INCOME & COST BUDGETS ARCHIVES 2012/2013 SOYBEAN MAIZE SUNFLOWER ICB 2012 2013 MAIZE DRYLAND SUMMARY
Crop summary / Gewas opsomming
Gross margins of dryland maize 2012/2013 Bruto marges vir droëland mielies
| Area / Gebied | KwaZulu- Natal |
Mpumalanga | NWK | Free State | |||||
|---|---|---|---|---|---|---|---|---|---|
| Piet Retief | Middel- burg |
Koster | Lichten- burg |
Frank- fort |
Reitz | ||||
| Cultivation system / Bewerkingstelsel | Conv. Konv. |
None Geen |
Conventional Konvensioneel |
Conventional Konvensioneel |
Conventional Konvensioneel |
||||
| Yield / Opbrengs | T/ha | 4.50 | 6.50 | 6.50 | 5.60 | 3.50 | 3.50 | 3.50 | 4.00 |
| Nett farm price / Netto plaasprys | R/ton | 1 889 | 1 828 | 1 828 | 1 959 | 2 036 | 1 971 | 2 005 | 1 985 |
| Safex | R/ton | 2 267 | 2 267 | 2 267 | 2 267 | 2 267 | 2 267 | 2 267 | 2 267 |
| Transport differential / Vervoerdifferensiaal | R/ton | 310 | 258 | 258 | 176 | 116 | 181 | 169 | 195 |
| Other marketing costs / Ander | R/ton | 68 | 181 | 181 | 133 | 115 | 115 | 93 | 87 |
| Gross income / Bruto inkomste | R/ha | 8 501 | 11 882 | 11 882 | 10 968 | 7 126 | 6 898 | 7 016 | 7 941 |
| Variable costs / Veranderlike koste | |||||||||
| Pre harvest cost / Vooroeskoste | |||||||||
| Seed / Saad | R/ha | 1 582 | 1 495 | 1 440 | 1 620 | 535 | 478 | 718 | 718 |
| Own / Eie | R/ha | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchased / Gekoop | R/ha | 1 582 | 1 495 | 1 440 | 1 620 | 535 | 478 | 718 | 718 |
| Fertilizer / Bemesting | R/ha | 2 285 | 2 964 | 2 964 | 2 653 | 1 385 | 1 330 | 1 635 | 1 686 |
| Lime / Kalk | R/ha | 224 | 399 | 399 | 67 | 42 | 27 | 288 | 288 |
| Herbicides / Onkruiddoders | R/ha | 460 | 751 | 308 | 381 | 279 | 279 | 481 | 481 |
| Pesticides and fungicides / Plaag- en swambeheermiddels | R/ha | 424 | 418 | 418 | 30 | 15 | 15 | 471 | 471 |
| Casual labour / Los arbeid | R/ha | 0 | 0 | 0 | 128 | 77 | 62 | 140 | 140 |
| Aero spray (contract) / Lugbespuiting (kontrak) | R/ha | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Crop insurance / Oesversekering | R/ha | 240 | 154 | 154 | 257 | 249 | 276 | 246 | 262 |
| Mechanisation costs / Meganisasiekoste | |||||||||
| Fuel / Brandstof | R/ha | 370 | 205 | 417 | 402 | 646 | 646 | 488 | 514 |
| Repairs and maintenance / Herstelwerk en onderhoud | R/ha | 344 | 238 | 272 | 353 | 357 | 357 | 369 | 381 |
| Interest on working capital / Rente op bedryfskapitaal | R/ha | 315 | 341 | 331 | 307 | 204 | 199 | 277 | 281 |
| Harvesting costs / Oeskoste | R/ha | 273 | 247 | 247 | 248 | 501 | 516 | 696 | 685 |
| Total variable costs / Totaal veranderlike koste | R/ha | 6 618 | 7 212 | 6 950 | 6 445 | 4 291 | 4 187 | 5 808 | 5 907 |
| Gross margin / Bruto marge | R/ha | 1 883 | 4 670 | 4 932 | 4 523 | 2 835 | 2 711 | 1 209 | 2 033 |
| Regular labour costs / Gereelde arbeidskoste | R/ha | 782 | 267 | 279 | 200 | 238 | 238 | 319 | 481 |
| Margin above labour costs / Marge na gereelde arbeidskoste | R/ha | 1 101 | 4 403 | 4 653 | 4 323 | 2 597 | 2 473 | 890 | 1 552 |