| Appendix Three -- Comparing Financial Performance of Two Types of Graziers and Conventional Farms. DRAFT | ||||||||||
| NFIFO = Net Farm Income from Operations | ||||||||||
| FFAMIS = Farm Financial Analysis and Management Information System which is the name of the computer system used by the Fox Valley and Lakeshore Farm Management Associations. There are data from over 800 farms, ranging in size from 19 to 1300 cows, on the FFAMIS system. *FFAMIS values for NFIFO and NFIFO/Cow adjusted to comply with grazing study procedures. | ||||||||||
| Average of 9 Low Capital Graziers | Average of 10 High Capital Graziers | Average of 19 Graziers | FFAMIS | Highest Among 19 Graziers | Lowest Among 19 Graziers | |||||
| $NFIFO | ||||||||||
| 1995 | 39,210 | 42,809 | 41,104 | 38500* | 97,450 | -4,444 | ||||
| 1996 | 34,382 | 50,349 | 42,786 | 43899* | 109,707 | -11,504 | ||||
| 1997 | 30,030 | 52,355 | 41,780 | 46122* | 105,595 | -2,827 | ||||
| 1998 | 56,539 | 76,500 | 67,045 | 86572* | 109,675 | 7,746 | ||||
| $NFIFO/ Forage Acre Harvested | ||||||||||
| 1995 | 276 | 251 | 262 | 425 | -30 | |||||
| 1998 | 320 | 448 | 387 | 876 | 52 | |||||
| 4 Yr. Ave. (98 A.) | 227 | 280 | 278 | 597 | -18 | |||||
| $NFIFO/Cow | ||||||||||
| 1995 | 910 | 756 | 819 | 505?* | 1662 | -178 | ||||
| 1996 | 737 | 788 | 768 | 527* | 1832 | -460 | ||||
| 1997 | 637 | 802 | 737 | 483* | 1535 | -113 | ||||
| 1998 | 1,066 | 837 | 1,059 | 834* | 2593 | 310 | ||||
| 4 Yr.Ave. | 837 | 850 | 837 | 1905 | -110 | |||||
| Cash Income/Cow | ||||||||||
| 1995 | 2234 | 2706 | 2,514 | 3269 | 957 | |||||
| 1996 | 2304 | 2952 | 2,695 | 3575 | 928 | |||||
| 1997 | 2060 | 2756 | 2,482 | 3303 | 913 | |||||
| 1998 | 2505 | 3066 | 2,844 | 4061 | 1027 | |||||
| Cash Expense/Cow | ||||||||||
| 1995 | 1508 | 1962 | 1,777 | 2452 | 791 | |||||
| 1996 | 1482 | 2013 | 1,803 | 2803 | 562 | |||||
| 1997 | 1438 | 1969 | 1,760 | 2557 | 473 | |||||
| 1998 | 1464 | 1983 | 1777 | 2585 | 562 | |||||
| Basic Cost/Cwt. | ||||||||||
| 1995 | 7.85 | 9.72 | 5 | |||||||
| 1996 | 8.55 | 14.65 | 5.7 | |||||||
| 1997 | 7.41 | 11.19 | 4.84 | |||||||
| 1998 | 8.23 | |||||||||
| Invest/Cow | ||||||||||
| 1995 | 4,601 | 7,154 | 6,116 | 7223 | 11,395 | 1,457 | ||||
| 1996 | 4,484 | 6,800 | 5,881 | 7630 | 9,928 | 2,723 | ||||
| 1997 | 5,063 | 7,071 | 6,280 | 6752 | 9,487 | 3,438 | ||||
| 1998 | 4,864 | 6,477 | 5,837 | 9,973 | 3,561 | |||||
| Debt/Cow | ||||||||||
| 1995 | 1,370 | 2,478 | 2,027 | 2507 | 4,846 | 0 | ||||
| 1996 | 1,314 | 2,435 | 1,990 | 2604 | 4,900 | 0 | ||||
| 1997 | 1,757 | 2,571 | 2,251 | 2748 | 5,386 | 0 | ||||
| 1998 | 1,636 | 2,301 | 2,037 | 4,364 | 0 | |||||
| Number of Cows | ||||||||||
| 1995 | 43.10 | 56.6 | 50.2 | 76 | 104 | 25 | ||||
| 1996 | 46.70 | 63.9 | 55.7 | 84 | 130 | 25 | ||||
| 1997 | 47.10 | 65.3 | 56.7 | 92.5 | 132 | 25 | ||||
| 1998 | 53.1 | 72.6 | 63.3 | 99.5 | 128.5 | 25 | ||||
| Lbs Milk/Cow | ||||||||||
| 1995 | 15,429 | 18,581 | 17,043 | 18436 | 23,702 | 5,960 | ||||
| 1996 | 13,733 | 17,360 | 15,769 | 18493 | 23,508 | 4,802 | ||||
| 1997 | 13,684 | 17,543 | 16,200 | 19057 | 24,000 | 6,000 | ||||
| 1998 | 14,176 | 17,584 | 16,231 | 20198 | 24,890 | 6,720 | ||||
| Annual Simple Average Milk Price | ||||||||||
| 1995 | 13.60 | 13.22 | 13.4 | 15.43 | 11.41 | |||||
| 1996 | 15.40 | 14.79 | 15.08 | 17.46 | 13.33 | |||||
| 1997 | 14.11 | 13.18 | 13.26 | 15.56 | 12.24 | |||||
| 1998 | 16.13 | 15.36 | 15.72 | 18.81 | 12.14 | |||||
| 4 Year Ave. | 14.62 | 14.14 | 14.36 | 16.28 | 12.28 | |||||