« Previous | Contents | Next »
Listen
OPTION 9: STOCK DISPOSAL
For Hill Breeding Ewes - Store lamb & ewe lamb production & Hill Ewes to Terminal Sire - Good Inbye Land
Income foregone: | Gross Margin | £ | per head | Conversion factor | £ | per ha |
| Average gross margin (after forage) for hill breeding ewe - store lamb & ewe lamb production and hill ewes to terminal sire. | £ 11.70 | | | | |
| less 6.3% interest on Tenant's Capital saved | £ 1.62 | | | | |
| Income foregone: | £ 10.08 | | | | |
Additional costs: | Additional shepherding costs per ewe: 0.5 hour/ha/year @ £7.82 per hour, assuming 1.25 ha per ewe | 3.13 | | | | |
| Transport and gathering | 2.50 | | | | |
Sub-total | | 15.70 | per head | 1.25 | 19.63 | per hectare |
Overall cost: | | 15.70 | per head | 1.25 | 19.63 | per hectare |
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: | £ 15.44 | | | |
2/3rd of total variable costs (costs generally skewed towards beginning of year) | | | | £ 10.30 |
Average fixed costs (ram replacement and ewe value) per ewe: | 2.99 | + | 28 | £ 30.99 |
1/2 of fixed costs (generally spread more evenly in the year): | | | | £ 15.49 |
Average Tenant's capital per ewe | £ 25.79 | | | |
Interest on Tenant's capital | | | | £ 1.62 |
« Previous | Contents | Next »