🥛 Milk Price GMR Calculator (June 1, 2026 Policy)

Tier 1 ≤2.20 • Tier 2 = 2.20–2.50 (market ratio fraction only) • Above 2.50 unpaid (Protein + OS)

📊 Common Parameters

Fat Price ($/kg)

Protein Price ($/kg) (Tier 1)

OS Price ($/kg) (Tier 1)

Market Ratio OS Price ($/kg) (Tier 2 band)

Market Ratio Protein Price ($/kg) (Tier 2 band)

Quota (kg fat / day)

Scenario 1–2 calculate cows needed to hit quota (fat capped). Scenario 3 uses actual cows.

💰 Deductions & Variable Costs

Other Deductions ($/hL)

Per hectoliter of paid milk

Variable Cost per Cow ($/day)

Applied to cows used in each scenario

Include Feed Cost in Net?

1 = include feed cost, 0 = ignore feed cost

📈 Scenario 1: Baseline (Quota-based cows)

Milk (L/cow/day)

Fat %

Protein %

OS %

Feed Cost ($/cow/day)

📈 Scenario 2: Improved (Quota-based cows)

Milk (L/cow/day)

Fat %

Protein %

OS %

Feed Cost ($/cow/day)

🟣 Scenario 3: Actual Herd (Client's current situation)

🐄 Scenario 3 Inputs

Actual Cows in Milk (#)

Milk (L/cow/day)

Fat %

Protein %

OS %

Feed Cost ($/cow/day)

📌 Scenario 3 Note

This scenario uses your actual herd size. The calculator automatically:

Calculates fat produced vs. quota
Applies quota capping if needed
Shows the financial impact of your current herd

Compare with Scenarios 1 & 2 to see the potential benefit of optimizing milk components or herd size.

📋 Results Summary

📊 Detailed Comparison (Scenario 1 vs 2)

Metric	Scenario 1	Scenario 2	Difference	% Change

💰 Cost Analysis (Annual) (Scenario 1 vs 2)

Cost Component	Scenario 1	Scenario 2	Difference

🐄 Revenue Breakdown ($/cow/day) (Scenario 1 vs 2)

Revenue Component	Scenario 1	Scenario 2	Difference

🟣 Scenario 3 Results (Actual Herd)

Metric	Scenario 3

🟣 Scenario 3 Revenue Breakdown ($/cow/day)

Revenue Component	Scenario 3

🟣 Quota Gap Analysis (Scenario 3)

Metric	Value