TABLE 12 - 6
Livestock Enterprise Analysis, 2000
North Dakota Farm Business Management Education Program
State Report
(Farms Sorted By Net Return Per Unit)
Dairy -- Average per Cow
Avg. Of
All Farms
Number of farms 23
Quantity Value
Milk sold (lb) 17,004.38 1,927.19
Milk used in home (lb) 47.60 3.72
Milk fed to animals (lb) 147.24 15.54
Dairy Calves sold (hd) 0.09 24.09
Transferred out (hd) 0.74 96.72
Cull sales (hd) 0.24 111.97
Butchered (hd) 0.00 1.42
Less purchased (hd) -0.05 -53.02
Less transferred in (hd) -0.34 -332.93
Inventory change (hd) 0.07 65.77
Total production 1,860.46
Other income 83.77
Gross return 1,944.22
Direct Expenses
Barley (bu.) 32.22 45.05
Corn (bu.) 71.45 127.70
Corn Silage (lb.) 6,733.09 68.95
Hay, Alfalfa (lb.) 4,897.17 116.81
Hay, Grass & Other (lb.) 2,871.96 48.95
Haylage, Alfalfa (lb.) 3,362.85 41.39
Haylage, Grass & Other (lb.) 2,903.44 22.82
Oats (bu.) 9.60 10.32
Pasture (aum) 1.66 21.69
Complete Ration (lb.) 1,003.01 83.78
Protein Vit Minerals (lb.) 1,066.08 153.73
Other feed stuffs 1,169.43 29.78
Breeding fees 9.69
Veterinary 45.76
Livestock supplies 133.75
Fuel & oil 45.68
Repairs 76.55
Custom hire 29.02
Livestock leases 14.81
Marketing 95.97
Operating interest 22.33
Total direct expenses 1,262.39
Return over direct expense 681.83
Overhead Expenses
Hired labor 115.25
Machinery & bldg leases 25.87
Farm insurance 22.73
Utilities 52.95
Interest 53.28
Mach & bldg depreciation 67.80
Miscellaneous 30.46
Total overhead expenses 368.33
Total dir & ovhd expenses 1,630.72
Net return 313.50
Other Information
Avg. number of Cows 70.7
Milk produced per Cow 17,199
Percent butterfat in milk 3.5
Culling percentage 24.5
Percent of barn capacity 94.2
Lbs. milk/lb grain & conc. 2.0
Feed cost per cwt of milk 4.59
Feed cost per Cow 788.83
Avg. milk price per cwt. 11.33