|
Avg.
Of |
|
|
|
|
|
|
All
Farms |
Low
20% |
20
- 40% |
40
- 60% |
60
- 80% |
High
20% |
|
| Number
of fields |
112 |
19 |
23 |
22 |
17 |
25 |
| Number
of farms |
71 |
14 |
14 |
13 |
13 |
14 |
|
| Acres |
113.51 |
77.87 |
149.00 |
123.96 |
95.46 |
112.77 |
| Yield
per acre (bushel) |
50.19 |
48.84 |
49.43 |
48.06 |
49.63 |
56.00 |
| Operators
share of yield % |
65.01 |
67.75 |
56.84 |
69.03 |
67.80 |
67.61 |
| Value
per bushel |
3.36 |
3.03 |
3.32 |
3.52 |
3.37 |
3.45 |
| Other
product return per acre |
0.03 |
- |
- |
- |
- |
0.14 |
| Total
product return per acre |
109.91 |
101.42 |
92.44 |
117.44 |
113.29 |
130.81 |
| Miscellaneous
income per acre |
7.06 |
- |
3.30 |
4.04 |
9.08 |
15.10 |
| Gross
return per acre |
116.97 |
101.42 |
95.73 |
121.48 |
122.37 |
145.92 |
|
| Direct
Expenses |
| Seed |
8.87 |
10.30 |
8.45 |
7.33 |
9.02 |
9.65 |
| Fertilizer |
21.78 |
25.18 |
21.25 |
19.54 |
22.30 |
21.92 |
| Crop
chemicals |
14.85 |
17.45 |
16.18 |
18.83 |
11.57 |
11.51 |
| Crop
insurance |
4.45 |
4.44 |
3.36 |
5.41 |
5.41 |
4.60 |
| Fuel
& oil |
7.65 |
10.30 |
7.08 |
8.30 |
8.71 |
5.99 |
| Repairs |
12.29 |
18.94 |
11.71 |
14.86 |
9.99 |
8.51 |
| Custom
hire |
2.79 |
4.61 |
1.02 |
5.26 |
4.76 |
0.95 |
| Hired
labor |
0.29 |
1.59 |
- |
0.44 |
- |
0.05 |
| Operating
interest |
2.85 |
3.25 |
3.17 |
3.04 |
2.04 |
2.70 |
| Miscellaneous |
0.24 |
- |
0.34 |
0.53 |
0.04 |
0.10 |
| Total
direct expenses per acre |
76.06 |
96.07 |
72.56 |
83.55 |
73.83 |
65.98 |
| Return
over direct exp per acre |
40.92 |
5.36 |
23.18 |
37.94 |
48.54 |
79.94 |
|
| Overhead
Expenses |
| Custom
hire |
0.46 |
0.51 |
0.20 |
0.49 |
1.47 |
0.17 |
| Hired
labor |
3.91 |
2.54 |
3.36 |
5.81 |
3.69 |
3.17 |
| Machinery
& bldg leases |
2.83 |
2.37 |
2.34 |
5.52 |
1.57 |
2.03 |
| RE
& pers. property taxes |
0.11 |
0.97 |
- |
- |
- |
- |
| Farm
insurance |
2.68 |
3.35 |
2.51 |
2.39 |
2.25 |
2.67 |
| Utilities |
1.45 |
2.37 |
0.95 |
1.56 |
1.18 |
1.64 |
| Dues
& professional fees |
1.15 |
0.58 |
0.96 |
1.86 |
1.38 |
0.92 |
| Interest |
3.46 |
4.03 |
2.49 |
3.77 |
5.26 |
2.74 |
| Mach
& bldg depreciation |
9.25 |
8.57 |
10.56 |
8.07 |
8.30 |
10.15 |
| Miscellaneous |
2.24 |
3.18 |
2.30 |
1.27 |
2.03 |
2.95 |
| Total
overhead expenses per acre |
27.56 |
28.45 |
25.67 |
30.74 |
27.13 |
26.45 |
| Total
dir & ovhd expenses per acre |
103.62 |
124.51 |
98.23 |
114.29 |
100.96 |
92.43 |
| Net
return per acre |
13.36 |
-23.09 |
-2.50 |
7.20 |
21.40 |
53.49 |
|
| Lbr
& mgt charge per acre |
14.01 |
15.18 |
14.24 |
15.36 |
15.00 |
11.51 |
| Net
return over lbr & mgt |
-0.66 |
-38.27 |
-16.74 |
-8.16 |
6.40 |
41.99 |
| Government
payments |
20.45 |
17.18 |
18.84 |
21.37 |
17.70 |
25.27 |
| Net
return with govt payments |
19.79 |
-21.09 |
2.11 |
13.22 |
24.10 |
67.25 |
|
| Cost
of Production |
| Total
direct expense per bushel |
2.33 |
2.90 |
2.58 |
2.52 |
2.19 |
1.74 |
| Total
dir & ovhd exp per bushel |
3.18 |
3.76 |
3.50 |
3.45 |
3.00 |
2.44 |
| With
labor & management |
3.60 |
4.22 |
4.00 |
3.91 |
3.45 |
2.74 |
| Total
exp less govt & oth income |
2.76 |
3.70 |
3.21 |
3.14 |
2.65 |
1.67 |
|
| Est.
labor hours per acre |
1.42 |
2.09 |
1.54 |
1.55 |
1.44 |
0.97 |