Back
2004 DATA - KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY OWNERSHIP TYPE CORPORATIONS PARTNERSHIP - OWNER
182 FARMS 80 FARMS
ITEM PER FARM PER FARM
1 BEEF 112,433 112,575
2 DAIRY AND MILK 39,584 57,367
3 SHEEP 1,821 -10
4 SWINE 37,625 14,389
5 POULTRY AND EGGS 1,350
6 OTHER LIVESTOCK 1,684 -637
7 CUSTOM FEEDING 30,317 14,955
8 FEED PURCHASED -73,314 -46,873
9 LIVESTOCK INCOME $ 151,500 $ 151,766
10 CORN 88,776 67,769
11 GRAIN SORGHUM 22,299 28,676
12 SOYBEANS 80,476 69,050
13 SUNFLOWERS 905 78
14 WHEAT 62,639 48,738
15 HAY AND FORAGE 9,173 7,853
16 OTHER CROP 6,125 5,538
17 GOVERNMENT PAYMENTS 44,567 40,038
18 CROP INSURANCE PROCEEDS 14,576 10,633
19 OTHER INCOME 29,262 32,566
20 VALUE OF FARM PRODUCTION $ 510,297 $ 462,704
21 HIRED LABOR 36,991 21,414
22 MACHINERY REPAIRS 34,776 30,836
23 IRRIGATION REPAIRS 1,611 928
24 BUILDING REPAIRS 3,714 1,706
25 INTEREST PAID 20,015 19,854
26 SEED-OTHER CROP EXPENSE 36,773 27,779
27 CROP INSURANCE 8,690 8,874
28 FERTILIZER-LIME 42,274 39,158
29 MACHINE HIRE 17,747 14,743
30 ORGANIZATION FEE, PUBLICATION 5,258 5,060
31 VET-MED-DRUGS 7,509 5,612
32 CROP STORAGE-MARKETING 2,948 2,330
33 LIVESTOCK MARKETING-BREEDING 4,505 8,265
34 DAIRY EXPENSE 2,602 3,988
35 GAS-FUEL-OIL 20,784 22,947
36 IRRIGATION ENERGY 7,337 3,719
37 REAL ESTATE TAXES 6,536 4,960
38 PERSONAL PROPERTY TAXES 1,329 1,289
39 GENERAL FARM INSURANCE 8,443 7,106
40 UTILITIES 9,287 5,291
41 CASH FARM RENT 37,214 32,507
42 HERBICIDE-INSECTICIDE 29,240 25,168
43 CONSERVATION 894 271
44 AUTO EXPENSE 521 608
45 TOTAL OPERATING EXPENSE $ 346,997 $ 294,413
46 DEPRECIATION-MACHINERY 35,970 29,025
47 DEPRECIATION-BUILDINGS 5,579 2,292
48 TOTAL FARM EXPENSE $ 388,546 $ 325,730
49 NET FARM INCOME $ 121,751 $ 136,974
50 UNPAID FAMILY LABOR 1,471 1,153
51 UNPAID OPERATOR LABOR 37,118 45,900
52 MANAGEMENT CHARGE 27,730 29,294
53 CURRENT ASSET CHARGE - 8% 21,438 17,161
54 NONCURRENT ASSET CHARGE - 8% 50,535 37,291
55 RETURN LABOR-MANAGEMENT 48,307 81,369
56 RETURN TO CAPITAL 75,447 80,481
57 ASSET TURNOVER RATIO .3962 .4384
58 OPERATING PROFIT MARGIN RATIO .1478 .1739
59 % RETURN ON ASSETS .0586 .0763
60 % RETURN ON EQUITY .0616 .0891
61 TOTAL EXPENSE RATIO .7614 .7040
62 ADJUSTED TOTAL EXPENSE RATIO .8914 .8690
63 ECONOMIC TOTAL EXPENSE RATIO 1.0324 .9867
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 404,161 458,935 335,023 390,192
65 NONCURRENT ASSETS 840,191 872,917 679,323 706,384
66 CURRENT LIABILITIES 153,055 174,083 143,491 152,696
67 NONCURRENT LIABILITIES 221,657 228,076 223,706 229,727
68 CURRENT RATIO 2.64 2.64 2.33 2.56
69 DEBT TO ASSET RATIO .30 .30 .36 .35
|
2004 DATA - KANSAS
ANALYSIS OF THE FARM BUSINESS
SORTED BY OWNERSHIP TYPE CORPORATIONS PARTNERSHIP - OWNER
AVERAGE ASSET & NET WORTH VALUES
70 BREEDING LIVESTOCK 69,268 79,986
71 MACHINERY AND EQUIPMENT 117,130 101,176
72 MOTOR VEHICLES & LISTED PROPE 181,278 143,841
73 BUILDINGS 56,875 20,123
74 OWNED LAND 461,299 410,226
75 TOTAL ASSETS 1,288,102 1,055,460
76 NET WORTH 899,666 680,651
LABOR
77 NUMBER OF OPERATORS 1.37 1.70
78 NUMBER OF WORKERS 2.50 2.36
79 TOTAL WORK DAYS 533 507
80 VALUE FARM PRODUCTION/WORKER 203,582 195,543
81 NET FARM INCOME/WORKER 48,572 57,887
PER OPERATOR BASIS
82 TOTAL ASSETS 936,988 620,859
83 VALUE OF FARM PRODUCTION 371,199 272,179
84 NET FARM INCOME 88,564 80,573
OTHER FACTORS
85 % CROP ACRES IRRIGATED 8.68 10.72
86 % TILLABLE LAND 71.95 71.91
87 CROP MACH COST/TOT EXPENSE(%) 25.47 26.90
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 2631 182 1154 125 1945 172 2294 80 994 48 1835 74
89 NON-IRRIGATED CROP ACRES 1777 177 715 119 1425 161 1491 79 530 47 1272 73
90 IRRIGATED CROP ACRES 575 52 341 26 489 43 673 21 343 11 546 19
91 TOTAL CROP ACRES 1946 177 783 120 1556 161 1670 79 611 47 1414 73
92 PASTURE ACRES 1018 120 575 74 884 90 1101 53 839 32 716 44
93 FARMSTEAD ACRES 178 68 134 57 187 24 99 32 82 26 104 10
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 1893 1742 1649 1658
95 CROP MACHINERY INVESTMENT 250,865 132.54 144.00 212,534 128.86 128.17
96 CROP MACHINERY COST 98,974 52.29 56.81 87,614 53.12 52.84
97 GROSS CROP VALUE 410,582 213.34 231.80 369,832 221.42 220.25
98 CROP PRODUCTION COSTS 288,463 149.89 162.86 233,449 139.77 139.03
NON-IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
99 CORN 112 521 287 145.9 417 140.4 47 371 176 130.5 331 139.5
100 GRAIN SORGHUM 93 406 240 80.0 351 84.5 44 473 207 88.6 434 85.3
101 SOYBEANS 118 592 287 41.0 479 43.2 58 455 154 38.5 399 40.0
102 SUNFLOWERS 10 155 146 14.8
103 WHEAT 147 640 276 40.9 567 41.4 67 585 225 41.2 553 43.3
104 OTHER CROPS 14 162 80 233 5 163 153
105 ALFALFA 53 142 68 4.0 148 4.4 29 106 62 3.4 105 4.0
106 OTHER HAY & FORAGE 90 168 131 134 43 222 123 190
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 38 330 224 199.5 297 200.9 19 363 168 188.7 309 191.5
111 GRAIN SORGHUM 20 188 200 107.6 150 114.6
112 SOYBEANS 31 199 138 45.1 191 55.0 18 324 217 46.2 269 53.9
113 SUNFLOWERS
114 WHEAT 27 163 123 38.2 171 49.8 6 138 122 58.2
115 OTHER CROPS 4 181 150
116 ALFALFA 7 266 121 4.8 252 5.7
117 OTHER HAY & FORAGE 9 99 73 106 4 128
118 VEGETABLES
119 TRUCK CROPS
120 FRUIT - FLOWERS - TREES
AVERAGE LIVESTOCK INVENTORIES AND SALES
121 BEEF COWS 35 54
122 DAIRY COWS 9 13
123 EWES 8
124 SOWS 14 7
125 BEEF PURCH. FOR RESALE SALES 188 113
126 SWINE PURCH. FOR RESALE SALES 84 79
127 TURKEYS 918
|
2004 DATA - KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY OWNERSHIP TYPE PARTNERSHIP - PARTOWNER PARTNERSHIP - TENANT
36 FARMS 27 FARMS
ITEM PER FARM PER FARM
1 BEEF 176,740 87,999
2 DAIRY AND MILK 12,452 54,748
3 SHEEP -5
4 SWINE 116,408 35,071
5 POULTRY AND EGGS 49
6 OTHER LIVESTOCK -506 -3,004
7 CUSTOM FEEDING 7,291 24,978
8 FEED PURCHASED -82,301 -61,613
9 LIVESTOCK INCOME $ 230,080 $ 138,227
10 CORN 90,695 132,230
11 GRAIN SORGHUM 20,090 13,652
12 SOYBEANS 76,432 36,110
13 SUNFLOWERS 337 1,618
14 WHEAT 50,919 50,749
15 HAY AND FORAGE 34,868 9,086
16 OTHER CROP 20,128 8,637
17 GOVERNMENT PAYMENTS 44,441 49,262
18 CROP INSURANCE PROCEEDS 11,020 14,281
19 OTHER INCOME 17,049 18,318
20 VALUE OF FARM PRODUCTION $ 596,059 $ 472,170
21 HIRED LABOR 35,748 25,529
22 MACHINERY REPAIRS 41,284 37,480
23 IRRIGATION REPAIRS 1,284 5,009
24 BUILDING REPAIRS 4,303 2,091
25 INTEREST PAID 29,693 25,490
26 SEED-OTHER CROP EXPENSE 36,682 41,252
27 CROP INSURANCE 8,968 10,595
28 FERTILIZER-LIME 49,550 36,466
29 MACHINE HIRE 12,218 27,847
30 ORGANIZATION FEE, PUBLICATION 3,970 4,169
31 VET-MED-DRUGS 6,262 8,954
32 CROP STORAGE-MARKETING 6,398 3,300
33 LIVESTOCK MARKETING-BREEDING 8,370 2,737
34 DAIRY EXPENSE 747 3,987
35 GAS-FUEL-OIL 23,090 23,972
36 IRRIGATION ENERGY 4,805 23,894
37 REAL ESTATE TAXES 7,443 2,387
38 PERSONAL PROPERTY TAXES 1,323 1,228
39 GENERAL FARM INSURANCE 8,713 7,818
40 UTILITIES 12,555 8,013
41 CASH FARM RENT 35,945 31,079
42 HERBICIDE-INSECTICIDE 25,757 30,207
43 CONSERVATION 1,066 231
44 AUTO EXPENSE 863 818
45 TOTAL OPERATING EXPENSE $ 367,036 $ 364,554
46 DEPRECIATION-MACHINERY 32,236 23,481
47 DEPRECIATION-BUILDINGS 6,207 8,533
48 TOTAL FARM EXPENSE $ 405,480 $ 396,567
49 NET FARM INCOME $ 190,579 $ 75,602
50 UNPAID FAMILY LABOR 500 1,167
51 UNPAID OPERATOR LABOR 48,000 42,100
52 MANAGEMENT CHARGE 39,432 19,024
53 CURRENT ASSET CHARGE - 8% 27,614 8,977
54 NONCURRENT ASSET CHARGE - 8% 45,096 10,258
55 RETURN LABOR-MANAGEMENT 117,369 55,201
56 RETURN TO CAPITAL 132,340 38,802
57 ASSET TURNOVER RATIO .4173 .6735
58 OPERATING PROFIT MARGIN RATIO .2220 .0822
59 % RETURN ON ASSETS .0926 .0553
60 % RETURN ON EQUITY .1129 .0554
61 TOTAL EXPENSE RATIO .6803 .8399
62 ADJUSTED TOTAL EXPENSE RATIO .8278 .9718
63 ECONOMIC TOTAL EXPENSE RATIO .9498 1.0125
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 493,169 594,941 337,215 345,391
65 NONCURRENT ASSETS 858,826 909,873 349,168 370,434
66 CURRENT LIABILITIES 180,914 216,848 234,081 224,105
67 NONCURRENT LIABILITIES 314,138 327,159 228,039 235,122
68 CURRENT RATIO 2.73 2.74 1.44 1.54
69 DEBT TO ASSET RATIO .37 .36 .67 .64
|
2004 DATA - KANSAS
ANALYSIS OF THE FARM BUSINESS
SORTED BY OWNERSHIP TYPE PARTNERSHIP - PARTOWNER PARTNERSHIP - TENANT
AVERAGE ASSET & NET WORTH VALUES
70 BREEDING LIVESTOCK 71,362 73,992
71 MACHINERY AND EQUIPMENT 112,690 110,472
72 MOTOR VEHICLES & LISTED PROPE 174,468 120,891
73 BUILDINGS 64,590 79,476
74 OWNED LAND 514,410 25,818
75 TOTAL ASSETS 1,428,404 701,104
76 NET WORTH 908,876 240,431
LABOR
77 NUMBER OF OPERATORS 1.77 1.55
78 NUMBER OF WORKERS 2.93 2.59
79 TOTAL WORK DAYS 692 490
80 VALUE FARM PRODUCTION/WORKER 203,010 182,123
81 NET FARM INCOME/WORKER 64,909 29,161
PER OPERATOR BASIS
82 TOTAL ASSETS 803,478 449,639
83 VALUE OF FARM PRODUCTION 335,283 302,817
84 NET FARM INCOME 107,201 48,486
OTHER FACTORS
85 % CROP ACRES IRRIGATED 8.91 31.78
86 % TILLABLE LAND 60.62 64.24
87 CROP MACH COST/TOT EXPENSE(%) 24.90 26.97
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 2881 35 1156 34 1758 35 2321 27 2321 27
89 NON-IRRIGATED CROP ACRES 1638 34 607 32 1169 31 1441 26 1441 26
90 IRRIGATED CROP ACRES 778 7 367 5 722 5 1163 11 1163 11
91 TOTAL CROP ACRES 1798 34 665 32 1245 32 1491 27 1491 27
92 PASTURE ACRES 1282 26 662 22 853 22 1484 15 1484 15
93 FARMSTEAD ACRES 398 16 230 15 291 10
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 1698 1812 1491 1533
95 CROP MACHINERY INVESTMENT 240,944 141.91 133.01 195,335 131.01 127.43
96 CROP MACHINERY COST 100,945 59.45 55.72 106,974 71.74 69.79
97 GROSS CROP VALUE 439,539 244.50 229.15 362,508 243.12 236.49
98 CROP PRODUCTION COSTS 281,343 165.70 155.31 296,277 198.71 193.28
NON-IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
99 CORN 27 507 230 125.8 392 119.5 13 292 292 120.3
100 GRAIN SORGHUM 21 281 127 89.4 229 81.2 15 253 253 79.5
101 SOYBEANS 27 568 270 34.9 391 30.6 12 389 389 40.4
102 SUNFLOWERS
103 WHEAT 27 576 206 45.9 450 37.4 21 621 621 33.5
104 OTHER CROPS
105 ALFALFA 13 86 56 5.0 70 4.7 8 64 64 4.0
106 OTHER HAY & FORAGE 20 233 112 179 15 156 156
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 6 443 184 180.9 10 737 737 198.8
111 GRAIN SORGHUM
112 SOYBEANS 6 301 154 44.5 259 41.4 4 264 264 41.9
113 SUNFLOWERS
114 WHEAT 5 476 476 38.1
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 69 43
122 DAIRY COWS 4 12
123 EWES
124 SOWS 11 17
125 BEEF PURCH. FOR RESALE SALES 299 269
126 SWINE PURCH. FOR RESALE SALES
127 TURKEYS
|
2004 DATA - KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY OWNERSHIP TYPE SINGLE - OWNER SINGLE - PARTOWNER
143 FARMS 1256 FARMS
ITEM PER FARM PER FARM
1 BEEF 70,693 68,610
2 DAIRY AND MILK 11,311 8,426
3 SHEEP 14 460
4 SWINE 4,422 5,790
5 POULTRY AND EGGS 5,557 1,405
6 OTHER LIVESTOCK 6 -739
7 CUSTOM FEEDING 6,413 3,920
8 FEED PURCHASED -32,325 -25,228
9 LIVESTOCK INCOME $ 66,091 $ 62,644
10 CORN 16,222 39,304
11 GRAIN SORGHUM 4,847 14,128
12 SOYBEANS 12,831 32,547
13 SUNFLOWERS 14 1,038
14 WHEAT 12,370 36,203
15 HAY AND FORAGE 3,498 8,029
16 OTHER CROP 897 2,291
17 GOVERNMENT PAYMENTS 11,091 23,693
18 CROP INSURANCE PROCEEDS 1,937 11,401
19 OTHER INCOME 5,555 12,315
20 VALUE OF FARM PRODUCTION $ 135,355 $ 243,593
21 HIRED LABOR 4,882 8,246
22 MACHINERY REPAIRS 8,502 18,546
23 IRRIGATION REPAIRS 758 916
24 BUILDING REPAIRS 1,137 1,496
25 INTEREST PAID 8,127 15,099
26 SEED-OTHER CROP EXPENSE 5,679 15,751
27 CROP INSURANCE 1,742 5,509
28 FERTILIZER-LIME 9,074 23,765
29 MACHINE HIRE 5,735 8,761
30 ORGANIZATION FEE, PUBLICATION 1,621 2,389
31 VET-MED-DRUGS 2,177 3,267
32 CROP STORAGE-MARKETING 415 994
33 LIVESTOCK MARKETING-BREEDING 2,275 2,846
34 DAIRY EXPENSE 1,137 522
35 GAS-FUEL-OIL 5,407 12,027
36 IRRIGATION ENERGY 1,271 4,046
37 REAL ESTATE TAXES 4,999 4,278
38 PERSONAL PROPERTY TAXES 533 736
39 GENERAL FARM INSURANCE 2,801 4,200
40 UTILITIES 3,529 3,668
41 CASH FARM RENT 6,247 13,667
42 HERBICIDE-INSECTICIDE 4,597 13,147
43 CONSERVATION 546 330
44 AUTO EXPENSE 1,036 929
45 TOTAL OPERATING EXPENSE $ 84,225 $ 165,138
46 DEPRECIATION-MACHINERY 9,869 19,147
47 DEPRECIATION-BUILDINGS 2,418 2,032
48 TOTAL FARM EXPENSE $ 96,512 $ 186,317
49 NET FARM INCOME $ 38,843 $ 57,276
50 UNPAID FAMILY LABOR 1,038 1,910
51 UNPAID OPERATOR LABOR 19,844 24,515
52 MANAGEMENT CHARGE 9,023 13,701
53 CURRENT ASSET CHARGE - 8% 10,440 10,114
54 NONCURRENT ASSET CHARGE - 8% 36,515 30,973
55 RETURN LABOR-MANAGEMENT -9,150 14,279
56 RETURN TO CAPITAL 17,064 32,249
57 ASSET TURNOVER RATIO .1796 .3055
58 OPERATING PROFIT MARGIN RATIO .1261 .1324
59 % RETURN ON ASSETS .0226 .0404
60 % RETURN ON EQUITY .0152 .0334
61 TOTAL EXPENSE RATIO .7130 .7649
62 ADJUSTED TOTAL EXPENSE RATIO .9340 .9296
63 ECONOMIC TOTAL EXPENSE RATIO 1.2809 1.0983
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 185,410 201,845 213,489 241,911
65 NONCURRENT ASSETS 550,052 570,075 554,261 585,064
66 CURRENT LIABILITIES 61,461 64,801 96,359 106,187
67 NONCURRENT LIABILITIES 99,154 108,106 177,737 187,269
68 CURRENT RATIO 3.02 3.11 2.22 2.28
69 DEBT TO ASSET RATIO .22 .22 .36 .35
|
2004 DATA - KANSAS
ANALYSIS OF THE FARM BUSINESS
SORTED BY OWNERSHIP TYPE SINGLE - OWNER SINGLE - PARTOWNER
AVERAGE ASSET & NET WORTH VALUES
70 BREEDING LIVESTOCK 31,353 41,169
71 MACHINERY AND EQUIPMENT 34,117 62,690
72 MOTOR VEHICLES & LISTED PROPE 55,267 98,293
73 BUILDINGS 21,120 20,049
74 OWNED LAND 433,618 373,861
75 TOTAL ASSETS 753,691 797,362
76 NET WORTH 586,930 513,587
LABOR
77 NUMBER OF OPERATORS .73 .90
78 NUMBER OF WORKERS .96 1.26
79 TOTAL WORK DAYS 158 299
80 VALUE FARM PRODUCTION/WORKER 140,667 192,133
81 NET FARM INCOME/WORKER 40,368 45,176
PER OPERATOR BASIS
82 TOTAL ASSETS 1,025,479 878,189
83 VALUE OF FARM PRODUCTION 184,165 268,285
84 NET FARM INCOME 52,850 63,081
OTHER FACTORS
85 % CROP ACRES IRRIGATED 7.93 9.89
86 % TILLABLE LAND 48.76 62.92
87 CROP MACH COST/TOT EXPENSE(%) 27.36 31.17
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 870 138 870 138 1835 1256 630 1254 1225 1252
89 NON-IRRIGATED CROP ACRES 428 126 428 126 1054 1239 360 1187 754 1165
90 IRRIGATED CROP ACRES 310 15 310 15 509 282 247 193 421 227
91 TOTAL CROP ACRES 465 126 465 126 1166 1243 398 1195 829 1175
92 PASTURE ACRES 546 103 546 103 824 993 321 894 724 762
93 FARMSTEAD ACRES 79 67 79 67 54 664 45 633 42 182
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 409 333 1154 1058
95 CROP MACHINERY INVESTMENT 68,038 166.16 204.27 140,223 121.48 132.51
96 CROP MACHINERY COST 26,410 64.50 79.29 58,079 50.32 54.89
97 GROSS CROP VALUE 75,491 165.02 202.87 209,772 180.87 197.29
98 CROP PRODUCTION COSTS 63,783 151.41 186.14 143,284 122.95 134.11
NON-IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
99 CORN 40 133 133 120.6 600 245 113 126.4 193 124.4
100 GRAIN SORGHUM 44 124 124 84.9 735 241 106 83.4 193 82.2
101 SOYBEANS 59 133 133 35.4 748 297 122 37.5 235 36.2
102 SUNFLOWERS 51 125 85 41.7 111 12.3
103 WHEAT 86 180 180 38.8 1060 473 168 37.9 368 37.6
104 OTHER CROPS 7 152 152 95 88 84 74
105 ALFALFA 26 64 64 3.9 417 85 50 3.6 83 3.9
106 OTHER HAY & FORAGE 55 115 115 698 116 62 98
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 13 173 173 184.0 197 331 169 194.8 292 196.3
111 GRAIN SORGHUM 64 102 79 112.5 93 98.9
112 SOYBEANS 9 126 126 53.0 164 198 123 50.5 168 53.1
113 SUNFLOWERS 23 153 131 16.6 110 17.3
114 WHEAT 118 211 142 36.1 184 42.8
115 OTHER CROPS 21 139 86 124
116 ALFALFA 45 164 110 5.7 143 5.1
117 OTHER HAY & FORAGE 65 114 92 98
118 VEGETABLES
119 TRUCK CROPS
120 FRUIT - FLOWERS - TREES
AVERAGE LIVESTOCK INVENTORIES AND SALES
121 BEEF COWS 25 37
122 DAIRY COWS 3 2
123 EWES 1
124 SOWS 3 3
125 BEEF PURCH. FOR RESALE SALES 132 88
126 SWINE PURCH. FOR RESALE SALES 14
127 TURKEYS 3,749 511
|
2004 DATA - KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY OWNERSHIP TYPE SINGLE - TENANT
146 FARMS
ITEM PER FARM PER FARM
1 BEEF 26,368
2 DAIRY AND MILK 5,516
3 SHEEP 242
4 SWINE 542
5 POULTRY AND EGGS
6 OTHER LIVESTOCK 84
7 CUSTOM FEEDING 4,296
8 FEED PURCHASED -6,532
9 LIVESTOCK INCOME $ 30,516
10 CORN 40,372
11 GRAIN SORGHUM 12,438
12 SOYBEANS 20,447
13 SUNFLOWERS 2,334
14 WHEAT 28,041
15 HAY AND FORAGE 9,637
16 OTHER CROP 1,957
17 GOVERNMENT PAYMENTS 20,290
18 CROP INSURANCE PROCEEDS 9,735
19 OTHER INCOME 19,148
20 VALUE OF FARM PRODUCTION $ 194,916
21 HIRED LABOR 6,271
22 MACHINERY REPAIRS 19,197
23 IRRIGATION REPAIRS 1,612
24 BUILDING REPAIRS 679
25 INTEREST PAID 7,849
26 SEED-OTHER CROP EXPENSE 14,414
27 CROP INSURANCE 4,791
28 FERTILIZER-LIME 19,644
29 MACHINE HIRE 11,709
30 ORGANIZATION FEE, PUBLICATION 2,316
31 VET-MED-DRUGS 1,510
32 CROP STORAGE-MARKETING 683
33 LIVESTOCK MARKETING-BREEDING 999
34 DAIRY EXPENSE 261
35 GAS-FUEL-OIL 10,245
36 IRRIGATION ENERGY 6,917
37 REAL ESTATE TAXES 1,023
38 PERSONAL PROPERTY TAXES 592
39 GENERAL FARM INSURANCE 3,366
40 UTILITIES 3,015
41 CASH FARM RENT 13,958
42 HERBICIDE-INSECTICIDE 11,226
43 CONSERVATION 46
44 AUTO EXPENSE 810
45 TOTAL OPERATING EXPENSE $ 143,133
46 DEPRECIATION-MACHINERY 14,334
47 DEPRECIATION-BUILDINGS 838
48 TOTAL FARM EXPENSE $ 158,305
49 NET FARM INCOME $ 36,611
50 UNPAID FAMILY LABOR 925
51 UNPAID OPERATOR LABOR 23,745
52 MANAGEMENT CHARGE 9,207
53 CURRENT ASSET CHARGE - 8% 4,712
54 NONCURRENT ASSET CHARGE - 8% 8,191
55 RETURN LABOR-MANAGEMENT 22,783
56 RETURN TO CAPITAL 10,583
57 ASSET TURNOVER RATIO .6698
58 OPERATING PROFIT MARGIN RATIO .0543
59 % RETURN ON ASSETS .0364
60 % RETURN ON EQUITY .0170
61 TOTAL EXPENSE RATIO .8122
62 ADJUSTED TOTAL EXPENSE RATIO .9860
63 ECONOMIC TOTAL EXPENSE RATIO 1.0522
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 112,788 128,150
65 NONCURRENT ASSETS 163,974 177,103
66 CURRENT LIABILITIES 60,634 62,504
67 NONCURRENT LIABILITIES 64,194 72,107
68 CURRENT RATIO 1.86 2.05
69 DEBT TO ASSET RATIO .45 .44
|
2004 DATA - KANSAS
ANALYSIS OF THE FARM BUSINESS
SORTED BY OWNERSHIP TYPE SINGLE - TENANT
AVERAGE ASSET & NET WORTH VALUES
70 BREEDING LIVESTOCK 25,184
71 MACHINERY AND EQUIPMENT 47,353
72 MOTOR VEHICLES & LISTED PROPE 68,696
73 BUILDINGS 7,660
74 OWNED LAND 37,182
75 TOTAL ASSETS 291,008
76 NET WORTH 161,288
LABOR
77 NUMBER OF OPERATORS .87
78 NUMBER OF WORKERS 1.10
79 TOTAL WORK DAYS 237
80 VALUE FARM PRODUCTION/WORKER 177,086
81 NET FARM INCOME/WORKER 33,262
PER OPERATOR BASIS
82 TOTAL ASSETS 330,896
83 VALUE OF FARM PRODUCTION 221,633
84 NET FARM INCOME 41,629
OTHER FACTORS
85 % CROP ACRES IRRIGATED 16.68
86 % TILLABLE LAND 73.40
87 CROP MACH COST/TOT EXPENSE(%) 32.56
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 1382 146 1382 146
89 NON-IRRIGATED CROP ACRES 900 137 900 137
90 IRRIGATED CROP ACRES 515 48 515 48
91 TOTAL CROP ACRES 1050 141 1050 141
92 PASTURE ACRES 806 65 806 65
93 FARMSTEAD ACRES 56 22 56 22
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 1014 925
95 CROP MACHINERY INVESTMENT 108,627 107.11 117.45
96 CROP MACHINERY COST 51,544 50.82 55.73
97 GROSS CROP VALUE 204,595 197.59 216.66
98 CROP PRODUCTION COSTS 129,012 122.85 134.71
NON-IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
99 CORN 46 199 199 134.6
100 GRAIN SORGHUM 85 237 237 74.3
101 SOYBEANS 63 252 252 40.1
102 SUNFLOWERS 9 228 228 12.6
103 WHEAT 116 422 422 37.6
104 OTHER CROPS 8 134 134
105 ALFALFA 46 113 113 7.1
106 OTHER HAY & FORAGE 47 133 133
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 35 349 349 203.0
111 GRAIN SORGHUM 13 116 116 92.0
112 SOYBEANS 29 164 164 51.1
113 SUNFLOWERS 6 159 159 12.6
114 WHEAT 21 187 187 42.6
115 OTHER CROPS
116 ALFALFA 7 190 190 4.6
117 OTHER HAY & FORAGE 7 195 195
118 VEGETABLES
119 TRUCK CROPS
120 FRUIT - FLOWERS - TREES
AVERAGE LIVESTOCK INVENTORIES AND SALES
121 BEEF COWS 20
122 DAIRY COWS 1
123 EWES
124 SOWS
125 BEEF PURCH. FOR RESALE SALES 75
126 SWINE PURCH. FOR RESALE SALES 3
127 TURKEYS
|
|