|
Back
| Printer
Friendly Version |
2005 DATA - NC KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY VALUE OF FARM PRODUCTION < 100,001 100,001 - 250,000
41 FARMS 129 FARMS
ITEM PER FARM PER FARM
1 BEEF 19,647 57,529
2 DAIRY AND MILK 1,369 7,478
3 SHEEP 495 348
4 SWINE 6,143
5 POULTRY AND EGGS 4
6 OTHER LIVESTOCK -72 -307
7 CUSTOM FEEDING 12 392
8 FEED PURCHASED -3,618 -14,148
9 LIVESTOCK INCOME $ 17,837 $ 57,435
10 CORN 1,532 2,931
11 GRAIN SORGHUM 6,579 15,166
12 SOYBEANS 5,736 18,238
13 SUNFLOWERS 46 565
14 WHEAT 20,589 36,050
15 HAY AND FORAGE 2,503 6,667
16 OTHER CROP 1,798 1,201
17 GOVERNMENT PAYMENTS 11,311 23,041
18 CROP INSURANCE PROCEEDS 849 2,274
19 OTHER INCOME 1,775 6,597
20 VALUE OF FARM PRODUCTION $ 70,556 $ 170,165
21 HIRED LABOR 881 3,876
22 MACHINERY REPAIRS 9,057 13,556
23 IRRIGATION REPAIRS 16 105
24 BUILDING REPAIRS 811 947
25 INTEREST PAID 5,253 11,118
26 SEED-OTHER CROP EXPENSE 3,897 9,537
27 CROP INSURANCE 1,500 3,425
28 FERTILIZER-LIME 11,466 21,508
29 MACHINE HIRE 1,772 6,330
30 ORGANIZATION FEE, PUBLICATION 1,513 1,949
31 VET-MED-DRUGS 921 2,599
32 CROP STORAGE-MARKETING 157 909
33 LIVESTOCK MARKETING-BREEDING 560 2,340
34 DAIRY EXPENSE 43 1,680
35 GAS-FUEL-OIL 6,780 11,380
36 IRRIGATION ENERGY 23 166
37 REAL ESTATE TAXES 2,754 3,838
38 PERSONAL PROPERTY TAXES 336 455
39 GENERAL FARM INSURANCE 2,575 3,370
40 UTILITIES 2,534 3,341
41 CASH FARM RENT 3,909 12,170
42 HERBICIDE-INSECTICIDE 3,895 10,670
43 CONSERVATION 54 299
44 AUTO EXPENSE 1,247 1,230
45 TOTAL OPERATING EXPENSE $ 61,953 $ 126,798
46 DEPRECIATION-MACHINERY 6,986 14,226
47 DEPRECIATION-BUILDINGS 610 1,354
48 TOTAL FARM EXPENSE $ 69,550 $ 142,378
49 NET FARM INCOME $ 1,006 $ 27,788
50 UNPAID FAMILY LABOR 823 890
51 UNPAID OPERATOR LABOR 18,966 24,991
52 MANAGEMENT CHARGE 2,375 8,198
53 CURRENT ASSET CHARGE - 8% 4,771 9,287
54 NONCURRENT ASSET CHARGE - 8% 23,927 29,020
55 RETURN LABOR-MANAGEMENT -28,515 -11,409
56 RETURN TO CAPITAL -15,904 4,828
57 ASSET TURNOVER RATIO .1574 .2490
58 OPERATING PROFIT MARGIN RATIO -.2254 .0284
59 % RETURN ON ASSETS -.0355 .0071
60 % RETURN ON EQUITY -.0590 -.0131
61 TOTAL EXPENSE RATIO .9857 .8367
62 ADJUSTED TOTAL EXPENSE RATIO 1.2999 1.0370
63 ECONOMIC TOTAL EXPENSE RATIO 1.7066 1.2621
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 94,214 88,524 183,744 192,202
65 NONCURRENT ASSETS 353,260 360,702 483,331 507,533
66 CURRENT LIABILITIES 29,783 33,681 70,041 73,726
67 NONCURRENT LIABILITIES 59,586 56,203 130,449 134,918
68 CURRENT RATIO 3.16 2.63 2.62 2.61
69 DEBT TO ASSET RATIO .20 .20 .30 .30
|
2005 DATA - NC KANSAS
ANALYSIS OF THE FARM BUSINESS
SORTED BY VALUE OF FARM PRODUCTION < 100,001 100,001 - 250,000
AVERAGE ASSET & NET WORTH VALUES
70 BREEDING LIVESTOCK 22,083 55,119
71 MACHINERY AND EQUIPMENT 25,755 42,212
72 MOTOR VEHICLES & LISTED PROPE 47,586 74,002
73 BUILDINGS 6,825 11,492
74 OWNED LAND 262,513 355,039
75 TOTAL ASSETS 448,350 683,405
76 NET WORTH 358,724 478,837
LABOR
77 NUMBER OF OPERATORS .70 .92
78 NUMBER OF WORKERS .78 1.07
79 TOTAL WORK DAYS 118 230
80 VALUE FARM PRODUCTION/WORKER 89,561 157,810
81 NET FARM INCOME/WORKER 1,277 25,770
PER OPERATOR BASIS
82 TOTAL ASSETS 638,276 738,352
83 VALUE OF FARM PRODUCTION 100,445 183,847
84 NET FARM INCOME 1,433 30,022
OTHER FACTORS
85 % CROP ACRES IRRIGATED .87 1.89
86 % TILLABLE LAND 61.89 60.83
87 CROP MACH COST/TOT EXPENSE(%) 37.62 31.07
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 714 41 370 37 389 40 1323 129 475 115 959 121
89 NON-IRRIGATED CROP ACRES 438 41 241 36 265 35 790 129 306 109 571 120
90 IRRIGATED CROP ACRES 131 15 78 5 143 11
91 TOTAL CROP ACRES 442 41 245 36 266 35 805 129 309 109 584 120
92 PASTURE ACRES 370 29 191 24 268 23 640 102 230 87 503 90
93 FARMSTEAD ACRES 51 8 42 7 42 37 26 32 45 16
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 442 416 805 796
95 CROP MACHINERY INVESTMENT 63,402 143.51 152.29 98,568 122.45 123.77
96 CROP MACHINERY COST 26,166 59.22 62.85 44,231 54.95 55.54
97 GROSS CROP VALUE 64,930 146.97 155.96 134,824 167.48 169.29
98 CROP PRODUCTION COSTS 58,450 129.07 136.97 103,880 129.04 130.44
NON-IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
99 CORN 10 69 48 67.9 50 60.9 41 84 63 80.8 64 84.9
100 GRAIN SORGHUM 30 107 58 66.2 76 65.1 111 190 88 87.8 149 81.0
101 SOYBEANS 23 80 44 29.7 70 29.9 92 151 74 33.7 118 33.3
102 SUNFLOWERS 10 78 49 11.8 87 12.0
103 WHEAT 36 230 144 38.7 147 37.4 124 368 150 39.1 282 38.8
104 OTHER CROPS 16 37 23 43
105 ALFALFA 29 42 34 3.3 38 3.5 83 75 45 3.4 72 3.2
106 OTHER HAY & FORAGE 29 55 43 43 103 88 52 65
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 65
111 GRAIN SORGHUM 9 51 53 117.1
112 SOYBEANS 9 51 56 50.2
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 19 43
122 DAIRY COWS 1 2
123 EWES 4 2
124 SOWS 5
125 BEEF PURCH. FOR RESALE SALES 12 53
126 SWINE PURCH. FOR RESALE SALES 7
127 TURKEYS
|
2005 DATA - NC KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY VALUE OF FARM PRODUCTION 250,001 - 500,000 > 500,001
83 FARMS 31 FARMS
ITEM PER FARM PER FARM
1 BEEF 85,225 392,650
2 DAIRY AND MILK 32,943 74,667
3 SHEEP -3 32
4 SWINE 8,059 9,727
5 POULTRY AND EGGS
6 OTHER LIVESTOCK -1,232 -6,093
7 CUSTOM FEEDING 2,972 9,230
8 FEED PURCHASED -21,979 -174,035
9 LIVESTOCK INCOME $ 105,985 $ 306,178
10 CORN 16,825 32,811
11 GRAIN SORGHUM 30,112 46,510
12 SOYBEANS 39,440 82,053
13 SUNFLOWERS 1,534 1,890
14 WHEAT 73,151 107,997
15 HAY AND FORAGE 10,792 13,936
16 OTHER CROP 2,619 5,972
17 GOVERNMENT PAYMENTS 46,738 74,076
18 CROP INSURANCE PROCEEDS 4,011 9,846
19 OTHER INCOME 13,351 54,018
20 VALUE OF FARM PRODUCTION $ 344,558 $ 735,286
21 HIRED LABOR 16,508 56,952
22 MACHINERY REPAIRS 28,479 52,325
23 IRRIGATION REPAIRS 341 1,716
24 BUILDING REPAIRS 1,800 2,697
25 INTEREST PAID 20,759 48,658
26 SEED-OTHER CROP EXPENSE 19,154 34,575
27 CROP INSURANCE 6,682 11,247
28 FERTILIZER-LIME 45,481 73,216
29 MACHINE HIRE 13,389 25,567
30 ORGANIZATION FEE, PUBLICATION 3,430 6,773
31 VET-MED-DRUGS 5,212 16,240
32 CROP STORAGE-MARKETING 1,941 2,114
33 LIVESTOCK MARKETING-BREEDING 3,873 14,869
34 DAIRY EXPENSE 4,508 7,045
35 GAS-FUEL-OIL 20,155 37,290
36 IRRIGATION ENERGY 505 1,123
37 REAL ESTATE TAXES 5,072 7,639
38 PERSONAL PROPERTY TAXES 1,148 2,388
39 GENERAL FARM INSURANCE 5,031 11,565
40 UTILITIES 5,484 14,642
41 CASH FARM RENT 28,391 65,926
42 HERBICIDE-INSECTICIDE 19,497 39,201
43 CONSERVATION 674 700
44 AUTO EXPENSE 1,020 611
45 TOTAL OPERATING EXPENSE $ 258,534 $ 535,077
46 DEPRECIATION-MACHINERY 27,286 58,905
47 DEPRECIATION-BUILDINGS 2,662 7,985
48 TOTAL FARM EXPENSE $ 288,483 $ 601,967
49 NET FARM INCOME $ 56,075 $ 133,319
50 UNPAID FAMILY LABOR 1,627 435
51 UNPAID OPERATOR LABOR 29,863 37,365
52 MANAGEMENT CHARGE 15,255 34,471
53 CURRENT ASSET CHARGE - 8% 12,156 28,704
54 NONCURRENT ASSET CHARGE - 8% 37,171 52,099
55 RETURN LABOR-MANAGEMENT 5,122 52,081
56 RETURN TO CAPITAL 30,090 109,706
57 ASSET TURNOVER RATIO .3473 .3678
58 OPERATING PROFIT MARGIN RATIO .0873 .1492
59 % RETURN ON ASSETS .0303 .0549
60 % RETURN ON EQUITY .0151 .0604
61 TOTAL EXPENSE RATIO .8373 .8187
62 ADJUSTED TOTAL EXPENSE RATIO .9729 .9170
63 ECONOMIC TOTAL EXPENSE RATIO 1.1161 1.0269
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 291,129 323,676 862,752 975,151
65 NONCURRENT ASSETS 674,154 695,452 1,051,092 1,109,698
66 CURRENT LIABILITIES 154,690 156,222 516,858 603,453
67 NONCURRENT LIABILITIES 209,481 230,853 421,849 436,467
68 CURRENT RATIO 1.88 2.07 1.67 1.62
69 DEBT TO ASSET RATIO .38 .38 .49 .50
|
2005 DATA - NC KANSAS
ANALYSIS OF THE FARM BUSINESS
SORTED BY VALUE OF FARM PRODUCTION 250,001 - 500,000 > 500,001
AVERAGE ASSET & NET WORTH VALUES
70 BREEDING LIVESTOCK 77,724 152,568
71 MACHINERY AND EQUIPMENT 79,872 169,342
72 MOTOR VEHICLES & LISTED PROPE 133,095 245,732
73 BUILDINGS 25,039 77,860
74 OWNED LAND 426,358 536,565
75 TOTAL ASSETS 992,205 1,999,347
76 NET WORTH 616,582 1,010,033
LABOR
77 NUMBER OF OPERATORS 1.10 1.38
78 NUMBER OF WORKERS 1.66 3.21
79 TOTAL WORK DAYS 443 804
80 VALUE FARM PRODUCTION/WORKER 207,084 228,395
81 NET FARM INCOME/WORKER 33,702 41,412
PER OPERATOR BASIS
82 TOTAL ASSETS 897,092 1,444,749
83 VALUE OF FARM PRODUCTION 311,528 531,326
84 NET FARM INCOME 50,700 96,338
OTHER FACTORS
85 % CROP ACRES IRRIGATED 2.10 5.82
86 % TILLABLE LAND 68.28 64.07
87 CROP MACH COST/TOT EXPENSE(%) 28.57 23.41
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 2191 83 679 67 1683 81 3653 31 1192 19 3020 30
89 NON-IRRIGATED CROP ACRES 1464 83 471 67 1111 81 2277 30 898 17 1768 30
90 IRRIGATED CROP ACRES 163 16 120 7 136 13 325 13 308 13
91 TOTAL CROP ACRES 1496 83 483 67 1132 81 2418 30 911 17 1902 30
92 PASTURE ACRES 865 65 264 46 759 58 2016 25 466 15 1973 22
93 FARMSTEAD ACRES 64 23 56 17 53 10 41 7 33 5
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 1496 1500 2340 2479
95 CROP MACHINERY INVESTMENT 174,053 116.36 116.01 323,571 138.27 130.51
96 CROP MACHINERY COST 82,422 55.10 54.94 140,929 60.22 56.84
97 GROSS CROP VALUE 277,991 185.85 185.29 522,648 216.14 204.01
98 CROP PRODUCTION COSTS 205,444 137.35 136.93 368,214 157.35 148.52
NON-IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
99 CORN 51 182 124 82.9 145 83.0 18 312 123 84.7 294 101.5
100 GRAIN SORGHUM 71 306 141 88.4 247 84.0 28 481 261 90.6 387 88.7
101 SOYBEANS 65 294 149 33.6 229 32.6 25 459 173 36.7 392 36.8
102 SUNFLOWERS 8 97 92 17.0 6 198 171 13.6
103 WHEAT 79 680 196 43.3 556 41.1 30 1009 392 43.7 828 40.1
104 OTHER CROPS 7 69 58 49
105 ALFALFA 58 116 53 3.7 110 3.8 25 170 82 4.3 168 3.9
106 OTHER HAY & FORAGE 61 160 63 140 27 219 150 182
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 11 123 137 178.8 90 174.7 9 236 236 183.8
111 GRAIN SORGHUM 4 101
112 SOYBEANS 10 95 87 54.7 10 166 173 54.6
113 SUNFLOWERS
114 WHEAT
115 OTHER CROPS
116 ALFALFA
117 OTHER HAY & FORAGE 5 77 67
118 VEGETABLES
119 TRUCK CROPS
120 FRUIT - FLOWERS - TREES
AVERAGE LIVESTOCK INVENTORIES AND SALES
121 BEEF COWS 51 51
122 DAIRY COWS 9 22
123 EWES
124 SOWS 13
125 BEEF PURCH. FOR RESALE SALES 128 770
126 SWINE PURCH. FOR RESALE SALES 105
127 TURKEYS
|
|