Projections for Planning Purposes Only B-1241(L03)
Not to be Used without Updating after January 26, 1988.
Finishing Hogs
Te x a s R o l l i n g P l a i n s D i s t r i c t ( 3 )
1988 Projected Costs and Returns per Head
GROSS
INCOME
MARKET
Description
HOGS
0.98Hd
Quantity
2.200
Unit
$
CWt.
/
Unit
44.0000
ss:
94.86
To t a l
VARIABLE COST Description
42.,50
0.,27
53..20
1.,15
2..60
0..04
1..00
5..58
1..23
0,.01
0,.67
0,.04
FEEDER PIGS
FINISHING FLOOR
FINISHING RATION
Interest - OC Borrowed
LIVESTOCK LABOR
MILL & STORAGE
MISCELLANEOUS HOGS
PICKUP TRUCK 3/4 TON
SALES COMMISSIONHOGS
TRAILER
STOCK
VET. MEDICINE PIGS
WATER SYSTEM
BBI
108..29
Total VARIABLE COST
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 $ 5 0 . 2 2 p e r c w t
o f MARKET HOGS
-13,.43
GROSS INCOME minus VARIABLE COST
COST
Description
SSSSBS8SSSSSSSSSSSS88S8SSSSSSSSSS
Machinery
Yo u r
Estimate
94.,86
Total GROSS Income
FIXED
To t a l
and
Equipment
Unit
To t a l
Acre
B E l=======SSS
EBBS
23 .79
23 .79
Total FIXED Cost
HOI3S
Break-Even Price, Total Cost $ 61.25 per cwt. of MARKET HOGS
Total of ALL Cost
132 .08
NET PROJECTED RETURNS
- 3 7 .22
Information presented Is prepared solely as a general guide and is not Intended to recognise or predict the eosts
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.
L3.8
LIVESTOCK PRODUCTS REPORT
January 26, 1988
Livestock Name
CULL COWS
DEER LEASE
FEEDER PIGS
FEEDER STEERS
FEEDER STEERS
HEIFER CALVES
MARKET HOGS
STOCKER STEERS
HEAVY
Price
per
Unit
45.0000
2.OOOO
.8500
84.5000
80.OOOO
80.OOOO
44.OOOO
89.0000
Unit
of
Mes.
cwt.
acre
lb.
cwt.
cwt.
cwt.
cwt.
cwt.
Weight
per
Unit
100.0000
1.OOOO
1.OOOO
100.0000
100.0000
100.OOOO
100.oooo
100.0000
Cash
Flow
Row
26
24
24
25
25
24
24
24
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
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 .
L3.13