Income & Cost Budgets / Archives / 2012/2013 / Soybean Maize Sunflower / Icb 2012 2013 Sunflower Dryland Summary

Crop summary / Gewas opsomming

Gross margins of dryland sunflower 2012/2013 bruto marges vir droëland sonneblom

Per ha according to area / Per ha volgens streek
Area / gebied NWK Free State
Vrystaat
Koster Lichtenburg Reitz
Cultivation system / Bewerkingstelsel Conventional / Konvensioneel
Yield / Opbrengs T/ha 2.00 1.50 2.25
Nett farm price / Netto plaasprys R/ton 5 119 5 067 5 088
  Safex R/ton 5 465 5 465 5 465
  Transport differential / Vervoerdifferensiaal R/ton 124 176 194
  Other marketing costs / Ander (i) R/ton 222 222 183
Gross income / Bruto inkomste R/ha 10 238 7 601 11 448
Variable costs / Veranderlike koste
Pre harvest cost / Vooroeskoste
Seed / Saad (ii) R/ha 265 238 320
  Own / Eie R/ha 0 0 0
  Purchased / Gekoop R/ha 265 238 320
Fertilizer / Bemesting (iii) R/ha 1 092 948 1 654
Lime / Kalk R/ha 42 27 0
Herbicides / Onkruiddoders R/ha 129 129 505
Pesticides and fungicides / Plaag- en swambeheermiddels R/ha 0 0 16
Casual labour / Los arbeid R/ha 0 66 0
Aero spray (contract) / Lugbespuiting (kontrak) R/ha 0 0 0
Crop insurance / Oesversekering R/ha 410 182 847
Mechanisation costs / Meganisasiekoste
  Fuel / Brandstof R/ha 564 564 451
  Repairs and maintenance / Herstelwerk en onderhoud R/ha 272 268 322
Interest on working capital / Rente op bedryfskapitaal (iv) R/ha 159 142 222
Harvesting costs / Oeskoste (v) R/ha 404 425 332
Total variable costs / Totaal veranderlike koste R/ha 3 337 2 991 4 670
Gross margin / Bruto marge R/ha 6 901 4 610 6 778
Regular labour costs / Gereelde arbeidskoste R/ha 238 238 478
Margin above labour costs / Marge na gereelde arbeidskoste R/ha 6 663 4 372 6 300
Subscribe: receive ICBs via e-mail