Match Made in Heaven:
Understanding the economics of integrated crop and livestock systems: for lenders
September 15, 2025
Continuous Living Cover (CLC)�Roots in the Ground Year Round
Agroforestry Perennial Perennial Perennial Rotations-Cover
Biomass Forage Grains Crops-Winter Annuals
2
Continuous living cover
Funding support for this project
This material is based upon work supported by USDA/NIFA under Award Number 2023-70027-40444.
3
Project team:
4
Why livestock integration?
5
Why livestock integration?
6
Why livestock integration?
7
Project Question:
Does crop and livestock integration
=
financial resilience?
What does livestock integration look like?
Match Made in Heaven Survey:
Website resources:
Survey summaries
9
https://greenlandsbluewaters.org/match-made-in-heaven-livestock-crops/#survey
Enterprise distribution and structure
10
Livestock integration practices�Percent of respondents who have used or are currently using these practices
11
What livestock integration benefits have farmers seen?�% responding “quite a bit” or “a great deal”
12
What’s keeping farmers from integrating?
Perceived challenges =/= actual challenges
13
Crop and Livestock Integration Financials:
For crop farmers, when does adding livestock pay?
14
What did we learn about financials of integrated systems?
15
16
Income categories (per acre basis)
17
Source | Crops only | Crops and livestock |
Crop total return | $620 | $147 |
Livestock total return | $0 | $538 |
Crop insurance revenue | $71 | $17 |
Hedging & other income | $4 | $59 |
Government payments | $35 | $24 |
Total gross income | $730 | $784 |
Bottom line(per acre basis)
18
Category | Crops only | Crops & livestock |
Gross Total Income | $730 | $784 |
Total Crop Expenses | $300 | $105 |
Total Livestock Expenses | $0 | $181 |
Whole Farm Expenses | $266 | $156 |
Overhead Expenses | $161 | $214 |
Total Expense | $722 | $656 |
Net return | $7 | $128 |
Are there efficiencies gained in integrated systems that can save farmers money (e.g. fertilizer, ag chem costs)?
19
Category (per acre) | Crops only | Crops and livestock |
Seed | $90 | $32 |
Fertilizer | $116 | $39 |
Crop chemicals | $57 | $24 |
Crop insurance | $26 | $6 |
Drying expense | $10 | $0 |
Storage & consultants | $1 | $5 |
Total | $300 | $105 |
Expense categories unique to livestock farms (per acre basis)
20
Category | Crops and livestock |
Feeder livestock purchase | $153 |
Purchased feed | $13 |
Veterinary | $7 |
Supplies | $3 |
Bedding | $5 |
Total | $181 |
Labor expense categories (per acre basis)
21
Category | Crops only | Crops and livestock |
Custom hire | $12 | $36 |
Hired labor | $17 | $76 |
Total | $29 | $112 |
Business expense categories (per acre basis)
22
Category | Crops only | Crops and livestock |
Land rent | $173 | $38 |
Depreciation | $54 | $14 |
Interest | $42 | $14 |
Farm insurance | $14 | $15 |
Taxes | $8 | $10 |
Marketing, dues | $7 | $11 |
Total | $298 | $102 |
Bottom line(per acre basis)
23
Category | Crops only | Crops & livestock |
Gross Total Income | $730 | $784 |
Total Crop Expenses | $300 | $105 |
Total Livestock Expenses | $0 | $181 |
Whole Farm Expenses | $266 | $156 |
Overhead Expenses | $161 | $214 |
Total Expense | $722 | $656 |
Net return | $7 | $128 |
$427
$370
Crop and Livestock Integration Financials:
For crop farmers, when does adding livestock pay?
24
Using a partial budget analysis
25
Gains | Losses |
Income gained from the new enterprise | Direct costs of the new enterprise |
Costs avoided because of the new enterprise | Income lost due to the new enterprise |
Greater on gain side = net gain for farm
Greater on loss side = net loss for farm
Composite scenario, 7 farms: �Basic crop costs and income summary�
26
Corn: 137 acres
Soybeans: 123 acres
Winter wheat: 90 acres
Hay: 170 acres
Other crops: 17 acres
Pasture: 561 acres
120 cow/calf pairs
2024 prices:�Corn: $4.40/bu
Soybeans: $11/bu
Wheat: $5.52/bu
Hay: $140/ton�Feeder calf: $2.70/lb
Bred heifer: $3315/hd
Cull cow: $1220/hd
7 farm average gains & costs from livestock
27
Livestock added income | Livestock added costs | ||
100 feeder calves @ 550 lbs | | Including veterinary, purchased feed, seed, labor, equipment, fencing, watering, housing, etc. | |
10 bred heifers | | | |
6 cull cows | | | |
7 fed steers | | | |
Total | $232,889 | Total | $125,352 |
Cropping expenses saved due to livestock | Crop income not realized (used for livestock) | ||
Less crop production cost on hay/pasture | | Grain fed to animals instead of sold | |
Value of manure as fertilizer $45/dry ton | | Hay fed to animals instead of sold | |
Value of soil retained on perennial acreage | | Less opportunity cost of crop sales from tillable hay or pasture acres | |
Total | $55,234 | Total | $78,302 |
Composite farm bottom line
28
Bottom line | Whole farm |
Gain from livestock | $232,889 + $ 55,234 |
Costs from livestock | $125,352 + $ 78,302 |
Net gain from livestock | $84,469 |
Crop enterprise losses | ($31,695) |
Net gain* | $52,775 |
* Net gain from sum of crop + livestock enterprises
What does a sensitivity analysis tell us?
29
30
Green = combination of livestock + crop enterprises is profitable
Red = combination of livestock + crop enterprises is unprofitable
31
Green = combination of livestock + crop enterprises is profitable
Red = combination of livestock + crop enterprises is unprofitable
* 30-year averages: Corn: $3.64, Soybeans: $8.97
32
Livestock: net benefit or drag on the overall farm cash income?
Purple area = conditions in which net cash gains from livestock + crop enterprises overcome and exceed potential gains if all tillable acres were in cash crops
33
Farm with livestock loses money: more loss than if all tillable acres were in cash crops
Farm with livestock loses money: less loss than if all tillable acres were in cash crops
Farm with livestock makes money: less gain than if all tillable acres were in cash crops
Farm with livestock makes money: more gain than if all tillable acres were in cash crops
34
Farm with livestock loses money: more loss than if all tillable acres were in cash crops
Farm with livestock loses money: less loss than if all tillable acres were in cash crops
Farm with livestock makes money: less gain than if all tillable acres were in cash crops
Farm with livestock makes money: more gain than if all tillable acres were in cash crops
Crop and Livestock Integration Financials:
For crop farmers, when does adding livestock pay?
35
Challenge of Diversification
One enterprise likely to be less profitable than the other; provides temptation to specialize.
Tradeoffs between the long-term, risk reducing effects of diversity and the perceived short-term economic loss of allocating resources to the less profitable enterprise.
36
Indicators of long-term financial health
37
Farm financial scorecard
38
Liquidity | Crops only farms | Crops & livestock farms | ||||
Current ratio | | | 2.11 | | | 5.94 |
Working capital to gross revenue | | | 51.8% | | | 46.9% |
Working capital to operating expense | | | 62.1% | | | 67.6% |
Solvency | Crops only farms | Crops & livestock farms | ||||
Farm debt to asset ratio | | 38% | | | | 14% |
Farm equity to asset ratio | | 62% | | | | 86% |
Farm debt to equity ratio | | 0.61 | | | | 0.16 |
Vulnerable | Moderate | Strong |
Farm financial scorecard
39
Vulnerable | Moderate | Strong |
Profitability | Crops only farms | Crops & livestock farms | ||||
Rate of return on farm assets | -0.4% | | | 3.3% | | |
Rate of return on farm equity | -3.4% | | | | 3.5% | |
Operating profit margin | -1.3% | | | | 20% | |
Asset turnover rate | 26.2% | | | 16.3% | | |
Farm financial scorecard
40
Vulnerable | Moderate | Strong |
Repayment Capacity | Crops only farms | Crops & livestock farms | ||||
Debt coverage ratio | 0.70 | | | | | 6.23 |
Term debt coverage ratio | 0.64 | | | | | 7.75 |
Replacement coverage ratio | 0.50 | | | | | 3.58 |
Farm financial scorecard
41
Financial Efficiency | Crops only farms | Crops & livestock farms |
Operating expense ratio | $0.84 | $0.69 |
Depreciation expense ratio | $0.09 | $0.02 |
Interest expense ratio | $0.07 | $0.01 |
Net farm income ratio | $0.01 | $0.28 |
Vulnerable | Moderate | Strong |
Statement of cash flows, 2024
(11 integrated farms)
42
Category | Avg amount/farm |
Beginning cash | $93,115 |
Cash provided by operating activities | $137,542 |
Cash provided by investing activities | -$100,945 |
Cash provided by financing activities | -$35,725 |
Net change in cash balance | $872 |
Ending cash | $90,119 |
Cash provided by operating activities
(11 integrated farms)
43
Category | Avg amount/farm |
Gross cash farm income | $755,807 |
Total cash farm expense | $618,265 |
Total cash provided by operating | $137,542 |
Cash provided by investing activities
(11 integrated farms)
44
Sales Categories | Avg amount/farm |
Sale of breeding livestock | $23,428 |
Sale of machinery | $3,675 |
Sale of other farm assets | $428 |
Purchase Categories | Avg amount/farm |
Purchase of breeding stock | -$10,992 |
Purchase of machinery and equipment | -$24,431 |
Purchase of farm land | -$30,000 |
Purchase of buildings, titled vehicles | -$7,696 |
Purchase of nonfarm assets | -$55,357 |
Total cash provided by investing | -$100,945 |
Cash provided by financing activities
(11 integrated farms)
45
Categories | Avg amount/farm |
Money borrowed | $108,817 |
Principle payments | -$107,480 |
Income & SS taxes | -$3,579 |
Categories | Avg amount/farm |
Personal income | $24,093 |
Family living withdrawls | -$22,333 |
Capital distributions | -$35,731 |
Gifts received | $909 |
Gifts given | -$422 |
Total cash provided by financing | -$35,725 |
Statement of cash flows, 2024
(11 integrated farms)
46
Category | Avg amount/farm |
Beginning cash | $93,115 |
Cash provided by operating activities | $137,542 |
Cash provided by investing activities | -$100,945 |
Cash provided by financing activities | -$35,725 |
Net change in cash balance | $872 |
Ending cash | $90,119 |
Crop and Livestock Integration Financials:
For crop farmers, when does adding livestock pay?
47
Challenge of Diversification
One enterprise likely to be less profitable than the other; provides temptation to specialize.
Tradeoffs between the long-term, risk reducing effects of diversification and the perceived short-term economic loss of allocating resources to the less profitable enterprise.
48
Short Run analysis
Long Run analysis
Evaluation Survey: please fill this out!
z.umn.edu/Sept15_eval
50
Conclusions
51
Challenges
Continuous Living Cover (CLC)�Roots in the Ground Year Round
Agroforestry Perennial Perennial Perennial Rotations-Cover
Biomass Forage Grains Crops-Winter Annuals
Questions? Comments?
52
Continuous living cover
https://greenlandsbluewaters.org/match-made-in-heaven-livestock-crops