|
Back
2004 DATA - SW KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY Farm Size by Census Acres 181 - 499 ACRES 500 - 999 ACRES
13 FARMS 34 FARMS
ITEM PER FARM PER FARM
1 BEEF 13,274 3,120
2 DAIRY AND MILK -13
3 SHEEP 150 4
4 SWINE 9
5 POULTRY AND EGGS
6 OTHER LIVESTOCK -8 -18
7 CUSTOM FEEDING 15,318
8 FEED PURCHASED -6,181 -1,938
9 LIVESTOCK INCOME $ 7,236 $ 16,483
10 CORN 14,943 56,567
11 GRAIN SORGHUM 3,565 6,288
12 SOYBEANS 8,414
13 SUNFLOWERS 2,132
14 WHEAT 8,987 16,245
15 HAY AND FORAGE 10,909 14,139
16 OTHER CROP 1,361
17 GOVERNMENT PAYMENTS 11,587 22,771
18 CROP INSURANCE PROCEEDS 545 8,702
19 OTHER INCOME 16,294 5,402
20 VALUE OF FARM PRODUCTION $ 74,066 $ 158,504
21 HIRED LABOR 2,878 6,542
22 MACHINERY REPAIRS 7,493 12,069
23 IRRIGATION REPAIRS 1,322 3,694
24 BUILDING REPAIRS 218 1,059
25 INTEREST PAID 3,581 9,615
26 SEED-OTHER CROP EXPENSE 2,587 10,828
27 CROP INSURANCE 1,500 3,864
28 FERTILIZER-LIME 5,762 14,574
29 MACHINE HIRE 4,306 10,338
30 ORGANIZATION FEE, PUBLICATION 1,741 1,995
31 VET-MED-DRUGS 806 42
32 CROP STORAGE-MARKETING 136 550
33 LIVESTOCK MARKETING-BREEDING 474 94
34 DAIRY EXPENSE 3
35 GAS-FUEL-OIL 2,966 8,542
36 IRRIGATION ENERGY 7,402 14,743
37 REAL ESTATE TAXES 2,519 3,421
38 PERSONAL PROPERTY TAXES 802 386
39 GENERAL FARM INSURANCE 2,965 3,125
40 UTILITIES 2,705 2,640
41 CASH FARM RENT 1,103 2,276
42 HERBICIDE-INSECTICIDE 3,905 11,087
43 CONSERVATION 1,205
44 AUTO EXPENSE 1,115 1,271
45 TOTAL OPERATING EXPENSE $ 58,284 $ 123,964
46 DEPRECIATION-MACHINERY 9,985 10,681
47 DEPRECIATION-BUILDINGS 1,181 5,809
48 TOTAL FARM EXPENSE $ 69,450 $ 140,454
49 NET FARM INCOME $ 4,616 $ 18,050
50 UNPAID FAMILY LABOR
51 UNPAID OPERATOR LABOR 14,538 20,885
52 MANAGEMENT CHARGE 2,424 5,442
53 CURRENT ASSET CHARGE - 8% 4,281 3,839
54 NONCURRENT ASSET CHARGE - 8% 14,592 16,175
55 RETURN LABOR-MANAGEMENT -14,257 -1,964
56 RETURN TO CAPITAL -8,766 1,338
57 ASSET TURNOVER RATIO .2462 .3674
58 OPERATING PROFIT MARGIN RATIO -.1184 .0084
59 % RETURN ON ASSETS -.0291 .0031
60 % RETURN ON EQUITY -.0523 -.0331
61 TOTAL EXPENSE RATIO .9377 .8861
62 ADJUSTED TOTAL EXPENSE RATIO 1.1667 1.0522
63 ECONOMIC TOTAL EXPENSE RATIO 1.4215 1.1785
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 74,210 79,500 93,927 87,675
65 NONCURRENT ASSETS 231,182 216,789 338,129 343,096
66 CURRENT LIABILITIES 22,683 23,990 31,757 53,874
67 NONCURRENT LIABILITIES 45,274 37,901 138,281 138,572
68 CURRENT RATIO 3.27 3.31 2.96 1.63
69 DEBT TO ASSET RATIO .22 .21 .39 .45
|
2004 DATA - SW KANSAS
ANALYSIS OF THE FARM BUSINESS
SORTED BY Farm Size by Census Acres 181 - 499 ACRES 500 - 999 ACRES
AVERAGE ASSET & NET WORTH VALUES
70 BREEDING LIVESTOCK 1,980 2,399
71 MACHINERY AND EQUIPMENT 54,040 57,807
72 MOTOR VEHICLES & LISTED PROPE 38,558 37,389
73 BUILDINGS 12,053 51,742
74 OWNED LAND 109,964 177,417
75 TOTAL ASSETS 300,840 431,413
76 NET WORTH 235,916 250,171
LABOR
77 NUMBER OF OPERATORS .53 .77
78 NUMBER OF WORKERS .63 .97
79 TOTAL WORK DAYS 57 124
80 VALUE FARM PRODUCTION/WORKER 117,421 162,323
81 NET FARM INCOME/WORKER 7,318 18,485
PER OPERATOR BASIS
82 TOTAL ASSETS 558,704 557,721
83 VALUE OF FARM PRODUCTION 137,551 204,910
84 NET FARM INCOME 8,572 23,334
OTHER FACTORS
85 % CROP ACRES IRRIGATED 14.26 45.65
86 % TILLABLE LAND 81.96 89.77
87 CROP MACH COST/TOT EXPENSE(%) 31.82 34.57
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 396 13 247 10 269 10 726 34 429 24 496 29
89 NON-IRRIGATED CROP ACRES 278 13 166 10 245 8 430 28 269 20 317 21
90 IRRIGATED CROP ACRES 460 22 233 14 457 15
91 TOTAL CROP ACRES 325 13 209 10 266 8 652 34 376 23 501 27
92 PASTURE ACRES 146 6 206 11 195 8 100 7
93 FARMSTEAD ACRES 9 6 8 5 16 16 9 10 19 9
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 325 167 652 491
95 CROP MACHINERY INVESTMENT 90,662 279.16 541.84 91,791 140.76 186.95
96 CROP MACHINERY COST 22,098 68.04 132.07 48,553 74.45 98.89
97 GROSS CROP VALUE 49,865 153.54 298.02 149,247 228.86 303.96
98 CROP PRODUCTION COSTS 64,197 197.67 383.67 130,865 200.68 266.53
NON-IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
99 CORN
100 GRAIN SORGHUM 4 110 15 98 66 46.9 79 61.3
101 SOYBEANS
102 SUNFLOWERS
103 WHEAT 8 124 121 41.9 22 207 114 30.6 168 26.6
104 OTHER CROPS
105 ALFALFA
106 OTHER HAY & FORAGE 4 32
107 VEGETABLES
108 TRUCK CROPS
109 FRUIT - FLOWERS - TREES
IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
110 CORN 16 285 176 209.7 280 215.4
111 GRAIN SORGHUM 5 102
112 SOYBEANS 8 151 112 48.4 153 52.9
113 SUNFLOWERS
114 WHEAT 8 219 225 55.6
115 OTHER CROPS
116 ALFALFA 9 168 100 4.6 202 5.0
117 OTHER HAY & FORAGE
118 VEGETABLES
119 TRUCK CROPS
120 FRUIT - FLOWERS - TREES
AVERAGE LIVESTOCK INVENTORIES AND SALES
121 BEEF COWS 2
122 DAIRY COWS
123 EWES 1
124 SOWS
125 BEEF PURCH. FOR RESALE SALES 43 4
126 SWINE PURCH. FOR RESALE SALES
127 TURKEYS
|
2004 DATA - SW KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY Farm Size by Census Acres 1,000 - 1,999 ACRES 2,000 - 4,999 ACRES
68 FARMS 78 FARMS
ITEM PER FARM PER FARM
1 BEEF 26,998 45,114
2 DAIRY AND MILK 24 3,800
3 SHEEP 1,829
4 SWINE 24 1
5 POULTRY AND EGGS 2,268
6 OTHER LIVESTOCK -1,227 -262
7 CUSTOM FEEDING 2,083 8,138
8 FEED PURCHASED -10,153 -11,309
9 LIVESTOCK INCOME $ 21,845 $ 45,483
10 CORN 60,715 77,757
11 GRAIN SORGHUM 14,718 20,844
12 SOYBEANS 9,996 9,659
13 SUNFLOWERS 38 1,243
14 WHEAT 32,777 56,861
15 HAY AND FORAGE 9,282 16,690
16 OTHER CROP 2,466 2,005
17 GOVERNMENT PAYMENTS 32,256 46,830
18 CROP INSURANCE PROCEEDS 14,636 18,200
19 OTHER INCOME 18,631 28,648
20 VALUE OF FARM PRODUCTION $ 217,361 $ 324,223
21 HIRED LABOR 8,469 20,472
22 MACHINERY REPAIRS 21,773 26,849
23 IRRIGATION REPAIRS 3,728 4,379
24 BUILDING REPAIRS 753 1,450
25 INTEREST PAID 8,674 16,221
26 SEED-OTHER CROP EXPENSE 15,432 22,404
27 CROP INSURANCE 6,307 10,206
28 FERTILIZER-LIME 18,331 30,894
29 MACHINE HIRE 12,494 21,169
30 ORGANIZATION FEE, PUBLICATION 2,944 3,431
31 VET-MED-DRUGS 1,512 2,746
32 CROP STORAGE-MARKETING 731 1,510
33 LIVESTOCK MARKETING-BREEDING 896 1,445
34 DAIRY EXPENSE 36
35 GAS-FUEL-OIL 10,973 18,042
36 IRRIGATION ENERGY 19,292 22,342
37 REAL ESTATE TAXES 3,028 4,714
38 PERSONAL PROPERTY TAXES 1,008 1,171
39 GENERAL FARM INSURANCE 3,747 6,315
40 UTILITIES 3,512 5,075
41 CASH FARM RENT 6,279 10,081
42 HERBICIDE-INSECTICIDE 14,048 26,226
43 CONSERVATION 68 186
44 AUTO EXPENSE 795 801
45 TOTAL OPERATING EXPENSE $ 164,794 $ 258,163
46 DEPRECIATION-MACHINERY 13,857 25,102
47 DEPRECIATION-BUILDINGS 1,198 1,766
48 TOTAL FARM EXPENSE $ 179,849 $ 285,031
49 NET FARM INCOME $ 37,512 $ 39,192
50 UNPAID FAMILY LABOR 1,853 1,471
51 UNPAID OPERATOR LABOR 25,253 28,765
52 MANAGEMENT CHARGE 9,575 12,151
53 CURRENT ASSET CHARGE - 8% 5,308 9,222
54 NONCURRENT ASSET CHARGE - 8% 26,652 42,183
55 RETURN LABOR-MANAGEMENT 3,699 -13,685
56 RETURN TO CAPITAL 9,505 13,026
57 ASSET TURNOVER RATIO .3870 .3359
58 OPERATING PROFIT MARGIN RATIO .0437 .0402
59 % RETURN ON ASSETS .0169 .0135
60 % RETURN ON EQUITY .0021 -.0050
61 TOTAL EXPENSE RATIO .8274 .8791
62 ADJUSTED TOTAL EXPENSE RATIO .9962 1.0099
63 ECONOMIC TOTAL EXPENSE RATIO 1.1432 1.1684
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 135,448 143,584 237,818 257,447
65 NONCURRENT ASSETS 417,003 427,300 707,534 727,486
66 CURRENT LIABILITIES 70,020 76,322 127,541 137,166
67 NONCURRENT LIABILITIES 85,750 92,253 185,523 194,922
68 CURRENT RATIO 1.93 1.88 1.86 1.88
69 DEBT TO ASSET RATIO .28 .30 .33 .34
|
2004 DATA - SW KANSAS
ANALYSIS OF THE FARM BUSINESS
SORTED BY Farm Size by Census Acres 1,000 - 1,999 ACRES 2,000 - 4,999 ACRES
AVERAGE ASSET & NET WORTH VALUES
70 BREEDING LIVESTOCK 10,360 26,604
71 MACHINERY AND EQUIPMENT 65,589 113,110
72 MOTOR VEHICLES & LISTED PROPE 65,081 106,446
73 BUILDINGS 14,038 20,351
74 OWNED LAND 246,724 445,563
75 TOTAL ASSETS 561,668 965,143
76 NET WORTH 399,495 642,566
LABOR
77 NUMBER OF OPERATORS .93 1.06
78 NUMBER OF WORKERS 1.17 1.72
79 TOTAL WORK DAYS 206 371
80 VALUE FARM PRODUCTION/WORKER 185,220 188,165
81 NET FARM INCOME/WORKER 31,965 22,745
PER OPERATOR BASIS
82 TOTAL ASSETS 600,525 905,910
83 VALUE OF FARM PRODUCTION 232,398 304,325
84 NET FARM INCOME 40,107 36,787
OTHER FACTORS
85 % CROP ACRES IRRIGATED 26.74 19.59
86 % TILLABLE LAND 89.27 79.11
87 CROP MACH COST/TOT EXPENSE(%) 33.15 33.16
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 1451 68 699 53 1027 60 3119 78 1193 67 2208 74
89 NON-IRRIGATED CROP ACRES 963 67 504 51 706 55 2010 77 718 66 1491 72
90 IRRIGATED CROP ACRES 535 44 264 20 508 36 802 47 330 28 813 35
91 TOTAL CROP ACRES 1295 68 596 52 984 58 2500 77 858 66 1886 72
92 PASTURE ACRES 300 33 242 24 241 17 1119 44 665 34 859 31
93 FARMSTEAD ACRES 25 27 15 18 22 18 45 35 22 29 41 23
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 1295 819 2468 1514
95 CROP MACHINERY INVESTMENT 121,800 94.04 148.69 204,891 83.03 135.29
96 CROP MACHINERY COST 59,623 46.03 72.79 94,526 38.31 62.42
97 GROSS CROP VALUE 210,105 162.22 256.49 308,436 124.99 203.67
98 CROP PRODUCTION COSTS 160,279 123.75 195.67 253,318 100.03 162.98
NON-IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
99 CORN 8 182 136 102.0 160 98.3
100 GRAIN SORGHUM 36 250 128 54.1 236 53.3 53 377 134 70.8 335 57.0
101 SOYBEANS
102 SUNFLOWERS
103 WHEAT 58 376 202 29.6 319 28.3 74 743 298 26.7 586 25.4
104 OTHER CROPS
105 ALFALFA 6 175 180 3.4
106 OTHER HAY & FORAGE 11 48 54 26 77 53 72
107 VEGETABLES
108 TRUCK CROPS
109 FRUIT - FLOWERS - TREES
IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
110 CORN 33 342 140 188.9 364 216.6 30 459 172 196.0 502 205.8
111 GRAIN SORGHUM 15 137 108 124.0 141 107.0 23 153 125 116.2 136 114.1
112 SOYBEANS 14 178 157 54.7 129 66.3 18 230 101 43.5 222 50.3
113 SUNFLOWERS 5 140 140 15.1
114 WHEAT 28 171 127 36.7 166 49.4 34 274 170 36.8 251 49.2
115 OTHER CROPS 4 139 128 5 240 231
116 ALFALFA 7 243 198 5.3 14 244 155 5.2 234 5.0
117 OTHER HAY & FORAGE 6 141 46 17 136 83 142
118 VEGETABLES
119 TRUCK CROPS
120 FRUIT - FLOWERS - TREES
AVERAGE LIVESTOCK INVENTORIES AND SALES
121 BEEF COWS 2 22
122 DAIRY COWS 2
123 EWES
124 SOWS
125 BEEF PURCH. FOR RESALE SALES 65 125
126 SWINE PURCH. FOR RESALE SALES
127 TURKEYS
|
2004 DATA - SW KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY Farm Size by Census Acres > 5,000 ACRES
18 FARMS
ITEM PER FARM PER FARM
1 BEEF 132,476
2 DAIRY AND MILK
3 SHEEP
4 SWINE
5 POULTRY AND EGGS
6 OTHER LIVESTOCK 350
7 CUSTOM FEEDING 2,264
8 FEED PURCHASED -27,376
9 LIVESTOCK INCOME $ 107,715
10 CORN 120,710
11 GRAIN SORGHUM 24,881
12 SOYBEANS 10,057
13 SUNFLOWERS
14 WHEAT 99,368
15 HAY AND FORAGE 3,920
16 OTHER CROP 8,400
17 GOVERNMENT PAYMENTS 73,129
18 CROP INSURANCE PROCEEDS 33,752
19 OTHER INCOME 66,546
20 VALUE OF FARM PRODUCTION $ 548,476
21 HIRED LABOR 48,158
22 MACHINERY REPAIRS 42,464
23 IRRIGATION REPAIRS 8,135
24 BUILDING REPAIRS 4,547
25 INTEREST PAID 22,188
26 SEED-OTHER CROP EXPENSE 67,534
27 CROP INSURANCE 8,126
28 FERTILIZER-LIME 37,162
29 MACHINE HIRE 48,176
30 ORGANIZATION FEE, PUBLICATION 6,532
31 VET-MED-DRUGS 4,628
32 CROP STORAGE-MARKETING 4,594
33 LIVESTOCK MARKETING-BREEDING 2,809
34 DAIRY EXPENSE
35 GAS-FUEL-OIL 29,521
36 IRRIGATION ENERGY 36,938
37 REAL ESTATE TAXES 9,859
38 PERSONAL PROPERTY TAXES 2,344
39 GENERAL FARM INSURANCE 10,592
40 UTILITIES 7,163
41 CASH FARM RENT 29,480
42 HERBICIDE-INSECTICIDE 35,442
43 CONSERVATION 504
44 AUTO EXPENSE 533
45 TOTAL OPERATING EXPENSE $ 467,429
46 DEPRECIATION-MACHINERY 35,725
47 DEPRECIATION-BUILDINGS 4,461
48 TOTAL FARM EXPENSE $ 507,615
49 NET FARM INCOME $ 40,862
50 UNPAID FAMILY LABOR 375
51 UNPAID OPERATOR LABOR 30,450
52 MANAGEMENT CHARGE 15,683
53 CURRENT ASSET CHARGE - 8% 20,335
54 NONCURRENT ASSET CHARGE - 8% 73,091
55 RETURN LABOR-MANAGEMENT -52,939
56 RETURN TO CAPITAL 16,542
57 ASSET TURNOVER RATIO .3537
58 OPERATING PROFIT MARGIN RATIO .0302
59 % RETURN ON ASSETS .0107
60 % RETURN ON EQUITY -.0048
61 TOTAL EXPENSE RATIO .9255
62 ADJUSTED TOTAL EXPENSE RATIO 1.0103
63 ECONOMIC TOTAL EXPENSE RATIO 1.1806
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 403,805 410,010
65 NONCURRENT ASSETS 1,121,572 1,166,404
66 CURRENT LIABILITIES 156,219 149,230
67 NONCURRENT LIABILITIES 214,412 246,296
68 CURRENT RATIO 2.58 2.75
69 DEBT TO ASSET RATIO .24 .25
|
2004 DATA - SW KANSAS
ANALYSIS OF THE FARM BUSINESS
SORTED BY Farm Size by Census Acres > 5,000 ACRES
AVERAGE ASSET & NET WORTH VALUES
70 BREEDING LIVESTOCK 93,913
71 MACHINERY AND EQUIPMENT 148,203
72 MOTOR VEHICLES & LISTED PROPE 157,588
73 BUILDINGS 52,163
74 OWNED LAND 754,000
75 TOTAL ASSETS 1,550,895
76 NET WORTH 1,167,817
LABOR
77 NUMBER OF OPERATORS 1.12
78 NUMBER OF WORKERS 2.22
79 TOTAL WORK DAYS 519
80 VALUE FARM PRODUCTION/WORKER 246,814
81 NET FARM INCOME/WORKER 18,388
PER OPERATOR BASIS
82 TOTAL ASSETS 1,375,178
83 VALUE OF FARM PRODUCTION 486,334
84 NET FARM INCOME 36,232
OTHER FACTORS
85 % CROP ACRES IRRIGATED 12.32
86 % TILLABLE LAND 64.08
87 CROP MACH COST/TOT EXPENSE(%) 22.97
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 6007 18 2473 16 4032 17
89 NON-IRRIGATED CROP ACRES 3375 18 1202 16 2595 16
90 IRRIGATED CROP ACRES 1220 7 985 7
91 TOTAL CROP ACRES 3849 18 1304 16 2848 17
92 PASTURE ACRES 2715 14 1543 12 2166 9
93 FARMSTEAD ACRES 104 8 27 7 129 5
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 3849 2138
95 CROP MACHINERY INVESTMENT 254,303 66.07 118.95
96 CROP MACHINERY COST 116,605 30.29 54.54
97 GROSS CROP VALUE 380,678 98.90 178.06
98 CROP PRODUCTION COSTS 381,047 99.00 178.23
NON-IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
99 CORN
100 GRAIN SORGHUM 13 524 300 46.8 524 37.2
101 SOYBEANS
102 SUNFLOWERS
103 WHEAT 18 1074 424 22.3 838 25.3
104 OTHER CROPS
105 ALFALFA
106 OTHER HAY & FORAGE 9 323 68 428
107 VEGETABLES
108 TRUCK CROPS
109 FRUIT - FLOWERS - TREES
IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
110 CORN 4 996 908 202.0
111 GRAIN SORGHUM 4 445
112 SOYBEANS 4 284
113 SUNFLOWERS
114 WHEAT
115 OTHER CROPS
116 ALFALFA
117 OTHER HAY & FORAGE
118 VEGETABLES
119 TRUCK CROPS
120 FRUIT - FLOWERS - TREES
AVERAGE LIVESTOCK INVENTORIES AND SALES
121 BEEF COWS 65
122 DAIRY COWS
123 EWES
124 SOWS
125 BEEF PURCH. FOR RESALE SALES 165
126 SWINE PURCH. FOR RESALE SALES
127 TURKEYS
|
|