This document is posted to help you gain knowledge. Please leave a comment to let me know what you think about it! Share it to your friends and learn new things together.
Transcript
75. CUCUMBERS <PICKLES) IRRIGATEDTEXAS EDWARDS AQUIFER REGION
ESTIMATEO COSTS AND RETURNS PER ACRE
F U E L . O I L . F I X E OI T E M T I M E S LABOR MACHINE L U B . , R E P . COSTS
OPERATION N O . O AT E OVER HOURS HOURS P E R A C R E P E R A C R E
PICKUP TRUCK 1 0 OEC 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 5 0 . 3 0SHREOOER 3 . 3 0 AUG l . C O 0 . 2 6 3 0 . 1 9 9 1 . 7 0 5 . 1 7O F F S E T O I S C 3 . 3 4 AUG 2 . 2 0 C . 5 C 1 0 . 3 8 0 3 . 1 6 9 . 4 4fOLOBQARD PLOW 1 ,32 AUG 1 . 0 0 0 . 5 7 1 0 . 4 3 2 5 . 7 2 1 2 . 2 8LANO PLANE l . S O AUG 0 . 2 0 0 . 0 5 0 0 . 0 3 8 0 . 4 4 2 7 . 1 9BEDDER 6R 1 . 3 6 AUG l . C O 0 . 1 5 1 0 . 1 1 5 1 . 3 4 2 . 0 7H E R B I C I D E S P R AY R 6 3 AUG 1 . 0 0 C O 0 . 2 6 4 0 . 0 8 2 . C 8DRY FERT SPRDER 3 . 6 0 AUG 1 . 0 0 0 . 2 0 3 0 . 1 5 4 1 . 2 9 3 . 4 4S TA N H AY P L A N T E R 3 . 4 4 AUG 1 * 0 0 0 . 3 0 3 0 . 2 3 0 1 . 9 5 4 . 6 1P ICKUP TRUCK 1 0 AUG 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 5 C . 3 0C U LT I VAT O R 4 R 3 . 3 9 S E P T 1 . 0 0 0 . 2 2 7 0 . 1 7 2 1 . 3 8 2 . 8 1C U LT I VAT O R 4 R 3 . 3 9 CCT f t « 0 0 C . 2 2 7 0 . 1 7 2 1 . 3 8 2 . 8 1P ICKUP TRUCK 1 0 OCT 0 . 1 0 .,2x125 -2x122 - 2 * ± 5 .2x32
TO TA L S 2 . 8 7 2 2 . 4 5 6 1 9 . 8 0 7 C.79
^ ^ V
^ N
76. PROJECTIONS FOR PLANNING PURPOSES ONLYNOT TO Be USeD WITHOUT UPDATING AFTER 01/06/81.
6 . N E T P R O J E C T E O R E T U R N S A C R E S 2 2 9 . 2 1 S
LETTUCE IS PACKeO ANO MARKETEO IN SO POUNO CARTONS.
BUOGET BASED ON A FALL CROP
INFORMATION PRESENTED IS PREPAREC SOLELY AS A GENERAL QUICE ANC ISNOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS ANO RETURNS FRCM ANYONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERECOLLECTED AND OEVELOPEO BY STAFF MEMBERS OF THE TEXAS AGRICULTURALEXTENSION SERVICE ANO APPROVEO FCC PUBLICATION.
77.LETTUCE. IRRIGATED
TEXAS ECWARCS AQUIFER REGIONESTIMATED CCSTS ANO RETURNS PER ACRE
F U E L . O I L . F I X E OI T E M T I M E Si L A 8 0 R MACHINE L U B . , P E P . COSTS
O P E R AT I O N N O . O A T E O V E R HOURS HCURS P E R A C R E PER ACRE
SHREOOER 3 . 3 0 J U L Y 1., 0 0 0 . 2 6 3 0 . 1 9 9 1 . 7 0 3 . 1 7O F F S E T D I S C 3 , 3 4 J U L Y i .,co 0 . 2 2 8 0 . 1 7 3 1 . 4 3 4 . 2 9P ICKUP TRUCK 1 0 J U L Y O i, 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 5 C . 3 0O F F S E T D I S C 3 . 3 4 AUG t -, 2 0 0 . 2 7 3 0 . 2 C 7 1 . 7 2 5 . 1 5MOLDBOARD PLOW 1 . 3 2 AUG i ..CO 0 . 5 7 1 0 . 4 3 2 5 . 7 2 1 2 . 2 8LANO PLANE 1 . 5 0 AUG 0 , 2 0 0 . 0 5 0 0 . 0 3 8 0 . 4 4 2 7 . 1 9BEDDER 6R 1 . 3 6 AUG i .. 0 0 0 . 1 5 1 0 . 1 1 5 1 . 3 4 2 . 0 7P I C K U P T R U C K 1 0 AUG 0 ,, 1 0 C . 1 2 5 0 . 1 0 0 0 . 4 5 C . 3 0STANHAY PLANTER 3 . 4 4 SEPT l l. 0 0 0 . 3 0 3 0 . 2 3 0 1 . 9 5 4 . 6 1BED SHAPER 6R 1 . 4 8 SEPT 1 .. 0 0 0 . 2 5 2 0 . 1 9 1 2 . 1 8 3 . 5 7P I C K U P T R U C K 1 0 SEPT 0 ,. 1 0 C . 1 2 5 0 . 1 0 0 0 . 4 5 0 . 3 0S TA N H AY P L A N T E R 3 . 4 4 OCT i <,C0 0 . 3 0 3 0 . 2 3 0 1 . 9 5 4 . 6 1BED SHAPER 6R 1 , 4 8 OCT l , 0 0 0 . 2 5 2 0 . 1 9 1 2 . 1 8 3 . 5 7H E R B I C I D E S P R AY R 6 3 OCT I ..CO 0 . 0 0 . 2 6 4 0 . 0 8 2 . 0 8DRY FERT SPROER 3 . 6 0 OCT l .. 0 0 0 . 2 0 3 0 . 1 5 4 1 . 2 9 3 . 4 4P ICKUP TRUCK 1 0 C C T 0 -. 1 0 C . 1 2 5 0 . 1 0 0 0 . 4 5 0 . 3 0S TA N H AY P L A N T E R 3 . 4 4 NOV i ..CO C . 3 0 3 0 . 2 3 0 1 . 9 5 4 . 6 1P I C K U P T R U C K 1 0 NOV O i. 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 5 0 . 3 0P I C K U P T R U C K 1 0 OEC 0 -. 1 0 -2*125 -2*12*1 . fl x l S „&_30 '**%
TOTALS 3 . 9 0 3 3 . 2 5 3 26.67 82.43
y-^s
78. PROJECTIONS FOR PLANNING PURPOSES ONLYNOT TO BE USEO WITHOUT UPDATING AFTER 01/06/81.
ONtCNS. IRRIGATEDTEXAS ECWARDS AQUIPER REGION
ESTIMATEO CCSTS ANO RETURNS PER ACRE
6-124KC16)
PROJECTEOYIELD UNIT
400.00 BAGS
CATEGORY
1. GROSS RECEIPTSONIONS
TOTAL PROJECTEO RETURNS
2. VARIABLE COSTSPREHARVEST COSTS
ONION SEEONITROGEN (LIQ)PHOSPHATEHERBICIDEINSECTICIOEFUNGICIDEPESTICIOE APPLI.NITROGEN CORY)MISC AOMIN 0/HIRRIGATION WATERFUEL i LUBE—TRACTOR
EQUIPMENTIRRIGATION
RE PA I RS——TR ACTOREQUIPMENTIRRIGATION
L A B O R — — M A C H I N E R YI R R I G AT I O NOTHER
O P E R AT I N G C A P I TA LSUBTOTAL. PREHARVEST
HARVEST COSTSH A RV. P K G . M K T
S U B TO TA L . H A RV E S T
T O TA L VA R I A B L E C O S T S
B R E A K - E V E N P R I C E . VA R I A B L E C C S T S
3 . I N C O M E A B O V E VA R I A B L E C O S T S
4 . F I X E D C C S T SD E P R E C . . I N T E R E S T. TA X E S t I N S U R .
TRACTOREOUIPMENTI R R I G AT I O N
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
9 . 0 0 HOUR 3 . 5 0 3 1 . 5 0 m m m m11 7 . 9 2 DOL.
ACRE
BAGS
0 . 1 5S
3 . 3 0
12__S3 1 6 . 1 9
- 1 . 2 . t _ 9
s.400 .00
ACRE S 1 3 2 0 . 0 0 sACRE
ACRE
ACREACREACREACREACRE
S 1638.19 S_
4.10/BAGS
561.81 S
2 9 . 3 8 _ .5 3 . 5 7 _ .2 9 . 7 7 _ .5_-_J2
S 162.72 «
A C R E S 1 8 0 0 . 9 1 «
i 4 . S O / B A G S
A C R E • 3 9 9 . 0 9 S
ONIONS ARE PACKeO AND MARKETEO IN SO PCUNO BAGS.
INFORMATION PRESENTED IS PflEPAReO SOLELY AS A GENERAL GUIOE ANO ISNOT INTENDED TO RECOGNIZE OR PREOICT THE COSTS ANO RETURNS FROM ANYONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERECOLLECTEO ANO OEVELOPEO BY STAFF MEMBERS OF THE TEXAS AGRICULTURALEXTENSION SERVICE AND APPROVED FOP- PUBLICATION.
79.ONIONS, IRRIGATED
TEXAS ECWARDS AQUIFER REGIONESTIMATED COSTS ANO RETURNS PER ACRE
FUEL .O IL . FIXEOITEM T I * E S LABCR MACHINE L U B . . R E P. COSTS
OPERATION NO. OATE OVER HOURS HCURS PER ACRE PER ACRE• _•___._•__-._._._._._--.•__.., ___ . ._ .
1 6 . 0 0 A C I NACRE 1 5 . 1 5ACRE 2 . 1 2ACRE 3 0 . 4 0ACREACRE
3 . 4 54 . 2 8
ACREHOUR 4 . 5 0
10 .721 6 . 8 73 . 7 5
1 . 6 0 HCURHOUR
3 . 5 03 . 5 0
5 . 6 04 2 . 0 01 2 . 0 0
7 8 . 2 6 D C L . 0 . 1 5 , 11*22ACRE S 3 3 4 . 3 3 *__
4 0 0 . 0 0 B U . 4 . 0 0 ._!__»_____ACRE s 1 6 0 0 . 0 0 s
3. INCOME ABOVE VARIABLE COSTS
4. FIXEO COSTSC-PREC INTEREST.TAXES 6 INSUR.
TRACTOREOUIPMENTIRRIGATION
LAND (NET SHARE-RENT)TOTAL FIXEO COSTS
5. TOTAL PROJECTEO COSTS
BREAK-EVEN PRICE. TOTAL CCSTS
6. NET PROJECTEO RETURNS
ACRE 365.67 S
ACRE 2 6 . 2 15 1 . 4 92 6 . 4 6_____
S 1 4 4 . 1 6
ACREACREACREACRE S
A C R E S 2 0 7 e . 4 9 9 _
< S . 2 0 / 8 U .
A C R E S 2 2 1 . 5 1 S _
SPINACH IS PACKED ANO MARKETEO IN 25 PCUNO BUSHELS.
INFORMATION PRESeNTEO IS PREPARED SOLELY AS A GENERAL GUIDE ANO ISNOT INTENDED TO RECOGNIZE OR PREOICT THE COSTS AND RETURNS PROM ANYONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERECOLLECTED ANO DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURALEXTENSION SERVICE ANO APPROVEO FOR PUBLICATION.
81.FRESH KARKET SPINACH. IRRIGATED
TEXAS ECWARCS AQUIFER REGIONESTIMATEO COSTS ANO RETURNS PER ACRE
_ - . _ _ - • _ .F U E L . O I L . F I X E D
I T E M T I M E S LABGR MACHINE L U B . , R E P . COSTSOPERATION N O . O AT E OVER HOURS HCURS P E R A C R E P E R A C R E
PICKUP TRUCK 1 0 F E B 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 5 0 . 3 0P I C K U P T R U C K 1 0 MAR 0 • 10 C . 1 2 5 0 . 1 0 0 0 . 4 5 - . 3 0P ICKUP TRUCK 10 APR 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 5 C . 3 0SHREOOER 3 . 3 0 AUG 1 . 0 0 0 . 2 6 3 0 . 1 9 9 1 . 7 0 3 . 1 7O F F S E T D I S C 3 . 3 4 AUG 2 . 2 0 0 . 5 0 1 0 . 3 8 0 3 . 1 6 _ .44MOLDBOARD PLOW 1 , 3 2 AUG 1 . 0 0 0 . 5 7 1 0 . 4 3 2 5 . 7 2 1 2 . 2 8L A N D P L A N E 1 , 5 0 AUG 0 . 2 0 0 . 0 5 0 0 . 0 3 8 0 . 4 4 2 7 . 1 9BEDDER 6R 1 . 3 6 AUG l . C O 0 . 1 5 1 0 . 1 1 5 1 . 3 4 2 . 0 7H E R B I C I D E S P R AY R 6 3 AUG 1 . 0 0 0 . 0 0 . 2 6 4 0 . 0 8 2 . C 8DRY FERT SPRDER 3 . 6 0 AUG 1 .00 0 . 2 0 3 0 . 1 5 4 1 . 2 9 3 . 4 4P ICKUP TRUCK 1 0 AUG 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 5 C . 3 0PLANTER 4R 3 , 4 1 S E P T 1 . 0 0 0 . 3 0 3 C . 2 3 0 2 . 1 8 5 . 8 7BED SHAPER 6R 3 , 4 8 SEPT 1 . 0 0 0 . 2 5 2 0 . 1 9 1 1 . 5 2 2 . 8 5P ICKUP TRUCK 1 0 SEPT 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 5 C . 3 0C U LT I VAT O R 4 R 1 , 3 9 OCT 1 .00 0 . 2 2 7 0 . 1 7 2 1 . 9 8 3 . 4 5P ICKUP TRUCK 1 0 CCT 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 5 C . 3 0C U LT I VAT O R 4 R 1 .39 NOV l . C O 0 . 2 2 7 0 . 1 7 2 1 . 9 8 3 . 4 5P ICKUP TRUCK 10 NOV 0 . 1 0 C . 1 2 5 0 . 1 C 0 0 . 4 5 C . 3 0P ICKUP TRUCK 1 0 J A N C I O m.*125 0 . 1 0 0 - 2 * ± 5 - 2 * 3 2
TO TA L S 3 . 7 4 9 3 . 1 4 7 2 5 . 0 0 7 7 . 7 0
/ ' ^ k
.^»^w
82.
^ N
PROJECTIONS FOR PLANNING PURPOSES ONLYNOT TO BE USFO WITHOUT UPDATING AFTER 01/22/81.
PROCESSED SPINACH. IKRIGATEDTEXAS EDWARDS AQUIFER REGION
ESTIMATED COSTS AND RETURNS PER ACRE
B - l 2 4 l ( C l f t )
CATEGORY
GROSS RECEIPTSSPINACH. PROCESSSPINACH SECONDS
TOTAL PROJECTEO RETURNS
VARIABLE COSTSPREHARVEST COSTS
SPINACH-PROC. SDNITROGEN (LIQ)PHOSPHATEHERBICIDEINSECTICIDEFUNGICIOEPESTICIDE APPLI.NITROGEN (DRY)MISC ADMIN 0/HIRRIGATION WATERFUEL E. LUBE—TRACTOR
EQUIPMENTIRRIGATION
R E P A I R S T R A C T O REQUIPMENTIRRIGATION
L A B O R M A C H I N E R YIRRIGATIONOTHER
OPERATING CAPITALSUBTOTAL, PREHARVEST
HARVEST COSTSHARV,PKG,HAUL
SUBTOTAL. HAHVEST
P R O J E C T E O e B Q i E C I E Q - -Y I E L D U N I T S / U N I T V A L U E
YOURESTIMATE
7 . 5 00 . 8 0
IN»UT USE
1 2 . 0 07 0 . 0 0
1 6 0 . 0 01 . 0 07 . 0 06 . 0 07 . 0 0
7 0 . 0 00 . 5 0
1 7 . 0 0
3 . 2 5I . 7 08 . 0 0
1 2 0 . 4 5
9 . 0 0
T O TA L VA 3 I A U L E C O S T S
3 . I N C O M E A B O V E VA R I A B L E C O S T S
4 . F I X E D C I S T SD E P R E C . I N T E R E S T, TA X E S 6 I N S U R .
TRACTOREQUIPMENTI R R I G AT I O N
L A N D ( N E T S H A R E - R E N T )TO TA L F I X E D C O S T S
5 . TO TA L P R O J E C T E O C O S T S
6 . NET PROJECTED RETURNS
TONTON
L B .L B .L B .ACREAPPLAPPLACREL B .ACREA C I NACREACREACREACREACREACREHOURHOURHOURDOL.ACRE
I N F O R M AT I O N P R E S E N T E D I S P R E PA R E D S O L E LY A S A G E N E R A L G U I D E A N D I SNOT INTFNDED TO RECOGNIZE OR PREDICT THE COSTS AND RETURNS FROM ANYONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERCCOLLECTED AND DEVELOPED BY STAFF MEMBERS OF THF TEXAS AGRICULTURALr X T F N S i r i N S E RV I C E A N O A P P R O V F I ) F O O P U B L I C AT I O N .
P R O C E S S E D S P I N A C H . I R R I G AT E DT E X A S E D WA R D S A Q U I F E R R E G I O N
E S T I M AT E D C O S T S A N D R E T U R N S P E R A C R E
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
OPERATION N O . D AT E OVER HOURS HOURS P E R A C R E PER ACRE
SHREDDER 2 . 3 0 AUG 1 . 0 0 0 . 2 6 3 0 . 1 9 9 2 . 0 8 3 . 0 6O F F S E T D I S C 2 , 3 4 AUG 2 . 2 0 0 . 5 0 1 0 . 3 8 0 3 . 8 7 9 . 2 4MOLDBOARD PLOW 1 . 3 2 AUG 1 . 0 0 0 . 5 7 1 0 . 4 3 2 5 . 7 2 I ' .28L A N D P L A N E 1 . 5 0 AUG 0 . 2 0 0 . 0 5 0 0 . 0 3 8 0 . 4 4 2 7 . 1 9BEDDER 6R 1 ,36 AUG 1 . 0 0 0 . 1 5 1 0 . 1 1 5 1 . 3 4 2 . 0 7H E R B I C I D E S P R AY R 6 3 AUG 1 . 0 0 0 . 0 0 . 2 6 4 0 . 0 8 2 . 0 8DRV FERT SPRDER 1 , 6 0 AUG 1 .00 0 . 2 0 3 0 . 1 5 4 1 . 8 3 4 . 0 2PLANTER 4R 1 ,41 SEPT 1 . 0 0 0 . 3 0 3 0 . 2 3 0 2 . 9 8 6 . 7 3BED SHAPER 6R 1 , 4 8 SEPT 1 . 0 0 0 . 2 5 2 0 . 1 9 1 2 . 1 8 3 . 5 7P ICKUP TRUCK 1 0 SEPT 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 5 0 . 3 0C U LT I VAT O R 4 R 1 ,39 OCT 1 . 0 0 0 . 2 2 7 0 . 1 7 2 1 . 9 8 3 . 4 5C U LT I VAT O R 4 R 1 ,39 NOV 1 . 0 0 0 . 2 2 7 0 . 1 7 2 1 .98 3 . 4 5P ICKUP TRUCK 1 0 NOV 0.1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 5 0 . 3 0P ICKUP TRUCK 1 0 DEC 0.1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 5 0 . 3 0P ICKUP TRUCK 1 0 FEB 0 . 1 0 .2*125 -2*122 - 2 * * 5 -2x12
TO TA L S 3 . 2 4 9 2 . 7 4 7 2 6 . 2 7 7 8 . 3 5
^
83. PROJECTIONS FOR PLANNING PURPOSES ONLYNOT TO BE USED WITHOUT UPDATING AFTER 01/22/81. B -124MC16)
SPINACH. (PROCESSED) IRRIGATED (GRAIN ORILL PLANTING)TEXAS EDWARDS AQUIFER REGION
9 2 . 4 8 DOL. 0 . 1 5 ______uazACRE S 3 9 0 . 8 5 s
9 . 6 0 TON 3 . 8 0 _________ACRE S 3 6 . 4 8 s
TOTAL VARIABLE COSTS ACRE 4 2 7 . 3 3 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
4 . F I X E D C O S T SDEPREC, INTEREST. TAXES & INSUR.
TRACTOREQUIPMENTIRRIGATION
LAND (NET SHARE-RENT)TOTAL FIXED COSTS
5. TOTAL PROJECTED COSTS
6. NFT PROJECTED RETURNS
2 5 5 . 7 2 S
ACREACREACREACREACRE S
1 4 . 7 21 7 . 7 42 8 . 1 2 _4 0 . O p
100.58 S
ACRE S 5 2 7 . 9 1 S
ACRE s 155.14 S_
NOTE! PROCESSED SPINACH YIELO DATA BASED ON GRAIN ORILL METHOD OF PLANTING.BUDGET BASED ON GRAIN DRILL PLANTING TECHNIQUE
INFORMATION PRESENTED IS PREPARE- SOLELY AS A GENERAL GUIDE AND ISNOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS ANO RETURNS FROM ANYONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERECOLLECTED AND DEVELOPEO BY STAFF MEMBERS OF THE TEXAS AGRICULTURALEXTENSION SERVICE AND APPROVED FOR PUBLICATION.
84.S P I N A C H , ( P R O C E S S E D ) I R R I G A T E D ( G R A I N D R I L L P L A N T I N G )
T E X A S E D WA R D S A Q U I F E R R E G I O N
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
OPERATION N O . D AT E 3VER HOURS HOURS P E R A C R E PER ACRE
P I C K U P T R U C K 1 0 J A N 0.1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 5 0 . 3 0P ICKUP TRUCK 10 F E B 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 5 J . 3 0O F F S E T D I S C 2 , 3 4 AUG 1 . 0 0 0 . 2 2 8 0 . 1 7 3 1 . 7 6 4 . 2 0MOLDBOARD PLOW 1 , 3 2 AUG 1 . 0 0 0 . 5 7 1 0 . 4 3 2 5 . 7 2 1 2 . 2 8O F F S E T D I S C 2 , 3 4 SEPT 2 . 0 0 0 . 4 5 6 0 . 3 4 5 3 . 5 2 8 . 4 0G R A I N D R I L L 1 ,46 OCT 1 . 0 0 0 . 2 7 0 0 . 2 0 5 2 . 4 8 6 . 3 7PICKUP TRUCK 10 OCT 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 5 0 . 3 0PICKUP TRUCK 10 OEC 0 . 1 0 .. 2 x 1 2 5 _____I__Q _Q_._5 - 2 x 3 2
/ ^ % ,
TOTALS 2 . 0 2 4 1 . 5 5 5 1 5 . 2 8 3 2 . 4 6
^ \
^ N
LISTING OF THE NAME SET ANO PRICE VECTOR REGICN NUMBER: 16 OATE: 012261
COOE ITEM NAME NMOO UNIT PRICE CODE
1 M I L K C W T . 4 5 . 0 0 5 12 C R E A M C W T . 7 0 . 0 0 . ?3 . O O L L B . 2 5 . 0 0 5 3& E G G S A C R E 4 . 5 0 5 45 S T O C K E R C W T . I C O . 0 0 5 56 S T O C K E R S T E E R S C W T . 0 . 1 5 5 67 S T O C K E R H E I F E R S C W T . 9 5 . 0 0 5 7< * F E E O E R S T E E R S C W T . 9 0 . 0 0 5 89 - E E O E * H E I F E R S C W T . 8 5 . 0 0 * > -
I . F E E O E R C A L V E S C W T . 6 7 . 5 0 f t O1 1 S L A U G H T E R S T E E R S C » T . 7 5 . 0 0 6 11 2 S L A U G H T E R H E I F E R C W T . 7 0 . C O 6 21 3 S T E E R C A L V E S C A N T C W T . 1 1 0 . 0 0 _ 31 4 H E I P E R C A L V E S C W T . I C O . 0 0 6 41 5 B R E E D I N G H E I F E R S H E A D 7 0 0 . 0 0 6 51 6 O E A T H L O S S 3 % D O L . 1 . 0 0 6 61 7 C U L L C O W S C W T . 5 0 . 0 0 6 7l f > 3 U L L C W T . 7 2 . 0 0 6 91 9 C A L V E S C . T . 1 1 0 . 0 0 6 «2 0 B U L L C A L V E S H E A D 1 0 0 . 0 0 7 02 1 C U L L D A I R Y C O W S C W T . 4 8 . 0 0 7 12 2 D A I R Y B U L L C A L V E H E A D I C O . 0 0 7 22 3 K I D M O H A I R L B . S . S O 7 32 4 A D U L T M O H A I R L B . 4 . 0 0 7 42 5 K I D G O A T S H E A D 3 0 . 0 0 7 52 6 D O E S H E A D 4 0 . 0 0 7 62 7 C E L L • 7 72 8 D E E R L F A S S A C R E 2 . 0 0 7 92 9 F E E O E R L A M B S L B . 0 . 6 9 7 93 0 S H E E P H E A D 8 0 . 0 0 8 03 1 L A M B S L B . 0 . 7 0 8 13 2 E W E L A M B S H E A D e O . O O 8 23 3 S L A U G H T E R L A M B S L B . 0 . 7 0 8 33 4 • 3 *3 5 E W E S • a s3 6 C U L L E W E S L B . 0 . 2 0 8 63 7 R A M S • 8 73 8 • 8 83 9 M U T T O N S H E E P L B . 0 . 2 0 8 94 0 • _ _ "4 1 R A I S I N G H E R D R E P • 9 14 2 S L A U G H T E R H O G S C W T . S O . O O 9 24 3 M A R K E T H O G S C W T . 5 0 . 0 0 9 34 4 G I L T • — 9 44 5 S O W S • — 9 S4 6 C U L L S O W S C W T . 3 6 . O C 9 64 T . _ _ 9 74 8 O E A T H L O S S 2 % P I G S H E A D 1 1 2 . 5 0 9 84 9 F E E D E R P I G S L B . 0 . 6 2 9 95 0 C A H C A S S • 1 ° °
ITEM NAME
F L A XSUNFLOWERSAFFLOWERSUGAR BEETSBEANS
NMOO UNIT
BROILERSLAYERSOUCKSTURKEYS
C O T TO N - U P L A N OCOTTON-PIMACORNGRAIN SORGHUMOATSRYE*HEATTRITICALERICEWINTER WHEATSPRING WHEATALFALFA HAY
S A L T ___ ., amm ■__M I N E R A L S ,. n ,T - ____'__S A L T & M I N . _._._.. HEAD 1 0 . 0 0BONE MEAL __ __ ______ ___—•__C R E E P F E E D __..,, _____ •__GROWTH STIMULANT -_______. «__COTTONSEED CAKE _,, . L B . 0 . 1 2SUPPLEMENT __,,_____, ..._.. .__RANGE SUPPLEMENT ____ . . . . ____>■ __RANGE CUBES ____ L B . 0 . 10CCNCENTRATES ____" __P R O T. S U P P L E M E N T ____ _____ ____< __1 3 - 1 4 * P R O F E E O ______ _____ __________« __1 S - 1 6 X P R O F E E O __________ «__S U P P L E M E N T. 2 0 X «__2 1 - 2 5 % P R O F E E D ___ ______ * __2 6 - 3 0 % P R O F E E O ____ «__3 1 - 3 5 % P R O F E E D ____—. _____ <3 6 - 4 0 % P R O F E E D _______ ___— ____« __4 1 - 4 5 % P R O F E E O ____ _____ _____< __4 6 - 5 0 % P R O F E E D ____ ____« ___M I L K R E P L A C E R ____ <▶__G R A I N M I X ____ , ...,.._ '»__C A L F F E E D ____ _ — ____' __D A I RY S U P P L E M E N TSOYBEAN MEAL •G R O W I N G R AT I O NF AT T E N I N G R AT I O NF I N I S H I N G R A T I O N . , ____ >__T O T . O I G . N U T . _»__-_ ___. _____ »__O I G . P R O T E I N __ _ .. _____ , »__O RY M AT T E R _ __—— _______ • __A U R * S '—SCW FEEO GEST. CWT. 6 . 9 5S O W F E E O L A C T. CWT. 6 . 9 5BOAR FEEO . CWT. 6 . 9 5P I G S TA R T E R CWT. 6 . 1 5
______
- - . . •-"■ ______ ____ ____ "*™*
RANGE IMPROV — — — — ACRE 3 . 0 0OEATH LOSS . - - _____ _____ •O E AT H L O S S P I G SD E AT H L O S S S T O C . .B R E E O I N G ______,, ____ ____• __C O A S TA L PA S T U R E ______ _, _, _—— ____•__
86.l i s t i n g o r SAME 5_T AND PR1 REGICN number: CATE: C12281
CUDE
151152I - _15415515615715815916016116216 .16416!.16616716616917017117217 -17417517617717 8179i e o131IH?183134195186187i a a1891901911921<_19419519619719819U2P .
I T .'-I NAME NMOO UNIT FRICE C-JDE ITEM NAME NMOO UNIT
j ' A s r u - r - t A f t . r . « c r . i . s o 2 3 1. M . . • } . = > A 5 T U « E D A I - 0 . 5 0 2 0 2
P A S T U R E . T A M E • 2 0 3P A S T U R . . N A T I V E . 2 0 4S O R G H U - P A S T U R E O A Y S 0 . 5 0 2 0 5C O A S T _ - r . - - C L . 2 0 6C O A S T A L ' ( Y E G R A S S . 2 0 7C O M M O N L - G U M E . 2 0 8C O A S T A L L E G U M E • 2 0 93 Y E G W A _ S - C L 0 V E R . 2 1 0C O R N S I L A G E T O N 2 3 . 0 0 2 1 1; . * A S S - I L A G - . 2 1 2S Q R 3 H J " S I L A G E • 2 1 3H A Y L A G E _ _ _ • 2 1 4S M - T A I ' i 3 T U B f ? L E . 2 1 5C O R N . T A L K S . • 2 1 6c h o p i _ < . . ' . _ £ . 2 1 7; . T - \ I < . 2 1 8W _ T C 0 3 N ■ 2 1 9H A Y B A L E 2 . 2 5 2 2 0L E G U M E H A Y . _ _ 2 2 1G R A S S H A Y . 2 2 2- I X . . 0 H A Y . . 2 2 3
N A T I V E I A Y . 2 2 4S O J G H ' J M M A Y T C N e . . 0 0 2 2 5H A Y ( P ^ i O D . C O S T ) . 2 2 6_ N „ I ' ^ R O V E . A C R E 3 . 0 0 2 2 7I _ P 9 m _ _ P A S T U R E . 2 2 8W H E A T ° A - T U R E . 2 2 9P A S T U R E M A I N T . I M ° R A C P E 3 . 0 0 2 3 0S E E . . W H E A T . 2 3 1. . P A S S S P E D • 2 3 2S U G A R > H E T S E E D . 2 3 3S 2 . 0 C _ R N / G R A I N L B . 1 . 4 0 2 3 4S E E _ C O R N / S I L A G E L B . 0 . 8 0 2 3 5S P A I N S O R G . S E E O L P . . 0 . 5 9 2 3 6
F O P A G E S O R G S E E O L B . 0 . 3 0 2 3 7A L F A L F A S E E O L B . . 2 3 3S O Y B E A N S E E O L B . 0 . 2 5 2 3 9R Y E G R A S S S E E D . 2 4 0C D T T C M O E L I N T E O . 2 4 1S O U T H E R N P E A S O . 2 4 2C O T T O N S E E O T O N 1 2 0 . 0 0 2 4 3S O U T H E R N P E A S . 2 4 4G U A * S E E O L B . 0 . 2 4 2 4 5C O S T A L H A Y _ _ . 2 4 6S P R I N G . I H E A T S O . L B . 0 . 1 6 2 4 7W I N T E 9 W H E A T S O . L B . 0 . 1 6 2 4 8P O T A T O E S E E D . 2 4 9S E E O . 2 = > r
—-—-— _____ —- -
F E R T ( N ) A P P L _ L B .—
F E R T ( P ) A P P L _ ___ L B . ____* .,T O P D R E S S F E R T. ACRE t . 7 5S I D E D R E S S F E R T. A P P L .PLOW DOWN FERT. APPL ____'F E R T I L I Z E R _____ L B . ____" __NITROGEN ____ L B . _____' __N I T R O G E N ( O RY 1 L B . 0 . 2 6N I T R O G E N ( A N H Y 1 L B . 0 . I SN I T R O G E N I L I Q ) L B . 0 . 2 3PHCSPHATE L B . 0 . 3 2
M I X E D F E R T.I N S E C T I C I D EH E R B I C I D E ___._ L B . 7 . 0 0POTASH L B . 0 . 2 3
|̂ —F O L I A R F E E O '—
limeEgypsumL I M EGYPSUM
•__
S C I L I N S E C T I C I D E ' —S O I L T E S TS C I L F U N G I C I O E ____ —— »__F C L I A R F U N G I C I D E — __ —— _____»I N S E C T , t F U N G I .FUNGIC ID fc • ___I N S E C T I C I D E ' —VETHOXYCHLORN A L AT H I O N ____ ____ •__PA R AT H I O N _____ _____»__I N S E C T . - E A P L Y — _—_ ____ ____. __I N S E C T . - L A T E ' —HERB. PREMERGEHER8. POSTEMERGE _____ _____ _____»H E R - I C I D E ■
FUHIGANTSEEO TREATMENTRODENT CONTROLNEMATODE CONTROLOESICCANTPRESERVATIVECUS HARV SOYBEANCUS HARV WHEAT ICUST HARV WHEATCUST HARV SORS OCUST HARV SORG ICUST HARV CORNSUGAR BEETS HARVCUSTOM HAULCUSTOM HARV&HAUL BEETSTRIP & HAULH A U L . C C M P. E D 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. COMP&EDUCGIN . BAG. T IESHAUL GRAIN SORGHAUL WHEATHAUL CORNCUS HARV S. PEASHAUL S. PEASHAUL GUARCUS HARV GUARS E E O C O T T O N - P I M ASO COTTON-UPLANDH A R V. 6 H A U L P I M AHARV&HAUL UPLAND6 I N . 8 A G . T I E - P I M AG I N . B A G . T U P L A N D
PEAR BURNINGMACHINE HIRE
NMOD UNIT PRICE
ACRE 1 2 . 5 0
B U . 0 . 2 0ACRE 1 5 . 0 0ACRE 1 8 . 0 0C t f T . 0 . 3 8ACRE 2 5 . 0 0
C U T . 0 . 3 0TON 8 . 8 0
B A L E 4 9 . 0 0C W T. 0 . 3 0B U . 0 . 1 3B U . 0 . 1 7
_ .C V T . 0 . 2 5ACRE 1 8 . 0 0
0 . 5 S
J
87.LISTING OF THE NAME SET ANO PRICE VECTOR REGION NUMBER: 16 OATE: 012281
HARVEST & MARKETM A R K E T I N G L I V EM I S C E X P E N S E L I V EREPAIRS & MAINT. LIVEFENCE REPAIRWATER FACIL REPR397CORRAL REPAIRMGMT RECORDSMISC EXPENSE
"H.L I N_.Uf«A-.CE ~L I V E S T O C K ! i S ______ •H A I L I N S . W H E AT __ ______ _•H A I L I N S . C O T T O N ______ _. «CROP INS. WHEAT •C^QC. INS. COTTONHAIL INS SORGHUM _____ - — _ — ____• __GEN FM C\ .AHEAD — —— — ______ •__U T I L I T I E S
■—ELECT _ ClTY ._ ____" __I R P I G . E O U P. «-lATER CHANGE «T A N < I « P 1 . A T I O N . _____ <IRRIGAT ICN WATER AC IN 2 4 0ALLOTMENT LEASERENT _ ______ «V- H _ M O T " " . K E N T •MACHINERY f ,_NT . >fl ' . U L O I N _ - N T ..L A N O S . ' ( TL \ N C - C A 5 H - " N TLAND-SH-* ~ RENT ——_—• >O A S I U - ? . N T _____ >G » 4 ? I N G _ » M I T S .—— »GRAZING LEASES acre 3 . 5 0TRUCKINGCTRAVELTRUCKING ____ ____ ____ .__F P _ I 3 H T
HAUL IMGHAULING & MKTG. STOC C t t T . 0 . 5 0SALES C.MM O O L . 1 . 0 0SESAME ______ L 3 . 0 . 2 0S E S A M E S D L 8 . 1 . 0 0S U P P L I E S
8 . 8 4"
4 .acBRUSH CLEARING ____ _,_ __-_ . __SHAVINGS _____ — _—_ • __B T S O N A P P L I C AT. 3EET ACRE 2 . 5 0dORCN 3EET ACRE 2 . 0 0
ACREACREACREACREACREAPPLAPPLAPPLAPPLAPPLAPPLAPPLAPPLAPPLAPPLAPPLAPPLAPPLTONAPPLAPPLAPPLAPPLAPPLAPPLAPPLAPPLDAYSACRETONCWT.CUT.BALEACREL B .ACRECWT.ACRECWT.TONDAYSACREL B .ACREACRECWT.BALEACREACRE
PRICE
I S . 0 02 0 . 0 0
8 . 0 08 . 2 S8 . S O6 . 5 0S.OO4 . 0 08 . 0 08 . S 07 . 5 06. SO2 . S O3 .SO3.SO
COLUMN 1 2 3 4 5 6 7 8 9 1 0 11 1 2 13 14 15 16NAME OF MACHINE CODE WIDTH I N I T I A L SPEED F I E L D RC1 AGE RC3 HOURS YEARS RFV1 RFV2 PURCHASE FUEL HOURS HP
<FEET> L I S T (MPH) H F F I C - USED OWNED PRICE TYPE OFPRICE ENCY ANNUALLY L I F E
Jucaiional 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 Departmentof Agriculture cooperating. Distributed in furtherance of the Acts of Congress of May 8,1914, as amended, and June 30,1914.5 0 0 - 2 - 8 1 , N e w E C O 7 - 2
>"^5 \
PROJECTICNS FOR PLANNING PURPOSES ONLYNOT TO BE USED .1THOUT UPOATING AFTER 01/07/81. Q - 1 2 4 M L 1 6 .
J ^ ^
CUW-CALF PRODUCTION TEXAS EDWARDS AQUIFER REGIONPROJECTED CUSTS AND RETUHNS PER COW
SALT & MIN.VET MEOICINERANGE CUBESHAYSALES COMMCUSTOM HAULINGFENCE REPAIRWATER FACIL REPRMISC EXPENSEMACHINERY(FUEL.LUBE.REP)EQUIPMENT(FUEL.LUBE.REP)LABOR. TRACTOR t MACHINERYLABOR. LIVESTOCKINTEREST ON UPER.CAP.,
TOTAL VARIABLE COSTS
3. INCOME ABOVE VARIABLE COSTS
4. F IXEO COSTSLAND RENTINT. ON LIVESTOCK CAPITALINT. UN UTHER EQUIPMENTDEPR. ON COW RAISEODEPR. ON COW PURCHASEODEPR. ON BULL PURCHASEODEPR. ON HORSEOEPR. ON OTHER EOUIP.OTHER FC. MACH & EQUIP.
SPRING AND FALL CALVING. 76X CALF CROP. 3X DEATH LOSS ON COWS.13X REPLACEMENT RATE. 10.000 ACRE RANCH. 400 ANIMAL UNITS.
INFOHMAT IUN PRESENTEO IS PREPAREO SOLELY AS A GENERAL GUIOE ANO ISNOT. INTENDED TO RECOGNIZE OR PREOICT THE COSTS AND RETURNS FROM ANYONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERECOLLECTED AND DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURALEXTENSION SERVICE ANO APPROVED FOR PUBLICATION.
S d n o m o o o o o S 1 j -8° J 1 Im O Z ~ m 1P * 1 P m 1 1 1S m 1 O P 1 1 J U J
I « U 0 .
1 1 <o <o <oXX
P 4 , 1 1 - > m| "l a o o i / i o o o o oZ p i f t i n p i n i fi o i n oB S * . . . . . . .
h 3 _1 U . P1
11
P Pz z 0
• e O . M M O N - »X N 9 4 t M 4 . N 1 U J1 t fl
11
t i l t i lX X
1-uP I fl N . 1 < U J
1 1ft 1 u1 - U M1 a a1 2a
000<0
111ll
t i l t i l
- _0 0
tu>tuu
a c g o o o o o o o o j u u aa d o . * • • • * » .tu 0 < o o o o o o o o t1
i1!__m Q.
a_ - I J l w
1 pj >! ~k
inISCO
111
SS" UJ j a •0
1l
X mU 3w > O O O O O O O O O O
U J _ > » . . * * * . .3 J O O O O O O O O
100
1
|< OX UJ
1 -> 1IL i4
I - u. <0 1
a> to 1 a1
•0
113- ( fl o o o 9
a o o o o o o o r ) p
3O Oz tu 0 0 o o o o o o 1 t fl 01 a u 0 i 4
3<n a 0 0 0 0a 0 • » • •
o o o o. . . .< . o i n o o o o . I fl
UJ085a z
0 0* . . . * .o o o o o o 1 0 4 z
\ m t i l *•
Ift1 -1 m
ZZ
3 _ 0 0 0 00 < o o o o
a — _•Ul
> 1 P OI | < X J
u. n
t r
JJ 4 0
j 1 !3p- 1 •
1 04
. / i 'Q i a 0 . 0 I O J a 0 0 0 0 o o o om | z 1- «i 0 «« -1 0 0 0 0 a_ 1 9 3 u j 4 O U 0 0 • • • »U J O O O O O O O O 1 < ifl Ida 0 m i . . o o o « i
. . . . . t « *1 O t f )1 I 3 i * 3 3 a 0 0 0 0 o o o o
4 0 0 0 0 0 0 0 0 | p uj a O O O - . t O O ' U . O 1 z. j
1-I flUJ
> - 1 z p 4 < 0 - 1 4 1 a p 0 0 0 0t i l Z X 1 O 1 M » a co u. 0 0O M 0 ■. •* 0 0ttm 4 1
_ 4 P 1
X M U 1 ^ <0 < O O O — ., j tt 1 a> u * 1 9 a a j . . . * . . . » i n
- U i o o i A i A o o a . i 30Z I fl tft tn I fl P J
1 a .1
~* 11
UJaUJ19
a . o o o ou.0
U . O O O O0 p 0 0 0 0
0 0 0 0 1 a0u •
V )Z P
5 uj ot a 1>m
3 u . i d ^ k o o i i x i im z • • . . . . . . Iz < r ) - i ( - i o « ( \ i . . 1
0UJ
•4 UJ 0 0* *0 0
O O O O O ". . . . . .o o o o o o1
! I1
1
o o o o0 0 0 t fl 1a
U J Qa ujx
az<11
t tati.pt i l
U l za u0
* • UCC O
1"1
4 i n . . . 1 0> 0 . . . . . •j 0 J 0 0 0 0< a
. . O N• • * •0 0 -. 0 11
0 ~zv> 3(0
_ - M f » p > - o o _ . _ . o o o - « 1 a m p 4 41 O O O -0 4 0w a. 3 *
XI «H Z« t <UJ0 0
0X 4Ift
t f ) I L OU •< J J P I
zUJX
. i n i A - N o o i n i . iU J . . . • . . .■ !o . o n _ i _ . o o s o i
19a3
£ UJ«) 0tr a
in p j» t
0 0
4 4 P <0 I f t 9* * * . . .O O CO tf) O O O
r- ( fl u j 0 0 0 0a u . 0 0 0 04 m . • . •
o o o oo o o o
-RY FIXED AND VARIABLEINSUR. TAX TOTA O.07 O.OS
O l~3OUJ
a
I U I M i « 0 - - . N |s - - - j
, " * 1U Z O O O I fl O O ~ t |U J O O O O S I fl O O i .
a.w1
__B UO
• Oa uj 0 00 0
_. 0 0 m co -<0 Q ( M 0 0 0
00•0
>■ O
UJ J 0 0 O CO> - -• .tili n t i l 0 0 0 04 y 0 0 0 0Z — 1 t t • *
CO <0 (0 00
0 0 0 0 I0 0 0 0 jou.pa.-zD<fl
(AOu
O L H ^ O l fl C O I - O O O 1t i l 4 ~ 9 4 ~ t f t O S IO ~ N - . j
11 - ' J O O O O O O O O |( O J O O O O O O O O |- * a _ . . . . . « . . lJ O l O O O O O O O O i
o . i . i _ i H - i n i _ |O O U . K . N | _ ) « N IP J - |
zUJ
<X
tfl'U(5*a4X
0 0a a.§_?a 0
X tflUJ Xto UJX P3 -z
. *0 0
0 00 0
o o o o o o
o o o o o oo o o o o o
I fl U l U ._. u.U. UJ
Q -U l X
4 t i l aa xw -
j< 1 -
z .t i l 0
0•
*t i l 0
u a 0 0 0 0a a 0 0 0 m3 . ( O i fl Ka n ~
O O O Ol> UJ 0 0 0 0( f l V J • t . •. . 0 0 0 0j o c 0 0 0 i n
1 . O I fl sPJ ~
U J 0 0 0 0
0 0 0 0 1ifl 0 tfl m 1s i n 4 s 1
- • 11
0 0 0 0 10 0 0 0 i• . . • 1
0 0 0 0 1in 0 tn tn 1N Ifl 4 P 1
- 1
0 0 0 0 1
. Xa 00 za <•j aU. UJ__• au <X 00 0N O1* • 1
- • t . O O O Q Q I
0 . u i U O 4 a 0 0 0 0 o o o o
i 1 4_.j K • t • q o 0 0 a
Ift P M - i 0X <0
> t t ( •P DI PJ (M .
• • . t 1 . O1 9 .
I j Z K J J < < < < < 13 -_ I - J J < < < < <
- < u i u u j t - _ - i _z Q.
p * . . . 1zy j t t ' f t i<a. 1X U J • |
zz<U 1 - O I X E X _ ,
U J O O O O O O O O 1
z-_<■ft u 0
0 0
Q X. X. I X X 11o o o o o o X M XI
■-> « fl HI i f l -"Z - » -3 1
> UiJ 1 -< < t0 ao - N O O O O O O O O _ 0 0 o o o o o o K UJ . O O O O 0 0 0 0 1_ . . . . . . . . . I N • . . . . . . . PJ O UJ 0 U J 0 0 0 0 0 0 0 0 1i "* <o 0 -" U. N • • * * . . » • j j » -i - m 1 Ifl - m 1 B w pj m O O — — . . . . \ J zI - * 1 —* 1 ifl — in 1 < UJ_ 1
821u i
1 1 •. 1 u. s11 1
1UJ
- . Q 0 111
UJ1 1 O U J • • . . . • • . i z <0 1 C l 1 O .. a - n n _ pj •* in n 1 < j1 a a 0 u i 0 1 a x 0 l _ 0 1 n t n in tn ifl t> 1 a.' i i u i t u i n t i l 1 U UJ u j ( fl u j 1 u j 5 UJ1 J V < / > < ( / > 1 j > • -n 4 in Ul l z tr1 - » < O 4 I • * | . 4 0 < r - z z 0 11 < a u i x u 4 1 X 4 a. U J I u < 1 X "« 1 1 a. a 0 u i 0 j ac x1 x - a « ) u a a . i Uj a a. t fi _ a _ 1 3 X 1 1 '_) UJ UJ t f ) UJ 1 a. ">U j y . t fl - . a t 3 j p h i n - a 3 1 J ( J 1 1 j > m 4 m t in —...U J 1 p 4 3 a a 1 *. «* _ a _ 1 O < 1z . 4 a 4 x • - » 1
Z 1 ▶ - _ * < r a _ u j 1 - - a a u j u j 1 O X 1 X r n < a t i l X U < 1
5_ y y - _ i u , w 1- O u » _ j _ a 1u u - _ ) U . ( fl 1 1 3 x a: a v> V X t t 10 0 u * _ _ l - J . U. 1 _l 4 p m . ( X 3 jU t t t l - l - < 0 _ 3 - _ i h- P < 0 0 3 U J 0 1 3 a 1 u z < 3 a x 14 3 1 ■/I 1/1. u 'j _ r 1 1 in m l - U U - I I 1 3 1 u _ _ _ a u j u j 1X _ |
2 . _ > - g r n — . . « m i n 1 S_ * . OJ r i . e g * « mUJX
* 1u 1 ui a cru * _J U. (fl■ j - a:
0 5 u j 0-k_ M I " 0 I A I fl I fl i n 9 . 0 tn tn in id » j < ~ 1 1 - p p 4 0™ t t 1 - J z i J z 1 z a l «« (fl tfl K u u CO 1 x i
/eal%>
^ \
^ ^ \
3.PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 01/06/81. B-124KL16)
COW^_ALF PRODUCTION TEXAS EDWARDS AQUIFER REGIONPROJECTEO COSTS ANO RETURNS PER COW
SALT & MIN.VET MEDICINERANGE CUBESHAYSALES COMMHAULING&MKTGFENCE REPAIRWATER FACIL REPRMISC EXPENSEPASTURE MAINT.MACH I NERY ( FLiEL .LUBE .REP)EQUIPMENT(F<J£L.LUBE.REP-LABOR. TRACTOR £ MACHINERYLABOR. LIVESTOCKINTEREST ON OPER.CAP..
TOTAL VARIABLE COSTS
INCOME ABOVE VARIABLE CCSTS
FIXED COSTSLANO RENTINT. ON LIVESTOCK CAPITALINT. ON OTHER EQUIPMENTDEPR. ON COW RAISEDDEPR. ON C03» PURCHASEOOEPR. ON 8ULL PURCHASEDDEPR. ON HORSEDEPR. ON OTHER EQUIP.OTHER FC. MACH 6 EQUIP.
FALL CALVING. 80X CALF CROP. 3% OEATH LOSS ON CODS. 13X REPLACEMENT RATE.4500 ACRE RANCH. 250 ANIMAL UNITS.
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIOE ANO ISNOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS AND RETURNS FRCK ANYONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERECOLLECTED ANO DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURALEXTENSION SERVICE ANO APPROVED FOR PUBLICATION.
MACHINEPICKUP
CO.. E1 0
M A C H I N E R Y F I X E O A N O VA R I A B L E C O S T P E R H O U RO E P R I N S U R . T A X T O T A L F I X E O R E P A I R1 . 9 5 0 . C 7 0 . C 5 2 . 0 7 0 . 7 4
H O U R S TO T O W N - TO T O P E R -L A B O R E R S H P / Y R AT I N G / Y R
1 3 . 0 01 0 . 0 0
5 . 0 00 . 00 . 00 . 00 . 09 . 3 8
C OC O0 . 00 . 00 . 00 . 0O . C0 . 0
0 . 00 . 00 . 00 . 00 . 00 . 00 . 00 . 0
2 2 7 . 3 09 5 . 5 04 7 . 7 52 S . S 04 3 . 5 0
1 1 2 . 0 04 . 5 0
7 5 . 0 0
1 3 . 0 01 0 . 0 0
5 . 0 00 . 00 . 00 . 00 . 09 . 3 8
L I N ENO.
123
A N N U A L C H A R 6 E S M A D E I N T H I S B U O G E T F O R E Q U I P M E N T A N D L I V E S T C C KN U M B E R P P O P C R . C - N E R S H 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
SALT & MIN.VET MEDICINERANGE CUBESHAYSALES COMMCUSTOM HAULINGFENCE REPAIRWATER FACIL REPRPASTURE MAINT.MISC EXPENSEMACHINERY!FUEL.LUBE.REP)EQUIPMENT<FUEL,LUBEbREP)LABOR, TRACTOR & MACHINERYLABOR, LIVESTOCKINTEREST ON OPER.CAP.,
TOTAL VARIABLE COSTS
INCOME ABOVE VARIABLE COSTS
FIXED CCSTSLAND RENTINT. ON LIVESTOCK CAPITALINT. ON OTHER EQUIPMENTDEPR. CN COW RAISEODEPR. ON COW PURCHASEDDEPR. ON BULL PURCHASEDDEPR. CN HORSEDEPR. CN OTHER EQUIP.OTHER FC, MACH & EQUIP.
J^_ALL CALVING, 86% CALF CROP, 3% DEATH LOSS ON COHS, 13% REPLACEMENT RATE,>0 ACRE RANCH, 200 ANIMAL UNITS.
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE ANC ISNOT INTENDED TO RECOGNIZE OR PREDICT Tf-E COSTS ANO RETURNS FRO* ANYONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERECOLLECTEO ANO DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURALEXTENSION SERVICE AND APPROVED FOR PUBLICATION.