TABLE 3. Equipment summary for a 960 acre, sprinkler-irrigated farm with above average management, Blackwater Draw area,
2000.
-------------------------------------------------------------------------------------------------------------------------
EQUIPMENT VARIABLE COSTS FIXED COSTS
--------------------------- ANNUAL ----------------------------- ---------------------------
HOURS TOTAL FUEL AND FUEL,LUBE REPAIR DEPRE- TOTAL
ITEM & SIZE OF USE NUMBER VALUE LUBRICANT REPAIR PER HR PER HR CIATION TAXES PER HOUR
-------------------------------------------------------------------------------------------------------------------------
TRACTOR 140 HP, M4WD 487 1 $23,900 $5,351 $4,488 $11.00 $9.22 $3,493 $186 $7.56
TRACTOR 185 HP, M4WD 766 1 $52,400 $11,126 $7,436 $14.53 $9.71 $5,995 $320 $8.25
PLANTER 8-ROW 50 1 $5,500 $495 $10.01 $1,100 $39 $23.01
ROLL-PACKER 12 FT 43 1 $1,000 $11 $0.26 $143 $7 $3.53
CULTIVATOR 8-ROW 131 1 $3,200 $235 $1.79 $427 $23 $3.42
DISC 21 FT 129 1 $6,000 $433 $3.36 $800 $43 $6.54
CHISEL 21 FT 83 1 $1,650 $82 $0.99 $220 $12 $2.81
FLOAT 12 FT 5 1 $500 $0 $0.02 $53 $3 $11.83
DRILL 21 FT 24 1 $4,500 $135 $5.67 $900 $32 $39.24
LISTER 8-ROW 111 1 $3,200 $203 $1.82 $427 $23 $4.04
PLOW (MOLDBOARD) 5-14 IN 127 1 $5,100 $362 $2.86 $680 $36 $5.65
RAKE 50 1 $3,400 $146 $2.92 $340 $24 $7.28
FERT SPREADER DLR FRN
SPRAYER (MTD) 0 0 $0 $0 $0.00 $0 $0 $0.00
DIG AND INVERT 4-ROW 60 1 $7,500 $162 $2.70 $2,500 $53 $42.56
ROD WEEDER 8-ROW 13 1 $625 $7 $0.54 $83 $4 $6.75
SWATHER 14 FT SP 100 1 $6,000 $524 $551 $5.24 $5.51 $1,450 $103 $15.53
BALER 1-TON 44 1 $59,280 $343 $7.85 $5,812 $310 $139.92
FRONT END LOADER (MTD) 156 1 $2,550 $0 $0.00 $255 $18 $1.75
PEANUT THRASHER 200 1 $15,000 $0 $0.00 $2,000 $107 $10.53
PEANUT TRAILER 93 4 $6,000 $17 $0.18 $800 $43 $9.11
CENTER PIVOT SPRINKLER 9,677 7 $105,000 $374 $8,758 $0.04 $0.91 $14,000 $746 $1.52
ELECTRIC WELL 9,677 6 $94,500 $63,578 $876 $6.57 $0.09 $9,450 $672 $1.05
________ ________ ________ ________ _______
$406,805 $80,953 $24,740 $50,928 $2,803
=========================================================================================================================