Projections for Planning Purposes Only B-1241 (C6)
advertisement
Projections for Planning Purposes Only Not to be Used without Updating after November 1, 2005 Table 1.D Estimated costs and returns per Ac St. Lawrence No Till Cotton Drip Irrigated 40 inch Rows, Far West Texas, 2005 _______________________________________________________________________ ITEM UNIT PRICE QUANTITY AMOUNT YOUR FARM _______________________________________________________________________ dollars dollars INCOME Cotton Lint lb 0.52 1118.0000 585.83 _________ Cotton Seed lb 0.05 1645.0000 82.25 _________ --------TOTAL INCOME 668.08 _________ DIRECT EXPENSES CUSTOM SPRAY Custom Apply HARVEST AIDS Cyclone Max Prep Aim FERTILIZERS N-32 in Water Phosphoric Acid HERBICIDES 2,4-D Amine 4 Roundup Ultra SEED/PLANTS Cotton Seed BtRR Custom Gin, Bag and Tie OPERATOR LABOR Tractors Self-Propelled St. L Drip System HAND LABOR Special Labor Implements DIESEL FUEL Tractors Self-Propelled ELECTRICITY St. L Drip System GASOLINE Pickup REPAIR & MAINTENANCE Implements Tractors Self-Propelled St. L Drip System Pickup INTEREST ON OP. CAP. acre 4.00 2.0000 8.00 _________ oz oz oz 0.27 0.42 5.28 20.0000 8.0000 0.3000 5.40 3.36 1.58 _________ _________ _________ lb lb 0.21 0.29 117.0000 27.0000 24.57 7.83 _________ _________ oz oz 0.08 0.40 48.0000 26.0000 3.84 10.40 _________ _________ lb 3.97 9.5000 37.72 _________ Ac 102.78 1.0000 102.78 _________ hour hour hour 10.00 10.00 10.00 0.4322 0.1459 0.2872 4.32 1.46 2.87 _________ _________ _________ hour hour 10.00 10.00 0.7143 0.1742 7.14 1.74 _________ _________ gal gal 2.42 2.42 3.7484 1.3135 9.08 3.18 _________ _________ kWh 0.13 1177.8480 153.12 _________ gal 2.10 4.0200 8.44 _________ 2.60 1.31 3.48 1.00 1200.00 15.79 1.0000 1.0000 1.0000 13.3000 0.0013 1.0000 2.60 1.31 3.48 13.30 1.60 15.79 --------434.91 233.17 _________ _________ _________ _________ _________ _________ 4.29 9.65 12.67 111.08 3.12 --------140.81 --------575.72 92.36 _________ _________ _________ _________ _________ Ac Ac Ac Ac-in ea Ac TOTAL DIRECT EXPENSES RETURNS ABOVE DIRECT EXPENSES FIXED EXPENSES Implements Tractors Self-Propelled St. L Drip System Pickup Ac Ac Ac each each 4.29 9.65 12.67 *****.** 6235.27 TOTAL FIXED EXPENSES TOTAL SPECIFIED EXPENSES RETURNS ABOVE TOTAL SPECIFIED EXPENSES 1.0000 1.0000 1.0000 0.0010 0.0005 _________ _________ _________ _________ _________ RESIDUAL ITEMS Lease value - Drip acre 50.00 1.0000 50.00 _________ RESIDUAL RETURNS 42.36 _________ _______________________________________________________________________ Note: Cost of production estimates are based on last year's input price Information presented is prepared solely as a general guide & not intended to recognize or predict the costs & returns from any one operation. These projections were collected & developed by TCE staff & approved for publication. B-1241 (C6) Projections for Planning Purposes Only Not to be Used without Updating after November 1, 2005 Table 1.A Estimated resource use and costs for field operations, per Ac St. Lawrence No Till Cotton Drip Irrigated 40 inch Rows, Far West Texas, 2005 _______________________________________________________________________________________________________________________________________________ POWER UNIT COST EQUIPMENT COST ALLOC LABOR OPERATING/DURABLE INPUT OPERATION/ SIZE/ POWER UNIT PERF TIMES -------------- -------------- ----------------------------------TOTAL OPERATING INPUT UNIT SIZE RATE OVER MTH DIRECT FIXED DIRECT FIXED HOURS COST AMOUNT PRICE COST COST _______________________________________________________________________________________________________________________________________________ ------------dollars----------dollars ---------dollars--------Stalk Shredder-Flail Spray (Broadcast) 2,4-D Amine 4 N-32 in Water N-32 in Water Spray (Broadcast) 2,4-D Amine 4 Plant - Rigid Cotton Seed BtRR rotary hoe Spray (Broadcast) Roundup Ultra N-32 in Water Phosphoric Acid HAND LABOR N-32 in Water N-32 in Water Custom Apply Cyclone Max Prep Custom Apply Cyclone Max Aim Boll Buggy-1st Pick Module Builder-1st cotton stripper Gin, Bag and Tie Pickup Application 1 Application 2 St. L Drip System Application 1 Application 2 Application 3 Application 4 Application 5 Application 6 Application 7 Application 8 20' 60' oz lb lb 60' oz 8R-40 lb 16 row 60' oz lb lb hour lb lb acre oz oz acre oz oz 2R40"157hp 4R40255 8R-40 Ac each ea ea each Ac-in Ac-in Ac-in Ac-in Ac-in Ac-in Ac-in Ac-in MFWD 150 MFWD 170 0.082 0.028 1.00 1.00 Jan Feb 1.76 0.69 1.61 0.65 1.05 0.08 0.77 0.11 0.08 0.04 0.83 0.42 6.02 1.95 32.0000 0.08 2.56 2.56 1.00 Mar 26.0000 0.21 5.46 5.46 1.00 Apr 26.0000 0.21 5.46 5.46 MFWD 170 0.028 1.00 Apr 0.69 0.65 0.08 0.11 0.04 0.42 1.95 16.0000 0.08 1.28 1.28 MFWD 170 0.070 1.00 May 1.71 1.63 0.50 1.18 0.14 1.40 6.42 9.5000 3.97 37.72 37.72 MFWD 150 0.011 1.00 May 0.24 0.21 0.01 0.03 0.01 0.11 0.60 MFWD 170 0.028 1.00 Jun 0.69 0.65 0.08 0.11 0.04 0.42 1.95 26.0000 0.40 10.40 10.40 1.00 Jul 12.0000 0.21 2.52 2.52 27.0000 0.29 7.83 7.83 1.00 Jul 0.71 7.14 7.14 1.00 Jul 29.0000 0.21 6.09 6.09 1.00 Aug 24.0000 0.21 5.04 5.04 1.00 Oct 1.0000 4.00 4.00 4.00 3.0000 0.27 0.81 0.81 8.0000 0.42 3.36 3.36 1.00 Oct 1.0000 4.00 4.00 4.00 17.0000 0.27 4.59 4.59 0.3000 5.28 1.58 1.58 MFWD 190 0.488 0.25 Oct 3.32 3.20 0.47 1.17 0.12 1.22 9.38 2WD 150 0.246 0.25 Oct 1.29 1.05 0.33 0.81 0.12 1.24 4.72 0.145 1.00 Oct 6.66 12.67 0.14 1.46 20.79 1.00 Dec 1.0000 102.78 102.78 102.78 1.00 Jan 3.12 0.0005 3.12 5.02 0.0006 5.02 5.02 0.0006 5.02 1.00 Mar 111.08 0.0010 111.08 30.03 0.05 0.52 2.4000 30.55 17.52 0.03 0.30 1.4000 17.82 23.77 0.04 0.41 1.9000 24.18 32.53 0.05 0.56 2.6000 33.09 16.27 0.02 0.28 1.3000 16.55 16.27 0.02 0.28 1.3000 16.55 17.52 0.03 0.30 1.4000 17.82 12.51 0.02 0.22 1.0000 12.73 ------- ------- ------- ------- ------ ------------- -------TOTALS 17.05 22.32 179.06 118.49 1.75 17.53 205.48 559.93 INTEREST ON OPERATING CAPITAL 15.79 UNALLOCATED LABOR 0.00 TOTAL SPECIFIED COST 575.72 _______________________________________________________________________________________________________________________________________________ Note: Cost of production estimates are based on last year's input prices. Information presented is prepared solely as a general guide & not intended to recognize or predict the costs & returns from any one operation. These projections were collected & developed by TCE staff & approved for publication. B-1241 (C6)
