INCOME & COST BUDGETS ARCHIVES 2014/2015 SOYBEAN MAIZE SUNFLOWER ICB 2014 2015 SOYBEAN DRYLAND SUMMARY
Crop summary 2014/2015 Gewas opsomming
| Area / Gebied | KwaZulu- Natal |
Mpumalanga | NWK | Free State Vrystaat |
|||||
|---|---|---|---|---|---|---|---|---|---|
| Bloedrivier | Piet Retief | Trichardt | Koster | Lichtenburg | Frankfort | Reitz | |||
| Cultivation system / bewerkingstelsel | Conv. Konv. |
None Geen |
Conv. Konv. |
None: Precision Geen: presisie |
Conv. Konv. |
Conv. Konv. |
Conv. Konv. |
Conv. Konv. |
|
| Yield / Opbrengs | T/ha | 2.00 | 2.50 | 2.50 | 2.50 | 2.00 | 1.50 | 1.40 | 2.00 |
| Nett farm price / Netto plaasprys | R/ton | 4 560 | 4 483 | 4 483 | 4 588 | 4 485 | 4 485 | 4 574 | 4 580 |
| Safex | R/ton | 4 675 | 4 675 | 4 675 | 4 675 | 4 675 | 4 675 | 4 675 | 4 675 |
| Transport differential / Vervoerdifferensiaal | R/ton | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other marketing costs / Ander | R/ton | 115 | 192 | 192 | 87 | 190 | 190 | 101 | 95 |
| Gross income / Bruto inkomste | R/ha | 9 120 | 11 207 | 11 207 | 11 470 | 8 970 | 6 728 | 6 403 | 9 180 |
| Variable costs / Veranderlike koste | |||||||||
| Pre harvest cost / Vooroeskoste | |||||||||
| Seed / Saad | R/ha | 754 | 684 | 684 | 1 106 | 926 | 968 | 447 | 737 |
| Own / Eie | R/ha | 359 | 302 | 302 | 194 | 207 | 184 | 183 | 137 |
| Purchased / Gekoop | R/ha | 395 | 382 | 382 | 912 | 718 | 783 | 264 | 600 |
| Fertilizer / Bemesting | R/ha | 66 | 1 379 | 1 379 | 110 | 1 085 | 1 004 | 0 | 915 |
| Lime / Kalk | R/ha | 224 | 440 | 440 | 81 | 45 | 31 | 0 | 0 |
| Herbicides / Onkruiddoders | R/ha | 457 | 384 | 375 | 486 | 341 | 341 | 420 | 1 168 |
| Pesticides and fungicides / Plaag- en swambeheermiddels | R/ha | 163 | 165 | 165 | 18 | 136 | 136 | 694 | 451 |
| Casual Labour / Los arbeid | R/ha | 0 | 0 | 0 | 0 | 93 | 95 | 0 | 0 |
| Aero spray (contract) / Lugbespuiting (kontrak) | R/ha | 0 | 0 | 0 | 0 | 0 | 0 | 153 | 153 |
| Crop insurance / Oesversekering | R/ha | 1 003 | 504 | 504 | 835 | 807 | 471 | 753 | 1 075 |
| Mechanisation costs / Meganisasiekoste | |||||||||
| Fuel / Brandstof | R/ha | 408 | 236 | 600 | 140 | 562 | 567 | 499 | 600 |
| Repairs and maintenance / Herstelwerk en onderhoud | R/ha | 378 | 262 | 397 | 218 | 412 | 413 | 277 | 337 |
| Interest on working capital / Rente op bedryfskapitaal | R/ha | 187 | 217 | 241 | 163 | 235 | 215 | 179 | 289 |
| Harvesting costs / Oeskoste | R/ha | 290 | 278 | 278 | 273 | 818 | 748 | 347 | 336 |
| Total variable costs / Totaal veranderlike koste | R/ha | 3 931 | 4 550 | 5 064 | 3 431 | 5 461 | 4 989 | 3 769 | 6 061 |
| Gross Margin / Bruto Marge | R/ha | 5 189 | 6 656 | 6 143 | 8 040 | 3 509 | 1 739 | 2 634 | 3 098 |
| Regular Labour Costs / Gereelde Arbeidskoste | R/ha | 173 | 267 | 267 | 360 | 295 | 291 | 310 | 468 |
| Margin above labour costs Marge na gereelde arbeidskoste |
R/ha | 5 017 | 6 389 | 5 876 | 7 680 | 3 214 | 1 448 | 2 324 | 2 631 |