INCOME & COST BUDGETS ARCHIVES 2014/2015 SOYBEAN MAIZE SUNFLOWER ICB 2014 2015 SOYBEAN IRRIGATION SUMMARY
Crop summary 2014/2015 Gewas opsomming
| Area / Gebied | GWK | Bergville | Brits Koedoeskop |
Groblersdal | |
|---|---|---|---|---|---|
| Cultivation system / Bewerkingstelsel | Minimum | None Geen |
Conv. Konv. |
Conv. Konv. |
|
| Yield / Opbrengs | T/ha | 4.00 | 4.00 | 4.00 | 4.00 |
| Nett farm price / Netto plaasprys | R/ton | 4 542 | 4 555 | 4 530 | 4 521 |
| Safex | R/ton | 4 675 | 4 675 | 4 675 | 4 675 |
| Transport differential / Vervoerdifferensiaal | R/ton | 0 | 0 | 0 | 0 |
| Other marketing costs / Ander | R/ton | 134 | 120 | 145 | 154 |
| Gross income / Bruto inkomste | R/ha | 18 166 | 18 220 | 18 120 | 18 084 |
| Variable costs / Veranderlike koste | |||||
| Pre harvest cost / Vooroeskoste | |||||
| Seed / Saad | R/ha | 887 | 985 | 1 068 | 948 |
| Own / Eie | R/ha | 272 | 445 | 533 | 414 |
| Purchased / Gekoop | R/ha | 615 | 540 | 535 | 533 |
| Fertilizer / Bemesting | R/ha | 873 | 1 548 | 1 008 | 1 293 |
| Lime / Kalk | R/ha | 0 | 574 | 36 | 600 |
| Herbicides / Onkruiddoders | R/ha | 506 | 477 | 335 | 272 |
| Pesticides and fungicides / Plaag- en swambeheermiddels | R/ha | 1 181 | 255 | 10 | 8 |
| Casual labour / Los arbeid | R/ha | 0 | 230 | 0 | 0 |
| Aero spray (contract) / Lugbespuiting (kontrak) | R/ha | 0 | 147 | 175 | 175 |
| Crop insurance / Oesversekering | R/ha | 1 090 | 1 823 | 911 | 832 |
| Irrigation / Besproeiing | R/ha | 3 470 | 1 661 | 3 461 | 3 461 |
| Mechanisation costs / Meganisasiekoste | |||||
| Fuel / Brandstof | R/ha | 355 | 171 | 675 | 682 |
| Repairs and maintenance / Herstelwerk en onderhoud | R/ha | 183 | 201 | 492 | 541 |
| Interest on working capital / Rente op bedryfskapitaal | R/ha | 490 | 420 | 450 | 482 |
| Harvesting costs / Oeskoste | R/ha | 1 245 | 323 | 828 | 829 |
| Total variable costs / Totaal veranderlike koste | R/ha | 10 280 | 8 815 | 9 449 | 10 122 |
| Gross margin / Bruto marge | R/ha | 7 886 | 9 405 | 8 671 | 7 962 |
| Regular labour costs / Gereelde arbeidskoste | R/ha | 792 | 460 | 800 | 600 |
| Margin above labour costs / Marge na gereelde arbeidskoste | R/ha | 7 094 | 8 945 | 7 871 | 7 362 |