INCOME & COST BUDGETS ARCHIVES 2005/2006 SOYBEAN AND WHITE MAIZE ICB 2005 FREE STATE DRYLAND
- ICB 2005 MPUMALANGA DRYLAND
- ICB 2005 FREE STATE DRYLAND
- ICB 2005 NORTH WEST NWC DRYLAND
- ICB 2005 KWAZULU NATAL DRYLAND
Income and Cost Budgets / Inkomste en kosteramings
Soybeans and maize 2005/2006 Sojabone en mielies
| Area / Gebied | Vrede / Frankfort | Reitz / Bethlehem / Harrismith | |||
|---|---|---|---|---|---|
| Crop / Gewas | Soybeans Sojabone |
Maize Mielies |
Soybeans Sojabone |
Maize Mielies |
|
| Yield / Opbrengs | T/ha | 1.50 | 3.00 | 1.80 | 3.50 |
| Nett farm price / Netto plaasprys (i) | R/ton | 1 290.00 | 653.00 | 1 290.00 | 653.00 |
| Gross income / Bruto inkomste | R/ha | 1 935.00 | 1 959.00 | 2 322.00 | 2 285.00 |
| Variable costs / Veranderlike koste | |||||
| Pre harvest cost / Vooroeskoste | |||||
| Seed / Saad (ii) | R/ha | 174.72 | 302.00 | 174.72 | 302.00 |
| Fertilizer / Bemesting (iii) | R/ha | 304.55 | 759.36 | 389.10 | 836.05 |
| Weed control / Onkruidbeheer | R/ha | 183.06 | 178.59 | 255.14 | 250.67 |
| Pest control / Plaagbeheer | R/ha | 84.25 | 105.81 | 51.60 | 105.81 |
| Aero spray (contracted) / Lugbespuiting (kontrak) | R/ha | 75.00 | 0.00 | 75.00 | 0.00 |
| Crop insurance / Oesversekering | R/ha | 415.20 | 112.20 | 553.60 | 130.90 |
| Casual labour / Losarbeid | R/ha | 0.00 | 64.00 | 0.00 | 64.00 |
| Energy / Brandstof | R/ha | 190.73 | 205.44 | 246.44 | 284.46 |
| Repairs and maintenance / Herstelwerk en onderhoud | R/ha | 169.44 | 191.28 | 225.63 | 269.00 |
| Interest on working capital / Rente op bedryfskapitaal (iv) | R/ha | 124.81 | 162.31 | 169.22 | 214.74 |
| Harvest and marketing costs / Oes- en bemarkingskoste | R/ha | 183.06 | 178.59 | 255.14 | 250.67 |
| Total variable costs / Totaal veranderlike koste | R/ha | 1 914.96 | 2 416.29 | 2 346.34 | 2 804.14 |
| Gross margin / Bruto marge | R/ha | 20.04 | -457.29 | -24.34 | -518.64 |
| Labour costs / Gereelde arbeidskoste | R/ha | 32.00 | 91.70 | 48.00 | 91.70 |
| Margin above labour costs / Marge na gereelde arbeidskoste | R/ha | -11.96 | -548.99 | -72.34 | -610.34 |
- Contract price for soyas offered by VKB for May 2006. Weighted SAFEX-price for white and yellow maize.
Kontrakprys van sojabone deur VKB vir Mei 2006. Geweegde SAFEX-prys vir wit- en geelmielies. - Only 10% of the soya seed is purchased. Includes treatment costs of seed.
Slegs 10% van sojasaad word gekoop. Sluit ook saadbehandeling in. - Includes cost of lime (cost of lime is spread over (3) years).
Sluit koste van bekalking in (kalkkoste word oor drie (3) jaar versprei). - Interest is calculated at 11.25% for specified periods which differ between regions.
Rente word bereken teen 11.25% vir gespesifiseerde periodes wat verskil van gebied tot gebied.