Wheatfields
 General
General Information
Crop Enterprise:   Wheat
Crop acres: 3000 acres Normal annual yield: 35 bushels
Production cost per acre: $75 Initial market price: $3.12 per bushel
Inventory: 0 bushels Annual government payment: $52,920
Livestock Feed:   Hay
Inventory: 0 tons Initial market price: $80.00 per ton
Livestock Enterprise:   Cows
Quantity: 100 head Output unit: Weaned Calf
Production cost per unit: $320 Weaning percentage: 95.0 %
Annual Hay Consumption per unit: 1.65 tons Output weight per unit: 500 lbs.
Replacement percentage: 15.0 % Initial Output market price: $95.00 per cwt.
Sale weight per cull unit: 1100 lbs. Cull market price: $45.00 per cwt.
Expected Revenues
Sales Units Revenue
Weaned Calf 80 head
$38,000.00
Cull Cows 15 head
$7,425.00
Wheat 105,000 bushels
$327,600.00
Government Payment
$52,920.00
Annual Total:
$425,945.00
Expected Expenses
Units Expense
Cows 100 head
$32,000.00
Wheat 3000 acres
$225,000.00
Hay 165 tons
$13,200.00
Annual Total:
$270,200.00
Expected Annual Net Farm Income:
$155,745.00
Expected 2 Year Total Annual Net Farm Income:
$311,490.00