View
44
Download
0
Category
Tags:
Preview:
DESCRIPTION
Can You Pay $300/acre Land Rent with $4 Corn? November 18-20, 2013. Greg Halich 859-257-8841 Greg.Halich@uky.edu. 311 CE Barnhart Dept . Agricultural Economics University of Kentucky Lexington, KY 40546. Can You Pay $300/acre Land Rent with $4 Corn? . Commodity Prices. - PowerPoint PPT Presentation
Citation preview
Can You Pay $300/acre Land Rent
with $4 Corn? November 18-20, 2013
Greg Halich859-257-8841Greg.Halich@uky.edu
311 CE Barnhart Dept. Agricultural EconomicsUniversity of KentuckyLexington, KY 40546
Can You Pay $300/acre Land Rent
with $4 Corn?
Agricultural Economics
Commodity Prices
Agricultural Economics
Corn and Soybean PricesNew Crop 2014
Price Scenario: Corn Soybeans Low Current Est. High
Agricultural Economics
Corn and Soybean PricesNew Crop 2014
Price Scenario: Corn Soybeans Low Current Est. $4.50 $11.50 High
Agricultural Economics
Corn and Soybean PricesNew Crop 2014
Price Scenario: Corn Soybeans Low Current Est. $4.50 $11.50 High $5.50 $13.75
Agricultural Economics
Corn and Soybean PricesNew Crop 2014
Price Scenario: Corn Soybeans Low $3.50 $9.25 Current Est. $4.50 $11.50 High $5.50 $13.75
Agricultural Economics
Fertilizer Prices
Agricultural Economics
Budget Assumptions
Base ScenarioFertilizer: $/ton $/unit Anhydrous (N) $680 $.41 DAP (P2O5) $510 $.39 Potash (K2O) $475 $.40
Agricultural Economics
Budget AssumptionsLand Rent:• Not included in the budgets.
→ Subtract from net revenue.
Agricultural Economics
Budget AssumptionsMachinery and Labor:
Agricultural Economics
Budget AssumptionsMachinery and Labor: • Fuel, Repairs, Deprecation, Labor.
Agricultural Economics
Budget AssumptionsMachinery and Labor: • Fuel, Repairs, Deprecation, Labor.• Based on Custom Machinery Rates.
→ Increased 25%.
Agricultural Economics
Budget AssumptionsMachinery and Labor: • Fuel, Repairs, Deprecation, Labor.• Based on Custom Machinery Rates.
→ Increased 25%.• Adjusted to $3.50 fuel price.• Trucking – 15 miles (one-way).
Agricultural Economics
Three Soil Productivity Levels
Corn Yield
Soybean Yield
Corn/Soybean Yield Ratio
Agricultural Economics
Three Soil Productivity Levels
Corn Yield
Soybean Yield
Corn/Soybean Yield Ratio
125 bu 39.0 bu 3.2
Agricultural Economics
Three Soil Productivity Levels
Corn Yield
Soybean Yield
Corn/Soybean Yield Ratio
125 bu 39.0 bu 3.2150 bu 45.5 bu 3.3
Agricultural Economics
Three Soil Productivity Levels
Corn Yield
Soybean Yield
Corn/Soybean Yield Ratio
125 bu 39.0 bu 3.2150 bu 45.5 bu 3.3175 bu 51.5 bu 3.4
Projected 2014 Costs (per acre)Inputs: Corn (150 bu) Soybeans (45.5 bu) Seed Nitrogen
P, K, and Lime PesticidesTotal InputsMachinery and LaborOther: Drying Grain Crop Insurance
Misc. Land Rent Operating Interest Total OtherTotal CostsNote: 15 mile one-way trucking included in machinery and labor costs.
Projected 2014 Costs (per acre)Inputs: Corn (150 bu) Soybeans (45.5 bu) Seed $76 $45 Nitrogen $66 $0 P, K, and Lime $54 $42 Pesticides $45 $35Total InputsMachinery and LaborOther: Drying Grain Crop Insurance Misc. Land Rent Operating Interest Total OtherTotal CostsNote: 15 mile one-way trucking included in machinery and labor costs.
Projected 2014 Costs (per acre)Inputs: Corn (150 bu) Soybeans (45.5 bu) Seed $76 $45 Nitrogen $66 $0 P, K, and Lime $54 $42 Pesticides $45 $35Total Inputs $241 $122Machinery and LaborOther: Drying Grain Crop Insurance Misc. Land Rent Operating Interest Total OtherTotal CostsNote: 15 mile one-way trucking included in machinery and labor costs.
Projected 2014 Costs (per acre)Inputs: Corn (150 bu) Soybeans (45.5 bu) Seed $76 $45 Nitrogen $66 $0 P, K, and Lime $54 $42 Pesticides $45 $35Total Inputs $241 $122Machinery and Labor $121 $85Other: Drying Grain Crop Insurance Misc. Land Rent Operating Interest Total OtherTotal CostsNote: 15 mile one-way trucking included in machinery and labor costs.
Projected 2014 Costs (per acre)Inputs: Corn (150 bu) Soybeans (45.5 bu) Seed $76 $45 Nitrogen $66 $0 P, K, and Lime $54 $42 Pesticides $45 $35Total Inputs $241 $122Machinery and Labor $121 $85Other: Drying Grain $19 $0 Crop Insurance $20 $20 Misc. $20 $20 Land Rent Variable Variable Operating Interest $8 $5 Total OtherTotal CostsNote: 15 mile one-way trucking included in machinery and labor costs.
Projected 2014 Costs (per acre)Inputs: Corn (150 bu) Soybeans (45.5 bu) Seed $76 $45 Nitrogen $66 $0 P, K, and Lime $54 $42 Pesticides $45 $35Total Inputs $241 $122Machinery and Labor $121 $85Other: Drying Grain $19 $0 Crop Insurance $20 $20 Misc. $20 $20 Land Rent Variable Variable Operating Interest $8 $5 Total Other $66 $45Total CostsNote: 15 mile one-way trucking included in machinery and labor costs.
Projected 2014 Costs (per acre)Inputs: Corn (150 bu) Soybeans (45.5 bu) Seed $76 $45 Nitrogen $66 $0 P, K, and Lime $54 $42 Pesticides $45 $35Total Inputs $241 $122Machinery and Labor $121 $85Other: Drying Grain $19 $0 Crop Insurance $20 $20 Misc. $20 $20 Land Rent Variable Variable Operating Interest $8 $5 Total Other $66 $45Total Costs $429 + Land Rent $252 + Land RentNote: 15 mile one-way trucking included in machinery and labor costs.
Machinery and Labor Costs
Corn
150 buSoybeans
45.5 bu
Fuel and Lube
Repairs
Labor
Depreciation/Overhead
Total
Note: Assumes grain trucked directly to elevator (15 miles one-way) and not stored.
Machinery and Labor Costs
Corn
150 buSoybeans
45.5 bu
Fuel and Lube $24
Repairs $28
Labor $21
Depreciation/Overhead $48
Total $121
Note: Assumes grain trucked directly to elevator (15 miles one-way) and not stored.
Machinery and Labor Costs
Corn
150 buSoybeans
45.5 bu
Fuel and Lube $24 $16
Repairs $28 $21
Labor $21 $16
Depreciation/Overhead $48 $33
Total $121 $85
Note: Assumes grain trucked directly to elevator (15 miles one-way) and not stored.
Machinery and Labor Costs
Corn
150 buSoybeans
45.5 bu
Fuel and Lube $24 $16
Repairs $28 $21
Labor $21 $16
Depreciation/Overhead $48 $33
Total $121 $85
Note: Assumes grain trucked directly to elevator (15 miles one-way) and not stored.
Agricultural Economics
Following Costs Increase with Yield:
• Fertilizer• Machinery and Labor• Drying (corn)
Agricultural Economics
Critical Budget AssumptionsSummary
40
1. Does not include land rent.
Agricultural Economics
Critical Budget AssumptionsSummary
41
1. Does not include land rent.2. Includes “non-cash” costs (e.g.
depreciation/overhead, unpaid labor).
Agricultural Economics
Critical Budget AssumptionsSummary
42
1. Does not include land rent.2. Includes “non-cash” costs (e.g.
depreciation/overhead, unpaid labor). 3. P and K application at removal rate.
Agricultural Economics
Summary Revenues/Costs (per acre)
Yield and Price: Corn SoybeansExpected Yield (rotation) 150 45.5Expected Price $4.50 $11.50Grain RevenueDirect Gov’t PaymentTotal RevenueTotal Costs (Less Land Rent)Gross Return (Less Land Rent)
Agricultural Economics
Summary Revenues/Costs (per acre)
Yield and Price: Corn SoybeansExpected Yield (rotation) 150 45.5Expected Price $4.50 $11.50Grain Revenue $675 $523Direct Gov’t PaymentTotal RevenueTotal Costs (Less Land Rent)Gross Return (Less Land Rent)
Agricultural Economics
Summary Revenues/Costs (per acre)
Yield and Price: Corn SoybeansExpected Yield (rotation) 150 45.5Expected Price $4.50 $11.50Grain Revenue $675 $523Direct Gov’t Payment $10 $10Total RevenueTotal Costs (Less Land Rent)Gross Return (Less Land Rent)
Agricultural Economics
Summary Revenues/Costs (per acre)
Yield and Price: Corn SoybeansExpected Yield (rotation) 150 45.5Expected Price $4.50 $11.50Grain Revenue $675 $523Direct Gov’t Payment $10 $10Total Revenue $685 $533Total Costs (Less Land Rent)Gross Return (Less Land Rent)
Agricultural Economics
Summary Revenues/Costs (per acre)
Yield and Price: Corn SoybeansExpected Yield (rotation) 150 45.5Expected Price $4.50 $11.50Grain Revenue $675 $523Direct Gov’t Payment $10 $10Total Revenue $685 $533Total Costs (Less Land Rent) $429 $252Gross Return (Less Land Rent)
Agricultural Economics
Summary Revenues/Costs (per acre)
Yield and Price: Corn SoybeansExpected Yield (rotation) 150 45.5Expected Price $4.50 $11.50Grain Revenue $675 $523Direct Gov’t Payment $10 $10Total Revenue $685 $533Total Costs (Less Land Rent) $429 $252Gross Return (Less Land Rent) $256 $281
Agricultural Economics
Baseline Scenario 2014 (per acre)$11.50 Soybeans (elevator)
$4.50 Corn (elevator)$.41-N; $.39-P; $.40-K
Gross Return
CornGross Return
SoybeansGross Return
Rotation
125 bu corn
150 bu corn
175 bu corn
Note: Subtract land rent to get Net Return.
Agricultural Economics
Baseline Scenario 2014 (per acre)$11.50 Soybeans (elevator)
$4.50 Corn (elevator)$.41-N; $.39-P; $.40-K
Gross Return
CornGross Return
SoybeansGross Return
Rotation
125 bu corn
150 bu corn $256 $281
175 bu corn
Note: Subtract land rent to get Net Return.
Agricultural Economics
Baseline Scenario 2014 (per acre)$11.50 Soybeans (elevator)
$4.50 Corn (elevator)$.41-N; $.39-P; $.40-K
Gross Return
CornGross Return
SoybeansGross Return
Rotation
125 bu corn
150 bu corn $256 $281 $268
175 bu corn
Note: Subtract land rent to get Net Return.
Agricultural Economics
Baseline Scenario 2014 (per acre)$11.50 Soybeans (elevator)
$4.50 Corn (elevator)$.41-N; $.39-P; $.40-K
Gross Return
CornGross Return
SoybeansGross Return
Rotation
125 bu corn $162 $213 $188
150 bu corn $256 $281 $268
175 bu corn
Note: Subtract land rent to get Net Return.
Agricultural Economics
Baseline Scenario 2014 (per acre)$11.50 Soybeans (elevator)
$4.50 Corn (elevator)$.41-N; $.39-P; $.40-K
Gross Return
CornGross Return
SoybeansGross Return
Rotation
125 bu corn $162 $213 $188
150 bu corn $256 $281 $268
175 bu corn $350 $345 $347
Note: Subtract land rent to get Net Return.
Agricultural Economics
Baseline Scenario 2014 (per acre)$11.50 Soybeans (elevator)
$4.50 Corn (elevator)$.41-N; $.39-P; $.40-K
Gross Return
CornGross Return
SoybeansGross Return
Rotation
125 bu corn $162 $213 $188
150 bu corn $256 $281 $268
175 bu corn $350 $345 $347
Note: Subtract land rent to get Net Return.
Agricultural Economics
What about $4/bu Corn?
Agricultural Economics
Baseline Scenario 2014 (per acre)$10.38 Soybeans (elevator)
$4.00 Corn (elevator)$.41-N; $.39-P; $.40-K
Gross Return
CornGross Return
SoybeansGross Return
Rotation
125 bu corn
150 bu corn
175 bu cornNote: Subtract land rent to get Net Return.
Agricultural Economics
Baseline Scenario 2014 (per acre)$10.38 Soybeans (elevator)
$4.00 Corn (elevator)$.41-N; $.39-P; $.40-K
Gross Return
CornGross Return
SoybeansGross Return
Rotation
125 bu corn $100 $169 $134
150 bu corn $181 $230 $205
175 bu corn $263 $287 $275Note: Subtract land rent to get Net Return.
Agricultural Economics
Baseline Scenario 2014 (per acre)$10.38 Soybeans (elevator)
$4.00 Corn (elevator)$.41-N; $.39-P; $.40-K
Gross Return
CornGross Return
SoybeansGross Return
Rotation
125 bu corn $100 $169 $134
150 bu corn $181 $230 $205
175 bu corn $263 $287 $275Note: Subtract land rent to get Net Return.
Agricultural Economics
Low Price Scenario 2014$9.25 Soybeans (elevator)
$3.50 Corn (elevator)$.41-N; $.39-P; $.40-K
Gross Return
CornGross Return
SoybeansGross Return
Rotation
125 bu corn
150 bu corn
175 bu cornNote: Subtract land rent to get Net Return.
Agricultural Economics
Low Price Scenario 2014$9.25 Soybeans (elevator)
$3.50 Corn (elevator)$.41-N; $.39-P; $.40-K
Gross Return
CornGross Return
SoybeansGross Return
Rotation
125 bu corn $37 $125 $81
150 bu corn $106 $178 $142
175 bu corn $175 $229 $202Note: Subtract land rent to get Net Return.
Agricultural Economics
Low Price Scenario 2014$9.25 Soybeans (elevator)
$3.50 Corn (elevator)$.41-N; $.39-P; $.40-K
Gross Return
CornGross Return
SoybeansGross Return
Rotation
125 bu corn $37 $125 $81
150 bu corn $106 $178 $142
175 bu corn $175 $229 $202Note: Subtract land rent to get Net Return.
Agricultural Economics
High Price Scenario 2014$13.75 Soybeans (elevator)
$5.50 Corn (elevator)$.41-N; $.39-P; $.40-K
Gross Return
CornGross Return
SoybeansGross Return
Rotation
125 bu corn
150 bu corn
175 bu corn
Note: Subtract land rent to get Net Return.
Agricultural Economics
High Price Scenario 2014$13.75 Soybeans (elevator)
$5.50 Corn (elevator)$.41-N; $.39-P; $.40-K
Gross Return
CornGross Return
SoybeansGross Return
Rotation
125 bu corn
150 bu corn
175 bu corn
Note: Subtract land rent to get Net Return.
Agricultural Economics
High Price Scenario 2014$13.75 Soybeans (elevator)
$5.50 Corn (elevator)$.41-N; $.39-P; $.40-K
Gross Return
CornGross Return
SoybeansGross Return
Rotation
125 bu corn $287 $301 $294
150 bu corn $406 $383 $395
175 bu corn $525 $460 $493
Note: Subtract land rent to get Net Return.
Agricultural Economics
High Price Scenario 2014$13.75 Soybeans (elevator)
$5.50 Corn (elevator)$.41-N; $.39-P; $.40-K
Gross Return
CornGross Return
SoybeansGross Return
Rotation
125 bu corn $287 $301 $294
150 bu corn $406 $383 $395
175 bu corn $525 $460 $493
Note: Subtract land rent to get Net Return.
Agricultural Economics
Fertilizer Price Effects (decrease in profit)
Increasing Fertilizer Prices $100/ton(per acre)
Corn
ChangeSoybean Change
RotationChange
125 bu corn $17 $6
150 bu corn $19 $7
175 bu corn $21 $8Note: Increased costs due to $100/ton increase in N, P, and K prices.
Agricultural Economics
Fertilizer Price Effects (decrease in profit)
Increasing Fertilizer Prices $100/ton(per acre)
Corn
ChangeSoybean Change
RotationChange
125 bu corn $17 $6 $12150 bu corn $19 $7 $13175 bu corn $21 $8 $15Note: Increased costs due to $100/ton increase in N, P, and K prices.
Agricultural Economics
Putting Input Prices in ContextFertilizer:• Corn price drop necessary to equal
$100/ton fertilizer price decrease?
Agricultural Economics
Putting Input Prices in ContextFertilizer:• Corn price drop necessary to equal
$100/ton fertilizer price decrease?→ $.10/bu
Agricultural Economics
Putting Input Prices in ContextFertilizer:• Corn price drop necessary to equal
$100/ton fertilizer price decrease?→ $.10/bu
• How much has corn dropped last year?
Agricultural Economics
Various Commodity Price ScenariosGross Return (per acre)
$3.50 Corn$9.25 Beans
$4.00 Corn
$10.38 Beans
$4.50 Corn
$11.50 Beans
$5.00 Corn
$12.63 Beans
$5.50 Corn
$13.75 Beans
125 bu corn
150 bu corn
175 bu corn
Note: Subtract land rent to get Net Return.Labor, depreciation, overhead accounted for in costs.
Agricultural Economics
Various Commodity Price ScenariosGross Return (per acre)
$3.50 Corn$9.25 Beans
$4.00 Corn
$10.38 Beans
$4.50 Corn
$11.50 Beans
$5.00 Corn
$12.63 Beans
$5.50 Corn
$13.75 Beans
125 bu corn $81 $134 $188 $241 $294
150 bu corn $142 $205 $268 $332 $395
175 bu corn $202 $275 $347 $420 $493
Note: Subtract land rent to get Net Return.Labor, depreciation, overhead accounted for in costs.
Agricultural Economics
Various Commodity Price ScenariosGross Return (per acre)
$3.50 Corn$9.25 Beans
$4.00 Corn
$10.38 Beans
$4.50 Corn
$11.50 Beans
$5.00 Corn
$12.63 Beans
$5.50 Corn
$13.75 Beans
125 bu corn $81 $134 $188 $241 $294
150 bu corn $142 $205 $268 $332 $395
175 bu corn $202 $275 $347 $420 $493
Note: Subtract land rent to get Net Return.Labor, depreciation, overhead accounted for in costs.
Agricultural Economics
Various Commodity Price ScenariosGross Return (per acre)
$3.50 Corn$9.25 Beans
$4.00 Corn
$10.38 Beans
$4.50 Corn
$11.50 Beans
$5.00 Corn
$12.63 Beans
$5.50 Corn
$13.75 Beans
125 bu corn $81 $134 $188 $241 $294
150 bu corn $142 $205 $268 $332 $395
175 bu corn $202 $275 $347 $420 $493
Note: Subtract land rent to get Net Return.Labor, depreciation, overhead accounted for in costs.
Agricultural Economics
Various Commodity Price ScenariosGross Return (per acre)
$3.50 Corn$9.25 Beans
$4.00 Corn
$10.38 Beans
$4.50 Corn
$11.50 Beans
$5.00 Corn
$12.63 Beans
$5.50 Corn
$13.75 Beans
125 bu corn $81 $134 $188 $241 $294
150 bu corn $142 $205 $268 $332 $395
175 bu corn $202 $275 $347 $420 $493
Note: Subtract land rent to get Net Return.Labor, depreciation, overhead accounted for in costs.
Agricultural Economics
Cash Rent Projection
Agricultural Economics
Cash Rent Projection
Likely to stabilize next few years.
Agricultural Economics
Cash Rent Projection
Likely to stabilize next few years. → Highest rents will drop.
Agricultural Economics
Cash Rent Projection
Likely to stabilize next few years. → Highest rents will drop. → Undervalued rents will increase.
Agricultural Economics
Cash Rent Projection
Likely to stabilize next few years. → Highest rents will drop. → Undervalued rents will increase.
Wildcard: Are you willing to walk away?
Agricultural Economics
Profitability Summary
Agricultural Economics
Profitability Summary
• Profits will be squeezed.
Agricultural Economics
Profitability Summary
• Profits will be squeezed.→ Lots of excess machinery capacity.
Agricultural Economics
Profitability Summary
• Profits will be squeezed.→ Lots of excess machinery capacity.• Is this the “New Normal”?
Agricultural Economics
Profitability Summary
• Profits will be squeezed.→ Lots of excess machinery capacity.• Is this the “New Normal”?• Ethanol Mandate?
Recommended