SUDAN PASTURE, DRYLAND, TEXAS BLACKLAND REGION
ESTIMATED COSTS AND RETURNS PER ACRE
HIGH LEVEL MANAGEMENT
-
OPERATION
CHISEL
PICKUP
DISK
PICKUP
PICKUP
DISK
DRILL
PICKUP
PICKUP
PICKUP
PICKUP
SHREDDER
TOTALS
ITEM
NO.
1,31
10
1,35
10
10
1.35
3,36
10
10
10
10
2,44
EATE
FIXED
FUEL,OIL,
COSTS
TIMES LABOR MACHINE LUB. ,REP.
OVER
HOURS HOURS PER ACRE PER ACRE
SEPT
OCT
NOV
NOV
FEB
MAR
MAR
MAR
APR
JUNE
JULY
AUG
1.00 0.159 0.121
0.075
0 . 0 7 0.094
1.00 0.153
0 . 11 6
0.07 0.094 0.075
0 . 0 7 0.0 94
0.075
0 . 11 6
1 . 0 0 0.153
1.00
0.344
0.260
0.07 0.094 0.075
0 . 0 7 0.094
0.075
0 . 0 7 0.094
0.075
0.075
0 . 0 7 0.094
1 . 0 0 _0__-283 _0__2_14
1.749
1.353
1.18
0.25
1.36
0.25
0.25
1.36
1.62
0.25
0.25
0.25
0.25
-1*86
2. 10
0. 15
2. 19
0. 15
0. 15
2.19
4. 18
0. 15
0. 15
0. 15
0. 15
-1x22
9.15
13.50
.
.
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 10/09/80.
r
SUDAN PASTURE, DRYLAND, TEXAS BLACKLAND REGION
ESTIMATED CCSTS AND RETURNS PER ACRE
TYPICAL MANAGEMENT
CATEGORY
PROJECTED
YIELD UNIT
1. GROSS RECEIPTS
TOTAL PROJECTED RETURNS
INPUT USE
2. VARIABLE COSTS
PREHARVEST COSTS
FORAGE SORG SEED 40.00
NITROGEN
75.00
PHOSPHORUS
40.00
FERTILIZER
APPLI
2.00
FUEL S LUBE—TRACTOR
EQUIPMENT
R E PA I R S T R A C T O R
EQUIPMENT
LABOR
MACHINERY
2.31
O P E R AT I N G
C A P I TA L
18.20
SUBTOTAL, PREHARVEST
HARVEST COSTS
SUBTOTAL, HARVEST
r
B-1241 (C15)
£ R O _ 2 _ 3 C T, E p _ Y O U R
$ / U N I T VA L U E E S T I M AT E
$
LB.
LB.
LB.
ACRE
ACRE
ACRE
ACRE
ACRE
HOUR
DOL.
ACRE
0.20
0.23
0.22
1.75
0.0
$_
8.00
17.25
8.80
3.50
5.35
0.06
1.19
1.99
4.00
9.23
0.12 2... 18
$ 57.56 $.
ACRE
$ 07(T $.
ACRE
$
3. INCOME ABOVE VARIABLE COSTS
ACRE
$ -57.56 $.
4. FIXED COSTS
DEPREC. ,INTEREST,TAXES S INSUR.
TRACTOR
EQUIPMENT
LAND (NET SHARE-RENT)
TOTAL FIXED COSTS
ACRE
ACRE
ACRE
ACRE
$
5. TOTAL PROJECTED COSTS
ACRE
$ 92.51 $.
6. NET PROJECTED RETURNS
ACRE
$ -92.51 $
TOTAL VARIABLE COSTS
57.56
$.
12.19
7.76
15__00
34.96
$.
LAND RENT BASED ON RENTAL RATES IN THE REGION.
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDELINE AND IS NOT
INTENDED TO RECOGNIZE OR PREEICT THE COSTS AND RETURNS FROM ANY ONE
PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERE COLLECTED
AND/OR DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURAL EXTENSION
SERVICE AND APPROVED FOR PUBLICATION.
r
c
(
1
1
1
1
1
1
1
.1
I
;l
1
1
1
.55
O
>H
O
W
ca
•
D.
-55
rti.W
1
1
1
.1
I
1
▶.«
-a u
u **
_«
_. ca
».
CQ w
•cu
•CO
rt! CO EH
X s_ .»
w ca. (9
EH.D.-B
EH _.
_ W o
Q Ca^rt!
IS
.55
. O _!
.^_5P 53
:■>«.•.
ca
▶
J
Q CO _:
_. u
»(.
H
W O Cb
.D« ' _ . , x
EH
,1. W
CO -x.
.-rt; H
CU «C
as
55
H
- . - _■
Q'CO
V"
1
I
tl
ll
ll
>l
l l
1
-1
>1
ll
il
it
it
1
1
1
1
1
>l
1
»l
«l.
1
-
?l
1
1
1
1
♦
•
W
1
Q CO CC 1
. W H U 1
><! CO rt; 1
H . O
-1
f.
U K .1
"W 1
CM 1
». .•
cn o o cn o o cn in o o o o roi
1
>_
cn
•
cn
T"
||
M:a.
H W
O «
* *
M
•
t. 1
W 1
C J •1
"Z 1
1
w cQ.ca '1
D D C. il
P-. H-I'CU 1
ll
II
5 5 t o "1
h ca 1
D
D 1
U O 1
r t j X .1
1
> E
1
j_i.co 1
O ca »
C Q . D •1
rt! O il
.J D 1
1
CO
1
W : « .1
E
» |l
H - > 1
E H O .1
m
%
W
EH
egd
Q
E
•
W O
l.EH 55
M
fl
rl
1
1
1
I
1
1
il
1
1
1
1
1
_-inincomincocr> in in in cf»r?|
in m rn.un .mmaron ro co ctm
55
O
M
EH
rtj
ca
w
CU
(1
1
1
II
1
<l
1
•1
1
1
1
vl
1
1
1
1
fl '
•1
1
1
1
1
1
1
1
1
•1
1
1
O I
CNCNCN^-CNCNc_._>CNCNCNCNr*»|
fO«f- r-.-pT)--- r- ro e-ft x- r- r— r- mj
.r-
O
O
r-
O
Or-
CN
O
O
O
O
r-j
cn
i n
.
CO
I
VO
O
O
O
O.O
D-O
O'O
O
O
_T|
r-o.o.r** o o _■ vo o o o o .i
r-
t-
•
r-
•
_ -■
r-f-
.
CN
«--«—
-.
(N|
r -
cn
t.
.
._|
O
O
0|
I
i ^
ro.m .in _■ m m _-_r m in in m m\
ro
O
.
r~
.
Or.O-O
.
r-
a
(O-.O
•-..«•
r-
OOO
O
roCNCNCNCNCNCN=r CN CN CN:CN COJ
CNvr-.r-vCN• r- r- CN rn r- r- r- r- CN|
8*
••••..-•»•
.
.
•
.
.
.j
o-o-o.o-o--.o_-0 o-.o o.o oj
1
o
ro
.
CN
o o o o-o-.o oooo ooo
O r- c- O T-r- O O r- r- -r- t-.O
• • • . . . .■• . . '■. . . » • . . 5 . c .
• r - O O - r - . o O - " «■» . _ _ > - . O O O r -
EH
EH
W
-«
cu o. eh >_> cq ca ca ca ca .a y* o
W-W U .O -O W -rtj rt! «; CU D D D
CO CO O.S5 » m -an .E E *«••_ <"D «.
O
CO
~~
r-
<_*
r-
-*
r-.CO.r-
r-.-t-
•-*
r..or>
%
m
._>.t-.rt-
-*
.in
r-
rr-
r-
in
:
_■
r-
»
in
A
in
-
in
'CO
Eh
Eh
Eh
Eh
Eh
EH
Eh
Eh.
Eh
•-.
rt!
ca
W
_H
O
EH
.H. ex. cu cu cu cu cu cu cu Q
W D O C - D ▶- . D O D D Q
cotas^baia^bcj^b-iuibatiacq
H U O c o . u u c o H u u u u c a
DM H H H M H-ft5 MM M M tC
UCuo.Qc_ia.Qcaa.cuc-iCiiio
c
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 10/09/80.
r
SMALL GRAIN GRAZING, DRYLAND, TEXAS BLACKLAND REGION
ESTIMATED COSTS AND RETURNS PER ACRE
HIGH LEVEL MANAGEMENT
CATEGORY
PROJECTED
YIELD
UNIT
1 . GROSS RECEIPTS
SM. GR. PASTURE
TOTAL PROJECTED RETURNS
r
B-1241 (C15)
2 . VARIABLE COSTS
PREHARVEST COSTS
SEED OATS
RYEGRASS SEED
NITROGEN
PHOSPHORUS
FERTILIZER APPLI
INSECT/SM.GRN HL
FUEL & LUBE—TRACTOR
EQUIPMENT
R E PA I R S
TRACTOR
EQUIPMENT
LABOR
MACHINERY
O P E R AT I N G C A P I TA L
SUBTOTAL, PREHARVEST
HARVEST COSTS
SUBTOTAL, HARVEST
7.00
AUM
PROJECTED
VALUE
$/UNIT
0,. 0
$
0__,0_
0.0
$""
INPUT USE
90.00
20.00
140.00
80.00
2.00
0.33
1 .62
51 .26
TCTAL VARIABLE COSTS
BREAK-EVEN PRICE, VARIAELE COSTS
LB.
LB.
LB.
LB.
ACRE
APPL
ACRE
ACRE
ACRE
ACRE
HOUR
DOL.
ACRE
$
11 . 7 0
3.40
32.20
17.60
3.50
1.19
3.53
1.05
0.71
2.45
6.46
6X15
89.94 $
ACRE
$~
o7(T
$
ACRE
$
89.94
$
$
0,. 1 3
0,. 1 7
0, 23
0,, 2 2
1,. 7 5
3,. 6 0
4., 0 0
0,, 1 2
1 2 ,, 8 5 / A U M
3 . INCOME ABOVE VARIABLE COSTS
ACRE
4 . FIXED COSTS
D E P R E C . , I N T E R E S T, TA X E S & INSUR.
TRACTOR
EQUIPMENT
LAND (NET SHARE-RENT)
TOTAL FIXED COSTS
ACRE
ACRE
ACRE
ACRE
$~
5.
ACRE
$
TOTAL PROJECTED COSTS
B R E A K - E V E N P R I C E , TO TA L COSTS
6 . NET PROJECTED RETURNS
YOUR
ESTIMATE
$
ACRE
$
-89.94 $
7.49
4.74
12*20
27.23 $
11 7 . 1 7 $_
1 6 ,74/AUM
$ - 11 7 . 1 7 $
LAND RENT BASED ON RENTAL RATES IN REGION.
r
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDELINE 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/OR DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURAL EXTENSION
SERVICE AND APPROVED FOR PUBLICATION.
SMALL GRAIN GRAZING, DRYLAND, TEXAS BLACKLAND REGION
ESTIMATED COSTS AND RETURNS PER ACRE
HIGH LEVEL MANAGEMENT
-
OPERATION
PICKUP
CHISEL
DISK
PICKUP
DISK
DRILL
PICKUP
PICKUP
SPRAYER
PICKUP
PICKUP
PICKUP
PICKUP
TOTALS
ITEM
NO.
10
1,31
1,35
10
1,35
3,36
10
10
4,48
10
10
10
10
DATE
FIXED
FUEL,OIL,
COSTS
MACHINE
TIMES LABOR
LUE„,REP.
HOURS
PER
ACRE
PER
ACRE
OVER HOURS
JULY
AUG
AUG
AUG
SEPT
SEPT
SEPT
OCT
OCT
DEC
JAN
FEB
APR
0.07
1.00
1-00
0.07
1.00
1.00
0.07
0.07
0.33
0.07
0.07
0.07
0.0 7
0.075
0.094
0.121
0.159
0.153
0 . 11 6
0.094
0-075
0.153
0 . 11 6
0.344
0.260
0.094
0.075
0.094
0.075
0.055
0.042
0.075
0.094
0.094
0.075
0.094
0.075
0.094 - 2 * 0 1 5
1.615
1.255
0.25
1.18
1.36
0.25
1.36
1.62
0.25
0-25
0.20
0.25
0.25
0.25
_0__25
0.15
2. 10
2. 19
0. 15
2.19
4. 18
0. 15
0. 15
0.40
0. 15
0. 15
0. 15
0. 15
7.74
12.23
.
D
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 10/09/80.
r
B- 1241 (C15)
SMALL GRAIN GRAZING, DRYLAND, TEXAS BLACKLAND REGION
ESTIMATED COSTS AND RETURNS PER ACRE
TYPICAL MANAGEMENT
C AT E G O RY
PROJECTED
PROJECTED
YOUR
Y I E L D U N I T $ / U N I T VA L U E E S T I M AT E
1. GROSS RECEIPTS
SM.
GR.
PA S T U R E
TO TA L
PROJECTED
2.
5.00
AUM
RETURNS
0.0
$
2x0.0.0
$
VA R I A B L E C O S T S I N P U T U S E
PREHARVEST COSTS
SEED
O AT S
80.00
LB.
C.13
10.40
RYEGRASS
SEED
15.00
LB.
0.17
2.55
NITROGEN
90.00
LB.
0.23
20.70
PHOSPHORUS
40.00
LB.
0.22
8.80
FERTILIZER
APPLI
2.00
ACRE
1.75
3.50
INSECT/SM.
GRN
T
0.33
APPL
2.40
0.79
FUEL
&
LUBE—TRACTOR
ACRE
3.9
4
EQUIPMENT
ACRE
0.04
R E PA I R S
TRACTOR
ACRE
0.89
EQUIPMENT
ACRE
1.70
LABOR
MACHINEBY
1.83
HOUR
4.00
7.32
O P E R AT I N G
C A P I TA L
35.44
DOL.
0.12
±x22
S U B TO TA L ,
PREHARVEST
ACRE
$
64.89
$
.
HARVEST COSTS
r
S U B TO TA L ,
TO TA L
HARVEST
VA R I A B L E
ACRE
COSTS
$
ACRE
0.0
$
64.89
$
$
BREAK-EVEN PRICE, VARIAELE COSTS $ 12.98/AUM
3.
INCOME
ABOVE
VA R I A B L E
COSTS
4. FIXED COSTS
DEPREC,INTEREST,TAXES 6 INSUR.
TRACTOR
ACRE
EQUIPMENT
ACRE
LAND
(NET
SHARE-RENT)
TO TA L
FIXED
COSTS
ACRE
5.
TO TA L
PROJECTED
COSTS
ACRE
$
ACRE
$
ACRE
$
-64.89
$
8.18
5.83
15x22
29.01
$
93.90
$
-93.90
$
_.
B R E A K - E V E N P R I C E , T O TA L C O S T S $ 1 8 . 7 8 / A U M
6.
NET
PROJECTED
RETURNS
ACRE
$
LAND RENT BASED ON RENTAL RATES IN THE REGION.
78-79 CROP.
r
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDELINE 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/OR DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURAL EXTENSION
SERVICE AND APPROVED FOR PUBLICATION.
SMALL .GRAIN GRAZING, DRYLAND, TEXAS BLACKLAND REGION
ESTIMATED COSTS AND RETURNS PER ACRE
TYPICAL MANAGEMENT
-
FUEL,OIL> FIXED
I T E M T I M E S L A B O R M A C H I N E > L U B . r R E P. C O S T S
O P E R A T I O N N O . E A T E O V E R H O U R S H O U R S P E fl A C R E P E R A C R E
—
—•
—
—-»—
—
—
—
———-.-.-»_._.._.
PICKUP T
CHISEL
DISK
PICKUP T
DISK
DRILL
PICKUP T
PICKUP T
SPRAYER
PICKUP T
PICKUP T
PICKUP T
PICKUP T
T 0 TA L S
—.—
11
5,30
5,34
11
5,34
6,36
11
11
4,48
11
11
11
11
—
——
—
JULY
AUG
AUG
AUG
SEPT
SEPT
SEPT
CCT
OCT
EEC
JAN
FEB
APR
1.830
...m...—
.
.—
..—
.—
—
_,
......^
—
0.07
0.094
0.075
1.00 0.233
0.176
1.00 0.224
0.170
0 . 0 7 0.094
0.075
1.00 0.224
0.170
1.00 0 . 3 4 4
0.26C
0 . 0 7 0,094
0.075
0.07 0.094
0.075
0.33 0.055
0.042
0.07 0.094
0.075
0 . 0 7 0.094
0.075
0 . 0 7 0.094
0.075
0 . 0 7 __0___4 _0__075
1.418
—
*m
...
0.0 9
1.32
1.34
0.0 9
1.34
1.6 6
0.0 9
0.09
0.20
0.09
0.09
0.09
_o_.o_.
6.58
0.26
2. 54
2.58
0.26
2. 58
3.80
0.26
0.26
0. 40
0. 26
0.26
0.26
0.26
14.01
.
.
7.
P R O J E C T I C N S F O R P L A N N I N G P U R P O S E S C N LV
N O T T O B E U S E D W I T H O U T U P D AT I N G A F T E R 0 1 / 2 0 / 8 1
B-124KL15)
FEEDER PIG PRODUCTION TEXAS 8LACKLANDS REGION
PROJECTED COSTS AND RETURNS PER SOW
ITEM
..EIGHT
EACH
UNIT
50.00
LB.
PRICE OR
COST/UNIT
QUANTITY
VA L U E O R
COST
GROSS RECEIPTS
FEEDER PIGS
T O TA L
0*86
16.00
12 ±*22.
704*00
VA R I A B L E C O S T S
g^\
S O W F E E D G E S T.
S O W F E E D L A C T.
P I G S TA R T E R
BOAR FEED
VET MED (PIGS)
VET MED (SOWS)
SALES COMMISSION
MISC. EXPENSE
MACHINERY(FUEL.LUBE.REP)
EQUIPMENT(FUEL,LUBE.REP)
LABOR, TRACTOR & MACHINERY
LABOR, EQUIPMENT
LABOR, LIVESTOCK
I N T E R E S T O N O P E R . C A P. ,
T O TA L VA R I A B L E C O S T S
CWT.
C t f T.
CWT.
CWT.
HEAD
HEAD
HEAD
HEAD
DOL.
DOL.
HRS.
HRS.
HRS.
DOL.
10.80
1 1*80
13.40
10.40
1.00
2.00
1.95
1.37
10.17
12*32
8.00
0.39
16.00
1.00
16*00
16*00
4.0C
4.00
4.00
0. 12
5.10
4.41
16.88
80*02
2x52.
594.73
109.27
I N C O M E A B O V E VA R I A B L E C O S T S
FIXED COSTS
LAND RENT
I N T. O N L I V E S T O C K C A P I T A L
I N T. O N O T H E R E Q U I P - E N T
DEPR. ON SOW PURCHASED
DEPR. ON BOAR PURCHASED
O E P R . O N O T H E R E Q U I P.
C I T H E R F C , M A C H & E Q U I P.
T O TA L F I X E D C O S T S
109.84
145.33
107.20
9.27
16.00
2.00
31.20
2 1.92
15.54
21.22
20.40
17.65
67.52
DOL.
DOL*
DOL.
DOL.
OOL.
DOL.
DOL.
15.00
0.12
0* 12
0.27
195*91
275*66
4.05
23.51
33.08
9.40
7.34
63.40
15x22.
156.06
T U TA L C O S T S
750.78
NET RETURNS
-46.78
1 6 S O * U N I T, F A L L - S P R I N G F A R R O W I N G . 5 6 D A Y W E A N I N G , 1 6 P I G S W E A N E D P E R
SOW PER YEAR. APPLICABLE TC WELL DRAINED SANDY SOILS.
I N F O R M AT I O N P R E S E N T E D I S P R E PA R E D S O L E LY A S A G E N E R A L G U I D E A N D I S
OT INTENDED TO RECOGNIZE OR PREDICT THE COSTS AND RETURNS FROM ANY
\ E PA R T I C U L A R FA R M O R FA N C H O P E R AT I O N . T H E S E P R O J E C T I O N S W E R E
O L L E C T E D A N D D E V E L O P E D B Y S TA F F M E M B E R S O F T H E T E X A S A G R I C U LT 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 AT I O N .
az
<0
t
_
«
n
o
_
• * • •
I- t
N -
S-_z <o —i
*o
-
I
I
9
-
.•*.
ex
I
u. o4 »
o
!
o
UJ
in 3 U.
J
I m in <n
«
. jU3J ■a>
—
_
B
o
—
o _ 8 i o o o - o t ( . .
3 ( <0 o i n .
X J
1 UJ UJ
1 X T
1 IU UJ
-J
in
< ui
f. X u
- U -
i1 -o
a
a
3 n.
a
o o o o o
t
a.
<
O (VJ 1
m o o
a—«
—••
< o -.
r.
uj
or
J o i
1
1
1
1
1
m <o ij
9 • 1
tt. — 1
1
UJ (VJ K
X
•
•
1
1
1
a
I
M O |
_ ~<\
. * * • .
<_•_-'/> CJ
M O N O ift
. . . . .
- O K. O
to — m
um♦
>§
m
j
_
o
z<o—
eo . » o
-
in
0
I . S I D O
o
«
-
4
Z
4
a uj
X
.Zg>
▶•
•no
in " 4
y.
A ti. N
J
»
U J —<
til
X
l «
UJ
p
a
s
<
Ul P
-i a
m y-
o
<
til
4
4 X O
3
II
o
p
> P< •o
i
t< _
<Z
_
•
x OC O
- 3 O
il m »
—
< — in
« ——
in
Oi
(.<.<_-) |
. S N N j
N
-
_
I
I
3
O
UJ
N
*
.
.
i
OK
UJ -> -i
_
▶.HIK
j
Z O IS • •
. 4
m
1- 1- 1- • y.
•
q
u a oi
«a—
__ w .
A
<
S-
•
o o o o o o o o o
o o o o o o o o o
m o * O O O — o _._._.-
._
1
1
1
1
1
1
1
1
1
1
3
1
1
1
1
CC
<
UJ J UJ J
_
uj
\s
<
a
O
P
m
9 iu
uj m
w <
< I
r u
V tt
tt S
o tt
a.
«
• i. m <o i*) « m
-0 «. * K
- - N « N 4 4 S N 4
MO
. a 1
1 J z
i
3
Z
Z
4
* * • . * . * . •
o r ) 0 ( \ j o o o o o
OOOOOO
—
oo
N
S.
-.
« O «f
.
—
u
a
<QH<OI.
.
C fi 't t t t' J *'* * *O' O
ai a
* _
-
_a
a x
Q
a to tt
eo to ui 'ft til
tt 4 o m < j
U J U J J < < X -
. - I O « « _ 4 N
N(.(.««NN.
a
<
D
(. o uj
. ti.
o
to
a
o
u
o
B
<0
tn
*
X P
NO
o o o o
in o in o
*
.
au.00000000000
<-
Ul
tflUJOOOOOO — oooo
<t_ooooointnoooo
I—
........*••
UQCr.Oi0inO0i0iOU.Qlt>
m o 9 0 . . , , N > N « 3 _ • « J * ! > _ . . _ _ — ■♦
0.
%•
-
til
X
4
Z
—I.fl
z— n
Ifl
z
<>
•'^5\.
Q O
UJ
_—z
m
oooooc
—
oooo
K U J o o o o o i n j . 0 0 0 0
t / ) i j * * * * * * * * * * *
—
—
moiowowooineoto
J S O » » . » r f . 9 K - l .
a. — N * Oi — <M CO — *
N
-
O Q
U J O O O O O O O O O O O
U. H
aooooooooooo
hNN-..N.<<
—
- 01 — — oioiin — mm — —
z - CM (M -. _ (V — -
z
Sd
o uj
S
B
<o
V. UJ
Z _J
— CD
a <
&_!
3
o OOOOOOOOOO
UJ o O O O O O O O O O O
N
»
-•OOO — o — — — —
•o - o m 4
r.
N
-
o . « m . o . c \ j « f
—
N-J-Jtftftf-KK
UJ
i
o
( A U J O O O O O O O O O O O
sz
j a _i na au x au _*
5—
-a uj
=
X
UI u z
J o
H Z ax^-OKasi< z ui 3 a
i a <
MiJ »
IL O u n i t
sh a _ 1 u x
a o4 P ujP i uj3 t oi l toi i cc
u
§5 i < . < o . _ o aa4 .0 i o
£ O. tft " in• —. l
Ift
P UJ
z
-
X u. i fl B B X U . u . m _ ) m
o
*
o
Q —
UJ X
o
- m um
. co
n .-— ^
«
j a C
O
o o o o o o o o o
O O O O O O O O O
T U O
> eo
CO
.
UJ o
<n -
*
J
Q
o
N<
U J o n O O l A l fl O I A O I . .
>.
_.
--(VI
---
o
u. U
m UJ
- u. z
<t
s
CO
1
o ui
j
or.—
I Q.
* *O
**O
**
OOOOOOO
o — ru is m
j a j o o o o o o o o o o o
4 Ct
ma
o
.
o
U. UJ
O O O O O O O O O
OO
—
OOOOO*
flU(J
§
z
u. J 5.
tt
—
a t fKl o- 0o 0o 0m0o0o0o0o0i 0
n
o o
o o
> o. -
« ua
"*
J
• *...*•
UJ to
is a p
4
m O O O O O O
o
OOO — O — — — —
I fl o o 4 o i n - o
f> - <\J -
M
o _j a o o O O O O O O O
— ui co o • •
3 3 OC O O o o o o o o o
C\l
j
4
o o
u> Ifl
d
1
«l.QQ
i- p p HI-.Hl_IL|LUII_
JIL
J<<
z . o 9 _ m « o i . _ i _
■ft to <n m U - U - O m o x j i
a
ui
J
4
tt
P
a J a m
_ u z M UJ Ul o
uj z a > h
H UJ B
<z
-. U. O uj tr a . —
_
a O to til
o _
ay
4 P P I S UJ uj * < o
3X 5u. x( /«> «- _c.: u.-1 UJ
o o 1u> m <s m
UJ .
1
1
3 1
_
o
m
2
i
O■
—
. O J.
Ift — N
UJ
1
OOOOOPJOOO
u
a
til o o
N o o
1
m o o
s 00 o
< X j
P
a
_i
OOOOOOOOO
.maooo—o
—
ooooo
3 t t O * * * * * * * * * * *
Z3.0-4
0«
o
—
rfli-oo
- z g <
no- — — <»oo>o i
s *.
%_
z
5
_5l_.fefe___i_.dS2d
z
to m m u. IL 15 m a x x o
X
- o
*
>■a
<
1
1
zN* m w m m * in •. eo — — i
▶
<a
—
i
in
<
—
3
c_
a
.
< -
uj o m
a. tt - o
o <
1
UJ a X
1 c a u
*»o .
o
UJ B
a a
1
1
o UJ _ 1
1
(1 up. ao u
l
i
— N (V O 1 o
t
m
,
o
i
r
.
o
m
O
i
N
O
»
s
.
c
o
a
O - < . O | IS X uj o a N d J ^ O U i U O O - *
1
.••••!
a m« • • . . . .
.
O.
. 1 3 a a o> - fl O O - D N M .
1
1
m < ~> ift
9 IM 1. <0
_
X
1
mB u
1
1 ». o
1 z
o o o o
K . o o o N f - N K S N O N N
m « in o |
_
. . o 1
m a
a uj
o
1
1 7" 3 UJ 4 o
a rn 3 th
i
X 3 Z
.
_L
|
1
o
1
1.
-o
<U U
1
1
1
a. o
1 »
• n.
N
80iON*-N««
o«.i.in_.ON
. • • • l . t
P UJ a «« oi N O - O O O N W
i til Z X
X
(J
I1 z
O
|
1
1
1
N .
«.
• . » • .
p
tf)
z o
>
»—
..
K
N IO OD -1 N
o
<_> • • O. O*O•O*O O O O O
> aoOQ __•.(<
r
I UJ
1
I
1
i
I
• » * . • ! —< z
UJ
1 X
O O O O 1
a
U O O O O O O
in M O O o o o i n in o o o o 1
UJ
. . • • 1 UJ IS
(A
a » •
O
i
IS
- j a . o
e . - i fl
I
o 9 o> n in m N 0» CO Ift P 1
t— (M 4 .
Ol
N - - _ 1
N
X
X
a
UJ
I
w c_
o o m k
u z o o o o o o
til O Ift o <o <n •« o>
•• . . . .
ta —
p o eo » N . .
-
ft)
(•) O - IV
N < * - t n - f»
a
- m
azt.
O
o OD in o i . « n s »
X iu o « (MOOOOOJOOO
1
J 4 u
1
i
-J
1Q
- »» 4 <. 1 Z »
- m n <v
n m o o i < I fl UJ - (VI
• • . . 1
a 15 . t
Q
oj a
_
_
_
▶
•
• • . • 1 m
4 o in o N * O
i.
Ift
iz. 1
UJ
o Ul —
T tt
4
Z
o o
- >
- u.
1
1
CD
I
<0 Ift o c> 9 O
i.
_ « n i n 4 O O OJ 1
u
rfo
a < <o i
o a. • i
z
p a
1 z s
i <-• a
1 z —
1u
i <
OOOOOOOOOOO I
J O O O O O O o o o o o
3 -
UJ
8S
i
S
»->3 "
82
o
i -
out>
I <_ Z
1 UJ UJ
4 *» •
Ul
^X
ot
i >
. . . l
0--1OO.
j < o
a
——
■
y - » tt
z n
-
1 z
I- UJ
Si.
i
p.-f.o<j>.jo<_<D
X • • •
O a « 6 P ' I N « l « l , l < » . l >
x - _ in rt - <o - - s
. in
o a
UJ
i
.
—
• a
I- <
M UJ
z >
3
a
3
—
U
a
S.5
•JJ B
u
a
a
j
j
uj
s
a o uj
z to ui to m
c_ < o j w <
_ j < *
t r w uj o <_
i - o > -
«
<
o
H
< i
i u
oc
a 3
< 2 rn 3 a
ui oc at b — ..
O UJ Ul Q O U OC
< h H U _ . a i I < < O l l l l U . O O
m B B i L L U . w m _ )
^^\
PROJECTICNS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 01/20/81.
B-1241CL15.
FINISHING HOGS TEXAS BLACKLANDS REGION
PROJECTED COSTS AND RETURNS PER HOG
ITEM
WEIGHT
EACH
UNIT
2.40
CWT.
PRICE OR
COST/UNIT
QUANTITY
VALUE OR
COST
1.00
122x22.
GROSS RECEIPTS
MARKET HOGS
1 QTAL
50.00
120*00
VARIABLE COSTS
FINISHING RATION
FEEDER PIGS
VET. MEDICINE
SALES COMMISSION
MISC. EXPENSE
DEATH LOSS 2%
MACHINERY(FUEL,LUBE,REP)
EQUIPMENT-FUEL,LUBE,REP)
LABOR, TRACTOR & MACHINERY
LABOR, EQUIPMENT
LABOR, LIVESTOCK
INTEREST ON OPER.CAP.,
TOTAL VARIABLE COSTS
CWT.
LB.
DOL*
HEAD
HEAD
DOL*
DOL*
DOL*
HRS*
HRS*
HRS*
DOL.
10.40
0.88
1*1 5
3*70
1.03
44.00
6.65
50.00
1*00
1*00
1*00
0*02
4.00
4.00
4.00
0. 12
0*37
0*14
0*55
15.38
69* 16
44*00
1*15
3*70
1*03
0*88
1*14
1.1b
1.50
0.55
2.21
1x25.
128.31
INCOME ABOVE VARIABLE COSTS
FIXED CUSTS
LAND RENT
INT. ON OTHER EQUIPMENT
DEPR. ON OTHER EQUIP.
OTHER FC, MACH & EQUIP.
TOTAL FIXED COSTS
-8.31
DOL.
DDL.
DOL.
DOL*
15*00
0. 12
0*20
13*48
3*00
1*62
2*84
2x31
8*26
TOTAL COSTS
136*57
NET RETURNS
-16*57
256 FED PER YEAR,
2% DEATH LOSS.
128 FED PER BUNCH, 3*50 POUNDS FEED PER POUND GAIN,
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 ANO APPROVED FOR PUBLICATION.
10. MACHINE
PICKUP
M A C H I N E R Y F I X E O A N O VA R I A B L E C O S T P E R H O U R
OEPR
INSUR.
TA X
TO TA L
FIXEO
R E PA I R
1.19
0.06
0.0*
1.29
1.66
COOE
10
FUEL
1.67
T O TA L
VA R I A B L E
3.81
LUB.
0.28
LIKE
MO.
ITEM
- HOG FENCE
16 SHADE
2 3 M AT E R P I P E
2 4 W AT E R W E L L
25 HOG WATERER
45 SELF FEEDER
4 6 F E E O S TO R A G E
47 STOCK TRAILER
ANNUAL C U S T S U M M A RY F O R E Q U I P M E N T AND L I V E S T O C K
LIST
D EPR EC
INSUR
SIZE
UNIT
PRICE
I AT I O N INTEREST
ANCE
TA X E S
iao.00 F£ET
103.00
10.30
6. IB
0.51
0.26
. 4 0 . 0 0 SCFT
496.00
49.60
29.76
2.48
1.24
1 3 0 . 0 0 FEET
25.00
2.SO
1.50
0.12
0.06
2 5 0 . 0 0 PEET
2950.00
11 2 . 1 0
185.85
15.49
7.74
1 .00 G A L .
19.50
3 . 9 0
1 .17
0.10
0.05
1 .00 O O L .
226.00
45.20
13.56
1.13
0.56
1 .CO O O L .
1290.00
73. 10
89.01
7.42
3.71
1 .00 O O L .
875.00
70.00
63.00
S.25
2.62
LINE
NO.
ITEM
3 HOG FENCE
16 SHADE
2 3 W AT E R P I P E
2 4 M AT E R - E L L
25 HOG MATERER
45 SELF FEEDER
C H A R G E S M A D E I N T H I S B U D G E .' F O R E Q U I P M E N T A N O L I V E S T O C K
NUMBER
P R O P O R . O - N E R S H P O P E R AT I N G I N T E R S T L A B O R H O U R S
S I Z .
UNIT
ITEMS
CHARGED
CHARGES
CHARGES
CHARGES
CHARGED
1 0 0 . 0 0 . EET
1.00
0.11
1.22
0.68
0.68
0.07
3 4 0 . 0 0 SCFT
1 .00
0 . 0 0
O.OS
0.00
0.03
0.00
1 0 0 . 0 0 FEET
1 .00
0 . 0 2
O.OS
0.00
0.03
0.00
2 5 0 . 0 0 FEET
0.10
0 . 0 0
0.05
0.01
0.07
0. 00
1 .00 - A L .
1.00
0 . 0 3
0.01
0.12
0.04
0.00
1 . 0 0 OOL.
1.00
0.02
1 .06
0.26
0.31
O.OS
R E PA I R S A N O
6. 18
4 . 9 6
0.13
35.40
0.39
11.30
34.40
21.88
FUEL
LUBE
0.0
0.0
0 . 0
0.0
0 . 0
0 . 0
0.0
0 . 0
I N T.
0.72
HR/TIKE
1 .00
HOURS T O T O M N - T O T O P E R L A B O R E R S H P / Y R AT I N G / Y R
11 . 0 7
6.18
0.6O
4.00
53.32
4.96
2.69
0.13
0.10
l.OO
135.33
35.40
0.10
4.05
0.39
2.00
46.89
11 . 3 0
3.00
84.23
34.40
2.00
77.87
21.88
ANNUAL
4 6 F E E D S TO R A G E
47 STOCK TRAILER
1 .00 _ G L .
1 . 0 0 OCL.
COLUMN
1
NAME OF MACHINE COOE
PICKUP
10.
1.00
0.40
2
3
4
WIDTH
INITIAL SPEED
(FEET 11
LIST
(MPH.
PRICE
0.8
8830.
30.0
0.00
0.00
0.34
0.12
5
6
FIELD
RC1
EFFICENCY
0 . 8 8
0.80
7
RC2
0.0
7
ITEM NAME
HOG FENCE
SHADE
M AT E R P I P E
H AT E R - E L L
HOG MATERER
SELF FEEDER
F E E D S TO R A G E
STOCK TRAILER
CODE SIZE UNIT
3.
100.00
19.
16.
340.00
21.
LIST PURCHASE
TYPE PRICE PRICE
2.00
103.00
103.00
2.00
496.00
496.00
23. 100.00 19. 2.00 25.00 25.00
24. 250.00 19. -.00 2950.00 2950.00
25.
1.00
5.
2.00
19.50
19.50
.5. 1.00 15. 2.00 226.00 226.30
46. 1.00 15. 2.00 1290.00 1290.00
47.
1.00
15.
2.00
875.00
256 FED PER YEAR. 128 FED PER BUNCH,
2 % D E AT H L O S S .
875.00
0.14
0.03
YEARS
LIFE
10.00
10.00
10.00
25.00
5 . 0 0
5 . 0 0
IS.00
10.00
0.36
0.10
8
RCo
9
HOURS
USED
A N N U A L LY
1• 6 0
900.
0. 01
0 . 0 0
10
YEARS
OWNED
4.0
11
RFVl
0.600
12
13
14
15
16
RFV2 PURCHASE FUEL HOURS HP
PRICE
TYPE
OF
LIFE
01 . 8 8 5
7540.
1.
4000.
8
9
10
11
S A LVA G E R E PA I R FUEL £• ANNUAL
PROP OF PROP
LUB AS HOURS
LIST OF LIST PROP LABOR
0.0
0.600
0.0
0.0
0.100
0.0
0.0
0.050
0.0
0.050
0.300
0.0
0.0
0.100
0.0
0.0
0.0
0.250
0.150
0.400
0.0
0.200
0.2S0
0.0
3.50 POUNDS FEED PER POUND GAIN,
M A C H I N E RY C O M P L E M E N T
EOUIPMENT COMPLEMENT
15
15
PRICE VECTOR IS
J
_i