|
Avg.
Of |
|
|
|
|
|
|
All
Farms |
Low
20% |
20
- 40% |
40
- 60% |
60
- 80% |
High
20% |
|
| Number
of fields |
482 |
101 |
96 |
94 |
96 |
95 |
| Number
of farms |
470 |
94 |
94 |
93 |
95 |
94 |
|
| Acres |
38.54 |
40.94 |
35.25 |
47.07 |
34.41 |
35.03 |
| Yield
per acre (ton) |
16.57 |
11.54 |
15.49 |
16.45 |
18.28 |
22.38 |
| Operators
share of yield % |
100.00 |
100.00 |
100.00 |
100.00 |
100.00 |
100.00 |
| Value
per ton |
17.69 |
17.32 |
17.05 |
18.03 |
17.71 |
18.03 |
| Total
product return per acre |
293.11 |
199.84 |
264.24 |
296.52 |
323.82 |
403.34 |
| Miscellaneous
income per acre |
14.59 |
9.42 |
8.54 |
11.76 |
15.17 |
30.34 |
| Gross
return per acre |
307.70 |
209.26 |
272.78 |
308.28 |
338.98 |
433.68 |
|
| Direct
Expenses |
| Seed |
29.08 |
32.06 |
26.73 |
28.13 |
26.98 |
31.14 |
| Fertilizer |
29.21 |
33.32 |
30.93 |
29.02 |
25.66 |
26.12 |
| Crop
chemicals |
28.68 |
30.72 |
29.58 |
27.24 |
25.61 |
30.19 |
| Crop
insurance |
4.47 |
3.47 |
4.85 |
4.46 |
4.82 |
4.99 |
| Drying
fuel |
0.13 |
0.51 |
- |
- |
0.01 |
0.08 |
| Fuel
& oil |
16.12 |
18.48 |
15.57 |
16.23 |
14.81 |
14.93 |
| Repairs |
31.41 |
36.24 |
32.80 |
28.27 |
29.03 |
30.53 |
| Custom
hire |
11.77 |
12.27 |
17.96 |
11.99 |
8.28 |
8.03 |
| Hired
labor |
0.36 |
0.82 |
0.35 |
0.36 |
0.19 |
- |
| Machinery
& bldg leases |
0.39 |
1.36 |
0.18 |
0.08 |
0.02 |
0.22 |
| Operating
interest |
4.91 |
4.42 |
5.41 |
5.16 |
4.23 |
5.34 |
| Miscellaneous |
3.84 |
5.71 |
2.32 |
3.22 |
2.67 |
5.07 |
| Total
direct expenses per acre |
160.45 |
179.38 |
166.78 |
154.15 |
142.52 |
156.64 |
| Return
over direct exp per acre |
147.26 |
29.89 |
106.00 |
154.12 |
196.46 |
277.05 |
|
| Overhead
Expenses |
| Custom
hire |
0.67 |
1.34 |
0.07 |
0.48 |
1.28 |
0.08 |
| Hired
labor |
12.44 |
13.30 |
9.78 |
13.25 |
9.00 |
16.39 |
| Machinery
& bldg leases |
3.44 |
1.42 |
2.79 |
4.08 |
3.31 |
5.91 |
| RE
& pers. property taxes |
6.37 |
5.51 |
6.71 |
6.31 |
6.26 |
7.27 |
| Farm
insurance |
3.83 |
3.64 |
3.97 |
3.39 |
4.73 |
3.59 |
| Utilities |
3.06 |
3.18 |
3.15 |
2.80 |
2.53 |
3.68 |
| Dues
& professional fees |
0.70 |
0.68 |
0.46 |
0.53 |
1.11 |
0.79 |
| Interest |
41.31 |
34.35 |
37.75 |
46.29 |
40.64 |
47.61 |
| Mach
& bldg depreciation |
29.32 |
29.86 |
33.53 |
26.72 |
26.75 |
30.39 |
| Miscellaneous |
5.57 |
4.52 |
5.44 |
4.78 |
5.48 |
8.15 |
| Total
overhead expenses per acre |
106.70 |
97.78 |
103.64 |
108.64 |
101.11 |
123.87 |
| Total
dir & ovhd expenses per acre |
267.15 |
277.16 |
270.43 |
262.79 |
243.64 |
280.50 |
| Net
return per acre |
40.55 |
-67.90 |
2.35 |
45.49 |
95.35 |
153.18 |
|
| Lbr
& mgt charge per acre |
30.94 |
33.30 |
33.36 |
29.67 |
28.66 |
29.52 |
| Net
return over lbr & mgt |
9.61 |
-101.19 |
-31.00 |
15.82 |
66.69 |
123.66 |
| Government
payments |
28.70 |
24.87 |
28.10 |
30.64 |
27.94 |
32.25 |
| Net
return with govt payments |
38.31 |
-76.33 |
-2.91 |
46.46 |
94.62 |
155.91 |
|
| Cost
of Production |
| Total
direct expense per ton |
9.68 |
15.54 |
10.76 |
9.37 |
7.80 |
7.00 |
| Total
dir & ovhd exp per ton |
16.12 |
24.02 |
17.45 |
15.98 |
13.33 |
12.54 |
| With
labor & management |
17.99 |
26.90 |
19.61 |
17.78 |
14.90 |
13.86 |
| Total
exp less govt & oth income |
15.38 |
23.93 |
17.24 |
15.20 |
12.54 |
11.06 |
|
| Est.
labor hours per acre |
5.27 |
6.21 |
5.45 |
5.16 |
4.47 |
4.85 |