INTRODUCTION

Sample costs and returns to raise beef cattle in Eureka County, Nevada, are presented in this publication. This publication is intended to be a guide, used to make production decisions, determine potential returns, and prepare business and marketing plans. Practices described are based on the production practices considered typical for a beef cattle cow-calf operation in this region, but may not apply to every operation. A “Your Ranch” column in Table 1 is provided for your use.

Brown cow

ASSUMPTIONS

The following assumptions refer to Tables 1 through 3 and reflect the typical costs and returns associated with beef cattle production in Eureka County, Nevada. The practices described are not the recommendations of the University of Nevada, Reno, but rather the production practices and materials considered typical of a well-managed beef cattle operation in the region as determined by a producer panel conducted in November of 2004. Costs, materials, and practices are not applicable to every operation, as production practices vary among ranchers within the region.

Ranch Description

Livestock. The livestock inventory consists of 350 cows, 16 bulls, and 8 horses. Four replacement bulls are purchased annually, with a useful life of 4 years. Cow replacement is 15%, with a death loss of 2%. The weaned calf crop produced from over wintered cows and replacement heifers is 85%. Replacement heifers are selected at weaning and consist of 53 head. At fall evaluation, 33 are brought into the herd as replacements and the remaining 20 are sold as open or bred yearling heifers. Steer calves, non-selected replacement heifers, cull bulls, and cull cows are marketed for delivery in November.

Production Costs and Returns

Feed. The forage base for the ranch consists of summer grazing on federal allotments (mid-April to mid-November), aftermath grazing on meadows, and winter feeding of alfalfa hay and grain. Grass hay and alfalfa costs are based on 2004 market prices. These costs include the full costs of producing the hay (land, equipment, inputs, etc.) and/or purchasing the hay, whichever is lowest. A combination of salt and mineral supplements are provided during the year, a total of 20 tons at $261.00 per ton.

Veterinary/Medical. Cows and replacement heifers receive a pregnancy check in November and are provided with an external insecticide, 7 or 8 Way, and an oral de-wormer. Bulls are also provided with an external insecticide in November and given 7 or 8 Way. Weaned, replacement heifers are provided IBR, BVD, PI3, BRSV, 7 or 8 Way, oral de-wormer, Naselgen, and Bangs vaccinations. Steer and heifer calves are branded, earmarked, de-horned in May, and vaccinated with 7 or 8 Way and Naselgen. Steers are also given implants and castrated in May. Total annual veterinary costs are computed at $20.00 per head.

Marketing/Checkoff. Calves are marketed through Video Marketing Sales in the summer with a November delivery. Cull animals are marketed through local auction markets. Annual marketing costs are calculated at 2% of total revenue. Checkoff fees are $1.00 per animal sold.

Horse Maintenance. Costs for shoeing horses, veterinary, and feed expenses are based on costs as reported by the producer panel, approximately $360.00 annually per head.

Hauling. Hauling cattle to/from auctions is estimated at $1.82 per head for two trips per head.

Labor. Labor includes one owner/manager and two summer hired laborers for ten days each. Hired labor costs are $100.00 per day. The owner/manager receives $1,000.00 per month as a family draw. All employee benefits, payroll taxes, and workman’s compensation insurance are included in labor costs.

Returns. Returns are based on late 2004 market prices. Returns will vary from year to year and across years due to market conditions. A full listing of prices used in this publication can be found in Table 1.

Overhead and Capital Recovery Costs

Cash Overhead. Cash overhead consists of various cash expenses paid out during the year. These costs include property taxes, interest, office expenses, liability and property insurance, as well as investment/machinery repairs. A complete listing of farm investments and associated costs can be found in Table 2.

Interest on Operating Capital. Total operating capital is calculated based on 80% of total operating (variable) costs. The interest on operating capital is calculated at a rate of 6.5% for a six month period.

Property Taxes. Property taxes in Nevada differ across counties. For the purposes of this publication, investment property taxes are calculated as 1% of the average asset value of the property.

Insurance. Insurance costs for farm investments vary, depending on the assets included and the amount of coverage. Property insurance provides coverage for property loss and is charged at .666% of the average asset value. Liability insurance covers accidents on the farm at an annual cost of $1,749.00.

Fuel and Lube. The fuel and lube for all machinery and vehicles is calculated at 8% of the purchase price.

Investment Repairs. Annual repairs are provided for all ranch investments or capital recovery items that require maintenance. Annual repairs are calculated at 2% of the purchase price for buildings and equipment and 7% of the purchase price for machinery and vehicles.

Office & Travel. Office and travel costs are estimated at $3,000.00 for an average year. These expenses include office supplies, telephone service, Internet service, and travel expenses to educational seminars.

Capital Recovery. Capital recovery costs are the annual depreciation (opportunity cost) of all farm investments. Capital recovery costs are calculated using straight line depreciation. Farm equipment may be purchased new or used, depending on producer panel preferences.

Salvage Value. Salvage value is 10% of the new purchase price. It is an estimate of the remaining value of an investment at the end of its useful life. The salvage value for land is the purchase price, as land does not normally depreciate.

Average Asset Value Computation

(Purchase Price + Salvage Value divided by 2)

Straight Line Depreciation Computation

(Purchase Price - Salvage Value divided by Useful Life)

REFERENCES

Smathers, Robert (2001). The Costs of Owning and Operating Farm Machinery in the Pacific Northwest 2000. A Pacific Northwest Publication #346. University of Idaho, Washington State University, and Oregon State University.

Forero, Larry C., Glenn A. Nader, Karen M. Klonsky, Pete Livingston, and Richard L. De Moura (2004). Sample Costs for Beef Cattle Cow-Calf Production, 300 Head, Sacramento Valley. Publication BF-SV-04, University of California Cooperative Extension.

NOTES

Sample production costs and returns publications for significant agricultural products in various regions of Nevada are available online at the University of Nevada Cooperative Extension Web site at UNCE. For additional information, contact the Department of Resource Economics at the University of Nevada, Reno at (775) 784-6701 or your local University of Nevada Cooperative Extension office.

Table 1: Eureka County 350 Cow-Calf Production Costs and Returns
Gross Income Weight Per Animal Unit of Measure Total Units Price/Cost Per Unit Total Value Value/Cost Per Head Your Ranch
Cull Cows 1000.00 lbs lbs $0.48 $25,440.00 $72.69  
Cull Bulls 1550.00 lbs 4.00 $0.65 $4,030.00 $11.51  
Yearling Replacements 850.00 lbs 20.00 $0.80 $13,600.00 $38.86  
Heifer Calves 470.00 lbs 79.00 $1.20 $44,556.00 $127.30  
Steer Calves 500.00 lbs 152.00 $1.28 $97,280.00 $277.94  
Total Income         $184,906.00 $528.30  
Operating Costs Unit of Measure Total Units Price/Cost Per Unit Total Value Value/Cost Per Head Your Ranch
Grass Hay (Meadow Hay) Ton 1035.00 $40.00 $41,400.00 $118.29  
Grain Ton 20.00 $115.00 $2,300.00 $6.57  
Alfalfa Hay Ton 259.26 $85.00 $22,037.10 $62.96  
Federal Grazing (BLM) AUM 3325.00 $1.43 $4,754.75 $13.59  
Horse (Shoeing, Vet, Feed, etc.) Head 8.00 $360.00 $2,880.00 $8.23  
Veterinary/Medical Head 350.00 $20.00 $7,000.00 $20.00  
Marketing (Brand, Video, Commission) Head 308.00 $11.96 $3,698.12 $10.57  
Checkoff Head 308.00 $1.00 $308.00 $0.88  
Salt & Minerals Ton 20.00 $261.00 $5,220.00 $14.91  
Hauling $ 732.00 $1.82 $1,332.24 $3.81  
Hired Labor Days 20.00 $100.00 $2,000.00 $5.71  
Operator Labor Monthly 12.00 $1,000.00 $12,000.00 $34.29  
Accounting & Legal Fees $ 1.00 $2,000.00 $2,000.00 $5.71  
Maintenance (Buildings, Vehicles, etc.) $ 1.00 $10,171.42 $10,171.42 $29.06  
Fuel & Lube $ 1.00 $6,587.90 $6,587.90 $18.82  
Utilities $ 1.00 $3,000.00 $3,000.00 $8.57  
Miscellaneous Head 350.00 $5.00 $1,750.00 $5.00  
Interest Operating Capital $ $102,751.62 $0.065 $3,339.43 $9.54  
Total Operating Costs       $131,778.96 $376.51  
Income Above Operating Costs       $53,127.04 $151.79  
Ownership Costs (Capital Recovery (Depreciation) & Cash Overhead) Unit of Measure Total Units Price/Cost Per Unit Total Value Value/Cost Per Head Your Ranch
Buildings, Improvements, & Equipment $ 1.00 $24,374.67 $24,374.67 $69.64  
Machinery & Vehicles $ 1.00 $11,169.10 $11,169.10 $31.91  
Purchased Livestock (Bulls & Horses)$ $ 1.00 $9,000.00 $9,000.00 $25.71  
Liability Insurance $ 1.00 $1,749.00 $1,749.00 $5.00  
Office & Travel $ 1.00 $3,000.00 $3,000.00 $8.57  
Interest on Retained Livestock $ 1.00 $1,683.92 $1,683.92 $4.81  
Annual Investment Insurance $ 1.00 $1,287.42 $1,287.42 $3.68  
Annual Investment Taxes $ 1.00 $1,933.07 $1,933.07 $5.52  
Total Ownership Costs       $54,197.18 $154.85  
Total Costs       $185,976.14 $531.36  
Net Projected Returns       -$1,070.14 -$3.06  
Table 2: Investment Summary
Buildings, Improvements, and Equipment Purchase Price Salvage Value Livestock Share (%) Useful Life (yrs) Annual Taxes Annual
Insurance
Annual
Capital
Recovery
Annual
Repairs
Barn/Calving Shed $105,000.00 $10,500.00 100 5.00 $577.50 $384.62 $18,900.00 $2,100.00
Fencing $40,000.00 $0.00 100 25.00 $200.00 $133.20 $1,600.00 $800.00
Corrals $15,500.00 $1,550.00 100 30.00 $85.25 $56.78 $465.00 $310.00
Portable Corrals $1,600.00 $160.00 100 12.00 $8.80 $5.86 $12.00 $32.00
Water Developments $3,000.0 $300.00 100 25.00 $16.50 $10.99 $108.00 $60.00
Machine Shop & Tools $30,000.00 $3,000.00 60 25.00 $99.00 $65.93 $648.00 $360.00
Range Improvements $2,000.00 $200.00 100 25.00 $11.00 $7.33 $72.00 $40.00
Electric Fence $1,000.00 $0.00 100 15.00 $5.00 $3.33 $66.67 $20.00
Implements $25,000.00 $1,000.00 75 20.00 $97.50 $64.94 $900.00 $375.00
Tack $10,000.00 $0.00 100 10.00 $50.00 $33.30 $1,000.00 $200.00
Scales $5,500.00 $550.00 100 10.00 $30.25 $20.15 $495.00 $110.00
Sub Total $238,600.00 $17,260.00 NA NA $1,180.80 $786.41 $24,374.67 $4,407.00
Machinery and Vehicles Purchase
Price
Salvage
Value
Livestock
Share (%)
Useful
Life (yrs)
Annual
Taxes
Annual
Insurance
Annual
Capital
Recovery
Annual
Repairs
Annual Fuel & Lube
140 HP Tractor $5,000.00 $5,000.00 60 25.00 $30.00 $19.98 $0.00 $210.00 $240.00
40 HP Tractor $6,373.00 $650.00 60 25.00 $21.07 $14.03 $137.35 $267.67 $305.90
Flat Bed Truck $5,500.00 $500.00 75 20.00 $22.50 $14.99 $187.50 $288.75 $330.00
3/4 Ton 4x4 $36,000.00 $3,600.00 90 4.00 $178.20 $118.68 $7,290.00 $2,268.00 $2,592.00
4-Wheeler $3,500.00 $350.00 60 5.00 $11.55 $7.69 $378.00 $147.00 $168.00
1/2 Ton 4x4 $21,000.00 $2,100.00 90 8.00 $103.95 $69.23 $2,126.25 $1,323.00 $1,512.00
Backhoe $10,000.00 $1,000.00 100 15.00 $55.00 $36.63 $600.00 $700.00 $800.00
Dumptruck $5,000.00 $500.00 60 20.00 $16.50 $10.99 $225.00 $210.00 $240.00
Flatbed w/goose neck $5,000.00 $500.00 100 20.00 $27.50 $18.32 $225.00 $350.00 $400.00
Sub Total $97,373.00 $14,200.00 NA NA $466.27 $310.54 $11,169.10 $5,764.42 $6,587.90
Purchased Livestock Purchase
Price
Salvage
Value
Livestock
Share (%)
Useful
Life (yrs)
Annual
Taxes
Annual
Insurance
Annual
Capital
Recovery
Annual
Repairs
Annual Fuel & Lube
Bulls (16) $32,000.00 $3,200.00 100 4.00 $176.00 $117.22 $7,200.00    
Horses (8) $20,000.00 $2,000.00 100 10.00 $176.00 $73.26 $1,800.00    
Sub Total $52,000.00 $5,200.00 NA NA $286.00 $190.48 $9,000.00    
Total $387,973.00 $36,660.00 NA NA $1,933.07 $1,287.42 $44,543.77 $10,171.42 $6,587.90
Purchased Livestock Purchase
Price
Salvage
Value
Livestock
Share (%)
Annual
Capital
Recovery
Relacement Heifers (53) $25,906.40 $25,906.40 100 $1,683.92
Total $25,906.40     $1,683.92
Table 3: Monthly Cash Flow
Production January February March April May June
Cull Cows $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Cull Bulls $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Yearling Repl $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Heifer Calves $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Steer Calves $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Total Income $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Production July August September October November December Total
Cull Cows $0.00 $0.00 $0.00 $12,720.00 $12,720.00 0.00 $25,440.00
Cull Bulls $0.00 $0.00 $0.00 $2,015.00 $2,015.00 0.00 $4,030.00
Yearling Repl $0.00 $0.00 $0.00 $6,800.00 $6,800.00 0.00 $13,600.00
Heifer Calves $0.00 $0.00 $0.00 $22,278.00 $22,278.00 0.00 $44,556.00
Steer Calves $0.00 $0.00 $0.00 $48,640.00 $48,640.00 0.00 $97,280.00
Total Income $0.00 $0.00 $0.00 $92,453.00 $92,453.00 $0.00 $184,906.00
Operating Inputs January February March April May June
Grass Hay $8,280.00 $8,280.00 $8,280.00 $4,140.00 $0.00 $0.00
Grain $345.00 $690.00 $161.00 $75.90 $75.90 $75.90
Alfalfa Hay $4,407.42 $4,407.42 $4,407.42 $2,203.71 $0.00 $0.00
Federal Grazing $0.00 $0.00 $0.00 $396.23 $792.46 $792.46
Horse $240.00 $240.00 $240.00 $240.00 $240.00 $240.00
Veterinary/Medical $583.33 $583.33 $583.33 $583.33 $583.33 $583.33
Marketing $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Checkoff $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Salt & Minerals $435.00 $435.00 $435.00 $435.00 $435.00 $435.00
Hauling $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Hired Labor $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Operator Labor $1,000.00 $1,000.00 $1,000.00 $1,000.00 $1,000.00 $1,000.00
Accounting/Legal $166.67 $166.67 $166.67 $166.67 $166.67 $166.67
Maintenance $847.62 $847.62 $847.62 $847.62 $847.62 $847.62
Fuel & Lube $548.99 $548.99 $548.99 $548.99 $548.99 $548.99
Utilities $250.00 $250.00 $250.00 $250.00 $250.00 $250.00
Miscellaneous $145.83 $145.83 $145.83 $145.83 $145.83 $145.83
Interest OC $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Total Operating Costs $17,249.86 $17,594.86 $17,065.86 $11,033.28 $5,085.80 $5,085.80
Net Returns -$17,249.86 -$17,594.86 -$17,065.86 -$11,033.28 -$5,085.80 -$5,085.80
Operating Inputs July August September October November December Total
Grass Hay $0.00 $0.00 $0.00 $0.00 $4,140.00 $8,280.00 $41,400.00
Grain $75.90 $75.90 $75.90 $75.90 $345.00 $345.00 $2,300.00
Alfalfa Hay $0.00 $0.00 $0.00 $0.00 $2,203.71 $4,407.42 $22,037.10
Federal Grazing $792.46 $792.46 $792.46 $792.46 $396.23 $0.00 $4,754.75
Horse $240.00 $240.00 $240.00 $240.00 $240.00 $240.00 $2,880.00
Veterinary/Medical $583.33 $583.33 $583.33 $583.33 $583.33 $583.33 $7,000.00
Marketing $0.00 $0.00 $0.00 $1,849.06 $1,849.06 $0.00 $3,698.12
Checkoff $0.00 $0.00 $0.00 $154.00 $154.00 $0.00 $308.00
Salt & Minerals $435.00 $435.00 $435.00 $435.00 $435.00 $435.00 $5,220.00
Hauling $0.00 $0.00 $0.00 $666.12 $666.12 $0.00 $1,332.24
Hired Labor $0.00 $0.00 $2,000.00 $0.00 $0.00 $0.00 $2,000.00
Operator Labor $1,000.00 $1,000.00 $1,000.00 $1,000.00 $1,000.00 $1,000.00 $12,000.00
Accounting/Legal $166.67 $166.67 $166.67 $166.67 $166.67 $166.67 $2,000.00
Maintenance $847.62 $847.62 $847.62 $847.62 $847.62 $847.62 $10,171.42
Fuel & Lube $548.99 $548.99 $548.99 $548.99 $548.99 $548.99 $6,587.90
Utilities $250.00 $250.00 $250.00 $250.00 $250.00 $250.00 $3,000.00
Miscellaneous $145.83 $145.83 $145.83 $145.83 $145.83 $145.83 $1,750.00
Interest OC $0.00 $0.00 $0.00 $0.00 $0.00 $3,339.43 $3,339.43
Total Operating Costs $5,085.80 $5,085.80 $7,085.80 $7,754.98 $13,971.56 $20,589.29 $131,778.96
Net Returns -$5,085.80 -$5,085.80 -$7,085.80 $84,698.02 $78,481.44 -$20,589.29 $53,127.04
Curtis, K., Mori, A., and Riggs, W. 2004, Eureka County Cow-Calf Production Costs & Returns, 2004, Extension | University of Nevada, Reno, FS-05-39

Authors of this scholarly work are no longer available.

Please contact Extension's Communication Team for assistance.

 

Also of Interest:

 
Connor Billman leading a classroom full of 4-H'ers in an activity.
University and 4-H alum works to improve school-based agriculture education in Ghana
Connor Billman teaching youth and helping rural Ghana communities grow food through prestigious International Agricultural Education Fellowship
Andrews, A. 2021, Nevada Today
Northern Nye & Esmeralda Counties: Community Situational Analysis
This factsheet contains information on Northern Nye & Esmeralda community situations by examining the community development. Learn more about the children, youth and families in Northern Nye and Esmeralda counties.
Meier, A. 2007, Extension, University of Nevada, Reno, FS-07-27
Bakery sign that says coffee bar and sandwiches with Mike Bindrup
What's an Income Statement? | SBEP Finance Quick Tip
In this short video, we'll answer the question: what's an income statement?
M. Bindrup, J. Salas, R. Mendez, F. Stockett, M. Davis 2021, Extension, University of Nevada, Reno
Man working on a project leaning over a desk
Nevada Small Business Resources Guide
The Business Development Program aims to instruct small business owners about fundamental business concepts, while providing access and direction to informational resources. Small business owners at any stage of development can benefit from educational opportunities and awareness...
L. Thomas, J. Lednicky, S. Bray 2020, Extension, University of Nevada, Reno, IP
The 4-H Advantage – How Nevada 4-H Youth Differ from Those with No 4-H Experience
This fact sheet contains a study on the 4-H experience and the advantages that come with it. This study also gives examples of 4-H youth and 4-H experience to help understand the difference between the two.
Lewis, S. 2008, Extension | University of Nevada, Reno, FS-11-69