Crop Enterprise Analysis
Farm Business Management - Moorhead
Northland Community and Technical College
(Farms Sorted By Net Return)
Beans, Navy on Cash Rent
| Avg. Of | |
| All Farms | |
| Number of fields | 7 |
| Number of farms | 7 |
| Acres | 151.44 |
| Yield per acre (cwt.) | 19.83 |
| Operators share of yield % | 100.00 |
| Value per cwt. | 11.74 |
| Total product return per acre | 232.75 |
| Miscellaneous income per acre | 35.30 |
| Gross return per acre | 268.05 |
| Direct Expenses | |
| Seed | 30.14 |
| Fertilizer | 26.75 |
| Crop chemicals | 26.12 |
| Crop insurance | 17.54 |
| Fuel & oil | 8.34 |
| Repairs | 17.20 |
| Custom hire | 1.71 |
| Hired labor | 0.26 |
| Land rent | 70.52 |
| Machinery & bldg leases | 0.82 |
| Operating interest | 1.35 |
| Miscellaneous | 0.81 |
| Total direct expenses per acre | 201.56 |
| Return over direct exp per acre | 66.50 |
| Overhead Expenses | |
| Custom hire | 1.09 |
| Hired labor | 6.34 |
| Machinery & bldg leases | 1.22 |
| Farm insurance | 4.65 |
| Utilities | 2.62 |
| Dues & professional fees | 1.74 |
| Interest | 2.61 |
| Mach & bldg depreciation | 15.63 |
| Miscellaneous | 3.34 |
| Total overhead expenses per acre | 39.24 |
| Total dir & ovhd expenses per acre | 240.79 |
| Net return per acre | 27.26 |
| Lbr & mgt charge per acre | 20.20 |
| Net return over lbr & mgt | 7.06 |
| Government payments | - |
| Net return with govt payments | 7.06 |
| Cost of Production | |
| Total direct expense per cwt. | 10.16 |
| Total dir & ovhd exp per cwt. | 12.14 |
| With labor & management | 13.16 |
| Total exp less govt & oth income | 11.38 |
| Est. labor hours per acre | 1.97 |