Skip to Content

Teagasc - The Irish Agriculture and Food Development Authority

Crop Costs and Returns 2005

  • Compiled by: Jim O’Mahony, Tillage Programme Manager, Oak Park, Carlow

January 2005

REPS for tillage farmers

REPS may add a further €150/hectare to the margins in the tables. REPS will play a vital role in maintaining the viability of medium and small scale tillage farmers. REPS constraints on straw burning, P utilisation and the uncultivated field margin will not cause a problem for tillage farmers. However, the restriction on N application will need to be considered.

At an early stage a cost benefit analysis for each farm will be needed. The scale of operation will have a major influence on the outcome. A financial assessment is essential but quality of lifestyle considerations should not be ignored. Crop choice is also important as some crops, e.g. spring barley, are more suitable than others to the REPS regime.

Crop Margins

Awareness of crop margins is now vitally important since under the new decoupled regime the Single Farm Payment (SFP)[formerly area aid and livestock premia] will be paid irrespective of what crop is grown (only potatoes and horticultural crops are not eligible to draw down the SFP). Moreover, it makes no sense to produce the crop at a loss. The bottom line is that the land must be maintained in “good agricultural and environmental condition”.

Note: The margins shown here do not include the SFP. This means that comparisons with previous versions of this leaflet are not valid as formerly area aid was included in the margins.

The margins given here should provide a useful guide but land suitability, rotation, risk avoidance and convenience should also be considered. There is little difference in margins between spring and winter cereals. Bonuses for quality are important.

In the case of malting barley and sugar beet, the availability of contracts and fulfilment of contract requirements may limit the attainment of these margins.

Potatoes have been included for the first time.

Stacking (consolidation) is a provision where Irish farmers can get their full Single Farm Payment without the need to farm all the land they farmed in the reference years 2000-2002. Farmers must farm at least 50% of the area they farmed in the reference years. Farmers can only stack if they dropped rented or leased land, afforested land since 2000 or lost land due to compulsory acquisition for public good (CPO). Stacking applies to all farming enterprises. As over ½ of arable land farmed is on rented ground this provision has major implications for the price of rented land for tillage.

Stacking may be availed of any year up to 2012 but 2005 will be the most appropriate for many as the stacked grower will in future be able to claim his full Single Payment on the reduced area. In future years the stacked grower may rent additional land (if profitable) without compromising his stacked (consolidated) entitlements.

Costs

Level of yield has a major influence on profitability. Decisions on input strategies must be tailored for individual fields and farms.

Timeliness and attention to detail in carrying out all operations are vital to maintaining profitability in crop production. All costs (direct and fixed) need to be kept to a minimum, consistent with good husbandry practices. Fixed costs will need closer attention than hitherto. In particular, investments in machinery and land/conacre will need thorough financial appraisal before a decision is taken. Labour efficiency must be scrutinised.

Comment on Forage Crop Costs

Grazed Grass is likely to continue to be the cheapest fodder at about €75/tonne DM utilised. It has the advantage of producing very good yields in most locations and of course is extremely convenient to produce and utilise.

Grass Silage: First cut grass silage can be produced at reasonable costs - approximately €85/tonne DM utilised. Grass silage costs vary considerably depending on yields. Second and third cut silage are expensive forms of fodder (circa €140/t) where machinery has to be hired. Moreover, the variability in yield and quality of second and third cut silage has forced many farmers to consider alternatives such as maize, whole crop wheat and fodder beet.

Non Grass Silage: The cost per tonne dry matter of silage produced is estimated at €93 for arable silage, €80 for Whole Crop Wheat and €68 for Maize. Fodder Beet roots are estimated to cost €95/tonne DM utilised.

Production from Brassicas such as swedes, kale and rape will not match the main fodder crops. Rape and kale have a reasonable cost at about €90 per tonne of DM utilised. Production from swedes can be quite variable and costs are high.

Maize produces a high yield of quality feed at lower costs than second or third cut grass silage giving improved animal performance. It is convenient as sowing and harvesting are done by contractor. Feeding can be done with existing grass silage facilities. Moreover, there are no rotational constraints and it utilises slurry very efficiently.

Convenience of growing, storing and feeding as well as animal performance are important considerations when deciding which fodder crop to grow.

Explanatory Notes - Non Cereals
 

Fertilisers/hectare

Interest 7%

S. Beet 1235 kg beet compound + 125 kg CAN Materials 7 mths
Peas 370 kg 0-10-20 @ €188/t Materials 5 mths
Beans 370 kg 0-7-30 @ €188/t Materials 6 mths
Oilseed Rape    
Winter 370 kg 10-10-20 + 500 kg Urea + S + B Materials 7 mths
Spring 370 kg 10-10-20 + 500 kg CAN Materials 5 mths
Potatoes   Materials 7 mths

Forage Crops 2005

Variable Costs excl. VAT (€/hectare)
 

F. Beet

Swedes

Kale

Rape

Stubble Turnips

Maize

Materials 707 380 208 177 167 423
Seed 140 63 78 47 47 188
Fertilisers 330 187 130 130 120 200
             
Sprays:            
Herbicides 155 80 0 0 0 35
Fungicides 30 30 0 0 0 0
Insecticides 52 20 0 0 0 0
Hire Machinery 529 192 134 134 134 492
Seedbed Preparation 175 150 120 120 120 170
Spray 56 28 0 0 0 28
Fertiliser Spreading 28 14 14 14 14 14
Harvesting + Covering 270 0 0 0 0 280
Total Var. Costs 1236 572 342 311 301 915
Green Yield (Tonnes/Hectare)
Leaves (+roots) 124 74 37 42 25 50
Dry Matter Utilised (t/ ha) 13 5 4 4 3 14
Cost (€ /tonneDM) 95 110 92 89 120 68

Covering maize with plastic will cost an extra €250/ha but will increase DM yield by 4t/ha & improve quality.

Cereal Crop Margins 2005 Variable Costs excl. VAT (€/hectare)
 

Wheat

Feed Barley

Malting

Barley

Feed Oats

Feed Winter

Milling Spring

Winter

Spring

Winter

Spring

Materials 532 392 462 318 318 370 319
Seed 57 68 64 62 62 64 62
Fertilisers 223 167 206 130 130 179 131
               
Sprays:              
Herbicides 50 36 50 36 36 25 25
Fungicides 155 100 100 75 75 80 80
Insecticides 34 18 20 15 15 15 15
Growth Reg. 12 4 22 0 0 7 7
Hire Machinery 337 323 309 295 295 309 295
Plough, Till, Sow 120 120 120 120 120 120 120
Spray 70 56 56 42 42 56 42
Fert., Spreading 42 42 28 28 28 28 28
Harvesting 105 105 105 105 105 105 105
Miscellaneous 62 45 53 39 39 52 39
Interest (7%) 24 11 21 9 9 18 9
Transport€4/tonne 38 34 32 30 30 34 30
Total Variable Costs 930 760 824 652 652 731 654
Tons. to cover Variable costs 8.9 6.9 8.2 6.5 5.7 7.3 6.5
Net Price (€ /ton) 105 110 100 100 115 100 100
AID (SFP) not incl 0 0 0 0 0 0 0
Straw (€ /ha) 40 30 60 50 50 50 50
Gross Margin (€ /hectare)

Tonnes/ha

Wheat

Feed Barley

Malting Barley

Feed Oats

Feed Winter

Milling Spring

Winter

Spring

Winter

Spring

5.0 -365 -180 -264 -102 -27 -181 -104
7.0 -155 40 -64 98 203 19 97
8.0 -50 150 36 198 318 119 197
9.0 55 260 136 298 433 219 297
10.0 160 370 236     319  
11.0 265            

Explanatory Notes - Cereal Crops

Fixed or Overhead Costs per Hectare

Scutch Control €15, Lime €15, Maintenance of Land and Fences, Car, Phone, ESB and regular hired labour? Total €125+. Fixed costs have to be subtracted from gross margin to give income.

VAT is excluded from input costs and outputs

Input Costs:   Cereals
Seed: €410/t Blue Label  
Rate:   W.Wheat – 140 kg/ha; W. Barley & Oats – 155 kg/ha;
    S. Barley – 150 kg/ha; S.Wheat – 165 kg/ha
Fertiliser: W. Cereals, 370 kg/ha 0-10-20 @ €200/t =€74.0
  W. Wheat 710kg/ha CAN (27% N) @ €210/t =€149.1
     
  W. Barley 630 kg/ha CAN =€132.3
  W.Oats – 500 kg/ha CAN =€105
     
  S. Cereals 370 kg/ha 14-7-14 or 18-6-12 @ €240/t =€88.8
     
  Topdress S. Wheat – 370 kg/ha CAN =€77.7
     
  S. Oats and S. Barley – 200 kg/ha CAN =€42
Herbicides: W.Wheat & W.Barley €50; S.Wheat & S.Barley €36; Oats €25  
Fungicides: Winter Wheat:  
  T1: Eyespot + red rate B.S. Growth Stage 31-32 = €55
  T2:.Broad Spectrum + Bravo. Growth Stage 37-39 = €50 €155/ha
  T3: Strob.+ triazole, Growth Stage 55-60 = €50
     
  Spring Wheat:  
  T1: ½ rate (B.S. + Morph.), Growth Stage 30-32 =€20
     
  T2: Broad Spectrum + Bravo. Growth Stage 37-39 =€40
€100    
  T3: Strob.+ triazole, Growth Stage 55-60 =€40  
  Spring Barley: T1: Red rate (Triazole + mildewcide); T2: Strob. = €75
  Winter Barley: 2 Fungicides = €100
  Oats: cyproconazole at T1 + T2, Sphere at T3 gs37-55 = €80
Insecticides: Winter wheat; Slug Pellets (€24) + Aphicide (€10)  
  Other Cereals: Leatherjackets €10? + Aphicide (€5-10)  
Growth W. Wheat _ W. & S. Oats; 2.2 L/ha 750g/L CCC = €12/ha
Regulators: Spring Wheat 1.0 L/ha = €5  
  Winter Barley = €26
Hire Plough (€50), Till + Sow (€70) = € 20/ha
     
Machinery: Spraying = €14/ha
  W. Wheat: Weeds + Aphids, PGR, Fungicide x 3 = €70
     
  S. Wheat: Weeds + Aphids, Fungicide x 3 = €56
     
  W. Barley:Aphids, Weeds, Fungicide x 2 = €56
     
  S. Barley: Weeds + Aphids, Fungicide x 2 = €44  
  W.Oats: Weeds Aphids, Fungicide x 3 = €56
  Fertiliser Spreading (@ €14/ha =€28-44
     
Interest 7%: Seed + Fertiliser + 0.5 Sprays; Winter - 10 months; Spring 6 months  
Non Cereal Crop Margins 2005 Variable Costs excl. VAT (€ / hectare)
 

Sugar

Beet

Potatoes

Peas

Beans

Oilseed Rape

 

BATCH

Winter

Spring

Winter

Spring

Materials 646 1720 386 283 268 430 252
Seed 106 900 148 100 100 42 42
Fertilisers 305 250 73 73 73 235 170
               
Sprays:              
Herbicides 155 100 100 30 30 72 0
Fungicides 28 400 60 75 60 65 0
Insecticides 52 70 5 5 5 16 40
Hire Machinery 509 1284 319 295 282 396 314
Plough, Till & Sow 175 690 120 120 120 120 120
Roll 0 0 12 0 0 12 12
Spray 56 266 42 56 42 57 42
Fert Spreading 28 28 14 14 14 42 14
Swathing 0 0 0 0 0 60 0
Harvesting(incl grading into store) 250 300 130 105 105 105 125
Misc. 232 220 36 44 28 39 17
Interest 7% 25 70 11 10 9 17 7
Transport (€ 4.2/ton) 207 150 16 25 19 16 9
Bird Control 0 0 9 9 0 6 0
Total Var. Costs 1388 3224 740 622 578 865 582
Output to cover var. costs tonnes/ha 27.8 19.0 3.4 4.8 4.4 4.3 2.9
Net Price(€ / tonne) 50 170 217 130 130 200 200
Area Aid (€ /ha) 0 0 55.57 55.57 55.57 45 45
Gross Margin (€ /hectare)

Tonnes/hectare

Sugar

Beet

Potatoes

Peas

Batch

Beans

Oilseed Rape

Ware

Winter

Spring

Winter

Spring

S. Beet and

Potatoes

(25)

1.25             -287
2.00             -137
2.50   1026 -142 -242 -197 -320 -37
(35) 3.00 362 2726 -34 -177 -132 -220 63
(40) 4.00 612 3576 292 18 63 80 363
(45) 5.00 862 4426 400 83 128 180 463
(50) 6.00 1112 5276 617 213 258 380  
(55) 7.00 1362   834 343 388    

N.B.

  • Value of beet tops is not included in margin. These could have a grazing value of at least €60/ha.
  • Costings for potatoes include production (not irrigated) and grading into store only. Ware price assumed is €170/t in store in October/Nov. Value added by further grading and washing is up to growers

Teagasc 2030

TResearch

Teagasc eCollege

Celebrating 50 Years of Excellence in Agriculture and Food

Irish Journal of Agricultural and Food Research

National Development Plan 2000 - 2006

· Freedom of Information ·

· Privacy Statement ·