| Annual Kidding - EXAMPLE |
|
|
|
|
|
|
|
|
|
|
|
|
|
| HERD
COMPOSITION: |
|
|
PRODUCTION PARAMETERS |
|
|
|
Number of Does |
30 |
|
Percent kid crop raised |
170% |
|
|
|
Number of Bucks |
1 |
|
Doe replacement rate |
20% |
|
|
|
Adult death loss |
5.00% |
|
Buck replacement rate |
33% |
|
|
|
|
|
|
|
|
|
|
| INCOME
CALCULATION: |
No. Head |
lbs./hd |
Net Price |
Unit |
Total |
Per doe |
|
Market kids |
45 |
70 |
$1.00 |
lb. |
$3,150 |
$105.00 |
|
Cull does |
4.5 |
90 |
$0.75 |
lb. |
$304 |
$10.13 |
|
Cull bucks |
0.33 |
170 |
$0.75 |
.lb |
$42 |
$1.40 |
|
Other income |
|
|
|
|
$0 |
$0.00 |
|
TOTAL INCOME |
|
|
|
|
$3,496 |
$116.53 |
|
|
|
|
|
|
|
|
| OPERATING
COSTS: |
No. Head |
Amt/hd |
Unit |
Cost |
Total |
Per doe |
|
Feed costs |
|
|
|
|
|
|
|
Hay |
31 |
0.25 |
ton |
$90 |
$698 |
$23.25 |
|
Grain |
31 |
135 |
lb. |
$0.09 |
$377 |
$12.56 |
|
Salt and Minerals |
31 |
12 |
lb. |
$0.16 |
$60 |
$1.98 |
|
Supplemental feed
for kids |
51 |
0 |
lb. |
$0.10 |
$0 |
$0.00 |
|
Pasture
maintenance |
82 |
6 |
lb. |
$30.00 |
$180 |
$6.00 |
|
Health Program - doses |
|
|
|
|
|
|
|
Deworming
(adults) |
31 |
3 |
doses |
$1.00 |
$93 |
$3.10 |
|
Deworming (kids) |
51 |
3 |
doses |
$0.75 |
$115 |
$3.83 |
|
CD-T booster
(adults) |
31 |
1 |
doses |
$0.50 |
$16 |
$0.52 |
|
CD-T vaccination
(kids) |
31 |
2 |
doses |
$0.50 |
$31 |
$1.03 |
|
Other vet costs |
31 |
|
head |
$4.00 |
$124 |
$4.13 |
|
Buck Replacement |
0.33 |
|
head |
$250 |
$83 |
$2.75 |
|
Bedding |
31 |
|
head |
$3 |
$93 |
$3.10 |
|
Marketing and
Hauling |
50 |
|
head |
$5 |
$249 |
$8.31 |
|
Supplies |
31 |
|
head |
$3 |
$93 |
$3.10 |
|
Additional Cost |
|
|
Total cost |
$0.00 |
$0 |
$0.00 |
|
Aditional Cost |
|
|
Total cost |
$0.00 |
$0 |
$0.00 |
|
Interest on
operating money |
5.00% |
|
Cost for 6 months |
|
$55 |
$1.84 |
|
TOTAL
OPERATING COSTS |
|
|
|
$2,265 |
$41.03 |
|
|
|
|
|
|
|
|
| RETURN TO
LAND, LABOR AND CAPITAL |
|
|
|
$1,231 |
$41.03 |
|
|
|
|
|
|
|
|
| COST PER POUND
LIVE WEIGHT |
|
|
|
$0.61 |
|
| COST PER POUND
CARCASS WEIGHT |
|
|
Yield 47.0% |
$1.30 |
|
|
|
|
|
|
|
|
| Capital Costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number |
Cost |
Unit |
Total |
Per Doe |
|
|
Does |
30 |
$100 |
head |
$3,000 |
$100.00 |
|
|
Bucks |
1 |
$250 |
head |
$250 |
$8.33 |
|
|
Fencing |
|
$2,500 |
total |
$2,500 |
$83.33 |
|
|
Corral/Working pens |
|
$1,000 |
total |
$1,000 |
$33.33 |
|
|
Pasture est./improvement |
6 |
$50 |
acre |
$300 |
$10.00 |
|
|
Watering system |
|
$100 |
total |
$100 |
$3.33 |
|
|
Housing cost |
|
$0 |
total |
$0 |
$0.00 |
|
|
Supplies and equipment |
|
$250 |
total |
$250 |
$8.33 |
|
|
Other |
|
$0 |
total |
$0 |
$0.00 |
|
|
TOTAL START-UP COSTS |
|
|
|
$7,400 |
$246.67 |
|
|
|
|
|
|
|
|
|
|
#YEARS TO PAY OFF INVESTMENT |
|
6 |
|
|
|
|
|
|
|
|
|
|
|