LISTING OF THE NAME SET AMI PRICE VECTOR _151 PASTURE 152 SM. gr. PASTURE 133 PAST__E« TAME 154 PASTURE. NATIVE 155 SORGHUM PASTURE 156 COASTAL-RG-CL 1 5 7 C O A S TA L R Y E G R A S S 158 COMMON LEGUKE 159 160 161 162 163 164 165 166 C O A S TA L L E G U S - E RYEGRASS-CLJOVER CORN SILAGE GRASS SILAGE SORGKUB SILAGE H AY L A G E SM GRAIN STUBBLE C O R N S TA L K S 167 CROP RESIDUE 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 184 IBS 186 187 188 189 190 191 192 STRAB BET CORN H AY L E G U t _ H AY G R A S S H AV M I X E D H AY N AT I V E H AY S O R G H U M H AV H A V C P R O D . C O S T. RANGE IKPROVEf_N I M P R O V E D PA S T U R E W H E AT PA S T U R E W H E AT G R A Z I N G S E E D D H E AT GRASS SEED SUGAR BEET SEEO SEED CORN/GRAIN SEEO CORN/SILAGE GRAIN SORG- SEED FORAGE SORG SEED ALFALFA SEEO SOYBEAN SEED RYEGRASS SEED COTTON DELINTED - ; ■ ' 193 COTTONSEED 194 SOUTHERN PEAS 195 GUAR SEEO 196 COSTAL HAY 197 SPRING WHEAT SD. 198 WINTER WHEAT SO. 199 POTATOE SEEO 200 SEED AUM ACRE 19.00 ACRE ACQS ACRE ACRE ACRE ACRE ____ TOM TON TON TON ACRE TON ACRE TON BUo BALE TOM 2.00 TON TON TON TON OOL. ACRE ACRE D AY S C AY S BU. LB. ACRE 64 30 13 BO 1 2 OO SO 18 70 SO 45 00 25 0.40 REGION NUMBERS 201 208 203 204 209 206 207 208 209 210 2 11 212 213 214 215 216 217 218 219 220 221 222 223 224 225 226 227 228 229 230 231 232 233 234 235 236 237 238 239 240 241 242 243 244 245 246 247 248 249 250 DATES 101480 METHOXVCHLOR MALATHION PARATHION INSECT. - EARLY INSECT. - LATE 2-4-D BROAD LEAF HERB GRASS KILLER PRE-NERGE KERB SOIL STERILANT BEFOLIAMV POST ERSRGE H2RB BANDED HERBICIDE BROADCAST KERB. CHEMICALS FUBBGANT Se_D TREATMENT RODENT CONTROL NEMATODE CONTROL DES1CCANT PRESERVATIVE CUS HARV SOYBEAN CUS HARV WHEAT X CUST HARV CHEAT CUST HARV SORG D CUST HARV SORG I CUST HARV CQ9N SUGAR BEETS HARV CUSTOM HAWCUSTOM HARVSHAUL STRIP £ HAUL. HAUL■COMP _EDUC. COTTON GINNING KAUL.GIM.B&T BAGS i> TAGS. ETC . HAUL. COBPSEO-C GIN* BAG* TIES HAUL GRAIN SORG HAUL HHEAT HAUL CORN CUS HARV S. PEAS HAUL S_ PEAS HAUL GUAR CUS HARV GUAR SEED COTTON-PIMA SO COTTON-UPLAND HARV.SHAW. PIMA HARVGHAUL UPLAND GIN,BAG_TXE-P1MA GIN.BAG.T UPLAND CUS- STRIP HERB. PRENERGE HERB* POSTEMERGE HERBICIDE PEAR BURNING MACHINE HIRE FERT «M1 APPL'O FERT €PB APPL'O T O P D S E 8 S P E R T. S I D E O R E S S P E R T. F L O C . 0 O I 5 N P E R T. FERTILIZER NITROGEN NITROGEN .DRV I NITROGEN CANNY1 NITROGEN CLIO* P H O S P H AT E PHOSPHORUS H I K E D F E R T. INSECTICIOE HERBICIDE POTASH P O TA S S I U M FOLIAR FEEO LIMESGYPSW LIRE GYPSUM SOIL TEST SOIL FUNGICIDE FOLIAR FUNGICIDE INSECT. C FUNGI• FUNGICIDE INSECTICIOE Vn____# ACRE 12.00 ACRE ACRE C O T. BU. 10.00 BU_" C U T. 0*25 1.50 ,. 1 1 CUST COTT BALE C t l T. BU. BU. ACRE C U T. C H To ACRE e.oo 0 . 3 5 0.2S . . 3S.OO 0.25 0.12 0-15 8.00 0 . 2 5 0.25 10.OO L B . 0.45 LB. 0 . 0 6 o s^\ _ o LISTING OF THE NAME SET AND PRICE VECTOR 301 CAR RENTAL 302 TRUCK RENTAL 303 TRACTOR RENTAL 304 TRUCKING 305 EARTH ROVING 306 DITCHING 307 DIGGING 308 LAND PREPARATION 309 DEEP BREAK 310 HIRE TILL. EQUIP 311 HIRE PLANT EQUIP 312 HIRE HARV EQUIP 313 HIRE HAVING EQUI 314 HIRELIVSTKEQUIP 315 ■ vi" --'•' '• 316 HIRE SILAG EQUIP 317 AERIAL SEEDING 318 CUSTOM PLANT 319 CUSTOM DRYING 320 CUSTOM COMBINING 321 CUST COMB ft HAUL 322 CUSTOM HAULING 323 GRAIN HAULING 324 CORN DRYING 325 GRAIN DRYING 326 CUSTOM SWATHING 327 STORAGE 328 CUST COTTON PICK 329 FUNGICIDE APPLI. 330 FERTILIZER APPLI 331 PESTICIOE APPLI. 332 HERBICIDE APPLI. 333 INSECT. APPLI. 334 HIRE FERT SPREAD 335 DEFOLIANT APPLI. 336 SCOUTING 337 CUSTOM SPRIGGING 336 SWATH BALE HAUL 339 MOW.RAKE.SALE 340 CUSTOM BALING 341 CUSTOM BALE HAUL 342 CUSTOM MOWING 343 CUSTOM RAKING 344 CUSTOM STAKING 345 HAUL ft STACK 346 STACK MOVING 347 HAYINGftSTACKING 348 AERIAL APPL. 349 • , •• • 350 HAULING-MKTG REGION NUMBERS 351 BU. 353 394 399 396 397 3S8 .. ■ 359 360 361 362 rm , _ 363 364 369 366 . 367 368 1.12 369 370 371 372 • 373 374 .•--. 379 376 377 378 379 ..00 i 380 381 ___.- 382 . 5 0 363 384 388 386 *«387 388 399 390 1.60 391 • 392 393 -•__- 394 U12 399 .___ 3 9 6 397 !.S0 398 399 .. . 400 DATES 101480 WEIGHING CUSTOM GRINDING GRINOING-MIXING CUSTOM BRANDING OTHER IRIG LABOR IRRIG. LABOR HAND HARVEST THINNING PRUNING ' HIEING LABOR HOUR _____ HOUR '. ______ PEACH TREES TREE WRAP GROVE CARE CMC. TREE REPLACEMENT \ \ ' PROCESSSMARKET HARV.PACK.NARI-ET CUSTOM HARVEST CUS-RM PACKING MARKETING ICING PACK ft CONTAINER PACK ft COOL . ' .■'. ■. -' .■ i _., i tmmmmmmtmm _._. _. _. tmmmmmmm ______ _ . HEAD ______ -__. . - ______ HARVEST ft MARKET MARKETING LIVE MISC EXPENSE LIVE REPAIRS ft NAINT. L I V E FENCE REPAIR WATER FACIL REPR L BARM REPAIR i CORRAL REPAIR MGMT RECORDS MISC EXPENSE ___ _ OOL. DOL. DOL. HEAD HEAD HEAD HEAD OOL. 401 402 •— 403 404 40S 406 407 408 S . 0 0 409 410 ___-•__■ 411 . m. 412 3 . 2 5 413 •—- 4 1 4 418 416 .___-_•— 417 418 419 _______« 0 . 5 6 420 421 422 1 j_»-- -., •— 423 424 428 •— 426 427 428 • 429 430 - . _A._ .. 431 . . -0 432 9 . 0 0 433 __■,.r 4 3 4 439 _____^_.• 436 437 438 . •_ 439 440 441 1 . 0 0 442 1 . 0 0 443 l.OO 444 2 . 7 0 449 1 . 3 0 446 1.9S 447 1 . 3 8 448 449 1 . 0 0 490 m SALT ft MINERAL VET ft PROCESSING VET MEDICINE LIVE VET SERVICE _ •____—MEDICINE ——•MM. SHEARING ______ VET ft MEDICINE HOGS LB. DOL. DDL. O.OT 1.00 l.OO OOL. 1.00 VET MED ft IMP. BALER THINE BALER HIRE STICKS HEAD 0.90 LP GAS j i ,n . _______ _____ -__—-.*-_ ■ _____ . _____ >■ ____^__-— _____ 5.33 ———• •__ 3.40 _____ FUEL FOR HEATING FUEL FOR DRYING DRYING STORAGE FARN STORAGE CONN. STORAGE WAREHOUSING _____ " _____ ____ _-__-_ _____ ______ _______ ______ COLS STORAGE BROKERAGE GIN.BAG. TIES CLEANING CONTAINERS PACKING TAXES REAL ESTATE TAX PERSONAL TAXES LICENSES PERMITS INSUfl. PREMIUMS i ,,i M ■ — •, . . . ,-■•__ „ _____ _____ _____ ______ __—_. _____ _____ _____ _____ CWT. 2.00 ■ ■ *. . . ,. -,. ..-„■ !»■_. ., ...I. ., ______ ____ ___-_. _____ _____ _____ ,i. -_- LISTING OF TIE NAME SET ANO PRICE VECTOR 491 452 453 494 455 496 457 458 4S9 460 461 462 463 464 465 466 467 468 469 670 471 472 473 474 475 476 477 478 479 480 481 482 483 484 489 486 487 488 489 490 491 492 493 494 495 496 497 498 499 S00 HAIL INSURANCE LIVESTOCK INS HAIL INS. WHEAT HAIL INS. COTTON CROP INS. WHEAT CROP INS. COTTCN HAIL INS SORGHUM GEN FN OVERHEAD UTILITIES ELECTRICITY IRRIG. EOUIPWAYER CHARGE TANK IRRIGATION IRRIGATION 8ATER ALLOTMENT LEASE RENT VEH 6 KOTOR RENT MACHINERY RENT BUILDING RENT LANO RENT LAND-CASH RENT LAND-SHARE RENT PASTURE RENT GRAZING PERMITS GRAZING LEASES TRUCK INGSTRAV EL TRUCKING FREIGHT HAULING HAULING ft MKTG. SALES CG-Ot SESAME SESAME SO SUPPLIES -.■.;-.--_ - . .- ' . 1 -. - t - -. . r . - - - 1 BRUSH CLEARING SHAVINGS REGION NUMBERS 15 901 ___. 502 503 00 904 __• 909 80 906 ,__ 907 __, 508 509 510 . S1I . 512 t S13 514 SI5 516 517 518 S19 S20 »_ 521 ___. 822 ▶ 523 924 925 . 926 . 527 528 >—. > 75 23 20 00 __ 84 CUST HRV ALFALFA HAYALFALFA I N S E C T. A L FA L FA _ _ _ CST SPR CSTL BRM Kaeco cstl e___ca. . HAY CSTL BERMUDA CST HVT CSTL 6RH INSECT. COTTON HHRSI. COTTON ___ GUAR SEED CSTO HAUL GUAR CSTM HVST GUAR I N S E C T. O W E AT . „ _ . C S T M . H A U L H H E AT , CSTM HVST SHEACST ML GR. SORG. INSECT. GR SORG. HAY KBSO FORAGE ___ SO HYBRID FORAGE ___ CST HVT HSRD FRG HRBCO ___ INSE 8 FNG I POT MISC EBP COTTON ' 7~ HERB GRAIN SORG. HERBICIDE SB CUST HRV SB. ___ HERB. SO. PEAS ___ • 0.69 60.00 3.00 22.80 3.90 40.00 0.69 4.S0 6.O0 0.22 0.2S 10.00 4.92 Q.I2 7.O0 0.2S 5.00 45.00 0.24 0.65 6.O0 30 .OO ___•__ s.oo 6.95 7.00 529 930 931 932 933 934 535 S36 537 938 839 940 941 942 I N S E C T. C O R N _ _ _ KERB. CORN HERB. FOR. SORG. ___ KERB. WHEAT 944 549 946 847 S4B 849 550 13.00 5.90 1.21 ■- ■ ■ . ' FEM^E REPAIR <—. 943 ■ __ BO '— DATES 1014SO . S T K R D AY S 0.29 O.IO \ ,. i ' . •* 4.12 581 582 883 884 889 896 397 558 SS9 960 561 562 563 564 S6S 566 567 568 569 570 571 572 973 574 579 976 577 S78 879 sao 981 982 983 984 989 986 987 888 889 590 891 892 993 994 599 596 997 998 999 600 2.76 9.98 4.80 24.65 50.00 7.66 12.81 7.00 0.20 4.00 0.33 c . o >. s _* - o » « oo o o* o o 33 8 <_ -> o - o o o o •# o• o o o m o o m o oo o o op- m o o o o o• o •. o • • »• • *• o o o e o o o o 3 S - * 4 . 2o J . _ at z - 3 UJ Ul U U a o - >• a O . . ■W%<-*.__^fNM*W4a_iM t _l« r_ w m o N - N -J -o- MACHINERY COMPLEMENT< 31 I COLUMN NAME OF MACHINE 1 2 3 CODE WIDTH INITIAL CFEETt LIST PRICE TRACTOR 4 WH OR. 1 ., 2 3 9 . 0 69000. 2 .. 1 9 0 . 0 TRACTOR 2 38350. ( TRACTOR 3 3 .. 1 2 9 . 0 34900. TRACTOR 4 4 .. 9O.0 23800. TRACTOR 5 3 ,. 40.0 9000. t 6<> 1.0 1. 7 ,. 1.0 1. 8. 1.0 1. 9 .▶ 1.0 1. PICKUP 1/2 TON 10<0.5 7000* PICKUP 4 WH OR. 1>«> 0.9 8300. 12. 1.0 1. 13. 1.0 1. COTTON STRIPR SP 14.• 6.6 48000. 19. 1.0 1. 16. 1.0 I . 17.. 1.0 1. 18. 1.0 1. 19.■ 1.0 1. 20. 1.0 1. 21. 1.0 a. 2 2 .1.0 i . SWATHER S.P. 23. 14.0 26000. 24. 1.0 1. 25. 1.0 1. 26. 1.0 1. 27. 1.0 'I. l.O 2 8 .» 1. 1.0 29.. 1. 3 0 .> 20.0 ( ROLLING CULT 3900. ROLLING CULT 31. 26.6 450O. FLEX ROT HOE 3 2 .• 20.0 2500. ( C U LT I VATO R 6 R 3 3 .. 20.0 4080. CULTIVATOR 8R 3 4 .. 26.6 9200. 38. 1.0 1. LISTER-PLNT6R 36.. 20.0 4900. LISTER-PLNT8R 26-6 5280. 37.• BED PLANTER6R 38. 20.0 3940. BED PLANTERSR 39. 26.6 4S00. TANDEM DISC 40. 14.0 4588. TANOEM DISC 41.» 20.0 7900. OFFSET DISC 42.. 14.0 700O. OFFSET DISC 28.0 4 3 .> isoeo. CHISEL 4 4 .> 23.0 620O. CHISEL 49.> 41.0 11 8 0 0 . MLBO ROLLOVER 46.» 9.3 6500. MOLDBOARD 6B 47.• 8.0 5000. MOLOBOARO 12B 48.• 16.0 11 0 0 0 . ONEWAY 49.. 16.0 3200. RODWEEDER 9 0 .> 30.0 4800. • ^ ^ DATES 1O14O0 4 SPEED CNPHt 4.5 4.5 4.9 4.9 4.5 1.0 l.O 1.0 l.O 30.0 30.0 1.0 l.O 2.6 l.O 1.0 l.O 1.0 1.0 1.0 1.0 1.0 5.0 1.0 1.0 1.0 1.0 l.O 1.0 3.9 3.9 8.0 3.9 3.9 l.O 4.5 4.9 4.9 4.9 4.9 4.9 4.9 4.9 4.9 4.5 4.5 4.9 4.9 9.0 9.0 9 FIELD EFFICI ENCY 0.88 0.88 O.B8 0.88 0.88 l.OO 1.00 6 RC1 1.00 0.88 0.88 1.00 1.00 0.67 l.OO l.OO 1.00 1.00 1.00 1.00 1.00 l.OO 0.77 l.OO 1.00 1.00 1.00 1.00 l.OO 0.80 0.80 0.80 0.79 0.79 1.00 0.80 0.80 0.60 0.60 0.83 0.83 0.83 0.83 0.80 0.80 0.80 0.80 0.80 0.80 0.80 a.oo i.oo 1.20 1.20 1.29 1.20 1.20 l.OO l.OO 1.00 0.80 o.ao a.oo i.oo 0.60 a.oo l.OO a.oo a.oo i.oo 1.00 1.00 l.OO a.oo a.oo l.OO a.oo a.oo a.oo a.oo 1.00 1.00 1.00 1.00 a.oo a.oo 1.00 a.oo 0.80 0.80 0.65 0.65 0.65 0.65 a.oo a.oo 1.00 a.oo l.OO 0.69 1.00 7 AGE O.O O.O O.O 0.0 0.0 O.O 0.0 0.0 0.0 OoO o.o 0.0 0.0 o.o 0.0 o.o O.0 o.o 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 o.o 0.0 o.o 0.0 0.0 o.o o.o 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 9 10 HOURS YEARS USED OWNEO ANNUALLY 1.60 900. 9.0 1.60 500. 9.0 500. S.O 1.60 1.60 9.0 900. 1.60 300. 10.0 1.00 1. 1.0 1.00 1* 1.0 1.00 1. loO 1.00 1. 1.0 1.60 700. 3.0 1.60 700. 3.0 1.00 1. 1.0 1.00 1. 1.0 1.60 7.0 3O0. 1.00 1. 1.0 1.00 1. 1.0 1.00 1. 1.0 1.00 a. 1.0 1.00 i . 1.0 a.oo t * 1.0 1.00 t . 1.0 1.00 i . 1.0 1.30 300. 5.0 1.00 1. 1.0 1.00 a. 1 . 0 1.00 a. 1 . 0 l.OO i . 1.0 1.00 i . 1.0 l.OO i . 1.0 1.80 200. 7.0 200. 7.0 1.80 1.80 100. 7.0 1.80 too. 7.0 1.80 100. 7.0 1.00 I . 1.0 1.80 ISO. 7.0 1.80 190. 7.C 1.60 100. 7.0 1.60 100. 7.0 1.80 200. 7.0 1.00 200. 7.0 1.80 200. 7.0 1.80 200. 7.0 7.0 1.80 200. 1.80 2O0. 7.0 1.30 200. 7.0 1.30 100. 7.0 1.30 ISO. 7.0 1.80 150. 7.0 1.80 . 240. 7.0 8 RC3 . . . . . . . . . . . . . . . . 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 11 RFV1 12 RFV2 13 PURCHASE PRICE 0.680 0.680 0.680 0.680 0.680 1.000 1.000 1.000 1.000 0.6OO 0.600 1.000 0.920 0.920 0.92O 0.920 0.920 1.000 1.000 1.000 1.000 0.889 0.885 1.000 1.000 0.889 saooo. a .ooo 0.600 l.OOO l.OOO l.OOO l.OOO l.OOO 1.000 1.000 1.000 0.660 1.000 l.OOO 1.000 1.000 1.000 1.000 0.600 0.600 0.600 0.600 0.600 1.000 0.600 0.600 O.60O 0.600 0.600 0.60O 0.600 0.600 0.600 0.600 0.600 0.600 0.600 0.600 0.600 i.ooo 1.000 l.OOO 1.000 1.000 1.000 1.000 1.000 0.880 1.000 l.OOO 1.000 1.000 1.000 1.000 0.889 0.889 0.889 0.888 0.889 1.000 0.889 0.885 0.885 0.885 0.885 0.885 0.885 0.889 0.888 0.889 0.889 0.888 0.885 0.889 0.888 35000. 3SOOO. 21OOO* 7000. 1. 1. 1. 1. 6000. 7000. I . 1. 40OOO. 1. 1. 1. 1. 1. 1. 1. 1. 25000. 1. 1. 1. 1. 1. 1. 3200. 4900. 230O. 3600. 4700. 1. 4200. 4750. 3200. 4050. 4250. 7200. 67Q0. 14OO0. 9700. 11 0 0 0 . 9900. 4900. 10900. 3O00. 4400. 14 as FUEL HOURS TYPE OF LIFE 3« 12000. 3. 12000. 3. 12000. 3_ 1200O. 12000. 1• _l• . _o 1_- ♦ooo. » » i t ■ 0. 0 .. 0. 8 .» 0« 0. 0 .. 0. 0 .. O.. 0. 0. Oc 0 .. 0. 0. 0 .. 0. 0- 4000* i. i . 21 OO. 1. 1. 1. 1. 1. 1. 1. 1. 1900. 1. 1. 1. 1. 1. 1. 2000. 2000. 2000. 2000. 2000. 1. 2000. 2000. 1200. 1200. 2000. 2000. 2000. 2000. 2000. 2000. 2000. 2000. 2000. 2000. 2000. 16 HP 229. ISO. 125. 90. 40. 0. 0. 0. 0. 1. 1. O. 0. 109. 0. 0. 0. 0. O. 0. 0 . 0. 40. 0. 0. O. 0. 0 . J o. 0 * 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 . . . . . . . . . . . . . . . . . . . . /■" . ^ o MACHINERY COMPLEN_NT( St 1 COLUMN NAME OF MACHINE SAND FIGHTER HARROW PACKER LISTER 6R LISTER 8R SHREDDER 2R SHREDDER 4R GRAIN OR IIX GR DRILL/FERT BOX FLOAT HERB SPR/DISC COTTON TR 3BL COTTON TR 8BL COTTON STRSBSK a COOE Sl. 92. S3. 94. 95. 96. 97. 98. 99. 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. as. 86. 87. 88. 89. 90. 91. 92. 93. 94. 95. 96. 97. 98. 99. 100. 2 3 WIDTH INITIAL LIST CFEETI PRICE 22.9 1000. 20OO. 16.0 8.3 990. 20.0 1990. 26.6 2800. 6.6 1200. 13.3 3900. 4400. 13.9 4400. 13.5 7.0 979. 14.0 690. 6.6 24QO. 6.6 4000. 12900. 6.6 1.0 1. 1.0 1. 1. 1.0 1. 1.0 1. 1.0 1.0 1. 1.0 1. 1.0 1. 1.0 I . 1. 1.0 1. 1.0 1.0 1. 1.0 1. 1.0 1. 1. 1.0 1.0 I . 1.0 I . 1.0 1. 1.0 1. 1.0 1. 1.0 1. 1. 1.0 1.0 1. 1.0 1. 1. 1.0 I.O 1. 1.0 1. 1. 1.0 1.0 1. 1.0 1. 1. 1.0 1.0 1. 1.0 1. 1.0 1. 1.0 1. 1.0 1. DATES aOt 4)M 4 SPEED CMPHI 8.0 4.5 6.8 4.9 4.9 3.7 3.7 4.0 4.0 6.0 4.9 10.0 10.0 2.8 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 l.O 1.0 1.0 1.0 1.0 1.0 1.0 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 9 6 F I E L D Rca EFFICENCY a.oo 0.80 0.80 0.69 0.80 o-ao o.ao 0.80 0.80 0.80 0.72 0.72 0.60 0.83 0.82 0.82 0.67 l.OO l.OO l.OO l.OO l.OO 1.00 1.00 1.00 1.00 1.00 l.OO l.OO l.OO l.OO l.OO 1.00 l.OO 1.00 1.00 1.00 a.oo 1.00 1.00 1.00 1.00 a.oo a.oo a.oo a.oo l.OO 1.00 l.OO 1.00 1.00 1.00 a.oo 7 AGE a.oo a.oo 0.0 0.0 0.0 0.0 0.0 0.60 0.60 0.79 0.79 0.60 0.66 0.0 0.0 0.0 0.0 0.0 a.oo a.oo • 0.60 a.oo a.oo a.oo a.oo a.oo a.oo a.oo a.oo 1.00 a.oo 1.00 1.00 a.oo a.oo a.oo a.oo a.oo 1.00 1.00 a.oo a.oo . i.oo a.oo a.oo a.oo 1.00 a.oo a.oo 1.00 a.oo 1.00 1.00 a.oo a.oo a.oo a.oo o.o 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 o.o 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 a 9 10 HOURS YEARS USED OWNED ANNUALLY loBO 100-▶ 7.0 1.80 12Q-. 7.0 l.BO 7.0 2 0 0 .. 1.80 ISO.. 7.0 1.80 ISO. 7.0 1.60 1 2 8 .. 7.0 1.80 129. 7.0 l.BO 120. 7.0 7.0 l.BO 120* 7.0 1.80 lOO. 7.0 1.80 100. 1.80 190. 7.0 t.ao 1 9 0 .> 7.0 S.O 1.60 3 0 0 .. . 1.0 1.00 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 1.0 l.OO 1.00 . 1.0 l.OO 1.0 1.0 1.00 l.OO 1.0 a.oo . 1.0 1.00 1.0 1.00 _ 1.0 1.00 • 1.0 . 1.0 1.00 l.OO • 1.0 1.00 • 1.0 1.00 _ 1.0 1.00 > 1.0 1.00 . 1.0 1.00 . 1.0 . 1.0 l.OO l.OO » 1.0 1.00 . 1.0 1.00 > 1.0 1.00 • 1.0 . 1.0 1.00 . 1.0 1.00 . 1.0 1.00 1.00 » 1.0 . 1.0 1.00 1.00 . 1.0 1.00 . l.O RC3 aa a2 RFVa RFV2 Oo 6_0 0.600 O.OOO 0.600 0.600 0.60O 0.600 0.600 0.600 0.600 0.600 0.600 0.6OO 0.660 l.OOO l.OOO l.OOO l.OOO l.OOO 1.000 l.OOO 1.000 l.OOO l.OOO l.OOO l.OOO l.OOO 1.000 l.OOO 1.QOO l.OOO l.OOO l.OOO 1.000 l.OOO 1.000 l.OOO l.OOO l.OOO O.SSS 0.885 0.88S 0.8SS 0-885 0.889 0.68S 0.889 0.885 Q.88S Q.889 0.885 Q.888 0.885 l.OOO 1.000 a .OOO a .ooo a .ooo 1.000 1.000 l.OOO l.OOO 1.000 1.000 a .ooo 1.000 l.OOO a .ooo l.OOO a .ooo a .ooo 1.000 1.000 1.000 l.OOO l.OOO l.OOO 13 14 PURCHASE FUEL PRICE TYPE 900. 1790. 450. 1400. 220O. 11 0 0 . 3300. 4 0 0 0 .• 4000. 900. 9 0 0 .. 1600. 2 7 0 0 .. 1 2 0 0 0 .. . _ . 0. 0. 0. 0. 0. 0. 0. 0 . 0. 0. 0. 0 . 0. 0. o. . 0. 0. 0 . ■ 0. 0 . ii 0. . 0. 0 . 0. 0. 0. 0 . 0. 0. 0. 0. 0. 0. 0. 0. . • _ a.ooo a.ooo a.ooo a.ooo a.ooo a.ooo a.ooo a.ooo a.ooo a.ooo a.ooo a.ooo a.ooo _ > . . • • _ 1.000 1.000 l.OOO 1.000 l.OOO 1.000 o. o. o. > a.ooo l.OOO l.OOO 1.000 0. > o. _ . 0. 0. 0. 0. 0. 0. 0. 0. 0. 0* . . > > • . . 19 16 HOURS HP OF LIFE 7 9 0 .> 0. 2000. O. 2000. O. 2000. 0. 0. 2000. 20QO. 0. 2 0 0 0 .• 0. 1000. 0. 1000.> o. 2 9 0 0 .. 0. 2 0 0 0 .0. 0. 2000.> 2 0 0 0 .• 0. 1900. 0. > 0. . 0. 0. 0. 0. . 0. 0. . 0. . 0. 0. 1200. 0. 0. . . - o. 0. 0. 0. 0. 0. • o. » • i . _ » > 0. 0. 0. 0. 0. 0. 0. 0. 0. 0 . 0. . . o. . > . » . 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 ^ % PROJECTIONS FOR PLANNING PURPOSES ONLY NOT TO BE USED WITHOUT JPDATING AFTER 12/19/80 .-124KL 3) C O W- C A L F B U D G E T T E X A S H I G H P L A I N S I I I R E G I O N ESTIMATED COSTS AND RETURNS PER HEAO 300 COW HERD, JAN-FEB-MAR CALVING ITEM WEIGHT EACH UN IT 5.00 4.50 9.00 CWT. CWT. CWT. PRICE OR COST/UNIT QUANTITY VALUE OR COST 0.43 0.31 0.1 I 215.00 125.55 GROSS RECEIPTS STEER CALVES HEIFER CALVES CULL COWS TOTAL 100.00 90.0 0 48.00 ±1x22 388.07 VARIABLE COSTS COTTONSEED CAKE LB. H AY BALE VET MEDICINE DOL. RANGE IMPROVEMEN ACRE S A LT & MIN. LB. MISC EXPENSE DOL. MARKETING DOL. FENCE R E PA I R HEAD WAT E R FACIL REPR HEAD BARN R E PA I R HEAD MACHINERYIFUEL.LUBE.REP) DOL. E Q U I P M E N T. F U E L , L U B E . R E P ) D O L . LABOR. TRACTOR & MACHINERY HRS. LABOR, EQUIPMENT 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 0.1 0 3.00 1.00 0.64 0.07 1.00 1.00 2.70 1.30 1.55 150.00 4.00 5.00 18.00 30.00 3.00 5.00 1 .00 1.00 1.00 5.00 5.00 5.00 0.14 1.20 0.06 6.40 21.28 2x22. 104*66 3. INCOME ABOVE VARIABLE COSTS 4. FIXED COSTS LAND RE .T ACRE I N T. O N L I V E S TO C K C A P I TA L D O L . I N T. O N O T H E R E Q U I P M E N T D Q L . DEPR. O . BEEF BULL PURCH. DOL. DEPR. ON HORSE DOL. D E P R . O N O T H E R E Q U I P. D O L . O T H E R F C . M A C H & E Q U I P. D O L . TOTAL FIXED COSTS 15.00 12.00 5.00 1 1.52 2.10 3.00 5.00 2.70 1.30 1.55 3.81 0.38 6.00 0.3? 32.00 283.41 2.25 0.14 0. 14 60.75 82.60 6.40 6.00 0.50 7.90 27.00 589.99 45.75 11x21 176.06 5. TOTAL COSTS ?80.72 NET RETURNS 107.35 NATIVE RANGE. NO CREEP FEED, 86% CALF CROP, 12% REPLACEMENT RATE, 1% DEATH LOSS ON COWS. STOCKING RATE 27 ACRES/COW, 12 SECTION RANCH INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE AND IS NOT INTENDED 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 Service . The Texas A&M University System . Daniel C. Pfannstiel, Director . College Station, Texas MACHINE PICKUP 1/2 TON CODE IO MACHINERY FIXEO ANO VA R I A B L E COST PER HOUR OEPRr INSURv TA X TO TA L FIXEO R E PA I R FUEL LUB. 1.47 0.06 0.04 1.58 0.95 2.62 0.39 ANNUAL COST SUMHARY FOR EQUIPMENT ANO LIVESTOCK LIST DEPREC INSUR LINE »RICE I AT I O N I NTEREST ANCE TAXES NO. ITEM S IZ E U N I T -00.00 40.00 28.00 2.00 1.00 1 H A Y R A C K - _ _ D S R 1 6 . OO FEET 14.00 7.00 280.00 196.00 2 S T O C K T R A I L E R 2 * . 00 FEET 2 8 0 0 . 0 0 35.00 2.50 1.25 3 G R A I N T R A I L E R 1 4 . 00 FEET 500.00 SO.OO 250.00 175.00 12.50 6.25 4 S T O C K S P R A Y E . I S O 00 GAL. 1250.00 450.00 45.00 31.50 2.25 1.12 5 TA C K 1 00 OOL. 2500.00 125.00 175.00 12.50 6.25 6 PENS & EQUIPMENT 7S00 OO FEET 7 0 . 0 0 500.00 0.0 5.00 2.50 5 1 B E E F C O W R A I S E O I . 00 HEAD 9.00 4. SO 1200.00 150.00 126.00 54 BEEF BULL P'J=> CH. _ OO" HEAD 5 6 . 0 0 4 . 0 0 -00.00 O.O 2.00 5 5 B E E F H E I F E R R A I . I 00 HEAD' 50.25 55.86 3.99 1.99 95 HbRSE I 00 HEAD: 500.00 :P4!RS A*0 2.00 1 1 .20 2.00 12.SO 4.50 6.25 0.0 0.0 0.0 0.0 TO TA L VA R I A B L E 3.97 FUEL LUBE 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 I N T. 0.89 H3/TIMS 1.00 HOURS TOT OWN- TOT 0* = *~ LABOR ERSH»/YR ^TING/Y^ 2.30 0.67 43.00 0.67 0.67 0.67 0.67 3.00 0.0 0.0 0.0 0.0 301.00 53.75 268.75 48.37 143.75 7.50 163.50 6.00 56.23 1 1.23 2.00 12.53 4.50 6.25 0.3 0.3 0.3 0.0 ANNUAL CHARGES MADE IN THIS BUOGET FOR EQUIPMENT AND LIVESTOCK UUM8ER PROPOR. OWNERSHP OPERATING INTERST LABOR HOURS LINE SIZE HO. ITEM 16.00 I H AY R A CIC-FEEOER 2 S TO C K TRAILER 24.00 3 GRAI N TRAILER 14.OO 4 S TO C K SPRAYER 15 0.00 5- TA C K 1.00 6 P E N S 6 EQUIPMENT 7 5 0 0 . 0 0 l.OO 51 8 E E F CO- RAISEO 54 BEE# BOLL PURCH. 1.00 55 BEEF H E I F E R - A I . 1.00 l.OO 95 HORSE COLUMN NAME OF MACHINE 1 CODE PICKUP 1/2 TON UNIT FEET FEET FEET GAL. DOL.FEET HEAO HEAO HEAD HEAD 2 IfTDTH {FEET) O.S 3 INITIAL LIST PRICE 7 000. ITEMS CHARGED CHARGES CHARGES CHARGES CHARGED 1.00 0.01 0.43 0.02 0-28 0.01 1.00 0.01 3.01 0 . 11 1.96 0.01 1.00 0.01 0.54 0.02 0.35 0.01 1.00 0.01 2.69 0.12 1.75 0.01 l.OO 0.01 0.48 0.04 0.31 0.01 l.OO 0.01 1.44 0.06 1.75 0.03 1.00 1.00 7.50 O.O "7O.00 0.0 1.00 0.046.54 0.0 5.04 0.0 1.00 0.-13 0.75 0.0 7.O0 0.0 1.00 0.01 0.56 0.0 0.56 0.0 4 SPEED (MPH) 30.0 co£uRnv-item name c3de hayrack-feeder 1■ stock trailer 2. graim Trailer 3. stock sprayer 4_ TA C K S. PEKIS C EQUIPMENT 6. BEEF CO* RAISEO St. BEEF BULL PURCH.5*. BEEF HEIFER RAI.55. HORSE 95. 7 RC2 5 6 FIELD RCl EFFICENCY 0.88 0.80 0.000631 7 SIZE UNIT 16.00 19. 24.00 19.14.00 19. 150.00 5 . 1.00 IS. 7500*00 19. 1.00 1. 1 . 00 I . 1*00 1. I •00 I . LIST TYPE PRICE 2.00 400.OO 2.00 2800.00 2.00 S00.00 2 . 0 0 12 50.00 2.00 450.00 2 . 0 0 2S00.00 1.00 5 00.00 1 . 0 0 12 00.00 4 00.00 1.00 600.00 1.00 P J R C H A S E YEARS PRICE LIFE 10.00 400.00 2BOO.O0 10.00 500.00 2500•00 450.00 2500.00 500.00 1200.00 400.00 600.00 10.00 10.OC 10.00 20.00 8 . 0 0 4.00 10.00 8.00 ft 8 RC3 9 HOURS USED A N N U A L LY 1.60 700. 9 _. 3. 0 1I RFV1 12 RFV2 0.600 0.885 13 PURCHASE PRICE 6O00. 14 1 . FJEL HO-iTY _ 3 = LIFE 1 .300. 11 SALVAGE REPAIR F U E L 6 A N N U A L PROP OF PROP L U B A S H O U R S LIST OF LI-T P R O P L A B O R O.O 0.050 0.0 0.67 0.0 0 .040 0.0 0.67 0.0 0 .040 0.0 0.67 0.0 0.100 0.0 0.67 0.0 0.100 0.0 0.67 0.050 0 . 0 3.00 0.0 1.000 0 . 0 0.0 0.0 o.soo 0 . 0 0.0 0.0 1.000 0.0 0.0 0.0 0.330 0.0 0 . 0 0.0 N A T I V E R A N G E . N O C R E E P F E E _ t 8 6 % C A L F C R O P. 1 2 X R E P L A C E M E N T R A T E . I X D E AT H L O S S O N C O W S . S T O C K I N G R AT E 2 7 A C R E S / C O W . 1 2 S E C T I O N R A N C H -J 10 10 YEARS OWNED MACHINERY COMPLEMENT 3 EQUIPMENT COMPLEMENT 3 PRICE VECTOR 3 16 HP 3. PROJECTIONS FOR PLANNING PURPOSES ONLY NOT TO BE USED WITHOUT JPDATING AFTER 12/19/80. F. - 1 2 4 K L 3 ) STOCKER CALF BUDGET TEXAS HIGH PLAINS III REGION ESTIMATED COSTS AND RETURNS PER HEAD PURCHASE NOV 1, SELL MARCH 10 ITEM WEIGHT EACH UNIT 6.00 C W T. PRICE OR COST/UNIT QUANTITY VALUE OR COST GROSS RECEIPTS FEEDER STEERS TOTAL 85.0 0 1.00 .__J_2______. 510.00 2 . VA R I A B L E C O S T S STOCKER STEERS DEATH LOSS WHEAT PASTURE HAY VET & PROCESSING SALT & MIN. MISC EXPENSE HAULING & MKTG. FENCE REPAIR MACHINERY(FUEL.LUBE,REP) EQUIPMENTC FUEL•LUBE.REP) LABOR, TRACTOR & MACHINERY LABOR, EQUIPMENT LABOR. LIVESTOCK INTEREST ON OPER.CAP.. TOTAL VARIABLF COSTS C W T. DOL. D AY S BALE DOL. L 3 . DOL. C W T. HEAD DOL. DOL. HRS. HRS. HRS. DOL. 100.00 400.00 0.40 3.00 1.00 0.07 1.00 0.75 2.70 4.00 0.03 130.00 4.00 5.00 8.00 4.00 6.00 1.00 5. 5. 5. 0. 0.40 0.00 1 .50 153.65 00 00 00 14 2JU51 525.08 INCOME ABOVE VARIABLE COSTS FIXEO COSTS INT. ON LIVESTOCK CAPITAL INT. ON OTHER EQUIPMENT DEPR. ON HORSE DEPR. ON OTHER EQUIP. OTHER FC, MACH & EQUIP. TOTAL FIXED COSTS 400.00 12.00 52.00 12.00 5.00 0.56 4.00 4.50 2.70 1.27 0.03 2.00 0.01 7.50 -15.08 DOL. DOL. DDL. DOL. DOL. 0. 14 0. 14 0.40 3.07 0.06 0.4 3 0.05 0.61 2x2± 1.99 TOTAL COSTS 527.08 NET RETURNS -17.08 PRIMARILY GRAZING OF WHEAT PASTURE, STOCKING RATE OF 2 HEAD/ACRE, 130 DAYS GRAZING. 3% DEATH LOSS* HIGH GOOD GRADE. INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE AND IS NOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS AND RETURNS FROM ANY ONF PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERE .OLLECTED AND DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURAL •XTENSION SERVICE AND APPROVED FOR PUBLICATION. MACHINE PICKUP 1/2 TON CODE 10 MACHINERY FIXED AND VARIABLE COST PER HOUR O E P R I N S J R . TA X TO TA L F I X E O R E PA I R 1.47 0.06 0.04 1.S8 0.95 FUEL 2.62 T O TA L VA R I A B L E 3.97 LUB. 0.39 I N T. 0.89 HR/TIME 1.00 ANNUAL COST SUMMARY FOR EQUIPMENT AND LIVESTOCK LINE NO. ITEM 95 HORSE 2 STOCK TRAILER SIZE 1.00 24.00 150.00 1-6.00 1.00 4 S T O C K S P R AY E R I H AY R A C K - F E E D E R 5 TA C K NO. ITEM 95 HORSE 2 STOCK TRAILER 4 S TO C K S P R AY E R 1 H AY R A C K - F E E D E R 5 TA C < PICKUP 1/2 TON INSUR ANCE 3.99 14.00 12.50 2.00 2.25 D EPR EC I AT I O N INTEREST 50.25 55.86 280.00 196.00 250.OO 175.00 40.00 28.00 45.00 31.50 FUEL TA X E S 1.99 7.00 6.25 1.00 1.12 1 CODE 10. 2 WIDTH I FEET) 0.5 3 INITIAL LIST PRICE 7000. 4 SPEED -NPH) 30.0 COLUMN LIST ITEM NAME CODE H AY R A C K - F E E D E R 1. STOCK TRAILER 2 . 4 . S T O C K S P R AY E R TA C K 5 . HORSE 95. SIZE UNIT 16.00 19. 24.00 19. ISO.00 5. 1.00 15. 1.00 1. TYPE PRICE 2.00 400.00 2.00 2800.00 2.00 1250.00 2.00 450.OO 1.00 600.00 5 6 FIELD RC1 EFFICENCY 0.88 0.80 7 RC2 0.000631 8 RC3 9 HOURS USED A N N U A L LY 1.60 700. LUBE 0.0 0.0 0.0 0.0 0.0 H O U R S TO T O W N - TO T O P _ R LABO. ERSHP/YF- 4TING/Y5 0.0 56.23 0.0 0.67 301.00 11 . 2 0 0.67 268.75 12.50 0.67 43.00 2.33 0.67 4.53 43.37 10 YEARS 3WNED I 1 RFV1 12 RFV2 3 . 0 0.600 0.885 13 PURCHASE "PRICE 6000. 14 FUEL TY _ 1. 8 9 10 11 S A LVA G E R E PA I R F U E L G A N N U A L PURCHASE YEARS PROP OF PROP LUB AS HOURS PRICE LIFE L I S T O F L I S T PROP LABOR 400.00 10.00 0.0 0.050 0.0 0.67 2800*00 10.00 0.0 0.040 0.0 0.67 2500.00 10.00 0.0 0.100 0.0 0.67 0.0 0.67 450.00 10.00 0.0 0.100 600.00 8 . 0 0 0.330 0.0 0.0 0.0 ^ P R I M A R I LY G R A Z I N G O F W H E AT PA S T U R E . S T O C K I N G R AT E O F 2 H E A D / A C R E . 1 3 0 D AY S G R A Z I N G . 3 X D E AT H L O S S . H I G H G O O D G R A D E . J _PAIRS AND 0.0 11 . 2 0 12.50 2.00 4.S3 ANNUAL CHARGES MADE IN THIS BUDGET FOR EQUIPMENT ANO LIVESTOCK N U M B E R P R O P O R . O H 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 SIZE UNIT ITEMS CHARGED CHARGES CHARGES CHARGES CHARGED 1.00 HEAD 1.00 0 . 0 0 0.06 0.0 0.06 0 . 0 24.00 FEET 1.00 0 . 0 0 0.30 0.01 0.20 0.00 1*00 0 . 0 0 0 . 2 7 0.00 150.00 GAL. 0.01 0.17 1.00 0 . 0 0 0.04 0.00 0.03 0.00 16.00 FEET 1.00 OOL. 1.00 0 . 0 0 0.05 0.00 0.03 0 . 0 0 LINE COLUMN NAME OF MACHINE LIST UNIT PRICE HEAO 600.00 FEET 2800.00 GAL. 1250.00 FEET 400.00 OOL. 450.00 _ / MACHINERY COMPLEMENT 3 EQUIPMENT COMPLEMENT 3 PRICE VECTOR 3 IS HOJ _ 3= LIFE 4003. 16 HP