South
East Area Reports for 1999
S.E. Minnesota FBM
Crop Enterprise Analysis, 1999
(Farms sorted by Return to Overhead)
PEAS ON CASH RENTED LAND
Average Of Average Of Average Of
All Farms High 20% Low 20%
Number of fields 24 5 5
Number of farms 24 5 5
Acres 50.83 43.34 50.80
Yield per acre (lb) 3062.80 4480.55 2368.30
Operators share of yield % 100.00 100.00 100.00
Value per lb 0.08 0.09 0.06
Total product return per acre 232.10 389.94 144.83
Miscellaneous income per acre 11.20 0.00 23.08
Gross return per acre 243.31 389.94 167.91
Direct expenses per acre
Seed 3.53 10.25 8.21
Fertilizer 17.20 13.54 37.33
Crop chemicals 11.02 11.30 15.32
Crop insurance 7.13 3.27 9.10
Fuel & oil 4.71 5.49 5.90
Repairs 5.47 4.16 13.32
Repair, machinery 5.93 9.23 6.66
Custom hire 2.67 2.52 8.14
Repair, buildings 0.68 0.01 0.62
Land rent 101.81 99.29 103.06
Utilities 0.06 0.32 0.00
Marketing 0.13 0.00 0.64
Operating interest 5.34 3.80 6.65
Miscellaneous 0.60 0.77 0.00
Total direct expenses per acre 166.29 163.94 214.95
Return over direct expenses per acre 77.02 225.99 -47.04
Overhead expenses per acre
Hired labor 2.38 1.92 1.36
Machinery & bldg leases 2.51 1.01 3.68
RE & pers. property taxes 0.02 0.00 0.00
Farm insurance 1.57 1.33 1.47
Utilities 1.37 0.46 2.03
Dues & professional fees 0.43 0.24 0.83
Interest 4.16 6.00 4.42
Mach & bldg depreciation 14.73 20.16 14.75
Miscellaneous 2.12 0.73 2.73
Total overhead expenses per acre 29.30 31.87 31.28
Total listed expenses per acre 195.59 195.81 246.23
Net return per acre 47.72 194.13 -78.32
Total direct expense per lb 0.05 0.04 0.09
Total listed expense per lb 0.06 0.04 0.10
Net return per lb 0.02 0.04 -0.03
Breakeven yield per acre 2433.12 2249.95 3648.99
Est. labor hours per acre 1.69 1.17 2.15
Net return including govt. payments 70.09 206.90 -38.74
Lbr & mgt charge per acre 16.57 18.56 20.11
Net return over lbr & mgt 53.52 188.34 -58.85
[ HOME | CURRICULUM
| INSTRUCTORS | REPORTS
| LINKS ]
