Page 40 of the Precision Farming
Profitability book. In the example, the total |
|
|
lime for
the field should be 30 tons (6ton*3acres+3ton*4acres +0ton*3 acres = 30 ton),
not 24 tons. |
This
error has effects through the subsequent calculations, so that Table 2 on p.
41 is a lime cost for the |
Site-Specific
option of $189 annually, instead of $151.20, and the Average Net per
field/year is -$27.26. |
A corrected
spreadsheet is provided below. |
|
|
VRT Lime Example
Economic Calculations - Corrected |
|
|
Corn Yield Goal |
|
180 |
bu./a |
|
Soy Yield Goal |
|
60 |
bu./a |
|
Average pH = |
|
5.65 |
|
|
Table 1.
Expected Yield Gain from Site Specific Lime Application |
|
|
|
Expected |
pH After |
Expected |
Difference |
pH After |
Expected |
Difference |
|
Zone |
Initial |
Yield at |
2 ton |
Yield at |
From |
Site |
Yield at |
From |
|
Crop & Zone |
Area |
pH |
Initial pH |
Uniform |
Uniform |
Initial |
Specific |
Uniform |
Initial |
|
|
--bu./a---- |
--bu./a---- |
--bu./a---- |
|
--bu./a---- |
--bu./a---- |
Corn |
|
NE zone |
3 |
4.5 |
107.80 |
5.2 |
123.20 |
15.40 |
6.5 |
138.18 |
30.38 |
|
Middle zone |
4 |
5.5 |
163.80 |
6.2 |
174.60 |
10.80 |
6.5 |
176.40 |
12.60 |
|
SE zone |
3 |
7 |
176.40 |
7.7 |
172.80 |
-3.60 |
7.0 |
176.40 |
0.00 |
|
|
Field Yield Gain |
|
150.78 |
|
158.64 |
78.60 |
|
164.93 |
141.54 |
|
|
Soybean |
|
NE zone |
3 |
4.5 |
34.20 |
5.2 |
38.70 |
4.50 |
6.5 |
42.75 |
8.55 |
|
Middle zone |
4 |
5.5 |
53.40 |
6.2 |
56.40 |
3.00 |
6.5 |
57.00 |
3.60 |
|
SE zone |
3 |
7 |
57.00 |
7.7 |
55.80 |
-1.20 |
7.0 |
57.00 |
0.00 |
|
|
Field |
|
48.72 |
6.32 |
50.91 |
21.90 |
6.65 |
52.73 |
40.05 |
|
Total Lime |
|
0 |
|
20 |
|
30 |
|
|
Table 2.
Expected Profits from Variable Rate Lime on Example Field |
|
|
Item |
|
Uniform |
VRT |
Difference |
|
Parameters: |
|
|
Nominal Corn Price |
2.25 |
$/bu. |
Value of
Yield Change |
|
Nominal Soy Price |
5.5 |
$/bu. |
Corn, $ |
|
113.97 |
205.23 |
91.26 |
|
Effective Corn Price |
1.45 |
$/bu. |
Soybeans, $ |
|
110.60 |
202.25 |
91.66 |
|
Effective Soy Price |
5.05 |
$/bu. |
Average Gain, $ |
|
112.28 |
203.74 |
91.46 |
|
|
|
|
Soil
Testing Cost, $ |
2.45 |
21.00 |
18.55 |
|
Application
Fee, $ |
10.50 |
21.00 |
10.50 |
|
Lime, $ |
|
126.00 |
189.00 |
63.00 |
|
|
|
|
Net per
field/year, $ |
-26.67 |
-27.26 |
-0.59 |
|
Net per
acre/year, $ |
-2.67 |
-2.73 |
-0.06 |
|
|
|
|
|
|
|
|
|
|
|
|