Projections for Planning Purposes Only
Not to be Used without Updating after December 15, 2002
Table 3.A
Estimated costs and returns per Acre
Spanish Peanuts, Irrigated, Solid Planting
2002 Projected Costs and Returns per Acre
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
peanuts
lb.
0.30 2250.0000
686.25
_________
-------TOTAL INCOME
686.25
_________
DIRECT EXPENSES
seed
seed -peanut
fertilizer
nitrogen
phosphate
potash
herbicide
pre-emerge, herb
custom
custom fertlizing
drying - peanuts
fungicide
fungicide - foliar
fungicide - soil
crop insurance
seed - rye
insecticide
insecticide
OPERATOR LABOR
Implements
Tractors
DIESEL FUEL
Tractors
Self-Propelled Eq.
NATURAL GAS
irrigation
REPAIR & MAINTENANCE
Implements
Tractors
Self-Propelled Eq.
irrigation
lb.
0.82
80.0000
65.60
_________
lb.
lb.
lb.
0.16
0.23
0.12
25.0000
50.0000
25.0000
4.00
11.50
3.00
_________
_________
_________
acre
3.40
1.0000
3.40
_________
acre
ton
1.75
22.50
1.0000
1.1250
1.75
25.31
_________
_________
appl
appl
4.25
7.00
5.0000
3.0000
21.25
21.00
_________
_________
lb.
0.14
40.0000
5.60
_________
appl
11.50
1.0000
11.50
_________
hour
hour
6.00
6.00
1.6335
3.5230
9.80
21.13
_________
_________
gal
gal
1.28
1.28
16.6094
6.3315
21.26
8.10
_________
_________
Mcf
5.37
12.0000
64.44
_________
11.57
40.30
0.52
2.03
1.0000
1.0000
1.0000
12.0000
11.57
40.30
0.52
24.36
-------375.40
310.84
_________
_________
_________
_________
22.50
67.28
0.94
33.60
-------124.33
-------499.74
186.50
_________
_________
_________
_________
Acre
Acre
Acre
ac/in
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
FIXED EXPENSES
Implements
Tractors
Self-Propelled Eq.
irrigation
Acre
Acre
Acre
Acre
22.50
67.28
0.94
33.60
TOTAL FIXED EXPENSES
TOTAL SPECIFIED EXPENSES
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
1.0000
1.0000
1.0000
1.0000
_________
_________
_________
_________
_________
ALLOCATED COST ITEMS
crops
acre
12.00
1.0000
12.00
_________
RESIDUAL RETURNS
174.50
_________
_______________________________________________________________________
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 (C7)
Projections for Planning Purposes Only
Not to be Used without Updating after December 15, 2002
B-1241 (C7)
Table 3.B
Estimated resource use and costs for field operations, per Acre
Spanish Peanuts, Irrigated, Solid Planting
2002 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-------cultivator 6 row
drill - 12 ft
seed - rye
moldboard plow
cultivator 6 row
disc/bedder
sprayer - 24 ft
pre-emerge, herb
nitrogen
phosphate
potash
custom fertlizing
cultivator 6 row
planter 6 row
seed -peanut
irrigation
cultivator rolling
sprayer - 24 ft
fungicide - foliar
fungicide - soil
pickup truck
sprayer - 24 ft
fungicide - foliar
cultivator rolling
sprayer - 24 ft
fungicide - foliar
insecticide
irrigation
sprayer - 24 ft
fungicide - foliar
sprayer - 24 ft
fungicide - foliar
irrigation
combine peanut
drying - peanuts
12 ft
lb.
4 bottom
18 ft
75
75
0.147
0.238
1.00
1.00
Nov
Nov
2.09
3.40
2.01
3.26
0.47
0.73
0.87
1.37
0.324
0.238
1.94
1.43
125
75
100
75
0.474
0.147
0.143
0.135
1.00
1.00
1.00
1.00
Mar
Apr
Apr
Apr
11.61
2.09
2.90
1.92
13.86
2.01
3.51
1.84
0.92
0.47
0.34
0.39
1.71
0.87
0.65
0.73
0.474
0.324
0.143
0.135
2.84
1.94
0.85
0.81
1.00
Apr
0.147
0.152
1.00
1.00
Apr
May
0.160
0.135
1.00
1.00
1.00
Jun
Jun
Jun
acre
lb.
lb.
lb.
acre
18 ft
lb.
ac/in
75
75
75
75
appl
appl
3/4 ton
2.09
2.17
2.29
1.92
2.01
2.08
0.47
0.57
0.87
1.06
2.19
1.84
14.80
0.28
0.39
33.60
0.52
0.73
0.324
0.152
0.353
0.135
Jun
Jul
1.92
1.84
8.62
0.39
0.94
0.73
0.135
0.81
75
75
0.160
0.135
Jul
Jul
2.29
1.92
2.19
1.84
0.28
0.39
0.52
0.73
0.353
0.135
2.12
0.81
appl
75
0.135
1.00
1.00
Jul
Aug
1.92
1.84
44.40
0.39
0.73
0.135
0.81
75
0.135
1.00
Aug
1.92
1.84
0.39
0.73
0.135
0.81
0.597
1.00
1.00
Aug
Nov
14.65
29.60
3.45
appl
appl
ac/in
100
ton
12.11
7.36
1.315
5.60
1.0000
25.0000
50.0000
25.0000
1.0000
3.40
0.16
0.23
0.12
1.75
3.40
4.00
11.50
3.00
1.75
80.0000
2.0000
0.82
65.60
1.0000
3.0000
4.25
7.00
4.25
21.00
1.0000
4.25
4.25
1.0000
1.0000
6.0000
4.25
11.50
4.25
11.50
1.0000
4.25
4.25
1.0000
4.0000
4.25
4.25
1.1250
22.50
25.31
2.12
0.81
0.006 63.00
0.135 1.00
appl
appl
ac/in
0.14
1.94
0.91
75
1.00
1.00
40.0000
7.89
7.40
10.20
5.60
30.96
7.40
8.27
5.71
3.40
4.00
11.50
3.00
1.75
7.40
6.81
65.60
48.40
7.42
5.71
4.25
21.00
9.56
5.71
4.25
7.42
5.71
4.25
11.50
44.40
5.71
4.25
5.71
4.25
29.60
45.47
25.31
Projections for Planning Purposes Only
Not to be Used without Updating after December 15, 2002
digger - peanut
100
0.342
1.00
Nov
B-1241 (C7)
6.92
8.38
1.18
2.20 0.342
2.05
------- ------- ------- ------- ------ ------61.56
67.28 108.99
57.04 5.156
30.93
20.75
------- ------TOTALS
173.91 499.74
INTEREST ON OPERATING CAPITAL
0.00
UNALLOCATED LABOR
0.00
TOTAL SPECIFIED COST
499.74
____________________________________________________________________________________________________________________________________________
_
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.