LAND RESOURCES
OCTOBER 24, 1992
DESCRIPTION
LAND
LAND
LAND
LAND
LAND
LAND
F I R S T N A H E L A N D C H A R G E L A N D C H A R G E L A N D C H A R G E L A N D C H A R G E L A N D C H A R G E PA S T U R E R E N T
QUALIFYING
NAHE
COTTOND
COTTONI
CROPS
FORAGE
K H E AT
MARKET VALUE (S/AC)
PROPERTY TAX ($/AC)
APPRECIATION RATE (%)
INTEREST
R AT E
(X)
5
5
5
5
5
ANNUAL
LEASE
($/AC)
50
80
12
12
40
8
A P P.
C A L C U AT I O N S
( Y, N )
N
N
N
N
N
N
Information presented Is prepared solely as a general guide and is not Intended to recognise 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.
C7.40
PERENNIAL CROP RESOURCES
OCTOBER 24, 1992
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HARKET VALUE ($/AC)
PROPERTY TAX ($/AC)
REHAINING LIFE (YR)
S A LVA G E VA L U E ( X )
APPRECIATION RATE (X)
I N T E R E S T R AT E ( X )
ANNUAL LEASE (S/AC)
APP. CALCUATIONS (Y,N)
PERENNIAL CROP PERENNIAL CROP PERENNIAL CROP
KLEINGRASS
102.59
COASTAL BERMUDA
IRR.
170.42
15
15
10
12
12
12
COASTAL BERHUDA
N
89.58
N
Information presented Is prepared solely as a general guide and is not Intended to recognise 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 Sarvice and approved for publication.
C7.41
BUILDINGS OR IMPROVEMENTS RESOURCES
OCTOBER 24, 1992
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
FUEL - UTILITY COST ($/YR)
REHAINING LIFE (YR)
CURRENT HARKET VALUE ($)
S A LVA G E VA L U E ( X )
PROPERTY TAXES ($/YR)
ANNUAL LEASE ($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
LEASE CALC. (ANNUAL)
BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IMP. BUILD. OR IHP. BUILD. OR IMP. BUILD. OR IHP.
BARN
30
7200
CABINS
HUNTING
FENCE
1 HILE
SHED
HATER
KORKING PENS
15000
4500
25
30
3000
25
5000
10
20
3000
15
10
500
10
200
10.
2500
>**%.
Information presented is prepared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C7.42
IRRIGATION EQUIPMENT
OCTOBER 24, 1992
DESCRIPTION
FIRST NAHE
QUALIFYING NAME
KORSEPOHER RATING
(HP)
FUEL TYPE
FUEL CON. (UNIT/HR OR /HI)
USEFULL LIFE
(HR)
REHAINING LIFE
(HR)
EFFICIENCY
(X)
HIRED LABOR PER SET
(HR)
OHNER LABOR PER SET
(HR)
NUHBER OF SETS
CURRENT LIST PRICE
($)
SALVAGE PERCENT
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR)
R & H ENG. ESTIHATE (X)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
FUEL USE ( DEF..CALC.)
DESCRIPTION
/0^\
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING
(HP)
FUEL TYPE
FUEL CON. (UNIT/HR OR /HI)
USEFULL LIFE
(HR)
REHAINING LIFE
(HR)
EFFICIENCY
(X)
HIRED LABOR PER SET
(HR)
OHNER LABOR PER SET
(HR)
NUHBER OF SETS
CURRENT LIST PRICE
($)
SALVAGE PERCENT
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR)
R & H ENG. ESTIHATE (X)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
FUEL USE ( DEF.,CALC.)
BOHLS
DIST. SYS.
BOHLS
POHER I'LANT COL. , PIPE, SHAFT DI!SCHARGE HEAD
MAINLINE
CENTER PIVOT
MAINLINE
16000
16000
10
10
10
10
N
A
N
A
N
A
5
.2
29
N
A
N
A
N
A
NATURAL GAS
COLUMN
DISCHARGE
20000
20000
25
25000
25000
N
A
N
A
N
A
N
A
N
A
N
A
25000
25000
75
55
N
G
.5
N
A
N
A
N
A
1000
40000
3300
3500
1000
7000
1000
40000
3300
3500
1000
7000
1500
16.5
10
115
2
5
15
20
150
20
3800
3800
3800
3800
10
7
5
3800
6.0
2
10
50
50
6.5
2
10
.5
2
10
5.5
2
4
2
GEAR DRIVE HATER SOURCE
RIGHT ANGLE
HELL
25000
25000
95.0
15
15
1000
7500
1000
7500
N
A
N
A
N
A
10
7
5
3800
6.0
2
N
A
N
A
N
A
1
12.5
2
3800
.5
2
Information presented is prepared solely as a general guide and is not intended to recognise 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.
C7.43
10
3800
6
2
MACHINERY COST REPORT
OCTOBER 24, 1992
"*%
RESOURCE NAHE
UNIT -B s m e m
FUEL 1JPER. &
& HANAGE.
LUBE 1LABOR
»» VARIABLE EXPENSES -=«g i * a M L a s ' L i i » * a a t ' g * r a o c p i O P i— F I X E D E X P E N S E S — o .
OPER. CUSTOH REPAIR
REPAIR
HOURLY 1DEPREC.
ANNUAL TAXES,
I N P U T O P E R . & M A I N T. & HAINT. LEASE
&
LEASE LICENSE
(3FF FARM # LABOR
INTEREST
& INSUR.
4.700
5.875
7.050
1.880
3.525
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
93.555
0.063
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.772
0.961
1.337
0.273
0.484
0.602
1.489
2.842
0.456
0.730
0.680
0.612
0.821
0.556
1.191
0.619
0.000
0.357
0.549
1.637
0.917
0.397
3.816
0.182
0.139
0.244
0.758
0.201
1.921
10.000
10.000
88.000
88.000
400.000
0.015
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
15.000
15.000
0.000
0.000
S/AC
S/AC
S/AC
0.712
0.000
0.712
1.307
0.000
1.307
0.000
0.000
0.000
0.000
0.000
0.000
0.105
0 . 11 9
0.225
0.000
0.000
0.000
0.000
0.000
0.000
2.177
0.895
3.072
0.000
0.000
0.000
0.130
0.059
0.188
4.432
1.073
5.504
125 HP
23 FT
23 FT
$/AC
$/AC
$/AC
0.815
0.000
0.815
0.658
0.000
0.658
0.000
0.000
0.000
0.000
0.000
0.000
0.105
0.148
0.254
0.000
0.000
0.000
0.000
0.000
0.000
2.172
0.346
2.518
0.000
0.000
0.000
0.129
0.023
0.152
3.879
0.517
4.396
TRACTOR
COHBINE
COMBINING
75 HP
PEANUT
PEANUTS
$/AC
S/AC
$/AC
1.408
0.000
1.408
3.946
0.000
3.946
0.000
0.000
0.000
0.000
0.000
0.000
0.318
1.699
2.017
0.000
0.000
0.000
0.000
0.000
0.000
6.573
8.545
15.118
0.000
0.000
0.000
0.391
0.448
0.840
12.637
10.692
23.329
TRACTOR
CULTIVATOR
CULTIVATING
75 HP
4 ROH
4 ROH
$/AC
$/AC
$/AC
0.974
0.000
0.974
1.633
0.000
1.633
0.000
0.000
0.000
0.000
0.000
0.000
0.132
0 . 11 3
0.245
0.000
0.000
0.000
0.000
0.000
0.000
2.721
0.847
3.568
0.000
0.000
0.000
0.162
0.056
0.218
5.621
1.015
6.636
TRACTOR
CULTIVATOR
CULTIVATING
75 HP
6 ROH
6 ROH
$/AC
$/AC
$/AC
0.844
0.000
0.844
0.972
0.000
0.972
0.000
0.000
0.000
0.000
0.000
0.000
0.078
0.107
0.186
0.000
0.000
0.000
0.000
0.000
0.000
1.620
0.807
2.426
0.000
0.000
0.000
0.096
0.053
0.149
3 . 6 11
0.967
4.578
TRACTOR
CULTIVATOR
CULTIVATING
40 HP
ROLLING
ROLLING
$/AC
$/AC
S/AC
0.491
0.000
0.491
1.061
0.000
1.061
0.000
0.000
0.000
0.000
0.000
0.000
0.048
0.109
0.158
0.000
0.000
0.000
0.000
0.000
0.000
1.214
0.490
1.703
0.000
0.000
0.000
0.072
0.032
0.104
2.887
0.631
3.518
TRACTOR
DIGGER
DIGGING
75 HP
PEANUT
PEANUTS
S/AC
S/AC
S/AC
1.123
0.000
1.123
2.257
0.000
2.257
0.000
0.000
0.000
0.000
0.000
O'.OOO
0.182
0.209
0.391
0.000
0.000
0.000
0.000
0.000
0.000
3.761
2.045
5.806
0.000
0.000
0.000
0.224
0.134
0.358
7.547
2.389
9.936
TRACTOR
DISC
SPRAYER
DISC & SPRAY
100 HP
TANDEH
HOUNTED
$/AC
S/AC
$/AC
$/AC
0.733
0.000
0.000
0.733
1.051
0.000
0.000
1.051
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.135
0.131
0.032
0.298
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
3.405
0.981
0 . 11 9
4.505
0.000
0.000
0.000
0.000
0.203
0.065
0.008
0.275
5.527
1.177
0.158
6.861
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
CHISEL
CHISEL
COMBINE
CULTIVATOR
CULTIVATOR
CULTIVATOR
DIGGER
DISC
DISC/BEDDER
DRILL
DRILL
FERT. SPREADER
LISTER
LISTER/BEDDER
LISTER/PLANTER
HOLDBOARD PLOH
PLANTER
PLANTER
SAND FIGHTER
SHREDDER
SPRAYER
SPRAYER
SPRAYER
STRIPPER
STOCK SPRAYER
STOCK TRAILER
TRAILER
TRAILER
VEHICLES
PICKUP TRUCK
100 HP
125 HP
150 HP
40 HP
75 HP
$/HR
S/HR
S/HR
S/HR
S/HR
S/HR
23 FT
S/HR
PEANUT
S/HR
4 ROH
S/HR
6 ROH
S/HR
ROLLING S/HR
PEANUT
S/HR
TANDEH
S/HR
S/HR
12 FT
S/HR
8 FT
S/HR
S/HR
S/HR
S/HR
S/HR
4 BOTTOH S/HR
4 ROH
S/HR
6 ROH
S/HR
S/HR
2 ROH
S/HR
12 FT
S/HR
24 FT
S/HR
HOUNTED S/HR
COTTON
S/HR
S/HR
S/HR
COTTON
S/HR
PEANUTS S/HR
HUNTING S/HR
3/4 TON S/MI
TRACTOR
CHISEL
CHISELING
75 HP
TRACTOR
CHISEL
CHISELING
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
o-.ooo
0.000
19.432 0.000
0.000
19.820
0.000
0.000
15.005
0.000
0.000
6.860
0.000
0.000
9.996
0.000
0.000
0.000
4.519
3.473
0.000
0.000
0.000
14.294
0.000
3.423
0.000
0.000
0.000
0.000
5.477
3.044
0.000
0.000
0.000
0.000
5.980
6.162
0.000
0.000
4.184
0.000
0.000
0.000
0.000
5.328
0.000
0.000
2.739
0.002
0.000
0.000
0.000
0.000
1.064
0.000
0.000
3.252
0.000
5.046
0.000
0.000
0.000
3.485
0.000
0.000
5.184
0.000
0.000
8.196
0.000
0.000
1.369
0.000
0.000
5.477
0.000
0.000
4.695
0.000
0.000
5.074
0.000
0.000
0.754
0.000
0.000
5.679
0.000
0 . 0 0 0 171.200
0.000
0 . 0 0 0 595.000
0.000
0 . 0 0 0 1636.800
0.000
0 . 0 0 0 1636.800
0.000
0 . 0 0 0 289.029
0.000
0.000
0.165
TOTAL
EXPENSE:*
1.157
26.061
1.180
27.835
0.893
24.265
0.409
9.421
0.595
14.600
0.297
5.418
0.228
5.189
0.750
17.886
0.225
4.104
0.360
6.567
0.200
3.924
0.393
6.984
0.405
7.388
0.275
5.016
0.350
6.869
0.180
3.537
0.000
0.002
0.070
1.491
0.214
4.015
0.280
6.963
0.229
4.631
0.339
5.920
12.437
0.425
0.090
1.642
0.360
5.976
0.309
5.247
0.333
6.165
0.050
1.005
0.271
7.871
8.000 189.200
30.000 635.000
80.000 1819.800
80.000 1819.80012.000 794.58
0.032
0.27i
"•"-N
Information presented is prepared solely as a general guide and is not intended to recognise 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.
C7.44
RESOURC:E NAHE
-»« VARLiBLE EXPEIUSES =—
UNIT «
F U E L iDPER. &
&
1KANAGE.
LUBE 1LABOR
/0^*\
OPER. 1CUSTOH 1REPAIR
INPUT 1D P E R . i& HAINT.
1OFF FARH
—o-o FIXED EXPENSES «™
REPAIR
HOURLY DEPREC. ANNUAL TAXES,
& HAINT. L E A S E & L E A S E L I C E N S E
LABOR
INTEREST & INSUR.
TOTAL
EXPENSES
1.751
0.981
2.733
0.000
0.000
0.000
0.104
0.065
0.169
3.590
1.177
4.767
0.000
0.000
0.000
1.400
0.533
1.932
0.000
0.000
0.000
0.083
0.035
0.118
3.120
0.638
3.759
0.000
0.000
0.000
0.000
0.000
0.000
1.801
1.272
3.073
0.000
0.000
0.000
0.107
0.084
0.191
4.097
1.639
5.737
0.107
0.221
0.329
0.000
0.000
0.000
0.000
0.000
0.000
2.702
0.980
3.682
0.000
0.000
0.000
0.161
0.064
0.225
5.987
1.266
7.253
0.000
0.000
0.000
0.035
0.000
0.035
0.000
0.000
0.000
0.000
0.000
0.000
0.876
0.000
0.877
0.000
0.000
0.000
0.052
0.000
0.052
1.942
0.000
1.942
0.000
0.000
0.000
0.000
0.000
0.000
0.097
0.041
0.138
0.000
0.000
0.000
0.000
0.000
0.000
2.449
0.122
2.571
0.000
0.000
0.000
0.146
0.008
0.154
4.216
0.171
4.387
1.600
0.000
1.600
0.000
0.000
0.000
0.000
0.000
0.000
0.129
0.133
0.262
0.000
0.000
0.000
0.000
0.000
0.000
2.665
0.788
3.453
0.000
0.000
0.000
0.159
0.052
0.210
5.506
0.973
6.479
0.650
0.000
0.650
0.756
0.000
0.756
0.000
0.000
0.000
0.000
0.000
0.000
0.097
0.188
0.285
0.000
0.000
0.000
0.000
0.000
0.000
2.449
0.578
3.027
0.000
0.000
0.000
0.146
0.032
0.178
4.098
0.798
4.896
S/MI
$/HI
0.063
0.063
0.167
0.167
0.000
0.000
0.000
0.000
0.015
0.015
0.000
0.000
0.000
0.000
0.165
0.165
0.000
0.000
0.032
0.032
0.442
0.442
40 HP
4 ROH
4 ROH
$/AC
$/AC
$/AC
0.306
0.000
0.306
1.250
0.000
1.250
0.000
0.000
0.000
0.000
0.000
0.000
0.057
0.075
0.132
0.000
0.000
0.000
0.000
0.000
0.000
1.429
0.982
2 . 4 11
0.000
0.000
0.000
0.085
0.064
0.149
3.128
1.121
4.249
TRACTOR
PLANTER
PLANTING
75 HP
6 ROH
6 ROH
$/AC
$/AC
$/AC
0.413
0.000
0.413
1.008
0.000
1.008
0.000
0.000
0.000
0.000
0.000
0.000
0.081
0.563
0.664
0.000
0.000
0.000
0.000
0.000
0.000
1.679
1.252
2.931
0.000
0.000
0.000
0.100
0.065
0.165
3.282
1.900
5.182
TRACTOR
HOLDBOARD PLOH
PLOHING
75 HP $/AC
4 BOTTOH S/AC
S/AC
2.489
0.000
2.489
3.132
0.000
3.132
0.000
0.000
0.000
0.000
0.000
0.000
0.253
0.435
0.688
0.000
0.000
0.000
0.000
0.000
0,000
5.218
1.654
6.872
0.000
0.000
0.000
0 . 3 11
0.108
0.419
11.402
2.198
13.599
TRACTOR
SAND FIGHTER
SAND FIGHTING
100 HP
$/AC
$/AC
S/AC
0.167
0.000
0.167
0.378
0.000
0.378
0.000
0.000
0.000
0.000
0.000
0.000
0.049
0.010
0.059
0.000
0.000
0.000
0.000
0.000
0.000
1.224
0.078
1.303
0.000
0.000
0.000
0.073
0.005
0.078
1.891
0.094
1.985
TRACTOR
SHREDDER
SHREDDING
40 HP
2 ROH
$/AC
$/AC
S/AC
0.807
0.000
0.807
2.920
0.000
2.920
0.000
0.000
0.000
0.000
0.000
0.000
0.133
0.061
0.194
0.000
0.000
0.000
0.000
0.000
0.000
3.338
2.423
5.761
0.000
0.000
0.000
0.199
0.159
0.358
7.397
2.644
10.041
TRACTOR
SPRAYER
SPRAYING
40 HP
12 FT
12 FT
$/AC
S/AC
$/AC
0.483
0.000
0.483
1.745
0.000
1.745
0.000
0.000
0.000
0.000
0.000
0.000
0.079
0.064
0.144
0.000
0.000
0.000
0.000
0.000
0.000
1.995
1.241
3.237
0.000
0.000
0.000
0 . 11 9
0.082
0.200
4.421
1.387
5.808
TRACTOR
SPRAYER
SPRAYING
40 HP
24 FT
24 FT
$/AC
S/AC
$/AC
0.306
0.000
0.306
0.892
0.000
0.692
0.000
0.000
0.000
0.000
0.000
0.000
0.041
0.102
0.143
0.000
0.000
0.000
0.000
0.000
0.000
1.019
0.686
1.705
0.000
0.000
0.000
0.061
0.045
0.106
2.319
0.833
3.152
TRACTOR
STRIPPER
STRIPPING
100 HP
COTTON
$/AC
$/AC
$/AC
3.445
0.000
3.445
4.398
0.000
4.398
0.000
0.000
0.000
0.000
0.000
0.000
0.566
1.280
1.846
0.000
0.000
0.000
0.000
0.000
0.000
14.243
3.784
18.027
0.000
0.000
0.000
0.848
0.181
1.029
23.500
5.245
28.744
TRACTOR
DISC
DISCING
75 HP
TANDEH
TANDEH
$/AC
$/AC
$/AC
0.599
0.000
0.599
1.051
0.000
1.051
0.000
0.000
0.000
0.000
0.000
0.000
0.085
0.131
0.216
0.000
0.000
0.000
0.000
0.000
0.000
TRACTOR
DISC/BEDDER
DISCING/BEDDING
75 HP
$/AC
$/AC
$/AC
0.729
0.000
0.729
0.840
0.000
0.B40
0.000
0.000
0.000
0.000
0.000
0.000
0.068
0.071
0.139
0.000
0.000
0.000
TRACTOR
DRILL
DRILLING
40 HP
12 FT
12 FT
$/AC
$/AC
S/AC
0.542
0.000
0.542
1.576
0.000
1.576
0.000
0.000
0.000
0.000
0.000
0.000
0.072
0.284
0.356
TRACTOR
DRILL
DRILLING
40 HP
8 FT
8 FT
S/AC
$/AC
$/AC
0.653
0.000
0.653
2.363
0.000
2.363
0.000
0.000
0.000
0.000
0.000
0.000
TRACTOR
FERT. SPREADER
FERTILIZING
40 HP
S/AC
S/AC
$/AC
0.212
0.000
0.212
0.767
0.000
0.767
0.000
0.000
0.000
TRACTOR
L I ST E R
LISTING
100 HP
$/AC
$/AC
$/AC
0.768
0.000
0.768
0.756
0.000
0.756
TRACTOR
LISTER/BEDDER
LISTING/BEDDING
75 HP
S/AC
$/AC
S/AC
0.954
0.000
0.954
TRACTOR
LISTER/PLANTER
LISTING/PLANTING
100 HP
$/AC
$/AC
$/AC
PICKUP TRUCK
PICKUP TRUCK
3/4 TON
3/4 TON
TRACTOR
PLANTER
PLANTING
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff mombers of the Texas Agricultural Extension Service and approved for publication.
C7.45
BUDGET PARAMETERS REPORT
October 24, 1992
Parameter
Name
S B S S S S S S S S S SS S S S
DIESEL
DIESEL BTU
ELECTRICITY
ELECTRICITY BTU
GASOLINE
GASOLINE BTUI
Va l u e
ssssssssssss
Unit
of
Measure
Description
sssssss:
0.8000 GAL.
135250.0000 BTU
0.1000 KWH
3410.0000 BTU
0.9000 GAL.
124100.0000 BTU
Cost of Diesel Fuel
Energy of Diesel Fuel
Cost of Electricity
Electricity energy
Cost of Gasoline
Energy of Gasoline
HIRED LABOR
5.OOOO HOUR
Hired Repair and Maintenance Labor Rate
HIRED LABOR IRR
5.0000 HOUR
Hired Irrigation Operation Labor
INR
1.0000 %
Insurance Rate, % of Market value
IRITB
12.0000 %
I n t e r e s t R a t e , I n t e r m e d i a t e Te r m B o r r o w.
IRITE
12.0000 %
I n t e r e s t R a t e , I n t e r m e d i a t e Te r m E q u i t y
IROCB
12.0000 %
I n t e r e s t R a t e , O p e r a t i n g C a p i t a l B o r r o w.
IROCE
12.0000 %
Interest Rate, Operating Capital Equity
IRPCF
0.0000 %
Interest Rate, Positive Cash Flow
LP GAS
0.6500 GAL.
Cost of LP Gas
LP GAS BTU
92140.0000 BTU
Energy of LP Gas
LUBE MULTI
0.0500 NONE
Lube Multiplier
NATURAL GAS
4.OOOO MCF
Cost of Natural Gas
NATURAL GAS BTU
^
1000000.0000 BTU
Energy of Nat. Gas per 100ft3 or Therm
OWNER LABOR
5.OOOO HOUR
Owner Repair and Maintenance Labor Rate
OWNER LABOR IRR
8.5000 HOUR
Owner Irrigation Operation Labor
PTR
0.0000 %
Personal Property Tax Rate
y * * \
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
ana. returns from any one particular farm or ranch operation. Those projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C7.46
r
-"•)
" >
"
>
B-124KL07)
TEXAS AGRICULTURAL EXTENSION SERVICE . THE TEXAS A&M UNIVERSITY SYSTEM
Z e r l e 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
TEXAS LIVESTOCK ENTERPRISE BUDGETS
WEST CENTRAL TEXAS DISTRICT
Projected for 1992
r
r
Data collected and submitted by TAEX Staff
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 s o c i o
economic level, race, color, sex, religion or national origin.
Cooperative
Department
and June 30.
tSO - 12-91,
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 I 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
of Agriculture cooperating. Distributed in furtherance of the Acts of Congress of May 8, 1914, as amended,
19 14.
New
1
"1
■ >
Projections for Planning Purposes Only B-1241(L07)
Not to be Used without Updating after October 24, 1992.
COW-CALF PRODUCTION
We s t C e n t r a l Te x a s D i s t r i c t ( 7 )
1992 Projected Costs and Returns per Head
ssssssssssssssssssssssssssssssssssssssssssssssssssssssssssssssssssssssssssssss YOUr
PRODUCTION
Description
Quantity
Unit
$
CULL
COWS
O.IOHd
10.000
cwt.
DEER
LEASE
16.000
acre
HEIFER
C A LV E S
0.32Hd
4.500
cwt.
STOCKER
STEERS
0.45Hd
5.000
cwt.
To t a l
GROSS
/
Unit
Return
Estimate
47.5000
47.50
2.5000
40.00
85.0000
122.40
92.0000
207.00
Income
416.90
OPERATING INPUT or CUSTOM OPERATION
Description
Input
Use
Unit
$
/
Unit
Cost
MISC.
EXPENSE
COW-CALF
12.000
$
1.000
12.00
RANGE
CUBES
480.000
lb.
0.100
48.00
SALES
COMMISSION
0.790
head
8.000
6.32
S A LT
AND
MINERAL
30.000
lb.
0.350
10.50
V E T.
MEDICINE
COW-CALF
1.000
head
10.650
10.65
Fuel
5.48
Lube
0.27
Repair
2.15
To t a l O P E R AT I N G I N P U T a n d C U S T O M O P E R AT I O N C o s t s 9 5 . 3 7
Residual returns to capital, ownership
labor,
land,
management,
and
p r o fi t
321.53
C A P I TA L I N V E S T M E N T D e s c r i p t i o n Q u a n t i t y U n i t R a t e o f C o s t
Invested
Return
Interest
IT
Borrowed
1336.230
Dol.
0.120
160.35
Interest
OC
Borrowed
126.307
Dol.
0.120
15.16
To t a l
C A P I TA L
INVESTMENT
Costs
175.50
ssssssssssssssssssssssssssssssssssssssssssssssssssssssssssssssssssssssssssssss
R e s i d u a l r e t u r n s t o o w n e r s h i p , l a b o r,
land,
management,
and
p r o fi t
146.03
O W N E R S H I P C O S T D e s c r i p t i o n ( D e p r e c i a t i o n , Ta x e s , a n d I n s u r a n c e ) C o s t
Machinery
and
Equipment
31.31
Livestock
5.41
/j^P^N
To t a l
OWNERSHIP
Costs
36.72
SSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSBSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSS
R e s i d u a l r e t u r n s t o l a b o r , l a n d , m a n a g e m e n t , a n d p r o fi t 1 0 9 . 3 1
SSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSS
LABOR
COST
Machinery
Other
Description
Use
LABOR
Residual
returns
COST
PASTURE RENT
Annual
Unit
Average
Cost
Rate
Hr.
5.001
17.30
5.000
36.00
and
Equipment
3.459
7.200
Hr.
To t a l
LAND
Input
to
land,
Description
Lease
To t a l
Costs
management,
Input
Use
16.000
Unit
53.30
and
Rate
Return
Acre
LAND
p r o fi t
of
8.000
Costs
56.01
Cost
128.00
128.00
SSSSSSSSSSSSSSSSSSSSS==S===SSSSS8SSS8SSSSSS=SSSSSSSSS&SSSSSS=SSSSSSSSSSSSSSSSS
Residual
returns
to
management
and
p r o fi t
-71.99
-WARNING- No Management Cost Specified
Residual
To t a l
returns
Projected
to
Cost
of
p r o fi t
Production
-71.99
488.89
Information presented is prepared solely as a general guide and is not Intended to recognise 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.
L7.1
Projections for Planning Purposes Only
Not to be Used without Updating after October 24,
B-124KL07)
1992.
Cow-Calf Production
We s t C e n t r a l Te x a s D i s t r i c t ( 7 )
1992 Projected Costs and Returns per Head
GROSS INCOME Description
CULL COWS
DEER LEASE
HEIFER CALVES
STOCKER STEERS
Quantity Unit $ / Unit
O.IOHd 10.000
16.000
0.32Hd 4.500
0.45Hd 5.000
cwt.
acre
cwt.
cwt.
Total GROSS Income
47.5000
2.5000
85.0000
92.0000
To t a l
Your
Estimate
ssssssssobs sssssss:
47.50
40.00
122.40
207.00
sssssssssss
416.90
VARIABLE COST Description
To t a l
BARN
FENCE
1
MILE
Interest - OC Borrowed
LIVESTOCK LABOR
MISC. EXPENSE COW-CALF
PICKUP TRUCK 3/4 TON
RANGE CUBES
SALES COMMISSION
SALT AND MINERAL
SHED
STOCK SPRAYER
STOCK TRAILER
VET. MEDICINE COW-CALF
WATER
WORKING PENS
0.04
2.50
15.16
36.00
12.00
22.33
48.00
6.32
10.50
0.02
0.04
0.04
10.65
0.18
0.04
Total VARIABLE COST
163.82
GROSS INCOME minus VARIABLE COST
253.08
FIXED COST Description
Unit
Acre
Machinery and Equipment
Livestock
Land
Acre
To t a l
sssssssssss
79.00
118.06
128.00
Total FIXED Cost
325.07
Total of ALL Cost
488.89
NET PROJECTED RETURNS
-71.99
Information presented Is prepared solely as a general guide and Is not intended to recognise 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.
L7.2
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992
SHEEP PRODUCTION
We s t C e n t r a l Te x a s D i s t r i c t ( 7 )
1992 Projected Costs and Returns per Head
PRODUCTION
Description
Quantity
CULL
EWES
0.85Hd
100.000
DEER
LEASE
16.000
LAMBS
4.00Hd
70.000
WOOL
42.500
Unit
lb.
acre
lb.
lb.
B-124KL07)
ssssssssssss YOUr
$ / Unit
0.3200
2.5000
0.5550
0.9000
Total GROSS Income
Return Estimate
27.20
40.00
155.40
38.25
260.85
OPERATING INPUT or CUSTOM OPERATION
Description
Input
Use
MARKETING
SHEEP
4.850
MISC.
EXPENSE
SHEEP
12.000
RANGE
CUBES
375.000
SHEARING
SHEEP
7.500
V E T.
MEDICINE
SHEEP
1.000
Fuel
Lube
Repa1r
Unit
head
$
lb.
head
head
$ / Unit
0.600
1.000
0. 100
1.500
8.000
Cost
2.91
12.00
37.50
11.25
8.00
5.48
0.27
2.15
79.56
Total OPERATING INPUT and CUSTOM OPERATION Costs
Residual returns to capital, ownership
l a b o r, l a n d , m a n a g e m e n t , a n d p r o fi t
181.29
C A P I TA L I N V E S T M E N T D e s c r i p t i o n Q u a n t i t y U n i t
Invested
Interest
IT
Borrowed
780.347
Dol.
Interest - OC Borrowed 104.248 Dol.
Rate of
Return
0. 120
0. 120
Total CAPITAL INVESTMENT Costs
Cost
93.64
12.51
106.15
R e s i d u a l r e t u r n s t o o w n e r s h i p , l a b o r,
land, management, and profit
75.14
OWNERSHIP COST Description (Depredation, Taxes, and I n s u r a n c e )
Machinery and Equipment
Livestock
Cost
31.31
1.47
Total OWNERSHIP Costs
32.79
Residual returns to labor, land, management, and prof i t
42.35
LABOR
COST
Machinery
Other
Description
and
Input
Equipment
9.320
Use
Unit
3.459
Hr.
Hr.
Average
Rate
5.001
5.000
-21.54
Residual returns to land, management, and profit
COST
PASTURE RENT
Annual
17.30
46.60
63.90
Total LABOR Costs
LAND
Cost
Description
Lease
Input
Use
16.000
Unit
Acre
Rate of
Return
8.000
Cost
128.00
128.00
Total LAND Costs
-149.54
Residual returns to management and profit
-WARNING- No Management Cost Specified
sssssssssssss
-149.54
R e s i d u a l r e t u r n s t o p r o fi t
SSSSSSSSSSSSSi
410.39
To t a l P r o j e c t e d C o s t o f P r o d u c t i o n
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections wore collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
L7.3
B-1241(L07)
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992,
Sheep Production
We s t C e n t r a l Te x a s D i s t r i c t ( 7 )
1992 Projected Costs and Returns per Head
GROSS INCOME Description
Quantity Unit $ / Unit
SSSBSSSSSSSSSSSSSSSSSSSSSS
CULL EWES
DEER LEASE
LAMBS
WOOL
0.85Hd
4.00Hd
100.000
16.000
70.000
42.500
lb.
acre
lb.
lb.
0.3200
2.5000
0.5550
0.9000
To t a l
Your
Estimate
27.20
40.00
155.40
38.25
260.85
Total GROSS Income
To t a l
VARIABLE COST Description
BARN
FENCE
1
MILE
Interest - OC Borrowed
LIVESTOCK LABOR
MARKETING
SHEEP
MISC. EXPENSE
SHEEP
PICKUP TRUCK
3/4 TON
RANGE CUBES
SHEARING
SHEEP
SHED
STOCK SPRAYER
STOCK TRAILER
VET. MEDICINE
SHEEP
WATER
WORKING PENS
0.04
2.50
12.51
46.60
2.91
12.00
22.33
37.50
11 . 2 5
0.02
0.04
0.04
8.00
O. 18
0.04
Total VARIABLE COST
155.96
GROSS INCOME minus VARIABLE COST
104.89
FIXED COST Description
Unit
To t a l
SSSS
Acre
Machinery and Equipment
Livestock
Land
Acre
79.00
47.42
128.00
To t a l F I X E D C o s t
254.43
To t a l o f A L L C o s t
410.39
-149.54
NET PROJECTED RETURNS
Information presented is prepared solely as a general guide and is not Intended to recognise 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.
L7.4
,^^%
Projections for Planning Purposes Only B-1241(L07)
Not to be Used without Updating after October 24, 1992.
GOAT PRODUCTION
We s t C e n t r a l Te x a s D i s t r i c t ( 7 )
1992 Projected Costs and Returns per Head
ssssssssssssssssssssssssssssssssssssssssssssssssssssssssssssssssssssssssssssss YOUr
PRODUCTION
Description
Quantity
Unit
$
/
Unit
Return
Estimate
A D U LT
MOHAIR
48.000
lb.
3.3500
160.80
CULL
DOES
0.13Hd
85.000
lb.
0.2500
2.76
DEER
LEASE
16.000
acre
2.5000
40.00
KID
G O AT S
1.800
head
40.0000
72.00
KID
MOHAIR
6.000
lb.
6.0000
36.00
To t a l
GROSS
Income
*
3 11 . 5 6
ssssssssssssssssssssssssssssssssssssssssssssssssssssssssssssssssssssssssssssss
OPERATING INPUT or CUSTOM OPERATION
Description
Input
Use
Unit
$
/
Unit
Cost
MISC.
EXPENSE
G O AT S
1.000
$
10.000
10.00
RANGE
CUBES
420.000
lb.
0.100
42.00
S A LT
AND
MINERAL
60.000
lb.
0.350
21.00
SHEARING
G O AT S
15.000
head
1.500
22.50
V E T.
MEDICINE
G O AT S
6.000
head
1.000
6.00
Fuel
5.48
Lube
0.27
Repair
2.15
cccsscsssss
To t a l O P E R AT I N G I N P U T a n d C U S T O M O P E R AT I O N C o s t s 1 0 9 . 4 0
ssssssssssssssssssssssssssssssssssssssssssssssssssssssssssssssSSSSSSSSBsssssss
Residual returns to capital, ownership
labor,
land,
management,
and
p r o fi t
202.16
3S3SSSESSSSSSSSSSSSSSSSSSSSSSSSSBBSSSSSSSSSSSSSSSSSSSSESSSSSSSSSSSSSSSSSSBSSSS
C A P I TA L I N V E S T M E N T D e s c r i p t i o n Q u a n t i t y U n i t R a t e o f C o s t
Invested
Return
Interest
IT
Borrowed
838.714
Dol.
0.120
100.65
Interest
OC
Borrowed
42.027
Dol.
0.120
5.04
To t a l
C A P I TA L
INVESTMENT
Costs
105.69
p r o fi t
96.48
SSSSSSSSSSSSSSSSSSSSSBSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSESSSSSSSSSSSSSSSSS
R e s i d u a l r e t u r n s t o o w n e r s h i p , l a b o r,
land,
management,
and
O W N E R S H I P C O S T D e s c r i p t i o n ( D e p r e c i a t i o n , Ta x e s , a n d I n s u r a n c e ) C o s t
Machinery
and
Equipment
31.31
Livestock
1.45
sssssssssss
To t a l
OWNERSHIP
Costs
32.76
SSSBSSUESSSSESSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSESSSSSSSSSSSSSSSSSSSSSSSSaSSBB
Residual
LABOR
returns
COST
Machinery
Other
to
labor,
Description
land,
management,
Input
Use
LABOR
p r o fi t
63.71
Unit
Average
Cost
Rate
Hr.
5.001
17.30
5.000
41.75
and
Equipment
3.459
8.350
Hr.
To t a l
and
Costs
59.05
SSSSBSSSSSEBSSSSSSSSSSSSSSBSSSSSSSSSSSSSSSSSSSSSSSSESSSSSSSSSSSSSSSSSSSSSSSSSS
Residual
LAND
returns
COST
PASTURE RENT
Annual
to
land,
Description
Lease
To t a l
management,
Input
Use
16.000
Unit
Acre
LAND
and
Rate
Return
p r o fi t
of
8.000
Costs
4.67
Cost
128.00
SBSBSSSSSSS
128.00
SSSSSSSSSBBSSSSSSSSSSSSSSSSSSSEEESESSSSSSSSSSSSSSSSSSSSSSSSSESSSSSSSSSSSSSSSSS
Residual
returns
to
management
and
p r o fi t
-123.33
SSSSSSSSSSSBSESBSSSSSSSBSSSSSSSSSSSSSSSSSSSSSESSSSSSSSSSSSSSSSSSSSSSSSSSSSSSSS
-WARNING- No Management Cost Specified
Residual
To t a l
returns
Projected
to
Cost
p r o fi t
of
Production
-123.33
434.89
Information presented is prepared solely as a general guide and is not Intended to recognise 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.
L7.5
Projections for Planning Purposes Only B-1241(L07)
Not to be Used without Updating after October 24, 1992.
Goat Production
We s t C e n t r a l Te x a s D i s t r i c t ( 7 )
1992 Projected Costs and Returns per Head
GROSS
INCOME
A D U LT
CULL
DEER
KID
KID
Description
Quantity
Unit
MOHAIR
48.000
lb.
DOES
0.13Hd
85.000
LEASE
16.000
acre
G O AT S
1.800
head
MOHAIR
6.000
lb.
To t a l
GROSS
VA R I A B L E
Unit
3.3500
0.2500
2.5000
40.0000
6.0000
OC
EXPENSE
TRUCK
LABOR
3/4
CUBES
AND
G O AT S
TON
MINERAL
G O AT S
MEDICINE
G O AT S
PENS
To t a l
VA R I A B L E
Your
Estimate
160.80
2.76
40.00
72.00
36.00
To t a l
MILE
Borrowed
S P R AY E R
TRAILER
To t a l
3 11 . 5 6
Description
1
-
/
Income
COST
BARN
FENCE
Interest
LIVESTOCK
MISC.
PICKUP
RANGE
S A LT
SHEARING
SHED
STOCK
STOCK
V E T.
WAT E R
WORKING
lb.
$
COST
0.04
2.50
5.04
41.75
10.00
22.33
42.00
21.00
22.50
0.02
0.04
0.04
6.00
0.18
0.04
173.49
B r e a k - E v e n P r i c e , To t a l Va r i a b l e C o s t $ 0 . 4 7 p e r l b . o f A D U LT M O H A I R
GROSS
FIXED
Machinery
Livestock
Land
INCOME
minus
COST
and
VA R I A B L E
Description
•
Equipment
Acre
COST
Unit
FIXED
To t a l
7 9 ,. 0 0
5 4 ,. 4 0
128,. 0 0
Acre
To t a l
138.08
Cost
261.41
Break-Even Price, Total Cost $ 5.91 per lb. of ADULT MOHAIR
To t a l
NET
Of
PROJECTED
ALL
Cost
RETURNS
434.89
-123.33
Information presented is prepared solely as a general guide and is not intended to recognise 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.
L7.6
y*^**\
B-1241(L07)
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992,
RANCH BUDGET
We s t C e n t r a l Te x a s D i s t r i c t ( 7 )
1992 Projected Whole Farm Cash Non-Cash Costs and Returns
GROSS INCOME Description
CASH Income
ADULT MOHAIR
CULL COWS
CULL DOES
CULL EWES
DEER LEASE
HEIFER CALVES
KID GOATS
KID MOHAIR
LAMBS
STOCKER STEERS
WOOL
s
s
Quantity
32,. 96Hd
368 .OOHd
46.,35Hd
Unit
lb.
3.350
47.500
0.250
0.320
2.500
85.000
40.000
6.000
0.555
92.000
0.900
10
85
100
3680
4
63
210
71
5
3910
cwt.
lb.
lb.
acre
cwt.
head
lb.
lb.
cwt.
lb.
Fuel
Lube
R & M (Off-Farm)
Interest - OC Borrowed
Hired Other Labor
97
2502
9200
12607
2520
1260
14297
21321
3519
77844
Total GROSS Income
CASH Cost
MARKETING
SHEEP
. MISC. EXPENSE
COW-CALF
GOATS
MISC. EXPENSE
MISC. EXPENSE
SHEEP
RANGE CUBES
SALES COMMISSION
SALT AND MINERAL
SHEARING
GOATS
SHEARING
SHEEP
VET. MEDICINE
COW-CALF
VET. MEDICINE
GOATS
VET. MEDICINE
SHEEP
5628
4893
77844
Total CASH Income
VARIABLE COST Descr 1 p t 1 o n
Yo u r
Estimate
To t a l
SSSS
1680
10.,30Hd
4,, 55Hd
78,.20Hd
Unit
Unit
Quantity
446
1236
35
1104
98640
81
5190
525
690
103
210
92
head
$
$
$
lb.
head
lb.
head
head
head
head
head
'Unit
To t a l
268
0.600
1.000
10.000
1.000
0.100
8.000
0.350
1.500
1.500
10.650
1.000
8.000
1236
350
11 0 4
9864
651
1817
788
1035
1097
210
736
1260
63
494
2889
9456
Total CASH Cost
NON-CASH Cost
Owner Operator Labor
R & M Owner Labor
33316
3500
478
Total NON-CASH Cost
3978
GROSS INCOME minus VARIABLE COST
40549
FIXED COST Description
To t a l
CASH Cost
Annual Taxes
Annual Lease
Interest - IT Borrowed
Insurance
75
29440
28653
1432
To t a l C A S H C o s t
NON-CASH Cost
Depredation
59601
6438
Total NON-CASH Cost
6438
NET PROJECTED RETURNS
-25489
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. Those projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
L7.7
Projections for Planning Purposes Only B-1241(L07)
Not to be Used without Updating after October 24, 1992.
Ranch Budget
We s t C e n t r a l Te x a s D i s t r i c t ( 7 )
1992 Projected Whole Farm Production Cycle Resource Use
Your
R e s o u r c e N a m e B e g M o U n i t s D e fi n e d U s e C a l c u l a t e d U s e % U s e E s t i m a t e
sssss ss
STOCK SPRAYER
STOCK TRAILER
PICKUP TRUCK 3/4 TON
01/01
01/01
01/01
Hour
Hour
Mile
1.00
1.00
21000.00
0.92
0.92
20999.00
92.00
92.00
100.00
Information presented Is prepared solely as a general guide and is not Intended to recognise 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.
L7.8
LIVESTOCK PRODUCTS REPORT
October 24, 1992
Livestock Name
ADULT MOHAIR
CULL BUCKS
CULL BULLS
CULL COWS
CULL DOES
CULL EWES
CULL RAMS
DEER LEASE
HEIFER CALVES
KID GOATS
KID MOHAIR
LAMBS
STOCKER STEERS
WOOL
Price
per
Unit
3.3500
. 1700
55.0000
47.5000
.2500
.3200
. 1800
2.5000
85.0000
40.0000
6.OOOO
.5550
92.0000
.9000
Unit
of
Mes.
lb.
lb.
cwt.
cwt.
lb.
lb.
lb.
acre
cwt.
head
lb.
lb.
cwt.
lb.
Weight
per
Unit
1.OOOO
1.OOOO
100.0000
100.0000
1.OOOO
1.OOOO
1.OOOO
1.OOOO
100.0000
1.OOOO
1.OOOO
1.OOOO
100.0000
1.OOOO
Cash
Flow
Row
27
26
26
26
26
26
26
24
24
24
27
24
24
27
r
/
~
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
s t a f f m e m b e r s o f 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 a n d a p p r o v e d f o r p u b l i c a t i o n .
L7.9