|
Back
|
Printer
Friendly Version |
2005 DATA - SW KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY Farm Size by Census Acres 181 - 499 ACRES 500 - 999 ACRES
7 FARMS 11 FARMS
ITEM PER FARM PER FARM
1 BEEF 13,754 9,721
2 DAIRY AND MILK -15
3 SHEEP 201
4 SWINE
5 POULTRY AND EGGS
6 OTHER LIVESTOCK 64
7 CUSTOM FEEDING 4,992
8 FEED PURCHASED -4,115 -288
9 LIVESTOCK INCOME $ 14,896 $ 9,418
10 CORN 18,201 9,136
11 GRAIN SORGHUM 4,565 3,037
12 SOYBEANS 3,095
13 SUNFLOWERS
14 WHEAT 12,124 25,867
15 HAY AND FORAGE 956 7,203
16 OTHER CROP
17 GOVERNMENT PAYMENTS 15,427 15,698
18 CROP INSURANCE PROCEEDS 108 1,810
19 OTHER INCOME 1,781 1,887
20 VALUE OF FARM PRODUCTION $ 71,154 $ 74,055
21 HIRED LABOR 376 2,167
22 MACHINERY REPAIRS 7,238 5,714
23 IRRIGATION REPAIRS 769 78
24 BUILDING REPAIRS 440 1,555
25 INTEREST PAID 5,543 2,017
26 SEED-OTHER CROP EXPENSE 4,545 1,670
27 CROP INSURANCE 1,866 1,156
28 FERTILIZER-LIME 6,377 4,588
29 MACHINE HIRE 2,305 12,192
30 ORGANIZATION FEE, PUBLICATION 1,178 1,420
31 VET-MED-DRUGS 1,643 57
32 CROP STORAGE-MARKETING 871 967
33 LIVESTOCK MARKETING-BREEDING 988 69
34 DAIRY EXPENSE 9
35 GAS-FUEL-OIL 3,409 5,683
36 IRRIGATION ENERGY 5,710 1,597
37 REAL ESTATE TAXES 1,719 1,569
38 PERSONAL PROPERTY TAXES 306 437
39 GENERAL FARM INSURANCE 2,092 1,924
40 UTILITIES 1,704 2,159
41 CASH FARM RENT 1,455 2,901
42 HERBICIDE-INSECTICIDE 4,455 3,455
43 CONSERVATION
44 AUTO EXPENSE 1,574 1,289
45 TOTAL OPERATING EXPENSE $ 56,562 $ 54,671
46 DEPRECIATION-MACHINERY 5,076 4,429
47 DEPRECIATION-BUILDINGS 434 189
48 TOTAL FARM EXPENSE $ 62,072 $ 59,289
49 NET FARM INCOME $ 9,082 $ 14,766
50 UNPAID FAMILY LABOR
51 UNPAID OPERATOR LABOR 21,214 18,900
52 MANAGEMENT CHARGE 3,125 4,182
53 CURRENT ASSET CHARGE - 8% 361 3,418
54 NONCURRENT ASSET CHARGE - 8% 9,333 13,586
55 RETURN LABOR-MANAGEMENT -612 -2,238
56 RETURN TO CAPITAL -9,715 -6,298
57 ASSET TURNOVER RATIO .3108 .2944
58 OPERATING PROFIT MARGIN RATIO -.1365 -.0851
59 % RETURN ON ASSETS -.0424 -.0250
60 % RETURN ON EQUITY -.1259 -.0391
61 TOTAL EXPENSE RATIO .8724 .8006
62 ADJUSTED TOTAL EXPENSE RATIO 1.2144 1.1123
63 ECONOMIC TOTAL EXPENSE RATIO 1.3507 1.3419
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 63,560 65,947 46,737 66,474
65 NONCURRENT ASSETS 160,174 168,176 195,590 194,340
66 CURRENT LIABILITIES 64,295 56,194 12,900 14,854
67 NONCURRENT LIABILITIES 45,533 49,484 25,591 24,697
68 CURRENT RATIO .99 1.17 3.62 4.48
69 DEBT TO ASSET RATIO .49 .45 .16 .15
|
2005 DATA - SW 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 5,681 7,932
71 MACHINERY AND EQUIPMENT 18,837 27,727
72 MOTOR VEHICLES & LISTED PROPE 30,537 24,392
73 BUILDINGS 4,912 3,121
74 OWNED LAND 100,164 135,252
75 TOTAL ASSETS 228,928 251,571
76 NET WORTH 121,175 212,549
LABOR
77 NUMBER OF OPERATORS .78 .70
78 NUMBER OF WORKERS .78 .81
79 TOTAL WORK DAYS 53 84
80 VALUE FARM PRODUCTION/WORKER 90,560 90,512
81 NET FARM INCOME/WORKER 11,559 18,048
PER OPERATOR BASIS
82 TOTAL ASSETS 291,364 359,387
83 VALUE OF FARM PRODUCTION 90,560 105,793
84 NET FARM INCOME 11,559 21,095
OTHER FACTORS
85 % CROP ACRES IRRIGATED 26.91 14.40
86 % TILLABLE LAND 75.90 85.58
87 CROP MACH COST/TOT EXPENSE(%) 30.84 49.99
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 397 7 142 7 255 7 753 11 352 8 546 10
89 NON-IRRIGATED CROP ACRES 257 6 111 6 551 11 161 8 531 9
90 IRRIGATED CROP ACRES
91 TOTAL CROP ACRES 301 7 133 6 644 11 248 8 567 9
92 PASTURE ACRES
93 FARMSTEAD ACRES 13 5 11 5
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 301 218 644 370
95 CROP MACHINERY INVESTMENT 45,370 150.73 208.34 45,597 70.79 123.20
96 CROP MACHINERY COST 19,140 63.59 87.89 29,638 46.02 80.08
97 GROSS CROP VALUE 65,828 218.70 302.28 77,629 120.52 209.75
98 CROP PRODUCTION COSTS 50,184 166.72 230.44 53,250 82.68 143.88
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 4 134 98 76.1
101 SOYBEANS
102 SUNFLOWERS
103 WHEAT 4 123 9 251 85 34.9 219 36.6
104 OTHER CROPS
105 ALFALFA
106 OTHER HAY & FORAGE 5 34 36
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 6
122 DAIRY COWS
123 EWES 1
124 SOWS
125 BEEF PURCH. FOR RESALE SALES 41
126 SWINE PURCH. FOR RESALE SALES
127 TURKEYS
|
2005 DATA - SW KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY Farm Size by Census Acres 1,000 - 1,999 ACRES 2,000 - 4,999 ACRES
48 FARMS 45 FARMS
ITEM PER FARM PER FARM
1 BEEF 30,740 57,949
2 DAIRY AND MILK 4,995
3 SHEEP 3,978 32
4 SWINE -22
5 POULTRY AND EGGS
6 OTHER LIVESTOCK -1,104 -1,058
7 CUSTOM FEEDING 1,888 11,506
8 FEED PURCHASED -17,886 -13,054
9 LIVESTOCK INCOME $ 22,610 $ 55,353
10 CORN 22,678 49,945
11 GRAIN SORGHUM 16,075 21,808
12 SOYBEANS 10,911 10,418
13 SUNFLOWERS 414
14 WHEAT 60,493 70,761
15 HAY AND FORAGE 5,041 12,444
16 OTHER CROP 2,626 14,430
17 GOVERNMENT PAYMENTS 42,884 78,157
18 CROP INSURANCE PROCEEDS 7,191 12,185
19 OTHER INCOME 18,275 26,308
20 VALUE OF FARM PRODUCTION $ 209,198 $ 351,809
21 HIRED LABOR 11,522 28,611
22 MACHINERY REPAIRS 24,912 23,451
23 IRRIGATION REPAIRS 4,349 3,389
24 BUILDING REPAIRS 1,537 2,089
25 INTEREST PAID 10,178 17,987
26 SEED-OTHER CROP EXPENSE 14,228 13,676
27 CROP INSURANCE 6,516 7,045
28 FERTILIZER-LIME 24,163 34,584
29 MACHINE HIRE 13,350 35,794
30 ORGANIZATION FEE, PUBLICATION 3,389 3,946
31 VET-MED-DRUGS 2,827 4,224
32 CROP STORAGE-MARKETING 773 4,149
33 LIVESTOCK MARKETING-BREEDING 1,621 954
34 DAIRY EXPENSE 58
35 GAS-FUEL-OIL 15,667 23,746
36 IRRIGATION ENERGY 11,201 19,343
37 REAL ESTATE TAXES 4,921 6,489
38 PERSONAL PROPERTY TAXES 859 1,850
39 GENERAL FARM INSURANCE 4,541 5,672
40 UTILITIES 3,745 6,768
41 CASH FARM RENT 7,344 12,755
42 HERBICIDE-INSECTICIDE 15,881 31,692
43 CONSERVATION 89 634
44 AUTO EXPENSE 935 673
45 TOTAL OPERATING EXPENSE $ 184,605 $ 289,523
46 DEPRECIATION-MACHINERY 16,528 21,905
47 DEPRECIATION-BUILDINGS 1,531 1,993
48 TOTAL FARM EXPENSE $ 202,663 $ 313,421
49 NET FARM INCOME $ 6,535 $ 38,388
50 UNPAID FAMILY LABOR 1,781 500
51 UNPAID OPERATOR LABOR 26,775 27,900
52 MANAGEMENT CHARGE 5,156 12,841
53 CURRENT ASSET CHARGE - 8% 5,816 14,805
54 NONCURRENT ASSET CHARGE - 8% 40,414 65,207
55 RETURN LABOR-MANAGEMENT -41,476 -42,125
56 RETURN TO CAPITAL -16,998 15,134
57 ASSET TURNOVER RATIO .2685 .2689
58 OPERATING PROFIT MARGIN RATIO -.0813 .0430
59 % RETURN ON ASSETS -.0218 .0116
60 % RETURN ON EQUITY -.0470 -.0029
61 TOTAL EXPENSE RATIO .9688 .8909
62 ADJUSTED TOTAL EXPENSE RATIO 1.1299 1.0081
63 ECONOMIC TOTAL EXPENSE RATIO 1.3509 1.2355
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 170,957 182,749 310,984 330,432
65 NONCURRENT ASSETS 582,994 621,717 973,954 1,001,663
66 CURRENT LIABILITIES 92,418 115,884 128,030 143,259
67 NONCURRENT LIABILITIES 90,582 103,790 172,550 172,881
68 CURRENT RATIO 1.85 1.58 2.43 2.31
69 DEBT TO ASSET RATIO .24 .27 .23 .24
|
2005 DATA - SW 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 26,310 39,161
71 MACHINERY AND EQUIPMENT 93,847 90,367
72 MOTOR VEHICLES & LISTED PROPE 76,819 117,794
73 BUILDINGS 19,698 22,570
74 OWNED LAND 370,678 724,061
75 TOTAL ASSETS 779,209 1,308,516
76 NET WORTH 577,872 1,000,157
LABOR
77 NUMBER OF OPERATORS .99 1.03
78 NUMBER OF WORKERS 1.39 1.82
79 TOTAL WORK DAYS 166 347
80 VALUE FARM PRODUCTION/WORKER 150,322 193,302
81 NET FARM INCOME/WORKER 4,696 21,092
PER OPERATOR BASIS
82 TOTAL ASSETS 785,757 1,266,306
83 VALUE OF FARM PRODUCTION 210,956 340,460
84 NET FARM INCOME 6,590 37,149
OTHER FACTORS
85 % CROP ACRES IRRIGATED 17.56 15.82
86 % TILLABLE LAND 87.41 76.96
87 CROP MACH COST/TOT EXPENSE(%) 31.90 33.46
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 1484 48 840 43 924 38 3331 45 1611 41 2045 41
89 NON-IRRIGATED CROP ACRES 1092 47 611 43 716 35 2207 44 973 40 1531 38
90 IRRIGATED CROP ACRES 390 28 300 16 341 18 760 24 330 18 723 17
91 TOTAL CROP ACRES 1297 48 722 43 843 37 2622 44 1122 40 1762 40
92 PASTURE ACRES 314 26 257 19 297 11 1184 29 954 22 784 17
93 FARMSTEAD ACRES 68 12 17 11 16 13 14 12
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 1297 849 2563 1499
95 CROP MACHINERY INVESTMENT 147,485 113.73 173.76 191,576 74.73 127.81
96 CROP MACHINERY COST 64,649 49.85 76.17 104,885 40.92 69.97
97 GROSS CROP VALUE 209,599 161.63 246.94 343,760 134.10 229.33
98 CROP PRODUCTION COSTS 175,108 135.03 206.30 273,678 104.39 178.52
NON-IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
99 CORN 6 159 183 49.5 7 195 145 47.4
100 GRAIN SORGHUM 27 238 165 75.1 226 70.0 26 362 195 60.1 296 65.5
101 SOYBEANS
102 SUNFLOWERS
103 WHEAT 44 488 249 39.8 364 38.7 42 857 316 35.2 721 37.9
104 OTHER CROPS 4 153
105 ALFALFA 4 79 74 3.8
106 OTHER HAY & FORAGE 8 54 64 17 220 315 90
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 13 227 213 182.1 239 189.9 15 408 174 155.6 421 182.8
111 GRAIN SORGHUM 12 113 111 106.2 115 113.7 10 186 121 90.2 189 99.4
112 SOYBEANS 10 193 152 56.2 10 220 176 58.2 188 49.9
113 SUNFLOWERS
114 WHEAT 13 210 192 50.0 225 52.2 15 215 149 37.4 171 49.9
115 OTHER CROPS
116 ALFALFA 5 130 160 4.1 7 257 157 4.2
117 OTHER HAY & FORAGE 4 74 69 7 71 37 77
118 VEGETABLES
119 TRUCK CROPS
120 FRUIT - FLOWERS - TREES
AVERAGE LIVESTOCK INVENTORIES AND SALES
121 BEEF COWS 5 21
122 DAIRY COWS
123 EWES
124 SOWS
125 BEEF PURCH. FOR RESALE SALES 38 101
126 SWINE PURCH. FOR RESALE SALES
127 TURKEYS
|
2005 DATA - SW KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY Farm Size by Census Acres > 5,000 ACRES
10 FARMS
ITEM PER FARM PER FARM
1 BEEF 130,426
2 DAIRY AND MILK
3 SHEEP
4 SWINE
5 POULTRY AND EGGS
6 OTHER LIVESTOCK -9,799
7 CUSTOM FEEDING 27,498
8 FEED PURCHASED -28,288
9 LIVESTOCK INCOME $ 119,837
10 CORN 39,814
11 GRAIN SORGHUM 12,838
12 SOYBEANS 2,258
13 SUNFLOWERS
14 WHEAT 102,156
15 HAY AND FORAGE 940
16 OTHER CROP
17 GOVERNMENT PAYMENTS 66,277
18 CROP INSURANCE PROCEEDS 2,292
19 OTHER INCOME 29,228
20 VALUE OF FARM PRODUCTION $ 375,640
21 HIRED LABOR 37,415
22 MACHINERY REPAIRS 33,085
23 IRRIGATION REPAIRS 537
24 BUILDING REPAIRS 3,450
25 INTEREST PAID 30,187
26 SEED-OTHER CROP EXPENSE 12,223
27 CROP INSURANCE 6,831
28 FERTILIZER-LIME 29,342
29 MACHINE HIRE 39,382
30 ORGANIZATION FEE, PUBLICATION 5,289
31 VET-MED-DRUGS 12,012
32 CROP STORAGE-MARKETING 746
33 LIVESTOCK MARKETING-BREEDING 2,266
34 DAIRY EXPENSE
35 GAS-FUEL-OIL 26,672
36 IRRIGATION ENERGY 8,083
37 REAL ESTATE TAXES 10,377
38 PERSONAL PROPERTY TAXES 1,549
39 GENERAL FARM INSURANCE 7,061
40 UTILITIES 4,809
41 CASH FARM RENT 24,412
42 HERBICIDE-INSECTICIDE 13,929
43 CONSERVATION 16
44 AUTO EXPENSE 1,630
45 TOTAL OPERATING EXPENSE $ 311,304
46 DEPRECIATION-MACHINERY 23,296
47 DEPRECIATION-BUILDINGS 1,438
48 TOTAL FARM EXPENSE $ 336,038
49 NET FARM INCOME $ 39,601
50 UNPAID FAMILY LABOR
51 UNPAID OPERATOR LABOR 29,700
52 MANAGEMENT CHARGE 14,063
53 CURRENT ASSET CHARGE - 8% 18,279
54 NONCURRENT ASSET CHARGE - 8% 65,742
55 RETURN LABOR-MANAGEMENT -44,420
56 RETURN TO CAPITAL 26,026
57 ASSET TURNOVER RATIO .2583
58 OPERATING PROFIT MARGIN RATIO .0693
59 % RETURN ON ASSETS .0179
60 % RETURN ON EQUITY -.0040
61 TOTAL EXPENSE RATIO .8946
62 ADJUSTED TOTAL EXPENSE RATIO 1.0111
63 ECONOMIC TOTAL EXPENSE RATIO 1.2348
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 328,375 428,214
65 NONCURRENT ASSETS 1,064,191 1,087,631
66 CURRENT LIABILITIES 125,864 173,757
67 NONCURRENT LIABILITIES 236,018 272,245
68 CURRENT RATIO 2.61 2.46
69 DEBT TO ASSET RATIO .26 .29
|
2005 DATA - SW KANSAS
ANALYSIS OF THE FARM BUSINESS
SORTED BY Farm Size by Census Acres > 5,000 ACRES
AVERAGE ASSET & NET WORTH VALUES
70 BREEDING LIVESTOCK 71,185
71 MACHINERY AND EQUIPMENT 77,271
72 MOTOR VEHICLES & LISTED PROPE 101,141
73 BUILDINGS 17,260
74 OWNED LAND 856,397
75 TOTAL ASSETS 1,454,205
76 NET WORTH 1,050,263
LABOR
77 NUMBER OF OPERATORS 1.10
78 NUMBER OF WORKERS 1.90
79 TOTAL WORK DAYS 458
80 VALUE FARM PRODUCTION/WORKER 197,705
81 NET FARM INCOME/WORKER 20,843
PER OPERATOR BASIS
82 TOTAL ASSETS 1,322,005
83 VALUE OF FARM PRODUCTION 341,491
84 NET FARM INCOME 36,001
OTHER FACTORS
85 % CROP ACRES IRRIGATED 7.05
86 % TILLABLE LAND 46.47
87 CROP MACH COST/TOT EXPENSE(%) 21.76
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 6278 10 3512 8 3854 9
89 NON-IRRIGATED CROP ACRES 2712 10 1126 8 2264 8
90 IRRIGATED CROP ACRES
91 TOTAL CROP ACRES 2917 10 1195 8 2452 8
92 PASTURE ACRES 3731 9 2314 8 2153 7
93 FARMSTEAD ACRES
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 2917 1851
95 CROP MACHINERY INVESTMENT 128,811 44.15 69.60
96 CROP MACHINERY COST 73,112 25.06 39.50
97 GROSS CROP VALUE 330,510 113.29 178.57
98 CROP PRODUCTION COSTS 185,141 63.46 100.03
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 7 193 148 57.7 191 46.8
101 SOYBEANS
102 SUNFLOWERS
103 WHEAT 9 1359 683 42.3 931 35.2
104 OTHER CROPS
105 ALFALFA
106 OTHER HAY & FORAGE 7 348 63 437
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 63
122 DAIRY COWS
123 EWES
124 SOWS
125 BEEF PURCH. FOR RESALE SALES 430
126 SWINE PURCH. FOR RESALE SALES
127 TURKEYS
|
|