Livestock Budget 2019-2020

NET FARM INCOME FOR THE 2019 YEAR

Livestock

Head Acres

£ / Hd

Budget Total

Beef Suckler Herd

100 200.00 500 150.00

124.30 61.61

12,430 30,805

Sheep

43,235

Livestock Margins

350.00

Enterprise Gross Margin

43,235

Rent Received Contract Entry/Higher Level Stewardship Single Farm Payment Miscellaneous Income

1,900 31,499 12,000

45,399

Total Farm Gross Margin

88,634

Less Fixed Costs : Property Costs

£\Acre 12.86 14.29 98.43 28.94

4,500 5,000 34,450 10,130

Labour Machinery

General Overheads

54,080

Sub Total

154.51

Pre Rent & Finance Surplus

34,554

Rent

24.00 16.91

8,400 5,920

Finance

14,320

Sub Total

40.91

Total Net Farm Income

20,234

Before : Drawings, Pensions, PAYE.etc..

-15,180 -2,000 -3,324 -7,000

Taxation

Machinery Lease/HP

Capital Expenses ( Mach purchase/Loan rpmt)

Less Capital Receipts

-27,504

BROWN&CO | LIVESTOCK BUDGET