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

Size: px

Start display at page:

Download "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"

Julia Sharlene White
6 years ago
Views:

1 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 PIGS LBS VA R I A E L E C O S T S SOW FEED GEST. SOW FEED LACT. PIG STARTER BOAR FEED MACHINERY(FUEL.LUBE.REP) EQU IPMENT(FUEL.LUBE.REP) LABOR. TRACTOR MACHINERY LABOR. EQUIPMENT LABOR, LIVESTCCK INTEREST GN OPER.CAP., T O TA L VA R I A E L E C C S T S I N C O M E A B O V E VA R I A B L E C C S T S FIXEC S LAND RENT I N T. G N L I V E S T O C K C A P I T A L INT. GN OTHER EQUIFMENT DEPR. CN SOW PURCHASED DEPR. ON BOAR PURCHASED DEPR. CN OTHER EQUIP. OTHER FC, MACH ECUIP. FIXED CGSTS S C\»T CWT CWT CWT HEAD ,CO 8.0C HEAD HEAD HRS HRS HRS DCL ACRE DCL DCL DCL NET RETURNS SOW. FALL-SPRING FARROWING. 56 DAY WEANING, 1 6 P I G S W E A N E D P E R S O W P E R Y E A R, P R E P A R E D E Y J A C K J E N K I N S. T A E X, D A L L A S, T E X A S PROJECTED

FARROW TO FINISH HOG PROCLCTION TEXAS GRAND PRAIRIE REGION ESTIMATED S AND RETURNS PER SGW I TEM PRICE OR CCST ^ 1. GROSS RECEIPTS SLAUGHTER HOGS TGTAL 220.CO HE^O 0.40 16.00.-1493*09-1408.00 2.

2 FARROW TO FINISH HOG PROCLCTION TEXAS GRAND PRAIRIE REGION ESTIMATED S AND RETURNS PER SGW I TEM PRICE OR CCST ^ 1. GROSS RECEIPTS SLAUGHTER HOGS TGTAL 220.CO HE^O * VA R I A E L E C O S T S SOW FEED GEST. SOW FEED LACT. PIG STARTER BOAR FEED FINISHING RATION MACHINERY(FUEL.LUBE,REP) EQU IPMENT(FUEL,LUBE.REP ) LAB03. TRACTCR MACHINERY LABOR, EQUIPMENT LABOR, LIVESTOCK INTEREST ON OPER.CAP., VARIAELE CCSTS INCOME ABOVE VARIABLE S FIXEC CCSTS LAND RENT I N T. C N L I V E S TO C K C A P I TA L INT. ON CTHER EQUIPMENT DEPR. CN SOW PURCHASEC DEPR. CN BCAR PURCHASED DEPR. GN OTHER ECUIP. OTHER FC, MACH EQUIP. TCTAL FIXED S S CUT CWT CWT CWT CWT C HEAD HEAD HEAD CC DCL DCL HRS C HRS HRS ACRE DCL DGL. 37.5C 6.00 DCL DCL NET RETURNS SOW. FALL-SPRING FARROWING. 56 CAY WEANING, 1 6 P I G S W E A N E D P E R S O W P E R Y E A R, 3. 5 F E E D C O N V E R S I O N P R E P A R E D B Y J A C K J E N K I N S. T A E X, D A L L A S, T E X A S PROJECTED

3 FINISHING HOGS TEXAS GRAND PRAIRIE REGICN ESTIMATED S AND RETURNS PER HOG ITEM PRICE OR GROSS RECEIPTS SLAUGHTER HGGS LES VARIABLE S FINISHING RATION FEEDER PIGS VET MECICINE DEATH L0SS=2% MACHINERY(FUEL.LUBE.REP) EQUIPMENT!FUEL.LUBE.REP) LABOR. TRACTOR MACHINERY LABOR. EQUIPMENT LAB.OR. LIVESTOCK INTEREST ON OPER.CAP., VARIAELE CCSTS INCOME ABOVE VARIABLE S FIXEC S LAND RENT DEPR. ON OTHER EQUIP. OTHER FC. MACH EQUIP. TCTAL FIXED S S CWT LBS HEAD 0.50 l.co 0.50 HEAC CO 1.00 HEAD HEAD DGL HRS HRS HRS '5.83 ACRE DCL DCL. 9-k NET RETURNS FED PER YEAR. 120 FED PER BUNCH, 3.50 PCUNDS FEED PER FCUND GAIN, 2% DEATH LOSS. P R E PA R E D B Y J A C K J E N K I N S. TA E X, C A L L A S, T E X A S P R C J E C T E C

COW-CALF FRODUCTICN TEXAS GRANC PRAIRIE REGICN ESTIMATED S AND RETURNS PER COW IMPROVED PASTURE ITEM P R I C E C R GROSS RECEIPTS SLAUGHTER STEERS 530.00 LBS. SLAUGHTER HEIFER 490.00 LBS. TCTAL 0.

5 COW-CALF FRODUCTICN TEXAS GRANC PRAIRIE REGICN ESTIMATED S AND RETURNS PER COW IMPROVED PASTURE ITEM P R I C E C R GROSS RECEIPTS SLAUGHTER STEERS LBS. SLAUGHTER HEIFER LBS. TCTAL VARIABLE S COASTAL PASTURE CUSTOM BALING SALT MINERALS SUPPLEMENT. 20% MACHINERY*FUEL,LUBE,REP) EQUIPMENT!FUEL.LUBE,REP4 LABOR. TRACTCR MACHINERY LABOR, EQUIPMENT LABOR, LIVESTOCK INTEREST ON OPER.CAP.. VARIAELE CCSTS NCOME ABOVE VARIABLE S ACRE HEAD HEAC LBS HEAD HEAD HEAD , DCL HRS HRS HRS DCL _UJL FIXEO S LAND CHARGE I N T, O N L I V E S T O C K C A P I T A L DEPR. CN BEEF COW PUR DEPR. ON BEEF BULL DEPfl. CN HGRSE DEPR. ON OTHER EQUIP. OTHER FC. MACH EQUIP. FIXEC S ACRE DCL. DCL. DCL. DGL. DGL S N E T R E T U R N S COW HERD. 2 BULLS, 90 PERCENT CALF CROP, 12-1/2 PERCENT REPLACEMENT, P R E P A R E D B Y J A C K J E N K I N S. T A E X. D A L L A S. T E X A S F R G J E C T E C

6 C O W - C A L F P R O D U C T I O N T E X A S G R A N C P R A I R I E R E G I C 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 N AT I V E R A N G E I TEM P R I C E O R VA L U E O R 1. G R O S S R E C E I P T S SLAUGHTER STEERS LBS. SLAUGHTER HEIFER LBS. TCTAL ,-39* VA R I A B L E C O S T S RANGE IMPROVEMEN HEAD HAY BALE SALT MINERALS HEAD SUPPLEMENT. 20% LES HEAD HEAD 5.CO 1.OC MACHINERY!FUEL.LUBE.REP) EQUIPMENT!FUEL.LUBE.REP) 0.44 LABCR. TRACTCR MACHINERY HRS LABOR, EQUIPMENT HRS LABOR, LIVESTOCK HRS INTEREST ON OPER.CAP., DCL T O TA L VA R I A E L E C C S T S I N C O M E A B O V E VA R I A B L E C O S T S FIXEC S LAND CHARGE I N T. O N L I V E S T O C K C A P I T A L DEPR. ON BEEF COW PUR DEPR. CN BEEF BULL DEPR. ON HORSE DEPR. ON OTHER EQU IP. OTHER FC, M A C H E Q U I P. TGTAL FIXED S ACRE DCL. DCL. DCL. DGL. DGL. DCL S N E T R E T U R N S COW HERD. 4 BULLS. 84 PERCENT CALF CROP. 12-1/2 PERCENT REPLACEMENT P R E P A R E D E Y J A C K J E N K I N S. T A E X, D A L L A S. T E X A S F R C J E C T E D

S T O C K E R P R O D U C T I O N T E X A S G R A N D P R A I R I E R E G I C N S AND RETURNS PER STOCKER N AT I V E PA S T U R E ITEM P R I C E O R G R O S S R E C E I P T S FEEDER STEERS 650.00 LES.

7 S T O C K E R P R O D U C T I O N T E X A S G R A N D P R A I R I E R E G I C N S AND RETURNS PER STOCKER N AT I V E PA S T U R E ITEM P R I C E O R G R O S S R E C E I P T S FEEDER STEERS LES * VA R I A B L E C O S T S STOCKER STEERS RANGE IMPROVEMEN HAY SALT MINERALS DEATH LOSS MACHINERY!FUEL.LUBE.REP) EQU IPMENT!FUEL.LUBE.REP) LABOR. TRACTOR MACHINERY LABGR, EQUIPMENT LABOR, LIVESTOCK INTEREST ON OPER.CAP., T O TA L VA R I A B L E C C S T S N C O M E A B O V E VA R I A B L E C O S T S FIXED CCSTS LAND CHARGE I N T. O N L I V E S T G C K C A P I T A L INT* ON OTHER EQUIFMENT DEPR. CN HORSE DEPR. CN OTHER EQUIP. OTHER FC. MACH EGUIP. TCTAL FIXEC S LBS HEAD BALE 1.50 l.co 1.50 HEAD HEAC HEAD HEAD HEAD DCL DCL HRS HRS HRS _._, ACRE CO DCL DCL DCL S NET RETURNS S T E E R U N I T, 4 A C R E S F E R S T O C K E R. 1 % D E A T H L C S S. P R E P A R E D B Y J A C K J E N K I N S. T A E X. C A L L A S. T E X A S PRCJECTED

STCCKER PRODUCTION TEXAS GRAND PRAIRIE REGICN ESTIMATED S AND RETURNS PER STOCKER SMALL GRAIN PASTURE ITEM PRICE CR GROSS RECEIPTS FEEDER STEERS 610.00 LBS. 0.47 1.00 233*19. 266.

8 STCCKER PRODUCTION TEXAS GRAND PRAIRIE REGICN ESTIMATED S AND RETURNS PER STOCKER SMALL GRAIN PASTURE ITEM PRICE CR GROSS RECEIPTS FEEDER STEERS LBS * VA R I A E L E C O S T S STOCKER STEERS SMALLGRAINPAST. HAY FEED SALT MINERALS DEATH LOSS MACHINERYIFUEL.LUBE.REP) EQU IPMENT!FUEL,LUBE,REP) LABOR, TRACTCR MACHINERY LABOR, EQUIPMENT LABOR, LIVESTOCK INTEREST CN CPER.CAP.. T O TA L VA R I A B L E C C S T S 3. I N C O M E A B O V E V A R I A B L E C O S T S 4. FIXED S LAND CHARGE PASTURE CHG I N T. O N L I V E S T O C K C A P I T A L INT. GN OTHER EQUIPMENT DEPR. GN HORSE DEPR. ON OTHER EQUIP. OTHER FC, MACH ECUIP. TCTAL FIXEC S 5. S LBS ACRE C BALE C LES HEAD C HEAD HEAC 6.10 l.co HEAD HEAD 1.00 l.co 1.00 DCL DGL HRS HRS HRS DCL X ACRE ACRE DCL DGL DCL DCL N E T R E T U R N S S T E E R U N I T, 2 H E A D P E R A C R E O F S M A L L G R A I N PA S T U R E A N D 1 / 4 A C R E O F N AT I V E PA S T U R E, 1 P E R C E N T D E AT H L O S S. P R E P A R E D E Y J A C K J E N K I N S, T A E X, C A L L A S, T E X A S P R C J E C T E D

DAIRY PRODUCTION TEXAS GRAND PRAIRIE REGICN ESTIMATED CCSTS AND RETURNS PER COW WITH SILAGE ITEM PRICE OR GROSS RECEIPTS MILK 1.00 CWT. 10.28 135.00 1387.30 BULL CALVES 1.00 HEAD 15.00 0.40 6.

9 DAIRY PRODUCTION TEXAS GRAND PRAIRIE REGICN ESTIMATED CCSTS AND RETURNS PER COW WITH SILAGE ITEM PRICE OR GROSS RECEIPTS MILK 1.00 CWT BULL CALVES 1.00 HEAD BREEDING HEIFERS 1.00 HEAD CULL COWS CWT REPLACEMENT COWS 1.00 HEAD BULL 1.00 HEAD *00 I VARIABLE S GRAIN MIX HAY SILAGE PASTURE BREEDING SUPPLIES MGMT RECORDS UTILITIES HAULING SALT MILK REPLACER MACHINERY(FUEL.LUBE.REP) EQUIPMENTI FUEL,LUBE.REP) LABOR. TRACTCR MACHINERY LABOR. LIVESTOCK INTEREST CN CFER.CAF.. TGTAL VARIAELE CCSTS INCOME ABOVE VARIABLE S FIXED S LAND CHARGE INT. ON LIVESTOCK CAPITAL DEPR. CN DAIRY COW FURCH DEPR. CN OTHER EQUIP. OTHER FC, MACH EQUIP. FIXED CGSTS CGSTS CWT CWT TGN , AUMS , HEAD HEAD HEAD HEAD HEAD CWT LBS LBS DCL DCL HRS HRS DGL ACRE DCL * NET RETURNS COW DAIRY LBS. PRODUCTION PER COW, BARN IS DCUBLE 6 HERRINGBONE, FEEDING OUTSIDE MILKING PARLOR, 25% REPLACEMENT, 3% DEATH LOSS CN COWS. P R E PA R E D B Y J A C K J E N K I N S, TA E X, D A L L A S, T E X A S P R O J E C T E D

DAIRY PRODUCTION TEXAS GRAND PRAIRIE REGIGN ESTIMATED S AND RETURNS PER CGW WITHOUT SILAGE I TEM PRICE OR GROSS RECEIPTS MILK 1.00 CWT. 10.28 135.00 1387.80 BULL CALVES 1.00 HEAC 1 5.CO 0.40 6.

10 DAIRY PRODUCTION TEXAS GRAND PRAIRIE REGIGN ESTIMATED S AND RETURNS PER CGW WITHOUT SILAGE I TEM PRICE OR GROSS RECEIPTS MILK 1.00 CWT BULL CALVES 1.00 HEAC 1 5.CO BREEDING HEIFERS 1.00 HEAD CULL CCWS CWT REPLACEMENT CCWS 1.00 HEAD BULL 1.00 HEAD C VARIABLE S GRAIN MIX HAY PASTURE BREEDING SUPPLIES MGMT RECORDS UTILITIES HAULING SALT M I L K R E P L A C E R MACHINERY!FUEL,LUBE*REP) EQUIPMENT!FUEL,LUBE,REP) LABOR. TRACTCR MACHINERY LABOR, LIVESTOCK INTEREST ON OPER.CAP., T C TA L V A R I A B L E C C S T S I N C O M E A B O V E VA R I A B L E C C S T S CWT CWT AUMS HEAD HEAD HEAD HEAD HEAC CWT LBS LBS DCL l.co 10.0C DCL DGL HRS HRS DCL C 38 48* FIXEC CCSTS LAND CHARGE I N T. O N L I V E S T O C K C A P I T A L DEPR. ON DAIRY COW PURCH DEPR. CN OTHER EQUIP. OTHER FC. MACH EQUIP. FIXED S S ACRE DCL DGL. -33* NET RETURNS I C O C O W D A I R Y, L B S. P R O D U C T I C N P E R C O W. B A R N I S D C U B L E 6 H E R R I N G B O N E, F E E D I N G O U T S I D E M I L K I N G FA R L C R, 2 5 % R E P L A C E M E N T, 3 % D E AT H L O S S C N C O W S. P R E P A R E D B Y J A C K J E N K I N S, T A E X, D A L L A S, T E X A S P R C J E C T E D

11 G C AT B U D G E T T E X A S G R A N D E P R A I R I E R E G I C 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 N I M A L U N I T 1 6 D O E S ) ITtEM P R I C E O R G R O S S R E C E I P T S ADULT MOHAIR KID MOHAIR KID GOATS DOES 1.00 LBS LBS HEAD HEAD «...,2t V A R I A B L E C O S T S RANGE SUPPLEMENT SALT MINERALS SHEARING SALE COMM MACHINERYI FUEL.LUBE.REP) EQU I'PMENT! FUEL, LUBE,REP) LABOR, TRACTOR MACHINERY LABOR, EQUIPMENT LABOR, LIVESTOCK INTEREST ON OPER.CAP.. T O TA L VA R I A E L E C C S T S 3. I N C O M E A B O V E V A R I A B L E C O S T S 4. FIXEC S LAND RENT I N T. O N L I V E S T O C K C A P I T A L D E P R. G N B I L L I E S P U R C H DEPR, CN HORSE DEPR. CN OTHER EQUIP. OTHER FC. MACH ECUIP. FIXED S 5. S LES LBS HEAC , , DGL DCL DCL HRS HRS HRS DCL ACRE DCL DCL a.*.az NET RETURNS % K I D C R O P. 1 B U C K P E R 5 C D O E S, 7 % D E AT H L O S S, 2 0 % R E P L A C E M E N T. P R E P A R E D B Y J A C K J E N K I N S, T A E X, D A L L A S, T E X A S P R C J E C T E D

SHEEP BUDGET TEXAS GRANDE PRAIRIE REGICN ESTIMATED CCSTS AND RETURNS PER ANIMAL (5 EWES) I TEM PRICE CR CGST/ GROSS RECEIPTS WOOL LAMBS EWES 1.00 LES. 0.80 42.50 34.00 7C.00 LBS. 0.55 4.00 154.00 100.

12 SHEEP BUDGET TEXAS GRANDE PRAIRIE REGICN ESTIMATED CCSTS AND RETURNS PER ANIMAL (5 EWES) I TEM PRICE CR CGST/ GROSS RECEIPTS WOOL LAMBS EWES 1.00 LES C.00 LBS LBS C.85 15j-_.fi VARIAELE S SUPPLEMENT, 20% SALT MINERALS SHEARING SALE CCMM MACHINERY!FUEL,LUBE.REP) EQU IPMENT!FUEL.LUBE.REP) LABOR. TRACTCR MACHINERY LABOR, EQUIPMENT LABOR. LIVESTGCK INTEREST ON OPER.CAP., T O TA L VA R I A B L E C C S T S I N C O M E A B O V E VA R I A B L E C O S T S LES OC LBS DCL DGL DCL HRS HRS HRS DCL * FIXED S LAND RENT I N T. O N L I V E S T O C K C A P I T A L D E P R. O N R A M S P U R C H A S E D DEPR. CN HORSE DEPR. CN OTHER EQUIP. OTHER FC. MACH ECUIP. TCTAL FIXEC S ACRE DCL DCL DCL DCL DGL CCSTS NET RETURNS % L A M B C R O P, 1 R A M P E R 3 3 E W E S, 3 % D E AT H L O S S, F I N E W C C L E W E S CPCSSERED LAMBS, 20% REPLACEMENT. P R E P A R E D E Y J A C K J E N K I N S. T A E X, D A L L A S, T E X A S PRCJECTED

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 O W I TEM PRICE OR GROSS RECEIPTS PIGS 50.00 LES. 0.72 16.

13 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 O W I TEM PRICE OR GROSS RECEIPTS PIGS LES VARIAELE S SOW FEED GEST. SOW FEED LACT. PIG STARTER BOAR FEED MACHINERY!FUEL.LUBE,REP) EQUIPMENT!FUEL,LUBE.REP) LABOR. TRACTOR MACHINERY LABOR. EQUIPMENT LABOR, LIVESTOCK INTEREST GN OPER.CAF., VARIAELE CCSTS INCOME ABOVE VARIABLE CCSTS FIXEC S LAND RENT INT. GN LIVESTOCK CAPITAL INT. GN OTHER EQUIPMENT DEPR. CN SOW PURCHASED DEPR. GN BGAR PURCHASED DEPR. CN OTHER EQUIP. OTHER FC, MACH ECUIP. FIXEC CGSTS S CWT CWT CWT CWT HEAD CO 8.0C HEAD HEAD HRS HRS HRS DCL ACRE DCL , DCL DGL DGL NET RETURNS SOW. FALL-SPRING FARROWING, 56 DAY WEANING, 16 PIGS WEANED PER SOW PER YEAR. PREPARED EY JACK JENKINS. TAEX. DALLAS, TEXAS PRCJECTED

FARROW TO FINISH HOG PROCLCTION TEXAS GRAND PRAIRIE REGIGN ESTIMATED S AND RETURNS PER SGW I TEM PRICE OR CCST GROSS RECEIPTS SLAUGHTER HOGS TGTAL 220.CO HEAD G.40 1 6.00.JL4_;a_* -Q. 1^08.

14 FARROW TO FINISH HOG PROCLCTION TEXAS GRAND PRAIRIE REGIGN ESTIMATED S AND RETURNS PER SGW I TEM PRICE OR CCST GROSS RECEIPTS SLAUGHTER HOGS TGTAL 220.CO HEAD G JL4_;a_* -Q. 1^08.00 VARIAELE S SOW FEED GEST. SOW FEED LACT. PIG STARTER BOAR FEED FIN ISHING RATION MACHINERY(FUEL.LUBE.REP ) EQU IPMENT!FUEL,LUBE,REP ) LABOR, TRACTCR MACHINERY LABOR, EQUIPMENT LABOR, LIVESTOCK INTEREST ON OPER.CAP., VARIAELE CCSTS INCOME ABOVE VARIABLE CCSTS FIXEC CCSTS LAND RENT I N T. C N L I V E S TO C K C A P I TA L INT. GN CTHER EQUIPMENT DEPR. CN SOW PURCHASEC DEPR. CN BCAR PURCHASED DEPR. GN OTHER ECUIP. OTHER FC, MACH EQUIP. TCTAL FlXED S TCTAL S CfcT CWT CWT CWT CWT C HEAD HEAD HEAD C C DCL DCL HRS C HRS HRS ACRE DCL DGL. 37.5C DOL DCL DCL NET RETURNS SOW. FALL-SPRING FARROWING. 56 CAY WEANING, 1 6 P I G S W E A N E D P E R S O W F E R Y E A R F E E D C O N V E R S I O N P R E P A R E D B Y J A C K J E N K I N S, T A E X, D A L L A S, T E X A S PROJECTED "

FINISHING HOGS TEXAS GRAND PRAIRIE REGICN ESTIMATED S AND RETURNS PER HOG I TEM PRICE OR CCST GROSS RECEIPTS SLAUGHTER HGGS 240.00 LES. 0.40 1.00._ 23+20. 96.00 VARIAELE S FINISHING RATION CWT.

15 FINISHING HOGS TEXAS GRAND PRAIRIE REGICN ESTIMATED S AND RETURNS PER HOG I TEM PRICE OR CCST GROSS RECEIPTS SLAUGHTER HGGS LES _ VARIAELE S FINISHING RATION CWT. F E E D E R P I G S L B S. V E T M E C I C I N E H E A D HEAC M I S C E X P E N S E H E A D DEATH LOSS-2% HEAC MACHINERY!FUEL.LUBE,REP ) DGL. EQUIPMENT!FUEL.LUBE.REP) LABOR, TRACTOR MACHINERY HRS. LABCR. EQUIPMENT HRS. L A B ' O R. L I V E S T O C K H R S. INTEREST ON OPER.CAP., VARIAELE CCSTS INCOME ABOVE VARIABLE CGSTS l.co '5.83 FIXEC S LAND RENT DEPR. ON OTHER EQUIP. OTHER FC. MACH EQUIP. TCTAL FIXED S S ACRE DCL DCL NET RETURNS FED PER YEAR. 120 FED PER BUNCH, 3,50 PCUNDS FEED PEP PCUND GAIN, 2% DEATH LOSS. P R E PA R E D E Y J A C K J E N K I N S. TA E X. C A L L A S, T E X A S P R C J E C T E C

17 C O W - C A L F P R O D U C T I O N T E X A S G R A N D P PA I P I F P F G I C N F S T I M AT F D C O S T S A N D R E T U R N S o f ( 7 C O W IMPROVED PASTUPE ITEM FACH PRICE OP QUANTIT Y VALUi: OP GROSS RFCEIPTS SLAUGHTEP STEEPS SLAUGHTER HEIFEP LBS. LBS. CAO C. 37 C 4 5 LLx5a. 176,98 VAPIABLE S FEPT(1O0-6C-0 ) HEAD 29.6^ * HERBICIDE HEAD 2.00 l.cc 2, 00 C U S T O M B A L I N G HEAD 8.80 l.oc 8.60 SALT MINERALS HEAD 3.0^ PA N G E C U B E S LBS HFAD 5.1? l.cc 5.10 VET MFDICINE HEAD HEAD MACHINFPY!FUEL,LUBE,REP) 9.41 EQJIPMENT!FUEL,LUBE,REP) OOL, 0.47 LABOR. TRACTOR MACHINERY HPS. 2.2F LA30F, EQUIPMENT HPS LABOR, LIVFSTOCK HRS NTEPEST ON OPER..CAP., x15 VARIABLE S I N C O M E A B O V F VA R I A B L E C O S T S FIXED S LAND CHARGE I N T. O N L I V E S T O C K C A P I T A L INT. ON OTHER EQUIPMFNT DEPP. ON BEEF COW PUP DEPR. ON BEEF BULL DEPP. CN HORSE DEPR. ON OTHER EQUIP. 0THE9 FC, MACH.EQUIP. FIXED S S ACRE 1C.O o.ir DOL, DOL, x N E T R E T U R N S COW HERD. 2 BULLS. 90 PERCENT CALF CROP, 12-1/2 PERCENT REPLACEMENT, P R E P A R E D B Y J A C K J E N K I N S, T A E X. F E N N F R. T E X A S P R O J E C T S

18 COW-CALF PPOOUCTICN TEXAS GRAND PRAIPIE PEGICN ESTIMATED S AND RETURNS» ER COW NATIVE RANGE ITEM PPICF OR G OSS RECEIPTS SLAUGHTER STEEPS LBS SLAUGHTER HEIFER LBS Z*x VAPIABLE S 4. RANGE IMPROVEMEN HAY SALT MINERALS RANGE CUBES MISC FXPENS? MACHINERY(FUEL.LUBE,REP) FQUIPMENT!FUEL,LUBE,PEP) LABOR. TRACTOR MACHINERY LABOR. EQUIPMENT LABOR, LIVESTOCK INTEREST ON OPER.CAP., VARIABLE S INCOME ABOVE VARIABLE S FIXFD S LAND CHARGE I N T. O N L I V E S T O C K C A P I TA L DEPR. ON. BEEF COW PUR DEPR. ON BEEF BULL DEPR. ON HORSE DEPR. ON OTHER EOUIP. OTHER FC, MACH EQUIP. FIXED S- S HEAD l.oc 10.C0 BALE HEAD LBS HEAD 4# HEAD f> HPS HPS HRS x ACRE 4.0C 10* C O.IC OOL OOL Llx NET PETUPNS * COW HERD. 4 BULLS. 84 PERCENT CALF CROP, 12-1/2 PERCENT REPLACEMENT P R E P A R E D B Y J A C K J E N K I N S. T A E X, R E N N E R, T E X A S P R O J E C T E D " *

19 S T O C K E R P R O D U C T I O N T F X A S G R A N D P R A I R I E R E G I C N C O S T S A N D R E T U R N S P E P S T O C K E R N A T I V E P A S T U R E ITEM P R I C E O P VA L U E O P 1. G R O S S R E C E I P T S FEEDER STEERS LBS. C x , VARIABLE S STOCKER STEEPS R A N G E I M P R O V E M E N HAY VET MEDICINF SALT MINERALS DEATH LOSS MACHINERY!FUEL.LUBE,REP) EQUIPMFNT(FUEL,LUBE,PEP) LABOR, TPACTOR MACHINERY LA30R. EQUIPMENT LA30R, LIVESTOCK INTEREST ON OPER.CAP., T O T A L V A R I A B L E C O S T S 3. I N C O M E A B O V E V A R I A B L E C O S T S LBS HEAD ALF HEAD HEAD HEAD HEAD HEAD HRS HRS HRS x2* , FIXED S LAND CHARGE I N T. O N L I V E S T O C K C A P I T A L DEPR. ON HORSE DEPR. ON OTHER EQUIP. OTHER PC, MACH EQUIP. FIXED S ACRE a.no O.io i.4l S NET RETURNS S T E E R U N I T, 4 A C R E S P E R S T O C K E R. 1 % D E A T H L O S S. P R E P A R E D B Y J A C K J E N K I N S, T A E X, R E N N E P. T E X A S PROJECTED

20 S T O C K E R P R O D U C T I O N T ' X A S G R A N D D P A I R I E P F 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 P S T O C K T H SMALL GRAIN PASTURE ITEM PRICF OP V A L U E O P GROSS RECEIPTS efedep STEEPS LBS OC.ZllA-iSL 219.^0 VARIABLE S STOCKER STEERS SMALLGPAINPAST. HAY FEED VFT MEDICINE SA.T MINERALS DEATH LOSS MACHINERY(FUEL.LUBE.REP) EQJIPMENT(FUEL,LUBE.REP) LABOR, TPACTOR MACHINERY -ABOP, EQUIPMENT LABOR, LIVESTOCK INTEREST ON OPER.CAP., T O T A L V A R I A B L E C C S T S I N C O M E A B O V E V A R I A B L E C O S T S FIXED S LAND CHARGE PA S T U R E C H G I N T. O N L I V F S T O C K C A P I T A L DEPP. ON HORSE DEPR. ON OTHER EQUIP. OTHER FC, MACH EQUIP. FIXED S S LBS C0.C ACRE 57,47 C BALC C LBS. C.06 5C.C HEAD 2.0C t, HEAO l.oc HEAD 6.10 l.oo 6.10 HEAD HEAD 1.00 l.co HPS HPS HRS* ACRE ACRE *.l* C.50 C25 C.85 2< COP _U_tt_ S. NET PETUPNS 5 0 S T E E R U N I T,? H E A D P C A C P F O F S M A L L G R A I N P A S T U P E A N D / 4 4 C P E O F N A T I V E P A S T U R E, 1 P E R C E N T D E A T H L O S S. P R E P A R E D B Y J A C K J E N K I N S, T A E X. R E N N ^ P, T E X A S P R O J E C T E D

C 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

C 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