South East Area Reports for 1999

                                         S.E. Minnesota FBM                               
                                   Crop Enterprise Analysis, 1999                         
                                       (Average of All Farms)                             

                                    SMALL GRAIN HAY ON OWNED LAND                         


                                                           Average For
                                                            All Farms 
                                                           
          Number of fields                                          6
          Number of farms                                           6

          Acres                                                 12.92
          Yield per acre (ton)                                   3.82
          Operators share of yield %                           100.00
          Value per ton                                         23.12
          Total product return per acre                         88.24
          Miscellaneous income per acre                          6.86
          Gross return per acre                                 95.10

          Direct expenses per acre
            Seed                                                14.60
            Fuel & oil                                           6.04
            Repairs                                             23.00
            Custom hire                                          5.35
            Operating interest                                   5.82
          Total direct expenses per acre                        54.81
          Return over direct expenses per acre                  40.29

          Overhead expenses per acre
            Hired labor                                          3.25
            RE & pers. property taxes                            5.45
            Farm insurance                                       1.18
            Utilities                                            1.95
            Interest                                             8.22
            Mach & bldg depreciation                             9.88
            Miscellaneous                                        1.74
          Total overhead expenses per acre                      31.67
          Total listed expenses per acre                        86.48
          Net return per acre                                    8.62

          Total direct expense per ton                          14.36
          Total listed expense per ton                          22.66
          Net return per ton                                     2.26
          Breakeven yield per acre                               3.44
          Est. labor hours per acre                              2.03

          Net return including govt. payments                   29.31
          Lbr & mgt charge per acre                             16.22
          Net return over lbr & mgt                             13.08

[ HOME | CURRICULUM | INSTRUCTORS | REPORTS | LINKS ]