B-1241 (C10) Projections for Planning Purposes Only Not to be Used without Updating after October 15, 2003 Table 15.A Estimated costs and returns per acre Sesame, Irrigated 2004 Projected Costs and Returns per Acre _______________________________________________________________________ ITEM UNIT PRICE QUANTITY AMOUNT YOUR FARM _______________________________________________________________________ dollars dollars INCOME sesame seed cwt 25.00 10.0000 250.00 _________ -------TOTAL INCOME 250.00 _________ DIRECT EXPENSES SEED seed sesame FERTILIZER phospate nitrogen n32 MISC ADMIN O/H misc admin o/h sesam CUSTOM cstm hvst sesame IRRIGATION irrigation costs OPERATOR LABOR Tractors IRRIGATION LABOR irr system 1 DIESEL FUEL Tractors REPAIR & MAINTENANCE Implements Tractors irr system 1 INTEREST ON OP. CAP. lb 2.75 2.5000 6.87 _________ lb lb 0.32 0.25 35.0000 70.0000 11.20 17.50 _________ _________ acre 16.00 0.3000 4.80 _________ acre 20.00 1.0000 20.00 _________ ac/in 4.00 6.0000 24.00 _________ hour 8.90 0.9028 8.03 _________ hour 8.90 0.3000 2.67 _________ gal 1.09 5.3794 5.86 _________ acre acre ac/in acre 6.14 9.86 0.17 0.30 1.0000 1.0000 6.0000 1.0000 6.14 9.86 1.02 0.30 -------118.27 131.72 _________ _________ _________ _________ 12.47 16.86 1.02 -------30.35 -------148.62 101.37 _________ _________ _________ TOTAL DIRECT EXPENSES RETURNS ABOVE DIRECT EXPENSES FIXED EXPENSES Implements Tractors irr system 1 acre acre ac/in 12.47 16.86 0.17 TOTAL FIXED EXPENSES TOTAL SPECIFIED EXPENSES RETURNS ABOVE TOTAL SPECIFIED EXPENSES 1.0000 1.0000 6.0000 _________ _________ _________ _________ _________ ALLOCATED COST ITEMS cash rent sesame irr acre 45.00 1.0000 45.00 _________ RESIDUAL RETURNS 56.37 _________ _______________________________________________________________________ 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 15.B Estimated resource use and costs for field operations, per acre Sesame, 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 offset disc 20 ft 20 ft bedder 6-row fertilizer spreader phospate lb nitrogen n32 lb planter-stanhay seed sesame lb misc admin o/h sesam acre irrigation costs ac/in cultivator 8 row 8 row irrigation costs ac/in irrigation costs ac/in irrigation costs ac/in irr system 1 ac/in cstm hvst sesame acre cstm haul sesame cwt 100 200 100 100 100 125 0.199 0.103 0.114 0.153 0.229 0.103 1.00 1.00 1.00 1.00 1.00 Aug Aug Oct Feb Apr 1.00 May 1.00 1.00 1.00 Jun Jul Aug 3.27 2.24 1.87 2.53 3.77 2.02 3.58 2.11 2.05 2.77 4.14 2.17 0.58 3.09 0.36 0.71 0.85 0.53 1.02 0.91 6.43 0.76 1.48 1.76 1.10 1.02 0.199 0.103 0.114 0.153 0.229 0.103 0.300 1.77 0.91 1.01 1.36 35.0000 70.0000 0.32 0.25 11.20 17.50 2.5000 0.3000 1.5000 2.75 16.00 4.00 6.87 4.80 6.00 1.5000 1.5000 1.5000 6.0000 1.0000 10.0000 4.00 4.00 4.00 6.00 6.00 6.00 20.00 20.00 2.04 0.91 2.67 10.14 14.80 6.08 8.87 11.20 17.50 12.58 6.87 4.80 6.00 6.75 6.00 6.00 6.00 4.71 20.00 ------- ------- ------- ------- ------ ------------- ------TOTALS 15.72 16.86 7.16 13.49 1.202 10.70 84.37 148.32 INTEREST ON OPERATING CAPITAL 0.30 UNALLOCATED LABOR 0.00 TOTAL SPECIFIED COST 148.62 _____________________________________________________________________________________________________________________________________________ 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