Red
River Valley Reports For 1999
TABLE 12 - 19
Crop Enterprise Analysis, 1999
Minnesota and North Dakota Farm Business Mgmt Education
Red River Valley
(Farms sorted by Return to Overhead)
SUGAR BEETS ON CASH RENTED LAND - JOINT VENTURE
Average Of Average Of Average Of
All Farms Low 20% High 20%
Number of fields 62 12 12
Number of farms 50 10 10
Acres 179.29 190.67 145.88
Yield per acre (ton) 19.28 17.26 21.51
Operators share of yield % 100.00 100.00 100.00
Value per ton 33.44 31.19 34.87
Total product return per acre 644.59 538.45 750.10
Miscellaneous income per acre 16.14 12.76 33.55
Gross return per acre 660.73 551.21 783.65
Direct expenses per acre
Seed 41.62 38.85 40.48
Fertilizer 29.16 25.28 28.96
Crop chemicals 111.85 109.20 92.28
Crop insurance 10.97 11.31 9.72
Fuel & oil 22.03 18.97 21.40
Repairs 40.51 42.74 45.31
Custom hire 19.24 26.01 24.04
Hired labor 11.12 9.05 11.61
Land rent 68.13 67.20 67.16
Machinery & bldg leases 1.44 5.62 0.00
Stock rent (joint venture) 198.41 218.41 184.33
Operating interest 27.07 29.17 15.83
Miscellaneous 0.71 1.02 0.53
Total direct expenses per acre 582.26 602.84 541.66
Return over direct expenses per acre 78.47 -51.63 241.99
Overhead expenses per acre
Custom hire 7.96 11.15 1.54
Hired labor 21.00 19.47 20.35
Machinery & bldg leases 13.75 8.81 13.50
Farm insurance 2.94 2.24 2.99
Utilities 5.28 4.83 6.23
Dues & professional fees 3.80 5.71 4.62
Interest 18.74 20.36 14.03
Mach & bldg depreciation 28.50 24.01 27.33
Miscellaneous 7.41 6.52 9.16
Total overhead expenses per acre 109.38 103.09 99.76
Total listed expenses per acre 691.63 705.93 641.42
Net return per acre -30.90 -154.72 142.23
Total direct expense per ton 30.20 34.92 25.18
Total listed expense per ton 35.88 40.89 29.82
Net return per ton -1.60 -8.96 6.61
Breakeven yield per acre 20.20 22.22 17.43
Net return including govt. payments -2.87 -121.46 165.69
Lbr & mgt charge per acre 49.32 44.37 47.73
Net return over lbr & mgt -52.18 -165.83 117.96
[ HOME | CURRICULUM
| INSTRUCTORS | REPORTS
| LINKS ]
