Economic Report on Scottish Agriculture 2007 Edition

Listen

Table B9 Farm business fund flows and net profit by tenure and type of farm, 2004-05 and 2005-06: mixed tenure farms

Type of farm

LFA: Specialist sheep

LFA: Specialist beef

LFA: Cattle and sheep

Lowground cattle and sheep

Cereals

General cropping

Dairy

Mixed

Number of farms in sample

13

12

32

33

19

19

5

5

13

15

20

19

16

16

22

21

2004- 05

2005-06

2004- 05

2005-06

2004- 05

2005-06

2004- 05

2005-06

2004- 05

2005-06

2004- 05

2005-06

2004- 05

2005-06

2004- 05

2005-06

£/farm

£/farm

£/farm

£/farm

£/farm

£/farm

£/farm

£/farm

£/farm

£/farm

£/farm

£/farm

£/farm

£/farm

£/farm

£/farm

Net farm income excl. BLSA(1)

10,991

4,712

24,976

16,992

21,602

11,773

"

"

-5,379

-3,516

8,538

9,021

23,702

15,515

23,153

20,462

plus inputs not involving cash outlay

11,810

16,085

22,874

25,771

30,908

31,599

"

"

37,786

46,196

45,640

34,128

39,262

38,318

28,041

31,113

minus interest

1,141

1,319

2,495

2,997

3,148

2,606

"

"

3,083

7,203

8,866

9,155

6,020

6,559

9,820

8,293

Cash income

21,660

19,478

45,355

39,766

49,362

40,766

"

"

29,324

35,477

45,312

33,994

56,944

47,274

41,374

43,282

minus net investment spending

8,838

6,097

16,980

20,909

18,079

14,991

"

"

100,052

29,450

24,156

-7,420

32,491

25,886

17,462

30,891

Cash flow from farm business

12,822

13,381

28,375

18,857

31,283

25,775

"

"

-70,728

6,027

21,156

41,414

24,453

21,388

23,912

12,391

plus net cash from non-farming sources

1,265

3,051

3,393

- 3,152

4,922

- 1,293

"

"

51,887

25,327

3,258

19,354

11,861

17,142

5,936

14,834

plus increase in borrowing

3,776

448

- 5,987

10,189

- 15,570

4,038

"

"

46,156

4,696

8,562

-11.799

4,755

221

-4.899

-745

Flow of funds

17,863

16,880

25,781

25,894

20,635

28,520

"

"

27,315

36,050

32,976

48,969

41,069

38,751

24,949

26,480

Net farm income excl. BLSA(1)

10,991

4,712

24,976

16,992

21,602

11,773

"

"

-5,379

-3.516

8,538

9,021

23,702

15,515

23,153

20,462

plus imputed labour charges for partners and family

1,567

2,532

2,540

2,411

6,621

6,549

"

"

3,536

2,595

6,959

4,610

14,077

11,604

5,079

6,383

plus rental value

2,787

2,520

6,687

6,759

8,724

8,525

"

"

12,557

14,919

12,324

10,936

7,938

7,947

10,371

11,051

plus Imputed rent on improvements

1,864

1,791

3,206

3,269

3,649

2,905

"

"

2,181

2,235

3,059

3,023

7,810

7,422

1,924

2,214

plus ownership income, etc.

2,021

3,105

285

415

507

460

"

"

759

700

403

473

191

393

125

1,615

minus interest

1,141

1,319

2,495

2,997

3,148

2,606

"

"

3,083

7,203

8,866

9,155

6,020

6,559

9,820

8,293

minus depreciation on tenant's improvements

341

332

694

572

245

261

"

"

439

140

241

508

1,072

925

119

113

minus ownership expenses

35

501

123

690

154

567

"

"

2,177

1,335

387

962

262

968

28

964

Net Profit

17,713

12,508

34,382

25,587

37,556

26,778

"

"

7,955

8,255

21,789

17,438

46,364

34,429

30,685

32,355

(1) BLSA: Breeding livestock appreciation.

Page updated: Tuesday, May 15, 2007