7/26/2019 Adding Cows

1/4

320887464.xlsDairy Management at VA Tech

McGilliard, 0!0!0

"et #nc$me %r$m Adding a &$'

&$' (rice )*+ 200 $-sing $ans

#nterest )/+ 7.00/ #nterest )/+

Term )m$+ 36 Term )m$+

M$nthly (mt *37.0

&$' 'eight )l1+ 400 $-sing #nest

&-ll rice )*!l1+ 0.40 Tye )*!c$'+

&-ll al-e )*!c$'+ 60 Dry $t 700

Val-e $% a cal% )*!yr+ 300 reestall 2000

Mil5 (rice mail1$x )*!c't+ 7.00 Days "et &ash #

eed &$st Mil5)*!l1 DM+ 0.00 33 )-st

eed &$st Dry )*!l1 DM+ 0.070 2 #nc$me

erating 9xenses er &$'

Mil5ing a1$r )*!yr+ 200

:-lies )*!yr+ 7 9xenses

Veterinary )*!yr+ 00

;reeding )*!yr+ 0

T$tal< 2

ei%er &$st er &$' )*!yr+ 0

)c$-ld increase n-m1er $% cales=hei%ers+

"et &ash #nc$me er Additi$nal &$

Mil5 Mil5 DM# $-sin

)l1!d+ )*!yr+ )*!yr+ "$ne

40 228 47 22?

0 266 26 6

60 3?3 636 ,074

70 372 74 ,4?7

80 427 8 ,??

?0 478? ?64 2,342

00 32 2074 2,764

7/26/2019 Adding Cows

2/4

320887464.xlsDairy Management at VA Tech

McGilliard, 0!0!0

8.00/

84

(mt (mt

)*!m$+ )*!yr+

*0.? *3

*3.7 *374

c$me &$m$nents

%$r #n%$rmati$n+

Mil5 :ales

&al% Val-e

&-ll al-e ! 3

Mil5ing eed &$st

Dry eed &$st

er. 9xenses

&$' $an

$-sing $an

@elacements

er >ear

#nestment ! &$'

Dry $t reestall

?8 )4+

2 277

?43 700

,366 ,22

,788 ,4

2,2 ,?68

2,633 2,3?0

7/26/2019 Adding Cows

3/4

40 0 60 70 80)00+

0

00

,000

,00

2,000

2,00

3,000

Mil5 )l1!d+

"et&ash

)*!yr+

A

40 0 60 70 80)00+

0

00

,000

,00

2,000

2,00

3,000

"$ne

Dry $t

Mil5 )l1!d+

"et&ash

)*!yr+

Added acilities

7/26/2019 Adding Cows

4/4

?0 00

"$ne

Dry $t

ded acilities

?0 00