24 3 PROJECTIONS FOR PLANNING PURPOSES ONLY NOT TO BE USED WITHOUT UPDATING AFTER 01/27/82. STOCKER CALF BUDGET TEXAS ROLLING PLAINS I REGION 1982 S AND S PER HEAD PURCHASE NOV 1, SELL MARCH 10 B-1241 (L 5) INVESTMENT REQUIREMENTS YOUR NUMBER UNIT SIZE 5 / U N I T VA L U E E S T I M AT E H C R S E 0-0 0 HEAD 424.12 0.42 INVESTMENT $ U. 4 _. 5 " PRODUCTION WGT. NUMBER EACH F E E D E E S T E E R S 1. 0 0 6. 0 0 S UNITS UNIT 6.0 CWT. OPERATING INPUTS INPUT USE UNIT S T O C K E R S T E E R S 4. 0 0 C W T D E A T H L O S S 0. 3 D O L. W H E A T P A S T U R E 1 3 0. 0 0 D A Y S HAY 4.0C BALE V E T M E D I C I N E 2. 5 0 D O L. SALT 5 MIN. 8.00 LB. M I S C E X P E N S E 2. 0 D O L H A U L I N G & M K T G. 6. 0 0 C W T. F E N C E R E P A I R 1. 0 0 H E A D WATER FACIL REPR HEAD FUEL AND LUBE REPAIR OPERATING I/UNIT 71.50 fc-ktuhn 429.00 5 Z.29.UU 5/UNIT 7OT 72.50 290 320 9.60 7 9.10 2.00 8.00 2.50 7 0.56 2.00 0.50 3.00 2.70 2-70 1.30 1-30 0.68 0.19 329.64 RESIDUAL S TO LAND, LABOR, CAPITAL, OWNERSHIP, MANAGEMENT, AND PROFIT $ CAPITAL INVESTMENT ANNUAL OPERATING CAPITAL INVESTMENT INVESTMENT CAPITAL QUANTITY UNIT RATE OF INVESTED 97.75 74 6.91 74 0,42 74 RESIDUAL S TO LAND, LABOR, OWNERSHIP, MANAGEMENT, AND PROFIT $ OWNERSHIP S (DEPRECIATION, TAXES, AND INSURANCE) OWNERSHIP RESIDUAL S TO LAND, LABOR, MANAGEMENT, AND PROFIT OPERATOR LABOR S LABOR USE UNIT.RATE OF 0.26 HOUR 5.00 1.50 HOUR 5.00 LABOR RESIDUAL S TO LAND, MANAGEMENT, AND PROFIT RESIDUAL S TO MANAGEMENT AND PROFIT 7.24 0.51 3 $ 7 T 7 H T 91.58 $ 1.50 6 $ T 7 5 o 92 1.28 ' 8. 7.50 IH 81.24 81.24 OF PRODUCTION $ 3 4 7. 7 6 PRIMARILY GRAZING OF WHEAT PASTURE, STOCKING RATE OF 2 ACRE/HEAD, 130 DAYS GRAZING, 3% DEATH LOSS, HIGH GOOD GRADE. C INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE AND IS NOT INTENDED TO RECOGNIZE OR PREDICT THE S AND S 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.
243 PROJECTIONS?OH PLANNING PORPOSES ONLX... MOT TO BE OSED -ITHOOT OPDATIHG ATEB 01/27/82. STOCKEH CAL? 30DGET TEXAS BOLLIHG PLAINS I REGIOH 1982 S AHD BETOHHS PEB BEAD POBCHASE HOT 1, SELL HAHCH 10 1 2 3 J A M P E B fl A B 4 APR 5 3AT 6 JON 7 3 9 JOL AOG SEP 10 OCT 11 NOV 12 DEC AVER. ANNOAL CAPITAL 26.58 27.,06-8.28 0 0 0 LABCR.REQUIREMENTS aachi_sri LABOR LABOB LABOB 0. 0 0. 0 5 0. O S 0. 0 3 0.34 0, 33 0.11 0 0 0 (DOLLARS) 0 0 0 0.23 25.84 26.22 (HOOHS) 0 0 0 0 7 0.38 5 0.34 97.75 0.26 1.50 LABOR 0.39 0. 38 0.14 0 0 0 0 0 0 0 0.39 1.76 ' Q O I P H E N T C O D E D E P R HAT RACX-.ESDER STOCK TRAILER STOCK SPRAKEB TACK PICKOP T30CK HORSE 1 4 0. 0 0 2 2 8 0. 0 0 4 2 5 0. 0 0 5 4 5. 0 0 13 1248.00 95 50.25 EQOIPHENT?I2ED INT. 16.30 114.07 101.85 18.33 392.89 31.42 INS. 2.20 15.40 13.75 2.48 53.04 4.24 AHD 7ABIABLE S PEB TEAR TQT1L T A X R E P A I R F O E L L O B. O H H. 1. 10 7.70 6.87 1-24 26.52 2. 12 2.00 11.20 12.50 4.50 312.00 SELECTED EQOIPHEHT C0HPLEH2HT INFORMATION OPEB. 900BS LABOB 59.60 2.00 0.67 417.17 11.20 0.67 372.48 12.50 0.67 67.05 4.50 0.67 1300 65.00 172 1677.00 500 o.o o.o aa.03 o.o o.o ALLOC 05 01 01 01 01 01 1 SQOIPMSNT CODE HO. 2 3 SIZE UNIT 4 5 6 7 8 9 1 0 1 1 1 2 T T P E L I S T P O R C H L I 7 E S A LV. R E PA I R F O E L A H H O A L A H H O A L P H I C E P H I C E ( _ R S ) ( S L P ) ( % L P ) O S E L A B O B O S E 13 XXXXXX 14 XXXXXX 15 E. HA.HACK-FEEDER 1. S T O C K T H A I L S R 2. S T O C K S P B A. E H 4. T A C K 5. PICKOP T30CJC 13. H O B S E ' 9 5. 16. PEET 24. PEET 150. GAI. 1. 1. TON 1. HEAD 2. 400. 2. 2800. 2. 1250. 2. 450. 2. 7800. 1. 600. 400. 2800. 2500. 450. 7800. 600. 5. 8. 0.20 0.33 5 0.7 4 0.7 0.10 0.7 0.10 0.7 0.20 100 50
244 PROJECTIONS FOR PLANNING PURPOSES ONLY NOT TO BE USED WITHOUT UPDATING AFTER 01/27/82. B-1241 (L 5) FARROW TO FINISH HOG PRODUCTION ROLLING PLAINS I REGION 1982 S AND S PER SOW I N V E S T M E N T R E Q U I R E M E N T S P R O J E C T E D Y O U R N U M B E R U N I T S I Z E 5 / U N T T VA L U E E S T I M AT E SOW PURCHASED HEAD 131.25 131.25 BOAR PURCHASED 7 HEAD 393.75 26.38 T O T A L L I V E S T O C K I N V E S T M E N T $ T 3 7 7 5 3 T PRODUCTION WGT. NUMBER EACH UNITS UNIT 27TJTTTT M A R K E T H O G S 1 6. 0 0 2. 4 0 3 8. 4 C W T. 5 1. 5 0 1 9 7 7. 6 0 T O T A L P R O J E C T E D R E T U H N S $ 1 9 7 /. 6 T J T ERATING INPUTS INPUT USE UNIT 3/UNIT SOW FEED GEST. 16 CWT. 6.95 70-61 SOW FEED LACT. 12.32 CWT- 6.95 85.62 BOAR FEED 0.73 CWT. 6.95 5.07 PIG STARTER 8.00 CWT. 6. 15 49.20 FINISHING RATION. 106.40 CWT. 6. 15 654.36 VET 5 MEDICINE 16.00 16.00 SALES COMM 16.00 HEAD 1.25 20 MISC EXPENSE 20 20 FUEL AND LUBE 11.74 REPAIR 4.71 OPERATING $ 93/.31 RESIDUAL S TO LAND, LABOR, CAPITAL, OWNERSHIP, MANAGEMENT, AND PROFIT $ 1040.28 $ C A P I TA L I N V E S T M E N T Q U A N T I T Y U N I T R AT E O E P R O J E C T E D INVESTED ANNUAL OPERATING CAPITAL -195.09 74-14.45 INVESTMENT 1158.44 74 85.81 L I V E S T O C K I N V E S T M E N T 1 5 7. 6 3 D O L. 0. 0 7 4 1 1. 6 8 CAPITAL $ 8J.04 RESIDUAL S TO LAND, LABOR, OWNERSHIP, MANAGEMENT, AND PROFIT $ 957.25 $ OWNERSHIP S (DEPRECIATION, TAXES, AND INSURANCE) 211.98 54.10 " OWNERSHIP $ 26b.U8 5 RESIDUAL S TO LAND, LABOR, MANAGEMENT, AND PROFIT $ 691.17 $ OPERATOR LABOR S LABCR USE UNIT " RATE OF PR OJECTED ' 5.46 HOUR 5.00 27.28 L I V E S T O C K 2 2. 4 4 H O U R 5. 0 0 112.20 LABOR $ '139.48 _ RESIDUAL S TO LAND, MANAGEMENT, AND PROFIT $ 551.69 $ RESIDUAL S TO MANAGEMENT AND PROFIT $ 551.69 $ OF PRODUCTION $ 1425.91 $ 300 SOW UNIT, 16 PIGS WEANED/SOW/YEAR, 16 SOWS/BOAR, C INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE AND IS NOT INTENDED TO RECOGNIZE OR PREDICT THE S AND S 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.
244 PROJECTIONS POR PLAHHIHG POHPOSES ONLT... NOT TO BE 0S2D WITHOOT OPDATIHG ATBB 01/27/82. PAH HOW TO FIHISH HOG PRODOCTION ROLLIKG PLAINS I REGIOH 1982 S AHD BETOBHS PEB SOH 1 JAN 2 FEB 3 BAR 4 APR 5 MAX 6 JON 7 8 JOL AOG 9 SEP 10 OCT 11 NOV 12 DSC AVER. ANNOAL CAPITAL -39.55 36.60-28.89-20.53-12.82-86.69 (DOLLARS) 2.96 5.92 13.62 21.99 29.69-44.18-195.09 LABCB 92QOIREMENTS :.ACHINERT LABOR SQOIPMENT LABOR LABOR 1-87 (HOOBS) 1.37 5.46 22-44 LABOR 2.32 2.32 2.32 2.32 2.32 2.32 2.32 2.32 2.32 2.32 2.32 2-32 27.90 EQOIPHENT CODE DEPB EQOIPHEHT FIXED AHD VABIABLE S PEB T2AB I H T. I H S. T A X R E P A I R F O E L L O B * T0T1L OBI. TOT1L OPEB. HOOBS LABOB STOCK TRAILER 2 280 114.07 15.40 7.70 11.20 4 1 7. 1 7 11.20 0.67 10 FARROWING HOOSE 7 4555.00 1855.73 250.53 25.26 45.55 0 0 6 7 8 6. 5 2 45.55 30 10 NORSERT a 3450 1405.55 189.75 94.87 34.50 0. 0 5 1 4 0. 1 7 34.50 23.00 10 FINISHING FLOOR 9 3162.00 3325.25 448.91.24.45 81.62 0. 0 1 2 1 6 0. 6 1 31.62 38.00 10 GESTATION aarn 10 1523.22 1372.77 185.33 92.66 25.39 0. 0 3 1 7 3. 9 8 25.39 8.00 10 HILL 5 STORAGE 11 250 101.85 13.75 6.87 2.50 0 0 3 7 2. 4 8 2.50 a.oo 10 WATER STSTEM 12 166.70 67.91 9.17 4.58 1.67 0. 0 2 4 8. 3 7 1.67 a.oo 10 PICKUP TROCK 13 1248.00 392.89 53.04 26.52 312.00 1300.OQ 65 00 172 1677.00 500 09 SOW POBCHASED 72 37.50 9.72 1.31 0.66 0. 0 4 9. 1 9 0 BOAR PORCHASED 74 212.50 29.17 3.94 1.97 0 0 2 4 7. 5 7 67 S2L2CT2D EQOIPHEHT C0MPL2H2HT IHOBHATIOH 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 CODE SIZE ONIT TTPE LIST POHCH LIFE SALV. lepaib F02L AHHOAL AHHOAL XXXXXX XXXXXX BTT. NO. PBICB PRICE (TRS) (XLP) (%LP) 0S2 L A B O B O S E STOCK TRAILER 2. 24. FEET 2. 2800. 2800. 4 0.7 0. 0 FARROWING HOOSE 7.»91. SQFT 2. 45550. 45550. 1 3 o.o NORSEHT a. 171. SQFT 2. 3450B. 34500. 1 23.0 FINISHING FLOOR 9. 1280- SQPT 2. 81620. 81620. 1 38.0 GESTATION BARH 907. SQFT 2. 25387. 25387. 0.40 1 8.0 SILL. STORAGE 11. 1. 2. 2500. 2500. 1 a.o o. 0 WATER STSTEM' 12. 1. 2. 1667. 1667. 1 a.o o. 0 PICKOP TROCK 13. 1. TOH 2. 7800. 7800. 5. 0.20 0.20 100 50 SOW PORCHASED 72. 1. HEAD 1. 150. 150. 2. 0.50 BOAR PORCHASED 74. 0. HEAD 1. 500. SOO. 2. 0.15 ALLOC
245 PROJECTIONS FOR PLANNING PURPOSES ONLY NOT TO BE USED WITHOUT UPDATING AFTER 01/27/82. FEEDER PIG PRODUCTION, ROLLING PLAINS I REGION 1982 S AND S PER SOW B-1241 (L 5) INVESTMENT REQUIREMENTS NUMBER UNIT SIZE SOW PURCHASED HEAD BOAR PURCHASED 7 HEAD INVESTMENT PRODUCTION WGT. NUMBER EACH F E E D E R P I G S 1 7. 0 0 5 0. 0 0 S OPERATING INPUTS INPUT USE SCW FEED GEST. 16 SOW FEED LACT. 12.32 BOAR FEED 0.73 PIG STARTER 8.50 V E T - & M E D I C I N E. 2 S A L E S C O M M 7 0 0 M I S C E X P E N S E 1 2. 7 5 FUEL AND LUBE REPAIR OPERATING UNITS UNIT S/UNIT 85 LB. 1. 17 UNIT CWT. CWT. CWT. CWT. HEAD RESIDUAL S TO LAND, LABOR, CAPITAL, OWNERSHIP, MANAGEMENT, AND PROFIT CAPITAL INVESTMENT QUANTITY UNIT ANNUAL OPERATING CAPITAL INVESTMENT INVESTMENT CAPITAL INVESTED -191.85 694.68 157.63 S/UNIT VALUE 131.25 131.25 393.75 26.38 7 b/.63 VUN1T 6.95 6.95 6.95 6. 15 1.25 RATE OF 74 74 74 " 994.50 9.4._>U 70-61 85.62 5.07 52.27 12.00 21.25 12.75 7.92 3.02 2717752-723.98 $ -14.21 51.46 11.68 48.^2 RESIDUAL RETUHNS TO LAND, LABOR, OWNERSHIP. MANAGEMENT, AND PROFIT 675.06 $ OWNERSHIP S (DEPRECIATION, TAXES, AND INSURANCE) OWNERSHIP RESIDUAL S TO LAND, LABOR, MANAGEMENT, AND PROFIT OPERATOR LABOR S LABOR LABOR USE UNIT 3.68 16.61 HOUR HOUR RESIDUAL RETUHNS TO LAND, MANAGEMENT, AND PROFIT RESIDUAL S TO MANAGEMENT AND PROFIT OF PRODUCTION RATE OF 5.00 5.00 300 SOW UNIT, 17 PIGS WEANED/SOW/YEAR, 16 SOWS/BOAR. FEED CONVERSION 3.5 TO 1 ON FINISHING FLOOR. 119.91 54.10 $ I/U.U1 501.05 18.38 83.05 $ I U I. 4 3 399.61 399.61 594.89 INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE AND IS NOT INTENDED TO RECOGNIZE OR PHEDICT THE S AND S 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. YOUR ESTIMATE
245 PR0J2CTI0HS FOR PLANNING PORPOSES ONLI... NOT TO BE OSED WITHOOT UPDATIHG AFTEB 01/27/82- FEEDER PIG PRODOCTIOH, ROLLING PLAINS I R2GI0H 1982 S AND R2T0RHS PER SOW 1 JAN 2 FEB 3 MAB 4 APR 5 HAT 6 JON 7 JOL 8 AOG 9 SEP 10 OCT 11 sov 12 D2C AVER. ANNUAL CAPITAL -26.53-25.68-24.84-23.99-20.44-60.33 LABCR REQ0IHEM2NTS 3ACHINERT LABOR SQOIPMENT LABOR LABOR 1.04 1.01 1.04 ' 1.01 2.10 0-0 2.11 (DOLLARS) 1.37 2.22 3.06 3.91 7.33-27.92-191.8S (HOOHS) 1.04 LABOR 1.35 1.32 1.35 1.32 2.41 2.42 1.35 1.32 1.32 1.35 2.41 2.41 20.29 1.01 EQOIPHENT FIXED AHD VABIABLE S PER TEAR SQOIPMENT CODE DEPR I N T. I N S. T A X R E P A I R F O E L L O B.... 2 280 114.07 15.40 7.70 11.20 0. 0 4 1 7. 1 7 11.20 0.67 10 FARROWING HOOSE 7 4555.00 1855.73 250.53 25.26 45.55 0. 0 6 7 8 6. 5 2 45.55 30 10 HORSERT 8 3450 1405.55 189.75 94.87 34.50 0. 0 5 1 4 0. 1 7 34.50 23.00 10 GESTATION 3ARN 10 1523.22 1372.77 185.33 92.66 25.39 0. 0 0. 0 3 1 7 3. 9 8 25.39 8.00 10 SILL. STORAGE 11 250 101.85 13.75 6.37 2.50 0 0 3 7 2. 4 8 2.50 8.00 10 WATER STSTEM 1? 166.70 67.91 9.17 4.53 1.67 0. 0 2 4 8. 3 7 1.67 3-0 0 10 PICKOP TROCK 1.1 1248.00 392.89 53.04 26.52 312.00 1300. 00 65. 00 172 1677.00 500 06 SOW PORCHASED 72 37.50 9.72 1.31 0.66 0. 0 4 9. 1 9 0 30AR PORCHASED 71 212.50 29. 17 3.94 1.97 0. 0 2 4 7. 5 7 67 SELECTED EQ0IPH2MT COMPLEMENT INFORMATION 1.01 OWN. 0-31 1.04 2-10 OPER. 2.10 HOOBS LABOB 3.68 16.61 ALLOC (-X) " 1 2 3 4 5 6 7 8 9 10 11 1. 13 14 15 ZQOIPMENT CODE SIZE ONIT TTPE LIST PORCH LIFE SALV. JBPAII FOEL AHHOAL AHHOAL XXXXXX XXXXXX E. HO. PHICE PRIC2 (TRS) (XL?) (XLP) OSE L A B O B 0 S 2 STCCK TRAILER 2. 24. FEET 2. 2800. 2800. 4 0.7 0. 0 FARROWING HOOSE 7. 491. SQFT 2. 45550-45550. 1 3 JIOHSERT 3. 171. SQFT 2. 34500. 34500. 1 23-0 GESTATION BABN 907. SQFT 2. 25387. 25387. 0.40 1 8.0 0. 0 SILL 5 STOBAGE 11. 1. 2. 2500. 2500. 1 8.0 WATER STSTEM 12. 1. 2. 1667. 1667. 1 8.0 0. 0 13. 1. TON 2. 7800. 7800. 5. 0.20 0-20 100 50 0. 0 SOW PURCHASED 72. 1. HEAD 1. 150. 150. 2. 0.50 0. 0 BOAR POBCHASED 74. 0. HEAD 1. 500. 500. 2. 0.15 o.o V
246 PROJECTIONS FOR PLANNING PURPOSES ONLY NOT TO BE USED WITHOUT UPDATING AFTER 01/27/82 FINISHING HOGS ROLLING PLAINS I REGION 1982 S AND S PER HOG PRODUCTION WGT. NUMBER EACH M A R K E T H O G S 1. 0 0 2. 4 0 S UNITS UNIT 2.4 CWT. OPERATING INPUTS INPUT USE UNIT FINISHING RATION 6.65 CWT. F E D E R P I G S 5 0. 0 0 L B. V E T 5 M E D I C I N E 0. 7 5 D O L. S A L E S C O M M 1. 0 0 H E A D M I S C E X P E N S E 1. 0 0 D O L. D E A T H L O S S 0. 0 2 H E A D FUEL AND LUBE REPAIR OPERATING 3/UNIT 51.50 123.60 ~T23Tb7J T70TTTT 6. 15 1. 17 1.25 112.50 3-1241 (L 5) 40.90 58.50 ' 0.75 ~" 1.25 - "" 2.25 0.68 "" 0.21 "" 10b.54 t RESIDUAL S TO LAND, LABOR, CAPITAL. OWNERSHIP, MANAGEMENT, AND PROFIT $ 18.06 $ CAPITAL INVESTMENT ANNUAL OPERATING CAPITAL INVESTMENT CAPITAL UANTITY UNIT RATE OF NVESTED 5.00 74 31.89 74 RESIDUAL RETUHNS TO LAND, LABOR, OWNERSHIP, MANAGEMENT, AND PROFIT OWNERSHIP S (DEPRECIATION, TAXES, AND INSURANCE) OWNERSHIP RESIDUAL RETUHNS TO LAND, LABOR, MANAGEMENT, AND PROFIT $ OPERATOR LABOR S LABOR LABOR USE UNIT RATE OF 0.28 HOUR 5.00 0.50 HOUR 5.00 RESIDUAL S TO LAND, MANAGEMENT, AND PROFIT RESIDUAL S TO MANAGEMENT AND PROFIT OF PRODUCTION 0.37 2.36 "2771 T 5 15.32 $ 6.42 $ 5TIT2 T 8.91 $ 1.41 2.50 - S 3 T T. T 4.99 $_ 4.99 $ 118.61 $ 540 FED PER YEAR, 140 FED PER BUNCH, 3.50 POUNDS FEED PEH POUND GAIN, 2% DEATH LOSS. YOUR ESTIMATE INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE AND IS NOT INTENDED TO RECOGNIZE OR PREDICT THE S AND S FROM ANY ONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERE COLLECTED AND DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGHICULTURAL EXTENSION SERVICE AND APPROVED FOR PUBLICATION.
246 PROJECTIONS FOR PLAHNING POHPOSES ONLT... NOT TO BE OSED 9ITHOOT OPDATIHG AFTEB 01/27/82- FIHISBING HOGS BOILING PLAINS I REGION 1982 S AHD BETOBNS PEB HOG 12 3 4 J A N P E B R A H A P R 5 MAT 6 JON 7 JOL 8 AOG 9 SEP 10 OCT 11 HOT 12 DEC AVER. AHUOAL CAPITAL -0.26-1.36 1.45 2.56 2.57-1.50 LABOB 3EQ0IREHENTS MACHXM2BT LABOR -QUIPMENT LABOR LIVESTCCK LABOR 2 2 2 2 0.13 0.13 0.13 0.13 2 2 (DOLLARS) 1.96 1.96 1.97-2.10-1.12-1.12 (HOOBS) 2 2 2 2 2 2 5.00 0.28 O.SO LABOR 0.15 0.15 0.15 0.15 2 2 2 2 2 2 2 2 0.78 EQOIPHENT STOCK TRAILER FINISHING FLOOR MILL 6 STORAGE WATER STSTEM PICKUP TROCK SQOIPMENT FIXED CO D E D E P H I H T. I N S. 2 2 8 0. 0 0 1 1 4. 0 7 1 5. 4 0 7. 7 0 9 8 1 6 2. 0 0 3 3 2 5. 2 5 4 4 8. 9 1 2 2 4. 4 5 11 250 101.85 13.75 6.87 12 166.70 67.91 9.17 4.58 13 1248.00 392.89 53.04 26.52 AMD VARIABLE S PEB TEAR T A X B E P A I B F O E L L O B. O W N. 11.20 81.62 2.50 1.67 312.00 1300 SELECTED EQOIPHEHT COMPLEMENT INFORMATION 0P2B. HOOBS LABOB 0. 0 4 1 7. 1 7 1 1. 2 0 0. 6 7 0. 0 1 2 1 6 0. 6 1 8 1. 6 2 3 8. 0 0 0. 0 3 7 2. 4 8 2. 5 0 8. 0 0 0. 0 2 4 8. 3 7 1. 6 7 8. 0 0 65. 0 0 1 7 2 0. 4 S 1 6 7 7. 0 0 5 0 0. 0 0 ALLOC (-X) 01 01 01 01 01 STOCK TRAILER PINISHING FLOOR MILL 5 STORAGE WATER STSTEM PICKOP TROCK 1 CODE NO. 2. 9. 11. 12. 13. 2345 6 78 9 10 S I Z E O N I T T T P 2 L I S T P O R C H L I F E S A LT. H E PA I H F O E L P B I C E P B I C E ( T H S ) ( X L P ) ( X L P ) O S E 24. FEBT 2. 2800. 2800. 1280. SQFT 2. 81620. 81620. 1. 2. 2500. 2500. 1. OOL. 2. 1667. 1667. 1. T O M 2. 7 8 0 0. 7 8 0 0. 5. 0.20 4 1 1 1 o.o 0.20 100 11 12 ANNOAL AHNOAI L A B O B 0 S 2 0.7 38.0 8.0 8.0 50 0-0 13 XXXXXX 14 XXXXXX 15 E.
" > LISTING OP ECONOMIC AND ENGINEERING DATA FOR EQUIPHENT IN REGION 5 12 3 4 5 6 7 8 L I S T P U R C H. L I F E S A L V. NAME CODE SIZE UNIT TYPE PRICE PRICE ( YRS) ( XLP) 9 1 0 REPAIR FUEL ( X L P ) O S E DATE.012782 11 12 13 iq ANNUAL ANNOAL LABOR USE XXXXXX XXXXXX 15 EFF. LUT4 HAYRACK-FEEDER 1. 16. 19. 2 400. 400. 5 0.7 0. 0 STOCK TRAILER 2. 21. 19. 2 2800. 2800. 4 0.7 GRAIN TRAILER 0. 0 3-14. 19. 2 500. 500. 4 0.7 0. 0 STOCK SPRAYER 4. 150. 5. 2 1250. 2500. 0. 10 0.7 0. 0 TACK 5. 1. 15. 2 450. 450. 0. 10 0.7 PENS 6 EQUIPHENT 6. 7500. 19. 2 2500. 2500. 20. 5 3.0 0. 0 FARROWING HOUSE 7. 491. 21. 2. 4 5 5 5 0. O.O 45550. 1 3 NURSERY 0. 0 0. 0 8. 171. 21. 2. 3 4 5 0 0. 34500. 1 23.0 0. 0 FINISHING FLOOR 9. 1280. 21. 2. 8 1 6 2 0. 81620. 1 38.0 0. 0 GESTATION BARN 907. 21. 2. 2 5 3 8 7. 25387. 0.40 1 8.0 1. 00 HILL C STORAGE 11. o.o 1. 15. 2 2500. 2500. 1 8.0 0. 0 WATER SYSTEM 12. 1. 15. 2 1667. 1667. 1 8.0 PICKUP TRUCK o.o 13. 1. 3. 2 7800. 7800. i 5. 0.20 0.20 100 50 COTTON TRAILER 1. 00 0. 0 15. 3. 6. 2 2400. 2400. - 20. 5 0-05 1.0 0. 0 WELL 250L 100SAT 0. 0 30. 250. 19. 0-0 6415. 6415. 20. 3120 5B PUMP 70PSI 100 00 0-75 31. 100. 29. 9328. 9328. 16. 3 3120 250 70-00 100BHP ENG RA-DR 32. 100. 0.75 29. 2790. 2790. 9. 3 2.00 3.0 3120 0.95 5. 00 130AC HI-P C-SPK 33. 0-95 1320. 19. 25000. 25000. 0. 10 5 2.0 3120 4. 00 BEEF COW RAISED 51. 1-00 1. 1. 500. 500. 8. 0. 0 o.o BEEP DULL PURCH. 5*1. 1. 1. 1200. 1200. 4. 0.50 BEEF HEIFER RAI. o.o 0. 0 55. 1. 1. 400. 400. 0. 0 COTTON TB 3BL 0. 0 71. 3. 31. 2400. 2400. 7. 0. 10 0.10 4.0 SOW PURCHASED 0. 0 72. 1. 1. 150. 150. 2. 0.50 0. 0 BOAR PURCHASED 74. 0. 1. 500. 500. 2. 0. 15 HORSE 0. 0 0-0 95. 1. 1. 600. 600. 8. 0.33