Scribd Logo
Upload

Welcome to Scribd!

  • Farm - Cash Equip

    Uploaded by

    Mohamed Sururr
    4 views2 pages
    This farm business planner report outlines the projected financial details for a farm business over the next 5 years from 2022-2026. It provides estimates for crop yields, gross margins, income sources, expenses, cash flow and total cash flow. The report shows that the farm business is expected to have stable gross margins from crops each year but will see fluctuations in other income and expenses related to capital introduction and machinery. The total projected cash flow for the 5 year period is estimated to be around £102,000.

    Original Description:

    Original Title

    Farm_cash equip

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This farm business planner report outlines the projected financial details for a farm business over the next 5 years from 2022-2026. It provides estimates for crop yields, gross margins, income sources, expenses, cash flow and total cash flow. The report shows that the farm business is expected to have stable gross margins from crops each year but will see fluctuations in other income and expenses related to capital introduction and machinery. The total projected cash flow for the 5 year period is estimated to be around £102,000.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    4 views2 pages

    Farm - Cash Equip

    Uploaded by

    Mohamed Sururr
    This farm business planner report outlines the projected financial details for a farm business over the next 5 years from 2022-2026. It provides estimates for crop yields, gross margins, income sources, expenses, cash flow and total cash flow. The report shows that the farm business is expected to have stable gross margins from crops each year but will see fluctuations in other income and expenses related to capital introduction and machinery. The total projected cash flow for the 5 year period is estimated to be around £102,000.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 2

    CAFRE Farm Business Planner Report for Business 647358 2022 - 2026

    Baseline 2022 2023 2024 2025 2026

    Winter wheat 45,400 45,400 45,400 45,400 45,400

    Winter barley 49,440 49,440 49,440 49,440 49,440

    Winter oil seed rape 30,360 30,360 30,360 30,360 30,360

    Winter oats 24,400 24,400 24,400 24,400 24,400

    Spring barley 24,270 24,270 24,270 24,270 24,270

    Gross margin totals 173,870 173,870 173,870 173,870 173,870

    Farm Income 25,000 25,000 25,000 25,000 25,000

    Capital Introduction 0 0 0 0 0

    Off-Farm Income 1,000 1,000 1,000 1,000 1,000

    Total other income 26,000 26,000 26,000 26,000 26,000

    Total Income 199,870 199,870 199,870 199,870 199,870

    Machinery expenses 39,600 39,600 39,600 39,600 39,600

    Utilities 8,550 8,550 8,550 8,550 8,550

    Capital Expenditure 5,000 5,000 5,000 5,000 5,000

    Labour 50,500 50,500 50,500 50,500 50,500

    Miscellaneous 38,700 38,700 38,700 38,700 38,700

    Other Overhead Costs 2,500 2,500 2,500 2,500 2,500

    Total overhead costs 144,850 144,850 144,850 144,850 144,850

    Finance 37,200 37,200 37,200 37,200 37,200

    Total outgoings 182,050 182,050 182,050 182,050 182,050

    Cash flow after drawings 17,820 17,820 17,820 17,820 17,820

    Total cash flow over 5 years 89,100

    Business ID 647358 Page 1 Created 07/01/2022 10:11:39


    Projected 2022 2023 2024 2025 2026

    Winter wheat 45,400 48,880 48,880 49,200 49,360

    Winter barley 49,440 52,360 52,360 52,600 52,760

    Winter oil seed rape 30,360 32,020 32,020 32,080 32,180

    Winter oats 24,400 25,760 25,760 25,840 25,900

    Spring barley 24,270 25,740 25,740 25,860 25,980

    Gross margin totals 173,870 184,760 184,760 185,580 186,180

    Farm Income 25,000 28,000 28,000 28,000 28,000

    Capital Introduction 115,174 65,174 0 0 0

    Off-Farm Income 48,761 1,000 1,000 1,000 1,000

    Total other income 188,935 94,174 29,000 29,000 29,000

    Total Income 362,805 278,934 213,760 214,580 215,180

    Machinery expenses 39,600 39,000 39,000 39,000 39,000

    Utilities 8,550 8,550 8,550 8,550 8,550

    Capital Expenditure 167,935 5,000 5,000 5,000 5,000

    Labour 42,500 42,500 53,500 48,500 48,500

    Miscellaneous 38,700 38,700 38,700 38,700 38,700

    Other Overhead Costs 3,500 3,500 3,500 3,500 3,500

    Total overhead costs 300,785 137,250 148,250 143,250 143,250

    Finance 116,255 48,492 48,492 48,492 48,492

    Total outgoings 417,040 185,742 196,742 191,742 191,742

    Cash flow after drawings -54,235 93,192 17,018 22,838 23,438

    Total cash flow over 5 years 102,251

    Business ID 647358 Page 2 Created 07/01/2022 10:11:39

    You might also like