|
Avg.
Of |
|
|
|
|
|
|
All
Farms |
Low
20% |
20
- 40% |
40
- 60% |
60
- 80% |
High
20% |
|
| Number
of fields |
53 |
8 |
9 |
8 |
9 |
16 |
| Number
of farms |
44 |
8 |
8 |
8 |
8 |
9 |
|
| Acres |
179.96 |
177.45 |
173.54 |
325.59 |
249.64 |
76.52 |
| Yield
per acre (cwt) |
12.68 |
7.61 |
12.22 |
13.79 |
14.07 |
13.85 |
| Operators
share of yield % |
100.00 |
100.00 |
100.00 |
100.00 |
100.00 |
100.00 |
| Value
per cwt |
10.21 |
10.59 |
9.62 |
10.38 |
10.17 |
10.49 |
| Total
product return per acre |
129.47 |
80.66 |
117.57 |
143.19 |
142.98 |
145.31 |
| Miscellaneous
income per acre |
13.98 |
9.48 |
14.50 |
11.47 |
6.58 |
40.41 |
| Gross
return per acre |
143.45 |
90.14 |
132.08 |
154.67 |
149.56 |
185.72 |
|
| Direct
Expenses |
| Seed |
15.79 |
16.27 |
14.25 |
16.98 |
14.93 |
14.75 |
| Fertilizer |
26.92 |
23.42 |
26.52 |
25.82 |
31.68 |
26.03 |
| Crop
chemicals |
16.68 |
15.36 |
21.98 |
17.93 |
15.19 |
10.94 |
| Crop
insurance |
7.58 |
8.06 |
5.94 |
8.03 |
6.73 |
9.61 |
| Drying
fuel |
0.14 |
- |
- |
- |
0.31 |
0.54 |
| Fuel
& oil |
9.34 |
8.75 |
9.25 |
10.08 |
9.64 |
8.16 |
| Repairs |
12.21 |
7.53 |
16.22 |
12.20 |
11.41 |
12.68 |
| Custom
hire |
5.34 |
2.35 |
8.31 |
3.89 |
5.28 |
7.58 |
| Hired
labor |
0.19 |
- |
1.17 |
- |
- |
- |
| Land
rent |
33.59 |
34.10 |
30.11 |
45.20 |
26.13 |
26.78 |
| Marketing |
0.20 |
- |
- |
0.08 |
0.76 |
- |
| Operating
interest |
3.57 |
2.46 |
2.93 |
5.01 |
3.76 |
2.73 |
| Miscellaneous |
0.43 |
0.26 |
0.42 |
- |
1.34 |
0.04 |
| Total
direct expenses per acre |
132.00 |
118.55 |
137.08 |
145.22 |
127.15 |
119.85 |
| Return
over direct exp per acre |
11.45 |
-28.41 |
-5.01 |
9.45 |
22.41 |
65.87 |
|
| Overhead
Expenses |
| Custom
hire |
2.21 |
2.83 |
0.79 |
2.53 |
1.47 |
2.66 |
| Hired
labor |
3.86 |
2.55 |
4.89 |
0.89 |
6.02 |
7.14 |
| Machinery
& bldg leases |
4.38 |
3.15 |
10.58 |
4.47 |
2.96 |
1.90 |
| Farm
insurance |
2.31 |
1.86 |
1.39 |
2.24 |
2.66 |
3.14 |
| Utilities |
1.80 |
1.29 |
1.59 |
1.95 |
2.19 |
1.59 |
| Dues
& professional fees |
1.00 |
0.54 |
2.00 |
0.56 |
1.07 |
0.81 |
| Interest |
3.38 |
3.56 |
3.35 |
3.71 |
2.93 |
2.94 |
| Mach
& bldg depreciation |
7.79 |
4.64 |
7.59 |
9.18 |
8.27 |
8.74 |
| Miscellaneous |
1.65 |
1.53 |
1.25 |
1.59 |
2.00 |
1.87 |
| Total
overhead expenses per acre |
28.39 |
21.96 |
33.43 |
27.11 |
29.57 |
30.78 |
| Total
dir & ovhd expenses per acre |
160.38 |
140.51 |
170.52 |
172.33 |
156.72 |
150.63 |
| Net
return per acre |
-16.93 |
-50.37 |
-38.44 |
-17.67 |
-7.16 |
35.09 |
|
| Lbr
& mgt charge per acre |
16.53 |
14.33 |
14.74 |
22.26 |
13.54 |
14.98 |
| Net
return over lbr & mgt |
-33.46 |
-64.70 |
-53.18 |
-39.93 |
-20.70 |
20.11 |
| Government
payments |
32.23 |
33.11 |
34.97 |
37.28 |
26.46 |
25.48 |
| Net
return with govt payments |
-1.23 |
-31.59 |
-18.21 |
-2.65 |
5.76 |
45.59 |
|
| Cost
of Production |
| Total
direct expense per cwt |
10.41 |
15.57 |
11.22 |
10.53 |
9.04 |
8.66 |
| Total
dir & ovhd exp per cwt |
12.65 |
18.45 |
13.95 |
12.50 |
11.14 |
10.88 |
| With
labor & management |
13.95 |
20.33 |
15.16 |
14.11 |
12.10 |
11.96 |
| Total
exp less govt & oth income |
10.31 |
14.74 |
11.11 |
10.58 |
9.76 |
7.20 |
|
| Est.
labor hours per acre |
1.63 |
1.40 |
1.68 |
1.52 |
1.82 |
1.78 |