|
Avg.
Of |
|
|
|
|
|
|
All
Farms |
Low
20% |
20
- 40% |
40
- 60% |
60
- 80% |
High
20% |
|
| Number
of fields |
136 |
26 |
26 |
27 |
29 |
27 |
| Number
of farms |
134 |
26 |
26 |
27 |
27 |
27 |
|
| Acres |
30.14 |
31.78 |
44.68 |
25.85 |
25.87 |
20.49 |
| Yield
per acre (bushel) |
70.01 |
49.37 |
65.77 |
75.15 |
79.18 |
94.54 |
| Operators
share of yield % |
100.00 |
100.00 |
100.00 |
100.00 |
100.00 |
100.00 |
| Value
per bushel |
1.06 |
1.06 |
1.02 |
1.03 |
1.09 |
1.06 |
| Other
product return per acre |
3.63 |
- |
0.75 |
- |
1.08 |
23.86 |
| Total
product return per acre |
77.56 |
52.33 |
67.93 |
77.77 |
87.01 |
124.37 |
| Miscellaneous
income per acre |
31.46 |
5.31 |
10.03 |
40.44 |
52.54 |
81.89 |
| Gross
return per acre |
109.02 |
57.63 |
77.96 |
118.21 |
139.55 |
206.25 |
|
| Direct
Expenses |
| Seed |
8.23 |
8.35 |
7.10 |
9.18 |
8.26 |
10.18 |
| Fertilizer |
8.85 |
8.66 |
11.01 |
9.52 |
7.33 |
5.68 |
| Crop
chemicals |
2.92 |
4.28 |
2.79 |
3.99 |
1.64 |
1.49 |
| Crop
insurance |
1.95 |
2.30 |
1.91 |
1.79 |
1.19 |
2.73 |
| Drying
fuel |
0.27 |
- |
0.61 |
- |
- |
- |
| Fuel
& oil |
7.83 |
8.40 |
7.17 |
9.43 |
6.60 |
8.00 |
| Repairs |
15.91 |
21.49 |
13.48 |
16.76 |
12.23 |
15.44 |
| Custom
hire |
3.15 |
4.73 |
2.43 |
4.12 |
2.77 |
2.20 |
| Machinery
& bldg leases |
0.23 |
0.47 |
- |
- |
0.64 |
0.16 |
| Marketing |
0.14 |
0.68 |
- |
- |
- |
0.04 |
| Operating
interest |
1.79 |
2.56 |
1.44 |
1.25 |
1.59 |
2.69 |
| Miscellaneous |
1.33 |
0.55 |
0.41 |
2.08 |
0.97 |
4.22 |
| Total
direct expenses per acre |
52.61 |
62.45 |
48.34 |
58.11 |
43.21 |
52.84 |
| Return
over direct exp per acre |
56.41 |
-4.81 |
29.62 |
60.10 |
96.33 |
153.41 |
|
| Overhead
Expenses |
| Custom
hire |
0.54 |
0.80 |
0.80 |
0.26 |
0.50 |
0.14 |
| Hired
labor |
3.93 |
2.23 |
5.15 |
4.37 |
3.68 |
4.32 |
| Machinery
& bldg leases |
1.01 |
1.66 |
0.42 |
1.69 |
0.10 |
1.83 |
| RE
& pers. property taxes |
5.13 |
6.17 |
4.17 |
5.43 |
4.59 |
6.49 |
| Farm
insurance |
2.01 |
2.32 |
1.46 |
2.11 |
2.60 |
1.76 |
| Utilities |
1.64 |
1.71 |
1.20 |
1.90 |
1.51 |
2.28 |
| Dues
& professional fees |
0.44 |
0.52 |
0.22 |
0.22 |
0.73 |
0.33 |
| Interest |
19.42 |
24.27 |
16.15 |
14.79 |
20.63 |
25.51 |
| Mach
& bldg depreciation |
12.37 |
14.12 |
12.47 |
11.67 |
11.60 |
10.89 |
| Miscellaneous |
2.04 |
1.67 |
1.56 |
1.95 |
2.49 |
3.06 |
| Total
overhead expenses per acre |
48.52 |
55.46 |
43.61 |
44.40 |
48.42 |
56.62 |
| Total
dir & ovhd expenses per acre |
101.13 |
117.91 |
91.95 |
102.51 |
91.64 |
109.46 |
| Net
return per acre |
7.89 |
-60.28 |
-13.99 |
15.71 |
47.91 |
96.79 |
|
| Lbr
& mgt charge per acre |
14.77 |
17.27 |
11.52 |
18.17 |
12.72 |
16.77 |
| Net
return over lbr & mgt |
-6.89 |
-77.55 |
-25.50 |
-2.47 |
35.19 |
80.02 |
| Government
payments |
19.34 |
19.16 |
15.01 |
16.52 |
25.61 |
24.27 |
| Net
return with govt payments |
12.45 |
-58.39 |
-10.49 |
14.06 |
60.80 |
104.30 |
|
| Cost
of Production |
| Total
direct expense per bushel |
0.75 |
1.26 |
0.74 |
0.77 |
0.55 |
0.56 |
| Total
dir & ovhd exp per bushel |
1.44 |
2.39 |
1.40 |
1.36 |
1.16 |
1.16 |
| With
labor & management |
1.66 |
2.74 |
1.57 |
1.61 |
1.32 |
1.34 |
| Total
exp less govt & oth income |
0.88 |
2.24 |
1.18 |
0.85 |
0.32 |
-0.04 |
|
| Est.
labor hours per acre |
2.48 |
2.83 |
2.31 |
2.71 |
2.28 |
2.19 |