原创力文档- 1、本文档共25页，可阅读全部内容。
- 2、原创力文档（book118）网站文档一经付费（服务费），不意味着购买了该文档的版权，仅供个人/单位学习、研究之用，不得用于商业用途，未经授权，严禁复制、发行、汇编、翻译或者网络传播等，侵权必究。
- 3、本站所有内容均由合作方或网友上传，本站不对文档的完整性、权威性及其观点立场正确性做任何保证或承诺！文档内容仅供研究参考，付费前请自行鉴别。如您付费，意味着您自己接受本站规则且自行承担风险，本站不退款、不进行额外附加服务；查看《如何避免下载的几个坑》。如果您已付费下载过本站文档，您可以点击 这里二次下载。
- 4、如文档侵犯商业秘密、侵犯著作权、侵犯人身权等，请点击“版权申诉”（推荐），也可以打举报电话：400-050-0827(电话支持时间：9:00-18:30)。
查看更多
2012 Crop Budgets Corn, Soybeans, Wheat .ppt
* * * * * * * * * Variable Cost Changes Rotation Corn (Average Cropland) Cost Component 2011 $/acre 2012 $/acre % ? 11 to 12 Fertilizers 151 166 +10% Seed 99 118 +19% Pesticides 35 38 +9% Drying fuel 26 32 +23% Machine fuel 23 30 +30% Machinery repairs 14 17 +21% Hauling 15 15 - Interest 11 13 +18% Insurance, Misc. 23 31 +35% Variable Cost Changes Rotation Soybeans (Average Cropland) Cost Component 2011 $/acre 2012 $/acre % ? 11 to 12 Fertilizers 69 78 +13% Seed 59 73 +24% Pesticides 27 29 +7% Machine fuel 10 13 +30% Machinery repairs 10 12 +20% Hauling 5 5 - Interest 6 7 +17% Insurance, Misc. 14 27 +92% Contribution Margins, 2010 – 2012 (Average Cropland) Crops 2010 $/acre 2011 $/acre 2012 $/acre % ? 11 to 12 Continuous Corn 271 422 413 –3% Rotation Corn 326 495 490 –1% Rotation Soybeans 287 443 364 –18% Wheat 194 394 267 –32% Double Crop Soybeans 122 206 157 –25% Contribution Margin by Crop, 2012 Crops Low Yield ($/acre) Average Yield ($/acre) High Yield ($/acre) Rotation Corn 345 490 663 DC Wheat/Soybeans 320 424 554 Continuous Corn 280 413 571 Rotation Soybeans 254 364 473 Wheat 229 267 333 Contribution Margin by Rotation, 20121 Crops in Rotation Low Yield ($/acre) Average Yield ($/acre) High Yield ($/acre) Corn – Wheat/DC Beans 333 457 608 Soybean – Corn – Corn 315 448 600 Corn – Soybeans 300 427 568 Corn – Corn 280 413 571 1Sum 2012 contribution margins for individual crops, then divide by years in rotation. Total Costs Per Bushel 2010 – 20121 Rotation Low Yield Average Yield High Yield $/Bushel $/Bushel $/Bushel 10 11 12 10 11 12 10 11 12 Rotation Corn 4.31 4.67 5.19 3.89 4.19 4.72 3.54 3.80 4.28 Rotation Beans 10.56 11.05 12.38 9.40 9.73 11.10 8.75 9.03 10.32 1Overhead costs based on corn–bean rotation on 3000 acre farm. Returns Above Total Costs Per Acre, 2010 - 2012 Acres Rotation Low Yield Average Yield High Yield $/Acre $/Acre $/Acre 10 11 12 10 11 12 10 11 12 1000-acre corn-bean -43 81 33 19 182 120 77 279 210 3000-acre cor
文档评论（0）