Data room
Pooling
What a farm carries: its own investment and its contribution to the L1 and L2 clusters.
Own investment
€0
L1 share
€0
÷ 5 farms
L2 share
€0
÷ 20 farms
Full cost
€0
Package: €15,000
Margin on package
€15,000
Investment carried by one farm
Own assets plus the farm's share of the L1 and L2 assets.
| Investment category | Own | L1 share | L2 share | Total per farm |
|---|---|---|---|---|
| Total | €0 | €0 | €0 | €0 |
Rule: an L1 asset is divided by the number of farms in the L1; an L2 asset by the number of farms in the L2. Rented sites do not count as investment.
Standalone farm or farm in the network
Standalone farm (buys everything)€0
Farm in the network€0
Savings€0
Running costs per farm per year
Own€0
L1 share€0
L2 share€0
These shares are covered by the cooperative commission, not paid on top.
Repayment of the package by a farm
| Year | Principal | Interest | Remaining balance | Settles L1 advance | Settles L2 advance | Remaining to BFS |
|---|---|---|---|---|---|---|
| Year 1 | €0 | €450 | €15,000 | €0 | €0 | €450 |
| Year 2 | €2,825 | €450 | €12,175 | €0 | €0 | €450 |
| Year 3 | €2,910 | €365 | €9,265 | €0 | €0 | €365 |
| Year 4 | €2,997 | €278 | €6,267 | €0 | €0 | €278 |
| Year 5 | €3,087 | €188 | €3,180 | €0 | €0 | €188 |
| Year 6 | €3,180 | €95 | €0 | €0 | €0 | €95 |
Once the package is repaid, the farm pays only the 15% cooperative commission. BFS keeps 10% of the farm for governance, with no right to profits; the farmer may sell the farm or buy back this share for €1.