Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1998
B-1241 (C10)
Processed Spinach, Irrigated
Southwest (10)
1998 Projected Costs and Returns per Acre
GROSS INCOME Description
============================
SPINACH
PROCESS.
Your
Total
Estimate
=========== ========
825.00 ________
===========
825.00 ________
Quantity
=========
11.000
Unit
====
ton
$ / Unit
===========
75.0000
Quantity
===========
Unit
====
$ / Unit
===========
Total
===========
1.000
1.000
75.000
170.000
1.000
10.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
APPL
ACRE
lb.
lb.
acre
lb.
APPL
acre
APPL
acre
APPL
acre
APPL
APPL
acre
APPL
APPL
acre
Acre
Acre
Acre
Acre
Hour
Hour
Hour
10.000
12.500
.230
.200
1.500
7.000
10.000
4.500
10.000
4.500
10.000
4.500
10.000
10.000
4.500
10.000
10.000
4.500
10.00
12.50
17.25
34.00
1.50
70.00
10.00
4.50
10.00
4.50
10.00
4.50
10.00
10.00
4.50
10.00
10.00
4.50
18.00
21.65
4.37
10.66
28.88
49.68
3.84
===========
374.82
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
6.62
===========
381.45
________
443.55
________
Total
===========
12.00
58.80
44.94
30.00
===========
145.75
________
________
________
________
Total of ALL Cost
527.20
________
NET PROJECTED RETURNS
297.80
________
Total GROSS Income
VARIABLE COST Description
=================================
PREHARVEST
INSECTICIDE
HERBICIDE
PHOSPHATE
NITROGEN (N32)
FERTILIZER APPL.
SEED*
FUNGICIDE
PESTICIDE APPL.
INSECTICIDE
PESTICIDE APPL.
INSECTICIDE
PESTICIDE APPL.
FUNGICIDE
INSECTICIDE
PESTICIDE APPL.
FUNGICIDE
INSECTICIDE
PESTICIDE APPL.
Fuel & Lube - Machinery
- Irrigation
Repairs
- Machinery
- Irrigation
Labor
- Machinery
- Other
- Irrigation
3.507
8.000
0.489
8.236
6.210
7.854
Total PREHARVEST
Interest
- OC Borrowed
69.718
Dol.
Total VARIABLE COST
GROSS INCOME minus VARIABLE COST
FIXED COST Description
=================================
MISC ADMIN O/H SPINACHF
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
======== ================ ===== ========================= ============= =============
12/15/97 HARVEST
A
SPINACH
PROCESS.
7.5000
.0000
01/28/98 HARVEST
A
SPINACH
PROCESS.
3.5000
.0000
Date
========
01/13/97
08/01/97
08/03/97
08/05/97
08/07/97
08/11/97
09/01/97
09/01/97
09/01/97
09/01/97
09/01/97
09/01/97
09/28/97
09/28/97
09/29/97
10/09/97
10/12/97
10/12/97
10/19/97
10/20/97
10/25/97
10/25/97
11/09/97
11/20/97
11/20/97
11/25/97
11/25/97
11/30/97
12/01/97
12/09/97
12/17/97
12/25/97
12/25/97
12/25/97
01/14/98
01/14/98
01/14/98
01/15/98
01/22/98
01/28/98
01/31/98
Stage
Type
of
of
Production
Input
================ =====
PREHARVEST
E
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
E
PREHARVEST
G
PREHARVEST
M
PREHARVEST
E
PREHARVEST
O
PREHARVEST
O
PREHARVEST
E
PREHARVEST
G
PREHARVEST
O
PREHARVEST
M
PREHARVEST
E
PREHARVEST
G
PREHARVEST
O
PREHARVEST
M
PREHARVEST
H
PREHARVEST
E
PREHARVEST
G
PREHARVEST
M
PREHARVEST
H
PREHARVEST
O
PREHARVEST
O
PREHARVEST
E
PREHARVEST
E
PREHARVEST
G
PREHARVEST
E
PREHARVEST
E
PREHARVEST
G
PREHARVEST
O
PREHARVEST
H
K
E
Input
Name
=========================
INSECTICIDE
SPINACHF
SHREDDING
DISC OFFSET
12 FT
PLOWING
MLDBOARD
DISC OFFSET
12 FT
DISC OFFSET
12 FT
HERBICIDE
SP.B
SPRAYING
12 FT
BEDDING
6 ROW
PHOSPHATE
NITROGEN (N32)
FERTILIZER APPL.
PLANTING
4 ROW
SEED*
SPINPROC
IRRIGATION
IRRIGATION
FUNGICIDE
SPINACH1
PESTICIDE APPL. FSPINACH
IRRIGATION
CULTIVATING
4 ROW
INSECTICIDE
SPINACHF
PESTICIDE APPL. FSPINACH
IRRIGATION
CULTIVATING
4 ROW
HIRED LABOR
INSECTICIDE
SPINACHF
PESTICIDE APPL. FSPINACH
PICKUP TRUCK
3/4 TON
HIRED LABOR
IRRIGATION
IRRIGATION
FUNGICIDE
SPINACH1
INSECTICIDE
SPINACHF
PESTICIDE APPL. FSPINACH
FUNGICIDE
SPINACH1
INSECTICIDE
SPINACHF
PESTICIDE APPL. FSPINACH
IRRIGATION
HIRED LABOR
LAND - CASH RENT SPINACH
MISC ADMIN O/H
SPINACHF
Number
of
Units
=============
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
75.0000
170.0000
1.0000
1.0000
10.0000
1.5000
1.5000
1.0000
1.0000
1.5000
1.0000
1.0000
1.0000
1.5000
1.0000
3.0000
1.0000
1.0000
20.0000
2.0000
1.5000
1.5000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.5000
3.0000
1.0000
1.0000
B-1241 (C10)
Cash Landlord Break
NonShare
Even
Cash
Prod.
===== ======== =====
C
.00
N
C
.00
N
Cash Fixed Landlord
Nonor
Share
Cash Vari.
===== ===== ========
C
V
.00
.00
.00
.00
.00
.00
C
V
.00
.00
.00
C
V
.00
C
V
.00
.00
.00
C
V
.00
.00
.00
C
V
.00
.00
.00
.00
C
V
.00
.00
.00
.00
.00
C
V
.00
.00
.00
.00
.00
.00
C
V
.00
C
V
.00
.00
.00
C
V
.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.