-. f >
792 P80JECTI0MS FOB PLANNING POBPGSES OHLX ... NOT TO 3Z DSED BITHOOT UPDATING AFTZB 02/12/82.
COB-CALF PBOOOCTIOM TEXAS EDBABDS AQ0ZF2B BZGIOH
1982 PBOJECTED COSTS ANO RETOBHS P2B COB
ONIflPHOVED BBOSH COOHTBT
AVER. AHHOAL CAPITAL
NAB
4
APR
-0.17
0.52
2.08
-0.03
0.94
(DOLLABS)
2.21
3.47
-6.97
0.0
0.15
0.75
0.0
0-15
0.75
0.0
0.15
0.75
0.0
0.15
0.75
0.0
0.15
0.75
0.0
0.15
0.75
(HOOBS)
0.0
0.0
0.15 0-15
0-75 0.75
0.0
0.15
0.75
0.0
0.15
0.75
0.90
0.90
0-90
0.90
0.90
0.90
0.90
0.90
1
JAN
2
P2B
-1.13
LABOB aZQOIBSHEHTS
HACHIHEHT LABOB
EQOIPHEHT LABOB
LIVESTOCK LABOB
TOTAL LABOB
3
5
HAT
6
JON
7
JOL
0.90
8
AOG
0.90
EQUIPHEHT FIXED AHD 7ABIABLE COSTS PEB T2AB
EQOIPHZMT
DEPR
I H T.
IBS.
TA X
214.00
90.00
4S.00
83.33
350-00
18.75
37.50
100.00
0.0
70.31
222-73
92-22
46-11
83.96
790.50
106.08
9S.91
193.75
69.75
7 8 . 11
14.37
5.95
2-98
5.42
51.00
6.84
6.19
12.50
4.50
5.04
7.18
2.97
1.49
2.71
25.S0
3.42
3.09
6.25
2.25
2.52
CODE
1
2
3
4
10
51
52
54
55
95
STOCK THAILBB
S TO C K S P H AT 3 B
TACK
FENCE
PICKUP THOCK
COi RAISES
COH POBCHASED
BOLL PORCHASED
HEIFER RAISED
HORSE
10
OCT
9
SBP
11
MOV
12
OEC
-1.94
TOTAL
-2.20
0.0
0-1S
0-75
0.0
0.15
0.75
TOTAL
0.0
1-75
9.00
0.90
0.90
10.75
1.40 -2.S4
T O TA L T O TA L
OBH. OPBH.
HOORS
LABOH
ALLOC
(.X)
13-00
0.0
0.0
458.29
13.00
10.00
0.0
0.0
191.15
10.00
5.00
0.0
0.0
95-57
5.00
4.17
0.0
0.0
175.42
4.17
204.00 1652.00 32.50 1717.00 1938.60
0.0
0.0
0.0
135.09
0.0
0.0
0.0
142.69
0.0
0.0
0.0
0.0
0-0
312.50
0.0
0.0
0.0
0.0
76.50
0.0
9.38
0.0
0.0
155.98
9.38
0.0
0.0
0.0
0.0
700.00
0.0
0.0
0.0
0.0
0.0
0-002
0.002
0.010
0.002
0.002
0.800
0.200
0.050
0.080
0.012
R E PA I B
FOEL
LOB
SELECTED EQOIPHBHT COHPLBHEHT IHFOBBATIOH
EQOIPHEHT
STOCK THAILBB
STOCK SPaATEB
TACK
FEHCE
PICKOP TSOCK
COB RAISED
COB PORCHASED
BOLL POBCHASED
HBIFEH BAISED
HOBSE
1
CODE
HO.
1.
2.
34.
10.
515254.
559S.
2
3
«
5
S I Z E OHIT TTPE LIST
PBICB
16.
150.
1.
1w
1.
1.
CHT.
GAL.
DQL.
HILE
HEAD
t . HEAD
1 . HEAD
1. HEAD
1- HEAD
2.
2.
2.
2.
2.
1.
1.
1.
1.
1.
2600.
1000.
500.
1000.
8500.
750.
750.
1500.
450.
750.
6
POBCH
PHICE
2400.
1000.
500.
1000.
7650.
750750.
1500.
9 50750-
7
8
9
10
L I F E SALV- BEPAIB FOZL
(TBS) (SLP)
(XLP) OSE
10.
10.
10.
12.
7.
8.
8.
6.
8.
8.
0.10
0.10
0. 10
0.0
0.20
0.80
0.60
0.60
1.00
0.25
0.05
0.0
0-10
0.0
0.10
0.0
0.05
0.0
0 . 1 7 1400.0
0.0
0.0
' 0.0
0.0
0.0
0.0
0.0
0.0
0.10
0.0
11
12
AHHOAL AHHOAL
OSE
LABOB
0.0
0.0
0.0
0.0
700.0
0.0
0.0
0.0
0-0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
13
14
XXXXXX XXXXXX
0.0
0.0
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
0.0
0.0
0.0
0.0
0.0
15
E F F.
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
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 Ofl RANCH OPERATION. THESE PROJECTIONS WERE
COLLECTED AND DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURAL
EXTENSION SERVICE AND APPROVED FOR PUBLICATION.
>r
793
r
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 02/11/82,
COW-CALF PRODUCTION TEXAS EDWARDS AQUIFER REGION
1982 PROJECTED COSTS AND RETURNS PER COW
ONE-THIRD IMPROVED AND TWO-THIRDS UNIMPROVED PASTURE
INVESTMENT REQUIREMENTS
NUM3ER UNIT
COW
RAISED
0.80
HEAD
COW PURCHASED 0-20 HEAD
BULL PURCHASED 0-04 HEAD
HEIFER
RAISED
0.08
HEAD
HORSE
0.01
HEAD
TOTAL LIVESTOCK INVESTMENT
PROJECTED
YOUR
VALUE ESTIMATE
3/UNIT
684.37
547.50
618.75
123.75
1250.00
50.00
450.00
36.00
4,54
503-91
$~ 761./8 $
S . CZE
1 , .00
1 . .00
1 . .00
1 . .00
1 . .00
PRODUCTION
W G T.
TO TA L
NUMBER EACH UNITS
STEER
C A LV E S
0.40
4.35
1.7
HEIFER
C A LV E S
0.27
4.15
1.1
CULL
COWS
0.10
9.75
1.0
DEER
LEASE
15.00
1-00
15.0
TOTAL PROJECTED RETURNS
OPERATING INPUTS
INPUT USE
S A LT
&
MIN•
48-00
VET
MEDICINE
2.00
COTTONSEED
MEAL
180.00
H AY
1.00
SALES
COMM
10.00
HAULING&MKTG
1.00
WAT E R
FACIL
REPR
0.90
MISC
EXPENSE
9.00
PA S T U R E
M A I N T.
4.29
EQUIPMENT FUEL AND LUBE
EQUIPMENT REPAIR
TOTAL OPERATING COST
r
UNIT "
CWT.
CWT.
CWT.
ACRE
PROJECTED
65.00
58.00
40.00
2.50
11 3 . 1 0
64.99
39.00
37.50
$ 254.59 S
PROJECTED
COST
5/UNIT
UNIT
LB.
DOL.
LB.
BALE
DOL.
HEAD
HEAD
DOL.
ACRE
0. 18
4.00
0. 12
2-00
1.00
1.00
2.00
1.00
3-00
8.64
8.00
21.60
2.00
10.00
1.00
1.80
9.00
12.87
6.94
1.28
$ 83.12 $
RESIDUAL RETURNS TO LAND, LABOR, CAPITAL , owner:SHIP,
MANAGEMENT, AND PROF i t
C A P I TA L I N V E S T M E N T Q U A N T I T Y
UNIT
RATE OF
INVESTED
RETURN
A N N U A L O P E R AT I N G C A P I TA L 1 9 . 9 2
DOL.
0. 155
EQUIPMENT INVESTMENT 63.43
DOL.
0. 155
LIVESTOCK INVESTMENT 761.78
DOL.
0.155
TOTAL CAPITAL COST
$ 171.46 S
PROJECTED
COST
3-09
9.83
118.08
RESIDUAL RETURNS TO LAND, LABOR, OWNERSH: IP, MAN.&.GEMENT,
AND PROFIT
$
OWNERSHIP COSTS (DEPRECIATION, TAXES, AN: D INSUR,&.NCE)
EQUIPMENT
LIVESTOCK
TOTAL OWNERSHIP COST
PROJECTED
COST
10.94
38.56
$
4 y. b 0
RESIDUAL RETURNS TO LAND, LABOR, MANAGEMENT, ANlD PROFIT
$
O P E R AT O R L A B O R C O S T S L A B O R U S E
PROJECTED
COST
10.64
28.50
i
EQUIPHENT
livestock
TOTAL LABOR COST
7 2- .58 00
UNIT
HOUR
HOUR
RATE OF
RETURN
3.80
3.80
RESIDUAL RETURNS TO LAND, MANAGEMENT, AND PROFIT
LAND
COSTS
INPUT
PA S T U R E
RENT
TOTAL LAND COST
r
B-1241 (L16)
USE
18.00
RESIDUAL RETURNS TO MANAGEMENT AND PROFIT
TOTAL PROJECTED COST OF PRODUCTION
UNIT
ACRE,
$ 131.UU
40.47
5
-9.03 $
$
$ -48-17 $
RATE OF
RETURN
4.50
PROJECTED
COST
81.00
$ 81.UO
s
$ -129.17 $
$ 383.76 S
SPRING CALVING, 80% CALF CROP, 3% DEATH LOSS ON COWS, 13% REPLACEMENT
HATE, 4500 ACRE RANCH, 250 ANIMAL UNITS.
793
PROJECTION FOR PLAHHIHG PURPOSES OHLX ... MOT TO BE USED BITHOOT OPDATIHG AFTBB 02/11/82.
COB-CALF PHODDCTIOM TBXAS EDBABDS AQOIFEB BEGIOB
1982 PBOJECTED COSTS AHD 3ET0BHS PEB COB
OHE-THIBD IHPBOVED AMD THO-THIBDS OHiaPBOVED PASTOBZ
1
JAH
2
FEB
3
HAR
4
APB
AV E H . A H H O A L C A P I TA L 1 . 0 8 2 . 3 4 3 . 0 8 4 . 11
LABOB aBQOIBSHESTS
HACHIHEHT LABOB 0.0
EQOIPHEHT LABOR 0.23
LIVESTOCK LABOH 0.63
0.0
0.23
0.63
0.0 0.0 ■
0.23 0.23
0-63 0.63
5
HAT
6
JOH
1.81
(DOLLABS)
2.95 5.01 6.35 -7.54
0.0
0-23
0.63
0.0
0.23
0.63
7
JDL
8
AOG
9
SEP
(HOOHS) .
0.0
0.0
0.23 0.23
0.63 0.63
TOTAL LABOB
CODE
STOCK TBAILSa
STOCK SPBAXSB
TACK
FEHCZ
PICKDP TROCK
COH RAISED
COB PORCHASED
BOLL POBCHASED
HEI7EH BAISED
HOBSE
1
2
3
4
10
51
52
54
55
95
DEPB
I H T.
IBS.
214.00
90.00
45.00
83.33
850.00
13.75
37.50
100.00
0.0
70.31
222.73
92.22
4 6 . 11
83.96
790.50
106.08
95.91
193.75
14.37
69.75
7 8 . 11
5.95
2.98
5.42
51.00
6.84
6.19
12.50
4.50
5.04
TA X
7.18
2.97
1.49
2.71
25.50
3.42
3.09
6.25
2-25
2.52
B E PA I B
FOEL
13.00
0.0
10.00
0.0
5.00
0.0
4.17
0.0
204.00 1652.00
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
9-38
0.0
11
HOV
12
DEC
1.03 -0.50 0.20
TOTAL
19-92
0.0
0.23
0.63
0.0
0.23
0.63
TOTAL
0.0
2.80
7.50
0.86
0.86
0.0
o.o
0.23 0.23
0.63 0.63
0.86
10.30
TOTAL
OPEB.
HOOBS
LABOB
ALLOC
0.0
458.29
13.00
0.0
191.15
10.00
0.0
95.57
S.OO
0.0
175.42
4.17
32.60 1717.00 1938.60
0.0
135.09
0.0
0.0
142.69
0.0
0.0
312.50
0.0
0.0
76.50
0.0
0.0
155.98
9.38
0.0
0.0
0.0
0.0
700.00
0-0
0.0
0.0
0.0
0.0
0.003
0.003
0.009
0.004.
0.004
0.800
0.200
0.040
0.080
0.009
-0*86.-?-??
°*8*
0-M
0.86
0.86
0.36
0.86
EQOIPHEHT FIXED AHD VAHXABLB COSTS PEB TZAB
EQOIPHEHT
10"
OCT
LOB.
TOTAL
OHM.
0.86
SELECTED EQOIPHEHT COHPLEHBHT IHFOHHATIOH
EQ0IPHE..T
STOCK TBAILEB
STOCK SPBATSB
TACK
FEHCZ
PICKDP TBOCK
COH RAISED
COB PORCHASED
BOLL P0BCHAS3D
HZIFEH RAISED
HOBSE .
1
CODE
NO.
1.
2.
3.
4.
1051.
52.
54.
55.
95.
2
3
4
5
SIZE OMIT TTPE LIST
PBICZ
6
POBCH
PBICE
1 6 . C H T.
150. GAL.
DOL.
MILE
2400.
1000.
500.
1000.
7650.
750.
750.
1500.
450.
750.
HEAD
HEAD
HEAD
HEAD
HEAD
2.
2.
2.
2.
2.
1.
1.
1.
1.
1.
2600.
1000.
SOO.
1000.
8500750.
750.
1500.
450.
750.
7
8
9
10
L I F E S A LV. B E PA I B F O E L
(TBS) (XLP) (UP) OSE
10.
10.
10.
12.
7.
8.
8.
6.
a.
a.
0.10
0.10
0.10
0.0
0.20
0.80
0.60
0.60
1.00
0.25
0.05
0.0
0.10
0.0
0.10
0.0
0.05
0.0
0.17 1400.0
0.0
0.0
0.0
0.0
0.0
<r.o
0.0
o.o
0.10
o.o
11
12
13
14
AHHOAL AHHOAL XZIXXX IXXXXX
LABOB OSE
o.o
0.0
0.0
0.0
700.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
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
0.0
0.0
0.0
0.0
0.0
15
E F F.
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
-HMHUWBU.
^
7 9 4 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 e y < # , M I T 1 » ,
NOT TO BE USED WITHOUT UPDATING AFTEE 02/11/82. B-1241 (L16)
COW-CALF PRODUCTION TEXAS EDWARDS AQUIFER REGION
1982 PROJECTED COSTS AND RETURNS PER COW
IMPROVED PASTURE
PROJECTED
YOUR
INVESTMENT REQUIREMENTS
ESTIMATE
NUMBER U N I T S I Z E
5
/
U
N
I
T
V
A
L
U
E
"
684.37 547.50
COW
RAISED
0 - 8 0 HEAD 1.00
618.75 123.75
C O W P U R C H A S E D 0 . 2 0 HEAD 1.00
1250.00 50.00
B U L L P U R C H A S E D 0 - 0 4 HEAD 1.00
450.00
36.00
HEIFER
RAISED
0 . 0 8 HEAD 1.0 0
503.91
3.38
HORSE
0 - 0 1 HEAD 1.00
$ /6U.62 S
TOTAL LIVESTOCK INVESTMENT
PROJECTED
PRODUCTION
W ( 3T. TOTAL
NUMBER E. ICH UNITS UNIT
5/UNTT sETVTHTJ
65.00 128.57
S T E E R C A L V E S 0 . 4 3 4 . . 6 0 2 . 0 C W T.
58.00
76.56
H E I F E R C A L V E S 0 . 3 0 4 . . 4 0 1 . 3 C W T.
40.00
40.00
C U L L C O W S 0 . 1 0 1 0 , . 0 0 1 . 0 C W T.
$ 74bJ13 $
TOTAL PBOJECTED RETURNS
PROJECTED
OPERATING INPUTS
COST
ENPUT USE UNIT
S/UNIT
48.00 LB.
0. 18
8-64
SALT 5 MIN.
4.00
8.00
VET MEDICINE
2.00 DOL.
0. 12
19.20
COTTONSEED MEAL
160.00 LB.
0.50 BALE
2.00
1-00
HAY
10.00 DOL.
1.00
10-00
SALES COMM
0.50
0.50
CUSTOH HAULING
1.00 HEAD
WATER FACIL REPR
0.75 HEAD
2-00
1.50
6.67 ACRE
3-00
20.01
PASTURE MAINT.
MISC EXPENSE
8.00 DOL.
1.00
8.00
8.67
EQUIPMENT FUEL AND LUBE
1.43
EQUIPMENT REPAIB
TOTAL OPERATING COST
$ 8b.yb $
RESIDUAL BETURNS TO LAND, LABO R, CAPITAL, OWNE RSHIP,
MANAGEMENT , AND PROFIT
$ 158.18 $
CAPITAL INVESTMENT
RATE OF PROJECTED
QUANTITY UNIT
INVESTED
RETURN
COST
ANNUAL OPERATING CAPITAL
47.03 DOL.
0.155
7.29
EQUIPMENT INVESTMENT
64.36 DOL.
0. 155
9-98
LIVESTOCK INVESTMENT
760.63 DOL.
0. 155
117.90
TOTAL CAPITAL COST
$ 1 3 5 . 1 b 3?""
RESIDUAL RETURNS TO LAND, LABOR, OWNERSHIP, MANAGEMENT,
AND PROFIT
$ 23.01 $
OWNERSHIP COSTS (DEPRECIATION, TAXES, AND INSURANCE)
PROJECTED
COST
EQUIPMENT
11-16
LIVESTOCK
38.38
TOTAL OWNERSttIP COST
$ 49.54 s
RESIDUAL RETURNS TO LAND, LABOR, MANAGEMENT, AND PROFIT $ - 2 6 . 5 3 $
OPERATOB LABOR COSTS
LABOR USE UNIT
RATE OF PROJECTED
RETURN
COST
3.50 HOUB
3.80
13.30
EQUIPMENT
LIVESTOCK
6.00 HOUB
3-80
22.80
TOTAL LABOR COST
$ J6.1U 5
RESIDUAL RETURNS TO LAND, MANAGEMENT, AND PROFIT
$ -62.63 $
LAND COSTS
INPUT USE UNIT
RATE OF PROJECTED
RETURN
COST
PASTURE RENT
10.00 ACRE"
7.50
75.00
TOTAL LAND COST
$ /b.OU $
RESIDUAL RETURNS TO MANAGEMENT AND PROFIT
$ -137.63 $
TOTAL PROJECTED COST OF PRODUCTION
$ 382.76 $
SPBING CALVING, 86S CALF CBOP, 3% DEATH LOSS ON COWS, 135. REPLACEMENT
RATE, 2000 ACRE RANCH, 200 ANIMAL UNITS.
794
PHOJECTIOHS FOR PLAHHIHG PDBPOSES OHLT ... HOT TO BE DSHD BITHOOT OPDATIHG AFTEE 02/11/82.
C°""?S!
PaOD0CTI0H
AQOIFEB
BEGIOM
1982
PBOJECTED TEXAS
COSTS EDHABDS
AMD BBTOBHS
PEB COB
IHPHOVED PASTDBB
1
JAM
2
FEB
3
HAR
4
APR
AV E B . A H H O A L C A P I TA L 3 . 8 S 4 . 9 5 5 . 6 9 6 . 7 8
LABOB REQOIHBHEHTS
flACH-IHEHI LABOB
EQOIPHEMT LABOB
LIVESTOCK LABOB
TOTAL LABOR
0.0
0.29
0.50
0.0
0.29
0.50
0-79
0.79
0.0
0.0'
0-29 0.29
0.50 0-50
0.79
0.79
5
HAT
6
JOH
4.46
5-36
0.0
0-29
0.50
0.0
0.29
0.50
(HOOBS)
0.0
0.0
0.29
0.29
0.50
0.50
0.79
0.79
0.79
7
JOL
8
AOG
(DOLLABS)
7.44
1.64
9
SEP
10
OCT
11
HOV
12
DEC
-6.93
1.36
2.43
3.00
0.0
0.29
0.50
0.79
0.79
0.0
0.29
0.50
0.79
TOTAL
47.03
TOTAL
0.0
3.50
6.00
0.0
0.0
0.29 0.29
0-50 O.SO
0.79 0.79
9.50
EQOIPHEHT FIXED AHD VAHIABLB COSTS PEB TEAB
EQOIPHEHT
CODE
STOCK TBAILEH
STOCK SPRATSR
TACK
FEHCE
PICKDP TROCK
COB RAISED
COW PORCHASED
30LL PORCHASED
HEIFER RAISED
HORSE
1
2
3
4
10
51
52
54
55
95
DEPH
I H T,
IHS.
214.00
90.00
45.00
33.33
350.00
18.75
37.50
100.00
222.73
92.22
46. 11
83.96
790.50
106.08
95.91
193.75
69.75
78.11
14.37
5.95
2.98
5.42
51.00
6.84
6.19
12-50
4-50
5.04
0.0
70.31
7.18
2.97
1.49
2.71
25.50
3.42
3.09
6.25
2.25
2-52
13.00
0.0
10.00
0.0
5.00
0.0
4.17
0.0
204.00 1652.00
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
9.38
0.0
TOTAL
OHM.
TOTAL
OPEB.
HOOBS
LABOB
ALLOC
0.0
458.29
13.00
0.0
191.15
10.00
0.0
95.57
5.00
0.0
175.42
4.17
82.60 1717.00 1938.60
0.0
135.09
0.0
0.0
142.69
0.0
0.0
312.50
0.0
0.0
76.50
0.0
0.0
155.98
9.38
0.0
0.0
0.0
0.0
700.00
0.0
0.0
0.0
0.0
0.0
0.003
0.003
0.010
0.005
0.005
0.800
0.200
0.040
0.080
0.007
TA X H B PA I B F O E L L O B .
SELECTED EQOIPHEHT COHPLEHEHT IHFOBHATIOH
EQOIPHEHT
STOCK TBAILEB
STOCK SPBAIEB
TACK
FEHCE
PICKDP TSOCK
COB 3AISED
COB POBCHASED
BOLL POBCHASED
HEIFBB RAISED
HOBSE
1
2
3
4
5
CODE SIZE OHIT TTPE LIST
HO.
PBICE
1.
2.
3.
4.
10.
51.
5254.
55.
95-
16- CHT.
150. SAL.
DOL.
MILE
HEAD
HEAD
HEAD
HEAD
HEAD
2.
2.
2.
2.
2.
1.
11.
1.
1.
2600.
1000.
500.
1000.
8500.
750.
750.
1500450.
750.
6
7
8
9
10
PORCH LIFE SALV. BEPAIB POBL
PHICE (TBS) (XLP) (XLP) OSE
11
12
13
14
AHHOAL AMMOAL XXXXXX XXXXXX
LABOB OSB
2400.
1000.
500.
1000.
7650.
750.
750.
1500.
450.
750.
0.0
O.Q
0.0
0.0
700.0
0.0
0.0
0.0
0.0
0.0
10.
10.
10.
12.
7.
8.
8.
6.
8.
8.
0-10
0.10
0.10
0.0
0.20
0.80
0.60
0.60
1.00
0.25
0.05
0.0
0. 10
0.0
0.10
0.0
0.05
0.0
0.17 1400.0
0.0
0.0
0.0
9.0
0.0
0.0
0.0
0.0
0.10
0.0
0.0
0.0
0.0
0-0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
J5S°?^I52Sr.pS5sHI5D Is phbpabed solely as a general guide and is
m?P d?H?^tD_S°b.BI_T0SF??m2S ];SIDICT THE COSTS AND RETURNS FROM ANY
3ST2T?<55SSC?^Rr.S5i?«2Sr.HHCH
OPEBATION.
THESE
PROJECTIONS
WEHE
COLLECTED AND DEVELOPED BY STAFF
MEMBERS
OF THE
TEXAS AGRICULTURAL
EXTENSION SERVICE AND APPROVED FOR PUBLICATION; AbH ILULTUHA L
1
I
LISTING OF ECOHOHIC AHD EHGIHBEHIHG DATA FOB EQUIPHEHT IH HBGIOH 16
t
EQUIPHENT NAHE CODE SIZE UHIT TIPE
5
LIST
PRICE
6
PUBCH.
PBICE
STOCK TBAILER
STOCK SPRAYER
TACK
PICKUP TBUCK
PECAN CLEANER
PECAN CLEANEB
COH BAISED
COH PUBCHASED
BULL PUBCHASED
HEIFEB BAISED
HOBSE
2600.
1000.
500.
8500.
7000.
7000.
750.
750.
1500.
450.
750.
2400.
1000.
500.
7650.
6500.
6500.
750.
750.
1500. i
450.
750.
1.
2.
3.
10.
21.
22.
51.
52.
54.
55.
95.
16 .
150 .
.
.
.
16.
5.
15.
31.
31.
2.
1.
11.
1.
1.
2
2
2
2
2
2.
7
8
L I F E S A LV.
(TBS) (XLP)
10.
10.
10.
7.
10108.
8.
6.
8.
8.
0.10
0.10
0.10
0.20
0.10
0. 10
0.80
0.60
0.60
1.00
0.25
DATE: 012782
LUT4
9
10
BEPAIB FUEL
(XLP) USE
11
12
1.
13
AHHUAL AHHUAL
LABOB
OSE IIIIZX ZXXZIX
0.05
0.0
0.10
0.0
0.10
0.0
0 - 1 7 1400.0
0 . 2 0 1500.0
0 . 1 0 750.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.10
0.0
0.0
0.0
0.0
700.0
300.Q
150.0
0.0
o.o
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
0.0
0.0
0.0
0.0
o.o
0.0
0.0
O.Q
0.0
0.0
0.0
0.0
0.0
0.0
O.Q
1.00
1.00
4.00
0.0
0.0
0.0
O.Q
0.0
15
E r r.
O.Q
0.0
0.0
O.Q
O.Q
0.0
0-Q
0.0
0.0
0.0
0.0