Projections for Planning Purposes Only B-1241(L01)
Not to be Used without Updating after April 25, 1986.
Cow-Calf Budget
Texas Panhandle-High Plains Area
1986 Projected Costs and Returns per Head
GROSS INCOME Description
CULL COWS
HEIFER CALVES
STEER CALVES
To t a l
GROSS
VA R I A B L E
Unit
====
cwt.
cwt.
cwt.
Quantity
=========
0.. 1 9 H d 1 0 . 0 0 0
0., 2 3 H d 4 . 2 5 0
0., 4 3 H d 4 . 5 0 0
$ / Unit
===========
38.7500
67.0000
76.0000
Income
COST
Description
GROSS
FIXED
VA R I A B L E
INCOME
To t a l
COST
NET
COST
Unit
Acre
Acre
To t a l
PROJECTED
153.52
To t a l
134.26
60.00
FIXED
Of
1.55
15.00
4.00
30.00
0.06
0.00
8.77
32.00
4.25
3.00
0.23
17.81
6.00
2.10
0.16
0.15
0.08
5.00
2.50
132.66
VA R I A B L E
Description
Machinery
Land
To t a l
COST
minus
Yo u r
Estimate
========:
286.18
CORRAL
R E PA I R
COTTONSEED
CAKE
FENCE
R E PA I R
H AY
H AY R A C K - F E E D E R
Interest
Earned
Interest
OC
Borrowed
LIVESTOCK
LABOR
MARKETING
COW-CALF
MISCELLANEOUS
COW-CALF
PENS
&
EQUIPMENT
PICKUP
TRUCK
3/4
TON
RANGE
IMPROVEMENT
S A LT
&
MINERALS
STOCK
S P R AY E R
STOCK
TRAILER
TA C K
V E T.
MEDICINE
WAT E R
FACIL
REPR
To t a l
To t a l
===========
73.63
65.49
147.06
Cost
ALL
194.26
Cost
326.92
RETURNS
-40.74
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 and approved for publication.
L1.2
S^ink
LIVESTOCK PRODUCTS REPORT
April 26. 1986
j0y*
Livestock Name
CULL COWS
CULL COWS
FEEDER STEERS
FEEDER STEERS
HEIFER CALVES
HEIFER CALVES
STEER CALVES
STEER CALVES
Price
per
Unit
38.7500
38.7500
70.0000
70.0000
67.0000
67.0000
76.0000
76.0000
Unit
of
Mes.
cwt.
cwt.
cwt.
cwt.
cwt.
cwt.
cwt.
cwt.
Weight
per
Unit
100.0000
100.0000
100.0000
100.0000
100.0000
100.0000
100.0000
100.0000
Cash
Flow
Row
31
31
25
25
24
24
24
24
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 and approved for publication.
L1.3