TABLE 8. Upland cotton (stripper), flood-irrigated, budgeted per acre costs and returns for a 640
acre farm with above average management, Dell City area, Otero County, 2001.
Planting dates: April 15 - May 15
Harvesting dates: November 1 - January 15
---------------------------------------------------------------------------------------------------------------------
ITEM PRICE YIELD TOTAL
---------------------------------------------------------------------------------------------------------------------
GROSS RETURNS
COTTON LINT $0.650 1,000 LBS $650.00
COTTON SEED $0.05 1,600 LBS $78.00
ASCS DEFICIENCY $0.0560 1,000 LBS $56.00
FARM LOAN DEFICIENCY $0.04 1,000 LBS $40.00
_______
TOTAL $824.00
---------------------------------------------------------------------------------------------------------------------
PURCHASED
PURCHASED INPUTS PRICE QUANTITY INPUTS TOTAL
--------- ------ ------ ----------- ------ ------
SEED $0.56 25 LBS $14.00 $14.00
NITROGEN (N) $0.42 72 LBS $30.24 $30.24
PHOSPHATE (P2O5) $0.39 184 LBS $71.76 $71.76
HERBICIDE (CUSTOM) $19.00 1 X/ACRE $19.00 $19.00
INSECTICIDE (CUSTOM) $18.02 1 X/ACRE $18.02 $18.02
CROP INSURANCE $0.59 FCIC $0.59 $0.59
PUMP WATER* 30 AC. IN.
_______ _______
SUBTOTAL $153.61 $153.61
POWER ACCOMPLISHMENT PURCHASED FUEL FIXED
PREHARVEST OPERATIONS UNIT RATE INPUTS LABOR & LUBE REPAIRS COST TOTAL
---------- ---------- -------------- ----------- --------- ----- ----- ------- ----- ------
DISC 155 HP 0.14 HR $1.06 $1.92 $0.89 $3.03 $6.90
PLOW 155 HP 0.48 HR $3.62 $6.60 $3.45 $12.92 $26.59
DISC (2X) 155 HP 0.28 HR $2.11 $3.85 $1.79 $6.06 $13.81
FLOAT (2X) 93 HP 0.32 HR $2.42 $3.00 $0.47 $0.85 $6.74
LISTER 155 HP 0.12 HR $0.91 $1.65 $0.71 $3.64 $6.91
PLANTER 155 HP 0.17 HR $1.28 $2.34 $1.83 $8.70 $14.14
ROLLING CULT. (4X) 93 HP 0.52 HR $3.93 $4.88 $1.67 $3.18 $13.66
HAND HOE (CUSTOM) $25.00 $25.00
IRRIGATE (6X) 3.00 HR $20.25 $58.88 $1.20 $15.57 $95.91
_________ ______ ______ ______ ______ ______ _______
SUBTOTAL 5.03 HR $25.00 $35.58 $83.12 $12.02 $53.94 $209.66
HARVEST OPERATIONS
------- ----------
COTTON STRIPPER 93 HP 0.62 HR $4.68 $5.82 $3.36 $9.91 $23.77
HAUL 93 HP 1.00 HR $7.55 $9.39 $1.75 $4.33 $23.02
GIN COTTON (CUSTOM) $164.20 $164.20
_________ ______ ______ ______ ______ ______ ______
SUBTOTAL 1.62 HR $164.20 $12.23 $15.20 $5.10 $14.25 $210.98
POST HARVEST OPERATIONS
----------- ----------
SHREDDER 93 HP 0.29 HR $2.19 $2.72 $0.59 $2.20 $7.70
OVERHEAD EXPENSES
-------- --------
DOWNTIME 0.91 HR $6.83 $6.83
EMPLOYEE BENEFITS $8.61 $8.61
INSURANCE $0.96 $0.96
LAND TAXES $2.97 $2.97
SUPERVISION AND MANAGEMENT $63.77 $63.77
OTHER EXPENSES $53.75 $53.75
_________ ______ ______ ______ ______
SUBTOTAL 0.91 HR $54.71 $79.20 $2.97 $136.88
--------- ------- ------ ------ ------ ------ -------
TOTAL OPERATING EXPENSES 7.85 HR $397.51 $129.20 $101.05 $17.71 $73.36 $718.83
NET OPERATING PROFIT $105.17
INTEREST ON OPERATING CAPITAL ( $102.28 @ 9.00%) $9.21
INTEREST ON EQUIPMENT INVESTMENT $34.17
RETURN TO LAND AND RISK $61.80
=====================================================================================================================
* Pump water costs are shown under irrigation in the preharvest operations section.
BUDGET SUMMARY
GROSS RETURN $824.00 VARIABLE OPERATING EXPENSES $516.27 RETURN OVER VARIABLE EXPENSES $307.73 (GROSS MARGIN) FIXED EXPENSES $73.36 NET FARM INCOME $234.37 (RETURN TO CAPITAL, LABOR, LAND & RISK) LABOR AND MANAGEMENT COST $129.20 NET OPERATING PROFIT $105.17 (RETURN TO CAPITAL, LAND & RISK) CAPITAL COSTS $43.37 RETURN TO LAND AND RISK $61.80 ===================================================================================================