|
Avg.
Of |
|
All
Farms |
|
| Number
of fields |
13 |
| Number
of farms |
10 |
|
| Acres |
47.85 |
| Yield
per acre (ton) |
5.93 |
| Operators
share of yield % |
100.00 |
| Value
per ton |
41.02 |
| Total
product return per acre |
243.42 |
| Miscellaneous
income per acre |
12.66 |
| Gross
return per acre |
256.07 |
|
| Direct
Expenses |
| Seed |
0.30 |
| Fertilizer |
33.94 |
| Crop
chemicals |
21.16 |
| Crop
insurance |
6.23 |
| Fuel
& oil |
8.86 |
| Repairs |
30.41 |
| Custom
hire |
3.81 |
| Hired
labor |
1.21 |
| Operating
interest |
7.30 |
| Miscellaneous |
1.10 |
| Total
direct expenses per acre |
114.32 |
| Return
over direct exp per acre |
141.76 |
|
| Overhead
Expenses |
| Hired
labor |
26.93 |
| Machinery
& bldg leases |
2.38 |
| RE
& pers. property taxes |
13.63 |
| Farm
insurance |
3.76 |
| Utilities |
4.07 |
| Dues
& professional fees |
1.18 |
| Interest |
33.31 |
| Mach
& bldg depreciation |
9.73 |
| Miscellaneous |
3.62 |
| Total
overhead expenses per acre |
98.60 |
| Total
dir & ovhd expenses per acre |
212.92 |
| Net
return per acre |
43.16 |
|
| Lbr
& mgt charge per acre |
24.79 |
| Net
return over lbr & mgt |
18.36 |
| Government
payments |
- |
| Net
return with govt payments |
18.36 |
|
| Cost
of Production |
| Total
direct expense per ton |
19.27 |
| Total
dir & ovhd exp per ton |
35.88 |
| With
labor & management |
40.06 |
| Total
exp less govt & oth income |
37.93 |
|
| Est.
labor hours per acre |
2.20 |