B-1241 (C3)
Projections for Planning Purposes Only
Not to be Used without Updating after October 15, 2004
Table 8.A
Estimated costs and returns per Acre
Peanuts, Sprinkler Irrigated
2005 Projected Costs and Returns per Acre
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
peanut - runners
ton
355.00
2.0000
710.00
_________
-------TOTAL INCOME
710.00
_________
DIRECT EXPENSES
custom
fungicide applic
drying - peanut
herbicide
herb. - prowl
herb - Cadre
fungicide
fung-folicular/aboun
fungicide - Bravo
seed
seed - peanut
fertilizer
fertilizer (N)
fertilizer (P)
OPERATOR LABOR
Implements
Tractors
Self-Propelled Eq.
IRRIGATION LABOR
irrigation
DIESEL FUEL
Tractors
ELECTRICITY
irrigation
GASOLINE
Self-Propelled Eq.
REPAIR & MAINTENANCE
Implements
Tractors
Self-Propelled Eq.
irrigation
INTEREST ON OP. CAP.
acre
ton
3.50
20.00
2.0000
2.0000
7.00
40.00
_________
_________
pint
oz
4.00
13.05
1.5000
1.3000
6.00
16.96
_________
_________
oz
pint
1.48
4.38
24.6000
1.5000
36.40
6.57
_________
_________
lb.
0.65
100.0000
65.00
_________
lb.
lb.
0.17
0.40
40.0000
40.0000
6.80
16.00
_________
_________
hour
hour
hour
9.00
9.00
9.00
1.3556
1.1297
0.1340
12.20
10.16
1.20
_________
_________
_________
hour
9.00
1.2128
10.91
_________
gal
1.70
7.5576
12.84
_________
kWh
0.09
310.7800
27.97
_________
gal
1.90
2.0100
3.81
_________
10.00
8.47
0.18
2.03
11.13
1.0000
1.0000
1.0000
18.9500
1.0000
10.00
8.47
0.18
38.46
11.13
-------348.13
361.86
_________
_________
_________
_________
_________
17.87
15.24
0.39
33.60
-------67.11
-------415.25
294.74
_________
_________
_________
_________
Acre
Acre
Acre
ac/in
Acre
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
FIXED EXPENSES
Implements
Tractors
Self-Propelled Eq.
irrigation
Acre
Acre
Acre
Acre
17.87
15.24
0.39
33.60
TOTAL FIXED EXPENSES
TOTAL SPECIFIED EXPENSES
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
1.0000
1.0000
1.0000
1.0000
_________
_________
_________
_________
_________
ALLOCATED COST ITEMS
cash rent - peanut
acre
120.00
1.0000
120.00
_________
RESIDUAL RETURNS
174.74
_________
_______________________________________________________________________
Projections for Planning Purposes Only.
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 (C3)
Projections for Planning Purposes Only
Not to be Used without Updating after October 15, 2004
Table 8.B
Estimated resource use and costs for field operations, per Acre
Peanuts, Sprinkler Irrigated
2005 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-------Moldboard Plow
8 feet
Disc-Tandem (21 ft) 21 feet
fertilizer (N)
lb.
fertilizer (P)
lb.
Lister
20 feet
herb. - prowl
pint
Pick-up Truck
3/4 ton
irrigation
ac/in
Planter
26.6 feet
seed - peanut
lb.
irrigation
ac/in
irrigation
ac/in
herb - Cadre
oz
irrigation
ac/in
irrigation
ac/in
irrigation
ac/in
irrigation
ac/in
irrigation
ac/in
irrigation
ac/in
irrigation
ac/in
fung-folicular/aboun oz
fungicide applic
acre
irrigation
ac/in
irrigation
ac/in
fungicide - Bravo
pint
fungicide applic
acre
digger - peanut
12 feet
Combine - Peanut
drying - peanut
ton
125
125
0.286
0.105
1.00
1.00
Feb
Mar
5.40
1.98
3.86
1.41
1.63
1.08
2.44
1.61
0.630
0.231
5.67
2.08
19.02
8.17
40.0000
0.17
6.80
6.80
40.0000
0.40
16.00
16.00
125
0.114 1.00 Mar
2.16
1.54
0.10
0.15 0.251
2.26
6.23
1.00 Mar
1.5000
4.00
6.00
6.00
0.006 20.00 Mar
4.00
0.39 0.134
1.20
5.60
1.00 Apr
3.50
33.60 0.064
0.57
1.0000
37.68
125
0.086 1.00 May
1.62
1.16
0.23
0.40 0.189
1.70
5.12
100.0000
0.65
65.00
65.00
1.00 May
7.01
0.128
1.15
2.0000
8.16
1.00 Jun
4.38
0.080
0.72
1.2500
5.10
1.3000 13.05
16.96
16.96
1.00 Jun
4.38
0.080
0.72
1.2500
5.10
1.00 Jun
4.38
0.080
0.72
1.2500
5.10
1.00 Jul
5.96
0.108
0.97
1.7000
6.93
1.00 Jul
5.96
0.108
0.97
1.7000
6.93
1.00 Jul
5.96
0.108
0.97
1.7000
6.93
1.00 Aug
5.96
0.108
0.97
1.7000
6.93
1.00 Aug
5.96
0.108
0.97
1.7000
6.93
24.6000
1.48
36.40
36.40
1.0000
3.50
3.50
3.50
1.00 Aug
5.96
0.108
0.97
1.7000
6.93
1.00 Sep
7.01
0.128
1.15
2.0000
8.16
1.5000
4.38
6.57
6.57
1.0000
3.50
3.50
3.50
125
0.342 1.00 Oct
6.45
4.61
2.72
5.12 0.752
6.77
25.69
125
0.195 1.00 Oct
3.69
2.64
4.22
8.12 0.430
3.87
22.55
1.00 Nov
2.0000 20.00
40.00
40.00
------- ------- ------- ------- ------ ------------- ------TOTALS
21.32
15.24
80.45
51.86 3.832
34.48
200.74 404.12
INTEREST ON OPERATING CAPITAL
11.13
UNALLOCATED LABOR
0.00
TOTAL SPECIFIED COST
415.25
_____________________________________________________________________________________________________________________________________________
Projections for Planning Purposes Only.
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