Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1998
B-1241 (C10)
Fresh Market Spinach, Irrigated
Southwest (10)
1998 Projected Costs and Returns per Acre
GROSS INCOME Description
============================
SPINACH
FRESH
Your
Total
Estimate
=========== ========
1925.00 ________
===========
1925.00 ________
Quantity
=========
275.000
Unit
====
bu.
$ / Unit
===========
7.0000
Quantity
===========
Unit
====
$ / Unit
===========
Total
===========
150.000
90.000
1.000
1.000
8.000
60.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
lb.
lb.
acre
ACRE
lb.
lb.
acre
APPL
acre
APPL
APPL
acre
APPL
APPL
acre
Acre
Acre
Acre
Acre
Hour
Hour
Hour
.230
.200
1.500
12.500
8.000
.300
8.000
20.000
4.500
20.000
7.000
4.500
20.000
7.000
4.500
34.50
18.00
1.50
12.50
64.00
18.00
8.00
20.00
4.50
20.00
7.00
4.50
20.00
7.00
4.50
18.95
20.62
4.60
9.09
30.75
24.84
3.14
===========
355.98
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
1687.50
===========
1687.50
________
11.14
===========
2054.62
________
-129.62
________
Total
===========
12.00
63.08
35.01
30.00
===========
140.09
________
________
________
________
Total of ALL Cost
2194.71
________
NET PROJECTED RETURNS
-269.71
________
Total GROSS Income
VARIABLE COST Description
=================================
PREHARVEST
PHOSPHATE
NITROGEN (N32)
FERTILIZER APPL.
HERBICIDE
SEED
NITROGEN (DRY)
CONSULTING FEE
INSECTICIDE
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
FUNGICIDE
PESTICIDE APPL.
Fuel & Lube - Machinery
- Irrigation
Repairs
- Machinery
- Irrigation
Labor
- Machinery
- Other
- Irrigation
Total PREHARVEST
HARVEST
HARV.,PACK & MKT
3.734
4.000
0.400
375.000
bu.
8.236
6.210
7.848
4.500
Total HARVEST
Interest
- OC Borrowed
117.245
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
======== ================ ===== ========================= ============= =============
01/25/98 HARVEST
A
SPINACH
FRESH
275.0000
.0000
Date
========
08/01/97
08/03/97
08/05/97
08/07/97
08/10/97
08/15/97
08/15/97
08/20/97
08/20/97
08/25/97
08/25/97
09/10/97
09/10/97
09/10/97
09/15/97
09/25/97
09/30/97
10/10/97
10/20/97
10/25/97
10/25/97
10/25/97
10/25/97
11/20/97
11/25/97
11/25/97
11/25/97
11/25/97
11/25/97
11/30/97
12/15/97
12/15/97
12/15/97
01/15/98
01/25/98
01/31/98
01/31/98
Stage
Type
of
of
Production
Input
================ =====
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
E
PREHARVEST
G
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
O
PREHARVEST
E
PREHARVEST
O
PREHARVEST
G
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
G
PREHARVEST
H
PREHARVEST
O
PREHARVEST
M
PREHARVEST
E
PREHARVEST
E
PREHARVEST
G
PREHARVEST
H
PREHARVEST
O
PREHARVEST
M
PREHARVEST
E
PREHARVEST
E
PREHARVEST
G
PREHARVEST
O
HARVEST
G
K
E
Input
Name
=========================
SHREDDING
DISC OFFSET
12 FT
PLOWING
MLDBOARD
DISC OFFSET
12 FT
DISC OFFSET
12 FT
BEDDING
6 ROW
PHOSPHATE
NITROGEN (N32)
FERTILIZER APPL.
HERBICIDE
SPINACH
SPRAYING
12 FT
SEED
SPINACH
PLANTING
4 ROW
IRRIGATION
NITROGEN (DRY)
IRRIGATION
CONSULTING FEE
SPINACH
CULTIVATING
4 ROW
CULTIVATING
4 ROW
INSECTICIDE
SPINACH
PESTICIDE APPL. FSPINACH
HIRED LABOR
IRRIGATION
CULTIVATING
4 ROW
INSECTICIDE
SPINACH
FUNGICIDE
SPINACH
PESTICIDE APPL. FSPINACH
HIRED LABOR
IRRIGATION
PICKUP TRUCK
3/4 TON
INSECTICIDE
SPINACH
FUNGICIDE
SPINACH
PESTICIDE APPL. FSPINACH
IRRIGATION
HARV.,PACK & MKT SPINACH
LAND - CASH RENT SPINACH
MISC ADMIN O/H
Number
of
Units
=============
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
150.0000
90.0000
1.0000
1.0000
1.0000
8.0000
1.0000
2.0000
60.0000
2.0000
1.0000
1.0000
1.0000
1.0000
1.0000
2.0000
2.0000
1.0000
1.0000
1.0000
1.0000
2.0000
2.0000
20.0000
1.0000
1.0000
1.0000
2.0000
375.0000
1.0000
.7500
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
C
V
.00
C
V
.00
.00
.00
.00
C
V
.00
.00
.00
C
V
.00
.00
C
V
.00
.00
.00
C
V
.00
.00
.00
.00
.00
C
V
.00
.00
.00
.00
.00
.00
C
V
.00
.00
.00
.00
C
V
.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.