Paul E. Nyren, Bob D. Patton, and Brian S. Kreft, NDSU Central Grasslands Research Extension Center and David Lambert, NDSU Agricultural Economics
The goal of this study is to record actual input costs for cropping, grazing and haying marginal lands. These costs are, whenever possible, calculated from actual costs, such as the cost of fertilizer, herbicides, etc. In other instances where actual costs are not available, estimates are used that closely reflect actual input costs. For equipment and operator costs for cropping and haying, custom farm rates are used, as they are a fair reflection of the costs involved in depreciation, repairs and operator’s time. Costs for land taxes and government disaster payments are not included in the calculations.
Crop Farming on Marginal Highly Erodible Land
The annual crop is grown on 80 acres on section 22 of the Research Center. This area is also classified highly erodible marginal cropland due to its rough topography and sandy, gravely soils. Experience has shown us that on light soils the earlier a crop can mature the more likely it will be to produce an adequate yield. The best yield ever obtained on this field was a crop of sweetclover chopped for haylage in late June 1990. With this in mind this field was seeded to winter wheat in the fall of 1999 and harvested in 2000. Oats were planted in 2001. Table 1 shows the costs for raising and harvesting the winter wheat, oats and the ten-year average costs for the small grain/annual forage crops. The largest cost over the ten-year period is the land cost. This figure comes from data compiled by the NDSU Extension Service. Throughout this article these costs will be used. Since this study is conducted on the eastern edge of Kidder County and the western edge of Stutsman County, the two counties’ rental rates are averaged for both cropland and pastureland. The next most costly item is fertilizer and its application. Total production costs for the oat crop were $90.31 in 2001. Ten- year average per acre costs for raising the small grain crop totaled $90.16 (table 1).
|
Average 1992-1999 |
Winter Wheat 2000 |
Oats 2001 |
10-YR. Average |
Seed |
$4.92 |
$7.50 |
$4.95 |
$5.18 |
Fertilizer/Application |
$7.70 |
$13.29 |
$13.10 |
$8.80 |
Herbicide |
$11.96 |
$3.19 |
$2.35 |
$10.12 |
Herbicide Application |
$2.95 |
$3.61 |
$3.94 |
$3.11 |
Deep Chisel |
$4.67 |
$5.58 |
$5.54 |
$4.85 |
Field Cultivation |
$3.13 |
$0.00 |
$0.00 |
$2.51 |
Seeding |
$5.99 |
$8.93 |
$8.73 |
$6.55 |
Swathing |
$4.58 |
$5.04 |
$5.09 |
$4.68 |
Mowing |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Land Costs |
$26.99 |
$27.30 |
$28.15 |
$27.14 |
Piling & Packing/Stacking |
$0.76 |
$0.00 |
$0.00 |
$0.61 |
Harvesting/Baling |
$13.12 |
$13.82 |
$14.14 |
$13.29 |
Hauling |
$3.28 |
$2.74 |
$3.36 |
$3.24 |
Rock Picking |
$0.00 |
$0.00 |
$0.96 |
$0.10 |
Total Small Grain Costs |
$90.03 |
$91.00 |
$90.31 |
$90.16 |
Table 2 shows the returns for the annual cropping enterprise. In 2001, oats yielded 35.79 bu/acre and the value on the date of harvest was $1.10/bu. resulting in a gross return per acre of $39.37. When the cost of production is subtracted the oats lost $50.94/acre.
Grazing Marginal Highly Erodible Land
One hundred and forty-eight cow-calf pairs grazed 370 acres of reseeded marginal land in 2001. While precipitation was below normal during April and May, forage production on the study site was good, with ample residual vegetation standing at the end of the grazing period. Average forage production for the ten-year period totaled 2,764 lb/acre on the season long pasture and 3,322 lb/ac for the rotation system. For the past three years these pastures have been grazed in a complementary system with native range on the Research Center. When the grazing season was shortened to accommodate the new grazing system the number of cow-calf pairs was increased to maintain a similar stocking rate. For the purpose of this analysis, costs for the native pastures are included in the land costs and are calculated on the basis of 1.3 acres/animal unit month (AUM) grazing at a rental rate of $11.60/acre.
Again in 2001, land and winter feed were the two highest costs for maintaining the cow herd. Feed costs per cow in 2001 totaled $78.84 compared to $63.60 per cow in 2000. For most estimated costs a 3% increase was applied to last year to cover inflation. The exception was fuel and electricity, which were increased 6% from 1999. Total per head costs for the year were $341.16, (table 3) which included the cost of maintaining the bulls and replacement heifers.
The calves were weaned on October 8 with the steer calves averaging 555 lbs/head and heifer calves averaging 512 lbs/head (table 4). The value was calculated based on local livestock sales with 550 to 600 lb steers bringing around $0.97/lb and 500 to 550 lb heifers bringing $0.93/lb. The cows weighed 1406 at weaning and cull cows brought $.37/lb at that time. The last line in table 4 indicates the returns to the livestock grazing system. The $40.58/acre or $136.47 per cow reflects the net return to the system.
Year |
Average 1992-99 |
2000 |
2001 |
10-Year Average |
Acres |
370 |
370 |
$370.00 |
370 |
No. of Head |
100 |
139 |
$148.00 |
108 |
Fuel & Elec. |
$38.93 |
$44.33 |
$46.99 |
$40.27 |
Dep. bldg. & Equip. |
$15.05 |
$16.34 |
$16.83 |
$15.35 |
Feed |
$91.21 |
$63.60 |
$78.84 |
$87.21 |
Salt & Mineral |
$9.44 |
$10.57 |
$10.89 |
$9.70 |
Replacements |
$29.94 |
$16.30 |
$15.99 |
$27.18 |
Bulls |
$10.79 |
$10.05 |
$10.18 |
$10.65 |
Veterinary |
$5.61 |
$6.32 |
$6.51 |
$5.77 |
Marketing |
$4.04 |
$4.35 |
$4.48 |
$4.12 |
Labor |
$17.37 |
$20.99 |
$20.99 |
$18.09 |
Land Costs |
$115.50 |
$114.57 |
$118.87 |
$115.75 |
Death Loss |
$8.80 |
$8.74 |
$10.60 |
$8.97 |
Total Cost/Cow |
$346.67 |
$316.15 |
$341.16 |
$343.07 |
Total Costs/Acre |
$93.23 |
$118.77 |
$136.47 |
$100.11 |
Total Herd Costs |
$34,496.49 |
$43,945.42 |
$50,492.25 |
$37,040.96 |
|
Average 1992-99 |
2000 |
2001 |
10-YR. Average |
Acres |
370 |
370 |
370 |
370 |
Heifers |
29 |
39 |
45 |
30 |
Avg Wt. |
516 |
539 |
512 |
519 |
Price/Lb. |
$0.76 |
$0.90 |
$0.93 |
$0.77 |
Return-Heifers* |
$10,861.47 |
$17,972.96 |
$20,355.84 |
$12,522.06 |
Steers |
51 |
73 |
76 |
56 |
Avg. Wt. |
559 |
563 |
555 |
559 |
Price/Lb. |
$0.81 |
$0.95 |
$0.97 |
$0.84 |
Return-Steers* |
$22,029.19 |
$37,091.85 |
$38,868.87 |
$25,219.42 |
Culls |
17 |
27 |
27 |
19 |
Avg. Wt. |
1304 |
1340 |
1406 |
1318 |
Price/Lb. |
$0.38 |
$0.36 |
$0.37 |
$0.37 |
Return Culls* |
$7,922.08 |
$12,373.56 |
$13,343.64 |
$8,909.38 |
Total Returns |
$40,812.74 |
$67,438.36 |
$72,568.35 |
$46,650.86 |
Opportunity Costs |
$4,051.66 |
$5,464.55 |
$7,061.74 |
$4,493.95 |
Total Herd Costs |
$34,496.49 |
$43,945.42 |
$50,492.25 |
$37,040.96 |
Total Cow Costs/A (table 3) |
$93.23 |
$118.77 |
$136.47 |
$100.11 |
Net Returns/A |
$6.12 |
$48.73 |
$40.58 |
$13.83 |
* =Less 5% shrink |
Haying Marginal Highly Erodible Land
|
Average 1992-99 |
2000 |
2001 |
10-YR. Average |
Acres of Hay |
90 |
90 |
90 |
90 |
Avg. Bale Wt. (Lbs.) |
1390 |
1536 |
1540 |
1420 |
No. of Bales |
237 |
206 |
233 |
233 |
Land Costs/Acre |
$26.99 |
$27.30 |
$28.15 |
$27.14 |
Mowing/Acre |
$5.36 |
$7.44 |
$6.83 |
$5.71 |
Baling/Bale |
$5.13 |
$5.39 |
$6.72 |
$5.31 |
Stacking-Hauling/Acre |
$5.20 |
$4.52 |
$5.12 |
$5.12 |
Total Costs |
$4,581.54 |
$4,643.94 |
$5174.89 |
$4,647.12 |
Costs/Acre |
$50.91 |
$51.60 |
$57.50 |
$51.63 |
CRP Hay Value/T. |
$32.25 |
$25.00 |
$30.00 |
$31.30 |
Gross Returns |
$4,982.33 |
$3,955.20 |
$5382.30 |
$4,919.62 |
Net Return/A. |
$4.45 |
-$7.65 |
2.30 |
$3.03 |
Table 6 summarizes the returns to each of the enterprises on the study. The second half of this
table shows the returns without deducting the cost of land and labor and is usually referred to as
return to land, labor and management. This figure more closely reflects what most producers
would consider their “bottom line”. Grazing is clearly the most profitable enterprise on this type
of land. There are 13 million acres of rangeland in the state of North Dakota. Long term
research evaluating grazing systems shows that 1.5 to 2.0 acres of good to excellent condition
rangeland in North Dakota are needed to adequately maintain a cow and her calf for one month
(AUM). Thirteen million acres of rangeland equates to approximately 6.5 million AUMs of
grazing in the state per year. At an average conservative cost of $205.00 per AUM, this
translates to approximately $1.3 billion that is spent annually in communities and businesses
throughout the state.
NDSU Central Grasslands Research Extension Center |
Home | Livestock Research | Economics Research | Range Research | 2001 Annual Report |