0.75 6.75 21.00 2*55. U l . l l 280.47 ACRE CCL. CCL. DCL. DCL. CCL. DCL. CCL. DCL. 7.50 0.15 0.15 10.00 775.41 8.39 TOTAL COSTS 6. NET RETURNS 7S.00 11 6 . 3 1 1.26 15.00 7.50 4.00 4.71 1.36 11*22. 236.74 347.85 43.74 FALL CALVING. 86X CALF CROP. 3X DEATH LOSS ON COWS. 13% REPLACEMENT RATE. 2000 ACRE RANCH. 200 ANIMAL UNITS. )T INTENDED TO RECOGNIZE OR PRECICT ThE COSTS ANO RETURNS FROH ANY r FORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE ANC IS wiNE PARTICULAR FARM GR RANCH OPERATION. THESE PROJECTIONS WERE COLLECTED ANO DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURAL EXTENSION SERVICE AND APPROVED FOR PUFI_.rAT.ni__ ea w o a u o _ U.U.O -. O O M « X J UJ X o «■> o p • N - <0 « <0 S .-o )in i n oo ton o i a> o u r -- ion o 3 m \ * . . * * * * * oaNB.r»tti.cgcm XNV « .«« I* Itf) N o a p iu ma. 5Q E2 P O O O• O O O■O O 0400000000 X J •_ P o X • . . . J UJ 4 _ a •« 3 ▶ U. »> < UJ Ift X U - u « O I I I II I I -fc UJ j m o o o o o o o o UJ3>. «.>.** 3 . J O O O O O O O O IL o z < i i 5 < a f •- •i OHIO I x a i a BS o o !?§§ It o I O I uj f Li 85' a O 4 - UJ . o « N ,■•,• U. tft *U J I V) o K X UJ o. o. o. o. o. o. o. tf) 19 o o o o o o o m a i J < u J o o o § t- tf) o in m 4 m to <0 CJ 4 _ o eg <» til o o o o o o o o . . . . . . . h uja au o o o o o o o OD — ei p 4 *. !H til toUJ zx x ■ s M u V) © o o oo t t o o o o o o o n . . . . . . . . . < n o . e o o o » a « - a - « II "•-> u. -3 VI 4 U) J • CC O J o 0> 3 UJ < O Q tf) Z3 * X 3 Z 2_3 . 5 o> a. U. iZOOOtOOO " i o o o o m o o o i . : _ _ ) * , * • • • . . . . - O t fl - N O O O i < •• _> «* •« n © n i •_ c. «• U J H U O O O O O O O O V I m O O O O O O O O .ft. »»*..*. _ i 5 o < - o o t > o o o o o o wi m o « _» « o i n ^ ^ m # r » *> . • * QOOOO U J O O O O O O O O N O O O O O O O O M, .«•.••• t f )- t O inO « * - « - » - - ' - " )- ° ! I I O V J »- >- - _.____-_ □— a in o o o o o o o o OO o OoOoO o OO o o I in uj z o o Ui Q UJ Ul X ui a m l 5. ui o M tf) U O tr a tu iu < a x a a uj h w p O O Ul o til m til tf) 4 tfl O < X - ■- tt 3 tf) w a a < 3 a a _■_ a a tu uj u _ _ J u. tf) . . <oo5iuo mio. uuiiii ».'jf-—c.«->in tn m m in o> a a o uj o Ul Ul Ul V) Ul jm >4. Oi n4 <I >W -Z < tt _IO< uj a a tf> u tt o: y~ y. m •-■ a 3 _. < 3 a a * _: a a uj ui u y _: J u. tf) O O U B B J ' - C H. <ttlO-UlO _ . l fl _ - U U _ ) X r_ . o •i _n . «t !n- - t(n. ♦i n_ » a) _j z _ _a « x tp oi N O UJ m u. U J - Q O .zz* ! §J _w O 4 o x • • * . till ON •**. e> o « o tf) UJ o o o o 4 y o o o o o o o o o o o o U a 3 a E O O O O a o o o in «. o in r* cm •* o o o o K Ul t> o o o tf) o • • • • m m o o o o "_i* a* oO oUo) in I- o o o o in o in in r» in - r- SS o o o o in o tn m ,«• ui . I* til o o u o a o o o o o o o o o o o o — o tn z 3 o o uj o o N • • _. m _• «. I 4 U p o o o o o o o o M • • • • o o o o o o o o • • • , ^ • ^ v y * * * • H N <VJ OJ •* P I H W N O z o o o — o __ o o o o a ia tf) UJ o o o o a l_ oqo o < M • • • • III JOOOV X s IT_ UJ UJ o t_ • • ,00000 _ . H _ J 4 4 4 4 4 ZV<OUJUJUJUJUJ 3 0 0 0 X X X X X o o o o o o o o U J O O O O O O O O rvi . . ...,,, in — in 3_ ti. OOOO O P o o o o m «- — «• oo 13 _U)*N . «N«r)0 I O tf) o 3 a a o o o o c o o ' O i n m uj < Z X tf) B W mO X p • a o o * * o o < o o . a uj o o o e o c j o o o z o o , , , , , • • • ■ - a a o o o o o o o o o < uj a z o a i_ 3. U a o o o o a o . . . . o o o o p o o o Sin__ inc_ o_. o_. o a j , » • • UJ a oooo 9 u o o g i i r o o o - a 3 z tn ^o o or .o o ion o < " o) u n t n r - N o o u i i o z. . . . . . . . . I UJ ,- o <nm<-<o<o(.o« i < a o o o o o o o o • l a a 4 IL _ U * SO _ I I K o o m m o o o - . V)_lin_NOOlAl. (it. ....... t c o , n . m > o o p o tiio>eD4orr><S'OP v. . _. _. Z V) a o o o o oc a • • • • 3 a> o o o o in o o o o • • ••''Is! I • I O I - II - O _. (\J IO -« I a ff UJ UJ j*. < > Ul < tt z ff a 4 p tf) Z * -_: a i u y u_ » UJ o o y- P 4 a m tf) tf> P O > - ^
