Projections for Planning Purposes Only B-1241(L04)
Not to be Used without Updating after April 20, 1990.
Farrow to Finishing Hog Production
North Central Texas District (4)
1990
Projected
Costs
and
Returns
per
Sow
- - - - - - ™ 2 - * ! ! l - ? . - - C r i p t i o n Q u a n t i t y U n i t $ / U n i t To t a l E s t i m a t e
MARKET HOGS 16.OOHd 2.200 cwt. 45.0000 1584?02
Total GROSS Income
1584 .02
VARIABLE COST Description
To t a l
BOAR FEED
BOAR PEN
FARROWING HOUSE
FEED STORAGE
FEEDERS HOG
FEEDING FLOOR
FENCE
HOG
FINISHING RATION
Interest - Earned
Interest - OC Borrowed
LIVESTOCK LABOR
MARKETING HOGS
MISCELLANEOUS FARTOFIN
PASTURE SHEDS
PICKUP TRUCK
PIG STARTER
SOW FEED
SOW FEED
VET. MEDICINE
VET. MEDICINE
WATERERS
9 .57
0 .72
1.06
0 .50
0 .28
0,.01
0,.45
1071,.00
-0,.37
11,.46
110..00
56..OO
37..00
0..25
41..73
112..00
104.,92
145..45
12.,80
6..50
0.. 11
3/4 TON
GESTAT.
LACTAT.
PIGS
SOWS
HOG
Total VARIABLE COST
1721. 44
B r e a k - E v e n P r i c e , To t a l Va r i a b l e C o s t $ 4 8 . 9 0 p e r c w t
Of MARKET HOGS
GROSS INCOME minus VARIABLE COST
FIXED
COST
Machinery
Livestock
Land
and
-137. 42
Description
Equipment
Unit
Acre
Acre
Total FIXED Cost
To t a l
99. 45
35. 23
11. 25
145. 93
Break-Even Price, Total Cost $ 53.04 per cwt. of MARKET HOGS
HOGS
Total of ALL Cost
1867. 37
NET PROJECTED RETURNS
-283. 35
Information presented is prepared sololy as a general guide and 1s not intended to recognise or predict the costs
ond returns from any one particular farm or ranch oporation. Those projections wore collected and developed by
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 .
L4.24
/s^
LIVESTOCK PRODUCTS REPORT
April 20, 1990
^
Livestock Name
BREEDING HEIFERS
BULL
BULL CALVES
CULL COWS
CULL COWS
DOES
EWES
FEEDER PIGS
FEEDER STEERS
FEEDER STEERS
FEEDER STEERS
HEIFER CALVES
HEIFER CALVES
KID GOATS
LAMBS
MARKET HOGS
MILK
MOHAIR
MOHAIR
STEER CALVES
WOOL
DAIRY
DAIRY
BEEF
DAIRY
Price
per
Unit
Unit
of
Mes.
675 OOOO
2200 OOOO
125 OOOO
51 o o o o
51 o o o o
head
head
head
cwt.
cwt.
lb.
lb.
cwt.
cwt.
cwt.
cwt.
cwt.
cwt.
head
lb.
cwt.
cwt.
lb.
lb.
cwt.
lb.
CULL
670 LB.
730 LB.
840 LB.
70
85
81
76
DAIRY
83
150
45
ADULT
KID
45
12
4
5
94
1
2700
3200
OOOO
OOOO
OOOO
oooo
oooo
oooo
oooo
7000
oooo
8000
4000
9500
OOOO
4000
Weight
per
Unit
.0000
Cash
FI ow
Row
24
.0000
26
100.0000
100.0000
1.oooo
1.oooo
100.0000
26
26
.0000
100.0000
100.0000
100.0000
100.oooo
100.0000
.0000
1.oooo
100.0000
100.oooo
1.oooo
1.oooo
100.0000
1.oooo
24
24
26
24
25
25
25
24
24
24
24
24
27
27
27
24
27
Information presented is prepared solely as a general guide and is not intended to recognize or
and returns from any one particular farm or ranch operation. These projections were collected
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 .
L4.25
ict the costs
aveloped by
1
1