|
Back
| Printer
Friendly Version |
2005 DATA - NC KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY Farm Size by Census Acres 181 - 499 ACRES 500 - 999 ACRES
20 FARMS 56 FARMS
ITEM PER FARM PER FARM
1 BEEF 13,332 27,310
2 DAIRY AND MILK 65,741 33,065
3 SHEEP 591
4 SWINE 16,286 3,429
5 POULTRY AND EGGS 8
6 OTHER LIVESTOCK -312 -578
7 CUSTOM FEEDING 311
8 FEED PURCHASED -29,882 -12,556
9 LIVESTOCK INCOME $ 65,173 $ 51,572
10 CORN 1,156 3,183
11 GRAIN SORGHUM 4,835 10,521
12 SOYBEANS 8,790 14,906
13 SUNFLOWERS 95
14 WHEAT 10,205 26,966
15 HAY AND FORAGE 2,636 10,137
16 OTHER CROP 4,235 1,428
17 GOVERNMENT PAYMENTS 9,864 18,624
18 CROP INSURANCE PROCEEDS 164 1,367
19 OTHER INCOME 4,904 5,132
20 VALUE OF FARM PRODUCTION $ 112,057 $ 143,835
21 HIRED LABOR 10,602 3,355
22 MACHINERY REPAIRS 10,682 11,333
23 IRRIGATION REPAIRS 34 131
24 BUILDING REPAIRS 644 775
25 INTEREST PAID 8,557 6,831
26 SEED-OTHER CROP EXPENSE 3,990 7,776
27 CROP INSURANCE 997 2,226
28 FERTILIZER-LIME 7,950 17,260
29 MACHINE HIRE 4,245 5,974
30 ORGANIZATION FEE, PUBLICATION 1,479 1,676
31 VET-MED-DRUGS 3,324 2,351
32 CROP STORAGE-MARKETING 303 821
33 LIVESTOCK MARKETING-BREEDING 1,590 2,266
34 DAIRY EXPENSE 6,591 7,665
35 GAS-FUEL-OIL 6,578 9,384
36 IRRIGATION ENERGY 34 81
37 REAL ESTATE TAXES 3,051 3,231
38 PERSONAL PROPERTY TAXES 361 274
39 GENERAL FARM INSURANCE 2,487 2,636
40 UTILITIES 5,223 3,421
41 CASH FARM RENT 3,193 8,804
42 HERBICIDE-INSECTICIDE 3,265 7,495
43 CONSERVATION 175 167
44 AUTO EXPENSE 1,245 1,101
45 TOTAL OPERATING EXPENSE $ 86,599 $ 107,038
46 DEPRECIATION-MACHINERY 10,032 11,656
47 DEPRECIATION-BUILDINGS 2,649 1,340
48 TOTAL FARM EXPENSE $ 99,280 $ 120,034
49 NET FARM INCOME $ 12,778 $ 23,801
50 UNPAID FAMILY LABOR 1,463 1,004
51 UNPAID OPERATOR LABOR 19,980 22,275
52 MANAGEMENT CHARGE 4,779 6,800
53 CURRENT ASSET CHARGE - 8% 5,286 8,324
54 NONCURRENT ASSET CHARGE - 8% 25,094 28,579
55 RETURN LABOR-MANAGEMENT -19,065 -14,107
56 RETURN TO CAPITAL -4,886 552
57 ASSET TURNOVER RATIO .2146 .2421
58 OPERATING PROFIT MARGIN RATIO -.0436 .0038
59 % RETURN ON ASSETS -.0094 .0009
60 % RETURN ON EQUITY -.0354 -.0136
61 TOTAL EXPENSE RATIO .8860 .8345
62 ADJUSTED TOTAL EXPENSE RATIO 1.1200 1.0437
63 ECONOMIC TOTAL EXPENSE RATIO 1.3911 1.3002
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 126,626 124,694 151,728 159,779
65 NONCURRENT ASSETS 395,345 397,433 429,581 447,370
66 CURRENT LIABILITIES 55,219 63,949 48,308 55,101
67 NONCURRENT LIABILITIES 84,142 81,283 80,748 81,721
68 CURRENT RATIO 2.29 1.95 3.14 2.90
69 DEBT TO ASSET RATIO .27 .28 .22 .23
|
2005 DATA - NC 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 65,967 27,453
71 MACHINERY AND EQUIPMENT 31,811 41,610
72 MOTOR VEHICLES & LISTED PROPE 51,012 67,235
73 BUILDINGS 18,468 13,176
74 OWNED LAND 247,974 303,347
75 TOTAL ASSETS 522,049 594,229
76 NET WORTH 379,753 461,290
LABOR
77 NUMBER OF OPERATORS .74 .82
78 NUMBER OF WORKERS 1.08 1.00
79 TOTAL WORK DAYS 192 203
80 VALUE FARM PRODUCTION/WORKER 103,278 143,323
81 NET FARM INCOME/WORKER 11,777 23,716
PER OPERATOR BASIS
82 TOTAL ASSETS 705,471 720,278
83 VALUE OF FARM PRODUCTION 151,428 174,346
84 NET FARM INCOME 17,267 28,850
OTHER FACTORS
85 % CROP ACRES IRRIGATED 6.06 .79
86 % TILLABLE LAND 87.92 77.59
87 CROP MACH COST/TOT EXPENSE(%) 24.41 31.74
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 360 20 207 18 193 18 776 56 395 47 479 52
89 NON-IRRIGATED CROP ACRES 297 20 178 17 161 18 597 56 319 47 384 48
90 IRRIGATED CROP ACRES
91 TOTAL CROP ACRES 316 20 187 17 175 18 602 56 322 47 387 48
92 PASTURE ACRES 93 9 73 7 53 6 234 40 97 32 208 30
93 FARMSTEAD ACRES 26 15 24 12
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 316 313 602 610
95 CROP MACHINERY INVESTMENT 58,400 184.72 186.37 94,703 157.27 155.23
96 CROP MACHINERY COST 24,233 76.65 77.34 38,101 63.27 62.45
97 GROSS CROP VALUE 62,002 196.12 197.87 107,277 178.15 175.84
98 CROP PRODUCTION COSTS 52,674 158.28 159.69 86,046 142.90 141.04
NON-IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
99 CORN 6 40 18 60.3 34 66.1 19 115 101 78.3 70 81.9
100 GRAIN SORGHUM 10 101 70 78.6 65 70.8 46 132 74 80.2 102 74.8
101 SOYBEANS 12 73 38 32.8 59 38.0 37 128 101 32.9 84 32.0
102 SUNFLOWERS
103 WHEAT 13 152 105 40.7 84 39.1 54 266 157 39.6 188 38.2
104 OTHER CROPS
105 ALFALFA 13 59 58 3.9 42 4.0 36 90 60 3.5 94 3.3
106 OTHER HAY & FORAGE 14 70 43 46 37 86 55 76
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
111 GRAIN SORGHUM
112 SOYBEANS
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 7 14
122 DAIRY COWS 18 9
123 EWES 4
124 SOWS 11 2
125 BEEF PURCH. FOR RESALE SALES 22 50
126 SWINE PURCH. FOR RESALE SALES
127 TURKEYS
|
2005 DATA - NC KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY Farm Size by Census Acres 1,000 - 1,999 ACRES 2,000 - 4,999 ACRES
129 FARMS 68 FARMS
ITEM PER FARM PER FARM
1 BEEF 76,406 131,946
2 DAIRY AND MILK 8,095 27,340
3 SHEEP 249 11
4 SWINE 7,831 1,430
5 POULTRY AND EGGS
6 OTHER LIVESTOCK -200 -3,396
7 CUSTOM FEEDING 1,100 3,877
8 FEED PURCHASED -19,622 -26,374
9 LIVESTOCK INCOME $ 73,860 $ 134,834
10 CORN 9,598 17,298
11 GRAIN SORGHUM 19,435 37,392
12 SOYBEANS 26,964 51,617
13 SUNFLOWERS 1,114 1,436
14 WHEAT 47,539 89,571
15 HAY AND FORAGE 5,662 11,251
16 OTHER CROP 1,700 3,605
17 GOVERNMENT PAYMENTS 31,679 53,170
18 CROP INSURANCE PROCEEDS 3,096 5,072
19 OTHER INCOME 11,624 13,884
20 VALUE OF FARM PRODUCTION $ 232,272 $ 419,130
21 HIRED LABOR 8,109 26,203
22 MACHINERY REPAIRS 19,174 34,341
23 IRRIGATION REPAIRS 271 765
24 BUILDING REPAIRS 1,356 2,144
25 INTEREST PAID 15,818 24,545
26 SEED-OTHER CROP EXPENSE 13,776 22,419
27 CROP INSURANCE 4,853 7,580
28 FERTILIZER-LIME 31,562 50,063
29 MACHINE HIRE 8,358 12,295
30 ORGANIZATION FEE, PUBLICATION 2,534 4,237
31 VET-MED-DRUGS 3,367 7,338
32 CROP STORAGE-MARKETING 986 2,374
33 LIVESTOCK MARKETING-BREEDING 3,299 4,237
34 DAIRY EXPENSE 608 2,524
35 GAS-FUEL-OIL 14,117 25,757
36 IRRIGATION ENERGY 500 431
37 REAL ESTATE TAXES 4,289 6,075
38 PERSONAL PROPERTY TAXES 794 1,387
39 GENERAL FARM INSURANCE 4,259 6,672
40 UTILITIES 4,063 8,013
41 CASH FARM RENT 17,042 39,574
42 HERBICIDE-INSECTICIDE 15,145 23,825
43 CONSERVATION 413 659
44 AUTO EXPENSE 1,244 707
45 TOTAL OPERATING EXPENSE $ 175,938 $ 314,165
46 DEPRECIATION-MACHINERY 18,334 36,520
47 DEPRECIATION-BUILDINGS 1,866 3,764
48 TOTAL FARM EXPENSE $ 196,138 $ 354,448
49 NET FARM INCOME $ 36,134 $ 64,682
50 UNPAID FAMILY LABOR 890 1,125
51 UNPAID OPERATOR LABOR 26,812 31,685
52 MANAGEMENT CHARGE 10,358 18,144
53 CURRENT ASSET CHARGE - 8% 10,343 14,043
54 NONCURRENT ASSET CHARGE - 8% 30,795 41,694
55 RETURN LABOR-MANAGEMENT -5,894 7,820
56 RETURN TO CAPITAL 13,892 38,272
57 ASSET TURNOVER RATIO .2936 .3544
58 OPERATING PROFIT MARGIN RATIO .0598 .0913
59 % RETURN ON ASSETS .0176 .0324
60 % RETURN ON EQUITY -.0037 .0197
61 TOTAL EXPENSE RATIO .8444 .8457
62 ADJUSTED TOTAL EXPENSE RATIO 1.0083 .9672
63 ECONOMIC TOTAL EXPENSE RATIO 1.1854 1.1002
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 227,675 241,645 370,362 416,406
65 NONCURRENT ASSETS 548,562 564,502 760,528 817,953
66 CURRENT LIABILITIES 106,544 104,190 203,394 232,299
67 NONCURRENT LIABILITIES 168,410 174,780 252,444 283,694
68 CURRENT RATIO 2.14 2.32 1.82 1.79
69 DEBT TO ASSET RATIO .35 .35 .40 .42
|
2005 DATA - NC 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 58,648 98,470
71 MACHINERY AND EQUIPMENT 54,116 103,252
72 MOTOR VEHICLES & LISTED PROPE 90,905 168,176
73 BUILDINGS 17,774 37,286
74 OWNED LAND 381,969 456,895
75 TOTAL ASSETS 791,192 1,182,625
76 NET WORTH 514,230 696,709
LABOR
77 NUMBER OF OPERATORS .99 1.17
78 NUMBER OF WORKERS 1.23 2.14
79 TOTAL WORK DAYS 291 525
80 VALUE FARM PRODUCTION/WORKER 187,974 195,345
81 NET FARM INCOME/WORKER 29,242 30,146
PER OPERATOR BASIS
82 TOTAL ASSETS 796,751 1,007,750
83 VALUE OF FARM PRODUCTION 233,904 357,153
84 NET FARM INCOME 36,388 55,117
OTHER FACTORS
85 % CROP ACRES IRRIGATED 2.28 4.05
86 % TILLABLE LAND 71.27 60.89
87 CROP MACH COST/TOT EXPENSE(%) 28.66 29.02
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 1459 129 530 114 1014 126 2925 68 953 51 2243 67
89 NON-IRRIGATED CROP ACRES 1016 129 354 109 739 125 1709 68 609 49 1289 67
90 IRRIGATED CROP ACRES 153 20 98 5 151 17 258 19 113 7 257 16
91 TOTAL CROP ACRES 1040 129 359 109 760 125 1781 68 625 49 1350 67
92 PASTURE ACRES 605 103 242 84 456 92 1271 60 387 44 1058 56
93 FARMSTEAD ACRES 55 32 32 29 48 17 65 23 62 15 47 12
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 1040 1053 1781 1784
95 CROP MACHINERY INVESTMENT 121,018 116.38 114.92 221,503 124.38 124.16
96 CROP MACHINERY COST 56,218 54.07 53.39 102,862 57.76 57.66
97 GROSS CROP VALUE 188,637 181.41 179.13 337,953 189.77 189.44
98 CROP PRODUCTION COSTS 143,524 138.03 136.29 249,256 139.96 139.72
NON-IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
99 CORN 62 145 82 80.2 119 81.3 29 181 133 89.3 169 99.9
100 GRAIN SORGHUM 116 236 111 82.8 178 79.7 61 344 159 94.0 271 88.5
101 SOYBEANS 97 210 99 32.9 159 32.2 55 324 137 34.9 279 34.9
102 SUNFLOWERS 13 101 55 12.6 116 14.0 8 125 79 12.8 114 15.1
103 WHEAT 124 462 157 40.5 359 40.2 68 796 287 42.2 620 39.4
104 OTHER CROPS 15 44 30 43 7 55 48 48
105 ALFALFA 86 72 39 3.7 72 3.6 54 132 54 3.4 121 3.4
106 OTHER HAY & FORAGE 102 103 55 84 59 157 66 131
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 11 100 98 167.8 12 208 196 178.0
111 GRAIN SORGHUM 5 57 44 128.8 8 68 95 119.2
112 SOYBEANS 11 85 85 51.2 16 123 65 52.1 131 55.5
113 SUNFLOWERS
114 WHEAT
115 OTHER CROPS
116 ALFALFA
117 OTHER HAY & FORAGE 4 62 62 5 49 33
118 VEGETABLES
119 TRUCK CROPS
120 FRUIT - FLOWERS - TREES
AVERAGE LIVESTOCK INVENTORIES AND SALES
121 BEEF COWS 38 80
122 DAIRY COWS 2 8
123 EWES 2
124 SOWS 8 1
125 BEEF PURCH. FOR RESALE SALES 111 191
126 SWINE PURCH. FOR RESALE SALES 32
127 TURKEYS
|
2005 DATA - NC KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY Farm Size by Census Acres > 5,000 ACRES
8 FARMS
ITEM PER FARM PER FARM
1 BEEF 578,517
2 DAIRY AND MILK
3 SHEEP
4 SWINE
5 POULTRY AND EGGS
6 OTHER LIVESTOCK -4,786
7 CUSTOM FEEDING 19,858
8 FEED PURCHASED -267,312
9 LIVESTOCK INCOME $ 326,275
10 CORN 29,829
11 GRAIN SORGHUM 52,914
12 SOYBEANS 49,873
13 SUNFLOWERS 2,170
14 WHEAT 119,879
15 HAY AND FORAGE 19,680
16 OTHER CROP 212
17 GOVERNMENT PAYMENTS 80,248
18 CROP INSURANCE PROCEEDS 17,729
19 OTHER INCOME 105,502
20 VALUE OF FARM PRODUCTION $ 804,312
21 HIRED LABOR 41,535
22 MACHINERY REPAIRS 52,514
23 IRRIGATION REPAIRS 89
24 BUILDING REPAIRS 819
25 INTEREST PAID 67,854
26 SEED-OTHER CROP EXPENSE 27,701
27 CROP INSURANCE 14,884
28 FERTILIZER-LIME 82,076
29 MACHINE HIRE 46,063
30 ORGANIZATION FEE, PUBLICATION 6,682
31 VET-MED-DRUGS 16,349
32 CROP STORAGE-MARKETING 1,167
33 LIVESTOCK MARKETING-BREEDING 24,421
34 DAIRY EXPENSE
35 GAS-FUEL-OIL 40,407
36 IRRIGATION ENERGY
37 REAL ESTATE TAXES 5,554
38 PERSONAL PROPERTY TAXES 2,468
39 GENERAL FARM INSURANCE 12,214
40 UTILITIES 7,419
41 CASH FARM RENT 84,116
42 HERBICIDE-INSECTICIDE 38,349
43 CONSERVATION 404
44 AUTO EXPENSE 535
45 TOTAL OPERATING EXPENSE $ 573,622
46 DEPRECIATION-MACHINERY 57,482
47 DEPRECIATION-BUILDINGS 3,077
48 TOTAL FARM EXPENSE $ 634,181
49 NET FARM INCOME $ 170,130
50 UNPAID FAMILY LABOR 844
51 UNPAID OPERATOR LABOR 40,500
52 MANAGEMENT CHARGE 44,109
53 CURRENT ASSET CHARGE - 8% 30,773
54 NONCURRENT ASSET CHARGE - 8% 51,556
55 RETURN LABOR-MANAGEMENT 86,957
56 RETURN TO CAPITAL 152,532
57 ASSET TURNOVER RATIO .3351
58 OPERATING PROFIT MARGIN RATIO .1896
59 % RETURN ON ASSETS .0636
60 % RETURN ON EQUITY .0823
61 TOTAL EXPENSE RATIO .7885
62 ADJUSTED TOTAL EXPENSE RATIO .8947
63 ECONOMIC TOTAL EXPENSE RATIO .9971
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 1,143,111 1,326,326
65 NONCURRENT ASSETS 1,161,690 1,169,025
66 CURRENT LIABILITIES 770,568 929,543
67 NONCURRENT LIABILITIES 539,050 502,756
68 CURRENT RATIO 1.48 1.43
69 DEBT TO ASSET RATIO .57 .57
|
2005 DATA - NC KANSAS
ANALYSIS OF THE FARM BUSINESS
SORTED BY Farm Size by Census Acres > 5,000 ACRES
AVERAGE ASSET & NET WORTH VALUES
70 BREEDING LIVESTOCK 239,778
71 MACHINERY AND EQUIPMENT 167,679
72 MOTOR VEHICLES & LISTED PROPE 244,150
73 BUILDINGS 28,345
74 OWNED LAND 699,171
75 TOTAL ASSETS 2,400,076
76 NET WORTH 1,029,117
LABOR
77 NUMBER OF OPERATORS 1.50
78 NUMBER OF WORKERS 2.35
79 TOTAL WORK DAYS 860
80 VALUE FARM PRODUCTION/WORKER 342,260
81 NET FARM INCOME/WORKER 72,396
PER OPERATOR BASIS
82 TOTAL ASSETS 1,600,050
83 VALUE OF FARM PRODUCTION 536,208
84 NET FARM INCOME 113,420
OTHER FACTORS
85 % CROP ACRES IRRIGATED 1.46
86 % TILLABLE LAND 40.66
87 CROP MACH COST/TOT EXPENSE(%) 21.85
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 7132 8 998 5 6508 8
89 NON-IRRIGATED CROP ACRES 2857 8 433 5 2586 8
90 IRRIGATED CROP ACRES
91 TOTAL CROP ACRES 2900 8 433 5 2629 8
92 PASTURE ACRES 4229 8 560 5 3879 8
93 FARMSTEAD ACRES
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 2900 2926
95 CROP MACHINERY INVESTMENT 329,534 113.65 112.62
96 CROP MACHINERY COST 138,572 47.79 47.36
97 GROSS CROP VALUE 525,162 181.11 179.48
98 CROP PRODUCTION COSTS 358,880 123.77 122.65
NON-IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
99 CORN 4 596 596 102.7
100 GRAIN SORGHUM 6 665 665 85.7
101 SOYBEANS
102 SUNFLOWERS
103 WHEAT 8 1268 89 43.2 1224 38.4
104 OTHER CROPS
105 ALFALFA 6 193 186 3.2
106 OTHER HAY & FORAGE 8 295 291 200
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
111 GRAIN SORGHUM
112 SOYBEANS
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 102
122 DAIRY COWS
123 EWES
124 SOWS
125 BEEF PURCH. FOR RESALE SALES 543
126 SWINE PURCH. FOR RESALE SALES
127 TURKEYS
|
|