General

General Information

Crop Enterprise:   Hay
Crop acres: 350 acres Normal annual yield: 2.5 tons
Production cost per acre: $70 Initial market price: $105.00 per ton
Inventory: 875 tons Annual government payment: $0
Livestock Enterprise:   Cows
Quantity: 500 head Output unit: Weaned Calves
Production cost per unit: $250 Weaning percentage: 94.0 %
Annual Hay Consumption per unit: 1.65 tons Output weight per unit: 550 lbs.
Replacement percentage: 14.0 % Initial Output market price: $100.00 per cwt.
Sale weight per cull unit: 1110 lbs. Cull market price: $48.00 per cwt.
Grazing Resources: 4500 AUMs Average Grazing Cost: $11.00 per AUM
Expected Revenues
Sales Units Revenue
Weaned Calves 400 head
$220,000.00
Cull Cows 70 head
$37,296.00
Hay 50 tons
$5,250.00
Annual Total:
$262,546.00
Expected Expenses
Units Expense
Cows 500 head
$125,000.00
Hay 350 acres
$24,500.00
Grazing 4500 AUMs
$49,500.00
Annual Total:
$199,000.00
Expected Annual Net Farm Income:
$63,546.00
Expected 2 Year Total Annual Net Farm Income:
$127,092.00
Version 3.1 Copyright © 2011 RightRisk