|
Avg.
Of |
|
All
Farms |
|
| Number
of fields |
8 |
| Number
of farms |
8 |
|
| Acres |
12.51 |
| Yield
per acre (ton) |
2.53 |
| Operators
share of yield % |
100.00 |
| Value
per ton |
41.76 |
| Total
product return per acre |
105.59 |
| Miscellaneous
income per acre |
- |
| Gross
return per acre |
105.59 |
|
| Direct
Expenses |
| Crop
insurance |
0.03 |
| Fuel
& oil |
5.92 |
| Repairs |
9.57 |
| Custom
hire |
0.52 |
| Machinery
& bldg leases |
1.05 |
| Miscellaneous |
1.10 |
| Total
direct expenses per acre |
18.18 |
| Return
over direct exp per acre |
87.41 |
|
| Overhead
Expenses |
| Hired
labor |
4.99 |
| Machinery
& bldg leases |
0.48 |
| RE
& pers. property taxes |
2.42 |
| Farm
insurance |
1.39 |
| Utilities |
1.21 |
| Dues
& professional fees |
0.33 |
| Interest |
6.17 |
| Mach
& bldg depreciation |
17.00 |
| Miscellaneous |
1.58 |
| Total
overhead expenses per acre |
35.57 |
| Total
dir & ovhd expenses per acre |
53.75 |
| Net
return per acre |
51.84 |
|
| Lbr
& mgt charge per acre |
16.02 |
| Net
return over lbr & mgt |
35.82 |
| Government
payments |
2.55 |
| Net
return with govt payments |
38.37 |
|
| Cost
of Production |
| Total
direct expense per ton |
7.19 |
| Total
dir & ovhd exp per ton |
21.26 |
| With
labor & management |
27.59 |
| Total
exp less govt & oth income |
26.58 |
|
| Est.
labor hours per acre |
3.98 |