Projections for Planning Purposes Only
Not to be Used without Updating after January 1, 2009
B-1241 (C6)
Table 17.D
Estimated costs and returns per hd
Ranch Horse
1 horse per 150 cows, Far West Texas, 2009
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
--------TOTAL INCOME
0.00 _________
DIRECT EXPENSES
VET MEDICINE
WNV, E, WEE(HORSE)
Deworm (Horse)
Rabies (Horse)
FEED & SUPPLEMENTS
Hay (horse--grass)
Oats (Horse)
Pasture (Horse)
CUSTOM HIRE
Horse Shoing
REPAIR & MAINTENANCE
Saddle Tack
INTEREST ON OP. CAP.
dose
dose
dose
12.00
8.00
10.00
1.0000
1.0000
1.0000
12.00
8.00
10.00
_________
_________
_________
lb
bu
ac
0.12
7.67
3.50
1000.0000
12.0000
57.0000
128.00
92.04
199.50
_________
_________
_________
hd
75.00
3.0000
225.00
_________
ea
hd
82.50
27.71
1.0000
1.0000
82.50
27.71
--------784.74
-784.74
_________
_________
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
FIXED EXPENSES
Cow Horse
Saddle Tack
each
each
422.07
202.29
_________
_________
1.0000
1.0000
422.08 _________
202.30 _________
--------TOTAL FIXED EXPENSES
624.38 _________
--------TOTAL SPECIFIED EXPENSES
1409.12 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
-1409.12 _________
_______________________________________________________________________
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.
Developed by Texas AgriLife Extension Service.
Projections for Planning Purposes Only
Not to be Used without Updating after January 1, 2009
B-1241 (C6)
Table 17.A
Estimated resource use and costs for field operations, per hd
Ranch Horse
1 horse per 150 cows, Far West Texas, 2009
_______________________________________________________________________________________________________________________________________________
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--------Horse Shoing
Hay (horse--grass)
Hay (horse--grass)
Hay (horse--grass)
Oats (Horse)
Horse Shoing
Pasture (Horse)
WNV, E, WEE(HORSE)
Deworm (Horse)
Rabies (Horse)
Horse Shoing
Oats (Horse)
Cow Horse
Application 1
Saddle Tack
hd
lb
lb
lb
bu
hd
ac
dose
dose
dose
hd
bu
each
hd
each
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
Nov
Dec
Jan
Feb
Mar
Mar
Apr
May
1.00
1.00
1.00
Jul
Sep
Jan
1.00
Jan
422.08
82.50 202.30
------- ------- ------- ------- ------ ------0.00
0.00
82.50 624.38
0.00
0.00
1.0000
333.0000
333.0000
334.0000
6.0000
1.0000
57.0000
1.0000
1.0000
1.0000
1.0000
6.0000
1.0000
1.0000
1.0000
75.00
0.12
0.12
0.12
7.67
75.00
3.50
12.00
8.00
10.00
75.00
7.67
75.00
42.62
42.62
42.75
46.02
75.00
199.50
12.00
8.00
10.00
75.00
46.02
75.00
42.62
42.62
42.75
46.02
75.00
199.50
12.00
8.00
10.00
75.00
46.02
422.08
284.80
-------TOTALS
1381.41
INTEREST ON OPERATING CAPITAL
27.71
UNALLOCATED LABOR
0.00
TOTAL SPECIFIED COST
1409.12
_______________________________________________________________________________________________________________________________________________
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.
Developed by Texas AgriLife Extension Service.
------674.53