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