Table 17A. Income and Cash Operating Summary; Spring Honeydew, 2001
COUNTY: Maricopa
CROP:
Honeydew Melons
AREA:
Salt River Project
FARM: Maricopa Veg
ACRES:
1.0
YIELD:
665.0 Ct / Acre
Item
INCOME ->
Melons
WATER SOURCE:
Salt River Project
IRRIGATION SYSTEM: Flood Furrow
PREVIOUS CROP:
Safflower
Unit
Quantity
Crtn
665.00
Price/
Unit
$4.97
CASH LAND PREPARATION AND GROWING EXPENSES (including sales tax)
Paid Labor (including benefits)
Tractor/Self Propelled
Irrigation
Other/ Contract
Chemicals and Custom Applications
Fertilizer
Insecticide
Herbicide
Other Chemicals
Farm Machinery and Vehicles
Diesel Fuel
Repairs and Maintenance
Irrigation Water (excluding labor)
Water Assessment (See Note Below) **
94
Other Purchased Inputs &
Seed/Transplants
Other Services and Rentals
Other Materials
TOTAL CASH LAND PREPARATION AND GROWING EXPENSES
CASH HARVEST AND POST HARVEST EXPENSES
Custom Harvest/Post Harvest
Other Materials
TOTAL HARVEST AND POST HARVEST EXPENSE
OPERATING OVERHEAD -> PICKUP USE
OPERATING INTEREST AT 10.0%
TOTAL CASH OPERATING EXPENSES
RETURNS OVER CASH OPERATING EXPENSES
Notes: The above figures do not include ownership costs, see table B for detailed cost allocation.
** A water assessment charge of $10.14 per Acre is included as an ownership cost in Table B.
Budgeted
/Acre
$3,305.05
TILLAGE: Double Crop
SOIL:
Sandy-Loam
DATE:
9/11/01
Total
/Acre
Your Farm
Budget
$3,305.05
____________
119.10
____________
____________
____________
____________
259.04
____________
____________
____________
____________
____________
49.36
____________
____________
____________
51.00
58.52
9.59
179.62
41.24
33.76
4.42
20.35
29.01
25.00
596.87
1049.36
____________
____________
____________
____________
____________
2061.50
266.36
2327.86
7.63
32.25
____________
____________
____________
____________
____________
$3,417.10
($112.05)
____________
____________
42.85
168.00
386.02
Table 17B. Allocations of Ownership Costs; Spring Honeydew, 2001
COUNTY: Maricopa
CROP: Honeydew Melons
AREA:
Salt River Project
FARM: Maricopa Veg
ACRES:
1.0
YIELD:
665.0 Ct / Acre
Item
TOTAL INCOME at
$4.97 / Ct
TOTAL OPERATING EXPENSES
RETURN OVER CASH OPERATING EXPENSES
CASH OVERHEAD EXPENSES
Taxes, Housing and Insurance, Farm Machinery
General and Office Overhead (
5.0% of Total Operating Exp.)
General Farm Maintenance
( 3.0% of Total Operating Exp.)
Total Cash Overhead Expenses
Total Cash Operating and Overhead Cost
RETURNS OVER CASH OPER. AND OVER. EXPENSES
CAPITAL ALLOCATIONS (100% Equity)
Capital Replacement, Machinery and Vehicles
Interest on Equity, Machinery and Vehicles
WATER SOURCE:
Salt River Project
IRRIGATION SYSTEM: Flood Furrow
PREVIOUS CROP:
Safflower
-- CASH COST BASIS ($/ACRE) -Income and Costs
Net Returns
$3,305.05
$3,417.10
TILLAGE: Double Crop
SOIL:
Sandy-Loam
DATE:
9/11/01
-- TOTAL COST BASIS ($/ACRE) -Income and Costs
Net Returns
$3,305.05
$3,417.10
($112.05)
($112.05)
5.69
170.85
102.51
5.69
170.85
102.51
279.06
3,696.16
279.06
3,696.16
($391.11)
($391.11)
31.04
13.44
Total Capital Allocations
44.47
RETURNS TO LAND, CAPITAL, MANAGEMENT AND RISK -------------------------------->
($391.11)
RETURNS TO LAND, MANAGEMENT AND RISK --------------------------------------------------------------------------------------------->
95
Land Cost / Rent or Lease
Water Assessment **
200.00
10.14
200.00
10.14
Total Land Costs
210.13
210.13
RETURNS TO CAPITAL, MANAGEMENT AND RISK ----------------------------------------> ($601.25)
RETURNS TO MANAGEMENT AND RISK ----------------------------------------------------------------------------------------------------->
Management Services (
8%
of Total Operation Expenses)
TOTAL OWNERSHIP COST
BREAK-EVEN PRICE TO COVER OPERATING COST ( PER Lb )
BREAK-EVEN PRICE TO COVER OWNERSHIP COST
BREAK-EVEN PRICE TO COVER TOTAL COST
($645.72)
273.37
489.20
807.04
TOTAL COST
$3,906.30
$4,224.14
RETURNS TO CAPITAL, MANAGEMENT AND RISK ---------------------------------------->
($601.25)
RETURNS TO RISK (PROFITS) ----------------------------------------------------------------------------------------------------------------->
Item
($435.58)
-- CASH COST BASIS ($/ACRE) -Income and Costs
Net Returns
$5.14
$0.74
$5.87
($919.09)
-- TOTAL COST BASIS ($/ACRE) -Income and Costs
Net Returns
$5.14
$1.21
$6.35
Table 17C. Variable Operating Costs; Spring Honeydew, 2001
COUNTY: Maricopa
CROP: Honeydew Melons
AREA:
Salt River Project
96
No.
First
Month Operation
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Feb
Feb
Feb
Feb
Feb
Feb
Feb
Feb
Feb
Mar
Mar
Mar
Mar
Mar
Apr
Apr
Apr
Apr
May
May
FARM: Maricopa Veg
ACRES:
1.0
YIELD:
665.0 Ct / Acre
Rip
Disk
Plow
Laser Level
Soil Fertility
Apply Fert/Ground
List
Plant
Apply Mulch
Buck Rows
Irrigate
Remove Mulch
Cultivate
Apply Fert/Ground
Apply Insecticide/Air
Apply Fungicide/Air
Hand Weeding
Pollinate
Harvest, Load & Haul
Disk Residue 1330 Ct
Pickup Use 30 Mi/Acre
Operating Interest at 10.0
---- Hours * ---Machine Labor
WATER SOURCE:
Salt River Project
IRRIGATION SYSTEM: Flood Furrow
PREVIOUS CROP:
Safflower
---- Operating Costs ($/ACRE *) Per Operation ---Fuel/Rps.
Labor Cust/Serv. Materials
Total
0.450
0.150
0.450
0.450
0.500
0.167
0.500
1.000
5.71
2.44
6.50
4.49
4.87
1.63
4.87
9.75
0.180
0.225
0.360
0.150
0.023
0.200
0.250
0.800
0.333
0.025
0.667
0.333
0.250
0.286
1.43
2.02
6.51
0.89
0.10
1.95
2.44
7.80
3.25
0.24
6.50
3.25
2.44
2.79
3.00
0.150
0.225
0.257
1.24
1.49
2.93
52.32
76.61
386.02
2.78
4.75
4.24
75.00
15.00
2061.50
0.180
1.000
0.200
TILLAGE: Double Crop
SOIL:
Sandy-Loam
DATE:
9/11/01
1.94
7.63
1.95
63.65
15.87
0.18
266.36
Tot. Cash
Expenses
Times
10.59
4.07
11.37
14.24
3.00
55.70
4.46
90.92
390.15
0.34
9.28
4.49
3.93
69.37
20.62
4.42
75.00
15.00
2327.86
3.88
0.5
3.0
1.0
0.5
1.0
1.0
1.0
1.0
1.0
1.0
9.0
1.0
7.0
2.0
2.0
1.0
2.0
1.0
1.0
1.0
32.25
TOTAL CASH OPERATING EXPENSES (includes all times over):
Class
5.29
12.20
11.37
7.12
3.00
55.70
4.46
90.92
390.15
0.34
83.52
4.49
27.51
138.73
41.24
4.42
150.00
15.00
2327.86
3.88
7.63
32.25
L
L
L
L
G
G
L
L
G
G
G
G
G
G
G
G
G
G
H
L
3417.10
T
*NOTES: Machine and labor hours and operating cost are for one time over the designated acreage. The "Tot. Cash Expense" column
and the "TOTAL CASH OPERATING EXPENSES" row include all operations, all times over. Classes are defined below.
A water assessment charge of $10.14 per Acre is included as an ownership cost in Table B.
OPERATING COST SUMMARY BY CLASS
Land Preparation (L)
135.25
Growing (G)
914.11
Harvest (H)
2,327.86
Post Harvest (P)
0.00
Marketing (M)
0.00
Operating Overhead (O)
39.87
Total (T)
$3,417.10
SENSITIVITY OF THE NET REVENUES OVER TOTAL CASH EXPENSES ($/ACRE)
Prices ->
- 25%
- 10%
Budgeted
+ 10%
+ 25%
Yields
$3.73
$4.47
$4.97
$5.47
$6.21 Break-even Price
- 25%
- 10%
Budgeted
+ 10%
+ 25%
Break-even Yield
498.8
598.5
665.0
731.5
831.3
-1,103.30
-1,080.66
-1,065.57
-1,050.47
-1,027.83
-731.48
-634.48
-569.81
-505.14
-408.14
-483.60
-337.02
-239.30
-141.58
4.99
-235.72
-39.57
91.20
221.97
418.12
136.10
406.61
586.96
767.30
1,037.82
5,360.10
1,250.95
827.85
618.62
448.57
5.94
5.53
5.33
5.16
4.96
Table 17D. Resource and Cash Flow Requirements; Spring Honeydew, 2001
COUNTY: Maricopa
CROP: Honeydew Melons
AREA:
Salt River Project
Month *
Number
Irrigations
Water
Applied
(inches)
FEB C
1.0
MAR C
2.0
APR C
3.0
MAY C
3.0
JUN C
Pickup Use 30 Mi/Acre
Operating Interest at 10.0
Water Assessment
Total
%
9.0
FARM: Maricopa Veg
ACRES:
1.0
YIELD:
665.0 Ct / Acre
Total
Labor (Hrs)
6.0
12.0
18.0
18.0
WATER SOURCE:
Salt River Project
IRRIGATION SYSTEM: Flood Furrow
PREVIOUS CROP:
Safflower
-------------------------------------Purchased
Fuel, Oil
Water
and Repairs
3.75
2.73
3.04
2.25
0.45
10.00
15.00
TILLAGE: Double Crop
SOIL:
Sandy-Loam
DATE:
9/11/01
Operating Costs ($/ACRE *)
-------------------------------------Other
Labor
Chemicals
Purchases
Services
Total
27.75
8.75
7.41
1.49
3.95
7.63
36.56
26.60
29.60
21.94
4.39
86.08
63.65
79.70
15.87
428.87
3.00
32.25
582.26
99.00
300.70
827.25
1568.01
7.63
32.25
87.90
178.46
173.99
685.05
1381.21
2275.50
66.59
3417.10
100.00
**
54.0
12.22
25.00
0.73
97
TOTAL RESOURCE REQUIREMENTS (per Acre)
Total N
149.6
Total P
206.2
Total K
31.1
Total Labor
12.2
Total Water
54.0
Cultivator, Sweep, 4 Rw
Fertilizer Injector, 4 Row
Lister, 5 Bottom
Offset Disk, 13.5'
Planter/Gramor, 4 Bd,6
Tractor, 50 PTO HP,
Tractor, 125 PTO HP,
MATERIALS REQUIREMENT (per Acre)
11-48-00, Dry
300.00
Cantaloupe Cartons
360.00
Honeydew Seeds
2.00
Water, District
54.00
15-08-04, Lqd
Endosulfan
Plastic Mulch
LABOR REQUIREMENT (per Acre)
Irrigators
6.00 Hr
119.09
3.49
245.30
7.18
695.23
20.35
TOTAL ENERGY REQUIREMENTS (per Acre)
Diesel Fuel
23.9 Gal
Unleaded Gas
3.0
Gal
All Direct Energy
3.7 M BTU
EQUIPMENT REQUIREMENTS (per Acre)
Bed Shaper, 6 Rw
0.36 Hr
Fertilizer Broadcaster,
0.18 Hr
Laser, Complete System
0.22 Hr
Mulch Layer, 1 Rw
0.15 Hr
Pickup Truck, 1/2 Ton
1.00 Hr
Saddle Tk Sprayer, 2 Tk 8
0.36 Hr
Tractor, 100 PTO HP,
1.10 Hr
V-Ripper, 5 Shnk
0.22 Hr
Lb
Ct
Th
AI
56.98
1.67
Other
1.57
0.51
0.22
0.18
0.36
0.02
0.59
Hr
Hr
Hr
Hr
Hr
Hr
Hr
70.00 Ga
3.00 Pt
8.80 TF
0.98 Hr
*NOTE: P = Previous Year C = Current Year N = Next Year
** A water assessment charge of $10.14 per Acre is included as an ownership cost in Table B.
Drag Scraper, 10'
Flat Trailer
Moldboard Plow, 4-16 2
Offset Disk, 18'
Rowbuck, 10'
Tractor, 70 PTO HP,
Tractor, 150 PTO HP,
0.22
0.15
0.45
0.45
0.02
1.87
1.13
Hr
Hr
Hr
Hr
Hr
Hr
Hr
Bensulide
Esfenvalerate
Sulfur
6.00 Pt
1.00 Pt
0.25 Lb
Tractor
5.23 Hr
Table 17E. Schedule of Operations; Spring Honeydew, 2001
COUNTY: Maricopa
CROP: Honeydew Melons
AREA:
Salt River Project
First
No. Month Times
FARM: Maricopa Veg
ACRES:
1.0
YIELD:
665.0 Ct / Acre
Operation
WATER SOURCE:
Salt River Project
IRRIGATION SYSTEM: Flood Furrow
PREVIOUS CROP:
Safflower
Equipment/ Custom Oper
HP Self-Prop./ Implement
98
Feb
Feb
Feb
Feb
0.5
3.0
1.0
0.5
Rip
Disk
Plow
Laser Level
Feb
Feb
Feb
Feb
1.0
1.0
1.0
1.0
Soil Fertility
Apply Fert/Ground
List
Plant
Feb
1.0 Apply Mulch
Mar
Mar
Mar
1.0 Buck Rows
9.0 Irrigate
1.0 Remove Mulch
50 Rowbuck, 10'
Mar
Mar
Apr
7.0 Cultivate
2.0 Apply Fert/Ground
2.0 Apply Insecticide/Air
70 Cultivator, Sweep, 4 Rw
100 Fertilizer Injector, 4 Row
CST Air Spray, 5 Gal Mix
Apr
Apr
Apr
May
May
1.0
2.0
1.0
1.0
1.0
CST Air Spray, 3 Gal Mix
CST Hand Weeding
CST Bee Hive Rental
CST Harv/pack/haul Melons
100 Offset Disk, 13.5'
Pickup Truck, 1/2 Ton
Apply Fungicide/Air
Hand Weeding
Pollinate
Harvest, Load & Haul
Disk Residue
Pickup use 30 Mi/Ac
150 V-Ripper, 5 Shnk
150 Offset Disk, 18'
150 Moldboard Plow, 4-16 2
125 Drag Scraper, 10'
Laser, Complete System
CST Soil Analysis (Surface)
100 Fertilizer Broadcaster,
100 Lister, 5 Bottom
125 Planter/Gramor, 4 Bd,6
Bed Shaper, 6 Rw
Saddle Tk Sprayer, 2 Tk 8 Row
70 Mulch Layer, 1 Rw
70 Flat Trailer
Job Rate
Acre/Hr
----------
TILLAGE: Double Crop
SOIL:
Sandy-Loam
DATE:
9/11/01
Material Use and Cost ---------Name
Appl. Rate $ / Unit
Service Cost
$ / Unit
2.00
6.00
2.00
2.00
Labor
Type
Tractor
Tractor
Tractor
Tractor
Other
3.00 Ac
5.00 11-48-00, Dry
4.00
2.50 Honeydew Seeds
Bensulide
300.00 Lb
330.00 Tn
2.00 Th
6.00 Pt
20.27 Th
42.58 Ga
6.00 Plastic Mulch
8.80 TF
41.50 TF
40.00
1.50 Water, District
6.00
6.00 AI
5.56 AF
4.00
3.50 15-08-04, Lqd
Esfenvalerate
Endosulfan
Sulfur
Cantaloupe Cartons
5.00
1.00
*NOTES: Machine times, labor times, and material rates are for one time over the designated acreage.
35.00
0.50
1.50
0.25
Ga
Pt
Pt
Lb
360.00 Ct
310.00
140.69
33.17
0.69
Tn
Ga
Ga
Lb
0.70 Ct
Tractor
Tractor
Tractor
Other
Tractor
Other
Tractor
Irrigators
Tractor
Other
Tractor
Tractor
4.75 Ac
4.24
75.00
15.00
1.55
Ac
Ac
Ac
Ct
Tractor
Table 17F. Operations Calendar; Spring Honeydew, 2001
COUNTY: Maricopa
CROP:
Spring Honeydew
AREA:
Salt River Project
FARM: Maricopa Veg
ACRES: 1.0
YIELD:
665 Ct./Acre
99
No.
Operation
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
* NOTE:
Rip
Disk
Plow
Laser Level
Soil Fertility
Apply Fert/Ground
List
Plant
Apply Mulch
Buck Rows
Irrigate
Remove Mulch
Cultivate
Apply Fert/Ground
Apply Insecticide/Air
Apply Fungicide/Air
Hand Weeding
Pollinate
Harvest, Load & Haul
Disk Residue
P = Previous Year C = Current Year
WATER SOURCE:
IRRIGATION SYSTEM:
PREVIOUS CROP:
SRP
Flood Furrow
Safflower
TILLAGE: Double Crop
SOIL:
Sandy-Loam
DATE:
09/17/2001
----------------------------------------Month and Times Operation Performed ----------------------------------------------Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
0.5 C
3.0 C
1.0 C
0.5 C
1.0 C
1.0 C
1.0 C
1.0 C
1.0 C
1.0 C
2.0 C
1.0 C
3.0 C
1.0 C
3.0 C
3.0 C
3.0 C
1.0 C
1.0 C
1.0 C
2.0 C
1.0 C
1.0 C
1.0 C
0.33 C
N = Next Year
0.67 C
1.0 C