General
Crop Enterprise:   Malt Barley
Crop acres: 500 acres Normal annual yield: 26 cwt./acre
Production cost per acre: $196.35 Initial market price: $12.00 per cwt.
Inventory: 0 cwt. Annual government payment: $13,225
Crop Enterprise:   Feed Barley
Crop acres: 300 acres Normal annual yield: 17 cwt./acre
Production cost per acre: $123.99 Initial market price: $9.25 per cwt.
Inventory: 0 cwt. Annual government payment: $7,935
Crop Enterprise:   Wheat
Crop acres: 1200 acres Normal annual yield: 50 bushels
Production cost per acre: $225.39 Initial market price: $7.60 per bushel
Inventory: 0 bushels Annual government payment: $31,740
Livestock Enterprise:   Cows
Quantity: 100 head Output 1: Weaned Calves
Production cost per unit: $460 Weaning percentage: 92.0 %
Replacement percentage: 15.0 % Output weight per unit: 540 lbs.
Sale price per cull unit: $572 per head Initial Output 1 market price: $110.00 per cwt.
Expected Revenues
Sales Units Revenue
Weaned Calves 77 head
$45,738.00
Cull Cows 15 head
$8,580.00
Malt Barley 13,000 cwt.
$156,000.00
Feed Barley 5,100 cwt.
$47,175.00
Wheat 60,000 bushels
$456,000.00
Government Payment
$52,900.00
Annual Total:
$766,393.00
Expected Expenses
Units Expense
Cows 100 head
$46,000.00
Malt Barley 500 acres
$98,175.00
Feed Barley 300 acres
$37,197.00
Wheat 1200 acres
$270,468.00
Annual Total:
$451,840.00
Expected Annual Net Returns Above Operating Costs:
$314,553.00
Expected 2 Year Total Annual Net Returns Above Operating Costs:
$629,106.00
Version 3.1 Copyright © 2013 RightRisk