The Bar B-Q Ranch
General
General Information
Crop Enterprise:
Hay
Crop acres:
200
acres
Normal annual yield per acre:
3.75
tons
Production cost per acre:
$70.00
Initial market price:
$75.00
per ton
Initial Inventory:
750
tons
Annual government payment:
$0.00
Livestock Enterprise:
Cows
Quantity:
300
head
Output unit:
Weaned Calf
Nonfeed production cost per unit:
$250.00
Weaning percentage:
93.0
%
Annual hay consumption per unit:
2.5
tons
Output weight per unit:
575
lbs.
Replacement percentage:
15.0
%
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:
1650
AUMs
Private grazing base:
450
AUMs
Livestock Enterprise:
Stockers
Initial inventory:
0
head
Output unit:
Yearlings
(750 lbs.)
Initial weight:
500
lbs.
Output date:
Sep 30
Percent death loss:
3.0
%
Output weight:
750
lbs.
Nonfeed production cost per head:
$15.00
Initial output market price:
$83.60
per cwt.
Expected Revenues
Sales
Units
Revenue
Weaned Calf
234
head
$127,822.50
Cull Cows
42
head
$20,790.00
Stockers
97
head
$60,819.00
Cull Bulls
3
head
$2,250.00
Annual Total:
$211,681.50
Expected Expenses
Units
Expense
Hay
200
acres
$14,000.00
Cows
300
head
$75,000.00
Stockers
100
head
$49,000
Grazing
2,100
AUMs
$19,800
Annual Total:
$157,800.00
Expected Annual Net Ranch Income:
$53,881.50
Expected 2 Year Total Annual Net Ranch Income:
$107,763.00