Bip.1000 Meat and Wool Innovation - Economic Service 9.200.901
Last Updated: Sheep and Beef Farm Survey - Per Stock Unit
27-May-03 Class 9 All Classes East Coast
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 137 136 135 135 136 135 136 136 136 136 136
1 Revenue Per Total Stock Unit
2 Wool 8.27 9.75 9.95 8.99 7.86 8.78 7.99 8.84 10.39 10.10 9.83
3 Sheep 15.07 11.49 13.11 18.66 15.50 18.21 21.21 29.08 36.49 32.20 28.62
4 Cattle 16.47 13.24 10.43 10.64 10.52 14.17 18.42 24.44 25.85 19.62 17.42
5 Dairy Grazing 0.00 0.15 0.35 0.23 0.19 0.09 0.13 0.16 0.21 0.16 0.17
6 Deer + Velvet 0.63 0.81 0.85 0.84 0.58 0.35 0.53 0.60 0.78 0.47 0.44
7 Goat + Fibre 0.01 0.01 0.01 0.01 0.00 0.00 0.01 0.01 0.00 0.00 0.00
8 Cash Crop 0.60 0.50 0.99 1.09 0.50 0.91 0.93 1.09 0.95 0.76 0.81
9 Other Revenue 0.89 0.89 1.22 1.28 1.41 1.73 1.74 1.82 1.31 1.21 1.16
10 Total Gross Revenue 41.94 36.84 36.91 41.73 36.56 44.23 50.95 66.03 75.99 64.52 58.44
11 Expenditure Per Total Stock Unit
12 Wages 2.72 2.91 2.87 2.96 2.99 3.44 3.00 3.28 3.87 3.91 3.92
13 Animal Health 1.64 1.73 1.82 1.98 2.03 2.33 2.55 2.91 3.28 3.52 3.63
14 Weed & Pest Control 0.24 0.31 0.34 0.37 0.36 0.50 0.58 0.78 0.93 0.91 0.82
15 Shearing Lab/Contract 2.14 2.17 2.24 2.33 2.29 2.66 2.49 2.78 3.12 3.18 3.26
16 Shearing Shed Expenses 0.16 0.15 0.17 0.15 0.15 0.16 0.16 0.16 0.17 0.17 0.17
17 Fertiliser 3.51 2.83 2.80 3.66 3.28 3.54 4.30 5.92 5.94 5.97 5.52
18 Lime 0.09 0.15 0.05 0.12 0.19 0.17 0.25 0.21 0.39 0.26 0.26
19 Seeds 0.23 0.32 0.35 0.38 0.31 0.36 0.34 0.50 0.62 0.73 0.70
20 Vehicle Expenses 1.23 1.08 1.08 1.06 1.14 1.14 1.17 1.30 1.40 1.37 1.33
21 Fuel 0.90 0.85 0.81 0.81 0.79 0.79 0.84 1.15 1.05 1.16 1.17
22 Electricity 0.34 0.35 0.36 0.38 0.37 0.40 0.38 0.35 0.34 0.37 0.40
23 Feed & Grazing 0.75 0.90 0.59 0.70 1.20 1.37 0.96 1.38 1.77 1.64 1.58
24 Cultivation and Sowing 0.89 0.96 0.84 1.05 1.29 0.26 0.20 0.45 0.46 0.46 0.47
25 Cash Crop Expenses 0.00 0.02 0.07 0.03 0.00 0.13 0.13 0.13 0.10 0.10 0.11
26 Repairs & Maintenance 2.66 2.25 1.85 2.19 2.24 2.90 2.86 4.39 5.24 4.57 3.68
27 Cartage 0.61 0.59 0.64 0.70 0.67 0.77 0.65 0.83 0.85 0.87 0.88
28 Administration Expenses 1.63 1.59 1.63 1.62 1.67 1.83 1.79 1.86 1.89 1.93 2.06
29 Total Working Expenses 19.75 19.16 18.51 20.48 20.96 22.77 22.65 28.37 31.43 31.11 29.95
30 ACC Levies 0.34 0.41 0.38 0.40 0.36 0.28 0.31 0.58 0.45 0.53 0.60
31 Insurance 0.43 0.46 0.48 0.49 0.45 0.51 0.53 0.55 0.62 0.66 0.71
32 Rates 1.25 1.28 1.39 1.42 1.43 1.51 1.43 1.40 1.44 1.45 1.53
33 Managerial Salaries 0.80 0.87 0.81 0.74 0.81 0.90 0.85 0.77 0.84 0.86 0.92
34 Interest 3.12 3.89 5.15 5.31 5.60 5.91 5.45 5.62 5.16 4.57 4.37
35 Rent 0.49 0.50 0.56 0.76 0.83 1.02 1.01 1.17 1.20 1.21 1.28
36 Total Standing Charges 6.44 7.42 8.76 9.12 9.48 10.14 9.57 10.08 9.71 9.29 9.41
37 Total Cash Expenditure 26.19 26.57 27.28 29.60 30.44 32.91 32.22 38.45 41.14 40.41 39.36
38 Depreciation 1.84 2.17 2.33 2.34 2.32 2.50 2.46 2.68 2.88 2.67 2.56
39 Total Farm Expenditure 28.02 28.74 29.61 31.93 32.76 35.41 34.68 41.13 44.01 43.08 41.91
40 Farm Profit Before Tax 13.91 8.10 7.29 9.80 3.81 8.82 16.27 24.90 31.97 21.45 16.53
Per Animal Type Stock Unit Analysis
Sheep Revenue
Wool per sheep su 13.33 15.98 16.39 14.81 12.89 13.53 12.34 13.86 16.60 16.33 15.63
Lamb + Sheep per sheep su 24.29 18.83 21.60 30.75 25.42 28.06 32.77 45.58 58.32 52.07 45.51
Shearing expenses per sheep su 3.71 3.80 3.93 4.07 3.99 4.34 4.06 4.57 5.22 5.36 5.41
Cattle Revenue
Cattle per cattle su 45.19 35.45 27.99 28.22 28.14 41.68 53.96 69.46 71.33 53.05 48.50
Other Livestock Revenue
Deer + Velvet per deer su 46.59 63.38 70.33 70.91 46.86 39.58 58.48 76.11 102.78 57.50 51.22
Goat + Fibre per goat su 5.43 12.67 24.00 23.00 6.00 12.00 17.00 0.00 0.00 0.00
For more information:
info@economicservice.co.nz MWI Economic Service 2003