Forklift Rental Contract by hct19110

VIEWS: 0 PAGES: 9

Forklift Rental Contract document sample

More Info
									                                  UC COOPERATIVE EXTENSION
   SAMPLE COSTS TO ESTABLISH A VINEYARD AND PRODUCE GRAPES FOR RAISINS (TRAY DRIED RAISINS)
                                   SAN JOAQUIN VALLEY - 2006

The sample costs to establish and vineyard and produce grapes for raisins (tray dried raisins) in the San Joaquin Valley
are presented in this study. All sample costs presented are considered typical for this region.
The worksheets are organized as follows:

ESTABLISHMENT                            This sheet summarizes the costs to establish a new vineyard. You
                                         can modify the costs on this worksheet to more accurately reflect your
                                         own operation.
COSTS PER ACRE - USER INPUT              This sheet shows production costs. You can alter the costs shown,
                                         add additional operations, and modify the timing of operations to more
                                         accurately reflect your own enterprise.
COSTS PER ACRE - OUTPUT                  This sheet summarizes costs from the user input sheet in a printer-friendly
                                         format. Numbers on this sheet are calculated from the previous sheet and
                                         cannot be altered directly.
MONTHLY COSTS - OUTPUT                   This sheet breaks down the costs per acre on a month-by-month basis.
                                         Numbers on this sheet are calculated from the input sheet and cannot be
                                         altered directly.
RANGING ANALYSIS                         This worksheet shows costs and returns per acre at varying yields. You can
                                         change the default harvest costs, yields, and prices in the Input Table at the
                                         top of the sheet. Note that changes made on this sheet will not be reflected
                                         in the Costs Per Acre sheets.

Please note that throughout this workbook, numbers in yellow shading can be changed directly by the user,
while numbers in blue shading result from formulas and cannot be changed.

For more information about the study and how costs were derived, please consult the PDF file "Sample Costs to
Establish and Produce Grapes for Raisins (Tray Dried Raisins) - San Joaquin Valley" available at:
http://www.agecon.ucdavis.edu/uploads/cost_return_articles/grraistdsj06.pdf
                                        U C COOPERATIVE EXTENSION
                  COSTS PER ACRE TO PRODUCE GRAPES FOR RAISINS (TRAY DRIED RAISINS)
                                          SAN JOAQUIN VALLEY - 2006
                  Sample Costs to Establish and Produce Grapes for Raisins (Tray Dried Raisins)
The costs below are considered typical. If you choose to change them to reflect your own enterprise,
total costs in blue shading will automatically be recalculated. If you wish to add additional operations,
click in a cell labeled "Additional Operation", type the name of the new operation, and enter costs
in the appropriate columns.
                                                                                                           Cost Per Acre
                                                                                Year                   1              2        3
                                                                       Tons Per Acre                                         1.5
Planting Costs:
  Land Preparation - Chisel 2X (Custom)                                                             300
  Land Preparation - Float                                                                           10
  Land Preparation - Disk/Apply Herbicide (Treflan)                                                  15
  Land Preparation - Disk (Incorporate Herbicide)                                                    10
  Survey & Layout Vineyard                                                                           70
  Dig, Plant, Wrap Vines                                                                            156               2
  Vines: 519 Per Acre (2% Replant In 2nd Year)                                                    1,479              28
  Install Trellis System                                                                                          2,700
Additional Operation
Additional Operation
TOTAL PLANTING COSTS                                                                              2,040           2,730       0
Cultural Costs:
Prune: Prune & Tie Dormant Period                                                                                    55     141
Prune: Shred Prunings                                                                                                         7
Weed: Winter Strip (Roundup, Surflan)                                                                                58      58
Weed: Disk Middles (2X Yr 1 & 3. 3X Yr 2)                                                            14              21      14
Insect: Mealybug (Lorsban)                                                                                                   41
Disease: Phomopsis/Mildew (Microthiol, Abound)                                                                               47
Disease: Mildew (Dusting Sulfur) 3X Alternate Rows                                                                           21
Irrigate: (water & labor)                                                                            96            191      214
Weed: - Spot Spray (Roundup)                                                                                        40       40
Disease: Mildew (Rally, Microthiol). Fertilizer: (Zinc)                                                                      39
Prune: Training (Sucker, Tie & Train) Yr 2. Replacement Vines Yr 3                                                 286       22
Disease: Mildew (Microthiol, Flint). Insect: Skeletonizer (Kryocide).                                               33       66
Fertilize: (UN32) through drip                                                                         3             8       16
Disease: Mildew (Rally, Microthiol)                                                                                          35
Insect: Leafhopper (Provado).                                                                                                44
Weed: Hand Hoe                                                                                       66
Prune: Skirt Canes (Mechanical)                                                                                              14
Terrace: Disk Middles 3X                                                                                                     21
Terrace: Terrace Make & Terrace Back                                                                                         21
ATV Use                                                                                              26              34      34
Pickup Truck Use                                                                                     73              73      73
Additional Operation
Additional Operation
Additional Operation
Additional Operation
TOTAL CULTURAL COSTS                                                                                278            799      968
Harvest Costs:
Hand Pick                                                                                                                   270
Roll Trays                                                                                                                   34
Haul/Box                                                                                                                    112
Shake                                                                                                                        34
Haul to Processor                                                                                                            20
Assessments                                                                                                                  24
TOTAL HARVEST COSTS                                                                                   0              0      494
Interest On Operating Capital                                                                       186            302       45
                                             calculated using interest rate of:                  9.25%
TOTAL OPERATING COSTS/ACRE                                                                        2,504           3,831    1,507
Cash Overhead Costs:
Office Expense                                                                 80      80      80
Liability Insurance                                                             6       6       6
Sanitation Services                                                            17      17      17
Property Taxes                                                                 67      67      69
Property Insurance                                                              7       7       8
Investment Repairs                                                             33      33      33
TOTAL CASH OVERHEAD COSTS                                                     210     210     213
TOTAL CASH COSTS/ACRE                                                       2,714   4,041   1,720
INCOME/ACRE FROM PRODUCTION                                                     0       0   1,725
                                       calculated using price/ton of:   $1,150.00
NET CASH COSTS/ACRE FOR THE YEAR                                            2,714   4,041       0
PROFIT/ACRE ABOVE CASH COSTS                                                    0       0       5
ACCUMULATED NET CASH COSTS/ACRE                                             2,714   6,755   6,750
Non-Cash Overhead Costs (Capital Recovery):
Captial Recovery Cost:
Land                                                                         359     359      359
Drip Irrigation System                                                        64      64       64
Shop Building                                                                 52      52       52
Shop Tools                                                                    11      11       11
Fuel Tank & Pump                                                               2       2        2
Shaker/Screener                                                                                 4
Equipment                                                                     29       33      68
TOTAL NON-CASH OVERHEAD COST/ACRE                                            517      521     560
TOTAL COST/ACRE FOR THE YEAR                                               3,231    4,562   2,280
INCOME/ACRE FROM PRODUCTION                                                    0        0   1,725
TOTAL NET COST/ACRE FOR THE YEAR                                           3,231    4,562     555
NET PROFIT/ACRE ABOVE TOTAL COST                                               0        0       0
TOTAL ACCUMULATED NET COST/ACRE                                            3,231    7,793   8,348
                                                     UC COOPERATIVE EXTENSION
                                    COSTS PER ACRE TO PRODUCE GRAPES FOR RAISINS (TRAY DRIED RAISINS)
                                                      SAN JOAQUIN VALLEY - 2006
                                                                                                                                                          The calendar below shows how many times each operation is performed in each
                                                                                                                                                          month in a typical, well-managed orchard. For numbers other than whole numbers, the
The costs below are considered typical. If you choose to change them to reflect your own enterprise,                                                      monthly operation is based on a percentage of the total annual cost. If you
total costs in blue shading on this sheet and monthly costs on the next sheet will automatically be                                                       choose to change these numbers to reflect your own enterprise, the
recalculated. If you wish to add additional operations, click in a cell labeled "Additional Operation",                                                   monthly costs on the next sheet will automatically be recalculated.
type the name of the new operation and enter costs in the appropriate columns.                                                                            Note: Please insert numbers only - no letters.
Warning: Blue shaded cells are protected and cannot be changed.                                                                                           A blank cell counts as a zero.


                                                                                                   Cash and Labor Costs per Acre              Total
                                                                                         Labor            Fuel,Lube     Material   Custom/   Annual
Operation                                                                                Cost             & Repairs       Cost        Rent    Cost        JAN       FEB       MAR APR MAY JUN JUL                   AUG SEP OCT NOV DEC
Cultural:
Prune: Vines                                                                                     265              0           0         0           265         1
Prune: Brush Disposal (Every Middle)                                                               4              3           0         0             7         1
Prune: Tie Canes                                                                                  50              0           8         0            58                   1
Weed: Winter Strip (Surflan, Roundup)                                                              8              4          46         0            58                   1
Insect: Mealybugs (Lorsban)                                                                        8              6          27         0            41                         1
Disease: Phomopsis (Abound)/Mildew (Sulfur)                                                        8              6          33         0            47                         1
Weed: Disk Middles 2X                                                                              9              5           0         0            14                         1                1
Disease: Mildew (Dusting Sulfur) 3X (alternate rows)                                              11              7           3         0            21                             0.33              0.67
Disease: Mildew (Rally, Sulfur). Fertilize: Foliar Zinc (Neutral Zinc)                             8              6          26         0            40                                1
Fertilize: N through drip system (UN32)                                                            0              0          16         0            16                                1
Irrigate: (Water)                                                                                 61              0         159         0           220                             0.07       0.13   0.20   0.23   0.19   0.18
Weed: Spot Spray (Roundup)                                                                        24              3          13         0            40                                1                 1      1
Disease: Mildew (Sulfur, Flint). Insect: Skeletonizer (Kryocide). Bloom Thin (GA)                  8              6          63         0            77                                          1
Disease: Mildew (Rally, Sulfur)                                                                    8              6          21         0            35                                                 1
Prune: Skirt Canes (Mechanical) 2X                                                                 9              5           0         0            14                                                 1             1
Insect: Leafhopper (Provado). FM*: Fruit Set (Ethrel)                                              8              6          51         0            65                                                 1
Terrace**: Disk Middles                                                                           13              8           0         0            21                                                             0.67   0.33
Terrace**: Build Terrace & Terrace Back                                                           13              8           0         0            21                                                                1      1
Pickup: Business Use                                                                              36             37           0         0            73         1         1     1          1     1      1      1       1      1   1      1      1
ATV Use                                                                                           31              3           0         0            34         1         1     1          1     1      1      1       1      1   1      1      1
Additional Operation                                                                                                                                  0
Additional Operation                                                                                                                                  0
TOTAL CULTURAL COSTS                                                                             582            119         466         0        1,167
Harvest:
Pick Grapes (contract) (includes trays)                                                             0             0           45       315          360                                                                       1
Roll Raisins (contract)                                                                             0             0            0        45           45                                                                       1
Box Raisins                                                                                        45             7            0        75          127                                                                       1
Shake Raisins (includes forklift rental)                                                           11             0            0        26           37                                                                       1
Haul Raisins (contract)                                                                             0             0            0        26           26                                                                       1
Assessment                                                                                          0             0           32         0           32                                                                      1
TOTAL HARVEST COSTS                                                                                56             7           77       487          627
Interest on operating capital                                                                                     Interest rate=    9.25%            56
TOTAL OPERATING COSTS/ACRE                                                                       638            126          543       487       1,850
CASH OVERHEAD:
Office Expense                      80   1   1   1   1   1   1   1   1   1   1   1   1
Liability Insurance                  6                                   1
Sanitation Fees                     17   1   1   1   1   1   1   1   1   1
Property Taxes                     103   1                       1
Property Insurance                  32   1                       1
Investment Repairs                  67   1   1   1   1   1   1   1   1   1   1   1   1
TOTAL CASH OVERHEAD COSTS          305
TOTAL CASH COSTS/ACRE           2,155
NON-CASH OVERHEAD:
Land                               359
Drip Irrigation System              64
Building                            52
Tools-Shop/Field                    11
Fuel Tanks 2-300G                    2
Vineyard Establishment Costs       572
Shaker/Screener                      4
Equipment                           67
TOTAL NON-CASH OVERHEAD COSTS   1,131
TOTAL COSTS/ACRE                3,286
                        ANNUAL INVESTMENT COSTS TO PRODUCE GRAPES FOR RAISINS (TRAY DRIED RAISINS)
INSTRUCTIONS: Fill in the yellow shaded areas in the INPUT TABLE to change
default values for the total number of producing acres that use these investments and
interest rate. The purchase price, years of life, and salvage value can also be changed.
                                          INPUT TABLE
                                                             No. of Grape Acres                  40
                                            No. of Total Farm Producing Acres                   115
                                                                   Interest Rate              6.25%
                                                                    Orchard Life                 25
                                                          First Production Year                   3
                                                                                                                          Capital                 Capital
                                                                                                       Yrs    Salvage   Recovery      Capital   Recovery
Description                                                                                    Price   Life     Value     Factor    Recovery     Per Acre
INVESTMENT
Building 2400 sqft                                                                            80,000    20                  0.09       7,117          62
Drip Irrigation System 115 acres                                                              92,000    25                  0.08       7,369          64
Vineyard Establishment                                                                       269,994    22                  0.08      22,912         573
Fuel Tanks 2-300 gal                                                                           3,500    30        350       0.07         257           2
Land                                                                                         660,000    25    660,000       0.08      41,250         359
Shaker/Screener                                                                                5,000    20          0       0.09         445           4
Tools-Shop/Field                                                                              12,000    15      1,133       0.10       1,208          11
TOTAL INVESTMENT                                                                           1,122,494          661,483                 80,557       1,074
                                                UC COOPERATIVE EXTENSION
                             COSTS PER ACRE TO PRODUCE GRAPES FOR RAISINS (TRAY DRIED RAISINS)
                                                 SAN JOAQUIN VALLEY - 2006

                                                                                       Cash and Labor Costs per Acre               Total
                                                                                    Labor   Fuel,Lube        Material    Custom/   Annual
Operation                                                                           Cost    & Repairs            Cost       Rent    Cost
Cultural:
Prune: Vines                                                                         265           0                0         0            265
Prune: Brush Disposal (Every Middle)                                                   4           3                0         0              7
Prune: Tie Canes                                                                      50           0                8         0             58
Weed: Winter Strip (Surflan, Roundup)                                                  8           4               46         0             58
Insect: Mealybugs (Lorsban)                                                            8           6               27         0             41
Disease: Phomopsis (Abound)/Mildew (Sulfur)                                            8           6               33         0             47
Weed: Disk Middles 2X                                                                  9           5                0         0             14
Disease: Mildew (Dusting Sulfur) 3X (alternate rows)                                  11           7                3         0             21
Disease: Mildew (Rally, Sulfur). Fertilize: Foliar Zinc (Neutral Zinc)                 8           6               26         0             40
Fertilize: N through drip system (UN32)                                                0           0               16         0             16
Irrigate: (Water)                                                                     61           0              159         0            220
Weed: Spot Spray (Roundup)                                                            24           3               13         0             40
Disease: Mildew (Sulfur, Flint). Insect: Skeletonizer (Kryocide). Bloom Thin (GA)      8           6               63         0             77
Disease: Mildew (Rally, Sulfur)                                                        8           6               21         0             35
Prune: Skirt Canes (Mechanical) 2X                                                     9           5                0         0             14
Insect: Leafhopper (Provado). FM*: Fruit Set (Ethrel)                                  8           6               51         0             65
Terrace**: Disk Middles                                                               13           8                0         0             21
Terrace**: Build Terrace & Terrace Back                                               13           8                0         0             21
Pickup: Business Use                                                                  36          37                0         0             73
ATV Use                                                                               31           3                0         0             34
Additional Operation                                                                   0           0                0         0              0
Additional Operation                                                                   0           0                0         0              0
TOTAL CULTURAL COSTS                                                                 582         119              466         0       1,167
Harvest:
Pick Grapes (contract) (includes trays)                                                0           0               45       315            360
Roll Raisins (contract)                                                                0           0                0        45             45
Box Raisins                                                                           45           7                0        75            127
Shake Raisins (includes forklift rental)                                              11           0                0        26             37
Haul Raisins (contract)                                                                0           0                0        26             26
Assessment                                                                             0           0               32         0             32
TOTAL HARVEST COSTS                                                                   56           7               77       487            627
Interest on operating capital                                                                           Interest rate=    9.25%             56
TOTAL OPERATING COSTS/ACRE                                                           638         126              543       487       1,850
CASH OVERHEAD:
Office Expense                                                                         0           0                0         0             80
Liability Insurance                                                                    0           0                0         0              6
Sanitation Fees                                                                        0           0                0         0             17
Property Taxes                                                                         0           0                0         0            103
Property Insurance                                                                     0           0                0         0             32
Investment Repairs                                                                     0           0                0         0             67
TOTAL CASH OVERHEAD COSTS                                                                                                                  305
TOTAL CASH COSTS/ACRE                                                                                                                 2,155
NON-CASH OVERHEAD:
Land                                                                                                                                       359
Drip Irrigation System                                                                                                                      64
Building                                                                                                                                    52
Tools-Shop/Field                                                                                                                            11
Fuel Tanks 2-300G                                                                                                                            2
Vineyard Establishment Costs                                                                                                               572
Shaker/Screener                                                                                                                              4
Equipment                                                                                                                                   67
TOTAL NON-CASH OVERHEAD COSTS                                                                                                         1,131
TOTAL COSTS/ACRE                                                                                                                      3,286
                                                                          U C COOPERATIVE EXTENSION
                                                 MONTHLY CASH COSTS PER ACRE TO PRODUCE GRAPES FOR RAISINS (TRAY DRIED RAISINS)
                                                                           SAN JOAQUIN VALLEY - 2006

Beginning JAN                                                                  JAN      FEB    MAR    APR    MAY    JUN     JUL   AUG    SEP    OCT    NOV    DEC    TOTAL
Ending DEC                                                                     2006     2006   2006   2006   2006   2006   2006   2006   2006   2006   2006   2006
Cultural:
Prune: Vines                                                                      265     0       0     0       0     0      0      0      0      0      0      0       265
Prune: Brush Disposal (Every Middle)                                                7     0       0     0       0     0      0      0      0      0      0      0         7
Prune: Tie Canes                                                                    0    58       0     0       0     0      0      0      0      0      0      0        58
Weed: Winter Strip (Surflan, Roundup)                                               0    58       0     0       0     0      0      0      0      0      0      0        58
Insect: Mealybugs (Lorsban)                                                         0     0      41     0       0     0      0      0      0      0      0      0        41
Disease: Phomopsis (Abound)/Mildew (Sulfur)                                         0     0      47     0       0     0      0      0      0      0      0      0        47
Weed: Disk Middles 2X                                                               0     0       7     0       7     0      0      0      0      0      0      0        14
Disease: Mildew (Dusting Sulfur) 3X (alternate rows)                                0     0       0     7       0    14      0      0      0      0      0      0        21
Disease: Mildew (Rally, Sulfur). Fertilize: Foliar Zinc (Neutral Zinc)              0     0       0    40       0     0      0      0      0      0      0      0        40
Fertilize: N through drip system (UN32)                                             0     0       0    16       0     0      0      0      0      0      0      0        16
Irrigate: (Water)                                                                   0     0       0    15      29    43     51     41     40      0      0      0       220
Weed: Spot Spray (Roundup)                                                          0     0       0    13       0    13     13      0      0      0      0      0        40
Disease: Mildew (Sulfur, Flint). Insect: Skeletonizer (Kryocide). Bloom Thin (GA)   0     0       0     0      77     0      0      0      0      0      0      0        77
Disease: Mildew (Rally, Sulfur)                                                     0     0       0     0       0    35      0      0      0      0      0      0        35
Prune: Skirt Canes (Mechanical) 2X                                                  0     0       0     0       0     7      0      7      0      0      0      0        14
Insect: Leafhopper (Provado). FM*: Fruit Set (Ethrel)                               0     0       0     0       0    65      0      0      0      0      0      0        65
Terrace**: Disk Middles                                                             0     0       0     0       0     0      0     14      7      0      0      0        21
Terrace**: Build Terrace & Terrace Back                                             0     0       0     0       0     0      0     11     11      0      0      0        21
Pickup: Business Use                                                                6     6       6     6       6     6      6      6      6      6      6      6        73
ATV Use                                                                             3     3       3     3       3     3      3      3      3      3      3      3        34
Additional Operation                                                                0     0       0     0       0     0      0      0      0      0      0      0         0
Additional Operation                                                                0     0       0     0       0     0      0      0      0      0      0      0         0
TOTAL CULTURAL COSTS                                                             281    125     104   100     122   186     73     82     67      9      9      9     1,167
Harvest:
Pick Grapes (contract) (includes trays)                                            0      0       0     0       0     0      0      0    360      0      0      0       360
Roll Raisins (contract)                                                            0      0       0     0       0     0      0      0     45      0      0      0        45
Box Raisins                                                                        0      0       0     0       0     0      0      0    127      0      0      0       127
Shake Raisins (includes forklift rental)                                           0      0       0     0       0     0      0      0     37      0      0      0        37
Haul Raisins (contract)                                                            0      0       0     0       0     0      0      0     26      0      0      0        26
Assessment                                                                         0      0       0     0       0     0      0      0     32      0      0      0        32
TOTAL HARVEST COSTS                                                                0      0       0     0       0     0      0      0    627      0      0      0       627
Interest on Operating Capital                                                      2      3       4     5       6     7      8      8     14      0      0      0        56
TOTAL OPERATING COSTS/ACRE                                                       283    128     108   105     128   194     81     90    707      9      9      9     1,850
OVERHEAD:
Office Expense                                                                     7      7       7     7       7     7      7      7      7      7      7      7        80
Liability Insurance                                                                0      0       0     0       0     0      0      0      6      0      0      0         6
Sanitation Fees                                                                    2      2       2     2       2     2      2      2      2      0      0      0        17
Property Taxes                                                                    52      0       0     0       0     0     52      0      0      0      0      0       103
Property Insurance                                                                16      0       0     0       0     0     16      0      0      0      0      0        32
Investment Repairs                                                                 6      6       6     6       6     6      6      6      6      6      6      6        67
TOTAL CASH OVERHEAD COSTS                                                         82     14      14    14      14    14     82     14     20     12     12     12       305
TOTAL CASH COSTS/ACRE                                                            365    142     122   119     142   208    163    104    727     21     21     21     2,155
                                    U C COOPERATIVE EXTENSION
                                      RANGING ANALYSIS
                                     SAN JOAQUIN VALLEY - 2006
        COSTS PER ACRE AT VARYING YIELDS TO PRODUCE GRAPES FOR RAISINS (TRAY DRIED RAISINS)
                                                         Yield(Tons/Acre)
                                         1.25  1.50    1.75        2.00    2.25    2.50        2.75
OPERATING COSTS/ACRE:
Cultural Costs                         1,167 1,167   1,167       1,167    1,167  1,167        1,167
Harvest Cost                              371   446     520         594     668     743         817
Assesment                                  20    24      28          32      36      41          45
Interest on operating capital              54    55      55          56      56      57          58
TOTAL OPERATING COSTS/ACRE             1,612 1,691   1,770       1,849    1,928  2,007        2,086
Total Operating Costs/Tons/Acre         1290  1128    1012          925     857     803         759
CASH OVERHEAD COSTS/ACRE                  305   305     305         305     305     305         305
TOTAL CASH COSTS/ACRE                  1,917 1,996   2,075       2,154    2,233  2,312        2,391
Total Cash Costs/Tons/Acre              1534  1331    1186        1077      992     925         869
NON-CASH OVERHEAD COSTS/ACRE           1,131 1,131   1,131       1,131    1,131  1,131        1,131
TOTAL COSTS/ACRE                       3,048 3,127   3,206       3,285    3,364  3,443        3,522
Total Costs/Tons/Acre                   2439  2085    1832        1643     1495   1377         1281

                          NET RETURNS PER ACRE ABOVE OPERATING COSTS
                             PRICE                     Yield(Tons/Acre)
                       $/Tons/Acre    1.25  1.50     1.75       2.00     2.25      2.50        2.75
                             850.00   -550  -416    -283        -149      -16       118         252
                             950.00   -425  -266    -108          51      209       368         527
                           1,050.00   -300  -116       67        251      434       618         802
                           1,150.00   -175    34      242        451      659       868       1,077
                           1,250.00    -50   184      417        651      884     1,118       1,352
                           1,350.00     75   334      592        851    1,109     1,368       1,627
                           1,450.00    200   484      767      1,051    1,334     1,618       1,902

                              NET RETURNS PER ACRE ABOVE CASH COST
                             PRICE                      Yield(Tons/Acre)
                       $/Tons/Acre     1.25  1.50     1.75       2.00     2.25     2.50        2.75
                             850.00    -855  -721    -588       -454      -321     -187         -53
                             950.00    -730  -571    -413       -254       -96       63         222
                           1,050.00    -605  -421    -238         -54      129      313         497
                           1,150.00    -480  -271      -63        146      354      563         772
                           1,250.00    -355  -121      112        346      579      813       1,047
                           1,350.00    -230    29      287        546      804    1,063       1,322
                           1,450.00    -105   179      462        746    1,029    1,313       1,597

                             NET RETURNS PER ACRE ABOVE TOTAL COST
                             PRICE                      Yield(Tons/Acre)
                       $/Tons/Acre     1.25   1.50    1.75       2.00      2.25     2.50        2.75
                             850.00  -1,986 -1,852  -1,719     -1,585    -1,452   -1,318      -1,184
                             950.00  -1,861 -1,702  -1,544     -1,385    -1,227   -1,068        -909
                           1,050.00  -1,736 -1,552  -1,369     -1,185    -1,002     -818        -634
                           1,150.00  -1,611 -1,402  -1,194       -985      -777     -568        -359
                           1,250.00  -1,486 -1,252  -1,019       -785      -552     -318         -84
                           1,350.00  -1,361 -1,102    -844       -585      -327      -68         191
                           1,450.00  -1,236   -952    -669       -385      -102      182         466

								
To top