TABLE 11 - 35
Crop Enterprise Analysis, 2001
North Dakota Farm Business Management Education Program
State Report
(Farms Sorted By Net Return)
Sunflowers, Confectionary on Owned Land
Avg. Of
All Farms
Number of fields 14
Number of farms 12
Acres 102.96
Yield per acre (cwt) 11.29
Operators share of yield % 100.00
Value per cwt 13.43
Total product return per acre 151.69
Miscellaneous income per acre 7.23
Gross return per acre 158.93
Direct Expenses
Seed 20.50
Fertilizer 16.43
Crop chemicals 16.17
Crop insurance 10.81
Fuel & oil 12.71
Repairs 12.69
Custom hire 9.40
Operating interest 4.35
Miscellaneous 0.27
Total direct expenses per acre 103.32
Return over direct exp per acre 55.61
Overhead Expenses
Hired labor 3.24
Machinery & bldg leases 1.02
RE & pers. property taxes 4.89
Farm insurance 1.69
Utilities 1.75
Interest 19.57
Mach & bldg depreciation 15.95
Miscellaneous 3.56
Total overhead expenses per acre 51.67
Total dir & ovhd expenses per acre 154.99
Net return per acre 3.94
Lbr & mgt charge per acre 17.33
Net return over lbr & mgt -13.39
Government payments 17.54
Net return with govt payments 4.15
Cost of Production
Total direct expense per cwt 9.15
Total dir & ovhd exp per cwt 13.72
With labor & management 15.26
Total exp less govt & oth income 13.06