Projections for Planning Purposes Only B-1241 (C10)

advertisement
Projections for Planning Purposes Only
Not to be Used without Updating after October 15, 2004
Table 28.A
Estimated costs and returns per Acre
Onions, Irrigated
2005 Projected Costs and Returns per Acre
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
onions
bag
6.00
700.0000 4200.00
_________
-------TOTAL INCOME
4200.00
_________
DIRECT EXPENSES
SEED
seed onion
CROP INSURANCE
crop insurance-onion
FUNGICIDE
fungicide onion
fungicide ridomil
INSECTICIDE
insect onion
FERTILIZER
nitrogen dry
phospate
nitrogen n32
MISC ADMIN O/H
mis admin o/h onion
HERBICIDES
herbicide onion1
CUSTOM
fertlizer appl
consult fee veg
pesticide appl veg
harv pk mk onion
IRRIGATION
irrigation costs
OTHER LABOR
other labor
OPERATOR LABOR
Tractors
IRRIGATION LABOR
irr system 1
DIESEL FUEL
Tractors
GASOLINE
Pick-up, 3/4 ton
REPAIR & MAINTENANCE
Implements
Tractors
Pick-up, 3/4 ton
irr system 1
INTEREST ON OP. CAP.
lb
60.00
3.0000
180.00
_________
acre
40.00
1.0000
40.00
_________
acre
acre
16.00
25.00
1.0000
1.0000
16.00
25.00
_________
_________
acre
8.00
5.0000
40.00
_________
lb
lb
lb
0.34
0.38
0.34
50.0000
100.0000
100.0000
17.00
38.40
34.00
_________
_________
_________
acre
5.00
1.0000
5.00
_________
acre
8.50
5.0000
42.50
_________
acre
acre
acre
bag
1.80
12.00
4.50
4.25
1.0000
1.0000
4.0000
750.0000
1.80
12.00
18.00
3187.50
_________
_________
_________
_________
ac/in
5.00
24.0000
120.00
_________
hour
8.00
4.3750
35.00
_________
hour
8.90
2.5026
22.27
_________
hour
8.90
1.2000
10.68
_________
gal
1.60
17.4456
27.91
_________
gal
2.15
0.9100
1.95
_________
20.39
29.41
1.00
0.17
49.66
1.0000
1.0000
1.0000
24.0000
1.0000
20.39
29.41
1.00
4.08
49.66
-------3979.57
220.42
_________
_________
_________
_________
_________
41.59
50.26
3.00
4.08
-------98.94
-------4078.51
121.48
_________
_________
_________
_________
Acre
Acre
acre
ac/in
Acre
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
FIXED EXPENSES
Implements
Tractors
Pick-up, 3/4 ton
irr system 1
Acre
Acre
acre
ac/in
41.59
50.26
3.00
0.17
TOTAL FIXED EXPENSES
TOTAL SPECIFIED EXPENSES
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
1.0000
1.0000
1.0000
24.0000
_________
_________
_________
_________
_________
ALLOCATED COST ITEMS
cash rent onion
acre
60.00
1.0000
60.00
_________
RESIDUAL RETURNS
61.48
_________
_______________________________________________________________________
Information presented is prepared solely as a general guide & not intended to recognize or predict the costs & returns from any one operation.
These projections were collected & developed by TCE staff & approved for publication.
B-1241 (C10)
Projections for Planning Purposes Only
Not to be Used without Updating after October 15, 2004
B-1241 (C10)
Table 28.B
Estimated resource use and costs for field operations, per Acre
Onions, Irrigated
2005 Projected Costs and Returns per Acre
_____________________________________________________________________________________________________________________________________________
TRACTOR COST
EQUIP COST
ALLOC LABOR
OPERATING INPUT
OPERATION/
SIZE/
TRACTOR
PERF TIMES
-------------- -------------- ---------------------------------TOTAL
OPERATING INPUT
UNIT
SIZE
RATE OVER MTH DIRECT
FIXED DIRECT
FIXED HOURS
COST
AMOUNT
PRICE
COST
COST
_____________________________________________________________________________________________________________________________________________
------------dollars----------dollars
-------dollars-------shredder
offset disc 20 ft
20 ft
moldbord plow - 200
offset disc 20 ft
20 ft
nitrogen dry
lb
phospate
lb
fertlizer appl
acre
mis admin o/h onion acre
offset disc 20 ft
20 ft
offset disc 20 ft
20 ft
bedder
6-row
irrigation costs
ac/in
sprayer
18 row
herbicide onion1
acre
insect onion
acre
consult fee veg
acre
bed shapper
rodweeder
planter - monosend
seed onion
lb
irrigation costs
ac/in
cultivator 8 row
8 row
nitrogen n32
lb
irrigation costs
ac/in
cultivator 8 row
8 row
nitrogen n32
lb
Pick-up, 3/4 ton
acre
irrigation costs
ac/in
fungicide onion
acre
insect onion
acre
pesticide appl veg
acre
cultivator 8 row
8 row
irrigation costs
ac/in
insect onion
acre
pesticide appl veg
acre
cultivator 8 row
8 row
herbicide onion1
acre
irrigation costs
ac/in
100
200
200
200
0.199
0.103
0.286
0.103
1.00
1.00
1.00
1.00
Sep
Sep
Sep
Sep
3.81
2.72
7.56
2.72
3.58
2.11
5.87
2.11
0.58
3.09
2.12
3.09
0.91
6.43
3.30
6.43
0.199
0.103
0.286
0.103
1.77
0.91
2.54
0.91
200
200
100
0.103
0.103
0.114
1.00
1.00
1.00
Oct
Oct
Oct
2.72
2.72
2.18
2.11
2.11
2.05
3.09
3.09
0.36
6.43
6.43
0.76
0.103
0.103
0.114
0.91
0.91
1.01
125
0.264
1.00
Oct
6.09
5.58
0.70
1.75
0.264
2.35
125
100
125
125
125
125
125
0.190
0.128
0.229
1.00
1.00
1.00
Oct
Oct
Nov
0.103
1.00
1.00
Nov
Nov
0.103
1.00
1.00
Jan
Jan
1.00
1.00
1.00
Jan
Feb
Feb
1.00
1.00
1.00
Feb
Mar
Mar
2.37
1.00
Mar
2.37
1.00
Apr
0.103
0.103
4.40
2.47
5.29
2.37
2.37
4.03
2.32
4.85
2.17
2.17
2.17
2.17
0.44
0.13
0.85
0.53
0.91
0.27
1.76
1.10
0.53
1.10
2.95
3.00
0.53
0.53
1.10
1.10
0.190
0.128
0.229
0.103
0.103
0.103
0.103
50.0000
100.0000
1.0000
1.0000
0.34
0.38
1.80
5.00
17.00
38.40
1.80
5.00
4.0000
5.00
20.00
1.0000
1.0000
1.0000
8.50
8.00
12.00
8.50
8.00
12.00
3.0000
4.0000
60.00
5.00
180.00
20.00
50.0000
3.0000
0.34
5.00
17.00
15.00
50.0000
1.0000
3.0000
1.0000
1.0000
1.0000
0.34
17.00
5.00
16.00
8.00
4.50
15.00
16.00
8.00
4.50
3.0000
1.0000
1.0000
5.00
8.00
4.50
15.00
8.00
4.50
2.0000
3.0000
8.50
5.00
17.00
15.00
1.69
1.14
2.04
0.91
0.91
0.91
0.91
Information presented is prepared solely as a general guide & not intended to recognize or predict the costs & returns from any one operation.
These projections were collected & developed by TCE staff & approved for publication.
10.68
15.27
21.41
15.27
17.00
38.40
1.80
5.00
15.27
15.27
6.39
20.00
16.49
8.50
8.00
12.00
11.49
6.35
14.81
180.00
20.00
7.10
17.00
15.00
7.10
17.00
5.95
15.00
16.00
8.00
4.50
7.10
15.00
8.00
4.50
7.10
17.00
15.00
Projections for Planning Purposes Only
Not to be Used without Updating after October 15, 2004
insect onion
acre
pesticide appl veg
acre
other labor
hour
sprayer
12-foot
herbicide onion1
acre
irrigation costs
ac/in
insect onion
acre
fungicide ridomil
acre
pesticide appl veg
acre
irrigation costs
ac/in
irr system 1
ac/in
harv pk mk onion
bag
crop insurance-onion acre
1.00
Apr
B-1241 (C10)
1.0000
1.0000
4.3750
8.00
4.50
1.00 Apr
35.00
100
0.264 1.00 Apr
5.07
4.76
0.70
1.75 0.264
2.35
14.65
2.0000
8.50
17.00
17.00
1.00 May
2.0000
5.00
10.00
10.00
1.00 May
1.0000
8.00
8.00
8.00
1.0000 25.00
25.00
25.00
1.0000
4.50
4.50
4.50
1.00 May
2.0000
5.00
10.00
10.00
1.00 Jun
4.08
4.08 1.200
10.68
24.0000
18.84
750.0000
4.25 3187.50 3187.50
1.0000 40.00
40.00
40.00
------- ------- ------- ------- ------ ------------- ------TOTALS
57.32
50.26
27.43
48.67 3.702
32.95
3812.20 4028.85
INTEREST ON OPERATING CAPITAL
49.66
UNALLOCATED LABOR
0.00
TOTAL SPECIFIED COST
4078.51
_____________________________________________________________________________________________________________________________________________
Information presented is prepared solely as a general guide & not intended to recognize or predict the costs & returns from any one operation.
These projections were collected & developed by TCE staff & approved for publication.
8.00
4.50
8.00
8.00
4.50
35.00
Download