Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1998
B-1241 (C10)
Cabbage, Irrigated
Southwest (10)
1998 Projected Cost and Returns per Acre
Quantity
=========
800.000
Unit
====
bag
$ / Unit
===========
4.5000
Your
Total
Estimate
=========== ========
3600.00 ________
===========
3600.00 ________
Quantity
===========
Unit
====
$ / Unit
===========
Total
===========
200.000
100.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
75.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
75.000
1.000
1.000
1.000
1.000
1.000
lb.
lb.
acre
appl
acre
appl
acre
lb.
appl
acre
appl
acre
APPL
lb.
appl
acre
appl
acre
appl
APPL
acre
lb.
acre
appl
acre
appl
acre
Acre
Acre
Acre
Acre
Hour
Hour
Hour
.230
.200
1.500
30.000
12.500
24.000
4.500
130.000
24.000
4.500
24.000
4.500
13.400
.200
24.000
4.500
24.000
4.500
24.000
13.400
4.500
.200
8.000
24.000
4.500
24.000
4.500
46.00
20.00
1.50
30.00
12.50
24.00
4.50
130.00
24.00
4.50
24.00
4.50
13.40
15.00
24.00
4.50
24.00
4.50
24.00
13.40
4.50
15.00
8.00
24.00
4.50
24.00
4.50
16.05
28.86
3.90
12.72
25.49
149.04
4.39
===========
773.26
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
1300.00
________
1300.00
________
17.13
===========
2090.39
________
1509.61
________
Total
===========
8.00
53.50
49.02
50.00
===========
160.52
________
________
________
________
Total of ALL Cost
2250.91
________
NET PROJECTED RETURNS
1349.09
________
GROSS INCOME Description
============================
CABBAGE
Total GROSS Income
VARIABLE COST Description
=================================
PREHARVEST
PHOSPHATE
NITROGEN (N32)
FERTILIZER APPL.
INSECTICIDE
HERBICIDE
INSECTICIDE
PESTICIDE APPL.
SEED
INSECTICIDE
PESTICIDE APPL.
INSECTICIDE
PESTICIDE APPL.
FUNGICIDE
NITROGEN (N32)
INSECTICIDE
PESTICIDE APPL.
INSECTICIDE
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
NITROGEN (N32)
CONSULTING FEE
INSECTICIDE
PESTICIDE APPL.
INSECTICIDE
PESTICIDE APPL.
Fuel & Lube - Machinery
- Irrigation
Repairs
- Machinery
- Irrigation
Labor
- Machinery
- Other
- Irrigation
Total PREHARVEST
HARVEST
HARV.,PACK & MKT
3.095
24.000
0.560
650.000
bag
8.236
6.210
7.848
2.000
Total HARVEST
Interest
- OC Borrowed
180.304
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
======== ================ ===== ========================= ============= =============
10/25/98 HARVEST
A
CABBAGE
800.0000
.0000
Date
========
06/05/98
06/10/98
06/15/98
06/25/98
06/30/98
06/30/98
06/30/98
07/01/98
07/05/98
07/05/98
07/05/98
07/10/98
07/12/98
07/15/98
07/15/98
07/15/98
07/20/98
07/20/98
07/25/98
07/25/98
07/25/98
08/01/98
08/05/98
08/05/98
08/05/98
08/08/98
08/10/98
08/15/98
08/15/98
08/22/98
08/25/98
08/25/98
08/31/98
09/01/98
09/05/98
09/05/98
09/05/98
09/05/98
09/10/98
09/10/98
09/10/98
09/15/98
09/15/98
09/20/98
09/25/98
09/25/98
10/10/98
10/10/98
10/25/98
10/30/98
10/31/98
Stage
Type
of
of
Production
Input
================ =====
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
E
PREHARVEST
G
PREHARVEST
H
PREHARVEST
E
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
O
PREHARVEST
E
PREHARVEST
E
PREHARVEST
G
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
PREHARVEST
G
PREHARVEST
O
PREHARVEST
H
PREHARVEST
E
PREHARVEST
G
PREHARVEST
E
PREHARVEST
O
PREHARVEST
E
PREHARVEST
E
PREHARVEST
G
PREHARVEST
O
PREHARVEST
E
PREHARVEST
G
PREHARVEST
M
PREHARVEST
H
PREHARVEST
E
PREHARVEST
E
PREHARVEST
G
PREHARVEST
O
PREHARVEST
M
PREHARVEST
E
PREHARVEST
G
PREHARVEST
E
PREHARVEST
G
PREHARVEST
O
PREHARVEST
E
PREHARVEST
G
PREHARVEST
M
PREHARVEST
O
HARVEST
G
E
K
Input
Name
Number
of
Units
========================= =============
SHREDDING
.5000
DISC OFFSET
12 FT
1.0000
PLOWING
MLDBOARD
1.0000
DISC OFFSET
12 FT
.2000
PHOSPHATE
200.0000
NITROGEN (N32)
100.0000
FERTILIZER APPL.
1.0000
HIRED LABOR
8.0000
INSECTICIDE
CAB #1
1.0000
DISC OFFSET
12 FT
1.0000
SPRAYING
12 FT
1.0000
BEDDING
6 ROW
1.0000
IRRIGATION
2.0000
HERBICIDE
CABBAGE
1.0000
INSECTICIDE
CABBAGE
1.0000
PESTICIDE APPL. CAB #1
1.0000
SEED
CABBAGE
1.0000
PLANTING
6 ROW
1.0000
INSECTICIDE
CABBAGE
1.0000
PESTICIDE APPL. CAB #1
1.0000
IRRIGATION
2.0000
HIRED LABOR
8.0000
INSECTICIDE
CABBAGE
1.0000
PESTICIDE APPL. CAB #1
1.0000
FUNGICIDE
CABBAGE
1.0000
IRRIGATION
2.0000
NITROGEN (N32)
75.0000
INSECTICIDE
CABBAGE
1.0000
PESTICIDE APPL. CAB #1
1.0000
IRRIGATION
2.0000
INSECTICIDE
CABBAGE
1.0000
PESTICIDE APPL. CAB #1
1.0000
PICKUP TRUCK
3/4 TON
20.0000
HIRED LABOR
8.0000
INSECTICIDE
CABBAGE
1.0000
FUNGICIDE
CABBAGE
1.0000
PESTICIDE APPL. CAB #1
1.0000
IRRIGATION
2.0000
CULTIVATING
4 ROW
1.0000
NITROGEN (N32)
75.0000
CONSULTING FEE
CABBAGE
1.0000
INSECTICIDE
CABBAGE
1.0000
PESTICIDE APPL. CAB #1
1.0000
IRRIGATION
2.0000
INSECTICIDE
CABBAGE
1.0000
PESTICIDE APPL. CAB #1
1.0000
CULTIVATING
4 ROW
1.0000
IRRIGATION
2.0000
HARV.,PACK & MKT CABBAGE
650.0000
MISC ADMIN O/H
.5000
LAND - CASH RENT VEG
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
C
V
.00
C
V
.00
.00
.00
C
V
.00
.00
.00
.00
F
.00
C
V
.00
C
V
.00
C
V
.00
C
V
.00
.00
C
V
.00
C
V
.00
F
.00
.00
C
V
.00
C
V
.00
C
V
.00
F
.00
C
V
.00
C
V
.00
C
V
.00
F
.00
C
V
.00
C
V
.00
C
V
.00
.00
C
V
.00
C
V
.00
C
V
.00
F
.00
.00
C
V
.00
C
V
.00
C
V
.00
C
V
.00
F
.00
C
V
.00
C
V
.00
.00
F
.00
C
V
.00
C
F
.00
C
V
.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.