Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1998
B-1241 (C10)
Processed Carrots, Irrigated
Southwest (10)
1998 Projected Costs and Returns per Acre
GROSS INCOME Description
============================
CARROTS
PROC
Total GROSS Income
VARIABLE COST Description
=================================
PREHARVEST
HERBICIDE
PHOSPHATE
NITROGEN (N32)
FERTILIZER APPL.
SEED
HERBICIDE
FUNGICIDE
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
Fuel & Lube - Machinery
- Irrigation
Repairs
- Machinery
- Irrigation
Labor
- Machinery
- Irrigation
Quantity
=========
17.000
Unit
====
ton
$ / Unit
===========
44.0000
Quantity
===========
Unit
====
$ / Unit
===========
1.000
100.000
120.000
1.000
2.600
1.000
2.000
0.750
1.000
1.000
0.750
0.750
1.000
1.000
acre
lb.
lb.
acre
lb.
acre
APPL
appl
APPL
acre
appl
appl
APPL
acre
Acre
Acre
Acre
Acre
Hour
Hour
12.000
.230
.200
1.500
35.000
12.000
13.400
12.000
13.400
4.500
12.000
12.000
13.400
4.500
Your
Total
Estimate
=========== ========
748.00 ________
===========
748.00 ________
Total
===========
12.00
23.00
24.00
1.50
91.00
12.00
26.80
9.00
13.40
4.50
9.00
9.00
13.40
4.50
16.41
21.65
3.97
10.66
25.43
3.84
===========
335.06
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
15.23
===========
350.29
________
397.71
________
Total
===========
8.00
57.12
44.94
50.00
===========
160.06
________
________
________
________
Total of ALL Cost
510.35
________
NET PROJECTED RETURNS
237.65
________
3.088
0.489
8.236
7.854
Total PREHARVEST
Interest
- OC Borrowed
160.343
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
======== ================ ===== ========================= ============= =============
01/20/98 HARVEST
A
CARROTS
PROC
17.0000
.0000
Date
========
06/05/97
06/10/97
06/20/97
06/25/97
06/25/97
07/05/97
07/10/97
07/15/97
07/15/97
07/15/97
07/20/97
07/20/97
07/20/97
07/23/97
07/26/97
08/10/97
08/20/97
08/20/97
08/25/97
08/25/97
08/26/97
09/10/97
09/15/97
09/15/97
09/15/97
09/26/97
10/10/97
10/15/97
10/15/97
10/15/97
10/26/97
11/20/97
11/30/97
01/20/98
01/20/98
Stage
Type
of
of
Production
Input
================ =====
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
E
PREHARVEST
G
PREHARVEST
E
PREHARVEST
M
PREHARVEST
O
PREHARVEST
O
PREHARVEST
O
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
PREHARVEST
E
PREHARVEST
O
PREHARVEST
M
PREHARVEST
E
PREHARVEST
G
PREHARVEST
E
PREHARVEST
O
PREHARVEST
M
PREHARVEST
E
PREHARVEST
E
PREHARVEST
G
PREHARVEST
O
PREHARVEST
O
PREHARVEST
M
K
E
Input
Name
=========================
DISC OFFSET
12 FT
PLOWING
MLDBOARD
DISC OFFSET
12 FT
HERBICIDE
CARRPROC
SPRAYING
12 FT
DISC OFFSET
12 FT
BEDDING
6 ROW
PHOSPHATE
NITROGEN (N32)
FERTILIZER APPL.
SEED
CARRPROC
PLANTING
STANHAY
IRRIGATION
IRRIGATION
IRRIGATION
CULTIVATING
4 ROW
HERBICIDE
CARRPROC
SPRAYING
12 FT
FUNGICIDE
CARRPROC
INSECTICIDE
CARROT
IRRIGATION
CULTIVATING
4 ROW
FUNGICIDE
CARRPROC
PESTICIDE APPL. CARROT
INSECTICIDE
CARROT
IRRIGATION
CULTIVATING
4 ROW
INSECTICIDE
CARROT
FUNGICIDE
CARRPROC
PESTICIDE APPL. CARROT
IRRIGATION
IRRIGATION
PICKUP TRUCK
3/4 TON
LAND - CASH RENT VEG
MISC ADMIN O/H
Number
of
Units
=============
1.0000
1.0000
.2000
1.0000
1.0000
1.0000
1.0000
100.0000
120.0000
1.0000
2.6000
1.0000
1.5000
1.5000
1.5000
1.0000
1.0000
1.0000
2.0000
.7500
1.5000
1.0000
1.0000
1.0000
.7500
1.5000
1.0000
.7500
1.0000
1.0000
1.5000
1.5000
5.0000
1.0000
.5000
B-1241 (C10)
Cash Landlord Break
NonShare
Even
Cash
Prod.
===== ======== =====
C
.00
N
Cash Fixed Landlord
Nonor
Share
Cash Vari.
===== ===== ========
.00
.00
.00
C
V
.00
.00
.00
.00
C
V
.00
C
V
.00
.00
C
V
.00
.00
.00
.00
.00
.00
C
V
.00
.00
C
V
.00
C
V
.00
.00
.00
C
V
.00
.00
C
V
.00
.00
.00
.00
C
V
.00
.00
.00
.00
.00
F
.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.