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