Page: 52
100 producers. That information is proprietary. They will not
release it, so that is our best guess. We tried to then show you what
we felt was a reasonable difference in the farm’s weighted average
versus industry averages and what that meant compared to the
industry. We’ll be the first to admit to there’s some variance here
because it’s a non-substantiated number, so we can move the
numbers around a little bit, but the point being that at the very
least, the Willow Hollow game animals were producing average-
plus pounds per animal.
The second page is titled Mature Bull Valuation Part 1. So what
we did is we thought we had agreement with Dr. Bischop that six
years was the cut line for mature bulls, and what we did then is we
went back into the records of Willow Hollow and said, okay, of the
31 hunts more or less that you are selling on an annualized basis - -
and let’s remember that in 2009 they had hundreds of bulls on the
farm and they were rebuilding a relatively young herd, so they’re
recovering from a low economic period. They have a young herd
of animals. It would be and seems to me to be somewhat
unreasonable - - and reasonableness being the key issue here. It is
somewhat unreasonable to assume that Willow Hollow would have
a maximum number of hunts from 2010 to 2013 given that their
farm was depopulated in 2009, but, again, CFIA chose in their
wisdom to apply that average for that period of time.
So what we did is we said, okay, of the hunts that you sold, how
many and what percentage of the hunts were within what category
or what size. So you’ll see the category. Now, that means 450
inches is the score of the bull, 440 to 449 and so on and so forth.
So the number of bulls, what we did, if you went over to the third
column, on the five year average these are the percentages or
number of hunts that would have occurred on Willow Hollow
game farm for that period of time. We then applied to the number
of bulls that were involved in this category - - 151 of them, we
applied that percentage to determine how many hunts, moving
forward from that group of bulls, would be sold within each
category, and then we placed a value on those bulls and came up
with a replacement cost.
Instead CFIA said, well, you sold 31 hunts so we’re going to give
you hunt value for 31 bulls. Well, that could be, I guess, for 2014.
What about 2015 and ‘16? What about all the mature bulls that had
already been culled to have the top bulls on the farm that were
slaughtered? What is the replacement value for them? This is a
five-year moving-forward number. If there’s 150 bulls and if you
assume, then, that Dr. Graham’s numbers of 31 bulls per year are -