|
Balance Sheet at Cost Values
Minnesota State Colleges and Universities
Statewide Farm Business Management Database
(Farms Sorted By Net Farm Income)
| |
Avg. Of
|
|
|
|
|
|
| |
All Farms
|
Low 20%
|
20 - 40%
|
40 - 60%
|
60 - 80%
|
High 20%
|
| |
|
Number of farms |
2234 |
446 |
447 |
447 |
447 |
447 |
| |
|
Assets
|
|
Current Farm
Assets |
|
Cash and checking
balance |
11,613 |
8,203 |
9,316 |
9,920 |
9,995 |
20,624 |
|
Prepaid expenses &
supplies |
23,234 |
8,559 |
11,327 |
15,911 |
22,634 |
57,706 |
|
Growing crops |
612 |
262 |
172 |
297 |
322 |
2,005 |
|
Accounts receivable |
26,759 |
13,798 |
13,731 |
16,490 |
26,734 |
63,012 |
|
Hedging accounts |
1,278 |
447 |
647 |
918 |
1,100 |
3,277 |
|
Crops held for sale
or feed |
108,666 |
52,732 |
61,225 |
84,770 |
118,617 |
225,858 |
|
Crops under
government loan |
23,628 |
19,206 |
21,084 |
23,081 |
22,689 |
32,069 |
|
Market livestock held
for sale |
37,507 |
16,461 |
15,804 |
21,177 |
34,053 |
99,995 |
|
Other current assets |
2,334 |
1,979 |
762 |
1,031 |
3,591 |
4,309 |
|
Total current farm
assets |
235,631 |
121,647 |
134,067 |
173,595 |
239,736 |
508,856 |
| |
|
Intermediate Farm
Assets |
|
Breeding livestock |
55,660 |
25,265 |
26,017 |
42,808 |
66,579 |
117,561 |
|
Machinery and
equipment |
179,033 |
118,840 |
121,306 |
137,127 |
186,898 |
330,860 |
|
Titled vehicles |
7,494 |
6,965 |
5,781 |
5,677 |
7,350 |
11,696 |
|
Other intermediate
assets |
30,820 |
20,825 |
11,388 |
24,242 |
34,472 |
63,148 |
|
Total intermediate
farm assets |
273,006 |
171,895 |
164,491 |
209,855 |
295,300 |
523,264 |
| |
|
Long Term Farm
Assets |
|
Farm land |
226,294 |
172,852 |
167,229 |
205,340 |
237,275 |
348,656 |
|
Buildings and
improvements |
108,570 |
60,484 |
67,612 |
67,854 |
106,030 |
240,762 |
|
Other long-term
assets |
22,609 |
10,082 |
12,445 |
18,894 |
24,795 |
46,802 |
|
Total long-term farm
assets |
357,474 |
243,418 |
247,287 |
292,087 |
368,100 |
636,220 |
|
Total Farm Assets |
866,111 |
536,960 |
545,845 |
675,537 |
903,136 |
1,668,340 |
| |
|
Total Nonfarm Assets |
121,444 |
106,853 |
111,452 |
117,952 |
116,009 |
154,923 |
|
Total Assets |
987,555 |
643,813 |
657,297 |
793,489 |
1,019,145 |
1,823,264 |
| |
|
Liabilities
|
|
Current Farm
Liabilities |
|
Accrued interest |
5,575 |
5,017 |
4,505 |
4,524 |
5,636 |
8,192 |
|
Accounts payable |
9,914 |
10,438 |
7,132 |
7,137 |
9,370 |
15,492 |
|
Current notes |
86,146 |
61,772 |
53,786 |
68,766 |
84,501 |
161,849 |
|
Government crop loans |
21,450 |
18,032 |
19,253 |
21,274 |
20,635 |
28,048 |
|
Principal due on term
debt |
36,200 |
23,188 |
25,424 |
28,515 |
36,283 |
67,562 |
|
Total current farm
liabilities |
159,285 |
118,447 |
110,101 |
130,217 |
156,425 |
281,143 |
| |
|
Total intermediate
farm liabs |
97,884 |
73,083 |
68,996 |
81,772 |
100,888 |
164,624 |
|
Total long term farm
liabilities |
200,253 |
166,798 |
147,830 |
164,641 |
195,860 |
326,059 |
|
Total farm
liabilities |
457,421 |
358,328 |
326,927 |
376,630 |
453,173 |
771,827 |
| |
|
Total nonfarm
liabilities |
25,546 |
29,172 |
25,670 |
21,232 |
23,724 |
27,940 |
|
Total liabilities |
482,967 |
387,499 |
352,597 |
397,862 |
476,897 |
799,767 |
| |
|
Net worth (farm and
nonfarm) |
504,588 |
256,314 |
304,700 |
395,626 |
542,248 |
1,023,497 |
|
Net worth change |
54,574 |
-8,342 |
15,249 |
37,579 |
53,802 |
174,444 |
| |
|
Ratio Analysis
|
|
Current farm
liabilities / assets |
68 % |
97 % |
82 % |
75 % |
65 % |
55 % |
|
Curr. & interm farm
liab. / assets |
51 % |
65 % |
60 % |
55 % |
48 % |
43 % |
|
Long term farm liab.
/ assets |
56 % |
69 % |
60 % |
56 % |
53 % |
51 % |
|
Total debt to asset
ratio |
49 % |
60 % |
54 % |
50 % |
47 % |
44 % |
|