Planning Steps Crop Enterprises Crop Variable Expenses Breeding Livestock Enterprises Feeder Livestock Enterprises Livestock Expenses Fixed Expenses Fixed Income Excess Margin/Profit Review Plan
Review of Target Prices and Probability

MDI Home
Target Income Summary Based on expenses you entered, MDI will calculate income needed from each enterprise to cover expenses and provide excess margin/profit you desire.
Enterprise
Crop / Livestock
Sale
Unit
Acreage
or
# to Sell
Yield/Acre
or
Sale Weight
Your
Operating
Expenses
per Acre (or Head)
% Fixed Expenses & Profit
Target Price/Unit
Break Even Price/Unit
Profit/Unit
Cane
Tons
0
3
$73.04
 %
$0.00
$0.00
$0.00
Corn
Bushel
0
80
$113.27
 %
$0.00
$0.00
$0.00
Corn
Bushel
200
80
$147.86
 %
$2.20
$2.10
$0.10
Grain Sorghum
CWT
0
75
$87.68
 %
$0.00
$0.00
$0.00
Grain Sorghum
CWT
150
75
$76.56
 %
$2.01
$1.88
$0.14
Grain Sorghum
CWT
150
75
$0.00
 %
$0.00
$0.00
$0.00
Oil Sunflowers
CWT
0
13.5
$100.65
 %
$0.00
$0.00
$0.00
Oil Sunflowers
CWT
75
13.5
$76.82
 %
$9.77
$9.42
$0.35
Soybeans
Bushel
0
30
$104.20
 %
$0.00
$0.00
$0.00
Soybeans
Bushel
75
30
$87.51
 %
$4.93
$4.77
$0.16
Wheat-KC
Bushel
250
50
$76.63
 %
$3.00
$2.58
$0.42
Wheat-KC
Bushel
300
50
$62.80
 %
$2.97
$2.66
$0.31
Backgrounding Cattle
CWT
196
800
$629.61
 %
$81.02
$80.81
$0.20
Cow / Calf
CWT
98
500
$293.65
 %
$89.40
$80.99
$8.40
  %  
   Net Fixed Expenses & Profit = $55,539 Adjust Allocation of Fixed Expenses here to change Price and Profit.
Select after you make changes to recalculate target price and break even.

Target Price and Probability Summary Based on MDI Income per Unit, MDI has calculated your target price for your enterprises and probability of attaining this price. Also shown is your original target price and probability.
Enterprise
Your Original Target Price
MDI Calculated Target Price
based on Expenses and
Excess Margin/Profit
Crop / Livestock # Acres or
# Head 		Yld/Acre
or
Sale Wt		 Local Cash Basis Cash Target Price Probability in Last Years Probability in Similar Years Cash Target Price Probability in Last Years Probability in Similar Years
Cane 0% NA $0.00 0% NA
Corn 100% 100% $0.00 100% 100%
Corn 100% 100% $2.20 100% 100%
Grain Sorghum 100% 100% $0.00 100% 100%
Grain Sorghum 100% 100% $2.01 100% 100%
Grain Sorghum 100% 100% $0.00 100% 100%
Oil Sunflowers 60% 29% $0.00 60% 29%
Oil Sunflowers 60% 29% $9.77 60% 29%
Soybeans 90% 83% $0.00 100% 100%
Soybeans 90% 83% $4.93 90% 83%
Wheat-KC 80% 83% $3.00 80% 83%
Wheat-KC 80% 83% $2.97 80% 83%
Backgrounding Cattle 30% 0% $81.02 40% 0%
Cow / Calf 30% 0% $89.40 80% 17%
Margin/Profit Level:   $15,905.88
Number of Years to Review:
You may modify Yield or Sale Weight, Cash Basis or Your Target Price.
After you make any changes to the above fields, to recalculate probabilities select:
Update Figures

To Adjust your crops and/or acreage, select Crop Enterprises.
To Adjust livestock sale weight etc., select Breeding Stock Enterprises or Feeder Stock Enterprises.
To Adjust your Expenses select Crop Variable Expenses, Livestock Variable Expenses, Fixed Expenses, or Fixed Income.
To Adjust your excess margin or profit, select Excess Margin/Profit.
Marketing Plan Summary Reports Print All   View Individual Reports    Use: MDI Price User Defined Price
MDI Home