|
Back
| Printer
Friendly Version |
2005 DATA - NC KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY FARM TYPE CROP FARM DAIRY
206 FARMS 10 FARMS
ITEM PER FARM PER FARM
1 BEEF 65,260 -593
2 DAIRY AND MILK 692 451,317
3 SHEEP 320
4 SWINE 791
5 POULTRY AND EGGS
6 OTHER LIVESTOCK -878 -84
7 CUSTOM FEEDING 2,197
8 FEED PURCHASED -11,860 -114,635
9 LIVESTOCK INCOME $ 56,522 $ 336,006
10 CORN 12,506 -1,193
11 GRAIN SORGHUM 26,919 3,265
12 SOYBEANS 35,932 7,839
13 SUNFLOWERS 1,102
14 WHEAT 61,362 25,828
15 HAY AND FORAGE 10,229 5,809
16 OTHER CROP 2,159 1,801
17 GOVERNMENT PAYMENTS 37,481 21,003
18 CROP INSURANCE PROCEEDS 3,913 601
19 OTHER INCOME 14,904 11,017
20 VALUE OF FARM PRODUCTION $ 263,030 $ 411,977
21 HIRED LABOR 10,715 63,697
22 MACHINERY REPAIRS 21,832 25,097
23 IRRIGATION REPAIRS 297 402
24 BUILDING REPAIRS 1,148 2,508
25 INTEREST PAID 16,726 17,025
26 SEED-OTHER CROP EXPENSE 16,160 6,266
27 CROP INSURANCE 5,708 1,428
28 FERTILIZER-LIME 36,639 21,125
29 MACHINE HIRE 9,754 19,439
30 ORGANIZATION FEE, PUBLICATION 2,860 2,824
31 VET-MED-DRUGS 2,714 20,712
32 CROP STORAGE-MARKETING 1,406 511
33 LIVESTOCK MARKETING-BREEDING 2,589 10,677
34 DAIRY EXPENSE 1 65,981
35 GAS-FUEL-OIL 16,729 16,435
36 IRRIGATION ENERGY 468
37 REAL ESTATE TAXES 4,446 4,959
38 PERSONAL PROPERTY TAXES 912 343
39 GENERAL FARM INSURANCE 4,486 5,169
40 UTILITIES 4,349 18,135
41 CASH FARM RENT 22,001 15,955
42 HERBICIDE-INSECTICIDE 17,377 7,921
43 CONSERVATION 482 53
44 AUTO EXPENSE 1,179 766
45 TOTAL OPERATING EXPENSE $ 200,979 $ 327,428
46 DEPRECIATION-MACHINERY 22,526 23,716
47 DEPRECIATION-BUILDINGS 1,843 11,044
48 TOTAL FARM EXPENSE $ 225,348 $ 362,188
49 NET FARM INCOME $ 37,683 $ 49,789
50 UNPAID FAMILY LABOR 939 2,925
51 UNPAID OPERATOR LABOR 26,515 31,860
52 MANAGEMENT CHARGE 11,026 15,335
53 CURRENT ASSET CHARGE - 8% 8,227 19,271
54 NONCURRENT ASSET CHARGE - 8% 32,615 33,381
55 RETURN LABOR-MANAGEMENT -4,099 -5,788
56 RETURN TO CAPITAL 15,928 16,694
57 ASSET TURNOVER RATIO .3223 .4221
58 OPERATING PROFIT MARGIN RATIO .0606 .0405
59 % RETURN ON ASSETS .0195 .0171
60 % RETURN ON EQUITY -.0016 -.0005
61 TOTAL EXPENSE RATIO .8567 .8791
62 ADJUSTED TOTAL EXPENSE RATIO 1.0030 1.0008
63 ECONOMIC TOTAL EXPENSE RATIO 1.1583 1.1286
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 219,821 237,867 361,805 366,649
65 NONCURRENT ASSETS 576,430 597,934 607,260 616,156
66 CURRENT LIABILITIES 120,076 131,941 129,698 116,977
67 NONCURRENT LIABILITIES 176,576 182,409 188,975 199,922
68 CURRENT RATIO 1.83 1.80 2.79 3.13
69 DEBT TO ASSET RATIO .37 .38 .33 .32
|
2005 DATA - NC KANSAS
ANALYSIS OF THE FARM BUSINESS
SORTED BY FARM TYPE CROP FARM DAIRY
AVERAGE ASSET & NET WORTH VALUES
70 BREEDING LIVESTOCK 47,738 247,768
71 MACHINERY AND EQUIPMENT 66,510 87,997
72 MOTOR VEHICLES & LISTED PROPE 109,143 97,659
73 BUILDINGS 18,485 89,607
74 OWNED LAND 376,319 292,886
75 TOTAL ASSETS 816,026 975,935
76 NET WORTH 510,525 658,149
LABOR
77 NUMBER OF OPERATORS .98 1.18
78 NUMBER OF WORKERS 1.32 3.91
79 TOTAL WORK DAYS 309 814
80 VALUE FARM PRODUCTION/WORKER 199,060 105,365
81 NET FARM INCOME/WORKER 28,518 12,734
PER OPERATOR BASIS
82 TOTAL ASSETS 830,951 827,063
83 VALUE OF FARM PRODUCTION 267,841 349,133
84 NET FARM INCOME 38,372 42,194
OTHER FACTORS
85 % CROP ACRES IRRIGATED 2.78 4.96
86 % TILLABLE LAND 72.16 71.08
87 CROP MACH COST/TOT EXPENSE(%) 30.38 16.32
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 1758 206 589 172 1317 198 951 10 388 8 712 9
89 NON-IRRIGATED CROP ACRES 1233 206 424 167 935 196 642 10 291 8 455 9
90 IRRIGATED CROP ACRES 202 36 118 12 183 32
91 TOTAL CROP ACRES 1269 206 432 167 965 196 676 10 298 8 486 9
92 PASTURE ACRES 713 151 229 119 633 127 297 9 92 7 290 7
93 FARMSTEAD ACRES 60 53 43 43 48 28
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 1269 1270 676 727
95 CROP MACHINERY INVESTMENT 152,114 119.91 119.74 105,233 155.72 144.73
96 CROP MACHINERY COST 68,468 53.97 53.89 59,106 87.46 81.29
97 GROSS CROP VALUE 232,701 183.43 183.17 170,081 251.67 233.91
98 CROP PRODUCTION COSTS 173,180 135.85 135.66 124,785 184.65 171.62
NON-IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
99 CORN 90 176 104 81.6 150 85.4 6 80 88 81.5
100 GRAIN SORGHUM 182 272 121 85.3 218 81.6 5 138 70 76.8
101 SOYBEANS 157 252 114 33.6 205 33.4 4 98 93 30.5
102 SUNFLOWERS 23 111 61 14.8 118 14.4
103 WHEAT 201 582 202 40.7 469 39.7 6 357 125 45.6 302 45.8
104 OTHER CROPS 17 34 37 25
105 ALFALFA 131 97 49 3.5 100 3.5 10 145 70 5.0 160 4.5
106 OTHER HAY & FORAGE 151 107 51 94 10 179 103 108
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 20 142 109 159.7 128 175.9
111 GRAIN SORGHUM 11 89 99 110.4
112 SOYBEANS 25 107 61 52.1 103 52.4
113 SUNFLOWERS
114 WHEAT 7 121 135 38.6
115 OTHER CROPS
116 ALFALFA
117 OTHER HAY & FORAGE 7 48 37
118 VEGETABLES
119 TRUCK CROPS
120 FRUIT - FLOWERS - TREES
AVERAGE LIVESTOCK INVENTORIES AND SALES
121 BEEF COWS 29
122 DAIRY COWS 127
123 EWES 2
124 SOWS 1
125 BEEF PURCH. FOR RESALE SALES 89
126 SWINE PURCH. FOR RESALE SALES 2
127 TURKEYS
|
2005 DATA - NC KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY FARM TYPE CROP - COW HERD CROP - BACKGROUNDING
30 FARMS 7 FARMS
ITEM PER FARM PER FARM
1 BEEF 117,431 344,420
2 DAIRY AND MILK 352
3 SHEEP
4 SWINE 283
5 POULTRY AND EGGS 5
6 OTHER LIVESTOCK -519 -4,188
7 CUSTOM FEEDING 107 5,209
8 FEED PURCHASED -13,568 -96,443
9 LIVESTOCK INCOME $ 104,090 $ 248,998
10 CORN 4,497 685
11 GRAIN SORGHUM 10,461 11,779
12 SOYBEANS 9,544 19,869
13 SUNFLOWERS 1,118
14 WHEAT 23,615 38,119
15 HAY AND FORAGE -816 2,173
16 OTHER CROP 387 490
17 GOVERNMENT PAYMENTS 20,148 28,306
18 CROP INSURANCE PROCEEDS 1,615 1,784
19 OTHER INCOME 5,910 10,071
20 VALUE OF FARM PRODUCTION $ 180,569 $ 362,276
21 HIRED LABOR 5,855 8,727
22 MACHINERY REPAIRS 16,865 28,870
23 IRRIGATION REPAIRS 391 104
24 BUILDING REPAIRS 1,216 815
25 INTEREST PAID 12,254 21,012
26 SEED-OTHER CROP EXPENSE 6,861 13,006
27 CROP INSURANCE 2,219 3,103
28 FERTILIZER-LIME 18,073 34,996
29 MACHINE HIRE 4,197 17,653
30 ORGANIZATION FEE, PUBLICATION 2,144 5,908
31 VET-MED-DRUGS 4,894 19,067
32 CROP STORAGE-MARKETING 408 1,372
33 LIVESTOCK MARKETING-BREEDING 3,655 6,713
34 DAIRY EXPENSE
35 GAS-FUEL-OIL 12,924 17,028
36 IRRIGATION ENERGY 9
37 REAL ESTATE TAXES 4,164 6,763
38 PERSONAL PROPERTY TAXES 642 355
39 GENERAL FARM INSURANCE 4,082 5,456
40 UTILITIES 3,158 6,179
41 CASH FARM RENT 19,830 18,985
42 HERBICIDE-INSECTICIDE 8,217 17,190
43 CONSERVATION 270
44 AUTO EXPENSE 632 1,087
45 TOTAL OPERATING EXPENSE $ 132,958 $ 234,389
46 DEPRECIATION-MACHINERY 13,501 32,809
47 DEPRECIATION-BUILDINGS 759 4,223
48 TOTAL FARM EXPENSE $ 147,218 $ 271,421
49 NET FARM INCOME $ 33,351 $ 90,855
50 UNPAID FAMILY LABOR 1,350
51 UNPAID OPERATOR LABOR 25,470 25,843
52 MANAGEMENT CHARGE 9,979 21,042
53 CURRENT ASSET CHARGE - 8% 14,700 28,743
54 NONCURRENT ASSET CHARGE - 8% 33,528 38,988
55 RETURN LABOR-MANAGEMENT -16,226 23,124
56 RETURN TO CAPITAL 8,806 64,982
57 ASSET TURNOVER RATIO .2179 .2779
58 OPERATING PROFIT MARGIN RATIO .0488 .1794
59 % RETURN ON ASSETS .0106 .0498
60 % RETURN ON EQUITY -.0057 .0519
61 TOTAL EXPENSE RATIO .8153 .7492
62 ADJUSTED TOTAL EXPENSE RATIO 1.0191 .8786
63 ECONOMIC TOTAL EXPENSE RATIO 1.2862 1.0656
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 264,003 296,271 588,804 660,685
65 NONCURRENT ASSETS 534,199 562,600 626,915 730,933
66 CURRENT LIABILITIES 92,622 100,164 251,817 279,094
67 NONCURRENT LIABILITIES 122,874 135,736 146,748 236,395
68 CURRENT RATIO 2.85 2.96 2.34 2.37
69 DEBT TO ASSET RATIO .27 .27 .33 .37
|
2005 DATA - NC KANSAS
ANALYSIS OF THE FARM BUSINESS
SORTED BY FARM TYPE CROP - COW HERD CROP - BACKGROUNDING
AVERAGE ASSET & NET WORTH VALUES
70 BREEDING LIVESTOCK 122,674 17,904
71 MACHINERY AND EQUIPMENT 41,220 80,745
72 MOTOR VEHICLES & LISTED PROPE 71,162 151,030
73 BUILDINGS 7,872 38,699
74 OWNED LAND 419,298 388,939
75 TOTAL ASSETS 828,537 1,303,669
76 NET WORTH 602,839 846,642
LABOR
77 NUMBER OF OPERATORS .94 .95
78 NUMBER OF WORKERS 1.24 1.10
79 TOTAL WORK DAYS 255 431
80 VALUE FARM PRODUCTION/WORKER 145,620 329,342
81 NET FARM INCOME/WORKER 26,896 82,596
PER OPERATOR BASIS
82 TOTAL ASSETS 878,308 1,362,043
83 VALUE OF FARM PRODUCTION 191,416 378,497
84 NET FARM INCOME 35,355 94,924
OTHER FACTORS
85 % CROP ACRES IRRIGATED 1.47 .66
86 % TILLABLE LAND 33.73 63.24
87 CROP MACH COST/TOT EXPENSE(%) 26.33 22.91
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 1893 30 611 25 1431 29 1442 7 506 5 1080 7
89 NON-IRRIGATED CROP ACRES 629 30 255 22 491 27 906 7 412 5 611 7
90 IRRIGATED CROP ACRES 56 5
91 TOTAL CROP ACRES 638 30 260 22 497 27 912 7 412 5 617 7
92 PASTURE ACRES 1338 28 449 21 1038 27 526 7 540 6
93 FARMSTEAD ACRES 35 5
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 638 637 912 1012
95 CROP MACHINERY INVESTMENT 82,911 129.90 130.14 161,802 177.47 159.96
96 CROP MACHINERY COST 38,768 60.74 60.85 62,196 68.22 61.49
97 GROSS CROP VALUE 102,805 161.07 161.37 176,159 193.22 174.15
98 CROP PRODUCTION COSTS 87,262 136.72 136.97 147,631 161.93 145.95
NON-IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
99 CORN 10 97 96 93.8
100 GRAIN SORGHUM 24 150 71 85.9 134 86.7 6 262 150 71.5
101 SOYBEANS 17 102 39 31.0 100 40.2
102 SUNFLOWERS
103 WHEAT 28 238 108 35.6 197 36.3 6 403 275 43.8
104 OTHER CROPS 7 57 41 49
105 ALFALFA 26 62 37 3.3 51 3.2 5 134 144 3.2
106 OTHER HAY & FORAGE 28 129 78 100 6 147 54 134
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 4 25
112 SOYBEANS 4 26
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 142 17
122 DAIRY COWS
123 EWES
124 SOWS
125 BEEF PURCH. FOR RESALE SALES 25 1,032
126 SWINE PURCH. FOR RESALE SALES 5
127 TURKEYS
|
2005 DATA - NC KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY FARM TYPE CROP - BEEF
14 FARMS
ITEM PER FARM PER FARM
1 BEEF 163,644
2 DAIRY AND MILK 21
3 SHEEP
4 SWINE 4,005
5 POULTRY AND EGGS
6 OTHER LIVESTOCK -7,487
7 CUSTOM FEEDING 5,259
8 FEED PURCHASED -33,826
9 LIVESTOCK INCOME $ 131,616
10 CORN 1,449
11 GRAIN SORGHUM 5,476
12 SOYBEANS 16,344
13 SUNFLOWERS
14 WHEAT 46,601
15 HAY AND FORAGE 6,579
16 OTHER CROP 149
17 GOVERNMENT PAYMENTS 23,048
18 CROP INSURANCE PROCEEDS 4,164
19 OTHER INCOME 4,576
20 VALUE OF FARM PRODUCTION $ 240,003
21 HIRED LABOR 5,831
22 MACHINERY REPAIRS 18,982
23 IRRIGATION REPAIRS 104
24 BUILDING REPAIRS 2,558
25 INTEREST PAID 21,008
26 SEED-OTHER CROP EXPENSE 11,197
27 CROP INSURANCE 3,582
28 FERTILIZER-LIME 22,845
29 MACHINE HIRE 7,639
30 ORGANIZATION FEE, PUBLICATION 2,084
31 VET-MED-DRUGS 5,772
32 CROP STORAGE-MARKETING 1,494
33 LIVESTOCK MARKETING-BREEDING 5,598
34 DAIRY EXPENSE
35 GAS-FUEL-OIL 15,105
36 IRRIGATION ENERGY
37 REAL ESTATE TAXES 4,258
38 PERSONAL PROPERTY TAXES 529
39 GENERAL FARM INSURANCE 4,924
40 UTILITIES 3,141
41 CASH FARM RENT 22,535
42 HERBICIDE-INSECTICIDE 11,708
43 CONSERVATION 110
44 AUTO EXPENSE 486
45 TOTAL OPERATING EXPENSE $ 171,490
46 DEPRECIATION-MACHINERY 22,148
47 DEPRECIATION-BUILDINGS 1,746
48 TOTAL FARM EXPENSE $ 195,384
49 NET FARM INCOME $ 44,618
50 UNPAID FAMILY LABOR
51 UNPAID OPERATOR LABOR 25,264
52 MANAGEMENT CHARGE 12,573
53 CURRENT ASSET CHARGE - 8% 17,076
54 NONCURRENT ASSET CHARGE - 8% 37,871
55 RETURN LABOR-MANAGEMENT -10,329
56 RETURN TO CAPITAL 27,789
57 ASSET TURNOVER RATIO .2175
58 OPERATING PROFIT MARGIN RATIO .1158
59 % RETURN ON ASSETS .0252
60 % RETURN ON EQUITY .0099
61 TOTAL EXPENSE RATIO .8141
62 ADJUSTED TOTAL EXPENSE RATIO .9717
63 ECONOMIC TOTAL EXPENSE RATIO 1.2007
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 368,934 408,062
65 NONCURRENT ASSETS 689,116 740,574
66 CURRENT LIABILITIES 165,981 184,114
67 NONCURRENT LIABILITIES 228,672 254,232
68 CURRENT RATIO 2.22 2.22
69 DEBT TO ASSET RATIO .37 .38
|
2005 DATA - NC KANSAS
ANALYSIS OF THE FARM BUSINESS
SORTED BY FARM TYPE CROP - BEEF
AVERAGE ASSET & NET WORTH VALUES
70 BREEDING LIVESTOCK 102,773
71 MACHINERY AND EQUIPMENT 55,933
72 MOTOR VEHICLES & LISTED PROPE 112,393
73 BUILDINGS 17,669
74 OWNED LAND 516,504
75 TOTAL ASSETS 1,103,343
76 NET WORTH 686,844
LABOR
77 NUMBER OF OPERATORS .93
78 NUMBER OF WORKERS 1.12
79 TOTAL WORK DAYS 354
80 VALUE FARM PRODUCTION/WORKER 214,015
81 NET FARM INCOME/WORKER 39,787
PER OPERATOR BASIS
82 TOTAL ASSETS 1,179,146
83 VALUE OF FARM PRODUCTION 256,491
84 NET FARM INCOME 47,684
OTHER FACTORS
85 % CROP ACRES IRRIGATED .17
86 % TILLABLE LAND 41.74
87 CROP MACH COST/TOT EXPENSE(%) 28.66
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 2149 14 678 14 1471 14
89 NON-IRRIGATED CROP ACRES 895 14 341 14 597 13
90 IRRIGATED CROP ACRES
91 TOTAL CROP ACRES 897 14 341 14 599 13
92 PASTURE ACRES 1244 14 330 14 914 14
93 FARMSTEAD ACRES 18 6 18 5
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 897 903
95 CROP MACHINERY INVESTMENT 128,366 143.11 142.12
96 CROP MACHINERY COST 55,997 62.43 62.00
97 GROSS CROP VALUE 149,161 166.29 165.14
98 CROP PRODUCTION COSTS 120,303 134.12 133.19
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 11 136 60 76.8 96 72.7
101 SOYBEANS 12 118 63 32.1 92 25.0
102 SUNFLOWERS
103 WHEAT 13 460 161 44.2 353 38.0
104 OTHER CROPS
105 ALFALFA 13 84 56 3.5 59 3.7
106 OTHER HAY & FORAGE 14 159 86 120
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 91
122 DAIRY COWS
123 EWES
124 SOWS 1
125 BEEF PURCH. FOR RESALE SALES 281
126 SWINE PURCH. FOR RESALE SALES 26
127 TURKEYS
|
|