Back
|
Printer
Friendly Version |
2005 DATA - KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY TOTAL CROP ACRES < 501 ACRES 501 - 1,000 ACRES
460 FARMS 400 FARMS
ITEM PER FARM PER FARM
1 BEEF 70,766 74,856
2 DAIRY AND MILK 21,165 18,270
3 SHEEP 153 193
4 SWINE 4,099 8,250
5 POULTRY AND EGGS 4,402 9
6 OTHER LIVESTOCK 317 -32
7 CUSTOM FEEDING 7,013 2,017
8 FEED PURCHASED -29,077 -25,728
9 LIVESTOCK INCOME $ 78,838 $ 77,834
10 CORN 4,400 16,258
11 GRAIN SORGHUM 1,631 8,059
12 SOYBEANS 9,357 29,230
13 SUNFLOWERS 67 362
14 WHEAT 4,880 22,239
15 HAY AND FORAGE 3,175 9,963
16 OTHER CROP 1,459 1,675
17 GOVERNMENT PAYMENTS 8,202 24,915
18 CROP INSURANCE PROCEEDS 788 2,589
19 OTHER INCOME 7,158 10,834
20 VALUE OF FARM PRODUCTION $ 119,954 $ 203,959
21 HIRED LABOR 4,602 6,347
22 MACHINERY REPAIRS 9,563 15,916
23 IRRIGATION REPAIRS 104 248
24 BUILDING REPAIRS 1,271 1,515
25 INTEREST PAID 9,224 12,135
26 SEED-OTHER CROP EXPENSE 3,605 13,286
27 CROP INSURANCE 847 2,937
28 FERTILIZER-LIME 7,343 20,681
29 MACHINE HIRE 4,123 7,210
30 ORGANIZATION FEE, PUBLICATION 1,770 2,270
31 VET-MED-DRUGS 3,970 3,813
32 CROP STORAGE-MARKETING 250 918
33 LIVESTOCK MARKETING-BREEDING 4,209 2,867
34 DAIRY EXPENSE 1,994 1,528
35 GAS-FUEL-OIL 6,382 12,592
36 IRRIGATION ENERGY 140 632
37 REAL ESTATE TAXES 3,039 4,116
38 PERSONAL PROPERTY TAXES 422 670
39 GENERAL FARM INSURANCE 2,660 3,763
40 UTILITIES 3,986 3,532
41 CASH FARM RENT 10,776 14,634
42 HERBICIDE-INSECTICIDE 3,078 9,168
43 CONSERVATION 302 376
44 AUTO EXPENSE 738 932
45 TOTAL OPERATING EXPENSE $ 84,397 $ 142,085
46 DEPRECIATION-MACHINERY 8,738 15,083
47 DEPRECIATION-BUILDINGS 1,806 1,741
48 TOTAL FARM EXPENSE $ 94,941 $ 158,909
49 NET FARM INCOME $ 25,013 $ 45,050
50 UNPAID FAMILY LABOR 1,052 1,249
51 UNPAID OPERATOR LABOR 20,673 26,379
52 MANAGEMENT CHARGE 7,078 11,486
53 CURRENT ASSET CHARGE - 8% 9,293 12,747
54 NONCURRENT ASSET CHARGE - 8% 29,604 37,617
55 RETURN LABOR-MANAGEMENT -14,936 -6,563
56 RETURN TO CAPITAL 5,435 18,072
57 ASSET TURNOVER RATIO .1839 .2420
58 OPERATING PROFIT MARGIN RATIO .0453 .0886
59 % RETURN ON ASSETS .0083 .0214
60 % RETURN ON EQUITY -.0078 .0094
61 TOTAL EXPENSE RATIO .7915 .7791
62 ADJUSTED TOTAL EXPENSE RATIO 1.0316 .9709
63 ECONOMIC TOTAL EXPENSE RATIO 1.3559 1.2178
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 179,564 193,363 232,109 252,815
65 NONCURRENT ASSETS 462,189 469,727 590,307 610,540
66 CURRENT LIABILITIES 69,398 71,191 80,893 85,348
67 NONCURRENT LIABILITIES 94,979 96,837 128,307 132,113
68 CURRENT RATIO 2.59 2.72 2.87 2.96
69 DEBT TO ASSET RATIO .26 .25 .25 .25
|
2005 DATA - 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 53,699 53,478
71 MACHINERY AND EQUIPMENT 28,851 47,374
72 MOTOR VEHICLES & LISTED PROPE 47,569 82,681
73 BUILDINGS 16,492 16,659
74 OWNED LAND 362,753 442,009
75 TOTAL ASSETS 652,421 842,886
76 NET WORTH 486,218 629,556
LABOR
77 NUMBER OF OPERATORS .76 .97
78 NUMBER OF WORKERS .97 1.24
79 TOTAL WORK DAYS 164 254
80 VALUE FARM PRODUCTION/WORKER 122,947 163,757
81 NET FARM INCOME/WORKER 25,637 36,170
PER OPERATOR BASIS
82 TOTAL ASSETS 852,112 862,729
83 VALUE OF FARM PRODUCTION 156,669 208,761
84 NET FARM INCOME 32,669 46,110
OTHER FACTORS
85 % CROP ACRES IRRIGATED 2.87 3.46
86 % TILLABLE LAND 23.02 52.14
87 CROP MACH COST/TOT EXPENSE(%) 18.68 29.38
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 1059 460 527 415 741 362 1428 400 634 343 991 377
89 NON-IRRIGATED CROP ACRES 260 418 155 357 195 275 719 400 321 332 494 367
90 IRRIGATED CROP ACRES 129 25 102 21 120 9 215 48 156 29 176 33
91 TOTAL CROP ACRES 268 419 161 357 198 276 745 400 334 332 509 367
92 PASTURE ACRES 940 385 446 336 792 268 877 299 387 253 784 235
93 FARMSTEAD ACRES 49 263 46 248 31 48 55 202 46 185 44 56
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 244 239 745 731
95 CROP MACHINERY INVESTMENT 44,781 183.78 187.35 107,716 144.62 147.27
96 CROP MACHINERY COST 17,734 72.78 74.19 46,685 62.68 63.83
97 GROSS CROP VALUE 47,973 182.75 186.30 144,723 194.31 197.87
98 CROP PRODUCTION COSTS 42,638 164.71 167.91 109,888 147.54 150.24
NON-IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
99 CORN 176 85 63 88.5 67 91.6 219 192 108 95.7 152 93.5
100 GRAIN SORGHUM 124 76 53 68.4 64 63.4 233 154 88 76.7 124 72.1
101 SOYBEANS 227 112 69 33.2 91 34.0 279 242 125 34.9 176 33.4
102 SUNFLOWERS 6 40 48 12.4 19 75 50 12.7 69 42.6
103 WHEAT 211 105 65 36.4 98 36.2 328 272 137 36.5 210 37.5
104 OTHER CROPS 28 55 48 41 35 67 42 67
105 ALFALFA 116 52 40 3.5 43 3.5 163 85 52 3.8 81 3.5
106 OTHER HAY & FORAGE 279 95 65 85 245 119 75 95
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 11 99 65 169.9 114 154.4 33 154 129 173.2 126 176.1
111 GRAIN SORGHUM 7 66 61 106.6 55 81.0 8 42 38 123.3
112 SOYBEANS 14 72 68 48.6 23 91 67 51.4 84 51.7
113 SUNFLOWERS
114 WHEAT 4 140 140 58.7 8 129 93 59.6
115 OTHER CROPS
116 ALFALFA 6 35 9 141 79 3.8 146 4.5
117 OTHER HAY & FORAGE 7 116 132 48
118 VEGETABLES
119 TRUCK CROPS
120 FRUIT - FLOWERS - TREES
AVERAGE LIVESTOCK INVENTORIES AND SALES
121 BEEF COWS 47 44
122 DAIRY COWS 6 4
123 EWES 2 1
124 SOWS 3 3
125 BEEF PURCH. FOR RESALE SALES 96 98
126 SWINE PURCH. FOR RESALE SALES 3 39
127 TURKEYS 2,581
|
2005 DATA - KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY TOTAL CROP ACRES 1,001 - 1,500 ACRES 1,501 - 2,000 ACRES
336 FARMS 198 FARMS
ITEM PER FARM PER FARM
1 BEEF 56,109 71,756
2 DAIRY AND MILK 5,595 14,498
3 SHEEP 98 969
4 SWINE 14,027 498
5 POULTRY AND EGGS 1,571 83
6 OTHER LIVESTOCK 1,019 -1,110
7 CUSTOM FEEDING 3,488 17,768
8 FEED PURCHASED -16,204 -32,780
9 LIVESTOCK INCOME $ 65,704 $ 71,684
10 CORN 36,269 58,486
11 GRAIN SORGHUM 15,311 16,862
12 SOYBEANS 44,203 67,787
13 SUNFLOWERS 1,392 1,134
14 WHEAT 43,440 59,507
15 HAY AND FORAGE 6,549 6,265
16 OTHER CROP 3,924 4,854
17 GOVERNMENT PAYMENTS 40,854 58,271
18 CROP INSURANCE PROCEEDS 5,010 8,572
19 OTHER INCOME 17,041 24,521
20 VALUE OF FARM PRODUCTION $ 279,697 $ 377,944
21 HIRED LABOR 8,874 14,257
22 MACHINERY REPAIRS 20,581 30,507
23 IRRIGATION REPAIRS 1,180 1,602
24 BUILDING REPAIRS 1,873 2,047
25 INTEREST PAID 16,420 23,011
26 SEED-OTHER CROP EXPENSE 21,449 29,480
27 CROP INSURANCE 5,704 8,874
28 FERTILIZER-LIME 32,258 45,043
29 MACHINE HIRE 9,996 14,730
30 ORGANIZATION FEE, PUBLICATION 2,804 3,453
31 VET-MED-DRUGS 2,433 5,020
32 CROP STORAGE-MARKETING 1,391 1,961
33 LIVESTOCK MARKETING-BREEDING 3,213 2,730
34 DAIRY EXPENSE 318 925
35 GAS-FUEL-OIL 17,231 23,133
36 IRRIGATION ENERGY 3,621 5,541
37 REAL ESTATE TAXES 4,691 5,957
38 PERSONAL PROPERTY TAXES 829 819
39 GENERAL FARM INSURANCE 4,997 5,935
40 UTILITIES 4,526 4,964
41 CASH FARM RENT 15,690 22,298
42 HERBICIDE-INSECTICIDE 17,761 22,959
43 CONSERVATION 530 824
44 AUTO EXPENSE 1,075 840
45 TOTAL OPERATING EXPENSE $ 199,445 $ 276,909
46 DEPRECIATION-MACHINERY 22,224 31,237
47 DEPRECIATION-BUILDINGS 2,197 2,876
48 TOTAL FARM EXPENSE $ 223,867 $ 311,023
49 NET FARM INCOME $ 55,830 $ 66,922
50 UNPAID FAMILY LABOR 1,868 2,205
51 UNPAID OPERATOR LABOR 27,788 28,609
52 MANAGEMENT CHARGE 14,079 16,939
53 CURRENT ASSET CHARGE - 8% 12,684 13,898
54 NONCURRENT ASSET CHARGE - 8% 43,449 48,636
55 RETURN LABOR-MANAGEMENT -2,172 2,184
56 RETURN TO CAPITAL 28,515 42,180
57 ASSET TURNOVER RATIO .2831 .3183
58 OPERATING PROFIT MARGIN RATIO .1019 .1116
59 % RETURN ON ASSETS .0289 .0355
60 % RETURN ON EQUITY .0172 .0245
61 TOTAL EXPENSE RATIO .8004 .8229
62 ADJUSTED TOTAL EXPENSE RATIO .9568 .9493
63 ECONOMIC TOTAL EXPENSE RATIO 1.1575 1.1147
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 248,924 266,642 304,222 322,162
65 NONCURRENT ASSETS 718,652 741,634 855,418 892,955
66 CURRENT LIABILITIES 96,185 102,280 132,035 146,902
67 NONCURRENT LIABILITIES 185,768 188,286 257,805 274,675
68 CURRENT RATIO 2.59 2.61 2.30 2.19
69 DEBT TO ASSET RATIO .29 .29 .34 .35
|
2005 DATA - 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 44,837 49,445
71 MACHINERY AND EQUIPMENT 71,776 99,433
72 MOTOR VEHICLES & LISTED PROPE 118,751 155,710
73 BUILDINGS 21,542 30,798
74 OWNED LAND 498,450 567,349
75 TOTAL ASSETS 987,926 1,187,379
76 NET WORTH 701,666 781,670
LABOR
77 NUMBER OF OPERATORS 1.02 1.05
78 NUMBER OF WORKERS 1.41 1.61
79 TOTAL WORK DAYS 331 413
80 VALUE FARM PRODUCTION/WORKER 197,475 234,146
81 NET FARM INCOME/WORKER 39,418 41,460
PER OPERATOR BASIS
82 TOTAL ASSETS 959,928 1,120,596
83 VALUE OF FARM PRODUCTION 271,770 356,687
84 NET FARM INCOME 54,248 63,158
OTHER FACTORS
85 % CROP ACRES IRRIGATED 8.97 9.33
86 % TILLABLE LAND 68.22 74.04
87 CROP MACH COST/TOT EXPENSE(%) 31.10 30.84
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 1806 336 755 293 1225 323 2318 198 817 174 1667 190
89 NON-IRRIGATED CROP ACRES 1125 335 429 291 797 316 1564 197 507 171 1171 189
90 IRRIGATED CROP ACRES 404 92 233 55 347 70 447 71 262 46 371 53
91 TOTAL CROP ACRES 1232 336 471 292 861 321 1716 198 574 172 1269 190
92 PASTURE ACRES 850 225 415 182 669 173 789 143 343 112 695 107
93 FARMSTEAD ACRES 70 165 53 149 68 54 61 103 52 95 57 25
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 1232 1183 1716 1615
95 CROP MACHINERY INVESTMENT 169,262 137.38 143.03 225,609 131.45 139.67
96 CROP MACHINERY COST 69,632 56.52 58.84 95,915 55.88 59.38
97 GROSS CROP VALUE 260,669 211.57 220.26 385,834 224.80 238.86
98 CROP PRODUCTION COSTS 175,483 142.43 148.28 247,059 143.95 152.95
NON-IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
99 CORN 194 283 135 93.5 217 89.5 119 380 167 93.3 296 93.1
100 GRAIN SORGHUM 216 237 113 76.9 181 72.7 121 300 132 74.9 261 70.9
101 SOYBEANS 212 370 155 67.8 277 32.6 119 607 220 34.1 477 33.1
102 SUNFLOWERS 23 125 90 12.6 131 13.0 17 89 100 14.3 72 12.7
103 WHEAT 293 469 188 40.2 358 40.1 178 607 225 38.1 493 37.9
104 OTHER CROPS 28 88 54 122 17 152 91 157
105 ALFALFA 124 93 47 3.7 103 4.0 54 102 61 3.4 93 3.6
106 OTHER HAY & FORAGE 175 116 69 93 93 166 92 127
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 70 256 146 170.7 244 173.3 51 305 191 174.0 259 181.4
111 GRAIN SORGHUM 21 88 79 118.5 81 107.3 14 134 115 94.3 134 94.5
112 SOYBEANS 56 164 116 49.9 143 50.4 42 172 100 56.1 175 50.7
113 SUNFLOWERS 15 115 95 17.6 80 18.9 5 108 91 19.0
114 WHEAT 28 164 126 47.1 140 43.9 25 183 145 43.2 158 42.1
115 OTHER CROPS 6 179 96 5 156 156
116 ALFALFA 11 91 44 4.9 10 163 108 5.2 146 4.3
117 OTHER HAY & FORAGE 13 93 137 36 14 61 45 74
118 VEGETABLES
119 TRUCK CROPS
120 FRUIT - FLOWERS - TREES
AVERAGE LIVESTOCK INVENTORIES AND SALES
121 BEEF COWS 40 35
122 DAIRY COWS 1 3
123 EWES 1
124 SOWS 8 1
125 BEEF PURCH. FOR RESALE SALES 71 111
126 SWINE PURCH. FOR RESALE SALES 47
127 TURKEYS 394
|
2005 DATA - KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY TOTAL CROP ACRES 2,001 - 2,500 ACRES 2,501 - 3,000 ACRES
135 FARMS 76 FARMS
ITEM PER FARM PER FARM
1 BEEF 96,115 135,115
2 DAIRY AND MILK 19,703 -172
3 SHEEP -1,195 13
4 SWINE 9,355 23,315
5 POULTRY AND EGGS 3,384
6 OTHER LIVESTOCK -1,140 -2,215
7 CUSTOM FEEDING 17,239 1,605
8 FEED PURCHASED -36,766 -64,734
9 LIVESTOCK INCOME $ 103,312 $ 96,312
10 CORN 85,463 95,570
11 GRAIN SORGHUM 19,845 27,069
12 SOYBEANS 85,623 93,236
13 SUNFLOWERS 3,634 7,198
14 WHEAT 75,696 82,622
15 HAY AND FORAGE 20,389 11,344
16 OTHER CROP 6,574 1,029
17 GOVERNMENT PAYMENTS 78,067 86,449
18 CROP INSURANCE PROCEEDS 8,735 14,464
19 OTHER INCOME 20,253 10,423
20 VALUE OF FARM PRODUCTION $ 507,591 $ 525,716
21 HIRED LABOR 24,944 27,896
22 MACHINERY REPAIRS 38,150 32,422
23 IRRIGATION REPAIRS 1,264 1,563
24 BUILDING REPAIRS 2,125 2,800
25 INTEREST PAID 27,359 29,687
26 SEED-OTHER CROP EXPENSE 39,879 41,178
27 CROP INSURANCE 10,556 12,363
28 FERTILIZER-LIME 60,394 65,077
29 MACHINE HIRE 17,117 16,704
30 ORGANIZATION FEE, PUBLICATION 4,529 4,782
31 VET-MED-DRUGS 7,020 3,588
32 CROP STORAGE-MARKETING 2,326 2,876
33 LIVESTOCK MARKETING-BREEDING 3,674 3,038
34 DAIRY EXPENSE 1,712 3
35 GAS-FUEL-OIL 31,868 34,020
36 IRRIGATION ENERGY 6,014 8,146
37 REAL ESTATE TAXES 6,941 7,053
38 PERSONAL PROPERTY TAXES 1,410 1,423
39 GENERAL FARM INSURANCE 7,651 7,749
40 UTILITIES 7,100 7,081
41 CASH FARM RENT 33,856 25,657
42 HERBICIDE-INSECTICIDE 31,076 35,760
43 CONSERVATION 1,203 233
44 AUTO EXPENSE 842 995
45 TOTAL OPERATING EXPENSE $ 369,011 $ 372,094
46 DEPRECIATION-MACHINERY 41,769 44,354
47 DEPRECIATION-BUILDINGS 4,492 4,661
48 TOTAL FARM EXPENSE $ 415,271 $ 421,109
49 NET FARM INCOME $ 92,320 $ 104,607
50 UNPAID FAMILY LABOR 3,217 2,783
51 UNPAID OPERATOR LABOR 32,920 33,288
52 MANAGEMENT CHARGE 23,197 25,394
53 CURRENT ASSET CHARGE - 8% 19,674 15,163
54 NONCURRENT ASSET CHARGE - 8% 60,163 59,640
55 RETURN LABOR-MANAGEMENT 9,267 27,021
56 RETURN TO CAPITAL 60,346 72,829
57 ASSET TURNOVER RATIO .3440 .3491
58 OPERATING PROFIT MARGIN RATIO .1189 .1385
59 % RETURN ON ASSETS .0409 .0484
60 % RETURN ON EQUITY .0331 .0461
61 TOTAL EXPENSE RATIO .8181 .8010
62 ADJUSTED TOTAL EXPENSE RATIO .9350 .9179
63 ECONOMIC TOTAL EXPENSE RATIO 1.0923 1.0602
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 415,882 460,344 451,067 478,272
65 NONCURRENT ASSETS 1,018,215 1,056,739 1,025,103 1,057,262
66 CURRENT LIABILITIES 187,157 197,226 271,756 278,516
67 NONCURRENT LIABILITIES 273,831 297,059 287,173 304,182
68 CURRENT RATIO 2.22 2.33 1.66 1.72
69 DEBT TO ASSET RATIO .32 .33 .38 .38
|
2005 DATA - 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 50,402 46,270
71 MACHINERY AND EQUIPMENT 122,635 126,846
72 MOTOR VEHICLES & LISTED PROPE 205,923 193,287
73 BUILDINGS 42,577 46,178
74 OWNED LAND 645,639 636,600
75 TOTAL ASSETS 1,475,590 1,505,852
76 NET WORTH 997,954 935,039
LABOR
77 NUMBER OF OPERATORS 1.21 1.23
78 NUMBER OF WORKERS 2.08 2.17
79 TOTAL WORK DAYS 614 693
80 VALUE FARM PRODUCTION/WORKER 243,860 241,562
81 NET FARM INCOME/WORKER 44,353 48,066
PER OPERATOR BASIS
82 TOTAL ASSETS 1,210,235 1,221,395
83 VALUE OF FARM PRODUCTION 416,311 426,408
84 NET FARM INCOME 75,718 84,846
OTHER FACTORS
85 % CROP ACRES IRRIGATED 9.92 9.22
86 % TILLABLE LAND 78.92 78.90
87 CROP MACH COST/TOT EXPENSE(%) 31.54 32.03
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 2826 135 938 113 2071 133 3468 76 1240 62 2489 75
89 NON-IRRIGATED CROP ACRES 2009 135 648 110 1503 133 2484 76 822 62 1838 75
90 IRRIGATED CROP ACRES 524 57 294 28 441 49 548 35 254 19 478 30
91 TOTAL CROP ACRES 2230 135 723 110 1666 133 2736 76 900 62 2029 75
92 PASTURE ACRES 848 88 330 67 783 67 1050 51 517 38 788 43
93 FARMSTEAD ACRES 82 71 69 62 69 22 61 34 49 29 57 11
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 2230 2160 2736 2534
95 CROP MACHINERY INVESTMENT 295,481 132.47 136.80 289,740 105.88 114.36
96 CROP MACHINERY COST 130,966 58.72 60.63 134,883 49.29 53.24
97 GROSS CROP VALUE 482,729 216.42 223.49 534,252 195.23 210.86
98 CROP PRODUCTION COSTS 328,816 147.42 152.23 353,340 129.12 139.46
NON-IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
99 CORN 97 527 257 99.1 400 97.1 47 621 255 88.3 501 90.5
100 GRAIN SORGHUM 83 346 165 67.6 288 71.1 49 452 196 72.0 388 70.7
101 SOYBEANS 90 694 274 35.5 519 33.8 39 955 438 29.4 715 33.6
102 SUNFLOWERS 11 103 91 16.6 68 12.8 10 241 110 15.1 219 13.9
103 WHEAT 121 768 253 40.2 625 39.4 73 981 300 38.8 803 37.1
104 OTHER CROPS 8 222 157
105 ALFALFA 44 207 76 3.5 194 5.1 19 191 176 3.6 143 3.6
106 OTHER HAY & FORAGE 61 216 105 193 34 150 95 114
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 46 315 217 166.6 275 181.4 25 405 160 197.5 351 184.4
111 GRAIN SORGHUM 5 78 11 162 136 101.6
112 SOYBEANS 34 191 150 49.4 161 55.0 21 199 123 57.1 191 53.5
113 SUNFLOWERS 6 199 214 18.1 7 208 165 17.8
114 WHEAT 23 196 197 40.8 154 48.2 17 131 125 44.5 123 47.2
115 OTHER CROPS
116 ALFALFA 9 225 154 6.6 220 5.7
117 OTHER HAY & FORAGE 11 154 232 44 5 72
118 VEGETABLES
119 TRUCK CROPS
120 FRUIT - FLOWERS - TREES
AVERAGE LIVESTOCK INVENTORIES AND SALES
121 BEEF COWS 40 41
122 DAIRY COWS 5
123 EWES
124 SOWS 4 9
125 BEEF PURCH. FOR RESALE SALES 125 121
126 SWINE PURCH. FOR RESALE SALES 28
127 TURKEYS 1,752
|
2005 DATA - KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY TOTAL CROP ACRES 3,001 - 3,500 ACRES > 3,501 ACRES
35 FARMS 69 FARMS
ITEM PER FARM PER FARM
1 BEEF 115,491 97,145
2 DAIRY AND MILK -34 11,421
3 SHEEP -13
4 SWINE 97,441 53,454
5 POULTRY AND EGGS
6 OTHER LIVESTOCK -7,954 -565
7 CUSTOM FEEDING 10,014 9,387
8 FEED PURCHASED -57,217 -44,819
9 LIVESTOCK INCOME $ 157,741 $ 126,010
10 CORN 112,117 194,378
11 GRAIN SORGHUM 23,336 38,841
12 SOYBEANS 55,906 96,287
13 SUNFLOWERS 16,232 17,194
14 WHEAT 128,722 169,370
15 HAY AND FORAGE 15,298 12,841
16 OTHER CROP 12,086 32,119
17 GOVERNMENT PAYMENTS 101,137 164,824
18 CROP INSURANCE PROCEEDS 13,863 28,738
19 OTHER INCOME 61,668 36,037
20 VALUE OF FARM PRODUCTION $ 698,105 $ 916,640
21 HIRED LABOR 53,341 61,697
22 MACHINERY REPAIRS 53,172 56,492
23 IRRIGATION REPAIRS 2,544 4,752
24 BUILDING REPAIRS 4,107 5,688
25 INTEREST PAID 36,476 45,563
26 SEED-OTHER CROP EXPENSE 45,707 71,033
27 CROP INSURANCE 13,554 22,001
28 FERTILIZER-LIME 78,840 113,283
29 MACHINE HIRE 37,102 60,331
30 ORGANIZATION FEE, PUBLICATION 6,260 6,779
31 VET-MED-DRUGS 10,458 5,205
32 CROP STORAGE-MARKETING 3,364 10,586
33 LIVESTOCK MARKETING-BREEDING 10,064 5,102
34 DAIRY EXPENSE 768
35 GAS-FUEL-OIL 41,742 52,303
36 IRRIGATION ENERGY 17,168 24,465
37 REAL ESTATE TAXES 7,594 10,830
38 PERSONAL PROPERTY TAXES 1,610 2,046
39 GENERAL FARM INSURANCE 11,145 11,768
40 UTILITIES 10,808 10,526
41 CASH FARM RENT 26,301 55,872
42 HERBICIDE-INSECTICIDE 44,110 60,549
43 CONSERVATION 2,202 886
44 AUTO EXPENSE 1,210 1,587
45 TOTAL OPERATING EXPENSE $ 518,879 $ 700,112
46 DEPRECIATION-MACHINERY 57,302 63,488
47 DEPRECIATION-BUILDINGS 6,540 8,973
48 TOTAL FARM EXPENSE $ 582,721 $ 772,573
49 NET FARM INCOME $ 115,384 $ 144,067
50 UNPAID FAMILY LABOR 3,986 1,467
51 UNPAID OPERATOR LABOR 32,786 35,452
52 MANAGEMENT CHARGE 30,284 36,414
53 CURRENT ASSET CHARGE - 8% 19,607 23,310
54 NONCURRENT ASSET CHARGE - 8% 80,509 96,255
55 RETURN LABOR-MANAGEMENT 11,282 23,036
56 RETURN TO CAPITAL 84,804 116,297
57 ASSET TURNOVER RATIO .3666 .3951
58 OPERATING PROFIT MARGIN RATIO .1215 .1269
59 % RETURN ON ASSETS .0445 .0501
60 % RETURN ON EQUITY .0386 .0473
61 TOTAL EXPENSE RATIO .8347 .8428
62 ADJUSTED TOTAL EXPENSE RATIO .9308 .9228
63 ECONOMIC TOTAL EXPENSE RATIO 1.0742 1.0533
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 499,197 560,716 636,181 651,364
65 NONCURRENT ASSETS 1,344,794 1,403,876 1,635,172 1,717,811
66 CURRENT LIABILITIES 265,243 304,492 355,136 349,670
67 NONCURRENT LIABILITIES 352,843 383,108 467,207 479,413
68 CURRENT RATIO 1.88 1.84 1.79 1.86
69 DEBT TO ASSET RATIO .34 .35 .36 .35
|
2005 DATA - KANSAS
ANALYSIS OF THE FARM BUSINESS
SORTED BY TOTAL CROP ACRES 3,001 - 3,500 ACRES > 3,501 ACRES
AVERAGE ASSET & NET WORTH VALUES
70 BREEDING LIVESTOCK 72,274 65,746
71 MACHINERY AND EQUIPMENT 183,811 201,551
72 MOTOR VEHICLES & LISTED PROPE 254,049 296,209
73 BUILDINGS 82,562 91,252
74 OWNED LAND 814,364 1,044,816
75 TOTAL ASSETS 1,904,292 2,320,264
76 NET WORTH 1,251,449 1,494,551
LABOR
77 NUMBER OF OPERATORS 1.21 1.31
78 NUMBER OF WORKERS 2.73 3.08
79 TOTAL WORK DAYS 728 934
80 VALUE FARM PRODUCTION/WORKER 255,582 297,079
81 NET FARM INCOME/WORKER 42,243 46,692
PER OPERATOR BASIS
82 TOTAL ASSETS 1,568,240 1,767,088
83 VALUE OF FARM PRODUCTION 574,910 698,104
84 NET FARM INCOME 95,022 109,720
OTHER FACTORS
85 % CROP ACRES IRRIGATED 14.33 12.04
86 % TILLABLE LAND 80.96 88.29
87 CROP MACH COST/TOT EXPENSE(%) 26.72 30.62
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 3935 35 1339 27 2902 35 5231 69 1939 54 3767 68
89 NON-IRRIGATED CROP ACRES 2729 35 750 27 2151 35 4207 69 1483 54 3138 67
90 IRRIGATED CROP ACRES 799 20 468 15 559 16 1096 35 483 16 875 35
91 TOTAL CROP ACRES 3186 35 1010 27 2406 35 4618 69 1626 54 3395 68
92 PASTURE ACRES 979 25 395 19 999 17 1541 36 470 25 1749 25
93 FARMSTEAD ACRES 102 17 115 12 61 6 308 22 289 18 158 10
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 3186 2885 4618 4052
95 CROP MACHINERY INVESTMENT 394,811 123.94 136.84 469,697 101.70 115.91
96 CROP MACHINERY COST 155,676 48.87 53.96 236,541 51.22 58.37
97 GROSS CROP VALUE 629,834 197.72 218.29 854,212 184.96 210.80
98 CROP PRODUCTION COSTS 433,083 135.95 150.10 638,829 138.33 157.65
NON-IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
99 CORN 26 452 217 71.8 404 79.5 47 928 458 76.9 670 73.7
100 GRAIN SORGHUM 23 490 110 81.0 485 67.3 35 801 450 62.4 665 73.4
101 SOYBEANS 15 610 167 36.0 510 36.0 26 1316 553 31.4 1018 28.6
102 SUNFLOWERS 9 249 231 14.1 9 634 551 12.0 389 13.7
103 WHEAT 35 1204 369 41.2 979 40.1 68 1681 573 35.3 1345 36.8
104 OTHER CROPS 7 527 524 266
105 ALFALFA 9 107 51 3.6 118 3.8 14 211 147 4.1 193 3.7
106 OTHER HAY & FORAGE 16 357 155 320 30 325 248 301
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 17 536 319 157.4 406 177.9 28 683 292 167.4 579 190.2
111 GRAIN SORGHUM 9 187 101 87.0 160 93.9
112 SOYBEANS 9 323 212 49.6 273 47.9 22 329 271 53.6 280 56.7
113 SUNFLOWERS 6 186 155 20.0 125 23.4 6 364 315 18.8
114 WHEAT 9 229 158 39.9 182 49.5 17 261 173 36.9 231 44.6
115 OTHER CROPS 4 351
116 ALFALFA 5 109 90 5.8
117 OTHER HAY & FORAGE 7 172 177 6 124 73
118 VEGETABLES
119 TRUCK CROPS
120 FRUIT - FLOWERS - TREES
AVERAGE LIVESTOCK INVENTORIES AND SALES
121 BEEF COWS 38 29
122 DAIRY COWS 3
123 EWES
124 SOWS 45
125 BEEF PURCH. FOR RESALE SALES 189 132
126 SWINE PURCH. FOR RESALE SALES 1
127 TURKEYS
|
|