PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 02/15/82.
581
B-1241 (C12)
PROCESSED BEETS (IRRIGATED)
TEXAS WINTER GARDEN REGION
1982 PROJECTED COSTS AND RETURNS PER ACRE
HACH
MACHINERY
OPERATION
SHREDDER
OFFSET DISC
MOLDBOARD PLOW
LAND PLANE
OFFSET DISC
HERBICIDE SPRAYR
PLANTER 4H
BED SHAPER 6R
BEDDER 6R
CULTIVATOR 4R
CULTIVATOR 4R
ITEM OPER TIMES LABOR MACHINE OPER LABOR
NO. MONTE[ OVEB HOURS
HOUBS COSTS COSTS
SEPT
SEPT
SEPT
SEPT
2,30
2,34
1,32
1,50
2,34
63
1,41
1,48
1,36
1.39
1,39
NOV
JAN
JAN
JAN
FEB
MAR
APR
1.00
1.20
1.00
0.2O
1.00
1.00
1.00
1.00
1.00
1.00
1.00
TOTALS
IRRIGATION
APPLICATION
WATER
WATER
WATER
WATER
0.263
0.273
0.571
0.050
0.228
0.0
0.303
0.252
0.151
0.227
0.227
0.199
0.207
0.432
0.038
0.173
0.264
0.230
0.191
0 . 11 5
0.172
0.172
2.545
2.193
APPL.
ACHE LABOR
MONTH INCHES HOURS
APPLICATION
APPLICATION
APPLICATION
APPLICATION
JAN
FEB
MAR
APR
TOTALS
2.48
2.53
6.78
0.53
2 . 11
0.08
3.54
2.66
1.62
2.40
2.40
1.31
1.37
2.85
0.25
1.14
0.0
1.52
1.26
0.76
1.13
1.13
* >
APPL. HACH
INPUT F I X E D
COSTS COSTS
TOTAL
OPER.
COST
0.0
3.42
5.60
0.0
0.0
13.85
0.0
1.22
0.0
4.67
20.00 2.29
43.20 7 . 5 9
0.0
4.07
2.36
0.0
0.0
3.93
0.0
3.93
7.21
9.50
23.49
2.01
7.91
22.37
55.85
7.99
4.74
7.47
7.47
63.20 52.92 155.98
27.13 12.73
IRRIG
SYSTEM OPER. LABOR
HOURS COSTS COSTS
APPL. IRRIG
INPUT FIXED
COSTS COSTS
TOTAL
IRRIG
COSTS ^
3.00
3.00
3.00
3.00
0.300
0.300
0.300
0.300
0.0
0.0
0-0
0.0
10.92
10.92
10.92
10.92
1.14
1.14
1.14
1. 14
0.0
0.0
5.52
0.0
6.14
6.14
6.14
6.14
18.19
18.19
23.71
18. 19
12.00
1.200
0.0
43.68
4.56
5.52 24.54
78.30
RESIDUAL RETURNS AT ALTERNATIVE YIELDS AND PRICES
ADJUSTED FOR YIELD-RELATED COSTS AND CHANGES IN SHARE-RENT
INCOME ABOVE VARIABLE COSTS LESS SHARE-RENT
PRICE OF PROC BEETS #2
(DOLLARS)
TON
QUANTITY OF
PROC BEETS #2
5-00 |
I
5.63 I
I
6.25 |
I
6.88 ]
I
7.50 |
1
52.00
58.50
65.00
71.50
78.00
26.33
58.83
91.33
123.83
156.33
62.43
98.99
135.56
172.12
208.68
98.53
139.16
179.78
220.41
261.03
134.63
179.32
22 4.01
268.69
313.38
170.73
219.48
268.23
316.98
365.73
582
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 02/15/82.
B-1241 (C12)
CABBAGE, IRRIGATED
TEXAS WINTER GARDEN REGION
1982 PROJECTED COSTS AND RETURNS PER ACRE
CATEGORY
1. GROSS RECEIPTS
CABBAGE
TOTAL PROJECTED RETURNS
2. VARIABLE COSTS
PREHARVEST COSTS
♦CABBAGE SEED
♦NITROGEN (LIQ)
♦PHOSPHATE
♦HERBICIDE
♦NITROGEN (DRY)
♦INSECTICIDE
♦FUNGICIDE
PESTICIDE APPLI.
IRRIGATION WATER
FUEL 5 LUBE—TRACTOR
EQUIPMENT
IRRIGATION
R E PA I R S T R A C T O R
EQUIPMENT
IRRIGATION
LABOR MACHINERY
IRRIGATION
EQUIPMENT
OTHER
OPERATING CAPITAL
SUBTOTAL, PREHARVEST
HARVEST COSTS
HVST,PKG,MKT CBG
SUBTOTAL, HARVEST
PROJECTED
YIELD
UNIT
550.00
BAGS
PROJECTED YOUR
VA L U E E S T I M AT E
5/UNIT
4.00
2200.00
$ 2200.OU $
INPUT USE
1.50
50.00
80.00
1.00
50.00
10.00
5.00
10.00
16.00
2.59
1.60
0.49
24.00
6.36
550.00
LB.
LB.
LB.
ACBE
LB.
APPL
APPL
ACRE
ACIN
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
HOUR
HOUR
HOUR
HOUR
DOL.
ACRE
42.00
0.23
0.32
8.00
0.26
7.00
6.50
3.50
BAGS
ACRE
2.00
20.51
1.21
46.08
3.89
_..b8
5.00
3.80
3.80
3.80
0.155
ACRE
TOTAL VARIABLE COSTS
63.00
11 . 5 0
25.60
8.00
13.00
70.00
32.50
35.00
12.16
12.96
6.08
1.8b
91.20
0.99 ' " " "
458.12 $
$
11 0 0 . 0 0
11 0 0 . 0 0 $
$ 1558.12 $
BREAK-EVEN PRICE, VARIABLE COSTS $ 2.83/BAGS CABBAGE
3.
INCOME ABOVE
VA R I A B L E
COSTS ACRE
$
641.88
$.
4. FIXED COSTS
DEPREC, INTEREST,TAXES S INSUR.
TRACTOR
EQUIPMENT
IRRIGATION
LAND-CASH
RENT
1.00
MISC
ADMIN
0/H
0.50
TOTAL FIXED COSTS
5. TOTAL PROJECTED COSTS
BREAK-EVEN PRICE, TOTAL COSTS
6. NET PROJECTED RETURNS
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
ACRE
40.00
10.00
$
sr
28.71
24.71
32.72
40.00
5.00
131.14
1689.26
$.
$ 3.07/BAGS CABBAGE
ACRE
$
510.74
$
CABBAGE ARE PACKED AND MARKETED IN 50 POUND BAGS.
BUDGET BASED ON A FALL CROP
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE AND IS
NOT INTENDED TO RECOGNIZE OH PREDICT THE COSTS AND RETURNS FROM ANY
ONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERE
COLLECTED AND DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURAL
EXTENSION SERVICE AND APPROVED FOR PUBLICATION.
PROJECTIONS POR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 02/15/82
582
B-1241 (C12)
1
CABBAGE, IRRIGATED
TEXAS WINTER GARDEN REGION
1982 PROJECTED COSTS AND RETURNS PER ACRE
MACHINERY
OPERATION
SHBEDDEB
OFFSET DISC
MOLDBOARD PLOW
LAND PLANH
DBY FERT SPRDER
OFFSET DISC
BEDDER 6R
CULTIVATOR 4R
HERBICIDE SPRAYR
STANHAY PLANTER
CULTIVATOR 4R
CULTIVATOR 4R
MACH
ITEM OPER TIMES LABOB MACHINE OPER LABOR
NO. MONTH OVER HOURS HOURS COSTS COSTS
2,30
2,34
1,32
1,50
2,60
2,34
1,36
1,39
63
2,44
1,39
1.39
JUNE
JUNE
JUNE
JUNE
JUNE
JULY
JULY
JULY
JULY
JULY
SEPT
OCT
0.50
1.20
1.00
0.20
1.00
1.00
1.00
1-00
1.00
1.00
1.00
1.00
WATER APPLICATION
WATER APPLICATION
WATER APPLICATION
0.100
0.207
0.432
0.038
0. 154
0.173
0 . 11 5
0-172
0.264
0.230
0.172
0.172
1.24
2.53
6.78
0.53
1.89
2 . 11
1.62
2.40
0.08
2.85
2.40
2.40
0.66
1.37
2.85
0.25
1.02
1.14
0.76
1. 13
0.0
1.52
1.13
1.13
1.71
0-0
5.60
0.0
0.0 13.85
0.0
1.22
38.60 3 . 7 4
4.67
0.0
2.36
0.0
3.93
0.0
8.00 2.29
63.00 5.00
3.93
0.0
0.0
3.93
3.61
9.50
23.49
2.01
45.24
7.91
4.74
7.47
10.37
72-36
7.47
7.47
2.592 2.228 26-84 12.96 109.60 52.22 201-62
TOTALS
IRRIGATION
APPLICATION
0.131
0.273
0.571
0-050
0.203
0.228
0.151
0.227
0.0
0.303
0.227
0.227
APPL. MACH TOTAL
INPUT FIXED OPER.
COSTS COSTS COST
I R R I G A P P L - I R R I G T O TA L
APPL. ACRE LABOR SYSTEM OPER. LABOR INPUT FIXED IRRIG "
MONTH INCHES HOURS HOURS COSTS COSTS COSTS COSTS COSTS
J U LY 6 - 0 0
AUG 6.00
SEPT 4.00
0.600
0.600
0.400
0.0
0.0
0.0
16.00 1.600 0.0
TOTALS
21-84
21-84
14-56
2.28
2.28
1.52
0.0 12.27 36.39
11 - 5 0 1 2 . 2 7 4 7 . 8 9
0.0 8.18 24.26
5 8 . 2 4 6 . 0 8 11 - 5 0 3 2 . 7 2 1 0 8 . 5 4
RESIDUAL RETURNS AT ALTERNATIVE YIELDS AND PRICES
ADJUSTED FOR YIELD-RELATED COSTS AND CHANGES IN SHARE-RENT
INCOME ABOVE VARIABLE COSTS LESS SHARE-RENT
PRICE OF CABBAGE
(DOLLARS)
4.80
3.20
3.60
4.00
4.40
69.88
245.88
421.88
597.88
773.88 |
135.88
333.88
531-88
729.88
927.88 I
201.88
421.88
641.88
861-88
1081.88 J
267.88
509.88
751.88
99 3.88
1235.88 J
333.88
597.88
861.88
1125.88
1389.88 \
BAGS
QUANTITY OF
CABBAGE
1
440.00 1
1
495.00 1
i
550.00 1
1
605.00 !
1
660.00 1
1
CN
u
H
W5S
Mrt
fN
r -
J,
w
cc
o r. \ x - o o o m i n v o o
twin
P_0
tr.
O H
SZJH
H - *
S 5 p
5-5 CU
r t D
Pm
P4H
D
« o
0 3 3
W H
H
W W
SB
O O
H W
H W
U O
W
r j PA
OCO
o
t
t
i
»
§
»
i
i
r-
CN
rOfN--
»-
r-
st
w
«---
w
Vi
r*
r^
«*
w
cu
_->
o
O i f h O O
cstinvooo _.
. • i •
ooooin
neon*
so
H
rt
H
SB
**
25
OW
Q
W
H
rt
»
oo cnin ct in vo h h in oo
in n
>x> o
PS
W
\
OH
cuw
cert
Jo
i
_<.
r-inohvcor^cno-r
cN-t<Nv<>r-ctor-fNstm|N
•
•iiiiiiii*
a\ r- m mm «- in in cn ao oo
O O O O O O O O O O
u
rt
I
fN
CO
pA*5 B \
OfN
O
W
W M
W W
fc.
V.
V.
orNmoominofNo
H »
U C W O
CdH
•
i
»
i
»
i
»
•
i
o o
o o
o o o o i n
oco co co in
• •••~"
O H M O O O O O ^ O
•
os o o ^ r^vo mm ooo
I
caw
H
H
SB
O
Oj
a
w
H O
UH
WW
▶O H
OX
03
CU
B
H
cq
U
WvJh^WW
WS-WWWWWWP30-05P|W
»W
f • ltd (-.CUC-SCO 1MHWQ.OJMCBC-DDDDJW H fa
cOcacouo-C_«UUcauUUUUUUUOOOOOU
«U
^mA*AXXXXXHXX<<XXXXXyftZt3ZtVtx:a-t
Urt
o
o
W
W
D
ooooooooooo
ooooooomooo
r-ocno*oininoco
•
o
O
ni
H
D
fNoo^-inst mo OT-in
stco
vo
«-
mr-ocom
«-in
i
i
i
i
i
i
CO
OS
w
a
H
w
cd
w w
H H
cuwu
H & i W
H
O
at
H
UOO
CO WvJCrj
O
OdrtCU
O
H
W
VitSy^
H W««rt
O U H
U
« O
t_>
H
rn
oo
in
w o
w
H
w
o
U
i
•
t
i
i
•
•
H
WO f
as so as
HO
HOHOH
H
w
5BH CBHCBHSB5
w
WWHCOWHWHW
t>
OJCrtOrKSBrtiH C - i O H 0 4 O H t 5 C - i e a ca
U H H U H H t d H H Wy l X
« ca-UDCdrtDeaucaotnx t a
H w o . a B . c a o i p - ' fl S c a o ' H H W
*A ^WHHWHHWHCHWO H «
CU
XtJX
w wH
C-iHtOSSOB
w
rtSBQrt
W
o w vA
Q
W-t-JSBCO
u
o . W WHWW03
DOD
SEWH»J
H » 5 - f H QU f l O
w o W r t HH H M W W P C H
W i J o a uh u u > u h « ! ( -
I
I
I
I
cawco
-cca* * # # # ♦
tfCU
-.
CuCU
X
U %Ui
W
co
X
H
04
H
w
w
Ht»
U-ca
sdrt
to
cd
5 B H O<H
H O UCUO
j
ca
o
CQ
x
. H
rtCOH
uuuuuu
mtn*lXmC*6 0*T\
O
I
03
O
w
o
u
H H b<H
o*«iw U«*i
W
ca
» J t > r t O O . HU H M H O
U
H
CQCCH
woHracaHHH
x
r t r t S SH O C J . t / ) _ C C / _ W H H C « W C U
w
H t G XH t C W S E D W W H r t C a t O
C 0 W U 25D.D- H W C U C Q S B t C H P - i 0
I
CM
C
i
wwwwww
cacacacacaca
ca
u
Vi mt
W
•J
tn
a
ca
CUO
H
i
in w
tn
H
o
o
•
o
o
m
t o
SB
CN
i
W
CO
U
rt
H
*CQ
capw > o
w w w caw
cu >x
o c a CO
rt
to
w
rt
>•
w
o
u
W
w
w
*m
W
U
H
X
M
U
w
o
w
H
co
X '
H
«
X
>
▶
J
rt
H
O
H
ca
p.
3
ca
w
H
t f
SB
W
w
>
o
W
I
VJ
COX
•41
W
H
%
H
W
W
w
ca o
to u
SB
rtcawrt
W
CO
u
woccwh
«cUHO».
u
HW
WH
»~JC0 101*1
WHSBWFQ
^
OCOtD
O H H C f .
W U H W
OQfO
w
h*\Z*r*
S B \ W
t B W O O
HOca U
w
o
u
O
W
H
u
w
*
w
u
H
CO
CU
o
CO
w
w
I
r t C U O r t Q
Pi
HW
wca_cv.>
caou O
cu ssHca
WrtCQCU
w
tONca cu
«
ts caw
5=
C3
H
W
ca
H
U
w
o
ca
H w cu
rt ca
H co H
O
W
SH
04 ha
♦
in
O
wwwwc*.
pacacup-<
*n
W
H
w
•
towa_s_!
HrtrJca
H
w
o
u
H
O
H
^3X
rtHWHO
WW H
Vi
whco WHEdHO
H o _artto-cw
w iHCUO-<QX
o u uH H U « « H
u w <oca I w
coca O J 0 - O U
acuH W M S 5 W H
ww
X H * *
xcd
▶J B H
o
H
w
H
f
U D H «
H H
▶^ W U W
o
H
SBH SB
ocaoo
?~55caH
WrtCU
O
oin
i •
--o
M
H
ro
«e Vi
10
W
*
m
PB
H
w
H
H
W
ca
u
Q W W H
H Z B K
woow
VO
rtrt
ca
QaawP
zocaH
rtcaw»4
wo* to
w
u
P.
H
P.
U
\
I
OJ
U Q Q
H « Z
ca
m
m
I
SB
H==PS
o O
W
W
W « H
CUWW
D H O
O S - U
H H
r t W O
H
W
S 5 W H
r t « s U
U M W
W ^ 3
H O
o
rt
v. U « *
o o
inmmm .
o
w
/*
fa*
»J
X
VO
hh
ax
O O O C - P
WO
OtB
H U E S i J - !
5 B W P. W
wcartf>w
w wwu
WO
QH
CU
rtQCC
eanca p.
o^sbw
?5WO-Ctn
o o u
HS5HQSB
H W H W O
r t H W H H
W S B r t U W
CBMCUWSB
O
pita
feHHfc-IH
M 5 B O O W
1
PROJECTIONS FOR PLANNING PURPOSES ONLY rt_
NOT TO BE USED WITHOUT UPDATING AFTER 02/15/82.
CANTALOUPES, IRRIGATED
TEXAS WINTER GARDEN REGION
1982 PROJECTED COSTS AND RETUBNS PER ACRE
583
MACHINERY
OPERATION
MACH
ITEM OPER TIMES LABOR MACHINE OPER LABOR
NO. MONTH OVER HOURS HOURS COSTS COSTS
C U LT I VAT O R 4 R 3 , 3 9 N O V 1 - 0 0
SHREDDER
3,30
DEC
0.50
C U LT I VAT O R 4 R 3 , 3 9 D E C 1 . 0 0
OFFSET DISC 3,34 JAN 1.20
MOLDBOARD PLOW 1,32 JAN 1.00
LAND
PLANE
50
JAN
0.20
OFFSET DISC 3,34 FEB 1.00
BEDDER 6R 1,36 FEB 1.00
H E R B I C I D E S P R AY R 6 3 F E B 1 . 0 0
DRY FEBT SPRDER 3,60 FEB 1-00
C U LT I VAT O R 4 R 3 , 3 9 M A R 1 . 0 0
PLANTER 6R 3,42 MAR 1.00
C U LT I VAT O R 4 R 3 , 3 9 A P R 1 . 0 0
LAND
PLANE
50
M AY
1.00
R O L L I N G C U LT 4 R 3 , 3 7 M AY 1 . 0 0
0.172
0.100
0.172
0-207
0.432
0.038
0.173
0 - 11 5
0-264
0.154
0-172
0-170
0.172
0.191
0-246
_
APPL. MACH TOTAL
INPUT FIXED OPER.
COSTS COSTS COST
3.10
1.75
3.10
5.69
13.85
0.58
4.74
2.36
2.29
3.80
3.10
5.48
3.10
2.88
4.52
3-013 2.776 25.87 15.07 63.20 60.36 164.49
TOTALS
IRRIGATION
APPLICATION
WATER APPLICATION
WATER APPLICATION
WATER APPLICATION
WATER APPLICATION
TOTALS
0-2 27
0.131
0.227
0.273
0.571
0.0
0.228
0-151
0.0
0.203
0.227
0.224
0.227
0.0
0.324
B-1241 (C12)
APPL. ACRE LABOR
MONTH INCHES HOURS
FEB
HAR
APR
MAY
3.00
4.00
4.00
4.00
0.300
0-400
0.400
0.400
IRRIG
SYSTEM OPER. LABOR
HOURS COSTS COSTS
0.0
0.0
0.0
0.0
15.00 1.500 0-0
10.92
14.56
14.56
14.56
APPL. IRRIG TOTAL
INPUT FIXED IRRIG
COSTS COSTS COSTS
1.14 0.0 6.14
1.52 0.0 8.18
1.52 9.20 8.18
1.52 0.0 8.18
18.19
24.26
33.46
24.26
54.60 5.70 9.20 30.67 100.17 " >
RESIDUAL RETURNS AT ALTERNATIVE YIELDS AND PRICES
ADJUSTED FOR YIELD-RELATED COSTS AND CHANGES IN SHARE-RENT
INCOME ABOVE VARIABLE COSTS LESS SHARE-RENT
PHICE OF CANTALOUPS
(DOLLARS)
CRTN
240.00
270.00
QUANTITY OF
C&NTALOUPS
300.00
330.00
360.00
4.40
4.95
5.50
6.05
6.60
-252.23
-240.23
-228.23
-216.23
-204.23
-120.23
-91.73
-63.23
-34.73
-6.23
11.77
56.77
101.77
146.77
191.77
143.77
20 5.27
266.77
328.27
389.77
275.77
353.77
431.77
509.77
587.77
NOTE: NEGATIVE RETURNS OVER VARIABLE COSTS HAY BE AVOIDABLE
VIA CROP ABANDONMENT, GRAZE-OUT, OR OTHEH HANAGEHENT
STRATEGIES.
r>
584
ssr^m
*,PHS£E£T3_0NS
F0H PLANNING
PURPOSES
NOT TO
BE USED WITHOUT
UPDATING
AFTERONLY
02/15/82.
B-1241 (C12)
CARROTS, IRRIGATED
_rt__
TEXAS
WINTER
GARDEN
REGION
1982 PROJECTED
COSTS
AND RETURNS
PER ACRE
CATEGORY
PROJECTED
PROJECTED
YOUR
YIELD
UNIT
VALUE
ESTIMATE
S/UNIT
1. GROSS RECEIPTS
CARROTS
350.00 EACH
6 . 5 0 2275.00
TOTAL PROJECTED RETURNS
$" 22/5.00 $
2. VARIABLE COSTS
INPUT USE
PREHARVEST COSTS
♦CARROT SEED
3 . 5 0 LB.
5.50
19.25
♦NITROGEN (LIQ)
60.00 LB.
0.23
13.80 '
♦PHOSPHATE
75.00 LB.
0.32
24.00 '
♦HERBICIDE
2.00 ACRE
8.00
16.00
♦INSECTICIDE
2.00 APPL
6.00
12.00
♦FUNGICIDE
2.00 APPL
5.00
10.00 '
PESTICIDE APPLI.
2.00 ACRE
3.50
7.00 "
♦NITROGEN (DRY)
60.00 LB.
0.26
15.60 '
IRRIGATION WATER
18.00 ACIN
FUEL 6 LUBE—TRACTOR
ACHE
16-21
IRRIGATION
A
C
R
E
51.84
R E PA I R S T R A C T O R
ACRE
3.08
EQUIPHENT
ACHE
2.40
IRRIGATION
ACRE
13.68
LABOR MACHINERY
2.46 HOUR
5.00
12.30
IRRIGATION
1.80 HOUR
3.80
6.84
OPERATING CAPITAL
37.53 DOL.
0.155
5-82
SUBTOTAL, PREHARVEST
ACRE
22y.B1
HARVEST COSTS
HARV, PACK 5 MKT
350.00 BAGS
4 . 2 5 1487.50
SUBTOTAL, HARVEST
ACRE
148..5U $"
TOTAL VARIABLE COSTS
ACRE
1717.31 $
BREAK-EVEN PRICE, VARIABLE COSTS $ 4.91/EACH CARROTS
3. INCOME ABOVE VARIABLE COSTS
ACBE
$
557.69
$
4. FIXED COSTS
DEPREC,INTEREST,TAXES
S IHSUR.
TRACTOR
ACRE
25.40
EQUIPMENT
ACBE
25.25 '
IRRIGATION
ACRE
36.81
LAND-CASH
RENT
1 , 0 0 ACRE
40.00
40.00
MISC
ADMIN
0/H
0 . 5 0 ACRE
10.00
5.00
TOTAL FIXED COSTS
ACRE
r 132.46
S"
5. TOTAL PROJECTED COSTS
ACRE
$ 1849.77 $.
BREAK-EVEN PRICE, TOTAL COSTS
$ 5 . 29/EACH CARROTS
6. NET PROJECTED RETURNS
ACRE
$ 425.23 $
CARROTS ARE PACKED AMD MARKETED IN 48 ONE POUND CELLO BAGS
£XS0?2HF,2ILP25SH£E2 IU pbepabed solely as a general guide and is
™5 i?£5?25?_£0_.R5__02HIZB ofi phedict THE C0STS AND HETDRNS FB0H jgY
2n?.5£S55C1Ji.£Hi>S£!? °S aANCH operation, these projections were
SS££5SS__2
M2<_S5IE£PPED
BY STAP?FOR
HEMBERS
OF THE TEXAS AGRICULTURAL
EXTENSION SERVICE
AND APPROVED
PUBLICATION.
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 02/15/82.
584
B-1241 (C12)
CARROTS, IRRIGATED
TEXAS WINTER GABDEN REGION
1982 PBOJECTED COSTS AND BETURNS PER ACRE
"
MACHINERY
OPERATION
OFFSET DISC
HOLDBOABD PLOW
LAND PLANE
HERBICIDE SPRAYR
OFFSET DISC
BEDDER 6R
DRY FERT SPRDER
STANHAY PLANTER
CULTIVATOR 4R
HERBICIDE SPRAYR
CULTIVATOR 4R
CULTIVATOR 4R
MACH
ITEM OPER TIMES LABOR MACHINE OPER LABOB
NO. MONTH OVER HOURS HOURS COSTS COSTS
3,34
1.32
1,50
63
3,34
1,36
3,60
3,44
3,39
63
3,39
3,39
JUNE
JUNE
JUNE
JUNE
J U LY
J U LY
J U LY
J U LY
AUG
AUG
SEPT
OCT
1.20
1.00
0.20
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
TOTALS
IRRIGATION
APPLICATION
WATER
WATER
WATER
WATER
WATER
APPLICATION
APPLICATION
APPLICATION
APPLICATION
APPLICATION
0.227
0.2 27
0.207
0.432
0.038
0.264
0.173
0 . 11 5
0-154
0-230
0.172
0.264
0.172
0.172
2.461
2.393
0.273
0.571
0.050
0.0
0.228
0.151
0.203
0.303
0.227
0.0
APPL.
ACRE LABOR
MONTH INCHES HOURS
J U LY
AUG
SEPT
OCT
NOV
TOTALS
2.05
6.78
0.53
0.08
1.71
1.62
1.54
2.32
1.66
0.08
1.66
1.66
1.37
2.85
0.25
0.0
1.14
0.76
1.02
1.52
1.13
0.0
1.13
1.13
21.68 12.30
APPL. MACH
INPUT F I X E D
COSTS COSTS
TOTAL
OPER.
COST
0.0
5.69
13.85
0.0
1.22
0.0
8.00 2.29
4.74
0.0
2.36
0.0
39.60 3.80
19.25 5 . 1 0
3.10
0.0
8.00 2.29
3.10
0.0
0-0
3.10
9 . 11
23.49
2-01
10.37
7.59
4.74
45.96
28.18
5.89
10.37
5.89
5.89
7 4 . 8 5 5 0 . 6 5 159.49
IRRIG
SYSTEM OPER. LABOR
HOURS COSTS COSTS
APPL. IRRIG
INPUT FIXED
COSTS COSTS
TOTAL
IRRIG
COSTS
0.300
0.3 00
0.3 00
0.0
0.0
0.0
0.0
0-0
21.84
10.92
10.92
10.92
10.92
2.28
1.14
1.14
1.14
1. 14
0.0
12.27
13.80 6 . 1 4
6.14
0.0
6.14
0.0
0.0
6.14
36.39
31.99
18. 19
18. 19
18. 19
1.800
0-0
65.52
6.84
13.80 36.81
122.97
6.00
3.00
3.00
3.00
3.00
0.600
0.300
18.00
RESIDUAL RETURNS AT ALTERNATIVE YIELDS AND PRICES
ADJUSTED FOR YIELD-RELATED COSTS AND CHANGES IN SHARE-RENT
INCOME ABOVE VARIABLE COSTS LESS SHARE-RENT
PHICE OF CARROTS
(DOLLARS)
5.20
5.85
6.50
7.15
7.80
36.19
218.19
400.19
582-19
764.19 |
69.44
274.19
478.94
683.69
888.44 i
102.69
330.19
557.69
785.19
1012.69 |
135.94
386.19
636.44
886.69
1136.94 |
169.19
442.19
715.19
988.19
1261.19 J
EACH
280.00 |
I
QUANTITY OF
CARROTS
315.00 |
I
350.00 I
I
385.00 l
I
420.00 |
1
w
CN
H
cart
U
03C
O M
&mH
W
St
fN
CQ
03
U
rt
I
CN
\
Hin
▶-.*s=\
OfN
O
W
wca
ww
O H
cuw
P-rt
p
CUO
SB
O H
S5H
H««
3-Q
5a CU
r t D
H
CUH
O
cao
OCG
W H
H
wn-
SB
O Q
H PA
H W
U O
ob
o d
r~
m
in
I
O
*-_- in
to
D
HHHH
~"in
T-T—
N
oom
oco in
.
to
to
to
o
o
t i~mm
i
o
as
w
D
O O O O O O O O O
H
D
CU
SO
H
vOOi=toom
•
I
inoooooooo
•
cu
CtfNCOOO *
• • • • • •
intnvoom n
cNfNm=t
i
u
o
ca
cu to
IIIIIIII
cn----
momfNfNfNfNoco
\OH
VD~-
I
VO
r-(Nm
w
ss
ca
a
H
w
ca
toiow
P
H H H W W
O O O J H
oaoaenpiu
cacacdpw
X X X t j r D
UUU
O
Hca
a i i tocu
U U U c a
u
W cacacartrt
p«p.cuuh
O
H
tfCU
x
CC
to
w
o o
o o
i
to
to
•-
u
w
SB
-*r-
H
w
ca
u
x
^ o ^ e x x x x
t
ca
P
w
o
W
H
w
U
H
ca
cu
CQ
SB
W
H
ca
x
rt
H
O
H
t>
W
I
_a
rt
w
ca
P
P
o
CQ
x
w
S3
O
u
SB
H
m
H
W
W
w
oa
w
H
a_woo
Hoea u
caca o c a p u
P C U HW H C B W h .
W W
X H X
X P
▶4 M H
H
o
w
H
I
st
in
P
sa
X
CN
*A
5E
5BH SB
WHcaW H P H P
H
Oa j r t w » W
w
iHCUOrtPX
o u uH H V X H
U W r tD t a l
w
w
o
w
o
u
W
HCCH
y-i
pi
P
U
•»
H
».
x
H
ca
rt
t>
•
w
m
i i
r - o
W
X
X
H
▶
J
to
P.
U
X
o o
o m
to
_. CQ
w
o
u
w
▶
4
u
rt
10
W
w
W
P.
SBOPSH
tn
o
X
r-
SB
H
I
CN
wwwwww
ra cacao, pa pa
u u u u u u
ca
paewp
H.
CQ
X
fN
H
W
CQ H
W
O
U
t>
H
O «*
«
ocs
r t CO
u
•
m
I m
u
o
ca
p u to
I I
o o
H
W
O
m
SB SB
o H O X O H
H
to
SBHCWH
W
W H WW H W H
H
o < o a c r t J B r t t>
P. O H O
ca
to
w
U H U H H f fl H p i x
x
t
n
_
J
>
p a r t c a r t ocauca
M
o»cartca
H
W
o
c
a
wpaosta
w
pi
irlHtH W H B H Hca
X X
cu H r t I I
tccc
H
o»
I
cucu
H
CU c a * j
wtn
! Xu % w a %
w
x
P
w
H O Ppi
I O U W mm*
p
^■" S E C O j
♦JH tB,yA
OrtV)X X
o w W WH W W O P
H
U H WS5HPU Q PtRHpi
SBHO
H O U h*CD
w W r t H H H HW H
W W HWtCUH U UOrtu*
t ^ H W H
pa
r t C Q H WCQ
▶J > 0 CCUM U H H O O
cornea c a w c q W O H M M . - !
o OlPW> P
C
Q
xx oa H O c a W t a c n H c a w
W W W caw
X
CU >x
H t c x H t c wS B P WH e a p
pi
o c a cc
c a w u 5Bcu_a H W C U 5 = H W
rtca* # # # # #
•
o
m
O
o
I
SB
H
X
i
to
om*-ooio
jb
o
H
\
w
W
OOOO
Ha
o=tfN=t
UH
III!
WW COCNr-O
•^>H
O X
ca
ca
o c
o
w wo o o « ^
OS
in
r-
WuJv-w
szjwwwwwcaea
tw
w
w
i i iJBcucuca iHpacacacacaooHca km ca
C Q C Q C Q U C U P. U C Q U U U U U U O O O U
OU
U
o
H
Os
r-fsj^-r-r-
o m f N o o o o v o
inrNmooomfN
i i i i i i i i
inoocovoinmo
H S_55SS55
S5 oooo
OS
SB
o>m-tvo(Nor^m vo~-mfNmfNvoo,>t*o
H
co
H
O
inooooooo
r-^tcoocooctmh.
raooooooovo fNcooarvomcoin n
•
••iitii
■
iiiiii*
to
O
S
T
1#
ca
oa
x
u
fN
fN
w
^ w
oco
ca
cuo
H
o o o o p
I I I I
jfrvOinrvom«-
OOSS
CO X
WrtW
U « H
O W U
COHW
Pj *-}
O
W
CU
to
o o o o
ww
oca
wca
Hrtp
w
to too
to
O O O O
HOCr t H
O O W
HW5B
o-caca
oa p
H7ZV*
P H O
WO-U
to
in
o ca
wssw
eaca
rtww
UHH
jaw
to
Ost OctpO
I I I I
CNVOCOO O
T- C 0 - -
w
H
WSB yX
HX
X
W
w
7
CO
4*
W
H
W
O
u
X
H
O
H
»
W
o
W CN
SB
pa ••
p
i-
H
ti
u
ca os
W cu
_ _.
w w
o w
ca
I
cu _a
rt
w
pi
X
ca
H
O
H
l
in
CQ
p
w
H
U
w
»"o
ca
cu
H
W
JB
I
VO
in
vo
SB
o
p
w
w
x
m
p
H
W
a
rtoaw^l
w * p
w
u
PIOWH
Hsasap
pcaoo
O P H r t
b*t-^
i-IWUW
rtoawrt
03 *DX
W O O W
sb 55 can
WrtCU
O
W
t
WWP5E
r t H W H O
WW
H
WOWfeH
XUtr*OX
HW
u
WM
▶4 P t C d y J
WH5BWCQ
»-) OCQO
OHHaCP*
W U H W
Hrt«C03
ppca
o
w w w w w
pscacup-i
rtCUOrtP
cu
HW
WCBPtot>
P30U
O
cu SB>.ca
WrtCQCU
WNca cu
hh
ax
5b caw
o o o c u a
wo
osb
H U E ^ r t
pswcaw
w c a r t > w
W WWL)
wo
qh
canca t>
cu rtoca
P^.SBW
sawprttn
o o u
H2SHQS5
H W H W O
x & t n & H
»SBrtUW
oaHCuwso
o
hw
pt,HW»-.H
sbosbom
M5=OUW
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 02/15/82.
599
B-1241 (C12)
^
PROCESSED CARROTS, IRRIGATED
TEXAS WINTER GARDEN REGION
1982 PROJECTED COSTS AND RETURNS PER ACRE
MACHINERY
OPERATION
OFFSET DISC
MOLDBOARD PLOW
LAND PLANE
HERBICIDE SPRAYR
OFFSET DISC
BEDDER 6R
DBY FERT SPRDER
STANHAY PLANTER
CULTIVATOR 4R
HERBICIDE SPRAYR
CULTIVATOR 4R
CULTIVATOR 4R
MACH
T
I
M
E
S
LABOR
MACHINE
OPER
LABOR
ITEM OPER
MONTH
OVER
HOURS
HOURS
COSTS
COSTS
NO.
3,34
1,32
1,50
63
3,34
1,36
3,60
3,44
3,39
63
3,39
3,39
JUNE
JUNE
JUNE
JUNE
J U LY
J U LY
J U LY
J U LY
AUG
AUG
SEPT
OCT
1.20
1.00
0.20
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
TOTALS
IRRIGATION
APPLICATION
0.273
0.571
0.050
0.0
0.228
0.151
0.203
0.303
0.227
0.0
0.227
0.227
0.207
0-432
0.038
0.264
0.173
0 . 11 5
0.154
0.230
0.172
0-264
0.172
0-172
2-461
2.393
APPL.
ACRE LABOR
SO NTH INCHES HOURS
JULY
AUG
SEPT
OCT
NOV
WATER APPLICATION
WATER APPLICATION
WATER APPLICATION
WATER APPLICATION
WATER APPLICATION
TOTALS
6.00
3.00
3.00
3.00
3.00
0.600
0.3 00
0.300
0.300
0-300
2.05
6.78
0.53
0.08
1-71
1-62
1.54
2.32
1.66
0.08
1.66
1.66
1.37
2.85
0.25
0.0
1.14
0.76
1.02
1.52
1.13
0.0
1.13
1. 13
21.68 12.30
APPL. MACH
INPUT F I X E D
COSTS COSTS
TOTAL
OPER.
COST
5.69
0.0
0.0
13.85
1.22
0.0
8.00 2.29
0.0
4.74
0.0
2.36
39.60 3.80
19.25 5 . 1 0
3.10
0.0
8.00 2.29
0.0
3.10
3.10
0.0
9 . 11
23.49
2.01
10-37
7.59
4.74
45.96
28. 18
5.89
10.37
5.89
5.89
7 4 . 8 5 50.65 159.49
IRRIG
SYSTEM OPER. LABOR
HOURS COSTS COSTS
APPL. IRRIG
INPUT FIXED
COSTS COSTS
TOTAL
IRRIG
COSTS
0.0
0.0
0.0
0.0
0.0
0.0 12.27
13.80 6 . 1 4
0.0
6.14
0.0
6.14
0.0
6.14
36.39
31.99
18.19
18. 19
18. 19
18.00 1.800 0.0
21.84
10.92
10-92
10.92
10.92
2.28
1. 14
1. 14
1. 14
1.14
65.52 6.84 13.80 36.81 122,97
RESIDUAL RETURNS AT ALTERNATIVE YIELDS AND PRICES
ADJUSTED FOR YIELD-RELATED COSTS AND CHANGES IN SHARE-RENT
INCOME ABOVE VARIABLE COSTS LESS SHARE-RENT
PHICE OF PROC CARROTS #1
(DOLLARS)
51.20
57.60
64.00
70.40
76.80
84.39
125.35
166.31
207.27
248.23 l
7.20
124.13
170.21
216-29
262.37
308.45 !
8.00 l
163.87
215.07
266.27
317.47
368.67 S
8.80 I
203.61
259.93
316.25
37 2.57
428.89 I
9.60 I
243.35
304.79
366.23
427.67
4 8 9 . 11 I
TON
i
6.40 |
i
QUANTITY OF
PROC- CARROTS #1
I
I
I
I
" >