Projections for Planning Purposes Only
Not to be Used without Updating after December 15, 2002
Table 1.A
Estimated costs and returns per Acre
Cotton, Dryland, (2X2 Planting Pattern)
2002 Projected Costs and Returns per Acre
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
cotton lint
lb.
0.55
250.0000
137.50
_________
cottonseed
ton
115.00
0.2100
24.15
_________
-------TOTAL INCOME
161.65
_________
DIRECT EXPENSES
seed
seed - cotton
herbicide
herbicide - cotton
custom
insect appl.
gin, bags, ties
stripping
crop insurance
dry cotton insurance
insecticide
insecticide - cotton
OPERATOR LABOR
Implements
Tractors
DIESEL FUEL
Tractors
Self-Propelled Eq.
REPAIR & MAINTENANCE
Implements
Tractors
Self-Propelled Eq.
INTEREST ON OP. CAP.
lb.
0.60
8.0000
4.80
_________
pint
2.40
1.5000
3.60
_________
acre
lb.
lb.
3.50
0.12
0.07
1.0000
250.0000
250.0000
3.50
30.00
17.50
_________
_________
_________
acre
12.00
1.0000
12.00
_________
lb.
6.25
1.0000
6.25
_________
hour
hour
6.00
6.00
0.8766
1.4547
5.25
8.72
_________
_________
gal
gal
1.28
1.28
6.6380
1.1718
8.49
1.49
_________
_________
4.56
16.02
0.09
4.17
1.0000
1.0000
1.0000
1.0000
4.56
16.02
0.09
4.17
-------126.50
35.14
_________
_________
_________
_________
8.65
26.03
0.17
-------34.86
-------161.36
0.28
_________
_________
_________
Acre
Acre
Acre
Acre
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
FIXED EXPENSES
Implements
Tractors
Self-Propelled Eq.
Acre
Acre
Acre
8.65
26.03
0.17
TOTAL FIXED EXPENSES
TOTAL SPECIFIED EXPENSES
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
1.0000
1.0000
1.0000
_________
_________
_________
_________
_________
ALLOCATED COST ITEMS
dry land cotton
acre
32.00
1.0000
32.00
_________
RESIDUAL RETURNS
-31.71
_________
_______________________________________________________________________
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 1.B
Estimated resource use and costs for field operations, per Acre
Cotton, Dryland, (2X2 Planting Pattern)
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-------shredder 4 row
13 ft
disc-tandem 21 feet 21 ft
moldboard plow
4 bottom
chisel 23 ft
23 ft
herbicide - cotton
pint
disc - tandem
13 ft
lister
20 ft
planter 6 row
18 ft
seed - cotton
lb.
pickup truck
3/4 ton
insect appl.
acre
insecticide - cotton lb.
cultivator 6 row
disc - tandem
13 ft
cultivator 6 row
cultivator 6 row
disc - tandem
13 ft
disc - tandem
13 ft
dry cotton insurance acre
gin, bags, ties
lb.
stripping
lb.
75
100
125
125
0.209
0.105
0.474
0.099
1.00
1.00
0.30
1.00
Dec
Dec
Jan
Mar
2.98
2.12
3.48
2.43
2.86
2.57
4.15
2.90
0.67
0.75
0.27
0.19
1.25
1.41
0.51
0.36
0.209
0.105
0.142
0.219
1.25
0.63
0.85
1.31
9.02
7.50
9.28
7.22
1.5000
2.40
3.60
3.60
75
0.159 1.00 Mar
2.26
2.17
0.57
1.06 0.350
2.10
8.18
100
0.114 1.00 Apr
2.32
2.80
0.00
0.13 0.114
0.68
5.95
75
0.152 1.00 May
2.17
2.08
0.57
1.06 0.152
0.91
6.81
8.0000
0.60
4.80
4.80
0.006 11.66 May
1.59
0.17
1.77
1.00 Jun
1.0000
3.50
3.50
3.50
1.0000
6.25
6.25
6.25
75
0.147 1.00 Jun
2.09
2.01
0.47
0.87 0.324
1.94
7.40
75
0.159 0.06 Jun
0.14
0.13
0.03
0.06 0.021
0.13
0.51
75
0.147 1.00 Jun
2.09
2.01
0.47
0.87 0.324
1.94
7.40
75
0.147 1.00 Jul
2.09
2.01
0.47
0.87 0.324
1.94
7.40
75
0.159 0.06 Aug
0.14
0.13
0.03
0.06 0.021
0.13
0.51
75
0.159 0.06 Oct
0.14
0.13
0.03
0.06 0.021
0.13
0.51
1.00 Nov
1.0000 12.00
12.00
12.00
1.00 Nov
250.0000
0.12
30.00
30.00
250.0000
0.07
17.50
17.50
------- ------- ------- ------- ------ ------------- ------TOTALS
24.52
26.03
6.16
8.83 2.331
13.98
77.65 157.18
INTEREST ON OPERATING CAPITAL
4.17
UNALLOCATED LABOR
0.00
TOTAL SPECIFIED COST
161.36
____________________________________________________________________________________________________________________________________________
_
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.