Purchased feed costs

Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun TOTAL
Days 31 31 30 31 30 31 31 28 31 30 31 30 365
Number of cows 100 100 100 100 100 100 100 100 100 100 100 100 100

Feed 1 - Grain
Kg per day 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0 4.0
Tonne required 12 12 12 12 12 12 12 11 12 12 12 12 146
Cost ($/tonne) 250 250 250 250 250 250 250 250 250 250 250 250
Total cost 3,100 3,100 3,000 3,100 3,000 3,100 3,100 2,800 3,100 3,000 3,100 3,000 36,500

Feed 2 - Protien meal

Kg per day 2.0 2.0 2.0 2.0 2.0 2.0 2.0 2.0 2.0 2.0 2.0 2.0
Tonne required 6 6 6 6 6 6 6 6 6 6 6 6 73
Cost ($/tonne) 500 500 500 500 500 500 500 500 500 500 500 500
Total cost 3,100 3,100 3,000 3,100 3,000 3,100 3,100 2,800 3,100 3,000 3,100 3,000 36,500

Feed 3 -
Kg per day 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Tonne required 0 0 0 0 0 0 0 0 0 0 0 0 0
Cost ($/tonne) 0 0 0 0 0 0 0 0 0 0 0 0
Total cost 0 0 0 0 0 0 0 0 0 0 0 0 0

Feed 4 -
Kg per day 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Tonne required 0 0 0 0 0 0 0 0 0 0 0 0 0
Cost ($/tonne) 0 0 0 0 0 0 0 0 0 0 0 0
Total cost 0 0 0 0 0 0 0 0 0 0 0 0 0

Total purchased feed 6,200 6,200 6,000 6,200 6,000 6,200 6,200 5,600 6,200 6,000 6,200 6,000 73,000