This is nothing new and it may be a too simplified version of an estimated replacement heifer cost, but here is an example:
Value of heifer @ weaning (550 x $1.00/lb) = $550
Cost of Gain: Weaning to breeding ($.50/lb x 200 lbs) = $100
Bull cost (bull cost-less salvage/25 cows/3 years) = $20...