LABOR RESOURCES
OCTOBER 13, 1993
DESCRIPTION OTHER LABOR OTHER LABOR OTHER LABOR
FIRST NAHE HIRED LABOR LIVESTOCK LABOR OPERATOR LABOR
QUALIFYING NAHE
COST
OR
VA L U E
($/HR)
4.25
4.25
4.25
TO TA L
HAGE
BENEFITS
(%)
27.
27
27
LABOR
TYPE
(A,B)
A
A
B
/^^K
Information presented is proparod sololy as a general guide and is not Intonded to recognise or predict the costs
and returns from any one particular farm or ranch operation. Thaso projactions wara collected and developed by
staff mambars of tha Taxas Agricultural Extansion Sarvico and approved for publication.
C13.102
LIVESTOCK RESOURCES
OCTOBER 13, 1993
DESCRIPTION
LIVESTOCK
FIRST NAHE
QUALIFYING NAHE
REHAINING LIFE
CURRENT HARKET VALUE
SALVAGE VALUE
INSURANCE RATE
ANNUAL LEASE
CALC OPTIONS
LIVESTOCK
BEEF BULL
(YR)
($)
LIVESTOCK
BEEF COH
RAISED
LIVESTOCK
BUCK
GOAT
DOE
DOE
GOAT
YEARLING
4
300
60
1
5
60
60
1
6
60
60
1
6
8
8
750.00
700.00
60
1.
100
1.
100
1
($)
LIVESTOCK
BEEF HEIFER
RAISED
1500.00
(X)
(X)
LIVESTOCK
(R,L,P)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
REHAINING LIFE (YR)
CURRENT HARKET VALUE ($)
S A LVA G E VA L U E ( X )
I N S U R A N C E R AT E ( % )
ANNUAL
LEASE
($)
CALC OPTIONS (R,L,P)
LIVESTOCK
LIVESTOCK
LIVESTOCK
EHE
EHE
LIVESTOCK
HORSE
RAH
8
750
25
1
3
200.00
30
1
YEARLING
5
6
80.00
80.00
75
1
75
1
R
R
Information presented is proparod solely as a general guide and is not Intended to recognise or predict tho cost;
and returns from any ona particular farm or ranch operation. These projections were collected and developed by
staff members of tho Taxas Agricultural Extansion Sarvico and approvad for publication.
C13.103
LAND RESOURCES
OCTOBER 13, 1993
DESCRIPTION
LAND
LAND
LAND
LAND
LAND
SOOSOSOSSC
FIRST NAHE
QUALIFYING NAHE
HARKET VALUE
PROPERTYTAX
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
($/AC)
($/AC)
(%)
(%)
($/AC)
(Y,N)
DESCRIPTION
LAND - CASH RENT LAND - CASH RENT LAND - CASH RENT LAND - CASH RENT LAND - CASH RENT LAND - CASH RENT
BEETS CORNFOOD COTTONI COTTSSD COTTSSI CROP
50
N
LAND
FIRST NAHE
QUALIFYING NAHE
HARKET VALUE (S/AC)
PROPERTY TAX ($/AC)
APPRECIATION RATE (%)
INTEREST RATE (%)
ANNUAL LEASE ($/AC)
APP. CALCUATIONS (Y,N)
DESCRIPTION
DESCRIPTION
50
N
50
N
LAND
LAND
20
N
LAND
260.00
N
15
N
LAND
LAND
20
N
30
N
LAND
LAND
25
N
50
N
LAND
LAND
(X)
(X)
($/AC)
(Y,N)
LAND
40
N
LAND
45
N
10
N
LAND
LAND
LAND
LAND
PASTURE
IHPROVED
LAND
9.00
N
3.20
N
PASTURE
PASTURE SH. GRAINS PAST.
RANGE
3.50
N
25.0
N
Information presented is prepared solely as a general guida and is not intondod to recognise or pradict the costs
and raturns from any one particular farm or ranch operation. Thaso projactions ware collected and developed by
staff mambars of tho Texas Agricultural Extension Sorvica and approvad for publication.
C13.104
40
N
LAND
LAND
LAND
PASTURE
NATIVE
40
N
15
N
FIRST NAHE
LAND - CASH RENT LAND - CASH RENT LAND - CASH RENT LAND - CASH RENT
SPEANUTD
VEG
H H E AT D
H H E AT I
QUALIFYING NAHE
HARKET VALUE ($/AC)
PROPERTY TAX ($/AC)
APPRECIATION RATE (X)
INTEREST RATE (X)
30
ANNUAL LEASE ($/AC)
52
50
15
APP. CALCUATIONS (Y,N)
N
N
N
N
($/AC)
($/AC)
10
N
LAND - CASH RENT LAND - CASH RENT LAND - CASH RENT LAND - CASH RENT LAND - CASH RENT LAND - CASH RENT
PA S T U R E I P E C A N S S E S A H E I S O R G H U H D S O R G H U H I S O Y B E A N S
LAND
DESCRIPTION
50
LAND - CASH RENT LAND - CASH RENT LAND - CASH RENT LAND - CASH RENT LAND - CASH RENT LAND - CASH RENT
FORAGE
FPEANUTI
GUARD
GUARI
H AY I
PA S T U R E
LAND
FIRST NAHE
QUALIFYING NAKE
HARKET VALUE ($/AC)
PROPERTY TAX ($/AC)
APPRECIATION RATE (%)
INTEREST RATE (X)
ANNUAL LEASE ($/AC)
APP. CALCUATIONS (Y,N)
FIRST NAHE
QUALIFYING NAHE
HARKET VALUE
PROPERTYTAX
APPRECIATION RATE
1MTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
LAND
30C38CS ooLiomjunanc
PASTURE
1/3 IHP.
4.50
N
PERENNIAL CROP RESOURCES
OCTOBER 13, 1993
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HARKET VALUE
PROPERTY TAX
REHAINING LIFE
SALVAGE VALUE
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
PERENNIAL CROP PERENNIAL CROP PERENNIAL CROP PERENNIAL CROP PERENNIAL CROP PERENNIAL CROP
($/AC)
($/AC)
(YR)
(X)
(X)
(X)
($/AC)
(Y,N)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HARKET VALUE
PROPERTY TAX
REHAINING LIFE
SALVAGE VALUE
APPRECIATION RATE
INTEREST RATE
ANNUAL LEASE
APP. CALCUATIONS
BERHUDA HAY BERKUDA PASTURE BERKUDA PASTURE
IRRIG.
DRYLAND
IRRIG.
210.80
98.86
250.73
15
10
15
3
3
3
N
N
N
PERENNIAL CROP
($/AC)
($/AC)
(YR)
(X)
(X)
(X)
($/AC)
(Y,N)
PERENNIAL CROP
BUFFELGRASS
CULT.
60.42
KLEINGRASS
ESTABL.
83.08
PECAN
EARLY
10
10
10
PERENNIAL CROP PEF[ENNIAL CROP
PERENNIAL CROP
PECAN
EARLYHAR
PECAN
ESTABL.
400.93
PECAN
ESTABL.I
400.93
PECAN
PREHARV.
412.95
PECAN
PREHARVI
412.95
10
10
10
100
10
10
' 100
3
3
3
3
3
N
N
N
N
N
jf^s
Information presented is prepared sololy as a general guide and is not intonded to recognise or predict tho costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff mambars of tho Texas Agricultural Extension Service and approved for publication.
C13.105
BUILDINGS OR IMPROVEMENTS RESOURCES
OCTOBER 13, 1993
/""^K
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
FUEL - UTILITY COST ($/YR)
REHAINING LIFE (YR)
CURRENT HARKET VALUE ($)
S A LVA G E VA L U E ( % )
P R O P E R T Y TA X E S ( $ / Y R )
ANNUAL
LEASE
($)
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
LEASE CALC. (ANNUAL)
BUILD. OR IHP. BUILD. OR IKP. BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IHP.
BARN
FENCE
SHED
HATER
HORKING PENS
30
7200
12
1000
30
3000
25
5000
10
20
3000
2.40
4.17
4
1.00
6.00
3.00
8
/*-*-*%.
Information prasontad is prepared solely as a ganaral guida and is not intonded to recognise or predict the costs
and returns from any ona particular farm or ranch operation. These projactions wara collected and developed by
staff mambars of the Texas Agricultural Extansion Service and approved for publication.
C13.106
MANAGEMENT RESOURCES
OCTOBER 13, 1993
DESCRIPTION HANAGEHENT
FIRST NAHE HISC ADHIN O/H
QUALIFYING NAHE
% OF TOTAL GROSS (%)
X OF TOTAL VARIABLE (%)
COST PER BUDGET UNIT ($) 16
HANAGEHENT OPTION (3,4,5) 5
/0*^
JF*^
Inforraation prasontad is praparad solely as a ganaral guide and is not intended to recognise or predict the costs
and raturns from any ono particular farm or ranch oparation. Those projections ware collected and developed by
staff mambars of tha Taxas Agricultural Extansion Sarvica and approvod for publication.
C13.107
IRRIGATION EQUIPMENT
OCTOBER 13, 1993
DESCRIPTION
BOHLS
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING
(HP)
FUEL TYPE
FUEL CON. (UNIT/HR OR /HI)
USEFULL LIFE
(HR)
REHAINING LIFE
(HR)
EFFICIENCY
(%)
HIRED LABOR PER SET
(HR)
OHNER LABOR PER SET
(HR)
NUHBER OF SETS
CURRENT LIST PRICE
($)
SALVAGE PERCENT
(X)
CURRENT HARKET VALUE
($)
LEASE PAYHENT
($)
ON FARH HIRED LABOR
(HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR)
R & H ENG. ESTIHATE (X)
R & H CALC. (81,82)
LEASE CALC. (HOUR,YEAR)
FUEL USE ( DEF.,CALC.)
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
KORSEPOHER RATING (HP)
FUEL TYPE
FUEL CON. (UNIT/HR OR /HI)
USEFULL LIFE (HR)
REHAINING LIFE (HR)
EFFICIENCY
(X)
HIRED LABOR PER SET (HR)
OHNER LABOR PER SET (HR)
NUHBER OF SETS
CURRENT LIST PRICE ($)
SALVAGE PERCENT (X)
CURRENT HARKET VALUE ($)
L E A S E PAY H E N T ( $ )
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR)
R & H ENG. ESTIHATE (X)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
FUEL USE ( DEF.,CALC.)
DIST. SYS.
DIST. SYS.
D I S T. S Y S . D I S T. S Y S .
HAINLINE
BOHLS
FURROH
FURROH
PEANUT
16000
16000
10
10
10
10
10
10
15
15
10
10
N
A
N
A
N
A
13
10
13
.25
.5
100
N
A
N
A
N
A
1000
10
1000
7
5
3800
6.0
2
.INE
29
29
30000
40000
20000
3000
18000
30000
40000
20000
3000
50
10
50
30
1500
1500
3800
3800
3800
9
2
50
9
2
POHER PLANT
ELECTRIC
PECAN
20
N
G
.08
16.5
50
4
2
POHER PLANT
POHER PLANT
NATURAL GAS
NATURAL GAS
PEANUT
55
N
G
.75
55
N
G
NATURAL GAS
PUHP
20000
20000
75
NA
NA
NA
1000
10
1000
VEG
25
N
G
.55
20000
20000
10000
1000
3000
3000
3000
10000
1000
3000
3000
3000
16.5
5
115
1
10
115
2
10
115
2
10
115
2
10
10
25
N
A
N
A
N
A
10
25
N
A
N
A
N
A
10
.5
2
PUHP
.697
20000
20000
91
N
A
N
A
N
A
3800
2
2
20000
20000
N
A
N
A
N
A
10
50
1500
50
10
60000
60000
10
10
HAINLINE
18000
POHER PLANT
HAINLINE
PEANUT
29
PIVOT TRICKLE SYSTEH
25
N
A
N
A
N
A
10
3800
3800
3800
3800
3800
.5
2
1.5
2
5.5
2
5.5
2
5.5
2
4.0
2
r ^ ^ \ .
Information presented is prepared solely as a ganaral guide and is not intonded to recognise or predict the costs
and raturns from any ona particular farm or ranch operation. These projections were collected and developed by
staff mambars of the Texas Agricultural Extansion Service and approvad for publication.
r>i o i no
DESCRIPTION
FIRST NAHE
^ * \ QUALIFYING NAHE
HORSEPOHER RATING
(HP)
FUEL TYPE
FUEL CON. (UNIT/HR OR /HI)
USEFULL LIFE (HR)
REHAINING LIFE (HR)
EFFICIENCY
(X)
HIRED LABOR PER SET (HR)
OHNER LABOR PER SET (HR)
NUHBER OF SETS
CURRENT LIST PRICE ($)
S A LVA G E P E R C E N T ( X )
CURRENT HARKET VALUE ($)
L E A S E PAY H E N T ( $ )
ON FARH HIRED LABOR (HR)
OFF FARH PARTS & LABOR ($)
ON FARH OHNER LABOR (HR)
ANNUAL USE BASE (HR)
R & H ENG. ESTIHATE (X)
R & H CALC. (#1,#2)
LEASE CALC. (HOUR,YEAR)
F U E L U S E ( D E F. , C A L C . )
DESCRIPTION
FIRST NAHE
QUALIFYING NAHE
HORSEPOHER RATING
(HP)
FUEL TYPE
FUEL CON. (UNIT/HR OR /HI)
USEFULL LIFE (HR)
REHAINING LIFE (HR)
EFFICIENCY
(X)
HIRED LABOR PER SET (HR)
OHNER LABOR PER SET (HR)
NUHBER OF SETS
CURRENT LIST PRICE ($)
S A LVA G E P E R C E N T ( X )
CURRENT HARKET VALUE ($)
L E A S E PAY H E N T ( $ )
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. (81,82)
LEASE CALC. (HOUR,YEAR)
F U E L U S E ( D E F. . C A L C . )
PUHP
GEAR DRIVE
COL.,PIPE,SHAFT DISCHARGE HEAD
HATER SOURCE
HATER SOURCE
SUBHERSIBLE PUHP
COLUMN
DISCHARGE
RIGHT ANGLE
HELL
HELL
PEANUT
40000
40000
25000
25000
25000
25000
25000
25000
95.0
15
15
15
15
N
A
N
A
N
A
NA
NA
NA
16000
75
N
A
N
A
N
A
500
10
500
4.0
2
HATER SOURCE
N
A
N
A
N
A
75
N
A
N
A
N
A
1000
5000
1000
NA
NA
NA
6000
1000
5000
1000
6000
16000
5
15
20
150
20
7
1
12.5
2
3800
.5
2
1
12.5
2
3800
.5
2
3800
4
2
3800
6
2
5
3800
6.0
2
HATER SOURCE
HELL
PECAN
HELL
VEG
15
15
15
15
N
A
N
A
N
A
N
A
N
A
N
A
5000
5000
5000
5000
1
1
12.5
12.5
3800
3800
1
.5
2
2
.5
2
Information prasontad is proparod solely as a general guide and is not intended to recognise or pradict tha costs
and returns from any ono particular farm or ranch operation. These projections were collected and dovolopad by
staff mambars of the Texas Agricultural Extension Service and approved for publication.
C13.109
MACHINERY COST REPORT
OCTOBER 13, 1993
RESOURCE NAHE
UNIT =
FUEL
&
LUBE
100 HP
125 HP
150 HP
225 HP
40 HP
75 HP
OPER. &
HANAGE.
LABOR
= VA R I A B L E E X P E N S E S —
OPER.
CUSTOH
REPAIR
REPAIR
HOURLY
INPUT
OPER.
& HAINT. & HAINT. LEASE
OFF FARH LABOR
=™ FIXED EXPENSES =====
DEPREC.
ANNUAL TAXES,
&
LEASE
LICENSE
INTEREST
& INSUR.
TOTAL
EXPENSE!
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
TRACTOR
PECAN PICKER
ANHYDROUS APPL.
BED SHAPER
BEDDER
CHISEL
COHBINE
CULTIVATOR
CULTIVATOR
CULTIVATOR
CULTIVATOR 4 ROH
CULTIVATOR 6 ROH
DIGGER
DISC
DISC-OFFSET
DISC-OFFSET
DRILL
FERTILIZER SPDR.
HARROH SPIKE
LAND PLANE
HOLDBOARD PLOH
PECAN SHAKER
PECAN SHAKER
PLANTER
PLANTER
PLANTER
PLANTER
PLANTING EQUIP.
RODHEEDER
SHREDDER
SPRAYER
SPRAYER
SPRAYER
SPRAYER
SPRAYER
PECAN CLEANER
STOCK SPRAYER
STOCK TRAILER
TACK
PICKUP TRUCK
$/HR
$/HR
$/HR
$/HR
$/HR
$/HR
$/HR
$/HR
$/HR
6 ROH
$/HR
$/HR
PEANUT
$/HR
4 ROH
$/HR
6 ROH
$/HR
FIELD
$/HR
ROLLING $/HR
ROLLING $/HR
PEANUT
$/HR
TANDEH
$/HR
12 FT
$/HR
8 FT
$/HR
$/KR
$/HR
$/HR
$/HR
$/HR
$/HR
HYDRAUL. $/HR
4 ROH
$/HR
6 ROH
$/HR
PEANUT
$/HR
STANHAY $/HR
PECAN
$/HR
$/HR
$/HR
12 FT
$/HR
6 FT
$/HR
HI SPEED $/HR
HYDRAUL. $/KR
HYDRO.
$/HR
$/HR
$/HR
$/HR
$/HR
3/4 TON $ / H I
3.899
4.874
5.849
8.773
1.560
2.924
2.388
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
2.462
0.000
0.000
0.000
0.074
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
0.000
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
0.770
0.996
1.426
1.617
0.297
0.528
0.746
0.000
0.493
0.690
0.849
3.536
0.552
0.591
0.849
0.493
0.690
0.413
0.788
1.202
0.474
1.705
0.761
0.216
0.433
1.182
0.848
0.000
1.428
1.787
1.489
0.893
0.000
0.217
0.626
0.264
0.610
2.245
0.612
0.612
1.900
10.000
13.000
5.000
0.015
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
0.675
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
18.563
19.664
15.335
27.600
7.171
10.412
28.991
0.001
2.808
2.427
2.779
12.139
4.448
4.764
2.779
4.433
5.558
0.703
6.352
9.690
9 . 4 11
8.670
5.940
6.806
9.528
10.640
4 . 4 11
5.679
10.156
14.186
11.822
6.352
0.001
1.674
3.866
6.099
13.560
5 . 2 11
0.867
0.867
18.530
195.050
468.120
97.525
0.181
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
TRACTOR
ANHYDROUS APPL.
ANHYDROUS APPL.
125 HP
$/AC
$/AC
$/AC
0.908
0.000
0.908
0.816
0.000
0.816
0.000
0.000
0.000
0.000
0.000
0.000
0.126
0.000
0.126
0.000
0.000
0.000
0.000
0.000
0.000
2.478
0.000
2.478
0.000
0.000
0.000
0.154
0.000
0.154
4.482
0.000
4.482
TRACTOR
75 HP
FERTILIZER SPDR.
APPLY FERTILIZER
$/AC
$/AC
$/AC
0.732
0.000
0.732
1.097
0.000
1.097
0.000
0.000
0.000
0.000
0.000
0.000
0.089
0 . 11 7
0.206
0.000
0.000
0.000
0.000
0.000
0.000
1.763
0.914
2.677
0.000
0.000
0.000
0 . 11 0
0.083
0.193
3.790
1 . 11 4
4.904
TRACTOR
75 HP
FERTILIZER SPDR.
APPLY.FERTILIZER
$/AC
$/AC
$/AC
0.732
0.000
0.732
1.097
0.000
1.097
0.000
0.000
0.000
0.000
0.000
0.000
0.089
0 . 11 7
0.206
0.000
0.000
0.000
0.000
0.000
0.000
1.763
0.914
2.677
0.000
0.000
0.000
0 . 11 0
0.083
0.193
3.790
1.114
4.904
TRACTOR
BEDDER
BEDDING
125 HP
6 ROH
6 ROH
$/AC
$/AC
$/AC
0.817
0.000
0.817
0.816
0.000
0.816
0.000
0.000
0.000
0.000
0.000
0.000
0.126
0.079
0.205
0.000
0.000
0.000
0.000
0.000
0.000
2.478
0.278
2.756
0.000
0.000
0.000
0.154
0.020
0.174
4.390
0.377
4.768
TRACTOR
CHISEL
HARROH SPIKE
CHISEL/HARROH
225 HP
$/AC
$/AC
$/AC
$/AC
2.179
0.000
0.000
2.179
1.088
0.000
0.000
1.088
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.272
0.130
0.021
0.422
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
4.638
0.424
0.650
5.712
0.000
0.000
0.000
0.000
0.288
0.029
0.044
0.361
8.464
0.583
0.714
9.761
1.154
24.387
1.223
26.756
0.953
23.564
1.716
39.707
0.446
9.473
0.647
14.512
1.667
33.792
0.000
0.001
0.195
3.495
0.176
3.293
0.189
3.817
0.648
16.323
0.303
5.302
0.324
5.679
0.189
3.817
0.270
5.196
0.378
6.626
0.052
1.168
0.432
7.572
0.659
11.551
0.640
10.525
0.593
10.967
0.540
7.241
0.463
7.484
0.648
10.609
0.648
12.470
0.300
5.559
0.271
5.950
0.691
12.274
0.864
16.837
0.720
14.031
0.432
7.677
/*-^.
0.000
0.001
0.108
1.999
0.238
4.729
0.371
6.734
0.829
14.998
0.275
7.730
0.050
1.529
0.050
1.529
0.950
24.517
10.000 215.050
24.000 505.120
5.000 107.525
0.032
0.302
/***5*%
Information presented is prepared solely as a ganaral guide and Is not Intondod to recognise or predict the costs
and raturns from any one particular farm or ranch oparation. These projactions wara collected and developed by
staff members of the Texas Agricultural Extension Sarvico and approved for publication.
C13.110
RESOURCE NAHE
F U E L (OPER. &
&
1HANAGE.
LUBE 1LABOR
^ * \
— ™= FIXED EXPENSES =—
*■»*■ VARIABLE EXPENSES ——
UNIT -
OPER. CUSTOH REPAIR
I N P U T O P E R . & H A I N T.
OFF FARH
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
TRACTOR
CHISEL
CHISELING
150 HP
$/AC
$/AC
$/AC
1.452
0.000
1.452
1.088
0.000
1.088
0.000
0.000
0.000
0.000
0.000
0.000
0.240
0.130
0.369
0.000
0.000
0.000
0.000
0.000
0.000
2.577
0.424
3.001
0.000
0.000
0.000
0.160
0.029
0.189
5.517
0.583
6.100
TRACTOR
COHBINE
COHBINING
125 HP
PEANUT
PEANUT
$/AC
$/AC
$/AC
1.783
0.000
1.783
2.946
0.000
2.946
0.000
0.000
0.000
0.000
0.000
0.000
0.453
1.462
1.915
0.000
0.000
0.000
0.000
0.000
0.000
8.945
5.020
13.965
0.000
0.000
0.000
0.556
0.268
0.824
14.683
6.750
21.433
TRACTOR 150 HP
CULTIVATOR 6 ROH ROLLING
S P R AY E R
12
FT
CULT. & SPRAY
$/AC
$/AC
$/AC
$/AC
2.403
0.000
0.000
2.403
1.884
0.000
0.000
1.884
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.415
0 . 11 3
0.070
0.597
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
4.460
0.910
1.613
6.982
0.000
0.000
0.000
0.000
0.277
0.062
0.098
0.437
9.439
1.084
1.781
12.304
TRACTOR
CULTIVATOR
CULTIVATING
100 HP
4 ROH
4 ROH
$/AC
$/AC
$/AC
0.771
0.000
0.771
1.224
0.000
1.224
0.000
0.000
0.000
0.000
0.000
0.000
0.146
0.095
0.240
0.000
0.000
0.000
0.000
0.000
0.000
3.509
0.764
4.274
0.000
0.000
0.000
0.218
0.052
0.270
5.868
0 . 9 11
6.779
TRACTOR
CULTIVATOR
CULTIVATING
125 HP
6 ROH
6 ROH
$/AC
$/AC
$/AC
0.817
0.000
0.817
0.816
0.000
0.816
0.000
0.000
0.000
0.000
0.000
0.000
0.126
0.068
0.193
0.000
0.000
0.000
0.000
0.000
0.000
2.478
0.546
3.024
0.000
0.000
0.000
0.154
0.037
0.191
4.390
0.651
5.041
TRACTOR
CULTIVATOR
CULTIVATING
100 HP
FIELD
FIELD
$/AC
$/AC
$/AC
0.452
0.000
0.452
0.816
0.000
0.816
0.000
0.000
0.000
0.000
0.000
0.000
0.097
0.097
0.194
0.000
0.000
0.000
0.000
0.000
0.000
2.339
0.318
2.658
0.000
0.000
0.000
0.145
0.022
0.167
3.850
0.437
4.287
TRACTOR 100 HP
CULTIVATOR 4 ROH ROLLING
CULTIVATING 4R0H ROLLING
$/AC
$/AC
$/AC
1.155
0.000
1.155
1.749
0.000
1.749
0.000
0.000
0.000
0.000
0.000
0.000
0.208
0.121
0.329
0.000
0.000
0.000
0.000
0.000
0.000
5.013
1.088
6.102
0.000
0.000
0.000
0.312
0.066
0.378
8.438
1.276
9.713
TRACTOR 125 HP
aLTIVATOR 6 ROH ROLLING
CULTIVATING 6R0H ROLLING
$/AC
$/AC
$/AC
1.014
0.000
1.014
1.166
0.000
1.166
0.000
0.000
0.000
0.000
0.000
0.000
0.179
0 . 11 3
0.292
0.000
0.000
0.000
0.000
0.000
0.000
3.540
0.910
4.450
0.000
0.000
0.000
0.220
0.062
0.282
6.120
1.084
7.204
TRACTOR
DIGGER
DIGGING
125 HP
PEANUT
PEANUT
$/AC
$/AC
$/AC
3.539
0.000
3.539
5.849
0.000
5.849
0.000
0.000
0.000
0.000
0.000
0.000
0.899
0.339
1.238
0.000
0.000
0.000
0.000
0.000
0.000
17.757
0.577
18.334
0.000
0.000
0.000
1.104
0.043
1.147
29.148
0.959
30.107
TRACTOR
DISC-OFFSET
DISC OFFSET
125 HP
12 FT
12 FT
$/AC
$/AC
$/AC
1.367
0.000
1.367
1.229
0.000
1.229
0.000
0.000
0.000
0.000
0.000
0.000
0.189
0.207
0.396
0.000
0.000
0.000
0.000
0.000
0.000
3.732
1.672
5.404
0.000
0.000
0.000
0.232
0 . 11 4
0.346
6.750
1.993
8.743
TRACTOR
DISC-OFFSET
DISC OFFSET
40 HP
8 FT
8 FT
$/AC
$/AC
$/AC
0.654
0.000
0.654
1.837
0.000
1.837
0.000
0.000
0.000
0.000
0.000
0.000
0.084
0.122
0.206
0.000
0.000
0.000
0.000
0.000
0.000
2.034
2.426
4.460
0.000
0.000
0.000
0.126
0.165
0.291
4.734
2.713
7.448
TRACTOR
DISC
DISCING
125 HP
TANDEH
TANDEH
$/AC
$/AC
$/AC
1.458
0.000
1.458
1 . 3 11
0.000
1 . 3 11
0.000
0.000
0.000
0.000
0.000
0.000
0.202
0.145
0.347
0.000
0.000
0.000
0.000
0.000
0.000
3.981
1.169
5.150
0.000
0.000
0.000
0.248
0.080
0.327
7.200
1.394
8.594
TRACTOR
DRILL
DRILLING
75 HP
$/AC
$/AC
$/AC
0.973
0.000
0.973
1.458
0.000
1.458
0.000
0.000
0.000
0.000
0.000
0.000
0 . 11 9
0.349
0.468
0.000
0.000
0.000
0.000
0.000
0.000
2.343
1.774
4 . 11 7
0.000
0.000
0.000
0.146
0.121
0.267
5.038
2.244
7.282
PECAN PICKER
PICKING
PECANS
$/AC
$/AC
0.199
0.199
0.562
0.562
0.000
0.000
0.000
0.000
0.062
0.062
0.000
0.000
0.000
0.000
2.416
2.416
0.000
0.000
0.139
0.139
3.378
3.378
PICKUP TRUCK
PICKUP TRUCK
3/4 TON
3/4 TON
$/HI
$/HI
0.074
0.074
0.180
0.180
0.000
0.000
0.000
0.000
0.015
0.015
0.000
0.000
0.000
0.000
0.181
0.181
0.000
0.000
0.032
0.032
0.482
0.482
TRACTOR
LAND PLANE
PLANING
125 HP
$/AC
$/AC
$/AC
1.183
0.000
1.183
1.361
0.000
1.361
0.000
0.000
0.000
0.000
0.000
0.000
0.209
0.083
0.292
0.000
0.000
0.000
0.000
0.000
0.000
4.131
1.820
5.950
0.000
0.000
0.000
0.257
0.124
0.380
7.140
2.026
9.166
LAND
Information prasontad is praparad solely as a ganaral guide and is not Intended to recognise or predict the costs
and raturns from any one particular farm or ranch operation. These projections were collected and daveloped by
staff members of the Taxas Agricultural Extansion Service and approved for publication.
C13.111
RESOURCE NAHE
UNIT
VARIABLE EXPENSES
FIXED EXPENSES
TOTAL
FUEL OPER. & OPER. CUSTOH REPAIR REPAIR HOURLY DEPREC. ANNUAL TAXES,
&
HANAGE. INPUT OPER.
& HAINT. & HAINT. LEASE
&
LEASE LICENSE
LUBE LABOR
OFF FARH LABOR
INTEREST
& INSUR.
EXPENSE
nnir**n*H'r*iTT'***T'n
TRACTOR
PLANTER
SPRAYER
PLANT & SPRAY
125 HP $/AC
4 ROH $/AC
12 FT $/AC
$/AC
1.985
0.000
0.000
1.985
1.884
0.000
0.000
1.884
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.290
0.328
0.070
0.687
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
5.719
2.333
1.613
9.665
o.ooo
o.ooo
o.ooo
o.ooo
0.356
0.159
0.098
0.612
TRACTOR
PLANTER
PLANTING
75 HP
4 ROH
4 ROH
$/AC
$/AC
$/AC
1.092
0.000
1.092
1.637
0.000
1.637
0.000
0.000
0.000
0.000
0.000
0.000
0.133
0.328
0.461
0.000
0.000
0.000
0.000
0.000
0.000
2.631
2.333
4.964
0.000
0.000
0.000
0.164
0.159
0.322
5.657
2.820
8.476
TRACTOR
PLANTER
PLANTING
100 HP
6 ROH
6 ROH
$/AC
$/AC
$/AC
1.076
0.000
1.076
1.109
0.000
1.109
0.000
0.000
0.000
0.000
0.000
0.000
0.144
0.303
0.447
0.000
0.000
0.000
0.000
0.000
0.000
3.466
2.408
5.874
0.000
0.000
0.000
0.216
0.147
0.362
6.010
2.858
8.867
TRACTOR
PLANTER
PLANTING
75 HP $/AC
PEANUT $/AC
PEANUT $/AC
0.622
0.000
0.622
1.571
0.000
1.571
0.000
0.000
0.000
0.000
0.000
0.000
0.140
0.358
0.498
0.000
0.000
0.000
0.000
0.000
0.000
2.755
2.844
5.599
0.000
0.000
0.000
0.171
0.173
0.345
5.260
3.376
8.635
TRACTOR
PLANTING EQUIP.
PLANTING EQUIP.
PLANTING
40 HP
PECAN
HIRED
PECANS
$/AC
$/AC
$/AC
$/AC
3.028
0.000
0.000
3.028
14.249
0.000
0.000
14.249
0.000
0.000
20.000
20.000
0.000
0.000
0.000
0.000
0.653
0.000
0.000
0.653
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
15.777
0.001
0.000
15.778
0.000
0.000
0.000
0.000
0.981
0.000
0.000
0.981
34.688
0.001
20.000
54.689
TRACTOR
PLANTER
PLANTING
100 HP $/AC
STANHAY $/AC
STANHAY $/AC
1.081
0.000
1.081
1.637
0.000
1.637
0.000
0.000
0.000
0.000
0.000
0.000
0.195
0.205
0.400
0.000
0.000
0.000
0.000
0.000
0.000
4.691
1.459
6.150
0.000
0.000
0.000
0.292
0.099
0.391
7.895
1.764
9.658
TRACTOR
HOLDBOARD PLOH
PLOHING
150 HP $/AC
$/AC
HLDBOARD $/AC
4.111
0.000
4.111
3.081
0.000
3.081
0.000
0.000
0.000
0.000
0.000
0.000
0.678
0.511
1.190
0.000
0.000
0.000
0.000
0.000
0.000
7.294
4.600
11.894
0.000
0.000
0.000
0.453
0.280
0.734
15.617
5.392
21.008
TRACTOR
RODHEEDER
RODHEEDING
75 HP
$/AC
$/AC
$/AC
0.479
0.000
0.479
0.918
0.000
0.918
0.000
0.000
0.000
0.000
0.000
0.000
0.075
0.028
0.103
0.000
0.000
0.000
0.000
0.000
0.000
1.476
0.216
1.692
0.000
0.000
0.000
0.092
0.014
0.106
3.040
0.258
3.297
TRACTOR
PECAN SHAKER
SHAKING
40 HP $/AC
$/AC
PECANS $/AC
0.373
0.000
0.373
1.583
0.000
1.583
0.000
0.000
0.000
0.000
0.000
0.000
0.073
0.188
0.261
0.000
0.000
0.000
0.000
0.000
0.000
1.753
0.980
2.733
0.000
0.000
0.000
0.109
0.067
0.176
3.890
1.235
5.125
TRACTOR
BED SHAPER
SHAPING
125 HP
$/AC
$/AC
$/AC
1.361
0.000
1.361
1.361
0.000
1.361
0.000
0.000
0.000
0.000
0.000
0.000
0.209
0.094
0.303
0.000
0.000
0.000
0.000
0.000
0.000
4.131
0.536
4.667
0.000
0.000
0.000
0.257
0.037
0.294
7.318
0.667
7.985
TRACTOR
SHREDDER
SHREDDING
75 HP
$/AC
$/AC
$/AC
0.946
0.000
0.946
1.418
0.000
1.418
0.000
0.000
0.000
0.000
0.000
0.000
0.116
0.125
0.240
0.000
0.000
0.000
0.000
0.000
0.000
2.280
0.769
3.049
0.000
0.000
0.000
0.142
0.047
0.189
4.902
0.941
5.843
TRACTOR
SPRAYER
SPRAYING
75 HP
12 FT
12 FT
$/AC
$/AC
$/AC
0.815
0.000
0.815
1.884
0.000
1.884
0.000
0.000
0.000
0.000
0.000
0.000
0.154
0.070
0.223
0.000
0.000
0.000
0.000
0.000
0.000
3.028
1.613
4.641
0.000
0.000
0.000
0.188
0.098
0.287
6.069
1.781
7.850
TRACTOR
SPRAYER
SPRAYING
40 HP
6 FT
6 FT
$/AC
$/AC
$/AC
0.801
0.000
0.801
3.768
0.000
3.768
0.000
0.000
0.000
0.000
0.000
0.000
0.173
0.322
0.495
0.000
0.000
0.000
0.000
0.000
0.000
4.172
7.171
11.342
0.000
0.000
0.000
0.259
0.438
0.697
9.172
7.931
17.103
TRACTOR
SPRAYER
SPRAYING
75 HP $/AC
HI SPEED $/AC
HI SPEED $/AC
1.370
0.000
1.370
3.166
0.000
3.166
0.000
0.000
0.000
0.000
0.000
0.000
0.258
0.998
1.256
0.000
0.000
0.000
0.000
0.000
0.000
5.090
2.316
7.406
0.000
0.000
0.000
0.317
0.122
0.439
10.201
3.435
13.637
TRACTOR
SPRAYER
SPRAYING
75 HP $/AC
HYDRAUL. $/AC
HYDRAUL. $/AC
0.811
0.000
0.811
1.875
0.000
1.875
0.000
0.000
0.000
0.000
0.000
0.000
0.153
0.161
0.314
0.000
0.000
0.000
0.000
0.000
0.000
3.014
0.228
3.242
0.000
0.000
0.000
0.187
0.013
0.200
6.040
0.402
6.442
Information presented is prepared solely as a general guide and is not intondod to rocogniso or predict the costs
and raturns from any ona particular farm or ranch operation. These projactions woro collected and developed by
staff members of tho Texas Agricultural Extansion Sorvica and approvad for publication.
C13.112
10.233
2.820
1.781
14.834
r
BUDGET PARAMETERS REPORT
October 13, 1993
Parameter
Name
DIESEL
DIESEL BTU
ELECTRICITY
ELECTRICITY BTU
GASOLINE
GASOLINE BTL I
Value
Unit
of
Measure
0.6900 GAL.
135250.0000 BTU
0.0650 KWH
3410.0000 BTU
1.1000 GAL.
124100.0000 BTU
Description
Cost of Diesel Fuel
Energy of Diesel Fuel
Cost of Electricity
Electricity engery
Cost of Gasoline
Energy of Gasoline
HIRED LABOR
5.4000 HOUR
Hired Repair and Maintenance Labor Rate
HIRED LABOR IRR
5.4000 HOUR
Hired Irrigation Operation Labor
INR
1.OOOO %
Insurance Rate, % of Market value
IRITB
11.OOOO %
Interest Rate, Intermediate Term Borrow.
IRITE
7.OOOO %
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
9.7500 %
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
5.OOOO %
Interest Rate, Operating Capital Equity
IRPCF
0.OOOO %
Interest Rate, Positive Cash Flow
LP GAS
0.8200 GAL.
Cost of LP Gas
LP GAS BTU
92140.0000 BTU
Energy of LP Gas
LUBE MULTI
0.0100 NONE
Lube Multiplier
NATURAL GAS
4.1000 MCF
Cost of Natural Gas
NATURAL GAS BTU
1000000.0000 BTU
Energy of Nat. Gas per 100ft3 or Therm
OWNER LABOR
5.4000 HOUR
Owner Repair and Maintenance Labor Rate
OWNER LABOR IRR
5.4000 HOUR
Owner Irrigation Operation Labor
PTR
0.0000 %
Personal Property Tax Rate
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 .
C13.113
"
)
" >
^
B-124KL13)
TEXAS AGRICULTURAL EXTENSION SERVICE . THE TEXAS A&M UNIVERSITY SYSTEM
Z e r l e I . 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
SOUTHWEST TEXAS DISTRICT
Projected for 1993
r
Data collected and submitted by Jose G. Pena
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.
C o o p e r a t i v e 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 S 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
Department of Agriculture cooperating. Distributed in furtherance of the Acts of Congress of May B. 1914, as amended,
and June 30, 1914.
150 - 01-93, New
* >
^
* >
Projections for Planning Purposes Only
Not to be Used without Updating after October 13,
B-1241(L13)
1993,
COW-CALF PRODUCTION, UNIMPROVED BRUSH COUNTRY
So u th w e st Texas District (13)
1993 Projected Costs and Returns per Animal Unit
PRODUCTION
Description
Quantity
CULL
BULLS
BEEF
O.OIHd
12.000
CULL
COWS
BEEF
O.IOHd
9.500
DEER
LEASE
22.000
HEIFER
C A LV E S
0.26Hd
4.100
STEER
C A LV E S
0.39Hd
4.500
Unit
cwt.
cwt.
acre
cwt.
cwt.
$ / Unit
55.0000
47.5000
2.5000
85.0000
95.0000
OPERATING INPUT or CUSTOM OPERATION
Description
Input
Use
COTTONSEED
CAKE
180.000
MISCELLANEOUS
COW-CALF
1.000
SALES
COMMISSION
0.770
S A LT
&
MINERALS
45.670
V E T.
MEDICINE
2.000
WAT E R
FACILITY
R E PA I R
1.000
CUSTOM
HAULING
COW-CALF
0.750
Fuel
Lube
Repair
Unit
lb.
head
head
lb.
head
head
head
$ / Unit
0.140
5.000
10.000
0.280
5.000
2.000
8.000
Total OPERATING INPUT and CUSTOM OPERATION Cost s
289.38
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
Invested
Interest
IT
Equity
1076.717
Interest
OC
Borrowed
18.367
Unit
Dol.
Dol .
Rate of
Return
0.070
0.098
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,
l a n d , m a n a g e m e n t , a n d p r o fi t
Total OWNERSHIP Costs
Description
Input
Equipment
Use
Unit
1.525
7.470
H r.
H r.
Average
Rate
5.398
5.397
Cost
8.23
40.32
48.55
R e s i d u a l r e t u r n s t o l a n d , m a n a g e m e n t , a n d p r o fi t
PA S T U R E
Annual
Cost
11 . 7 7
14.78
185.66
To t a l L A B O R C o s t s
COST
75.37
1.79
26.56
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 nd p r o f i t
LAND
'
212.22
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 d a t i o n , Ta x e s , a n d I n s u r a n c e )
Machinery and Equipment
Livestock
and
Cost
77. 16
Total CAPITAL INVESTMENT Costs
Machinery
Other
Cost
25.20
5.00
7.70
12.79
10.00
2.00
6.00
2.93
0.03
0.86
72.51
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
COST
Yo u r
Estimate
361.88
Total GROSS Income
LABOR
Return
4.42
45. 13
55.00
90.61
166.73
Description
Use
Unit
22.000
Acre
Input
N AT I V E
Lease
1 3 7 . 11
Rate of
Return
3.200
Cost
70.40
To t a l L A N D C o s t s
70.40
R e s i d u a l r e t u r n s t o m a n a g e m e n t a n d p r o fi t
66.71
- WA R N I N G - N o M a n a g e m e n t C o s t S p e c i fi e d
66.71
R e s i d u a l r e t u r n s t o p r o fi t
295.18
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
Spring calving, 78% calf crop, 3% death loss on cows, 13% replacement rate,
10,000 acre ranch, 450 animal units.
# ^
Information presented is prepared solely as a general guide and is not Intandad to recognise or predict tho costs
and returns from any one particular farm or ranch operation. These projactions woro collected and developed by
staff members of the Texas Agricultural extension Service and approved for publication.
L13.1
B-1241(L13)
Projections for Planning Purposes Only
Not to be Used without Updating after October 13, 1993
Cow-Calf Production, Unimproved Brush Country
So u th w e st Texas District (13)
1993 Projected Costs and Returns per Animal Unit
GROSS INCOME Description
CULL BULLS
CULL COWS
DEER LEASE
HEIFER CALVES
STEER CALVES
BEEF
BEEF
Quantity
==:=======
0. 01Hd
12.000
9.500
0., 10Hd
22.000
4. 100
0. 26Hd
4.500
0. 39Hd
Unit
=====
cwt.
cwt.
acre
cwt.
cwt.
$ / Unit
s s :=========
55.OOOO
47.5000
2.5000
85.0000
95.0000
To t a l
Your
Estimate
/,sa%
4.42
45.13
55.00
90.61
166.73
361.88
Total GROSS Income
To t a l
VARIABLE COST Description
COTTONSEED CAKE
CUSTOM HAULING COW-CALF
FENCE
Interest - OC Borrowed
LIVESTOCK LABOR
MISCELLANEOUS COW-CALF
PICKUP TRUCK 3/4 TON
SALES COMMISSION
SALT & MINERALS
STOCK SPRAYER
STOCK TRAILER
TACK
VET. MEDICINE
WATER FACILITY REPAIR
25.20
6.00
1.24
1.79
40.32
5.00
10.76
7.70
12.79
0.02
0.03
0.01
10.00
2.00
Total VARIABLE COST
122.85
GROSS INCOME minus VARIABLE COST
239.03
FIXED COST Description
Unit
Acre
Machinery and Equipment
Livestock
Land
Acre
To t a l
19.67
82.26
70.40
Total FIXED Cost
172.33
Total of ALL Cost
295.18
66.71
NET PROJECTED RETURNS
Spring calving, 78% calf crop, 3% death loss on cows, 13% replacement rate,
10,000 acre ranch, 450 animal units.
/■• "■E k
Information presented Is prepared solely as a general guide and is not Intended to recognize or predict tho 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 approvad for publication.
L13.2
Projections for Planning Purposes Only
Not to be Used without Updating after October 13,
B-1241(L13)
1993.
COW-CALF PRODUCTION, 1/3 IMPROVED PASTURE
So u th w e st Texas District (13)
1993 Projected Costs and Returns per Animal Unit
PRODUCTION Description
CULL BULLS
BEEF
CULL COWS
BEEF
DEER LEASE
HEIFER CALVES
STEER CALVES
Quantity
O.OIHd
12.000
O.IOHd
9.750
18.000
0.27Hd
4.300
0.40Hd
4.800
Unit $ / Unit
cwt.
55.0000
cwt.
47.5000
acre
2.5000
cwt.
85.0000
cwt.
95.0000
Total GROSS Income
Unit
lb.
head
acre
head
lb.
head
head
head
$ / Unit
0.140
5.000
2.000
10.000
0.280
5.000
2.000
8.000
Total OPERATING INPUT and CUSTOM OPERATION Costs
CAPITAL INVESTMENT Description
294.33
Unit
Quantity
Invested
1114.070 Dol
28.516 Dol
IT Equity
OC Borrowed
Rate of
Return
0.070
0.098
Total CAPITAL INVESTMENT Costs
Cost
77.98
2.78
80.77
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
213.57
OWNERSHIP COST Description (Depredation, Taxes, and Insurance)
Machinery and Equipment
Livestock
Total OWNERSHIP Costs
Cost
20.73
13.63
34.36
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
LABOR COST Description
Unit
Input Use
3.052
6.480
Machinery and Equipment
Other
H r.
H r.
179.20
Average
Rate
5.398
5.398
Total LABOR Costs
Cost
16.47
34.98
51.45
Residual returns to land, management, and profit
COST
Cost
25.20
5.00
4.00
8.30
14.00
10.00
2.00
6.16
6.16
0.06
1.61
82.49
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
LAND
Your
Estimate
376.82
OPERATING INPUT or CUSTOM OPERATION
Description
Input Use
COTTONSEED CAKE
180.000
MISCELLANEOUS COW-CALF
1.000
PASTURE MAINT.
2.000
SALES COMMISSION
0.830
SALT & MINERALS
50.000
VET. MEDICINE
2.000
WATER FACILITY REPAIR
1.000
CUSTOM HAULING COW-CALF
0.770
Fuel
Lube
Repa1r
Interest
Interest
Return
4.42
46.31
45.00
98.69
182.40
Description
P A S T U R E 1 / 3 I M P.
Annual
Lease
Input
18.000
Use
Unit
Acre
127.75
Rate of
Return
4.500
Cost
81.00
Total LAND Costs
81.00
Residual returns to management and profit
46.75
-WARNING- No Management Cost Specified
R e s i d u a l r e t u r n s t o p r o fi t
46.75
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
330.07
Spring calving, 80% calf crop, 3% death loss on cows, 13% replacement rate,
4,500 acre ranch, 250 animal units.
Information presented is prepared solely as a general guide and is not intonded to racogniza or pradict tha costs
and raturns from any ona particular farm or ranch operation. These projactions ware collected and dovolopad by
staff members of the Texas Agricultural Extansion Service and approvad for publication.
L13.3
B-124KL13)
Projections for Planning Purposes Only
Not to be Used without Updating after October 13, 1993.
Cow-Calf Production, 1/3 Improved Pasture
So u th w e st Texas District (13)
1993 Projected Costs and Returns per Animal Unit
GROSS INCOME Description
CULL BULLS
CULL COWS
DEER LEASE
HEIFER CALVES
STEER CALVES
BEEF
BEEF
Quantity Unit $ / Unit
O.OIHd
O.IOHd
0.27Hd
0.40Hd
12.000
9.750
18.000
4.300
4.800
cwt.
cwt.
acre
cwt.
cwt.
Total GROSS Income
55.0000
47.5000
2.5000
85.0000
95.0000
To t a l
Yo u r
Estimate
■/rta%
4.42
46.31
45.00
98.69
182.40
376.82
VARIABLE COST Description
To t a l
COTTONSEED CAKE
CUSTOM HAULING COW-CALF
FENCE
Interest - OC Borrowed
LIVESTOCK LABOR
MISCELLANEOUS COW-CALF
PASTURE MAINT.
PICKUP TRUCK 3/4 TON
SALES COMMISSION
SALT & MINERALS
STOCK SPRAYER
STOCK TRAILER
TACK
VET. MEDICINE
WATER FACILITY REPAIR
25.20
6.16
1.62
2.78
34.98
5.00
4.00
22.59
8.30
14.00
0.03
0.04
0.02
10.00
2.00
Total VARIABLE COST
136.72
GROSS INCOME minus VARIABLE COST
240.10
FIXED COST Description
Unit
Acre
Machinery and Equipment
Livestock
Land
Acre
To t a l
32.84
79.51
81.00
Total FIXED Cost
193.35
Total of ALL Cost
330.07
NET PROJECTED RETURNS
46.75
Spring calving, 80% calf crop, 3% death loss on cows, 13% replacement rate,
4,500 acre ranch, 250 animal units.
Information presented is prepared solely as a general guide and Is not Intended to recognize or predict tho costs
and returns from any one particular farm or ranch operation. These projections were collected and developod by
staff members of the Taxas Agricultural Extension Service and approved for publication.
L13.4
/^^
Projections for Planning Purposes Only
Not to be Used without Updating after October 13,
B-1241(L13)
1993.
COW-CALF PRODUCTION, IMPROVED PASTURE
S o u t h w e s t Te x a s D i s t r i c t ( 1 3 )
1993 Projected Costs and Returns per Animal Unit
PRODUCTION Description
CULL BULLS BEEF
CULL COWS BEEF
HEIFER CALVES
STEER CALVES
Quantity
O.OIHd 12.000
O.IOHd 10.000
0.30Hd 4.600
0.43Hd 5.000
Unit
cwt.
cwt.
cwt.
cwt.
$ / Unit
55.OOOO
47.5000
85.0000
95.OOOO
Total GROSS Income
Unit
lb.
head
acre
head
lb.
head
head
head
$ / Unit
0. 140
5.000
2.000
10.000
0.280
5.000
2.000
8.000
Total OPERATING INPUT and CUSTOM OPERATION Costs
CAPITAL INVESTMENT Description
279.42
Unit
Quantity
Invested
1088.484
72.789
IT Equity
OC Borrowed
Dol .
Dol .
Rate of
Return
0.070
0.098
Total CAPITAL INVESTMENT Costs
Cost
22.59
12.37
3 4 . 9 6 "1SP--
Total OWNERSHIP Costs
l a n d . management, a n d p r o fi t
LABOR COST Description
Unit
Input Use
3.553
6.000
Machinery and Equipment
Other
H r.
H r.
161.17
Average
Rate
5.398
5.398
To t a l L A B O R C o s t s
Cost
19.18
32.39
51.57
R e s i d u a l r e t u r n s t o l a n d , m a n a g e m e n t , a n d p r o fi t
PA S T U R E
Annual
76. 19
7.10
196.13
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 )
Machinery and Equipment
Livestock
COST
Cost
83.29
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,
l a n d , m a n a g e m e n t , a n d p r o fi t
LAND
Cost
28.00
5.00
6.64
8.30
14.00
10.00
2.00
6.56
7.33
0.07
1.81
89.72
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
R e s i d u a l r e t u r n s t o l a b o r,
Yo u r
Estimate
369.14
OPERATING INPUT or CUSTOM OPERATION
Description
Input
Use
COTTONSEED
CAKE
200.000
MISCELLANEOUS COW-CALF 1.000
PA S T U R E
M A I N T.
3.320
SALES
COMMISSION
0.830
S A LT
&
MINERALS
50.000
V E T.
MEDICINE
2.000
WAT E R
FACILITY
R E PA I R
1.000
CUSTOM HAULING COW-CALF 0.820
Fuel
Lube
Repair
Interest
Interest
Return
4..42
47..50
115..34
201. 88
Description
IMPROVED
Lease
Input
10.000
Use
Unit
Acre
109.61
Rate of
Return
9.000
Cost
90.00
To t a l L A N D C o s t s
90.00
R e s i d u a l r e t u r n s t o m a n a g e m e n t a n d p r o fi t
19.61
-WARNING- No Management Cost Specified
R e s i d u a l r e t u r n s t o p r o fi t
19.61
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
349.53
Spring calving, 85% calf crop, 3% death loss on cows, 13% replacement rate,
2,000 acre ranch, 200 animal units.
J ^ N
Information prasontad is praparad sololy as a goneral guida and is not intondod to recognize or predict the costs
and returns from any one particular farm or ranch operation. These projections ware collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
L13.5
Projections for Planning Purposes Only B-1241(L13)
Not to be Used without Updating after October 13, 1993.
Cow-Calf Production, Improved Pasture
Southwest Texas District (13)
1993 Projected Costs and Returns
per
Animal
Unit /*****"%
Yo u r
)
G R O S S I N C O M E D e s c r i p t i o n Q u a n t i t y U n i t $ / U n i t To t a l E s t i m a t e
CULL BULLS BEEF O.OIHd 12.000 cwt. 55.0000 4.42
CULL COWS BEEF O.IOHd 10.000 cwt. 47.5000 47.50
HEIFER
C A LV E S
0.30Hd
4.600
cwt.
85.0000
11 5 . 3 4
STEER
C A LV E S
0.43Hd
5.000
CWt.
95.0000
201.88
To t a l
GROSS
VA R I A B L E
Income
COST
369.14
Description
To t a l
COTTONSEED
CAKE
CUSTOM
HAULING
COW-CALF
FENCE
Interest
OC
Borrowed
LIVESTOCK
LABOR
MISCELLANEOUS
COW-CALF
PA S T U R E
M A I N T.
PICKUP
TRUCK
3/4
TON
SALES
COMMISSION
S A LT
&
MINERALS
STOCK
S P R AY E R
STOCK
TRAILER
TA C K
V E T.
MEDICINE
WAT E R
FACILITY
R E PA I R
To t a l
GROSS
VA R I A B L E
INCOME
FIXED
To t a l
To t a l
NET
minus
COST
Machinery
Livestock
Land
COST
and
PROJECTED
COST
Unit
Equipment
Acre
FIXED
of
148.38
VA R I A B L E
Description
ALL
28.00
6.56
1.42
7.10
32.39
5.00
6.64
26.90
8.30
14.00
0.03
0.04
0.02
10.00
2.00
Acre
Cost
Cost
RETURNS
220.76
To t a l
34.66
76.49
90.00
201.15
349.53
19.61
Spring calving, 85% calf crop, 3% death loss on cows, 13% replacement rate,
2,000 acre ranch, 200 animal units.
Information prasontad Is praparad solely as a general guide and is not intandad to racogniza or pradict the costs
and returns from any one particular farm or ranch operation. These projections were collected and davoloped by
staff members of the Texas Agricultural Extension Service and approved for publication.
L13.6
B-1241(L13)
Projections for Planning Purposes Only
Not to be Used without Updating after October 13, 1993,
SHEEP PRODUCTION
So u th w e st Texas District (13)
1993 Projected Costs and Returns per Animal Unit (5 Ewes)
J0^
Unit
cwt.
acre
cwt.
lb.
lb.
PRODUCTION
Description
Quantity
CULL
EWES
0.85Hd
1.000
DEER
LEASE
13.900
LAMBS
4.00Hd
0.700
WOOL
42.500
WOOL
INCENTIVE
SHEEP
42.500
$ / Unit
29.OOOO
2.5000
65.0000
0.9000
1.0700
Return
24.65
34.75
182.00
38.25
45.48
325.13
Total GROSS Income
OPERATING INPUT or CUSTOM OPERATION
Description
Input
LAMB
FEED
MARKETING
SHEEP
MISC.
EXPENSE
SHEEP
RANGE
CUBES
SHEARING
SHEEP
V E T.
MEDICINE
SHEEP
Fuel
Lube
Repa i r
Unit
lb.
head
$
lb.
head
$
Use
60.000
4.850
12.000
375.000
7.500
1.000
$ / Unit
0.090
0.600
Cost
1.000
0. 100
1.500
7.990
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
242.33
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
Invested
Interest
IT
Equity
744.774
Interest
OC
Borrowed
53.527
Rate of
Return
0.070
0.098
Unit
Dol.
Dol .
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,
l a n d , m a n a g e m e n t , a n d p r o fi t
52.13
5.22
184.97
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 d a t i o n , Ta x e s , a n d I n s u r a n c e )
Machinery and Equipment
Livestock
Cost
21.23
5.93
27.16
Total OWNERSHIP Costs
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 nd
Description
Machinery
Other
Cost
57.35
Total CAPITAL INVESTMENT Costs
COST
5.40
2.91
12.00
37.50
11 .25
7.99
4.40
0.04
1.31
82.80
Total OPERATING INPUT and CUSTOM OPERATION Cost s
LABOR
and
Input
Equipment
157.81
p r o fi t
Use
Unit
2.240
9.320
Hr.
Hr.
Average
Rate
5.398
5.397
Cost
12.09
50.30
To t a l L A B O R C o s t s
62.39
R e s i d u a l r e t u r n s t o l a n d , m a n a g e m e n t , a n d p r o fi t
95.42
LAND
COST
PA S T U R E
Annual
your
Estimate
Description
RANGE
Input
Lease
Use
Unit
20.000
Acre
Rate of
Return
3.500
Cost
70.00
To t a l L A N D C o s t s
70.00
R e s i d u a l r e t u r n s t o m a n a g e m e n t a n d p r o fi t
25.42
-WARNING- No Management Cost Specified
Residual
To t a l
returns
Projected
to
Cost
of
p r o fi t
Production
25.42
299.71
100% lamb crop, 1 ram to 33 ewes, 3% death loss, 20% replacement rate.
Information presented is prepared solely as a goneral guide and is not intended to racognizo or predict the costs
and returns from any one particular farm or ranch operation. These projactions woro collected and developed by
staff members of the Toxas Agricultural Extansion Service and approvad for publication.
L13.7
Projections for Planning Purposes Only B-1241(L13)
Not to be Used without Updating after October 13, 1993.
Sheep Production
Southwest Texas District (13)
1993 Projected Costs and Returns per Animal Unit (5 Ewes)
Your
G R O S S I N C O M E D e s c r i p t i o n Q u a n t i t y U n i t $ / U n i t To t a l E s t i m a t e
CULL
EWES
0.85Hd
1.000
cwt.
29.0000
DEER
LEASE
13.900
acre
2.5000
LAMBS
4.00Hd
0.700
cwt.
65.0000
WOOL
42.500
lb.
0.9000
WOOL
INCENTIVE
SHEEP
42.500
lb.
1.0700
To t a l
GROSS
VA R I A B L E
COST
BARN
FENCE
Interest
LAMB
LIVESTOCK
MARKETING
MISC.
PICKUP
RANGE
SHEARING
SHED
STOCK
STOCK
V E T.
WAT E R
WORKING
To t a l
GROSS
0.01
1.34
5.22
5.40
50.30
2.91
12.00
16.14
37.50
11 . 2 5
0.00
0.04
0.05
7.99
0.07
O.18
OC
Borrowed
FEED
LABOR
SHEEP
EXPENSE
SHEEP
TRUCK
3/4
TON
CUBES
SHEEP
MEDICINE
SHEEP
PENS
INCOME
PROJECTED
COST
Unit
174.71
To t a l
Equipment
Acre
35.95
Acre
70.00
FIXED
of
150.41
VA R I A B L E
Description
and
To t a l
COST
minus
COST
Machinery
Livestock
Land
NET
To t a l
-
S P R AY E R
TRAILER
Cost
ALL
Cost
43.35
149.30
299.71
RETURNS
25.42
100% lamb crop, 1 ram to 33 ewes, 3% death loss, 20% replacement rate.
Information prasontad is prepared solely as a general guide and is not intended to recognize or pradict tho costs
and returns from any one particular farm or ranch operation. These projactions wara collactod and dovolopad by
staff mambars of the Taxas Agricultural Extansion Service and approved for publication.
L13.8
"
325.13
Description
VA R I A B L E
FIXED
To t a l
Income
24.65
34.75
182.00
38.25
45.48
^os-*^
}
<
B-1241(L13)
Projections for Planning Purposes Only
Not to be Used without Updating after October 13, 1993,
GOAT PRODUCTION
So u th w e st Texas District (13)
1993 Projected Costs and Returns per Animal Unit (6 Nannies)
PRODUCTION
Description
Quantity
A D U LT
MOHAIR
48.000
CULL
DOES
0.13Hd
85.000
DEER
LEASE
13.900
INCENTIVE
P M T.
G O AT S
54.000
KID
G O AT S
1.800
KID
MOHAIR
6.000
Unit
lb.
lb.
acre
lb.
head
lb.
$ / Unit
1.2000
0.2500
2.5000
2.9900
35.0000
2.5000
Return Estimate
57.60
2.76
34.75
161.46
63.00
15.00
334.57
Total GROSS Income
OPERATING INPUT or CUSTOM OPERATION
Description
Input
MISC.
EXPENSE
G O AT S
RANGE
CUBES
S A LT
AND
MINERAL
SHEARING
G O AT S
V E T.
MEDICINE
G O AT S
Fuel
Lube
Repair
Unit
$
lb.
lb.
head
head
Use
1.000
420.000
60.000
15.000
6.000
$ / Unit
10.000
0. 100
0.350
1.500
1.000
Cost
10.00
42.00
21.00
22.50
6.00
4.40
0.04
1.31
Total OPERATING INPUT and CUSTOM OPERATION Cost s
107.25
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
227.32
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
Invested
Interest
IT
Equity
761.403
Interest
OC
Borrowed
4.677
Rate of
Return
0.070
0.098
Unit
Dol .
Dol .
Cost
53.30
0.46
53.75
Total CAPITAL INVESTMENT Costs
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,
l a n d , m a n a g e m e n t , a n d p r o fi t
173.57
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 )
Machinery and Equipment
Livestock
Cost
21.23
5.29
26.52
Total OWNERSHIP Costs
147.05
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
LABOR
COST
Description
Machinery
Other
and
Input
Equipment
Use
2.240
8.OOO
Unit
H r.
H r.
Average
Rate
5.398
5.398
Cost
12.09
43.18
To t a l L A B O R C o s t s
55.27
R e s i d u a l r e t u r n s t o l a n d , m a n a g e m e n t , a n d p r o fi t
91.78
LAND
COST
PA S T U R E
Annual
Description
RANGE
Input
Lease
Use
Unit
20.000
Acre
Rate of
Return
Cost
3.500
70.00
To t a l L A N D C o s t s
70.00
R e s i d u a l r e t u r n s t o m a n a g e m e n t a n d p r o fi t
21.78
-WARNING- No Management Cost Specified
Residual
To t a l
returns
Projected
to
Cost
of
p r o fi t
Production
21.78
312.80
50% kid crop, 1 buck to 50 nannies, 5% death loss, 20% replacement rate.
Information prasented is prepared solely as a general guide and is not intended to racogniza or predict the costs
and raturns from any ona particular farm or ranch operation. These projections were collected and developed by
staff mambars of tho Taxas Agricultural Extansion Service and approved for publication.
L13.9
Projections for Planning Purposes Only
Not to be Used without Updating after October 13, 1993.
B-1241(L13)
Goat Production
S o u t h w e s t Te x a s D i s t r i c t ( 1 3 )
1993 Projected Costs and Returns per Animal Unit (6 Nannies)
GROSS INCOME Description
ADULT MOHAIR
CULL
DOES
DEER LEASE
INCENTIVE PMT. GOATS
KID GOATS
KID MOHAIR
Unit
Quantity
48.000
0 . 1 3 H d1 8 5 . 0 0 0
13.900
54.000
1.800
6.000
lb.
lb.
acre
lb.
head
lb.
$ / Unit
To t a l
1.2000
0.2500
2.5000
2.9900
35.OOOO
2.5000
57.60
2.76
34.75
161.46
63.00
15.00
Total GROSS Income
334.57
VARIABLE COST Description
To t a l
BARN
FENCE
Interest - OC Borrowed
LIVESTOCK LABOR
MISC. EXPENSE GOATS
PICKUP TRUCK 3/4 TON
RANGE CUBES
SALT AND MINERAL
S H E A R I N G G O AT S
SHED
STOCK SPRAYER
STOCK TRAILER
VET. MEDICINE GOATS
WATER
WORKING PENS
0.01
1.34
0.46
43. 18
10.00
16. 14
42.00
21.00
22.50
0.00
0.04
0.05
6.00
0.07
0.18
Total VARIABLE COST
162.98
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
5.94 per lb. of ADULT MOHAIR
GROSS INCOME minus VARIABLE COST
FIXED COST Description
Machinery and Equipment
Livestock
Land
171.60
Unit
To t a l
Acre
Acre
Total FIXED Cost
Break-Even Price, Total Cost $
Your
Estimate
43.35
36.47
70.00
149.82
0.29 per lb. of ADULT MOHAIR
Total of ALL Cost
312.80
NET PROJECTED RETURNS
21.78
50% kid crop, 1 buck to 50 nannies, 5% death loss, 20% replacement rate.
••**'*s^\
Information presented is prepared solely as a general guide and is not intondod to racogniza or predict the casts
and returns from any ono particular farm or ranch operation. These projactions were collected and developed by
staff members of the Texas Agricultural extension Service and approved for publication.
L13.10
LIVESTOCK PRODUCTS REPORT
October 13, 1993
L i v e s t o c k Name
Price
per
Unit
ADULT MOHAIR
CULL BULLS
CULL COWS
CULL DOES
CULL EWES
DEER LEASE
HEIFER CALVES
INCENTIVE PMT.
KID GOATS
KID MOHAIR
LAMBS
STEER CALVES
WOOL
WOOL INCENTIVE
BEEF
BEEF
GOATS
SHEEP
Unit
of
Mes.
1.2000
55.0000
47.5000
.2500
29.OOOO
2.5000
85.0000
2.9900
35.0000
2.5000
65.0000
95.0000
lb.
cwt.
cwt.
lb.
cwt.
acre
cwt.
lb.
head
lb.
cwt.
cwt.
.9000 l b .
1.0700 l b .
Weight
per
Unit
1.OOOO
100.0000
100.OOOO
1.OOOO
100.0000
.0000
100.oooo
1.oooo
1.0000
1.oooo
100.0000
100.0000
1.oooo
1.oooo
Cash
Flow
Row
27
26
26
26
26
24
24
31
24
27
24
24
27
31
r
Information presented is prepared solely as a general guide and is not intended to recognize
a n d r e t u r n s f r o m a n y o n o p a r t i c u l a r f a r m o r r a n c h o p e r a t i o n . T h e s e p r o j e c t i o n s w e r e c o l l e c t , d and dc
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 .
L 1 3 . 11
:osts
by