Back
|
Printer
Friendly Version |
2005 DATA - KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY AGE OF OPERATOR < 36 36 - 40
105 FARMS 94 FARMS
ITEM PER FARM PER FARM
1 BEEF 58,489 41,517
2 DAIRY AND MILK 7,024 41,284
3 SHEEP 26 315
4 SWINE 2,190 9,729
5 POULTRY AND EGGS 2,381 6,571
6 OTHER LIVESTOCK -643 -391
7 CUSTOM FEEDING 4,524 3,034
8 FEED PURCHASED -15,194 -28,239
9 LIVESTOCK INCOME $ 58,798 $ 73,821
10 CORN 54,519 65,243
11 GRAIN SORGHUM 9,108 10,178
12 SOYBEANS 36,589 49,230
13 SUNFLOWERS 5,491 5,697
14 WHEAT 32,037 39,429
15 HAY AND FORAGE 9,854 5,636
16 OTHER CROP 1,710 1,667
17 GOVERNMENT PAYMENTS 37,036 47,474
18 CROP INSURANCE PROCEEDS 7,264 6,624
19 OTHER INCOME 20,182 19,372
20 VALUE OF FARM PRODUCTION $ 272,587 $ 324,371
21 HIRED LABOR 5,367 13,492
22 MACHINERY REPAIRS 19,892 22,718
23 IRRIGATION REPAIRS 1,106 1,276
24 BUILDING REPAIRS 872 2,363
25 INTEREST PAID 15,061 22,384
26 SEED-OTHER CROP EXPENSE 20,341 24,690
27 CROP INSURANCE 6,593 7,381
28 FERTILIZER-LIME 28,516 37,418
29 MACHINE HIRE 8,718 13,109
30 ORGANIZATION FEE, PUBLICATION 2,697 2,898
31 VET-MED-DRUGS 3,062 4,801
32 CROP STORAGE-MARKETING 1,647 1,414
33 LIVESTOCK MARKETING-BREEDING 1,645 2,754
34 DAIRY EXPENSE 661 3,025
35 GAS-FUEL-OIL 14,876 18,456
36 IRRIGATION ENERGY 6,570 6,793
37 REAL ESTATE TAXES 2,337 3,716
38 PERSONAL PROPERTY TAXES 630 836
39 GENERAL FARM INSURANCE 3,223 4,525
40 UTILITIES 3,503 6,736
41 CASH FARM RENT 22,514 21,544
42 HERBICIDE-INSECTICIDE 18,443 19,509
43 CONSERVATION 280 467
44 AUTO EXPENSE 1,081 1,055
45 TOTAL OPERATING EXPENSE $ 189,632 $ 243,359
46 DEPRECIATION-MACHINERY 23,228 24,728
47 DEPRECIATION-BUILDINGS 1,926 4,277
48 TOTAL FARM EXPENSE $ 214,786 $ 272,364
49 NET FARM INCOME $ 57,800 $ 52,007
50 UNPAID FAMILY LABOR 1,714 1,843
51 UNPAID OPERATOR LABOR 24,171 27,000
52 MANAGEMENT CHARGE 13,383 13,491
53 CURRENT ASSET CHARGE - 8% 9,577 8,504
54 NONCURRENT ASSET CHARGE - 8% 16,979 25,566
55 RETURN LABOR-MANAGEMENT 29,530 16,094
56 RETURN TO CAPITAL 33,593 32,057
57 ASSET TURNOVER RATIO .4566 .4018
58 OPERATING PROFIT MARGIN RATIO .1232 .0988
59 % RETURN ON ASSETS .0563 .0397
60 % RETURN ON EQUITY .0558 .0227
61 TOTAL EXPENSE RATIO .7880 .8397
62 ADJUSTED TOTAL EXPENSE RATIO .9320 .9702
63 ECONOMIC TOTAL EXPENSE RATIO 1.0294 1.0752
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 201,951 229,708 230,839 263,881
65 NONCURRENT ASSETS 355,786 406,449 547,228 572,684
66 CURRENT LIABILITIES 90,642 101,593 126,020 156,101
67 NONCURRENT LIABILITIES 151,669 186,084 235,868 244,902
68 CURRENT RATIO 2.23 2.26 1.83 1.69
69 DEBT TO ASSET RATIO .43 .45 .47 .48
|
2005 DATA - KANSAS
ANALYSIS OF THE FARM BUSINESS
SORTED BY AGE OF OPERATOR < 36 36 - 40
AVERAGE ASSET & NET WORTH VALUES
70 BREEDING LIVESTOCK 44,340 49,103
71 MACHINERY AND EQUIPMENT 55,793 70,913
72 MOTOR VEHICLES & LISTED PROPE 85,333 109,716
73 BUILDINGS 17,961 38,002
74 OWNED LAND 216,020 326,033
75 TOTAL ASSETS 596,947 807,316
76 NET WORTH 331,953 425,871
LABOR
77 NUMBER OF OPERATORS .89 1.00
78 NUMBER OF WORKERS 1.16 1.52
79 TOTAL WORK DAYS 307 389
80 VALUE FARM PRODUCTION/WORKER 234,603 213,372
81 NET FARM INCOME/WORKER 49,746 34,210
PER OPERATOR BASIS
82 TOTAL ASSETS 666,802 807,316
83 VALUE OF FARM PRODUCTION 304,485 324,371
84 NET FARM INCOME 64,564 52,007
OTHER FACTORS
85 % CROP ACRES IRRIGATED 10.38 12.97
86 % TILLABLE LAND 66.22 74.31
87 CROP MACH COST/TOT EXPENSE(%) 25.65 27.42
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 1737 105 430 71 1518 100 1694 94 459 79 1414 87
89 NON-IRRIGATED CROP ACRES 1093 99 247 64 1016 91 1119 92 311 74 964 83
90 IRRIGATED CROP ACRES 522 24 249 11 466 21 639 24 304 13 518 22
91 TOTAL CROP ACRES 1220 99 290 64 1123 91 1286 92 364 74 1101 83
92 PASTURE ACRES 875 69 270 41 865 57 683 57 171 44 698 45
93 FARMSTEAD ACRES 42 29 35 26 48 6 44 45 44 40 23 10
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 1150 1085 1259 1229
95 CROP MACHINERY INVESTMENT 123,492 107.38 113.82 153,942 122.30 125.28
96 CROP MACHINERY COST 55,103 47.91 50.79 74,669 59.32 60.77
97 GROSS CROP VALUE 246,651 206.30 218.68 307,401 239.01 244.85
98 CROP PRODUCTION COSTS 155,705 131.52 139.41 202,308 157.30 161.14
NON-IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
99 CORN 63 342 112 88.1 314 87.4 58 376 127 93.9 321 91.7
100 GRAIN SORGHUM 50 238 121 78.5 221 73.4 43 231 104 75.1 188 69.6
101 SOYBEANS 57 392 116 31.6 351 32.4 55 425 136 31.5 372 35.7
102 SUNFLOWERS 9 419 381 9.5 6 179 167 12.6
103 WHEAT 79 430 111 37.0 437 39.0 71 496 190 39.7 411 39.6
104 OTHER CROPS 4 168 5 194
105 ALFALFA 23 98 59 4.0 89 3.9 28 113 38 3.7 133 3.3
106 OTHER HAY & FORAGE 38 113 43 108 46 84 42 84
107 VEGETABLES
108 TRUCK CROPS
109 FRUIT - FLOWERS - TREES
IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
110 CORN 20 349 317 176.8 318 195.0 21 434 201 182.6 335 191.9
111 GRAIN SORGHUM
112 SOYBEANS 14 172 92 55.3 162 53.1 14 168 108 58.6 155 48.9
113 SUNFLOWERS 5 148 148 24.6 4 447 311 22.8
114 WHEAT 6 222 231 36.3 9 176 163 51.5
115 OTHER CROPS
116 ALFALFA 7 178 109 5.1 135 4.7
117 OTHER HAY & FORAGE
118 VEGETABLES
119 TRUCK CROPS
120 FRUIT - FLOWERS - TREES
AVERAGE LIVESTOCK INVENTORIES AND SALES
121 BEEF COWS 40 26
122 DAIRY COWS 2 11
123 EWES 2
124 SOWS 1 1
125 BEEF PURCH. FOR RESALE SALES 67 60
126 SWINE PURCH. FOR RESALE SALES 8 99
127 TURKEYS 1,663 3,143
|
2005 DATA - KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY AGE OF OPERATOR 41 - 45 46 - 50
163 FARMS 248 FARMS
ITEM PER FARM PER FARM
1 BEEF 62,386 85,704
2 DAIRY AND MILK 17,267 15,447
3 SHEEP 1,328 -526
4 SWINE 18,871 10,424
5 POULTRY AND EGGS 2,483 543
6 OTHER LIVESTOCK -1,188 291
7 CUSTOM FEEDING 4,113 7,069
8 FEED PURCHASED -25,093 -27,302
9 LIVESTOCK INCOME $ 80,167 $ 91,649
10 CORN 33,765 49,484
11 GRAIN SORGHUM 14,372 13,403
12 SOYBEANS 38,823 41,073
13 SUNFLOWERS 4,181 2,442
14 WHEAT 48,161 48,135
15 HAY AND FORAGE 6,954 10,440
16 OTHER CROP 3,689 6,838
17 GOVERNMENT PAYMENTS 43,557 49,434
18 CROP INSURANCE PROCEEDS 6,173 6,698
19 OTHER INCOME 20,492 21,562
20 VALUE OF FARM PRODUCTION $ 300,335 $ 341,159
21 HIRED LABOR 9,996 13,988
22 MACHINERY REPAIRS 21,759 25,353
23 IRRIGATION REPAIRS 725 1,723
24 BUILDING REPAIRS 1,931 1,589
25 INTEREST PAID 16,527 21,649
26 SEED-OTHER CROP EXPENSE 20,545 24,164
27 CROP INSURANCE 6,029 6,578
28 FERTILIZER-LIME 32,239 36,968
29 MACHINE HIRE 13,731 16,783
30 ORGANIZATION FEE, PUBLICATION 3,050 3,346
31 VET-MED-DRUGS 4,550 4,391
32 CROP STORAGE-MARKETING 1,557 2,322
33 LIVESTOCK MARKETING-BREEDING 3,172 5,453
34 DAIRY EXPENSE 1,838 1,197
35 GAS-FUEL-OIL 17,593 20,908
36 IRRIGATION ENERGY 4,791 6,515
37 REAL ESTATE TAXES 4,132 4,455
38 PERSONAL PROPERTY TAXES 581 851
39 GENERAL FARM INSURANCE 4,783 5,733
40 UTILITIES 4,690 4,944
41 CASH FARM RENT 18,842 26,298
42 HERBICIDE-INSECTICIDE 17,706 20,302
43 CONSERVATION 531 642
44 AUTO EXPENSE 758 1,175
45 TOTAL OPERATING EXPENSE $ 212,056 $ 257,326
46 DEPRECIATION-MACHINERY 23,250 25,149
47 DEPRECIATION-BUILDINGS 2,668 2,773
48 TOTAL FARM EXPENSE $ 237,973 $ 285,249
49 NET FARM INCOME $ 62,362 $ 55,910
50 UNPAID FAMILY LABOR 1,836 1,905
51 UNPAID OPERATOR LABOR 27,580 27,588
52 MANAGEMENT CHARGE 15,016 14,809
53 CURRENT ASSET CHARGE - 8% 12,531 13,190
54 NONCURRENT ASSET CHARGE - 8% 30,492 38,241
55 RETURN LABOR-MANAGEMENT 17,503 2,574
56 RETURN TO CAPITAL 34,457 33,257
57 ASSET TURNOVER RATIO .3536 .3417
58 OPERATING PROFIT MARGIN RATIO .1147 .0975
59 % RETURN ON ASSETS .0406 .0333
60 % RETURN ON EQUITY .0333 .0181
61 TOTAL EXPENSE RATIO .7924 .8361
62 ADJUSTED TOTAL EXPENSE RATIO .9403 .9660
63 ECONOMIC TOTAL EXPENSE RATIO 1.0836 1.1167
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 251,250 267,836 288,892 315,158
65 NONCURRENT ASSETS 573,856 606,016 681,671 710,896
66 CURRENT LIABILITIES 97,020 108,785 134,023 140,285
67 NONCURRENT LIABILITIES 199,459 218,124 213,563 222,986
68 CURRENT RATIO 2.59 2.46 2.16 2.25
69 DEBT TO ASSET RATIO .36 .37 .36 .35
|
2005 DATA - KANSAS
ANALYSIS OF THE FARM BUSINESS
SORTED BY AGE OF OPERATOR 41 - 45 46 - 50
AVERAGE ASSET & NET WORTH VALUES
70 BREEDING LIVESTOCK 49,761 66,529
71 MACHINERY AND EQUIPMENT 71,326 82,378
72 MOTOR VEHICLES & LISTED PROPE 103,087 121,976
73 BUILDINGS 24,095 27,023
74 OWNED LAND 370,206 449,028
75 TOTAL ASSETS 849,479 998,308
76 NET WORTH 537,785 642,880
LABOR
77 NUMBER OF OPERATORS 1.02 1.02
78 NUMBER OF WORKERS 1.41 1.54
79 TOTAL WORK DAYS 350 375
80 VALUE FARM PRODUCTION/WORKER 212,754 221,080
81 NET FARM INCOME/WORKER 44,176 36,231
PER OPERATOR BASIS
82 TOTAL ASSETS 831,622 977,034
83 VALUE OF FARM PRODUCTION 294,022 333,889
84 NET FARM INCOME 61,051 54,718
OTHER FACTORS
85 % CROP ACRES IRRIGATED 8.82 11.12
86 % TILLABLE LAND 70.82 66.90
87 CROP MACH COST/TOT EXPENSE(%) 28.87 28.52
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 1846 163 686 133 1335 157 2024 248 667 212 1558 238
89 NON-IRRIGATED CROP ACRES 1238 157 386 124 983 149 1264 244 371 201 1022 229
90 IRRIGATED CROP ACRES 553 34 230 20 489 29 533 70 232 41 463 60
91 TOTAL CROP ACRES 1349 158 423 124 1064 151 1377 244 418 201 1095 230
92 PASTURE ACRES 733 116 397 93 546 88 1032 184 377 140 852 161
93 FARMSTEAD ACRES 33 84 26 73 45 20 57 110 44 101 58 31
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 1307 1243 1354 1293
95 CROP MACHINERY INVESTMENT 148,863 113.87 119.76 176,153 130.07 136.25
96 CROP MACHINERY COST 68,711 52.56 55.28 81,347 60.07 62.92
97 GROSS CROP VALUE 258,103 192.58 202.55 286,840 209.23 219.19
98 CROP PRODUCTION COSTS 178,696 133.33 140.23 209,503 153.44 160.74
NON-IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
99 CORN 92 292 138 91.4 244 92.3 141 310 128 98.0 256 91.4
100 GRAIN SORGHUM 91 273 97 75.7 242 75.2 140 247 110 78.4 213 71.9
101 SOYBEANS 95 350 113 35.3 291 33.7 152 348 142 34.1 275 33.9
102 SUNFLOWERS 17 249 313 15.5 147 12.7 18 154 73 12.3 175 13.3
103 WHEAT 130 549 190 40.7 500 39.9 198 574 170 38.5 506 38.2
104 OTHER CROPS 14 164 61 207 25 48 58 35
105 ALFALFA 55 99 56 3.3 88 3.2 96 115 68 3.7 100 3.7
106 OTHER HAY & FORAGE 95 156 100 115 143 154 69 135
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 24 344 131 177.1 331 167.1 51 411 156 184.6 394 183.8
111 GRAIN SORGHUM 8 124 93 93.3 105 102.0 15 103 67 90.1 121 95.3
112 SOYBEANS 22 199 83 53.8 191 53.2 38 170 109 50.1 158 53.0
113 SUNFLOWERS 9 135 109 22.9
114 WHEAT 12 283 243 52.7 242 39.7 23 162 131 48.6 142 45.7
115 OTHER CROPS 9 240 140 244
116 ALFALFA 7 74 39 4.7 11 97 89 5.9 74 4.5
117 OTHER HAY & FORAGE 10 101 155 47 12 122 123 67
118 VEGETABLES
119 TRUCK CROPS
120 FRUIT - FLOWERS - TREES
AVERAGE LIVESTOCK INVENTORIES AND SALES
121 BEEF COWS 34 45
122 DAIRY COWS 4 4
123 EWES 1
124 SOWS 9 5
125 BEEF PURCH. FOR RESALE SALES 98 105
126 SWINE PURCH. FOR RESALE SALES 35 19
127 TURKEYS 406 310
|
2005 DATA - KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY AGE OF OPERATOR 51 - 55 56 - 60
299 FARMS 225 FARMS
ITEM PER FARM PER FARM
1 BEEF 77,824 106,014
2 DAIRY AND MILK 20,667 15,108
3 SHEEP 204 37
4 SWINE 5,465 22,517
5 POULTRY AND EGGS 2,017 1,756
6 OTHER LIVESTOCK -936 -866
7 CUSTOM FEEDING 14,801 12,098
8 FEED PURCHASED -30,842 -55,350
9 LIVESTOCK INCOME $ 89,200 $ 101,313
10 CORN 47,359 37,320
11 GRAIN SORGHUM 14,993 14,667
12 SOYBEANS 50,445 48,909
13 SUNFLOWERS 1,835 1,728
14 WHEAT 47,073 42,838
15 HAY AND FORAGE 10,019 14,004
16 OTHER CROP 6,045 5,344
17 GOVERNMENT PAYMENTS 44,380 44,538
18 CROP INSURANCE PROCEEDS 5,177 5,993
19 OTHER INCOME 17,145 14,685
20 VALUE OF FARM PRODUCTION $ 333,671 $ 331,339
21 HIRED LABOR 16,569 16,789
22 MACHINERY REPAIRS 24,942 25,744
23 IRRIGATION REPAIRS 734 630
24 BUILDING REPAIRS 1,827 2,569
25 INTEREST PAID 19,662 24,301
26 SEED-OTHER CROP EXPENSE 23,318 24,157
27 CROP INSURANCE 5,874 6,619
28 FERTILIZER-LIME 36,493 35,074
29 MACHINE HIRE 11,680 12,808
30 ORGANIZATION FEE, PUBLICATION 3,028 3,240
31 VET-MED-DRUGS 5,045 5,099
32 CROP STORAGE-MARKETING 2,074 1,880
33 LIVESTOCK MARKETING-BREEDING 5,598 3,554
34 DAIRY EXPENSE 1,544 1,096
35 GAS-FUEL-OIL 20,464 19,916
36 IRRIGATION ENERGY 3,012 2,317
37 REAL ESTATE TAXES 4,967 5,391
38 PERSONAL PROPERTY TAXES 941 1,176
39 GENERAL FARM INSURANCE 5,519 6,033
40 UTILITIES 5,587 6,043
41 CASH FARM RENT 22,215 17,699
42 HERBICIDE-INSECTICIDE 18,322 17,742
43 CONSERVATION 425 525
44 AUTO EXPENSE 1,064 937
45 TOTAL OPERATING EXPENSE $ 240,905 $ 241,340
46 DEPRECIATION-MACHINERY 26,139 24,888
47 DEPRECIATION-BUILDINGS 2,882 3,780
48 TOTAL FARM EXPENSE $ 269,926 $ 270,008
49 NET FARM INCOME $ 63,745 $ 61,331
50 UNPAID FAMILY LABOR 2,258 1,850
51 UNPAID OPERATOR LABOR 28,833 26,952
52 MANAGEMENT CHARGE 16,097 15,903
53 CURRENT ASSET CHARGE - 8% 12,985 13,537
54 NONCURRENT ASSET CHARGE - 8% 41,644 45,683
55 RETURN LABOR-MANAGEMENT 6,858 261
56 RETURN TO CAPITAL 36,219 40,927
57 ASSET TURNOVER RATIO .3252 .2797
58 OPERATING PROFIT MARGIN RATIO .1085 .1235
59 % RETURN ON ASSETS .0353 .0345
60 % RETURN ON EQUITY .0242 .0225
61 TOTAL EXPENSE RATIO .8090 .8149
62 ADJUSTED TOTAL EXPENSE RATIO .9504 .9498
63 ECONOMIC TOTAL EXPENSE RATIO 1.1141 1.1286
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 283,213 307,268 336,628 356,952
65 NONCURRENT ASSETS 716,397 745,464 826,131 849,791
66 CURRENT LIABILITIES 128,280 137,571 178,772 176,373
67 NONCURRENT LIABILITIES 206,878 213,877 262,238 271,602
68 CURRENT RATIO 2.21 2.23 1.88 2.02
69 DEBT TO ASSET RATIO .34 .33 .38 .37
|
2005 DATA - KANSAS
ANALYSIS OF THE FARM BUSINESS
SORTED BY AGE OF OPERATOR 51 - 55 56 - 60
AVERAGE ASSET & NET WORTH VALUES
70 BREEDING LIVESTOCK 58,849 59,570
71 MACHINERY AND EQUIPMENT 80,429 76,124
72 MOTOR VEHICLES & LISTED PROPE 131,257 129,101
73 BUILDINGS 27,278 39,884
74 OWNED LAND 472,519 573,503
75 TOTAL ASSETS 1,026,171 1,184,751
76 NET WORTH 682,868 740,258
LABOR
77 NUMBER OF OPERATORS 1.06 .99
78 NUMBER OF WORKERS 1.64 1.57
79 TOTAL WORK DAYS 396 410
80 VALUE FARM PRODUCTION/WORKER 202,862 209,826
81 NET FARM INCOME/WORKER 38,755 38,839
PER OPERATOR BASIS
82 TOTAL ASSETS 960,930 1,186,861
83 VALUE OF FARM PRODUCTION 312,457 331,929
84 NET FARM INCOME 59,692 61,441
OTHER FACTORS
85 % CROP ACRES IRRIGATED 8.87 6.25
86 % TILLABLE LAND 63.76 63.85
87 CROP MACH COST/TOT EXPENSE(%) 28.52 28.47
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 2074 299 714 259 1516 287 2215 225 824 204 1536 215
89 NON-IRRIGATED CROP ACRES 1234 292 405 247 956 272 1350 221 486 196 994 204
90 IRRIGATED CROP ACRES 428 82 240 43 369 67 442 45 260 25 383 35
91 TOTAL CROP ACRES 1349 293 444 249 1040 274 1440 221 520 196 1060 204
92 PASTURE ACRES 1016 213 385 177 887 167 935 181 379 155 777 142
93 FARMSTEAD ACRES 54 154 45 140 48 41 88 124 66 112 93 38
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 1322 1297 1414 1324
95 CROP MACHINERY INVESTMENT 179,421 135.70 138.29 176,309 124.68 133.19
96 CROP MACHINERY COST 76,995 58.23 59.35 76,872 54.36 58.07
97 GROSS CROP VALUE 274,277 203.97 207.87 306,077 212.61 227.11
98 CROP PRODUCTION COSTS 198,895 148.41 151.25 201,211 139.13 148.63
NON-IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
99 CORN 171 324 167 93.3 260 93.2 122 356 177 91.2 278 91.3
100 GRAIN SORGHUM 162 284 106 74.9 250 73.3 117 293 150 71.7 227 68.8
101 SOYBEANS 184 455 170 35.0 374 32.6 135 444 186 35.3 335 33.9
102 SUNFLOWERS 20 99 64 11.7 109 11.7 12 119 121 13.4 83 61.8
103 WHEAT 239 536 193 39.0 433 38.2 173 620 215 35.9 500 37.0
104 OTHER CROPS 22 192 207 109 15 68 34 75
105 ALFALFA 112 99 57 3.8 101 3.7 75 117 53 3.6 132 3.6
106 OTHER HAY & FORAGE 170 122 74 107 142 140 83 118
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 56 281 180 172.1 220 180.5 36 278 202 148.8 271 176.8
111 GRAIN SORGHUM 16 103 76 102.7 100 111.9 12 94 95 102.3
112 SOYBEANS 53 179 114 54.7 174 50.4 25 176 130 49.0 160 54.5
113 SUNFLOWERS 11 162 106 19.4 156 19.1 8 135 150 18.9 97 12.5
114 WHEAT 26 150 78 44.8 149 45.6 18 162 106 32.9 138 47.6
115 OTHER CROPS 4 159
116 ALFALFA 11 256 155 5.6 216 4.5
117 OTHER HAY & FORAGE 10 77 90 58 10 154 199 37
118 VEGETABLES
119 TRUCK CROPS
120 FRUIT - FLOWERS - TREES
AVERAGE LIVESTOCK INVENTORIES AND SALES
121 BEEF COWS 49 46
122 DAIRY COWS 5 3
123 EWES 1
124 SOWS 5 11
125 BEEF PURCH. FOR RESALE SALES 107 130
126 SWINE PURCH. FOR RESALE SALES 20 28
127 TURKEYS 1,197 1,073
|
2005 DATA - KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY AGE OF OPERATOR 61 - 65 66 - 70
217 FARMS 129 FARMS
ITEM PER FARM PER FARM
1 BEEF 87,146 86,198
2 DAIRY AND MILK 12,808 9,467
3 SHEEP 32 66
4 SWINE 3,098 239
5 POULTRY AND EGGS 1,547 4
6 OTHER LIVESTOCK 1,540 -53
7 CUSTOM FEEDING 6,708 1,977
8 FEED PURCHASED -26,308 -22,356
9 LIVESTOCK INCOME $ 86,571 $ 75,542
10 CORN 39,741 27,578
11 GRAIN SORGHUM 11,363 11,857
12 SOYBEANS 54,882 28,959
13 SUNFLOWERS 822 933
14 WHEAT 43,292 36,836
15 HAY AND FORAGE 4,285 5,031
16 OTHER CROP 3,013 1,060
17 GOVERNMENT PAYMENTS 43,831 36,009
18 CROP INSURANCE PROCEEDS 4,984 5,041
19 OTHER INCOME 13,330 10,781
20 VALUE OF FARM PRODUCTION $ 306,115 $ 239,629
21 HIRED LABOR 13,676 9,774
22 MACHINERY REPAIRS 21,145 18,553
23 IRRIGATION REPAIRS 941 727
24 BUILDING REPAIRS 2,093 1,508
25 INTEREST PAID 14,926 14,239
26 SEED-OTHER CROP EXPENSE 21,956 16,115
27 CROP INSURANCE 5,684 4,304
28 FERTILIZER-LIME 35,657 28,943
29 MACHINE HIRE 10,634 10,877
30 ORGANIZATION FEE, PUBLICATION 2,931 2,804
31 VET-MED-DRUGS 4,632 3,367
32 CROP STORAGE-MARKETING 1,177 579
33 LIVESTOCK MARKETING-BREEDING 2,330 4,102
34 DAIRY EXPENSE 1,627 593
35 GAS-FUEL-OIL 18,023 15,499
36 IRRIGATION ENERGY 2,402 2,737
37 REAL ESTATE TAXES 6,186 5,296
38 PERSONAL PROPERTY TAXES 805 632
39 GENERAL FARM INSURANCE 4,995 4,339
40 UTILITIES 4,731 3,628
41 CASH FARM RENT 16,506 15,542
42 HERBICIDE-INSECTICIDE 15,981 13,477
43 CONSERVATION 907 515
44 AUTO EXPENSE 797 658
45 TOTAL OPERATING EXPENSE $ 210,741 $ 178,807
46 DEPRECIATION-MACHINERY 25,847 18,469
47 DEPRECIATION-BUILDINGS 2,530 1,876
48 TOTAL FARM EXPENSE $ 239,117 $ 199,152
49 NET FARM INCOME $ 66,998 $ 40,477
50 UNPAID FAMILY LABOR 1,576 1,378
51 UNPAID OPERATOR LABOR 28,207 26,330
52 MANAGEMENT CHARGE 16,575 11,751
53 CURRENT ASSET CHARGE - 8% 14,427 15,604
54 NONCURRENT ASSET CHARGE - 8% 60,022 56,305
55 RETURN LABOR-MANAGEMENT -9,027 -32,810
56 RETURN TO CAPITAL 35,566 15,256
57 ASSET TURNOVER RATIO .2503 .2114
58 OPERATING PROFIT MARGIN RATIO .1162 .0637
59 % RETURN ON ASSETS .0291 .0135
60 % RETURN ON EQUITY .0222 .0011
61 TOTAL EXPENSE RATIO .7811 .8311
62 ADJUSTED TOTAL EXPENSE RATIO .9326 .9958
63 ECONOMIC TOTAL EXPENSE RATIO 1.1758 1.2958
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 310,507 331,036 281,075 291,553
65 NONCURRENT ASSETS 890,770 913,419 841,668 853,201
66 CURRENT LIABILITIES 137,327 143,539 92,930 89,593
67 NONCURRENT LIABILITIES 150,460 153,175 149,013 138,229
68 CURRENT RATIO 2.26 2.31 3.02 3.25
69 DEBT TO ASSET RATIO .24 .24 .22 .20
|
2005 DATA - KANSAS
ANALYSIS OF THE FARM BUSINESS
SORTED BY AGE OF OPERATOR 61 - 65 66 - 70
AVERAGE ASSET & NET WORTH VALUES
70 BREEDING LIVESTOCK 44,348 54,208
71 MACHINERY AND EQUIPMENT 81,583 66,097
72 MOTOR VEHICLES & LISTED PROPE 135,224 108,966
73 BUILDINGS 25,308 19,432
74 OWNED LAND 642,165 632,707
75 TOTAL ASSETS 1,222,866 1,133,748
76 NET WORTH 930,616 898,866
LABOR
77 NUMBER OF OPERATORS 1.04 .97
78 NUMBER OF WORKERS 1.53 1.37
79 TOTAL WORK DAYS 366 301
80 VALUE FARM PRODUCTION/WORKER 200,021 174,349
81 NET FARM INCOME/WORKER 43,778 29,450
PER OPERATOR BASIS
82 TOTAL ASSETS 1,170,542 1,162,588
83 VALUE OF FARM PRODUCTION 293,017 245,724
84 NET FARM INCOME 64,131 41,506
OTHER FACTORS
85 % CROP ACRES IRRIGATED 7.48 8.93
86 % TILLABLE LAND 65.10 57.14
87 CROP MACH COST/TOT EXPENSE(%) 32.20 31.17
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 1957 217 883 197 1343 194 2012 129 880 116 1323 119
89 NON-IRRIGATED CROP ACRES 1218 210 534 185 867 181 1072 126 462 112 764 109
90 IRRIGATED CROP ACRES 470 44 255 31 387 33 441 30 277 19 470 17
91 TOTAL CROP ACRES 1310 211 577 185 932 182 1177 126 509 112 837 109
92 PASTURE ACRES 851 165 439 139 751 119 1092 97 489 84 1013 64
93 FARMSTEAD ACRES 67 114 59 105 51 29 63 84 53 75 45 29
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 1274 1231 1149 1019
95 CROP MACHINERY INVESTMENT 186,994 146.81 151.87 148,340 129.05 145.52
96 CROP MACHINERY COST 76,993 60.45 62.53 62,086 54.01 60.91
97 GROSS CROP VALUE 285,409 217.88 225.39 210,031 181.30 204.44
98 CROP PRODUCTION COSTS 190,955 147.16 152.23 152,452 131.60 148.40
NON-IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
99 CORN 126 359 183 94.7 283 93.4 68 201 122 85.8 150 81.4
100 GRAIN SORGHUM 110 261 149 71.7 206 68.5 64 280 127 72.0 227 70.1
101 SOYBEANS 138 457 234 82.6 329 33.2 73 285 123 34.8 224 32.1
102 SUNFLOWERS 10 136 92 16.9 100 15.7 6 67 64 11.8 29 11.6
103 WHEAT 162 514 223 38.4 404 39.2 91 548 227 38.8 434 38.1
104 OTHER CROPS 17 117 118 49 6 84 77
105 ALFALFA 67 79 53 3.7 77 3.5 37 94 67 3.8 94 6.9
106 OTHER HAY & FORAGE 121 130 87 110 71 161 95 126
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 30 285 153 162.6 242 163.9 25 320 190 178.2 356 180.1
111 GRAIN SORGHUM 9 99 89 114.7 89 110.5 4 162
112 SOYBEANS 27 237 154 50.1 204 53.6 13 156 99 48.1 179 54.4
113 SUNFLOWERS 5 174 145 19.2 4 74
114 WHEAT 15 216 178 44.7 164 46.8 9 167 169 57.6
115 OTHER CROPS
116 ALFALFA 7 127 70 4.0 5 103
117 OTHER HAY & FORAGE 8 138 143 48 4 46
118 VEGETABLES
119 TRUCK CROPS
120 FRUIT - FLOWERS - TREES
AVERAGE LIVESTOCK INVENTORIES AND SALES
121 BEEF COWS 45 53
122 DAIRY COWS 3 3
123 EWES 2
124 SOWS 2
125 BEEF PURCH. FOR RESALE SALES 159 68
126 SWINE PURCH. FOR RESALE SALES 2 4
127 TURKEYS 805
|
2005 DATA - KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY AGE OF OPERATOR > 70
224 FARMS
ITEM PER FARM PER FARM
1 BEEF 47,890
2 DAIRY AND MILK 1,720
3 SHEEP 36
4 SWINE 26,435
5 POULTRY AND EGGS 397
6 OTHER LIVESTOCK -9
7 CUSTOM FEEDING 573
8 FEED PURCHASED -22,964
9 LIVESTOCK INCOME $ 54,078
10 CORN 15,802
11 GRAIN SORGHUM 5,635
12 SOYBEANS 20,389
13 SUNFLOWERS 110
14 WHEAT 23,872
15 HAY AND FORAGE 3,843
16 OTHER CROP 3,533
17 GOVERNMENT PAYMENTS 24,076
18 CROP INSURANCE PROCEEDS 3,577
19 OTHER INCOME 4,449
20 VALUE OF FARM PRODUCTION $ 159,364
21 HIRED LABOR 9,031
22 MACHINERY REPAIRS 11,979
23 IRRIGATION REPAIRS 556
24 BUILDING REPAIRS 2,060
25 INTEREST PAID 5,934
26 SEED-OTHER CROP EXPENSE 7,829
27 CROP INSURANCE 2,395
28 FERTILIZER-LIME 16,634
29 MACHINE HIRE 6,511
30 ORGANIZATION FEE, PUBLICATION 2,007
31 VET-MED-DRUGS 1,757
32 CROP STORAGE-MARKETING 889
33 LIVESTOCK MARKETING-BREEDING 1,440
34 DAIRY EXPENSE 66
35 GAS-FUEL-OIL 10,285
36 IRRIGATION ENERGY 1,383
37 REAL ESTATE TAXES 5,215
38 PERSONAL PROPERTY TAXES 644
39 GENERAL FARM INSURANCE 3,409
40 UTILITIES 3,634
41 CASH FARM RENT 6,938
42 HERBICIDE-INSECTICIDE 7,847
43 CONSERVATION 518
44 AUTO EXPENSE 716
45 TOTAL OPERATING EXPENSE $ 109,675
46 DEPRECIATION-MACHINERY 12,392
47 DEPRECIATION-BUILDINGS 1,740
48 TOTAL FARM EXPENSE $ 123,807
49 NET FARM INCOME $ 35,558
50 UNPAID FAMILY LABOR 824
51 UNPAID OPERATOR LABOR 21,901
52 MANAGEMENT CHARGE 9,749
53 CURRENT ASSET CHARGE - 8% 14,409
54 NONCURRENT ASSET CHARGE - 8% 58,785
55 RETURN LABOR-MANAGEMENT -38,460
56 RETURN TO CAPITAL 9,018
57 ASSET TURNOVER RATIO .1547
58 OPERATING PROFIT MARGIN RATIO .0566
59 % RETURN ON ASSETS .0088
60 % RETURN ON EQUITY .0034
61 TOTAL EXPENSE RATIO .7769
62 ADJUSTED TOTAL EXPENSE RATIO .9806
63 ECONOMIC TOTAL EXPENSE RATIO 1.4399
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 225,178 235,992
65 NONCURRENT ASSETS 796,525 802,512
66 CURRENT LIABILITIES 50,667 50,283
67 NONCURRENT LIABILITIES 66,359 63,044
68 CURRENT RATIO 4.44 4.69
69 DEBT TO ASSET RATIO .11 .11
|
2005 DATA - KANSAS
ANALYSIS OF THE FARM BUSINESS
SORTED BY AGE OF OPERATOR > 70
AVERAGE ASSET & NET WORTH VALUES
70 BREEDING LIVESTOCK 29,919
71 MACHINERY AND EQUIPMENT 46,070
72 MOTOR VEHICLES & LISTED PROPE 83,800
73 BUILDINGS 20,405
74 OWNED LAND 631,134
75 TOTAL ASSETS 1,030,103
76 NET WORTH 914,927
LABOR
77 NUMBER OF OPERATORS .81
78 NUMBER OF WORKERS 1.13
79 TOTAL WORK DAYS 207
80 VALUE FARM PRODUCTION/WORKER 139,991
81 NET FARM INCOME/WORKER 31,235
PER OPERATOR BASIS
82 TOTAL ASSETS 1,269,913
83 VALUE OF FARM PRODUCTION 196,465
84 NET FARM INCOME 43,836
OTHER FACTORS
85 % CROP ACRES IRRIGATED 6.90
86 % TILLABLE LAND 54.48
87 CROP MACH COST/TOT EXPENSE(%) 33.56
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 1386 224 934 206 795 161
89 NON-IRRIGATED CROP ACRES 719 219 443 197 524 134
90 IRRIGATED CROP ACRES 417 28 326 25 391 9
91 TOTAL CROP ACRES 772 219 484 197 542 136
92 PASTURE ACRES 764 167 541 157 591 89
93 FARMSTEAD ACRES 105 131 98 124 61 27
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 755 630
95 CROP MACHINERY INVESTMENT 107,069 141.79 170.04
96 CROP MACHINERY COST 41,545 55.02 65.98
97 GROSS CROP VALUE 124,556 162.00 194.28
98 CROP PRODUCTION COSTS 98,127 129.36 155.15
NON-IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
99 CORN 83 242 144 85.4 238 87.3
100 GRAIN SORGHUM 104 132 88 70.7 119 64.0
101 SOYBEANS 115 226 149 32.0 176 30.8
102 SUNFLOWERS 6 84
103 WHEAT 161 332 207 36.7 265 35.8
104 OTHER CROPS 20 123 62 294
105 ALFALFA 48 55 51 3.2 42 4.3
106 OTHER HAY & FORAGE 105 114 78 112
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 17 247 226 171.8 120 166.4
111 GRAIN SORGHUM 5 150 116 91.3
112 SOYBEANS 14 151 161 48.7 85 51.9
113 SUNFLOWERS
114 WHEAT 12 196 218 46.6
115 OTHER CROPS
116 ALFALFA
117 OTHER HAY & FORAGE 8 87 103
118 VEGETABLES
119 TRUCK CROPS
120 FRUIT - FLOWERS - TREES
AVERAGE LIVESTOCK INVENTORIES AND SALES
121 BEEF COWS 28
122 DAIRY COWS
123 EWES
124 SOWS 4
125 BEEF PURCH. FOR RESALE SALES 52
126 SWINE PURCH. FOR RESALE SALES 11
127 TURKEYS 294
|
|