INCOME & COST BUDGETS ARCHIVES 2006/2007 SOYBEAN AND WHITE MAIZE ICB 2006 NORTH WEST IRRIGATION
- ICB 2006 MPUMALANGA IRRIGATION
- ICB 2006 NORTH WEST IRRIGATION
Income and Cost Budgets / Inkomste en kosteramings
Soybeans and maize 2006/2007 Sojabone en mielies
Area / Gebied | Brits / Koedoeskop / Makoppa | ||||
---|---|---|---|---|---|
Crop / Gewas | Soybeans Sojabone |
Soybeans Sojabone RR |
Yellow maize Geelmielies |
White maize Witmielies |
|
Yield / Opbrengs | T/ha | 3.50 | 3.50 | 10.00 | 10.00 |
Nett farm price / Netto plaasprys | R/ton | 1 804.50 | 1 804.50 | 1 150.50 | 1 300.50 |
Gross income / Bruto inkomste | R/ha | 6 315.75 | 6 315.75 | 11 505.00 | 13 005.00 |
Variable costs / Veranderlike koste | |||||
Pre harvest cost / Vooroeskoste | |||||
Seed / Saad (i) | R/ha | 411.00 | 452.00 | 1 113.00 | 1 144.00 |
Fertilizer / Bemesting | R/ha | 397.71 | 397.71 | 2 812.79 | 2 812.79 |
Weed control / Onkruidbeheer | R/ha | 275.20 | 175.44 | 169.43 | 169.43 |
Pest control / Plaagbeheer | R/ha | 15.60 | 15.60 | 272.00 | 189.33 |
Aero spray (contracted) / Lugbespuiting (kontrak) | R/ha | 85.00 | 85.00 | 0.00 | 0.00 |
Irrigation / Besproeiing | R/ha | 855.00 | 855.00 | 1 330.00 | 1 330.00 |
Crop insurance / Oesversekering | R/ha | 349.65 | 349.65 | 325.00 | 362.50 |
Cultivation / Bewerking (ii) | R/ha | 488.08 | 488.08 | 488.08 | 488.08 |
Interest on working capital / Rente of bedryfskapitaal (iii) | R/ha | 208.02 | 204.50 | 439.81 | 438.96 |
Harvest and marketing costs / Oes- en bemarkingskoste (iv) | R/ha | 589.80 | 589.80 | 819.84 | 819.84 |
Total variable costs / Totaal veranderlike koste | R/ha | 3 675.06 | 3 612.78 | 7 769.95 | 7 754.93 |
Gross margin / Bruto marge | R/ha | 2 640.69 | 2 702.97 | 3 735.05 | 5 250.07 |
Labour costs / Arbeidskoste (v) | R/ha | 290.00 | 290.00 | 290.00 | 290.00 |
Margin above labour costs / Marge na arbeidskoste | R/ha | 2 350.69 | 2 412.97 | 3 445.05 | 4 960.07 |
- Includes the cost of seed treatment. Only 20% of seed used is purchased.
Sluit in koste van saadbehandeling. Slegs 20% sojasaad is aangekoop. - Includes fuel, repairs and maintenance.
Sluit in brandstof, herstelwerk en onderhoud. - Interest calculated at a rate of 12% over a six month period.
Rente is bereken teen 'n koers van 12% vir ses (6) maande. - Includes harvest, transport and handling costs.
Sluit in stroop-, vervoer- en hanteringskoste. - Includes casual labour.
Sluit losarbeid in.