936
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 02/15/82
B-1241 (C19)
CARROTS, IRRIGATED, TEXAS RIO GRANDE VALLEY REGION
1982 PROJECTED COSTS AND RETURNS PER ACRE
MACHINERY
OPERATION
WTR TANK STRALR
SHREDDER 4R
MGLDBOAR D PLOW
CHISEL P LOW
OFFSET D ISC
OFFSET D ISC
FLCAT PL ANE
BEDDER 6 R
FERT.APP L-RNTD
HERB SPR AYR 6R
STANHAY PLANTR
DITCHER BLADE
HERB SPR AYR 6R
CULTIVAT OR 6R
DITCHER ELADE
DITCHER ELADE
DITCHER BLADE
CULTIVAT OR 6R
DITCHER ELADE
MACH
ITEM OPER TIMES LABOR MACHINE OPER LABOR
NO. MONTH OVER HCURS HOURS COSTS COSTS
6,49
1,46
1,31
5,33
1,38
1,38
1,45
2,35
4,59
47
2,58
5,48
47
4,44
5,48
5,48
5,48
4,44
5,48
JULY
JULY
JULY
JULY
JULY
AUG
AUG
AUG
AUG
SEPT
SEPT
SEPT
OCT
OCT
OCT
NOV
DEC
JAN
JAN
WATER
WATER
WATER
WATER
WATER
APPLICATION
APPLICATION
APPLICATION
APPLICATION
APPLICATION
0.440
0.283
0.226
0.084
0.421
0-421
0.216
0.151
0.203
0.0
0.310
0.005
0.0
0.207
0.005
0.005
0.005
0.207
0.005
0.333
0.214
0.171
0.064
0.319
0.319
0- 164
0 . 11 5
0-154
0.159
0.235
0-004
0-159
0.157
0.004
0.004
0.004
0.157
0.004
7. 11
2.99
2.72
0.31
4.71
4.71
2.26
1.39
0.97
0.12
3.73
0.01
0.12
1.19
0-01
0-01
0.01
1. 19
0.01
1.52
0-98
0.78
0.29
1.45
1.45
0-75
0.52
0.70
0.0
1.07
0.0 2
0.0
0-72
0.02
0.02
0.02
0.72
0.02
0.0
9.97
0.0
5.46
0.0
5.04
0.0
1.10
0.0
10.14
0.0
10. 14
0.0
4-45
0.0
2.06
53.00 2.33
25.81
0.50
13.00 4 . 4 3
0.0
0.07
25.81
0-50
3.38
0.0
0.07
0.0
0.07
0.0
0.07
0.0
3.38
0.0
0.07
0.0
18.60
9.43
8.55
1.70
16.30
16.30
7.46
3.96
57.00
26.42
22.23
0. 10
26-42
5.29
0.10
0.10
0. 10
5.29
0. 10
3 . 1 9 5 2 . 7 3 7 3 3 . 5 8 11 . 0 2 11 7 . 6 2 6 3 . 2 3 2 2 5 . 4 6
TOTALS
IRRIGATION
APPLICATION
1.00
1.00
0.50
0.50
2.00
2.00
1.00
1.00
1.00
1.00
1.00
0.01
1.00
1.00
0.01
0.01
0.01
1.00
0.01
APPL. MACH TOTAL
INPUT FIXED OPER.
COSTS COSTS COST
APPL. ACRE LABOR
MONTH INCHES HOURS
SEPT 6.00 1 . 5 0 0
OCT
6.00 1.500
NOV
6.00 1 . 5 0 0
DEC
6.00 1.500
6.00 1 . 5 0 0
JAN
IRRIG
SYSTEM OPER. LABOR
HOORS
OSTS COSTS
0.0
0.0
0.0
0.0
0.0
30.00 7.500 0.0
TOTALS
0.0
0.0
0.0
0.0
0.0
5. 17
5. 17
5. 17
5.17
5. 17
APPL. IRRIG TOTAL
INPUT FIXED IRRIG
COSTS COSTS
6.00 0 . 0
6.00 0 . 0
6.00 0.0
6 . 0 0 0.0
6.0 0 0.0
0.0 25.87 30.00 0.0
COSTS
11. 17
11. 17
11.17
11. 17
11. 17
55.87
RESIDUAL RETURNS AT ALTERNATIVE YIELDS AND PRICES
ADJUSTED FOR YIELD-RELATED CCSTS AND CHANGES IN SHARE-RENT
INCOME ABOVE VARIABLE COSTS LESS SHARE-RENT
BAGS
320.00
QUANTITY OF
CARROTS
360.00
400.00
440.00
3.28
-419.95
-434.75
-449.55
-464.35
480.00 \ - 4 7 9 . 1 5
PRICE OF CARROTS
(DOLLARS)
3.69
4. 10
-288.75
-287-15
-285-55
-283.95
-282.35
-157.55
-139.55
-121-55
-103-55
-85.55
4.51
4.92
-26.35
8.05
42-45
76.85
111.25
104.85
155.65
206.45
257.25
308.05
NOTE: NEGATIVE RETURNS OVER VARIAELE COSTS MAY BE AVOIDABLE
VIA CROP ABANDONMENT, GRAZE-OUT, OR OTHER HANAGEMENT
STRATEGIES.
~ >
937 PROJECTIONS FOR PLANNING PURPOSES ONLY
B-1241 (C19)
NOT TO BE USED WITHOUT UPDATING AFTER 02/15/82.
CUCUMBERS- IRRIGATED, TEXAS RIO GRANDE VALLEY REGION
1982 PROJECTED COSTS AND RETURNS PER ACRE
r
PROJECTED
CATEGORY
UNIT
YIELD
1. GROSS RECEIPTS
300.00 CRTN
CUCUMBERS
TOTAL PROJECTED RETURNS
INPUT USE
2. VARIABLE COSTS
PREHARVEST COSTS
2.50 LB.
♦CUCUMBER SEED
100.00 LB.
♦NITROGEN (DRY)
60.00 LB.
♦PHOSPHATE
1.00 ACRE
FOLFEED
1.00 ACRE
♦HERBICIDE
5 . 0 0 APPL
♦INSECTICIDE
6.00 APPL
♦FUNGICIDE
7 . 0 0 APPL
PESTICIDE APPL.
8.00 APPL
♦IRRIG. WATER
1.00 ACRE
BEE RENT
48.00 ACIN
IRRIGATION WATER
ACRE
FUEL & LUBE—TRACTOR
ACRE
EQUIPMENT
ACRE
R E PA I R S T R A C T O R
ACRE
EQUIPHENT
2.48 HOUR
LABOR MACHINERY
IRRIGATION
12.00 HOUR
0.98 HOUR
EQUIPMENT
OTHER
10.00 HOUR
- 1 . 0 3 DOL.
OPERATING CAPITAL
ACRE
SUBTOTAL, PREHARVEST
HARVEST COSTS
HARVEST
300.00' CRTN
300.00 CRTN
PACKSCONT
MKT-VEGETABLES
300.00 CRTN
ACRE
SUBTOTAL, HARVEST
ACRE
TOTAL VARIABLE COSTS
PROJECTED YOUR
VALUE KSTlMATt:
S/UNIT
6.75 2025.00
$~
6.25
0.35
0.30
3.50
3.89
5.44
5.31
3.50
6.00
12.00
3.45
3.45
3.45
3.45
0-190
1.30
1.65
0.40
$"
15.63
35.00
18.00
3.50
3.89
27.20
31.86
24.50
48.00
12.00 """
13.74
2.47
2-54
3.00
8.54
41.40 ~"~
J.3b
34.50
-U.2U
390.00
495.00
120.00
$ lUUb.UU $ "
$ 1333.95 S
BREAK-EVEN PRICE, VARIABLE COSTS S 4, 45/CRTN CUCUMBERS
$ 691.05 S
3 . I N C O M E A B O V E VA R I A B L E C O S T S A C R E
4. FIXED COSTS
DEPREC.INTEREST,TAXES S INSUR.
TRACTOR
EQUIPMENT
LAND-CASH
RENT
TOTAL FIXED COSTS
5. TOTAL PROJECTED COSTS
1.00
BREAK-EVEN PRICE, TOTAL COSTS
6. NET PROJECTED RETURNS
ACRE
ACRE
ACRE
ACRE
25.01
14.80 "
90.00
90.00
S r Z ^ To H $ *
ACRE
S
1463.76
S.
S 4.88/CHTN CUCUMBERS
ACRE
S
561.24
$^
CUCUMBERS SOLD IN 50-55 POUND EUSHEL CARTONS.
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE AND IS
NOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS AND RETURNS FROM ANY
ONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERE
COLLECTED AND DEVELOPED BY STAFF MEHBERS OF THE TEXAS AGRICULTURAL
EXTENSION SERVICE AND APPROVED FOR PUBLICATION.
r
9 3 7 P R O J E C T I O N S F O R P L A N N I N G P U R P O S E S O N LY
NOT TO BE USED WITHOUT UPDATING AFTER 02/15/82,
B-1241 (C19)
CUCUMBERS, IRRIGATED, TEXAS RIO GRANDE VALLEY REGION
1982 PROJECTED COSTS AND RETURNS PER ACRE
MACHINERY
OPERATION
SHREDDER 4R
OFFSET DISC
FERT.APPL, RNTD
DITCHER BLADE
BEDDER 6R
RLNG CULT 6R
STANHAY PLANTR
HERB SPRAYR 6R
DITCHER BLADE
RLNG CULT 6R
DITCHER ELADE
RLNG CULT 6R
DITCHER BLADE
DITCHER ELADE
MACH
ITEM OPER TIMES LABOR MACHINE OPER LABOR
NO. MONTH OVER HOURS HOURS COSTS COSTS
5,46
1,38
4,59
5,48
2,35
2,34
1,58
2,47
5,48
2,34
5,48
2,34
5,48
5,48
SEPT
SEPT
JAN
JAN
FEB
FEB
FEB
FEB
FEB
MAR
MAR
APR
APR
MAY
1.00
1.00
1.00
0.01
1.00
1.00
1.00
1.00
0.01
1.00
0.01
1.00
0.01
1.00
TOTALS
IRRIGATION
APPLICATION
WATER
WATER
WATER
WATER
WATER
APPLICATION
APPLICATION
APPLICATION
APPLICATION
APPLICATION
0.283
0.210
0.203
0.005
0.151
0.194
0.310
0.209
0.005
0.194
0.005
0.194
0.005
0.504
0.214
0.159
0.154
0.004
0 . 11 5
0.147
0.235
0.159
0.004
0.147
0.004
0.147
0.004
0.382
0.89
2.35
0.97
0.01
1.39
1.95
4.20
1.89
0.01
1.95
0.01
1.95
0.01
1.40
0.98
0.73
0.70
0.02
0.52
0.67
1.07
0.72
0.02
0.67
0.02
0.67
0.02
1.74
0.0
0.0
53.00
0.0
0.0
0.0
2.475
1.875
18.99
8.54
7 2 . 5 1 3 7 . 1 6 137.21
IRRIG
SYSTEM OPER. LABOR
HOURS COSTS COSTS
APPL. IRRIG TOTAL
INPUT FIXED IRRIG
COSTS COSTS COSTS
APPL. ACRE LABOR
MONTH INCHES HOURS
JAN
FEB
MAR
APR
MAY
TOTALS
APPL. MACH TOTAL
INPUT FIXED OPER.
COSTS COSTS COST
15.63
3.89
0.0
0.0
0.0
0.0
0.0
0.0
3.31
5.07
2.33
0.07
2.06
2.87
5.82
2.60
0.07
2.87
0.07
2.87
0.07
7.08
5. 18
8.15
57.00
0. 10
3.96
5.49
26.72
9. 11
0. 10
5.49
0. 10
5.49
0- 10
10.21
1.500
1.500
3.000
3.OCO
3.000
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
5. 17
5.17
10.35
10.35
10.35
6.00
6.00
12.00
12.00
12.00
0.0
0.0
0.0
0.0
0.0
11 . 1 7
11. 17
22.35
22.35
22. 35
4 8 . 0 0 12.000
0.0
0.0
41.40
48.00
0.0
89.40
6.00
6.00
12.00
12.00
12.00
RESIDUAL RETURNS AT ALTERNATIVE YIELDS AND PRICES
ADJUSTED FOR YIELD-RELATED CCSTS AND CHANGES IN SHARE-RENT
INCOME ABOVE VARIABLE COSTS LESS SHARE-RENT
PRICE OF CUCUMBERS
(DOLLARS)
5.40
6.07
6.75
7.42
8.10
240.00
163.05
325.05
487.05
649.05
8 11 . 0 5
270.00
224.55
406.80
589.05
771.30
953.55
300.00
286.05
488.55
691.05
893.55
1096.05
330.00
347.55
570.30
793.05
1015.80
1238.55
360.00
409.05
652.05
895.05
11 3 8 . 0 5
1381-05
CRTN
QUANTITY 0?
CUCUMBERS
1
1
1
cr.
—
a
U
1
i1
=t
CM
a
CN
CO
\
tMin
H*~
z
o
H
O
W
rao
ora
W H
H
tot*
z
O Q
H W
H W
u o
w
»-_w
ora
w
OliO
H
H
O
as
o o o c o t n o o o o o
o o o m o ^ o a — o o o
co r^ in co co r* co o vo
cn st cd cn vo co rn in tnfct
o o o
oino
co in cr =t vo r-tn in o vo
a-nrM rsistmrnm
a— <N St it o in CO ct o ro
<N a-OJ rOO
OCNOlN
invoo
srinrn n
ro
raw
w
S«U
W«8
H
H «
<«W
oinoco^oinooo
z \
o<n
o
w
>cu
WW
tow
O H
CUW
pax
O
cuo
as
O H
Z H
M«C
Z Q
ascu
x a
H
cuh
o
w v>
f .
I
CD
a i « a « a a . « «
vo o o crin ct m m O fN
fM
r-
♦
.y
inminino
c r a t e r c t c r.
• a a a*™"
CTNPT*0f,O •
o
o m o
vof-cr
Vi
CO
o>
•
o
m
tr-
cr
*A
H
H
z
a
oa
o
n a
aaas
x
ui
XUi
X H
wto
H O
(•u
wHHWHHwzwwwwrararara
ih
, t tp30j04raaiCu«Hrararaworan_>OHW
o c q c q u d ^ i - i u c v o i u u u u u u o o o o o u
m A t J v A X x x x x x x x x x x x t a t a t a t a a x
Z
h
w
u
• • •
Q
W
w
to o o o o o o o o o o o
o ooooooooomo
o
o
n a
UH
a
WW O
»"3M in
o»
ra
cu
H
o
f*-
HCU
oa
a
H
bi
rara
•CN
wco
in
H
txos
ra
o
o
w
H
X
u
oo
n
Ov
a
w
H
ra u
w»p
ta
mocMomoo
aajm
W
X
Vi
w
u
O O O
o o o
• I a
O O O
H W W
WDt'-a
u w o
oaxcu
w
COZH
too«<
O W H
ra o
O
H
r-a—o *1
I • a
tnr-otM
POa—cr> t
CO
VO
co
r
H
Vi
H
to
O
ra
x
>■
w
u
tu
a
cu
H
CQ
X
H
W
z
w
>
w
u
>
H
«*1
H
O
H
I
id
rti
w
«
CQ
♦
»/
cr>
fN
•
m
tr*
co
st
w
o
o
Vi
iA
wwww
rawwra
uuuu
W
w
u
X
ra
D
to
z
w
H
W
o
u
w
pA
CO
X
H
W
t>
w
O
o
w
X
w
O
u
as
H
o
o
H
to
W
to
H H
z
t
o
w
w
W O
H
H W O
Z
Z
tOHQ-i W W Q
H
- Oa w w
t O a H cu-ex
O U UH U H
U W - <D I ( k
rara O l O
O C U HW Z H
W W
X X
x a
H H
H
O
W
H
w
•
Q
O
>-• aW
O
OS aO
I
w
w
w
U
\
o
in
w vo w
w
w
u
u
«tj
a
to
w
X
X
H
w
Vi cr.
0* r-
z
H
a
o
cr>
u
w
H
CQ
H > * 0H
H
H
z
z r a MZ
to
w
w w wW W H w
>
O W O xsasx - C
H
to
H C U H C U H O cuw w
w
U H UH W Hh w h - j :
o
X D XO U Mt D t a x t a
w
wo»ra c y x c a O H H W
H W HW C Mw o h c c j
w <
H
w
cucu
WW
CU
I
I
I
H Q
H
CU ra
I
W W W ra
CQ a.
a
W
«
«
«
w
U
*
W
H O W
<a?H
O
H
H H
touto
w
M W W WX
O«».t0
o
Z
W H
Z H O
U H t xZ H
U D Q QtMHH
I
asH
to
H O U HO O O
W W w«<o. H H H H
ra I
HH
WU W H
W W Qo r a wH U U U t b i x
M
w
H > > « o p - w ( J H H Ho r a o
- e c Q H W ios> w
x
H
r a o c o o __: i o
r a r a w WtO Cm W O C Q H H
o
PU
CQ
wto WWU H t O
x x a s H O H tozwto rarara
w
X
C U t f X Xtxi
H W OH M OZ D W Ww w w
ra
WWCUH C D H
H
o
W W curs
www ZCUW M
<<
xoa* # * # * »
r
a
>o_
c-mof-
ct
tn
H
tn
o
in in in
Vi
X
•
to
as
o
tn
H
to
o
u
H
ra
H
U
H
O
H
to
a
ts
a
c
cu
D
H
w
o
m
-fl
IO
H
tO
O
u
a
w
H
U
W
»
W
u
H
ca
cu
z
W
»■_ >
o w
ra
t
cu ta
rt.
H
W
x
oa
H
W
O
H
z
w
w
a
w
H
u
w
o
ra
cu
H
W
z
v£>
CN
I
ra
z
o
w
as
m
as
oa
o
••••••!•••
•
m
9
vo
CU
Z
H
Q Q
WW
H H
X U
o w
H»"3
W O
tM
w
as
■
mooa—
OOO
o o o o o r r
a—mo*»oco
• • a a i
m r » o o o
• s o
U U U « J
w
a
x
V.
w
u
N
a—
o t o
zzzw
HHHW
wwwu
CO
z
H
wto
Q Z
ZGH
x a
can
o w
a.
to
L
as
H
a
H
O
to
to
t»
w
o
w
z
c
ra
9 3 8 P R O J E C T I O N S F O R P L A N N I N G P U R P O S E S O N LY
NOT TO BE USED WITHOUT UPDATING AFTER 02/15/82,
B-1241 (C19;
^
HONEYDEWS,
IRRIGATED,
TEXASAND
RIORETUBNS
GRANDE PER
VALLEY
REGION
1982 PROJECTED
COSTS
ACRE
MACHINERY
OPERATION
SHREDDER 4R
OFFSET DISC
MOLDBOARD PLOW
CHISEL PLOW
FLOAT PLANE
RLNG CULT 6R
RLNG CULT 6R
RLNG CULT 6R
FERT.APPL,RNTD
BEDDER 6R
HERB SPRAYR 6R
RLNG CULT 6R
STANHAY PLANTR
DITCHER BLADE
3LNG CULT 6R
HERB SPRAYR 6R
DITCHER ELADE
DITCHER ELADE
DITCHER BLADE
TOTALS
I R R I G AT I O N
APPLICATION
WATER
WATER
WATER
WATER
APPLICATION
APPLICATION
APPLICATION
APPLICATION
MACH
ITEM OPER
TIMES LABOR MACHINE OPER
LABOR
NO. MONTH OVER
HOURS
HOURS COSTS COSTS
APPL. MACH
INPUT FIXED
COSTS COSTS
TOTAL
OPER.
COST
5 r46
1 f38
1 ,31
1 ,33
1 ,45
2 ,34
2 ,34
2 ,34
4 ,59
2 ,35
2 .47
2 ,34
1 ,58
5 ,48
2., 3 4
2 ,47
5 ,48
5 ,, 4 8
5 ,48
....
0.98
0.73
0.78
0.29
0.75
0.67
0.67
0.67
0-70
0.52
0.72
0.67
1.07
0-0 2
0.6 7
0-72
0-02
0.02
0.02
0.0
0.0
0.0
0.0
0.0
0.0
0-0
0.0
59.00
0.0
27.55
0.0
18.00
0.0
0.0
27.55
0.0
0.0
0.0
5. 18
8.15
8.55
2.97
7.46
5.49
5.49
5.49
63.00
3.96
32.77
5.49
29. 10
0. 10
5.49
32.77
0. 10
0.10
0. 10
10.68
132. 10
SEPT
SEPT
OCT
OCT
NOV
NOV
DEC
JAN
JAN
JAN
JAN
FEB
FEB
FEB
MAR
MAR
MAR
APR
HAY
1.00
1.00
0.50
0.50
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
0.01
1.00
1.00
0.01
0.01
0.01
0.283
0.210
0.226
0.084
0.216
0.194
0.194
0.194
0.203
0.151
0.209
0.194
0.310
0.005
0.194
0.209
0.005
0.005
0.005
0.214
0. 159
0. 171
0.064
0.164
0.147
0. 147
0.147
0.154
0 . 11 5
0.159
0.147
0.235
0.004
0.147
0.159
0.004
0.004
0.004
3.095
2.345
APPLACRE
LABOR
MONTH INCHES HOURS
FEB
MAR
APR
MAY
TOTALS
0.89
2.35
2.72
0.94
2.26
1.95
1.95
1.95
0.97
1.39
1.89
1.95
4.20
0.01
1.95
1.89
0.01
0.01
0.01
29.31
IRRIG
SYSTEM OPER. LABOR
HOURS COSTS COSTS
3.31
5.07
5.04
1.74
4.4 5
2.87
2.87
2.87
2.33
2.06
2.60
2.87
5.82
0.07
2.87
2.60
0.07
0.07
0.07
49.65 221.75
APPL. I R R I G
INPUT F I X E D
COSTS COSTS
12.00
6.00
6.00
6.00
3.000
1.500
1.500
1.500
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
10T35"
5. 17
5.17
5. 17
12.00
6.00
6.00
6.00
0.0
0.0
0.0
0.0
30.00
7.500
0-0
0.0
25.87
30.00
0.0
TOTAL
IRRIG
COSTS
-~-A
">
22.35
11. 17
11. 17
11. 17
55.87
RESIDUAL RETURNS AT ALTERNATIVE YIELDS AND PRICES
ADJUSTED FOR YIELD-RELATED COSTS AND CHANGES IN SHARE-RENT
INCOME ABOVE VARIABLE COSTS LESS SHARE-RENT
CRTN
QUANTITY OF
HONEYDEWS
4.12
PRICE OF HONEYDEWS
(DOLLARS)
4.63
5.15
5.66
6.18
600.00
-1396-48
-1087.48
-778.48
-469.49
-160.49
675.00
-1518.73
- 11 7 1 . 11
-823.48
-475.86
-128.24
750.00
-1640.98
-1254.73
-868.48
-482.24
-95.99
825-00
-1763.23
-1338.36
-913.49
-488.61
-63.74
900.00
-1885.48
-1421.99
-958.49
-494.99
-31.49
NOTE: NEGATIVE RETURNS OVER VARIABLE COSTS MAY BE AVOIDABLE
VIA CROP ABANDONMENT, GRAZE-OUT, OR OTHER MANAGEMENT
STRATEGIES.
L I S T I N G O F T H E N A M E £; e t A N D P R I C E
^ ITEM NAME
13
14
17
28
72
73
93
98
103
11 0
154
155
156
157
161
163
170
177
178
184
185
186
187
&
21 ..
212
215
219
233
248
256
267
270
272
274
282
283
291
299
318
330
331
332
335
337
3 3 9
340
341
NMOC
SLAUGHTER HEIFER
S T E E R C A LV E S
H E I F E R C A LV E S
CULL COWS
DEER LEASE
CORN
'
GRAIN SORGHUM
COTTON LINT
SOYBEANS
S A LT & M I N .
RANGE CUBES
PA I M
PA S T U R E R E N T
PA S T U R E R E N T
UNI.M
I MP I
PA S T U R E R E N T
PA S T U R E R E N T
IMPI
CORN SILAGE
SORGHUM SILAGE
HAY
RANGE IMPROVEMEN
I M P R O V E D PA S T U R E
SEED CORN/GRAIN
SEED CRN SILAGE
CORN
GRAIN SORG.SEED
FORAGE SORG. SD
SD
^SOYBEAN SEED
".OTTONSEED
NITROGEN
NITROGEN (DRY)
PHOSPHATE
HERBICIDE
SOIL INSEC.
HERB, PREMERGE
DEFOLIANT
C U S T H A RV & H A U L SOYB
CUS HARV SORG D
C U S . H A R V. C O R N
CUSTOM HAUL
GIN. 8AG. TIES
HAUL GRAIN SORG
SD COTTON
UPL
PEAR BURNING
C U S TO M P L A N T
FERTILIZER APPL
PESTICIDE APPL.
HERBICIDES
DEFOLIANT APPLI.
C U S TO M S P R I G G I N G
M O W. R A K E . B A L E
CUSTOM BALING
C U S TO M B A L E H A U L
1
^AD
6
2 ~ BU. 7
3 = TON 8
4 = DOZ. 9
5 = GAL. 10
=
BALE
= ACRE
= HOUR
= D AY S
= AUM
11
12
13
14
VECTOR
UNIT
PRICE
C W T.
C W T.
C W T.
C W T.
ACRE
BU.
C W T.
LB.
BU.
HEAD
L8a>
ACRE
ACRE
ACRE
ACRE
TON
TON
TON
OOL.
ACRE
LBLB.
LB.
L B .
LB.
TCN
L B .
LB.
LB.
LB.
ACRE
APPL
ACRE
BU.
C*T»
ACRE
C W T.
BALE
C W T.
LB.
OOL.
ACRE
ACRE
APPL
ACRE
ACRE
ACRE
8ALE
BALE
eALE
74.00
81 .50
72.50
46.00
5.00
2.80
4.80
0.59
5.00
8.50
0.20
4.17
3.00
45.00
7.50
20.00
18.00
100.00
2.50
4.59
1.00
1.00
0.60
0.60
0.44
80.00
0.38
0.35
0.30
7.00
10.44
9.0 0
4.60
0.65
0.35
15.00
0.25
48.00
0.35
0.50
1 .00
5.00
3.00
3.50
2.50
3.0 0
75.00
0.45
0.45
0.25
= ACIN
= LB.
= PINT
= Qt.
15
16
17
18
=
=
=
=
R E G I O N N U M B E R : 1 ^.
NMOO
CODE ITEM NAME
359 IRRIG. LABOR
370 TREE WRAP
372 TREE REPLACEMNT
383 MARKETING
392 MARKETING
393 MISC EXPENSE
3 9 5 F E N C E R E PA I R
3 9 6 W AT E R FA C I L R E P R
400 MISC EXPENSE
410 VET MEDICINE
4 6 6 L I V E S T O C K W AT E R
4 6 8 I R R I G . WAT E R
497 BRUSH CLEARING
501 BELL PEPPERS
502 CABBAGE SEED
5 0 3 C A N TA L O U P E S E E D
504 CARROT SEED
505 CUCUMBER SEED
506 LETTUCE SEED
507 HONEYOEW SEED
508 ONION SEED
5 09 TOMATO SEED
513 BUFFEL GRASS
516 GRAPEFRUIT TREE
521 SIDE DRESS
522 FCLIAR FEEO
523 HERBICIDE
524 INSECTICIDE
525 FUNGICIDE
526 HARVEST
5 27 PACK&CONT
528 HERBICIDE
529 INSECTICIDE
530 FUNGICIOE
531 HARVEST
5 3 2 PA C K & C O N
533 INSECTICIOE
534 HERBICIDE
535 FUNGICIDE
536 HARVEST
5 3 7 PA C K & C O N T
538 HERBICIDE
539 INSECTICIOE
540 FUNGICIDE
5 4 1 F U M I G AT E
542 HARVEST
5 4 3 PA C K & C O N T
544 FOLFEED
545 INSECTICIDE
546 FUNGICIDE
DOL.
C W T.
OZ.
MILE
19
20
21
22
=
=
=
»
FEET
APPL
SQFT
LBGN
23
24
25
26
0 21582
O AT E Z
LIVE
LIVE
_
—
SD
SO
BEL
BEL
BEL
BEL
BEL
BEL
BEL
CABB
CABB
CABB
CABB
CANT
CANT
CANT
CANT
CANT
CARR
CARR
CARR
CARR
CARR
CARR
HONE
HONE
HONE
UNIT
PRICE
HOUR
TREE
TREE
HEAD
HEAD
HEAD
HEAD
HEAD
HEAD
HEAD
EACH
APPL
ACRE
LB.
LB.
LB.
LB.
LBa
LB.
LB.
LB.
LB.
LB.
TREE
ACRE
ACRE
ACRE
APPL
APPL
CRTN
CRTN
ACRE
APPL
APPL
CRTN
CRTN
APPL
ACRE
APPL
CRTN
CRTN
ACRE
APPL
APPL
ACRE
BAGS
BAGS
ACRE
APPL
APPL
3.50
0.65
5.00
6. 50
6.50
5.00
l.SO
1.00
5.00
8.00
0.15
6.00
100.00
20.00
55.00
6.00
6.50
6.25
18.00
6.00
50. 00
25.00
3.00
4. 00
75.90
2.72
58.83
3.40
8.48
1 .05
2.05
43. 2<?
6.1 1
4.06
0.50
1.35
5.44
25. 06
1 .48
1. 10
2. 50
25.81
3.17
4. 06
0.15
1.05
2. 20
4.38
5.39
4.70
*
CRTN
=
C R AT
sb BAGS
=
TREE
27
28
29
30
=
=
=
=
EACH
GPM
KWH
MC F
L I S " ING OF THE NAME
CODE •
547
548
549
550
551
552
553
554
555
556
557
558
559
560
561
562
563
564
565
566
567
568
569
570
571
572
573
574
575
576
577
578
579
580
581
582
583
584
585
586
587
588
589
590
591
59?
593
594
595
596
ITEM
NAME
HERBICIDE
HARVEST
PACK&CONT
HERBICIDE
INSECTICIDE
FUNGICIDE
H A RV E S T
PACK&CONT
HERBICIDE
INSECTICIDE
FUNGICIDE
FOLFEEO
HARVEST
PACK&CONT
DRYING
HERBICIDE
INSECTICIDE
FUNGICIDE
H A RV E S T
PA C K & C O N T
FOLFEED
FOLFEED
HERBICIOE
INSECTICIDE
FUNGICIDE
H A RV E S T
PACK&CONT
HERBICIDE
HERBICIDE
INSECTICIDE
I N S E C T. A P P L .
GRAPEFRUIT
ORANGES
BELL PEPPERS
CABBAGE
C A N TA L O U P E S
CARROTS
HONEYOEWS
LETTUCE
ONIONS
TOMATOES
CUCUMBERS
M K T- V E G E TA B L E S
INSECTICIDE
HERBICIDE
INSECTICIDE
HERBICIDE
INSECTICIDE
INNOC.
FUNGICIDE
1 = HEAO
6
=
7
=
2 = BU.
3 = TON
8
=
4 ss D O Z .
9
=
5 = GAL. 10 bb
BALE
ACRE
HOUR
D AY S
AUM
S E T A N D P R I C E VECTOR
NMOD
UNIT
PRICE
HONE
HONE
HONE
LETT
LETT
LETT
LETT
LETT
ONIO
ONIG
ONIO
ONIG
ONIG
ONIO
ONIC
TOMA
TOMA
TO M A
TOMA
TOMA
.TOMA
CUMC
CUMC
CUMC
CUMC
CUMC
CUMC
CITY
CITR
CITR
CITR
ACRE
CRTN
CRTN
ACRE
APPL
APPL
CRTN
CRTN
ACRE
APPL
APPL
APPL
BAGS
BAGS
BAGS
ACRE
APPL
APPL
CRTN
CRTN
ACRE
ACRE
ACRE
APPL
APPL
CRTN
C RT N
ACRE
APPL
APPL
APPL
TON
TON
C RT N
CRTN
CRTN
BAGS
C RT N
CRTN
BAGS
CRTN
C RT N
C RT N
APPL
ACRE
APPL
APPL
APPL
APPL
APPL
27.55
0.60
4.75
24.02
5.33
4.06
3.20
1.35
11 . 0 8
4.46
4.1 1
5.24
1.30
1.55
0.25
16.46
5.03
4.0 6
1.30
1 .75
1.10
3.50
3.89
5.44
5.31
1.30
1.65
24.20
47.73
55.50
20.0 0
11 0 . 0 0
130.00
5.55
4.10
5.10
4.10
5.15
3.35
8.00
8.00
6.75
0.40
8.00
18.50
2.25
3.0 3
3.21
1.10
8.32
COTT
COTT
GRN
GRN
SB
SB
SB
11
12
13
14
= ACIN
s LB.
= PINT
= Q T.
15 =B
16 ==
17 =
18 =s
REGION NUMBER:
19
CODE ITEM NAME
date:
021582
NMOD UNIT
PRICE
ACRE
12.00
600 BEE RENT
■
>:
,
m.
, •
DOL. 19 =
C W T. 2 0 =
OZ.
21
=
MILE 22 =
FEET
APPL
SQFT
LBGN
23
24
25
26
= CRTN 27
s s C R AT 2 8
= BAGS 29
= TREE 3 0
- E tt
o
- G f»M
= K ..h
= MC: f
table • default parameter values and definitions
region: 19 date: 021532
ROW
PA R A M E T E R
DEFINITION
D E FA U LT
VA L U E
1.
PRICE
PER
GALLON
CF
GASOLINE
1.2000
2.
PRICE
PER
GALLON
QF
L . P.
GAS
0.4400
DIESEL
1.1000
3.
PRICE
PER
GALLON
CF
4 . P R I C E P E R K I L O WAT T H O U R O F E L E C T R I C I T Y 0 . 0 8 0 0
5 . P R I C E P E R 1 0 0 0 C U . F T. O F N AT U R A L G A S 0 . 0
6.
NOMINAL
INTEREST
R AT E
0.1900
7 . M A C H I N E R Y I N S U R . R AT E ( AV E R A G E I N V E S T M E N T ) 0 * 0 1 0 0
8.
9.
10.
11 .
12.
MACHINERY
TA X
R AT E
I R R I G AT I O N
H O U R LY
SYSTEM
MACHINERY
H O U R LY
H O U R LY
(PURCHASE
OTHER
VA L U E )
NUMBER
WAGE
LABOR
IRRIG./LIVESTOCK
R AT E
WAGE
R AT E
WAGE
R AT E
0.0050
1.
3.45
3.45
3.45
1 3 . D E AT H L O S S ( P E R C E N T O F T O TA L R E C E I P T S ) 0 . 0
1 4 . L I V E S T O C K I N S U R . R AT E ( AV E R A G E I N V E S T M E N T ) 0 . 0 1 0 0
1 5 . E Q U I P M E N T I N S U R . R AT E ( AV E R A G E I N V E S T M E N T ) 0 . 0 1 0 0
16.
LIVESTOCK
TA X
R AT E
( AV E R A G E
VA L U E )
0.0050
17.
EQUIPMENT
TA X
R AT E
( AV E R A G E
VA L U E )
0.0050
1 8 . I R R I G AT I O N L A B O R M U LT I P L I E R ( H R S / A C I N ) 0 . 2 5 0 0
19. FACTOR TO CONVERT MACHINE HRS TO TRACTOR HRS 1. 1000
2 0 . FA C T O R T O C O N V E R T T R A C T O R H R S T O L A B O R H R S 1 . 2 0 0 0
21. FACTOR TO CONVERT SELF-POWERED MACHINERY HRS
TO
LABOR
HRS
1.2500
22. LUBRICATION COST MULTIPLE OF MACHINERY
FUEL
23.
COSTS
I N F L AT I O N
0.1000
R AT E
24. LUBRICATION COST MULTIPLE OF EQUIPMENT
FUEL
COSTS
0.0
0.0500
D-TE.021582
LISTIBG Of BCOBOBIC IMD BBGIHBEBXBG DATA FOB NACHIHEBT III REGIOB 19
BACHIMB
T81CT0B
TBACTOB
TBACTOB
TBACTOB
TBACTOB
TBACTOB 4 IB DB
PICKOP TBOCX
COHBIBB
COBBIHB
CTTK PICXB 2B
B0L3B0ABD PtOB
B0L080ABD PLOB
CBXSBL PLOB
CBISBL PLOW
HLBC COLT 6B
BBOOBB 6B
PLABTBB 6B
orrsBT disc
aOTOVATOB 4B
COLTITATOB 6B
FLOAT PLABB
SBBBDOBB 1m
8BBB SPBAIB 6B
DITCHEB BLAOB
BTB TABE6TBALB
CTTB TBAXL8BS
OBCB SPBAIB
BOBOBB DISC
THEE BOB
HUB SPB B BDGB
BBOAOCST SBBDB
TLll BABBOB
STABRAT PLABTB
PBBT.APPL.BBTD
PBBT.APPL,BBTD
GBAXB CABT
aOLDBOARO PLOB
SPIKE RABBOB
GBAXB DBXLL
PLABTBB,PBB0T
DIGGER,PEAMUT
SBATHBB, PTO
BAKE. SXDB DEL.
BALES, PTO
1
2
COOB BXDTB
io.
(rr)
3
4
5
6
7
LIST SPEED PXBtO RC1 IGE
PBICB
(RPH)
irr.
(HBS)
4.5
1. 150.0 39030.
4.5
32330.
2- 1 2 5 . 0
27940.
4.S
3 . 100.0
18370.
4.S
4.
75.0
11 2 0 0 .
4.5
5.
40.0
4.5
6 . 225.0 57650.
8500.
30.0
0.5
10.
48645.
3.0
13.
14.0
3.0
IB.
20.0
67100.
2.3
17.
6.0
60375.
4.5
5.3
5825.
30.
4.S
6.7
6564.
31.
4.5
15.0
4812.
32.
514 3.
4.5
33.
18.0
5390.
3.S
3B.
20.0
4.5
35.
20.0
2977.
4.5
20.0
5418.
36.
4.8
804 2.
38.
13.0
7593.
4.5
40.
20.0
6710.
4.5
42.'
13.0
3500.
4.5
43.
14.0
3.5
IB.
20.0
4290.
506 0.
6.0
14.0
45.
46.
13.0
4070.
3.7
4.0
20.0
1341.
47.
6.0
1990.
4.S
48.
3973.
10.0
49.
3.0
10.0
50.
3.0
2546.
18150.
4.0
25.0
51.
4.5
52.
8.0
1200.
4.5
6.0
963.
53.
5.0
1925.
3.0
54.
4.0
1210.
55.
12.0
30.0
1485.
4.0
56.
770.
4.5
57.
12.0
6380.
4.5
S8.
13.0
1.
4.0
59.
20.0
1.
4.0
60.
25.0
1980.
10.0
16.0
61.
1640.
4.5
63.
5.3
4.5
13.0
1900.
64.
850.
4.5
65.
12.0
3.5
3900.
66.
13.0
1700.
3.7
67.
5.0
4000.
4.0
68.
13.0
4510.
4.1
69.
4.0
935.
4.8
70.
12.0
4400.
4.0
13.0
72.
5485.
5.0
73.
13.0
3.0
6.3
3795.
74.
4.8
13.0
3700.
75.
9490.
5.0
76.
12.0
4.5
880.
77.
13.0
3.5
12.0
8682.
78.
0.88 1.20
0 . 8 8 1.20
0 . 8 8 1.20
0.88 1.20
0.88 1.20
0.88 1.20
0.88 0.80
0 . 7 0 1.20
0 . 7 0 1.20
0.70 0.75
0.80 1.00
0.80 1.00
0 . 8 0 1.00
0.80 1.00
0 . 8 0 1.00
0 . 8 0 1.00
0.60 0 . 8 0
0.83 0.65
0.83 0 . 6 5
0 . 8 0 1.00
0.80 1.00
0.75 1.00
0.60 0.60
0.80 0.60
0 . 6 5 1.00
0.80 1.00
0.82 1.00
0-32 1 . 0 0
0 . 6 5 1.00
0.83 0.65
0.83 0.65
0.83 0 . 6 5
0 . 6 7 1.20
0 . 6 7 1.20
0.80 0 . 6 5
0.60 0.80
0.67 1.20
0.67 1.20
0.82 1.00
0.80 1.00
0.80 1.00
0.80 0 . 6 5
0.75 t.OO
0.80 0.60
0.72 0.75
0.70 0 . 6 0
0.70 0 . 6 0
0.63 0 . 6 0
0.60 0 . 6 0
0.67 0 . 6 0
0 . 7 0 0.6O
0.77 0.60
0.77 0.60
0.75 0.60
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
8
RC3
9
10
AB80AL IBABS
BBS OBBSD
1.60
1.60
1.60
1.60
1.60
1.60
1.60
1.60
1.60
1.80
1.30
1.30
1.80
1.80
1.80
1.80
1.60
1.80
1.80
1.30
1.30
1.80
1.80
1.80
1.80
1.80
1.80
1.80
1.80
t.80
1.80
1.80
1.80
1.80
1.80
1-60
1.80
1.80
1.80
1.30
1.80
1.80
1.80
1.80
1.80
1.30
1.80
1.80
1.80
1.80
1.80
1.80
1.80
1.80
SOO.
600.
SOO.
300.
300.
600.
700.
200.
300.
300.
100.
ISO.
ISO.
1S0.
200.
ISO.
100..
ISO.
200.
ISO.
ISO.
ISO.
ISO.
ISO.
too.
50.
150.
100.
100.
too.
too.
200.
100.
200.
ISO.
200.
10.
1.
240.
100.
200.
ISO.
100.
100.
100.
200.
ISO.
100.
200.
200.
100.
200.
150.
200.
It
art.
0.68
0.68
0.68
0.68
0.68
0.68
0.60
0.68
0.68
0.64
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.56
0.60
a. 0 . 6 0
10. 0.60
7.
7.
77. •
7.
7.
3.
6.
6.
6.
7.
7.
7.
7.
7.
7.
7.
7.
7.
7.
7.
7.
7.
7.
7.
7.
7.
7.
7.
7.
7.
7.
7.
7.
7.
7.
1.
1.
20.
8.
10.
10.
12.
10.
10.
10.
10.
10.
10.
8.
10.
10.
12
BP»2
13 1*) 15
POBCH roeL LIPS
PBICB TtPB (BBS)
16
HP
35130. 3. 12000. 150.
29100. 3. 12000. 125.
25150. 3. 12000. 100.
16530. 3. 12000. 75.
10080. 3. 12000. 40.
51885. 3. 12000. 225.
7650- 1- 2800. 3 0 . .
1500. 120.
41360. 1.
S9400. 1. 2500. 1S0.
56782. 3. 2000. 105.
0.
523 0. 0. 2000.
0.
5940. 0. 2000.
0.
4 3 4 5 . 0 . 2000.
0.
467S. 0. 2000.
0.
4785. 0. 2000.
0.
2700. 0. 2000.
0.
1200.
4950. 0.
0.
7291. 0- 2000.
2000.
0.
6892. 0.
0.
5638. 0. 2000.
0.
3000. 0. 2000.
0.
3740. 0. 2000.
0.
4620. 0. 2500.
0.
3630. 0. 2000.
0.
1210. 0. 1200.
0.
1800. 0. 20003616. 0. 2000.
2516. 0- 2000.
1200.
15812. 0.
0.
1075. 0- 2000.
0.
852. 0. 2000.
o. •
1705. 0. 2000.
0.
1100. 0. 1200.
0.
1403. 0. 1200.
0.
6 6 0 . 0 . 2000.
o..
4400. 0. 1200.
0.
1 . 0 . 1200.
0.
1 . 0 . 1200.
0.
1980. 0. 2000.
0.
13S0. 0. 2000.
0.
16S0. 0. 2000.
0.
72S. 0. 2000.
0.
3400. 0. 2000.
0.
1S00. 0. 2000.
0.
3200. 0.
10O0.
0.
4180. 0. 2500.
0.
800. 0. 1875.
0.
3520. 0. 1250.
0.
4600. 0.
2500.
0.
o-'ao
3410. 0. 2000.
0.
o.aa 3300. 0. 1200.
0.
8588. 0. 2500.
0.88
0.
550. 0. 1500.
0.88
0.
7851. 0. 2500.
0.88
0.92
0.92
0.92
0.92
0.92
0.92
0.88
0.92
0.92
0.88
0.88
0.88
0.88
0.88
0.88
0.88
0.88
0.88
0.88
0.88
0.88
0.88
0.88
0.88
0.88
0.86
0.88
0.68
0.88
0.88
0.88
0.88
0.88
0.88
0.88
0.88
0.88
0.88
0.88
0.88
0.88
0.88
0.88
0.88
0.88
0.88
0.88
0.88
0.88
^