|
Avg.
Of |
|
|
|
|
|
|
All
Farms |
Low
20% |
20
- 40% |
40
- 60% |
60
- 80% |
High
20% |
|
| Number
of fields |
66 |
12 |
13 |
12 |
13 |
12 |
| Number
of farms |
62 |
12 |
11 |
12 |
12 |
12 |
|
| Acres |
63.10 |
87.83 |
42.20 |
87.44 |
46.32 |
56.97 |
| Yield
per acre (bushel) |
62.15 |
47.85 |
67.02 |
70.99 |
69.45 |
56.61 |
| Operators
share of yield % |
100.00 |
100.00 |
100.00 |
100.00 |
100.00 |
100.00 |
| Value
per bushel |
1.83 |
1.65 |
1.48 |
1.89 |
1.99 |
1.94 |
| Other
product return per acre |
0.12 |
- |
- |
- |
0.83 |
- |
| Total
product return per acre |
113.92 |
78.74 |
99.39 |
134.19 |
139.07 |
109.67 |
| Miscellaneous
income per acre |
19.34 |
0.50 |
8.14 |
6.39 |
16.47 |
86.20 |
| Gross
return per acre |
133.26 |
79.24 |
107.52 |
140.58 |
155.55 |
195.87 |
|
| Direct
Expenses |
| Seed |
8.13 |
7.89 |
8.74 |
7.20 |
6.11 |
11.10 |
| Fertilizer |
19.09 |
22.90 |
19.27 |
20.98 |
16.66 |
12.14 |
| Crop
chemicals |
11.78 |
16.72 |
10.75 |
13.62 |
6.48 |
4.25 |
| Crop
insurance |
5.06 |
7.14 |
4.58 |
4.51 |
4.93 |
2.63 |
| Fuel
& oil |
8.77 |
10.62 |
7.74 |
7.71 |
9.31 |
8.22 |
| Repairs |
13.82 |
15.93 |
18.85 |
9.18 |
12.88 |
14.26 |
| Custom
hire |
3.01 |
2.08 |
1.19 |
4.39 |
3.71 |
0.59 |
| Marketing |
0.18 |
- |
- |
0.72 |
- |
- |
| Operating
interest |
2.59 |
4.36 |
1.95 |
2.04 |
1.88 |
1.93 |
| Miscellaneous |
0.41 |
0.16 |
0.37 |
1.18 |
0.05 |
0.13 |
| Total
direct expenses per acre |
72.84 |
87.79 |
73.43 |
71.53 |
62.01 |
55.25 |
| Return
over direct exp per acre |
60.42 |
-8.55 |
34.09 |
69.05 |
93.54 |
140.62 |
|
| Overhead
Expenses |
| Custom
hire |
1.16 |
0.49 |
1.33 |
0.48 |
2.44 |
2.32 |
| Hired
labor |
4.86 |
3.09 |
7.52 |
6.36 |
3.92 |
4.68 |
| Machinery
& bldg leases |
1.04 |
0.95 |
0.25 |
0.31 |
0.83 |
2.59 |
| RE
& pers. property taxes |
6.13 |
5.71 |
6.99 |
6.43 |
6.02 |
7.01 |
| Farm
insurance |
3.02 |
2.83 |
3.38 |
4.60 |
2.13 |
1.63 |
| Utilities |
2.16 |
2.10 |
1.76 |
1.66 |
3.48 |
1.99 |
| Dues
& professional fees |
0.83 |
1.01 |
1.22 |
0.92 |
0.46 |
0.34 |
| Interest |
19.77 |
12.48 |
16.43 |
19.10 |
19.95 |
32.38 |
| Mach
& bldg depreciation |
10.62 |
9.26 |
11.49 |
13.77 |
7.69 |
10.75 |
| Miscellaneous |
2.14 |
2.86 |
1.89 |
2.01 |
1.16 |
2.41 |
| Total
overhead expenses per acre |
51.72 |
40.77 |
52.25 |
55.64 |
48.07 |
66.09 |
| Total
dir & ovhd expenses per acre |
124.56 |
128.56 |
125.68 |
127.17 |
110.08 |
121.34 |
| Net
return per acre |
8.70 |
-49.32 |
-18.16 |
13.41 |
45.46 |
74.53 |
|
| Lbr
& mgt charge per acre |
14.60 |
16.84 |
14.53 |
13.47 |
13.61 |
13.27 |
| Net
return over lbr & mgt |
-5.90 |
-66.16 |
-32.69 |
-0.06 |
31.86 |
61.26 |
| Government
payments |
26.59 |
31.13 |
22.00 |
26.27 |
25.13 |
25.08 |
| Net
return with govt payments |
20.68 |
-35.03 |
-10.69 |
26.21 |
56.99 |
86.34 |
|
| Cost
of Production |
| Total
direct expense per bushel |
1.17 |
1.83 |
1.10 |
1.01 |
0.89 |
0.98 |
| Total
dir & ovhd exp per bushel |
2.00 |
2.69 |
1.88 |
1.79 |
1.59 |
2.14 |
| With
labor & management |
2.24 |
3.04 |
2.09 |
1.98 |
1.78 |
2.38 |
| Total
exp less govt & oth income |
1.50 |
2.38 |
1.64 |
1.52 |
1.17 |
0.41 |
|
| Est.
labor hours per acre |
1.87 |
1.84 |
1.94 |
1.60 |
2.28 |
1.72 |