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)

1 August 2008

 

GAME RANCH PROFITABILITY IN SOUTHERN AFRICA

 

Full text available at http://www.absa.co.za

 

1.         SOME KEY STATISTICS ON FARMING IN SOUTH AFRICA:

 

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 South Africa is about 4%, compared with 1% in New Zealand, 45% in Europe and 53% in Japan.

 

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 South Africa.  Not surprisingly, the game-ranching industry has been expanding at a rate of about 5% per annum in real terms during the past decade.  Very small game ranches struggle to break even, and the larger ranches have to work hard to obtain a return of some 10% per annum on the capital invested.  Current income typically fluctuates between R1 million for a medium-sized ranch to R4 million for the large game ranches and even to more than R10 million if the game ranch concentrates on eco-tourism.  Operating expenditure varies between R400 000 for a medium-sized ranch and some R700 000 for a large ranch.  More generally, the net operating margin fluctuates between 50 and 75%, depending on the size of the ranch and the region.

 

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, South Africa’s is only 3%.

 

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

Karoo

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

Karoo

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

                                    Buffalo

                                    Eland

                                    Jersey

 

Annual Birth rate         Blesbok

                                    Buffalo

                                    Eland

                                    Jersey

 

Animal price (R)          Blesbok

                                    Blesbok (calf)

                                    Buffalo (non-clean)

                                    Buffalo (clean)

                                    Buffalo (sub adult)

                                    Buffalo (yearling)

                                    Eland

                                    Jersey

                                    Jersey (calf)

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

 

Click Here!

Nuusbrief:

Newsletter:

1) Om ons nuusbrief te kanselleer stuur 'n blanko e-pos aan info@gamefarmnet.co.za met "Kanselleer" in die insake lyn.
2) Om nuusbrief foto's te sien moet u aanlyn wees.
3) Skakels werk nie in ons nuusbrief nie.

1) To cancel our newsletter send a blanc e-mail to info@gamefarmnet.co.za with "Cancel" in the re line.
2) To see newsletter photos you must be online.
3) Links don't work in our newsletter.