Buying A Dairy Farm

Buying an operating dairy farm is the way most people choose to enter the industry. From that point onwards there are several options for expansion:

  • Increase output on the current farm
  • Buy extra land
  • Sell up and buy a larger or more productive farm

This section outlines indicative budgets for the purchase of a dairy farm business in Tasmania.

Farms for sale may range in size from around 150 cows to in excess of 1,000 cows. It is generally accepted that a minimum herd size of around 200-250 cows is required for a business to be fully viable at the present time. If past trends continue, this number may increase over time.

The farm costings below outline the income and costs associated with running a relatively efficient dairy farm at the present time. Depending on a range of factors, actual financial performance may be better or worse than the examples outlined. Prospective investors should consult widely before deciding on a specific farm. A list of useful industry contacts has been provided in the "Contacts" section.

Farm Description

Managerial ability is the key factor in determining financial performance. The model farms here assume that management ability is above average.

The main profit drivers for dairy farms in Tasmania are:

  • Pasture utilisation (and stocking rate)
  • Labour efficiency
  • Milk price

Management has a major role in both pasture utilisation and labour efficiency. It can also affect milk price to some degree - through decisions on time of calving, milk company chosen, and by it's impact on milk quality.

Pasture utilisation is a key profit driver. This is generally reflected in the number of cows carried per hectare. The average stocking rate in the state is about 2.5 cows per hectare. The model farms assume a stocking rate of 3.3 cows per hectare. Managers unfamiliar with running a pasture based dairy production systems may not initially achieve these results.

The main assumptions are outlined in the following table and explained below.

Farm Description

250 500 750 1000
Farm area
Total farm area ha 135 265 405 525
Total effective area ha 120 240 365 475
Irrigation area (30%) ha 36 72 110 143
Milk production
Per cow kgMS 350 340 335 330
Total kgMS 87,500 170,000 251,300 330,000
Pasture consumed
Irrigated area tDM/ha 13.5 13.2 12.1 12.1
Dryland area tDM/ha 8.5 8.4 8.0 8.0
Average tDM/ha 10.0 9.8 9.3 9.3
Labour Required
Total units FTE 3.0 5.5 7.0 9.0
Cows per labour unit cows/FTE 83 91 107 111
Bare land value
Dryland $ per hectare $10,000 $10,000 $10,000 $10,000
Irrigated $ per hectare $12,500 $12,500 $12,500 $12,500
Capital investment
Land & improvements $ million 1.68 3.57 5.02 6.44
Stock $ million 0.32 0.63 0.95 1.26
Plant & machinery $ million 0.13 0.19 0.22 0.22
Working capital $ million 0.08 0.14 0.20 0.25
Total capital $ million 2.20 4.53 6.38 8.17
Per total hectare $ per ha 16,300 17,100 15,800 15,600
Per effective hectare $ per ha 18,300 18,900 17,500 17,200
Per cow $ per cow 8,800 9,100 8,600 8,200
Milk price
Average for season $/kgMS 4.25 4.30 4.35 4.37
Source: Davey & Maynard May 2007

Farm prices can vary considerably. The values included here are representative recent sales (2006) and assume a bare-land value of $10,000 per hectare for dryland area and $12,500 per hectare for irrigation area – overall average $10,750 per hectare.

There is some reduction in capital cost per hectare as farm size increases. The overall per hectare investment (total cost divided by total area) varies from $15,600 to $17,100 per hectare.

Pasture Utilisation:

Pasture utilisation is the most significant driver of profit in Tasmanian pasture-based dairy systems.

Typically the best results are achieved by paying close attention to the pasture supply and demand situation and making astute decisions about grazing management and supplementary feeding. Increasing pasture utilisation by one tonne of dry matter per hectare on an average 300-cow farm can increase profit by up to $30,000.

Training in grazing management is available primarily through the Department of Primary Industry, Water (DPIW), and assistance in on-farm implementation and monitoring is available from private consultants.

Labour Use:

Labour and feed costs are the most significant cost inputs. Within the model farms, full time equivalents (FTE’s) have been used to define labour requirement. This is the number of employees (including the manager) required to run the farm - based on a 38-hour week. The budgets assume that all labour (including the owner/manager) is fully paid for.

In most instances significant increases in disposable income can be achieved if owners or sharefarmers elect to take on a greater proportion of the work.

Labour use efficiency is generally measured as the number of cows milked per FTE. The average is around 80 cows per FTE but there are farms that exceed 100 cows per FTE. Generally as farm size increases there are labour efficiencies. These may continue to increase with herd sizes up to 1,200 cows.

Labour Requirement

250 500 750 1000
Labour required (FTE)
Owner operator 1.0 1.5 1.5 1.5
Other wages 2.0 4.0 5.5 7.5
Total 3.0 5.5 7.0 9.0
Cows per labour unit 83 91 107 111
Wages cost ($)
Owner operator 50,000 75,000 90,000 105,000
Other wages 60,000 120,000 165,000 225,000
Total 110,000 195,000 255,000 330,000
Average Cost per labour unit ($/FTE) 36,700 35,500 36,400 36,700
Labour Cost per kg milk solids ($/kgMS) 1.25 1.15 1.00 1.00
Source: Davey & Maynard May 2007

Milk Price:

The milk prices used are expected final average prices for 2006-07 (not finalised at the time of this update). Milk prices are currently above the long-term average and are a reflection of current world market prices. Over a long period, the real (adjusted for inflation) milk price in Tasmania has been relatively stable - but there has been considerable year-to-year variation.

Farming systems that have a reasonable stocking rate and typically feed up to one tonne of grain or pellets per cow can generally respond well to annual milk price variations. Farms with a heavy dependence on grain feeding can have more trouble coping when milk prices are low and/or grain prices are high.

The assumed increase in milk price with an increase in herd size is a reflection of incentives based on total production (eg Fonterra). There may also be premiums paid where production increases over time.

Farm Profit

Indicative profit budgets are outlined below for four different farms described above.

Farm profit has been calculated as earnings before interest and tax (EBIT) and as a return on total capital invested.

Depending on the amount of borrowed capital there will be an interest cost to be deducted from the EBIT figure to arrive at a Net Profit estimate for a specific business. Also some operators may choose to pay themselves less than the commercial wages included in the EBIT calculation shown here.

250 Cow Farm

Total Per effective hectare Per cow Per kg milk solids
($'000) ($/ha) ($/cow) ($/kgMS)
Income
Milk sales 372 3,099 1,488 4.25
Stock trading 27 226 108 0.31
Total income 399 3,325 1,596 4.56
Expenses
Shed & cow costs 37 310 149 0.43
Feed costs 97 809 388 1.11
Tractor & plant operating 12 100 48 0.14
Repairs to structures & improvements 15 125 60 0.17
General overheads 15 125 60 0.17
Wages (including owner/manager) 110 907 440 1.26
Capital replacement (depreciation) 13 107 51 0.15
Total expenses 299 2,493 1,196 3.42
Profit
Earnings before interest & tax (EBIT) 100 833 400 1.14
Return on capital (ROC) 4.6%

500 Cow Farm

Total Per effective hectare Per cow Per kg milk solids
($'000) ($/ha) ($/cow) ($/kgMS)
Income
Milk sales 731 3,046 1,462 4.30
Stock trading 54 227 109 0.32
Total income 785 3,273 1,571 4.62
Expenses
Shed & cow costs 74 310 149 0.44
Feed costs 194 809 388 1.14
Tractor & plant operating 17 72 35 0.10
Repairs to structures & improvements 23 94 45 0.13
General overheads 23 94 45 0.13
Wages (including owner/manager) 195 813 390 1.15
Capital replacement (depreciation) 19 79 38 0.11
Total expenses 545 2,270 1,090 3.20
Profit
Earnings before interest & tax (EBIT) 241 1,003 481 1.42
Return on capital (ROC) 5.3%

750 Cow Farm

Total Per effective hectare Per cow Per kg milk solids
($'000) ($/ha) ($/cow) ($/kgMS)
Income
Milk sales 1,093 2,995 1,457 4.35
Stock trading 82 224 109 0.33
Total income 1,175 3,218 1,566 4.68
Expenses
Shed & cow costs 112 306 149 0.44
Feed costs 293 803 391 1.17
Tractor & plant operating 23 62 30 0.09
Repairs to structures & improvements 35 96 47 0.14
General overheads 35 96 47 0.14
Wages (including owner/manager) 255 699 340 1.01
Capital replacement (depreciation) 22 59 29 0.09
Total expenses 774 2,120 1,032 3.08
Profit
Earnings before interest & tax (EBIT) 401 1,098 535 1.60
Return on capital (ROC) 6.3%

1,000 Cow Farm

Total Per effective hectare Per cow Per kg milk solids
($'000) ($/ha) ($/cow) ($/kgMS)
Income
Milk sales 1,442 3,036 1,442 4.37
Stock trading 109 229 109 0.33
Total income 1,551 3,265 1,551 4.70
Expenses
Shed & cow costs 149 313 149 0.45
Feed costs 386 813 386 1.17
Tractor & plant operating 28 58 28 0.08
Repairs to structures & improvements 45 95 45 0.14
General overheads 45 95 45 0.14
Wages (including owner/manager) 330 695 330 1.00
Capital replacement (depreciation) 22 45 22 0.07
Total expenses 1,004 2,114 1,004 3.04
Profit
Earnings before interest & tax (EBIT) 547 1,151 547 1.66
Return on capital (ROC) 6.7%
Source: Davey & Maynard May 2007

Farm Summary

A comparison of the four farms is provided in the table below.

The assessment shows the potential for return on capital to increase with increasing farm size - due mainly to a relative reduction in capital outlay the cost of labour plus a slightly higher milk price.

Farm Financial Performance Summary

No. 250 500 750 1000
Capital investment
Total $ million 2.19 4.52 6.38 8.17
Per cow $ 8,800 9,100 8,600 8,200
Pasture consumed tDM/ha 10.0 9.8 9.3 9.3
Irrigation % 30 30 30 30
Labour requirement
Total units FTE 3.0 5.5 7.0 9.0
Cows per unit cows/FTE 83 91 107 111
Milk price $/kg MS 4.25 4.30 4.35 4.37
Return on capital % 4.6 5.3 6.3 6.7
Source: Davey & Maynard May 2007

The slight increase in capital investment per cow between the 250-cow and the 500-cow farms is mainly associated with a shift in the type of dairy from a herringbone to a rotary. The cost per hectare drops significantly after 500 cows with a similar dairy able to milk up to 1,000 cows.

Overall

Despite the recent escalation in land prices there is still the potential to achieve reasonable returns providing management performance is good.

This page was last updated on Thursday 1 November 2007.

This Tasmanian dairy industry project is supported from the Australian Government under its Regional Partnerships Programme.

ANZ Regional and Rural Banking proudly supports this website and the Tasmanian dairy industry.

Australian Government Department of Transport and Regional Services ANZ Regional and Rural Banking

You are using a browser that does not support the layout display of intoDairy. For more information click here.