Bip.1000			Meat and Wool Innovation - Economic Service									9.300.901
Last Updated:			Sheep and Beef Farm Survey - Per Stock Unit
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 Total Stock Unit
2	Wool	8.92	11.17	10.19	9.86	9.70	9.01	9.57	9.38	10.13	11.82	10.45
3	Sheep	15.71	11.82	12.46	18.89	19.35	17.27	22.01	31.89	36.83	34.01	30.65
4	Cattle	16.49	12.15	9.24	8.71	10.30	10.98	15.67	19.71	20.86	13.80	12.76
5	Dairy Grazing	0.00	0.77	1.07	1.44	1.33	1.06	0.97	0.96	1.26	1.08	1.04
6	Deer + Velvet	0.68	0.69	1.08	1.41	0.89	1.21	1.99	2.29	2.53	1.99	1.92
7	Goat + Fibre	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
8	Cash Crop	1.38	1.13	1.23	1.20	1.40	0.67	0.41	0.29	0.31	0.49	0.52
9	Other Revenue	1.26	1.89	1.91	1.48	1.86	1.54	1.57	1.89	1.88	1.53	1.70
10	Total Gross Revenue	44.45	39.62	37.19	42.99	44.83	41.73	52.18	66.41	73.81	64.72	59.03
11	Expenditure Per Total Stock Unit
12	Wages	2.88	2.70	2.61	2.37	2.09	2.03	2.42	2.97	3.30	3.27	3.31
13	Animal Health	1.92	2.03	2.11	2.13	2.37	2.54	2.76	3.12	3.34	3.30	3.36
14	Weed & Pest Control	0.65	0.64	0.61	0.60	0.63	0.75	0.78	1.24	1.32	1.30	1.21
15	Shearing Lab/Contract	2.06	2.39	2.36	2.40	2.57	2.65	2.79	3.07	3.19	3.38	3.48
16	Shearing Shed Expenses	0.18	0.18	0.17	0.16	0.17	0.16	0.16	0.18	0.18	0.17	0.17
17	Fertiliser	4.32	3.54	3.30	3.68	4.26	3.86	4.89	6.20	6.20	5.29	4.63
18	Lime	0.06	0.07	0.12	0.14	0.31	0.11	0.19	0.39	0.61	0.50	0.46
19	Seeds	0.40	0.31	0.42	0.43	0.48	0.41	0.52	0.59	0.63	0.73	0.72
20	Vehicle Expenses	1.55	1.35	1.32	1.41	1.55	1.29	1.35	1.46	1.53	1.48	1.50
21	Fuel	1.15	1.03	0.89	0.76	0.85	0.78	0.92	1.19	1.15	1.23	1.20
22	Electricity	0.42	0.48	0.42	0.44	0.45	0.41	0.44	0.49	0.51	0.55	0.58
23	Feed & Grazing	0.64	0.66	0.44	0.46	0.57	0.84	1.15	1.21	1.43	1.23	1.24
24	Cultivation and Sowing	1.61	1.35	1.34	1.40	1.46	0.26	0.29	0.39	0.43	0.43	0.45
25	Cash Crop Expenses	0.06	0.01	0.00	0.00	0.00	0.08	0.03	0.02	0.01	0.02	0.02
26	Repairs & Maintenance	2.73	2.25	2.02	2.41	2.35	3.01	3.40	4.74	5.90	5.22	4.49
27	Cartage	0.44	0.40	0.39	0.41	0.52	0.48	0.50	0.58	0.63	0.67	0.65
28	Administration Expenses	1.52	1.38	1.36	1.32	1.41	1.33	1.41	1.48	1.57	1.59	1.67
29	Total Working Expenses	22.58	20.78	19.88	20.53	22.04	20.97	24.00	29.31	31.93	30.35	29.12
30	ACC Levies	0.31	0.40	0.42	0.37	0.39	0.30	0.28	0.67	0.54	0.56	0.51
31	Insurance	0.52	0.50	0.50	0.50	0.51	0.52	0.53	0.58	0.58	0.59	0.61
32	Rates	1.17	1.21	1.17	1.15	1.31	1.20	1.28	1.31	1.30	1.29	1.37
33	Managerial Salaries	0.13	0.20	0.28	0.29	0.31	0.27	0.26	0.12	0.21	0.21	0.22
34	Interest	3.79	4.49	5.48	5.75	5.57	4.81	4.43	5.27	5.63	5.10	5.06
35	Rent	0.54	0.70	0.78	0.83	1.02	0.82	1.20	1.56	1.46	1.42	1.48
36	Total Standing Charges	6.46	7.49	8.63	8.89	9.10	7.93	7.97	9.52	9.70	9.15	9.26
37	Total Cash Expenditure	29.04	28.27	28.51	29.42	31.14	28.90	31.97	38.84	41.64	39.51	38.40
38	Depreciation	2.09	2.25	2.59	2.47	3.03	2.67	2.58	3.00	3.25	2.79	2.35
39	Total Farm Expenditure	31.14	30.52	31.09	31.89	34.18	31.57	34.55	41.84	44.90	42.30	40.75
40	Farm Profit Before Tax	13.31	9.09	6.10	11.10	10.65	10.16	17.63	24.58	28.91	22.42	18.28
Per Animal Type Stock Unit Analysis
	Sheep Revenue
	Wool  per sheep su	13.78	17.64	16.03	15.30	14.98	13.71	14.58	14.32	15.80	18.16	16.07
	Lamb + Sheep per sheep su	24.29	18.68	19.60	29.33	29.86	26.29	33.54	48.68	57.41	52.25	47.14
	Shearing expenses per sheep su	3.46	4.04	3.97	3.99	4.24	4.28	4.49	4.92	5.19	5.41	5.56
	Cattle Revenue
	Cattle  per cattle su	48.71	35.81	27.58	27.67	32.97	35.75	50.95	64.68	66.22	45.27	41.83
	Other Livestock Revenue
	Deer + Velvet  per deer su	49.56	47.64	84.38	86.16	48.87	66.39	91.50	89.41	91.94	71.21	65.67
	Goat + Fibre   per goat su	3.67	1.00
For more information:
	info@economicservice.co.nz											© MWI Economic Service 2003