Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1998
B-1241 (C04)
Stocker Steers (Wheat Grazing Nov-Feb 120 Days)
North Texas (4)
Your
============================================================================== Estimate
PRODUCTION Description
Quantity
Unit
$ / Unit
Return
========
FEEDER STEERS
840 LB.
0.98Hd
8.400 cwt.
73.5000
605.05 ________
===========
Total GROSS Income
605.05 ________
==============================================================================
OPERATING INPUT or CUSTOM OPERATION
Description
Input Use
Unit
$ / Unit
Cost
HAY
BERMUDA
2.000 cwt.
3.000
6.00
MISCELLANEOUS
STOCKER
1.000 head
4.000
4.00
PASTURE
NATIVE
0.250 acre
8.000
2.00
SALES COMMISSIONSTOCKER
8.400 cwt.
2.000
16.80
SALT & MINERALS
0.300 cwt.
7.930
2.38
STOCKER STEERS
4.800 cwt.
95.000
456.00
SUPPLEMENT
0.500 cwt.
10.750
5.38
VET. MEDICINE
STOCKER
1.000 head
7.000
7.00
WHEAT $/CWT GAIN
3.600 cwt.
25.000
90.00
Fuel
1.29
Lube
0.13
Repair
0.96
===========
Total OPERATING INPUT and CUSTOM OPERATION Costs
591.94
==============================================================================
Residual returns to capital, ownership
labor, land, management, and profit
13.11
==============================================================================
CAPITAL INVESTMENT Description
Interest - IT Borrowed
Interest - OC Borrowed
Quantity
Invested
144.052
343.056
Unit
Dol.
Dol.
Rate of
Return
0.121
0.121
Total CAPITAL INVESTMENT Costs
Total OWNERSHIP Costs
________
________
Cost
17.43
41.51
===========
58.94
==============================================================================
Residual returns to ownership, labor,
land, management, and profit
-45.82
==============================================================================
OWNERSHIP COST Description (Depreciation, Taxes, and Insurance)
Machinery and Equipment
________
________
________
________
________
________
________
________
________
________
________
________
Cost
15.50
===========
15.50
==============================================================================
Residual returns to labor, land, management, and profit
-61.32
________
________
________
________
________
________
________
==============================================================================
LABOR COST Description
Machinery and Equipment
Other
Total LABOR Costs
Input Use
0.917
3.040
Unit
Hr.
Hr.
Average
Rate
5.682
5.000
Cost
5.21
15.20
===========
20.41
==============================================================================
Residual returns to land, management, and profit
-81.73
==============================================================================
________
________
________
________
-WARNING- No Land Cost Specified
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.
Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1998
B-1241 (C04)
==============================================================================
Residual returns to management and profit
-81.73
==============================================================================
________
-WARNING- No Management Cost Specified
==============================================================================
Residual returns to profit
-81.73
==============================================================================
________
Total Projected Cost of Production
________
686.78
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.
Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1998
B-1241 (C04)
Stocker Steers (Wheat Grazing Nov-Feb 120 Days)
North Texas (4)
GROSS INCOME Description
============================
FEEDER STEERS
670 LB.
Quantity
=========
0.98Hd
6.700
Unit
====
cwt.
Total GROSS Income
VARIABLE COST Description
=================================
HAY
BERMUDA
Interest - OC Borrowed
LIVESTOCK LABOR
MISCELLANEOUS
STOCKER
PASTURE
NATIVE
PENS & EQUIPMENT
PICKUP TRUCK
3/4 TON
SALES COMMISSIONSTOCKER
SALT & MINERALS
STOCKER STEERS
SUPPLEMENT
VET. MEDICINE
STOCKER
WHEAT $/CWT GAIN
Total VARIABLE COST
GROSS INCOME minus VARIABLE COST
FIXED COST Description
=================================
Machinery and Equipment
Total FIXED Cost
Total of ALL Cost
NET PROJECTED RETURNS
Unit
====
Acre
$ / Unit
===========
80.0000
Your
Total
Estimate
=========== ========
525.28 ________
===========
525.28 ________
Total
===========
6.00
38.92
9.50
4.00
2.00
1.88
5.72
13.40
1.49
456.00
5.38
7.00
47.50
===========
598.77
________
________
________
________
________
________
________
________
________
________
________
________
________
-73.49
________
Total
===========
32.93
===========
32.93
________
631.70
________
-106.42
________
________
________
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.