TEXAS UPPER COAST
SOIL RESOURCE AREA 21
r
r
PROJECTICNS FOR PLANNING PURPOSES ONLV
NOT. TO BE USED -ITKOUT UPDATING AFTER 01/22/81.
17.
f^
CATEGORY
GROSS RECEIPTS
1ST CROP
2N0 CROP
TOTAL PROJECTED RETURNS
VARIABLE COSTS
PREHARVEST COSTS
PROJECTEO
YIELD
UNIT
42.44
1.94
10*00
10.00
424.40
19.40
443.80
YOUR
E S T I M AT E
»
P H O S P H AT E
POTASH
INSECTICIDE
P R O PA N I L - O R O R A M
FURAOAN
FUNGICIOE
CUST AIR FERT
CUST AIR INSECT
CUST AIR HERB
CUST AIR SEED
I R R I G AT I O N W AT E R
FUEL fc LUBE TRACTCR
1.20
126.00
SO.OO
30.00
2.00
2.00
17.00
1.00
S.07
2.00
2.00
1.20
43.13
EOUIPMENT
IRRIGATION
R E PA I R S T R A C TO R
EOUIPMENT
IRRIGATION
MACHINERY
IRRIGATION
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
H A RV E S T C O S T S
CUSTOM HAUL
CUSTOM DRY
SALES COMM
FUEL fc LUBE—TRACTOR
EOUIPMENT
R E PA I R S
-TRACTOR
EOUIPMENT
LABOR
- M A C H I N E RY
S U B T O TA L * H A R V E S T
4.98
4.31
94.79
49.27
49.27
44.36
1.51
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 SS
4. FIXEO COSTS
O E P R E C . . I N T E R E S T. T A X E S f c I N S U R .
TRACTOR
C W T.
LB.
LB.
LB.
ACRE
ACRE
LB.
ACRE
C W T.
ACRE
ACRE
C W T.
ACIN
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
HOUR
HOUR
DOL*
ACRE
21.00
0.24
0.26
0 . 11
2 . 1 5
13.09
0.37
9.30
2.23
2.20
3.25
2.2S
C W T.
C W T.
CWT*
ACRE
ACRE
ACRE
ACRE
HOUR
ACRE
0.20
0*69
0.07
9.06
9.06
0.10
25.20
30.24
13.00
3.30
4.30
26.10
6*29
9 . 3 0
11 . 4 1
4.40
6.SO
2.70
,
•
11 . 1 5
6.45
28.90
2.66
6.90
4.74
25.22
21.82
_
9.48
260.42 6
S
9*85
32.03
3 . 11
3.25
3 . 5 4
0.77
1.93
7.63
62.10 6
S.06
_
ACRE
t
322.52 S
ACRE
%
121.28
S
19.85
42.17
.
1 8 . 11
83.06
.
165.19 S.
5 . T O TA L P R O J E C T E D C O S T S
ACRE
9
487.71
6
6. NET PROJECTED RETURNS
ACRE
S
-43.92
»_
I R R I G AT I O N
L A N O C N E T S H A R E - R E N T.
T O TA L F I X E O C O S T S
.
*_
ACRE
ACRE
ACRE
ACRE
ACRE
EQUIPMENT
,,
INPUT USE
SEED
LABOR
C W T.
C W T.
PROJECTED
S/UNIT
VA L U E
S
NITROGEN
J^\
B-124KC21)
R I C E * I R R I G AT E D . T E X A S U P P E R G U L F C O A S T 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
TYPICAL MANAGEMENT
RENTAL RATES ARE AVERAGE REPORTED FROM USDA COST SURVEY
SECOND CROP RICE 2SX OF ACREAGE. ALLOTMENT CHARGE NOT SPECIFIED.
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE ANO IS
NOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS ANO RETURNS FROM ANY
ONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERE
COLLECTED AND DEVELOPEO 8V STAFF MEMBERS OF THE TEXAS AGRICULTURAL
EXTENSION SERVICE ANO APPROVED FOR PUBLICATION.
9_/
v-"\
18.
RICE. IRRIGATED* TEXAS UPPER GULF COAST REGION
ESTIMATEO COSTS ANO RETURNS PER ACRE
TYPICAL MANAGEMENT
O P E R AT I O N
TRUCK
PICKUP TRUCK
LEVEE BOX T-A
TRUCK
PICKUP TRUCK
SPRNG T HARROW
TRUCK
SPRNG T HARROW
F I E L D C U LT I VATO R
PICKUP TRUCK
TRUCK
FIELO CULTIVATOR
LEVEE PLOW
BLADE (DOZER)
PICKUP TRUCK
PICKUP TRUCK
PICKUP TRUCK
PICKUP TRUCK
TRUCK
OFF SET DISK
BLADE <DOZER)
COMBINE - RICE
GRAIN CART
PICKUP TRUCK
TRUCK
OFF SET DISK
BLADE i DOZER)
COMBINE - RICE
GRAIN CART
PICKUP TRUCK
OFF SET DISK
BLADE (DOZER)
PICKUP TRUCK
TRUCK
COMBINE - RICE
GRAIN CART
PICKUP TRUCK
TOTALS
ITEM
NO*
CATE
9
NOV
10
NOV
OEC
99
9
10
3*31
9
3.31
2,68
10
9
2.68
2.66
3.30
10
10
10
10
9
3,50
3,30
17
3.92
10
9
3.50
3.30
17
3.92
10
3.50
3.30
10
9
17
3.92
10
DEC
OEC
JAN
FEB
FEB
FEB
FEB
MAR
MAR
MAR
MAR
MAR
APR
MAY
JUNE
J U LY
J U LY
JULY
J U LY
J U LY
J U LY
AUG
AUG
AUG
AUG
AUG
AUG
SEPT
SEPT
SEPT
CCT
CCT
CCT
CCT
/"■*%
FUEL.OIL. FIXED
TIMES LABOR MACHINE LUB♦.REP- COSTS
OVER HOURS HOURS PER ACRE PER ACRE
0.04
0*10
0.33
0»10
0.10
1.00
0.05
1 .00
0«50
0*1 0
OolO
0.50
2.00
1.00
0*20
0«10
0.050
0.125
0.0
0.125
0.125
0.183
Ok 187
-2*53
-2*±2
6.490
5.399
36.64
61 .87
0.062
0.183
0.063
0.125
0.125
0.063
0.590
0.332
0.250
0.125
0.1 0
0.125
OolO
0.15
2.00
Ool 1
0.50
0.50
0.22
0.13
l.OO
OoO 1
0o50
0.50
0.22
1.00
0.03
0.125
0.10
0.1
0.2
0.2
0.1
3
5
5
5
0.187
0.390
0.0 37
0.321
0.282
0.275
0.162
0.195
0.0 03
0.321
0.282
0.275
0.195
0.010
0.125
0.162
0.160
0.141
0.21
0.42
0.68
0.53
0.42
1.10
0.27
1.10
0.51
0.42
0.53
0.51
4.38
2 . 4 0
0.84
0.42
0.42
0.42
0.80
3 . 0 9
0.26
2.15
1.64
0.92
0.69
1.54
0.02
2*15
1.64
0.92
1.54
0.07
0.42
0 . 6 9
1.08
0.82
0-08
Go 26
1.23
0.21
0.26
1.42
0.1 1
1.42
0.59
0.26
0.21
0.59
4.25
2.69
0.53
0.26
0.26
0.26
0.32
5.06
0.30
0.040
0«£00
0.332
0.100
0.100
0.139
0.050
0.139
0.046
0.100
0.10C
0.048
0.447
0.252
0.200
0.100
0.100
0.100
0.150
0.296
0.028
0.257
0*214
0.220
0.130
0.148
0.003
0.257
0.214
0.220
0.148
0.008
0.100
0.130
0.128
0.107
___-_.!___>
11.44
2 . 0 5
0.58
0.27
2.53
0.03
11.44
2 . 0 5
0.58
2 . 5 3
0.08
0.26
0.27
5.72
1.03
^X
19.
P R O J E C T I O N S F O R P L A N N I N G P U R P O S E S O N LY
N O T T O B E U S E O 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-1241IC21I
R I C E . I R R I G AT E D . T E X A S U P P E R G U L F C O A S T 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
M6H LEVEL MANAGEMENT
CATEGORY
1. GROSS RECEIPTS
1ST CROP
2ND CROP
TOTAL PROJECTEO RETURNS
2. VARIABLE COSTS
PREHARVEST COSTS
SEEO
NITROGEN
PHOSPHATE
POTASH
INSECTICIOE
FUNGICIDE
PROPANIL-ORDRA M
FURADAN
CUST AIR FUNG
CUST AIR FERT
CUST AIR INSECT
CUST AIR HERB
CUST AIR SEEO
IRRIGATION WATER
FUEL fc LUBE—TRACTOR
EQUIPMENT
IRRIGATION
R E PA I R S T R A C TO R
EOUIPMENT
LABOR
PROJECTED
YIELD UNIT
47.00
3.20
C W T.
C W T.
10.00
4 70.00
1 0 . 0 0 _.
32.00
S
902.00 S
INPUT USE
I R R I G AT I O N
MACHINERY
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
CUSTOM HAUL
CUSTOM DRY
SALES COMM
FUEL fc LUBE TRACTOR
EOUIPMENT
R E PA I R S
TRACTOR
EQUIPMENT
LABOR MACH I NERY
SUBTOTAL. HARVEST
TOTAL VARIABLE COSTS
3. INCOME ABOVE VARIABLE COSTS5
1.20
126.00
50.00
30.00
2.00
1.00
2.00
17.00
2.00
5.07
2.00
2.00
1.20
43.13
4.98
4.31
99.59
S5.91
5S.91
50.20
1 .Sl
CWT.
LB.
LB.
LB.
ACRE
ACRE
ACRE
LB.
ACRE
C W T.
ACRE
ACRE
C W T.
ACIN
ACRE
ACRE
ACRE
ACHE
ACRE
ACRE
HOUR
HOUR
OOL.
ACRE
21.00
0.24
0.26
0 . 11
2 . I S
9.30
13.05
0.37
3.2S
2.2S
2.20
3.50
2.25
C W T.
C W T.
C W T.
ACRE
ACRE
ACRE
ACRE
HOUR
ACRE
0.20
0.65
0.07
25.20
30.24
13.00
3.30
4.3 0
9.30
26.10
6.29
6.50
11 . 4 1
4.40
7.00
2.70
S.06
5.06
0.10 _
S
11 . 1 5
9.44
28.90
2 . 6 6
7.21
4.74
25.22
21.82
9.96
271.22 S
S
11 . 1 8
36.34
3.51
3.25
3.54
0.77
1.93
7.63
68.15 S_
ACRE
s
339.37 4-.
ACRE
9
162.63 9
4. FIXED COSTS
DEPREC, INTEREST. TAXES C INSUR.
TRACTOR
ACRE
EQUIPMENT
ACRE
I R R I G AT I O N
ACRE
LAND
(NET
SHARE-RENT)
ACRE
TOTAL FIXEO COSTS
PROJECTED YOUR
S / U N I T VA L U E E S T I M AT E
5.06
_
19.89
46.64
1 8 . 11
________
ACRE
5. TOTAL PROJECTED COSTS
ACRE
6. NET PROJECTEO RETURNS
ACRE
RENTAL RATES ARE AVERAGE REPORTED FROM USOA COST SURVEY
SECOND CROP RICE 25X OF ACREAGE. ALLOTMENT CHARGE NOT SPECIFIED.
INFORMATION PRESENTEO IS PREPARED SOLELY AS A GENERAL GUIOE AND IS
NOT INTENDED TO RECOGNIZE OR PREOICT THE COSTS ANO RETURNS FROM ANY
ONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERE
COLLECTED ANO DEVELOPEO BV STAFF MEMBERS OF THE TEXAS AGRICULTURAL
EXTENSION SERVICE ANO APPROVEO FOR PUBLICATION.
20.
R I C E . I R R I G AT E D . T E X A S U P P E R G U L F C O A S T R E G I O N
E S T I M AT E O C O S T S A N D R E T U R N S P E R A C R E
HIGH LEVEL MANAGEMENT
/ - s ^ l
O P E R AT I O N
I TEM
NO.
C AT E
T I M E S LABOR MACHINE
OVER
HOURS
HOURS
———~~—————-—-•————-. —
—
. ————— —————— — — .—
TRUCK
TRUCK.
L E V E E B O X T- A
TRUCK
TRUCK.
SPRNG T HARROW
TRUCK
SPRNG T HARROW
F I E L D C U LT I VAT O R
TRUCK.
TRUCK
F I E L D C U LT I VAT O R
LEVEE PLOW
BLADE (DOZER)
TRUCK.
TRUCK.
TRUCK.
THUCKo
TRUCK
OFF SET OISK
BLADE (DOZER)
COMBINE - RICE
GRAIN CART
TRUCK.
TRUCK
OFF SET DISK
BLADE (DOZER)
COMBINE - RICE
GRAIN CART
TRUCK.
OFF SET DISK
BLADE (DOZER)
TRUCK.
TRUCK
COMBINE - RICE
GRAIN CART
TRUCK.
T O TA L S
9
11
9 9
9
11
3.31
9
3.31
2.68
11
9
2.68
2.66
3.30
11
11
11
11
9
3.50
3.3 0
17
3.92
11
9
3.50
3.30
17
3.92
11
3.50
3.30
11
9
17
3.92
11
NOV
NOV
DEC
DEC
DEC
JAN
FEB
FEB
FEB
FEB
MAR
MAR
NAN
MAR
MAR
APR
MAY
JUNE
J U LY
J U LY
J U LY
J U LY
J U LY
J U LY
AUG
AUG
AUG
AUG
AUG
AUG
SEPT
SEPT
SEPT
OCT
CCT
CCT
CCT
0.04
0.10
0.33
0.10
0.10
1.00
0.05
1.00
0.50
0.10
0.10
0.50
2.00
1.00
0.20
0.1 0
0.10
0.10
0.15
2.00
0.11
0.50
0.50
0.22
0.13
1 .00
0.01
0.50
0.50
0.22
1 .00
0 . 0 3
0.1 0
0.13
0.25
0.25
0.15
0.050
0. 125
0 . 0
0.125
0.125
0.183
0.062
0.183
0.063
0.125
0.125
0.063
0.590
0.332
0.250
0.125
0. 125
0.125
0.187
0.390
0.037
0.321
0.262
0.275
0.162
0.195
0.003
0.321
0.282
0.275
0.195
0.010
0.125
0.162
0.160
0.141
.— —.....—
0.040
0.100
0.332
0.10G
0.100
0.139
0.050
0.139
0.048
0.100
0.100
0.048
0.447
0.252
0.200
0.100
0.1OC
0.100
0.150
0.296
0.028
0.257
0.214
0.220
0.130
0.148
0.003
0.257
0.214
0.220
0. 148
0.008
0.100
0.130
0.128
0.107
.2*157 - 2 * 1 5 2
6.490
FUEL.OIL*
FIXED
L U B . - R E P.
COSTS
PER ACRE PER ACRE
5.399
—
0.2 1
0.64
0.68
0.53
0.64
1.10
0.27
1.10
0.51
0.64
0.53
0.5 1
4.38
2.40
1.28
0.64
0.64
0.64
0.80
3.09
0.26
2.15
1.64
1.4 1
0.6 9
1.54
0.02
2.15
1.64
1.41
1.54
0.07
0.64
0.69
1.08
0.82
0.08
0.56
1.23
0.21
0.56
1.42
0.11
1.42
0.59
0.56
0.21
0.59
4.25
2.69
1. 13
0.56
0.56
0.56
0.32
5.06
0.30
11.44
2 . 0 5
1.24
0.27
2.53
0.03
11.44
2 . 0 5
1.24
2.53
0.08
0.56
0 . 2 7
5.72
1.03
-2*25
-2x55
39.96
66.34
> - ^
21.
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
NOT T O B E U S E O 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 .
SOYBEANS. DRYLAND. TEXAS UPPER GULF CCAST 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
TYPICAL MANAGEMENT
/jS^IIfey
CATEGORY
PROJECTED
YIELD
UNIT
1. GROSS RECEIPTS
SOYBEANS
T O TA L P R O J E C T E D R E T U R N S
>#*^.
B-124KC21)
2 . VA R I A B L E C O S T S
PREHARVEST COSTS
SOYBEAN SEED
NITROGEN
P H O S P H AT E
P O TA S H
INSECTICIDE
HERBICIDE
CUST AIR INSECT
FUEL & LUBE TRACTOR
EQUIPMENT
R E PA I R S
TRACTOR
EQUIPMENT
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
D RY & S TO R A G E
C U S TO M H A U L
FUEL & LUBE—TRACTCR
EQUIPMENT
R E PA I R S
TRACTCR
EQUIPMENT
LABOR
MACHINERY
S U B T O TA L . H A R V E S T
24.50
BU.
PROJECTED
S/UNIT
VA L U E
ۥ00
YOUR
E S T I M AT E
l±lx22
$
147.00
S
INPUT USE
65.0
6.0
29.0
34.0
2.0
0.4
2.0
0
0
0
0
0
6
0
5.28
31.38
24.50
24.50
1 .24
T O TA L VA R I A B L E C O S T S
LB.
LB.
LB.
LB.
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
HOUR
DOL.
ACRE
BU.
BU.
ACRE
ACRE
ACRE
ACRE
HOUR
ACRE
ACRE
0
0
0
0
3
15
2
.22
.24
.26
.11
.06
*20
.50
14.30
1.44
7.54
3.74
6.12
6.99
5.00
18.12
3.43
4.16
9.43
26.71
- , rr, , ■ ■ r i i ~ .■!
,,
5.06
0 . 1 0 _ _- _ • - _ . _ *
$
11 0 . 1 2 $
7.35
2.94
3.25
2-68
0.78
1.75
0.30
0.12
5.06 _____
-
5*25
$
25.02 $
$
135.14 $
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
4. FIXED COSTS
D E P R E C . I N T E R E S T « TA X E S £ I N S U R .
T R A C TO R
EQUIPMENT
LAND I 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
2 0 9 . 11 $
6. NET PROJECTED RETURNS
ACRE
$
- 6 2 . 11
26.36
27.04
.-22*53 73*98
«
S
LAND RENT IS 1/7 OF GROSS INCOME.
^^*\
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 M 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 O A P P R O V E D F O R P U B L I C AT I O N .
,,,
22.
SOYBEANS. DRYLAND* TEXAS UPPER GULF COAST REGION
E S T I M AT E O C O S T S A N O R E T U R N S P E R A C R E
TYPICAL MANAGEMENT
I TEM
O P E R AT I O N
NO.
D AT E
FUEL*OIL*
FIXED
T I M E S L A B O R M A C H I N E L U B o . R E P. C O S T S
OVER HOURS HOURS PER ACRE PER ACRE
DISK
TA N D E M
2.35
NOV
1.00
0.150
0 . 11 4
1.36
COMBINE
SB
18
NOV
0.50
0.187
0.149
1.4
1
GRAIN
CART
2.92
NOV
0.50
0.282
0.214
2.05
TRUCK.
11
NOV
0.12
0.150
0.120
0.77
PICKUP
TRUCK
10
NOV
0.10
0.125
0.100
0_42
PICKUP
TRUCK
10
DEC
0.10
0.125
0.100
0.42
SHOP
EQUIPMENT
C
98
CEC
1.00
0.0
1.006
2.89
DISK
TA N D E M
2.35
JAN
1.00
0.150
0 . 11 4
1.36
PICKUP
TRUCK
10
JAN
0.10
0.125
0.100
0.42
DISK
TA N D E M
2.35
FEB
1.00
0.150
0 . 11 4
1.36
LAND
PLANE6
2.56
FEB
1.00
0.242
0.183
1.93
PICKUP
TRUCK
10
FEB
0.20
0.250
0.200
0.84
DISK
TA N D E M
2.35
APR
1.00
0.150
0 . 11 4
1.36
BEDDER
2.59
APR
1.00
0.340
0.258
2.68
PICKUP
TRUCK
10
APR
0.10
0.125
0.100
0.42
BEDDER
2.59
M AY
1.00
0.340
0.258
2.68
BED
PLANTER
2.43
M AY
1.00
0.387
0.293
3.16
BLADE
(DOZER)
4.30
M AY
1.00
0.332
0.252
1.8
2
ROLL
C U LT I VATO R
2.41
M AY
i.OO
0 . 2 11
0.160
1.62
PICKUP
TRUCK
10
M AY
O.iO
0.125
0.100
0.42
NOLL
C U LT I VATO R
2.41
JUNE
2.00
0.421
0.319
3.24
PICKUP
TRUCK
10
JUNE
0.10
0.125
0.100
0.42
RCLL
C U LT I VATO R
2.41
J U LY
1.00
0 . 2 11
0.160
1.62
PICKUP
TRUCK
10
J U LY
0.22
0.275
0.220
0.92
BLADE
(DOZER)
4.30
AUG
1.00
0.332
0.252
1.82
PICKUP
TRUCK
10
AUG
0.22
0.275
0.220
0.92
PICKUP
TRUCK
10
SEPT
0.10
0.125
0.100
0.42
COMBINE
SB
18
OCT
0.50
0.187
0.149
1.41
GRAIN
CART
2.92
CCT
0.50
0.282
0.214
2.05
TRUCK.
11
OCT
0.12
0*150
0.120
0.77
PICKUP
TRUCK
10
CCT
0.15
^2*151
-2*152
-2*53
T O TA L S
" ^ \
6.517
6.051
43.60
1.77
5.92
1.96
0.68
0.26
0.26
2.32
1.77
0.26
1.77
2.42
0.53
1.77
2.42
0.26
2.42
3.19
2.87
1.69
0.26
3.38
0.26
1.69
0.58
2.87
0.58
0.26
5.92
1.96
0.68
-2*±2
■<**%
53.4 0
/-a?\
23.
P R O J E C T I O N S F Q k 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 O - I T K O U T U P D AT I N G A F T E R 0 1 / 2 2 / 8 1 . B - 1 2 4 K C 2 1 .
SOYBEANS. ORYLANO* TEXAS UPPER GULF COAST REGION
E S T I M AT E O C O S T S A N O R E T U R N S P E R A C R E
HIGH LEVEL MANAGEMENT
CATEGORY
PROJECTED
YIELD
UNIT
1. GROSS RECEIPTS
SOYBEANS
T O TA L P R O J E C T E D R E T U R N S
VA R I A B L E C O S T S
P R E H A RV E S T C O S T S
SOYBEAN SEED
NITROGEN
P H O S P H AT E
P O TA S H
HERBICIDE
FUNGICIOE
INSECTICIDE
CUST AIR INSECT
CUST AIR FUNG
FUEL fc LUBE TRACTCR
EOUIPMENT
R E PA I R S
TRACTOR
32.00
BU.
YOUR
E S T I M AT E
S/UNIT
6.00
9
192.QO
192.00
_
*.
INPUT USE
65.00
6.00
29.00
34.00
0.46
1.00
2.00
2*00
2.00
EQUIPMENT
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
H A RV E S T C O S T S
ORY fc STORAGE
CUSTOM HAUL
FUEL fc LUBE TRACTOR
EQUIPMENT
R E PA I R S
TRACTOR
EQUIPMENT
5.28
38.52
32.00
32.00
LABOR MACHI NERY
SUBTOTAL* HARVEST
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
LB.
LB.
LB.
LB.
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
HOUR
DOL*
ACRE
0.22
0.24
0.26
0 * 11
18*20
9*30
3.06
2.80
3.90
BU.
BU.
ACRE
ACRE
ACRE
ACRE
HOUR
ACRE
0.30
0*12
14.30
1.44
7*84
3.74
6 . 9 9
9*30
6.12
5*00
7.00
18*12
3.43
4.16
9*43
26.71
9.06
0*10
.
_
.
127.13 *_
9.60
3.84
3.2S
2.68
0.78
1.75
.
_
.
_
8.06
28.17 *_
ACRE
9
155.30
S.
ACRE
f
36.70
S_
4. FIXEO COSTS
OEPREC* INTEREST*TAXES fc INSUR.
ACRE
ACRE
ACRE
ACRE
S
5 . T O TA L P R O J E C T E O C O S T S
ACRE
•
238.88
»_
6. NET PROJECTED RETURNS
ACRE
S
-43.58
»_
TRACTOR
EQUIPMENT
LAND <NET SHARE-RENT 1
T O TA L F I X E O C O S T S
26.36 .
27.04 .
._.__-___ .
80*28 9.
LANO RENT IS 1/7 OF GROSS INCOME.
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 O S O L E LY A S A G E N E R A L G U I D E A N O I S
NOT INTENOED TO RECOGNI_E OR PREDICT THE COSTS ANO RETURNS PROM 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 O D E V E L O P E D B V S TA F F M E M B E R S O P T H E T E X A S A G R I C U LT U R A L
E X T E N S I O N S E R V I C E A N O A P P R O V E O F O R P U B L I C AT I O N *
J ^ ,
24.
SOYBEANS. DRYLAND. TEXAS UPPER GULF COAST 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
HIGH LEVEL MANAGEMENT
O P E R AT I O N
I TEM
NO.
——_ -.__-_.-_
DISK TANDEM
COMBINE - SB
GRAIN CART
TRUCK.
PICKUP TRUCK
PICKUP TRUCK
SHOP EQUIPMENT DISK TANDEM
PICKUP TRUCK
DISK TANDEM
LAND PLANE6
PICKUP TRUCK
DISK TANDEM
BEDDER
->ICKUP TRUCK
fiEDOER
RED PLANTER
BLAOE (DUZER)
ROLL CULTIVATOR
PICKJP TRUCK
ROLL CULTIVATOR
PICKUP TRUCK
ROLL CULTIVATOR
PICKUP TRUCK
BLADE (DUZER)
PICKUP TRUCK
PICKUP TRUCK
COMBINE - SB
GRAIN CART
TRUCK.
PICKUP TRUCK
TOTALS
2.35
18
2*92
11
10
10
9 8
2.35
10
2.35
2.56
10
2,35
2.59
10
2.59
2.43
4.30
2.41
10
2.41
10
2.41
10
4,30
10
10
18
2.92
11
10
FUEL.OIL.
FIXED
T I M E S LABOR MACHINE L U B . o R E P.
COSTS
D AT E
OVER
HOURS
HOURS
PER ACRE PER ACRE
■-■——— ——»——•'- - —.— .——.. ——-— -■ ——————— —
NOV
i\oy
NOV
NOV
NOV
OEC
DEC
JAN
JAN
FEB
FEB
FEB
APR
APR
APR
MAY
MAY
MAY
NAY
M AY
JUNE
JUNE
J U LY
J U LY
AUG
AUG
SEPT
CCT
CCT
CCT
CCT
1.00
0.50
0.50
0.12
0.10
0.10
i.OO
1.00
0.1 0
1.00
1 .00
0.20
1.00
1.00
0.1 0
1.00
1.00
1.00
1.00
0.10
2.00
0.1 0
1.00
0.22
1.00
0.22
0.10
0.50
0.50
0.12
0.15
0.150
0.187
0.282
0.150
0ol25
0. 125
0 . 0
0ol50
0«1 25
0.150
0.242
0.250
0.150
0.340
0.125
0.340
0.387
0.332
0 . 2 11
0.125
0.421
0.125
0 . 2 11
0.2 75
0.332
0.275
0.125
0.187
0.282
0.150
0.114
0.149
0.214
0«&20
0.100
0.100
1.006
0.1 14
0.100
0.114
0.183
0.200
0.1 14
0.258
0.100
0.258
0.293
0.252
0.160
0.100
0.319
0.100
0.160
0.220
0.252
0.220
0.100
0.149
0.214
0.120
1.36
1.41
2.05
C.77
0.42
0.42
2o89
1.36
0.42
1.36
1.93
0.84
1.36
2.68
0.42
2.68
3.16
1.82
1.62
0.42
3.2 4
0.42
1 .62
0.92
1.82
0.92
0.42
1.41
2.05
0.77
1.77
5.92
1 .96
0.68
0.26
0.26
2.32
1.77
0.26
1.77
2.42
0.53
1.77
2.42
0.26
2.42
3. 19
2.87
1.69
0.26
3.38
0.26
1.69
0.58
2.87
0.58
0.26
5.92
1.96
0 . 6 8
.2xl3Z -3*152
-2*53
-2x±2
43.60
53.40
6*517
6.051
^
\
/^s
25.
LISTING OF THE NAME SET AND PRICE VECTOR
ITEM NAME
1
2
3
4
5
6
7
3
9
10
11
12
13
14
15
16
17
13
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
NMOD UNIT
MILK
CREAM
WOOL
EGGS
STCCKER
STCCKER STEERS
STCCKER HEIFERS
FEEOER STEERS
FEEDER HEIFERS
F E E O E R C A LV E S
SL4U-HTER STEEDS
SLAUGHTER HEIPER
S T E E R C A LV E S
H E t F E R C A LV E S
BREEOING HEIFERS
O E AT H L O S S 3 X
CULL CC-S
BULL
C A LV E S
B U L L C A LV E S
CULL OAIRY COBS
O A I R Y B U L L C A LV E
KID MOHAIA O C LT M O h A I P
K I O < _ _ AT S
DOES
C W T.
DEER LEASE
FEEDER LAMBS
SHEEF
LAMBS
EWE LAMBS
SLAUGHTER LAMBS
ACRE
LB.
HEAO
L S .
HEAD
L B .
.
LB.
OOZ.
C W T.
C W T.
C W T.
C W T.
C W T.
C W T.
C W T.
C W T.
C W T.
C W T.
HEAD
DOL.
C - T.
C W T.
C W T.
HEAD
C W T.
HEAO
LO.
LB.
HEAD
LB.
______
EWES
CULL EWES
RAMS
LB.
L3.
HEAD
MUTTON 3FE-S*
LB.
RAISING KERD REP
SLAUGHTER HOGS
MARKET HOGS
G I LT
SOWS
CULL SOWS
HEAD
C W T.
C W T.
HEAD
HEAD
C W T.
—_._
— mmmm- —
D E AT H L O S S 2 %
FEEDER PIGS
CARCASS
DCL.
HEAD
C W T.
REGICN number:
PRICE COOE
4.45
.... •__.__
0.S3
________•_____
100.00
100.00
95.00
90.00
65.00
C7.S0
75.00
74.00
11 0 . 0 0
.8.00
700.00
1 .00
SO.OO
72.00
11 0 . 0 0
ICO.CO
48.00
ICO.00
.... *__
....*..
....*——
_,__,.,, ,
.
.
0.69
eo.oo
0.70
eo.oo
0.7C
.
•
0.20
mm——
*__-_
•
.
0.20
mm —— mm • — __.
SO.OO
£0.00
_ ... •_-_
____*..
36.00
.
•
1 12.50
St
S2
S3
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
F2
83
«.4
85
86
87
88
89
90
91
92
93
94
95
96
97
98
* 9
too
81
ITEM NAME
FLAX
SUNFLOWER
SAFFLOWER
SUGAR BEETS
BEANS
0 AT E 3 0 1 2 2 8 1
NMOO UNIT
— mm, —mm
— mmmmmm.
_____
____
■_-___ ________
m
m
m
m
m
m
— — mm —
PRICE
▶
____> _
.__
._
____ ' . .
».—
-i ■ ■■ -n — *
mmmmmm mm
'—
'—
BRCILERS
L AY E R S
OUCKS
TURKEYS
COTTON-UPLAND
COTTON-PIMA
CORN
GRAIN SORGHUM
O AT S
RYE
- H E AT
TRITICALE
RICE
W I N T E R W H E AT
S P R I N G W H E AT
A L FA L FA H AY
—_
____
LB.
LB.
LB.
LB.
CORN
GRSG
O AT S
RYE
WHT
BU.
BU.
LB.
LB.
BU.
BU.
C W T.
BU.
BU.
BU.
BU.
C W T.
„,
LB.
TCN
....
RICE
WHT
WHT
iERMUDA
WHEAT&RVE GRASS
N AT I V E G R A S S
ioPGHUM~FORAGES~
F O R . S O R G H U M H AY
SUGAR BEETS
TOBACCO
P O TAT O E S
GUAR
COTTCN LINT
COTTCNSEEO
PEANUTS
PECANS
PEACHES WHSLE
SOYBEANS
SOUTHERN PEAS SO
TON
ACRE
ACRE
FORG
FORG
_.__
__
.___
,■
POT
GUAR
COTT
CCTT
FNUT
ACRE
TCN
TON
LB.
C W T.
C W T.
LB.
TON
__»-_-_.
. . . . »,
________ .__^
•__
•—
»
2 .. 4 9
6 .. 3 5
..
3 .. 0 9
. . . . ▶_
.>___
—-__•'.
4 5 . 00
i i . 00
__.___. ~"~
i i .. 0 0
<_
.__
,
,i
1 2 .. 0 0
0 .. 7 8
120. 00
m
m
m
t
___.__.*m
____ ____ . . . . ' —
_
.—
____ __________
i,
SOYB
SPEA
BU.
LB.
6 .00
0 .40
CODE
101
102
103
104
108
106
107
108
109
11 0
111
11 2
11 3
11 4
I I S
11 6
11 7
11 8
11<9
120
121
122
123
124
12S
126
127
126
129
130
131
132
133
134
135
136
137
138
139
1*0
141
142
143
144
145
146
147
148
149
ISC
ITEM NAME
S A LT
MINERALS
S A LT & M I N .
BCNE MEAL
CREEP FEEO
GROWTH STIMULANT
C O T TO N S E E O C A K E
SUPPLEMENT
RANGE SUPPLEMENT
RANGE CUBES
C O N C E N T R AT E S
PROT* SUPPLEMENT
13-14J. PRO FEEO
1S-16X PRO FEEO
SUPPLEMENT* 20X
21-2SX PRO FEEO
26-30X PRO FEEO
31-3SX PRO FEEO
36-40X PRO FEED
41-45X PRO FEEO
46-S0X PRO FEEO
MILK REPLACER
GRAIN MIX
CALF FEEO
OAIRY SUPPLEMENT
SOYBEAN MEAL
G R O W I N G R AT I O N
FAT T E N I N G R AT I O N
F I N I S H I N G R AT I O N
T O T. O I G . N U T.
OIG. PROTEIN
ORY MATTER
AUM«S
NMOO
mtrnm — mm.
UNIT
PRICE
C W T.
C W T.
C W T.
C W T.
C W T.
C W T.
LB.
C W T.
C W T.
C W T.
C W T.
C W T.
C W T.
C W T.
C W T.
C W T.
C W T.
C W T.
C W T.
C W T.
.SO
.07
.40
cwtT
C W T.
C W T.
C W T.
C W T.
C W T.
C W T.
C W T.
C W TOOL.
cwt7
S O W F E E O G E S T.
S O W F E E O L A C T.
BCAR FEEO
P I G S TA R T E R
C W T.
C W T.
C W T.
RANGE IMPROV
D E AT H L O S S
O E AT H L O S S P I G S
O E AT H L O S S S T O C .
BREEDING
C O A S TA L PA S T U R E
ACRE
OOL.
DOL.
DOL.
HEAO
ACRE
41
89
26.
LISTING OF THE NAME SET ANO PRICE VECTOR
I T. _ V N A M E
1.1
152
153
154
155
156
157
158
159
169
161
162
163
164
165
166
167
16S
169
170
171
172
173
174
175
176
177
176
17Q
18181
m_
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
193
1<JQ
200
REGICN NUMBER:
NMOO
LN1T
PRICE
COD
jas rv.^13 - 1 . G R . P A S I U fi .
VA S T U S - , TA M E
PA S T U R E " . N AT I V E
S - r t G H U " . PA S T U R E
C 0 A 5 TA L - R G - C L
CO -STAL RYEGRASS
C-VMCN LFGUME
COASTAL LEGUME
RY E G R A S S - C L O V E R
CCRN SILAGE
CCRN
G-.ASS SI-AGE
SORGHUM SILAGE
HAYLAGE
SM G.^AIN STU-3LE
CCRN STALKS
CORN
rc'jo spsi_-c
S T=3A*
WET CORN
H AY
LIVC
LEGUME HAY
G3ASS HAY
4 I X E - H AY
N AT I V E H AY
S - - . - H U M H AY
H AY < " P C D . C O S T )
RANGE I'lP-OVECES
I .PROVED PASTURE
- I F. AT PA S T U R E D _ H T
ACRE
.
2 - 1
ACRE
ACRE
.
____
____
___ _
—___
—___
seed
C * T.
.CRE
ACRE
CCTT
SPEA
ACRE
ACRE
TCN
TCN
TCN
TON
ACRE
TGN1
WHT
WHT
POT
—___
.
____•__
•____
15.00
._____
__ .
_____■__
.
AC3E
TCN
- 0 .
C \ » T.
TCN
TON
TGN
TON
TCN'
DOL .
DOL.
AC3AC«E
au.
L B .
L 3 .
.__
•__
2.50
.
.
.
.
.
—___#—_
.__
11 . 2 _
.
7 .50
.
L B .
L B .
0.43
L B .
L B .
L 8 .
TCN
C U T.
___—
.__
.____
120.-0
17.50
0.25
.
____.__
.
NMOD UNIT
PRICE COCE
2 0 2
2 0 3
2 0 4
2 0 5
2 0 6
2 0 7
2 0 8
2 0 9
21 0
21 1
2 1 2
2 1 3
2 1 4
215
216
2 1 7
0.45
0.40.S3
0.40
1.5.
0.22
L _ .
L S .
_____
1.17
0.30
ACRE
L 3 .
S E E D - H E AT
WHT
.".A S3 SEEO
SUGAR 3E.T '_EEO
SEED CORN/GRAIN
SEFD CCPN/SILAGE
GRAIN SOPG. SEED
F3RA-E SCRG SEEO
A L FA L FA S E E O
ALFH
SOYBEAN SEEO
SOYE
•.YEGRASS SEEO
C_TTON DELINTED
COTTONSEED
SOUTHERN PEAS
GUAR SEED
C O S TA L H AY
S ° R I N G W H E AT S O .
• I N T E R W H E AT S O .
POTATO SEEO
SEEO
ACRE
ITEM NAMg
OATE: 012281
2 1 8
21*.
2 2 0
221
2 2 2
2 2 3
2 2 4
2 2 5
2 2 6
2 27
F E RT ( N ) A P P L ' D
F E RT I P ) A P P L * D
TOP DRESS FERT.
SIDE DRESS FERT.
PLOW OO-N FERT.
FERTILIZER
NITROGEN
MTPOGEN (DRY)
NITROGEN (ANHY)
MTRCGEN (LIG)
PHOSPHATE
PHOSPHOR-S
MIXED FERT.
INSECTICIDE
HERBICIOE
POTASH
POTASSIUM
CUST AIR FERT
CUST AIR HERE
CUST AIR SEED
CUSTOM HAUL
CUSTCM ORY
FOLIAR FEED
LB.
L8.
LB.
LB.
LB.
0.13
0.19
0.13
0.12
0.13
_.•——
LB.
LB.
LB.
0.24
0.30
0.16
^.26
SORG
SCRG
RICE
RICE
RICE
RICE
RICE
AFPL
LB.
LB.
LB.
C W T.
ACRE
C _ T.
C W T.
C t f T.
4.50
7.00
0 . 11
0.12
2.25
3.22.25
0.20
0.6S
ACRE
LB.
3.00.37
2 2 3
2 2 9
2 3 0
231
2 3 2
2 3 3
? 3 4
2 3 5
2 3 6
2 3 7
2 3 8
232 4 0
241
242
2 4 3
2 4 4
2 4 5
2 4 6
LIMECGYPSUM
LIME
GYPSUM
INSECTICIDE
FURAOAN
SOIL TEST
SOIL FUNGICIDE
FOLIAR FUNGICIDE
INSECT, fc FUNGI.
FUNGICIOE
INSECTICIDE
INSECTICIOE
MALATHION
PARATHION
INSECT. - EARLY
I N S E C T. - L AT E
? 4 7
P R C PA N I L - O R D R A M
2 4 8
HERB. PRCMERGE
HERB, PCSTEMERGE
HERBICIOE
2 4 9
2 5 0
APPL
ACRE
3.50
2.IS
METHCXYCKLOR
GAL.
ACRE
ACRE
ACRE
ACRE
13.OS
7.00
6.00
15.20
2SI
252
253
254
255
256
2S7
2se
299
260
261
26 2
263
264
26 8
266
267
26e
269
276
271
27 2
272
274
275
27277
278
279
280
281
282
283
284
2ES
286
287
288
289
290
291
292
293
294
295
296
297
29e
299
300
ITEM NAME
2-4-D
ERCAO LEAF HERB
GRASS KILLER
PRE-MERGE HERB
SOIL STERILANT
OEFOLIANT
POST EMERGE HERB
eAKOED HERBICIOE
BROADCAST KERB.
CHEMICALS
FUHIGANT
SEED TREATMENT
RODENT CONTROL
NEMATODE CONTROL
OESICCANT
PRESERVATIVE
CUSTOM HARVEST
CUSTOM HARVEST I
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HARVEST I
CUSTOM HARVEST
CUSTOM HARVEST
CUSTOM HAUL
CUSTOM HARVGHAUL
STRIP & HAUL
HAUL.COMP.EOUC.
COTTON GINNING
HAUL.GIN.BtT
BAGS.TAGS.ETC.
HAUL. COMP&EOUC
GIN. BAG. TIES
CUSTOM HAUL
CUSTOM HAUL
CUSTOM HAUL
CUSTOM HARVEST
CUSTOM HAUL
CCSTOM HAUL
CUSTOM HARVEST
SEEO COTTON-PIMA
SEEO (UPLANO)
HARV.-HAUL PIMA
HARVfcHAUL UPLANO
GIN.BAG.TIE-PIMA
GIN*BAG*T UPLAND
CCM81NE * HAULfcORY
COMBINE fc HAUL
NMCO UNIT
PRICE
26*00
SOYB
WHT
WHT
SORG
SOHG
CORN
EEET
CORN
SORG
COTT
ACRE
ACRE
ACRE
CWT.
BU.
9.SO
7.00
7.00
0.20
0.20
BU.
CWT.
CWT.
"o.to
COTT
SORG
C W T.
C W T.
WHT
B U .
SOYB
SPEA
SPEA
GUAR
GUAR
B U .
1.60
O.IS
O.IS
0 . 1 2
0 . 3 0
0 . 2 0
0 . 2 5
10.00
COTT
L B .
0 . 4 7
C W T.
1.00
B U *
0.4S
0 . 5 3
B U .
C O T.
C W T.
ACRE
0.40
1.25
»
CORN
SORG
C W T.
PEAR BURNING
MACHINE HIRE
_J
1
x"~1\
27.
LISTING OF THE NAME SET AND PRICE VECTOR
COOE
301
302
303
304
30S
306
307
308
309
310
311
312
313
314
315
316
317
318
319
32 0
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
333
339
340
341
34 2
343
344
345
346
347
343
349
350
ITEM NAME
NMOD UNIT
PRICE COOE
CAR RENTAL
TRUCK RENTAL
TRACTOR RENTAL
TRUCKING
EARTH MOVING
.ITCHING
DIGGING
LAND PREPARATION
OEEP BREAK
HIRE TILL. ECUIP
HIRE PLANT ECUIP
HIRE HARV EQUIP
HIRE HAYING EOUI
HIRELIVSTKEOUIP
HIRE SILAG EOUIP
AERIAL SEEDING
CUSTOM PLANT
CUSTCM ORYING
CUSTOM COMBINING
CUST COMB C HAUL
CUSTOM HAULING
GRAIN HAULING
ORYING
GRAIN DRYING
CUSTOM SWATHING
STORAGE
CUST COTTON PICK
FUNGICIDE APPLI.
F E RT I L I Z E R A P P L I
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
CUSTCM BALING
CUSTOM BALE HAUL
CUSTOM MOWING
CUSTOM RAKING
CUSTOM STAKING
HAUL fc STACK
STACK MOVING
HAYING.STACKING
AERIAL APPL.
HAULING.MKTG
•-*—
*—
'-|—
'—
CORN
iu.
0 .10
SORG
CORN
CWT.
eu.
0 .40
0 .15
CORN
eu.
0
.To
—
acr!
ACRE
ACRE
ACRE
APPL
ACRE
2 . 50
—
111
III III III
BALE
eALE
—
REGION NUMBER!
~0. 60
0 . 7_
~2. 50
351
352
353
354
355
356
357
359
359
76 ?
361
3C2
363
3 64
265
366
367
369
36?
370
371
272
373
374
375
376
377
378
379
330
331
332
383
384
38 S
386
287
388
389
390
291
-.92
293
394
39S
396
197
393
299
.00
21
ITEM NAME
WEIGHING
CUSTCM GRINDING
GRINOINGCMIXING
CUSTOM BRANDING
OATEt 012281
NMOO UNIT
____
_____
PRICE COOE
'—*—
OTHER IRIG LABOR
IRRIG. LABOR
HAND HARVEST
THINNING
PRUNING
HOEING LABOR
= _
HOUR
HCUR
HCUR
HOUR
FOUR
5.00
3. 2 5
3.25
3.25
3.25
•—
'—
.
____ • __
PEACH TREES
TREE WRAP
GROVE CARE CHG.
TREE REPLACEMENT
TREE
TREE
ACRE
TREE
0 >S6
_ _ _ ▶_
»—
_________
'' —
PROCESSfcMARKET
HARV.PACK.MARKET
CUSTCM HARVEST
CUSTOM PACKING
MARKETING
CALF
ICING
PACK fc CONTAINER
PACK fc COOL
HARVEST fc MARKET
MARKETING
MISC EXPENSE
REPAIRS fc MAINT.
FENCE REPAIR
WATER FACIL REPR
BARN REPAIR
CORRAL REPAIR
MGMT RECORDS
MISC EXPENSE
LIVE
LIVE
LIVE
CALF
HEAO
~ 8 . 12
•—
DOL.
OOL.
OCL.
OOL.
1. 0 0
t . 00
1. 00
1. 00
DOL.
DOL.
DOL.
HEAD
T. 0 0
i . 00
i . 00
7 . 48
401
402
403
404
40S
406
407
408
409
4 tO
4 11
412
413
4-4
415
41417
418
4 19
420
421
422
423
424
425
426
427
428
429
430
431
432
433
434
438
436
437
438
439
440
441
442
443
444
44S
44C
447
448
449
450
ITEM NAME
NMOO UNIT
VET fc PROCESSING
VET MEOICINE CALF
VET SERVICE
MEDICINE
PRICE
DOL.
00
GAL.
00
33
ZZ
SHEARING
VET MED fc IMP.
BALER TWINE
BALER WIRE
STICKS
LP GAS
40
FUEL FOR HEATING
FUEL. FOR ORYING
ORYING
ST0RA6E
FARM STORAGE
COMM. STORAGE
WAREHOUSING
CGLO STORAGE
BROKERAGE
GIN. BAG* fc TIES COTT
CLEANING
CONTAINERS
PACKING
TAXES
REAL ESTATE TAX
PERSONAL TAXES
L I CENSES
PERMITS
INSUR. PREMIUMS
DOL.
CWT.
00
60
DOL.
OOL.
OOL.
OOL.
OOt..
DOL.
1. 0 0
1. 0 0
1 . 00
1 . 00
1. 00
1 . 00
28.
LISTING OF TH_ NAME SET AND PRICE VECTOR REGICN NUMBER: 21 DAIC: 012281
CODE
451
452
45-J
454
4S .
456
457
453
459
46C
461
462
463
46 4
465
466
467
463
469
470
47 1
472
473
474
475
476
477
478
479
480
48 1
482
483
484
485
486
487
488
439
490
491
4-2
493
4-4
49 .
496
4°7
498
499
500
I T- M N A M E
MMOC
HAIL. INSURANCE.
LIVESTOCK. INS
HAIL INSURANCE
HAIL INSURANCE
C .O7' INSURANCE
CRO° INSURANCE
HAIL INSURANCE
".EN CM OVERHEAD
UTILITIES
EL "CTRICITY
I R R I G . E O U I P.
WATER CriARGc
TA N K I R R I G AT I C N
I R R I G AT I O N W AT E R
ALLOTMENT LEASE
RENT
VEH fc MOTOR RENT
MACHINERY RENT
BJIL.ING RENT
LAND R~NT
LANO-CASH RENT
LAND-SHARE RENT
PA S T U R E t i ' N T
GRAZING 3-FMITS
GR4ZIMG LEASES
TRUCK t».G_TPAVEL
TRUCKING
FREIGHT
HAULING
HAJLING & MKTG.
SAL_S CCMM
SESAME
SESAME SD
3JPPL1ES
________________
".RUSH CLEARING
S H AV I N G S
KHT
COTT
WHT
CCTT
SORG
UNIT
PPICE
DCL.
0
IC
OCL .
DOL.
ACRE
ACRE
COL.
ACRE
0
0
2
3
0
3
. oe
. 12
. oc
00
. 12
. OC
____
ACIN
. __
____ * __
__
__
1
»-_
ACIN
1 .00
____
____ __
ACPE
ACRE
ACPE
1 00
1 CO
1 .oc
_____
—_—
_ ____
DOL.
____
_____
____ .__
__
1 00
>__
Le.
LB.
DCL.
0 ,20
1 .00
1 .oc
a . _4
4 .80
—___
_—__
______ _____
______
____ »__
▶_
_____ .
C..D
501
502
503
£04
505
506
507
503
509
510
Ell
£12
513
514
515
516
517
518
519
520
521
522
523
524
525
526
527
528
529
530
531
532
533
534
535
536
537
538
539
540
541
54?
543
544
545
546
547
548
549
550
ITEM NAME
HIDRIN
GUTHION
TOX-METHYL
CUST AIR INSECT
HERBICIOE
CUST HARV & HAUL
GIN. BAG. ETC
L A N AT E
AA TEX
CUST AIR INS
O RY I N G
1ST CROP
2ND CROP
SEED
INSECTICIDE
P R O PA N I L - O R C R A M
FU.4A0AN
FUNGICIDE
CUST AIR OThER
CUST AIR HERB
CUST AIR SEED
CUST AIR FERT
CUST HAUL
C U S T D RY
SALES COMM
HERBICIOE
FUNGICIDE
CUST AIR INSECT
INSECTICIDE
O RY & S TO R A G E
HAUL
CUST AIR INSECT
CUST AIR FUNG
CUSTOM HARVEST
INSECTICIDE
CUST AIR FUNG
W H E AT PA S T U R E I
N fc P & K
NMOD UNIT
PRICE COCE
CCTT
COTT
COTT
COTT
C8RM
CCTT
CCTT
GS
CS
SORG
SORG
RICE
RICE
RICE
PICE
RICE
RICE
RICE
RICE
RICE
RICE
RICE
BICE
RICE
RICE
SQ
1. 9 0
1. 8 1
4. 3 1
2. 0 0
3. 9 0
9, 1 3
58. 8 4
9. 8 4
4. 1 2
2. 2 5
0 .. 2 2
10. 0 0
10. 0 0
21 . 0 0
4 .50
17 . 6 7
6. 2 9
9 .. 3 0
2 .. 2 5
3 . SO
2 .. 5 0
2 .. 5 0
0 .. 3 5
0 .68
0 .07
1 5 .. 8 9 .30
2 .. 5 0
6. 5 6
0 .. 3 0
0 .. 2 1
2 .20
3 .25
1 2 .. 0 0
1.21
3 .50
2 2 .. 5 0
21 . 6 0
se
SB
SB
SB
cr>
RICE
RICE
SOYB
»HT
SOYB
WHT
—
ACRE
ACRE
ACRE
ACRE
ACRE
C W T.
BALE
ACRE
ACRE
ACRE
C W T.
C U T.
C W T.
C W T.
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
C W T.
C W T.
C U T.
C W T.
C H T.
ACRE
ACRE
ACRE
ACRE
BU.
BU.
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
0 .. 1 0
'—
«' —
4 .. 1 2
J
ITEM NAME NMOO UNIT PRICE
551
552
553
SS4
555
556
SS7
76
98
sse
559
560
56 1
S62
56 3
56 4.
565
S66
S67
S6e
56.
S7I0
571
572
573
574
S7.S
S76
577
576
579
24
seo
sat
582
583
584
sea
sae
5e7
588
589
590
591
592
593
594
595
596
597
S96
599
60C
33
J
29.
r
TABLE! XX. DEFAULT PARAMETER VALUES AND DEFINITIONS
R E G I O N : 2 1 C AT E : C 1 2 2 8 l
ROW
PA R A M E T E R
DEFINITION
D E FA U LT
VA L U E
1.
PRICE
PER
GALLON
OF
GASOLINE
1,0000
2.
PRICE
PER
GALLON
OF
L . P.
CAS
0.2500
DIESEL
1.0000
"*.
PRICE
PER
GALLON
OF
% . P K ' I C E P E R K I L O W AT T H O U R O F E L E C T R I C I T Y 0 . 0 4 0 0
b . P R I C E P E R 1 0 0 0 C U . F T. O F N A T U R A L G A S 0 . 0
_.
NOMINAL
INTEREST
R AT E
0.1000
7 . I N S U R A N C E R AT E ( AV E R A G E I N V E S T M E N T ) 0 . 0 1 0 0
-.
9.
10.
11 .
TA X
R AT E
I R R I G AT I C N
oRIce
'RICE
0F
(PURCHASE
VA L U E )
SYSTEM
NUMBER
MACHINERY LABOR
OF
OTHER
LABOR
PER
PER
0.0050
I.
HCLP 5.06
HCUR
4.50
1 2 . P R I C E O F I R R I G AT I O N L A B C R P E R H C U R 5 . 0 6
1 3 . D E AT H L O S S ( P E R C E N T O F T O TA L R E C E I P T S ) 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 . 0 1 0 0
15. EQUIPMENT INSUR. RATE (AVERAGE INVESTMENT) 0.0100
1 6 . L I V E S TO C K TA X R AT E ( AV E R A G E VA L U E ) 0 . 0 0 5 0
1 7 . E Q U I P M E N T TA X R AT E ( AV E R A G E VA L U E ) 0 . 0 0 5 0
1 8 . 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 . 1 0 0 0
19. FACTOR TO CONVERT MACHINE hRS TC TRACTOR HRS 1.1000
20. FACTOR TO CONVERT TRACTOR HRS TC LABCR HRS 1.2000
21. FACTOR TO CONVERT SELF-POWERED MACHINERY HRS
TO
LABOR
HRS
1.2500
2 2 . L U B R I C AT I O N C O S T M U LT I P L E O F F U E L C O S T S 0 . 1 5 0 0
23.
REAL
INTEREST
R AT E
0.0
30.
MACHINERY COMPLEMENT!21)
COLUMN
1
NAME JF '..CHINE COOE
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR 4 r«H OR
TRACTOR <7W>
TRACTOR (6*.)
TRUCK
PICKUP TRUCK
TRUCK.
PICKUP
COTTON STRIPR SP
COMBINE - RICE
COMBINE - S3
COMBINE- SORS.
I ENKOUT
COTTCN PICKER
BLAOE (DOZER)
SPRNG T HARROW
SPRING T HARROi.0
SPIKE T HARROWt
J I S K TA N D E M
> I £ K TA N D E M !
- 11 K TA N D E M
- I S K TA N O E M '
iNCGATE SEEDER •
4.E.PLOW
-ISTER
* C ) L L C U LT I VAT O R
3 3 L L C U LT I VAT O R
JEO PLANTER
3E3 PLANTER
JPR*Y RIG
S P R AY R I G
-GRCER DISC
- O T- RY H O E
:hisel
iff set >i3k
-__/
1 0.
1 1.
I 2.
13.
1
1
1
1
1
4.
5.
6.
7.
8.
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.
4_ .
46.
47.
43.
49.
50.
WIDTH
(FEET)
150.0
125.:
ICO."
75.0
40. .
22 5. 70.C
200. ft
5.0
0.5
4.0
0.5
I .ft
e.fc
i. c
t. .
l _ .c
ie.;
14.0
16.0
1 .0
1. .
1 .0
l.C
t .0
1 .0
1 .ft
1 .0
8.0
16. .
32. ft
16. Z
14.0
19.0
2 2 . 0
2 7 . 0
5 . .0
o.C
6.7
13.3
10.0
14.?
13.6
16.7
6 . 6
6 . 6
13. r
13.0
14.0
C AT E : 0 ! ? _ > 8 !
3
IN IT IAI
LIST
PRICE
363CC.
31250.
271*0.
17700.
1-8C0.
56900.
16018.
687.0.
6896.
7.0C.
_5-2•
6 266.
I .
?.-__.
..
1.
6_!78e.
6 2 7*8.
55fc *0.
70.6.
1.
1.
5 .-•;_.
l .
i .
i .
l .
l .
26 .4.
1 132.
253-.
C36.
4 07-.
7492 .
8729.
11 5 2 3 .
13?3.
6000.
378.
1512.
4 017.
3240.
1404.
1728.
3888.
6 . e i .
1 ??0.
3869.
8630.
4
SPEED
(MPH)
5
FIELD
ErFicENCY
0. _3
T. 6 8
" , - B
..89
4.5
4.S
4.5
4.5
4.S
o.es
4.5
0.e8
4.5
0. 83
4.5
ft .Pa
2.0
ft. p?
30. C
O.P_
6.2
0.E-!
2.0
0.62
I .0
1 .CO
2.3
0.67
1 .0
1 .00
1 .0
1 . 00
1 .5
0.67
2 . 5
0..S9
3.5
0.6">
1 .0
C.52
1 .0
1 . 00
1 .0
1 .00
3 .0
0 .63
1 .0
1 .00
1 .0
1 .00
1.c
1 . 00
I .0
1. 00
1 .0
i .oo
1 .0
I .00
5 . 0
0.82
5.3
0.70
5.3
0.7 .
5.3
0.7 .
4.8
0.84
4.8
0.84
4.8
0.54
4.8
0.64
4.0
. • S2
4. 1
o.eo
4.8
o.ei
4 . 8
O.oi
3.0
0.67
3 .0
0.67
4.C
0. 7?
4.0
0.72
3.0
0.-3
3.0
*.C3
4.3
O.o,?
4.1
0.80
4.8
o.e3
6
RC1
1.20
1.2C
1.20
t .20
1.20
1.20
1.20
1 .20
0.30
0.80
0.80
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
l.CO
2.00
0.65
0.65
0.65
0.65
0.65
0.6S
0.65
0 . 6 5
2.00
0.65
0.65
0.85
0.85
0.65
0.65
0.50
0.50
0 . 6 5
0.65
0.65
^J
7
AGE
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
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
ft.O
- .0
0.0
0.0
8
RC3
1 .60
1.60
1 .60
1.60
I .60
1 .60
1.70
I.7C
1 .40
1.60
1 .40
1.40
1.00
1 .60
1 .00
1 .00
2.10
2.10
2.10
1 .80
1 .00
I .00
1 .60
1 .00
1 .00
I .00
l.CO
l.CO
1 .CO
1 .30
1 .80
1.80
1 .80
1 .80
1 .80
1.80
1.80
1.80
1 .30
1.30
1.30
1.30
1.30
1 .00
1.80
1 .60
1 .60
1 .80
1 .80
1.80
to
HOURS
USED
A N N U A L LY
500.
600.
SOO.
300.
300.
600.
600.
1000.
500.
70".
200.
350.
1 .
300.
1.
I .
225.
225.
225.
400.
11
fi F V l
12
RFV2
0.920
0.920
0.920
0.920
0.920
0.920
0.920
0.920
1.0
1.0
1 .0
1.0
1 .0
10.0
0.680
0.680
0.680
0.680
0.680
0.680
0.680
0*680
0.670
0.600
0.670
0.600
1.000
0.600
1.000
1 .000
0.635
0.635
0.635
0.600
LOGO
1 .OCO
0.680
1 .000
1 .000
1.000
1 .000
1 .000
1.000
0.6C0
lO.O
0 . _w
YEARS
OWNED
7.0
7.0
7 . 0
7.0
7.0
7.0
10.0
6.C
8.0
3.0
12.0
5.0
1.0
5 . 0
1.0
1.0
6 . 0
8.0
5.0
10.0
1.0
1.0
5.0
1 .0
200.
125.
50.
1 40.
160.
160.
200.
160.
60.
300.
125.
125.
300.
300.
120.
120.
3O0.
300.
J - i .
ISO.
1 60.
10.O
10.c
8.0
8.0
6.0
8.0
16.0
6 . 0
8.0
8.0
5 . 0
5 . 0
10.0
10.0
5.0
5.0
10.0
10.0
8.0
0.600
0.600
0.600
0*600
0.600
0.600
0.600
0.600
0.600
0.600
0.560
0.560
0.600
0.600
0.S8S
o.ses
0.600
0.600
0.600
0.860
0.885
0.86O
0
1
0
1
1
.885
*000
.885
.000
.000
0.895
0.895
0.895
0.88S
l.OOO
13
PURCHASE
PRICE
33120.
28125.
24620.
15930.
9720.
51210.
13893.
58500.
6206.
7000.
8066.
5639.
1.
30000.
1.
1.
54380.
54380.
48680.
6000.
l.OOO
0.920
1.000
1 .000
1.000
1.000
1.000
l.OOO
0.885
0.8i_5
0.885
0.885
0.885
0.885
0.885
0.88S
0.885
0.885
0.885
0.885
0.88S
0.885
0.885
0.885
0.875
0.875
0.88S
0.885
0.885
2286.
1020.
2_50'.
.».«_.
3570.
6706.
7595.
9825.
1333.
5400.
378.
1512.
3690.
3240.
1404.
1728.
3888.
6283.
1200.
3484.
7767.
14
FUEL
TYPE
3.
3.
3.
3.
3.
3.
3.
3.
1.
t .
1.
1.
t .
3.
1.
I .
3.
3.
3.
3.
1.
1.
3.
1.
1.
t .
1.
1.
1.
0.
O.
0.
0.
0.
0.
o.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
ts
HOURS
OF
LIFE
12000.
12000.
12OO0.
12000.
12000.
12000.
IOOOO.
IOOOO.
5000.
2800.
3000.
2188.
1.
1500.
1.
1.
3000.
3000.
3000.
50 00.
16
HP
ISO.
125.
100.
75.
40.
225.
70.
200.
1.
1.
1.
1.
O.
90.
0.
0.
100.
100.
too.
1.
0.
0.
105.
0.
0.
0.
0.
o.
2S0O.
1563.
625.
1730.
1600.
1600.
1500.
1600.
1200.
2250.
12S0.
1250.
1875.
1875.
1500.
1500.
1875.
1875.
1250.
1875.
1600.
0.
0.
OOi
o.
0.
0.
o.
o.
o.
0.
0.
o.
o.
0.
0.
o.
o.
0
0
0
0
.
.
.
.
31.
MACHINERY COMPLEMENT!21)
COLUMN
4AME OF MACHINE
1
COOE
2
WIOTH
IFEET)
IRILL
_ANTER 6R
•RAIN ORILL
* L 0 AT
•LANTER 4R
.ANO PLANE6
i U LT I VAT O R 4 R
P O L L I N G C U LT
IEDJER
I U LT I VAT O R 6 R
-ER« SPR/DISC
lOTTON TR 3BL
.OTTON TR 5BL
S P R AY E R ( H E R B )
5 P R AY E R ( I N S E C T )
_ E V fi E P L 3 W
E l E L O C U LT I VAT O R
s l E L O C U LT I VAT O R
~ I E L D C U LT I VAT O R
F l t L D C U LT I VAT O R
51 .
52.
53.
S4.
SS.
S6.
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 .
82.
83.
84.
85.
86.
87.
88.
89.
90.
91 .
92.
93.
94.
95.
96.
97.
98.
99.
ICO.
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
C U L » I PA C K E R
ORILL
ORILL
FERT APOL
C U LT I PA C K E R
St REDDER 2R
S» REDDER 4R
GRAIN CART
G R A I N C A RT
I M P. C A R R I E R
FICE CHECKER
SHOP EOUIPMENT
L E V E E B O X T- A
LEVEE BOX C
10. ft
18.0
22.0
27.0
36.0
1.0
1 .0
1 .0
1 .0
1.0
14.0
I .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
S.O
5.0
5.0
DATES 012281
3
INITIAL
LIST
PRICE
177C.
4700.
4292.
580.
33 10.
82C6.
2093.
4017.
1300.
3578.
550.
750.
1 100.
500.
350.
18 39.
3130.
5692.
7200.
9647.
1.
1.
1.
1.
1.
1830.
1.
I .
3556.
14 150.
1.
1.
1.
1.
1.
800.
see.
l .
i.
1659.
407e.
1320.
5369.
4430.
3660.
1.
1.
7667.
19.
24.
4
SPEED
IMPH.
4.0
4.0
4.5
4.5
4.0
5.0
3.8
3.3
4.0
3.8
4.5
10.0
10.0
4.0
3.8
4.5
4 .e
4.e
4.8
4.8
1 .0
1 .0
1 .0
1 .0
1 .0
4.8
1 .0
1 .0
4.0
4.0
1.3
1 .0
1 .0
1 .0
1 .0
8.0
4.8
1 .0
1 .0
4.8
4.8
1 .8
1.8
2.0
1 .0
1 .0
1 .0
2.0
2.0
2.0
5
FIELD
EFFICENCY
0.72
0.80
0.76
0.70
0.80
0.75
3.76
..75
0.80
0.76
0.83
0.82
0.82
0.60
0.76
0.82
0.e2
ft.e2
0.82
0.82
1.00
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
o.e2
1.00
1.00
0.82
0.82
0.67
0.67
o.e2
0.82
1.00
1.00
0.82
0.82
0.82
6
RC1
7
AGE
0.65
0.80
1 .00
0.65
0.80
0.65
1.00
1 .OO
2.00
l.OO
0.65
t.OO
1.90
0.65
0.6S
0.65
0.6S
0.6S
0.65
0.65
1.00
l.OC
1.00
1.00
1.00
0.65
1.00
1.00
0.65
0.6S
1.00
t.OO
I .00
l.OO
I.OO
1.00
0.6S
1.00
1.00
0.65
0.65
0.65
0.65
2.00
0.65
t.OO
t.OO
2.00
0.65
0.65
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
9.0
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
8
RC3
9
HOURS
USED
ANNUALLY
1.80
80.
1.60
80.
1.30
200.
1.80
too.
80.
1.60
1.80
200.
1.80
200.
1 .30
200.
1 .30
200.
1.80
200.
1.80
too.
1.80
150.
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.
1.00
1.
1 .00
1.
1.80
140.
1.00
1.
1.00
t .
1.80
80.
1.80
100.
1.00
1.
1.00
1.
1 .CO
1.
1.00
1.
1.00
1•
t.OO
too.
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
500.
1.80
1.
I .
1.80
10
YEARS
OWNED
12.0
10.0
8.0
10.0
10.0
16.0
10.0
10.0
10.0
10.0
7.0
7.0
7.0
10.0
10.0
8.0
10.0
10.0
10.0
6.0
t.O
1 .0
t.O
1.0
1.0
12.0
1.0
1.0
12.0
6.0
1.0
t.O
1.0
t.O
1.0
to.o
12.0
1.0
1.0
6.0
6.0
10.C
20.0
15.0
15.0
1.0
1.0
8.0
6.0
5.0
11
RFV1
12
RFV2
0.600
0.6C0
0.600
0*600
0.600
0*600
0.600
0.600
0.600
0*600
0.600
0.600
0.600
0*600
0.600
0*600
0.600
0*600
0.600
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
o.eas
0.885
o.eas
o.eas
0*665
o.eas
o.aas
o.eas
0.885
0.885
o.aas
0.885
0.885
o.aas
o.eas
0.885
0.88S
o.eas
o.eas
0.883
1.000
1.000
1.000
1 .000
l.OOO
0.885
1.000
1.000
8.850
o.aas
1.000
1.000
1.000
1.000
1.000
0.885
0.885
1.000
1.000
0.885
0.885
o.eas
0.865
0.88S
0.885
1.000
1.000
0.885
0.88S
0*885
13
PURCHASE
PRICE
1770.
4286.
37SS.
580.
2958.
7600.
1642.
3690.
11 0 0 .
3142.
sso.
7S0.
11 0 0 .
SOO.
3S0.
1S63.
2S48.
3016.
6300.
8562.
1.
1.
1.
1.
t■
143S.
1.
1.
3S560.
11 7 5 2 .
1.
1.
1.
1.
1.
800.
888.
1.
1.
1432.
3S96.
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.
IS
16
HOURS MP
CF
LIFE
1200.
O.
tooo.
0.
2000.
O.
1250.
o.
tooo.
0 .
4000.
o.
2SOO.
o.
2500.
0.
2500.
0 .
2500.
0.
2000.
0.
2000.
0.
2000.
0 .
1250.
0 .
1250.
0 .
2700.
O.
2500.
o.
2S00.
0.
2 SOO.
0 .
2500.
0 .
1.
o.
1.
o.
t .
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.
12S0.
o.
0.
2100.
1.
0.
1.
0.
ISOO.
0.
1500.
0.
4063.
o.
6000.
0.
375.
0.
187S.
0.
1.
0.
1.
0.
SOOO.
0.
6.
0.
0.
5.
32.
^
%
kducatlonal programs conducted by the Texas
Agriculturalt\xExtension
Service
serve
people
ofages
all ages
regardless
of socioeconomic
rcxas siiinvutturat
tension service
serve
people
oj an
regaraiess
oj socioeconomic
level 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
ECO
7-2
PROJECTICNS FOR PLANNING PURPOSES ONLY
NOT TO BE USEO WITHOUT UPOATING AFTER 12/19/80.
B-124KL21)
COW-CALF PRODUCTION TEXAS UPPER GULF COAST REGION
PROJECTED COSTS AND RETURNS PER COW
/"S_P>V
ITEM
WEIGHT
EACH
UNIT
4.30
4*00
9.00
C W T.
C W T.
C W T.
ACRE
ACRE
C W T.
C W T.
C W T.
DOL.
HEAD
HEAD
DOL.
OOL.
HRS.
HRS.
HRS.
OOL.
QUANTITY
VALUE OR
COST
11 0 . 0 0
98.00
50.00
0.40
0.28
0.10
189.20
109.76
41.89
1.17
2.50
9.40
17.50
8.00
7.48
8.12
1.15
3.45
10.00
1.50
0.42
1.00
1.00
0.78
PRICE OR
COST/UNIT
GROSS RECEIPTS
STEER CALVES
HEIFER CALVES
CULL COWS
TOTAL
__5.i___<2
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
5.0
4 . 5
4.5
0.1
6
0
0
0
3.06
0.42
4.95
2.28
2*23
176.23
16 7.73
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
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
DOL.
DOL.
DOL..
DOL.
DOL.
OOL.
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*31
200.64
TOTAL COSTS
376.87
6. 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. 2% DEATH LOSS.
' NOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS AND RETURNS FROM ANY
r INFORMATION
PRESENTED
SOLELY AS
A GENERAL
GUIDEWERE
AND IS
ONE PARTICULAR
FARM IS
ORPREPARED
RANCH OPERATION.
THESE
PROJECTIONS
COLLECTED AND DEVELOPED BY STAFF MEMBERS OF THF TEXAS AGRICULTURAL
EXTENSION SERVICE AND APPROVED FOR PUBLICATION.
Texas Agricultural Extension Service . The Texas AAM University System . Daniel C. Pfannstiel, Director . College Station, Texas
2.
MACHINE
PICKUP
LINE
NO.
ITEM
1 FENCE
2
tt
27
0
51
54
55
O
M A C H I N E R Y F I X E D A N D VA R I A B L E C O S T P E R H O U R
DEPR
INSUR.
TA X
TO TA L
FIXED
R E PA I R
1.27
0.06
0.04
1.37
1.05
COOE
11
LOT FENCE
BARN
POND
MINERAL FEEDER
BEEF COW RAISEO
BEEF BULL PUR
6EEF HEIFER RAI
STOCK TRAILER
FUEL
3.75
ANNUAL COST SUMMARY FOR EOUIPMENT AND LIVESTOCK
LIST
DEPREC
INSUR
ANCE
TA X E S
SI Z E
UNIT
PRICE I A T I O N I N T E R E S T
165.00
16.50
8.25
1 .0 0 M I L E
3300.00
132.OO
1.00
0.10
O.OS
1 0 .0 0 F E E T
20.00
2.00
2720.00
81.60
149.60
14.96
7.48
8 0 0 . OO SQFT
1.19
474.88
19.00
23.74
2.37
1 .00 ACRE
0
.
4
2
0.21
2 . 00 FEET
84.00
3.40
4.20
8.00
4.00
1 00 HEAD
800.00
0 . 0
80.00
105.00
10.50
5.25
1 00 HEAD
1500.00
150.00
O.O
70.00
7.00
3.50
1 00 HEAD
700.00
70.00
52.50
5.25
2.62
1 00 DQL.
875.00
T O TA L
VA R I A B L E
5 . 3 6
LUB.
0.S6
. E PA I R S A N O
2 6. 4 0
0. 2 0
9. 0 7
5 70
0.84
0. 0
0 . 0
0. 0
21 . 8 8
rUEL
LUBE
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
o.o
I N T.
0.60
HR/TIME
1 .00
H O U R S TO T O W N - TO T O P E R L A B O R E R S H P / Y R AT I N G / Y ^
1S6.75
26.40
4.00
0.20
0.07
2.15
104.04
9.07
2.00
22.56
S.70
0.0
0.50
9.03
0.94
0.0
12.00
0.0
0.0
165.75
0.0
0.0
0.0
10.50
77.87
21.83
2.00
ANNUAL CHARGES MADE IN THIS BUOGET FOR EQUIPMENT AND LIVESTOCK
LINE
NO.
ITEM
1 FENCE
2
11
27
0
Sl
54
55
0
LOT FENCE
BARN
POND
MINERAL FEEDER
BEEF COW RAISED
BEEF BULL PUR
BEEF HEIFER RAI
STOCK TRAILER
COLUMN
NAME OF MACHINE
1
COOE
SIZE
t.OO
10.00
800.00
1.00
2.00
1.00
t.OO
1.00
1.00
2
WIDTH
I FEET)
O.S
PICKUP
3
INITIAL
LIST
PRICE
8574.
2
COLUMN
ITEM NAME
FENCE
CODE
1 .
LOT FENCE
BARN
PONO
STOCK TRAILER
MINERAL FEEOER
8EEF COW RAISED
BEEF BULL PUR
BEEF HEIFER RAI
2 .
11 .
27.
0 .
0 .
51.
54.
SS.
34
SIZE UNIT
1.00
18.
10.00
800.00
1.00
1 .00
2 . 0 0
1 .00
1 .03
1.00
MUMBER
ITEMS
1.00
1.20
1.00
1.00
1.40
t.OO
1.00
1.00
0.90
UNIT
MILE
FEET
SOFT
ACRE
FEET
HEAO
HEAD
HEAO
DOL.
19.
21.
7 .
15.
19.
1 .
1 .
1 .
PROPOR. OWNERSHP OPERATING INTERST LABOR HOURS
CHARGES
CHARGEO
CHARGEO CHARGES CHARGES
0. 16
0.04
6.27
1.06
6.60
0.08
1.00
2.58
0.24
1.20
5.98
0.08
0.04
4.16
0.36
0.95
0.0
0.04
0.90
0.23
0.04
0.51
0.05
0.24
0.03
0.0
l.OO
12.00
0.0
80.00
0 . 0
0.04
6.63
0.0
4.20
0.0
8.75
0. 0
0.13
1.31
0.04
2.80
0.79
1.89
0.07
4
SPEED
(MPH)
20.0
5
5
6
FIELD
RC1
EFFICENCY
0.82
0.60
7
RC2
0.000631
8
RC3
9
HOURS
USED
A N N U A L LY
1.40
900.
10
YEARS
OWNED
4 . 0
1 t
RFV1
12
RFV2
0.600
0.885
13
PJRCHASE
PRICE
14
FUEL
TY^E
7717.
6
78
9
1 0 11
S A LVA G E R E PA I R F U E L - A N N U A L
LIST PURCHASE YEARS PROP OF PROP LUB AS HOURS
TYPE PRICE PRICE LIFE LIST OF LIST PROP LABOR
2.00
3300.00
330O.OO
25.OO
0.0
0.200
0.0
4.00
2 . 0 0
20.00
20.00
2.00 2720.00 2720.00
474.88
2.00
474.88
2.00
875.00
875.00
34.00
2.00
84.00
800.00
800.00
1.00
1.00 1500.00 1500.00
700.00
700.00
1.00
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
O.tOO
0.300
0.250
O.tOO
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
2
0
0
0
0
.07
.00
.0
.00
.50
.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 LV I N G . N O C R E E P F E E D . G R A D E G O O D
C A LV E S . R A I S E D R E P L A C E M E N T E V E R Y 8 Y R . . 8 0 X C A L F C R O P * 2 % O E AT H L O S S .
-J
MACHINERY COMPLEMENT 2 1
EOUIPMENT COMPLEMENT 2 1
PRICE VECTOR 21
15
HOURS
3F
LIFE
4500.
16
HP
EQUIPMENT SETI2I)
COLUMN
ITEM NAME
FENCE
LOT FENCE
1
CODE
1 .
2 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
BARN
11 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
POND
27.
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
STOCK TRAILER
0 .
MINERAL FEEOER
0 .
0 .
0 .
2
1 3 2 1 4 0 0 0 0 2 11 4 4 1
BUDGET NUMBER
3
SIZE UNIT
1 . 0 0 18.
1 0 . 0 0 19.
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 0 0 . 0 0 21.
0.0
0.
0.0
0.
0 . 0
0.
0 . 0
0.
0 . 0
0.
0.0
0.
0 . 0
0.
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 ..
0 . 0
0.
0 . 0
0 ..
0 . 0
0 ..
0 . 0
0 ..
0 . 0
0 ..
0.0
0 ..
0 . 0
0 .
0.0
0 ..
0 . 0
0 .
0.0
0 ..
0 . 0
0 .
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 5 .
2 . 0 0 19 .
0 .
0.0
0 . 0
0.
4
5
6
7
LIST
PURCHASE Y E A R S
TYPE
PRICE
PRICE
LIFE
2 . 0 0 33 00.00 3 3 0 0 . 0 0
25.00
2.00
20.00
20.00
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
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
0.0
0.0
0.0
0.0
0 . 0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
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
7
4
*
8
8
4
7
4
.
8
8
2
5.00
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
0.0
0.0
0 . 0
0.0
0.0
0 . 0
0.0
0.0
0.0
0.0
0.0
0.0
0 . 0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0 . 0
0.0
0.0
0.0
0 . 0
0.0
0*0
0.0
0 . 0
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
8 7S.00
875.00
10.00
2.00
84.00
84.00
10.00
0.0
0.0
0*0
0.0
0.0
0.0
0.0
o.o
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
.
2
0
0
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
0.100
O.tOO
0.0
0.0
0.0
0 . 0
0*0
0.0
0 . 0
0 . 0
0.0
0.0
0 . 0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
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
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
0.250
0.0
0.200
0.0
0.0
0.100
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
O.SO
0.0
0.0
,
EQUIPMENT SET(21)
COLUMN,
1
ITEM
NAME
CODE
BEEF COW RAISED 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 .
2
4
5
\
132140000211*41
BUDGET NUMBER
3
-
6
LIST
PURCHASE
PRICE
SIZE UNIT TYPE PRICE
800.00
800.00
L.OO
1. 1 . 0 0
0 .. 0 . 0
0.0
0.0
0.0
0. 0 . 0
0.0
0.0
o.o
1 .. 1 . 0 0 1 5 0 0 . 0 0 i s o o . o o
t.OO
I .00
1. 1 . 0 0
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 . 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
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
O.Q
0.0
0 . 0.0
0.0
0.0
0.0
o.o
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
11
8
9
10
S A LVA G E R E P A I R F U E L t ANNUAL
PROP OF
PROP
L U D A S HOURS
LABOR
L I S T O F L I S T PROP
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
0.400
1.000
0.0
0 . 0
0 . 0
0.0
0.0
0 . 0
0 . 0
0.0
0.0
0 . 0
O.O
0.0
0 . 0
0 . 0
0.0
0 . 0
0.0
0 . 0
0 . 0
0 . 0
0 . 0
0.0
0 . 0
0.0
0.0
0.0
0 . 0
0.0
0.0
0 . 0
0 . 0
0 . 0
0.0
0.0
0 . 0
0.0
0 . 0
0.0
0.0
0.0
0 . 0
0 . 0
0*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
0.0
0 . 0
0 . 0
0.0
0 . 0
0.0
0 . 0
0.0
0.0
0.0
0.0
0.0
0.0
0 . 0
0 . 0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0 . 0
o.o
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0 . 0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
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 profsuna conducted: by the Texas A$ftatltttral Extension Serrtce tan people of all ages regtrdless of socioeconomic Itvcl,
race, color, tex,reltttmornatio?ieloHttn.
Coo_ar_thn.E>ctenitoflWc*toA6_cuItw
of Apiculture cooperating. Dfotxibuted in fuxt-cnseo of the ActiofCongmnof May 8,1914, u tmendod, tad June 30.1914.
500-10-80,
Revised
ECO
7-2
'**%