| BREAKEVENS ON 650# STEERS | |||||
| The results expressed here are | |||||
| estimates and in no way constitute | |||||
| a guarantee of cattle performance | |||||
| or profitability by Land O'Lakes/Purina Feeds. | |||||
| Cost/Cwt for Feeders | |||||
| $160 | $162 | $164 | $166 | $168 | |
| COG===================== | |||||
| 101 | 130.8 | 131.9 | 132.9 | 133.9 | 134.9 |
| 102 | 131.3 | 132.4 | 133.4 | 134.4 | 135.4 |
| 103 | 131.8 | 132.8 | 133.9 | 134.9 | 135.9 |
| 104 | 132.3 | 133.3 | 134.4 | 135.4 | 136.4 |
| 105 | 132.8 | 133.8 | 134.8 | 135.9 | 136.9 |
| 106 | 133.3 | 134.3 | 135.3 | 136.4 | 137.4 |
| 107 | 133.8 | 134.8 | 135.8 | 136.8 | 137.9 |
| Assumptions for | 104 | COG | |||
| ADG: | 3.20 | ||||
| F/G: | 6.96 | ||||
| DOF: | 197 | ||||
| Start Wt: | 650 | pounds | |||
| End Wt: | 1275 | pounds | |||
| Corn: | $5.91 | /bu | |||
| Silage: | $60 | /ton | |||
| Hay: | $100 | /ton | |||
| Balancer: | $500 | /ton | |||
| DDGs: | $220 | /ton | |||
| Yardage: | 28 | ¢/day | |||
| Vet/Med: | $20 | /hd | |||
| Death Loss: | 1 | % | |||
| Interest: | 6 | % | |||
| Other Cost: | $20 | /hd | |||
| Adjustments to Cost of Gain: | ||||
| For every .1 change in ADG : | ||||
| $0.45 | /cwt | |||
| For every .1 change in F/G : | ||||
| $0.49 | /cwt | |||
| For every 25# in start weight : | ||||
| $0.65 | /cwt | |||
| For every 10 cent move in corn : | ||||
| $0.95 | /cwt | |||
| For every $10/ton move in hay : | ||||
| $0.27 | /cwt | |||
| For every 2 cent in yardage : | ||||
| $0.70 | /cwt | |||
| For every .25% in interest : | ||||
| $0.15 | /cwt | |||
| www.Beeflinks.com | ||||