|
Owned |
|
|
Rented |
| Wheat |
Average of |
|
|
Average of |
| 1998 |
11 Farms |
|
|
5 Farms |
|
|
|
|
|
| Acres |
14.98 |
|
|
36.34 |
| Yield per Acre (bushel) |
36.20 |
|
|
43.84 |
| Operators Share of Yield % |
100.00 |
|
|
100.00 |
| Value per Unit |
3.01 |
|
|
3.05 |
| Other Product Return per Acre |
0.00 |
|
|
22.53 |
| Total Product Return per Acre |
108.92 |
|
|
156.41 |
| Miscellaneous Income per Acre |
48.79 |
|
|
3.34 |
| Gross Return per
Acre |
157.71 |
|
|
159.75 |
|
|
|
|
|
| Direct Costs per Acre |
|
|
|
|
| Seed |
24.45 |
|
|
8.88 |
| Fertilizer |
8.36 |
|
|
39.50 |
| Chemicals |
2.34 |
|
|
4.41 |
| Crop Insurance |
0.46 |
|
|
6.07 |
| Fuel and Oil |
5.85 |
|
|
3.61 |
| Repairs |
4.74 |
|
|
5.37 |
| Repair, Machinery |
10.97 |
|
|
5.14 |
| Custom Hire |
12.03 |
|
|
5.99 |
| Repair, Buildings |
2.11 |
|
|
0.06 |
| Marketing |
0.54 |
|
|
0.00 |
| Land Rent |
0.00 |
|
|
80.57 |
| Operating Interest |
1.29 |
|
|
7.92 |
| Miscellaneous |
0.50 |
|
|
0.76 |
| Total Direct Costs per Acre |
73.64 |
|
|
168.28 |
| Return Over
Direct Expenses per Acre |
84.08 |
|
|
-8.51 |
|
|
|
|
|
| Overhead Costs per Acre |
|
|
|
|
| Hired Labor |
4.68 |
|
|
1.12 |
| Machinery & Building Leases |
0.53 |
|
|
26.78 |
| Real Estate Taxes |
14.65 |
|
|
0.00 |
| Farm Insurance |
2.53 |
|
|
1.86 |
| Utilities |
2.37 |
|
|
3.02 |
| Dues & Professional Fees |
0.05 |
|
|
3.03 |
| Interest: Interm/Lg Term Debt |
43.16 |
|
|
8.54 |
| Mach & Bldg Depreciation |
21.79 |
|
|
19.95 |
| Miscellaneous |
2.83 |
|
|
1.69 |
| Total Overhead Costs per Acre |
92.59 |
|
|
65.99 |
| Total Listed
Costs per Acre |
166.21 |
|
|
234.25 |
|
|
|
|
|
| Net Return per
Acre |
-8.50 |
|
|
-74.49 |
|
|
|
|
|
| Total Direct Costs per Bushel |
2.03 |
|
|
3.84 |
| Total Listed Costs per Bushel |
4.59 |
|
|
5.34 |
| Net Return per Bushel |
-0.23 |
|
|
-1.70 |
| Break Even Yield per Acre |
39.02 |
|
|
68.24 |
| Estimated Labor Hours per Acre |
1.73 |
|
|
1.78 |
|
|
|
|
|
| Net Return per Acre (incl govt
pymt) |
26.45 |
|
|
-55.52 |
| Labor & Mgmt charge per Acre |
23.11 |
|
|
28.64 |
| Net Return over Labor & Mgmt |
3.35 |
|
|
-84.16 |