Lake Brownwood Watershed - Texas State Soil and Water ...

Table 4-3. Investment Analysis Budget, Cow-Calf Production
Partial Revenues:
Revenue Item Desription Marketed Quantity Unit $ Per Unit $ Return
Calves 90% 5.5 Cwt 0.87 430.65
A4-8
TOTAL 430.65
Partial Variable Costs:
Variable Cost Item Description Quantity Unit $ Per Unit Cost
Supplemental Feed 1 1 48.00 48.00
Cattle Marketing - All Cattle ---------- Head ---------- 15.00
Vitamin/Salt/Minerals 60 Pound 0.10 6.00
Veterinary Medicine 1 Head 14.00 14.00
Miscellaneous 1 Head 12.00 12.00
Net Cost for Replacement Cows ---------- Head 700.00 40.00
Net Cost for Replacement Bulls ---------- Head 1500.00 4.00
TOTAL 139.00