230 likes | 397 Views
Case Study Farm for Today’s Workshop Bob Battel Extension Agriculture Agent Calhoun and Branch Counties. Case Study “Game”. Case farm How the game works Today, we’ll pretend its my farm and you are running it for me. Case Farm Plan . Resource base: 2,000 Acres (900 owned, 1100 cash rented)
E N D
Case Study Farm for Today’s WorkshopBob BattelExtension Agriculture AgentCalhoun and Branch Counties
Case Study “Game” • Case farm • How the game works • Today, we’ll pretend its my farm and you are running it for me
Case Farm Plan • Resource base: • 2,000 Acres (900 owned, 1100 cash rented) • 6,000 Hours (including $25,000 hired) • 60,000 bu of “flexible” on farm storage • “Expected” acreage and yield: • 1,000 acres 128.5 bu Corn • 1,000 acres 43.0 bu Soybeans
Decision times: • Pre-plant • Late spring / early summer • Harvest • Post Harvest • All grain is priced, there is no decision
Case Farm Financial Information • Balance sheet (Assets, liabilities, and Equity/Net worth) • Crop enterprise budgets • “Cost of production” worksheets to calculate revenue requirements to: • Cover economic cost • Meet cash flow commitments • Maintain equity
Case Farm Yield Information ... • Expected corn and soybean yields based upon farm’s yield history • Probabilities of alternative yields • Realized (drawn randomly at harvest; based upon historical probabilities over the last 50 years)
Expected Yields • Corn @ 128.5 bushels / planted acre • Soybeans @ 43 bushels / planted acre
Pre-March 15 Yield Expectations: Expected corn yield = 128.5 bu / planted acre Corn yield/ planted acre 12 50 87 103 109 119 131 142 161 Probability that the realized corn yield / planted acre will be less than this yield 1% 5% 10% 15% 20% 30% 50% 70% 90%
Case Farm Price Information ... • Harvest contract corn and soybean prices prior to planting (based upon futures market)
Pre-March 15 prices:Dec CBOT corn @ $2.50/buHarvest basis @ $0.40/bu=Cash forward contract @ $2.10/bu Probability that the realized CBOT corn futures price at maturity will be less than this price 10% 20% 30% 40% 50% 60% 70% 80% 90% Price $1.85 $2.04 $2.19 $2.32 $2.45 $2.59 $2.75 $2.95 $3.24
Probability that the realized CBOT soy futures price at maturity will be less than this price 10% 20% 30% 40% 50% 60% 70% 80% 90% Price $3.80 $4.11 $4.35 $4.56 $4.77 $4.99 $5.24 $5.54 $6.00 Pre-March 15 prices:Nov CBOT soys @ $4.85/buHarvest basis @ $0.40/bu=Cash forward contract @ $4.45/bu
Case Farm Price Information ... • Harvest delivery contract price offers after planting & before harvest (drawn randomly) • Realized harvest price (drawn randomly)
Case Farm Price Information ... • Feb delivery contract price offers @ harvest (drawn randomly … given harvest price) • Realized Feb price (drawn randomly)
Pre-March 15 Decisions: • Crop insurance purchase decision • Farm yield (MPCI) • Revenue (RA) • Revenue with replacement price coverage (CRC, RA) • Pre-harvest price • Cash forward contract • Minimum price contract
Decisions: • Late Spring - Early Summer • Pre-harvest pricing • Cash forward contract • Minimum price contract • Harvest • Store • Post-harvest price • Cash forward contract • Minimum price contract • February (everything is sold)
Other Key Features of Game • Each team gets the same contract offer prices for corn and soybeans, for harvest delivery, for the pre-March 15 period.
Each team gets a different set of random draws: • Harvest delivery price offers during late spring-early summer period. • Harvest yields • Harvest prices • Feb delivery price offers at harvest. • Feb realized price
Where do prices and yields come from? • Yields are based on individual farm historical yields over the last 50 years (adjusted to current technology) • Prices are based on option market information and last 25 years of history of price changes between: • planting and harvest • harvest and post-harvest
Chances of alternative corn yields: a review of the last 50 years
Chances of Alternative Corn Prices: • “Expected” cash forward price • Based upon $2.50 / bu futures and market review • Based on “expected” basis of $.40/bu • Giving an expected local market price of $2.10 • Volatility exposure (+/- $1.00/bu)
Chances of Alternative Soy Prices: • “Expected” price • Based on $4.85 /bu futures and market review • Based on “expected” basis of $0.40/bu • Giving an expected local market price of $4.45/bu • Volatility exposure (+/- $1.50/bu)
Stop! • Do you have your: • FINPACK Financial Information? • Cost of production worksheets? • Do you have the envelope containing your “to be discovered” offer and realized prices and realized yields? • DO NOT OPEN !