LISTING OF THE NAME SET AND PRICE VECTOR
CODE ITEM NAME
3
14
17
43
49
76
81
82
92
9 3
95
103
1 07
129
135
136
137
I 38
I 46
1 47
153
170
177
179
^
i
1 92
195
205
2^6
240
241
250
251
254
26^
2 7 5
281
284
288
296
328
341
392
3 9 3
395
396
397
399
STOCKER STEERS
FEEDER STEERS
H E I F E R C A LV E S
CULL COWS
MAPKET HOGS
FEEDER PIGS
WHEAT
A L FA L FA H AY
COASTAL BERMUDA
GUAR
COTTON LINT
COTTONSEED
S A LT & M I N .
COTTONSEED CAKE
F I N I S H I N G R AT I O N
S O W F E E D G E S T.
S O W F E E D L A C T.
BOAR FEED
3 I G S TA R T E R
D E AT H L O S S
D E AT H L O S S
°ASTURE RENT
HAY
RANGE IMPROVEMEN
W H E AT PA S T U R E
SEED WHEAT
A L FA L FA S E E D
SEED COTTON
GUAR SEED
FERT (N) APPL»D
FERT (P) APPL'D
INSECTICIDE
INSECTICIDE
HERBICIDE
HERBICIDE
PRE-MERGE HERB
CUSTOM HARVEST
CUSTOM HARVEST
GIN,BAG & TIES
CUSTOM HAUL
CUSTOM HAUL
C U S TO M S T R I P
SPRIGGING
C U S TO M B A L E H A U L
MARKETING
MISC EXPENSE
F E N C E R E PA I R
W AT E R FA C I L R E P R
B A R N R E PA I R
MISC. EXPENSE
^~ . H E A D
- RU.
3 = TON
4 = DOZ
5 = GAL
6 = BALE
7
=
ACRE
3
=
HOUR
. 9 - D AY S
• 10= AUM
NMOC
UNIT
PRICE
CWT •
C W T.
C W T.
C W T.
C W T.
LB .
72.50
71 .50
72 .50
46.00
51 .50
1 .1 7
3.85
70.00
40 .0 0
20.00
0.56
0 .05
0.07
0.10
6.15
6.95
6.95
6.95
6.1 5
320 .00
I 12.50
3.75
2.0 0
0.90
0 .07
7.20
1 .30
0 .40
0.30
0.26
0 .28
3.50
3.00
6.00
3.90
8ERW
BU.
TCN
TON
COTT
C W T.
LB .
LB .
L B .
PIGS
COTT
LB.
CWT .
C W T.
C W T.
C W T.
C W T.
OCL.
HEAO
ACRE
EALE
ACRE
DAYS
BU .
LB.
LB .
LB .
LB.
Le.
ALF
COTT
3ERM
WHT
GUAR
COTT
WHT
GUAR
COTT
CBRW
ALF
LIVE
LIVE
COTT
1I
12
I3
14
APPL
APPL
ACRE
ACPE
date:
REGION NUMBER:
CODE ITEM NAME
NMOD
MISC EXPENSE
VET MEDICINE
VET & MEDICINE
D E F I C I E N C Y PAY M T
CONTRACT BROKER
CROP INSURANCE
CROP INSURANCE
4 8 5 HAULING & MKTG.
4 8 6 SALES COMM
4 9 0 E S TA B L I S H M E N T 6 Y
49 1 E S TA B L I S H M E N T
400
410
4 1 4
420
440
456
457
LIVE
HOGS
COTT
COTT
WHT
COTT
STOC
HOGS
021782
UNIT
PR] CE
DOL.
DOL.
DOL .
1. 00
1. 0 0
1. 0 0
LB.
0.
0 .
3,
4.
0 ,
BALE
ACRE
ACRE
CWT .
HEAD
DOL.
DOL.
06
2 5
00
50
50
1. 2 5
0. 17
0 .10
▶
«
— —
_
-----
J
, •__
ACRE
ACRE
LB .
BU.
C W T.
ACPE
ACRE
TCN
DOL .
DCL.
HEAC
HEAD
HEAC
ACRE
= AC IN
= LB.
•= PINT
= Q T.
10.00
12.00
0 .08
0.15
0 .2 5
0.06
22.50
26.40
1.00
1 .00
2.70
1 .30
1 .55
5.00
15
16
17
18
"
= DOL .
= C W T.
= OZ.
= MILE
19 = FEET
20 = APPL
2 1 = SQFT
22 = LBGN
23
24
25
26
=
=
=
=
CRTN
C R AT
BAGS
TREE
27
28
29
30
=
=
=
=
EACH
GPM
KWH
MC F
TA B L E . D E FA U LT PA R A M E T E R VA L U E S A N D D E F I N I T I O N S
REGION:
5
D AT E :
021782
ROW
PA R A M E T E R
1.
PRICE
°ER
2.
PRICE
DER
3.
PRICE
DEFINITION
GALLON
PRICE
PER
K I L O WAT T
5.
PRICE
PEP
1000
CU
NOMINAL
L . P.
CF
HOUR
.
GASOLINE
CF
GALLCN
4.
6.
CF
GALLON
PER
D E FA U LT
F T.
OF
OF
GAS
DIESEL
ELECTRICITY
N AT U R A L
INTEREST
GAS
PAT E
VA L U E
1.3000
1.0000
1.2000
0.0600
3.0000
0.1600
7 . M A C H I N E RY I N S U R . R AT E ( AV E R A G E I N V E S T M E N T ) 0 . 0 1 0 0
8.
9.
10.
11 .
12.
13.
MACHINERY
TA X
R AT E
I R R I G AT I O N
H O U R LY
O E AT H
SYSTEM
MACHINERY
H O U R LY
H O U R LY
(PURCHASE
OTHER
LOSS
NUMBER
WAGE
LABCR
IPRIG./L
OF
R AT E
WAGE
IVESTOCK
(PERCENT
VA L U E )
R AT E
WAGE
TO TA L
R AT E
RECEIPTS)
0.0000
I.
5.00
5.CO
5.00
0.0
1 4 . L I V E S TO C K I N S U R . R AT E ( AV E R A G E I N V E S T M E N T ) 0 . 0 1 0 0
1 5 . E Q U I P M E N T I N S U R . PAT E ( AV E R A G E I N V E S T M E N T ) 0 . 0 1 0 0
16.
LIVESTOCK
TA X
R AT E
( AV E R A G E
VA L U E )
0.0050
17.
EQUIPMENT
TA X
R AT E
( AV E R A G E
VA L U E )
0.0050
18.
I R R I G AT I O N
LABOR
(HRS/ACIN)
0.1000
M U LT I P L I E R
1 9 . FA C TO R TO C O N V E RT M A C H I N E H R S TO T R A C TO R H R S I . 1 0 0 0
20. FACTOR TO CONVERT TRACTOR HRS TO LA80R HRS 1.2000
2 1 . FA C T O R T O C O N V E R T S E L F - P O W E R E D M A C H I N E R Y H R S
TO
LABOR
HPS
2 2 . L U 8 R I C AT I 0 N C C S T M U LT I P L E O F M A C H I N E R Y
FUEL
COSTS
0.
23.
I N F L AT I O N
R AT E
2 4 . L U B R I C AT I O N C O S T M U LT I P L E O F E Q U I P M E N T
FUEL
COSTS
1.2500
1000
0.0800
0.0500
* >
r
LISTIHG Of ECOHOHIC AHD EHGIN2EBIHG DATA .08 nACHIHEBT 15 aEGlOH 5
SACHISE
TBACTOB ISO HP
TBACTOB 125 HP
TBACTOB 100 HP
TBACTOB 75 HP
TBACTOB 40 HP
TBACTOB 225 HP
PICBOP THOCB
PICKOP UifD
COTTOH STBIPPEB
3BATBEB S.P.
SOLII36 COLT
ROLLING COLT
FLEX HOT BOB
LISTEH-PLAHTB 68
LISTEB-PLAHTB 8B
BED PLAHT2B 6a
LI3TEB-PLHT8a
8BD PLAHTEB6B
BED PLAMTSB8 8
TAHDEH OISC
TAHOEH OISC
OPPSET DISC
OPPSET DISC
CBISEL
CHISEL
HLBD ROLLOVEB
HDLDBOABD 6B
HOLOBOABD 123
OIEBA.
aOO-ESDEB
DATE:Q21582
12
3
4
5
6
7
8
9
10
11
12
CODS WIDTH LIST SPEED FIELD BC1 AGE BC3 AHHDAi TEABS HPY1 BPT2
30.
(ET)
PBICE
(HPH)
E P P.
(HBS)
HBS
OWSED
1.
2.
3.
4.
5.
6.
10.
11 .
14.
23.
30.
31.
32.
33.
34.
36.
37.
38.
39.
40.
41.
42.
43.
44.
45.
46.
47.
48.
49.
50.
150.0
125.0
100.0
75.0
40.0
225.0
0.5
0.5
6.6
14,0
20.0
26.6
20.0
20.0
26.6
20.0
26.6
20.0
26.6
14.0
20.0
14.0
28.0
23.0
41.0
5.3
3.0
16.0
16.0
30.0
39030.
32330.
27940.
18370.
11 2 0 0 .
57650.
8500.
8300.
45000.
26000.
3500.
4500.
2S0 0.
4000.
5200.
4500.
5250.
3540.
4500.
4500.
7500.
7000.
15000.
6200.
1150 0.
650 0.
5000.
11000.
3200.
4800.
9.5
4.5
4.5
4.5
4.5
4.5
30.0
30.0
2.a
5.0
3.5
3.3
8.0
3.5
3.5
1.5
4.5
4.5
4.5
4.5
4.5
4.5
4.5
4.5
4.5
4.5
4.5
4.5
5.0
S.O
0.88
0.88
0.88
0.88
0.88
0.88
0.88
0.88
0.67
0.77
0.80
0.80
0.80
0.75
0.75
0.80
0.80
0.60
0.60
0.8 3
0.83
0.83
0.83
0.80
0.80
0.80
0.80
0.80
0.80
0.80
1.20
1.20
1.20
1.20
1.20
1.20
0.80
0.80
0.60
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
0.80
0.80
0.65
0.65
0.65
0.65
1.00
1.00
1.00
1.00
1.00
0.65
1.00
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
1.60
1.60
1.60
1.60
1.60
1.60
1.60
1.60
1.60
1.30
1.80
1.80
1.80
1.80
1.80
1.80
1.80
1.60
1.60
1.80
1.80
1.80
1.80
1.80
1.80
1.30
1.30
1.30
1.80
1.80
500.
600.
500.
300.
300.
600.
700.
700.
300.
300.
200.
200.
100.
100.
100.
150.
150.
100.
100.
200.
200.
200.
200.
200.
200.
200.
100.
150.
150.
240.
7.
7.
7.
7.
7.
7.
3.
3.
7.
5.
7.
7.
7.
7.
7.
7.
7 .
7.
7..
7.
7.
7.
7.
7.
7.
7.
7.
7.
7.
7.
0.68
0.68
0.68
0.68
0.68
0.68
0.60
0.60
0.60
0.66
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.92
0.92
0.92
0.92
0.92
0.92
0.88
0.88
0.88
0.88
0.88
o.aa
0.88
0.88
0.88
0.88
0.88
0.88
0.38
0.38
0.88
0.88
0.88
0.88
0.88
0.88
0.88
0.38
0.88
0.88
13
14
15
16
POBCH PDBX. LIPS HP
PBICE TIPS (BBS)
35130.
29100.
25150.
16530.
10080.
51885.
7650.
7000.
40000.
25000.
3200.
4500.
2300.
3600.
4700.
4200.
4750.
3200.
4050.
4250.
7200.
6700.
14000.
5700.
11 0 0 0 .
5900.
4500.
10500.
3000.
4400.
3.
3.
3.
3.
3.
3.
1.
1.
3.
3.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
12000.
12000.
12000.
12000.
12000.
12000.
2800.
4000.
2100.
1500.
2000.
2000.
2000.
2000.
2000.
2000.
2000.
1200.
1200.
2000.
2000.
2000.
2000.
2000.
200O.
2000.
2000.
2000.
2000.
2000.
150.
125.
100.
75.
40.
225.
30.
1.
105.
40.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
* _
LISTIHG OP ECOHOHIC AHD EHGIHEEBIHG DATA FOB HACHIHEBT IH BEGIOH
DATE:021S82
•1ACHIHE
SAHD FIGHTER
HARROW
PACKER
LISTEB 6B
LISTER 38
SRBEODSB 2S
SHREDDES UR
GBAIH OBILL
GH DRILL/PEBT
BOX ?LOAT
HERB 3P3/DISC
COTTOH TR 3 3L
COTTOH TB 53L
COTTOH STB/3SK
PORBOW DIKER
P0R3O. DIKER
1
2
COOE WIDTH
HO. (PT)
3
LIST
PBICE
4
5
'6
SPEED FIELD BC1
(HPH) EPP.
7
8
AGE BC3
HRS)
9
10
AHHOAL TEABS
HBS OWHZD
11
BPT1
12
RF72
13
14
15
16
POBCH FOEL LIPE HP
PRICE TIPE (HHS)
900.
1750.
450.
1400.
2200.
1100.
3300.
4000.
4000.
500.
500.
1600.
2700.
10850.
1500.
1500.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
750.
2000.
2000.
2000.
2000.
2000.
2000.
1000.
1000.
2500.
2000.
2000.
200O.
1500.
1000.
1000.
0.
0.
0.
0.
0.
0.
0.
30.
0.
0.
0.
0.
0.
0.
0.
0.
B 1241 (L 5)
r
TEXAS AGRICULTURAL EXTENSION SERVICE . THE TEXAS ASM UNIVERSITY SYSTEM
Daniel C. Pfannstiel, Director . College Station, Texas
TEXAS ENTERPRISE BUDGETS
TEXAS ROLLING PLAINS I REGION
Projected for 1982
r
Educational programs conducted by the Texas Agricultural Extension Service
serve people of all ages regardless of socio-economic level- racer color,
sex, religion or national origin.
cooperative Extension Work in Agriculture and Home Economics, The Texas ASM
University System and the United States Department of Agriculture coopera
ting. Distributed in furtherance of the Acts of Congress of May 8, 1914,
as amended, and June 30, 1914.
500
1-82,
New
ECO
7-2
241
r-
r
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 01/27/82
B-1241 (L 5)
COW-CALF BUDGET TEXAS ROLLING PLAINS I REGION
1982 PROJECTED COSTS AND RETURNS PER HEAD
300 COW HERD, JAN-FEB-MAR CALVING
INVESTMENT REQUIREMI.NTS
PROJECTED
YOUR
NUMBER UNIT SIZE
VALUE ESTIMATE
S/UNIT
3EEF COW RAISED
1.00 HEAD 1.00
500.00
500.00
BEEF HEIFER RAI.
0.13 HEAD 1.00
400.00
50.0 0
BEEF BULL PURCH.
0.04 HEAD 1.00
975.00
39.00
HORSE
0.01 HEAD 1.00
424.12
4.24
TOTAL LIVESTOCK INVESTMENT
$—593.24 S
PRODUCTION
WGT. TOTAL
PROJECTED
NUMBER EACH UNITS UNIT
RETURN
VU_.IT
STOCKER STEERS
0 . 4 3 5 . 0 0 2 . 1 C W T.
72.50
155.87
HEIFER CALVES
0 . 3 1 4 . 5 0 1 . 4 C W T.
72.50
101.14
CULL COWS
0 . 11 9 . 0 0 1 . 0 C W T.
46.00
45.54
TOTAL PROJECTED RETURNS
$ 302.bb S
OPERATING INPUTS
PROJECTED
INPUT USE UNIT 5/UHIT ClTST"
WHEAT PASTURE
60.00
D AY S
0.07
4.20
COTTONSEED CAKE
90.00
LB.
0.10
9.00
HAY.
4.00
BALE
2.00
8.00
VET MEDICINE
5.00
DOL.
1.00
5.00
SALT & MIN.
30.00
LB.
0.07
2.10
RANGE IMPROVEMEN
15.00
ACRE
0.90
13.50
MISC EXPENSE
3.00
DOL.
1.00
3.00
MARKETING
5.00
DOL.
1.00
5-00
FENCE REPAIR
1.00
HEAD
2.70
2.70
WATER FACIL REPR
1.00
HEAD
1.30
1.30
BARN REPAIR
1.00
HEAD
1.55
1.55
EQUIPMENT FUEL AN!)
LUBE
1.91
EQUIPMENT REPAIR
0.82
TOTAL OPERATING C O S T
$
'b_.U_ $
RESIDUAL RETURNS TO LAND, LABOR, CAPITAL, OWNERSHIP,
M A N A G E M E N T, A N D P R O F I T $ 2 4 4 . 4 7 $
CAPITAL INVESTMENT
QUANTITY UNIT
RATE OF PROJECTED
INVESTED
RETURN
COST
ANNUAL OPERATING C. A P I T A L 2 4 . 3 7 D O L .
0.074
1.30
EQUIPMENT INVESTMI! N T
57.13
DOL.
0.074
4.23
LIVESTOCK INVESTMI. N T
593.24
DOL.
0.074
43.94
TOTAL CAPITAL CC)ST
$ 4 y . 9 B >3
RESIDUAL RETURNS TO LAND, LABCR, OWNERSHIP, MAN, I.GEMENT,
AND PROFIT
$ 194-49 S
OWNERSHIP COSTS (DEI'RECIATION, TAXES, AND INSURANCE)
PROJECTED
COST
EQUIPMENT
10.50
LIVESTOCK
15.40
TOTAL OWNERSHIP COST
$ 25.91 S
RESIDUAL RETUBNS TO LAND, LABOR, MANAGEMENT, AND PROFIT $ 1 6 8 . 5 8 $
OPERATOR LABOR COST*I L A B O R U S E U N I T
RATE OF PROJECTED
RETURN
COST
EQUIPMENT
0.76 HOUR
5-00
3.82
LIVESTOCK
6.40 HOUR
5.00
32.00
TOTAL LABOR COS_
$ 35.82 s
RESIDUAL RETURNS TO LAND, MANAGEMENT, AND PROFIT
S 132.77 $
LAND COSTS
INPUT USE UNIT
RATE OF PROJECTED
RETURN
COST
PASTURE RENT
15.0 0 ACRE
3.75
56.25
TOTAL LAND COST
$ bb-25 5
RESIDUAL RETURNS TO MANAGEMENT AND PROFIT
$ 76.52 $
TOTAL PROJECTED COST OF PRODUCTION
$ 226.03 $
?FSIEn,f.A?GE'
86? CALF
12.% RANCH.
REPLACEMENT RATE,
n DEATH LOSS N0
ON C2EEP
COWS, FEED,
STOCKING
RATE,CROP,
7 SECTION
?,KE05?iTI0N
PRESENTED
IS PREPARED
SOLELY
AS A GENERAL
GUIDE
ANDANY
IS
NOT INTENDED
TO RECOGNIZE
OR PREDICT
THE COSTS
AND RETURNS
FROM
_Q.N_2 .PARTICULAR FARM__OR RANCH OPERATION. THESE PROJECTIONS WERE
COLLECTED AND DEVELOPED ~8_~~S_r£FF~'ME'MBERS OF TH_r"T_TXXS"AGRrCTJXTTnTAL"EXTENSION SERVICE AND APPROVED FOR PUBLICATION-
0*0
0*0
0*0
o-o
o-o
o-o
o-o
0*0
o-o
c-c
0*0
0*0
0*0
0*0
0*0
0*0
0*0
0*0
0*0
0*0
0*0
0*0
0*0
0*0
0*0
0*0
00*1
0*0
o-o
o-o
o-o
0*0
0*0
0*0
0*0
O'O
0*0
0*0
0*0
o-o
o-o
0"0
_*o
o-o
o-o
o-o
0*0
0*0
0*0
0*005
o*e
_*0
_"0
_*0
_*0
O'O
O'O
0*0
O'O
0*0
o-o
o-o
o-o
0*0001
0*0
O'O
0*0
0*0
0*0
0*0
0Z*0
50*0
01 *0
01*0
t)0*0
tiO'O
50*0
_.*0
00*1
05*0
00*1
OZ'O
0*0
0*0
0*0
0*0
0*0
0*0
3sn l-i%) (ai_)
i3D_ aiiaaa *_.its
oi
6
e
3 SO B0SY1
•iii XXXXXX XXXXXX .TARRY TYDRRY
Sl
tl
£1
31
It
-OOt)
-005
*O0B_
-005Z
-OSti
-oszi
*oos
*0B8Z
*oot>
GYHK
(IY3B
GT_E
0Y3B
ko:
_,___
"ioa
*1YD
1ZZ3
xaa.
IS__
zoiaa
BDBOd
9
3Diaa
isn aaii
s
fc
iird
e
•009
*00ti
*002l
-005
*008I
•0053
"OSti
*00S*00S
*0l
•tl
*8
*s
•or
*0l
*oi
*0l
*0l
*0l
-ooez
(SHI)
I
'009
*001)
•oozt
•S6
3SH0H
•ss *ive asziaH _S2S
'US 'HDHDa Tins _2ZB
•IS aaSTYB HOD _326
•El XD0B1 a_._DI_
•oos_ •9 lR3KdID_3 3 SK3c
•I
•5
XDYI
-t. aaxYBds sdois
*05l
•tl I
*E HZlTYHi HIYBS
*t)t
•z
nziivai
noois
-I aaGZS_--DVS_*YIi
*9l
*on
aaoo
i
azis
z
lKaK<JIDO_
H0IIYHH03KI IHSHSTdBOD IH3HainD3 aZID3_ZS
c
2S.OK
'IYB HS3ISH __2E
•Hosna TIDE £23E
aasivH bod az-8
XDQEi d__DI_
__.3Bclfl_3 5 S1.36
SDY1
ssivaas iDOis
010*0
0*0
0*0
SZI*0
0*0
0*0
OtiO'O
0*0
0*0
000*1
0*0
0*0
100*0 00*005 00*U9l St*02_.l 00*59
l6*lt>Z
010*0
00*E
SZ*9
S0*_.9
010*0 _.9*0 0S*ti
8 ti'ZLZ
010*0 _.9"0 OS'Zl
05*tj_
010*0
L9'0
OO'Z
Ll'L It?
0 1 0 * 0 _ . 9 * 0 0 3 * 11
09*65
010*0 Z.9*0 OO'Z
(**)
D077T
-fOSYT
saDOR
•aaao
"CHOI
aZIIYHI KIY20
B31IYB1 _DOIS
aaasa_-SDYE_vH
•am
•HBO
IYIOI
iao_
aitazE
xyi
*sri
*iri
sacD
aaao
IR3_aiG-_
BT31 Baa SlSOD Z7BYIHY_ ORY QZXia IHZHaioOa
BOBYT IYIOI
9l*_
9S*0
95*0
95*0
95*0
95*0
l_"0
u * o
95'0
95*0
95*0
19'0
19*0
0tT9
9_*0
o-o
TY10-
05*0
90*0
0*0
05*0
90*0
0*0
05*0
90*0
0*0
05*0
90*0
0*0
05*0
90*0
0*0
59*0
90*0
0*0
(SBOOH)
59*0
90*0
0*0
05*0
90*0
0*0
OS'O
90*0
0*0
05*0
90*0
0*0
SS'O
90*0
O'O
55*0
90'C
0*0
80BY1 XD0IS2AI"
BOBYT J.K3Hain_2
HOBY1 IB3NIKDYK
SIKZWZHIOOaK -D8Y1
_e*uz
IYIOI
IZ*1
8_*0
tit) **o
6Z*9
89*51-- 6 Z * P 11 * _ .
(SffTTIOa)
I5*t)
t»9*E
ttl *C 69*Z
56*1
TYliaYD TYORKY 'BSAY
Dza
21
AOK
l l
IDO
01
HQr
9
2YK
5
HdY
t
ass
6
ooy
8
inr
_
HYU
z
833
z
NYT
I
DRIA7YD BYW-B3a-NYr 'CIH3B BOD OOE
otzb aaa sRaniaa ohy sisod azioaroaa Z86i
ROIS28 I SHIYia OKITIOB SYX2I I3DQOB ZIYD-flOD
*Z8/_ZA0 H313Y ORIIYQaO IOOBIIB G3S0 3B OI IOR — X1RO S3S03B_a OHIBRYia BOZ SROIID3rOH_
L
lt,Z
242
r
r
PROJECTIONS FOR PLANNING PURPOSES ONLY
B-1241 (L 5;
NOT TO BE USED WITHOUT UPDATING AFTER 01/27/82
COW-CALF BUDGET TEXAS ROLLING PLAINS I REGION
1982 PROJECTED COSTS AND RETURNS PER HEAD
300 COW HERD, OCT-NOV-DEC CALVING
YOUR
INVESTMENT REQUIREM1_NTS
PROJECTED
NUMBER UNIT
SIZE
VALUE ESTIMATE
S/UNIT
BEEF COW RAISED
1-00 HEAD
1.00
500.00
500.00
BEEF HEIFER RAI.
0 . 1 3 HEAD
400.00
50.00
1.00
0-04 HEAD
39.00
BEEF BULL PURCH.
1.00
975.00
4.24
HORSE
0.01 HEAD
1.00
424.12
TOTAL LIVESTOCK INVESTMENT
$■ 593.24 $
PROJ ECTED
PRODUCTION
WGT- TOTAL
RETURN
NUMBER
EACH UNITS UNIT
S/UNIT
155.87
STOCKER STEERS
0.43
5 . 0 0 2 . 1 C W T.
72.50
HEIFER CALVES
0.31
72.50
101-14
4 . 5 0 1 . 4 C W T.
0.11
46.00
45.54
CULL COWS
9 . 0 0 1 . 0 C W T.
$
302.bb $
TOTAL PROJECTED RETURNS
OPERATING INPUTS
PROJECTED
COST
INPUT USE UNIT
S/UNIT
18.00
COTTONSEED CAKE
180.00 LB.
0. 10
2.00
4.00
HAY
2.00 BALE
1.00
4.75
VET" MEDICINE
4.75 DOL.
30.00 LB.
0.07
2.10
SALT 5 MIN.
RANGE IMPROVEMEN
15.00 ACRE
0.90
13.50
MISC EXPENSE
3.00 DOL.
1.00
3.00
MARKETING
1.00
5.00
5.00 DOL.
FENCE REPAIR
1.00 HEAD
2.70
2.70
1.30
WATER FACIL REPR
1.00 HEAD
1.30
1.55
1.55
BARN REPAIR
1.00 HEAD
1.91
EQUIPMENT FUEL AN1. LU3E
0.82
EQUIPMENT REPAIR
58.63 S
TOTAL OPERATING COST
$
RESIDUAL RETURNS TO LAND, LABOR, CAPITAL, OWNERSHIP,
MANAGEMENT, AND PROFIT
243.92 $
RATE OF
RETURN
0.074
0.074
0.074
PROJECTED
COST
1.80
4.23 ""*
43-94 *""
$ ZT9TT8 T
RESIDUAL RETUHNS TO LAND, LABOR, OWNERSHIP, MANAGEMENT,
AND PROFIT
OWNERSHIP COSTS (DEPRECIATION, TAXES, AND INSURANCE)
193.94 $
CAPITAL INVESTMENT
ANNUAL OPERATING CAPITAL
EQUIPMENT INVESTMENT
LIVESTOCK INVESTMENT
TOTAL CAPITAL COST
lUANTITY
UNIT
24.36
DOL.
DOL.
DOL.
Invested
57.13
593.24
EQUIPMENT
LIVESTOCK
TOTAL OWNERSHIP COST
RESIDUAL RETURNS TO LAND, LABOR, MANAGEMENT, AND PROFIT
O P E R AT O R L A B O R C O S T S L A B O R U S E U N I T
EQUIPMENT
LIVESTOCK
TOTAL LABOR COST
0.76
6.40
HOUR
HOUR
RESIDUAL RETURNS TO LAND, MANAGEMENT, AND PROFIT
r
$
RATE OF
RETURN
5.00
5.00
PROJECTED
COST
10.50
15.40 ""
$ 23T9T T
168.04 $
PROJECTED
COST
3.82
32.00 ""
$ T5T787 T
$ 132.22
PROJECTED
COST
56.25
$ 56.2b
75.97
226.58
$
RATE OF
LAND COSTS
INPUT USE UNIT
RETURN
PASTURE RENT
15.00
ACRE
3.75
TOTAL LAND COST
T
RESIDUAL RETURNS TO MANAGEMENT AND PROFIT
$
$
TOTAL PROJECTED COST OF PRODUCTION
NATIVE RANGE CONTAINS TEXAS WINTERGRASS, NO CREEP FEED, 36% CALF CROP,
12% REPLACEMENT RATE, "\% DEATH LOSS CN COWS, 7 SECTION RANCH.
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 OPEBATION. THESE PROJECTIONS WERE
COLLECTED AND DEVELOP_ED BY STAFF MEMBERS OF THE TEXAS AGRICULTURAL
EXf-TNSrON SERVICE AND TPPROVED" FOfi PUbLICA-TON"." '
o-o
0*0
0*0
0*0
o-o
0*0
0*0
0*0
o-o
0*0
o-o
0 * 0
0 * 0
0*0
0*0
00*1
0*0
0*0
0*0
o-o
o-o
0*0
EE*0
OO'l
05*0
00*1
0Z*0
0*0
0*0
0*0
0*0
0*0
0*0
0*0
0*0
0*0
0*0
0*0
0*0
O'O
0*0
0*0
0*0
0*0
0*0
o-o
0*0
0*0
O'OOOl OZ 0
50*0
0*0
01*0
Ol *0
t.0'0
-0*0
50*0
(aw)
-A7YS
3SD (aw)
TZQ3 EI .£__
01
6
3SD HOBY1
•iiZ XXXXXX XXXXXX 7Y0RRY 7YDRRY
Sl
HI
El
Zl
ll
*0l
*t)
*8
•c
*oz
"01
*0l
-oi
*0l
•oi
(sax)
aan
•009
'OOt?
*009
•oozi
*00S
•ooez.
•oosz
-oozi
*005
*008_
-oosz
•OSti
*OSti
■oosz
-005
-008Z
*00tj
*z
*2
*z
•z
-z
*z
-z
-oszi
•005
*008Z
*00ti
-ioa
"lYD
1331323
IZ32
*S6
2SE0K
"55 "ITB HZ-I2E 322E
'tiS -BDBDa TIDE 323E
*IS aZSTYE ROD _3SE
'El XDOEI aO_DIc
*9 iKzaainOa . sssa
-t
-c
XDYI
•051 -ti BZXYEaS iDOIS
•til *E BZIIYBI KTYSD
-tiZ 'Z BSlIYEi XDOIS
• 9 1 - i a a a s z _ - _ D ¥ B AY E
itkd
zzis
OYZB
0Y2B
0Y3K
0Y3E
R01
1323 •oos_
l
I
I
I
•OK
ZDXBd _OIH_
Boaoa
9
£
*
•
•
-
*00t!
isn
S
zan
t>
E
aaoD
IK3BaiD02
I
Z
R0IIYHBO3HI IR3R313H0D IH3Hai003 03ID3-3S
010*0
SZI*0
0-0*0
ooo-i
100*0
010*0
010*0
010*0
010*0
010*0
010*0
I**)
DOTTY
0*0
0*0
0*0
0*0
00*005
oo*e
_9*0
19*0
£9*0
£9*0
£9*0
HOST!
SHDOB
0*0
0*0
0*0
0*0
00*££9l
SZ*9
OS'tj
OS'Zl
00"Z
OZ'll
E0-8B
E9*S€
S8-9CZ
US "trti
Sti-0Z£l
16'lttZ
S0-Z.9
8tr-Z£E
OS*t£
oo*z
£l*£lt
09*65
*asao
TYIOl
*HBO
TTIOI
O'O
0*0
O'O
o-o
00*59
0*0
0*0
0*0
0*0
0*0
O'O
•am
0*0
o-o
0*0
o-o
0*0
0*0
0*0
0*0
0 0 * 0 0 E I OO'ZIC
0*0
SZ*9
0*0
OS'ti
0*0
OS'Zl
0*0
00 *z
0*0
OZ'll
o-o
00*Z
isoa
a i Ya a s
Zl*Z
OO'Z
tiZ'ti
00*ti
£8*t)
0S*Z
ZS*9Z
5£*6
00*5
95*9
tiZ'l
£8*9
£E*l
0£'£
01 *t
xyi
tiO*E5
El'Cl
Bti*Z
S£*El
S£*Z
Otr'Sl
OZ*Z
*sri
Zti'lE
E9*6Z
ZZ*Z£
tiO*£_
68*Z6E
ZZ*£6
EE'Bl
S8'l0l
£E'Oc
£.0 "til I
OE-91
*iki
S6
3SE0K
S S * I Y B E 2 3 I 2 P. _ 3 3 S
f,S *BDaoa .IDE _33G
IS aaSIYB KOD _23E
ei
xdoei
ansDie
9 IK3Rain";2 _ SK2£
SZ'OS
0*0
00*051
O'O
OO'BtiZl
OO'SZl
OO'Sti
OO'OSZ
OO'OS
00*08Z
OO'Oti
5
>:dv:
t, E3X¥_a_ XDOIS
E HZITYEI KIVHO
Z BZIIVBI SDOI.
i
Hacaai-xDYHivH
aaoD
aaac
lR3Ka_n02
BY3X 8Sa SISOD 31BYIBYA QRY 02X13 !H3HaiD02
BOBY. _Y10_
9l"£
95*0
95*0
95*0
95*0
95*0
l£-0
l£*0
95*0
95*0
95*0
19*0
19*0
Of 9
9£"0
0*0
TTIOI
os*o
90*0
0*0
05*0
90*0
0*0
OS*0
90*0
0*0
05*0
90*0
0*0
05*0
90*0
0*0
S9*0
90*0
0*0
(SHOOK)
59*0
90*0
0*0
05*0
90*0
0*0
05*0
90*0
0*0
05*0
90*0
o-o
55*0
90*0
0*0
SS*C
9C*0
0*0
B08Y1 XD0IS2AI1
H0BY1 lK3B£inO£
BOBY1 XB3RIKDY_
SIR3W3EIQ03E HOSY.
9C*fcZ
TTIOI
El*Z
6£*l
trtiT
£0*1
15*0
t i 9 * S l - 19*8
£9*9
09*5
I6*ti
ZZ*t)
8C*C
lYIiaYD TYOKNY *E2AY
D3C
AOK
U
IDO
01
azs
00 Y
8
BYH
E
B3_
Z
Kvr
Zl
6
IssTnoa)
inr
Rnr
£
9
XTW
5
tl
I
__
* _ _ - - | , - 11
m
L_
m
OHIATYD D30-A0N-ID0 'GB3B ROD OOE
GV3H 83B SHB013B ORY SISOD a_.ID_rO__ Z861
R0103B I SHITia DRITIOB STX31 139008 31YD-B0D
*Z8/£Z/10 H313Y ORTITQaO 1DOHIIH O3S0 SB OI I0R **' Z1HO S3S03aoa ORIRRYia BOa SR0IID3r0B£
ZtiZ