Rancher Worksheet
Cow # |
Value |
New Value |
New Value |
New Value |
|
1 |
$20 |
|
|
|
|
2 |
$20 |
|
|
|
|
3 |
$20 |
|
|
|
|
4 |
$20 |
|
|
|
|
5 |
|
|
|
|
|
6 |
|
|
|
|
|
7 |
|
|
|
|
|
8 |
|
|
|
|
|
9 |
|
|
|
|
|
10 |
|
|
|
|
|
11 |
|
|
|
|
|
12 |
|
|
|
|
|
13 |
|
|
|
|
|
14 |
|
|
|
|
|
15 |
|
|
|
|
|
16 |
|
|
|
|
|
17 |
|
|
|
|
|
18 |
|
|
|
|
|
19 |
|
|
|
|
|
20 |
|
|
|
|
|
21 |
|
|
|
|
|
22 |
|
|
|
|
|
23 |
|
|
|
|
|
24 |
|
|
|
|
|
25 |
|
|
|
|
Total |
|
|
|
|
Cash Balance
|
|
Before Auction |
After Auction |
After Carrying Capacity Penalty |
|
Round 1 |
$200 |
|
|
|
Round 2 |
|
|
|
|
Round 3 |
|
|
|
|
Round 4 |
|
|
|
|
Total |
|
|
|