INCOME & COST BUDGETS ARCHIVES 2007/2008 SOYBEAN, MAIZE AND SUNFLOWER ICB 2007 KWAZULU NATAL DRYLAND
- ICB 2007 MPUMALANGA DRYLAND
- ICB 2007 FREE STATE DRYLAND
- ICB 2007 NORTH WEST NWC DRYLAND
- ICB 2007 KWAZULU NATAL DRYLAND
Income and Cost Budgets / Inkomste en kosteramings
Soybeans and maize 2007/2008 Sojabone en mielies
| Area / Gebied | Bergville | Karkloof | Paulpietersburg | ||||
|---|---|---|---|---|---|---|---|
| Crop / Gewas | Soybeans Sojabone |
Maize Mielies |
Soybeans Sojabone |
Maize Mielies |
Soybeans Sojabone |
Maize Mielies |
|
| Yield / Opbrengs | T/ha | 2.10 | 4.00 | 2.30 | 6.00 | 2.50 | 7.00 |
| Nett farm price / Netto plaasprys | R/ton | 2 348.00 | 1 300.00 | 2 348.00 | 1 300.00 | 2 348.00 | 1 300.00 |
| Gross income / Bruto inkomste | R/ha | 4 931.00 | 5 200.00 | 5 400.00 | 7 800.00 | 5 870.00 | 9 100.00 |
| Variable costs / Veranderlike koste | |||||||
| Pre harvest cost / Vooroeskoste | |||||||
| Seed / Saad (i) | R/ha | 157.00 | 770.40 | 157.00 | 770.40 | 157.00 | 770.40 |
| Fertilizer / Bemesting (ii) | R/ha | 497.00 | 1 982.15 | 497.00 | 1 982.15 | 497.00 | 1 982.15 |
| Weed control / Onkruidbeheer | R/ha | 175.15 | 307.24 | 175.15 | 307.24 | 175.15 | 307.24 |
| Pest control / Plaagbeheer | R/ha | 167.31 | 219.63 | 167.31 | 219.63 | 167.31 | 219.63 |
| Aero spray (contract) / Lugbespuiting (kontrak) | R/ha | 150.00 | 150.00 | 150.00 | 150.00 | 150.00 | 150.00 |
| Crop insurance / Oesversekering | R/ha | 267.00 | 175.00 | 267.00 | 210.00 | 267.00 | 245.00 |
| Fuel / Brandstof | R/ha | 396.60 | 495.75 | 396.60 | 495.75 | 396.60 | 495.75 |
| Repairs and maintenance / Herstelwerk en onderhoud | R/ha | 237.96 | 297.45 | 237.96 | 297.45 | 237.96 | 297.45 |
| Interest on working capital / Rente op bedryfskapitaal (iv) | R/ha | 198.66 | 382.73 | 198.66 | 385.18 | 201.11 | 387.63 |
| Harvest and marketing costs / Oes- en bemarkingskoste (iii) | R/ha | 790.00 | 1 070.00 | 790.00 | 1 070.00 | 825.00 | 1 070.00 |
| Total variable costs / Totaal veranderlike koste | R/ha | 3 036.68 | 5 850.35 | 3 036.68 | 5 887.80 | 3 074.13 | 5 925.25 |
| Gross margin / Bruto marge | R/ha | 1 894.12 | -650.35 | 2 363.72 | 1 912.20 | 2 795.87 | 3 174.75 |
| Labour costs / Gereelde arbeidskoste | R/ha | 57.75 | 140.25 | 57.75 | 140.25 | 57.75 | 140.25 |
| Margin above labour costs / Marge na gereelde arbeidskoste | R/ha | 1 836.37 | -790.60 | 2 305.97 | 1 771.95 | 2 738.12 | 3 034.50 |
- Only 10% of seed is purchased. Includes cost of innoculants if used.
Slegs 10% van saad word gekoop. Sluit in koste van innokulante indien gebruik. - Includes lime and trace elements if applied.
Sluit in kalk en spoorelemente indien toegedien. - Contract or self harvest as well as transport.
Kontrak of selfoes asook vervoer. - Interest at 14% for part of production year.
Rente teen 14% vir gedeelte van produksiejaar.