| |
Avg. Of
|
|
|
|
|
|
| |
All Farms
|
Low 20%
|
20 - 40%
|
40 - 60%
|
60 - 80%
|
High 20%
|
| |
|
Number of fields |
203 |
37 |
43 |
47 |
38 |
38 |
|
Number of farms |
160 |
32 |
32 |
32 |
32 |
32 |
| |
|
Acres |
107.90 |
98.35 |
113.52 |
122.63 |
113.45 |
87.07 |
|
Yield per acre (bu.) |
35.48 |
27.01 |
31.89 |
38.26 |
37.53 |
42.56 |
|
Operators share of
yield % |
57.36 |
56.20 |
59.73 |
55.44 |
57.00 |
58.99 |
|
Value per bu. |
5.45 |
5.52 |
5.54 |
5.35 |
5.40 |
5.54 |
|
Total product return
per acre |
111.00 |
83.84 |
105.44 |
113.43 |
115.45 |
139.04 |
|
Miscellaneous income
per acre |
15.37 |
22.52 |
15.51 |
4.36 |
15.34 |
26.52 |
|
Gross return per acre |
126.37 |
106.36 |
120.95 |
117.78 |
130.80 |
165.56 |
| |
|
Direct Expenses
|
|
Seed |
20.46 |
24.79 |
23.34 |
18.74 |
19.32 |
15.94 |
|
Fertilizer |
2.84 |
7.05 |
3.60 |
1.66 |
1.85 |
0.44 |
|
Crop chemicals |
11.74 |
15.05 |
14.75 |
10.25 |
9.24 |
9.50 |
|
Crop insurance |
8.25 |
9.71 |
8.98 |
6.08 |
8.77 |
8.67 |
|
Fuel & oil |
10.36 |
11.41 |
10.84 |
10.39 |
9.29 |
9.88 |
|
Repairs |
17.38 |
20.58 |
18.23 |
17.13 |
15.03 |
16.11 |
|
Custom hire |
2.23 |
2.94 |
2.14 |
1.00 |
2.20 |
3.77 |
|
Machinery & bldg
leases |
0.35 |
0.22 |
1.01 |
0.20 |
0.18 |
- |
|
Operating interest |
4.25 |
4.62 |
3.33 |
5.30 |
3.98 |
3.69 |
|
Miscellaneous |
0.44 |
0.21 |
0.50 |
0.44 |
0.69 |
0.30 |
|
Total direct expenses
per acre |
78.30 |
96.58 |
86.71 |
71.19 |
70.56 |
68.29 |
|
Return over direct
exp per acre |
48.07 |
9.78 |
34.24 |
46.60 |
60.24 |
97.27 |
| |
|
Overhead Expenses
|
|
Custom hire |
1.68 |
2.46 |
2.41 |
1.33 |
0.36 |
2.06 |
|
Hired labor |
4.70 |
6.30 |
5.01 |
5.14 |
2.79 |
4.22 |
|
Machinery & bldg
leases |
2.65 |
2.11 |
2.30 |
3.35 |
3.52 |
1.43 |
|
Farm insurance |
3.48 |
3.19 |
4.44 |
3.48 |
2.42 |
3.75 |
|
Utilities |
2.46 |
2.33 |
3.04 |
2.22 |
1.81 |
3.02 |
|
Dues & professional
fees |
0.86 |
0.96 |
1.06 |
0.75 |
0.71 |
0.85 |
|
Interest |
3.79 |
4.17 |
3.43 |
4.37 |
3.20 |
3.69 |
|
Mach & bldg
depreciation |
13.95 |
13.61 |
10.92 |
14.72 |
17.63 |
12.64 |
|
Miscellaneous |
3.77 |
3.16 |
3.62 |
3.83 |
2.68 |
5.98 |
|
Total overhead
expenses per acre |
37.34 |
38.29 |
36.23 |
39.18 |
35.12 |
37.62 |
|
Total dir & ovhd
expenses per acre |
115.64 |
134.87 |
122.93 |
110.37 |
105.68 |
105.91 |
|
Net return per acre |
10.73 |
-28.51 |
-1.99 |
7.42 |
25.12 |
59.65 |
| |
|
Lbr & mgt charge per
acre |
21.35 |
19.81 |
20.99 |
20.82 |
22.69 |
22.76 |
|
Net return over lbr &
mgt |
-10.62 |
-48.32 |
-22.97 |
-13.40 |
2.43 |
36.89 |
|
Government payments |
12.99 |
13.54 |
11.16 |
12.35 |
13.77 |
15.19 |
|
Net return with govt
payments |
2.37 |
-34.78 |
-11.82 |
-1.05 |
16.20 |
52.08 |
| |
|
Cost of Production
|
|
Total direct expense
per bu. |
3.85 |
6.36 |
4.55 |
3.36 |
3.30 |
2.72 |
|
Total dir & ovhd exp
per bu. |
5.68 |
8.88 |
6.45 |
5.20 |
4.94 |
4.22 |
|
With labor &
management |
6.73 |
10.19 |
7.56 |
6.18 |
6.00 |
5.13 |
|
Total exp less govt &
oth income |
5.34 |
7.81 |
6.16 |
5.40 |
4.64 |
3.46 |
| |
|
Est. labor hours per
acre |
1.93 |
1.83 |
1.76 |
1.95 |
2.10 |
2.04 |