Crop Enterprise Analysis, 1999
North Dakota Farm Business Management Education Program
State Report
(Average of All Farms)
SAFFLOWER ON OWNED LAND
Average For
All Farms
Number of fields 6
Number of farms 6
Acres 133.48
Yield per acre (lb) 959.79
Operators share of yield % 100.00
Value per lb 0.10
Total product return per acre 99.94
Miscellaneous income per acre 12.14
Gross return per acre 112.08
Direct expenses per acre
Seed 6.74
Fertilizer 8.22
Crop chemicals 12.64
Crop insurance 0.52
Fuel & oil 4.17
Repairs 7.23
Custom hire 2.28
Operating interest 1.82
Miscellaneous 0.55
Total direct expenses per acre 44.17
Return over direct expenses per acre 67.91
Overhead expenses per acre
Hired labor 2.56
Machinery & bldg leases 0.07
RE & pers. property taxes 2.48
Farm insurance 1.06
Utilities 0.65
Interest 8.80
Mach & bldg depreciation 5.04
Miscellaneous 2.79
Total overhead expenses per acre 23.45
Total listed expenses per acre 67.62
Net return per acre 44.46
Total direct expense per lb 0.05
Total listed expense per lb 0.07
Net return per lb 0.05
Breakeven yield per acre 532.83
Crop Enterprise Analysis, 1999
North Dakota Farm Business Management Education Program
State Report
(Average of All Farms)
SAFFLOWER ON CASH RENTED LAND
Average For
All Farms
Number of fields 13
Number of farms 8
Acres 61.76
Yield per acre (lb) 863.81
Operators share of yield % 100.00
Value per lb 0.09
Total product return per acre 76.52
Miscellaneous income per acre 0.00
Gross return per acre 76.52
Direct expenses per acre
Seed 5.17
Fertilizer 10.26
Crop chemicals 14.07
Crop insurance 2.20
Fuel & oil 3.54
Repairs 6.19
Custom hire 4.36
Land rent 22.01
Machinery & bldg leases 0.10
Operating interest 1.00
Miscellaneous 0.36
Total direct expenses per acre 69.25
Return over direct expenses per acre 7.28
Overhead expenses per acre
Hired labor 0.97
Machinery & bldg leases 0.08
Farm insurance 0.87
Utilities 0.71
Interest 2.34
Mach & bldg depreciation 7.12
Miscellaneous 1.39
Total overhead expenses per acre 13.49
Total listed expenses per acre 82.74
Net return per acre -6.22
Total direct expense per lb 0.08
Total listed expense per lb 0.10
Net return per lb -0.01
Breakeven yield per acre 933.97
Crop Enterprise Analysis, 1999
North Dakota Farm Business Management Education Program
State Report
(Average of All Farms)
SAFFLOWER ON SHARE RENTED LAND
Average For
All Farms
Number of fields 6
Number of farms 5
Acres 60.33
Yield per acre (lb) 793.00
Operators share of yield % 71.30
Value per lb 0.10
Total product return per acre 56.26
Miscellaneous income per acre 0.00
Gross return per acre 56.26
Direct expenses per acre
Seed 0.91
Fertilizer 9.87
Crop chemicals 10.90
Crop insurance 0.91
Fuel & oil 3.46
Repairs 6.14
Custom hire 0.50
Operating interest 1.72
Miscellaneous 0.80
Total direct expenses per acre 35.20
Return over direct expenses per acre 21.06
Overhead expenses per acre
Hired labor 0.70
Machinery & bldg leases 0.16
Farm insurance 0.62
Utilities 0.83
Interest 2.71
Mach & bldg depreciation 3.64
Miscellaneous 1.83
Total overhead expenses per acre 10.51
Total listed expenses per acre 45.71
Net return per acre 10.55
Total direct expense per lb 0.06
Total listed expense per lb 0.08
Net return per lb 0.02
Breakeven yield per acre 649.93