|
|
 |
|
|
|
|
|
|
|
|
|
 |
|
|
|
Cereal Crop Margins 2005
Variable Costs excl. VAT (€ /acre)
27 October 2004
|
Wheat |
Feed Barley |
Malting Barley |
Feed Oats |
| Feed |
Milling |
|
| Winter |
Spring |
Winter |
Spring |
|
Winter |
Spring |
| MATERIALS |
209 |
154 |
182 |
126 |
125 |
146 |
126 |
| |
| Seed |
25 |
30 |
28 |
28 |
28 |
28 |
28 |
| Fertilisers |
82 |
60 |
76 |
48 |
46 |
66 |
48 |
| |
| Sprays: |
|
| Herbicides |
20 |
15 |
20 |
15 |
15 |
10 |
10 |
| Fungicides |
63 |
40 |
40 |
30 |
30 |
32 |
32 |
| Insecticides |
14 |
7 |
8 |
6 |
6 |
6 |
6 |
| Growth Regulators |
5 |
2 |
9 |
0 |
0 |
3 |
3 |
| |
| HIRE MACHINERY |
136 |
131 |
125 |
119 |
119 |
125 |
119 |
| |
| Plough, Till and Sow |
49 |
49 |
49 |
49 |
49 |
49 |
49 |
| Spray |
28 |
23 |
23 |
17 |
17 |
23 |
17 |
| Fertiliser Spreading |
17 |
17 |
11 |
11 |
11 |
11 |
11 |
| Harvesting |
42 |
42 |
42 |
42 |
42 |
42 |
42 |
| |
| MISCELLANEOUS |
25 |
18 |
21 |
16 |
16 |
21 |
16 |
| |
| Interest (7%) |
9 |
4 |
8 |
3 |
4 |
7 |
3 |
Transport
(€ 4/Tonne) |
15 |
14 |
13 |
12 |
12 |
14 |
12 |
| |
| TOTAL VARIABLE COSTS |
370 |
303 |
328 |
261 |
260 |
292 |
261 |
| |
| Tonnes to cover variable costs |
3.5 |
2.8 |
3.3 |
2.6 |
2.3 |
2.9 |
2.6 |
| |
| Net Price (€/Tonne) |
105 |
110 |
100 |
100 |
115 |
100 |
100 |
| AID (SFP)=NOT included |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
| Straw (€/ac) |
16 |
12 |
24 |
20 |
20 |
20 |
20 |
| |
Gross Margins (€/acre) |
|
Wheat |
Feed Barley |
Malting Barley |
Feed Oats |
| Feed |
Milling |
|
| Tonnes/acre |
Winter |
Spring |
Winter |
Spring |
|
Winter |
Spring |
| |
|
2.0 |
-141 |
-68 |
-102 |
-38 |
-7 |
-69 |
-39 |
| 2.8 |
-56 |
21 |
-21 |
42 |
86 |
12 |
42 |
| 3.2 |
-14 |
66 |
20 |
83 |
133 |
52 |
83 |
| 3.6 |
29 |
110 |
60 |
123 |
179 |
93 |
123 |
| 4.0 |
71 |
155 |
101 |
|
|
133 |
|
| 4.5 |
114 |
|
|
|
|
|
|
The figures in bold in the table directly above are Teagasc target
gross margins.
« back to Power Seeds news
|
|
|
