Bip.1000			Meat and Wool Innovation - Economic Service									9.200.901
Last Updated:			Sheep and Beef Farm Survey - Per Effective Hectare
27-May-03			Class 9  All Classes  East Coast
											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	136	135	135	136	135	136	136	136	136	136
1	Revenue  Per Effective Hectare
2	Wool	78.23	89.70	91.40	83.34	72.32	73.62	72.43	79.26	93.71	93.90	90.29
3	Sheep	142.55	105.71	120.43	173.05	142.65	152.75	192.28	260.69	329.14	299.43	262.86
4	Cattle	155.81	121.78	95.88	98.66	96.84	118.84	166.92	219.10	233.14	182.48	160.00
5	Dairy Grazing	0.00	1.42	3.19	2.11	1.72	0.75	1.17	1.40	1.90	1.52	1.52
6	Deer + Velvet	5.93	7.42	7.80	7.78	5.35	2.95	4.78	5.36	7.05	4.38	4.00
7	Goat + Fibre	0.09	0.08	0.10	0.05	0.02	0.01	0.05	0.06	0.00	0.00	0.00
8	Cash Crop	5.66	4.64	9.10	10.06	4.63	7.62	8.44	9.77	8.57	7.05	7.43
9	Other Revenue	8.41	8.20	11.22	11.86	12.95	14.50	15.75	16.32	11.81	11.24	10.67
10	Total Gross Revenue	396.67	338.95	339.12	386.91	336.50	371.05	461.82	591.97	685.33	600.00	536.76
11	Expenditure Per Effective Hectare
12	Wages	25.71	26.78	26.39	27.42	27.48	28.85	27.23	29.41	34.88	36.34	36.02
13	Animal Health	15.48	15.91	16.70	18.32	18.69	19.57	23.11	26.05	29.61	32.72	33.30
14	Weed & Pest Control	2.25	2.85	3.14	3.41	3.28	4.23	5.23	6.97	8.40	8.46	7.51
15	Shearing Lab/Contract	20.27	19.94	20.54	21.56	21.09	22.33	22.53	24.88	28.16	29.55	29.95
16	Shearing Shed Expenses	1.53	1.38	1.57	1.41	1.34	1.35	1.42	1.39	1.58	1.58	1.58
17	Fertiliser	33.22	26.00	25.76	33.91	30.16	29.68	38.96	53.10	53.55	55.54	50.67
18	Lime	0.89	1.41	0.45	1.08	1.72	1.47	2.31	1.93	3.52	2.38	2.38
19	Seeds	2.19	2.96	3.20	3.54	2.88	3.00	3.04	4.48	5.56	6.82	6.41
20	Vehicle Expenses	11.59	9.94	9.91	9.85	10.45	9.57	10.64	11.65	12.64	12.72	12.19
21	Fuel	8.53	7.81	7.46	7.52	7.30	6.62	7.65	10.33	9.47	10.79	10.79
22	Electricity	3.25	3.26	3.34	3.57	3.42	3.36	3.46	3.15	3.09	3.45	3.64
23	Feed & Grazing	7.13	8.26	5.45	6.48	11.03	11.52	8.69	12.37	15.93	15.29	14.54
24	Cultivation and Sowing	8.39	8.84	7.69	9.74	11.88	2.21	1.79	4.00	4.13	4.27	4.27
25	Cash Crop Expenses	0.03	0.16	0.63	0.28	0.01	1.13	1.14	1.15	0.90	0.97	0.97
26	Repairs & Maintenance	25.15	20.74	17.04	20.28	20.66	24.35	25.96	39.34	47.30	42.47	33.83
27	Cartage	5.73	5.41	5.86	6.51	6.13	6.43	5.92	7.46	7.65	8.09	8.09
28	Administration Expenses	15.44	14.59	14.95	14.99	15.36	15.37	16.24	16.68	17.05	17.97	18.92
29	Total Working Expenses	186.79	176.24	170.09	189.88	192.88	191.03	205.30	254.33	283.43	289.33	275.05
30	ACC Levies	3.24	3.78	3.48	3.68	3.32	2.38	2.76	5.19	4.09	4.93	5.50
31	Insurance	4.10	4.22	4.41	4.57	4.10	4.26	4.78	4.90	5.64	6.14	6.53
32	Rates	11.84	11.75	12.73	13.18	13.20	12.67	12.95	12.53	12.99	13.48	14.05
33	Managerial Salaries	7.61	8.04	7.47	6.82	7.46	7.58	7.67	6.92	7.58	8.02	8.42
34	Interest	29.49	35.83	47.28	49.24	51.50	49.55	49.39	50.36	46.52	42.51	40.17
35	Rent	4.63	4.61	5.16	7.04	7.64	8.59	9.19	10.47	10.78	11.27	11.77
36	Total Standing Charges	60.90	68.23	80.54	84.54	87.22	85.03	86.74	90.37	87.59	86.35	86.44
37	Total Cash Expenditure	247.69	244.47	250.63	274.42	280.10	276.06	292.04	344.69	371.02	375.76	361.50
38	Depreciation	17.39	19.98	21.46	21.66	21.36	20.99	22.31	24.05	25.94	24.79	23.51
39	Total Farm Expenditure	265.08	264.45	272.08	296.08	301.47	297.05	314.34	368.74	396.95	400.57	384.95
40	Farm Profit Before Tax	131.60	74.49	67.03	90.83	35.03	74.00	147.48	223.23	288.38	199.43	151.81
Revenue  Per Enterprise Hectare
	Wool per sheep ha	126.11	147.04	150.64	137.30	118.58	113.45	111.89	124.24	149.76	151.85	143.59
	Lamb + Sheep per sheep ha	229.78	173.28	198.50	285.11	233.92	235.40	297.03	408.62	525.98	484.20	418.04
	Sheep Total per sheep ha	355.89	320.32	349.14	422.41	352.50	348.85	408.92	532.86	675.74	636.05	561.63
	Cattle per cattle ha	427.47	327.18	260.19	264.50	260.92	349.71	489.76	623.36	641.84	493.56	446.09
	Deer + Velvet per deer ha	440.69	583.10	646.29	657.48	431.26	332.00	530.04	682.36	926.96	534.70	470.44
	Goat + Fibre per goat ha	51.35	116.54	220.53	213.26		50.33	108.77	152.42	0.00	0.00	0.00
	Shearing expenses per sheep ha	35.13	34.95	36.44	37.85	36.78	36.48	36.99	41.19	47.53	50.33	50.14
For more information:												© MWI Economic Service 2003
	info@economicservice.co.nz