BARN BOAR PEN BROILER HOUSE SQ CORRALS DAIRY BARN FARROHING HOUSE FEED STORAGE FEED STORAGE 2 BINS HAY BARN 1200 SQ HAY BARN 2600 SQ
|
|
- Felicity Sparks
- 5 years ago
- Views:
Transcription
1 BUILDINGS OR IMPROVEMENTS RESOURCES APRIL 23, 1987 DESCRIPTION BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IHP. FIRST NAHE QUALIFYING NAHE FUEL - UTILITY COST ($/YR) REHAINING LIFE ( YR) CURRENT HARKET VALUE ($) S A LVA G E VA L U E ( X ) PROPERTY TAXES ($/YR) A N N U A L L E A S E ( $ ) ON FARH HIRED LABOR (HR) OFF FARH PARTS & LABOR ($) ON FARH OHNER LABOR (HR) LEASE CALC. (ANNUAL) BARN BOAR PEN BROILER HOUSE SQ BROILER HOUSE SQ CALF BARN COMMODITY STORAG E DESCRIPTION FIRST NAHE QUALIFYING NAHE FUEL - UTILITY COST ($/YR) REHAINING LIFE ( YR) CURRENT HARKET VALUE ($) S A LVA G E VA L U E ( X ) PROPERTY TAXES ($/YR) A N N U A L L E A S E ( $ ) ON FARH HIRED LABOR (HR) OFF FARH PARTS & LABOR ($) ON FARH OHNER LABOR (HR) LEASE CALC. (ANNUAL) BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IHP. CORRALS DAIRY BARN FARROHING HOUSE FEED STORAGE FEED STORAGE 2 BINS FENCE /^^ DESCRIPTION FIRST NAHE QUALIFYING NAHE FUEL - UTILITY COST ($/YR) REHAINING LIFE ( YR) CURRENT HARKET VALUE ($) S A LVA G E VA L U E ( X ) PROPERTY TAXES ($/YR) A N N U A L L E A S E ( $ ) ON FARH HIRED LABOR (HR) OFF FARH PARTS & LABOR ($) ON FARH OHNER LABOR (HR) LEASE CALC. (ANNUAL) BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IHP. FENCE 2 HILES HAY BARN 1200 SQ HAY BARN 2600 SQ HOG FENCE HOLDING AREA LAYER HOUSE SQ DESCRIPTION BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IHP. BUILD. OR IHP. J0y^\ FIRST NAHE QUALIFYING NAHE FUEL - UTILITY COST ($/YR) REHAINING LIFE ( YR) CURRENT HARKET VALUE ($) S A LVA G E VA L U E ( X ) PROPERTY TAXES ($/YR) A N N U A L L E A S E ( $ ) ON FARH HIRED LABOR (HR) OFF FARH PARTS & LABOR ($) ON FARH OHNER LABOR (HR) LEASE CALC. (ANNUAL) LAYER HOUSE SQ LOT FENCE PASTURE SHEDS POND ROOF FDNG AREA Information presented Is prepared solely as a general guide and is not Intended to reeognise or predict the costs CIO.37
2 MANAGEMENT RESOURCES APRIL 23, 1987 DESCRIPTION HANAGEHENT HANAGEHENT HANAGEHENT FIRST NAHE QUALIFYING NAHE X OF TOTAL GROSS (X) X OF TOTAL VARIABLE (X) COST PER BUDGET UNIT ($) MANAGEMENT OPTION (3,4,5) MANAGEMENT CATTLE HANAGEHENT CROPS HANAGEHENT FORAGE y * * * L Information prosented Is prepared solely as a general guide and is not Intended to reoognlse or predict the costs CIO.38
3 Information presented Is prepared solely as a general guide and is not intended to recognise or predict the costs CIO.39 IRRIGATION EQUIPMENT APRIL 23, 1987 DESCRIPTION DIST. SYS. POHER PLANT PUHP HATER SOURCE FIRST NAHE QUALIFYING NAHE KORSEPOHER RATING (HP) FUEL TYPE FUEL CON. (UNIT/HR OR /HI) USEFULL LIFE (HR) REHAINING LIFE (HR) EFFICIENCY (X) HIRED LABOR PER SET (HR) OHNER LABOR PER SET (KR) NUMBER OF SETS CURRENT LIST PRICE ($) SALVAGE PERCENT (X) CURRENT HARKET VALUE ($) LEASE PAYHENT ($) ON FARH HIRED LABOR (HR) S U R F A C E E L E C T R I C P U M P H E L L OOOEL NAO NA NA NA NA NA 20 NA 87 NA NA OFF FARH PARTS & LABOR ($) ON FARH OHNER LABOR (HR) ANNUAL USE BASE (HR) R & H E N G. E S T I H A T E ( X ) R & H C A L C. ( # 1, # 2 ) LEASE CALC. (HOUR,YEAR) F U E L U S E ( D E F., C A L C. ) C / ^N /jp^\
4 MACHINERY COST REPORT APRIL 23, 1987 nccnitorc utut HUTT UNI1 m "*- " rialu carcnsca -==»» FUEL OPER. & OPER. CUSTOH REPAIR REPAIR HOURLY DEPREC. ANNUAL TAXES, & MANAGE. INPUT OPER. & HAINT. & HAINT. LEASE & LEASE LICENSE LUBE LABOR OFF FARH LABOR INTEREST & INSUR. TOTAL EXPENSE IOO HP $/HR $/HR HP $/HR HP $/HR HP $/HR AKONIA APPL. 22.5FT $/HR BEDDER $/HR CHISEL 14 FT $/KR CHISEL $/KR CULTIVATOR 19 FT $/HR CULTIVATOR $/KR o.ooo DISK 12 FT S/HR DISK 18 FT $/HR DISK 19 FT $/HR DISK 25 FT S/HR DRILL 13.3 FT S/HR DRILL 20 FT S/HR DRILL 8 FT S/HR DRILL NOTILL 13.3FT S/HR FERT. SPREADER 19 FT S/HR FERT. SPREADER S/HR ' LISTER/BEDDER 19 FT S/HR NOTILL DRILL 13.3FT S/HR NOTILL PLANTER 19FT S/HR PLANTER 19 FT S/HR PLANTER S/HR ROLLER 19 FT S/HR ROLLER S/HR SHREDDER 4 ROH S/HR o.ooo SHREDDER S/HR SPRAYER 19 FT S/HR SPRAYER 25 FT S/HR SPRAYER S/HR SPRAYER 3-PT 28FT S/HR J** l.r ^ 12.1 BALE HOVER ROUND S/HR SPRAYER TR-HT 19FT S/HR BULK HILK COOLER S/HR EQUIPHENT S/HR FEED HILL S/HR FEEDING FLOOR S/HR GRINDER/MIXER S/HR HAY RACKS S/HR HAY RINGS 7 S/HR HOG FEEDERS S/HR HOG HATERER S/HR HANURE SYSTEH S/HR HECHANICAL FEEDR S/HR HILKERS S/HR HILKING STALLS S/HR HINERAL FEEDER S/HR SELF FEEDER S/HR STOCK TRAILER S/HR HATER PIPE $/HR HATER SYSTEH S/HR HATER SYSTEH 300 FT $/HR HATER SYSTEH DAIRY S/HR HATER HELL S/HR PICKUP TRUCK 3/4 TON S/MI y ^ K Information presented is prepared solely as a general guide and is not Intended to reeognise or predict the costs and returns from any one particular farm or ranch operation. These projections wore collected and developed by CIO.40
5 RESOURCE NAHE UNIT » VARIABLE EXPE NSES mamma FIX! ED EXPENS E S» TOTAL FUEL & LUBE OPER. & HANAGE. LABOR OPER. INPUT CUSTOH OPER. REPAIR & HAINT. OFF FARH REPAIR & HAINT. LABOR HOURLY LEASE DEPREC. & INTEREST ANNUAL LEASE TAXES, LICENSE & INSUR. EXPENSE! SPRAYER APPL INSECTICIDE 40 HP 25 FT FERT. SPREADER APPLY FERT SPRAYER APPLY HERBICIDE CHISEL CHISEL CHISEL FERT. SPREADER CHISEL AND FERT 14 FT CULTIVATOR SPRAYER CULT. AND SPRAY CULTIVATOR CULTIVATE DISK D I S K 18 FT /f*n DISK f D I S K DISK DISK 100 HP 12 FT 12 FT 150 HP 25 FT 25 FT DISK SPRAYER DISK AND SPRAY 18 FT DRILL DRILL 100 HP 8 FT JSP^N Information presented Is prepared solely as a general guide and is not Intended to recognise or predict the costs and returns from any one particular farm or ranch operation. These projections were ooilooted and developed by Staff members of the Texas Agricultural Extension Service and approved for publication. CIO.41
6 RESOURICE NAHE UNIT «= VARI ABLE EXPENSES «* FIXED EXPENSES TOTAL f B D D D S FUEL & LUBE OPER. & HANAGE. LABOR OPER. INPUT CUSTOH REPAIR OPER. & HAINT. OFF FARH REPAIR & HAINT. LABOR HOURLY LEASE DEPREC. ANNUAL TAXES, & L E A S E L I C E N S E I N T E R E S T & I N S U R. EXPENS^ DRILL DRILL 150 HP 20 FT 20 FT BEDDER FERT. SPREADER LIST/BED/FERT BEDDER LISTER/BEDDER PICKUP TRUCK PICKUP TRUCK 3/4 TON 3/4 TON $/HI S/MI PLANTER SPRAYER PLANT AND SPRAY PLANTER FERT. SPREADER PLANT/FERT 100 HP 19 FT 19 FT PLANTER PLANTING ROLLER ROLLING SHREDDER SHRED STALKS 4 ROH ya 2.P SHREDDER SHRED STALKS 150 HP ^^v Information presented Is prepared solely as a general guide and is not Intended to recognise or predict the costs and returns from any one particular farm or ranch operation. Those projections were col looted and developed by CIO.42
7 BUDGET PARAMETERS REPORT April 23, 1987 Parameter Name Value Unit of Measure Description DIESEL DIESEL BTU ELECTRICITY ELECTRICITY BTU GASOLINE GAL BTU KWH 3410 BTU GAL. Cost of Diesel Fuel Energy of Diesel Fuel Cost of Electricity E l e c t r i c i t y e n e r g y Cost of Gasoline r GASOLINE BTLI BTU HIRED LABOR 6.OOOO HOUR HIRED LABOR IRR 6.OOOO HOUR INR 1.OOOO % IRITB 8.OOOO % IRITE % IROCB 12.OOOO % IROCE 12.OOOO % IRPCF 0.OOOO % LP GAS 1.OOOO GAL. LP GAS BTU BTU LUBE MULTI NONE NATURAL GAS 3.OOOO MCF NATURAL GAS BTU BTU OWNER LABOR 6.OOOO HOUR OWNER LABOR IRR 6.OOOO HOUR PTR 0 % Energy of Gasoline Hired Repair and Maintenance Labor Rate Hired Irrigation Operation Labor Insurance Rate, % of Market value Interest Rate, Intermediate Term Borrow, Interest Rate, Intermediate Term Equity Interest Rate, Operating Capital Borrow. Interest Rate, Operating Capital Equity Interest Rate, Positive Cash Flow Cost of LP Gas Energy of LP Gas Lube Multiplier Cost of Natural Gas Energy of Nat. Gas per 100ft3 or Therm Owner Repair and Maintenance Labor Rate Owner Irrigation Operation Labor Personal Property Tax Rate r I n f o r m a t i o n p r e s e n t e d i s p r e p a r e d s o l e l y a s a g e n e r a l g u i d e a n d I s n o t i n t e n d e d t o r e c o g n i z e o r p r e d i c t t h e c o s t s a n d r e t u r n s f r o m a n y o n e p a r t i c u l a r f a r m o r r a n c h o p e r a t i o n. T h e s e p r o j e c t i o n s w e r e c o l l e c t e d a n d d e v e l o p e d b y s t e f f m e m b e r s o f t h e Te x a s A g r i c u l t u r a l E x t e n s i o n S e r v i c e a n d a p p r o v e d f o r p u b l i c a t i o n. CIO.43
8 B-124KL10) TEXAS AGRICULTURAL EXTENSION SERVICE. THE TEXAS A&M UNIVERSITY SYSTEM Z e r l e L. C a r p e n t e r, D i r e c t o r. C o l l e g e S t a t i o n, Te x a s r TEXAS LIVESTOCK ENTERPRISE BUDGETS SOUTH CENTRAL TEXAS DISTRICT Projected for 1987 r E d u c a t i o n a l p r o g r a m s c o n d u c t e d b y t h e Te x a s A g r i c u l t u r a l E x t e n s i o n S e r v i c e s e r v e p e o p l e o f a l l a g e s r e g a r d l e s s o f s o c i o e c o n o m i c l e v e l, r a c e, c o l o r, s e x, r e l i g i o n o r n a t i o n a l o r i g i n. C o o p e r a t i v e E x t e n s i o n W o r k i n A g r i c u l t u r e a n d H o m e E c o n o m i c s, T h e Te x a s A S H U n i v e r s i t y S y s t e m a n d t h e U n i t e d S t a t e s D e p o r t m e n t o f A g r i c u l t u r e c o o p e r a t i n g. D i s t r i b u t e d i n f u r t h e r a n c e o f t h e A c t s o f C o n g r e s s o f M a y 8, , a s a m e n d e d, and June 30, ISO , New
9 Projections for Planning Purposes Only Not to be Used without Updating after April 23, 1987, COW-CALF PRODUCTION East Central Texas Area ssss $ / U n i t Return PRODUCTION Description Quantity Unit CULL BULL BEEF O.OIHd cwt C U L L C O W S B E E F O.IOHd cwt HEIFER CALVES 0.28Hd cwt STEER CALVES 0.40Hd cwt Total GROSS Income OPERATING INPUT or CUSTOM OPERATION Description Input Use Unit $ / U n i t Cost COASTAL PASTURE acre HAY role MARKETING CALF dol MISCELLANEOUS CALF head PASTURE. NATIVE acre RANGE CUBES 30 lb SALT AND MINERAL cwt VET. MEDICINE head Fuel 4.47 Lube 0.67 Repair 7.65 SSSSSSSSSSS Total OPERATING INPUT and CUSTOM OPERATION Costs SBSSSSSSSSSSSSSSCCCSSSSSB:======================sssssssss:========== SSSBSSSBBBSS Residual returns to capital, ownership labor, land, management, and profit 2.61 C A P I T A L I N V E S T M E N T D e s c r i p t i o n Q u a n t i t y U n i t R a t e o f C o s t Invested Return I n t e r e s t - I T B o r r o w e d D o l I n t e r e s t - O C B o r r o w e d D o l T o t a l C A P I T A L I N V E S T M E N T C o s t s Residual returns to ownership, labor, land, management, and profit =========================================================== ==========:==~cn = OWNERSHIP COST Description (Depreciation, Taxes, and Insurance) Cost M a c h i n e r y a n d E q u i p m e n t L i v e s t o c k T o t a l O W N E R S H I P C o s t s R e s i d u a l r e t u r n s t o l a b o r, l a n d, m a n a g e m e n t, a n d p r o fi t LABOR COST Description Input Use Unit Average Cost Dafo M a c h i n e r y O t h e r a n d E q u i p m e n t H r H r Total LABOR Costs SSSSSSSSSSSSSSSSBSSBSSSSSSSSSSSSESSSSSSSSSSSSSSSSSSSSSSSSSSSSCSSSBSSI Residual returns to land, management, and profit LAND COST Description COASTAL PASTURE Annual Lease PASTURE, NATIVE Annual Lease Input Use Total LAND Costs sbbsesesssbsssssssessssebssssbssssssssbbesssbs: Residual returns to management and profit sssssssscssssssssssssss: -WARNING- No Management Cost Specified Unit Acre Acre Rate of Return sssssssss Cost SSSSSSSBSSS ISSSSSBBSBSESSSSSSSSBBBCSS&BSSS :s=ss8bsssssssssssc8ssessssssss : S S S S S S S B s s s s s s s S S S S S S S S S S S B B I issssssbi B-124KL10) Your Estimate R e s i d u a l r e t u r n s t o p r o fi t BBBSBSSSSESSSSSSBCESSBSSESSSSSEESSSSSSSBSSBBjaBBBSSsssssssssssoscs: Total Projected Cost of Production Information presented 1s prepared solely as a general guide and is not Intended to recognise or predict the oosts and returns from any one particular faro or ranch operation. These projections were collected and developed by staff nembors of the Texas Agricultural Extension Service and approved for publication. L10.1
10 GROSS INCOME Description CULL BULL BEEF C U L L C O W S B E E F HEIFER CALVES STEER CALVES Total GROSS Income VARIABLE COST Description ================================= BALE MOVER ROUND COASTAL PASTURE FENCE HAY Interest - OC Borrowed LIVESTOCK LABOR MARKETING CALF MISCELLANEOUS CALF PASTURE, NATIVE PICKUP TRUCK 3/4 TON RANGE CUBES SALT AND MINERAL STOCK TRAILER VET. MEDICINE Total VARIABLE COST Projections for Planning Purposes Only Not to be Used without Updating after April 23, 1987 Cow-Calf Production East Central Texas Area Q u a n t i t y U n i t $ / U n i t O.OIHd O.IOHd Hd Hd cwt. cwt. cwt. cwt Total SBEOBSBBESS Total =========== B-124KL10) Your Estimate GROSS INCOME minus VARIABLE COST FIXED COST Description ================================= Machinery and Equipment Livestock Land Total FIXED Cost Total of ALL Cost NET PROJECTED RETURNS Unit ESSE Acre Acre Total =========== Information presented Is prepared solely as a general guide and is not Intended to reoognizo or predict the oosts L10.2
11 JP*S 0y^"\ P r o j e c t i o n s f o r P l a n n i n g P u r p o s e s O n l y B ( L 1 0 ) Not to be Used without Updating after April 23, DAIRY PRODUCTION South Central Texas District ( 10) ============================================================================== Your P R O D U C T I O N D e s c r i p t i o n Q u a n t i t y U n i t $ / U n i t R e t u r n E s t i m a t e B U L L C A L V E S D A I R Y h e a d CULL BULL DAIRY O.OIHd 2 cwt C U L L C O W S D A I R Y H d C W t CULL HEIFER DAIRY head M I L K c w t SSSSSSSSSSS T o t a l G R O S S I n c o m e OPERATING INPUT or CUSTOM OPERATION Description Input Use Unit $ / Unit Cost A D V E R T I S I N G M I L K c w t A S S E S S M E N T M I L K c w t BREEDING DAIRY head CALF STARTER DAIRY lb ~ C A P. R E T E N T I O N M I L K C W t " * G R A I N M I X l b " 'HAY DAIRY role HEIFER FEED DAIRY lb " M I L K R E P L A C E R l b ~ M I S C E L L A N E O U S D A I R Y $ ' P A S T U R E D A I R Y a c r e S A L E S C O M M I S S I O N D A I R Y % " S U P P L I E S D A I R Y h e a d " U T I L I T I E S D A I R Y h e a d " V E T. M E D I C I N E D A I R Y h e a d ~ H A U L I N G M I L K c w t " Fuel Lube 1.64 R e p a i r T o t a l O P E R A T I N G I N P U T a n d C U S T O M O P E R A T I O N C o s t s Residual returns to capital, ownership labor, land, management, and profit C A P I T A L I N V E S T M E N T D e s c r i p t i o n Q u a n t i t y U n i t R a t e o f C o s t Invested Return I n t e r e s t - I T B o r r o w e d D o l I n t e r e s t - O C B o r r o w e d D o l T o t a l C A P I T A L I N V E S T M E N T C o s t s Residual returns to ownership, labor, land, management, and profit OWNERSHIP COST Description (Depredation, Taxes, and Insurance) Cost M a c h i n e r y a n d E q u i p m e n t L i v e s t o c k T o t a l O W N E R S H I P C o s t s l i i T i i R e s i d u a l r e t u r n s t o l a b o r, l a n d, m a n a g e m e n t, a n d p r o fi t LABOR COST Description Input Use Unit Average Cost Rate M a c h i n e r y O t h e r a n d E q u i p m e n t H r H r ~ T o t a l L A B O R C o s t s R e s i d u a l r e t u r n s t o l a n d, m a n a g e m e n t, a n d p r o fi t SSSSSSSSBSSSS88SSSSSSSSSSSSSSCSESSSSSSBBBSSSBS&BSSSSSSSSSSSSSSSSSSCSQSSSBSSSCS LAND COST Description Input Use Unit Rate of Cost Return LAND - CASH RENT Annual Lease Acre SSSSSSSSBSS T o t a l L A N D C o s t s SB222222SSCCSB&SSS2S222222&&SSSaBBS BSCSSCBSSSSS222222BB8CX=e&BBSSSSS2 R e s i d u a l r e t u r n s t o m a n a g e m e n t a n d p r o fi t SBSSSSSSBOSSEBSSSSSSSSSSSSBSSOSBBBSSSSSSSSSSSSBBSSSBBSSSBSBSSSSSBBSSSSSSSSSaeS -WARNING- No Management Cost Specified SSSSSSSBBSBSSB8ESSSBSSSSSSB8BS388SESSSEBSSSSSE8SSS8S8SCS8BSESSBBESSSESSSSSSSSS R e s i d u a l r e t u r n s t o p r o fi t S S S & S S S 8 S C S S 3 B E S S S S B S S E S S S S B S E S 8 B S S S S S S B S & S S S S S S E S S S S S S S S S S S 8 S S S S 8 B S S S S S 8 E ~ " ^ ^ ^ _ ^ ^ ^ ~ Total Projected Cost of Production 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 oporation. These projections were collected and developed by Staff members of the Texas Agricultural Extension Service and approved for publication. L10.3
12 P r o j e c t i o n s f o r P l a n n i n g P u r p o s e s O n l y B ( L 1 0 ) Not to be Used without Updating after April 23, Dairy Production South Central Texas District ( 10) Your G R O S S I N C O M E D e s c r i p t i o n Q u a n t i t y U n i t $ / U n i t T o t a l E s t i m a t e = = = = = = = = = = = = = = = = = = = = = = = = = = = = S S S S S S S S S S S S S S S S S S S S S S S S = = = = = = = = = = = B E S S S S S S S BULL CALVES DAIRY head CULL BULL DAIRY O.OIHd 2 cwt CULL COWS DAIRY 0.20Hd cwt CULL HEIFER DAIRY head MILK cwt SSSBSESESSS T o t a l G R O S S I n c o m e V A R I A B L E C O S T D e s c r i p t i o n T o t a l A D V E R T I S I N G M I L K A S S E S S M E N T M I L K BREEDING DAIRY CALF STARTER DAIRY C A P. R E T E N T I O N M I L K C O M M O D I T Y S T O R A G E C O R R A L S DAIRY BARN FEED MILL 1.00 F E E D S T O R A G E G R A I N M I X H A U L I N G M I L K HAY DAIRY HAY BARN 2600 SQ 0.10 H A Y R I N G S HEIFER FEED DAIRY I n t e r e s t - O C B o r r o w e d L I V E S T O C K L A B O R M I L K R E P L A C E R M I S C E L L A N E O U S D A I R Y P A S T U R E D A I R Y P I C K U P T R U C K 3 / 4 T O N S A L E S C O M M I S S I O N D A I R Y S T O C K T R A I L E R S U P P L I E S D A I R Y HP 6.81 U T I L I T I E S D A I R Y V E T. M E D I C I N E D A I R Y W A T E R S Y S T E M D A I R Y T o t a l V A R I A B L E C O S T G R O S S I N C O M E m i n u s V A R I A B L E C O S T FIXED COST Description Unit Total M a c h i n e r y a n d E q u i p m e n t A c r e L i v e s t o c k Land Acre Total FIXED Cost Total of ALL Cost N E T P R O J E C T E D R E T U R N S Information presented Is prepared solely as a general guide and Is not intended to reeognise or predict the costs staff members of the Texas Agricultural Extension service and approved for publication. L10.4
13 P r o j e c t i o n s f o r P l a n n i n g P u r p o s e s O n l y B ( L 1 0 ) Not to be Used without Updating after April 23, FEEDER PIG PRODUCTION South Central Texas District ( 10) ============================================================================== YOUr P R O D U C T I O N D e s c r i p t i o n Q u a n t i t y U n i t $ / U n i t R e t u r n E s t i m a t e CULL BOAR 0.02Hd 60 lb CULL SOW 0.25Hd 50 lb F E E D E R P I G S H d l b =========== T o t a l G R O S S I n c o m e OPERATING INPUT or CUSTOM OPERATION Description Input Use Unit $ / Unit Cost BOAR FEED lb M I S C E L L A N E O U S F E E D E R h e a d PIG STARTER lb S A L E S C O M M I S S I O N F E E D E R h e a d SOW FEED DRY lb SOW FEED WET 126 lb V E T. M E D I C I N E S O W S h e a d Fuel Lube 1.81 R e p a i r T o t a l O P E R A T I N G I N P U T a n d C U S T O M O P E R A T I O N C o s t s Residual returns to capital, ownership labor, land, management, and profit C A P I T A L I N V E S T M E N T D e s c r i p t i o n Q u a n t i t y U n i t R a t e o f C o s t Invested Return I n t e r e s t - I T B o r r o w e d D o l I n t e r e s t - O C B o r r o w e d D o l T o t a l C A P I T A L I N V E S T M E N T C o s t s Residual returns to ownership, labor, land, management, and profit OWNERSHIP COST Description (Depreciation, Taxes, and Insurance) Cost M a c h i n e r y a n d E q u i p m e n t L i v e s t o c k T o t a l O W N E R S H I P C o s t s E8SSSSSS8E==SSSSSSSSBE8=SSSSSSSSSSS===SSSSSSSSB==BESSSSSSSSS88SBB==SSSSSSSSSSS R e s i d u a l r e t u r n s t o l a b o r, l a n d, m a n a g e m e n t, a n d p r o fi t SBSSSS88SSSSSSBSSSSSBBSSSSBSSSSSESBSSSSSSSSSBSSSSSBSSSSS8SSSSSSSSSSSSSBBSSSSSS LABOR COST Description Input Use Unit Average Cost M a c h i n e r y a n d E q u i p m e n t H r O t h e r H r T o t a l L A B O R C o s t s R e s i d u a l r e t u r n s t o l a n d, m a n a g e m e n t, a n d p r o fi t LAND COST Description Input Use Unit Rate of Cost Return LAND - CASH RENT Annual Lease Acre T o t a l L A N D C o s t s EBBBSBS8SESSBSSSSBBeBSSSB8ESBSSSSSSSBSCSSBSSSEBSSSBBBBSSSBCSCEBSBSSSBSEESBSBS R e s i d u a l r e t u r n s t o m a n a g e m e n t a n d p r o fi t SS8EESSSBSS8SSBESSSSBSSSSBSSBSSSBBBBSBESSSSBBBSSSSSESEESSSSSSSSBSSSSSSSSSSBSEE -WARNING- No Management Cost Specified SSSSSSSSESSSSSSSSSSSSSSSSBBBSSSEEBSBSSSSSSSSBSS8SSSSSB8SSSSSESSSSSSSBSB3CSSSSS R e s i d u a l r e t u r n s t o p r o fi t S8ESSSSESSES88SESSSS8ES=SSSBS==8SSSSSSS8BCESS8SSSSSBSB=ESSSSSSSSBESSS8BSSSSS8E Total Projected Cost of Production jjfps\ Information presented Is prepared solely as a general guide and is not Intended to recognise or predict the costs L10.5
14 Projections for Planning Purposes Only Not to be Used without Updating after April 23, 1987, B-124KL10) GROSS INCOME Description CULL BOAR CULL SOW FEEDER PIGS Total GROSS Income VARIABLE COST Description BOAR FEED BOAR PEN FARROWING HOUSE FEED STORAGE 2 BINS GRINDER/MIXER HOG FEEDERS HOG FENCE HOG WATERER Interest - OC Borrowed LIVESTOCK LABOR MISCELLANEOUS FEEDER PASTURE SHEDS PICKUP TRUCK 3/4 TON PIG STARTER SALES COMMISSIONFEEDER SOW FEED DRY SOW FEED WET STOCK TRAILER 75 HP VET. MEDICINE SOWS WATER SYSTEM 300 FT Total VARIABLE COST Feeder Pig Production South Central Texas District ( 10) Q u a n t i t y U n i t 0.02Hd 60 lb. 0.25Hd 50 lb Hd 5 lb. $ / U n i t Total Total Your Estimate SSSSSSSSS GROSS INCOME minus VARIABLE COST FIXED COST Description ================================= Machinery and Equipment Livestock Land Total FIXED Cost Total of ALL Cost NET PROJECTED RETURNS Unit Acre Acre Total BSSSSSSSSSS Information presented is prepared solely as a general guide and Is not Intended to recognise or predict the costs end 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. L10.6
15 P r o j e c t i o n s f o r P l a n n i n g P u r p o s e s O n l y B ( L 1 0 ) Not to be Used without Updating after April 23, FINISHING HOGS South Central Texas District ( 10) P R O D U C T I O N D e s c r i p t i o n Q u a n t i t y U n i t $ / U n i t R e t u r n E s t i m a t e M A R K E T H O G S H d c w t T o t a l G R O S S I n c o m e OPERATING INPUT or CUSTOM OPERATION Description Input Use FEEDER PIG 5 HOG FEED M I S C E L L A N E O U S H O G S S A L E S C O M M I S S I O N H O G S V E T. M E D I C I N E H O G S Fuel Lube Repa1r Unit $ / Unit Cost lb lb head head head T o t a l O P E R A T I N G I N P U T a n d C U S T O M O P E R A T I O N C o s t s Residual returns to capital, ownership labor, land, management, and profit ============================================================================== C A P I T A L I N V E S T M E N T D e s c r i p t i o n Q u a n t i t y U n i t R a t e o f C o s t Invested Return I n t e r e s t - I T B o r r o w e d D o l I n t e r e s t - O C B o r r o w e d D o l T o t a l C A P I T A L I N V E S T M E N T C o s t s " Residual returns to ownership, labor, land, management, and profit OWNERSHIP COST Description (Depredation, Taxes, and Insurance) Cost M a c h i n e r y a n d E q u i p m e n t T o t a l O W N E R S H I P C o s t s 7 ^ 3 3 R e s i d u a l r e t u r n s t o l a b o r, l a n d, m a n a g e m e n t, a n d p r o fi t LABOR COST Description Input Use Use Unit Unit Average Average Cost Rate M a c h i n e r y a n d E q u i p m e n t Hr. 7 H r O t h e r H r Hr SSSSSBBSSSS T o t a l L A B O R C o s t s R e s i d u a l r e t u r n s t o l a n d, m a n a g e m e n t, a n d p r o fi t BSSBS8S===SSBSSSBSESBESSSSSSSCSEBSSSSSSSB==aSSSSSSS=B=SSESSSSSBSSSSESSSSSSSSSB LAND COST Description Input Use Unit Rate of Cost Return LAND - CASH RENT Annual Lease Acre T o t a l L A N D C o s t s R e s i d u a l r e t u r n s t o m a n a g e m e n t a n d p r o fi t WARNING- No Management Cost Specified R e s i d u a l r e t u r n s t o p r o fi t ESCSSBSSSBSEEESSSSSSSSBSSSSSBB88BBESSSSSSSSB8SSSSSSBSSSSS8SSSSBSSSS8ESBBBSSSSS Total Projected Cost of Production Information presented Is prepared solely as a generel guide and Is not Intended to recognise or predict the costs L10.7
16 GROSS INCOME Description MARKET HOGS Total GROSS Income VARIABLE COST Description ================================= FEED STORAGE 2 BINS FEEDER PIG FEEDING FLOOR GRINDER/MIXER HOG FEED Interest - OC Borrowed LIVESTOCK LABOR MISCELLANEOUS HOGS PICKUP TRUCK 3/4 TON SALES COMMISSIONHOGS STOCK TRAILER 75 HP VET. MEDICINE HOGS WATER SYSTEM 300 FT Total VARIABLE COST Projections for Planning Purposes Only Not to be Used without Updating after April 23, 1987, Finishing Hogs South Central Texas District ( 10) Break-Even Price, Total Variable Cost $ GROSS INCOME minus VARIABLE COST FIXED COST Description ================================= Machinery and Equipment Land Total FIXED Cost Break-Even Price, Total Cost $ Total of ALL Cost NET PROJECTED RETURNS Q u a n t i t y U n i t $ / U n i t = = = = = = = = = S S E S S S S S S S S Hd cwt Total =========== Total SSSSSSSSSSS per cwt. of MARKET HOGS Unit SSSE Acre Acre per cwt. of MARKET HOGS Total SSSSESSSSSS B-124KL10) Your Estimate B8ESS8ESS Information presented Is prepared solely as a general guide and Is not Intended to recognize or predict the costs L10.8
17 #*v P r o j e c t i o n s f o r P l a n n i n g P u r p o s e s O n l y B ( L 1 0 ) Not to be Used without Updating after April 23, STOCKER CALF PRODUCTION South Central Texas District (10) P R O D U C T I O N D e s c r i p t i o n Q u a n t i t y U n i t $ / U n i t R e t u r n E s t i m a t e F E E D E R C A L V E S H d c w t T o t a l G R O S S I n c o m e OPERATING INPUT or CUSTOM OPERATION Description Input Use Unit $ / Unit Cost BUY COMMISSION STOCKER cwt HAY STOCKER bale S A L E S C O M M I S S I O N S T O C K E R c w t SALT AND MINERALSTOCKER lb S M. G R A I N S P A S T a c r e S T O C K E R C A L V E S c w t V E T. M E D I C I N E S T O C K E R h e a d Fuel 0.90 Lube 0.13 R e p a i r To t a l O P E R AT I N G I N P U T a n d C U S T O M O P E R AT I O N C o s t s ============================================================================== Residual returns to capital, ownership labor, land, management, and profit C A P I TA L I N V E S T M E N T D e s c r i p t i o n Q u a n t i t y U n i t R a t e o f C o s t Invested Return - I T B o r r o w e d D o l I n t e r e s t - O C B o r r o w e d D o l T o t a l C A P I T A L I N V E S T M E N T C o s t s Residual returns to ownership, labor, land, management, and profit OWNERSHIP COST Description (Depreciation, Taxes, and Insurance) Cost M a c h i n e r y a n d E q u i p m e n t T o t a l O W N E R S H I P C o s t s R e s i d u a l r e t u r n s t o l a b o r, l a n d, m a n a g e m e n t, a n d p r o fi t LABOR COST Description Input Use Unit Average Cost DflfA M a c h i n e r y a n d E q u i p m e n t H r O t h e r H r " SSSSSSSSBSS T o t a l L A B O R C o s t s R e s i d u a l r e t u r n s t o l a n d, m a n a g e m e n t, a n d p r o fi t LAND COST Description Input Use Unit Rate of Cost Return SM. GRAINS PAST. Annual Lease Acre S B 8 8 S E E S S S S ^ ^ T o t a l L A N D C o s t s R e s i d u a l r e t u r n s t o m a n a g e m e n t a n d p r o fi t WARNING- No Management Cost Specified SSSSSSSSS&BSSSSSS&SSS8SSSSBBSSS8EESSSSSBSSSSSSSSSSSSS88SEBSSSSSSSSSS8ESSSSSBSS R e s i d u a l r e t u r n s t o p r o fi t S S S B S S 8 S S S S S S S S E S S S S S S S S S 8 8 S S S S B B 8 B S S B B B S S S S S B 8 8 S & B S B S S S B S S S S 8 B S E S S S S S S S S S 8 B S E ~ ^ ^ ~ ~ ^ ^ ~ ~ ~ Total Projected Cost of Production Information presented Is prepared solely as a general guide and is not Intended to recognise or predict the costs L10.9
18 P r o j e c t i o n s f o r P l a n n i n g P u r p o s e s O n l y B ( L 1 0 ) Not to be Used without Updating after April 23, Stocker Calf Production South Central Texas District ( 10) Your G R O S S I N C O M E D e s c r i p t i o n Q u a n t i t y U n i t $ / U n i t T o t a l E s t i m a t e = = = = = = = = = = = = = = = = = = = = = = = = = = = = S S S S S S S S S S S S S S S S S S S S S S S S = = = = = = = = = = = B S S S S S S B S F E E D E R C A L V E S H d c w t T o t a l G R O S S I n c o m e V A R I A B L E C O S T D e s c r i p t i o n T o t a l BUY COMMISSION STOCKER HAY STOCKER 0.38 I n t e r e s t - O C B o r r o w e d L I V E S T O C K L A B O R P I C K U P T R U C K 3 / 4 T O N S A L E S C O M M I S S I O N S T O C K E R SALT AND MINERALSTOCKER 5.30 S M. G R A I N S P A S T S T O C K T R A I L E R O. 1 0 S T O C K E R C A L V E S V E T. M E D I C I N E S T O C K E R SESESSSBSSS T o t a l V A R I A B L E C O S T Break-Even Price, Total Variable Cost $ per cwt. of FEEDER CALVES G R O S S I N C O M E m i n u s V A R I A B L E C O S T FIXED COST Description Unit Total M a c h i n e r y a n d E q u i p m e n t A c r e Land Acre =========== Total FIXED Cost Break-Even Price, Total Cost $ per cwt. of FEEDER CALVES Total of ALL Cost N E T P R O J E C T E D R E T U R N S Information presented is prepared solely as a general guide and Is not intended to recognise or predict the costs L10.10
19 r Livestock LIVESTOCK PRODUCTS REPORT April 23, 1987 Na me Price Unit Weight Cash per of per FI ow Unit Mes. Unit Row BROILERS 40.OOOO hund BROILERS CONBROIL hund BULL CALVES DAIRY 30.OOOO head CULL BOAR.3000 lb CULL BULL BEEF 40 cwt CULL BULL DAIRY 40 cwt CULL COWS BEEF 40 cwt. 100.oooo 27 CULL COWS DAIRY 40.OOOO cwt CULL HEIFER DAIRY 250 head CULL SOW.3900 lb. 1.oooo 27 EGGS c.dz EGGS BROILER each FEEDER CALVES cwt FEEDER PIGS.8000 lb. 1.oooo 27 HEAT ALLOWANCE 2.OOOO hund HEIFER CALVES cwt MARKET HOGS cwt. 100.oooo 27 MILK cwt PULLETS 100 hund 100.oooo 27 STEER CALVES cwt. 100.oooo 27 r r I n f o r m a t i o n p r e s e n t e d i s p r e p a r e d s o l e l y a s a g e n e r a l g u i d a a n d i s n o t I n t e n d e d t o r e c o g n i z e o r p r e d i c t t h e c o s t s a n d r e t u r n s f r o m e n y o n e p a r t i c u l a r f a r m o r r a n c h o p e r a t i o n. T h e s e p r o j e c t i o n s w e r e c o l l e c t e d a n d d e v e l o p e d b y S t a f f m e m b e r s o f t h e Te x a s A g r i c u l t u r a l E x t e n s i o n S e r v i c e a n d a p p r o v e d f o r p u b l i c a t i o n. L10.ll
LIVESTOCK LIVESTOCK LIVESTOCK BOAR BULL COH
LIVESTOCK RESOURCES OCTOBER 24, 1992 DESCRIPTION FIRST NAHE QUALIFYING NAME REHAINING LIFE CURRENT MARKET VALUE SALVAGE VALUE INSURANCE RATE ANNUAL LEASE CALC OPTIONS (YR) ($) (X) (X) ($) (R,L,P) X LIVESTOCK
More informationC3.44 LABOR RESOURCES APRIL 8, 1989 DESCRIPTION OTHER LABOR OTHER LABOR
LABOR RESOURCES APRIL 8, 1989 DESCRIPTION OTHER LABOR OTHER LABOR F I R S T N A H E L I V E S T O C K L A B O R O P E R A T O R L A B O R QUALIFYING NAHE C O S T O R V A L U E ( $ / H R ) 5 5 TOTAL HAGE
More informationPICKING BOXES PEACHES COOLER STORAGE 7500 EL
CROP PRODUCTS REPORT October 24, 1992 Crop Product Name Price Weight Cash p e r o f p e r F l o w Mes. Row P E A C H E S W H O L S A L E 1 2. 5 0 0 0 b u 6 0. 0 0 0 0 2 0 P E C A N S I M P R O V E D. 8
More informationOF UNITS UNITS CASH VARI.
P r o j e c t i o n s f o r P l a n n i n g P u r p o s e s O n l y N o t t o b e U s e d w i t h o u t U p d a t i n g a f t e r O c t o b e r 2 4, 1 9 9 2, B-124KC02) DATE STAGE OF PRODUCTION TYPE OF
More informationC O W - C A L F P R O D U C T I O N T E X A S B L A C K L A N D S R E G I O N E S T I M AT E D C O S T S A N D R E T U R N S P E R C C W
r r TEXAS I5LACKLAND FOREWORD The enterprise budgets for Texas Blackland Region are based on estimates of yields, production input quantities, and production practices which represent the best judgment
More informationN o t t o b e U s e d w i t h o u t U p d a t i n g a f t e r O c t o b e r 1 3, 1993, NUHBER OF UNITS
Projections for Planning Purposes Only N o t t o b e U s e d w i t h o u t U p d a t i n g a f t e r O c t o b e r 1 3, 1993, B-141(03) DATE STAGE OF PRODUTION TYPE OF PROD. PRODUT NAHE NUHBER OF UNITS
More information30 COH. 1 BULL UNIT. FALL CALVING. NO CREEP FEED. GRAOE GOOD CALVES* PURCHASEO REPLACEMENT EVERV 8 VR.. 86% CALF CROP. 2X COH DEATH LOSS.
MACHINERY F I X E O A N O VA R I A B L E C U 5 I PER HOUR 2. M A C H I N E C O O E O E P R INSUR. T A X T O T A L F I X E O R E P A I R F U E L LUB. VARIABLE INT. HR/TIME PICKUP IO 0.71 6 4 0.81 1.91 6
More informationP R O J E C T I O N S F O R P L A N N I N G P U R P O S E S O N LY N O T T O B E U S E D W I T H O U T J P O A T I N G A F T E R 1 2 / 1 9 / 8 0.
3. P R O J E C T I O N S F O R P L A N N I N G P U R P O S E S O N LY N O T T O B E U S E D W I T H O U T J P O A T I N G A F T E R 1 2 / 1 9 / 8 0. C O W - C A L F B U O G E T T E X A S R O L L I N G
More informationSelf-Propelled Machines FUEL RECORD PERF FUEL CONS LABOR LABOR PURCHASE SV R&M USEFUL ANNUAL
Table 1. Parameters Diesel Fuel (DI) Price......($/gal): 1.28 Electricity (EL) Price......($/kWh): 0.09 Gasoline (GA) Price........($/gal): 1.30 LP Gas (LP) Price.........($/gal): 0.70 Natural Gas (NG)
More informationC4.46 LABOR RESOURCES APRIL 20, 1990
LABOR RESOURCES APRIL 20, 1990 DESCRIPTION OTHER LABOR OTHER LABOR OTHER LABOR F I R S T N A H E L A B O R L I V E S T O C K L A B O R O P E R A T O R L A B O R QUALIFYING NAHE C O S T O R V A L U E (
More informationCrop Enterprise Budget Sugar Beets, Thick-Planted, Wheatland Area
Crop Enterprise Budget Sugar Beets, Thick-Planted, Wheatland Area John P. Hewlett, Farm/Ranch Management Extension Specialist Chris Bastian, Research Associate MP-72.3 University of Wyoming - August, 1994
More informationCrop Enterprise Budget Dry Beans, Powell Area
Crop Enterprise Budget Dry Beans, Powell Area John P. Hewlett, Farm/Ranch Management Extension Specialist Jay Jenkins, Extension Educator Paul A. Burgener, Former Graduate Assistant Jim J. Jacobs, Professor,
More informationProjections for Planning Purposes Only. Not to be Used without Updating after March 17, 1986.
Projections for Planning Purposes Only Not to be Used without Updating after arch 7, 986. B-4K04) DATE STAGE TYPE PRODUT NAE NUBER HEIGHT ASH LANDLORD BREAK PER NON SHARE EVEN PRODUTION PROD. UNITS HEAD
More informationOTHER LABOR OTHER LABOR OTHER LABOR HIRED LABOR LIVESTOCK LABOR OPERATOR LABOR A B A
LABOR RESOURCES OCTOBER 24, 1992 DESCRIPTIO FIRST AHE QUALIFYIG AHE COST OR VALUE TOTAL HAGE BEEFITS LABOR TYPE ($/HR) (A,B) OTHER LABOR OTHER LABOR OTHER LABOR HIRED LABOR LIVESTOCK LABOR OPERATOR LABOR
More informationMICROCOMPUTER CROP COST AND RETURN GENERATOR
MICROCOMPUTER CROP AND RETURN GENERATOR BUDGET AREA... VALENCIA AND SOUTHERN BERNALILLO COUNT FARM SIZE.... 30.00 ACRES IRRIGATION TYPE FLOOD NUMBER OF CROPS 5 VERSION 1.0 COPYRIGHT (C) 1984 by NEW MEXICO
More informationPaul Patterson Background and Assumptions
2015 Costs and Returns Estimate Southcentral Idaho: Magic Valley Corn Silage: Grown Using Genetically Modified Seed Paul Patterson Background and Assumptions Magic Valley The University of Idaho s costs
More informationSPRING WHEAT, DRYLAND, TEXAS EDWARDS AQUIFER REGION ESTIMATED COSTS AND RETURNS PER ACRE TYPICAL MANAGEMENT UNIT
40 SPRING WHEAT, DRYLAND, TEXAS EDWARDS AQUIFER REGION ESTIMATED COSTS AND RETURNS PER TYPICAL MANAGEMENT UNIT P R I C E O R V A L U E O R COST/UNIT QUANTITY COST 1 GROSS RECEIPTS FROM PRODUCTION WHEAT
More informationEconomic, Productive & Financial Performance Of Alberta Cow/Calf Operations
Benchmarks for Cattlemen Economics & Competitiveness Economic, Productive & Financial Performance Of Cow/Calf Operations Moist Mixed land Production Year - 1999 Nov-03 Foreword This AgriProfit$ & Returns
More informationBudgets: 2007 planning budgets
R5 Ranch Budgets: 2007 planning budgets Anywhere UR, Eastern Oregon File: Ray & Reba Barlow User: Bart Eleveld FINPACK Printed 10/30/2008 3:33:50 PM Crop Budget No. 1 2 3 Crop Wheat, Cash Winter Barley,
More informationBackground and Assumptions
2017 Costs and Returns Estimate Eastern Idaho: Lower Rainfall Dryland Feed Barley Ben Eborn and Terrell Sorensen Eastern Idaho Background and Assumptions The University of Idaho s costs and returns estimates
More informationPaul Patterson and Steven Hines Background and Assumptions
2015 Costs and Returns Estimate Southcentral Idaho: Magic Valley Commercial Dry Beans Paul Patterson and Steven Hines Background and Assumptions Magic Valley The University of Idaho s costs and returns
More informationEconomic, Productive & Financial Performance Of Alberta Cow/Calf Operations
Benchmarks for Alberta Cattlemen Economics & Competitiveness Economic, Productive & Financial Performance Of Alberta Cow/Calf Operations Comparing: Southern Alberta Total, Southern Alberta Low Cost, and
More information2015 Costs and Returns Estimate Eastern Idaho: Alfalfa Hay Establishment in Grain Stubble Paul E. Patterson Background and Assumptions
2015 Costs and Returns Estimate Eastern Idaho: Alfalfa Hay Establishment in Grain Stubble Paul E. Patterson Background and Assumptions Eastern Idaho The University of Idaho s costs and returns estimates
More informationBackground and Assumptions
EBB4-SU-17 2017 Costs and Returns Estimate Eastern Idaho: Bingham and Power Counties Sugarbeets Ben Eborn Eastern Idaho Background and Assumptions The University of Idaho s costs and returns estimates
More informationBackground and Assumptions
2017 Costs and Returns Estimate Southcentral Idaho: Magic Valley Alfalfa Hay Establishment with Oats Ben Eborn Magic Valley Background and Assumptions The University of Idaho s costs and returns estimates
More informationBackground and Assumptions
2017 Costs and Returns Estimate Eastern Idaho Spring Malting Barley Ben Eborn, Terrell Sorensen and Jon Hogge Eastern Idaho Background and Assumptions The University of Idaho s costs and returns estimates
More informationEnterprise Budget Cherries, Sweet, Fresh Market, High-Density, North Central Region AEB 0031, May 2012 Capital Typical Farm Machinery and Equipment
Enterprise Budget Cherries, Sweet, Fresh Market, High-Density, North Central Region Tyler West¹, Rebecca Sullivan¹, Clark Seavert¹ and Lynn Long, 2 ¹Student, Instructor & Agricultural Economist, Department
More informationEastern Idaho. Paul E. Patterson and Juliet M. Marshall Background and Assumptions
2015 Costs and Returns Estimate Eastern Idaho: Soft White Spring Wheat Paul E. Patterson and Juliet M. Marshall Background and Assumptions Eastern Idaho The University of Idaho s costs and returns estimates
More informationBackground and Assumptions
2017 Costs and Returns Estimate Southcentral Idaho: Magic Valley Soft White Spring Wheat Ben Eborn, Steven Hines and Juliet Marshall. Magic Valley Background and Assumptions The University of Idaho s costs
More informationBackground and Assumptions
2017 Costs and Returns Estimate Southcentral Idaho: Magic Valley Hard Red Spring Wheat Ben Eborn, Steven Hines and Juliet Marshall. Magic Valley Background and Assumptions The University of Idaho s costs
More informationPROJECTED S/UNIT VALUE GROSS RECEIPTS COTTON LINT LB COTTONSEED 0.28 TON TOTAL PROJECTED RETURNS $ 308.
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 EXTENSION
More informationUnit Measure Row : = = = = = = ======= ==== 3 acre bale ton acre ton 42
Auto or Truck Resources D e s c r i p t i o n A u t o o r o r TTr r u c k Pirst ame H o r s e p o w e r R a t i n g ( H p ) U s e f u l L i f e ( H r o r M i ) Fuel Type R e m a i n i n g L i f e ( H r
More informationPaul Patterson, Steven Hines and Juliet Marshall. Background and Assumptions
2015 Costs and Returns Estimate Southcentral Idaho: Magic Valley Spring Malting Barley Paul Patterson, Steven Hines and Juliet Marshall. Background and Assumptions Magic Valley The University of Idaho
More informationPaul Patterson Background and Assumptions
2015 Costs and Returns Estimate Southcentral Idaho: Magic Valley Alfalfa Hay Production Paul Patterson Background and Assumptions Magic Valley The University of Idaho s costs and returns estimates are
More informationPRODUCT NAHE DATE STAGE TYPE INPUT NAHE NUHBER CASH FIXED LANDLORD
P r o j e c t i o n s f o r P l a n n i n g P u r p o s e s O n l y N o t t o b e U s e d w i t h o u t U p d a t i n g a f t e r O c t o b e r 1 3, 1993. B-124K02) DATE STAGE OF PRODUTION TYPE OF PROD.
More informationBackground and Assumptions
2017 Costs and Returns Estimate Southcentral Idaho: Magic Valley Alfalfa Hay Production Ben Eborn Magic Valley Background and Assumptions The University of Idaho s costs and returns estimates are based
More informationBackground and Assumptions
2013 Costs and Returns Estimate Southwest Idaho: Treasure valley Commercial Dry Beans Kathleen Painter Background and Assumptions Southwestern Idaho The University of Idaho s costs and returns estimates
More informationP R I C E O R V A L U E O R COST/UNIT QUANTITY COST UNIT 1* GROSS RECEIPTS FRCM PRODUCTION TOTAL 0*0
42 ^ \ O AT S F O R G R A Z E, I R R I G AT E D, T E X A S E D W A R D A Q U I F E R R E G I C N E S T I M AT E O C O S T S A N D R E T U R N S P E R A C R E TYPICAL MANAGEMENT P R I C E O R V A L U E
More informationBackground and Assumptions
2013 Costs and Returns Estimate Southwest Idaho: Treasure Valley Field Corn: Roundup Ready Kathleen Painter, Jerry Neufeld, Neil Rimbey and Paul Patterson Southwestern Idaho The University of Idaho s costs
More informationF E E D E R P I G P R O D U C T I O N T E X A S G R A N D E P R A I R I E R E G I O N E S T I M AT E D C O S T S A N D R E T U R N S P E R S C t e
F E E D E R P I G P R O D U C T I O N T E X A S G R A N D E P R A I R I E R E G I O N E S T I M AT E D C O S T S A N D R E T U R N S P E R S C t e ITEM PRICE OR CUANTITY CCST G R O S S R E C E I P T S
More informationORCHARD ECONOMICS: ESTABLISHING AND PRODUCING D ANJOU AND FRESH BARTLETT PEARS IN HOOD RIVER COUNTY
AEB 0056 July 2016 ORCHARD ECONOMICS: ESTABLISHING AND PRODUCING D ANJOU AND FRESH BARTLETT PEARS IN HOOD RIVER COUNTY David Halliday, Clark Seavert and Steve Castagnoli Photo: A pear orchard at the base
More informationBackground & Assumptions
EBB2 SWWW 15 2015 Costs and Returns Estimate.. Southwestern Idaho: Treasure Valley Soft White Winter Wheat Ben Eborn Southwestern Idaho Background & Assumptions The University of Idaho s costs and returns
More informationP R O J E C T I O N S F O R P L A N N I N G P U R P O S E S O N LY N O T T O B E U S E O W I T H O U T U P O AT 1 N G A F T E R 11 / 0 5 / 8 0.
^ P R O J E C T I O N S F O R P L A N N I N G P U R P O S E S O N LY N O T T O B E U S E O W I T H O U T U P O AT 1 N G A F T E R 11 / 0 5 / 8 0. B-124KC17) K L E I N G R A S S PA S T U R E. O R Y L A
More informationEM 8822-E October 2007 Orchard Economics: Establishing and Producing Medium-Density Pears in Hood River County
EM 8822-E October 2007 Orchard Economics: Establishing and Producing Medium-Density Pears in Hood River County Clark F. Seavert, Jenny Freeborn, and Steve Castagnoli Orchard Economics: Establishing and
More informationTotal llo7. '1'1 999 'IOo'l. J 2113 '155 72o o61 'I
Ohio State Data- Census of Agriculture Table. Summary of Selected Economic Class Groups: [Classes - provide data comparable to the grouping identified as "commercial farms" in earlier census publications.
More informationlb. lb. lb. lb. lb. lb. lb. lb.
r r TEXAS NORTHEAST FOREWORD The enterprise budgets for Texas Northeast Region are based on estimates of yields, production input quantities, and production practices which represent the best judgment
More information2015 Costs and Returns Estimate Southcentral Idaho: Magic Valley Russet Burbank Potatoes: Production and Storage Costs
2015 Costs and Returns Estimate Southcentral Idaho: Magic Valley Russet Burbank Potatoes: Production and Storage Costs Paul E. Patterson Background and Assumptions Magic Valley The University of Idaho
More informationSouthwestern Idaho. The Model Farm. Production Practices
2013 Costs and Returns Estimate Southwestern Idaho and Eastern Oregon: Treasure Valley Onions Mike Thornton, Neil R. Rimbey, and Kate Painter Background and Assumptions Southwestern Idaho The University
More informationEM 8878-E October 2007 Vineyard Economics: Establishing and Producing Wine Grapes in Hood River County
EM 8878-E October 2007 Vineyard Economics: Establishing and Producing Wine Grapes in Hood River County Clark F. Seavert, Jenny Freeborn, and Steve Castagnoli Vineyard Economics: Establishing and Producing
More informationECONOMIC ANALYSIS OF ALTERNATIVE IRRIGATED WHEAT ENTERPRISES, WALLA WALLA COUNTY, WASHINGTON
Farm Business Management Reports EB1862 ECONOMIC ANALYSIS OF ALTERNATIVE IRRIGATED WHEAT ENTERPRISES, WALLA WALLA COUNTY, WASHINGTON Gayle S. Willett Walter J. Gary PREFACE Enterprise costs and returns
More informationEM 8773-REVISED July 2009 Berry Economics: Establishing and Producing Marion Blackberries in the Willamette Valley
EM 8773-REVISED July 2009 Berry Economics: Establishing and Producing Marion Blackberries in the Willamette Valley James W. Julian, Clark F. Seavert, Bernadine C. Strik, and Diane Kaufman Berry Economics:
More informationENCY 0.8S SALVAGE REPAIR YEARS PROP OF PROP
M A C H I N E R Y F I X E O A N D VA R I A B L E C O S T PER HOUR TOTAL 4. M A C H I N E C O D E DEPR INSUR. TAX TOTAL FIXEO REPAIR FUEt LUB. V A R I A B L E I N T. K R / T I M E PICKUP 10 0.90 8 6 1.03
More information2014 Organic Crop Planning Guide
2014 Organic Crop Planning Guide The Organic Crop Planning Guide is produced to help producers estimate their costs of producing various crops. Please remember that the Guide is an estimate and does not
More information-33- ESTIMATED COSTS AND RETURNS PER ACRE (SIDE ROLL SYSTEM) HIGH LEVEL MGMT. (10 ACRE INCHES APPLIED)
-33- ESTIMATED COSTS AND RETURNS PER ACRE (SIDE ROLL SYSTEM) HIGH LEVEL MGMT. ( ACRE INCHES APPLIED) FUEL,OIL, FIXED ITEM TIMES LABOR MACHINE LUB.,REP. COSTS OPERATION NO. DATE OVER HOURS HOURS PER ACRE
More informationGuidelines For Estimating Swine Hoop Shelter Finishing Costs
Guidelines For Estimating Swine Hoop Shelter Finishing Costs Based on marketing 11,353 pigs sold from 19 shelters Date: Oct, 2009 This publication is intended to provide a format and a set of guidelines
More informationGuidelines For Estimating Swine Hoop Shelter Finishing Costs
Guidelines For Estimating Swine Hoop Shelter Finishing Costs Based on marketing 11,527 pigs sold from 18 shelters Date: March, 2007 This publication is intended to provide a format and a set of guidelines
More informationTexas Panhandle & South Plains Districts
k Texas Agricultural Extension Service W The Texas A&M University System B-141(01) Texas rop Enterprise Budgets Texas Panhandle & South Plains Districts Projected for 199 Shermanl Ef I ^ iupecom Mitchell
More informationCORN, GRAIN SORGHUM &WHEAT 2012 PLANNING BUDGETS
1 CORN, GRAIN SORGHUM &WHEAT 2012 PLANNING BUDGETS Mississippi State University Department of Agricultural Economics Budget Report 2011-03 December 2011 i Foreword This report is designed to provide necessary
More informationEstimated Costs and Returns for Establishing And Producing Asparagus in Washington in 2009
Farm Business Management Report Estimated Costs and Returns for Establishing And Producing Asparagus in Washington in 2009 J. Shannon Neibergs and Tim Waters Washington State University Extension Estimated
More informationCORN, GRAIN SORGHUM &WHEAT 2013 PLANNING BUDGETS
1 CORN, GRAIN SORGHUM &WHEAT 2013 PLANNING BUDGETS Mississippi State University Department of Agricultural Economics Budget Report 2012-05 December 2012 i Foreword This report is designed to provide necessary
More informationThe Effect of the No-Burn Ban on the Economic Viability of Producing Bluegrass Seed in Select Areas of Washington State
Farm Business Management Reports EB1922E The Effect of the No-Burn Ban on the Economic Viability of Producing Bluegrass Seed in Select Areas of Washington State Herbert R. Hinman Alan Schreiber Online
More informationBUILDING BUSINESS SUCCESS
BUILDING BUSINESS SUCCESS Cost of Producing Fresh and Processing Blueberries in the Fraser Valley of British Columbia Spring 2016 The BUILDING BUSINESS SUCCESS enterprise budget series were developed to
More informationU.S. Baseline Lamb Cost of Production Model
U.S. Baseline Lamb Cost of Production Model LMIC WORKING GROUP: Coordinator: Bridger Feuz, University of Wyoming Member Cooperators: Tim Petry, North Dakota State University; David Anderson, Texas A&M
More informationHARVEST COSTS COLOR ING LABUR COLORING ADVERTISING NET ring EQUIPMENT SUBTOTAL. HARVEST OT AL VARIABLE CUST. 3. INCUME AbOVE VAR1AbLfc COSTS
54 C H R I S T M A S T f L ' i P R O D U C T I O N, F O U R T H Y E A R, N O R T H E A S T T E X A S R E G I O N E S T I M AT E D C O S T S A N O R E T U R N S P b P A C R E UNIT P R I C E O R COST/UNIT
More informationC OPERATING INPUT RESOURCES April 20, 1990
OPERATIG IPUT RESOURCES April 20, 1990 Operating :[nput Price Unit Cash per of Flow Unit Measure Row ================ ======== ======== ======= == = = 32-0-0.63 gal. 45 4-29-2 1.10 gal. 45 ALLOTMET LEASE.20
More informationInput Costs Trends for Arkansas Field Crops, AG -1291
Input Costs Trends for Arkansas Field Crops, 2007-2013 AG -1291 Input Costs Trends for Arkansas Field Crops, 2007-2013 October 2013 AG-1291 Archie Flanders Department of Agricultural Economics and Agribusiness
More informationEconomics and Competitiveness. Cost and Return Benchmarks for Crops and Forages. Brown Soil Zone
Economics and Competitiveness 2015 Cost and Return Benchmarks for Crops and Forages Brown Soil Zone TABLE OF CONTENTS 2015 Brown Soil Zone OVERVIEW...1 CROPS Spring Wheat...2 FORAGES Roundup Ready Canola...5
More informationImpact of Alternative Property and Sales Tax Policies on Texas Representative Cotton Farms
Agricultural & Food Policy Center at Texas A&M University Impact of Alternative Property and Sales Tax Policies on Texas Representative Cotton Farms AFPC Briefing Paper 04-5 December 2004 This work was
More informationCOTTON. IRRIGATED. TEXAS HIGH PLAINS III REGION ESTIMATED COSTS AND RETURNS PER ACRE (SPRINKLERSl PREPLANT PLUS ONE POSTPLANT UNIT
12 COTTON. IRRIGATED. TEXAS HIGH PLAINS III REGION ESTIMATED COSTS AND RETURNS PER ACRE (SPRINKLERSl PREPLANT PLUS ONE POSTPLANT UNIT P R I C E O R V A L U E O R COST/UNIT QUANTITY COST GROSS RECEIPTS
More informationPROJECTED YOUR NUMBER UNIT SIZE 5 / U N I T VA L U E E S T I M AT E TOTAL LIVESTOCK INVESTMENT $ U. 4 _. 5 " TOTAL UNITS UNIT 6.0 CWT.
24 3 PROJECTIONS FOR PLANNING PURPOSES ONLY NOT TO BE USED WITHOUT UPDATING AFTER 01/27/82. STOCKER CALF BUDGET TEXAS ROLLING PLAINS I REGION 1982 S AND S PER HEAD PURCHASE NOV 1, SELL MARCH 10 B-1241
More information2013 INTRODUCTION AND USE GUIDELINES 2013 GEORGIA COTTON COSTS AND RETURN BUDGET ESTIMATES
INTRODUCTION AND USE GUIDELINES 2013 GEORGIA COTTON COSTS AND RETURN BUDGET ESTIMATES Don Shurley and Amanda Smith Department of Agricultural and Applied Economics University of Georgia March 2013 Annual
More informationCORN, GRAIN SORGHUM &WHEAT 2018 PLANNING BUDGETS
1 CORN, GRAIN SORGHUM &WHEAT 2018 PLANNING BUDGETS Mississippi State University Department of Agricultural Economics Budget Report 2017-03 October 2017 2 i Foreword This report is designed to provide necessary
More informationAgriProfit$ Economics of Beekeeping in Alberta 2016
AgriProfit$ Economics of Beekeeping in Alberta 2016 AGDEX 821-62 December, 2017 ECONOMICS OF BEEKEEPING IN ALBERTA 2016 Emmanuel Anum Laate Economics Section Economics and Competitiveness Branch Alberta
More informationJOSE TALL WHEAT GRASS ESTABLISHMENT. SPRINKLER IRRIGATED. TRANS-PECOS REG1 PROJECTEO COSTS AND RETURNS PEK ACRE PECOS VALLEY
62 JOSE TALL WHEAT GRASS ESTABLISHMENT. SPRINKLER IRRIGATED. TRANS-PECOS REG1 PROJECTEO COSTS AND RETURNS PEK ACRE PECOS VALLEY P R I C E O R V A L U E O R UNIT COST/UNIT QUANTITY COST 1. G R O S S R E
More informationCOTTON, DRYLAND, EDWARDS PLATEAU II REGION ESTIMATED COSTS AND RETURNS PER ACRE,
COTTON, DRYLAND, EDWARDS PLATEAU II REGION ESTIMATED COSTS AND RETURNS PER, FUEL.OIL, FIXED ITEM TIMES LABOR MACHINE LUB.,REP. COSTS OPERATION NO, DATE OVER HOUPS HOURS PER PER SHREDDER 2R TM 4,56 DEC
More information1996 Alfalfa Seed Enterprise Budget, Walla Walla County, Washington
Farm Business Management Reports EB1375 1996 Alfalfa Seed Enterprise Budget, Walla Walla County, Washington Walter J. Gary Gayle S. Willett COOPERATIVE EXTENSION Washington State ~University - 1996 ALFALFA
More informationRICE 2015 PLANNING BUDGETS
1 RICE 2015 PLANNING BUDGETS Mississippi State University Department of Agricultural Economics Budget Report 2014-04 October 2014 i Foreword This report is designed to provide necessary planning data
More informationRICE 2018 PLANNING BUDGETS
1 RICE 2018 PLANNING BUDGETS Mississippi State University Department of Agricultural Economics Budget Report 2017-04 October 2017 i Foreword This report is designed to provide necessary planning data
More informationRICE 2017 PLANNING BUDGETS
1 RICE 2017 PLANNING BUDGETS Mississippi State University Department of Agricultural Economics Budget Report 2016-04 October 2016 i Foreword This report is designed to provide necessary planning data
More informationThe Talking Farm Treasurer's Report and Financial Statements (for internal use only) June 30, 2016
Treasurer's Report and Financial Statements (for internal use only) June 30, 2016 Table of Contents: Treasurer's Report 1 Page: Financial Statements: Statements of Financial Position 2 Statements of Activities
More informationCorn, Grain Sorghum, and Wheat 2017 Planning Budgets
Corn, Grain Sorghum, and Wheat 2017 Planning Budgets Contents Acknowledgments... 2 2017 Budget Committees... 2 2017 Planning Budgets... 3 Budgets for Agricultural Enterprises... 3 Methods and Procedures...
More informationTEXAS HIGH PLAINS I. gets custom rates, primarily harvesting, were used in lieu of the assumption that harvesting equip ment was owned.
r TEXAS HIGH PLAINS I FOREWORD The enterprise budgets for Texas High Plains I Region arc based on estimates of yields, produc tion input quantities, and production practices which represent the best judgment
More informationEMVEST ASSET MANAGEMENT PTY LIMITED. Investment Proposal. Matuba Estate Chokwe District Mozambique
EMVEST ASSET MANAGEMENT PTY LIMITED Investment Proposal Matuba Estate Chokwe District Mozambique 20 July 2009 PROJECT SUMMARY Project Name: EMVEST LIMOPO Lda (MATUBA), District Chokwe, Province of Gaza.
More information10:42 AM Sample Winery with Vineyard. 01/02/16 Profit & Loss Accrual Basis January through December 2016
10:42 AM Sample Winery with Vineyard Ordinary Income/Expense Income 410000 TRADE SALES 0.00 420000 RETAIL SALES 0.00 450000 EVENT 0.00 480100 BULK WINE SALES 0.00 490000 Bad Debt Expense 0.00 Total Income
More informationTEXAS MIDDLE GULF COAST
M i l TEXA MIDDLE GULF COAT FOREWORD The entepie budget fo Texa Middle Gulf Coat Region ae baed on etimate of yield, poduction input quantitie, and poduction pac tice which epeent the bet judgment of local
More informationSOYBEANS 2018 PLANNING BUDGETS
1 SOYBEANS 2018 PLANNING BUDGETS Mississippi State University Department of Agricultural Economics Budget Report 2017-02 October 2017 i Foreword This report is designed to provide necessary planning data
More informationT I M E S L A B O R OVER HOURS
OPERATION S PA N I S H P E A N U T S. I R R I G AT E D, T E X A S E D W A R D S P L AT E A U E A S T. R E G I O N E S T I M AT E D C O S T S A N D R E T U R N S P E R A C R E SOLID PLANT ITEM NO. DATE
More information2010 Budgets for Horticultural Crops Grown on a Half Acre. by Roger Wilson Farm Management / Enterprise Budget Analyst
2010 Budgets for Horticultural Crops Grown on a Half Acre by Roger Wilson Farm Management / Enterprise Budget Analyst Budgeting Assumptions Everyone's situation is different so no budget is accurate for
More informationWorld Agricultural Outlook Board Interagency Commodity Estimates Committee Forecasts. Lockup Briefing April 10, 2013
World Agricultural Outlook Board Interagency Commodity Estimates Committee Forecasts Lockup Briefing World Wheat Production Country or Region estimate 2012/13 previous month Million Tons Percent Percent
More informationCOTTON 2010 PLANNING BUDGETS
1 COTTON 2010 PLANNING BUDGETS Mississippi State University Department of Agricultural Economics Budget Report 2009-02 December 2009 i Foreword This report is designed to provide necessary planning data
More informationPRODUCT NAHE NUMBER HEIGHT NUMBER UNITS
P r o j e c t i o n s f o r P l a n n i n g P u r p o s e s O n l y o t t o b e U s e d w i t h o u t U p d a t i n g a f t e r A p r i l 0, 1 9 9 0. B-14K0) DATE STAGE OF PRODUTIO TYPE OF PROD. PRODUT
More informationINCOME BEFORE CONTRIBUTIONS 32,373 Net Operating Gain/(Loss) (97,940) 70, ,619 32,373 Net Total Gain/(Loss) (97,940) 71, ,306
Goodwill Industries, Inc. Comparative Income Statement Feb16 Year to Date Variance/ Variance Variance Variance/ Last Year from Budget Actual INCOME Actual from Budget Last Year (5,847) (6,678) 1,471,935
More informationFUEL,OIL, FIXED TIMES LABOR MACHINE LUE.,REP. COSTS OVER HOURS HOURS PER ACRE PER ACRE
22 F O R A G E S O R G H U M F O R G R A Z E, I P R I G AT E D, T E X A S W I N T E R G A R D E N R E G I O N E S T I M AT E D C O S T S A N D R E T U R N S P E R A C R E OPERATION ITEM NO DATE FUEL,OIL,
More informationCOTTON 2008 PLANNING BUDGETS
1 COTTON 2008 PLANNING BUDGETS Mississippi State University Department of Agricultural Economics Budget Report 2007-01 December 2007 i Foreword This report is designed to provide necessary planning data
More informationBRITISH VIRGIN ISLANDS SECTORAL GROSS DOMESTIC PRODUCT MARKET PRICES (current prices) (US$M)
SECTORAL GROSS DOMESTIC PRODUCT MARKET PRICES (current prices) Sector 1991 1992 1993 1994 1995 1996 1997 1998 1999 2000r 2001r 2002r 2003r 2004r 2005e Agriculture, Hunting & Forestry 1.36 1.50 1.63 1.77
More informationPEANUTS 2019 PLANNING BUDGETS
1 PEANUTS 2019 PLANNING BUDGETS Mississippi State University Department of Agricultural Economics Budget Report 2018-07 October 2018 i Foreword This report is designed to provide necessary planning data
More informationTEXAS ROLLING PLAINS SOIL RESOURCE AREA 5. Coleman. McCulloch
r TEXAS ROLLING PLAINS SOIL RESOURCE AREA 5 r Coleman McCulloch 1. f~^ PROJECTIONS FOR PLANNING PURPOSES ONLY NOT TO BE USEO WITHOUT UPDATING AFTER 0i/09/8lo E. 2 4 K C 5 ) COTTON* DRYLAND, (SOLIO 40"
More informationSunshine City 47-Sp MHP
Sunshine City 47-Sp MHP 47-sp MHP w/36 POM's Recreation Building used for StorageLaundry Room (Currently not in use) 70% Occupancy - 9-spaces left & 5 MH's left to lease 10 Mobile Homes Newly Rehabbed
More informationTEXAS EDWARDS AQUIFER
C TEXAS EDWARDS AQUIFER FOREWORD The entepise budgets fo Texas Edwads Aquife Region ae based on estimates of yields, poduction input quantities, and poduction pac tices which epesent the best judgment
More informationChris Doerr Phone: Aircraft Cost Calculator, LLC 1341 W. Mequon Road, Suite 205, Mequon, WI Powered by ACC:
Annual & Hourly Cost Detail Embraer Legacy 650 GENERAL PARAMETERS Min Crew / Max Passengers 2 / 13 Seats Full Range (NM / SM) 3569.48 / 4107.68 Normal Cruise Speed (KTS / MPH) 435.83 / 501.54 Average Pre-Owned
More information