Crop budgets 2020 - farmdoc
CROP BUDGETS Department of Agricultural and
Consumer Economics University of Illinois
CROP BUDGETS, ILLINOIS, 2020
Department of Agricultural and Consumer Economics University of Illinois April 2020
Introduction
Gary Schnitkey Department of Agricultural and Consumer Economics
University of Illinois
April 2020
This publication presents crop budgets for three regions in Illinois: northern, central, and southern Illinois. Central Illinois is further divided into categories for high-productivity farmland and low-productivity farmland.
Budgets are prepared to include all revenue and all financial non-land costs. Revenue includes crop revenue and government commodity payments. Costs include all cash costs associated with producing the crop as well as depreciation. These costs are divided into three categories: 1) direct costs ? costs that can be directly attributable to the production of the crop, 2) power costs ? costs related to machinery operations, and 3) overhead ? costs associated with general operation of the farm.
Subtracting non-land costs from revenue yields "operator and land return". This is the return remaining to pay for farmland and provide a return to the operator. In a cash rent situation, the payment for farmland is cash rent. If the operator and land return is $170 per acre and cash rent is $150 then the operator will have $20 of return.
Acknowledgments: Much of the data used in these budgets comes from the local Farm Business Farm Management (FBFM) Associations across the State of Illinois. Without their cooperation, information as comprehensive and accurate as this would not be available for educational purposes. FBFM, which consists of 5,500 plus farmers and over 60 professional field staff, is a not-for-profit organization available to all farm operators in Illinois. FBFM field staff provides on-farm counsel with computerized recordkeeping, farm financial management, business entity planning and income tax management. For more information, please contact the State FBFM Office located at the University of Illinois Department of Agricultural and Consumer Economics at 217-333-5511 or visit the FBFM website at .
Table 1. 2020 Crop Budgets, Northern Illinois.
CornafterSoybeans
CornafterCorn
SoybeansafterCorn
Soybeansafter-Two
Years-Corn
Yield per acre Price per bu
212 $3.30
202 $3.30
62 $8.30
64 $8.30
Crop revenue ARC/PLC Crop insurance proceeds
Gross revenue
Fertilizers Pesticides Seed Drying Storage Crop insurance
Total direct costs
Machine hire/lease Utilities Machine repair Fuel and oil Light vehicle Mach. depreciation
Total power costs
Hired labor Building repair and rent Building depreciation Insurance Misc Interest (non-land)
Total overhead costs
Total non-land costs
Operator and land return
$700 30 0
$730
$125 60
112 15 10 23
$345
$26 6
27 17
2 58 $136
$23 9
17 10
9 26 $94
$575
$155
$667 30 0
$697
$135 66
112 14 10 23
$360
$26 6
27 17
2 58 $136
$23 9
17 10
9 26 $94
$590
$107
$515 30 0
$545
$31 36 73 1 4 15
$160
$22 5
23 14
2 56 $122
$20 4 8
10 9
22 $73
$355
$190
$531 30 0
$561
$31 36 73 1 4 15
$160
$22 5
23 14
2 56 $122
$20 4 8 7 9
22 $70
$352
$209
Prepared by: Gary Schnitkey, University of Illinois, schnitke@illinois.edu, 217 244-9595. Available in the management section of farmdoc (farmdoc.illinois.edu).
Revised: January 2020
Wheat
75 $5.00
$375 30 0
$405
$76 27 50 1 1 9
$164
$18 7
33 20
2 49 $129
$18 3 7 5 9
14 $56
$349
$56
Table 2. 2020 Crop Budgets, Central Illinois -- High Productivity Farmland.
CornafterSoybeans
Corn- Soybeans- Soybeans-
after-
after- after-Two
Corn
Corn Years-Corn
DoubleCrop
Wheat Soybeans
Yield per acre Price per bu
Crop revenue ARC/PLC Crop insurance proceeds
Gross revenue
Fertilizers Pesticides Seed Drying Storage Crop insurance
Total direct costs
Machine hire/lease Utilities Machine repair Fuel and oil Light vehicle Mach. depreciation
Total power costs
Hired labor Building repair and rent Building depreciation Insurance Misc Interest (non-land)
Total overhead costs
Total non-land costs
Operator and land return
218 $3.30
$719 30 0
$749
$130 75
115 15 15 22
$372
$16 5
24 15
1 63 $124
$18 6
11 9 9
22 $75
$571
$178
208 $3.30
$686 30 0
$716
$140 81
115 14 15 22
$387
$16 5
24 15
1 63 $124
$18 6
11 9 9
22 $75
$586
$130
68 $8.30
$564 30 0
$594
$40 45 73 0 8 15
$181
$14 5
19 13
1 54 $106
$17 5
10 11
9 20 $72
$359
$235
70 $8.30
$581 30 0
$611
$40 45 73 0 8 15
$181
$14 5
19 13
1 54 $106
$17 5
10 11
9 20 $72
$359
$252
75 $5.00
$375 30 0
$405
$76 27 50 1 1 9
$164
$18 7
33 20
2 49 $129
$18 3 7 5 9
14 $56
$349
$56
Prepared by: Gary Schnitkey, University of Illinois, schnitke@illinois.edu, 217 244-9595. Available in the management section of farmdoc (farmdoc.illinois.edu). Revised: January 2020
43 $8.30
$357 0 0
$357
$28 40 48 0 1 4
$121
$11 5
25 22
2 27 $92
$14 6 5 0 0
11 $36
$249
$108
Table 3. 2020 Crop Budgets, Central Illinois -- Low Productivity Farmland.
CornafterSoybeans
Corn- Soybeans- Soybeans-
after-
after- after-Two
Corn
Corn Years-Corn
DoubleCrop
Wheat Soybeans
Yield per acre Price per bu
206 $3.30
196 $3.30
61 $8.30
63 $8.30
78 $5.00
Crop revenue ARC/PLC Crop insurance proceeds
Gross revenue
Fertilizers Pesticides Seed Drying Storage Crop insurance
Total direct costs
Machine hire/lease Utilities Machine repair Fuel and oil Light vehicle Mach. depreciation
Total power costs
Hired labor Building repair and rent Building depreciation Insurance Misc Interest (non-land)
Total overhead costs
Total non-land costs
Operator and land return
$680 0 0
$680
$136 75
118 15 11 21
$376
$12 6
25 16
2 64 $125
$18 5
13 10
9 22 $77
$578
$102
$647 0 0
$647
$146 81
118 15 11 21
$392
$12 6
25 16
2 64 $125
$18 5
13 10
9 22 $77
$594
$53
$506 0 0
$506
$39 47 62 1 4 14
$167
$11 5
21 12
1 55 $105
$17 3
10 10
9 19 $68
$340
$166
$523 0 0
$523
$39 47 62 1 4 14
$167
$11 5
21 12
1 55 $105
$17 3
10 10
9 19 $68
$340
$183
$390 0 0
$390
$76 29 41 1 1 8
$156
$13 5
19 11
1 45 $94
$14 1 8 8 8
21 $60
$310
$80
Prepared by: Gary Schnitkey, University of Illinois, schnitke@illinois.edu, 217 244-9595. Available in the management section of farmdoc (farmdoc.illinois.edu). Revised: January 2020
43 $8.30
$357 0 0
$357
$28 37 50 0 1 5
$121
$10 5
19 11
1 35 $81
$14 6 8 0 0 7
$35
$237
$120
Table 4. 2020 Crop Budgets, Southern Illinois.
CornafterSoybeans
Corn- Soybeans- Soybeans-
after-
after- after-Two
Corn
Corn Years-Corn
DoubleCrop
Wheat Soybeans
Yield per acre Price per bu
185 $3.30
175 $3.30
53 $8.30
55 $8.30
75 $5.00
Crop revenue ARC/PLC Crop insurance proceeds
Gross revenue
Fertilizers Pesticides Seed Drying Storage Crop insurance
Total direct costs
Machine hire/lease Utilities Machine repair Fuel and oil Light vehicle Mach. depreciation
Total power costs
Hired labor Building repair and rent Building depreciation Insurance Misc Interest (non-land)
Total overhead costs
Total non-land costs
Operator and land return
$611 25 0
$636
$120 78
106 7 7
18 $336
$14 7
28 18
2 69 $138
$26 6
18 12
9 22 $93
$567
$69
$578 25 0
$603
$130 84
106 7 7
18 $352
$14 7
28 18
2 69 $138
$26 6
18 12
9 22 $93
$583
$20
$440 25 0
$465
$40 50 64 0 5 14
$173
$12 7
27 17
1 66 $130
$22 4
10 12
9 21 $78
$381
$84
$457 25 0
$482
$40 50 64 0 5 14
$173
$12 7
27 17
1 66 $130
$22 4
10 12
9 21 $78
$381
$101
$375 25 0
$400
$102 29 41 1 1 8
$182
$14 7
35 16
2 48 $122
$15 6 8 9 7
21 $66
$370
$30
Prepared by: Gary Schnitkey, University of Illinois, schnitke@illinois.edu, 217 244-9595. Available in the management section of farmdoc (farmdoc.illinois.edu). Revised: January 2020
43 $8.30
$357 0 0
$357
$28 40 48 0 1 4
$121
$11 5
22 14
2 27 $81
$14 6 5 0 0
11 $36
$238
$119
................
................
In order to avoid copyright disputes, this page is only a partial summary.
To fulfill the demand for quickly locating and searching documents.
It is intelligent file search solution for home and business.
Related searches
- 2019 2020 fafsa application
- 2020 equinox and solstice
- summer solstice 2020 time
- broward school calendar 2019 2020 pdf
- crop yield loss
- free budgets for beginners
- great american crop insurance careers
- easy budgets for beginners
- state budgets 2021
- state budgets 2020
- advertising budgets by industry
- crop yield calculator