Bip.1000			Meat and Wool Innovation - Economic Service									9.700.901
Last Updated:			Sheep and Beef Farm Survey - Per Effective Hectare
27-May-03			Class 9  All Classes  South Island
											Estimate	Forecast
Rev Exp Detail		1993-94	1994-95	1995-96	1996-97	1997-98	1998-99	1999-00	2000-01	2001-02	2002-03	2003-04
No. in Sample		197	202	204	202	202	203	210	206	206	206	206
1	Revenue  Per Effective Hectare
2	Wool	54.76	79.27	68.36	66.06	65.61	60.07	65.84	79.54	78.07	87.70	84.09
3	Sheep	116.79	93.85	95.69	139.66	131.43	129.82	160.96	212.11	239.04	219.79	201.07
4	Cattle	27.66	24.62	21.46	22.10	24.45	23.87	38.16	46.19	50.40	37.30	34.36
5	Dairy Grazing	0.00	0.67	1.16	1.18	2.33	1.04	2.68	3.73	3.74	3.74	3.88
6	Deer + Velvet	3.32	3.18	5.85	6.49	4.56	4.43	6.26	7.77	9.63	7.62	7.49
7	Goat + Fibre	0.02	-0.01	-0.01	0.02	-0.01	-0.01	0.03	-0.03	0.00	0.00	0.00
8	Cash Crop	28.33	29.58	39.67	44.71	48.61	42.58	45.55	51.43	44.79	42.25	46.12
9	Other Revenue	6.65	5.62	9.68	11.93	12.19	13.19	14.85	10.99	14.44	14.04	13.64
10	Total Gross Revenue	237.53	236.79	241.86	292.15	289.18	275.00	334.32	411.73	440.11	412.43	390.64
11	Expenditure Per Effective Hectare
12	Wages	14.42	14.46	15.25	16.72	17.26	16.91	19.15	21.76	24.64	25.04	25.49
13	ASImal Health	8.77	8.73	10.06	11.79	12.99	12.31	14.57	16.28	17.02	17.42	18.07
14	Weed & Pest Control	6.17	6.55	7.75	9.04	8.38	8.46	10.94	12.75	12.85	11.44	10.57
15	Shearing Lab/Contract	9.95	11.96	12.40	13.66	14.14	14.24	15.22	17.44	18.61	18.95	19.68
16	Shearing Shed Expenses	0.75	0.84	0.92	0.97	0.88	0.81	0.84	0.91	0.94	0.97	0.96
17	Fertiliser	17.28	16.45	18.76	21.35	23.06	23.77	25.16	33.86	37.16	35.22	33.78
18	Lime	1.05	1.14	1.02	1.86	2.61	2.84	2.48	3.75	3.93	3.68	3.47
19	Seeds	3.60	3.80	4.57	5.45	6.71	6.24	6.18	6.93	7.66	7.70	7.82
20	Vehicle Expenses	8.97	10.13	9.74	11.41	11.18	10.47	11.02	12.76	11.02	11.22	11.27
21	Fuel	8.02	7.86	7.91	9.01	8.64	8.07	9.38	12.17	11.89	11.71	12.20
22	Electricity	1.95	2.20	2.19	2.44	3.16	3.30	3.03	3.56	3.34	3.83	3.82
23	Feed & Grazing	4.07	6.12	6.58	5.73	8.68	11.87	11.55	15.63	14.68	12.29	11.81
24	Cultivation and Sowing	5.73	5.06	6.38	8.95	6.37	2.01	2.57	3.45	3.37	3.60	3.68
25	Cash Crop Expenses	1.46	1.51	1.78	1.60	2.86	3.21	3.79	3.76	3.21	3.31	3.50
26	Repairs & Maintenance	14.87	14.60	16.58	15.95	17.98	17.57	19.97	23.64	25.31	22.02	21.66
27	Cartage	4.13	4.89	5.29	5.60	5.99	5.81	6.05	7.03	7.70	7.54	8.02
28	AdmiSIstration Expenses	7.49	7.35	7.88	8.19	8.78	8.38	9.72	10.32	10.05	10.17	10.37
29	Total Working Expenses	118.67	123.66	135.06	149.70	159.67	156.29	171.63	206.00	213.37	206.15	206.15
30	ACC Levies	1.58	2.27	2.37	2.57	2.42	2.03	1.90	3.75	3.90	3.66	3.39
31	Insurance	3.20	3.09	3.73	3.92	3.83	3.83	4.05	4.22	4.48	4.55	4.68
32	Rates	6.42	6.48	7.26	7.67	8.03	7.81	7.51	7.84	8.09	8.27	8.36
33	Managerial Salaries	0.40	0.46	1.18	1.48	1.03	1.00	1.09	1.22	1.23	1.23	1.24
34	Interest	24.72	26.59	34.02	37.75	37.14	34.94	33.90	34.00	32.30	30.92	28.97
35	Rent	3.24	2.75	2.59	4.50	4.60	4.38	4.72	3.90	3.44	3.58	3.51
36	Total Standing Charges	39.57	41.65	51.15	57.89	57.05	53.99	53.17	54.94	53.43	52.22	50.14
37	Total Cash Expenditure	158.24	165.31	186.22	207.59	216.72	210.27	224.79	260.93	266.79	258.33	256.31
38	Depreciation	14.33	15.96	18.41	21.37	23.86	23.33	25.45	25.90	29.06	28.41	27.17
39	Total Farm Expenditure	172.57	181.27	204.63	228.95	240.58	233.61	250.24	286.83	295.86	286.76	283.42
40	Farm Profit Before Tax	64.96	55.52	37.23	63.19	48.60	41.40	84.07	124.90	144.25	125.67	107.22
Revenue  Per Enterprise Hectare
	Wool per sheep ha	64.17	93.64	82.14	79.40	79.52	71.40	78.54	95.51	94.16	106.96	101.43
	Lamb + Sheep per sheep ha	136.86	110.86	114.98	167.87	159.30	154.31	192.01	254.70	288.29	268.05	242.53
	Sheep Total per sheep ha	201.03	204.50	197.12	247.27	238.82	225.71	270.55	350.21	382.45	375.01	343.96
	Cattle per cattle ha	207.36	180.41	146.13	151.65	168.91	173.79	281.20	332.49	353.58	253.07	250.02
	Deer + Velvet per deer ha	302.16	316.81	490.86	495.31	299.14	306.87	399.57	468.80	560.73	439.52	427.99
	Goat + Fibre per goat ha	8.72	-4.69	-6.22	17.46	-6.42	-8.21	34.89	-50.84	0.00	0.00	0.00
	Shearing expenses per sheep ha	12.55	15.12	16.01	17.58	18.20	17.89	19.15	22.04	23.58	24.31	24.90
For more information:												© MWI Economic Service 2003
	info@economicservice.co.nz