1. AFPC Briefing Paper 04-4 December 2004 Representative Farms Economic Outlook for the December 2004 FAPRI/AFPC Baseline Department of Agricultural Economics Texas Agricultural Experiment Station Texas Cooperative Extension Texas A&M University College Station, Texas 77843-2124 Telephone: (979) 845-5913 Fax: (979) 845-3140 http://www.afpc.tamu.edu

3. REPRESENTATIVE FARMS ECONOMIC OUTLOOK FOR THE DECEMBER 2004 FAPRI/AFPC BASELINE AFPC Briefing Paper 04-4 James W. Richardson Joe L. Outlaw David P. Anderson J. Marc Raulston Brian Herbst James D. Sartwelle, III Robert B. Schwart, Jr. Keith Schumann Paul Feldman Steven L. Klose

5. REPRESENTATIVE FARMS ECONOMIC OUTLOOK FOR THE DECEMBER 2004 FAPRI/AFPC BASELINE The farm level economic impacts of the Farm Security and Rural Investment Act of 2002 on representative crop and livestock operations are projected in this report. The analysis was conducted over the 2002-2009 planning horizon using FLIPSIM, AFPC’s whole farm simulation model. Data to simulate farming operations in the nation’s major production regions came from two sources: Producer panel cooperation to develop economic information to describe and simulate representative crop, livestock, and dairy farms, and Projected prices, policy variables, and input inflation rates from the Food and Agricultural Policy Research Institute (FAPRI) December 2004 Baseline. The FLIPSIM policy simulation model incorporates the historical risk faced by farmers for prices and production. This report presents the results of the December 2004 Baseline in a risk context using selected simulated probabilities and ranges for annual net cash farm income values. The probability of a farm experiencing annual cash flow deficits and the probability of a farm losing real net worth are included as indicators of the cash flow and equity risks facing farms through the year 2009. Definitions of Variables in the Summary Tables Overall Financial Position, 2004-2009 -- As a means of summarizing the representative farms’ economic efficiency, liquidity, and solvency position AFPC classifies each farm as being in either a good (green), marginal (yellow) or poor (red) position. AFPC assumes a farm is in a good financial position when it has less than a 25 percent chance each of a cash flow deficit and a 25 percent chance of losing real net worth. If the probabilities of these events are between 25 and 50 percent the farm is classified as marginal. A probability greater than 50 percent places the farm in a poor financial position. Receipts -- 2004-2009 average of cash receipts from all sources, including market sales, CCP and direct payments, loan deficiency payments, crop insurance indemnities, and other farm related receipts. Payments -- 2004-2009 average of annual counter cyclical payments, direct payments, and marketing loan gains/LDP for crops and the milk program payment for dairy farms. NCFI -- 2004-2009 average net cash farm income equals average total receipts minus average total cash expenses. Reserves 2009 -- equals total cash on hand at the end of year 2009. Ending cash equals beginning cash reserves plus net cash farm income and interest earned on cash reserves less principal payments, federal taxes (income and self employment), state income taxes, family living withdrawals, and actual machinery replacement costs (not depreciation). Nominal Net Worth -- equity equals total assets including land minus total debt from all sources and is reported at the end of 2009. CRNW -- annualized percentage change in the operator’s net worth from December 1, 2004, through December 31, 2009, after adjusting for inflation.

6. Overall, 8 feed grain farms are characterized as good, and 11 are in moderate condition. Only four of nineteen farms will be under cash flow stress, and none are in danger of losing real wealth. IA MON MOC TN SC TXNP TXH IN NE TXW TXU

7. Economic Viability of Representative Farms over the 2004-2009 Period Viability is classified as good (green), moderate (yellow), and poor (red) based on the probabilities: P(Cash Flow Deficit) is the probability that the farm will have a cash flow deficit. Reported values represent the probabilities for 2004 and 2009. P(Real Net Worth Decline) is the probability that the farm will have a loss in real net worth relative to the beginning net worth. Reported values represent the probabilities for losing real net worth from 2002 to 2004 and from 2002 to 2009. 1 2 3 < 25> 5025 - 50 1Receipts are average annual total cash receipts including government payments, 2004-2009 ($1,000) 2Payments are average annual total government payments, 2004-2009 ($1,000) 3NCFI are average annual net cash farm income, 2004-2009 ($1,000) 4Reserve 2009 are average ending cash reserves, 2009 ($1,000) 5Net Worth 2009 are average nominal ending net worth, 2009 ($1,000) 6CRNW are average percentage in real net worth over 2004-2009 period, (%) Implications of the December 2004 FAPRI Baseline on the Economic Viability of Representative Farms Primarily Producing Feed Grains and Oilseeds.

8. WA ND CO KSN KSC Two wheat farms are projected to be in good overall financial condition with six in moderate condition and two in poor condition. Six of the ten wheat farms will feel severe liquidity pressure over the period. Only two wheat farms have a moderate chance of losing real equity.

9. Economic Viability of Representative Farms over the 2004-2009 Period 1Receipts are average annual total cash receipts including government payments, 2004-2009 ($1,000) 2Payments are average annual total government payments, 2004-2009 ($1,000) 3NCFI are average annual net cash farm income, 2004-2009 ($1,000) 4Reserve 2009 are average ending cash reserves, 2009 ($1,000) 5Net Worth 2009 are average nominal ending net worth, 2009 ($1,000) 6CRNW are average percentage in real net worth over 2004-2009 period, (%) Viability is classified as good (green), moderate (yellow), and poor (red) based on the probabilities: P(Cash Flow Deficit) is the probability that the farm will have a cash flow deficit. Reported values represent the probabilities for 2004 and 2009. P(Real Net Worth Decline) is the probability that the farm will have a loss in real net worth relative to the beginning net worth. Reported values represent the probabilities for losing real net worth from 2002 to 2004 and from 2002 to 2009. 1 2 3 < 25> 5025 - 50 Farm NameP(Cash Flow Deficit)P(Real Net Worth Declines) 2/6/22004-2009 WAW172540-581-9 WAW467547-571-1 NDW218059-731-32 NDW625038-361-1 KSCW138552-681-1 KSCW400016-91-1 KSNW280082-901-30 KSNW430030-371-2 COW30002-21-1 COW564087-781-1 Implications of the December 2004 FAPRI Baseline on the Economic Viability of Representative Farms Primarily Producing Wheat.

10. One of 18 cotton farms is characterized as being in good overall condition, with 10 farms characterized in moderate and seven in poor condition. Only two of the farms are projected to avoid severe cash flow problems over the period. Four of the 18 cotton farms have more than a 40 percent chance of losing real equity. CA TN TXSP TXRP TXCB AR LA AL NC GA TXM TXE TXV TXP

11. Economic Viability of Representative Farms over the 2004-2009 Period 1Receipts are average annual total cash receipts including government payments, 2004-2009 ($1,000) 2Payments are average annual total government payments, 2004-2009 ($1,000) 3NCFI are average annual net cash farm income, 2004-2009 ($1,000) 4Reserve 2009 are average ending cash reserves, 2009 ($1,000) 5Net Worth 2009 are average nominal ending net worth, 2009 ($1,000) 6CRNW are average percentage in real net worth over 2004-2009 period, (%) Viability is classified as good (green), moderate (yellow), and poor (red) based on the probabilities: P(Cash Flow Deficit) is the probability that the farm will have a cash flow deficit. Reported values represent the probabilities for 2004 and 2009. P(Real Net Worth Decline) is the probability that the farm will have a loss in real net worth relative to the beginning net worth. Reported values represent the probabilities for losing real net worth from 2002 to 2004 and from 2002 to 2009. 1 2 3 < 25> 5025 - 50 Implications of the December 2004 FAPRI Baseline on the Economic Viability of Representative Farms Primarily Producing Cotton.

12. CA TXB MO ARW LAS MS LAN ARH TX TXE ARS One of the 16 rice farms is projected to be in good overall financial condition with 3 in moderate and 12 in poor condition. Fourteen of the rice farms are expected to face severe cash flow problems and 12 of 16 have high probabilities of real equity losses. Characteristics of Panel Farms Producing Rice, 2004. CroplandAssetsDebt/AssetGross ReceiptsRice (acres)($1,000)(ratio)($1,000)(acres) CAR550550 1,407.00 0.18 446.20 500 CAR23652,365 4,040.00 0.17 1,943.30 2,240 CABR11001,100 1,848.00 0.20 836.20 1,000 CACR715715 1,649.00 0.12 583.40 650 TXR15531,553 514.00 0.23 407.00 900 TXR37743,774 1,020.00 0.12 1,067.80 3,178 TXBR16501,650 627.00 0.05 549.70 1,100 TXER32003,200 1,057.00 0.32 1,069.10 2,560 LASR12001,200 356.00 0.28 333.20 660 LANR25002,500 2,637.00 0.25 1,060.20 1,000 MOER45004,500 6,293.00 0.14 1,581.50 1,500 MOWR40004,000 6,813.00 0.15 1,533.70 2,000 ARSR36403,640 4,634.00 0.16 1,218.70 1,742 ARWR12001,200 1,900.00 0.22 475.40 600 ARHR30003,000 4,150.00 0.12 1,304.00 1,750 MSR47354,736 1,694.00 0.26 1,704.10 1,335

13. Economic Viability of Representative Farms over the 2004-2009 Period 1Receipts are average annual total cash receipts including government payments, 2004-2009 ($1,000) 2Payments are average annual total government payments, 2004-2009 ($1,000) 3NCFI are average annual net cash farm income, 2004-2009 ($1,000) 4Reserve 2009 are average ending cash reserves, 2009 ($1,000) 5Net Worth 2009 are average nominal ending net worth, 2009 ($1,000) 6CRNW are average percentage in real net worth over 2004-2009 period, (%) Viability is classified as good (green), moderate (yellow), and poor (red) based on the probabilities: P(Cash Flow Deficit) is the probability that the farm will have a cash flow deficit. Reported values represent the probabilities for 2004 and 2009. P(Real Net Worth Decline) is the probability that the farm will have a loss in real net worth relative to the beginning net worth. Reported values represent the probabilities for losing real net worth from 2002 to 2004 and from 2002 to 2009. 1 2 3 < 25> 5025 - 50 Implications of the December 2004 FAPRI Baseline on the Economic Viability of Representative Farms Primarily Producing Rice.

14. WA ID CA NM TXE TXC MO FLS FLN WI NYC NYW VT TXN Eleven of 23 dairy operations are in moderate overall financial condition, with 7 classified in good and 5 in poor condition. Just over one-third of the dairies are projected to experience liquidity pressure with only three experiencing significant declines in real equity.

15. Economic Viability of Representative Farms over the 2004-2009 Period 1Receipts are average annual total cash receipts including government payments, 2004-2009 ($1,000) 2Payments are average annual total government payments, 2004-2009 ($1,000) 3NCFI are average annual net cash farm income, 2004-2009 ($1,000) 4Reserve 2009 are average ending cash reserves, 2009 ($1,000) 5Net Worth 2009 are average nominal ending net worth, 2009 ($1,000) 6CRNW are average percentage in real net worth over 2004-2009 period, (%) Viability is classified as good (green), moderate (yellow), and poor (red) based on the probabilities: P(Cash Flow Deficit) is the probability that the farm will have a cash flow deficit. Reported values represent the probabilities for 2004 and 2009. P(Real Net Worth Decline) is the probability that the farm will have a loss in real net worth relative to the beginning net worth. Reported values represent the probabilities for losing real net worth from 2002 to 2004 and from 2002 to 2009. 1 2 3 < 25> 5025 - 50 Implications of the December 2004 FAPRI Baseline on the Economic Viability of Representative Farms Primarily Producing Milk.

16. Three of 13 cow-calf operations are projected to be in good overall financial condition. Nine are expected to be in moderate condition and one is in poor condition. Nine of the operations will face liquidity pressures over the period. One operation is projected to have more than a 50 percent chance of losing real equity over the period. Characteristics of Panel Farms Producing Beef Cattle, 2004. CroplandAssetsDebt/AssetGross ReceiptsCows (acres)($1,000)(ratio)($1,000)(number) CAB500- 9,696.00 0.01 314.90 500 NVB7001,300 2,529.00 0.01 357.50 700 MTB500- 2,907.00 0.02 329.40 500 WYB500330 2,630.00 0.02 316.90 500 COB250450 9,866.00 0.01 164.70 250 NMB240- 2,705.00 0.01 144.90 240 SDB4501,150 2,938.00 0.01 272.00 450 MOB150240 990.00 0.14 158.70 150 MOCB35040 2,535.00 0.01 222.40 350 TXRB500- 3,924.00 0.01 332.50 500 TXBB150200 989.00 0.02 1,474.70 150 TXSB250- 2,236.00 0.01 181.70 250 FLB11555,400 11,112.00 0.01 609.00 1,155

17. Economic Viability of Representative Farms over the 2004-2009 Period 1Receipts are average annual total cash receipts including government payments, 2004-2009 ($1,000) 2Payments are average annual total government payments, 2004-2009 ($1,000) 3NCFI are average annual net cash farm income, 2004-2009 ($1,000) 4Reserve 2009 are average ending cash reserves, 2009 ($1,000) 5Net Worth 2009 are average nominal ending net worth, 2009 ($1,000) 6CRNW are average percentage in real net worth over 2004-2009 period, (%) Viability is classified as good (green), moderate (yellow), and poor (red) based on the probabilities: P(Cash Flow Deficit) is the probability that the farm will have a cash flow deficit. Reported values represent the probabilities for 2004 and 2009. P(Real Net Worth Decline) is the probability that the farm will have a loss in real net worth relative to the beginning net worth. Reported values represent the probabilities for losing real net worth from 2002 to 2004 and from 2002 to 2009. 1 2 3 < 25> 5025 - 50 Implications of the December 2004 FAPRI Baseline on the Economic Viability of Representative Farms Primarily Producing Beef Cattle.

18. ILIN IA One hog farm is projected to be in good condition over the period with three in moderate financial condition. Three of the farms are projected to experience liquidity problems, with only one being severe. None of the hog farms are expected to experience significant real equity declines. Characteristics of Panel Farms Producing Hogs, 2004. CroplandAssetsDebt/AssetGross ReceiptsSows (acres)($1,000)(ratio)($1,000)(number) ILH2001,400 1,433.00 0.31 669.10 200 ILH7501,950 5,902.00 0.21 2,344.80 750 INH6003,200 5,359.00 0.23 2,486.20 600 IAH400667 1,140.00 0.15 1,120.50 400

19. Economic Viability of Representative Farms over the 2004-2009 Period 1Receipts are average annual total cash receipts including government payments, 2004-2009 ($1,000) 2Payments are average annual total government payments, 2004-2009 ($1,000) 3NCFI are average annual net cash farm income, 2004-2009 ($1,000) 4Reserve 2009 are average ending cash reserves, 2009 ($1,000) 5Net Worth 2009 are average nominal ending net worth, 2009 ($1,000) 6CRNW are average percentage in real net worth over 2004-2009 period, (%) Viability is classified as good (green), moderate (yellow), and poor (red) based on the probabilities: P(Cash Flow Deficit) is the probability that the farm will have a cash flow deficit. Reported values represent the probabilities for 2004 and 2009. P(Real Net Worth Decline) is the probability that the farm will have a loss in real net worth relative to the beginning net worth. Reported values represent the probabilities for losing real net worth from 2002 to 2004 and from 2002 to 2009. 1 2 3 < 25> 5025 - 50 Implications of the December 2004 FAPRI Baseline on the Economic Viability of Representative Farms Primarily Producing Hogs.

20. AFPC Briefing Series The briefing series is designed to facilitate presentation by AFPC related to requests for specific policy impact analyses. The materials included in this package are intended only as visual support for an oral presentation. The user is cautioned against drawing extraneous conclusions from the material. In most cases AFPC welcomes comments and discussions of these results and their implications. Address such comments to: Agricultural and Food Policy Center Department of Agricultural Economics 2124 TAMUS Texas A&M University College Station, TX 77843-2124 or call 979-845-5913.