Projections for Planning Purposes Only
Not to be Used without Updating after November 1, 2005
Table 23.A
Estimated costs and returns per acre
Cucumbers (Pickles), Irrigated
2006 Projected Costs and Returns per Acre
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
cucumbers (pickels)
cwt
5.80
100.0000
580.00
_________
-------TOTAL INCOME
580.00
_________
DIRECT EXPENSES
SEED
seed cucumber
CROP INSURANCE
crop insurance-NAP
FUNGICIDE
fungicide cucumber
INSECTICIDE
insect cumcumber
FERTILIZER
phospate
nitrogen dry
HERBICIDES
herbicide cucumber
CUSTOM
herb appl
pesticide appl veg
custom hauling - pk
IRRIGATION
irrigation costs
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
11.00
10.0000
110.00
_________
acre
2.00
1.0000
2.00
_________
acre
15.00
1.0000
15.00
_________
acre
7.50
1.0000
7.50
_________
lb
lb
0.42
0.37
80.0000
80.0000
33.60
29.60
_________
_________
acre
15.00
1.0000
15.00
_________
acre
acre
cwt.
4.50
4.50
0.43
1.0000
1.0000
100.0000
4.50
4.50
43.00
_________
_________
_________
ac/in
5.50
6.0000
33.00
_________
hour
8.40
0.9933
8.34
_________
hour
8.90
0.3000
2.67
_________
gal
2.00
6.8882
13.77
_________
gal
2.20
0.9100
2.00
_________
5.69
10.97
1.00
0.17
5.26
1.0000
1.0000
1.0000
6.0000
1.0000
5.69
10.97
1.00
1.02
5.26
-------348.44
231.55
_________
_________
_________
_________
_________
10.99
18.75
3.00
1.02
-------33.76
-------382.21
197.78
_________
_________
_________
_________
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
10.99
18.75
3.00
0.17
TOTAL FIXED EXPENSES
TOTAL SPECIFIED EXPENSES
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
1.0000
1.0000
1.0000
6.0000
_________
_________
_________
_________
_________
ALLOCATED COST ITEMS
cash rent cucumb
acre
30.00
1.0000
30.00
_________
RESIDUAL RETURNS
167.78
_________
_______________________________________________________________________
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 November 1, 2005
B-1241 (C10)
Table 23.B
Estimated resource use and costs for field operations, per acre
Cucumbers (Pickles), Irrigated
2006 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
12-foot
moleboard plow veg2
offfset disc - veg
20 feet
bedder
6-row
phospate
lb
nitrogen dry
lb
crop insurance-NAP
acre
planter
6 row
seed cucumber
lb
cultivator 8 row
8 row
Pick-up, 3/4 ton
acre
irrigation costs
ac/in
herb appl
acre
herbicide cucumber
acre
insect cumcumber
acre
pesticide appl veg
acre
fungicide cucumber
acre
cultivator 8 row
8 row
irrigation costs
ac/in
irr system 1
ac/in
custom hauling - pk cwt.
100
125
150
200
100
0.130
0.130
0.170
0.103
0.114
1.00
1.00
1.00
1.00
1.00
1.00
Aug
Aug
Aug
Aug
Aug
Aug
2.77
3.34
4.27
3.09
2.43
2.34
2.74
2.81
2.11
2.05
0.38
0.73
1.25
1.06
0.36
0.60
1.52
1.96
2.20
0.76
0.130
0.130
0.170
0.103
0.114
1.09
1.09
1.42
0.86
0.95
7.19
9.44
11.73
9.33
6.58
80.0000
0.42
33.60
33.60
80.0000
0.37
29.60
29.60
1.0000
2.00
2.00
2.00
150
0.140 1.00 Aug
3.51
2.31
0.82
1.72 0.140
1.17
9.56
10.0000 11.00 110.00 110.00
125
0.103 1.00 Sep
2.65
2.17
0.53
1.10 0.103
0.86
7.33
3.00
3.00
1.0000
6.00
3.0000
5.50
16.50
16.50
1.00 Sep
1.0000
4.50
4.50
4.50
1.0000 15.00
15.00
15.00
1.0000
7.50
7.50
7.50
1.0000
4.50
4.50
4.50
1.0000 15.00
15.00
15.00
125
0.103 1.00 Sep
2.65
2.17
0.53
1.10 0.103
0.86
7.33
1.00 Oct
3.0000
5.50
16.50
16.50
1.00 Oct
1.02
1.02 0.300
2.67
6.0000
4.71
100.0000
0.43
43.00
43.00
------- ------- ------- ------- ------ ------------- ------TOTALS
24.74
18.75
9.71
15.01 1.293
11.01
297.70 376.95
INTEREST ON OPERATING CAPITAL
5.26
UNALLOCATED LABOR
0.00
TOTAL SPECIFIED COST
382.21
_____________________________________________________________________________________________________________________________________________
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.