Projections for Planning Purposes Only -- Not to be Used without Updating 2015 Estimated Costs and Returns per Animal Unit Commercial Sheep, Wool/Lamb Production, 5 Head per AU - 500 Ewes West Central Extension District - 7 Animal Units (AU) Breeding Females REVENUE Lambs - Wether Lambs - Ewe Cull Ewes Cull Rams Wool, 20.6-22.0 Mic Total Revenue 100 500 Head 2.250 1.250 1.000 0.050 5.000 VARIABLE COSTS Production Costs Miscellaneous Supplies Predator Control - Sheep Brush Control PRF Rainfall Ins Tag Sheep Shear Sheep Marketing Expense Feed Corn - Sheeep and Goat Cotton Seed - Sheep and Goat Mineral - Sheep Salt - Sheep Vet. Medicine Overeat/Tetnus Soremouth Cylence-Fly and Lice control Fendendazole drench Fuel Lube (As a % of fuel) Repairs Labor Utilities Interest on Credit Line Total Variable Costs Quantity Per Head 0.75 0.75 1.35 1.70 8.00 262.5 4406 4143.5 Quantity Units CWT CWT CWT CWT Pound Units $/Unit $183.95 $183.95 $71.45 $75.00 $2.00 $/Unit Total $310.42 $172.45 $96.46 $6.38 $80.00 $665.70 Enterprise Total $155,207.81 $86,226.56 $48,228.75 $3,187.50 $40,000.00 $332,850.63 Total Enterprise Total 5 5 30 30 5 5 1.00 Head Head Acre Acre Head Head AU $3.00 $2.10 $1.00 $0.85 $1.90 $3.25 $20.81 $15.00 $10.50 $30.00 $25.50 $9.50 $16.25 $20.81 $7,500.00 $5,250.00 $15,000.00 $12,750.00 $4,750.00 $8,125.00 $2,081.45 135 300 54 54 Pound Pound Pound Pound $0.09 $0.14 $0.52 $0.11 $11.81 $41.25 $28.08 $5.94 $5,906.25 $20,625.00 $14,040.00 $2,970.00 5 5 23.4 46 1.0 10.0% 1 0.60 1.00 Dose Dose ML ml AU Percent AU Hours AU $0.27 $0.14 $0.04 $0.10 $56.25 $56.25 $52.32 $15.00 $24.00 4.00% $1.35 $0.70 $0.94 $4.60 $56.25 $5.63 $52.32 $9.00 $24.00 $15.06 $384.49 $675.00 $350.00 $468.00 $2,300.00 $28,125.00 $2,812.50 $26,162.47 $4,500.00 $12,000.00 $7,527.90 $183,918.57 $281.21 CWT $148,932.06 Planned Returns Above Variable Costs: Average Lamb Breakeven Price to Cover Variable Costs FIXED COSTS Quantity Depreciation - Equipment 1 Depreciation - Livestock 1 Equipment Investment $2,258.88 Pasture Cost 30 Total Fixed Costs Total Costs Planned Returns to Management, Risk, and Profit: Average Lamb Breakeven Price to Cover Total Costs $76.82 Units AU AU dollars Acres $/Unit $57.50 $15.00 3.75% $6.00 $205.28 Total $57.50 $15.00 $84.71 $180.00 $337.21 $721.70 ($56.00) CWT Enterprise Total $28,750.89 $7,500.00 $42,354.06 $90,000.00 $168,604.95 $352,523.51 ($19,672.89) Sensitivity Analysis for Example Example Weaning Percent 110% 100% 90% 80% 70% Example Gross Sales per AU $773.01 $719.35 $665.70 $612.05 $558.40 Pounds Produced per AU 4464 4435 4406 4377 4348 Example Breakeven Lamb Pay Weight to Cover Total Cost 65 73 84 98 117 Example Male Lamb Price Example Female Lamb Price Example Weighted Average Lamb Price ($/cwt) Example Average Break Even Price to Cover Total Cost $167.96 $184.75 $205.28 $230.94 $263.93 $183.95 $183.95 $183.95 Developed by Bill Thompson, Associate Professor and Extension Economist, Texas A&M AgriLife Extension Service. Information presented is prepared solely as a general guide and not intended to recognize or predict the costs and returns from any one operation. Brand names are mentioned only as examples and imply no endorsement.