Professional Documents
Culture Documents
AGEC 0243
FARM MANAGEMENT AND ACCOUNTING
LECTURE NOTES
COURSE INSTRUCTOR
DECEMBER, 2008.
AGEC 0243: Farm Management and Accounts
COURSE OUTLINE
1. INTRODUCTION
Definition of terms, decision making process, scope and functions of
management.
2. Economic Principles and Concepts relating to agriculture.
- Enterprise selection and combination. The marginal principle, Law of
Diminishing Returns, Marginal Rate of Substitution, Equimarginal
Returns, Opportunity cost.
3. Farm Layout and rotation programme.
4. Collection and analysis of farm management data; uses and sources of data,
Presentation of results.
5. Farm Planning and Budgeting.
- Needs for planning and steps in planning.
- Farm budgeting analysis.
- Partial budgets
- Complete budgets
- Break even analysis.
- Program Planning and Linear Programming (LP)
6. Basic farm Accounting
7. Measures of Farm Performance.
- Financial and
- Profitability Measures.
References
1. Johnson, D.T. (1990). The Business of Farming. A Guide to Farm Business
Management in the tropics. Macmillan Publishers (Ltd)
2. Kay, R.D. (1981) Farm Management. McGraw Hill
3. Erven, B Foster L (1981) – Foundations for Managing the Farm Business.
Grid
Publishers Inc. Ohio.
4. Mix, J.S. Benards, C.S (1979). Farm Planning and Control. Cambridge
University Press, London.
5 Upton, M (1978) – Farm Management in Africa. Oxford University Press.
6. Herbst J.H (1983) – Farm Management: Principles, Budgets and Planning.
Stripes Publishing Co. Champaign Illinois.
DEFINITION OF TERMS
FARM: Its productive resources under the control of one farmer or farm-family. It
includes one or more plots of land and possibly several kinds of livestock.
MANAGEMENT: It describes the function of taking decision about how productive
factors should be used in carrying out these decisions.
FARM MANAGEMENT
i) Is the decision making process whereby limited resources are allocated to a
number of production alternatives to organize and operate the business in such a
way as to attain some objectives.
ii) Is a science which deals with the proper combination and operation of production
factors including land, labour and capital and the choice of crop and livestock
enterprises to bring about a maximum and continuous return to the most
elementary operation unit of farming.
iii) Is the discipline that deals the decisions concerning the allocation of the scarce
productive resources available to the farmer with the aim of realizing targets or
goals.
GOALS OF FARM MANAGEMENT
1. Profit maximization –agriculture is a business and the main objective of a business is
to earn money, therefore every farmer would want to maximize profits.
2. Attaining a particular output level or business size e.g. a farmer would want to
maximize the output from his/her farm or get high yields per of land
3. Attaining subsistence production –i.e. for domestic households consumption
4. Preserving a certain amount of time for leisure activities in African countries and
most developing countries its hard measure leisure time or the number of hours
allocated for leisure.
5. Business growth –expansion of business to enable a son to join in later than to make
maximum profits now.
6. Business survival / Security avoidance of risk to ensure survival of the business may
be important so stable profits may be more desirable than maximum average profits.
7. Maintaining stable income overtime.
8. Prestige or personal satisfaction: potential profit is often lost in order to maximize
satisfaction for example, a simple easily controllers system with familiar, preferred
enterprises may be chosen to give an agreeable way of life that leaves adequate time
for public affairs or leisure e.g.
o Muslims are unlikely to breed pigs.
o Apostles/ Christian are unlikely to grow tobacco, however profitable it may be!
o The latest machine may be bougled not because it will raise income or reduce cost
because a neighbour has one.
o A breeding herd of cows may be kept because it is nice to look at and the last litre of
milk may be extracted from it, irrespective of cost but because of the prestige of
having the highest yielding herd in the district.
A manager’s first job is to establish goals and objectives for the business. Without
goals, there is no way to measure the results of management decisions or to make
proper decisions.
- Goals provide guidelines for decision making
- Goals provide yardstick which can be used to measure success.
(ii) Limited resources:
A manager must consider the resources available for attaining the goals which have been
set. Limits are placed on goal attainment because most managers are faced with a limited
amount of resources. In a farm business, goal attainment is confined within some limits
set by resource may change over time, but they are never available (unlimited) amounts.
Expertise or management skills in another resource
(iii) Alternative uses:
If the limited resources could only be used to produce one agricultural product, the
manager for it would be much easier. The usual situation allows the limited resource to be
used in several different ways to produce each of a number of products. In other words,
they manager is faced with a number of alternatives uses for the limited resources and
must make decisions on how to allocate them among the alternatives to meet the goals.
e.g land- you can allocate it to livestock, crops e.t.c there’s that competition for this
resources among the enterprises.
A good manager must also be a good observer. He must have alternative solutions to
solving problem at hand. He must therefore attempt to have access to data which will
help him to solve his problems. The data collected must be analyzed.
(iii) Identify and analyze alternatives:
Once the relevant information is available the manager can begin listing
alternatives. Which are potential solutions to the problem.
Each alternative should be analyzed in a logical and organized manner to ensure
accuracy and to prevent something from being overlooked.
(iv) Making decision
After all the pros and cons of each alternative are weighed, one may appear to be
definitely better than the other. The one showing the greater increase in expected
profit would normally be selected.
However, this selection is often complicated by the uncertainty about the future e.g.
about future prices. Therefore if several alternatives have merely the same potential
effect on profit, the manager must then access the chances or probability that each
will have the expected or identified income and the risk associated with it.
(v) Implementing the decision
Decision is never formalized until they are implemented and of course doing nothing
is an alternative. However, the manager who decides to do nothing should do this
after enough analysis of the problem to be sure that this is the current decision.
(vi) Responsibility bearing
The manager must be willing to accept responsibility for his decision. Many people
are not willing to accept this heavy responsibility which explains why some
individuals find it so difficult to make a decision.
Classification of decisions
Decisions are classified according to a number of characteristics. i.e
a) Importance
Given the many decisions made by farm managers, some be more important than
others. Importance can be measured in several ways but most common would be in
terms of the number of shillings involved in the decision. i.e the cost of making a
decision
Decisions involving a few shillings might be made routinely with little time spent
gathering data and proceeding through the steps in the decision making process.
Decision involves large amounts of capital and potential profits/loss need to be
analyzed carefully.
c) Frequency
Some decisions might be made only once in a life time such as decision. to choose
farming as a profession. Other decisions must be made daily i.e livestock feeding
times, watering. Such frequently made decision should be based on some rule. So,
whether by rule/other method used, the manager must be aware of the cumulative
effects of a small error in these decisions.
d) Imminence (Intensity)
A manager is often faced with making some decisions before certain deadlines/very
quickly to avoid a potential loss. Other decisions may not have alternatives and may
have little or no penalties after delaying the decision until more information is
obtained and more time spent in analyzing the alternatives.
When prompt action is required the manager may have to proceed through the
decision making steps quickly and without complete information. E.g An army worm
outbreak on crops requires prompt decisions to avoid large potential loss. -An animal
disease outbreak (foot and mouth e.t.c) requires same action (Quarantine).
e) Revocability
Some decisions can be easily reversed if observation indicates that the 1st decision
wasn’t correct, other decisions may be reveled only at a very high cost e.g The
decision to dig a borehole, construct new farm building. Once the decision is made to
go ahead, the choice is either to use/abandon them altogether. It may be
difficult/impossible to recover the money invested.
f) Alternatives available
Some decisions have only two possible alternatives i.e. Yes/No. The manager may
find this decision easier unless time consuming than other which have a large number
of alternatives solutions/courses of action.
Where a large number of alternatives exist, the manager may be forced to spend
considerable time. Identify alternatives and analyzing each one.
Function of management
There are fundamental functions namely:
- Planning
- Organizing
- Directing
- Controlling
- Coordinating
1. Planning
Is the determination of the intended course of action for the farm business intended
course of action include expectations for the future.
- In planning the goals and objectives. Must be clearly determined because they
provide the general direction for further decisions.
- Plans vary by length of planning horizon, Problem area and Scope
A plan may be as short as a period of one day and a future period of time
There are plans for each of the farm management areas as
- Production e.g when to plant, plough e.t.c
- Personnel e.g number of concerns to perform a certain duty
- Financial e.g how much finances are required and source
- Marketing e.g when to sell your calf. (age of disposing calves, culling age,
means of transport to marketing e.t.c.
Characteristics of a good plan
A farm manager executes the plan by organizing. In organizing, decisions are made
about coordinating tasks, people and the work place in general
- The objective of organizing is to have people efficiently and effectively
execute their tasks/duties.
- When organizing the manager has to deal with tasks are performed and the
interrelationships develops among people and groups of the people in their
performance of duties.
3. Directing
This function refers to leading, motivating and guiding. Directing involves making
decision to put plans into action. In this function the manager works through people to
carry out the plan. The manager must lead, supervise, communicate, motivate and
develop staff.
4. Control
Control function provides for observing the result the implementation plan to see if
the specified goals and objectives are being made.
Many things can cause a plan to go off-traffic e.g change in prices (since price is
uncertain)-both input and output prices.
- Control requires a system of regular checks on the plan and monitoring its
process and result against the established goals.
- To control first you have to establish the standards of control
- Measure the performance e.g compare yields, cost of production and compare
that performance with the set standards, if there’s any problem, you take
corrective action. e.g when using only pasture to feed livestock it gives this
amount of milk. But when you supplement pasture with concentrates it gives a
higher amount of milk e.t.c.
5. Coordinating
It is an effort to ensure that all bits and pieces fit together
i) The manager should interpret goals and methods to work.
ii) Keep in touch with the employees and provide force flow of information.
iii) Set up a climate of success. Is setting up this climate of systems, there are some
principles that you should follow these include
The principles of success include:
- Set up a good example as a manager.
Marginal physical product (MPP) refers to the added value of output produced by
an additional unit of variable input. Marginal physical productivity is the additional
amount of output (Y) produced by all additional unit off variable input
Illustration
Table 2.1 Maize yield responses to varying amounts of N fertilizers.
combination with one or more fixed inputs, after a point, each incremental unit of the
variable input produces less and less additional output.
y
TPP
INFLECTION
POINT
STAGE
STAGE III
II
STAGE
I
MPP
APP
APP
MPP
Figure 2.1 Stages of Production
The above production functions can be divided into three stages.
Stage I: This lies between the origin and the point MPP crosses APP. In this region
APP is increasing hence MPP must be greater than APP. In this stage any additional
units of input causes APP to increase, however, it is irrational to produce at any point
in this region because additional input units always yield higher output.
Stage II: In this region, MPP is positive but lies below APP. MPP decreases as more
units of input are added. Also APP and TPP are increasing but at a decreasing rate
(diminishing return). Despite the diminishing returns, inputs added result in
additional output.
The most profitable point of production lies within this region, but the exact point
can be determined only if input and output prices are known.
Stage III: TPP and APP are declining but MPP is negative. Since additional
quantities of input reduces total output, it shows that the more the manager spends on
inputs the less the output he gets. It is rational to produce in this region.
X2
S Isoquant
X1
The slanting line is called an isoquant and shows all the possible combinations of
factors X2 and X1 that may be used to produce a given amount of product.
and [ ]
The MRS is the same at R and S as well as on anywhere along the line.
X1
In diminishing rate of substitution the more factor X2 is substituted for X1, the less of
factor X1 that is replaced by each additional unit of factor X2. The is smaller
at point Q (where more X2 and less of X1 is used) than at J, implying a diminishing
MRS. Similarly, is greater at Q than at J.
c) Increasing MRS
X2
X1
The more factor X2 is substituted for factor X1 the more of X2 has to be sacrificed.
The Law of Equi-Marginal Returns
This principle tells us to allocate a resource among several alternative uses in such a
way that the marginal returns are equal in all cases. To calculate this level of
investment, we need to know the variable costs, determine the marginal cost and the
product price to calculate for MR.
Opportunity Cost
The opportunity cost of using a factor in one way is the return forgone from using it
in its most profitable alternative use. Let us say you want to find the opportunity cost
of using one acre of land in producing oats, which in non marketed. You can get a net
return of 8000/= Acre from using it on maize production, 12000/= from soya bean
and 9000/= from wheat. The opportunity cost of using the acre of land on oat
production rather than soya beans is 12000/= .
Revenue
Cost
TR
TC
Inputs
Since profit equals TR-TC, maximum profit is obtained at the point where the vertical
distance between the TR and the TC is at its greatest.
The point of maximum profit can also be found by considering marginal revenue and
marginal cost
Revenue /
Cost
C AR
MC
The rational area in which to produce is between A' and B. the AV Revenue is
maximum at point A and MR reaches zero at point B. Up to input level A', Average
profit per unit of input is still increasing; therefore the total profit must obviously still
be rising. Beyond point B extra costs are being incurred for a lower total output, the
MR becoming negative beyond this point, which is obviously uneconomical.
The optimum level of input use is at C' where MR=MC at point C, since up to this
point the extra revenue obtained from the last unit of input exceeds the extra cost of
that input, and beyond that point the extra revenue produced is less than the extra cost
in curved to obtained it.
Foliar
B
A
3500
2950
2500
N
© 2008 Daniel Kyalo Willy 14
AGEC 0243: Farm Management and Accounts
The straight lines that join the foliar and N lines are isocost lines: They show the same
cost combination for both factors and also refer to the budget constraint. At the point
where the isocost line touches the isoquant (e.g. A and B) is the optimum combination
of foliar and N. This is the least cost combination point.
c) What to produce.
The following principles and concept are relevant to the optimal choice of enterprises
on a farm.
• The principle of substitution
• Complementary and supplementary relationships
• The law of equity marginal returns
• The principal of proportional costs.
For product substitution
The principles states that “a manager should choose from each group of competing
enterprises relevant to his / her circumstances that will provide him with the best net
return of the farm as a whole. e.g. A farmer with the given resources with regular
labour and capital can produce either cabbage potatoes on 40 ha of his land .
Cabbages yields 35 tonnes /ha and potatoes 25 tonnes /ha. He can thus produce 1400
tonnes of cabbages or 1000 tonnes of potatoes or any combination of the two. The
price will determine the most profitable choice.
Complementary (for complementary relationships)
Sometimes an increase in one product may actually increase the total production of
the other through some beneficial effects over a limited range e.g the use of Lucerne
may increase the yield of another crop if planted in rotation e.t.c (for nitrogen to the
soil)
corners are difficult to plough etc.) and minimum turning and unnecessary slowing
down of machinery in operation.
c) Number of fields: For a smoother rotation programme it is necessary the number
of fields should correspond with the length of the rotation in years.
The number of fields should be to equal or be a multiple of the number of years in
rotation if rotation programme is to he carried out smoothly. e.g. eight years in the
rotation. Eight, sixteen, twenty four, e.t.c fields.
d) Uniformity of fields: Fields should be as uniform as possible in; topography,
drainage. Fertility etc. so that any treatment e.g. fertilizer application etc) given to
each field can be applied to the whole field uniformly. Crop uniformity which could
be important in ensuring uniformity of ripening and proper timing of harvesting is
also ensured.
e,) Economy in fencing: Permanent fences should only be erected where it is strictly
essential. Good field layout should avoid too many permanent fences. Where possible,
temporary fences. E.g. electric fences should be used.
f) Efficiency of the livestock system: All pastures should be easily accessible and
where pasture does not adjoin the homestead, lanes should be provided for walking
cattle to the pastures. The lanes should not be so narrow that they turn into tracks and
erosion waterways. The livestock buildings—dairy barn and feed stores-as well as
holding yards should be such as to minimize walking or transportation of any
materials.
Rule of thumb: 4 week grazing -2 weeks recuperation or rest for pastures. The
manager’s eye on grass is important.
ii).Location of the farm buildings, roads and water systems:
Farm building s should be as central as possible to minimize transportation and
increase farming efficiency.
a) As near the center as possible to ensure accessibility of each field. Where possible
each field should be continuous to the homestead.
b) Should (buildings) be easily accessible from the main roads as possible. There may
be advantage in locating the farm stead near a major road.
c) Buildings should be located in a suitable place-well drained but where possible the
least fertile part of the farm.
1. Technical experiments
Carried out on research stations/even farm trials give precise & accurate data on the
effects of varying certain inputs on a particular crop /livestock under certain specific
conditions. However, the standard management of small experimental plots is much
better than that of small farms. For this reason, technical experiments are likely to
give a biased picture of the inputs and outputs to be found in practice. Further
different pure crop stands while farmers practice mixed cropping.
2. Case studies
This is an investigation of single representative farm. On large commercial farms
where records and accounts are kept for management purpose, each farm may be
treated as an individual case study. The records and accounts can be used to analyze
weakness in the existing system and to provide planning data for the individual farm.
However, a comparison of accounts on different farms in the same environment often
provides useful information on possible ways of increasing individual farm incomes.
Case studies can be provide information on the pattern and methods of production, the
prices of inputs and outputs and on social and economic constraints on existing levels
of output.
3. Surveys
The only reliable way of collecting information relating to a large number of farms of
a particular type is by surveying a representative sample of them. Many kinds of
information on a population of farms and farm families may be collected by a sample
survey. Such information will include:
• Description of farming practices, Production systems, e.t.c
• Farming inputs etc
This can provide a complete set of the information for analysis/ farm management
problems.
Before embarking on a farm management survey it’s desirable to carry out a
pilot survey of a small sample to discover which variables are missing and which are
management surveys
• A great deal of information must be collected over several cropping seasons.
• Stratified random sample can therefore be used instead.
7. Translate plan into financial plan into financial terms i.e. into expenditure and
income.
Kinds of Budget
There are two major kinds budget: 1) Partial budgets 2) Complete budget
However, there are other kinds of budgets:
1) Break-ever budget
2) Enterprise budget
3) Capital budget
1. Partial Budget
This is the simplest form of a budget and represents the financial effect of fairly minor
change in farm organization. The circumstances calling for a partial budget are
a) Adopting a new technique in the farm e.g changing from ox-plough to tractors
plough
b) Replacing an enterprise with another .e.g replacing commercial maize with wheat.
c) Expanding an enterprise.
The adoption of a new technique, a new enterprise or the expansion of an enterprise
will depend on whether the resulting gross margin is reasonable and satisfies the
objectives of the manager.
Totals Totals
Net change in income:
Partial budget
Proposed change: Replacement of ox-plough with tractor plough
(i) Additional costs (i) Costs saved
Tractor cultivation 3 acres @ Shs 1100per Labour costs (40 MD/acre for 3 acres
acre 3, 300 @ Sh.20 /MD) 2400
Harvesting 3000 kg sunflower per acre @
Shs 100 per 1000 Kg.
300
Advice: Under present circumstances, the change represent a net gain of Shs 300/-
and is therefore worth while.
Partial Budget
Proposed change; Replacement of maize with potatoes
1) Extra costs (i) Cost saved
a)Potatoes seed 320 per acre 3200 Maize seed 120 per acre 1200
b)Fertilizer 10 bags @ 850 per bag 8500
c)Casual labor 850 per Acre (20*10*40) 8000
Total costs 19700 1200
(ii) Revenue Forgone (ii) Extra revenue
150 bags of maize @Shs. 220 33000 500 bags potatoes @180/- 90,000
3) Expansion of enterprise
A farmer has 10 acres of land on which he grows 2 acres of maize and beans
(maize in first rains and beans in the 2nd rains), 2 areas of potatoes and keeps 2
milking cows. He has now established that 4 acres are adequate for his two cows and
he wishes to use the 2 acres remaining for growing potatoes. Potatoes will require 70
man-days of labour per acre which is available on casual bases at a wage rate of Shs.
25 per MD. In addition 2 bags of fertilizer per acre at the cost of 850 per bag will be
necessary. Seed costs for potatoes will be 600 per acre. No change in fixed costs is
expected. Potatoes are expected to yield 60 bags per acre selling at Shs. 200 per bag.
Double cropping is the normal practice for potatoes in this area.
Required: Prepare a partial budget and advise the farmer on proposed change.
Partial budget
Proposed change: To expand potato enterprise
(i) Extra cost (ii) Cost saved
Hired labour (70x2x2 )@ 25 7000
Fertilizer (2x2x2) bags @ 850 6800
Seed (2x2) @ 600 2400
Total costs 16,200 Total costs 0
(ii) Revenue forgone (ii) Extra Revenue
60x2x2 bags @ 200 48000
Example :
A complete Farm Budget for Upton farm.
INCOME: KSH
Maize 54,000
Barley 43,000
Wheat 13,500
Steers 40,000
Total income 150,500
VARIABLE EXPENSES
Fertilizer 11,900
Seed 3,600
Chemicals 7,900
Fuel oil 4,050
Machinery 2,650
Feed purchased 1,600
Livestock purchased 29,000
Other livestock expenses 1,100
Machine hire 10,250
Miscellaneous 2,450
Total Variable exp. 74,500
Break even budgeting is usually useful when a certain item in a partial budget is
uncertain. The method is applied by representing the uncertain figure with a symbol
say Y and then completing the rest of the partial budget in the usual way. The rise or
fall in profits is assumed to be nil i.e. we assume that the change just breaks even, so
that the two sides of the budget equate. The break even value of the uncertain figure
can be calculated.
A manager can then judge his chance of achieving this figure of say, yield or price in
considering the introduction of a new enterprise. The manager may be well
experienced to be sure that the level likely to be achieved is well above the break even
amount and thus be able to decide whether or not the proposed change is worthwhile.
Break even analysis can provide answers to such questions as
• What are the likely effects of a change in price?
• What are the likely effects of a change in product mix?
• What are the likely effects on profits if fixed and variable costs change?
• At what scale of activity does the farmer begin to lose?
• By how much can the scale fall before the farmer starts to lose?
Solution:
Let the price of milk sold to the veal industry be x
Therefore
1800 * x + 1600 + 3200 = 33,200
1800x = 33,200 – 1600 – 3200
x = 28,400/ 1800
x = 15.80
Advice: the farmer should engage in both dairy and veal enterprises but treat them
independently.
Program planning
This is a form of mathematical technique for maximizing net farm income by
selecting the type and size of enterprises that make the best use of scarce resources
within the limits of any other constraints that apply. These constraints can affect the
objectives. Program planning has an advantage over budgeting in that a near optimal
plan is reached.
c) Feasible activities
All enterprises that are feasible in a given economic and ecological environment need
to be considered. The feasibility of cropping activity depends greatly on the length
and quality of the growing season (s) unless irrigation is available.
Example:
On a medium size farm in a high potential area of Molo district, the relevant activities
and constraints are found to be as follows:
Required: Develop a program plan for the farm, giving the feasible enterprise
combination that maximizes farm profits.
Solution
(a) Step 1: Possible acreage by enterprise
Constraint Pyrethrum Dairy Potatoes Maize Wool sheep
1st rains land 160 ÷ 1 = 160 160 ÷ 1 = 160 160 ÷ 1 = 160 160 ÷ 0 = ∞ 160 ÷ 1 = 160
2nd rains land 160 ÷ 1 = 160 160 ÷ 1 = 160 160 ÷ 0 = ∞ 160 ÷ 1 = 160 160 ÷ 1 = 160
Pyrethrum quota 40 - - - -
March labour 2400 ÷ 0 = ∞ 2400÷30 = 80 2400÷20= 120 2400÷0 = ∞ 2400÷20= 120
April labour 2400÷30 = 80 2400÷20= 120 2400÷10= 240 2400÷0= ∞ 2400÷15= 160
August labour 2400÷20= 120 2400÷20= 120 2400÷10= 240 2400÷10= 240 2400÷10= 240
Nov. labour 2400 ÷ 0 = ∞ 2400÷30 = 80 2400 ÷ 0 = ∞ 2400 ÷ 5 =480 2400÷10= 240
Dec. labour 2400÷35= 68.6 2400÷10= 240 2400 ÷ 0 = ∞ 2400 ÷ 5 =480 2400÷10= 240
Possible acreage 40 80 120 160 120
Linear Programming
Linear programming is a systematic mathematical procedure for finding the optimal
plan for a given set of conditions. It involves the maximization or minimization of a
linear function subject to linear constraints.
b) The mechanical rule ensures that each step or iteration will yield a higher
profit/ gross margin than the previous one. This ensures that the calculations
are working steadily close to the desired optimum plan.
CASE:
Assume that:
1. We want to determine the production program involving two products X1 and
X2 .
2. Each product requires three different factors of production: Land, Labour and
Capital.
Note that products X1 and X2 are our activities, the three factors are our resources
and the restrictions on the available resources are our constraints. We can then
design a program that will maximize our profit.
Example:
A farmer in Kitale is capable of producing maize (X1) and Beans (X2) in his 5 Ha
parcel of land. The gross margins for maize and beans are Kshs. 800 and Kshs.
500 per Ha respectively. Labour in the farm is most limiting in June and we have
only 32 Man days available. During this month, the maize enterprise requires 8
man days per Ha while beans requires 4 man days per Ha. Each Ha of maize
requires Kshs. 120 for all purchased inputs while beans require Kshs. 40 for the
same. The farmer has Kshs. 480 available and he cannot raise any more.
Required: Set up a linear programming problem for the farmer.
Solution:
Linear objective function
To maximize profit: Max Π = 800 X1 + 500X2
Graphical method
Plot the equations on a plane. The shaded region indicates the feasible
combinations of the two products according to the constrains we have. The
optimal point has to be along the frontier OABC. The possible points are
(X2, X1) A (0, 4), B (2, 3) and C (5, 0).
X1
A
4
3 B
C
0 1 2 3 5 6 8 9 11 12
4 7 10
Figure 5.1 Graphical solution of a linear programming problem. X2
iv) The farmer with a well kept set of accounts can negotiate with the bank for a
loan for the expansion of his business, and he is likely to receive a more sympathetic
treatment than the farm who has only a vague idea of his financial position
v) Records serve as basis for income tax. The farmer who does not keep records
often will find that he overestimates his income, and therefore his income tax.
vi) New directions can be determined effectively only if the farmer has the input
output, yield, labour requirement, feed outcome, and similar data to fit into alternative
plans.
vii) Farm accounts helps to control loss of theft of cash or stocks.
Invoice book
Whenever merchandise such as farm produce sold on credit, an invoice is made out
on an invoice book, which is in triplicate. The original invoice is given together with
the merchandise. The duplicate is sent together with the statement to the buyer and
triplicate remains in the book as a record.
Small scale farmers usually don’t sell on credit but should keep the invoices they
receive in order to counter check the statements.
Statement
At the end of each month, all invoices of every customer are summarized in separate
statement sent to the customer for payment. The date of the statement is the last day
of the month concerned. The statement gives the date of the invoice, its number, with
or without details, and the amount under the heading debit. If during the month any
payment is received from the customer, it will be accounted for under the heading
credit. The differences between debit & credit is entered under the heading balance.
The final balance is the amount due for payment.
Purchase order
This is a written request to a trading business to supplying specified merchandise on
credit awaiting payment when its received.
The farmer would not make use of this but in large businesses & organizations it is an
indispensable means of controlling expenditure. It is commonly called Local
purchase order (L.P.O). The L.P.O specifies the merchandise number, kind, size, and
make & even colour. It needs the signature of person who ordered and actually
brought the purchase.
Cheque book
A cheque is an order to a bank to make payment of money. Cheques are contained in
cheque book, and are used on the following types of bank accounts:
Current Account: that earns no interest & money can be withdrawn without notice
by the use of a cheque. Current account holder is provided with a cheque book.
Deposit account: Earns interest, there’s a minimum that remains in the account.
Several days notice must be given for any large withdrawals from the account.
For business, the current account is commonly used. The person who writes a
cheque is called drawer and recipient is the payee.
A cheque can either be open or crossed. A crossed cheque cannot be cashed out but
must be paid into a bank account. An open cheque can be cashed by anybody who
comes a cross it.
Money order
Is another means of making payments. It’s a means of transmitting money to people
who don’t have bank accounts. For a money order, payments are done by the post
office. A money order has to the completed, giving particulars of senders and payee
including name of post office where it will be cashed (but these forms/means of
transmitting money are outdated because of technology. There are newer means e.g.
posta pay, Mpesa, Soko tele, etc.)
Master roll
Is a register of the entire worker showing name, wage rate, overtime, and total day
wage. It’s important when calculation wages at end month.
Pay roll
Shows a list of people to be paid and amount due to each person.
3. Net income
There are 3 net income figures useful in the analysis of the farm.
a. Net cash income: equals cash receipts less cash expenses during the period,
excluding purchase and sales capital assets. The purpose of the net cash income
figure is for analysis of cash flow.
b.Net operating income: calculated by subtracting operating expenses from gross
income. This figures facilities companion of farms with different fixed cost
structures
c. Net farm income: computed by deducting fixed costs from net operating income.
NFI represents the minor accruing to operator and family labour, mgt and equity
capital, Of the three measures of capital , this is the most useful.
Example
Tembo Farm – Income statement for the year ended 31st December, 2007.
Receipts
Cattle sales 49662
Pig sales 16040
Crop sales 8126
Miscellaneous income 95
Increase (decrease) in inventory (10,150)
Less : Livestock purchased 19484
Feed purchased 13468
Gross income 30,771
Operating expenses
Machinery power 4491
Hired labour 876
Livestock exp. 438
Seed , fertilizer, etc 4208
Interest on current bars 1578
Miscellaneous 247
Total operating expenses 11,838
NET OPERATING INCOME 18,933
Fixed Expenses
Property tax 2829
Interest on term basis 2290
Repairs insurance 1023
Depreciation on term .assets 2641
Depreciation F/assets 981
Total fixed expenses 9764
NET FARM INCOME 9,169
This ratio explains that total operating expenses amount to 38 cents per shillings of
gross income.
b)
This ratio explains that fixed expenses amount to 32 cents /shillings of gross income.
All the 3 nations indicate that the farmer is an efficient farm operator. It appears that
the farmer watches his expenses very carefully. If expenditures were greater than
income, this would imply that the farmer is not making any profits, and therefore
should close down or change the enterprises that he/ she is currently operating on.
2) Income: Investment Ratios. These are used to indicate the efficiency with which
capital is being employed in business.
a)
b)
MANAGEMENT FACTORS
Apart from looking at the financial ratios or doing financial analysis to determine the
performance of the farm business, there are other factors to be considered and these
are the management factors
1. Management return
Derived from NFI by deducting a wage for the operation and family labour and a
return on the equity capital used in the business.
NFI 9209
Less
Operation and family labour 4000
Interest on equity capital 5000 9000
Comparison of this farmers management return with management for others farmers
operating similar farms in the area provides a basis for comparison in rating this
farmer’s relative performance as a manager.
The balance sheet shows only assets owned and debt s owed.
Tembo farm
Balance sheet as at 31.12.2007
Assets ‘000 Liabilities ‘000
Current assets Current liabilities
Cash 262 Accounts payable 262
Maize in store 3443 Note for cattle 4100
Soya beans 1122 Note for feed 3291
Hay 1006 Total 7653
Sheep 1394 Long term liabilities
Cattle 4178 AFC loan 5220
Poultry 140 Total liabilities 12873
Total 11545 Owners equity 7225
Fixed assets
Lorry 1150
Machinery and equipment 7403
Total 8553
Total Assets 20098 Total assets and owners equity 20098
Liquidity:
a)
This indicates whether the current assets are adequate to meet the current
indebtedness. The ratio of 1.56 indicates that there is Ksh. 1.51 of current assets to
back up each shilling of current liabilities. A ratio of 1:1 is acceptable.
Solvency:
a)
This indicates the extend to which the farm is reliant on debt financing. The higher
this ratio, the more risky a creditor will perceive its exposure in your farm business,
making it hard to obtain credit.
b)
c)
d)
Solution:
MUDARE FARM
BALANCE SHEET AS AT 31.12.08
Current assets Current liabilities
Stock 115,400 Farm creditors 78,400
Trade debtors 139,000 Bank over draft 22,300
Cash in hand 1,100 Total 100,700
Total 255, 500 Long term liabilities
Fixed assets AFC loan 150,000
Premises 300,000 ICDC loan 100,000
Machinery 280,000 Total 250,000
Furniture and fittings 16,500 Total liabilities 350,700
M/Vehicles 48,000 Capital 500,000
Total 644,500 + Net profit 121,300
Less drawings 72000
Owners Equity 549,300
Solution:
TWIGA FARM
INCOME STATEMENT FOR THE YEAR ENDED 31.12.06
Income Kshs. Kshs. Kshs.
Receipts 51134
Disc RCD 1117
Cash Sales 16117
Stock valuation increase 748
Closing stocks 4084
Less opening stocks 3788 296 69412
Expenses
Payments 41761
Closing creditors 7492
Less opening creditors 6892 597 42, 358
Net profit before tax 27,054