|
|
|
|
|
 |
| SYSTEM ASSUMPTIONS |
|
|
|
|
|
|
|
|
|
|
|
| Exposed cows: |
|
(number) |
|
| Cow replacement rate (%): |
% |
(input percents as whole numbers; example 12.0) |
|
| Cow death loss (%): |
% |
|
|
|
|
| Pregnancy loss (%): |
% |
|
|
|
|
| Calving loss (%): |
% |
|
|
|
|
| Calf death loss (%): |
% |
|
|
|
|
| Heifers retained (%): |
% |
(for expansion) |
|
| Cow purchase/raise cost ($): |
$ |
|
|
|
|
| Livestock interest rate (%): |
% |
(actual/opportunity rate) |
|
| Oper. expenses int. rate (%): |
% |
(actual/opportunity rate) |
|
| Steer calf price ($): |
$ |
(per cwt) |
|
| Heifer calf price ($): |
$ |
(per cwt) |
|
| Cull cow price ($): |
$ |
(per cwt) |
|
| Cull bull price ($): |
$ |
(per cwt) |
|
|
|
|
|
|
|
|
|
| REVENUE |
Weight (lbs) |
Number (head) |
Per exp cow |
Total herd |
|
|
|
|
|
|
|
| Steer calf sales: |
|
|
$ |
$ |
|
| Heifer calf sales: |
|
|
$ |
$ |
|
| Cull cow sales: |
|
|
$ |
$ |
|
| Cull bull sales: |
|
|
$ |
$ |
|
| Retained heifers: |
|
|
$ |
$ |
|
| Other non-calf: |
|
|
$ |
$ |
|
|
|
|
|
| Total revenue: |
|
|
$ |
$ |
|
|
|
|
|
|
|
|
|
| EXPENSES |
# of Units |
Unit cost |
Per exp cow |
Total herd |
|
|
|
|
|
|
|
|
|
$ |
$ |
$ |
|
|
|
$ |
$ |
$ |
|
| Hay: |
|
$ |
$ |
$ |
|
|
|
$ |
$ |
$ |
|
|
|
$ |
$ |
$ |
|
|
|
$ |
$ |
$ |
|
|
|
$ |
$ |
$ |
|
|
|
$ |
$ |
$ |
|
|
|
$ |
$ |
$ |
|
|
|
$ |
$ |
$ |
|
|
|
$ |
$ |
$ |
|
|
|
$ |
$ |
$ |
|
|
|
$ |
$ |
$ |
|
|
|
$ |
$ |
$ |
|
| Land lease/opportunity cost: |
|
$ |
$ |
$ |
|
| Cow ownership interest: |
|
$ |
$ |
$ |
|
| Interest on operating funds: |
|
$ |
$ |
$ |
|
|
|
|
|
|
| Total Expenses: |
|
|
$ |
$ |
|
|
|
|
|
|
|
| Total Revenue minus Total Expenses: |
|
$ |
$ |
|
|
|
|
|
|
|
| Total Costs minus Non-calf Revenue: |
|
|
$ |
|
|
|
|
|
|
|
Total cost per lb of calf weaned
(adjusted by revenue sources other than calf sales and retained heifers): |
|
$ |
|