Red
River Valley Reports For 1999
TABLE 12 - 4
Crop Enterprise Analysis, 1999
Minnesota and North Dakota Farm Business Mgmt Education
Red River Valley
(Farms sorted by Return to Overhead)
NAVY BEANS ON CASH RENTED LAND
Average Of Average Of Average Of
All Farms Low 20% High 20%
Number of fields 26 5 5 Number of farms 26 5 5
Acres 164.03 169.66 202.82 Yield per acre (cwt) 12.12 5.34 13.63 Operators share of yield % 100.00 100.00 100.00 Value per cwt 15.12 15.07 16.02 Total product return per acre 183.30 80.50 218.26 Miscellaneous income per acre 73.05 71.73 125.30 Gross return per acre 256.35 152.23 343.56
Direct expenses per acre
Seed 27.96 27.53 30.52
Fertilizer 18.63 25.61 20.32
Crop chemicals 27.89 28.65 28.51
Crop insurance 14.73 18.25 14.79
Fuel & oil 7.66 9.04 7.44
Repairs 17.81 18.43 16.89
Custom hire 3.15 1.05 5.95
Land rent 62.34 53.58 61.52
Operating interest 5.54 5.95 3.07
Miscellaneous 0.65 1.13 0.00
Total direct expenses per acre 186.36 189.22 189.00
Return over direct expenses per acre 69.99 -36.99 154.57
Overhead expenses per acre
Custom hire 1.69 4.18 2.31
Hired labor 10.48 11.19 15.48
Machinery & bldg leases 4.11 6.25 1.53
Farm insurance 4.67 3.85 8.50
Utilities 2.48 3.58 2.23
Dues & professional fees 2.02 2.18 3.22
Interest 4.13 2.90 2.31
Mach & bldg depreciation 9.28 2.12 10.65
Miscellaneous 2.53 3.30 2.21
Total overhead expenses per acre 41.38 39.54 48.44
Total listed expenses per acre 227.74 228.76 237.44
Net return per acre 28.62 -76.53 106.13
Total direct expense per cwt 15.37 35.43 13.87
Total listed expense per cwt 18.78 42.84 17.43
Net return per cwt 2.36 -14.33 7.79
Breakeven yield per acre 10.23 10.42 7.00
Net return including govt. payments 28.62 -76.53 106.13 Lbr & mgt charge per acre 18.70 22.96 18.21 Net return over lbr & mgt 9.92 -99.49 87.92
[ HOME | CURRICULUM
| INSTRUCTORS | REPORTS
| LINKS ]
