Worksheet |
|
| Seed cost ($/Bag) |
|
Expected yield (Bu/Acre) |
|
|
|
|
Planting population (seeds/Acre) |
|
Hauling charge ($/ Bu) |
|
|
|
|
Planting operation ($/Acre) |
|
18-46-0 ($/Ton) |
|
|
|
| Tillage costs ($/Acre) |
|
18-46-0 usage (#/Acre) |
|
|
|
|
Pre herbicide ($/Acre) |
|
0-0-60 ($/Ton) |
|
|
|
|
Herbicide+N app. ($/Acre) |
|
0-0-60 usage (#/Acre) |
|
|
|
|
Insecticide ($/Acre) |
|
Dry fertilizer app ($/Acre) |
|
|
|
|
Insecticide application ($/Acre) |
|
|
|
|
|
|
Nitrogen ($/unit N) use calculator to right |
|
Contracted grain (Bu/Acre) |
|
Percent N (32,28,82,etc.) |
|
|
Nitrogen Rate (units N / Acre) |
|
Avg. price per Bu. Sold |
|
Price per ton |
|
|
Post Herbicide ($/Acre) |
|
Expected price to sell remaining Bu. |
|
|
|
|
Post application ($/Acre) |
|
Other income (Insurance, USDA, etc) |
|
Price per unit N |
|
|
Combine ($/Acre) |
|
|
|
|
|
| Insurance ($/Acre) |
|
|
|
|
|
|
Drying ($/Acre) |
|
|
|
|
|
|
Other costs ($/Acre) |
|
|
|
|
|
|
Rent ($/Acre) |
|
|
|
|
|
|
Cost of Input |
Estimated Sales |
|
|
|
|
Seed |
|
Expected Bushels / Acre |
|
|
|
|
Planting |
|
Bushels / Acre sold |
|
|
|
|
Tillage |
|
Avg. price of forward sold Bu. |
|
|
|
|
Pre Herbicide and application |
|
|
|
|
|
|
Insecticide and application |
|
Income on contracted Bu. |
|
|
|
|
Post herbicide and application |
|
Income expected on remainder |
|
|
|
|
Nitrogen |
|
|
|
|
|
|
Dry Fertilizer and application |
|
|
|
|
|
|
Combine |
|
Total income per acre (grain) |
|
|
|
|
Insurance |
|
Other income |
|
|
|
|
Drying |
|
|
|
|
|
|
Hauling Charges |
|
|
|
|
|
|
Rent |
|
|
|
|
|
|
Other costs |
|
|
|
|
|
|
|
|
|
|
|
|
Total Costs ($/Acre) |
|
Total Income ($/Acre) |
|
|
|
|
|
|
|
|
|
|
Net income per acre |
|
|
|
|
|