peanut comb. 2r i , 6 7 oct 1.00 1.084 0-821 10.39 34.37...
TRANSCRIPT
49. P E A N U T S . S PA N I S H O R Y L A N OT E X A S E C WA R C S A Q U I F E R R E G I O N
E S T I M AT E O C O S T S A N D R E T U R N S P E R A C R E
F U E L , O I L . F I X E OI T E M T I M E S LABCR MACHINE L U B . . R E P . CCSTS
OPERATION N O . D AT E OVER HOURS HOURS P E R A C R E P E R A C R E. ■ • ■ M M M . M . C . ). - . _ _ _ . • « • a«_«-_«.<*« a * a . a a a . a i-D d GiCX) GHEZt <t„
O F F S E T D I S C 1 . 3 4 OCT 1 . 0 0 0 . 2 2 8 0 . 1 7 3 2 . 0 3 4 . 9 4G R A I N O R I L L 1 .46 OCT 1 . 0 0 C 2 7 0 0 . 2 0 5 2 . 4 8 6 . 3 7P E A N U T D I G S H K 2 R 1 . 6 6 OCT 1 . 0 0 1 . C 8 4 0 . 8 2 1 9 . 7 7 1 3 . 8 3PEANUT COMB. 2R I , 6 7 OCT 1 . 0 0 1 . 0 8 4 0 - 8 2 1 1 0 . 3 9 3 4 . 3 7P I C K U P T R U C K 1 0 OCT O . fl O C . 1 2 5 0 . 1 0 0 0 . 4 5 C . 3 0P I C K U P T R U C K 1 0 OEC 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 5 0 . 3 0P I C K U P T R U C K 1 0 J A N 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 5 0 . 3 0MOLDBOARD PLOW 1 . 3 2 MAR l . C O 0 . 5 7 1 0 . 4 3 2 5 . 7 2 1 2 . 2 8TA M O E N D I S C 1 . 5 8 MAR i . O O 0 . 2 0 8 0 . 1 5 8 1 .81 3 . 7 6H E R B I C I D E S P R AY R 6 3 MAR l . C O C O 0 . 2 6 4 0 . 0 8 2 . 0 8BEODER 6R 1 . 3 6 MAR 1 . 0 0 0 . 1 5 1 0 . 1 1 5 1 . 3 4 2 . 0 7R O L L I N G C U LT 6 R 1 . 3 8 MAR 1 . 0 0 0 . 2 1 6 0 . 1 6 4 1 . 9 1 3 . 7 1PEANUT PLANTER 1 .68 APR 1 .CO 0 . 3 1 8 0 . 2 4 1 3 . 2 7 6 . 6 7P I C K U P T R U C K 1 0 APR 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 5 C . 3 0C U LT I VAT O R 6 R 1 .40 MAY l . C O 0 . 1 5 1 0 . 1 1 5 1 . 3 2 2 . 4 7P I C K U P T R U C K 10 J U LY 0 . 1 0 - £ j _ 1 2 § -2a_G_ _ _ _ _ _ .2x32
TO TA L S 4 . 9 C 5 4 . 0 0 7 4 2 . 3 8 9 4 . 0 6
^ \
^ * * K
^ V
_ B * Z I £ C
• n B / » 6 « B -1 3 b D .
s -8»cei s 3 tO.3 b D V
s_*_ i0 . * 2 f r6 3 * 1 2
3 b D V3MDV3 d D *
S S O ' & . I * 3 b D V
•Noixvinand _o_i asAObddv ony sdiauss noisn3ix31 - t f . U _ . D I d 9 V S V X 3 1 3 - l l _ i O S - > 3 8 * 3 « d r f V X S A 8 0 3 d O T 3 A 3 0 O N V 0 3 X D 3 ~ r t O D
3 d 3 M S N O I 1 3 3 r O t t d 3 S 3 H 1 * N 0 1 1 . _ _ d 3 H D N V d B O H b V _ b V I T O l l b V d 3 N 0A N V N O t M S N b n X S d O N V S I S O D 3 H 1 I D 1 0 3 t J d B O 3 Z I N 9 0 D 3 b 0 1 0 3 0 N 3 1 N 1 I O N
Sl 3NV 30109 1VU3N39 V SV A13105 03U.d3bd Sl 031N393bd NOIlVHbOdNI
- 6 B * 2 _ > S 3 d D V S N _ D 1 3 a 0 3 1 D 3 r 0 b d 1 3 N .
S 1 S D D 1 V 1 0 1 * 3 D l b d N 3 A 3 - ) . V 3 b 8
s i s o d a s i D a r o t i d i v i o j _
S I S O D 0 3 X l d T V 1 0 1< l N 3 b « _ H V H S 1 3 N > O N V T
N D U V D I b b l_ N 3 M d i n 0 3
b O l D V b l• b I S M I _ S 3 X V I * X S 3 b 3 X N I * * D 3 b d 3 0
S X S O D a s x i d * .
' $ 5 & - 0 1 S 3 b D Y S I S O D 3 1 B V l d _ A 3 A O B V 3 N 0 D N I _
•nfl/ZI _ . S1SDD 31BVlbVA _Dlbd N3A3-XV3bB
SXSOD 3T3VIHVA lYXOl
ISSAbVH •TYlOlHnSBS TnVH XSDD
BS AUVH -SOD91S0D 1S3ABVH
x s 3 A b V H 3 b d * i v x o i e n sIVX ldVD 9N l lVb3dO
B3HX0N01XV9IbbI
A b 3 N l H D Y H — — — - b O B V IN01XV9Ibbl
XN3M_1003bOX DVbX—••—Sb I Vd3b
N 0 I X V 9 I b b lXN3N_lln03
b o i D V b i — a s n i 3 i g n db31VM NOIltfDlbbl
H/0 N1H0V DS1N*l".dd. 30IDIXS3d3_nii«3_ NOlSriD
3Q1DIXD3SNI301DlUb3H31VHdS0Hd
033S NV38ADSSISOD ISSAbVHSbd
SXSOD 3~IBVIbVA *Z
V J r J l ^ L — . * S N b n x s b Q 3 X D 3 r o b d n v x o i
S 0 0 * 1 2m*_— 0 1 * 03bDV
•na 0 0 * _ £O S * _ I os*o •ne 0O*SC
- S 0 * B 9 1_r*r—
s9 1 * 0
3 b D .•nao 9 9 * 1 .
O B * 0 t 0 9 * C dnoH oo*e0 2 * » OS _ bODM 0 2 * 16 6 * 0 1 0 9 * . wnD-i ,♦ • 2. 0 * 8 3 b D VC V 2 3bDVf r _ * 2 3b DV0 8 * 2 2 3_DV9 0 * 1 3 b D V_ 1 * E 1 3 b D V
N I D V 0 0 * 2 10 0 * 0 1 0 0 * 0 1 3 b D V 0 0 * 10 0 * 5 0 9 * 2 3 b D V 0 0 * 25 * * I S _ . M 3 b D * 0 0 * 10 0 * 8 1 0 0 * 9 T d d V 0 0 * 2OS* 3 05. _ 3 b D V 0 0 * 1OB* 92 2 E * 0 •an 0 0 * E 90 5 * 0 1 9 2 * 0 * 9 T 0 0 * 2 *
ssn xndx
5 _ _ T f f 7 0 0 * 8 * f . B 0 0 * S E
3 X V N I X S 3 3 H 1 V A l l M n / S X H n 0 T 3 I Aa n o A ~ ~ o _ x 5 3 . * 5 S d o s x D a r o a d
N 0 i 9 3 b a a j m o * s o b v « 3 3 s . x a i03XV9IbbI *SN.33A0S
SNV3BAOSSldI3D3b SSDbO
Ab093XVD
( 9 1 D > l t r 2 l - a * l e / 9 0 / I 0 b 3 X d V 9 M i X V a d f > i n O H X i A 0 3 S D 3 B 0 1 X O NA H N O S B S O d U n d O M I N N V l d t t O d S N 0 I l D 3 r 0 b d •os
51. SOYBEANS, IRRIGATEDTEXAS EOWARCS AQUIFER REGION
/-1*sSv
OPERATION
O F F S E T D I S CC H I S E L P L O WHARROW SPIKEL A N D P L A N EC U LT I VAT O R 4 RH E R B I C I D E S P R AY RR O L L I N G C U LT 6 RROD WEEDERP L A N T E R 6 RP I C K U P T R U C KC U LT I VAT O R 6 RC U LT I VAT O R 6 RPICKUP TRUCKP I C K U P T R U C KO F F S E T D I S CC H I S E L P L O WP I C K U P T R U C K
TO TA L S
T E M T I M E S LABCR M A C H I N E L U B . . R E P . C C S T SN O . D AT E O V E R H O U R S H C U R S P E R A C R E P E R A C R E
1 . 3 4 OEC 0 . 2 0 0 . 0 4 6 0 . 0 3 5 0 . 4 1 C . 9 91 . 3 3 OEC 1 . 0 0 0 . 2 0 2 0 . 1 5 3 1 . 8 8 2 . 8 5
7 3 OEC 1 . 0 0 0 . 0 0 . 0 9 5 0 . 0 1 0 . 8 01 . 5 0 OEC 0 . 2 0 0 . 0 5 0 0 . 0 3 8 0 . 4 4 2 7 . 1 91 . 3 9 J A N l . C O 0 . 2 2 7 0 . 1 7 2 1 . 9 8 3 . 4 5
6 3 F E B l . C O C O 0 . 2 6 4 0 . 0 8 2 . C 81 . 3 8 F E B I - 0 0 0 . 2 1 6 0 . 1 6 4 1 . 9 1 3 . 7 11 ,65 MAY 1 . 0 0 0 . 1 7 0 0 . 1 2 9 1 . 4 4 2 . 1 41 ,42 MAY l . C O 0 . 2 2 4 0 . 1 7 0 2 . 2 9 5 . 6 0
1 0 MAY 0 . 1 0 C . 1 2 5 0 . 1 0 0 0 . 4 5 C . 3 01 . 4 0 JUNE 1 . 0 0 0 . 1 5 1 0 . 1 1 5 1 . 3 2 2 . 4 71 . 4 0 J U LY 1 . 5 0 0 . 2 2 7 0 . 1 7 2 1 . 9 9 3 . 7 0
1 0 J U LY 0 . 1 0 C . 1 2 5 0 . 1 0 0 0 . 4 5 C . 3 010 S E P T 0 . 1 0 C . 1 2 5 0 . 1 0 0 0 . 4 5 C . 3 0
1 . 3 4 NOV l . C O 0 . 2 2 3 0 . 1 7 3 2 . 0 3 4 . 9 41 .33 NOV 1 . 0 0 0 . 2 0 2 0 . 1 5 3 1 . 8 8 2 . 8 5
10 NOV 0 . 1 0 .2*125 -2*122 - 2 * ± 5 - 2 * 3 22 . 4 4 2 2 . 2 3 1 1 9 . 4 6 6 3 . 9 9
^
bZ.PROJECTIONS FOP PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPOATING AFTER 01/06/81.
SUNFLOWERS, IRRIGATEOTEXAS ECWARCS AQUIFER REGION
e-1241 (C l6 )
CATEGORY
1. GROSS RECEIPTSSUNFLOWERS
TOTAL PROJECTEO RETURNS
2. VARIABLE COSTSPREHARVEST CCSTS
SUNFLOWER SEEDNITROGEN (DRY)HERB. SUNFL.INSECT. SUNFL.CUSTOM FERTILIZEPESTICIDE -APPLI •MISC AOMIN 0/HIRRIGATION WATERFUEL & LUBE—TRACTOR
EQUIPMENTIRRIGATION
RE PA I RS——TR A CTOREQUIPMENTIRRIGATION
L A B O R — - — M A C H I N E R YIRRIGATION
OPERATING CAPITALSUBTOTAL^ PREHARVEST
HARVEST COSTSHARV HAUL SUNFCUSTOM HAUL
SUBTOTAL. HARVEST
TOTAL VARIABLE COSTS
3. INCOME ABOVE VARIABLE COSTS
4. FIXED COSTSDEPREC. INTEREST. TAXES & INSUR.
TRACTOREQUIPMENTIRRIGATION
LANO (NET SHARE-RENT)TOTAL FIXEO COSTS
5. TOTAL PROJECTEO COSTS
6. NET PROJECTEO RETURNS
PROJECTECY I E L D U N I T
1 6 0 0 . 0 0 L B .
e S S J f £ T £ f i Y O U RS / U N I T VA L U E E S T I M AT E
0 . 1 5 2 * 2 * 2 2$ 2 4 0 . O C $
I N P U T U S E
4 . 0 0 L 8 . 7 . 5 0 3 0 . 0 05 0 . 0 0 L B . 0 . 2 6 1 3 . C O
1 . 0 03 . 0 0
ACREA P P L
8 . 2 54 . 0 0
8 . 2 51 2 . 0 0
1 . 0 03 . 0 0
ACREACRE
1 . 7 52 . 5 0
1 . 7 57 . 5 0
C . 5 0 ACRE 1 0 . 0 0 5 . 0 09 . 0 0 A C I N
ACRE 3 . 4 0ACREACRE
0 . 5 31 7 . 1 0
ACRE 0 . 8 2ACREACREhCUR 4 . 5 0
1 . 2 46 . C 34 . 5 21 . 0 0
0 . 9 0 HCUR 3 . 5 0 3 . 1 53 2 . 0 6 C C L .
ACRE0.15 ___
$±*&1
1 1 9 . 0 9 f
1 . 0 01 6 . 0 0
ACREC W T.ACRE
1 1 . 0 00 . 2 0
1 1.002*22
1 4 . 2 0 $ , ' .
ACRE s 1 3 3 . 2 9 f
ACRE s 1 0 6 . 7 1 $
ACREACRE
6 . 2 39 . 3 7
.
ACREACRE
$
1 4 . 8 9~22*S2
6 0 . 4 9ACRE $
ACRE $ 1 9 3 . 7 9 *
ACRE $ 4 6 . 2 1 S
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE ANO ISNOT INTENOEO TO RECOGNIZE OR PREOICT TfcE COSTS AND RETURNS FROM ANYPHFi S^_I_.C__ARri£ftS.M_.SS-.R^NCH OPERATION. THESE PROJECTIONS WERECOLLECTEO ANO DEVELOPEO BY STAFF MEMBERS OF THEEXTENSION SERVICE ANO APPROVED FOF PUBLICATION. TEXAS AGRICULTURAL
53 SUNFLOWERS. IRRIGATEDTEXAS ECWAROS AQUIFER REGION
F U E L . O I L . FIXEDITEM TIMES LABOR MACHINE L U B . , R E P. CCSTS
OPERATION NO. DATE OVER HOURS HOURS PER ACRE PER ACRE
PICKUP TRUCK 10 JAN O.IO 0 . 1 2 5 C.100 0 . 4 5 0 . 3 0PICKUP TRUCK 10 APR 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 5 C . 3 0OFFSET DISC 3 . 3 4 MAY 1 . 0 0 0 . 2 2 8 0 . 1 7 3 1 . 4 3 4 . 2 9BEDDER 6R 3 . 3 6 MAY 1 . 0 0 0.151 0 . 11 5 0 . 9 4 1 .64PLANTER 6R 3 . 4 2 MAY 1 . 0 0 0 .224 0 . 1 7 0 1 . 7 0 4 . 9 6CULTIVATOR 6R 3 , 4 0 MAY 1 . 0 0 0.151 0 . 11 5 0 . 9 3 2 . 0 4HERBICIDE SPRAYR 6 3 MAY l .CO -J2_0— -2*2&± ______S -2*25
TOTALS 1 _GC4 1 . 0 3 6 5 . 9 9 15.61
^ \
/ ^ %
54.
r
PROJECTIONS FOR PLANNING PURPOSES ONLYNOT TO BE USED WITHOUT UPDATING AFTER 02/04/81.
WINTER WHEAT, IRRIGATEDTEXAS EDWARDS AQUIFER REGION
ESTIMATED COSTS ANO RETURNS PER ACRE
B - 1 2 4 K C 1 6 )
CATEGORY
GROSS RECEIPTSWINTER WHEATGRAZING
TOTAL PROJECTED
PROJECTEDY I E L D U N I T
3 5 . 0 09 0 . 0 0
RETURNS
INPUT USE
8 0 . 0 0120.002 0 . 0 0
0 . 5 012 .00
2. VARIABLE COSTSPREHARVEST COSTS
WHEAT SD TREATEDNITROGEN (ANHY)PHOSPHATEMISC ADMIN 0/HIRRIGATION WATERFUEL & LUBE—TRACTOR
EQUIPMENTIRRIGATION
R E P A I R S T R A C T O REQUIPMENTIRRIGATION
L A B O R M A C H I N E R YIRRIGATION
OPERATING CAPITALSUBTOTAL, PREHARVEST
HARVEST COSTSCUS HARV WHEAT IHAUL WHEAT
SUBTOTAL, HARVEST
TOTAL VARIABLE COSTS
3. INCOME ABOVE VARIABLE COSTS
4. FIXED COSTSDEPREC, INTEREST,TAXES & INSUR.
TRACTOREQUIPMENTIRRIGATION
LAND (NET SHARE-RENT)TOTAL FIXED COSTS
5. TOTAL PROJECTED COSTS
6. NET PROJECTED RETURNS
4 . 5 41 . 2 0
4 1 . 1 9
3 5 . 0 03 5 . 0 0
BU.DAYS
L B .LB.LB.ACREACINACREACREACREACREACREACREHOURHOURDOL.ACRE
BU.BU.ACRE
ACRE
ACRE
ACREACREACREACREACRE
ACRE
ACRE
fi B Q J E S I E C L . . . Y O U RS / U N I T VA L U E E S T I M AT E
4 . 4 0 1 5 4 . 0 00 . 5 0 ± 5 x Q 2 J l 11
$ 1 9 9 . 0 0 S
0 . 1 8 1 4 . 4 00 . 1 5 1 8 . 0 00 . 3 2 6 . 4 0
1 0 . 0 0 5 . 0 0 1 ~6 . 3 7
1 2 . 1 4 122. 80 11 11
1 . 5 4 1 14 . 7 2 1 1 —8 . 0 4
4 . 5 0 2 0 . 4 2 1 1 I3 . 5 0 4 . 2 0 H I0 . 1 5 f e ^ i S 1 ~ Z Z
S 1 3 1 . 5 5 S
0 . 2 0 7 . 0 00 . 1 3 ± A § § 1 ~ ~
S 1 1 . 5 5 $
$ 1 4 3 . 1 0 $
$ 5 5 . 9 0 S
11 . 6 73 3 . 8 61 9 . 8 5 ~30__l<_0_ Jl_lll—
$ 9 5 . 3 8 $
S 2 3 8 . 4 8 %
S - 3 9 . 4 8 S
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE AND ISNOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS AND RETURNS FROM ANYONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERECOLLECTED AND DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURALEXTENSION SERVICE AND APPROVED FOR PUBLICATION.
55.WINTER WHEAT. IRRIGATED
TEXAS EDWARDS AQUIFER REGIONESTIMATED COSTS AND RETURNS PER ACRE
F U E L . O I L . F I X E DI T E M T I M E S LABOR MACHINE L U B . • R E P . COSTS
O P E R AT I O N N O . D AT E OVER HOURS HOURS P E R A C R E P E R A C R E
SHREDDER 3 . 3 0 S E P T 1 . 0 0 0 . 2 6 3 0 . 1 9 9 1 . 7 0 3 . 1 7P ICKUP TRUCK 1 0 S E P T 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 5 0 . 3 0CHISEL PLOW 3 . 3 3 OCT 1 . 0 0 0.2 02 0 . 1 5 3 1 . 3 5 2 . 2 8O F F S E T D I S C 3 . 3 4 OCT 1 . 2 0 0 . 2 7 3 0 . 2 0 7 1 . 7 2 5 . 1 5L A N D P L A N E 3 . 5 0 OCT 0 . 2 0 0 . 0 5 0 0 . 0 3 8 0 . 3 0 0 . 9 4BEDDER 6R 3 . 3 6 NOV 1 . 0 0 0 e l 5 1 0 . 1 1 5 0 . 9 4 1 . 6 4TRACTOR 3 NOV 1 . 0 0 1 . 2 5 0 1 . 0 0 0 6 . 7 2 9 . 9 1DRY FERT SPRDER 3 . 6 0 NOV 1 . 0 0 0 . 2 0 3 0 . 1 5 4 1 . 2 9 3 . 4 4G R A I N D R I L L 3 , 4 6 NOV 1 . 0 0 0 . 2 7 0 0 . 2 0 5 1 . 7 7 5 . 6 0P I C K U P T R U C K 1 0 NOV 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 5 0 . 3 0P I C K U P T R U C K 1 0 J A N 0.1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 5 0 . 3 0TRACTOR 3 F E B 1 . 0 0 1.2 50 1 . 0 0 0 6 . 7 2 9 . 9 1P ICKUP TRUCK 1 0 MAR 0.1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 5 0 . 3 0P I C K U P T R U C K 1 0 MAY 0 . 1 0 .- ________ -2*122 __l__S -2x32
TO TA L S 4 . 5 3 8 3 . 5 7 0 2 4 . 7 7 4 3 . 5 5
^ \
56. PROJECTIONS FOR PLANNING PURPOSES ONLYNOT TO BE USED WITHOUT JPDATING AFTER 02/04/81.
WINTER WHEAT, DRYLANDTEXAS EDWARDS AQUIFER REGION
ESTIMATED COSTS AND RETURNS PER ACRE
B-124MC16)
CATEGORY
GROSS RECEIPTSWINTER WHEATGRAZING
TOTAL PROJECTED RETURNS
VARIABLE COSTSPREHARVEST COSTS
WHEAT SD TREATEDNITROGEN (ANHY)PHOSPHATEMISC ADMIN 0/HFUEL & LUBE—TRACTOR
EQUIPMENTR E P A I R S T R A C T O R
EQUIPMENTL A B O R M A C H I N E R YOPERATING CAPITAL
SUBTOTAL. PREHARVESTHARVEST COSTS
CUST HARV WHEATHAUL WHEAT
SUBTOTAL, HARVEST
TOTAL VA.IA8LE COSTS
3. INCOME ABOVE VARIABLE COSTS
4. FIXED COSTSDEPREC. INTEREST, TAXES & INSJR
TRACTOREQUIPMENT
LAND (NET SHARE-RENT)TOTAL FIXED COSTS
5. TOTAL PROJECTED COSTS
6. NET PROJECTED RETURNS
PROJECTEDY I E L D U N I T
__S________IS-__._.-S / U N I T VA L U E
YOURESTIMATE
2 0 . 0 0 BU.4 5 . 0 0 DAYS
IN»UT USE
8 3 . 0 0 LB.8 0 . 0 0 LB.2 0 . 0 0 LB.
0 . 3 0 ACREACREACREACREACRE
4 . 5 4 HOUR2 7 . 2 0 DOL.
ACRE
1 .00 ACRE2 0 . 0 0 BU.
ACRE
ACRE
S ACRE
ACREACREACREACRE
ACRE
ACRE
4 . 4 0 8 8 . 0 00 . 5 0 2 2 _ _ § a
$ 1 1 0 . 5 0 $
0 . 1 8 1 4 . 4 00 . 1 5 1 2 . 0 00 . 3 2 6 . 4 0
1 0 . 0 0 3 . 0 06 . 3 7
1 2 . 1 41. 544 . 7 2
4 . 5 0 2 0 . 4 20 . 1 5 ± x 2 3
$ 8 6 . 4 1 $
1 5 . 0 0 1 5 . 0 00 . 1 3 a _ _ _
S 1 7 . 6 0 $
$ 1 0 4 . 0 1 $
$ 6 . 4 9 $
11 . 6 73 3 . 8 6__._&_
S 7 5 . 5 3 S
S 1 7 9 . 5 4 $
$ - 6 9 . 0 4 S
I N F O R M AT I O N P R E S E N T E D I S P R E PA R E D S O L E LY A S A G E N E R A L G U I D E A N D I SN O T I N T E N D E D TO R E C O G N I Z E O R P R E D I C T T H E C O S T S A N D R E T U R N S F R O M A N YO N E PA R T I C U L A R FA R M O R R A N C H O P E R AT I O N . T H E S E P R O J E C T I O N S W E R EC O L L E C T E O A N D D E V E L O P E D B Y S TA F F . E M B E R S O F T H E T E X A S A G R I C U LT U R A LE X T E N S I O N S E R V I C E A N D A P P R O V E D « = 0 R P U B L I C AT I O N .
57.WINTER WHEAT. DRYLAND
TEXAS EDWARDS AQJIFER REGIONESTIMATED COSTS AND RETURNS PER ACRE
F U E L . O I L . F I X E DI T E M T I M E S LABOR MACHINE L U B . . R E P . COSTS
O P E R AT I O N N O . O AT E DVER HOURS HOJRS P E R A C R E P E R A C R E
SHREDDER 3 . 3 0 S E P T 1 . 0 0 0 . 2 6 3 0 . 1 9 9 1 . 7 0 3 . 1 7P ICKUP TRUCK 1 0 SEPT 0.1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 5 0 . 3 0CHISEL PLOW 3 . 3 3 OCT 1 . 0 0 0 . 2 0 2 0 . 1 5 3 1 . 3 5 2 . 2 8O F F S E T D I S C 3 , 3 4 OCT 1 . 2 0 0 . 2 7 3 0 . 2 0 7 1 . 7 2 5 . 1 5L A N D P L A N E 3 . 5 0 OCT 0 . 2 0 0 . 0 5 0 0 . 0 3 8 0 . 3 0 0 . 9 4BEDDER 6R 3 . 3 6 NOV 1 . 0 0 0 . 1 5 1 0 . 1 1 5 0 . 9 4 1 . 6 4TRACTOR 3 NOV 1 . 0 0 1 . 2 5 0 1 . 0 0 0 6 . 7 2 9 . 9 1DRY FERT SPRDER 3 . 6 0 NOV 1 . 0 0 0 . 2 0 3 0 o l 5 4 1 . 2 9 3 . 4 4P I C K U P T R U C K 1 0 NOV 0 . 1 0 0 . 1 2 5 O o l O O 0 . 4 5 0 . 3 0G R A I N D R I L L 3 . 4 6 OEC 1 . 0 0 0 . 2 7 0 0 . 2 0 5 1 . 7 7 5 . 6 0P ICKUP TRUCK 1 0 J A N 0.1 0 0 . 1 2 5 0 . 1 0 0 0 „ 4 5 0 . 3 0TRACTOR 3 F E B 1 . 0 0 1 . 2 5 0 1 . 0 0 0 6 . 7 2 9 . 9 1P ICKUP TRUCK 1 0 MAR 0.1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 5 0 . 3 0P I C K U P T R U C K 1 0 MAY 0 . 1 0 ..2x125. -2x122 - 2 x * 5 -_u2_2
T O T A L S 4 . 5 3 8 3 . 5 7 0 2 4 . 7 7 4 3 . 5 5
/ a s \
^ * V
"̂"X
58. PROJECTIONS FOR PLANNING PURPOSES ONLYNOT TO BE USED WITHOUT UPDATING AFTER 02/04/81.
SPRING WHEAT, IRRIGATEDTEXAS EDWARDS AQUIFER REGION
ESTIMATED COSTS AND RETURNS PER ACRE
B-124KC16)
CATEGORY
GROSS RECEIPTSSPRING WHEAT
TOTAL PROJECTED RETURNS
VARIABLE COSTSPREHARVEST COSTS
WHEAT SD TREATEDNITROGEN (ANHY)PHOSPHATEMISC ADMIN 0/HIRRIGATION WATERFUEL & LUBE—TRACTOR
EQUIPMENTIRRIGATION
R E P A I R S T R A C T O REQUIPMENTIRRIGATION
L A B O R M A C H I N E R YIRRIGATION
OPERATING CAPITALSUBTOTAL. PREHARVEST
HARVEST COSTSCUS HARV WHEAT IHAUL WHEAT
SUBTOTAL, HARVEST
TOTAL VARIABLE COSTS
3. INCOME ABOVE VARIABLE COSTS
4. FIXED COSTSDEPREC. INTEREST. TAXES & INSUR.
TRACTOREQUIPMENTIRRIGATION
LAND (NET SHARE-RENT)TOTAL FIXED COSTS
5. TOTAL PROJECTED COSTS
6. NET PROJECTED RETURNS
PROJECTEDY I E L D U N I T
£8Q______I___>___ YOURS / U N I T VA L U E E S T I M AT E
3 5 . 0 0 BU. 4 . 0 0 _S
_ _ _ . _ _ . fl fl1 4 0 . 0 0 S
INPUT USE
8 0 . 0 0 L B .L B .
0 . 1 80 . 1 5
1 4 . 4 01 2 . 0 08 0 . 0 0
2 0 . 0 0 L B .ACREACIN
0 . 3 21 0 . 0 0
6 . 4 05 . 0 00 . 5 0
1 0 . 0 0ACREACRE
6 . 3 71 2 . 1 4
ACRE 1 9 . 0 0ACREACREACRE
1 . 5 44 . 7 26 . 7 0
4 . 5 4 HOURHOURDOL.ACRE
4 . 5 03 . 5 00 . 1 5 _ .
S
2 0 . 4 23 . 5 0____.&
11 8 . 9 1
1 . 0 03 5 . 8 8
s3 5 . 0 0 BU.
BU.ACRE
0 . 2 00.13 __..
$
7 . 0 0__-_5S
1 1 . 5 53 5 . 0 0
sACRE S 1 3 0 . 4 6 s
S ACRE $ 9 . 5 4 s
ACRE 1 1.67 .ACRE 3 3 . 8 6ACRE 1 6 . 5 4ACRE __ __30_00ACRE S 9 2 . 0 7 $
ACRE s 2 2 2 . 5 4 $
ACRE s - 8 2 . 5 4 S
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE AND ISNOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS AND RETURNS FROM ANYONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERECOLLECTED AND DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURALEXTENSION SERVICE AND APPROVED FOR PUBLICATION.
59.S P R I N G W H E AT. I R R I G AT E D
T E X A S E D WA R D S A Q J I F E R R E G I O NE S T I M AT E D C O S T S A N D R E T U R N S P E R A C R E
F U E L . O I L . F I X E DI T E M T I M E S LABOR M A C H I N E L U B . , R E P . COSTS
O P E R AT I O N N O . D AT E OVER HOURS HOURS P E R A C R E P E R A C R E
SHREDDER 3 . 3 0 SEPT 1 . 0 0 0 . 2 6 3 0 . 1 9 9 1 . 7 0 3 . 1 7P I C K U P T R U C < 1 0 S E P T 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 5 0 . 3 0CHISEL PLOW 3 , 3 3 OCT 1 . 0 0 0 . 2 0 2 0 . 1 5 3 1 . 3 5 2 . 2 8O F F S E T D I S C 3 , 3 4 OCT 1 . 2 0 0 . 2 7 3 0 . 2 0 7 1 - 7 2 5 . * 5L A N D P L A N E 3 . 5 0 OCT 0 . 2 0 0 . 0 5 0 0 . 0 3 8 0 . 3 0 0 . 9 4BEDDER 6R 3 . 3 6 NOV 1 . 0 0 0 . 1 5 1 0 . 1 1 5 0 . 9 4 1 . 6 4TRACTOR 3 NOV 1 .00 1 . 2 5 0 1 . 0 0 0 6 . 7 2 9 . 9 1DRY FERT SPRDER 3 . 6 0 NOV 1 . 0 0 0 . 2 0 3 0 . 1 5 4 1 . 2 9 3 . 4 4P I C K U P T R U C K 1 0 NOV 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 5 0 . 3 0G R A I N D R I L L 3 . 4 6 OEC 1 . 0 0 0 . 2 7 0 0 . 2 0 5 1 . 7 7 5 . 6 0P ICKUP TRUCK 1 0 J A N 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 5 0 . 3 0TRACTOR 3 F E B 1 . 0 0 1 . 2 5 0 1 . 0 0 0 6 . 7 2 9 . 9 1P ICKUP TRUCK 1 0 MAR 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 5 0 . 3 0P ICKUP TRUCK 1 0 MAY 0 . 1 0 ..2*125 -2*122 - 2 * ± 5 -___.2S
TO TA L S 4 . 5 3 8 3 . 5 7 0 2 4 . 7 7 4 3 . 5 5
^ \
60. PROJECTIONS FOR PLANNING PURPOSES ONLYNOT TO BE USED WITHOUT JPDATING AFTER 02/04/81.
SP=MMG WHEAT. DRYLANDTEXAS EDWARDS AQUIFER REGION
ESTIMATED CDSTS AND RETURNS PER ACRE
B - 1 2 4 K C 1 6 )
CATEGORY
GROSS RECEIPTSSPRING WHEAT
TOTAL PROJECTED
PR3JECTEDY I E L D U N I T
2 0 . 0 0 B U .RETURNS
IN3UT USEVARIABLE COSTSPREHARVEST COSTS
W H E A T S D T R E A T E D 6 0 . 0 0N I T R O G E N ( A N H Y ) 4 0 . 0 0P H O S P H A T E 1 0 . 0 0M I S C A D M I N 0 / H 0 . 3 0FUEL & LUBE—TRACTOR
EQUIPMENTR E P A I R S T R A C T O R
EQUIPMENTL A B O R M A C H I N E R Y 4 . 4 4O P E R A T I N G C A P I T A L 2 1 . 5 0
SUBTOTAL. PREHARVESTHARVEST COSTS
CUST HARV WHEATHAUL WHEAT
SUBTOTAL. HARVEST
LB.LB.LB.ACREACREACREACREACREHOURDOL.ACRE
1 . 0 0 A C R E2 0 . 0 0 B U .
ACRE
T O T A L V A R I A B L E C O S T S A C R E
3 . I N C O M E A 3 0 V E VA R I A B L E C O S T S A C R E
4. FIXED COSTSDEPREC..INTEREST,TAXES & INSJR.
T R A C T O R A C R EE Q U I P M E N T A C R E
L A N D ( N E T S H A R E - R E N T ) A C R ET O T A L F I X E D C O S T S A C R E
5 . T O T A L P R O J E C T E D C O S T S A C R E
6 . N E T P R O J E C T E D R E T U R N S A C R E
_._.__eBQ_.E_;iE__._-. YOURS / U N I T V A L U E E S T I M A T E
4 . 0 0 3 2 * 2 2$ 8 0 . 0 0 $
0 . 1 8 1 0 . 8 00 . 1 5 6 . 0 00 . 3 2 3 . 2 0
1 0 . 0 0 3 . 0 05 . 9 4
1 2 . 1 41 . 4 34 . 6 7
4 . 5 0 1 9 . 9 90 . 1 5 3 * 2 3
S 7 1 . 7 3 S
1 5 . 0 0 1 5 . 0 00 . 1 3 2 * £ f l
$ 1 7 . 6 0 S
$ 8 9 . 3 3 S
S - 9 . 3 3 $
1 0 . 8 83 2 . 8 632*22
S 7 3 . 7 3 S
$ 1 6 3 . 0 7 S
S - 8 3 . 0 7 S
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE AND ISNOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS AND RETURNS FR3M ANYONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERECOLLECTED AMD DEVELOPED BY STAF* MEMBERS OF THE TEXAS AGRICULTURALEXTENSION SERVICE AND APPROVED FOR PUBLICATION.
6.1.S P R I N G W H E AT, D R Y L A N D
T E X A S E D WA R D S A Q U I F E R R E G I O NE S T I M AT E D C O S T S A N D R E T U R N S P E R A C R E
F U E L . O I L . F I X E DI T E M T I M E S LABOR M A C H I N E L U B . , R E P . COSTS
O P E R AT I O N N O . D AT E 3VER HOURS HOURS P E R A C R E P E R A C R E
SHREDDER 3 . 3 0 S E P T 1 . 0 0 0 . 2 6 3 0 . 1 9 9 1 . 7 0 3 . 1 7P ICKUP TRUCK 1 0 S E P T 0.1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 5 0 . 3 0CHISEL PLOW 3 , 3 3 OCT 1 . 0 0 0 . 2 0 2 0 . 1 5 3 1 . 3 5 2 . 2 8O F F S E T D I S C 3 , 3 4 OCT 1 . 0 0 0 . 2 2 8 0 . 1 7 3 1 .43 4 . 2 9BEODER 6R 3 , 3 6 NOV 1 . 0 0 0 . 1 5 1 0 . 1 1 5 0 . 9 4 1 , 6 4TRACTOR 3 NOV 1 . 0 0 1 . 2 5 0 1 . 0 0 0 6 . 7 2 9 . 9 1DRY FERT SPRDER 3 , 6 0 NQV 1 . 0 0 0 « 2 0 3 0 . 1 5 4 1 . 2 9 3 . 4 4P ICKUP TRUCK 1 0 NOV 0.1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 5 0 , 3 0G R A I N O R I L L 3 , 4 6 DEC 1 .00 0 . 2 7 0 0 . 2 0 5 I * ? 7 7 5 . 6 0P I C K U P T R U C K 1 0 J A N O o l O 0 . 1 2 5 0 . 1 0 0 0 . 4 5 0 . 3 0TRACTOR 3 FEB 1 . 0 0 1 . 2 5 0 1 . 0 0 0 6 . 7 2 9 . 9 1P ICKUP TRUCK 1 0 MAR 3 . 1 0 Ool 25 0 . 1 0 0 0 . 4 5 0 . 3 0P I C K U P T R U C K 1 0 MAY 0.1 0 __»_.ia_i - 2 * 1 2 2 -2**5 _ft-___0
TO TA L S 4 . 4 4 2 3 . 4 9 8 2 4 * 1 8 4 1 . 7 5
^*5R\
64. PROJECTIONS FOR PLANNING PURPOSES ONLYNOT TO BE USSD WITHOUT UPDATING AFTER 01/06/81.
PRCCESSEO BEETS IRRIGATEDTEXAS EC-ARCS AQUIFER REGION
ESTIMATEO COSTS ANC RETURNS PER ACRE
e - 1 2 4 H C 1 6 )
PROJECTEOV I E L O U . I T
1 3 . 0 0 T O N
CATEGORY
GROSS RECEIPTSBEETS. PROCESS
TOTAL PROJECTED RETURNS
VARIABLE COSTSPREHARVEST COSTS
BEET SEEDNITROGEN CCRYlMTROGEN (LIQ)PHOSPHATEHERBICIDEBORONBORON APPLICAT.FUNGICIDEFUNGICIDE APPLI.MISC AOMIN 0/HIRRIGATION HATERFUEL . LUBE—TRACTOR
EOUIPMENTIRRIGATION
REPAIRS-——TRACTOREQUIPMENTIRRIGATION
L A B O R — — — M A C H I N E RYIRRIGATIONOTHER
OPERATING CAPITALSUBTOTAL. PREHARVEST
HARVEST COSTSCUSTOM HARV&HAUL
SUBTOTAL. HARVEST
TOTAL VARIABLE COSTS
3. INCOME ABOVE VARIABLE COSTS
4. FIXED COSTSDEPREC.INTEREST.TAXES & INSUR.
TRACTOREQUIPMENTIRRIGATION
LANO <NET SHARE-RENT}TOTAL FIXED COSTS
5. TOTAL PROJECTED COSTS
6. NET PROJECTED RETURNS
_ « _ _ _ ; _ _ _ _ _ Y O U RS / U N I T V A L U E E S T I M A T E
40.00 52___2$ ~ 3 2 0 . 0 0 _
INPUT USE
le .oo L B . 2 . 4 0 4 3 . 2 02 4 . 0 0 LB. 0 . 2 6 6 . 2 42 4 . 0 06 0 . 0 0
LB.LB.ACREACREACRE
0 . 2 30 . 3 ?
2 0 . 0 02 . 0 02.SO
s . 5 219 .202 0 . 0 0
2 . 0 02 . 5 0
1.001 . 0 01 . 0 03 . 0 03 . 0 0C . 5 0
ACREACREACRE
4 . 5 02 . 5 0
1 0 . 0 0
13.SO7.SOS . 0 0
12 .00 ACINACREACREACRE
1 7 . . 81 . 0 6
2 2 . e oACRE 3 . 9 8ACREACREHCURHOURHOUR
4.SO3 . 5 03 . 5 0
3 . 4 88 . 0 4
1 4 . e i4 . 2 0
2 1 . 0 0
3. 251.20e.oo
5 5 . 3 8 OCL.ACRE
0 . 1 5 _S
-.__!2 3 0 . 1 2 S
13.00 TCNACRE
a.ao _s _---__■_
11 4 . 4 0 s ~ACRE s 3 4 4 . 5 2 s
s ACRE s 175 .48 a
ACRE 2 8 . e oACRE 48. eiACREACREACRE
19.65____2
« 1 2 7 . 4 5 _ACRE S 4 7 1 . 9 7 1
ACRE S 4 8 . 0 3 •YIELD BASED ON MEIGHTEO AVERAGE OF 12X*i; 42X12; I9X USABLECULLS AND 27X NCNUSABLE CULLS
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE ANO ISNOT INTENOED TO RECOGNIZE OR PREDICT THE COSTS AND RETURNS FRCM ANYONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS MERECOLLECTED AND OEVELOPEO BY STAFF MEMBERS OF THE TEXAS AGRICULTURALEXTENSION SERVICE ANO APPROVEO FCR PUBLICATION.
65.PRCCESSEO BEETS IRRIGATED
TEXAS ECWARDS AQUIFER REGIONESTIMATEO CCSTS ANO RETURNS PER ACRE
F U E L , O I L , F I X E DI T E M T I M E S LABCR MACHINE L U B . , R E P . COSTS
O P E R AT I O N N O . O AT E OVER HOURS HCURS P E R A C R E P E R A C R E
SHREDDER 2 . 3 0 SEPT 1 . 0 0 C . 2 . 3 0 . 1 9 9 2 . 0 8 3 . 0 6O F F S E T D I S C 2 . 3 4 SEPT 1 . 2 0 0 . 2 7 3 0 . 2 0 7 2.1 1 5 . 0 4MOLDBOARD PLOW 1 . 3 2 SEPT 1 . 0 0 0 . 5 7 1 0 . 4 3 2 5 . 7 2 1 2 . 2 8L A N D P L A N E 1 . 5 0 SEPT 0 . 2 0 0 . 0 5 0 0 . 0 3 8 0 . 4 4 2 7 . 1 93 E D 0 E R 6 R 1 ,36 OEC 1 . 0 0 0 . 1 5 1 0 . 1 1 5 1 . 3 4 2 . 0 7P ICKUP TRUCK 1 0 OEC 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 5 C . 3 0H E R B I C I D E S P R AY R 6 3 J A N 1 .00 0 . 0 0 . 2 6 4 0 . 0 8 2 . 0 8DRY FERT SPRDER 1 ,60 J A N l . C O 0 . 2 0 3 0 . 1 5 4 1 . 8 3 4 . 0 2P L A N T E R 4 R 1 .41 J A N 1 . 0 0 0 . 3 0 3 0 . 2 3 0 2 . 9 8 6 . 7 3BED SHAPER 6R 1 . 4 8 J A N 1 . 0 0 0 . 2 5 2 0 . 1 9 1 2. 18 3 . 5 7P I C K U P T R U C K 1 0 J A N 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 5 C . 3 0C U LT I VAT O R 4 R 1 . 3 9 F E B I . 0 0 0 . 2 2 7 0 . 1 7 2 1 . 9 8 3 . 4 5C U LT I VAT O R 4 R 1 .39 MAR 1 . 0 0 0 . 2 2 7 0 . 1 7 2 1 . 9 8 3 . 4 5P I C K U P T R U C K 1 0 MAR 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 5 C . 3 0C U LT I VAT O R 4 R 1 ,39 APR 1 . 0 0 C . 2 2 7 0 . 1 7 2 1 . 9 8 3 . 4 9P I C K U P T R U C K 10 MAY 0. 10 .Q.xl25 -2*122 - 2 * ± 5 -L\x32
TO TA L S 3 . 2 4 8 2 . 7 4 6 2 6 . 4 9 7 7 . 6 1
/tffsB%l.
/^N
^ % .
66. PROJECTIONS FOR PLANNING PURPOSES ONLYNOT TO BE USED WITHOUT UPDATING AFTER 01/06/81. 8 - 1 2 4 H C 1 6 .
CA6BAGE. IRRIGATEDTEXAS ECWARCS AQUIFER REGION
ESTIMATEO CCSTS ANO RETURNS PER ACRE
CATEGORY PROJECTEDY I E L D U N I T
1. GROSS RECEIPTSCABBAGE
TOTAL PROJECTEO RETURNS
2. VARIABLE COSTSPREHARVEST COSTS
CABBAGE SEEDNITROGEN (LIQ)PHOSPHATEHERBICO. CABBAGENITROGEN (ORY)INSECTICIOEFUNGICIDEPESTICIDE APPLI .I .SC ADMIN 0/HIRRIGATION HATERFUEL 6 LUBE—TRACTOR
EQUIPMENTIRRIGATION
RE PA I RS—- —-TR ACTOREQUIPMENTIRRIGATION
LABOR*- -——MACHINERYIRRIGATIONOTHER
OPERATING CAPITALSUBTOTAL. PREHARVEST
HARVEST C0ST6HVST.PKG.MKT CBG
SUBTOTAL. HARVEST
TOTAL VARIABLE COSTS
S 5 0 . 0 0 B A G S
S B fl i - E S T E fl Y O U RS / U N I T V A L U E E S T I M A T E
4.SO __2_.2fl.tJB_S 2 4 7 5 . 0 0 S
NPUT USE
l . S O L B . 4 2 . 0 0 6 3 . 0 05 0 . 0 0 L B .
L E .0 . 2 30 . 3 2
1 1 . 5 02 5 . 6 0eo.oo
1 . 0 0 ACRE 8 . 0 0 8 . 0 0 __-» -_ — _■__ _T5 0 . 0 0 L B . 0 . 2 6 1 3 . 0 01 5 . 0 0 A P P L 6 . S O 9 7 . 5 0 ■ ■■l___IIU-
3 . 0 0 APPL 6 . S O 1 9 . 5 01 9 . 0 0 ACRE 2 . S O 3 7 . 5 0
O . S O ACRE 1 0 . 0 0 5 . 0 0 «-_-_____-.-_.-___.1 2 . 0 0 A C I N
ACRE 1 4 . 9 6ACREACRE
1 . 3 22 2 . 8 0
ACRE 3 . 3 9ACREACRE
3 . 2 1C C 4
2 . 9 9 HOURHOUR
4 . 5 03 . 5 0
1 3 . 4 54 . 2 01 . 2 0
2 4 . 0 0 HCURO C L .
3 . 5 00 . 1 5 .
8 4 . 0 0Sj-22. . . 2 6
ACRE S 4 4 5 . 7 6 S
5 5 0 . 0 0 BAGS 2 . 2 0 ._A_1____ACRE « 1 2 1 0 . 0 0 ». .ACRE S 1 6 5 5 . 7 6 S
J ^ N
B R E A K - E V E N P R I C E . VA R I A B L E C C S T S
3 . I N C O M E A B O V E VA R I A B L E C C S T S
4 . F I X E O C C S T SDEPREC..INTEREST.TAXES C INSUR.
TRACTOREQUIPMENTIRRIGATION
LAND (NET SHARE-RENT)TOTAL FIXED COSTS
5. TOTAL PROJECTEO COSTS
3.01/EAGS
ACRE
ACREACREACREACREACRE
ACRE
8 19.24 S_
2 3 . 3 24 6 . 5 9 .1 9 . e s .
.S 1 2 9 . 7 5 S .
S 17eS.S2 «
BREAK-EVEN PRICE. TOTAL CCSTS
6. NET PROJECTED RETURNS
S 3 . 2 S / B A G S
A C R E S 6 _ _ . 4 8 S
CABBAGE ARE PACKEO AND MARKETED IN SO PCUNO BAGS.BUOGET RASED ON A FALL CROP
INFORMATION PRESENTEO IS PREPARED SOLELY AS A GENERAL GUICE ANO ISNOT INTENOEO TO RECOGNIZE OR PREDICT THE COSTS AND RETURNS FROM ANYONE PARTICULAR FARM OR RANCH CPERATION. THESE PROJECTIONS HERECOLLECTED AND DEVELOPED BY STAFF .EMBERS OF THE TEXAS AGRICULTURALEXTENSION SERVICE ANO APPROVED FCR PUBLICATION.
67.CAEBAGE, IRRIGATED
TEXAS ECWARDS AQUIFER REGIONESTIMATEO COSTS ANO RETURNS PER ACRE
F U E L . O I L . F I X E DI T E M T I M E S LABCR MACHINE L U B . , P E P . COSTS
O P E R AT I O N N O .
1 0
D AT E
DEC
OVER
0 . 1 0
HCURS
C . 1 2 5
HCURS P E R A C R E P E R A C R E
P I C K U P T R U C K 0 . 1 0 0 0 . 4 5 C . 3 0P ICKUP TRUCK 10 J A N 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 5 C . 3 0P I C K U P T R U C K 10 APR 0 . 1 0 C . 1 2 5 0 . 1 0 0 0 . 4 5 C . 3 0SHREDDER 2 . 3 0 JUNE 0 . 5 0 0 . 1 3 1 O . I O O 1 . 0 4 1 . 5 3O F F S E T D I S C 2 . 3 4 JUNE 1 . 2 0 0 . 2 7 3 0 . 2 0 7 2. 1 1 5 . 0 4MOLDEOARD PLOW 1 .32 J U N E 1 .00 C . 5 7 1 0 . 4 3 2 5 . 7 2 1 2 . 2 6LANO PLANE 1 .50 JUNE 0 . 2 0 0 . 0 5 0 0 . 0 3 8 0 . 4 4 2 7 . 1 9ORY FERT SPRDER 2 , 6 0 JUNE 1 .00 0 . 2 0 3 0 . 1 5 4 1 . 5 8 3 . 3 6BEODER 6R 1 . 3 6 J U LY 1 . 0 0 C . l S l 0 . 11 5 1.3 4 2 . 0 7C U LT I VAT O R 4 R 1 , 3 9 J U LY 1 .CO 0 . 2 2 7 0 . 1 7 2 1 . 9 8 3 . 4 5H E R B I C I D E S P R AY R 6 3 J U LY 1 . 0 0 0 . 0 0 . 2 6 4 0 . 0 8 2 . 0 8S TA N H AY P L A N T E R 2 , 4 4 J U LY 1 .CO 0 . 3 0 3 0 . 2 3 0 2 . 3 9 4 . 4 9OICKUP TRUCK 1 0 J U LY 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 5 C . 3 0C U LT I VAT O R 4 R 1 ,39 SEPT 1 .CO 0 . 2 2 7 0 . 1 7 2 1 . 9 8 3 . 4 5C U LT I VAT O R 4 R 1 ,39 OCT 1 .00 0 . 2 2 7 0 . 1 7 2 1 . 9 8 3 . 4 5P I C K U P T R U C K 1 0 CCT 0 . 1 0 _A_A__ -0*122 -2x±5 .2x32
s^%.
TOTALS 2 . 9 8 9 2 . 5 5 5 2 2 . 8 8 6 9 . 9 0> * V
68.
| f P * \
PROJECTIONS FOR PLANNING PURPOSES ONLYNOT TO BE USEO WITHOUT UPDATING AFTER 01/06/81.
CANTALOUPES. IRRIGATEOTEXAS EDWARDS AQUIFER REGION
ESTIMATEO CCSTS ANO RETURNS PER ACRE
e-1241 (C16 )
CATEGORY
1. GROSS RECEIPTSCANTALOUPS
TOTAL PROJECTEO RETURNS
2. VARIABLE COSTSPREHARVEST COSTS
CANTALOUP SEFONITROGEN (LIO)PHOSPHATEHERBICO. CNTLPS.INSCTCD CNTLOUPS
FNGICO CANTALOUPPESTICIDE APPLI .BEEHIVE RENTNITROGEN (ORY)M I S C A D M I N 0 / HIRRIGATION WATERF U E L - L U e E — T R A C T O R
EQUIPMENTIRRIGATION
REPA I RS———TRACTOREOUIPMENTIRRIGATION
L A B O R — — - — M A C H I N E R YI R R I G AT I O NOTHER
O P E R AT I N G C A P I TA LS U B TO TA L . P R E H A RV E S T
HARVEST COSTSH R V. P K G . M K T C N T P
S U B TO TA L . H A RV E S T
T O TA L VA R I A B L E C O S T S
PROJECTEOY I E L D U N I T
3 0 C . 0 0 C S T N
£ E f l _ E _ : L _ _ _ _ v o u rS / U N I T V A L U E E S T I M A T E
5.50 .JLfiSfliSJiS 1650.00 S
JfPN
INPUT USE
2 . 0 04 0 . 0 080 .00
L B .LB.L B .
S.SO0 . 2 30 . 3 2
11 . 0 09 . 2 0
2 6 . 6 0—— .-
1 . 0 0 ACRE 1 3 . 3 0 1 3 . 5 05 . 0 06 . 0 0
APPLAPPLACRE
5 . 0 03 . 0 02 . 5 0
2 5 . 0 018 .0015 .00e.oo
O.SO ACRE 1 0 . 0 0 5 . 0 04C.00 LB. 0 . 2 6 10 .40
C.50 ACRE 1 0 . 0 0 5 . 0 01 2 . 0 0 ACIN
ACREACREACREACREACREACREHCUR 4 . 5 0
15 .801 . 5 9
2 2 . 8 03 . 6 94 . 2 3e . 0 4
1 7 . 5 33 . 8 91 . 2 0 HCUR 3 . 5 0 4 . 2 0
2 0 . 0 0 HCURDCL.ACRE
3 . 5 00.15 .
S
7 0 . 0 0£__§_.
2 9 4 . 0 85 6 . 6 8
9
30C.0O CRTNACRE
4 . 0 0 1 2 0 0 . Q QS 1200.00 1
ACRE S 1494.08 J
BREAKEVEN PRICE. VARIABLE CCSTS S 4 . 9 8 / C R T N
3 . I N C O M E A B O V E VA R I A B L E C O S T S
4 . F I X E O C O S T SDEPREC. INTEREST.TAXeS _ INSUR.
TRACTOREQUIPMENTIRRIGATION
LAND (NET SHARE-RENT)TOTAL FIXEO COSTS
5. TOTAL PROJECTED COSTS
BREAK-EVEN PRICE. TOTAL CCSTS
6. NET PROJECTEO RETURNS
A C R E S 1 5 5 . 9 2 S _ _ .
A C R E 2 8 . 0 4A C R E 1 8 6 . 3 0 2 Z ' .A C R E I 9 . e 5A C R E X m a S J IA C R E S 2 7 4 . 1 9 J
A C R E S 1 7 6 8 . 2 7 J
* 5 . 8 9 / C R T N
A C R E S - l i e . 2 7 S
INFORMATION PRESENTED IS PREPAREO SOLELY AS A GENERAL GUIDE ANC ISNOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS AND RETURNS FRO. ANYONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERECOLLECTED ANO DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURALEXTENSION SERVICE ANO APPROVED FCP PU-LICATION.
j P ^ N
69.C A N TA L O U P E S , I R R I G AT E D
T E X A S E C WA R C S A Q U I F E R R E G I O NE S T I M AT E D C C S T S A N O R E T U R N S P E R A C R E
toaoa <pc
O P E R AT I O NI T E M
N O . D AT ET I M E SOVER
LABORHOURS
MACHINEHCURS
i cn_o-in a o o c _a aaa qdp t
F U E L . O I L , F I X E DL U B . . R E P . C C S T SP E P A C R E P E R A C R E
) Q3 0GBGOCB tm Gf Q4I QQ Vfl tSm) mMM mmmmW
^ ^ %
P I C K U P T R U C K 1 0 O C TC U L T I V A T O R 4 R 3 . 3 9 N O VS H R E D D E R 3 . 3 0 D E CC U L T I V A T O R 4 R 3 , 3 9 D E CP I C K U P T R U C K 1 0 D E CO F F S E T D I S C 3 . 3 4 J A NM O L D B O A R D P L O W 1 , 3 2 J A NL A N O P L A N E 5 0 J ^ NC U L T I V A T O R 4 R 3 . 3 9 J A NP I C K U P T R U C K 1 0 J A NO F F S E T D I S C 3 , 3 4 F E B9 E D D E R 6 R 1 . 3 6 F E BH E R B I C I D E S P R A Y R 6 3 F E BD R Y F E R T S P R D E R 3 . 6 0 F E BC U L T I V A T O R 4 R 3 , 3 9 M A RP L A N T E R 6 R 3 , 4 2 M A RP I C K U P T R U C K 1 0 M A RP O L L I N G C U L T 4 R 3 , 3 7 A P RL A N D P L A N E 5 0 M A YP I C K U P T R U C K 1 0 M A YP I C K U P T R U C K 1 0 J U L Y
0 . 1 01 . 0 0l . C O1 . 0 00 . 1 01 . 2 01 . 0 00 . 2 01 . 0 00 . 1 01 . 0 01 . 0 01 .001 .00l . C O1 . 0 00 . 1 01 . 0 01 .000 . 1 0
G.1250 .2270 . 2 * 30 .2270 . 1 2 50 . 2 7 30 . 5 7 10 . 00 . 2 2 7C.1250 . 2 2 8C o l - 10 . 00 . 2 0 30 . 2 2 7C . 2 2 40 . 1 2 50 .3240 . 00 . 1 2 5
0 . 1 0 00 . 1 7 20 . 1 9 90 . 1 7 20 . 1 0 00 . 2 C 70 . 4 3 20 . 0 3 80 . 1 7 2O o l O O0 . 1 7 30 . 1 1 50.26 40 . 1 5 40 . 1 7 20 . 1 7 00 . 1 0 00 . 2 4 60 . 1 9 10 . 1 0 0
o.io -2x125 -2x122
0 . 4 51 . 3 81 . 7 01 . 3 80 . 4 51 . 7 25 . 7 20 . 0 21 . 3 80 . 4 51 . 4 31 . 3 40 . 0 81 . 2 91 . 3 81 .700 . 4 51 . 9 60. 1 10 . 4 5
-2*±5
0 . 3 02 . 8 13 . 1 72 . 8 1C . 3 05 . 1 5
1 2 . 2 82 6 . 6 3
2 . 8 1C . 3 04 . 2 92 . 0 72 . 0 83 . 4 42 , 8 14 . 9 6Co 304 . C 8
->*«$*C . 3 0
-2*32^ \
TOTALS 3 . 8 9 5 3 . 4 7 6 25 .31 2 1 4 . 3 4
^•^sv
70. PROJECTIONS FOR PLANNING PURPOSES ONLYNOT TO BE USED WITHOUT UPOATING AFTER 01/06/81.
CARROTS. IRRIGATEOTEXAS ECWAROS AQUIFER REGION
ESTIMATEO CCSTS AND RETURNS PER ACRE
e - 1 2 4 t ( C 1 6 )
CATEGORY
1. GROSS RECEIPTSCARROTS
TOTAL PROJECTEO RETURNS
?. VARIABLE COSTSPREHARVEST COSTS
CARROT SEEONITROGEN (LIQ)PHOSPHATEHERBICIDEINSECTICIOEFUNGICIOEPESTICIDE APPLI .NITROGEN (DRY)MISC AOMIN 0/HIRRIGATION WATER
FUEL C LUBE—TRACTOREQUIPMENTIRRIGATION
REPA I RS—— -TRACTOREQUIPMENTIRRIGATION
LABOR-———MACHINERYIRRIGATION
OPERATING CAPITALSUBTOTAL. PREHARVEST
HARVEST COSTSHRV.PKG.MKT CRRT
SUBTOTAL. HARVEST
P R O J E C T E D E B P - E C I E - Y O U RY I E L O U N I T S / U N I T V A L U E E S T I M A T E
300 .00 CELO 6 . 0 0 _ l M fl j . fl 2S 1800.00 J
NPUT USE
2 . 0 0 L B . 6 . 5 0 1 3 . 0 06 0 . 0 0 L B . 0 . 2 3 1 3 . e o7 5 . 0 0 L e . 0 . 3 2 2 4 . 0 0
3 . 0 0 ACREAPPL
8 . 0 04 . 0 0
2 4 . 0 03 . 0 0 1 2 . 0 04 . 0 0 APPL 3 . 0 0 1 2 . 0 04 . 0 0 ACRE 2 . 5 0 1 0 . 0 0
6 0 . 0 0 L B . 0 . 2 6 1 5 . 6 00 . 5 0 ACRE 1 0 . 0 0 5 . 0 0
1 2 . 0 0 ACINACRE 1 2 . 8 3ACRE 1 . 5 9ACRE 2 2 . 8 0 .ACRE 2 . 9 7ACRE 3 . 6 0ACRE e . 0 4
3.21 HOUR 4 . 5 0 T 4 . 4 51 . 2 0 HCUR 3 . 5 0 4 . 2 0
69.OS OOL. 0 . 1 5 .ACRE S 2 1 0 . 2 4 S
3 0 0 . 0 0 CELO 4 . 2 5 ___!__»__ .ACRE S 1275 .00 J .
TOTAL VARIABLE COSTS
BREAK-EVEN PRICE. VARIABLE CCSTS
3. INCOME ABOVE VARIABLE COSTS
4. FIXEO COSTSDEPREC..INTEREST,TAXES 6 INSUR.
TRACTOREOUIPMENTIRRIGATION
LAND (NET SHARE-RENT)TOTAL FIXEO COSTS
5. TOTAL PROJECTED COSTS
BREAK-EVEN PRICE, TOTAL CCSTS
A C R E S 1 4 6 5 . 2 4 S .
* 4 . 9 S / C E L 0
ACRE 314.76 S_
ACRE 2 2 . 5 3ACRE 5 2 . 9 - _ . ,ACREACREACRE
1 9 . 8 5-Qt°S _
S 1 3 5 . 3 4 S
ACRE S l 6 2 0 . S e s
S .40 /CEL0
6 . N E T P R O J E C T E O R E T U R N S A C R E S 1 7 9 . 4 2 S
CARROTS ARE PACKEO ANO MARKETEO IK 48 CNE PCUNO CELLO BAGSINFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIOE ANC ISNOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS ANO RETURNS FRCM ANYONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERECOLLECTED ANO OEVELOPEO BY STAFF MEMBERS OF THE TEXAS AGRICULTURALEXTENSION SERVICE ANO APPROVED FOR PUBLICATION.
71.
CARROTS, IRRIGATEOTEXAS ECWARCS AQUIFER REGION
ESTIMATEO COSTS ANO RETURNS PER ACRE
OPERATION
OFFSET DISCMOLDBOARD PLOWLANO PLANEOFFSET DISCBEDOER 6RDRY FERT SPRDERPICKUP TRUCKCULTIVATOR 4RHERBICIDE SPRAYRSTANHAY PLANTERPICKUP TRUCKCULTIVATOR 4RHERBICIDE SPRAYRPICKUP TRUCKCULTIVATOR 4RHERBICIDE SPRAYRPICKUP TRUCKPTCKUP TRUCKPICKUP TRUCK
TOTALS
FUEL .O IL , FIXEOITEM TIMES LABCR MACHINE L U B . , R E P. COSTSNO. OATE OVER HCURS HOURS PER ACRE PEP ACRE
3 . 3 4 JUNE 1 . 2 0 0 . 2 7 3 0 . 2 0 7 1 . 7 2 5 . 1 51 . 3 2 JUNE 1 . 0 0 0.571 0 . 4 3 2 5 . 7 2 12 .281 . 5 0 JUNE 0 . 2 0 O.CSO 0 . 0 3 8 0 . 4 4 2 7 . 1 93 . 3 4 JULY 1 . 0 0 C.228 0 . 1 7 3 1 . 4 3 4 . 2 91 . 3 6 JULY 1.00 0.151 0 . 11 5 1 . 3 4 2 . 0 73 . 6 0 JULY l . C O 0 . 2 0 3 0 . 1 5 4 1 . 2 9 3 . 4 4
10 JULY 0 . 1 0 C.125 0 . 1 0 0 0 . 4 5 C.303 . 3 9 AUG 1 .00 0 .227 0 . 1 7 2 1 . 3 8 2 . 8 1
63 AUG 1 .CO 0.0 0 . 2 6 4 0 . 0 8 2 . 0 83 . 4 4 AUG 1 . 0 0 0 .303 0 . 2 3 0 1 . 9 5 4 . 6 1
10 AUG 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 5 C.303 , 3 9 SEPT 1 . 0 0 0 . 2 2 7 0 . 1 7 2 1 . 3 8 2 . 8 1
63 SEPT 1.00 0 . 0 0 . 2 6 4 o.oe 2 . 0 810 SEPT 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 9 0 . 3 0
3 , 3 9 OCT 1 . 0 0 C.227 0 . 1 7 2 1 . 3 8 2 . 8 163 OCT 1 .00 0 . 0 0 . 2 6 4 0 . 0 8 2 . 0 810 OCT 0 . 1 0 C.125 0 . 1 0 0 0 . 4 5 C.3010 NOV 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 5 C.3010 DEC 0 . 1 0 .2x125 .2x122 _ _ • _ _ .2x32
3 . 2 11 3 . 2 5 7 2 0 . 9 9 7 5.49
^-%v
^■ * \
72. PROJECTIONS FOR PLANN INC PURPOSES ONLYNOT TO BE USEO WITHOUT UPOATING AFTER 01/06/81.
CUCUMBERS. IRRIGATEDTEXAS ECWARDS AQUIFER REGION
ESTIMATEO COSTS ANO RETURNS PER ACRE
B-1241 IC16)
PROJECTEDY I E L O U N I T
3 3 0 . 0 0 C RT N
CATEGORY
1. GROSS RECEIPTSCUCUMBERS
TOTAL PROJECTEO RETURNS
2. VARIABLE COSTSPREHARVEST CCSTS
CUCUMBER SEEONITROGEN (LIQ)PHOSPHATEHRBICO. CUCUMBERINSECTICIDEPESTICIOE APPLI.BEEHIVE RENTNITROGEN (ORY)MISC ADMIN 0/HIRRIGATION WATERFUEL - LUBE—TRACTOR
EQUIPMENTIRRIGATION
REPA I RS— —-TR ACTOREQUIPMENTIRRIGATION
L A B O R — — - M A C H I N E R YIRRIGATION
OPERATING CAPITALSUBTOTAL. PREHARVEST
HARVEST COSTSHRV.PKG.MKT
SUBTOTAL. HARVEST
TOTAL VARIABLE COSTS
BREAK-EVEN PRICE. VARIABLE CCSTS
3. INCOME ABOVE VARIABLE COSTS
S B f l J £ £ T £ B v o u RS / U N I T V A L U E E S T I M A T E
5 . 5 0 . i fl l fl a fl flS 1815.00 <
INPUT USE
2 . 5 0 L B . 4 . 0 0 1 0 . 0 04 0 . 0 0 Le. 0 . 2 3 9 . 2 0eo.oo L B . 0 . 3 2 2 S . 6 0
1 . 0 0 ACRE 2 0 . 0 0 2 0 . 0 03 . 0 0 APPL 7 . 5 0 2 2 . 5 03 . 0 0 ACRE 2 . 5 0 7 . 5 0C.50 ACRE 10.00 5 . 0 0
4 0 . 0 0 L B . 0 . 2 6 1 0 . 4 0C.50 ACRE 1 0 . 0 0 5 . 0 0
16 .00 ACINACRE 1 3 . 0 0ACRE 1 . 3 2ACRE 3 0 . 4 0ACRE 3 . 0 1ACRE 3 . 3 7ACRE 1 0 . 7 2
3 . 1 2 HCUR 4 . 5 0 1 4 . 0 51 . 6 0 HCUR 3 . 5 0 5 . 6 0
4 0 . 8 0 OCL. 0.15 _ -•13ACRE S 2 0 2 . 7 9 S
3 3 0 . 0 0 CRTN 3 . 3 0 _ _ _ ; _ _ _ _ .ACRE s 1155.00 S.
ACRE
5. TOTAL PROJECTED COSTS
BREAK-EVEN PRICE. TOTAL CCSTS
6. NET PROJECTEO RETURNS
A C R E S 1 3 5 7 . 7 9 S .
$ 4 . 1 1 / C R T N
S 4 5 7 . 2 1 S _ .
4. FIXEO COSTSDEPREC. .INTEREST.TAXES C INSUR.
TRACTOR ACRE 2 2 . 6 3EOUIPMENT ACRE 4 8 . 5 6IRRIGATICN ACRE 2 6 . 4 6
LAND (NET SHARE-RENT) ACRE J___.fiTOTAL FIXEO COSTS ACRE S 1 2 7 . 6 6 S
A C R E S 1 4 6 5 . 6 4 S _
S 4 . 5 0 / C R T N
A C R E S 3 2 9 . 3 6 S
CUCUMBERS ARE PACKED AND MARKETED IN SO POUND CARTONS.BUOGET BASED ON A FALL CROP
INFORMATION PRESENTED IS PREPAREO SOLELY AS A GENERAL GUIDE ANC ISNOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS ANO RETURNS FRCM ANYONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERECOLLECTED AND OEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURALEXTENSION SERVICE AND APPROVED FOR PUBLICATION.
/ ^ * \
73, CUCUMBERS. IRRIGATEDTEXAS ECWARCS AOUIFER REGION
ESTIMATE!}. COSTS ANO RETURNS PER ACRE
I T E M T I M E S LABCR MACHINE L U B . . R E P • C O S T SOPERATION N O . O AT E OVER HOURS HOURS P E R A C R E P E R A C R E
PICKUP TRUCK 10 NOV 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 5 C . 3 0SHREOOER 3 , 3 0 JUNE 1 . 0 0 0 . 2 6 3 0 . 1 9 9 1 . 7 0 _ . 1 7O F F S E T O I S C 3 . 3 4 JUNE 2 . 2 0 * C . 5 C 1 0 . 3 8 0 3 . 1 6 9 . 4 4MOLDBOARD PLOW 1 , 3 2 JUNE 1 • CO 0 . 5 7 1 0 . 4 3 2 5 . 7 2 1 2 . 2 8L A N D P L A N E 1 . 5 0 J U N E 0 . 2 0 O.OSO 0 . 0 3 8 0 . 4 4 2 7 . 1 9H E R B I C I D E S P R AY R 6 3 JUNE 1 . 0 0 0 . 0 0 . 2 6 4 0 . 0 8 2 . 0 8P I C K U P T R U C K 1 0 JUNE 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 5 0 . 3 0ORY FERT SPRDER 3 . 6 0 J U l / Y 1 .00 0 . 2 C 3 0 . 1 5 4 1 . 2 9 3 . 4 4P ICKUP TRUCK 1 0 J U LY 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 5 0 . 3 0BEDDER 6R 1 . 3 6 AUG 1 * C 0 0 . 1 5 1 0 . 1 1 5 1 . 3 4 2 . 0 7C U LT I VAT O R 4 R 3 . 3 9 AUG 1 . 0 0 0 . 2 2 7 0 . 1 7 2 1 . 3 8 2 . 8 1S TA N H AY P L A N T E R 3 . 4 4 AUG 1 . 0 0 C . 3 C 3 C . 2 3 0 1 . 9 5 4 . 6 1P ICKUP TRUCK 1 0 AUG 0 . 1 0 0 . 1 2 5 0 . 1 0 0 0 . 4 5 0 . 30C U LT I VAT O R 4 R 3 , 3 9 S E P T a _co C . 2 2 7 0 . 1 7 2 1 . 3 8 2 . 8 1P ICKUP TRUCK 10 SEPT o. io . 0 f 1 2 5 -2*122 - 2 * ± 5 - 2 * 3 2
TO TA L S 3 • 1 22 2 . 6 5 6 2 0 . 7 0 7 1 . 3 9
^ V
74.
# * ^
PROJECTIONS FOR PLANNING PURPOSES ONLYNOT TO BE USED WITHOUT UPOATING AFTER 01/06/61.
CUCUMBERS (PICKLES) IRRIGATEDTEXAS ECWARDS AQUIFER REGION
ESTIMATEO CCSTS ANO RETURNS PER ACRE
B - 1 2 4 K C 1 6 )
CATEGORY
GROSS RECEIPTSCUCUMB. PICKLES
TOTAL PROJECTED RETURNS
PROJECTEDY I E L D U N I T
1 0 5 . 0 0 C U T.
EBQJ___I_La vowS / U N I T V A L U E E S T I M A T E
7 . 0 0 7 3 5 . 9 0 _ _S 735.00 »__.
VARIABLE COSTS INPUT USEPREHARVEST COSTS
CUCUMBER-PCKL SO 2 . 2 5 L B . 8 . 0 0 1 8 . 0 0NITROGEN (LIQ) 4 0 . 0 0 L B . 0 . 2 3 9 . 2 0PHOSPHATE eo.oo L B . 0 . 3 2 8 6 . 6 0HRBICD. CUCUMBER 1 . 0 0 ACRE 2 0 . 0 0 2 0 . 0 0INSECTICIOE 4 . 0 0 AFPL 7 . 5 0 3 0 . 0 0 .PESTICIOE APPLI. 4 . 0 0 ACRE 2 . 5 0 1 0 . 0 0BEEHIVE RENT 0 . 5 0 ACRE 1 0 . 0 0 e.ooNITROGEN (ORY) 4 0 . 0 0 L B . 0 . 2 6 1 0 . 4 0MISC AOMIN 0/H C . 5 0 ACRE 10.00 5 . 0 0IRRIGATION WATER 1 2 . 0 0 ACINFUEL 6 LUBE—TRACTOR ACRE 1 3 . 0 0
EQUIPMENT ACRE C.79IRRIGATION ACRE 2 2 . 8 0
REPAIRS—-»—TRACTOR ACRE 3 . 0 1EQUIPMENT ACRE 3 . 0 0IRRIGATION ACRE 6.C4
LABOR—- — —MACHINERY 2 . 8 7 HCUR 4 . 5 0 1 2 . 9 2IRRIGATION 1 . 2 0 HCUR 3 . 5 0 4 . 2 0OTHER 6 . 0 0 HOUR 3 . 5 0 2 1 . 0 0
OPERATING CAPITAL 4 2 . 5 3 OCL.ACRE
0 . 1 5S
$■_-_*SUBTOTAL. PREHARVEST 2 2 6 . 3 4 S
HARVEST COSTSHARVEST. PICKLES 105 .00 CWT. 3 . 5 0 __--2_S-SUBTOTAL. HARVEST ACRE S 367 .50 «
TOTAL VARIABLE COSTS ACRE s S9S.e4 «
BREAK-EVEN PRICE. VARIABLE CCSTS
3. INCOME ABOVE VARIABLE COSTS
4. PIXEO COSTSDEPREC INTEREST.TAXES £ INSUR.
TRACTOREOUIPMENTIRRIGATICN
LANO (NET SHARE-RENT)TOTAL FtxeO COSTS
5. TOTAL PROJECTED COSTS
BREAK-EVEN PRICE. TOTAL CCSTS
6. NET PROJECTEO RETURNS
S S . 6 7 / C W T .
A C R E S 139.16 S.
ACREACRE
2 2 . 8 34 7 . 9 6
ACRE 1 9 . e 5ACRE
s"—._____1 2 0 . 6 4ACRE s
ACRE s 7 1 6 . 4 8 1
9 6.,82/CWT
ACRE 18.52 S_
PRODUCTION VALUE AND HARVESTING EXPENSE CASED ON A WEIGHTEO AVERAGE OF 8JC-1 *S13%«2*S. 34X#3»S. NAD 4SX»4*S.BUOGET BASEO ON FALL CROP.
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE ANO ISNOT INTENDED TO RECOGNIZE OR PRE01CT THE COSTS AND RETURNS FROM ANYONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERECOLLECTED AND DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURALEXTENSION SERVICE AND APPROVED FOR PUBLICATION.