| |
Avg. Of
|
|
|
|
|
|
| |
All Farms
|
Low 20%
|
20 - 40%
|
40 - 60%
|
60 - 80%
|
High 20%
|
| |
|
Number of fields |
305 |
73 |
64 |
56 |
58 |
54 |
|
Number of farms |
252 |
50 |
50 |
51 |
50 |
51 |
| |
|
Acres |
148.83 |
195.99 |
138.37 |
182.38 |
121.28 |
92.25 |
|
Yield per acre (bu.) |
55.53 |
40.40 |
57.27 |
61.09 |
65.49 |
70.48 |
|
Operators share of
yield % |
100.00 |
100.00 |
100.00 |
100.00 |
100.00 |
100.00 |
|
Value per bu. |
3.40 |
3.23 |
3.30 |
3.45 |
3.54 |
3.56 |
|
Other product return
per acre |
0.12 |
- |
- |
- |
- |
1.10 |
|
Total product return
per acre |
189.10 |
130.61 |
189.19 |
210.95 |
231.59 |
252.12 |
|
Miscellaneous income
per acre |
11.34 |
17.04 |
10.98 |
7.57 |
4.53 |
12.99 |
|
Gross return per acre |
200.44 |
147.65 |
200.17 |
218.52 |
236.12 |
265.11 |
| |
|
Direct Expenses
|
|
Seed |
11.91 |
10.77 |
12.85 |
11.76 |
12.54 |
12.90 |
|
Fertilizer |
35.04 |
35.63 |
35.94 |
34.01 |
35.57 |
33.11 |
|
Crop chemicals |
20.23 |
22.72 |
23.36 |
18.90 |
17.04 |
14.72 |
|
Crop insurance |
9.26 |
10.40 |
8.70 |
9.18 |
8.22 |
8.63 |
|
Drying fuel |
1.01 |
1.41 |
1.58 |
0.69 |
0.49 |
0.26 |
|
Fuel & oil |
8.91 |
9.88 |
8.87 |
8.92 |
8.09 |
7.38 |
|
Repairs |
13.78 |
14.29 |
14.70 |
12.46 |
14.36 |
12.58 |
|
Custom hire |
3.30 |
3.57 |
3.48 |
4.56 |
2.09 |
1.33 |
|
Operating interest |
2.96 |
3.39 |
2.38 |
2.95 |
3.02 |
2.71 |
|
Miscellaneous |
0.62 |
0.51 |
0.63 |
0.33 |
0.72 |
1.40 |
|
Total direct expenses
per acre |
107.03 |
112.56 |
112.50 |
103.76 |
102.14 |
95.01 |
|
Return over direct
exp per acre |
93.41 |
35.09 |
87.67 |
114.76 |
133.98 |
170.10 |
| |
|
Overhead Expenses
|
|
Custom hire |
2.11 |
3.40 |
1.78 |
1.35 |
1.28 |
1.70 |
|
Hired labor |
4.95 |
4.34 |
6.78 |
5.13 |
3.96 |
4.44 |
|
Machinery & bldg
leases |
1.50 |
1.61 |
1.28 |
1.43 |
1.84 |
1.19 |
|
RE & pers. property
taxes |
7.27 |
4.37 |
8.62 |
7.95 |
9.63 |
8.47 |
|
Farm insurance |
3.99 |
3.52 |
4.88 |
3.47 |
4.76 |
3.74 |
|
Utilities |
2.18 |
2.67 |
2.14 |
1.79 |
1.90 |
2.05 |
|
Dues & professional
fees |
1.39 |
1.28 |
1.78 |
1.24 |
1.35 |
1.34 |
|
Interest |
22.82 |
15.25 |
23.33 |
26.41 |
30.06 |
26.10 |
|
Mach & bldg
depreciation |
12.57 |
13.18 |
14.22 |
10.47 |
11.50 |
13.71 |
|
Miscellaneous |
1.88 |
1.05 |
2.48 |
2.05 |
2.16 |
2.46 |
|
Total overhead
expenses per acre |
60.65 |
50.66 |
67.29 |
61.30 |
68.45 |
65.19 |
|
Total dir & ovhd
expenses per acre |
167.68 |
163.22 |
179.79 |
165.06 |
170.59 |
160.20 |
|
Net return per acre |
32.76 |
-15.57 |
20.37 |
53.46 |
65.53 |
104.91 |
| |
|
Lbr & mgt charge per
acre |
16.45 |
17.44 |
16.99 |
15.42 |
15.34 |
16.32 |
|
Net return over lbr &
mgt |
16.31 |
-33.01 |
3.39 |
38.04 |
50.19 |
88.59 |
|
Government payments |
14.64 |
13.28 |
14.76 |
15.39 |
14.40 |
17.12 |
|
Net return with govt
payments |
30.95 |
-19.73 |
18.15 |
53.43 |
64.59 |
105.70 |
| |
|
Cost of Production
|
|
Total direct expense
per bu. |
1.93 |
2.79 |
1.96 |
1.70 |
1.56 |
1.35 |
|
Total dir & ovhd exp
per bu. |
3.02 |
4.04 |
3.14 |
2.70 |
2.60 |
2.27 |
|
With labor &
management |
3.32 |
4.47 |
3.44 |
2.95 |
2.84 |
2.50 |
|
Total exp less govt &
oth income |
2.85 |
3.72 |
2.99 |
2.58 |
2.55 |
2.06 |
| |
|
Est. labor hours per
acre |
1.49 |
1.65 |
1.59 |
1.32 |
1.30 |
1.43 |