WINTER CROPS  |  2020 Income and Cost Budgets

Eastern Free State – irrigation

Income and cost budgets for wheat for Eastern Free State
Area Eastern Free State
Crop Wheat
Production system Irrigation

1. Income

Yield: deterministic Ton/ha 6.50
SAFEX simulated price / producer price: 2020 R/ton 4 741
Total deductions R/ton 388
– Transport differential R/ton 291
– Grade differential R/ton 3
– Marketing, handling and statutory levies R/ton 95
Price premiums / Canola back-payment (10% of contracted price) R/ton
Net farm gate price R/ton 4 353
Gross income R/ha R28 292

2. Variable expenditures

Contracting R/ha 1 263
Crop insurance R/ha 2 263
Fertilizer R/ha 3 924
Lime R/ha 605
Seed R/ha 1 728
Fuel R/ha 729
Herbicide R/ha 376
Insecticide R/ha 867
Fungicides R/ha
Marketing costs R/ha 108
Repairs and maintenance R/ha 1 017
Casual labour R/ha
Irrigation: Water R/ha 450
Irrigation: Electricity R/ha 1 065
Aerial spray R/ha
Other expenditure: Scheduling / Irrigation Equipment R&M R/ha
Total variable expenditure R/ha R12 881
Total variable expenditure R/ton R1 982
3.1 Gross margin R/ha R15 412
3.2 Gross margin R/ton R2 371
Break-even yield T/ha 2.96
Break-even price R/ton R1 982
Source: VKB, GSA and BFAP, April 2020.
Gross margin comparison – Baseline: Free State
Gross margin comparison – Baseline: Free State irrigation

Gross margin per hectare: Free State

Wheat sensitivity analysis
Yield (t/ha)
Producers price 5.75 6.00 6.25 6.50 6.75 7.00 7.25
R3 353 6 397 7 235 8 073 8 912 9 750 10 588 11 426
R3 603 7 835 8 735 9 636 10 537 11 437 12 338 13 239
R3 853 9 272 10 235 11 198 12 162 13 125 14 088 15 051
R4 103 10 710 11 735 12 761 13 787 14 812 15 838 16 864
R4 353 12 147 13 235 14 323 15 412 16 500 17 588 18 676
R4 603 13 585 14 735 15 886 17 037 18 187 19 338 20 489
R4 853 15 022 16 235 17 448 18 662 19 875 21 088 22 301
R5 103 16 460 17 735 19 011 20 287 21 562 22 838 24 114
R5 353 17 897 19 235 20 573 21 912 23 250 24 588 25 926

Notes

  • Please refer to Methodology, Approach and Definitions for in-depth interpretation of enterprise budgets.
  • The cost items reflect the input allocation based on the target yield for the respective crops.
  • Although some expenditure items are zero, it is reflected in the budgets to allow for producers to allocate them individually.
  • The cost of fuel includes pre-harvest and harvesting costs with the assumption that own machinery is used.
  • Marketing cost assumes that approximately 15% of the wheat, barley and canola crop requires drying.
  • The cost of fertiliser reflects a combination of nitrogen, phosphorous, potassium and other macro and micro nutrients.
  • The costs for wheat, barley and oats seeds reflect a combination of own and purchased seed.
  • It is important to note that overhead costs are not included and should be accounted for. Overhead costs such as interest on production loans, labour, management and administration will vary to a large extent from producer to producer. Producers will therefore have to deduct the farm business' overhead cost from the gross margins as stipulated in the tables and figures to calculate the net income per crop.
Subscribe: receive ICBs via e-mail