|
Avg.
Of |
|
|
|
|
|
|
All
Farms |
Low
20% |
20
- 40% |
40
- 60% |
60
- 80% |
High
20% |
|
| Number
of fields |
221 |
34 |
47 |
43 |
44 |
51 |
| Number
of farms |
129 |
25 |
25 |
26 |
26 |
26 |
|
| Acres |
149.05 |
160.13 |
171.39 |
157.15 |
177.09 |
94.93 |
| Yield
per acre (ton) |
19.31 |
16.39 |
20.55 |
18.49 |
21.84 |
17.57 |
| Operators
share of yield % |
100.00 |
100.00 |
100.00 |
100.00 |
100.00 |
100.00 |
| Value
per ton |
29.94 |
26.25 |
29.85 |
30.57 |
30.56 |
31.82 |
| Total
product return per acre |
578.13 |
430.28 |
613.37 |
565.12 |
667.61 |
559.25 |
| Miscellaneous
income per acre |
87.02 |
71.49 |
40.16 |
93.69 |
38.72 |
251.75 |
| Gross
return per acre |
665.15 |
501.77 |
653.54 |
658.81 |
706.33 |
811.00 |
|
| Direct
Expenses |
| Seed |
41.33 |
40.51 |
40.81 |
44.41 |
40.93 |
39.51 |
| Fertilizer |
31.62 |
33.31 |
29.28 |
30.64 |
33.85 |
31.39 |
| Crop
chemicals |
113.43 |
130.92 |
117.83 |
108.06 |
110.22 |
99.19 |
| Crop
insurance |
17.03 |
22.28 |
16.59 |
17.45 |
15.39 |
14.08 |
| Fuel
& oil |
29.40 |
28.56 |
29.27 |
30.61 |
31.42 |
25.38 |
| Repairs |
47.77 |
42.95 |
52.22 |
47.84 |
53.46 |
36.59 |
| Custom
hire |
14.88 |
21.36 |
12.58 |
16.50 |
15.84 |
7.31 |
| Hired
labor |
11.27 |
6.87 |
10.52 |
13.12 |
16.70 |
6.29 |
| Land
rent |
73.64 |
69.20 |
75.22 |
71.36 |
74.87 |
77.48 |
| Machinery
& bldg leases |
6.77 |
22.73 |
12.17 |
0.20 |
- |
- |
| Marketing |
79.02 |
113.63 |
125.10 |
61.06 |
38.56 |
52.27 |
| Operating
interest |
18.33 |
23.50 |
22.43 |
18.01 |
15.27 |
11.10 |
| Miscellaneous |
2.44 |
5.47 |
0.75 |
2.69 |
1.67 |
2.75 |
| Total
direct expenses per acre |
486.95 |
561.29 |
544.77 |
461.95 |
448.19 |
403.32 |
| Return
over direct exp per acre |
178.20 |
-59.52 |
108.76 |
196.86 |
258.14 |
407.68 |
|
| Overhead
Expenses |
| Custom
hire |
7.90 |
6.30 |
14.89 |
3.86 |
3.17 |
11.14 |
| Hired
labor |
25.09 |
22.64 |
16.32 |
28.32 |
37.19 |
18.60 |
| Machinery
& bldg leases |
12.95 |
3.10 |
16.59 |
15.79 |
14.26 |
11.73 |
| Farm
insurance |
4.85 |
4.55 |
4.71 |
4.22 |
6.55 |
3.59 |
| Utilities |
5.46 |
4.84 |
5.65 |
4.86 |
6.50 |
4.95 |
| Dues
& professional fees |
4.41 |
2.05 |
3.05 |
5.68 |
6.72 |
3.84 |
| Interest |
23.63 |
20.59 |
24.23 |
30.46 |
21.57 |
19.86 |
| Mach
& bldg depreciation |
36.18 |
32.36 |
34.59 |
33.17 |
44.73 |
33.95 |
| Miscellaneous |
9.41 |
12.79 |
9.60 |
7.34 |
8.84 |
8.88 |
| Total
overhead expenses per acre |
129.88 |
109.22 |
129.64 |
133.70 |
149.54 |
116.54 |
| Total
dir & ovhd expenses per acre |
616.82 |
670.50 |
674.41 |
595.65 |
597.72 |
519.86 |
| Net
return per acre |
48.33 |
-168.74 |
-20.87 |
63.16 |
108.60 |
291.14 |
|
| Lbr
& mgt charge per acre |
62.18 |
56.80 |
52.53 |
65.90 |
72.80 |
61.62 |
| Net
return over lbr & mgt |
-13.86 |
-225.54 |
-73.40 |
-2.74 |
35.80 |
229.52 |
| Government
payments |
31.86 |
32.77 |
30.20 |
32.41 |
33.15 |
30.75 |
| Net
return with govt payments |
17.58 |
-195.33 |
-43.20 |
29.67 |
68.96 |
260.27 |
|
| Cost
of Production |
| Total
direct expense per ton |
25.22 |
34.24 |
26.51 |
24.99 |
20.52 |
22.95 |
| Total
dir & ovhd exp per ton |
31.95 |
40.91 |
32.82 |
32.22 |
27.37 |
29.58 |
| With
labor & management |
35.17 |
44.37 |
35.38 |
35.78 |
30.70 |
33.09 |
| Total
exp less govt & oth income |
29.01 |
38.01 |
31.95 |
28.96 |
27.41 |
17.01 |
|
| Est.
labor hours per acre |
5.66 |
4.84 |
5.28 |
6.35 |
6.29 |
5.19 |