Projections for Planning Purposes Only B-1241(L05)
Not to be Used without Updating after April 23, 1987.
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 )
1987 Projected Costs and Returns per 8,800 Bird Blackout House
Based
on
a
3
House
Unit
with
2.0
Batches
GROSS
INCOME
Description
H E AT
ALLOWANCE
LITTER
33.000
PULLETS
40.000
To t a l
Quantity
200.000
ton
wks.
GROSS
VA R I A B L E
To t a l
$
/
Unit
$
LOOOO
10.0000
266.0000
Income
COST
CLEANING
ELECTRICITY
INSURANCE
Interest
LIVESTOCK
LP
PICKUP
PULLET
SUPPLIES
WAT E R
Unit
To t a l
SBEBEBS8S8S
To t a l
P O U LT RY
OC
Borrowed
LABOR
GAS
3/4
TON
HOUSE
PULLETS
SYSTEM
VA R I A B L E
/*%
)
200.00
330.00
10640.02
PULLETS
TRUCK
Ye a r
Yo u r
Estimate
111 7 0 . 0 2
Description
-
per
COST
800.00
572.88
260.00
56.79
971.88
799.97
1565.55
322.00
200.00
14.70
'
SSBSS8S88SS
5563.77
Break-Even Price, Total Variable Cost $ 125.84 per wks. of PULLETS
GROSS
INCOME
FIXED
minus
COST
VA R I A B L E
Description
SSBSSSBSSSSSBSBBBSSSSSBSS883SB33S
Machinery
Land
and
To t a l
SSSS
Equipment
Acre
FIXED
COST
Unit
Acre
Cost
5606.25
To t a l
S88888C88B8
9057.94
365.00
9422.94
Break-Even Price, Total Cost $ 361.41 per wks. of PULLETS
To t a l
NET
of
PROJECTED
ALL
Cost
RETURNS
14986.71
-3816.69
Information presented Is prepared solely as a general guide and is not Intended to reoognlse-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
^^
1
r
LIVESTOCK PRODUCTS REPORT
April 23, 1987
Livestock Name
BREEDING HEIFERS
BROILERS
BULL CALVES
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
STEERS
DAIRY
HEAVY
BEEF
DAIRY
DAIRY
HEN
LIGHT
Price
per
Unit
500.OOOO
140.5000
50.0000
61.OOOO
40.0000
37.0000
45.0000
.2300
.8000
1.OOOO
68.OOOO
75.0000
10.0000
15.0000
45.5000
13.1100
266.OOOO
72.0000
70.0000
Unit
of
Mes.
Weight
per
Unit
head
thou
head
cwt.
cwt.
cwt.
cwt.
doz.
.0000
.0000
.0000
100.0000
100.0000
100.0000
100.0000
.0000
1.oooo
.0000
100.0000
100.0000
2000.OOOO
2000.OOOO
100.0000
100.0000
.0000
100.0000
100.0000
lb.
$
cwt.
head
ton
ton
cwt.
cwt.
wks.
cwt.
cwt.
Cash
Flow
Row
24
27
24
25
26
26
25
27
24
27
24
24
27
27
25
27
27
24
25
r
Information presented is prepered solely as a general guide and is not intended to racogniis or predict the costs
and returns from any one particular farm or ranch operation. These projections Mere 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 .
L5.23