INCOME & COST BUDGETS ARCHIVES 2005/2006 SOYBEAN AND WHITE MAIZE ICB 2005 MPUMALANGA DRYLAND
- ICB 2005 MPUMALANGA DRYLAND
- ICB 2005 FREE STATE DRYLAND
- ICB 2005 NORTH WEST NWC DRYLAND
- ICB 2005 KWAZULU NATAL DRYLAND
Income and Cost Budgets / Inkomste en kosteramings
Soybeans and maize 2005/2006 Sojabone en mielies
| Area / Gebied | Kinross | Morgenson | Piet Retief | ||||
|---|---|---|---|---|---|---|---|
| Crop / Gewas | Soybeans Sojabone |
Maize Mielies |
Soybeans Sojabone |
Maize Mielies |
Soybeans Sojabone |
Maize Mielies |
|
| Yield / Opbrengs | T/ha | 1.80 | 4.70 | 1.75 | 2.40 | 2.25 | 5.50 |
| Nett farm price / Netto plaasprys | R/ton | 1 400.00 | 600.00 | 1 300.00 | 600.00 | 1 580.00 | 448.00 |
| Gross income / Bruto inkomste | R/ha | 2 520.00 | 2 820.00 | 2 328.00 | 1 440.00 | 3 555.00 | 2 464.00 |
| Variable costs / Veranderlike koste | |||||||
| Pre Harvest Cost / Vooroeskoste | |||||||
| Seed / Saad (i) | R/ha | 270.00 | 480.00 | 151.00 | 530.00 | 237.00 | 392.00 |
| Fertilizer / Bemesting (ii) | R/ha | 95.00 | 848.00 | 240.00 | 556.00 | 616.00 | 1 068.00 |
| Weed control / Onkruidbeheer | R/ha | 247.00 | 320.00 | 110.00 | 155.00 | 228.00 | 219.00 |
| Pest control / Plaagbeheer | R/ha | 5.00 | 0.00 | 3.00 | 14.00 | 99.00 | 0.00 |
| Crop insurance / Oesversekering | R/ha | 0.00 | 0.00 | 400.00 | 120.00 | 250.00 | 0.00 |
| Energy / Brandstof | R/ha | 105.00 | 103.00 | 193.00 | 210.00 | 101.00 | 106.00 |
| Repairs and maintenance / Herstelwerk en onderhoud | R/ha | 129.00 | 125.00 | 164.00 | 175.00 | 134.00 | 129.00 |
| Interest on working capital / Rente op bedryfskapitaal (iii) | R/ha | 82.00 | 157.00 | 111.00 | 147.00 | 138.00 | 157.00 |
| Harvest and marketing costs / Oes- en bemarkingskoste (iv) | R/ha | 317.00 | 369.00 | 324.00 | 338.00 | 304.00 | 331.00 |
| Total variable costs / Totaal veranderlike koste | R/ha | 1 250.00 | 2 402.00 | 1 696.00 | 2 245.00 | 2 107.00 | 2 402.00 |
| Gross margin / Bruto marge | R/ha | 1 270.00 | 418.00 | 632.00 | -805.00 | 1 448.00 | 62.00 |
| Labour costs / Gereelde arbeidskoste | R/ha | 156.00 | 156.00 | 180.00 | 180.00 | 180.00 | 180.00 |
| Margin above labour costs / Marge na gereelde arbeidskoste | R/ha | 1 114.00 | 262.00 | 452.00 | -985.00 | 1 268.00 | -118.00 |
- Producers purchase 5-10% certified soya seed - the balance is their own.
Produsente koop slegs 5-10% gesertifiseerde sojaboonsaad en die res is teruggehoude saad. - Including trace elements.
Sluit in spoorelemente. - Calculated at 14% over a six month period.
Bereken teen 14% vir 6 maande. - Contractors cost for harvesting is used as a norm.
Kontrakteursoeskoste is aanvaar as norm.