FBM LogoFarm Business Managementwww.mgt.org

HomeInstructorsReportsLinks


Statewide Reports for 2000

 

Crop Enterprise Analysis
Minnesota State Colleges and Universities
Farm Business Management
(Farms Sorted By Return to Overhead)

Sunflowers on Cash Rent

Avg. Of
All Farms Low 20% 20 - 40% 40 - 60% 60 - 80% High 20%
Number of fields 35 7 7 5 9 6
Number of farms 30 6 6 5 6 6
Acres 124.86 128.20 107.27 172.80 110.32 132.80
Yield per acre (cwt) 15.16 14.86 14.45 14.31 15.77 16.35
Operators share of yield % 100.00 100.00 100.00 100.00 100.00 100.00
Value per cwt 10.11 8.28 9.80 10.01 11.45 10.60
Total product return per acre 153.31 123.05 141.50 143.24 180.54 173.30
Miscellaneous income per acre 11.42 - - 30.73 5.04 23.02
Gross return per acre 164.73 123.05 141.50 173.97 185.58 196.32
Direct Expenses
Seed 17.23 21.00 15.90 16.29 18.01 14.15
Fertilizer 19.79 24.58 21.45 16.88 19.41 16.33
Crop chemicals 15.33 15.82 17.23 14.41 12.30 17.58
Crop insurance 7.62 7.50 7.47 6.21 9.59 6.77
Fuel & oil 9.75 7.79 11.38 10.03 11.65 7.71
Repairs 15.25 13.51 20.69 19.10 11.05 13.11
Custom hire 2.55 2.45 - 8.70 1.08 0.44
Hired labor 0.15 - - 0.75 - -
Land rent 47.51 59.69 45.58 53.28 41.44 37.96
Operating interest 4.79 6.87 8.79 1.88 2.87 4.22
Miscellaneous 0.23 0.53 0.31 0.06 0.24 -
Total direct expenses per acre 140.18 159.73 148.82 147.60 127.64 118.28
Return over direct exp per acre 24.55 -36.68 -7.32 26.37 57.93 78.04
Overhead Expenses
Custom hire 1.70 2.55 2.92 1.17 1.64 0.38
Hired labor 4.08 2.76 5.28 2.22 5.15 5.48
Machinery & bldg leases 6.73 3.57 3.10 1.14 16.77 7.86
Farm insurance 2.72 3.03 1.26 2.19 2.01 5.21
Utilities 2.23 1.72 2.59 2.09 1.69 3.37
Dues & professional fees 1.12 0.93 1.58 1.05 1.28 0.85
Interest 5.66 5.55 6.76 7.65 4.54 3.68
Mach & bldg depreciation 10.49 8.57 11.61 16.54 7.43 9.43
Miscellaneous 3.31 0.77 2.06 2.10 8.12 2.76
Total overhead expenses per acre 38.04 29.45 37.16 36.15 48.64 39.02
Total dir & ovhd expenses per acre 178.22 189.17 185.98 183.74 176.28 157.30
Net return per acre -13.49 -66.13 -44.47 -9.77 9.30 39.02
Lbr & mgt charge per acre 19.69 16.49 22.65 19.04 17.46 23.43
Net return over lbr & mgt -33.18 -82.62 -67.12 -28.82 -8.16 15.59
Government payments 32.01 24.20 36.43 32.95 33.44 35.55
Net return with govt payments -1.17 -58.42 -30.69 4.13 25.28 51.14
Cost of Production
Total direct expense per cwt 9.25 10.75 10.30 10.32 8.09 7.23
Total dir & ovhd exp per cwt 11.76 12.73 12.87 12.84 11.18 9.62
With labor & management 13.06 13.84 14.44 14.17 12.29 11.05
Total exp less govt & oth income 10.19 12.21 11.92 9.72 9.85 7.47
Est. labor hours per acre 1.60 1.42 2.18 1.20 1.29 2.03

 

 


[ HOME | CURRICULUM | INSTRUCTORS | REPORTS | LINKS ]

MnSCUpartnershipNovartis Seeds