Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1999
B-1241 (C03)
Peanuts, Florunner, Sprinkler Irrigated
Texas Rolling Plains (3)
1999 Projected Costs and Returns per Acre
GROSS INCOME Description
============================
PEANUTS
RUNNERS
Your
Total
Estimate
=========== ========
750.00 ________
===========
750.00 ________
Quantity
=========
2.000
Unit
====
ton
$ / Unit
===========
375.0000
Quantity
===========
Unit
====
$ / Unit
===========
Total
===========
40.000
40.000
1.500
80.000
1.000
1.000
lb.
lb.
pint
lb.
acre
appl
Acre
Acre
Acre
Acre
Hour
Hour
.280
.260
4.000
.820
11.000
10.500
11.20
10.40
6.00
65.60
11.00
10.50
5.39
41.11
1.68
25.45
9.88
6.72
===========
204.93
________
________
________
________
________
________
________
________
________
________
________
________
10.00
56.25
18.00
45.00
===========
129.25
________
________
________
________
9.64
-1.85
===========
341.97
________
________
408.03
________
Total
===========
17.77
98.04
120.00
===========
235.81
________
________
________
Total of ALL Cost
577.78
________
NET PROJECTED RETURNS
172.22
________
Total GROSS Income
VARIABLE COST Description
=================================
PREHARVEST
NITROGEN
PHOSPHATE
HERBICIDE
SEED
INSECTICIDE+APPL
FUNGICIDE & APPL
Fuel & Lube - Machinery
- Irrigation
Repairs
- Machinery
- Irrigation
Labor
- Machinery
- Irrigation
Total PREHARVEST
HARVEST
DIG
CUSTOM HARVEST
CUSTOM HAULING
DRYING
1.646
1.120
1.000
2.250
2.250
2.250
acre
ton
ton
ton
6.001
5.999
10.000
25.000
8.000
20.000
Total HARVEST
Interest
Interest
- OC Borrowed
- Positive Cash
107.157
-41.000
Dol.
Dol.
Total VARIABLE COST
GROSS INCOME minus VARIABLE COST
FIXED COST Description
=================================
Machinery and Equipment
Irrigation
Land
Total FIXED Cost
Unit
====
Acre
Acre
Acre
0.090
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 February 13, 1999
Date
Stage
Type
Product Name
Number
Weight
of
of
of
per
Production
Prod.
Units
Head
======== ================ ===== ========================= ============= =============
10/29/99 HARVEST
A
PEANUTS
RUNNERS
2.0000
.0000
Date
========
02/01/98
03/02/99
03/14/99
03/14/99
03/14/99
03/22/99
03/30/99
04/17/99
05/09/99
05/21/99
05/31/99
06/13/99
06/18/99
06/19/99
06/19/99
06/24/99
06/30/99
07/09/99
07/19/99
07/31/99
08/09/99
08/19/99
08/31/99
09/14/99
10/28/99
11/24/99
11/24/99
11/29/99
11/29/99
Stage
Type
of
of
Production
Input
================ =====
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
O
PREHARVEST
E
PREHARVEST
O
PREHARVEST
O
PREHARVEST
O
PREHARVEST
O
PREHARVEST
G
PREHARVEST
G
PREHARVEST
M
PREHARVEST
O
PREHARVEST
O
PREHARVEST
O
PREHARVEST
O
PREHARVEST
O
PREHARVEST
O
PREHARVEST
O
PREHARVEST
O
HARVEST
G
HARVEST
G
HARVEST
G
K
HARVEST
G
Input
Name
Number
of
Units
========================= =============
DISCING
TANDEM
1.0000
PLOWING
.5000
NITROGEN
PEANUT
40.0000
PHOSPHATE
PEANUT
40.0000
LISTING
PEANUT
1.0000
HERBICIDE
PEANUT
1.5000
PICKUP TRUCK
3/4 TON
20.0000
IRRIGATION
4.0000
SEED
PEANUT
80.0000
IRRIGATION
2.0000
IRRIGATION
2.0000
IRRIGATION
2.0000
IRRIGATION
2.0000
INSECTICIDE+APPL PEANUT
1.0000
FUNGICIDE & APPL
1.0000
PLANTING*
1.0000
IRRIGATION
2.0000
IRRIGATION
2.0000
IRRIGATION
2.0000
IRRIGATION
2.0000
IRRIGATION
2.0000
IRRIGATION
2.0000
IRRIGATION
2.0000
IRRIGATION
2.0000
DIG
PEANUT
1.0000
CUSTOM HARVEST
PEANUT
2.2500
CUSTOM HAULING
PEANUT
2.2500
CASH-RENT
PEANUT
1.0000
DRYING
PEANUT
2.2500
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
.00
C
V
.00
.00
.00
C
V
.00
.00
.00
.00
.00
C
V
.00
C
V
.00
.00
.00
.00
.00
.00
.00
.00
.00
.00
C
V
.00
C
V
.00
C
V
.00
C
F
.00
C
V
.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.