Document 11004814
advertisement
Projections for Planning Purposes Only Not to be Used without Updating after February 13, 1998 Dairy Production (without Silage) North Texas (4) ============================================================================== PRODUCTION Description Quantity Unit $ / Unit Return BREEDING HEIFERS 0.200 head 700.0000 140.00 BULL CALVES DAIRY 0.450 head 125.0000 56.25 CULL COWS DAIRY 0.22Hd 13.000 cwt. 38.5000 110.11 HEIFER CALVES DAIRY 0.030 cwt. 150.0000 4.50 MILK 135.000 cwt. 13.9000 1876.50 =========== Total GROSS Income 2187.36 Your Estimate ======== ________ ________ ________ ________ ________ ________ ============================================================================== OPERATING INPUT or CUSTOM OPERATION Description Input Use Unit $ / Unit Cost BREEDING DAIRY 0.333 head 24.500 8.17 GRAIN MIX 22.240 cwt. 7.900 175.70 HAY 37.000 cwt. 3.000 111.00 MGMT. RECORDS 0.333 head 18.000 6.00 MILK REPLACER 13.333 lb. 0.910 12.13 MISCELLANEOUS DAIRY 1.000 head 15.000 15.00 PASTURE DAIRY 0.500 acre 20.000 10.00 SALT 0.240 cwt. 5.300 1.27 SUPPLIES DAIRY 0.333 head 34.750 11.58 UTILITIES 0.333 head 40.000 13.33 VET. MEDICINE DAIRY 0.333 head 30.000 10.00 HAULING MILK 33.750 cwt. 0.720 24.30 Fuel 1.17 Lube 0.12 Repair 0.32 =========== Total OPERATING INPUT and CUSTOM OPERATION Costs 400.09 ________ ________ ________ ________ ________ ________ ________ ________ ________ ________ ________ ________ ________ ________ ________ ============================================================================== Residual returns to capital, ownership labor, land, management, and profit 1787.27 ============================================================================== ________ CAPITAL INVESTMENT Description Interest - IT Borrowed Interest - OC Borrowed Interest - OC Earned Quantity Invested 33.391 1.437 -754.089 Unit Dol. Dol. Dol. Rate of Return 0.121 0.121 0.072 Total CAPITAL INVESTMENT Costs Cost 4.04 0.17 -54.37 =========== -50.16 ============================================================================== Residual returns to ownership, labor, land, management, and profit 1837.42 ============================================================================== OWNERSHIP COST Description (Depreciation, Taxes, and Insurance) Machinery and Equipment ________ ________ ________ ________ ________ ________ Cost 5.36 =========== 5.36 ________ ============================================================================== Residual returns to labor, land, management, and profit 1832.06 ============================================================================== ________ Total OWNERSHIP Costs LABOR COST Description Machinery and Equipment Other Input Use 0.754 16.000 Unit Hr. Hr. Average Rate 5.002 5.000 Total LABOR Costs Cost 3.77 80.00 =========== 83.77 ============================================================================== Residual returns to land, management, and profit 1748.29 ============================================================================== LAND COST Description Input Use PASTURE RENT DAIRY Annual Lease Total LAND Costs 0.500 Unit Acre Rate of Return 2.000 ________ ________ ________ ________ ________ Cost 1.00 =========== 1.00 ============================================================================== Residual returns to management and profit 1747.29 ============================================================================== ________ ________ ________ -WARNING- No Management Cost Specified ============================================================================== Residual returns to profit 1747.29 ============================================================================== ________ 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. B-1241 (C04) Projections for Planning Purposes Only Not to be Used without Updating after February 13, 1998 Total Projected Cost of Production 440.07 ________ 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. B-1241 (C04) Projections for Planning Purposes Only Not to be Used without Updating after February 13, 1998 Dairy Production (without Silage) North Texas (4) GROSS INCOME Description ============================ BREEDING HEIFERS BULL CALVES DAIRY CULL COWS DAIRY HEIFER CALVES DAIRY MILK Quantity ========= 0.200 0.450 0.22Hd 13.000 0.030 135.000 Unit ==== head head cwt. cwt. cwt. Total GROSS Income VARIABLE COST Description ================================= BREEDING DAIRY GRAIN MIX HAULING MILK HAY Interest - Earned Interest - OC Borrowed LIVESTOCK LABOR MGMT. RECORDS MILK REPLACER MISCELLANEOUS DAIRY PASTURE DAIRY SALT SUPPLIES DAIRY TRACTOR 40 HP UTILITIES VET. MEDICINE DAIRY WAGON MANURE Total VARIABLE COST GROSS INCOME minus VARIABLE COST FIXED COST Description ================================= Machinery and Equipment Land Total FIXED Cost Total of ALL Cost NET PROJECTED RETURNS Unit ==== Acre Acre $ / Unit =========== 700.0000 125.0000 38.5000 150.0000 13.9000 Total =========== 140.00 56.25 110.11 4.50 1876.50 =========== 2187.36 Your Estimate ======== ________ ________ ________ ________ ________ ________ Total =========== 8.17 175.70 24.30 111.00 -54.37 0.17 80.00 6.00 12.13 15.00 10.00 1.27 11.58 5.25 13.33 10.00 0.13 =========== 429.67 ________ ________ ________ ________ ________ ________ ________ ________ ________ ________ ________ ________ ________ ________ ________ ________ ________ 1757.69 ________ Total =========== 9.40 1.00 =========== 10.40 ________ ________ 440.07 ________ 1747.29 ________ ________ ________ 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. B-1241 (C04)
