Bip.1000			Meat and Wool Innovation - Economic Service									9.700.901
Last Updated:			Sheep and Beef Farm Survey - Per Stock Unit
27-May-03			Class 9  All Classes  South Island
										Provisional	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 Total Stock Unit
2	Wool	12.56	16.89	13.73	12.87	12.77	12.19	13.21	15.64	15.91	17.50	16.67
3	Sheep	26.78	19.99	19.22	27.20	25.58	26.34	32.29	41.72	48.72	43.85	39.86
4	Cattle	6.34	5.25	4.31	4.31	4.76	4.84	7.66	9.09	10.27	7.44	6.81
5	Dairy Grazing	0.00	0.14	0.23	0.23	0.45	0.21	0.54	0.73	0.76	0.75	0.77
6	Deer + Velvet	0.76	0.68	1.18	1.26	0.89	0.90	1.26	1.53	1.96	1.52	1.48
7	Goat + Fibre	0.00	0.00	0.00	0.00	0.00	0.00	0.01	-0.01	0.00	0.00	0.00
8	Cash Crop	6.50	6.30	7.97	8.71	9.46	8.64	9.14	10.12	9.13	8.43	9.14
9	Other Revenue	1.52	1.20	1.94	2.32	2.37	2.68	2.98	2.16	2.94	2.80	2.70
10	Total Gross Revenue	54.47	50.44	48.57	56.90	56.28	55.80	67.07	80.98	89.70	82.29	77.45
11	Expenditure Per Total Stock Unit
12	Wages	3.31	3.08	3.06	3.26	3.36	3.43	3.84	4.28	5.02	5.00	5.05
13	ASImal Health	2.01	1.86	2.02	2.30	2.53	2.50	2.92	3.20	3.47	3.48	3.58
14	Weed & Pest Control	1.42	1.39	1.56	1.76	1.63	1.72	2.19	2.51	2.62	2.28	2.10
15	Shearing Lab/Contract	2.28	2.55	2.49	2.66	2.75	2.89	3.05	3.43	3.79	3.78	3.90
16	Shearing Shed Expenses	0.17	0.18	0.18	0.19	0.17	0.17	0.17	0.18	0.19	0.19	0.19
17	Fertiliser	3.96	3.50	3.77	4.16	4.49	4.82	5.05	6.66	7.57	7.03	6.70
18	Lime	0.24	0.24	0.20	0.36	0.51	0.58	0.50	0.74	0.80	0.73	0.69
19	Seeds	0.82	0.81	0.92	1.06	1.31	1.27	1.24	1.36	1.56	1.54	1.55
20	Vehicle Expenses	2.06	2.16	1.96	2.22	2.17	2.12	2.21	2.51	2.25	2.24	2.23
21	Fuel	1.84	1.68	1.59	1.75	1.68	1.64	1.88	2.39	2.42	2.34	2.42
22	Electricity	0.45	0.47	0.44	0.47	0.61	0.67	0.61	0.70	0.68	0.77	0.76
23	Feed & Grazing	0.93	1.30	1.32	1.12	1.69	2.41	2.32	3.07	2.99	2.45	2.34
24	Cultivation and Sowing	1.31	1.08	1.28	1.74	1.24	0.41	0.52	0.68	0.69	0.72	0.73
25	Cash Crop Expenses	0.33	0.32	0.36	0.31	0.56	0.65	0.76	0.74	0.65	0.66	0.69
26	Repairs & Maintenance	3.41	3.11	3.33	3.11	3.50	3.56	4.01	4.65	5.16	4.39	4.29
27	Cartage	0.95	1.04	1.06	1.09	1.16	1.18	1.21	1.38	1.57	1.50	1.59
28	AdmiSIstration Expenses	1.72	1.57	1.58	1.59	1.71	1.70	1.95	2.03	2.05	2.03	2.06
29	Total Working Expenses	27.22	26.34	27.13	29.16	31.07	31.71	34.43	40.52	43.49	41.13	40.87
30	ACC Levies	0.36	0.48	0.48	0.50	0.47	0.41	0.38	0.74	0.79	0.73	0.67
31	Insurance	0.73	0.66	0.75	0.76	0.75	0.78	0.81	0.83	0.91	0.91	0.93
32	Rates	1.47	1.38	1.46	1.49	1.56	1.58	1.51	1.54	1.65	1.65	1.66
33	Managerial Salaries	0.09	0.10	0.24	0.29	0.20	0.20	0.22	0.24	0.25	0.25	0.25
34	Interest	5.67	5.66	6.83	7.35	7.23	7.09	6.80	6.69	6.58	6.17	5.74
35	Rent	0.74	0.59	0.52	0.88	0.89	0.89	0.95	0.77	0.70	0.71	0.70
36	Total Standing Charges	9.07	8.87	10.27	11.27	11.10	10.95	10.67	10.81	10.89	10.42	9.94
37	Total Cash Expenditure	36.29	35.21	37.40	40.43	42.18	42.66	45.10	51.32	54.38	51.54	50.81
38	Depreciation	3.29	3.40	3.70	4.16	4.64	4.73	5.11	5.09	5.92	5.67	5.39
39	Total Farm Expenditure	39.58	38.61	41.10	44.59	46.82	47.40	50.20	56.42	60.30	57.22	56.19
40	Farm Profit Before Tax	14.90	11.83	7.48	12.31	9.46	8.40	16.87	24.57	29.40	25.07	21.26
Per ASImal Type Stock USIt Analysis
	Sheep Revenue
	Wool  per sheep su	14.71	19.95	16.50	15.46	15.48	14.49	15.76	18.79	19.19	21.34	20.11
	Lamb + Sheep per sheep su	31.39	23.61	23.09	32.69	31.00	31.31	38.52	50.10	58.76	53.48	48.08
	Shearing expenses per sheep su	2.88	3.19	3.17	3.38	3.52	3.62	3.82	4.29	4.75	4.79	4.88
	Cattle Revenue
	Cattle  per cattle su	47.55	39.26	29.26	28.51	30.77	34.77	55.61	64.10	71.67	48.44	47.50
	Other Livestock Revenue
	Deer + Velvet  per deer su	69.29	67.49	98.58	96.47	58.22	62.26	80.16	92.21	114.29	87.69	84.85
	Goat + Fibre   per goat su	2.00	-1.00	-1.25	3.40	-1.25	-1.67	7.00	-10.00	0.00	0.00	0.00
For more information:
	info@economicservice.co.nz											© MWI Economic Service 2003