Projections for Planning Purposes Only
Not to be Used without Updating after May 9, 1994
Date
Stage
Of
Production
Type
of
Prod
01/10/95 HARVEST
Date
Stage
of
Production
BBBassaaasssBi
08/05/94
08/10/94
08/15/94
08/20/94
08/30/94
09/05/94
09/05/94
09/10/94
09/10/94
09/15/94
09/15/94
09/15/94
09/19/94
09/20/94
09/20/94
10/05/94
10/10/94
10/10/94
10/10/94
10/10/94
10/15/94
10/20/94
10/20/94
10/24/94
10/25/94
10/30/94
10/30/94
10/30/94
11/10/94
11/10/94
11/10/94
11/15/94
11/15/94
11/25/94
11/29/94
11/30/94
11/30/94
11/30/94
11/30/94
11/30/94
12/10/94
12/10/94
12/10/94
12/14/94
12/15/94
12/15/94
12/19/94
12/20/94
12/30/94
12/30/94
12/30/94
01/10/95
01/10/95
01/10/95
01/10/95
01/15/95
C 12.20
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
PREHARVBST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVBST
PREHARVBST
PREHARVEST
PREHARVEST
PREHARVEST
PRBHARVBST
PREHARVBST
PREHARVEST
PREHARVEST
PREHARVBST
PREHARVEST
PREHARVBST
PRBHARVEST
PREHARVBST
PREHARVEST
PREHARVBST
PREHARVEST
HARVEST
HARVEST
HARVBST
HARVEST
Product Name
CABBAGE
Type
of
Input
M
M
M
M
M
E
M
E
M
E
H
M
M
O
E
M
0
E
G
E
H
E
G
M
0
B
G
B
E
G
E
0
H
M
M
B
G
E
M
0
B
G
B
M
0
H
M
0
B
G
B
G
G
G
H
K
Number
of
Units
We i g h t C a s h L a n d l o r d B r e a k
per Non- Share Even
Head
Cash
Prod.
600.0000
Input Name
SHREDDING
4 ROW
PLOWING
4 BOTTOM
DISCING-OFFSET
13 FT
FLOATING
BEDDING
6 ROW
PHOSPHATE
APPLY FERTILIZER
HERBICIDE
CABBAGE
SPRAYING
SEED
CABBAGE
HIRED LABOR
PLANTING
STANHAY
DITCHING
IRRIGATION
NITROGEN (LIQ)
CULTIVATING
6 ROW
IRRIGATION
INSBCTICIDB
CABBAGB
PBSTICIDB APPL.
FUNGICIDB
CABBAGE
HIRED LABOR
INSBCTICIDB
CABBAGE
PESTICIDE APPL.
DITCHING
IRRIGATION
INSECTICIDE
CABBAGB
PBSTICIDB APPL.
FUNGICIDB
CABBAGE
INSBCTICIDB
CABBAGE
PESTICIDE APPL.
FUNGICIDB
CABBAGB
IRRIGATION
HIRED LABOR
CULTIVATING
6 ROW
DITCHING
INSECTICIDE
CABBAGB
PESTICIDE APPL.
FUNGICIDB
CABBAGB
PICKUP TRUCK
3/4 TON
IRRIGATION
INSBCTICIDB
CABBAGB
PESTICIDE APPL.
FUNGICIDB
CABBAGB
DITCHING
IRRIGATION
HIRED LABOR
DITCHING
IRRIGATION
INSBCTICIDB
CABBAGB
PBSTICIDB APPL.
FUNGICIDB
CABBAGB
HARVESTING
CABBAGB
MARKETING
VEGETABL
PACK & COUNT
CABBAGB
HIRED LABOR
CASH-RENT
VEGETABL
Number
of
Units
B-1241 (C)
OOOO
Cash
NonCash
.00
Fixed Landlord
or Share
Va r i .
1.0000
.5000
1.0000
OOOO
0000
80.0000
0000
0000
1.0000
1.0000
6.0000
1.0000
.5000
6.0000
200.0000
.0000
.0000
.0000
.0000
.0000
.0000
oooo
oooo
5000
oooo
oooo
oooo
oooo
oooo
1.0000
.0000
.0000
.0000
.0000
.5000
,0000
.0000
oooo
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
Information preset* ti prepar* solely os a gemrd gdm ad ti na bund* to recogdu or pr*ta
These prdection wen collect* ad develop* ty staff members of to Tex* Agricutaod Exsenim Service a* op
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after May 9, 1994
Cantaloupes, Irrigated
South Texas (12)
1994 Projected Costs and Returns per Acre
GROSS INCOME Description
CANTALOUPES
Quantity Unit $ / Unit
395.000
crtn
6.5000
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
Quantity
Unit
$ / Unit
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
4.513 Hour
10.000 Hour
7.500 Hour
.290
8.000
40.000
97.000
.370
333
333
.500
.500
.500
40.000
1.333
8.000
5.500
500
500
500
500
333
.500
.500
.500
.500
.500
.500
.500
.500
.333
.500
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
5.001
5.000
4.500
395.000
395.000
395.000
1.250
2.300
.500
crtn
crtn
crtn
179.877
Dol.
0.120
8.00
3.50
50
50
60.00
8.00
8.00
5.50
50
50
50
,50
8.00
3.50
50
50
50
50
50
50
50
8.00
3.50
16.13
6.41
22.57
50.00
33.75
493.75
908.49
197.50
21.59
5.43 per crtn of CANTALOUPES
419.20
GROSS INCOME minus VARIABLE COST
Unit
Acre
Acre
To t a l
96.03
90.00
186.03
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 $
23.20
8.00
40.00
97.00
44.40
8.00
2148.30
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 $
Machinery and Equipment
Land
To t a l
1599.75
Total VARIABLE COST
FIXED COST Description
2567.50
526.96
Total HARVEST
Interest - OC Borrowed
Yo u r
Estimate
2567.50
Total GROSS Income
VARIABLE COST Description
To t a l
5.90 per crtn of CANTALOUPES
To t a l o f A L L C o s t
NET PROJECTED RETURNS
Information pr*ent*tipnpar* sold,* age^
These projection wen collect* ri develori ty staff memtmn d to Ten
2334.33
233.17
C 12.21
B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after May 9, 1994
Date
Stage
of
Production
Type
of
Prod.
Stage
of
Production
3BB88aSBSBSI8I
09/10/93 PREHARVEST
09/20/93 PREHARVEST
10/10/93 PREHARVEST
10/15/93 PREHARVEST
10/15/93 PREHARVEST
10/20/93 PREHARVEST
10/25/93 PREHARVEST
11/15/93 PREHARVEST
11/20/93 PREHARVEST
12/20/93 PREHARVEST
01/10/94 PREHARVEST
01/15/94 PREHARVEST
01/15/94 PREHARVEST
01/20/94 PREHARVEST
01/20/94 PREHARVEST
01/20/94 PREHARVEST
02/05/94 PREHARVEST
02/10/94 PREHARVEST
02/10/94 PREHARVEST
02/14/94 PREHARVEST
02/15/94 PREHARVEST
02/15/94 PREHARVEST
02/28/94 PREHARVEST
02/28/94 PREHARVEST
03/14/94 PREHARVEST
03/15/94 PREHARVEST
03/15/94 PREHARVEST
03/15/94 PREHARVEST
03/15/94 PREHARVBST
03/15/94 PREHARVEST
03/15/94 PREHARVEST
03/20/94 PREHARVEST
03/20/94 PREHARVEST
03/25/94 PREHARVBST
03/30/94 PREHARVEST
03/30/94 PREHARVEST
04/05/94 PREHARVEST
04/05/94 PREHARVEST
04/05/94 PREHARVEST
04/14/94 PREHARVBST
04/15/94 PREHARVEST
04/15/94 PREHARVEST
04/25/94 PREHARVEST
04/25/94 PREHARVEST
04/25/94 PREHARVEST
04/25/94 PREHARVEST
OS/05/94 PREHARVEST
05/05/94 PREHARVEST
05/05/94 PREHARVEST
05/14/94 PREHARVEST
05/15/94 PREHARVEST
05/15/94 PREHARVEST
05/15/94 PREHARVEST
05/25/94 PREHARVEST
06/20/94 HARVEST
06/20/94 HARVBST
06/20/94 HARVEST
06/30/94
Type
of
Input
Number
of
Units
Input Name
isaasaos
_s —' —i
M
M
M
M
M
M
M
M
M
M
M
M
E
M
E
B
M
M
E
M
O
E
M
0
M
0
H
E
E
G
G
M
E
M
E
G
E
E
G
M
0
H
M
E
E
G
B
B
G
M
O
B
G
B
G
G
G
K
Number
of
Units
SHREDDING
DISCING-OFFSET
DISCING-OFFSET
PLOWING
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
FUNGICIDB
PESTICIDE APPL.
BEE RENT
SPRAYING
HERBICIDE
CULTIVATING
FUNGICIDB
PESTICIDE APPL.
INSECTICIDE
FUNGICIDB
PBSTICIDB APPL.
DITCHING
IRRIGATION
HIRED LABOR
CULTIVATING
INSECTICIDE
FUNGICIDB
PESTICIDE APPL.
INSBCTICIDB
FUNGICIDE
PESTICIDE APPL.
DITCHING
IRRIGATION
FUNGICIDB
PESTICIDE APPL.
INSBCTICIDB
HARVESTING
PACK & COUNT
MARKETING
CASH-RENT
We i g h t C a s h L a n d l o r d B r e a k
per Non- Share Even
Head
Cash
Prod.
395.0000
CANTALOUPES
06/20/94 HARVEST
Date
Product Name
4 ROW
13 FT
13 FT
4 BOTTOM
18 FT
13 FT
6 ROW
6 ROW
6 ROW
6 ROW
CANTAL
6 ROW
STANHAY
CANTAL
3/4 TON
CANTAL
CANTAL
CANTAL
6 ROW
CANTAL
CANTAL
CANTAL
6 ROW
CANTAL
CANTAL
CANTAL
CANTAL
CANTAL
CANTAL
CANTAL
CANTAL
CANTAL
CANTAL
l ..0000
l ..0000
l ..0000
.5000
.5000
1 .0000
1 .0000
1 .0000
1 .0000
1 .0000
1 .0000
1 .0000
80 .0000
1 oooo
1 oooo
1 oooo
1. oooo
1. oooo
1. oooo
0100
6! oooo
120. oooo
20. oooo
6. oooo
0100
6! oooo
5. oooo
1. oooo
1. oooo
1. oooo
1.,5000
1. oooo
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 oooo
395 oooo
1 oooo
.00
OOOO
Cash
NonCash
Fixed Landlord
or Share
Va r i .
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
/_ail|.
Information preset* tiprepar* solely nagenerd guide ri is na bund* to recognize or predict to com and return from any om particular farm or ranch operation.
These projection wen codecs* ad develop* ty staff members of to Tex* Agricuburd Extension Servin ri approv* Jar p^
C 12.22
B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after May 9, 1994
Carrots, Irrigated
South Texas (12)
1994 Projected Costs and Returns per Acre
GROSS INCOME Description
ssss = -.ss = = ->sss-!S-:ssss = = = =-:ss
CARROTS
Quantity Unit
350.000 bags
$ / Unit
To t a l
2152.50
6.1500
2152.50
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
Quantity
;==*========
Unit
====
$ / Unit
===========
To t a l
===========
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
lb.
acre
acre
lb.
gal.
Acin
acre
appl
appl
acre
Acin
appl
appl
acre
Acin
appl
appl
acre
Acin
appl
acre
Acre
Acre
Hour
Hour
.290
13.000
40.000
6.500
.700
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
84.00
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
6.76
23.93
27.00
4.784
6.000
5.001
4.500
361.06
350.000
350.000
350.000
bag
crtn
bag
1.100
2.400
.400
385.00
840.00
140.00
1365.00
Total HARVEST
Interest - OC Borrowed
119.109 Dol
0.120
Total VARIABLE COST
Break-Even Price, Total Variable Cost $
= = === = = = = = _:—: --B-a-->->_~-*>S3S3aBS
Machinery and Equipment
Land
412.15
Unit
====
Acre
Acre
Total of ALL Cost
NET PROJECTED RETURNS
To t a l
97.20
75.00
172.20
Total FIXED Cost
Break-Even Price, Total Cost $
14.29
===========
1740.35
4.97 per bags of CARROTS
GROSS INCOME minus VARIABLE COST
FIXED COST Description
Your
Estimate
5.46 per bags of CARROTS
1912.55
239.95
Information present* tiprepar* solely * a general gdde ri ti na intenri to recogdu or pr*ia to cm ri ret^
T h e s e p r o j e c t i o n w e n e o l l e a * r i d e v e l c r i t y s t a f f n m m l t m d t o Te x * A g r i ^ C 1 2 2 3
Projections for Planning Purposes Only
Not to be Used without Updating after May 9, 1994
Date
Stage
of
Production
Ty p e
of
Prod.
02/10/95 HARVEST
Date
Stage
of
Production
aaaaaaaaaasaac
08/05/94
08/10/94
08/15/94
08/15/94
08/20/94
08/30/94
09/05/94
09/15/94
09/20/94
09/25/94
09/25/94
10/05/94
10/05/94
10/05/94
10/10/94
10/10/94
10/14/94
10/15/94
10/15/94
10/20/94
10/20/94
10/25/94
11 / 1 0 / 9 4
11 / 1 0 / 9 4
11 / 1 0 / 9 4
11 / 1 4 / 9 4
11 / 1 5 / 9 4
11 / 3 0 / 9 4
12/10/94
12/10/94
12/10/94
12/14/94
12/15/94
01/10/95
01/10/95
01/10/95
01/14/95
01/15/95
01/20/95
01/25/95
01/25/95
02/10/95
02/10/95
02/10/95
02/15/95
C12.24
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
Product Name
M
M
M
M
M
M
M
M
M
E
M
M
E
E
E
M
M
O
E
E
M
M
E
E
G
M
0
M
E
E
G
M
0
E
E
G
M
0
M
B
G
G
G
G
K
Number Weight Cash Landlord
-f
per
NonShare
Units
Head
Cash
Break
Even
Prod.
y * % \
■aaaaaaaaaa aaaaaaaaaaaaa aaaaa aaaaaaaa aaaaa
CARROTS
Type
of
Input
B-1241 (C)
350.0000
Input Name
HAULING
WATER
SHREDDING
4 ROW
PLOWING
4 BOTTOM
CHISELING
18 FT
DISCING-OFFSET
13 FT
DISCING-OFFSET
13 FT
DISCING-OFFSET
13 FT
DISCING-OFFSET
13 FT
BEDDING
6 ROW
PHOSPHATE
APPLY FERTILIZER
SPRAYING
HERBICIDE
CARROTS
NEMATICIDE
SEED
CARROT
PLANTING
STANHAY
DITCHING
IRRIGATION
NITROGEN (LIQ)
HERBICIDE
CARROTS
SPRAYING
CULTIVATING
6 ROW
INSECTICIDE
CARROTS
FUNGICIDB
CARROTS
PESTICIDE APPL.
DITCHING
IRRIGATION
PICKUP TRUCK
3/4 TON
INSECTICIDE
CARROTS
FUNGICIDB
CARROTS
PESTICIDE APPL.
DITCHING
IRRIGATION
INSECTICIDE
CARROTS
FUNGICIDB
CARROTS
PESTICIDE APPL.
DITCHING
IRRIGATION
CULTIVATING
6 ROW
FUNGICIDE
CARROTS
PESTICIDE APPL.
HARVEST
CARROTS
PACK & COUNT
CARROTS
MARKETING
VEGETABL
CASH-RENT
VEGETABL
Number
of
Units
Cash
NonCash
1.0000
1.0000
.5000
.5000
1.0000
1.0000
1.0000
1.0000
1.0000
80.0000
oooo
oooo
oooo
oooo
oooo
oooo
.0100
6.0000
120.0000
,0000
oooo
.0000
.0000
.0000
.0000
.0100
6.0000
40.0000
1.0000
1.0000
1.0000
.0100
6.0000
1.0000
oooo
oooo
0100
oooo
oooo
oooo
oooo
350.0000
350.0000
350.0000
1.0000
.0000
C
.00
Y
Fixed Landlord
or Share
Va r i .
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.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 present* is prepar* solely * a generd guide ritina intend* to recognize or predict to com ri return from any am particular farm or ranch operation.
These projection wen collect* ad develop* ty staff members of'to Tex* Agricdturd Extcnim Service ri approv* for pd^
>*%
B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after May 9, 1994
Cucumbers, Irrigated
South Texas (12)
1994 Projected Costs and Returns per Acre
Quantity Unit $ / Unit
GROSS INCOME Description
275.000 crtn 5.7500
CUCUMBERS
Your
Estimate
To t a l
1581.25
1581.25
Total GROSS Income
n ii tt
Quantity Unit $ / Un
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
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
lb.
acre
lb.
gal.
Acin
appl
acre
acre
acre
appl
Acin
appl
acre
Acin
hive
appl
acre
appl
acre
Acin
appl
acre
Acre
Acre
Hour
Hour
Hour
To t a l
.290
8.000
8.000
.700
1.333
6.000
4.500
4.500
8.000
4.000
1.333
6.000
4.500
1.333
,0.000
4.000
4.500
4.000
4.500
1.333
6.000
4.500
17.40
8.00
20.00
70.00
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
3.58
14.23
75.00
27.00
5.001
5.000
4.500
401.42
Total PREHARVEST
HARVEST
HARVEST
PACK fie COUNT
MARKETING
275 .000
275 .000
275 .000
crtn
crtn
crtn
412.50
494.99
123.74
1.500
1.800
.450
1031.25
Total HARVEST
Interest - OC Borrowed
63.516 Dol.
7.62
0.120
1440.29
Total VARIABLE COST
Break-Even Price, Total Variable Cost $ 5.23 per crtn of CUCUMBERS
GROSS
INCOME
FIXED
COST
minus
VA R I A B L E
Description
Machinery and Equipment
Land
COST
Unit
Acre
Acre
Total of ALL Cost
NET PROJECTED RETURNS
otal
52.,46
75..00
S 8 - E S Sz = =
127..46
Total FIXED Cost
Break-Even Price, Total Cost $
140.96
5.70 per crtn of CUCUMBERS
1567 .76
13 .49
Information preset* tiprepar* sdety * a gemrd guiu ri ti na intend* to recognbv or pr*ta
T h e s e p r d e c t i o n w e n c o l l e c t * r i d e v e l o r i t y s t a f f m e m l t m d t o Te x * A g r i c u b ^ C 1 2 2 5
Projections for Planning Purposes Only
Not to be Used without Updating after May 9, 1994
Date
Stage
of
Production
Ty p e
of
05/05/94 HARVEST
Date
Stage
of
Production
0 1 / 1 0 / 9 4 PREHARVEST
01/20/94 PREHARVEST
01/25/94 PREHARVEST
0 1 / 2 5 / 9 4 PREHARVEST
0 1 / 2 9 / 9 4 PREHARVEST
0 2 / 0 5 / 9 4 PREHARVEST
0 2 / 1 0 / 9 4 PREHARVEST
0 2 / 1 0 / 9 4 PREHARVEST
0 2 / 1 0 / 9 4 PREHARVEST
0 2 / 1 4 / 9 4 PREHARVEST
0 2 / 1 5 / 9 4 PREHARVEST
0 2 / 1 5 / 9 4 PREHARVEST
0 2 / 1 5 / 9 4 PREHARVEST
02/20/94 PREHARVEST
02/20/94 PREHARVEST
0 2 / 2 5 / 9 4 PREHARVEST
0 2 / 2 5 / 9 4 PREHARVEST
0 2 / 2 8 / 9 4 PREHARVEST
0 3 / 0 9 / 9 4 PREHARVEST
0 3 / 1 0 / 9 4 PREHARVEST
0 3 / 1 0 / 9 4 PREHARVEST
03/10/94 PREHARVEST
0 3 / 1 0 / 9 4 PREHARVEST
0 3 / 1 0 / 9 4 PREHARVEST
0 3 / 1 5 / 9 4 PREHARVEST
0 3 / 2 0 / 9 4 PREHARVEST
0 3 / 2 5 / 9 4 PREHARVEST
03/25/94 PREHARVEST
0 3 / 3 0 / 9 4 PREHARVEST
0 4 / 0 1 / 9 4 PREHARVEST
0 4 / 1 0 / 9 4 PREHARVEST
0 4 / 1 0 / 9 4 PREHARVEST
04/15/94 PREHARVEST
0 4 / 1 7 / 9 4 PREHARVEST
0 4 / 1 7 / 9 4 PREHARVEST
0 4 / 1 9 / 9 4 PREHARVEST
0 4 / 2 0 / 9 4 PRBHARVEST
04/22/94 PREHARVEST
0 4 / 2 5 / 9 4 PREHARVEST
0 4 / 2 5 / 9 4 PREHARVEST
0 5 / 0 5 / 9 4 HARVEST
0 5 / 0 5 / 9 4 HARVEST
0 5 / 0 5 / 9 4 HARVEST
OS/15/94 HARVEST
Product Name
Prod
CUCUMBERS
Type
of
Input
Input Name
M SHREDDING
4 ROW
M DISCING-OFFSET
13 FT
E PHOSPHATE
M APPLY FERTILIZER
M DITCHING
M BEDDING
6 ROW
M C U LT I VAT I N G
ROLLING
E HERBICIDE
CUCUMBER
M SPRAYING
M DITCHING
E SEED
CUCUMBER
M PLANTING
STANHAY
H HIRED LABOR
0 I R R I G AT I O N
E NITROGEN (LIQ)
E INSECTICIDE
CUCUMBER
G PESTICIDE APPL.
M PICKUP TRUCK
3/4 TON
M DITCHING
G PESTICIDE APPL.
M S P R AY I N G
O I R R I G AT I O N
E HERBICIDE
CUCUMBER
E FUNGICIDE
CUCUMBER
H HIRED LABOR
M C U LT I VAT I N G
ROLLING
E INSECTICIDE
CUCUMBER
G PESTICIDE APPL.
O I R R I G AT I O N
G BEE RENT
E FUNGICIDB
CUCUMBER
G PESTICIDE APPL.
H HIRED LABOR
E FUNGICIDE
CUCUMBER
G PESTICIDE APPL.
M DITCHING
O I R R I G AT I O N
M C U LT I VAT I N G
ROLLING
B INSECTICIDE
CUCUMBER
G PBSTICIDB APPL.
G H A RV E S T
CUCUMBER
G PACK & COUNT
CUCUMBER
G MARKETING
CUCUMBER
K CASH-RENT
VEGETABL
Number
of
Units
Head
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
.0000
.0000
20.0000
.0100
1.0000
1.0000
6.0000
.0000
.0000
.0000
.0000
.0000
.0000
.0000
.5000
.0000
.0000
.0000
.0000
.0000
.0100
6.0000
1.0000
1.0000
1.0000
275.0000
275.0000
275.0000
1.0000
Cash
NonCash
.00
Fixed Landlord
or
Share
Va r i .
S-BOBK
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
F
Landlord Break
Share Even
'
Prod.
aaaaaaaa aaaaa
oooo
275.0000
Number
of
Units
Cash
NonCash
per
■aaaaaaaaaa
Information present* ispreoar* solely as a >«_-_/ .-ja and i, m imtrmir^ m r,-,-,.,.r _ _.
C12.26
Weight
B-1241 (C)
BasaesBa
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.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
■**%.
B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after May 9, 1994
/f^V
Honeydews, Irrigated
South Texas (12)
1994 Projected Costs and Returns per Acre
GROSS INCOME Description
HONEYDEWS
Quantity Unit
600.000 crtn
$ / Unit
7.4800
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
Quantity
Unit $ / Unit
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
lb.
acre
lb.
acre
gal.
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
3.820 Hour
10.000 Hour
7.500 Hour
600.000 crtn
600.000 crtn
600.000 bag
1.000
2.000
.400
148.532 Dol
NET PROJECTED RETURNS
17.82
0.120
2560.69
4.26 per crtn of HONEYDEWS
1927.31
Unit
Acre
Acre
To t a l
>==
76. 86
75.,00
151.,86
Total FIXED Cost
To t a l o f A L L C o s t
600.00
1200.00
240.00
2040.00
GROSS INCOME minus VARIABLE COST
B r e a k - E v e n P r i c e , To t a l C o s t $
23.20
8.00
18.00
40.00
84.00
8.00
50
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
5.18
1 9 . 11
50.00
33.75
502.87
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 $
Machinery and Equipment
Land
To t a l
5.001
5.000
4.500
Total VARIABLE COST
FIXED COST Description
4488.00
.290
8.000
6.000
40.000
.700
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
500
500
8.000
4.500
1.333
5.500
8.000
4.500
Total HARVEST
Interest - OC Borrowed
Yo u r
Estimate
4488.00
Total GROSS Income
VARIABLE COST Description
To t a l
4.52 per crtn of HONEYDEWS
2712 .55
1775 .45
Information present* ti prepar* solely * a general gdu ri ti na inwtri to recttdu or pr*ia to c^
These projections wen cdlea* ri aevdori ty stoff menbm af to Tex* Agrledtu^ C12 27
B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after May 10, 1994
Date
Stage
of
Production
06/10/94 HARVEST
Date
09/10/93
09/20/93
10/15/93
10/15/93
11/20/93
11/20/93
12/15/93
01/0S/94
01/10/94
01/10/94
01/15/94
01/20/94
01/20/94
01/31/94
02/01/94
02/05/94
02/05/94
02/05/94
02/14/94
02/15/94
02/15/94
02/15/94
02/28/94
02/28/94
02/28/94
02/28/94
03/05/94
03/14/94
03/15/94
03/15/94
03/20/94
03/20/94
03/20/94
03/25/94
03/25/94
04/10/94
04/10/94
04/10/94
04/14/94
04/1S/94
04/15/94
04/25/94
04/25/94
04/25/94
05/10/94
05/10/94
05/10/94
05/14/94
05/15/94
05/15/94
05/25/94
05/25/94
05/25/94
06/10/94
06/10/94
06/10/94
06/15/94
Stage
of
Production
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVBST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVBST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PRBHARVEST
PREHARVEST
PREHARVBST
PRBHARVBST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PRBHARVEST
PREHARVEST
HARVEST
HARVBST
HARVEST
Type
of
Prod.
A
Type
of
Input
M
M
M
M
M
M
M
M
E
M
M
E
M
M
M
M
E
E
M
0
H
E
E
G
G
0
M
M
0
H
E
E
G
M
E
E
E
G
M
0
H
E
E
G
E
B
G
M
O
H
B
B
G
G
G
G
K
Product Name
HONEYDEWS
Weight
per
Head
600.0000
Input Name
SHREDDING
DISCING-OFFSET
PLOWING
CHISELING
FLOATING
CULTIVATING
CULTIVATING
CULTIVATING
PHOSPHATE
APPLY FERTILIZER
BEDDING
HERBICIDE
SPRAYING
PICKUP TRUCK
CULTIVATING
PLANTING
SEED
NEMATICIDE
DITCHING
IRRIGATION
HIRED LABOR
NITROGEN (LIQ)
FUNGICIDB
PESTICIDE APPL.
BEE RENT
IRRIGATION
CULTIVATING
DITCHING
IRRIGATION
HIRED LABOR
FUNGICIDE
INSECTICIDE
PESTICIDE APPL.
SPRAYING
HERBICIDE
FUNGICIDB
INSBCTICIDB
PBSTICIDB APPL.
DITCHING
IRRIGATION
HIRED LABOR
FUNGICIDB
INSBCTICIDB
PESTICIDE APPL.
FUNGICIDB
INSBCTICIDB
PESTICIDE APPL.
DITCHING
IRRIGATION
HIRBD LABOR
FUNGICIDB
INSBCTICIDB
PBSTICIDB APPL.
HARVESTING
PACK k COUNT
MARKETING
CASH-RENT
Number
of
Units
4 ROW
13 FT
4 BOTTOM
18 FT
ROLLING
ROLLING
ROLLING
6 ROW
HONEYDEW
3/4 TON
ROLLING
STANHAY
HONEYDEW
HONEYDEW
ROLLING
HONEYDEW
HONEYDEW
HONEYDEW
HONEYDEW
HONEYDEW
HONEYDEW
HONBYDBW
HONBYDBW
HONBYDBW
HONBYDBW
HONBYDBW
HONBYDBW
HONBYDBW
VBGBTABL
VBGBTABL
.0000 c
N u m b e r 'Cash
of
1Non
Units
icash
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 L
NonShare Even
Cash
Prod.
00
Fixed Landlord
or
Share
Va r i .
C
V
C
V
c
c
V
V
c
c
c
c
V
V
V
V
c
c
c
c
c
c
c
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
V
V
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
.00
litormation preset* ti prepar* solely * a generd guide ad tied bund* to recognize or predkt to cats ad return from any am particular farm or ranch operation.
These projection wen collect* ad develop* ty staff members d' to Tex* Agricdturd Extension Service ad appro^
C 12.28
B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after May 9, 1994
Lettuce, Irrigated
South Texas (12)
1994 Projected Costs and Returns per Acre
GROSS INCOME Description
LETTUCE
Total GROSS Income
VARIABLE
COST Description
1 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
Total HARVEST
Interest - OC Borrowed
Total VARIABLE COST
Quantity
400.OOO
Quantity
Unit
crtn
$ / Unit
To t a l
1880.00'
1880.00
Unit
$ / Unit
To t a l
4.*70OO
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
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
400.000
400.000
400.000
crtn
crtn
bag
1.000
1.000
.400
400.00
400.00
160.00
960 .00
0.120
24.92
1804.65
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
207.666
Break-Even Price, Total Variable Cost $
Dol.
5.001
5.000
4.500
Your
Estimate
17.60
31.00
23.20
70.00
97.92
72.00
33.00
8.00
18.90
11 . 0 0
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
4.92
22.73
175.00
54.00
819.73
4.51 per crtn of LETTUCE
GROSS INCOME minus VARIABLE COST
FIXED COST Description
Machinl-r-ysfndBquipment
Land
Total FIXED Cost
Break-Even Price, Total Cost $
Total of ALL Cost
NET PROJECTED RETURNS
Unit
Sere
Acre
75.00
4.90 per crtn of LETTUCE
1962.83
-82.83
Information preset* ti prepar* sdesy * a general gdde ri ti na Intend* to recognto or predta to cm ri r^
T h e s e p r d e c t i o n w e n c o l l e c t * r i d e v e l o r i t y s t i f f m e r e m n d t o Te x * A v C 1 2 2 9
Projections for Planning Purposes Only
Not to be Used without Updating after May 9, 1994
Date
Stage
Production
01/25/95 HARVEST
Date
Stage
Production
06/10/94 PREHARVEST
06/20/94 PREHARVEST
07/10/94 PREHARVEST
07/10/94 PREHARVEST
07/15/94 PREHARVEST
07/20/94 PREHARVEST
09/05/94 PREHARVEST
09/07/94 PREHARVEST
09/07/94 PREHARVEST
09/09/94 PREHARVEST
09/09/94 PREHARVEST
09/09/94 PREHARVEST
09/10/94 PREHARVEST
09/10/94 PREHARVEST
09/10/94 PREHARVEST
09/10/94 PREHARVBST
09/10/94 PREHARVEST
09/14/94 PREHARVEST
09/15/94 PREHARVEST
09/15/94 PREHARVEST
09/20/94 PREHARVEST
09/20/94 PREHARVEST
09/20/94 PREHARVEST
09/30/94 PREHARVEST
09/30/94 PREHARVEST
09/30/94 PREHARVEST
09/30/94 PREHARVEST
10/10/94 PREHARVBST
10/10/94 PREHARVEST
10/10/94 PREHARVEST
10/10/94 PRBHARVBST
10/14/94 PREHARVEST
10/15/94 PREHARVEST
10/15/94 PREHARVEST
10/15/94 PREHARVEST
10/15/94 PREHARVEST
10/20/94 PREHARVEST
10/20/94 PREHARVEST
10/20/94 PREHARVEST
10/25/94 PREHARVEST
10/30/94 PREHARVBST
10/30/94 PREHARVEST
10/30/94 PREHARVEST
10/30/94 PREHARVEST
11/10/94 PREHARVEST
11/10/94 PRBHARVBST
11/10/94 PREHARVEST
11/14/94 PREHARVEST
11/15/94 PREHARVEST
11/15/94 PREHARVEST
11/15/94 PRBHARVEST
11/15/94 PREHARVEST
11/20/94 PREHARVBST
11/20/94 PREHARVEST
11/20/94 PREHARVEST
11/25/94 PREHARVBST
11/30/94 PREHARVEST
11/30/94 PRBHARVEST
11/30/94 PREHARVEST
12/10/94 PREHARVBST
12/10/94 PRBHARVEST
12/14/94 PREHARVEST
12/15/94 PREHARVEST
12/15/94 PRBHARVBST
12/15/94 PREHARVEST
12/15/94 PREHARVBST
12/20/94 PREHARVBST
12/20/94 PREHARVEST
12/20/94 PREHARVEST
12/30/94 PREHARVEST
12/30/94 PREHARVEST
01/01/95 PREHARVBST
01/0S/9S PREHARVEST
01/05/95 PREHARVEST
01/05/95 PREHARVEST
01/05/95 PREHARVEST
01/10/95 PREHARVEST
01/10/95 PREHARVEST
01/10/95 PREHARVEST
01/14/95 PREHARVEST
01/15/95 PREHARVEST
01/15/95 PREHARVEST
01/15/95 PREHARVEST
01/15/95 PREHARVEST
01/20/95 PREHARVEST
01/20/95 PREHARVEST
01/20/95 PREHARVEST
01/25/95 HARVBST
01/25/95 HARVBST
01/25/95 HARVEST
01/25/95
C12.30
"ol6
Product Name
Prod
a a a a ib e a a a a a a a a a a a a a a a a a a a a a a a a a
A
* &
LETTUCE
Input Name
Input
M
M
M
M
M
M
M
M
E
M
B
E
M
E
E
G
E
M
H
0
E
G
E
E
G
0
E
E
E
G
E
M
H
M
E
0
E
B
G
M
B
B
G
0
B
B
G
M
H
M
B
0
B
E
G
M
M
E
G
G
B
M
H
M
B
0
B
G
B
G
B
0
B
B
G
E
B
E
G
M
E
G
H
0
E
E
G
G
G
G
K
Number
of
Units
Cash 1
NonShare Even
Cash
Prod.
a a a a a a a a a a a a a a a a a ■ SBsnasi
400.0000
.0000 c
00
Number
of
Units
SHREDDING
4 ROW
DISCING-OFFSET
13 FT
PLOWING
4 BOTTOM
CHISELING
18 FT
DISCING-OFFSET
13 FT
FLOATING
BEDDING
6 ROW
SPRAYING
HERBICIDE
LETTUCE
APPLY FERTILIZERi
NITROGEN (DRY)
PHOSPHATE
PLANTING
STANHAY
SEED
LETTUCE
INSECTICIDE
LETTUCE
PESTICIDE APPL.
4-29-2
DITCHING
OPERATOR LABOR
IRRIGATION
INSECTICIDE
LETTUCE
PESTICIDE APPL.
32-0-0
INSECTICIDE
LETTUCE
PESTICIDE APPL.
IRRIGATION
CALCIUM NITRATE
INSECTICIDE
LETTUCE
FUNGICIDE
LETTUCE
PESTICIDE APPL.
NEMATICIDE
DITCHING
OPERATOR LABOR
APPLY FERTILIZER
NITROGEN (DRY)
IRRIGATION
INSECTICIDE
LETTUCE
FUNGICIDB
LETTUCE
PESTICIDE APPL.
CULTIVATING
6 ROW
INSECTICIDE
LETTUCE
FUNGICIDE
LETTUCE
PESTICIDE APPL.
IRRIGATION
INSECTICIDE
LETTUCE
FUNGICIDE
LETTUCE
PESTICIDE APPL.
DITCHING
OPERATOR LABOR
APPLY FERTILIZER
NITROGEN (DRY)
IRRIGATION
INSECTICIDE
LETTUCE
FUNGICIDE
LETTUCE
PESTICIDE APPL.
CULTIVATING
6 ROW
PICKUP TRUCK
3/4 TON
INSECTICIDE
LETTUCE
PESTICIDE APPL.
PESTICIDE APPL.
INSBCTICIDB
LETTUCE
DITCHING
OPERATOR LABOR
APPLY FERTILIZER
NITROGEN (DRY)
IRRIGATION
FUNGICIDB
LETTUCE
PBSTICIDB APPL.
INSBCTICIDB
LETTUCE
PBSTICIDB APPL.
INSBCTICIDB
LETTUCE
IRRIGATION
INSBCTICIDB
LETTUCE
FUNGICIDE
LETTUCE
PESTICIDE APPL.
INSECTICIDE
LETTUCE
INSECTICIDE
LETTUCE
FUNGICIDB
LETTUCE
PESTICIDE APPL.
DITCHING
FUNGICIDE
LETTUCE
PESTICIDE APPL.
OPERATOR LABOR
IRRIGATION
INSECTICIDE
LETTUCE
FUNGICIDE
LETTUCE
PESTICIDE APPL.
HARVESTING
LETTUCE
PACKING & CONT. LETTUCE
MARKETING
VEGETABL
CASH-RENT
VEGETABL
B-1241 (C)
Weight
per
Head
Cash
NonCash
nansaaaaaa-i-Rs a a a aa
1.0000
1.0000
.5000
.5000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
100.0000
80.0000
1.0000
1.0000
1.0000
1.0000
30.0000
.0100
7.0000
6.0000
1.0000
1.0000
30.0000
1.0000
1.0000
6.0000
10.0000
1.0000
1.0000
1.0000
1.0000
.0100
7.0000
1.0000
30.0000
6.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
6.0000
1.0000
1.0000
1.0000
.0100
7.0000
1.0000
25.0000
6.0000
1.0000
1.0000
1.0000
1.0000
40.0000
1.0000
1.0000
1.0000
1.0000
.0100
7.0000
1.0000
25.0000
6.0000
1.0000
1.0000
1.0000
1.0000
1.0000
6.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
.0100
1.0000
1.0000
7.0000
6.0000
1.0000
1.0000
1.0000
400.0000
400.0000
400.0000
1.0000
Fixed Landlord
or
Share
Va r i .
anaas aaaaaaaa
.00
.00
. 00
. 00
. 00
. 00
. 00
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
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
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
Information preset* ti prepar* solely * a generd gdde ad ti na intend* to recognize or predict to com ad return from any om particular farm or ranch operation.
These projection wen collect* end develop* ty staff members of to Tex* Agricuburd Exienim SerAce a* approv* for pub^cat^
B-1241 (Q
Projections for Planning Purposes Only
Not to be Used without Updating after May 9, 1994
Yellow Onions, Irrigated
South Texas (12)
1994 Projected Costs and Returns per Acre
To t a l
Quantity Unit $ / Unit
GROSS INCOME Description
2475.00
450.000 bags 5.5000
ONIONS
Your
Estimate
2475.00
Total GROSS Income
Q u a n t i t y U n i t $ / UUnn ii tt
VARIABLE COST Description
======
PREHARVEST
PHOSPHATE
HERBICIDE
SEED
NITROGEN (LIQ)
IRRIGATION
FUNGICIDE
PESTICIDE APPL.
IRRIGATION
INSECTICIDE
FOLFEED
IRRIGATION
INSECTICIDE
IRRIGATION
IRRIGATION
PESTICIDE APPL.
IRRIGATION
INSECTICIDE
IRRIGATION
INSECTICIDE
Fuel & Lube
Machinery
Machinery
Repairs
Labor
Machinery
Other
Irrigation
80. 000
1. 000
2 . 500
180. 000
6. 000
10. 000
10.,000
6.,000
1,,000
9.,000
6..000
1,.000
6..000
6,.000
1,.000
6 .000
1 .000
6 .000
1 .000
3 .936
20 .000
10 .500
lb.
acre
lb.
gal.
Acin
appl
acre
Acin
appl
appl
Acin
appl
Acin
Acin
acre
Acin
appl
Acin
appl
Acre
Acre
Hour
Hour
Hour
To t a l
===========
.290
65.000
36.000
.700
1.333
10.000
4.500
1.333
9.320
1.000
1.333
9.320
1.333
1.333
4.500
1.333
9.320
1.333
9.320
23.20
65.00
90.00
126.00
8.00
100.00
45.00
8.00
9.32
9.00
8.00
9.32
8.00
8.00
4.50
8.00
9.32
8.00
9.32
12.91
5.17
19.69
100.00
47.25
5.001
5.000
4.500
745.82
Total PREHARVEST
HARVEST
HARVESTING
PACK & COUNT
MARKETING
DRYING ONIONS
450 .000
450 .000
450 .000
450 .000
bag
bag
bag
bags
630.00
607.50
225.00
11 2 . 5 0
1.400
1.350
.500
.250
1575.00
Total HARVEST
Interest - OC Borrowed 366.354 Dol.
0.120
43.96
2364.78
Total VARIABLE COST
S ofONIONS
ONIONS
Break-Even Price, Total Variable Cost $ 5.25 per bags of
11 0 . 2 2
GROSS INCOME minus VARIABLE COST
FIXED
COST
Description
= = = = = = = = a_t. = ==»aaaaaaa»aasiaaaaa= = =
Machinery and Equipment
Land
Unit
Acre
Acre
Total FIXED Cost
To t a l
===========
74.79
75.00
149.79
Break-Even Price, Total Cost $ 5.58 per bags of ONIONS
Total of ALL Cost
NET PROJECTED RETURNS
Information present* is prepar* solely * a gemrd guuU ri ti na intend* at recognin or prem
These prdection wen collect* ri aevelori ty staff memben d to Tex* Agrieubri
2514.57
-39.57
C12.31
Projections for Planning Purposes Only
Not to be Used without Updating after May 9, 1994
Date
________
Stage
of
Production
a a a a a a a a a s a a a a a a a a a a ar
05/20/94 HARVEST
Date
aaaaaaaa
07/10/93
07/15/93
07/20/93
07/20/93
08/05/93
08/10/93
08/15/93
09/10/93
09/15/93
09/1S/93
09/20/93
10/10/93
10/10/93
10/14/93
10/15/93
10/15/93
10/15/93
10/25/93
11/10/93
11/10/93
11/14/93
11/15/93
11/15/93
11/20/93
11/20/93
11/20/93
11/20/93
12/10/93
12/10/93
12/10/93
12/14/93
12/15/93
12/1S/93
12/20/93
12/20/93
12/30/93
12/30/93
12/30/93
12/30/93
01/10/94
01/10/94
01/10/94
01/14/94
01/15/94
01/15/94
01/15/94
01/20/94
01/20/94
01/20/94
01/20/94
01/31/94
02/10/94
02/10/94
02/10/94
02/14/94
02/15/94
02/15/94
02/20/94
02/20/94
02/20/94
02/20/94
03/10/94
03/10/94
03/10/94
03/15/94
03/15/94
03/20/94
03/20/94
03/20/94
05/20/94
05/20/94
05/20/94
05/21/94
05/31/94
C12.32
Type
of
Prod.
Stage
of
Production
aaaaaaaaaaaaaaaa
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
PREHARVBST
PRBHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVBST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVBST
PREHARVEST
PREHARVBST
PREHARVBST
PREHARVEST
PREHARVBST
PREHARVBST
PREHARVBST
PREHARVBST
PREHARVBST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
HARVEST
HARVEST
HARVEST
A
Type
of
Inputr
aaaaa
M
M
M
M
M
M
M
M
M
E
E
M
E
M
H
0
E
M
E
G
M
H
0
E
G
E
E
E
G
E
M
H
0
E
E
E
G
0
E
E
G
E
M
M
H
0
E
B
G
E
M
E
G
B
M
H
0
B
B
G
B
B
G
B
H
0
B
E
G
G
G
G
G
K
Product
Name
aaaaaaaaaaaaaaa
/**:3%
Number
of
Units
aaaaaaaaaaaaa
ONIONS
Weight
per
Head
a a a aa a a a a a a i
450.0000
Input Name
a a a a a a a a a a a a a a aa a a a a a a a a a
SHREDDING
DISCING-OFFSET
PLOWING
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
FUNGICIDB
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
FUNGICIDB
PBSTICIDB APPL.
FOLFEED
DITCHING
OPERATOR LABOR
IRRIGATION
INSECTICIDE
FUNGICIDB
PBSTICIDB APPL.
FOLFEED
FUNGICIDB
PBSTICIDB APPL.
FOLFEED
OPERATOR LABOR
IRRIGATION
INSECTICIDE
FUNGICIDB
PESTICIDE APPL.
HARVESTING
PACK & COUNT
MARKETING
DRYING ONIONS
CASH-RENT
4 ROW
13 FT
4 BOTTOM
18 FT
13 FT
13 FT
6 ROW
ONIONS
STANHAY
ONION
6 ROW
ONIONS
ONIONS
ONIONS
ONIONS
ONIONS
ONIONS
ONIONS
ONIONS
ONIONS
ONIONS
ONIONS
ONIONS
6 ROW
ONIONS
ONIONS
ONIONS
3/4 TON
ONIONS
ONIONS
ONIONS
ONIONS
ONIONS
ONIONS
ONIONS
ONIONS
ONIONS
ONIONS
ONIONS
ONIONS
VBGBTABL
Number
of
Units
aaaasBaaaasaa
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
B-1241 (Q
Cash 1
NonShare Even
Cash
Prod.
■a aaaaa i
.0000 c
Cash
NonCash
Va r i .
a a a aa
aaaaa
00
Fixed Landlord
or
Share
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
V
V
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
P
aaaaaaaa
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
.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 present* is prepar* solely * a generd guide ad ti na bund* to recognize or predict to cam ad noon from any om particular farm or ranch operation.
These projection wen collect* and develop* ty staff members of to Tex* Agricdturd Extension Service and approv* for publication.
B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after May 9, 1994
Bell Peppers, Irrigated
South Texas (12)
1994 Projected Costs and Returns per Acre
GROSS INCOME Description
BELL PEPPERS
Unit $ / Unit
Quantity
400.000
crtn
6.5000
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
Unit $ / Unit
Quantity
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
acre
lb.
lb.
appl
Acin
appl
acre
gal.
Acin
Acin
Acin
Acin
Acin
Acin
Acre
Acre
Hour
Hour
Hour
3.291
30.000
10.500
45.000
.290
25.000
14.000
1.333
3.000
4.500
.700
1.333
1.333
1.333
1.333
1.333
1.333
5.001
5.000
4.500
400.000
400.000
400.000
crtn
crtn
bag
1.650
1.250
.500
224.431
Dol.
0.120
26.93
382.36
Unit
To t a l
saaa
Acre
Acre
67.47
75.00
142.47
Total FIXED Cost
Break-Even Price, Total Cost $
660.00
500.00
200.00
5 .54 per crtn of BELL PEPPERS
GROSS INCOME minus VARIABLE COST
Machinery and Equipment
Land
45.00
29.00
75.00
196.00
8.00
24.00
4.50
126.00
8.00
8.00
8.00
8.00
8.00
8.00
11 . 8 3
4.66
16.46
150.00
47.25
2217.64
-ost $$
Break-Even Price, Total Variable Cost
222223333333333222233232222333-13-33
To t a l
1360.00
Total VARIABLE COST
FIXED COST Description
2600.00
830.70
Total HARVEST
Interest - OC Borrowed
Yo u r
Estimate
2600.00
Total GROSS Income
VARIABLE COST Description
To t a l
5.90 per ci:tn of BELL PEPPERS
Total of ALL Cost
NET PROJECTED RETURNS
Information present* ti prepar* solely * a gemrd gdu ri ti na bunri to recogdte a-prcdta
These projection wen codecs* ad develop* ty staff membm f to Tex* Agricdturd Exsensiai Serviu
2 3 6 0 . 11
239.89
C12.33
Projections for Planning Purposes Only
Not to be Used without Updating after May 9, 1994
Date
Stage
of
Production
12/05/94 HARVEST
Date
Stage
of
Production
Product
Type
of
Prod
A
Name
BELL PEPPERS
Type
of
Input
Input Name
M
M
M
M
M
M
M
E
M
M
E
M
E
M
H
E
E
0
E
E
G
M
M
E
G
0
H
E
E
E
G
0
B
E
G
M
M
E
G
0
H
E
B
G
M
0
E
E
G
M
E
B
G
0
H
B
G
B
B
G
M
0
H
B
B
G
E
G
G
G
K
SHREDDING
4 ROW
PLOWING
4 BOTTOM
CHISELING
18 FT
DISCING-OFFSET
13 FT
FLOATING
BEDDING
6 ROW
ROTOVATING
HERBICIDE
BELL PEP
SPRAYING
APPLY FERTILIZER
PHOSPHATE
DITCHING
SEED
BELL PEP
PLANTING
STANHAY
HIRED LABOR
INSECTICIDE
BELL PEP
INSECTICIDE
BELL PEP
IRRIGATION
INSECTICIDE
BELL PEP
FUNGICIDE
BELL PEP
PESTICIDE APPL.
CULTIVATING
6 ROW
DITCHING
INSECTICIDE
BELL PEP
PESTICIDE APPL.
IRRIGATION
HIRED LABOR
NITROGEN (LIQ)
INSECTICIDE
BELL PEP
FUNGICIDB
BELL PEP
PESTICIDE APPL.
IRRIGATION
INSECTICIDE
BELL PEP
FUNGICIDE
BELL PEP
PBSTICIDB APPL.
CULTIVATING
6 ROW
DITCHING
INSECTICIDE
BELL PEP
PESTICIDE APPL.
IRRIGATION
HIRBD LABOR
INSECTICIDE
BELL PEP
FUNGICIDB
BELL PBP
PESTICIDE APPL.
PICKUP TRUCK
3/4 TON
IRRIGATION
INSBCTICIDB
BELL PBP
FUNGICIDE
BELL PEP
PBSTICIDB APPL.
DITCHING
INSBCTICIDB
BELL PBP
FUNGICIDB
BELL PBP
PBSTICIDB APPL.
IRRIGATION
HIRED LABOR
INSBCTICIDB
BELL PBP
PBSTICIDB APPL.
INSBCTICIDB
BELL PEP
FUNGICIDB
BELL PEP
PBSTICIDB APPL.
DITCHING
IRRIGATION
HIRED LABOR
INSBCTICIDB
BELL PBP
INSECTICIDE
BELL PEP
PESTICIDB APPL.
PUNGICIDB
BELL PEP
PACK & COUNT
BELL PBP
HARVEST
BELL PEP
MARKETING
BELL PBP
CASH-RENT
VEGETABL
■ aaaaaaaaaaaaaaaaaaaaaaaaa
a a a a a a a a a a a a a a a a a a a a a a a a aaaaz
06/10/94 PREHARVEST
06/15/94 PREHARVEST
06/IS/94 PREHARVEST
06/20/94 PREHARVEST
06/30/94 PREHARVEST
07/05/94 PREHARVEST
07/05/94 PREHARVEST
07/12/94 PREHARVEST
07/12/94 PREHARVEST
07/13/94 PREHARVEST
07/13/94 PREHARVEST
07/14/94 PREHARVEST
07/15/94 PREHARVEST
07/15/94 PREHARVEST
07/15/94 PREHARVEST
07/15/94 PREHARVEST
07/25/94 PREHARVEST
07/30/94 PREHARVEST
08/05/94 PREHARVEST
08/05/94 PREHARVEST
08/0S/94 PREHARVEST
08/12/94 PREHARVEST
08/14/94 PREHARVEST
08/15/94 PREHARVEST
08/15/94 PREHARVEST
08/15/94 PREHARVEST
08/15/94 PREHARVBST
08/15/94 PREHARVEST
08/25/94 PREHARVEST
08/25/94 PREHARVEST
08/2S/94 PREHARVEST
08/30/94 PREHARVEST
09/05/94 PREHARVEST
09/05/94 PREHARVEST
09/05/94 PRBHARVEST
09/12/94 PREHARVEST
09/14/94 PREHARVEST
09/15/94 PREHARVEST
09/15/94 PRBHARVEST
09/15/94 PREHARVEST
09/15/94 PREHARVEST
09/25/94 PREHARVEST
09/25/94 PREHARVEST
09/25/94 PREHARVBST
09/30/94 PREHARVEST
09/30/94 PREHARVEST
10/05/94 PREHARVEST
10/05/94 PREHARVEST
10/05/94 PRBHARVEST
10/14/94 PREHARVEST
10/15/94 PREHARVEST
10/15/94 PREHARVEST
10/15/94 PREHARVEST
10/15/94 PREHARVEST
10/15/94 PREHARVEST
10/25/94 PREHARVEST
10/25/94 PREHARVEST
11/05/94 PREHARVBST
11/05/94 PREHARVBST
11/05/94 PREHARVBST
11/14/94 PREHARVEST
11/15/94 PREHARVBST
11/15/94 PREHARVEST
11/15/94 PREHARVEST
11/25/94 PREHARVBST
11/25/94 PREHARVBST
11/25/94 PREHARVEST
12/05/94 HARVEST
12/05/94 HARVEST
12/05/94 HARVEST
12/1S/94
Number
of
Units
Weight
per
Head
aaaaaaaaaaaaa
Cash
NonCash
aaaaaaasa aaaaa
400.0000
Number
of
Units
B-1241 (Q
.0000 c
Cash
NonCash
Share Even
Prod.
.00
Y
Fixed Landlord
or
Share
Va r i .
aaaaaaaaaaaaa aaaaa a a a a a aaaaaaaa
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
c
V
c
c
V
c
c
c
c
c
V
V
V
V
V
c
c
V
V
c
c
c
c
c
c
c
V
V
V
V
c
c
V
V
c
c
c
V
V
V
c
c
c
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
V
V
V
V
V
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
.ao
.00
.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 onset* ti prepar* solely * a gemrd guide a* time bund* to recognize or predict to com and return from any am particular farm or ranch operation.
These prdection were collect* and develop* ty staff members cf to Tex* Agricdturd Extension Service ad approv* far publication.
C12.34
B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after May 9, 1994
Jalapeno Peppers, Irrigated
South Texas (12)
1994 Projected Costs and Returns per Acre
GROSS INCOME Description
JALAPENOS
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
Machinery
Repairs
Labor
Machinery
Other
Irrigation
Total PREHARVEST
HARVEST
HARVEST
PACK & COUNT
MARKETING
Labor
Other
Total HARVEST
Interest - OC Borrowed
Total VARIABLE COST
Quantity , Unit
100.OO^ cwt.
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
Unit
$ / Unit
22.0000
$ / Unit
To t a l
30.000
.290
22.000
10.000
4.500
5.000
.700
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
5 .791
24 .000
10 .500
100 .000
100 .000
100 .000
6 .000
cwt.
cwt.
cwt.
Hour
9.000
2.400
.600
5.000
900.00
240.00
60.00
30.00
1230.01
0.120
19.29
1851.51
160.729 Dol
5.001
5.000
4.500
Yo u r
Estimate
2206.06
acre
lb.
lb.
appl
acre
appl
gal.
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
30.00
23.20
66.00
10.00
4.50
5.00
84.00
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
10.00
4.50
8.00
10.00
4.50
5.00
8.00
18.51
6.80
28.96
120.00
47.25
602.22
. of JALAPENOS
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 $
348.49
GROSS INCOME minus VARIABLE COST
FIXED COST Descripti_on__^
~s,M,aTnT5ery^rn--Equ_^ment
Land
Total FIXED Cost
To t a l
2200.00
Unit
..ere
Acre
To t a l
168.74
75.00
543.74
B r e a k - E v e n P r i c e , To t a l C o s t $ 2 0 . 9 5 p e r c w t . o f J A L A P E N O S
To t a l o f A L L C o s t
NET PROJECTED RETURNS
2095.25
104.75
/formation preset* ti prepand solely * a generd gdde a* is me intend* to recognize a predict to com ad return from any am particular farm or ranch operation.
These prdection wen collect* ri develop* ty stoff memoes d to Tex* Agricdari Extension Servia
C12.35
Projections for Planning Purposes Only
Not to be Used without Updating after May 9, 1994
Date
Stage
o f
Production
Type
o f
Prod.
06/10/94 HARVEST
Date
Stage
of
Production
1 2 / 1 0 / 9 3 PREHARVEST
1 2 / 1 5 / 9 3 PREHARVEST
1 2 / 2 0 / 9 3 PREHARVEST
1 2 / 3 0 / 9 3 PREHARVEST
0 1 / 0 5 / 9 4 PREHARVEST
0 1 / 1 0 / 9 4 PREHARVEST
0 1 / 2 0 / 9 4 PREHARVEST
0 1 / 2 5 / 9 4 PREHARVEST
0 1 / 3 0 / 9 4 PREHARVEST
0 1 / 3 0 / 9 4 PREHARVEST
0 2 / 0 5 / 9 4 PREHARVEST
0 2 / 0 5 / 9 4 PREHARVEST
0 2 / 1 0 / 9 4 PREHARVEST
0 2 / 1 0 / 9 4 PREHARVEST
0 2 / 2 0 / 9 4 PREHARVEST
0 2 / 2 5 / 9 4 PREHARVEST
0 2 / 2 5 / 9 4 PREHARVEST
02/25/94 PREHARVEST
02/25/94 PREHARVEST
0 2 / 2 7 / 9 4 PREHARVEST
0 2 / 2 8 / 9 4 PREHARVEST
0 2 / 2 8 / 9 4 PREHARVEST
0 3 / 1 0 / 9 4 PREHARVEST
0 3 / 1 0 / 9 4 PREHARVEST
0 3 / 1 4 / 9 4 PREHARVEST
03/15/94 PREHARVEST
0 3 / 2 0 / 9 4 PREHARVEST
0 3 / 2 5 / 9 4 PREHARVEST
0 3 / 2 5 / 9 4 PREHARVEST
0 3 / 2 5 / 9 4 PREHARVEST
0 3 / 2 5 / 9 4 PREHARVEST
0 3 / 3 0 / 9 4 PREHARVEST
03/31/94 PREHARVEST
0 4 / 1 0 / 9 4 PREHARVEST
0 4 / 1 0 / 9 4 PREHARVEST
0 4 / 1 4 / 9 4 PREHARVEST
0 4 / 1 5 / 9 4 PREHARVEST
0 4 / 2 5 / 9 4 PREHARVEST
0 4 / 2 5 / 9 4 PREHARVEST
0 4 / 2 S / 9 4 PREHARVEST
04/25/94 PREHARVEST
0 4 / 3 0 / 9 4 PREHARVEST
0 5 / 1 0 / 9 4 PRBHARVBST
0 5 / 1 0 / 9 4 PREHARVEST
0 5 / 1 4 / 9 4 PREHARVEST
05/15/94 PREHARVEST
0 5 / 2 5 / 9 4 PREHARVEST
0 5 / 2 5 / 9 4 PREHARVEST
0 5 / 2 5 / 9 4 PREHARVEST
0 5 / 2 5 / 9 4 PREHARVEST
0 5 / 3 0 / 9 4 PREHARVEST
0 6 / 1 0 / 9 4 HARVEST
0 6 / 1 0 / 9 4 HARVEST
0 6 / 1 0 / 9 4 HARVEST
06/10/94 HARVBST
06/15/94
C12.36
Product Name
JALAPENOS
Type
of
Input
Input Name
M SHREDDING
4 ROW
M PLOWING
4 BOTTOM
M CHISELING
181 FT
M DISCING-OFFSET
131 FT
M F L O AT I N G
M BEDDING
6 ROW
M BEDDING
6 ROW
M ROTOVATING
E HERBICIDE
PEPPERS
M S P R AY I N G
E PHOSPHATE
M APPLY FERTIL IZER
E SEED
JALAPENO
M PLANTING
STANHAY
M C U LT I VAT I N G
ROLLING
E INSECTICIDE
PEPPERS
G PESTICIDE APPL.
E FUNGICIDE
PEPPERS
H HIRED LABOR
M DITCHING
O I R R I G AT I O N
E NITROGEN (LIQ)
E INSECTICIDE
PEPPERS
G PESTICIDE APPL.
M DITCHING
O I R R I G AT I O N
M C U LT I VAT I N G
ROLLING
E INSECTICIDE
PEPPERS
G PESTICIDE APPL.
E FUNGICIDE
PBPPERS
H HIRBD LABOR
0 I R R I G AT I O N
M PICKUP TRUCK
3/4 TON
E INSBCTICIDB
PBPPERS
G PESTICIDE APPL.
M DITCHING
O I R R I G AT I O N
E INSECTICIDE
PBPPBRS
G PESTICIDE APPL.
E FUNGICIDB
PBPPERS
H HIRED LABOR
O I R R I G AT I O N
E INSECTICIDE
PEPPERS
G PBSTICIDB APPL.
M DITCHING
O I R R I G AT I O N
B INSBCTICIDB
PEPPERS
G PBSTICIDB APPL.
E FUNGICIDE
PBPPBRS
H HIRED LABOR
O I R R I G AT I O N
G H A RV B S T
JALAPENO
H HIRBD LABOR
G PACK & COUNT
JALAPENO
G MARKETING
JALAPENO
K CASH-RENT
VEGETABL
Number
of
Units
■aaaaaaaaaa
Weight Cash Landlord Break
per
NonShare
Even
Head
Cash
prod.
oooo
100.0000
Number
of
Units
Cash
NonCash
Fixed Landlord
or
Share
oooo
oooo
oooo
oooo
1.0000
oooo
.0000
,0000
120.0000
.0000
.0000
.0000
.0000
.0000
.0000
.0000
.0000
6.0000
6.0000
20.0000
1.0000
1.0000
.0000
.0000
.0000
.0000
.0000
.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
.00
Va r i .
.0000
.0000
.0000
.0000
.0000
.0000
OOOO
1.0000
80.0000
.0000
.0000
.0000
.0000
B-I241 (C)
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
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
^ < m ^ ^ l mi m
\ es e
p r pl reo cj et c^ t ^i o n w e n c o l l e c t * < * * d e v e l o r i t y s t a f f m e n u ^ o f t o T e x * A g r i c d t u ^ ^
■"^Sv
B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after May 9, 1994
Fresh Spring Tomatoes, Irrigated
South Texas (12)
1994 Projected Costs and Returns per Acre
GROSS INCOME Description
TOMATOES
Total GROSS Income
VARIABLE COST Description
fc>RE-iARVEST
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
Total HARVEST
Interest - OC Borrowed
Total VARIABLE COST
Quantity Unit
165.000 crtn
Quantity
Unit
$ / Unit
To t a l
1303.50
130...50
$ / Unit
To t a l
7.9000
.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
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
165.000
165.000
165.000
crtn
crtn
bag
1.300
2.700
.400
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
189.599
Break-Even Price, Total Variable Cost $
Dol.
Break-Even Price, Total Cost $
Total of ALL Cost
214.49
445.50
66.00
726.00
22.75
13.56.»
m
6.97 per crtn of TOMATOES
153.15
GROSS INCOME minus VARIABLE COST
FIXED_COST_Descrig^or^i_i^_________BB_i_1
TGcTiTiie-^rsinTBquipmen^^
Land
Total FIXED Cost
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
7.15
22.81
50.00
27.00
401.60
5.001
5.000
4.500
0.120
Your
Estimate
Unit
Acre
Acre.
To t a l
100.16
90.00
—mnz
8.12 per crtn of TOMATOES
1340.51
NET PROJECTED RETURNS
Information preset* ti prepar* solely a a gemrd gdu ri ti nd bunri ut recogdu or predta
These projection wen collect* ad develop* ty staff members of to Tex* Agricubtrd Extenlm Serviu ad epprov^
-37.01
C12.37
Projections for Planning Purposes Only
Not to be Used without Updating after May 9, 1994
Date
Stage
of
Production
Type
of
Prod.
06/20/94 HARVEST
Date
Stage
of
Production
A
Type
of
a a a a a a a a a a a a a a a a a a a a a a a■a
07/10/93
07/15/93
08/15/93
08/15/93
09/10/93
09/15/93
09/20/93
10/15/93
11/15/93
12/10/93
12/10/93
12/10/93
12/14/93
12/15/93
12/15/93
12/15/93
12/15/93
12/30/93
12/31/93
01/05/94
01/05/94
01/15/94
01/15/94
01/20/94
01/25/94
01/25/94
01/25/94
02/15/94
02/15/94
02/25/94
02/25/94
02/25/94
03/14/94
03/15/94
03/15/94
03/15/94
03/15/94
03/25/94
03/25/94
03/25/94
04/15/94
04/15/94
04/25/94
04/25/94
04/25/94
05/10/94
05/14/94
05/15/94
05/15/94
05/15/94
05/15/94
06/20/94
Date
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVBST
PREHARVEST
PREHARVEST
PREHARVEST
PRBHARVEST
PREHARVEST
PREHARVEST
PREHARVBST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PRBHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVBST
PREHARVEST
PRBHARVBST
PREHARVEST
PREHARVEST
HARVEST
Stage
of
Production
06/20/94 HARVEST
06/20/94 HARVEST
06/30/94
Product Name
TOMATOES
Input Name
aaaaa aaaaaaaaaaaaaaaia a a a a a a a a a
Type
of
DISCING-OFFSET
13 FT
HAULING
WATER
PLOWING
4 BOTTOM
CHISELING
18 FT
DISCING-OFFSET
13 FT
FLOATING
DISCING-OFFSET
13 FT
BEDDING
6 ROW
CULTIVATING
ROLLING
APPLY FERTILIZER
NITROGEN (DRY)
PHOSPHATE
DITCHING
PLANTING
STANHAY
OPERATOR LABOR
HERBICIDE
TOMATO
IRRIGATION
IRRIGATION
PICKUP TRUCK
3/4 TON
SEED
TOMATO
PLANTING
STANHAY
INSECTICIDE
TOMATO
PESTICIDE APPL.
CULTIVATING
ROLLING
INSECTICIDE
TOMATO
FUNGICIDE
TOMATO
PESTICIDE APPL.
INSECTICIDE
TOMATO
PESTICIDE APPL.
INSECTICIDE
TOMATO
FUNGICIDB
TOMATO
PESTICIDE APPL.
DITCHING
INSECTICIDE
TOMATO
OPERATOR LABOR
PESTICIDE APPL.
IRRIGATION
INSECTICIDE
TOMATO
FUNGICIDE
TOMATO
PBSTICIDB APPL.
INSECTICIDE
TOMATO
PESTICIDE APPL.
INSECTICIDE
TOMATO
FUNGICIDE
TOMATO
PESTICIDE APPL.
CULTIVATING
ROLLING
DITCHING
OPERATOR LABOR
PBSTICIDB APPL.
FUNGICIDE
TOMATO
IRRIGATION
HARVESTING
TOMATO
Input Name
Input
PACKING & CONT.
MARKETING
CASH-RENT
We i g h t C a s h L a n d l o r d B r e a k
per Non- Share Even
Head
Cash
Prod.
165.0000
Input
M
M
M
M
M
M
M
M
M
M
E
E
M
M
H
E
0
0
M
E
M
E
G
M
E
E
G
E
G
E
E
G
M
B
H
G
0
B
E
G
E
G
B
E
G
M
M
H
G
E
0
G
Number
of
Units
TOMATO
VEGETABL
TOMATO
Number
of
Units
B-1241 (Q
.0000
Cash
NonCash
C
.00 Y
Fixed Landlord
or
Share
Va r i .
a a a a a a a a a a a a a amaaat a a a a a a a a a a a a a
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
. 00
. 00
. 00
. 00
c
c
V
V
c
c
V
V
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
V
c
c
c
c
Number
of
Cash
Units
Cash
Non-
165.0000 C
165.0000 C
1.0000
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
V
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
Fixed Landlord
or
Va r i .
Share
.00
.00
.00
Information preset* ti prepar* solely * a generd guide ad ti na bund* to recognize or predict to com and return from any om particular farm or ranch operation.
These prdection wen collect* and develop* ty staff members of to Tex* Agricdturd Exteatm Service ri approv* f^
C12.38
,*<~%v
B-1241 (C)
Projections for Planning Purposes Only
Not to be Used without Updating after May 9, 1994
f^
Watermelons, Dryland
South Texas (12)
1994 Projected Costs and Returns per Acre
GROSS INCOME Description
WATERMELON DRYLAND
Quantity Unit
100.000 cwt.
$ / Unit
5.0000
VARIABLE COST Description
$ / Unit
3.,000
40.,000
60.,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
1 .000
1 .000
2 .337
8 .000
lb.
gal.
lb.
acre
hive
appl
appl
acre
appl
appl
acre
appl
appl
acre
appl
appl
acre
Acre
Acre
Hour
Hour
5.000
.700
.290
48.000
40.000
8.000
7.000
4.500
8.000
7.000
4.500
8.000
7.000
4.500
8.000
7.000
4.500
5.001
5.000
yfjf^N
Total PREHARVEST
HARVEST
HARVEST & SELL
100 .000
cwt.
3.000
84 .750
Dol.
0.120
10.17
-102.45
Unit
ssaa
Acre
Acre
To t a l
38.75
50.00
88.75
Total FIXED Cost
Break-Even Price, Total Cost $
300.00
6.02 per cwt. of WATERMELON
GROSS INCOME minus VARIABLE COST
Machinery and Equipment
Land
15.00
28.00
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
3.20
11 . 6 8
40.00
602.45
Break-Even Price, Total Variable Cost $
_ = _ _ _ _ _ _ 3 _ - - - - - - - - - - - - - - - - _ _ = = _ = 3
To t a l
300.00
Total VARIABLE COST
FIXED COST Description
500.00
292.28
Total HARVEST
Interest - OC Borrowed
Yo u r
Estimate
500.00
Total GROSS Income
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
To t a l
6.91 per cwt. of WATERMELON
Total of ALL Cost
691.20
NET PROJECTED RETURNS
■191.20
Information preset* ti prepar* sdety * a generd gdde ad ti na intend* to recognize or predict to com ad mum from any om particubtr farm or ranch operation.
These prdection wen collect* a* develop* ty staff membm of to Tex* Agricdturd
C12.39
Projections for Planning Purposes Only
Not to be Used without Updating after May 9, 1994
Date
Stage
of
Production
Type
of
Prod.
Product
Name
Date
Stage
of
Production
10/10/93
10/30/93
02/05/94
02/10/94
02/15/94
02/15/94
02/15/94
02/20/94
03/01/94
03/10/94
03/10/94
03/10/94
03/10/94
03/25/94
03/25/94
03/25/94
03/25/94
04/10/94
04/10/94
04/10/94
04/15/94
04/30/94
05/10/94
05/10/94
05/10/94
05/15/94
05/20/94
06/20/94
06/30/94
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVBST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
PREHARVEST
HARVEST
A
Ty p e
of
WATERMELON
DRYLAND
Input Name
CHISELING
CHISELING
CHISELING
CHISELING
SEED
NITROGEN (LIQ)
PHOSPHATE
HERBICIDE
BEE RENT
CULTIVATING
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
CULTIVATING
INSECTICIDE
FUNGICIDB
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
CULTIVATING
PICKUP TRUCK
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
CULTIVATING
HIRED LABOR
HARVEST & SELL
CASH-RENT
18 FT
18 FT
18 FT
18 FT
WMELOND
WATERMEL
6 ROW
WATERMEL
WATERMEL
6 ROW
WATERMEL
WATERMEL
WATERMEL
WATERMEL
ROLLING
3/4 TON
WATERMEL
WATERMEL
ROLLING
WATERMEL
WATERMEL
per
Units
Head
Cash 1
NonShare Even
Cash
Frod.
aaaaaaaaaaaaa a a a asasaaaaaa aaaaa
100.0000
Number
of
Units
Input
M
M
M
M
E
E
E
E
G
M
E
E
G
M
E
E
G
E
E
G
M
M
E
E
G
M
H
G
K
Weight
of
a a a a a a a a a a a a a a a a a s s s a a a a a a a a a a a a a a a a a a a a a a a s■aaaaaaaaaa
06/20/94 HARVEST
Number
B-1241 (Q
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
.0000
Cash
NonCash
C
C
C
C
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
c
,00
Fixed Landlord
or
Share
Va r i .
V
V
V
V
V
V
V
V
V
V
V
V
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
Information preset* ti prepor* solely * a geierd guide ad ti na bund* to recognke or predia to com ad return from any om particuu^ operation.
These projection wen collect* and develop* tysuff members of to Tex* Agricuburd Extension Service and approv* for publication.
C12.40
<^^te