Balance
Sheet at Cost Values
Minnesota State Colleges and Universities
Farm Business Management
(Farms Sorted By Net Farm Income)
|
Avg.
Of |
|
|
|
|
|
|
All
Farms |
Low
20% |
20
- 40% |
40
- 60% |
60
- 80% |
High
20% |
|
| Number
of farms |
2282 |
454 |
456 |
454 |
459 |
459 |
|
|
Beginning |
Ending |
Beginning |
Ending |
Beginning |
Ending |
Beginning |
Ending |
Beginning |
Ending |
Beginning |
Ending |
| Assets |
| Current
Farm Assets |
| Cash
and checking balance |
6,894 |
6,560 |
4,261 |
2,081 |
5,343 |
5,158 |
3,975 |
3,670 |
7,323 |
7,717 |
13,498 |
14,084 |
| Prepaid
expenses & supplies |
16,142 |
18,952 |
6,401 |
5,968 |
6,976 |
7,065 |
11,479 |
12,635 |
19,075 |
20,255 |
36,563 |
48,549 |
| Growing
crops |
381 |
378 |
169 |
168 |
183 |
163 |
131 |
99 |
275 |
234 |
1,139 |
1,220 |
| Accounts
receivable |
11,475 |
14,542 |
6,033 |
7,299 |
5,369 |
5,457 |
6,694 |
7,874 |
9,673 |
12,473 |
29,456 |
39,398 |
| Hedging
accounts |
611 |
727 |
137 |
199 |
319 |
190 |
496 |
525 |
690 |
688 |
1,405 |
2,024 |
| Crops
held for sale or feed |
86,999 |
100,481 |
48,639 |
45,004 |
48,252 |
50,717 |
71,601 |
77,052 |
96,307 |
111,891 |
169,355 |
216,557 |
| Crops
under government loan |
4,911 |
4,647 |
4,504 |
4,253 |
4,413 |
3,852 |
3,664 |
4,723 |
4,398 |
4,250 |
7,555 |
6,150 |
| Market
livestock held for sale |
26,682 |
30,274 |
17,861 |
19,914 |
13,270 |
14,019 |
20,100 |
23,367 |
24,814 |
29,849 |
57,107 |
63,926 |
| Other
current assets |
1,854 |
1,853 |
1,072 |
924 |
852 |
877 |
676 |
709 |
914 |
1,030 |
5,726 |
5,695 |
| Total
current farm assets |
155,948 |
178,415 |
89,077 |
85,809 |
84,977 |
87,497 |
118,816 |
130,654 |
163,469 |
188,386 |
321,804 |
397,603 |
|
| Intermediate
Farm Assets |
| Breeding
livestock |
37,734 |
38,776 |
34,292 |
33,104 |
31,956 |
32,363 |
39,011 |
40,123 |
35,851 |
36,830 |
47,499 |
51,370 |
| Machinery
and equipment |
124,371 |
134,341 |
88,576 |
92,892 |
78,096 |
82,687 |
97,476 |
105,149 |
136,428 |
149,799 |
220,296 |
240,072 |
| Other
intermediate assets |
25,200 |
26,372 |
8,956 |
9,343 |
10,609 |
11,015 |
12,890 |
13,112 |
24,106 |
24,996 |
69,033 |
72,964 |
| Total
intermediate farm assets |
187,306 |
199,489 |
131,824 |
135,339 |
120,660 |
126,064 |
149,377 |
158,383 |
196,385 |
211,625 |
336,828 |
364,406 |
|
| Long
Term Farm Assets |
| Farm
land |
178,481 |
187,331 |
134,427 |
142,154 |
119,012 |
124,632 |
153,851 |
160,288 |
189,242 |
198,468 |
294,735 |
309,918 |
| Buildings
and improvements |
70,841 |
74,698 |
54,771 |
57,818 |
44,863 |
45,245 |
51,643 |
54,720 |
70,544 |
75,313 |
131,831 |
139,801 |
| Other
long-term assets |
15,938 |
17,321 |
10,005 |
9,972 |
7,350 |
7,814 |
10,998 |
11,714 |
19,085 |
20,085 |
32,075 |
36,816 |
| Total
long-term farm assets |
265,260 |
279,351 |
199,204 |
209,944 |
171,225 |
177,692 |
216,491 |
226,722 |
278,872 |
293,866 |
458,641 |
486,535 |
| Total
Farm Assets |
608,514 |
657,254 |
420,105 |
431,092 |
376,863 |
391,253 |
484,684 |
515,760 |
638,726 |
693,878 |
1,117,273 |
1,248,545 |
|
| Total
Nonfarm Assets |
91,326 |
98,963 |
81,638 |
86,157 |
75,417 |
83,416 |
88,395 |
94,754 |
97,012 |
104,491 |
113,926 |
125,709 |
| Total
Assets |
699,839 |
756,217 |
501,742 |
517,249 |
452,280 |
474,669 |
573,080 |
610,514 |
735,738 |
798,369 |
1,231,200 |
1,374,253 |
|
| Liabilities |
| Current
Farm Liabilities |
| Accrued
interest |
5,524 |
6,023 |
4,559 |
5,384 |
3,798 |
4,246 |
4,595 |
5,378 |
5,580 |
6,080 |
9,059 |
9,002 |
| Accounts
payable |
7,012 |
7,702 |
5,263 |
7,825 |
4,913 |
5,602 |
4,406 |
4,114 |
6,514 |
7,433 |
13,904 |
13,486 |
| Current
notes |
63,616 |
71,245 |
44,274 |
52,145 |
34,571 |
38,664 |
52,642 |
57,696 |
68,331 |
76,980 |
117,741 |
130,173 |
| Government
crop loans |
4,594 |
4,076 |
4,138 |
3,617 |
4,234 |
3,355 |
3,545 |
4,130 |
3,968 |
3,711 |
7,069 |
5,560 |
| Principal
due on term debt |
25,105 |
26,329 |
19,705 |
21,302 |
17,930 |
18,225 |
20,266 |
21,174 |
26,054 |
27,487 |
41,412 |
43,296 |
| Total
current farm liabilities |
105,852 |
115,377 |
77,939 |
90,273 |
65,446 |
70,092 |
85,453 |
92,492 |
110,446 |
121,690 |
189,184 |
201,517 |
|
| Total
intermediate farm liabs |
79,855 |
81,113 |
68,409 |
72,095 |
60,249 |
60,654 |
64,508 |
65,193 |
79,229 |
82,319 |
126,459 |
124,897 |
| Total
long term farm liabilities |
145,705 |
151,579 |
118,301 |
126,759 |
108,705 |
111,599 |
127,395 |
130,782 |
147,592 |
150,549 |
225,794 |
237,446 |
| Total
farm liabilities |
331,412 |
348,068 |
264,649 |
289,127 |
234,399 |
242,345 |
277,356 |
288,467 |
337,267 |
354,558 |
541,438 |
563,860 |
|
| Total
nonfarm liabilities |
13,982 |
15,642 |
17,496 |
19,925 |
13,960 |
16,106 |
10,893 |
11,918 |
13,597 |
14,896 |
13,967 |
15,374 |
| Total
liabilities |
345,394 |
363,710 |
282,146 |
309,052 |
248,359 |
258,451 |
288,249 |
300,385 |
350,864 |
369,454 |
555,405 |
579,234 |
|
| Net
worth (farm and nonfarm) |
354,446 |
392,507 |
219,597 |
208,197 |
203,921 |
216,218 |
284,831 |
310,129 |
384,874 |
428,915 |
675,795 |
795,019 |
| Net
worth change |
|
38,061 |
|
-11,400 |
|
12,297 |
|
25,298 |
|
44,041 |
|
119,224 |
|
| Ratio
Analysis |
| Current
farm liabilities / assets |
68
% |
65
% |
87
% |
105
% |
77
% |
80
% |
72
% |
71
% |
68
% |
65
% |
59
% |
51
% |
| Curr.
& interm farm liab. / assets |
54
% |
52
% |
66
% |
73
% |
61
% |
61
% |
56
% |
55
% |
53
% |
51
% |
48
% |
43
% |
| Long
term farm liab. / assets |
55
% |
54
% |
59
% |
60
% |
63
% |
63
% |
59
% |
58
% |
53
% |
51
% |
49
% |
49
% |
| Total
debt to asset ratio |
49
% |
48
% |
56
% |
60
% |
55
% |
54
% |
50
% |
49
% |
48
% |
46
% |
45
% |
42
% |
|