Projections for Planning Purposes Only Not to be Used without Updating after October 15, 2004 Table 6.D Estimated costs and returns per Per cow Cow/Calf Enterprise Trans Pecos Region, Far West Texas, 2005 _______________________________________________________________________ ITEM UNIT PRICE QUANTITY AMOUNT YOUR FARM _______________________________________________________________________ dollars dollars INCOME Cull Cow hd 405.00 0.1500 60.75 _________ Cull Bull hd 750.00 0.0400 30.00 _________ Heifers calf 5.0cwt hd 577.50 0.2750 158.81 _________ Steer Calves 5.5 cwt hd 671.00 0.4250 285.18 _________ --------TOTAL INCOME 534.74 _________ DIRECT EXPENSES Custom Horse Shoing Vet Medicine IBR/PI-2/BVD/BRSV Vibrio Dewormer-Avermectin 8-Way Clostridials Pasturella+8way Clos Lepto-5 Dewormer-Albendazole WNV, E, WEE(HORSE) Deworm (Horse) Rabies (Horse) Health Management Bull Exam Preg Check Implants Feed & Supplements Salt & Mineral 20% Protein Cube Hay (horse) Oats (Horse) Pasture (Horse) Marketing Expense Commission/Yardage Trucking OPERATOR LABOR Tractors Day Labor - Cowboy Special Labor DIESEL FUEL Tractors ELECTRICITY Ranch Overhead GASOLINE Ranch Overhead REPAIR & MAINTENANCE Tractors Ranch Overhead hd 45.00 0.0200 0.90 _________ Dose dose dose dose dose dose dose dose Dose dose 1.75 0.54 4.00 0.42 2.40 0.24 2.40 30.00 10.00 10.00 1.8900 1.0400 1.8900 2.9300 1.7000 1.0400 1.0400 0.0066 0.0066 0.0066 3.31 0.56 7.56 1.23 4.08 0.25 2.50 0.20 0.07 0.07 _________ _________ _________ _________ _________ _________ _________ _________ _________ _________ head head dose 40.00 2.50 1.20 0.0400 1.0000 0.8500 1.60 2.50 1.02 _________ _________ _________ 0.22 9.75 0.04 2.50 1.75 74.4000 2.0010 6.6666 0.0800 0.3800 16.37 19.51 0.28 0.20 0.67 _________ _________ _________ _________ _________ 12.00 1.20 1.0000 1.0000 12.00 1.20 _________ _________ lb cwt lb bu AC hd hd hour 10.00 0.0999 0.99 _________ Day 125.00 0.0400 5.00 _________ gal 1.75 0.5404 0.96 _________ kWh 0.13 58.4000 7.59 _________ gal 1.90 20.0000 38.00 _________ Per cow 0.15 1.0000 0.15 _________ 18.47 1.0000 18.47 _________ 0.55 1.0000 0.55 _________ 8.28 1.0000 8.28 --------156.01 378.73 _________ Per cow Ranch Horse Allocati Per cow INTEREST ON OP. CAP. Per cow TOTAL DIRECT EXPENSES RETURNS ABOVE DIRECT EXPENSES FIXED EXPENSES Implements Tractors Bull Cow Ranch Overhead _________ _________ Per cow 0.27 1.0000 0.27 _________ 1.14 763.89 120.07 1.0000 0.0400 1.0000 1.14 30.56 120.07 _________ _________ _________ 146.85 1.0000 146.85 _________ 4.43 1.0000 4.43 --------303.32 --------459.33 75.41 _________ Per cow each each Per cow Ranch Horse Allocati Per cow TOTAL FIXED EXPENSES TOTAL SPECIFIED EXPENSES RETURNS ABOVE TOTAL SPECIFIED EXPENSES _________ _________ _________ RESIDUAL ITEMS Rangeland 64ac/au acre 112.00 1.0000 112.00 _________ RESIDUAL RETURNS -36.59 _________ _______________________________________________________________________ Note: Cost of production estimates are based on last year's input price Information presented is prepared solely as a general guide & not intended to recognize or predict the costs & returns from any one operation. These projections were collected & developed by TCE staff & approved for publication. B-1241 (L6) Projections for Planning Purposes Only Not to be Used without Updating after October 15, 2004 B-1241 (C6) Table 6.A Estimated resource use and costs for field operations, per Per cow Cow/Calf Enterprise Trans Pecos Region, Far West Texas, 2005 _______________________________________________________________________________________________________________________________________________ POWER UNIT COST EQUIPMENT COST ALLOC LABOR OPERATING/DURABLE INPUT OPERATION/ SIZE/ POWER UNIT PERF TIMES -------------- -------------- ----------------------------------TOTAL OPERATING INPUT UNIT SIZE RATE OVER MTH DIRECT FIXED DIRECT FIXED HOURS COST AMOUNT PRICE COST COST _______________________________________________________________________________________________________________________________________________ ------------dollars----------dollars ---------dollars--------Salt & Mineral lb Salt & Mineral lb Bale Fork 1 20% Protein Cube cwt Salt & Mineral lb Bale Fork 1 20% Protein Cube cwt Salt & Mineral lb Bale Fork 1 20% Protein Cube cwt Salt & Mineral lb Salt & Mineral lb Day Labor - Cowboy Day Work Bulls-Spring IBR/PI-2/BVD/BRSV Dose Vibrio dose Dewormer-Avermectin dose 8-Way Clostridials dose Bull Exam head Work Cows - Spring IBR/PI-2/BVD/BRSV Dose 8-Way Clostridials dose Dewormer-Avermectin dose Preg Check head Fly Control head Vibrio dose Work Calves - Spring 8-Way Clostridials dose IBR/PI-2/BVD/BRSV Dose Implants dose Salt & Mineral lb Blade-Scraper 10' Salt & Mineral lb Salt & Mineral lb Salt & Mineral lb Salt & Mineral lb Day Labor - Cowboy Day Blade-Scraper 10' 2WD 105 2WD 105 2WD 105 0.033 1.00 1.00 1.00 Nov Dec Dec 0.033 1.00 1.00 Jan Jan 0.033 1.00 1.00 Feb Feb 1.00 1.00 0.01 1.00 Mar Apr Apr May 1.00 1.00 2WD 105 2WD 105 1.00 1.00 1.00 1.00 1.00 1.00 0.01 1.00 0.37 0.37 0.37 0.38 0.38 0.38 0.09 0.09 0.09 0.03 0.03 0.03 0.02 6.2000 6.2000 0.22 0.22 1.36 1.36 0.6670 6.2000 9.75 0.22 6.50 1.36 0.6670 6.2000 9.75 0.22 6.50 1.36 0.6670 6.2000 6.2000 9.75 0.22 0.22 6.50 1.36 1.36 0.0400 0.0400 0.0400 0.0400 0.0400 1.75 0.54 4.00 0.42 40.00 0.07 0.02 0.16 0.02 1.60 0.07 0.02 0.16 0.02 1.60 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.75 0.42 4.00 2.50 1.75 0.42 4.00 2.50 1.75 0.42 4.00 2.50 0.54 0.54 0.54 0.8500 0.8500 0.8500 6.2000 0.42 1.75 1.20 0.22 0.36 1.49 1.02 1.36 0.36 1.49 1.02 1.36 6.2000 6.2000 6.2000 6.2000 0.22 0.22 0.22 0.22 1.36 1.36 1.36 1.36 1.36 1.36 1.36 1.36 2.50 0.33 0.33 0.33 2.50 1.36 1.36 1.17 6.50 1.36 1.17 6.50 1.36 1.17 6.50 1.36 1.36 2.50 May May May May Jun Jul Aug Sep Sep Sep 0.02 2.50 Information presented is prepared solely as a general guide & not intended to recognize or predict the costs & returns from any one operation. These projections were collected & developed by TCE staff & approved for publication. Projections for Planning Purposes Only Not to be Used without Updating after October 15, 2004 Work Calves - Fall Pasturella+8way Clos dose Dewormer-Avermectin dose Pasturella+8way Clos dose Work Cows - Fall 8-Way Clostridials dose Lepto-5 dose Dewormer-Albendazole dose Work Bulls - Fall 8-Way Clostridials dose Lepto-5 dose Dewormer-Albendazole dose Salt & Mineral lb Commission/Yardage hd Trucking hd Cow each Bull each Ranch Overhead each Ranch Horse Allocati hd 1.00 1.00 1.00 B-1241 (C6) Oct 0.8500 0.8500 0.8500 2.40 4.00 2.40 2.04 3.40 2.04 2.04 3.40 2.04 1.0000 1.0000 1.0000 0.42 0.24 2.40 0.42 0.24 2.40 0.42 0.24 2.40 0.0400 0.0400 0.0400 6.2000 1.0000 1.0000 1.0000 0.0400 0.0066 0.0066 0.42 0.24 2.40 0.22 12.00 1.20 0.02 0.01 0.10 1.36 12.00 1.20 Oct Oct 0.02 0.01 0.10 1.00 Oct 1.36 1.00 Oct 12.00 1.20 1.00 Nov 120.07 120.07 1.00 May 30.56 30.56 Nov 64.06 146.84 210.90 Nov 0.55 4.44 2.38 7.37 ------- ------- ------- ------- ------ ------------- -------TOTALS 1.11 1.14 64.61 302.18 0.14 5.99 76.02 451.05 INTEREST ON OPERATING CAPITAL 8.28 UNALLOCATED LABOR 0.00 TOTAL SPECIFIED COST 459.33 _______________________________________________________________________________________________________________________________________________ Note: Cost of production estimates are based on last year's input prices. Information presented is prepared solely as a general guide & not intended to recognize or predict the costs & returns from any one operation. These projections were collected & developed by TCE staff & approved for publication.