General

General Information
Crop Enterprise:   Hay
Crop acres: 350 acres Normal annual yield: 2.5 tons
Production cost per acre: $150 Initial market price: $125.00 per ton
Inventory: 875 tons Annual government payment: $0
Livestock Enterprise:   Cows
Quantity: 500 head Output unit: Weaned Calves
Production cost per unit: $350 Weaning percentage: 92.0 %
Annual Hay Consumption per unit: 1.65 tons Output weight per unit: 550 lbs.
Replacement percentage: 14.0 % Initial Output market price: $170.00 per cwt.
Sale weight per cull unit: 1260 lbs. Cull market price: $68.00 per cwt.
Grazing Resources: 4500 AUMs Average Grazing Cost: $30.00 per AUM
Expected Revenues
Sales Units Revenue
Weaned Calves 390 head
$364,650.00
Cull Cows 70 head
$59,976.00
Hay 50 tons
$6,250.00
Annual Total:
$430,876.00
Expected Expenses
Units Expense
Cows 500 head
$175,000.00
Hay 350 acres
$52,500.00
Grazing 4500 AUMs
$135,000.00
Annual Total:
$362,500.00
Expected Annual Net Farm Income:
$68,376.00
Expected 2 Year Total Annual Net Farm Income:
$136,752.00
Version 4.0 Copyright © 2022 RightRisk