TABLE 1. ICELAND: Agricultural Support Estimate / Total Transfers
VP I. Total value of production (at farm gate)
VP1P I.1. of which, Share of MPS commodities (%)
VC II. Total value of consumption (at farm gate)
VC1 II.1. of which, MPS commodities
PSE III.1 Producer Support Estimate (PSE)
CO A. Support based on commodity outputs
MPS A1. Market Price Support
Total of MPS commodities
MPSMK Milk
MPSBF Beef and veal
MPSPK Pigmeat
MPSPT Poultry meat
MPSEG Eggs
MPSSH Sheepmeat
MPSWL Wool
MPSXE Difference between MPS and total of MPS commodities
PO A2. Payments based on output
PO1 Refund of feed levies (Pigmeat)
PO2 Refund of feed levies (Poultry meat)
PO3 Refund of feed levies (Eggs)
PO4 Direct payment (potatoe)
PO5 Direct Payment (horticulture)
PO6 Direct payments (milk)
PO7 Direct Payment (sheepmeat) (-95)
PI B. Payments based on input use
PIV B1. Variable input use
PIV1 Capital grants
PIV2 Fertiliser
PIV3 Feed payments
PIV4 Electricity Subsidy
PIF B2. Fixed capital formation
PIF1 Capital grants
PIF2 Animal breed improvement
PIF3 Disaster payments (Compensation fund)
PIF4 Infrastructure (on farm)
PIS B3. On-farm services
PIS1 Labour replacement(Relief service)
PIS2 Advisory
PIS3 Disease control
C. Payments based on current A/An/R/I, production
PC required
PC1 Milk payment based on animal numbers
PHR D. Payments based on non-current A/An/R/I,
PHR1 Direct payment (sheepmeat) ('96-)
E. Payments based on non-current A/An/R/I,
PHNR production not required
PHNR1 Diversion program
PN F. Payments based on non-commodity criteria
PNLT F1. long-term resource retirement
PNLT1 Permanent removal of sheep-slaughter house, greenhouses
PNSO F2. a specific non-commodity output
PNOP F3. other non-commodity criteria
PM G. Miscellaneous payments
PSEP III.2 Percentage PSE
PNAC III.3 Producer NAC
GSSE IV. General Services Support Estimate (GSSE)
GSSEH H. Research and development
GSSEH1 Research
GSSEI I. Agricultural schools
GSSEI1 Agricultural school
GSSEJ J. Inspection services
GSSEJ1 Insepection
GSSEK K. Infrastructure
GSSEK1 Infrustructure (off farm)
GSSEK2 Early retirement
GSSEL L. Marketing and promotion
GSSEL1 Marketing
GSSEM M. Public stockholding
GSSEM1 Public stockholding
GSSEN N. Miscellaneous
GSSEN1 Others
CSE V.1 Consumer Support Estimate (CSE)
TPC O. Transfers to producers from consumers (-)
TPC1 O.1. of which, MPS commodities
OTC P. Other transfers from consumers (-)
OTC1 P.1. of which, MPS commodities
TCT Q. Transfers to consumers from taxpayers
TCTC Q.1.Commodity specifc transfers to consumers
Consumer aids(milk)
Consumer levy and refunds (milk)
Price support (milk)
Consumer AidsTransfer to consumers (beef&veal)
Consumer levy and refunds (beef&veal)
Price support (beef&veal)
Consumer levy (pigmeat)
Consumer levy (poultry)
Consumer aids (poultry)
Consumer levy (eggs)
Consumer aids(sheepmeat)
Marketing effort(sheepmeat)
Consumer levy(sheepmeat)
Price support(sheepmeat)
Consumer aids (wool)
Consumer levy (wool)
check
TCTN Q.2.Non-commodity specific transfers to consumers
TCTNi
TCTNj
EFC R. Excess feed cost
CSEP V.2 Percentage CSE
CNAC V.3 Consumer NAC
TSE VI. Total Support Estimate (TSE)
TSES S. Transfers from consumers
TSET T. Transfers from taxpayers
TSEU U. Budget revenues (-)
TABLE 2. ICELAND: Breakdown of PSE by Commodity and Other Transfers
Description Source units
PSCT I. Producer Single Commodity Transfers (PSCT) PSCT = PSCTWT commodities and otherISK mn
commodities
Sum of single commodity transfers across all PSE+ PSCTMA +…+ PSCTi+…+PSCTother
PSCTP %PSCT %PSCT commodity / (sumi (PPi*QPi) %
Commodity specific transfers / value of = 100* PSCTspecific receipts + A.2. + sumi (Bi) + sumi(Ci) + sumi (Di))
PSCTS Share in Total PSE (PSCTSHARE) PSCTSHARE = 100* PSCT / PSE
Commodity specific transfers / total PSE %
GCT II. Group Commodity Transfers (GCT) GCT = B GROUP
Sum of all group specific tranfers in B, C and D + C GROUP + D GROUP ISK mn
GCTS Share in Total PSE (GCTSHARE) GCTSHARE
Group commodity transfers / total PSE = 100* GCT / PSE %
All
GCT1 crops GCT1 = B GROUP1 + C GROUP1 + D GROUP1 ISK mn
Share of all crops in total GCT
GCTS1 GCTSHARE1 = 100* GCT1 / GCT %
All
GCT2 arable crops GCT2 = B GROUP2 + C GROUP2 + D GROUP2 ISK mn
Share of all arable crops in total GCT
GCTS2 GCTSHARE2 = 100* GCT2 / GCT %
Grains
GCT3 GCT3 = B GROUP3 + C GROUP3 + D GROUP3 ISK mn
Share of grains in total GCT
GCTS3 GCTSHARE3 = 100* GCT3 / GCT %
Oilseeds
GCT4 GCT4 = B GROUP4 + C GROUP4 + D GROUP4 ISK mn
Share of oilseeds in total GCT
GCTS4 GCTSHARE4 = 100* GCT4 / GCT %
Other crops
GCT5 GCT5 = B GROUP5 + C GROUP5 + D GROUP5 ISK mn
Share of other crops in total GCT
GCTS5 GCTSHARE5 = 100* GCT5 / GCT %
All
GCT6 fruits and vegetables GCT6 = B GROUP6 + C GROUP6 + D GROUP6 ISK mn
Share of all fruits and vegetables in total GCT
GCTS6 GCTSHARE6 = 100* GCT6 / GCT %
All
GCT7 livestock GCT7 = B GROUP7 + C GROUP7 + D GROUP7 ISK mn
Share of all livestock in total GCT
GCTS7 GCTSHARE7 = 100* GCT7 / GCT %
Ruminants
GCT8 GCT8 = B GROUP8 + C GROUP8 + D GROUP8 ISK mn
Share of ruminants in total GCT
GCTS8 GCTSHARE8 = 100* GCT8 / GCT %
Non-ruminants
GCT9 GCT9 = B GROUP9 + C GROUP9 + D GROUP9 ISK mn
Share of non-ruminants in total GCT
GCTS9 GCTSHARE9 = 100* GCT9 / GCT %
Poultry meat and sheepmeat
GCT10 GCT10 = B GROUP10 + C GROUP10 + D GROUP10 ISK mn
Share
GCTS10 of Poultry meat, sheepmaet in total GCT GCTSHARE10 = 100* GCT10 / GCT %
ACT III. All Commodity Transfers (ACT) ACT = CALL ALL and ALL
sum of transfers to all commodities (CALL, B+ BALL + DALL ) ISK mn
ACTS Share in PSE (ACTSHARE) Group specific transfers / PSE ACTSHARE = 100 * ACT / PSE %
OTP IV. Other Transfers to Producers (OTP) Sum of transfers in E, F and G OTP = E + F + G ISK mn
OTPS Share in PSE (OTPSHARE) other transfers / PSE OTPSHARE = 100* OTP / PSE %
Total PSE (PSE) PSE = A+B+C+D+E+F PSCT + GCT +ACT ISK mn
+
Sum of transfers to single, group and all commodities=and other transfers OTP
%PSE B
%PSE = 100*PSE / (sumi (PPi*QPi) + A.2. + % + C + D + E + F +G)
Total PSE / total value of agricultural receipts
PSE (TOTAL sheet)
Notes:
Single commodity transfers: all PSE commodities that are produced in a country should be included in the list by adding rows respectively if necessary.
Group commodity transfers: all groups of commodities relevant for a country should be listed here by adding rows respectively if necessary.
Table 3.1. MILK: Producer Single Commodity Transfers
Description Source
I. Level of production MPS table
II. Value of production (at farm gate) MPS table
PSCT III. Producer Single Commodity Transfers PSCTMK = A and D
includes milk specific programmes in A, B, C MK + BMK + CMK + DMK
A. Support based on commodity outputs
A1. Market Price Support MPS for milk TOTAL table
A2. Payments based on output milk specific programmes in A2 TOTAL table
Direct payment (milk)
B. Payments based on input use
B1. Variable input use milk specific programmes in B1 TOTAL table
B2. Fixed capital formation milk specific programmes in B2 TOTAL table
B3. On-farm services milk specific programmes in B3 TOTAL table
C1. Payments based on current A/An/R/I,
production required, single commodity milk specific programmes in C TOTAL table
Milk payment based on animal numbers
D. Payments based on non-current A/An/R/I,
production required milk specific programmes in D TOTAL table
PSCTPIV. %PSCT receipts from milk PSCTMK /
milk specific transfers / value of%PSCTMK = 100* production ( (PPMK*QPMK) + A.2MK + BMK + CMK + DMK
Table 3.2. BEEF AND VEALl: Producer Single Commodity Transfers
Description Source
I. Level of production MPS table
II. Value of production (at farm gate) MPS table
PSCT III. Producer Single Commodity Transfers PSCTBF = ABF +
includes beef and veal specific programmes in A, B, C and D BBF + CBF + DBF
A. Support based on commodity outputs
A1. Market Price Support MPS for beef and veal TOTAL table
A2. Payments based on output beef and veal specific programmes in A2 TOTAL table
B. Payments based on input use
B1. Variable input use beef and veal specific programmes in B1 TOTAL table
B2. Fixed capital formation beef and veal specific programmes in B2 TOTAL table
B3. On-farm services beef and veal specific programmes in B3 TOTAL table
C1. Payments based on current A/An/R/I,
production required, single commodity beef and veal specific programmes in C TOTAL table
D. Payments based on non-current A/An/R/I,
production required beef and veal specific programmes in D TOTAL table
PSCTP IV. %PSCT %SCTBF = 100* SCTBF / ( (PPBF*QP
beef and veal specific transfers / value of receipts from beef and veal production BF) + A.2BF + BBF + CBF + D
Table 3.3. PIGMEAT: Producer Single Commodity Transfers
Description Source
I. Level of production MPS table
II. Value of production (at farm gate) MPS table
PSCT III. Producer Single Commodity Transfers in A, B, C and +
includes pigmeat specific programmesPSCTPK = APK D BPK + CPK + DPK
A. Support based on commodity outputs
A1. Market Price Support MPS for pigmeat TOTAL table
A2. Payments based on output pigmeat specific programmes in A2 TOTAL table
Refund of feed levies (Pigmeat)
B. Payments based on input use
B1. Variable input use pigmeat specific programmes in B1 TOTAL table
B2. Fixed capital formation pigmeat specific programmes in B2 TOTAL table
B3. On-farm services pigmeat specific programmes in B3 TOTAL table
C1. Payments based on current A/An/R/I,
production required, single commodity pigmeat specific programmes in C TOTAL table
D. Payments based on non-current A/An/R/I, production
required pigmeat specific programmes in D TOTAL table
PSCTPIV. %PSCT %PSCTPK pigmeat production
pigmeat specific transfers / value of receipts from= 100* PSCTPK / ( (PPPK*QPPK) + A.2PK + BPK + CP
Table 3.4. POULTRY MEAT: Producer Single Commodity Transfers
Description Source
I. Level of production MPS table
II. Value of production (at farm gate) MPS table
PSCT III. Producer Single Commodity Transfers PSCTPT = APT
includes poultry meat specific programmes in A, B, C and D + BPT + CPT + DPT
A. Support based on commodity outputs
A1. Market Price Support MPS for poultry meat TOTAL table
A2. Payments based on output poultry meat specific programmes in A2 TOTAL table
Refund of feed levies (Poultry Meat)
B. Payments based on input use
B1. Variable input use poultry meat specific programmes in B1 TOTAL table
B2. Fixed capital formation poultry meat specific programmes in B2 TOTAL table
B3. On-farm services poultry meat specific programmes in B3 TOTAL table
C1. Payments based on current A/An/R/I,
production required, single commodity poultry meat specific programmes in C TOTAL table
D. Payments based on non-current A/An/R/I,
production required poultry meat specific programmes in D TOTAL table
PSCTP IV. %PSCT %PSCT poultry meat production
poultry meat specific transfers / value of receipts from PT = 100* PSCTPT / ( (PPPT*QPPT) + A.2PT + BPT +
Table 3.5. EGGS: Producer Single Commodity Transfers
Description Source
I. Level of production MPS table
II. Value of production (at farm gate) MPS table
PSCT III. Producer Single Commodity Transfers PSCT B, AEG B
includes eggs specific programmes in A,EG=C and+D EG + CEG + DEG
A. Support based on commodity outputs
A1. Market Price Support MPS for eggs TOTAL table
A2. Payments based on output eggs specific programmes in A2 TOTAL table
Refund of feed levies (Eggs)
B. Payments based on input use
B1. Variable input use eggs specific programmes in B1 TOTAL table
B2. Fixed capital formation eggs specific programmes in B2 TOTAL table
B3. On-farm services eggs specific programmes in B3 TOTAL table
C1. Payments based on current A/An/R/I,
production required, single commodity eggs specific programmes in C TOTAL table
D. Payments based on non-current
A/An/R/I, production required eggs specific programmes in D TOTAL table
PSCTP IV. %PSCT %PSCTEG = 100* PSCTEG /
eggs specific transfers / value of receipts from eggs production ( (PPEG*QPEG) + A.2EG + BEG + CEG + DEG)
Table 3.6. SHEEPMEAT: Producer Single Commodity Transfers
Description Source
I. Level of production MPS table
II. Value of production (at farm gate) MPS table
PSCT III. Producer Single Commodity Transfers PSCT C and D
includes sheetmeat specific programmes in A, B,SH = ASH + BSH + CSH + DSH
A. Support based on commodity outputs
A1. Market Price Support MPS for sheepmeat TOTAL table
A2. Payments based on output sheepmeat specific programmes in A2 TOTAL table
Direct payment on sheepmeat (-95)
B. Payments based on input use
B1. Variable input use sheepmeat specific programmes in B1 TOTAL table
B2. Fixed capital formation sheepmeat specific programmes in B2 TOTAL table
B3. On-farm services sheepmeat specific programmes in B3 TOTAL table
C1. Payments based on current A/An/R/I,
production required, single commodity sheepmeat specific programmes in C TOTAL table
D. Payments based on non-current A/An/R/I,
production required sheepmeat specific programmes in D TOTAL table
Direct payment on sheepmeat (96-)
PSCTP IV. %PSCT %PSCTSH = 100* PSCTSH / ( (PP
sheepmeat specific transfers / value of receipts from sheepmeat production SH*QPSH) + A.2SH + BSH + CSH + DS
Table 3.7. WOOL: Producer Single Commodity Transfers
Description Source
I. Level of production MPS table
II. Value of production (at farm gate) MPS table
PSCT III. Producer Single Commodity Transfers PSCTWT =
includes wool specific programmes in A, B, C and D AWL + BWL + CWL + DWL
A. Support based on commodity outputs
A1. Market Price Support MPS for wool TOTAL table
A2. Payments based on output wool specific programmes in A2 TOTAL table
B. Payments based on input use
B1. Variable input use wool specific programmes in B1 TOTAL table
B2. Fixed capital formation wool specific programmes in B2 TOTAL table
B3. On-farm services wool specific programmes in B3 TOTAL table
C1. Payments based on current A/An/R/I,
production required, single commodity wool specific programmes in C TOTAL table
D. Payments based on non-current A/An/R/I,
production required wool specific programmes in D TOTAL table
PSCTP IV. %PSCT %PSCTWL = 100* PSCTWL / ( (PPWL*QPWL) + A.2WL + BWL + CWL + D
wool specific transfers / value of receipts from wool production
Table 3.8. OTHER: Producer Single Commodity Transfers
Description Source
I. Level of production MPS table
II. Value of production (at farm gate) MPS table
PSCT III. Producer Single Commodity Transfers PSCTXE = AXE +
includes other specific programmes in A, B, C and D BXE + CXE + DXE
A. Support based on commodity outputs
A1. Market Price Support MPS for other TOTAL table
A2. Payments based on output other specific programmes in A2 TOTAL table
Direct payment (potatoe)
Direct payment (horticulture)
B. Payments based on input use
B1. Variable input use other specific programmes in B1 TOTAL table
B2. Fixed capital formation other specific programmes in B2 TOTAL table
B3. On-farm services other specific programmes in B3 TOTAL table
C1. Payments based on current A/An/R/I,
production required, single commodity other specific programmes in C TOTAL table
D. Payments based on non-current A/An/R/I,
production required other specific programmes in D TOTAL table
IV.
PSCTP %PSCT %PSCTXE other production
other specific transfers / value of receipts from = 100* PSCTXE / ( (PPXE*QPXE) + A.2XE + BXE + CXE + DXE)
Table 4.1. Milk : Market Price Support and Consumer Support Estimate
Units 1986 1987 1988 1989 1990 1991 1992 1993 1994 1995 1996 1997 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007
QP I. Level of production data 000t 116.6 115.7 115.4 113.6 112.9 114.1 114.3 113.3 113.6 114.4 113.4 113.1 117.3 118.6 109.8 110.1 121.2 123.3 131.1 121.2 124.7 124.7
1. of which feed 000t 3.0 3.0 3.0 3.0 3.0 3.0 3.0 3.0 5.1 5.1 5.1 5.1 5.1 5.1 4.8 4.8 4.7 4.6 4.6 4.5 4.5 4.5
PP II. Producer price (at farm gate) data ISK/t 21858.9 25330.3 30581.4 38508.7 44052.4 46011.3 46876.8 24164.2 23837.9 23735.1 24379.4 25809.4 29297.9 29087.7 29314.1 29917.9 38903.2 38917.4 39116.4 41513.2 41890.3 41890.3
VP III. Value of production (at farm gate) (I)*(II) / 1000 ISK mn 2548.7 2929.8 3529.2 4376.4 4974.4 5248.2 5359.5 2736.8 2708.8 2714.7 2765.1 2918.3 3437.0 3450.4 3218.7 3293.3 4714.1 4800.2 5129.4 5030.5 5223.5 5223.5
QC IV. Level of consumption data 000t 114.4 118.0 112.9 113.7 113.8 113.4 111.2 112.3 111.3 112.9 112.0 111.6 111.4 123.4 123.1 123.1 123.1 123.1 123.1 123.1 123.1 123.1
CP ISK/t 21,858.92 25,330.25 30,581.43 38,508.65 44,052.36 46,011.27 46,876.79 24,164.24 23,837.94
V. Consumption price (at farm gate) (II)-{(IX.1)+(X.1)}/(I)*1000+{(IX.1)+(IX.2)}/(IV)*1000 23,735.12 24,379.45 25,809.36 29,297.89 29,087.67 29,314.11 29,917.87 38,903.23 38,917.43 39,116.36 41,513.17 41,890.27 41,890.27
VC VI. Value of consumption (at farm gate)(IV)*(V) / 1000 ISK mn 2,501.19 2,988.71 3,453.77 4,379.33 5,011.14 5,217.26 5,211.25 2,714.07 2,652.47 2,680.76 2,731.08 2,880.58 3,264.55 3,590.55 3,607.60 3,681.90 4,787.70 4,789.45 4,813.93 5,108.90 5,155.31 5,155.31
RP VII. Reference price (at farm gate) (VII.1)*(VII.6)*(VII.9) ISK/t 3,157.14 2,642.98 6,279.75 10,361.18 6,392.60 7,208.62 8,834.46 8,590.77 9,045.05 12,189.97 10,236.02 12,406.65 11,058.85 11,090.82 20,170.24 26,385.04 13,316.66 14,793.26 15,834.57 14,536.79 17,289.74 29,156.11
1. Border price of NZ milk (VII.2)+(VII.3) USD/t
2. Producer price of raw milk in NZ data USD/t
3. Transport cost, NZ to ISL, milk eqv.0.056*(VII.4)+0.082*(VII.5)USD/t
4. Tansport cost, NZ to ISL, butter data USD/t
5. Transport cost, NZ to ISL, SMP data USD/t
6. Quality adjustment {(VII.7)+(VII.8)} / {2*(VII.8)}
7. Fat content in ISL data %
8. Fat content in NZ data %
9. Exchange rate (IKR/USD) data ISK/USD 41.10 38.68 43.05 57.11 58.38 59.10 57.62 67.64 69.99 64.77 66.69 70.97 71.17 72.43 78.85 97.67 91.59 76.69 70.19 62.88 69.90 64.07
MPD VIII. Market price differential (II) - (VII) ISK/t 18,701.78 22,687.27 24,301.68 28,147.47 37,659.76 38,802.65 38,042.33 15,573.46 14,792.89 11,545.14 14,143.43 13,402.71 18,239.04 17,996.85 9,143.87 3,532.83 25,586.57 24,124.17 23,281.79 26,976.38 24,600.54 12,734.16
CT IX. Market transfers (IX.1) + (IX.2) ISK mn 2,139.93 2,676.86 2,744.56 3,201.02 4,283.96 4,399.87 4,229.13 1,749.18 1,646.02 1,303.97 1,584.40 1,495.88 2,032.30 2,221.51 1,125.31 434.77 3,148.86 2,968.89 2,865.22 3,319.90 3,027.51 1,567.15
TPC IF[(IV)>(I), (VIII)*(I) / ISK mn
1. Transfers to producers from consumers 1000]
1000, (VIII)*(IV) / 2,139.93 2,624.14 2,744.56 3,198.85 4,252.52 4,399.87 4,229.13 1,749.18 1,646.02 1,303.97 1,584.40 1,495.88 2,032.30 2,134.82 1,004.02 388.88 3,100.47 2,968.89 2,865.22 3,268.96 3,027.51 1,567.15
OTC 2. Other transfers from consumers ISK mn
IF[(IV)(I), 0, {(IV)-(I)}*(VIII)/1000]
1. Transfers to producers from taxpayers ISK mn 40.65 0.00 59.97 0.00 0.00 26.11 120.30 14.63 34.93 16.49 19.74 19.59 107.35 0.00 0.00 0.00 0.00 6.64 187.77 0.00 40.04 20.73
TCTC 2. Transfers to consumers from taxpayers data ISK mn 419.4 782.3 1682.8 2238.8 2351.1 2463.2 2531.8 660.9 8.9 9.6 11.1 4.7 3.3 3.6 4.6 6.2 9.1 29.6 19.0 17.2 0.0 0.0
TCTC1 Consumer aids data ISK mn 419.4 740.5 1642.0 2230.0 2351.1 2463.2 2531.8 643.0 8.9 9.6 11.1 4.7 3.3 3.6 4.6 6.2 9.1 29.6 19.0 17.2 0.0 0.0
TCTC2 Consumer levy and refunds
data ISK mn 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
TCTC3 Price support data ISK mn 0.0 41.8 40.8 8.8 0.0 0.0 0.0 17.9 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
LV 3. Price levies (-) data ISK mn -17.8 -21.4 -20.7 -25.4 -29.3 -40.7 -41.3 -40.6 -39.5 -26.5 -112.0 -123.1 -92.4 -96.9 -91.2 -96.2 -106.2 -91.0 -95.9 -91.8 -90.7 -90.7
XI. Market Price Support (MPS) ISK
(IX.1)-(IX.3)+(X.1)+(X.3) mn 2,162.77 2,602.78 2,783.85 3,173.43 4,223.24 4,385.24 4,308.17 1,723.17 1,641.46 1,293.91 1,492.12 1,392.37 2,047.25 2,037.96 912.84 292.64 2,994.29 2,884.52 2,957.11 3,177.20 2,976.83 1,497.15
PNPC XII. Producer NPC ((VIII)+(XII.2))/(VII)+1 6.92 9.58 4.87 3.72 6.89 6.38 5.31 5.49 5.02 3.76 4.61 3.99 4.90 4.95 2.92 2.33 5.30 4.78 4.40 5.22 4.39 2.54
PO XII.1 Payments based on output PSE data ISK mn 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2608.63 2450.62 2529.08 2589.24 2685.09 2916.85 3067.42 3241.49 3471.12 3839.31 3925.63 4013.95 4163.32 4239.90 4019.10
POT (XII.1)/(I)*1000
XII.2 Payments based on output per tonne ISK/t 0.00 0.00 0.00 0.00 0.00 0.00 0.00 23,032.82 21,566.30 22,112.53 22,828.78 23,746.73 24,864.01 25,858.80 29,521.23 31,533.70 31,683.87 31,827.21 30,609.97 34,356.84 34,002.25 32,231.50
(X.2)-{(IX.1)+(IX.2)} ISK mn
CSCT XIII. Consumer Single Commodity Transfer (CSCT -1720.53 -1894.57 -1061.79 -962.23 -1932.86 -1936.64 -1697.36 -1088.32 -1637.16 -1294.41 -1573.26 -1491.17 -2028.96 -2217.94 -1120.74 -428.62 -3139.81 -2939.29 -2846.18 -3302.73 -3027.51 -1567.15
CNPC XIV. Consumer NPC (V)/(VII) 6.9 9.6 4.9 3.7 6.9 6.4 5.3 2.8 2.6 1.9 2.4 2.1 2.6 2.6 1.5 1.1 2.9 2.6 2.5 2.9 2.4 1.4
BF MPS
A B C D E F G H I J K L M N O P Q R S T U V W X Y Z AA AB
1
2 Table 4.2. Beef & Veal : Market Price Support and Consumer Support Estimate
3
4
5
6 Units 1986 1987 1988 1989 1990 1991 1992 1993 1994 1995 1996 1997 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007
7
8 QP I. Level of production data 000t 3.5 3.4 3.2 3.2 3.2 3.3 3.7 3.7 3.9 3.4 3.4 3.8 3.6 3.9 3.8 3.7 3.8 3.8 3.8 3.7 3.7 3.7
9 1. of which feed 000t 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
10 PP II. Producer price (at farm gate) data ISK/t 142427.7 164028.3 197879.0 247171.2 286285.8 301688.4 275748.2 260297.0 227350.0 242830.0 247010.0 249510.0 265660.0 265340.0 254190.0 237700.0 227380.0 225230.0 247620.0 298020.0 328920.0 328920.0
11 VP III. Value of production (at farm gate) (I)*(II) / 1000 ISK mn 502.2 562.8 633.4 782.2 917.3 994.2 1016.1 968.9 882.5 813.9 850.0 940.2 964.9 1025.8 972.3 873.6 872.9 861.3 943.4 1113.1 1228.5 1228.5
12 QC IV. Level of consumption data 000t 3.0 4.4 3.7 3.2 3.1 3.4 3.7 3.4 3.6 3.5 3.6 3.8 3.7 3.9 3.9 3.9 3.9 3.9 3.9 3.9 3.9 3.9
13 CP V. Consumption price (at farm gate) ISK/t 142,427.74
(II)-{(IX.1)+(X.1)}/(I)*1000+{(IX.1)+(IX.2)}/(IV)*1000 164,028.34 197,879.01 247,171.19 286,285.79 301,688.38 275,748.20 260,296.96 227,350.00 242,830.00 247,010.00 249,510.00 265,660.00 265,340.00 254,190.00 237,700.00 227,380.0 225,230.0 247,620.0 298,020.0 328,920.0 328,920.0
14 VC VI. Value of consumption (at farm gate) (IV)*(V) / 1000 ISK mn 430.07 722.54 722.32 798.72 898.96 1,031.17 1,010.46 897.71 815.96 840.68 892.20 943.15 983.47 1,025.54 984.22 920.37 880.42 872.09 958.78 1,153.93 1,273.58 1,273.58
15 RP VII. Reference price (at farm gate) (VII.1)*(VII.2) ISK/t 46,968.86 70,112.87 97,670.14 126,702.97 124,849.94 90,211.97 124,721.03 158,475.09 174,924.95 182,030.45 170,305.03 125,465.19 122,363.79 116,581.32 120,819.89 121,848.22 116,594.5 115,880.7 145,015.2 143,340.3 193,252.9 209,022.8
16 1. EU export price data euro/t 1,164.50 1,572.73 1,920.08 2,015.07 1,684.65 1,235.06 1,672.52 2,000.18 2,107.09 2,149.97 2,011.72 1,559.94 1,537.19 1,510.65 1,662.73 1,393.00 1,350.81 1,337.45 1,662.82 1,834.34 2,202.67 2,382.90
17 2. Exchange rate (ISK/euro) data ISK/euro 40.33 44.58 50.87 62.88 74.11 73.04 74.57 79.23 83.02 84.67 84.66 80.43 79.60 77.17 72.66 87.47 86.31 86.64 87.21 78.14 87.74 87.72
18 MPD VIII. Market price differential (II) - (VII) ISK/t 95,458.88 93,915.47 100,208.87 120,468.22 161,435.85 211,476.41 151,027.17 101,821.87 52,425.05 60,799.55 76,704.97 124,044.81 143,296.21 148,758.68 133,370.11 115,851.78 110,785.5 109,349.3 102,604.8 154,679.7 135,667.1 119,897.2
19 CT IX. Market transfers (IX.1) + (IX.2) ISK mn 288.24 413.69 365.80 389.28 506.92 722.83 553.43 351.16 188.15 210.49 277.06 468.89 530.48 574.95 516.41 448.58 428.96 423.40 397.29 598.92 525.30 464.24
20 TPC 1. Transfers to producers from consumers 1000, (VIII)*(IV) / 1000]
IF[(IV)>(I), (VIII)*(I) /ISK mn 288.24 322.22 320.79 381.25 506.92 696.94 553.43 351.16 188.15 203.78 263.94 467.40 520.45 574.95 510.14 425.77 425.31 418.15 390.92 577.73 506.72 447.82
21 OTC 2. Other transfers from consumers ISK mn
IF[(IV)(I), 0, {(IV)-(I)}*(VIII)/1000] 48.36 0.00 0.00 0.00 10.32 0.00 3.09 27.84 15.34 0.00 0.00 0.00 0.00 0.15 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
25 TCTC 2. Transfers to consumers from taxpayers data ISK mn 0.0 79.4 228.5 364.2 304.2 374.1 414.1 198.0 2.9 2.9 3.4 1.5 0.9 1.1 1.4 1.6 1.7 5.3 3.5 3.8 0.0 0.0
26 TCTC1 Consumer AidsTransfer to consumers data ISK mn 0.0 1.0 96.3 182.9 153.0 188.5 223.7 100.0 2.9 2.9 3.4 1.5 0.9 1.1 1.4 1.6 1.7 5.3 3.5 3.8 0.0 0.0
27 TCTC2 Consumer levy and refunds data ISK mn 0.0 0.0 95.5 181.3 151.2 185.6 190.4 98.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
28 TCTC3 Price support data ISK mn 0.0 78.4 36.7 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
29 LV 3. Price levies (-) data ISK mn -2.4 -5.0 -3.5 -4.3 -5.6 -8.1 -7.8 -7.2 -4.8 -3.7 -16.9 -18.0 -25.9 -28.8 -27.5 -25.5 -19.7 -16.3 -17.6 -20.3 -21.3 -21.3
30 XI. Market Price Support (MPS) ISK
(IX.1)-(IX.3)+(X.1)+(X.3) mn 334.21 317.22 317.28 376.92 511.67 688.82 548.71 371.82 198.73 200.04 247.01 449.36 494.51 546.31 482.60 400.24 405.65 401.82 373.29 557.42 485.38 426.48
31 PNPC XII. Producer NPC ((VIII)+(XII.2))/(VII)+1 3.03 2.34 2.03 1.95 2.29 3.34 2.21 1.64 1.30 1.33 1.45 1.99 2.17 2.28 2.10 1.95 1.95 1.94 1.71 2.08 1.70 1.57
32 PO XII.1 Payments based on output PSE data ISK mn 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
33 POT XII.2 Payments based on output per tonne (XII.1)/(I)*1000 ISK/t 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
34 CSCT XIII. Consumer Single support transfer (CSCT) (X.2)-{(IX.1)+(IX.2)} ISK mn -288.24 -334.25 -137.29 -25.09 -202.74 -348.71 -139.28 -153.15 -185.27 -207.62 -273.63 -467.37 -529.54 -573.89 -515.03 -446.95 -427.29 -418.09 -393.78 -595.12 -525.30 -464.24
35 CNPC XIV. Consumer NPC (V)/(VII) 3.0 2.3 2.0 2.0 2.3 3.3 2.2 1.6 1.3 1.3 1.5 2.0 2.2 2.3 2.1 2.0 2.0 1.9 1.7 2.1 1.7 1.6
Page 13
PK MPS
A B C D E F G H I J K L M N O P Q R S T
1
2 Table 4.3. Pigmeat: Market Price Support and Consumer Support Estimate
3
4
5
6 Units 1986 1987 1988 1989 1990 1991 1992 1993 1994 1995 1996 1997 1998 1999
7
8 QP I. Level of production data 000t 1.87 2.01 2.48 2.69 2.53 2.59 2.64 2.86 3.21 3.33 3.74 3.94 3.89 4.71
9 1. of which feed 000t 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
10 PP II. Producer price (at farm gate) data ISK/t 181,760.00 207,250.00 213,161.12 236,035.72 261,062.74 287,983.65 294,868.06 296,952.65 281,525.61 274,300.00 236,400.00 237,750.00 244,780.00 230,410.00
11 VP III. Value of production (at farm gate) (I)*(II) / 1000 ISK mn 339.45 415.98 527.65 633.88 661.36 747.03 779.43 849.60 903.98 913.47 884.14 936.26 951.22 1,084.31
12 QC IV. Level of consumption data 000t 1.90 2.00 2.46 2.69 2.53 2.59 2.65 2.85 3.21 3.27 3.75 3.94 3.89 4.69
13 CP V. Consumption price (at farm gate) ISK/t 181,760.00 207,250.00
(II)-{(IX.1)+(X.1)}/(I)*1000+{(IX.1)+(IX.2)}/(IV)*1000 213,161.12 236,035.72 261,062.74 287,983.65 294,868.06 296,952.65 281,525.61 274,300.00 236,400.00 237,750.00 244,780.00 230,410.00
14 VC VI. Value of consumption (at farm gate) ISK
(IV)*(V) / 1000 mn 345.51 415.00 524.12 634.88 661.52 746.39 780.06 846.02 903.98 895.59 886.97 936.02 951.46 1,080.16
15 RP VII. Reference price (at farm gate) data ISK/t 41,569.79 51,010.32 47,941.95 84,158.80 99,570.16 87,447.47 113,506.51 81,629.59 87,547.77 99,317.12 114,967.85 112,318.79 74,491.21 52,498.71
16 MPD VIII. Market price differential (II) - (VII) ISK/t 140,190.21 156,239.68 165,219.17 151,876.92 161,492.58 200,536.18 181,361.55 215,323.06 193,977.84 174,982.88 121,432.15 125,431.21 170,288.79 177,911.29
17 CT IX. Market transfers (IX.1) + (IX.2)ISK mn 266.49 312.86 406.24 408.51 409.21 519.74 479.78 613.45 622.86 571.32 455.61 493.82 661.91 834.05
18 TPC 1. Transfers to producers from consumers ISK mn 261.82
IF[(IV)>(I), (VIII)*(I) / 1000, (VIII)*(IV) / 1000] 312.86 406.24 407.87 409.12 519.74 479.40 613.45 622.86 571.32 454.16 493.82 661.74 834.05
19 OTC 2. Other transfers from consumers {(IV)-(I)}*(VIII) / 1000] 4.67
IF[(IV)(I), 0, ISK mn 0.00 0.74 2.74 0.00 0.00 0.45 0.00 2.60 0.00 11.41 0.00 0.13 0.00 3.20
23 TCTC 2. Transfers to consumers from taxpayers data ISK mn 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
24 TCTC1 Consumer levy data ISK mn 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
25 LV 3. Price levies (-) data ISK mn -1.70 -3.08 -2.97 -3.42 -3.93 -5.19 -5.10 -5.73 -4.44 -3.50 -14.11 -21.34 -17.52 -19.58
26 XI. Market Price Support (MPS) (IX.1)-(IX.3)+(X.1)+(X.3)
ISK mn 260.12 310.52 406.01 404.45 405.18 515.00 474.30 610.33 618.42 579.23 440.05 472.61 644.22 817.67
27 PNPC XII. Producer NPC ((VIII)+(XII.2))/(VII)+1 4.37 4.06 5.27 3.28 3.03 3.76 2.96 3.97 3.27 2.76 2.06 2.12 3.29 4.39
28 PO XII.1 Payments based on output PSE data ISK mn 0.00 0.00 97.70 108.40 103.10 105.80 107.80 77.38 15.75 0.00 0.00 0.00 0.00 0.00
29 POT XII.2 Payments based on output per tonne (XII.1)/(I)*1000ISK/t 0.00 0.00 39,468.88 40,364.28 40,697.26 40,786.35 40,781.94 27,047.35 4,904.39 0.00 0.00 0.00 0.00 0.00
30 (X.2)-{(IX.1)+(IX.2)}
CSCT XIII. Consumer Single Commodity Transfer (CSCT) ISK mn -266.49 -312.86 -406.24 -408.51 -409.21 -519.74 -479.78 -613.45 -622.86 -571.32 -455.61 -493.82 -661.91 -834.05
31 CNPC XIV. Consumer NPC (V)/(VII) 4.4 4.1 4.4 2.8 2.6 3.3 2.6 3.6 3.2 2.8 2.1 2.1 3.3 4.4
32
33
34
35
36
37
Page 14
PT MPS
A B C D E F G H I J K L M N O P Q R S T
1
2 Table 4.4. Poultrymeat: Market Price Support and Consumer Support Estimate
3
4
5
6 Units 1986 1987 1988 1989 1990 1991 1992 1993 1994 1995 1996 1997 1998 1999
7
8 QP I. Level of production data 000t 1.73 1.85 1.11 1.29 1.52 1.56 1.60 1.50 1.35 1.95 1.70 2.11 2.65 3.01
9 1. of which feed 000t 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
10 PP II. Producer price (at farm gate) data ISK/t 156,607.50 175,028.00 147,357.73 198,723.50 221,150.96 205,023.62 240,995.72 269,887.56 299,859.23 297,160.00 294,490.50 304,997.50 298,642.00 270,655.00
11 VP III. Value of production (at farm gate) (I)*(II) / 1000 ISK mn 270.21 323.96 164.29 256.83 337.05 319.63 386.14 405.09 404.45 580.09 501.81 642.63 791.40 813.59
12 QC IV. Level of consumption data 000t 1.62 1.38 1.38 1.25 1.39 1.59 1.63 1.54 1.38 1.72 1.77 2.08 2.62 2.94
13 CP V. Consumption price (at farm gate) ISK/t 156,607.50 175,028.00
(II)-{(X.1)+(XI.1)}/(I)*1000+{(IX.1)+(IX.2)}/(IV)*1000 147,357.73 198,723.50 221,150.96 205,023.62 240,995.72 269,887.56 299,859.23 297,160.00 294,490.50 304,997.50 298,642.00 270,655.00
14 VC VI. Value of consumption (at farm gate) (IV)*(V) / 1000 ISK mn 253.46 241.03 203.62 248.37 307.92 324.97 393.43 416.06 413.81 511.71 520.07 633.48 782.44 794.37
15 RP VII. Reference price (at farm gate) data ISK/t 21,635.72 20,743.24 26,571.80 34,934.01 41,045.01 41,453.23 36,649.47 39,472.82 41,747.33 41,562.72 47,181.01 49,087.20 42,976.76 40,337.63
16 MPD VIII. Market price differential (II) - (VII) ISK/t 134,971.78 154,284.76 120,785.93 163,789.49 180,105.94 163,570.39 204,346.25 230,414.74 258,111.90 255,597.28 247,309.49 255,910.30 255,665.24 230,317.37
17 CT IX. Market transfers (IX.1) + (IX.2) ISK mn 218.44 212.46 166.90 204.71 250.77 259.26 333.60 355.20 356.19 440.14 436.75 531.53 669.84 675.98
18 TPC 1. Transfers to producers from consumers ISK mn 218.44
IF[(IV)>(I), (VIII)*(I) / 1000, (VIII)*(IV) / 1000] 212.46 134.67 204.71 250.77 255.01 327.41 345.85 348.14 440.14 421.42 531.53 669.84 675.98
19 OTC 2. Other transfers from consumers ISK / 1000]
IF[(IV)(I), 0, {(IV)-(I)}*(VIII)/1000] 14.44 73.11 0.00 6.97 23.73 0.00 0.00 0.00 0.00 58.81 0.00 7.68 7.67 16.35
23 TCTC 2. Transfers to consumers from taxpayers data ISK mn 0.00 0.60 0.27 0.60 0.77 1.12 1.73 2.39 1.35 2.04 2.02 1.04 0.77 0.84
24 TCTC1 Consumer levy data ISK mn 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
25 TCTC2 Consumer aids data ISK mn 0.00 0.60 0.27 0.60 0.77 1.12 1.73 2.39 1.35 2.04 2.02 1.04 0.77 0.84
26 LV 3. Price levies (-) data ISK mn -0.09 -3.16 -1.17 -1.46 -1.93 -1.52 -2.78 -2.40 -2.45 -1.63 -8.37 -16.47 -19.61 -19.81
27 XI. Market Price Support (MPS) (IX.1)-(IX.3)+(X.1)+(X.3) ISK mn 232.79 282.41 133.50 210.23 272.57 253.48 324.63 343.45 345.69 497.32 413.04 522.74 657.91 672.53
28 PNPC XII. Producer NPC ((VIII)+(XII.2))/(VII)+1 7.24 8.44 7.29 6.73 6.30 5.97 7.81 7.60 7.33 7.15 6.24 6.21 6.95 6.71
29 PO XII.1 Payments based on output PSE data ISK mn 0.00 0.00 51.60 46.80 56.80 65.90 72.50 45.11 8.34 0.00 0.00 0.00 0.00 0.00
30 POT XII.2 Payments based on output per tonne (XII.1)/(I)*1000 ISK/t 0.00 0.00 46,280.77 36,211.50 37,268.04 42,270.88 45,248.78 30,055.94 6,183.27 0.00 0.00 0.00 0.00 0.00
31 CSCT (X.2)-{(IX.1)+(IX.2)}
XIII. Consumer Single Commodity Transfer (CSCT) ISK mn -218.44 -211.86 -166.64 -204.10 -250.00 -258.15 -331.87 -352.81 -354.84 -438.10 -434.73 -530.49 -669.07 -675.14
32 CNPC XIV. Consumer NPC (V)/(VII) 7.2 8.4 5.5 5.7 5.4 4.9 6.6 6.8 7.2 7.1 6.2 6.2 6.9 6.7
33
34
35
36
37
38
Page 15
EG MPS
A B C D E F G H I J K L M N O P Q R S T U V W X Y Z AA AB
1
2 Table 4.5. Egg: Market Price Support and Consumer Support Estimate
3
4
5
6 Units 1986 1987 1988 1989 1990 1991 1992 1993 1994 1995 1996 1997 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007
7
8 QP I. Level of production data 000t 3.18 3.14 2.86 2.86 2.67 2.61 2.73 2.60 2.53 2.51 2.61 2.68 2.26 2.55 2.23 2.43 2.65 2.65 2.63 2.64 2.64 2.64
9 1. of which feed 000t 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
10 PP data
II. Producer price (at farm gate) ISK/t 106,250.00 119,603.50 125,288.51 164,856.05 187,600.24 182,020.27 183,616.33 206,574.57 222,925.63 222,700.00 222,504.50 200,005.00 190,400.00 178,500.00 178,500.00 156,400.00 152,150.00 200,600.00 162,500.00 191,660.00 191,250.00 191,250.85
11 VP (I)*(II) / 1000
III. Value of production (at farm gate) ISK mn 337.65 376.13 358.49 470.89 501.79 475.92 500.40 536.44 564.98 558.75 580.51 536.01 429.35 455.35 397.52 380.52 403.50 531.59 427.70 506.88 505.33 504.83
12 QC IV. Level of consumption data 000t 3.08 3.08 2.95 2.73 2.69 2.66 2.69 2.57 2.52 2.49 2.59 2.69 2.61 2.87 2.93 2.93 2.93 2.93 2.93 2.93 2.93 2.93
13 CP farm gate) ISK/t 106,250.00 119,603.50 125,288.51
V. Consumption price (at(II)-{(X.1)+(XI.1)}/(I)*1000+{(IX.1)+(IX.2)}/(IV)*1000 164,856.05 187,600.24 182,020.27 183,616.33 206,574.57 222,925.63 222,700.00 222,504.50 200,005.00 190,400.00 178,500.00 178,500.00 156,400.00 152,150.00 200,600.00 162,500.00 191,660.00 191,250.00 191,250.85
14 VC (at farm / 1000
VI. Value of consumption (IV)*(V) gate) ISK mn 326.72 367.89 370.00 450.41 505.06 483.44 494.15 531.57 562.66 554.08 575.40 537.61 496.37 512.65 522.29 457.63 445.19 586.96 475.48 560.80 559.60 559.60
15 RP data
VII. Reference price (at farm gate) ISK/t 19,121.30 26,323.59 25,317.25 31,406.20 44,199.15 45,192.10 40,009.46 47,125.92 50,682.32 42,818.24 58,959.57 52,751.93 42,336.40 36,091.61 52,545.28 61,836.75 61,881.16 73,928.60 59,333.07 49,445.42 61,609.98 69,061.33
16 MPD (II)
VIII. Market price differential - (VII) ISK/t 87,128.70 93,279.91 99,971.26 133,449.86 143,401.09 136,828.17 143,606.86 159,448.65 172,243.32 179,881.76 163,544.93 147,253.07 148,063.60 142,408.39 125,954.72 94,563.25 90,268.84 126,671.40 103,166.93 142,214.58 129,640.02 122,189.52
17 CT IX. Market transfers (IX.1) + (IX.2) ISK mn 267.92 286.92 295.23 364.60 386.06 363.41 386.48 410.30 434.74 447.55 422.93 395.82 386.00 409.00 368.54 276.69 264.13 370.64 301.87 416.12 379.33 357.53
18 TPC from consumers ISK (VIII)*(IV) / 1000]
1. Transfers to producers IF[(IV)>(I), (VIII)*(I) / 1000, mn 267.92 286.92 286.05 364.60 383.56 357.76 386.48 410.30 434.74 447.55 422.93 394.64 333.88 363.28 280.50 230.07 239.39 335.68 271.54 376.11 342.54 322.54
19 OTC IF[(IV)(I), 0, {(IV)-(I)}*(VIII)/1000] 8.96 6.42 0.00 16.58 0.00 0.00 4.89 3.76 1.79 3.78 3.76 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
23 TCTC 2. Transfers to consumers from taxpayers
data ISK mn 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
24 TCTC1 Consumer levy data ISK mn 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
25 LV 3. Price levies (-) data ISK mn -0.34 -3.83 -1.63 -2.41 -3.72 -3.24 -3.45 -2.06 -1.98 -1.82 -6.73 -6.21 -6.17 -5.87 -5.07 -5.19 -5.28 -2.50 -5.30 -5.50 -5.50 -5.50
26 (IX.1)-(IX.3)+(X.1)+(X.3) mn
XI. Market Price Support (MPS) ISK 276.54 289.52 284.42 378.77 379.84 354.51 387.92 412.01 434.55 449.50 419.96 388.43 327.71 357.41 275.44 224.88 234.11 333.18 266.23 370.61 337.04 317.03
27 PNPC XII. Producer NPC ((VIII)+(XII.2))/(VII)+1 5.56 4.54 5.63 5.93 4.77 4.55 5.17 4.72 4.45 5.20 3.77 3.79 4.50 4.95 3.40 2.53 2.46 2.71 2.74 3.88 3.10 2.77
28 PO on output
XII.1 Payments based PSE data ISK mn 0.00 0.00 49.60 61.30 62.30 61.50 63.00 40.94 6.60 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
29 POT on output per tonne
XII.2 Payments based (XII.1)/(I)*1000 ISK/t 0.00 0.00 17,334.72 21,460.78 23,291.84 23,521.19 23,117.12 15,766.14 2,603.77 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
30 CSCT (X.2)-{(IX.1)+(IX.2)} ISK
XIII. Consumer Single Commodity Support (CSCT) mn -267.92 -286.92 -295.23 -364.60 -386.06 -363.41 -386.48 -410.30 -434.74 -447.55 -422.93 -395.82 -386.00 -409.00 -368.54 -276.69 -264.13 -370.64 -301.87 -416.12 -379.33 -357.53
31 CNPC XIV. Consumer NPC (V)/(VII) 5.6 4.5 4.9 5.2 4.2 4.0 4.6 4.4 4.4 5.2 3.8 3.8 4.5 4.9 3.4 2.5 2.5 2.7 2.7 3.9 3.1 2.8
Page 16
SH MPS
A B C D E F G H I J K L M N O P Q R S T
1
2 Table 4.6. Sheepmeat: Market Price Support and Consumer Support Estimate
3
4
5
6 Units 1986 1987 1988 1989 1990 1991 1992 1993 1994 1995 1996 1997 1998 1999
7
8 QP I. Level of production data 000t 13.3 13.0 10.9 10.3 9.8 9.6 9.5 9.2 9.1 9.0 8.4 8.2 8.4 8.9
9 1. of which feed 000t 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
10 PP II. Producer price (at farm gate) data ISK/t 182412.6 237811.5 283586.8 349652.3 347290.0 408057.3 195530.1 194859.8 189470.7 187973.1 166223.9 205985.0 392820.9 386537.9
11 VP III. Value of production (at farm gate) (I)*(II) / 1000 ISK mn 2428.2 3089.8 3098.9 3610.3 3401.5 3935.2 1864.0 1789.7 1725.8 1682.6 1399.1 1683.9 3317.0 3447.9
12 QC IV. Level of consumption data 000t 8.4 10.7 9.0 9.0 9.0 8.3 8.3 8.4 7.5 8.5 10.2 8.0 8.1 8.2
13 CP V. Consumption price (at farm gate) ISK/t 182,412.58 237,811.52 283,586.77 349,652.30 347,289.99 408,057.31 195,530.11 194,859.83 189,470.72 187,973.14 166,223.93 205,985.04 392,820.95 386,537.94
(II)-{(IX.1)+(X.1)}/(I)*1000+{(IX.1)+(IX.2)}/(IV)*1000
14 VC VI. Value of consumption (at farm gate) ISK
(IV)*(V) / 1000 mn 1,537.52 2,534.35 2,545.37 3,152.57 3,111.78 3,379.55 1,624.15 1,639.32 1,427.66 1,605.85 1,690.33 1,639.85 3,198.74 3,180.05
15 RP VII. Reference price (at farm gate) (VII.1)*(VII.2) ISK/t 68,392.67 56,274.08 62,710.10 91,632.44 99,883.28 98,646.38 112,422.71 179,011.40 179,188.24 150,211.34 211,422.06 237,343.02 187,836.16 186,121.57
16 1. EU reference price data euro/t 1,695.66 1,262.31 1,232.81 1,457.31 1,347.77 1,350.53 1,507.60 2,259.38 2,158.45 1,774.16 2,497.42 2,950.95 2,359.69 2,411.75
17 2. Exchange rate (ISK/euro) data ISK/euro 40.33 44.58 50.87 62.88 74.11 73.04 74.57 79.23 83.02 84.67 84.66 80.43 79.60 77.17
18 MPD VIII. Market price differential ISK/t
IF[(II) > (VII),(II)-(VII),0] 114,019.90 181,537.45 220,876.67 258,019.86 247,406.71 309,410.92 83,107.40 15,848.43 10,282.48 37,761.80 0.00 0.00 204,984.78 200,416.38
19 CT IX. Market transfers (IX.1) + (IX.2)ISK mn 961.05 1,934.64 1,982.50 2,326.39 2,216.81 2,562.56 690.32 133.33 77.48 322.60 0.00 0.00 1,669.19 1,648.83
20 TPC 1. Transfers to producers from consumers ISK mn 961.05
IF[(IV)>(I), (VIII)*(I) / 1000, (VIII)*(IV) / 1000] 1,934.64 1,982.50 2,326.39 2,216.81 2,562.56 690.32 133.33 77.48 322.60 0.00 0.00 1,669.19 1,648.83
21 OTC 2. Other transfers from consumers {(IV)-(I)}*(VIII) / 1000] 0.00
IF[(IV)(I), 0, ISK mn 424.01 431.11 337.75 206.42 421.34 101.93 12.23 16.18 15.41 0.00 0.00 61.70 138.89
25 TCTC 2. Transfers to consumers from taxpayers data ISK mn 464.0 537.0 1146.4 1551.7 1885.2 1805.9 1591.3 30.0 157.2 229.2 86.2 2.7 39.7 3.6
26 TCTC1 Consumer aids data ISK mn 464.0 517.0 1082.0 1551.7 1885.2 1805.9 1591.3 9.5 5.6 5.9 5.6 2.7 3.2 3.6
27 TCTC2 Marketing effort data ISK mn 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 126.2 223.2 80.5 0.0 36.5 0.0
28 TCTC3 Consumer levy data ISK mn 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
29 TCTC4 Price support data ISK mn 0.0 20.0 64.4 0.0 0.0 0.0 0.0 20.5 25.3 0.0 0.0 0.0 0.0 0.0
30 LV 3. Price levies (-) data ISK mn -6.1 -27.5 -22.4 -21.8 -22.4 -20.4 -30.0 -34.5 -24.2 -14.7 -60.2 -62.8 -57.4 -61.3
31 XI. Market Price Support (MPS) (IX.1)-(IX.3)+(X.1)+(X.3)
ISK mn 1,511.67 2,331.13 2,391.16 2,642.29 2,400.80 2,963.50 762.24 111.02 69.45 323.32 (60.23) (62.83) 1,673.49 1,726.42
32 PNPC XII. Producer NPC ((VIII)+(XII.2))/(VII)+1 2.67 4.23 4.52 3.82 3.48 4.14 3.36 2.09 2.00 2.39 1.00 1.00 2.09 2.08
33 PO XII.1 Payments based on output PSE data ISK mn 0.00 0.00 0.00 0.00 0.00 0.00 1,733.75 1,643.36 1,538.93 1,526.54 0.00 0.00 0.00 0.00
34 POT (
XII.2 Payments based on output per tonneXII.1)/(I)*1000ISK/t 0.00 0.00 0.00 0.00 0.00 0.00 181,870.21 178,930.37 168,951.89 170,540.17 0.00 0.00 0.00 0.00
35 CSCT (X.2)-{(IX.1)+(IX.2)}
XIII. Consumer Single Commodity Transfer (CSCT) ISK mn -497.10 -1397.61 -836.09 -774.70 -331.64 -756.66 900.99 -103.31 79.69 -93.44 86.17 2.72 -1629.44 -1645.26
36 CNPC XIV. Consumer NPC (V)/(VII) 2.7 4.2 4.5 3.8 3.5 4.1 1.7 1.1 1.1 1.3 1.0 1.0 2.1 2.1
37
38
39
40
Page 17
WL MPS
A B C D E F G H I J K L M N O P Q R S T
1
2 Table 4.7. Wool: Market Price Support and Consumer Support Estimate
3
4
5
6 Units 1986 1987 1988 1989 1990 1991 1992 1993 1994 1995 1996 1997 1998 1999
7
8 QP I. Level of production data 000t 1.40 1.14 1.44 1.21 1.05 0.60 1.15 1.06 1.07 1.30 0.73 0.72 0.67 0.57
9 1. of which feed 000t 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
10 PP II. Producer price (at farm gate) data ISK/t 122,280.00 148,210.00 171,950.00 174,960.00 180,520.00 221,460.00 244,699.00 248,332.50 245,290.00 241,010.00 382,820.00 398,280.00 409,200.00 366,850.00
11 VP III. Value of production (at farm gate) (I)*(II) / 1000 ISK mn 171.22 169.05 247.55 211.56 188.85 133.14 281.90 262.83 261.85 313.00 278.31 284.77 272.94 208.74
12 QC IV. Level of consumption data 000t 1.40 1.14 1.44 1.21 1.05 0.60 1.15 1.06 1.07 1.30 0.73 0.72 0.67 0.57
13 CP V. Consumption price (at farm gate) ISK/t 122,280.00 148,210.00
(II)-{(IX.1)+(X.1)}/(I)*1000+{(IX.1)+(IX.2)}/(IV)*1000 171,950.00 174,960.00 180,520.00 221,460.00 244,699.00 248,332.50 245,290.00 241,010.00 382,820.00 398,280.00 409,200.00 366,850.00
14 VC VI. Value of consumption (at farm gate) ISK
(IV)*(V) / 1000 mn 171.22 169.05 247.55 211.56 188.85 133.14 281.90 262.83 261.97 313.07 278.31 284.77 272.94 208.74
15 RP VII. Reference price (at farm gate) data ISK/t 88,010.31 123,572.74 168,153.98 190,489.52 136,921.61 130,425.57 122,858.68 125,891.71 194,210.65 173,687.12 154,379.98 174,412.34 130,721.35 128,737.46
16 MPD VIII. Market price differential (II) - (VII) ISK/t 34,269.69 24,637.26 3,796.02 -15,529.52 43,598.39 91,034.43 121,840.32 122,440.79 51,079.35 67,322.88 228,440.02 223,867.66 278,478.65 238,112.54
17 CT IX. Market transfers (IX.1) + (IX.2) ISK mn 47.99 28.10 5.46 -18.78 45.61 54.73 140.36 129.59 54.55 87.45 166.08 160.07 185.75 135.49
18 TPC 1. Transfers to producers from consumers ISK mn 1000]
IF[(IV)>(I), (VIII)*(I) / 1000, (VIII)*(IV) / 47.99 28.10 5.46 -18.78 45.61 54.73 140.36 129.59 54.53 87.43 166.08 160.07 185.75 135.49
19 OTC 2. Other transfers from consumers {(IV)-(I)}*(VIII) / 1000]
IF[(IV)(I), 0,ISK mn 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
23 TCTC 2. Transfers to consumers from taxpayers data ISK mn 119.47 109.11 148.06 164.44 163.65 156.22 277.63 277.35 290.08 248.31 208.59 275.56 243.44 249.62
24 TCTC1 Consumer aids data ISK mn 119.5 109.1 148.1 164.4 163.6 156.2 277.6 277.4 290.1 248.3 208.6 275.6 243.4 249.6
25 TCTC2 Consumer levy data ISK mn 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
26 LV 3. Price levies (-) data ISK mn -0.43 -1.51 -1.79 -1.28 -1.24 -0.69 -4.54 -5.07 -3.67 -2.73 -11.98 -10.62 -4.72 -3.71
27 XI. Market Price Support (MPS) (IX.1)-(IX.3)+(X.1)+(X.3)
ISK mn 47.56 26.60 3.67 -20.06 44.36 54.04 135.82 124.52 50.85 84.70 154.10 149.44 181.02 131.78
28 PNPC XII. Producer NPC ((VIII)+(XII.2))/(VII)+1 1.39 1.20 1.02 0.92 1.32 1.70 1.99 1.97 1.26 1.39 2.48 2.28 3.13 2.85
29 PO XII.1 Payments based on output PSE data ISK mn 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
30 POT XII.2 Payments based on output per tonne (XII.1)/(I)*1000 ISK/t 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
31 (CSCT) ISK mn
CSCT XIII. Consumer Single Commodity Transfer (X.2)-{(IX.1)+(IX.2)} 71.48 81.01 142.60 183.21 118.04 101.49 137.26 147.76 235.52 160.85 42.51 115.49 57.70 114.13
32 CNPC XIV. Consumer NPC (V)/(VII) 1.4 1.2 1.0 0.9 1.3 1.7 2.0 2.0 1.3 1.4 2.5 2.3 3.1 2.8
33
34
35
36
Page 18