926
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 02/15/82.
B-1241 (C19;
BUFFLE GRASS ESTABLISHHENT, DRYLAND, TEXAS RIO GRANDE VALLEY REGION
1982 PROJECTED COSTS AND RETURNS PER ACRE
CATEGORY
1. GROSS RECEIPTS
PASTURE
TOTAL PROJECTED RETURNS
2. VARIABLE COSTS
PREHARVEST COSTS
♦BUFFEL GRASS
BRUSH CLEARING
CUSTOH PLANT
FUEL t. LUBE—TRACTOR
EQUIPHENT
R E PA I R S T R A C T O R
EQUIPHENT
PROJECTED
YIELD
UNIT
1.00
ACRE
0.0
$
0.0
0.0
S
INPUT USE
LABOR
HACHINERY
EQUIPHENT
OPERATING CAPITAL
SUBTOTAL, PREHARVEST
HARVEST COSTS
SUBTOTAL, HARVEST
4.00
1.00
1.00
0.39
0.42
10.50
TOTAL VARIABLE COSTS
BREAK-EVEN PRICE, VARIABLE COSTS
LB.
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
HOUR
HOUR
DOL.
ACRE
3.45
3.45
0.190
S
s
ACHE
$
12-00
100-00
5.00
1.65
1.06
0.21
0.72
1.34
1.45
1.99
125.42 S
0.0
$
125.42 $
S125.42/ACRE PASTURE
ACRE
4- FIXED COSTS
DEPREC, INTEREST,TAXES S INSUR.
TRACTOR
EQUIPHENT
LAND-CASH
RENT
1.00
TOTAL FIXED COSTS
ACRE
ACRE
ACRE
ACRE
5. TOTAL PROJECTED COSTS
ACRE
BREAK-EVEN PRICE, TOTAL COSTS
3.00
100.00
5.00
ACRE
3. INCOHE ABOVE VABIABLE COSTS
6. NET PROJECTED RETURNS
YOUR
ESTIMATE
PROJECTED
VALUE
S/UNIT
$
-125.42
5.00
$.
S
4.44
2.96
5.00
12.40 $
$
137.82 $
$137.82/ACRE PASTURE
ACRE
S
-137.82
S
INFORHATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE AND IS
NOT INTENDED TO RECOGNIZE OR PREDICT THE CCSTS AND RETURNS FROH ANY
ONE PARTICULAR FARH OR RANCH OPERATION. THESE PROJECTIONS WERE
COLLECTED AND DEVELOPED BY STAFF HEHBERS OF THE TEXAS AGRICULTURAL
EXTENSION SERVICE AND APPROVED FOR PUBLICATION.
^
927
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 02/15/82.
B-1241 (C19)
BUFFEL GRASS, DRYLAND, TEXAS RIO GRANDE VALLEY REGION
1982 PROJECTED COSTS AND RETURNS PER ACRE
CATEGORY
PROJECTED
YIELD
UNIT
1. GROSS RECEIPTS
PASTURE
TOTAL PROJECTED RETURNS
2. VARIABLE COSTS
PREHARVEST COSTS
FUEL S LUBE—TRACTOR
EQUIPMENT
R E PA I R S T R A C T O R
EQUIPMENT
2.50
MACHINERY
EQUIPMENT
OTHER
OPERATING CAPITAL
SUBTOTAL, PREHARVEST
HARVEST COSTS
SUBTOTAL, HARVEST
0.0
0.35
0.50
0.39
TOTAL VARIABLE COSTS
BREAK-EVEN PHICE, VARIABLE COSTS
0.0
0.0
S
0.0
0.88
0.0
0.10
0.0
1.21
1.72
0.07
3.99 $
ACRE
S
0.0
ACRE
$
3.99 S
ACRE
ACRE
ACRE
ACRE
HOUR
HOUR
HOUR
DOL.
ACRE
$
FIXED COSTS
DEPREC,INTEREST,TAXES S INSUR.
TRACTOR
EQUIPMENT
LAND-CASH
RENT
1.00
P R O R AT E D
E S TA B L
137.82
TOTAL FIXED COSTS
ACRE
ACRE
ACRE
DOL.
ACRE
BREAK-EVEN PRICE, TOTAL COSTS
3.45
3.45
3.45
0.190
S
S 1 . 6 0 / A U M PA S T U R E
ACRE
5. TOTAL PROJECTED COSTS
r
$
INCOME ABOVE VARIABLE COSTS
6. NET PROJECTED RETURNS
0.0
YOUR
ESTIMATE
INPUT USE
LABOR
r
AUM
PROJECTED
VALUE
S/UNIT
S
-3.99
$
0.0
0.95
10.00
13.78
24.73 $
$
28.72 $
10.00
0. 10
ACRE
S
$ 11.49/AUM PASTURE
ACRE
$
-28.72
$
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE AND IS
NOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS AND RETURNS FROM ANY
ONE PARTICULAR FARM OH RANCH OPERATION. THESE PROJECTIONS WERE
COLLECTED AND DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURAL
EXTENSION SERVICE AND APPROVED FOR PUBLICATION.
9 2 7 P R O J E C T I O N S F O R P L A N N I N G P U R P O S E S O N LY
NOT TO BE USED WITHOUT UPDATING AFTER 02/15/82,
B-1241 (C19;
BUFFEL GRASS, DRYLAND, TEXAS RIO GRANDE VALLEY REGION
1982 PROJECTED COSTS AND RETURNS PER ACRE
MACHINERY
OPERATION
MACH
ITEM OPER TIMES LABOR MACHINE OPER LABOR
NO. MONTH OVER HOURS HOURS COSTS COSTS
TOTALS
0-0
0.0
0.0
0.0
APPL. MACH TOTAL
INPUT FIXED OPER.
COSTS COSTS COST
0.0
0.0
0.0
RESIDUAL RETURNS AT ALTERNATIVE YIELDS AND PRICES
ADJUSTED FOR YIELD-RELATED COSTS AND CHANGES IN SHARE-RENT
INCOME ABOVE VAHIABLE COSTS LESS SHARE-RENT
PRICE OF PASTURE
(DOLLARS)
1.28
1.44
1.60
1.76
2.00
-1.44
-1.12
-0.80
-0.48
-0.16 |
2.25 \
-1.12
-0.76
-0.40
-0.04
0.32 |
2.50 J
-0.80
-0.40
0.0
0.40
0.80 |
2-75 i
-0.48
-0.04
0.40
0-84
1.28 |
3-00
-0-16
0.32
0.80
1.28
1.76 |
AUM
1.92
^
QUANTITY OF
PASTURE
NOTE: NEGATIVE RETURNS OVER VARIABLE COSTS HAY BE AVOIDABLE
VIA CROP ABANDONHENT, GRAZE-OUT, OR OTHER HANAGEHENT
STRATEGIES.
~ >
928
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 02/15/82.
B-1241 (C19)
BERHUDA GRASS HAY, IRRIGATED, TEXAS RIO GRANDE VALLEY REGION
1982 PROJECTED COSTS AND RETURNS PER ACRE
CATEGORY
1. GROSS RECEIPTS
HAY
TOTAL PROJECTED RETURNS
r
PROJECTED
YIELD
UNIT
12.00
2. VARIABLE COSTS
INPUT USE
PREHARVEST COSTS
NITROGEN (DRY)
200.00
♦IRRIG. WATER
4.00
IRRIGATION WATER
24.00
FUEL 5 LUBE—TRACTOR
EQUIPHENT
R E PA I R S T R A C T O R
EQUIPHENT
0.0
LABOR HACHINERY
IRRIGATION
6.00
0.98
EQUIPMENT
OPERATING CAPITAL
-22_,84
SUBTOTAL, PREHARVEST
HARVEST COSTS
400.00
MOW,RAKE,BALE
CUSTOM BALE HAUL
400.00
SUBTOTAL, HARVEST
TOTAL VARIABLE COSTS
TON
LB.
APPL
ACIN
ACHE
ACRE
ACRE
ACRE
HOUR
HOUR
HOUR
DOL.
ACRE
BALE
BALE
ACRE
PROJECTED
VALUE
S/UNIT
100.00
s
1200.00
1200.00 S
70.00
24.00
0.35
6.00
3.45
3.45
3.45
0.190
S
0.0
2.47
0.0
0.29
0.0
20.70
3.3 8
-4.34
116.50 S
S
180.00
100.00
280.00 S
s
396.50 S
0.45
0.25
ACRE
YOUR
ESTIMATE
BREAK-EVEN PRICE, VARIABLE COSTS $ 33.04/TON HAY
3 . I N C O M E A B O V E VA R I A B L E C O S T S A C R E $ 8 0 3 . 5 0 $
4. FIXED COSTS
DEPREC, INTEREST,TAXES 5 INSUR.
TRACTOR
EQUIPHENT
LAND-CASH RENT 1.00
P R O R AT E D E S TA B L 6 3 . 6 0
TO TA L
FIXED
COSTS
5. TOTAL PROJECTED COSTS
BREAK-EVEN PRICE, TOTAL COSTS
6. NET PROJECTED RETURNS
ACHE
ACRE
ACRE
DOL.
ACRE
40.00
0. 10
ACRE
S
0.0
2.65
40.00
6.36
49.01 S
$
445.51 $
S 37.13/TON HAY
ACRE
S
754.49
S
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE AND IS
NOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS AND RETURNS FROM ANY
ONE PARTICULAR FARM OH RANCH OPERATION. THESE PROJECTIONS WERE
COLLECTED AND DEVELOPED 3Y STAFF MEMBERS OF THE TEXAS AGRICULTURAL
EXTENSION SERVICE AND APPROVED FOR PUBLICATION.
9 2 8 P R O J E C T I O N S F O R P L A N N I N G P U R P O S E S O N LY
NOT TO BE USED WITHOUT UPDATING AFTER 02/15/82.
B-1241 (C19)
BERMUDA GRASS HAY, IRRIGATED, TEXAS RIO GRANDE VALLEY REGION
1982 PROJECTED COSTS AND RETURNS PER ACRE
MACHINERY
OPERATION
MACH
ITEH OPER TIHES LABOR MACHINE OPER LABOR
NO. HONTH OVER HOURS HOURS COSTS COSTS
TOTALS
IRRIGATION
APPLICATION
0.0
APPL. ACRE LABOR
HONTH INCHES HOURS
APR
JUNE
J U LY
AUG
WATER APPLICATION
WATER APPLICATION
WATER APPLICATION
WATER APPLICATION
6.00
6.00
6.00
6.00
1.500
1.500
1.50O
1.500
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
APPL. MACH
INPUT FIXED
COSTS COSTS
0.0
IRRIG
SYSTEM OPER. LABOB
HOURS COSTS COSTS
24.00 6.000 0.0
TOTALS
0.0
5.17
5.17
5.17
5.17
^ >
0.0
APPL. IRRIG
INPUT FIXED
COSTS COSTS
6.00
6-00
6.00
6.00
TOTAL
OPER.
COST
0.0
0-0
0.0
0.0
0.0 20.70 24.00 0.0
0.0
TOTAL
IRRIG
COSTS
11
11
11
11
17
17
17
17
44.70
RESIDUAL RETURNS AT ALTERNATIVE YIELDS AND PRICES
ADJUSTED FOR YIELD-RELATED COSTS AND CHANGES IN SHARE-RENT
INCCME ABOVE VARIABLE COSTS LESS SHARE-RENT
PRICE OF HAY
(DOLLARS)
•
80.00
90.00
100.00
110.00
120.00
9.60
427.50
523.50
619.50
715-50
811.50 |
10.80
495.50
603-50
711.50
819.50
927.50 !
12.00
563.50
683.50
803.50
923.50
1043.50 J
13.20
631.50
763.50
895.50
1027.50
1159.50 I
14.40
699.50
843.50
987.50
1131.50
1275.50 |
TON
QUANTITY OF
HAY
1
929
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 02/15/82.
B-1241 (C19)
BERMUDA TYPE GRASSES, ESTAB., IRRIGATED, TEXAS RIO GRANDE VALLEY REGION
1982 PROJECTED COSTS AND RETURNS PER ACRE
CATEGORY
1. GROSS RECEIPTS
HAY
TOTAL PROJECTED RETURNS
PROJECTED
YIELD
UNIT
3.00
2- VARIABLE COSTS
INPUT USE
PREHARVEST COSTS
CUSTOM SPRIGGING
1.00
♦NITROGEN (DRY)
150.00
♦HERBICIDES
2.00
♦IRRIG. WATER
3.00
IRRIGATION WATER
18.00
FUEL 5 LUBE—TRACTOR
EQUIPMENT
R E PA I R S T R A C T O R
EQUIPHENT
LABOR HACHINERY
2.15
IRRIGATION
4.50
0.98
EQUIPHENT
OPERATING CAPITAL
88.85
SUBTOTAL, PREHARVEST
HARVEST COSTS
100.00
HOW,RAKE,BALE
CUSTOM BALE HAUL
100.00
SUBTOTAL, HARVEST
TOTAL VARIABLE COSTS
TON
YOUR
ESTIMATE
PROJECTED
VALUE
S/UNIT
100.00
$
ACRE
LB.
ACRE
APPL
ACIN
ACRE
ACRE
ACRE
ACRE
HOUR
HOUR
HOUR
DOLACRE
75.00
0.35
2.50
6.00
BALE
BALE
ACRE
0-45
0.25
75.00
52.50
5.00
18.00
S
13.34
2.47
2.51
2.54
7.40
15.52
3.38
16.88
214.54 S
$
45.00
25.00
70.00 S
$
284.54 S
3.45
3.45
3.45
0.190
ACRE
300.00
300.00 S
BREAK-EVEN PRICE, VARIABLE COSTS $ 94.85/TON HAY
3 . I N C O M E A B O V E VA R I A B L E C O S T S A C R E S 1 5 . 4 6 S .
4. FIXED COSTS
DEPREC,INTEREST,TAXES 6 INSUH.
THACTOR
ACRE
22.44
EQUIPMENT
ACRE
16.62
LAND-CASH
RENT 1.00 ACRE
40.00
40.00
TOTAL FIXED COSTS
ACRE
$
79.06
$.
5. TOTAL PROJECTED COSTS
BREAK-EVEN PRICE, TOTAL COSTS
6. NET PROJECTED RETURNS
ACRE
S
363.60
$.
S121.20/TON HAY
ACRE
$
-63.60
$
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE AND IS
NOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS AND RETURNS FROM ANY
ONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERE
COLLECTED AND DEVELOPED BY STAFF MEHBERS OF THE TEXAS AGRICULTURAL
EXTENSION SERVICE AND APPROVED FOR PUBLICATION.
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 02/15/82.
929
B-1241 (C19)
BERMUDA TYPE GRASSES, ESTAB., IRRIGATED, TEXAS RIO GRANDE VALLEY REGION
1982 PROJECTED COSTS AND RETURNS PER ACRE
MACHINERY
OPERATION
OFFSET DISC
FLOAT PLANE
DITCHER ELADE
HERB SPRAYR 6R
DITCHER ELADE
FERT.APPL,RNTD
MOLDBOARD PLOW
OFFSET DISC •
OFFSET DISC
DITCHER ELADE
HERB SPRAYR 6R
MACH
ITEM OPER TIMES LABOR MACHINE OPER LABOR
NO. MONTH OVER HOURS HOURS COSTS COSTS
2,38
2,45
4r48
4,47
4,48
4,59
2,31
2,38
2,38
4,48
4,47
WATER APPLICATION
WATER APPLICATION
WATER APPLICATION
4.12
3.48
0.09
2-89
0.09
2-33
8.05
8-24
4.12
0.09
2.89
6.88
6. 16
0. 14
7.23
0. 14
56.50
14.37
13.76
6.88
0. 14
7.23
0.210
0.216
0-005
0.2C9
0.005
0.203
0.451
0.421
0.210
0-005
0.209
0.159
0-164
0.004
0.159
0.004
0.154
0.342
0.319
0-159
0.004
0.159
2.03
1.93
0.02
1-11
0.02
0.97
4.76
4.07
2.03
0.02
1.11
0.73
0.75
0.02
0.72
0.02
0.70
1.56
1.45
0.73
0.02
0.72
0.0
0.0
0-0
2.50
0.0
52.50
0.0
0.0
0.0
0.0
2.50
2.146
1.626
18.10
7.40
57.50 36.40 119.40
IRRIG
APPL. ACRE LABCR SYSTEM OPER. LABOR
MONTH INCHES HOURS HOURS COSTS COSTS
APPL- IRRIG TOTAL
INPUT FIXED IRRIG
COSTS COSTS COSTS
JAN
JAN
MAR
MAR
MAY
MAY
AUG
AUG
OCT
OCT
OCT
1.00
1.00
0.01
1.00
0-01
1.00
1.00
2.00
1.00
0.01
1.00
TOTALS
IRRIGATION
APPLICATION
APPL. MACH TOTAL
INPUT FIXED OPER.
COSTS COSTS COST
MAR
MAY
OCT
TOTALS
6.00
6-00
6.00
1.500
1.500
1.500
0-0
0.0
0.0
0.0
0.0
0.0
5. 17
5. 17
5.17
6.00
6.00
6.00
0.0
0.0
0.0
11. 17
11.17
11. 17
18.00
4.5C0
0.0
0.0
15.52
18-00
0.0
33.52
RESIDUAL RETURNS AT ALTERNATIVE YIELDS AND PRICES
ADJUSTED FOR YIELD-RELATED COSTS AND CHANGES IN SHARE-RENT
INCOME ABOVE VARIABLE COSTS LESS SHARE-RENT
PRICE OF HAY
(DOLLARS)
80.00
90.00
100.00
11 0 - 0 0
120-00
-78.54
-54.54
-30.54
-6.54
1 7 - 46
-61.54
-34.54
-7.54
19.46
|
I
4 6. 46 |
-44-54
-14.54
15.46
45.46
7 5-
-27.54
5.46
38.46
71.46
104. 46 |
-10.54
25.46
61.46
97.46
133. 4 6 I
TON
I
2.40 |
I
QUANTITY OF
HAY
2.70 |
I
3.00 J
I
3.30 |
1
3.60 1
I
46 |
I
I
NOTE: NEGATIVE RETURNS OVER VARIABLE COSTS MAY BE AVOIDABLE
VIA CROP ABANDONMENT, GRAZE-OUT, OR OTHER MANAGEMENT
STRATEGIES.
^
931
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 02/15/82.
B-1241 (C19)
BERMUDA PASTURE, IRRIGATED, TEXAS RIO GRANDE VALLEY REGION
1982 PROJECTEp COSTS AND RETURNS PER ACRE
CATEGORY
1. GROSS RECEIPTS
PASTURE
TOTAL PROJECTED RETURNS
PROJECTED
YIELD
UNIT
2.50
INPUT USE
2. VARIABLE COSTS
PREHARVEST COSTS
NITROGEN (DRY)
150.00
♦IRRIG. WATER
4.00
IRRIGATION WATER
24.00
FUEL 5 LUBE—TRACTOR
EQUIPHENT
R E PA I R S T R A C T O R
EQUIPMENT
1.07
LABOR HACHINERY
IRRIGATION
6.00
0.98
EQUIPHENT
53.41
OPERATING CAPITAL
SUBTOTAL, PREHARVEST
HARVEST COSTS
SUBTOTAL, HARVEST
TOTAL VARIABLE COSTS
AUM
LB.
APPL
ACIN
ACRE
ACRE
ACRE
ACRE
HOUR
HOUR
HOUR
DOL.
ACRE
YOUR
ESTIMATE
PROJECTED
VALUE
S/UNIT
0.0
$
0.0
0.0
$
52.50
24.00
0.35
6.00
3.45
3.45
3.45
0.190
$
4.53
2.47
0.58
0-66
3.69
20.70
3.38
10.15
122.65 S
ACRE
$
0.0
$
ACRE
$
122.65
s
BREAK-EVEN PRICE, VARIABLE COSTS S 49.06/AUH PASTURE
3 . I N C O M E A B O V E VA R I A B L E C O S T S A C R E $ - 1 2 2 . 6 5 $ .
4. FIXED COSTS
DEPREC.,INTEREST,TAXES 6 INSUB.
TRACTOR
EQUIPMENT
LAND-CASH RENT 1.00
P R O R AT E D E S TA B L 6 3 . 6 0
TO TA L
FIXED
COSTS
5. TOTAL PROJECTED COSTS
BREAK-EVEN PRICE, TOTAL COSTS
6. NET PROJECTED RETURNS
r
ACRE
ACRE
ACRE
DOL.
ACRE
12.22
5.77
40.00 40.00
0.10
6.36
S 64.36 $
ACRE
S 187.01 $
$ 74.80/AUH PASTURE
ACRE
$
-187.01
$
INFORHATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE AND IS
NOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS AND RETURNS FROH ANY
ONE PARTICULAR FARH OR RANCH OPERATION. THESE PROJECTIONS WERE
COLLECTED AND DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURAL
EXTENSION SERVICE AND APPROVED FOR PUBLICATION.
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 02/15/82.
931
B-1241 (C19)
BERMUDA PASTURE, IRRIGATED, TEXAS RIO GRANDE VALLEY REGION
1982 PROJECTED COSTS AND RETURNS PER ACRE
MACHINERY
OPERATION
FLEX HARROW
FLEX HARROW
SHREDDER 4R
SHREDDER 4R
MACH
ITEM OPER TIMES LABOR MACHINE OPER LABOR
NO. MONTH OVER HOURS HOURS COSTS COSTS
4,57
4,57
4,46
4,46
M AY
JULY
JULY
SEPT
1.00 0.252 0.191
1.00 0 . 2 5 2 0. 191
1.00 0 . 2 8 3 0 . 2 1 4
1.00 0 . 2 8 3 0 . 2 1 4
1.23
1.23
1.51
1.51
0.87
0.87
0.98
0.98
1.070
5-47
3-69
TOTALS
I R R I G AT I O N
APPLICATION
WATER
WATER
WATER
WATER
APPL. ACRE LABOR
MONTH INCHES HOURS
MAH
M AY
J U LY
SEPT
APPLICATION
APPLICATION
APPLICATION
APPLICATION
TOTALS
APPL. MACH TOTAL
INPUT FIXED OPER.
COSTS COSTS COST
0 . 8 11
IRRIG
SYSTEM OPER. LABOR
HOURS COSTS COSTS
0.0
5.20
5.20
7.06
7.06
3.10
3.10
4.58
4.58
0.0
0.0
0.0
0.0
15-34
24.51
A P P L . I R R I G T O TA L
INPUT FIXED IRRIG
COSTS COSTS COSTS
0.0
0-0
0.0
0.0
0.0
0.0
0.0
0.0
5.17
5. 17
5.17
5.17
6.00
6.00
6.00
6.00
0.0
0.0
0.0
0.0
11. 17
11. 17
11. 17
11.17
24.00 6.000 0.0
0.0
20.70
24.00
0.0
44.70
6.00
6.00
6.00
6.00
1.500
1.500
1.500
1.500
RESIDUAL RETURNS AT ALTERNATIVE YIELDS AND PRICES
ADJUSTED FOR YIELD-RELATED COSTS AND CHANGES IN SHARE-RENT
INCOME ABOVE VARIABLE COSTS LESS SHARE-RENT
PRICE OF PASTURE
(DOLLARS)
58-87
39.25
44.15
49.06
53-97
-44-15
-34.34
-24.53
-14-72
-4.91 J
-34.34
-23.30
-12.27
-1.23
9.81 |
-24.53
-12.26
0.0
12-27
24.53 j
-14.72
-1.23
12.27
25.76
39.25 |
-4.91
9.81
24.53
39.25
53.97 |
AUM
QUANTITY OF
PASTURE
I
2.00 I
I
2.25 I
1
2-50 1
1
2.75 1
1
3.00 1
I
NOTE: NEGATIVE RETURNS OVER VARIABLE COSTS MAY BE AVOIDABLE
VIA CROP ABANDONMENT, GRAZE-OUT, OR CTHER MANAGEMENT
STRATEGIES.
*
>