June 6, 2017

Using Enterprise Budgets to Compute Crop Breakeven Prices

Enterprise budgets provide an estimate of potential revenue, expenses, and earnings or losses for a specific enterprise. Enterprise budgets are often one of the building blocks to creating a whole-farm plan. They are also extremely useful in computing breakeven prices. This article uses a cash crop farm in Indiana to illustrate the components of an enterprise budget and to compute breakeven prices for corn and soybeans. The format of the enterprise budget presented below closely follows that of the Purdue Crop Cost and Return Guide.

Most enterprise budgets use economic costs rather than cash costs. This means that, in addition to cash costs and depreciation, opportunity costs are included. An opportunity cost represents the income that could have been earned if an input was sold or rented to someone else. Opportunity costs for unpaid family and operator labor, owned machinery, and owned land need to be included in an enterprise budget. Because opportunity costs are included in an enterprise budget, the bottom line figure (i.e., earnings or losses) represents an economic profit or loss. Over a long period of time, due to the fact that all inputs (cash items, depreciation, and opportunity costs) are being paid the market rate, economic profit is zero. If economic profit is positive, input prices will be bid up, similar to what happened to cash rents during the last decade, and economic profit will migrate towards zero. Conversely, if economic profit is negative, input prices will decline, and economic profit will head towards zero or breakeven.

Rotation Corn Budget

Table 1. Enterprise Budget for Rotation Corn on Average Productivity Soil, 2017.

Table 1. Enterprise Budget for Rotation Corn on Average Productivity Soil, 2017.

Table 1 presents an enterprise budget for rotation corn on average productivity soil in Indiana for 2017. Trend yield multiplied by the expected harvest price results in a market revenue of $629 per acre. Costs are presented on a per-acre and a per-bushel basis. Both of these figures can be useful when examining a particular cost item. Per-acre costs are typically easier to benchmark (with other farms or using historical information for the same farm) while per-bushel costs are extremely useful in examining the impact on a particular cost item when making a change that impacts yield per acre. Total variable cost is $422 per acre ($2.48 per bushel). Subtracting total variable cost from market revenue and adding government payments yields an expected total contribution margin of $207 per acre. For the enterprise to breakeven, the total contribution margin needs to be at least as large as total overhead cost. For 2017, the total contribution margin for rotation corn is expected to be substantially smaller than total overhead costs, resulting in a loss per acre of $129. Breakeven price is computed by adding total variable cost to total overhead cost, subtracting government payments, and dividing the result by expected yield per acre. Breakeven price for corn is estimated to be $4.46 per bushel.

The breakeven price reported in table 1 is sensitive to changes in yields, prices, and cost estimates. For example, a reduction in land cost of 10% results in a breakeven price of $4.34 or a 2.6% reduction in breakeven price. Breakeven prices also vary by land productivity category. For low and high productivity land, the breakeven prices for corn are estimated to be $4.94 and $4.05 per bushel, respectively.

Rotation Soybean Budget

Table 2. Enterprise Budget for Rotation Soybeans on Average Productivity Soil, 2017.

Table 2. Enterprise Budget for Rotation Soybeans on Average Productivity Soil, 2017.

Table 2 presents an enterprise budget for rotation soybeans on average productivity soil for 2017. Trend yield multiplied by the expected harvest price results in a market revenue of $458 per acre. Variable cost is $232 per acre or $4.46 per bushel. After subtracting total variable cost from market revenue and adding government payments, total contribution margin per acre is $226. Though slightly larger than the expected contribution margin for corn, the contribution margin for soybeans is still not large enough to fully cover overhead costs. Expected loss per acre is $110. Breakeven price for soybeans is estimated to be $10.92 per bushel.

The breakeven price for soybeans reported in table 2 is sensitive to changes in yields, prices, and cost estimates. For soybeans, a 10% reduction in cash rent results in a 3.4% decrease in breakeven price (a drop from $10.92 to $10.55). Notice that the percentage drop in the breakeven price for soybeans resulting from a 10% decline in cash rent is higher than the corresponding decline in the breakeven price for corn. This is due to the fact that overhead costs on a per-bushel basis are relatively more important for soybeans than corn. Total overhead cost as a percentage of total cost for soybeans is 59%. In contrast, for corn this percentage is 44%.

Breakeven prices for soybeans vary by land productivity category. Breakeven soybean prices for low and high productivity land are estimated to be $12.19 and $10.10 per bushel, respectively.

Final Comments

It is important to note that opportunity costs for unpaid family and operator labor, owned machinery, and owned land are included in tables 1 and 2. If we want to compare revenue, costs, and earnings between farms; it is important to include these opportunity costs. Also, if we want to gauge the return to operator time and owned assets, these opportunity costs need to be included in enterprise budgets. The negative earnings or losses per acre depicted in tables 1 and 2 suggest that owned assets are not receiving market rates of return.

As a final note, enterprise budgets can be used to make cropping decisions for the upcoming year. Though both corn and soybeans show losses in tables 1 and 2, the loss per acre for soybeans is less than the loss per acre for corn. The contribution margin for both crops is positive. In the short-run, a farm should continue to produce if it is covering variables costs (i.e., the total contribution margin is positive). In the long-run, all costs (variable and overhead costs) need to be covered. The higher contribution margin for soybeans does not imply that the farm should produce all soybeans. However, it does imply that the farm should consider producing both corn and soybeans.

This article used a cash crop farm in Indiana to illustrate the components of an enterprise budget and to compute breakeven prices for corn and soybeans. Components of the enterprise budgets for corn and soybeans included gross revenue, variable costs, contribution margin, overhead costs, and earnings or losses. Costs should be presented on a per-acre and a per-bushel basis. Using the information in this article, breakeven prices for corn and soybeans for 2017 were projected to be $4.46 and $10.92, respectively.

TAGS:

TEAM LINKS:

RELATED RESOURCES

Corn and Soybean Basis Strengthen Across the Midwest Amidst Decreasing Prices

March 14, 2025

Between February 12th and March 12th, the markets for corn and soybeans significantly changed. As market prices have dropped, corn and soybean basis across the Midwest have strengthened. The basis strengthening is a welcomed change following over 2 months of weakening or unchanging basis. The falling market prices have decreased the value of uncontracted stored grain. Stored grain hedged through futures markets has increased in value over the last month as the basis has strengthened.

READ MORE

The Role of Technology in Improving Farm Profitability | Commodity Classic 2025

March 12, 2025

Each year, numerous emerging technologies claim to boost your production, reduce input usage, or streamline your farm’s operations. However, the effectiveness of these technologies varies across different farms. Purdue ag economists James Mintert, Michael Langemeier, and Chad Fiechter examined how technology affects long-term farm growth and profitability, and share insights from farm financial records and farmer surveys during their 2025 Commodity Classic Learning Center Session on March 4, 2025. Watch the recording now!

READ MORE

Contingency Planning with Cash Flow Shortages

March 5, 2025

Contingency plans related to how to respond to changes in projected cash flows are important. Given the expected drop in crop prices this fall and wide variability in expected prices, it would be prudent for a farm to examine the sensitivity of their cash flow and repayment capacity to changes in crop prices. Using a case farm in southwest Indiana, Michael illustrates how contingency plans could be used.

READ MORE

UPCOMING EVENTS

We are taking a short break, but please plan to join us at one of our future programs that is a little farther in the future.

(Part 1) 2024 Indiana Farmland Values & Market Trends

September 11, 2024

Interested in the latest trends and insights on U.S. & Indiana farmland values? This AgCast episode shares insights from the Farm Sector Balance Sheet, USDA data collection methods, regional variations in land values, and the influences of factors such as interest rates and development pressures on farmland prices. Gain an in-depth understanding of trends, market dynamics, and future expectations for farmland values.

READ MORE

August 2024 PAER issue: Farmland Prices Increase Despite Downward Pressure

August 9, 2024

Indiana farmland prices have continued the trend of record highs in 2024, according to the latest Purdue Farmland Value and Cash Rent Survey. The average price of top-quality farmland reached $14,392 per acre, a 4.8% increase from June 2023. Average and poor-quality farmland also saw gains, with prices increasing 3.7% and 4.4% to $11,630 and $9,071 per acre, respectively.

READ MORE

Comparing Net Returns for Alternative Leasing Arrangements

August 7, 2024

Obtaining control of land through leasing has a long history in the United States. Leases on agricultural land are strongly influenced by local custom and tradition. However, in most areas, landowners and operators can choose from several types of lease arrangements. Flexible cash lease arrangements provide a base cash rent plus a bonus which typically represents a share of gross revenue in excess of a certain base value or threshold.

READ MORE