INCOME & COST BUDGETS ARCHIVES 2009/2010 SOYBEAN, MAIZE AND SUNFLOWER ICB 2009 CROP SUMMARY SOYBEANS
- ICB 2009 CROP SUMMARY MAIZE
- ICB 2009 CROP SUMMARY SOYBEANS
- ICB 2009 CROP SUMMARY SUNFLOWER
Income and Cost Budgets / Inkomste en kosteramings
Soybeans: gross margins per ha 2009/2010 Sojabone: bruto marge per ha
| Area / Gebied | Karkloof | Vryheid | Kinross | Middel- burg |
Koster | Lichten- burg / Coligny |
Zeerust | Berg- ville |
Koedoes- kop / Brits / Makoppa |
Groblers- dal |
Free State / Vrystaat |
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cultivation system / Bewerkingstelsel | None / Geen |
Mini- mum |
None / Geen |
Conventional / Konvensioneel | None / Geen |
Conventional / Konvensioneel | ||||||
| Yield / Opbrengs | T/ha | 2.80 | 2.50 | 2.00 | 2.60 | 1.50 | 1.00 | 1.00 | 4.00 | 4.00 | 4.00 | 1.80 |
| Nett farm price / Netto plaasprys |
R/ton | 2 528 | 2 571 | 2 562 | 2 559 | 2 572 | 2 572 | 2 572 | 2 571 | 2 551 | 2 551 | 2 546 |
| Safex | R/ton | 2 639 | 2 639 | 2 639 | 2 639 | 2 639 | 2 639 | 2 639 | 2 639 | 2 639 | 2 639 | 2 639 |
| Transport differential Vervoerdifferensiaal |
R/ton | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other marketing costs / Ander |
R/ton | 111 | 68 | 77 | 80 | 67 | 67 | 67 | 68 | 88 | 88 | 93 |
| Gross income / Bruto inkomste |
R/ha | 7 080 | 6 427 | 5 124 | 6 652 | 3 858 | 2 572 | 2 572 | 10 284 | 10 202 | 10 202 | 4 582 |
| Variable costs / Veranderlike koste | ||||||||||||
| Pre harvest cost / Vooroeskoste | ||||||||||||
| Seed / Saad | R/ha | 1 424 | 841 | 388 | 556 | 211 | 211 | 211 | 597 | 607 | 607 | 405 |
| Own / Eie | R/ha | 0 | 115 | 253 | 237 | 83 | 83 | 83 | 295 | 241 | 241 | 170 |
| Purchased / Gekoop | R/ha | 1 424 | 726 | 135 | 319 | 128 | 128 | 128 | 303 | 365 | 365 | 235 |
| Fertilizer / Bemesting | R/ha | 761 | 751 | 470 | 601 | 350 | 175 | 204 | 1 027 | 1 076 | 1 074 | 680 |
| Lime / Kalk | R/ha | 209 | 209 | 71 | 55 | 39 | 29 | 39 | 183 | 0 | 0 | 0 |
| Herbicides / Onkruiddoders | R/ha | 487 | 268 | 196 | 179 | 204 | 204 | 204 | 435 | 482 | 482 | 386 |
| Pesticides and fungicides / Plaag- en swambeheermiddels |
R/ha | 547 | 134 | 628 | 4 | 265 | 269 | 265 | 237 | 7 | 7 | 0 |
| Casual labour / Losarbeid | R/ha | 0 | 64 | 0 | 0 | 47 | 47 | 47 | 128 | 500 | 500 | 0 |
| Aero spray (contract) / Lugbespuiting (kontrak) |
R/ha | 139 | 0 | 0 | 0 | 0 | 0 | 0 | 139 | 140 | 140 | 112 |
| Crop insurance / Oesversekering | R/ha | 1 310 | 964 | 525 | 484 | 355 | 103 | 103 | 1 460 | 622 | 622 | 546 |
| Irrigation / Besproeiing | R/ha | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 550 | 1 188 | 1 188 | 0 |
| Mechanisation costs / Meganisasiekoste | ||||||||||||
| Fuel / Brandstof | R/ha | 69 | 234 | 78 | 277 | 321 | 307 | 321 | 105 | 407 | 407 | 362 |
| Repairs and maintenance / Herstelwerk en onderhoud |
R/ha | 91 | 232 | 133 | 250 | 292 | 272 | 292 | 136 | 465 | 465 | 268 |
| Interest on working capital / Rente op bedryfskapitaal |
R/ha | 300 | 224 | 154 | 147 | 156 | 126 | 130 | 299 | 434 | 434 | 178 |
| Harvesting costs / Oeskoste | R/ha | 186 | 193 | 186 | 155 | 519 | 483 | 480 | 207 | 701 | 701 | 263 |
| Total variable costs / Totaal veranderlike koste |
R/ha | 5 523 | 4 114 | 2 829 | 2 708 | 2 757 | 2 226 | 2 294 | 5 503 | 6 629 | 6 627 | 3 200 |
| Gross margin / Bruto marge | R/ha | 1 557 | 2 312 | 2 295 | 3 944 | 1 101 | 346 | 277 | 4 781 | 3 573 | 3 575 | 1 382 |
| Regular labour costs / Gereelde arbeidskoste |
R/ha | 356 | 356 | 200 | 200 | 200 | 200 | 200 | 240 | 410 | 256 | 193 |
| Margin above labour costs / Marge na gereelde arbeidskoste |
R/ha | 1 202 | 1 956 | 2 095 | 3 744 | 901 | 146 | 77 | 4 541 | 3 163 | 3 319 | 1 189 |