Back
|
Printer
Friendly Version |
2005 DATA - KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY OWNERSHIP TYPE CORPORATIONS PARTNERSHIP - OWNER
198 FARMS 12 FARMS
ITEM PER FARM PER FARM
1 BEEF 82,549 59,503
2 DAIRY AND MILK 34,885 52,514
3 SHEEP -832
4 SWINE 39,953
5 POULTRY AND EGGS 1,990
6 OTHER LIVESTOCK 1,834 -2,036
7 CUSTOM FEEDING 21,843 10,348
8 FEED PURCHASED -51,073 -29,916
9 LIVESTOCK INCOME $ 131,148 $ 90,414
10 CORN 79,696 144,652
11 GRAIN SORGHUM 18,705 5,649
12 SOYBEANS 84,011 13,098
13 SUNFLOWERS 6,177 1,779
14 WHEAT 62,184 62,725
15 HAY AND FORAGE 8,726 17,677
16 OTHER CROP 6,853 17,037
17 GOVERNMENT PAYMENTS 75,454 95,028
18 CROP INSURANCE PROCEEDS 9,809 25,529
19 OTHER INCOME 35,197 52,695
20 VALUE OF FARM PRODUCTION $ 517,960 $ 526,282
21 HIRED LABOR 37,744 32,107
22 MACHINERY REPAIRS 34,420 41,493
23 IRRIGATION REPAIRS 2,148 7,143
24 BUILDING REPAIRS 3,712 2,168
25 INTEREST PAID 22,107 32,827
26 SEED-OTHER CROP EXPENSE 38,916 37,241
27 CROP INSURANCE 9,594 13,103
28 FERTILIZER-LIME 52,230 53,146
29 MACHINE HIRE 16,962 24,566
30 ORGANIZATION FEE, PUBLICATION 5,890 3,462
31 VET-MED-DRUGS 7,171 4,459
32 CROP STORAGE-MARKETING 4,048 3,910
33 LIVESTOCK MARKETING-BREEDING 4,669 2,702
34 DAIRY EXPENSE 2,695 1,363
35 GAS-FUEL-OIL 29,352 38,517
36 IRRIGATION ENERGY 5,876 45,437
37 REAL ESTATE TAXES 7,417 5,440
38 PERSONAL PROPERTY TAXES 1,346 484
39 GENERAL FARM INSURANCE 8,299 8,903
40 UTILITIES 9,608 7,194
41 CASH FARM RENT 35,667 49,324
42 HERBICIDE-INSECTICIDE 32,821 21,471
43 CONSERVATION 923 13
44 AUTO EXPENSE 853 1,785
45 TOTAL OPERATING EXPENSE $ 374,467 $ 438,255
46 DEPRECIATION-MACHINERY 39,822 33,281
47 DEPRECIATION-BUILDINGS 6,590 1,239
48 TOTAL FARM EXPENSE $ 420,879 $ 472,774
49 NET FARM INCOME $ 97,081 $ 53,508
50 UNPAID FAMILY LABOR 2,045 3,563
51 UNPAID OPERATOR LABOR 35,782 29,925
52 MANAGEMENT CHARGE 24,172 16,202
53 CURRENT ASSET CHARGE - 8% 21,919 10,830
54 NONCURRENT ASSET CHARGE - 8% 61,395 43,151
55 RETURN LABOR-MANAGEMENT 11,722 -4,036
56 RETURN TO CAPITAL 57,188 36,646
57 ASSET TURNOVER RATIO .3589 .4657
58 OPERATING PROFIT MARGIN RATIO .1104 .0696
59 % RETURN ON ASSETS .0396 .0324
60 % RETURN ON EQUITY .0337 .0057
61 TOTAL EXPENSE RATIO .8126 .8983
62 ADJUSTED TOTAL EXPENSE RATIO .9323 .9927
63 ECONOMIC TOTAL EXPENSE RATIO 1.0931 1.0953
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 405,583 437,354 347,647 339,781
65 NONCURRENT ASSETS 1,006,761 1,036,955 734,329 838,549
66 CURRENT LIABILITIES 142,659 152,292 231,710 184,968
67 NONCURRENT LIABILITIES 244,326 264,525 239,002 255,090
68 CURRENT RATIO 2.84 2.87 1.50 1.84
69 DEBT TO ASSET RATIO .27 .28 .44 .37
|
2005 DATA - KANSAS
ANALYSIS OF THE FARM BUSINESS
SORTED BY OWNERSHIP TYPE CORPORATIONS PARTNERSHIP - OWNER
AVERAGE ASSET & NET WORTH VALUES
70 BREEDING LIVESTOCK 69,621 60,713
71 MACHINERY AND EQUIPMENT 124,464 133,301
72 MOTOR VEHICLES & LISTED PROPE 191,172 151,651
73 BUILDINGS 65,266 13,682
74 OWNED LAND 603,508 431,979
75 TOTAL ASSETS 1,443,326 1,130,153
76 NET WORTH 1,041,425 674,767
LABOR
77 NUMBER OF OPERATORS 1.32 1.10
78 NUMBER OF WORKERS 2.50 2.05
79 TOTAL WORK DAYS 554 448
80 VALUE FARM PRODUCTION/WORKER 206,766 255,684
81 NET FARM INCOME/WORKER 38,754 25,996
PER OPERATOR BASIS
82 TOTAL ASSETS 1,089,095 1,019,687
83 VALUE OF FARM PRODUCTION 390,839 474,841
84 NET FARM INCOME 73,255 48,278
OTHER FACTORS
85 % CROP ACRES IRRIGATED 8.98 50.94
86 % TILLABLE LAND 75.28 64.88
87 CROP MACH COST/TOT EXPENSE(%) 26.14 25.64
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 2633 198 1227 138 1913 184 2017 12 1002 9 2531 6
89 NON-IRRIGATED CROP ACRES 1841 194 764 133 1452 176 1609 11 498 8 2744 5
90 IRRIGATED CROP ACRES 551 64 358 31 464 52 1143 7 416 5 1183 5
91 TOTAL CROP ACRES 2013 195 847 133 1580 177 1427 11 758 8 1606 6
92 PASTURE ACRES 1085 121 715 73 860 92 1109 7 443 5
93 FARMSTEAD ACRES 98 77 69 64 125 25
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 1982 1870 1309 1739
95 CROP MACHINERY INVESTMENT 269,976 136.20 144.35 254,438 194.45 146.35
96 CROP MACHINERY COST 110,035 55.51 58.83 121,209 92.63 69.72
97 GROSS CROP VALUE 440,768 219.00 232.10 460,163 351.67 264.67
98 CROP PRODUCTION COSTS 320,778 159.38 168.92 342,139 261.47 196.79
NON-IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
99 CORN 129 584 293 105.3 468 101.5 6 329 201 59.0
100 GRAIN SORGHUM 92 404 269 70.5 342 73.1
101 SOYBEANS 123 637 307 41.6 520 38.6
102 SUNFLOWERS 19 340 227 15.0 319 14.2
103 WHEAT 158 676 325 40.6 583 38.0 9 929 206 31.5 1425 26.4
104 OTHER CROPS 10 244 149 220
105 ALFALFA 56 156 77 4.0 162 3.9 4 112
106 OTHER HAY & FORAGE 95 198 156 150 8 63 62 48
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 47 327 266 173.3 286 171.1 5 1021 1041 186.4
111 GRAIN SORGHUM 14 146 134 101.0 100 95.6
112 SOYBEANS 38 202 129 58.0 185 52.7
113 SUNFLOWERS 9 241 181 20.6
114 WHEAT 28 189 171 45.6 171 41.9 5 213
115 OTHER CROPS 5 254 237
116 ALFALFA 9 173 102 5.0 158 4.5
117 OTHER HAY & FORAGE 7 106 67 4 122
118 VEGETABLES
119 TRUCK CROPS
120 FRUIT - FLOWERS - TREES
AVERAGE LIVESTOCK INVENTORIES AND SALES
121 BEEF COWS 41 23
122 DAIRY COWS 9 3
123 EWES
124 SOWS 19
125 BEEF PURCH. FOR RESALE SALES 133 103
126 SWINE PURCH. FOR RESALE SALES 79
127 TURKEYS 1,287
|
2005 DATA - KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY OWNERSHIP TYPE PARTNERSHIP - PARTOWNER PARTNERSHIP - TENANT
57 FARMS 52 FARMS
ITEM PER FARM PER FARM
1 BEEF 141,795 121,439
2 DAIRY AND MILK 48,448 55,562
3 SHEEP
4 SWINE 73,092 15,328
5 POULTRY AND EGGS
6 OTHER LIVESTOCK 990 -710
7 CUSTOM FEEDING 18,354 2,864
8 FEED PURCHASED -61,020 -45,474
9 LIVESTOCK INCOME $ 221,660 $ 149,009
10 CORN 62,774 64,639
11 GRAIN SORGHUM 12,262 25,416
12 SOYBEANS 78,825 60,752
13 SUNFLOWERS 399 217
14 WHEAT 36,697 61,030
15 HAY AND FORAGE 17,665 7,120
16 OTHER CROP 19,500 13,283
17 GOVERNMENT PAYMENTS 52,157 64,683
18 CROP INSURANCE PROCEEDS 7,162 6,422
19 OTHER INCOME 8,911 24,017
20 VALUE OF FARM PRODUCTION $ 518,012 $ 476,586
21 HIRED LABOR 27,245 17,224
22 MACHINERY REPAIRS 34,058 32,701
23 IRRIGATION REPAIRS 419 778
24 BUILDING REPAIRS 5,488 678
25 INTEREST PAID 31,942 17,666
26 SEED-OTHER CROP EXPENSE 35,216 29,698
27 CROP INSURANCE 6,541 6,681
28 FERTILIZER-LIME 53,519 55,715
29 MACHINE HIRE 9,292 38,763
30 ORGANIZATION FEE, PUBLICATION 3,475 4,844
31 VET-MED-DRUGS 8,334 8,301
32 CROP STORAGE-MARKETING 3,929 1,693
33 LIVESTOCK MARKETING-BREEDING 13,205 6,880
34 DAIRY EXPENSE 6,048 4,016
35 GAS-FUEL-OIL 32,462 29,145
36 IRRIGATION ENERGY 279 8,076
37 REAL ESTATE TAXES 7,289 1,906
38 PERSONAL PROPERTY TAXES 1,435 1,116
39 GENERAL FARM INSURANCE 7,962 6,093
40 UTILITIES 10,471 6,239
41 CASH FARM RENT 37,774 42,041
42 HERBICIDE-INSECTICIDE 22,207 27,313
43 CONSERVATION 1,887 371
44 AUTO EXPENSE 694 394
45 TOTAL OPERATING EXPENSE $ 361,173 $ 348,332
46 DEPRECIATION-MACHINERY 32,909 26,724
47 DEPRECIATION-BUILDINGS 5,150 2,122
48 TOTAL FARM EXPENSE $ 399,232 $ 377,179
49 NET FARM INCOME $ 118,780 $ 99,407
50 UNPAID FAMILY LABOR 1,224 952
51 UNPAID OPERATOR LABOR 49,311 45,588
52 MANAGEMENT CHARGE 28,081 23,114
53 CURRENT ASSET CHARGE - 8% 26,784 16,216
54 NONCURRENT ASSET CHARGE - 8% 76,030 13,042
55 RETURN LABOR-MANAGEMENT 14,743 69,197
56 RETURN TO CAPITAL 72,107 47,419
57 ASSET TURNOVER RATIO .2856 .6862
58 OPERATING PROFIT MARGIN RATIO .1392 .0995
59 % RETURN ON ASSETS .0398 .0683
60 % RETURN ON EQUITY .0313 .0814
61 TOTAL EXPENSE RATIO .7707 .7914
62 ADJUSTED TOTAL EXPENSE RATIO .9225 .9376
63 ECONOMIC TOTAL EXPENSE RATIO 1.1209 .9990
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 544,795 552,065 363,566 405,498
65 NONCURRENT ASSETS 1,241,060 1,289,222 293,386 326,708
66 CURRENT LIABILITIES 192,123 235,145 171,177 192,490
67 NONCURRENT LIABILITIES 315,993 313,531 136,560 157,484
68 CURRENT RATIO 2.84 2.35 2.12 2.11
69 DEBT TO ASSET RATIO .28 .30 .47 .48
|
2005 DATA - KANSAS
ANALYSIS OF THE FARM BUSINESS
SORTED BY OWNERSHIP TYPE PARTNERSHIP - PARTOWNER PARTNERSHIP - TENANT
AVERAGE ASSET & NET WORTH VALUES
70 BREEDING LIVESTOCK 106,866 98,725
71 MACHINERY AND EQUIPMENT 101,519 88,858
72 MOTOR VEHICLES & LISTED PROPE 182,690 134,945
73 BUILDINGS 54,355 19,954
74 OWNED LAND 907,521 50,064
75 TOTAL ASSETS 1,813,571 694,579
76 NET WORTH 1,285,175 365,723
LABOR
77 NUMBER OF OPERATORS 1.82 1.68
78 NUMBER OF WORKERS 2.68 2.28
79 TOTAL WORK DAYS 600 533
80 VALUE FARM PRODUCTION/WORKER 192,733 208,782
81 NET FARM INCOME/WORKER 44,194 43,548
PER OPERATOR BASIS
82 TOTAL ASSETS 993,022 411,368
83 VALUE OF FARM PRODUCTION 283,638 282,260
84 NET FARM INCOME 65,038 58,874
OTHER FACTORS
85 % CROP ACRES IRRIGATED 3.70 11.27
86 % TILLABLE LAND 55.63 65.71
87 CROP MACH COST/TOT EXPENSE(%) 24.03 30.01
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 2620 57 1267 57 1528 57 2581 52 2581 52
89 NON-IRRIGATED CROP ACRES 1428 56 530 55 959 53 1535 51 1535 51
90 IRRIGATED CROP ACRES 512 6 193 5 421 5 903 11 903 11
91 TOTAL CROP ACRES 1457 57 538 56 980 54 1729 51 1729 51
92 PASTURE ACRES 1406 49 807 44 814 41 1335 34 1335 34
93 FARMSTEAD ACRES 193 38 178 37 85 9 69 9 69 9
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 1457 1530 1696 1694
95 CROP MACHINERY INVESTMENT 229,278 157.34 149.87 183,710 108.30 108.43
96 CROP MACHINERY COST 95,946 65.84 62.72 113,197 66.73 66.81
97 GROSS CROP VALUE 337,138 231.36 220.38 388,412 224.58 224.85
98 CROP PRODUCTION COSTS 252,076 172.98 164.78 273,575 158.18 158.37
NON-IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
99 CORN 39 585 229 101.5 435 93.7 34 293 293 99.0
100 GRAIN SORGHUM 28 246 105 76.0 185 68.7 33 436 436 70.7
101 SOYBEANS 46 604 225 31.7 418 30.5 31 472 472 36.2
102 SUNFLOWERS 4 56 56 12.5
103 WHEAT 40 356 125 36.1 312 42.2 43 687 687 39.7
104 OTHER CROPS 9 316 266 179 4 117 117
105 ALFALFA 22 81 50 4.0 71 3.4 24 98 98 3.7
106 OTHER HAY & FORAGE 38 197 104 147 36 164 164
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 6 254 125 152.1 204 171.8 11 504 504 187.0
111 GRAIN SORGHUM
112 SOYBEANS 5 322 271 57.5 10 235 235 54.8
113 SUNFLOWERS
114 WHEAT 5 174 174 44.1
115 OTHER CROPS
116 ALFALFA
117 OTHER HAY & FORAGE
118 VEGETABLES
119 TRUCK CROPS
120 FRUIT - FLOWERS - TREES
AVERAGE LIVESTOCK INVENTORIES AND SALES
121 BEEF COWS 93 57
122 DAIRY COWS 10 14
123 EWES
124 SOWS 8 4
125 BEEF PURCH. FOR RESALE SALES 172 195
126 SWINE PURCH. FOR RESALE SALES 1 100
127 TURKEYS
|
2005 DATA - KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY OWNERSHIP TYPE SINGLE - OWNER SINGLE - PARTOWNER
123 FARMS 1156 FARMS
ITEM PER FARM PER FARM
1 BEEF 53,989 75,211
2 DAIRY AND MILK 11,450 7,784
3 SHEEP 55 137
4 SWINE 4,088 5,692
5 POULTRY AND EGGS 8,219 1,233
6 OTHER LIVESTOCK 558 -680
7 CUSTOM FEEDING 7,592 4,384
8 FEED PURCHASED -34,460 -24,452
9 LIVESTOCK INCOME $ 51,492 $ 69,309
10 CORN 13,737 34,040
11 GRAIN SORGHUM 2,766 11,398
12 SOYBEANS 11,550 37,405
13 SUNFLOWERS 259 1,895
14 WHEAT 15,232 40,003
15 HAY AND FORAGE 3,427 8,159
16 OTHER CROP 1,280 2,904
17 GOVERNMENT PAYMENTS 15,898 37,289
18 CROP INSURANCE PROCEEDS 839 5,258
19 OTHER INCOME 5,316 12,655
20 VALUE OF FARM PRODUCTION $ 121,796 $ 260,314
21 HIRED LABOR 4,741 8,867
22 MACHINERY REPAIRS 8,441 20,095
23 IRRIGATION REPAIRS 578 749
24 BUILDING REPAIRS 1,492 1,642
25 INTEREST PAID 8,011 17,272
26 SEED-OTHER CROP EXPENSE 2,713 18,483
27 CROP INSURANCE 1,598 5,340
28 FERTILIZER-LIME 10,262 29,805
29 MACHINE HIRE 5,763 10,218
30 ORGANIZATION FEE, PUBLICATION 1,939 2,475
31 VET-MED-DRUGS 2,030 3,683
32 CROP STORAGE-MARKETING 461 1,231
33 LIVESTOCK MARKETING-BREEDING 1,342 3,264
34 DAIRY EXPENSE 1,794 555
35 GAS-FUEL-OIL 6,527 15,966
36 IRRIGATION ENERGY 578 3,209
37 REAL ESTATE TAXES 5,458 4,690
38 PERSONAL PROPERTY TAXES 508 741
39 GENERAL FARM INSURANCE 3,002 4,488
40 UTILITIES 4,217 3,960
41 CASH FARM RENT 5,470 15,012
42 HERBICIDE-INSECTICIDE 4,302 14,637
43 CONSERVATION 480 491
44 AUTO EXPENSE 946 979
45 TOTAL OPERATING EXPENSE $ 82,654 $ 187,852
46 DEPRECIATION-MACHINERY 10,810 21,242
47 DEPRECIATION-BUILDINGS 2,457 2,176
48 TOTAL FARM EXPENSE $ 95,921 $ 211,269
49 NET FARM INCOME $ 25,875 $ 49,046
50 UNPAID FAMILY LABOR 1,573 1,793
51 UNPAID OPERATOR LABOR 18,373 24,274
52 MANAGEMENT CHARGE 7,297 12,787
53 CURRENT ASSET CHARGE - 8% 9,555 11,870
54 NONCURRENT ASSET CHARGE - 8% 55,292 42,403
55 RETURN LABOR-MANAGEMENT -40,545 -7,019
56 RETURN TO CAPITAL 6,643 27,464
57 ASSET TURNOVER RATIO .1222 .2645
58 OPERATING PROFIT MARGIN RATIO .0545 .1055
59 % RETURN ON ASSETS .0067 .0279
60 % RETURN ON EQUITY -.0017 .0150
61 TOTAL EXPENSE RATIO .7876 .8116
62 ADJUSTED TOTAL EXPENSE RATIO 1.0112 .9608
63 ECONOMIC TOTAL EXPENSE RATIO 1.5437 1.1693
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 203,496 221,494 253,325 273,521
65 NONCURRENT ASSETS 782,751 785,453 708,038 733,195
66 CURRENT LIABILITIES 91,418 94,686 112,889 117,215
67 NONCURRENT LIABILITIES 96,850 89,057 186,809 194,358
68 CURRENT RATIO 2.23 2.34 2.24 2.33
69 DEBT TO ASSET RATIO .19 .18 .31 .31
|
2005 DATA - KANSAS
ANALYSIS OF THE FARM BUSINESS
SORTED BY OWNERSHIP TYPE SINGLE - OWNER SINGLE - PARTOWNER
AVERAGE ASSET & NET WORTH VALUES
70 BREEDING LIVESTOCK 28,080 47,850
71 MACHINERY AND EQUIPMENT 38,355 65,976
72 MOTOR VEHICLES & LISTED PROPE 61,346 108,030
73 BUILDINGS 23,939 21,608
74 OWNED LAND 644,397 510,259
75 TOTAL ASSETS 996,597 984,040
76 NET WORTH 810,591 678,404
LABOR
77 NUMBER OF OPERATORS .68 .89
78 NUMBER OF WORKERS .93 1.26
79 TOTAL WORK DAYS 167 319
80 VALUE FARM PRODUCTION/WORKER 130,952 206,480
81 NET FARM INCOME/WORKER 27,820 38,903
PER OPERATOR BASIS
82 TOTAL ASSETS 1,464,533 1,094,535
83 VALUE OF FARM PRODUCTION 178,984 289,544
84 NET FARM INCOME 38,024 54,553
OTHER FACTORS
85 % CROP ACRES IRRIGATED 10.71 8.03
86 % TILLABLE LAND 51.10 62.25
87 CROP MACH COST/TOT EXPENSE(%) 28.90 30.70
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 896 123 896 123 1882 1156 661 1154 1243 1153
89 NON-IRRIGATED CROP ACRES 462 109 462 109 1091 1141 374 1099 781 1069
90 IRRIGATED CROP ACRES 318 19 318 19 442 246 232 169 362 192
91 TOTAL CROP ACRES 517 109 517 109 1186 1142 409 1100 842 1074
92 PASTURE ACRES 561 87 561 87 881 903 345 823 744 714
93 FARMSTEAD ACRES 79 65 79 65 54 668 45 630 44 171
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 458 356 1171 1096
95 CROP MACHINERY INVESTMENT 76,678 167.39 215.41 149,891 127.96 136.80
96 CROP MACHINERY COST 27,721 60.52 77.87 64,864 55.37 59.20
97 GROSS CROP VALUE 83,420 165.83 213.39 232,863 196.90 210.50
98 CROP PRODUCTION COSTS 64,287 136.92 176.19 161,167 135.92 145.31
NON-IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
99 CORN 43 130 130 86.0 635 268 126 90.0 211 88.1
100 GRAIN SORGHUM 28 115 115 74.7 638 224 103 73.9 181 71.5
101 SOYBEANS 52 124 124 32.6 696 355 143 42.6 267 32.4
102 SUNFLOWERS 69 138 110 13.0 109 21.5
103 WHEAT 65 226 226 38.5 906 509 185 38.0 398 38.0
104 OTHER CROPS 5 65 65 91 83 63 74
105 ALFALFA 19 88 88 2.8 381 90 52 3.6 86 3.6
106 OTHER HAY & FORAGE 49 113 113 664 122 67 103
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 12 236 236 174.4 176 305 164 172.7 260 180.6
111 GRAIN SORGHUM 48 97 69 100.4 104 109.4
112 SOYBEANS 10 130 130 47.9 140 166 113 51.4 148 51.7
113 SUNFLOWERS 33 168 122 18.8 143 18.5
114 WHEAT 6 171 171 48.2 76 192 145 44.2 160 48.6
115 OTHER CROPS 13 139 105 119
116 ALFALFA 35 130 85 5.2 141 4.9
117 OTHER HAY & FORAGE 4 21 21 46 119 133 55
118 VEGETABLES
119 TRUCK CROPS
120 FRUIT - FLOWERS - TREES
AVERAGE LIVESTOCK INVENTORIES AND SALES
121 BEEF COWS 23 43
122 DAIRY COWS 3 2
123 EWES 1
124 SOWS 4 3
125 BEEF PURCH. FOR RESALE SALES 118 93
126 SWINE PURCH. FOR RESALE SALES 12
127 TURKEYS 4,703 536
|
2005 DATA - KANSAS
INCOME AND EXPENSE ANALYSIS
SORTED BY OWNERSHIP TYPE SINGLE - TENANT
111 FARMS
ITEM PER FARM PER FARM
1 BEEF 40,578
2 DAIRY AND MILK 14,711
3 SHEEP 1,901
4 SWINE 1,566
5 POULTRY AND EGGS
6 OTHER LIVESTOCK -220
7 CUSTOM FEEDING 4,724
8 FEED PURCHASED -15,860
9 LIVESTOCK INCOME $ 47,399
10 CORN 26,450
11 GRAIN SORGHUM 12,452
12 SOYBEANS 21,730
13 SUNFLOWERS 1,434
14 WHEAT 33,890
15 HAY AND FORAGE 6,777
16 OTHER CROP 3,130
17 GOVERNMENT PAYMENTS 31,960
18 CROP INSURANCE PROCEEDS 3,180
19 OTHER INCOME 15,650
20 VALUE OF FARM PRODUCTION $ 204,051
21 HIRED LABOR 8,394
22 MACHINERY REPAIRS 16,861
23 IRRIGATION REPAIRS 488
24 BUILDING REPAIRS 630
25 INTEREST PAID 9,717
26 SEED-OTHER CROP EXPENSE 14,660
27 CROP INSURANCE 4,047
28 FERTILIZER-LIME 21,969
29 MACHINE HIRE 12,408
30 ORGANIZATION FEE, PUBLICATION 2,273
31 VET-MED-DRUGS 1,997
32 CROP STORAGE-MARKETING 707
33 LIVESTOCK MARKETING-BREEDING 1,164
34 DAIRY EXPENSE 1,232
35 GAS-FUEL-OIL 12,620
36 IRRIGATION ENERGY 3,838
37 REAL ESTATE TAXES 1,306
38 PERSONAL PROPERTY TAXES 611
39 GENERAL FARM INSURANCE 2,958
40 UTILITIES 3,103
41 CASH FARM RENT 15,974
42 HERBICIDE-INSECTICIDE 12,068
43 CONSERVATION 112
44 AUTO EXPENSE 736
45 TOTAL OPERATING EXPENSE $ 149,874
46 DEPRECIATION-MACHINERY 15,012
47 DEPRECIATION-BUILDINGS 925
48 TOTAL FARM EXPENSE $ 165,811
49 NET FARM INCOME $ 38,240
50 UNPAID FAMILY LABOR 912
51 UNPAID OPERATOR LABOR 24,178
52 MANAGEMENT CHARGE 9,973
53 CURRENT ASSET CHARGE - 8% 6,792
54 NONCURRENT ASSET CHARGE - 8% 13,543
55 RETURN LABOR-MANAGEMENT 16,993
56 RETURN TO CAPITAL 12,894
57 ASSET TURNOVER RATIO .4951
58 OPERATING PROFIT MARGIN RATIO .0632
59 % RETURN ON ASSETS .0313
60 % RETURN ON EQUITY .0125
61 TOTAL EXPENSE RATIO .8126
62 ADJUSTED TOTAL EXPENSE RATIO .9844
63 ECONOMIC TOTAL EXPENSE RATIO 1.0841
ASSETS/LOANS/FINANCIAL RATIOS JANUARY 1 DECEMBER 31 JANUARY 1 DECEMBER 31
64 CURRENT ASSETS 169,378 178,886
65 NONCURRENT ASSETS 233,454 242,543
66 CURRENT LIABILITIES 88,518 89,948
67 NONCURRENT LIABILITIES 68,777 68,648
68 CURRENT RATIO 1.91 1.99
69 DEBT TO ASSET RATIO .39 .38
|
2005 DATA - KANSAS
ANALYSIS OF THE FARM BUSINESS
SORTED BY OWNERSHIP TYPE SINGLE - TENANT
AVERAGE ASSET & NET WORTH VALUES
70 BREEDING LIVESTOCK 34,483
71 MACHINERY AND EQUIPMENT 44,373
72 MOTOR VEHICLES & LISTED PROPE 71,838
73 BUILDINGS 7,962
74 OWNED LAND 103,525
75 TOTAL ASSETS 412,130
76 NET WORTH 254,185
LABOR
77 NUMBER OF OPERATORS .89
78 NUMBER OF WORKERS 1.19
79 TOTAL WORK DAYS 267
80 VALUE FARM PRODUCTION/WORKER 170,298
81 NET FARM INCOME/WORKER 31,915
PER OPERATOR BASIS
82 TOTAL ASSETS 460,226
83 VALUE OF FARM PRODUCTION 227,864
84 NET FARM INCOME 42,703
OTHER FACTORS
85 % CROP ACRES IRRIGATED 13.04
86 % TILLABLE LAND 73.81
87 CROP MACH COST/TOT EXPENSE(%) 32.23
ACRES TOTAL CNT OWNED CNT RENTED CNT TOTAL CNT OWNED CNT RENTED CNT
88 TOTAL ACRES 1381 111 1381 111
89 NON-IRRIGATED CROP ACRES 956 103 956 103
90 IRRIGATED CROP ACRES 492 30 492 30
91 TOTAL CROP ACRES 1099 103 1099 103
92 PASTURE ACRES 767 51 767 51
93 FARMSTEAD ACRES 58 18 58 18
CROP VALUE, COSTS, ACRES TOTAL PER CROP ACRE PER HARV.ACRE TOTAL PER CROP ACRE PER HARV.ACRE
94 ACRES 1020 971
95 CROP MACHINERY INVESTMENT 103,878 101.87 106.93
96 CROP MACHINERY COST 53,437 52.40 55.01
97 GROSS CROP VALUE 217,707 200.04 209.97
98 CROP PRODUCTION COSTS 133,648 123.98 130.14
NON-IRRIGATED ACRES AVE. OWNED RENTED AVE. OWNED RENTED
CNT ACRES ACRES YIELD ACRES YIELD CNT ACRES ACRES YIELD ACRES YIELD
99 CORN 39 187 187 92.1
100 GRAIN SORGHUM 62 279 279 65.5
101 SOYBEANS 58 211 211 32.0
102 SUNFLOWERS 7 119 119 10.3
103 WHEAT 86 501 501 38.8
104 OTHER CROPS 9 192 192
105 ALFALFA 37 114 114 5.3
106 OTHER HAY & FORAGE 43 139 139
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 24 352 352 183.6
111 GRAIN SORGHUM 8 68 68 87.2
112 SOYBEANS 16 225 225 52.8
113 SUNFLOWERS 4 136 136 22.9
114 WHEAT 11 102 102 44.0
115 OTHER CROPS
116 ALFALFA 4 175 175 5.0
117 OTHER HAY & FORAGE 4 50 50
118 VEGETABLES
119 TRUCK CROPS
120 FRUIT - FLOWERS - TREES
AVERAGE LIVESTOCK INVENTORIES AND SALES
121 BEEF COWS 19
122 DAIRY COWS 3
123 EWES 1
124 SOWS 1
125 BEEF PURCH. FOR RESALE SALES 13
126 SWINE PURCH. FOR RESALE SALES 9
127 TURKEYS
|
|