Canola, barley and wheat 2010/2011 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	1.30	2.50	2.65	1.30	2.20	2.20
Nett farm price / Netto plaasprys	R/ton	2 787.00	1 646.04	1 557.74	2 780.04	1 638.29	1 557.74
SAFEX (contract / kontrak) (i)	R/ton	2 800.00	1 735.50	2 255.00	2 800.00	1 757.75	2 255.00
Transport differential / Vervoerdifferensiaal	R/ton	0.00	0.00	420.00	0.00	0.00	420.00
Grade discounts / Graaddiskonto	R/ton	0.00	0.00	146.30	0.00	0.00	146.30
Other marketing costs / Ander (ii)	R/ton	13.00	89.46	130.96	19.96	119.46	130.96
Gross farm gate income / Bruto inkomste by plaashek	R/ha	3 623.10	4 115.11	4 128.02	3 614.06	3 604.25	3 427.04
Variable costs / Veranderlike koste
Pre harvest cost / Vooroeskoste
Seed / Saad (iii)	R/ha	215.06	367.49	383.76	252.85	335.48	330.81
Own / Eie	R/ha	2.66	28.10	59.60	0.63	55.98	41.39
Purchased / Gekoop	R/ha	212.40	339.39	324.16	252.23	279.50	289.43
Fertilizer / Bemesting (iv)	R/ha	991.76	989.55	1 158.49	948.48	719.03	801.60
Lime / Kalk	R/ha	56.33	56.33	56.33	52.40	52.40	52.40
Herbicides / Onkruiddoders	R/ha	308.42	336.64	350.00	221.00	340.00	340.00
Pesticides and fungicides Plaag- en swambeheermiddels	R/ha	234.00	474.37	312.00	95.00	468.85	229.00
Crop Insurance / Oesversekering	R/ha	16.30	18.52	24.62	14.46	14.42	14.39
Tractor and implements / Trekker en implemente (v)
Fuel / Brandstof	R/ha	140.65	152.88	152.88	140.65	152.88	152.88
Repairs and maintenance / Herstel en onderhoud	R/ha	205.00	222.82	222.82	205.00	222.82	222.82
Contractor / Kontrakwerk	R/ha	65.83	108.88	136.23	23.60	89.32	44.60
Casual labour / Losarbeid	R/ha	2.50	2.50	2.50	0.00	0.00	2.50
Interest on working capital / Rente of bedryfskapitaal (vi)	R/ha	127.25	153.47	155.69	114.77	137.06	128.55
Harvest costs / Oeskoste (vii)	R/ha	256.32	304.72	304.72	256.32	304.72	304.72
Total variable costs Totaal veranderlike koste	R/ha	2 619.43	3 188.17	3 260.05	2 324.52	2 836.97	2 624.28
Gross margin / Bruto marge	R/ha	1 003.67	926.94	867.98	1 289.54	767.28	802.75
Permanent labour costs / Gereelde arbeidskoste	R/ha	189.36	189.36	200.00	200.00	200.00	189.36
Margin above labour costs / Marge na gereelde arbeidskoste	R/ha	814.31	737.58	667.98	1 089.54	567.28	613.39

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 according to guide to machinery costs.
  Bereken volgens meganisasie kostegids.
• Calculated at 10.5% over a six month period.
  Bereken teen 10.5% vir 6 maande.
• Includes self combine harvesting (only fuel and repairs).
  Eie stroper (slegs brandstof en reparasies).

---

Sensitivity analysis / Sensitiwiteitsanalises
Overberg

Caledon / Riviersonderend

Yield / Opbrengs (ton/ha)	1.00	1.10	1.20	1.30	1.40	1.50
Contract price / Kontrak prys	Gross margin R/ha (excluding permanent labour) / Bruto marge R/ha (arbeid uitgesluit)
2 600	-28	230	487	745	1 002	1 260
2 700	72	339	607	874	1 142	1 409
2 800	172	449	726	1 004	1 281	1 558
2 900	271	558	846	1 133	1 420	1 708
3 000	371	668	965	1 262	1 560	1 857

Bredasdorp / Napier

Yield / Opbrengs (ton/ha)	1.00	1.10	1.20	1.30	1.40	1.50
Contract price / Kontrak prys	Gross margin R/ha (excluding permanent labour) / Bruto marge R/ha (arbeid uitgesluit)
2 600	260	517	774	1 031	1 288	1 545
2 700	359	626	893	1 160	1 427	1 694
2 800	459	736	1 013	1 290	1 566	1 843
2 900	559	845	1 132	1 419	1 706	1 993
3 000	658	955	1 252	1 548	1 845	2 142