|
Avg.
Of |
|
All
Farms |
|
| Number
of fields |
5 |
| Number
of farms |
5 |
|
| Acres |
18.80 |
| Yield
per acre (ton) |
3.37 |
| Operators
share of yield % |
100.00 |
| Value
per ton |
60.00 |
| Total
product return per acre |
202.28 |
| Miscellaneous
income per acre |
- |
| Gross
return per acre |
202.28 |
|
| Direct
Expenses |
| Fertilizer |
1.30 |
| Crop
insurance |
0.36 |
| Fuel
& oil |
15.01 |
| Repairs |
20.14 |
| Custom
hire |
1.65 |
| Operating
interest |
5.51 |
| Miscellaneous |
1.03 |
| Total
direct expenses per acre |
45.00 |
| Return
over direct exp per acre |
157.27 |
|
| Overhead
Expenses |
| Custom
hire |
0.88 |
| Hired
labor |
8.87 |
| Machinery
& bldg leases |
3.05 |
| RE
& pers. property taxes |
4.22 |
| Farm
insurance |
4.51 |
| Utilities |
1.55 |
| Interest |
17.25 |
| Mach
& bldg depreciation |
24.72 |
| Miscellaneous |
3.76 |
| Total
overhead expenses per acre |
68.80 |
| Total
dir & ovhd expenses per acre |
113.80 |
| Net
return per acre |
88.47 |
|
| Lbr
& mgt charge per acre |
29.37 |
| Net
return over lbr & mgt |
59.10 |
| Government
payments |
18.96 |
| Net
return with govt payments |
78.06 |
|
| Cost
of Production |
| Total
direct expense per ton |
13.35 |
| Total
dir & ovhd exp per ton |
33.76 |
| With
labor & management |
42.47 |
| Total
exp less govt & oth income |
36.85 |
|
| Est.
labor hours per acre |
7.17 |