Back
|
Printer
Friendly Version |
2005 DATA - KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY CAPITAL MANAGED < 350,001 350,001 - 500,000
86 FARMS 79 FARMS
ITEM PER FARM PER FARM
1 BEEF 11,813 25,484
2 DAIRY AND MILK 6,312 5,367
3 SHEEP 66
4 SWINE 3,724 20
5 POULTRY AND EGGS 2,517 14,463
6 OTHER LIVESTOCK 161 -66
7 CUSTOM FEEDING 6,114
8 FEED PURCHASED -5,493 -7,086
9 LIVESTOCK INCOME $ 19,101 $ 44,295
10 CORN 10,002 8,773
11 GRAIN SORGHUM 2,207 2,874
12 SOYBEANS 12,405 12,745
13 SUNFLOWERS 230 144
14 WHEAT 6,269 7,735
15 HAY AND FORAGE 4,103 2,395
16 OTHER CROP 3,020 2,255
17 GOVERNMENT PAYMENTS 9,541 8,775
18 CROP INSURANCE PROCEEDS 1,711 976
19 OTHER INCOME 5,914 11,313
20 VALUE OF FARM PRODUCTION $ 74,504 $ 102,280
21 HIRED LABOR 1,976 4,508
22 MACHINERY REPAIRS 6,961 9,017
23 IRRIGATION REPAIRS 23 165
24 BUILDING REPAIRS 579 703
25 INTEREST PAID 4,783 6,873
26 SEED-OTHER CROP EXPENSE 6,984 5,867
27 CROP INSURANCE 1,055 1,385
28 FERTILIZER-LIME 6,094 8,337
29 MACHINE HIRE 4,094 2,825
30 ORGANIZATION FEE, PUBLICATION 1,333 1,342
31 VET-MED-DRUGS 879 1,491
32 CROP STORAGE-MARKETING 530 715
33 LIVESTOCK MARKETING-BREEDING 812 880
34 DAIRY EXPENSE 487 649
35 GAS-FUEL-OIL 4,909 6,407
36 IRRIGATION ENERGY 114 257
37 REAL ESTATE TAXES 1,406 2,253
38 PERSONAL PROPERTY TAXES 357 576
39 GENERAL FARM INSURANCE 1,672 2,614
40 UTILITIES 2,824 5,536
41 CASH FARM RENT 3,875 6,528
42 HERBICIDE-INSECTICIDE 3,378 3,598
43 CONSERVATION 276 565
44 AUTO EXPENSE 1,018 866
45 TOTAL OPERATING EXPENSE $ 56,417 $ 73,961
46 DEPRECIATION-MACHINERY 4,894 7,394
47 DEPRECIATION-BUILDINGS 867 2,129
48 TOTAL FARM EXPENSE $ 62,177 $ 83,484
49 NET FARM INCOME $ 12,328 $ 18,795
50 UNPAID FAMILY LABOR 1,047 1,139
51 UNPAID OPERATOR LABOR 18,366 18,900
52 MANAGEMENT CHARGE 3,417 4,949
53 CURRENT ASSET CHARGE - 8% 3,137 4,360
54 NONCURRENT ASSET CHARGE - 8% 6,546 13,755
55 RETURN LABOR-MANAGEMENT 1,598 -459
56 RETURN TO CAPITAL -5,719 680
57 ASSET TURNOVER RATIO .3784 .2976
58 OPERATING PROFIT MARGIN RATIO -.0768 .0066
59 % RETURN ON ASSETS -.0291 .0020
60 % RETURN ON EQUITY -.0868 -.0273
61 TOTAL EXPENSE RATIO .8345 .8162
62 ADJUSTED TOTAL EXPENSE RATIO 1.1410 1.0605
63 ECONOMIC TOTAL EXPENSE RATIO 1.2709 1.2377
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 52,994 60,370 75,699 86,570
65 NONCURRENT ASSETS 136,452 143,928 259,011 266,125
66 CURRENT LIABILITIES 15,923 19,011 26,730 26,549
67 NONCURRENT LIABILITIES 57,748 58,980 89,830 91,424
68 CURRENT RATIO 3.33 3.18 2.83 3.26
69 DEBT TO ASSET RATIO .39 .38 .35 .33
|
2005 DATA - KANSAS
ANALYSIS OF THE FARM BUSINESS
SORTED BY CAPITAL MANAGED < 350,001 350,001 - 500,000
AVERAGE ASSET & NET WORTH VALUES
70 BREEDING LIVESTOCK 17,982 21,962
71 MACHINERY AND EQUIPMENT 12,944 26,161
72 MOTOR VEHICLES & LISTED PROPE 29,440 38,701
73 BUILDINGS 7,078 21,339
74 OWNED LAND 88,156 171,742
75 TOTAL ASSETS 196,872 343,703
76 NET WORTH 121,041 226,436
LABOR
77 NUMBER OF OPERATORS .68 .70
78 NUMBER OF WORKERS .77 .90
79 TOTAL WORK DAYS 98 151
80 VALUE FARM PRODUCTION/WORKER 96,207 112,693
81 NET FARM INCOME/WORKER 15,918 20,709
PER OPERATOR BASIS
82 TOTAL ASSETS 289,419 491,004
83 VALUE OF FARM PRODUCTION 109,528 146,114
84 NET FARM INCOME 18,122 26,850
OTHER FACTORS
85 % CROP ACRES IRRIGATED 3.23 1.84
86 % TILLABLE LAND 66.39 46.99
87 CROP MACH COST/TOT EXPENSE(%) 27.23 23.51
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 439 86 175 63 438 61 684 79 270 72 567 61
89 NON-IRRIGATED CROP ACRES 337 72 123 55 357 49 346 72 148 63 318 49
90 IRRIGATED CROP ACRES 162 5 93 5
91 TOTAL CROP ACRES 348 72 128 55 367 49 353 72 155 63 319 49
92 PASTURE ACRES 236 51 88 40 305 28 472 58 175 49 521 36
93 FARMSTEAD ACRES 17 36 15 29 13 14 37 35 34 32 16 13
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 291 274 321 308
95 CROP MACHINERY INVESTMENT 33,880 116.27 123.48 42,081 130.93 136.56
96 CROP MACHINERY COST 16,928 58.09 61.69 19,624 61.06 63.68
97 GROSS CROP VALUE 60,810 179.57 190.70 60,822 177.27 184.89
98 CROP PRODUCTION COSTS 44,146 140.93 149.66 51,067 146.83 153.14
NON-IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
99 CORN 29 161 55 101.1 177 96.1 29 142 54 100.1 143 98.4
100 GRAIN SORGHUM 20 115 51 69.3 121 67.3 28 106 64 65.4 89 69.7
101 SOYBEANS 39 176 53 28.7 175 31.3 31 209 78 33.0 213 34.3
102 SUNFLOWERS
103 WHEAT 37 167 69 36.7 215 34.1 44 145 63 38.4 158 40.4
104 OTHER CROPS 4 63 39
105 ALFALFA 13 78 79 3.1 30 3.3 14 41 33 3.3 31 3.4
106 OTHER HAY & FORAGE 29 45 52 29 35 85 56 108
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 4 93
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 15 25
122 DAIRY COWS 2 2
123 EWES
124 SOWS 4
125 BEEF PURCH. FOR RESALE SALES 7 26
126 SWINE PURCH. FOR RESALE SALES 4
127 TURKEYS 1,540 8,778
|
2005 DATA - KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY CAPITAL MANAGED 500,001 - 750,000 750,001 - 1,000,000
187 FARMS 169 FARMS
ITEM PER FARM PER FARM
1 BEEF 23,688 30,045
2 DAIRY AND MILK 15,607 16,892
3 SHEEP 288 190
4 SWINE 1,519 3,863
5 POULTRY AND EGGS 4,208 862
6 OTHER LIVESTOCK 112 288
7 CUSTOM FEEDING 616 821
8 FEED PURCHASED -9,430 -13,925
9 LIVESTOCK INCOME $ 36,607 $ 39,037
10 CORN 10,616 16,019
11 GRAIN SORGHUM 5,686 6,362
12 SOYBEANS 20,076 28,609
13 SUNFLOWERS 291 27
14 WHEAT 14,497 22,186
15 HAY AND FORAGE 3,221 3,748
16 OTHER CROP 592 1,096
17 GOVERNMENT PAYMENTS 15,790 21,886
18 CROP INSURANCE PROCEEDS 1,854 2,918
19 OTHER INCOME 7,057 7,572
20 VALUE OF FARM PRODUCTION $ 116,288 $ 149,457
21 HIRED LABOR 3,096 3,934
22 MACHINERY REPAIRS 10,405 12,945
23 IRRIGATION REPAIRS 203 269
24 BUILDING REPAIRS 851 1,081
25 INTEREST PAID 7,628 9,519
26 SEED-OTHER CROP EXPENSE 8,690 11,023
27 CROP INSURANCE 1,930 2,681
28 FERTILIZER-LIME 12,265 17,476
29 MACHINE HIRE 5,177 6,321
30 ORGANIZATION FEE, PUBLICATION 1,762 1,952
31 VET-MED-DRUGS 1,356 2,148
32 CROP STORAGE-MARKETING 405 778
33 LIVESTOCK MARKETING-BREEDING 974 1,472
34 DAIRY EXPENSE 1,780 1,373
35 GAS-FUEL-OIL 7,734 9,715
36 IRRIGATION ENERGY 481 1,308
37 REAL ESTATE TAXES 2,824 3,531
38 PERSONAL PROPERTY TAXES 321 453
39 GENERAL FARM INSURANCE 2,672 3,178
40 UTILITIES 3,772 3,130
41 CASH FARM RENT 7,098 8,774
42 HERBICIDE-INSECTICIDE 5,797 8,660
43 CONSERVATION 160 399
44 AUTO EXPENSE 687 733
45 TOTAL OPERATING EXPENSE $ 88,066 $ 112,851
46 DEPRECIATION-MACHINERY 8,631 12,453
47 DEPRECIATION-BUILDINGS 1,208 1,191
48 TOTAL FARM EXPENSE $ 97,906 $ 126,495
49 NET FARM INCOME $ 18,383 $ 22,963
50 UNPAID FAMILY LABOR 854 839
51 UNPAID OPERATOR LABOR 21,975 23,006
52 MANAGEMENT CHARGE 5,336 6,630
53 CURRENT ASSET CHARGE - 8% 5,934 7,526
54 NONCURRENT ASSET CHARGE - 8% 19,519 28,993
55 RETURN LABOR-MANAGEMENT -7,924 -14,395
56 RETURN TO CAPITAL -2,155 2,008
57 ASSET TURNOVER RATIO .2559 .2472
58 OPERATING PROFIT MARGIN RATIO -.0185 .0134
59 % RETURN ON ASSETS -.0047 .0033
60 % RETURN ON EQUITY -.0308 -.0165
61 TOTAL EXPENSE RATIO .8419 .8464
62 ADJUSTED TOTAL EXPENSE RATIO 1.0841 1.0503
63 ECONOMIC TOTAL EXPENSE RATIO 1.3030 1.2946
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 107,724 115,730 135,560 145,884
65 NONCURRENT ASSETS 340,970 344,436 454,532 473,281
66 CURRENT LIABILITIES 36,214 38,902 44,954 48,334
67 NONCURRENT LIABILITIES 99,459 97,972 98,762 104,224
68 CURRENT RATIO 2.97 2.97 3.02 3.02
69 DEBT TO ASSET RATIO .30 .30 .24 .25
|
2005 DATA - KANSAS
ANALYSIS OF THE FARM BUSINESS
SORTED BY CAPITAL MANAGED 500,001 - 750,000 750,001 - 1,000,000
AVERAGE ASSET & NET WORTH VALUES
70 BREEDING LIVESTOCK 31,860 37,948
71 MACHINERY AND EQUIPMENT 29,296 41,191
72 MOTOR VEHICLES & LISTED PROPE 50,501 69,437
73 BUILDINGS 11,850 12,588
74 OWNED LAND 242,511 329,593
75 TOTAL ASSETS 454,430 604,628
76 NET WORTH 318,156 456,491
LABOR
77 NUMBER OF OPERATORS .81 .85
78 NUMBER OF WORKERS .96 1.01
79 TOTAL WORK DAYS 167 200
80 VALUE FARM PRODUCTION/WORKER 120,210 146,765
81 NET FARM INCOME/WORKER 19,003 22,549
PER OPERATOR BASIS
82 TOTAL ASSETS 558,334 709,598
83 VALUE OF FARM PRODUCTION 142,877 175,405
84 NET FARM INCOME 22,586 26,949
OTHER FACTORS
85 % CROP ACRES IRRIGATED 4.27 3.96
86 % TILLABLE LAND 66.32 63.54
87 CROP MACH COST/TOT EXPENSE(%) 30.21 32.00
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 804 187 418 163 541 152 1104 169 496 155 716 153
89 NON-IRRIGATED CROP ACRES 525 182 244 151 431 136 686 166 289 144 523 138
90 IRRIGATED CROP ACRES 250 17 241 12 228 6 247 19 168 9 198 16
91 TOTAL CROP ACRES 548 182 263 151 441 136 710 167 299 144 539 140
92 PASTURE ACRES 366 126 225 109 296 73 485 130 254 119 385 85
93 FARMSTEAD ACRES 46 98 42 93 29 22 54 91 41 86 83 17
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 533 505 701 649
95 CROP MACHINERY INVESTMENT 65,213 122.29 129.23 94,857 135.27 146.24
96 CROP MACHINERY COST 29,576 55.46 58.61 40,482 57.73 62.41
97 GROSS CROP VALUE 96,592 176.29 186.30 132,002 187.13 202.30
98 CROP PRODUCTION COSTS 69,453 130.24 137.64 97,238 136.21 147.25
NON-IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
99 CORN 83 152 79 91.6 145 94.1 82 192 82 90.2 181 88.6
100 GRAIN SORGHUM 86 128 71 77.0 105 69.2 73 155 87 72.8 141 65.6
101 SOYBEANS 101 233 81 31.9 223 32.1 111 261 116 35.3 233 32.3
102 SUNFLOWERS 10 73 54 12.1 78 5.5
103 WHEAT 130 235 132 38.1 183 37.1 121 299 137 36.5 258 37.0
104 OTHER CROPS 9 69 52 73 11 48 45 29
105 ALFALFA 43 77 41 3.4 92 3.4 50 62 42 3.6 56 3.5
106 OTHER HAY & FORAGE 90 84 58 75 95 89 55 76
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 10 132 136 179.5 9 223 75 162.7 190 168.5
111 GRAIN SORGHUM 7 122 118 99.7
112 SOYBEANS 10 124 144 48.1 11 108 98 50.0 100 45.6
113 SUNFLOWERS
114 WHEAT 5 201 224 64.6 5 139
115 OTHER CROPS
116 ALFALFA 5 81
117 OTHER HAY & FORAGE
118 VEGETABLES
119 TRUCK CROPS
120 FRUIT - FLOWERS - TREES
AVERAGE LIVESTOCK INVENTORIES AND SALES
121 BEEF COWS 26 31
122 DAIRY COWS 4 4
123 EWES 5 1
124 SOWS 1 2
125 BEEF PURCH. FOR RESALE SALES 19 23
126 SWINE PURCH. FOR RESALE SALES 2 2
127 TURKEYS 2,290 391
|
2005 DATA - KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY CAPITAL MANAGED 1,000,001 - 1,500,000 1,500,001 - 2,000,000
352 FARMS 265 FARMS
ITEM PER FARM PER FARM
1 BEEF 45,040 55,719
2 DAIRY AND MILK 13,827 16,273
3 SHEEP 715 70
4 SWINE 5,663 9,790
5 POULTRY AND EGGS 1,164 66
6 OTHER LIVESTOCK 159 -388
7 CUSTOM FEEDING 3,001 2,199
8 FEED PURCHASED -15,146 -17,426
9 LIVESTOCK INCOME $ 54,423 $ 66,303
10 CORN 19,956 32,142
11 GRAIN SORGHUM 10,975 14,175
12 SOYBEANS 30,224 38,158
13 SUNFLOWERS 711 1,673
14 WHEAT 30,420 47,541
15 HAY AND FORAGE 7,641 9,908
16 OTHER CROP 3,052 2,958
17 GOVERNMENT PAYMENTS 27,314 40,792
18 CROP INSURANCE PROCEEDS 3,993 5,879
19 OTHER INCOME 11,817 12,733
20 VALUE OF FARM PRODUCTION $ 200,527 $ 272,261
21 HIRED LABOR 5,990 10,078
22 MACHINERY REPAIRS 17,540 20,752
23 IRRIGATION REPAIRS 329 638
24 BUILDING REPAIRS 1,427 1,568
25 INTEREST PAID 13,210 15,478
26 SEED-OTHER CROP EXPENSE 14,553 17,889
27 CROP INSURANCE 3,708 5,964
28 FERTILIZER-LIME 22,698 30,651
29 MACHINE HIRE 7,690 11,396
30 ORGANIZATION FEE, PUBLICATION 2,283 2,676
31 VET-MED-DRUGS 2,299 2,998
32 CROP STORAGE-MARKETING 929 1,461
33 LIVESTOCK MARKETING-BREEDING 2,065 2,347
34 DAIRY EXPENSE 1,068 1,385
35 GAS-FUEL-OIL 13,688 16,691
36 IRRIGATION ENERGY 1,423 3,062
37 REAL ESTATE TAXES 4,057 4,477
38 PERSONAL PROPERTY TAXES 592 846
39 GENERAL FARM INSURANCE 3,896 4,475
40 UTILITIES 3,777 4,204
41 CASH FARM RENT 11,172 19,286
42 HERBICIDE-INSECTICIDE 11,416 16,597
43 CONSERVATION 453 484
44 AUTO EXPENSE 1,044 964
45 TOTAL OPERATING EXPENSE $ 147,306 $ 196,369
46 DEPRECIATION-MACHINERY 16,178 20,529
47 DEPRECIATION-BUILDINGS 1,844 2,019
48 TOTAL FARM EXPENSE $ 165,327 $ 218,917
49 NET FARM INCOME $ 35,199 $ 53,344
50 UNPAID FAMILY LABOR 1,393 1,588
51 UNPAID OPERATOR LABOR 25,405 27,326
52 MANAGEMENT CHARGE 9,489 13,526
53 CURRENT ASSET CHARGE - 8% 9,292 11,551
54 NONCURRENT ASSET CHARGE - 8% 33,467 41,815
55 RETURN LABOR-MANAGEMENT -8,953 -1,610
56 RETURN TO CAPITAL 12,123 26,382
57 ASSET TURNOVER RATIO .2659 .2933
58 OPERATING PROFIT MARGIN RATIO .0605 .0969
59 % RETURN ON ASSETS .0161 .0284
60 % RETURN ON EQUITY -.0020 .0163
61 TOTAL EXPENSE RATIO .8245 .8041
62 ADJUSTED TOTAL EXPENSE RATIO 1.0054 .9600
63 ECONOMIC TOTAL EXPENSE RATIO 1.2187 1.1560
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 181,654 194,070 228,998 246,198
65 NONCURRENT ASSETS 559,973 572,387 677,818 703,625
66 CURRENT LIABILITIES 71,261 72,162 90,930 95,483
67 NONCURRENT LIABILITIES 146,259 149,418 165,921 170,144
68 CURRENT RATIO 2.55 2.69 2.52 2.58
69 DEBT TO ASSET RATIO .29 .29 .28 .28
|
2005 DATA - KANSAS
ANALYSIS OF THE FARM BUSINESS
SORTED BY CAPITAL MANAGED 1,000,001 - 1,500,000 1,500,001 - 2,000,000
AVERAGE ASSET & NET WORTH VALUES
70 BREEDING LIVESTOCK 43,381 49,414
71 MACHINERY AND EQUIPMENT 51,909 67,057
72 MOTOR VEHICLES & LISTED PROPE 84,968 108,206
73 BUILDINGS 17,626 19,558
74 OWNED LAND 400,221 478,123
75 TOTAL ASSETS 754,042 928,319
76 NET WORTH 534,492 667,080
LABOR
77 NUMBER OF OPERATORS .94 1.01
78 NUMBER OF WORKERS 1.19 1.35
79 TOTAL WORK DAYS 256 329
80 VALUE FARM PRODUCTION/WORKER 168,141 201,478
81 NET FARM INCOME/WORKER 29,515 39,475
PER OPERATOR BASIS
82 TOTAL ASSETS 801,397 917,243
83 VALUE OF FARM PRODUCTION 213,120 269,013
84 NET FARM INCOME 37,410 52,707
OTHER FACTORS
85 % CROP ACRES IRRIGATED 5.23 7.09
86 % TILLABLE LAND 62.79 67.44
87 CROP MACH COST/TOT EXPENSE(%) 30.72 30.87
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 1425 352 602 309 959 329 1979 265 741 228 1405 253
89 NON-IRRIGATED CROP ACRES 858 348 328 294 647 312 1259 261 437 219 958 243
90 IRRIGATED CROP ACRES 284 58 176 39 229 42 339 74 194 39 319 55
91 TOTAL CROP ACRES 905 348 351 295 678 312 1345 263 469 220 1022 245
92 PASTURE ACRES 663 266 341 220 486 208 787 206 368 161 647 159
93 FARMSTEAD ACRES 54 192 42 177 52 54 67 127 56 114 56 38
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 895 850 1335 1200
95 CROP MACHINERY INVESTMENT 116,512 130.21 137.11 153,007 114.65 127.49
96 CROP MACHINERY COST 50,795 56.77 59.78 67,589 50.65 56.32
97 GROSS CROP VALUE 181,223 200.22 210.84 235,636 176.56 196.35
98 CROP PRODUCTION COSTS 124,897 138.39 145.73 167,231 124.83 138.82
NON-IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
99 CORN 178 226 117 89.1 182 89.5 144 281 125 92.7 242 85.7
100 GRAIN SORGHUM 191 208 94 78.2 177 71.2 166 264 116 73.3 227 69.8
101 SOYBEANS 224 284 140 65.1 213 32.0 146 360 147 34.3 275 31.6
102 SUNFLOWERS 19 120 73 13.7 113 44.2 20 98 90 13.1 89 13.5
103 WHEAT 273 374 148 37.8 308 39.4 228 545 197 38.3 442 38.4
104 OTHER CROPS 33 67 43 69 22 99 79 107
105 ALFALFA 126 93 53 3.6 96 3.7 97 78 41 3.5 76 3.7
106 OTHER HAY & FORAGE 198 100 63 84 160 121 59 105
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 38 175 151 162.3 139 177.7 50 209 121 167.9 212 172.8
111 GRAIN SORGHUM 16 113 84 113.0 106 104.0 14 98 134 108.6 63 104.6
112 SOYBEANS 31 134 87 49.8 117 51.9 33 157 90 49.1 156 51.9
113 SUNFLOWERS 6 119 114 10.6 10 145 123 18.8 105 21.5
114 WHEAT 16 127 135 42.1 113 49.0 22 172 111 46.4 160 42.1
115 OTHER CROPS 5 135 105
116 ALFALFA 10 140 75 4.1 175 3.9 10 200 107 5.4 156 4.5
117 OTHER HAY & FORAGE 4 76 17 59 63 49
118 VEGETABLES
119 TRUCK CROPS
120 FRUIT - FLOWERS - TREES
AVERAGE LIVESTOCK INVENTORIES AND SALES
121 BEEF COWS 35 36
122 DAIRY COWS 4 3
123 EWES 1 1
124 SOWS 3 7
125 BEEF PURCH. FOR RESALE SALES 40 65
126 SWINE PURCH. FOR RESALE SALES 7 51
127 TURKEYS 187
|
2005 DATA - KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY CAPITAL MANAGED 2,000,001 - 25,000,000 > 25,000,001
571 FARMS
ITEM PER FARM PER FARM
1 BEEF 151,293
2 DAIRY AND MILK 16,302
3 SHEEP -264
4 SWINE 25,016
5 POULTRY AND EGGS 195
6 OTHER LIVESTOCK -727
7 CUSTOM FEEDING 17,153
8 FEED PURCHASED -62,139
9 LIVESTOCK INCOME $ 146,829
10 CORN 81,687
11 GRAIN SORGHUM 18,415
12 SOYBEANS 70,232
13 SUNFLOWERS 5,037
14 WHEAT 68,813
15 HAY AND FORAGE 11,962
16 OTHER CROP 8,114
17 GOVERNMENT PAYMENTS 74,318
18 CROP INSURANCE PROCEEDS 9,628
19 OTHER INCOME 25,995
20 VALUE OF FARM PRODUCTION $ 521,030
21 HIRED LABOR 27,186
22 MACHINERY REPAIRS 34,984
23 IRRIGATION REPAIRS 2,073
24 BUILDING REPAIRS 3,321
25 INTEREST PAID 29,421
26 SEED-OTHER CROP EXPENSE 36,104
27 CROP INSURANCE 9,975
28 FERTILIZER-LIME 56,989
29 MACHINE HIRE 20,594
30 ORGANIZATION FEE, PUBLICATION 4,583
31 VET-MED-DRUGS 8,222
32 CROP STORAGE-MARKETING 2,969
33 LIVESTOCK MARKETING-BREEDING 7,383
34 DAIRY EXPENSE 1,230
35 GAS-FUEL-OIL 29,847
36 IRRIGATION ENERGY 8,227
37 REAL ESTATE TAXES 7,440
38 PERSONAL PROPERTY TAXES 1,320
39 GENERAL FARM INSURANCE 7,815
40 UTILITIES 6,993
41 CASH FARM RENT 33,434
42 HERBICIDE-INSECTICIDE 29,233
43 CONSERVATION 867
44 AUTO EXPENSE 962
45 TOTAL OPERATING EXPENSE $ 371,170
46 DEPRECIATION-MACHINERY 40,705
47 DEPRECIATION-BUILDINGS 4,885
48 TOTAL FARM EXPENSE $ 416,760
49 NET FARM INCOME $ 104,270
50 UNPAID FAMILY LABOR 2,699
51 UNPAID OPERATOR LABOR 32,182
52 MANAGEMENT CHARGE 25,991
53 CURRENT ASSET CHARGE - 8% 23,052
54 NONCURRENT ASSET CHARGE - 8% 73,461
55 RETURN LABOR-MANAGEMENT 5,057
56 RETURN TO CAPITAL 72,818
57 ASSET TURNOVER RATIO .2969
58 OPERATING PROFIT MARGIN RATIO .1398
59 % RETURN ON ASSETS .0415
60 % RETURN ON EQUITY .0360
61 TOTAL EXPENSE RATIO .7999
62 ADJUSTED TOTAL EXPENSE RATIO .9167
63 ECONOMIC TOTAL EXPENSE RATIO 1.1019
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 512,947 551,025
65 NONCURRENT ASSETS 1,200,219 1,245,577
66 CURRENT LIABILITIES 237,160 250,503
67 NONCURRENT LIABILITIES 296,062 313,199
68 CURRENT RATIO 2.16 2.20
69 DEBT TO ASSET RATIO .31 .31
|
2005 DATA - KANSAS
ANALYSIS OF THE FARM BUSINESS
SORTED BY CAPITAL MANAGED 2,000,001 - 25,000,000 > 25,000,001
AVERAGE ASSET & NET WORTH VALUES
70 BREEDING LIVESTOCK 77,613
71 MACHINERY AND EQUIPMENT 124,168
72 MOTOR VEHICLES & LISTED PROPE 196,417
73 BUILDINGS 49,045
74 OWNED LAND 822,840
75 TOTAL ASSETS 1,754,884
76 NET WORTH 1,206,422
LABOR
77 NUMBER OF OPERATORS 1.19
78 NUMBER OF WORKERS 2.15
79 TOTAL WORK DAYS 583
80 VALUE FARM PRODUCTION/WORKER 242,231
81 NET FARM INCOME/WORKER 48,476
PER OPERATOR BASIS
82 TOTAL ASSETS 1,472,287
83 VALUE OF FARM PRODUCTION 437,127
84 NET FARM INCOME 87,479
OTHER FACTORS
85 % CROP ACRES IRRIGATED 11.49
86 % TILLABLE LAND 64.29
87 CROP MACH COST/TOT EXPENSE(%) 28.47
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 3176 571 1207 491 2257 554
89 NON-IRRIGATED CROP ACRES 1847 564 647 478 1382 530
90 IRRIGATED CROP ACRES 654 205 326 122 544 173
91 TOTAL CROP ACRES 2067 564 730 478 1529 534
92 PASTURE ACRES 1565 415 663 334 1295 346
93 FARMSTEAD ACRES 94 298 83 267 78 74
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 2042 1954
95 CROP MACHINERY INVESTMENT 275,556 134.97 141.03
96 CROP MACHINERY COST 118,653 58.12 60.73
97 GROSS CROP VALUE 451,051 218.61 228.43
98 CROP PRODUCTION COSTS 313,769 151.54 158.34
NON-IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
99 CORN 380 461 228 92.4 354 92.5
100 GRAIN SORGHUM 320 350 160 72.1 292 72.9
101 SOYBEANS 355 576 238 35.8 445 35.2
102 SUNFLOWERS 50 245 178 13.9 198 13.7
103 WHEAT 474 785 283 38.8 648 38.1
104 OTHER CROPS 46 202 154 167
105 ALFALFA 200 131 73 3.8 128 4.1
106 OTHER HAY & FORAGE 326 201 119 162
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 170 421 215 175.9 362 182.0
111 GRAIN SORGHUM 35 117 68 94.3 122 100.4
112 SOYBEANS 131 214 140 54.0 195 53.5
113 SUNFLOWERS 31 201 149 18.7 171 19.9
114 WHEAT 82 199 159 43.0 169 46.5
115 OTHER CROPS 15 227 181 214
116 ALFALFA 25 143 97 5.4 154 5.0
117 OTHER HAY & FORAGE 40 137 163 66
118 VEGETABLES
119 TRUCK CROPS
120 FRUIT - FLOWERS - TREES
AVERAGE LIVESTOCK INVENTORIES AND SALES
121 BEEF COWS 63
122 DAIRY COWS 4
123 EWES
124 SOWS 8
125 BEEF PURCH. FOR RESALE SALES 227
126 SWINE PURCH. FOR RESALE SALES 33
127 TURKEYS 117
|
|