Projections for Planning Purposes Only B-1241(L08)
Not to be Used without Updating after July 23, 1991.
Sheep Production
Central Texas District (8)
1991 Projected Costs and Returns per Animal Unit*
GROSS INCOME Description Quantity
Unit
ESBBBSBBBSSBBEBSSSBBBBSSBSSB
BBSS
EWES
LAMBS
WOOL
CULL
0.85Hd
4.OOHd
BBSBBSESB
100.000
70.000
42.500
lb.
lb.
lb.
Total GROSS Income
$ / Unit
To t a l
BSBBBSB8BSS
SSSSBBEBSSB
0.3500
0.5400
1.4000
29.75
151.20
59.50
Your
Estimate
BBBESBBBB
SSBBEEBBBEB
240.45
VARIABLE COST Description
To t a l
SSBBSSSBSBSBBSBSBBSBESSBESBBBBSSB
SSSSSSSBSSB
Interest - OC Borrowed
LIVESTOCK LABOR
MISCELLANEOUS SHEEP
PICKUP TRUCK 3/4 TON
PREDATOR CONTROL
PROTEIN SUPPL.
SALES COMMISSIONSHEEP
SALT & MINERALS
SHEARING
VET. MEDICINE SHEEP
9.67
50.82
10.00
11.45
0.52
22.05
6.55
12.30
7.50
7.00
===========
Total VARIABLE COST
137.86
GROSS INCOME minus VARIABLE COST
102.59
FIXED COST Description
Unit
BSSSBSSSBSSSSSBBSBSSSSSBBBSBSSSBB
Machinery and Equipment
Livestock
Land
To t a l
SBBS
BSSBBSBBESE
Acre
16.17
47.95
84.00
Acre
Total FIXED Cost
148.13
Total of ALL Cost
285.99
NET PROJECTED RETURNS
-45.54
* One animal unit is five ewes; 100% lamb crop, 1 ram per 33 ewes, 3% death loss,
finewool ewes and crossbred lambs, 20% replacement.
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs
and returns from any ono particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
L8.22
•'**%,
LIVESTOCK PRODUCTS REPORT
July 23, 1991
L i v e s t o c k Name
BREEDING HEIFERS
BULL
BULL CALVES
CULL COWS
CULL COWS
DOES
EWES
FEEDER PIGS
FEEDER STEERS
HEIFER CALVES
HEIFER CALVES
KID GOATS
LAMBS
MARKET HOGS
MILK
MOHAIR
MOHAIR
STEER CALVES
WOOL
DAIRY
DAIRY
BEEF
DAIRY
CULL
DAIRY
ADULT
KID
Price
per
Unit
Unit
Of
Mes.
800.0000
1000.0000
75.0000
53.0000
53.0000
.2300
.3500
75.0000
87.0000
91.OOOO
100.0000
40.0000
.5400
47.0000
12.5000
1.1500
5.9500
103.0000
1.4000
head
head
head
cwt.
cwt.
lb.
lb.
cwt.
cwt.
cwt.
head
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
.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
24
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 .
L8.27