Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
B-1241(L08)
Sheep Production
C e n t r a l Te x a s D i s t r i c t ( 8 )
1990 Projected Costs and Returns per Head
GROSS INCOME Description
EWES
LAMBS
WOOL
CULL
Quantity Unit $ / Unit
0.85Hd 100.000
4.OOHd 70.000
42.500
lb.
lb.
lb.
Total GROSS Income
0.3200
0.5800
1.4000
To t a l
Your
Estimate
27.20
162.40
59.50
249. 10
VARIABLE COST Description
To t a l
csssss:
Interest - OC Borrowed
LIVESTOCK LABOR
MISCELLANEOUS SHEEP
PICKUP TRUCK 3/4 TON
PREDATOR CONTROL
PROTEIN SUPPL.
SALES COMMISSIONSHEEP
SALT & MINERALS
SHEARING
VET. MEDICINE SHEEP
11.03
46.20
10.00
9.99
0.52
23.63
6.55
12.30
7.50
7.00
Total VARIABLE COST
134.71
GROSS INCOME minus VARIABLE COST
114.39
FIXED COST Description
Unit
Machinery and Equipment
Livestock
Land
Acre
Acre
To t a l
16.89
55.21
84.00
Total FIXED Cost
156. 11
Total of ALL Cost
290.82
NET PROJECTED RETURNS
-41.72
100% lamb crop, 1 ram per 33 ewes, 3% death loss, finewool ewes and crossbred lambs,
20% replacement.
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.
L8.18
LIVESTOCK PRODUCTS REPORT
April 20, 1990
Livestock Name
BREEDING HEIFERS
BULL
BULL CALVES
CULL COWS
CULL COWS
DOES
EWES
FEEDER PIGS
FEEDER STEERS
HEIFER CALVES
HEIFER CALVES
KID GOATS
LAMBS
MARKET HOGS
MILK
MOHAIR
MOHAIR
STEER CALVES
WOOL
DAIRY
DAIRY
BEEF
DAIRY
CULL
Price
per
Unit
Unit
of
Mes.
675.0000
1200.OOOO
75.0000
51.OOOO
head
head
head
cwt.
cwt.
lb.
lb.
cwt.
cwt.
cwt.
head
head
lb.
cwt.
cwt.
lb.
lb.
cwt.
lb.
51.OOOO
.2300
.3200
DAIRY
70.0000
85.0000
83.0000
100.OOOO
40.OOOO
.5800
ADULT
KID
45.0000
12.8000
1.1500
5.9500
94.OOOO
1.4000
Weight
per
Unit
.0000
.0000
.0000
100.0000
100.0000
1.oooo
1.oooo
100.0000
100.0000
100.0000
.0000
.0000
1.oooo
100.0000
100.0000
1.oooo
1.oooo
100.0000
1.oooo
Cash
Flow
Row
24
26
24
26
26
24
26
24
24
24
24
24
24
24
27
27
27
24
27
nformation presented is prepared solely as a general guide and is not intended 1
cognize or predict the costs
nd returns from any one particular farm or ranch operation. These projections »
collected and developed by
staff members
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
L8.23
^