INCOME & COST BUDGETS ARCHIVES 2013/2014 SOYBEAN MAIZE SUNFLOWER ICB 2013 2014 MAIZE DRYLAND SUMMARY
Crop summary / Gewas opsomming
Gross margins of dryland maize 2013/2014 Bruto marges vir droëland mielies
| Area / Gebied | KwaZulu- Natal |
Mpumalanga | NWK | Free State | |||||
|---|---|---|---|---|---|---|---|---|---|
| Bloedrivier | Piet Retief | Kinross | Koster | Lichten- burg |
Frank- fort |
Reitz | |||
| Cultivation system / Bewerkingstelsel | Conv. Konv. |
None Geen |
Conv. Konv. |
None Precision Geen Presissie |
Conventional Konvensioneel |
Conventional Konvensioneel |
|||
| Yield / Opbrengs | T/ha | 4.50 | 6.50 | 6.50 | 8.90 | 3.50 | 3.50 | 3.50 | 4.00 |
| Nett farm price / Netto plaasprys | R/ton | 1 679 | 1 691 | 1 691 | 1 857 | 1 905 | 1 809 | 1 822 | 1 789 |
| Safex | R/ton | 2 102 | 2 102 | 2 102 | 2 102 | 2 102 | 2 102 | 2 102 | 2 102 |
| Transport differential / Vervoerdifferensiaal | R/ton | 317 | 282 | 282 | 170 | 85 | 181 | 183 | 222 |
| Other marketing costs / Ander | R/ton | 106 | 129 | 129 | 75 | 112 | 112 | 97 | 91 |
| Gross income / Bruto inkomste | R/ha | 7 556 | 10 992 | 10 992 | 16 524 | 6 667 | 6 331 | 6 377 | 7 158 |
| Variable costs / Veranderlike koste | |||||||||
| Pre harvest cost / Vooroeskoste | |||||||||
| Seed / Saad | R/ha | 1 395 | 1 495 | 1 495 | 2 242 | 666 | 666 | 878 | 878 |
| Own / Eie | R/ha | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchased / Gekoop | R/ha | 1 395 | 1 495 | 1 495 | 2 242 | 666 | 666 | 878 | 878 |
| Fertilizer / Bemesting | R/ha | 2 285 | 2 964 | 2 964 | 2 615 | 1 381 | 1 322 | 1 370 | 1 417 |
| Lime / Kalk | R/ha | 224 | 419 | 419 | 81 | 42 | 31 | 316 | 316 |
| Herbicides / Onkruiddoders | R/ha | 483 | 796 | 662 | 489 | 340 | 340 | 505 | 505 |
| Pesticides and fungicides / Plaag- en swambeheermiddels | R/ha | 445 | 439 | 439 | 151 | 28 | 28 | 495 | 495 |
| Casual labour / Los arbeid | R/ha | 0 | 0 | 0 | 0 | 112 | 112 | 181 | 181 |
| Aero spray (contract) / Lugbespuiting (kontrak) | R/ha | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Crop insurance / Oesversekering | R/ha | 302 | 143 | 143 | 611 | 253 | 253 | 228 | 236 |
| Mechanisation costs / Meganisasiekoste | |||||||||
| Fuel / Brandstof | R/ha | 451 | 250 | 509 | 149 | 634 | 555 | 593 | 626 |
| Repairs and maintenance / Herstelwerk en onderhoud | R/ha | 361 | 250 | 286 | 180 | 412 | 375 | 387 | 400 |
| Interest on working capital / Rente op bedryfskapitaal | R/ha | 313 | 352 | 360 | 340 | 202 | 191 | 268 | 273 |
| Harvesting costs / Oeskoste | R/ha | 309 | 280 | 280 | 282 | 623 | 566 | 405 | 405 |
| Total variable costs / Totaal veranderlike koste | R/ha | 6 569 | 7 388 | 7 556 | 7 140 | 4 694 | 4 439 | 5 626 | 5 732 |
| Gross margin / Bruto marge | R/ha | 987 | 3 603 | 3 435 | 9 384 | 1 974 | 1 892 | 751 | 1 426 |
| Regular labour costs / Gereelde arbeidskoste | R/ha | 173 | 267 | 279 | 288 | 276 | 276 | 413 | 622 |
| Margin above labour costs / Marge na gereelde arbeidskoste | R/ha | 815 | 3 336 | 3 156 | 9 095 | 1 698 | 1 616 | 338 | 804 |