|
Avg.
Of |
|
|
|
|
|
|
All
Farms |
Low
20% |
20
- 40% |
40
- 60% |
60
- 80% |
High
20% |
|
| Number
of fields |
35 |
7 |
7 |
5 |
9 |
6 |
| Number
of farms |
30 |
6 |
6 |
5 |
6 |
6 |
|
| Acres |
124.86 |
128.20 |
107.27 |
172.80 |
110.32 |
132.80 |
| Yield
per acre (cwt) |
15.16 |
14.86 |
14.45 |
14.31 |
15.77 |
16.35 |
| Operators
share of yield % |
100.00 |
100.00 |
100.00 |
100.00 |
100.00 |
100.00 |
| Value
per cwt |
10.11 |
8.28 |
9.80 |
10.01 |
11.45 |
10.60 |
| Total
product return per acre |
153.31 |
123.05 |
141.50 |
143.24 |
180.54 |
173.30 |
| Miscellaneous
income per acre |
11.42 |
- |
- |
30.73 |
5.04 |
23.02 |
| Gross
return per acre |
164.73 |
123.05 |
141.50 |
173.97 |
185.58 |
196.32 |
|
| Direct
Expenses |
| Seed |
17.23 |
21.00 |
15.90 |
16.29 |
18.01 |
14.15 |
| Fertilizer |
19.79 |
24.58 |
21.45 |
16.88 |
19.41 |
16.33 |
| Crop
chemicals |
15.33 |
15.82 |
17.23 |
14.41 |
12.30 |
17.58 |
| Crop
insurance |
7.62 |
7.50 |
7.47 |
6.21 |
9.59 |
6.77 |
| Fuel
& oil |
9.75 |
7.79 |
11.38 |
10.03 |
11.65 |
7.71 |
| Repairs |
15.25 |
13.51 |
20.69 |
19.10 |
11.05 |
13.11 |
| Custom
hire |
2.55 |
2.45 |
- |
8.70 |
1.08 |
0.44 |
| Hired
labor |
0.15 |
- |
- |
0.75 |
- |
- |
| Land
rent |
47.51 |
59.69 |
45.58 |
53.28 |
41.44 |
37.96 |
| Operating
interest |
4.79 |
6.87 |
8.79 |
1.88 |
2.87 |
4.22 |
| Miscellaneous |
0.23 |
0.53 |
0.31 |
0.06 |
0.24 |
- |
| Total
direct expenses per acre |
140.18 |
159.73 |
148.82 |
147.60 |
127.64 |
118.28 |
| Return
over direct exp per acre |
24.55 |
-36.68 |
-7.32 |
26.37 |
57.93 |
78.04 |
|
| Overhead
Expenses |
| Custom
hire |
1.70 |
2.55 |
2.92 |
1.17 |
1.64 |
0.38 |
| Hired
labor |
4.08 |
2.76 |
5.28 |
2.22 |
5.15 |
5.48 |
| Machinery
& bldg leases |
6.73 |
3.57 |
3.10 |
1.14 |
16.77 |
7.86 |
| Farm
insurance |
2.72 |
3.03 |
1.26 |
2.19 |
2.01 |
5.21 |
| Utilities |
2.23 |
1.72 |
2.59 |
2.09 |
1.69 |
3.37 |
| Dues
& professional fees |
1.12 |
0.93 |
1.58 |
1.05 |
1.28 |
0.85 |
| Interest |
5.66 |
5.55 |
6.76 |
7.65 |
4.54 |
3.68 |
| Mach
& bldg depreciation |
10.49 |
8.57 |
11.61 |
16.54 |
7.43 |
9.43 |
| Miscellaneous |
3.31 |
0.77 |
2.06 |
2.10 |
8.12 |
2.76 |
| Total
overhead expenses per acre |
38.04 |
29.45 |
37.16 |
36.15 |
48.64 |
39.02 |
| Total
dir & ovhd expenses per acre |
178.22 |
189.17 |
185.98 |
183.74 |
176.28 |
157.30 |
| Net
return per acre |
-13.49 |
-66.13 |
-44.47 |
-9.77 |
9.30 |
39.02 |
|
| Lbr
& mgt charge per acre |
19.69 |
16.49 |
22.65 |
19.04 |
17.46 |
23.43 |
| Net
return over lbr & mgt |
-33.18 |
-82.62 |
-67.12 |
-28.82 |
-8.16 |
15.59 |
| Government
payments |
32.01 |
24.20 |
36.43 |
32.95 |
33.44 |
35.55 |
| Net
return with govt payments |
-1.17 |
-58.42 |
-30.69 |
4.13 |
25.28 |
51.14 |
|
| Cost
of Production |
| Total
direct expense per cwt |
9.25 |
10.75 |
10.30 |
10.32 |
8.09 |
7.23 |
| Total
dir & ovhd exp per cwt |
11.76 |
12.73 |
12.87 |
12.84 |
11.18 |
9.62 |
| With
labor & management |
13.06 |
13.84 |
14.44 |
14.17 |
12.29 |
11.05 |
| Total
exp less govt & oth income |
10.19 |
12.21 |
11.92 |
9.72 |
9.85 |
7.47 |
|
| Est.
labor hours per acre |
1.60 |
1.42 |
2.18 |
1.20 |
1.29 |
2.03 |