Farmdoc Search Subscribe About Contact Us friends of farmdoc
Home
Finance
Marketing & Outlook
Management
Law & Taxation
Policy
FASTtools
AgMAS
Crop Insurance
Prices & Weather
Web Resources
  Search
  farmdoc   web
Enhanced by Google


ACE


farmdoc Sponsors



 

2011 Crop Budgets9

Southern

Step 1: Step 2:
Entries can be changed. Re-calculation occurs when "ENTER" is depressed on the keyboard OR the "Calculate" is depressed on the screen.
.
Corn after beans Corn after corn Soybeans Wheat
Yield per acre
Price per bu
LDP per bu1
         
Revenue -------------------------------------- $ per acre -----------------------------------
Crop revenue2 $837 $785 $592 $439
LDP revenue3 $0 $0 $0 $0
DP and CC payments4
Crop insurance proceeds
Gross revenue $858 $806 $613 $460
        
Costs -------------------------------------- $ per acre -----------------------------------
Fertilizer
Pesticides        
Seed        
Drying
Storage
Crop insuance
 
Total direct costs $310 $326 $154 $166
         
Machine hire/lease
Utilities
Machine repair
Fuel and oil
Light vehicle
Mach. depreciation
 
Total power costs $73.3 $111 $101 $99
         
Hired labor
Building repair and rent
Building depreciation
Insurance
Misc
Interest
         
Total overhead $63 $63 $55 $55
Total non-land costs $446.3 $500 $310 $320
         
Operator and land return5 $411.7 $306 $303 $140
Land cost6
Operator return7
Net return8 $187.7 $82 $79 $-84

1. Represents revenue from loan deficiency and marketing loan programs.

2. Crop revenue equals yield per acre time price per bu.

3. Revenue from the loan deficiency program. LDP revenue is yield per acre times LDP per bu.

4. Includes revenue from direct and counter-cyclical programs.

5. Represents a return to pay for land and provide the operator a return.

6. Land costs are represented by a cash rent.

7. Operator return provides the farmer a return for invested equity capital and labor.

8. Positive net return indicate economic profits while negative values indicate economic loses. In equilibrium profits are expected to average zero over time.

9. The regions and counties in Illinois are classified as:

  • Northern: Boone, Bureau, Carroll, Cook, DeKalb, Dupage, Grundy, Jo Davies, Kane, Kankakee, Kendall, Lake, LaSalle, Lee, Marshall, McHenry, Ogle, Putnam, Stephenson, Whiteside, Will, Winnebago.
  • Central: Adams, Brown, Calhoun, Cass, Champaign, Christian, Clark, Coles, DeWitt, Douglas, Edgar, Ford, Fulton, Greene, Hancock, Henderson, Henry, Iroquois, Jersey, Knox, Livingston, Logan, Macon, Macoupin, Mason, McDonough, McLean, Menard, Mercer, Montogomery, Morgan, Moultrie, Peoria, Piatt, Pike, Rock Island, Sangamon, Schuyler, Scott, Shelby, Stark, Tazwell, Vermillion, Warren, Woodford.
  • Southern: Alexander, Bond, Clay, Clinton, Crawford, Cumberland, Edwards, Effingham, Fayette, Franklin, Gallatin, Hamilton, Hardin, Jackson, Jasper, Jefferson, Johnson, Lawrence, Madison, Marion, Massac, Monroe, Perry, Pope, Pulaski, Randolph, Richland, Saline, St. Clair, Union, Wabash, Washington, Wayne, White, Williamson.


Department of Agricultural and Consumer Economics    College of Agricultural, Consumer and Environmental Sciences
Home | Finance | Marketing & Outlook | Management | Law & Taxation
Policy | FAST Tools | AgMAS | Crop Insurance | Prices & Weather | Ag Links
Search | Subscribe | About farmdoc | Contact Us | friends of farmdoc
E-mail: farmdoc@illinois.edu
University of Illinois