« Previous | Contents | Next »
Listen
OPTION 35: INTRODUCTION OR RETENTION OF CATTLE OF SCOTTISH NATIVE OR TRADITIONAL BREED(S) - BACKGROUND CALCULATIONS
BACKGROUND CALCULATIONS:
| | | | | | | | | NVZ Adj |
GM - Hill Suckler Cows | | | | | | Non- NVZ | NVZ | | |
| av. Hill Suckler Cows (Spring calving) | £0.00 | | | | | | | |
| Gross Margin average (A): | | | | | £0.00 | | per head | |
GM - 6.67 Hill breeding Ewes (Store lamb) | | | | | | | | | |
| Blackface | £7.62 | | | | | | | |
| North Country Cheviot | £6.72 | | | | | | | |
| South Country Cheviot | £11.89 | | | | | | | |
| Gross Margin per ewe: | | | | | £8.74 | £8.67 | per head | |
| Gross Margin per 6.67 ewes (B): | | | | | £58.32 | £57.85 | | |
| Income forgone (Gross margin B less Gross Margin A) | | | | | £58.32 | £57.85 | per cow introduced | |
| Change in interest on Tenant's Capital (Cattle & Sheep LFA Farm): | | | | | £0.00 | | | |
| Value of time lost to off-holding work when smallholder introduces cattle: | 40 | hrs/yr @ | £7.82 | per hr | £312.80 | | per cow introduced | |
| using SAC Standard Labour requirements, | | | | | | | | |
| 1 suckler cow + 1 calf (6-12 mths) = 32 hrs/yr | | | | | | | | |
| Cropping (hay etc.) for 1 cow = 38 hrs/yr | | | | | | | | |
| less 7 breeding ewes + 1 ewe hogg = 30 hrs/yr. | | | | | | | | |
Income foregone (loss of output): | | | | | | £371.12 | £370.65 | per cow introduced | |
Additional costs: | Annual charge to service capital and interest required to: | | | | | | | | |
| Purchase 1 cow @ £974.74 @ 6.3% over 7 yr herd life | £176.53 | | | | | | | |
| Annual charge for GP/Cattle building & dungstead (net of grants) to accommodate up to 5 cows (and calves) with storage space: | £1,128 | | | | | | | |
| Annual charge for GP/Cattle building & dungstead (net of grants) to accommodate up to 10 cows (and calves) with storage space: | £2,301 | | | | | | | |
Accommodate up to 5 cows (and calves) with space for storage of up to 25 tonnes hay: | 125.00 | sq metre building @ | £173.46 | per sq metre = | £21,683 |
Dungstead: | | | | | | £6,375 |
Cost (net of grant*): | | | | | | £14,029 |
* CCAGS - 50% | | | | | | |
Annual charge @ 6.3% over 25 yrs | £80.40 | per £1,000 borrowed | | | | £1,128 |
Accommodate up to 10 cows (and calves) with space for storage of up to 45 tonnes hay: | 250.00 | sq metre building @ | £173.46 | per sq metre = | £43,365 |
Dungstead (100 cu m): | | | | | | £10,250 |
Cost (net of grant*): | | | | | | £28,615 |
* CCAGS - 50%(max £25000) | | | | | | |
Annual charge @ 6.3% over 25 yrs | £80.40 | per £1,000 borrowed | | | | £2,301 |
SAC Handbook Sept 2005 building cost £165 36.4% of which is the steel supply cost
Steel index from MEPS shows increase of 14.09% in cost of steel from Sept 05 to June 06 = £173.46
Published results on the Galloway Cattle Society web site for their Castle Douglas Spring Show and Sale for 16/17 Feb 06 is the only published cost for native breed in-calf heifers at present and gives an average for 30 sold of £974.74.
In support of this, 66 Luing cows with calves at foot sold for an average of £1028.52 and 10 Luing bulling heifers sold to average £1073.10 in Castle Douglas on 10 June 06.
OPTION 35i: INTRODUCTION OF CATTLE OF SCOTTISH NATIVE OR TRADITIONAL BREED(S)
Prescription | Calculation |
Introduction of Cattle of Scottish Native or Traditional Breed(s) | Nos. of cows introduced | Inbye hectarage | Income foregone | Income foregone NVZ | Annual charges: Purchase of Cattle | Total (£) | Total | Total NVZ |
| 10 | 20 | £3,711.18 | £3,706.45 | £1,765.25 | £5,476.43 | £273.82 | 273.5854 |
| 9 | 18 | £3,340.06 | £3,335.81 | £1,588.73 | £4,928.79 | £273.82 | 273.5854 |
| 8 | 16 | £2,968.94 | £2,965.16 | £1,412.20 | £4,381.15 | £273.82 | 273.5854 |
| 7 | 14 | £2,597.83 | £2,594.52 | £1,235.68 | £3,833.50 | £273.82 | 273.5854 |
| 6 | 12 | £2,226.71 | £2,223.87 | £1,059.15 | £3,285.86 | £273.82 | 273.5854 |
| 5 | 10 | £1,855.59 | £1,853.23 | £882.63 | £2,738.22 | £273.82 | 273.5854 |
| 4 | 8 | £1,484.47 | £1,482.58 | £706.10 | £2,190.57 | £273.82 | 273.5854 |
| 3 | 6 | £1,113.35 | £1,111.94 | £529.58 | £1,642.93 | £273.82 | 273.5854 |
| 2 | 4 | £742.24 | £741.29 | £353.05 | £1,095.29 | £273.82 | 273.5854 |
Average cost per hectare: | | | | | | | £273.82 | £273.59 |
« Previous | Contents | Next »