Canola, barley and wheat 2009/2010 Canola, gars en koring

Overberg-Rûens (Overberg Agri area/gebied)

Area / Gebied		Caledon / Riviersonderend			Bredasdorp / Napier
Crop / Gewas		Canola	Barley Gars	Wheat Koring	Canola	Barley Gars	Wheat Koring
Cultivation system / Bewerkingstelsel		Minimum
Yield / Opbrengs	T/ha	1.20	2.50	2.65	1.20	2.20	2.20
Nett farm price / Netto plaasprys	R/ton	3 460.00	2 210.00	2 090.23	3 460.00	2 210.00	2 090.23
SAFEX (contract / kontrak) (i)	R/ton	3 555.00	2 650.00	2 750.00	3 460.00	2 210.00	2 090.23
Transport differential / Vervoerdifferensiaal	R/ton	0.00	0.00	325.00	0.00	0.00	325.00
Grade discounts / Graaddiskonto	R/ton	0.00	0.00	192.78	0.00	0.00	192.78
Other marketing costs / Ander (ii)	R/ton	95.00	440.00	142.00	95.00	440.00	142.00
Gross farm gate income / Bruto inkomste by plaashek	R/ha	4 152.00	5 525.00	5 539.10	4 152.00	4 862.00	4 598.50
Variable costs / Veranderlike koste
Pre harvest cost / Vooroeskoste
Seed / Saad (iii)	R/ha	158.14	371.68	413.72	166.81	474.30	471.86
Own / Eie	R/ha	3.34	81.33	91.81	2.34	45.08	42.64
Purchased / Gekoop	R/ha	154.80	290.35	321.91	164.48	429.22	429.22
Fertilizer / Bemesting (iv)	R/ha	1 434.27	1 209.51	1 545.07	1 685.52	1 111.74	1 194.79
Lime / Kalk	R/ha	56.33	56.33	56.33	0.00	0.00	0.00
Herbicides / Onkruiddoders	R/ha	269.46	339.85	335.26	234.44	366.00	366.00
Pesticides and fungicides / Plaag- en swambeheermiddels	R/ha	221.81	464.08	312.73	70.30	518.45	242.10
Crop insurance / Oesversekering	R/ha	27.54	27.30	30.02	25.71	29.55	27.49
Tractor and implements / Trekker en implemente
Fuel / Brandstof	R/ha	233.95	233.95	233.95	233.95	233.95	233.95
Repairs and maintenance / Herstel en onderhoud	R/ha	240.78	240.78	240.78	240.78	240.78	240.78
Contractor / Kontrakteur	R/ha	112.10	155.15	207.65	66.72	88.28	91.33
Casual labour / Losarbeid	R/ha	2.50	2.50	2.50	0.00	0.00	2.50
Interest on working capital / Rente of bedryfskapitaal (v)	R/ha	204.88	225.96	241.67	205.94	228.15	214.31
Harvest costs / Oeskoste (vi)	R/ha	284.56	284.56	284.56	284.56	284.56	284.56
Total variable costs / Totaal veranderlike koste	R/ha	3 246.32	3 611.66	3 904.25	3 214.73	3 575.76	3 369.66
Gross margin / Bruto marge	R/ha	905.68	1 913.34	1 634.85	937.27	1 286.24	1 228.83
Permanent labour costs / Gereelde arbeidskoste	R/ha	189.36	189.36	189.36	189.36	189.36	189.36
Margin above labour costs / Marge na gereelde arbeidskoste	R/ha	716.32	1 723.98	1 445.49	747.91	1 096.88	1 039.47

Source: compiled in cooperation with Overberg Agri.
Bron: opgestel in samewerking met Overberg Agri.

• SAFEX price only applicable to wheat.
  SAFEX-prys slegs van toepassing op koring.
• Includes statutory levy on wheat, silo costs and transport to silo.
  Sluit statutêre heffing, silokoste en vervoer na silo in.
• Includes seed treatment.
  Sluit saadbehandeling in.
• Includes trace elements if used.
  Sluit spoorelemente in indien toegedien.
• Calculated at 14% over a six month period.
  Bereken teen 14% vir 6 maande.
• Includes self combine harvesting (only fuel and repairs).
  Eie stroper (slegs brandstof en reparasies).

---

Sensitivity analysis / Sensitiwiteitsanalises
Overberg

Caledon / Riviersonderend

Yield per ha / Opbrengs per ha (ton)	0.90	1.20	1.50	1.70	2.00
SAFEX price / prys (R/ton)	Gross margin per ha (excluding permanent labour) / Bruto marge per ha (gereelde arbeid uitgesluit)
3 100	-542	360	1 261	1 862	2 764
3 555	-132	906	1 944	2 635	3 674
3 850	133	1 260	2 386	3 137	4 264

Bredasdorp / Napier

Yield per ha / Opbrengs per ha (ton)	0.90	1.20	1.50	1.70	2.00
SAFEX price / prys (R/ton)	Gross margin per ha (excluding permanent labour) / Bruto marge per ha (gereelde arbeid uitgesluit)
3 100	-510	391	1 293	1 894	2 795
3 555	-101	937	1 975	2 667	3 705
3 850	165	1 291	2 418	3 169	4 295