Bip.1000 Meat and Wool Innovation - Economic Service 9.300.901
Last Updated: Sheep and Beef Farm Survey - Per Effective Hectare
27-May-03 Class 9 All Classes Taranaki-Manawatu
Forecast 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 71 72 72 72 72 69 72 71 74 74 74
1 Revenue Per Effective Hectare
2 Wool 89.14 113.88 103.78 98.12 95.39 89.33 90.35 88.20 99.35 121.30 104.35
3 Sheep 157.09 120.59 126.87 188.10 190.18 171.21 207.89 299.92 361.09 348.91 306.09
4 Cattle 164.85 123.97 94.11 86.72 101.23 108.81 147.98 185.32 204.57 141.52 127.39
5 Dairy Grazing 0.00 7.87 10.94 14.33 13.03 10.47 9.21 9.05 12.39 11.09 10.43
6 Deer + Velvet 6.81 7.00 11.02 14.03 8.78 11.95 18.77 21.58 24.78 20.43 19.13
7 Goat + Fibre 0.03 0.00 -0.02 0.00 -0.04 0.00 0.00 0.00 0.00 0.00 0.00
8 Cash Crop 13.84 11.52 12.52 11.96 13.77 6.68 3.90 2.73 3.04 5.00 5.22
9 Other Revenue 12.63 19.24 19.40 14.72 18.32 15.25 14.79 17.78 18.48 15.65 16.96
10 Total Gross Revenue 444.38 404.07 378.61 427.98 440.67 413.69 492.89 624.57 723.70 663.91 589.57
11 Expenditure Per Effective Hectare
12 Wages 28.76 27.57 26.54 23.64 20.55 20.08 22.84 27.91 32.36 33.59 33.08
13 Animal Health 19.21 20.72 21.48 21.19 23.34 25.14 26.09 29.35 32.76 33.84 33.55
14 Weed & Pest Control 6.48 6.49 6.18 6.02 6.16 7.44 7.33 11.67 12.99 13.31 12.10
15 Shearing Lab/Contract 20.57 24.36 23.99 23.90 25.29 26.28 26.32 28.88 31.24 34.71 34.71
16 Shearing Shed Expenses 1.78 1.83 1.74 1.57 1.69 1.62 1.52 1.66 1.77 1.72 1.70
17 Fertiliser 43.15 36.12 33.64 36.59 41.83 38.24 46.16 58.35 60.82 54.29 46.28
18 Lime 0.60 0.72 1.24 1.39 3.09 1.13 1.77 3.63 5.96 5.10 4.62
19 Seeds 4.02 3.18 4.25 4.31 4.71 4.02 4.90 5.59 6.22 7.53 7.15
20 Vehicle Expenses 15.51 13.72 13.41 14.06 15.22 12.83 12.75 13.71 14.97 15.17 15.00
21 Fuel 11.53 10.55 9.01 7.57 8.39 7.69 8.73 11.18 11.23 12.62 11.95
22 Electricity 4.18 4.88 4.30 4.43 4.38 4.04 4.16 4.58 4.99 5.62 5.80
23 Feed & Grazing 6.43 6.72 4.51 4.54 5.59 8.34 10.84 11.34 14.00 12.60 12.39
24 Cultivation and Sowing 16.13 13.81 13.68 13.98 14.39 2.59 2.72 3.65 4.18 4.46 4.54
25 Cash Crop Expenses 0.56 0.10 0.04 0.03 0.02 0.76 0.32 0.20 0.13 0.19 0.16
26 Repairs & Maintenance 27.29 22.94 20.54 23.95 23.08 29.82 32.10 44.58 57.89 53.50 44.80
27 Cartage 4.39 4.12 3.95 4.10 5.15 4.73 4.74 5.46 6.20 6.83 6.51
28 Administration Expenses 15.17 14.08 13.84 13.18 13.81 13.15 13.34 13.94 15.42 16.34 16.65
29 Total Working Expenses 225.76 211.92 202.33 204.45 216.69 207.89 226.64 275.68 313.04 311.30 290.87
30 ACC Levies 3.10 4.04 4.24 3.69 3.85 2.99 2.67 6.30 5.27 5.70 5.13
31 Insurance 5.21 5.05 5.14 4.95 4.97 5.16 4.97 5.47 5.65 6.01 6.14
32 Rates 11.68 12.30 11.89 11.50 12.84 11.94 12.07 12.36 12.70 13.25 13.73
33 Managerial Salaries 1.32 2.06 2.85 2.85 3.07 2.72 2.48 1.17 2.03 2.11 2.16
34 Interest 37.93 45.80 55.82 57.22 54.76 47.68 41.82 49.58 55.19 52.30 50.57
35 Rent 5.35 7.16 7.92 8.27 9.98 8.10 11.31 14.67 14.29 14.53 14.74
36 Total Standing Charges 64.60 76.41 87.86 88.48 89.48 78.59 75.32 89.55 95.15 93.90 92.47
37 Total Cash Expenditure 290.36 288.34 290.19 292.93 306.17 286.48 301.96 365.23 408.29 405.30 383.45
38 Depreciation 20.94 22.98 26.32 24.57 29.81 26.46 24.38 28.23 31.84 28.64 23.45
39 Total Farm Expenditure 311.30 311.32 316.50 317.50 335.98 312.93 326.33 393.46 440.22 433.91 406.96
40 Farm Profit Before Tax 133.08 92.75 62.10 110.48 104.69 100.76 166.55 231.11 283.48 230.00 182.61
Revenue Per Enterprise Hectare
Wool per sheep ha 137.80 179.90 163.22 152.32 147.22 135.94 137.68 134.63 154.88 186.34 160.49
Lamb + Sheep per sheep ha 242.84 190.49 199.54 292.00 293.52 260.56 316.80 457.81 562.91 535.98 470.76
Sheep Total per sheep ha 380.64 370.39 362.76 444.32 440.74 396.50 454.48 592.44 717.79 722.32 631.25
Cattle per cattle ha 486.92 374.23 298.98 297.67 342.33 367.28 488.06 608.87 655.37 475.35 429.85
Deer + Velvet per deer ha 495.46 485.93 859.00 857.80 480.42 658.10 864.24 840.88 901.37 730.54 655.86
Goat + Fibre per goat ha 36.66 10.20
Shearing expenses per sheep ha 34.56 41.37 40.47 39.54 41.64 42.45 42.42 46.61 51.47 55.97 56.00
For more information: MWI Economic Service 2003
info@economicservice.co.nz