Projections for Planning Purposes Only Not to be Used without Updating after January 1, 2008 Table 10.D Estimated costs and returns per AU Trans Pecos Meat Goats 6 hd/AU Trans-Pecos, Far West Texas, 2008 _______________________________________________________________________ ITEM UNIT PRICE QUANTITY AMOUNT YOUR FARM _______________________________________________________________________ dollars dollars INCOME Cull doe - Meat hd 54.60 1.2000 65.52 _________ Meat Goat Kids hd 72.60 7.8000 566.28 _________ --------TOTAL INCOME 631.80 _________ DIRECT EXPENSES VET MEDICINE Clostridials Shp/Gts Deworm S&G-Ivomec Lice control - S&G WNV, E, WEE(HORSE) Deworm (Horse) Rabies (Horse) FEED & SUPPLEMENTS Cottonseed - S&G Salt -goats/sheep Working dog food Hay (horse--grass) Oats (Horse) Pasture (Horse) MARKETING EXPENSE Sales comm. - S&G DEATHLOSS Deathloss-meat goats CUSTOM HIRE Predator Control Horse Shoing Day Labor - Cowboy Special Labor ELECTRICITY Ranch Overhead GASOLINE Ranch Overhead REPAIR & MAINTENANCE Ranch Overhead Ranch Horse Allocati INTEREST ON OP. CAP. dose dose dose dose dose dose 0.36 1.00 0.30 12.00 8.00 10.00 6.0000 18.0000 18.0000 0.0066 0.0066 0.0066 2.16 18.00 5.40 0.08 0.05 0.07 _________ _________ _________ _________ _________ _________ lb lb lb lb bu ac 0.06 0.08 0.40 0.11 5.75 1.75 405.0000 43.2000 4.8600 6.6666 0.0800 0.3800 25.31 3.80 1.94 0.73 0.46 0.67 _________ _________ _________ _________ _________ _________ hd 2.00 7.8000 15.60 _________ hd 77.40 0.7800 60.37 _________ ac hd 0.25 75.00 65.0000 0.0200 16.25 1.50 _________ _________ day 125.00 0.3280 41.02 _________ kWh 0.13 58.4000 7.59 _________ gal 3.00 20.0000 60.00 _________ AU AU AU 18.47 0.55 17.76 1.0000 1.0000 1.0000 18.47 0.55 17.76 --------297.78 334.02 _________ _________ _________ 120.29 21.16 3.85 168.06 4.89 --------318.25 --------616.02 15.78 _________ _________ _________ _________ _________ TOTAL DIRECT EXPENSES RETURNS ABOVE DIRECT EXPENSES FIXED EXPENSES Meat Goat Nanny Buck - Goat Working Dogs (3) Ranch Overhead Ranch Horse Allocati each each each AU AU 20.04 105.78 288.87 168.06 4.89 TOTAL FIXED EXPENSES TOTAL SPECIFIED EXPENSES RETURNS ABOVE TOTAL SPECIFIED EXPENSES 5.9998 0.2000 0.0133 1.0000 1.0000 _________ _________ _________ _________ _________ RESIDUAL ITEMS Rangeland 64ac/au acre 112.00 1.0000 112.00 _________ RESIDUAL RETURNS -96.22 _________ _______________________________________________________________________ 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 (C6) Projections for Planning Purposes Only Not to be Used without Updating after January 1, 2008 B-1241 (C6) Table 10.A Estimated resource use and costs for field operations, per AU Trans Pecos Meat Goats 6 hd/AU Trans-Pecos, Far West Texas, 2008 _______________________________________________________________________________________________________________________________________________ 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--------Day Labor - Cowboy day Clostridials Shp/Gts dose Cottonseed - S&G lb Salt -goats/sheep lb Drench Nannies Day Labor - Cowboy day Deworm S&G-Ivomec dose Lice control - S&G dose Work Kids/Lambs Day Labor - Cowboy day Salt -goats/sheep lb Working dog food lb Predator Control ac Drench Nannies Day Labor - Cowboy day Deworm S&G-Ivomec dose Lice control - S&G dose Deathloss-meat goats hd Salt -goats/sheep lb Drench Nannies Day Labor - Cowboy day Deworm S&G-Ivomec dose Lice control - S&G dose Sales comm. - S&G hd Salt -goats/sheep lb Working dog food lb Buck - Goat each Meat Goat Nanny each Working Dogs (3) each Ranch Overhead each Ranch Horse Allocati hd 1.00 Jan 1.00 Mar 1.00 May 0.06 0.06 1.00 May 1.00 Jun 1.00 1.00 Jun Aug 0.06 0.06 1.00 1.00 1.00 7.50 0.36 0.06 0.08 2.16 25.31 0.95 7.50 2.16 25.31 0.95 6.0000 6.0000 1.00 0.30 6.00 1.80 8.38 6.00 1.80 10.8000 2.4300 65.0000 0.08 0.40 0.25 0.95 0.97 16.25 8.38 0.95 0.97 16.25 6.0000 6.0000 0.7800 10.8000 1.00 0.30 77.40 0.08 6.00 1.80 60.37 0.95 8.38 6.00 1.80 60.37 0.95 8.38 8.38 8.38 Aug Sep Nov 0.06 6.0000 405.0000 10.8000 8.38 8.38 6.00 1.80 1.00 Nov 15.60 1.00 Dec 0.95 0.97 1.00 Jan 21.16 21.16 1.00 Jan 120.29 120.29 1.00 Jan 3.85 3.85 Jan 86.06 168.06 254.12 Jan 0.55 4.89 3.56 9.00 ------- ------- ------- ------- ------ ------------- -------TOTALS 0.00 0.00 86.61 318.25 0.32 41.02 152.39 598.27 INTEREST ON OPERATING CAPITAL 17.76 UNALLOCATED LABOR 0.00 TOTAL SPECIFIED COST 616.02 _______________________________________________________________________________________________________________________________________________ Note: Cost of production estimates are based on last year's input prices. 6.0000 6.0000 7.8000 10.8000 2.4300 0.2000 5.9998 0.0133 0.0066 0.0066 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. 1.00 0.30 2.00 0.08 0.40 6.00 1.80 15.60 0.95 0.97