|
Farm
Income Statement
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 |
2293 |
458 |
459 |
458 |
459 |
459 |
|
| Cash
Farm Income |
| Barley |
447 |
228 |
220 |
179 |
447 |
1,160 |
| Beans,
Dark Red Kidney |
433 |
460 |
- |
45 |
102 |
1,557 |
| Beans,
Green |
42 |
- |
- |
- |
165 |
44 |
| Beans,
Light Red Kidney |
95 |
432 |
- |
- |
44 |
- |
| Beans,
Navy |
491 |
54 |
32 |
280 |
587 |
1,501 |
| Beans,
Pinto |
220 |
13 |
3 |
95 |
361 |
629 |
| Canola |
536 |
171 |
173 |
27 |
583 |
1,722 |
| Corn |
45,215 |
26,755 |
31,293 |
38,569 |
56,615 |
72,787 |
| Corn
Silage |
151 |
108 |
210 |
5 |
156 |
275 |
| Corn,
Ear |
75 |
131 |
30 |
102 |
114 |
- |
| Corn,
Seed |
99 |
- |
- |
292 |
158 |
44 |
| Grass
Seed, Kentucky Blue |
116 |
158 |
28 |
- |
- |
392 |
| Hay,
Alfalfa |
939 |
1,056 |
1,622 |
408 |
484 |
1,124 |
| Hay,
Grass |
85 |
52 |
36 |
76 |
64 |
198 |
| Haylage,
Alfalfa |
71 |
11 |
135 |
32 |
166 |
12 |
| Oats |
117 |
130 |
85 |
196 |
80 |
94 |
| Pears |
35 |
- |
- |
- |
176 |
- |
| Peas |
619 |
395 |
584 |
589 |
617 |
909 |
| Peas,
Field |
37 |
2 |
103 |
16 |
6 |
57 |
| Potatoes |
474 |
42 |
12 |
297 |
21 |
1,995 |
| Potatoes,
Seed |
48 |
- |
- |
242 |
- |
- |
| Sorghum
Silage |
28 |
- |
- |
140 |
- |
- |
| Soybeans |
44,700 |
24,742 |
30,634 |
36,921 |
52,897 |
78,247 |
| Soybeans
Seed |
252 |
405 |
98 |
179 |
25 |
556 |
| Sugar
Beets |
12,804 |
5,741 |
1,609 |
3,188 |
10,237 |
43,208 |
| Sunflowers |
394 |
59 |
80 |
57 |
470 |
1,303 |
| Sunflowers,
Confectionary |
238 |
- |
- |
15 |
269 |
903 |
| Sweet
Corn |
804 |
620 |
1,021 |
762 |
843 |
776 |
| Wheat,
Durum |
63 |
- |
- |
- |
- |
315 |
| Wheat,
Spring |
10,632 |
2,524 |
3,238 |
4,186 |
11,467 |
31,711 |
| Wheat,
Winter |
342 |
101 |
4 |
238 |
37 |
1,328 |
| Rented
Out |
62 |
69 |
114 |
69 |
47 |
12 |
| Corn,
Waxy |
81 |
- |
- |
111 |
291 |
- |
| Other
crops |
534 |
346 |
404 |
1,473 |
349 |
98 |
| Miscellaneous
crop income |
312 |
302 |
466 |
227 |
321 |
242 |
| Beef
Bulls |
57 |
6 |
16 |
177 |
33 |
54 |
| Beef
Cow-Calf, Beef Calves |
1,704 |
2,463 |
1,468 |
2,162 |
1,511 |
918 |
| Beef,
Custom Fed |
1,383 |
358 |
3,528 |
135 |
534 |
2,357 |
| Beef,
Background Beef |
1,503 |
2,590 |
587 |
1,470 |
772 |
2,099 |
| Beef,
Finish Beef Calves |
7,747 |
6,537 |
3,716 |
2,968 |
6,948 |
18,551 |
| Beef,
Finish Yrlg Steers |
3,660 |
9,453 |
708 |
4,350 |
2,933 |
868 |
| Beef,
Grazing Beef |
43 |
- |
- |
215 |
- |
- |
| Chickens,
Egg Product., Eggs |
194 |
- |
- |
32 |
342 |
596 |
| Chickens,
Egg Product., Chicks |
43 |
- |
- |
180 |
37 |
- |
| Dairy,
Milk |
56,021 |
43,509 |
42,634 |
57,790 |
56,577 |
79,570 |
| Dairy,
Dairy Calves |
1,065 |
709 |
1,533 |
826 |
1,350 |
905 |
| Dairy
Heifers (for sale) |
1,160 |
650 |
634 |
1,574 |
802 |
2,138 |
| Dairy
Replacement Heifers |
582 |
501 |
538 |
1,169 |
129 |
573 |
| Dairy
Steers |
4,580 |
2,400 |
3,680 |
6,123 |
6,180 |
4,518 |
| Hogs,
Farrow-Fin, Raised Hogs |
17,503 |
1,144 |
1,954 |
2,816 |
8,707 |
72,827 |
| Hogs,
Feeder Pigs, Feeder Pigs |
781 |
6 |
229 |
46 |
937 |
2,686 |
| Hogs,
Finish Feeder Pigs |
13,968 |
5,809 |
5,365 |
13,352 |
17,528 |
27,765 |
| Sheep,
Market Lambs, Mkt Lambs |
74 |
44 |
54 |
25 |
230 |
20 |
| Turkeys |
1,069 |
- |
- |
- |
5 |
5,337 |
| Veal
Production |
55 |
6 |
- |
- |
271 |
- |
| Turkeys,
Contract |
117 |
- |
- |
- |
583 |
- |
| Hogs,
Contractee |
1,379 |
1,320 |
434 |
1,478 |
2,021 |
1,642 |
| Beef,
Finish Cull Cows |
50 |
9 |
- |
- |
- |
243 |
| Chickens,
Pullets |
38 |
- |
- |
90 |
- |
100 |
| Bison,
Bison Cows, Bison Calves |
37 |
- |
- |
184 |
- |
- |
| Hogs,
Weaning Pigs, Weaning Pigs |
1,191 |
- |
1,148 |
512 |
2,254 |
2,038 |
| Hogs,
Weaning to Feeder |
156 |
125 |
- |
- |
656 |
- |
| Hogs,
Weaning to Finish |
8,699 |
1,113 |
755 |
1,592 |
11,041 |
28,960 |
| Hogs,
Contractor |
202 |
- |
- |
- |
- |
1,010 |
| Cull
breeding livestock |
3,464 |
2,889 |
2,555 |
3,004 |
3,051 |
5,821 |
| Misc.
livestock income |
1,030 |
1,349 |
650 |
1,042 |
1,045 |
1,065 |
| Transition
payments |
21,808 |
10,361 |
12,481 |
15,836 |
25,344 |
44,979 |
| CRP
payments |
522 |
533 |
472 |
340 |
517 |
750 |
| Other
government payments |
25,843 |
13,580 |
14,381 |
19,414 |
30,633 |
51,165 |
| Custom
work income |
6,441 |
3,311 |
7,121 |
4,723 |
7,158 |
9,881 |
| Patronage
dividends, cash |
1,746 |
826 |
1,007 |
1,370 |
2,054 |
3,473 |
| Insurance
income |
4,729 |
1,274 |
1,666 |
2,340 |
4,683 |
13,670 |
| Cash
from hedging accts |
944 |
206 |
243 |
648 |
755 |
2,866 |
| Contract
livestock income |
103 |
41 |
- |
317 |
158 |
- |
| Other
farm income |
7,093 |
3,810 |
5,465 |
4,414 |
7,559 |
14,201 |
| Gross
Cash Farm Income |
320,375 |
182,039 |
187,253 |
241,732 |
343,536 |
646,844 |
|
| Cash
Farm Expense |
| Seed |
15,616 |
9,125 |
9,015 |
11,773 |
17,890 |
30,256 |
| Fertilizer |
17,473 |
9,954 |
9,657 |
12,890 |
19,845 |
34,995 |
| Crop
chemicals |
17,009 |
8,898 |
8,972 |
11,499 |
17,857 |
37,788 |
| Crop
insurance |
5,346 |
2,779 |
3,146 |
3,996 |
6,043 |
10,760 |
| Drying
fuel |
1,247 |
683 |
768 |
1,103 |
1,459 |
2,220 |
| Irrigation
energy |
104 |
152 |
27 |
46 |
70 |
227 |
| Crop
marketing |
2,259 |
654 |
1,245 |
1,708 |
2,797 |
4,883 |
| Crop
miscellaneous |
5,411 |
2,956 |
3,839 |
3,251 |
4,482 |
12,515 |
| Feeder
livestock purchase |
20,027 |
16,842 |
9,422 |
15,661 |
22,217 |
35,975 |
| Purchased
feed |
34,835 |
19,648 |
17,807 |
25,318 |
31,172 |
80,175 |
| Breeding
fees |
1,082 |
722 |
532 |
860 |
1,011 |
2,285 |
| Veterinary |
3,817 |
2,353 |
2,415 |
3,155 |
4,015 |
7,140 |
| BST |
575 |
401 |
303 |
438 |
599 |
1,134 |
| Livestock
supplies |
3,663 |
2,880 |
2,446 |
3,443 |
3,775 |
5,767 |
| DHIA |
319 |
260 |
239 |
352 |
325 |
417 |
| Livestock
leases |
687 |
656 |
416 |
164 |
317 |
1,880 |
| Grazing
fees |
637 |
467 |
652 |
125 |
1,210 |
731 |
| Livestock
marketing |
1,508 |
1,205 |
1,145 |
1,313 |
1,397 |
2,476 |
| Interest |
24,864 |
20,659 |
18,009 |
20,777 |
25,067 |
39,789 |
| Fuel
& oil |
9,717 |
6,236 |
6,252 |
7,474 |
10,415 |
18,194 |
| Repairs |
18,891 |
13,172 |
12,966 |
15,705 |
20,286 |
32,305 |
| Custom
hire |
6,406 |
4,291 |
3,968 |
5,045 |
6,721 |
11,996 |
| Hired
labor |
11,588 |
6,946 |
6,326 |
6,581 |
10,464 |
27,600 |
| Owner
wages & benefits |
991 |
1,571 |
248 |
930 |
645 |
1,562 |
| Land
rent |
34,005 |
17,650 |
19,680 |
24,594 |
38,770 |
69,274 |
| Machinery
& bldg leases |
7,315 |
3,738 |
3,143 |
3,706 |
6,802 |
19,171 |
| Real
estate taxes |
2,732 |
1,963 |
1,845 |
2,294 |
2,819 |
4,739 |
| Farm
insurance |
3,775 |
2,768 |
2,427 |
2,976 |
3,945 |
6,753 |
| Utilities |
4,622 |
3,589 |
3,335 |
3,903 |
4,844 |
7,433 |
| Dues
& professional fees |
1,065 |
659 |
533 |
706 |
1,170 |
2,257 |
| Hedging
account deposits |
1,808 |
997 |
734 |
956 |
1,933 |
4,416 |
| Miscellaneous |
5,971 |
4,874 |
4,619 |
5,490 |
7,058 |
7,811 |
| Total
cash expense |
265,361 |
169,747 |
156,131 |
198,232 |
277,420 |
524,922 |
| Net
cash farm income |
55,014 |
12,292 |
31,123 |
43,500 |
66,116 |
121,922 |
|
| Inventory
Changes |
| Crops
and feed |
13,150 |
-3,959 |
1,900 |
6,526 |
15,436 |
45,797 |
| Market
livestock |
3,600 |
2,034 |
764 |
3,345 |
5,035 |
6,819 |
| Accounts
receivable |
3,181 |
1,196 |
-43 |
1,259 |
2,872 |
10,611 |
| Prepaid
expenses and supplies |
2,807 |
-406 |
87 |
1,180 |
1,180 |
11,986 |
| Accounts
payable |
-1,194 |
-3,332 |
-1,131 |
-564 |
-1,420 |
474 |
| Total
inventory change |
21,544 |
-4,468 |
1,577 |
11,745 |
23,103 |
75,687 |
| Net
operating profit |
76,558 |
7,824 |
32,700 |
55,245 |
89,219 |
197,609 |
|
| Depreciation
and Other Capital Adjustments |
| Breeding
livestock |
-1,937 |
-4,328 |
-1,587 |
-999 |
-1,123 |
-1,650 |
| Machinery
and equipment |
-14,507 |
-10,705 |
-9,431 |
-10,729 |
-15,054 |
-26,601 |
| Buildings
and improvements |
-4,646 |
-3,459 |
-3,183 |
-3,249 |
-4,321 |
-9,012 |
| Other
farm capital |
615 |
-1,130 |
364 |
-22 |
204 |
3,653 |
| Total
depr. and other capital adj |
-20,475 |
-19,622 |
-13,836 |
-14,999 |
-20,295 |
-33,609 |
|
| Net
farm income |
56,083 |
-11,799 |
18,863 |
40,245 |
68,924 |
164,000 |
|