|
Avg.
Of |
|
|
|
|
|
|
All
Farms |
Low
20% |
20
- 40% |
40
- 60% |
60
- 80% |
High
20% |
|
| Number
of fields |
499 |
102 |
99 |
102 |
98 |
98 |
| Number
of farms |
470 |
94 |
94 |
93 |
95 |
94 |
|
| Acres |
50.42 |
53.36 |
46.97 |
48.92 |
55.93 |
46.88 |
| Yield
per acre (ton) |
3.85 |
2.62 |
3.24 |
3.94 |
4.43 |
5.13 |
| Operators
share of yield % |
100.00 |
100.00 |
100.00 |
100.00 |
100.00 |
100.00 |
| Value
per ton |
70.20 |
54.91 |
66.50 |
70.62 |
73.58 |
77.96 |
| Other
product return per acre |
0.15 |
0.68 |
- |
- |
- |
- |
| Total
product return per acre |
270.20 |
144.43 |
215.30 |
278.03 |
325.91 |
399.81 |
| Miscellaneous
income per acre |
0.69 |
0.79 |
0.61 |
1.31 |
0.54 |
0.15 |
| Gross
return per acre |
270.89 |
145.22 |
215.91 |
279.34 |
326.46 |
399.95 |
|
| Direct
Expenses |
| Seed |
3.72 |
2.98 |
2.92 |
6.12 |
5.00 |
1.27 |
| Fertilizer |
13.46 |
14.05 |
10.96 |
17.68 |
12.08 |
12.36 |
| Crop
chemicals |
2.52 |
1.30 |
2.81 |
2.20 |
3.00 |
3.44 |
| Crop
insurance |
0.94 |
1.11 |
0.47 |
0.64 |
0.96 |
1.51 |
| Fuel
& oil |
14.86 |
16.64 |
14.57 |
13.55 |
14.02 |
15.49 |
| Repairs |
30.85 |
34.32 |
31.87 |
28.93 |
30.46 |
28.22 |
| Custom
hire |
7.31 |
6.49 |
9.12 |
11.00 |
4.82 |
5.39 |
| Hired
labor |
0.25 |
0.64 |
0.31 |
0.06 |
0.10 |
0.12 |
| Machinery
& bldg leases |
0.28 |
0.10 |
0.04 |
0.05 |
0.85 |
0.30 |
| Marketing |
0.12 |
0.50 |
0.04 |
0.00 |
0.00 |
0.04 |
| Operating
interest |
5.37 |
6.30 |
4.86 |
5.60 |
4.88 |
5.14 |
| Miscellaneous |
3.37 |
4.35 |
1.86 |
4.54 |
3.49 |
2.35 |
| Total
direct expenses per acre |
83.07 |
88.78 |
79.84 |
90.37 |
79.74 |
75.62 |
| Return
over direct exp per acre |
187.82 |
56.44 |
136.07 |
188.96 |
246.72 |
324.33 |
|
| Overhead
Expenses |
| Custom
hire |
0.83 |
2.47 |
0.49 |
0.78 |
0.10 |
0.16 |
| Hired
labor |
9.71 |
6.37 |
8.23 |
11.00 |
13.29 |
9.47 |
| Machinery
& bldg leases |
3.41 |
1.27 |
7.63 |
2.31 |
2.64 |
3.79 |
| RE
& pers. property taxes |
6.96 |
5.24 |
6.91 |
7.07 |
8.28 |
7.33 |
| Farm
insurance |
3.91 |
3.76 |
4.05 |
3.82 |
3.88 |
4.07 |
| Utilities |
3.40 |
3.65 |
3.62 |
3.54 |
3.59 |
2.48 |
| Dues
& professional fees |
0.77 |
1.03 |
1.33 |
0.42 |
0.48 |
0.64 |
| Interest |
36.52 |
25.76 |
34.93 |
42.69 |
37.45 |
43.10 |
| Mach
& bldg depreciation |
28.36 |
21.03 |
30.68 |
29.12 |
33.15 |
28.19 |
| Miscellaneous |
4.84 |
4.04 |
4.42 |
4.54 |
5.99 |
5.20 |
| Total
overhead expenses per acre |
98.71 |
74.61 |
102.29 |
105.27 |
108.86 |
104.43 |
| Total
dir & ovhd expenses per acre |
181.78 |
163.39 |
182.13 |
195.64 |
188.59 |
180.05 |
| Net
return per acre |
89.11 |
-18.17 |
33.78 |
83.70 |
137.86 |
219.91 |
|
| Lbr
& mgt charge per acre |
28.30 |
28.07 |
30.90 |
26.95 |
28.61 |
27.04 |
| Net
return over lbr & mgt |
60.80 |
-46.24 |
2.88 |
56.74 |
109.25 |
192.86 |
| Government
payments |
23.09 |
23.19 |
25.21 |
22.42 |
23.07 |
21.59 |
| Net
return with govt payments |
83.90 |
-23.05 |
28.09 |
79.16 |
132.32 |
214.45 |
|
| Cost
of Production |
| Total
direct expense per ton |
21.59 |
33.91 |
24.66 |
22.95 |
18.00 |
14.75 |
| Total
dir & ovhd exp per ton |
47.25 |
62.41 |
56.26 |
49.69 |
42.58 |
35.11 |
| With
labor & management |
54.61 |
73.14 |
65.80 |
56.54 |
49.04 |
40.38 |
| Total
exp less govt & oth income |
48.39 |
63.72 |
57.83 |
50.51 |
43.71 |
36.15 |
|
| Est.
labor hours per acre |
3.98 |
4.30 |
3.68 |
3.49 |
4.27 |
4.06 |