TEXAS HIGH PLAINS IV
SOIL RESOURCE AREA 4
Yoakum
r
r
Gaines
Terry
5.
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE OSEO WITHOUT UPDATING AFTER 01/29/81.
/
^
8-124KC
4)
COTTON, DRYLAND, TEXAS HIGH PLAINS IV REGION
E S T I M AT E D C O S T S A N D R E T U R N S P E R A C R E
1 ACRE COTTON ON 1.5 ACRES LAND
CATEGORY
PROJECTED
YIELD
GROSS RECEIPTS
COTTON LINT
COTTONSEED
TOTAL PROJECTED R E T U R N S
VA R I A B L E C O S T S
PREHARVEST COSTS
SD COTTON-UPLAND
HERBI. COTTON
HAIL INSURANCE
NITROGEN
P H O S P H AT E
FERTILIZER APPLI
FUEL & LUBE—TRACTCR
EQUIPMENT
350.00
0.28
YOUR
E S T I M AT E
£8 Q__ ______ __-_-__
UNIT
S/UNIT
LB.
TON
0.73
11 0 . 0 0
VA L U E
255.50
_.
3 fl . s - . _ _
_.
$ 286.30 $_.
INPUT USE
15.00
1 .00
80.00
20.00
20.00
1 .00
R E PA I R S T R A C T O R
EQUIPMENT
LABOR
MACHINERY
OTHER
O P E R AT I N G C A P I TA L
S U B T O TA L , P R E H A R V E S T
HARVEST COSTS
GIN,BAG, TIES
CUSTOM HARV&HAUL
S U B T O TA L , H A R V E S T
3 . 11
2.00
34.26
LB.
ACRE
DOL.
LB.
LB.
ACRE
ACRE
ACRE
ACRE
ACRE
HOUR
HOUR
"DOL.
ACRE
il.66
C W T.
11 . 6 6 C W T.
ACRE
0.45
6-.00
0.15
0.26
0.26
2.00
6.75
6.00
12.00
5.20
5.20
2.00
11 . 9 5
2.41
2.25
3.65
15.57
7.00
5.00
3.50
0.14
$
2.25
1 .75
_.
_.
_.
_.
_.
_.
_.
_.
_.
_.
_.
±x32
-.
84.79
$_.
26.23
$
— 22x±2
46.64 $
ACRE
$
131.43 $
3 . I N C O M E A B O V E VA R I A B L E C O S T S
ACRE
$
154.87 $
FIXED COSTS
D E P R E C . , I N T E R E S T, TA X E S
TRACTOR
EQUIPMENT
LAND (NET SHARE-RENT)
T O TA L F I X E D C O S T S
ACRE
ACRE
ACRE
ACRE
$
5 . T O TA L P R O J E C T E D C O S T S
ACRE
S
223.97 S
6. NET PROJECTED RETURNS
ACRE
$
62.33 $
T O TA L VA R I A B L E C O S T S
& INSUR.
15.84
1 1.68
—55*22
92.54 $
LAND (NET RENT) BASED ON 1/4 OF GROSS INCOME LESS 1/4 OF GINNING, BAGGING
A N D T I E S . P L A N T E D 2 X 1 S K I P R O * . G O V ' T P Y M N T. N O T I N C L U D E D .
J^.
I N F O R M AT I O 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 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 D D E V E L O P E D B Y S TA F F M E M B E R S O F T H E T E X A S A G R I C U LT U R A L
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 .
6.
COTTON, DRYLAND, TEXAS HIGH PLAINS IV REGION
ESTIMATED COSTS AND RETURNS PER ACRE
1 ACRE COTTON ON 1.5 ACRES LAND
I TEM
O P F R AT I O N
NO.
C AT E
SHREDDER 2R
PICKUP TRUCK
PICKUP TRUCK
MOLDBOARD 68
PA C K E R
PICKUP TRUCK
TA N O E M D I S C
PICKUP TRUCK
PICKUP TRUCK
HERB SPR/DISC
LISTER-PLNT8R
SAND FIGHTER
PICKUP TRUCK
C U LT I VAT O R 8 R
PICKUP TRUCK
PICKUP TRUCK
PICKUP TRUCK
PICKUP TRUCK
3,56
DEC
DEC
JAN
FEB
FES
T O TA L S
10
10
I ,47
53
10
2,41
10
10
6 1
2,37
5,51
10
3,34
10
10
IU
10
FUEL,OIL,
FIXED
T I M E S LABOR M A C H I N E L U B . . R E P .
COSTS
OVER
HOURS
HOURS
P E R A C R E PER ACRE
JUNE
JUNE
J U LY
SEPT
1.00
0.10
0. 1 0
1 .50
1 .50
0.1 0
1.50
0.1 0
0. 10
1 .88
1 .3 8
2.00
0.1 0
1 .00
0. 1 0
0. 1 0
0. 1 0
0.214
0. 151
0.125
0. 156
0. 125
0. 125
0.125
0.422
0. 100
0. 100
0.430
0.309
0.100
0.166
0.100
0.100
0.297
0.162
0.115
0.100
0.118
0.100
0.100
0.100
3.76
0.43
0.43
6.3 I
0.05
0.43
2.12
0.43
0.43
0.03
2.03
0.53
0.43
1 .1 6
0.43
0.43
0.43
5.20
0.29
0.29
10.02
0. 14
0.29
2.88
0.29
0.29
0.30
2 . 6 7
1 .00
0.29
2.37
0.29
0.29
0.29
NOV
0 . 1 0 .______
-2x122
--______*
-2x23
3. 1 14
3.018
20.27
27.52
FEB
MAR
MAR
APR
M AY
M AY
M AY
M AY
0.557
0.125
0. 125
0.567
0 . 0
0.125
0.219
0.125
0. 125
0 . 0
'**\
7.
rKUJCH 1UIMO rUK .-L-MINI^ ll". V- KUrt^UOCi Ut.l- ?
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 0 1 / 2 9 / 8 1 .
B-124KC
4)
C O T T O N , I R R I G AT E D , T E X A S H I G H P L A I N S I V R E G I O N
ESTIMATED COSTS AND RETURNS PER ACRE (CENTER PIVOT SYSTEM)
10 ACRE INCHES APPLIED
CATEGORY
PROJECTED
GROSS RECEIPTS
COTTON LINT
COTTONSEED
T O TA L P R O J E C T E D R E T U R N S
2 .
VA R I A B L E C O S T S
PREHARVEST COSTS
SD COTTON-UPLAND
NITROGEN
P H O S P H AT E
FERTILIZER APPLI
HERBICIDE
HAIL INSURANCE
LABOR
S/UNIT
400.00
0.32
11 0 . 0 0
LB.
TON
VA L U E
0.73
S
E S T I M AT E
292o00
_.
35.20
_.
327.20
$_.
INPUT USE
IRRIGATION WATER
FUEL & LUBE TRACTOR
22.50
40.00
30.00
1 .00
1 .00
130.00
10 .00
EOUIPMENT
I R R I G AT I O N
TRACTOR
EQUIPMENT
I R R I G AT I O N
R E PA I R S
eBQ__J=_.IEQ__ YOUR
YIELD UNIT
MACHINERY
I R R I G AT I O N
OTHER
O P E R AT I N G C A P I TA L
S U B T O TA L , P R E H A R V E S T
HARVEST COSTS
GIN.BAG. TIES
CUSTOM HARV&HAUL
3 . 11
0.50
2.00
61 .32
24.20
24.20
S U B T O TA L , H A R V E S T
TOTAL VARIABLE COSTS
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
DEPREC..INTEREST,TAXES"& INSUR
TRACTOR
LB.
LB.
LB.
ACRE
LB.
DOL.
ACIN
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
HOUR
HOUR
HOUR
DOL.
ACRE
C W T.
C W T.
ACRE
0.45
0.26
0.26
2.00
7.00
0.15
5.0
5.0
3.5
0.1
10.12
10.40
7.80
2.00
7.00
19.50
_.
_.
11 . 6 8
_.
2.66
32.40
_.
2.23 __.
3.89
_.
9.30
_.
15.56 __.
2.50
_.
7.00
0
0
0
4
_L__55_ -.
$ 152.64 $__.
2.25
1.75
54.45
±2*3l5 -.
$
96.80
S_.
ACRE
$
249.44
S_.
ACRE
$
77.76
S__
ACRE
ACRE
ACRE
ACRE
ACRE
S
5. TOTAL PROJECTED COSTS
ACRE
$ 351.41 $__
6. NET PROJECTED RETURNS
ACRE
$
EQUIPMENT
I R R I G AT I O N
LAND (NET SHARE-RENT)
T O TA L F I X E D C O S T S
14*73
12.56
22.10
52*53 -.
101.97
-24.21
$_.
$_.
LAND CHARGE BASED ON 1/4 OF GROSS INCOME LESS 1/4 OF FERT., GINNING
AND 50% OF IRRIG. FIXED COSTS. G0V»T PYMNT NOT INCLUDED.
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 RECOGNIIE OR PREDICT THE COSTS AND RETURNS FROM ANY
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 D D E V E L O P E D B Y S TA F F M E M B E R S O F T H E T E X A S A G R I C U LT U R A L
EXTENSION SERVICE AND APPROVED FOR PUBLICATION.
8.
COTTON, IRRIGATED, TEXAS HIGH PLAINS IV REGION
ESTIMATED COSTS AND RETURNS PER ACRE (CENTER PIVOT SYSTEM)
10 ACRE INCHES APPL IEO
ITEM
O P E R AT I O N
PICKUP TRUCK
SHREDDER 4R
TA N D E M D I S C
PICKUP TRUCK
MOLDBOARO 6B
PA C K E R
PICKUP TRUCK
PICKUP TRUC.
LISTER 8R
PICKUP TRUCK
R O L L I N G C U LT
BED PLANTER8R
HERB SPR/DISC
SAND FIGHTER
PICKUP TRUCK
PICKUP TRUCK
C U LT I VAT O R 8 R
PICKUP TRUCK
PICKUP TRUCK
PICKUP TRUCK
PICKUP TRUCK
T O TA L S
NO.
10
2,57
2,40
10
I ,47
5 3
10
10
1 ,55
10
3.3 1
2,39
61
5,51
10
10
3,34
10
10
10
10
D AT E
DEC
JAN
JAN
JAN
FEB
FEB
FEB
MAR
APR
APR
M AY
M AY
M AY
M AY
M AY
JUNE
JUNE
J U LY
AUG
SEPT
CCT
FIXED
FUEL,OIL.
T I M E S LABOR MACHINE L U B . _ R E P.
COSTS
OVER
HOURS
P E R A C R E PER ACRE
HOURS
0.1 0
1 .00
1.00
0.1 0
1.00
1 .00
0.10
0.10
1.00
0.1 0
1.00
1 .50
I .50
1.00
0.10
0.1 0
2.00
0. 1 0
0.10
0. 1 0
0.1 0
0.125
0.277
0.208
0.125
0.378
0.100
0.21 0
0.158
0.100
0.286
0.206
0.100
0.100
0.086
0.100
0.1 1 1
0.172
0.237
0.057
0.100
0.100
0.236
0.100
0.100
0.100
0.43
2.41
1 .90
0.43
4.21
0.03
0.43
0.43
1.17
0.43
1.15
2.26
0.02
0.26
0.43
0.43
2.33
0.43
0.43
0.43
0.29
3.23
2.27
0.29
6.68
0.09
0.29
0.29
1.48
0.29
1.68
3. 15
0.24
0.50
0.29
0.29
4.75
0.29
0.29
0.29
______U5 - 2 x 1 2 2
______£2
-2x23
20.46
27.29
0 . 0
0. 125
0.125
0 . 11 4
0. 125
0.146
0.227
0 . 0
0.0 76
0.125
0. 125
0.312
0. 125
0.125
0.125
J.l 13
2.860
'"*%
/4-*^
9*
PROJECTICNS FOR PLANNING PURPOSES ONLY
NOT TO BE USED 13ITHOUT UPDATING AFTER 01/22/81.
B-124MC 4)
GRAIN SORGHUM, DRYLAND. TEXAS HIGH PLAINS IV REGION
ESTIMATED COSTS AND RETURNS PER ACRE
CATEGORY
1. GROSS RECEIPTS
GRAIN SORGHUM
TOTAL PROJECTED RETURNS
2. VARIABLE COSTS
PREHARVEST COSTS
GRAIN SORG. SEED
NITROGEN
FERTILIZER APPLI
FUEL & LUBE TRACTOR
EQUIPMENT
R E PA I R S T R A C T O R
EQUIPMENT
LABOR M ACHI NERY
OPERATING CAPITAL
SUBTOTAL. PREHARVEST
HARVEST COSTS
CUST HARV SORG D
CST HL GR. SORG.
SUBTOTAL* HARVEST
PROJECTED
YIELD UNIT
1 3 . 0 0 C W T.
PROJECTED
YOUR
S / U N I T VA L U E E S T I M AT E
6 . 1 0 Z S L _ _ _ fi _
$
79.30
*
INPUT USE
3.75 LB.
20.00 LB.
1.00 ACRE
ACRE
ACRE
1 .92
8.31
1.00
13.00
TOTAL VARIABLE COSTS
0.50
0.26
2.00
ACRE
ACRE
HOUR
DOL.
ACRE
5.00
0.14 _
S
ACRE
CWT.
ACRE
8.00
8.00
0 . 2 5 _— 3 * 2 5
$
11 . 2 5 S
1.45
2.60
9.60
1*15
33.07 $
ACRE
S
44.32 S
3. INCOME ABOVE VARIABLE COSTS
ACRE
s
34.98
4. FIXED COSTS
DEPREC..INTEREST,TAXES & INSUR.
TRACTOR
EQUIPMENT
LANO CNET SHARE-RENTJ
TOTAL FIXED COSTS
ACRE
ACRE
ACRE
ACRE
S
9.92
8.28
23-38
41.58 S
5. TOTAL PROJECTED COSTS
ACRE
$
85.90 $
6. NET PROJECTEO RETURNS
ACRE
$
-6.60 $__
s
LANO CHARGE BASED ON LANDLORDS SHARE 33% OF GROSS LESS 33% OF
FERTILIZER AND HAULING COSTS. GOV-T PYMNT NOT INCLUDED.
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.
10.
GRAIN SORGHUM* DRYLAND. TEXAS HIGH PLAINS IV REGION
E S T I M AT E D C O S T S A N D R E T U R N S P E R A C R E
^ * %
O P E R AT I O N
TA N D E M D I S C
MOLDBOARD 68
PA C K E R
PICKUP TRUCK
TA N O E M D I S C
PICKUP TRUCK
LISTER-PLNT8R
C U LT I VAT O R 8 R
PICKUP TRUCK
SAND FIGHTER
PICKUP TRUCK
PICKUP TRUCK
PICKUP TRUCK
T O TA L S
ITEM
NO.
2.41
1,47
5 3
10
2.41
10
1 _37
3 , 3 4
to
5.51
10
10
10
C AT E
FUEL.OIL.
FIXED
T I M E S LABOR MACHINE L U E . . R
» cosrs
OVER
HOURS
HOURS
PER AC
PER ACRE
MAR
MAR
MAR
MAR
APR
APR
MAY
MAY
M AY
JUNE
JUNE
J U LY
SEPT
1.50
0.75
0.75
0.10
1.50
0.10
1.25
1.00
0.10
2.00
0.10
OolO
Ool 0
0.219
0.284
0.0
0.125
0.219
0.125
0.142
Ool 56
0.125
0.151
0.125
0.125
0.166
0.21S
0.155
0.100
0.166
0.100
0.108
0.118
0.100
0.115
0.100
0.100
2.12
3.16
0.03
0.43
2.12
0.43
1.55
1.16
0.43
0.53
0.43
0.43
2.88
5.01
0.07
0.29
2.88
0.29
2.22
2.37
0.29
1.00
0.29
0 . 2 9
.Oftr-r-S
-2*122
-2*±3
______
1.920
1.641
13.23
18.20
/^N
PROJECTICNS FOR PLANNING PURPOSES CNLY
NOT TO BE USEO WITHOUT UPDATING AFTER 01/22/81.
11.
B-124KC 4)
GRAIN SORGHUM. IRRIGATED.TEXAS HIGH PLAINS IV REGION
ESTIMATED COSTS AND RETURNS PER ACRE .CENTER PIVOT SYSTEMI
10 ACRE INCHES APPLIED
CATEGORY
GROSS RECEIPTS
GRAIN SORGHUM
TOTAL PROJECTED RETURNS
PROJECTED
YIELD UNIT
3 5 . 0 0 C W T.
PROJECTED
YOUR
S / U N I T VA L U E E S T I M AT E
6.10
213.50
S 213.50 $_
VARIABLE COSTS
INPUT USE
PREHARVEST COSTS
GRAIN SORG. SEED
6.25
NITROGEN
100.00
PHOSPHATE
40.00
FERTILIZER APPLI
1 .00
INSECTICIDE
1.00
IRRIGATION WATER
10.00
FUEL & LUBE TRACTCR
EQUIPMENT
IRRIGATION
R E PA I R S T R A C T O R
EQUIPMENT
IRRIGATION
LABOR M ACH1 NERY
2.17
IRRIGATION
0.50
OPERATING CAPITAL
35.52
SUBTOTAL. PREHARVEST
HARVEST COSTS
CUST HARV SORG D
1.00
CUSTOM HAUL
35.00
SUBTOTAL. HARVEST
TOTAL VARIABLE COSTS
3. INCOME ABOVE VARIABLE COSTSS
LB.
LB.
LB.
ACRE
APPL
ACIN
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
HOUR
HOUR
DQL.
ACRE
0.50
0.26
0.26
2.00
4.50
3.13
26.00
10.40
2.00
4.50
ACRE
CWT.
ACRE
8.00
8.00
0 . 2 5 _ —-3&15
$
16.75 $
——
—
.-——■—■
8 . 11
1.93
32.40
1.53
2.99
9.30
10.83
2.50
5.00
5.00
0.14 __ .4 it, 97
S 120.58
_
s
^WP«-M..____M_1_M
ACRE
S 137.33 $___,
ACRE
S
76.17
S
4. FIXED COSTS
DEPREC. INTEREST. TAXES £ INSUR.
TRACTOR
EQUIPMENT
I R R I G AT I O N
LAND
(NET
SHARE-RENT}
TO TA L
FIXED
COSTS
5.
TO TA L
6.
NET
PROJECTED
PROJECTED
ACRE
ACRE
ACRE
ACRE
ACRE
9.10
22.10
________
COSTS
ACRE
S 223.20 S.
RETURNS
ACRE
$
10.16
_.
85.87 $
-9.70
S
LAND CHARGE BASED ON 33% C- GROSS LESS 33% OF FERT. • HAULING
AND 50% OF IRRIG. FIXED COSTS. GOVT PYMNT NOT INCLUDED.
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
COLLECTEO AND DEVELOPEO BY STAFF MEMBERS OF THE TEXAS AGRICULTURAL
EXTENSION SERVICE AND APPROVED FOR PUBLICATION.
12.
G R A I N S O R G H U M . I R R I G AT E D . T E X A S H I G H P L A I N S I V R E G I O N
E S T I M AT E D C O S T S A N D R E T U R N S P E R A C R E I C E N T E R P I V O T S Y S T E M )
10 ACRE INCHES APPLIED
O P E R AT I O N
TEM
NO.
D AT E
TIMES LABOR MACHINE L U B . . R E P,
COST
OVER
HOURS
HOURS
PER ACRE PER AC
TA N D E M D I S C
PICKUP TRUCK
MOLDBOARD 6B
PA C K E R
TA N D E M D I S C
PICKUP TRUCK
PICKUP TRUCK
PICKUP TRUCK
LISTER 8R
BED PLANTER8R
SAND FIGHTER
PICKUP TRUCK
C U LT I VAT O R 8 R
PICKUP TRUCK
PICKUP TRUCK
PICKUP TRUCK
2»41
10
1 ,47
53
2*41
10
10
10
1,55
2,39
5.51
10
3.34
10
10
10
JAN
JAN
FEB
FEB
FEB
FEB
MAR
APR
MAY
MAY
MAY
MAY
JUNE
JUNE
J U LY
SEPT
1.00
0.10
0.90
0.90
1.00
0.10
0.10
0.10
1.00
1.25
1.00
0.1 0
1.00
0.10
0.10
0.10
T O TA L S
0.146
0.125
0.340
0 . 0
0.146
0.125
0.125
0.125
0.114
0.190
0 . 0 76
0.125
0.156
0.125
0.125
0.410
0.100
0.258
0.186
0.1 10
0.100
0.100
0.100
0.086
0.144
0.057
0.100
0.118
0.100
0.100
1.41
0.43
3 . 7 9
0.03
1.41
0.43
0.43
0.43
1.17
1.88
0.26
0.43
1.16
0.43
0.4 3
1.92
0.29
6.01
0.08
1.92
0 . 2 9
0.29
0 . 2 9
1.48
2.62
0.50
0.29
2 . 3 7
0.29
0.29
- 2 * 1 2 5 -2&122
_____
-2*23
14.55
19.26
2.167
1.870
13.
PROJECTICNS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 01/22/81.
B-124WC 4)
WHEAT. IRRIGATED. TEXAS HIGH PLAINS IV REGION
ESTIMATED COSTS ANO RETURNS PER ACRE (CENTER PIVOT SYSTEM)
CATEGORY
1. GROSS RECEIPTS
WHEAT
WHEAT PASTURE
TOTAL PROJECTED RETURNS
PROJECTED
YIELD UNIT
25.00 BU.
2 0 0 . 0 0 D AY S
2. VARIABLE COSTS
INPUT USE
PREHARVEST COSTS
SEED WHEAT
1.20
NITROGEN
80.00
FERTILIZER APPLI
1.00
HAIL INSURANCE
11 0 . 0 0
IRRIGATION WATER
13.00
FUEL & LUBE—TRACTCR
EQUIPMENT
IRRIGATION
R E PA I R S T R A C T O R
EQUIPMENT
IRRIGATION
LABOR MACH I NERY
2.00
IRRIGATION
0.65
OPERATING CAPITAL
67.23
SUBTOTAL* PREHARVEST
HARVEST COSTS
CUST HARV WHEAT
1.00
CSTM HAUL WHEAT
25.00
SUBTOTAL, HARVEST
TOTAL VARIABLE COSTS
BU.
LB.
ACRE
DOL.
ACIN
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
HOUR
HOUR
DOL.
ACRE
ACRE
BU.
ACRE
EBfiJfiCIfifi—
YOUR
S / U N I T VA L U E E S T I M AT E
4.30 107.50
0.3 0 60.00
$ 167.50 $
7.50
0.26
2.00
0.15
9.00
20.80
2.00
16.50
6.53
1.93
42.12
1.31
3.35
12.09
10.01
3.25
S.00
5.00
0 . 1 4 _ .— 9 t 4 *
S
138.31
12.50
0.12 _
S
12.50
3.00
15.50
s
ACRE
S 153.81 $.
3. INCOME ABOVE VARIABLE COSTS
ACRE
13.69 S
4. FIXED COSTS
DEPREC..INTEREST.TAXES & INSUR.
TRACTOR
EQUIPMENT
IRRIGATION
LAND (NET SHARE-RENT)
TOTAL FIXED COSTS
ACRE
ACRE
ACRE
ACRE
ACRE
7.72
7.53
28.73
- 3,3.05
S
77.03 S
5. TOTAL PROJECTED COSTS
ACRE
S
230.84
s
6. NET PROJECTED RETURNS
ACRE
s
-63.34
s
LAND CHARGE BASED ON 33% OF GROSS LESS 33% OF FERT. • HAULING
AND 50% OF IRRIG. FIXED COSTS. GOV'T PYMNT NOT INCLUOED.
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
COLLECTEO AND DEVELOPED BY S1AFF MEMBERS OF THE TEXAS AGRICULTURAL
EXTENSION SERVICE AND APPROVED FOR PUBLICATION.
Ik.
W H E AT. I R R I G AT E D * T E X A S H I G H P L A I N S I V R E G I O N
ESTIMATED COSIS AND RETURNS PER ACRE <CENTER PIVOT SYSTEM)
OPERATION
TANDEM DISC
MLBD ROLLOVER
PICKUP TRUCK
TANDEM DISC
PICKUP TRUCK
GRAIN DRILL
PICKUP TRUCK
PICKUP TRUCK
PICKUP TRUCK
PICKUP TRUCK
PICKUP TRUCK
PICKUP TRUCK
TOTALS
ITEM
NO.
2*41
2*46
10
2,41
10
3.58
10
10
10
10
10
10
OATE
FUEL,OIL, FIXED
T I M E S L A B O R M A C H I N E L U B . , R E P. C O S T S
OVER HOURS HOURS PER ACRE PER ACRE
JULY
J U LY
J U LY
AUG
AUG
SEPT
SEPT
CCT
CEC
FEB
APR
MAY
1.00
0.50
0.10
2.00
0.10
1 .00
0.10
0.10
0.10
0.1 0
0.10
0.1 0
0. 146
0.285
0.125
0.292
0.125
0.280
0.125
0.125
0.125
0.125
0.125
0.125
2.003
0 . 11 0
0.216
0.100
0.22 1
0.10C
0.212
0.100
0.100
0.100
0.100
O.IOO
1.92
-2*122
1.41
3.00
0.43
2.82
0.43
2.46
0.43
0.43
0.43
0.4 3
0.43
__________
-2x23
1.560
13.12
15.25
3.47
0.29
3.84
0.29
3.67
0-29
0.29
0.29
0.29
0.29
" " ^
15.
P R O J E C T I C 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 0 1 / 2 2 / 8 1
B-124KC
4)
W H E A T. D R Y L A N D , T E X A S H I G H P L A I N S I V R E G I O N
E S T I M AT E D C O S T S A N O R E T U R N S P E R A C R E
CATEGORY
1. GROSS RECEIPTS
WHEAT
WHEAT PASTURE
TOTAL PROJECTED RETURNS
2. VARIABLE COSTS
PREHARVEST COSTS
SEED WHEAT
HAIL INSURANCE
FUEL & LUBE—TRACTOR
EQUIPMENT
R E PA I R S T R A C T O R
EQUIPMENT
PROJECTEO
YIELD
UNIT
12.00
90.00
4.30
51.60
0 * 3 0 _ _— 27nQO
S
78.60
YOUR
E S T I M AT E
—
$
INPUT USE
LABOR
MACHINERY
O P E R AT I N G C A P I TA L
S U B T O TA L , P R E H A R V E S T
HARVEST COSTS
C U S T H A R V W H E AT
C S T M H A U L W H E AT
S U B T O TA L * H A R V E S T
#»v
BU.
D AY S
PROJECTED
S/UNIT
VA L U E
0.50
20.00
1 .45
9.77
1 .00
12.00
T O TA L VA R I A B L E C O S T S
3. INCOME ABOVE VARIABLE COSTSS
4. FIXED COSTS
DEPREC. INTEREST. TAXES & I N S U R .
TRACTOR
BU.
DOL.
ACRE
ACRE
ACRE
ACRE
HOUR
DOL.
ACRE
ACRE
BU.
ACRE
7.50
0.15
3.75
3.00
3.56
1.69
0.71
2.33
7.23
5.00
0.14
_
S
12.50
0*12 _.
S
—
1*31
2 3 . 6 3 $__»
12.50
U±±
13.94 $
ACRE
$
37.57 S
ACRE
s
41.03 S
ACRE
ACRE
ACRE
ACRE
_______ .
35.03 S.
5. TOTAL PROJECTED COSTS
ACRE
72.61 S.
6. NET PROJECTED RETURNS
ACRE
EQUIPMENT
LAND <NET SHARE-RENT)
T O TA L F I X E D C O S T S
.———
4.45
5.13
5.99
S
LAND CHARGE BASED ON LANDLORD*S SHARE 33% OF GROSS LESS 33% OF
H A U L I N G . G O V E R N M E N T PAY M E N T N O T I N C L U D E D .
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 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 D D E V E L O P E D B Y S TA F F M E M B E R S O F T H E T E X A S A G R I C U LT U R A L
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 O F O R P U B L I C AT I O N .
16.
W H E A T, D R Y L A N D , T E X A S H I G H P L A I N S I V R E G I O N
E S T I M AT E D C O S T S A N D R E T U R N S P E R A C R E
O P E R AT I O N
TA N D E M D I S C
PICKUP TRUCK
TA N D E M D I S C
PICKUP TRUCK
GRAIN DRILL
PICKUP TRUCK
PICKUP TRUCK
PICKUP TRUCK
PICKUP TRUCK
PICKUP TRUCK
T O TA L S
I TEM
NO.
2,41
10
2*41
10
3,58
10
10
10
10
10
C AT E
J U LY
J U LY
AUG
AUG
SEPT
SEPT
NOV
JAN
MAR
M AY
.
FUEL,OIL,
FIXED
T I M E S L A B O R M A C H I N E L U B . , R E P. C O S T S
OVER HOURS HOURS PER ACRE PER ACRE
1.00
0.146
0 . 11 0
0.10
0.125
0.100
1.00
0.146
0.1 10
0.1 0
0.125
0.100
1.00
0.280
0.212
0.10
0.125
0.100
0.1 0
0.125
0. 100
0.10
0.125
0.100
0.10
0.125
0.100
0.10 0.125 -2*122
1.447
1.133
1.4 1
0.43
1 .41
0.43
2.46
0.43
0.43
0.43
0-43
1.92
0.29
1.92
0.29
3.67
0.29
0.29
0.29
0.29
-2**3
-2x23
8.28
9.57
.
"
>
1.
PROJECTICNS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 01/22/81.
f*^
B-124KC 4)
A L FA L FA E S TA B . . I R R I G AT E D , T E X A S H I G H P L A I N S I V R E G I O N
ESTIMATED COSTS AND RETURNS PER ACRE
CENTER PIVOT SYSTEM
CATEGORY
PROJECTED
YIELD
UNIT
eBJ___fi£X£_____
S / U N I T VA L U E
GROSS RECEIPTS
TOTAL PROJECTED RETURNS
$
YOUR
ESTIMATE
0.0 s.
VARIABLE COSTS
INPUT USE
PREHARVEST COSTS
ALFALFA SEED
22.00
NITROGEN
20.00
PHOSPHATE
100.00
1 .00
FERTILIZER APPLI
IRRIGATION WATER
17.00
F U E L & L U B E T R A C TO R
EQUIPMENT
I R R I G AT I O N
R E PA I R S
TRACTOR
EQUIPMENT
I R R I G AT I C N
LA BOR M ACHI NERY
1 .56
0.85
I R R I G AT I O N
45.09
OPERATING CAPITAL
SUBTOTAL. PREHARVEST
HARVEST COSTS
SUBTOTAL, HARVEST
LB.
LB.
LB.
ACRE
ACIN
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
HOUR
HOUR
DOL.
ACRE
ACRE
S
TOTAL VARIABLE COSTS
ACRE
S 172.42 S.
3. INCOME ABOVE VARIABLE COSTS
ACRE
$ -172.42 S.
4. FIXED COSTS
DEPREC* INTEREST. TAXES & INSUR.
TRACTOR
EQUIPMENT
IRRIGATION
LAND (NET SHARE-RENT)
TOTAL FIXED COSTS
ACRE
ACRE
ACRE
ACRE
ACRE
S
5. TOTAL PROJECTED COSTS
ACRE
$
6. NET PROJECTED RETURNS
ACRE
S -265.23 S
2.
1.70
0.26
0.26
2.00
37.40
5.20
26.00
2.00
M,
7.31
0.97
55.08
1.47
2.83
15.81
7.80
4.25
M
,
1
1
|-
^■»^»«_-^-»w->*_■•«-_■
5.00
5.00
0.14 _
., a, ■ ■
S
1 7 2 . 4 2 $_..,
0.0
6.04
5.99
37.57
±1x21
92.81
$
2 6 5 . 2 3 S.
LAND CHARGE BASED ON S60/ACRE LESS 50 PCT. OF IRRIG. FIXED COSTS.
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE AND IS
NOT INTENOED TO RECOGNIZE OR PREDICT THE COSTS AND RETURNS FROM ANY
ONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERE
COLLECTED AND DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURAL
EXTENSION SERVICE AND APPROVED FOR PUBLICATION.
Texas Agricultural Extension Service . The Texas A&M University System . Daniel C. Pfannstiel, Director . College Station, Texas
2.
ALFALFA ESTAB.* IRRIGATED* TEXAS HIGH PLAINS IV REGION
ESTIMATED COSTS ANO RETURNS PER ACRE
CENTER PIVOT SYSTEM
'
FUEL.OIL,
O P E R AT I O N
NO.
ITEM
D AT E
FIXED
TIMES
LABOR
MACHINE
L U B . , R E P.
COSTS
OVER
HOURS
HOURS
PER
ACRE
PER
ACRE
MLBD
ROLLOVER
2,46
JUNE
1.00
0.571
0.432
5*99
PA C K E R
53
JUNE
1.00
0.0
0.206
0.03
TA N D E M
DISC
2*40
AUG
1.00
0.208
0.158
1.90
GRAIN
DRILL
2,58
AUG
1.00
0.280
0.212
2.93
PICKUP
TRUCK
10
AUG
0.10
0.125
0.100
0.43
PICKUP
TRUCK
10
CCT
O.iO
0.125
0.100
0.43
PICKUP
TRUCK
10
NOV
0.10
0.125
0.100
0.43
PICKUP
TRUCK
10
DEC
0.10
0.125
-2*122
-2**3
TO TA L S
1.559
1.409
12.57
6.93
0.09
2.27
3.57
0.29
0.29
0.29
-2*23
14.03
3.
PROJECTICNS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 01/22/81.
8-124KC 4)
A L FA L FA , I R R I G AT E D , T E X A S H I G H P L A I N S I V R E G I O N
E S T I M AT E D C O S T S A N D R E T U R N S P E R A C R E
CENTER PIVOT SYSTEM
J^^^V
C AT E G O RY
PROJECTED
YIELD
UNIT
1. GROSS RECEIPTS
A L FA L FA H AY
T O TA L P R O J E C T E D R E T U R N S
2 . VA R I A B L E C O S T S
PREHARVEST COSTS
P H O S P H AT E
FERTILIZER APPLI
I R R I G AT I O N W AT E R
FUEL & LUBE—TRACTCR
EQUIPMENT
I R R I G AT I O N
R E PA I R S
TRACTOR
EQUIPMENT
I R R I G AT I O N
LABOR
MACH
I
NERY
I R R I G AT I O N
O P E R AT I N G C A P I TA L
S U B T O TA L , P R E H A R V E S T
HARVEST COSTS
S U B T O TA L . H A R V E S T
5.00
YOUR
E S T I M AT E
50.00 252*22
S 250.00 S
INPUT USE
100.00
1 .00
34.00
0.62
I .70
60.69
T O TA L VA R I A B L E C O S T S
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
D E P R E C . t l N T E R E S T. T A X E S
T R A C TO R
EQUIPMENT
I R R I G AT I O N
P R O R AT E D E S TA B L I S H M E N T
LAND (NET SHARE-RENT)
T O TA L F I X E D C O S T S
TON
PRQJECIEQ
S/UNIT
VA L U E
LB.
ACRE
ACIN
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
HOUR
HOUR
DOL.
ACRE
0.26
2.00
26.00
2.00
0.0
1.21
11 0 . 1 6
0.0
0.94
31.62
3.12
8.50
a_*5_
5.00
5.00
o.i4
S
192.05
S.
ACRE
S
0.0
S.
ACRE
$
192.05
S.
ACRE
$
57.95
$.
INSUR.
265.23
ACRE
ACRE
ACRE
OOL.
ACRE
ACRE
0.0
1.47
75.14
37.93
0.14
—ZZ*±3
$
136.97 S
5. TOTAL PROJECTED COSTS
ACRE
S
329.01
s
6. NET PROJECTED RETURNS
ACRE
S
-79.01
s
_
LAND CHARGE BASED ON $60/ACRE LESS 50 PCT. OF IRRIG. FIXEO COSTS.
ESTABLISHMENT COST PRORATED OVER 7 YEARS. CROP SOLD STANDING IN FIELD.
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.
..
A L FA L FA , I R R I G AT E D * T E X A S H I G H P L A I N S I V R E G I O N
E S T I M AT E D C O S T S A N D R E T U R N S P E R A C R E
CENTER PIVOT SYSTEM
^
O P E R AT I O N
P I C K U P TRUCK
P I C K U P TRUCK
P I C K U P TRUCK
P I C K U P TRUCK
P I C K U P TRUCK
T O TA L S
I TEM
NO.
10
10
10
10
10
O AT E
MAR
M AY
J U LY
SEPT
CCT
%
TIMES LABOR MACHINE L U B . * R E P.
COST
OVER HOURS
HOURS
PER ACRE PER AG
0.10
0.10
0.10
0.10
0.125
0*125
0-125
0.125
0
0
0
0
.
.
.
.
1
1
1
1
0
0
0
0
0
0
0
0
0 . 1 0 _ 2 * l g 5 -2*12S
0.625
0.500
0
0
0
0
.
.
.
.
4
4
4
4
3
3
3
3
__________
2.15
0.
0.
0.
0.
2
2
2
2
9
9
9
9
-2*23
1.47
^x
- " ^
17.
LISTING OF THE NAME SET ANO PRICE VECTOR
COOE
I
2
3
4
5
6
7
8
9
Ift
11
12
13
14
15
16
17
13
19
20
21
22
23
24
25
26
27
_8
29
30
31
32
33
34
3*.
36
37
38
39
40
41
42
43
44
45
46
47
4R
49
50
ITEM NAME
MILK
CREAM
WOOL
EGGS
STCCKER
STCCKER STEERS
STOCKER HEIFERS
FEEDER STEEDS
FEEDER HEIFERS
FEEDER CALVES
SLAUGHTER STEERS
SLAUGHTER HEIFER
STEER CALVES
HEIFER CALVES
DEEDING HEIFERS
OEATH LOSS IX
CULL COWS
3ULL
CALVES
^ - L L C A LV E S
CULL DAIRY COWS
DAIRY BULL CALVE
KID MOHAIR
A O U LT M O H A I R
K I D G O AT S
DOES
NMOD UNIT
PRICE CODE
C U T.
11 . 0 0
LB.
DOZ.
C U T.
C W T.
C W T.
C W T.
C W T.
C . T.
C W T.
C W T.
C W T.
C W T.
HEAD
OOL.
C W T.
C W T.
CWT .
HEAD
C W T.
HEAD
LB.
LB.
HEAD
LB.
o.w
DEER LEASE
FEEOER LAMBS
SHEEP
LAMBS
EWE LAMBS
SLAUGHTER LAMBS
LB.
HEAO
LB.
HEAD
LB.
EWES
CULL EWES
RAMS
LS.
LB.
HEAD
MUTTON SHEEP
lbT"
RAISING HERD REP
SLAUGHTER HOGS
MARKET HOGS
GILT
SOWS
CULL SOWS
HEAD
CWT.
CWT .
HEAD
HEAD
CWT.
DEATH LOSS ?.X
<_E.EP PIGS
CARCASS
HEAD
LS.
C _ T.
REGION NUMBER:
7co.oo
ICO.00
95.00
es.oo
es.oo
67.50
75.CO
74.00
100.00
.0.00
7C0.00
1 .00
48.CO
0.07
I 10.00
100.00
48.00
ICO.OO
ACRE
0.69
eo.oc
0.70
80.00
0.70
0.20
£0.00
SO.OO
1 12.50
0..2
51
52
53
54
55
56
57
58
=19
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
32
83
34
35
86
87
88
39
90
91
92
994
95
96
97
98
99
10 ft
ITEM NAME
FLAX
SUNFLOWER
SAFFLOWER
SUGAR BEETS
BEANS
DATES 012281
NMOO UNIT
__——
_•
________
PRICE
—>______ —.
•
_
BROILERS
LAYERS
DUCKS
TURKEYS
COTTON-UPLAND
COTTCN-PIMA
CORN
GRAIN SORGHUM
CATS
RYE
WHEAT
TR ITIC A LF
RICE
WINTER WHEAT
SPRING WHEAT
ALFALFA HAY
--- — -■— _
.....
~
_____
BERMUDA
WHEATCRYE GRASS
NATIVE GRASS
SORGHUM FORAGES
FOR. SORGHUM HAY
SUGAR BEETS
TOBACCO
POTATOES
GUAR
COTTCN LINT
COTTONSEEO
PEANUTS
PECANS
PEACHES WHSLE
SOYBEANS
SOUTHERN PEAS
_________________
LB.
LB.
LB.
LB.
BU.
BU.
LB.
LB.
BU.
BU.
CWT.
BU.
BU.
BU.
BU.
CWT.
LB.
TON
——
—
.
TON
ACRE
ACRE
ACRE
TON
TON
BU.
CWT.
CWT.
LB.
TCN
_______
_
BU.
CWT.
*—-
—
_
CODE
ITEM NAME
101
102
103
104
105
106
107
108
10.
11C
111
11 2
11 3
11 4
11 3
SALT
MINERALS
S A LT e M I N .
BCNE MEAL
CREEP FEEO
GROWTH STIMULANT
COTTONSEED CAKE
SUPPLEMENT
RANGE SUPPLEMENT
RANGE CUBES
CONCENTRATES
PRQT. SUPPLEMENT
13-14* PRO FEEO
1S-16X PRO FEED
SUPPLEMENT. 20X
2I-2SS PRO FEEO
26-30X PRO FEED
31-35X PRO FEEO
36-40X PRO FEEO
41-4SX PRO FEEO
46-SOX PRO FEEO
MILK REPLACER
GRAIN MIX
CALF FEED
OAIRY SUPPLEMENT
SOYBEAN MEAL
GROWING RATION
FATTENING RATION
FINISHING RATION
T O T. D I G . N U T.
DIG. PROTEIN
ORY MATTER
AUM*S
tie
11 7
lie
It.
3 .00
6 .10
4 ..30
~ S 0 ..00
«__
SS. 0 0
5 S . oo
S. 3 5
1 5 . 00
r*, 73
1 10. 00
5 . 35
1 2 . 00
. __
120
121
122
123
124
12S
126
127
128
129
130
131
132
133
134
13S
136
137
138
139
140
141
142
143
144
14S
146
147
148
149
150
sow"feed gestT
SON FEEO LACT.
BOAR FEEO
PIG STARTER
RANGE IMPROV
OEATH LOSS
OEATH LOSS PIGS
OEATH LOSS STOC.
BREEOING
COASTAL PASTURE
NMOO
UNIT
CWT.
CWT.
LB.
CWT.
CWT.
CWT.
LB.
CWT.
CWT.
CWT.
CtfT.
CWT.
COT.
COT.
CWT.
CWT.
COT.
COT.
CUT.
CWT.
PRICE
07
CWT.
COT.
CWT.
CWT.
CWT.
CWT.
CWT.
CWT.
_._,_..
CWT.
DOL.
CWT.
CWT.
CWT.
CWT.
9S
95
95
IS
ACRE
OOL.
OOL.
OOL.
HEAD
1 00
400 0 0
18.
LISTIN<
OF THE \.\ME SET AND PRICF V.CTOR
NMOD UNIT
151
152
153
154
155
156
157
153
15?
16 .
161
162
163
164
165
166
167
168
169
170
171
17__
173
17*4
175
176
177
17B
179
130
161
182
193
184
185
186
137
188
189
190
1.1
192
l . l
194
1^5
19*
197
19*
19T
200
J - . TU _
S . _ _ ^ASTURf'
> . S T ' J » : ' - , TA M E
f . S T U f _ . N AT I V E
SORGHU . PASTURE
C O A S TA L - S G - C L
C O A S TA L RY E G R A S S
C-VMCN LE-UME
C U A S TA L L E G U M E
RYEGRASS-CLOVEN
CORN SIL -E
GRASS SILAGE
SORGHUM SILAGE
HAYLAGE
3'. GRAIN STUnpLE
CC=.N STALKS
c.-„- pr3i'-u_
STRAW
VET CORN
AUM
____
__.
ACRE
ACRE
ACRE
ACRE
ACRE
ACHE
ACRE
ACRE
ACr.E
___ _
J
n o
__.
__ __ __
_____«
__
—_— ____
____' __
____ —
_.
_____ >__
___
TON
AC
TON
B U .
3ALE
C - T T. N S - E O
SOUTHERN _AS
GU44 SEED
C O S TA L H AY
S O O l N i W H E AT S D .
. I N T E R W h . - AT S D .
> _ TATO E S E E D
SEED
!«=.
TON
H AY
LEGJME HAY
G P 4 S S H AV
M I X E D H AY
N AT I V E H AY
_ R G H U ' 1 H AY
H AY < P f c O D . C O S T )
■.ANGE IMPPOVEMEN
IMPROVED ^ .3TU..E
* H E AT PA S T U R E
WHEAT GRAZING
S E E O . H E AT
GRASS SEE.
S'JGAR OFtT S.ED
SEED CORN/G-'-AIN
SPED CORN/SILAGE
G ^ A I N i fl K G . S E E D
FORAGE SORG SEED
A L FA L FA S E E D
SOYBEAN SEED
RY E G R A S S S E E n
COTTON DELISTED
r^iCE cno_
TON
TON
T -N
ACRE
TON
TCN
TON
TON
TCN
_,_
DOL .
ACRE
ACRE
OAYS
DAYS
fi U .
L B .
ACRE
_____
._
2 . o _
__
____' __
__
____ ▶_
0. 6 4
0. 3 0
0
17
V
5 C
_—_
—a
12 . 0 0
__
L 3 .
L B .
0
r>
L e .
I . 7 0
B U .
1 3 . 5 0
L B .
0
5 0
1 8
4 5
TCN
1 10, 0 ?
L B .
0. 2 E
________
L B .
PEGICN NUMBER:
0
.4 -
?-1
202
2.3
204
205
206
207
.08
209
210
21 1
212
213
214
215
216
217
218
219
220
221
222
223
2?4
225
CATE: 012281
NMOO UNIT
ITEM NAME
~ft .26
FERT
(N)
APPL'D
LB,
FERT (P) APPL _ "SS. LB,
TOP DRESS FERT.
SIDE DRESS FERT.
PLOW OOWN FERT. ZSS. _____
FERTILIZER
NITROGEN
LB.
MTRCGEN (DRV) "
NITROGEN (ANHY) TG.
NITROGEN (LIO)
F H O S P H AT E
LB,
FHCSPHORLS
MIXEO
F E R T.
INSECTICIDE
PRICE COCE
0.28
0.26
~1.5.00
0.26
~~~_
4.SO
7.00
APf
HERBICIDE
POTASH
POTASSIUM
LB.
?■_
227
228
?29
_0
-31
2 32
233
234
235
236
237
238
239
2A~
241
242
243
244
245
24«S
247
24.
249
?50
FCLIAR FEED
LIME-GYPSUM
L IME
GYPSUM
SCIL TEST
SOIL
FUNGICIOE
FCLIAR FUNGICIDE
2es
Z
I N S E C T. £ F U N G I . S S S S .
FUNGICIDE
~
^
INSECTICIDE _____Z APPL
METHCXVCHLOR
VA L AT H I O N
PA R AT H I O N
INSECT. - EARLY
I N S E C T. - L AT E
HfCa. PREMERGE
HF. _, PCSTEMERGE
_R3ICI0E
_____
Z
GAL.
ACRE
2St
252
2E3
254
255
256
2S7
256
259
260
261
262
263
264
26 £
26_
267
26 6
269
27tC
271
272
272
274
275
27*
277
27e
279
280
281
282
283
284
3. SO
12.00
6.00
_i
286
287
288
289
29C
291
292
293
294
295
296
297
298
299
300
ITEM NAME
MtCO UNIT
2-4-0
BROAD LEAF HERB
GRASS KILLER
PRE-HERGE HERB
SCIL STERILANT
DEFOLIANT
POST EMERGE HERB
BANDED HERBICIDE
BROADCAST HERB.
CHEMICALS
FURIGANT
S E E O T R E AT M E N T
RCDENT CONTROL
NEMATODE CONTROL
OESICCANT
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 H 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 O
CUST HARV SORG I
C U S T H A RV C O R N
S U G A R B E E T S H A RV
CUSTCM HAUL
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.BS-T
B A G S . TA G S . E T C .
HAUL. CORPCEOUC
GIN. BAG. TIES
HAUL GRAIN SCRG
HAUL WHEAT
HAUL CORN
CUST
CUS HARV S. PEAS
HAUL S. PEAS
hAUL GUAR
CUS HARV GUAR
SEEO COTTON-PIMA
S O C O T TO N - O P L A N O
H A R V. . H A U L P I M A
HARVCHAUL UPLAND
GIN.BAG.TIE-PIHA
GIN.BAG.T UPLAMO
CUS. STRIP
COTT
PRICE
ACRE
12 5 0
ACRE
ACRE
C O T.
1 2
B U .
C t f T.
C W T.
BALE
C W T.
BU.
BU*
ACRE
C W T.
C W T.
ACRE
.so
8 . 0 0
0 . 4 0
0 . 3 0
0 . 2 5
1 . 7 S
3S
0
0
0
8
0
0
10
00
30
15
20
00
25
25
00
LB_
LB.
PEAR BURNING
MACHINE HIRE
_i
^
)
as-
LISTING OF THE NAME SET ANO PRICE VECTOR
COOE
301
302
303
334
305
306
3_7
308
309
310
311
312
313
314
3.15
316
317
318
319
320
3.1
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
339
339
340
341
34?
343
344
345
346
347
348
349
350
ITEM NAME
NMOD UNIT
CAR RENTAL
TRUCK RENTAL
TRACTOR RENTAL
TRUCKING
EARTH MOVING
DITCHING
DIGGING
LAND PREPARATION
DEEP BREAK
HIRE TILL. ECUIP
HIRE PLANT ECUIP
HIRE HARV EQUIP
HI3E HAYING ECU!
HIRELIVSTKEOUIP
HIRE SILAG EQUIP
AERIAL SEEDING
CUSTOM PLANT
CUSTOM DRYING
CUSTOM COMBINING
CUST COMB C HAUL
CUSTOM HAULING
GRAIN HAULING
CORN DRYING
GRAIN ORYING
CUSTOM SWATHING
STORAGE
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
CUSTOM SPRIGGING
SWATH BALE HAUL
MOW.RAKE.BALE
CUSTOM BALING
CUSTOM BALE HAUL
CUSTOM MOWING
CUSTOM RAKING
CUSTOM STAKING
HAUL £. STACK
STACK MOVING
HAYING&STACKING
AERIAL APPL.
HAULINGCMKTG
__
BU.
_»__>_
____
PRICE COOE
________ >
0 .12
ACRE
2 . 00
APPL
2 . 50
BALE
....
REGION NUMBER:
•
0 .60
0 . 12
2. 50
ITEM NAME
O AT E : 0 t 2 2 8 1
NMOO UNIT
251
WEIGHING
352 CUSTOM GRINOING
353
GPINDINGCMIXING
354 CUSTOM BRANDING
355
3S6
3S7
358 CTHER IRIG LABOR
359
IRRIG. LABOR
360
HAND HARVEST
361
THINNING
362
PRUNING
363
HOEING LABOR
364
365
366
367
368
369 CEACH TREES
370 TREE WRAP
371
GROVE CARE CHG.
372
TREE REPLACEMENT
373
374
375
376
377
378
379
PROCESSCMARKET
380 HARV.PACK.MARKET
331
CUSTOM HARVEST
382 CUSTOM PACKING
383 MARKETING
384
ICING
3 8 5 PACK C CONTAINER
386 PACK & COOL
387
288
389
390
391
HARVEST C MARKET
292
MARKETING
LIVE
393
MISC EXPENSE
LIVE
394
REPAIRS C MAINT. L I V E
295 FENCE REPAIR
396
WATER FACIL REPR
297
BARN REPAIR
398
CORRAL REPAIR
399
VG*T RECORDS
4.0
.SC EXPENSE
PRICE COOE
•—
5. 0 0
HOUR
3. 2 5
*—
0 .56
'—
HEAD
S. 00
oolT
7. 0 0
OOL.
OOL.
HEAO
HEAO
HEAO
HEAO
1. 00
1. 00
2. 70
1 . 30
1 . SS
1 . SS
oolT
7. 00
NMOD UNIT
PRICE
SALT 6- MINERAL
LB.
VET S PROCESSING
OOL.
V E T M E O I C I N E L I V E OOL.
VET SERVICE
MEOICINE
SHEARING
VET £ MEOICINE HOGS DOL
.07
.00
.00
401
402
403
404
40S
496
407
4oe
HOUR
ITEM NAME
409
410
4 11
412
413
4.4
413
416
417
418
419
420
421
422
423
424
425
426
427
428
429
430
431
432
433
434
43S
436
437
43e
439
440
44 1
442
443
444
44S
44C
44T7
446
449
450
VET MEO & IMP.
BALER TWINE
BALER WIRE
STICKS
00
SO
LP GAS
.33
FUEL FOR KEATING
FUEL FOR DRYING
ORYING
STORAGE
FARM STORAGE
CCMM. STORAGE
WAREHOUSING
COLS STORAGE
BROKERAGE
GIN.BAG. TIES
CLEANING
CONTAINERS
PACKING
TAXES
REAL ESTATE TAX
PERSONAL TAXES
LICENSES
PERMITS
INSUR. PREMIUMS
CWT,
.25
20.
LISTING OF TH_
-\<_ SET AND PRICE VECTOR
!TF* NAME
4_1
452
453
4S4
455
456
457
4__
459
460
461
462
463
464
46.
466
46"*
468
469
470
471
472
473
474
475
476
477
478
479
480
491
4n?
43^
484
485
486
487
4_8
4.89
490
491
492
493
494
495
4Q6
4^7
498
49 .
SO.
NfOD UNIT
L I V F. T O C K I N S
H A I L I M S . W H E AT
HAIL INS. COTTON
C C . 3 I N S . - . H E AT
CRG3 INS. COTTON
HAIL INS SCRGHUM
GE\ FM OVERHEAD
JTILITIES
ELECTRICITY
IRRI_. EOUl<_
aATER CHARGE
TA N < I R P. I G AT I C N
I R R I G AT I C N W AT E R
ALLOTMENT LEASE
RENT
V=H _ MOTOR RENT
M A C H I N E RY R E N T
. JlLltNO RENT
LAN> -NT
LAND-CASH RHNT
LAND-SHARE RENT
^AST'JPE RENT
GRAZING _RMITS
i^AZING LEASES
T R U C K I N G - T R AV E L
TRUC<ING
FREIGHT
HAULING
MAULING - MKTG.
SALES CCVM
5. SA _
5ES» _ SD
S'JP "LIES
PRICE CODE
CCL .
-<»IL lVSUHANCF
0 . 15
ACRE
4 .0 0
ACRE
3 .0 0
•__
»
•—
_____
«
*
■__
'
«
•—
■
_« __
__« __
'
__
_____
__——
_
■
«'
•
»__
____
>
"—
STOC
HOGS
___ _ ....._ ______ __
C W T.
HEAD
0 . 7 5
L 3 .
c.
L B .
1
____
1 . 2 5
2 0
.0 .
8 . 8 4
•
*
-_ .__
4 . 9 0
3 _SH CLEARING
Sh- V. NGS
.__/
___
REGICN NUMBER!
.__
ITEM NAME
DATE: 012281
NMOD UNIT
-01
CUST HRV ALFALFA
5 0 2 HAYALFALFA
_03
INSECT. ALFALFA
504 CST SPR CSTL BRM
SC5
HRBCD CSTL BERM.
506
HAY CSTL BERMUDA
507
CST HVT CSTL BRM
508
INSECT. COTTCN
5 0 9 HERBI. COTTON
GUAR SEED
510
CSTM HAUL GUAR
5 11
5 1 2 CSTM HVST GUAR
513
INSECT. WHEAT
514 C S T M H A U L W H E AT 515 CSTM HVST WHEAT
516 CST HL GR. SORG.
INSECT. GR SORG.
S17
513
HAY HBRD FORAGE
519
SD HYBRID FORAGE
520
CST HVT HBRO FRG
HRBCO
521
522
INSE - FNG I POT
523
52*
MISC EXP COTTON
52 S HERB GRAIN SORG.
SB
526 H E R B I C I D E
5 2 7 CUST HRV SB.
5 2 8 HERB. SO. PEAS
529
inIect. CORN
530
531
HERB. CORN
532
HERB. FOR. SORG.
533
HERB. WHEAT
534
535
536
537
533
539
540 FENCE REPAIR
541
542
543
544
545
546
54 7
548
549
ESC
PRICE COCE
EALE
BALE
ACRE
ACRE
0.6S
60.00
3 . 0 0
22.50
3.90
40.00
0.65
4.50
6.0C
0.22
0.2S
10'. 00
4.92
0.12
7.00
0.25
S.00
45. CO
0.24
0.63
6 . 0 0
30.OO
ACRE
ACRE
ACRE
S.OO
6.95
7.00
TON
APPL
ACRE
ACRE
TCN
eALE
APPL
ACRE
L B .
C W T.
ACRE
CRTN
B U .
ACRE
C W T.
ACRE
TON
L B .
B U .
ACRE
.
,,..
_________
.
ACRE
ACRE
ACRE
ACRE
IS.00
5.50
.
_——-»*-_•
1.21
■■■——
■*
__mi•
___m_______»_______,
•
OAYS
0 . 2 *
0* 1C
.____
-_—__*_—
•
.
. . ,.
_____ ___—.__
.
4.12
_
)
ITEM NAME NMOO UNIT PRICE
5 5 1
5 5 2
5 5 3
2.76
5 3 4
S 3 "
5 5 6
S S 7
____•___,_,
sse
4.80
5 5 9
3 6 0
5 6 1
5 6 2
5 6 3
5 6 4
5 6 5
5 6 6
5 6 7
5 6 6
S 6 5 7 0
5 7 1
5 7 2
5 7 3
5 7 4
24.65
5 7 5
5 7 6
5 7 7
5 7 8
5 7 9
5 8 0
sei
S 8 2
SO.OO
7.66
12.81
5 8 3
5 8 4
ses
sec
5 8 7
5 8 6
5 8 9
S . O
7.00
0.20
4.00
0.33
5 9 1
5 9 2
5 9 2
5 9 4
5 9 2
5J96
59 7
59 e
599
60C
_i
21.
table xx. default parameter values and cefinitions
region: 4 cate: oippsi
_w
PARAMETER DEFINITION
1•
t">RICE PER GALLON OF GASCLINE
1.0500
2 . P 9 I C E P E R G A L L O N O F L . F. G A S
0.6500
3.
1.2000
DEFAULT VALUE
^RICE PER GALLON OF DIESEL
4 . PRICE 3ER KILOWATT HOUR OF ELECTRICITY
0.0400
5.
0.0
PR IC E PER 1 0 0 0 C U . FT. OF N ATU R AL GAS
6 . NOMINAL INTEREST RATE
0.1400
7.
0.0100
INSURANCE RATE {AVERAGE INVESTMENT)
<. • TAX RATE (PURCHASE VALUE)
0.0050
9.
1•
IRRIGATICN SYSTEM NUMBER
1 0 . PRICE OF MACHINERY LABGR PER HCUR
5.00
11 .
PRICE OF OTHER LABOR PER HCUR
3.50
I P.
PRICE OF IRRIGATION LABCR PER HOUR
5.00
I 3.
DEATH LOSS (PERCENT OF TOTAL RECEIPTS)
0.0
1 4 . L I V E S TO C K I N S U R . R AT E ( AV E R A G E I N V E S T M E N T )
0.0100
1 *. EQUIPMENT INSUR. RATE (AVERAGE INVESTMENT)
0.0100
1 6 . LIVESTOCK TAX RATE (AVERAGE VALUE)
0.005C
I 7.
.QUIPMENT TAX RATE (AVERAGE VALUE)
0.0050
1 ..
I R R I G AT I O N L A B O R M U LT I P L I E R ( H R S / A C I N )
0.0500
19 . FACTOR TO CONVERT MACHINE HRS TC TRACTOR HRS
1•1000
; . o . FACTOR TO CONVERT TRACTCR HRS TO LABCR HRS
1.2000
FACTOR TC CONVERT S ELF-F O V. ERED MACHINERY HRS
TO
LABOR
HRS
1.2500
L U B R I C AT I O N C O S T M U LT I P L E C F F U E L C O S T S 0 . 1 5 0 0
?3. R E A L
INTEREST
R AT E
0.0
22.
MACHINERY COMPLEMENT! 4)
COLUMN
NAME -lT MACHINC
1
C_OC
TRACTOR
TRACTOR
T R A C TO R
TRACT -R
TRACTOR
TRACTOR 4 WH D .
1 .
2 .
3 .
4.
5 .
6 .
7 .
8.
9.
10.
11.
12.
13.
14.
15.
16.
1 7.
18.
19.
20.
21 .
22.
23.
24.
PICKUP TRUCK
PICKUP 4 WH DR.
C O T TO N S T R I P W S P
S W AT H E H S . P.
_.
R O L L I N G C U LT
R O L L I N G C U LT
FLEX ROT HOE
C U LT I VAT O R 6 R
C U LT I VAT O R 9 R
LISTER- _NT6R
LISTER-PLNT8R
BED PLANTER6R
BEO OLANTFR8R
TA N D F 1 . D I S C
TA N D E M D I S C
OFFSET DISC
OFFSET _SC
CHISEL
CHISEL
? _ B. POL L OVER
MOL.3C1ARO 6_
MOLD-3ARD I2B
ONEWAY
RODWEEDER
J
26.
27.
28.
29.
30.
-1 .
32.
33.
34.
35.
36.
37.
38.
39.
40.
41.
42.
43.
44 .
4"..
46 .
47.
48.
4 9 .
50.
2
Wl DTri
(FEET)
150 .0
125.0
100.0
75.0
40 .3
225.0
1 .0
1 .0
1 .0
0.5
0.5
J .0
1.0
6 . 6
I .0
1 .0
1 .0
1 . c
1. 1 .0
D AT E : 0 1 2 2 e i
3
INITIAL
LIST
PRICE
3680C.
31250.
273CC.
17700.
10 .OC .
S690. .
730C .
83C0.
-CO _ .
.l ■_•
1 .0
1 •*. 0
1 .0
1.1 .0
1 .0
1 .0
1 .0
20.C
26.6
20.0
2 0 . 0
26.6
1 .0
20.0
26.6
20.0
26.6
14.0
20.0
14.0
23. C
23.0
41 .C
5 . 3
8 . 0
16.0
16.0
30.0
260CC.
.50 0
45C0.
2500
4000.
52C 0.
1.
45GC.
5250
354 0
4SC0
45" 0.
7500.
7000
15000.
6200 .
1150 e
6500
SOOO
1 1000.
3200,
4800.
4
SPEED
(MPH)
4 .5
4 .5
4.5
4.5
4.5
4 .5
1 .0
1 .0
1 .0
30.0
30. .
1 .0
1 .0
2 . e
1 .0
i .0
1 .0
1 .0
1 .0
1 .0
1 .0
1 .0
5.0
1.C
1 .0
1 .0
1 .0
1.0
1 .0
3 .5
3.5
9.0
3.5
3.5
1 .0
4.5
4.5
4.5
4.5
4 .5
4.5
4.5
4.5
4.5
4 .5
4.5
4.5
4.5
5.0
5.0
5
FIELD
EFFICENCY
0.39
0.83
C.99
3.89
..99
c.aa
1 .00
l.CO
1.00
0.89
_.e9
I .00
1 .CO
0.67
1 .00
I .00
i.OO
1 .00
1.00
1 .00
1,5.
1 . 00
0.77
1 .00
l.C 0
1. ft ft
1 .00
1.00
1 .00
ft . -
ft. Of-
o.eo
0.75
0.75
1 .00
0.9.
0.30
0.60
. .60
ft. E3
ft.e3
0.E3
0.83
ft.ai
. .80
0.80
O.PO
. . -.
. . .u ?
a. 3 t
6
»C1
7
AGE
1 .20
1 .20
1 .20
1.20
1 .20
1 .20
1.00
1.00
1.00
0.80
0.80
1 .00
1.00
0.60
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
1.30
1 .00
1 .00
1 .00
1.00
1.00
1 .00
1.00
1.00
0.80
0.90
0.65
0.65
0.65
0.65
1.00
1.00
1.00
1 .00
1.00
0.65
1.00
0 .0
0 .ft
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
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.C
0 .0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
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 .60
500.
1.60
600.
1.60
500.
1.60
300.
1 .60
300.
1.60
600.
1.00
1.
1.00
1.
1.00
1.
1.60
700.
1.60
700.
1.00
1 .
1 .00
1.
1.60
3 0 0 .
1.00
1 .
1 .00
1.
1.00
1.
1 .00
1.
1 .00
1.
1.00
1.
1 .00
1.
1 .00
1.
1 .30
300.
1.00
1.
1.00
1 .
1 .00
1.
1.00
1 .
1.00
1 .
I .00
1.
1.8C
200.
1 .80
200.
1 .80
100.
1.80
100.
1.80
100.
1.00
1 .
1 .80
150.
1 .60
150.
1 .60
100.
1.60
100.
l.ao
200.
1 .80
200.
1 .80
200.
1.80
200.
1.80
2 0 0 .
1.80
2 0 0 .
1 .30
200.
1.30
100.
1.30
150.
1.80
150.
l.BO
2 4 0 .
10
YEARS
OWNED
7.0
7.0
7.0
7.0
7 . 0
7.0
1.0
t.O
1.0
3 . 0
3.0
1.0
1 .0
7 . 0
1.0
1.0
1.0
1.0
1 .0
1.0
1.0
1.0
S.O
1.0
l.C
1.0
1.0
1.0
1.0
7.C
7.0
7.0
7.0
7.0
1.0
7.0
7.0
7.0
7 . 0
7.0
7.0
7.0
7.0
7 . 0
7.0
7.0
7.0
7 . 0
7 . 0
7 . 0
11
RFV1
12
RFV2
0.660
0.680
0.680
0.680
0.680
0.680
1 .000
1.000
1.000
0.600
0.600
1.000
1.000
0.600
1.000
1.000
1.000
1 .000
1 .000
1.000
1 .000
1 .000
0.66C
1 .000
l.OOO
1 .000
1.000
1.000
1 .000
0.600
0.600
0.600
0.6C0
0.600
1.000
0.600
0.600
0.600
0.600
0.600
0.600
0.600
0.600
0.600
0.6C0
0.600
0.600
0.600
0.6C0
0.600
0.920
0.920
0.920
0.920
0.920
0.920
1 .000
1 .000
1.000
0.885
0.885
1.000
1.000
0.885
1.000
1.000
1.000
l.OOO
1.000
1.000
1.000
1.000
0.880
1.000
1.000
1.000
l.OOO
1.000
l.OOO
0.885
0.865
0.885
0.885
0.885
1.000
0.885
0.885
0.885
0.885
0.885
0.885
0.885
0.685
0.885
0.885
0.685
0.885
0.88S
0.885
0.885
13
PURCHASE
PRICE
14
FUEL
TYPE
33120.
2812S.
24620.
15930.
9720.
51210.
1•
1*
1•
7000.
7000.
1.
1.
40000.
t •
1•
1•
1•
1*
1«
1•
1•
25000.
1.
1.
1.
1.
1.
1.
3200.
4S00.
2300.
3600.
4700.
1.
4200.
4 750.
3200.
40S0.
4250.
7200.
6700.
14000.
5700.
11 0 0 0 .
S900.
4500.
10300.
3000.
4600.
3 .
3 .
3 .
3 .
3 .
3 .
1.
1.
t .
I .
1.
1 .
1.
3 .
1 •
1.
1•
1•
1•
1«
1.
1•
3 .
X•
1.
1•
1 •
1•
£•
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
15
16
HOURS
KP
OF
L I F E
12000. ISO.
12000. 12S.
12000. 100.
12OO0.
75.
12000.
40.
12OO0. 2 2 5 .
1.
0 .
1.
0 .
1 .
0 .
2800.
1 .
4000.
1.
1.
0 .
t .
0 .
2 1 0 0 . I OS.
1.
0.
1.
0 .
1.
0 .
0 .
I .
|.
o.
1.
1.
1.
1S00.
1.
1.
1.
1*
1.
1.
2000.
2OO0.
2000.
2000.
2000.
1.
2000.
2000.
1200.
12O0.
2 OOO.
2O00.
2O00.
2 OOO.
2OO0.
2000.
2000.
2000.
200O.
20 OO.
2000.
0 .
0 .
0 .
40.
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0.
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0.
0.
J
#
^
o o o o o o e o o o o o o o o o o o o e o o o o o o o o o o o o o o o o e o o e o o o o o o o o o o
2§.
a
utooooooeoeeoooo
1)3
Liisoooooooonpoo.
-OOm
NNN
.N-XxNNN
.'
Z J
4
til
«5>
_____•_•_.•••»_••••.••••»••
•§•••.§•
ooooooooooooooeooooooooooeooooooooeooooooooooeoooo
tu
w
oooooooooooooo — _« — -« — — — — — — — —
O l fl l fl O O O O O O O O O O O
sF »«««« N --~nO oO e
B . t f . (w0CVI
NO
(M
- Ml. _ |l) « 4
4 Ui
IftXU
-. u _•
a9 a
a
a
-fc
O O O O O O O O O O O O O O O O O O
© O O O O O O O O O O O O O O O O O
VVVV^VV^V^OVHICV
—
— O Oo O
_ —O
I.
•
.
»*t.
*•<*>.••
O
O
O
O
O
—
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O
O O O O O O O O O O O O O O O O O O
O O O O O O O
_ a . _ ' _ _ _ i _ _ . _ _ l _ _ > _ _ i _ _ i _ _ . _ _ > _ _ l _ _ k _ _ > _ _ > 0 _ _ > < _ t O
O O O O O O O O O O O O O O O O O O
O O O O _O- r ~Or _ O
O . .O. . O
O
O
O
O
O O O O O O O. .O
O O O O O O O O O O
..
..*..*...*******•*•**•**.*
O O O O O O O O O O O O O O . . . . _ . » . — _ < _ . _ , _ , _ . _ . _ » — _ . — _ « _ » — M P. - . — — — _ , • , _ » _ . — — M — — M
a 2 OOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOO
o
«
z
• • •—• • —
• • • ••_..«..•«
• • • • • • •—
• • •—
• • •.«»••.««
• • • • • • •—• • •«•••«««
• • • • • • • -•
• • •—• • —
• • • .• •. • .•
— Ul S KNNNNNKNNNNNNtn
—• — ..........
P o
tn
j.
......••*..*.
••..»......
_!*__*_*_!*_I_!__,_.
(XQ.jOOOOOtflWOOOOOOO — — — — — «_._._..- — — ». — «« — •« — — •.-•«->---««"«*--»-*•« — ••-• — — —' —
0>3UI<O(.CininNNNMOO.II)O
r _. z
i.
O O O O O O O O O P O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O
r . §^ S
SSSSS588**O«0OO0OOOO0OOC;OO0OOOO0OOOOOOOOOOOOOOOOO
co
a
,_____..__..•••••_••••••••••«•»•••••••••••••••••••
».._,....,_,.....--...-j--.«------~--~-~--~'-------,-~~---*,-"-'-,-**'~*
O• O O O O O O O O O O O O O O O O O O» §O• »O• •O• •O
OC
OOOOOO o o o o o o o o o O O O O O O O O O O
••••••«•••••»»•••••••• . . . . . . . . . . . . . . . . . . .
O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O
o o o oo o o o o
O O O O O O O O O O
o i n o o o o o m i n o i p o o o o o o o o o o o o o o o o o o o o o o o o o o o o o o o o o o o o o o o
o3-C0OO«0«NN(0<0OO«OOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOOO
.
«y
...................
a .« o o — — oooooo — — © — ....... . . . . _,_,.._._,_._.»«_•-._•_•-« — ••-•-«-'«-•-»
— •■«• —
I
_ J - _ - O O O O O O O W < . O f . < . N N O O O f > 0 - O O O O O e O O O O O O O O C O O O O O O O O O O O O O O O
B , U j U . u S S 5 S 5 « 0 ) N N - C - O . B ) * O O O O O O O O O O O O O O O O O O O e O O O O O O O O O O O O O O O O
m
U.
Z
.
•
•
«
«
•
lm'l'llllllllll-\ll
u._j__eoo©c>ooooooooo»« — •« — — — — «--••"' — — ■""-""-" •*-' — "',"~**" — "*— — ~
a—
oinotr.
inNNoooinoorooooooooooooooooooooooooooooooooooooo
uii
••
•
' ' ' ' 1111111111111 . .
i. i_ 1 a)^^^,|.r)ir)^^^)^oo(--. — — — — — — ♦'•" — — — -'-'-•''•--, — ~,_*",""—,"*"" — "* —
as
-J
-
-
........
•••••••••••«•«••
<k»ui©ooo©oooo(/>oooo-«
—
.m
yooirto^coooo.ioooo
n t - H H O o i n - i r N . « « u < o « o i i )
— -JC — CM . til . tft 4 4 CNJ * N
na
ui
» t*i.
- oUJ
a
/fm*ft-
—
......
_,_,.»-,-*,,
•••
—
.«..
"•••••"•••"•"•
—
*
»•-«•--»«"•«•«-
"
...........
•
.
c - 0 i _ ) ' * ' i n i r ) O O > 0 > _ ( 0 O o o o c ' O O O o o o o o o o o o o o o o o o o o o o o o o o o o o o o
( - l O o . o _ l O ' . l . l . ^ < - | . ' l ) • < - | • " • , " - - • ' " - ,■•■* N _. N <\J _._•— —
— tVtft4V)<OPVO>0. N Ift
i f t i n i n i r i fl i f t i r i - ' i fl ' O * * *
a
N
_
U
* a _•_ O
o 111 UJ UJ o
Q__h.
P U J
a in tn
_ _j ai >* r>
<f ~J \ U.
_■ Os e
_J<-H
_ O J O 0.
O - J 01 z
o z cr u. o
UlllHQ
_I>K.
ZQ
: aC< _ 0 - O -xIaCi -OH O
H
<
< .<u «w ii -_ I_ X
IDI1L J JI/IWI9 0 DIUUU
vOvOt-<_*>SKK*-
tfl iO N
N N .-
0> o
cc.aDO.S'aO(Oo.a}<DO'0<0>OkOOi_>
o> o
2k.
^
Educational programs conducted by the Texas Agricultural Extension Service serve people of all ages regardless of socioeconomic 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
-2-81,
New
EC0
7_2
\
' " ^
BUOGET NUMBER
EQUIPMENT SET( 4)
COLUMN
1
2
3
ITEM
NAME
CODE
SIZE UNIT
H AY R A C K - F E E O E R
1 .
1 6 . 0 0 1 9 ..
STOCK TRAILER
2.
2 4 . 0 0 19 .
GRAIN TRAILER
3 .
14 . 0 0 1 9 ..
S TO C K S P R AY E R
4 .
ISO .00
5 .
TA C K
5 .
1 . 0 0 I S ,,
P E N S e E O U I P M E N T 6 . 7 5 0 0 .• 00 1 9 ..
FARROWING HOUSE
7 .
491 .00 21 .
NURSERY
8.
1 7 1 .. 0 0 2 1 ..
FINISHING FLOOR
9 . 1 2 8 0 . 0 0 2 1 ..
G E S TAT I O N B A R N
10.
9 0 7 .00 21.
MILL t STORAGE
1 1.
1 . 0 0 15 .
WATER SYSTEM
12.
1 .. 0 0 1 5 ..
0 .
0 .0
0 ..
0 .
0 .0
0 ..
0 .
0 .0
0 ..
0 .
0 ,. 0
0 ..
0 .
0 .. 0
0 ..
0 .
0 .. 0
0 ..
0 .
0 .0
0 ..
0 .
0 .. 0
0 ..
0 .
0 .0
0 .
0 .
0 .0
0 .
0 .
0 .. 0
0 .
0 .
0 .0
0 .
0 .
0 .0
0.
0 .
0 tO
0 ..
0 .
0 ,. 0
0 ..
0 .
0 .. 0
0 ..
0.
0 ,. 0
0 .
0 .
0 .0
0 ..
0 .
0 .0
0 ,.
0 .
0 .0
0 ..
0.
0 .0
0 ..
0.
0 .0
0 ..
0 .
0 .0
0 .
0.
0 .. 0
0 ..
0 .
0 .0
0 .
0.
0 ..
0. 0
0 .
0 .. 0
0 ..
0.
0 ., 0
0 ,.
0 .
0 .• 0
0 ,.
0.
0, 0
0 ..
0 .
0 .. 0
0 .,
0.
0 ,. 0
0 .
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
5
13 420000 41441
6
LIST
PURCHASE
TYPE
PRICE
PRICE
2.00
400.00
400.00
2.00 2800.00 2800.00
2.00
SOO.OO
SOO.OO
2.00 1250.00 2500.00
2.00
450.00
450.00
2 . 0 0 25 00.00 2 5 0 0 . 0 0
2.0045550.0045550.00
2.0034500.0034500.00
2.0081620.0081620.00
2.002S387.0025387.00
2 . 0 0 25 00.00 2 5 0 0 . 0 0
2.00 1667.00 1667.00
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
7
YEARS
LIFE
10.00
10.00
10.00
10.00
10.00
20.00
10.00
10.00
10.00
10.00
10.00
10.00
0 . 0
0.0
0.0
0.0
0.0
0.0
0 . 0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
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 t
PROP OF
PROP
LUB AS
L I S T O F L I S T PROP
0.0
O.OSO
0 . 0
0.0
0.040
0 . 0
0.0
0.040
0.0
0.0
0.100
0 . 0
0.0
0.100
0.0
0.0
0.050
0 . 0
0.0
0.010
0.0
0.0
0.010
0.0
0.0
0.010
0.0
0.0
0.010
0.0
0.0
0.010
0.0
0.0
0.010
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0 . 0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
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
0.67
0.67
0.67
0.67
0.67
3.00
30.00
23.00
38.00
42.00
8.00
8.00
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
EQUIPMENT SET* 4)
°*
COLUMN
1
ITEM
NAME
COOE
BEEF COW RAISEO 51.
0 .
0 .
BEEF BULL PURCH.34.
BEEF HEIFER RAI.55.
0 .
0 .
0 .
0.
0.
0.
0.
0.
0 .
0.
0.
0 .
0.
0 .
0 .
0 .
SOW PURCHASED 72.
0 .
BOAR PURCHASED 74.
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0.
0 .
0 .
0.
0 .
0.
0 .
0 .
0 .
0 .
0 .
0 .
HORSE
95.
0 .
0 .
0 .
0 .
0 .
2
BUOGET NUMBER
3
SIZE UNIT
t.OO
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
0 ..
0 . 0
0 .
0 . 0
0.
0 . 0
0.
1 .00
1.
0 . 0
0.
0.0
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
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.
1.00
1.
0.0
0.
0.0
0.
0.0
0.
0.0
0.
0.0
0.
4
s
13 420000 41441
6
LIST
PURCHASE
TYPE
PRICE
PRICE
1.00
SOO.OO
500.00
0.0
0.0
0.0
0.0
0.0
0 . 0
1.00 1200.00 1200.00
1.00
400.00
400.00
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
1.00
150.00
150.00
0.0
0.0
0.0
1.00
500.00
500.00
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
1.00
600.00
600.00
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
7
YEARS
LIFE
8.00
0 . 0
0.0
4.00
10.00
0.0
0 . 0
0 . 0
0 . 0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0 . 0
0 . 0
2 . 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
8.00
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 &
PROP OF
PROP
LUB 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
0.5 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
O.SOO
0.0
0.0
0.0
0.0
0.0
0.150
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0 . 0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0 . 0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0 . 0
0.0
0.0
0.0
0.0
0.0
0 . 0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.330
0.0
0.0
0.0
0.0
0.0
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 tern people of all ages regardless of socio-economic level
race, color, sex, religion or national origin.
Coopctitfvo Extendon Work In Agriculture and Home Economlci, Tho Toxn AAM Untvewlty Syttem tnd tho United Stotoi Department
of Agriculture cooperating. Dtatrlbuted tn furthemnce of tho Acti of Cot-gran of May 8,1914, u amended, and June 30 1914
500-10-80,
Rortiod
'
'.'('072
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