|
Avg.
Of |
|
|
|
|
|
All
Farms |
Low
20% |
20
- 40% |
60
- 80% |
High
20% |
|
| Number
of fields |
30 |
6 |
5 |
9 |
5 |
| Number
of farms |
25 |
5 |
5 |
5 |
5 |
|
| Acres |
121.29 |
125.23 |
116.20 |
95.00 |
178.96 |
| Yield
per acre (cwt) |
13.88 |
16.67 |
17.69 |
17.20 |
6.49 |
| Operators
share of yield % |
100.00 |
100.00 |
100.00 |
100.00 |
100.00 |
| Value
per cwt |
12.80 |
12.29 |
12.30 |
13.62 |
13.35 |
| Total
product return per acre |
177.61 |
204.96 |
217.54 |
234.29 |
86.69 |
| Miscellaneous
income per acre |
83.28 |
1.81 |
5.02 |
25.26 |
249.43 |
| Gross
return per acre |
260.89 |
206.77 |
222.56 |
259.54 |
336.12 |
|
| Direct
Expenses |
| Seed |
27.85 |
31.87 |
28.60 |
30.37 |
23.26 |
| Fertilizer |
23.38 |
25.42 |
24.44 |
18.12 |
21.91 |
| Crop
chemicals |
26.97 |
34.06 |
37.64 |
24.06 |
22.97 |
| Crop
insurance |
20.41 |
11.60 |
18.43 |
19.06 |
27.24 |
| Fuel
& oil |
11.18 |
10.45 |
10.17 |
14.45 |
9.18 |
| Repairs |
20.26 |
19.10 |
14.52 |
19.24 |
28.35 |
| Custom
hire |
5.27 |
10.96 |
6.38 |
5.17 |
1.24 |
| Hired
labor |
0.55 |
- |
1.21 |
- |
- |
| Land
rent |
53.95 |
57.74 |
54.07 |
44.30 |
53.16 |
| Machinery
& bldg leases |
0.61 |
2.97 |
- |
- |
- |
| Operating
interest |
6.80 |
5.50 |
6.83 |
6.55 |
7.30 |
| Miscellaneous |
0.12 |
- |
- |
- |
- |
| Total
direct expenses per acre |
197.35 |
209.68 |
202.29 |
181.33 |
194.61 |
| Return
over direct exp per acre |
63.55 |
-2.91 |
20.27 |
78.22 |
141.50 |
|
| Overhead
Expenses |
| Custom
hire |
2.00 |
0.69 |
0.70 |
1.12 |
4.01 |
| Hired
labor |
9.73 |
8.81 |
10.93 |
7.42 |
9.20 |
| Machinery
& bldg leases |
4.23 |
2.30 |
0.79 |
14.30 |
0.41 |
| Farm
insurance |
4.69 |
5.86 |
3.60 |
4.97 |
3.40 |
| Utilities |
2.51 |
1.60 |
2.85 |
2.87 |
2.98 |
| Dues
& professional fees |
2.20 |
3.99 |
1.73 |
1.28 |
2.31 |
| Interest |
4.08 |
4.10 |
4.96 |
3.60 |
2.94 |
| Mach
& bldg depreciation |
15.15 |
15.15 |
17.15 |
11.94 |
18.49 |
| Miscellaneous |
3.05 |
0.80 |
1.83 |
4.70 |
1.92 |
| Total
overhead expenses per acre |
47.65 |
43.29 |
44.55 |
52.20 |
45.65 |
| Total
dir & ovhd expenses per acre |
244.99 |
252.97 |
246.84 |
233.53 |
240.26 |
| Net
return per acre |
15.90 |
-46.20 |
-24.28 |
26.01 |
95.85 |
|
| Lbr
& mgt charge per acre |
23.78 |
25.16 |
19.15 |
17.60 |
32.21 |
| Net
return over lbr & mgt |
-7.88 |
-71.36 |
-43.43 |
8.42 |
63.64 |
| Government
payments |
- |
- |
- |
- |
- |
| Net
return with govt payments |
-7.88 |
-71.36 |
-43.43 |
8.42 |
63.64 |
|
| Cost
of Production |
| Total
direct expense per cwt |
14.22 |
12.58 |
11.44 |
10.54 |
29.98 |
| Total
dir & ovhd exp per cwt |
17.65 |
15.17 |
13.96 |
13.58 |
37.01 |
| With
labor & management |
19.36 |
16.68 |
15.04 |
14.60 |
41.97 |
| Total
exp less govt & oth income |
13.36 |
16.57 |
14.75 |
13.13 |
3.55 |
|
| Est.
labor hours per acre |
2.43 |
2.45 |
2.54 |
2.20 |
2.33 |