Back
|
Printer
Friendly Version |
2005 DATA - KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY FARM TYPE CROP FARM CROP FARM IRRIGATED
1166 FARMS 74 FARMS
ITEM PER FARM PER FARM
1 BEEF 43,456 29,222
2 DAIRY AND MILK 1,924 4,231
3 SHEEP 277 91
4 SWINE 1,246 1,435
5 POULTRY AND EGGS 224 228
6 OTHER LIVESTOCK 149 -4,001
7 CUSTOM FEEDING 5,209 4,818
8 FEED PURCHASED -12,636 -13,555
9 LIVESTOCK INCOME $ 39,848 $ 22,469
10 CORN 43,697 179,148
11 GRAIN SORGHUM 15,748 9,681
12 SOYBEANS 50,981 30,503
13 SUNFLOWERS 2,408 10,242
14 WHEAT 51,363 47,996
15 HAY AND FORAGE 8,357 17,444
16 OTHER CROP 4,137 13,782
17 GOVERNMENT PAYMENTS 45,923 101,813
18 CROP INSURANCE PROCEEDS 6,299 14,651
19 OTHER INCOME 16,041 41,159
20 VALUE OF FARM PRODUCTION $ 284,802 $ 488,888
21 HIRED LABOR 11,535 19,493
22 MACHINERY REPAIRS 22,213 28,369
23 IRRIGATION REPAIRS 699 8,409
24 BUILDING REPAIRS 1,493 1,849
25 INTEREST PAID 16,008 31,871
26 SEED-OTHER CROP EXPENSE 23,268 41,515
27 CROP INSURANCE 6,534 12,628
28 FERTILIZER-LIME 36,315 54,030
29 MACHINE HIRE 11,700 32,181
30 ORGANIZATION FEE, PUBLICATION 2,900 4,407
31 VET-MED-DRUGS 2,375 2,802
32 CROP STORAGE-MARKETING 1,807 3,386
33 LIVESTOCK MARKETING-BREEDING 1,756 902
34 DAIRY EXPENSE 63 495
35 GAS-FUEL-OIL 18,719 26,340
36 IRRIGATION ENERGY 2,070 48,021
37 REAL ESTATE TAXES 4,737 5,823
38 PERSONAL PROPERTY TAXES 881 751
39 GENERAL FARM INSURANCE 4,806 7,404
40 UTILITIES 3,974 4,468
41 CASH FARM RENT 16,478 27,539
42 HERBICIDE-INSECTICIDE 18,783 35,571
43 CONSERVATION 581 80
44 AUTO EXPENSE 910 1,204
45 TOTAL OPERATING EXPENSE $ 210,604 $ 399,538
46 DEPRECIATION-MACHINERY 23,691 36,589
47 DEPRECIATION-BUILDINGS 2,190 2,645
48 TOTAL FARM EXPENSE $ 236,486 $ 438,772
49 NET FARM INCOME $ 48,316 $ 50,116
50 UNPAID FAMILY LABOR 1,602 1,885
51 UNPAID OPERATOR LABOR 26,611 22,804
52 MANAGEMENT CHARGE 12,894 14,591
53 CURRENT ASSET CHARGE - 8% 10,189 11,141
54 NONCURRENT ASSET CHARGE - 8% 42,810 49,353
55 RETURN LABOR-MANAGEMENT -6,285 -12,263
56 RETURN TO CAPITAL 23,218 42,707
57 ASSET TURNOVER RATIO .3010 .3872
58 OPERATING PROFIT MARGIN RATIO .0815 .0874
59 % RETURN ON ASSETS .0245 .0338
60 % RETURN ON EQUITY .0109 .0143
61 TOTAL EXPENSE RATIO .8304 .8975
62 ADJUSTED TOTAL EXPENSE RATIO .9747 .9778
63 ECONOMIC TOTAL EXPENSE RATIO 1.1608 1.1016
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 222,054 235,579 319,892 351,406
65 NONCURRENT ASSETS 706,432 728,549 905,446 948,395
66 CURRENT LIABILITIES 98,821 104,080 185,078 207,698
67 NONCURRENT LIABILITIES 179,318 185,419 305,774 314,231
68 CURRENT RATIO 2.25 2.26 1.73 1.69
69 DEBT TO ASSET RATIO .30 .30 .40 .40
|
2005 DATA - KANSAS
ANALYSIS OF THE FARM BUSINESS
SORTED BY FARM TYPE CROP FARM CROP FARM IRRIGATED
AVERAGE ASSET & NET WORTH VALUES
70 BREEDING LIVESTOCK 31,638 18,919
71 MACHINERY AND EQUIPMENT 72,147 147,307
72 MOTOR VEHICLES & LISTED PROPE 123,212 145,123
73 BUILDINGS 22,045 26,627
74 OWNED LAND 483,991 551,196
75 TOTAL ASSETS 946,307 1,262,569
76 NET WORTH 662,488 756,179
LABOR
77 NUMBER OF OPERATORS .98 .84
78 NUMBER OF WORKERS 1.38 1.56
79 TOTAL WORK DAYS 332 370
80 VALUE FARM PRODUCTION/WORKER 205,954 312,686
81 NET FARM INCOME/WORKER 34,940 32,054
PER OPERATOR BASIS
82 TOTAL ASSETS 960,141 1,494,882
83 VALUE OF FARM PRODUCTION 288,966 578,844
84 NET FARM INCOME 49,022 59,338
OTHER FACTORS
85 % CROP ACRES IRRIGATED 6.07 58.85
86 % TILLABLE LAND 77.17 90.83
87 CROP MACH COST/TOT EXPENSE(%) 32.82 28.27
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 1882 1166 703 1000 1375 1085 1819 74 771 63 1410 61
89 NON-IRRIGATED CROP ACRES 1366 1165 474 975 1057 1068 849 71 348 61 697 56
90 IRRIGATED CROP ACRES 378 272 216 150 332 212 973 74 394 57 854 58
91 TOTAL CROP ACRES 1454 1165 506 976 1121 1070 1652 74 705 62 1288 61
92 PASTURE ACRES 609 795 281 648 536 563 519 22 297 14 660 11
93 FARMSTEAD ACRES 62 590 48 536 62 169 29 31 27 27 24 7
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 1453 1368 1652 1515
95 CROP MACHINERY INVESTMENT 178,657 122.98 130.56 276,375 167.25 182.44
96 CROP MACHINERY COST 77,612 53.43 56.72 124,034 75.06 81.88
97 GROSS CROP VALUE 288,459 198.57 210.80 520,478 314.98 343.59
98 CROP PRODUCTION COSTS 196,551 135.07 143.39 364,163 220.38 240.40
NON-IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
99 CORN 684 353 158 93.1 290 92.3 33 187 122 58.5 173 58.8
100 GRAIN SORGHUM 686 282 128 74.7 239 71.3 23 163 89 65.6 161 67.1
101 SOYBEANS 767 430 171 43.3 350 33.2 8 103 48 36.2
102 SUNFLOWERS 93 179 132 14.0 155 19.3
103 WHEAT 987 588 217 38.8 492 39.0 65 441 168 33.6 369 33.4
104 OTHER CROPS 75 148 117 132
105 ALFALFA 356 108 59 3.5 109 3.6 6 76 55 3.8
106 OTHER HAY & FORAGE 574 130 69 116 5 46 47
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 195 247 149 166.7 220 176.4 64 610 261 188.2 573 195.4
111 GRAIN SORGHUM 53 116 87 103.7 115 105.3 12 145 152 99.2 119 73.1
112 SOYBEANS 169 171 112 49.6 163 51.5 41 235 134 57.6 220 56.0
113 SUNFLOWERS 27 174 132 18.6 148 17.5 21 181 136 19.6 152 20.7
114 WHEAT 82 157 144 43.8 133 46.2 40 252 169 44.8 229 45.9
115 OTHER CROPS 11 115 102 91 12 258 186 217
116 ALFALFA 32 124 78 5.6 143 4.3 14 231 124 5.5 175 5.2
117 OTHER HAY & FORAGE 41 87 96 51 8 142 171 70
118 VEGETABLES
119 TRUCK CROPS
120 FRUIT - FLOWERS - TREES
AVERAGE LIVESTOCK INVENTORIES AND SALES
121 BEEF COWS 25 7
122 DAIRY COWS
123 EWES 1
124 SOWS 1 4
125 BEEF PURCH. FOR RESALE SALES 55 70
126 SWINE PURCH. FOR RESALE SALES 11 20
127 TURKEYS 114
|
2005 DATA - KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY FARM TYPE STOCK-RANCH COW HERD COW HERD
37 FARMS 28 FARMS
ITEM PER FARM PER FARM
1 BEEF 178,257 83,664
2 DAIRY AND MILK 20 89
3 SHEEP 29
4 SWINE 5
5 POULTRY AND EGGS
6 OTHER LIVESTOCK -81 523
7 CUSTOM FEEDING 3,711 317
8 FEED PURCHASED -36,139 -19,771
9 LIVESTOCK INCOME $ 145,797 $ 64,827
10 CORN 1,378 535
11 GRAIN SORGHUM 727 475
12 SOYBEANS 1,642 2,081
13 SUNFLOWERS
14 WHEAT 2,205 1,444
15 HAY AND FORAGE -115 16,906
16 OTHER CROP 849 337
17 GOVERNMENT PAYMENTS 5,505 3,485
18 CROP INSURANCE PROCEEDS 156 22
19 OTHER INCOME 5,908 10,667
20 VALUE OF FARM PRODUCTION $ 164,052 $ 100,779
21 HIRED LABOR 5,339 1,229
22 MACHINERY REPAIRS 12,445 6,497
23 IRRIGATION REPAIRS 21 23
24 BUILDING REPAIRS 2,476 1,294
25 INTEREST PAID 10,835 5,297
26 SEED-OTHER CROP EXPENSE 2,464 1,486
27 CROP INSURANCE 293 205
28 FERTILIZER-LIME 6,122 2,376
29 MACHINE HIRE 5,397 3,836
30 ORGANIZATION FEE, PUBLICATION 2,159 1,746
31 VET-MED-DRUGS 4,132 2,430
32 CROP STORAGE-MARKETING 30 100
33 LIVESTOCK MARKETING-BREEDING 6,242 3,250
34 DAIRY EXPENSE
35 GAS-FUEL-OIL 8,764 5,987
36 IRRIGATION ENERGY 201
37 REAL ESTATE TAXES 4,883 2,791
38 PERSONAL PROPERTY TAXES 519 350
39 GENERAL FARM INSURANCE 2,686 2,364
40 UTILITIES 2,761 2,031
41 CASH FARM RENT 23,676 16,137
42 HERBICIDE-INSECTICIDE 2,500 992
43 CONSERVATION 444 98
44 AUTO EXPENSE 521 659
45 TOTAL OPERATING EXPENSE $ 104,910 $ 61,180
46 DEPRECIATION-MACHINERY 11,137 7,203
47 DEPRECIATION-BUILDINGS 1,297 896
48 TOTAL FARM EXPENSE $ 117,344 $ 69,278
49 NET FARM INCOME $ 46,707 $ 31,501
50 UNPAID FAMILY LABOR 2,068 1,045
51 UNPAID OPERATOR LABOR 22,549 18,225
52 MANAGEMENT CHARGE 12,280 7,597
53 CURRENT ASSET CHARGE - 8% 17,355 11,844
54 NONCURRENT ASSET CHARGE - 8% 51,342 21,903
55 RETURN LABOR-MANAGEMENT -24,058 -3,291
56 RETURN TO CAPITAL 20,646 9,932
57 ASSET TURNOVER RATIO .1556 .1941
58 OPERATING PROFIT MARGIN RATIO .1258 .0985
59 % RETURN ON ASSETS .0196 .0191
60 % RETURN ON EQUITY .0114 .0110
61 TOTAL EXPENSE RATIO .7153 .6874
62 ADJUSTED TOTAL EXPENSE RATIO .9402 .9540
63 ECONOMIC TOTAL EXPENSE RATIO 1.3590 1.2889
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 285,785 294,628 160,435 187,738
65 NONCURRENT ASSETS 754,051 773,751 341,557 348,910
66 CURRENT LIABILITIES 84,747 61,785 22,854 29,212
67 NONCURRENT LIABILITIES 113,911 130,333 65,337 77,552
68 CURRENT RATIO 3.37 4.77 7.02 6.43
69 DEBT TO ASSET RATIO .19 .18 .18 .20
|
2005 DATA - KANSAS
ANALYSIS OF THE FARM BUSINESS
SORTED BY FARM TYPE STOCK-RANCH COW HERD COW HERD
AVERAGE ASSET & NET WORTH VALUES
70 BREEDING LIVESTOCK 146,867 92,329
71 MACHINERY AND EQUIPMENT 32,150 17,262
72 MOTOR VEHICLES & LISTED PROPE 56,153 39,909
73 BUILDINGS 13,343 9,221
74 OWNED LAND 660,146 277,279
75 TOTAL ASSETS 1,054,108 519,320
76 NET WORTH 858,720 421,842
LABOR
77 NUMBER OF OPERATORS .83 .67
78 NUMBER OF WORKERS 1.07 .73
79 TOTAL WORK DAYS 213 96
80 VALUE FARM PRODUCTION/WORKER 153,281 137,650
81 NET FARM INCOME/WORKER 43,641 43,025
PER OPERATOR BASIS
82 TOTAL ASSETS 1,262,200 769,363
83 VALUE OF FARM PRODUCTION 196,437 149,302
84 NET FARM INCOME 55,928 46,668
OTHER FACTORS
85 % CROP ACRES IRRIGATED 2.46
86 % TILLABLE LAND 5.79 6.13
87 CROP MACH COST/TOT EXPENSE(%) 10.82 15.75
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 2747 37 1248 36 1906 35 964 28 462 23 780 21
89 NON-IRRIGATED CROP ACRES 174 33 95 29 186 16 127 13 74 12 128 6
90 IRRIGATED CROP ACRES
91 TOTAL CROP ACRES 178 33 100 29 186 16 127 13 74 12 128 6
92 PASTURE ACRES 2555 37 1138 36 1926 33 925 27 447 21 779 20
93 FARMSTEAD ACRES 51 24 47 23 34 11 39 9
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 159 144 59 71
95 CROP MACHINERY INVESTMENT 26,970 169.50 186.98 25,676 434.14 363.70
96 CROP MACHINERY COST 12,697 79.80 88.03 10,912 184.49 154.56
97 GROSS CROP VALUE 21,789 125.84 138.81 14,493 157.53 131.97
98 CROP PRODUCTION COSTS 30,969 168.34 185.69 26,931 390.30 326.98
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 68 4 42
101 SOYBEANS 6 99 56 30.5 94 31.8 7 69 44 26.7 65 21.2
102 SUNFLOWERS
103 WHEAT 9 162 35 29.7 214 29.6 5 83 29 36.4
104 OTHER CROPS
105 ALFALFA 10 41 41 2.6 33 2.4
106 OTHER HAY & FORAGE 29 79 67 75 11 63 55
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
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 170 101
122 DAIRY COWS
123 EWES
124 SOWS
125 BEEF PURCH. FOR RESALE SALES 22 3
126 SWINE PURCH. FOR RESALE SALES
127 TURKEYS
|
2005 DATA - KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY FARM TYPE DAIRY SOW & LITTER (MARKET)
41 FARMS 6 FARMS
ITEM PER FARM PER FARM
1 BEEF -4,390 13,955
2 DAIRY AND MILK 420,009
3 SHEEP 309
4 SWINE 29 1,766,456
5 POULTRY AND EGGS -3
6 OTHER LIVESTOCK 670
7 CUSTOM FEEDING 63
8 FEED PURCHASED -117,366 -499,799
9 LIVESTOCK INCOME $ 299,321 $ 1,280,612
10 CORN 447 -19,425
11 GRAIN SORGHUM 692 11,649
12 SOYBEANS 14,838 84,957
13 SUNFLOWERS
14 WHEAT 10,796 17,636
15 HAY AND FORAGE 400 2,695
16 OTHER CROP 592 1,764
17 GOVERNMENT PAYMENTS 16,105 74,072
18 CROP INSURANCE PROCEEDS 719 6,566
19 OTHER INCOME 8,605 44,706
20 VALUE OF FARM PRODUCTION $ 352,514 $ 1,505,232
21 HIRED LABOR 41,090 220,741
22 MACHINERY REPAIRS 25,847 131,024
23 IRRIGATION REPAIRS 203 5,594
24 BUILDING REPAIRS 3,826 55,168
25 INTEREST PAID 15,031 40,804
26 SEED-OTHER CROP EXPENSE 8,302 42,741
27 CROP INSURANCE 1,324 9,105
28 FERTILIZER-LIME 15,591 50,127
29 MACHINE HIRE 10,990 9,846
30 ORGANIZATION FEE, PUBLICATION 4,021 10,077
31 VET-MED-DRUGS 15,725 26,210
32 CROP STORAGE-MARKETING 705 4,465
33 LIVESTOCK MARKETING-BREEDING 12,055 39,446
34 DAIRY EXPENSE 37,855
35 GAS-FUEL-OIL 15,100 65,070
36 IRRIGATION ENERGY 4,553
37 REAL ESTATE TAXES 4,140 16,624
38 PERSONAL PROPERTY TAXES 430 5,610
39 GENERAL FARM INSURANCE 6,050 26,886
40 UTILITIES 14,226 74,555
41 CASH FARM RENT 13,356 21,267
42 HERBICIDE-INSECTICIDE 6,817 33,785
43 CONSERVATION 396 9,564
44 AUTO EXPENSE 555 1,648
45 TOTAL OPERATING EXPENSE $ 253,634 $ 904,910
46 DEPRECIATION-MACHINERY 19,325 78,471
47 DEPRECIATION-BUILDINGS 7,584 55,632
48 TOTAL FARM EXPENSE $ 280,544 $ 1,039,012
49 NET FARM INCOME $ 71,970 $ 466,220
50 UNPAID FAMILY LABOR 3,183 7,125
51 UNPAID OPERATOR LABOR 36,088 36,000
52 MANAGEMENT CHARGE 17,823 96,172
53 CURRENT ASSET CHARGE - 8% 20,129 87,976
54 NONCURRENT ASSET CHARGE - 8% 32,560 138,563
55 RETURN LABOR-MANAGEMENT 16,099 232,556
56 RETURN TO CAPITAL 29,907 367,727
57 ASSET TURNOVER RATIO .3793 .4111
58 OPERATING PROFIT MARGIN RATIO .0848 .2443
59 % RETURN ON ASSETS .0322 .1004
60 % RETURN ON EQUITY .0226 .1154
61 TOTAL EXPENSE RATIO .7958 .6903
62 ADJUSTED TOTAL EXPENSE RATIO .9578 .7828
63 ECONOMIC TOTAL EXPENSE RATIO 1.1073 .9333
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 313,956 319,251 1,296,079 1,322,765
65 NONCURRENT ASSETS 605,276 620,146 2,273,501 2,431,378
66 CURRENT LIABILITIES 69,031 60,958 159,467 259,965
67 NONCURRENT LIABILITIES 205,845 205,590 687,049 553,757
68 CURRENT RATIO 4.55 5.24 8.13 5.09
69 DEBT TO ASSET RATIO .30 .28 .24 .22
|
2005 DATA - KANSAS
ANALYSIS OF THE FARM BUSINESS
SORTED BY FARM TYPE DAIRY SOW & LITTER (MARKET)
AVERAGE ASSET & NET WORTH VALUES
70 BREEDING LIVESTOCK 211,941 104,560
71 MACHINERY AND EQUIPMENT 80,578 258,398
72 MOTOR VEHICLES & LISTED PROPE 88,073 458,999
73 BUILDINGS 59,706 666,667
74 OWNED LAND 339,316 904,693
75 TOTAL ASSETS 929,315 3,661,862
76 NET WORTH 658,603 2,831,743
LABOR
77 NUMBER OF OPERATORS 1.33 1.33
78 NUMBER OF WORKERS 3.07 8.06
79 TOTAL WORK DAYS 705 1,873
80 VALUE FARM PRODUCTION/WORKER 114,616 186,599
81 NET FARM INCOME/WORKER 23,400 57,796
PER OPERATOR BASIS
82 TOTAL ASSETS 695,291 2,746,396
83 VALUE OF FARM PRODUCTION 263,742 1,128,924
84 NET FARM INCOME 53,846 349,665
OTHER FACTORS
85 % CROP ACRES IRRIGATED 3.25 17.45
86 % TILLABLE LAND 61.52 63.45
87 CROP MACH COST/TOT EXPENSE(%) 15.68 14.36
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 750 41 386 31 536 35 2739 6 2287 5 834 6
89 NON-IRRIGATED CROP ACRES 481 38 246 29 360 31 1435 6 920 5 668 6
90 IRRIGATED CROP ACRES
91 TOTAL CROP ACRES 498 38 248 29 378 31 1738 6 1231 5 712 6
92 PASTURE ACRES 281 38 163 24 242 28
93 FARMSTEAD ACRES 44 26 39 22 47 6
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 461 496 1738 1796
95 CROP MACHINERY INVESTMENT 86,610 187.83 174.52 447,534 257.47 249.16
96 CROP MACHINERY COST 43,979 95.38 88.62 149,220 85.85 83.08
97 GROSS CROP VALUE 116,815 234.80 218.16 387,596 222.99 215.79
98 CROP PRODUCTION COSTS 99,719 205.72 191.13 401,238 230.84 223.39
NON-IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
99 CORN 27 101 70 76.4 88 92.4 4 1216 615 97.4 602 99.3
100 GRAIN SORGHUM 13 99 60 59.1 100 67.8
101 SOYBEANS 20 154 80 36.9 113 33.2 4 571 333 30.9 239 25.5
102 SUNFLOWERS
103 WHEAT 19 205 87 44.5 191 43.7 5 191 141 41.7
104 OTHER CROPS 5 25
105 ALFALFA 25 101 57 4.2 110 3.9
106 OTHER HAY & FORAGE 37 163 117 103
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
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 1 15
122 DAIRY COWS 117
123 EWES 3
124 SOWS 536
125 BEEF PURCH. FOR RESALE SALES 1
126 SWINE PURCH. FOR RESALE SALES
127 TURKEYS
|
2005 DATA - KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY FARM TYPE TURKEY BACKGROUNDING
12 FARMS 20 FARMS
ITEM PER FARM PER FARM
1 BEEF 18,979 280,886
2 DAIRY AND MILK 94
3 SHEEP
4 SWINE
5 POULTRY AND EGGS 160,866
6 OTHER LIVESTOCK -10 -2,408
7 CUSTOM FEEDING 208,778
8 FEED PURCHASED -3,883 -146,892
9 LIVESTOCK INCOME $ 176,045 $ 340,363
10 CORN 947 2,716
11 GRAIN SORGHUM 810
12 SOYBEANS 3,130 7,546
13 SUNFLOWERS
14 WHEAT 888 3,725
15 HAY AND FORAGE -1,457 9,079
16 OTHER CROP 397 120
17 GOVERNMENT PAYMENTS 1,888 10,761
18 CROP INSURANCE PROCEEDS 447 336
19 OTHER INCOME 17,431 9,616
20 VALUE OF FARM PRODUCTION $ 199,717 $ 385,072
21 HIRED LABOR 17,247 18,807
22 MACHINERY REPAIRS 13,895 14,427
23 IRRIGATION REPAIRS 660
24 BUILDING REPAIRS 675 3,212
25 INTEREST PAID 20,193 41,043
26 SEED-OTHER CROP EXPENSE 529 5,407
27 CROP INSURANCE 409 1,152
28 FERTILIZER-LIME 1,788 10,116
29 MACHINE HIRE 1,977 13,902
30 ORGANIZATION FEE, PUBLICATION 2,173 3,492
31 VET-MED-DRUGS 953 37,987
32 CROP STORAGE-MARKETING 700
33 LIVESTOCK MARKETING-BREEDING 2,273 27,345
34 DAIRY EXPENSE
35 GAS-FUEL-OIL 6,257 11,835
36 IRRIGATION ENERGY 8 1,598
37 REAL ESTATE TAXES 5,193 4,476
38 PERSONAL PROPERTY TAXES 382 766
39 GENERAL FARM INSURANCE 6,396 3,743
40 UTILITIES 40,088 3,865
41 CASH FARM RENT 1,454 79,321
42 HERBICIDE-INSECTICIDE 819 7,744
43 CONSERVATION 206
44 AUTO EXPENSE 2,200 1,054
45 TOTAL OPERATING EXPENSE $ 124,911 $ 292,857
46 DEPRECIATION-MACHINERY 14,158 15,600
47 DEPRECIATION-BUILDINGS 14,542 2,823
48 TOTAL FARM EXPENSE $ 153,611 $ 311,280
49 NET FARM INCOME $ 46,106 $ 73,792
50 UNPAID FAMILY LABOR 3,188 2,925
51 UNPAID OPERATOR LABOR 25,875 22,815
52 MANAGEMENT CHARGE 10,259 18,721
53 CURRENT ASSET CHARGE - 8% 3,265 11,972
54 NONCURRENT ASSET CHARGE - 8% 6,786 61,901
55 RETURN LABOR-MANAGEMENT 32,868 -3,007
56 RETURN TO CAPITAL 26,977 70,374
57 ASSET TURNOVER RATIO .4503 .2422
58 OPERATING PROFIT MARGIN RATIO .1351 .1828
59 % RETURN ON ASSETS .0608 .0443
60 % RETURN ON EQUITY .0540 .0318
61 TOTAL EXPENSE RATIO .7691 .8084
62 ADJUSTED TOTAL EXPENSE RATIO .9660 .9238
63 ECONOMIC TOTAL EXPENSE RATIO 1.0164 1.1157
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 48,123 51,652 514,194 576,686
65 NONCURRENT ASSETS 402,355 384,991 1,042,555 1,045,953
66 CURRENT LIABILITIES 10,083 8,058 386,334 405,242
67 NONCURRENT LIABILITIES 324,596 293,102 272,733 268,237
68 CURRENT RATIO 4.77 6.41 1.33 1.42
69 DEBT TO ASSET RATIO .74 .69 .42 .42
|
2005 DATA - KANSAS
ANALYSIS OF THE FARM BUSINESS
SORTED BY FARM TYPE TURKEY BACKGROUNDING
AVERAGE ASSET & NET WORTH VALUES
70 BREEDING LIVESTOCK 20,879 20,028
71 MACHINERY AND EQUIPMENT 53,389 44,155
72 MOTOR VEHICLES & LISTED PROPE 51,260 67,868
73 BUILDINGS 138,341 28,136
74 OWNED LAND 150,333 902,222
75 TOTAL ASSETS 443,560 1,589,694
76 NET WORTH 125,640 923,421
LABOR
77 NUMBER OF OPERATORS .95 .84
78 NUMBER OF WORKERS 1.77 1.60
79 TOTAL WORK DAYS 322 655
80 VALUE FARM PRODUCTION/WORKER 112,517 240,670
81 NET FARM INCOME/WORKER 25,975 46,120
PER OPERATOR BASIS
82 TOTAL ASSETS 462,845 1,881,295
83 VALUE OF FARM PRODUCTION 208,401 455,707
84 NET FARM INCOME 48,111 87,328
OTHER FACTORS
85 % CROP ACRES IRRIGATED 13.70
86 % TILLABLE LAND 36.32 9.76
87 CROP MACH COST/TOT EXPENSE(%) 3.31 3.14
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 142 12 99 12 105 5 3143 20 2034 17 2252 17
89 NON-IRRIGATED CROP ACRES 69 9 53 9 481 11 171 9 536 7
90 IRRIGATED CROP ACRES
91 TOTAL CROP ACRES 69 9 53 9 558 11 212 9 604 7
92 PASTURE ACRES 119 9 76 9 3469 19 2283 14 2263 15
93 FARMSTEAD ACRES 74 11 72 10
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 52 56 307 253
95 CROP MACHINERY INVESTMENT 10,331 199.95 185.78 30,439 99.20 120.18
96 CROP MACHINERY COST 5,091 98.53 91.54 9,779 31.87 38.61
97 GROSS CROP VALUE 11,937 173.28 161.00 90,264 176.50 213.82
98 CROP PRODUCTION COSTS 12,123 234.63 218.00 62,378 121.97 147.77
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
101 SOYBEANS 4 189
102 SUNFLOWERS
103 WHEAT
104 OTHER CROPS
105 ALFALFA
106 OTHER HAY & FORAGE 8 39 39 8 148 68 155
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
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 36 29
122 DAIRY COWS
123 EWES
124 SOWS
125 BEEF PURCH. FOR RESALE SALES 736
126 SWINE PURCH. FOR RESALE SALES
127 TURKEYS 94,347
|
2005 DATA - KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY FARM TYPE BACKGROUNDING-FINISHING CROP - COW HERD
7 FARMS 157 FARMS
ITEM PER FARM PER FARM
1 BEEF 1,111,465 117,687
2 DAIRY AND MILK 78
3 SHEEP
4 SWINE 317
5 POULTRY AND EGGS -1
6 OTHER LIVESTOCK -423 248
7 CUSTOM FEEDING 283 1,396
8 FEED PURCHASED -736,374 -14,816
9 LIVESTOCK INCOME $ 374,951 $ 104,908
10 CORN 1,685 7,453
11 GRAIN SORGHUM 349 5,557
12 SOYBEANS 4,048 16,394
13 SUNFLOWERS 455
14 WHEAT 4,066 19,037
15 HAY AND FORAGE 16,176 5,484
16 OTHER CROP 574 1,802
17 GOVERNMENT PAYMENTS 13,532 20,279
18 CROP INSURANCE PROCEEDS 741 2,630
19 OTHER INCOME 8,252 6,502
20 VALUE OF FARM PRODUCTION $ 424,375 $ 190,502
21 HIRED LABOR 20,822 7,070
22 MACHINERY REPAIRS 14,489 15,232
23 IRRIGATION REPAIRS 74 117
24 BUILDING REPAIRS 1,363 1,523
25 INTEREST PAID 47,211 11,713
26 SEED-OTHER CROP EXPENSE -40,121 8,080
27 CROP INSURANCE 562 1,982
28 FERTILIZER-LIME 16,053 16,463
29 MACHINE HIRE 23,692 6,207
30 ORGANIZATION FEE, PUBLICATION 4,984 2,155
31 VET-MED-DRUGS 25,813 3,634
32 CROP STORAGE-MARKETING 26 1,004
33 LIVESTOCK MARKETING-BREEDING 13,324 2,735
34 DAIRY EXPENSE 2
35 GAS-FUEL-OIL 11,575 12,097
36 IRRIGATION ENERGY 538 484
37 REAL ESTATE TAXES 6,833 4,416
38 PERSONAL PROPERTY TAXES 1,103 528
39 GENERAL FARM INSURANCE 5,300 3,903
40 UTILITIES 4,828 3,138
41 CASH FARM RENT 24,404 19,248
42 HERBICIDE-INSECTICIDE 5,944 6,901
43 CONSERVATION 163 366
44 AUTO EXPENSE 964 990
45 TOTAL OPERATING EXPENSE $ 189,942 $ 129,989
46 DEPRECIATION-MACHINERY 27,122 14,473
47 DEPRECIATION-BUILDINGS 1,009 1,456
48 TOTAL FARM EXPENSE $ 218,073 $ 145,918
49 NET FARM INCOME $ 206,301 $ 44,584
50 UNPAID FAMILY LABOR 964 1,218
51 UNPAID OPERATOR LABOR 27,000 25,676
52 MANAGEMENT CHARGE 48,215 11,766
53 CURRENT ASSET CHARGE - 8% 80,307 17,204
54 NONCURRENT ASSET CHARGE - 8% 83,299 42,236
55 RETURN LABOR-MANAGEMENT 41,730 -16,074
56 RETURN TO CAPITAL 177,333 17,638
57 ASSET TURNOVER RATIO .1249 .2031
58 OPERATING PROFIT MARGIN RATIO .4179 .0926
59 % RETURN ON ASSETS .0522 .0188
60 % RETURN ON EQUITY .0636 .0080
61 TOTAL EXPENSE RATIO .5139 .7660
62 ADJUSTED TOTAL EXPENSE RATIO .6934 .9689
63 ECONOMIC TOTAL EXPENSE RATIO 1.0789 1.2809
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 2,184,285 2,444,268 267,588 290,883
65 NONCURRENT ASSETS 1,079,334 1,089,614 644,107 672,966
66 CURRENT LIABILITIES 1,246,030 1,374,836 62,868 65,515
67 NONCURRENT LIABILITIES 47,259 39,211 123,095 138,069
68 CURRENT RATIO 1.75 1.78 4.26 4.44
69 DEBT TO ASSET RATIO .40 .40 .20 .21
|
2005 DATA - KANSAS
ANALYSIS OF THE FARM BUSINESS
SORTED BY FARM TYPE BACKGROUNDING-FINISHING CROP - COW HERD
AVERAGE ASSET & NET WORTH VALUES
70 BREEDING LIVESTOCK 11,546 119,021
71 MACHINERY AND EQUIPMENT 60,947 45,569
72 MOTOR VEHICLES & LISTED PROPE 115,915 73,545
73 BUILDINGS 9,775 14,662
74 OWNED LAND 823,589 517,443
75 TOTAL ASSETS 3,398,750 937,772
76 NET WORTH 2,045,082 742,999
LABOR
77 NUMBER OF OPERATORS 1.00 .95
78 NUMBER OF WORKERS 1.98 1.25
79 TOTAL WORK DAYS 511 255
80 VALUE FARM PRODUCTION/WORKER 213,714 151,437
81 NET FARM INCOME/WORKER 103,893 35,442
PER OPERATOR BASIS
82 TOTAL ASSETS 3,398,750 986,137
83 VALUE OF FARM PRODUCTION 424,375 200,327
84 NET FARM INCOME 206,301 46,884
OTHER FACTORS
85 % CROP ACRES IRRIGATED 6.62 2.15
86 % TILLABLE LAND 8.46 31.28
87 CROP MACH COST/TOT EXPENSE(%) 12.25 26.67
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 3827 7 1144 7 3755 5 2181 157 826 146 1529 145
89 NON-IRRIGATED CROP ACRES 353 6 229 6 667 157 296 136 493 131
90 IRRIGATED CROP ACRES 153 15 117 11 113 9
91 TOTAL CROP ACRES 378 6 254 6 682 157 305 136 501 131
92 PASTURE ACRES 4827 5 1220 5 3607 5 1516 152 560 135 1148 135
93 FARMSTEAD ACRES 65 6 65 6 59 80 51 71 58 20
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 324 360 682 602
95 CROP MACHINERY INVESTMENT 45,228 139.78 125.60 87,191 127.82 144.86
96 CROP MACHINERY COST 26,711 82.55 74.18 38,914 57.05 64.65
97 GROSS CROP VALUE 65,618 173.82 156.20 104,789 153.62 174.10
98 CROP PRODUCTION COSTS 58,246 154.29 138.65 87,383 127.29 144.26
NON-IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
99 CORN 75 140 79 89.1 133 85.7
100 GRAIN SORGHUM 85 132 70 69.1 120 70.6
101 SOYBEANS 90 166 89 33.9 125 34.8
102 SUNFLOWERS
103 WHEAT 108 282 136 34.5 241 34.6
104 OTHER CROPS 28 62 56 43
105 ALFALFA 76 71 45 3.8 62 3.6
106 OTHER HAY & FORAGE 5 305 231 131 136 85 118
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 73
111 GRAIN SORGHUM 9 50 41 93.9 33 110.2
112 SOYBEANS 5 33
113 SUNFLOWERS
114 WHEAT
115 OTHER CROPS
116 ALFALFA 5 34 39 4.1
117 OTHER HAY & FORAGE 5 102 35
118 VEGETABLES
119 TRUCK CROPS
120 FRUIT - FLOWERS - TREES
AVERAGE LIVESTOCK INVENTORIES AND SALES
121 BEEF COWS 16 131
122 DAIRY COWS
123 EWES
124 SOWS
125 BEEF PURCH. FOR RESALE SALES 2,776 16
126 SWINE PURCH. FOR RESALE SALES 1
127 TURKEYS
|
2005 DATA - KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY FARM TYPE CROP - DAIRY CROP - SOW & LITTER (MARKET)
13 FARMS 7 FARMS
ITEM PER FARM PER FARM
1 BEEF 12,013 93,201
2 DAIRY AND MILK 332,238
3 SHEEP -23,630
4 SWINE 589,290
5 POULTRY AND EGGS
6 OTHER LIVESTOCK -1,344 -2
7 CUSTOM FEEDING 427
8 FEED PURCHASED -69,373 -189,578
9 LIVESTOCK INCOME $ 273,533 $ 469,708
10 CORN 25,222 19,091
11 GRAIN SORGHUM 20,671 -1,744
12 SOYBEANS 50,603 86,481
13 SUNFLOWERS 94
14 WHEAT 44,524 14,122
15 HAY AND FORAGE 13,357 4,768
16 OTHER CROP 25,054 225
17 GOVERNMENT PAYMENTS 45,424 42,939
18 CROP INSURANCE PROCEEDS 3,789 542
19 OTHER INCOME 19,619 14,702
20 VALUE OF FARM PRODUCTION $ 521,891 $ 650,834
21 HIRED LABOR 36,056 38,895
22 MACHINERY REPAIRS 41,257 28,840
23 IRRIGATION REPAIRS 576
24 BUILDING REPAIRS 2,608 5,210
25 INTEREST PAID 25,847 6,141
26 SEED-OTHER CROP EXPENSE 21,761 34,354
27 CROP INSURANCE 4,535 1,717
28 FERTILIZER-LIME 41,404 41,448
29 MACHINE HIRE 17,427 10,974
30 ORGANIZATION FEE, PUBLICATION 3,997 4,939
31 VET-MED-DRUGS 10,303 7,822
32 CROP STORAGE-MARKETING 1,324 1,006
33 LIVESTOCK MARKETING-BREEDING 6,246 15,953
34 DAIRY EXPENSE 31,221
35 GAS-FUEL-OIL 24,963 26,929
36 IRRIGATION ENERGY 402
37 REAL ESTATE TAXES 6,164 9,760
38 PERSONAL PROPERTY TAXES 1,600 956
39 GENERAL FARM INSURANCE 6,065 7,829
40 UTILITIES 14,676 17,634
41 CASH FARM RENT 29,255 13,719
42 HERBICIDE-INSECTICIDE 15,954 22,354
43 CONSERVATION 133 880
44 AUTO EXPENSE 1,967 310
45 TOTAL OPERATING EXPENSE $ 345,742 $ 297,671
46 DEPRECIATION-MACHINERY 36,357 39,262
47 DEPRECIATION-BUILDINGS 7,073 18,820
48 TOTAL FARM EXPENSE $ 389,172 $ 355,754
49 NET FARM INCOME $ 132,719 $ 295,080
50 UNPAID FAMILY LABOR 1,212 5,464
51 UNPAID OPERATOR LABOR 49,223 42,429
52 MANAGEMENT CHARGE 30,041 57,534
53 CURRENT ASSET CHARGE - 8% 27,270 61,327
54 NONCURRENT ASSET CHARGE - 8% 66,929 102,162
55 RETURN LABOR-MANAGEMENT 37,308 126,127
56 RETURN TO CAPITAL 78,090 195,794
57 ASSET TURNOVER RATIO .3346 .2965
58 OPERATING PROFIT MARGIN RATIO .1496 .3008
59 % RETURN ON ASSETS .0501 .0892
60 % RETURN ON EQUITY .0444 .0928
61 TOTAL EXPENSE RATIO .7457 .5466
62 ADJUSTED TOTAL EXPENSE RATIO .8999 .7086
63 ECONOMIC TOTAL EXPENSE RATIO 1.0804 .9598
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 381,147 472,716 748,486 912,059
65 NONCURRENT ASSETS 1,129,081 1,136,314 1,340,805 1,388,203
66 CURRENT LIABILITIES 71,027 101,084 53,110 74,254
67 NONCURRENT LIABILITIES 281,827 310,339 77,527 97,435
68 CURRENT RATIO 5.37 4.68 14.09 12.28
69 DEBT TO ASSET RATIO .23 .26 .06 .07
|
2005 DATA - KANSAS
ANALYSIS OF THE FARM BUSINESS
SORTED BY FARM TYPE CROP - DAIRY CROP - SOW & LITTER (MARKET)
AVERAGE ASSET & NET WORTH VALUES
70 BREEDING LIVESTOCK 198,705 69,627
71 MACHINERY AND EQUIPMENT 138,122 111,237
72 MOTOR VEHICLES & LISTED PROPE 170,366 190,333
73 BUILDINGS 73,968 174,984
74 OWNED LAND 712,815 743,568
75 TOTAL ASSETS 1,559,629 2,194,777
76 NET WORTH 1,177,491 2,043,613
LABOR
77 NUMBER OF OPERATORS 1.82 1.57
78 NUMBER OF WORKERS 3.11 3.25
79 TOTAL WORK DAYS 814 854
80 VALUE FARM PRODUCTION/WORKER 167,520 199,818
81 NET FARM INCOME/WORKER 42,601 90,595
PER OPERATOR BASIS
82 TOTAL ASSETS 855,493 1,396,676
83 VALUE OF FARM PRODUCTION 286,269 414,167
84 NET FARM INCOME 72,799 187,778
OTHER FACTORS
85 % CROP ACRES IRRIGATED 5.55
86 % TILLABLE LAND 83.99 65.60
87 CROP MACH COST/TOT EXPENSE(%) 27.16 22.32
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 1670 13 1007 8 1051 13 1919 7 1046 6 1193 6
89 NON-IRRIGATED CROP ACRES 1325 13 799 8 833 13 1259 7 589 6 880 6
90 IRRIGATED CROP ACRES
91 TOTAL CROP ACRES 1403 13 801 8 910 13 1259 7 589 6 880 6
92 PASTURE ACRES 245 11 178 6 181 9 829 5 453 5
93 FARMSTEAD ACRES 129 6 116 5 95 5 95 5
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 1403 1430 1259 1348
95 CROP MACHINERY INVESTMENT 250,815 178.77 175.36 203,119 161.37 150.71
96 CROP MACHINERY COST 105,697 75.34 73.90 79,394 63.08 58.91
97 GROSS CROP VALUE 312,134 222.48 218.23 285,935 227.16 212.15
98 CROP PRODUCTION COSTS 224,146 159.76 156.71 218,172 173.33 161.87
NON-IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
99 CORN 9 272 381 97.4 102 98.3 5 847 304 89.5 605 90.4
100 GRAIN SORGHUM 8 271 266 70.7
101 SOYBEANS 9 424 193 33.2 7 463 394 36.0 254 33.2
102 SUNFLOWERS
103 WHEAT 12 403 279 42.0 312 42.5 4 256 196 38.3
104 OTHER CROPS 5 186 230
105 ALFALFA 12 113 82 4.4 106 4.0
106 OTHER HAY & FORAGE 11 178 117 126
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
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 13 2
122 DAIRY COWS 90
123 EWES
124 SOWS 264
125 BEEF PURCH. FOR RESALE SALES 2 103
126 SWINE PURCH. FOR RESALE SALES
127 TURKEYS
|
2005 DATA - KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY FARM TYPE CROP - LIVESTOCK CROP - BACKGROUNDING
38 FARMS 34 FARMS
ITEM PER FARM PER FARM
1 BEEF 174,180 224,669
2 DAIRY AND MILK 23,534 1,955
3 SHEEP 416 18
4 SWINE 35,585
5 POULTRY AND EGGS 9,549
6 OTHER LIVESTOCK 4,826 -2,527
7 CUSTOM FEEDING 10,992 19,449
8 FEED PURCHASED -58,313 -61,468
9 LIVESTOCK INCOME $ 200,769 $ 182,097
10 CORN 9,752 7,323
11 GRAIN SORGHUM 2,978 4,443
12 SOYBEANS 34,335 15,109
13 SUNFLOWERS 71
14 WHEAT 13,334 18,546
15 HAY AND FORAGE 2,791 7,871
16 OTHER CROP 13,707 1,436
17 GOVERNMENT PAYMENTS 22,885 26,477
18 CROP INSURANCE PROCEEDS 1,420 3,993
19 OTHER INCOME 13,634 9,990
20 VALUE OF FARM PRODUCTION $ 315,675 $ 277,284
21 HIRED LABOR 15,308 7,445
22 MACHINERY REPAIRS 19,987 21,019
23 IRRIGATION REPAIRS 412 721
24 BUILDING REPAIRS 2,827 2,653
25 INTEREST PAID 14,069 24,179
26 SEED-OTHER CROP EXPENSE 16,808 11,675
27 CROP INSURANCE 2,093 2,513
28 FERTILIZER-LIME 23,371 20,563
29 MACHINE HIRE 6,667 14,320
30 ORGANIZATION FEE, PUBLICATION 2,474 3,204
31 VET-MED-DRUGS 9,190 12,710
32 CROP STORAGE-MARKETING 681 946
33 LIVESTOCK MARKETING-BREEDING 9,292 6,653
34 DAIRY EXPENSE 918
35 GAS-FUEL-OIL 15,013 13,063
36 IRRIGATION ENERGY 658 3,223
37 REAL ESTATE TAXES 4,136 6,233
38 PERSONAL PROPERTY TAXES 946 509
39 GENERAL FARM INSURANCE 4,658 4,955
40 UTILITIES 8,124 3,994
41 CASH FARM RENT 27,693 15,311
42 HERBICIDE-INSECTICIDE 8,304 9,536
43 CONSERVATION 680 25
44 AUTO EXPENSE 1,170 982
45 TOTAL OPERATING EXPENSE $ 195,479 $ 186,431
46 DEPRECIATION-MACHINERY 21,004 17,458
47 DEPRECIATION-BUILDINGS 3,598 2,867
48 TOTAL FARM EXPENSE $ 220,082 $ 206,757
49 NET FARM INCOME $ 95,594 $ 70,528
50 UNPAID FAMILY LABOR 3,375 596
51 UNPAID OPERATOR LABOR 31,761 24,379
52 MANAGEMENT CHARGE 21,516 16,561
53 CURRENT ASSET CHARGE - 8% 21,882 19,867
54 NONCURRENT ASSET CHARGE - 8% 41,835 48,757
55 RETURN LABOR-MANAGEMENT 28,501 1,308
56 RETURN TO CAPITAL 53,012 53,171
57 ASSET TURNOVER RATIO .2949 .2142
58 OPERATING PROFIT MARGIN RATIO .1679 .1918
59 % RETURN ON ASSETS .0495 .0411
60 % RETURN ON EQUITY .0489 .0338
61 TOTAL EXPENSE RATIO .6972 .7456
62 ADJUSTED TOTAL EXPENSE RATIO .8766 .8954
63 ECONOMIC TOTAL EXPENSE RATIO 1.0785 1.1429
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 394,868 422,294 464,240 505,672
65 NONCURRENT ASSETS 647,727 675,831 781,490 838,206
66 CURRENT LIABILITIES 137,783 132,319 229,888 243,344
67 NONCURRENT LIABILITIES 136,072 141,611 187,363 213,407
68 CURRENT RATIO 2.87 3.19 2.02 2.08
69 DEBT TO ASSET RATIO .26 .25 .33 .34
|
2005 DATA - KANSAS
ANALYSIS OF THE FARM BUSINESS
SORTED BY FARM TYPE CROP - LIVESTOCK CROP - BACKGROUNDING
AVERAGE ASSET & NET WORTH VALUES
70 BREEDING LIVESTOCK 113,698 27,053
71 MACHINERY AND EQUIPMENT 55,478 55,167
72 MOTOR VEHICLES & LISTED PROPE 107,352 88,159
73 BUILDINGS 31,855 27,859
74 OWNED LAND 456,221 623,547
75 TOTAL ASSETS 1,070,360 1,294,804
76 NET WORTH 796,468 857,803
LABOR
77 NUMBER OF OPERATORS 1.17 .90
78 NUMBER OF WORKERS 1.79 1.15
79 TOTAL WORK DAYS 407 294
80 VALUE FARM PRODUCTION/WORKER 175,632 239,281
81 NET FARM INCOME/WORKER 53,185 60,862
PER OPERATOR BASIS
82 TOTAL ASSETS 909,926 1,433,985
83 VALUE OF FARM PRODUCTION 268,359 307,090
84 NET FARM INCOME 81,265 78,109
OTHER FACTORS
85 % CROP ACRES IRRIGATED 4.48 5.87
86 % TILLABLE LAND 30.80 35.17
87 CROP MACH COST/TOT EXPENSE(%) 20.51 19.85
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 2162 38 820 30 1931 35 1980 34 1157 32 1044 29
89 NON-IRRIGATED CROP ACRES 691 35 293 26 592 28 655 34 377 30 439 25
90 IRRIGATED CROP ACRES
91 TOTAL CROP ACRES 723 35 297 26 628 28 696 34 397 30 453 26
92 PASTURE ACRES 1639 34 568 28 1718 29 1335 31 849 27 738 25
93 FARMSTEAD ACRES 67 17 61 16 114 20 116 19
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 666 706 696 659
95 CROP MACHINERY INVESTMENT 97,290 146.07 137.76 93,970 134.95 142.56
96 CROP MACHINERY COST 45,140 67.77 63.92 41,033 58.93 62.25
97 GROSS CROP VALUE 143,800 198.85 187.54 138,873 199.43 210.69
98 CROP PRODUCTION COSTS 115,269 163.95 154.63 101,245 145.39 153.60
NON-IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
99 CORN 18 232 137 91.0 191 96.1 18 122 96 101.9 79 87.4
100 GRAIN SORGHUM 10 254 135 76.2 251 69.1 13 192 145 74.8 133 75.5
101 SOYBEANS 19 416 197 36.3 326 32.3 14 237 137 39.3 163 31.7
102 SUNFLOWERS
103 WHEAT 17 297 100 37.6 263 36.6 20 316 202 41.2 269 37.8
104 OTHER CROPS
105 ALFALFA 11 78 78 4.1 12 99 66 4.9 109 3.0
106 OTHER HAY & FORAGE 30 161 102 140 28 177 133 128
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
113 SUNFLOWERS
114 WHEAT
115 OTHER CROPS
116 ALFALFA
117 OTHER HAY & FORAGE 4 151
118 VEGETABLES
119 TRUCK CROPS
120 FRUIT - FLOWERS - TREES
AVERAGE LIVESTOCK INVENTORIES AND SALES
121 BEEF COWS 114 5
122 DAIRY COWS 8
123 EWES
124 SOWS 23
125 BEEF PURCH. FOR RESALE SALES 341 660
126 SWINE PURCH. FOR RESALE SALES 97
127 TURKEYS 4,942
|
2005 DATA - KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY FARM TYPE CROP-BACKGROUNDING-FINISHING CROP - BEEF
8 FARMS 43 FARMS
ITEM PER FARM PER FARM
1 BEEF 549,916 274,187
2 DAIRY AND MILK 3,610
3 SHEEP
4 SWINE 11,408 5,900
5 POULTRY AND EGGS
6 OTHER LIVESTOCK -368 -6,536
7 CUSTOM FEEDING 2,385
8 FEED PURCHASED -155,687 -117,323
9 LIVESTOCK INCOME $ 405,269 $ 162,223
10 CORN 1,903 40,118
11 GRAIN SORGHUM -13,127 3,661
12 SOYBEANS 83,321 38,668
13 SUNFLOWERS 392
14 WHEAT 10,975 21,825
15 HAY AND FORAGE 7,858 11,971
16 OTHER CROP 412 1,275
17 GOVERNMENT PAYMENTS 44,129 32,337
18 CROP INSURANCE PROCEEDS 3,156 6,693
19 OTHER INCOME 10,231 8,408
20 VALUE OF FARM PRODUCTION $ 554,128 $ 327,571
21 HIRED LABOR 13,958 3,949
22 MACHINERY REPAIRS 29,124 19,859
23 IRRIGATION REPAIRS 109
24 BUILDING REPAIRS 3,493 2,392
25 INTEREST PAID 36,532 29,167
26 SEED-OTHER CROP EXPENSE 27,790 22,090
27 CROP INSURANCE 5,031 4,957
28 FERTILIZER-LIME 52,024 33,739
29 MACHINE HIRE 13,971 10,476
30 ORGANIZATION FEE, PUBLICATION 2,654 2,280
31 VET-MED-DRUGS 28,080 6,011
32 CROP STORAGE-MARKETING 895 921
33 LIVESTOCK MARKETING-BREEDING 12,649 6,071
34 DAIRY EXPENSE
35 GAS-FUEL-OIL 22,534 16,980
36 IRRIGATION ENERGY
37 REAL ESTATE TAXES 8,870 5,701
38 PERSONAL PROPERTY TAXES 1,199 543
39 GENERAL FARM INSURANCE 5,531 5,779
40 UTILITIES 4,906 3,902
41 CASH FARM RENT 28,238 22,189
42 HERBICIDE-INSECTICIDE 19,075 11,201
43 CONSERVATION 3,856 521
44 AUTO EXPENSE 696 506
45 TOTAL OPERATING EXPENSE $ 321,102 $ 209,342
46 DEPRECIATION-MACHINERY 38,962 25,733
47 DEPRECIATION-BUILDINGS 4,690 2,709
48 TOTAL FARM EXPENSE $ 364,754 $ 237,785
49 NET FARM INCOME $ 189,374 $ 89,786
50 UNPAID FAMILY LABOR 9,000 890
51 UNPAID OPERATOR LABOR 33,750 26,749
52 MANAGEMENT CHARGE 41,941 20,428
53 CURRENT ASSET CHARGE - 8% 45,678 20,684
54 NONCURRENT ASSET CHARGE - 8% 116,349 45,377
55 RETURN LABOR-MANAGEMENT 18,347 22,835
56 RETURN TO CAPITAL 141,215 70,887
57 ASSET TURNOVER RATIO .1903 .2271
58 OPERATING PROFIT MARGIN RATIO .2548 .2164
59 % RETURN ON ASSETS .0485 .0491
60 % RETURN ON EQUITY .0517 .0505
61 TOTAL EXPENSE RATIO .6582 .7259
62 ADJUSTED TOTAL EXPENSE RATIO .8111 .8726
63 ECONOMIC TOTAL EXPENSE RATIO 1.1035 1.0743
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 1,267,609 1,418,071 544,491 573,465
65 NONCURRENT ASSETS 1,540,576 1,596,155 863,025 903,967
66 CURRENT LIABILITIES 722,075 821,657 299,542 301,306
67 NONCURRENT LIABILITIES 99,671 128,338 303,954 328,621
68 CURRENT RATIO 1.76 1.73 1.82 1.90
69 DEBT TO ASSET RATIO .29 .32 .43 .43
|
2005 DATA - KANSAS
ANALYSIS OF THE FARM BUSINESS
SORTED BY FARM TYPE CROP-BACKGROUNDING-FINISHING CROP - BEEF
AVERAGE ASSET & NET WORTH VALUES
70 BREEDING LIVESTOCK 9,638 91,270
71 MACHINERY AND EQUIPMENT 95,768 76,428
72 MOTOR VEHICLES & LISTED PROPE 189,809 129,043
73 BUILDINGS 41,565 26,379
74 OWNED LAND 1,229,061 641,474
75 TOTAL ASSETS 2,911,206 1,442,474
76 NET WORTH 2,025,335 825,762
LABOR
77 NUMBER OF OPERATORS 1.25 .99
78 NUMBER OF WORKERS 2.25 1.23
79 TOTAL WORK DAYS 623 403
80 VALUE FARM PRODUCTION/WORKER 246,279 265,264
81 NET FARM INCOME/WORKER 84,166 72,708
PER OPERATOR BASIS
82 TOTAL ASSETS 2,328,965 1,456,018
83 VALUE OF FARM PRODUCTION 443,303 330,646
84 NET FARM INCOME 151,499 90,629
OTHER FACTORS
85 % CROP ACRES IRRIGATED .85
86 % TILLABLE LAND 41.30 40.80
87 CROP MACH COST/TOT EXPENSE(%) 22.66 27.79
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 2966 8 1428 8 1539 8 2191 43 827 42 1417 42
89 NON-IRRIGATED CROP ACRES 1225 8 644 8 581 8 886 43 393 42 540 40
90 IRRIGATED CROP ACRES
91 TOTAL CROP ACRES 1225 8 644 8 581 8 894 43 400 42 540 40
92 PASTURE ACRES 1651 8 693 8 1532 5 1289 42 424 39 939 40
93 FARMSTEAD ACRES 90 8 90 8 55 30 46 29 26 12
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 1225 1247 894 937
95 CROP MACHINERY INVESTMENT 184,624 150.71 148.10 165,948 185.64 177.07
96 CROP MACHINERY COST 82,656 67.47 66.30 66,078 73.92 70.51
97 GROSS CROP VALUE 260,794 212.89 209.20 184,016 205.85 196.35
98 CROP PRODUCTION COSTS 208,747 170.41 167.45 159,753 174.55 166.50
NON-IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
99 CORN 7 519 255 87.7 308 88.1 25 292 155 101.3 202 88.5
100 GRAIN SORGHUM 23 150 71 72.3 109 67.3
101 SOYBEANS 5 606 295 41.6 389 35.9 36 286 167 32.7 182 29.1
102 SUNFLOWERS
103 WHEAT 5 225 125 39.4 157 30.5 33 326 155 39.1 272 33.6
104 OTHER CROPS 5 69
105 ALFALFA 23 78 50 3.6 68 3.7
106 OTHER HAY & FORAGE 7 234 164 122 36 160 100 111
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
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 10 116
122 DAIRY COWS
123 EWES
124 SOWS
125 BEEF PURCH. FOR RESALE SALES 1,256 287
126 SWINE PURCH. FOR RESALE SALES 98 63
127 TURKEYS
|
|