B-1241(L05)
Projections for Planning Purposes Only
Not to be Used without Updating after April 25, 1986.
Contract Breeder Pullet Production
N o r t h e a s t Te x a s D i s t r i c t ( 5 )
1986 Projected Costs and Returns per 8,800 Bird Blackout House
Based on a 3 House Unit with 2.0 Batches per Year
GROSS INCOME Description
HEAT ALLOWANCE
LITTER
PULLETS
Quantity Unit $ / Unit
200.000 $
33.000 ton
40.000 wks.
1.0000
10.0000
266.0000
Yo u r
Estimate
To t a l
200 ,00
330 .00
10640 .02
Total GROSS Income
11170. 02
VARIABLE COST Description
To t a l
800.
572.
260.
0.
971.
799.
1969.
374.
200.
19.
CLEANING
PULLETS
ELECTRICITY
I N S U R A N C E P O U LT R Y
Interest - Earned
LIVESTOCK LABOR
LP GAS
PICKUP TRUCK 3/4 TON
PULLET HOUSE
SUPPLIES PULLETS
WATER SYSTEM
Total VARIABLE COST
00
88
00
00
88
97
80
50
00
20
5968.23
B r e a k - E v e n P r i c e , To t a l V a r i a b l e C o s t $ 1 3 5 . 9 5 p e r w k s . o f P U L L E T S
5201 79
GROSS INCOME minus VARIABLE COST
FIXED COST Description
Machinery
Land
Unit
To t a l
Acre
Acre
10114. 66
365, 00
:==
10479, 66
Total FIXED Cost
B r e a k - E v e n P r i c e , To t a l C o s t $ 3 9 7 . 9 4 p e r w k s . o f P U L L E T S
Total of ALL Cost
16447, 89
NET PROJECTED RETURNS
-5277, 87
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 collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
L5.22
/^h
LIVESTOCK PRODUCTS REPORT
April 26, 1986
Livestock Naime
BREEDING HEIFERS
BROILERS
BULL CALVES
CONTRACT STEERS
CONTRACT STEERS
CULL COWS
CULL COWS
CULL STEERS
EGGS
FEEDER PIGS
HEAT ALLOWANCE
HEIFER CALVES
HEIFER CALVES
LITTER
LITTER
MARKET HOGS
MILK
PULLETS
STEER CALVES
DAIRY
HEAVY
LIGHT
BEEF
DAIRY
DAIRY
HEN
Price
per
Unit
540.0000
140.5000
50.0000
55.OOOO
58.0000
38.7500
37.OOOO
45.0000
.2300
.4400
1.0000
57.0000
75.OOOO
10.0000
15.0000
45.0000
13.8000
266.OOOO
67.0000
Unit
of
Mes.
Weight
per
Unit
head
thou
head
cwt.
cwt.
cwt.
cwt.
cwt.
doz.
lb.
$
cwt.
head
ton
ton
cwt.
cwt.
wks.
cwt.
.0000
.0000
.0000
100.0000
100.0000
100.0000
100.0000
100.0000
.0000
1.0000
.0000
100.0000
100.0000
2000.0000
2000.0000
100.0000
100.0000
.0000
100.0000
Cash
Flow
Row
24
27
24
25
25
26
26
25
27
24
27
24
24
27
27
25
27
27
24
Information presented is prepared solely as a general guide and is not intended to recognize or predict tho costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
stoff members of the Texas Agricultural Extension Service and approved for publication.
L5.23