|
Avg.
Of |
|
|
|
|
|
|
All
Farms |
Low
20% |
20
- 40% |
40
- 60% |
60
- 80% |
High
20% |
|
| Number
of fields |
76 |
15 |
15 |
14 |
16 |
15 |
| Number
of farms |
75 |
15 |
15 |
14 |
15 |
15 |
|
| Acres |
71.52 |
68.38 |
73.15 |
81.69 |
75.89 |
59.89 |
| Yield
per acre (ton) |
5.93 |
4.85 |
5.65 |
6.64 |
6.36 |
6.02 |
| Operators
share of yield % |
100.00 |
100.00 |
100.00 |
100.00 |
100.00 |
100.00 |
| Value
per ton |
41.81 |
41.97 |
41.69 |
39.63 |
42.65 |
43.69 |
| Total
product return per acre |
247.78 |
203.38 |
235.38 |
262.92 |
271.26 |
263.17 |
| Miscellaneous
income per acre |
7.90 |
1.73 |
- |
2.83 |
0.04 |
42.17 |
| Gross
return per acre |
255.68 |
205.11 |
235.38 |
265.75 |
271.31 |
305.34 |
|
| Direct
Expenses |
| Seed |
3.17 |
7.86 |
3.92 |
0.14 |
3.23 |
0.86 |
| Fertilizer |
33.04 |
38.71 |
34.47 |
42.24 |
20.58 |
32.00 |
| Crop
chemicals |
25.87 |
26.50 |
22.44 |
29.86 |
26.61 |
22.10 |
| Crop
insurance |
4.25 |
5.55 |
4.46 |
3.47 |
3.20 |
4.76 |
| Fuel
& oil |
9.61 |
10.71 |
9.73 |
10.32 |
8.41 |
8.93 |
| Repairs |
20.67 |
31.36 |
20.27 |
21.41 |
16.40 |
13.56 |
| Custom
hire |
2.56 |
5.15 |
2.14 |
0.89 |
2.10 |
3.05 |
| Hired
labor |
0.30 |
1.40 |
0.18 |
- |
- |
- |
| Land
rent |
100.07 |
99.63 |
107.27 |
100.64 |
105.91 |
84.08 |
| Machinery
& bldg leases |
0.41 |
0.80 |
0.44 |
0.76 |
- |
0.08 |
| Operating
interest |
8.58 |
9.56 |
8.88 |
8.91 |
9.29 |
5.66 |
| Miscellaneous |
1.75 |
3.80 |
0.98 |
0.86 |
1.50 |
1.89 |
| Total
direct expenses per acre |
210.28 |
241.02 |
215.18 |
219.51 |
197.23 |
176.95 |
| Return
over direct exp per acre |
45.40 |
-35.91 |
20.19 |
46.24 |
74.08 |
128.38 |
|
| Overhead
Expenses |
| Hired
labor |
8.05 |
1.83 |
11.05 |
4.90 |
12.18 |
10.43 |
| Machinery
& bldg leases |
3.45 |
2.59 |
4.46 |
3.63 |
3.87 |
2.60 |
| Farm
insurance |
3.55 |
3.68 |
3.01 |
3.47 |
3.36 |
4.56 |
| Utilities |
2.66 |
2.69 |
3.09 |
3.14 |
2.52 |
1.76 |
| Dues
& professional fees |
1.01 |
1.04 |
0.67 |
1.24 |
1.04 |
1.00 |
| Interest |
4.94 |
5.12 |
4.51 |
6.95 |
3.26 |
4.72 |
| Mach
& bldg depreciation |
17.82 |
20.08 |
14.93 |
27.89 |
11.96 |
14.40 |
| Miscellaneous |
5.75 |
11.22 |
3.78 |
1.42 |
6.81 |
6.28 |
| Total
overhead expenses per acre |
47.24 |
48.25 |
45.51 |
52.64 |
45.01 |
45.76 |
| Total
dir & ovhd expenses per acre |
257.52 |
289.27 |
260.69 |
272.15 |
242.24 |
222.71 |
| Net
return per acre |
-1.83 |
-84.16 |
-25.31 |
-6.40 |
29.06 |
82.63 |
|
| Lbr
& mgt charge per acre |
23.79 |
26.22 |
22.24 |
25.81 |
13.95 |
33.44 |
| Net
return over lbr & mgt |
-25.62 |
-110.38 |
-47.56 |
-32.21 |
15.12 |
49.19 |
| Government
payments |
3.64 |
4.10 |
- |
- |
10.97 |
2.49 |
| Net
return with govt payments |
-21.99 |
-106.28 |
-47.56 |
-32.21 |
26.09 |
51.68 |
|
| Cost
of Production |
| Total
direct expense per ton |
35.48 |
49.73 |
38.11 |
33.08 |
31.01 |
29.38 |
| Total
dir & ovhd exp per ton |
43.45 |
59.69 |
46.17 |
41.02 |
38.09 |
36.97 |
| With
labor & management |
47.47 |
65.10 |
50.11 |
44.91 |
40.28 |
42.52 |
| Total
exp less govt & oth income |
45.52 |
63.90 |
50.11 |
44.48 |
38.55 |
35.11 |
|
| Est.
labor hours per acre |
1.98 |
2.56 |
1.80 |
1.71 |
1.41 |
2.63 |