| INPUTS | TOTAL$ | $CWT |
|---|---|---|
| 800 # Steer CME Feeder Index 200 days ago | 2,097.20 | 262.15 |
| Cost of Gain 700 pounds | 780.92 | 1.12 |
| Estimated Interest(Prime + 1%) | 114.05 | |
| Resulting Breakeven | 2,992.17 | 199.48 |
| Current Selling Price | 3,399.30 | 226.62 |
| Net Profit / Loss | 407.14 | 27.14 |