36.
P E R M A N E N T P A S T U R E E S T A B L I S H M E N T, I R R I G A T E O . T E X A S H I G H P L A I N S I I R E G 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 F R A C R E
O P E R AT I O N
NO.
ITEM
D AT E
FUEL,OIL,
FIXED
TIMES
LABCR
MACHINE
L U B . . R E P.
COSTS
OVER
HOURS
HOURS
PER
ACRE
PFR
ACRE
OICKUP
TRUCK
10
NOV
0.50
0.625
0.500
2.15
MLBD
ROLLOVER
2.46
J U LY
1.00
0.571
0.432
5.34
TA N D E M
DISC
2.40
J U LY
l.CO
*.208
0.158
1.66
TA N D E M
DISC
2,40
AUG
1.00
0.208
0.158
1.66
BACKER
2,53
AUG
1.00
0.272
0.206
1.98
GRAIN
DRILL
2,58
AUG
1.00
0.288
0.218
2.54
BACKER
2,53
AUG
1.00
_0*212
0*206
_1_l28
TO TA L S
2.445
1.879
17.30
1.47
6.93
2.27
2.27
2.16
3.70
-2x15
20.95
^
\
37.
PROJECTIONS FOR PLANNING PURPOSES CNLY
NOT TO BE USED WITHCUT UPDATING AFTER 01/19/81.
B-124KC 2)
PERMANENT PASTURE, IRRIGATED, (NATURAL GAS), TEXAS HIGH PLAINS II REGN
ESTIMATED COSTS AND RETURNS ^ER ACRE
CATEGORY
GROSS RECEIPTS
TOTAL PROJECTED RETURNS
.
PROJECTED
YIELD UNIT
PRQJ-EgTEQ YOUR
S / U N I T VA L U E E S T I M AT E
$
0.0
s
VA R I A B L E C O S T S I N P U T U S E
PREHARVEST COSTS
FERT
(N>
APPL'D
1^0.00
FERT
(P)
APPL'D
40.00
I R R I G AT I O N
WAT E R
26.00
FUEL & LUBE—TRACTOR
EQUIPMENT
IRRIGATION
REPA IRS——TRACTOR
EQUIPMENT
IRRIGATION
LABOR——MACHINERY
1.00
I R R I G AT I O N 2 . 1 8
O P E R AT I N G
C A P I TA L
47.55
SUBTOTAL, PREHARVEST
HARVFST COSTS
SUBTOTAL, HARVEST
LB.
LB.
ACIN
ACRE
ACRF
ACRE
ACRE
ACRE
ACRE
HOUR
HOUR
DOL.
ACRF
ACRE
s
TOTAL VARIABLE COSTS
ACRE
$ 159.43 $.
3. INCOME ABOVE VARIABLF COSTS
ACRE
$ -159.43 $
4. FIXED COSTS
DEPREC,INTEREST,TAXES & INSUR.
TRACTOR
EQUIPMENT
IRRIGATION
ORORATED ESTABLISHMENT 221.43
LAND (NET SHARE-RENT)
TOTAL FIXED COSTS
ACRE
ACRE
ACRE
DOL.
ACRE
ACRE
0.0
2.35
85.02
0.14
31.00
7_.49
$ 125.86 $.
5. TOTAL PROJECTFD COSTS
ACRE
$ 285.29 S.
6. NET PROJECTED RETURNS
ACRE
S -285.29 S
0.26
0.30
26.00
12.00
0.0
1.93
79.30
0 . 0
5.00
5.00
0.14
S
I .50
16.12
5.00
10.92
6.66
159.43
0.0
$
LAND CHARGF BASED ON S50/ACRE LESS 50 PERCENT OF IRRIGATICN FIXED COSTS,
ESTABLISHMENT COSTS PRORATED OVER 7 YEARS.
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE AND IS
NOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS AND RETURNS FROM ANY
ANDFARM
DEVELOPED
BY STAFF
MEMBERS
OF THE
TEXAS AGRICULTURAL
nNE OLLECTED
PARTICULAR
OR RANCH
OPERATION.
THESE
PROJECTIONS
WFRE
EXTENSION SERVICE AND APPROVED FOR PUBLICATION.
SE*2
£V*£
008*0
OOOM
62"•z
6 2 •o
£ * * 0
001*0
£P*0
001*0
001*0
001*0
001*0
001*0
001*0
0 01*0
S2t-o
_.2l'o
<_2l*0
921*0
S2l*u
S21* J
S2I*0
S2l*0
SdOOH
SdOOH
62<•D
6c «•o
62«•o
6 2 "•o
b Z •o
62«»0
£ * * 0
£tr *0
£**o
_**o
C**0
et. *o
__dDV d_.d 3dDV d3d
S1V101
ul*G
ld3S
01
01
01
01
01
s>nv
a "inr
3Nnr
01*0
01 *0
bvw
d3A0
31V0
s i s o d * d 3 d * * a n i 3 N I H D V W dOOV 1 S 3 W I 1
oaxid • nu*-3n__
AVIM
.IdV
130
- o n a i c fi > : i o
01
01
0.
01
01
ul
01
•ON
fc31I
- o n t j i onx_)ic
XDObl
XDOdl
XDOdl
XDOdl
-.Dnai
dOXDlc
cOXDIo
dOXDlc
dOXDIo
dOXDld
X D O d l dOXDld
NOIlVd3dU
3dDV d3d SNd013d ONV S1S3D 031VInI1S3
Nt)3d II SN1VId H9IH SVX31 *(SV9 IVdOlVN) •03XVDlddl •3__l.lSVd J.N3NVWd3t.
'8£
39.
/ " *■
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT JPDATING AFTER 01/22/81.
B-124KC 2)
SUGAR BEETS, IRRIGATED, (NAT GAS), TEX HIGH PLAINS II REGN
ESTIMATED COSTS AND RETURNS PER ACRE
HIGH LEVEL MANAGEMENT
CATEGORY
PROJECTED
YIELD UNIT
1. GROSS RECEIPTS
SUGAR BEETS
TOTAL PROJECTED RETURNS
20.00 TON
VARIABLE COSTS
INPUT USE
PREHARVEST COSTS
SUGAR BEET SEED
10.00
FERT (N) APPL'D
75.00
1 .00
INSECTICIDE
HERBICIDE
I .00
IRRIGATION WATER
30.00
FUEL & LUBE—TRACTOR
EQUIPMENT
IRRIGATION
R E PA I R S T R A C T O R
EQUIPMENT
IRRIGATION
LABOR
MACHINERY
3.59
IRRIGATION
2.52
OPERATING CAPITAL
85.20
SUBTOTAL, PREHARVEST
HARVEST COSTS
20.00
CUST HAUL & HARV
SUBTOTAL, HARVEST
LB.
LB.
ACRE
ACRE
ACIN
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
HOUR
HOUR
DOL.
ACRE
TON
ACRE
YOUR
ESTIMATE
EB _____!__
S / U N I T VA L U E
28.00 S6____
$ 560.00 $
2.10
0.26
38.00
58.00
21.00
19.50
38.00
58.00
5.00
5.00
14.41
2.90
65.40
3.06
4.84
9.30
17.94
12.60
0 . 1 4 11 x 3 3 .
$ 278.87 $.
4.5 0 2<_U_-__
S 90.00 $
ACRE
$ 368.87 $.
3. INCOME ABOVE VARIABLE COSTS
ACRE
$ 191.13 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
S
5 9 3 ..57 $
6. NET PROJECTED RETURNS
ACRE
S
- 3 3 ..57
TOTAL VARIABLE COSTS
2 2 .▶39
13.81
63.00
________
......
1,
_______
,
.
_.
i,
__LS5jl__0
224.70 S
s
LAND CHARGE BASED ON 1/5 OF GROSS LESS 1/5 OF HARVEST. HAULING &
SOX OF IRRIGATION FIXED COSTS. BEETS ARE 14% SUGAR.
NFORMATION 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.
1 1 .
uo.
SUGAR BEETS. IRRIGATED, (NAT GAS), TEX HIGH PLAINS II REGN
ESTIMATED C3STS AND RETURNS PER ACRE
HIGH LEVEL MANAGEMENT
ITEM
NO.
O P E R AT I O N
PICKUP TRUCK
CHISEL
TA N D E M D I S C
B O X F L O AT
LISTER 8R
R O L L I N G C U LT
BED PLNTR 8R
R O L L I N G C U LT
SHREDDER 2R
C U LT I VAT O R 8 R
SHREDDER 4R
OFFSET DISC
OFFSET DISC
T O TA L S
HLM
HLM
HLM
HLM
HLM
HLM
HLM
HLM
HLM
HLM
HLM
10
1,79
1 ,76
1,95
1,90
1,66
1 ,74
1,66
1,91
1 ,69
1 ,92
1,78
1 ,78
O AT E
DEC
JAN
JAN
FEB
FEB
MAR
MAR
M AY
MAY
JUNE
J U LY
AUG
SEPT
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
PER ACRE PER ACRE
1 .20
1.00
1 .00
1 .00
1.00
2.00
1.00
1.00
0.25
1.00
1 .00
1.00
2.00
1.500
0.132
0.146
0.222
0.1 14
0.292
0.152
0.146
0.139
0.156
0.277
0.104
1.200
0.100
0.1 10
0.168
0.086
0.222
Ool 15
0 . 11 1
0.106
0.1 18
0.210
0.079
5.15
1.33
1.42
1.96
1.02
2.82
1.56
1.41
1.19
1.44
2.43
1.16
.2x223 -2*k SS
-2*32
-±x±3
25.20
36.20
3.588
2.782
3.
1.
2.
2.
1.
4.
2.
2.
1.
2.
4.
2.
52
99
38
65
48
16
62
08
68
80
10
24
^ " ^
~
1
)
^1
1.1.
LISTIN. OF THE NAME SET ANO PRICE VECTOR
CODE
1
2
3
4
5
<
_
,
.
.
o
t11
12
13
14
1.
1*
l ?
1A
19
2<21
22
23
24
25
26
_?
28
?.
3
31
32
33
34
35
36
37
38
_
._
._
._
«-B.
DOZ.
C W T.
C U T.
C W T.
C W T.
C W T.
'.. C"T«
. _ C W T.
_
C . T.
._ CWT .
._ HEAD
DCL.
C - T.
C r f T.
._
C - T.
HEA-)
_ _ _ C - T.
HEAO
L3.
._
L3.
HEAO
L3
.
1.00
ICO.00
ICO.00
.5.00
£5.00
65.CO
87.50
75.00
74.00
100.00
S3. 3 0
7C0. 00
1 .00
4 -.00
72.00
1 10.C ft
I co.on
48.00
100.0r>
.
.
.
.__
.
_>E-P
LEASE
ACRE
.
FE£OE°
LAMBS
LB.
0.69
0
SHEEP
HEAO
eO.OO
LAM3S
LB.
0.70
5
„
LA
.
_
HEAO
6
0.00
SLAJ3»'TF>J
LAMBS
LB.
0.70
.
EKE5
L8.
.
CULL
S-C5
LB.
0
.2
ft
?AMS
HEAO
.
■
MUTTON
1
DAISIN.
42
SLAUGHTER
43
44
45
MARKET
_ I LT
53»S
46
47
4«
4<-
PRICE COOE
_
MILK
C _4 .
WC-CL
_GG3
STTCKCR
STOCKEP STEERS
STOCKER HEIFERS
FEEDER STEERS •
FEEDc» HEIFERS
F E E D E R C A LV E S
5HU'HT_« STEERS
SHU.HTER HEIFFR
S T F E 3 C A LV E S
H E I F E R C A LV E S
_^-_:>-'J_ HEIFERS
_4TH L -3 3.
CULL cn_s
_LL
r 4 LV E S
B U L L C A LV E S
C'JLL CAIPY CO-5
O A I R Y S U L L C A LV E
<I3 MOHAIR
A _ L T - fl H A I R
< I _ > O O AT S
D__S
4
4
NMOO UNIT
ITEM NAME
CULL
SHEE°
LB.
0.20
.
•
HERO REP HEAD .
HOGS
HOGS
C W T.
C W T.
HEAC
HEAO
SCWS
_ -TH LOSS 2X
rEF}.P PIGS
REGION NUMBER!
PIGS
C W T.
HEAD
LH.
C W T.
50.00
50.00
.
.
26.00
•
1 12.50
0.62
52
S3
54
55
56
S7
59
60
61
.2
63
64
65
e6
67
_8
6 "
70
71
72
73
74
75
76
77
78
79
90
.1
32
_
^4
85
86
87
69
.9
«0
91
92
93
94
95
96
97
98
.9
1 0"
ITEM NAME
FLAX
SUNFLOWER
SAFFLOWER
SUGAR BEETS
EEANS
BRCILERS
LAYERS
DUCKS
TURKEYS
COTTCN-UPL ANO
COTTCN-PIMA
CCRN
GRAIN SORGHUM
CATS
RYE
WHEAT
TRITICALE
_CE
WINTER WHEAT
SPRING WHEAT
1LFALFA HAY
O AT E : 0 1 2 2 8 1
NMOO
UNIT
....
LB.
PRICE
—mm. — — • — mm
•» — mm, • mm.—
m
1.20
________
,
_ ■. _ - _
. __
—_._._ • _»_
,,
..,.
.......
——..'..
L
L
L
L
B
B
B
B
.
.
.
.
______
.
8U«
BU.
LS.
LB.
BU.
BU.
C W T.
BU.
BU.
8U.
BU.
CWT.
.
•
____ . —
.
.___
....* ___
.
.
____—* __
.
.
_-_.__-*__
3.70
6.30
.,,
.
4 . 4 0
.
_ • __,__,
. . . . ____*_—
LB.
.
TON
70.00
2ERMLOA
WHEAT&RYE GRASS
NATIVE GRASS
TON
ACRE
BAGS
55.00
SORGHUM FORAGES
FOR. SORGHUM HAY
SUGAR BEETS
TOBACCC
PCTATOES
GUAR
COTTON LINT
COTTONSEED
PEANUTS
_CANS
=_ACHES WHSLE
SOYBEANS
S -_THE°N PEAS
ACRE
TCN
TCN
LB.
C W T.
C W T.
LB.
TCN
__
BU.
C W T.
.
•
45.00
.
•
55.00
28.00
.
12.00
0.76
1 10.00
.
________•.____
.
To . 0 0
12.00
.
COCI
ITEM NAME
101
102
103
104
10106
107
108
109
11 0
1 11
1 12
11 2
11 4
IIS
SALT
MINERALS
SALT fc MIN.
BCNE MEAL
CREEP FEEO
GROWTH STIMULANT
COTTONSEED CAKE
SUPPLEMENT
RANGE SUPPLEMENT
RANGE CUBES
CONCENTRATES
PROT. SUPPLEMENT
13-14X PRO FEEO
1S-16X PRO FEEO
SUPPLEMENT. 20X
21-2SX PRO FEEO
26-30X PRO FEEO
31-3SX PRO FEEO
36-4OX PRO FEEO
41-45X PRO FEED
46-50X 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
DRY MATTER
AUM'S
CWT.
CVT.
LB.
CWT.
CWT.
CWT.
LB.
CWT.
CWT.
CHT.
CWT,
CWT.
CWT.
CWT,
CWT.
CWT.
CWT.
CWT.
CWT.
CWT.
SCW FEED GEST.
SOW FEEO LACT.
BCAR FEEO
PIG STARTER
CWT.
CWT.
CWT.
CWT.
RANGE IMPROV
OEATH LOSS
DEATH LOSS PIGS
OEATH LOSS STOC.
BREEDING
COASTAL PASTURE
ACRE
OOL.
DOL.
DOL.
HEAO
lie
11 7
11 8
119
120
121
122
123
124
12.
126
127
12B
129
130
131
132
133
134
13 .
136
137
136
139
140
141
142
143
14-4
145
146
147
148
149
150
NMOD UNIT
PRICE
10
CWT.
CWT.
CWT.
CWT.
CWT.
CWT.
CWT.
CWT,
CWT,
OOL.
95
95
9S
15
1 00
400 0 0
1*2.
LISTING OF THE NAME SET AND PRICE VECTOR
CODE
ITEM NAME
151 =>ASTURE
152 SM. GR. PASTURE
1 5 3 PA S T U R E , TA M E
1 5 4 PA S T U R E . N AT I V E
1 5 5 S O R G H U M PA S T U R E
1 5 6 C O A S TA L - R G - C L
1 5 ? C O A S TA L R Y E G R A S S
158 COMMON LFGUME
1 5 9 C O A S TA L L E G U M E
160 R YE G=5 ASS-CLOVER
161 CCPN SILAGE
162 GRASS SILAGE
163 SORGHUM SILAGE
1 6 4 H AY L A G E
165 SM GRAIN STUBBLE
166
167
163
169
170
171
172
173
174
175
176
CCPN STALKS
CROP PESIDUE
STRA*
WET CORN
H AY
LEGUME HAY
GRASS HAY
MIXED HAY
N 4 T I V- H AY
SORGHUM HAY
HAY (PROD.COST)
177 RANGE IMPR.VEMEN
178 IMPROVED PASTURE
179 WHEAT PASTURE
180 WHEAT GRAZING
181 SEEO rfHEAT
182 G^-ASS SEEO
1«3 SUGAR BEET 3EFD
184 SEED CORN/GRAIN
195 SEED CORN/SILAGE
186 GRAIN SORG. SEED
187 FORAGE SORG SEED
18M ALFALFA SEED
189 S0Y3EAN SEEO
190 RYEGRASS SFEO
191 COTTCN DELINTED
192
193 COTTONSEEO
194 SOUTHERN PEAS
195 GUAR SEEO
196 COSTAL HAY
197 SPRING WHEAT SD.
199 WINTER WHEAT SO.
199 PQTATOE SEED
20 0 SEEO
NMOO UNIT
PRICE COOE
AUM
15.00
ACRE
.__
ACRE
Z
•
ACRE
•
ACRE
.
ACRE
.
ACRE
.
ACRE
.
ACRE
.
ACRE
.
TON
16.00
TCN
.
TON
.
TON
.
ACRE
.
TCN
.
ACRE
.
TON
.
BU.
.
EALE
2.0C
TON
.
O AT E : 0 1 2 2 8 1
REGICN NUMBER:
_01
202
203
204
205
206
207
209
209
210
2 11
212
213
214
215
216
217
218
219
220
221
TON "".II 222
TON
.
223
TON
.
224
TON SO.OO 225
DCL.
.
226
ACRE
0.40
227
ACRE
.
223
O AY S
0.30
229
O AY S
0.13
230
BU.
5.00
231
LB.
.
232
LB.
2.10
233
BAGS 45.00 234
9AGS -0.0C 235
LB.
0.60
236
LB.
0.60
237
LB.
2.39
238
LB.
O.IS
239
.
240
L3.
0.43
241
.
242
TO N 11 0 . 0 0 2 4 3
.
244
LB?
0.25
245
.
246
.
247
.
248
.
249
LB.
1.00
250
ITEM NAME
NMOO UNIT
PRICE CQCE
•
FERT <N> APPL'O
FERT <P) APPL _
TOP DRESS FERT.
SIDE DRESS FFRT.
PLOW DOWN FERT.
F E RT I L I Z E R
NITROGEN
NITRCGEN (DRY)
NITROGEN (ANHY.
NITROGEN (LIO)
FHOSPHATE
PHOSPHORUS
MIXED FERT.
INSECTICIOE
l-ERBICIDE
POTASH
POTASSIUM
....
..
_____
_____
_____
____
—
.——
___
LB.
LB.
____
_______
______
,. _
_____
_____
TON
0 . 26
0. 30
____" __
«
«
—___' __
————'__
—.— '».,,.
1 7 5 , 00
. . . . ____'«__
_____ ____' __
APPL
LB.
______
_____
4 . SO
7..00
.., ___
1!1!1!111 111
»__
FOlTaR FEED
11|1 11 1iili
LIMECGYPSUM
LIME
GYPSUM
SOIL TEST
SOIL FUNGICIDE
FOLIAR FUNGICIDE
INSECT, fc FUNGI.
FUNGICIOE
INSECTICIDE
METHOXYCHLOR
MALATHION
PARATHION
INSECT. - EARLY
I N S E C T. - L AT E
HERB. PREMERGE
HERB. P0STEME9GE
HERBICIDE
'—
'—
■__
•___
____._—
.
_____
—
—
— __—__
-._ __— »__
_____. »__
—
—mm>
—
m m m — — . —
APPL
3.50
_,___. ■__,_,■.
.
. »__
GAL.
—
—m—
m
m
m
m
m
m
m
m
ACRE
ACRE
12 . 0 0
•—
6 .00
9 .00
251
2S2
2E3
254
2SS
25*6
257
258
2S9
260
261
262
263
264
26 S
266
267
268
269
27.
271
2712
273
274
27S
276
277
278
279
280
281
282
283
284
28296
287
28e
289
290
291
292
293
294
29S
29297
298
299
300
ITEM NAME
NMOD UNIT
2-4-D
BRQAO LEAF HERB
GRASS KILLER
PRE-MERGE HERB
SOIL STERILANT
OEFOLIANT
POST EMERGE HERB
BANDED HERBICIDE
BROADCAST HERB.
CHEMICALS
FUMIGANT
SEED TREATMENT
RODENT CONTROL
NEMATODE CONTROL
OESICCANT
PRESERVATIVE
CUS HARV SOYBEAN
CUS HARV WHEAT I
CUST HARV WHEAT
CUST HARV SORG O
CUST HARV SORG I
CUST HARV CORN
SUGAR BEETS HARV
CUSTOM HAUL
CUSTOM HARV&HAUL
STRIP & HAUL
HAUL.COMP.EOUC.
COTTON GINNING
HAUL.GIN,BfcT
BAGS.TAGS.ETC.
HAUL. COKP.EOUC
GIN. BAG. TIES
HAUL GRAIN SORG
HAUL WHEAT
HAUL CORN
CUST
CUS HARV S. PEAS
HAUL S. PEAS
HAUL GUAR
CUS HARV GUAR
SEEO COTTON-PIMA
SO COTTON-UPLAND
HARV.fcHAUL PIMA
HARV&HAUL UPLAND
GIN.BAG.TIE-PIMA
GIN.BAG.T UPLAND
ACRE
_____
PRICE
12.00
.
ACRE
ACRE
C U T.
BU.
8.00
8.00
0.3S
0.25
LB.
COT.
CWT.
0.2S
1.25
7.00
BALE
CWT.
BU.
TON
ACRE
CWT.
CWT.
ACRE
35.00
0.2S
_____
L8.
.
o.to
O.IS
8.00
0.25
0.29
10.00
0.30
PEAR BURNING
MACHINE HIRE
,_#
^"^lv
'x~~___
.3.
LISTING OF THE NAME SET AND PRICE VECTOR
CODE
ITEM NAME
331
30 2
30 3
304
305
306
307
309
309
310
31 1
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
323
329
330
331
332
333
334
735
336
337
339
339
340
341
34 2
34 3
34 4
345
346
34 7
348
349
350
CAR RFNTAL
TRUCK RENTAL
TRACTOR RENTAL
TRUCKING
CARTH MOVING
DITCHING
DIGGING
LANO PREPARATION
DE=a BREAK
HIRE TILL. EQUIP
HIRE PLANT ECUIP
HIRE HARV EQUIP
HIRE HAYING ECUl
HIRELIVSTKEOUIP
HIRE SILAG EQUIP
AERIAL SEEDING
CUSTOM PLANT
CUSTOM DRYING
CUSTOM COMBINING
CUST COMB C HAUL
CUSTOM HAULING
GRAIN HAULING
CORN DRYING
GRAIN DRYING
CUSTCM SWATHING
STORAGE
CUST COTTON PICK
FUNGICIDE 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
CUSTOM BALING
CUSTOM BALE HAUL
CUSTOM MOWING
CUSTOM RAKING
CUSTOM STAKING
HAUL & STACK
STACK MOVING
HAYING&STACKING
AERIAL APPL.
HAULING.MKTG
NMOO
UNIT
PR1 CE
9U.
0 12
OU.
0
APPL
-ALi
BALE
,oi
2 .50
0 .60
0 .60
0
.Ti
2 .SO
REGION number:
CODE
ITEM NAME
351
352
353
354
3SS
356
3S7
358
359
360
361
362
363
364
365
366
367
368
269
370
371
272
373
374
375
376
377
3 78
379
390
381
382
383
384
385
386
387
388
389
390
391
392
393
394
395
396
3 97
398
399
400
WEIGHING
CUSTOM GRINDING
GRINDINGCMIXING
CUSTOM BRANDING
OTHER IRIG LABOR
IRRIG. LABOR
HAND HARVEST
THINNING
PRUNING
HOEING LABOR
D AT E : 0 1 2 2 8 1
NMOD
____
UNIT
CE
HOUR
00
HOUR
.25
pIach TREES
TREE WRAP
GROVE CARE CHG.
TREE REPLACEMENT
56
1!1!!1I1
i1Ii1I1
I11II111V11I1111OlI11Jfl11i11t1O1li1i1u
PROCESSfcMARKET
HARV.PACK.MARKET
CUSTOM HARVEST
CUSTOM PACKING
MARKETING
ICING
PACK & CONTAINER
PACK & COOL
HARVEST fc MARKET
MARKETING
LIVE
MISC EXPENSE
LIVE
REPAIRS & MAINT. L I V E
FENCE REPAIR
WATER FACIL REPR
BARN REPAIR
CORRAL REPAIR
MGMT RECORDS
MISC EXPENSE
HEAD
~ 5 .00
OOL.
DOL.
OOL.
HEAD
HEAD
HEAD
HEAO
1 .00
1 .00
1 .00
4 .00
2 .50
1.55
1.55
DOL.
1 .00
COCE
401
402
403
404
40S
406
407
408
409
410
4 11
412
413
414
41S
416
417
4ie
419
420
421
422
423
424
425
426
427
428
429
430
431
432
433
434
435
436
437
438
439
44C
441
442
443
44.4
44S
446
447
448
449
4S0
ITEM NAME
NMOO
UNIT
PR][CE
SALT & MINERAL
VET & PROCESSING
VET MEDICINE
L i v i
VET SERVICE
MEDICINE
SHEARING
VET & MEDICINE
FOGS
LB.
DOL.
OOL.
0 ,.07
1. 00
1 . 00
DOL.
1. 00
VET MEO fc IMP.
BALER TWINE
BALER WIRE
STICKS
HEAD
0. 50
*—
LP GAS
s. 33
3 . 40
FUEL FOR HEATING
FUEL FOR DRYING
ORYING
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
!
i .75
CWT.
1
—
'
'—
LISTING OF THE NAME SET AND PRICE VECTOR
ITFM NAME
451
452
453
454
455
456
457
459
459
460
461
462
453
464
465
466
467
468
469
470
471
472
473
474
47 .
476
477
473
479
430
481
482
463
484
4BS
486
487
498
499
490
491
492
493
49 4
495
496
497
493
4«9
SO'*
HAIL
NMOO UNIT
l\SU=tANCF
COL.
LIVESTOCK
INS
HAIL
INS.
W H E AT
ACRE
HAIL
INS.
COTTON
CROP
INS.
W H E AT
ACRE
CROP
INS.
COTTON
_
HAIL
INS
SORGHUM
GEN
FM
OVERHEAD
UTILITIES
_
_
ELECTRICITY
IRRIG.
E D . I P.
WAT E R
CHAHGE
TA N <
I R R I G AT I O N
I R R I G AT I C N
WAT E R
_
ALLOTMENT LEASE
RENT
VEH
fc
MOTOR
RENT
MACHINERY
RENT
BUILDING
RENT
LAND
'
.NT
LAN.}-CASH
SENT
LAN.-SHARt.
RENT
PA S T U R E
RENT
_
GRAZING P£RMITS
GRAZING LEASES
TRUCKINGfcTRAVEL
TRUCKING
FREIGHT
FRIC- CODE
0 . 15
". ?1
50 2
«
4 . 0.
.
3 . C0
•
.
•
•
503
504
£05
506
S07
503
509
510
511
SI2
513
514
515
_!6
517
513
519
520
521
522
523
>
•
•
.
<
«
.
.
.
,
.
.
= 24
525
526
52 7
HAULING
H A U L I N G f c M K T G . S T O C C W T. 0 .75
S A L E S C O M M H O G S H E A O 1 .25
SESAME
LB.
f t .20
SESAME
SO
LB.
I .00
SUPPLIES
9 .84
528
529
530
531
532
533
534
535
536
537
538
539
540
54 1
4 .8.
BRUSH CLEARING
SHAVINGS
J
DATE: 012281
REGICN NUMBER:
542
543
544
S45
546
547
549
549
550
ITEM NAME
NMCO UNIT
PRICE COCE
HAY HBRO FORAGE
SO HYBRID FORAGE
CST HVT HBRC FRG
HRBCO
INSE fc FNG I POT
eALE
TON
APPL
ACRE
ACRE
TCN
BALE
APPL
ACRE
LB.
CWT.
ACRE
CRTN
BU.
ACRE
CWT.
ACRE
TCN
LB.
BALE
ACRE
ACRE
VISC EXP COTTCN
HERBICIDE
HERBICIDE
CUST HRV SB.
HERB. SC. PEAS
ACRE
ACRE
ACRE
ACRE
ACRE
5.00
12.00
12.00
10.00
ACRE
ACRE
ACRE
ACRE
LB.
ACRE
27.00
12.00
12.00
12.00
0.40
5.00
0.10
58.00
4.SO
38.00
O.OS
30.00
15.00
C L S T H R V A L FA L FA
H AYA L FA L FA
I N S E C T. A L F A L F A
CST SPR CSTL BRM
HRBCD CSTL BERN.
H AY C S T L B E R M U D A
CST HVT CSTL BRM
I N S E C T. C O T T O N
HERBI. COTTON
GUAR SEED
CSTM HAUL GUAR
CSTM HVST GUAR
I N S E C T. W H E A T
C S T M H A U L W H E AT
C S T M H V S T W H E AT
CST HL GR. SORG.
I N S E C T. G R S C P G .
INSECT. CORN
HERBICIDE
HERBICIDE
•-EPBICIDE
GRAZING
AERIAL SEEDING
CUST HAUL
HERBICIDE
CUST HAUL fc HARV
INSECTICIDE
FENCE REPAIR
FUNGICIOE
HERBICIDE
______
GSD
SS
______
CORN
FSOR
WH
SORG
ALFA
SB
SUGB
SUGB
SUGB
STKR
SUGB
GSI
______
eu.
ACRE
TCN
ACRE
DAYS
ACRE
ACRE
____ ______
___—
__________________ _
_
_
_
_
_
_
________________
_
_i.i__._-—
_—
_
_
u
0.65
60.00
3.00
22.50
3.90
40.00
0.6S
4.SO
6.00
0.22
1.7S
10.00
4.92
0.10
7.00
0.25
5.00
4S.00
0.24
0.65
6.00
30.00
,__»_._
.
.
___—-___
____——_
——_- —_*___>
_—__«_• -__
____*__»
4.12
____.__■___._»____-__.
551
552
553
5S4
5SS
556
S57
SS8
559
560
561
S62
563
564
565
566
567
568
569
S7C
S71
572
573
574
57S
576
577
S7e
579
S80
S81
582
583
se4
ses
586
S87
S88
589
590
S91
592
593
S94
59 S
596
597
S98
599
600
ITEM NAME
NMOO UNIT
PRICE
2.76
_»•__•*«_.
9.98
4.80
24.65
SO.OO
7.66
12.81
7.00
0.20
4.00
0*33
__)
*5.
TA B L E X X . D E FA U LT " A R A M E T F P VA L U E S A N O D E F I N I T I O N S
region:
2
gate:
0122m
R O W PA R A M E T E R D E F I N I T I O N
DEFAULT VALUE
1. PRICE PER GALLON OF GASOLINE
1.0500
2 . P R I C E P E R G A L L O N O F L . P. G A S
0.6500
3. PRICE PER GALLON OF DIESEL
1 .0000
4 . P R I C E P F R K I L O WAT T H O U R O F E L E C T R I C I T Y
0.040C
5 . P R I C E P E R 1 0 0 0 C U . F T. O F N AT U R A L G A S
0.0
6 . N O M I N A L I N T E R E S T R AT E
0.1400
7 . IN SU R AN C E R ATE (AVER AGE IN VESTMEN T)
0.0100
^ . TA X R AT E ( P U R C H A S E VA L U E )
0.0050
9. IRRIGATICN SYSTEM NUMBER
1•
10. PRICE OF MACHINERY LABOR PER HOUR
5.00
11. P^ICF OF OTHER LABOR PER HOUR
5.00
1 2 . P R I C E O F I R R I G AT I O N L A B C R F E R H C U H
5.00
13. DEATH LOSS (PERCENT OF TOTAL RECEIPTS)
0.0
1 4 . L I V F S T O 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 5 . E Q U I P M E N T 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 6 . L I V E S TO C K TA X R AT E ( AV E R A G E VA L U E )
0.0050
17. EQUIPMENT TAX RATE (AVERAGE VALUE)
0.0050
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 )
0.0840
19. FACTOR TC CONVERT MACHINE HRS TC TRACTCR HRS
1 • 1000
-0. FACTOR TO CONVERT TRACTCR HRS TC LABCR HRS
1.2000
21. FACTOR TO CONVERT SELF-POWERED MACHINERY HRS
TO
LABOR
HRS
1.2500
P P. L U B R I C A T I O N C O S T M U L T I P L E C F F U E L C O S T S 0 . 1 5 0 0
?3.
REAL
INTEREST
R AT E
0.0
U6.
MACHINERY COMPLEMENT! 2)
COLUMN
NAME 0" 14C .T
TRACT-JP
TRACTir
TRACTS
TRACTjm
TRACTOR
TRACT D« 4 *.H _>R
PICKU^ T<JC<
PICKU° 4 >H ft~.
1
3
4
SPEED
(MPH)
7 .
150.0
125.0
1OC.0
75.0
40.n
225.0
1 .0
INITIAL
L 1ST
PRICE
36»00.
31250.
27360.
177C0.
10800.
56900.
1.
3 .
1 . 0
1 .
9 .
1 .0
1 0 .
0 . 5
I 1 .
1 3 .
0. 5
1 .0
1 .0
1 4.
6 . 6
1 5 .
1 6 .
1 .0
1 .0
1 7 .
1 . 0
1 8 .
1 9 .
1 . 0
1.
78CC.
8300.
1.
1.
45300.
1.
1.
1 .
1.
CODF
1 .
2 .
3 .
4 .
5 .
6 .
1 2 .
COTT^M ST" .a- S=>
2 0 .
21 .
2 2 .
S W A T H E R 3 . P.
2 3 .
' 4 .
2 5 .
LISTE7- _NT63
LISTER-PLNT3P
BED PLANTER6R
BED PLANTE -R
TA N D E M O I S C
TA N D E M D I S C
OFFSET DISC
OFFSET DISC
CHISEL
CHISEL
MLBD ROLLOVER
HOLD-DARD 6B
MOLDBOARD 123
ONEWAY
ROOWEEDER
Wl DTH
(FEET)
1 .0
1 .0
1 .0
1 .0
14.0
1 .0
1 . 0
2 6 .
1 . 0
2 7 .
1 .0
_.
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 _ P
C U LT I VAT O R 3 R
2
C AT F : C 1 2 2 8 1
2 9 .
3 0 .
31 .
3 2 .
3 3 .
3 4 .
3 5 .
3 6 .
1 . 0
1 .0
2 0 . 0
2t>.6
20.0
20.0
26.6
1 . 0
4 5 .
20.0
26.6
20.0
26.6
14.0
2 0 . 0
14.0
28.0
23.0
4 1 . 0
4 6 .
5 . 3
4 7 .
8 . 0
4 8 .
16.0
16.0
3 0 . 0
3 7 .
3 3 .
3 9 .
4 0 .
41 .
4 2 .
4 3 .
44 .
4 9 .
5 0 .
1 .
1.
1•
1.
26CC0.
1.
1.
1.
1.
1•
1.
35! - .
4S00.
2500.
4000.
5200.
1.
4500.
5250.
3540.
4500.
4500.
7500.
7000.
15C0C.
62C0.
11 5 0 0 .
6500.
5000.
11 0 0 0 .
32C0.
4800.
5
4 .5
4 . 5
4 . 5
4 . 5
4 .5
4 .5
1 .0
1 .0
1 .0
30.0
30.0
1 .0
1 .0
2 . 8
1
1
1
1
1
1
1
1
.0
.0
.0
.ft
.0
.0
.0
.0
5 . 0
1
1
1
1
1
1
.0
.0
.0
.0
.0
. .
FIELD
EFFICENCY
0.S8
0.88
0.88
0.88
0.68
0.89
1.00
I .00
1 .00
0.88
0.P8
1 .00
1 .00
0.67
1 .00
1 .00
1 .00
1 .00
1 .CC
1 . - ft
l.CO
I .00
0.77
1 .00
1 .00
1 .00
1.00
1 .00
I .oc
3 . 5
I.Bft
3 . 5
9 . 0
o.eo
3 . 5
3 . 5
1 .0
4 . 5
4 . 5
4 . 5
0.80
0.7S
0.75
1 .00
0.30
o.eo
4 . S
0.60
0.60
0.83
0.83
4 . 5
o.e3
4 . 5
0.83
0.80
0.80
4 . 5
4 . 5
4 .5
4 . 5
4 . 5
o.eo
4 . 5
4 . 5
0
0
0
0
5 . 0
S . O
.
.
.
.
8.
80
80
80
c
7
9
RC1
AGE
RC3
1 .20
t.20
1.20
1.20
1 .20
1 .20
1.00
1 .00
1 .OC
0.8C
0.80
1.00
l.OC
0.60
1 .CO
1 .00
1.00
1.00
1.00
0 . 0
1 .oc
0 . 0
I .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
l.OC
1.00
1.00
1.00
0.90
0 . 0
o.ao
0 . 0
0.65
0.6S
0 . 6 5
0 . 6 5
1 .00
1.00
1.00
1.00
1.00
0.6S
1.00
0 . 0
0 . 0
0 . 0
C
O
C
O
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
C O
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
C O
0 . 0
C
O
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
C .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
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
1.00
l.CO
1.60
700.
1 .60
700.
1 .00
1 .00
1.60
3C0.
1 .00
1 .CO
1.00
1 .00
1.00
1 .00
1 .00
1 .00
1.30
300.
1 .00
l.CO
1 .00
1 .00
1 .00
l.CO
i .eo
200.
1.80
200.
1 .80
100.
1.80
100.
1.80
100.
1 .00
1 .
1 .80
100.
1 .80
150.
1.60
too.
1 .60
100.
1 .80
2C0.
1.80
200.
1.80
200.
1.80
200.
1.80
2 0 C
1 .80
200.
1.30
200.
1.30
100.
1.30
ISO.
1.80
150.
1.80
100.
10
YEARS
OWNED
7 . 0
7 . 0
7 . 0
7 . 0
7 . C
7 . 0
1 . 0
1 . 0
1 . 0
3 . G
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
1 . 0
1 .0
1 . 0
1 . 0
1 .0
7 . 0
7 . C
7 . C
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
1 2
1 3
1 4
RFV1
RFV2
PURCHASE
PRICE
FUEL
TYPE
33120.
28125.
24620.
15930.
9720.
S1210.
1 .
1 .
3 .
0.680
0.680
0.680
0.680
0.680
0.680
1.000
I .COO
1.000
0.600
0.600
1.000
1.000
0.600
1 .000
1.000
1 .OOO
1.000
1.000
1.000
1 .000
1 .000
0.660
1 .000
1.000
l.OCO
1.000
1.000
1 .000
0.600
0.600
0.600
0.600
0.600
1.000
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
0.920
0.920
0.920
0.920
0.920
0.920
1.000
1.000
1.000
0.B8S
0.88S
1.000
1.000
0.885
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1 .000
0.880
1 .000
1.000
l.OOO
1 .000
l.OOO
1.000
0.885
0.885
0.88S
0.885
0.88S
1.000
0.885
0.885
0.88S
0.88S
0.865
0.885
0.885
0.885
0.88S
0.88S
0.885
0.88S
0.88S
0.88S
0.88S
1 .
7000.
7000.
1 .
3 .
3 .
3 .
3 .
3 .
1 •
I .
1 .
1 .
I .
1.
1 .
40000.
3 .
1 .
1 .
1 .
1 .
1 .
1 .
1.
1 .
25000.
1 .
I S
1 6
HOURS
LIFE
12000. ISO.
12000. 125.
12000. 100.
12000.
7 5 .
12000.
4 0 .
12000. 225.
1 •
0 .
1 •
0 .
0 .
1 •
2800.
1 .
4000.
1 .
ft •
ft •
0 .
0 .
105.
1 .
2100*
1•
1.
\m>
0 .
1 .
0 .
1 .
1•
1•
1 .
1 .
ft*
0 .
0 .
1•
O .
1 .
1 .
3 .
1 .
1 •
1 .
1 .
1.
1 .
1.
1 •
1 •
ft •
I .
ft •
ft •
3200.
4500.
2300.
3600.
4700.
0 .
o.
1 .
0 .
1 .
4200.
4750.
3200.
4050.
4250.
7200.
6700.
14000.
S700.
11000.
S900.
4500.
10500.
3OO0.
4400.
0 .
2000.
2000.
1200.
1200.
2000.
2000.
2000.
2000.
2000.
2000.
2000.
2000*
2000.
20 OO.
2000.
1 .
ft •
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
0 .
I •
0 .
ft SOO* 1 0 0 .
1 •
t •
1 •
2000.
2000.
2000.
2000.
2000.
1 .
HP
O F
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.
o.
_.
"-■*"_x
^ " ^
.
4TMACHINERY COMPLEMENT! 2)
COLUMN
NAME ftF MACHI N«-
SANO -GHT5R
HARROW
PA C K E R
LISTER 6R
LISTER 3R
SHREDDER 2R
SHRFDDER 4R
GRAIN DRILL
GR DRILL/FERT
B O X F L O AT
HERB SPR/DISC
COTTCN TR 33L
C O T T O N T- J 5 . L
C O T T O N S T- J / B S i .
R O L L I N G C U LT HI M
R O L L I N G C U LT H L M
GRAIN O .LL
HLM
C U LT I VAT O R S ; . H L M
C U LT I VAT O R _ R H L M
GRAIN DRILL
HLM
L I S T- P L N T R S R H L M
L I S T- P L N T R 3 3 H L M
BED PLNTR 6R H L M
BED PLNTR _TA N D E - O I 5 C
HLM
TA N D E M O I S C
HLM
OFFSET OISC
HLM
OFFSET DISC
MLM
CHISEL
HL*»
CHISEL
HL M
SWF -P
HLM
MOL .HOAR. 63 - _ v
MOLD90AR.123 H L M
O N E - AY
RODWEEDER HLM
FURROW OPENED
RODWEEDER
H L "
PACKER
LISTER 6R
HLM
LISTER BR
HLM
SHREDDER 2R
HLM
SHRED-ER 4R
HL M
GRAIN 0-ULL
GP - ILL/FERTHL .
B O X F L O AT
HLM
H E Tr. 3 - - J / D I S C _ • COTTON TR 39 H L M
C O T T C N T- l _ 5 H L M
COTTON ST/33KHL"
1
2
CODE
WIDTH
(FEETI
51 .
5 2 .
22.5
16.0
5 . .
8 . 3
5 4 .
20.0
26.6
5 5 .
5 6 .
6 . 6
5 7 .
5 8 .
5 9 .
13.3
13.5
13.5
6 0 .
-.o
61 .
14.0
6 2 .
6 . 6
6 3 .
6 . 6
6 4 .
6 5 .
6 .6
2 0.0
26.6
4 8 . 0
2? .0
26.6
20.0
20.0
26 .6
? . . .
2 6 . 6
1 4 .0
2 0 . 0
14.0
29.0
2 3 . 0
4 1.0
35.0
6 6 .
6 7 .
6 8 .
6 9 .
7 0 .
'I .
. 2 .
7 3 .
74 .
7 5 .
7 6 .
7 7 .
7 8 .
7 9 .
9 0 .
91 .
92 .
33 .
8 . 0
3 7 .
16.C
16.0
20.0
2 0 . 0
4 0 . 0
P 8 .
8 . ?
3 9 .
20.0
2 6 . 6
3 4 .
8 5 .
3 6 .
9 0 .
91 .
_.
6 . 6
9 5 .
9 6 .
13.2
13.5
13.5
14.0
16.0
9 7 .
6 . 6
9 3 .
6 . 6
9 3 .
94 .
...
1 00.
6 . 6
1 .0
CATEl 012281
3
4
INITIAL
LIST
PRICE
1000.
2000.
550.
1590.
2500.
1200.
3500.
3400.
4400.
575.
650.
2400.
4000.
12300.
3 .00.
4500.
9000.
40 00.
5 2 0 C
5500.
4500.
5 2 50.
3540.
45.0.
450 .
7500.
7000.
15000.
6200.
1 1500.
10000.
5000.
1 1 .00 .
3 2 0 C
3600.
1900.
6200.
550.
1590.
2500.
1200.
3500.
44C0.
4400.
1 100.
650.
2400.
4CC0.
12500.
1.
SPEED
<M~H.
8 . 0
4 . 5
6 . 0
4 . S
4 . 5
3 . 7
3 . 7
4 . 0
4 . 0
6 . 0
4 . 5
10.0
10.0
2 . 8
3 .5
3 . 5
3 . 5
3 . 5
3 . 5
3 . 5
4.«.
4 . 5
4 .5
4 .5
4 . 5
4 . 5
4 . 5
4 . 5
4 . 5
4 .5
4 . 5
4 . 5
4 .5
S . O
5 .0
5 . 5
5 . 0
6 . 0
* . S
4 .5
3 . 7
3 . 7
4 . 0
4 .0
5 . C
4 . 5
10.0
l O . r
2 . 3
1 .0
5
6
FIFLO
RC1
E-FICENCY
0.80
1 .00
0.80
0.65
0.60
0.80
0.80
1 .00
o.ao
1 .00
0.90
0.60
0.P0
0.60
• . 70
0.75
0. _
0.75
0.60
0.60
0.P3
0.65
0.32
1.00
0.9?
1 .00
. . . 7
0.60
0.30
1 .00
O . fl O
1 .00
0.70
0.60
0.75
1 .00
0.75
1 .00
0.65
0.60
0.80
0.80
0. 1 .00
ft • 60
0.60
0.60
0.80
0.83
0.65
0.83
0.65
0.P3
0.65
0.83
0.65
0.80
1 .00
0.80
1 .00
0.75
0.60
0.8 0
1.00
0.80
1 .00
0.80
0.65
0. 75
0.60
0.75
0.60
0.75
0.60
0.80
0.80
0.90
1 .00
3 .8?
1.00
0.80
0.60
0.80
0.60
0.72
0 . 7 5
ft. 72
0.75
0.7.
0.60
0.-3
0.65
0. _
1.00
1 .00
0.92
0.67
0.60
1.00
1.00
7
AGE
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 .0
0 . 0
0. 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 .0
0 . 0
0 . 0
0 . 0
0 .0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
8
9
HOURS
USED
A N N U A L LY
1.80
100.
1.80
120.
1.80
200.
1.80
150.
l.ao
ISO.
1 .80
12S.
1.80
125.
1 .80
120.
1.30
120.
1 .80
100.
1 .80
100.
1.30
ISO.
1 .90
150.
1 .60
300 .
1 .80
200.
1 .80
200.
1 .30
200.
1 .30
100.
1.80
100.
1.30
150.
1 .60
100.
1.80
ISO.
1 .30
200.
1 .30
100.
1.80
2O0.
1 .80
200 .
1.80
200.
1 .30
200.
1 .30
200.
1 .90
200.
1 .30
2 0 C
1 .30
100.
1 .30
150.
1 .80
150.
1 .30
200.
1 .30
120.
1.30
200.
1 .60
200.
1.80
150.
1.80
150.
1 .90
125.
1.80
125.
1 .80
120.
1.30
120.
1.30
100.
I .30
100.
1.80
150.
1 .80
150.
300.
1.60
1.00
1.
RC3
1 0
YEARS
OWNED
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
S . O
7 . 0
7 . 0
7 . 0
7 . C
7 . 0
7 . 0
7 . 0
7 . 0
7 . 0
7 . 0
7 . 0
7 . 0
7 . 0
7 . 0
7 . C
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
7 . 0
7 . 0
7 . 0
7 . C
S . O
1 . 0
11
1 2
1 3
14
RFV1
RFV2
PURCHASE
PRICE
FUEL
TYPE
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
0.600
0.600
0.600
0.600
0.6C0
0.600
0.600
0.600
0.600
0.600
0.600
O.6C0
0.600
0.600
0.600
0.600
0.600
0.600
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
1.000
0.88S
0.885
0.885
0.88S
0.885
0.885
0.885
0.885
0.88S
0.885
0.885
0.88S
0.885
0.885
0.88S
0.88S
0.880
0.88S
0.885
0.885
0.885
0.885
0.880
0.885
0.885
0.885
0.885
0.88S
0.885
0.885
0.885
0.88S
0.885
0.885
0.885
o.aas
0.885
0.885
0.885
0.885
0.88S
0.88S
0.885
0.880
0.885
0.88S
0.88S
0.885
0.88S
1.000
900.
17S0.
450.
1400.
2200.
11 0 0 .
3300.
4000.
4000.
SOO.
SOO.
1600.
2700.
12000.
3200.
4S00.
6000.
3600.
4700.
3800.
3200.
4750.
23S0.
4250.
4250.
7200.
6700.
14000.
5700.
1 1000.
8000.
4500.
10500.
3000.
2400.
1200.
4800.
450.
1400.
2200.
11 0 0 .
3300.
4000.
2700.
800.
SOO.
1600.
2700.
12000.
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 .
1 5
HOURS
1 6
H P
O F
LIFE
7S0.
2000.
2000.
2000.
2000.
2000.
2000.
1000.
1000.
2S00.
2000.
2000.
2000.
1500.
2000.
2000.
2000.
2000.
2000.
1500.
1200.
2000.
1500.
1200.
2000.
2000.
2000.
2000.
2000.
2000.
2000.
2000.
2000.
2000.
2000.
1200.
2000.
2000.
2000.
2000.
2000.
2000.
1000.
1200.
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 .
tooo.
0 .
0 .
0 .
0 .
2000.
2000.
2000.
1500.
0 .
1 .
0 .
0 .
0 .
0 .
0 .
0 .
U8.
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
ECO
7-2
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT JPDATING AFTER 12/19/80.
1.
B-124KL 2)
COW-CALF BUDGET TEXAS HIGH PLAINS II REGION
ESTIMATED COSTS AND RETURNS PER HEAD
300 COW HERD* JAN-FE8-MAR CALVING
ITEM
PRICE OR
COST/UNIT
QUANTITY
VALUE OR
COST
0.43
0.31
0.1 1
193.50
11 8 . 5 7
WEIGHT
EACH
UNIT
4.50
4.25
10.00
CWT.
CWT.
CWT.
100.00
90.00
48.00
LB.
BALE
DOL.
ACRE
LB.
DOL.
HEAD
HEAD
HEAD
HEAD
DOL.
DQL.
HRS.
HRS.
HRS.
DOL.
0.10
2.00
1.00
0.40
0.07
1.00
5.0 0
4.00
2.50
1.55
150.00
15.00
5.00
15.00
30.00
3.00
1.00
1.00
1.00
1.00
5.00
5.00
5.00
0.14
1.15
0.06
6.40
31.72
GROSS RECEIPTS
STEER CALVES
HEIFER CALVES
CULL COWS
TOTAL
52*_-_>364.87
VARIABLE COSTS
COTTONSEED CAKE
HAY
VET MEDICINE
RANGE IMPROVEMEN
SALT & MIN.
MISC EXPENSE
MARKETING
FENCE REPAIR
WATER FACIL REPR
CORRAL REPAIR
MACHlNERYtFUEL.LUBE,REP)
EQUIPMENT<FUEL.LUBE.REP)
LABOR. TRACTOR & MACHINERY
LABOR, EOUIPMENT
LABOR, LIVESTOCK
INTEREST ON OPER.CAP.,
TOTAL VARIABLE COSTS
/ ^ N
±x±±.
120.74
244.14
INCOME ABOVE VARIABLE COSTS
FIXED COSTS
LAND RENT
INT. ON LIVESTOCK CAPITAL
INT. ON OTHER EQUIPMENT
DEPR. ON BEEF BULL PURCH.
DEPR. ON HORSE
DEPR. ON OTHER EQUIP.
OTHER FC, MACH & EQUIP.
TOTAL FIXED COSTS
15.00
30.00
5.00
6.00
2.10
3.00
5.00
4.00
2.50
1.55
3.67
0.38
5.77
0.32
32.00
ACRE
DOL.
DDL.
DOL.
DOL.
DOL.
DOL.
4.00
0.14
0.14
15.00
589.99
45.75
60.00
82.60
6.40
6.00
0.50
7.90
11x32
175.22
5. TOTAL COSTS
295.96
6. NET RETURNS
68.92
NATIVF RANGE. NO CREEP FEED, 86% CALF CROP, 12X REPLACEMENT RATE,
IX DEATH LOSS ON COWS, STOCKING .ATE 15 ACRES/COW, 7 SECTION RANCH
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE AND IS
NOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS AND RETURNS FROM ANY
THESE PROJECTIONS WERE
ONE PARTICULAR FARM OR RANCH OPERATION.
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, Texaa
2. MACHINE
PICKUP 1/2 TON
MACHINERY
FIXEO
AND
VA R I A B L E
CCST
PER
HOUR
DEPR
INSJR.
TA X
TO TA L
FIXEO
R E PA I R
FUEL
LUB.
1.47
0.06
0.04
1.58
0.95
2.62
0.30
CODE
10
TO TA L
VA R I A B L E
3.97
I N T.
0.89
H9/TIM5
1.00
ANNUAL COST SUMMARY FOR EQUIPMENT AND LIVESTOCK
LINE
NO.
1
2
3
4
5
6
51
54
55
95
SIZE
H AY R A C K - F E E D E R
16.00
2
4.00
STOCK TRAIL-O
1 4.00
GRAIN TRAILS"
STOCK SPRAYER
150.00
TA C K
1 .00
PENS 6 EQUIPMENT 7 5 0 0 . 0 0
1 .00
BEEF COW RAISED
1.00
BEEF BULL PURCH.
. 1 .00
BEFF HEIFER RAI.
HORSE
1.00
LINE
NO.
1
2
3
%
5
6
Sl
54
55
9 .
ITEM
LIST
3RICE
*00.00
2300.00
500.00
12 50.00
450.00
2500.00
500.00
1200.00
403.00
600.00
UNIT
FEET
FEET
FEET
GAL.
DOL.
FEET
HEAD
HEAD
HEAD
HEAO
DEPREC
I AT I O N INTEREST
40.00
28.00
230.00
196.00
50.00
35.00
250.00
175.00
45.00
31 .50
125.00
175.00
0.0
70.00
150.00
126.00
0.0
56.00
50.25
55.86
INSUR
ANCE
2.00
14.00
2.50
12.50
2.25
12.50
5.00
9.00
4.00
3.99
TA X E S
1.00
-00
1.25
- . 2 5
1.12
6.25
2.50
4.50
2.00
1.99
FUEL
.ND LU3E
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
HOURS TOT OWN- TOT 0-3L A B O P E R S H P / Y P AT I N G / Y *
0.67
43.00
2. 00
0.67
3 01.00
1 1. '0
0.6^
5 3.7r.
2. JO
0.67
12..3
2 68.75
0.67
48.37
4. 50
3.00
143.75
6. _
0 . 0
7.50
0.0
0.0
163.50
0.0
0. 3
0 . 0
6.30
0.0
56.23
0.0
ANNUAL CHAROES MADE IN THIS BUDGET FOR EQUIPMENT ANO LIVESTOCK
N U M B E R P R O P O R . O W N E R S K P 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
SIZE UNIT ITEMS CHARGED CHARGES CHARGES tHARGES CHARGED
ITEM
H AY R A C t t - F E E D E R
16.00
FEET
1*00
0.01
0.43
0*02
0.28
3.01
S TO C K T R A I L E R
24.00
FEET
1.00
6.61
3.&1
O.U
1.96
0.01
G'RA.N . R A l L E *
14.00
FEET
1.00
0.01
0k&4
0.02
0.35
0.01
150.00
SAL.
1.6b
O-.bl
2.69
0.12
1.75
3.01
s trick sd*>AY_R
1.00
OOL.
1.00
0.01
0.48
0.04
0.31
0.01
TACK
P_NS & EQUIPMENT 7 S 0 0 . O 0
FEET
1.00
0*01
1.44
0»06
1.75
0.03
BEEF COb RAISEO
1.00
HEAD
1.66
1.00
7.50
0.0
70.03
0.0
1
.
0
0
H
E
A
D
1
.
0
0
0
.
6
4
6
.
5
4
0
.
0
5
.
0
4
0.0
BEEF BULL PURCH.
1
.
0
0
H
E
A
D
1
.
6
6
0
.
1
3
0
.
7
5
O
.
O
7
.
0
0
0
.0
BEEF HEIFER RAI.
HORSE
1.00
HEAD
1.00
0.01
0.56
0.0
0.56
0.0
COLUMN
NAME OF MACHINE
1
COOE
COLUMN
3
INITIAL
LIST
PRICE
7000.
2
WIDTH
(FEET)
0.5
PICKUP 1/2 TON
1
2
3
ITEM
NAME
C3DE
SIZE UNIT
1.
1 6 . 0 0 19.
H AY R A C K - F E E D E R
STOCK TRAILER
2 .
24.00 19.
3 .
1 4 . 0 0 19.
GRAIN TRAILER
STOCK SPRAYER
4 .
ISO.00
5 .
TA C K
S.
1 .00 1 5 .
' 6 . 7500.00 19.
PENS 6 EQUIPMENI
I .00
1.
BEEF COW RAISEO 5 1 .
1 .00
1.
8 E E F B U L L P U R C H ,> S 4 .
B E E F H E I F E R R A I .> 5 S .
1 .03
1.
HORSE
95.
1 .30
1•
4
SPEED
(MPH)
30.0
4
5
TYPE
2.00
2.00
2.00
2.00
2.00
2.00
1.00
1.00
l.DO
1 .00
LIST
PRICE
4 00.00
2800.00
5 00.00
1250.00
450.00
25 00.00
SOO.OO
1200.00
400.00
600.00
8
RC3
5
6
FIELD RC1
EFF ICENCY
0.88
6
PJRCHASE
PRICE
400.00
2800.00
500.00
2500.00
450.60
2500.00
500.00
1200.00
400.00
630.00
0.30
0.000631
7
YEARS
LIFE
10.00
10.00
10.00
10.00
10.00
20.00
8.00
4.00
10 • 00
a.oo
9
10
HOURS YEARS
USED OWNED
A N N U A L LY
700.
3.0
1.60
J
11
RFV1
12
RFV2
O.iOO
0.885
13
PJRCHASE
°RICE
6000.
14
«=JEL
TY _
I .
1.
HO.. S
3=
-1 4030.
1*
HP
9
11
8
10
S A LVA G E R E PAT R F U E L & A N N U A L
PROP OF
PROP
L U 8 A S HOURS
L I S T O F L I S T PROP
LABOR
0.0
0.050
0 . 0
0.67
0.0
0.040
0 . 0
0.67
0.0
0.040
0 . 0
0.67
0.0
0. 100
0 . 0
0.67
0 . 0
3.67
0.0
0.100
0.0
0.050
0.0
3.00
1.000
0.0
0.0
0.0
O.SOO
0.0
0.0
0-.0
1.000
0 . 0
o.o
0 . 0
0.330
0.0
0.0
0.0
NATIVE RANGF. NO CREEP FEED. 86% CALF CROP. 12< REPLACEMENT RATE.
IX OEATH LOSS ON COWS. STOCKING RATE 15 ACRES/COW* 7 SECTION RANCH
\
IRS
.00
.20
.00
.50
.50
. 25
.0
.0
.0
.0
MACHINERY COMPLEMENT 2
EQUIPMENT COMPLEMENT 2
PRICE VECTOR 2
J
3.
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT JPDATING AFTER 12/19/80.
8-124HL 2)
STOCKER CALF BUDGET TEXAS HIGH PLAINS II REGION
ESTIMATED COSTS AND RETURNS PER HEAD
PURCHASE N3V 1, SELL MARCH 10
,#S*-N
ITEM
WEIGHT
EACH
UNIT
5.77
CWT.
PRICE OR
COST/UNIT
QUANTITY
VALUE OR
COST
GROSS RECEIPTS
FEEDER STEERS
TOTAL
85.00
1.00
.±32x±5.
490.45
VARIABLE COSTS
STOCKER STEERS
DEATH LOSS
WHEAT PASTURE
HAY
VET 6 PROCESSING
S A LT & M I N .
MISC EXPENSE
HAULING & MKTG.
FENCE REPAIR
I N T E R E S T O N O P E R . C A P. ,
T O TA L VA R I A B L F COSTS
j|PN,3
CWT.
DOL.
DAYS
BALE
DOL.
LB.
DOL.
CWT.
DAYS
OOL.
4.00
0.03
130.00
4.00
5.00
8.00
4.00
5.77
130.00
151.70
400.00
12.00
39.00
8.00
5.00
0.56
4.00
4.33
6.50
_______
500.62
-10.17
INCOME ABOVE VARIABLE COSTS
FIXED COSTS
DEPR. ON OTHER EQUIP.
TOTAL FIXED COSTS
100.00
400.00
0.30
2.00
1.00
0.07
1.00
0.75
0.05
0. 14
DOL.
.__-_L___.
0.0
TOTAL COSTS
500.6?
6. NET RETURNS
-10.17
PRIMARILY GRAZING OF DRYLAND WHEAT PASTURE, STOCKING RATE OF 3 AC/HEAD,
130 DAYS GRAZING, 3X DEATH LOSS AND SHRINK, 1.5 LBS. GAIN/DAY.
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.
J ^
5.
COLUMN
1
2
3
ITEM
NAME
CJOE
SIZE UNIT
H AY R A C K - F E E D E R
1.
16.00 19.
2
.
24.00 19.
STOCK TRAILER
3 .
14.00 19.
GRAIN TRAILER
4 .
150.00
s.
S TO C K S P R AY E R
TACK
5 .
1 .00 1 5 .
PENS 6 EQUIPMENT 6 . 7 5 0 0 . 0 0 1 9 .
FARROWING HOUSE
7 .
491.00 21.
NURSERY
8 .
171.00 21.
9 . 1280.00 21.
FINISHING FLOOR
10.
907.00 21.
G E S TAT I O N B A R N
11.
1 . 0 0 15.
MILL - STORAGE
WATER SYSTEM
12.
1 .00 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 .
0.0
0 .
0 .
0 . 0
0.
0 .
0 . 0
0 .
0 .
0 . 0
0.
0 .
0 .
0 . 0
0 .
0 . 0
0.
0 .
0.0
0 .
0 .
0 . 0
0.
0 .
0 . 0
0 .
0 .
0.0
0 .
0 .
0 . 0
0 .
0.0
0 .
0 .
0 .
0.0
0 .
0 .
0.0
0 .
0.
0.0
0 .
0 .
0.
0.0
0 .
0.0
0 .
0.0
0 .
0.
0 .
0.0
0 .
0.
0.0
0 .
0.
0.0
0 .
0 .
0.0
0 .
0 .
0.0
0 .
0 .
0.0
0 .
0 .
0.0
0 .
d r * ^ *
13 210000 21241
BJDGET NUMBER
EQUIPMENT SFT( 2)
4
5
6
7
LIST
PURCHASE Y E A R S
LIFF
TYPE
PRICE
PRICE
4 00.00
400.00
10.00
2.00
10.00
2.00 2800.00 2800.00
500.00
10.00
2.00
500.00
10.00
2.00 1250.00 2500.00
450.00
10.00
2.00
450.00
20.00
2.00 2S00.00 2300.00
2.0045550.0045550.00
10.00
2.0034S00.0034S00.00
10.00
10.00
2.0031620.0 08162 0.00
10.00
2.00253 87.002538 7.00
10.00
2 . 0 0 25 00.00 2 5 0 0 . 0 0
10.00
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
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
9
10
8
S A LVA G E R E PA I R F U E L LUB AS
PROP OF
PROP
L I S T O F L I S T PR UP
0 . 0 . 0
0.0
0.0
0.0
0.0
0.040
0.040
0.0
0.0
0.100
0.0
o.o
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
0.0
0.010
0.0
0.0
0.010
0.0
0.0
0.010
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
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
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
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
3.00
0 . 0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
3.0
0.0
0.0
0.0
0 . 0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0 . 0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
FQUIPMEN. SETI 2)
13 210000 2124 1
BJDGET NUMBER
6.
COLUMN
1
ITEM
NAMF
COOE
BEEF COW RAISED 5 1 .
?
3
4
S I Z E U N I T TYPE
1 .00
1 . 1 .00
5
LIST
PRICE
500.00
6
PU RCHj.SE
PRICF
500.00
H
10
S A LVA G E R E PA I R FUEL C
YEARS PROP OF
PROP
LU3 AS
L IFc
L I S T O F L I S T PROP
1 .000
0 . 0
0 .0
8.00
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
I .00
1 .00
1.
1.
1.00 1200.00 1200.00
1.00
400.00
400.00
0.500
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
BEEF BULL PURCH.S4.
BEEF HEIFER RAI.55.
0 . 0
11
ANNUAL
HOURS
LABOR
0 .0
0 .0
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 . 0
0 . 0
0 . 0
0 .
0 .
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 .
0 .
0 . 0
0 .
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 .0
0 .
0 . 0
0 . 0
0 . 0
0 .
0 . 0
0 .
0 .0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 .
0 .
0 . 0
0 . 0
0 .
0 .
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 .
0 . 0
0 .
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 .
0 . 0
0 .
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 .
0 .
0 . 0
0 .
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 .
0 . 0
0 . 0
0 .
0 .
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 .
0 . 0
0 .
0 . 0
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.
1 .00
0 .
0 . 0
0 .
0 . 0
BOAR PURCHASED .4.
0 . 0
1.
1 .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
HORSE
0 . 0
0 . 0
3
0
0
0
.0
.0
.0
.0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
2.00
0.500
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
0 . 0
2.00
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
Q.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
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
Q.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
u.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
1 .00
1.
1 .00
8.00
0.330
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
SOW PURCHASED 72.
95.
0 . 0
150.00
0 . 0
500. 00
600.00
0 . 0
0 . 0
I .0.00
0 . 0
500.00
600.00
.
0 .0
.0
.0
.0
.0
0 . 0
.
0 . 0
Educational programs conducted by the fixes Agricultural Extension Service serve people of all ages regardless of socio economic level,
race, culur, sex, religion or national origin.
Cooperative Extension Work in Auric-lime and Home Economic!, The Texas A&M University Syslcm and tho United States Department
of Agriculture cooperating. Distributed in furtherance of (he Acts of Congress of May 8, 1914, as amended, and June 30, 1914.
500
10-80.
Revised
ECO
7-2
.
.