Red River Valley Reports For 1999

                           TABLE 12 - 1
                   Crop Enterprise Analysis, 1999                         
       Minnesota and North Dakota Farm Business Mgmt Education            
                          Red River Valley                                
                       (Average of All Farms)                             

                        BARLEY ON OWNED LAND                              

                                                     Average For
                                                      All Farms
 

    Number of fields                                          6
    Number of farms                                           6

    Acres                                                 81.45
    Yield per acre (bushel)                               63.71
    Operators share of yield %                           100.00
    Value per bushel                                       1.69
    Total product return per acre                        107.65
    Miscellaneous income per acre                          7.05
    Gross return per acre                                114.70

    Direct expenses per acre
      Seed                                                 6.33
      Fertilizer                                          26.36
      Crop chemicals                                      13.40
      Crop insurance                                      11.79
      Fuel & oil                                           4.85
      Repairs                                             10.55
      Custom hire                                          2.88
      Operating interest                                   3.07
    Total direct expenses per acre                        79.23
    Return over direct expenses per acre                  35.46
     Overhead expenses per acre
      Custom hire                                          1.16
      Hired labor                                          5.59
      Machinery & bldg leases                              1.25
      RE & pers. property taxes                           13.88
      Farm insurance                                       4.07
      Utilities                                            1.73
      Dues & professional fees                             0.94
      Interest                                            20.55
      Mach & bldg depreciation                             6.28
      Miscellaneous                                        1.13
    Total overhead expenses per acre                      56.58
    Total listed expenses per acre                       135.81
    Net return per acre                                  -21.11

    Total direct expense per bushel                        1.24
    Total listed expense per bushel                        2.13
    Net return per bushel                                 -0.33
    Breakeven yield per acre                              76.20
                    

    Net return including govt. payments                   25.03
    Lbr & mgt charge per acre                             12.86
    Net return over lbr & mgt                             12.18

[ HOME | CURRICULUM | INSTRUCTORS | REPORTS | LINKS ]