?kLICS*2&&22/ Y 30 # gi( f$% /W5  /W5 /U" /W5 /UCDA.-"W5LW54(O+ /UJW5B޵/UJ% JlDP1DSK0W5W5<rI!ޜ//+W5<I!ޜ//+lW5~/U<<-& /W5  /W5 /U" /W5 /UCDA.-"W5LW54(O+ /UJW5B޵/UJ% JlDP1DSK0W5W5<rI!ޜ//+W5<I!ޜ//+lW5~/U<<-'( /W5 ( PB)'*-<<-/+W5SW5lW5lW|BV.- /U.. /RPA.-W5/W5(O+ /U,W5$ߵ/U,h% ,t/RLP*/U1PV%/+bW5~/Uvߝ*rW5bW5^/xV%/+W5~ 0*W59VtPt/ߞ*W5*qqh @THREEONE(h @DARWIN(4'West Virginia University - Extension Service' Hay Budget"(hay.wk1) 'Item 'Units"Quantity"Unit Price ^$/Acre!'= = = = PRODUCTION = = = = 'Hay yield 'tons  2b@  'Harvests/year 'times  'Stand Life 'years  ' '= = = = TOTAL CROP VALUE = = = =    b@   & '* * * * VARIABLE COSTS * * * *   @ 'ESTABLISHMENT -------------------------------------------    ' Seed  'clover  'pounds    @  'orchardgrass 'pounds  ?  ' Fertilizer N 'pounds  Q?  ' P 'pounds  Q?  ' K 'pounds  Q?   ' Lime 'tons    ' Fertilizer spreading '/acre     '/acre     '/acre     '/acre    ' Other  'ESTABLISHMENT COSTS P"'PRORATED ESTABLISHMENT COST  'INTEREST ON INVESTMENT 1?  #'ANNUAL COST OF ESTABLISHMENT   7'ANNUAL MAINTENANCE & HARVESTING ---------------- ' Mowing '/acre@ >@  ' Raking '/acre@ $@   ' Baling  '/acre @   >@  !' Hauling !'/ton!@ ! !>@  "' Fertilizer N "'pounds "x "333333?"B@  #' P #'pounds#B@    # ףp= ?#Q)@  $' K $'pounds$`@ -  $ ףp= ?$L8@   %' Lime %'ton % %%  &' Fertilizer spreading  &'/acre & &&@  ''ANNUAL MAINTENANCE COST'Qe@ P$(' TOTAL VARIABLE COST/ACRE(Qe@   )"*'* * * * FIXED COSTS * * * * *+'Overhead/a + ,#-'< < < < TOTAL COSTS > > > >!-Qe@  /'Net over Variable Costs/(\B7 ڟ 0'Net over Total Costs0(\B7 ٟ $1'Break-Even for Variable Costs1:mL@ ՟  1!2'Break-Even for Total Costs2:mL@ ԟ  2