Projections for Planning Purposes Only
Not to be Used without Updating after April 20, 1990.
B-1241(L05)
Contract Broiler Breeder Production
N o r t h e a s t Te x a s D i s t r i c t ( 5 )
1990 Projected Costs and Returns per 8,000 Bird House
Based on a 4 House Unit
GROSS INCOME Description
COOL-CELL ALLOW.
EGGS
FEED CONVERSION BONUS
LITTER
HEN
Quantity Unit $ / Unit
122000.000
122000.000
122000.000
120.000
doz,
doz,
doz.
ton
0.0350
0.2300
0.0125
20.0000
To t a l
4270.00
28060.01
1525.00
2400.00
Total GROSS Income
36255.01
VARIABLE COST Description
To t a l
CLEANING EGGS
ELECTRICITY
I N S U R A N C E P O U LT R Y
Interest - OC Borrowed
LAYER HOUSE
LIVESTOCK LABOR
PICKUP TRUCK 3/4 TON
SHAVINGS
SUPPLIES EGGS
WATER SYSTEM
750.00
2800.00
550.00
9. 12
365.00
8400.00
1565.55
600.00
2500.00
19.20
Total VARIABLE COST
17558.87
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 $
0.07 per doz. of EGGS
GROSS INCOME minus VARIABLE COST
18696.13
FIXED COST Description
Unit
Machinery and Equipment
Land
Acre
Acre
Total FIXED Cost
Break-Even Price, Total Cost $
Your
Estimate
To t a l
16410.49
365.00
sssssssssss
16775.49
0.21 per doz. of EGGS
Total of ALL Cost
34334.37
NET PROJECTED RETURNS
1920.64
Information presented is prepared solely os 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
staff members of tho Texas Agricultural Extension service and approved for publication.
L5.22
LIVESTOCK PRODUCTS REPORT
April 20, 1990
Livestock Name
BREEDING HEIFERS
BROILERS
BULL CALVES
DAIRY
CONTRACT STEERS HEAVY
COOL-CELL ALLOW.
CULL COWS
BEEF
CULL COWS
DAIRY
CULL STEERS
EGGS
FEED CONVERSION BONUS
FEEDER PIGS
HEAT ALLOWANCE
HEIFER CALVES
HEIFER CALVES
DAIRY
LITTER
LITTER
HEN
MARKET HOGS
MILK
PRODUCTION BONUS
PULLETS
STEER CALVES
STEERS
Pr ice
per
Unit
675 .0000
155 .0000
75 .0000
74 .2500
.0350
51 .0000
51 .0000
55 .0000
.2300
.0125
.7000
1.0000
83 ,0000
90 .0000
15,,0000
20..0000
45..0000
12. 8000
240. oooo
560. oooo
92. oooo
85. oooo
Unit
of
Mes.
head
thou
head
cwt.
doz.
cwt.
cwt.
cwt.
doz.
doz.
lb.
$
cwt.
head
ton
ton
cwt.
cwt.
mths
wks.
cwt.
cwt.
Weight
per
Unit
.0000
.0000
.0000
100.0000
.0000
100.0000
100.0000
100.0000
.0000
.0000
1.oooo
.0000
100.0000
100.0000
2000.0000
2000.OOOO
100.0000
100.0000
.0000
.0000
100.0000
100.0000
Cash
Flow
Row
24
27
24
25
27
26
26
25
27
27
24
27
24
24
27
27
25
27
31
27
24
25
r
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 .
L5.23
^