INCOME & COST BUDGETS ARCHIVES 2006/2007 SOYBEAN AND WHITE MAIZE ICB 2006 FREE STATE DRYLAND
- ICB 2006 MPUMALANGA DRYLAND
- ICB 2006 FREE STATE DRYLAND
- ICB 2006 NORTH WEST NWC DRYLAND
- ICB 2006 KWAZULU NATAL DRYLAND
Income and Cost Budgets / Inkomste en kosteramings
Soybeans and maize 2006/2007 Sojabone en mielies
Area / Gebied | Vrede / Frankfort | Reitz / Behtlehem / Harrismith | |||
---|---|---|---|---|---|
Crop / Gewas | Soybeans Sojabone |
Maize Mielies |
Soybeans Sojabone |
Maize Mielies |
|
Yield / Opbrengs | T/ha | 1.80 | 3.00 | 2.00 | 3.50 |
Nett farm price / Netto plaasprys (i) | R/ton | 1 750.00 | 980.00 | 1 750.00 | 980.00 |
Gross income / Bruto inkomste | R/ha | 3 150.00 | 2 940.00 | 3 500.00 | 3 430.00 |
Variable costs / Veranderlike koste | |||||
Pre harvest cost / Vooroeskoste | |||||
Seed / Saad (ii) | R/ha | 575.40 | 260.00 | 575.72 | 302.00 |
Fertilizer / Bemesting (iii) | R/ha | 492.00 | 686.73 | 424.50 | 840.95 |
Weed control / Onkruidbeheer | R/ha | 211.00 | 277.05 | 255.14 | 178.59 |
Pest control / Plaagbeheer | R/ha | 36.38 | 69.25 | 51.60 | 105.81 |
Aero spray (contracted) / Lugbespuiting (kontrak) | R/ha | 75.00 | 0.00 | 75.00 | 0.00 |
Crop insurance / Oesversekering | R/ha | 483.16 | 112.20 | 546.32 | 169.40 |
Casual labour / Losarbeid | R/ha | 0.00 | 70.00 | 0.00 | 64.00 |
Energy / Brandstof | R/ha | 301.25 | 293.98 | 340.20 | 283.01 |
Repairs and maintenance / Herstelwerk en onderhoud | R/ha | 224.61 | 230.82 | 233.91 | 221.76 |
Interest on working capital / Rente op bedryfskapitaal (iv) | R/ha | 156.93 | 172.93 | 186.96 | 187.27 |
Harvest and marketing costs / Oes- en bemarkingskoste | R/ha | 229.45 | 351.20 | 196.70 | 311.44 |
Total variable costs / Totaal veranderlike koste | R/ha | 2 785.18 | 2 524.16 | 2 886.05 | 2 664.23 |
Gross margin / Bruto marge | R/ha | 364.82 | 415.84 | 613.95 | 765.77 |
Labour costs / Gereelde arbeidskoste | R/ha | 99.46 | 99.46 | 48.00 | 100.88 |
Margin above labour costs / Marge na gereelde arbeidskoste | R/ha | 265.36 | 316.38 | 565.95 | 664.89 |
- Contract price for soyas offered by VKB for May 2006. Weighted SAFEX-price for white and yellow maize July 2007.
Kontrakprys van sojabone deur VKB vir Mei 2006. Geweegde SAFEX-prys vir wit- en geelmielies. - Only 50% of the soy seed is purchased. Includes treatment costs of seed.
Slegs 50% 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 11.75% for specified periods which differ between regions.
Rente word bereken teen 11.75% vir gespesifiseerde periodes wat verskil van gebied tot gebied.