B-1241 (C10)
Projections for Planning Purposes Only
Not to be Used without Updating after October 15, 2003
Table 13.A
Estimated costs and returns per acre
Peanuts, Runner, Irrigated
2004 Projected Costs and Returns per Acre
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
peanuts f. runner
cwt
17.75
40.0000
710.00
_________
-------TOTAL INCOME
710.00
_________
DIRECT EXPENSES
SEED
seed peanut
seed treat. peanuts
CROP INSURANCE
crop ins. f peanut
FUNGICIDE
fungicide peanut
MISC ADMIN O/H
mis admin o/h pean i
HERBICIDES
herb pre em f peanut
herb post emerg pean
contact herbicide
CUSTOM
air fungicide appl
pesticide appl pea 3
consult fee peanuts
cstm haul peanut i
peanut drying
IRRIGATION
irrig. cost - peanut
OPERATOR LABOR
Tractors
Self-Propelled Eq.
DIESEL FUEL
Tractors
Self-Propelled Eq.
REPAIR & MAINTENANCE
Implements
Tractors
Self-Propelled Eq.
INTEREST ON OP. CAP.
lb
acre
0.65
5.91
85.0000
1.0000
55.25
5.91
_________
_________
acre
22.00
1.0000
22.00
_________
acre
15.27
4.0000
61.08
_________
acre
15.00
1.0000
15.00
_________
acre
acre
acre
6.17
15.00
11.00
1.0000
1.0000
1.0000
6.17
15.00
11.00
_________
_________
_________
acre
acre
acre
ton
ton
4.50
5.00
6.50
10.50
18.00
3.0000
2.0000
1.0000
2.3500
1.0000
13.50
10.00
6.50
24.67
18.00
_________
_________
_________
_________
_________
ac/in
3.80
11.5000
43.70
_________
hour
hour
8.90
8.90
2.7596
0.4250
24.56
3.78
_________
_________
gal
gal
1.09
1.09
15.9144
4.2500
17.34
4.63
_________
_________
8.89
28.74
3.14
14.57
1.0000
1.0000
1.0000
1.0000
8.89
28.74
3.14
14.57
-------413.47
296.52
_________
_________
_________
_________
16.34
49.13
4.28
66.70
-------136.46
-------549.93
160.06
_________
_________
_________
_________
acre
acre
acre
acre
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
FIXED EXPENSES
Implements
Tractors
Self-Propelled Eq.
irrigation system
acre
acre
acre
ac/in
16.34
49.13
4.28
5.80
TOTAL FIXED EXPENSES
TOTAL SPECIFIED EXPENSES
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
1.0000
1.0000
1.0000
11.5000
_________
_________
_________
_________
_________
ALLOCATED COST ITEMS
cash rent f peanut
acre
100.00
1.0000
100.00
_________
RESIDUAL RETURNS
60.06
_________
_______________________________________________________________________
*Sprinkler irrigated
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 Texas Cooperative Extension and approved for publication
B-1241 (C10)
Projections for Planning Purposes Only
Not to be Used without Updating after October 15, 2003
Table 13.B
Estimated resource use and costs for field operations, per acre
Peanuts, Runner, Irrigated
2004 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
tandem disc
12-foot
crop ins. f peanut
acre
tandem disc
12-foot
moleboard plow
cultivator rolling
8-row
herb pre em f peanut acre
planter-peanut
seed peanut
lb
seed treat. peanuts acre
cultivator
6-row
irrig. cost - peanut ac/in
Dammer/Diker/Sprayer 6 row
herb post emerg pean acre
Rope wick
contact herbicide
acre
air fungicide appl
acre
fungicide peanut
acre
irrig. cost - peanut ac/in
pesticide appl pea 3 acre
air fungicide appl
acre
fungicide peanut
acre
irrig. cost - peanut ac/in
pesticide appl pea 3 acre
irrig. cost - peanut ac/in
air fungicide appl
acre
fungicide peanut
acre
consult fee peanuts acre
irrigation system
ac/in
peanut digger irr
cstm haul peanut i
ton
peanut drying
ton
mis admin o/h pean i acre
combine peanut
100
100
0.199
0.184
1.00
1.00
1.00
1.00
1.00
1.00
Mar
Mar
May
May
May
May
3.27
3.02
3.58
3.32
0.58
0.68
0.91
1.41
0.199
0.184
1.77
1.63
10.14
10.08
1.0000 22.00
22.00
22.00
100
0.184
3.02
3.32
0.68
1.41 0.184
1.63
10.08
150
0.286
5.18
4.74
2.12
3.30 0.286
2.54
17.90
100
0.163
2.69
2.95
0.53
1.10 0.163
1.45
8.73
1.0000
6.17
6.17
6.17
100
0.240 1.00 May
3.95
4.34
1.48
3.08 0.240
2.14
15.00
85.0000
0.65
55.25
55.25
1.0000
5.91
5.91
5.91
100
0.171 1.00 Jun
2.82
3.09
0.47
0.99 0.171
1.52
8.92
1.00 Jun
1.0000
3.80
3.80
3.80
150
0.150 1.00 Jun
2.71
2.48
0.30
0.53 0.150
1.33
7.36
1.0000 15.00
15.00
15.00
100
0.320 1.00 Jun
5.26
5.77
0.91
1.58 0.320
2.84
16.37
1.0000 11.00
11.00
11.00
1.00 Jul
1.0000
4.50
4.50
4.50
1.0000 15.27
15.27
15.27
1.00 Jul
3.5000
3.80
13.30
13.30
1.0000
5.00
5.00
5.00
1.00 Aug
1.0000
4.50
4.50
4.50
2.0000 15.27
30.54
30.54
1.00 Aug
3.5000
3.80
13.30
13.30
1.0000
5.00
5.00
5.00
1.00 Sep
3.5000
3.80
13.30
13.30
1.00 Sep
1.0000
4.50
4.50
4.50
1.0000 15.27
15.27
15.27
1.00 Sep
1.0000
6.50
6.50
6.50
1.00 Oct
66.70
11.5000
66.70
100
0.860 1.00 Oct
14.13
15.51
1.11
1.98 0.860
7.65
40.40
2.3500 10.50
24.67
24.67
1.0000 18.00
18.00
18.00
1.0000 15.00
15.00
15.00
0.425 1.00 Oct
7.77
4.28 0.425
3.78
15.84
------- ------- ------- ------- ------ ------------- ------TOTALS
46.09
49.13
16.67
87.33 3.184
28.34
307.78 535.36
INTEREST ON OPERATING CAPITAL
14.57
UNALLOCATED LABOR
0.00
TOTAL SPECIFIED COST
549.93
_____________________________________________________________________________________________________________________________________________
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 Texas Cooperative Extension and approved for publication