MACHINERY C0MPLEMENTI21)
COLUMN
NAME OF MACHINE
1
UJE
TRACTOR
T R A C TO R
TRACTOR
TRACTOR
T R A C TO R
TRACTOR
TRACTOR
TRACTOR
TRUCK
TRUCK
PICKUP
PICKUP
1.
2 .
3 .
4 .
5 .
6 .
7m
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.
<1W1
<2W)
(3W)
(4W>
<5W)
(6W)
(7W)
(8W)
C O T TO N S T R I P R S P
COMBINE - RICE
COMBINE - SB
COMBINE- SORG.
BENKOUT
COTTON PICKER
BLADE (DOZER)
SPRNG T HARROW
SPRING T HARROWl)
SPIKE T HARROW
D I S K TA N D E M
D I S K TA N O E M
D I S K TA N D E M
D I S K TA N D E M
E N D G AT E S E E D E R
M.B.PLOW
LISTER
R O L L C U LT I VAT O R
R O L L C U LT I VAT O R
BEO PLANTER
BED PLANTER
S P R AY R I G
S P R AY R I G
BORDER OISC
ROTARY HOE
CHISEL
OFF SET OISK
.
J
2
WIDTH
(FEET)
3
INITIAL
LIST
PR ICE
40. 0
9944.
60. 0
14 745.
2
2506.
80. 0
1 00. 0
25406.
1 35.0
32888.
165.0
44910.
16018.
70. 0
2 00.0
68 700.
6896.
5. 0
4.0
8562.
0.5
8574.
6 266.
0 . 5
1.
1 .0
35000.
6.6
1.
1.0
1.
1 .0
62788.
16.0
62788.
16.0
55680.
14.0
7058.
16.0
1.
1 .0
1.0
1.
0.0 '
54590.
1.0
1.
1.
1 .0
1 .0
1.
1 .0
1.
1.
Ik 0
1.0
1.
a.o
2694.
16. 0
11 3 3 .
2539.
32.0
636.
16. 0
4076.
14.0
18.0
7498.
22.0
8729.
11 5 3 3 .
27.0
50.0
1333.
8. 0
6000.
6.7
378.
13.3
1512.
4
0
17.
10.0
3240.
14.0
13.8
1404.
16.7
1728.
6.6
3888.
6981.
6.6
18.0
1200.
13.0
3889.
14.0
8630.
D AT E : 1 0 3 1 8 0
4
SPEED
(MPH)
4.5
4.5
4.5
4*5
4.5
4.5
4 . 5
4 . 5
2 . 0
6.2
20.0
2.0
1.0
2 . 8
1.0
1.0
1.5
2 . 5
3 . 5
1.0
1 .0
1 .0
3.0
1 .0
1 .0
1.0
1.0
1 .0
t .0
5.0
5 .3
5 . 3
5 . 3
4 . 8
4 . 8
4.8
4 . 8
4.0
4. 1
4 . 8
4.8
3.0
3.0
4 . 0
4 . 0
3.0
3 . 0
4 . 8
4.1
4 . 8
5
FIELD
EFFICENCY
0.88
0.88
0.88
0.88
0 . 8 8
0.88
0.88
0.88
0.82
0.82
0.82
0.82
1.00
0.67
1.00
1 .00
0.67
0.69
0.60
0.52
1 .00
1 .00
0.63
1 .00
1 .00
1.00
1.00
1 .00
1 . 00
0.82
0.70
0.70
0.70
0.84
0.84
0.84
0.84
0.82
0.80
0.81
0.81
0.67
0.67
0.72
0.72
0.63
0.63
0.82
O.BO
0.83
6
RC1
7
AGE
1.20
1.20
1.20
1.20
1.20
1.20
1.20
1.20
0.80
0.80
0.60
0.60
1.00
0.60
1.00
1.00
0.33
0.33
0.33
0.65
1.00
1.00
0.20
1.00
1.00
1.00
1.00
1 .00
1.00
2.0 0
0.65
0 . 6 5
0.65
0.65
0.65
0.65
0.65
0.65
2.00
0.65
0.65
0 . 8 5
0.85
0.65
0.65
0.50
0.50
0.65
0.65
0.65
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
0.0
0.0
0.0
0.0
0 . 0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
8
RC3
9
10
HOURS
YEARS
USED
OWNED
A N N U A L LY
500.
15.0
1 .70
1.70
600.
10.0
6 . 0
1.70
600.
700.
6 . 0
1 .70
700.
6 . 0
1.70
1 .70
1000.
6 . 0
1 .70
600.
10.0
1.70
1000.
6.0
8.0
1 .40
500.
1
2.0
1 .40
200.
4 . 0
1.40
900.
5.0
1 .40
350.
1 .00
1.
1.0
1.60
300.
5 . 0
1 .00
1.
1.0
1.00
1.
1.0
2.10
225.
6 . 0
2.10
225.
8 . 0
S.O
2.10
225.
10.0
1 .80
400.
1.00
1.
1.0
1 .00
1.
1 .0
5.0
1 .60
250.
1 .00
1•
1.0
1 .00
1•
1.0
1 .00
1•
1.0
1 .00
1.
1.0
1 .00
1.
1 .0
1 .00
1•
1.0
1.30
200.
10. 0
10.0
1 .80
125.
50.
10.0
1.80
10.0
1.80
140.
8 . 0
1 .80
160.
8.0
1.80
160.
1 .80
200.
6 . 0
1.80
160.
8 . 0
1.80
60.
16. 0
300.
6 . 0
1.30
125.
8.0
1.30
8.0
1.30
125.
300.
5.0
1 .30
5.0
1.30
300.
1.00
120.
10.0
1.80
120.
10.0
1.60
300.
S.O
1.60
300.
5.0
1 0 . 0
1.80
100.
1 0. 0
1.80
150.
8 . 0
1.80
160.
o
11
RFV1
12
RFV2
13
PURCHASE
=>RICE
14
FUEL
TV»E
0.680
0.680
0.680
0.680
0.680
0.680
0.680
0.680
0.670
0.670
0.600
0.600
1.000
0.600
1.000
1.0 00
0.635
0.635
0.635
0.600
1 .000
1.000
0.680
1.000
1.000
1 .000
1.000
1 .300
1 .000
0.600
0.600
0.600
0.600
0.6 00
0.600
0.600
0.600
0.600
0.600
0.600
0.600
0.560
0.560
0.600
0.600
0.585
0.585
0.600
0.600
0.600
0.920
0.920
0.920
0.920
0.920
0.920
0.920
0.920
0.860
0.860
0.885
0.885
1.000
0.885
1.000
1.000
0.895
0.895
0.895
0.885
1.000
1.000
0.920
1.000
1.000
1 .000
1.000
1.000
1 .000
0.885
0.385
0.335
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
0.875
0.875
0.885
0.885
0.885
8832.
13024.
19872.
23908.
29129.
40016.
13893.
58500.
6206.
8066.
7717.
5639.
1.
30000.
1•
1.
54380.
54380.
48680.
6000.
3.
3 .
3.
3.
3 .
3 .
3 .
3 .
1•
1.
1.
1.
1.
3.
1.
1.
3.
3 .
3 .
3.
1•
46400.
1•
3 .
1•
1•
*•
1.
1.
1•
2286.
1020.
2289.
575.
3570.
6706.
7595.
9825.
1333.
5400.
378.
1512.
3690.
3240.
1404.
1728.
3888.
6283.
1200.
3484.
7767.
••
1•
1•
1.
1•
J .
1•
1•
0 .
0.
0 .
0 .
0 .
0 .
0 .
0 .
0.
0.
0 .
0 .
. 0.
0 .
0 .
0 .
0 .
0 .
0 .
0 .
o.
I S
HOURS
3=
LIFE
10000.
10000.
10000.
10000.
1O00O.
10000.
10000.
10000.
5000.
3000.
4500.
2188.
1.
1530.
1.
1.
3000.
3300.
3000.
5000.
1.
1.
20 0 0.
1•
1.
1.
1.
1.
1.
2500.
1563.
625.
1750.
1600.
1600.
1530.
1600.
1200.
2250.
1250.
1250.
1875.
187S.
1330.
1500.
1875.
1875.
1250.
1875.
1600.
16
HP
40.
65.
80.
100.
135165.
70.
200.
1.
1.
1.
1.
0 .
90.
0.
0.
100.
100.
100.
1.
0.
0 .
105.
0 .
3 •
0.
0 .
0.
0•
ft .
0.
0.
0 .
0 .
0 .
0 .
0 .
0 .
0.
0 .
0.
0.
0 .
0 .
0 .
0*
0 .
0 .
0 .
0 .
.
o
'
MACHINERY COMPLEMENT(21)
i.
COLUMN
NAME OF MACHINE
'
ORILL
PLANTER 6R
GRAIN
DRILL
'
F L O AT
PLANTER 4R
LANO
PLANE6
'
C U LT I VAT O R 4 R
R O L L I N G C U LT
BEDOER
C U LT I VAT O R 6 R
HERB SPR/DISC
COTTON TR 3BC
C O T TO N T R 5 B L
S P R AY E R ( H E R B )
' S P R AY E R ( I N S E C T )
LEVEE PLOW
F I E L D C U LT I VAT O R
'
FIELD
C U LT I VATO R
F I E L D C U LT I VAT O R
F I E L D C U LT I VAT O R
<
C U LT I PA C K E R
«
•
ORILL
ORILL
FERT
APPL
C U LT I PA C K E R
SHREDDER 2R
SHREDDER 4R
G R A I N C A RT
G R A I N C A RT
I M P. C A R R I E R
RICE CHECKER
SHOP EQUIPMENT C
L E V E E B O X T- A
LEVEE 80X C
1
COOE
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.
31 .
32.
83.
84.
85.
86.
87.
88.
89.
90.
91 .
92.
93.
94.
95.
96.
97.
98.
99.
100.
2
WIDTH
(FEET)
14.0
18.0
20.0
12.0
24.0
12.0
18.0
20.0
10.0
24.0
14.0
6.6
6.6
24.0
24.0
10.0
18.0
22.0
27.0
36.0
1.0
1.0
1 .0
1.0
1 .0
14.0
1.0
1.0
24. 0
54.0
1.0
1.0
1.0
1 .0
1.0
20.0
18.0
1.0
1.0
6.7
13.3
16.0
16.0
5.0
200. 0
1.0
1 .0
5.0
5.0
5.D
3
INITIAL
LIST
PRICE
1770.
4700.
4292.
580.
3310.
8206.
2093.
4017.
1300 .
3S78.
550.
750.
1 100.
500.
350.
1839.
3130.
5692.
7200.
9647.
1.
1.
1.
1.
1.
1830.
1.
1.
3556.
14150.
1.
1.
1.
1.
1.
800.
888.
1.
1.
1659.
4078.
1320.
5369.
4430.
8660.
1.
1.
7667.
19.
24.
D AT E : 1 0 3 1 8 0
4
SPEED
(MPH)
4 . 0
4 . 0
4 . 5
4 . 5
4 . 0
5.0
3.8
3 . 8
4.0
3 . 8
4 . 5
10.3
10.0
4.0
3 . 8
4.S
4 . 8
4 . 8
4 . 8
4 . 3
1.0
1.0
1.0
1 .0
1.0
4.8
1.0
1.0
4 . 0
4 . 0
1 .0
1.0
1.0
1.0
1.0
8.0
4 . 8
1.0
1.0
4 . 8
4.3
1 .8
1.8
2 . 0
1 .0
1.3
1 .0
2 . 0
2 . 0
2.0
5
FIELD
EFFICENCY
0.72
0.80
0.76
0.70
0.80
0.75
0.76
0.75
0.30
0.76
0.83
0.82
0.82
0.60
0 . 7 6
0.82
0.82
0.82
0.82
0.82
I .00
1 .00
1.00
1.00
1 .00
0.82
1.00
1.00
0.72
0.72
1 .00
1 .00
1 .00
1.00
1.00
0.80
0.82
1.00
1.00
0.82
0.82
0.67
0.67
0.32
0.32
1.00
1 .00
0.32
0.32
3 . 8 2
6
RC1
0.65
0.80
1.00
0.65
0.80
0.65
1.00
1.00
2.00
1.00
0.65
1.00
1.00
0 . 6 5
0.65
0.65
0.6 5
0.65
0.6S
0.65
1.00
1.00
1.00
1.00
1.00
0.65
1.00
1.00
0.65
0.65
1.00
1.00
1.00
1.00
1.00
1.00
0.65
1.00
1.00
0.65
0.65
0.65
0.65
2.00
0.65
1.00
1.00
2.00
0.65
0.65
7
AGE
0.0
0.0
0.0
0.0
0 . 0
0.0
0.0
0 . 0
0.0
0.0
0.0
0.0
0.0
0.0
0 . 0
0.0
0 . 0
0.0
0.0
0 . 0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0 . 0
0.0
0 . 0
0 . 0
0 . 0
0.0
0.0
0.0
0 . 0
0 . 0
0.0
0.0
0.0
0 . 0
0.0
0.0
0.0
0.0
0.0
0.0
8
RC3
9
HOURS
USED
A N N U A L LY
1.80
80.
1.60
80.
1.30
200.
1.80
100.
1.60
80.
1.80
200.
1.80
200.
1 .30
200.
1.30
200.
1 .80
200.
1.80
too.
1.80
ISO.
1 .80
150.
1.80
100.
1 .80
100.
1 .80
270.
1 .80
200.
1 .80
200.
1.80
200.
1.80
100.
1.00
1.
1 .00
1.
1.00
1.
I .00
1.
1.00
1.
1 .80
140.
1.00
1.
1.00
1.
1 .80
80.
1.80
100.
1 .00
1.
1.00
1 .
1 .00
1.
1 .00
1 .
1 .00
1.
1.00
100.
1 .80
140.
1.00
1.
1.00
1.
1.80
200.
1 .80
200.
1.80
325.
1.80
240.
1.30
20.
1 .80
100.
1 .00
1 .
1.00
1.
1 .30
SOO.
1 .80
1.
1.80
1.
10
YEARS
OWNED
12.0
10.0
8.0
10.0
10.0
16.0
10.0
10.0
1 0. 0
10.0
7.0
7 . 0
7.0
10.0
10.0
8.0
10.0
10.0
10.0
6 . 0
1.0
1.0
t . O
1 . 0
1 . 0
12.0
1 . 0
1.0
12.0
6 . 0
1.0
1.0
1.0
1.0
1.0
10.0
12.0
1.0
1.0
6 . 0
6 . 0
10.0
2 0 . 0
15.0
15.0
1 . 0
1. 0
8 . 0
6 . 0
5 . 0
11
RFV1
12
RFV2
0.600
0.600
0.600
0.600
0.600
0.600
0.600
0.600
0.6O0
0.600
0.600
0.600
0.600
0.600
0.600
0.600
0.600
0.600
O.SOO
0.600
1.000
1.000
1.000
1.000
1.000
0.600
1.000
1.000
0.600
0.600
1.000
1.000
1.000
1.000
1.000
0.600
0.600
1 .000
1.000
0.600
0.600
0.600
0.600
0.600
0.600
1 .000
1.000
0.600
0.600
0.600
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
0.885
0.885
0.885
1.000
1.000
1.000
1.000
1.000
0.885
1.000
1.000
8.850
0.885
1.000
1.000
1.000
1.000
1.000
0.885
0.885
1.000
1.000
0.885
0.885
0.885
0.885
0.885
0.835
1 .000
1.000
0.885
0.88S
0.885
13
PURCHASE
PRICE
1770.
4286.
3755.
580.
2958.
7600.
1842.
3690.
11 0 0 .
3142.
550.
750.
1 100.
500.
350.
1563.
2548.
5016.
6500.
8562.
1.
1.
1.
1.
1 .
1435.
1 .
1 .
35560.
11 7 5 2 .
1 .
1 .
1 .
1 .
1 .
800.
888.
1 .
1.
1432.
3596.
1320.
4718.
3977.
8660.
1.
1«
6900.
19.
22.
14
FUEL
TYPE
0.
0.
0.
0.
0.
0.
0.
0.
0 .
0.
0 .
0 .
0.
0 .
0.
0 .
0.
0.
0.
0 .
0.
0 .
0 .
0 .
0 .
0 .
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
16
HOURS
HP
OF
LIFE
1200.
0.
1000.
0*
2000.
0.
1250.
0.
1000.
0.
4000.
Oa
2500.
0.
2590.
0.
2500.
0.
2500.
0.
2330.
0.
2333.
0 .
2000.
0.
1250.
0 .
1250.
0 .
2700.
0 .
2500.
0 .
2500.
0 .
2500.
0 .
2500.
0 .
1 .
0.
1.
0 .
1.
0 .
1.
0.
1.
0 .
2100.
0 .
1.
0 .
1.
0 .
1200.
0 .
750.
0 .
1.
0 .
1.
0 .
1.
0 .
1.
0 .
1.
0.
0 .
1250.
2100.
0 .
1.
0 .
1.
0 .
1500.
0 .
1500.
0 .
4063.
0 .
6000.
0.
375.
0 .
1375.
3 .
0.
1.
0 .
1.
5000.
0.
6.
0 .
5.
3 .
^
Educational programs conducted by the Texas Agricultural Extension Service serve people of all ages regardless ol'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
.
1.
PROJECTICNS FOR PLANNING PURPOSES ONLY
NOT TO BE USEO WITHOUT UPDATING AFTER 12/19/80.
B-124KL21)
COW-CALF PRODUCTION TEXAS UPPER GULF COAST REGION
PROJECTED COSTS AND RETURNS PER COW
ITEM
WEIGHT
EACH
UNIT
4.30
4*00
9.00
C W T.
C W T.
C W T.
11 0 * 0 0
98.00
50.00
ACRE
ACRE
C W T.
C W T.
C W T.
OOL.
HEAD
HEAD
DOL.
DOL.
HRS.
HRS.
HRS.
DOL.
41.8
1.1
2.5
9.4
17.5
8.0
7.4
8.1
9
7
0
0
0
0
8
2
5.0
4 . 5
4.5
0.1
6
0
0
0
PRICE OR
COST/UNIT
QUANTITY
VALUE OR
COST
0.40
0.28
0.10
189.20
109.76
1.15
3.45
10.00
1.50
0.42
1.00
1.00
0.78
48.17
4.04
25.00
14.10
7.35
8.00
7.48
6.33
13.13
2.72
15.50
1.91
22.27
GROSS RECEIPTS
STEER CALVES
HEIFER CALVES
CULL COWS
TOTAL
_________!
343.96
VARIABLE COSTS
COASTAL PASTURE
PASTURE, NATIVE
HAY
RANGE CUBES
SALT & MIN.
VET MEDICINE
MISC EXPENSE
MARKETING
MACHINERY.FUEL.LUBE.REP)
EQUIPMENT!FUEL.LUBE.REP)
LABOR. TRACTOR & MACHINERY
LABOR. EQUIPMENT
LABOR. LIVESTOCK
INTEREST ON OPER.CAP..
TOTAL VARIABLE COSTS
3
0
4
2
.
.
.
.
0
4
9
2
6
2
5
8
INCOME ABOVE VARIABLE COSTS
FIXED COSTS
COASTAL PASTURE
NATIVE PASTURE
INT. ON LIVESTOCK CAPITAL
INT. ON OTHER EQUIPMENT
DEPR. ON BEEF BULL PUR
DEPR. ON OTHER EQUIP.
OTHER FC. MACH & EQUIP.
TOTAL FIXED COSTS
2*25
176.23
167.73
DOL.
DOL.
DOL.
DOL.
DOL.
DOL.
DOL.
22.
6.
0.
0.
15
77
10
10
1.15
3.45
929.50
168.59
25.47
23.36
92.95
16.86
6.00
14.69
21*51
200.64
TOTAL COSTS
376.87
NET RETURNS
-32.91
25 COW. 3 HEIFER. I BULL UNIT. YEAR ROUND CALVING. NO CREEP FEED. GRADE GOOD
CALVES. RAISED REPLACEMENT EVERY 8 YR.. 80X CALF CROP. 2X DEATH LOSS.
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 THF TEXAS AGRICULTURAL
EXTENSION SERVICE ANO APPROVED FOR PUBLICATION.
Texas Agricultural Extension Service . The Texas A&M University System . Daniel C. Pfannstiel, Director . College Station, Texas
2.
MACHINE
PICKUP
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
INSUR.
TA X
T O TA L F I X E O R E PA I R
OEPR
1.37
1.05
1.27
0.06
0 . 0 4
COOE
11
FUEL
3.75
LUB.
0.S6
.. _.w» ■—._ "
T O TA L
VA R I A B L E
5.36
C O S T S U M M A RY F O R E Q U I P M E N T A N O L I V E S T O C K
FUEL
D EPR EC
INSUR
LIST
UNIT
PRICE
I AT I O N INTEREST
ANCE
TA X E S R E PA I R S A N O L U B E
16.50
8.25
26.40
0.0
MILE
3300.00
132.00
165.00
0.05
0.20
0.0
FEET
20.00
2 . 0 0
1.00
0.10
81.60
149.60
14.96
7.48
9 . 0 7
0.0
SOFT 2 72O.00
5
.
7
0
0.0
19.30
23.74
2.37
1.19
ACRE
474.38
0
.
8
4
0.0
FEET
84.00
3.40
4.20
0.42
0.21
0. 0
0.0
800.00
3.0
80.00
3.00
4.00
HEAO
10.50
5.25
0 . 0
0.0
HEAO
1500.00
ISO.OO
10S.00
0.0
70.00
7.00
3.50
0.0
HEAO
700.00
0 . 0
70.00
52.50
5.25
2.62
21.88
0.0
OOL.
875.00
ANNUAL
LINE
NO.
ITEM
1 FENCE
2 LOT FENCE
11 B A R N
27 PONO
0 MINERAL FEEDER
51 BEEF COW RAISEO
54 BEEF BULL PUR
55 BEEF HEIFER RAI
0 STOCK TRAILER
SIZE
1.00
I O.OO
800.00
l.OO
2.00
l.OO
1.00
1.00
1.00
LINE
NO.
ITEM
1 FENCE
2 LOT FENCE
11 B A R N
27 POND
0 MINERAL FEEOER
Sl BEEF COW RAISED
54 BEEF BULL PUR
55 BEEF HEIFER RAI
0 STOCK TRAILER
ANNUAL CHARGES MAOE IN THIS BUOGET FOR EQUIPMENT ANO LIVESTOCK
N U M B E R P R O P O R . 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
ITEMS CHARGED
CHARGES
CHARGES CHARGES CHARGEO
SIZE
UNIT
1.06
6.60
0. 16
1 . 0 0 MILE
1.00
0.04
6 . 2 7
1.00
2.S8
0.24
1.20
0.08
1 0 . 0 0 FEET
1.20
0 . 0 4
4.16
0.36
5.98
0.08
8 0 0 . 0 0 SOFT
1.00
0.0
0.04
0.90
0.23
0.95
1 . 0 0 ACRE
1 .00
0.24
0.03
1.40
0 . 0 4
0.51
0.05
2 . 0 0 FEET
0.0
80.00
0.0
t . O O HEAO
1 .00
l.OO
12.00
0 . 0 4
6 . 6 3
0.0
4.20
0 . 0
1 . 0 0 HEAO
1 .00
8.75
0.0
0 . 1 3
1.31
0.0
1 . 0 0 HEAO
1 .00
0.79
1.89
0.07
1 .00 D O L .
0.90
0 . 0 4
2.80
-■
COLUMN
1
NAME OF MACHINE COOE
PICKUP
tt*
COLUMN
I
—
—
2
3
WIDTH
INITIAL
(FEET)
LIST
PRICE
O.S
8574.
2
3
4
4
SPEED
(MPH)
20.0
S
FIELD
EFFICENCY
0.82
7
6
RC1
a
RC2
0.60
0 ., 0 0 0 6 3 1
9
HOURS
USED
A N N U A L LY
1.40
900.
RC3
10
YEARS
OWNED
4.0
1t
1RFV1
0.600
I N T.
0.60
HR/TIME
1.00
.___._____—_.-.-—-..... ...
HOURS T O T O W N - T O T O P E R L A B O P ERSHP/YR AT ING- Y*
1S6.75
26.40
4.00
0.07
2.15
0.20
2.00
104.04
9.07
0.0
22.56
5.70
O.SO
9.03
0.84
0.0
12.00
0.3
0.0
16S.75
0.0
0.0
10.50
0.0
2.00
77.87
21.83
___
______
12
13
14
15
16
RFV2 PJRCHASE FUEL HOURS HP
PRICE
TY*E
OF
LIFE
0.885
7717.
1.
4500.
9
10
11
R E PA !I R F U E L _ ANNUAL
LIST PURCHASE YEARS PROP OF PROP LUB AS HOURS
PRICE PRICE LIFE LIST OF LIST PROP LABOR
3300.00
3300.00
25.00
0.0
0.200
0.0
4.00
5
6
7
8
€S A LVA G E
ITEM NAME
FENCE
COOE
1.
LOT FENCE
BARN
PONO
STOCK TRAILER
MINERAL FEEOER
BEEF COW RAISEO
BEEF BULL PUR
BEEF HEIFER RAI
2 .
11 .
27.
0 .
0.
51.
54.
55.
SIZE
1.00
UNIT
18.
TYPE
2.00
10.00 19. 2 . 0 0
20.00
20.00
800.00 21. 2.00 2720.00 2720.00
7 . 2.00
474.88
474.88
1 .00
875.00
87S.00
1 .00 1 5 . 2 . 0 0
2 . 0 0 19. 2.00
84.00
84.00
800.00
800.00
1 .00
1 . 1.00
1 .03
1 . 1 . 0 0 1 5 0 0 . 0 0 ISOO.OO
1.00
1 . 1.00
700.00
700.00
10.00
30.00
25.00
10.00
10.00
8.00
6.00
6.00
0.0
0.100
0.0
0.200
0.0
1.000
0.400
1.000
0.100
0.100
0.300
0.250
0.100
0.0
0.0
0.0
0
0
0
0
0
0
0
0
.
.
.
.
.
.
.
.
0
0
0
0
0
0
0
0
0.07
2.00
0.0
2.00
O.SO
0.0
0.0
0.0
2 5 C O W . 3 H E I F E R , 1 B U L L U N I T. Y E A R R O U N D C A L V I N G . N O C R E E P F E E O , G R A D E G O O O
C A L V E S , R A I S E O R E P L A C E M E N T E V E R Y 8 Y R . , B O X C A L F C R O P, 2 X O E A T H L O S S .
___#
J
—
MACHINERY COMPLEMENT 2 1
EOUIPMENT COMPLEMENT 2 1
PRICE VECTOR 2 1
EOUIPMENT SETC21)
COLUMN
ITEM NAME
FENCE
LOT FENCE
8ARN
PONO
STOCK TRAILER
MINERAL FEEOER
/^*\
1
2
COOE
1 .
2 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
t 1.
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
27
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
1 3 2 1 * 0 0 0 0 2 11 4 4 1
BUOGET NUMBER
3
4
S
6
7
LIST
PURCHASE Y E A R S
PRICE
PRICE
LIFE
SIZE UNIT TYPE
1 . 0 0 18. 2 . 0 0 33 00.00 3 3 0 0 . 0 0
25.00
20.00
20.00
10.00
1 0 . 0 0 19, 2 . 0 0
0. 0.0
0.0
0.0
0.0
0 . 0
0. 0.0
0.0
0.0
0 . 0
0 . 0
0 . 0
0.0
0 . 0
Oi 0 . 0
0.0
0 . 0
0 . 0
0. 0.0
0.0
0.0
0 . 0
0. 0.0
0.0
0 . 0
0 . 0
0.0
0 . 0
0 . 0
0. 0.0
0.0
0 .. 0 . 0
0.0
0.0
0 . 0
0 . 0
0 . 0
0 ,. 0 . 0
0.0
0.0
0 . 0
800.00 21. 2.00 2720.00 2720.00
30.00
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
O i, 0 . 0
0.0
0.0
0 .. 0 . 0
0.0
0.0
0.0
0.0
0 .> 0 . 0
0.0
0.0
0.0
0.0
0 .. 0 . 0
0.0
0.0
0.0
0.0
0 .. 0 . 0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0 .. 0 . 0
0.0
0.0
0.0
0.0
0 .. 0 . 0
0.0
0 .• 0 . 0
0.0
0.0
0.0
0.0
0 . 0.0
0.0
0.0
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 .00
7 . 2.00
4 74.88
474.88
25.00
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
1
0.00
1 .00 1 5 . 2 . 0 0
8 75.00
875.00
2 . 0 0 19 . 2 . 0 0
84.00
84.00
10.00
0 . 0.0
0.0
0.0
0.0
0 . 0
0 . 0
0 . 0.0
0.0
0.0
0.0
8
9
10
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
0.200
0.0
0.0
0.0
0.0
0.100
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0 . 0
0.0
0.0
0.0
0.0
0.0
0 . 0
0.0
0 . 0
0 . 0
0
.
0
0 . 0
0.0
0 . 0
0.100
0.100
0.0
0.0
0 . 0
0.0
0 . 0
0 . 0
0.0
0.0
0 . 0
0.0
0.0
0 . 0
0.0
0.0
0 . 0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0 . 0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.300
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0 . 0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0 . 0
0.0
0.0
0.0
0 . 0
0.0
0.0
0.0
0 . 0
0.0
0.0
0.0
0.0
0.0
0 . 0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.200
0.2S0
0.0
0.0
0.100
0.0
0.0
0.0
0.0
0.0
0.0
0.0
11
ANNUAL
HOURS
LABOR
4.00
0.07
0.0
0.0
0.0
0 . 0
0 .0
0 . 0
0 . 0
0 . 0
2.00
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
2.00
0.50
0.0
0.0
EQUIPMENT SET(21)
COLUMN
2
ITEM
NAME
CODE
BEEF COW RAISEO 51.
0 .
0.
BEEF BULL PUR 54.
BEEF HEIFER RAI 55.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0 .
0 .
0.
0.
0.
0.
0.
0.
0.
0.
0,
0.
0.
0.
0.
0.
0.
0.
0.
0 .
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
BUOGET NUMBER
3
SIZE UNIT
i . o o 1 ..
0.0
0 .
0.0
0 ..
1.00
1 .
1 .00
1 ..
0.0
0 .•
0.0
0 .,
0 . 0
0 .
0.0
0 .•
0 . 0
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 i>
0.0
O i.
0.0
0 ..
0.0
O i•
0.0
0 .
0 .•
0.0
0.0
0 ..
0 >
0.0
0.0
0 ..
0.0
O i.
0.0
0 ..
0.0
0 .>
0.0
O i•
0.0
O i•
0.0
0 .•
0.0
0 .>
0.0
0 .>
0.0
0 .
0.0
0 .i
0.0
0 ..
0.0
Oi
0 .>
0.0
0.0
0 >
0.0
Oi
0.0
Oi
0.0
Oi
0.0
0.
0.0
Oi
O i.
0.9
0.0
O i.
0.
0,0
0.0
Oi
0.0
Oi
4
5
1 3 2 1 4 0 0 0 0 2 11 4 4 1
6
LIST
PURCHASE
TYPE PRICE
PRICE
1.00
800.00
800.00
0.0
0.0
0.0
0.0
0.0
0.0
1.00 1500.00 1500.00
1.00
700.00
700.00
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
7
YEARS
LIFE
8.00
0.0
0.0
6.00
6.00
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
8
9
10
S A LVA G E R E P A I R F U E L f c
PROP OF
PROP
LUO AS
L I S T O F L I S T PROP
1.000
0.0
0 . 0
0.0
0.0
0 , 0
0.0
0.0
0.0
0.4 00
0.0
0 . 0
1.000
0.0
0.0
0.0
0.0
0 . 0
0.0
0,0
0.0
0.0
0,0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0,0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0,0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0*0
0.0
0.0
0.0
0.0
0,0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0,0
0,0
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
0.0
0.0
0,0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0 .0
0 . 0
0.0
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
^
\
Educational pragma conducted by the Texts A&tcuttural Extension Serrtce serve people of all ages regardless of socioeconomic level,
race, color, sex, reSglon or nationcl origin.
Coopenthe Ext__a W__ fa Agriculture __ SSniBoSoiSci,Tho Tent A_fi-_ye_^ System__f t_o iM__ Statei Department'
of Agriculture cooperating. D___te4 In fuithoanoo of tho Act. of Congrats of _tar 8,1914, <u amended, io. Juno 30.1914.
-00-10-0.
Reviled
ECO
7-2
'tSS\.