GRAZING ECONOMICS
GUELL BROS GRASS TRIAL
FOR SEEDED YEAR (1999)
FOND DU LAC COUNTY, WI
EXPENSE VS. RETURN (3 YEAR PRO-RATING OF ESTABLISHMENT COST)
Multi 116			*RETURN		EXPENSE		DIFFERENCE
Low Seed Rate			$ 398.00		$   60.17		$ 337.83
Low Seed Rate + N			$ 565.00		$   92.17		$ 472.83
High Seed Rate			$ 440.00		$   80.55		$ 359.45
High Seed Rate + N			$ 431.00		$112.55		$ 318.45
Multi 117
Low Seed Rate			$ 509.00		$   61.90		$ 447.10
Low Seed Rate + N			$ 534.00		$   93.90		$ 440.10
High Seed Rate			$ 506.00		$   83.88		$ 422.12
High Seed Rate + N			$ 691.00		$115.88		$ 575.12
Multi 400
Low Seed Rate			$ 589.00		$   58.98		$ 530.02
Low Seed Rate + N			$ 635.00		$   90.98		$ 544.02
High Seed Rate			$ 526.00		$   78.15		$ 447.85
High Seed Rate + N			$ 583.00		$110.15		$ 472.85
Multi 800
Low Seed Rate			$ 409.00		$   66.58		$ 342.42
Low Seed Rate + N			$ 563.00		$   98.58		$ 464.42
High Seed Rate			$ 463.00		$   93.22		$ 369.78
High Seed Rate + N			$ 652.00		$125.22		$ 526.78
*RETURN = MILK $ PER ACRE (# milk/acre X $9.50/cwt)