Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1998
B-1241 (C10)
Processed Beets, Irrigated
Southwest (10)
1998 Projected Costs and Returns per Acre
GROSS INCOME Description
============================
BEETS
Your
Total
Estimate
=========== ========
686.00 ________
===========
686.00 ________
Quantity
=========
17.150
Unit
====
ton
$ / Unit
===========
40.0000
Quantity
===========
Unit
====
$ / Unit
===========
Total
===========
64.000
160.000
1.000
1.000
1.000
1.000
1.000
100.000
2.000
1.000
lb.
lb.
acre
lb.
ACRE
acre
acre
lb.
acre
appl
Acre
Acre
Acre
Acre
Hour
Hour
Hour
.200
.230
1.500
50.000
25.000
7.000
4.500
.200
7.000
4.500
12.80
36.80
1.50
50.00
25.00
7.00
4.50
20.00
14.00
4.50
18.90
12.37
4.44
6.09
27.38
43.47
2.20
===========
290.94
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
8.48
===========
299.42
________
386.58
________
Total
===========
8.00
60.78
25.68
40.00
===========
134.47
________
________
________
________
Total of ALL Cost
433.88
________
NET PROJECTED RETURNS
252.12
________
Total GROSS Income
VARIABLE COST Description
=================================
PREHARVEST
NITROGEN (N32)
PHOSPHATE
FERTILIZER APPL.
SEED
HERBICIDE
FUNGICIDE
FUNGICIDE APPL.
NITROGEN (N32)
BORON
BORON APPL
Fuel & Lube - Machinery
- Irrigation
Repairs
- Machinery
- Irrigation
Labor
- Machinery
- Other
- Irrigation
3.324
7.000
0.280
8.236
6.210
7.854
Total PREHARVEST
Interest
- OC Borrowed
89.268
Dol.
Total VARIABLE COST
GROSS INCOME minus VARIABLE COST
FIXED COST Description
=================================
MISC ADMIN O/H
Machinery and Equipment
Irrigation
Land
Total FIXED Cost
Unit
====
ACRE
Acre
Acre
Acre
0.095
________
________
________
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs and returns from any one particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.
Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1998
Date
Stage
Type
Product Name
Number
Weight
of
of
of
per
Production
Prod.
Units
Head
======== ================ ===== ========================= ============= =============
05/19/98 HARVEST
A
BEETS
17.1500
.0000
Date
========
09/09/97
09/14/97
09/19/97
09/24/97
09/29/97
11/14/97
01/04/98
01/09/98
01/09/98
01/09/98
01/14/98
01/14/98
01/14/98
01/19/98
01/19/98
02/09/98
02/14/98
02/14/98
02/19/98
03/17/98
03/19/98
03/19/98
03/30/98
04/09/98
04/09/98
04/09/98
04/17/98
04/19/98
05/30/98
Stage
Type
of
of
Production
Input
================ =====
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
E
PREHARVEST
G
PREHARVEST
E
PREHARVEST
E
PREHARVEST
M
PREHARVEST
O
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
G
PREHARVEST
O
PREHARVEST
M
PREHARVEST
O
PREHARVEST
E
E
PREHARVEST
H
PREHARVEST
E
PREHARVEST
G
PREHARVEST
M
PREHARVEST
O
K
Input
Name
Number
of
Units
========================= =============
SHREDDING
1.0000
PLOWING
MLDBOARD
1.0000
DISC OFFSET
12 FT
1.0000
PLANING
LAND
.2000
DISC OFFSET
12 FT
.2000
DISC OFFSET
12 FT
1.0000
SHAPING
1.0000
NITROGEN (N32)
64.0000
PHOSPHATE
160.0000
FERTILIZER APPL.
1.0000
SEED
BEET
1.0000
HERBICIDE
BEETS
1.0000
PLANT & SPRAY
1.0000
IRRIGATION
1.5000
PICKUP TRUCK
3/4 TON
20.0000
BEDDING
6 ROW
1.0000
FUNGICIDE
BEET
1.0000
FUNGICIDE APPL. BEETS
1.0000
IRRIGATION
1.5000
CULTIVATING
4 ROW
1.0000
IRRIGATION
1.5000
NITROGEN (N32)
100.0000
MISC ADMIN O/H
.5000
HIRED LABOR
7.0000
BORON
2.0000
BORON APPL
1.0000
CULTIVATING
4 ROW
1.0000
IRRIGATION
1.5000
LAND - CASH RENT BEETS
1.0000
B-1241 (C10)
Cash Landlord Break
NonShare
Even
Cash
Prod.
===== ======== =====
C
.00
N
Cash Fixed Landlord
Nonor
Share
Cash Vari.
===== ===== ========
.00
.00
.00
.00
.00
.00
.00
C
V
.00
C
V
.00
C
V
.00
C
V
.00
C
V
.00
.00
.00
.00
.00
C
V
.00
C
V
.00
.00
.00
.00
C
V
.00
F
.00
C
V
.00
C
V
.00
C
V
.00
.00
.00
F
.00
Information presented is prepared solely as a general guide and is not intended to recognize or predict the costs and returns from any one particular farm or ranch operation.
These projections were collected and developed by staff members of the Texas Agricultural Extension Service and approved for publication.