B-1241(L01)
I Texas
Agricultural Extension Service
The Texas A&M University System
Texas Livestock Enterprise Budgets
Texas Panhandle & South Plains Districts
Projected for 1995
Dallam
Shermar
Hans
ford
Ochil
tree
Hartley
Moore
Hutch
inson
Roberts Hemphill
Oldham
Potter
Carson
Gray
Wheeler
Deaf Smith
Randall
Arm
strong
Donley
Collinsworth
Parmer I Castro Swisher
Bailey
Lamb
Hale
Lipscomt
Briscoe
Floyd
ICochrar Hockley Lubbock Crosby
Yoakum
Gaines
Terry
Lynn
Garza
Dawson Borden
Dr. Stephen H. Amosson, District 1 Extension Economist-Management
Dr. Jackie G. Smith, District 2 Extension Economist-Management
The Texas Agricultural Extension Service • Zerlc L. Carpenter, Director • The Texas A&M University System • College Station, Texas
B-1241(L01)
I Texas
Agricultural Extension Service
The Texas A&M University System
Texas Livestock Enterprise Budgets
Texas Panhandle & South Plains Districts
Projected for 1995
Dr. Stephen H. Amosson, District 1 Extension Economist-Management
Dr. Jackie G. Smith, District 2 Extension Economist-Management
The Texas Agricultural Extension Service • Zerle L. Carpenter, Director • The Texas A&M University System • College Station, Texas
B-1241 <Lh
Projections for Planning Purposes Only
Sot to be Used without Updating after February 13, 1995
Permanent Pasture Establishment, Sprinkler Irrig.
Texas Panhandle District (1)
1995 Projected Costs and Returns per Acre
GROSS INCOME Description
Quantity Unit $ / Unit
To t a l
Unit
====
To t a l
Your
Estimate
-WARNING- No gross receipts
VARIABLE COST Description
FERTILIZER (N)
FERTILIZER (P)
FERTILIZER APPL.
SEED
Fuel & Lube - Machinery
- Irrigation
- Machinery
Repairs
- Irrigation
- Machinery
Labor
- Irrigation
- OC Borrowed
Interest
Quantity
40.000
50.000
1.000
15.000
2.691
0.384
31.473
lb.
lb.
acre
lb.
Acre
Acre
Acre
Acre
Hour
Hour
Dol.
7.000
6.964
0.090
3.00
5.25
3.00
18.75
8.37
10.02
5.47
2.06
18.84
2.67
2.83
- 8 0 . 28
GROSS INCOME minus VARIABLE COST
Machinery and Equipment
Irrigation
Land
.075
.105
3.000
1.250
80.28
Total VARIABLE COST
FIXED COST Description
$ / Unit
Unit
To t a l
:====-=-__!=!==
Acre
Acre
Acre
42..71
19. 66
25.,00
Total FIXED Cost
87.,37
Total of ALL Cost
167,,65
NET PROJECTED RETURNS
-167..65
Information presented a prepared soUfy as a general gmde and is not intendedto recognise cr predict the coos and returns from any one particular farm or ranch operation.
These projections were collected and developed by stag members of the Texas A^adtsatdExunatmSerynce and approved far publication.
Ll.l
)ses Only
Only
Projections for Planning Purposes
'ebruary 13, 1995
Date
Stage
of
Production
Type
of
Product Name
Prod
B-1241 (Lh
Number
Weight
of
per
Head
Units
Cash
NonCash
Landlord 3rea<
Share Even
Prod.
-WARNING- No valid Receipts records
Date
Stage
of
Production
=_=====_== ================
07/10/95
07/15/95
07/20/95
08/05/95
08/10/95
08/14/95
08/14/95
08/14/95
08/15/95
08/15/95
08/20/95
09/15/95
10/31/95
11 / 1 5 / 9 5
12/31/95
Type
of
Input
===>=o
M
M
M
M
M
E
E
G
M
E
M
0
M
0
K
Input Name
Number
of
Units
Cash
NonCash
F i x e d L a n d l ord
or
Share
Va r i .
================= = = == = =3=1= ============= ===== ===== =■==-====
PLOWING
FLOATING
DISCING
DISCING
PACKING
FERTILIZER (N)
FERTILIZER (P)
FERTILIZER APPL.
DRILLING
SEED
PACKING
IRRIGATION
PICKUP TRUCK
IRRIGATION
CASH-RENT
TANDEM
TANDEM
DRY
DRY
1 DRILL
PASTURE
3/4 TON
PASTURE
1.0000
1.0000
1.0000
1.0000
1.0000
40.0000
50.0000
1.0000
1.0000
15.0000
1.0000
4.0000
15.0000
2.0000
1.0000
C
C
C
V
V
V
C
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and is not intended to recogmx or predict the costs and returns from any one particular farm or ranch operation.
L1.2 These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approvedfar publication
Projections for Planning Purposes Only
Sot to be Used without Updating after February 13. 1995
B-1241 (Ll,
Permanent Pasture, Sprinkler Irrig. (Natural Gas)
Texas Panhandle District (1)
1995 Projected Costs and Returns per Acre
GROSS INCOME Description
PASTURE
Quantity Unit
182.000 days
$ / Unit
0.7200
Total GROSS Income
VARIABLE COST Description
FERTILIZER (N)
FERTILIZER (P)
FERTILIZER APPL.
FERTILIZER (N)
FERTILIZER APPL.
Fuel & Lube - Machinery
- Irrigation
Unit
Quantity
100.000
40.000
1.000
50.000
1.000
0.733
1.152
30.396
-0.193
lb.
lb.
acre
lb.
acre
Acre
Acre
Acre
Acre
Hour
Hour
Dol.
Dol.
$ / Unit
.075
.105
3.000
.075
3.000
7.000
6.964
0.090
0.050
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: oosst t
$
To t a l
7.50
4.20
3.00
3.75
3.00
1.04
30.06
0.30
6.18
5.13
8.02
2.74
-0.01
0 .41 pe r days of PAS TURE
56.13
GROSS INCOME minus VARIABLE COST
Unit
Acre
Acre
Acre
Acre
To t a l
3.67
58.98
25.00
35.92
123.57
Total FIXED Cost
Break-Even Price, Total Cost $
131.04
74.91
Total VARIABLE COST
Machinery and Equipment
Irrigation
Land
Perennial Crop
Yo u r
Estimate
131.04
Repairs - Machinery
- Irrigation
Labor - Machinery
- Irrigation
Interest - OC Borrowed
Interest - Positive Cash
FIXED COST Description
To t a l
1.09 per da ys of PASTURE
Total of ALL Cost
198.49
NET PROJECTED RETURNS
-67.45
Information presentedisprepared solelyas a generalguide and is not intendedto recogmtt or predict the costs and returns from any one particular farm or rmch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication
L1.3
Projections jor Planning Punooses Only
\ot to be Used without Updating after February 13. 1995
Date
Stage
of
Production
Type
of
Product
Name
B-1241 (LU
Number
Weight
of
Prod.
per
Units
Head
======== ================ ===== ===============:========== ============= ====•========
Cash Landlord _:ea'<
N o n - S h a r e E v e r.
Cash
Prod.
3=
A
09/20/95
Date
Stage
of
.Production
Type
of
PASTURE
182.0000
Input Name
Number
of
Units
Input
.0000
Cash
NonCash
=====
========
C
Fixed Landlord
or
Share
Va r i .
======== ================ ===== ===============:========== ============= ====:= ===== ========
03/15/95
03/15/95
03/15/95
03/20/95
04/20/95
05/20/95
06/15/95
06/15/95
06/20/95
06/30/95
07/20/95
08/20/95
09/20/95
09/30/95
L1.4
E
E
G
0
0
O
E
G
O
M
O
O
L
K
FERTILIZER (N)
FERTILIZER (P)
FERTILIZER APPL .
IRRIGATION
IRRIGATION
IRRIGATION
FERTILIZER (N)
FERTILIZER APPL .
IRRIGATION
PICKUP TRUCK
IRRIGATION
IRRIGATION
PASTURE
CASH-RENT
DRY
DRY
DRY
DRY
3/4 TON
PASTURE
100.0000
40.0000
1.0000
2.0000
2.0000
2.0000
50.0000
1.0000
4.0000
20.0000
4.0000
4.0000
1.0000
1.0000
c
c
c
V
V
V
c
c
V
V
F
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide aid is not intended to recognize or predict the costs and re tuna from my one particular form or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication
.00
=====
-
Projections for Planning Purposes Only
Sot to be Used without Updating after February 13. 1995
B-1241 (LI)
Forage Sorghum, Dryland
Texas Panhandle District (1)
1995 Projected Costs and Returns per Acre
GROSS INCOME Description
GRAZING SORGHUM
Quantity Unit
$ / Unit
100.000 lb.
0.4000
Total GROSS Income
VARIABLE COST Description
SEED
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
Interest - OC Borrowed
To t a l
Yo u r
Estimate
40.00
40.00
Quantity
Unit
$
/ Unit
5.000 lb.
Acre
Acre
1.327 Hour
11 . 7 3 6 D o l .
.840
7.001
0.090
To t a l
4.20
3.65
1.52
9.29
1.06
19.71
Total VARIABLE COST
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: oosst t $ 0 . 1 9 p e r l b . of GRAZING
20.29
GROSS INCOME minus VARIABLE COST
FIXED COST Description
Machinery and Equipment
Land
Unit
Acre
Acre
Total of ALL Cost
NET PROJECTED RETURNS
16.41
20.00
36.41
Total FIXED Cost
Break-Even Price, Total Cost $
To t a l
0.56 per lb. of GRAZIN(
56.12
-16.12
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs and returns from any one particular farm or ranch operation
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication
L1.5
Projections for Planning Purposes Only
Not to be Used without Updating after■February 13. 1995
Date
Stage
of
Type
of
Product Name
Production
Prod.
======== ================ =====
A GRAZING
09/20/95
SORGHUM
B-1241 ill)
Number
Weight Cash Landlord areak
per
NonShare
Even
Units
Head
Cash
Prod.
============= ===== ======== =====
100.0000
.0000
N
.00
Y
of
Cash Fixed Landlord
Non- or Share
Production
Units
C a s h Va r i .
Input
======== ================ ===== ========================= ============= ===== ===== ========
1.0000
M CHISELING
.00
02/15/95
M DISCING
TA N D E M
1.0000
.00
04/20/95
E
SEED
SORGHUM
5.0000
C
V
.00
05/15/95
1.0000
05/15/95
M DRILLING 1 DRILL
.00
20.0000
.00
06/30/95
M PICKUP TRUCK 3/4 TON
K
CASH-RENT SORGHUMD
1.0000
F
.00
06/30/95
Date
Stage
of
L1.6
Type
of
Input Name
Number
of
Information presented is prepaid solely as a general guide and is not Intended to recognise or predict the costs aui returns from any one particular farm or ranch operation.
These projections were collected aid developed by staff members of the TexasAgricultural Extension Service and approved far publication
Projections for Planning Purposes Only
Sot to be Used without Updating after February 13. 1995
B-1241 (Ll)
Cow-Calf Budget
Texas High Plains (1)
1995 Projected Costs and Returns per Head
PRODUCTION Description
CULL COWS
HEIFER CALVES
STEER CALVES
Quantity Unit $
0.12Hd 10.000 cwt.
0.23Hd 4.500 cwt.
0.43Hd 5.000 cwt.
/ Unit
41.5000
83.0000
87.0000
Return
49.80
85.91
187.05
Yo u r
Estimate
322.76
Total GROSS Income
OPERATING INPUT or CUSTOM OPERATION
Description
Input Use
CORRAL REPAIR
1.000
COTTONSEED CAKE
322.500
FENCE REPAIR
1.000
HAY
900.000
MARKETING COW-CALF
0.850
MISCELLANEOUS COW-CALF
1.000
SALT & MINERALS
27.500
1.000
VET. MEDICINE
1.000
WATER FACIL REPR
Fuel
Lube
Repair
Unit
head
lb.
head
lb.
head
head
lb.
head
head
$ / Unit
1.550
0 . 11 5
4.000
0.030
5.000
3.000
0.070
7.500
2.500
Cost
1.55
37.09
4.00
27.00
4.25
3.00
1.93
7.50
2.50
2.98
0.30
1.31
93.40
Total OPERATING INPUT and CUSTOM OPERATION Costs
Residual returns to capital, ownership
229.,35
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.tt
.=====_=============:========-===-=.=============
Rate of
Cost
CAPITAL INVESTMENT Description
Quantity Unit
Return
Invested
0.090
84..69
940.965 Dol.
Interest - IT Borrowed
0.090
12..63
140.329 Dol.
Interest - OC Borrowed
97.32
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,
land, management, and profit
132.04
OWNERSHIP COST Description (Depreciation, Taxes, and Insurance)
Machinery and Equipment
Livestock
18.82
Total OWNERSHIP Costs
113.21
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
Cost
15.79
3.04
Input
Machinery and Equipment
Other
Use
Unit
2.368
6.400
Hr.
Hr.
Average
Rate
7.024
5.000
Cost
16.63
32.00
Total LABOR Costs
48.63
Residual returns to land, management, and profit
64.58
LAND COST Description
Input Use Unit
PASTURE
Annual Lease
20.000 Acre
Total LAND Costs
Residual returns to management and profit
Rate of
Return
4.000
Cost
80..00
80..00
.============
-15..42
-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
-15.42
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
338.18
Information presentedispreparedsolely as a general guide and is not intended to recognise or predict the costs and returns from any one particularfam or ranch operation
These projections were collectedanddevelopedby staffmembers ofthe TexeaA^culturalExtensttm Service and cfpravedfar publication.
LI.7
B-1241 (Lh
Projections for Planning Purposes Only
Sot to be Used without Updating after February 13. 1995
Cow-Calf Budget
Texas High Plains (1)
1995 Projected Costs and Returns per Head
Quantity
GROSS INCOME Description
CULL
HEIFER
STEER
COWS
C A LV E S
C A LV E S
0 . 1 2 H di 1 0 . 0 0 0
4.500
0 . 2 3 H dI
0 . 4 3 H d1 5 . 0 0 0
Unit
cwt.
cwt.
cwt.
S / Unit
41.5000
83.0000
87.0000
To t a l
49.80
85.91
187.05
322.76
Total GROSS Income
To t a l
VARIABLE COST Description
1.55
37.09
4.00
27.00
0.08
12.63
32.00
4.25
3.00
0.30
20.39
1.93
0.18
0.17
0.10
7.50
2.50
CORRAL REPAIR
COTTONSEED CAKE
FENCE REPAIR
HAY
HAYRACK-FEEDER
Interest - OC Borrowed
LIVESTOCK LABOR
MARKETING COW-CALF
MISCELLANEOUS COW-CALF
PENS & EQUIPMENT
PICKUP TRUCK 3/4 TON
SALT & MINERALS
STOCK SPRAYER
STOCK TRAILER
TACK
VET. MEDICINE
WATER FACIL REPR
Total VARIABLE COST
154.67
GROSS INCOME minus VARIABLE COST
168.09
FIXED COST Description
Machinery and Equipment
Livestock
Land
Unit
Acre
Acre
To t a l
24.83
78.68
80.00
Total FIXED Cost
183.51
Total of ALL Cost
338.18
NET PROJECTED RETURNS
-15.42
L1.8
Yo u r
Estimate
Information presented is prepared solely as a general guide andis not intendedto recognise or predict the costs out returns from anyone particular form or ranch operation
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
Projections for Planning Purposes Only B-1241 (Lb
Sot to be Used without Updating after February 13. 1995
Winter Stocker Calf Budget
Texas Panhandle District (1)
1995 Projected Costs and Returns per Head
PRODUCTION Description Quantity Unit $ / Unit Return Estimate
FEEDER STEERS MARCH 0.98Hd 6.100 cwt. 75.0000 448.35
To t a l
GROSS
Income
OPERATING INPUT or CUSTOM OPERATION
Description
H AY
STOCKER
MISCELLANEOUS STOCKER
SALT & MINERALS STOCKERS
STOCKER STEERS WINTER
VET & PROCESSING
WHEAT PASTURE
4
t Use
0.100
1.000
15.000
4.000
1.000
16.000
4
Unit
ton
head
lb.
cwt.
head
cwt.
$ / Unit
50.000
1.000
0.233
86.250
7.500
2.750
8.35
Cost
5.00
1.00
3.50
345.00
7.50
44.00
To t a l O P E R AT I N G I N P U T a n d C U S T O M O P E R AT I O N C o s t s 4 0 6 . 0 0
Residual returns to capital, ownership
42.36
.t
labor, land, management, and profit
============================================
Cost
Rate of
CAPITAL INVESTMENT Description
Quantity Unit
Return
Invested
4.30
47.727 Dol.
0.090
Interest - OC Equity
0.090
10.02
111.363 Dol.
Interest - OC Borrowed
To t a l
C A P I TA L
INVESTMENT
Residual returns to ownership, labor,
land,
management,
Costs
and
p r o fi t
14.32
28.04
-WARNING- No Ownership Cost
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 2 8 . 0 4
LABOR COST Description Input Use Unit Average Cost
Rate
Other
1-800
Hr.
5.000
9.00
To t a l
LABOR
Residual
returns
to
Costs
land,
management,
9-00
and
p r o fi t
19.04
-WARNING- No Land Cost Specified
Residual
returns
to
management
and
p r o fi t
19.04
-WARNING- No Management Cost Specified
Residual
To t a l
returns
Projected
to
Cost
profit
of
__.£.__!_._1.
Production
429.31
Information presentedis preparedsolely as a general guide auiis not intendedto recognize or preoScl the camatdntunafram am one particulaformarroKh operation ^
These projections were collected and developed by staff members of the Texas A&culturai Extension Service aid approved for publication. «- .
Projections for Planning Purposes Only B-1241 iLli
Sot to be Used without Updating after February 13. 1995
Winter Stocker Calf Budget
Texas Panhandle District (1)
1995 Projected Costs and Returns per Head
GROSS
INCOME
FEEDER
Description
STEERS
To t a l
MARCH
Quantity
0.98Hd
6.100
GROSS
VA R I A B L E
Unit
$
cwt.
/
Unit
75.0000
Income
COST
Description
VA R I A B L E
Your
Estimate
448.35
448.35
To t a l
H AY
STOCKER
Interest
OC
Borrowed
Interest
OC
Equity
LIVESTOCK
LABOR
MISCELLANEOUS
STOCKER
S A LT
&
MINERALS
STOCKERS
STOCKER
STEERS
WINTER
VET
&
PROCESSING
W H E AT
PA S T U R E
To t a l
To t a l
COST
5.00
10.02
4.30
9.00
1.00
3.50
345.00
7.50
44.00
429.31
Break-Even Price, Total Variable Cost $ 71.81 per cwt. of FEEDER STEERS
GROSS
FIXED
INCOME
COST
minus
VA R I A B L E
Description
COST
Unit
19.04
To t a l
Break-Even Price, Total Cost $ 71.81 per cwt. of FEEDER STEERS
To t a l
NET
of
PROJECTED
ALL
Cost
RETURNS
429.31
19.04
Information presented is preparedsolely as a general guide andis not intendedlo recognize or preact the costs and returns from any one pantcular farm or ranch iiptraum.
Ll. 10 These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication
Projections for Planning Purposes Only B-1241 (Lb
Sot to be Used without Updating after February 13. 1995
Summer Stocker Calf Budget
Texas Panhandle Area (1&2)
1995 Projected Costs and Returns per Head
PRODUCTION Description Quantity Unit $ / Unit Return Estimate
FEEDER STEERS OCTOBER 0.98Hd 5.700 cwt. 7 5.0000 418.95
To t a l
GROSS
Income
OPERATING INPUT or CUSTOM OPERATION
Description
Input Use
DELIVERY STOCKER
1.000
PASTURE
5.000
15.000
SALT & MINERALS STOCKERS
STOCKER STEERS
4.000
VET & PROCESSING
1.000
Unit
head
$/mo
418.95
$ / Unit
5.000
8.000
0.233
102.000
7.500
lb.
cwt.
head
Cost
5.00
40.00
3.50
408.00
7.50
To t a l O P E R AT I N G I N P U T a n d C U S T O M O P E R AT I O N C o s t s 4 6 4 . 0 0
Residual returns to capital, ownership
labor,
land,
management,
and
p r o fi t
-45.05
C A P I TA L I N V E S T M E N T D e s c r i p t i o n Q u a n t i t y U n i t R a t e o f C o s t
Invested
Return
Interest
OC
Equity
55.963
Dol.
0.090
5.04
Interest
OC
Borrowed
130.580
Dol.
0.090
11 . 7 5
To t a l
C A P I TA L
INVESTMENT
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,
Costs
and
p r o fi t
16.79
-61.83
-WARNING- No Ownership Cost
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 - 6 1 . 8 3
-WARNING- No Labor Cost Specified
Residual
returns
to
land,
management,
and
p r o fi t
-61.83
-WARNING- No Land Cost Specified
Residual
returns
to
management
and
p r o fi t
-61.83
-WARNING- No Management Cost Specified
Residual
To t a l
returns
Projected
to
Cost
of
p r o fi t
Production
~61,83
480.78
Information presentedis prepaedsolely as a general guide andis not intendedto recognise or pnd^ the com and returns from any one pantculafdmv , . |(
These projections were collected aui developed by staff members of the Texas Agricultural Extension Service andapprovedfar publication.
B-1241 (Lb
Projections for Planning Purposes Only
Sot to be Used without Updating after February 13. 1995
Summer Stocker Calf Budget
Texas Panhandle Area (1&2)
1995 Projected Costs and Returns per Head
GROSS INCOME Description
Quantity Unit $ / Unit
FEEDER STEERS OCTOBER 0.98Hd
5.700 cwt,
75.0000
418.95
To t a l
VARIABLE COST Description
5.00
11.75
5.04
40.00
3.50
408.00
7.50
DELIVERY STOCKER
Interest - OC Borrowed
Interest - OC Equity
PASTURE
SALT & MINERALS STOCKERS
STOCKER STEERS
VET & PROCESSING
Total VARIABLE COST
480.78
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
86.06 per cwt. of FEEDER STEERS
GROSS INCOME minus VARIABLE COST
Break-Even Price, Total Cost $
-61.83
Unit
To t a l
86.06 per cwt. of FEEDER STEERS
Total of ALL Cost
480.78
NET PROJECTED RETURNS
-61.83
L1.12
Your
Estimate
418.95
Total GROSS Income
FIXED COST Description
To t a l
Information presented is prepared solely as a general guide aid is not intended to recogmse or predict the casts aui returns from ay one particular from or ranch operation
These projections were collected and developed by staff members of the Texas Agricultural Extension Service aid approved far publication
Projections for Planning Purposes Only B-1241 (Lb
Not to be Used without Updating after February 13. 1995
Livestock Products Report
L i v e s t o c k Name
Price
Unit
per
of
Unit
CULL COWS
FEEDER STEERS
FEEDER STEERS
HEIFER CALVES
STEER CALVES
MARCH
OCTOBER
41.5000
75.0000
75.0000
83.0000
87.0000
Mes.
cwt.
cwt.
cwt.
cwt.
cwt.
Weight
per
Unit
100.0000
100.0000
100.0000
100.0000
100.0000
Cash
Flow
Row
31
25
25
24
24
Information presented is preparedsolely as a general guide andis not intended to recognise or predict dm com and retunafrom any one particular farm or ranch operation.
These projections were collected end developed by staff members of the Texas Agricultural Extension Service andapprovedfor publication. Ll. 1J
Educational programs conducted by the Texas Agricultural Extension Service serve people of all ages regardless of socio-economic level, race,
color, sex or national origin.
Cooperative Extension Work in Agriculture and Home Economics, The Texas A&M University System and the United States Department of
Agriculture cooperating Distributed in furtherance of the acts of Congress of May 8, 1914, as amended, and June 30, 1914.
150-01-95,
New
ECO
7-2