Monthly Crop Comments

Supply and Demand Estimates and Profitability Outlook

The following is a summary of the USDA’s monthly World Agricultural Supply and Demand Estimates (WASDE) report. Domestic balance sheets for corn, soybeans, cotton, and wheat are displayed along with price reaction in futures markets for each commodity on the day of the report release. Additionally, supply and demand estimates for key importing and exporting countries are provided for the current month along with change in estimates from the previous report. The Profitability Outlook section contains estimated returns per acre for each commodity based on 2018 Tennessee state average/trend yields and current price offerings (note: cotton prices include a seed and hauling rebate). Variable expenses are based on the University of Tennessee Extension 2023 Row Crop Budgets. Prices are updated monthly; expenses are updated as warranted during the year and may be different than the expenses contained in the 2023 Row Crop Budgets. This section provides an estimation of the current relative profitability amongst major row crops in Tennessee.

The report is prepared monthly by Dr. Aaron Smith.


September 12, 2024 – USDA World Supply and Demand Estimates

Corn

Market Reaction and Price Outlook

December 2024 corn futures closed up 1 ¼ cents at $4.06 with a trading range for the day of $3.97 to $4.09 ¾. March 2025 corn futures closed up 1 cent at $4.24 ½ with a trading range for the day of $4.16 to $4.28. National average corn yield increased 0.5 bu/acre to 183.6 bu/acre, increasing production by 39 million bushels. The report will not change market direction and December futures prices are likely to continue to trade sideways between $3.85 and $4.25.

USDA Summary

This month’s 2024/25 U.S. corn outlook is for smaller supplies and a modest decline in ending stocks. Projected beginning stocks for 2024/25 are 55 million bushels lower based on increases in exports and corn used for ethanol for 2023/24. Corn production for 2024/25 is forecast at 15.2 billion bushels, up 39 million from last month on a 0.5-bushel increase in yield to 183.6 bushels per acre. Harvested area for grain is unchanged at 82.7 million. Total U.S. corn use is unchanged at 15.0 billion bushels. With supply falling and use unchanged, ending stocks are reduced 16 million bushels to 2.1 billion. The season-average corn price received by producers is lowered 10 cents to $4.10 per bushel.

Global coarse grain production for 2024/25 is forecast lower. This month’s 2024/25 foreign coarse grain outlook is for lower production, virtually unchanged trade, and reduced stocks relative to last month. Foreign corn production is forecast down with declines for the EU, Ghana, Russia, and Serbia partially offset by increases for Tanzania and Canada. EU corn production is lowered based on reductions for Romania and Hungary partially offset by an increase for France.

Major global coarse grain trade changes for 2024/25 include larger corn exports for Tanzania and Canada with reductions for Russia, the EU, and Serbia. Corn imports are raised for the EU, Mexico, India, and Thailand but reduced for China, Canada, and Iran. Foreign corn ending stocks are cut 55 million bushels to 10.082 billion, mostly reflecting a reduction for China partly offset by an increase for Tanzania. World corn ending stocks, at 12.141 billion bushels, are down 71 million.

2020/212021/222022/232023/24 Est.2024/25 Projected August2024/25 Projected September2024/25 Change from Previous MonthChange 2024/25-2023/24
 Planted and Harvested Acres & Yield
Planted (Million)90.792.988.294.690.790.70.0-3.9
Harvested (Million)82.38578.786.582.782.70.0-3.8
U.S. Avg. Yield (Bu/Acre)171.4176.7173.4177.3183.1183.60.56.3
 Supply (Million Bushels)
Beg. Stocks1,9191,2351,3771,3601,8671,812-55452
Production14,11115,01813,65115,34215,14715,18639-156
Imports2424393025250-5
Total Supply16,05516,27715,06616,73217,03817,022-16290
 Use & Ending Stocks (Million Bushels)
Feed and Residual5,6075,6715,4865,7755,8255,825050
Ethanol5,0285,3205,1765,4655,4505,4500-15
Food, Seed & Industrial1,4391,4371,3821,3901,3901,39000
Exports2,7472,4721,6622,2902,3002,300010
Total Use14,82114,90013,70614,92014,96514,965045
U.S. Ending Stocks1,2351,3771,3601,8122,0732,057-16245
Foreign Stocks10,29410,85810,56110,37810,13810,082-56-296
 Price and Stocks to Use Ratio
U.S. Avg. Season Price ($/Bu)$4.53$6.00$6.54$4.65$4.20$4.10-$0.10-$0.55
U.S. Stocks/Use8.33%9.24%9.92%12.14%13.85%13.75%$0.001.60%
Source: USDA-WASDE September 12, 2024

World Corn Supply and Use (Million Bushels) 2024/25 Current Month

Country / RegionBeginning StocksProductionImportsDomestic FeedDomestic TotalExports Ending Stocks
World12,19047,9737,29930,39948,0237,53412,139
United States1,81215,185255,82512,6652,3002,057
Total Foreign10,37832,7877,27424,57435,3585,23410,082
        Argentina612,00804055831,41769
        Brazil1915,000592,4803,2081,929112
        Russia30531235840215012
        South Africa42669027252812657
        Ukraine611,071112215994529
        Egypt56299307508606056
        E.U.2942,3237482,1852,964130271
        Japan521610480612050
        Mexico1249848861,1531,8901104
        Southeast Asia1281,2397281,6141,95322120
        South Korea764465374467078
        Canada73598874026187565
        China8,32111,4958279,09412,32218,320
ROW8696,5652,5545,1279,046439739
Source: USDA-WASDE September 12, 2024

World Corn Supply and Use (Million Bushels): Current-Previous Month 2024/25

Country / RegionBeginning StocksProductionImportsDomestic FeedDomestic TotalExports Ending Stocks
World44-49-18-2466-4-72
United States-5539-16
Total Foreign99-88-17-2466-4-56
        Argentina
        Brazil39-3939
        Russia-24-4-4-16-4
        South Africa
        Ukraine
        Egypt
        E.U.-5939-12-12-8
        Japan
        Mexico16203535
        Southeast Asia121212
        South Korea
        Canada1028-208882
        China20-79-59
ROW14-3310-24-13126
Source: USDA-WASDE September 12, 2024

Cotton

Market Reaction and Price Outlook

December 2024 cotton futures closed up 0.77 cents at 70.38 with a trading range for the day of 69.30 to 70.59 cents. March 2025 cotton futures closed up 0.64 cents at 71.81 cents with a trading range for the day of 70.82 to 72.10 cents. Foreign and domestic stocks were decreased 840,000 bales compared to last month. Prices will continue to remain in the low 70 cents until demand improves.

USDA Summary

The U.S. cotton balance sheet for 2024/25 shows lower production, exports, and ending stocks compared to last month. Beginning stocks and domestic use are unchanged. The September NASS forecast of U.S. production is 14.5 million bales, down about 600,000 bales from August, largely due to reduced yields for upland cotton in the Southwest. The all-cotton yield forecast of 807 pounds per acre is 33 pounds lower than last month. With lower production for 2024/25, exports are reduced 200,000 bales to 11.8 million, and ending stocks are decreased 500,000 bales to 4.0 million, or 29 percent of projected use. The 2024/25 season-average upland farm price is unchanged at 66 cents per pound. Revisions to the 2023/24 U.S. cotton balance sheet include a 400,000-bale increase in beginning stocks and a similar reduction in unaccounted based on revised data and methodologies. For more information, see this month’s edition of the Foreign Agricultural Service’s Cotton: World Markets and Trade.

In the global cotton balance sheet for 2024/25, production, consumption, trade, and beginning and ending stocks are all reduced. World production is lowered by about 1.2 million bales as smaller crops in the United States, India, and Pakistan more than offset a larger crop in China. World consumption is reduced about 460,000 bales, largely due to a 200,000-bale decrease in Vietnam and 100,000-bale reductions in Bangladesh and Turkey. World trade is lowered about 550,000 bales as reduced imports by China, Vietnam, Turkey, and Bangladesh offset an increase in India. World ending stocks are reduced 1.1 million bales from August to about 76.5 million. The forecast for the world price of cotton, represented by the “A” Index, is unchanged at 81.5 cents. The 2023/24 global balance sheet is revised to reflect higher beginning stocks and mill use, and lower ending stocks. Production and trade are marginally reduced.

2020/212021/222022/232023/24 Est.2024/25 Projected August2024/25 Projected September2024/25 Change from Previous MonthChange 2024/25-2023/24
 Planted and Harvested Acres & Yield
Planted (Million)12.0911.2113.7510.2311.1711.1700.94
Harvested (Million)8.2210.267.296.448.638.6302.19
U.S. Average Yield (lb/acre)853820953899840807-33-92
 Supply (Million 480 Pound Bales)
Beg. Stocks7.253.154.64.653.153.150-1.5
Production14.6117.5214.4712.0715.1114.51-0.62.44
Imports00.01000.010.0100.01
Total Supply21.8620.6819.0716.7218.2717.67-0.60.95
 Use and Stocks (Million 480 Pound Bales)
Domestic2.42.552.051.851.91.900.05
Exports16.3514.4812.4511.751211.8-0.20.05
Total Use18.7517.0314.513.613.913.7-0.20.1
U.S. Ending Stocks3.154.054.653.154.54-0.50.85
Foreign Stocks83.1572.2771.3272.4673.1172.49-0.620.03
Chinese Stocks37.7938.0633.3637.6237.0636.84-0.22-0.78
 Price and Stocks to Use Ratio
U.S. Avg. Season Price ($/lb)$0.663$0.914$0.848$0.76$0.66$0.66$0.00-$0.10
U.S. Stocks/Use16.8%24%32%23%32%29%-3.18%6.04%
Chinese Stocks/Use95.7%115.3%88.5%99.0%97.5%96.9%-0.58%-2.05%
Source: USDA-WASDE September 12, 2024

World Cotton Supply and Use (Million 480 lb Bales) 2024/25 Current Month

Country / RegionBeginning StocksProductionImportsDomestic UseExportsLossEnding Stocks
World75.61116.4242.99115.7542.99-0.2176.49
United States3.1514.510.011.911.8-0.034
Total Foreign72.46101.9142.98113.8531.19-0.1872.49
       Central Asia3.385.270.034.081.3803.22
       Afr. Fr. Zone1.294.8100.14.6501.36
       Australia4.19500.015.4-0.183.96
       Brazil3.1716.70.013.312.504.08
       India10.17242.325.51.309.67
       Mexico0.240.830.931.550.200.24
       China37.6227.89.5380.08036.84
       E.U.0.321.360.540.561.2500.41
       Turkey1.4144.77.50.801.81
       Pakistan1.855.749.60.0501.9
       Indonesia0.40220.0100.39
       Thailand0.0900.40.42000.08
       Bangladesh1.590.167.77.7001.74
       Vietnam1.0306.96.9001.04
ROW5.716.283.976.633.570.005.75
Source: USDA-WASDE September 12, 2024

World Cotton Supply and Use (Million 480 lb Bales): 2024/25 Current-Previous Month

Country / RegionBeginning StocksProductionImportsDomestic UseExportsLossEnding Stocks
World-0.17-1.22-0.64-0.46-0.550.10-1.12
United States-0.6-0.20.11-0.5
Total Foreign-0.17-0.62-0.65-0.46-0.35-0.62
       Central Asia0.08-0.020.1
       Afr. Fr. Zone0.01-0.11-0.130.04
       Australia0.040.05
       Brazil
       India-0.4-0.50.3-0.2-0.4
       Mexico0.03-0.02
       China-0.010.3-0.5-0.22
       E.U.-0.03-0.01-0.01-0.03
       Turkey-0.02-0.1-0.1-0.02
       Pakistan0.2-0.3-0.1
       Indonesia
       Thailand-0.01-0.01
       Bangladesh-0.1-0.1
       Vietnam-0.02-0.2-0.2-0.01
ROW0.07-0.12-0.01-0.05-0.01-0.02
Source: USDA-WASDE September 12, 2024

Soybeans

Market Reaction and Price Outlook

November 2024 soybean futures were up 10 ¼ cents for the day closing at $10.10 ¾ with a trading range for the day of $9.97 ¼ to $10.17 ¼.  January 2025 soybean futures closed up 10 ½ cents at $10.29 ½ with a trading range for the day of $10.15 ¾ to $10.35 ¼.  A dry start to the Brazilian production season has the potential to provide price support, however record projected global stocks of 4.945 billion bushels will limit the magnitude of the advances.

USDA Summary

U.S. soybean supply and use changes for 2024/25 include lower beginning stocks, production, and ending stocks. Lower beginning stocks reflect a slight increase to crush for 2023/24. Soybean production for 2024/25 is projected down 3 million bushels to 4.6 billion. With 2024/25 soybean crush and exports unchanged, ending stocks are projected at 550 million bushels, down 10 million from last month. The U.S. season-average soybean price is forecast unchanged at $10.80 per bushel. The soybean meal and soybean oil prices are also unchanged at $320 per short ton and 42 cents per pound, respectively. Other changes this month include lower peanut and cottonseed production.

Foreign 2024/25 oilseed production is reduced, mainly on lower rapeseed production for the EU and lower sunflowerseed production for the EU, Ukraine, Kazakhstan, and Moldova. Foreign soybean production is raised 22 million bushels on higher production for Paraguay and Canada partly offset by lower output for the EU and Serbia. Production for Paraguay is increased for 2022/23 through 2024/25 on higher area. Production in Paraguay for 2023/24 is raised to reflect the strong pace of exports and crush to date.

Global soybean trade for 2024/25 is increased to 6.673 billion bushels on higher exports for Paraguay and imports for Argentina. Global soybean ending stocks are increased 11 million bushels to 4.946 billion as higher stocks for Argentina and Canada are partly offset by lower stocks for the United States and the EU.

2020/212021/222022/232023/24 Est.2024/25 Projected August2024/25 Projected September2024/25 Change from Previous MonthChange 2024/25-2023/24
 Planted and Harvested Acres & Yield
Planted (Million)83.487.287.583.687.187.10.03.5
Harvested (Million)82.686.386.282.486.386.30.03.9
U.S. Avg. Yield (Bu/Acre)51.051.749.650.653.253.20.02.6
 Supply (Million Bushels)
Beg. Stocks525257274264345340-576
Production4,2164,4644,2704,1654,5894,586-3421
Imports2016252015150-5
Total Supply4,7614,7374,5694,4494,9494,941-8492
 Use & Ending Stocks (Million Bushels)
Crushing2,1412,2042,2122,2952,4252,4250130
Exports2,2662,1521,9801,7001,8501,8500150
Seed and Residual9710711411411411622
Total Use4,5044,4634,3054,1094,3894,3912282
U.S. Ending Stocks257274264340560550-10210
Foreign Stocks3,4303,1463,4423,7854,3754,39520610
 Price and Stocks to Use Ratio
U.S. Average Season Price ($/Bu)$10.80$13.30$14.20$12.50$10.80$10.80$0.00-$1.70
U.S. Stocks/Use5.71%6.14%6.13%8.27%12.76%12.53%-0.23%4.25%
Source: USDA-WASDE September 12, 2024

World Soybean Supply and Use (Million Bushels) 2024/2025 Current Month

Country / RegionBeginning StocksProductionImportsDomestic CrushDomestic TotalExports Ending Stocks
World4,12415,7706,53112,73814,8076,6744,945
United States3404,586152,4252,5411,850550
Total Foreign3,78511,1846,51610,31312,2664,8244,395
        Argentina8951,8742201,4701,7491651,075
        Brazil1,0246,21061,9842,1353,8581,246
        Paraguay7412112913526816
        China1,5767614,0053,7854,65941,678
        E.U.501065365596251156
        S.E. Asia3017368184371044
        Mexico106246244247015
ROW1931,8001,1341,9592,345517265
Source: USDA-WASDE September 12, 2024

World Soybean Supply and Use (Million Bushels): 2024/2025 Current-Previous Month

Country / RegionBeginning StocksProductionImportsDomestic CrushDomestic TotalExports Ending Stocks
World-41717351510
United States-5-32-10
Total Foreign12117331520
        Argentina1818
        Brazil22
        Paraguay1818
        China
        E.U.-4-3
        S.E. Asia
        Mexico
ROW-16-133-34
Source: USDA-WASDE September 12, 2024

Wheat

Market Reaction and Price Outlook

December 2024 wheat futures closed down ¾ cents at $5.78 ½ with a trading range for the day of $5.73 ¼ to $5.91 ¾. July 2025 wheat futures closed down 1 cent for the day at $6.13 ¼ with a trading range for the day of $6.08 ¼ to $6.24 ¾. No major changes to the domestic supply and demand projections, and only minor changes to the foreign estimates, leave the price outlook unchanged compared to last month.

USDA Summary

The 2024/25 U.S. wheat outlook is unchanged relative to last month. The projected season-average farm price remains at $5.70 per bushel.

The global wheat outlook for 2024/25 is for larger supplies, consumption, trade, and ending stocks. Supplies are projected to increase 55 million bushels to 39.025 billion as higher beginning stocks more than offset lower production. Beginning stocks are raised primarily on Canada as Statistics Canada 2023/24 ending stocks were significantly higher than USDA’s previous estimate. Canada’s ending stocks were also raised substantially higher for 2021/22 and 2022/23 based on Statistics Canada revisions. World wheat production is lowered 51 million bushels to 29.281 billion, but remains a record, as a reduction in the EU is only partially offset by higher production for Australia and Ukraine. The EU is reduced 147 million bushels to 4.556 billion on unfavorable harvest weather for France and Germany. Australia’s production is raised 73 million bushels to 1.176 billion on favorable conditions in Western Australia, New South Wales, and Queensland. Ukraine is raised 26 million bushels to 819 million based on harvest data released by the Ministry of Agriculture.

Global consumption is increased 33 million bushels to 29.575 billion, primarily on higher feed and residual use for several countries more than offsetting a reduction for the EU. World trade is raised 62 million bushels to 7.955 billion as higher exports for Australia, Canada, and Ukraine more than offset a reduction for the EU. Projected 2024/25 global ending stocks are raised 22 million bushels to 9.45 billion as increases for Canada, Brazil, and Kazakhstan more than offset reductions for Australia, Turkey, and several other countries.

2020/212021/222022/232023/24 Est.2024/25 Projected August2024/25 Projected September2024/25 Change from Previous MonthChange 2024/25-2023/24
 Planted and Harvested Acres & Yield
Planted (Million)44.546.745.849.646.346.30-3.3
Harvested (Million)36.837.135.537.337.937.900.6
U.S. Avg. Yield (Bu/Acre)49.744.346.548.652.252.203.6
 Supply (Million Bushels)
Beg. Stocks1,0288456745707027020132
Production1,8281,6461,6501,8121,9821,9820170
Imports100961221381051050-33
Total Supply2,9562,5882,4462,5202,7892,7890269
 Use & Ending Stocks (Million Bushels)
Food96197197296196496403
Seed6458686462620-2
Feed93887486110110024
Exports9947967627078258250118
Total Use2,1111,9131,8761,8181,9611,9610143
U.S. Ending Stocks8456745707028288280126
Foreign Stocks9,6769,3459,4859,0448,6028,62422-420
 Price and Stocks to Use Ratio
U.S. Avg. Season Price ($/Bu)$5.05$7.63$8.83$6.96$5.70$5.70$0.00-$1.26
U.S. Stocks/Use40.03%35.23%30.38%38.61%42.22%42.22%0.00%3.61%
Source: USDA-WASDE September 12, 2024

World Wheat Supply and Use (Million Bushels) 2024-25 Current Month

Country / RegionBeginning StocksProductionImportsDomestic FeedDomestic TotalExports Ending Stocks
World9,74629,2807,7265,58229,5757,9559,451
United States7021,9821051101,136825828
Total Foreign9,04427,2997,6215,47228,4397,1308,624
        Argentina16866109259423148
        Australia1121,1767147276919101
        Canada1681,28620165353955166
        European Union5394,5564231,6353,9961,157364
        Russia3743,050115881,4241,764248
        Ukraine2681938125755140
        Bangladesh40402549292042
        Brazil583492021843711061
        China4,9425,1444411,2135,548374,942
        Japan4343195242241145
        N. Africa4055901,172531,72059389
        Nigeria16420201841425
        Sel. Mideast4678126801151,48430445
        Southeast Asia18801,0863551,03947188
        India2764,189112204,15211312
        Kazakhstan1225883773257386104
        United Kingdom1333991182395331898
ROW9673,5932,7605276,005639904
Source: USDA-WASDE September 12, 2024

World Wheat Supply and Use (Million Bushels): 2024/2025 Current-Previous Month

Country / RegionBeginning StocksProductionImportsDomestic FeedDomestic TotalExports Ending Stocks
World106-516928326122
United States
Total Foreign106-516928326122
        Argentina
        Australia-1973181873-37
        Canada10118113753
        European Union-27-14718-55-55-92-9
        Russia
        Ukraine-226-11-15371
        Bangladesh15114
        Brazil1818
        China
        Japan
        N. Africa1616
        Nigeria1148
        Sel. Mideast-4-4-1-7
        Southeast Asia6651645-3
        India
        Kazakhstan1818
        United Kingdom1818-18
ROW4-4-37-13-24-22
Source: USDA-WASDE September 12, 2024

Profitability Update

2024 Estimated Returns – Non-Irrigated

The profitability outlook has been updated after the release of the September 12, 2024, USDA WASDE and Crop Production reports. For the table below, non-irrigated yields are average yields for Tennessee from the USDA Crop Production Report. Prices used for grain, oilseeds, and cotton are based on current Tennessee harvest cash prices provided by USDA AMS. Revenue estimates do not consider any government payments (crop insurance, ARC or PLC, etc.). Costs shown below are based on the 2024 UT Extension Row Crop budgets with adjustments made where warranted. Land cost was estimated as a cash rent at the USDA NASS state average for non-irrigated cropland of $117 per acre. Substantial variation in land costs exist in Tennessee. Additional details on expenses can be found in the 2024 UT Crop Budgets.

Based on projected yields, prices, and expenses returns over specified costs for corn, cotton, soybeans, and wheat/soybeans are showing a -$241, -$157, -$135, and -$124 per acre net returns. Producers with higher yields or lower cost structures may attain improved net returns over specified costs. The table below should be used as a guide as yields, prices, and expenses will vary among producers and locations. Expenses will also vary among producers and production systems.

Please contact your local County Extension office or Extension Specialist – Farm Management for assistance in developing a budget or financial plan for your farm.

CottonSoybeansCornWheat/Soybeans
Yield – Crop Production Report (Tennessee)1,1144615376/40
Current Price (as of 9/12/2024)$0.70$9.72$3.72$5.47/$9.72
Revenue$780$447$569$853
Variable Expenses$610$305$520$590
Returns Over Variable$170$142$49$263
Land Costs (Cash Rent – NASS State Average)$117$117$117$117
Returns Over Variable and Land Costs$53$25($68)$146
Fixed Costs (Capital Recovery and Management Labor)$210$160$173$270
Returns Over Specified Costs($157)($135)($241)($124)
Breakeven Price at Estimated Yield and Specified Cost$0.84$12.65$5.29$5.50/$10.75

2024 Estimated Returns – Irrigated

The profitability outlook has been updated after the release of the September 12, 2024, USDA WASDE and Crop Production reports. For the table below, irrigated yields were estimated as: 240 bushels per acre for corn, 65 bushels per acre for full-season soybeans, 1,450 pounds per acre cotton, and 85 bushels of wheat and 55 bushels of soybeans for double crop wheat/soybeans. Prices used for grain and cotton sales are based on current Tennessee harvest cash prices provided by USDA AMS. Revenue estimates do not consider any government payments (crop insurance, ARC or PLC, etc.). Costs shown below are based on the 2024 UT Extension Row Crop budgets with adjustments made where warranted. Irrigation fixed costs and energy costs will vary greatly among producers and irrigation systems. Land cost was estimated as cash rent of $197/acre (USDA NASS state average for irrigated cropland in Tennessee). Substantial variation in land costs exist in Tennessee. Additional details on expenses can be found in the 2024 UT Crop Budgets.

Based on projected yields, prices, and expenses corn, cotton, soybeans, and wheat/soybeans are showing returns of -$305, -$242, -$208, and -$272 per acre net returns. Producers with higher yields or lower cost structures may attain improved net returns over specified costs. The table below should be used as a guide as yields, prices, and expenses will vary among producers and locations. Expenses will vary among producers and production systems.

Please contact your local County Extension office or Extension Specialist – Farm Management for assistance in developing a budget or financial plan for your farm.

CottonSoybeansCornWheat/Soybeans
Estimated Yield (lb or bu)1,4506524085/55
Current Price (as of 9/12/2024)$0.70$9.72$3.72$5.47/$9.72
Revenue$1,015$632$893$1,000
Variable Expenses (includes energy cost)$735$380$720$720
Fixed Irrigation Costs per Acre$100$100$100$100
Returns Over Variable & Fixed IR Costs$180$152$73$180
Land Costs (Cash Rent – NASS State Average)$197$197$197$197
Returns Over Variable, IR Fixed Cost and Land Costs($17)($45)($124)($17)
Fixed Costs (Capital Recovery and Management Labor)$225$163$181$255
Returns Over Specified Costs($242)($208)($305)($272)
Breakeven Price at Estimated Yield and Specified Cost$0.87$12.92$4.99$7.48/$11.56