LISTING 0? 2C0H0MIC AHD 2NGINEEHING DATA FOB HACHIHEBT IH BEGIOH
MACHINE
THACTOB
THACTOR
TSACTOP
THACTOR
TRACTOa
THACTOR 4 WH 08
PICKUP THOCK
PICKUP tt WH 08.
COTTON ST3IPR SP
SWATHEB S.P.
ROLLING COLT
BOLLING COLT
FLEX 30T HOE
C0LTI7AT0B 68
CULTIVATOR 8B
LIST_R-PL3T6a
LIST2B-PLNT8B
BED PLASTZB6B
BED PLAHTB88H
TANDEM OISC
TANDEH OISC
0P7SET OISC
OFFSET DISC
CHISEL
CHISEL
HLBD 80LL0VSH
HOLDBOABD 6B
aOLDBOABD 123
OHEVAY
HODWEEDEB
r
1
2
CODE if IDT H
HO.
(FT)
1 . 150.0
-i
125.0
100.0
4.
75.0
S.
40-0
6 . 225.0
0.5
100-5
11 .
14.
6.6
23.
14.0
30.
20.0
31.
26.6
3220.0
33.
20.0
34.
26.6
20.0
36.
26.6
37.
38.
20.0
39.
26.6
40.
14.0
41.
20.0
1tt.O
»2.
43.
28.0
44.
23.0
41.0
45.
46.
5.3
47.
8.0
48.
16.0
49.
16.0
50.
30.0
-I
3
LIST
PHICE
39030.
32330.
27940.
18370.
11 2 0 0 .
57650.
8500.
8300.
45000.
26000.
3500.
tt500.
2500ttOOO.
5200.
ttSOO.
5250.
3540450 0.
ttSOO.
7500.
700015000.
6200.
11 5 0 0 .
6500.
500 0.
11 0 0 0 .
3200.
4800.
4
5
6
SPEED FIELD BC1
Err.
(RPH)
4.5
4.5
U.5
4.5
4.5
4.5
30-0
30.0
2.8
5.0
3.5
3.5
8.0
3.5
3.5
4.5
4.5
4.5
4.5
4.5
4.5
4.5
4.5
4.5
4.5
4.5
tt.5
4.5
5.0
5.0
0.88
0.88
0.88
0.88
0.88
0.88
0.88
0.88
0.67
0.77
0.80
0.80
0.80
0.75
0.75
0.80
0.80
0.60
0.60
0.83
0.83
0.83
0.83
0.30
0.80
0.80
0.80
0.80
0.80
0.80
1-20
1.20
1.20
1.20
1.20
1.20
0.80
0.80
0.60
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
0.80
0.80
0.65
0.65
0.65
0-65
1.00'
1.00
1.00
1.00
1.00
0.65
1.00
7
AGE
(HPS)
0.
0.
0.
0.
0.
0.
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
BC3
3
D AT 2 : 0 2 1 5 8 2
9
ANHUAL
HBS
1.60
1.60
1.60
1.60
1.60
1.60
1.60
1.60
1.60
1.30
1.80
1.80
1.80
1.80
1.80
1.80
1.80
1.60
1.60
1.80
1.80
1.80
1.80
1.80
1.80
1.30
1.30
1.30
1.30
1.80
500.
600.
500.
300.
300.
600.
700.
700.
300.
300.
200.
200.
100.
100.
100.
150.
ISO.
100.
100.
200.
200.
200.
200.
200.
200.
200.
100.
150.
150.
240.
10
TEAHS
09HED
11
BPV1
12
BPV2
13
14
15
POHCH ].DEL LITE
PHICE :r i p iI (HHS)
7.
7.
7.
7.
7.
7.
3.
3.
7.
5.
7.
7.
7.
7.
7.
7.
7.
7.
7.
7.
7.
7.
7.
77.
7.
7.
7.
7.
7.
0.68
0.68
0.68
0.68
0.68
0.68
0.60
0.60
0.60
0.68
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.92
0.92
0.92
0.92
0.92
0.92
0.88
0.88
0.88
0.88
0.88
0.88
0.88
0.88
0.88
0.88
0.88
0.88
0.38
0.88
0.38
0.88
0.88
0.88
0.88
0.88
0.88
0.88
0.88
0.88
35130.
29100.
25150.
16530.
10080.
51885.
7650.
7000.
40000.
25000.
3200.
4500.
2300.
3600.
4700.
4200.
4750.
3200.
4050.
4250.
7200.
6700.
14000.
5700.
11 0 0 0 .
5900.
4500.
10500.
3000.
4400.
3.
3.
3.
3.
3.
3.
1.
1.
3.
3.
0.
0.
0.
0.
0.
D.
0.
0.
00.
0.
0.
0.
00.
0.
0.
0.
0.
0.
12000.
12000.
12000.
12000.
12000.
12000.
2800.
4000.
2100.
1500.
2000.
2000.
2000.
2000.
2000.
2000.
2000.
1200.
1200.
2000.
2000.
2000.
2000.
2000.
2000.
2000.
2000.
2000.
2000.
2000.
16
HP
150.
125.
100.
75.
40.
225.
30.
1.
105.
40.
0.
0.
0 .
0.
0.
0.
0.
0 .
0.
0.
0.
0.
0.
0.
0 .
0.
0.
0 .
0.
0.
LISTING OP ECONOMIC AND 2NGINEERING DATA FOH HACHTNEBT IH HECION
.MACHINE
SAND FIGHTEB
HA8BOW
PACJCEH
LISTEH 63
LISTER 8R
SHREDDER 2H
SHHEDDER 48
GBAIN ORILL
GB DP.ILL/FEBT
BOX FLOAT
HEHB SPB/DISC
COTTON TB 3BL
COTTON TR 53L
COTTOH STS/BSK
1
2
CODE WIDTH
HO. (FT)
51.
52.
53.
54.
55.
56.
57.
58.
59.
60.
61.
62.
63.
64.
22.5
16.0
8.3
20.0
26.6
6.6
13.3
13.5
13.5
7.0
14.0
6.6
6.6
6.6
3
4
5
6
LIST SPEED FIELD 8C1
P H I C E ( H P H ) E r r.
1000.
2000.
550.
1590.
2500.
1200.
3500.
4400.
4400.
575.
650.
2400.
4000.
12500.
8.0
4.5
6.0
4.5
4.5
3.7
3.7
4.0
4.0
6.0
4.5
10.0
10.0
2.8
0.80
0.80
0.80
0.80
0.80
0.80
0.80
0.72
0.72
0.60
0.83
0.82
0.82
0.67
1.00
0.65
0.80
1.00
1.00
0.60
0.60
0.75
0.75
0.60
0.65
1.00
1-00
0.60
7
AGE
(HBS)
8
RC3
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
1.80
1.80
1.80
1.80
1.80
1.80
1.80
1.80
1.80
1.80
1.80
1.80
1.80
1.60
DATE:021582
9
10
AtfNUAL TSARS
H8S OWNED
100.
120.
200.
150.
150.
125.
125.
120.
120.
100.
100.
150.
150.
300.
7.
7.
7.
7.
7.
7.
7.
7.
7.
1.
7.
7.
7.
5.
11
8P71
12
BPT2
13
U
15
16
PU8CH FOEL LirE HP
PHICE TTPE (HBS)
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.88
0.88
0.88
0.88
0.88
0.88
0.88
0.88
0.88
0.88
0.88
0.88
0.88
0.88
900.
1750.
U50.
1400.
2200.
11 0 0 .
3300.
4000.
4000.
500.
500.
1600.
2700.
12000.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
750.
2000.
2000.
2000.
2000.
2000.
2000.
1000.
1000.
2500.
2000.
2000.
2000.
1S00.
0.
0.
0.
0.
0.
0.
0 .
0.
0.
0.
0.
0.
0.
0.
^
^
>
B-1241 (L 3)
r
r
TEXAS AGRICULTURAL EXTENSION SERVICE . THE TEXAS ASM UNIVERSITY SYSTEM
Daniel C. Pfannstiel, Director _ College Station, Texas
TEXAS ENTERPRISE BUDGETS
TEXAS HIGH PLAINS III REGION
Projected for 1982
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.
^operative Extension Work in Agriculture and Home Economics, The Texas ASM
University System and the United States Department of Agriculture coopera
ting. Distributed in furtherance of the Acts of Congress of May 8, 1914,
as amended, and June 30, 1914.
500
1-82,
New
BC0
7-2
T«n»___&_X^_iS__^
NoiiDoaoHd"-:© isod aaxoaroad_7YXox
iiIoaa'aRY'iNaHSDYfiYH oj, SRanxaa ^ogggH
$ 88*1793
^"zZ-ez
S ___-_LC_9 $
S_.*09
XSOD
aaxoaroaa
Ranxaa
_:o axYa
$
aaxoaroad
XSOD QSY1 TYXOX
iRaa aanxsva
00~LZ
aSQ indRI
SXSOD QRV_
liloHd ainT'xRawasMYJT^a^
$ Z.tf~1i8 $
S. ZS"/Z
___. 0**ZZ
Zl*S
XSOD
aaDY
xian
S3 'Z
OS*E
0S*E
NHDiaH
3.0 3£YH
anoH
BOOH
Oti-9
9**1
xiro
aso
T 0 0 * 2 1 1 * ii_toaS^Hr7M_M^
$
3 a_L____:
_ 0**SI
0S*0l
ISOD
a aai o
i oa raoraoa a a ( a o R Y a n ^ R i Q H I
ISOD S08Y1 TYX0X
XDOlsaAIl
XRaHdinoa
aoavi
._.5i££rL!12-.Ill™-~
sooisaAixfiawdiooa
^mw^WYiDMf^^fKOD^HSM^
i " o 6 - Z e t $ ^ H a i i a s Y R i H ' a i a s a a R fi o - a o a Y i ^ a R Y ^ i ^ s s a n i a ^ Y n a i s a a
ISOD TYXIdYD 7YI0I _
_i 5__a__s4.
S0*E8
6E*8
XSOD
aaioaroaa
1 5S*eez $
s. saiss_ 6_7o
__. 60*e
_ ss*i
_ 00*E
_ Ol*Z
_ zs*u
__XIXRYO0
alxolroar
s. nr*FF>^ _$
__. *z**
... 00*0S
_ 00*6E
00*005
axYHixsa 2QTY4
iRauxsaARi xooisaAii
iRaRisaARi xNajjdiBOa
TYiidYD sRixvaaao iydrry
XRa«XS3ARI_TYXIdV ^J
^i^aRBO^^SfdSr-a^^35^?! ox sRanxaa .vncisaa
00*9*
0S*Z9
0S"Zl
i_.
■TVTun/ft
aaxoaroad
IE 1) l*Zl-H
XIRO
*Z*X6 9
06*6S
ei*oe
aaxsaARi
00*Z
3TY8
00**
Ot-0
*B1
00*051
j.Tnn/s XIRO 3S0 XDdRI
_t Q9*88Z.,
mm *S"S*
_ 6l*Z.8
i_8*SSl
HsnxaH
aooi
*_oa
•ioa
•ioa
cc-i 0Y3H 00*1
o r * . a Ya a o o * i
ol'Z avaH oou
oo*t *ioa oo *s
Vo*o •ei oo*oe
t?9*o aaov 00*81
oo*i *ioa oo;i
__-. oe*i
-_. o/.*z
— oo*s
__ 00*1
_ 00*8
00*51
XSQ3
0*1*0
0*1*0
o*t*o
Raoxa.
ao aiva
Zt**Zfc
00*00*
00*5_.6
00*005
.T.TNfl/S
aaxoaroad
-xmo o*i oo;6
-xmo **i os**
•X«0 l*Z __ 00*5
S o D ^ w g a o w o x
aam ory laa^xRagdinOa
adaa itdy_: aaiYR
aiYaaa aosaa
DNIXO.YH
asRaaxa osiw
•RIH S X1YS
RaaaAoaawi ssnyh
aRioiaaw -xsa
XYH
a__YD aaasRoxxoo
SXDdRI DNIIYaadO
SRanxaa
aaiDJroaa
moi
ll
*n
S fi O D
7 T. I 1 J
Lc-o s3a_yo aaaiaH
et. *o saAiYO aaaxs
Haew0R Roiionaoaa
XIRfl SXIRO HOY3
TYXOX *X9M
iNaHxs__ARi"iiooxsaAii t_xoi
avaa jr V - n -r \i Y a a -af tj i a H dabai laU gK
oon
QY3H
00*1.
aY3H i n * o - H o a n d T i n a a s a a
00*L
0Y3H o o - t a a s i Y a h o d a a a s
00*t
UNO aaasDR SIR3HaalD0aa inawxsaA
azis
"oRi__7Yo"aYH-aaa-RYr 'aaaH aoo ooe
0Y3H aad sRanxaa ory sxsod agsgaroaa zeei
Noioaa III SRIYld HOIH SYXaX 139008 I1YD-M0D
TB//.Z/L0 aaxav DRixvaan xnoHXig^aasa aa ox xor
IiRO sasoaana oRiRRVid aoa sRoixoaroad
i*i
. .
14 1 PROJECTION ?0H PLASHING PURPOSES ONLT ... NOT TO BE USED HITHOUT UPDATIMO AJTM 01/27/82.
COH-CALP BUDGET TEXAS BIGH PLAINS III BEGION
1982 PBOJECTED COSTS AHD RETURNS PEB HEAD
300 COW BEBD, JAN-PE3-HAR CAL7ING
1
JAH
A.S3.
ANNUAL
C A P I TA L
2
PEB
2.30
LABCB 32QUIBSHEHTS
.1AC!Ii:iSB_ LABOB 0.0
EQUIPMENT LABOB 0.12
LIVESTOCK LABOB 0.55
TOTAL LABOB
^fff
0-fJ
3
HAH
3.09
O.U
0.12
0.55
0.67
3.72
0.0
0.12
0.50
0.62
4
APB
5
BAT
4.43
0.0
0.12
0.50
0.62
6
JOB
5.21
0.0
0.12
0.50
0.62
7
JOL
8
AOG
9
SEP
6.87
(DOLLARS)
7.56
I.S9
0.0
0.12
0.65
(HOUBS)
0.0
0.0
0.12
0.12
0.65
0.50
0.77
0.77
0.62
10
OCT
-14.40
0.0
0.12
0.50
0.62
11
HOT
0.42
0.0
0.12
0.50
0.62
12
DEC
0.84
1.50
TOZAX
30.13
0.0
0.12
0.50
0.0
0.12
0.50
TOTAL
0.0
1.46
6.40
0.62
0.62
7.86
EQUIPHENT FIXED AHD VARIABLE COSTS PER IEAH
EQUIPMENT
CODE
HAYRACK-FEEDER
STOCK T8AILSB
GBAIN TRAILEB
STOCK SPRAYER
TACK
PENS 5 EQUIPMENT
PICKUP TRUCX
BEE? COH RAISED
BEEF 3ULL PURCH.
32EP HEIFER RAI.
HOHSE
1
2
3
4
5
6
10
51
54
55
95
DEPB
I N T.
40.00
280.00
50.00
250.00
45.00
125.00
350.00
0.0
150.00
0.0
50.25
30.80
215.60
38.50
192.50
34.65
183.75
714.00
70.00
136.50
56.00
59.38
INS.
2.20
15.40
2.75
13.75
2.48
13.13
51.00
S.OO
9.75
4.00
4.24
TA X
R E PA I R
1.10
7.70
1.37
6.87
1.24
6.56
25.50
2.50
4.87
2.00
2.12
PURL
2.00
0.0
11 . 2 0
0.0
2.00
0.0
12.50
0.0
4.50
0.0
6.25
0.0
204.00 1470.00
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
TOTAL
OPER.
HOURS
LABOR
ALLOC
0.0
74.10
2.00
0.0
518.70
11 . 2 0
0.0
92.62
2.00
0.0
463.12
12.50
0.0
83.36
4.50
0.0
328.44
6.25
7 3 . 5 0 1640.50 1747.50
0.0
77.50
0.0
0.0
301.12
0.0
0.0
62.00
0.0
0.0
11 5 . 9 9
O.Q
0.67
0.67
0.67
0.67
0.67
3.00
700.00
0.0
0.0
0.0
0.0
0.010
0.010
0.010
0.010
0.010
0.010
0.002
1.000
0.040
0.125
O.OIQ
LOB.
TOTAL
OWN.
(•fl)
SELECTED EQUIPHENT COHPLEHENT INPOBHATIOH
12
3
4
5
6
EQUIPHENT COOE SIZE UNIT TYPE LIST PUBCH
HOPHICE
PBICE
HAYRACK-FEEDER 1.
16. PEET
S TO C K T R A I L E B 2 .
24. PEET
GRAIN TRAILER 3.
14. PEET
STOCK SPRAYER 4. 150. GAL.
TA C K
5.
1. DOL.
PENS C EQUIPHENT 6. 7500. PEET
PICKUP TRUCK 10.
1.
BSE? CON RAISED- 51.
1. HEAD
3ES? BULL PURCH. 5u.
1. HEAD
BEEP HSIPER BAI. 55.
1. HEAD
HOBSE
95.
1. HEAD
2.
2.
2.
2.
2.
2.
2.
1.
1.
1.
1.
400.
400.
2800.
2800.
500. . 5 0 0 .
1250.
2500.
450.
450.
2500. 2500.
8500.
7650.
500.
500.
1200.
1200.
400.
400.
600.
600.
7
8
9
10
LIPE SALV. REPAIR PUEL
(IRS) (*LP)
(XLP) USE
10.
10.
10.
10.
10.
20.
7.
a.
4.
10.
a.
o.o
o.o
o.o
o.o
o.o
o.o
0.20
1.00
0.50
1.00
0.33
0.05
0.0
0.04
0.0
0.04
0.0
0.10
0.0
0.10
0.0
0.05
0.0
0.17 1400.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
11
12
13
14
15
ANNUAL ANNUAL XXXXXX XXXXXX RPP.
LABOR USE
0.7
0.7
0.7
0.7
0.7
3.0
700.0
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
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
w*
142 wsrxm PHg^ECTTONS^FOH PLANNING PURPOSES ONLY
NOT TO BE aSED WITHOUT OPDATING AFTER 01/27/82. B-1241 (L 3)
STOCKER CALF BUDGET TEXAS HIGH PLAINS III REGION
PURCHASE NOV^J^SELL MARCH 10
r1982 PROJECTED COSTS AND RETURNS PER HEAD
INVESTMENT
REQUIREMENTS
PROJECTED
******
O
A
O
„
N
a
H
B
E
f
i
U
N
I
T
S
I
Z
E
—
X
/
U
N
I
T
V
A
L
U
E
E
S
T
I
M AT E
HORSE
0.00
HEAD
1.00
424.12
0.42
TO TA L
LIVESTOCK
INVESTMENT
$
0T$_f
£
PRODUCTION
FEEDER
TO TA L
O P E R AT I N G
STOCKER
D E AT H
W H E AT
3
V iEYT
5
W G T.
TO TA L * "
PROJECTED
NUMBER EACH UNITS UNIT —S/UNIT H5TU5N"*
STEERS
1.00
6.00
6.0
C W T.
85.00
510.00
PROJECTED
RETURNS
o^.wu
$
glQlQQ
$
INPUTS*
PROJECTED
INPUT USE UNIT —VOMIT COST"
STEERS
4.00
C i T.
ibO-OO
400.00
LOSS
0.03
DOL.
400.00
12.00
PA S T U R E
130.00
D AY S
0.30
3_!00
4 .R0O0 C E S S I N G B A L 5E. 0 0
85 ., 00 00
P
DO2
L .. 0 0 1 . 0 0
"——-
S A LT
6
MIN.
8.00
LB,
ol07
0_56
MISC EXPENSE • 4.00 DOL. 1.00 4l00 ~________~
HAULING
&
MKTG.
6.00
C I T.
0.75
4^50
FENCE
R E PA I R
1.00
HEAD
2l70
2170
EQUIPMENT
FUEL
AND
LUBE
1
54
EQUIPMENT
R E PA I R
n
23
TO TA L
O P E R AT I N G
COST
$
4
JKbi
$
'
'
'
"
RESIDUAL RETURNS TO LAND, LABOR, CAPITAL. OWNERSHIP?"
- f - i fi H - P l l A _ t ? P R 0 F * T * 3 2 . 4 6 $
CAPITAL INVESTMENT QUANTITY UNIT HATlToF PROJECTED*"
INVESTED RETURN COST
A N N U A L O P E R AT I N G C A P I TA L 1 4 7 . 7 5 D O L . 0 . 1 4 0 2 0 . 6 8
EQUIPMENT INVESTMENT 8.48 DOL_ ol 140 U19
r
LIVE
ST
I NP VI TEASLT M E N T
4 .09 30 . 0 6 —
TO
TO
A LC_KC A
C O0S. 4
T 2 D O $L . 0 . 21 V
g '
RESIDUAL RETURNS TO LAND. LABOR, OWNERSHIP,***_~**_.H~*JtT~
AND
PROFIT
$
10.53
jg
OWNERSHIP COSTS (DEPRECIATION, TAXESr AND INSURANCE?" "PROJECTED*
rn<_T
EQUIPMENT
1
59
LIVESTOCK
0*06
TO TA L
OWNERSHIP
COST
$
T^f
$
'
-_?£___?_!«™H5-?-s-_:0-I'AHD' lab^/^m^nagehentT'and profit""" *******
O P E R AT O R L A B O R C O S T S L A B O R U S E U N I T R AT ~ * O F P R O J E C T E D *
EQUIPMENT
0.70
HOUR
'
""IS
C°2?*6
LIVESTOCK
1.50
HOUR
3.50
5_25
j : O TA L _ L A B O R _ C O S T
$
7777
$
R E S I D U A L R E T U R N S TO L A N D , M A N A G E M E N T, A N D P R O F I T * " * $ * * " * * * * $
RESIDUAL RETURNS TO MANAGEMENT AND PROFIT*" ~$ lTl7*S
TO TA L
PROJECTED
COST
OF
PRODUCTION
""$
5Qe*83*F
?SS*VHf
130 DAYS J^SIiljS®
GRAZING, ?J
3% 5_5£~
DEATH PAST*R*""sTOc"l*rRATE"oF~2"HEAD/A~*i7
LOSS, HIGH GOOD GRADE.
r
JH°?SSS£22-.P25S5.£52
prepared
solely
as aAND
general
guide
andANY
is
NOT INTENDED TO RECOGNIZEisOR
PREDICT THE
COSTS
RETURNS
FROM
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.
v*
142
PROJECTORS POR PLANNING PURPOSES ONLY ... NOT TO BE USED HTHOOT UPDAIIHG AFTER 01/27/82.
STOCKER CALP BUDGET TEXAS HIGH PLAIHS III REGION
1982 PBOJECTED COSTS AND RETURNS PEB HEAD
PUHCHASE NOV 1, SELL HARCH 10
1
JAN
2
FEB
3
BAR
4
APR
5
HAY
AV E B . A N N U A L C A P I TA L 3 8 . 1 5 3 9 . 0 5 - 2 . 7 1 0 . 0 0 0 . 0 0
LABOB REQOIBEHENTS
MACHINERY LABOB 0.0 0.0 0.0
EQUIPHENT LABOR 0.15 0.15 0.08
L I V E S TO C K L A B O a 0 . 3 4 0 . 3 3 0 . 11
TOTAL LABOB
0.49
0.48
0.19
6
JUN
0.00
7
JUL
9
SEP
AUG
(DOLLARS)
0.00
0.00
0.0
0.00
0.0
0.0
0.00
0.0
0.0
0.00
0.0
(HOURS)
0.0
0.0
0.00
0.00
0.0
Q.O
0.00
0.00
0.00
0.00
10
OCT
11
NOV
12
DBC
TOTAL
0 . 0 0 0 . 2 3 3 6 _ 0 2 3 7 . 0 0 147.75
0.00
0.0
0.00
0.0
0.0
0.00
0.0
0.0
0.0
O.IS 0.15
0.38 0.34
TOTAL
O.Q
0.70
1.50
0.00
0.00
0.53
2.20
0.49
EQUIPHENT PTXED AND VARIABLE COSTS PER YBAB
-GUIP.ENT
HAYRACX-FEEDE3
STOCK rSAILEB
STOCK SPRAYER
TACK
PICKUP T_UCK
HORSE
CODE
1
2
4
5
10
95
OEPB
I N T.
INS.
TAX
R E PA I R F U E L
40.00
280.00
250.00
45.00
350.00
50.25
30.80
215.60
192.50
34.65
714.00
59.38
2.20
15.40
13.75
2.48
51.00
4.24
1.10
7.70
6.87
1.24
25.50
2.12
2-00
0.0
11 . 2 0
0.0
12.50 0.0
"•50
0.0
204.00 1470.00
°-0
0.0
LUB.
TOTAL
OHN.
TOTAL
OPER.
BOORS
LABOR
0.0
74.10
2.00
0.67
0.0
518.70
11 . 2 0
0.67
0.0 463.12 12.50 0.67
0,0
83.36
4.50
0.67
73.50 1640.30 1747.50 700.00
0.0
11 5 . 9 9
0.0
0.0
SELECTED EQUIPHENT COHPLEHENT INPORHATION
-QUIPMENT
HAY3ACK-FSEDEH
STOCK TRAILER
STOCK SPRAYER
TACK
PICKUP TRUCK
HORSE
12
3
4
5
6
7
8
9
10
COOE SIZE UNIT TYPE LIST PURCH LIFE SAL7. REPAIR PUEL
S0'
PRICE
PRICE
( T R S ) (*LP) (XLP) USB
1.
16. PERT 2.
400.
400.
10. 0 . 0
0.05
2.
24. PEET 2. 2800. 2800.
10. 0 . 0
0.04
4 . 150. GAL.
2. 1250. 2S00.
10.
0.0
0.10
*
450.
5.
1. DOL. 2.
450.
10. 0.0
0.10
10.
1.
2. 8500. 7650.
7 . 0.20
0.17 1400
95.
1. HEAD 1.
600.
600.
8 . 0.33
0.0
0.0
11
12
13
14
AHHOAL AHHOAL XXXXXX XXXXXX
LABOR USE
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0-0
ALLOC
0.001
0.001
0.001
0.001
0.001
0.001
>
* >
-
LISTING OP ECONOHIC IND ENGINEERING DATA FOR EQUIPHENT IN REGION 3
1
EQUIPHENT NAME
HAYRACK-FEEDER
STOCK TRAILER
GRAIN TRAILER
STOCK SPRAYER
TACK
PENS 6 EQUIPMENT
FARROWING HOUSE
NURSERY
FINISHING FLOOR
PICKUP TRUCK
HILL _ STORAGE
HATER SYSTEH
BEEF COH RAISEO
BEEP BULL PURCH.
BBEF HEIFEB RAI.
SON PURCHASED
BOAR PURCHASED
HORSE
2
3
4
CODE S I Z E U N I T TYPE
1.
16 .
2.
24.
3.
11
i.
150
5.
1
6. 7 5 0 0
7. 491
8.
171.
9. 1280
10.
11.
12.
51.
54.
55.
72.
74.
oi
95.
1,
19.
19.
19.
5.
15.
19.
21.
21.
21.
31.
15.
15.
1.
1.
1.
1.
1.
1.
2.
2.
2.
2.
2.
2.
2.
2.
2.
2.
2.
2.
1-
5
6
7
8
PURCH.
PRICE
LIFE
(YRS)
S A LV.
(XLP)
REPAIR FUEL
OSE
(XLP)
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.05
0.0
0.01
0.0
0.01
0.0
0.10
0.0
0.10
0.0
0.05
0.0
0.01 '
0.0
0.01
0.0
0.01
0.0
0 . 1 7 11 0 0 . 0
0.01
0.0
0.01
0.0
10.
10.
10.
10.
10.
20.
10.
10.
10.
7.
10.
10.
8.
1.
10.
2.
2.
8.
0.20
0.0
0.0
1.00
0.50
1.00
0.50
0.15
0.33
9
D AT E . 0 1 2 7 8 2
LIST
PRICE
400.
100.
2800.
2800.
500.
5001250.
2500.
150.
4 50.
25002500.
45550. 45550.
34500. 31500.
81620. 81620.
8500.
7650.
2500.
2500.
1667.
1667.
500.
500.
1200.
1200.
100.
100.
150.
150.
500.
500.
600.
600.
.
~ >
>
0.0
0.0
0.0
0.0
0.0
0.0
10
0.0
0.0
0.0
0.0
0.0
0.0
11
12
LUT4
13
11
ANNUAL ANNUAL
LABOB
USE XXXXXX XXXXXX
0.7
0.7
0.7
0.7
0.7
3.0
30.0
23.0
38.0
700.0
8.0
8.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0-0
0-0
0.0
0-0
0.0
0-0
0.0
0.0
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.Q
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
1.00
0.0
8.0
0.0
0.0
0.0
0.0
0.0
0.0
15
E F F.
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
&