s information presented is prepared solely as a …...r not to be used without updating after...
TRANSCRIPT
rP 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 D W I T H O U T U P D AT I N G A F T E R 1 2 / 0 5 / 8 0 . B - 1 2 4 K C 2 0 )
S U M M E R T E M P O R A RY PA S T U R E , D RY L A N D , D E E P E A S T T E X A S R E G I O NE 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
r
CATEGORY PROJECTED £_-J______-I___._— YOURY I E L D U N I T S / U N I T VA L U E E S T I M AT E
1 * G R O S S R E C E I P T STO TA L P R O J E C T E D R E T U R N S $ 0 . 0 S
2 . VA R I A B L E C O S T SPREHARVEST COSTS
I N P U T USE
M I L L E T S E E D 3 0 • 00 L B . 0 , . 4 5 1 3 . 5 0N ITROGEN 2 0 0 • 00 L B . 0,* 2 3 4 6 . 0 0PHOSPHORUSP O TA S S I U M
8 08 0
• 00• 00
L B .L B .
0 ,0 ,
. 2 4
. 1 11 9 . 2 0
8 . 8 02 - 4 - D 1 • 00 Q T . 2 , . 4 6 2 . 4 6F U E L & L U B E — T R A C T C R
E Q U I P M E N TACREACRE
2 . 9 50 . 0 3
R E P A I R S — — T R A C T O R ACRE 0 . 8 0 L|E Q U I P M E N T ACRE 0 . 8 8
L A B O R — — — M A C H I N E R Y 1 • 41 HOUR 4, . 2 5 6 . 0 1O P E R AT I N G C A P I TA L 2 8 • 10 D O L . 0, . 14 _ 5x95 L
S U B T O TA L , P R E H A R V E S T ACRE S 1 0 4 . 5 6 $HARVEST COSTS
S U B T O TA L . H A R V E S T ACRE- s 0 . 0 s
T O TA L VA R I A B L E C O S T S ACRE $ 1 0 4 . 5 6 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 ACRE $ - 1 0 4 . 5 6 s
4 * F I X E D C O S T SD E P R E C . • I N T E R E S T. TA X E S & I N S U R .
TRACTOR ACRE 4 . 0 7EQUIPMENT ACRE 3 . 9 2
L A N D ( N E T S H A R E - R E N T )T O TA L F I X E D C O S T S
ACREACRE s
_____._>1 6 . 0 0 s
5 * TO TA L P R O J E C T E D C O S T S ACRE $ 1 2 0 . 5 6 s
6 * NET PROJECTED RETURNS ACRE $ - 1 2 0 . 5 6 $
P R E PA R E D B Y WAY N E D . TAY L O R . TA E X , OVERTON, T E X A S P R O J E C T E D 1 9 8 0
rINFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDELINE AND IS NOTINTENDED TO RECOGNIZE OR PREDICT THE COSTS AND RETURNS FROM ANY CNEPARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERE COLLECTEDAND/OR DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURAL EXTENSIONSERVICE ANO APPROVED FOR PUBLICATION.
S U M M E R T E M P O R A RY PA S T U R E . D RY L A N D . D E E P E A S T T E X A S R E G I O NE 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.
O P E R AT I O N
O F F S E T D I S CTA N D E M D I S CP I C K U PBROADCAST SEDDERP I C K U PS P R AY E R . PA S T U R EP I C K U P
TO TA L S
F U E L , O I L , F I X E DI T E M T I M E S LABOR MACHINE L U B . , R E P . COSTS
NO. OATE OVER HOURS HOURS P E R A C R E PER ACRE
1 .34 APR 1 .00 0 . 2 6 0 0 - 1 9 7 1 .82 3 . 3 95 , 3 6 APR 1 . 0 0 0 . 4 3 5 0 . 3 3 0 1 . 2 2 1 . 9 5
10 APR 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 2 0 0. 175 , 8 5 MAY I . 0 0 0 . 2 0 3 0 . 1 5 4 0 . 5 8 0 . 9 1
1 0 MAY 0.1 0 0 . 1 2 5 0 . 1 0 0 0 . 2 0 0. 175 ,90 JUNE 1 .00 0 . 1 4 0 0 . 1 0 6 0 . 4 3 1 .25
10 JUNE 0 . 1 0 .-0.8.125
1 .413
-2*122
1 . 0 8 7
-3x23
4 . 6 6
- 3 * 11
8 . 0 0
.
.
) > ro_ !
LISTING OF THE NAME SET AND PRICE VECTOH REGION NUMBER: da te : 101 .380
1234S67S9
101112131415161718192 0212 22 32 42S2 62 72 82 930313 23 33 43 53 63 73 83 94 04142434 44 54 64 74 84 95 0
MILKCREAMWOOLEGGSSTOCKERSTOCKER STEERSSTOCKER HEIFERSFEEOER STEERSFEEOER HEIFERSFEEDER CALVESSLAUGHTER STEERSSLAUGHTER HEIFERSTEER CALVESHEIFER CALVESBREEOING HEIFERSDEATH LOSS 3%CULL COHSBULLCALVESBULL CALVESCULL DAIRY COWSDAIRY BULL CALVEKID MOHAIRA D U LT M O H A I RK I D G O AT SOOES
D E E R L E A S EFEEOER LAMBSSHEEPL A M B SEWE LAMBSSLAUGHTER LAMBS
EWESCULL EWESRAMS
MUTTON SHEEP
RAISING HERD REPSLAUGHTER HOGSMARKET HOGSG I LTSOWSCULL SOWS
LB.
HEADCWT.CWT.hEADHEADCWT.
1 3 . 5 0
3 . 5 02 . 7 0
8 2 . 0 08 1 . 0 09 5 . 0 09 0 . 0 08 5 . 0 087.SO7S.007 4 . 0 09 2 . 0 08 4 . 0 0
1 0 0 0 . 0 01 . 0 0
5 0 . 0 07 2 . 0 0
11 0 . 0 08 5 . 0 05 0 . 0 0
100 .00
0 . 6 98 0 . 0 0
0 . 7 08 0 . 0 0
0 . 7 0
5 0 . 0 04 5 . 0 0
D E AT H L O S S 2 XF E E O E R P I G SCARCASS
5 15 25 35 45 55 65 75 85 96 0616 26 36 46 56 66 76 86 97 0717 27 37 47 57 67 77 87 98 0818 28 38 48 58 68 78 88 99 0919 29 39 49 59 69 79 89 9
1 0 0
F L A XSUNFLOWERSAFFLOWERSUGAR BEETSBEANS
B R O I L E R SL AY E R SDUCKSTURKEYS
COTTON-UPLANDC O T TO N - P I M ACORNGRAIN SORGHUMOATSRY EWHEATT R I T I C A L ER I C EWINTER WHEATSPRING WHEATA L FA L FA H AY
BERMUDAWHEAT_RYE GRASSN AT I V E G R A S S
SORGHUM FORAGESFOR. SORGHUM HAYSUGAR BEETSTOBACCOPOTATOESGUARC O T T O N L I N TCOTTONSEEDPEANUTSPECANSPEACHES WHSLESOYBEANSSOUTHERN PEAS SOSALT fc MIN.
HEAOL B .L B .L B .
BU.BU.L B .L B .B U .BU.CWT.B U .B U .BU.BU.CWT.
L B .TCN
ACREACREACRE
ACRETCNTONL B .CWT.
L B .TONCWT.
O100
2 0
STKR HEAD
6 56 5
7500so
1 5
1 . 1 5
101102103104105106107108109110111112113114115116117118119120121122123124125126127128129130131132133134135136137138139140141142143144145146147148149150
S A LTM I N E R A L SS A LT f c M I N .BONE MEALCREEP FEEOGROWTH STIMULANTCOTTONSEEO CAKESUPPLEMENTRANGE SUPPLEMENTRANGE CUBESCONCENTRATESP R O T. S U P P L E M E N T1 3 - 1 4 X P R O F E E O1 5 - 1 6 X P R O F E E DS U P P L E M E N T. 2 0 X2 1 - 2 5 X P R O F E E D2 6 - 3 0 X P R O F E E O3 1 - 3 S X P R O F E E O3 6 - 4 0 X P R O F E E D4 1 - 4 5 X P R O F E E D4 6 - 5 0 X P R O F E E DM I L K R E P L A C E RG R A I N M I XC A L F F E E DD A I RY S U P P L E M E N TSOYBEAN MEALG R O W I N G R AT I O NFAT T E N I N G R AT I O NF I N I S H I N G R A T I O NT O T . D I G . N U T .D I G . P R O T E I NDRY MATTERAUM _
SOW FEEO GEST.S O W F E E O L A C T.BOAR FEEDP I G S TA R T E R
RANGE IMPROVD E AT H L O S SO E AT H L O S S P I G SO E AT H L O S S S TO C .B R E E O I N GC O A S TA L PA S T U R E
L B . 0 . 0 2
_ C W T .HEAD 9-. 5 0C M T.C W T.C W T.
0 .8 .
7 ,
—L B . 0 7C W T.C W T.
7 5
C W T.C W T. 2 5C W T.C W T. •C W T.C W T.C W T.C W T.C W T.C W T.CWT.
L B . 089
4 0CWT. 0 0C W T. . 7 5
CWT.CWT.
9
CWT.CWT.C W T. 0 0
C W T.D O L .
797
1 2
C W T. . 7 5CWT. . 9 5C W T. . 5 0C W T. . 0 0
1ACRE . 0 0O C L .O O L .D O L .
2 26 4
HEAD . O OACRE . 5 6
L
L I S T I N G O F T H E N A M E S E T A N D P R I C E V E C TO R REGION NUMBER: D A T E : 1 0 1 3 8 0
151 PASTURE HEAO1 5 2 S M . G R . PA S T U R E ACRE1 5 3 PASTURE, TAME ACRE1 5 4 PA S T U R E . N AT I V E ACRE1 5 5 SORGHUM PASTURE ACRE1 5 6 C O A S TA L - R G - C L ACRE1 5 7 COASTAL RYEGRASS ACRE1 5 8 COMMON LEGUME ACRE1 5 9 COASTAL LEGUME ACRE1 6 0 RYEGRASS-CLOVER ACRE161 CORN S ILAGE TON162 GRASS S ILAGE TON1 6 3 SORGHUM SILAGE TON1 6 4 HAYLAGE TON1 6 5 SM GRAIN STUBBLE ACRE1 6 6 CORN STALKS TON1 6 7 CROP RESIDUE ACRE1 6 8 STRAW TON1 6 9 WET CORN 8 U .1 7 0 HAY e A L E171 LEGUME HAY TON1 7 2 GRASS HAY TON1 7 3 MIXEO HAY TON1 7 4 N AT I V E H AY TON1 7 5 SORGHUM HAV TON1 7 6 H AY I P R O D . C O S T ) TON1 7 7 RANGE IMPRQVEMEN _ D O L .1 7 8 IMPROVED PASTURE ACRE1 7 9 WHEAT PASTURE ACRE180 SEEO L B .181 SEEO WHEAT B U .1 8 2 GRASS SEED L B .1831 8 4
SUGAR BEET SEEOSEED CORN/GRAIN EAGS
1 8 5 SEEO CORN/S ILAGE1 8 6 GRAIN SORG. SEEO L B .1 8 71 8 8
FORAGE SORG SEEDA L FA L FA S E E O L B .
1 8 9 SOYBEAN SEEO L B .1 9 0 RYEGRASS SEED L 8 .191 COTTON DELINTED1 9 21 9 3 COTTONSEED TON1 9 4 SOUTHERN PEAS B U .1 9 5 GUAR SEED196 COSTAL HAY1 9 7198
SPRING WHEAT SO.WINTER WHEAT SD.
199 POTATOE SEED2 0 0 SEED
1 0 0 . 0 0 2 0 12 0 22 0 32 0 42 0 52 0 6
F E R T ( N ) A P P L ' OF E R T ( P ) A P P L ' D
4 1 . 6 9 2 0 7 TO P D R E S S F E RT.3 2 . 5 6 2 0 8 S I D E D R E S S F E R T.6 5 . 1 1 2 0 9
2 1 02 11
PLOW DOWN FERT.F E R T I L I Z E RNITROGEN
2 1 2 N I T R O G E N - D R Y-. 2 1 3 N I T R O G E N ( A N H Y )... 2 1 4 N I T R O G E N < L I Q .
2 1 5 PHOSPHATE2 1 6 PHOSPHORUS
'—2 1 72 1 82 1 9
M I X E O F E R T.I N S E C T I C I D EH E R 8 I C I O E
1 . 6 5 2 2 02 2 1
POTASHPOTASSIUM
2 2 22 2 32 2 42 2 52 2 62 2 7
0 04 5 ,. F O L I A R F E E D
2 2 82 2 92 3 0_« LIMEfcGYPSUM231 L I M E
0 0
2 3 22 3 32 3 42 3 5
GYPSUM
6 0 ,. S O I L T E S T
0 . 4 7 2 3 6 S O I L F U N G I C I D E2 3 72 3 8
F O L I A R F U N G I C I O EI N S E C T. 6 F U N G I ..
0 .0 .
3 31 8
2 3 92 4 0
F U N G I C I O EI N S E C T I C I D E
0 0
2 4 12 4 22 4 3
METHOXYCHLORMALATHION1 0 0 .
7 . 0 0 2 4 4 PA R AT H I O N
—2 * 52 4 62 4 72 * 82 4 92 5 0
I N S E C T. - E A R L YI N S E C T . - L A T E
HERB. PREMERGEHERB. POSTEMERGEH E R B I C I D E
L B .L B .
TON
0
0
0
. 2 3
. 2 4
1 1
.E1 6 . 0 0
1 0 . 3 5
.
3 . SO
2512522 5 32S42552 5 62572 5 82 5 92 6 02612 6 22 6 32 6 42 6 52 6 62 6 72 6 82 6 92 7 02712 7 22 7 32 7 42 7 52 7 62 7 72 7 82 7 92 8 02812 8 22 8 32 8 42 8 52 8 62872882 8 92 9 02912 9 22 9 32 9 42 9 52 9 62 9 72 9 82 9 93 0 0
2 - 4 - 0BROAO LEAF HERBG R A S S K I L L E RPRE-MERGE HERBS O I L S T E R I L A N TD E F O L I A N TPOST EMERGE HERBB A N D E D H E R B I C I D EBROADCAST HERB.CHEMICALSFUMIGANTSEEO TREATMENTRODENT CONTROLNEMATODE CONTROLO E S I C C A N TP R E S E R VAT I V ECUS HARV SOYBEANCUS HARV WHEAT ICUST HARV WHEATCUST HARV SORG OCUST HARV SORG ICUST HARV CORNSUGAR BEETS HARVCUSTOM HAULCUSTOM HARV&HAULS T R I P & H A U LH A U L . C O M P • E O U C .C O T TO N G I N N I N GH A U L . G I N , 8 & TB A G S , TA G S . E T C .HAUL. COMPfcEOUCG I N . B A G * T I E SHAUL GRAIN SORGHAUL WHEATHAUL CORNC U S H A R V S . P E A SH A U L S . P E A SHAUL GUARCUS HARV GUAR.S E E D C O T TO N - P I M ASD COTTON-UPLANDH A R V. C H A U L P I M AHARVfcHAUL UPLANDG I N . B A G . T I E - P I M AG I N . B A G . T U P L A N D
PEAR BURNINGM A C H I N E H I R E
B A L E
J J J
_ ' .
o L I S T I N G O F T H E N A M E S E T A N D P R I C E V E C T O R REGION NUMB-H: D A T E : 1 0 1 3 8 0
3 0 13 0 23 0 33 0 43 0 53 0 63 0 73 0 83 0 93 1 03 1 13 1 23 1 33 1 43 1 53 1 63 1 73 1 83 1 93 2 03 2 13 2 23 2 33 2 43 2 53 2 63 2 73 2 83 2 93 3 03 3 13 3 23 3 33 3 43 3 53 3 63 3 73 3 83 3 93 4 03 4 13 4 23 4 33 4 43 4 53 4 63 4 73 4 83 4 93 5 0
CAR RENTALTRUCK RENTALTRACTOR RENTALTRUCKINGEARTH MOVINGD I T C H I N GDIGGINGL A N O P R E PA R AT I O NDEEP BREAKH I R E T I L L . E Q U I PH I R E P L A N T E Q U I PH I R E H A R V E Q U I PH I R E H AY I N G E Q U IH I R E L I V S T K E O U I P
H I R E S I L A G E Q U I PA E R I A L S E E D I N GCUSTOM PLANTCUSTOM DRYINGCUSTOM COMBIN INGCUST COMB fc HAULC U S TO M H A U L I N GG R A I N H A U L I N GC O R N D RY I N GG R A I N D R Y I N GCUSTOM SWATHINGSTORAGEC U S T C O T TO N P I C KF U N G I C I D E A P P L I .F E R T I L I Z E R A P P L IP E S T I C I D E A P P L I .H E R B I C I D E A P P L I .I N S E C T . A P P L I .H I R E F E R T S P R E A DD E F O L I A N T A P P L I .S C O U T I N GC U S TO M S P R I G G I N GSWATH BALE HAULM O W. R A K E . B A L EC U S TO M B A L I N GCUSTOM BALE HAULCUSTOM MOWINGCUSTOM RAKINGCUSTOM STAKINGHAUL fc STACKSTACK MOVINGHAY INGE. STACKING
HAULING AND MKTG FDPGH A U L I N G - M K T G S T K R
'
7 5
.2 5
5 0
, 5 0
0 0
. 6 5
. 5 0
. 5 0
3 5 13 5 23 5 33 5 43 5 53 5 63 5 73 5 83 5 93 6 03 6 13 6 23 6 33 6 43 6 53 6 63 6 73 6 83 6 93 7 03 7 13 7 23 7 33 7 43 7 53 7 63 7 73 7 83 7 93 8 03813 8 23 8 33 8 43 8 53 8 63 8 73 8 83 8 93 9 03 9 13 9 23 9 33 9 43 9 53 9 63 9 73 9 83 9 94 0 0
W E I G H I N GC U S TOM GR IN D IN GG R I N D I N C f c M I X I N GCUSTOM BRANDING
5 0
. 0 0
. 0 0
. 0 0
. 0 0
4 0 1____
•4 0 24 0 3
• 4 0 44 0 54 0 6
"
B U .
4 0 7O T H E R I R I G L A B O RI R R I G . L A B O RHAND HARVESTT H I N N I N GPRUNINGHOEING
« 4 0 84 0 9
2 . 4 1 04 1 14 1 24 1 3
_______ 4 1 44 1 54 1 64 1 7
1
0
4 1 8PEACH TREESTREE WRAPGROVE CARE CHG.TREE REPLACEMENT
4 1 94 2 0_4 2 14 2 24 2 34 2 44 2 54 2 64 2 7
34 2 8
PROCESS-MARKETH A R V, PA C K . M A R K E TCUSTOM HARVESTCUSTOM PACKINGMARKETINGI C I N GPA C K f c C O N TA I N E RPACK fc COOL
4 2 94 3 0. . . .4 3 14 3 2
3 4 3 34 3 44 3 5
3 54 3 64 3 74 3 84 3 9
O 4 4 0HARVEST fc MARKETM A R K E T I N GM I S C E X P E N S ER E PA I R S f c M A I N T.F E N C E R E PA I RWAT E R FA C I L R E P RB A R N R E PA I RC O R R A L R E PA I RMGMT RECORDSM I S C E X P E N S E
D O L .O O L .D O L .
4 4 1L I V EL I V EL I V E
111
4 4 24 4 34 4 44 4 54 4 64 4 7
HEAD4 4 8
17
1 4 4 4 9HEAD 4 5 0
V E T £ P R O C E S S I N GV E T M E D I C I N EV E T S E R V I C EM E D I C I N ES H E A R I N G
V E T M E D £ I M P,B A L E R T W I N EB A L E R W I R ES T I C K S
LP GAS
DOL.
FUEL FOR HEATINGFUEL FOR ORYINGDRYINGSTORAGEFARM STORAGECOMM. STORAGEW A R E H O U S I N G , -
COLS STORAGE
BROKERAGEGIN .BAG. T IESC L E A N I N G D O L .CONTAINERSPACKINGTAXESREAL ESTATE TAXPERSONAL TAXESLICENSESPERMITSINSUR. PREMIUMS
—"-—
—
1 . 0 0
3 , 7 5
0 6 7
.__
■""—
II III
III
1. I > 1, i' —
- 1 1 1 1 1 1 1 -
mm!! 1
. 0 0
. 0 0
L
L ISTING OF THE NAME SET AND PRICE VECTOR REGION NUMBER: 20 DATE: 101380
451 H A I L I N S U R A N C E4 5 24 5 3 L I V E S T O C K I N S4 5 4 H A I L I N S . W H E AT4 5 5 H A I L I N S . C O T T O N4 5 6 C R O P I N S . W H E AT4 5 7 C R O P I N S . C O T TO N4 5 8 H A I L I N S S O R G H U M4 5 9 GEN FM OVERHEAD4 6 0 U T I L I T I E S4 6 14 6 24 6 3 E L E C T R I C I T Y4 6 4 E L E C T R I C I T Y4 6 5 I R R I G . E Q U I P.4 6 6 WATER CHARGE4 6 7 TA N K I R R I G AT I O N4 6 8 I R R I G AT I O N WAT E R4 6 9 ALLOTMENT LEASE4 7 0 RENT4 7 1 VEH fc MOTOR RENT4 7 2 MACHINERY RENT4 7 3 B U I L D I N G R E N T4 7 4 LAND RENT4 7 5 LAND-CASH RENT4 7 6 LAND-SHARE RENT4 7 7 PASTURE RENT4 7 8 GRAZING PERMITS4 7 9 G R A Z I N G L E A S E S4 8 0 TRUCKINGfcTRAVEL4 8 1 TRUCKING4 8 2 F R E I G H T4 8 34 8 4 HAULING4 8 5 HAULING fc MKTG.4 8 6 SALES COMM4 8 7 SESAME4 8 8 S E S A M E S O4 8 9 S U P P L I E S4 9 04 9 14 9 24 9 34 9 44 9 54 9 64 9 7 BRUSH CLEARING4 9 8 S H AV I N G S4 9 95 0 0
•—' —
hEAD 3 2 5 0
EGGS MQS. 7 1 . 5 0BRLfl MOS. 2 1 5 0
«—-
—
___=
— «—
CWT. 0 . 8 5
. 0 0
5 0 15 0 2
HERB PREMERGECUSTOM COMBIN ING
L B .B U .B U .P I N TL B .L B .
2 . S O0 . 3 00 . 1 23 . 5 05 . 1 51 . 2 0
5 5 1
5 0 35 0 45 0 55 0 6
CUSTOM HAULHERe PMERGE EARHERB PMERGE LATEHERB POST EMERGE _
5 5 3554 .5 5 55 5 6
5 0 75 0 85 0 95 1 0
I N S E C T E A R LYI N S E T A P P L E A RI N S E C M I D S E A SI N S T A P P M D S E A S _
P I N TA P P LG A L .A P P L
2 . 0 42 . 0 0
2 0 . 3 01 .00
5 5 75 5 85 5 95 6 0
S l l5 1 2
B A C T E R I A C I O EB A C T. A P P L .
L B .A P P LL B .
ACRE
7 . 4 02 . 0 00 . 0 6
„,___.____ • _4 . 1 0
5 6 1 .
5 1 3 C U S T C T T N S T R I P5 1 45 1 S PRE-EMERGE HERB 5 6 55 1 6 POST-EMERGE HERB _ ACRE 2 . 5 0 5 6 65 1 75 1 3
I N S E C T I C I D EI N S E C T A P P L
ACREACRE
2 . 1 62 . 0 0
5 6 75 6 8
5 1 9 CUSTOM COMBINE ACRE 1 5 . 0 0 5 6 95 2 0 CUSTOM HAUL CWT. 0 . 2 5 5 7 05215 2 2
1 .75
5 2 35 2 45 2 5 INNOCULANT ACRE 5 7 S5 2 6 S O . P E A S E E D L B .
Q T .YEARLOAD
0 . 5 07 . 6 20 . 2 00 . 5 0
5 2 7 I N S E C T I C I D E5 2 8 SACKS5 2 95 3 0
CUSTOM HAUL 5 7 9
5 3 1 M E T H Y L PA R AT H . P I N TACRE
1 . 1 43 . 2 55 3 2 I N S E C T I C I D E 5 8 2
5 3 3 CUSTOM COMBINE ACRE 1 2 . 5 0 5 8 35 3 4 CUSTOM HAUL B U . 0 . 5 0 5 8 45 3 5
0 . 5 05 3 65 3 7 PEANUT SEEO L B . 5 8 75 3 8 I N S E T P L A N T I N G L B . S . 5 5 5 8 85 3 9 I N S E T P O S T P L A N T ACRE
P I N TL B .L B .TON
7 . 8 13 . 5 0
1 0 . 5 00 . 1 4
I S . 0 0
5 8 95 4 0 H E R B I C I D E 5 9 05 4 15 4 25 4 3
F U N G I C I O ERYE SEEDCUSTOM ORYING
5 9 15 9 25 9 3
5 4 4 MKTG RESEARCH TON 1 . 0 0 5 9 4 .5 4 5
YEARG A LL S .YEARHOUR
, •1 2 . 5 07 4 . 0 0
0 . 6 50 . 0 44 . 0 0
5 4 6 C H R I S T M A S T R E E S5 4 75 4 8
H E R B I C I D EP O I S O N G R A I N
S 9 7
5 4 9 SEEDL INGS5 5 0 P L A N T I N G L A B O R 6 0 0
HERB APPL LABORI N S E C T I C I D EI N S E C A P P L L A B O RS H E A R I N G L A B O RTREESCOLORINGCOLORING LABORN E T T I N GA D V E R T I S I N GP-RATED EQP COSTPREMERGE HERB.SWEET CORNSWEET CRN SDI N S E C T I C I D EPLLNG fc PCKNGCUSTOM HAUL
8 A H I A G R A S S PA S TC . B M O A G R . E S T TC BMOAGR EST H LC R I M S O N C LV S OINOCULANT-CRHSN
L A S - l C L V R S DI N O C U L A N T - L A S - lARROWLF CLVR SDARROWLF INOC.SM GRAIN SOM I L L E T S E E OHEAT ALLOWANCE
CTREHCUR 4 . 3 8L B . 1 0 . 2 0HOUR 4 . 3 8HOUR 4 . 0 0YEAR 1 2.00G A L . 9 . 0 0HCUR 4 . 0 0TREE 0 . 3 5TREE 0 . 2 5ACRE 2 1 . 1 0L B . 3 . 4 6D O Z . 1 . 0 0L B . 2 . 1 0L B . 2 . 1 6HOUR 4 . 0 0D O Z . 0 . 1 0
ACREACREACREL B . 0 . 8 0ACRE 1 . 2 0L B . 3 . 2 0ACRE 0 . 2 0L B . 1 . 3 5ACRE 0 . 6 0L B . 0 . 1 5L B . 0 . 4 5THOU 2 0 . 0 0
J ) '
r
ro
Q O
$2o_> -UJ
> <o<-UJ
4 Oa <m4a>• ••__4 m
_
I toI w
I aii i iI U JI xI <a:i <i a
o oo in— o - — o
i -
§ i
a a aK , I
- 81 S
!_ fe1 9 U J U J U Ju u -£ M M M
e si— « - - J
3 3t f ) t fi XZ Z <• - • M K
o — -
I - Iu z> - . - . _ ,
w « • O
3 a ua <i _ - u .
aUJ> wZ tto ru ao oP < D<a joP oU H
tfl IO I
O IO I
I O -i a<M IM I
r C
MACHINERY C0MPLEMENT<20) DATE: 101380
COLUMN 1 2 3 4 5 6 7 8 9 1 0 1 1 1 2 1 3 1 4 1 5 1 6NAME OF MACHINE CODE W IDTH I N I T I A L S P E E D F I E L D R C 1 A G E R C 3 HOURS Y E A R S RFV1 R F V 2 P U R C H A S E F U E L H O U R S H P
( F E E T ) L I S T ( M P H ) E F F I C - USEO OWNED P R I C E T Y P E O FP R I C E ENCY ANNUALLY L I F E
TRACTOR 1 . I 0 0 . 0 2 9 8 7 5 , 4 . 5 0 . 8 8 1 . 2 0 0 . 0 1 .60 7 5 0 . 7 . 0 0 . 6 8 0 0 . 9 2 0 2 7500 3 1 2 0 0 0 . t o o .2 . 1 . 0 1 1 . 0 1 . 0 0 1 . 0 0 0 . 0 1 . 0 0 1 . 1 . 0 1 .000 1 . 0 0 0 1 • 1 . 0 .
TRACTOR 3 . 3 0 . 0 1 9 3 7 5 , 4 . 5 0 . 8 8 1 . 2 0 0 . 0 1 . 6 0 6 0 0 . 7 . 0 0 . 6 8 0 0 . 9 2 0 1 7 9 0 0 1 2 0 0 0 . 8 0 .4 . 1 . 0 1 . 1 . 0 1 . 0 0 1 . 0 0 0 . 0 1 . 0 0 1 . l . O 1 . 0 0 0 1 . 0 0 0 1 • 1 . 0 .
TRACTOR 5 . 4 0 . 0 I 1325 . 4 . 5 0 . 8 8 1 . 2 0 0 . 0 1 . 6 0 4 5 0 . 1 0 . 0 0 . 6 8 0 0 . 9 2 0 1 0 2 0 0 1 2 0 0 0 . 4 5 .6 . 1 . 0 1 1 . 0 1 . 0 0 1 . 0 0 0 . 0 1 .00 1 . 1 . 0 1 . 0 0 0 1 . 0 0 0 I . 1 . 0 .
TRACTOR 7 . 6 0 . 0 1 6 2 0 0 . 4 . 5 0 . 8 8 1 . 2 0 0 . 0 1 . 6 0 6 0 0 . 7 . 0 0 . 6 8 0 0 . 9 2 0 1 4 5 0 0 1 2 0 0 0 . 6 0 .8 . 1 . 0 1 1 . 0 1 . 0 0 1 . 0 0 0 . 0 1 . 0 0 1 . l . O 1 . 0 0 0 1 . 0 0 0 1 > 1 . 0 .
TRACTOR 9 . 2 5 . 0 7 4 6 0 4 . 5 0 . 8 8 1 . 2 0 0 . 0 1 . 6 0 3 0 0 . 1 5 . 0 0 . 6 8 0 0 . 9 2 0 6 5 0 0 1 2 0 0 0 . 2 5 .P I C K U P 1 0 . 7 2 . 0 8 4 5 0 3 0 . 0 0 . 8 8 0 . 8 0 0 . 0 1 . 6 0 1 0 0 0 . 5 . 0 0 . 6 0 0 0 . 8 8 5 7 2 0 0 . 4 0 0 0 . 1 .TRUCK 1 1 . 2 . 0 1 5 5 6 7 » 2 5 . 0 0 . 8 8 0 . 8 0 0 . 0 1 . 6 0 1 3 5 . 1 0 . 0 0 . 6 7 0 0 . 8 6 0 1 2 7 6 4 > 4 0 0 0 . 1 .
1 2 . 1 . 0 1 . 1 . 0 1 . 0 0 1 . 0 0 0 . 0 1 .00 1 . 1 . 0 1 . 0 0 0 t . 0 0 0 1 1 . 0 .COM8INE 1 3 . 2 0 . 0 2 1900 , 3 . 0 0 . 7 0 0 . 3 3 0 . 0 1 . 8 0 1 00. 1 0 . 0 0 . 6 4 0 0 . 6 8 5 2 1 9 0 0 . 2 0 0 O . 0 .
1 4 . 1. 0 1 . 1 . 0 1 . 0 0 1 . 0 0 0 . 0 1 .00 1 . 1 . 0 1 . 0 0 0 t . 0 0 0 1 . . 1 . 0 .1 5 . 1 . 0 1 . 1 . 0 1 . 0 0 1 . 0 0 0 . 0 1 . 0 0 1 . 1 . 0 1 . 0 0 0 1 . 0 0 0 t . 1 . 0 .1 6 . 6 . 7 2 0 0 0 0 2 . 3 0.7 0 0 . 7 S 0 . 0 1 . 8 0 2 0 0 . 8 . 0 0 . 6 4 O 0 . 8 8 5 7 5 0 0 . 2 0 0 0 . 0 .1 7 . 1 . 0 1 . 1 . 0 1 . 0 0 1 . 0 0 0 . 0 1 . 0 0 1 . 1 . 0 1 . 0 0 0 1 . 0 0 0 1 . 1 . 0 .1 8 . 1 . 0 1 1 . 0 1 . 0 0 1 . 0 0 0 . 0 1 . 0 0 1 . 1 . 0 1 . 0 0 0 1 . 0 0 0 I 1 . 0 .1 9 . l . O 1 . 1 . 0 1 . 0 0 1 . 0 0 0 . 0 1 .00 1 . 1 . 0 1 . 0 0 0 1 . 0 0 0 I 1 . 0 .2 0 . 1 . 0 1 . 1 . 0 1 . 0 0 1 . 0 0 0 . 0 1 . 0 0 1 . 1 . 0 1 . 0 0 0 1 .000 1 t . 0 .2 1 . 1 . 0 1 , 1 . 0 1 . 0 0 1 . 0 0 0 . 0 : .oo 1 . 1 . 0 1 . 0 0 0 1 . 0 0 0 1 . 1 . O .2 2 . 1 . 0 1 1 . 0 1 . 0 0 1 . 0 0 0 . 0 1 . 0 0 1 . 1 . 0 1 .000 l . O O O 1 . 1 . 0 .2 3 . 1 2 . 0 9 2 0 0 . S . O 0. 77 1 . 0 0 0 . 0 1 . 3 0 1 0 0 . 1 0 . 0 0 . 6 6 0 0 . 6 8 0 9 2 0 0 1 5 0 0 . 0 .2 4 . 1 . 0 1 . 1 . 0 1 . 0 0 1 . 0 0 0 . 0 1 .00 1 . 1 . 0 1 . 0 0 0 1 . 0 0 0 1 1 . 0 .2 5 . 1 . 0 1 , 1 . 0 1 . 0 0 1 . 0 0 0 . 0 1 .00 1 . 1 . 0 1 . 0 0 0 1 . 0 0 0 1 . t . 0 .2 6 . 1 . 0 1 . 1 . 0 1 .00 1 . 0 0 0 . 0 1 . 0 0 1 . 1 . 0 1 . 0 0 0 1 . 0 0 0 1 1 . 0 .2 7 . 1 . 0 1 . 1 . 0 1 .00 1 . 0 0 0 . 0 t . 0 0 1 . 1 . 0 1 . 0 0 0 1 . 0 0 0 1 . 1 . 0 .2 8 . 1 . 0 1 1 .0 1 . 0 0 1 . 0 0 0 . 0 1 . 0 0 1 . 1 . 0 1 . 0 0 0 1 . 0 0 0 1 . 1 . 0 .2 9 . 1 . 0 1 . 1 . 0 1 . 0 0 1 . 0 0 0 . 0 1 . 0 0 1 . 1 . 0 1 . 0 0 0 1 . 0 0 0 1 , 1 . 0 .
SHREDDER(2R) 3 0 . 7 . 0 1 7 9 5 3 . 7 0 . 8 0 0 . 6 0 0 . 0 1 . 8 0 5 0 . 8 . 0 0 . 6 0 0 0 . 8 8 5 1 6 2 5 0 2 0 0 0 . 0 .31 . 1 . 0 1 1 .0 1 . 0 0 1 . 0 0 0 . 0 1 . 0 0 1 . 1 . 0 1 . 0 0 0 1 . 0 0 0 1 . 0 . 1 . 0 .
SHREDDER I4R) 3 2 . 1 5 . 0 7 9 5 0 . 3 . 7 0 . 8 0 0 . 6 0 0 . 0 I . 8 0 S O . 8 . 0 0 . 6 0 0 0 . 8 8 5 6 9 5 0 0 . 2 0 0 0 . 0 .3 3 . 1 . 0 1 . 1 . 0 1 . 0 0 1 . 0 0 0 . 0 1 .00 1 . 1 . 0 1 . 0 0 0 1 . 0 0 0 1 . 0 . 1 . 0 .
O F F S E T D I S C 3 4 . 1 0 . 5 5 4 0 0 , 4 . 8 0 . 8 3 0 . 6 5 0 . 0 1 . 8 0 1 0 0 . 3 . 0 0 . 6 0 0 0 . 8 8 5 4 8 5 0 . 0 2 0 0 0 . 0 .3 5 . 1 . 0 1 1 .0 1 . 0 0 1 . 0 0 0 . 0 1 . 0 0 1 . 1 . 0 1 . 0 0 0 1 . 0 0 0 1 . 0 . 1 . 0 .
TA N D E M D I S C 3 6 . 6 . 7 9 7 5 , 4 . 5 0 . 3 3 0 . 6 5 0 . 0 1 . 8 0 1 0 0 . 8 . 0 0 . 6 0 0 0 . 8 8 5 8 5 0 . 0 . 2 0 0 0 . 0 .3 7 . 1 . 0 1 1 .0 1 . 0 0 t . O O 0 . 0 1 . 0 0 1 . 1 . 0 1 . 0 0 0 1 . 0 0 0 1 . 0 . 1 . 0 .
TA N D E M D I S C 3 8 . 1 2 . 0 5 2 0 0 . 4 . 5 0 . 8 3 0 . 6 5 0 . 0 1 .80 1 0 0 . 8 . 0 0 . 6 0 0 0 . 8 8 5 4 6 5 0 . 0 2 0 0 0 . 0 .3 9 . 1 . 0 1 . 1 . 0 1 . 0 0 1 . 0 0 0 . 0 1 . 0 0 1 . 1 . 0 1 . 0 0 0 t . 0 0 0 1 , 0 . 1 . 0 .
TANOEM DISC 4 0 . 2 1 . 0 1 1000 4 . 5 0 . 8 3 0 . 6 S 0 . 0 1 . 3 0 t o o . 8 . 0 0 . 6 0 0 0 . 8 8 5 9 9 0 0 , 0 .> 2 0 0 0 . 0 .4 1 . 1 . 0 1 1 .0 1 . 0 0 1 . 0 0 0 . 0 1 . 0 0 1 . 1 . 0 1 . 0 0 0 1 . 0 0 0 1 . 0 . 1 . 0 .
ROW DISC 4 2 . 1 8 . 6 2 5 3 7 , 4 . 5 0 . 8 3 0 . 6 5 0 . 0 1 . 8 0 1 0 0 . 8 . 0 0 . 6 0 0 0 . 8 8 5 2 3 3 5 . 0 . 2 0 0 0 . 0 .4 3 . 1 . 0 1 . l . O 1 . 0 0 1 . 0 0 0 . 0 1 . 0 0 1 . l . O 1 . 0 0 0 1 . 0 0 0 1 . o . 1 . 0 .
M B P L O W 1 4 8 ) 4 4 . 5 . 3 2 4 2 5 . 4 . 5 0 . 8 0 1 . 0 0 0 . 0 1 . 3 0 1 0 0 . 8 . 0 0 . 6 0 0 0 . 8 8 5 2 1 7 5 . 0 .• 2 0 0 0 . 0 .4 S . 1 . 0 1 1 . 0 1 . 0 0 1 . 0 0 0 . 0 1 . 0 0 1 . t . O 1 . 0 0 0 1 . 0 0 0 1 . o . 1 . 0 .
MB PL0W_3B_ 4 6 . 4 . 0 2 0 0 0 . 4 . 5 0 . 8 0 1 . 0 0 0 . 0 1 . 3 0 1 0 0 . 8 . 0 0 . 6 0 0 0 . 8 8 5 1 8 2 5 0 . 2 0 0 0 . 0 .GOPHER POISONER 4 7 . 3 0 . 0 5 6 0 . 4 . 5 0 . 8 0 0 . 6 0 0 . 0 1 . 3 0 2 5 . 8 . 0 0 . 6 0 0 0 . 8 8 0 4 9 5 , 0 . 8 0 0 . 0 .PLANTER 4 8 . 1 3 . 3 3 3 0 0 , 4 . 5 0 . 6 0 0 . 8 0 0 . 0 1 . 6 0 7 5 . 8 . 0 0 . 6 0 0 0 . 8 8 5 2 8 S O . 0 . 1 2 0 0 . 0 .PLANTER 4 9 . 2 0 . 0 5 6 0 0 4 . 5 0 . 6 0 0 . 8 0 0 . 0 1 .60 7 5 . 8 . 0 0 . 6 0 0 0 . 8 8 5 5 1 0 0 . 0 . 1 2 0 0 . 0 .P L A N T E R . P E A N U T 5 0 . 1 3 . 3 2 6 7 5 . 4 . S 0 . 6 0 0 . 8 0 0 . 0 1 . 6 0 7 5 . 6 . 0 0 . 6 0 0 0 . 8 8 5 2 4 0 0 , 0 . 1 2 0 0 . 0 .
J 1 J
. - IMACHINERY COMPLEMENT(201 D A T E : 1 0 1 3 8 0
COLUMN 1 2 3 4 5 6 7 8 9 1 0 1 1 1 2 1 3 1 4 1 5 1 6NAME OF MACHINE COOE W I D T H I N I T I A L SPEED F I E L D R C 1 A G E R C 3 HOURS YEARS RFV1 R F V 2 PURCHASE F U E L HOURS H P
(FEET ) L I S T ( M P H ) E F F I C - USED OWNED P R I C E TYPE O FP R I C E ENCY ANNUALLY L I F E
S l . 1 . 0 1 . 1 . 0 1 . 0 0 1 . 0 0 0 . 0 1 .00 1 . 1 . 0 l . O O O 1 . 0 0 0 1 . 0 . 1 . 0 ,RW BLOR PLANTER 5 2 . 1 5 . 0 2 4 0 0 . 4 . 5 0 . 6 0 0 . 8 0 0 . 0 1 . 6 0 7 5 . 1 0 . 0 0 . 6 0 0 0 . 8 8 5 2 1 0 0 . 0 . 1 2 0 0 . 0 .
5 3 . 1 . 0 1 . 1 . 0 1 . 0 0 1 . 0 0 0 . 0 1 . 0 0 1 . t . O 1 . 0 0 0 1 . 0 0 0 1 . 0 . 1 . 0 .GRAIN DRILL !1 OF> 5 4 . t o . o 4 5 0 0 . 4 . 0 0. 72 0 . 7 5 0 . 0 1 . 8 0 S O . 1 0 . 0 0 . 6 0 0 0 . 8 8 5 4 2 5 0 . O . t o o o . 0 ,
G R A I N D R I L L < 1 2 F ) 5 5 . 1 2 . 0 5 5 0 0 . 4 . 0 0 . 7 2 0 . 7 5 0 . 0 1 . 8 0 5 0 . 1 0 . 0 0 . 6 0 0 0 . 8 8 5 5 2 5 0 . 0 . 1 0 0 0 . 0 .
TO O L B A R C U LT. 5 6 . 1 3 . 3 1 150. 3 . 5 0 . 7 5 1 . 0 0 0 . 0 1 . 8 0 1 0 0 . 8. 0 0 . 6 0 0 0 . 8 8 5 1 0 0 0 . 0 . 2 0 0 0 . 0 ,T O O L B A R C U LT. 5 7 . 2 0 . 0 4 2 5 0 . 3 . 5 0 . 7 5 1 . 0 0 0 . 0 1 . 8 0 1 0 0 . 8 . 0 0 . 6 0 0 0 . 8 8 5 3 8 5 0 . 0 . 2 0 0 0 . 0 ,
R O L L I N G C U LT. 5 8 . 1 3 . 3 2 9 5 0 . 3 . 5 0 . 8 0 1 . 0 0 0 . 0 1 .80 1 0 0 . 8. 0 0 . 6 0 0 0 . 8 8 5 2 8 0 0 . 0 . 2 0 0 0 . 0
R O L L I N G C U LT. 5 9 . 2 0 . 0 4 3 5 0 . 3 . 5 0 . 8 0 1 . 0 0 0 . 0 1 . 8 0 1 0 0 . 8. 0 0 . 6 0 0 0 . 8 8 S 4 0 0 0 . 0 . 2 0 0 0 . 0
L I S T E R - B E D D E R 6 0 . 1 3 . 3 2 6 5 0 . 4 . 5 0 . 8 0 1 . 0 0 0 . 0 1 . 8 0 1 0 0 . 8 . 0 0 . 6 0 0 0 . 8 8 5 2 3 8 5 . 0 . 2 0 0 0 . 6L I S T E R - B E O O E R 6 1 . 2 0 . 7 2 9 9 5 . 4 . 5 0 . 8 0 1 . 0 0 0 . 0 1 . 8 0 1 0 0 . 8 . 0 0 . 6 0 0 0 . 8 8 5 2 6 9 5 . 0 . 2 0 0 0 . 0S P R AY E R . H E R B 6 2 . 1 3 . 3 1 2 5 0 . 4 . 0 0 . 6 5 1 . 0 0 0 . 0 1 . 8 0 3 5 . 8 . 0 0 . 6 0 0 0 . 8 8 5 1 1 0 0 . 0 . 1 2 0 0 . 0S P R AY E R . H E R B 6 3 . 2 0 . 0 1 3 7 5 . 4 . 0 0 . 6 5 1 . 0 0 0 . 0 1 . 8 0 3 5 . 8. 0 0 . 6 0 0 0 . 8 8 5 1 2 2 5 . 0 . 1 2 0 0 . 0 .S P R AY E R . P N U T 6 4 . 2 0 . 0 1 2 5 0 . 4 . 0 0 . 6 5 1 . 0 0 0 . 0 1 . 8 0 3 5 . 8 . 0 0 . 6 0 0 0 . 8 8 5 1 1 2 5 . 0 . 1 2 0 0 . 0
W I C K A P P L I C ATO R 6 5 . 2 6 . 6 9 0 0 . 5 . 0 0 . 8 3 0 . 6 0 0 . 0 I . 3 0 5 0 . 7 . 0 0 . 6 0 0 0 . 8 8 0 8 5 0 . 0 . 1 0 0 0 . 0 ,
D I G - I N V E R T. P N U T 6 6 . 6 . 0 2 700. 2 . 5 0 . 6 0 1 . 0 0 0 . 0 1 . 3 0 1 0 0 . 1 0 . 0 0 . 6 0 0 0 . 8 8 5 2 4 3 0 . 0 . 2 5 0 0 . 0 ,6 7 . 1 . 0 t . 1 . 0 1 . 0 0 1 . 0 0 0 . 0 1 .00 1 . 1 . 0 1 . 0 0 0 1 . 0 0 0 1 . 0 . 1 . 0 ,
COMBINE. PNUT 6 8 . 6 . 7 t 1 0 0 0 . 2 . 5 0 . 6 0 0 . 5 0 0 . 0 1 . 8 0 1 0 0 . 8 . 0 0 . 6 0 0 0 . 8 8 5 9 9 0 0 . 0 . 2 5 0 0 . 0 .
6 9 . 1 . 0 1 . 1 . 0 1 .00 1 . 0 0 0 . 0 1 . 0 0 1 . 1 . 0 l . O O O 1 . 0 0 0 1 . 0 . 1 . 0
7 0 . 1 . 0 1 . 1 . 0 1 . 0 0 1 . 0 0 0 . 0 1 .00 1 . 1 . 0 1 . 0 0 0 1 . 0 0 0 1 . 0 . 1 . o.7 1 . 1 . 0 1 . 1 . 0 1 . 0 0 1 . 0 0 0 . 0 1 . 0 0 1 . 1 . 0 1 . 0 0 0 1 . 0 0 0 1 . 0 . 1 . 0 .
HARROW, MELON 7 2 . 9 . 0 9 0 0 . 4 . 5 0 . 8 0 0 . 6 5 0 . 0 1 . 8 0 3 5 . 1 0 . 0 0 . 6 0 0 0 . 8 8 5 8 1 0 . 0 . 2 0 0 0 . 0 .7 3 . 1 . 0 1 . 1 . 0 1 . 0 0 1 . 0 0 0 . 0 1 . 0 0 1 . I . O 1 . 0 0 0 1 . 0 0 0 1 . 0 . 1 . 0
SPRAYER, WTRMLN 7 4 . 1 2 . 0 1 6 9 5 . 4 . 0 0 . 6 5 1 . 0 0 0 . 0 1 . 8 0 3 5 . 8 . 0 0 . 6 0 0 0 . 8 8 5 1 5 0 0 . 0 . 1 2 0 0 . 07 5 . 1 . 0 1 . 1 . 0 1 . 0 0 1 . 0 0 0 . 0 1 . 0 0 1 . 1 . 0 1 . 0 0 0 1 . 0 0 0 1 . 0 . 1 2 0 0 . 0 ,
T R A I L E R S 7 6 . 1 5 . 0 1 5 0 0 . 1 0 . 0 0 . 8 2 1 . 0 0 0 . 0 1 . 8 0 1 0 0 . 10. 0 0 . 6 0 0 0 . 8 8 5 1 3 5 0 . 0 . 2 0 0 0 . 0 .MIDDLE BUSTER 7 7 . 9 . 0 7 7 5 . 4 . 5 0 . 8 0 1 . 0 0 0 . 0 1 . 3 0 1 0 0 . 1 0 . 0 0 . 6 0 0 0 . 8 8 S 6 5 0 . 0 . 2 0 0 0 . 0 .
SUBSOILER 7 8 . 1 2 . 0 3 8 3 . 4 . 0 0 . 8 0 1 . 0 0 0 . 0 1 . 8 0 1 0 0 . 1 0 . 0 0 . 6 0 0 0 . 8 8 5 3 3 0 . 0 . 2 0 0 0 . 0
F E R T D I S T. M E L O N 7 9 . 1 2 . 0 1 5 6 0 . 4 . 0 0 . 6 7 1 . 2 0 0 . 0 1 . 8 0 5 0 . 4 . 0 0 . 6 0 0 0 . 8 8 5 1 3 5 0 . 0 . 1 2 0 0 . 0 ,
P L A N T - C U L T ( 1 - R ) 8 0 . 1 2 . 0 6 0 0 . 4 . 5 0 . 6 0 0 . 8 0 0 . 0 1 . 6 0 7 5 . 8 . 0 0 . 6 0 0 0 . 8 8 5 5 1 0 . 0 . 1 2 0 0 . 0 ,
R O L L . C U L T ( 1 - R ) 8 1 . 1 2 . 0 7 5 0 . 3 . 5 0 . 8 0 1 . 0 0 0 . 0 1 . 8 0 1 0 0 . 6 . 0 0 . 6 0 0 0 . 8 8 5 3 7 5 . 0 . 2 0 0 0 . 0
8 2 . 1 . 0 t . 1 . 0 1 . 0 0 1 . 0 0 0 . 0 1 .00 1 . 1 . 0 1 . 0 0 0 1 . 0 0 0 1 . 0 . 1 . 0 .
SPRINGTOOTH DIGR 8 3 . 9 . 0 2 3 0 0 . 5 . 3 0. 70 0 . 6 5 0 . 0 1 . 8 0 1 0 0 . 6 . 0 0 . 6 0 0 0 . 8 8 5 1 9 5 5 . 0 . 2 0 0 0 . 0
8 4 . t . O 1 . 1 . 0 1 . 0 0 1 . 0 0 0 . 0 1 . 0 0 1 . 1 . 0 1 . 0 0 0 1 . 0 0 0 1 . 0 . 1 . 0
BROADCAST SEDDER 8 5 . 2 0 . 0 4 9 5 . 4 . 0 0 . 6 7 1 . 2 0 0 . 0 1 .80 5 0 . 8 . 0 0 . 6 0 0 0 . 8 8 5 4 2 5 . 0 . 1 2 0 0 . 0
R E N T F E R T A P P L I . 8 6 . 3 0 . 0 1 . 4 . 0 0 . 6 7 1 . 2 0 0 . 0 1 . 8 0 S O . 1 0 . 0 0 . 6 0 0 0 . 8 8 5 1 . 0 . 1 2 0 0 . 0
8 7 . 1 . 0 1 . 1 . 0 1 . 0 0 1 . 0 0 0 . 0 1 . 0 0 1 . 1 . 0 1 . 0 0 0 1 . 0 0 0 1 . 0 . 1 . 0
PLNTR W/FERT BOX 8 8 . 1 3 . 0 1 8 9 5 . 4 . 5 0 . 6 0 0 . 8 0 0 . 0 1 . 6 0 7 5 . 8 . 0 0 . 6 0 0 0 . 8 8 5 1 7 0 0 . 0 . 1 2 0 0 . 0
PLNTR W/FERT BOX 8 9 . 2 0 . 0 2 9 5 0 . 4 . 5 0 . 6 0 0 . 8 0 0 . 0 1 . 6 0 7 5 . 8 . 0 0 . 6 0 0 0 . 8 8 5 2 6 5 0 . 0 . 1 2 0 0 . 0
SPRAYER. PASTURE 9 0 . 3 0 . 0 1 6 9 5 . 4 . 0 0 . 6 5 1 . 0 0 0 . 0 1 . 8 0 3 5 . 1 0 . 0 0 . 6 0 0 0 . 8 8 5 1 5 0 0 . 0 . 1 2 0 0 . 0
S P R AY E R * C T R E E 9 1 . 8 . 0 1 6 9 5 . 4 . 5 0 . 6 0 0 . 6 0 0 . 0 1 . 3 0 2 0 . 8 . 0 0 . 6 0 0 0 . 8 8 0 1 5 0 0 . 0 . 7 5 0 . 0
BALE WAGON-104 9 2 . 1 8 . 0 1 5 0 0 0 . 5 . 0 0 . 4 0 1 . 0 0 0 . 0 1 . 3 0 1 0 0 . 1 0 . 0 0 . 5 6 0 0 . 8 8 5 1 3 5 0 . o . 2 0 0 0 . 0
9 3 . 1 . 0 1 . 1 . 0 1 . 0 0 1 . 0 0 0 . 0 1 . 0 0 1 . 1 . 0 l . O O O 1 . 0 0 0 1 . 0 . 1 . 0
ROUND BALER 9 4 . 1 2 . 0 8 9 5 0 . 3 . 0 0 . 7 4 1 . 2 0 o . o 1 .30 1 0 0 . 1 0 . 0 0 . 5 6 0 0 . 8 8 5 7 9 5 0 . 0 . 2 0 0 0 . 0
REGULAR BALER 9 5 . 1 1.5 5 3 0 0 . 3 . 0 0 . 7 4 1 . 2 0 0 . 0 1 . 3 0 1 0 0 . 1 0 . 0 0 . 5 6 0 0 . 8 8 5 4 9 5 0 . 0 . 2 0 0 0 . 0
DISC MOWER 9 6 . 7 . 0 3 9 5 0 . 4 . 3 0 . 8 1 1 . 8 0 0 . 0 1 . 3 0 5 0 . 1 0 . 0 0 . 6 0 0 0 . 8 8 5 3 5 0 0 . 0 . 1 0 0 0 . 0
RAKE 9 7 . 8 . 0 1 9 9 5 . 5 . 4 0 . 7 5 1 . 0 0 0 . 0 1 . 3 0 5 0 . 10. 0 0 . 6 0 0 0 . 3 8 5 1 7 9 5 . 0 . 1 0 0 0 . 0
9 8 . 1 . 0 1 . 1 . 0 1 . 0 0 1 . 0 0 0 . 0 1 . 0 0 1 . 1 . 0 1 . 0 0 0 1 . 0 0 0 1 . 0 . 1 . 0
9 9 . t . O 1 . 1 . 0 1 . 0 0 1 . 0 0 0 . 0 1 .00 1 . 1 . 0 1 . 0 0 0 1 . 0 0 0 1 . 0 . 1 . 0
1 0 0 . 1 . 0 1 . 1 . 0 1 . 0 0 1 . 0 0 0 . 0 1 . 0 0 1 . 1 . 0 1 . 0 0 0 1 . 0 0 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 States Departmentof Agriculture cooperating. Distributed in furtherance of the Acts of Congress of May 8, 1914, as amended, and June 30, 1914.5 0 0 - 1 0 - 8 0 , R e v i s e d K C O 7 - 2
1
.
1.
PROJECTIONS FOR PLANNING PURPOSES ONLYNOT TO BE USED WITHOUT UPDATING AFTER 01/23/81. 8 -1241 .L20 )
COW-CALF PRODUCTION DEEP EAST TEXAS REGIONPROJECTED COSTS AND RETURNS PER COW
ITEM WEIGHTEACH
UNIT PRICE ORCOST/UNIT
QUANTITY VALUE ORCOST
GROSS RECEIPTS
STEER CALVES 4 * 8 5 CWT, 9 2 . 0 0 0 . 4 4 1 9 6 . 3 3HEIFER CALVES 4 . 6 5 CWT. 8 4 . 0 0 0 . 3 4 1 3 2 . 8 0CULL COWS 9 . 5 0 CWT. 5 0 . 0 0 0 . 1 0 ±1x52.
TOTAL 3 7 6 . 6 3
2. VARIABLE COSTS
COASTAL LEGUMECOASTAL PASTURECUSTOM BALINGSUPPLEMENTSALT & MIN.VET MEDICINEMISC EXPENSEMARKETINGMACHINERY(FUEL.LUBE.REP)EQUIPMENT!FUEL.LUBE.REP)LABOR. TRACTOR & MACHINERYLABOR. EQUIPMENTLABOR. LIVESTOCKINTEREST ON OPER.CAP..
TOTAL VARIABLE COSTS
3. INCOME ABOVE VARIABLE COSTS
4. FIXED COSTSCOSTAL LEGUMECOMMON LEGUMEINT. ON LIVESTOCK CAPITALINT. ON OTHER EQUIPMENTDEPR. ON BEEF BULL PURCH.DEPR. ON OTHER EQUIP.OTHER FC. MACH & EQUIP.
TOTAL FIXED COSTS
5. TOTAL COSTS
ACRE 6 5 . 1 1 1 . 0 0 6 5 . 1 1ACRE 6 4 . 6 4 0 . 5 0 3 2 . 3 2EALE 1 2 . 0 0 2 . 0 0 2 4 . 0 0CWT. 8 . 7 5 2 . 7 0 2 3 . 6 2HEAD 9 . 5 0 1 . 0 0 9 . 5 0OOL. 1 . 0 0 3 . 8 5 3 . 8 5OCL. 1 . 0 0 5 . 5 0 5 . 5 0DOL. 1 . 0 0 7 . 2 5 7 . 2 5DCL. 4 . 9 4DOL. 4 . 5 9HRS. 4 . 2 5 3 . 0 6 1 3 . 0 2HRS. 4 . 2 5 0 . 5 6 2 . 3 8HRS. 4 . 2 5 3 . 0 0 1 2 . 7 5OCL. 0 . 1 4 4 4 . 4 9 6,23
2 1 5 . 0 6
1 6 1 . 5 7
ACRE 1 4 . 8 3 1 . 0 0 1 4 . 8 3ACRE 1 0 . 9 3 1 . 0 0 1 0 . 9 3DQL. 0 . 1 4 6 5 9 . 6 5 9 2 . 3 5DCL. 0 . 1 4 1 4 1 . 5 0 1 9 . 8 1DOL. 7 . 4 3D C L . 1 7 . 0 5DOL. A___JLl
1 7 8 . 5 1
3 9 3 . 5 7
NET RETURNS - 1 6 . 9 4
30 COW. 1 BULL UNIT. WINTER CALVING. NO CREEP FEED. 88X CALF CROP.IX COW DEATH LOSS. COWS RAISED.
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE ANO ISNOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS AND RETURNS FROM ANYONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERECOLLECTED ANO DEVEL3PED BY STAFF MEMBERS OF THE TEXAS AGRICULTURALEXTENSION SERVICE AND APPROVED FOR PUBLICATION.
Texas Agc_n___ Extension Service . The Texas A&M University System . Daniel C. Pfannsttel. Director . College Station. Texas