TM
 
 Financial Calculators, Agronomy Wizards and other Interactive Web Services  Print Page
 ProfitPlan Calculator -- Total Farm Summary Instructions
   ProfitPlan Calculator  Corn  Soybeans  Cotton  Rice  Peanuts  Sorghum  Wheat    
           
ProfitPlan Calculator -- Total
  Corn Soybeans Cotton Rice Peanuts Sorghum Wheat Total
                 
Your Acres acres acres acres acres acres acres acres  
Your 2007 Production Acres 700
Your Base Acres 700
 
Your Yields bushels bushels pounds pounds pounds bushels bushels  
Your 2007 Production Yields  
Your Base Yields  
 
Your Prices $ / bu $ / bu $ / cwt $ / cwt $ / ton $ / bu $ / bu  
Your 2007 Selling Price  
Your 2007 County Loan Rate  
Your 2007 Posted County Price  
USDA 2007 National Average Price  
     
 
 
Federal Price Support  hide                
  $ / bu $ / bu $ / cwt $ / cwt $ / ton $ / bu $ / bu  
National Target Price 2.63 5.80 72.40 10.50 495.00 2.57 3.92  
National Direct Payment Rate 0.28 0.44 6.67 2.35 36.00 0.35 0.52  
Counter Cyclical Trigger Price 2.35 5.36 65.73 8.15 459.00 2.22 3.40  
National Loan Rate 1.95 5.00 52.00 6.50 355.00 1.95 2.75  
Counter Cyclical Maximum 0.40 0.36 13.73 1.65 104.00 0.27 0.65  
 
 
Your Dollars per Crop  hide                
 
Crop Sales Revenue 60,000 26,800 52,584 48,900 59,670 19,980 23,800 291,734
 
Direct Decoupled Payment 3,570 1,870 4,536 11,985 3,978 2,678 3,094 31,710
Counter Cyclical Payment 0 0 0 0 0 0 0 0
Loan Deficiency Payment 0 0 0 0 0 0 0 0
Total Federal Payments 3,570 1,870 4,536 11,985 3,978 2,678 3,094 31,710
 
Total Revenues 63,570 28,670 57,120 60,885 63,648 22,658 26,894 323,444
 
Variable Expenses 22,455 12,926 27,787 29,144 29,703 13,119 15,207 150,341
Marginal Profits 41,115 15,744 29,332 31,741 33,945 9,539 11,687 173,104
 
Allocated Expenses 8,000 8,000 8,000 8,000 8,000 8,000 8,000 56,000
Net Profits 33,115 7,744 21,332 23,741 25,945 1,539 3,687 117,104
 
 
   
       
 
Advanced Financial Analysis              
  Corn Soybeans Cotton Rice Peanuts Sorghum Wheat Total
Your Dollars per Acre  hide                
 
Crop Sales Revenue 600.00 268.00 525.84 489.00 596.70 199.80 238.00  
 
Direct Decoupled Payment 35.70 18.70 45.36 119.85 39.78 26.78 30.94  
Counter Cyclical Payment 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
Loan Deficiency Payment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Federal Payments 35.70 18.70 45.36 119.85 39.78 26.78 30.94  
 
Total Revenues per Crop 635.70 286.70 571.20 608.85 636.48 226.58 268.94  
 
Variable Expenses 224.55 129.26 277.87 291.44 297.03 131.19 152.07  
Marginal Profit 411.15 157.44 293.32 317.41 339.45 95.39 116.87  
 
Allocated Expenses 80.00 80.00 80.00 80.00 80.00 80.00 80.00  
Net Profit 331.15 77.44 213.32 237.41 259.45 15.39 36.87  
 
 
Your Dollars per Unit  hide                
 
Crop Sales Revenue 4.00 5.36 65.73 8.15 459.00 2.22 3.40  
 
Direct Decoupled Payment 0.24 0.37 5.67 2.00 30.60 0.30 0.44  
Counter Cyclical Payment 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
Loan Deficiency Payment 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
Total Federal Payments 0.24 0.37 5.67 2.00 30.60 0.30 0.44  
 
Total Revenues per Crop 4.24 5.73 71.40 10.15 489.60 2.52 3.84  
 
Variable Expenses 1.50 2.59 34.73 4.86 228.49 1.46 2.17  
Marginal Profit 2.74 3.15 36.67 5.29 261.11 1.06 1.67  
 
Allocated Expenses 0.53 1.60 10.00 1.33 61.54 0.89 1.14  
Net Profit 2.21 1.55 26.67 3.96 199.58 0.17 0.53  
 
 
Your Financial Ratios  hide                
 
Crop Sales Revenue 94.4% 93.5% 92.1% 80.3% 93.8% 88.2% 88.5% 90.2%
 
Direct Decoupled Payment 5.6% 6.5% 7.9% 19.7% 6.3% 11.8% 11.5% 9.8%
Counter Cyclical Payment 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
Loan Deficiency Payment 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
Total Federal Payments 5.6% 6.5% 7.9% 19.7% 6.3% 11.8% 11.5% 9.8%
 
Total Revenues per Crop 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0%
 
Variable Expenses 35.3% 45.1% 48.6% 47.9% 46.7% 57.9% 56.5% 46.5%
Marginal Profit 64.7% 54.9% 51.4% 52.1% 53.3% 42.1% 43.5% 53.5%
 
Allocated Expenses 12.6% 27.9% 14.0% 13.1% 12.6% 35.3% 29.7% 17.3%
Net Profit 52.1% 27.0% 37.3% 39.0% 40.8% 6.8% 13.7% 36.2%
 
 
 
   
     

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