Statewide
Reports
State Averages
Crop Enterprise Analysis, 1996
(Farms sorted according to Return to Overhead per Acre)
NAVY BEANS ON CASH RENTED LAND
Average Of Average Of Average Of
All Farms Low 20% High 20%
---------- ----------- -----------
Number of fields 37 7 7
Number of farms 37 7 7
Acres 103.18 114.47 76.69
Yield per acre (cwt) 17.75 13.38 23.27
Operators share of yield % 100.00 100.00 100.00
Value per cwt 19.60 17.85 21.09
Total product return per acre 347.90 238.72 490.74
Miscellaneous income per acre 3.94 1.44 2.00
Gross return per acre 351.83 240.16 492.74
Direct expenses per acre
Seed 30.51 31.28 29.34
Fertilizer 26.45 37.69 18.10
Crop chemicals 32.64 27.33 34.93
Crop insurance 17.65 14.81 12.86
Irrigation energy 0.04 0.21 0.00
Fuel & oil 8.44 7.76 8.15
Repairs 13.03 9.71 12.17
Repair, machinery 1.73 4.79 1.35
Custom hire 5.55 2.90 9.17
Repair, buildings 0.00 0.00 0.00
Hired labor 1.35 2.50 3.14
Land rent 58.14 66.02 62.80
Machinery & bldg leases 0.33 0.00 0.00
Utilities 0.09 0.43 0.00
Marketing 0.08 0.10 0.00
Operating interest 7.21 3.35 6.94
Miscellaneous 0.59 0.15 0.42
Total direct expenses per acre 203.81 209.04 199.36
Return over direct expenses per acre 148.02 31.12 293.38
Overhead expenses per acre
Repairs 0.45 0.00 0.00
Custom hire 1.55 0.00 0.00
Hired labor 6.87 10.67 4.21
Machinery & bldg leases 1.61 1.02 1.23
RE & pers. property taxes 0.17 0.00 0.00
Farm insurance 2.51 2.64 3.14
Utilities 2.14 1.08 4.18
Dues & professional fees 1.29 1.21 1.34
Interest 5.98 6.94 6.02
Mach & bldg depreciation 7.39 13.27 11.80
Miscellaneous 6.12 6.24 5.51
Total overhead expenses per acre 36.06 43.05 37.42
Total listed expenses per acre 239.87 252.09 236.78
Net return per acre 111.96 -11.93 255.96
Total direct expense per cwt 11.48 15.63 8.57
Total listed expense per cwt 13.51 18.84 10.18
Net return per cwt 6.31 -0.89 11.00
Breakeven yield per acre 12.04 14.05 11.13
Est. labor hours per acre 2.06 2.78 2.00
Net return including govt. payments 112.42 -11.93 255.96
Lbr & mgt charge per acre 11.80 14.53 14.58
Net return over lbr & mgt 100.62 -26.46 241.37
[ HOME | CURRICULUM | INSTRUCTORS | REPORTS | LINKS ]
