AGRICULTURAL ALTERNATIVES

Similar documents
AGRICULTURAL ALTERNATIVES

Livestock Enterprise. Budgets for Iowa 2017 File B1-21. Ag Decision Maker

Opportunities and Challenges for Cow/Calf Producers 1. Rick Rasby Extension Beef Specialist University of Nebraska

Pennsylvania s Nutrient Management Act (Act 38):

Background and Assumptions

Ranch Calculator (RanchCalc)

Seasonal Trends in Steer Feeding Profits, Prices, and Performance

EC Estimating the Most Profitable Use of Center-Pivot Irrigation for a Ranch

Selecting a Beef System by Pearse Kelly

Beef Cattle Handbook

Update on Preconditioning Beef Calves Prior to Sale by Cow Calf Producers. Objectives of a Preconditioning Program. Vac-45 Calves

PROJECTING CASH FLOWS ON DAIRY FARMS

Performance Testing Bulls on the Farm

Hay Marketing. by John Berry Lehigh County Extension Educator

Canfax Research Services A Division of the Canadian Cattlemen s Association

Intro to Livestock Marketing Annie s Project. Tim Petry Livestock Economist 2018

2012 STATE FFA FARM BUSINESS MANAGEMENT TEST PART 2. Financial Statements (FINPACK Balance Sheets found in the resource information)

Marketing Cull Cows How & When?

Beef Cattle Library. Weaning Management of Beef Calves 1. Oregon State University. Beef Cattle Sciences

Telephone: (706) Animal and Dairy Science Department Rhodes Center for Animal and Dairy Science

ONTHLY BEEF MANAGEMENT CALENDAR & WORKBOOK

2007 PLANNING BUDGETS FOR DAIRY PRODUCTION IN MISSISSIPPI COSTS AND RETURNS. 112 and 250 COW DAIRY ENTERPRISES LARGE BREED CATTLE MISSISSIPPI, 2007

More Feed = More Milk. Dry Matter Intake Used To Express Feed. Intake ASC-135. Donna M. Amaral-Phillips, Roger W. Hemken, and William L.

Analysis & Comments. Livestock Marketing Information Center State Extension Services in Cooperation with USDA. National Hay Situation and Outlook

Steers weighing 500 pounds and over, as of January 1, 2018, totaled 16.4 million head, down slightly from January 1, 2017.

What Is the Cost of Gain for Stocker Cattle on Ryegrass Pasture?

Guidelines for Estimating. Bison Cow-Calf Production Costs 2017 in Manitoba

2

Managing For Today s Cattle Market And Beyond: A Comparative Analysis Of ND - Demo Cow Herd To North Dakota Database

Management Basics for Beef Markets. Bethany Funnell, DVM Purdue College of Veterinary Medicine

TEXAS A8cM UNIVERSITY TEXAS AGRICULTURAL EXTENSION SERVICE

Managing For Today s Cattle Market And Beyond A Comparative Analysis Of Demo Herd 1997 Herd To McKenzie County Database

Management Calendar for North Carolina Producers

Guidelines for Estimating. Beef Cow-Calf Production Costs 2017 in Manitoba

An Economic Comparison of Organic and Conventional Dairy Production, and Estimations on the Cost of Transitioning to Organic Production

Alabama Beef Cattle Strategic Plan

Market Outlook for Cattle and Beef

Relationship of Cow Size to Nutrient Requirements and Production Management Issues 1

Grass-fed and Organic Beef: Production Costs and Breakeven Market Prices, 2008 and 2009

2010 UW Extension Cattle Feeder Clinic Proceedings 1

2014 Economic Contribution Analysis of the Washington Beef Industry

Reproductive Management of Commercial Beef Cows. Ted G. Dyer, Extension Animal Scientist

User Manual - Custom Finish Cattle Profit Projection

U.S. Beef Production Practices ---

BLUESTEM PASTURE RELEASE 2017

The Impacts of Increasing Fuel Costs on Nevada s Agricultural Enterprises

Agronomy Facts 54 Pennsylvania s Nutrient Management Act (Act 38): Who Is Affected?

IVOMEC AND A TOTALON/WARBEX COMBINATION COMPARED FOR PARASITE CONTROL IN FEEDLOT HEIFERS By D.G. Landblom, J.L. Nelson, and W.D.

SAMPLE COSTS FOR BEEF CATTLE YEARLING/STOCKER PRODUCTION 300 Head

A Method for Determining Ranch Profit Probabilities When Livestock Yields Are Normally Distributed

Characteristics of beef cattle operations in the West. C. Alan Rotz,* Senorpe Asem-Hiablie,* Robert Stout,* and Kathleen Fisher

Introduction BEEF 140

Iowa Farm Outlook. December 2015 Ames, Iowa Econ. Info Replacement Quality Heifer Prices Supported by Latest Data

Spotted Profits VS. Solid Profits Jessica Leetch AGEC 4960 March 1, 2010

Access to Pasture Guidance for Organic Ruminant Operations

Animal response or performance is determined. Genetic-Environmental Interaction. Texas Adapted Genetic Strategies for Beef Cattle II:

Cattle Market Situation and Outlook

Balancing Forage Demand with Forage Supply

Iowa Farm Outlook. February 2018 Ames, Iowa Econ. Info Betting on the Come in the Fed Cattle Market

Change FORAGES MORE PEOPLE FORAGES: CHANGE-CHALLENGES- OPPORTUNITIES. Garry D. Lacefield Extension Forage Specialist University of Kentucky

Value of Modified Wet Distillers Grains in Cattle Diets without Corn

Canfax Research Services A Division of the Canadian Cattlemen s Association

Nutrient Requirements of Beef Cattle

Understanding SHRINK in Beef Cattle

Dairy Farm Business. Job Descriptions: The Building Block of Organizations ORGANIZATION TRAINING RECRUITMENT EVALUATION DEFENSE

Heifer Management to Make Successful Cows

Determining Your Unit Costs of Producing A Hundred Weight of Calf

Proceedings, The Range Beef Cow Symposium XXII November 29, 30, & December1, 2011, Mitchell, NE

BEEF COW/CALF ENTERPRISE BUDGET 2016 Estimated Costs and Returns - San Luis Valley

Central Texas Cow/Calf Clinic

The Iowa Pork Industry 2008: Patterns and Economic Importance by Daniel Otto and John Lawrence 1

More cattle are being marketed on carcass. Selection for Carcass Merit. Texas Adapted Genetic Strategies for Beef Cattle IX: Genetics of Carcass Merit

Long Calving Seasons. Problems and Solutions

Beef - Horse - Poultry - Sheep - Swine. August 2016

Texas A&M Ranch to Rail - North/South Summary Report

Forage Systems for Pasture Finishing Beef

2011 STATE FFA FARM BUSINESS MANAGEMENT TEST PART 2. Financial Statements (FINPACK Balance Sheets found in the resource information)

CATTLE FEEDING INVESTIGATIONS, 1926-'27¹

A COMPARISON OF BEEF CATTLE BREEDING METHODS TO IMPROVE PERFORMANCE. D.G. Landblom and J.L. Nelson

FINPACK. Livestock Budgets. Based on 2015 FINBIN Database Reports

Effect of Selected Characteristics on the Sale Price of Feeder Cattle in Eastern Oklahoma: 1997 & 1999 Summary

Evaluating Preconditioning Profitability - Projection and Closeout Manual

Costs to Produce Milk in Illinois 2003

Economics Associated with Beef Cattle Ranching. Larry Forero UC Cooperative Extension April 21, 2016

Chapter 7. Dairy -- Farm Management Wayne A. Knoblauch, Professor George J. Conneman, Professor Emeritus Cathryn Dymond, Extension Support Specialist

Winter Cow Feeding Strategies. Why is this Important?

Cow-Calf Ranch Input Worksheet- Unit Cost of Production Workshop Users Guide

SOUTH AMERICAN SOYBEAN CROP ESTIMATE INCREASED

Cattle & Beef Outlook

Value-Based Marketing for Feeder Cattle. By Tom Brink, Top Dollar Angus, Inc.

Iowa Farm Outlook. June 2017 Ames, Iowa Econ. Info Strong Prices with Large Slaughter Suggest Firm Meat Demand

PRODUCTION PLAN. Crop Production

Effect of Angus and Charolais Sires with Early vs Normal Weaned Calves on Feedlot Performance and Carcass Characteristics

Effect of rotation crop, cover crop, and bale grazing on steer performance, carcass measurements, and carcass value

November Feed Price Evaluations

Managing Dairy Heifers Profitably in a Pasture System Denis Turner Turner s Heifer Haven Hartville, Missouri

Pricing/Formula Grids: Which Fit and Which Don't Fit

Feedlot Nutrition for Holsteins

Transcription:

AGRICULTURAL ALTERNATIVES Feeding Beef Cattle The United States is the leading beef producer in the world. Between 24 and 27 billion pounds of beef are produced annually in the United States. Beef consumption has been gradually decreasing since the 1970s, when it was over 70 pounds per capita, to less than 55 pounds today. While domestic consumption has been declining, foreign demand has been very strong with the U.S. exporting record amounts of beef in recent years. Traditional cattle-feeding enterprises grow weaned calves (450 to 600 pounds) and yearling steers or heifers (550 to 800 pounds) to slaughter weights of 1,100 to 1,400 pounds. Cattle-feeding operations exist in all regions of the United States, but most large operations are in the Great Plains from Colorado and Nebraska to Texas. Most cattle-feeding operations are relatively small. Over 95 percent of all operations have fewer than 1,000 head, but these small feedlots market around 15 percent of the cattle fed each year. In the northeastern United States, a mix of beef breeds, crossbreeds, or dairy beef (mostly Holstein steers) are typically finished in feedlots. Cattle feeding is a high-risk business. During some years, an operation may not recover out-of-pocket costs. The beef industry is very cyclical and cattle prices can fall dramatically when beef operations reduce herd sizes because of drought and the high cost of feed. Entry into the cattle-feeding business usually has few restrictions. Although facilities range from small lots with a few head to modern facilities with more than 50,000 head, there are economies of scale in cattle feeding. The cost of feeding per animal drops as the number of animals in the operation increases. Because of the high risks and the economies of scale that favor larger operations, beeffeeding enterprises are not as well adapted to small-scale and part-time farms as are beef cow-calf operations. However, less land is required for a cattle-feeding operation than for a cow-calf enterprise. Starting a Beef Feeding Enterprise Thorough planning and preparation are essential for you to have a successful beef-feeding operation. Operators should determine where they will obtain feeder calves, which feeds will be required to finish the cattle to desired market weights and grades, and what type of shelter will be needed (because most feedlot cattle are on hand over the winter months). Feeders also should design a health program in cooperation with a veterinarian, decide what This publication was developed by the Small and Part-time Farming Project at Penn State with support from the U.S. Department of Agriculture-Extension Service.

the starting and slaughter weights and grades should be, and assess marketing alternatives. Visit successful cattle-feeding operations to help determine what facilities are needed, such as a handling chute and head gate to properly restrain animals when they are vaccinated, implanted, or treated in a health program. Facilities Various materials can be used for feedlot fences, including boards, wire panels, high-tensile wire, and steel cables. Barbed wire is not recommended. A seven- or nine-wire high-tensile fence is one of the most economical barriers. Another effective fence is a combination of high-tensile wire (which can be electrified) with three or four 2-by- 6-inch planks spaced between the wires. Housing for feeder cattle does not have to be extensive or weather tight open-sided sheds and more completely enclosed structures are equally effective. Younger cattle require more shelter than older cattle, especially for protection from winter winds. All facilities should be designed for the number of cattle fed and include a good manure management program. Most feedlots use concrete feed bunks that allow cattle to feed from one or both sides, although feed bunks of treated lumber also can be used. Feed can be delivered through a mixer wagon, conveyor with a belt or chain, or a bucket loader. To reduce mud, use concrete pads for areas around waterers and feed bunks. Mounds that are 3 to 5 feet high offer cattle relatively dry ground to rest on. The feedlot area should be well drained with topsoil removed to expose clay or other fairly impervious surface. Regardless of the type of feedlot surface, it must be cleaned periodically. The facilities should be designed to prevent manure runoff into steams or other waterways. Retention lagoons and diversion ditches should be planned with the advice and approval of regulatory agencies. Grazing and Backgrounding Some cattle feeders purchase lightweight feeder calves (350 to 550 pounds), graze them during the spring and summer, and then finish them in the feedlot starting in late summer or fall. Backgrounding is a special type of program that usually combines pasture systems and lightweight cattle. These cattle require extremely good nutrition, management, and health programs, but backgrounding can be profitable. Well-managed, high-quality pastures can be used effectively with these type of cattle. More information on grazing and backgrounding can be found in Agricultural Alternatives: Beef Backgrounding Production. Purchasing Feeder Cattle Anyone purchasing feeder cattle must keep up-to-date on market conditions. Graded feeder-calf sales are held in both fall and spring; some feedlot operators use cattle brokers and tele-auctions to obtain their feeder cattle. Feeder-cattle prices can fluctuate considerably in almost every season of the year. Higher-grade feeder cattle sell for a higher price per pound than lower grades. Lighterweight cattle of the same grade cost more per pound than heavier feeder cattle. Although feeder grade is not supposed to be influenced by the amount of fat on an animal or its overall condition, cattle in better shape are usually assigned a higher grade and sell for a higher price per pound. The difference between the purchase and the sales price (the cattle margin or price spread) of feedlot cattle is often greater for healthy, but thinner, lower-grade feeder calves or yearlings because these animals are more likely to increase in quality between purchase and sale time. Additional costs for thinner, lower-grading cattle include higher medical treatment costs, lower sales prices, and higher death-loss rates. Even with these disadvantages, lower-grading feeder cattle can be profitable; operators should consider the entire market for finished cattle. Market prices are better for higher-grading, uniformly finished cattle than for less uniform, lower-grading cattle. Feeder-cattle purchases represent a large part of costs for feeding cattle. Many feeder-cattle producers offer cattle that have been weaned and vaccinated and received booster vaccines for respiratory disease, the primary health problem encountered in feeder cattle. The objectives for purchasing feeder cattle are to buy calves that have the genetic ability to grow and add sale weight, efficiently convert feed to weight gain, have a high potential for reaching Choice quality grade after feeding, and stay healthy during feeding. Feeder cattle are usually sorted by breed, sex, weight, color, and feeder grade when being offered for sale, which increases the uniformity of marketing the finished cattle. Health Maintenance Program Because preconditioned and heavier feeder cattle tend to have fewer health problems, purchasing preconditioned calves can be a good investment for the cattle feeder. Preconditioning includes weaning 21 to 45 days before shipping, vaccinating for diseases prevalent in the area, dehorning, castrating, implanting, treating for external and internal parasites, and starting the cattle on grainbased feed from a feed bunk. If heavier cattle are used (700 pounds or more), preconditioning is not as important. Because respiratory and enteric (digestive) diseases can affect cattle of all ages, they should be properly vaccinated, preferably before they are moved to the feedlot. If there is any doubt about an internal parasite infection, fecal samples should be taken to a veterinarian to deter-

mine the severity of infection. Control of external parasites such as lice and flies is also important; inexpensive, effective treatments are available. Feeders can reduce potential health problems by carefully planning a health maintenance and disease prevention program with the assistance of a veterinarian. Nutrition Cattle weighing 700 pounds or more should be fed a ration containing 11 percent crude protein in a ration composed of grain (usually corn, but barley and wheat are often also used), protein sources, and roughage. Larger-framed cattle tend to require a ration with a higher percentage of grain to achieve the same carcass quality grade as cattle with smaller frame sizes. Therefore, the ration that is fed depends on the type of cattle and the desired market grade. The weight and grade required by the market receiving the cattle also must be considered when selecting a ration. Cattle weighing 650 pounds or less initially can be fed a growing ration rather than a finishing ration. Growing rations supply additional hay or other forage in place of grain. To achieve the desired carcass grade, the ration can be modified to include less forage and more grain as the cattle grow. The feeding system for a cattle-feeding enterprise should remain flexible. For farmer-feeders, corn silage and occasionally hay crop silages can be incorporated into the feeding program. The extent that forages contribute to a ration is determined by the price of feed grains or food processing by-products with equivalent feed value. Increasing forages in the diet of feedlot cattle will generally increase the cost of weight gain (due to slower weight gain and higher carrying costs) when grain prices are reasonably low. Specific ration composition is determined by the combination of available feedstuffs that will minimize the cost of weight gain, provide a balanced diet, and reach desired endpoints for the market. This feed combination will vary as grain prices change. Performance enhancers such as growth-stimulating implants can also be used. Research has shown that they provide the greatest return of almost any feedlot practice with complete safety to consumers. The final market for your beef and consumer acceptance, however, will dictate whether you should use performance enhancers. Environmental Impacts In the normal course of operations, farmers handle pesticides and other chemicals, may have manure to collect and spread, and use equipment to prepare fields and harvest crops. Any of these routine on-farm activities can be a potential source of surface water or groundwater pollution. Because of this possibility, you must understand the regulations to follow concerning the proper handling and application of chemicals and the disposal and transport of waste. Depending on the watershed where your farm is located, there may be additional environmental regulations regarding erosion control, pesticide leaching, and nutrient runoff. Contact your soil and water conservation district, extension office, zoning board, state departments of agriculture and environmental protection, and your local governing authorities to determine what regulations may pertain to your operation. Risk Management You should carefully consider how to manage risk on your farm. First, you should insure your facilities and equipment. This may be accomplished by consulting your insurance agent or broker. It is especially important to have adequate levels of property, vehicle, and liability insurance. You will also need workers compensation insurance if you have any employees. You may also want to consider your needs for life and health insurance and if you need coverage for business interruption or employee dishonesty. For more on agricultural business insurance, see Agricultural Alternatives: Agricultural Business Insurance. For more information on farm liability issues, see Agricultural Alternatives: Understanding Agricultural Liability. Second, check to see if there are multiperil crop insurance programs available for your crop or livestock enterprises. There are crop insurance programs designed to help farmers manage both yield risk and revenue shortfalls. However, individual crop insurance coverage is not available for all crops or livestock enterprises. If individual coverage is not available for what you produce, you may be able to use the AGR/AGR-Lite program to insure the revenue of your entire farm operation. To use AGR-Lite you must have five years of Internal Revenue Service (IRS) Schedule F forms. For more information concerning crop insurance, contact a crop insurance agent or check the Pennsylvania crop insurance education website at extension.psu.edu/crop-insurance. Initial Resource Requirements for Slaughter-Beef Production Land: less than one acre Labor: 4 hours Capital Feeder steer: $850 900 Feeder heifer: $775 850 Yearling: $800 850 Existing buildings, improvements, insurance, and fencing: $100 125/animal

Another way to manage risk in the livestock industry is by forward contracting through the futures market. You can use the futures market to both lock in your cost for purchased feed and the price you receive for your livestock. The idea behind forward contracting is to reduce income variability and set a price well in advance of when the animals are sold. Waiting until the sales date to determine the price for your cattle involves much risk. Although you may receive higher prices in some years, lower prices are also a distinct possibility. Obtaining a higher price than expected is certainly good news, but obtaining a lower price may have a major negative impact your ability to weather the volatility inherent in the cattle market. Using the futures market allows you to eliminate this concern and lock in a price that meets your business goals and cash flow requirements. However, using the futures market does not ensure that you can generate a profit. During periods of high feed costs and low livestock prices there are often very few livestock producers who can generate a profit. Sample Budgets Included in this publication are three sample budgets summarizing costs and returns for feeding beef cattle. The first is for feeding steers; the second is for feeding heifers; and the third is for feeding yearlings. These budgets should help ensure that you include all costs and receipts in your calculations. Costs and returns are often difficult to estimate in budget preparation because they are numerous and variable. Think of these budgets as an approximation and make appropriate adjustments using the your estimate column to reflect your specific production conditions. Additional livestock budgets can be found in the Agricultural Alternatives website, extension.psu.edu/business/ag-alternatives. More information on using livestock budgets can be found in Agricultural Alternatives: Enterprise Budget Analysis. For More Information Becker, J. C., L. F. Kime, J. K. Harper, and R. Pifer. Agricultural Alternatives: Understanding Agricultural Liability. University Park: Penn State Extension, 2011. Comerford, J. W., L. F. Kime, and J. K. Harper. Agricultural Alternatives: Beef Backgrounding Production. University Park: Penn State Extension, 2013. Comerford, J. W., L. F. Kime, K. E. Knoll, and J. K. Harper. Agricultural Alternatives: Dairy-Beef Production. University Park: Penn State Extension, 2008. Greaser, G. L., and J. K. Harper. Agricultural Alternatives: Enterprise Budget Analysis. University Park: Penn State Extension, 1994. Kime, L. F., J. W. Adamik, E. E. Gantz, and J. K. Harper. Agricultural Alternatives: Agricultural Business Insurance. University Park: Penn State Extension, 2004. Thomas, H.S. The Cattle Health Handbook. North Adams, Mass.: Storey Publishing, 2009. Thomas, H.S. Storey s Guide to Raising Beef Cattle. 3rd ed. North Adams, Mass.: Storey Publishing, 2009. Websites Iowa Beef Center www.iowabeefcenter.org Oklahoma State University www.ansi.okstate.edu/breeds/index.htm Ohio State University Cattle Handling and Working Facilities Available through Ohioline e-store at estore.osu.edu-extension.org Maximizing Fall and Winter Grazing of Beef Cows and Stocker Cattle ohioline.osu.edu/b872/index.html Scoring Cows Can Improve Profits L-292 ohioline.osu.edu/l292/index.html Penn State animalscience.psu.edu University of Missouri muextension.missouri.edu/xplor/agguides/ansci

Sample Budget for Slaughter Steer Bought at 550 pounds and sold at 1,300 pounds, based on 80 head Average daily gain (ADG): 3.5 pounds Market Total Your Item Weight Unit Price per Steer estimate Receipts Finish steer (1% death loss) 1,296.3 pounds $1.24 $1,607.41 Variable Costs Feeder calf 550 pounds $1.57 $863.50 Feed costs Corn 1.2 tons $229.00 $274.80 Protein 0.86 tons $548.00 $471.28 Salt, minerals, and Bovatec or Rumensin 104 pounds $0.48 $49.92 Corn silage 1.5 tons $68.67 $103.01 Total feed costs $899.01 Other variable costs Health program $12.00 Electricity $10.00 Repairs on equipment and building $12.00 Marketing and trucking $12.00 Miscellaneous $4.50 Interest on investment and operating costs $54.03 Total variable costs $1,867.04 Fixed costs Labor charge 4 hours $10.00 $40.00 Insurance $4.59 Depreciation (building and equipment) $68.55 Repairs $9.18 Interest on investment $26.35 Total fixed costs $148.68 Total costs $2,015.71 Prices Received per Pound $1.20 $1.24 $1.30 Returns Above Variable Costs $(311.48) $(259.62) $(181.85) Net Returns $(460.15) $(408.30) $(330.52)

Sample Budget for Slaughter Heifer Bought at 525 pounds and sold at 1,100 pounds, based on 80 head Average daily gain (ADG): 3.5 pounds Market Total Your Item Weight Unit Price per Heifer estimate Receipts Finish heifer (minus death loss) 1,096.75 pounds $1.41 $1,546.42 Variable Costs Heifer costs 525 pounds $1.48 $777.00 Feed costs Corn 1.2 tons $229.00 $274.80 Protein 0.86 cwt. $548.00 $471.28 Salt, minerals, and Bovatec or Rumensin 104 pounds $0.48 $49.92 Corn silage 1.5 tons $68.67 $103.01 Total feed costs $899.01 Other variable costs Health program $13.00 Electricity $12.00 Repairs on equipment and building $12.00 Marketing and trucking $12.00 Miscellaneous $4.50 Interest on investment and operating costs $51.53 Total variable costs $1,781.03 Fixed costs Labor charge 4 hours $10.00 $40.00 Insurance $4.59 Depreciation (building and equipment) $68.55 Repairs $9.18 Interest on investment $27.28 Total fixed costs $149.60 Total costs $1,930.63 Prices Received per Pound $1.35 $1.41 $1.50 Returns Above Variable Costs $(300.42) $(234.61) $(135.91) Net Returns $(450.02) $(384.21) $(285.51) You should monitor local markets and contact suppliers to determine current prices for all items contained in this sample budget.

Sample Budget for Slaughter Yearling Bought at 700 pounds and sold at 1,300 pounds, based on 80 head Average daily gain (ADG): 4 pounds Market Total Your Item Weight Unit Price per Yearling estimate Receipts Finish heifer (1% death loss) 1,296.30 pounds $1.28 $1,659.26 Variable Costs Yearling 700 pounds $1.15 $805.00 Feed costs Corn 1.8 tons $229.00 $412.20 Protein 0.9 tons $548.00 $493.20 Salt, minerals, and Bovatec or Rumensin 167.4 pounds $0.48 $80.35 Corn silage 1.58 tons $68.67 $108.50 Total feed costs $1,094.25 Other variable costs Health program $10.00 Electricity $8.00 Repairs on equipment and building $8.00 Marketing and trucking $12.00 Miscellaneous $4.50 Interest on investment and operating costs $57.89 Total variable costs $1,999.64 Fixed costs Labor charge 4 hours $10.00 $40.00 Insurance $4.59 Depreciation (building and equipment) $68.55 Repairs $9.18 Interest on investment $27.28 Total fixed costs $149.60 Total costs $2,149.24 Prices Received per Pound $1.28 $1.25 $1.33 Returns Above Variable Costs $(340.38) $(379.27) $(275.56) Net Returns $(489.98) $(528.87) $(425.17) You should monitor local markets and contact suppliers to determine current prices for all items contained in this sample budget.

Prepared by John W. Comerford, associate professor of animal science; Lynn F. Kime, senior extension associate in agricultural economincs; and Jayson K. Harper, professor of agricultural economics. extension.psu.edu Penn State College of Agricultural Sciences research and extension programs are funded in part by Pennsylvania counties, the Commonwealth of Pennsylvania, and the U.S. Department of Agriculture. This publication is available from the Publications Distribution Center, The Pennsylvania State University, 112 Agricultural Administration Building, University Park, PA 16802. For information telephone 814-865-6713. This publication is available in alternative media on request. The Pennsylvania State University is committed to the policy that all persons shall have equal access to programs, facilities, admission, and employment without regard to personal characteristics not related to ability, performance, or qualifications as determined by University policy or by state or federal authorities. It is the policy of the University to maintain an academic and work environment free of discrimination, including harassment. The Pennsylvania State University prohibits discrimination and harassment against any person because of age, ancestry, color, disability or handicap, genetic information, national origin, race, religious creed, sex, sexual orientation, gender identity, or veteran status and retaliation due to the reporting of discrimination or harassment. Discrimination, harassment, or retaliation against faculty, staff, or students will not be tolerated at The Pennsylvania State University. Direct all inquiries regarding the nondiscrimination policy to the Affirmative Action Director, The Pennsylvania State University, 328 Boucke Building, University Park, PA 16802-5901; Tel 814-863-0471. Produced by Ag Communications and Marketing The Pennsylvania State University 2013 Code UA298 Rev8C07/13mpc