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