Farmer Inputs | |
---|---|
No. of Hectares | |
Solid application (spreading) cost ($ / hectare) | |
N-Boost application (spraying) cost ($ / hectare) | |
Urea price ($ / tonne) | |
N Boost cost ($ / Litre) | |
Revenue ($ / KG milk solids) |
Fertiliser/ N-Boost Assumptions | Current situation (Pre N cap) |
2. Partial use of N-Boost | 3. Full use of N-Boost |
---|---|---|---|
Spread urea rate per round (kg/ha) | 0 | ||
No. of solid (spread) urea applications | 0 | ||
Urea rate per round with N-Boost spray system (kg/ha) | 0 | ||
No. of N-Boost system (spray) applications (rounds) | 0 | ||
N Boost rate (Litres / hectare) | 3 | 3 | 3 |
Nitrogen applied per ha p.a. from spread urea | 184 | 110.4 | 0 |
Nitrogen applied per ha p.a. from N-Boost system | 0 | 73.6 | 184 |
Total KG Nitrogen applied per ha p.a. | 258 | 184 | 129 |
From Donaghys scientific pasture trials | |||
---|---|---|---|
Pasture N Response to solid N (KG DM / KG Nitrogen) | 12 | 12 | 12 |
Pasture N Response to N-Boost | 24 | 24 | 24 |
Milk solids response (KG DM / 1 KG milk solids) | 12.8 | 12.8 | 12.8 |
CALCULATED RESULTS | per ha | Total farm | per ha | Total farm | per ha | Total farm |
---|---|---|---|---|---|---|
Total Dry Matter grown due to nitrogen application | 2208 | 514464 | 3091 | 720250 | 4416 | 1028928 |
Total milksolids produced | 173 | 40193 | 242 | 56270 | 345 | 80385 |
Total milk solids revenue earned | 1164 | 271299 | 1630 | 379819 | 2329 | 542599 |
Cost of solid N | 322 | 75026 | 322 | 75026 | 322 | 75026 |
Cost of solid N application | 95.00 | 22135 | 57.00 | 13281 | $0.00 | $0 |
Cost of N-Boost | $0.00 | $0 | 77.64 | 18090 | 194.10 | 45225 |
Cost of N-Boost application | $0.00 | $0 | 112.00 | 26096 | 280.00 | 65240 |
Total costs including application p.a. | 417.00 | 97161 | 569.00 | 132493 | 796.10 | 185491 |
Total costs including application per ha, per round | 83.40 | n/a (2 systems) | 79.61 |
Contribution to profit from nitrogen use | 747 | 174138 | 1061 | 247326 | 1533 | 357107 |
Difference in calculated profit from current situation | 73188 | 182969 |
©2019 Donaghys Ltd
www.donaghys.com
www.donaghys.co.nz
www.donaghys.com.au
www.n-boost.com