Projections for Planning Purposes Only
Not to be Used without Updating after February 13, 1998
B-1241 (C07)
Spanish Peanuts, Irrigated, Solid Planting
West Central Texas (7)
1998 Projected Costs and Returns per Acre
GROSS INCOME Description
============================
PEANUTS
Unit
====
lb.
$ / Unit
===========
0.3100
Quantity
===========
Unit
====
$ / Unit
===========
Total
===========
40.000
1.000
25.000
50.000
25.000
1.000
80.000
5.000
3.000
1.000
lb.
acre
lb.
lb.
lb.
acre
lb.
appl
appl
appl
Acre
Acre
Acre
Acre
Hour
Hour
.140
3.400
.280
.260
.120
3.500
.740
4.150
7.000
11.500
5.60
3.40
7.00
13.00
3.00
3.50
59.20
20.75
21.00
11.50
17.26
18.10
4.61
10.91
32.93
3.11
===========
234.87
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
________
22.50
3.48
2.55
7.46
===========
35.99
________
________
________
________
11.25
===========
282.11
________
Total GROSS Income
VARIABLE COST Description
=================================
PREHARVEST
SEED, RYE
HERB, PRE-EMERGE
NITROGEN
PHOSPHATE
POTASH
FERTILIZING
SEED, PEANUT
FUNGICIDE
FUNGICIDE
INSECTICIDE
Fuel & Lube - Machinery
- Irrigation
Repairs
- Machinery
- Irrigation
Labor
- Machinery
- Irrigation
5.489
0.480
Total PREHARVEST
HARVEST
DRYING
Fuel & Lube - Machinery
Repairs
- Machinery
Labor
- Machinery
1.125
1.244
ton
Acre
Acre
Hour
6.000
6.481
20.000
6.000
Total HARVEST
Interest
Your
Total
Estimate
=========== ========
697.50 ________
===========
697.50 ________
Quantity
=========
2250.000
- OC Borrowed
112.529
Dol.
Total VARIABLE COST
Break-Even Price, Total Variable Cost
$
0.100
________
________
________
0.12 per lb. of PEANUTS
GROSS INCOME minus VARIABLE COST
415.39
________
Total
===========
71.74
42.99
12.00
===========
126.73
________
________
________
Total of ALL Cost
408.84
________
NET PROJECTED RETURNS
288.66
________
FIXED COST Description
=================================
Machinery and Equipment
Irrigation
Land
Unit
====
Acre
Acre
Acre
Total FIXED Cost
Break-Even Price, Total Cost $
________
0.18 per lb. 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 February 13, 1998
Date
Stage
Type
Product Name
Number
Weight
of
of
of
per
Production
Prod.
Units
Head
======== ================ ===== ========================= ============= =============
11/15/98 HARVEST
A
PEANUTS
2250.0000
.0000
Date
========
11/20/97
11/25/97
11/25/97
03/15/98
04/05/98
04/10/98
04/15/98
04/15/98
04/20/98
04/20/98
04/20/98
04/20/98
04/25/98
05/10/98
05/10/98
06/10/98
06/15/98
06/20/98
06/20/98
06/20/98
06/30/98
07/10/98
07/10/98
07/15/98
07/20/98
07/20/98
07/20/98
07/25/98
08/10/98
08/10/98
08/20/98
08/20/98
08/25/98
11/15/98
11/15/98
11/15/98
11/15/98
11/15/98
Stage
Type
of
of
Production
Input
================ =====
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
PREHARVEST
E
PREHARVEST
E
PREHARVEST
G
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
O
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
PREHARVEST
O
PREHARVEST
E
PREHARVEST
M
PREHARVEST
E
PREHARVEST
M
PREHARVEST
O
HARVEST
M
HARVEST
M
HARVEST
G
HARVEST
D
HARVEST
K
Input
Name
Number
of
Units
========================= =============
CULTIVATING
6 ROW
1.0000
DRILLING
12 FT
1.0000
SEED, RYE
40.0000
PLOWING
1.0000
CULTIVATING
6 ROW
1.0000
DISCING/BEDDING
1.0000
HERB, PRE-EMERGE
1.0000
SPRAYING
24 FT
1.0000
NITROGEN
25.0000
PHOSPHATE
50.0000
POTASH
25.0000
FERTILIZING
CUSTOM
1.0000
CULTIVATING
6 ROW
1.0000
SEED, PEANUT
80.0000
PLANTING
6 ROW
1.0000
IRRIGATION
2.0000
CULTIVATING
ROLLING
1.0000
FUNGICIDE
FOLIAR
1.0000
SPRAYING
24 FT
1.0000
FUNGICIDE
SOIL
3.0000
PICKUP TRUCK
3/4 TON
63.0000
FUNGICIDE
FOLIAR
1.0000
SPRAYING
24 FT
1.0000
CULTIVATING
ROLLING
1.0000
FUNGICIDE
FOLIAR
1.0000
SPRAYING
24 FT
1.0000
INSECTICIDE
1.0000
IRRIGATION
6.0000
FUNGICIDE
FOLIAR
1.0000
SPRAYING
24 FT
1.0000
FUNGICIDE
FOLIAR
1.0000
SPRAYING
24 FT
1.0000
IRRIGATION
4.0000
DIGGING
PEANUTS
1.0000
COMBINING
PEANUTS
1.0000
DRYING
PEANUTS
1.1250
TRAILER
PEANUTS
.0010
LAND CHARGE
CROPS
1.0000
B-1241 (C07)
Cash Landlord Break
NonShare
Even
Cash
Prod.
===== ======== =====
C
.00
Y
Cash Fixed Landlord
Nonor
Share
Cash Vari.
===== ===== ========
.00
.00
C
V
.00
.00
.00
.00
C
V
.00
.00
C
V
.00
C
V
.00
C
V
.00
C
V
.00
.00
C
V
.00
.00
.00
.00
C
V
.00
.00
C
V
.00
.00
C
V
.00
.00
.00
C
V
.00
.00
C
V
.00
.00
C
V
.00
.00
C
V
.00
.00
.00
.00
.00
C
V
.00
.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.