|
Avg.
Of |
|
|
|
|
|
|
All
Farms |
Low
20% |
20
- 40% |
40
- 60% |
60
- 80% |
High
20% |
|
| Number
of fields |
49 |
9 |
8 |
9 |
10 |
9 |
| Number
of farms |
47 |
9 |
8 |
9 |
9 |
9 |
|
| Acres |
132.88 |
103.47 |
280.99 |
88.30 |
108.30 |
123.26 |
| Yield
per acre (unit) |
84.75 |
44.68 |
67.60 |
88.17 |
107.41 |
131.91 |
| Operators
share of yield % |
100.00 |
100.00 |
100.00 |
100.00 |
100.00 |
100.00 |
| Value
per unit |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
| Total
product return per acre |
84.75 |
44.68 |
67.60 |
88.17 |
107.41 |
131.91 |
| Miscellaneous
income per acre |
- |
- |
- |
- |
- |
- |
| Gross
return per acre |
84.75 |
44.68 |
67.60 |
88.17 |
107.41 |
131.91 |
|
| Direct
Expenses |
| Seed |
0.12 |
- |
- |
0.98 |
- |
- |
| Fuel
& oil |
0.63 |
0.85 |
0.82 |
0.21 |
0.64 |
0.21 |
| Repairs |
1.17 |
1.09 |
1.45 |
0.38 |
1.91 |
0.54 |
| Miscellaneous |
0.29 |
0.33 |
0.24 |
0.07 |
0.64 |
0.10 |
| Total
direct expenses per acre |
2.21 |
2.27 |
2.52 |
1.64 |
3.19 |
0.85 |
| Return
over direct exp per acre |
82.55 |
42.41 |
65.08 |
86.53 |
104.22 |
131.06 |
|
| Overhead
Expenses |
| Machinery
& bldg leases |
0.48 |
0.11 |
0.22 |
0.04 |
0.11 |
2.16 |
| RE
& pers. property taxes |
9.60 |
3.65 |
8.73 |
13.66 |
7.63 |
14.67 |
| Farm
insurance |
2.29 |
1.51 |
3.92 |
0.61 |
2.02 |
1.44 |
| Utilities |
0.37 |
0.20 |
0.22 |
0.02 |
1.29 |
0.17 |
| Interest |
27.50 |
15.09 |
18.38 |
38.31 |
36.41 |
42.44 |
| Mach
& bldg depreciation |
1.32 |
0.87 |
1.22 |
0.45 |
1.72 |
2.05 |
| Miscellaneous |
1.16 |
0.36 |
1.40 |
0.60 |
1.55 |
0.53 |
| Total
overhead expenses per acre |
42.72 |
21.78 |
34.09 |
53.69 |
50.74 |
63.46 |
| Total
dir & ovhd expenses per acre |
44.93 |
24.06 |
36.61 |
55.33 |
53.93 |
64.31 |
| Net
return per acre |
39.82 |
20.63 |
30.99 |
32.84 |
53.48 |
67.60 |
|
| Lbr
& mgt charge per acre |
2.00 |
1.77 |
1.68 |
0.88 |
1.46 |
1.18 |
| Net
return over lbr & mgt |
37.83 |
18.86 |
29.31 |
31.96 |
52.02 |
66.42 |
| Government
payments |
3.14 |
10.52 |
- |
4.36 |
6.64 |
- |
| Net
return with govt payments |
40.97 |
29.38 |
29.31 |
36.32 |
58.66 |
66.42 |
|
| Cost
of Production |
| Total
direct expense per unit |
0.03 |
0.05 |
0.04 |
0.02 |
0.03 |
0.01 |
| Total
dir & ovhd exp per unit |
0.53 |
0.54 |
0.54 |
0.63 |
0.50 |
0.49 |
| With
labor & management |
0.55 |
0.58 |
0.57 |
0.64 |
0.52 |
0.50 |
| Total
exp less govt & oth income |
0.52 |
0.34 |
0.57 |
0.59 |
0.45 |
0.50 |
|
| Est.
labor hours per acre |
0.18 |
0.18 |
0.11 |
0.16 |
0.35 |
0.05 |