|
Back
|
Printer
Friendly Version |
2005 DATA - NW KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY Farm Size by Census Acres 181 - 499 ACRES 500 - 999 ACRES
6 FARMS 15 FARMS
ITEM PER FARM PER FARM
1 BEEF 1,694 16,945
2 DAIRY AND MILK 167
3 SHEEP 450
4 SWINE
5 POULTRY AND EGGS
6 OTHER LIVESTOCK 2,897 -30
7 CUSTOM FEEDING 4,417
8 FEED PURCHASED -1,915 -7,320
9 LIVESTOCK INCOME $ 2,676 $ 14,629
10 CORN 7,084 133,299
11 GRAIN SORGHUM 507 -150
12 SOYBEANS 3,509 6,296
13 SUNFLOWERS 2,182
14 WHEAT 8,686 34,475
15 HAY AND FORAGE -392 4,255
16 OTHER CROP 11,600
17 GOVERNMENT PAYMENTS 7,785 63,823
18 CROP INSURANCE PROCEEDS 349 11,580
19 OTHER INCOME 18,239 16,369
20 VALUE OF FARM PRODUCTION $ 48,443 $ 298,358
21 HIRED LABOR 889 15,305
22 MACHINERY REPAIRS 4,801 17,964
23 IRRIGATION REPAIRS 58 3,802
24 BUILDING REPAIRS 1,243 511
25 INTEREST PAID 2,189 16,612
26 SEED-OTHER CROP EXPENSE 2,180 26,041
27 CROP INSURANCE 1,034 9,191
28 FERTILIZER-LIME 1,875 28,374
29 MACHINE HIRE 4,277 16,072
30 ORGANIZATION FEE, PUBLICATION 1,668 2,465
31 VET-MED-DRUGS 346 1,113
32 CROP STORAGE-MARKETING 4 2,817
33 LIVESTOCK MARKETING-BREEDING 170 647
34 DAIRY EXPENSE 2,317
35 GAS-FUEL-OIL 5,701 17,451
36 IRRIGATION ENERGY 710 31,013
37 REAL ESTATE TAXES 2,154 2,037
38 PERSONAL PROPERTY TAXES 301
39 GENERAL FARM INSURANCE 1,821 4,202
40 UTILITIES 958 2,140
41 CASH FARM RENT 1,250 32,642
42 HERBICIDE-INSECTICIDE 1,661 19,197
43 CONSERVATION 254
44 AUTO EXPENSE 1,345 1,692
45 TOTAL OPERATING EXPENSE $ 36,334 $ 254,160
46 DEPRECIATION-MACHINERY 4,773 20,347
47 DEPRECIATION-BUILDINGS 1,125
48 TOTAL FARM EXPENSE $ 41,106 $ 275,632
49 NET FARM INCOME $ 7,336 $ 22,726
50 UNPAID FAMILY LABOR 750 1,800
51 UNPAID OPERATOR LABOR 9,000 15,840
52 MANAGEMENT CHARGE 2,314 7,942
53 CURRENT ASSET CHARGE - 8% 3,901 8,106
54 NONCURRENT ASSET CHARGE - 8% 16,177 22,176
55 RETURN LABOR-MANAGEMENT -13,491 -9,355
56 RETURN TO CAPITAL -2,539 13,756
57 ASSET TURNOVER RATIO .1663 .4856
58 OPERATING PROFIT MARGIN RATIO -.0524 .0461
59 % RETURN ON ASSETS -.0087 .0224
60 % RETURN ON EQUITY -.0188 -.0075
61 TOTAL EXPENSE RATIO .8486 .9238
62 ADJUSTED TOTAL EXPENSE RATIO 1.0976 1.0096
63 ECONOMIC TOTAL EXPENSE RATIO 1.5121 1.1111
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 54,256 73,024 214,716 211,856
65 NONCURRENT ASSETS 228,461 226,857 400,851 401,364
66 CURRENT LIABILITIES 10,991 18,774 124,597 99,324
67 NONCURRENT LIABILITIES 27,234 23,660 134,129 113,689
68 CURRENT RATIO 4.94 3.89 1.72 2.13
69 DEBT TO ASSET RATIO .14 .14 .42 .35
|
2005 DATA - NW 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 6,155 15,198
71 MACHINERY AND EQUIPMENT 6,963 85,657
72 MOTOR VEHICLES & LISTED PROPE 27,063 78,759
73 BUILDINGS 1,841 11,292
74 OWNED LAND 179,083 215,510
75 TOTAL ASSETS 291,299 614,393
76 NET WORTH 250,969 378,523
LABOR
77 NUMBER OF OPERATORS .33 .58
78 NUMBER OF WORKERS .46 1.00
79 TOTAL WORK DAYS 28 215
80 VALUE FARM PRODUCTION/WORKER 103,805 298,358
81 NET FARM INCOME/WORKER 15,720 22,726
PER OPERATOR BASIS
82 TOTAL ASSETS 873,896 1,047,261
83 VALUE OF FARM PRODUCTION 145,328 508,565
84 NET FARM INCOME 22,009 38,738
OTHER FACTORS
85 % CROP ACRES IRRIGATED 9.06 82.10
86 % TILLABLE LAND 63.89 71.19
87 CROP MACH COST/TOT EXPENSE(%) 26.86 28.74
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 343 6 749 15 450 10 612 11
89 NON-IRRIGATED CROP ACRES 816 14 230 9 1040 9
90 IRRIGATED CROP ACRES 938 7 1096 5
91 TOTAL CROP ACRES 571 14 350 9 538 9
92 PASTURE ACRES 433 7
93 FARMSTEAD ACRES 30 7 28 6
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 219 140 533 965
95 CROP MACHINERY INVESTMENT 156,765 294.12 162.47
96 CROP MACHINERY COST 79,204 148.60 82.09
97 GROSS CROP VALUE 126.56 198.51 281,334 527.83 291.58
98 CROP PRODUCTION COSTS 114.58 179.72 223,550 419.42 231.69
NON-IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
99 CORN 7 100 118 39.3
100 GRAIN SORGHUM
101 SOYBEANS
102 SUNFLOWERS
103 WHEAT 4 105 93 40.9 14 448 124 34.4 586 29.7
104 OTHER CROPS
105 ALFALFA
106 OTHER HAY & FORAGE 4 51
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 7 659 177 191.6 781 209.7
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 10
122 DAIRY COWS
123 EWES
124 SOWS
125 BEEF PURCH. FOR RESALE SALES 8
126 SWINE PURCH. FOR RESALE SALES
127 TURKEYS
|
2005 DATA - NW KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY Farm Size by Census Acres 1,000 - 1,999 ACRES 2,000 - 4,999 ACRES
50 FARMS 91 FARMS
ITEM PER FARM PER FARM
1 BEEF 31,398 74,183
2 DAIRY AND MILK 5,517 -13
3 SHEEP 44 -3
4 SWINE 38
5 POULTRY AND EGGS 5,533 -4
6 OTHER LIVESTOCK -992 -20
7 CUSTOM FEEDING 3,351 1,073
8 FEED PURCHASED -9,275 -17,778
9 LIVESTOCK INCOME $ 35,575 $ 57,476
10 CORN 69,469 70,743
11 GRAIN SORGHUM 12,745 7,560
12 SOYBEANS 7,915 7,636
13 SUNFLOWERS 4,683 17,394
14 WHEAT 45,080 79,201
15 HAY AND FORAGE 7,258 5,194
16 OTHER CROP 2,705 1,319
17 GOVERNMENT PAYMENTS 57,091 86,465
18 CROP INSURANCE PROCEEDS 10,852 19,994
19 OTHER INCOME 16,420 15,871
20 VALUE OF FARM PRODUCTION $ 269,793 $ 368,852
21 HIRED LABOR 4,509 12,336
22 MACHINERY REPAIRS 16,236 24,476
23 IRRIGATION REPAIRS 2,419 2,993
24 BUILDING REPAIRS 1,033 1,594
25 INTEREST PAID 19,437 23,007
26 SEED-OTHER CROP EXPENSE 17,328 21,276
27 CROP INSURANCE 8,689 12,637
28 FERTILIZER-LIME 23,091 32,103
29 MACHINE HIRE 13,573 17,968
30 ORGANIZATION FEE, PUBLICATION 2,500 3,773
31 VET-MED-DRUGS 1,819 2,482
32 CROP STORAGE-MARKETING 1,647 1,534
33 LIVESTOCK MARKETING-BREEDING 1,372 2,281
34 DAIRY EXPENSE
35 GAS-FUEL-OIL 15,956 20,945
36 IRRIGATION ENERGY 20,410 23,597
37 REAL ESTATE TAXES 3,909 5,462
38 PERSONAL PROPERTY TAXES 85 277
39 GENERAL FARM INSURANCE 4,754 6,807
40 UTILITIES 2,915 3,302
41 CASH FARM RENT 12,581 22,204
42 HERBICIDE-INSECTICIDE 18,411 26,055
43 CONSERVATION 226 448
44 AUTO EXPENSE 1,503 1,477
45 TOTAL OPERATING EXPENSE $ 194,402 $ 269,033
46 DEPRECIATION-MACHINERY 20,544 27,677
47 DEPRECIATION-BUILDINGS 1,816 1,891
48 TOTAL FARM EXPENSE $ 216,762 $ 298,601
49 NET FARM INCOME $ 53,031 $ 70,251
50 UNPAID FAMILY LABOR 2,250 3,684
51 UNPAID OPERATOR LABOR 18,630 19,938
52 MANAGEMENT CHARGE 12,599 17,354
53 CURRENT ASSET CHARGE - 8% 9,756 13,273
54 NONCURRENT ASSET CHARGE - 8% 34,025 52,011
55 RETURN LABOR-MANAGEMENT 7,000 1,283
56 RETURN TO CAPITAL 38,989 52,282
57 ASSET TURNOVER RATIO .3185 .3132
58 OPERATING PROFIT MARGIN RATIO .1445 .1417
59 % RETURN ON ASSETS .0460 .0444
60 % RETURN ON EQUITY .0357 .0359
61 TOTAL EXPENSE RATIO .8034 .8095
62 ADJUSTED TOTAL EXPENSE RATIO .9275 .9206
63 ECONOMIC TOTAL EXPENSE RATIO 1.0898 1.0976
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 189,479 238,906 296,315 338,115
65 NONCURRENT ASSETS 627,815 637,777 846,506 874,304
66 CURRENT LIABILITIES 85,861 98,615 146,689 155,926
67 NONCURRENT LIABILITIES 202,311 212,666 204,721 215,806
68 CURRENT RATIO 2.21 2.42 2.02 2.17
69 DEBT TO ASSET RATIO .35 .36 .31 .31
|
2005 DATA - NW 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 25,527 49,481
71 MACHINERY AND EQUIPMENT 74,822 100,223
72 MOTOR VEHICLES & LISTED PROPE 89,411 114,364
73 BUILDINGS 17,626 19,935
74 OWNED LAND 413,346 607,358
75 TOTAL ASSETS 846,989 1,177,619
76 NET WORTH 547,262 816,048
LABOR
77 NUMBER OF OPERATORS .69 .73
78 NUMBER OF WORKERS .92 1.33
79 TOTAL WORK DAYS 232 337
80 VALUE FARM PRODUCTION/WORKER 291,984 275,805
81 NET FARM INCOME/WORKER 57,393 52,529
PER OPERATOR BASIS
82 TOTAL ASSETS 1,227,520 1,594,693
83 VALUE OF FARM PRODUCTION 391,005 499,486
84 NET FARM INCOME 76,857 95,131
OTHER FACTORS
85 % CROP ACRES IRRIGATED 24.93 18.92
86 % TILLABLE LAND 87.38 69.63
87 CROP MACH COST/TOT EXPENSE(%) 28.97 30.85
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 1556 50 706 46 1008 45 3186 91 1253 80 2181 87
89 NON-IRRIGATED CROP ACRES 1021 50 379 46 781 43 1819 90 671 78 1357 82
90 IRRIGATED CROP ACRES 565 30 297 23 389 26 637 60 317 41 615 41
91 TOTAL CROP ACRES 1360 50 528 46 972 45 2243 90 838 78 1665 82
92 PASTURE ACRES 669 29 324 24 646 18 1325 65 601 56 1009 52
93 FARMSTEAD ACRES 28 15 28 15 45 42 33 35 50 15
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 1360 1014 2219 1710
95 CROP MACHINERY INVESTMENT 152,376 112.05 150.20 196,631 88.63 115.02
96 CROP MACHINERY COST 62,788 46.17 61.89 92,118 41.52 53.88
97 GROSS CROP VALUE 274,728 202.03 270.80 356,213 158.79 206.08
98 CROP PRODUCTION COSTS 170,398 125.31 167.96 239,346 107.88 140.00
NON-IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
99 CORN 20 247 99 47.0 247 45.9 48 330 177 36.4 316 50.8
100 GRAIN SORGHUM 16 201 142 72.9 149 75.7 40 206 133 62.2 162 60.3
101 SOYBEANS
102 SUNFLOWERS 4 170 13 201 193 11.5
103 WHEAT 49 466 158 32.2 385 35.4 90 896 364 31.8 666 31.3
104 OTHER CROPS 8 57 60 40
105 ALFALFA 4 109 15 51 38 4.0 44 12.9
106 OTHER HAY & FORAGE 11 86 61 78 32 207 108 170
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 22 444 218 188.5 361 197.8 50 379 192 178.5 377 194.5
111 GRAIN SORGHUM 5 96 63 102.3
112 SOYBEANS 11 141 116 55.3 124 50.8 18 156 109 53.5 152 57.3
113 SUNFLOWERS 11 116 108 19.3 65 20.3 25 235 169 18.9 199 19.5
114 WHEAT 14 178 122 38.6 140 31.5 35 206 159 46.9 183 47.7
115 OTHER CROPS 6 115 46 101 10 148 111 131
116 ALFALFA 4 67 6 158 95 4.8 142 5.3
117 OTHER HAY & FORAGE 7 121 118 64 14 164 190
118 VEGETABLES
119 TRUCK CROPS
120 FRUIT - FLOWERS - TREES
AVERAGE LIVESTOCK INVENTORIES AND SALES
121 BEEF COWS 15 27
122 DAIRY COWS 2
123 EWES
124 SOWS
125 BEEF PURCH. FOR RESALE SALES 31 46
126 SWINE PURCH. FOR RESALE SALES
127 TURKEYS
|
2005 DATA - NW KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY Farm Size by Census Acres > 5,000 ACRES
21 FARMS
ITEM PER FARM PER FARM
1 BEEF 200,868
2 DAIRY AND MILK
3 SHEEP
4 SWINE
5 POULTRY AND EGGS
6 OTHER LIVESTOCK -1,185
7 CUSTOM FEEDING 3,258
8 FEED PURCHASED -72,851
9 LIVESTOCK INCOME $ 130,091
10 CORN 94,032
11 GRAIN SORGHUM 41,526
12 SOYBEANS 8,862
13 SUNFLOWERS 34,370
14 WHEAT 149,626
15 HAY AND FORAGE 10,315
16 OTHER CROP 3,224
17 GOVERNMENT PAYMENTS 156,674
18 CROP INSURANCE PROCEEDS 35,642
19 OTHER INCOME 48,398
20 VALUE OF FARM PRODUCTION $ 712,762
21 HIRED LABOR 36,391
22 MACHINERY REPAIRS 38,813
23 IRRIGATION REPAIRS 1,852
24 BUILDING REPAIRS 2,497
25 INTEREST PAID 51,327
26 SEED-OTHER CROP EXPENSE 43,978
27 CROP INSURANCE 23,914
28 FERTILIZER-LIME 74,780
29 MACHINE HIRE 52,638
30 ORGANIZATION FEE, PUBLICATION 7,236
31 VET-MED-DRUGS 4,250
32 CROP STORAGE-MARKETING 5,791
33 LIVESTOCK MARKETING-BREEDING 4,802
34 DAIRY EXPENSE
35 GAS-FUEL-OIL 35,481
36 IRRIGATION ENERGY 8,794
37 REAL ESTATE TAXES 9,798
38 PERSONAL PROPERTY TAXES 969
39 GENERAL FARM INSURANCE 9,319
40 UTILITIES 6,257
41 CASH FARM RENT 49,434
42 HERBICIDE-INSECTICIDE 45,526
43 CONSERVATION 280
44 AUTO EXPENSE 2,696
45 TOTAL OPERATING EXPENSE $ 516,822
46 DEPRECIATION-MACHINERY 49,208
47 DEPRECIATION-BUILDINGS 7,762
48 TOTAL FARM EXPENSE $ 573,791
49 NET FARM INCOME $ 138,970
50 UNPAID FAMILY LABOR 3,536
51 UNPAID OPERATOR LABOR 26,871
52 MANAGEMENT CHARGE 33,797
53 CURRENT ASSET CHARGE - 8% 32,870
54 NONCURRENT ASSET CHARGE - 8% 81,795
55 RETURN LABOR-MANAGEMENT 20,769
56 RETURN TO CAPITAL 126,092
57 ASSET TURNOVER RATIO .3244
58 OPERATING PROFIT MARGIN RATIO .1769
59 % RETURN ON ASSETS .0574
60 % RETURN ON EQUITY .0522
61 TOTAL EXPENSE RATIO .8050
62 ADJUSTED TOTAL EXPENSE RATIO .8951
63 ECONOMIC TOTAL EXPENSE RATIO 1.0560
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 699,381 687,397
65 NONCURRENT ASSETS 1,448,734 1,558,819
66 CURRENT LIABILITIES 295,619 269,399
67 NONCURRENT LIABILITIES 465,791 496,882
68 CURRENT RATIO 2.37 2.55
69 DEBT TO ASSET RATIO .35 .34
|
2005 DATA - NW KANSAS
ANALYSIS OF THE FARM BUSINESS
SORTED BY Farm Size by Census Acres > 5,000 ACRES
AVERAGE ASSET & NET WORTH VALUES
70 BREEDING LIVESTOCK 136,639
71 MACHINERY AND EQUIPMENT 148,587
72 MOTOR VEHICLES & LISTED PROPE 186,282
73 BUILDINGS 74,362
74 OWNED LAND 1,049,017
75 TOTAL ASSETS 2,197,166
76 NET WORTH 1,433,320
LABOR
77 NUMBER OF OPERATORS .99
78 NUMBER OF WORKERS 2.50
79 TOTAL WORK DAYS 634
80 VALUE FARM PRODUCTION/WORKER 284,563
81 NET FARM INCOME/WORKER 55,482
PER OPERATOR BASIS
82 TOTAL ASSETS 2,207,678
83 VALUE OF FARM PRODUCTION 716,172
84 NET FARM INCOME 139,635
OTHER FACTORS
85 % CROP ACRES IRRIGATED 5.09
86 % TILLABLE LAND 61.78
87 CROP MACH COST/TOT EXPENSE(%) 27.97
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 6820 21 2528 18 4885 20
89 NON-IRRIGATED CROP ACRES 3999 21 1714 18 2656 20
90 IRRIGATED CROP ACRES 409 11 254 5 294 11
91 TOTAL CROP ACRES 4213 21 1784 18 2818 20
92 PASTURE ACRES 3611 15 1110 12 3142 13
93 FARMSTEAD ACRES 116 5
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 4213 3325
95 CROP MACHINERY INVESTMENT 296,890 70.46 89.28
96 CROP MACHINERY COST 160,467 38.09 48.26
97 GROSS CROP VALUE 548,007 130.06 164.80
98 CROP PRODUCTION COSTS 433,540 102.90 130.38
NON-IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
99 CORN 15 968 507 59.3 562 57.2
100 GRAIN SORGHUM 13 684 750 59.0 439 64.0
101 SOYBEANS
102 SUNFLOWERS 4 1127 603 14.4
103 WHEAT 21 1565 706 32.9 1078 34.5
104 OTHER CROPS
105 ALFALFA 8 137 119 3.3 103 3.6
106 OTHER HAY & FORAGE 14 141 89 105
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 7 286 204 177.9
111 GRAIN SORGHUM
112 SOYBEANS 4 203
113 SUNFLOWERS
114 WHEAT 6 112 107 29.9
115 OTHER CROPS
116 ALFALFA
117 OTHER HAY & FORAGE 6 98 70
118 VEGETABLES
119 TRUCK CROPS
120 FRUIT - FLOWERS - TREES
AVERAGE LIVESTOCK INVENTORIES AND SALES
121 BEEF COWS 72
122 DAIRY COWS
123 EWES
124 SOWS
125 BEEF PURCH. FOR RESALE SALES 193
126 SWINE PURCH. FOR RESALE SALES
127 TURKEYS
|
|