< >

NZ and EU: Payout of WMP + BUTTER
On this page, the prices of Butter and Whole Milk Powder (WMP) are used to calculate the theoretical value of the milk used for their production.

The default values of the calculator are the latest prices of WMP and Butter in Germany and Oceania.
These values, as well as the processing costs (drying, blending, butter manufacturing), can be customized by the user (fields with yellow background), to reach a cost of whole milk at 4% fat

Click the Calculate button to get the final value.
Click the Reset button to go back to the original values.

The results of the calculation are available in the tables below.

The tool is aimed at supporting the considerations of the operators, therefore it is for guidance only.
Last prices
€/100kg		 Processing Costs
€/100kg (Source: CLAL Survey)
 

WMP - Germany (25 May 2022)
Price of Vollmilchpulver Sprühware,26% Fett, 25kg Säcke

Spraying costs

   
 

Butter - Germany (25 May 2022)
Price of Markenbutter, Kempten

Butter making costs

   
 

WMP - Oceania (27 May 2022)
Price of Whole Milk Powder, 26% butterfat

       
 

Butter - Oceania (27 May 2022)
Price of Butter, 82% Butterfat

       
 
ASSUMPTIONS:
100 Kg of milk with 4% fat and 3.4% protein
 
Processing of Whole Milk with 4% fat (Source: CLAL Survey):
a. BUTTER 82%: 0.81 Kg
WHOLE MILK POWDER (WMP) : 12.8 Kg
b. BUTTER 82%: 4.88 Kg
SKIMMED MILK POWDER (SMP) : 9.33 Kg
Calculate Reset
 
Theoretical value of whole milk with 4% fat obtained from WMP + BUTTER in Germany
Description Value €/100kg

Average price of 12.8 kg of WMP

69.06 €

Average price of 0.81 kg of butter

5.75 €

Theoretical value of Whole milk with 4% fat

74.81 €  

Spraying costs of 12.8 kg of WMP

4.86 €

Processing costs of 0.81 kg of butter

0.21 €
Theoretical value of whole milk with 4% fat 69.73 €
View the monthly average prices of whole milk obtained from the WMP + BUTTER simulation in Germany
Assuptions for historical simulated prices:
  • Average monthly prices of WMP obtained fromm 100kg of whole milk with 4% fat, 3,40% protein
  • Average monthly prices of butter obtained fromm 100kg of whole milk with 4% fat, 3,40% protein
  • Spraying costs: 38.00 €/100kg of WMP
  • Butter processing costs: 26.00 €/100kg of Butter
Theoretical value of whole milk with
4% fat 3.4% protein
obtained from WMP + Butter in Germany - €/100kg
Month 2020 2021 2022
January 37.23 33.64 55.44
February 36.94 35.57 60.02
March 35.33 38.81 64.91
April 31.83 39.78 70.00
May 30.73 40.31 69.71
June 32.16 40.09  
July 33.05 39.40  
August 33.28 39.47  
September 33.59 41.11  
October 33.78 44.69  
November 33.08 49.27  
December 33.22 52.34  
Yearly Average 33.69 41.21 64.01
Theoretical value of whole milk with 4% fat obtained from WMP + BUTTER in Oceania
Description Value €/100kg

Average price of 12.8 kg of WMP

45.96 €

Average price of 0.81 kg of butter

4.67 €

Theoretical gross value of whole milk 4% p.p. m.g.

50.64 €  

Spraying costs of 12.8 kg of WMP

4.86 €

Processing costs of 0.81 kg of butter

0.21 €
Theoretical value of whole milk with4% fat 45.56 €
View the monthly average prices of whole milk obtained from the WMP + BUTTER simulation in Oceania
Assuptions for historical simulated prices:
  • Average monthly prices of WMP obtained fromm 100kg of whole milk with 4% fat 3,40% protein
  • Average monthly prices of butter obtained fromm 100kg of whole milk with 4% fat 3,40% protein
  • Spraying costs: 38.00 €/100kg of WMP
  • Butter processing costs: 26.00 €/100kg of butter
Theoretical value of whole milk with
4% fat 3.4% protein
obtained from WMP + Butter in Oceania - €/100kg
Month 2020 2021 2022
January 34.36 33.00 43.93
February 33.30 35.35 48.08
March 31.16 42.93 53.99
April 31.03 42.43 52.19
May 29.54 42.12 46.32
June 29.25 41.28  
July 32.18 40.61  
August 29.91 38.19  
September 29.51 37.45  
October 30.37 40.25  
November 30.17 43.34  
December 30.80 44.01  
Yearly Average 30.96 40.08 48.90
NOTE DI CALCOLO:

Returns derived from WMP + Butter processing in Germany are based on the following assumptions:

Returns derived from WMP + Butter processing in Oceania are based on the following assumptions:


Returns derived from SMP + Butter processing in Germany are based on the following assumptions:

Returns derived from SMP + Butter processing in Oceania are based on the following assumptions:
 
  DISCLAIMER: Clal seeks to ensure that the prices calculated by this interactive price system are accurate. However, Clal shall not in any event be liable for loss, or damage, howsoever suffered directly or indirectly in relation to the information produced, and no liability will be accepted for errors or omissions.
Clal recommend that if any action is considered due to information produced by the system, before any action is taken, all prices, assumptions, and other information required is checked with an appropriate person qualified to give advice.