Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
DATE
STAGE
TYPE
OF
OF
PRODUCTION
01/10/92 HARVEST
DATE
STAGE
OF
PRODUCTION
08/05/91 PREHARVEST
08/10/91 PREHARVEST
08/15/91 PREHARVEST
08/20/91 PREHARVEST
08/30/91 PREHARVEST
09/05/91 PREHARVEST
09/05/91 PREHARVEST
09/10/91 PREHARVEST
09/10/91 PREHARVEST
09/15/91 PREHARVEST
09/15/91 PREHARVEST
09/15/91 PREHARVEST
09/19/91 PREHARVEST
09/20/91 PREHARVEST
09/20/91 PREHARVEST
10/05/91 PREHARVEST
10/10/91 PREHARVEST
10/10/91 PREHARVEST
10/10/91 PREHARVEST
10/10/91 PREHARVEST
10/15/91 PREHARVEST
10/20/91 PREHARVEST
10/20/91 PREHARVEST
10/24/91 PREHARVEST
10/25/91 PREHARVEST
10/30/91 PREHARVEST
10/30/91 PREHARVEST
10/30/91 PREHARVEST
11/10/91 PREHARVEST
11/10/91 PREHARVEST
11/10/91 PREHARVEST
11/15/91 PREHARVEST
11/15/91 PREHARVEST
11/25/91 PREHARVEST
11/29/91 PREHARVEST
11/30/91 PREHARVEST
11/30/91 PREHARVEST
11/30/91 PREHARVEST
11/30/91 PREHARVEST
11/30/91 PREHARVEST
12/10/91 PREHARVEST
12/10/91 PREHARVEST
12/10/91 PREHARVEST
12/14/91 PREHARVEST
12/15/91 PREHARVEST
12/15/91 PREHARVEST
12/19/91 PREHARVEST
12/20/91 PREHARVEST
12/30/91 PREHARVEST
12/30/91 PREHARVEST
12/30/91 PREHARVEST
01/10/92 HARVEST
01/10/92 HARVEST
01/10/92 HARVEST
01/10/92 HARVEST
01/15/92
PRODUCT
NAHE
A
TYPE
OF
OF
UNITS
CABBAGE
M
H
H
H
E
H
E
H
E
H
H
H
0
E
H
0
E
G
E
H
E
G
H
0
E
G
E
E
G
E
0
H
H
H
E
G
E
H
0
E
G
E
H
0
H
H
0
E
G
E
G
G
G
H
K
.0000•
600.0000
INPUT NAHE
NUMBER
O
F
INPUT
H
1HEIGHT
PER
1HEAD
NUMBER
PROD.
UNITS
SHREDDING
PLOHING
DISCING-OFFSET
FLOATING
BEDDING
PHOSPHATE
APPLY FERTILIZER
HERBICIDE
SPRAYING
SEED
HIRED LABOR
PLANTING
DITCHING
IRRIGATION
NITROGEN (LIQ)
CULTIVATING
IRRIGATION
INSECTICIDE
PESTICIDE APPL.
FUNGICIDE
HIRED LABOR
INSECTICIDE
PESTICIDE APPL.
DITCHING
IRRIGATION
INSECTICIDE
PESTICIDE APPL.
FUNGICIDE
INSECTICIDE
PESTICIDE APPL.
FUNGICIDE
IRRIGATION
HIRED LABOR
CULTIVATING
DITCHING
INSECTICIDE
PESTICIDE APPL.
FUNGICIDE
PICKUP TRUCK
IRRIGATION
INSECTICIDE
PESTICIDE APPL.
FUNGICIDE
DITCHING
IRRIGATION
HIRED LABOR
DITCHING
IRRIGATION
INSECTICIDE
PESTICIDE APPL.
FUNGICIDE
HARVESTING
HARKETING
PACK & COUNT
HIRED LABOR
CASH-RENT
4 ROH
4 BOTTOM
13 FT
6 ROH
CABBAGE
CABBAGE
STANHAY
6 ROH
CABBAGE
CABBAGE
CABBAGE
CABBAGE
CABBAGE
CABBAGE
CABBAGE
6 ROH
CABBAGE
CABBAGE
3/4 TON
CABBAGE
CABBAGE
CABBAGE
CABBAGE
CABBAGE
VEGETABL
CABBAGE
VEGETABL
1.0000
.5000
1.0000
1.0000
1.0000
80.0000
1.0000
1.0000
1.0000
1.0000
6.0000
1.0000
.5000
6.0000
200.0000
1.0000
6.0000
1.0000
1.0000
1.0000
6.0000
1.0000
1.0000
.5000
6.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
6.0000
6.0000
1.0000
.5000
1.0000
1.0000
1.0000
40.0000
6.0000
1.0000
1.0000
1.0000
.5000
6.0000
6.0000
.5000
6.0000
1.0000
1.0000
1.0000
600.0000
600.0000
600.0000
6.0000
1.0000
CASH
NON
CASH
B-124KC12)
CASH LANDLORD BREAK
NON- SHARE
EVEN
CASH
PROD.
C
.00
Y
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
V
C
V
C
V
C
C
C
V
V
V
C
C
V
V
C
C
C
C
C
C
V
V
V
V
V
V
C
C
C
V
V
V
C
C
C
V
V
V
c
c
c
c
c
c
V
V
V
V
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
'-**\.
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections Mere collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C12.24
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
B-124KC12)
CANTALOUPES, IRRIGATED
S o u t h Te x a s D i s t r i c t ( 1 2 )
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
Quantity
BSSSS8SSSSSSSB8BBB8BBBSSS8BB
CANTALOUPES
Unit
$ / Unit
To t a l
ESBBBEESS
BBSS
BBSSBBBBBSB
BSBBSSSBBBB
395.000
crtn
6.5000
2567.50
Your
Estimate
SBBBBBSBB
SBSSSSSS88E
Total GROSS Income
2567.50
VARIABLE COST Description
8EEBBBSESSSSSBESSSSBBBSSSSBSSBSSB
/0^\
Quantity
Unit
$ / Unit
BSSBBBBSSEB
BEBB
BSSEBBB8S8C
80.000
1.000
1.000
1.000
120.000
6.000
6.000
1.000
1.000
1.000
1.500
6.000
1.000
1.000
1.000
1.000
1.000
1.000
6.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
6.000
1.000
lb.
acre
acre
lb.
lb.
Acin
Acin
appl
appl
acre
hive
Acin
acre
appl
acre
appl
appl
acre
Acin
appl
appl
acre
appl
appl
acre
appl
acre
Acin
appl
Acre
Acre
Hour
Hour
Hour
.290
8.000
40.000
97.000
.310
1.333
1.333
3.500
5.500
4.500
40.000
1.333
8.000
5.500
4.500
3.500
5.500
4.500
1.333
3.500
5.500
4.500
3.500
5.500
4.500
5.500
4.500
1.333
3.500
PREHARVEST
PHOSPHATE
HERBICIDE
NEMATICIDE
SEED
NITROGEN
IRRIGATION
IRRIGATION
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
BEE RENT
IRRIGATION
HERBICIDE
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
IRRIGATION
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
FUNGICIDE
PESTICIDE APPL.
IRRIGATION
INSECTICIDE
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
- Other
- Irrigation
4.513
10.000
7.500
Total PREHARVEST
HARVEST
HARVESTING
PACK & COUNT
MARKETING
5.001
4.500
4.500
To t a l
BBBSCSSBBBE
23.20
8.00
40.00
97.00
37.20
8.00
8.00
3.50
5.50
4.50
60.00
8.00
8.00
5.50
4.50
3.50
5.50
4.50
8.00
3.50
5.50
4.50
3.50
5.50
4.50
5.50
4.50
8.00
3.50
16.13
6.03
22.57
45.00
33.75
514.38
395.000
395.000
395.000
crtn
crtn
crtn
1.250
2.300
.500
Total HARVEST
493.75
908.49
197.50
1599.75
Interest - OC Borrowed
173.767 Dol
0.120
Total VARIABLE COST
20.85
SSSSSSSSSSS
2134.98
B r e a k - E v e n P r i c e , To t a l Va r i a b l e C o s t $ 5 .4 0 p e r c r tn o f C A N TA L OU P E S
GROSS
INCOME
minus
FIXED COST Description
BSSSBBSEEEEBBBECESBSSSSSSSESBSSSB
Machinery and Equipment
Land
VA R I A B L E
COST
Unit
Acre
Acre
Total FIXED Cost
Break-Even Price, Total Cost $
432.52
To t a l
SECSECB88ES
87.38
90.00
EESEBEEEBEE
177.38
5.85 per crtn of CANTALOUPES
Total of ALL Cost
2312.35
NET PROJECTED RETURNS
255.15
Information presented is prepared solely as a general guide and Is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections Mere collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C12.25
B-124KC12)
Projections for Planning Purposes Only
Mot to be Used without Updating after July 23, 1991
DATE
STAGE
OF
PRODUCTION
06/20/91 HARVEST
DATE
TYPE
PRODUCT
NAME
OF
PROD.
UNITS
A
CANTALOUPES
395.0000
STAGE
TYPE
OF
O
F
OF
PRODUCTION
INPUT
UNITS
09/10/90 PREHARVEST
09/20/90 PREHARVEST
10/10/90 PREHARVEST
10/15/90 PREHARVEST
10/15/90 PREHARVEST
10/20/90 PREHARVEST
10/25/90 PREHARVEST
11/15/90 PREHARVEST
11 / 2 0 / 9 0 PREHARVEST
1 2 / 2 0 / 9 0 PREHARVEST
0 1 / 1 0 / 9 1 PREHARVEST
0 1 / 1 5 / 9 1 PREHARVEST
0 1 / 1 5 / 9 1 PREHARVEST
0 1 / 2 0 / 9 1 PREHARVEST
01/20/91 PREHARVEST
01/20/91 PREHARVEST
02/05/91 PREHARVEST
02/10/91 PREHARVEST
02/10/91 PREHARVEST
0 2 / 1 4 / 9 1 PREHARVEST
0 2 / 1 5 / 9 1 PREHARVEST
0 2 / 1 5 / 9 1 PREHARVEST
0 2 / 2 8 / 9 1 PREHARVEST
0 2 / 2 8 / 9 1 PREHARVEST
0 3 / 1 4 / 9 1 PREHARVEST
03/15/91 PREHARVEST
03/15/91 PREHARVEST
0 3 / 1 5 / 9 1 PREHARVEST
0 3 / 1 5 / 9 1 PREHARVEST
0 3 / 1 5 / 9 1 PREHARVEST
0 3 / 1 5 / 9 1 PREHARVEST
0 3 / 2 0 / 9 1 PREHARVEST
0 3 / 2 0 / 9 1 PREHARVEST
0 3 / 2 5 / 9 1 PREHARVEST
0 3 / 3 0 / 9 1 PREHARVEST
0 3 / 3 0 / 9 1 PREHARVEST
0 4 / 0 5 / 9 1 PREHARVEST
0 4 / 0 5 / 9 1 PREHARVEST
0 4 / 0 5 / 9 1 PREHARVEST
0 4 / 1 4 / 9 1 PREHARVEST
0 4 / 1 5 / 9 1 PREHARVEST
0 4 / 1 5 / 9 1 PREHARVEST
04/25/91 PREHARVEST
0 4 / 2 5 / 9 1 PREHARVEST
04/25/91 PREHARVEST
04/25/91 PREHARVEST
0 5 / 0 5 / 9 1 PREHARVEST
05/05/91 PREHARVEST
0 5 / 0 5 / 9 1 PREHARVEST
0 5 / 1 4 / 9 1 PREHARVEST
0 5 / 1 5 / 9 1 PREHARVEST
0 5 / 1 5 / 9 1 PREHARVEST
0 5 / 1 5 / 9 1 PREHARVEST
0 5 / 2 5 / 9 1 PREHARVEST
0 6 / 2 0 / 9 1 HARVEST
06/20/91 HARVEST
0 6 / 2 0 / 9 1 HARVEST
06/30/91
H
H
H
H
H
H
H
H
H
H
H
H
E
H
E
E
H
H
E
H
0
E
H
0
H
0
H
E
E
G
G
H
E
H
E
G
E
E
G
H
0
H
H
E
E
G
E
E
G
H
0
E
G
E
G
G
G
K
INPUT NAHE
SHREDDING
DISCING-OFFSET
DISCING-OFFSET
PLOHING
CHISELING
DISCING-OFFSET
CULTIVATING
FLOATING
CULTIVATING
CULTIVATING
BEDDING
APPLY FERTILIZER
PHOSPHATE
SPRAYING
HERBICIDE
NEMATICIDE
CULTIVATING
PLANTING
SEED
DITCHING
IRRIGATION
NITROGEN
PICKUP TRUCK
IRRIGATION
DITCHING
IRRIGATION
HIRED LABOR
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
BEE RENT
SPRAYING
HERBICIDE
CULTIVATING
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
DITCHING
IRRIGATION
HIRED LABOR
CULTIVATING
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
DITCHING
IRRIGATION
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
HARVESTING
PACK & COUNT
HARKETING
CASH-RENT
1HEIGHT
PER
1HEAD
NUMBER
O
F
NUMBER
4 ROH
13 FT
13 FT
4 BOTTOH
18 FT
13 FT
6 ROH
6 ROH
6 ROH
6 ROH
CANTAL
6 ROH
STANHAY
CANTAL
3/4 TON
CANTAL
CANTAL
CANTAL
6 ROH
CANTAL
CANTAL
CANTAL
6 ROH
CANTAL
CANTAL
CANTAL
CANTAL
CANTAL
CANTAL
CANTAL
CANTAL
CANTAL
CANTAL
1.0000
1.0000
1.0000
.5000
.5000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
80.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.0100
6.0000
120.0000
20.0000
6.0000
.0100
6.0000
5.0000
1.0000
1.0000
1.0000
1.5000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.0100
6.0000
5.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.0100
6.0000
1.0000
1.0000
1.0000
395.0000
395.0000
395.0000
1.0000
CASH LANDLORD BREAK
NON- SHARE
EVEN
CASH
PROD.
.0000
CASH
NON
CASH
C
.00
Y
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
c
c
V
V
c
V
c
V
c
c
c
c
V
V
V
V
c
V
c
c
c
c
c
V
V
V
V
V
c
c
c
c
c
c
V
V
V
V
V
V
c
c
c
c
c
c
V
V
V
V
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.
Information presented is prepared solely as a general guide and is not intended to recognise or 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.
C12.26
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
B-124KC12)
CARROTS, IRRIGATED
S o u t h Te x a s D i s t r i c t ( 1 2 )
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
SBSBSSBB8BSBBBSS8SSBBBSBBSSB
CARROTS
Quantity Unit
BSSBBBSBB EBBS
350.000 bags
$ / Unit
To t a l
EBSSS8SB BBSSSSSESSB
4.5000
Yo u r
Estimate
8B88&BESS
1575.00
BSSESBB8ESS
Total GROSS Income
VARIABLE COST Description
SSSBEEBSSSSSSSSSSSBBSSSSEBCE88!
PREHARVEST
PHOSPHATE
HERBICIDE
NEMATICIDE
SEED
NITROGEN (LIQ)
IRRIGATION
HERBICIDE
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
IRRIGATION
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
IRRIGATION
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
IRRIGATION
FUNGICIDE
PESTICIDE APPL.
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
- Irrigation
Total PREHARVEST
HARVEST
HARVEST
PACK & COUNT
MARKETING
1575.00
Unit $ / Unit
Quantity
IBSSBBSSEBB
80.000
1.000
1.000
3.000
120.000
6.000
1.000
1.000
1.000
1.000
6.000
1.000
1.000
1.000
6.000
1.000
1.000
1.000
6.000
1.000
1.000
4.784
6.000
ESSE
lb.
acre
acre
lb.
lb.
Acin
acre
appl
app1
acre
Acin
appl
appl
acre
Acin
appl
appl
acre
Acin
appl
acre
Acre
Acre
Hour
Hour
To t a l
SEE8BSS8S8S
8SS8BB8EESB
.290
13.000
40.000
6.500
.630
1.333
13.000
8.670
4.000
4.500
1.333
8.670
4.000
4.500
1.333
8.670
4.000
4.500
1.333
4.000
4.500
23.20
13.00
40.00
19.50
75.60
8.00
13.00
8.67
4.00
4.50
8.00
8.67
4.00
4.50
8.00
8.67
4.00
4.50
8.00
4.00
4.50
18.67
6.36
23.93
27.00
5.001
4.500
352.27
350.000
350.000
350.000
bag
crtn
bag
385.00
840.00
140.00
1.100
2.400
.400
Total HARVEST
Interest - OC Borrowed
1365.00
116.364
Dol.
0.120
13.96
BSSSSBSSSSB
Total VARIABLE COST
1731.23
B r e a k - E v e n P r i c e , To t a l Va r i a b l e COoSstt $ $
4 .94 per bags of CAR,ROTS
GROSS INCOME minus VARIABLE COST
FIXED COST Description
SSSBSSSBBEEESBSSBSBSSSSSSBCESSESS
Machinery and Equipment
Land
-156.23
Unit
To t a l
BBSS
SSBES8BBE8B
Acre
Acre
87.91
75.00
SBSESEBECSB
Total FIXED Cost
Break-Even Price, Total Cost $
162.91
5.41 per ba<gs of CARROTS
Total of ALL Cost
1894. 14
NET PROJECTED RETURNS
-319.14
J$p!\
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections Mere collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C12.27
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
D AT E
S TA G E
OF
PRODUCTION
02/10/91 HARVEST
D AT E
S TA G E
TYPE
NAHE
PROD.
UNITS
A
TYPE
OF
PRODUCTION
INPUT
H
M
H
H
H
H
H
H
H
E
H
H
E
E
E
H
H
0
E
E
H
H
E
E
G
H
0
H
E
E
G
H
0
E
E
G
H
0
H
E
G
G
G
G
K
1HEIGHT
PER
1flEAD
NUMBER
OF
OF
08/05/90 PREHARVEST
08/10/90 PREHARVEST
08/15/90 PREHARVEST
08/15/90 PREHARVEST
08/20/90 PREHARVEST
08/30/90 PREHARVEST
09/05/90 PREHARVEST
09/15/90 PREHARVEST
09/20/90 PREHARVEST
09/25/90 PREHARVEST
09/25/90 PREHARVEST
10/05/90 PREHARVEST
10/05/90 PREHARVEST
10/05/90 PREHARVEST
10/10/90 PREHARVEST
10/10/90 PREHARVEST
10/14/90 PREHARVEST
10/15/90 PREHARVEST
10/15/90 PREHARVEST
10/20/90 PREHARVEST
10/20/90 PREHARVEST
10/25/90 PREHARVEST
11/10/90 PREHARVEST
11/10/90 PREHARVEST
11/10/90 PREHARVEST
11/14/90 PREHARVEST
11/15/90 PREHARVEST
11/30/90 PREHARVEST
12/10/90 PREHARVEST
12/10/90 PREHARVEST
12/10/90 PREHARVEST
12/14/90 PREHARVEST
12/15/90 PREHARVEST
01/10/91 PREHARVEST
01/10/91 PREHARVEST
01/10/91 PREHARVEST
01/14/91 PREHARVEST
01/15/91 PREHARVEST
01/20/91 PREHARVEST
01/25/91 PREHARVEST
01/25/91 PREHARVEST
02/10/91 HARVEST
02/10/91 HARVEST
02/10/91 HARVEST
02/15/91 HARVEST
PRODUCT
OF
CARROTS
INPUT NAHE
NUMBER
OF
UNITS
HAULING
SHREDDING
PLOHING
CHISELING
DISCING-OFFSET
DISCING-OFFSET
DISCING-OFFSET
DISCING-OFFSET
BEDDING
PHOSPHATE
APPLY FERTILIZER
SPRAYING
HERBICIDE
NEHATICIDE
SEED
PLANTING
DITCHING
IRRIGATION
NITROGEN (LIQ)
HERBICIDE
SPRAYING
CULTIVATING
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
DITCHING
IRRIGATION
PICKUP TRUCK
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
DITCHING
IRRIGATION
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
DITCHING
IRRIGATION
CULTIVATING
FUNGICIDE
PESTICIDE APPL.
HARVEST
PACK & COUNT
HARKETING
CASH-RENT
HATER
4 ROH
4 BOTTOM
18 FT
13 FT
13 FT
13 FT
13 FT
6 ROH
CARROTS
CARROT
STANHAY
CARROTS
6 ROH
CARROTS
CARROTS
3/4 TON
CARROTS
CARROTS
CARROTS
CARROTS
6 ROH
CARROTS
CARROTS
CARROTS
VEGETABL
VEGETABL
1.0000
1.0000
.5000
.5000
1.0000
1.0000
1.0000
1.0000
1.0000
80.0000
1.0000
1.0000
1.0000
1.0000
3.0000
1.0000
.0100
6.0000
120.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.0100
6.0000
40.0000
1.0000
1.0000
1.0000
.0100
6.0000
1.0000
1.0000
1.0000
.0100
6.0000
1.0000
1.0000
1.0000
350.0000
350.0000
350.0000
1.0000
CASH LANDLORD BREAK
NON- SHARE
EVEN
CASH
PROD.
.001M >
350.0000
CASH
NON
CASH
B-124KC12)
C
.00
Y
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
C
C
V
V
V
C
C
V
V
C
C
C
V
V
V
c
c
c
V
V
V
c
c
c
V
V
V
c
c
c
c
c
V
V
V
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented Is prepared solely as a general guide and is not intended to recognise or predict the costs
.i^and returns from any one particular farm or ranch operation. These projections Mere collected and developed by
igJstaff members of the Texas Agricultural Extension service and approved for publication.
C12.28
B-1241(C12)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
CUCUMBERS, IRRIGATED
S o u t h Te x a s D i s t r i c t ( 1 2 )
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
EBSBS8B8SBBB8BBSSSBBBBBSSSSB
CUCUMBERS
Quant 1ty
Unit
SSSBSBSSS
275.000
$ / Unit
BEBE
BBSSBBBSSSS
crtn
5.7500
SSSSSSSBSSSSBBSSESEBBEEESCSSBSBEI
PREHARVEST
PHOSPHATE
HERBICIDE
SEED
NITROGEN (LIQ)
IRRIGATION
INSECTICIDE
PESTICIDE APPL.
PESTICIDE APPL.
HERBICIDE
FUNGICIDE
IRRIGATION
INSECTICIDE
PESTICIDE APPL.
IRRIGATION
BEE RENT
FUNGICIDE
PESTICIDE APPL.
FUNGICIDE
PESTICIDE APPL.
IRRIGATION
INSECTICIDE
PESTICIDE APPL.
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
- Other
- Irrigation
Total PREHARVEST
HARVEST
HARVEST
PACK & COUNT
MARKETING
Unit
Quantity
:ESSSSSBBSS
60.000
1.000
2.500
100.000
6.000
1.000
1.000
1.000
1.000
1.000
6.000
1.000
1.000
6.000
1.500
1.000
1.000
1.000
1.000
6.000
1.000
1.000
lb.
acre
lb.
lb.
Acin
appl
acre
acre
acre
appl
Acin
appl
acre
Acin
hive
appl
acre
appl
acre
Acin
appl
acre
Acre
Acre
Hour
Hour
Hour
2.846
15.000
6.000
$ / Unit
SSSSBBBCBBS
BBSSSBBB8SB
BBESCBSBSBE
To t a l
BSBSSSBBSSS
17.40
8.00
20.00
63.00
8.00
6.00
4.50
4.50
8.00
4.00
8.00
6.00
4.50
8.00
60.00
4.00
4.50
4.00
4.50
8.00
6.00
4.50
9.20
3.39
14.23
67.50
27.00
5.001
4.500
4.500
386.73
275.000
275.000
275.000
crtn
crtn
crtn
1.500
1.800
.450
412.50
494.99
123.74
1031.25
60.505
Dol .
0. 120
Total VARIABLE COST
7.26
BSSSSBBBBSS
1425.24
B r e a k - E v e n P r i c e , To t a l V a r i a b l e C o s t $
5.18 per crtn of CUCUMBERS
GROSS INCOME minus VARIABLE COST
156. 01
FIXED COST Description
Unit
E8SSS8BCBSSEBSSSSEESSSSESSBESESES
E S S E
sss
Acre
Acre
47 .77
75 . 0 0
Machinery and Equipment
Land
BBCBSB8B8
1581.25
.290
8.000
8.000
.630
1.333
6.000
4.500
4.500
8.000
4.000
1.333
6.000
4.500
1.333
40.000
4.000
4.500
4.000
4.500
1.333
6.000
4.500
Total HARVEST
Interest - OC Borrowed
. Your
Estimate
1581.25
Total GROSS Income
VARIABLE COST Description
To t a l
To t a l
SSSSBSB
To t a l F I X E D C o s t
B r e a k - E v e n P r i c e . To t a l C o s t $
122 . 7 7
5.62 per crtn of CUCUMBERS
1548 01
To t a l o f A L L C o s t
33 24
NET PROJECTED RETURNS
Information presented is prepared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections Mere oollected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C12.29
Projections for Planning Purposes Only
Not to be Used without Updating after July 23. 1991.
D AT E
S TA G E
OF
PRODUCTION
05/05/91 HARVEST
D AT E
S TA G E
TYPE
PRODUCT NAME
OF
PROD.
A
TYPE
UNITS
CUCUMBERS
275.0000
INPUT NAME
NUMBER
OF
OF
OF
PRODUCTION
INPU1
UNITS
01/10/91 PREHARVEST
01/20/91 PREHARVEST
01/25/91 PREHARVEST
01/25/91 PREHARVEST
01/29/91 PREHARVEST
02/05/91 PREHARVEST
02/10/91 PREHARVEST
02/10/91 PREHARVEST
02/10/91 PREHARVEST
02/14/91 PREHARVEST
02/15/91 PREHARVEST
02/15/91 PREHARVEST
02/15/91 PREHARVEST
02/20/91 PREHARVEST
02/20/91 PREHARVEST
02/25/91 PREHARVEST
02/25/91 PREHARVEST
02/28/91 PREHARVEST
03/09/91 PREHARVEST
03/10/91 PREHARVEST
03/10/91 PREHARVEST
03/10/91 PREHARVEST
03/10/91 PREHARVEST
03/10/91 PREHARVEST
03/15/91 PREHARVEST
03/20/91 PREHARVEST
03/25/91 PREHARVEST
03/25/91 PREHARVEST
03/30/91 PREHARVEST
04/01/91 PREHARVEST
04/10/91 PREHARVEST
04/10/91 PREHARVEST
04/15/91 PREHARVEST
04/17/91 PREHARVEST
04/17/91 PREHARVEST
04/19/91 PREHARVEST
04/20/91 PREHARVEST
04/22/91 PREHARVEST
04/25/91 PREHARVEST
04/25/91 PREHARVEST
05/05/91 HARVEST
05/05/91 HARVEST
05/05/91 HARVEST
05/15/91 HARVEST
H
H
E
H
H
H
H
E
H
H
E
M
H
0
E
E
G
H
H
G
H
0
E
E
H
M
E
G
0
G
E
G
H
E
G
H
0
H
E
G
G
G
G
K
1HEIGHT
PER
1HEAD
NUMBER
OF
SHREDDING
DISCING-OFFSET
PHOSPHATE
APPLY FERTILIZER
DITCHING
BEDDING
CULTIVATING
HERBICIDE
SPRAYING
DITCHING
SEED
PLANTING
HIRED LABOR
IRRIGATION
NITROGEN (LIQ)
INSECTICIDE
PESTICIDE APPL.
PICKUP TRUCK
DITCHING
PESTICIDE APPL.
SPRAYING
IRRIGATION
HERBICIDE
FUNGICIDE
HIRED LABOR
CULTIVATING
INSECTICIDE
PESTICIDE APPL.
IRRIGATION
BEE RENT
FUNGICIDE
PESTICIDE APPL.
HIRED LABOR
FUNGICIDE
PESTICIDE APPL.
DITCHING
IRRIGATION
CULTIVATING
INSECTICIDE
PESTICIDE APPL.
HARVEST
PACK & COUNT
MARKETING
CASH-RENT
4 ROH
13 FT
6 ROH
ROLLING
CUCUMBER
CUCUMBER
STANHAY
CUCUMBER
3/4 TON
CUCUMBER
CUCUMBER
ROLLING
CUCUMBER
CUCUMBER
CUCUMBER
ROLLING
CUCUMBER
CUCUMBER
CUCUMBER
CUCUMBER
VEGETABL
1.0000
1.0000
60.0000
1.0000
.0100
1.0000
1.0000
1.0000
1.0000
.0100
2.5000
1.0000
5.0000
6.0000
100.0000
1.0000
1.0000
20.0000
.0100
1.0000
1.0000
6.0000
1.0000
1.0000
5.0000
1.0000
1.0000
1.0000
6.0000
1.5000
1.0000
1.0000
5.0000
1.0000
1.0000
.0100
6.0000
1.0000
1.0000
1.0000
275.0000
275.0000
275.0000
1.0000
CASH LANDLORD
NON- SHARE
CASH
.0000
CASH
NON
CASH
B-1241(C12)
C
EVEN
PROD.
.00
FIXED LANDLORD
O
R
SHARE
VARI.
C
V
C
V
C
V
C
C
c
V
V
V
c
V
c
c
V
V
c
c
c
c
c
V
V
V
V
V
c
c
V
V
c
c
c
c
c
V
V
V
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and Is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections Mere collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C12.30
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
B-1241(C12)
HONEYDEWS, IRRIGATED
S o u t h Te x a s D i s t r i c t ( 1 2 )
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
BSBBBCEBEBBBBBSESBBBSBSBBBBB
HONEYDEWS
Quantity Unit
EBBBBSSSE
$ / Unit
To t a l
SEES
SBBSBBSBBSB
SBBBECBEEEB
600.000 crtn
4.5000
2700.00
Yo u r
Estimate
S B B B B E B S S
BSSSBSBSBSB
Total GROSS Income
VARIABLE COST Description
SBSS8SESI
I B S B B S B B 8 B S S S S S I
PREHARVEST
PHOSPHATE
HERBICIDE
SEED
NEMATICIDE
NITROGEN (LIQ)
IRRIGATION
FUNGICIDE
PESTICIDE APPL.
BEE RENT
IRRIGATION
IRRIGATION
FUNGICIDE
INSECTICIDE
PESTICIDE APPL.
HERBICIDE
FUNGICIDE
INSECTICIDE
PESTICIDE APPL.
IRRIGATION
FUNGICIDE
INSECTICIDE
PESTICIDE APPL.
FUNGICIDE
INSECTICIDE
PESTICIDE APPL.
IRRIGATION
FUNGICIDE
INSECTICIDE
PESTICIDE APPL.
Fuel & Lube - Machinery
Repairs
Machinery
Labor
Machinery
Other
Irrigation
Total PREHARVEST
HARVEST
HARVESTING
PACK & COUNT
MARKETING
2700.00
Unit
Quantity
BEEEBBBCECB
80.000
1.000
3.000
1.000
120.000
6.000
1.000
1.000
1.500
6.000
6.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
6.000
1.000
1.000
1.000
1.000
1.000
1.000
6.0001.000
1.000
1.000
3.820
10.000
7.500
$ / Unit
EBBSSSSSBSB
SBSBSBSBBBB
lb.
acre
lb.
acre
lb.
Acin
appl
acre
hive
Acin
Acin
appl
appl
acre
acre
appl
appl
acre
Acin
appl
appl
acre
appl
appl
acre
Acin
appl
appl
acre
Acre
Acre
Hour
Hour
Hour
.290
8.000
6.000
40.000
.630
1.333
5.500
4.500
40.000
1.333
1.333
5.500
8.000
4.500
8.000
5.500
8.000
4.500
1.333
5.500
8.000
4.500
5.500
8.000
4.500
1.333
5.500
8.000
4.500
23.20
8.00
18.00
40.00
75.60
8.00
5.50
4.50
60.00
8.00
8.00
5.50
8.00
4.50
8.00
5.50
8.00
4.50
8.00
5.50
8.00
4.50
5.50
8.00
4.50
8.00
5.50
8.00
4.50
13.63
4.87
19.11
45.00
33.75
5.001
4.500
4.500
489.16
600.000
600.000
600.000
crtn
crtn
bag
1.000
2.000
.400
Total HARVEST
Interest - OC Borrowed
142.894
Dol .
0.120
4.24 per crtn of HONEYDEWS
GROSS INCOME minus VARIABLE COST
Machinery and Equipment
Land
17.15
SSSSSBS8S8B
2546.31
B r e a k - E v e n P r i c e , To t a l Va r i a b l e C o s t $
CEBBSSSSSSSSSSSSE8SSSSSS8SBSSSSBB
600.00
1200.00
240.00
2040.00
Total VARIABLE COST
FIXED COST Description
To t a l
SEES
153.69
Unit
To t a l
SSSSSSSSSBB
Acre
Acre
69.87
75.00
8SSSSSSSS8B
Total FIXED Cost
Break-Even Price, Total Cost $
144.87
4.48 per crtn of HONEYDEWS
Total of ALL Cost
2691.18
NET PROJECTED RETURNS
8.82
information presented is prepared solely as a general guide and Is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections Mere collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C12.31
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
D AT E S TA G E
O
F
PRODUCTION
06/10/91 HARVEST
D AT E
TYPE
O
F
O
F
PRODUCTION
09/10/90 PREHARVEST
09/20/90 PREHARVEST
10/15/90 PREHARVEST
10/15/90 PREHARVEST
11/20/90 PREHARVEST
11/20/90 PREHARVEST
12/15/90 PREHARVEST
01/05/91 PREHARVEST
01/10/91 PREHARVEST
01/10/91 PREHARVEST
01/15/91 PREHARVEST
01/20/91 PREHARVEST
01/20/91 PREHARVEST
01/31/91 PREHARVEST
02/01/91 PREHARVEST
02/05/91 PREHARVEST
02/05/91 PREHARVEST
02/05/91 PREHARVEST
02/14/91 PREHARVEST
02/15/91 PREHARVEST
02/15/91 PREHARVEST
02/15/91 PREHARVEST
02/28/91 PREHARVEST
02/28/91 PREHARVEST
02/28/91 PREHARVEST
02/28/91 PREHARVEST
03/05/91 PREHARVEST
03/14/91 PREHARVEST
03/15/91 PREHARVEST
03/15/91 PREHARVEST
03/20/91 PREHARVEST
03/20/91 PREHARVEST
03/20/91 PREHARVEST
03/25/91 PREHARVEST
03/25/91 PREHARVEST
04/10/91 PREHARVEST
04/10/91 PREHARVEST
04/10/91 PREHARVEST
04/14/91 PREHARVEST
04/15/91 PREHARVEST
04/15/91 PREHARVEST
04/25/91 PREHARVEST
04/25/91 PREHARVEST
04/25/91 PREHARVEST
05/10/91 PREHARVEST
05/10/91 PREHARVEST
05/10/91 PREHARVEST
05/14/91 PREHARVEST
05/15/91 PREHARVEST
05/15/91 PREHARVEST
05/25/91 PREHARVEST
05/25/91 PREHARVEST
05/25/91 PREHARVEST
06/10/91 HARVEST
06/10/91 HARVEST
06/10/91 HARVEST
06/15/91
NUMBER
TYPE
O
F
H
H
H
H
H
H
H
E
H
H
E
H
H
H
M
E
E
M
0
H
E
E
G
G
0
K
H
0
H
E
E
G
H
E
E
E
G
H
0
H
E
E
G
E
E
G
H
0
H
E
E
G
G
G
G
K
PER
UNITS
HONEYDEHS
INPUT NAHE
NUMBER
O
F
UNITS
SHREDDING
DISCING-OFFSET
PLOHING
CHISELING
FLOATING
CULTIVATING
CULTIVATING
CULTIVATING
PHOSPHATE
APPLY FERTILIZERi
BEDDING
HERBICIDE
SPRAYING
PICKUP TRUCK
CULTIVATING
PLANTING
SEED
NEHATICIDE
DITCHING
IRRIGATION
HIRED LABOR
NITROGEN (LIQ)
FUNGICIDE
PESTICIDE APPL.
BEE RENT
IRRIGATION
CULTIVATING
DITCHING
IRRIGATION
HIRED LABOR
FUNGICIDE
INSECTICIDE
PESTICIDE APPL.
SPRAYING
HERBICIDE
FUNGICIDE
INSECTICIDE
PESTICIDE APPL.
DITCHING
IRRIGATION
HIRED LABOR
FUNGICIDE
INSECTICIDE
PESTICIDE APPL.
FUNGICIDE
INSECTICIDE
PESTICIDE APPL.
DITCHING
IRRIGATION
HIRED LABOR
FUNGICIDE
INSECTICIDE
PESTICIDE APPL.
HARVESTING
PACK & COUNT
MARKETING
CASH-RENT
1HEAD
.OOOOI
600.0000
INPUT
H
1HEIGHT
OF
PROD.
A
S TA G E
PRODUCT NAHE
4 ROH
13 FT
4 BOTTOH
18 FT
ROLLING
ROLLING
ROLLING
6 ROH
HONEYDEH
3/4 TON
ROLLING
STANHAY
HONEYDEH
HONEYDEH
ROLLING
HONEYDEH
HONEYDEH
HONEYDEH
HONEYDEH
HONEYDEH
HONEYDEH
HONEYDEH
HONEYDEH
HONEYDEH
HONEYDEH
HONEYDEH
HONEYDEH
HONEYDEH
VEGETABL
VEGETABL
1.0000
1.0000
.5000
.5000
1.0000
1.0000
1.0000
1.0000
80.0000
1.0000
1.0000
1.0000
1.0000
20.0000
1.0000
1.0000
3.0000
1.0000
.0100
6.0000
3.0000
120.0000
1.0000
1.0000
1.5000
6.0000
1.0000
.0100
6.0000
3.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.0100
6.0000
3.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.0100
6.0000
1.0000
1.0000
1.0000
1.0000
600.0000
600.0000
600.0000
1.0000
CASH
NON
CASH
B-124KC12)
CASH LANDLORD BREAK
NON- SHARE
EVEN
CASH
PROD.
C
.00
Y
FIXED LANDLORD
O
R
SHARE
VARI.
c
V
c
V
c
c
V
V
c
c
c
c
V
V
V
V
c
c
c
V
V
V
c
c
c
c
V
V
V
V
c
c
c
c
c
c
V
V
V
V
V
V
c
c
c
c
c
c
V
V
V
V
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
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 Mere collected and developed by
staff members of the Texas Agricultural extension Service and approved for publication.
C12.32
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
B-1241(C12)
LETTUCE, IRRIGATED
S o u t h Te x a s D i s t r i c t ( 1 2 )
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
EBSSSBBSBSESBSSESSBBBBSBSBS8
LETTUCE
Quantity Unit
BSBSBSESB SEES
400.000 crtn
$
/
Unit
To t a l
SSBSBBSSBSS SSSBSSBEB3S
4.7000
bbssssbbbssbbssscbbbbsbbebesssb:
PREHARVEST
HERBICIDE
NITROGEN (DRY)
PHOSPHATE
SEED
INSECTICIDE
PESTICIDE APPL.
4-29-2
- IRRIGATION
32-0-0
CALCIUM NITRATE
IRRIGATION
FUNGICIDE
NEMATICIDE
NITROGEN (DRY)
IRRIGATION
IRRIGATION
NITROGEN (DRY)
IRRIGATION
NITROGEN (DRY)
IRRIGATION
IRRIGATION
IRRIGATION
Fuel & Lube
Machinery
Repairs
Machinery
Labor
Machinery
Other
Irrigation
Total PREHARVEST
HARVEST
HARVESTING
PACKING & CONT.
MARKETING
SSSSSESEBBE
1880.00
Unit
Quantity
$ / Unit
IBBSSSSSSSS
SSSS
BSBBBBBSBBS
1.000
100.000
80.000
1.000
16.000
16.000
30.000
6.000
30.000
10.000
6.000
10.000
1.000
30.000
6.000
6.000
25.000
6.000
25.000
6.000
6.000
6.000
acre
lb.
lb.
lb.
appl
acre
gal.
Acin
gal.
gal.
Acin
appl
acre
lb.
Acin
Acin
lb.
Acin
lb.
Acin
Acin
Acin
Acre
Acre
Hour
Hour
Hour
17.600
.310
.290
70.000
6.120
4.500
1.100
1.333
.630
1.100
1.333
4.630
40.000
.310
1.333
1.333
.310
1.333
.310
1.333
1.333
1.333
4.545
35.000
12.000
To t a l
SSBSSSSBBES
17.60
31.00
23.20
70.00
97.92
72.00
33.00
8.00
18.90
11.00
8.00
46.30
40.00
9.30
8.00
8.00
7.75
8.00
7.75
8.00
8.00
8.00
13.35
4.66
22.73
175.00
54.00
5.001
5.000
4.500
"
819.47
400.000
400.000
400.000
crtn
crtn
bag
1.000
1.000
.400
400.00
400.00
160.00
Total HARVEST
Interest - OC Borrowed
SB8BSSSBS
1880.00
Total GROSS Income
VARIABLE COST Description
Yo u r
Estimate
960.00
206.083
Dol .
0.120
24.73
SBEBBSSBSSB
Total VARIABLE COST
1804.20
B r e a k - E v e n P r i c e , To t a l V a r i a b l e C o s t $
4.51 per crtn of LETTUCE
GROSS INCOME minus VARIABLE COST
FIXED COST Description
SBSSSSESEBEESSESBSSESBSSSSSSSBSSS
Machinery and Equipment
Land
75.80
Unit
SBSSSSBSB
Acre
Acre
76.27
75.00
To t a l F I X E D C o s t
B r e a k - E v e n P r i c e , To t a l C o s t $
To t a l
B E B E
151.27
4.88 per crtn of LETTUCE
To t a l o f A L L C o s t
1955.47
NET PROJECTED RETURNS
-75.47
j 0 ^ \
Information presented Is prepared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections Mere collected and developed by
staff members of the Texas Agricultural Extension service and approved for publication.
C12.33
Projections f o r P l a n n i n g P u r p o s e s O n l y
N o t t o b e U s e d w i t h o u t U p d a t i n g a f t e r Jully 23,
DATE
01/25/92
DATE
STAGE
O
F
laratF1"
STAGE
OF
wJWBP"
06/20/91 PREHARVEST
06/10/91
07/10/91 PREHARVEST
07/10/91 PREHARVEST
07/15/91 PREHARVEST
07/20/91 PREHARVEST
09/05/91 PREHARVEST
09/07/91 PREHARVEST
09/07/91 PREHARVEST
09/09/91 PREHARVEST
09/09/91 PREHARVEST
09/09/91 PREHARVEST
09/10/91 PREHARVEST
09/10/91 PREHARVEST
09/10/91 PREHARVEST
09/10/91 PREHARVEST
09/10/91 PREHARVEST
09/14/91 PREHARVEST
09/15/91 PREHARVEST
09/15/91 PREHARVEST
09/20/91 PREHARVEST
09/20/91 PREHARVEST
09/20/91 PREHARVEST
09/30/91 PREHARVEST
09/30/91 PREHARVEST
09/30/91 PREHARVEST
09/30/91 PREHARVEST
10/10/91 PREHARVEST
10/10/91 PREHARVEST
10/10/91 PREHARVEST
10/10/91 PREHARVEST
10/14/91 PREHARVEST
10/15/91 PREHARVEST
10/15/91 PREHARVEST
10/15/91 PREHARVEST
10/15/91 PREHARVEST
10/20/91 PREHARVEST
10/20/91 PREHARVEST
10/20/91 PREHARVEST
10/25/91 PREHARVEST
10/30/91 PREHARVEST
10/30/91 PREHARVEST
10/30/91 PREHARVEST
10/30/91 PREHARVEST
11/10/91 PREHARVEST
11/10/91 PREHARVEST
11/10/91 PREHARVEST
11/14/91 PREHARVEST
11/15/91 PREHARVEST
11/15/91 PREHARVEST
11/15/91 PREHARVEST
11/15/91 PREHARVEST
11/20/91 PREHARVEST
11/20/91 PREHARVEST
11/20/91 PREHARVEST
11/25/91 PREHARVEST
11/30/91 PREHARVEST
11/30/91 PREHARVEST
11/30/91 PREHARVEST
12/10/91 PREHARVEST
12/10/91 PREHARVEST
12/14/91 PREHARVEST
12/15/91 PREHARVEST
12/15/91 PREHARVEST
12/15/91 PREHARVEST
12/15/91 PREHARVEST
12/20/91 PREHARVEST
12/20/91 PREHARVEST
12/20/91 PREHARVEST
12/30/91 PREHARVEST
12/30/91 PREHARVEST
01/01/92 PREHARVEST
01/05/92 PREHARVEST
01/05/92 PREHARVEST
01/05/92 PREHARVEST
01/05/92 PREHARVEST
01/10/92 PREHARVEST
01/10/92 PREHARVEST
01/10/92 PREHARVEST
01/14/92 PREHARVEST
01/15/92 PREHARVEST
01/15/92 PREHARVEST
01/15/92 PREHARVEST
01/15/92 PREHARVEST
01/20/92 PREHARVEST
01/20/92 PREHARVEST
01/20/92 PREHARVEST
01/25/92 HARVEST
01/25/92 HARVEST
01/25/92 HARVEST
01/25/92
TYPE
PRODUCT NAHE
OF
PROD. ' LEllUCt
TYPE
OF
INPUT
H
H
M
H
H
H
H
E
H
E
E
H
E
E
G
E
H
H
0
E
G
E
E
G
0
E
E
E
G
E
H
H
H
E
0
E
E
G
M
E
E
G
0
E
E
G
H
H
M
E
0
E
E
G
H
H
E
G
G
E
H
H
M
E
0
E
G
E
G
E
0
E
E
G
E
E
E
G
M
E
G
H
0
E
E
G
G
G
G
K
INPUT NAHE
SHREDDN
IG
DISCING-OFFSET
PLOHING
CHISELING
DISCING-OFFSET
FLOATING
BEDDING
SPRAYING
HERBICIDE
APPLY FERTILIZER
NITROGEN (DRY)
PHOSPHATE
PLANTING
SEED
INSECTICIDE
PESTICIDE APPL.
4-29-2
DITCHING
OPERATOR LABOR
IRRIGATION
INSECTICIDE
PESTICIDE APPL.
32-0-0
INSECTICIDE
PESTICIDE APPL.
IRRIGATION
CALCIUM NITRATE
INSECTICIDE
FUNGICIDE '
PESTICIDE APPL.
NEMATICIDE
DITCHING
OPERATOR LABOR
APPLY FERTILIZER
NITROGEN (DRY)
IRRIGATION
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
CULTIVATING
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
IRRIGATION
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
DITCHING
OPERATOR LABOR
APPLY FERTILIZER
NITROGEN (DRY)
IRRIGATION
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
CULTIVATING
PICKUP TRUCK
INSECTICIDE
PESTICIDE APPL.
PESTICIDE APPL.
INSECTICIDE
DITCHING
OPERATOR LABOR
APPLY FERTILIZER
NITROGEN (DRY)
IRRIGATION
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
PESTICIDE APPL.
INSECTICIDE
IRRIGATION
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
DITCHING
FUNGICIDE
PESTICIDE APPL.
OPERATOR LABOR
IRRIGATION
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
HARVESTING
PACKING & CONT.
MARKETING
CASH-RENT
4 ROW
13 FT
4 BOTTOH
18 FT
13 FT
6 ROH.
LETTUCE
STANHAY
LETTUCE
LETTUCE
LETTUCE
LETTUCE
LETTUCE
LETTUCE
LETTUCE
LETTUCE
6 ROH
LETTUCE
LETTUCE
LETTUCE
LETTUCE
LETTUCE
LETTUCE
6 ROH
3/4 TON
LETTUCE
LETTUCE
LETTUCE
LETTUCE
LETTUCE
LETTUCE
LETTUCE
LETTUCE
LETTUCE
LETTUCE
LETTUCE
LETTUCE
LETTUCE
LETTUCE
LETTUCE
VEGETABL
VEGETABL
NUMBER
OF
UNITS
HEIGHT
PER
1991.
B-124KC12)
CASH LANDLORD BREAK
NON- SHARE
EVEN
PROD.
HM.oow "F- TO
W0.0000
N U M B E R 1CASH FIXED LANDLORD
OF
1NON
O
R
SHARE
w"lm> '■CASH- VARI.
.00
1.0000
.00
.5000
.00
.5000
.00
1.0000
.00
1.0000
.00
1.0000
.00
1.0000
.00
V
.00
1.0000
1.0000
.00
100.0000
V
.00
80.0000 c
V
.00
1.0000
.00
1.0000 c
V
.00
1.0000 c
V
.00
1.0000 c
V
.00
30.0000 c
V
.00
.0100
.00
7.0000 c
V
.00
6.0000
.00
1.0000 c
V
.00
1.0000 c
V
.00
30.0000
c
V
.00
1.0000 c
V
.00
1.0000
c
V
.00
6.0000
.00
10.0000 c
V
.00
1.0000 c
V
.00
1.0000 c
V
.00
1.0000
c
V
.00
1.0000 c
V
.00
.0100
.00
7.0000 c
V
.00
1.0000
.00
30.0000 c
V
.00
6.0000
.00
1.0000 c
V
.00
1.0000 c
V
.00
1.0000 c
V
.00
1.0000
.00
1.0000
c
V
.00
1.0000 c
V
.00
1.0000 c
V
.00
6.0000
.00
1.0000 c
V
.00
1.0000 c
V
.00
1.0000 c
V
.00
.0100
.00
7.0000 c
V
.00
1.0000
.00
V
.00
25.0000 c
6.0000
.00
1.0000 c
V
.00
1.0000 c
V
.00
1.0000 c
V
.00
1.0000
.00
40.0000
.00
1.0000 c
V
.00
1.0000 c
V
.00
1.0000 c
V
.00
1.0000 c
V
.00
.0100
.00
7.0000 c
V
.00
1.0000
.00
c
V
.00
25.0000
6.0000
.00
1.0000 c
V
.00
1.0000 c
V
.00
1.0000 c
V
.00
1.0000 c
V
.00
1.0000 c
V
.00
6.0000
.00
c
1.0000
V
.00
V
1.0000 c
.00
1.0000 c
V
.00
1.0000
c
V
.00
1.0000 c
V
.00
1.0000 c
V
.00
1.0000 c
V
.00
.0100
.00
1.0000 c
V
.00
1.0000 c
V
.00
7.0000 c
V
.00
6.0000
.00
1.0000 c
V
.00
1.0000 c
V
.00
c
V
1.0000
.00
400.0000
c
V
.00
400.0000
c
V
.00
400.0000 c
V
.00
1.0000
F
.00
c
c
Information presented is prepared solely as a general guide and Is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections Mere collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
B-124KC12)
YELLOW ONIONS, IRRIGATED
S o u t h Te x a s D i s t r i c t ( 1 2 )
1991 Projected Costs and Returns per Acre
JpfcN
GROSS INCOME Description
BBEESBBBSSBS8ESSSS8BBBBBESBB
ONIONS
Quant1ty
Unit
$ / Unit
SSBEBBSSB
BEBE
BBBESBBSSSS
450.000
bags
5.6000
To t a l
2520.00
ESEBBBBBBSS
Total GROSS Income
VARIABLE COST Description
BEES8BSESSSSESBBSSBSBSSSES8BSEESB
PREHARVEST
PHOSPHATE
HERBICIDE
SEED
NITROGEN (LIQ)
IRRIGATION
FUNGICIDE
PESTICIDE APPL.
IRRIGATION
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
FOLFEED
FOLFEED
IRRIGATION
FOLFEED
FOLFEED
IRRIGATION
FOLFEED
IRRIGATION
FOLFEED
FOLFEED
IRRIGATION
FOLFEED
FOLFEED
IRRIGATION
Fuel & Lube - Machinery
- Machinery
Repairs
- Machinery
Labor
- Other
- Irrigation
Total PREHARVEST
HARVEST
HARVESTING
PACK & COUNT
MARKETING
DRYING ONIONS
2520.00
Quantity
Unit
$ / Unit
ISSSSSBSBSB
BBSS
BEEEEBSBBES
80.000
1.000
2.500
180.000
6.000
10.000
10.000
6.000
1.000
1.000
5.000
1.000
1.000
6.000
1.000
1.000
6.000
1.000
6.000
1.000
1.000
6.000
1.000
1.000
6.000
lb.
acre
lb.
lb.
Acin
appl
acre
Acin
appl
acre
appl
appl
appl
Acin
appl
appl
Acin
appl
Acin
appl
appl
Acin
appl
appl
Acin
Acre
Acre
Hour
Hour
Hour
.290
65.000
36.000
.630
1.333
10.000
4.500
1.333
10.000
4.500
8.000
1.000
1.000
1.333
1.000
1.000
1.333
1.000
1.333
1.000
1.000
1.333
1.000
1.000
1.333
3.936
20.000
10.500
To t a l
23.20
65.00
90.00
113.40
8.00
10.00
4.50
8.00
100.00
45.00
40.00
1.00
1.00
8.00
1.00
1.00
8.00
1.00
8.00
1.00
1.00
8.00
1.00
1.00
8.00
12.91
4.92
19.69
100.00
47.25
5.001
5.000
4.500
726.37
450.000
450.000
450.000
450.000
bag
bag
bag
bags
1.400
1.350
.500
.250
630.00
607.50
225.00
112.50
Total HARVEST
Interest - OC Borrowed
1575.00
354.341
Dol.
0. 120
42.52
8SCSSSB8S8E
Total VARIABLE COST
2343.89
B r e a k - E v e n P r i c e , To t a l Va r i a b l e C o s t $
5.20 per bags of ONIONS
GROSS INCOME minus VARIABLE COST
FIXED COST Description
BESSSSSSSSBBBSESSSSSSSSSSSSSSSSSB
Machinery and Equipment
Land
176.11
Unit
To t a l
BEES
BSSSSC8BBS8
Acre
Acre
69.08
75.00
Total FIXED Cost
Break-Even Price, Total Cost $
Your
Estimate
BSBESSSSBSS SBBBSBBBB
144.08
5.52 per bags of ONIONS
Total of ALL Cost
2487.97
NET PROJECTED RETURNS
32.03
/0^\
Information presented is prepared solely as a general guide and is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections Mere collected and developed by
staff members of the Texas Agricultural Extension service and approved for publication.
C12.35
B-1241(C12)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
D AT E
S TA G E
OF
PRODUCTION
05/20/91 HARVEST
D AT E
S TA G E
TYPE
NUHBER
A
TYPE
O
F
PRODUCTION
INPUT
H
H
H
H
H
H
H
H
H
E
E
H
E
H
H
0
E
H
E
G
H
H
0
E
G
E
E
E
G
E
H
H
0
E
E
E
G
0
E
E
G
E
H
H
H
0
E
E
G
E
H
E
G
E
H
H
0
E
E
G
E
E
G
E
H
0
E
E
G
G
G
G
G
K
HEIGHT
OF
PROD.
OF
07/10/90 PREHARVEST
07/15/90 PREHARVEST
07/20/90 PREHARVEST
07/20/90 PREHARVEST
08/05/90 PREHARVEST
08/10/90 PREHARVEST
08/15/90 PREHARVEST
09/10/90 PREHARVEST
09/15/90 PREHARVEST
09/15/90 PREHARVEST
09/20/90 PREHARVEST
10/10/90 PREHARVEST
10/10/90 PREHARVEST
10/14/90 PREHARVEST
10/15/90 PREHARVEST
10/15/90 PREHARVEST
10/15/90 PREHARVEST
10/25/90 PREHARVEST
11/10/90 PREHARVEST
11/10/90 PREHARVEST
11/14/90 PREHARVEST
11/15/90 PREHARVEST
11/15/90 PREHARVEST
11/20/90 PREHARVEST
11/20/90 PREHARVEST
11/20/90 PREHARVEST
11/20/90 PREHARVEST
12/10/90 PREHARVEST
12/10/90 PREHARVEST
12/10/90 PREHARVEST
12/14/90 PREHARVEST
12/15/90 PREHARVEST
12/15/90 PREHARVEST
12/20/90 PREHARVEST
12/20/90 PREHARVEST
12/30/90 PREHARVEST
12/30/90 PREHARVEST
12/30/90 PREHARVEST
12/30/90 PREHARVEST
01/10/91 PREHARVEST
01/10/91 PREHARVEST
01/10/91 PREHARVEST
01/14/91 PREHARVEST
01/15/91 PREHARVEST
01/15/91 PREHARVEST
01/15/91 PREHARVEST
01/20/91 PREHARVEST
01/20/91 PREHARVEST
01/20/91 PREHARVEST
01/20/91 PREHARVEST
01/31/91 PREHARVEST
02/10/91 PREHARVEST
02/10/91 PREHARVEST
02/10/91 PREHARVEST
02/14/91 PREHARVEST
02/15/91 PREHARVEST
02/15/91 PREHARVEST
02/20/91 PREHARVEST
02/20/91 PREHARVEST
02/20/91 PREHARVEST
02/20/91 PREHARVEST
03/10/91 PREHARVEST
03/10/91 PREHARVEST
03/10/91 PREHARVEST
03/15/91 PREHARVEST
03/15/91 PREHARVEST
03/20/91 PREHARVEST
03/20/91 PREHARVEST
03/20/91 PREHARVEST
05/20/91 HARVEST
05/20/91 HARVEST
05/20/91 HARVEST
05/21/91 HARVEST
05/31/91
PRODUCT NAHE
OF
PER
UNITS
ONIONS
HEAD
.OOOO1
450.0000
INPUT NAHE
SHREDDING
DISCING-OFFSET
PLOHING
CHISELING
DISCING-OFFSET
FLOATING
DISCING-OFFSET
BEDDING
APPLY FERTILIZES!
PHOSPHATE
HERBICIDE
PLANTING
SEED
DITCHING
OPERATOR LABOR
IRRIGATION
NITROGEN (LIQ)
CULTIVATING
FUNGICIDE
PESTICIDE APPL.
DITCHING
OPERATOR LABOR
IRRIGATION
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
FOLFEED
FUNGICIDE
PESTICIDE APPL.
FOLFEED
DITCHING
OPERATOR LABOR
IRRIGATION
INSECTICIDE
FOLFEED
FUNGICIDE
PESTICIDE APPL.
IRRIGATION
FOLFEED
FUNGICIDE
PESTICIDE APPL.
FOLFEED
DITCHING
CULTIVATING
OPERATOR LABOR
IRRIGATION
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
FOLFEED
PICKUP TRUCK
FUNGICIDE
PESTICIDE APPL.
FOLFEED
DITCHING
OPERATOR LABOR
IRRIGATION
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
FOLFEED
FUNGICIDE
PESTICIDE APPL.
FOLFEED
OPERATOR LABOR
IRRIGATION
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
HARVESTING
PACK & COUNT
HARKETING
DRYING ONIONS
CASH-RENT
NUHBER
OF
UNITS
4 ROH
13 FT
4 BOTTOM
18 FT
13 FT
13 FT
6 ROH
ONIONS
STANHAY
ONION
6 ROH
ONIONS
ONIONS
ONIONS
ONIONS
ONIONS
ONIONS
ONIONS
ONIONS
ONIONS
ONIONS
ONIONS
ONIONS
6 ROH
ONIONS
ONIONS
ONIONS
3/4 TON
ONIONS
ONIONS
ONIONS
ONIONS
ONIONS
ONIONS
ONIONS
ONIONS
ONIONS
ONIONS
ONIONS
ONIONS
VEGETABL
1.0000
1.0000
.5000
.5000
1.0000
1.0000
1.0000
1.0000
1.0000
80.0000
1.0000
1.0000
2.5000
.0100
3.0000
6.0000
180.0000
1.0000
1.0000
1.0000
.0100
4.0000
6.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.0100
4.0000
6.0000
1.0000
1.0000
1.0000
1.0000
6.0000
1.0000
1.0000
1.0000
1.0000
.0100
1.0000
3.0000
6.0000
1.0000
1.0000
1.0000
1.0000
40.0000
1.0000
1.0000
1.0000
.0100
3.0000
6.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
3.0000
6.0000
1.0000
1.0000
1.0000
450.0000
450.0000
450.0000
450.0000
1.0000
lCASH
1NON
1CASH
CASH LANDLORD BREAK
NON- SHARE
EVEN
CASH
PROD.
C
.00
Y
FIXED LANDLORD
O
R
SHARE
VARI.
C
C
V
V
C
V
C
V
C
V
c
c
V
V
c
V
c
c
c
c
c
c
c
V
V
V
V
V
V
V
c
V
c
c
c
c
V
V
V
V
c
c
c
c
V
V
V
V
c
V
c
c
c
c
V
V
V
V
c
c
c
V
V
V
c
V
c
c
c
c
c
c
c
c
V
V
V
V
V
V
V
V
c
c
c
c
c
c
c
V
V
V
V
V
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections Mere collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C12.36
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
B-1241(C12)
BELL PEPPERS, IRRIGATED
S o u t h Te x a s D i s t r i c t ( 1 2 )
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
BSSSBSBSSBS8BBS8BBBSSBBSSSS8
Quant i ty
Unit
$ / Unit
To t a l
BBB8BB8BB
BSBB
SSSEBBBSEBE
SEBSSSBSS
400.000
crtn
6.5000
2600.00
BELL PEPPERS
EBSSBSESSSBBSSSBSEBSBBBECSSBBSBSS
2600.00
Quantity
SSSSSBSEBSS
PREHARVEST
HERBICIDE
PHOSPHATE
SEED
INSECTICIDE
IRRIGATION
FUNGICIDE
PESTICIDE APPL.
NITROGEN (LIQ)
IRRIGATION
IRRIGATION
IRRIGATION
IRRIGATION
IRRIGATION
IRRIGATION
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
- Other
- Irrigation
1.000
100.000
3.000
14.000
6.000
8.000
11.000
180.000
6.000
6.000
6.000
6.000
6.000
6.000
3.291
30.000
10.500
Total PREHARVEST
HARVEST
PACK & COUNT
HARVEST
MARKETING
Unit
$ / Unit
BBSS
EESBBBBBB88
acre
lb.
lb.
appl
Acin
appl
acre
lb.
Acin
Acin
Acin
Acin
Acin
Acin
Acre
Acre
Hour
Hour
Hour
45.000
.290
25.000
14.000
1.333
3.000
4.500
.630
1.333
1.333
1.333
1.333
1.333
1.333
To t a l
SEESBBSBI
45.00
29.00
75.00
196.00
8.00
24.00
49.50
113.40
8.00
8.00
8.00
8.00
8.00
8.00
11.83
4.40
16.46
135.00
47.25
5.001
4.500
4.500
802.84
400.000
400.000
400.000
crtn
crtn
bag
1.650
1.250
.500
660.00
500.00
200.00
Total HARVEST
1360.00
Interest - OC Borrowed
215.874
Dol.
0.120
Total VARIABLE COST
$ 5.47 per crtn of BELL PEPPERS
GROSS INCOME minus VARIABLE COST
SSSSBSSSBBBBSE8BESEEESBESSSBBSSSB
Machinery and Equipment
Land
411.26
Unit
To t a l
BBSB
BSBSBBSBSBB
Acre
Acre
61.80
75.00
SSBBBBSBSBB
Total FIXED Cost
Break-Even Price, Total Cost $
25.90
EBEBSBSBSBB
2188.74
B r e a k - E v e n P r i c e , To t a l Va r i a b l e C o s t
FIXED COST Description
SBBBSBBBB
IBSBSSBSS
Total GROSS Income
VARIABLE COST Description
Your
Estimate
136.80
5.81 per crtn of BELL PEPPERS
Total of ALL Cost
2325.54
NET PROJECTED RETURNS
274.46
JfP^v
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections Mere collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C12.37
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
D AT E
S TA G E
OF
PRODUCTION
12/05/90 HARVEST
D AT E
S TA G E
OF
PRODUCTION
06/10/90 PREHARVEST
06/15/90 PREHARVEST
06/15/90 PREHARVEST
06/20/90 PREHARVEST
06/30/90 PREHARVEST
07/05/90 PREHARVEST
07/05/90 PREHARVEST
07/12/90 PREHARVEST
07/12/90 PREHARVEST
07/13/90 PREHARVEST
07/13/90 PREHARVEST
07/14/90 PREHARVEST
07/15/90 PREHARVEST
07/15/90 PREHARVEST
07/15/90 PREHARVEST
07/15/90 PREHARVEST
07/25/90 PREHARVEST
07/30/90 PREHARVEST
08/05/90 PREHARVEST
08/05/90 PREHARVEST
08/05/90 PREHARVEST
08/12/90 PREHARVEST
08/14/90 PREHARVEST
08/15/90 PREHARVEST
08/15/90 PREHARVEST
08/15/90 PREHARVEST
08/15/90 PREHARVEST
08/15/90 PREHARVEST
08/25/90 PREHARVEST
08/25/90 PREHARVEST
08/25/90 PREHARVEST
08/30/90 PREHARVEST
09/05/90 PREHARVEST
09/05/90 PREHARVEST
09/05/90 PREHARVEST
09/12/90 PREHARVEST
09/14/90 PREHARVEST
09/15/90 PREHARVEST
09/15/90 PREHARVEST
09/15/90 PREHARVEST
09/15/90 PREHARVEST
09/25/90 PREHARVEST
09/25/90 PREHARVEST
09/25/90 PREHARVEST
09/30/90 PREHARVEST
09/30/90 PREHARVEST
10/05/90 PREHARVEST
10/05/90 PREHARVEST
10/05/90 PREHARVEST
10/14/90 PREHARVEST
10/15/90 PREHARVEST
10/15/90 PREHARVEST
10/15/90 PREHARVEST
10/15/90 PREHARVEST
10/15/90 PREHARVEST
10/25/90 PREHARVEST
10/25/90 PREHARVEST
11/05/90 PREHARVEST
11/05/90 PREHARVEST
11/05/90 PREHARVEST
11/14/90 PREHARVEST
11/15/90 PREHARVEST
11/15/90 PREHARVEST
11/15/90 PREHARVEST
11/25/90 PREHARVEST
11/25/90 PREHARVEST
11/25/90 PREHARVEST
12/05/90 HARVEST
12/05/90 HARVEST
12/05/90 HARVEST
12/15/90
TYPE
PRODUCT
NAHE
OF
PROD.
A
TYPE
UNITS
BELL PEPPERS
400.0000
INPUT NAHE
NUMBER
OF
OF
INPUT
H
H
H
H
H
H
H
E
H
H
E
H
E
H
H
E
E
0
E
E
G
H
H
E
G
0
H
E
E
E
G
0
E
E
G
H
H
E
G
0
H
E
E
G
H
0
E
E
G
H
E
E
G
0
H
E
G
E
E
G
H
0
H
E
E
G
E
G
G
G
K
1HEIGHT
PER
1HEAD
NUHBER
OF
UNITS
SHREDDING
PLOHING
CHISELING
DISCING-OFFSET
FLOATING
BEDDING
ROTOVATING
HERBICIDE
SPRAYING
APPLY FERTILIZER
PHOSPHATE
DITCHING
SEED
PLANTING
HIRED LABOR
INSECTICIDE
INSECTICIDE
IRRIGATION
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
CULTIVATING
DITCHING
INSECTICIDE
PESTICIDE APPL.
IRRIGATION
HIRED LABOR
NITROGEN (LIQ)
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
IRRIGATION
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
CULTIVATING
DITCHING
INSECTICIDE
PESTICIDE APPL.
IRRIGATION
HIRED LABOR
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
PICKUP TRUCK
IRRIGATION
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
DITCHING
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
IRRIGATION
HIRED LABOR
INSECTICIDE
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
DITCHING
IRRIGATION
HIRED LABOR
INSECTICIDE
INSECTICIDE
PESTICIDE APPL.
FUNGICIDE
PACK & COUNT
HARVEST
HARKETING
CASH-RENT
4 ROH
4 BOTTOH
18 FT
13 FT
6 ROH
BELL PEP
BELL PEP
STANHAY
BELL PEP
BELL PEP
BELL PEP
BELL PEP
6 ROH
BELL PEP
BELL PEP
BELL PEP
BELL PEP
BELL PEP
6 ROH
BELL PEP
BELL PEP
BELL PEP
3/4 TON
BELL PEP
BELL PEP
BELL PEP
BELL PEP
BELL PEP
BELL PEP
BELL PEP
BELL PEP
BELL PEP
BELL PEP
BELL PEP
BELL PEP
BELL PEP
VEGETABL
1.0000
.5000
.5000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
100.0000
.0100
3.0000
1.0000
6.0000
1.0000
1.0000
6.0000
1.0000
1.0000
1.0000
1.0000
.0100
1.0000
1.0000
6.0000
6.0000
180.0000
1.0000
1.0000
1.0000
6.0000
1.0000
1.0000
1.0000
1.0000
.0100
1.0000
1.0000
6.0000
6.0000
1.0000
1.0000
1.0000
20.0000
6.0000
1.0000
1.0000
1.0000
.0100
1.0000
1.0000
1.0000
6.0000
6.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.0100
6.0000
6.0000
1.0000
1.0000
1.0000
1.0000
400.0000
400.0000
400.0000
1.0000
CASH 1
NON
CASH
SHARE EVEN
PROD.
.00
.0000 C
CASH
NON
CASH
B-124KC12)
FIXED LANDLORD
O
R
SHARE
VARI.
c
V
c
V
c
V
c
c
V
V
c
c
c
V
V
V
c
c
V
V
c
c
c
c
V
V
V
V
c
c
c
V
V
V
c
c
V
V
c
c
c
V
V
V
c
c
c
V
V
V
c
c
c
V
V
V
c
c
c
c
c
V
V
V
V
V
c
c
c
c
c
c
c
V
V
V
V
V
V
V
F
.00
.00
.00
.00
.00
.00
.00
' .00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information presented is prepared solely as a general guide and is not intended to recognise or predict the cost:
and returns from any one particular farm or ranch operation. These projections Mere collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C12.38
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
B-1241(C12)
JALAPENO PEPPERS, IRRIGATED
S o u t h Te x a s D i s t r i c t ( 1 2 )
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
SSSEBSSS8B88SSSSBSSSSSS8S8SS
JALAPENOS
Quantity
SBSBSSBEE
100.000
Unit
ECSB
cwt.
$ / Unit
To t a l
3EBBBBSSB8B
ESSBSSSSSBE
22.0000
2200.00
Estimate
SSBBSSSBS
BEBBBECBEBE
Total GROSS Income
VARIABLE COST Description
BSSSBSSSSSSESSSSBBBSSBSSSSSSSBBS
PREHARVEST
HERBICIDE
PHOSPHATE
SEED
INSECTICIDE
PESTICIDE APPL.
FUNGICIDE
NITROGEN (LIQ)
IRRIGATION
INSECTICIDE
PESTICIDE APPL.
IRRIGATION
INSECTICIDE
PESTICIDE APPL.
FUNGICIDE
IRRIGATION
INSECTICIDE
PESTICIDE APPL.
IRRIGATION
INSECTICIDE
PESTICIDE APPL.
FUNGICIDE.
IRRIGATION
INSECTICIDE
PESTICIDE APPL.
IRRIGATION
INSECTICIDE
PESTICIDE APPL.
FUNGICIDE
IRRIGATION
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
- Other
- Irrigation
Total PREHARVEST
HARVEST
HARVEST
PACK & COUNT
MARKETING
Labor
Other
2200.00
Quantity
SSSBBBBEES
1.000
80.000
3.000
1.000
1.000
1.000
120.000
6.000
1.000
1.000
6.000
1.000
1.000
1.000
6.000
1.000
1.000
6.000
1.000
1.000
1.000
6.000
1.000
1.000
6.000
1.000
1.000
1.000
6.000
5.791
24.000
10.500
Unit
$ / Unit
SES8BSESBSS
SSSSBSSSBSS
acre
lb.
lb.
appl
acre
appl
lb.
Acin
appl
acre
Acin
appl
acre
appl
Acin
appl
acre
Acin
appl
acre
appl
Acin
appl
acre
Acin
appl
acre
appl
Acin
Acre
Acre
Hour
Hour
Hour
30.000
.290
22.000
10.000
4.500
5.000
.630
1.333
10.000
4.500
1.333
10.000
4.500
5.000
1.333
10.000
4.500
1.333
10.000
4.500
5.000
1.333
10.000
4.500
1.333
10.000
4.500
5.000
1.333
30.00
23.20
66.00
10.00
4.50
5.00
75.60
8.00
10.00
4.50
8.00
10.00
4.50
5.00
8.00
10.00
4.50
8.00
10.00
4.50
5.00
8.00
10.00
4.50
8.00
10.00
4.50
5.00
8.00
18.51
6.44
28.96
108.00
47.25
5.001
4.500
4.500
581.46
100.000
100.000
100.000
6.000
cwt.
cwt.
cwt.
Hour
9.000
2.400
.600
4.500
Total HARVEST
Interest - OC Borrowed
154.315
Dol .
0.120
1826.98
18.26 per cwt. of JALAPENOS
GROSS INCOME minus VARIABLE COST
Machinery and Equipment
Land
18.52
SEEBBBSSSSB
B r e a k - E v e n P r i c e , To t a l Va r i a b l e C o s t $
ESSSSSSSSSBSSSBSBSSEBSSBSSSBBSSSS
900.00
240.00
60.00
27.00
1227.00
Total VARIABLE COST
FIXED COST Description
To t a l
BEBE
373.02
Unit
To t a l
SSSBSEESSBS
Acre
Acre
157.86
75.00
ESESSEESSES
Total FIXED Cost
Break-Even Price, Total Cost $
232.86
20.59 per cwt. of JALAPENOS
Total of ALL Cost
2059.84
NET PROJECTED RETURNS
140.16
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections Mere collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C12.39
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
DATE
STAGE
TYPE
OF
OF
PRODUCTION
0 6 / 1 0 / 9 1 HARVEST
DATE
PRODUCT
NAHE
OF
PROD.
A
UNITS
JALAPENOS
TYPE
OF
OF
OF
PRODUCTION
INPUT
UNITS
1 2 / 1 0 / 9 0 PREHARVEST
1 2 / 1 5 / 9 0 PREHARVEST
1 2 / 2 0 / 9 0 PREHARVEST
1 2 / 3 0 / 9 0 PREHARVEST
0 1 / 0 5 / 9 1 PREHARVEST
01/10/91 PREHARVEST
0 1 / 2 0 / 9 1 PREHARVEST
0 1 / 2 5 / 9 1 PREHARVEST
0 1 / 3 0 / 9 1 PREHARVEST
0 1 / 3 0 / 9 1 PREHARVEST
0 2 / 0 5 / 9 1 PREHARVEST
0 2 / 0 5 / 9 1 PREHARVEST
0 2 / 1 0 / 9 1 PREHARVEST
0 2 / 1 0 / 9 1 PREHARVEST
0 2 / 2 0 / 9 1 PREHARVEST
0 2 / 2 5 / 9 1 PREHARVEST
0 2 / 2 5 / 9 1 PREHARVEST
0 2 / 2 5 / 9 1 PREHARVEST
0 2 / 2 5 / 9 1 PREHARVEST
0 2 / 2 7 / 9 1 PREHARVEST
0 2 / 2 8 / 9 1 PREHARVEST
0 2 / 2 8 / 9 1 PREHARVEST
0 3 / 1 0 / 9 1 PREHARVEST
0 3 / 1 0 / 9 1 PREHARVEST
0 3 / 1 4 / 9 1 PREHARVEST
0 3 / 1 5 / 9 1 PREHARVEST
0 3 / 2 0 / 9 1 PREHARVEST
03/25/91 PREHARVEST
0 3 / 2 5 / 9 1 PREHARVEST
0 3 / 2 5 / 9 1 PREHARVEST
0 3 / 2 5 / 9 1 PREHARVEST
0 3 / 3 0 / 9 1 PREHARVEST
0 3 / 3 1 / 9 1 PREHARVEST
0 4 / 1 0 / 9 1 PREHARVEST
0 4 / 1 0 / 9 1 PREHARVEST
0 4 / 1 4 / 9 1 PREHARVEST
0 4 / 1 5 / 9 1 PREHARVEST
0 4 / 2 5 / 9 1 PREHARVEST
0 4 / 2 5 / 9 1 PREHARVEST
0 4 / 2 5 / 9 1 PREHARVEST
0 4 / 2 5 / 9 1 PREHARVEST
0 4 / 3 0 / 9 1 PREHARVEST
0 5 / 1 0 / 9 1 PREHARVEST
0 5 / 1 0 / 9 1 PREHARVEST
0 5 / 1 4 / 9 1 PREHARVEST
0 5 / 1 5 / 9 1 PREHARVEST
0 5 / 2 5 / 9 1 PREHARVEST
0 5 / 2 5 / 9 1 PREHARVEST
0 5 / 2 5 / 9 1 PREHARVEST
0 5 / 2 5 / 9 1 PREHARVEST
0 5 / 3 0 / 9 1 PREHARVEST
0 6 / 1 0 / 9 1 HARVEST
0 6 / 1 0 / 9 1 HARVEST
0 6 / 1 0 / 9 1 HARVEST
0 6 / 1 0 / 9 1 HARVEST
06/15/91
H
H
H
H
H
H
H
H
E
H
E
H
E
H
H
E
G
E
H
H
0
E
E
G
H
0
H
E
G
E
H
0
H
E
G
H
0
E
G
E
H
0
E
G
H
0
E
G
E
H
0
G
H
G
G
K
INPUT NAHE
SHREDDING
PLOHING
CHISELING
DISCING-OFFSET
FLOATING
BEDDING
BEDDING
ROTOVATING
HERBICIDE
SPRAYING
PHOSPHATE
APPLY FERTILIZER
SEED
PLANTING
CULTIVATING
INSECTICIDE
PESTICIDE APPL.
FUNGICIDE
HIRED LABOR
DITCHING
IRRIGATION
NITROGEN (LIQ)
INSECTICIDE
PESTICIDE APPL.
DITCHING
IRRIGATION
CULTIVATING
INSECTICIDE
PESTICIDE APPL.
FUNGICIDE
HIRED LABOR
IRRIGATION
PICKUP TRUCK
INSECTICIDE
PESTICIDE APPL.
DITCHING
IRRIGATION
INSECTICIDE
PESTICIDE APPL.
FUNGICIDE
HIRED LABOR
IRRIGATION
INSECTICIDE
PESTICIDE APPL.
DITCHING
IRRIGATION
INSECTICIDE
PESTICIDE APPL.
FUNGICIDE
HIRED LABOR
IRRIGATION
HARVEST
HIRED LABOR
PACK & COUNT
MARKETING
CASH-RENT
.0000I
100.0000
STAGE
■UUIMUMUmiLILIW
1HEIGHT
PER
1HEAD
NUHBER
NUMBER
4 ROH
4 BOTTOM
18 FT
13 FT
6 ROH
6 ROH
PEPPERS
JALAPENO
STANHAY
ROLLING
PEPPERS
PEPPERS
PEPPERS
ROLLING
PEPPERS
PEPPERS
3/4 TON
PEPPERS
PEPPERS
PEPPERS
PEPPERS
PEPPERS
PEPPERS
JALAPENO
JALAPENO
JALAPENO
VEGETABL
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
80.0000
1.0000
3.0000
1.0000
1.0000
1.0000
1.0000
1.0000
6.0000
1.0000
6.0000
120.0000
1.0000
1.0000
1.0000
6.0000
1.0000
1.0000
1.0000
1.0000
6.0000
6.0000
20.0000
1.0000
1.0000
1.0000
6.0000
1.0000
1.0000
1.0000
6.0000
6.0000
1.0000
1.0000
1.0000
6.0000
1.0000
1.0000
1.0000
6.0000
6.0000
100.0000
6.0000
100.0000
100.0000
1.0000
CASH
NON
CASH
B-124KC12)
CASH LANDLORD BREAK
NON- SHARE
EVEN
CASH
PROD.
C
.00
Y
FIXED LANDLORD
O
R
SHARE
VARI.
c
V
c
V
c
V
c
c
c
V
V
V
c
c
c
V
V
V
c
c
c
V
V
V
c
c
V
V
c
c
c
V
V
V
c
c
V
V
c
c
c
V
V
V
c
V
c
c
V
V
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
y - ^ .
•
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections Mere collected and developed by
Staff members of the Texas Agricultural Extension Servioe and approved for publication.
C12.40
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
B-124KC12)
FRESH SPRING TOMATOES, IRRIGATED
S o u t h Te x a s D i s t r i c t ( 1 2 )
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
SBSBBBSSBBSSBSSSBBBBBBBBSBBB
TOMATOES
Quantity Unit
SSBBBBBBB
$ / Unit
To t a l
BEES
SBSESBBSSES
SBBSSBSBBBB
165.000 crtn
7.9000
1303.50
SBSBSSSSSSBEBBSSSEBBESSSSBSSSSSBB
Jjjjfp^v
PREHARVEST
NITROGEN (DRY)
PHOSPHATE
HERBICIDE
IRRIGATION
IRRIGATION
SEED
INSECTICIDE
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
PESTICIDE APPL.
IRRIGATION
INSECTICIDE
FUNGICIDE .
PESTICIDE APPL.
INSECTICIDE
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
PESTICIDE APPL.
FUNGICIDE
IRRIGATION
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
- Other
- Irrigation
Total PREHARVEST
HARVEST
HARVESTING
PACKING & CONT.
MARKETING
1303.50
Unit
Quantity
ESSSBSSSSSS
60.000
80.000
1.000
6.000
6.000
2.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
6.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
6.000
4.562
10.000
6.000
lb.
lb.
acre
Acin
Acin
lb.
appl
acre
appl
appl
acre
appl
acre
appl
appl
acre
appl
acre
Acin
appl
appl
acre
appl
acre
appl
appl
acre
acre
appl
Acin
Acre
Acre
Hour
Hour
Hour
$ / Unit
To t a l
BSSSBBSBBBE
BEBEESBBBBE
.310
.290
39.330
1.333
1.333
28.000
5. 100
4.500
5. 100
5. 130
4.500
5. 100
4.500
5. 100
5. 130
4.500
5. 100
4.500
1.333
5. 100
5. 130
4.500
5.100
4.500
5. 100
5. 130
4.500
4.500
5. 130
1.333
18.60
23.20
39.33
8.00
8.00
56.00
5.10
4.50
5. 10
5. 13
4.50
5.10
4.50
5.10
5.13
4.50
5.10
4.50
8.00
5.10
5.13
4.50
5.10
4.50
5.10
5.13
4.50
4.50
5.13
8.00
18.56
6.75
22.81
50.00
27.00
5.001
5.000
4.500
401.21
165.000
165.000
165.000
crtn
crtn
bag
1.300
2.700
.400
214.49
445.50
66.00
Total HARVEST
Interest - OC Borrowed
BBBBSSBBB
BBBSSSBBBEE
Total GROSS Income
VARIABLE COST Description
Yo u r
Estimate
-
726.00
185.792
Dol .
0. 120
22.30
BESSEE3BB8B
Total VARIABLE COST
1149.50
B r e a k - E v e n P r i c e , To t a l Va r i a b l e C o s t S
6.96 per crtn of TOMATOES
GROSS INCOME minus VARIABLE COST
FIXED COST Description
SSSSSSSSSSSSSSBEBESESBaEEBBSSSSBS
Machinery and Equipment
Land
154.00
Unit
ESSE
Acre
Acre
To t a l
90.92
90.00
SSSEESSSSEE
Total FIXED Cost
Break-Even Price. Total Cost $
180.92
8.06 per crtn of TOMATOES
Total of ALL Cost
1330.43
NET PROJECTED RETURNS
-26.93
/jps£\
Information presented Is prepared solely as a general guide and Is not Intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections More collected and developed by
staff members of the Texas Agricultural extension service and approved for publication.
C12.41
B-124KC12)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
D AT E
S TA G E
OF
PRODUCTION
06/20/91 HARVEST
D AT E
S TA G E
TYPE
NUMBER
HEIGHT
OF
PER
PROD.
UNITS
HEAD
A
TYPE
OF
OF
PRODUCTION
INPUT
07/10/90 PREHARVEST
07/15/90 PREHARVEST
08/15/90 PREHARVEST
08/15/90 PREHARVEST
09/10/90 PREHARVEST
09/15/90 PREHARVEST
09/20/90 PREHARVEST
10/15/90 PREHARVEST
11/15/90 PREHARVEST
12/10/90 PREHARVEST
12/10/90 PREHARVEST
12/10/90 PREHARVEST
12/14/90 PREHARVEST
12/15/90 PREHARVEST
12/15/90 PREHARVEST
12/15/90 PREHARVEST
12/15/90 PREHARVEST
12/30/90 PREHARVEST
12/31/90 PREHARVEST
01/05/91 PREHARVEST
01/05/91 PREHARVEST
01/15/91 PREHARVEST
01/15/91 PREHARVEST
01/20/91 PREHARVEST
01/25/91 PREHARVEST
01/25/91 PREHARVEST
01/25/91 PREHARVEST
02/15/91 PREHARVEST
02/15/91 PREHARVEST
02/25/91 PREHARVEST
02/25/91 PREHARVEST
02/25/91 PREHARVEST
03/14/91 PREHARVEST
03/15/91 PREHARVEST
03/15/91 PREHARVEST "
03/15/91 PREHARVEST
03/15/91 PREHARVEST
03/25/91 PREHARVEST
03/25/91 PREHARVEST
03/25/91 PREHARVEST
04/15/91 PREHARVEST
04/15/91 PREHARVEST
04/25/91 PREHARVEST
04/25/91 PREHARVEST
04/25/91 PREHARVEST
05/10/91 PREHARVEST
05/14/91 PREHARVEST
05/15/91 PREHARVEST
05/15/91 PREHARVEST
05/15/91 PREHARVEST
05/15/91 PREHARVEST
06/20/91 HARVEST
06/20/91 HARVEST
06/20/91 HARVEST
06/30/91
PRODUCT 1NAHE
O
F
H
H
H
H
H
H
H
H
H
H
E
E
H
H
H
E
0
0
H
E
H
E
G
H
E
E
G
E
G
E
E
G
H
E
H
G
0
E
E
G
E
G
E
E
G
H
H
H
G
E
0
G
G
G
K
TOMATOES
165.0000
INPUT NAHE
DISCING-OFFSET
HAULING
PLOHING
CHISELING
DISCING-OFFSET
FLOATING
DISCING-OFFSET
BEDDING
CULTIVATING
APPLY FERTILIZER
NITROGEN (DRY)
PHOSPHATE
DITCHING
PLANTING
OPERATOR LABOR
HERBICIDE
IRRIGATION
IRRIGATION
PICKUP TRUCK
SEED
PLANTING
INSECTICIDE
PESTICIDE APPL.
CULTIVATING
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
DITCHING
INSECTICIDE
OPERATOR LABOR
PESTICIDE APPL.
IRRIGATION
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
CULTIVATING
DITCHING
OPERATOR LABOR
PESTICIDE APPL.
FUNGICIDE
IRRIGATION
HARVESTING
PACKING & CONT.
HARKETING
CASH-RENT
.0000
N U M B E R iCASH
OF
NON
UNITS
iCASH
13 FT
HATER
4 BOTTOM
IB FT
13 FT
13 FT
6 ROH
ROLLING
STANHAY
TOMATO
3/4 TON
TOMATO
STANHAY
TOMATO
ROLLING
TOMATO
TOMATO
TOMATO
TOMATO
TOMATO
TOMATO
TOMATO
TOMATO
TOMATO
TOMATO
TOMATO
ROLLING
TOMATO
TOMATO
TOMATO
VEGETABL
TOMATO
1.0000
1.0000
.5000
.5000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
60.0000
80.0000
.0100
1.0000
4.0000
1.0000
6.OOOO
6.0000
40.0000
2.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.0100
1.0000
3.0000
1.0000
6.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.0100
3.0000
1.0000
1.0000
6.0000
165.0000
165.0000
165.0000
1.0000
CASH LANDLORD BREAK
NON- SHARE
EVEN
CASH
PROD.
C
.00
/**•%
Y
FIXED LANDLORD
O
R
SHARE
VARI.
C
C
V
V
C
C
V
V
C
V
C
C
V
V
C
C
C
C
C
C
c
c
V
V
V
V
V
V
V
V
c
c
c
V
V
V
c
c
c
c
c
c
c
c
V
V
V
V
V
V
V
V
c
c
c
V
V
V
c
c
c
V
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
<•"'*'%.
■'m\
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch oporatton. Those projections Mere collected and developed by
staff members of the Texas Agricultural Extension service and approved for publication.
C12.42
B-1241(C12)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
WATERMELONS, DRYLAND
South Texas District (12)
1991 Projected Costs and Returns per Acre
GROSS INCOME Description
SBBBSBB8CBBB8CBBBBBSE8BEBSBB
WATERMELON DRYLAND
Quant 1ty
SBBSSSBSS
100.000
Unit
BBBS
$ / Unit
SSSBBBBBBSB
5.0000
500.00
cwt.
S S S S S S S S S S S S S S S 8 S S S S S E S S S 8 S S B SBBS
PREHARVEST
SEED
NITROGEN (LIQ)
PHOSPHATE
HERBICIDE
BEE RENT
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
- Other
Total PREHARVEST
HARVEST
HARVEST & SELL
Total HARVEST
Interest - OC Borrowed
Total VARIABLE COST
Your
Estimate
SSBBBBESE
SSSSSBSSSBS
500.00
Total GROSS Income
VARIABLE COST Description
Total
8ES8B8BCB8B
Total
Q u a n t i t y UB n
it $ / Unit
BSB BSS88BS8EBS
BBS688BSBSB
3.000
lb.
5.000
40.000
lb.
.630
60.000
lb.
.290
1.000 acre 48.000
1.000 hive 40.000
1.000 appl 8.000
1.000 appl 7.000
1.000 acre 4.500
1.000 appl 8.000
1.000 appl 7.000
1.000 acre 4.500
1.000 appl 8.000
1.000 appl 7.000
1.000 acre 4.500
1.000 appl 8.000
1.000 appl 7.000
1.000 acre 4.500
Acre
Acre
2.337 Hour 5.001
8.000 Hour 4.500
15.00
25.20
17.40
48.00
40.00
8.00
7.00
4.50
8.00
7.00
4.50
8.00
7.00
4.50
8.00
7.00
4.50
10.99
2.97
11.68
36.00
BSSBBBSSSBS
285.25
100.000 cwt. 3.000
300.00
300.00
82.501
Dol.
0.120
9.90
SSSBSBBSSBS
595.15
B r e a k - E v e n P r i c e , To t a l Va r i a b l e C o s t $ 5 . 9 5 p e r c w t . o f W A T ERMELON
GROSS INCOME minus VARIABLE CO ST
FIXED COST Description
S S B B S S S S B B S S S S S B S S S S B S E E S C B S S S SEE
Machinery and Equipment
Land
-95.15
Unit
Acre
Acre
Total FIXED Cost
Break-Even Price, Total Cost $
Total
SSSBSBBSSBS
35.17
50.00
BSSSBBSSSSB
85.17
6.80 per cwt. of WATERMELON
Total of ALL Cost
680.31
NET PROJECTED RETURNS
-180.31
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections Mere collected and developed by
staff members of the Texas Agricultural Extension service and approved for publication.
C12.43
P r o j e c t i o n s for Planning Purposes Only
N o t t o b e U s e d w i t h o u t U p d a t i n g a f t e r Jul y 23.
DATE
STAGE
OF
PRODUCTION
06/20/91 HARVEST
DATE
STAGE
OF
PRODUCTION
10/10/90 PREHARVEST
10/30/90 PREHARVEST
02/05/91 PREHARVEST
02/10/91 PREHARVEST
02/15/91 PREHARVEST
02/15/91 PREHARVEST
02/15/91 PREHARVEST
02/20/91 PREHARVEST
03/01/91 PREHARVEST
03/10/91 PREHARVEST
03/10/91 PREHARVEST
03/10/91 PREHARVEST
03/10/91 PREHARVEST
03/25/91 PREHARVEST
03/25/91 PREHARVEST
03/25/91 PREHARVEST
03/25/91 PREHARVEST
04/10/91 PREHARVEST
04/10/91 PREHARVEST
04/10/91 PREHARVEST
04/15/91 PREHARVEST
04/30/91 PREHARVEST
05/10/91 PREHARVEST
05/10/91 PREHARVEST
05/10/91 PREHARVEST
05/15/91 PREHARVEST
05/20/91 PREHARVEST
06/20/91 HARVEST
06/30/91
TYPE
O
F
PRODUCT 1HAKE
NUHBER
A
TYPE
O
F
H
H
H
E
E
E
E
G
H
E
E
G
H
E
E
G
E
E
G
H
H
E
E
G
H
H
G
K
PER
UNITS
HATERHELON
DRYLAND
INPUT NAHE
OF
UNITS
CHISELING
CHISELING
CHISELING
CHISELING
SEED
NITROGEN (LIQ)
PHOSPHATE
HERBICIDE
BEE RENT
CULTIVATING
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
CULTIVATING
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
CULTIVATING
PICKUP TRUCK
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
CULTIVATING
HIRED LABOR
HARVEST & SELL
CASH-RENT
HEAD
100.0000
NUHBER
INPUT
H
HEIGHT
OF
PROD.
18 FT
18 FT
18 FT
18 FT
HHELOND
HATERHEL
6 ROH
HATERHEL
HATERHEL
6 ROH
HATERHEL
HATERHEL
HATERHEL
HATERHEL
ROLLING
3/4 TON
HATERHEL
HATERHEL
ROLLING
HATERHEL
HATERHEL
1.0000
1.0000
1.0000
1.0000
3.0000
40.0000
60.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.5000
20.0000
1.0000
1.0000
1.0000
1.5000
8.0000
100.0000
1.0000
B-124KC12)
1991.
CASH LANDLORD BREAK
NON- SHARE
EVEN
CASH
PROD.
.00(K >
C
.00
Y
CASH FIXED LANDLORD
NON
O
R
SHARE
CASH VARI.
C
C
C
C
C
V
V
V
V
V
C
C
C
V
V
V
C
C
C
C
C
C
V
V
V
V
V
V
C
C
C
V
V
V
c
C
V
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
^*\
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections Mere collected and developed by
staff members of the Texas Agricultural Extension servioe and approved for publication.
C12.44
B-124KC12)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
WATERMELONS, IRRIGATED
S o u t h Te x a s D i s t r i c t ( 1 2 )
1991 Projected Costs and Returns per Acre
jfPN
GROSS INCOME Description
ESEB8BB8CS88BBSCSeB8SBBSBSSE
W AT E R M E L O N I R R I .
Unit
Quant 1ty
BBSBSESES
BBSS
150.000
cwt.
$ / Unit
BBBC8BBBB8B
6.0000
Total GROSS Income
Unit
Quantity
S S B S S S B S S S S S B B S S B B S S S S S S B 8 S B S S S S S SI S S B B B B S S B S
PREHARVEST
PHOSPHATE
POTASH
BEE RENT
SEED
HERBICIDE
NITROGEN (LIQ)
IRRIGATION
INSECTICIDE
PESTICIDE APPL.
INSECTICIDE
PESTICIDE APPL.
FUNGICIDE
IRRIGATION
INSECTICIDE
PESTICIDE APPL.
FUNGICIDE
INSECTICIDE
PESTICIDE APPL.
FUNGICIDE
IRRIGATION
INSECTICIDE
PESTICIDE APPL.
FUNGICIDE
IRRIGATION
Fuel & Lube
Machinery
Repairs
Machinery
Labor
Machinery
Other
Irrigation
60.000
20.000
1.000
0.750
1.000
80.000
6.000
1.000
1.000
1.000
1.000
1.000
6.000
1.000
1.000
1.000
1.000
1.000
1.000
6.000
1.000
1.000
1.000
6.000
2.920
10.000
6.000
Total PREHARVEST
HARVEST
HARVEST & SELL
BBEESSSS88B
88B8BBSBS
900.00
SSBSSSSBBSS
$ / Unit
OC Borrowed
BBSSSSSBSSS
sssssssssss
lb.
lb.
hive
lb.
acre
lb.
Acin
appl
acre
appl
acre
appl
Acin
appl
acre
appl
appl
acre
appl
Acin
appl
acre
appl
Acin
Acre
Acre
Hour
Hour
Hour
.290
.130
40.000
90.000
48.000
.630
1.333
8.000
4.500
8.000
4.500
7.000
1.333
8.000
4.500
7.000
8.000
4.500
7.000
1.333
8.000
4.500
7.000
1.333
17.40
2.60
40.00
67.50
48.00
50.40
8.00
8.00
4.50
8.00
4.50
7.00
8.00
8.00
4.50
7.00
8.00
4.50
7.00
8.00
8.00
4.50
7.00
8.00
13.86
3.85
14.60
45.00
27.00
5.001
4.500
4.500
452.71
150.000
cwt.
3.000
109.087
Dol.
0.120
6.10 per cwt. of WATERMELON
GROSS INCOME minus VARIABLE COST
Machinery and Equipment
Land
-15.80
Unit
SEES
Acre
Acre
Total FIXED Cost
Break-Even Price, Total Cost $
13.09
915.80
B r e a k - E v e n P r i c e , To t a l Va r i a b l e C o s t $
SESBBBBEESBEBESBSBBSSSSBSBBBSSBSB
450.00
450.00
Total VARIABLE COST
FIXED COST Description
To t a l
BBSS
.
Total HARVEST
Interest
Your
Estimate
900.00
VARIABLE COST Description
J*N
To t a l
To t a l
46.62
50.00
96.62
6.74 per cwt. of WATERMELON
Total of ALL Cost
1012.42
NET PROJECTED RETURNS
-112.42
/0^\
Information presented Is prepared solely as a general guide and Is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections Mere collected and developed by
staff members of the Texas Agricultural extension Service and approved for publication.
C12.45
B-124KC12)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991
DATE
STAGE
TYPE
OF
OF
PRODUCTION
06/20/91 HARVEST
DATE
STAGE
TYPE
O
F
OF
10/10/90 PREHARVEST
10/30/90 PREHARVEST
01/20/91 PREHARVEST
01/20/91 PREHARVEST
02/01/91 PREHARVEST
02/05/91 PREHARVEST
02/10/91 PREHARVEST
02/20/91 PREHARVEST
02/28/91 PREHARVEST
03/10/91 PREHARVEST
03/15/91 PREHARVEST
03/15/91 PREHARVEST
03/25/91 PREHARVEST
03/25/91 PREHARVEST
03/25/91 PREHARVEST
04/05/91 PREHARVEST
04/10/91 PREHARVEST
04/10/91 PREHARVEST
04/10/91 PREHARVEST
04/15/91 PREHARVEST
04/20/91 PREHARVEST
04/20/91 PREHARVEST
04/25/91 PREHARVEST
04/25/91 PREHARVEST
04/25/91 PREHARVEST
04/30/91 PREHARVEST
05/05/91 PREHARVEST
05/10/91 PREHARVEST
05/10/91 PREHARVEST
05/10/91 PREHARVEST
05/15/91 PREHARVEST
05/20/91 PREHARVEST
05/25/91 PREHARVEST
05/25/91 PREHARVEST
05/25/91 PREHARVEST
05/30/91 PREHARVEST
05/30/91 PREHARVEST
05/31/91 PREHARVEST
06/20/91 HARVEST
06/30/91
NAHE
NUMBER
H
E
E
G
H
H
E
E
H
0
E
H
E
G
H
E
G
E
H
H
0
E
G
E
H
H
E
G
E
0
H
E
G
E
H
H
0
G
K
PER
UNITS
HATERHELON
IRRI.
INPUT NAHE
O
F
UNITS
CHISELING
CHISELING
PHOSPHATE
POTASH
BEE RENT
CHISELING
CHISELING
SEED
HERBICIDE
CULTIVATING
IRRIGATION
NITROGEN (LIQ)
CULTIVATING
INSECTICIDE
PESTICIDE APPL.
CULTIVATING
INSECTICIDE
PESTICIDE APPL.
FUNGICIDE
CULTIVATING
PICKUP TRUCK
IRRIGATION
INSECTICIDE
PESTICIDE APPL.
FUNGICIDE
CULTIVATING
CULTIVATING
INSECTICIDE
PESTICIDE APPL.
FUNGICIDE
IRRIGATION
CULTIVATING
INSECTICIDE
PESTICIDE APPL.
FUNGICIDE
CULTIVATING
HIRED LABOR
IRRIGATION
HARVEST & SELL
CASH-RENT
HEAD
.OOOO1
150.0000
NUHBER
INPUT
H
HEIGHT
OF
. PROD.
A
PRODUCTION
PRODUCT
18 FT
18 FT
18 FT
18 FT
HHELONI
HATERHEL
6 ROH
6 ROH
HATERHEL
ROLLING
HATERHEL
HATERHEL
ROLLING
3/4 TON
HATERHEL
HATERHEL
ROLLING
ROLLING
HATERHEL
HATERHEL
ROLLING
HATERHEL
HATERHEL
ROLLING
HATERHEL
HATERHEL
1.0000
1.0000
60.0000
20.0000
1.0000
1.0000
1.0000
.7500
1.0000
1.0000
6.0000
80.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
20.0000
6.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
6.0000
1.0000
1.0000
1.0000
1.0000
1.0000
10.0000
6.0000
150.0000
1.0000
CASH
NON
CASH
CASH LANDLORD BREAK
NON- SHARE EVEN
CASH
PROD.
C
.00
Y
FIXED LANDLORD
O
R
SHARE
VARI.
C
C
C
V
V
V
C
C
V
V
C
V
C
C
V
V
C
C
C
V
V
V
C
C
C
V
V
V
C
C
c
V
V
V
c
c
c
V
V
V
c
V
c
V
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
^
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections Mere collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C12.46
\
B-1241(C12)
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
GRAPEFRUIT ESTABLISHMENT - YEAR 1 (145 TREES/ACRE)
S o u t h Te x a s D i s t r i c t ( 1 2 )
1991 Projected Costs and Returns per Acre
J0^\
GROSS INCOME Description
BSSSSSBBSSSBBSBSSEBSSSSS8BSS
-WARNING- No gross receipts
VARIABLE COST Description
BSEESSBBBSSSB8SB8E8EESSBBEEBSSBEE
YEAR 1
HERB., PREEMERGE
LAND PREP./LEVEL
TREE
LAYOUT/PLANT
TREE INSURANCE
IRRIGATION
IRRIGATION
NITROGEN
FERTILIZER APPL.
MITICIDE
INSECTICIDE
INSECTICIDE APPL
IRRIGATION
NITROGEN
FERTILIZER APPL.
IRRIGATION
IRRIGATION
NITROGEN
FERTILIZER APPL.
IRRIGATION
SPOT HERBICIDE
HERBICIDE APPL.
IRRIGATION
NITROGEN
FERTILIZER APPL.
IRRIGATION
SPOT HERBICIDE
HERBICIDE APPL.
IRRIGATION
IRRIGATION
MITICIDE
INSECTICIDE
INSECTICIDE APPL
IRRIGATION
IRRIGATION
TREE WRAP
Fuel & Lube - Machinery
Repairs - Machinery
Labor - Machinery
- Other
- Irrigation
Quantity
BSBSBBSSB
Quantity
Unit
BBSS
Unit
$ / Unit
BSSEBSSBSBB
$ / Unit
sssssssssss
1.400 q t .
1.000 a c r e
145.000 t r e e
145.000 t r e e
1.000 a c r e
6.000 A c i n
6.000 A c i n
4.750 l b .
1.000 a p p l
0.300 q t .
0.300 q t .
1.000 appl
6.000 A c i n
4.750 l b .
1.000 appl
6.000 A c i n
6.000 A c i n
4.750 l b .
1.000 appl
6.000 A c i n
0.500 a c r e
1.000 appl
6.000 A c i n
4.750 l b .
1.000 appl
6.000 A c i n
0.500 acre
1.000 appl
6.000 A c i n
6.000 A c i n
0.300 q t .
0.300 q t .
1.000 appl
6.000 . A c i n
6.000 A c i n
145.000 t r e e
Acre
Acre
1.093 Hour
12.000 Hour
12.000 Hour
15.000
100.000
4.500
1.000
25.580
0.666
0.666
.310
3.000
8.280
9.700
8.000
0.666
.310
3.000
0.666
0.666
.310
3.000
0.666
17.000
12.950
0.666
.310
3.000
0.666
17.000
12.950
0.666
0.666
8.280
9.700
8.000
0.666
0.666
.600
21.00
100.00
652.50
145.00
25.58
4.00
4.00
1.47
3.00
2.48
2.91
8.00
4.00
1.47
3.00
4.00
4.00
1.47
3.00
4.00
8.50
12.95
4.00
1.47
3.00
4.00
8.50
12.95
4.00
4.00
2.48
2.91
8.00
4.00
4.00
87.OO
2.26
0.48
5.47
56.40
56.40
5.000
4.700
4.700
8BBSB8BEE
To t a l
BBBBBSSSBSB
1287.67
1005.803
Dol.
Total VARIABLE COST
0.120
120.70
1408.36
GROSS INCOME minus VARIABLE COST
-1408.36
FIXED COST Description
Unit
SSSSSSSSSSSSSSSSSBSBSEESSSSSSSBSS
SEES
MISC ADMIN. O/H CITRUS
Machinery and Equipment
Land
Estimate
BBSS
BBESEBBBEES
Total YEAR 1
Interest - OC Borrowed
To t a l
BBBBB8S8ECE
acre
Acre
Acre
To t a l
7.50
64.77
70.00
SBSESSESSSS
Total FIXED Cost
142.27
Total of ALL Cost
1550.63
NET PROJECTED RETURNS
-1550.63
jP*n
Information presented Is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections Mere collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C12.47
Projections for Planning Purposes Only
Not to be Used without Updating after July 23, 1991.
DATE
STAGE
OF
PRODUCTION
TYPE
OF
PROD.
PRODUCT NAHE
NUHBER
OF
UNITS
B-1241(C12)
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
-WARNING- NO VALID RECEIPTS RECORDS
DATE
01/15/91
01/15/91
01/30/91
02/05/91
02/05/91
02/05/91
02/10/91
02/20/91
02/25/91
02/25/91
02/28/91
03/05/91
03/05/91
03/05/91
03/10/91
03/25/91
03/25/91
03/25/91
04/10/91
04/25/91
04/25/91
04/25/91
05/10/91
05/15/91
05/15/91
05/15/91
05/25/91
05/25/91
06/15/91
07/15/91
07/15/91
07/15/91
08/10/91
08/15/91
09/05/91
09/05/91
09/05/91
09/15/91
11 / 1 0 / 9 1
11 / 1 5 / 9 1
12/15/91
12/15/91
12/31/91
12/31/91
STAGE
OF
PRODUCTION
YEAR 1
YEAR 1
YEAR 1
YEAR 1
YEAR 1
YEAR
YEAR
YEAR
YEAR
YEAR
YEAR
YEAR
YEAR
YEAR
YEAR
YEAR
YEAR
YEAR
YEAR
YEAR
YEAR
YEAR
YEAR
YEAR
YEAR
YEAR
YEAR
YEAR
YEAR
YEAR
YEAR
YEAR
YEAR
YEAR
YEAR
YEAR
YEAR
YEAR
YEAR
YEAR
YEAR
YEAR
YEAR
YEAR
TYPE
OF
INPUT
E
H
G
E
G
E
0
0
E
G
H
E
E
G
0
0
E
G
0
0
E
G
H
0
E
G
E
G
0
0
E
G
H
0
E
E
G
0
H
0
E
H
K
E
INPUT NAHE
NUHBER
OF
UNITS
HERB., PREEHERGE
CITRUS LABOR
LAND PREP./LEVEL
TREE
LAYOUT/PLANT
TREE INSURANCE
IRRIGATION
IRRIGATION
NITROGEN
FERTILIZER APPL.
DISCING-OFFSET
MITICIDE
INSECTICIDE
INSECTICIDE APPL
IRRIGATION
IRRIGATION
NITROGEN
FERTILIZER APPL.
IRRIGATION
IRRIGATION
NITROGEN
FERTILIZER APPL.
DISCING-OFFSET
IRRIGATION
SPOT HERBICIDE
HERBICIDE APPL.
NITROGEN
FERTILIZER APPL.
IRRIGATION
IRRIGATION
SPOT HERBICIDE
HERBICIDE APPL.
DISCING-OFFSET
IRRIGATION
MITICIDE
INSECTICIDE
INSECTICIDE APPL
IRRIGATION
DISCING-OFFSET
IRRIGATION
TREE HRAP
TREE HRAP/UNHRAP
CITRUS
HISC ADHIN. 0/H
CITRUS
CITRUS
CITRUS
(LVL-2)
CITRUS
CITRUS
YEAR 1
10 FT
CITRUS
CITRUS
CITRUS
CITRUS
YEAR 1
CITRUS
CITRUS
YEAR 1
10 FT
CITRUS
SPOT
YEAR 1
CITRUS
CITRUS
SPOT
10 FT
CITRUS
CITRUS
CITRUS
CITRUS
10 FT
CITRUS
CITRUS
1.4000
2.0000
1.0000
145.0000
145.0000
1.0000
6.0000
6.0000
4.7500
1.0000
1.0000
.3000
.3000
1.0000
6.0000
6.0000
4.7500
1.0000
6.0000
6.0000
4.7500
1.0000
1.0000
6.0000
.5000
1.0000
4.7500
1.0000
6.0000
6.0000
.5000
1.0000
1.0000
6.0000
.3000
.3000
1.0000
6.0000
1.0000
6.0000
145.0000
10.0000
1.0000
1.0000
CASH
NON
CASH
FIXED LANDLORD
O
R
SHARE
VARI.
C
C
C
C
C
C
V
V
V
V
V
V
C
C
V
V
C
C
C
V
V
V
C
C
V
V
c
c
V
V
c
c
c
c
V
V
V
V
c
c
V
V
c
c
c
V
V
V
c
c
c
c
V
V
F
F
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
^ \ ,
^ v
Information presented 1s prepared solely as a general guide and Is not intended to recognise or predict the costs
and returns from any one particular farm or ranch operation. These projections Mere collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C12.48