Shortkeep to Finish Feedlot Enterprise Budget

Revenue Revised June 2008
Sample cost
per $/head		 Your Farm Budget
Market Livestock Sales
1283
   
Other Sales
 
   
Total Revenue
1283
   

 
Expenses
Revised June 2008
Sample cost
per $/head
 Your Farm Budget
Feed:
 
  
Hay
16
  
Haylage
 
  
Corn Silage
 
  
Dry Corn
400
  
High Moisture Corn
 
  
Beef Supplement
45
  
Salt & Mineral
3
  
Corn Screenings
 
  
Other
 
  
Other
 
  
Pasture
 
  
Total Feed Cost
464
  
Livestock Purchases
810
  
Death Loss
 
  
Other Costs:
 
  
Health & Veterinary Expenses
25
  
Marketing/Trucking
30
  
General Variable Costs
 
  
Interest on Operating Capital
25
  
Yardage (hydro telephone taxes & insurance bedding manure removal housing equip repairs)
53
  
Total Per Head Costs
1406
  

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