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)

Sweet Corn on Cash Rent

Avg. Of
All Farms Low 20% 20 - 40% 40 - 60% 60 - 80% High 20%
Number of fields 76 15 15 14 16 15
Number of farms 75 15 15 14 15 15
Acres 71.52 68.38 73.15 81.69 75.89 59.89
Yield per acre (ton) 5.93 4.85 5.65 6.64 6.36 6.02
Operators share of yield % 100.00 100.00 100.00 100.00 100.00 100.00
Value per ton 41.81 41.97 41.69 39.63 42.65 43.69
Total product return per acre 247.78 203.38 235.38 262.92 271.26 263.17
Miscellaneous income per acre 7.90 1.73 - 2.83 0.04 42.17
Gross return per acre 255.68 205.11 235.38 265.75 271.31 305.34
Direct Expenses
Seed 3.17 7.86 3.92 0.14 3.23 0.86
Fertilizer 33.04 38.71 34.47 42.24 20.58 32.00
Crop chemicals 25.87 26.50 22.44 29.86 26.61 22.10
Crop insurance 4.25 5.55 4.46 3.47 3.20 4.76
Fuel & oil 9.61 10.71 9.73 10.32 8.41 8.93
Repairs 20.67 31.36 20.27 21.41 16.40 13.56
Custom hire 2.56 5.15 2.14 0.89 2.10 3.05
Hired labor 0.30 1.40 0.18 - - -
Land rent 100.07 99.63 107.27 100.64 105.91 84.08
Machinery & bldg leases 0.41 0.80 0.44 0.76 - 0.08
Operating interest 8.58 9.56 8.88 8.91 9.29 5.66
Miscellaneous 1.75 3.80 0.98 0.86 1.50 1.89
Total direct expenses per acre 210.28 241.02 215.18 219.51 197.23 176.95
Return over direct exp per acre 45.40 -35.91 20.19 46.24 74.08 128.38
Overhead Expenses
Hired labor 8.05 1.83 11.05 4.90 12.18 10.43
Machinery & bldg leases 3.45 2.59 4.46 3.63 3.87 2.60
Farm insurance 3.55 3.68 3.01 3.47 3.36 4.56
Utilities 2.66 2.69 3.09 3.14 2.52 1.76
Dues & professional fees 1.01 1.04 0.67 1.24 1.04 1.00
Interest 4.94 5.12 4.51 6.95 3.26 4.72
Mach & bldg depreciation 17.82 20.08 14.93 27.89 11.96 14.40
Miscellaneous 5.75 11.22 3.78 1.42 6.81 6.28
Total overhead expenses per acre 47.24 48.25 45.51 52.64 45.01 45.76
Total dir & ovhd expenses per acre 257.52 289.27 260.69 272.15 242.24 222.71
Net return per acre -1.83 -84.16 -25.31 -6.40 29.06 82.63
Lbr & mgt charge per acre 23.79 26.22 22.24 25.81 13.95 33.44
Net return over lbr & mgt -25.62 -110.38 -47.56 -32.21 15.12 49.19
Government payments 3.64 4.10 - - 10.97 2.49
Net return with govt payments -21.99 -106.28 -47.56 -32.21 26.09 51.68
Cost of Production
Total direct expense per ton 35.48 49.73 38.11 33.08 31.01 29.38
Total dir & ovhd exp per ton 43.45 59.69 46.17 41.02 38.09 36.97
With labor & management 47.47 65.10 50.11 44.91 40.28 42.52
Total exp less govt & oth income 45.52 63.90 50.11 44.48 38.55 35.11
Est. labor hours per acre 1.98 2.56 1.80 1.71 1.41 2.63

 

 


[ HOME | CURRICULUM | INSTRUCTORS | REPORTS | LINKS ]

MnSCUpartnershipNovartis Seeds