Document 11000759
advertisement
L I S T I N G O F T H E N A M E S E T A N O P R I C E V E C TO R R E G I O N N U M B E R : 1 4 D AT E : 1 0 1 3 8 0 1S1 152 153 154 155 156 157 158 159 160 161 162 163 164 165 _&o 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 184 185 186 187 188 189 190 191 192 193 194 195 196 197 198 199 200 PA S T U R E S M . G R . PA S T U R E PA S T U R E . TA M E PA S T U R E . N AT I V E SORGHUM PASTURE C O A S TA L - R G - C L C O A S TA L RY E G R A S S COMMON LEGUME C O A S TA L L E G U M E RY E G R A S S - C L O V E R CORN SILAGE GRASS SILAGE SORGHUM SILAGE HAYLAGE SM GRAIN STUBBLE C D « . . . TA L K S CROP RESIDUE STRAW WET CORN HAV LEGUME HAY GRASS HAY M I X E D H AY N AT I V E H AY SORGHUM HAY H AY ( P R O D . C O S T ) RANGE 1MPROVEMEN IMPROVED PASTURE WHEAT PASTURE SEED SEEO WHEAT GRASS SEED SUGAR BEET SEED SEED CORN/GRAIN SEEO CORN/SILAGE GRAIN SORG. SEEO FORAGE SORG SEEO A L FA L FA S E E O SOYBEAN SEED RYEGRASS SEED COTTON DELINTED COTTONSEED SOUTHERN PEAS GUAR SEEO C O S TA L H AY S P R I N G W H E AT S O . W I N T E R W H E AT S O . P O TATO E S E E D SEED J — — . __ ACRE AUM ACRE ACRE ACRE ACRE ACRE ACRE ACRE ACRE TON TON TON TON ACRE TON ACRE TON BU. TON TON TON TON TCN TON DOL. DOL. ACRE AUM LB. BU. LB. 6. 0 0 •— •— •— 212 '— 55.00 •— — 6 00 — 0. 4 0 LB. LB. 213 214 215 216 217 218 «— LB. 201 202 203 204 205 206 207 208 209 210 21 1 0. - 7 TON 100. 0 0 TON 55.00 LB. 0 . 14 219 220 221 222 223 224 225 226 227 228 229 230 231 232 233 234 235 236 237 238 239 240 241 242 243 244 245 246 247 248 249 2 SO . FERT (NJ APPL'D F E R T I P. A P P L ' O T O P D R E S S F E R T. S I D E O R E S S F E R T. PLOW DOWN FERT. FERTILIZER NITROGEN N I T R O G E N ( D R Y. NITROGEN (ANHY) NITROGEN (L1Q) P H O S P H AT E PHOSPHORUS M I X E D F E R T. INSECTICIDE HERBICIDE P O TA S H P O TA S S I U M . » . • ___ 22 . 25 APPL LB. LB. 11 SO 7 00 0 11 FOLIAR FEEO __, LIMEfcGYPSUM LIME GYPSUM SOIL TEST SOIL FUNGICIOE FOLIAR FUNGICIDE I N S E C T. f c F U N G I * FUNGICIDE INSECTICIOE _ APPL APPL 00 15 00 METHOXYCHLOR M A L AT H I O N PA R AT H I O N I N S E C T. - E A R L Y I N S E C T. - L AT E HERB. PREMERGE HERB. POSTEMERGE HERBICIDE ACRE 40 __ __ J 251 252 253 254 255 256 257 258 259 260 261 262 263 264 265 266 267 268 269 270 271 272 273 274 275 276 277 278 279 280 281 282 283 284 285 286 287 288 289 290 291 292 293 294 295 296 297 298 299 300 2-4-0 BROAO LEAF HERB GRASS KILLER PRE-MERGE HERB SOIL STERILANT DEFOLIANT POST EMERGE HERB BANDED HERBICIDE BROAOCAST HERB. CHEMICALS FUMIGANT S E E O T R E AT M E N T RODENT 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 W H E AT I C U S T H A RV W H E AT CUST HARV SORG O CUST HARV SORG I CUST HARV CORN SUGAR BEETS HARV C U S TO M H A U L CUSTOM HARVfcHAUL STRIP fc HAUL H A U L . C O M P. E O U C . COTTON GINNING HAUL.GIN.BCT B A G S . TA G S . E T C . HAUL. COMPfcEDUC GIN. BAG, TIES HAUL GRAIN SORG HAUL WHEAT HAUL CORN CUS HARV S. PEAS HAUL S. PEAS HAUL GUAR CUS HARV GUAR SEEO COTTON-PIMA SO COTTON-UPLAND H A RV. ( . H A U L P I M A HARV&HAUL UPLAND GIN.GAG.TIE-PIMA GIN.BAG.T UPLAND GAL. BU. C . T. C W T. 30 36 30 30 BALE 50 BALE C W T. C U T. BU. 50 30 20 _0 LB- PEAR BURNING MACHINE HIRE J ■ > - o LISTING OF THE NAME SET ANO PRICE VECTOR 302 « TRUCK RENTAL TRACTOR RENTAL LANO DEEP HIRE HIRE PREPARATION BREAK TILL. EQUIP PLANT EQUIP - . HIRELIVSTKEQUIP 315 HIRE SILAG EQUIP CUSTOM DRYING CUSTOM COMBINING 325 326 CUSTOM HAULING GRAIN HAULING CORN DRYING GRAIN ORYING CUSTOM SWATHING STORAGE - F E RT I L I Z E R A P P L I _ 332 336 338 339 340 342 343 344 347 348 349 350 HERBICIDE APPLI. I N S E C T. A P P L I . HIRE FERT SPREAD SCOUTING CUSTOM SPRIGGING SWATH BALE HAUL MOW.RAKE.BALE CUSTOM BALING CUSTOM BALE HAUL CUSTOM MOWING CUSTOM RAKING CUSTOM STAKING STACK MOVING MAYING.STACKING HAULINGfcMKTG « — ACRE 1 75 APPL 1 80 __ ACRE 2 7 . 00 _ _ eALE ._ EALE — 0 .60 0 i_ REGION NUMBER: 351 352 353 354 355 356 357 358 359 360 361 362 363 364 365 366 367 368 369 370 371 372 373 374 375 376 377 378 379 380 381 382 383 384 385 386 387 388 389 390 391 392 393 394 395 396 397 398 399 400 14 D AT E : 1 0 1 3 8 0 WEIGHING CUSTOM GRINDING GRI NOl NGfcMI XING CUSTOM BRANDING — : j OTHER IRIG LABOR IRRIG. LABOR HAND HARVEST THINNING PRUNING HOEING PEACH TREES TREE WRAP GROVE CARE CHG. TREE REPLACEMENT — M• • • TREE TREE 0 90 05 PROCESS-MARKET HARV.PACK.MARKET CUSTOM HARVEST CUSTOM PACKING MARKETING ICING PACK fc CONTAINER PACK fc COOL HARVEST fc MARKET MARKETING LIVE MISC EXPENSE LIVE REPAIRS fc MAINT. LIVE FENCE REPAIR WATER FACIL REPR BARN REPAIR CORRAL REPAIR MGMT RECORDS MISC EXPENSE OOL. DOL. OOL. 1. 0 0 1.00 1. 0 0 401 402 403 404 40S 406 407 408 409 410 4 11 412 413 414 415 416 417 418 419 420 421 422 423 424 425 426 427 428 429 430 431 432 433 434 435 436 437 438 439 440 441 442 443 444 445 446 447 448 449 450 VET C PROCESSING VET MEDICINE VET SERVICE MEDICINE SHEARING VET MED fc IMP. BALER TWINE BALER WIRE STICKS LP GAS FUEL FOR HEATING FUEL FOR DRYING DRYING STORAGE FARM STORAGE COMM. STORAGE WAREHOUSING COLS STORAGE BROKERAGE GIN.BAG. TIES CLEANING CONTAINERS PACKING TAXES REAL ESTATE TAX PERSONAL TAXES LICENSES PERMITS INSUR. PREMIUMS LISTING OF THE NAME SET AND PRICE VECTOR 451 452 453 454 455 456 457 458 459 460 461 462 463 464 465 466 467 468 469 470 471 472 473 474 475 476 477 478 479 480 481 482 483 484 485 486 487 488 489 490 491 492 493 494 495 496 497 498 499 500 HAIL INSURANCE _—__. LIVESTOCK INS H A I L I N S . W H E AT HAIL INS. COTTON _ C R O P I N S . W H E AT CROP INS. COTTON HAIL INS SORGHUM GEN FM OVERHEAD UTILITIES ELECTRICITY I R R I G . E Q U I P. WATER CHARGE TA N K I R R I G AT I O N I R R I G AT I O N W AT E R ALLOTMENT LEASE RENT VEH fc MOTOR RENT MACHINERY RENT BUILDING RENT LANO RENT LAND—CASH RENT LAND-SHARE RENT PA S T U R E R E N T GRAZING PERMITS GRAZING LEASES T R U C K I N G f c T R AV E L TRUCKING FREIGHT HAULING HAULING fc MKTG. SALES COMM SESAME SESAME SD SUPPLIES LB. 0 02 _____ LB. LB. 0 .20 1.00 8 .84 4 .80 BRUSH CLEARING S H AV I N G S J REGION NUMBER: 501 502 503 504 505 506 507 508 509 510 5 11 512 513 514 515 516 S17 518 519 520 521 S22 523 524 525 526 52 7 528 529 530 531 532 533 534 535 536 537 538 539 540 541 542 543 544 545 546 547 548 549 550 D AT E : 1 0 1 3 8 0 RY E S E E D LB. HERBICIDE PEACH HERBICIDE C U S T. H V T. O AT S C U S T. H A U L O A T S COTT ACRE ACRE BU. BU. 0.14 11.5 6 . 0 0 . 2 0 . 0 0 0 0 6 __ ._« ,__ C U S T. D R Y P N U T S H AY H A U L f c S T O R E CUST HVT GR SORG CUST SPREAD FERT H AY- S U D A N - S O R G H A Y- C O A S T A L H AY- K L E I N H A Y- O A T KLEINGRASS SEEO O AT S E E O PEANUT SEED SUDANGRASS SEED BEEF PRODPA S T U R E - K L E I N I N S E C T. S K I P — R SOIL FUNG SKIP-R FOL FUNG SKIP-R TON BALE C W T. CRTN TON TON TON CRTN LB. LB. LBLB. ACRE APPL APPL APPL 22.50 1.75 0 . 3 0 4 . 9 2 55 -OO 55.00 5S-O0 3-75 6 . 7 5 0 . 1 2 0 . 5 5 0.2S 7-67 6 . 9 5 2 . 7 6 m 4 . 2 0 _ 1-21 — •— PCH BOR INST PEACH HERB. PCH INST 3RD PCH DMNT OIL PCH OMNT OIL PCH DMNT OIL PCH OMT OIL PINK BUO 3RO P E TA L FA L L 2N0 2-15 1ST 2ND 3RD 4-15 3RD 3RD 3RD APPL LB. APPC APPL APPL APPL APPL APPL APPL APPL APPL o 0 . 3 2 0 . 1 0 1.8 2 . 4 3-0 3 . 6 6 . 4 7 . 3 4-1 4 . 3 0 0 0 0 5 3 2 3 551 552 553 554 555 556 557 558 SS9 560 561 562 563 564 565 566 567 568 569 570 571 572 573 574 575 576 577 578 579 580 581 582 583 584 585 586 587 588 589 590 591 592 593 594 S9S 596 597 598 599 600 SECOND COVER 3RD THIRD COVER FOURTH COVER FIFTH COVER SIXTH COVER SEVENTH COVER P E A C H C O N TA I N E R S PINK BUD YR 4-15 P E TA L FA L L FIRST COVER 4-15 SECOND COVER FIFTH SIXTH SEVENTH B A C T. S P O T 4 - 1 5 __ _ _. _ APPL APPL APPL APPL APPL APPL APPL APPL APPL APPL APPL APPL APPL APPL APPL APPL APPL 2-7 4.5 9 . 9 4.3 6 2 8 3 12-90 14.66 12.94 8 . 6 6 7 . 7 8 2.10 2.SO 1.58 — — 7.66 12.81 — 7 . 0 0 0.20 — 4 . 0 0 — • J J r < > i »• _ u H M z o < O - - tf) K X tf) u. UJ < _ > IL 52 k u 4 a > -» _» O </ _> - _ go a a 3 j ii. UJ _! < * § - If O O 0 a u tf) _ m o IL o a z o J Si < - -J __ a ii o o Z X 3 X yy- x 4 ■ o UJ zo a ■ o ia IS m m y. a s_• _ _ < _ > < _ > <_ g y. ui p. P Ul J I- < a ui •* 4 J a < < M < til u »aa < a z tt r< 6 b s. UJ U _ a cr ui ui yz V) m P X </» U -I V) _ a o uj o a 4 a J o a oz a _ _ 8! Ul U a UJ ? aa < • .IS IL _ r O til X a a y. V) 5 £> £ 3 to X a 3 y4 o a a z u zi a x a a < CQ tf) a x a _ ill i -M I| z u u < a UJ > z o u a ui > z o u O h O y- za oz u a o o y- m a a a -i y- a U fr a yo o u 31 a UJ > tf) 4 o y- «M I N I D AT E : 1 0 1 3 8 0 MACHINERY COMPLEMENT(141 COLUMN NAME OF MACHINE 3 4 SPEED (MPH) 130.0 100.0 1 10.0 75.0 80.0 40.0 50.0 INITIAL LIST PRICE 40150. 23950. 34650. 16400. 20350. 9200. 13750. 8 . 9 . 1 . 0 1. 1 . 0 1 . 0 1 . 1 - 0 1 0 . 0 . 5 8500. 30.0 1 1 . 1 - 0 1 2 . 1 . 0 1 . 1 . 1 - 0 1 - 0 1 3 . 1 . 0 1 . 0 1 . 1 - 0 1 . 1 . 1 . 0 1 - 0 1 . 0 1 . 0 1 CODE 1 . TRACTOR TRACTOR 2 . 3 . 4 . 5 . 6 . TRACTOR TRACTOR 7 . PICKUP 1 4 . 1 5 . 1 6 . 1 . 0 1 7 . 1 . 0 1 1 . GRAIN DRILL SPRAYER HERBICID SPRAYER HERBICID LISTER/BEDDER LISTER/BEDDER PLANTER. 4-_0W PLANTER. 6-_W SHREOOER. 4-.ROW J 4 . 5 1 . 0 4 . 5 1 . 0 4 . 5 1 . 0 1 . 0 1 . 1 - 0 1 . 0 1 . 0 1 . 2 1 . 1 . 0 1 . 1 . 1 . 0 1 . 0 2 2 . 2 3 . l . O 1 . 0 1 . 1 . 1 . 0 1 . 0 2 4 . 1 . 0 1 . 0 2 5 . 1 . 0 1 . 0 1 . 1 . 1 . 1 . 0 1 . 1 . l . O 1 . 0 1 . 0 1 . 0 1 . 0 1 . 0 2 9 . 1 . 0 1 . 1 . 0 3 0 . 3 1 . 12.7 2700. 4 . 5 1 . 0 1 . 3 2 . 3 5 . 94.0 15.0 13.0 19.0 1980. 5225. 2600. 4400. 1 . 0 5 . 0 3 6 . 1 . 0 1 . 1 . 0 3 7 . 3 8 . 1 . 0 1 . 1 1.0 3725. 1 . 0 4 . 0 3 9 . 1 . 0 1 . 4 0 . 4 6 . 13.0 19.0 13.0 19.0 13.0 19.0 13.0 1250. 1375. 2075. 2700. 3800. 47SO. 3400- 4 7 . 1 - 0 1 . 4 8 . 1 - 0 4 9 . 5 0 . 1 . 0 1 . 1 . 25.0 1375. 3 3 . D I S K - TA N O E M D I S K - TA N D E M 4 . 5 1 8 . 2 8 . TA N O E M D I S C 1 . 0 5 1 9 . 2 0 . 2 6 . 2 7 . CHISEL 2 _ IDTH (FEET) 3 4 . 4 1 . 4 2 . 4 3 . 4 4 . 4 5 . 1 . 0 4 . 5 4 . 5 1 . 0 4 . 0 4 . 0 4 . 5 4 . 5 4 . 5 4 . 5 3 . 7 1 . 0 1 . 0 1 . 0 4 . 0 6 FIELD RC1 EFFICENCY 1.20 0.88 1.20 0.88 1.00 1.00 0.88 1.20 1.00 1.00 0.88 1.20 0.88 1.20 1.00 1.00 1.00 l.OO 0.88 0.80 1.00 1.00 1.00 1.00 t.OO 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 1.00 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 1.00 1.00 1.00 1.00 1.00 1.00 0.80 1.00 1.00 0.80 1.00 1.00 1.00 0.83 0.65 0.83 0.65 1.00 1.00 1-00 1.00 0.72 0-75 1.00 1-00 0.6S 1.00 0.65 1.00 0.80 1.00 0.80 1-00 0.80 0-60 0.80 0.60 0.80 0.60 1.00 1.00 1.00 1.00 1.00 1.00 0.65 1-00 7 8 AGE RC3 0 - 0 0 - 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 0 . 0 10 9 HOURS USED A N N U A L LY 600. 1.60 1.60 600. 1.00 800. 1.60 800. 1.00 800. 300. 1.60 400. 1.00 1 . 1.00 1 . 1.00 1.60 500. 1.00 1 . 1.00 1.00 1 . 1.00 1 . 1.00 1 . 1.00 1 . 1.00 1 1 . 1.00 1.00 1 . 1.00 1 1.00 1 . 1.00 1 . 1.00 1 . 1 1.00 1.00 1 . 1 . 1.00 1.00 1 . 1-00 1 . 1 . 1.00 P. 00. 1.80 1 . 1.00 100. 1.80 1 .00 300. 1.80 100. 1.80 100. 1.00 1 . 1 . 1.00 SO. 1.80 1 . 1.00 1.80 3 5 . 3 5 . 1.80 100. 1.80 1.80 100. 7 5 . 1.60 1.60 7 5 . 1-80 200. 1.00 1 . 1-00 1 . 1.00 1 . 1.80 3 5 . •* > YEARS OWNED 6 - 0 6 . C 1 . 0 8 . 0 10-0 12.0 12.0 1 . 0 1 . 0 4 - 0 1 . 0 1 - 0 1 . 0 1 - 0 1 . 0 1 - 0 1 - 0 1 . 0 1 . 0 1 - 0 1 . 0 1 - 0 1 . 0 1 . 0 1 - 0 1 - 0 1 . 0 1 . 0 1 . 0 10.0 1 . 0 8 . 0 1 - 0 10.0 10.0 1 . 0 1 . 0 10-0 1 - 0 8 . 0 8 . 0 8 . 0 8 . 0 8 . 0 8 - 0 6 - 0 1 - 0 1 - 0 1 - 0 10.0 1 1 1 2 1 3 1 4 RFV1 RFV2 PURCHASE PRICE FUEL TYPE 0.680 0.680 1.000 0.680 1.000 0.680 1.000 1.000 1.000 0.600 1.000 1.000 1-000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 0-600 1.000 0.600 ■ 1.000 0.600 0.600 1.000 1.000 0.600 1.000 0.600 0.600 0.600 0.600 0.600 0.600 0.600 1.000 1.000 1.000 0.600 0.920 0.920 1.000 0.920 1.000 0.920 1.000 1.000 1.000 0.885 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 l.OOO 1.000 1.000 0.885 1.000 0.885 1.000 0.885 0.885 1.000 1.000 0.885 1.000 0.885 0.885 0.885 0.885 0.885 0.885 0.885 1.000 1.000 1.000 0.885 36500. 20200. 34650. 14500. 20350. 8150. 12500. 3 . 3 . 3 . 1 5 HOURS 1 6 HP O F LIFE 12000. 12000. 12000. 12000. 12000. 12000. 130. 100. 110. 7 5 . 8 0 . 4 0 . 1 . 5 0 . 1 . 1. 0 . 1 . 1 . 0 . 7650. 4000. 1 . 1 . 1 . 1 . 1. 1 . 0 . 0 . 1 . 1 . 0 . 1. 0 . 1 . 1 . 0 . 1 . 1 . 1 . 1 . 0 . 0 . 1 . 1 . 0 . 1 . 1 . 1 . 0 . 0 . 1 . 1 . 1 . 1 . 1 . 0 . 1 • 1 . 1 . 0 . 0 . 1 . 1 . 1 . 0 . 0 . 1 . 1 . 1 . 0 . 1 . 1 . 1 . 1 . 0 . 0 . 1 . 0 . 2400. 0 - 2000. 0 . 1 . 0 . 0 . 1 . 0 . 2000. 0 . 0 . 1 . 0 . 2000. 2000. 0 . 0 . 1800. 4750. 2300. 3850. 1 . 0 . 0 . 1 . 0 . 1 . 0 . 0 . 1. 0 . 3400. 0 . 1000. 0 . 1 - 0 . 1 . 0 . 11 0 0 . 1225. 1800. 2350. 3475. 4400. 3100. 0 . 0 . 0 . 1200. 1200. 2000. 2000. 1200. 1200. 2000. 1 . 0 . 1 . 0 . 1 . 0 . 1 . 0 . 1 . 0 . 1 . 0 . 1200- 0 . 1200. 0 . 0 . 0 . 0 . 0 . 0 . 0 . 0 . 0 . 0 . 0 . 0 . ) " . r , MACHINERY COMPLEMENT!14) COLUMN NAME OF MACHINE STRIPPER ROLLER. 4 -tOW ROLLER. 6-.R0W , TRAILERS . C U LT I P J k C K E R BRILL ION SEEDER , F E R T. A P P L I . R E N T D F E R T. A P P L . A N H Y D . i ' 1 COOE 51. 52. 53. 54. 5 5 . 5 6 . 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 • 82. 83. 84. 8S. 86. 87. 88. 89. 90. 91. 92. 93. 94. 95. 96. 97. 98. 99. 100. 2 WIDTH (FEET) 1.0 6.0 1.0 13.0 19.0 4.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 10.0 1.0 8 . 0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 30.0 1.0 13.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 3 INITIAL LIST PRICE 1 . 11 5 0 0 . 1 . 350. 450. 1500. 1. 1. 1. 1. 1. 1. 1. 1. 1 . 1. 1 . 1700. 1 . 1. 1 . 1 . 1 . 1. 1. 1. 1. 1. 1. 1. 1. 1. 1. 1. 1. 1. 1. 1. 1. 1. 1. 1. 1. 1. 1. 1. 1. 1. 1 . 1. > _ D AT E : 1 0 1 3 8 0 4 SPEED (MPH) 1.0 2.8 1.0 6 . 0 6.0 10.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 6 . 0 1.0 3 . 5 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 4 . 0 1.0 4.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 5 6 RC1 FIELD EFFICENCV 1.00 1.00 0.67 0.60 1.00 1.00 0.80 0.80 0.80 0.80 1.00 0.82 1.00 1.00 1.00 1.00 1.00 1.00 1.00 l.OO 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 0.80 0.80 1.00 1.00 0.80 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 1.00 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 1.00 1.00 1.00 1.20 0 . 6 7 1.00 1.00 0.67 1.20 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 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 10 9 HOURS YEARS USED OWNED A N N U A L LY 1.00 1. 1.0 10. 0 1.80 100. 1.0 1.00 1. 100. 10.0 1 .80 100. 10.0 1.80 100. 10. 0 1.80 1.00 1. 1.0 1.0 1. 1.00 1.0 1.00 1. 1.0 1.00 1 . 1. 1.0 1.00 1.0 1.00 1. 1.00 1 . 1.0 1.00 1. 1.0 1.0 1.00 1. 1. 1.0 1.00 1.00 1. 1-0 1.80 100. 10-0 1 . 0 1.00 1 . 10. 1.0 1.00 1.00 1. 1.0 1.0 1.00 1 . 1 . 1.0 1.00 1. 1.0 1.00 1.0 1.00 1. 1.0 l.OO 1 . 1.00 1. 1.0 1.00 1. 1.0 1.0 1.00 1. 1. 1.0 1.00 1. 1.0 1.00 1. 1 . 0 1.00 1. 1.0 1.00 1.0 1.00 1 . 1.0 1.00 1 . 50. 1.0 1.80 1 . 1.0 1.00 so. 1.0 1.80 1 .oo 1. 1.0 1.0 1.00 1. 1.0 1.00 1. 1 . 1.0 1.00 1. 1.0 1.00 1.00 1. 1.0 1. 1.0 1.00 1 . 1.0 1.00 1 . 1.0 1.00 1. 1.0 1.00 1 . 1.0 1.00 1 . 1.0 1.00 8 RC3 7 AGE 0 . 0 0 . 0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0 . 0 0 . 0 0 . 0 0.0 0.0 0.0 0.0 0 . 0 0.0 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 1.0 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 11 RFV1 12 RFV2 l.OOO 0.600 l.OOO 0.600 0.600 0.600 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 l.OOO 1.000 0.600 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 l.OOO l.OOO 1-000 1-000 1.000 1.000 1.000 1.000 1.000 0.600 1.000 0.600 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 0.88S 1.000 0.885 0.885 0.885 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 0.885 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 0.885 1.000 0.885 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 13 PURCHASE PRICE 14 FUEL TYPE 1. 9 400. 1 . 325. 400. 1350. 1 . 4 000. 1 . 1 . 1 . 1 . 1 . 1. 1. 1 . 1 . 15SO. 1 . 1 . 1. 1• 1. 1. 1. 1. 1. 1 . 1 . 1 . 1. 1 • 1 . 1. 1 . 1 . 1 . 1 . 1 . 1 . 1. 1 . 1 . 1 . 1 • 1 . 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 . 0 . 0. 0 . 0 . 0 . 0 . 0 . 0 . 0 . 0 . 0 . 0. 0. 0 . 0 . 0 . 0 . 0 . 0 . 0 . 0. 0. 0 . 0 . 0 . 0 . 0 . 0 . 0 . I S 16 HOURS HP OF LIFE 1. 0 . 0 . 2000. 1. 0 . 2000. 0 . 2000. 0. 0. 2000. 1. 0 . 1. 0. 1. 0 . 1. 0 . 1. 0 . 1. 0 . 1. 0 . 1. 0 . 0 . 1. 0 . 1. 1. 0 . 2000. 0 . 1. 0. 0 . 400. 1. 0 . 0 . 1. 0. 1. 1. 0 . 0 . 1200. 0 . 1. 1. 0 . 0 . 1. 1. 0 . 0. 1. 0. 1. 1. 0. 1. 0. 1. 0. 0 . 1. 0 . 1200. 0. 1. 0. 1200. 1. 0. 1. 0. 0. 1. 1. 0 . 0. 1. 1. 0. 1. 0. 1. 0 . 1. 0 . 1. 0. 1. 0, 1. 0. Educational programs conducted by the Texas Agricultural Extension Service serve people of all ages regardless of socio-economic level, race, color, sex, religion or national origin. Cooperative Extension Work in Agriculture and Home Economics, The Texas A&M University System and the United Slates Depailmenl of Agriculture cooperating. Distributed in furtherance of the Acts of Congress of May 8, 1914, as amended, and June 30. 1914. 50010-80. Revised ECO 7 2 . _ . 1. PROJECTIONS FOR PLANNING PURPOSES ONLY NOT TO BE USED WITHOUT UPDATING AFTER 01/12/81* B-124KL14) COW-CALF PRODUCTION TEXAS GRAND PRAIRIE REGION PROJECTED COSTS AND RETURNS PER COW IMPROVED PASTURE ITEM PRICE OR COST/UNIT QUANTITY VALUE OR COST 0*40 0.40 0.10 198.00 172.00 HEIGHT EACH UNIT 4.50 4.30 9*00 CWT* CWT. CWT. 11 0 . 0 0 100.00 50.00 ACRE HEAD CWT. CWT. DOL. DOL. DOL. DOL. DOL. HRS. HRS. HRS. DOL. 29.55 20.00 8.20 11 . 2 5 1.00 1.00 1.00 1.68 1.00 0.72 1.50 5.10 5.00 4.00 4.00 4.00 4.00 0.13 2.40 0.67 8.00 35.21 GROSS RECEIPTS STEER CALVES HEIFER CALVES CULL COHS TOTAL !5*aa_ 415*00 VARIABLE COSTS COASTAL PASTURE CUSTOM BALING SALT & MIN. RANGE CUBES MARKETING VET MEDICINE MISC EXPENSE MACHINERY(FUEL.LUBE.REP) EQUIPMENT(FUEL.LUBEoREP) LABOR. TRACTOR & MACHINERY LABOR. EOUIPMENT LABOR* LIVESTOCK INTEREST ON OPER.CAP*• TOTAL VARIABLE COSTS 158.18 256.82 INCOME ABOVE VARIABLE COSTS FIXED COSTS INT. ON LIVESTOCK CAPITAL INT. ON OTHER EQUIPMENT DEPR. ON BULL PURCHASED DEPR. ON HORSE DEPR. ON OTHER EQUIP. OTHER FC. MACH & EQUIP. TOTAL FIXED COSTS DOL. DOL. DDL. DOL. DOL. DOL. 0.13 0.13 TOTAL COSTS 6. 49.64 20.00 5.90 16.87 5.10 5.00 4.00 2.33 0.47 9.60 2.68 32.00 797.04 132.00 103.61 17.16 3.30 1.12 15.97 21.32 162.48 320.66 NET RETURNS 94.34 60 COW HERO. 2 BULLS. 80 PERCENT CALF CROP* 12-1/2 PERCENT REPLACEMENT* INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE AND IS NOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS AND RETURNS FROM ANY ONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERE COLLECTED AND DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURAL EXTENSION SERVICE AND APPROVED FOR PUBLICATION* Texas Agricultural Extension Service . The Texas AAM University System . Daniel C. Pfannstiel, Director . College Station, Texas MACHINE PICKUP 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 HOUR TA X R E PA I R DEPR INSUR. T O TA L F I X E D 0.08 1.12 2.26 0.1 1 2.45 COOE 10 LUB. 0.01 FUEL 0.08 T O TA L VA R I A B L E 1 .22 LINE ITEM NO. 1 FENCE 2 PENS fc EQUIPMENT 3 H AT E R S Y S T E M 4 8ARN S STOCK TRAILER 6 STOCK SPRAYER 7 FEEDERS 8 TACK 5 1 COW RAISEO 5 4 BULL PURCHASED 9 3 HORSE ANNUAL C O S T S U M M A RY F O R E Q U I P M E N T ANO L I V E S T O C K LIST DEPREC INSUR FUEL ANCE SIZE UNIT PRICE I AT I O N INTEREST TA X E S R E PA I R S A N D L U B E 0.45 0 . 2 2 0.09 0.0 3 9 6 . 0 0 FEET 90.00 4 . 5 0 5 . 8 5 35.00 3.50 2 . 2 7 0.17 0.09 0.17 0.0 1 .00 D O L . 30.00 2.00 1.95 0.1S 0.07 0.06 0.0 1 . 0 0 DOL. 1 . 0 0 DOL. 80.00 2.67 5.20 0.40 0.20 0.03 0.0 0.06 0.0 1 4.00 F E E T 9.00 1.13 0 . 5 8 0.04 0 . 0 2 0.88 0 . 4 5 0.03 0.02 0.04 0.0 5 0 . 0 0 GAL. 7.00 0.80 0 . 5 2 0.04 0 . 0 2 0.01 0.0 1 . 0 0 DQL. 8 . 0 0 5.00 0.50 0 . 3 2 0.02 0.01 0.01 0.0 1 . 0 0 DOL. 750.00 0 . 0 97.SO 7.50 3.75 0.0 0.0 1 . 0 0 HEAO 1 . 0 0 HEAO 1500.00 100.00 156.00 12.00 6.00 0.0 0.0 1 . 0 0 HEAO 700.00 65.63 56.87 4.37 2.19 0.0 0.0 LINE NO. ITEM 1 FENCE PENS fc EQUIPMENT 2 3 WATER SYSTEM 4 BARN S STOCK TRAILER 6 S TO C K S P R AY E R 7 FEEDERS 8 TA C K S l COW RAISEO 5 4 BULL PURCHASEO 9 5 HORSE ANNUAL C H A R G E S M A D E I N T H I S B U D G E T F O R E Q U I P M E N T A N O L I V E S T O C K NUMBER P R O P O R . OWNERSHP O P E R AT I N G I N T E R S T L A B O R H O U R S UNIT ITEMS CHARGED CHARGES CHARGES CHARGES CHARGEO SIZE 0. 10 3 9 6 . 0 0 FEET 1 . 0 0 1 .00 5 . 1 7 0.09 5 . 8 5 1.00 3 . 7 6 0.17 2.27 0.20 1 . 0 0 OOL. 1.00 1.00 1.00 2 . 2 2 0.06 1.95 0.10 1 . 0 0 DOL. 1.00 1.00 3 . 2 7 0.03 5 . 2 0 0.10 1 . 0 0 DOL. 1 4 . 0 0 FEET 1.00 1.00 1.19 0.06 0.58 0.10 1 .00 0.93 0.04 0 . 4 5 O.OS SO.OO G A L . 1.00 1.00 0.86 0.01 0 . 5 2 0.01 1 . 0 0 OOL. 1.00 1 . 0 0 OOL. 1 .00 l.OO 0.54 0.01 0.32 0.01 97.50 0.0 1 . 0 0 HEAO 1.00 1.00 1 1.25 0.0 0 . 0 3 3 . 8 9 0.0 S.15 0.0 1 . 0 0 HEAO 1 .00 0 . 0 2 1.23 0.0 0 . 9 7 0 . 0 1 . 0 0 HEAO 1.00 2 1 4 WIDTH I N I T I A L S P E E D> (FEET) LIST IMPHI PRICE COLUMN 1 NAME OF MACHINE CODE PICKUP 1 0 .> COLUMN 1 ITEM NAME CODE FENCE 1 . PENS fc EQUIPMENT 2. 3 . WATER SYSTEM BARN 4 . 5 . STOCK TRAILER S TO C K S P R AY E R 6 . FEEOERS 7 . 8 . TA C K COW RAISEO 51. 54. BULL PURCHASED HORSE 95. O.S 2 8500. 3 SIZE UNIT 396.00 19. l.OO IS. 1.00 I S . 1.00 I S . 14.00 19. 50.00 5 . 1.00 15. 1.00 15. 1.00 1. l.OO 1. l.OO 1. 4 30.O 5 5 FIELD EFFICENCY 6 RC1 0 . 8 8 0.80 6 LIST PURCHASE TYPE PRICE PRICE 2.00 90.00 90.00 2.00 35.00 35.00 2.00 30.00 30.00 2.00 80.00 80.00 2.00 9.00 9.0O 2.00 7.00 7.00 2.00 8.00 a.oo 2.00 3.00 5 . 0 0 1.00 750.00 750.00 1.00 1500.00 1500.00 1.00 700.00 700.OO 7 RC2 C1 . 0 0 0 6 3 1 7 YEARS LIFE 20.00 10.00 15.00 30.00 8.00 8 . 0 0 10.00 10.00 a.oo 6.00 a.oo 8 RC3 9 HOURS USED A N N U A L LY 1.60 500. 4.0 11 RFV1 0 . (6 0 0 HR/TIME 1.00 HOURS T O T O W N - T O T O P E R LABOR E R S H P / V R AT I N G / Y R 0.10 5.17 0.09 0.20 3.76 0.17 2.22 0.06 0.10 0.10 3.27 0.03 0.10 1.19 0.06 0 . 0 5 0.93 0.04 0.01 0.86 0.01 0.01 0.54 0.01 0 . 0 11 . 2 5 0.0 1 1 8 . 0 0 0.0 0 . 0 0 . 0 72.19 0.0 12 13 14 IS 16 RFV2 PURCHASE FUEL HOURS HP »RICE TYPE 3F LIFE 0.885 8 9 10 11 S A LVA G E R E P A I R F U E L & A N N U A L PROP OF PROP L U B A S HOURS LABOR L I S T O F L I S T PROP 0.020 0.0 0.10 0.0 0.0 0.050 O.O 0.20 0 . 0 0.030 0 . 0 0.10 0.10 0.0 0.010 0 . 0 0.10 0.0 0.050 0 . 0 0.050 0.05 0.0 0 . 0 0.010 0.01 0.0 0 . 0 0.020 0 . 0 0.01 0.0 0.0 0.0 1.000 0 . 0 0.600 0.0 0 . 0 0 . 0 0.0 0.230 0.0 0 . 0 6 0 C O W H E R D . 2 B U L L S . 8 0 P E R C E N T C A L F C R O P. 1 2 - 1 / 2 P E R C E N T R E P L A C E M E N T. J 10 YEARS OWNEO I N T. 1.40 __# M A C H I N E RY C O M P L E M E N T _Qlt
