« Previous | Contents | Next »
Listen
DATE OF LAST CHANGE: | 2/8/05 |
Calculation
OPTION 41: MANAGEMENT OF NATIVE OR SEMI-NATURAL WOODLAND
Income foregone: | Gross Margin | £ | per head | £ | per ha |
| Average gross margin (after forage) for hill, upland and lowground breeding ewe - store lamb & finished lamb production. | £ 15.60 | | | |
| 6.3% interest on Tenant's Capital saved | £ 1.87 | | | |
| Income foregone per head: | £ 13.73 | | | |
| Av. Production loss per head x 3.0 ewes removed per hectare. | | | £ 41.20 | |
Overall cost: | | | | £41.20 | per hectare |
For Hill Breeding Ewes - Store lamb, ewe lamb production & to terminal sire; Upland - crossbred ewe production; Crossbred Breeding ewes & Lowground Breeding Ewes - Early finished lamb
Tenant's capital: 2/3rd of total variable costs incl. Forage plus 1/2 (ram replacement and ewe value)
Average total variable costs per ewe: | £ 20.75 | | | |
2/3rd of total variable costs (costs generally skewed towards beginning of year) | | | | £ 13.07 |
Average fixed costs (ram replacement and ewe value) per ewe: | 3.06 | + | 30.09 | |
1/2 of fixed costs (generally spread more evenly in the year): | | | | £ 16.58 |
Average Tenant's capital per ewe | £ 29.65 | | | |
Interest on Tenant's capital | | | | £ 1.87 |
6.30% | | | | |
« Previous | Contents | Next »