C R O P   &   F I E L D    A N A L Y S I S    R E P O R T
Report for 01/01/1998 - 12/31/1998
Sorted by Crop
   

    Farm:  Sunny River      Crop:  Wheat    Total Crop Acres:  1125.0   Farm Acres: 2375.0
 
 
              CROP INCOME                           Total        Per Acre
                          Crop Sales             $135,000.00      $120.00
                          Miscellaneous Income    $12,509.00       $11.12
 
                             Total Crop Income   $147,509.00      $131.12
 

              DIRECT EXPENSES                       Total        Per Acre
                          Seed                    $15,300.00       $13.60
                          Fertilizer              $29,600.00       $26.31
                          Chemicals               $18,340.00       $16.30
                          Crop Insurance           $4,100.00        $3.64
                          Drying Fuel                  $0.00        $0.00
                          Fuel & Oil              $12,541.00       $11.15
                          Repairs                  $8,400.00        $7.47
                          Custom Hire                  $0.00        $0.00
                          Land Rent                    $0.00        $0.00
                          Operating Interest       $7,550.00        $6.71

                          Total Direct Expenses   $95,831.00       $85.18

              OVERHEAD EXPENSES                     Total        Per Acre
                          Hired Labor                  $0.00        $0.00
                          Machinery/Bldg Lease         $0.00        $0.00
                          RE & Pers Property Tax   $5,600.00        $4.98
                          Farm Insurance           $3,860.00        $3.43
                          Utilities                $6,350.00        $5.64
                          Crop Marketing           $2,545.00        $2.26
                          Interest                $12,000.00       $10.67
                          Ownership Costs              $0.00        $0.00
                          Miscellaneous            $7,500.00        $6.67
 
                       Total Overhead Expenses    $37,855.00       $33.65
 
                       Total Expenses            $133,686.00      $118.83
 

                          Net Income for Wheat    $13,823.00       $12.29
 
 
 
 
 
 

    Page 1                   Printed:  06/30/1998 4:10