Projections for Planning Purposes Only
Not to be Used without Updating after March 2, 1998
B-1241 (C03)
Runner Peanuts, Dryland, Solid Planted
Texas Rolling Plains (3)
1998 Projected Costs and Returns per Acre
GROSS INCOME Description
============================
PEANUTS
RUNNERS
Quantity
=========
1.125
Unit
====
ton
$ / Unit
===========
350.0000
Total GROSS Income
VARIABLE COST Description
=================================
PREHARVEST
NITROGEN
PHOSPHORUS
FERTILIZER APPL.
HERBICIDE
INSECTICIDE
SEED
FUNGICIDE
Fuel & Lube - Machinery
Repairs
- Machinery
Labor
- Machinery
$ / Unit
===========
Total
===========
20.000
40.000
1.000
1.500
1.000
60.000
1.000
lb.
lb.
acre
pint
pint
lb.
acre
Acre
Acre
Hour
.280
.260
3.500
4.000
11.660
.820
10.250
5.60
10.40
3.50
6.00
11.66
49.20
10.25
7.32
2.43
14.05
===========
120.41
________
________
________
________
________
________
________
________
________
________
15.60
5.56
5.87
12.23
===========
39.26
________
________
________
________
5.27
===========
164.94
________
2.342
0.780
2.039
- OC Borrowed
ton
Acre
Acre
Hour
55.422
Dol.
Total VARIABLE COST
Break-Even Price, Total Variable Cost
$
6.000
20.000
6.000
Unit
====
Acre
Acre
Total FIXED Cost
Total of ALL Cost
NET PROJECTED RETURNS
0.095
________
________
________
146.61 per ton of PEANUTS
GROSS INCOME minus VARIABLE COST
Break-Even Price, Total Cost $
________
Unit
====
Total HARVEST
FIXED COST Description
=================================
Machinery and Equipment
Land
Your
Estimate
========
________
Quantity
===========
Total PREHARVEST
HARVEST
DRYING
Fuel & Lube - Machinery
Repairs
- Machinery
Labor
- Machinery
Interest
Total
===========
393.75
===========
393.75
228.81
________
Total
===========
108.90
25.00
===========
133.90
________
________
298.84
________
94.91
________
________
265.63 per ton of PEANUTS
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 March 2, 1998
Date
Stage
Type
Product Name
Number
Weight
of
of
of
per
Production
Prod.
Units
Head
======== ================ ===== ========================= ============= =============
11/02/98 HARVEST
A
PEANUTS
RUNNERS
1.1250
.0000
Date
========
02/02/98
03/02/98
03/14/98
03/14/98
03/14/98
03/23/98
05/02/98
06/23/98
06/23/98
06/29/98
08/02/98
10/28/98
11/09/98
11/09/98
11/14/98
11/15/98
Stage
Type
of
of
Production
Input
================ =====
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
E
PREHARVEST
G
PREHARVEST
E
PREHARVEST
E
PREHARVEST
E
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
HARVEST
M
HARVEST
M
HARVEST
D
HARVEST
G
K
Input
Name
Number
of
Units
========================= =============
DISCING-OFFSET
14 FT
1.0000
PLOWING
1.0000
NITROGEN
PEANUT
20.0000
PHOSPHORUS
40.0000
FERTILIZER APPL.
1.0000
HERBICIDE
PEANUT
1.5000
INSECTICIDE
PEANUT
1.0000
SEED
PEANUT
60.0000
PLANTING
PEANUT
1.0000
PICKUP TRUCK
3/4 TON
40.0000
FUNGICIDE
1.0000
DIGGING
PEANUT
1.0000
COMBINING
PEANUT
1.0000
TRAILER
PEANUT
.0030
DRYING
PEANUT
.7800
LAND CHARGE
PEANUT
1.0000
B-1241 (C03)
Cash Landlord Break
NonShare
Even
Cash
Prod.
===== ======== =====
C
.00
Y
Cash Fixed Landlord
Nonor
Share
Cash Vari.
===== ===== ========
.00
.00
C
V
.00
C
V
.00
C
V
.00
C
V
.00
C
V
.00
C
V
.00
.00
.00
C
V
.00
.00
.00
.00
C
V
.00
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.