INCOME & COST BUDGETS ARCHIVES 2014/2015 SOYBEAN MAIZE SUNFLOWER ICB 2014 2015 WHEAT IRRIGATION SUMMARY
Crop summary 2014/2015 Gewas opsomming
| Area / Gebied | Bergville | Brits Koedoeskop |
Groblersdal | GWK | |
|---|---|---|---|---|---|
| Cultivation system / Bewerkingstelsel | None Geen |
Conv. Konv. |
Conv. Konv. |
Conv. Konv. |
|
| Yield / Opbrengs | T/ha | 6.00 | 5.50 | 5.50 | 7.50 |
| Nett farm price / Netto plaasprys | R/ton | 3 182 | 3 168 | 3 228 | 2 953 |
| Safex | R/ton | 3 642 | 3 642 | 3 642 | 3 642 |
| Transport differential / Vervoerdifferensiaal | R/ton | 321 | 210 | 152 | 294 |
| Other marketing costs / Ander | R/ton | 139 | 264 | 262 | 395 |
| Gross income / Bruto inkomste | R/ha | 19 090 | 17 425 | 17 755 | 22 146 |
| Variable costs / Veranderlike koste | |||||
| Pre harvest cost / Vooroeskoste | |||||
| Seed / Saad | R/ha | 777 | 415 | 421 | 496 |
| Own / Eie | R/ha | 691 | 130 | 130 | 236 |
| Purchased / Gekoop | R/ha | 87 | 285 | 291 | 260 |
| Fertilizer / Bemesting | R/ha | 4 101 | 4 031 | 4 596 | 3 747 |
| Lime / Kalk | R/ha | 574 | 36 | 0 | 0 |
| Herbicides / Onkruiddoders | R/ha | 395 | 185 | 174 | 296 |
| Pesticides and fungicides / Plaag- en swambeheermiddels | R/ha | 475 | 71 | 67 | 796 |
| Casual labour / Los arbeid | R/ha | 0 | 0 | 0 | 0 |
| Aero spray (contract) / Lugbespuiting (kontrak) | R/ha | 294 | 175 | 175 | 435 |
| Crop insurance / Oesversekering | R/ha | 563 | 1 022 | 1 022 | 1 218 |
| Irrigation / Besproeiing | R/ha | 1 661 | 3 229 | 3 230 | 2 946 |
| Mechanisation Costs / Meganisasiekoste | |||||
| Fuel / Brandstof | R/ha | 139 | 735 | 742 | 673 |
| Repairs and maintenance / Herstelwerk en onderhoud | R/ha | 154 | 467 | 467 | 530 |
| Interest on working capital / Rente op bedryfskapitaal | R/ha | 473 | 560 | 586 | 604 |
| Harvesting costs / Oeskoste | R/ha | 321 | 828 | 829 | 934 |
| Total variable costs / Totaal veranderlike koste | R/ha | 9 926 | 11 753 | 12 309 | 12 674 |
| Gross margin / Bruto marge | R/ha | 9 163 | 5 671 | 5 446 | 9 472 |
| Regular labour costs / Gereelde arbeidskoste | R/ha | 460 | 800 | 800 | 792 |
| Margin above labour costs / Marge na gereelde arbeidskoste | R/ha | 8 703 | 4 871 | 4 646 | 8 680 |