Income & Cost Budgets / 2013/2014 / Soybean Maize Sunflower / Icb 2013 2014 Sunflower Dryland Summary

Crop summary / Gewas opsomming

Gross margins of dryland sunflower 2013/2014 Bruto marges vir droëland sonneblom

Per ha according to area / Per ha volgens streek
Area / gebied NWK Free State
Vrystaat
Koster Lichtenburg Reitz
Cultivation system / Bewerkingstelsel Conventional / Konvensioneel
Yield / Opbrengs T/ha 2.00 1.50 2.25
Nett farm price / Netto plaasprys R/ton 4 803 4 680 4 687
  Safex R/ton 5 130 5 130 5 130
  Transport differential / Vervoerdifferensiaal R/ton 101 224 251
  Other marketing costs / Ander (i) R/ton 226 226 193
Gross income / Bruto inkomste R/ha 9 606 7 020 10 545
Variable costs / Veranderlike koste
Pre harvest cost / Vooroeskoste
Seed / Saad (ii) R/ha 326 318 320
  Own / Eie R/ha 0 0 0
  Purchased / Gekoop R/ha 326 318 320
Fertilizer / Bemesting (iii) R/ha 1 085 948 1 402
Lime / Kalk R/ha 42 31 0
Herbicides / Onkruiddoders R/ha 143 143 530
Pesticides and fungicides / Plaag- en swambeheermiddels R/ha 0 0 17
Casual labour / Los arbeid R/ha 0 0 0
Aero spray (contract) / Lugbespuiting (kontrak) R/ha 0 0 0
Crop insurance / Oesversekering R/ha 320 168 780
Mechanisation costs / Meganisasiekoste
  Fuel / Brandstof R/ha 526 527 549
  Repairs and maintenance / Herstelwerk en onderhoud R/ha 367 363 338
Interest on working capital / Rente op bedryfskapitaal (iv) R/ha 148 134 216
Harvesting costs / Oeskoste (v) R/ha 473 486 376
Total variable costs / Totaal veranderlike koste R/ha 3 429 3 119 4 529
Gross margin / Bruto marge R/ha 6 177 3 901 6 015
Regular labour costs / Gereelde arbeidskoste R/ha 322 322 618
Margin above labour costs / Marge na gereelde arbeidskoste R/ha 5 855 3 579 5 397
Subscribe: receive ICBs via e-mail