Projections for Planning Purposes Only
Not to be Used without Updating after February 1, 2013
Table 4.A
Estimated costs and returns per acre
Cotton; Reduced Tillage, GMO, Furrow Irr.
Projected for 2013, Rio Grande Valley, For Planning Purposes
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Cotton Lint
lb
0.69
950.0000
655.50
_________
Cotton Seed
ton
250.00
0.7830
195.75
_________
-------TOTAL INCOME
851.25
_________
DIRECT EXPENSES
CUSTOM SPRAY
App by Air ( 3 gal)
HARVEST AID
Dropp SC
PROCESSING
Gin
FERTILIZER
UAN (32% N)
HERBICIDE
Glyphosate
Surfactant
Harmony Extra
2,4-D Amine
INSECTICIDE/MITICIDE
Vydate C-LV
Oberon 4SC
Tracer
IRRIGATION SUPPLIES
Irrigation Water
SEED/PLANTS
Cotton Seed GMO
GROWTH REGULATOR
Pix
SERVICE FEE
Insect Scouting
CUSTOM HARVEST/HAUL
Haul Cotton
INSURANCE
MPCI: Irr. Cotton
OPERATOR LABOR
Tractors
Self-Propelled Eq.
HAND LABOR
Implements
IRRIGATION LABOR
Labor (Flood)
Labor (Irr. Setup)
UNALLOCATED LABOR
DIESEL FUEL
Tractors
Self-Propelled Eq.
REPAIR & MAINTENANCE
Implements
Tractors
Self-Propelled Eq.
INTEREST ON OP. CAP.
appl
6.25
3.0000
18.75
_________
lb
37.44
0.2000
7.48
_________
lb
0.12
825.0000
99.00
_________
cwt
21.10
2.5000
52.75
_________
pt
pt
oz
pt
1.79
1.61
13.90
1.94
3.7500
3.0000
0.6000
2.0000
6.71
4.83
8.34
3.88
_________
_________
_________
_________
oz
oz
oz
0.83
1.90
8.45
16.0000
11.0000
2.0000
13.28
20.90
16.90
_________
_________
_________
20.00
0.4000
8.00
_________
lb
5.35
15.0000
80.25
_________
oz
0.25
12.0000
3.00
_________
acre
8.00
1.0000
8.00
_________
lb
0.15
950.0000
142.50
_________
acre
13.00
1.0000
13.00
_________
hour
hour
9.00
9.00
0.5840
0.5160
5.25
4.64
_________
_________
hour
9.00
0.3920
3.52
_________
hour
hour
hour
9.00
9.00
9.00
1.0000
0.1000
0.8800
9.00
0.90
7.92
_________
_________
_________
gal
gal
3.25
3.25
3.7069
1.9920
12.04
6.47
_________
_________
6.02
5.79
16.59
15.74
1.0000
1.0000
1.0000
1.0000
6.02
5.79
16.59
15.74
-------601.50
249.74
_________
_________
_________
_________
15.76
16.33
32.02
-------64.12
-------665.63
185.61
_________
_________
_________
ac-ft
acre
acre
acre
acre
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
FIXED EXPENSES
Implements
Tractors
Self-Propelled Eq.
acre
acre
acre
15.76
16.33
32.02
TOTAL FIXED EXPENSES
TOTAL SPECIFIED EXPENSES
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
1.0000
1.0000
1.0000
_________
_________
_________
_________
_________
ALLOCATED COST ITEMS
Share Rent% of Gross
%
851.25
25.0000
212.81
_________
RESIDUAL RETURNS
-27.19
_________
_______________________________________________________________________
Brand names are mentioned only as examples and imply no endorsement.
Information presented is prepared solely as a general guide & not intended to recognize or predict the costs & returns from any one operation.
Developed by Texas AgriLife Extension Service.
B-1241 (C12)
Projections for Planning Purposes Only
Not to be Used without Updating after February 1, 2013
B-1241 (C12)
Table 4.B
Estimated resource use and costs for field operations, per acre
Cotton; Reduced Tillage, GMO, Furrow Irr.
Projected for 2013, Rio Grande Valley, For Planning Purposes
_____________________________________________________________________________________________________________________________________________
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-------Cult middle/lift bed
Roller Stalk Chopper
Fert Appl (Liquid)
UAN (32% N)
Plant & Pre
Cotton Seed GMO
Glyphosate
Insect Scouting
Spray (Broadcast)
Glyphosate
Hi-Clear Sprayer
Glyphosate
Vydate C-LV
Hi-Clear Sprayer
Vydate C-LV
Hi-Clear Sprayer
Oberon 4SC
Pix
Hi-Clear Sprayer
Oberon 4SC
Ditcher
Labor (Irr. Setup)
Labor (Flood)
Irrigation Water
App by Air ( 3 gal)
Oberon 4SC
App by Air ( 3 gal)
Tracer
MPCI: Irr. Cotton
App by Air ( 3 gal)
Dropp SC
Ambush 25W
Surfactant
Cotton Picker-1st-Tr
Module Builder
Haul Cotton
Gin
Spray (Broadcast)
Harmony Extra
Surfactant
2,4-D Amine
8R-40
8-row
8R-40
cwt
8R-40
lb
pt
acre
27'
pt
60'
pt
oz
60'
oz
60'
oz
oz
60'
oz
standard
hour
hour
ac-ft
appl
oz
appl
oz
acre
appl
lb
oz
pt
4-Row
32'
lb
lb
27'
oz
pt
pt
105 hp
130 hp
130 hp
0.034
0.040
0.074
1.00
1.00
1.00
Oct
Nov
Jan
1.06
1.21
2.23
1.32
0.96
1.77
0.81
0.35
0.92
1.70
0.77
2.67
0.034
0.040
0.111
0.30
0.36
0.99
130 hp
0.074
1.00
Feb
2.23
1.77
1.59
3.81
0.148
1.33
105 hp
130 hp
0.061
1.00
1.00
Mar
Apr
0.033
1.00
Apr
1.91
2.37
0.13
0.20
0.091
0.82
0.75
0.97
0.033
0.29
0.033
1.00
Apr
0.75
0.97
0.033
0.29
0.033
1.00
May
0.75
0.97
0.033
0.29
0.033
1.00
May
0.020
1.00
Jun
1.00
Jun
1.00
Jun
1.00
Jun
1.00
1.00
Jul
Jul
0.60
0.48
0.75
0.97
0.033
0.29
0.06
0.18
0.020
0.100
1.000
0.18
0.90
9.00
2.5000
21.10
52.75
15.0000
1.2500
1.0000
5.35
1.79
8.00
80.25
2.23
8.00
1.2500
1.79
2.23
1.2500
8.0000
1.79
0.83
2.23
6.64
8.0000
0.83
6.64
3.0000
12.0000
1.90
0.25
5.70
3.00
4.0000
1.90
7.60
0.1000
1.0000
0.4000
1.0000
4.0000
1.0000
2.0000
1.0000
1.0000
0.2000
20.00
6.25
1.90
6.25
8.45
13.00
6.25
37.44
8.00
6.25
7.60
6.25
16.90
13.00
6.25
7.48
1.0000
1.61
1.61
5.21
3.66
8.62
52.75
10.76
80.25
2.23
8.00
5.44
2.23
2.01
2.23
6.64
2.01
6.64
2.01
5.70
3.00
2.01
7.60
1.51
0.90
9.00
8.00
6.25
7.60
6.25
16.90
13.00
6.25
7.48
1.61
51.65
130 hp
6.65
5.28
24.08
950.0000
0.15 142.50 142.50
825.0000
0.12
99.00
99.00
105 hp
0.061
1.91
2.37
0.13
0.20 0.091
0.82
5.44
0.6000 13.90
8.34
8.34
2.0000
1.61
3.22
3.22
2.0000
1.94
3.88
3.88
------- ------- ------- ------- ------ ------------- ------TOTALS
17.84
16.33
29.09
47.78 2.592
23.32
507.58 641.97
INTEREST ON OPERATING CAPITAL
15.74
UNALLOCATED LABOR
7.92
TOTAL SPECIFIED COST
665.63
_____________________________________________________________________________________________________________________________________________
Brand names are mentioned only as examples and imply no endorsement.
0.192
0.220
1.00
1.00
1.00
1.00
1.00
Aug
Aug
Aug
Aug
Sep
20.06
1.98
28.13
6.19
0.384
0.440
3.45
3.96
Information presented is prepared solely as a general guide & not intended to recognize or predict the costs & returns from any one operation.
Developed by Texas AgriLife Extension Service.