Red
River Valley Reports For 1999
TABLE 12 - 8
Crop Enterprise Analysis, 1999
Minnesota and North Dakota Farm Business Mgmt Education
Red River Valley
(Farms sorted by Return to Overhead)
CORN ON OWNED LAND
Average Of Average Of Average Of
All Farms Low 20% High 20%
Number of fields 32 8 6
Number of farms 28 6 6
Acres 101.50 70.58 72.78
Yield per acre (bushel) 130.36 106.84 144.55
Operators share of yield % 100.00 100.00 100.00
Value per bushel 1.68 1.68 1.59
Total product return per acre 218.83 178.97 230.54
Miscellaneous income per acre 18.44 6.45 47.34
Gross return per acre 237.26 185.42 277.88
Direct expenses per acre
Seed 31.48 30.68 32.54
Fertilizer 35.42 33.00 39.18
Crop chemicals 20.45 18.80 18.73
Crop insurance 8.34 6.99 8.69
Drying fuel 6.08 9.98 6.09
Fuel & oil 7.47 6.83 8.77
Repairs 17.03 17.71 21.67
Custom hire 0.88 1.66 0.10
Operating interest 5.79 6.72 4.03
Miscellaneous 0.32 0.00 0.50
Total direct expenses per acre 133.25 132.37 140.30
Return over direct expenses per acre 104.01 53.04 137.58
Overhead expenses per acre
Custom hire 1.38 0.24 3.01
Hired labor 8.92 10.96 9.35
Machinery & bldg leases 2.89 1.17 2.07
RE & pers. property taxes 10.42 10.68 10.26
Farm insurance 3.13 3.46 3.56
Utilities 1.91 2.32 1.82
Dues & professional fees 1.43 1.64 0.99
Interest 36.70 50.74 30.85
Mach & bldg depreciation 13.70 12.32 18.19
Miscellaneous 2.54 1.99 3.56
Total overhead expenses per acre 83.01 95.51 83.67
Total listed expenses per acre 216.26 227.89 223.97
Net return per acre 21.01 -42.47 53.91
Total direct expense per bushel 1.02 1.24 0.97
Total listed expense per bushel 1.66 2.13 1.55
Net return per bushel 0.16 -0.40 0.37
Breakeven yield per acre 117.84 132.19 110.75
Net return including govt. payments 52.32 -2.39 78.31
Lbr & mgt charge per acre 16.26 17.73 19.65
Net return over lbr & mgt 36.07 -20.12 58.66
[ HOME | CURRICULUM
| INSTRUCTORS | REPORTS
| LINKS ]
