Income & Cost Budgets / 2014/2015 / Soybean Maize Sunflower / Icb 2014 2015 Maize Dryland Summary

Crop summary 2014/2015 Gewas opsomming

Maize gross margins: dryland / Mielies bruto marges: droëland
Area / Gebied KwaZulu-
Natal
Mpumalanga NWK Free
State
Bloedrivier Piet Retief Kinross Koster Lichten-
burg
Reitz
Cultivation system / Bewerkingstelsel Conv.
Konv.
None
Geen
Conv.
Konv.
None
Precision
Geen
Presissie
Conv.
Konv.
Conv.
Konv.
Conv.
Konv.
Yield / Opbrengs T/ha 4.50 6.50 6.50 8.90 3.50 3.50 5.50
Nett farm price / Netto plaasprys R/ton 1 523 1 526 1 526 1 697 1 711 1 666 1 651
  Safex R/ton 1 968 1 968 1 968 1 968 1 968 1 968 1 968
  Transport differential / Vervoerdifferensiaal R/ton 335 307 307 191 141 186 240
  Other marketing costs / Ander R/ton 110 135 135 80 116 116 77
Gross income / Bruto inkomste R/ha 6 855 9 919 9 919 15 105 5 990 5 832 9 080
Variable costs / Veranderlike koste
Pre harvest cost / Vooroeskoste
Seed / Saad R/ha 2 542 1 695 1 695 2 242 694 694 1 091
  Own / Eie R/ha 0 0 0 0 0 0 0
  Purchased / Gekoop R/ha 2 542 1 695 1 695 2 242 694 694 1 091
Fertilizer / Bemesting R/ha 2 435 3 053 3 053 2 615 1 432 1 374 2 840
Lime / Kalk R/ha 224 440 440 81 42 31 560
Herbicides / Onkruiddoders R/ha 507 834 662 489 404 404 641
Pesticides and fungicides / Plaag- en swambeheermiddels R/ha 468 460 460 151 23 23 718
Casual labour / Los arbeid R/ha 0 0 0 0 122 112 210
Aero spray (contract) / Lugbespuiting (kontrak) R/ha 0 0 0 0 0 0 0
Crop insurance / Oesversekering R/ha 274 129 129 559 228 233 318
Mechanisation costs / Meganisasiekoste
  Fuel / Brandstof R/ha 427 236 481 142 652 658 594
  Repairs and maintenance / Herstelwerk en onderhoud R/ha 378 262 299 198 521 280 400
Interest on working capital / Rente op bedryfskapitaal R/ha 378 369 375 338 214 196 395
Harvesting costs / Oeskoste R/ha 308 272 278 287 630 554 529
Total variable costs / Totaal veranderlike koste R/ha 7 941 7 750 7 872 7 101 4 961 4 559 8 294
Gross margin / Bruto marge R/ha -1 086 2 170 2 048 8 004 1 028 1 273 786
Regular labour costs / Gereelde arbeidskoste R/ha 173 267 279 288 276 276 622
Margin above labour costs / Marge na gereelde arbeidskoste R/ha -1 258 1 903 1 769 7 716 752 997 163
Subscribe: receive ICBs via e-mail