|
Avg.
Of |
|
All
Farms |
|
| Number
of fields |
25 |
| Number
of farms |
22 |
|
| Acres |
59.40 |
| Yield
per acre (ton) |
6.50 |
| Operators
share of yield % |
100.00 |
| Value
per ton |
42.40 |
| Total
product return per acre |
275.55 |
| Miscellaneous
income per acre |
1.62 |
| Gross
return per acre |
277.17 |
|
| Direct
Expenses |
| Seed |
2.62 |
| Fertilizer |
35.14 |
| Crop
chemicals |
24.20 |
| Crop
insurance |
5.94 |
| Fuel
& oil |
9.95 |
| Repairs |
23.57 |
| Custom
hire |
3.49 |
| Hired
labor |
0.51 |
| Marketing |
0.63 |
| Operating
interest |
6.69 |
| Miscellaneous |
0.49 |
| Total
direct expenses per acre |
113.21 |
| Return
over direct exp per acre |
163.96 |
|
| Overhead
Expenses |
| Hired
labor |
18.38 |
| Machinery
& bldg leases |
2.92 |
| RE
& pers. property taxes |
11.84 |
| Farm
insurance |
3.73 |
| Utilities |
3.77 |
| Dues
& professional fees |
1.74 |
| Interest |
41.87 |
| Mach
& bldg depreciation |
25.18 |
| Miscellaneous |
4.20 |
| Total
overhead expenses per acre |
113.63 |
| Total
dir & ovhd expenses per acre |
226.84 |
| Net
return per acre |
50.33 |
|
| Lbr
& mgt charge per acre |
26.19 |
| Net
return over lbr & mgt |
24.13 |
| Government
payments |
- |
| Net
return with govt payments |
24.13 |
|
| Cost
of Production |
| Total
direct expense per ton |
17.42 |
| Total
dir & ovhd exp per ton |
34.90 |
| With
labor & management |
38.93 |
| Total
exp less govt & oth income |
38.68 |
|
| Est.
labor hours per acre |
2.27 |