|
Avg.
Of |
|
|
|
|
|
|
All
Farms |
Low
20% |
20
- 40% |
40
- 60% |
60
- 80% |
High
20% |
|
| Number
of fields |
144 |
26 |
27 |
28 |
26 |
34 |
| Number
of farms |
133 |
26 |
27 |
26 |
26 |
27 |
|
| Acres |
20.90 |
31.71 |
26.56 |
18.37 |
17.62 |
13.71 |
| Yield
per acre (ton) |
1.88 |
0.87 |
1.72 |
1.95 |
2.36 |
3.26 |
| Operators
share of yield % |
100.00 |
100.00 |
100.00 |
100.00 |
100.00 |
100.00 |
| Value
per ton |
40.73 |
28.90 |
33.50 |
39.50 |
42.80 |
51.53 |
| Total
product return per acre |
76.69 |
25.01 |
57.68 |
77.12 |
100.94 |
168.14 |
| Miscellaneous
income per acre |
1.13 |
0.15 |
1.74 |
0.63 |
0.67 |
3.02 |
| Gross
return per acre |
77.82 |
25.16 |
59.42 |
77.75 |
101.61 |
171.17 |
|
| Direct
Expenses |
| Seed |
0.56 |
- |
- |
0.39 |
3.22 |
- |
| Fertilizer |
4.15 |
2.71 |
6.20 |
0.35 |
1.09 |
10.18 |
| Crop
insurance |
0.20 |
0.09 |
0.11 |
- |
- |
0.88 |
| Fuel
& oil |
7.29 |
6.82 |
7.14 |
8.10 |
6.96 |
6.88 |
| Repairs |
15.13 |
13.68 |
15.39 |
16.45 |
13.05 |
16.78 |
| Custom
hire |
4.44 |
5.62 |
1.58 |
3.81 |
2.29 |
8.73 |
| Hired
labor |
0.50 |
- |
1.92 |
0.21 |
0.02 |
- |
| Operating
interest |
1.57 |
1.77 |
1.23 |
1.10 |
2.26 |
1.69 |
| Miscellaneous |
2.68 |
3.11 |
4.70 |
1.25 |
1.27 |
1.55 |
| Total
direct expenses per acre |
36.51 |
33.81 |
38.27 |
31.66 |
30.17 |
46.70 |
| Return
over direct exp per acre |
41.31 |
-8.65 |
21.15 |
46.09 |
71.45 |
124.47 |
|
| Overhead
Expenses |
| Custom
hire |
0.57 |
1.78 |
0.31 |
0.03 |
- |
0.05 |
| Hired
labor |
4.65 |
1.94 |
4.12 |
3.79 |
7.79 |
8.43 |
| Machinery
& bldg leases |
1.15 |
1.69 |
-0.04 |
0.66 |
3.33 |
0.51 |
| RE
& pers. property taxes |
4.92 |
4.01 |
5.42 |
4.98 |
5.66 |
4.55 |
| Farm
insurance |
2.12 |
2.58 |
1.49 |
2.04 |
1.90 |
2.18 |
| Utilities |
1.18 |
0.89 |
1.05 |
1.28 |
1.35 |
1.20 |
| Interest |
20.53 |
14.08 |
34.54 |
21.29 |
16.73 |
14.54 |
| Mach
& bldg depreciation |
11.56 |
9.05 |
9.66 |
13.48 |
11.16 |
16.12 |
| Miscellaneous |
2.26 |
2.46 |
1.92 |
1.91 |
2.37 |
2.74 |
| Total
overhead expenses per acre |
48.94 |
38.48 |
58.48 |
49.45 |
50.27 |
50.33 |
| Total
dir & ovhd expenses per acre |
85.45 |
72.29 |
96.75 |
81.10 |
80.43 |
97.02 |
| Net
return per acre |
-7.64 |
-47.13 |
-37.33 |
-3.35 |
21.18 |
74.14 |
|
| Lbr
& mgt charge per acre |
15.54 |
14.69 |
16.18 |
14.56 |
11.47 |
20.42 |
| Net
return over lbr & mgt |
-23.18 |
-61.83 |
-53.51 |
-17.91 |
9.71 |
53.72 |
| Government
payments |
9.75 |
9.61 |
13.88 |
6.48 |
10.12 |
6.26 |
| Net
return with govt payments |
-13.43 |
-52.22 |
-39.63 |
-11.43 |
19.83 |
59.99 |
|
| Cost
of Production |
| Total
direct expense per ton |
19.39 |
39.06 |
22.23 |
16.22 |
12.79 |
14.31 |
| Total
dir & ovhd exp per ton |
45.39 |
83.52 |
56.20 |
41.54 |
34.10 |
29.74 |
| With
labor & management |
53.64 |
100.50 |
65.60 |
49.00 |
38.97 |
36.00 |
| Total
exp less govt & oth income |
47.86 |
89.22 |
56.52 |
45.36 |
34.39 |
33.15 |
|
| Est.
labor hours per acre |
3.22 |
2.82 |
2.63 |
3.35 |
2.89 |
4.96 |