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
Made with FlippingBook - professional solution for displaying marketing and sales documents online