[This report prepared by WinMax 2.0.6.0 at 9:43:15 AM on Mon 4/25/05] +==============================================================================+ | PRODUCTION COST WORKSHEET | |==============================================================================| | FIELD INFORMATION | | Field ID: 1 Field Name: Field 1 Subfield: | | Operation: Good Guy Enterprises | | State: Indiana County: Tippecanoe | | Year: 2001 Watershed: | |------------------------------------------------------------------------------| | Project: IN_Training_Example.mxj | | Title: Indiana Training Example | | Cost file: IN_Training_Example.mcc | |==============================================================================| | CROP INFORMATION | | Cur crop: Corn Planted: 5/5/01 Harvest: 10/20/01 | | Cur till: Conventional Planter: JD 7000 4 row Fld size: 35.9 Acres | | Cov crop: Rows: 30 Inches Yield: 180 Bu/A | | Prv crop: Wheat Residue: 15% Moisture: 17.4% | |==============================================================================| | SOILS INFORMATION | | Symbol Slope Soil name Field Texture T value Prod. rating | | CtA 1% Crosby 67% SIL 4.0 T/A/Yr | | Md 1% Mahalasville 33% SICL 5.0 T/A/Yr | |==============================================================================| | DIRECT CROP INPUTS Rate/Acre Unit cost Cost/Acre | | Seed | | Becks 5305 30000 Seeds 92.00/80K Bag 34.50 + | |------------------------------------------------------------------------------| | N-P-K fertilizers | | 82-0-0 61 Pound 250.92/Ton 7.65 | | Total applied N-P-K cost 7.65 + | | N applied + P and K removal cost 59.73 | |------------------------------------------------------------------------------| | Manure | | Swine manure (liquid pit) 5100 Gallon 0.00/Gallon 0.00 + | |------------------------------------------------------------------------------| | Pesticides | | Bicep II 3 Quart 37.13/Gallon 27.85 | | Total pesticide cost 27.85 + | |------------------------------------------------------------------------------| | Field operations | | Inject liquid manure (tractor) 1 Trip 53.70/Trip 53.70 | | Chisel (3" points) 1 Trip 10.85/Trip 10.85 | | Disk harrow (tandem) 1 Trip 9.45/Trip 9.45 | | Plant corn (conventional) 1 Trip 12.06/Trip 12.06 | | Cultivate (field) 1 Trip 8.12/Trip 8.12 | | Spray (floater) 1 Trip 5.22/Trip 5.22 | | Apply anhydrous ammonia (side) 1 Trip 6.58/Trip 6.58 | | Harvest corn 1 Trip 22.11/Trip 22.11 | | Total field operation cost 128.09 + | |==============================================================================| | INDIRECT COSTS | | Actual land cash rent value 100.00 + | | Soil loss charge 3.5 Ton < T No charge 0.00 | | Harvest hauling charge 0.08/Bushel 14.40 + | | Drying from 17.4% to 15.0% 2.4 % 0.022/%/Bushel 9.50 + | | Interest on $298.09 for 6 months 10.00% 14.90 + | |==============================================================================| | TOTAL COST 1.87/Bushel 336.90 = | |==============================================================================| | INCOME Yield/Acre Unit price Income/Acre | | Corn @ current price 180.0 Bushel 1.75/Bushel 315.00 + | | Corn @ 5-year price 180.0 Bushel 1.99/Bushel 358.20 | |==============================================================================| | TOTAL INCOME 315.00 = | |==============================================================================| | PROFIT (OR LOSS) (21.90) | +==============================================================================+
+==============================================================================+ | NUTRIENT MANAGEMENT | |==============================================================================| | Field ID: 1 Field Name: Field 1 Subfield: | | Operation: Good Guy Enterprises | | State: Indiana County: Tippecanoe | | Year: 2001 Watershed: | |------------------------------------------------------------------------------| | Project: IN_Training_Example.mxj | | Title: Indiana Training Example | | Cost file: IN_Training_Example.mcc | |------------------------------------------------------------------------------| | Current crop: Corn Yield: 180.0 Bu/A Goal: 180.0 Bu/A | | Cover crop: Yield: Goal: | | Previous crop: Wheat Yield: 65.0 Bu/A | |------------------------------------------------------------------------------| | Phosphorus: 75.0 ppm Soil pH: 6.3 OM: 2.4% | | Potassium: 210.0 ppm CEC: 16.0 Meq/100g Nitrate N: | |==============================================================================| | | | Fertilizer cost analysis | | | | Avail. N P2O5 K2O | | Lb/A Lb/A Lb/A | | Crop nutrient needs 220 0 0 | | | | Previous legume N credit 0 | | | | Nutrients applied as N-P-K 50 0 0 | | | | Nutrients applied as manure 171 168 138 | | | | N applied in irrigation water 0 | | | | Total nutrients supplied 221 168 138 | | | | Excess (deficit) applied 1 168 138 | | | | Value of excess applied ($/A) $0.15 Gas $41.33 Dry $19.04 Dry | | or $0.24 Liq | +==============================================================================+ Explanatory notes: 1. "Total nutrients supplied" is calculated by adding together "Previous legume N credit," "Nutrients applied as N-P-K," "Nutrients applied as manure," and "N applied in irrigation water." 2. "Excess (deficit) applied" is calculated by subtracting "Crop nutrient needs" from "Total nutrients supplied." Parentheses indicate a deficit, which is the additional amount required to meet the crop's needs. If a nutrient need could not be calculated, the corresponding value is blank. Excess phosphorus and potassium will likely be available for crop growth during future growing seasons. Excess nitrogen, however, may be lost due to denitrification, leaching, or other processes that may remove nitrogen from the soil. Important! Excess nutrients such as nitrogen and phosphorus can contribute to environmental problems. You may also be reducing your profit margin by applying more fertilizer than what is needed. 3. This report is intended to be the first step in analyzing fertilization practices. For more information, contact your local Cooperative Extension Service or Natural Resources Conservation Service office.