| |
Avg. Of
|
|
|
|
|
|
| |
All Farms
|
Low 20%
|
20 - 40%
|
40 - 60%
|
60 - 80%
|
High 20%
|
| |
|
Number of fields |
1181 |
221 |
247 |
240 |
225 |
248 |
|
Number of farms |
1020 |
204 |
204 |
204 |
204 |
204 |
| |
|
Acres |
120.65 |
126.24 |
125.16 |
118.52 |
117.18 |
116.40 |
|
Yield per acre (bu.) |
35.32 |
20.89 |
31.54 |
37.04 |
41.91 |
45.59 |
|
Operators share of
yield % |
100.00 |
100.00 |
100.00 |
100.00 |
100.00 |
100.00 |
|
Value per bu. |
5.47 |
5.37 |
5.39 |
5.41 |
5.43 |
5.64 |
|
Total product return
per acre |
193.03 |
112.08 |
170.07 |
200.28 |
227.42 |
257.29 |
|
Miscellaneous income
per acre |
29.78 |
45.92 |
26.97 |
29.38 |
19.77 |
26.74 |
|
Gross return per acre |
222.81 |
158.00 |
197.04 |
229.66 |
247.20 |
284.03 |
| |
|
Direct Expenses
|
|
Seed |
25.64 |
26.76 |
27.30 |
24.46 |
25.09 |
24.45 |
|
Fertilizer |
4.95 |
8.74 |
5.41 |
6.13 |
2.51 |
1.88 |
|
Crop chemicals |
17.31 |
18.87 |
17.74 |
16.84 |
16.80 |
16.27 |
|
Crop insurance |
12.19 |
11.40 |
11.42 |
13.09 |
12.31 |
12.79 |
|
Drying fuel |
0.17 |
0.21 |
0.02 |
0.56 |
0.00 |
0.05 |
|
Fuel & oil |
11.33 |
12.08 |
10.72 |
11.46 |
11.47 |
11.01 |
|
Repairs |
19.57 |
21.07 |
18.75 |
20.48 |
18.77 |
18.84 |
|
Custom hire |
2.94 |
3.34 |
3.57 |
3.19 |
3.10 |
1.49 |
|
Machinery & bldg
leases |
0.37 |
0.69 |
0.17 |
0.53 |
0.33 |
0.17 |
|
Marketing |
0.33 |
0.18 |
0.18 |
0.59 |
0.47 |
0.25 |
|
Operating interest |
4.57 |
3.93 |
4.59 |
6.02 |
4.43 |
3.88 |
|
Miscellaneous |
1.12 |
1.21 |
1.14 |
1.08 |
1.24 |
0.96 |
|
Total direct expenses
per acre |
100.51 |
108.49 |
101.01 |
104.43 |
96.50 |
92.04 |
|
Return over direct
exp per acre |
122.31 |
49.51 |
96.03 |
125.23 |
150.70 |
191.99 |
| |
|
Overhead Expenses
|
|
Custom hire |
1.74 |
2.27 |
1.85 |
1.54 |
1.07 |
1.93 |
|
Hired labor |
4.99 |
4.19 |
4.51 |
6.22 |
5.29 |
4.78 |
|
Machinery & bldg
leases |
2.07 |
1.64 |
2.02 |
2.14 |
1.76 |
2.75 |
|
RE & pers. property
taxes |
10.73 |
7.55 |
9.37 |
11.09 |
12.81 |
12.99 |
|
Farm insurance |
4.38 |
4.28 |
4.31 |
4.70 |
4.55 |
4.06 |
|
Utilities |
2.72 |
2.72 |
2.65 |
2.84 |
2.63 |
2.77 |
|
Dues & professional
fees |
1.10 |
1.23 |
1.23 |
1.07 |
1.23 |
0.72 |
|
Interest |
38.80 |
29.60 |
36.19 |
39.34 |
42.74 |
46.35 |
|
Mach & bldg
depreciation |
19.94 |
16.33 |
17.18 |
21.28 |
21.06 |
24.04 |
|
Miscellaneous |
3.80 |
2.78 |
4.34 |
3.54 |
3.82 |
4.47 |
|
Total overhead
expenses per acre |
90.27 |
72.59 |
83.66 |
93.76 |
96.96 |
104.87 |
|
Total dir & ovhd
expenses per acre |
190.77 |
181.08 |
184.67 |
198.19 |
193.46 |
196.91 |
|
Net return per acre |
32.04 |
-23.08 |
12.37 |
31.46 |
53.74 |
87.12 |
| |
|
Lbr & mgt charge per
acre |
23.29 |
21.85 |
23.01 |
23.34 |
23.91 |
24.35 |
|
Net return over lbr &
mgt |
8.75 |
-44.92 |
-10.65 |
8.12 |
29.83 |
62.76 |
|
Government payments |
21.07 |
16.00 |
19.40 |
23.31 |
23.49 |
23.32 |
|
Net return with govt
payments |
29.82 |
-28.92 |
8.76 |
31.44 |
53.32 |
86.08 |
| |
|
Cost of Production
|
|
Total direct expense
per bu. |
2.85 |
5.19 |
3.20 |
2.82 |
2.30 |
2.02 |
|
Total dir & ovhd exp
per bu. |
5.40 |
8.67 |
5.85 |
5.35 |
4.62 |
4.32 |
|
With labor &
management |
6.06 |
9.71 |
6.58 |
5.98 |
5.19 |
4.85 |
|
Total exp less govt &
oth income |
4.62 |
6.75 |
5.11 |
4.56 |
4.15 |
3.75 |
| |
|
Est. labor hours per
acre |
2.16 |
2.21 |
2.01 |
2.23 |
2.12 |
2.24 |