|
Avg.
Of |
|
|
|
|
|
|
All
Farms |
Low
20% |
20
- 40% |
40
- 60% |
60
- 80% |
High
20% |
|
| Number
of fields |
74 |
13 |
15 |
13 |
13 |
17 |
| Number
of farms |
69 |
13 |
13 |
13 |
13 |
14 |
|
| Acres |
59.74 |
89.88 |
25.44 |
127.59 |
52.19 |
23.72 |
| Yield
per acre (ton) |
1.71 |
1.49 |
1.32 |
1.27 |
2.51 |
3.20 |
| Operators
share of yield % |
100.00 |
100.00 |
99.99 |
100.00 |
100.00 |
100.00 |
| Value
per ton |
39.43 |
35.92 |
33.80 |
42.23 |
38.54 |
44.08 |
| Total
product return per acre |
67.42 |
53.52 |
44.74 |
53.54 |
96.77 |
140.86 |
| Miscellaneous
income per acre |
0.50 |
0.07 |
0.24 |
0.06 |
1.41 |
2.48 |
| Gross
return per acre |
67.92 |
53.59 |
44.98 |
53.60 |
98.18 |
143.34 |
|
| Direct
Expenses |
| Seed |
0.12 |
- |
1.05 |
- |
- |
0.36 |
| Fertilizer |
1.47 |
0.51 |
2.25 |
1.19 |
4.04 |
0.80 |
| Fuel
& oil |
12.36 |
32.40 |
7.89 |
3.55 |
4.98 |
7.07 |
| Repairs |
21.19 |
50.53 |
11.99 |
8.95 |
10.93 |
15.51 |
| Custom
hire |
2.04 |
1.89 |
0.25 |
0.83 |
2.59 |
8.93 |
| Land
rent |
19.27 |
32.50 |
18.35 |
8.12 |
27.09 |
15.97 |
| Operating
interest |
3.77 |
2.49 |
2.17 |
5.76 |
1.85 |
4.38 |
| Miscellaneous |
0.66 |
0.51 |
3.33 |
0.22 |
0.47 |
0.83 |
| Total
direct expenses per acre |
60.89 |
120.84 |
47.28 |
28.63 |
51.93 |
53.85 |
| Return
over direct exp per acre |
7.03 |
-67.25 |
-2.30 |
24.97 |
46.25 |
89.48 |
|
| Overhead
Expenses |
| Hired
labor |
3.45 |
4.15 |
3.51 |
2.34 |
3.35 |
4.91 |
| Machinery
& bldg leases |
1.23 |
1.36 |
2.50 |
0.26 |
2.07 |
2.46 |
| Farm
insurance |
1.03 |
0.68 |
1.75 |
1.01 |
1.03 |
1.71 |
| Utilities |
1.39 |
2.76 |
2.20 |
0.58 |
0.52 |
0.84 |
| Dues
& professional fees |
0.21 |
0.51 |
0.33 |
0.02 |
0.05 |
0.38 |
| Interest |
5.23 |
11.36 |
9.60 |
1.38 |
2.47 |
2.87 |
| Mach
& bldg depreciation |
11.07 |
23.18 |
7.89 |
5.27 |
7.25 |
7.12 |
| Miscellaneous |
2.20 |
1.36 |
1.28 |
2.94 |
3.22 |
1.48 |
| Total
overhead expenses per acre |
25.82 |
45.36 |
29.05 |
13.79 |
19.97 |
21.76 |
| Total
dir & ovhd expenses per acre |
86.71 |
166.20 |
76.33 |
42.42 |
71.90 |
75.61 |
| Net
return per acre |
-18.79 |
-112.61 |
-31.35 |
11.18 |
26.29 |
67.73 |
|
| Lbr
& mgt charge per acre |
13.07 |
26.02 |
14.51 |
3.71 |
9.72 |
16.65 |
| Net
return over lbr & mgt |
-31.86 |
-138.63 |
-45.86 |
7.47 |
16.57 |
51.08 |
| Government
payments |
6.84 |
7.91 |
9.10 |
3.67 |
12.65 |
6.09 |
| Net
return with govt payments |
-25.01 |
-130.72 |
-36.75 |
11.14 |
29.22 |
57.17 |
|
| Cost
of Production |
| Total
direct expense per ton |
35.61 |
81.10 |
35.72 |
22.59 |
20.68 |
16.85 |
| Total
dir & ovhd exp per ton |
50.71 |
111.55 |
57.67 |
33.47 |
28.63 |
23.66 |
| With
labor & management |
58.35 |
129.01 |
68.63 |
36.39 |
32.51 |
28.87 |
| Total
exp less govt & oth income |
54.06 |
123.65 |
61.57 |
33.45 |
26.90 |
26.19 |
|
| Est.
labor hours per acre |
2.30 |
3.07 |
2.38 |
1.59 |
1.99 |
2.65 |