Back
2004 DATA - KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY CAPITAL MANAGED *** - 350000 *** *** 350001 - 500000 ***
113 FARMS 121 FARMS
ITEM PER FARM PER FARM
1 BEEF 13,197 18,871
2 DAIRY AND MILK 1,847 7,693
3 SHEEP 38 426
4 SWINE 1,441 9
5 POULTRY AND EGGS 1,962 10,617
6 OTHER LIVESTOCK -49 50
7 CUSTOM FEEDING 246 619
8 FEED PURCHASED -3,900 -5,831
9 LIVESTOCK INCOME $ 14,783 $ 32,453
10 CORN 7,027 7,339
11 GRAIN SORGHUM 6,335 4,930
12 SOYBEANS 10,644 9,145
13 SUNFLOWERS 538 111
14 WHEAT 9,907 11,132
15 HAY AND FORAGE 3,206 2,037
16 OTHER CROP 2,149 1,075
17 GOVERNMENT PAYMENTS 7,273 8,321
18 CROP INSURANCE PROCEEDS 3,662 3,048
19 OTHER INCOME 4,274 6,551
20 VALUE OF FARM PRODUCTION $ 69,798 $ 86,143
21 HIRED LABOR 2,234 2,316
22 MACHINERY REPAIRS 6,848 7,014
23 IRRIGATION REPAIRS 556 186
24 BUILDING REPAIRS 550 499
25 INTEREST PAID 4,197 7,196
26 SEED-OTHER CROP EXPENSE 3,924 4,561
27 CROP INSURANCE 1,500 1,276
28 FERTILIZER-LIME 6,382 6,598
29 MACHINE HIRE 3,501 3,885
30 ORGANIZATION FEE, PUBLICATION 1,229 1,369
31 VET-MED-DRUGS 627 807
32 CROP STORAGE-MARKETING 274 279
33 LIVESTOCK MARKETING-BREEDING 471 635
34 DAIRY EXPENSE 190 597
35 GAS-FUEL-OIL 3,596 4,514
36 IRRIGATION ENERGY 918 880
37 REAL ESTATE TAXES 1,671 2,324
38 PERSONAL PROPERTY TAXES 482 460
39 GENERAL FARM INSURANCE 2,129 2,294
40 UTILITIES 2,401 4,159
41 CASH FARM RENT 4,689 3,997
42 HERBICIDE-INSECTICIDE 3,766 3,185
43 CONSERVATION 86 121
44 AUTO EXPENSE 858 881
45 TOTAL OPERATING EXPENSE $ 53,080 $ 60,032
46 DEPRECIATION-MACHINERY 4,670 6,242
47 DEPRECIATION-BUILDINGS 669 1,989
48 TOTAL FARM EXPENSE $ 58,419 $ 68,263
49 NET FARM INCOME $ 11,379 $ 17,880
50 UNPAID FAMILY LABOR 896 800
51 UNPAID OPERATOR LABOR 17,466 20,016
52 MANAGEMENT CHARGE 3,202 4,711
53 CURRENT ASSET CHARGE - 8% 1,946 3,762
54 NONCURRENT ASSET CHARGE - 8% 7,124 11,313
55 RETURN LABOR-MANAGEMENT 1,413 2,006
56 RETURN TO CAPITAL -5,988 -450
57 ASSET TURNOVER RATIO .3757 .2791
58 OPERATING PROFIT MARGIN RATIO -.0858 -.0052
59 % RETURN ON ASSETS -.0322 -.0015
60 % RETURN ON EQUITY -.0898 -.0406
61 TOTAL EXPENSE RATIO .8370 .7924
62 ADJUSTED TOTAL EXPENSE RATIO 1.1459 1.0888
63 ECONOMIC TOTAL EXPENSE RATIO 1.2759 1.2638
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 37,211 45,889 72,202 74,550
65 NONCURRENT ASSETS 140,463 147,994 233,459 237,120
66 CURRENT LIABILITIES 16,544 17,918 26,570 26,138
67 NONCURRENT LIABILITIES 54,170 56,180 95,124 92,620
68 CURRENT RATIO 2.25 2.56 2.72 2.85
69 DEBT TO ASSET RATIO .40 .38 .40 .38
|
2004 DATA - KANSAS
ANALYSIS OF THE FARM BUSINESS
SORTED BY CAPITAL MANAGED *** - 350000 *** *** 350001 - 500000 ***
AVERAGE ASSET & NET WORTH VALUES
70 BREEDING LIVESTOCK 11,070 20,986
71 MACHINERY AND EQUIPMENT 14,575 23,455
72 MOTOR VEHICLES & LISTED PROPE 27,518 35,489
73 BUILDINGS 5,905 18,869
74 OWNED LAND 92,369 149,414
75 TOTAL ASSETS 185,778 308,666
76 NET WORTH 113,373 188,439
LABOR
77 NUMBER OF OPERATORS .64 .74
78 NUMBER OF WORKERS .74 .89
79 TOTAL WORK DAYS 81 134
80 VALUE FARM PRODUCTION/WORKER 93,672 96,512
81 NET FARM INCOME/WORKER 15,271 20,033
PER OPERATOR BASIS
82 TOTAL ASSETS 287,181 416,372
83 VALUE OF FARM PRODUCTION 107,896 116,202
84 NET FARM INCOME 17,590 24,120
OTHER FACTORS
85 % CROP ACRES IRRIGATED 6.22 4.32
86 % TILLABLE LAND 68.12 60.75
87 CROP MACH COST/TOT EXPENSE(%) 29.77 26.49
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 496 111 258 86 401 82 608 119 341 107 389 92
89 NON-IRRIGATED CROP ACRES 345 102 180 77 318 67 372 113 215 94 280 78
90 IRRIGATED CROP ACRES 291 8 260 7 271 7 146 5
91 TOTAL CROP ACRES 361 104 187 77 330 70 385 114 218 96 291 79
92 PASTURE ACRES 231 71 122 56 266 36 281 94 173 81 243 51
93 FARMSTEAD ACRES 26 44 25 40 12 12 35 55 31 50 31 13
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 332 295 363 312
95 CROP MACHINERY INVESTMENT 35,911 108.22 121.87 42,416 116.84 135.82
96 CROP MACHINERY COST 17,393 52.41 59.03 18,084 49.81 57.91
97 GROSS CROP VALUE 54,564 157.15 176.98 57,347 148.83 173.01
98 CROP PRODUCTION COSTS 42,869 125.76 141.63 43,366 115.51 134.27
NON-IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
99 CORN 25 101 98 118.8 70 127.7 40 105 52 125.4 112 131.9
100 GRAIN SORGHUM 43 146 76 73.9 139 70.8 47 123 113 85.2 80 83.2
101 SOYBEANS 50 123 74 34.3 122 34.5 56 106 64 36.7 85 35.2
102 SUNFLOWERS
103 WHEAT 71 170 81 34.5 198 34.2 80 180 111 38.8 164 37.2
104 OTHER CROPS 5 43 8 38 59 17
105 ALFALFA 16 64 70 5.0 26 3.2 29 39 37 3.4 35 3.8
106 OTHER HAY & FORAGE 39 61 51 50 67 61 51 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 5 177
111 GRAIN SORGHUM 7 102 80 88.2
112 SOYBEANS 5 85 91 48.9
113 SUNFLOWERS
114 WHEAT 5 103 80 46.7
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 11 20
122 DAIRY COWS 1 3
123 EWES 2
124 SOWS 2
125 BEEF PURCH. FOR RESALE SALES 13 14
126 SWINE PURCH. FOR RESALE SALES
127 TURKEYS 1,164 6,019
|
2004 DATA - KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY CAPITAL MANAGED *** 500001 - 750000 *** *** 750001 - 1000000 ***
247 FARMS 227 FARMS
ITEM PER FARM PER FARM
1 BEEF 27,948 30,988
2 DAIRY AND MILK 17,695 14,665
3 SHEEP 262 20
4 SWINE 3,507 6,887
5 POULTRY AND EGGS 1,612 2,002
6 OTHER LIVESTOCK 69 -107
7 CUSTOM FEEDING 2,777 2,413
8 FEED PURCHASED -13,437 -14,940
9 LIVESTOCK INCOME $ 40,432 $ 41,927
10 CORN 14,868 19,947
11 GRAIN SORGHUM 4,901 9,332
12 SOYBEANS 13,709 20,476
13 SUNFLOWERS 149 664
14 WHEAT 15,271 24,984
15 HAY AND FORAGE 3,571 7,114
16 OTHER CROP 1,537 1,363
17 GOVERNMENT PAYMENTS 11,031 16,296
18 CROP INSURANCE PROCEEDS 4,577 6,664
19 OTHER INCOME 8,018 9,603
20 VALUE OF FARM PRODUCTION $ 118,062 $ 158,370
21 HIRED LABOR 3,197 5,458
22 MACHINERY REPAIRS 10,341 13,574
23 IRRIGATION REPAIRS 419 617
24 BUILDING REPAIRS 1,072 951
25 INTEREST PAID 7,075 8,213
26 SEED-OTHER CROP EXPENSE 6,318 9,716
27 CROP INSURANCE 2,184 3,261
28 FERTILIZER-LIME 10,075 15,296
29 MACHINE HIRE 4,992 5,425
30 ORGANIZATION FEE, PUBLICATION 1,657 2,215
31 VET-MED-DRUGS 1,627 2,110
32 CROP STORAGE-MARKETING 409 538
33 LIVESTOCK MARKETING-BREEDING 1,154 1,835
34 DAIRY EXPENSE 1,400 1,017
35 GAS-FUEL-OIL 5,891 8,546
36 IRRIGATION ENERGY 1,648 2,750
37 REAL ESTATE TAXES 3,075 3,327
38 PERSONAL PROPERTY TAXES 473 548
39 GENERAL FARM INSURANCE 2,713 3,253
40 UTILITIES 2,831 3,160
41 CASH FARM RENT 7,343 8,048
42 HERBICIDE-INSECTICIDE 5,489 8,513
43 CONSERVATION 214 339
44 AUTO EXPENSE 819 815
45 TOTAL OPERATING EXPENSE $ 82,415 $ 109,523
46 DEPRECIATION-MACHINERY 8,885 12,088
47 DEPRECIATION-BUILDINGS 1,218 1,421
48 TOTAL FARM EXPENSE $ 92,519 $ 123,033
49 NET FARM INCOME $ 25,543 $ 35,337
50 UNPAID FAMILY LABOR 829 872
51 UNPAID OPERATOR LABOR 22,157 24,371
52 MANAGEMENT CHARGE 6,485 8,732
53 CURRENT ASSET CHARGE - 8% 5,825 7,952
54 NONCURRENT ASSET CHARGE - 8% 19,323 22,094
55 RETURN LABOR-MANAGEMENT -434 4,419
56 RETURN TO CAPITAL 3,147 9,575
57 ASSET TURNOVER RATIO .2704 .2996
58 OPERATING PROFIT MARGIN RATIO .0267 .0605
59 % RETURN ON ASSETS .0072 .0181
60 % RETURN ON EQUITY -.0125 .0036
61 TOTAL EXPENSE RATIO .7836 .7769
62 ADJUSTED TOTAL EXPENSE RATIO 1.0333 .9914
63 ECONOMIC TOTAL EXPENSE RATIO 1.2463 1.1811
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 102,245 111,193 135,733 149,569
65 NONCURRENT ASSETS 322,262 337,509 378,479 393,333
66 CURRENT LIABILITIES 32,823 34,981 41,254 45,260
67 NONCURRENT LIABILITIES 84,592 92,095 109,154 110,295
68 CURRENT RATIO 3.12 3.18 3.29 3.30
69 DEBT TO ASSET RATIO .28 .28 .29 .29
|
2004 DATA - KANSAS
ANALYSIS OF THE FARM BUSINESS
SORTED BY CAPITAL MANAGED *** 500001 - 750000 *** *** 750001 - 1000000 ***
AVERAGE ASSET & NET WORTH VALUES
70 BREEDING LIVESTOCK 30,763 33,857
71 MACHINERY AND EQUIPMENT 31,866 43,770
72 MOTOR VEHICLES & LISTED PROPE 50,342 64,805
73 BUILDINGS 11,392 13,528
74 OWNED LAND 224,651 252,526
75 TOTAL ASSETS 436,605 528,557
76 NET WORTH 314,359 375,575
LABOR
77 NUMBER OF OPERATORS .82 .90
78 NUMBER OF WORKERS .98 1.11
79 TOTAL WORK DAYS 155 206
80 VALUE FARM PRODUCTION/WORKER 119,808 142,489
81 NET FARM INCOME/WORKER 25,921 31,793
PER OPERATOR BASIS
82 TOTAL ASSETS 532,025 585,566
83 VALUE OF FARM PRODUCTION 143,865 175,451
84 NET FARM INCOME 31,126 39,148
OTHER FACTORS
85 % CROP ACRES IRRIGATED 7.30 9.21
86 % TILLABLE LAND 60.60 66.63
87 CROP MACH COST/TOT EXPENSE(%) 29.85 30.88
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 834 247 471 216 524 199 1138 227 559 196 716 208
89 NON-IRRIGATED CROP ACRES 490 236 247 200 369 180 701 223 333 187 492 191
90 IRRIGATED CROP ACRES 285 32 175 19 304 19 360 44 178 23 336 35
91 TOTAL CROP ACRES 527 237 264 200 398 181 759 227 353 188 540 196
92 PASTURE ACRES 428 177 280 158 318 99 535 150 306 124 393 108
93 FARMSTEAD ACRES 46 119 44 110 20 30 57 103 55 95 24 25
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 506 449 759 690
95 CROP MACHINERY INVESTMENT 67,877 134.27 151.23 93,266 122.96 135.23
96 CROP MACHINERY COST 27,618 54.63 61.53 37,994 50.09 55.09
97 GROSS CROP VALUE 89,327 170.27 191.77 131,990 174.01 191.37
98 CROP PRODUCTION COSTS 65,745 126.90 142.93 94,551 123.55 135.88
NON-IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
99 CORN 98 127 63 121.9 122 118.9 96 159 89 130.0 125 128.4
100 GRAIN SORGHUM 112 116 68 75.6 100 75.5 124 163 93 82.5 127 76.7
101 SOYBEANS 125 155 76 36.9 145 36.1 126 198 108 39.2 151 36.5
102 SUNFLOWERS 4 58 5 80
103 WHEAT 174 231 118 38.1 189 38.5 181 330 163 37.9 246 37.9
104 OTHER CROPS 15 90 46 104 14 80 86 61
105 ALFALFA 58 68 51 3.4 57 3.7 73 78 50 3.2 77 7.1
106 OTHER HAY & FORAGE 118 95 67 72 123 105 67 84
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 21 184 89 190.1 206 199.6 24 197 78 190.6 210 205.1
111 GRAIN SORGHUM 5 107 107 110.5 16 85 82 125.5 79 94.2
112 SOYBEANS 15 153 109 50.5 164 46.6 26 162 131 40.4 138 53.9
113 SUNFLOWERS 4 91 91 15.1
114 WHEAT 7 145 91 34.2 19 183 110 28.3 194 49.0
115 OTHER CROPS
116 ALFALFA 9 101 96 5.5 108 4.9 7 196 100 4.0 219 4.4
117 OTHER HAY & FORAGE 7 46 38 5 77
118 VEGETABLES
119 TRUCK CROPS
120 FRUIT - FLOWERS - TREES
AVERAGE LIVESTOCK INVENTORIES AND SALES
121 BEEF COWS 22 25
122 DAIRY COWS 5 4
123 EWES 2
124 SOWS 2 4
125 BEEF PURCH. FOR RESALE SALES 56 28
126 SWINE PURCH. FOR RESALE SALES 6
127 TURKEYS 1,155 588
|
2004 DATA - KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY CAPITAL MANAGED *** 1000001 - 1500000 *** *** 1500001 - 2000000 ***
424 FARMS 253 FARMS
ITEM PER FARM PER FARM
1 BEEF 50,985 84,960
2 DAIRY AND MILK 8,867 26,694
3 SHEEP 1,120 503
4 SWINE 7,512 10,154
5 POULTRY AND EGGS 744 111
6 OTHER LIVESTOCK -466 -555
7 CUSTOM FEEDING 2,488 5,258
8 FEED PURCHASED -15,439 -34,773
9 LIVESTOCK INCOME $ 55,812 $ 92,352
10 CORN 28,969 44,651
11 GRAIN SORGHUM 15,454 17,030
12 SOYBEANS 28,925 33,975
13 SUNFLOWERS 727 1,210
14 WHEAT 35,964 43,362
15 HAY AND FORAGE 8,723 7,289
16 OTHER CROP 1,447 2,303
17 GOVERNMENT PAYMENTS 21,130 27,761
18 CROP INSURANCE PROCEEDS 8,239 10,307
19 OTHER INCOME 12,212 21,568
20 VALUE OF FARM PRODUCTION $ 217,602 $ 301,809
21 HIRED LABOR 6,039 11,803
22 MACHINERY REPAIRS 18,346 23,096
23 IRRIGATION REPAIRS 927 1,052
24 BUILDING REPAIRS 1,343 1,640
25 INTEREST PAID 11,953 17,527
26 SEED-OTHER CROP EXPENSE 13,602 18,611
27 CROP INSURANCE 4,559 6,221
28 FERTILIZER-LIME 21,411 28,439
29 MACHINE HIRE 8,100 12,152
30 ORGANIZATION FEE, PUBLICATION 2,467 2,945
31 VET-MED-DRUGS 2,359 4,476
32 CROP STORAGE-MARKETING 818 1,394
33 LIVESTOCK MARKETING-BREEDING 1,903 3,144
34 DAIRY EXPENSE 486 1,985
35 GAS-FUEL-OIL 11,277 13,858
36 IRRIGATION ENERGY 3,204 5,401
37 REAL ESTATE TAXES 3,627 5,073
38 PERSONAL PROPERTY TAXES 691 783
39 GENERAL FARM INSURANCE 3,816 5,166
40 UTILITIES 3,454 4,659
41 CASH FARM RENT 12,176 18,882
42 HERBICIDE-INSECTICIDE 11,776 15,386
43 CONSERVATION 262 494
44 AUTO EXPENSE 841 880
45 TOTAL OPERATING EXPENSE $ 145,439 $ 205,069
46 DEPRECIATION-MACHINERY 16,181 21,634
47 DEPRECIATION-BUILDINGS 1,784 2,432
48 TOTAL FARM EXPENSE $ 163,404 $ 229,135
49 NET FARM INCOME $ 54,199 $ 72,673
50 UNPAID FAMILY LABOR 1,751 1,556
51 UNPAID OPERATOR LABOR 26,847 28,675
52 MANAGEMENT CHARGE 12,570 16,851
53 CURRENT ASSET CHARGE - 8% 8,539 13,177
54 NONCURRENT ASSET CHARGE - 8% 25,420 34,815
55 RETURN LABOR-MANAGEMENT 18,488 23,125
56 RETURN TO CAPITAL 24,983 43,118
57 ASSET TURNOVER RATIO .3387 .3337
58 OPERATING PROFIT MARGIN RATIO .1148 .1429
59 % RETURN ON ASSETS .0389 .0477
60 % RETURN ON EQUITY .0307 .0427
61 TOTAL EXPENSE RATIO .7509 .7592
62 ADJUSTED TOTAL EXPENSE RATIO .9401 .9152
63 ECONOMIC TOTAL EXPENSE RATIO 1.0962 1.0742
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 169,358 192,167 257,938 296,405
65 NONCURRENT ASSETS 451,679 471,636 615,383 639,184
66 CURRENT LIABILITIES 72,034 76,010 109,662 115,267
67 NONCURRENT LIABILITIES 140,806 147,006 187,952 196,235
68 CURRENT RATIO 2.35 2.53 2.35 2.57
69 DEBT TO ASSET RATIO .34 .34 .34 .33
|
2004 DATA - KANSAS
ANALYSIS OF THE FARM BUSINESS
SORTED BY CAPITAL MANAGED *** 1000001 - 1500000 *** *** 1500001 - 2000000 ***
AVERAGE ASSET & NET WORTH VALUES
70 BREEDING LIVESTOCK 39,809 60,104
71 MACHINERY AND EQUIPMENT 54,612 74,470
72 MOTOR VEHICLES & LISTED PROPE 85,399 108,966
73 BUILDINGS 16,817 23,710
74 OWNED LAND 293,497 402,339
75 TOTAL ASSETS 642,420 904,456
76 NET WORTH 424,492 599,897
LABOR
77 NUMBER OF OPERATORS .99 1.06
78 NUMBER OF WORKERS 1.26 1.47
79 TOTAL WORK DAYS 261 365
80 VALUE FARM PRODUCTION/WORKER 172,294 204,548
81 NET FARM INCOME/WORKER 42,914 49,254
PER OPERATOR BASIS
82 TOTAL ASSETS 646,077 851,609
83 VALUE OF FARM PRODUCTION 218,841 284,174
84 NET FARM INCOME 54,507 68,427
OTHER FACTORS
85 % CROP ACRES IRRIGATED 7.77 10.07
86 % TILLABLE LAND 64.56 63.10
87 CROP MACH COST/TOT EXPENSE(%) 32.40 28.89
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 1568 423 594 361 1105 406 2176 253 855 218 1511 241
89 NON-IRRIGATED CROP ACRES 944 418 342 343 713 389 1265 247 455 205 974 225
90 IRRIGATED CROP ACRES 336 99 173 57 293 80 522 67 278 40 459 52
91 TOTAL CROP ACRES 1022 419 368 346 769 391 1407 247 506 206 1071 227
92 PASTURE ACRES 693 324 312 255 551 263 1018 193 499 155 769 155
93 FARMSTEAD ACRES 54 194 44 174 47 61 54 123 41 113 55 38
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 1010 943 1373 1207
95 CROP MACHINERY INVESTMENT 122,741 121.57 130.17 156,349 113.86 129.58
96 CROP MACHINERY COST 52,951 52.45 56.16 66,191 48.20 54.86
97 GROSS CROP VALUE 184,796 181.74 194.60 249,225 179.35 204.10
98 CROP PRODUCTION COSTS 127,139 125.33 134.20 169,647 122.08 138.93
NON-IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
99 CORN 183 196 103 128.5 154 126.2 127 237 139 129.3 191 125.8
100 GRAIN SORGHUM 263 230 102 85.3 188 83.7 157 294 112 88.7 259 83.7
101 SOYBEANS 266 257 119 36.1 200 36.0 143 335 155 38.2 269 39.0
102 SUNFLOWERS 23 76 55 13.3 64 13.6 12 131 131 12.9
103 WHEAT 373 417 156 40.1 332 39.7 217 519 191 39.2 432 37.4
104 OTHER CROPS 37 92 98 76 20 100 66 109
105 ALFALFA 152 91 46 3.6 95 3.7 96 76 47 3.8 79 4.5
106 OTHER HAY & FORAGE 225 110 63 89 145 140 87 116
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 69 222 138 186.2 205 198.3 52 309 165 203.3 285 193.4
111 GRAIN SORGHUM 19 91 91 101.0 85 92.4 18 125 125 121.8 94 115.9
112 SOYBEANS 54 138 79 51.7 123 51.6 35 161 94 32.7 173 51.2
113 SUNFLOWERS 5 134 100 12.8 6 206 130 14.3
114 WHEAT 38 129 103 34.2 119 49.3 37 184 142 39.3 176 42.7
115 OTHER CROPS 7 116 98 7 84 69
116 ALFALFA 16 172 103 5.7 172 5.0 15 167 109 4.5 145 4.6
117 OTHER HAY & FORAGE 15 134 85 121 17 127 119 94
118 VEGETABLES
119 TRUCK CROPS
120 FRUIT - FLOWERS - TREES
AVERAGE LIVESTOCK INVENTORIES AND SALES
121 BEEF COWS 33 48
122 DAIRY COWS 2 6
123 EWES 4
124 SOWS 3 8
125 BEEF PURCH. FOR RESALE SALES 47 110
126 SWINE PURCH. FOR RESALE SALES 43 32
127 TURKEYS 156
|
2004 DATA - KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY CAPITAL MANAGED *** 2000001 - 25000000 *** *** - ***
498 FARMS
ITEM PER FARM PER FARM
1 BEEF 148,524
2 DAIRY AND MILK 14,806
3 SHEEP 437
4 SWINE 26,370
5 POULTRY AND EGGS 210
6 OTHER LIVESTOCK -153
7 CUSTOM FEEDING 21,008
8 FEED PURCHASED -64,856
9 LIVESTOCK INCOME $ 146,347
10 CORN 104,962
11 GRAIN SORGHUM 25,187
12 SOYBEANS 78,349
13 SUNFLOWERS 1,995
14 WHEAT 65,301
15 HAY AND FORAGE 14,781
16 OTHER CROP 7,115
17 GOVERNMENT PAYMENTS 49,754
18 CROP INSURANCE PROCEEDS 22,655
19 OTHER INCOME 25,864
20 VALUE OF FARM PRODUCTION $ 542,310
21 HIRED LABOR 29,808
22 MACHINERY REPAIRS 36,301
23 IRRIGATION REPAIRS 2,186
24 BUILDING REPAIRS 3,269
25 INTEREST PAID 27,473
26 SEED-OTHER CROP EXPENSE 38,578
27 CROP INSURANCE 11,558
28 FERTILIZER-LIME 48,729
29 MACHINE HIRE 19,148
30 ORGANIZATION FEE, PUBLICATION 4,517
31 VET-MED-DRUGS 7,488
32 CROP STORAGE-MARKETING 2,921
33 LIVESTOCK MARKETING-BREEDING 7,043
34 DAIRY EXPENSE 814
35 GAS-FUEL-OIL 23,924
36 IRRIGATION ENERGY 9,802
37 REAL ESTATE TAXES 6,852
38 PERSONAL PROPERTY TAXES 1,398
39 GENERAL FARM INSURANCE 8,131
40 UTILITIES 7,198
41 CASH FARM RENT 34,787
42 HERBICIDE-INSECTICIDE 30,716
43 CONSERVATION 699
44 AUTO EXPENSE 945
45 TOTAL OPERATING EXPENSE $ 364,284
46 DEPRECIATION-MACHINERY 40,342
47 DEPRECIATION-BUILDINGS 4,937
48 TOTAL FARM EXPENSE $ 409,563
49 NET FARM INCOME $ 132,747
50 UNPAID FAMILY LABOR 2,770
51 UNPAID OPERATOR LABOR 33,517
52 MANAGEMENT CHARGE 30,253
53 CURRENT ASSET CHARGE - 8% 20,964
54 NONCURRENT ASSET CHARGE - 8% 56,560
55 RETURN LABOR-MANAGEMENT 52,453
56 RETURN TO CAPITAL 93,680
57 ASSET TURNOVER RATIO .3586
58 OPERATING PROFIT MARGIN RATIO .1727
59 % RETURN ON ASSETS .0619
60 % RETURN ON EQUITY .0683
61 TOTAL EXPENSE RATIO .7552
62 ADJUSTED TOTAL EXPENSE RATIO .8779
63 ECONOMIC TOTAL EXPENSE RATIO 1.0209
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 455,486 522,827
65 NONCURRENT ASSETS 992,309 1,054,305
66 CURRENT LIABILITIES 212,780 241,437
67 NONCURRENT LIABILITIES 306,147 326,467
68 CURRENT RATIO 2.14 2.17
69 DEBT TO ASSET RATIO .36 .36
|
2004 DATA - KANSAS
ANALYSIS OF THE FARM BUSINESS
SORTED BY CAPITAL MANAGED *** 2000001 - 25000000 *** *** - ***
AVERAGE ASSET & NET WORTH VALUES
70 BREEDING LIVESTOCK 64,559
71 MACHINERY AND EQUIPMENT 127,425
72 MOTOR VEHICLES & LISTED PROPE 198,114
73 BUILDINGS 49,177
74 OWNED LAND 616,151
75 TOTAL ASSETS 1,512,464
76 NET WORTH 969,048
LABOR
77 NUMBER OF OPERATORS 1.24
78 NUMBER OF WORKERS 2.28
79 TOTAL WORK DAYS 600
80 VALUE FARM PRODUCTION/WORKER 236,862
81 NET FARM INCOME/WORKER 57,979
PER OPERATOR BASIS
82 TOTAL ASSETS 1,218,387
83 VALUE OF FARM PRODUCTION 436,866
84 NET FARM INCOME 106,936
OTHER FACTORS
85 % CROP ACRES IRRIGATED 12.61
86 % TILLABLE LAND 65.98
87 CROP MACH COST/TOT EXPENSE(%) 28.35
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 3377 497 1125 423 2495 490
89 NON-IRRIGATED CROP ACRES 1987 492 629 413 1512 475
90 IRRIGATED CROP ACRES 759 184 357 105 634 161
91 TOTAL CROP ACRES 2251 492 716 415 1699 477
92 PASTURE ACRES 1481 370 562 297 1383 290
93 FARMSTEAD ACRES 139 237 101 218 149 74
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 2224 2111
95 CROP MACHINERY INVESTMENT 284,672 128.00 134.87
96 CROP MACHINERY COST 116,098 52.20 55.00
97 GROSS CROP VALUE 462,689 206.80 217.88
98 CROP PRODUCTION COSTS 311,941 138.86 146.30
NON-IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
99 CORN 324 492 213 128.9 387 130.2
100 GRAIN SORGHUM 298 406 187 85.0 335 83.8
101 SOYBEANS 326 593 222 38.8 479 39.2
102 SUNFLOWERS 30 213 127 77.6 187 12.1
103 WHEAT 441 783 251 37.4 652 37.4
104 OTHER CROPS 34 246 156 259
105 ALFALFA 171 128 64 3.8 129 4.1
106 OTHER HAY & FORAGE 256 195 101 172
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 147 468 222 195.8 426 198.0
111 GRAIN SORGHUM 44 155 117 107.9 153 102.3
112 SOYBEANS 126 261 164 54.8 220 53.9
113 SUNFLOWERS 17 156 132 17.6 125 16.8
114 WHEAT 77 270 168 35.6 236 41.7
115 OTHER CROPS 13 214 105 205
116 ALFALFA 21 206 132 6.0 163 5.3
117 OTHER HAY & FORAGE 48 131 98 128
118 VEGETABLES
119 TRUCK CROPS
120 FRUIT - FLOWERS - TREES
AVERAGE LIVESTOCK INVENTORIES AND SALES
121 BEEF COWS 51
122 DAIRY COWS 3
123 EWES
124 SOWS 8
125 BEEF PURCH. FOR RESALE SALES 243
126 SWINE PURCH. FOR RESALE SALES 23
127 TURKEYS
|
|