|
Avg.
Of |
|
|
|
|
All
Farms |
Low
20% |
40
- 60% |
High
20% |
|
| Number
of fields |
30 |
5 |
5 |
5 |
| Number
of farms |
27 |
5 |
5 |
5 |
|
| Acres |
50.65 |
52.74 |
45.58 |
65.00 |
| Yield
per acre (lb) |
3,178.98 |
1,659.92 |
3,594.58 |
3,727.08 |
| Operators
share of yield % |
100.00 |
100.00 |
99.99 |
100.00 |
| Value
per lb |
0.08 |
0.09 |
0.07 |
0.08 |
| Total
product return per acre |
258.09 |
143.26 |
262.77 |
280.98 |
| Miscellaneous
income per acre |
31.79 |
19.34 |
- |
115.40 |
| Gross
return per acre |
289.88 |
162.60 |
262.77 |
396.38 |
|
| Direct
Expenses |
| Fertilizer |
14.22 |
11.40 |
- |
9.43 |
| Crop
chemicals |
12.00 |
12.01 |
7.79 |
10.71 |
| Crop
insurance |
4.93 |
11.41 |
0.88 |
2.25 |
| Fuel
& oil |
7.56 |
6.60 |
8.17 |
7.41 |
| Repairs |
14.98 |
13.90 |
20.61 |
12.91 |
| Custom
hire |
0.92 |
1.88 |
- |
0.98 |
| Hired
labor |
0.64 |
- |
- |
2.27 |
| Machinery
& bldg leases |
0.63 |
1.38 |
- |
- |
| Marketing |
1.95 |
- |
- |
- |
| Operating
interest |
6.19 |
3.92 |
4.71 |
6.53 |
| Miscellaneous |
1.60 |
0.39 |
8.59 |
0.22 |
| Total
direct expenses per acre |
65.60 |
62.90 |
50.74 |
52.70 |
| Return
over direct exp per acre |
224.28 |
99.70 |
212.03 |
343.68 |
|
| Overhead
Expenses |
| Hired
labor |
6.72 |
3.22 |
1.27 |
5.04 |
| Machinery
& bldg leases |
2.71 |
1.00 |
2.37 |
0.78 |
| RE
& pers. property taxes |
13.61 |
15.00 |
9.84 |
15.90 |
| Farm
insurance |
2.48 |
2.01 |
2.69 |
2.63 |
| Utilities |
2.16 |
1.28 |
1.94 |
1.73 |
| Dues
& professional fees |
0.66 |
1.50 |
0.73 |
0.97 |
| Interest |
44.63 |
40.10 |
71.95 |
41.94 |
| Mach
& bldg depreciation |
15.83 |
10.87 |
18.17 |
17.73 |
| Miscellaneous |
2.25 |
4.26 |
1.27 |
1.42 |
| Total
overhead expenses per acre |
91.05 |
79.25 |
110.24 |
88.14 |
| Total
dir & ovhd expenses per acre |
156.65 |
142.15 |
160.98 |
140.84 |
| Net
return per acre |
133.23 |
20.45 |
101.80 |
255.54 |
|
| Lbr
& mgt charge per acre |
19.48 |
26.91 |
19.24 |
14.04 |
| Net
return over lbr & mgt |
113.75 |
-6.46 |
82.55 |
241.50 |
| Government
payments |
- |
- |
- |
- |
| Net
return with govt payments |
113.75 |
-6.46 |
82.55 |
241.50 |
|
| Cost
of Production |
| Total
direct expense per lb |
0.02 |
0.04 |
0.01 |
0.01 |
| Total
dir & ovhd exp per lb |
0.05 |
0.09 |
0.04 |
0.04 |
| With
labor & management |
0.06 |
0.10 |
0.05 |
0.04 |
| Total
exp less govt & oth income |
0.05 |
0.09 |
0.05 |
0.01 |
|
| Est.
labor hours per acre |
1.73 |
2.24 |
1.71 |
1.76 |