Download - Adding Cows
-
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