|
Avg.
Of |
|
|
|
|
|
|
All
Farms |
Low
20% |
20
- 40% |
40
- 60% |
60
- 80% |
High
20% |
|
| Number
of fields |
71 |
13 |
13 |
13 |
13 |
15 |
| Number
of farms |
69 |
13 |
13 |
13 |
13 |
14 |
|
| Acres |
46.97 |
48.40 |
47.12 |
49.84 |
48.63 |
38.93 |
| Yield
per acre (lb) |
2,907.07 |
1,805.66 |
2,264.73 |
2,699.18 |
3,438.14 |
4,372.55 |
| Operators
share of yield % |
100.00 |
100.00 |
100.00 |
100.00 |
100.00 |
100.00 |
| Value
per lb |
0.08 |
0.09 |
0.08 |
0.07 |
0.07 |
0.08 |
| Total
product return per acre |
221.38 |
157.75 |
185.46 |
195.59 |
247.67 |
347.57 |
| Miscellaneous
income per acre |
36.18 |
15.97 |
10.05 |
44.11 |
54.17 |
59.69 |
| Gross
return per acre |
257.56 |
173.72 |
195.51 |
239.70 |
301.84 |
407.26 |
|
| Direct
Expenses |
| Seed |
4.23 |
20.49 |
0.52 |
- |
- |
1.56 |
| Fertilizer |
19.04 |
41.65 |
8.56 |
18.73 |
11.99 |
11.63 |
| Crop
chemicals |
10.73 |
12.45 |
8.40 |
11.36 |
10.54 |
11.27 |
| Crop
insurance |
5.91 |
6.95 |
4.36 |
7.66 |
6.43 |
6.14 |
| Fuel
& oil |
7.84 |
8.86 |
7.96 |
6.74 |
7.14 |
8.19 |
| Repairs |
14.68 |
17.58 |
14.61 |
10.14 |
15.41 |
14.75 |
| Custom
hire |
1.30 |
1.11 |
0.73 |
0.93 |
2.12 |
2.14 |
| Hired
labor |
0.24 |
- |
0.34 |
- |
0.08 |
0.92 |
| Land
rent |
99.69 |
107.08 |
104.10 |
96.74 |
101.45 |
95.49 |
| Machinery
& bldg leases |
0.81 |
0.72 |
1.02 |
2.34 |
0.19 |
- |
| Marketing |
0.44 |
- |
0.14 |
0.73 |
1.41 |
- |
| Operating
interest |
8.09 |
9.39 |
13.06 |
3.17 |
8.12 |
8.13 |
| Miscellaneous |
0.61 |
0.08 |
0.38 |
1.04 |
0.75 |
0.68 |
| Total
direct expenses per acre |
173.73 |
226.36 |
164.76 |
159.58 |
165.64 |
160.90 |
| Return
over direct exp per acre |
83.84 |
-52.64 |
30.75 |
80.12 |
136.20 |
246.36 |
|
| Overhead
Expenses |
| Hired
labor |
5.40 |
7.58 |
1.81 |
7.16 |
6.15 |
4.76 |
| Machinery
& bldg leases |
3.25 |
3.66 |
5.72 |
2.53 |
2.95 |
2.31 |
| Farm
insurance |
2.66 |
2.75 |
2.69 |
2.03 |
3.78 |
2.62 |
| Utilities |
2.21 |
2.11 |
2.30 |
2.43 |
2.74 |
1.52 |
| Dues
& professional fees |
1.06 |
0.88 |
0.50 |
0.70 |
3.08 |
0.10 |
| Interest |
5.22 |
3.11 |
5.09 |
3.55 |
6.07 |
9.02 |
| Mach
& bldg depreciation |
18.60 |
21.71 |
13.90 |
18.87 |
11.59 |
28.53 |
| Miscellaneous |
3.80 |
7.43 |
2.73 |
3.79 |
2.98 |
2.51 |
| Total
overhead expenses per acre |
42.19 |
49.23 |
34.74 |
41.06 |
39.35 |
51.36 |
| Total
dir & ovhd expenses per acre |
215.91 |
275.59 |
199.50 |
200.65 |
204.99 |
212.26 |
| Net
return per acre |
41.65 |
-101.87 |
-3.98 |
39.05 |
96.85 |
195.00 |
|
| Lbr
& mgt charge per acre |
21.16 |
15.14 |
22.16 |
17.61 |
24.83 |
21.42 |
| Net
return over lbr & mgt |
20.49 |
-117.01 |
-26.14 |
21.44 |
72.02 |
173.58 |
| Government
payments |
4.70 |
11.91 |
1.81 |
0.13 |
2.65 |
2.23 |
| Net
return with govt payments |
25.19 |
-105.11 |
-24.33 |
21.57 |
74.67 |
175.80 |
|
| Cost
of Production |
| Total
direct expense per lb |
0.06 |
0.13 |
0.07 |
0.06 |
0.05 |
0.04 |
| Total
dir & ovhd exp per lb |
0.07 |
0.15 |
0.09 |
0.07 |
0.06 |
0.05 |
| With
labor & management |
0.08 |
0.16 |
0.10 |
0.08 |
0.07 |
0.05 |
| Total
exp less govt & oth income |
0.07 |
0.15 |
0.09 |
0.06 |
0.05 |
0.04 |
|
| Est.
labor hours per acre |
1.93 |
1.43 |
2.02 |
2.47 |
2.23 |
1.85 |