Crop Enterprise Analysis, 1999
North Dakota Farm Business Management Education Program
State Report
(Average of All Farms)
PINTO BEANS ON OWNED LAND
Average For
All Farms
Number of fields 12
Number of farms 9
Acres 54.60
Yield per acre (cwt) 15.27
Operators share of yield % 100.00
Value per cwt 13.12
Total product return per acre 200.24
Miscellaneous income per acre 0.81
Gross return per acre 201.05
Direct expenses per acre
Seed 15.68
Fertilizer 9.16
Crop chemicals 26.67
Crop insurance 5.51
Fuel & oil 9.01
Repairs 15.01
Operating interest 6.35
Total direct expenses per acre 87.39
Return over direct expenses per acre 113.66
Overhead expenses per acre
Hired labor 6.55
Machinery & bldg leases 0.65
RE & pers. property taxes 4.82
Farm insurance 2.73
Utilities 2.38
Dues & professional fees 0.57
Interest 15.22
Mach & bldg depreciation 15.94
Miscellaneous 1.87
Total overhead expenses per acre 50.72
Total listed expenses per acre 138.11
Net return per acre 62.94
Total direct expense per cwt 5.72
Total listed expense per cwt 9.05
Net return per cwt 4.12
Breakeven yield per acre 10.47
Crop Enterprise Analysis, 1999
North Dakota Farm Business Management Education Program
State Report
(Average of All Farms)
PINTO BEANS ON CASH RENTED LAND
Average For
All Farms
Number of fields 18
Number of farms 9
Acres 83.04
Yield per acre (cwt) 13.62
Operators share of yield % 100.00
Value per cwt 13.09
Total product return per acre 178.21
Miscellaneous income per acre 3.49
Gross return per acre 181.69
Direct expenses per acre
Seed 16.33
Fertilizer 11.69
Crop chemicals 28.89
Crop insurance 7.87
Fuel & oil 8.85
Repairs 16.96
Custom hire 1.11
Land rent 32.30
Operating interest 7.82
Total direct expenses per acre 131.83
Return over direct expenses per acre 49.86
Overhead expenses per acre
Hired labor 8.45
Machinery & bldg leases 1.47
Farm insurance 3.03
Utilities 2.18
Dues & professional fees 0.87
Interest 6.35
Mach & bldg depreciation 19.99
Miscellaneous 1.88
Total overhead expenses per acre 44.23
Total listed expenses per acre 176.06
Net return per acre 5.63
Total direct expense per cwt 9.68
Total listed expense per cwt 12.93
Net return per cwt 0.41
Breakeven yield per acre 13.19
Crop Enterprise Analysis, 1999
North Dakota Farm Business Management Education Program
State Report
(Average of All Farms)
PINTO BEANS ON SHARE RENTED LAND
Average For
All Farms
Number of fields 10
Number of farms 5
Acres 106.33
Yield per acre (cwt) 14.06
Operators share of yield % 67.90
Value per cwt 14.13
Total product return per acre 135.35
Miscellaneous income per acre 20.05
Gross return per acre 155.41
Direct expenses per acre
Seed 19.66
Fertilizer 5.11
Crop chemicals 22.45
Crop insurance 5.53
Fuel & oil 9.28
Repairs 15.93
Custom hire 1.41
Operating interest 3.33
Total direct expenses per acre 82.69
Return over direct expenses per acre 72.72
Overhead expenses per acre
Hired labor 5.39
Machinery & bldg leases 3.37
Farm insurance 1.80
Utilities 1.16
Dues & professional fees 0.16
Interest 4.76
Mach & bldg depreciation 9.71
Miscellaneous 1.47
Total overhead expenses per acre 27.82
Total listed expenses per acre 110.51
Net return per acre 44.90
Total direct expense per cwt 8.66
Total listed expense per cwt 11.57
Net return per cwt 4.70
Breakeven yield per acre 9.43