EC-1343 (Revised)
2008
Dwight Aakre • Farm Management Specialist, NDSU Extension Service
What is the Value of a Standing Corn Crop for Silage?
Corn for silage sometimes is sold standing in the field and farmers frequently ask how to determine a fair price for the standing crop. The following provides some recommended guidelines for estimating the value of a standing corn crop. Mature Corn – 50% Grain DM Content 1. Estimate of yield per acre in tons1 2. Percent dry matter 3. Value of silage per acre at $39.78 per ton2 (calculations shown on page 2) 4. Less custom cost of making silage per acre3 5. Less hauling to storage4 6. Value per acre of silage in storage Immature Corn – 25% Grain DM Content 1. Estimate of yield per acre in tons 2. Percent dry matter 3. Value of silage per acre at $28.89 per ton2 (calculations shown on page 2) 4. Less custom cost of making silage per acre3 5. Less hauling to storage4 6. Value per acre of silage in storage Immature Corn – 0% Grain DM Content 1. Estimate of yield per acre in tons 2. Percent dry matter 3. Value of silage per acre at $18 per ton2 (calculations shown on page 2) 4. Less custom cost of making silage per acre3 5. Less hauling to storage4 6. Value per acre of silage in storage
1
Example 1
Example 2
Example 3
Example 4
Your Figure
3 30 $ 119.34 $ -32.00 $ -6.00 $ 81.34
Example 1
6 30 $238.68 $ -35.00 $ -12.00 $191.68
Example 2
9 30 $358.02 $ -39.65 $ -18.00 $300.37
Example 3
12 30 $ 477.36 $ -42.00 $ -24.00 $ 411.36
Example 4
__________________ __________________ __________________ __________________ __________________
Your Figure
1
3 30 $ 86.67 $ -32.00 $ -6.00 $ 48.67
Example 1
6 30 $173.34 $ -35.00 $ -12.00 $126.34
Example 2
9 30 $260.01 $ -39.65 $ -18.00 $202.36
Example 3
12 30 $ 346.68 $ -42.00 $ -24.00 $ 280.68
Example 4
__________________ __________________ __________________ __________________ __________________
Your Figure
1
3 30 $ 54.00 $ -32.00 $ -6.00 $ 16.00
6 30 $108.00 $ -35.00 $ -12.00 $ 61.00
9 30 $162.00 $ -39.65 $ -18.00 $104.35
12 30 $ 216.00 $ -42.00 $ -24.00 $ 150.00
__________________ __________________ __________________ __________________ __________________
2
3
4
The following formula may be used to estimate the wet yield of a standing corn crop with 30-inch rows. a. Select a representative row and measure 17.4 feet. For 36-inch rows, use 14.5 feet of row. For 22-inch rows, use 23.8 feet. b. Cut at normal chopping height and weigh and multiply by 1,000 to estimate total weight per acre. c. Divide answer obtained in “b” above by 2,000 to convert to tons per acre. Corn silage is primarily an energy feed. The dry-matter value of silage can be compared with the local value of shelled corn and grass hay. Good-quality corn silage typically will average 50 percent corn grain by dry-matter weight. The average custom rate charged for field chopping only was $35.45 per acre; the range was $9.12 to $100. The increase in fuel prices since this survey was taken would add $4.20 per acre for a total of $39.65 per acre. We assume the rate would vary somewhat at different yields. Hauling charges are based on $2 per ton.
The value of the standing corn crop depends upon several variables, including yield, price of substitute feed crops, and harvesting and hauling costs. The figure on line 6 in the above examples indicates the maximum amount the buyer could afford to pay. The buyer should discount the computed price by the estimated spoilage. With this information, the parties would negotiate the price. If you have all-risk crop insurance on your corn crop, you should check with your insurance agent (before beginning chopping) to determine how selling the standing corn crop will affect yield history and insurance payments if the situation warrants. Failure to notify your insurance agent may result in forfeiture of any potential indemnity payment. If you have a potential insurance claim, your insurance company likely will require you to leave a number of rows unharvested at specified intervals across the field to be used for final appraisal. Also, selling unharvested corn results in loss of beneficial interest prior to harvest. This means you will not be eligible for any potential loan deficiency payment.
North Dakota State University Fargo, North Dakota 58105
SEPTEMBER 2008
Calculating the Value Per Ton of Corn Silage
If shelled corn containing 13 percent moisture is priced locally at $5 per bushel and grass hay containing 10 percent moisture is priced at $54 per ton, their value per pound of dry matter is computed as follows: Corn 56 lbs x .87 = 48.72 lbs. dry matter $5.00 ——— = 0.1026 or 10.26 cents per pound of dry matter 48.72 Hay 2,000 lbs. x .90 = 1,800 lbs. dry matter $54.00 ——— = 0.03 or 3 cents per pound of dry matter 1800
If silage contains 30 percent dry matter, you have 600 pounds of dry matter per ton or the equivalent of 300 pounds of shelled corn and 300 pounds of grass hay. Mature, high-yielding grain corn should contain 50 percent grain by dry-matter weight. 300 lbs. corn equivalent x .1026 = 300 lbs. hay equivalent x .0300 = 1,200 lbs. water x .0000 = 2,000 lbs. 30.78 9.00 0.00 $39.78 per ton of silage containing 30 percent dry matter
The above example is typical of good-quality mature corn made into silage. However, immature or drought-impacted corn salvaged for silage contains much less grain relative to stalk and leaf material. Corn in the hard dough stage more likely may be only 25 percent grain by dry-matter weight. In that case, the value would be computed as follows: 150 lbs. corn equivalent x .1026 = 450 lbs. hay equivalent x .0300 = 1,200 lbs. water x .0000 = 2,000 lbs. 15.39 13.50 0.00 $28.89 per ton of immature corn silage containing 30 percent dry matter
Very immature corn with no grain content would be valued based on hay equivalent value only. 0 lbs. corn equivalent x .1026 = 600 lbs. hay equivalent x .0300 = 1,200 lbs. water x .0000 = 2,000 lbs. 0.00 18.00 0.00 $18.00 per ton of corn silage with 0 percent grain content containing 30 percent dry matter
For more information on this and other topics, see: www.ag.ndsu.edu
This publication may be copied for noncommercial, educational purposes in its entirety with no changes. Requests to use any portion of the document (including text, graphics or photos) should be sent to NDSU.permission@ndsu.edu. Include exactly what is requested for use and how it will be used.
North Dakota State University does not discriminate on the basis of race, color, national origin, religion, sex, disability, age, Vietnam Era Veterans status, sexual orientation, marital status, or public assistance status. Direct inquiries to the Executive Director and Chief Diversity Officer, 202 Old Main, (701) 231-7708.
500-9-07; 100-9-08