|
Avg.
Of |
|
|
|
|
|
|
All
Farms |
Low
20% |
20
- 40% |
40
- 60% |
60
- 80% |
High
20% |
|
| Number
of fields |
88 |
14 |
18 |
16 |
19 |
16 |
| Number
of farms |
64 |
12 |
12 |
12 |
12 |
13 |
|
| Acres |
102.74 |
101.46 |
99.39 |
69.84 |
122.67 |
115.21 |
| Yield
per acre (ton) |
19.00 |
18.22 |
19.16 |
21.51 |
19.10 |
16.24 |
| Operators
share of yield % |
100.00 |
100.00 |
100.00 |
100.00 |
100.00 |
100.00 |
| Value
per ton |
30.11 |
26.86 |
30.78 |
30.07 |
31.05 |
31.36 |
| Total
product return per acre |
571.97 |
489.34 |
589.74 |
646.75 |
593.11 |
509.26 |
| Miscellaneous
income per acre |
94.71 |
33.86 |
54.23 |
7.71 |
104.66 |
247.08 |
| Gross
return per acre |
666.68 |
523.20 |
643.97 |
654.46 |
697.77 |
756.34 |
|
| Direct
Expenses |
| Seed |
41.04 |
40.43 |
47.88 |
44.37 |
39.13 |
35.14 |
| Fertilizer |
29.55 |
31.87 |
32.82 |
27.27 |
29.23 |
24.52 |
| Crop
chemicals |
102.45 |
122.82 |
90.50 |
108.50 |
110.38 |
81.45 |
| Crop
insurance |
18.02 |
19.01 |
26.37 |
13.66 |
15.62 |
11.49 |
| Fuel
& oil |
31.93 |
25.23 |
33.44 |
34.12 |
31.90 |
31.90 |
| Repairs |
54.33 |
40.97 |
67.67 |
49.59 |
56.79 |
45.97 |
| Custom
hire |
18.75 |
28.80 |
16.78 |
28.88 |
14.08 |
16.97 |
| Hired
labor |
13.18 |
10.25 |
17.94 |
7.05 |
13.09 |
6.73 |
| Machinery
& bldg leases |
6.21 |
36.67 |
2.25 |
- |
- |
- |
| Marketing |
25.05 |
68.86 |
45.95 |
5.16 |
17.25 |
0.28 |
| Operating
interest |
19.05 |
29.72 |
20.76 |
18.35 |
14.06 |
13.55 |
| Miscellaneous |
4.29 |
12.19 |
6.77 |
1.06 |
2.50 |
0.69 |
| Total
direct expenses per acre |
363.83 |
466.82 |
409.13 |
337.99 |
344.03 |
268.70 |
| Return
over direct exp per acre |
302.85 |
56.39 |
234.84 |
316.47 |
353.74 |
487.64 |
|
| Overhead
Expenses |
| Custom
hire |
3.85 |
1.63 |
5.18 |
4.06 |
4.37 |
3.90 |
| Hired
labor |
28.46 |
16.00 |
31.40 |
29.66 |
38.71 |
14.10 |
| Machinery
& bldg leases |
7.05 |
-8.43 |
15.04 |
14.25 |
6.65 |
8.23 |
| RE
& pers. property taxes |
11.60 |
13.19 |
10.68 |
8.31 |
14.04 |
10.01 |
| Farm
insurance |
5.05 |
5.74 |
4.31 |
4.62 |
5.95 |
3.77 |
| Utilities |
6.41 |
4.58 |
7.90 |
5.55 |
7.60 |
4.90 |
| Dues
& professional fees |
5.57 |
2.30 |
2.91 |
5.41 |
9.10 |
5.38 |
| Interest |
62.26 |
72.89 |
92.17 |
46.40 |
48.09 |
53.45 |
| Mach
& bldg depreciation |
50.23 |
39.30 |
46.78 |
50.66 |
52.89 |
56.59 |
| Miscellaneous |
9.78 |
8.61 |
9.60 |
15.68 |
6.03 |
11.77 |
| Total
overhead expenses per acre |
190.25 |
155.80 |
225.97 |
184.58 |
193.45 |
172.10 |
| Total
dir & ovhd expenses per acre |
554.08 |
622.62 |
635.10 |
522.57 |
537.48 |
440.80 |
| Net
return per acre |
112.60 |
-99.41 |
8.87 |
131.89 |
160.29 |
315.54 |
|
| Lbr
& mgt charge per acre |
64.89 |
51.01 |
51.05 |
72.66 |
71.30 |
74.98 |
| Net
return over lbr & mgt |
47.72 |
-150.42 |
-42.18 |
59.23 |
88.99 |
240.57 |
| Government
payments |
34.12 |
30.79 |
35.77 |
35.87 |
35.40 |
30.22 |
| Net
return with govt payments |
81.84 |
-119.63 |
-6.41 |
95.10 |
124.39 |
270.79 |
|
| Cost
of Production |
| Total
direct expense per ton |
19.15 |
25.63 |
21.35 |
15.72 |
18.01 |
16.55 |
| Total
dir & ovhd exp per ton |
29.17 |
34.18 |
33.14 |
24.30 |
28.14 |
27.14 |
| With
labor & management |
32.58 |
36.98 |
35.81 |
27.68 |
31.87 |
31.76 |
| Total
exp less govt & oth income |
25.80 |
33.43 |
31.11 |
25.65 |
24.54 |
14.68 |
|
| Est.
labor hours per acre |
6.43 |
4.89 |
6.97 |
7.54 |
6.87 |
5.59 |