TM
 
 Financial Calculators, Agronomy Wizards and other Interactive Web Services Print Page
 ProfitPlan Calculator -- Total Farm Summary    
   ProfitPlan Calculator -- Corn  Soybeans  Cotton  Rice  Peanuts  Sorghum  Wheat Instructions
           
ProfitPlan Calculator -- Corn  
     
Your Acres -- Corn
Your Acres acres
Base Acres acres 
Your Yields -- Corn
Your Yield bushels 
Base Yield bushels   
Your Prices -- Corn
Your Selling Price  per bushel 
Your County Loan Rate  per bushel
Your Posted County Price  per bushel
National Average Price  per bushel
 
 
Your Revenues Quantity Dollars Dollars  Dollars  Financial
  per  Acre per  Unit per Acre per Crop Ratios
               
Crop Harvest Sales 150.0 bushels 3.00 / bushel 450.00 45,000 92.6%
               
Direct Decoupled Payment     0.24 / bushel 35.70 3,570 7.4%
Counter Cyclical Payment     0.00 / bushel 0.00 0 0.0%
Loan Deficiency Payment     0.00 / bushel 0.00 0 0.0%
Total Federal Payments     0.24 / bushel 35.70 3,570 7.4%
               
Total Revenues     3.24 / bushel 485.70 48,570 100.0%
 
Your Variable Expenses Quantity Dollars Dollars  Dollars  Financial
  per  Acre per  Unit per Acre per Crop Ratios
               
NK Brand Seed Corn  K kernels  per 80K unit 70.00 7,000 14.4%
Bt genetics included  above included  above 0.00 0 0.0%
Cruiser seed treatment included  above included  above 0.00 0 0.0%
Fertilizer PrePlant  pounds  per cwt 20.00 2,000 4.1%
Fertilizer PostPlant  pounds  per cwt 10.00 1,000 2.1%
Bicep II Magnum herbicide  fluid ounces  per gallon 18.00 1,800 3.7%
Callisto herbicide  fluid ounces  per gallon 10.55 1,055 2.2%
Force 3G insecticide  pounds  per pound 16.00 1,600 3.3%
Warrior Zeon insecticide  fluid ounces  per gallon 6.00 600 1.2%
Fuel for Machinery  gallons  per gallon 16.00 1,600 3.3%
Fuel for Irrigation  gallons  per gallon 0.00 0 0.0%
Labor Hired  man hours  per hour 16.00 1,600 3.3%
Grain Drying and Storage      per bushel 15.00 1,500 3.1%
Crop Insurance      per acre 10.00 1,000 2.1%
Field Scouting      per acre 7.00 700 1.4%
Machinery Repair      per acre 10.00 1,000 2.1%
Machinery Lease      per acre 0.00 0 0.0%
Land Rent      per acre 0.00 0 0.0%
Operating Interest      per acre 0.00 0 0.0%
Other Variable Expenses      per acre 0.00 0 0.0%
Total Variable Expenses         224.55 22,455 46.2%
 
Your Marginal Profit         261.15 26,115 53.8%
 
Your Allocated Expenses   Dollars Dollars  Dollars  Financial
      per  Unit per Acre per Crop Ratios
               
Allocated Machinery Expense      per acre 30.00 3,000 6.2%
Allocated Land Expense      per acre 50.00 5,000 10.3%
Allocated Other Expenses      per acre 0.00 0 0.0%
Total Allocated Expenses         80.00 8,000 16.5%
 
Your Net Profit         181.15 18,115 37.3%
 
Quantity of Seeds and Chemicals Quantity per Acre Quantity per Crop
NK Brand Seed Corn 28.0 K kernels 35.0 units 80K
Bicep II Magnum herbicide 64.0 fluid ounces 50.0 gallons
Callisto herbicide 3.0 fluid ounces 2.3 gallons
Force 3G insecticide 4.0 pounds 400.0 pounds
Warrior Zeon insecticide 3.2 fluid ounces 2.5 gallons
 
   
     

Copyright 2008 ProfitableFarming.com Corporation. All use subject to Terms of Use Agreement and Privacy Policy.