Академический Документы
Профессиональный Документы
Культура Документы
A spreadsheet program to calculate the maximum price that can be paid for feede
expected selling price and cost of gain. Additionally, this program also calculates
needed given a purchase price and an estimated cost of gain.
INPUTS vs CALCULATED VALUES
In the Sell and Buy sheets all blue numbers are inputs and all black numbers are calculated
spreadsheet automatically recalculates every time an additional input is entered. Thus, it is
have been entered and reviewed before interpreting any of the calculated results (i.e., black
Developed by:
Kevin C. Dhuyvetter
Extension Agricultural Economist
Kansas State University
voice: (785) 532-3527
FAX: (785) 532-6925
email: kcd@ksu.edu
website: www.AgManager.info
conomist
475
$185.00
12/11/16
2.15
$90.00
10.00%
1.50%
$20.00
$0.00
50.0
$3.00
$5.00
* Enter ONLY if death loss is NOT included in feeding cost of gain, otherwise enter zero.
** Do not enter any costs included in feeding cost of gain.
Selling
Weight1
600
650
700
750
800
850
900
Expected
sale date
02/07/17
03/02/17
03/26/17
04/18/17
05/11/17
06/03/17
06/27/17
Relevant
futures
price
$159.03
$160.58
$160.58
$160.58
$160.58
$160.75
$161.10
Expected
Expected
basis*
cash price
$11.60
$170.63
$5.50
$166.08
$1.15
$161.73
($1.20)
$159.38
($3.20)
$157.38
($4.95)
$155.80
($5.25)
$155.85
$176.00
$179.00
164.93
160.13
156.07
152.58
149.56
146.94
144.64
167.37
162.41
158.19
154.58
151.45
148.72
146.33
169.82
164.68
160.32
156.57
153.33
150.51
148.02
172.27
166.96
162.44
158.57
155.21
152.29
149.72
174.72
169.23
164.57
160.57
157.10
154.07
151.41
$191.00
$194.00
Days
Gain
177.17
171.51
166.70
162.56
158.98
155.86
153.11
179.62
173.78
168.82
164.56
160.86
157.64
154.80
58.1
81.4
104.7
127.9
151.2
174.4
197.7
125
175
225
275
325
375
425
$100.00
$105.00
Days
Gain
174.25
169.57
165.60
162.20
159.27
156.72
154.49
175.24
170.87
167.18
164.02
161.30
158.93
156.87
58.1
81.4
104.7
127.9
151.2
174.4
197.7
125
175
225
275
325
375
425
Selling
Weight
591
640
690
739
788
837
887
Adj.
Gain
116
165
215
264
313
362
412
Selling
Weight
600
650
700
750
800
850
900
Expected
sale date
02/07/17
03/02/17
03/26/17
04/18/17
05/11/17
06/03/17
06/27/17
Relevant
futures
price
$159.03
$160.58
$160.58
$160.58
$160.58
$160.75
$161.10
Expected
Expected
basis
cash price
$11.60
$170.63
$5.50
$166.08
$1.15
$161.73
($1.20)
$159.38
($3.20)
$157.38
($4.95)
$155.80
($5.25)
$155.85
$75.00
$80.00
169.31
163.04
157.71
153.12
149.13
145.64
142.57
170.30
164.35
159.29
154.94
151.16
147.86
144.95
171.28
165.65
160.87
156.75
153.19
150.07
147.34
172.27
166.96
162.44
158.57
155.21
152.29
149.72
173.26
168.26
164.02
160.39
157.24
154.50
152.10
Adj.
Selling
Weight
591
640
690
739
788
837
887
Adj.
Gain
116
165
215
264
313
362
412
Footnotes for "Buy" sheet because they will not work in that sheet for some reason
Breakeven Selling Price is above Expected cash price (expect negative returns)
Buy-Sell.xls
Developed by Kevin C. Dhuyvetter
Agricultural Economist, Kansas State University
$/Cwt.
165.00
160.00
155.00
150.00
145.00
140.00
135.00
600
650
700
750
Selling Weight
800
850
900
1,250
$126.00
12/11/16
3.50
$90.00
6.00%
1.50%
$20.00
$0.00
50.0
$2.00
$3.00
* Enter ONLY if death loss is NOT included in feeding cost of gain, otherwise enter zero.
** Do not enter any costs included in feeding cost of gain.
Purchase Expected
Weight1
sale date
750
05/03/17
700 05/17/17
650 05/31/17
600 06/15/17
550 06/29/17
500 07/13/17
450 07/28/17
Relevant
futures
price
$127.00
$127.00
$132.10
$132.10
$132.10
$132.10
$133.60
Expected Expected
basis*
cash price
($1.25)
$125.75
($0.75)
$126.25
($2.25)
$129.85
($2.00)
$130.10
($0.75)
$131.35
($0.50)
$131.60
$0.00
$133.60
$120.00
$122.00
132.76
135.49
138.67
142.39
146.80
152.13
158.66
135.96
138.92
142.35
146.37
151.14
156.89
163.93
$130.00
$132.00
148.80
152.64
157.09
162.30
168.48
175.91
185.03
152.00
156.07
160.77
166.28
172.81
180.67
190.30
$96.00
$99.00
138.57
141.28
144.43
148.11
152.49
157.77
164.25
136.67
139.04
141.78
145.01
148.84
153.46
159.14
Purchase Expected
Weight
sale date
750
05/03/17
700 05/17/17
650 05/31/17
600 06/15/17
550 06/29/17
500 07/13/17
450 07/28/17
Relevant
futures
price
$127.00
$127.00
$132.10
$132.10
$132.10
$132.10
$133.60
Expected Expected
basis
cash price
($1.25)
$125.75
($0.75)
$126.25
($2.25)
$129.85
($2.00)
$130.10
($0.75)
$131.35
($0.50)
$131.60
$0.00
$133.60
$81.00
$84.00
148.09
152.52
157.66
163.66
170.78
179.34
189.82
146.19
150.28
155.01
160.55
167.12
175.03
184.71
Buy-Sell.xls
Developed by Kevin C. Dhuyvetter
Agricultural Economist, Kansas State University
$/Cwt.
160.00
140.00
120.00
100.00
80.00
60.00
40.00
20.00
0.00
750
700
650
600
Purchase Weight
550
500
450