r
r
TEXAS HIGH PLAINS V
SOIL RESOURCE AREA 7
Andrews
Ector
Martin
Midland
Howard
B-124KC 7)
TEXAS AGRICULTURAL EXTENSION SERVICE . THE TEXAS A&M UNIVERSITY SYSTEM
Z o r l o L . C a r p e n t e r , D i r e c t o r . C o l l e g e S t a t i o n , Te x a s
#fSV''
TEXAS ENTERPRISE BUDGETS
TEXAS HIGH PLAINS V REGION
Projected for 1983
E d u c a t i o n a l p r o g r a m s c o n d u c t e d b y t h e Te x a s A g r i c u l t u r a l E x t e n s i o n S e r v i c e s e r v e p e o p l e o f a l l a g e s r e g a r d l e s s o f
socio-economic level, race, color, sex, religion or national origin.
C o o p e r a t i v e E x t e n s i o n w o r k i n A g r i c u l t u r e a n d H o m e E c o n o m i c s , T h e Te x a s A S M U n i v e r s i t y S y s t e m a n d t h e U n i t e d S t a t e s
Department of Agriculture cooperating. Distributed in furtherance of the Acts of Congress of May 6, 1914. as amended
and June 30, 19 14.
ISO
•
3-83,
New
__„
,
,
301
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 02/22/83.
B-124KC 7)
COTTON, DRYLAND, HIGH PLAINS V REGION
1983 PROJECTED COSTS AND RETURNS PER ACRE
CATEGORY
PROJECTED
YIELD
UNIT
1. GROSS RECEIPTS
COTTON LINT
COTTONSEED
DEFICIENCY PMT.
TOTAL PROJECTED RETURNS
2. VARIABLE COSTS
PREHARVEST COSTS
*SD COTTON-UPLAND
FERTILIZER
HERBICIDE
OTHER WD CONT HP
OTHER INS. CONTR
MISCELLANEOUS
FUEL & LUBE--TRACTOR
EOUIPMENT
R E PA I R S T R A C T O R
EOUIPMENT
LABOR MACHINERY
EOUIPMENT
OPERATING CAPITAL
SUBTOTAL. PREHARVEST
HARVEST COSTS
TRANSPORT MODULE
GIN, BAG, TIES
FUEL & LUBE--TRACTOR
EOUIPMENT
R E PA I R S T R A C T O R
EOUIPMENT
LABOR MACHINERY
EOUIPMENT
SUBTOTAL, HARVEST
175.00
0. 14
175.00
LB.
TON
LB.
0.48
90.00
0.21
$
LB.
LB.
APPL
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
HOUR
HOUR
DOL.
ACRE
0.35
0.12
8.00
5.00
2.50
7.50
5.25
15.00
2.00
5.00
2.50
7.50
10.79
2.80
2.87
1 .62
6.00
9.81
6.00
7.14
0.120
3.37
$ 75.66 $
BALE
BALE
ACRE
ACRE
ACRE
ACRE
HOUR
HOUR
ACRE
3 .00 1 .05
51.00 17.85
1 .35
2.22
0.36
6.82
6.00
3.72
6.00
0.24
$ 33.60 $
ACRE
$ 109.26 $
YOUR
ESTIMATE
84.00
12.60
36.75
133.35 $
INPUT USE
15.00
125.00
0.25
1.00
1.00
1.00
1 .63
1 . 19
28. 12
0.35
0.35
0.62
0.04
TOTAL VARIABLE COSTS
BREAK-EVEN PRICE, VARIA BLE COSTS
$
0 . 34/LB. COTTON LlfvJT
3. INCOME ABOVE VARIABLE COS TS
ACRE
4. FIXED COSTS
DEPREC..INTEREST,TAXES & INSUR.
TRACTOR
EQUIPMENT
LAND NET SHARE-RENT
TOTAL FIXED COSTS
5. TOTAL PROJECTED COSTS
BREAK-EVEN PRICE. TOTAL COSTS
6. NET PROJECTED RETURNS
PROJECTED
$ / U N I T VA L U E
$
24.09 $
ACRE
ACRE
ACRE
ACRE
$
17.26
43.33
19.69
80.27 $
ACRE
$ 189.53 $
$ 0 . 80/LB. COTTON LINJT
ACRE
$ -56.18 $
PLANTED 2X2. RENT IS 1/4 OF CROP LESS 1/4 OF GINNING COSTS.
PRICE BASED ON LOAN RATE ADJUSTED FOR QUALITY.
DEFICIENCY PAYMENT BASED ON COMPLIANCE WITH GOVT SET ASIDE PROGRAM.
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE AND IS
NOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS AND RETURNS FROM ANY
ONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERE
COLLECTED AND DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURAL
EXTENSION SERVICE AND APPROVED FOR PUBLICATION.
/0^\
301
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 02/22/83. B-1241(C 7)
COTTON, DRYLAND, HIGH PLAINS V REGION
1983 PROJECTED COSTS AND RETURNS PER ACRE
MACH
MACHINERY
OPERATION
SHREDDER 4R
MOLDBOARD 6B
CHISEL
HARROW/SPG.TOOTH
LISTER 6R
BED KNIFE 12R
BED KNIFE 12R
PLANTER 12R
ROLLING CULT
HARROW/SPG.TOOTH
HARROW/SPG.TOOTH
ROW KNIFE
CULTIVATOR
CULTIVATOR
COTTON STRIPR SP
MODULE BUILDER
ITEM OPER TIMES LABOR MACHINE OPER LABOR
NO. MONTH OVER HOURS HOURS COSTS COSTS
2,57
2,47
2,44
2,71
2,54
2,73
2,73
2,74
2,31
2,71
2,71
2,77
2,78
2,78
14
2,80
JAN
JAN
JAN
JAN
MAR
MAR
APR
MAY
MAY
MAY
JUNE
JUNE
JULY
AUG
NOV
NOV
TOTALS
1.00
0.30
0.30
1 .40
1. 10
1.00
0.70
1.60
1 .00
1 .00
1 .00
2.00
2.00
0.50
0.50
0.50
0.205
0. 113
0.039
0.096
0. 166
0.076
0.053
0. 181
0. 146
0.069
0.069
0. 161
0.207
0.052
0.416
0.204
0. 155
0.086
0.030
0.073
0.126
0.057
0.040
0. 137
0.111
0.052
0.052
0. 122
0.157
0.039
0.333
0. 154
2.255
1 .726
1.90
1.11
0.40
0.84
1.45
0.66
0.46
1.72
1.41
0.60
0.60
1 .42
1 .85
0.46
7.56
2.68
1 .23
0.68
0.24
0.58
1.00
0.45
0.32
1.09
0.88
0.41
0.41
0.97
1 .24
0.31
2.50
1.22
APPL. MACH
INPUT FIXED
COSTS COSTS
0.0
0.0
0.0
0.0
0.0
0.0
0.0
5.91
3.64
1 . 18
3.06
4.25
2.07
2.78
1 .85
0.54
1 .65
1.80
0.96
0.67
3.91
1.89
1 . 18
1 . 18
1.92
2.99
0.75
9.00
5.84
11.97
4. 17
2. 19
2.19
4.30
6.08
5 . 2 5 38.89
82.76
5.25
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
25.09 13.53
TOTAL
OPER.
COST
1 .45
1 .52
19.06
9.73
RESIDUAL RETURNS AT ALTERNATIVE YIELDS AND PRICES
ADJUSTED FOR YIELD-RELATED COSTS AND CHANGES IN SHARE-RENT
INCOME ABOVE VARIABLE COSTS LESS SHARE-RENT
PRICE OF COTTON L I N T
(DOLLARS)
0.38
0.43
0.48
0.53
0.58
140.00
-24.63
-19.59
-14.55
-9.51
-4.47
157.50
-16.41
-10.74
-5.07
0.60
6.27
175.00
-8. 19
-1 .89
4.41
10.71
17.01
192.50
0.02
6.95
13.88
20.81
27.74
210.00
8.24
15.80
23.36
30.92
38.48
LB.
QUANTITY OF
COTTON LINT
NOTE: NEGATIVE RETURNS OVER VARIABLE COSTS MAY BE AVOIDABLE
VIA CROP ABANDONMENT, GRAZE-OUT, OR OTHER MANAGEMENT
STRATEGIES.
LISTING OF THE NAME SET AND PRICE VECTOR REGION NUMBER: 7 DATE: 022283
CODE ITEM NAME
13 STEER CALVES
14 HEIFER CALVES
90 DEFICIENCY PMT.
93 COTTON LINT
94 COTTONSEED
103 SALT 6 MIN.
112 PROT. SUPPLEMENT
153 PASTURE RENT
210 FERTILIZER
282 GIN, BAG, TIES
291 SD COTTON-UPLAND
392 MARKETING
393 MISC EXPENSE
410 VET MEDICINE
501 HERBICIDE
504 OTHER INS. CONTR
505 MISCELLANEOUS
506 TRANSPORT MODULE
510 OTHER WD CONT HP
1
2
3
4
5
JfPN
=
=
=
=
=
HEAD 6 = BALE
BU. 7 = ACRE
TO N 8 = H O U R
DOZ. 9 = DAYS
GAL. 10 = AUM
NMOD
COTT
LIVE
LIVE
COTT
COTD
COTD
COTT
COTT
11
12
13
14
=
=
=
=
UNIT
PRICE
CWT.
CWT.
LB.
LB.
TON
LB.
LB.
ACRE
LB.
BALE
LB.
HEAD
HEAD
HEAD
APPL
ACRE
ACRE
BALE
ACRE
67-50
60.75
0.21
0.48
90.00
0.12
0.12
75.00
0.12
51.00
0.35
2.00
20.00
4.00
8.00
2.50
7.50
3.00
5.00
ACIN
LB.
PINT
QT.
15
16
17
18
=
=
=
=
CODE
DOL.
CWT.
OZ.
MILE
n■EM NAME
19
20
21
22
= FEET
= APPL
= SQFT
= LBGN
NfAOD UhJIT
23
24
25
26
»
=
=
CRTN
CRAT
BAGS
TREE
27
28
29
30
PRICE
= EACH
= GPM
= KWH
= MCF
TABLE . DEFAULT PARAMETER VALUES AND DEFINITIONS
R E G I O N : 7 D AT E : 0 2 2 2 8 3
ROW
PARAMETER DEFINITION
DEFAULT VALUE
1. PRICE PER GALLON OF GASOLINE
1.1200
2. PRICE PER GALLON OF L.P. GAS
0.4400
3. PRICE PER GALLON OF DIESEL
1.0300
4. PRICE PER KILOWATT HOUR OF ELECTRICITY
0.0500
5. PRICE PER 1000 CU. FT. OF NATURAL GAS
0.0
6. NOMINAL INTEREST RATE
0.1200
7. MACHINERY INSUR. RATE (AVERAGE INVESTMENT)
0.0100
8. MACHINERY TAX RATE (PURCHASE VALUE)
0.0050
9. IRRIGATION SYSTEM NUMBER
1.
10. HOURLY MACHINERY WAGE RATE
6.00
11. HOURLY OTHER LABOR WAGE RATE
6.00
12. HOURLY IRRIG./LIVESTOCK WAGE RATE
6.00
13. DEATH LOSS (PERCENT OF TOTAL RECEIPTS)
0.0
14. LIVESTOCK INSUR. RATE (AVERAGE INVESTMENT)
0.0100
15. EQUIPMENT INSUR. RATE (AVERAGE INVESTMENT)
0.0100
16. LIVESTOCK TAX RATE (AVERAGE VALUE)
0.0050
17. EQUIPMENT TAX RATE (AVERAGE VALUE)
0.0050
18. IRRIGATION LABOR MULTIPLIER (HRS/ACIN)
0.2000
19. FACTOR TO CONVERT MACHINE HRS TO TRACTOR HRS
1.1000
2 0 . FACTOR TO CONVERT TRACTOR HRS TO LABOR HRS
1.2000
2 1 . FACTOR TO CONVERT SELF-POWERED MACHINERY HRS
TO
LABOR
HRS
1.2500
22. LUBRICATION COST MULTIPLE OF MACHINERY
FUEL
COSTS
0.1000
23. I N F L A T I O N
R AT E
2 4 . LUBRICATION COST MULTIPLE OF EQUIPMENT
FUEL
COSTS
0.0
0.0500
LISTING OF ECONOMIC AND ENGINEERING OATA FOR MACHINERY IN REGION
MACHINE
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR 4 WH OR
COTTON STRIPR SP
R O L L I N G C U LT
OFFSET DISC
CHISEL
CHISEL
MOLOBOARO 6D
LISTER BR
SHREODER 4R
HARROW/SPG.TOOTH
LISTER 12R
BED KNIFE 12R
PLANTER 12R
ROW KNIFE
C U LT I VAT O R
MOOULE BUILDER
j0vX\
1
2
CODE W I D T H
NO.
(FT)
1.
2.
3.
4.
S .
6.
14 .
31 .
4 3 .
4 4 .
4S .
4 7 .
5 4 .
5 7 .
71 .
72.
73.
74 .
77.
78.
80.
150.O
125.0
1O0.O
7 5 . 0
4 0 . 0
225.0
6.6
28 . 6
2 8 . 0
2 3 . 0
4 1 . 0
8 .0
2 0 . 0
13.3
33.O
4 0 . 0
4 0 . 0
4 0 . 0
40.0
40.0
13.3
3
LIST
PRICE
44350.
39550.
32600.
21100.
12100.
66OO0.
45000.
4500.
15000.
6200.
1ISOO.
5OO0.
1590.
5810.
3850.
10500.
2830.
7920.
2830.
4560.
22000.
4
SPEED
(MPH)
6
FIELD
EFF .
4 .5
4 . 5
4 .5
4 S
4 . 5
4 .5
2 . 8
3 . 5
4 .5
4 . 5
4 . 5
4 . 5
4 .5
S.O
6 . 0
4 . 5
4 . 5
4 . 0
4.S
3 . 5
3 . 0
0 . 8 8
0 . 8 8
0 . 8 8
0 . 8 8
0.88
0.86
0. 67
0. 80
0. 83
0. 60
0. 80
0. 80
0 . 6 0
O.SO
0 . 6 0
0. 80
0. 80
0. 60
0.76
0.75
O. 67
5
RC1
1
1
1
1
1
1
0
1
0
1
1
1
1
0
0
0
0
0
0
o
0
20
20
20
20
20
20
60
00
66
00
00
00
00
60
65
65
65
75
65
65
75
7
8
AGE RC3
(HRS )
0.
0.
0.
0.
0.
O.
0.
0.
0.
0.
O.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
60
60
60
60
60
60
60
80
60
80
80
30
80
6 0
60
80
8 0
60
8 0
8 0
60
D AT E : 0 2 2 2 8 3
9
ANNUAL
HRS
500.
600.
500.
300.
300.
600.
300.
200.
200.
200.
200.
100.
150.
160.
65 .
3S .
IOO .
75.
130.
105.
160.
10
YEARS
OWNED
7
7
7
7
7
7
7
7
7
7
7
7
7
8
8
8
8
8
8
6
6
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
1
RFV1
12
RFV2
13
PURCH
PRICE
O
O
O
0
0
0
0
0
0
0
0
0
0
0
0
0.92
0.92
0.92
0.92
0.92
0.92
0.88
O.S6
0.88
0. 68
0.88
0. 68
0. 68
0. 88
0.88
O.S8
0.86
0.88
0.88
0.88
0.68
40100.
35600.
29340.
18990.
10690.
59400.
40000.
4500.
14000.
5700.
1 1000.
4500.
1400.
46SO.
3450.
8400.
2270.
6330.
2270.
3650.
2 1OOO.
o
o
o
0
0
0
68
68
68
68
68
68
60
60
60
60
60
60
60
60
60
60
60
60
60
60
60
14
FUEL
TYPE
3
3
3
3
3
3
3
0
0
0
0
0
.
.
.
.
.
.
.
.
.
.
.
.
o.
o.
o.
o.
0.
o.
0 .
0.
0.
15
LIFE
(HRS )
12000.
12000.
12000.
12000.
12000.
12000.
2100.
2000.
2000.
2000.
2000.
2000.
2000.
2000.
2000.
2000.
2000.
2000.
2000.
2000.
2000.
16
HP
ISO.
125 .
IOO.
75.
40.
225 .
105 .
0.
0.
0.
0.
O.
O.
O.
O.
O.
O.
O.
O.
0.
0.
B-124KL 7)
TEXAS AGRICULTURAL EXTENSION SERVICE . THE TEXAS A&M UNIVERSITY SYSTEM
2 s r 1 a L . C a r p e n t e r , O t r a c t o r . C o l l a g e S t a t i o n , Te x a s
gm:\
TEXAS ENTERPRISE BUDGETS
TEXAS HIGH PLAINS V REGION
f^
Projected
for
1983
#P!\
E d u c a t i o n a l p r o g r a m s c o n d u c t e d b y t h e Te x a s A g r i c u l t u r a l E x t e n s i o n S e r v i c e s e r v e p e o p l e o f a l l a g e s r e g a r d l e s s o f
socio-economic level, race, color, sex, religion or national origin.
C o o p e r a t i v e E x t e n s i o n W o r k i n A g r i c u l t u r e a n d H o m e E c o n o m i c s , T h e Te x a s A S M u n i v e r s i t y S y s t e m a n d t h e u n i t e d S t a t e s
Department of Agriculture cooperating. Distributed in furtherance of tne Acts of Congress of May 8, 1914, as amended,
and June 30, 1914.
ISO
3-83,
New
ECO
7-2
341 PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 10/18/82.
B-124KL 7)
COW-CALF BUDGET, TEXAS HIGH PLAINS V REGION
1983 PROJECTED COSTS AND RETURNS PER HEAD
INVESTMENT REQUIREME■NTS
NUMBER UNIT
COW
1.00 HEAD
BULL
0.07 HEAD
HORSE
0.02 HEAD
TOTAL LIVESTOCK INVESTMENT
PRODUCTION
NUMBER
STEER CALVES
0.45
HEIFER CALVES
0.45
TOTAL PROJECTED RETURNS
OPERATING INPUTS
PROT. SUPPLEMENT
SALT & MIN.
VET MEDICINE
MARKETING
MISC EXPENSE
EOUIPMENT FUEL ANC) LUBE
EOUIPMENT REPAIR
TOTAL OPERATING COST
SIZE
1.00
1.00
1.00
WGT. TOTAL
EACH UNITS UNIT
5.50
2 . 5 CWT.
5.20
2 . 3 CWT.
INPUT USE
400.00
12.00
1.00
1.00
1.00
UNIT
LB.
LB.
HEAD
HEAD
HEAD
PROJECTED
YOUR
VALUE ESTIMATE
$/UNIT
4'58.33
458.33
1375.00
92. 12
1187.50
29.69
$ 580.15 $
PROJECTED
RETURN
S/UNIT
67.50
167.06
60.75
142.15
$ 309.22 $ '
PROJECTED
COST
$/UNIT
0. 12
48.00
0. 12
1 .44
4.00
4.00
2.00
2.00
20.00
20.00
12.86
4.76
93.07 $
$
RESIDUAL RETURNS TO LAND, LABOR, CAPITAL, OWNERSHIP,
MANAGEMENT, AND PROFIT
CAPITAL INVESTMENT
J*^v
ANNUAL OPERATING CAPITAL
EOUIPMENT INVESTMENT
LIVESTOCK INVESTMENT
TOTAL CAPITAL COST
QUANTITY
INVESTED
24.36
90.80
580.15
UNIT
DOL.
DOL.
DOL.
RATE OF
RETURN
0. 150
0. 150
0. 150
RESIDUAL RETURNS TO LAND, LABOR. OWNERSHIP, MANAGEMENT,
AND PROFIT
OWNERSHIP COSTS (DEPRECIATION, TAXES, AND INSURANCE)
EOUIPMENT
LIVESTOCK
TOTAL OWNERSHIP COST
$
216.15 $
PROJECTED
COST
3.65
13.62
87.02
$ 104.30 $
$
111.86 $
PROJECTED
COST
11 .76
31 .84
$
43.61 $
RESIDUAL RETURNS TO LAND, LABOR. MANAGEMENT, AND PROFIT
$
OPERATOR LABOR COSTS
PROJECTED
COST
29.40
90.60
$ 120.00 $_
EOUIPMENT
LIVESTOCK
TOTAL LABOR COST
OR USE
UNIT
4.90
15. 10
HOUR
HOUR
RATE OF
RETURN
6.00
6.00
68.25 $
RESIDUAL RETURNS TO LAND, MANAGEMENT. AND PROFIT
$ -51.75 $
LAND
PROJECTED
COST
90.00
90.00 $
$
COSTS
INPUT
USE
PASTURE RENT
TOTAL LAND COST
UNIT
1.20
RATE OF
RETURN
ACRE 75.00
RESIDUAL RETURNS TO MANAGEMENT AND PROFIT
$ -141.75 $
TOTAL PROJECTED COST OF PRODUCTION
$
450.97 $
85% CALF CROP. 20 COWS PER BULL, 2% DEATH LOSS,
12% REPLACEMENT RATE, 300 COW RANCH
INFORMATION PRESEHTEO IS PRLPARED SOLELY AS * GENERAL GUIOE AND IS NOT INTENDED TO RECOGNIZE OR PREDICT
THE COSTS ANO RETURNS FROM ANY ONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERE COLLECTEO
AND DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURAL EXTENSION SERVICE ANO APPROVED FOR PUBLICATION.
NOT TO BE USED WITHOUT UPDATING AFTER 10/18/82.
PROJECTIONS FOR PLANNING PURPOSES ONLY
COW-CALF BUDGET, TEXAS HIGH PLAINS V REGION
1983 PROJECTED COSTS AND RETURNS PER HEAO
2
FEB
7
JUL
3
MAR
AVER. ANNUAL CAPITAL
LABOR REQUIREMENTS
MACHINERY LABOR
EOUIPMENT LABOR
LIVESTOCK LABOR
7.61
0.0
0.41
I .OO
0.41
I .50
O.O
0.41
1 .OO
8
AUG
(DOLLARS)
8.78
9.54
12
DEC
1 0 . 9 2 - 1 2 . 8 8 - 11 . 9 6
TOTAL
24.38
0.41
1 .50
TOTAL
O.O
4.90
15. IO
(HOURS
0.0
0.41
1 .00
1.91 20.OO
TOTAL LABOR
EOUIPMENT FIXBO ANO VARIABLE COSTS PER YEAR
EOUIPMENT
DEPR
I N T.
EOUIP-HP
PICKUP TRUCK
COW
BULL
HORSE
5 .00
1057. 14
16. 67
50.00
125.00
1 1 .62
949.28
88.75
206.2S
178.12
INS.
TA X
0.76
53.29
4.56
13.75
0
31
2
6
5
1 1 .88
.39
.64
.29
.87
.94
R E PA I R
FUEL
5.00
0.0
252.OO 1750.OO
TOTAL
OPER.
HOURS
LABOR
ALLOC
0 .. 0
17 .79
5 . OO
87..SO 2101 . 3 5 2089 .. 5 0
O .0
92 .29
0 .0
O ,o
278 . 8 7
O.. 0
0 .0
320 .94
0 .. 0
0 .. 0
7 0 0 .. 0 0
0, O
0 .. 0
O,,©
0 . 600
O. 007
1 .OOO
O,. 0 8 7
o. 0 2 5
LUB.
TOTAL
OWN.
SELECTED EOUIPMENT COMPLEMENT INFORMATION
EOUIPMENT
EOUIP-HP
PICKUP TRUCK
COW
BULL
HORSE
1
2
3
4
5
CODE SIZE UNIT TYPE LIST
NO.
PRICE
6.
10.
52.
55.
70.
6
PURCH
PRICE
7
8
9
10
L I F E S A LV. R E PA I R F U E L
(YRS) (%LP) (XLP) USE
IOO. OOL. 2. 100. IOO. 10.
1.
2.
10500.
9500.
7.
1.
HEAD
1.
SOO.
500.
6.
1.
HEAD
1.
1500.
ISOO.
6.
1.
HEAD
1.
1500.
1500.
6.
50
20
SO
80
50
0.50
0.0
0. 17 1 4 0 0 . 0
0.0
0.0
0.0
0.0
0.0
0.0
ANNUAL ANNUAL XXXXXX XXXXXX
LABOR USE
0,. 0
700,. 0
0, o
0..©
0.. 0
( .%)
D AT E : 1 0 1 6 8 2
LISTING OF ECONOMIC AND ENGINEERING DATA FOR EOUIPMENT IN REGION
EOUIPMENT NAME CODE SIZE UNIT TYPE
PU-TP
PU-EP
PU-HP
EOUIP-TP
EOUIP-EP
EOUIP-HP
PICKUP TRUCK
COW-TP
COW
COW-HP
BULL-TP
BULL
BULL-HP
EWE-TP
EWE-EP
EWE-HP
RAM-TP
RAM-EP
RAM-HP
OOE-TP
OOE-EP
DOE-HP
BUCK-TP
BUCK-EP
BUCK-HP
HORSE-TP
HORSE
HORSE-HP
1.
2.
3.
4.
5.
6.
10.
51 .
52.
S3.
54.
55.
56.
57.
58.
59.
60.
61 .
62.
63.
64.
65.
66.
67.
88.
89 .
70.
71 .
IOO
IOO
100
5
LIST
PRICE
8OO0.
60O0.
8000.
100.
IOO.
IOO.
1O5O0.
500.
500.
500.
ISOO.
ISOO.
15O0.
60.
80.
60.
500.
SOO.
500.
90.
90.
90.
500.
5O0.
500.
800.
1500.
BOO.
6
PURCH.
PRICE
SOOO.
8000.
8000.
IOO.
IOO.
too.
9500.
500.
500.
SOO.
1500.
1500.
1500.
SO.
60.
60.
500.
500.
500.
90.
90.
90.
500.
500.
500.
800.
1500.
eoo.
7
8
L I F E S A LV.
(YRSJ ( X L P )
3.
3.
3.
10.
10.
10.
7.
6.
6.
6.
6.
6.
6.
5.
5.
5.
3.
3.
3.
5.
5.
5.
4.
4.
4.
6.
6.
6.
O.40
0.40
0.40
0.50
O.SO
O.SO
0.20
O.SO
0.80
0.80
0.80
O.SO
0.80
0.40
0.40
0.40
0.30
0.3O
0.30
0.20
O. 20
O. 20
O. 20
0.20
0.20
0.50
0.50
O.SO
9
10
REPAIR FUEL
(%LP)
USE
11
12
13
14
ANNUAL ANNUAL
LABOR
USE XXXXXX XXXXXX
0. 10
0.3
O. IO
0.3
0. 10
0.3
0.50
0.0
0.50
0.0
O.SO
0.0
O.17 1400.0
O.O
O.O
O.O
O.O
0.0
O.O
O.O
O.O
0.0
O.O
0.0
0.0
O.O
0.0
0.0
0.0
0.0
O.O
O.O
0.0
O.O
O.O
0.0
0.0
0.0
0.0
0.0
0.0
O.O
O.O
0 .0
O.O
0.0
O.O
0.0
0.0
0.0
0.0
O.O
0.0
O.O
0.0
0.0
0.0
0.0
0.0
0.0
0.0
700.0
0.0
O.O
0.0
O.O
0.0
O.O
O.O
0.0
0.0
0.0
0.0
0.0
O.O
O.O
0.0
0.0
0.0
O.O
O.O
0.0
0.0
0.0
0.0
O.O
O.O
0.0
0.0
0.0
0.0
0.0
0.0
O.O
O.O
O.O
0.0
O.O
0.0
O.O
0.0
0.0
O.O
O.O
0.0
O.O
0.0
O.O
O.O
O.O
0.0
O.O
0.0
0.0
O.O
O.O
0.0
0.0
O.O
O.O
O.O
0.0
O.O
O.O
O.O
O.O
0.0
O.O
0.0
0.0
O.O
0.0
0.0
0.0
0.0
0.0
O.O
O.O
O.O
O.O
0.0
O.O
O.O
O.O
O.O
1 .00
O.O
0.0
O.O
O.O
O.O
O.O
0.0
0.0
0.0
0.0
0.0 .
O.O
O.O
O.O
O.O
0.0
O.O
0.0
O.O
0.0
O.O
15
E F F.
O.O
O.O
O.O
O.O
O.O
O.O
0.0
0.0
O.O
0.0
0.0
O.O
O.O
0.0
O.O
0.0
0.0
0.0
O.O
0.0
0.0
O.O
O.O
0.0
O.O
O.O
O.O
O.O