|
Back
|
Printer
Friendly Version |
2005 DATA - SW KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY TOTAL CROP ACRES < 501 ACRES 501 - 1,000 ACRES
13 FARMS 19 FARMS
ITEM PER FARM PER FARM
1 BEEF 43,038 30,124
2 DAIRY AND MILK -123 -8
3 SHEEP 262
4 SWINE
5 POULTRY AND EGGS
6 OTHER LIVESTOCK 11,903 235
7 CUSTOM FEEDING 3,227 19
8 FEED PURCHASED -8,357 -7,699
9 LIVESTOCK INCOME $ 49,949 $ 22,671
10 CORN 9,800 5,906
11 GRAIN SORGHUM 2,458 9,099
12 SOYBEANS 1,667
13 SUNFLOWERS
14 WHEAT 7,389 28,586
15 HAY AND FORAGE 7,129 7,174
16 OTHER CROP
17 GOVERNMENT PAYMENTS 11,103 20,682
18 CROP INSURANCE PROCEEDS 122 2,402
19 OTHER INCOME 1,389 8,753
20 VALUE OF FARM PRODUCTION $ 91,006 $ 105,275
21 HIRED LABOR 552 5,808
22 MACHINERY REPAIRS 7,109 12,307
23 IRRIGATION REPAIRS 1,845 300
24 BUILDING REPAIRS 599 2,499
25 INTEREST PAID 8,015 7,810
26 SEED-OTHER CROP EXPENSE 2,919 2,904
27 CROP INSURANCE 1,029 2,329
28 FERTILIZER-LIME 4,553 8,956
29 MACHINE HIRE 4,205 12,399
30 ORGANIZATION FEE, PUBLICATION 2,141 2,052
31 VET-MED-DRUGS 2,075 2,272
32 CROP STORAGE-MARKETING 469 2,305
33 LIVESTOCK MARKETING-BREEDING 1,162 215
34 DAIRY EXPENSE 5
35 GAS-FUEL-OIL 5,189 9,576
36 IRRIGATION ENERGY 3,075 1,567
37 REAL ESTATE TAXES 3,101 3,670
38 PERSONAL PROPERTY TAXES 466 1,222
39 GENERAL FARM INSURANCE 1,564 3,060
40 UTILITIES 2,271 2,818
41 CASH FARM RENT 8,268 5,591
42 HERBICIDE-INSECTICIDE 3,861 6,232
43 CONSERVATION 104 8
44 AUTO EXPENSE 1,477 1,350
45 TOTAL OPERATING EXPENSE $ 66,049 $ 97,254
46 DEPRECIATION-MACHINERY 5,919 7,047
47 DEPRECIATION-BUILDINGS 687 591
48 TOTAL FARM EXPENSE $ 72,654 $ 104,891
49 NET FARM INCOME $ 18,352 $ 384
50 UNPAID FAMILY LABOR 692 1,658
51 UNPAID OPERATOR LABOR 21,808 23,021
52 MANAGEMENT CHARGE 5,436 2,882
53 CURRENT ASSET CHARGE - 8% 5,496 7,403
54 NONCURRENT ASSET CHARGE - 8% 32,210 28,574
55 RETURN LABOR-MANAGEMENT -20,046 -37,251
56 RETURN TO CAPITAL -1,569 -19,367
57 ASSET TURNOVER RATIO .1442 .1880
58 OPERATING PROFIT MARGIN RATIO -.0172 -.1840
59 % RETURN ON ASSETS -.0025 -.0346
60 % RETURN ON EQUITY -.0203 -.0604
61 TOTAL EXPENSE RATIO .7983 .9964
62 ADJUSTED TOTAL EXPENSE RATIO 1.1053 1.2582
63 ECONOMIC TOTAL EXPENSE RATIO 1.5196 1.5999
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 144,072 171,320 112,426 136,479
65 NONCURRENT ASSETS 470,505 476,728 433,767 437,185
66 CURRENT LIABILITIES 85,865 92,134 31,769 32,064
67 NONCURRENT LIABILITIES 63,953 78,035 79,957 76,653
68 CURRENT RATIO 1.68 1.86 3.54 4.26
69 DEBT TO ASSET RATIO .24 .26 .20 .19
|
2005 DATA - SW KANSAS
ANALYSIS OF THE FARM BUSINESS
SORTED BY TOTAL CROP ACRES < 501 ACRES 501 - 1,000 ACRES
AVERAGE ASSET & NET WORTH VALUES
70 BREEDING LIVESTOCK 38,896 28,490
71 MACHINERY AND EQUIPMENT 21,251 35,805
72 MOTOR VEHICLES & LISTED PROPE 31,334 44,321
73 BUILDINGS 7,063 7,730
74 OWNED LAND 404,321 335,516
75 TOTAL ASSETS 631,312 559,929
76 NET WORTH 471,318 449,708
LABOR
77 NUMBER OF OPERATORS .80 .85
78 NUMBER OF WORKERS .85 1.14
79 TOTAL WORK DAYS 51 114
80 VALUE FARM PRODUCTION/WORKER 106,584 92,176
81 NET FARM INCOME/WORKER 21,493 336
PER OPERATOR BASIS
82 TOTAL ASSETS 781,624 656,707
83 VALUE OF FARM PRODUCTION 112,674 123,471
84 NET FARM INCOME 22,721 450
OTHER FACTORS
85 % CROP ACRES IRRIGATED 17.27 9.83
86 % TILLABLE LAND 15.74 52.57
87 CROP MACH COST/TOT EXPENSE(%) 21.93 32.11
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 1605 13 1268 13 399 11 1473 19 1179 16 608 15
89 NON-IRRIGATED CROP ACRES 247 11 138 11 698 19 404 16 454 15
90 IRRIGATED CROP ACRES 207 7 192 5
91 TOTAL CROP ACRES 274 12 150 11 326 5 774 19 464 16 486 15
92 PASTURE ACRES 1946 9 1846 8 458 6 1205 11 1269 9
93 FARMSTEAD ACRES 13 5 11 5 4 5 3 5
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 253 168 774 472
95 CROP MACHINERY INVESTMENT 33,760 133.64 200.64 58,585 75.64 124.11
96 CROP MACHINERY COST 15,936 63.08 94.71 33,678 43.49 71.35
97 GROSS CROP VALUE 76,591 303.19 455.19 94,010 121.39 199.17
98 CROP PRODUCTION COSTS 39,040 142.66 214.17 70,608 91.17 149.59
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 9 171 156 82.3 89 78.9
101 SOYBEANS
102 SUNFLOWERS
103 WHEAT 6 119 47 36.6 132 39.3 17 330 235 39.1 200 37.3
104 OTHER CROPS
105 ALFALFA
106 OTHER HAY & FORAGE 8 66 41
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 4 112
117 OTHER HAY & FORAGE
118 VEGETABLES
119 TRUCK CROPS
120 FRUIT - FLOWERS - TREES
AVERAGE LIVESTOCK INVENTORIES AND SALES
121 BEEF COWS 3 15
122 DAIRY COWS
123 EWES
124 SOWS
125 BEEF PURCH. FOR RESALE SALES 131 52
126 SWINE PURCH. FOR RESALE SALES
127 TURKEYS
|
2005 DATA - SW KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY TOTAL CROP ACRES 1,001 - 1,500 ACRES 1,501 - 2,000 ACRES
29 FARMS 22 FARMS
ITEM PER FARM PER FARM
1 BEEF 33,058 68,596
2 DAIRY AND MILK 10,970
3 SHEEP -34 8,724
4 SWINE
5 POULTRY AND EGGS
6 OTHER LIVESTOCK -142 -3,792
7 CUSTOM FEEDING 3,112
8 FEED PURCHASED -11,212 -27,509
9 LIVESTOCK INCOME $ 24,783 $ 56,990
10 CORN 25,073 15,952
11 GRAIN SORGHUM 13,398 18,895
12 SOYBEANS 7,533 16,472
13 SUNFLOWERS 686
14 WHEAT 44,782 94,762
15 HAY AND FORAGE 651 4,309
16 OTHER CROP 1,911 3,612
17 GOVERNMENT PAYMENTS 37,123 53,255
18 CROP INSURANCE PROCEEDS 3,974 11,475
19 OTHER INCOME 38,924 4,917
20 VALUE OF FARM PRODUCTION $ 198,837 $ 280,638
21 HIRED LABOR 13,585 16,437
22 MACHINERY REPAIRS 19,647 35,762
23 IRRIGATION REPAIRS 6,366 2,845
24 BUILDING REPAIRS 1,908 1,499
25 INTEREST PAID 8,821 16,991
26 SEED-OTHER CROP EXPENSE 12,611 14,057
27 CROP INSURANCE 4,485 10,455
28 FERTILIZER-LIME 18,278 34,706
29 MACHINE HIRE 13,054 14,787
30 ORGANIZATION FEE, PUBLICATION 3,353 3,366
31 VET-MED-DRUGS 1,743 4,802
32 CROP STORAGE-MARKETING 97 53
33 LIVESTOCK MARKETING-BREEDING 1,539 2,810
34 DAIRY EXPENSE 127
35 GAS-FUEL-OIL 12,879 19,260
36 IRRIGATION ENERGY 9,185 14,682
37 REAL ESTATE TAXES 4,817 6,893
38 PERSONAL PROPERTY TAXES 853 934
39 GENERAL FARM INSURANCE 4,731 5,380
40 UTILITIES 4,113 4,641
41 CASH FARM RENT 3,002 13,209
42 HERBICIDE-INSECTICIDE 16,775 21,292
43 CONSERVATION 339 34
44 AUTO EXPENSE 836 537
45 TOTAL OPERATING EXPENSE $ 163,016 $ 245,559
46 DEPRECIATION-MACHINERY 18,622 19,835
47 DEPRECIATION-BUILDINGS 1,499 2,342
48 TOTAL FARM EXPENSE $ 183,136 $ 267,736
49 NET FARM INCOME $ 15,701 $ 12,901
50 UNPAID FAMILY LABOR 1,552 1,023
51 UNPAID OPERATOR LABOR 26,814 26,755
52 MANAGEMENT CHARGE 6,958 7,301
53 CURRENT ASSET CHARGE - 8% 12,943 4,007
54 NONCURRENT ASSET CHARGE - 8% 45,787 53,043
55 RETURN LABOR-MANAGEMENT -44,580 -45,172
56 RETURN TO CAPITAL -10,801 -5,185
57 ASSET TURNOVER RATIO .2222 .2603
58 OPERATING PROFIT MARGIN RATIO -.0543 -.0185
59 % RETURN ON ASSETS -.0121 -.0048
60 % RETURN ON EQUITY -.0267 -.0311
61 TOTAL EXPENSE RATIO .9210 .9540
62 ADJUSTED TOTAL EXPENSE RATIO 1.0987 1.0790
63 ECONOMIC TOTAL EXPENSE RATIO 1.3940 1.2823
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 204,407 200,029 244,059 262,797
65 NONCURRENT ASSETS 676,571 708,355 803,312 845,717
66 CURRENT LIABILITIES 41,429 39,444 179,117 227,560
67 NONCURRENT LIABILITIES 116,426 123,817 155,243 167,710
68 CURRENT RATIO 4.93 5.07 1.36 1.15
69 DEBT TO ASSET RATIO .18 .18 .32 .36
|
2005 DATA - SW KANSAS
ANALYSIS OF THE FARM BUSINESS
SORTED BY TOTAL CROP ACRES 1,001 - 1,500 ACRES 1,501 - 2,000 ACRES
AVERAGE ASSET & NET WORTH VALUES
70 BREEDING LIVESTOCK 36,439 55,179
71 MACHINERY AND EQUIPMENT 90,868 125,175
72 MOTOR VEHICLES & LISTED PROPE 80,654 92,758
73 BUILDINGS 17,680 29,653
74 OWNED LAND 450,860 556,940
75 TOTAL ASSETS 894,681 1,077,943
76 NET WORTH 734,123 713,128
LABOR
77 NUMBER OF OPERATORS .99 .99
78 NUMBER OF WORKERS 1.49 1.49
79 TOTAL WORK DAYS 181 227
80 VALUE FARM PRODUCTION/WORKER 133,171 188,233
81 NET FARM INCOME/WORKER 10,516 8,653
PER OPERATOR BASIS
82 TOTAL ASSETS 900,895 1,087,832
83 VALUE OF FARM PRODUCTION 200,218 283,212
84 NET FARM INCOME 15,810 13,019
OTHER FACTORS
85 % CROP ACRES IRRIGATED 19.71 16.17
86 % TILLABLE LAND 67.35 76.91
87 CROP MACH COST/TOT EXPENSE(%) 28.24 33.55
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 1832 29 1130 23 1180 23 2255 22 1142 21 1423 18
89 NON-IRRIGATED CROP ACRES 1026 28 673 23 697 19 1454 22 751 21 901 18
90 IRRIGATED CROP ACRES 470 15 411 9 373 9 386 16 250 11 380 9
91 TOTAL CROP ACRES 1234 29 834 23 754 22 1734 22 882 21 1091 18
92 PASTURE ACRES 1104 15 604 11 1416 7 757 15 489 11 664 9
93 FARMSTEAD ACRES 88 9 18 9 17 6 19 5
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 1234 822 1734 1156
95 CROP MACHINERY INVESTMENT 147,979 119.94 179.92 191,756 110.57 165.91
96 CROP MACHINERY COST 51,715 41.92 62.88 89,838 51.80 77.73
97 GROSS CROP VALUE 188,440 152.73 229.12 263,407 151.89 227.91
98 CROP PRODUCTION COSTS 143,251 116.11 174.17 241,815 139.44 209.23
NON-IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
99 CORN 4 98
100 GRAIN SORGHUM 14 214 179 76.4 153 72.7 15 283 151 73.7 288 65.6
101 SOYBEANS
102 SUNFLOWERS
103 WHEAT 26 484 270 40.8 407 39.5 22 630 325 39.9 433 39.2
104 OTHER CROPS
105 ALFALFA
106 OTHER HAY & FORAGE 7 76 89 6 59 69
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 9 250 237 172.3 7 208 290 191.6
111 GRAIN SORGHUM 5 130 6 136 112 102.5
112 SOYBEANS 8 163 140 50.6 5 211 152 56.4
113 SUNFLOWERS
114 WHEAT 8 262 218 45.5 306 48.5 8 177 166 46.3 147 53.2
115 OTHER CROPS
116 ALFALFA 5 167 144 3.8
117 OTHER HAY & FORAGE 5 46 46
118 VEGETABLES
119 TRUCK CROPS
120 FRUIT - FLOWERS - TREES
AVERAGE LIVESTOCK INVENTORIES AND SALES
121 BEEF COWS 24 24
122 DAIRY COWS
123 EWES
124 SOWS
125 BEEF PURCH. FOR RESALE SALES 35 75
126 SWINE PURCH. FOR RESALE SALES
127 TURKEYS
|
2005 DATA - SW KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY TOTAL CROP ACRES 2,001 - 2,500 ACRES 2,501 - 3,000 ACRES
8 FARMS 14 FARMS
ITEM PER FARM PER FARM
1 BEEF 37,057 62,243
2 DAIRY AND MILK
3 SHEEP
4 SWINE -126
5 POULTRY AND EGGS
6 OTHER LIVESTOCK -1,756 -138
7 CUSTOM FEEDING
8 FEED PURCHASED -8,226 -13,062
9 LIVESTOCK INCOME $ 26,949 $ 49,044
10 CORN 10,437 37,000
11 GRAIN SORGHUM 18,943 28,666
12 SOYBEANS 6,638 6,811
13 SUNFLOWERS
14 WHEAT 81,035 76,997
15 HAY AND FORAGE 25,902 958
16 OTHER CROP -837
17 GOVERNMENT PAYMENTS 47,777 72,145
18 CROP INSURANCE PROCEEDS 6,132 8,737
19 OTHER INCOME 5,520 15,431
20 VALUE OF FARM PRODUCTION $ 229,334 $ 294,952
21 HIRED LABOR 29,969 30,513
22 MACHINERY REPAIRS 31,040 23,541
23 IRRIGATION REPAIRS 1,172 2,154
24 BUILDING REPAIRS 711 2,588
25 INTEREST PAID 17,096 8,721
26 SEED-OTHER CROP EXPENSE 7,462 13,460
27 CROP INSURANCE 6,998 8,441
28 FERTILIZER-LIME 16,829 29,425
29 MACHINE HIRE 14,279 12,330
30 ORGANIZATION FEE, PUBLICATION 2,723 4,684
31 VET-MED-DRUGS 3,835 2,801
32 CROP STORAGE-MARKETING 549
33 LIVESTOCK MARKETING-BREEDING 410 631
34 DAIRY EXPENSE
35 GAS-FUEL-OIL 25,968 22,985
36 IRRIGATION ENERGY 4,967 9,594
37 REAL ESTATE TAXES 4,153 6,141
38 PERSONAL PROPERTY TAXES 2,500 1,579
39 GENERAL FARM INSURANCE 6,473 4,401
40 UTILITIES 8,035 4,067
41 CASH FARM RENT 8,991 5,141
42 HERBICIDE-INSECTICIDE 15,703 24,127
43 CONSERVATION 213
44 AUTO EXPENSE 646 1,627
45 TOTAL OPERATING EXPENSE $ 209,960 $ 219,712
46 DEPRECIATION-MACHINERY 16,517 24,646
47 DEPRECIATION-BUILDINGS 1,015 2,014
48 TOTAL FARM EXPENSE $ 227,491 $ 246,372
49 NET FARM INCOME $ 1,842 $ 48,580
50 UNPAID FAMILY LABOR
51 UNPAID OPERATOR LABOR 25,313 28,929
52 MANAGEMENT CHARGE 5,961 14,651
53 CURRENT ASSET CHARGE - 8% 2,880 24,341
54 NONCURRENT ASSET CHARGE - 8% 47,350 54,973
55 RETURN LABOR-MANAGEMENT -48,387 -30,734
56 RETURN TO CAPITAL -12,335 13,722
57 ASSET TURNOVER RATIO .2546 .2587
58 OPERATING PROFIT MARGIN RATIO -.0538 .0465
59 % RETURN ON ASSETS -.0137 .0120
60 % RETURN ON EQUITY -.0469 .0050
61 TOTAL EXPENSE RATIO .9920 .8353
62 ADJUSTED TOTAL EXPENSE RATIO 1.1283 .9830
63 ECONOMIC TOTAL EXPENSE RATIO 1.3474 1.2520
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 183,865 209,442 362,727 370,456
65 NONCURRENT ASSETS 655,710 752,641 760,931 786,116
66 CURRENT LIABILITIES 137,573 183,744 59,454 65,198
67 NONCURRENT LIABILITIES 123,130 101,465 85,812 86,916
68 CURRENT RATIO 1.34 1.14 6.10 5.68
69 DEBT TO ASSET RATIO .31 .30 .13 .13
|
2005 DATA - SW KANSAS
ANALYSIS OF THE FARM BUSINESS
SORTED BY TOTAL CROP ACRES 2,001 - 2,500 ACRES 2,501 - 3,000 ACRES
AVERAGE ASSET & NET WORTH VALUES
70 BREEDING LIVESTOCK 7,696 27,339
71 MACHINERY AND EQUIPMENT 68,192 82,206
72 MOTOR VEHICLES & LISTED PROPE 103,131 122,690
73 BUILDINGS 10,826 21,403
74 OWNED LAND 502,553 506,958
75 TOTAL ASSETS 900,829 1,140,115
76 NET WORTH 627,872 991,425
LABOR
77 NUMBER OF OPERATORS .93 1.07
78 NUMBER OF WORKERS 1.78 1.45
79 TOTAL WORK DAYS 303 357
80 VALUE FARM PRODUCTION/WORKER 128,299 202,418
81 NET FARM INCOME/WORKER 1,031 33,339
PER OPERATOR BASIS
82 TOTAL ASSETS 960,884 1,064,107
83 VALUE OF FARM PRODUCTION 244,623 275,288
84 NET FARM INCOME 1,965 45,341
OTHER FACTORS
85 % CROP ACRES IRRIGATED 11.18 9.69
86 % TILLABLE LAND 80.47 78.63
87 CROP MACH COST/TOT EXPENSE(%) 37.92 37.64
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 2859 8 1011 8 1848 8 3449 14 1316 13 2227 14
89 NON-IRRIGATED CROP ACRES 2044 8 664 8 1379 8 2449 14 953 13 1564 14
90 IRRIGATED CROP ACRES 412 5 460 8 424 7
91 TOTAL CROP ACRES 2301 8 783 8 1518 8 2712 14 1007 13 1776 14
92 PASTURE ACRES 744 6 1026 10 495 8 900 7
93 FARMSTEAD ACRES 10 5 10 5
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 2301 1385 2712 1631
95 CROP MACHINERY INVESTMENT 152,226 66.16 109.90 192,200 70.87 117.86
96 CROP MACHINERY COST 86,266 37.49 62.28 92,739 34.20 56.87
97 GROSS CROP VALUE 308,775 134.20 222.93 325,850 120.16 199.82
98 CROP PRODUCTION COSTS 191,756 83.34 138.44 229,821 84.75 140.93
NON-IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
99 CORN 4 110 110 56.6
100 GRAIN SORGHUM 5 296 152 49.1 12 326 150 57.0 286 57.2
101 SOYBEANS
102 SUNFLOWERS
103 WHEAT 8 809 225 28.3 612 34.4 14 1021 302 42.3 822 37.6
104 OTHER CROPS
105 ALFALFA
106 OTHER HAY & FORAGE 4 123 93
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 4 473 397 186.5
111 GRAIN SORGHUM 5 174 115 97.0
112 SOYBEANS 4 124 124 52.3
113 SUNFLOWERS
114 WHEAT 5 99 87 55.5
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 4 15
122 DAIRY COWS
123 EWES
124 SOWS
125 BEEF PURCH. FOR RESALE SALES 140 116
126 SWINE PURCH. FOR RESALE SALES
127 TURKEYS
|
2005 DATA - SW KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY TOTAL CROP ACRES > 3,501 ACRES
14 FARMS
ITEM PER FARM PER FARM
1 BEEF 44,530
2 DAIRY AND MILK
3 SHEEP -39
4 SWINE
5 POULTRY AND EGGS
6 OTHER LIVESTOCK -13
7 CUSTOM FEEDING 36,482
8 FEED PURCHASED -18,733
9 LIVESTOCK INCOME $ 62,227
10 CORN 103,820
11 GRAIN SORGHUM 27,422
12 SOYBEANS 8,503
13 SUNFLOWERS
14 WHEAT 109,812
15 HAY AND FORAGE 14,801
16 OTHER CROP 46,588
17 GOVERNMENT PAYMENTS 146,828
18 CROP INSURANCE PROCEEDS 25,470
19 OTHER INCOME 31,279
20 VALUE OF FARM PRODUCTION $ 576,751
21 HIRED LABOR 40,831
22 MACHINERY REPAIRS 24,811
23 IRRIGATION REPAIRS 2,657
24 BUILDING REPAIRS 2,645
25 INTEREST PAID 25,582
26 SEED-OTHER CROP EXPENSE 22,648
27 CROP INSURANCE 8,309
28 FERTILIZER-LIME 56,832
29 MACHINE HIRE 94,035
30 ORGANIZATION FEE, PUBLICATION 5,431
31 VET-MED-DRUGS 6,333
32 CROP STORAGE-MARKETING 13,320
33 LIVESTOCK MARKETING-BREEDING 780
34 DAIRY EXPENSE
35 GAS-FUEL-OIL 34,116
36 IRRIGATION ENERGY 38,986
37 REAL ESTATE TAXES 8,611
38 PERSONAL PROPERTY TAXES 1,872
39 GENERAL FARM INSURANCE 7,609
40 UTILITIES 9,483
41 CASH FARM RENT 29,737
42 HERBICIDE-INSECTICIDE 49,682
43 CONSERVATION 1,278
44 AUTO EXPENSE 549
45 TOTAL OPERATING EXPENSE $ 486,138
46 DEPRECIATION-MACHINERY 25,518
47 DEPRECIATION-BUILDINGS 1,726
48 TOTAL FARM EXPENSE $ 513,382
49 NET FARM INCOME $ 63,369
50 UNPAID FAMILY LABOR
51 UNPAID OPERATOR LABOR 31,821
52 MANAGEMENT CHARGE 18,413
53 CURRENT ASSET CHARGE - 8% 11,229
54 NONCURRENT ASSET CHARGE - 8% 73,402
55 RETURN LABOR-MANAGEMENT -21,263
56 RETURN TO CAPITAL 38,716
57 ASSET TURNOVER RATIO .4073
58 OPERATING PROFIT MARGIN RATIO .0671
59 % RETURN ON ASSETS .0273
60 % RETURN ON EQUITY .0124
61 TOTAL EXPENSE RATIO .8901
62 ADJUSTED TOTAL EXPENSE RATIO .9772
63 ECONOMIC TOTAL EXPENSE RATIO 1.1240
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 276,191 301,288
65 NONCURRENT ASSETS 1,118,795 1,135,565
66 CURRENT LIABILITIES 141,674 155,072
67 NONCURRENT LIABILITIES 203,878 215,426
68 CURRENT RATIO 1.95 1.94
69 DEBT TO ASSET RATIO .25 .26
|
2005 DATA - SW KANSAS
ANALYSIS OF THE FARM BUSINESS
SORTED BY TOTAL CROP ACRES > 3,501 ACRES
AVERAGE ASSET & NET WORTH VALUES
70 BREEDING LIVESTOCK 7,289
71 MACHINERY AND EQUIPMENT 105,881
72 MOTOR VEHICLES & LISTED PROPE 137,155
73 BUILDINGS 23,499
74 OWNED LAND 816,767
75 TOTAL ASSETS 1,415,920
76 NET WORTH 1,057,894
LABOR
77 NUMBER OF OPERATORS 1.17
78 NUMBER OF WORKERS 2.30
79 TOTAL WORK DAYS 510
80 VALUE FARM PRODUCTION/WORKER 250,761
81 NET FARM INCOME/WORKER 27,552
PER OPERATOR BASIS
82 TOTAL ASSETS 1,201,386
83 VALUE OF FARM PRODUCTION 489,364
84 NET FARM INCOME 53,767
OTHER FACTORS
85 % CROP ACRES IRRIGATED 12.96
86 % TILLABLE LAND 96.39
87 CROP MACH COST/TOT EXPENSE(%) 34.61
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 4556 14 1962 11 3014 14
89 NON-IRRIGATED CROP ACRES 3823 14 1688 11 2688 13
90 IRRIGATED CROP ACRES 1594 5 1267 5
91 TOTAL CROP ACRES 4392 14 1836 11 2949 14
92 PASTURE ACRES
93 FARMSTEAD ACRES
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 4392 2265
95 CROP MACHINERY INVESTMENT 235,693 53.66 104.04
96 CROP MACHINERY COST 177,694 40.46 78.44
97 GROSS CROP VALUE 507,215 115.49 223.89
98 CROP PRODUCTION COSTS 438,300 99.80 193.47
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 7 480 321 64.7
101 SOYBEANS
102 SUNFLOWERS
103 WHEAT 13 1354 503 27.4 1048 37.3
104 OTHER CROPS
105 ALFALFA
106 OTHER HAY & FORAGE 7 670 626 547
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 3
122 DAIRY COWS
123 EWES
124 SOWS
125 BEEF PURCH. FOR RESALE SALES 111
126 SWINE PURCH. FOR RESALE SALES
127 TURKEYS
|
|