|
|
A-148 |
A-149 |
A-150 |
a-151 |
A-152 |
A-153 |
A-154 |
|
Feed |
0.6684 |
0.6847 |
0.7326 |
0.7665 |
0.7369 |
0.7236 |
0.7084 |
|
Chick |
0.3455 |
0.3480 |
0.3539 |
0.3707 |
0.3697 |
0.3710 |
0.3715 |
|
|
|
|
|
|
|
|
|
|
Energy |
0.0598 |
0.0598 |
0.0598 |
0.0598 |
0.0598 |
0.0598 |
0.0598 |
|
Repair & Maintenance |
0.0250 |
0.0250 |
0.0250 |
0.0250 |
0.0250 |
0.0250 |
0.0250 |
|
Property Taxes & Insurance |
0.0162 |
0.0162 |
0.0162 |
0.0162 |
0.0162 |
0.0162 |
0.0162 |
|
Office & Overhead |
0.0274 |
0.0274 |
0.0274 |
0.0274 |
0.0274 |
0.0274 |
0.0274 |
|
Contract Services |
0.0881 |
0.0881 |
0.0881 |
0.0881 |
0.0881 |
0.0881 |
0.0881 |
|
Labour - General & Management |
0.1477 |
0.1477 |
0.1477 |
0.1477 |
0.1477 |
0.1477 |
0.1477 |
|
Working Capital Interest |
0.0011 |
0.0011 |
0.0011 |
0.0011 |
0.0011 |
0.0011 |
0.0011 |
|
Farm Vehicle |
0.0080 |
0.0080 |
0.0080 |
0.0080 |
0.0080 |
0.0080 |
0.0080 |
|
Levies and License Fees |
0.0204 |
0.0204 |
0.0204 |
0.0204 |
0.0204 |
0.0204 |
0.0204 |
|
Total Operational Costs |
0.3939 |
0.3939 |
0.3939 |
0.3939 |
0.3939 |
0.3939 |
0.3939 |
|
|
|
|
|
|
|
|
|
|
Return on Capital |
0.0661 |
0.0661 |
0.0661 |
0.0661 |
0.0661 |
0.0661 |
0.0661 |
|
Depreciation |
0.0694 |
0.0694 |
0.0694 |
0.0694 |
0.0694 |
0.0694 |
0.0694 |
|
Total Capital Costs |
0.1355 |
0.1355 |
0.1355 |
0.1355 |
0.1355 |
0.1355 |
0.1355 |
|
|
|
|
|
|
|
|
|
|
Feed Efficiency |
-0.0273 |
-0.0273 |
-0.0273 |
-0.0273 |
-0.0273 |
-0.0273 |
-0.0273 |
|
Volume |
-0.0481 |
-0.0481 |
-0.0481 |
-0.0481 |
-0.0481 |
-0.0481 |
-0.0481 |
|
Producer Efficiency |
-0.0277 |
-0.0277 |
-0.0277 |
-0.0277 |
-0.0277 |
-0.0277 |
-0.0277 |
|
Total Annual Adjustments |
-0.1031 |
-0.1031 |
-0.1031 |
-0.1031 |
-0.1031 |
-0.1031 |
-0.1031 |
|
|
|
|
|
|
|
|
|
|
Modular Loading Cost Recovery |
0.012 |
0.012 |
0.012 |
0.012 |
0.012 |
0.012 |
0.012 |
|
AI Insurance |
|
|
|
|
|
|
0.0015 |
|
|
|
|
|
|
|
|
|
|
Farm-Gate Minimum Live Price |
1.452 |
1.471 |
1.525 |
1.576 |
1.545 |
1.533 |
1.520 |