Beef Profits TEST

big table non responsive

Table 1. Central Neb. Est. Costs/Calf Produced. Mar/April Calve & Wean Nov. 1
Heifers Retained as Replacements. (2-Yr-Old Heifers Begin Calving Feb. 10)
Feed type Quantity Price Cost/Cow
Crop Residue
Nov 1 - Feb 28		 4 Mths $20 $80.00
Protein Supplement
Jan 1 - Feb 28 alf. hay		 200 lbs $100/T $10.00
Pasture
Mar 1 - May 15 (For Calving/Pairs)		 2.5 Mths $8 $20.00
Alfalfa and Grass/Millet/Sorg. Sudan Hay 1.2 Ton $85/T $102.00
Pasture
May 15 - Oct 31		 5.5 Mths $55 $302.50
Salt and Mineral for 12 Months 70 lbs $.30/lb $21.00
subtotal $535.50
Two-Yr-Old Heifers Feed Costs 16% of the Cow Herd
Crop Residue
Nov 1 - Feb 1		 3 Mths $20 $60.00
Protein Supplement
Dec 15 - Feb 1 (alfalfa hay)		 250 lbs $100/T $12.50
Pasture
Feb 1 - May 15 (For Calving/Pairs)		 3.5 Mths $8 $28.00
Alfalfa and Grass/Millet/Sorg. Sudan Hay Sudan Etc) 1.7 ton $85/T $144.50
Pasture
May 15 - Oct 31		 5.5 Mths $55 $302.50
Salt and Mineral for 12 Months 70 lbs $.30/lb $21.00
Subtotal $568.50
Replacement Heifers 20% of the Cow Herd
Crop Residue/Alfalfa Aftermath
Nov 1 - Feb 15		 3.5 Mths $15 $52.50
Protein Supplement
Dec 15 - Feb 15 (alfalfa hay)		 300 lbs $100/T $15.00
Growing Ration Dry Lot
Feb 15 - May 15		 3 Mths $30 $90.00
Pasture
May 15 - Oct 31		 5.5 Mths $35 $192.50
Salt and Mineral for 12 Months 45 lbs $.30/lb $13.50
Subtotal $363.50
Estimated Annual Bull Feed Costs $550.00
Feed Costs per Cow Unit Includes Bulls, 2-Yr-Olds & Rep. Heifers $635.48
Total Other Cash Costs Vet. Med. Bldngs. Equip. Mrkting. Int. Etc. $120.00
Labor 5 hours/yr $16.00/hr $80.00
Total Operating Costs $835.48
Ownership Costs
Int. on Cattle Value (Ave. Val. Over Life) $1,500 4.00% $60.00
Purchase of bull every 4 years for 25 cows $4000/100 $40.00
Taxes and Insurance Buildings and Equip. $5.00
Equipment and Facilities Depreciation $30.00
Total Ownership Costs $135.00
Total Costs Excluding Cull Credits $970.48
Cull Credits
Cull cow - death loss (0.16-0.015 = 0.145) 1250 lbs $0.70 $126.88
Cull heifer - death loss (0.04-0.003 = 0.037) 850 lbs $1.20 $37.74
Cull bull - death loss (0.01 - 0.0005 =.0095) 1800 lbs $0.85 $14.54
Total Cull Credits $179.16
Capital Cost of Rep. Heifer Calf at Weaning 20% Rep. Rate $850 $170.00
Net Capital Cost -$9.16
Net Cost Per Cow $961.32

big table responsive

Table 1. Central Neb. Est. Costs/Calf Produced. Mar/April Calve & Wean Nov. 1
Heifers Retained as Replacements. (2-Yr-Old Heifers Begin Calving Feb. 10)
Feed type Quantity Price Cost/Cow
Crop Residue
Nov 1 - Feb 28		 4 Mths $20 $80.00
Protein Supplement
Jan 1 - Feb 28 alf. hay		 200 lbs $100/T $10.00
Pasture
Mar 1 - May 15 (For Calving/Pairs)		 2.5 Mths $8 $20.00
Alfalfa and Grass/Millet/Sorg. Sudan Hay 1.2 Ton $85/T $102.00
Pasture
May 15 - Oct 31		 5.5 Mths $55 $302.50
Salt and Mineral for 12 Months 70 lbs $.30/lb $21.00
subtotal $535.50
Two-Yr-Old Heifers Feed Costs 16% of the Cow Herd
Crop Residue
Nov 1 - Feb 1		 3 Mths $20 $60.00
Protein Supplement
Dec 15 - Feb 1 (alfalfa hay)		 250 lbs $100/T $12.50
Pasture
Feb 1 - May 15 (For Calving/Pairs)		 3.5 Mths $8 $28.00
Alfalfa and Grass/Millet/Sorg. Sudan Hay Sudan Etc) 1.7 ton $85/T $144.50
Pasture
May 15 - Oct 31		 5.5 Mths $55 $302.50
Salt and Mineral for 12 Months 70 lbs $.30/lb $21.00
Subtotal $568.50
Replacement Heifers 20% of the Cow Herd
Crop Residue/Alfalfa Aftermath
Nov 1 - Feb 15		 3.5 Mths $15 $52.50
Protein Supplement
Dec 15 - Feb 15 (alfalfa hay)		 300 lbs $100/T $15.00
Growing Ration Dry Lot
Feb 15 - May 15		 3 Mths $30 $90.00
Pasture
May 15 - Oct 31		 5.5 Mths $35 $192.50
Salt and Mineral for 12 Months 45 lbs $.30/lb $13.50
Subtotal $363.50
Estimated Annual Bull Feed Costs $550.00
Feed Costs per Cow Unit Includes Bulls, 2-Yr-Olds & Rep. Heifers $635.48
Total Other Cash Costs Vet. Med. Bldngs. Equip. Mrkting. Int. Etc. $120.00
Labor 5 hours/yr $16.00/hr $80.00
Total Operating Costs $835.48
Ownership Costs
Int. on Cattle Value (Ave. Val. Over Life) $1,500 4.00% $60.00
Purchase of bull every 4 years for 25 cows $4000/100 $40.00
Taxes and Insurance Buildings and Equip. $5.00
Equipment and Facilities Depreciation $30.00
Total Ownership Costs $135.00
Total Costs Excluding Cull Credits $970.48
Cull Credits
Cull cow - death loss (0.16-0.015 = 0.145) 1250 lbs $0.70 $126.88
Cull heifer - death loss (0.04-0.003 = 0.037) 850 lbs $1.20 $37.74
Cull bull - death loss (0.01 - 0.0005 =.0095) 1800 lbs $0.85 $14.54
Total Cull Credits $179.16
Capital Cost of Rep. Heifer Calf at Weaning 20% Rep. Rate $850 $170.00
Net Capital Cost -$9.16
Net Cost Per Cow $961.32

sections

Heifers Retained as Replacements. 2-Yr-Old Heifers Begin Calving Feb. 10.
Mature Cows Feed Costs Quantity Price Cost/Cow
Crop Residue Nov 1 - Feb 28 4 Mths $20 $80.00
Protein Supplement Jan 1 - Feb 28 alf. hay 200 lbs $100/T $10.00
Pasture Mar 1 - May 15 (For Calving/Pairs) 2.5 Mths $8 $20.00
Alfalfa and Grass/Millet/Sorg. Sudan Hay 1.2 Ton $85/T $102.00
Pasture May 15 - Oct 31 5.5 Mths $55 $302.50
Salt and Mineral for 12 Months 70 lbs $.30/lb $21.00
Two-Yr-Old Heifers Feed Costs 16% of the Cow Herd
Mature Cows Feed Costs Quantity Price Cost/Cow
Crop Residue Nov 1 - Feb 1 3 Mths $20 $60.00
Protein Supplement Dec 15 - Feb 1 (alfalfa hay) 250 lbs $100/T $12.50
Pasture Feb 1 - May 15 (For Calving/Pairs) 3.5 Mths $8 $28.00
Alfalfa and Grass/Millet/Sorg. Sudan Hay Sudan Etc) 1.7 ton $85/T $144.50
Pasture May 15 - Oct 31 5.5 Mths $55 $302.50
Salt and Mineral for 12 Months 70 lbs $.30/lb $21.00
Two-Yr-Old Heifers Feed Costs 16% of the Cow Herd
Two-Yr-Old Heifers Feed Costs 16% of the Cow Herd
Mature Cows Feed Costs Quantity Price Cost/Cow
Crop Residue Nov 1 - Feb 1 3 Mths $20 $60.00
Protein Supplement Dec 15 - Feb 1 (alfalfa hay) 250 lbs $100/T $12.50
Pasture Feb 1 - May 15 (For Calving/Pairs) 3.5 Mths $8 $28.00
Alfalfa and Grass/Millet/Sorg. Sudan Hay Sudan Etc) 1.7 ton $85/T $144.50
Pasture May 15 - Oct 31 5.5 Mths $55 $302.50
Salt and Mineral for 12 Months 70 lbs $.30/lb $21.00
Total $568.50