|
Avg.
Of |
|
|
|
|
|
|
All
Farms |
Low
20% |
20
- 40% |
40
- 60% |
60
- 80% |
High
20% |
|
| Number
of fields |
82 |
18 |
16 |
16 |
15 |
14 |
| Number
of farms |
73 |
14 |
14 |
14 |
14 |
14 |
|
| Acres |
85.48 |
65.04 |
92.48 |
62.31 |
133.32 |
73.47 |
| Yield
per acre (ton) |
2.23 |
1.72 |
1.98 |
1.89 |
2.40 |
3.15 |
| Operators
share of yield % |
100.00 |
100.00 |
100.00 |
100.00 |
100.00 |
100.00 |
| Value
per ton |
38.16 |
31.14 |
32.15 |
40.41 |
39.74 |
44.45 |
| Other
product return per acre |
0.02 |
- |
- |
0.13 |
- |
- |
| Total
product return per acre |
85.07 |
53.60 |
63.66 |
76.56 |
95.51 |
139.80 |
| Miscellaneous
income per acre |
9.12 |
- |
- |
5.12 |
0.42 |
56.27 |
| Gross
return per acre |
94.18 |
53.60 |
63.66 |
81.69 |
95.93 |
196.07 |
|
| Direct
Expenses |
| Seed |
0.60 |
0.05 |
- |
0.72 |
0.96 |
0.17 |
| Fertilizer |
7.48 |
6.79 |
5.23 |
8.63 |
9.14 |
6.04 |
| Crop
chemicals |
0.69 |
3.27 |
- |
- |
0.27 |
0.46 |
| Crop
insurance |
0.93 |
0.26 |
0.16 |
1.57 |
0.43 |
3.10 |
| Fuel
& oil |
10.08 |
11.01 |
14.02 |
9.28 |
8.91 |
6.04 |
| Repairs |
14.92 |
24.41 |
14.27 |
14.11 |
11.13 |
12.91 |
| Custom
hire |
1.74 |
6.23 |
- |
- |
2.19 |
- |
| Land
rent |
19.14 |
21.03 |
14.65 |
17.97 |
15.82 |
29.11 |
| Operating
interest |
2.16 |
2.77 |
1.72 |
2.57 |
2.47 |
1.80 |
| Miscellaneous |
1.72 |
1.65 |
4.10 |
1.69 |
0.87 |
0.59 |
| Total
direct expenses per acre |
59.46 |
77.47 |
54.14 |
56.54 |
52.19 |
60.22 |
| Return
over direct exp per acre |
34.73 |
-23.87 |
9.52 |
25.15 |
43.74 |
135.84 |
|
| Overhead
Expenses |
| Custom
hire |
0.61 |
0.88 |
0.95 |
1.65 |
0.10 |
- |
| Hired
labor |
4.03 |
3.08 |
3.66 |
4.48 |
6.31 |
1.14 |
| Machinery
& bldg leases |
1.62 |
6.99 |
0.35 |
0.39 |
0.42 |
0.82 |
| Farm
insurance |
1.17 |
1.43 |
1.15 |
1.34 |
0.95 |
1.23 |
| Utilities |
1.81 |
1.58 |
1.23 |
4.40 |
1.40 |
1.12 |
| Dues
& professional fees |
0.34 |
1.27 |
0.14 |
0.16 |
0.02 |
0.44 |
| Interest |
5.59 |
6.79 |
6.13 |
5.63 |
4.74 |
6.00 |
| Mach
& bldg depreciation |
11.13 |
12.19 |
10.40 |
13.39 |
10.69 |
10.38 |
| Miscellaneous |
2.08 |
1.88 |
2.38 |
2.10 |
1.95 |
2.13 |
| Total
overhead expenses per acre |
28.37 |
36.08 |
26.40 |
33.54 |
26.58 |
23.27 |
| Total
dir & ovhd expenses per acre |
87.83 |
113.55 |
80.55 |
90.08 |
78.77 |
83.50 |
| Net
return per acre |
6.35 |
-59.95 |
-16.89 |
-8.39 |
17.16 |
112.57 |
|
| Lbr
& mgt charge per acre |
14.89 |
17.58 |
11.78 |
21.48 |
14.98 |
10.80 |
| Net
return over lbr & mgt |
-8.54 |
-77.53 |
-28.67 |
-29.87 |
2.18 |
101.77 |
| Government
payments |
16.01 |
20.18 |
13.50 |
14.08 |
14.87 |
16.13 |
| Net
return with govt payments |
7.47 |
-57.36 |
-15.17 |
-15.79 |
17.05 |
117.90 |
|
| Cost
of Production |
| Total
direct expense per ton |
26.67 |
45.01 |
27.34 |
29.89 |
21.72 |
19.15 |
| Total
dir & ovhd exp per ton |
39.40 |
65.98 |
40.68 |
47.62 |
32.78 |
26.55 |
| With
labor & management |
46.09 |
76.19 |
46.63 |
58.98 |
39.01 |
29.98 |
| Total
exp less govt & oth income |
34.80 |
64.47 |
39.81 |
48.76 |
32.65 |
6.96 |
|
| Est.
labor hours per acre |
3.03 |
2.83 |
2.72 |
3.92 |
3.57 |
2.15 |