|
Avg.
Of |
|
All
Farms |
|
| Number
of fields |
10 |
| Number
of farms |
7 |
|
| Acres |
28.41 |
| Yield
per acre (ton) |
4.89 |
| Operators
share of yield % |
100.00 |
| Value
per ton |
28.39 |
| Other
product return per acre |
11.54 |
| Total
product return per acre |
150.35 |
| Miscellaneous
income per acre |
0.24 |
| Gross
return per acre |
150.59 |
|
| Direct
Expenses |
| Seed |
3.73 |
| Fertilizer |
11.41 |
| Crop
chemicals |
2.52 |
| Crop
insurance |
0.09 |
| Fuel
& oil |
12.14 |
| Repairs |
20.23 |
| Custom
hire |
9.64 |
| Operating
interest |
2.30 |
| Miscellaneous |
7.63 |
| Total
direct expenses per acre |
69.69 |
| Return
over direct exp per acre |
80.90 |
|
| Overhead
Expenses |
| Hired
labor |
10.34 |
| Machinery
& bldg leases |
0.51 |
| RE
& pers. property taxes |
2.72 |
| Farm
insurance |
3.37 |
| Utilities |
3.47 |
| Dues
& professional fees |
0.75 |
| Interest |
9.49 |
| Mach
& bldg depreciation |
19.59 |
| Miscellaneous |
1.68 |
| Total
overhead expenses per acre |
51.91 |
| Total
dir & ovhd expenses per acre |
121.60 |
| Net
return per acre |
28.99 |
|
| Lbr
& mgt charge per acre |
24.63 |
| Net
return over lbr & mgt |
4.36 |
| Government
payments |
14.90 |
| Net
return with govt payments |
19.26 |
|
| Cost
of Production |
| Total
direct expense per ton |
14.25 |
| Total
dir & ovhd exp per ton |
24.87 |
| With
labor & management |
29.91 |
| Total
exp less govt & oth income |
24.45 |
|
| Est.
labor hours per acre |
9.36 |