|
Avg.
Of |
|
All
Farms |
|
| Number
of farms |
18 |
|
|
Quantity |
Value |
| Fin
Yrlg Str sold (lb) |
191.93 |
129.43 |
| Transferred
out (lb) |
1.42 |
1.04 |
| Butchered
(lb) |
0.57 |
0.38 |
| Less
purchased (lb) |
-110.30 |
-97.76 |
| Less
transferred in (lb) |
-4.41 |
-3.86 |
| Inventory
change (lb) |
20.80 |
13.59 |
| Total
production (lb) |
100.00 |
42.81 |
| Other
income |
0.45 |
| Gross
return |
43.26 |
|
| Direct
Expenses |
| Corn
(bu.) |
8.75 |
14.16 |
| Corn
Silage (lb.) |
248.17 |
2.08 |
| Corn,
Ear (lb.) |
190.60 |
4.03 |
| Hay,
Alfalfa (lb.) |
33.83 |
0.82 |
| Hay,
Grass & Other (lb.) |
24.53 |
0.60 |
| Haylage,
Alfalfa (lb.) |
40.26 |
0.60 |
| Oats
(bu.) |
0.04 |
0.05 |
| Stover
(lb.) |
1.53 |
0.02 |
| Protein
Vit Minerals (lb.) |
59.04 |
6.85 |
| Other
feed stuffs |
0.03 |
0.25 |
| Veterinary |
1.17 |
| Livestock
supplies |
0.96 |
| Fuel
& oil |
0.73 |
| Repairs |
1.78 |
| Custom
hire |
0.05 |
| Hauling
and trucking |
1.11 |
| Marketing |
0.97 |
| Operating
interest |
2.57 |
| Total
direct expenses |
38.81 |
| Return
over direct expense |
4.44 |
|
| Overhead
Expenses |
| Hired
labor |
2.64 |
| Machinery
& bldg leases |
0.40 |
| RE
& pers. property taxes |
0.31 |
| Farm
insurance |
0.43 |
| Utilities |
0.45 |
| Dues
& professional fees |
0.22 |
| Interest |
1.96 |
| Mach
& bldg depreciation |
1.12 |
| Miscellaneous |
0.47 |
| Total
overhead expenses |
7.99 |
| Total
dir & ovhd expenses |
46.80 |
| Net
return |
-3.54 |
|
| Labor
& management charge |
2.10 |
| Net
return over lbr & mgt |
-5.64 |
|
| Cost
of Production |
| Total
direct expense per cwt. |
38.81 |
| Total
dir& ovhd expense per cwt. |
46.80 |
| With
labor and management |
48.90 |
| With
other revenue adjustments |
48.45 |
|
| Est.
labor hours per unit |
0.23 |
|
| Other
Information |
| No.
purchased or trans in |
334 |
| Number
sold or trans out |
321 |
| Percentage
death loss |
0.7 |
| Avg.
daily gain (lbs) |
2.28 |
| Lbs
of conc / lb of gain |
7.42 |
| Lbs
of feed / lb of gain |
9.14 |
| Feed
cost per cwt of gain |
29.47 |
| Feed
cost per head |
173.67 |
| Average
purchase weight |
749 |
| Average
sales weight |
1,315 |
| Avg
purch price / cwt |
88.63 |
| Avg
sales price / cwt |
67.43 |