|
Back
|
Printer
Friendly Version |
2005 DATA - SW KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY AGE OF OPERATOR 41 - 45 46 - 50
13 FARMS 23 FARMS
ITEM PER FARM PER FARM
1 BEEF 41,559 79,249
2 DAIRY AND MILK
3 SHEEP 14,765 87
4 SWINE -44
5 POULTRY AND EGGS
6 OTHER LIVESTOCK -369 1,542
7 CUSTOM FEEDING 35,650
8 FEED PURCHASED -12,110 -39,516
9 LIVESTOCK INCOME $ 43,845 $ 76,967
10 CORN 15,843 80,329
11 GRAIN SORGHUM 17,164 15,534
12 SOYBEANS 7,921 15,848
13 SUNFLOWERS
14 WHEAT 61,384 86,330
15 HAY AND FORAGE 488 13,990
16 OTHER CROP 1,779 32,390
17 GOVERNMENT PAYMENTS 52,148 81,775
18 CROP INSURANCE PROCEEDS 14,579 13,055
19 OTHER INCOME 43,665 45,028
20 VALUE OF FARM PRODUCTION $ 258,816 $ 461,247
21 HIRED LABOR 27,401 33,144
22 MACHINERY REPAIRS 19,311 40,374
23 IRRIGATION REPAIRS 2,976 8,560
24 BUILDING REPAIRS 2,216 3,179
25 INTEREST PAID 17,887 26,418
26 SEED-OTHER CROP EXPENSE 8,084 28,401
27 CROP INSURANCE 5,966 7,936
28 FERTILIZER-LIME 29,216 43,399
29 MACHINE HIRE 36,017 54,214
30 ORGANIZATION FEE, PUBLICATION 4,682 6,153
31 VET-MED-DRUGS 2,653 9,088
32 CROP STORAGE-MARKETING 5 9,667
33 LIVESTOCK MARKETING-BREEDING 960 2,796
34 DAIRY EXPENSE
35 GAS-FUEL-OIL 15,481 31,053
36 IRRIGATION ENERGY 17,242 26,655
37 REAL ESTATE TAXES 5,478 4,844
38 PERSONAL PROPERTY TAXES 1,046 1,930
39 GENERAL FARM INSURANCE 4,159 8,036
40 UTILITIES 7,382 6,653
41 CASH FARM RENT 21,570 23,967
42 HERBICIDE-INSECTICIDE 17,690 33,151
43 CONSERVATION 1 955
44 AUTO EXPENSE 148 1,093
45 TOTAL OPERATING EXPENSE $ 247,569 $ 411,667
46 DEPRECIATION-MACHINERY 16,278 27,963
47 DEPRECIATION-BUILDINGS 1,074 2,807
48 TOTAL FARM EXPENSE $ 264,920 $ 442,436
49 NET FARM INCOME $ -6,104 $ 18,811
50 UNPAID FAMILY LABOR 519 1,370
51 UNPAID OPERATOR LABOR 23,885 30,522
52 MANAGEMENT CHARGE 4,035 9,391
53 CURRENT ASSET CHARGE - 8% 9,742 4,076
54 NONCURRENT ASSET CHARGE - 8% 42,243 44,109
55 RETURN LABOR-MANAGEMENT -58,608 -30,744
56 RETURN TO CAPITAL -16,657 3,946
57 ASSET TURNOVER RATIO .2679 .4413
58 OPERATING PROFIT MARGIN RATIO -.0644 .0086
59 % RETURN ON ASSETS -.0172 .0038
60 % RETURN ON EQUITY -.0532 -.0373
61 TOTAL EXPENSE RATIO 1.0236 .9592
62 ADJUSTED TOTAL EXPENSE RATIO 1.1335 1.0487
63 ECONOMIC TOTAL EXPENSE RATIO 1.3343 1.1532
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 207,959 207,174 232,246 305,844
65 NONCURRENT ASSETS 736,709 780,391 734,416 817,857
66 CURRENT LIABILITIES 57,632 113,954 193,089 243,091
67 NONCURRENT LIABILITIES 219,540 241,493 200,236 249,312
68 CURRENT RATIO 3.61 1.82 1.20 1.26
69 DEBT TO ASSET RATIO .29 .36 .41 .44
|
2005 DATA - SW KANSAS
ANALYSIS OF THE FARM BUSINESS
SORTED BY AGE OF OPERATOR 41 - 45 46 - 50
AVERAGE ASSET & NET WORTH VALUES
70 BREEDING LIVESTOCK 34,063 51,975
71 MACHINERY AND EQUIPMENT 72,841 141,619
72 MOTOR VEHICLES & LISTED PROPE 60,631 118,453
73 BUILDINGS 11,648 35,177
74 OWNED LAND 593,730 457,739
75 TOTAL ASSETS 966,117 1,045,182
76 NET WORTH 649,807 602,318
LABOR
77 NUMBER OF OPERATORS .88 1.13
78 NUMBER OF WORKERS 1.58 2.06
79 TOTAL WORK DAYS 239 293
80 VALUE FARM PRODUCTION/WORKER 163,331 223,812
81 NET FARM INCOME/WORKER -3,852 9,128
PER OPERATOR BASIS
82 TOTAL ASSETS 1,092,132 924,584
83 VALUE OF FARM PRODUCTION 292,575 408,027
84 NET FARM INCOME -6,900 16,640
OTHER FACTORS
85 % CROP ACRES IRRIGATED 15.46 22.25
86 % TILLABLE LAND 59.13 75.44
87 CROP MACH COST/TOT EXPENSE(%) 20.19 28.16
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 2748 13 2523 9 1085 12 2544 23 944 22 1987 19
89 NON-IRRIGATED CROP ACRES 1488 12 880 9 1105 9 1560 22 586 21 1224 18
90 IRRIGATED CROP ACRES 544 6 702 14 331 10 592 11
91 TOTAL CROP ACRES 1625 13 1047 9 1170 10 2007 22 743 21 1586 18
92 PASTURE ACRES 1615 9 2210 6 255 5 1023 14 638 8 921 10
93 FARMSTEAD ACRES 10 5
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 1625 1026 1919 1346
95 CROP MACHINERY INVESTMENT 106,952 65.82 104.27 218,183 113.67 162.13
96 CROP MACHINERY COST 53,485 32.91 52.14 124,583 64.91 92.57
97 GROSS CROP VALUE 231,499 142.46 225.69 365,075 190.20 271.28
98 CROP PRODUCTION COSTS 175,700 108.12 171.29 365,402 182.09 259.72
NON-IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
99 CORN 4 283 231 31.3
100 GRAIN SORGHUM 5 476 424 73.4 13 267 212 67.3 253 63.4
101 SOYBEANS
102 SUNFLOWERS
103 WHEAT 10 521 286 37.6 581 46.3 21 708 256 38.1 555 37.5
104 OTHER CROPS
105 ALFALFA
106 OTHER HAY & FORAGE 8 265 504 27 6 152 70
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 8 532 529 180.0
111 GRAIN SORGHUM 5 145
112 SOYBEANS 6 242 184 52.8
113 SUNFLOWERS
114 WHEAT 8 189 197 45.8 130 58.1
115 OTHER CROPS
116 ALFALFA
117 OTHER HAY & FORAGE 4 218 93
118 VEGETABLES
119 TRUCK CROPS
120 FRUIT - FLOWERS - TREES
AVERAGE LIVESTOCK INVENTORIES AND SALES
121 BEEF COWS 18 7
122 DAIRY COWS
123 EWES
124 SOWS
125 BEEF PURCH. FOR RESALE SALES 160 112
126 SWINE PURCH. FOR RESALE SALES
127 TURKEYS
|
2005 DATA - SW KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY AGE OF OPERATOR 51 - 55 56 - 60
18 FARMS 16 FARMS
ITEM PER FARM PER FARM
1 BEEF 34,996 44,896
2 DAIRY AND MILK -9
3 SHEEP 78 -34
4 SWINE
5 POULTRY AND EGGS
6 OTHER LIVESTOCK -113 -764
7 CUSTOM FEEDING 3,963
8 FEED PURCHASED -5,245 -12,564
9 LIVESTOCK INCOME $ 29,708 $ 35,496
10 CORN 13,342 31,748
11 GRAIN SORGHUM 23,922 14,438
12 SOYBEANS 8,587 3,051
13 SUNFLOWERS 1,058
14 WHEAT 70,937 73,582
15 HAY AND FORAGE 16,480 -3,015
16 OTHER CROP 412 708
17 GOVERNMENT PAYMENTS 41,073 55,035
18 CROP INSURANCE PROCEEDS 2,529 8,301
19 OTHER INCOME 9,364 12,211
20 VALUE OF FARM PRODUCTION $ 216,354 $ 232,612
21 HIRED LABOR 29,328 8,029
22 MACHINERY REPAIRS 21,867 20,298
23 IRRIGATION REPAIRS 1,076 1,897
24 BUILDING REPAIRS 1,547 3,077
25 INTEREST PAID 9,599 11,542
26 SEED-OTHER CROP EXPENSE 8,385 10,984
27 CROP INSURANCE 5,536 6,962
28 FERTILIZER-LIME 22,637 22,554
29 MACHINE HIRE 10,467 13,833
30 ORGANIZATION FEE, PUBLICATION 2,408 2,255
31 VET-MED-DRUGS 1,345 1,894
32 CROP STORAGE-MARKETING 734 49
33 LIVESTOCK MARKETING-BREEDING 659 1,401
34 DAIRY EXPENSE 6
35 GAS-FUEL-OIL 21,429 16,578
36 IRRIGATION ENERGY 7,961 7,327
37 REAL ESTATE TAXES 5,118 6,961
38 PERSONAL PROPERTY TAXES 1,273 1,103
39 GENERAL FARM INSURANCE 4,018 4,674
40 UTILITIES 3,662 4,425
41 CASH FARM RENT 11,768 5,426
42 HERBICIDE-INSECTICIDE 20,472 19,264
43 CONSERVATION 9 10
44 AUTO EXPENSE 1,807 732
45 TOTAL OPERATING EXPENSE $ 193,109 $ 171,274
46 DEPRECIATION-MACHINERY 17,617 18,073
47 DEPRECIATION-BUILDINGS 1,899 1,441
48 TOTAL FARM EXPENSE $ 212,625 $ 190,788
49 NET FARM INCOME $ 3,728 $ 41,824
50 UNPAID FAMILY LABOR 750 1,688
51 UNPAID OPERATOR LABOR 27,300 24,300
52 MANAGEMENT CHARGE 5,909 11,619
53 CURRENT ASSET CHARGE - 8% 9,949 15,823
54 NONCURRENT ASSET CHARGE - 8% 46,621 48,055
55 RETURN LABOR-MANAGEMENT -53,591 -23,742
56 RETURN TO CAPITAL -20,632 15,759
57 ASSET TURNOVER RATIO .2499 .2331
58 OPERATING PROFIT MARGIN RATIO -.0954 .0677
59 % RETURN ON ASSETS -.0238 .0158
60 % RETURN ON EQUITY -.0428 .0053
61 TOTAL EXPENSE RATIO .9828 .8202
62 ADJUSTED TOTAL EXPENSE RATIO 1.1397 .9819
63 ECONOMIC TOTAL EXPENSE RATIO 1.4012 1.2565
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 198,749 188,385 241,545 269,127
65 NONCURRENT ASSETS 669,972 674,491 737,027 748,259
66 CURRENT LIABILITIES 68,316 70,106 59,711 55,386
67 NONCURRENT LIABILITIES 93,074 85,868 147,533 136,369
68 CURRENT RATIO 2.91 2.69 4.05 4.86
69 DEBT TO ASSET RATIO .19 .18 .21 .19
|
2005 DATA - SW KANSAS
ANALYSIS OF THE FARM BUSINESS
SORTED BY AGE OF OPERATOR 51 - 55 56 - 60
AVERAGE ASSET & NET WORTH VALUES
70 BREEDING LIVESTOCK 36,300 21,117
71 MACHINERY AND EQUIPMENT 85,760 62,560
72 MOTOR VEHICLES & LISTED PROPE 90,826 91,965
73 BUILDINGS 21,025 16,174
74 OWNED LAND 396,855 545,925
75 TOTAL ASSETS 865,799 997,979
76 NET WORTH 707,117 798,479
LABOR
77 NUMBER OF OPERATORS 1.01 .90
78 NUMBER OF WORKERS 1.45 1.37
79 TOTAL WORK DAYS 223 264
80 VALUE FARM PRODUCTION/WORKER 148,640 169,172
81 NET FARM INCOME/WORKER 2,562 30,418
PER OPERATOR BASIS
82 TOTAL ASSETS 856,284 1,108,865
83 VALUE OF FARM PRODUCTION 213,976 258,458
84 NET FARM INCOME 3,688 46,471
OTHER FACTORS
85 % CROP ACRES IRRIGATED 19.65 7.57
86 % TILLABLE LAND 74.60 72.01
87 CROP MACH COST/TOT EXPENSE(%) 37.17 35.47
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 2153 18 1147 14 1261 18 3099 16 1411 16 2077 13
89 NON-IRRIGATED CROP ACRES 1290 18 748 14 750 17 2063 16 702 16 1814 12
90 IRRIGATED CROP ACRES 473 12 312 5 375 11 450 6 173 5
91 TOTAL CROP ACRES 1606 18 859 14 937 18 2232 16 756 16 1967 12
92 PASTURE ACRES 1221 8 495 8 1163 5 1255 11 1042 10 563 6
93 FARMSTEAD ACRES 13 5 12 5 16 5 12 5
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 1606 1076 2232 1385
95 CROP MACHINERY INVESTMENT 164,317 102.32 152.68 137,435 61.58 99.21
96 CROP MACHINERY COST 79,028 49.21 73.43 67,673 30.32 48.85
97 GROSS CROP VALUE 212,399 132.26 197.36 262,165 117.47 189.25
98 CROP PRODUCTION COSTS 187,895 117.00 174.59 159,429 71.44 115.09
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 9 282 187 65.1 203 75.8 11 263 124 66.8 269 62.3
101 SOYBEANS
102 SUNFLOWERS
103 WHEAT 18 616 408 39.0 340 38.8 14 1128 324 34.5 965 34.6
104 OTHER CROPS
105 ALFALFA
106 OTHER HAY & FORAGE 5 112 5 63 64
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 5 377 186 175.2
111 GRAIN SORGHUM 4 194 129 108.4
112 SOYBEANS 4 115 91 50.6
113 SUNFLOWERS
114 WHEAT 6 200 175 49.1
115 OTHER CROPS
116 ALFALFA 5 338 212 4.4
117 OTHER HAY & FORAGE
118 VEGETABLES
119 TRUCK CROPS
120 FRUIT - FLOWERS - TREES
AVERAGE LIVESTOCK INVENTORIES AND SALES
121 BEEF COWS 21 10
122 DAIRY COWS
123 EWES
124 SOWS
125 BEEF PURCH. FOR RESALE SALES 36 145
126 SWINE PURCH. FOR RESALE SALES
127 TURKEYS
|
2005 DATA - SW KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY AGE OF OPERATOR 61 - 65 66 - 70
10 FARMS 11 FARMS
ITEM PER FARM PER FARM
1 BEEF 50,136 16,108
2 DAIRY AND MILK
3 SHEEP
4 SWINE
5 POULTRY AND EGGS
6 OTHER LIVESTOCK -16,553 -673
7 CUSTOM FEEDING 3,177
8 FEED PURCHASED -6,348 -4,270
9 LIVESTOCK INCOME $ 27,235 $ 14,342
10 CORN 42,451 15,990
11 GRAIN SORGHUM 12,731 18,289
12 SOYBEANS 15,317 1,970
13 SUNFLOWERS -5
14 WHEAT 48,314 47,056
15 HAY AND FORAGE 16,285 2,838
16 OTHER CROP 799 -1,896
17 GOVERNMENT PAYMENTS 42,414 44,765
18 CROP INSURANCE PROCEEDS 2,849 4,678
19 OTHER INCOME 8,780 11,697
20 VALUE OF FARM PRODUCTION $ 217,176 $ 159,723
21 HIRED LABOR 10,122 6,058
22 MACHINERY REPAIRS 11,022 15,806
23 IRRIGATION REPAIRS 2,528 1,351
24 BUILDING REPAIRS 895 657
25 INTEREST PAID 13,329 6,924
26 SEED-OTHER CROP EXPENSE 12,932 5,428
27 CROP INSURANCE 6,057 5,639
28 FERTILIZER-LIME 23,892 20,341
29 MACHINE HIRE 13,789 7,774
30 ORGANIZATION FEE, PUBLICATION 1,808 3,846
31 VET-MED-DRUGS 5,507 1,656
32 CROP STORAGE-MARKETING 515 107
33 LIVESTOCK MARKETING-BREEDING 130 32
34 DAIRY EXPENSE
35 GAS-FUEL-OIL 12,823 12,343
36 IRRIGATION ENERGY 16,469 5,166
37 REAL ESTATE TAXES 4,331 7,236
38 PERSONAL PROPERTY TAXES 990 746
39 GENERAL FARM INSURANCE 3,533 4,642
40 UTILITIES 2,975 3,157
41 CASH FARM RENT 3,389 1,489
42 HERBICIDE-INSECTICIDE 15,454 15,155
43 CONSERVATION 9
44 AUTO EXPENSE 795 684
45 TOTAL OPERATING EXPENSE $ 163,293 $ 126,237
46 DEPRECIATION-MACHINERY 14,546 11,877
47 DEPRECIATION-BUILDINGS 810 1,349
48 TOTAL FARM EXPENSE $ 178,648 $ 139,463
49 NET FARM INCOME $ 38,527 $ 20,261
50 UNPAID FAMILY LABOR 2,925
51 UNPAID OPERATOR LABOR 24,840 27,000
52 MANAGEMENT CHARGE 10,731 7,484
53 CURRENT ASSET CHARGE - 8% 4,050 10,952
54 NONCURRENT ASSET CHARGE - 8% 44,154 64,612
55 RETURN LABOR-MANAGEMENT -12,601 -55,303
56 RETURN TO CAPITAL 13,360 -7,300
57 ASSET TURNOVER RATIO .2470 .1516
58 OPERATING PROFIT MARGIN RATIO .0615 -.0457
59 % RETURN ON ASSETS .0152 -.0069
60 % RETURN ON EQUITY .0001 -.0151
61 TOTAL EXPENSE RATIO .8226 .8732
62 ADJUSTED TOTAL EXPENSE RATIO .9999 1.0890
63 ECONOMIC TOTAL EXPENSE RATIO 1.2218 1.5621
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 256,062 276,535 178,876 192,948
65 NONCURRENT ASSETS 612,399 613,559 852,638 882,358
66 CURRENT LIABILITIES 207,406 223,952 47,833 50,195
67 NONCURRENT LIABILITIES 65,528 56,581 60,089 59,617
68 CURRENT RATIO 1.23 1.23 3.74 3.84
69 DEBT TO ASSET RATIO .31 .32 .10 .10
|
2005 DATA - SW KANSAS
ANALYSIS OF THE FARM BUSINESS
SORTED BY AGE OF OPERATOR 61 - 65 66 - 70
AVERAGE ASSET & NET WORTH VALUES
70 BREEDING LIVESTOCK 18,980 11,382
71 MACHINERY AND EQUIPMENT 54,928 57,944
72 MOTOR VEHICLES & LISTED PROPE 70,218 83,971
73 BUILDINGS 10,794 14,943
74 OWNED LAND 451,210 667,174
75 TOTAL ASSETS 879,277 1,053,410
76 NET WORTH 602,544 944,543
LABOR
77 NUMBER OF OPERATORS .92 1.00
78 NUMBER OF WORKERS 1.43 1.11
79 TOTAL WORK DAYS 265 233
80 VALUE FARM PRODUCTION/WORKER 151,871 142,842
81 NET FARM INCOME/WORKER 26,942 18,119
PER OPERATOR BASIS
82 TOTAL ASSETS 955,736 1,053,410
83 VALUE OF FARM PRODUCTION 236,060 159,723
84 NET FARM INCOME 41,877 20,261
OTHER FACTORS
85 % CROP ACRES IRRIGATED 24.25 8.58
86 % TILLABLE LAND 80.05 85.13
87 CROP MACH COST/TOT EXPENSE(%) 32.56 41.84
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 1940 10 927 9 1382 8 2189 11 1388 10 1133 9
89 NON-IRRIGATED CROP ACRES 1307 9 661 8 925 7 1703 11 870 10 1115 9
90 IRRIGATED CROP ACRES 753 5 472 5 293 6 328 5
91 TOTAL CROP ACRES 1553 10 837 8 1104 8 1863 11 1034 10 1128 9
92 PASTURE ACRES 581 6 574 6
93 FARMSTEAD ACRES 18 5 18 5
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 1553 1010 1863 1011
95 CROP MACHINERY INVESTMENT 116,493 75.03 115.31 136,511 73.27 134.98
96 CROP MACHINERY COST 58,176 37.47 57.59 58,348 31.32 57.69
97 GROSS CROP VALUE 243,262 156.67 240.80 201,527 108.16 199.26
98 CROP PRODUCTION COSTS 155,540 100.17 153.96 136,712 73.38 135.18
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 4 248 193 66.5 6 261 181 56.1 211 66.7
101 SOYBEANS
102 SUNFLOWERS
103 WHEAT 8 555 214 31.4 562 38.5 11 669 251 39.5 607 37.0
104 OTHER CROPS
105 ALFALFA
106 OTHER HAY & FORAGE
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 4 328
111 GRAIN SORGHUM
112 SOYBEANS
113 SUNFLOWERS
114 WHEAT 4 151 151 50.9
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 23 10
122 DAIRY COWS
123 EWES
124 SOWS
125 BEEF PURCH. FOR RESALE SALES 132 34
126 SWINE PURCH. FOR RESALE SALES
127 TURKEYS
|
2005 DATA - SW KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY AGE OF OPERATOR > 70
23 FARMS
ITEM PER FARM PER FARM
1 BEEF 35,630
2 DAIRY AND MILK 10,424
3 SHEEP -43
4 SWINE
5 POULTRY AND EGGS
6 OTHER LIVESTOCK 87
7 CUSTOM FEEDING
8 FEED PURCHASED -10,127
9 LIVESTOCK INCOME $ 35,970
10 CORN 13,834
11 GRAIN SORGHUM 12,743
12 SOYBEANS 5,187
13 SUNFLOWERS 130
14 WHEAT 39,545
15 HAY AND FORAGE 6,077
16 OTHER CROP 62
17 GOVERNMENT PAYMENTS 44,792
18 CROP INSURANCE PROCEEDS 7,128
19 OTHER INCOME 6,735
20 VALUE OF FARM PRODUCTION $ 172,205
21 HIRED LABOR 10,225
22 MACHINERY REPAIRS 14,357
23 IRRIGATION REPAIRS 1,605
24 BUILDING REPAIRS 983
25 INTEREST PAID 7,590
26 SEED-OTHER CROP EXPENSE 5,533
27 CROP INSURANCE 3,383
28 FERTILIZER-LIME 16,421
29 MACHINE HIRE 15,125
30 ORGANIZATION FEE, PUBLICATION 2,335
31 VET-MED-DRUGS 2,619
32 CROP STORAGE-MARKETING 230
33 LIVESTOCK MARKETING-BREEDING 1,225
34 DAIRY EXPENSE 121
35 GAS-FUEL-OIL 9,721
36 IRRIGATION ENERGY 6,580
37 REAL ESTATE TAXES 6,124
38 PERSONAL PROPERTY TAXES 601
39 GENERAL FARM INSURANCE 2,999
40 UTILITIES 3,163
41 CASH FARM RENT 401
42 HERBICIDE-INSECTICIDE 13,042
43 CONSERVATION 314
44 AUTO EXPENSE 1,052
45 TOTAL OPERATING EXPENSE $ 125,749
46 DEPRECIATION-MACHINERY 11,460
47 DEPRECIATION-BUILDINGS 892
48 TOTAL FARM EXPENSE $ 138,101
49 NET FARM INCOME $ 34,103
50 UNPAID FAMILY LABOR
51 UNPAID OPERATOR LABOR 25,239
52 MANAGEMENT CHARGE 9,727
53 CURRENT ASSET CHARGE - 8% 13,218
54 NONCURRENT ASSET CHARGE - 8% 57,370
55 RETURN LABOR-MANAGEMENT -36,485
56 RETURN TO CAPITAL 6,727
57 ASSET TURNOVER RATIO .1722
58 OPERATING PROFIT MARGIN RATIO .0391
59 % RETURN ON ASSETS .0067
60 % RETURN ON EQUITY -.0010
61 TOTAL EXPENSE RATIO .8020
62 ADJUSTED TOTAL EXPENSE RATIO 1.0050
63 ECONOMIC TOTAL EXPENSE RATIO 1.4149
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 211,186 223,423
65 NONCURRENT ASSETS 778,446 787,368
66 CURRENT LIABILITIES 51,299 52,861
67 NONCURRENT LIABILITIES 63,053 68,504
68 CURRENT RATIO 4.12 4.23
69 DEBT TO ASSET RATIO .12 .12
|
2005 DATA - SW KANSAS
ANALYSIS OF THE FARM BUSINESS
SORTED BY AGE OF OPERATOR > 70
AVERAGE ASSET & NET WORTH VALUES
70 BREEDING LIVESTOCK 22,847
71 MACHINERY AND EQUIPMENT 63,553
72 MOTOR VEHICLES & LISTED PROPE 75,897
73 BUILDINGS 12,891
74 OWNED LAND 611,338
75 TOTAL ASSETS 1,000,211
76 NET WORTH 882,353
LABOR
77 NUMBER OF OPERATORS .93
78 NUMBER OF WORKERS 1.34
79 TOTAL WORK DAYS 183
80 VALUE FARM PRODUCTION/WORKER 127,765
81 NET FARM INCOME/WORKER 25,302
PER OPERATOR BASIS
82 TOTAL ASSETS 1,069,994
83 VALUE OF FARM PRODUCTION 184,219
84 NET FARM INCOME 36,483
OTHER FACTORS
85 % CROP ACRES IRRIGATED 11.63
86 % TILLABLE LAND 77.71
87 CROP MACH COST/TOT EXPENSE(%) 39.80
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 2110 23 1257 22 1099 19
89 NON-IRRIGATED CROP ACRES 1449 23 828 22 1008 15
90 IRRIGATED CROP ACRES 627 7 300 6
91 TOTAL CROP ACRES 1640 23 910 22 1041 17
92 PASTURE ACRES 719 14 577 13 428 6
93 FARMSTEAD ACRES 93 8 17 8
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 1640 777
95 CROP MACHINERY INVESTMENT 121,635 74.18 156.60
96 CROP MACHINERY COST 54,966 33.52 70.76
97 GROSS CROP VALUE 176,234 107.47 226.89
98 CROP PRODUCTION COSTS 124,498 75.92 160.28
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 12 225 145 75.4 138 75.8
101 SOYBEANS
102 SUNFLOWERS
103 WHEAT 19 496 311 40.3 273 39.6
104 OTHER CROPS
105 ALFALFA
106 OTHER HAY & FORAGE 8 315 62
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 4 142 98 84.1
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 5
122 DAIRY COWS
123 EWES
124 SOWS
125 BEEF PURCH. FOR RESALE SALES 53
126 SWINE PURCH. FOR RESALE SALES
127 TURKEYS
|
|