- Home
- Lamb: cost of production benchmarks
Lamb: cost of production benchmarks
The following from the AHDB benchmarking programmes gives technical and financial results for various sheep production systems
The information shows top, average and bottom performing farms, with the farms in each percentile identified by ranking on full economic net margin.
Financial KPIs are the most important as they are linked to all other KPIs. The cost of producing a kg of lamb is key to comparing any farm's ability to compete with another farm.
Techinical KPIs enable farms to look at the detail behind financial achievement.
Each farm must budget and plan for what is best for their own circumstances, resources and the market/s they are aiming for.
You can use AHDB's benchmarking tool - Farmbench.
This can be found under the Tools section of the AHDB website.
AHDB Farmbench https://ahdb.org.uk/farmbench
Download Cost of Production Benchmarks: Lamb (XLS)
Non-SDA breeding flocks (Stocktake 2016)
(£ per head output) | (£ per lwt kg lamb output) | ||||||
---|---|---|---|---|---|---|---|
Financial Performance (£ per ewe to ram) | Bottom Third | Average | Top Third | Bottom Third | Average | Top Third | |
Number of flocks in sample | 29 | 89 | 29 | 29 | 89 | 29 | |
Average flock size | 373 | 688 | 986 | 373 | 688 | 986 | |
Lamb output | 89.44 | 90.62 | 91.39 | 1.63 | 1.72 | 1.81 | |
Other income | 2.43 | 3.08 | 3.68 | 0.04 | 0.06 | 0.07 | |
Gross Output | 91.87 | 93.70 | 95.07 | 1.68 | 1.77 | 1.89 | |
Replacement costs | 7.81 | 9.18 | 9.53 | 0.14 | 0.17 | 0.19 | |
Output less replacement costs | 84.06 | 84.52 | 85.55 | 1.53 | 1.60 | 1.70 | |
Variable Costs | |||||||
Purchased feed including minerals | 15.83 | 8.08 | 3.69 | 0.29 | 0.15 | 0.07 | |
Home-grown feed | 0.41 | 0.39 | 0.31 | 0.01 | 0.01 | 0.01 | |
Purchased forage | 0.93 | 0.35 | 0.11 | 0.02 | 0.01 | 0.00 | |
Home-grown forage (excludes contract) | 8.70 | 4.88 | 3.46 | 0.16 | 0.09 | 0.07 | |
Total feed and forage | 25.87 | 13.70 | 7.56 | 0.47 | 0.26 | 0.15 | |
Vet and medicine | 10.19 | 7.14 | 5.05 | 0.19 | 0.14 | 0.10 | |
Bedding | 1.69 | 0.75 | 0.38 | 0.03 | 0.01 | 0.01 | |
Other livestock expenses | 8.65 | 8.00 | 8.20 | 0.16 | 0.15 | 0.16 | |
Total variable costs | 46.40 | 29.59 | 21.20 | 0.85 | 0.56 | 0.42 | |
Gross Margin | 37.66 | 54.93 | 64.35 | 0.69 | 1.04 | 1.28 | |
Fixed Costs | |||||||
Labour - paid | 18.29 | 10.62 | 8.35 | 0.33 | 0.20 | 0.17 | |
Machinery repairs and spares | 2.79 | 2.18 | 1.71 | 0.05 | 0.04 | 0.03 | |
Contracting | 4.14 | 2.66 | 2.12 | 0.08 | 0.05 | 0.04 | |
Electricity | 0.29 | 0.24 | 0.14 | 0.01 | 0.00 | 0.00 | |
Fuel | 3.77 | 2.73 | 2.31 | 0.07 | 0.05 | 0.05 | |
Property maintenance and water | 2.32 | 1.56 | 0.90 | 0.04 | 0.03 | 0.02 | |
Land Rent (Actual) | 10.86 | 7.37 | 6.08 | 0.20 | 0.14 | 0.12 | |
Overheads | 5.81 | 3.88 | 2.97 | 0.11 | 0.07 | 0.06 | |
Cash Only fixed costs | 48.27 | 31.24 | 24.56 | 0.88 | 0.59 | 0.49 | |
Cash Only Cost of Production | 102.47 | 70.01 | 55.29 | 1.87 | 1.33 | 1.10 | |
Cash Only Net Margin | -10.60 | 23.69 | 39.79 | -0.19 | 0.45 | 0.79 | |
Depreciation | 9.47 | 6.11 | 4.77 | 0.17 | 0.12 | 0.09 | |
Finance costs (Imputed) | 1.78 | 1.38 | 1.14 | 0.03 | 0.03 | 0.02 | |
Labour - unpaid (Imputed) | 17.03 | 12.78 | 9.08 | 0.31 | 0.24 | 0.18 | |
Land Rent (Imputed) | 13.82 | 9.77 | 7.43 | 0.25 | 0.19 | 0.15 | |
Non-Cash fixed costs | 42.11 | 30.04 | 22.42 | 0.77 | 0.57 | 0.44 | |
Full Investment fixed costs | 90.38 | 61.27 | 46.99 | 1.65 | 1.16 | 0.93 | |
Full Investment Cost of Production | 144.58 | 100.04 | 77.71 | 2.64 | 1.90 | 1.54 | |
Full Investment Net Margin | -52.71 | -6.34 | 17.36 | -0.96 | -0.12 | 0.34 | |
Physical Performance | |||||||
Ewe to ram ratio | 41 | 46 | 51 | ||||
Scanning percentage per ewe scanned (%) | 167 | 170 | 167 | ||||
Lambs born alive per 100 ewes to ram | 154 | 151 | 148 | ||||
Lambs born dead per 100 ewes to ram | 7 | 9 | 9 | ||||
Lambs died in first 48 hours per 100 ewes to ram | 9 | 8 | 7 | ||||
Lambs died after 48 hours per 100 ewes to ram | 6 | 5 | 5 | ||||
Lambs weaned per 100 ewes to ram | 141 | 139 | 136 | ||||
Lambs reared per 100 ewes to ram | 141 | 139 | 136 | ||||
Lamb losses from birth to rearing (% of born alive) | 9 | 8 | 8 | ||||
Empty ewes (%) | 5.4 | 6.0 | 7.2 | ||||
Ewe mortality (%) | 4.0 | 3.3 | 3.3 | ||||
Flock replacement rate (%) | 23.1 | 22.9 | 23.9 | ||||
Average age at weaning (days) | 111 | 116 | 118 | ||||
Average weight at weaning (kg) | 34.5 | 32.7 | 31.0 | ||||
Average liveweight per reared lamb (all lambs) (kg per lamb) | 38.9 | 38.1 | 37.1 | ||||
Average liveweight (kg lwt per lamb sold finished) | 42.3 | 41.9 | 41.5 | ||||
Average carcase weight (kg dwt per lamb sold finished) | 19.6 | 19.4 | 19.2 | ||||
Average store weight (kg lwt per lamb sold store) | 32.7 | 32.7 | 31.1 | ||||
Average age at sale (days) | 150 | 161 | 169 | ||||
Daily liveweight gain to sale (kg per day) | 0.25 | 0.23 | 0.21 | ||||
Lamb weight produced per forage hectare (kg) | 339 | 400 | 393 | ||||
Return per lamb sold finished (£) | 69.99 | 69.13 | 71.09 | ||||
Return per lamb sold store (£) | 49.91 | 50.35 | 49.46 | ||||
Reared lambs sold finished (%) | 50 | 40 | 31 | ||||
Reared lambs sold store (%) | 10 | 10 | 7 | ||||
Reared lambs sold breeding (%) | 3 | 5 | 6 | ||||
Reared lambs valued at end (%) | 37 | 46 | 56 | ||||
Total FW ewe concentrate use (kg per ewe) | 42 | 34 | 26 | ||||
Total DM ewe concentrate use (kg per ewe) | 36 | 25 | 15 | ||||
Average ewe concentrate cost (£ per tonne) | 217 | 179 | 132 | ||||
Total FW forage (kg per ewe) | 430 | 235 | 179 | ||||
Total DM forage (kg per ewe) | 106 | 60 | 47 | ||||
Creep feed per lamb reared (kg per lamb) | 16 | 6 | 2 | ||||
Number of full grazing weeks | 45 | 46 | 48 | ||||
Stocking rate (LU per ha) | 0.7 | 0.9 | 0.9 | ||||
Inorganic nitrogen use (kg per ha) | 45 | 28 | 20 | ||||
Labour use - paid hours per ewe | 2.1 | 1.1 | 0.8 | ||||
Labour use - unpaid hours per ewe | 1.7 | 1.4 | 1.1 |
SDA Breeding flocks (Stocktake 2016)
(£ per head output) | (£ per lwt kg lamb output) | ||||||
---|---|---|---|---|---|---|---|
Financial Performance (£ per ewe to ram) | Bottom Third | Average | Top Third | Bottom Third | Average | Top Third | |
Number of flocks in sample | 10 | 30 | 10 | 10 | 30 | 10 | |
Average flock size | 591 | 814 | 1091 | 591 | 814 | 1091 | |
Lamb output | 90.72 | 88.94 | 99.43 | 1.67 | 1.68 | 1.71 | |
Other income | 1.97 | 2.45 | 2.68 | 0.04 | 0.05 | 0.05 | |
Gross Output | 92.70 | 91.39 | 102.11 | 1.71 | 1.72 | 1.76 | |
Replacement costs | 17.35 | 14.72 | 13.94 | 0.32 | 0.28 | 0.24 | |
Output less replacement costs | 75.34 | 76.68 | 88.16 | 1.39 | 1.45 | 1.52 | |
Variable Costs | |||||||
Purchased feed including minerals | 13.23 | 9.09 | 8.55 | 0.24 | 0.17 | 0.15 | |
Home-grown feed | 1.17 | 0.28 | 0.00 | 0.02 | 0.01 | 0.00 | |
Purchased forage | 0.45 | 0.23 | 0.18 | 0.01 | 0.00 | 0.00 | |
Home-grown forage (excludes contract) | 4.77 | 4.24 | 4.79 | 0.09 | 0.08 | 0.08 | |
Total feed and forage | 19.62 | 13.84 | 13.51 | 0.36 | 0.26 | 0.23 | |
Vet and medicine | 11.01 | 8.13 | 6.60 | 0.20 | 0.15 | 0.11 | |
Bedding | 0.29 | 0.59 | 0.82 | 0.01 | 0.01 | 0.01 | |
Other livestock expenses | 7.81 | 6.91 | 6.89 | 0.14 | 0.13 | 0.12 | |
Total variable costs | 38.72 | 29.47 | 27.82 | 0.71 | 0.56 | 0.48 | |
Gross Margin | 36.63 | 47.20 | 60.34 | 0.67 | 0.89 | 1.04 | |
Fixed Costs | |||||||
Labour - paid | 7.51 | 8.58 | 8.37 | 0.14 | 0.16 | 0.14 | |
Machinery repairs and spares | 3.27 | 2.07 | 1.82 | 0.06 | 0.04 | 0.03 | |
Contracting | 3.48 | 2.48 | 1.94 | 0.06 | 0.05 | 0.03 | |
Electricity | 0.12 | 0.22 | 0.27 | 0.00 | 0.00 | 0.00 | |
Fuel | 3.83 | 2.77 | 2.66 | 0.07 | 0.05 | 0.05 | |
Property maintenance and water | 1.47 | 0.90 | 0.81 | 0.03 | 0.02 | 0.01 | |
Land Rent (Actual) | 9.20 | 4.99 | 2.84 | 0.17 | 0.09 | 0.05 | |
Overheads | 3.70 | 2.62 | 2.51 | 0.07 | 0.05 | 0.04 | |
Cash Only fixed costs | 32.59 | 24.62 | 21.23 | 0.60 | 0.46 | 0.37 | |
Cash Only Cost of Production | 88.66 | 68.81 | 63.00 | 1.63 | 1.30 | 1.09 | |
Cash Only Net Margin | 4.04 | 22.59 | 39.11 | 0.07 | 0.43 | 0.67 | |
Depreciation | 9.91 | 5.64 | 4.15 | 0.18 | 0.11 | 0.07 | |
Finance costs (Imputed) | 1.68 | 0.96 | 0.75 | 0.03 | 0.02 | 0.01 | |
Labour - unpaid (Imputed) | 27.01 | 14.75 | 11.97 | 0.50 | 0.28 | 0.21 | |
Land Rent (Imputed) | 5.17 | 4.79 | 4.63 | 0.10 | 0.09 | 0.08 | |
Non-Cash fixed costs | 43.77 | 26.14 | 21.50 | 0.81 | 0.49 | 0.37 | |
Full Investment fixed costs | 76.36 | 50.75 | 42.74 | 1.41 | 0.96 | 0.74 | |
Full Investment Cost of Production | 132.43 | 94.94 | 84.50 | 2.44 | 1.79 | 1.46 | |
Full Investment Net Margin | -39.73 | -3.55 | 17.61 | -0.73 | -0.07 | 0.30 | |
Physical Performance | |||||||
Ewe to ram ratio | 41 | 56 | 67 | ||||
Scanning percentage per ewe scanned (%) | 173 | 164 | 175 | ||||
Lambs born alive per 100 ewes to ram | 150 | 150 | 160 | ||||
Lambs born dead per 100 ewes to ram | 10 | 8 | 7 | ||||
Lambs died in first 48 hours per 100 ewes to ram | 9 | 9 | 9 | ||||
Lambs died after 48 hours per 100 ewes to ram | 4 | 4 | 4 | ||||
Lambs weaned per 100 ewes to ram | 143 | 140 | 151 | ||||
Lambs reared per 100 ewes to ram | 143 | 140 | 151 | ||||
Lamb losses from birth to rearing (% of born alive) | 5 | 7 | 6 | ||||
Empty ewes (%) | 5.2 | 4.6 | 3.4 | ||||
Ewe mortality (%) | 5.3 | 3.8 | 3.1 | ||||
Flock replacement rate (%) | 26.9 | 26.3 | 24.1 | ||||
Average age at weaning (days) | 131 | 118 | 113 | ||||
Average weight at weaning (kg) | 32.1 | 29.9 | 30.5 | ||||
Average liveweight per reared lamb (all lambs) (kg per lamb) | 38.0 | 37.9 | 38.4 | ||||
Average liveweight (kg lwt per lamb sold finished) | 40.7 | 41.5 | 41.7 | ||||
Average carcase weight (kg dwt per lamb sold finished) | 19.1 | 19.5 | 19.5 | ||||
Average store weight (kg lwt per lamb sold store) | 31.8 | 30.7 | 32.2 | ||||
Average age at sale (days) | 147 | 148 | 150 | ||||
Daily liveweight gain to sale (kg per day) | 0.25 | 0.25 | 0.24 | ||||
Lamb weight produced per forage hectare (kg) | 413 | 561 | 727 | ||||
Return per lamb sold finished (£) | 55.77 | 63.27 | 66.11 | ||||
Return per lamb sold store (£) | 51.11 | 45.72 | 48.63 | ||||
Reared lambs sold finished (%) | 39 | 43 | 42 | ||||
Reared lambs sold store (%) | 4 | 9 | 13 | ||||
Reared lambs sold breeding (%) | 10 | 7 | 10 | ||||
Reared lambs valued at end (%) | 47 | 41 | 35 | ||||
Total FW ewe concentrate use (kg per ewe) | 64 | 35 | 29 | ||||
Total DM ewe concentrate use (kg per ewe) | 46 | 28 | 25 | ||||
Average ewe concentrate cost (£ per tonne) | 202 | 225 | 240 | ||||
Total FW forage (kg per ewe) | 198 | 172 | 194 | ||||
Total DM forage (kg per ewe) | 75 | 60 | 62 | ||||
Creep feed per lamb reared (kg per lamb) | 7 | 5 | 4 | ||||
Number of full grazing weeks | 49 | 49 | 49 | ||||
Stocking rate (LU per ha) | 0.9 | 1.2 | 1.4 | ||||
Inorganic nitrogen use (kg per ha) | 22 | 23 | 32 | ||||
Labour use - paid hours per ewe | 0.9 | 0.9 | 0.9 | ||||
Labour use - unpaid hours per ewe | 2.8 | 1.6 | 1.3 |
Feb-March lambing flocks (Stocktake 2016)
(£ per head output) | (£ per lwt kg lamb output) | ||||||
---|---|---|---|---|---|---|---|
Financial Performance (£ per ewe to ram) | Bottom Third | Average | Top Third | Bottom Third | Average | Top Third | |
Number of flocks in sample | 14 | 44 | 14 | 14 | 44 | 14 | |
Average flock size | 352 | 563 | 531 | 352 | 563 | 531 | |
Lamb output | 97.64 | 95.35 | 98.81 | 1.60 | 1.65 | 1.71 | |
Other income | 2.13 | 2.21 | 2.20 | 0.03 | 0.04 | 0.04 | |
Gross Output | 99.78 | 97.56 | 101.02 | 1.63 | 1.69 | 1.75 | |
Replacement costs | 15.25 | 10.72 | 9.71 | 0.25 | 0.19 | 0.17 | |
Output less replacement costs | 84.52 | 86.84 | 91.31 | 1.38 | 1.51 | 1.58 | |
Variable Costs | |||||||
Purchased feed including minerals | 22.85 | 14.09 | 9.99 | 0.37 | 0.24 | 0.17 | |
Home-grown feed | 0.47 | 0.46 | 0.23 | 0.01 | 0.01 | 0.00 | |
Purchased forage | 0.37 | 0.22 | 0.37 | 0.01 | 0.00 | 0.01 | |
Home-grown forage (excludes contract) | 7.47 | 4.93 | 2.82 | 0.12 | 0.09 | 0.05 | |
Total feed and forage | 31.15 | 19.70 | 13.41 | 0.51 | 0.34 | 0.23 | |
Vet and medicine | 10.20 | 8.03 | 5.68 | 0.17 | 0.14 | 0.10 | |
Bedding | 2.49 | 1.26 | 0.73 | 0.04 | 0.02 | 0.01 | |
Other livestock expenses | 8.53 | 7.27 | 6.37 | 0.14 | 0.13 | 0.11 | |
Total variable costs | 52.38 | 36.25 | 26.19 | 0.86 | 0.63 | 0.45 | |
Gross Margin | 32.14 | 50.59 | 65.12 | 0.53 | 0.88 | 1.13 | |
Fixed Costs | |||||||
Labour - paid | 15.58 | 10.11 | 6.28 | 0.25 | 0.18 | 0.11 | |
Machinery repairs and spares | 3.29 | 2.46 | 2.41 | 0.05 | 0.04 | 0.04 | |
Contracting | 4.90 | 3.06 | 2.42 | 0.08 | 0.05 | 0.04 | |
Electricity | 0.29 | 0.39 | 0.41 | 0.00 | 0.01 | 0.01 | |
Fuel | 3.88 | 2.66 | 2.83 | 0.06 | 0.05 | 0.05 | |
Property maintenance and water | 3.30 | 2.22 | 1.56 | 0.05 | 0.04 | 0.03 | |
Land Rent (Actual) | 3.41 | 5.76 | 6.38 | 0.06 | 0.10 | 0.11 | |
Overheads | 5.97 | 4.15 | 4.21 | 0.10 | 0.07 | 0.07 | |
Cash Only fixed costs | 40.62 | 30.82 | 26.50 | 0.66 | 0.53 | 0.46 | |
Cash Only Cost of Production | 108.25 | 77.79 | 62.40 | 1.77 | 1.35 | 1.08 | |
Cash Only Net Margin | -8.48 | 19.77 | 38.62 | -0.14 | 0.34 | 0.67 | |
Depreciation | 12.09 | 7.77 | 7.15 | 0.20 | 0.13 | 0.12 | |
Finance costs (Imputed) | 2.13 | 1.77 | 1.41 | 0.03 | 0.03 | 0.02 | |
Labour - unpaid (Imputed) | 17.32 | 15.16 | 13.98 | 0.28 | 0.26 | 0.24 | |
Land Rent (Imputed) | 14.55 | 10.70 | 6.64 | 0.24 | 0.19 | 0.11 | |
Non-Cash fixed costs | 46.09 | 35.40 | 29.17 | 0.75 | 0.61 | 0.51 | |
Full Investment fixed costs | 86.71 | 66.22 | 55.66 | 1.42 | 1.15 | 0.96 | |
Full Investment Cost of Production | 154.35 | 113.19 | 91.57 | 2.52 | 1.96 | 1.59 | |
Full Investment Net Margin | -54.57 | -15.63 | 9.45 | -0.89 | -0.27 | 0.16 | |
Physical Performance | |||||||
Ewe to ram ratio | 45 | 42 | 35 | ||||
Scanning percentage per ewe scanned (%) | 172 | 176 | 180 | ||||
Lambs born alive per 100 ewes to ram | 164 | 156 | 157 | ||||
Lambs born dead per 100 ewes to ram | 7 | 9 | 9 | ||||
Lambs died in first 48 hours per 100 ewes to ram | 7 | 8 | 6 | ||||
Lambs died after 48 hours per 100 ewes to ram | 5 | 6 | 7 | ||||
Lambs weaned per 100 ewes to ram | 152 | 144 | 146 | ||||
Lambs reared per 100 ewes to ram | 152 | 143 | 145 | ||||
Lamb losses from birth to rearing (% of born alive) | 7 | 8 | 8 | ||||
Empty ewes (%) | 3.6 | 4.5 | 3.7 | ||||
Ewe mortality (%) | 4.7 | 3.6 | 3.9 | ||||
Flock replacement rate (%) | 21.5 | 21.3 | 21.9 | ||||
Average age at weaning (days) | 104 | 115 | 129 | ||||
Average weight at weaning (kg) | 35.8 | 34.9 | 34.3 | ||||
Average liveweight per reared lamb (all lambs) (kg per lamb) | 40.3 | 40.2 | 39.9 | ||||
Average liveweight (kg lwt per lamb sold finished) | 42.0 | 42.3 | 42.5 | ||||
Average carcase weight (kg dwt per lamb sold finished) | 19.5 | 19.7 | 19.8 | ||||
Average store weight (kg lwt per lamb sold store) | 34.2 | 36.4 | 35.6 | ||||
Average age at sale (days) | 140 | 160 | 177 | ||||
Daily liveweight gain to sale (kg per day) | 0.27 | 0.24 | 0.22 | ||||
Lamb weight produced per forage hectare (kg) | 423 | 480 | 437 | ||||
Return per lamb sold finished (£) | 68.56 | 68.82 | 70.57 | ||||
Return per lamb sold store (£) | 52.97 | 54.27 | 54.62 | ||||
Reared lambs sold finished (%) | 65 | 59 | 50 | ||||
Reared lambs sold store (%) | 3 | 7 | 12 | ||||
Reared lambs sold breeding (%) | 0 | 4 | 6 | ||||
Reared lambs valued at end (%) | 32 | 31 | 33 | ||||
Total FW ewe concentrate use (kg per ewe) | 63 | 51 | 33 | ||||
Total DM ewe concentrate use (kg per ewe) | 55 | 41 | 26 | ||||
Average ewe concentrate cost (£ per tonne) | 209 | 198 | 209 | ||||
Total FW forage (kg per ewe) | 309 | 211 | 78 | ||||
Total DM forage (kg per ewe) | 104 | 63 | 39 | ||||
Creep feed per lamb reared (kg per lamb) | 22 | 11 | 9 | ||||
Number of full grazing weeks | 44 | 45 | 46 | ||||
Stocking rate (LU per ha) | 0.8 | 1.0 | 0.9 | ||||
Inorganic nitrogen use (kg per ha) | 53 | 36 | 22 | ||||
Labour use - paid hours per ewe | 1.5 | 1.0 | 0.7 | ||||
Labour use - unpaid hours per ewe | 1.7 | 1.5 | 1.4 |
April-May lambing flocks (Stocktake 2016)
(£ per head output) | (£ per lwt kg lamb output) | ||||||
---|---|---|---|---|---|---|---|
Financial Performance (£ per ewe to ram) | Bottom Third | Average | Top Third | Bottom Third | Average | Top Third | |
Number of flocks in sample | 14 | 43 | 14 | 14 | 43 | 14 | |
Average flock size | 452 | 836 | 1393 | 452 | 836 | 1393 | |
Lamb output | 83.37 | 87.18 | 88.21 | 1.70 | 1.76 | 1.82 | |
Other income | 2.71 | 3.69 | 4.42 | 0.06 | 0.07 | 0.09 | |
Gross Output | 86.08 | 90.88 | 92.63 | 1.76 | 1.83 | 1.91 | |
Replacement costs | 0.52 | 8.01 | 9.46 | 0.01 | 0.16 | 0.20 | |
Output less replacement costs | 85.56 | 82.87 | 83.18 | 1.74 | 1.67 | 1.72 | |
Variable Costs | |||||||
Purchased feed including minerals | 6.95 | 3.56 | 1.82 | 0.14 | 0.07 | 0.04 | |
Home-grown feed | 0.26 | 0.34 | 0.26 | 0.01 | 0.01 | 0.01 | |
Purchased forage | 1.30 | 0.44 | 0.02 | 0.03 | 0.01 | 0.00 | |
Home-grown forage (excludes contract) | 10.65 | 4.91 | 3.46 | 0.22 | 0.10 | 0.07 | |
Total feed and forage | 19.16 | 9.26 | 5.56 | 0.39 | 0.19 | 0.11 | |
Vet and medicine | 10.80 | 6.55 | 4.76 | 0.22 | 0.13 | 0.10 | |
Bedding | 0.68 | 0.37 | 0.29 | 0.01 | 0.01 | 0.01 | |
Other livestock expenses | 8.56 | 8.45 | 8.27 | 0.17 | 0.17 | 0.17 | |
Total variable costs | 39.20 | 24.63 | 18.88 | 0.80 | 0.50 | 0.39 | |
Gross Margin | 46.36 | 58.24 | 64.30 | 0.95 | 1.17 | 1.33 | |
Fixed Costs | |||||||
Labour - paid | 19.63 | 11.07 | 8.08 | 0.40 | 0.22 | 0.17 | |
Machinery repairs and spares | 3.74 | 1.99 | 1.43 | 0.08 | 0.04 | 0.03 | |
Contracting | 3.55 | 2.42 | 1.95 | 0.07 | 0.05 | 0.04 | |
Electricity | 0.17 | 0.12 | 0.11 | 0.00 | 0.00 | 0.00 | |
Fuel | 5.14 | 2.80 | 2.12 | 0.10 | 0.06 | 0.04 | |
Property maintenance and water | 1.52 | 1.12 | 0.76 | 0.03 | 0.02 | 0.02 | |
Land Rent (Actual) | 22.79 | 8.85 | 6.68 | 0.46 | 0.18 | 0.14 | |
Overheads | 5.77 | 3.66 | 2.45 | 0.12 | 0.07 | 0.05 | |
Cash Only fixed costs | 62.31 | 32.01 | 23.58 | 1.27 | 0.65 | 0.49 | |
Cash Only Cost of Production | 102.03 | 64.65 | 51.92 | 2.08 | 1.30 | 1.07 | |
Cash Only Net Margin | -15.95 | 26.23 | 40.72 | -0.33 | 0.53 | 0.84 | |
Depreciation | 6.92 | 4.97 | 4.39 | 0.14 | 0.10 | 0.09 | |
Finance costs (Imputed) | 1.24 | 1.09 | 1.14 | 0.03 | 0.02 | 0.02 | |
Labour - unpaid (Imputed) | 16.25 | 10.86 | 8.71 | 0.33 | 0.22 | 0.18 | |
Land Rent (Imputed) | 8.01 | 8.85 | 6.16 | 0.16 | 0.18 | 0.13 | |
Non-Cash fixed costs | 32.41 | 25.77 | 20.40 | 0.66 | 0.52 | 0.42 | |
Full Investment fixed costs | 94.72 | 57.78 | 43.98 | 1.93 | 1.17 | 0.91 | |
Full Investment Cost of Production | 134.44 | 90.41 | 72.32 | 2.74 | 1.82 | 1.49 | |
Full Investment Net Margin | -48.37 | 0.46 | 20.32 | -0.99 | 0.01 | 0.42 | |
Physical Performance | |||||||
Ewe to ram ratio | 42 | 50 | 54 | ||||
Scanning percentage per ewe scanned (%) | 169 | 165 | 155 | ||||
Lambs born alive per 100 ewes to ram | 150 | 147 | 142 | ||||
Lambs born dead per 100 ewes to ram | 6 | 8 | 9 | ||||
Lambs died in first 48 hours per 100 ewes to ram | 10 | 8 | 7 | ||||
Lambs died after 48 hours per 100 ewes to ram | 6 | 4 | 4 | ||||
Lambs weaned per 100 ewes to ram | 136 | 136 | 131 | ||||
Lambs reared per 100 ewes to ram | 136 | 136 | 131 | ||||
Lamb losses from birth to rearing (% of born alive) | 9 | 8 | 8 | ||||
Empty ewes (%) | 6.0 | 6.8 | 8.6 | ||||
Ewe mortality (%) | 3.1 | 3.1 | 3.0 | ||||
Flock replacement rate (%) | 19.0 | 23.6 | 25.5 | ||||
Average age at weaning (days) | 120 | 118 | 112 | ||||
Average weight at weaning (kg) | 32.6 | 31.3 | 30.8 | ||||
Average liveweight per reared lamb (all lambs) (kg per lamb) | 36.0 | 36.4 | 37.1 | ||||
Average liveweight (kg lwt per lamb sold finished) | 42.6 | 41.4 | 41.5 | ||||
Average carcase weight (kg dwt per lamb sold finished) | 19.7 | 19.1 | 18.9 | ||||
Average store weight (kg lwt per lamb sold store) | 30.9 | 31.4 | 30.7 | ||||
Average age at sale (days) | 163 | 163 | 164 | ||||
Daily liveweight gain to sale (kg per day) | 0.21 | 0.21 | 0.21 | ||||
Lamb weight produced per forage hectare (kg) | 246 | 351 | 396 | ||||
Return per lamb sold finished (£) | 68.27 | 68.94 | 68.90 | ||||
Return per lamb sold store (£) | 50.55 | 49.01 | 48.54 | ||||
Reared lambs sold finished (%) | 30 | 27 | 27 | ||||
Reared lambs sold store (%) | 21 | 11 | 9 | ||||
Reared lambs sold breeding (%) | 4 | 5 | 7 | ||||
Reared lambs valued at end (%) | 45 | 56 | 56 | ||||
Total FW ewe concentrate use (kg per ewe) | 17 | 22 | 7 | ||||
Total DM ewe concentrate use (kg per ewe) | 15 | 13 | 6 | ||||
Average ewe concentrate cost (£ per tonne) | 231 | 147 | 209 | ||||
Total FW forage (kg per ewe) | 499 | 254 | 196 | ||||
Total DM forage (kg per ewe) | 104 | 59 | 47 | ||||
Creep feed per lamb reared (kg per lamb) | 5 | 2 | 1 | ||||
Number of full grazing weeks | 47 | 48 | 49 | ||||
Stocking rate (LU per ha) | 0.6 | 0.8 | 0.9 | ||||
Inorganic nitrogen use (kg per ha) | 41 | 22 | 15 | ||||
Labour use - paid hours per ewe | 2.4 | 1.2 | 0.8 | ||||
Labour use - unpaid hours per ewe | 1.6 | 1.2 | 0.9 |
Lamb finishing (Stocktake 2016)
(£ per head output) | (£ per kg carcase weight) | ||||||
---|---|---|---|---|---|---|---|
Financial Performance (£ per head output) | Bottom Third | Average | Top Third | Bottom Third | Average | Top Third | |
Number of flocks in sample | 20 | 61 | 20 | 20 | 61 | 20 | |
Average head of output | 229 | 577 | 1022 | 229 | 577 | 1022 | |
Lamb output | 68.70 | 73.94 | 76.41 | 3.55 | 3.76 | 3.86 | |
Other income | 0.00 | 0.09 | 0.02 | 0.00 | 0.00 | 0.00 | |
Gross Output | 68.70 | 74.03 | 76.43 | 3.55 | 3.76 | 3.86 | |
Purchase costs | 53.99 | 54.39 | 55.39 | 2.79 | 2.76 | 2.80 | |
Output less purchase costs | 14.71 | 19.63 | 21.05 | 0.76 | 1.00 | 1.06 | |
Variable Costs | |||||||
Purchased feed including minerals | 2.67 | 1.37 | 0.49 | 0.14 | 0.07 | 0.02 | |
Home-grown feed | 0.59 | 0.27 | 0.05 | 0.03 | 0.01 | 0.00 | |
Purchased forage | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Home-grown forage (excludes contract) | 1.07 | 1.70 | 2.13 | 0.06 | 0.09 | 0.11 | |
Total feed and forage | 4.34 | 3.33 | 2.67 | 0.22 | 0.17 | 0.13 | |
Vet and medicine | 1.13 | 0.85 | 0.55 | 0.06 | 0.04 | 0.03 | |
Bedding | 0.05 | 0.04 | 0.02 | 0.00 | 0.00 | 0.00 | |
Other livestock expenses | 4.04 | 2.66 | 2.28 | 0.21 | 0.13 | 0.12 | |
Total variable costs | 9.56 | 6.87 | 5.52 | 0.49 | 0.35 | 0.28 | |
Gross Margin | 5.15 | 12.76 | 15.52 | 0.27 | 0.65 | 0.78 | |
Fixed Costs | |||||||
Labour - paid | 3.32 | 1.23 | 0.97 | 0.17 | 0.06 | 0.05 | |
Machinery repairs and spares | 1.41 | 0.49 | 0.26 | 0.07 | 0.03 | 0.01 | |
Contracting | 0.70 | 0.41 | 0.29 | 0.04 | 0.02 | 0.01 | |
Electricity | 0.03 | 0.02 | 0.01 | 0.00 | 0.00 | 0.00 | |
Fuel | 1.57 | 0.79 | 0.57 | 0.08 | 0.04 | 0.03 | |
Property maintenance and water | 1.56 | 0.79 | 0.39 | 0.08 | 0.04 | 0.02 | |
Land Rent (Actual) | 2.12 | 1.09 | 0.79 | 0.11 | 0.06 | 0.04 | |
Overheads | 3.88 | 2.62 | 2.04 | 0.20 | 0.13 | 0.10 | |
Cash Only fixed costs | 14.60 | 7.44 | 5.32 | 0.75 | 0.38 | 0.27 | |
Cash Only Cost of Production (inc purchase costs) | 78.15 | 68.71 | 66.23 | 4.04 | 3.49 | 3.35 | |
Cash Only Net Margin | -9.45 | 5.32 | 10.20 | -0.49 | 0.27 | 0.52 | |
Depreciation | 3.50 | 1.51 | 1.10 | 0.18 | 0.08 | 0.06 | |
Finance costs (Imputed) | 0.86 | 0.63 | 0.60 | 0.04 | 0.03 | 0.03 | |
Labour - unpaid (Imputed) | 4.43 | 1.70 | 0.93 | 0.23 | 0.09 | 0.05 | |
Land Rent (Inputed) | 1.96 | 1.33 | 1.29 | 0.10 | 0.07 | 0.07 | |
Non-Cash fixed costs | 10.76 | 5.17 | 3.92 | 0.56 | 0.26 | 0.20 | |
Full Investment fixed costs | 25.36 | 12.61 | 9.25 | 1.31 | 0.64 | 0.47 | |
Full Investment Cost of Production | 88.90 | 73.88 | 70.16 | 4.60 | 3.75 | 3.54 | |
Full Investment Net Margin | -20.21 | 0.15 | 6.28 | -1.04 | 0.01 | 0.32 | |
Physical Performance | |||||||
Mortality % | 1.1 | 1.4 | 1.1 | ||||
Feeding period (days) | 100 | 95 | 91 | ||||
Average liveweight at start (kg) | 34.7 | 33.8 | 33.6 | ||||
Average liveweight at sale (kg) | 41.2 | 42.3 | 42.8 | ||||
Daily liveweight gain (kg per day) | 0.07 | 0.10 | 0.11 | ||||
Average carcase weight (kg) | 19.3 | 19.7 | 19.8 | ||||
Purchase value per lamb (£) | 53.40 | 53.69 | 54.80 | ||||
Return per lamb (£) | 68.70 | 73.94 | 76.41 | ||||
Liveweight price all lambs (£ per kg lwt) | 1.67 | 1.75 | 1.78 | ||||
Return per kg deadweight: finished lambs (£ per kg dwt) | 3.57 | 3.77 | 3.87 | ||||
Lambs sold finished (%) | 95 | 96 | 97 | ||||
Lambs sold or retained breeding (%) | 5 | 4 | 3 | ||||
Total FW concentrate use (kg per lamb) | 20 | 9 | 3 | ||||
Average concentrate cost (£ per tonne) | 161 | 179 | 167 | ||||
Inorganic nitrogen use (kg per ha) | 14 | 23 | 11 | ||||
Labour use - paid hours per lamb | 0.3 | 0.1 | 0.1 | ||||
Labour use - unpaid hours per lamb | 0.4 | 0.2 | 0.1 |