INCOME & COST BUDGETS ARCHIVES 2009/2010 SOYBEAN, MAIZE AND SUNFLOWER ICB 2009 CROP SUMMARY MAIZE
- ICB 2009 CROP SUMMARY MAIZE
- ICB 2009 CROP SUMMARY SOYBEANS
- ICB 2009 CROP SUMMARY SUNFLOWER
Income and Cost Budgets / Inkomste en kosteramings
Maize: gross margins per ha 2009/2010 Mielies: bruto marge per ha
| Area / Gebied | Karkloof | Vryheid | Berg- ville |
Brits / Koedoes- kop |
Groblers- dal |
Kinross | Middel- burg |
Koster | Lichten- burg / Coligny |
Zeerust | Free State / Vrystaat |
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cultivation system / Bewerkingstelsel | None / Geen |
Mini- mum |
None / Geen |
Conventional / Konvensioneel | Mini- mum |
Conventional / Konvensioneel | ||||||
| Yield / Opbrengs | T/ha | 8.00 | 6.00 | 12.00 | 12.00 | 10.00 | 5.30 | 5.60 | 3.50 | 2.00 | 2.00 | 3.50 |
| Nett farm price / Netto plaasprys |
R/ton | 1 140 | 1 256 | 1 233 | 1 298 | 1 334 | 1 334 | 1 319 | 1 341 | 1 295 | 1 332 | 1 309 |
| Safex | R/ton | 1 521 | 1 521 | 1 521 | 1 521 | 1 521 | 1 521 | 1 521 | 1 521 | 1 521 | 1 521 | 1 521 |
| Transport differential / Vervoerdifferensiaal |
R/ton | 270 | 197 | 223 | 135 | 99 | 110 | 124 | 117 | 161 | 126 | 131 |
| Other marketing costs / Ander |
R/ton | 111 | 68 | 65 | 88 | 88 | 77 | 78 | 63 | 65 | 63 | 81 |
| Gross income / Bruto inkomste |
R/ha | 9 123 | 7 534 | 14 796 | 15 570 | 13 335 | 7 070 | 7 384 | 4 693 | 2 590 | 2 664 | 4 582 |
| Variable costs / Veranderlike koste | ||||||||||||
| Pre harvest cost / Vooroeskoste | ||||||||||||
| Seed / Saad | R/ha | 1 773 | 1 602 | 2 012 | 1 721 | 1 721 | 1 140 | 855 | 449 | 400 | 360 | 694 |
| Own / Eie | R/ha | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchased / Gekoop | R/ha | 1 773 | 1 602 | 2 012 | 1 721 | 1 721 | 1 140 | 855 | 449 | 400 | 360 | 694 |
| Fertilizer / Bemesting | R/ha | 2 599 | 1 820 | 2 948 | 4 366 | 3 375 | 1 658 | 2 131 | 1 118 | 676 | 629 | 984 |
| Lime / Kalk | R/ha | 209 | 209 | 183 | 0 | 0 | 71 | 55 | 39 | 26 | 26 | 250 |
| Herbicides / Onkruiddoders | R/ha | 720 | 712 | 860 | 436 | 436 | 462 | 368 | 330 | 272 | 213 | 259 |
| Pesticides and fungicides / Plaag- en swambeheermiddels |
R/ha | 744 | 98 | 373 | 11 | 11 | 76 | 54 | 18 | 18 | 18 | 0 |
| Casual labour / Losarbeid | R/ha | 77 | 64 | 150 | 500 | 500 | 64 | 71 | 64 | 46 | 46 | 100 |
| Aero spray (contract) / Lugbespuiting (kontrak) |
R/ha | 556 | 70 | 139 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Crop insurance / Oesversekering | R/ha | 557 | 226 | 854 | 561 | 693 | 438 | 173 | 253 | 125 | 140 | 165 |
| Irrigation / Besproeiing | R/ha | 0 | 0 | 875 | 2 000 | 1 650 | 0 | 0 | 0 | 0 | 0 | 0 |
| Mechanisation costs / Meganisasiekoste | ||||||||||||
| Fuel / Brandstof | R/ha | 89 | 250 | 105 | 474 | 474 | 194 | 262 | 347 | 347 | 173 | 294 |
| Repairs and maintenance / Herstelwerk en onderhoud |
R/ha | 104 | 247 | 136 | 470 | 470 | 255 | 283 | 304 | 304 | 169 | 242 |
| Interest on working capital / Rente op bedryfskapitaal |
R/ha | 438 | 316 | 508 | 785 | 702 | 261 | 253 | 200 | 142 | 112 | 201 |
| Harvesting costs / Oeskoste | R/ha | 186 | 193 | 197 | 681 | 701 | 186 | 155 | 408 | 150 | 89 | 434 |
| Total variable costs / Totaal veranderlike koste |
R/ha | 8 050 | 5 808 | 9 340 | 12 005 | 10 735 | 4 807 | 4 659 | 3 530 | 2 504 | 1 973 | 3 623 |
| Gross margin / Bruto marge | R/ha | 1 073 | 1 726 | 5 455 | 3 565 | 2 600 | 2 263 | 2 725 | 1 163 | 85 | 690 | 959 |
| Regular labour costs / Gereelde arbeidskoste |
R/ha | 356 | 356 | 384 | 410 | 410 | 200 | 200 | 200 | 200 | 187 | 193 |
| Margin above labour costs / Marge na gereelde arbeidskoste |
R/ha | 717 | 1 370 | 5 071 | 3 155 | 2 191 | 2 063 | 2 525 | 963 | -115 | 503 | 766 |