|
Opgestel |
Datum | Created |
|
Opgedateer |
2009-04-20 | Updated |
P Erasmus Prokureur hou persoonlik hierdie webwerf daagliks op datum. Die "goedkoop" plase wat u op ander webwerwe sien is omdat ons opposisie nie hulle webwerwe opdateer nie. / P Erasmus Attorney personally updates this website daily. The "cheap" farms you see on other websites is because our competition don't update their websites.
GCD NOTES BASED ON ABSA ECONOMIC RESEARCH
(FINAL NOTES)
GAME RANCH PROFITABILITY IN
Full text available at http://www.absa.co.za
1. SOME
KEY STATISTICS ON FARMING IN
1.1 The number of commercial farmers has
dropped to some 50 000. This is the
lowest level for more than a
century.
1.2 Close to 70% of farmers have an annual
turnover of less than R1 million. The majority are small-scale farmers,
who are usually grossly undercapitalised in this capital-intensive industry.
1.3 The debt-to-income ratio in agriculture
is currently at an all-time high of 38%+. Bankruptcies are bound to
rocket if this ratio rises.
1.4 Net earnings in agriculture have dropped
from R110 per hectare in 1990 to about R80
per hectare in 2000. In real terms, the
drop in net farming income was some 5,3%
per annum in the past decade.
1.5 About 11% of farmers are part-time
farmers (defined by the fact that they earn more than 50% of their operating income outside agriculture).
1.6 More than half of the total number of
farmers are engaged in mixed-farming activities
to reduce their risk exposure to a volatile market and extreme climatic variations.
1.7 The effective agricultural subsidy in
2. GAME
RANCHING (ECO-TOURISM)
The eco-tourism industry accounts for at least R1
billion in value added. Its indirect
multiplier effect (in industries such as airlines, taxidermy, 4x4 trails,
outdoor equipment and hotels) is of a roughly similar size, which implies that
the total turnover in this market segment is about R2 billion. There is a huge potential for further growth
in eco-tourism on game ranches, mainly because its market share of the total tourism industry is relatively small in
A small game ranch with a game equivalent of say 150
LSUs is not profitable in a commercial sense, although it may still give the
owner sufficient psychological returns.
The owner of such a smaller ranch is typically a “gentlemen-farmer” in
pursuit of quality of life”. A small
ranch could well be profitable depending on game species ranched with. High
value species would have a very positive effect on profitability.
The return on capital invested is about 10% per annum
for a large game ranch specialising in eco-tourism, but this figure could be
increased substantially if tourist demand is supported with sufficient
marketing, both locally and internationally.
In fact, if the occupancy rate could be increased from an average of say
50% to 75% per annum, the return on capital invested per annum would improve by
some 6 percentage points to 16%.
Refer
attached Tables 1 -5.
3. ENABLING
GOVERNMENT INTENT
Recent political announcements and repositioning of
government agencies could well indicate a change in agri-policy.
The following government actions could well have a
positive outcome for live stock farmers as far as para. 1.1 – 1.4 are
concerned.
3.1 Landbank
Changing the reporting relationship of the Landbank
from the Minister of Agriculture to the Minister of Finance is widely welcomed.
3.2 National
Food Control Agency
The establishment of a National Food Control Agency
would create a more structured and permanent government agency focussing on the
whole food supply chain, rather than
fixing farm produce prices.
It appears that the intent for the National Food
Control Agency is to (i) increase
agri-production, (ii) enable South
Africa to once again be a net agri
exporter of food and should (i) and (ii) be successful that this would
result in bringing down food prices.
This implies that farmers should receive such value (profit margin) for
their products so as to ensure new entrants into the sector.
Monitoring the whole
food supply chain would dictate looking at the distribution practices
including the retail market and not only farm gate prices and fixing same.
3.3 Food
security a global commodity
International trade and subsidies distortions will
receive intensified focus.
The African Union this month also concluded that 10%
of a country’s budget should be allocated to agriculture. Currently,
|
Table 1: Profitability of game ranching (150, 600 and
1 000 LSU capacity) |
|||
|
|
Hunting
ranches Grasslands |
||
|
150 LSU’s |
600 LSU’s |
1 000
LSU’s |
|
|
Gross Operating Income Harvest of game Accommodation & other income Gross Operating Expenditure Staff costs Catering costs Maintenance costs Depreciation Capital Investments Land & fencing Game Buildings & infrastructure Vehicles Net Operating Profit Before Tax: Net Operating
Profit Total Investments
Made Net Operating
Margin
Return on Capital |
285 823 128 323 157 500 137 714 35 000 21 000 45 000 36 714 2 518 602 1 407 846 650 756 285 000 175 000 148 109 2 518 602 51,8% 5,9% |
1 381 093 751 093 630 000 464 879 95 000 84 000 180 000 105 879 10 050 971 3 979 478 4 616 498 880 000 575 000 916 214 10 050 971 66,3% 9,1% |
2 286 822 1 251 822 1 035 000 734 809 145 000 138 000 300 000 151 809 15 018 909 5 024 746 7 694 163 1 550 000 750 000 1 552 013 15 018 909 67,9% 10,3% |
|
Table 2: Profitability of cattle farming (150, 600
and 1 000 LSU capacity) |
|||
|
|
Cattle
farming Grasslands |
||
|
150 LSU’s |
600 LSU’s |
1 000
LSU’s |
|
|
Gross Operating Income Harvest of livestock Other income Gross Operating Expenditure Staff costs Maintenance costs Depreciation Capital Investments Land & fencing Livestock Buildings & infrastructure Vehicles Net Operating Profit Before Tax: Net Operating
Profit Total Investments
Made Net Operating
Margin
Return on Capital |
192 000 192 000 - 151 948 35 000 90 000 26 948 1 637 879 702 879 600 000 160 000 175 000 40 052 1 637 879 20,9% 2,4% |
768 000 768 000 - 549 730 105 000 360 000 84 730 5 910 757 2 365 757 2 400 000 570 000 575 000 218 270 5 910 757 28,4% 3,7% |
1 280 000 1 280 000 - 863 125 145 000 600 000 118 125 9 190 631 3 465 631 4 000 000 975 000 750 000 416 875 9 190 631 32,6% 4,5% |
|
Table 3: Profitability of game ranching (1 000 LSU
capacity) |
|||||||
|
|
Hunting
ranches |
Eco-tourism |
|||||
|
Grassland |
Lowveld |
Bushveld |
Kalahari |
|
Lowveld |
Bushveld |
|
|
Gross Operating Income Harvest of game Accommodation & other income Gross Operating Expenditure Staff costs Catering costs Maintenance costs Depreciation Capital Investments Land & fencing Game Buildings & infrastructure Vehicles Net Operating Profit Before Tax:
Net Operating Profit
Total Investments Made
Net Operating Margin
Return on Capital |
2 286 822 1 251 822 1 035 000 734 809 145 000 138 000 300 000 151 809 15 018 909 5 024 746 7 694 163 1 550 000 750 000 1 552 013 15 018 909 67,9% 10,3% |
3 125 816 2 090 816 1 035 000 748 090 145 000 138 000 300 000 165 090 79 229 603 60 786 088 16 143 515 1 550 000 750 000 2 377 726 79 229 603 76,1% 3,0% |
3 220 357 2 185 357 1 035 000 751 799 145 000 138 000 300 000 168 799 43 471 110 24 450 219 16 720 891 1 550 000 750 000 2 468 558 43 471 110 76,7% 5,7% |
2 458 948 1 423 948 1 035 000 766 351 145 000 138 000 300 000 183 351 18 847 028 7 670 666 8 876 362 1 550 000 750 000 1 692 597 18 847 028 68,8% 9,0% |
1 908 163 873 163 1 035 000 783 940 145 000 138 000 300 000 200 940 13 624 566 7 181 801 4 142 765 1 550 000 750 000 1 124 223 13 624 566 58,9% 8,3% |
11 997 500 500 000 11 497 500 2 841 840 725 000 1 368 750 300 000 448 090 84 129 603 60 786 088 16 143 515 5 000 000 2 200 000 9 155 660 84 129 603 76,3% 10,9% |
9 123 125 500 000 8 623 125 2 845 549 725 000 1 368 750 300 000 451 799 48 371 110 24 450 219 16 720 891 5 000 000 2 200 000 6 277 576 48 371 110 68,8% 13,0% |
|
Table
4: Profitability of livestock farming
(1 000 LSU capacity) |
|||||
|
|
Cattle
farming |
Sheep
farming |
|||
|
Grassland |
Lowveld |
Bushveld |
Kalahari |
|
|
|
Gross Operating Income Harvest of livestock Wool Gross Operating Expenditure Staff costs Maintenance costs Depreciation Capital Investments Land & fencing Livestock Buildings & infrastructure Vehicles Net Operating Profit Before Tax:
Net Operating Profit
Total Investments Made
Net Operating Margin Return on Capital |
1 280 000 1 280 000 - 845 625 145 000 600 000 100 625 9 015 631 3 465 631 4 000 000 975 000 575 000 434 375 9 015 631 33,9% 4,8% |
1 280 000 1 280 000 - 853 403 145 000 600 000 108 403 48 010 087 42 460 087 4 000 000 975 000 575 000 426 597 48 010 087 33,3% 0,9% |
1 280 000 1 280 000 - 855 576 145 000 600 000 110 576 22 564 393 17 014 393 4 000 000 975 000 575 000 424 424 22 564 393 33,2% 1,9% |
1 625 000 325 000 1 300 000 964 098 145 000 700 000 119 098 9 377 461 5 227 461 2 600 000 975 000 575 000 660 902 9 377 461 40,7% 7,0% |
1 625 000 325 000 1 300 000 974 399 145 000 700 000 129 399 8 984 987 4 834 987 2 600 000 975 000 575 000 650 601 8 984 987 40,0% 7,2% |
|
Table 5: Profitability of game
farming with buffalo |
|||
|
|
Mixed-buffalo Farming Grassland 400 ha |
Intensive-buffalo Ranching Lowveld 100 ha |
Hunting Ranch 150 LSU Grassland 500 ha |
|
Gross Operating
Income Sales of
game/livestock Accommodation
Income Gross Operating
Expenditure Staff costs Catering costs Maintenance &
medical costs Depreciation Capital Investments Land & fencing Game/livestock Buildings &
infrastructure Vehicles Net Operating Profit
Before Tax Net Operating Profit Total Investments Net Operating Margin Return on Capital Key assumptions Land size (ha) Herd size (number) Blesbok
Eland Annual Birth rate Blesbok
Eland Animal price (R) Blesbok Blesbok
(calf)
Eland |
1 486 375 1 486 375 - 426 360 130 000 - 200 000 96 360 5 422 250 504 000 3 553 250 765 000 600 000 1 060 015 5 422 250 71,3% 19,5% 400 205 28 23 50% 50% 50% 550 450 120 000 100 000 3 500 |
1 920 000 1 920 000 - 967 000 224 000 - 600 000 143 000 4 462 500 450 000 1 437 500 1 975 000 600 000 953 000 4 462 500 49,6% 21,4% 100 45 25 70% 80% 30 000 60 000 3 500 1 500 |
285 823 128 323 157 500 137 714 35 000 21 000 45 000 36 714 2 518 602 1 407 846 650 756 285 000 175 000 148 109 2 518 602 51,8% 5,9% Not applicable |
Terug na "Feite" / Back to "Facts"
Terug na "Wildplase te Koop" / Back to "Game Farms for Sale"
www.gamefarmnet.co.za
P Erasmus Prokureur / Attorney
(Tjaka Erasmus)
+27(0) 82 375 3461 mobile;
+27(0) 86 616 5742 fax
Vygeboomspoort, Lephalale (Ellisras), South Africa
PO Box 1031, Lephalale (Ellisras), 0555, South Africa
Pretoria kantoor / Pretoria office:
Amanyane 410, Rifweg-Oos, Leeuwfontein, Nokeng
Posbus 1494, Derdepark, 0035
In assosiasie met M P van Staden Prokureur, Lephalale (Ellisras)
|
|
www.gamefarmnet.co.za |

Bosveld is wildwêreld / Game farming is nature
conservation

Tjaka Erasmus
![]() |
|
|
Nuusbrief: |
Newsletter: |
|
|