Andersons has updated its Meadow Farm Model. This is a notional mixed farm with grazing livestock and some arable. The table below shows the results for the last two years and an estimate for the current year, to the end of March 2020, plus a forecast for 2020/21.
Meadow Farm Model – source The Andersons Centre | ||||
£/Ha Year – |
2017/18 (final) |
2018/19
(final) |
2019/20
(est.) |
2020/21 (f’cast) |
Livestock Gross Margin |
717 |
654 | 621 |
645 |
Arable Gross Margin |
647 |
768 | 662 |
652 |
Total Gross Margin |
700 |
677 | 628 |
646 |
Overheads |
496 |
504 | 512 |
505 |
Rent & Finance |
84 |
82 | 82 |
82 |
Drawings |
233 |
236 | 240 |
243 |
Margin from Production |
(112) |
(145) | (206) |
(184) |
BPS & CSS |
250 |
250 | 241 |
241 |
Business Surplus |
137 |
105 | 35 |
57 |
The results for 2017/18 showed a better performance compared with the previous year, mainly due to higher beef and sheep prices. But 2018/19 and, in particular, the current financial year sees a decline in profits. The wet spring, followed by the drought in 2018 affected yields and grass growth, contributing to lower income and higher costs. In the current year the low beef price has been the biggest factor, not helped by lower crop prices. At the same time, overheads have increased. Looking ahead to 2020/21, the beef price is expected to see a modest recovery, with the lamb price showing a slight decline. Overheads are forecast to reduce, but this mainly due to lower machinery depreciation; with such a poor year in 2019/20, machinery investment has been put on hold. This is not a sustainable policy for the long-term.
The business continues to be dependant on the Basic Payment and the additional income from the Countryside Stewardship Scheme (CSS) for profitability. As farm policy evolves and support moves away from the Basic Payment to the new Environmental Land Management Scheme (ELMS), we expect the amount available to these types of farms to reduce by about 50% by the end of the next decade.
Meadow Farm is a notional 154 hectare (380 acre) lowland mixed beef and sheep business typical of many family-run livestock operations across Great Britain. The farm has a 60 cow suckler herd and a 500 ewe mule sheep flock; in both cases finishing all progeny. There is also a small dairy-cross bull-beef enterprise and 32 hectares (80 acres) of feed wheat and feed barley is grown. The model is managed on a real-time basis and provides an accurate representation of business structures and changes in annual performance.