Calf to Finish Feedlot Enterprise Budget

Revenue Revised June 2008
Sample cost
per $/head		 Your Farm Budget
Market Livestock Sales
1165
  
Other Sales
 
  
Total Revenue
1165
  

 
Expenses
Revised June 2008
Sample cost
per $/head
 Your Farm Budget
Feed:
 
  
Hay
63
  
Haylage
 
  
Corn Silage
66
  
Dry Corn
518
  
High Moisture Corn
 
 
Beef Supplement
101
  
Salt & Mineral
6
  
Corn Screenings
 
  
Other
 
  
Other
 
  
Pasture
 
Total Feed Cost
754
  
Livestock Purchases
500
  
Death Loss
 
  
Other Costs:
 
  
Health & Veterinary Expenses
40
  
Marketing/Trucking
25
  
General Variable Costs
 
  
Interest on Operating Capital
44
  
Yardage (hydro telephone taxes & insurance bedding manure removal housing equip repairs)
110
  
Total Per Head Costs
1,474
  

Breakeven Price on Your Farm is (Total Expenses ÷ No. of Head Marketed)


For more information:
Toll Free: 1-877-424-1300
Local: (519) 826-4047
E-mail: ag.info.omafra@ontario.ca
Author: John Molenhuis - Business Analysis & Cost of Production Program Lead/OMAFRA
Creation Date: 28 October 2003
Last Reviewed: 2 July 2008