General Information
Crop Enterprise:   Hay
Crop acres: 200 acres Normal annual yield per acre: 3.75 tons
Production cost per acre: $70.00 Initial market price: $75.00 per ton
Initial Inventory: 750 tons Annual government payment: $0.00
Livestock Enterprise:   Cows
Quantity: 300 head Output unit: Weaned Calf
Nonfeed production cost per unit: $250.00 Weaning percentage: 93.0 %
Annual hay consumption per unit: 2.5 tons Output weight per unit: 575 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.
Public grazing base: 1650 AUMs Private grazing base: 450 AUMs
Livestock Enterprise:   Stockers
Initial inventory: 0 head Output unit: Yearlings (750 lbs.)
Initial weight: 500 lbs. Output date: Sep 30
Percent death loss: 3.0 % Output weight: 750 lbs.
Nonfeed production cost per head: $15.00 Initial output market price: $83.60 per cwt.
Expected Revenues
Sales Units Revenue
Weaned Calf 234 head
$127,822.50
Cull Cows 42 head
$20,790.00
Stockers 97 head
$60,819.00
Cull Bulls 3 head
$2,250.00
Annual Total:
$211,681.50
Expected Expenses
Units Expense
Hay 200 acres
$14,000.00
Cows 300 head
$75,000.00
Stockers 100 head
$49,000
Grazing 2,100 AUMs
$19,800
Annual Total:
$157,800.00
Expected Annual Net Ranch Income:
$53,881.50
Expected 2 Year Total Annual Net Ranch Income:
$107,763.00
Version 1.0 Copyright © 2011 RightRisk