Arable Budget 2018-2019

NET FARM INCOME FOR THE 2018 HARVEST

Crops

Acres

Budget £\Acre

Total

Winter Wheat (Light Land) Winter Wheat (Heavy Land)

192.74 192.74 96.37 190.27 93.90 96.37 91.43

260.02 397.70 141.45 263.28 135.60 239.35 441.52

50,115 76,651 13,631 50,094 12,733 23,066 40,367

Winter Barley Winter OSR Spring Beans

D Peas

Sugar Beet

Arable Margins

953.81

279.57

266,657

Enterprise Gross Margin

266,657

Rent Received

9,200 12,600 89,250 7,787

Entry/Higher Level Stewardship

Basic Payment

Miscellaneous Income

118,837 385,494

Total Farm Gross Margin

Less Fixed Costs : Property Costs

£\Acre 11.08 35.21 121.14 31.90 199.33

11,500 36,537 125,726 33,104

Labour

Machinery

General Overheads

206,867

Sub Total

Pre Rent & Finance Surplus

178,627

Rent

76.19 50.73 126.92

79,072 52,651

Finance

131,723

Sub Total

Total Net Farm Income

46,903

Before : Drawings,Pensions,PAYE.etc..

-42,640

Taxation Machinery Lease/HP

-28242 -44,285 1,750 -113,417

Capital Expenses ( Mach purchase/Loan rpmt)

Less Capital Receipts

BROWN&CO | ARABLE BUDGET