Data room
Simulation
The same costs, read at different network scales. Only the level carrying the cost changes its absorption, not its category.
Scenarios
| Indicator | Simulation |
|---|---|
| Full cost per farm | €0 |
| Net income per farmer (last year) | €1,543 |
| L1 breakeven | 5 farms |
| L2 breakeven | 51 farms |
| Peak funding need | €328,053 |
| Share sold locally | 71 % |
| Distributed to farmers by BFS (10 years) | €3,073,031 |
| Farm net result (last year) | €5,093,306 |
| Loss from repayment defaults | €0 |
Cost absorption per farm
Annual cost per farm
€0
Of which shared (L1 + L2)
€0
0 % of cost per farm
Scale effect
0 %
vs current network (1 farms / L1)
Farm
€0
Annual charge carried at this level
L1 cluster
€0
Annual charge carried at this level
L2 cluster
€0
Annual charge carried at this level
| Line | Level | Annual charge | Allocation basis | Per farm / year |
|---|