| Info Pages: | Map of Barrhead | Map of Alberta | Precipitation | Temperature | Dairy cost |
Dairy Costs and Returns
The form below shows typical income and expenses for a dairy farm in Alberta. The units are in Canadian Dollars.
| Total Enterprise | Per Cow | Per HL Sold | % From Income | |
|
Income: Milk Sales Milk Subsidy Pool Adjustments Miscellaneous receipts Net Cattle Sales Net Inventory Change Gross Income |
371,866.03 3,903.93 2,378.88 252.19 17,999.83 3,252.08 399,652.96 |
4,455.71 46.78 28.50 3.02 215.67 38.97 4,788.65 |
54.65 .57 .35 .04 2.65 .48 58.73 |
100.00 |
|
Expenses: Grain Complete Feed Supplement Minerals & Vitamins Roughage Processing Costs Total Feed Costs Bedding and Supplies Breeding Vet. and Medicine Milk Hauling Producer's Fees Utilities Fuel, Oil, Lube Bldg. & Mach. repairs Taxes and Insurance Miscellaneous Total other costs Hired Labor Family Labor Total Labor Costs Total Operating Costs Rent Depreciation Interest (Cap. Debt) Total Capital Costs Total Production Costs |
20,607.51 44,809.99 13,168.83 1,418.96 53,793.07 218.48 134,016.85 14,072.36 5,088.23 9,449.56 12,536.49 8,275.68 8,432.41 5,487.88 19,774.47 7,745.35 17,285.43 25,293.61 41,437.58 66,731.18 108,147.85 308,895.88 2,813.06 33,821.53 15,547.62 52,182.21 361,078.09 |
246.92 536.91 157.79 17.00 644.55 2.62 1,605.79 168.62 60.97 113.22 150.21 99.16 101.04 65.76 236.94 92.80 207.11 303.07 496.51 799.57 1,296.83 3,701.20 33.71 405.25 186.29 625.25 4,326.45 |
3.03 6.59 1.94 .21 7.91 .03 19.70 2.07 .75 1.39 1.84 1.22 1.24 .81 2.91 1.14 2.54 16.89 3.72 6.09 9.81 45.40 .41 4.97 2.28 7.67 53.06 |
33.53 27.06 16.70 77.29 13.06 90.35 |
|
Return to Capital ($) Return to Equity ($) Milk Price Inventory Adjustment Interest on Equity (%) Interest on Debt (%) |
90,757.07 38,574.86 |
1,087.45 462.20 |
13.34 5.67 55.57 3.16 8.07 7.10 |
9.65 |
