TAB Feb 2019

Strictly Private & Confidential

19 February 2019

Spring Barley Gross Margin

Yield

2.50 t/ac

Price/t Output

£153 /ton (exhaulage)

£383 /ac

Variable Costs Seed

£25 /ac £49 /ac £55 /ac £6 /ac £135 /ac

Fertiliser

Sprays

Sundries

Total Variable Costs

Gross Margin (per acre)

£248

Enterprise Gross Margin (Arable area - 88.84 acres)

£21,987.90

BROWN&CO | Calculations

Page | 6