General
General Information
Crop Enterprise:
Hay
Crop acres:
100
acres
Normal annual yield:
2.5
tons
Production cost per acre:
$60
Initial market price:
$80.00
per ton
Inventory:
250
tons
Annual government payment:
$0
Livestock Enterprise:
Feeder Steers
Inventory:
150
head
Output unit:
Yearlings
Initial Weight:
650
lbs.
Output date:
April 1
Percent death loss:
1.5
%
Output weight:
850
lbs.
Production costs per head:
$140
Initial Output market price:
$84.55
per cwt.
Livestock Enterprise:
Cows
Quantity:
650
head
Output unit:
Weaned Calf
Production cost per unit:
$230
Weaning percentage:
92.0
%
Annual Hay Consumption per unit:
0.36
tons
Output weight per unit:
550
lbs.
Replacement percentage:
20.0
%
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:
4770
AUMs
Private Grazing base:
2725
AUMs
Expected Revenues
Sales
Units
Revenue
Weaned Calf
318
head
$166,155.00
Cull Cows
130
head
$64,350.00
Yearlings
148
head
$106,184.23
Government Payment
$0.00
Annual Total:
$336,689.23
Expected Expenses
Units
Expense
Cows
650
head
$149,500.00
Hay
100
acres
$6,000.00
Feeder Steers
150
head
$21,000.00
Grazing
7495
AUMs
$119,940.10
Annual Total:
$296,440.10
Expected Annual Net Farm Income:
$40,249.13
Expected 2 Year Total Annual Net Farm Income:
$80,498.26