|
|
|
|
|
 |
| SYSTEM ASSUMPTIONS |
|
|
|
|
|
|
|
|
|
|
|
|
onto pasture: head |
|
|
|
|
|
|
|
|
|
Month |
Day |
Year |
|
|
| Purchase Date: |
|
|
|
|
|
| Sale Date: |
|
|
|
|
|
| Average in-weight: |
|
lbs |
|
|
|
| Net purchase price: |
$ |
per cwt |
|
|
|
| Average daily gain: |
|
lbs; deads-in average |
|
|
| Stocker death loss: |
|
head |
|
|
|
| Net selling price: |
$ |
per cwt |
|
|
|
| Livestock interest rate: |
% |
actual/opportunity rate |
|
|
| Oper. expenses int. rate: |
% |
actual/opportunity rate |
|
|
| Pencil shrink: |
% |
at time of sale |
|
|
|
| In pay-weight: |
|
lbs |
|
|
|
| Length of grazing period: |
|
days |
|
|
|
| Total head-days on pasture: |
|
hd-days |
|
|
|
| Net gain per head: |
|
lbs |
|
|
|
| Out pay-weight: |
|
lbs |
|
|
|
| Average out-weight: |
|
lbs |
|
|
|
|
|
|
|
|
|
|
|
| REVENUE |
|
|
|
|
|
|
|
|
Per stocker |
Total herd |
|
| Stocker sales: |
|
|
$ |
$ |
|
| Cull sales: |
|
|
$ |
$ |
| Other sales: |
|
|
$ |
$ |
|
|
|
|
|
| Total revenue: |
|
|
$ |
$ |
|
|
|
|
|
|
|
|
|
| EXPENSES |
|
|
|
|
|
|
Units |
Unit cost |
Per stocker |
Total herd |
|
| Stockers: |
|
|
$ |
$ |
|
| Winter pasture: |
|
$ |
$ |
$ |
|
| Summer pasture: |
|
$ |
$ |
$ |
|
| Cost of gain-winter: |
|
$ |
$ |
$ |
|
| Cost of gain-summer: |
|
$ |
$ |
$ |
|
|
|
$ |
$ |
$ |
|
|
|
$ |
$ |
$ |
|
|
|
$ |
$ |
$ |
|
|
|
$ |
$ |
$ |
|
|
|
$ |
$ |
$ |
|
|
|
$ |
$ |
$ |
|
|
|
$ |
$ |
$ |
|
|
|
$ |
$ |
$ |
|
|
|
$ |
$ |
$ |
|
|
|
$ |
$ |
$ |
|
|
|
$ |
$ |
$ |
|
|
|
$ |
$ |
$ |
|
|
|
$ |
$ |
$ |
|
|
|
$ |
$ |
$ |
|
| Cattle 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 sold
(adjusted by revenue sources other than stocker sales): |
|
$ |
|
| Total cost per lb of gain (adjusted): |
|
|
|
$ |
|
| Net turn to total expenses: |
|
|
|
% |
|