INCOME & COST BUDGETS ARCHIVES 2013/2014 CANOLA BARLEY OATS WHEAT ICB 2013 2014 OATS SUMMARY
- ICB 2013 2014 WHEAT SUMMARY
- ICB 2013 2014 CANOLA SUMMARY
- ICB 2013 2014 BARLEY SUMMARY
- ICB 2013 2014 OATS SUMMARY
Crop summary / Gewas opsomming
Gross margins for oats 2013/2014 Hawer bruto marges
| Area / Gebied | Caledon Riviersonderend |
Bredasdorp Napier |
Swellendam Heidelberg Riversdal |
|
|---|---|---|---|---|
| Cultivation system / Bewerkingstelsel | Minimum | Minimum | Minimum | |
| Yield / Opbrengs | T/ha | 2.20 | 2.20 | 2.00 |
| Nett farm gate price / Netto prys plaashek | R/ton | 2 262 | 2 262 | 2 251 |
| Safex contract / kontrak (i) | R/ton | 2 300 | 2 300 | 2 300 |
| Transport differential / Vervoerdifferensiaal | R/ton | 0 | 0 | 0 |
| Grade discounts / graaddiskonto | R/ton | 0 | 0 | 0 |
| Other marketing costs / Ander (ii) | R/ton | 38 | 38 | 49 |
| Gross income at farm gate / Bruto inkomste by plaaskhek | R/ha | 4 976 | 4 976 | 4 501 |
| Variable costs / Veranderlike koste | ||||
| Pre harvest cost / Vooroeskoste | ||||
| Seed / Saad (iii) | R/ha | 313 | 334 | 234 |
| Own / Eie | R/ha | 106 | 238 | 180 |
| Purchased / Gekoop | R/ha | 207 | 96 | 54 |
| Fertilizer / Bemesting (iv) | R/ha | 1 956 | 1 337 | 576 |
| Lime / Kalk | R/ha | 73 | 107 | 200 |
| Herbicides / Onkruiddoders | R/ha | 367 | 484 | 126 |
| Pesticides and fungicides / Plaag- en swambeheermiddels | R/ha | 470 | 314 | 207 |
| Crop insurance / Oesversekering | R/ha | 22 | 23 | 206 |
| Tractors and implements / Trekkers en implemente (v) | ||||
| Fuel / Brandstof | R/ha | 290 | 290 | 302 |
| Repairs and maintenance / Herstelwerk en onderhoud | R/ha | 449 | 449 | 482 |
| Contract / Kontrakwerk | R/ha | 21 | 21 | 0 |
| Casual labour / Los arbeid | R/ha | 5 | 5 | 0 |
| Interest on working capital / Rente op bedryfskapitaal (vi) | R/ha | 215 | 185 | 127 |
| Harvesting costs / Oeskoste (vii) | R/ha | 329 | 329 | 204 |
| Total variable costs / Totaal veranderlike koste | R/ha | 4 510 | 3 877 | 2 664 |
| Gross margin / Bruto marge | R/ha | 466 | 1 099 | 1 838 |
| Regular labour costs / Gereelde arbeidskoste | R/ha | 587 | 416 | 182 |
| Margin above labour costs / Marge na gereelde arbeidskoste | R/ha | -122 | 683 | 1 655 |
- SAFEX price only applicable to wheat.
SAFEX-prys slegs van toepassing op koring. - Includes statutory levy on wheat, silo costs and transport to silo.
Sluit statutêre heffing, silokoste en vervoer na silo in. - Includes seed treatment.
Sluit saadbehandeling in. - Includes trace elements if used.
Sluit spoorelemente in indien toegedien. - Calculated according to guide to machinery costs.
Bereken volgens meganisasie kostegids. - Interest rate calculated over 6 months: 0.00%.
Rentekoers bereken vir 6 maande: 0.00%. - Includes self combine harvesting and "plat sny" if applicable (only fuel and repairs).
Eie stroper en platsnyer indien van toepassing (slegs brandstof en reparasies).