Viterra Profit Planner

VITERRA PROFIT PLANNER
The cells indicating your Projected 2011 crop can be changed to reflect your individual crop choice. Yields, expected price, and costs for each respective crop are entered in the white cells in the column below your selected crop.
All white cells can be altered to reflect your situation.
Projected 2011
YIELD
PRICE
Breakeven Price
Breakeven Yield
TOTAL REVENUE
Seed & Treatment
To change fertilizer values go to the bottom of the spreadsheet.
Nitrogen
Phosphorous
Potassium
Sulphur
Zinc/Copper
Fertilizer
Herbicide
Insecticide
Fungicide
Repairs
Fuel
Insurance
Custom Application
Operating Interest
Misc
OPERATING EXPENSES
OPERATING MARGIN / ACRE

WHOLE FARM
SEEDED ACRES
OPERATING PROFIT / FIELD
TOTAL OPERATING* PROFIT:	"-"	TOTAL ACRES:		OPERATING PROFIT $/AC
TOTAL OPERATING* PROFIT:	"-"	TOTAL ACRES:		OPERATING PROFIT $/AC
FIXED COSTS
FIXED COSTS
Land Investment/Long Term Lease
Machinery/Building Depreciation/Investment
Long Term Loan Interest
Property Taxes
TOTAL FIXED COSTS				/ACRE
NET FIXED COSTS				/ACRE

SUMMARY OF FERTILIZER COSTS
LBS OF NUTRIENTS
N
P
K
S
Cu/Zn

Fertilizer Costs (enter the fertilizer analysis and $ per tonne in white cells, for Cu/Zn enter $/lb)
Nutrient	$/lb	N	P	K	S	$ / Tonne
NITROGEN:
PHOSPHORUS:
POTASSIUM:
SULFUR:
Cu/Zn

The Profit Planner is a management tool to assist you in examining different cropping options, under different pricing assumptions. We recognize that markets are constantly changing and for this reason it is important to ensure you change the appropriate values in the tool to reflect your projections. * All figures are as of September 21, 2011 and are for illustration only.