Bip.1000			Meat and Wool Innovation - Economic Service									9.100.901
Last Updated:			Sheep and Beef Farm Survey - Per Effective Hectare
27-May-03			Class 9  All Classes  Northland-Waikato-BoP
											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		137	137	137	135	138	137	138	137	137	137	137
1	Revenue  Per Effective Hectare
2	Wool	76.80	90.81	81.04	70.19	68.53	60.16	57.08	60.14	66.98	70.16	66.03
3	Sheep	130.24	93.54	98.37	141.06	131.59	109.48	116.16	176.63	229.52	207.62	190.79
4	Cattle	290.32	237.22	182.47	174.70	218.82	227.33	289.61	376.44	412.70	298.10	264.44
5	Dairy Grazing	0.00	20.54	26.03	33.85	33.00	28.49	27.95	28.00	25.71	23.49	23.17
6	Deer + Velvet	9.26	11.24	14.85	12.52	8.53	8.35	13.32	17.84	20.95	15.24	15.24
7	Goat + Fibre	0.23	0.26	0.19	0.08	0.28	0.18	0.24	0.98	0.32	0.00	0.00
8	Cash Crop	0.10	0.63	0.00	1.88	0.70	3.35	10.72	13.76	13.65	13.02	12.38
9	Other Revenue	14.11	16.63	22.93	23.19	29.23	28.52	24.56	23.53	21.59	20.95	20.63
10	Total Gross Revenue	521.07	470.86	425.88	457.47	490.68	465.86	539.62	697.33	791.43	648.57	592.70
11	Expenditure Per Effective Hectare
12	Wages	27.84	24.53	28.32	26.86	28.46	30.52	29.04	27.99	30.40	29.16	28.59
13	Animal Health	24.62	23.45	23.22	22.70	24.57	25.46	26.72	28.48	32.43	28.57	27.80
14	Weed & Pest Control	6.01	6.23	5.32	6.11	6.91	7.95	9.55	10.72	13.23	9.59	8.50
15	Shearing Lab/Contract	16.74	15.68	16.29	16.22	18.15	18.30	16.98	17.91	19.94	21.79	21.76
16	Shearing Shed Expenses	1.50	1.31	1.27	1.26	1.19	1.08	1.15	0.86	0.92	0.92	0.92
17	Fertiliser	67.96	64.66	62.74	61.42	62.49	68.31	68.64	85.55	97.70	81.61	74.02
18	Lime	3.69	2.63	2.55	1.96	4.62	4.06	5.39	8.55	9.37	6.72	5.64
19	Seeds	1.77	2.23	1.77	1.60	1.77	2.79	3.90	4.31	4.61	4.16	3.88
20	Vehicle Expenses	14.88	16.57	15.73	15.40	14.85	15.95	15.97	17.72	18.14	17.50	17.22
21	Fuel	11.97	10.22	9.36	9.71	9.71	8.30	10.82	12.64	13.22	14.14	13.03
22	Electricity	3.96	4.42	4.55	4.54	4.85	4.06	4.29	4.44	4.70	4.70	4.70
23	Feed & Grazing	14.62	14.42	12.03	12.86	14.37	20.93	24.47	27.16	29.39	25.77	23.33
24	Cultivation and Sowing	14.93	17.40	14.33	14.91	15.63	1.99	2.19	2.10	2.63	2.41	2.34
25	Cash Crop Expenses	0.04	0.06	0.00	0.00	0.00	0.29	0.66	0.82	0.73	0.73	0.73
26	Repairs & Maintenance	34.22	29.55	23.79	23.93	24.77	32.83	34.16	45.89	52.95	44.22	37.50
27	Cartage	6.82	7.59	6.95	6.49	7.97	7.64	7.86	8.70	10.02	10.50	10.50
28	Administration Expenses	19.68	20.55	21.53	19.42	19.10	20.09	20.74	20.85	21.80	21.84	21.87
29	Total Working Expenses	271.26	261.52	249.75	245.39	259.41	270.53	282.53	324.69	362.22	324.44	302.22
30	ACC Levies	4.49	5.20	4.62	4.90	4.51	4.25	4.22	6.70	8.57	9.97	6.82
31	Insurance	5.32	5.48	5.62	5.87	5.01	5.72	6.30	6.19	7.16	7.54	7.54
32	Rates	12.48	14.13	15.47	15.98	17.03	16.96	16.66	16.52	17.16	17.77	18.08
33	Managerial Salaries	3.98	3.95	4.44	4.18	4.18	3.92	3.88	3.16	3.14	3.14	3.14
34	Interest	42.58	45.65	48.01	49.28	52.15	46.66	45.28	48.20	45.31	44.17	41.93
35	Rent	7.02	7.75	9.07	8.65	8.69	8.54	9.74	10.31	10.57	10.79	10.79
36	Total Standing Charges	75.88	82.16	87.22	88.86	91.57	86.05	86.09	91.08	91.90	93.37	88.29
37	Total Cash Expenditure	347.13	343.68	336.97	334.25	350.98	356.58	368.62	415.77	454.10	417.70	390.63
38	Depreciation	24.77	30.60	29.36	29.86	30.91	32.12	32.33	31.10	34.88	34.23	32.92
39	Total Farm Expenditure	371.90	374.28	366.33	364.10	381.89	388.70	400.95	446.86	488.89	452.06	423.49
40	Farm Profit Before Tax	149.16	96.58	59.55	93.37	108.79	77.17	138.68	250.47	302.54	196.51	169.21
Revenue  Per Enterprise Hectare
	Wool per sheep ha	158.92	195.97	179.33	158.54	155.09	132.98	126.58	140.96	156.76	162.92	153.24
	Lamb + Sheep per sheep ha	269.50	201.85	217.67	318.61	297.82	242.01	257.61	413.99	537.16	482.14	442.77
	Sheep Total per sheep ha	428.42	397.82	397.00	477.15	452.91	374.99	384.19	554.95	693.92	645.06	596.01
	Cattle per cattle ha	583.19	499.64	391.87	386.77	464.23	481.28	596.90	732.35	798.48	586.65	525.45
	Deer + Velvet per deer ha	599.76	614.14	1,037.93	801.20	641.68	584.52	874.54	915.17	964.12	763.57	744.79
	Goat + Fibre per goat ha	65.41	107.00	109.77	33.32	115.78	99.87	130.69	611.89	165.56	0.00	0.00
	Shearing expenses per sheep ha	37.74	36.66	38.87	39.48	43.79	42.82	40.21	44.00	48.83	52.74	52.63
For more information:												© MWI Economic Service 2003
	info@economicservice.co.nz