General
General Information
Feed:
Hay
Inventory:
0
tons
Initial market price:
$106.00
per ton
Livestock Enterprise:
Cows
Quantity:
800
head
Output 1:
Weaned Calves
Nonfeed production cost per unit:
$238
Weaning percentage:
92.0
%
Annual hay consumption per unit:
1.29
tons
Output 1 weight per unit:
550
lbs.
Death loss percentage:
1.25
%
Initial Output 1 market price:
$110.00
per cwt.
Replacement percentage:
15.0
%
Public Grazing base:
4780
AUMs
Sale weight per cull unit:
1050
lbs.
Public Grazing cost:
$12.00
per AUM
Cull market price:
$46.00
per cwt.
Private Grazing base:
3630
AUMs
Replacement Inventory:
130
head
Private Grazing cost:
$7.20
per AUM
Expected Revenues
Sales
Units
Revenue
Weaned Calves
606
head
$366,630.00
Cull Cows
120
head
$57,960.00
Annual Total:
$424,590.00
Expected Expenses
Units
Expense
Cows
800
head
$190,400.00
Hay
1,032
tons
$109,392.00
Grazing
8410
AUMs
$83,496.00
Annual Total:
$383,288.00
Expected Annual Net Ranch Income:
$41,302.00
Expected 2 Year Total Annual Net Ranch Income:
$82,604.00
Version 2.0 Copyright © 2013
RightRisk