Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1998
B-1241 (C04)
Spanish Peanuts, Dryland, Solid Plant
North Texas (4)
GROSS INCOME Description
============================
PEANUTS
Your
Total
Estimate
=========== ========
372.00 ________
===========
372.00 ________
Quantity
=========
1200.000
Unit
====
lb
$ / Unit
===========
0.3100
Quantity
===========
Unit
====
$ / Unit
===========
Total
===========
40.000
250.000
1.000
1200.000
1.000
75.000
1.500
1.000
1.000
0.500
1.000
lb.
lb.
acre
lb
acre
lb.
acre
acre
acre
acre
acre
Acre
Acre
Hour
.200
.095
2.000
.020
6.750
.740
3.200
11.250
11.250
3.200
23.690
8.00
23.75
2.00
24.00
6.75
55.50
4.80
11.25
11.25
1.60
23.69
11.96
7.20
17.19
===========
208.93
________
________
________
________
________
________
________
________
________
________
________
________
________
________
12.00
100.00
===========
112.00
________
________
13.02
-0.17
===========
333.77
________
________
38.23
________
Total
===========
60.32
25.00
===========
85.32
________
________
Total of ALL Cost
419.09
________
NET PROJECTED RETURNS
-47.09
________
Total GROSS Income
VARIABLE COST Description
=================================
PREHARVEST
SEED CEREAL RYE
FERT. 6-24-24
DRY FERT. RIG
QUOTA COST
HERB, PRE-EMERGE
SEED PEANUTS
INSECT.
FUNGICIDE
FUNGICIDE
INSECT.
CROP INS 65/100
Fuel & Lube - Machinery
Repairs
- Machinery
Labor
- Machinery
Total PREHARVEST
HARVEST
DRYING
CUSTOM HARVEST
3.437
0.600
1.000
ton
acre
5.001
20.000
100.000
Total HARVEST
Interest
Interest
- OC Borrowed
- Positive Cash
107.576
-2.384
Dol.
Dol.
Total VARIABLE COST
GROSS INCOME minus VARIABLE COST
FIXED COST Description
=================================
Machinery and Equipment
Land
Total FIXED Cost
Unit
====
Acre
Acre
0.121
0.072
________
________
________
________
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, 1998
Date
Stage
Type
Product Name
Number
Weight
of
of
of
per
Production
Prod.
Units
Head
======== ================ ===== ========================= ============= =============
11/13/98 HARVEST
A
PEANUTS
1200.0000
.0000
Date
========
11/28/97
11/28/97
11/28/97
03/13/98
04/08/98
04/13/98
04/13/98
04/28/98
05/03/98
05/03/98
05/08/98
06/08/98
06/08/98
06/28/98
07/08/98
07/18/98
07/18/98
08/08/98
08/08/98
08/23/98
08/23/98
09/13/98
09/13/98
11/07/98
11/13/98
11/13/98
12/31/98
Stage
Type
of
of
Production
Input
================ =====
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
PREHARVEST
E
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
HARVEST
G
HARVEST
G
K
Input
Name
Number
of
Units
========================= =============
DISCING
OFFSET
1.0000
DRILLING
1.0000
SEED CEREAL RYE
40.0000
MOLDBOARDING
1.0000
DISCING
TANDEM
1.0000
FERT. 6-24-24
250.0000
DRY FERT. RIG
1.0000
QUOTA COST
PEANUTS
1200.0000
HERB, PRE-EMERGE PEANUTS
1.0000
DISC & SPRAY
1.0000
SHAPING BEDS
1.0000
SEED PEANUTS
75.0000
PLANTING
1.0000
PICKUP TRUCK
3/4 TON
40.0000
CULTIVATING
1.0000
INSECT.
PEANUTS
1.5000
SPRAYING
1.0000
FUNGICIDE
PEANUTS
1.0000
SPRAYING
1.0000
FUNGICIDE
PEANUTS
1.0000
SPRAYING
1.0000
INSECT.
PEANUTS
.5000
SPRAYING
1.0000
CROP INS 65/100 PEANUT
1.0000
DRYING
PEANUTS
.6000
CUSTOM HARVEST
PEANUTS
1.0000
CASH RENT
CROPLAND
1.0000
B-1241 (C04)
Cash Landlord Break
NonShare
Even
Cash
Prod.
===== ======== =====
C
.00
Y
Cash Fixed Landlord
Nonor
Share
Cash Vari.
===== ===== ========
C
V
.00
.00
.00
.00
.00
C
V
.00
C
V
.00
C
V
.00
C
V
.00
.00
.00
C
V
.00
.00
.00
.00
C
V
.00
.00
C
V
.00
.00
C
V
.00
.00
C
V
.00
.00
C
V
.00
C
V
.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.