|
Avg.
Of |
|
All
Farms |
|
| Number
of fields |
12 |
| Number
of farms |
10 |
|
| Acres |
84.00 |
| Yield
per acre (cwt) |
13.98 |
| Operators
share of yield % |
100.00 |
| Value
per cwt |
11.37 |
| Total
product return per acre |
158.99 |
| Miscellaneous
income per acre |
13.87 |
| Gross
return per acre |
172.87 |
|
| Direct
Expenses |
| Seed |
25.74 |
| Fertilizer |
23.04 |
| Crop
chemicals |
22.12 |
| Crop
insurance |
17.35 |
| Fuel
& oil |
14.14 |
| Repairs |
19.17 |
| Custom
hire |
2.57 |
| Hired
labor |
0.11 |
| Marketing |
0.32 |
| Operating
interest |
8.66 |
| Miscellaneous |
0.01 |
| Total
direct expenses per acre |
133.23 |
| Return
over direct exp per acre |
39.64 |
|
| Overhead
Expenses |
| Custom
hire |
2.79 |
| Hired
labor |
10.60 |
| Machinery
& bldg leases |
2.62 |
| RE
& pers. property taxes |
7.77 |
| Farm
insurance |
5.96 |
| Utilities |
2.62 |
| Dues
& professional fees |
2.65 |
| Interest |
35.22 |
| Mach
& bldg depreciation |
17.65 |
| Miscellaneous |
4.05 |
| Total
overhead expenses per acre |
91.92 |
| Total
dir & ovhd expenses per acre |
225.15 |
| Net
return per acre |
-52.28 |
|
| Lbr
& mgt charge per acre |
23.13 |
| Net
return over lbr & mgt |
-75.41 |
| Government
payments |
- |
| Net
return with govt payments |
-75.41 |
|
| Cost
of Production |
| Total
direct expense per cwt |
9.53 |
| Total
dir & ovhd exp per cwt |
16.11 |
| With
labor & management |
17.76 |
| Total
exp less govt & oth income |
16.77 |
|
| Est.
labor hours per acre |
2.47 |