TABLE 12 - 1
Livestock Enterprise Analysis, 2000
North Dakota Farm Business Management Education Program
State Report
(Farms Sorted By Net Return Per Unit)
Beef Cow-Calf -- Average per Cow
Avg. Of
All Farms Low 20% High 20%
Number of farms 171 34 35
Quantity Value Quantity Value Quantity Value
Beef Calves sold (lb) 197.28 185.11 131.00 120.69 260.67 250.06
Transferred out (lb) 317.24 307.45 332.30 330.24 289.40 282.39
Cull sales (lb) 57.39 53.48 39.98
Butchered (lb) 0.86 0.91 0.68
Less purchased (lb) -75.42 -109.73 -43.04
Less transferred in (lb) -52.45 -35.47 -50.42
Inventory change (lb) 40.54 31.89 50.16
Total production (lb) 463.48 392.03 529.80
Other income 0.87 - 0.13
Gross return 464.35 392.03 529.94
Direct Expenses
Barley (bu.) 1.57 2.17 1.06 1.09 3.01 4.37
Corn (bu.) 1.15 1.95 0.64 1.11 1.30 2.30
Corn Silage (lb.) 1,218.37 9.48 1,064.20 8.19 1,517.14 11.51
Hay, Alfalfa (lb.) 612.27 11.99 1,184.41 22.89 433.41 8.01
Hay, Grass & Other (lb.) 5,728.36 89.94 6,196.20 92.63 5,925.91 93.77
Haylage, Grass & Other (lb.) 150.30 1.84 282.04 2.69 - -
Oats (bu.) 1.91 1.93 1.10 1.03 2.67 2.62
Pasture (aum) 6.11 65.15 5.73 56.62 6.16 59.14
Straw (lb.) 288.31 1.80 589.65 2.24 219.10 1.92
Complete Ration (lb.) 98.51 3.15 237.50 3.83 93.31 4.48
Protein Vit Minerals (lb.) 64.88 8.56 42.34 7.24 76.70 10.87
Other feed stuffs 3.68 3.41 2.31
Veterinary 14.15 13.24 13.04
Livestock supplies 7.80 12.50 7.31
Fuel & oil 10.84 13.66 9.97
Repairs 18.08 23.27 14.86
Custom hire 2.01 2.35 0.24
Livestock leases 8.90 11.43 4.26
Marketing 2.30 1.84 3.29
Operating interest 7.15 9.11 3.86
Total direct expenses 280.73 293.20 262.06
Return over direct expense 183.62 98.83 267.87
Overhead Expenses
Hired labor 6.40 15.73 5.82
Farm insurance 5.65 7.69 4.54
Utilities 7.81 9.73 7.46
Dues & professional fees 2.01 3.13 2.93
Interest 16.41 25.08 9.65
Mach & bldg depreciation 14.00 19.01 12.55
Miscellaneous 7.75 10.88 5.60
Total overhead expenses 60.03 91.25 48.55
Total dir & ovhd expenses 340.75 384.45 310.61
Net return 123.60 7.58 219.32
Other Information
Number of cows 133.0 94.6 152.6
Pregnancy percentage 97.9 97.1 99.3
Pregnancy loss percentage 2.8 4.3 2.8
Culling percentage 10.7 10.9 8.3
Calving percentage 95.2 93.0 96.5
Weaning percentage 90.4 82.6 93.2
Calves sold per cow 0.93 0.91 0.93
Calf death loss percent 4.5 6.0 3.9
Average weaning weight 545 500 572
Lbs weaned/exposed female 492 413 533
Feed cost per cow 209.48 205.81 205.24
Avg wgt/Beef Calf sold 594 538 640
Avg price / cwt 93.83 92.13 95.93