| BREAKEVENS ON 750# 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 | |||||
| $147 | $149 | $151 | $153 | $155 | |
| COG===================== | |||||
| 107 | 130.1 | 131.2 | 132.4 | 133.5 | 134.7 |
| 108 | 130.5 | 131.6 | 132.8 | 133.9 | 135.1 |
| 109 | 130.9 | 132.1 | 133.2 | 134.4 | 135.5 |
| 110 | 131.3 | 132.5 | 133.6 | 134.8 | 135.9 |
| 111 | 131.8 | 132.9 | 134.1 | 135.2 | 136.4 |
| 112 | 132.2 | 133.3 | 134.5 | 135.6 | 136.8 |
| 113 | 132.6 | 133.8 | 134.9 | 136.1 | 137.2 |
| Assumptions for | 110 | COG | |||
| ADG: | 3.38 | ||||
| F/G: | 7.15 | ||||
| DOF: | 163 | ||||
| Start Wt: | 750 | pounds | |||
| End Wt: | 1300 | pounds | |||
| Corn: | $5.91 | /bu | |||
| Silage: | $60 | /ton | |||
| Hay: | $100 | /ton | |||
| Balancer: | $500 | /ton | |||
| DDGs: | $220 | /ton | |||
| Yardage: | 28 | ¢/day | |||
| Vet/Med: | $15 | /hd | |||
| Death Loss: | 0.75 | % | |||
| Interest: | 6 | % | |||
| Other Cost: | $20 | /hd | |||
| Adjustments to Cost of Gain: | ||||
| For every .1 change in ADG : | ||||
| $0.40 | /cwt | |||
| For every .1 change in F/G : | ||||
| $0.40 | /cwt | |||
| For every 25# in start weight : | ||||
| $0.90 | /cwt | |||
| For every 10 cent move in corn : | ||||
| $1.05 | /cwt | |||
| For every $10/ton move in hay : | ||||
| $0.28 | /cwt | |||
| For every 2 cent in yardage : | ||||
| $0.70 | /cwt | |||
| For every .25% in interest : | ||||
| $0.15 | /cwt | |||
| www.Beeflinks.com | ||||