| Scenario | Harvest field time (days) | Stover (tons) | Grain (tons) | Acres harvested | Net profit ($) | Period 1 | Period 2 | Period 3 | Period 4 | Total |
| 1 | 9.32 | 4.56 | 5.63 | 6.90 | 26.41 | 435.90 | 5,139.14 | 1,272.07 | 248,631.24 | 2 | 9.49 | 6.14 | 8.09 | 6.44 | 30.15 | 406.42 | 6,247.95 | 1,546.52 | 300,858.30 | 3 | 9.87 | 6.62 | 6.31 | 12.30 | 35.10 | 776.95 | 6,005.55 | 1,486.52 | 293,616.77 | 4 | 9.35 | 10.22 | 10.34 | 10.09 | 40.00 | 637.26 | 7,881.73 | 1,950.92 | 380,958.94 | 5 | 11.29 | 10.55 | 11.66 | 11.57 | 45.08 | 910.00 | 8,080.00 | 2,000.00 | 393,486.50 | 6 | 10.56 | 10.40 | 11.84 | 12.55 | 45.34 | 926.74 | 8,080.00 | 2,000.00 | 393,678.47 | 7 | 10.74 | 10.46 | 12.94 | 11.35 | 45.48 | 935.53 | 8,080.00 | 2,000.00 | 393,779.29 | 8 | 10.65 | 9.81 | 12.68 | 12.71 | 45.84 | 958.53 | 8,080.00 | 2,000.00 | 394,043.10 |
|
|