STUDIED IN COSTS Ol" PlWDUC~rI GIl TOWN MIT.JK SUPPL1 J?ARIvIS by R~J. GI;LLESPIE Reseapch Report NO.77 May 1977 THE AGRICULTURAL ECONOMICS RESEARCH UNIT Tm, UNIT was established in 1962 at Lincoln College, University of Canterbury. Its major sources of funding have been annual grants from the Department of Scientific and Industrial Research and the College. These grants have been supplemented by others from commercial and other organisations for specific research projects within New Zealand and overseas. The Unit has on hand a programme of research in the fields of agricultural economics and management, including production, marketing and policy, resource economics, and the economics of location and transportation. The results of these research studies are published as Research Reports as projects are completed. In addition. technical papers, discussion papers and reprints of papers published or delivered elsewhere are available on request. For list of previous publications see inside back cover. The Unit and the Department of Agricultural Economics and Marketing and the Department of Farm Management and Rural Valuation maintain a close working relationship in research and associated matters. The combined academic staff of the Departments is around 25. The Unit also sponsors period ic conferences and seminars on appropriate topics, sometimes in conjunction with other organisations. The overall policy of the Unit is set by a Policy Committee consisting of the Director, Deputy Director and appropriate Professors. UNIT POLlCY COMMITTEE : 1977 Professor J. B. Dent, B.Sc., M.Agr.Sc., Ph.D. (Farm Management and Rural Valuation) Professor B. J. Ross. MAgr.Sc. (Agricultural Policy) Dr P. D. Chudleigh, B.Sc., Ph.D. UNIT RESEARCH STAFF: 1977 Director Professor J. B. Dent, B.Sc .. M.Agr.Sc., Ph.D. Deputy Director Dr P. D. Chudleigh. B.Sc., Ph.D. (N.S.W.) Research Fellow in Awicultural Policy J. G. Pryde, O.B.E., M.A. (N.z.), F.N.z.I.M. Senior Research Economist G. W. Kitson, M.Hort.Sc. Research Economists L. E. Davey. B.Agr.Sc. (Hons.), M.Sc. R. J. Gillespie, B.Agr.Sc. (Trinity College) R. G. Moffitt, B.Hort.Sc., N.D.H. Dr G. T. Oborne, B.Agr.Sc., Ph.D. K. B. Woodford, M.Agr.Sc. W. A. N. Brown, M.Agr.Sc .• Ph.D. (Manitoba) i CONTENTS pREFACE 1• iii ABBREVIATIONS USED IN THIS REPORT iv SUMMARY OF THE 1974-75 AND 1975-76 NATIONAL SURVEYS v BACKGROUND SUMMARY 1 1.1 4 4 1.2 1.3 1.4 :.5 2. Page Objectives of the National Farm Survey Climatic Conditions Producer Prices Town Milk Production Data Town Milk Suppliers and Quotas DESCRIPTION OF THE SURVEY The Sample Data Collection and Assembly 5 8 9 11 16 PHYSICAL AND PRODUCTION DATA 3~1 3~~ 3.3 3.4 Physical Characteristics of Farms Ownership and Land Tenure Labour Milk Production 18 21 21 22 4.. FINANCIAL DATA 4.1 4.2 403 4.4 4.5 4 6 0 Introduction Capital Structure Gross Farm Revenue Farm Expenditure Farm Incomes Relative Importance of Principal Revenue and Expenditure Components ACKNOWLEDGEMENTS ApPENDICES A. Producer Associations Included in Survey Survey Definitions and Treatment of Data B. C. Reliability of Survey Estimate$ D. Survey Results by Quota Size E. Survey Results by Herd, Size F. Herd Structure and Herd Testing G. H. I. J. Shed T~es ~nd E~fluent Disposal Systems Supplementary Feed Use , , ' '. Cash Flow Statement Comparison with Survey Results of Previous Years 24 24 28 30 30 42 43 44 45 52 53 59 63 66 68 69· 73 ii LIST OF TABLES Table No .. 1 .. 2 .. Title National Average Town Milk Producer Prices Town Milk Prices for Years Ending 31 August 1975 & 1976 3" 4 .. 5" 6" 7" 8 .. 15 .. 16. 17 .. 18 .. 19" 20. 21 .. 220 23 .. 24" , 25 .. '26" 27" 28" 29" 30. 31" 32" 33 .. 34 .. 350 36 .. 370 38 .. 390 LfOo 41 .. 42" 43 .. Total Town Milk Production Town Milk Suppliers and Daily Quotas 'Quota Holding Companies 1975-76 Geographic Distribution of Sample Distribution of Sample by Quota Size Distribution of Account Balance Dates in Sample Average Area of Town Supply Farms Utilisation of Farm Area Distribution of Diff.erent Types of F,arm Ownership Labour Units per Farm Milk Production Proportion of Total Milk Production Sold as Surplus by Quota and Herd Size Capital Structure - Value of all Assets Capital Structure - Liabilities and Net Worth Gross Revenue Farm Expenditure Depreciation of Farm Assets Net Farm Income Cash Surplus from Farming Net Cash Income by Age Group Net Cash Income by Value of Farm Assets Net Farm Income at Imputed Interest on Net Worth and Total Assets Revenue and Expenditure Components Reliability of Survey Estimates Physical Characteristics by Quota Size Capital Structure by Quota Size Gross Revenue by Quota Size Expenditure by Quota Size Net Income by Quota Size Physical Characteristics by Herd Size Gross Revenue by Herd Size Expenditure by Herd Size Net Cash Income by Herd Size Dairy Stock, Balances Beef and Sheep Stock Balances for all Farms Use of Herd Testing -Shed Types ' Distribution of Type~of Effluent Disposal Supp~ementary Feed Use Summary of Cash Flow 1975-76 Comparison with Survey Results of Previous Years 7 8 9 10 13 14 17 19 20 21 22 23 25 26 27 29 32 35 37 38 39 3~ 41 42 52 53 54 56 57 58 59 60 61 62 64 65 65 66 67 68 71 73 LIST OF FIGURES Figure No .. 1 .. 2" 3., Title Distribution of Milk Suppliers by Quota Size Cash Flow Statement Survey Comparisons Pa,$£. 15 72 74 iii PREFACE This Report is the third in the annual series of cost of production surveys on New Zealand town milk supply farms o The surveys are being undertaken by the Unit on a contract basis for the New Zealand Milk Board and the Town Milk Producers Federation of New Zealand (Incq)o As in the past the major objective of the surveys is to determine the average net farm income being received by town milk producers in New Zealand. Nevertheless the opportunity provided by the surveys has been used to collect additional data so that over a period of time a more comprehensive profile of the industry will be built up~ John Gillespie carried out the field work and analysis for the Report~ Professor Director May 1977 J.B~ Dent iv ABBREVIATIONS USED IN . THI~3 REPORT ~~--~~ ~~-.~'..,...,...,-- I--"~:-:-G~~-~~>""~~:::-):~:~-prod. ha ::: productive hectares 1 - litres L U G 0 - ::: million milk produced milk prodo expso I,abour Units := expenses equipment equip" Hilk Prod'ucer N.A. ::: Association == Not Available . v .SUMMARY Of ':£.~I~ J 27}-f-75 AND 19.'Z2.-.7.~ NATIONAL SURVEY RESULTS I /" 1 ,:1. Characteristic 1974-75 Total TO\m Milk Producers (No. ) 1 ,69:3 Farms in Survey (No. ) Total Farm Area (ha/farm) Productive Farm Area (ha/farm) Dairy Productive Farm Area (ha/farm) Daily Quota (l/f8.rm) Herd Size ( cavJs/farm) Labour (L. U./fo.l.'m) Milk Production (l/farm) 90 82. LI· 73.2 71".7 728 102 1.96 369,611 LI' ,i-f85 5,053 (l/ha) (l/prad.haJ (l/dairy prod.ha) (l/L. U.) (l/co\rJ) 1 Total Value of Assets ($/farm) Gross Revenue ($/farm) Total Expenditure ($/farm) Net Income ($/farm) Gross Revenue (cents/I) Total Expenditure (cents/I) (cents/I) _ Net Income \..1 1975~76 /1,709 90 86 o~5 77$7 7502 '726 '105 2~O2 385,346 Lf,1.f66 I.t , 959 1+,945 5,124 188,577 190,759 3,659 3~611 203,724 38,328 24,696 13,632 10.370 6.682 3~688 223~081 38,:513 27~1'70 11,31.+3 9.995 7.051 2.S4 Ll· _ _ w.__·· _ _ _ _ _·.,.·-_ _.,.,......,. __• _ _ _ _ _ _· . _ SUMHARY The information presented in this Report has been prepared primarily for the NoZ. Milk Board and the of Town Milk Producers of N.Z. (Inc.)" Fede~ation The Report forms a continuing set of statistics on the costs and incomes of town supply producers in New Zealando The 1975-76 survey results are briefly summarised as follows: * The average size of the farms surveyed (including was 86~26 ha 9 3.85 ha more than in 1974-75~ run-~ff areas) Run-offs were used by 46 percent of the farmers in the sample of 90 compared with 38 percent in the previous year. The average productive area used for dairying remained similar to the 1974-75 survey (75.2 ha compared to 74.7 ha)o * The distribution of ownership and land tenure types was similar to those reported in the 1974-75 Report, except that the proportion of trust farms increased from 303 percent to 607 percent, while individually owned farms declined by 3.4 percent. All farms in the survey were operated by at least one of the owners~ shareholders or trustees. * The average number of milking cows per farm increased from 102 03 to 10503 cows~ while the total dairy herd numbers remained at an average of 160 head. Herd sizes ranged from 33 to 256 coWSs Non-dairy stock numbers increased by 11 percent, with most of the increase occuring in the South Island. * Total milk production per farm increased by 403 percent; North Island farms showed a 3.9 percent increase, while South Island farms showed a 5.1 percent increase. * The proportion of milk sold at town milk prices declined from 8001 to 76 05 percent of total milk production. Both North and South Island farms sold a smaller proportion (3.6%) of milk at town milk prices than in the previous survey year. * Milk production per cow and per productive dairying area increased marginally ItJ'hile production per total hE). declined by half of one per"cent * 0 The total amount of labour engaged on survey farms increased by 205 percento family labouro More family labour irJaS engaged in lieu of non-, Milk output per unit of labour engaged increased by approximately one percento Average daily quota per farm remained constant. of farms held the same quota as the previous year and very few had significant increases. Daily quotas on the surveyed farms ranged from 226 litres to 1,964 litres. * The average net price received per litre of all milk produced was 809052 cents compared with 9.4959 cents in 1974-75, a 606 percent decline" * Milk sales accounted for 89 percent of gross revenue, a two percent declineo * Increases in Total farm expenditure increased by 10 percento overhead expenses accounted for most of this increaseo * Net depreciation per farm increased by nearly one third , mainly as a result of increased special allowances on new plant, equipment and vehicles. * The average net farm income for all farms for the Survey year was $11,3430 1975~,?6 The North Island income w~s $12,080 1 and South Island was $9,8000 On average, net farm incomes declined by 20 percent from the 1974=75 Surveyo The comparative figures for that year were $13,632, $14,483 and $11,837" The results show that there was little change in income between the two rel~tivity Islands" * Net farm income on a cents per litre of milk produced basis declined from 3069 cents to 2094 centss a 25 percent declineo * Livestock trading profit increased from $1,708 per farm to $2,266; this reflected the improved market prices for livestocko -3- * The average value of farm assets was $223,081 which an increase of 10 percent over the 1974-75 survey_ repre8ellte~ Most of this increase was due to an increase in land values. * Total liabilities per farm a 2007 percent increase~ were$51.~21 LI compared to $1+2, ~·48, Farmers refinancing during the year had to borro\oJ at considerably higher interest rateso * Net Worth on all farms increased by 8.7 percent from the previous survey. South Island farms had no increase in Net Worth, whilst North Island farms increased by 11.3 percent. * A Cash Flow analysis shows that average repayments" borr~wing exceeded The cash surplus from the year1s trading on 75 percent of surveyed farms was approximately $1,000. * The average cost of all new equipment and vehicles purchased during the survey year was $3.639 per farm. * The amount of money spent on farm development work was $876 compared with $1,116 in 1974-75, a 27 percent decline. * Farms in the 1,000 - 1,200 litre quota group showed the highest returns on a per litre of milk produced basiSe * The rate of return on farm capital was 3.97 percent for all farms~ * The Capital Turnover Percentage was 1704 percent for all farms o * The labour and management residual was $'1 ~057 for all farml30 No attempt has been made in this Report to draw any concl usions on the differences in pr'ofi tability bet1tJeen North and South Island farms or whether an increase in t01tJil milk price is justifiable" The analyses have been carried out primarily to meet the basic objective of the survey, namely the determination of an average net farm income for New Zealand. ... 4- 1. BACKGROUND Object~ves o~ 1.1 the National Farm Surve~ As in previous years, the principal objective of the 1975-76 survey was to ascertain the average net farm income received by town milk producers in New Zealand. Information produced by the survey is used to assist decisions concerning applications for price increases from specific producer groups. The national average cost and return levels are used as benchmarks with which costs and return figures derived from smaller regional surveys can be compared. The survey data obtained also provide a continuing set of statistics on the economic position of town supply dairy farms. The availability of such information is of value to the individual farmer, regioJ:lal policy 1.2 advisors~ and Government makers~ Climatic Conditions In general, rainfall experienced in the North Island during 1975 was close to normal, while the South Island experienced five to ten percent more rainfall than normale Marlborough and North Canterbury received rainfall of 20 percent above normalo Temperatures throughout the country were a little higher than the 30 year average. by 100 - 150 hours. worst affecterL Sunshine hours were mainly below normal The Dunedin - Balclutha - Invercargill area was Dunedin had part:i:culatlylot..r sunshine hours$ Northland and Marlborough had appreciably more sunshine than normal c There vlaS an exceptionally high frequency of winds throughout the country during the 1975 winter. on 1 Augu~t A major wind storm caused considerable damage to many Canterbury farms o Winter rainfall was well above normal on the West Coast, Otago and Southland and also in the Western districts of the North Island .. Such inclement weather made 'feeding-out' very unpleasant in these areas. The weather in November and December vIas C,ooler and drier than normal over the greater part of the country.. Some irrigation was necessary in Canterbury, Wairarapa and parts of Otago during these months, but considerably less than in the previous few yearsa -,7'· January 1976 was unusually cloudy and wet in the North Island and the northern part of the South Island. Pastures were greener than usual, which made it a good month for milk productione By contrast, rainfall was lower than normal over Central Otago and North West Southland. February 1976 was the coldest February for the last 39 years, with three spells of particularly wintry weather. The cold temperatures retarded pasture growth in many areas. Apart from the lower part of the South Island which experienced drought in the autumn, weather conditions over the early part of the year allovJed most farmers to enter the 1976 winter with adequate reserves of stored feed. The heavier rainfall and slightly warmer conditions experienced in many areas enabled the majority of town milk farmers to produce more milk from grass than in the previous year. Producer Prices Changes in the town milk producer price have continued to be linked with changes in the average manufacturing price for whole milk for all major uses. An increase (or decrease) in price of one cent per kilogram of milkfat results in an increase (or decrease) of 0.06 cents per litre in the town milk producer price. Town Supply milk prices are established on the first day of September each year for the ensuing 12 month period. The prices are linked to manufac·turing prices which were established in June 0 The national average advance prices for the year commencing on September 1975 were fixed at 806889 cents per litre for finest grade, 803219 cents per litre for first grade, and 7.5899 cents per litre for second gradeo After a number of price adjustments during the 1975-76 N.Z, Milk Board year, the final national prices per litre for the three glades of town milk were 1000371, cent$ for finest, 9.6701 cents fOJ;:J;irst, and 8.9381 cents for second. payments and bonuses. These final prices include all supplementary Table I gives a summary of the national average town milk producer prices for finest grade milk over the past three N.Z. M~lk Board financial years. 'l'ABLE Source: New Zealand l1ill~ 'I, Board 23 rd Annual Report p 1976 Most producer companies are actually paid at standard seasonal prices. These prices average back to the national average prices referred to in Table 1. Sorne producer companies elect to vary their milk prices throughout the year to compensate for climatic conditions, or as a means of enoouraging higher production in the more difficult production months. Where within year variations of prices arB utilised, the entire payout must average back to the national average price. As in past years special producer prices, over and above the national average price. have been paid in certain districts with particular production problems. A proportion of these allowances is reviewed each year. 'rable 2 summarises the natienal, seasonal and district town milk prices for the year ended 31st August~ v 1976" ~rABI.E 2 Town Milk Pro.d.E2~~.£L,f2LI!~,§~....!gll8:..sj;, ,1"~~.1276 PART 10 NATIONAL AND SEA.SONAL PHICKS i-~---~------q-<-,~-~--~w~~--~~-'1 I I Seasonal Prices I---·----~-~~- Grade of IvIilk 'y deard en e 3"1 Augu,st I I, I National mown ..L Milk "JO '''',''''. '''8 ~,~~_ Spring & Summer (Sept s to l' :n -1) ca,)w::L.c. ~ ~." Autumn Winter \'~"b t , ,(M ,~: e e O , ay t" 0 April August ", lnc.~ ;' 'J') T" e!l ~ e!l e!l , .• I) :Lnc ~ I r-j"-!-i-n-e-s-t----~~-i'-"'"-1-9-7-5---9~G""1"-7";;;;9:...7----7.,,.;;,..~--;~L:23-: 10153 I I 1976 9.9471 8.2276 9.9276 1975 8~81;~? '7~326 9.0561Os}86 !1976 9,,5801 7.8606 9,,560612 .. 1106 i Second 8,,0807 6,,59 1+ 8.32 Lf First ** I 19'75 ___ ~~~~~'::: L-~~~_a::~~ PART 2.. 8_) s_ _ 12.4776 10 054 0 ~8_.8_2~S_6_1~·!.,,:?8"~. ~l _ _ _ ... ADDITIONAL, I,OCAL prnCES:~"U"~~1'"~"""'~-=--~! Cents per litre over six t " t autumn and winter months " D::Ls,r::LC _ _ _ _ _ _,_ _ _ _ _~~_._19,~1976 I I ..-J i (a) All South Island (b) Tokoroa and Mangakino Rotorua 0,7'.35 0 ,550 0.735 0,,550 0 660 0 .. 660 Gisborne 0~367 00367 Hawke!s Bay 0.367 0.367 Ruapehu 0.735 o.'! 85 0.·735 Christchurch 0.367* 0~367* Dunedin OQl 0~250* v.lellington 30~mile area 0 0 0.2.50* Central Otago 0,7:35" 1 • '100* 0.735* 10100* .southland 0,; '73.5* 007.35* North Otago Source: Note: I o ~ 18~7 Oa Balclutha ' N.Z. Milk Board 22nd & 23rd Annual Reports, 1975 & 1976. The above national and seasonal prices include the interim final payment, a smal~. final payment has yet to be determined. **Final adjustment: The final seasonal prices for first grade milk are 7 9506 e/l for spring and summer, 9.6506 ell for autumn and 12.2006 ell for winter. 1~4 Town Milk Production Data .....- ~~ Total town milk production in the year ending increased by eight percent, over' tho p:l:'0viou,s Year", 31 August ~976 More favourable climatic ccndi tions during the year helped to bring this about 0 Table 3 shows the total p:'coduction and ,sale of milk passing through tJ:1e National Hilk Scheme for the years ending 31 August '19'1.5 and 3'1 August 19760 TATfCE 3 !£.t:Jll.~~ym~igu r2.<1uc t =h.~B, I I I I ILZ e 1',1:ilk Board 2:3rd Annual Report Source: Table 3 shows that: the:re '\lYaB a three percent drop in the proportion of milk sold at town milk prices from the 1974-75 to the 19'75,-76 years& Total .1Jilk sales for the year than for the previous year~ \'II€-re1 ~ 9 Ll percent lower but sales from '1 February to 31 August ~ 1976 were 5.46 percent below the sales for the corresponding months of the previous year", 'Fha fact. that higher re1:l3.il prices for milk were introduced on ': Febr'uary'19'76 may account for some of this decreaseo There was an overall increase of quota (N.Q.). 3054 percent in nominated Most producer companies had small increases in their nominated quota from the previous year. The only companies with a smaller N, Q~ than the hTarkworth PX'6VJ.0l.1S year "Yere Go~op Milk Producers Ltd. and the Te Kuiti Milk Producers Co-op Ltdm Total milk production in t;1:1e Du,n'3din> Balclutha and Gore districts declined by approximately n:l.. ne percent overall from the previous year. All other' dLstri(d:;s with the except;ion of Foxton and Gray increased milk prodl.lc:tiono Dargaville~ -9- There were 1,704 direct town milk quota holders during the 1975-76 Milk Board year compared with 1.693 for the previous year. In the previous two national cost surveys eight Dairy Since 1 September 19751 there have only Companies have held quotasD been five companies holding quotas and these five companies have held almost the same total quota as the eight companies in the previous year~ A summary of the number of quota holders over the past three years is given in Table 4e Table 5 gives details of quota holding companies in 1975-76~ TABLE 4 T01t!U A Hil]~~uEl?l,i,eors and Da il;X 7 ---------'-'-·~i'->------------------- I Year ending I 31 August I 'rype of Quota Holders 1974 Total N.Z. Suppliers j 1975 1976 Dairy Companies Total N.Q. (1) 1~225s299 119 08 9 jDirect Quota Holders 1~214~210 : Total N,Z0 Suppliers 11254~050 II Dairy Companies Direct Quota Holders Total N.Z. Suppliers Dairy Companies Direct Quota Holders Source: 51,691 1,202,359 1,298,528 51,376 1,247,152 N.Z. Milk Board ~uot8;s -10- TABLE 5 guota Holding Companies 1975-76 Name of Company Quota held (1) East Tamaki East Tamaki Bruntwood 15,216 1,103 8,110 Levin I Henley 23,333 3,614 I Total 51,376 I Supply District No .. of subquota holders Auckland Franklin 63 6 Hamilton vlellington Dunedin 9 73 12 I Proportion of Total Nominated Quota: Total Proportion of Total no .. of Suppliers: 30956% ! Source: N.Z. Milk Board 163 9.538% -11- 2e DJ~SCRIPTION 2.1 The sample OF THE SURVEY The sampling unit in the survey was the farm. and the main sources of data were the farmer and the annual set of farm accounts@ For a farm to qualify for inclusion in the sample, the following set of criteria had to be satisfied: (i) The farm supplied a producer association that had a nominated quota (N.Q.) of more than 16,000 lit res daily~ I 0 0 ,ll ) The farm itself had a daily quota of more than 200 litresG (iii) The farm received at least 75 percent of gross revenue from town milk sales. (iv) The farm engaged no sharemilker. (v) The farmer had been producing town milk on a particular farm over ~he entire survey period. (vi) Ownership of the farm vIaS could be treated as owner uncomplicated and the farm operated~ (vii) The farmer agreed to participate in the survey and provide the necessary data. It should be noted that criteria (iii) excluded most of the larger pedigree breeders with town milk quotas, and farms with other major enterprises in addition to town milk productions Provided farms satisfied these eligibility criteria, farms randomly selected for the 1974-75 survey were included in the 1975-76 sample. Eighty two percent of North Island producers and 66 percent of South Island producers who participated in tte 1974-15 survey were included in the 1975~76 sample. -12- New participants. in the survey were selected randomly from the New Zealand Milk Board's quota records. Representatives of the New Zealand Milk Board and the Producer Companies contacted all new farmers selected and determined whether they were eligible to be included in the sample. The sample was stratified both by producer association and by quota size. Table 6 shows that the number of survey farms selected from each producer association is in proportion to the total number of suppliers to each association g Table 7 shows the distribution of the sample by quota group in the two islands. Figure 1 compares the percentage distribution of producers by quota group in the sample with the national population. TABLE 6 Name of ~roduccr Association in 0urvc;y* Nn, of Suppliers Proportion P ropor t'lon for of ~! Quota ** y ear l~ndine Population 31 Gt AUCl1st 1<)7G _ < ~ ,,' . . . . ~ cl • • • • • • • • ' ' . '.- •• ~.,.,.~ •• " . " ....... _ ...... ~ ....... ,.~, •••• _ '". , •• " . " ';JhoDcarei Shore, ) Auckland Co-op) . ) NcZ,o Co-op ) !~orth Thames Valley Hamilton \'10 Bay of Plenty B. Bay of Plenty Botorua Tokoroa Gisborne .Hawkes Bay Manawatu Waira.rapa lv/ellington ~ 36 146 216 2.4 9.6 1Lf 02 32 50 35 19 36 25 31 80 2" 1 3.3 2.3 ! ('I ~ - ~ ._~ __. ___ . __. . . . _.. . . . _. _. . . . . . . ~ ~_. ~- -...~ 1 .1 1 (28.52 2.2 10.0 14.5 2 9 13 2 1.40 13.23 2.2 5.6 3.3 1 .1 1 .1 1 .1 1 .1 4.5 2.2 3.3 4.4 1.2 8.9 1 8 ( ( ( 1. 71 6.05 2.29 1.39 2.12 1.76 2.03 4.93 2.26 1 .61 2. Lf 1.6 2.0 5.3 2.2 2.1 5.2 1.2 11.2 _~ 1 .9 Lt 1 •.3 -- ('.1 . ·_. . . _. . . . ,-. ......' ..........."...".'"..".,......... ,......." ' . . . __. ____ 1.2 32 79 17 170 Wanganui .r~ 18 3~ New Plymouth ...... ' Propn of farms No. of from each Farms in Association as Sur·vey ~~ of total fnrms in cample 3.9 Lt -- - 5 3 1 1 1 1 4 2 3 Lf 1,056 69.6 75.18 67.8 61 Lf1 2.26 145 45 2.7 9.6 3.0 3.3 1).4 3.3 3 12 3 Y+ 2.2 Southland 7.8 5.1 2.2 5.6 4.4 2 119 78 2.15 4.54 3.70 5 4 South leland 462 30.4 24 .. 82 32.2 29 1,518 100.0 100.0 90 North Island Nelson Oanterbury D.F. ~ Metropolitan Milk ( (12.17 : bouth Canterbury Dunedin New Zealand 100.0 *The namee of producer aesociations have been abbreviated here; to Appendix A for full nlltnets • ** Because of criteria (i) (see page 11) refer I the population has been reduced to 1,518 town milk suppliers. The rem&ining 191 ~uppliers supply Producer Companies with less then 16,000 litre N.Q. -·14TABLE 7 .J?j.stributi,on of Sample by Quota Size New Quota Size (litres) 200 ~ealand. No .. of farms % North Island South Island No .. of farms ,...... No" of f arms % of Jo I II J I 400 14 15 .. 6 8 13",1 6 401 - 600 601 = 800 22 24 .. 4 20 .. 71 , 21~3 9 31",0 23 25 .. 6 13 16 26,,2 7 24,,1 801 -1000 15 6 16.6 12 4 3 2 10,,4 6.7 19,,7 6,,5 5.6 2 .. 2 3 4,,9 2 1401 -1600 5 2 2 3,,3 0 6 .. 9 0 1601 -1800 1 1.1 107 0 0 over 1800 2 2 .. 2 1 2 3",3 0 0 90 100 .. 0 = 1001 -1200 1201 -1400 Total 61 100 .. 0 29 6.,9 10000 I FlGUR[:; 1 Proportion of Hulk sUPf:J~iers (%) 30 SurvO~l S,3F1L)le:; 20 10 o 200 to 4uo 400 to Goo r:oo to 800 to QOO 1000 1000 1200 1 i,C)(1 to to to 1200 14uo 1 (,On r>:)t- (1:i. t·~::- '::< 1 (00 to over 180C 1 (,Cie) -16If a farm selected for the survey did not meet all criteria at the time of the field interview, a randomly selected farm in the same quota group was substituted. sample of 90 farms, 100 farmers were cont~cted back~up To obtain the final by the field officero The main reasons for farms being dropped from the sample at the field interview stage were:(i) The producer had changed his mind regarding participation in the surveyor was unavailable for interview .. (ii) The farm had not been producing town milk for the entire 12 month period. 202 Data Collection and Assembl~ Field work commenced in JanuarY'1977 and was completed by March 1977 .. To maintain uniformity and 'conti,riui ty of the survey'i the manual of procedures as introduced by,~he N~w Zealand Milk Board , and the Town Milk Producers' ' Federa.ti6n~of . followed" New Zealand (Inc,,) was " .. Appendix B gives details of,defini.tions, procedures and imputed values used .. A set o;f farm wo:tk:l.:n$'~.ccounts for the 1975-76 financial year was obtained from the farmer or his accountanta Milk production records for the farms surveyed were compiled from records of producer associations.. Accounts of farms employing managers were adjusted to an owner-operated basis" 'Likewise 9 partnerships and family companies were treated as owner operated farms by assuming one of the partners (members) as owner9 and the other(s) as employee(s)~ provided they were engaged in farm work~ All financial and production data collected referred to the farm's financial year" Table 8 shows the distribution of farm account balance dates among the surveyed farms. It can be seen that two thirds of all balance dates were March 31st 19760 TABI. .E 8 ]'inancial rClst!lts for 1;he survey farms \V'ere dex<i \,fed largely from the farm accounts. Most of the farm accounts collected in the sur'Vey showed suffic:Lent breakdovJ1l of f,rxpenses 1 J:"'3VenU.es and o'(;hEir financial da:1:;aa In cases \1hercthere \vas insufficierJ:G oetai19 it; was necessary to ask the fa:cmer for c:lr;:J,rificatioYJ." details or confirmation 'tIfe:ee Bought f:com the instances~ In some further aGcou~tJ.tant" Where possible ~ data we:r'e transferred directly from i;he farm ax::c:ounts to the relevant income and expenditure ca:c€;gorie s o:n, the aS1:lembly form" Trade discounts~ Bubs:Lc1ies, and al1,',)1. .)'al:1.l:~eB for personal use "Jere deducted from the ep:px'op:ciate expen,se i tern 'befor"", en,t:ry", Development expendi t"l.;(X'e 'vrcU'l isola.ted. and deducd::ed from. the relevant expense items 1iJhere appropriate" ven in Appendix Bu ,['his is a statistl,cal p;3.ckage of' Gom::;mter progx'ammes developed at Stanford Un:t.versity and snp.'por'i:ed by Social Sc:tene,e D8.'!:a ,service of the Institute of Governme:r:d: Affai:cs ';l.t the University of Califo:rni.a~ Davis, UcS.A" -183.. 301 PHYSICAL, AND PRODUCTION DATA Physical Characteristics of Farms Table 9 shows both the average total farm area and the average productive area of town supply farms ~ncluding run-off units. farm area is defined as the total farm area less waste areas. Productive A fuller definition of productive area is given in Appendix B. The average size of the farm plus run-off was 86.28 ha, an increase of 3cr87 ha or 4.7 percent compared with the 197~-75 survey. North Island farms were 1" 66 hOI. smaller \.;hile South Island farms 'were 15.72 ha larger. Farm sizes ranged from 23 .. 1 ha to 31469 ha in the North Island and 27 .. 1 he. to 4·66 .. 5 he. in the South Island, with respective standard errors of 6 .. 27 and 18.25 .. Table 9 also shmvs an estimate of the average total productive area used for milk production. To arrive at this estimate it was necessary to subtract an estimate of the productive area of the farm that was not used for dairying. to 5.93 ha in 197:::~?6; This area increased from 4~60 ha in 197 4=75 North Island decreased ,,!hile South Island increased. significantly .. Thirty two percent of the surveyed farms 'grazed out' stock on other neighbouring farms during the survey year.. The grazing out area during the year was converted to an annual basis depending on the number of months of grazing" Some farmers rely very heavily on off-farm grazing during 'pinch' periods of feedingo -19TABLE 9 --------_._i (:.aJ ·1 86.28 81.69 95.941 77.70 7~::~ ~~:~~ I t~er::J.a:nd Unproductive area Productive area ! Estimated non-dairying South! Island I (ha) I I I area :::: 1::::1 1. ,1 . Estimated 'grazing out' I area ! Estimated productive area* utilised :for i milk production I North Islano. (ha) ,:0W Average total area ., I\ I,! 75.19 78.47 68,,29 1 I L---.-____....._________--____-~------------------------------~I *hereinafter abbreviated to dairy productive hectares$ 3~1.2 Run-off Units Forty six percent of the surveyed farms included run-off units. Half of the North Island farms had run-off units while in the South Island the proportion was 30 percent. These units were primarily used for grazing young dairy stock or some sheep and beef cattle and were 8i tuated from 5 - 30 kilometres a\'lay from the home farm a The average area of a run-off unit in the North Island was 36,,6 ha while in the South Island it \nfas 65. Lt1 hao E:l.ght of the nine South Island farms with run-offs had an average run-off area of 21.35 ha whilst one farm had a run-off area of 41708 ha (principally used for sheep and beef grazing). -20 .... Table 10 gives a brief slunmaryo,f.land U'se on the 90 surveyed farr.1S .. Utilisation of Farm Area u._ _ _. . . . . . . . . . . . . . .- - . ,...... _ _ ~ • 70 Crol~s Forage 5 Sheep and beef cattle Fa.sture Gash crops r C' 76 Dairy pas'!;u:,t"e I • Unl1J:'odud;j.ve lfUl.d ". 9 j II 9 0 . '10 0 " 7 .. ' 1 , ' . 15·· 1 .. 1~1 --~.--.--- !.~ ~~~'--~~.~- Total" I ____ ,--... . _ _ ,.. . . 1....-. I .____ ( -_ -.l.I F'avoul'able climatie conditions for dairying throughout the country during 1975 ..q6 enabled most farmers to reduce the use of irrigation compa.red vJith. the previous year. Irrigation was principally used in the early ,summer and autumn perio.ds. Fifty two percent (15) of the surveyed South Island farms (principally ill. Canterbury) used irrigation during the survey year with an average total oper~ting time of 667 hours per farm. The 197 1+-75 survey sb.Q'\~ed that. 59 percent of the farms used irrigation 1 1>li th an average operating time of '1,070 hours per farm. Six percent (1~) of the North Island farms (South Auckland and vlairarapa) used irrigation during the year \oJith an average total operating time of 688 hours per farm* All farms with irrigation used some form of mechanical irrigat.ion equipment; manual shift irrigators predominated~ expendit.ure associated v.J::i.th irrigation is given in Table 19 .. The -21 ... Table 11 Sh01tlS the distribution of different types of farm ownership" Sole owner operators predomine.ted in the South I61and 9 1tJhereas almost 60 percent of farms in the North Island were owned by partnerships or other types of multiple ownerships@ 1975~76 of ownership types in the The distribution sample is similar to the previous survey except that the South Island sample had a larger proportion of family companies and trusts and a smaller proportion of indi vidue.l owners., TABLE 11 ~~ Different Types of FE.;.rm Ownex,sh,i.J2, Type of Farm O\V'Uership Individual owner """'""! New Zealand North Island South Island C% farms) 06 farms) (~6 farms) l!. Ii 50,,0 Partnership:(i) (iii) husband-wife 20,,0. father-sones) 2,,2 24",6 1 .. 6 other fe~ily 181 1,,6 18,,9 21 ,,Lr Family company 0",0 1~<,8! ~!_;_~_:_:_:_e______________~!~___~_:_~________~_:_.~______~ . ! Total 1. I 100,,0 100 .. 0 100",0 The distribution of land tenure on the surveyed farms was similar to the previous two surveys.. Eight-eight percent of the total surveyed land area was held by freehold land title" Land rented from other farmers accounted for 11 percent of the area with the remaining one percent held under Crown and Maori leases" Table 12 shovls the average number of labour units engaged on the surveyed farms in 1975-76" Proportions of casual and permanent labour and family and nOrI·-family labour are also given in ~lable 12~ The total number of labour units engaged on';>e suryeyed farms was marginally up on the 1974":'75 survey.. Family labo;:.r units increased by six percent while 110n family labour units declined by four percents -22All people that were involved in farm work (excluding children under 12 years) were taken into account in assessing the number of labour units engaged on each farm. A labour unit is fully defined in Appendix B. TABLE 12 Labou,r .Uni ts Eer;, Farm ~--. Hew North Island South Island 0 .. 98 0 .. 40 .£.:j0 0 .. 97 0,,40 0,,06 0099 0,,41 0,,19 '1" 1+3 Permanent non-family 1048 0.1.}7 Casual 0 .. Q1 0 .. 48 Oao8 1 .. 59 0 .. 43 0,,03 O~54 0 .. ,56 0 .. 46 2 .. 02 1 .. 99 2",05 93 72 89 f Type of Labour Zealand Farmer Permanent family Casual family Total family labour units non~family units Ir·-··Total non-family labour ----..-Total I,abour Units ~. I I I J Proportion of permanent labour (96) Proportion of family labour (?~) I I 1 92 73 ~l , 78 The distribution of labour units for each of the quota and herd grohps io given in Tables 26 and 31 respectively (Appendices D and E) .. 3 .. 4 Milk Production Milk production relates to e13.ch supplier's income year.. Details of milk production on the surveyed farms are given in Table 13" Table '14 gives the proportion of milk sold as surplus to factories by quota and by herd size. less than in 1974-75.. Daily quotas per farm averaged 2 litres The average quantity of milk sold at town milk prices on North Islafld farms was one percent less than in 1974 -75 ~ ';Jhile ill the South Island it was one percent more. The proportion of total milk sold at town milk prices declined by 3c6 percent~ TABLE '13 111:1)1:; pro?;.~ ... r--------'~~-~.---' I ! ~ ; South Island ~~--,'-~'.......f-"'-=--'---"""""---'----i . Daily quota I I North Island ITe'tl Unit Milk Production I --.--~~- (l/farm) '726 77'1 632 Milk production sold for town supply (l/farm) 294~792 313,871 25h,660 Milk production sold for factory supply (l/farrrd 90\)5,54 92~;:~8'7 86~90'7 (l/farm) :38,5 '13 l f6 o6\) 158 341~567 3') 474 4,222 4, 972 3 1 560 Total milk production i Proportion of total production Bold for factory SUP1Jly 2.3,,:> Proportion of total production sold for town supply ,?6G5 I,: :;::~~~~~:::I:::· 1 105,,3 3 9 660 l/total ha ~,~ ~~~:~:;h:rOd.ha 4]959 ! ~- ... ~ 4~ 191 '190.17652C41100 l/farm/day -- 1+66 5,002 l/labonJ:" unit \1 ~ I ! 1 ,0.~)6 UOOK'O' _ _~_~~~~~ 00) 1 ~ 113 :_'" 166$618 ! 936! ______ J,' ,_~"'""'"' f'l,:l,;tk ~dtiq,n...,:S.21· d as f.El::E1:~2 t a ..pnsLJIe£..<l,. Si z c: ~i'£EL£i ~2ie~"o> I _4~~~~'_~~_-" Quota Size I I' No o of Suppliers Proportion of ! total milk ! Herd production sold! Size as surplus I ( 9 6 ) ! (No" C01rlfS) No. of Suppliers Proportion of I total mi.lk production sold as surplus (Ii tres) C%) 1~--~--~~~>~-------------i I 200~ 400 I 401- 600 601:': 800 801~1000 i 100'1-'1200 I 120'J~11+00 II j 1401~1600 1601-1800 over 1800 " Lf 2;::> 23 15 6 5 2 1 2 29" 9 3"1" 4 22~5 '18,,2 18",7 19oc~ 2203 15.8 11,,7 ! 30,,, 39 lrO~ 59 60"," 79 i 80~ 99 I 100=''119 I 120-1'-f9 150-'199 200-249 I 250-299 ! I i -----------"~"- - " - - 1 , - , Nevi Zealand 90 l......_ _ _ _ _ _~_ _ " _ _ -j,,,,: 27 r.:: t ! Nit.> ~--....J_.: ~VJ 1 '10,,6 -1 ') 25~5 t '- 20 18 12 11 12 26 8 2 12 .. 4 12 .. 4 23 6 26,,5 22,,6 25&'9 9 0 II -------------,---------i Z .Jea.1 an 1./,;:, 00 ;' 23 .. 5 i i .. ,t; -24,- 4" FINANCIAl, DATA 4.1 Introduction Most information contained in this section is presented in the form of tables in which averages 2,r6 given on a per farm, per cow, per total hectare and on a per lJ"tre of total milk produced basis .. This survey report differs from the 1974-75 report in that the financial results are presented per total hectare rather than per estimated dairy productive hectareo Relative standard errors of selected variables are given in Appendix Due to the small sample C~ involved~ the reader should be careful when comparing ref::mlts behreen NCJrth and South Islands .. Analyses of financial data by quota and herd size is given in .~>.ppendices D and E respectively" Cash flow analyses on North and South Island farms are presented in 1'<PPEmdix 10 Survey results of previous years are given in Appendix J. 4",2 ~pi t.a}~. Struc:Eiure The procedure,s adopted ill assessing the capital value of assets and liabilities a.rc similar to :previous surveys and are presented in Appendix BG Tables 1,5 and assets and liabilities and net; worth" 16 61 va the value of farm The average value of all farm assets was $228,029 per farm which represented an increase of approximately 10 percent over the 197 1+-75 survey.. values contributed to most of this increase.. The increase in land Although the book value of all farm buildings increa.sed marginally (three percent) from the previous year~ the costs of erecting ne'w farm buildings during the year increased substantially" Host of the new buildings erected during the year were in the form of additional accommodation and hayshedse Addi tio:n.s to milking sheds were re109.1;i vely minor" 'fhe book valu.e of plant and equipment increased from $4,611 to $4~980~ all eight pe:rcont rise indicat:ing that farmers were purchasing new assetsa from The book value of all farm ','cc"icles increased $4,379 to $5,482 which is a 25 percent increase. The average value of all plant and vehicles purchased per farm during the survey yea:t' 1IlaS $3 9 6390 1975-76 New tractors and cars accounted for the greater proportion of this amount .. -25There was a small increase in livestock values, mainly due to an increase in sheep and beef cattle standard values and a small increase in overall numbersc The average value of money invested in company shares (Dairy and Agricultural company shares) increased by about 47 percent while the amount of worki.ng capital increased by about nine percente Total liabilities showed a 20.7 percent increase from the previous year; liabilities on South Island farms increased by 21,,5 percent and on North Island f8,rms by 20,,2 percent.. farms caused much of the increase.. Refinancing of Net worth on South Island farms remained the same while in the North Island net ,..,orth increased by 11,,3 percent. Equity in all farms increased by 8.7 percent~ TABLE 15 Capital Structure - Value of all Assets, North Island !iew Zealand Per farm Per / total ha $ ., $ ASSETS Per cow $ 1975~76 Per litreJ milk prod Per farm Per cow South Island Per Per litre total ha milk prod. $ - cents Per farm Per cow Per total hac $ $ $ Per litre milk prod. $ $ 184,974 1,582 2,264 45.54 155,441 1,923 1,620 45,,51 903 8 11 0.22 820 10 0.24 0.65 centF3 cents 175,458 1,666 2,034 876 8 10 45e53 0.23 Farmer's House (~) 2,412 23 28 0.63 2,508 21 31 0.62 2,208 27 9 23 Other Farm Houses 4,654 44 54 1.21 " ,416 38 54 1,,09 5,154 64 54 1.51 Farm Buildings 63 47 76 5,52..:5 4,617 67 108 5.743 71 2.57 1,,68 5,482 52 64 1.43 4,879 57 60 91 60 Farm vehicles 39 42 1.36 1.14 8,762 58 1.70 1.29 47 Plant & Equipment 6,567 4,980 1.20 6,751 84 70 1097 Dairy stock 18.324 174 212 4.75 20,288 174 248 5.00 14,194 176 148 4.16 Other Stock 1,130 11 13 0.29 485 4 6 0.12 2,488 31 26 0.73 Company Shares 1,179 11 14 0.31 1,170 10 14 0.29 1,199 15 12 0.35 Working Capital 2,019 19 23 0.52 2,088 18 26 0 0 51 1,875 23 20 0.55 Total farm 1\ssets' 1223,081 29118 2,586 57.89 1,9 8 3 231,85: ~----------------+-------------------------------+---.---=Sundry Debtors 2,528 24 29 0.65 2~834 24 29 8 38 57 e 09 204,635 2,532 2,133 59.92 35 0.70 1,883 23 20 0.55 29 0 •.58 2,574 32 27 0.75 Land Improvements I Cash at Bank etc_._~1,2'420 Total all assets 1~289029 23 2,165 28 2,643 ~o63 59.17 . 2,347 20 ~~=.-----------t------------------I 1237 tX:5? 2,L27 2,902 58.37 209,092 2,587 2,180 61022 I f\J 0'1 I '.I:ABLE ']6 C8J?i tal Structure - L.;!.abili ties and Net Horth 9 1975=76 Nort;h Island New Zealand i ~=---------------------------.~----~--==-=------=------~~. Per Per . farm __~~~_~~___~~,.e..L~___ LIABII,ITIES Ourrent Li,abili ties 6,.908 =----CO"'"""",, I" ," 00 L+49306 xed Per litre I Per Per Per ! Per litre I Per Per ,:;ow total ha milk prod~ farm CO\-J total 111'1 milk prod,,! farm _ ~ ~ ,,,,,>«c,,...,••_'Itl>C<.. ~ O";,~ ~ "..."....'~ ~,."...",.,.~~.~~~_~~. $ $ Per South Island ., .:,••,,,:.. ce r.:rt is $ 80 1,,79 514 11G50 .... CO"l Per i litr~ Per total ha milk prod! -==uv~_1 ...... $ $ 7 ~ '183 4,2y, $ 6~1 88 366 523 cents $ "If) 10Q52 ! I $ $ 6 9 330 '790...... 66 47~6"15 589 496 13~94 5~79 ~ Gents 1 Q 85 I lli&~'b:ili ties ". '* (I CIW:=. ~ f' If 594 13~29 4 9/916 427 61 't 12c29 53 9 945 667 562 33 899 Lf5 1,,0'1 3~974 34 L~9 ,),,00 3,742 46 3~ 2 9 004 44,,87 83 ~ 142 '19566 29 2l12. 45.,08 :15·i~405 1 9 8'73 1 ,578 Tota.l ies Specifi~ 1 0 ~1 0 Reserves Gapi tiS,l (Net vlorth 172~ 6 ~ 641 .~~~~c=~*=~__~~~~~~~~~~~~~~-=~,~~~~.~~ Total -~-----~~.-.. 228~029 C'~'165 2~643 59017 2,027 2%902 58",3'7 ~~ f :20 9 ~092 j ____ ~:33 -=~=~.-==~=.~.~~~=~~~~~~~> 2~587 2 ~'180 61,,22 ~-.-.~"=~---~---------- .,[\ -284$3 Gross Farm Revenue Table 17 gives the source of revenue on the surveyed farmse Milk sales contributed 89 percent of gross revenue, ,,!hich was two percent less than the previous year. proportion of milk sold at town milk prices declined by 3 6 percent. 0 'l'he average price received per total litre of milk produced \\Tas 809052 cents compared with 9.4959 cents in 1974-75, a 6&6 percent decline. This drop was mainly due to the fact that 3.6 percent more milk \\Tas sold at factory supply prices "/hile quota levels remained consta.nt" Livestock profit increased by 33 percent, indicating improved livestock sale prices.. also contributed to this A small increase in livestock numbers increase~ The standard values for all dairy and beef livestock used in this survey have remained constant~ while sheep values increased $5/head" Proceeds from the sale of bobby calves sho\rJed a slight fall from $619 to $582, a six percent drop, although per calf prices increased five percente Prices paid for bobby calves varied widely from area to area and improved considerably during the survey yearo Income from other sources increased by 38 percent from 1971j -750 The imputed revenue vahle for the employee's house was increased by 10 percent~ . Overal1 9 gross revenue per farm increased 1?y only half of one percent 9 and on a per hectare basis it declined from $465 to $446 9 or four percent less. TABLE 17 Gross Revenue. New Zealand GR OSS REVENUE Per farm Per cow $ $ Per total ha $ 1975~76 North Island Per litre milk prod Per farm Per cow ,:;ents $ $ Per total ha $ South Island Per litre milk prodo Per farm cents $ Per cow $ Per total ha $ cents 80 9 3 356 325.89 3038 397.73 4,13 8.91 0 009 36,134 287 309.07 2.45 4l f2.33 3.5'1 8.90 0.07 Wool & Skins Sold 130 1.23 1.50 0.03 32 0.27 0.39 0.01 337 4.17 3051 0.10 Contrac~ing 199 1089 2.31 0.05 181 1.55 2.22 0.04 236 2092 20 46 0.07 Rent & Lease fees 300 20 85 3048 0.08 352 3.01 4.31 0.09 189 2.34 097 0.06 Employees house 667 7.73 26.26 3.23 0.17 0.59 0.07 715 1,952 306 6.12 16.70 2.62 8.75 23.90 3.7 4 0.18 0.48 0.07 565 I 2.928 223 7.00 36.22 2.74 5,90 30.52 2.31 446037 9.99 39.959 341.79 489. 'i5 9.84 35,475 438.88 369.76 Hilk Sales Produce Sold 34~316 Other revenue 279 6.33 21,52 2.65 Gross Revenue 38,513 365074 Livestock profit 2~266 - - 30,493 . 377.25 .317 84 6.24 5.25 504 Per litre milk prod. 0 I I i o. '15 0.16 0.86 . 0.06 10 •.39 i N \.0 I -30- Table 18 gives a breakdown of expenditure per farm into five major categories., Total expenditure per farm increased from $249696 in 197 1f-?5 to $27,170, a ten percent increase" Labour, operating and administration expenses remained at the same level per farm and per litre of milk produced" by 25 ps'rcent compared "dth 1974-758 Overhead expenses increased Higher depreciation allowances increased net depreciation per farm by 27 percent" expenses~ Of the operating and herd testing~ vehicle increased significantly. expenses declined~ expenses~ contracting, power? breeding farm repairs and maintenance On the other hand~ feed and fertiliser principally due to the better climatic condit;ions and static quotas$ Expenditure on adminstration declined from $794 to $727" This was mainly due to less legal fees being included in general administra'~i ve expenses0 Accounting fees per farm increased from $235 to $278, an 18 percent increase~ Telephone charges increased slightly from the previous year. Insurance expenses increased from $368 to $409 per farm, a Lf1 per'cent increase~ A number of farmers took out new insurance policies on their farms or upd.ated the insurance value of farm assets during the survey yeare The following d.ata on interest payments sho", a rising per farm interest bill over the past three survey NcZs $ 1973 ~. 74 1974 - 75 '1975 - 76 2~445 2,766 3,408 periods~ N.I. $ Solo $ 2,62 1+ 2,785 3 9 349 2,068 2,726 3,533 1'his increase in interest payments reflects rising interest rates and an increased debt load" In the 1975=76 survey~ ten percent of North Island farms had interest payments less than $200 p"a,,; similarly in the South Island" The average interest rate -31- on all liabilities per farm was 6.65 percent for the survey year. It, ~,hould be noted that interest payments would not have been made on some family mortgages and certain other liabilities. The a'verage rate payment per farm increased from $63 Lr to $'7 l 0 an 18 percent increase. Increased Governmertt valuations on many far'lus sreatly influenced the increase in rates. Rent payments on land doubled from the previous reflecting higher capital values of land.. thus year~ The 1975-76 survey incl "~ld6d a slightly higher percentage of farms renting land than the previous year. Most development expenditure is now tax deductiblsQ Few farm accounts show development expertditure as a separate item and thuB it is difficult to separate mairttenance from development expenditure" As a result the normal set of farm accounts obscures the true rate of reinvestment in farms~ The developetent expenditure for North Island farms has been assessed at $903 per farm and $820 per South Island farmcr These values have been included in the total value of farm assetso A definition of allowable development expense is given in .AIypendix B .. ~ TABLE 18 ~~di t.~re.$=J.2.2.2.:1.§. •.,,....:.,,,~...., '~~'''·'"".oe.,,, I Nev, I 1 EXPENSES ,".~ i L __.=,=~-= .1 , • Per farm I ILAB01JR IFamil Y Labour - IFaLmiblY Casual a our iNon Family Labour Non ~amily Casual Laoour ! IU . I npaJ..'d"'" .J:! amJ..ly Labour Per cow Per total ha :P $ 19554 14,,76 18,,00 290 2,,75 3,,36 l i d - I, i,ealand 2i1~-9 ~---1~""Per Ii tre i Per t: 0 cenJs,:J) 0 040 11,396 Oe08 20041 24091 0.56 357 3,,39 4e14 0,,09 I 420 3099 4087 0 10 910 8064 10 55 0021-t 5~680 53,,94 65~83 i I I !Sub-total Labour \. I . ! ="" 1 ..........- j i .=-~,,~=. Per Per litre i total ha milk_?~ 1 ~888 23636 -19,68 0,,07 264 3.27 2.75 0,,08 29021 0 .. 59 17745 21~59 18,,19 0051 3~49 ~-,,99 0 10 155 1 .. 92 1062 0 .. 05 3., 9 J-j- 5 .. 64 0 "11 336 Lto -15 3,,50 0 .. 10 7084 11 .. 21 0 .. 23 896 11.9 LI- 17 09 302 2.58 3070 12~386 20"Lf1 408 461 0 0 0 oj) ,!; do ~ :p 0 I 0 0 0 lShed Expenses I IPower jFeed ilFertiliser and Seed ,I 9 .. 3 1+ ." .~~~~~~----~--'-=------------------------r-------- , =----1 ! j 1.., & herd IIBreedi~g Test:l. ng I I oj • ~-~,",~!---------~-- IOPERAl'ING , _ IContractin g IAnimal Health ~-~.= cen t S 0034 =--= South Island cen t s 0.,55 J ! = "'.......-... '" ! Per Per litre j Per Per total ha milk prods: far~~w". $ II """""",,,,~,~.'~'" '" I i ILabour Accommodation c 1;_ 0 d- ..D c" North Island Per milk prodcJ!,~r,m•. ~ __ . .CO'" , I i' i 10 33 6 .. 56 0,,23 0 .. 15 1 9 046 626 8 .. 95 -12,,80 0,,26 .5 .. 35 7 .. 66 94 0.11 46~-' 3,,98 4.32 4.86 5.27 5.93 0 22074 452 552 1,847 3.87 18 62 0.12 0.13 0.51 17.61 21,,49 0.48 2,080 891 566 8 46 5 .. 38 426 4 05 0 0 1 "if. ~ , 6 .. 98 5 .. 88 0 .. 16 0 .. 15 564 441 5,,45 4 .. 60 0.13 5,,69 0,,11 346 4~28 3 .. 61 0 .. 10 0 .. 11 5 '"1-;Z 5,,31 27 .. 25 0" 1 l f 4 .. 1+7 0$45 463 429 2,203 4 .. 82 15.80 5 .. 53 6076 22.61 22.96 0.13 0 .. 63 17.79 25.46 0,,51 "'1,378 17,,05 14,,36 0 .. 40 I ! 455 512 1,962. 1,854 4~72 0,,14 L_______~~__'" ______~________:._._=._."~___="_,. _ ._ _ _ _ _ _ _~.~~~.._ _ ~ 9 (../ .=__ .... _e _-' TABLE 18 (continued) Farm Expendit.:p.re 9 1975=76 o'f I .~~-~-= He1J.! Zealand II EXPENSES CONTD~ I Per farm Per cow $ $ ' I ! . IvJeed 8< '~est +. 1 ...j83 !. Con~ro IVehicle Exps.. !. 'Grazing Exps" Freight IRepairs and Maintenance I IIrrigation Exps.. ! Per total ha $ I 1,,7-+ 2,,12 cents 0 .. 05 tota~ IISubOpe·rat~l1g I,Total Loabour,' and perat~ng I I / ! I 195 Per l~tre milk prod~! 0 ; cents $ I! 2~25o~ 80 0,,76 0 .. 93 0,,02 I 1 .. 67 2 .. 39 Per cov, $ $ 0 .. 05 i I I I 1,,95 0 $ 1 .. 65 30~36 25,,58 cents I 0 .. 05., 'I 2,,60 2 .. 73 3 .. 72 3.91 0407 0 .. 08 209 383 2,,59 4.74 2 .. 18 3 .. 99 19Q30 27.62 0,,56 2,001 24 .. 76 20 .. 86 0 .. 59 25 0,,20 0 .. 31 0 .. 01 190 2,,35 1,,98 0.06 i11,219 138,,80 116 .. 94 ·3 .. 28 1116,503 204,,17 172,,02 . 4,,83 304 319 I " I Per Per l~tre total ha milk prod l 0.72 0 .. 06 0.11 I . 111 937 113 .. 36 138,,35 3 .. 10 112 276 , 105 .. 00 150,,28 3,,02 ''1'17.617 167.30 204.18 4.57 118.145 155.20 222.12 4.46 ~' j i !I~ . 278 176 2,,64 ,,,67 3 .. 22 2~04 0,,07 0,,05 I I ! l ! ..~_,~_.~_.------~ -----------+1---------------..., ! -= I I Telephone 'Ii Per farm I 158 ' I ! 29109 18 .. 04 25 .. 82 0.,52 ! 2,454 0 .. 56 ;' Ii !'General 292 181 2 .. 50 1~55 3057 2.21 0,,07 0 .. 04 270 2.,31 3,,31 743 6,,36 9 09 !I 248 164 3 .. 07 2,,03 2,,58 1,,71 0 .. 07 0,,05 0,,07 281 3,,47 2093 0",08 0",18 693 8,,57 7 ~~-;.--.~~ I ! L Administr,ation :l_~ Per total ha $ 25,,20 ~ ADI1INISTRATION Accountancy iII Sub=total· I, Administration $ 20.65 0~09 ! . J ." i II 2,174 2 .. 5 9 3 .. 16 3 .. 23 3$94 0 .. 58 0 .. 07 Per cow i 21~09 -.':-' ! Per farm 2,221 273 340 ! 25~74 . . Per l~tre 1 milk prod,,! South Island North Island . _______._ . . . ._.. _... I1 273 2 .. 59 3,,'16 727 6 .. 90 8,,42 0.,07 0 '19 0 0 I I 0 rp!\b"?T:ii' '10 ._J_~ .,..,.~~~, (~o"'?o';nuea~) t,.,..L'" v..&.. ~ ! 8,;!Pt ~ldiJ.E£_e~9 192;~ _":(lCS New Zealand North Island , ! -_ _ _ _ _ "__ ..,_.~_ _ ~_~_ _ _.~ _ _ _ ~~=.". EXPENSES CONTD. P er P er farm cow P -er total ha l' J. !I p er , ~~rG milk prod~ fe.rm ',.., ~er P er P _er i CO"..; , ,I . _ total ha I P 1 l'CrQi :er milk proc~<> 0 • 0 i ! ! South Island I I .= i ToQ=~ , I • • ~=,=_> p P er l ~' t r~I er D ler p'er farm COvJ total ha milk prod! •• ....J ~_ 4. _ _ _ i $ $ '5) cents $ $ $ cents OVERHEADS 409 39[,,08 3.88 32.37 4,,74 0.11 Interest 39.,50 0.88 0 20 8 .. 66 Rates 7L~7 7 s 09 Rent 1,047 9~95 12.,13 0$27 r-----------+--- ----~------'". . -.--~ Sub,-total 5,611 53,,29 65,,03 1,,46 O Jver h eav.s 4 :J , ._---- Total Cash Exps" Net Depreciation 23,955 3~215 227.49 30 .. 53 277 .. 63 37,,26 396 3,Yf9 3.39 28.65 6092 12.03 809 I 1,Lr07 ~ r ~...~ ' 5,961 50,,99 258 02 0 314089 0 41~00 9090 17,,22 6,,22 Oc83 7 .. 05 ~-,-----,~~---- $ I 3,030 127i 879 238047 a _ _ '"~ , _ cents I II 7,,63 6,,43 0.18 3,,58 3,,01 0.08 72,,97 1 .. Lf7 I !I' 304,,18 37.09 4,876 60,,33 341.27 =....~ 6 .. 11 0,,75 ~ (22,072 ~ 13, 603 "... -- i 6.86 50.82 ~5i675 1 ~43 • 273 .. 07 44.57 i I ! ! 230,,06 37,,55 ! 6 .. 46)\ -~ "' 1,,05 I: ! j i ! = I 212 .. 55 25 .. 92 $ ' I 5.41 4055 O~13 I ;+3~71 36.83 1.04 I OG10 437 0 .. 82! 3'1533 0 .. 20 617 0.35 289 -.-,. _. Lf,8L:9 l2 ! ! I $ i "~=-!' - - ----+-----~~~---,----"~--,. ~ ,---~,. ! 27 ~ 170 4 85 1 .\ 317.64 267.61 7.511 1 -35The depreciation allowances for all farm assets are givG,,} in Table 19.. During the 1975-76 financial year, the Government considerably increased the depreciation allowances· on new,. plant, ment, vehicles and in order to increase investment. buildings~ equip~ These allowances took the forci of'a first ye~r d~preciation allowance,which replaced ordinary depreciation and asset", aff~cted the book value of the The depreciation·allowances ranged from 40 to 70 peJ;cent of the cost price" TABLE 19 ~preciation of Farm Assets Ordinary Type of Asset Plant and Equipment . First year Gross and Sp.eci,al .. Depreciation. $ S.I~ 744 705 N.I. S ~ I. 1,093 1,357 N.I. $ 379 914 ..• I Vehicles i Buildings TOTAL " 506 527 N.I. S .I. N.I. S.I. I I I ! 639 739 (301)* (250)* 2,343 1,018 2,589 1,653 -Io--T $. I I 1,1 23 1,619 I I 1,732 2,096 I ,,~- I 506 527 I 3,361 Lf,242 I Gross Deprecia.tion N.I. S.L $3,361 $4,242 Less Personal Depreciation on cars N.I. S.I. $193 $,197 Less Depreciation recovered on Plant and Vehicles by sales and trade-inE!o . -_.... N .I. S.I. $138 N.I. $3,030 $3,603 I $4~·2 _---- Net Depreciation SQI~ *In keeping with previous policy on town milk surveys, special depreciation on farm buildings has not been taken into account. 405 Farm Incomes Net farm income averaged $11,343 in 1975-76, a decline of $2,289 or 20 percent compared with the 1974-75 survey. Table 20 gives the net farm income per farm, per cow, per total ha and per litre of milk produced based on interest actually paid. Appendix B gives details of methodology used to calculate the variou$ farm inc9mes. The net farm income on a per litre of milk produced basis declined from 3.69 cents in 1974-75 to 2.94 cents, a 25~5 because of expenses.. percent decrease. Net farm incomes fell static revenues and the large increase in overhead The additional milk produced on many farms only received surplus milk prices. To maintain last year's income, producers would have had to produce approximately five percent more milk at town milk prices or receive an additional 0.75 cent/litre for all town milk produced" TABLE 20 ~arm_I~~?me, e" olucome ! Based on l~ Per Interest Paid farm l'j l~ew LJeaolauQ. ~ Per cow Per total ha , w-; _ " Per litre milk prod, I H O.!:(,l.!. ==:'WQl"Q' I Per Ifarm =:: 19Z2-16 ol Solano" e Per = Per total ha CO\'iI' Per litre milk procl II Per farm OQuc;n .LS.Lana Per C01l1 Per to'Galha Per litre ~ ~-"""'<'" I$ 38,513 Gross Farm Revenue Total Expenditure $ 365",74 cents $ 446 37 0 39,959 9099 $ $ 34'1 .. 79 Lr89" 15 cents 9084 $ \35,475 $ 438088 $ 369",76 cents 10039 I 127 ~ 170 258,,02 314089 0 I 1119343 I 27,879 7 05 238 .. 47 341027 6,,86 259 675 317064 267,,61 7051 I I Net Income $ I milk prodo! 107,,72 131048 2,,94 o 112~080 I ~ \)J 103,,32 - 147,,88 2,,98 99 800 I ! =- 121,,24 102" 15 2,,88 -..J i 'I:able 21 sb.ows the ca,sh surplus available to farmers after the year.13 tradingo All imputed cost,s are exc:ludecL Also any ck balances are ignoredQ changes in the value of Taxation has not been deducted o :J:'ABLE21 ?~-l North Island NE)\v Zealand -- $ '1 @ $ South Island $ I Cash Recieved: ~ ($ per farm)1 36 ~ '134 30~ ~'93 19 68 1 603 2,109 2/16 ,582 i~~ 694 3 Lr8 " '" "8 ~L "'_....l.."L..,...,.,.,~ 38 s 736 L!0~311 359 430 Labour 8!' Operating 1169287 " 'A' to I 1.0: ,,;'7)8 1 Over_1saa.[3 &: ,d.mJ.. nJ..st:ra .;:ton ,/, '16 9 768 159 2 71 6 9 704 59569 Milk Sales Dairy Cattle Sales Sheep & Beef Sales , Bobby Calf Sales Other farm income 'rOTAI, 19 41 9 'I 489 20 Cash Spent; ,," 0 0 ' Catt;le Purchases 119088 SXJee'Y'l & Beef Gattle .t' Purchase,s !! .58 923 _122, 259 00 3 '166 727 !2 TOTAL F-~~---~~-' 530 ,/J. ~~122, Sundry 9.353 1 Lf s /1 85 229 Lf59 -=~~=~~~=~='~'~~~---~~~~-I 30 CASH S1ll1PLUS F'HOM FARMING i "i 1+9551 15~308 12 9971 L--_=_,~~.~,~=,~_,J,_~_=~.~~~~~~~~_..,g Other farm income in the above table refers to cash received from all other sources during the year (ego contracting, produce sold e'\:;oo)o Tables 22 and 23 give analysis of net farmer age gx'oups and value of fax"IT.I a,Shs8'tso farm income by Each 'J:able gives supplementary physical Hnd fin,SI,ncial J.nf(;rmation o It, \\1il2., be noted that the youngest farmers are paying the highest in:terest paymentso -39TABLE 22 !!&Sash Farm Income Age Group 'I 2 20 -, 30 Years 31 - No" of Farmers per Group ltO p;¥ Age G~ 3 4 41 - 50 51 - 60 24 38 A~I 5 61 - 70 20 all farms:: 2 90 r-------~,-_o-~-,-,.----~----------------------------.-.~--.'-~-~-----------, (1) Quota Herd Size '(cows) Years of Experience 619 100 eyrs) 742 108 767 106 6 11 '726 105 21 22 Interest Payments ($)! Lf,627 3,661 3,812 750 Total Assets ($) 1139.734 219?978 243,816 207 9 348 223,081 Total Liabili ties ($) I 65,357 54,066 59,280 12,940 51,214 I Interest as % of Liabilities Gross Revenue ($) Cash Expenses ($) Net Cash Farm ($) Income 6,,65 35,879 22,256 35,744 22,432 41,350 25,472 38,729 24,125 24,092 16,510 38,513 23,955 1~8 13,623 I Total liabilities per farm varied widely, with much depending on the year of purchase and location of property.. Some farms with a high valuation and high equity have expanded recently by buying additional land at relatively high prices with low equity capitaL TABLE 23 Net Cash F,a.rm Average Value of Farm Assets $,000 per fa.rm Under 100 100 ~. 200 201 ~ 300 301 - 400 401 _. 500 501 = 600 Total No"of Farms Income,.?Lyal~ol Age of Farmer (yre) Interest Paid $ Farm, !,ssets Total Liabilities $ Net Cash Farm Income $ 6 3'1 27 11 6 3 '+0,,5 43,,Lf 44',,5 46,,4 46,,5 40,,3 1,626 2,565 3,553 4, 1817 ,3,875 9,967 28,033 43,822 50,935 61,788 59,533 135,842 8,784 11,175 21,534 25,576 22,911 90 44,,0 3,408 51,214 14',558 1Lr,258 """'~ " " ~- /.lo503 Farm In£2..mes at I,El,E,.uted ,Interest Rates In order to standardise the procedure of calculating farm incomes by the application of imputed interest rates, it is suggested that varying rates of imputed interest be applied to both the total vahle of farm assets and the net worth of the farmer. In the former method, the imputed interest; is applied. to the total value of farm assets and. 'J:,he actual interest paid is added back on to the net farm incomeo Any differences occuring in interest payments betvJeen farms will be eliminatedo This is the method that has been published in previous_ Survey Reports" In the latter method, the imputed interest is applied to the net worth of the farmer and deducting it from the net farm income. The actual interest payment is left in as an expense" The two methods are compared in Table 240 To recall, the interest payments per farm for New Zealand were $3,408 1 $39349 for North Island and $3 1 533 for South Island" Changes in the Net Worth position from the 1974-'75 Survey for North and South Island farms are summarised in Table 24,s TABLE 24, I j New Zealand ~\ ~ (97~-75 $/farm' ! '"1159 ~ 131 iiet Worth . - 17 2 9916- 164 7 Lr77 ~ I A" Interest ra-te applied on Net irlorth 5 % 7 % BQ Interest rate applied on Total Assets 3~% 5 % 7 % 1974-75 1975~76 $/farm ','li/farm 1975-76 $/farm I i I I South Island North Island 197'-}-'75 $/farm 183 1 142 1151 9 126 - i 1975~76 t/farm ! i 151,405 1 I ! I 5~320 I I 5,675 j 1 I 29 493 29 6 97 =761 6 9 259 29969 29923 ='740 I 230 4,281 19 258 29 7,674 }-f~ 721 785 6 9 171 3 9 101 -991 ~7 98 I 99 268 6 9 212 2,137 6 9 943 39597 -865 9~972 6,845 29 6 75 7 9 314 3 9 836 -801 I I Three measures of economic profitability have been applied to the basic data of the preceding sections. The measures adopted are the same as those that are applied to the N.Z. Meat and Wool Board's Economic Service 'Sheep and Beef Farm Survey, 1974-75' Report. Definitions of terms used are given in Appendix B. NeVI Zealand $ / f arrll-·" '''-'~;B7farm 1. Working expenses 2. Plus assessed Managerial Reward 3. Total adjusted Working Expenses 4. Working Capital 5. 6. 7. 8. 9. 10. 100.. 11. 12. }'arm Capital TOTAl, FARM CAPITAIJ* 16,287 7,255 1,962 215,'-,Lt71 -._. Net Farm Income 100 3,lf08 Plus Assessed Salaries Paid Plus Interest Paid Plus Rent Paid Sub-total (7+8'b9+10) 15,898 Less assessed Managerial Reward ...l.L2 55 8,6 Lf3 Economic Farm Surplus 13 • E~~~~~.~~~':<~ S1~.2. C. 14. 15$ Total Farm Capital 16. ~!~t~i~;~~...~en~.£f£.£ Gross Farm Income** IJa~~, 37,846 21'7, Lf33 J.f:~;;t~?b Management Residual 215,471 2,420 170 Farm Capital 18. 1 8a • 19. 20. Plus Cash at Bank 210 TOTAL EQUITY CAPI'-T.'.\J, 22. Net Farm Income plus ManaGerial Salaries 11,4 J+3 23. 24. Less 7.5% of Equity Capital 12,5 00 217,891 Sub - tot al (1 7 + 1 8 ) Less Fixed Liabilities Less Current Liabilities L aho~;lsl. ..t1§!.£§.ge.mo ELn t-Be si ~ US'll *This does not include house and car. **Excludes imputed value for employeets house. '1111e taxable farm income for eacl1 farm in the survey was recorded from each set of farm acconntso for North Island farms 1IJaS 'rlhe taxable farm income $8~993 and South Isla..nd $7~64,59 giving a New Zealand average of $8.5580 4 6 0 ~ Im;£ortill1ce Co~ of Princi &1 Hev~nue and Expenditu!.E2. The relative importance of the principal revenue and expenditure components is detailed in Table 25" TABI,E 25 ReveE.:,1..1,..e~eBd r-No:"' . EXEenq.,i!I!,re .£2,.l}lE.on~n.te ,p North Island ~aland ; % ?I¥V % - South Island % _Grost[ Hevenue: 89" '1 90,,3 86,,0 5 .. 9 5 .. 0 80 2 4,,'7 5,,8 100,,0 100,,0 '100,,0 Labour 20 9 21.,1 20,,6 Operating 4400 4307 Administraticm 4309 2,,7 207 207 Overheads 2007 Depreciation '1108 2104· 1008 19,,0 14,,0 10000 ~]OOoO 100,,0 rUlk Sales I t Livestock Profit ·~~:'~~ Total 500 ~",,·cwn'F'l: n . ~~~""~c.== ~ Exne:tlditure~ u.w."'~f~~-' Expenditure: 0 ---~--+-----------:69,,8 Re venue Ratio (%) 72,,4 7005 . -43- ACKNOWLEDGEMENTS The Agricultural Economics Research Unit gratefully acknowledges the co-operation and assistance willingly provided by officers of the New Zealand l1ilk Board, Town Milk Producers' Federation of New Zealand CInco), and Milk Producer Companieso In particular, thanks are expressed to the individual town milk producers for co-operating in the survey and making the information contained in accounts so freely availableo -4·4APPENDIX A PRODUCER _ _ ASSOCIATIONS INCLUDED IN SURVEY ___ """'~ -""'_'_~_l'PI""_04';"'_'~"""'';'''';''~ North Island Whangarei Milk Marketing Coo Ltd. North Shore Co-op Milk Producers Ltd. Auckland Co-·op Milk Producers Ltdo l1'he New Zealand Co-op Dairy Co" Ltd .. (Ambury' s) ~ Auckland" Thames Valley Hilk Producers Ltd" Hamilton Milk Producers r~td .. Western Bay of Plenty (Co-op) Hilk Producers Ltd .. ~ Tauranga Eastern Bay of Plenty (Co--op) Milk Producers Ltd .. , Whakat ane Rotorua Co~op Hilk Producers Co .. Ltd .. Tokoroa Co-op Hilk Producers Coo Ltd .. Gisborne Co-op Milk Producers Assn .. Ltd" Hawke~s Bay Milk Producers Co-op Ltd" New Plymouth Town Milk Co-op Ltd. Wanganui Co-op Milk Supply Co. Ltd. i1anawatu Milk Producers Co .. Ltd., ~lelL}'gton Dairy Farmers Co-op Assn" Ltd. Willowbank Dairy Ltd .. Masterton South Island Nelson Co-op Milk Pr04ucers Assn" Ltd .. Canterbury Dairy Farmers l,td" Metropolitan Milk Ltd .. South Canterbury Co-op Milk Supply Co .. Ltd. (Timaru) Dunedin Dairy Farmers Co-op Milk Supply Co. Ltde Southland Co-op Milk Producers Assn .. Ltd .. (Invercargill) SOURCE: N.Z. Milk Board, •• 1+5APPENDIX B SURVEY ","0,""::0< DJ!~FINITIONS L)o: AND TREATl1ENT OF DATi\. ;)~"'~""~""'_~~ _ _'OV"_""'-"~=~~ The same basic survey principles and procedures have been adopted as in surveys of previous years. The following definitions and principles were adopted in extracting and assembling data from each farm: TurAL FARM AREA: ~rhis was the total area farmed by the producer during the 1975-76 financial year. It included rented land and run=off ullits~ but did not include any cgrazing out' land. PRODUCTIVE FARl1 AREA: The productive area of the farm included that land to which stock had regUlar access. It was the area grazed by stock plus the area in roads, yards, races and farm buildings. The productive area of run-off units was also included. Areas under swamp, steep gullies riverbeds and dense bush were excluded. j PRODUCTIVE FARH AREA USED FOR DAIRY STOCK: This was the estimated total productive area of land used for pasture and fodder production for dairy stock grazing during the income yea~ Estimated areas used for beef cattle and sheep ,grazing " have been deducted. All grazing out areas used by farmers during the year have been converted to an annual grazing area and ~re included in the estimated area. RUN-OFF UNITS: R'Lmc~off units were land areas separated from the main farm and VIera mainly uGed to rear young dairy stock or carry other stock from time to time. Run-off units were included in total farm area. LABOUR UNIT: A labour unit was defined as a \.jorker ~ 1IJhether owner or employee, who worked on the farm full time over the survey period. Fractional units of labour were used'll/hen including work carried out on a part year or part time basis. Any work carried out by children under 12 years was ignored. Cadet and student workers 'vIere assessed according to the amount of useful work carried out. VAIJUJ~ OF LABOUH UNIT: A standard wage of $5 1 100 per annum ~ with or without the provision of a house, was assumed for the imputed wage of male workers over 17 years; the imputed wage assumed for women and 12 - 17 yr. youths was $4,600 per annum. The standard wage for male workers in the 1974-75 survey was $4,600 and $4,000 for women and 12 - 17 year old youths. UNPAID LABOUR: Any unpaid family labour vJas assessed and valued. Wives and other partners in the farm business were the only sources of unpcdd labour Q -46HOUSE RENT FOR EMPLOYEES: \\There a house was provided by the farme:r for an employee (including other family members)~ the rental was assumed to be a fair rental for the district. The average rental was between $25 - $30 per week. FULL BOARD AND LODGING: This was assessed at $17 per week per person; this represented an increase of $2 per week compared with the previous surveyo PRODUCE USED: A figure of $165 per annum for produce used per full time married labour unit was adopted to cover milk9 meat~ vegetables and firewood usedo This allowance was not extended to the owner Or members of the farm family~ The value of produce used was included in labour accommodation expenses. The 1974-75 value for produce used was $150$ LAND VALUES: The most recent Government valuation for each land assessment was obtained. The Valuation Department~s flFarmland Sales Price Index l1 (base year 1960) was used to update all land assessments to 1976 values. To obtain a value for land only, the total opening book value of all farm buildings was deducted from the "updated" capital value of the farm. DEPRECIATION OF FARM BUILDINGS: The opening book values of all farm buildings were used to determine depreciation. Ordinary depreciation rates were applied (ieo no special depreciation allowances) to the book values. The normal 2B5 percent depreciation rate was applied to opening book values of all houses on the farm except that rates were applied to only one quarter of the book value of the farmer's dwelling. DEPRECIATION OF OTHER ASSETS: Depreciation on all other capital items except farm buildings was based on rates used for taxation purposes~ All personal allowances for depreciation (eg. motor car), were deducted from the gross depreciation. WORKING CAPITAL: Working capital was calculated by dividing the total cash expenses on each farm by 120 Hence, cash expenses for a month were considered equivalent to the annual working capital for the farm. DEVELOPMENT EXPENDITURE: Certain capital expenditures may be treated as expenses for income tax purposes. The deduction of these expenses for tax purposes may be deferred, either in whole or in part, for up to nine years, and includes, inter alia 9 expenditures on the following: (i) Eradication of animal and vegetabte pests (ii) Construction of fences (iii) Construction of roads, access tracks, and topdressing landing strips (iv) Sinking of bores and the construction of dams (v) Swamp drainage. Fertiliser expenditure may also be deferred for up to four yearso All development expenditure that was included in the farm operating expenses was isolated and deducted from the relevant expenditure item. Development ~xp~l1diture f:1a.s; ~~~n included in the farm assets, QUOTA: This was the average daily quota per farm for the 1975-76 income year" STANDARD VALUES USED IN THE VALUATION OF' LIVESTOCK: Numbers of dairy stock in the various classes were determined partly from the farm accounts and partly from discussions vii th the farmer" The following standard values per head were applied t;o the various classes of stock: $ 50($20 in 19'14 ~75) Young Bulls All Cows $125 $200 Bulls Heifers=in-Calf $100 $ 10 ($5 in 1974~75) $ 80 Heifers All Sheep $ 50 All Beef Cattle $100 Yearlings $ 20 Calves The standard values applied to livestock for the 1975-76 survey were similar to the 1974~75 survey except for the increases in the value of young bulls and sheep" MILK GRADES are defined by N.Z~ Milk Board as follows:~ Finest Grade: For milk which passes a 5=hour reductase test and which while generally complying with the accepted notional standard of 4,,37& fat f01' town milk~ does not fall below 3,,5?& fato First Grade: For milk which passes a 3-hour reductase test but fails to pass the 5=hour test and/or '\r!hic:h contains 3025% fat but not 305%~fat$ Second Grade: For milk which fails to pass a 3-hour reductase test and/or contains less than 3 .. 25% fato INCOME: TOTAL, MILK SALES ~ The value of all milk sales was extracted from each set of accounts and checked against the monthly milk payments as provided by each Producer CompanYe Milk receipts ,include all relevaX):t; special payments made by the Producer Company during the farmvs financial year .. PRODUCE SOLD~ Proceeds from the sale of cerea1 9 seed 9 fruit or fodder crops" WOOL AND SKINS~ Proceeds from the sale of these items" CONTRACTING: Gross proceeds from contracting work undertaken by the farmer or his employees s ego fencing s hay baling9 bulldozing etco RENT AND LEASE FEES: Grazing fees and rent received from farm cottages or lando .EMPL.oY;EE's HOUSE AND PRODUCE: This value is the sum of the annual imputed rentRl value of the farm employee!s house(s) and the $165 per annum allowance for each married non-family permanent worker for produce used~ LIVESTOCK PHOFI:I'; :pJ;'oi'i<c fX'omi;b,e livesto(:k trading accounts. The survey sta.y,aa:vd va1;.H1C were applied to all li vesto(;:ka Stock balan~es W0re derived with the aid of the farmer and farm acoountso Oi,rHEB.: Sa18 (xC 'i::imt(:~:(', l)U:;.:,t.d" ar,,(l items~ and interest from Dairy Compa:ny ;sha:t'es and 1xnrestrru3':J:rf:;s" GB.OSS RE\lENUE~ SUrr!, cd a:lt;lH) above :i:o.com0 i tams" income haa nat been in 'th e fmr'iTey" EXPENDI'I'URE: J?AHILY I,<ABOUR; Does n0t include Bnd of year bonuses at • FAMILY CASUAl" LlrBOulL 'l4agf.:s Pfl:Lf1 to all fam::t1y members for ca.sual work during the yeara Wi~~B that were only involved oeca sional1y in fe,X'nl I'jork ~ bu t, 1~;1a.im8d "'lages for taxation purposes were included in this 6ategory. ~1j'a.gc;S', paid to permanent 1!.on~fam:Lly membersQ Payments fo:c AiY:ddent CcYmpE!:i.18ation are :tnclucled in this NON-]!'J-UlILY LABOUIi; 8J110unt 6 CILS1JA1 I,JIJ30UR:; Casual wag",iB p<?:id fex' re~"ieI milking~ casual Ie6ding~ b.a.y makix"g at ,; d';i,x':Lng~;he year'O Contractors I work is excluded a NON~"FAMI1Y valae of unpaid family labour was mw AID l!"AMII,Y I,AHmJR, assessed a6 Hen g~ Yo r)'\I'6J:' ( inc:r.eased :from .,95 "17 ;'learf! (JI'Ctge; ,,'('5 in '19?4""(5) per hour 12-17 year old youths, women. and aged people: hour (increased from $1.15 in 1974-75) Children under 12 years: $1030 per Nilo LABODR AGC011HODAJ:J::ON: B hYr.,U:3 <:8,1 €ld as 'the sum of the imputed ~c<-;XLtal VSllu<5 of fcu:'m (;o1;'tage( s) per annum and $165 per annum for 1tJorke:r.< s) e used non-family permanent 0 CONTHAC'rING: P,,;\ym€n r; t c'Gntra-:::'l::.or's foI' \10rk done ~ such as bulldozing, f81'.1.,;j,:ng~ ilal:;:Lm~ bay or silage making and harvElc:rc'ing" ~I'h:L" ~Un01jnt; in·,,;}, udes all v£;t;eri:na:r~y fees and blo:lt G(\tltr~:J19 f:a,cial ee:z;erria Go:o:crol a:r.vl various testing fees" ANIMAL HEAI,TH; dr1.}gs~ BB.EEDING AND HElm l'E:S'J::I~\)',j: ~ breeding, herd testing Ay,!:; :Lfi and pedigree expeUeeSa SHED EXPENSES R(ibbex''I,1al'€:9 misct~llaru:,(,YLuc: ropes~ item,s .for 1tJh<3re appli!;]ab18" POHER: l"cwkets , cleansers and 1-/'81a:1;;88 have been deducted ShRUBo ElectriuB0,d orr t;hE! farm and up the domestic aoccunto tr) one~quarter of FEED: Purchases of haY9 straw9 dairy meal~ grains 9 minerals 9 calf f'00d 9 dog food and miscellaneous items such as baler twine" Rebates were ded'l.lcted where applicable" FERTILISER AND SEED: Includes cost of fertiliser and seed~ freight and spreading chargeso Subsidies and rebates have been deduotedo WEED AND PEST CONTROL~ This amou:n.t includes cost of materia:i.s and some spraying worko In some cases the cost of spraying wOJ':,k is inclucled in contracting expenseso VEHICLE EXPENSES: Includes fuel~ repairs 9 licences~ registration 9 insurance and so on for all vehicles.. Personal allowances for vehicle running have been deducted where they were shown in accountso GRAZING EXPENSES~ Grazing fees incurred during the yearo REPAIRS AND MAINTENANCE: Repairs to buildings, plant 9 fences, water supply, races, etc. IRRIGATION EXPENSES: Repairs to irrigation equipment and imputed values for power and vehicle costso ACCOUNTANCY~ TELEPHONE: Accountancy fees paid on all farm accounts~ Postage 9 telephone rentals and tollso GENERAL ADMINISTRNrION: Items not allocated elsewhere" eg", Farm advisory services~ legal fees~ subscriptions, travelling expenses and sundry i'temso General insurance of farm assets~ accident compensation levy is included in labour expenses" INSTJRANCE~ RATES: RENT: The amounts paid to County Councils Harbour Board 9 Catchment Board. 9 Rabbit Board or Drainage Board" ]'ees paid, for Crown lease or short=term renting" Excludes all internal ren.ts paid to trust and companies etc" NET DEPRECIATION: Includes all special and ordinary depreciation less personal allowances~ plus any loss on sale of an asset and less any profit on sale of an asseto TOTAL FARM EXPENDITURE: NET ]'ARM INCOME~ Sum of all the above expenditure items~ Gross Farm revenue less total farm expenditure .. NET CASH INCOME: This is the difference between the gross farm revenue and total cash expenses (excludes depreciation)" CAPITAL STRUCCeURE ~ ~ SUNDRY DEBTORS~ AV'e;;rage value of general sundx"y debts to the fa:em aGc(;Jullto Th'8 ma,jority of thiz amount, is m"nthly milk payments due from the P:rod'Lu::(~r Companieso CASH IN BANK etco ~ Average value of all cU:J:'I'ent accou.nts held at Banks a:n.d Commercial firmt) for the faI'm Us financial yeaI"o TOTAL ALI, ASSET,;1 ~ assetso CDRRENT LI111UI,I1'IEB~ Avera.ge balarWE:~ owing OXl general sundry cred.:i tor's 9 hire purchase 9 Btl.ort t er'm loans and bank overdraftso FIXED LIABILITIRS; and loans", TOTAL LIABILITIES~ SPECIFIC The Bum of Et11 curren!'; and long term fa.rm Avera.ge balance 01tl~tng on all long term mo:r·tgages Sum of curre:nt and fixed liabilitieso RESER'\7ES~ Examples of these are taxa.f;iol1 mcmies 9 develop= ment reserves a.nd :i.rlCC)lne equalisa't:tCYJ:l funds" The total speci,fic reserV8S per farm .,Jere par't:1.y estimated" CAPITAl, (NET WOHTH): 11:h16 vstlue is obtajo:rtBd by £l'ubtracting the value of to1;al liabilit~les and t~peG:Lf.'1c reserves from the total value (QJr all assEd;s" WOI{KING: EXPENSES ~ Cash payments fOl' labour (ex(~ludes imputed values) 9 operating and administrative expenses" ASBES8Em MANAGERIAl, REil,fAl1.D: Th:is itS an assessment of the payment that should be imputed to an owner=operator for his/her own lallour and management skillo Calculated by adding $.5 9 1 00 (imp,x!;ed vaJ_ ue (of farm 'W'o:r'ker ~ S 'l,1l'age) and one percerLt of :F'aI'm Gapi tal", l'WRKING CAPI:rAI,: This is estimated to be one i;,welff;;h of the total adjusted working ",xpenseso Since town supply farms have monthly milk cheques b,eing pa:i.d. into their current accounts 9 one t""161£'th of t:hese expenses is considered a large e:nough pl"oport:L:mo ~rhe Sheep and Beef Survey allows .50 percent 0:1" these expenses g as income may be received infrequ.ently" FARM CAPITAl,; This is the sum of ·the (~api>tal value of land and buildings (excl.uding homestead) ~ plant and machinery 9 farm vehieles (excluding private car valued at $2,~ 000) and all liv8stoek" =51-' TOTAL :E'ARN GAPI'.rAL: :L'hisis the .Bumor lJorking and Farm Capi te.l 0 MANAGERIAL SAI"JIlUES: This is .an average assessed value of all managerial salaries paido INTEREST PAID: RENT PAID: This is the act'Cl,al average interest paido This is the actual average rent paido ECONOMIC F'ARM SURPLUS: This is the difference between the sum of net farm income 9 salaries paid s interest and rent9 and the assessed managerial reward. RATE OF RE'.I:URN: 'I'his is the ratio of the Economic Farm Surplus to the Total Farm Capital expressed as a percentagr;;i o CAPITAL TURNOVER PERCENT.A.GE: This is the ratio of Gross Farm Income to T,)tal Farm Capi'tal expressed as a percentage It gives an indication of the rate at which a capital investment reproduces itself in the form of gross income" 0 IJABOUR AND HANAGEHENT R:ESIDUAJ~: ':rhis is an a.ssessment of what the farmer earns as a rewal'd. for his/her own labour and management, if a7i percent interest (similar to Economic Service Rapa:!:',/;) is applied to his/her own equi ty capital ~ in addition to the interest o.lready paid on borrowed capi tal A sum of ?i p("J:r'cent of the calculated Equity Capital is subtracted from the .sum of Net Farm Income and Manag{1rial Salaries paid" 0 *Source: N.Z" Heat a:nd hrool Bocu:'<li;l ~c(JllOrJ:Lc ,'}crvice, and Beef Farm Survey '19?Lf -75. Q ~Sheep -52APPENDIX C RELIABILITY OF SURVEY ESTIMATES Estimates of farm characteristics based on a sample of farms are likely to differ from the estimate which would have been obtained had information been collected from all farms in the population~ The differences are called sampling errors and their likely size in percentage terms is called the relative standard error of the estimate~ These relative standard errors (R.S.E1s) for key variables are given in Table 26. TABLE 26 Reliabili ty of Survey Estimat.e.§. I----------------------------~--------------------~------------------- I r-'''~ . _- 1974-75 Survey Year Herd Size Variable (No. Cows) Average Quota (1) Total farm area eha) Total milk pro duction (1) Gross revenue ($) Total expenditure ($) Net Farm Income ($) Average 102.30 728.35 82.41 369,611 38,328 24,696 13,632 R.S.E.* (%) 5032 5.38 7.93 5 .. 19 5.26 5.85 5 .. 96 1975-76 Average R.S.E.* (%) 105.33 726.02 86.28 385,334 4.88 5.28 8.37 4.96 5 .. 10 38~522 27,170 11,343 5~90 5$96 *Based on 95% confidence level. For example: The average herd size for all farms Has 105 cows, with an R.S.E. of 4.88%. From this we can be 95% certain that the actual average herd size of all farm~ in the population was between 94 and 115 cows (105±1$96x4.88.%). -53APPENDIX D stmVEY RESULTS BY 9UOTA SIZE The survey results by quota size are set out in Tables 2'7 to 310 Results are expressed per farm, per litre of total milk produced and per litre of quota milk produced. While the distribution of quotas in the sample is closely similar to the populationi care should be taken when making comparisons between groups, due to the small number of Table 27 summarises the important physical farms in some quota sizes. characteristics of each quota size. TABIJE 27 Physical Characteristics by Quota Size i I ,I Quota I ! ! Pt'oportion of ,.. Total I Total farm Total milk milk sold at labour: area production surplus prices I units: : 1974-75 1975-76 1974-75 1975-76 engaged I (ha) (1) % % · size No. of farms (1) I I I 200- 1+00 II 1+01- 600 601- 800 I I 801-1000 11 001 ~'1200 I 1201-1400 11401-1600 I 1601-1800 over 1800 I ! Average 14 24 23 14 6 4 14 22 23 15 6 5 o 2 2 1 3 2 90 90 Lf2e33 65. Lf1 70.42 93.35 126 .. 48 202.39 161.65 169.42 225.45 I I ! i 197,445 284,948 354,401 433,455 560,104 701,249 712,456 866,999 917,589 I 2804 26.6 17.9 18.9 29.9 31.4 22 .. 5 1802 18 7 19.3 22.5 15 8 0 I 11.8 17.5 6 1044 1.7 Lf 1 <172 J 2~05 I 2.75 3 .. 39 3.27 I 3050 Lfo 60 2 01 I j Ii 0 i I ; ! I I I I TABLE 28 _£c;.pital ~t,;::±s:t~~~~ ______ ~_~_~_,._..'"~~..........-c~ I 'I I ! !_, . L I I I , ~-. Land & Buildings !# I TPlant t9 Vehicles &: k <I 'I OC. ~1VeB I Ivli;scellaneous ,-,=,~=~ :b,..oo:oo.",,-~~"'" 188 9 984 119~793 1419431 171,483 b S,'77'')t- 2'~;.:: '" 'V t:C:;2 v ~ 1,583 2~'18'1 ::>9, 9 a~ b# -, J ! I,ong Term Liabilities 2229 0 ,,--, ...~~.;';'!"",r.:: 449306 (cents ne:r' litre " !~ ..t:'" total milk produced) I I Land &: Buildings Plant, Vehicles & "'" v /1 '9 $ lYliscellaneO\lS ~ "t'omll'~ ','; ,r<C'E'P" <J..u J-l.,:;,,j"";b J..•• .;>::: ro ~ .Jb vUIrer'b 0= '" L" 'bL~lat~... '~a"!.:L ... es y"":, ~ " /'~ , .J. :1: I $ $ $ 236.402 218,596 316 1 027 411,206 338,578 0:>7 ~~ " 40 9.3?hv 5!:: :J16 <-l ~ '- a 6,7g ~..,R04. 6 1~ ;88 ~-' 3 9 1.36 4986'( 6 9 '424 5,486 6 9 392.;. 605 3,4~J -Z;? ,../ - .. £I 1_. ~;=>53~ 21'1',;'6;2639789 ;; ~0:35 8 9 051 s6'?2 ~.Lf9668 -'l<"~_~""';~ 6 II' 7 8 0 1'VI r-:: 46~ 101 ~890 ~'"=' I", .f">/l , "1 ,~ "j'l' 0 840 " '1)' , " t l'7'"'0 ,t 8'1 $843 9<560 I i i I I'f r-..=~~~ ! ,,"' ~~/ ' - \ ,ro ~,'~ 5) -. =~~""~=6~7~"~-j'7S:~)6>26~;1 ~ ~ /1' I II 49a04 60,,67 49,,63 48,,'39 54,,5~· 39,,03 45007 ~"h ( .....' 8,,49 7,,95 8,,07 7",39 7,,20 '7087 8Q67 Oe80 0" 0 0" 0 0 87 0,,92 0 l M 1 0 0", 1I ,,::,~c"""""""'~ ;~ '-. over 1 Eoo . 57~7237",59 i i Livestock , ~, 1401 .. 1600 $ c=~~~~=~.......-~~~""'~~==. 6. 39942 22962'743~398 ~!. ~1000 1001~12001201 ~1 ~OO ~ '~'""i .~~.-~~,~~ l i ",<", 98' ~;S~=~'1;8'"~~669264 6 9 908 I ! .... 39198 Cl1:e:rent I2:iat;ilities ~ ,1 801 ,=~.~~ $ --x---.i. . .-= . ~·800 $ ! f ,~~=== 601 $ : ·.rOTA;~~TS o. 401 =600 $ , I ~ .200=400 uota uroups I I ($ per farm) I ! Quota Size (li tres) Al~ Q .,. . " ~~~. 0 ~~''-=~'''''''''"'''""","""" '" '6''}''" II 69 " 91'0 ~'8 '2~ ::J 0,/7 '-? )~'7' ".Lt,,? "'~_ _~"" ,~'"' 65 OC:" 4~ '(,,1un _"""··~~.~rl!IIIC<'>""'~'""",""":=::,,,,,,,::"-,:,,._,,'._::.,,••:';;.,.,'e....o,,.•••~_~••::,,,,.,,,,,,,,,,~,,,,,_..~,.,..,,,,...,,.~ i1 }"l"t' ",arm L'1aDl, l ,~es!i .,., ,L.ong CTi .J 179 ,0, ' t:;'O "i''''! OJ 00 C:., 20 1 " 4~ c: 1 " 8e0 111,1: ' 'O"TO 1'5 "c:.''''3 //<176 t ~ 10 ",;7. ''''1 ? ·_iP 1*'. :a~ 'Q,....,:::: .. Rb" 1 ,,-, ;>4 2·OJ.;; ~a '"'6' ",/. 1::''2 ''+'''''';,.) (1 ')",<::,', ~." r-,:: ':)./0"-. ~~~~=OI.::O""= 0 7'7 6,,80 o~ t::.~~""",>_.,~~ t:.?"'1,' 0/,,'10 ~1"" 66' 45 "0 ,c; i' ~ ,:"4 1 ,,,0 I J '1" Ob~ i, , !" L9 f·. " .,....,..,,~~~<;1"'""~ 5 a. TABLE 28 (continued) r ----- =--' Quota Size (litres) Q tAl~. . uo a uroups I - ~I (cents per litre 200-400 401-600 601-800 801-1000 -. 1001-1200 1201-1400 1401 ~1600 over 1600 -O-f--~------C-/-I--------C-/-l--------C/-I-------C-/-I-------C/-I---------C-/-1--------C-/-l---------C~,/-1---------C-/-l--~4 quota milk produced) Land & Buildings 64 .. 11 89Q38 71,,91 64,,18 67033 Lf8 e 76 57 .. 10 74 .. 16 42 .. 57 Plant~ Vehicles & Livestock 10 .. 15 12",51 '11 .. 51 '10 .. 71 9,,12 8099 9,,98 11015 7,,'11 1 .. 08 1 .. 18 1 ,,1'1 1~29 0 .. 89 1009 1,,16 0.,99 0,,80 Hiscellaneous 7.5 .. 3 Lf 10;; (1'7 ,~/~-, 9,h ;:;;0; - ,~-'.-' 76$18 77,,34 58,,8 Lf 68,,24 86~30 I 2 .. 3~' 2 .. 9 Lf 3,,18 1 .. 88 2 .. 29 1 .. 51 3 .. 02 2,,13 _ 15034 16 .. 88 22 .. 06 15.60 12.72 10.33 18.41 14.76 'rOTAL ASSETS Current Liabilities Long Term Liabilities 5'1..08 I ".., i ! 1~86 I ~ 5.73 I 29 T.il.BLE _""",,_"'c:=O::: =""'_"""""""::~ Quota Size (litres All Quota Groups ($ per farm0-o,-o Milk Sales Other Revenue Gross Revenue (cents per litred of d) ~ - 'lk t o t aL IDl pro uce I I.' I 200-400 401-600 601-800 801-1000 1001-1200 1201-1400 1401-1600 over 1600 $ $ $ $ $ $ $ $ 32,049 '$'" 34.316 1.931 770 1.277 1.363 39,245 2,454 2,661 38,513 18 9 60 Lf 27,538 35j,3~·1 ~::.~.O /1 c/.L /1 C 16,978 / c 1 24,713 /, C, .... C '' 50,584 3,356 2,6 27 61,542 6,540 6.618 56,?~~=~-.!.~_,,?:0 C /1 / c 1 63,108 5~138 2,118 81,288 5,143 3,535 70136~91966 I c,1 c/ 1 I i \Jl Other Revenue 8.9'1 8.60 8Q67 9004 0 059 0.43 0.54 0.54 0.49,_ _ _ _ 0.39 0.45 0038 ___ ___ Gross Revenue 9099 (cents per Ii tre of quo t a mlOlk pro d uce d\) C Hilk Sales Livestock Profit Milk Sales Livestock Profit Other Revenue ~ '/1 < 11.64 0.77 0.66 ~_~ 9.05 0.57 _ 0.61 _ ="O'P 9~66 9D96 f'/1 ~ c /1 c,/1 "'/" '"' .l. 12.67 0.64 0057 12.56 0.79 0 65 11.99 0.72 0.51 11.18 0.69 0.76 9.42 ,- -- 0 10.23 9003 0.60 0 47""""_ _ 6 10 '10 0 13.07 13.88 14.00 13.22 12.63 0093 0.9 4 8,,86 0.72 0.30 9 02 0.57 0.39 10065 9088 9,,98 /1 e o /1 c 11.28 0.75 0 59 0 11.12 1.18 1.19 ~,··~o::I'SF<'<.'I:<~Ot ............... Gross Revenue ,~ 8~78 12 62 0 13.49 .~~;=~~:: C /1 11.38 0.93 0.38 0 C ;"'1 .L 10.22 0065 0044 .no::~ 12.69 11.31 0'\ i TABLE 30 E~'p_endi"ture _III All Quota Groups ($ per farm) $ 5~680 Labour Depreciation 11,937 727 5,611 '3,215 Total Expenditur-e 27,170 Operating Administration Overheads ~uota b;Z .Size _~ Quota Size (litres) 200=400 401=600 601-800 $ $ $ 801=1000 1001-1200 1201=1400 1401 =1600 over 1600 $ $ $ $ $ 13 ~ 161 19~976 21~560 1,)472 17,234 7,206 26,563 1,128 12,494 5,782 56,291 60,633 65,943 3,988 8,764 604 4'1 676 2,425 3,983 11,767 649 4,507 3'1 039 5,996 14'1 037 800 6,355 3,112 10s284 14,768 1,037 5,352 5,092 12,887 21,241 1 '1187 13,374 7,602 12,069 - -20,457 23,945 30,300 36,533 109 5,725 479 2,304 1,452 2~ I (cents per litre of total milk produced) c/l c/l e/l e/l c/l e/l c/l c/l c/l 1,,07 2 .. 90 0024 1 .. 17 0,,74 1 .. 40 3 .. 08 0.21 1 .. 64 0",85 1012 3 .. 32 0,,18 1.,27 0,,86 1 .. 38 Depreciation 1 .. 47 3 .. 10 0.19 1 .. 46 0 .. 83 0 .. 18 1.,47 0.72 1.84 2 64 0 .. 19 0 .. 96 0 .. 91 1,,84 3 .. 0) 0 .. 17 1 .. 91 1.,08 1 .. 85 ),,03 0,,20 2,,42 1,,01 2,,22 2 .. 95 0 .. 12 1 .. 39 0,,64 Total Expenditure 7 .. 05 - 6.,12 - 7,,18 6 .. 75 6,,99 6 .. 54 8.,03 8 .. 51 7,,32 Labour Operating Administration Overheads i \J1 "J I 3~24 0 - (cents per litre of quota milk produced) Labour Operating Administration Overheads Depreciation e/l c/l e/l c/l e/l c/l e/l e/l e/l 1 .. 93 4,,05 0,,25 1 ,,90 1,,09 1,,57 4,,27 0,,36 1,,49 4",40 1,,08 2,,03 4,,46 0,,3-1 2 .. 38 1",22 1",69 1 ,,14 1.,71 4.. 00 0,,23 1081 0088 2,,29 3,,29 0024 -1" 19 1 '" 14 2,,33 3 084 0 21 2,,42 1037 2037 3.,89 0 26 3" 11 1030 2055 3,,39 0.,14 1.,59 0.,74 'I'otal Expenditure 9,,22 9,,00 10,,40 8~96 .8063 8 15 10,,17 10,,93 8" 41 ~L.72 0",2L~ ~---.-----~-----.--.-.--.-.---.--- .. -.------------ 0 ... - 0 0 fl '\ (~ ...:t (.)"" C.(':, (\1 0 ',-" co 'X} <::~' <fP, ~: 0'\ 0 0 I':', '-D ' 0 _T 0 0 I a ,.::J" 0 t,,, ,,~ ,~ H 0, ~, 0 o 0 0, O() o ~'" (J\ ~_J 1'<\ i ! co "':T Q 0 a 0 0 tX) nJ 0 () "I, 0 (\J ,[\ '-.,0 <?;o> 0 ~,C\ '1"--' c\ "C" 0 0 (\j C ,<r ~-' ',"" lr\ ~ U r-, (f.l fJJ H +~ or! d '-' m N or-! tQ ill =}.), " 1'<\ 0 ;j G':j ;-=1 g::q «:.:r. 8 v- .-0 <11 ~ or-! tQ ro +> 0 :;::i G' ,,- 0 \.,0 " ',,'" EI\ 0 0 0 0 \{) " " [\1 N"\ a OC! L',., .:::t 0 '_I " 0 0 0 r. 0 i"'\ tv·"': (0 " <ff:r 0 -::t. _-t" 0 0 ..::t. ~" 0 a \.,0 0 CO '{;"-' '-D 0', ;;r,. . . , CD ~ -f:,L} a !) 0 0". \,0 1\(',,- ,)() cx·,,,,' 0 0 0 t\(""~ (X) ..,;:t 0 0 ..,;::t- 0 <t ~'\O (J,l s 0 0 q t-~ +l (\) Z 0 r.x:, a 0 \f) -y-} a '\,~' a (\.1 0 7' E>= 't-. 0 r:. . ~ .. :.1" Ci 0 g f\.i ,<t.. G 0 0 ''?-.() 0 ,,,,"\ .>:'" -T .:::t" 0 0 0 .:::r <{p IT a 0 (\I \-0 0'\ ',,0 0 ~1\. nj !'f\ \.1\ G co ;\J ,0 ry'" " a 0;) 7£\ 0 \,0 C(} 0 0 ~(\ ~~'\ '\"'" ~".- ![j Ai ,P <C') >-! r,-i t':i rl <r! rn eoi,:> 0 ~ Gi' £:H (;) un m -L", ;:~ '1) '<:) 0 ~'i ",p, :}.:; od 9! ~"..., S ~'1 m 4""') 'Aoj"' <f.+:>j' '~." ' <1" ;.:l q !?"'1 !F"'~ ,'xl ill od {j) ,'t-~ $21 ~ lID p::; u~ (f~ ro d..) coi3 +~ ~ ~~ 1,1 (\ f:> v:v .p ~ ro E'~ ~ o ,~ ~~ ~~ <;.., ,..! Q'j ~7> Pll"l 'n ro ot,) P ('; 1} m w ",,'l,) ~ I'j t"j ti'~ C'; ~.:; 15' a 0 ~ 0', <:X) O() " ~'" ~59- APPENDIX E SURVEY REsuvrs BY HERD SIZE The survey results by herd size are set out in Tables 32 to 360 Results are expressed per farm and per litre of total milk producede The distribution of the number of farms within each herd group is very similar to the 1974-75 survey except for differences in the 150-199 and 200-249 cow herd groupso Most f.'3,rms within each herd size group sold a greater proportion of t01;'3,1 m::Llk at surplu.s prices than in the previous survey period" TABLE 32 Ehxs,ical Herd Size r (cows) Charact~stics 'rotal farm area No" of farms I 1974=75 1975-76 .! b.;z ,B;,~ ,S,ize Total milk production Proportion of milk sold at surplus prices Total labour units 1974~75 1975~76 (ha) (1) 7G % 505 24 .. 9 23,,4 21,,0 20 05 2404 21,,0 1203 28 05 10 6 2505 2305 26 5 2206 2509 2'700 1204 1204 1025 1,,48 1055 1074 2019 .2.024 2.76 3067 1909 2305 2 001 i ; 30= 39 Lj,O= 59 60- 79 80= 99 100~119 120-149 150-199 200~249 I I j I I II i I 250~299 """"""""""'........ 4 2 ~~,..."""""'",.", L~::.er~og,e 1 13 20 '18 14 12 6 1 12 20 18 12 1'1 12 2 2 ~"-"""'~'-'~"''''''''''''''''''''''''''~~''''~-.:>«~''' L_ . 90 34 0 3704 58,,6 68 8 8906 118.5 14007 16002 21+202 0 0 86,,3 ~ 628~789 83 1 9 861 877 9 667 "t7JV7 ; : ., - 90 ~:;>= 1439365 201 9 730 279 9 073 333 9 3'79 381 9141 45Lj,~ 134 - 385 ~3lt6 0 0 l~o05 ___ .11': Because of the large increase i.n depreciat;:i,on on some farm,s and the uneven distribution of such expenses within herd size groups, depreciation expenses are not broken down by herd sizeQ(Table 34L Appendix B gives the definition of net cash income used in Table 350 TABLE 33 k.~epue b;Z Herd Size Hard Size (Noo Cows) Noo of CC),llS (.$ par farm) I I Livestock Profit I Hilk Sales Other Revenue Gross Revenue , 30=39 40=59 60~79 $ .$ .$ 'J";I ~ 6'"9'7 694 ! '1, Q <..) ~ '06' '+ 19 2 70 21:: '/ 9 0"I .$ .$ 150~199 , 200= 249 I 250=299 i l ! -~$ .$ '~~ I 2 0;:; ~ Oro 0 () j-'5 9 210 -, 40 9 504 5'3 2:'74 ' 9:;, 76 ~"'749 ""'9 I \, n t:::j I '1 9 359 1~6'lLI' 3~195 29472 49 044 6 9 201 3956'71 2~Lf60 3~653 39440 3,2'15 39290 40~865 46 9 629 60 9 858 1 ~119 1"12 9 39 1 20 9 2-85 28 9 095 '1 ~06'1 "~~ . I - ! I ~. ~ ~<I -':~,9,1,6~.?"80~~, Iry" (cents per litre of total milk produced) e/l e/l Milk Sales 8" 'j 6 Livestock Profit 0048 9" 12 0 6,') Other Revenue 0,,0 Oa,30 0 40 0 e/l c,/l e/l 9,,18 8",72 902,3 0",49 0 Lf8 0 0 0~32 ::~~""'"' Gross Revenue 120=149 rJ ( 609 I 100~119 .$ 0 ! 80~99 8,,64 10,,05 10,,07 9'$52 e/l e/l e/l 8,,92 8"Lf9 9,,23 9002 Oe84 0 54 0,,64 0,,75 0.,41 0 65 0,,80 0,,55 0",39 0037 26 9,,68 10~37 9,,80 0 0 ~'""",_~'...-..o 10072 10 0 II 0 B T.ABIJ}~ EXEenditure I I l .~ No~ of Cows b~ 34 Herd Size .!.J.er .. 'IT d _ 30=39 Size (No", Cows) 100-119 40=5~~_ 60-79 .~~o _8_0_~9~9___~_, _, 120~149 15°",199 200"~249 250=299 $ $ $ .:p Q ($ per farm) t $ $ $ $ $ I ' 1'1 ~OLfO I 2,150 59942 516 29 868 39 0 39 4~422 6~063 99593 492 39566 "10 9 230 760 1+ 9 883 139550 827 It ~ 926 ,t. I Labour IOperating I Administration I Overheads ! I ']}otal 13~ 699 4'18 19980 ~~---~+~-.--~~~~~~~ Cash Expens'es 7 ~ 137 ']'1 9476 ~10s349 179 12 :3 20~433 '16~821 26 9 964 '19594 26 9 334 '1 ~042 940 ,~~.'~-~'-~---~~~~~-~- 16 9690 .... _~C)I<O«.x ~= (cents per litre of total milk producedJ 6 9 541 13 9 680 833 8 9 090 ! 0'. ~ ~ ell ell ell 0,,73 2,,58 1 0 09 1 I I Labour Administration 0 29 Overheads 1,,38 1,,07 2.95 0026 1,,42 Total Cash Expensesl :tc98 5070 I Operating 0 3",44 0" 18 1.28 1033 3,,07 0 .. 23 1,,46 1,,59 3.,56 0.22 1.29 1,,44 3,,01 0.18 1,,78 5,,99 6,,09 6,,66 6 41 0 1065 2,,68 2,,06 0 0 15 1,,31 0,,19 2,,26 2033 3000 0 12 1.,41 5,,79 7,75 6,,86 3~24 0 TABLE 35 Net Cash Income by Herd Size ,_ _ _ ioi :0 --Herd Size No~ 30=39 of Cows 80=99 60-79 40-59 ($ per farm) $ Gross Revenue Total Cash Expenses $ $ ....... '" .~ $ $ = 120=149 --- 150=199 250-299 200=249 ~:~o::. $ $ $ ... ~ ..... $ 12,391 20,285 28~095 31 9743 40,865 46 9 629 60~858 86 ~ 165 85~980 7 '1137 11,476 16,690 20~295 25,366 29,144 36,347 64,499 60~222 8 9 809 11,405 17,485 24,511 21~666 = Net Cash Income 100~119 : ~~,"~Q (No .. Cows) 5,254. . 11 j1t48 . - C - .... 15 9 499 a =. .~ , ........... 25,'758 (cents per litre of total milk produced) ell Gross Revenue 8,,64 10 0 05 10,,07 9,,52 10 .. 72 10,,26 9 .. 68 10 .. 37 9 .. 80 Total Cash Expenses 4§98 5 .. 70 5 .. 99 6 .. 09 6.,66 6~41 5 .. 79 7.75 6 86 4035 4008 3,,43 4Q06 3G85 3 .. 89 2,,62 2094 Net Cash Income -".~~- ..- - - . -... -.. - ~ - - - - .... ----~--"-- ell ell ell ell ell ell ell -~ ell I 0'\ f\) ! 3066 ---.---.-----.-~ - - --.--~.- .. --.----.----~---------~-.".-,."--"-~-,- 0 -63APPENDIX F HERD STRUCTURE AND HERD TESTING About 89 percent of all cows in the surveyed herds were the remainder being Friesian-Jersey crossg Shorthorn and Ayrshire Friesian~ 0 • Data collected on stock balances is given in Tables 36 and 370 The average size of town supply herds continued a long- term general increase in both IslandsQ 105 cows in surveY$ 1975-76~ Herd size averaged a rise of three percent from the 1974-75 However 9 total dairy stock numbers per farm remained at the same levels Sheep and beef cattle numbers increased by about ten percent, with most of the increase occurring on South Island farms. Sheep and beef cattle numbers were insignificant on the surveyed North Island farmS e TABLE 36 [! :- = ~.:':W I! All Stock ! 104 I ~ T-T ~ ..J.';~ t:I." '.... ~ :=.2 '1'1 =o(~ "" '7, .t!' .c.,e.~. S .l.,... a.CoL ~~ 'i,,~O) Of\r~ ; L~ ('J"'" 0 i ~ ~ '.~""..,..~ : ';1 ""' W "" L<',~l ~ V.:.).{;!2, '-' rc : : '),-..? v ""'~ 'l...-. , :J~ <:0 0 j / + '. ~ 'Y 0 ~.> <'" 7, \h v 4.62. ,'11::: ' ../ '". , ! 12; I "; ~~, 0 , . ~ 'l' -. ~< . . . " . . 1 ' ~ ~ ,.~ J ~ J ~J <= 119 , ../ 3 ~ "'f~ ~ L:"zcg Buu.s I r, "l'" j-'<j I Is ~ u ., , .:'iI i:: ./ ' ./r:: ", ,~ rri 'i ~/, 'I 5> 9 ,v 9 4,00 .')' ~20~ 689 "jh ,"'v -" . /''' ) .~ ' 4, 10 ~ "~ 'f4 '" 4:) ... - ... ...., ,~ L'" ..... . Ij !.. ~ I ,"~~~~."~~,=.=~, 1 f~...;t; f '-,~-~~-~,~~~~=~.~=.~-,~~~.~=~~--~~=-~=~=~~=i-~.~~~'-' ~~==.~~.~~= > , "( ~,-' CI ,'" ?" ::: 1 "") '"" r'~:J ~ ~ ~ 1"...;."~,' .,1, ~~"'1 r;' '7 Q t ~.c..,~! :: "I • ~ i: F 1,."" (1 !-==~-=~-~-~ '11\ 4 cj5 "1 ~ '-' .., '-;0: OJ '149 ' , 9 ' -1 ./" ~' ~-' <'" 1; c;.. ../ I '"-''3'Wf'!'" ~ ~h 107 'I' Average Value $ :t\l(loper Farm Fum I; -P',e.'!""SI" L 0;;;::,,,, ."... • '=' .b t"'i' ' . / " ./ ! C':r~':':':::'1 .p " .. c... , . , k "1o:.:;:,? ~~''--;'''~ " ~ r:J ~n " , ..., H... CO~"i's /\,11 '1_"7-;: ~/ , - , ~ 9~ '-t <"• N oper Fe,rm } . .~ . S-toch: $ -,~"-.,...,.f .~"=.~=~_~o.-~ Average Value Average Value $ No.,per Farm "i~ ! ,_ i t .: ~ 1.5 oper South I,sland North I slan{l New Zea1a,na ~_~~_'I-!~~-=----=.- Average Value $ f""' h., . 7 r' .:/0 t:; '" !~ ""'. C~ <C Is~ 12~9461151L\ 1 " " ' " . ! ,I .Nooper Fa~m ~......",.~;:'< '-' ,I, S / i ' ,c ' ' .ngs South :t:t'rerf3tge Va~ue Farm COWiE; I '\"'J"~P'"" North_Iel~n~ Zealand fAyerage \ta1u.:; Iljo"per $ 0 I Open::Lng 1L~~ pairy Stock ~~ I_~ C j)' ""';." Oil tr ,,~.~ C 1,.;8.,.:1.,; q I i~.=~~~~-~-~>~=~==~".~.>~=-~--,~':"-~=-~~~~",~~==~~.-,,~~=~,=->·==·~=-~~~·~~~·-=.~-~~=~=~I r I ! ! .,....; ~ i, ~ _. ) I ! ! 1 i ! : /,,... . "~i0'1r.;"J~3 • L 0 ,.~ '-~ ~~ i . , ., ",} t"': v I: ~ i '; 0 c..U ~~ :,. . : "'~ ~ _C" ~ "S 3 44 ~ ""';.E 5 '...-- _~... ,f' : 9,---)0 ..( I~I . 3 2 ~=. ~~,=,,,<",",,,,,,,,,,-~--=,,,,=:-~=,,,,,,,,,,,,,, ;::: 9 C:.J C:,.'J ~ i (").ner>1,Yjg ~. .£:" <; ," ".J", c~ • 1",~·~"i~;'i"~~~~~~~= 'i'~ 'i! ,-,~'7?! .r '9 • . _.. . , , ."< CCt;;--+C>"'l>!~ ..s ... !,-,c~,_'d:\ P ",-,,0,1,'.. r.,)l ....., -... ~ '" ::;:.<~"Jl, I ~ l Opening Balanl;;e ; 1,./ J .i ,~ 881 ,/ 't Qd?' . SV v ~,,~~~,~,,="" 1990'('6 208 " ""~) ' ,/.,./ 20 3 864 :; "",J ,d·1 ""?v'-t'i ,.~~.~ '15>3159 ~~ NOTE: I Di:l:sJ:-J::LC'· =, '7 <5 '~09 ..- - - -=~~~~:::>"""""~~"""""""'''''''"~''''.''''<;''''.'''';'':"",,",,~ v l C~ L!." "",ij! et~ P~:~)-b-~)v'" '78<:< ----T--·-·--~--------~-(~'~b'·94-;;:; .... ~ ~. '<f ~ "" '-" SoLd ~ . ' " ~ "...J I• I ZL'S' ! ./ ~ U ~ ~~- Closing BalaTl':"e ~_~ Stock numbers and va.lues have been rout'Lded to nearest whole numbero Figures in brackets have not been inc:luded in ,stock balances" , ~-~~'~~'''----~---i "i9 ' 19,0 7 ::' __ ~""''''-''<"-_'~ ::o~~ 2o~864 '153 ~~~""",,"''''''''_:.J<~~~~ =~~,5,o317 J :rABLE 37 ,BeeL~~~~~ 1 .. ,-'·). . , O:pening Stock Average Value E'arm __IJl", ---"~~ Average Va.lue Glosing Stock " " N ,o",per' '" '" " Hooper t " N' ' $ :Farm b '" " All Sheep All Beef Cattle Sub~Total ~26 23 6 29 " All Sheep 35 6 41 , All Beef, C~ttle Sub-Total ; 29.2" b19 All Purchases 29 310, Reared Replacem,ents 1:3 = Opening TJotal Livestock Profit 71 7:1 "I 27 De~:ttb8s KLlled 3 ,~tco 603 = ---~ 92~ 385 ~ ~...:..,.;.,.: Opening Balance " '~~ :,AII Sales -, ,~ -' =~ , 31::'2: . ./~/ '71 1~311.J. , " ~ ~ I--'-~ Closing Balance 7'1 1 ~,314 --~~~=~ TARLE 38 lL~=9!-:,.~~ Proport:ion cf Farms, (%), Herd !lJe,sting Not ' Total H~r~ T~st:ing ";"~,....uww North Island South Island 59 52 New Zealand 5,'7' • ~-:--~ Lrl '100 ':: 1+8 100 43, ' 100 There was a seven pe:r"cf.mt' increase' in the number of; farms herd testing compared with 'the 1974=75 survey ~ testing ,l1as the predominant meth,od" of own recording was noteda M:on'!:;hly herd A,n i.ncrease in the use -66APPENDIX G SHED TYPES AND EFFLUENT DISPOSAL SYSTEMS The distribution of shed types in North and South Islands is given in Table 39. The herringbone milking shed was the predominant type in the North Island, while the walk-through (or internal race) was the most common in the South Islando Other types of cowsheds included tandem and abreast types.. The age of cowshed was based on the year of construction or year of latest major renovation~ There was a small increase in the number of rotary sheds in the sample from the previous year.. The number of pairs and cupsets in use per shed remained the same. TABLE 39 Shed Types Type of Cow shed in Use New Zealand North Island -(perc~nt Herringbone (all types) Walk"';Through Rotary All Others Total Age of Cowshed (y:ears) Pairs of Cupsets in Use (No.) South Island of :;farms) . 24 66 8 56 28 8 8 100 100 100 12 10 15 9 9 7 45 40 7 3 7 Table 40 gives the distribution of the types of effluent disposal systems on the 90 surv~Yed farms. Distribution of Types of Effluent Disposal System ~ffl~ent p~sposal New Zealand North Island ..... Systems South Island p (percent of farms) Spray Irrigation 32 23 Use of Sumps '17 15 Pumping onto Pasture 12 52 20 8 Cartage from Shed 6 15 2 Settling Tanks 8 11 13 0 25 34 7 100 100 100 Into Streams etco Total - - The proportion of farms di,sposing of their effluent into streams and wa'ter courses remained about the same as in 1974-75,. However~ systems .. it was noted that many farmers have plans to upgrade these .AJ?P:E~NDIX II Data collected on 8upplemer. . tax'j'" Ised use is presented in Table 41 <!J More f'allollrable Glimatic {~(:)nctlt;ions compared with the previous yea!' e:1utbled supplementary feed dairy stock~ purchase~so Ne.~.rly Ifjf,1o!.J<Y' farm~3 ~h';:) farmers to red.uce thei:>::' ~\relL, number of South Isla.nct fa.rmers makin,g: s:1.1age less than in the pI'evious year" An increase in th.e l,V'aS noted" fHlding meal The average amount 1ti'aS abcru.t 45 percent Goats of <supplementary feed are presented in Table 190 TABTJE If'1 ~l2E1!~8>~11~.~€:~~~>J2Z2>:Z.~, ~~~~'--~~"'-~="==>~'~~---il, Type of F'eed. Un:i:ts/f~.rm New Zeala:':J.d. Lj'900~:; Isla:c.d. South Island ::,; v 250 5~590 290 '132 Nor':;;h Hay 'bales Silage tOlmes F'orage Crop 180 309 30'7 Grain i;:.)nnes 3 o c'j 10&) 4,,3 6,,8 Meal tormeEl 702 9.,.5 207 Meal Propori;ioYl fa:r:ms 5'7 24· Grain Proportion farms '1 Lf ~ 38 Meal torme~JfaJ::"m "1308 '16,,;; "l"! 00 Grain ton:n.es/ £'1').rm c'Oo.3 330.5 '18,,0 %) 1!7 _l"~ the yearQ 19'75~'76 9.l1,t;he surveyed fax'ms fed h19,Y to and '7.5 perc;ent fed. silage as of da.:i.ry meal feo. per farm 011 t::i:HX"Ie for dairying during ./ :r:ql~c'chases APPENDIX I CASH FLOW STATEMENT A Cash Flow Statement has been prepared from the farm accounts and is presented in Table 420 Such a statement presents a useful summary of all money transactions during the year ~ incl ud:tng those of a capital and perisonal natureo De,prec:iati,on of farm assets is not taken into account and all imputed values have been ignoredo All South Island farms in the f3urvey were analysed for a Cash Flow S'catemento Only 38 of the 61 North Island farms eQuId be analysed for a Casb, F'low Sta'l:;ement. because of a lclck. of data on some ac:c:ountso It was noted that most physical a:nd financial characterist:ics of the 38 farms were about 10 percent smaller than the North, Island, average Three of the characteristics of the farms included in Cash 0 Flow Statement are shown below~~ South Island North Isle.:nd Sub Total Sample Number of farms 29 6'1 Herd Size (No. cows/farm) 8'1 1 '17 632 209 s 092 77'1 38 109 702 237~032 213~335 Quota Size (l/farm) Total farm assets ($/farm) New Zealand 90 '105 726 228 9 029 In some instances 'there were problems in determining the precise amount of mortgage repayment during the year", Payments made to other family members are sometimes not fully revealed in the set of farm accounts" Hence the increase in the farm work.ing capital for the financial year may include some monies that were paid to family members. Since this is the first Cash Flow Statement prepared for the national town milk. farm cost survey and only 75 percent of t;he 90 farms were included in the Cash FI0111 analysis 9 this summary shOUld be interpreted with some care. -70Figure 2 shows the Cash Flow situation for North and South Island farms in diagramatic forme It will be seen that there was an increase of $19270 during the year for North Island for South Island farmso farms~ and $19050 This is the approximate amount left over at the end of the year for the farmer to add to his bank account and have available for capital investment in the ensuing years 42 ',rABLE S~L~~~~ , SOUthYSIan8, ' Cash recei ved ~ (29 famre,) ~" .$ 1o~~: Milksal~s Dairy Sheep Bobby Other Irorth'~r';land Ce:ttle Sales and Beef Bales Calves Sales Farm Income (38 farms) ,$ .~~ -~$' 33 ~52'7 30 9 493 1 1 68'1 '19 41 9 '348 19 461 2~200 89 649 -I ~30<1 379766 2 <3 }i"rom Oth®r Sources; I~DT~dends Borrowing Sundry 228 29 84 5 86 305 '+ ~ 310 -"1"/5 If 9 '188 Sub~total 40 9 190 ":£.otaLQp;.§lL~ Cash Spent;= '1" On~~i!lg~~~,!i,!iE,!!:1! Labour and Operating Overheads and Admird,st:ra:1::ion Cattle Purchases Sheep and Beef Cattle P''1,rchases Sundry 15 9 2'7"1 '14 9943 59,560 530 866 166 6 9 0 1+7 "'\ ~,395 Flant and Eq'l:lipmerd:; Vehicles Buildings Farm Development Mortgage and Loan Repayments 2 ~ "l?9 29 1t80 19 200 823 1 9 960 Dr;.wrng; 0 ~- :T:ax Life Insurance Investment in Shares 229524 '1 ~230 1 ~470 846 874 29515 8 9 642 Sub~total 3. On Personal Items: 1"15 22 9 ,393 Sub=total 2" O~&L~~: ') Lf ,_, 6~935 5~668 4~ '163 2s920 723 299 3 9 325 8Lf9 35~' 8 9 1 O~) 39 91 ~\O SUb=t;otal Total Expenditure ~-~ Increase in Wa;cki,n,g Capital for Year 19 050 ."..."""'~ .~-~"" 10 9 196 399 655 ~~ _"roo 19 270 ~. FIGURE 2 CASH FLOW STATEMENT Where the Money Came From and How it was spent NORTH ISLAND FARMS (sub sample) SOUTH ISLAND FARMS CASH RECEIVED $40,190 BORROWED $4,310 OTHER FARM INCOME $1,939 LIVESTOCK SALES $3,448 CASH CASH RECEIVED SPENT $40,190 $40.925 $17,317 FARM CASH EXPENSES BORROWED $2,84 5 OTHER FARM INCOME $1,61 5 LIVESTOCK SALES $2,93 8 $30,493 $40.925 $17, 975 FARM CASH EXPENSES -.J IV MILK SALES MILK SALES CASH SPENT $1,396 LIVESTOCK PURCHASES 3,533 INTEREST $1,960 MORTGAGES REPAID $5,859 NEW FA"RM ASSETS 2,920 TAXATION 446 OTHER ASSETS 823 DEVELOPMENT DRAWINGS INCREASE IN 1,050 WORKING CAPITAL $33,52 7 $1, 419 LIVESTOCK PURCHASES $3, 015 INTEREST $2, 515 MORTGAGES REPAID $3, 546 NEW FARM ASSETS $3, 325 TAXATION ,< 469 OTHER ASSETS ~ 874 DEVELOPMENT $6, 517 DRAWINGS 4,886 INCREASE IN $1, 270 WORKING CAPITAL -73~ APPENDIX J COMPARISON lllII'H SURVEY RESULTS OF PREVIOUS YEARS -...;.....;..;,.,....--.", In order to demonstrate New Zealand trends in town milk production and farm income~ data from surveys of the previous four years have been presented along with 1975~76 results in Table 430 TABLE 43 9ompari,s"~~~.&!g've;r B~;ht,s --~~ CHARACTERISTIC N0Z~ ( a) cn~~'"CWr7""'C=e=-- (No o ) - PHYSICAL 1972='73 1973~74 19'74=75 19,?5"~76 19 81 7 1 ~ 782 174 1 v 743 90 1~693 '19709 90 - 181 oonr..,....,...... Productive Farm 66,,0 (ha) Area. (1) 641 Daily Quota Herd Size (No:©ows) 93 Milk Production CI/farm) 339~079 Milk Produc·tion 210 9608 (l/labour unit) Milk Production Cl/prodoha) Milk Produ©tion (l/dairy prod"ha) Total Labour Units (L" U.) Engaged (b) ~ "/971 =72 Suppliers (No,,) Survey Sample 9fJ.;rey;i.ous llf,ar,§ - 74,,9 - 90 ?'rl 73 0 0 73.,2 -77Q7 68.2 100 682 100 728 102 726 105 362~746 .356 ~ 985 369~611 385~334 176 9 94'7 175~854 188~577 190,759 5~ 138 4 9 842 Lr 9 890 59 053 4,959 N•.Ao NoAo N"A" 499 1+5 5~ 124 1 061 2 05 2,,03 1896 2 .. 02 0 ]'INANCIAL Total Assets($/farm) Gross Revenue ($/farm) 77~034 959552 167~952 203 9724 222~098 259789 31 9 800 359 875 38 9 328 38,513 Gross Revenue • ((i/li 'tre) 7,,607 8077 10,,050 10,,370 90995 Total Expenditure. ($/farm) '159723 199564 23 9 ,351 24 9 696 27,170 Total Expenditure Co/litre) Net Income ($/farm) 40635 50394 6 542 6 .. 688 7,,051 10 9 066 2,,972 '12 9 236\ 3G377 12 9524 3.508 13,632 3,,682 11,343 2.9 1+4 Net Income (c/litre) 0 ----~~.,.".,...~~---.....,.,...,..-~ Survey comparisons are given in the form of histograms in Figure 3" The data for these histograms are taken from the last six national farm cost surveys@ 74. FIGURE 3 SURVEY Daily Quotas l. 1 COMPARISO~S 1 400 750 700 Total Milk Production 2. - - r-- r-- r-- . ...-- r- r- r- r-- - 350 650 ,- r- 600 - - r- - 300 ~ .. ii!!I 70/7l 80% 78 - 3. I I 72/73 74/75 75/76 I 74/75 75/76 $ r-- - 40 - 76 I 72/73 Revenue: Expen d'lture Ratlo 4 Proportion on which Town M'llk Prices Payable ;-- I I 70/7l - - r-- - 32 .-- ~ 74 - 1- 24 r- r-- ~ - - 16 r- f-f-- r-- 72 .-- r- II- I-- 70 - - 8 ~ :01:::I I • 70/7l 5. $'000 I T I 72/73 I 74/75 75/76 70/71 c/1' Net Farm Income (NFl) 4 _ 6. I 74/75 75/76 NFl Per Litre Milk Produced 14 12 - 10 . 8 - 6 - ,-, - r- I I 72/73 r- r r- ro- .....,-- 3 - .--. ...- ,- 2 - :~ I I 70/71 I 72/73 SURVEY YEARS I I T 74/75 75/76 t l I 70/71 I 72/73 SURVEY YEARS 74/75 75/76 RECENT PUBLICATIONS RESEARCH REPORTS 48. Proceedings oj an N.Z. Seminar on Project Evaluation in Agriculture and Related Fields, R. C. Jensen (ed.), 1968. 49. Inter-Industry Structure oj the New Zealand Economy, 1961-5, B. J. Ross and B. P. Philpott, 1%8. . 50. Fresh Vegetable Retailing in New Zealand, G. W. KItson, 1968. . 51. Livestock Targets in North Canterbury ijlll Country: The Impact oj Changing Prices, J. L. Morns, H. J. Plunkett and R. W. M. Johnson, 1968. 52. Sectoral Capital Formation in New Zealand, 1958-65, T. W. Francis, 1968. 53. Processing Peas: A Survey oj Growers' Returns, 1967-8, B. N. Hamilton and R. W. M. Johnson, 1968. 54. Fertiliser Use in Southland, R. W. M. Johnson, 1969. 55. The Structure oj Wool and Wool Textile Production, Trade and Consumption, 1948-68, B. P. Philpott, G. A. Fletcher and W. G. Scott, 1969. 56. Tower Silo Farming in New Zealand-Part 1: A Review, D. McClatchy, 1969. . 57. Supply and Demand Projections oj the United KIllFdom Meat Market in 1975, D. R. Edwards and B. P. PhIlpott, 1969. . 58. Tower Silo Farming in New Zealand-Part II: Economic Possibilities, D. McClatchy, 1969. 59. Productivity and Income of New Zealand Agriculture, 1911-67, D. D. Hussey and B. P. Philpott. . 60. Current Trends in New Zealand Beef ProductIOn and Disposal, D. McClatchy. 61. Land Development by the State: An Economic Analysis of the Hindon Block, Otago, E. D. Parkes. 62. An Economic Analysis of Soil Conservation and Land Retirement on South Islalld High Country, R. W. M. Johnson, 1970. 63. A Regional Analysis of Future Sheep Production in New Zealand, R. W. M. Johnson, 1970. 64. An Economic Assessment of the Middle Class and Upper Middle Class Market in Malaya as a Potiential Outlet for New Zealand Meat and Dairy Products, K. Y. Ho, 1970. 65. Capital Formation in New Zealand Agriculture, 1947-67, R. W. M. Johnson, 1970. 66. Distribution Costs and Efficiency for Fresh Fruit and Vegetables, G. W. Kitson, 1971. 67. The Optimisation of a Sixteen Sector Model of the New Zealand Economy, T. R. O'Malley, 1973. 68. An Analysis of Lands and Survey Development Projects, 1945-69, H. J. Plunket, 1972. 69. Quantitative Techniques jor Forecasting: A Review with Applications to New Zealand Wool Prices jor 1974-5, Joan Rodgers, 1974. 70. A Practical Guide to Tax Planning using Procedures for Income Equalisation, P. J. Charlton, 1975. 71. Studies in Costs of Production: Process Peas and Beans, 1974-75, W. O. McCarthy, R. G. Moffitt, P. W. Cosgriff and P. D. Chud1eigh, 1975. 72. Location ot Farm Advisory Officers in New Zealandan Application ot Facility Location Analysis, Joan R. Rodgers, Owen McCarthy and Vicki Mabin, 1975. 73. The Ambulance Facility Location Problem-a Survey at Methods and a Simple Application, Janet Gough and W. O. McCarthy, 1975. 74. Studies in Costs of Production: Town Milk Supply Farms 1973-74, R. J. Gillespie, 1976. 75. Stabilising Post-Tax Incomes of New Zealand Sheep Farms, P. D. Chudleigh, M. J. Blackie and J. B. Dent, 1976. 76. Studies in Costs ot Production: Town Milk Supply Farms 1974-75, R. J. Gillespie, 1976. MARKET RESEARCH REPORTS I. Processing Plant Location Studies: 1: Theory and a Simple Application to N.Z. Wool Selling Centres, W. O. McCarthy, J. L. Rodgers and C. R. Higham, 1972. . 2. Processing Plant Location Studies: 11: Policy Alternatives tor N.Z. Wool Selling Centres, C. R. Higham, J. L. Rodgers and W. O. McCarthy, 1972. 3. Doing Business in Japan, W. O. McCarthy (ed.), 1972. 4. The Japanese Distribution System and Implications for New Zealand Traders, G. W. Kitson, 1973. 5. Prospects and Strategies in Promoting Tourism Between Japan and New Zealand, G. W. Kitson, 1973. 6. Market Assessment, W. O. McCarthy (ed.), 1973. 7. Optimum Site, Number and Location of Freezing Works in the South Island, New Zealand - A Spatial Analysis, R. J. Brodie and W. O. McCarthy, 1974. 8. The Japanese Food Market and Implications for New Zealand, G. W. Kitson, 1975. 9. Structure and Corporate Relationships in the Japanese Wool and Wool Textile Industries, G. W. Kitson, 1976. DISCUSSION PAPERS 3. Economic Evaluation of Water Resources Development, R. C. Jensen, A.N.Z.A.A.S., Christchurch, 1968. 4. An Illustrative Example of Evaluation Procedures, A. C. Norton and R. C. Jensen, N.z. Assn. of Soil Conservators, May 1968. 5. The Shape of the New Zealand Economy in 1980, B. P. Philpott and B. J. Ross, N.Z. Assn. of Economists, August 1968. . 6. Economic Problems of New Zealand Agriculture, R. W. M. Johnson, A.N.z.A.A.S., Christchurch, 1968.. . 7. Recent Trends in the Argenline Beef Cattle SituatIOn, R. W. M. Johnson, November, 1968. 8. Price Formation in the Raw Wool Market, C. J. McKenzie, B. P. Philpott and M. J. Woods, N.z. Assn. of Economists, February 1969. . 9. Agricultural Production Functions, A. C. LeWIS, N.Z. Assn. of Economists, February 1969. 10. ReRional Economic Development in the Cr;ntext of the Changing New Zealand Economy, B. P. PhIlpott, Nelson Development Seminar, April 1969. . 11. Quarterly Estimales of New Zealand Meat Price, Consumption and Allied Dala, 1946-65, C. A. Yandle. 12. Indicative Economic Plal/I/ing with a Sixteen Sector Pro. ;ection Model of the New Zealand ECOn~JI11Y, B. J. Ross and B. P. Philpott, A.N.Z.A.A.S., AdelaIde, 19~9. . 13. Recent Developments ill Ihe Meat Indllstry With particular reference to Otago and Southland, R. G. Pilling, Otago Branch, N.Z. Econ. Soc., October 196? . 14. The Future Profitability of Beef ProductIOn In New Zealand, R. W. M. Johnson, N.Z. Inst. Agr. Sc., August 1970. 15. Demand Prospects for Beef, B. P. Philpott, N.z. Inst. Agr. Sc., August 1970. 16. The Siructure of Wool and Wool Textile Production, Trade and Consumption, 1958-69, B. P. Philpott and W. G. Scott, June 1970. 17. Trends in the Terms of Exchange and Productivity in the New Zealand Dairy Industry, R. W. M. Johnson, June 1970. I R. M arketinR Margins for New Zealand Lamb and for a!l Lamb and MillIon in the United Kingdom, A. C. LeWIS and S. M. C. Murray. July 1970. 19. A Pilot Optimisation Model for the 1972-3 N.D.C. Plan, B. P. Philpott and T. R. O'Malley, August 1970. 20. Recent Trends in Capital Formation in New Zealand A Rriculture, 1964-9, R. W. M. Johnson and S. M. Hadfield, 1971. 21. Productivity and Income of New Zealand Agriculture, 1921-67, (Supplement to Research Report No. 59), S. M. Hadfield, 1971. 22. Some Aspects of the Economics of Nitrogen Storage Farming in New Zealand, B. P. Philpott,!. D. Greig and A. Wright, 1972. 23. Economic Aspects of Stone Fruit Marketing ill New Zealand, A. W. Smith 1972. 24. New Zealand, The Ten, and Future Market Strategies, c.c.c. Bulletin. No. 559, W. O. McCarthy, 1972. 25. The Wool Acquisition Controversy, C.C.c. Bulletin, No. 577, W. O. McCarthy, 1974. 26. Productivity, c.C.C. Bulletin, No. 579, B. J. Ross, 1974. 27. Investment on the Rural Scene, paper presented to N.Z. Inst. of Valuers Seminar B. J. Ross, 1974. 28. The Oil Crisis and International Economic Stability, B. J. Ross, 1974. 29. Christchurch Tomorrow-A discussion of the future development of Christchurch as a Regional Centre, J. W. Wood, 1975. 30. Use made of Transport by Farmers: A Pilot Survey with FindinRS Relating to Ashburton County, New Zealand, T. I. Ambler, 1975. 31. A Postal Sample Survey of Sheep Farmer Attitudes to Incentives and Obstacles to increasing Farm Output and other Agricultural Policy Issues, J. G. Pryde, 1975. 32. Proceedings of a Seminar on Costs Beyond the Farm Gate, 12th March 1976, J. G. Pryde, W. O. McCarthy, D. L. Fyfe (eds.), 1976. 33. A Postal Survey of the Opinions of a Group of Farm Management Society Members on Incentives and Obstacles to Increasing Farm Output, J. G. Pryde, 1976. 34. A Statistical Analysis of Sources of Variance of Income on Sheep Farms in New Zealand, P. D. Chudleigh and S. J. Filan, 1976. 35. Rate Regulation and Economic Efficiency in Rural Road Goods Transport, T. I. Ambler, 1976. 36. Proceedings of a Seminar on Wool Marketing in the 1980's-Held at Lincoln Col/eRe 21 October, 1976, W. O. McCarthy and J. G. Pryde (eds.), 1976. 37. Some Economic Aspects of Conference and Non-Conference Wool Shipping, P. D. Chudleigh, 1976. Additional copies of Research Reports and Market Research Reports, apart. from complim.entary copies, are available at $2.00 each. Discussion Papers are $1.00 (except No. 32 which IS $3.00). Remittance should accompany order.