Projections for Planning Purposes Only
Not to be Used without Updating after December 15, 2000
B-1241 (C01&2)
Peanuts, Spanish, Sprinkler Irrigated
Texas High Plains
2001 Projected Costs and Returns per Acre
GROSS INCOME Description
============================
PEANUTS
SPANISH
Quantity
=========
1.750
Unit
====
ton
$ / Unit
===========
325.0000
Total GROSS Income
VARIABLE COST Description
=================================
PREHARVEST
HERBICIDE
NITROGEN
PHOSPHATE
FERTILIZER APPL.
SEED
INOCULANT
INSECTICIDE+APPL
FUNGICIDE & APPL
FUNGICIDE & APPL
FUNGICIDE & APPL
HOEING
Fuel & Lube - Machinery
- Irrigation
Repairs
- Machinery
- Irrigation
Labor
- Machinery
- Irrigation
Total PREHARVEST
HARVEST
DIG AND SHAKE
CUST HARV & HAUL
DRYING
- OC Borrowed
- Positive Cash
$ / Unit
===========
Total
===========
1.000
40.000
40.000
1.000
80.000
1.000
1.000
1.000
1.000
1.000
1.000
acre
lb.
lb.
acre
lb.
acre
appl
appl
appl
appl
acre
Acre
Acre
Acre
Acre
Hour
Hour
11.250
.283
.210
5.250
.810
5.000
10.000
12.000
12.000
12.000
15.000
11.25
11.32
8.40
5.25
64.80
5.00
10.00
12.00
12.00
12.00
15.00
20.29
93.26
8.35
8.93
24.57
13.31
----------335.73
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
17.50
70.00
43.75
----------131.25
________
________
________
19.97
-0.13
===========
486.82
________
________
81.93
________
Total
===========
84.71
85.19
75.00
===========
244.90
________
________
________
731.72
________
-162.97
________
3.071
1.664
1.000
1.750
1.750
acre
ton
ton
186.658
-2.978
Dol.
Dol.
GROSS INCOME minus VARIABLE COST
Total FIXED Cost
Total of ALL Cost
NET PROJECTED RETURNS
________
Unit
====
Total VARIABLE COST
FIXED COST Description
=================================
Machinery and Equipment
Irrigation
Land
Your
Estimate
========
________
Quantity
===========
8.000
8.000
17.500
40.000
25.000
Total HARVEST
Interest
Interest
Total
===========
568.75
===========
568.75
Unit
====
Acre
Acre
Acre
0.107
0.045
________
________
________
________
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 December 15, 2000
Date
B-1241 (C01&2)
Stage
Type
Product Name
Number
Weight
Cash Landlord Break
of
of
of
per
NonShare
Even
Production
Prod.
Units
Head
Cash
Prod.
======== ================ ===== ========================= ============= ============= ===== ======== =====
10/30/01 HARVEST
A
PEANUTS
SPANISH
1.7500
.0000
C
.00
Y
Date
========
12/21/00
01/26/01
01/26/01
02/21/01
03/05/01
03/05/01
03/15/01
03/20/01
03/20/01
03/20/01
03/31/01
04/01/01
04/10/01
04/18/01
04/25/01
05/10/01
05/10/01
05/10/01
05/15/01
05/22/01
05/25/01
05/30/01
06/01/01
06/10/01
06/14/01
06/19/01
06/20/01
06/20/01
06/25/01
07/01/01
07/10/01
07/12/01
07/20/01
08/01/01
08/02/01
08/10/01
08/10/01
08/15/01
08/20/01
09/01/01
09/15/01
09/20/01
09/25/01
11/30/01
Stage
Type
of
of
Production
Input
================ =====
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
E
PREHARVEST
G
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
O
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
E
PREHARVEST
M
PREHARVEST
O
PREHARVEST
M
PREHARVEST
M
PREHARVEST
O
PREHARVEST
M
PREHARVEST
O
PREHARVEST
O
PREHARVEST
G
PREHARVEST
G
PREHARVEST
M
PREHARVEST
O
PREHARVEST
O
PREHARVEST
G
PREHARVEST
O
PREHARVEST
O
PREHARVEST
G
PREHARVEST
O
PREHARVEST
G
PREHARVEST
M
PREHARVEST
O
PREHARVEST
O
HARVEST
G
HARVEST
G
HARVEST
G
K
Input
Name
Number
of
Units
========================= =============
DISCING
TANDEM
1.0000
PLOWING
.5000
CHISELING
.5000
DISCING
TANDEM
1.0000
HERBICIDE
PEANUT
1.0000
DISC & SPRAY
1.0000
SAND FIGHTING
1.0000
NITROGEN
PEANUT
40.0000
PHOSPHATE
PEANUT
40.0000
FERTILIZER APPL. PEANUT
1.0000
PICKUP TRUCK
3/4 TON
20.0000
SAND FIGHTING
1.0000
LISTING
1.0000
IRRIGATION
4.0000
ROD WEEDING
1.0000
PLANTING
1.0000
SEED
PEANUT
80.0000
INOCULANT
1.0000
CULTIVATING
ROLLING
1.0000
IRRIGATION
2.0000
SAND FIGHTING
1.0000
CULTIVATING
ROLLING
1.0000
IRRIGATION
2.0000
SAND FIGHTING
1.0000
IRRIGATION
2.0000
IRRIGATION
2.0000
INSECTICIDE+APPL PEANUT
1.0000
FUNGICIDE & APPL PEANUT
1.0000
CULTIVATING
8 ROW
1.0000
IRRIGATION
2.0000
IRRIGATION
2.0000
FUNGICIDE & APPL PEANUT
1.0000
IRRIGATION
2.0000
IRRIGATION
2.0000
FUNGICIDE & APPL PEANUT
1.0000
IRRIGATION
2.0000
HOEING
PEANUT
1.0000
SPOT SPRAYING
1.0000
IRRIGATION
2.0000
IRRIGATION
2.0000
DIG AND SHAKE
PEANUTS
1.0000
CUST HARV & HAUL PEANUTS
1.7500
DRYING
PEANUTS
1.7500
CASH-RENT
PEANUTS
1.0000
Cash Fixed Landlord
Nonor
Share
Cash Vari.
===== ===== ========
.00
.00
.00
.00
C
V
.00
.00
.00
C
V
.00
C
V
.00
C
V
.00
.00
.00
.00
.00
.00
.00
C
V
.00
C
V
.00
.00
.00
.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
.00
C
V
.00
C
V
.00
C
V
.00
C
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.