| |
Avg. Of
|
|
|
|
|
|
| |
All Farms
|
Low 20%
|
20 - 40%
|
40 - 60%
|
60 - 80%
|
High 20%
|
| |
|
Number of fields |
1241 |
240 |
245 |
256 |
246 |
254 |
|
Number of farms |
1104 |
220 |
221 |
221 |
221 |
221 |
| |
|
Acres |
113.00 |
82.35 |
104.78 |
120.02 |
125.99 |
130.22 |
|
Yield per acre (bu.) |
160.18 |
116.69 |
143.10 |
162.38 |
172.65 |
185.70 |
|
Operators share of
yield % |
100.00 |
100.00 |
100.00 |
100.00 |
100.00 |
100.00 |
|
Value per bu. |
2.04 |
1.94 |
1.99 |
2.01 |
2.06 |
2.13 |
|
Other product return
per acre |
0.09 |
0.23 |
0.04 |
0.22 |
- |
- |
|
Total product return
per acre |
327.36 |
226.73 |
284.83 |
327.13 |
354.85 |
394.94 |
|
Miscellaneous income
per acre |
24.32 |
22.59 |
22.88 |
19.18 |
20.06 |
35.24 |
|
Gross return per acre |
351.68 |
249.31 |
307.71 |
346.31 |
374.91 |
430.18 |
| |
|
Direct Expenses
|
|
Seed |
43.02 |
39.96 |
42.10 |
43.56 |
44.01 |
44.11 |
|
Fertilizer |
55.95 |
52.14 |
59.02 |
57.92 |
56.84 |
53.18 |
|
Crop chemicals |
27.07 |
30.93 |
27.13 |
27.26 |
28.02 |
23.67 |
|
Crop insurance |
10.50 |
8.80 |
10.67 |
11.66 |
10.18 |
10.61 |
|
Drying fuel |
22.23 |
22.03 |
22.18 |
22.06 |
22.54 |
22.28 |
|
Fuel & oil |
14.81 |
17.29 |
14.96 |
14.66 |
14.54 |
13.58 |
|
Repairs |
26.15 |
31.02 |
26.69 |
27.10 |
25.02 |
23.01 |
|
Custom hire |
4.88 |
7.74 |
6.69 |
4.39 |
4.16 |
2.90 |
|
Hired labor |
0.27 |
0.12 |
0.52 |
0.40 |
0.09 |
0.20 |
|
Machinery & bldg
leases |
0.59 |
0.49 |
0.59 |
0.87 |
0.60 |
0.38 |
|
Hauling and trucking |
0.73 |
1.32 |
0.81 |
0.73 |
0.24 |
0.78 |
|
Marketing |
1.12 |
2.97 |
1.05 |
0.78 |
0.99 |
0.51 |
|
Operating interest |
6.03 |
6.44 |
5.89 |
7.74 |
5.62 |
4.69 |
|
Miscellaneous |
1.60 |
3.84 |
1.34 |
1.53 |
1.22 |
0.91 |
|
Total direct expenses
per acre |
214.96 |
225.08 |
219.63 |
220.67 |
214.09 |
200.80 |
|
Return over direct
exp per acre |
136.72 |
24.23 |
88.07 |
125.64 |
160.82 |
229.38 |
| |
|
Overhead Expenses
|
|
Custom hire |
1.95 |
2.84 |
2.12 |
1.90 |
1.57 |
1.71 |
|
Hired labor |
6.79 |
6.43 |
7.51 |
7.30 |
5.89 |
6.82 |
|
Machinery & bldg
leases |
2.82 |
2.15 |
2.20 |
2.34 |
3.68 |
3.32 |
|
RE & pers. property
taxes |
11.64 |
9.25 |
10.46 |
11.87 |
12.43 |
13.01 |
|
Farm insurance |
5.35 |
5.41 |
5.23 |
5.35 |
5.63 |
5.14 |
|
Utilities |
3.46 |
3.67 |
3.36 |
3.50 |
3.60 |
3.23 |
|
Dues & professional
fees |
1.14 |
1.39 |
1.01 |
1.26 |
1.18 |
0.91 |
|
Interest |
43.25 |
34.35 |
41.66 |
43.75 |
43.98 |
48.64 |
|
Mach & bldg
depreciation |
26.76 |
26.12 |
26.00 |
24.70 |
27.71 |
28.76 |
|
Miscellaneous |
5.48 |
5.58 |
5.49 |
6.32 |
4.75 |
5.33 |
|
Total overhead
expenses per acre |
108.63 |
97.20 |
105.03 |
108.31 |
110.42 |
116.88 |
|
Total dir & ovhd
expenses per acre |
323.59 |
322.28 |
324.67 |
328.98 |
324.51 |
317.68 |
|
Net return per acre |
28.08 |
-72.97 |
-16.96 |
17.33 |
50.40 |
112.50 |
| |
|
Lbr & mgt charge per
acre |
29.13 |
29.91 |
29.58 |
29.20 |
29.09 |
28.29 |
|
Net return over lbr &
mgt |
-1.05 |
-102.88 |
-46.54 |
-11.87 |
21.31 |
84.21 |
|
Government payments |
23.14 |
17.55 |
21.58 |
24.26 |
25.15 |
24.76 |
|
Net return with govt
payments |
22.09 |
-85.33 |
-24.96 |
12.39 |
46.46 |
108.97 |
| |
|
Cost of Production
|
|
Total direct expense
per bu. |
1.34 |
1.93 |
1.53 |
1.36 |
1.24 |
1.08 |
|
Total dir & ovhd exp
per bu. |
2.02 |
2.76 |
2.27 |
2.03 |
1.88 |
1.71 |
|
With labor &
management |
2.20 |
3.02 |
2.48 |
2.21 |
2.05 |
1.86 |
|
Total exp less govt &
oth income |
1.91 |
2.67 |
2.16 |
1.94 |
1.79 |
1.54 |
| |
|
Est. labor hours per
acre |
2.92 |
3.67 |
2.96 |
2.85 |
2.75 |
2.67 |