/kLICS*/(#/-/  Y00 # gi( f$% /W5$ /W5l=<& /W5l=CD6A.-۵u=F% Ft/RLP*/U5jV%/+ |W5du=۝*W5 |W5^/V%/+ W5du 0*W5tVtPt/۞*W5*qqh @THREEONE(h @DARWIN(3'West Virginia University - Extension Service'Annual Crop Budget"(ann_crop.wk1)'Crop Budget For:'No-till corn for silage ^Item 'Units"Quantity" Unit Price "$/Acre!'= = = = PRODUCTION = = = =^ silage 'tons  pw@  ' '= = = = TOTAL CROP VALUE = = = = pw@% '* * * * VARIABLE COST * * * * A 'ESTABLISHMENT -------------------------------------------- ' Seed  'pounds     A@  ' Fertilizer N 'pounds  333333?F@  ' P 'pounds ( 333333?(@  ' K 'pounds  333333?@   ' Lime 'tons ? @  ' Chemicals'a 'qt.   @ @  'b 'qt.  @+@   'qt.     'qt.    ' Equipment Cost ' Till  '/acre  0@  ' Plant '/acre   $@  ' Spray '/acre  @  'TOTAL ESTABLISHMENT COST33333b@ P 'HARVEST & STORAGE COST ' Chopper '/acre  .@  ' Move to storage '/ton.@ V@  ' Storage '/ton.@ .@  # 'TOTAL HARVEST & STORAGE COST ^@ P !"'INTEREST ON INVESTMENT"'dollars"33333b@ " ףp= ?"S+@   #'LABOR #'hr. #ffffff@ #@# <@   $%%' TOTAL VARIABLE COSTS'%%Cs@    &"''* * * * FIXED COSTS * * * * '('Overhead/a('dollars/a ( )"*'< < < < TOTAL COSTS > > > >*%Ccu@  ,'Net over Variable Costs,SeO@ ݟ -'Net over Total Costs-Se@@ ܟ $.'Break-Even for Variable Costs.H4@ ڟ !/'Break-Even for Total Costs/H6@ ٟ