|
Avg.
Of |
|
All
Farms |
|
| Number
of fields |
5 |
| Number
of farms |
5 |
|
| Acres |
119.38 |
| Yield
per acre (bushel) |
50.25 |
| Operators
share of yield % |
100.00 |
| Value
per bushel |
3.02 |
| Total
product return per acre |
151.81 |
| Miscellaneous
income per acre |
2.64 |
| Gross
return per acre |
154.44 |
|
| Direct
Expenses |
| Seed |
5.99 |
| Fertilizer |
31.30 |
| Crop
chemicals |
13.97 |
| Crop
insurance |
5.39 |
| Drying
fuel |
0.42 |
| Fuel
& oil |
9.11 |
| Repairs |
15.52 |
| Custom
hire |
8.22 |
| Marketing |
0.10 |
| Operating
interest |
5.45 |
| Miscellaneous |
0.29 |
| Total
direct expenses per acre |
95.77 |
| Return
over direct exp per acre |
58.67 |
|
| Overhead
Expenses |
| Custom
hire |
2.47 |
| Hired
labor |
4.30 |
| Machinery
& bldg leases |
2.01 |
| RE
& pers. property taxes |
5.59 |
| Farm
insurance |
2.26 |
| Utilities |
1.70 |
| Dues
& professional fees |
0.85 |
| Interest |
14.56 |
| Mach
& bldg depreciation |
5.02 |
| Miscellaneous |
0.45 |
| Total
overhead expenses per acre |
39.22 |
| Total
dir & ovhd expenses per acre |
134.99 |
| Net
return per acre |
19.46 |
|
| Lbr
& mgt charge per acre |
17.67 |
| Net
return over lbr & mgt |
1.79 |
| Government
payments |
26.10 |
| Net
return with govt payments |
27.89 |
|
| Cost
of Production |
| Total
direct expense per bushel |
1.91 |
| Total
dir & ovhd exp per bushel |
2.69 |
| With
labor & management |
3.04 |
| Total
exp less govt & oth income |
2.47 |
|
| Est.
labor hours per acre |
2.94 |