B-124KL04)
Projections for Planning Purposes Only
Not to be Used without Updating after January 26, 1988.
FARROW TO FINISHING HOG PRODUCTION
N o r t h C e n t r a l Te x a s D i s t r i c t ( 4 )
1988 Projected Costs and Returns per Sow
PRODUCTION Description
MARKET HOGS
$ / Unit
44.0000
Quantity Unit
16.OOHd 2.200 cwt.
Total GROSS Income
Your
Return Estimate
1548.82
1548.82
OPERATING INPUT or CUSTOM OPERATION
Description
Input Use
BOAR FEED
0.890
FINISHING RATION
107.100
MARKETING
HOGS
16.000
MISCELLANEOUS
FARTOFIN
1.000
PIG STARTER
8.000
SOW FEED
GESTAT.
9.760
SOW FEED
LACTAT.
13.530
VET. MEDICINE
PIGS
16.000
VET. MEDICINE
SOWS
1.000
Fuel
Lube
Repair
Unit
cwt.
cwt.
head
head
cwt.
cwt.
cwt.
head
head
/ Unit
9.250
8.900
3.500
37.000
13.000
9.250
9.250
0.800
6.500
Cost
8.23
953.19
56.00
37.00
104.00
90.28
125.15
12.80
6.50
6.94
0.69
5.89
To t a l O P E R AT I N G I N P U T a n d C U S T O M O P E R AT I O N C o s t s 1 4 0 6 . 6 9
Residual returns to capital, ownership
labor,
land,
management,
and
p r o fi t
142.13
C A P I TA L I N V E S T M E N T D e s c r i p t i o n Q u a n t i t y U n i t R a t e o f C o s t
Invested
Return
Interest
IT
Borrowed
662.686
Dol.
0.109
72.23
Interest
OC
Borrowed
55.632
Dol.
0.109
6.06
Interest
OC
Earned
-19.590
Dol.
0.053
-1.03
SSESSBSSSSS
To t a l
C A P I TA L
INVESTMENT
R e s i d u a l r e t u r n s t o o w n e r s h i p , l a b o r,
land,
management,
Costs
and
p r o fi t
OWNERSHIP COST Description (Depredation, Taxes, and Insurance)
Machinery and Equipment
Livestock
77.26
64.87
Cost
54.74
13.35
SSSSSSSSSSS
Total OWNERSHIP Costs
68.09
R e s i d u a l r e t u r n s t o l a b o r, l a n d , m a n a g e m e n t , a n d p r o fi t
-3.22
SSSBSSBBSSSSS8883SS3SSS3BSESSBSSS8SB88SSSSSSSSSSSSBBSSSSSS8S88S8SSS
LABOR
COST
Machinery
Other
Description
and
Input
Use
Equipment
21.999
Unit
Average
Rate
Hr.
5.000
5.000
5.600
Hr.
Cost
28.00
110.00
138.00
Total LABOR Costs
===================================================================S S S S S S S S S S 8 B
-141.22
Residual returns to land, management, and profit
SSSSE8BSSSE8SSSSSSSSSSSSBBBBS3SSSSSS8BS88SSSSSSSSBSSSSSBSS3S88BSSSS
LAND
COST
Description
PASTURE RENT HOGS
Annual
Lease
Input
Use
0.750
Unit
Acre
Rate of
Return
15.000
Total LAND Costs
11.25
11.25
8SSBBSSSS888S8BSBSSSSSSSSSSSSS3SSSSEESSSSSSSSSSSBSSBB88SSSC8S8SSSSS
Residual returns to management and profit
B888BSSSSBSSI
Cost
SSSSSS8S8S
-152.47
:8BSE==E=3SSSSSSSSSSSSSSSCSES=SSBESS8BSSSSSBSSSS8SS:
-WARNING- No Management Cost Specified
SBSBSSBS3SBSSB88SSSSSSS38BSSSSSSSSSSSSSBSSSSSSEBSSSBSESSSSSS888S88SSSSSBSBSBSS
Residual
returns
to
p r o fi t
-152.47
Production
1701.29
B8SSBSSSSSSBS88BB8SEESSSSSSSSSSSBSS8SSBSSSESSESBSSSSSSSSSSSSSSSCBSSSSSSSSSSS3S
To t a l
Projected
Cost
of
Information presented Is prepared solely as a general guide and is not Intended to recognise 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.
L4.23
Projections for Planning Purposes Only B-1241(L04)
Not to be Used without Updating after January 26, 1988.
Farrow to Finishing Hog Production
N o r t h C e n t r a l Te x a s D i s t r i c t ( 4 )
1988 Projected Costs and Returns per Sow
GROSS
INCOME
MARKET
To t a l
Description
HOGS
Quantity
Unit
2.200
cwt.
16.OOHd
GROSS
VA R I A B L E
$
/
Unit
To t a l
44.0000
1548.82
Income
COST
1548.82
Description
__I?3?1—
BOAR
FEED
BOAR
PEN
FARROWING
HOUSE
FEED
STORAGE
FEEDERS
HOG
FEEDING
FLOOR
FENCE
HOG
FINISHING
R AT I O N
Interest
Earned
Interest
OC
Borrowed
LIVESTOCK
LABOR
MARKETING
HOGS
MISCELLANEOUS
FARTOFIN
PA S T U R E
SHEDS
0.25
PICKUP
TRUCK
3/4
TON
PIG
S TA RT E R
•
SOW
FEED
G E S TAT.
SOW
FEED
L A C TAT.
V E T.
MEDICINE
PIGS
V E T.
MEDICINE
SOWS
WAT E R E R S
HOG
O..
To t a l
VA R I A B L E
Your
Ef*l?!?!?„
^
COST
8•23
0.72
1-06
0.50
0.28
0.01
0.45
953.19
-1.03
6.06
11 0 . 0 0
56.00
37.00
38.16
104.00
90.28
125.15
12.80
6.50
11
•
1549.72
Break-Even Price, Total Variable Cost $ 44.02 per cwt. of MARKET HOGS
GROSS
FIXED
INCOME
minus
COST
VA R I A B L E
Description
Unit
SSB3338S88BSSSSSSSSSSSSSSBSSSSSSS
Machinery
Livestock
Land
To t a l
COST
To t a l
SBSB
and
Equipment
Acre
FIXED
39.67
-0.90
BBSSSSSSSSS
Acre
Cost
100.65
11 . 2 5
_
'**%
/
151.57
Break-Even Price, Total Cost $ 48.33 per cwt. of MARKET HOGS
To t a l
NET
of
PROJECTED
ALL
Cost
RETURNS
1701.29
-152.47
^*V
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.
L4.24
r
LIVESTOCK PRODUCTS REPORT
January 26, 1988
Livestock Name
BREEDING HEIFERS
BULL
BULL CALVES
CULL COWS
CULL COWS
DOES
EWES
FEEDER PIGS
FEEDER STEERS
FEEDER STEERS
FEEDER STEERS
HEIFER CALVES
HEIFER CALVES
KID GOATS
LAMBS
MARKET HOGS
MILK
MOHAIR
MOHAIR
STEER CALVES
WOOL
DAIRY
DAIRY
BEEF
DAIRY
CULL
672 LB.
730 LB.
840 LB.
DAIRY
ADULT
KID
Price
per
Unit
Unit
of
Mes.
575.0000
2000.0000
125.0000
45.0000
45.0000
.2700
.2900
85.0000
80.OOOO
75.0000
70.0000
80.OOOO
150.OOOO
45.0000
.8000
44.0000
10.9000
4.4000
5.9500
89.0000
1.1000
head
head
head
cwt.
cwt.
lb.
lb.
cwt.
cwt.
cwt.
cwt.
cwt.
cwt.
head
lb.
cwt.
cwt.
lb.
lb.
cwt.
lb.
Weight
per
Unit
.0000
.0000
.0000
100.0000
100.0000
1.OOOO
1.OOOO
100.0000
100.0000
100.0000
100.0000
100.0000
100.0000
.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
25
25
25
24
24
24
24
24
27
27
27
24
27
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. Those 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 .
L4.25