big table non responsive
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
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 | |||
---|---|---|---|
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 |