|
Avg.
Of |
|
|
|
|
|
|
All
Farms |
Low
20% |
20
- 40% |
40
- 60% |
60
- 80% |
High
20% |
|
| Number
of fields |
66 |
13 |
13 |
12 |
13 |
12 |
| Number
of farms |
60 |
12 |
12 |
11 |
12 |
12 |
|
| Acres |
120.83 |
165.52 |
78.65 |
163.49 |
85.74 |
115.52 |
| Yield
per acre (bushel) |
61.78 |
48.83 |
61.53 |
61.36 |
66.66 |
77.34 |
| Operators
share of yield % |
100.00 |
100.00 |
100.00 |
100.00 |
100.00 |
100.00 |
| Value
per bushel |
1.95 |
1.56 |
1.59 |
2.11 |
1.91 |
2.41 |
| Total
product return per acre |
120.68 |
76.13 |
97.82 |
129.47 |
127.35 |
186.39 |
| Miscellaneous
income per acre |
8.67 |
15.24 |
1.55 |
6.96 |
8.35 |
8.49 |
| Gross
return per acre |
129.35 |
91.37 |
99.37 |
136.44 |
135.69 |
194.88 |
|
| Direct
Expenses |
| Seed |
7.77 |
8.00 |
7.11 |
8.31 |
7.72 |
7.13 |
| Fertilizer |
20.60 |
26.66 |
22.81 |
17.62 |
14.41 |
18.84 |
| Crop
chemicals |
16.58 |
21.56 |
10.81 |
18.07 |
11.37 |
14.10 |
| Crop
insurance |
4.42 |
5.67 |
3.94 |
4.38 |
2.61 |
4.72 |
| Fuel
& oil |
7.86 |
6.23 |
9.88 |
9.38 |
7.76 |
6.68 |
| Repairs |
10.62 |
8.83 |
13.41 |
9.94 |
11.20 |
12.62 |
| Custom
hire |
2.13 |
0.95 |
2.71 |
2.01 |
2.44 |
3.95 |
| Land
rent |
47.59 |
58.01 |
37.34 |
51.58 |
35.86 |
45.83 |
| Machinery
& bldg leases |
0.18 |
0.66 |
- |
- |
- |
- |
| Operating
interest |
3.41 |
4.48 |
2.87 |
3.48 |
4.07 |
1.58 |
| Miscellaneous |
0.50 |
0.58 |
0.65 |
0.19 |
0.94 |
0.45 |
| Total
direct expenses per acre |
121.65 |
141.64 |
111.53 |
124.96 |
98.38 |
115.89 |
| Return
over direct exp per acre |
7.69 |
-50.27 |
-12.16 |
11.47 |
37.31 |
78.99 |
|
| Overhead
Expenses |
| Custom
hire |
1.42 |
2.00 |
0.37 |
1.65 |
0.51 |
1.59 |
| Hired
labor |
4.28 |
3.14 |
2.26 |
4.19 |
8.14 |
4.36 |
| Machinery
& bldg leases |
2.73 |
2.89 |
1.95 |
4.28 |
0.24 |
3.16 |
| Farm
insurance |
2.94 |
3.32 |
2.62 |
2.87 |
2.96 |
3.12 |
| Utilities |
1.55 |
1.17 |
1.69 |
1.28 |
1.72 |
2.55 |
| Dues
& professional fees |
1.22 |
1.16 |
0.50 |
1.23 |
1.25 |
1.39 |
| Interest |
3.57 |
3.59 |
4.23 |
3.70 |
4.05 |
3.11 |
| Mach
& bldg depreciation |
8.15 |
6.10 |
8.58 |
7.89 |
9.95 |
9.39 |
| Miscellaneous |
1.77 |
0.80 |
1.89 |
1.87 |
3.88 |
1.46 |
| Total
overhead expenses per acre |
27.64 |
24.17 |
24.09 |
28.96 |
32.70 |
30.12 |
| Total
dir & ovhd expenses per acre |
149.29 |
165.81 |
135.62 |
153.92 |
131.08 |
146.02 |
| Net
return per acre |
-19.95 |
-74.44 |
-36.26 |
-17.48 |
4.61 |
48.86 |
|
| Lbr
& mgt charge per acre |
14.45 |
14.02 |
17.12 |
15.21 |
13.13 |
13.84 |
| Net
return over lbr & mgt |
-34.39 |
-88.47 |
-53.37 |
-32.69 |
-8.52 |
35.03 |
| Government
payments |
28.09 |
28.20 |
30.07 |
31.04 |
24.62 |
25.31 |
| Net
return with govt payments |
-6.30 |
-60.27 |
-23.30 |
-1.66 |
16.10 |
60.34 |
|
| Cost
of Production |
| Total
direct expense per bushel |
1.97 |
2.90 |
1.81 |
2.04 |
1.48 |
1.50 |
| Total
dir & ovhd exp per bushel |
2.42 |
3.40 |
2.20 |
2.51 |
1.97 |
1.89 |
| With
labor & management |
2.65 |
3.68 |
2.48 |
2.76 |
2.16 |
2.07 |
| Total
exp less govt & oth income |
2.06 |
2.79 |
1.97 |
2.14 |
1.67 |
1.63 |
|
| Est.
labor hours per acre |
1.45 |
1.24 |
1.88 |
1.52 |
1.35 |
1.53 |