INCOME & COST BUDGETS ARCHIVES 2012/2013 SOYBEAN MAIZE SUNFLOWER ICB 2012 2013 WHEAT IRRIGATION SUMMARY
Crop summary / Gewas opsomming
Gross margins of wheat under irrigation 2011/2012 Bruto marges vir koring onder besproeiing
| Area / Gebied | Brits Koedoeskop |
Groblersdal | GWK | |
|---|---|---|---|---|
| Cultivation system / Bewerkingstelsel | Conventional / Konvensioneel | |||
| Irrigation/Dryland / Besproeiing/droëland | Irrigation / Besproeiing | |||
| Yield / Opbrengs | T/ha | 5.50 | 5.50 | 6.50 |
| Nett farm price / Netto plaasprys | R/ton | 2 586.60 | 2 644.60 | 2 290.15 |
| Safex | R/ton | 2 931.00 | 2 931.00 | 2 875.00 |
| Transport differential / Vervoerdifferensiaal | R/ton | 170.00 | 122.00 | 242.00 |
| Other marketing costs / Ander | R/ton | 174.40 | 164.40 | 342.85 |
| Gross income / Bruto inkomste | R/ha | 14 226.30 | 14 545.30 | 14 885.98 |
| Variable costs / Veranderlike koste | ||||
| Pre harvest cost / Vooroeskoste | ||||
| Seed / Saad | R/ha | 228.00 | 228.00 | 960.00 |
| Own / Eie | R/ha | 114.00 | 114.00 | 0.00 |
| Purchased / Gekoop | R/ha | 232.79 | 238.01 | 960.00 |
| Fertilizer / Bemesting | R/ha | 2 931.91 | 2 649.50 | 4 733.28 |
| Lime / Kalk | R/ha | 31.16 | 31.16 | 0.00 |
| Herbicides / Onkruiddoders | R/ha | 220.00 | 220.00 | 163.29 |
| Pesticides and fungicides / Plaag- en swambeheermiddels | R/ha | 59.00 | 59.00 | 784.09 |
| Casual labour / Los arbeid | R/ha | 0.00 | 0.00 | 0.00 |
| Aero spray (contract) / Lugbespuiting (kontrak) | R/ha | 0.00 | 0.00 | 405.00 |
| Crop insurance / Oesversekering | R/ha | 822.15 | 822.15 | 818.73 |
| Irrigation / Besproeiing | R/ha | 2 638.69 | 2 036.64 | 2 520.40 |
| Mechanisation Costs / Meganisasiekoste | ||||
| Fuel / Brandstof | R/ha | 576.50 | 576.60 | 566.59 |
| Repairs and maintenance / Herstelwerk en onderhoud | R/ha | 394.00 | 394.00 | 336.54 |
| Interest on working capital / Rente op bedryfskapitaal | R/ha | 481.84 | 433.43 | 606.50 |
| Harvesting costs / Oeskoste | R/ha | 739.50 | 739.50 | 842.00 |
| Total variable costs / Totaal veranderlike koste | R/ha | 9 242.65 | 8 313.99 | 12 736.42 |
| Gross margin / Bruto marge | R/ha | 4 983.65 | 6 231.31 | 2 149.56 |
| Regular labour costs / Gereelde arbeidskoste | R/ha | 800.80 | 800.80 | 554.40 |
| Margin above labour costs / Marge na gereelde arbeidskoste | R/ha | 4 182.85 | 5 430.51 | 1 595.16 |