| 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 | 110 | 55 | 0 |
| Nitrogen applied per ha p.a. from N-Boost system | 0 | 55 | 110 |
| Total KG Nitrogen applied per ha p.a. | 110 | 110 | 110 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total milksolids produced | 0 | 0 | 0 | 0 | 0 | 0 |
| Total milk solids revenue earned | 0 | 0 | 0 | 0 | 0 | 0 |
| Cost of solid N | 0 | 0 | 0 | 0 | 0 | 0 |
| Cost of solid N application | 0 | 0 | 0 | 0 | $0.00 | $0 |
| Cost of N-Boost | $0.00 | $0 | 0 | 0 | 0 | 0 |
| Cost of N-Boost application | $0.00 | $0 | 0 | 0 | 0 | 0 |
| Total costs including application p.a. | 0 | 0 | 0 | 0 | 0 | 0 |
| Total costs including application per ha, per round | 0 | n/a (2 systems) | 0 | |||
| Contribution to profit from nitrogen use | 0 | 0 | 0 | 0 | 0 | 0 |
| Difference in calculated profit from current situation | 0 | 0 | ||||