General Information
Crop Enterprise:   Hay
Crop acres: 100 acres Normal annual yield: 2.5 tons
Production cost per acre: $60 Initial market price: $80.00 per ton
Inventory: 250 tons Annual government payment: $0
Livestock Enterprise:   Ewes
Quantity: 1500 head Output 1: Weaned Lambs
Nonfeed production cost per unit: $58 Weaning percentage: 125.0 %
Annual hay consumption per unit: 0.1 tons Output weight per unit: 100 lbs.
Death loss percentage: 3.0 % Initial Output 1 market price: $84.00 per cwt.
Replacement percentage: 20.0 % Output 2: Wool
Sale weight per cull unit: 180 lbs. Output weight per unit: 8.8 lbs.
Cull market price: $36.00 per cwt. Initial Output 2 market price: $0.55 per lb.
Public Grazing base: 2300 AUMs Private Grazing base: 1875 AUMs
Public Grazing cost: $1.98 per AUM Private Grazing cost: $10.90 per AUM
Expected Revenues
Sales Units Revenue
Weaned Lambs 1,575 head
$132,300.00
Cull Ewes 255 head
$16,524.00
Wool 13,200 lbs.
$7,260.00
Hay 100 tons
$8,000.00
Annual Total:
$164,084.00
Expected Expenses
Units Expense
Hay 100 acres
$6,000.00
Ewes 1500 head
$87,000.00
Grazing 4175 AUMs
$24,991.50
Annual Total:
$117,991.50
Expected Annual Net Ranch Income:
$46,092.50
Expected 2 Year Total Annual Net Ranch Income:
$92,185.00
Version 2.0 Copyright © 2011 RightRisk