INCOME & COST BUDGETS ARCHIVES 2015/2016 SOYBEAN MAIZE SUNFLOWER ICB 2015 2016 SOYBEAN IRRIGATION SUMMARY
- ICB 2015 2016 MAIZE IRRIGATION SUMMARY
- ICB 2015 2016 WHEAT IRRIGATION SUMMARY
- ICB 2015 2016 SOYBEAN IRRIGATION SUMMARY
- ICB 2015 2016 SUNFLOWER DRYLAND SUMMARY
- ICB 2015 2016 SOYBEAN DRYLAND SUMMARY
Crop summary 2015/2016 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 | 5 241 | 5 144 | 5 227 | 5 231 |
| Safex | R/ton | 5 380 | 5 380 | 5 380 | 5 380 |
| Transport differential / Vervoerdifferensiaal | R/ton | 0 | 0 | 0 | 0 |
| Other marketing costs / Ander | R/ton | 139 | 236 | 153 | 149 |
| Gross income / Bruto inkomste | R/ha | 20 964 | 20 577 | 20 908 | 20 924 |
| Variable costs / Veranderlike koste | |||||
| Pre harvest cost / Vooroeskoste | |||||
| Seed / Saad | R/ha | 929 | 1 072 | 1 164 | 0 |
| Own / Eie | R/ha | 314 | 492 | 573 | 0 |
| Purchased / Gekoop | R/ha | 615 | 580 | 591 | 0 |
| Fertilizer / Bemesting | R/ha | 1 535 | 2 010 | 1 455 | 1 595 |
| Lime / Kalk | R/ha | 0 | 574 | 36 | 600 |
| Herbicides / Onkruiddoders | R/ha | 450 | 477 | 335 | 272 |
| Pesticides and fungicides / Plaag- en swambeheermiddels | R/ha | 320 | 255 | 10 | 8 |
| Casual labour / Los arbeid | R/ha | 0 | 240 | 0 | 0 |
| Aero spray (contract) / Lugbespuiting (kontrak) | R/ha | 0 | 147 | 175 | 175 |
| Crop insurance / Oesversekering | R/ha | 1 258 | 2 098 | 1 052 | 963 |
| Irrigation / Besproeiing | R/ha | 3 722 | 1 740 | 3 735 | 3 735 |
| Mechanisation costs / Meganisasiekoste | |||||
| Fuel / Brandstof | R/ha | 164 | 151 | 601 | 607 |
| Repairs and maintenance / Herstelwerk en onderhoud | R/ha | 195 | 194 | 539 | 576 |
| Interest on working capital / Rente op bedryfskapitaal | R/ha | 503 | 464 | 495 | 467 |
| Harvesting costs / Oeskoste | R/ha | 1 486 | 319 | 808 | 810 |
| Total variable costs / Totaal veranderlike koste | R/ha | 10 563 | 9 742 | 10 405 | 9 808 |
| Gross margin / Bruto marge | R/ha | 10 401 | 10 835 | 10 503 | 11 116 |
| Regular labour costs / Gereelde arbeidskoste | R/ha | 864 | 480 | 873 | 655 |
| Margin above labour costs / Marge na gereelde arbeidskoste | R/ha | 9 537 | 10 355 | 9 630 | 10 462 |