CHEROKEE COUNTY STOCK SHOW AND EXPOSITION, INC
JUNIOR COMMERCIAL HEIFER FEEDING AND MANAGEMENT SHOW
SUMMARY OF EXPENSES
NAME
Charlie Greenhand
CHAPTER or CLUB Anywhere FFA or 4-H
ADDRESS
Rt 0 Box 000000
CITY
Jacksonville
PHONE 000-000-0000
E-MAIL cherokeecountyexpo@yahoo.com
STATE Texas
CELL 000-000-0000
Is Participant a Rookie exhibitor? (mark one) Yes
No
COMPLETE ALL ITEMS CALLED FOR
A. HEIFERS: All commercial heifers must be purchased according to the prevailing market at the time of
purchase. Exhibitors that have raised the replacement heifers on their own should assess the heifers at a
value based on the current market. Refer to specific instructions pertaining to Section A attached.
DESCRIPTION OF HEIFER
PRICE PER
CWT. OR UNIT
$750.00
$750.00
$4.00
$2.00
$1506.00
WEIGHT
F1 – Braford
F1 – Braford
770
720
FREIGHT
COMMISSION
TOTALS
Purchase Date
10/05/2010
Average Cost Per Head
$756.00
1490
Average Purchase Weight
Average Cost Per CWT.
COST
$750.00
$750.00
$8.00
$4.00
$1512.48
745
$101.48
B. VETERINARY EXPENSES: Refer to specific instructions pertaining to Section B attached.
DATE
DESCRIPTION
AMOUNT
10/11/2010 Cattle Master 4+VLD
10/11/2010 Electroid 7 (Clostridial Vaccine)
10/11/2010 Ivomec Pour-On
Totals for October
03/06/2011 Vet Expense (pregnancy test)
2 hd
2 hd
2 hd
2 hd
TOTAL VETERINARY EXPENSES
1
COST
$5.18
$0.94
$5.00
$11.12
$20.00
$20.00
$31.12
CHEROKEE COUNTY STOCK SHOW AND EXPOSITION, INC
JUNIOR COMMERCIAL HEIFER FEEDING AND MANAGEMENT SHOW
SUMMARY OF EXPENSES
NAME
Charlie Greenhand
YEAR
2011
C. FEED PURCHASED: Refer to specific instructions pertaining to Section C attached.
DATE
10/11/2010
10/11/2010
10/11/2010
10/11/2010
11/02/2010
11/02/2010
11/21/2010
12/12/2010
12/15/2010
12/15/2010
01/16/2011
01/16/2011
01/16/2011
02/06/2011
02/06/2011
02/06/2011
02/06/2011
02/06/2011
03/08/2011
03/08/2011
03/08/2011
TOTAL LBS.
PURCHASED
750
850
50
50
1700
500
500
1000
850
1200
50
2100
1200
850
2050
1500
850
50
50
2450
1500
850
2350
SUB-TOTAL
CREDITS
TOTAL
DESCRIPTION OF
FEED AND/OR
PASTURE
Pre-Conditioning Ration
Coastal Round Bale
Stock Salt
Mineral
Totals for October
Bull & Heifer Developer
Molasses Tub
Bull & Heifer Developer
Totals for November
Coastal Round Bale
Bull & Heifer Developer
Stock Salt
Totals for December
Bull & Heifer Developer
Coastal Round Bale
Molasses Tub
Totals for January
Bull & Heifer Developer
Coastal Round Bale
Mineral
Stock Salt
Molasses Tub
Totals for February
Bull & Heifer Developer
Coastal Round Bale
Molasses Tub
Totals for March
11650
0
11650
PRICE PER
CWT. OR PER
UNIT
$11.28
$32.00
$10.52
$24.84
$13.16
$64.00
$13.16
$32.00
$13.16
$10.52
$13.16
$32.00
$64.00
$13.16
$32.00
$24.84
$10.52
$64.00
$13.16
$32.00
$64.00
COST
$84.60
$32.00
$5.26
$12.42
$134.28
$65.80
$64.00
$65.80
$195.60
$32.00
$157.92
$5.26
$195.18
$157.92
$32.00
$64.00
$253.92
$197.40
$32.00
$12.42
$5.26
$64.00
$311.08
$197.40
$32.00
$64.00
$293.40
$1,383.46
$0.00
$1,383.46
2
CHEROKEE COUNTY STOCK SHOW AND EXPOSITION, INC
JUNIOR COMMERCIAL HEIFER FEEDING AND MANAGEMENT SHOW
SUMMARY OF EXPENSES
NAME
Charlie Greenhand
YEAR
2010
D. INTEREST: Calculate all interest at an annual simple percentage rate of 10.0% using a 365-day year with
one hundred percent financing of all cost regardless of your equity position in the cattle. Refer to specific
instructions pertaining to Section D attached.
DATE
AMOUNT FINANCED
PART 1 – TOTAL
DAYS FINANCED
INTEREST COST
$1512.00
$70.84
PART 2 (Includes
Sections B & C)
May
June
July
August
September
October
November
December
January
February
March
April
Part 2 - TOTAL
$154.40
$195.60
$195.18
$253.92
$311.08
150
120
89
58
30
$6.35
$6.43
$4.76
$4.03
$2.56
$1,110.18
$24.13
INTEREST RECAP
PART 1
PART 2
Interest on Cattle
$70.84
$24.13
Interest per Head
$35.42
$12.07
Total interest Cost per Head
PART 3
$47.48
E. OPERATING EXPENSES: Refer to specific instructions pertaining to Section E attached.
Charge $0.07/hd/day for each day heifers are on feed.
3
$23.94
CHEROKEE COUNTY STOCK SHOW AND EXPOSITION, INC
JUNIOR COMMERCIAL HEIFER FEEDING AND MANAGEMENT SHOW
SUMMARY OF EXPENSES
NAME
Charlie Greenhand
YEAR
2010
F. SUMMARY: Refer to specific instructions pertaining to Section F attached.
Purchase Date
10/11/2010
Record Weigh Date
1.
Validation weight of heifers
2.
Show weight of heifers
3.
Total gain
4.
Average gain per head
5.
Average daily gain per head
6.
Total cost of heifers (Breakeven)
7.
Cost per pound of gain
8.
Feed conversion
0.00
Total number of days on feed
171
1490
2584
1094
547
3.20
$3,045.49
$1.37
10.65 / 1
Note:
#6 – Cost includes items in Sections A, B, C, D & E.
#7 – Cost includes items in Sections B, C, D & E.
_____________________________________________________________________
Exhibitor’s Signature
Date
_____________________________________________________________________
Parent/Guardian Signature
Date
_____________________________________________________________________
Agricultural Teacher/County Extension Agent’s Signature
Date
4