B-1241(C12)
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992.
BROCCOLI, IRRIGATED
S o u t h Te x a s D i s t r i c t ( 1 2 )
1992 Projected Costs and Returns per Acre
GROSS INCOME Description
BROCCOLI
Quantity
400.000
Unit $ / Unit
crtn
6.0000
Total GROSS Income
VARIABLE COST Description
PREHARVEST
PHOSPHATE
HERBICIDE
SEED
IRRIGATION
NITROGEN (LIQ)
INSECTICIDE
PESTICIDE APPL.
FUNGICIDE
IRRIGATION
FUNGICIDE
INSECTICIDE
PESTICIDE APPL.
IRRIGATION
FUNGICIDE
PESTICIDE APPL.
IRRIGATION
FUNGICIDE
INSECTICIDE
PESTICIDE APPL.
FUNGICIDE
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
To t a l
2400.00
2400.00
Quantity
80.000
1.000
1.000
6.000
125.000
1.000
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
1.000
1.000
6.000
1.000
1.000
1.000
6.000
5.222
15.000
9.000
Unit $ / Unit
lb.
acre
lb.
Acin
lb.
appl
acre
appl
Acin
appl
appl
acre
Acin
appl
acre
Acin
appl
appl
acre
appl
acre
Acin
appl
acre
appl
Acin
Acre
Acre
Hour
Hour
Hour
To t a l
.290
41.550
96.000
1.333
.630
5.000
4.500
4.000
1.333
4.000
5.000
4.500
1.333
4.000
4.500
1.333
4.000
5.000
4.500
4.000
4.500
1.333
5.000
4.500
4.000
1.333
23.20
41.55
96.00
8.00
78.75
5.00
4.50
4.00
8.00
4.00
5.00
4.50
8.00
4.00
4.50
8.00
4.00
5.00
4.50
4.00
4.50
8.00
5.00
4.50
4.00
8.00
15.04
5.70
26.11
67.50
40.50
5.001
4.500
4.500
513.36
400.000
400.000
400.000
5.000
crtn
crtn
bag
Hour
1.600
2.700
.400
4.500
640.00
1080.00
160.00
22.50
1902.50
Total HARVEST
Interest - OC Borrowed
120.469
Dol.
14.46
0.120
Total VARIABLE COST
2430.31
: oosstt $ $
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
6 . 0 7 p e r c r t n o f B R OCCO LI
-30.31
GROSS INCOME minus VARIABLE COST
FIXED COST Description
Machinery and Equipment
Land
Unit
Acre
Acre
To t a l
145.45
90.00
235.45
Total FIXED Cost
B r e a k - E v e n P r i c e , To t a l C o s t $
Your
Estimate
6 . 6 6 p e r c r tn of BROCCOLI
Total of ALL Cost
2665.76
NET PROJECTED RETURNS
-265.76
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.
C12.21
B-1241(C12)
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992.
D AT E
S TA G E
OF
PRODUCTION
S TA G E
PRODUCT NAHE
NUMBER
HEIGHT
OF
OF
PER
PROD.
UNITS
HEAD
A
12/15/92 HARVEST
D AT E
TYPE
TYPE
BROCCOLI
INPUT NAHE
NUMBER
OF
OF
PRODUCTION
INPUT
UNITS
.00
.0000 c
400.0000
OF
CASH 1
NON
SHARE EVEN
CASH
PROD.
CASH FIXED LANDLORD
NON
O
R
SHARE
CASH VARI.
BSSSB BSBBS
08/05/92 PREHARVEST
08/10/92 PREHARVEST
08/15/92 PREHARVEST
08/20/92 PREHARVEST
08/25/92 PREHARVEST
08/30/92 PREHARVEST
09/05/92 PREHARVEST
09/05/92 PREHARVEST
09/10/92 PREHARVEST
09/10/92 PREHARVEST
09/14/92 PREHARVEST
09/15/92 PREHARVEST
09/15/92 PREHARVEST
09/15/92 PREHARVEST
09/15/92 PREHARVEST
09/20/92 PREHARVEST
09/30/92 PREHARVEST
09/30/92 PREHARVEST
09/30/92 PREHARVEST
09/30/92 PREHARVEST
10/01/92 PREHARVEST
10/10/92 PREHARVEST
10/10/92 PREHARVEST
10/10/92 PREHARVEST
10/10/92 PREHARVEST
10/14/92 PREHARVEST
10/15/92 PREHARVEST
10/15/92 PREHARVEST
10/20/92 PREHARVEST
10/22/92 PREHARVEST
10/22/92 PREHARVEST
10/30/92 PREHARVEST
10/31/92 PREHARVEST
11/03/92 PREHARVEST
11/03/92 PREHARVEST
11/03/92 PREHARVEST
11/14/92 PREHARVEST
11/15/92 PREHARVEST
11/15/92 PREHARVEST
11/15/92 PREHARVEST
11/15/92 PREHARVEST
11/20/92 PREHARVEST
11/30/92 PREHARVEST
11/30/92 PREHARVEST
11/30/92 PREHARVEST
11/30/92 PREHARVEST
11/30/92 PREHARVEST
12/01/92 PREHARVEST
12/15/92 HARVEST
12/15/92 HARVEST
12/15/92 HARVEST
12/15/92 HARVEST
12/31/92 HARVEST
H
H
H
H
H
H
H
E
H
E
H
H
H
E
0
E
H
E
G
E
0
H
E
E
G
H
H
0
H
E
G
0
H
E
E
G
H
H
E
0
G
H
H
H
E
G
E
0
H
G
G
G
K
SHREDDING
PLOHING
DISCING-OFFSET
FLOATING
DISCING-OFFSET
BEDDING
APPLY FERTILIZER
PHOSPHATE
SPRAYING
HERBICIDE
DITCHING
PLANTING
HIRED LABOR
SEED
IRRIGATION
NITROGEN (LIQ)
DITCHING
INSECTICIDE
PESTICIDE APPL.
FUNGICIDE
IRRIGATION
DITCHING
FUNGICIDE
INSECTICIDE
PESTICIDE APPL.
DITCHING
HIRED LABOR
IRRIGATION
CULTIVATING
FUNGICIDE
PESTICIDE APPL.
IRRIGATION
DITCHING
FUNGICIDE
INSECTICIDE
PESTICIDE APPL.
DITCHING
HIRED LABOR
FUNGICIDE
IRRIGATION
PESTICIDE APPL.
CULTIVATING
PICKUP TRUCK
DITCHING
INSECTICIDE
PESTICIDE APPL.
FUNGICIDE
IRRIGATION
HIRED LABOR
HARVEST
PACK & COUNT
MARKETING
CASH-RENT
4 ROH
4 BOTTOH
13 FT
13 FT
6 ROH
BROCCOLI
STANHAY
BROCCOLI
BROCCOLI
BROCCOLI
BROCCOLI
BROCCOLI
6 ROH
BROCCOLI
BROCCOLI
BROCCOLI
BROCCOLI
6 ROH
3/4 TON
BROCCOLI
BROCCOLI
BROCCOLI
BROCCOLI
VEGETABL
BROCCOLI
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
80.0000
1.0000
1.0000
.5000
1.0000
5.0000
1.0000
6.0000
125.0000
.5000
1.0000
1.0000
1.0000
6.0000
.5000
1.0000
1.0000
1.0000
.5000
5.0000
6.0000
1.0000
1.0000
1.0000
6.0000
.5000
1.0000
1.0000
1.0000
.5000
5.0000
1.0000
6.0000
1.0000
1.0000
20.0000
.5000
1.0000
1.0000
1.0000
6.0000
5.0000
400.0000
400.0000
400.0000
1.0000
C
V
c
V
c
c
V
V
c
V
c
c
c
V
V
V
c
c
c
V
V
V
c
V
c
c
V
V
c
c
c
V
V
V
c
c
V
V
c
V
c
c
c
V
V
V
c
c
c
c
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
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and raturns 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.
C12.22
B-1241(C12)
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992,
CABBAGE, IRRIGATED
S o u t h Te x a s D i s t r i c t ( 1 2 )
1992 Projected Costs and Returns per Acre
JF-v
GROSS INCOME Description
CABBAGE
Quantity
600.000
Unit
crtn
$ / Unit
To t a l
2.7500
1650.00
Total GROSS Income
VARIABLE COST Description
PREHARVEST
PHOSPHATE
HERBICIDE
SEED
NITROGEN (LIQ)
IRRIGATION
INSECTICIDE
PESTICIDE APPL.
FUNGICIDE
IRRIGATION
INSECTICIDE
PESTICIDE APPL.
IRRIGATION
INSECTICIDE
PESTICIDE APPL.
FUNGICIDE
INSECTICIDE
PESTICIDE APPL.
FUNGICIDE
IRRIGATION
INSECTICIDE
PESTICIDE APPL.
FUNGICIDE
IRRIGATION
INSECTICIDE
PESTICIDE APPL.
FUNGICIDE
IRRIGATION
IRRIGATION
INSECTICIDE
PESTICIDE APPL.
FUNGICIDE
Fuel & Lube
Machinery
Repairs
Machinery
Labor
Machinery
Other
Irrigation
Total PREHARVEST
HARVEST
HARVESTING
MARKETING
PACK & COUNT
Labor
Other
1650.00
Quantity
80.000
1.000
1.000
200.000
6.000
1.000
1.000
1.000
6.000
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
1.000
1.000
1.000
6.000
6.000
1.000
1.000
1.000
4.885
24.000
10.500
Unit
lb.
acre
lb.
lb.
Acin
appl
acre
appl
Acin
appl
acre
Acin
appl
acre
appl
appl
acre
appl
Acin
appl
acre
appl
Acin
appl
acre
appl
Acin
Acin
appl
acre
appl
Acre
Acre
Hour
Hour
Hour
$ / Unit
To t a l
.290
41.550
75.000
.630
1.333
8.000
4.500
6.000
1.333
8.000
4.500
1.333
8.000
4.500
6.000
8.000
4.500
6.000
1.333
8.000
4.500
6.000
1.333
8.000
4.500
6.000
1.333
1.333
8.000
4.500
6.000
5.001
4.500
4.500
600.000
600.000
600.000
6.000
crtn
bag
crtn
Hour
1.000
.400
1.750
4.500
174.235
Dol.
0.120
4 .30 pet c r t n o f C A BBAGE
-930.84
GROSS INCOME minus VARIABLE COST
Unit
ssss
Acre
Acre
To t a l
116.07
75.00
191.07
Total FIXED Cost
B r e a k - E v e n P r i c e , To t a l C o s t $
20.91
2580.84
B r e a k - E v e n P r i c e , T o t a l V a r i a b l e 7Coo ss t $ $
Machinery and Equipment
Land
600.00
240.00
1050.00
27.00
1917.00
Total VARIABLE COST
FIXED COST Description
23.20
41.55
75.00
126.00
8.00
8.00
4.50
6.00
8.00
8.00
4.50
8.00
8.00
4.50
6.00
8.00
4.50
6.00
8.00
8.00
4.50
6.00
8.00
8.00
4.50
6.00
8.00
8.00
8.00
4.50
6.00
13.22
4.77
24.43
108.00
47.25
642.93
Total HARVEST
Interest - OC Borrowed
Your
Estimate
4 . 6 1 p e r c r' t n o f CABBAGE
2771.91
Total of ALL Cost
-1121.91
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 were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C12.23
B-1241(C12)
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992,
DATE
STAGE
TYPE
OF
O
F
O
F
PER
PROD.
UNITS
HEAD
PRODUCTION
01/10/93 HARVEST
DATE
A
STAGE
TYPE
O
F
OF
PRODUCTION
INPUT
08/05/92 PREHARVEST
08/10/92 PREHARVEST
08/15/92 PREHARVEST
08/20/92 PREHARVEST
08/30/92 PREHARVEST
09/05/92 PREHARVEST
09/05/92 PREHARVEST
09/10/92 PREHARVEST
09/10/92 PREHARVEST
09/15/92 PREHARVEST
09/15/92 PREHARVEST
09/15/92 PREHARVEST
09/19/92 PREHARVEST
09/20/92 PREHARVEST
09/20/92 PREHARVEST
10/05/92 PREHARVEST
10/10/92 PREHARVEST
10/10/92 PREHARVEST
10/10/92 PREHARVEST
10/10/92 PREHARVEST
10/15/92 PREHARVEST
10/20/92 PREHARVEST
10/20/92 PREHARVEST
10/24/92 PREHARVEST
10/25/92 PREHARVEST
10/30/92 PREHARVEST
10/30/92 PREHARVEST
10/30/92 PREHARVEST
11 / 1 0 / 9 2 PREHARVEST
11 / 1 0 / 9 2 PREHARVEST
11 / 1 0 / 9 2 PREHARVEST
11 / 1 5 / 9 2 PREHARVEST
11 / 1 5 / 9 2 PREHARVEST
11 / 2 5 / 9 2 PREHARVEST
11 / 2 9 / 9 2 PREHARVEST
11/30/92 PREHARVEST
11/30/92 PREHARVEST
11/30/92 PREHARVEST
'11/30/92 PREHARVEST
11/30/92 PREHARVEST
12/10/92 PREHARVEST
12/10/92 PREHARVEST
12/10/92 PREHARVEST
12/14/92 PREHARVEST
12/15/92 PREHARVEST
12/15/92 PREHARVEST
12/19/92 PREHARVEST
12/20/92 PREHARVEST
12/30/92 PREHARVEST
12/30/92 PREHARVEST
12/30/92 PREHARVEST
01/10/93 HARVEST
01/10/93 HARVEST
01/10/93 HARVEST
01/10/93 HARVEST
01/15/93
H
H
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
PRODUCT NAHE
NUHBER
HEIGHT
.0000i
600.0000
CABBAGE
N U H B E R lCASH
OF
1NON
UNITS
lCASH
INPUT NAHE
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 BOTTOH
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 LANDLORD BREAK
NON- SHARE
EVEN
CASH
PROD.
C
.00
Y
FIXED LANDLORD
OR
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 were 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 October 24, 1992.
B-124KC12)
CANTALOUPES, IRRIGATED
S o u t h Te x a s D i s t r i c t ( 1 2 )
1992 Projected Costs and Returns per Acre
GROSS INCOME Description
CANTALOUPES
Unit
Quantity
crtn
395.000
$ / Unit
6.5000
Total GROSS Income
VARIABLE COST Description
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
Total PREHARVEST
HARVEST
HARVESTING
PACK & COUNT
MARKETING
Unit
Quantity
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
4.513
10.000
7.500
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
$ / Unit
.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
5.001
4.500
4.500
395.000
395.000
395.000
crtn
crtn
crtn
1.250
2.300
.500
174.469
Dol.
0. 120
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
6.13
22.57
45.00
33.75
493.75
908.49
197.50
20.94
sssssssssss
2135.16
5 . 4 0 p e r c r t n o f C A N TA L O U P E S
GROSS INCOME minus VARIABLE COST
432.34
Unit
ssss
Acre
Acre
To t a l
89.69
90.00
179.69
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
1599.75
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 $
Machinery and Equipment
Land
sssssssss
2567.50
514.48
Total VARIABLE COST
FIXED COST Description
Your
Estimate
2567.50
Total HARVEST
Interest - OC Borrowed
To t a l
5 . 8 6 p e r c r t n o f C A N TA L O U P E S
2314.85
To t a l o f A L L C o s t
252.65
NET PROJECTED RETURNS
Information presented is prepared solely as a general guide and is not intended to recognise or predict the costs
and raturns 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.
C12.25
B-1241(C12)
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992
DATE
STAGE
TYPE
OF
OF
OF
PROD.
UNITS
PRODUCTION
06/20/92 HARVEST
DATE
A
STAGE
OF
^
PRODUCTION
0 9 / 11 / 9 1 PREHARVEST
0 9 / 2 1 / 9 1 PREHARVEST
1 0 / 11 / 9 1 PREHARVEST
10/16/91 PREHARVEST
10/16/91 PREHARVEST
10/21/91 PREHARVEST
10/26/91 PREHARVEST
11 / 1 6 / 9 1 PREHARVEST
11 / 2 1 / 9 1 PREHARVEST
12/21/91 PREHARVEST
0 1 / 11 / 9 2 PREHARVEST
01/16/92 PREHARVEST
01/16/92 PREHARVEST
01/21/92 PREHARVEST
01/21/92 PREHARVEST
01/21/92 PREHARVEST
02/06/92 PREHARVEST
0 2 / 11 / 9 2 PREHARVEST
0 2 / 11 / 9 2 PREHARVEST
02/15/92 PREHARVEST
02/16/92 PREHARVEST
02/16/92 PREHARVEST
02/29/92 PREHARVEST
02/29/92 PREHARVEST
03/14/92 PREHARVEST
03/15/92 PREHARVEST
03/15/92 PREHARVEST
03/15/92 PREHARVEST
03/15/92 PREHARVEST
03/15/92 PREHARVEST
03/15/92 PREHARVEST
03/20/92 PREHARVEST
03/20/92 PREHARVEST
03/25/92 PREHARVEST
03/30/92 PREHARVEST
03/30/92 PREHARVEST
04/05/92 PREHARVEST
04/05/92 PREHARVEST
04/05/92 PREHARVEST
04/14/92 PREHARVEST
04/15/92 PREHARVEST
04/15/92 PREHARVEST
04/25/92 PREHARVEST
04/25/92 PREHARVEST
04/25/92 PREHARVEST
04/25/92 PREHARVEST
05/05/92 PREHARVEST
05/05/92 PREHARVEST
05/05/92 PREHARVEST
05/14/92 PREHARVEST
05/15/92 PREHARVEST
05/15/92 PREHARVEST
05/15/92 PREHARVEST
05/25/92 PREHARVEST
06/20/92 HARVEST
06/20/92 HARVEST
06/20/92 HARVEST
06/30/92
TYPE
PRODUCT NAHE
CANTALOUPES
INPUT NAHE
SHREDDING
DISCING-OFFSET
DISCING-OFFSET
PLOHING
CHISELING
DISCING-OFFSET
CULTIVATING
FLOATING
CULTIVATING
CULTIVATING
BEDDING
APPLY FERTILIZER
PHOSPHATE
SPRAYING
HERBICIDE
NEHATICIDE
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
.0000
N U M B E R iCASH
OF
1NON
UNITS
iCASH
INPUT
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
CASH LANDLORD BREAK
NON- SHARE
EVEN
HEAD CASH
PROD.
PER
395.0000
OF
H
HEIGHT
NUHBER
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
.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
V
V
V
V
V
V
c
c
c
c
c
c
V
V
V
V
V
V
F
c
C
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
'*^i*%
Information presented 1s prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any ona 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 October 24, 1992,
B-1241(C12)
CARROTS, IRRIGATED
S o u t h Te x a s D i s t r i c t ( 1 2 )
1992 Projected Costs and Returns per Acre
GROSS INCOME Description
sssssssssssssssssssssssss
CARROTS
Quantity
350.000
Unit $ / Unit
bags
To t a l
1575.00
4.5000
Total GROSS Income
VARIABLE COST Description
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
Quantity
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
Unit $ / Unit
lb.
acre
acre
lb.
lb.
Acin
acre
appl
appl
acre
Acin
appl
appl
acre
Acin
appl
appl
acre
Acin
appl
acre
Acre
Acre
Hour
Hour
To t a l
.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
6.43
23.93
27.00
5.001
4.500
352.33
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
116.711
Dol.
0.120
14.01
Total VARIABLE COST
1731.34
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
: oosstt $ $
4 . 9 4 p e r b a g s o f C A R ROTS
GROSS INCOME minus VARIABLE COST
FIXED COST Description
Machinery and Equipment
Land
-156.34
Unit
Acre
Acre
Total FIXED Cost
B r e a k - E v e n P r i c e , To t a l C o s t $
Your
Estimate
To t a l
89.48
75.00
164.48
5 . 4 1 p e r b a gs of CARROTS
Total of ALL Cost
1895.82
NET PROJECTED RETURNS
-320.82
Information presented Is prepared solely as a general guide and is not intended to recognise or predict the costs
and returns from any ona particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C12.27
B-1241(C12)
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992
DATE
STAGE
TYPE
OF
O
F
OF
PROD.
UNITS
PRODUCTION
02/10/93 HARVEST
DATE
A
PRODUCT
NAHE
CARROTS
350.0000
STAGE
TYPE
OF
OF
OF
PRODUCTION
INPUT
UNITS
anatmnacannnaBB
08/05/92 PREHARVEST
08/10/92 PREHARVEST
08/15/92 PREHARVEST
08/15/92 PREHARVEST
08/20/92 PREHARVEST
08/30/92 PREHARVEST
09/05/92 PREHARVEST
09/15/92 PREHARVEST
09/20/92 PREHARVEST
09/25/92 PREHARVEST
09/25/92 PREHARVEST
10/05/92 PREHARVEST
10/05/92 PREHARVEST
10/05/92 PREHARVEST
10/10/92 PREHARVEST
10/10/92 PREHARVEST
10/14/92 PREHARVEST
10/15/92 PREHARVEST
10/15/92 PREHARVEST
10/20/92 PREHARVEST
10/20/92 PREHARVEST
10/25/92 PREHARVEST
11 / 1 0 / 9 2 PREHARVEST
11 / 1 0 / 9 2 PREHARVEST
11 / 1 0 / 9 2 PREHARVEST
11 / 1 4 / 9 2 PREHARVEST
11 / 1 5 / 9 2 PREHARVEST
11 / 3 0 / 9 2 PREHARVEST
12/10/92 PREHARVEST
12/10/92 PREHARVEST
12/10/92 PREHARVEST
12/14/92 PREHARVEST
12/15/92 PREHARVEST
01/10/93 PREHARVEST
01/10/93 PREHARVEST
01/10/93 PREHARVEST
01/14/93 PREHARVEST
01/15/93 PREHARVEST
01/20/93 PREHARVEST
01/25/93 PREHARVEST
01/25/93 PREHARVEST
02/10/93 HARVEST
02/10/93 HARVEST
02/10/93 HARVEST
02/15/93 HARVEST
H
H
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
14EAD
NUHBER
INPUT NAHE
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
NUHBER
HATER
4 ROH
4 BOTTOH
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
.00() 0
CASH
NON
CASH
C
EVEN
PROD.
.00
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
V
V
V
c
c
c
c
c
V
V
V
V
V
F
c
c
CASH LANDLORD
NON- SHARE
CASH
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.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 ganaral 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.
C12.28
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992.
B-124KC12)
CUCUMBERS, IRRIGATED
S o u t h Te x a s D i s t r i c t ( 1 2 )
1992 Projected Costs and Returns per Acre
GROSS INCOME Description
CUCUMBERS
Quantity
275.000
Unit
crtn
$ / Unit
5.7500
Total GROSS Income
Your
Estimate
1581.25
1581.25
VARIABLE COST Description
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
Quantity
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
2.846
15.000
6.000
Unit
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
$ / Unit
To t a l
.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
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
3.44
14.23
67.50
27.00
5.001
4.500
4.500
386.78
Total PREHARVEST
HARVEST
HARVEST
PACK & COUNT
MARKETING
275.000
275.000
275.000
crtn
crtn
crtn
1.500
1.800
.450
Total HARVEST
Interest
To t a l
412.50
494.99
123.74
1031.25
OC Borrowed
60.670
Dol .
0. 120
Total VARIABLE COST
1425.31
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: oo s t $ $
5 .18 pe r c r t n o f C U CUMBERS
155.94
GROSS INCOME minus VARIABLE COST
FIXED COST Description
sssssssssssssssssscssssssssscsss:
Machinery and Equipment
Land
Unit
Acre
Acre
Total FIXED Cost
Break-Even Price, Total Cost $
7.28
To t a l
49.09
75.00
124.09
5 . 6 3 p e r c r t n o f CUCUMBERS
Total of ALL Cost
1549.40
NET PROJECTED RETURNS
31.85
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.
C12.29
Projections for Planning Purposes Only
Not to be Used without Updating after October 24,
DATE
STAGE
OF
PRODUCTION
05/05/92 HARVEST
DATE
STAGE
OF
PRODUCTION
TYPE
PRODUCT NAHE
NUHBER
OF
TYPE
OF
UNITS
CUCUHBERS
275.0000
INPUT NAHE
NUHBER
O
F
INPUT
UNITS
CASH LANDLORD BREAK
EVEN
PROD.
PER
NON- SHARE
1H E A D C A S H
O
F
PROD.
A
HEIGHT
B-1241(C12)
1992.
.0000
C
.00
Y
CASH FIXED LANDLORD
NON
O
R
SHARE
CASH VARI.
BHOBCgacscaaaco*C OBBBB
01/11/92 PREHARVEST
01/21/92 PREHARVEST
01/26/92 PREHARVEST
01/26/92 PREHARVEST
01/30/92 PREHARVEST
02/06/92 PREHARVEST
02/11/92 PREHARVEST
02/11/92 PREHARVEST
02/11/92 PREHARVEST
02/15/92 PREHARVEST
02/16/92 PREHARVEST
02/16/92 PREHARVEST
02/16/92 PREHARVEST
02/21/92 PREHARVEST
02/21/92 PREHARVEST
02/26/92 PREHARVEST
02/26/92 PREHARVEST
02/29/92 PREHARVEST
03/09/92 PREHARVEST
03/10/92 PREHARVEST
03/10/92 PREHARVEST
03/10/92 PREHARVEST
03/10/92 PREHARVEST
03/10/92 PREHARVEST
03/15/92 PREHARVEST
03/20/92 PREHARVEST
03/25/92 PREHARVEST
03/25/92 PREHARVEST
03/30/92 PREHARVEST
04/01/92 PREHARVEST
04/10/92 PREHARVEST
04/10/92 PREHARVEST
04/15/92 PREHARVEST
04/17/92 PREHARVEST
04/17/92 PREHARVEST
04/19/92 PREHARVEST
04/20/92 PREHARVEST
04/22/92 PREHARVEST
04/25/92 PREHARVEST
04/25/92 PREHARVEST
05/05/92 HARVEST
05/05/92 HARVEST
05/05/92 HARVEST
05/15/92 HARVEST
H
H
E
H
H
H
H
E
H
H
E
H
H
0
E
E
G
H
H
G
H
0
E
E
H
H
E
G
0
G
E
G
H
E
G
H
0
H
E
G
G
G
G
K
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
HARKETING
CASH-RENT
4 ROH
13 FT
6 ROH
ROLLING
CUCUHBER
CUCUHBER
STANHAY
CUCUHBER
3/4 TON
CUCUHBER
CUCUHBER
ROLLING
CUCUHBER
CUCUHBER
CUCUHBER
ROLLING
CUCUHBER
CUCUHBER
CUCUHBER
CUCUHBER
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
C
V
C
V
C
V
C
C
C
V
V
V
C
V
C
C
V
V
C
C
V
V
C
C
C
V
V
V
C
C
V
V
C
C
C
V
V
V
V
V
F
c
c
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.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 ware 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 October 24, 1992
B-124KC12)
HONEYDEWS, IRRIGATED
S o u t h Te x a s D i s t r i c t ( 1 2 )
1992 Projected Costs and Returns per Acre
GROSS INCOME Description
Unit
Quantity
crtn
600.000
HONEYDEWS
$ / Unit
4.5000
VARIABLE COST Description
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
Unit
Quantity
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
6.000
1.000
1.000
1.000
3.820
10.000
7.500
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
$ / Unit
To t a l
.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
4.95
19.11
45.00
33.75
5.001
4.500
4.500
489.24
Total PREHARVEST
HARVEST
HARVESTING
PACK & COUNT
MARKETING
600.000
600.000
600.000
crtn
crtn
bag
1.000
2.000
.400
600.00
1200.00
240.00
2040.00
Total HARVEST
Interest
2700.00
2700.00
Total GROSS Income
j0^\
Your
Estimate
To t a l
-
OC
Borrowed
143.432
Dol
0.120
Total VARIABLE COST
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 $
4.24 per crtn of HONEYDEWS
153.55
GROSS INCOME minus VARIABLE COST
FIXED COST Description
sssssssssssssssssssssssscsscsssss
Machinery and Equipment
Land
Unit
Acre
Acre
To t a l
71.75
75.00
146.75
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 $
17.21
2546.45
4.48 per crtn of HONEYDEWS
2693.20
To t a l o f A L L C o s t
6.80
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 ono particular farm or ranch operation. These projections were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C12.31
B-124KC12)
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992,
DATE
STAGE
O
F
PRODUCTION
OF
STAGE
TYPE
OF
OF
PRODUCTION
PRODUCT
NAHE
NUHBER
1HEIGHT
OF
PROD.
A
06/10/92 HARVEST
DATE
TYPE
PER
UNITS
HONEYDEHS
1HEAD
600.0000
INPUT NAHE
NUHBER
OF
INPUT
UNITS
CASH LANDLORD BREAK
NON- SHARE
EVEN
CASH
PROD.
.0000
CASH
NON
CASH
C
H SHREDDING
H DISCING-OFFSET
H PLOHING
H CHISELING
H FLOATING
H CULTIVATING
H CULTIVATING
H CULTIVATING
E PHOSPHATE
H APPLY FERTILIZER
H BEDDING
E HERBICIDE
H SPRAYING
H PICKUP TRUCK
H CULTIVATING
H PLANTING
E SEED
E NEHATICIDE
H DITCHING
0 IRRIGATION
H HIRED LABOR
E NITROGEN (LIQ)
E FUNGICIDE
G PESTICIDE APPL.
G BEE RENT
0 IRRIGATION
H CULTIVATING
H DITCHING
0 IRRIGATION
H HIRED LABOR
E FUNGICIDE
E INSECTICIDE
G PESTICIDE APPL.
H SPRAYING
E HERBICIDE
E FUNGICIDE
E INSECTICIDE
G PESTICIDE APPL.
H DITCHING
0 IRRIGATION
H HIRED LABOR
E FUNGICIDE
E INSECTICIDE
G PESTICIDE APPL.
E FUNGICIDE
E INSECTICIDE
G PESTICIDE APPL.
H DITCHING
0 IRRIGATION
H HIRED LABOR
E FUNGICIDE
E INSECTICIDE
G PESTICIDE APPL.
G HARVESTING
G PACK & COUNT
G HARKETING
K CASH-RENT
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
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
V
V
V
V
V
V
F
C
c
c
Y
FIXED LANDLORD
O
R
SHARE
VARI.
m a a B M a o a i a a a e a a m i B i iB B O H D i m. B B B B B B S B S B B B B B B B I B n B a S E S S S ia O B B B t l B O B O O 8 B B D C O H fl P a O B B B D B B B
09/11/91 PREHARVEST
09/21/91 PREHARVEST
10/16/91 PREHARVEST
10/16/91 PREHARVEST
11/21/91 PREHARVEST
11/21/91 PREHARVEST
12/16/91 PREHARVEST
01/06/92 PREHARVEST
01/11/92 PREHARVEST
01/11/92 PREHARVEST
01/16/92 PREHARVEST
01/21/92 PREHARVEST
01/21/92 PREHARVEST
02/01/92 PREHARVEST
02/02/92 PREHARVEST
02/06/92 PREHARVEST
02/06/92 PREHARVEST
02/06/92 PREHARVEST
02/15/92 PREHARVEST
02/16/92 PREHARVEST
02/16/92 PREHARVEST
02/16/92 PREHARVEST
02/29/92 PREHARVEST
02/29/92 PREHARVEST
02/29/92 PREHARVEST
02/29/92 PREHARVEST
03/05/92 PREHARVEST
03/14/92 PREHARVEST
03/15/92 PREHARVEST
03/15/92 PREHARVEST
03/20/92 PREHARVEST
03/20/92 PREHARVEST
03/20/92 PREHARVEST .
03/25/92 PREHARVEST
03/25/92 PREHARVEST
04/10/92 PREHARVEST
04/10/92 PREHARVEST
04/10/92 PREHARVEST
04/14/92 PREHARVEST
04/15/92 PREHARVEST
04/15/92 PREHARVEST
04/25/92 PREHARVEST
04/25/92 PREHARVEST
04/25/92 PREHARVEST
05/10/92 PREHARVEST
05/10/92 PREHARVEST
05/10/92 PREHARVEST
05/14/92 PREHARVEST
05/15/92 PREHARVEST
05/15/92 PREHARVEST
05/25/92 PREHARVEST
05/25/92 PREHARVEST
05/25/92 PREHARVEST
06/10/92 HARVEST
06/10/92 HARVEST
06/10/92 HARVEST
06/15/92
.00
*"
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
>-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 were 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 October 24, 1992.
#***■
B-124KC12)
LETTUCE, IRRIGATED
S o u t h Te x a s D i s t r i c t ( 1 2 )
1992 Projected Costs and Returns per Acre
GROSS INCOME Description
LETTUCE
Quantity
400.000
Unit
crtn
$ / Unit
To t a l
4.7000
1880.00
Total GROSS Income
VARIABLE COST Description
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
1880.00
Quantity
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
4.545
35.000
12.000
Unit
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
$ / Unit
To t a l
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
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
4.73
22.73
175.00
54.00
5.001
5.OOO
4.500
819.54
400.000
400.000
400.000
crtn
crtn
bag
1.000
1.000
.400
400.00
400.00
160.00
960.00
Total HARVEST
Interest - OC Borrowed
Your
Estimate
206.510
Dol.
0.120
24.78
sssssssssss
1804.32
Total VARIABLE COST
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 . 5 1 p e r c r t n o f L E T T U C E
75.68
GROSS INCOME minus VARIABLE COST
FIXED COST Description
Machinery and Equipment
Land
Unit
sssssssssss
Acre
Acre
77.96
75.00
152.96
Total FIXED Cost
B r e a k - E v e n P r i c e . To t a l C o s t 5
To t a l
SSSB
4.89 per crtn of LETTUCE
1957.28
Total of ALL Cost
-77.28
NET PROJECTED RETURNS
Information presented is prepared solely as a ganaral 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.
C12.33
f
CM
O
,•*
CM
i£
< Z Q
U i U J O
CO
z > a.z
caw
*■ 9
o >
—
a
§
O u i
TJ U
a
u Tl
a. c
c
—tat
Q
<
z x
<ca
I.
0 TJ
a
_ i
CM
0)
at
X 1 X
tnxtn
< o <
u z u
• 4<
N 0
Ouj
_iz
— o
C •"
O) r-
y t
>."
■=; cfl
(0°
c
3
®
X
X
Soi
X I X
tnxtn
<to<
u z u
1
5
z
i y
£2
or
;**
• •
o i
»»
>
»>»
»»>
>
>
»>
>»
>»
>
>
»>
»»
>
>
>»»
>»»»
>»
»»»U.
4 0 0 0 H
ooo
8
Tl
C
a
o
UJUJ
>-LULU
OU.OU.U.
O
f-
5
z
UJ
uj
ui
£°2
< o a
f- P
> - > >■
a.
_i
y
o
a:
a.
y
_i
a.
_i
f-
<
UJUJ
UJUJ
Oh(OSr-rUJUJ
g>_J_l
3
3
f - f f - f UtUJ
_I_J
uu
33
3 3
r-ff-fUJUJ
-J-J
uu
£33
f-ff-fUJUJ
_l_l
-i
a.
km—
om>
.
-1
a.
UIUI
u u
.
-1
a.
ZUJ
U l
UJ
r-fO
ff-rbS-4-fUJUI
-^uj
_J_J
«<i)J
3
f f ~
U i
_ l
3
3
3
t— t— •—
tff-
UU
33
.
_ l
a.
OC
UJ
P S M —
O h h >
C O a—aI —
Z iz
ou
Xt-3
.
-J
a.
u
..
-1-1
0.0.
UJ
u
U
at
UJ
OSIsl—.
O i i > -
u
Ul
1
1
. .
-J
—1
a. a.
Ul
l A l L l i U J L A I L 11
y UU
33
u
1
yy
t-y
_l_l
uuu
333
t-yy
t-yy
1 1 1
.
-I
a.
.
—1
a.
ultij
U l
%
ujujmm
uy
u3 3uf - «
f-
33
t-y
f-f-
f t—
UJ
_ i
f-r-UIUI
hhOO
-I-I
.
-JOS
0 . 0
-l-l»
# .
—1 1—
a.
z
t/>
_jk
a.
aa
a.
a.
a .z
a . a. a.
a.
* _2
0.0.
ca—iz
a. a.
a.
a.
a.ca
a. o
U.
U.
HO
Ul<
<
UK
Ul<
H-UI
<
<HQ
Ul
<OUJ
<
Ul
«X
<HQ
UJ
<(9UUI«UJ
<hho
<UJ<UI
UJ
<UILU
Ht
<<
_
U.
U.
I——
Q
—IZO
Q
ZHQ
UJ
—II——ZO
ZO
ZQ
—II——'ZO
Z3Q
Q
—If-—Z
Q
OZD
OO
JZO
(9
UO COO UIZ Ul l-tUI OHHUJ mLUOZmULUQ Z OKHUIUJHHI-lUJUJOMUJUJ Z 0h-IUJUI»HZ»-HUJUI»-I Z OUJUI>-hUJ|-HO>-iUIUI»h»HUjUI UIUI OMUIUJZodUl—
z
i
ziu
uoujzi-ts
uo
uumuq
uqh
uaQHtgastuzHUQQi-UQQHUQaaKuiZHuaQHi-UDauuEuizHQauauHuaQUuaaoaQKHUQOH
zz
•-HOtOHHtOZOZt-tU.UKZ *-"-< ZOH-HH W>-<h-aet-l»-<dOZOU.Uih-MHH»H<»-lt-l»M|—(-tl-ei-tZOU.Uih-lHI-«l-H< HtHHMZOlLUJI- t-H»-CI-«l»<l-lf-l-l»Ht-ll-ltMH«hHZI-HIHOI— HO'Ht-tf—CJI-HUI
OZZJZHZHU
UXh
f-U<MHHI-<f-UOI-U<3l-UUi-ii-if0<hUU>hUU<lUUHh
U<hUU>ai-UUI-M|(KUUhUhO-UUhHUUHUUMhUUMZI-K
Q>-.l-.UJl-H-l-l>-l-l>.Oa.lUM
I
KOUHlUMOHUHHI-XO-OUUHHHUHHUUHHlOOOUHHHaUHHUZO-OOHHUHUOUHHUUHHXHH^UKHUlMUl
I
UJUXt/)U<a<ca.JZC/>ZOIlIr-O^UZi-HUJt-OUJr-»HUUJb9r-<UZ_IZi-HUJC3f-r-UJC9r-MUJOr-UZ_IZMUI^
zuio>-i(^OOZza.>-o<ujuiu]CNi—uiZbObo i i/)uia(jMzu)zhuja.ha:uzi/iji/)zi/)Kv)zu)HiiJiLha:MZi/iuuiAu>tAMKuiaKiEZ(/)Mw)wia:u)ZM(/iuizMHZ^
Xm_ixh_iujo.uio.i-iX—iuuzuj
i
H a E Z u i N z u i e < z 3 u i u i H P. a H o e z 3 i u 3 z 3 u i e z 3 u i H D . Q . M B : z * 3 u i 3 H z u m i Z H P. a . H B ! 3 i i i z u J z e z 3 w z z 3 u j H 3 u i A O ! Z 3 u i « «
v ) Q A ( j Q i L E a i / i x < Z A a u ) H a . 4 a o H H A n H A H U H U . a . z a o < Z H H t L A U M U . b H M U . A a o < Z H H U . A U A H A A H O o < Z M U . A H a H H H U . A M H U . A Q u . A O N H U . a . x A Z U
a
o
OS
a.
ui
u
OU-3
ui
UJUJ
u u
4 U U
X 3 3
Zf-f<f-f^-UIUI
bO_i_l
Ui
t=3
3
13U.U
< 0 3
r- a
c
o
««•
a
o
u uu uuuu u uuuuu uuuuu u u uuu uuu uuu u u uuu uuuu u u uuuuu uuuuuuu uuu uuuuuu
oau.i-1
x* 3o z3
*£
c=>
»
as co
UJU.H03OI-H
O»<0
>
tsza
H I U <
UIO.UI
o o
o o
a
c »
Io a
«• »
XXXXXXXXUJXUJUJXUIUIUWXXOUlOUJUJOOUJUJUJOUJXXXUJOUJUJCSXUJUJOOUJUJUXXXUIOUJUIOXXUJOOUJXXXUIOUJOUiCSUIOUJUJU
9
V
TJ
a
4.
O)
c
a
e
o
«i
o
c c c
a o 0
e> c
u
c
• .*«
a
a
o
u
L
.•(a
Tl
a
t
3
»♦
a
3
O
a
o
*•
M
i.
c
a
*j
a
■KMCMCNUMWWCMCM
M
fS
tCMO
rI
4 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
t-
a
«
• >
c
»♦
a
E»
■«
e
a "
C
>.HrHrHi-ltHfHfHJtH(^NNNMNCM
0
<J
£
0
L.
0
(A
C
t.
3
4>
J]
K
id
a
a
E
H o
.« »
a
•"c ca »<
L.
0
f
f
r
> t
u
e
t.
a a
a
L. o
i.
a
o>
a L. < t
i. 9
a a 10
a
u 9 X
C a
a:«zzzzz«zzz««««zzzzzzzzzzzzzzzzzzza:za:zzzzzz«zzzzzzKzzzzzzza:zzzzzzzzzzzz««KZ««zzzzzzzzzzuiuibo
sO<Ar'r'r'N9>9|0>9>O>Oi|hO>O>S>8>S>OtOta«d\O>9>O>4>O>OOOOOOOOOOOOOOOOO>
«.
-▶
C
O
TJ
O
lOOOOOOOOOOOOOOOOOOOOOOOOOOOr-^^^ .^^^ .^^ ^ . . . ^
o o
a
9
a
C
a
t.
b
f
B-124KC12)
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992,
YELLOW ONIONS. IRRIGATED
S o u t h Te x a s D i s t r i c t ( 1 2 )
1992 Projected Costs and Returns per Acre
GROSS INCOME Description
ONIONS
Unit $ / Unit
Quantity
450.000
bags
5.6000
Total GROSS Income
Your
Estimate
2520.00
2520.00
VARIABLE COST Description
PREHARVEST
PHOSPHATE
HERBICIDE
SEED
NITROGEN (LIQ)
IRRIGATION
FUNGICIDE
PESTICIDE APPL
IRRIGATION
INSECTICIDE
FOLFEED
IRRIGATION
IRRIGATION
IRRIGATION
IRRIGATION
IRRIGATION
Fuel & Lube - Machinery
Repairs
Machinery
Labor
Machinery
Other
Irrigation
Unit $ / Unit
Quantity
80.000
1.000
2.500
180.000
6.000
10.000
10.000
6.000
5.000
9.000
6.000
6.000
6.000
6.000
6.000
3.936
20.000
10.500
lb.
acre
lb.
lb.
Acin
appl
acre
Acin
appl
appl
Acin
Acin
Acin
Acin
Acin
Acre
Acre
Hour
Hour
Hour
.290
65.000
36.000
.630
1.333
10.000
4.500
1.333
8.000
1.000
1.333
1.333
1.333
1.333
1.333
5.001
5.000
4.500
To t a l
23.20
65.00
90.00
113.40
8.00
100.00
45.00
8.00
40.00
9.00
8.00
8.00
8.00
8.00
8.00
12.91
4.99
19.69
100.00
47.25
726.44
Total PREHARVEST
HARVEST
HARVESTING
PACK & COUNT
MARKETING
DRYING ONIONS
450.000
450.000
450.000
450.000
bag
bag
bag
bags
1.400
1.350
.500
.250
Total HARVEST
Interest
To t a l
630.00
607.50
225.00
112.50
1575.00
OC Borrowed
355.001
Dol.
0.120
Total VARIABLE COST
2344.04
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
: oo s tt $ $
5 . 2 0 p e r b a g s o f O N I ONS
175.96
GROSS INCOME minus VARIABLE COST
FIXED COST Description
Machinery and Equipment
Land
Unit
Acre
Acre
Total FIXED Cost
B r e a k - E v e n P r i c e , To t a l C o s t $
42.60
To t a l
70.67
75.00
145.67
5 . 5 3 p e r b a gs of ONIONS
Total of ALL Cost
2489.71
NET PROJECTED RETURNS
30.29
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.
C12.35
B-124KC12)
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992,
DATE
STAGE
TYPE
OF
OF
O
F
PROD.
UNITS
PRODUCTION
PRODUCT NAME
r IEIGHT
PER
NUHBER
CASH LANDLORD
NON- SHARE
CASH
HEAD
EVEN
PROD.
ss Banco LiLtHmuiLilJU
0 5 / 2 0 / 9 2 HARVEST
DATE
STAGE
A
TYPE
OF
OF
PRODUCTION
INPUT
0 7 / 11 / 9 1 PREHARVEST
07/16/91 PREHARVEST
07/21/91 PREHARVEST
07/21/91 PREHARVEST
08/06/91 PREHARVEST
0 8 / 11 / 9 1 PREHARVEST
08/16/91 PREHARVEST
0 9 / 11 / 9 1 PREHARVEST
0 9 / 1 6 / 9 1 PREHARVEST
09/16/91 PREHARVEST
09/21/91 PREHARVEST
1 0 / 11 / 9 1 PREHARVEST
1 0 / 11 / 9 1 PREHARVEST
10/15/91 PREHARVEST
10/16/91 PREHARVEST
10/16/91 PREHARVEST
10/16/91 PREHARVEST
10/26/91 PREHARVEST
11 / 11 / 9 1 PREHARVEST
11 / 11 / 9 1 PREHARVEST
11 / 1 5 / 9 1 PREHARVEST
11 / 1 6 / 9 1 PREHARVEST
11 / 1 6 / 9 1 PREHARVEST
11 / 2 1 / 9 1 PREHARVEST
11 / 2 1 / 9 1 PREHARVEST
11 / 2 1 / 9 1 PREHARVEST
11 / 2 1 / 9 1 PREHARVEST
1 2 / 11 / 9 1 PREHARVEST
1 2 / 11 / 9 1 PREHARVEST
1 2 / 11 / 9 1 PREHARVEST
12/15/91 PREHARVEST
12/16/91 PREHARVEST
12/16/91 PREHARVEST
12/21/91 PREHARVEST
12/21/91 PREHARVEST
12/31/91 PREHARVEST
12/31/91 PREHARVEST
12/31/91 PREHARVEST
12/31/91 PREHARVEST
0 1 / 11 / 9 2 PREHARVEST
0 1 / 11 / 9 2 PREHARVEST
0 1 / 11 / 9 2 PREHARVEST
01/15/92 PREHARVEST
01/16/92 PREHARVEST
01/16/92 PREHARVEST
01/16/92 PREHARVEST
01/21/92 PREHARVEST
01/21/92 PREHARVEST
01/21/92 PREHARVEST
0 1 / 2 1 / 9 2 PREHARVEST
0 2 / 0 1 / 9 2 PREHARVEST
0 2 / 11 / 9 2 PREHARVEST
0 2 / 11 / 9 2 PREHARVEST
0 2 / 11 / 9 2 PREHARVEST
02/15/92 PREHARVEST
02/16/92 PREHARVEST
02/16/92 PREHARVEST
02/21/92 PREHARVEST
02/21/92 PREHARVEST
02/21/92 PREHARVEST
02/21/92 PREHARVEST
03/10/92 PREHARVEST
03/10/92 PREHARVEST
03/10/92 PREHARVEST
03/15/92 PREHARVEST
03/15/92 PREHARVEST
03/20/92 PREHARVEST
03/20/92 PREHARVEST
03/20/92 PREHARVEST
05/20/92 HARVEST
05/20/92 HARVEST
05/20/92 HARVEST
05/21/92 HARVEST
05/31/92
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
ONIONS
450.0000
NUMBER CASH
OF
1WNUNITS CASH
INPUT NAHE
SHREDDING
DISCING-OFFSET
PLOHING
CHISELING
DISCING-OFFSET
FLOATING
DISCING-OFFSET
BEDDING
APPLY FERTILIZER
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 Si COUNT
MARKETING
DRYING ONIONS
CASH-RENT
.00() 0
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
C
.00
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 intandad 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.
C12.36
/"^"■"v
B-124KC12)
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992,
BELL PEPPERS, IRRIGATED
S o u t h Te x a s D i s t r i c t ( 1 2 )
1992 Projected Costs and Returns per Acre
GROSS INCOME Description
BELL PEPPERS
Quantity
400.000
Unit
$
/
crtn
Unit
6.5000
Total GROSS Income
VARIABLE COST Description
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
Total PREHARVEST
HARVEST
PACK & COUNT
HARVEST
MARKETING
Interest - OC Borrowed
Quantity
1.000
100.000
3.000
14.000
6.000
8.000
11 . 0 0 0
180.000
6.000
6.000
6.000
6.000
6.000
6.000
3.291
30.000
10.500
Unit
acre
lb.
lb.
appl
Acin
appl
acre
lb.
Acin
Acin
Acin
Acin
Acin
Acin
Acre
Acre
Hour
Hour
Hour
$
/
Unit
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
5.001
4.500
4.500
400.000
400.000
400.000
crtn
crtn
bag
1.650
1.250
.500
216.233
Dol.
0.120
$
660 .'00
500.00
200.00
25.95
5 . 4 7 p e r c r t n o f B E L I'. PEPPERS
411. 15
Unit
Acre
Acre
To t a l
= = ssens esse
63.30
75.00
138.30
Total FIXED Cost
B r e a k - E v e n P r i c e , To t a l C o s t $
45.00
29.00
75.00
196.00
8.00
24.00
49.50
11 3 . 4 0
8.00
8.00
8.00
8.00
8.00
8.00
11 . 8 3
4.46
16.46
135.00
47.25
2188.85
GROSS INCOME minus VARIABLE COST
Machinery and Equipment
Land
To t a l
1360.00
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: oo sst t
sssssssss = ssssasccc = scs = c: = as = s = ss
2600.00
802.90
Total VARIABLE COST
FIXED COST Description
Yo u r
Estimate
2600.00
Total HARVEST
J^N'
To t a l
5 . 8 1 p e r c r tn of BELL PEPPERS
2327.15
Total of ALL Cost
272.85
NET PROJECTED RETURNS
yrf^\
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.
C12.37
B-1241(C12)
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992,
DATE
NUMBER
HEIGHT
TYPE
OF
OF
OF
PER
PROD.
UNITS
HEAD
PRODUCTION
A
12/05/92 HARVEST
DATE
PRODUCT NAME
STAGE
STAGE
O
F
PRODUCTION
06/10/92 PREHARVEST
06/15/92 PREHARVEST
06/15/92 PREHARVEST
06/20/92 PREHARVEST
06/30/92 PREHARVEST
07/05/92 PREHARVEST
07/05/92 PREHARVEST
07/12/92 PREHARVEST
07/12/92 PREHARVEST
07/13/92 PREHARVEST
07/13/92 PREHARVEST
07/14/92 PREHARVEST
07/15/92 PREHARVEST
07/15/92 PREHARVEST
07/15/92 PREHARVEST
07/15/92 PREHARVEST
07/25/92 PREHARVEST
07/30/92 PREHARVEST
08/05/92 PREHARVEST
08/05/92 PREHARVEST
08/05/92 PREHARVEST
0 8 / 1 2 / 9 2 PREHARVEST
08/14/92 PREHARVEST
08/15/92 PREHARVEST
08/15/92 PREHARVEST
08/15/92 PREHARVEST
08/15/92 PREHARVEST
08/15/92 PREHARVEST
08/25/92 PREHARVEST
08/25/92 PREHARVEST
08/25/92 PREHARVEST
08/30/92 PREHARVEST
09/05/92 PREHARVEST
09/05/92 PREHARVEST
09/05/92 PREHARVEST
09/12/92 PREHARVEST
09/14/92 PREHARVEST
09/15/92 PREHARVEST
09/15/92 PREHARVEST
09/15/92 PREHARVEST
09/15/92 PREHARVEST
09/25/92 PREHARVEST
09/25/92 PREHARVEST
09/25/92 PREHARVEST
09/30/92 PREHARVEST
09/30/92 PREHARVEST
10/05/92 PREHARVEST
10/05/92 PREHARVEST
10/05/92 PREHARVEST
10/14/92 PREHARVEST
10/15/92 PREHARVEST
10/15/92 PREHARVEST
10/15/92 PREHARVEST
10/15/92 PREHARVEST
10/15/92 PREHARVEST
10/25/92 PREHARVEST
10/25/92 PREHARVEST
11 / 0 5 / 9 2 PREHARVEST
11 / 0 5 / 9 2 PREHARVEST
11 / 0 5 / 9 2 PREHARVEST
11 / 1 4 / 9 2 PREHARVEST
11 / 1 5 / 9 2 PREHARVEST
11 / 1 5 / 9 2 PREHARVEST
11 / 1 5 / 9 2 PREHARVEST
11/25/92 PREHARVEST
11/25/92 PREHARVEST
11/25/92 PREHARVEST
12/05/92 HARVEST
12/05/92 HARVEST
12/05/92 HARVEST
12/15/92
TYPE
BELL PEPPERS
INPUT NAME
NUMBER
OF
UNITS
INPUT
H
H
M
M
M
H
M
E
M
H
E
H
E
H
H
E
E
0
E
E
G
M
H
E
G
0
H
E
E
E
G
0
E
E
G
M
M
E
G
0
H
E
E
G
H
0
E
E
G
H
E
E
G
0
H
E
G
E
E
G
M
0
H
E
E
G
E
G
G
G
K
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
MARKETING
CASH-RENT
.0000
400.0000
OF
4 ROr1
4 BOTTOM
18 Fl
13 FT
6 ROr1
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 LANDLORD BREAK
NON- SHARE
EVEN
CASH
PROD.
iCASH
!NON
iCASH
C
.00
Y
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 costs
and returns from any one particular farm or ranch operation. These projections were collected and developed by
staff mambars of the Texas Agricultural Extension Service and approved for publication.
C12.38
•"**%
Projections for Planning Purposes Only
Not to be Used without Updating after October 24,
B-1241(C12)
1992.
JALAPENO PEPPERS, IRRIGATED
S o u t h Te x a s D i s t r i c t ( 1 2 )
1992 Projected Costs and Returns per Acre
GROSS INCOME Description
SBSSBSESSSSSSSBCBSSSBSBSSSBB
JALAPENOS
Unit
Quantity
100.000
cwt.
$ / Unit
22.OOOO
Total GROSS Income
VARIABLE COST Description
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
Unit
Quantity
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
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
$ / Unit
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
6.52
28.96
108.00
47.25
5.001
4.500
4.500
100.000
100.000
100.000
6.000
cwt.
cwt.
cwt.
Hour
9.000
2.400
.600
4.500
900.00
240.00
60.00
27.00
1227.00
154.786
Dol.
0.120
18.57
1827.12
18.27 per cwt. of JALAPENOS
GROSS INCOME minus VARIABLE COST
372.88
Unit
Acre
Acre
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
581.55
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 $
Machinery and Equipment
Land
2200.00
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
Total VARIABLE COST
FIXED COST Description
Your
Estimate
2200.00
Total HARVEST
Interest - OC Borrowed
To t a l
To t a l
160.07
75.00
235.07
20.62 per cwt. of JALAPENOS
To t a l o f A L L C o s t
2062.19
137.81
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 were collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C12.39
Projections for Planning Purposes Only
B-124KC12)
Not to be Used without Updating after October 24, 1992,
DATE
STAGE
OF
PRODUCTION
TYPE
O
F
STAGE
OF
PRODUCTION
fi B O O S B S O
1 2 / 11 / 9 1
12/16/91
12/21/91
12/31/91
01/06/92
0 1 / 11 / 9 2
01/21/92
01/26/92
01/31/92
01/31/92
02/06/92
02/06/92
0 2 / 11 / 9 2
0 2 / 11 / 9 2
02/21/92
02/26/92
02/26/92
02/26/92
02/26/92
02/28/92
02/29/92
02/29/92
03/10/92
03/10/92
03/14/92
03/15/92
03/20/92
03/25/92
03/25/92
03/25/92
03/25/92
03/30/92
03/31/92
04/10/92
04/10/92
04/14/92
04/15/92
04/25/92
04/25/92
04/25/92
04/25/92
04/30/92
05/10/92
05/10/92
05/14/92
05/15/92
05/25/92
05/25/92
05/25/92
05/25/92
05/30/92
06/10/92
06/10/92
06/10/92
06/10/92
06/15/92
NUMBER
OF
UNITS
PROD.
06/10/92 HARVEST
DATE
PRODUCT NAHE
JALAPENOS
TYPE
OF
INPUT
HEIGHT CASH LANDLORD BREAK
PER NON- SHARE EVEN
HEAD
CASH
PROD.
100.0000
INPUT NAHE
.00
.0000
NUMBER CASH FIXED LANDLORD
OF
NONOR
SHARE
U N I T S C A S H VA R I .
SSSS
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
HARVEST
HARVEST
H
M
M
M
H
H
H
H
E
M
E
M
E
M
M
E
G
E
H
M
0
E
E
G
H
0
M
E
G
E
H
0
M
E
G
H
0
E
G
E
H
0
E
G
M
0
E
G
E
H
0
G
H
G
G
K
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
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
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
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. Those projections wera collected and developed by
staff members of the Texas Agricultural Extension Service and approved for publication.
C12.40
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992,
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 )
1992 Projected Costs and Returns per Acre
GROSS INCOME Description
TOMATOES
Quantity
165.000
Unit $ / Unit
crtn
7.9000
Total GROSS Income
To t a l
1303.50
1303.50
VARIABLE COST Description
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
Quantity
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
Unit $ / Unit
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
To t a l
.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
6.82
22.81
50.00
27.00
5.001
5.000
4.500
401.27
165.000
165.000
165.000
crtn
crtn
bag
1.300
2.700
.400
214.49
445.50
66.00
Total HARVEST
Interest
Yo u r
Estimate
726.00
OC Borrowed
186.256
Dol.
0.120
22.35
1149.62
Total VARIABLE COST
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
: oo s tt $ $
6 . 9 6 p e r c r t n o f T O M ATOES
153.88
GROSS INCOME minus VARIABLE COST
FIXED COST Description
Machinery and Equipment
Land
Unit
Acre
Acre
Total FIXED Cost
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
92.32
90.00
182.32
8 . 0 7 p e r c r tn of TOMATOES
1331.95
Total of ALL Cost
-28.45
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 were collected and developed by
staff mambars of the Texas Agricultural Extonsion Service and approved for publication.
C12.41
B-1241(C12)
Projections for Planning Purposes Only
Not to be Used without Updating after October 24, 1992,
DATE
STAGE
OF
PRODUCTION
06/20/92 HARVEST
DATE
TYPE
OF
OF
PRODUCTION
NUMBER
TYPE
OF
HEIGHT
CASH LANDLORD BREAK
NON- SHARE
EVEN
HEAD CASH
PROD.
O
F
PROD.
A
STAGE
PRODUCT NAME
PER
UNITS
TOMATOES
165.0000
INPUT NAME
NUMBER
O
F
INPUT
UNITS
.0000
M DISCING-OFFSET
M HAULING
H PLOHING
M CHISELING
M DISCING-OFFSET
H FLOATING
M DISCING-OFFSET
H BEDDING
M CULTIVATING
M APPLY FERTILIZER
E NITROGEN (DRY)
E PHOSPHATE
M DITCHING
M PLANTING
H OPERATOR LABOR
E HERBICIDE
0 IRRIGATION
0 IRRIGATION
H PICKUP TRUCK
E SEED
H PLANTING
E INSECTICIDE
G PESTICIDE APPL.
M CULTIVATING
E INSECTICIDE
E FUNGICIDE
G PESTICIDE APPL.
E INSECTICIDE
G PESTICIDE APPL.
E INSECTICIDE
E FUNGICIDE
G PESTICIDE APPL.
H DITCHING
E INSECTICIDE
H OPERATOR LABOR
G PESTICIDE APPL.
0 IRRIGATION
E INSECTICIDE
E FUNGICIDE
G . PESTICIDE APPL.
E INSECTICIDE
G PESTICIDE APPL.
E INSECTICIDE
E FUNGICIDE
G PESTICIDE APPL.
M CULTIVATING
H DITCHING
H OPERATOR LABOR
G PESTICIDE APPL.
E FUNGICIDE
0 IRRIGATION
G HARVESTING
G PACKING & CONT.
G MARKETING
K CASH-RENT
13 FT
HATER
4 BOTTOM
18 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
6.0000
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
.00
Y
CASH FIXED LANDLORD
NON
O
R
SHARE
CASH VARI.
BOCBOacS n a c e a s m a c c a g c a ! n n m a B M H m n H a n H m a Mn n n s s n c n n ■m a m a a i H i i i
07/11/91 PREHARVEST
07/16/91 PREHARVEST
08/16/91 PREHARVEST
08/16/91 PREHARVEST
09/11/91 PREHARVEST
09/16/91 PREHARVEST
09/21/91 PREHARVEST
10/16/91 PREHARVEST
11/16/91 PREHARVEST
12/11/91 PREHARVEST
12/11/91 PREHARVEST
12/11/91 PREHARVEST
12/15/91 PREHARVEST
12/16/91 PREHARVEST
12/16/91 PREHARVEST
12/16/91 PREHARVEST
12/16/91 PREHARVEST
12/31/91 PREHARVEST
01/01/92 PREHARVEST
01/06/92 PREHARVEST
01/06/92 PREHARVEST
01/16/92 PREHARVEST
01/16/92 PREHARVEST
01/21/92 PREHARVEST
01/26/92 PREHARVEST
01/26/92 PREHARVEST
01/26/92 PREHARVEST
02/16/92 PREHARVEST
02/16/92 PREHARVEST
02/26/92 PREHARVEST
02/26/92 PREHARVEST
02/26/92 PREHARVEST
03/14/92 PREHARVEST
03/15/92 PREHARVEST
03/15/92 PREHARVEST
03/15/92 PREHARVEST
03/15/92 PREHARVEST
03/25/92 PREHARVEST
03/25/92 PREHARVEST
03/25/92 PREHARVEST
04/15/92 PREHARVEST
04/15/92 PREHARVEST
04/25/92 PREHARVEST
04/25/92 PREHARVEST
04/25/92 PREHARVEST
05/10/92 PREHARVEST
05/14/92 PREHARVEST
05/15/92 PREHARVEST
05/15/92 PREHARVEST
05/15/92 PREHARVEST
05/15/92 PREHARVEST
06/20/92 HARVEST
06/20/92 HARVEST
06/20/92 HARVEST
06/30/92
C
3 c c o n c Finntrnraatc
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
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
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. Those projections were collected and developed by
staff members of the Texas Agricultural Extension service and approved for publication.
C12.42
o
c a
CM
f
O
_
^
II
U
II
II
3 E It
o-«-
II
II
10 tl
UJ II
•d;
CM
i
00
It
It
II
II
(0 II
tl
tl
r - tl
tl
II
II
8 iHt Oo
_
, 6 u6 _
,
H■ oin uu ino fao
o
CM
at
at
y f
y
•»f
t
tl
II
II
II
II
£
o
°n
O
3
£"
So
O
<
P-c
c
o
a
" V. u
it
W II
c
.- o
S
o
o'-J
3 ' «f
—
CJ)«
5 CD
o
§
CM (0
y
C
w
C
3
f
f
-I O 0)
*° (0
!T TJ
°-a
c -'
9*>
**" 3
.« O
?c
££
o ,^_
*+
r** ■*
■*
^•o
a>
at
°5
"!Tto
£1
o
+j
+j
o
z
tt
C
Q - P T J
m(0
c
•r- (0
l / ) Q
0)
Z
O tn f
- J (Q (0
UJ
c
H
o
o
o
o
II
II
II
3 tl
II
*>*. II
II
t n II
II
c
u in
ii
u
H■ iin f
c
3
it
it
II
>»ll
ii
ii
f
it
•^
c
3
o
f
it
O <D
l/)-«-i
ii
o
C
0.
CM
01
CO
it
n
c
0
f
c
it Q
it
it 4
ii _ J
it
z
0
f
>
O
u
t-l
Q) i t
O tt
UJ
ti
O
c
z
2 ii o
O u -1
o
z
I-I
it U l
tt
it
tt UJ
tt r -
s
cc
o
in coOoot>^oor>»^att-»*r coi- t in^-
CO
o
(/)
tn
o
oc
(3
in
*z
o
-J
cn
1
UJ
II
II
[I
II
II
f
II
II
r - It
It
II
,a
o
tno
o o
tno
com
n
tt
tl
(1
tl
It
It
tl
It
II
II
it
in
t-
t>
o
CM
f
y
c
3
It
It
tl
tt
a><d
H.
c c
o
•
O O
<<
vt
o
o
>>>.
c c c
oc
a.
>
•
.*-
c
o o o
c c c
■rT- f- C
ccc o
o o oc
m
c
a
c
o
CO
+ J
o
00
CJ
f-
_J
_J
UJ
m
UJ
>
CC
<
X
tn
eo
H
tn
til
cc
O-r-UJ
^
o
tn>
nice
a x
o<
1
r 10
UJ
>
cc
<
X
w—
a
fCCX
f
r - X
r-
0
f
f f 10
o
o
UJ
_ l
oo
•
Q)
o
•^.
c
a.
c
<
n
>Q*>
cc U l
H■c <
> -aX
tn
0
c
D
C
I-I
1
9—
a
f
o
r -
o
c
CQ
CO
•
o
c
CD
a
o
co•
tn
0
3
0
a
"=t
i
m
*o
-
9
K
Ii*)
O)
—
*CD
Q
■CO
•*
o
o
UJ
c
Q>
a
00
t.
c§c
+ J
II
II
II
II
II
tl
tl
tl
II
II
tl
II
a
9
»a
n♦
- a
c a—
o o •
o o c
a
o
Ul
to
—o■
*
O TJ
- j
•
■.»»•o
CM
o"
TJ Tl
o
o
•
o
o
*• a
o >9
-
2:
o
o
o
CO
1
»4-
r—
3
to
CO
6
6
CO
CO
▼
(O
tn
to
CM
f
to
UJ
K
»
•-•
•
tj- (O
tl
co ca ca -h
c tl
• S S S O
y*
1
1
1
—1
0 tl
( A tl
o
o.
a
a.
a.
i
i
i
i
i-i
o.
a.
a.
a
C
D tl
_t
ui
<ui
<uj
<uj
<
O
Q II
w
a
a
a
a
n
tl
r - tl
UIUI l-l UJ Ul I-I Ul Ul IH UJ UJ I-I Ul UJ 3
II r ZI-QI-UaQUQQUOQUQQJ
L1<mZmhhhhhhhhhhh
(A
O tl t n
O II U J
•OlOWhOOt-OOI-OUI-OOoi)'.
tl >
OO-hKUhhUhhUhhUhh
tC
U J II C C d C C t n a i U l O r - U I O r - U J O r - U I O r - — f O o
tl < u j r - o o : u J t / > z u ) o o z u ) t / ) Z i o ( / ) Z t / ) ( D a 1 3
OQ u I l i l H l l U U J Z 3 l u Z 3 U J Z 3 U J Z 3 U l
3 O CO
tl U I ( / ) Z O - X 0 Q t - l u . C L m j - Q . i - i U . Q . H H U . Q . U . a _ l
r H It
CC II
tl
II
_!
*- <.
in
tn n <
<Q
o u3
f
Q
C tt
o <
C9 n
r >
c
oo
o
CM
§
cc
II
•w-
E
O
o> II in
II 01
1 in
1
tl
tl
u
r-O
COO
COO
■-»
»
•-
CM U
01 tl C
M
ooooooooooooooooo
-r-o
O
t O cmo
OlQQ
O OOin
O O OOin
OOQO
O O oom
OO O
O
0(0
OO
oom
Otn
OOOOOOOOOOOOOOOOO
OOOOOOOOOOOOOOOOO
OOOOOOOOOOOOOOOOO
au
^a- nu ooc
c tt
u ii
w tt
CO I CO
■—■—«—coj""'(Ococo<ococonjcocococfl<o<i<ii
>»u
OCrUl
TJ
r-C 0)
< -H f
3 3 O
8 18
1 CO
l CM
1
1
1
1
1
• • • c > a a c a a c a a c a a c c c 3 3
xiujoo—
aaoaaoaaoaaooooo
c
a
X o
x o u
yCO
aiQj.-.-a)'-—(D,-'-<Dr-'-<Da)<"jcc
II
II
II
II
II
II
f
tl
tl
II
3 II
O II
II
n
y
^ t f
II
II
it
3
O
-
f
*s
o
8
c n 8
a
•f•-
TM-r-^-^r
H
■ 1II
T
o •o
o •o
t cn
O
OO
OoQm
OoOoOi n
OoOoCi n
CtOoO
OO
cM
^ rOOOOOOOOOi O
no
n ccM
no
o I CM
mwi>coocor^^cDr^^coi>^cot>-^oco-r-to i in
II
tl
tl
It
II
tl
II
II
II
II
II
CM
rH
O
to
tn
r t/>
o
o
* ~ i
tn
O
O
UJ
_l
00
<
Oi
<
>
to
3
■c"•
e
UJ
s
o
o
z
1-1
tn
tn
a
cc
o
-^
f
I-I
C
O
T
-
f
a
y
C
u
to
o
a
i tn
o
o
a
UJ
X
nn
u.
c
o
e
a
(0
-i->
o
3
O*
at
T3
c
a
>
c
o
c
• y -
£ * 0
Oc
a a
£ - 1
tn
K
y
f
tn
0
o
a
UJ
X
M
U .
y
a
f
o
i -
cu
o
*^.
c
Q.
c
<D
z
oc
tn
3
r UJ
_ i
_ j
Q
UJ
r -
f
o
o
> <
• ♦
<oJC
Ul
<0
o
c
CO
y
a
f
o
r -
oc
o
UJ
3
O
oc
a.
H
UJ
Z
L