Bip.1000			Meat and Wool Innovation - Economic Service									9.400.901
Last Updated:			Sheep and Beef Farm Survey - Per Stock Unit
27-May-03			Class 9  All Classes  Marlborough-Canterbury
										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		129	133	134	133	133	130	139	137	137	137	137
1	Revenue  Per Total Stock Unit
2	Wool	11.64	16.34	13.04	12.80	12.87	11.41	11.85	14.52	15.06	16.82	15.90
3	Sheep	24.55	18.40	17.89	25.15	22.78	24.69	28.11	33.45	39.88	37.96	33.95
4	Cattle	8.22	7.41	5.94	5.93	5.76	5.85	9.41	11.32	13.48	9.67	8.63
5	Dairy Grazing	0.00	0.30	0.49	0.49	0.33	0.45	0.68	0.80	0.73	0.67	0.76
6	Deer + Velvet	0.56	0.47	1.10	1.28	0.55	0.70	1.23	2.20	2.88	2.35	2.35
7	Goat + Fibre	0.00	0.00	0.00	0.01	0.00	0.00	0.00	0.01	0.00	0.00	0.00
8	Cash Crop	11.24	11.50	14.88	15.75	16.93	16.96	15.11	17.53	17.27	15.45	17.15
9	Other Revenue	1.96	1.47	2.27	2.38	2.86	2.71	2.38	2.14	3.36	3.05	2.94
10	Total Gross Revenue	58.16	55.89	55.60	63.81	62.07	62.77	68.78	81.98	92.67	85.97	81.69
11	Expenditure Per Total Stock Unit
12	Wages	3.89	3.09	3.53	3.61	4.05	4.31	4.31	4.59	5.86	5.75	5.91
13	Animal Health	2.15	1.80	2.11	2.36	2.57	2.45	2.84	3.09	3.14	3.05	3.12
14	Weed & Pest Control	2.11	2.12	2.49	2.82	2.51	2.82	3.22	3.44	4.06	3.69	3.40
15	Shearing Lab/Contract	2.08	2.25	2.32	2.57	2.59	2.74	2.71	3.04	3.36	3.47	3.59
16	Shearing Shed Expenses	0.18	0.19	0.16	0.19	0.17	0.14	0.16	0.20	0.20	0.20	0.20
17	Fertiliser	4.08	3.62	4.43	4.71	5.00	5.04	5.29	7.19	7.98	7.25	7.10
18	Lime	0.24	0.30	0.23	0.30	0.48	0.52	0.45	0.62	0.58	0.53	0.53
19	Seeds	1.15	1.19	1.42	1.57	1.91	1.98	1.82	2.06	2.43	2.37	2.41
20	Vehicle Expenses	2.37	2.25	2.14	2.30	2.43	2.35	2.38	2.65	2.68	2.59	2.60
21	Fuel	2.06	1.88	1.74	1.89	1.84	1.79	1.96	2.63	2.72	2.43	2.64
22	Electricity	0.54	0.64	0.58	0.65	0.85	0.90	0.89	1.00	0.98	1.11	1.09
23	Feed & Grazing	0.94	1.14	1.00	0.91	1.76	2.77	2.26	3.80	3.66	2.51	2.67
24	Cultivation and Sowing	1.67	1.28	1.64	2.12	1.61	0.77	0.68	0.86	1.04	1.02	1.04
25	Cash Crop Expenses	0.55	0.56	0.67	0.61	0.97	1.22	0.95	1.01	0.84	0.84	0.95
26	Repairs & Maintenance	3.69	3.55	3.93	3.47	3.99	3.67	3.87	4.57	5.24	5.00	4.95
27	Cartage	1.03	1.14	1.21	1.26	1.41	1.52	1.46	1.72	1.89	1.86	1.94
28	Administration Expenses	1.92	1.85	1.97	1.95	2.05	2.08	2.13	2.37	2.42	2.34	2.38
29	Total Working Expenses	30.65	28.84	31.56	33.29	36.19	37.08	37.41	44.84	49.06	46.01	46.51
30	ACC Levies	0.37	0.50	0.51	0.53	0.50	0.43	0.36	0.71	0.90	0.74	0.68
31	Insurance	0.78	0.73	0.81	0.85	0.83	0.91	0.93	0.96	1.10	1.07	1.13
32	Rates	1.44	1.36	1.44	1.50	1.63	1.69	1.55	1.60	1.79	1.75	1.79
33	Managerial Salaries	0.11	0.19	0.47	0.60	0.41	0.42	0.42	0.46	0.50	0.48	0.48
34	Interest	5.55	5.73	7.11	7.66	8.10	8.43	8.22	8.69	8.85	8.12	7.43
35	Rent	0.80	0.78	0.80	0.97	0.90	0.99	0.95	0.95	0.87	0.89	0.86
36	Total Standing Charges	9.06	9.29	11.16	12.12	12.37	12.87	12.43	13.37	14.02	13.06	12.37
37	Total Cash Expenditure	39.71	38.13	42.72	45.41	48.56	49.95	49.83	58.21	63.08	59.07	58.88
38	Depreciation	3.59	3.80	4.17	4.60	5.48	5.65	5.67	5.79	6.65	6.39	6.14
39	Total Farm Expenditure	43.29	41.93	46.89	50.01	54.04	55.59	55.51	64.00	69.73	65.47	65.03
40	Farm Profit Before Tax	14.86	13.96	8.72	13.80	8.03	7.17	13.27	17.99	22.94	20.51	16.66
Per Animal Type Stock Unit Analysis
	Sheep Revenue
	Wool  per sheep su	14.22	20.12	16.44	16.03	16.18	13.92	14.86	18.54	19.44	22.08	20.46
	Lamb + Sheep per sheep su	30.00	22.65	22.55	31.49	28.63	30.11	35.24	42.71	51.49	49.85	43.68
	Shearing expenses per sheep su	2.76	2.97	3.11	3.41	3.44	3.54	3.59	4.07	4.55	4.76	4.81
	Cattle Revenue
	Cattle  per cattle su	47.94	45.32	33.51	32.87	31.58	36.54	55.38	61.48	70.86	46.84	45.69
	Other Livestock Revenue
	Deer + Velvet  per deer su	64.23	54.36	103.27	96.76	39.85	55.46	81.60	99.51	120.25	98.78	97.59
	Goat + Fibre   per goat su	0.00	2.50	-1.33	13.33	0.00	4.00	14.00	39.00	0.00	0.00	0.00
For more information:
	info@economicservice.co.nz											© MWI Economic Service 2003