Projections for Planning Purposes Only -- Not to be Used without Updating 2015 Estimated Costs and Returns per Animal Unit Meat Goats, 6 Head per AU, Western Farm Flock Budget 600 Nanny Southw est Extension District - 10 Animal Units (AU) Breeding Females REVENUE Meat Goat Kid Meat Goat Kid Cull Doe - Meat Cull Buck Goat Total Revenue 100 600 Head 3.590 2.390 1.200 0.000 VARIABLE COSTS Production Costs Miscellaneous Predator Control Trucking - Sheep and Goats Marketing Expense Feed 10-10 Loose Mineral Whole Shelled Corn 20% Protein Cube Hay - Big Round Bale Vet. Medicine Clostridials S&G Dew orm S&G-Ivomec Lice control - S&G Repairs Labor Interest on Credit Line Total Variable Costs Units CWT CWT CWT CWT $/Unit $277.00 $277.00 $98.18 $87.00 Total $596.66 $397.22 $129.60 $0.00 $1,123.48 Enterprise Total $357,994.80 $238,330.80 $77,760.00 $0.00 $674,085.60 Units $/Unit Total Enterprise Total Acre AU AU $0.25 $20.00 $31.34 $16.25 $20.00 $31.34 $9,750.00 $12,000.00 $3,133.52 219 636 18.68 2160 Pound Pound CWT Pound $0.36 $0.14 $19.00 $0.06 $78.84 $88.40 $354.92 $129.60 $47,304.00 $53,042.40 $212,952.00 $77,760.00 6 12 12 1 2.60 Dose Dose CWT AU Hours $2.26 $0.74 $0.46 $35.21 $10.00 6.50% $13.56 $8.88 $5.52 $35.21 $26.00 $38.17 $846.68 $8,136.00 $5,328.00 $3,312.00 $21,125.30 $15,600.00 $22,899.16 $492,342.37 $276.79 CWT $181,743.23 Quantity Per Head 0.60 0.60 1.10 1.70 358.8 490.8 132 Quantity 65 1 1.00 Planned Returns Above Variable Costs: Average Offspring Breakeven Price to Cover Variable Costs FIXED COSTS Quantity Depreciation - Equipment 1 Depreciation - Livestock 1 Equipment Investment $278.27 Pasture Cost 1 Total Fixed Costs Total Costs Planned Returns to Management, Risk, and Profit: Average Offspring Breakeven Price to Cover Total Costs $199.86 Units AU AU dollars Acres $/Unit $27.83 $115.50 6.50% $225.00 $307.55 Total $27.83 $115.50 $18.09 $225.00 $386.41 $1,233.10 ($109.62) CWT Enterprise Total $16,696.18 $69,300.00 $10,852.51 $135,000.00 $231,848.69 $724,191.06 ($50,105.46) Sensitivity Analysis for Example Example Weaning Percent 140% 130% 120% 110% 100% Example Gross Sales per AU $1,289.54 $1,206.51 $1,123.48 $1,040.45 $957.41 Pounds Produced per AU 551 521 491 461 431 Example Breakeven Offspring Pay Weight Example Average Break Even to Cover Total Cost Price to Cover Total Cost 55 $263.52 61 $283.84 67 $307.55 74 $335.59 83 $369.25 Example First Offspring Price Example Second Offspring Price Example Weighted Average Offspring Price ($/cwt) $277.00 $277.00 $277.00 Developed by Rob Hogan, Associate Professor and Extension Economist, Texas A&M AgriLife Extension. Information presented is prepared solely as a general guide and not intended to recognize or predict the costs and returns from any one operation. Brand names are mentioned only as examples and imply no endorsement. Table 3. Alternative parasite control for Eastern Range and Eastern Farm Flock meat goats Eastern goats will require 3 – 4 additional drench treatments more than contained in the western budgets. Each drench will require: Day Labor – Cowboy $6.88 Deworm Sheep & Goats 4.56 Louse Control 2.83 Total (6 goats per AU) per treatment $14.27 * This amount will then be multiplied by 3 or 4 and added to the meat goat budget for an annual basis. 2015 District-10 Production Budget