|
Income/Cost
Breakdown
Soy Harvest - Sorriso, Mato Grosso - 2008/09 |
|
Projected Productivity (sac/ha - 50.75) |
7 Nov |
24 Oct |
17 Oct |
10 Oct |
03 Oct |
26 Sept |
|
Seeds |
nc |
nc |
nc |
33.64 |
nc |
38.04 |
|
Fertilizers |
|
|
nc |
438.04 |
nc |
448.01 |
|
Crop Protection Chemicals |
|
|
nc |
169.73 |
176.69 |
176.99 |
|
Equipment Operations |
|
|
nc |
72.93 |
nc |
83.91 |
|
Other Variable Cost |
|
|
nc |
135.09 |
nc |
146.28 |
|
Total Viable Cost (a) |
|
|
nc |
849.44 |
nc |
893.24 |
|
Admin Cost and Taxes |
|
|
nc |
79.05 |
nc |
88.38 |
|
Total Variable Cost (a+b) |
|
|
nc |
928.49 |
nc |
981.62 |
|
Ave
Price Sold Soy (33%) |
|
|
nc |
nc |
nc |
19.80 |
|
Sale
Price (68%) Parity 10 Oct |
12.83 |
|
12.98 |
12.73 |
14.76 |
19.80 |
|
Average Price to Farmer (p/sac) |
15.06 |
|
15.16 |
14.99 |
nc |
18,76 |
|
Revenue
p/hectare |
760.40 |
|
769.34 |
760.75 |
833.53 |
951.98 |
|
ROI
(% variable cost) |
-18% |
-17% |
-17% |
-18% |
-15% |
-3% |
|
