Download:
pdf |
pdf1
COTTON
2022
PLANNING BUDGETS
Mississippi State University
Department of Agricultural Economics
Budget Report 2021-01
November 2021
i
Foreword
This report is designed to provide necessary planning data to farmers, research and
extension staffs, lending agencies, and others in agriculture. Readers are cautioned that returns
presented are labeled "Returns Above Specified Expenses." Estimated costs for land,
management, and general farm overhead are not included in this report. The exception is
unallocated labor, which is included. "Returns Above Direct Expenses" should be used in
making 2022 planning decisions. This would be a one-year short-run decision. Decisions
beyond one year, or long-run decisions, should be based on "Returns Above Specified
Expenses."
Acknowledgments
A list of individuals who contributed to the development of the agricultural enterprise
budgets follows this acknowledgment. The administrative committee structure and enterprise
committees have shown a spirit of cooperation seldom found when so many work together. A
team effort has led to many improvements in the budgets over the years.
Special appreciation is expressed to producers who provided information on crop
practices used. Appreciation also is expressed to farm supply dealers, equipment dealers,
custom operators, and chemical companies who provided prices for crop production inputs. The
Mississippi Agricultural Statistics Service is commended for its excellence in collecting price
and production practice data.
Acknowledgment is made to the Mississippi State University Extension Service, the
Mississippi Agricultural and Forestry Experiment Station, and the United States Agricultural
Research Service staffs for the excellent cooperation that made this report possible.
The mention in this report of any commercial product
does not imply its endorsement by MSU-ES, MAFES, or
USDA over other products not named nor does the
omission imply they are not satisfactory.
2022 Budget Committees
Corn, Grain Sorghum, and Wheat
Will Maples, MSU-ES, Co-Chair
Brian Mills, MSU-ES, Co-Chair
Erick Larson, MSU-ES/MAFES
Jason Bond, MSU-ES/MAFES
Angus Catchot, MSU-ES
Don Cook, MAFES
Whitney Crow, MSU-ES
Drew Gholson, MSU-ES/MAFES
Jeff Gore, MSU-ES/MAFES
Larry Oldham, MSU-ES
Cotton
Will Maples, MSU-ES, Co-Chair
Brian Mills, MSU-ES, Co-Chair
Brian Pieralisi, MSU-ES
Jason Bond, MSU-ES/MAFES
Angus Catchot, MSU-ES
Don Cook, MAFES
Whitney Crow, MSU-ES
Jeff Gore, MSU-ES/MAFES
Larry Oldham, MSU-ES
Peanuts
Will Maples, MSU-ES, Co-Chair
Brian Mills, MSU-ES, Co-Chair
Jeff Gore, MSU-ES/MAFES
Alan Henn, MSU-ES
Charlie Stokes, MUS-ES
Brendan Zurweller, MSU-ES
Rice
Will Maples, MSU-ES, Co-Chair
Brian Mills, MSU-ES, Co-Chair
Tom Allen, MSU-ES/MAFES
Jason Bond, MSU-ES/MAFES
Drew Gholson, MSU-ES/MAFES
Jeff Gore, MSU-ES/MAFES
Soybeans
Will Maples, MSU-ES, Co-Chair
Brian Mills, MSU-ES, Co-Chair
Trent Irby, MSU-ES
Tom Allen, MSU-ES/MAFES
Jason Bond, MSU-ES/MAFES
Angus Catchot, MSU-ES
Don Cook, MAFES
Whitney Crow, MSU-ES
Drew Gholson, MSU-ES/MAFES
Jeff Gore, MSU-ES/MAFES
Vegetables
Elizabeth Canales, MSU-ES, Chairman
Blake Layton, MSU-ES
Casey Barickman, MSU-MAFES/ES
Stephen Meyers, MSU-ES
Fruit & Nut
Alba Collart, MSU-ES, Chairman
Eric Stafne, MSU-ES
Frank Matta, MAFES
Supporting Committees
Equipment
Evan Gregory, MSU-ES
W. Gail Gillis, MSU-ES
Documentation and Data Processing
Evan Gregory, MSU-ES
W. Gail Gillis, MSU-ES
Prices
Evan Gregory, MSU-ES
W. Gail Gillis, MSU-ES
Publication Review
Evan Gregory, MSU-ES
W. Gail Gillis, MSU-ES
iii
Table of Contents
Page
Foreword ..................................................................................................................................................................... i
Acknowledgments....................................................................................................................................................... i
2022 Budget Committees........................................................................................................................................... ii
2022 Planning Budgets ...............................................................................................................................................1
Budgets for Agricultural Enterprises...........................................................................................................................1
Methods and Procedures .............................................................................................................................................1
Production Practices .....................................................................................................................................1
Machinery.....................................................................................................................................................1
Estimates of Direct Costs..............................................................................................................................2
Estimates of Fixed Costs...............................................................................................................................2
Estimates of Returns .....................................................................................................................................3
Irrigation Costs .............................................................................................................................................3
Net Returns ...................................................................................................................................................3
Enterprise Budgets
Table
1
2
3
4
5
6
7
8
9
10
11
12
13
14
Cotton, 12R-38”, solid, conservation tillage
B3XF variety, Delta Area ............................................................................................................................... 6
Cotton, 12R-38”, solid, conversation tillage, furrow irr.,
B3XF variety, 10.5 ac-in., Delta Area........................................................................................................... 12
Cotton, 12R-38”, solid, cons. tillage, pivot irr.,
B3XF variety, 7.5 ac.-in., Delta Area............................................................................................................ 18
Cotton, 12R-38”, solid, no-till
B3XF variety, Delta Area ............................................................................................................................. 24
Cotton, 12R-38”, 2x1 full-skip, (8 rows planted)
Cons. till., B3XF variety, Delta Area............................................................................................................ 30
Cotton, 8R-38”, solid, conservation tillage
B3XF variety, Non-Delta Area ..................................................................................................................... 36
Cotton, 8R-38”, solid, no-till
B3XF variety, Non-Delta Area ..................................................................................................................... 42
Cotton, 12R-38”, solid, conservation tillage
B3XF variety, Non-Delta Area ..................................................................................................................... 48
Cotton, 12R-38”, solid, no-till
B3XF variety, Non-Delta Area ..................................................................................................................... 54
Cotton, 12R-38”, solid, conservation tillage
B3XF variety, pivot irrigated, 7.5 ac-in., Non-Delta Area ........................................................................... 60
Cotton, 12R-38”, solid, conservation tillage
W3FE variety, Delta Area ............................................................................................................................ 66
Cotton, 12R-38”, solid, conversation tillage, furrow irr.,
W3FE variety, 10.5 ac-in., Delta Area .......................................................................................................... 72
Cotton, 12R-38”, solid, cons. tillage, pivot irr.,
W3FE variety, 7.5 ac.-in., Delta Area ........................................................................................................... 78
Cotton, 12R-38”, solid, no-till
W3FE variety, Delta Area ............................................................................................................................ 84
iv
15
16
17
18
19
20
Cotton, 12R-38”, 2x1 full-skip, (8 rows planted)
Cons. till., W3FE variety, Delta Area ........................................................................................................... 90
Cotton, 8R-38”, solid, conservation tillage
W3FE variety, Non-Delta Area ..................................................................................................................... 96
Cotton, 8R-38”, solid, no-till
W3FE variety, Non-Delta Area ................................................................................................................... 102
Cotton, 12R-38”, solid, conservation tillage
W3FE variety, Non-Delta Area................................................................................................................... 108
Cotton, 12R-38”, solid, no-till
W3FE variety, Non-Delta Area ................................................................................................................... 114
Cotton, 12R-38”, solid, conservation tillage
W3FE, pivot irrigated, 7.5 ac-in., Non-Delta Area ..................................................................................... 120
Appendix
Table
1
2
3
4
5
6
7
8
9
Tractors/Harvesters: estimated purchase price, annual use, useful life, fuel use,
and direct and fixed costs per hour ........................................................................................................... 128
Self-propelled machines: estimated purchase price, annual use, useful life, fuel use,
performance rate, and direct and fixed costs per acre.............................................................................. 129
Towed equipment: estimated purchase price, annual use, useful life, performance rate,
and direct and fixed costs per acre ........................................................................................................... 130
Operating inputs: estimated prices ........................................................................................................... 135
Estimated fuel prices and interest rates .................................................................................................... 138
Labor types, wage rates and unallocated labor multipliers for crop enterprises....................................... 138
Futures contract prices, basis levels, forward contract prices,
and loan rates used in row crop budgets ................................................................................................. 139
Cotton irrigated with roll-out pipe
160-acre roll-out pipe system, 10.5 ac-in., Delta Area............................................................................. 140
Cotton irrigated with center pivot
135-acre ¼-mile pivot system, 7.5 ac-in., Delta Area .............................................................................. 141
Literature Cited ...................................................................................................................................................... 142
2022 Planning Budgets
Budgets for Agricultural Enterprises
Methods and Procedures
This publication provides economic and
technical information in the form of enterprise
budgets for a major crop produced by
Mississippi farmers.
A multidisciplinary
approach involving researchers and extension
personnel was used to determine production
practices and input quantities, and to estimate
costs and returns for each enterprise (14). The
purpose of this section is to present the methods
and procedures used to calculate costs and
returns for each budget included in this
publication.
Enterprise budgets represent a type of
information that can be used by a wide variety
of individuals in making decisions in the food
and fiber industry. They are used:
Production Practices
-
by farmers for planning,
-
by extension personnel in providing
educational programs to farmers,
-
by lenders as a basis for credit,
-
to provide basic data for research, and
-
to inform non-farmers of the costs incurred
by farmers in the production of food and
fiber crops.
A budget should be prepared with a specific
objective in mind. The budgets in this report
were prepared to provide general information
for several different uses. They provide
information concerning general levels of costs
and returns which will need to be adjusted for
specific situations. Most users should think of
these budgets as a first approximation and then
make appropriate adjustments using the "Your
Farm" column provided on each budget to add,
delete, or change costs or incomes to reflect
their specific situations.
The production practices listed in each
budget are the result of a combined effort by
researchers and extension personnel to represent
those practices that producers could use in a
specific production system. Producers might
use different practices in their own operations.
If different types and quantities of operating
inputs are to be used, then the budgeted
expenses should be changed to more accurately
reflect actual input usage.
Committees made up of appropriate
disciplines from the Mississippi Agricultural
and Forestry Experiment Station, the
Mississippi State University Extension Service,
and the U.S. Department of Agriculture review
and update the practices in the budgets every
year. The updates are based on the collective
judgment of the committee members.
Quantities of materials and individual
production practices budgeted are based on
generally accepted recommendations by
committee members.
Machinery
Machinery manufacturers form the basis for
machinery prices used in these publications.
Prices by size of equipment are determined
from the most common sales in each category as
reported by machinery dealers. Prices used in
the budgets reflect prices paid by farmers in
2021. (Appendix Tables 1, 2, and 3).
A performance rate reflects the time
required to perform a given task or operation
and is expressed as that part of an hour per acre.
Previous studies and expert knowledge of the
equipment committee members are used to
estimate performance rates for new and larger
equipment (1, 4, 5, 6, 7, 9, and 13).
2
The hours of annual use have been
modified based on information collected from
the cited studies (3, 4, 6, and 7).
Repairs and maintenance as a percentage of
new cost are estimated for the life of the
equipment and include oil and lubricants (1, 4,
and 6).
Estimates of Direct Costs
Direct costs include estimated costs of
repairs and maintenance (R&M) for all
machinery and include fuel costs for powered
machinery (Appendix Tables 1, 2, and 3).
Direct costs are estimated on an hourly basis
and are then converted to a per-acre basis using
the performance rate for the particular
operation. R&M costs for towed equipment and
powered equipment are estimated as follows:
RPH = RLC x RP
THL
RPA = RPH x PR
where:
perform the in-field tasks. Operator labor is that
labor required to operate all power-driven
equipment. Irrigation labor is used to perform
tasks associated with an irrigation system.
Unallocated labor is an estimate of labor that is
not used directly in producing the enterprise. Its
cost is estimated as a percentage of operator
labor (11). The percentages used for the various
crop enterprises are listed in Appendix Table 6.
Interest on operating capital is determined
by using a short-term interest rate obtained from
agricultural lenders and making a charge against
capital outflows as the production process takes
place. Interest is accumulated until the crop is
harvested.
Estimates of Fixed Costs
Annual fixed cost estimates for machinery
are based on a budgeting technique which
computes the annual capital recovery charge (2,
p. 143). When a combination of machines or
equipment is required to perform a single
operation, the total cost per acre for all
equipment used in the operation is estimated.
The fixed cost of machinery ownership is
calculated by first computing the capital
recovery factor and then using it to estimate the
annual capital recovery charge.
RPH = R&M cost per hour of use
RLC = Replacement cost of machine
RP = R&M percentage (percent of RLC)
THL = Total hours of machine life
RPA = R&M cost per acre
PR = Performance rate
Direct costs include an estimate of fuel cost
based on average fuel consumption per hour of
use for the power unit. Other components of
direct costs include quantities of materials used
in production multiplied by the price per unit of
these inputs, custom rates, hourly wage rates,
and interest charges on operating capital
(Appendix Tables 4, 5, and 6).
The labor wage rate per hour includes
social security, accident and unemployment
insurance, and some perquisites (11). Labor
costs are estimated for four labor categories:
operator labor, hand labor, irrigation labor, and
unallocated labor. Operator labor and hand
labor represent estimates of labor required to
IIR
CRF =
1 – (1 + IIR)
-TYL
where:
CRF = Capital recovery factor
IIR = Intermediate-term interest rate
TYL = Total years of life
CRCPY = [(RLC – SV) x CRF]
+ (SV x IIR)
where:
CRCPY = Capital recovery charge per year
RLC = Replacement cost
SV = Salvage value (at end of useful life)
3
This value is then converted to its per-hour and
per-acre equivalent values:
CRCPH = CRCPY
HAU
CRCPA = CRCPH x PR
A special table is presented to illustrate the
effects of alternative levels of yields and prices
on net returns. The budgeted yield and the
budgeted price are used as base values (100
percent). Yields are then varied from 50 to 150
percent of the base yield while prices are varied
from 75 to 125 percent of the base price. Net
returns are computed for each combination of
yield and price.
where:
CRCPH = Capital recovery charge per hour
HAU = Hours of annual use
CRCPA = Capital recovery charge per acre
PR = Performance rate
Estimates of Returns
It is difficult to estimate crop yields that
may be expected for a particular production
system in a given year. Crop yields used in the
budgets are representative of historical yields
modified to match the production system used
to produce the yield. All yields including
conventional, no-tillage, irrigation, and doublecropping are tempered with unpublished
research and judgments of the commodity
committees.
Producers should use yield
estimates that are reflective of their own
operation.
To estimate returns, a price for the
commodity must be used. Individual producers
must determine their own expected price for the
commodity. Commodity prices used in this
report represent the higher of a calculated
forward contract price or the loan rate that was
applicable for the 2021 crop year. Government
payments for commodities are not included in
the budgets except to the extent that they are
included in loan rates.
The futures price for an appropriate
contract month is determined by averaging the
closing prices for the first five trading days in
October. The basis is determined by subtracting
the average daily cash price for the month of
October from the average daily closing price of
the specified harvest month futures contract.
These average futures prices and the basis
adjustments are presented in Appendix Table 7.
Irrigation Costs
Estimated costs of various irrigation
systems are presented in Appendix Tables 8 and
9. A dryland crop budget may be converted to
an irrigated crop budget by adding the
appropriate direct and fixed costs to the costs of
the dryland crop. Also, adjustments in crop
yields and other costs may be required with the
addition of supplemental irrigation.
Net Returns
Net returns are generally considered to be
the amount left after subtracting all costs from
all incomes for a particular enterprise. In these
budgets, “RETURNS ABOVE DIRECT
EXPENSES” and “RETURNS ABOVE
TOTAL SPECIFIED EXPENSES” are used as a
proxy for the economic concepts of net returns
above variable costs and net returns above
variable plus fixed costs, respectively. Some
items are intentionally left out of these
calculations, i.e., costs for land or land rent,
taxes, insurance premiums, general farm
overhead, and expected incomes from
government payments or insurance payments.
These costs and incomes vary widely among
farms and farm situations so as to make routine
calculation for representative situations
impractical. These items should, however, be
considered by each producer and factored into
the final budget each producer develops for his
own situation.
Enterprise Budgets
6
Table 1.A
Estimated costs per acre
Cotton, 12R-38" solid, conservation tillage
B3XF variety, Delta Area, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
CUSTOM SPRAY
App by Air ( 5 gal) appl
7.00
2.5000
17.50 _________
App by Air ( 3 gal) appl
5.60
5.2500
29.40 _________
HARVEST AIDS
Thidiazuron 4lb
oz
2.07
2.3000
4.76 _________
Ethephon 6E
pt
3.89
2.3125
9.00 _________
Tribufos 6lb
pt
11.74
0.5000
5.87 _________
GINNING
Gin & Haul
lb
0.11 1200.0000
132.00 _________
FERTILIZERS
Potash (60% K2O)
cwt
26.30
1.5000
39.45 _________
UAN (32%)
gal
2.10
34.3582
72.15 _________
FUNGICIDES
Cotton Seed Trt.
acre
20.00
1.0000
20.00 _________
HERBICIDES
Clarity
pt
11.00
0.5000
5.50 _________
Glyphosate 3lbs a.e oz
0.11
96.0000
10.56 _________
Select Max
pt
12.73
1.0000
12.73 _________
Gramoxone SL 2.0
oz
0.19
48.0000
9.12 _________
Cotoran
pt
5.79
2.0000
11.58 _________
Engenia
oz
0.83
25.6000
21.25 _________
Dual Magnum
pt
10.02
2.0000
20.04 _________
INSECTICIDES
Acephate 90%
lb
9.87
2.0000
19.74 _________
Bidrin 8EC
oz
1.34
5.2000
6.97 _________
Centric 40WG
oz
4.97
2.0000
9.94 _________
Diamond .83EC
oz
1.28
6.0000
7.68 _________
Imidacloprid 4F
oz
0.78
2.0000
1.56 _________
Bifenthrin
oz
0.86
12.8000
11.01 _________
Lambda
oz
1.88
1.0000
1.88 _________
IncidentalPestTrt$15 acre
15.00
1.0000
15.00 _________
Transform WG
oz
7.63
1.5000
11.45 _________
SEED/PLANTS
Cotton Seed B3XF
thous
2.59
45.0000
116.55 _________
GROWTH REGULATORS
Mepiquat Chloride
oz
0.21
48.0000
10.08 _________
ADJUVANTS
Surfactant
pt
3.30
0.4000
1.32 _________
CUSTOM FERTILIZE
Custom Apply Fert
acre
7.50
1.0000
7.50 _________
ERADICATION FEE
Eradication
acre
1.00
1.0000
1.00 _________
CUSTOM LIME
Lime (Spread)
ton
59.00
0.6660
39.29 _________
CROP CONSULTANT
Cotton Consultant
acre
8.00
1.0000
8.00 _________
SOIL TEST
Soil Test
acre
10.00
0.3330
3.33 _________
OPERATOR LABOR
Tractors
hour
15.27
0.3993
6.10 _________
Self-Propelled
hour
15.27
0.2075
3.17 _________
HAND LABOR
Implements
hour
9.06
0.1235
1.11 _________
Self-Propelled
hour
9.06
0.1899
1.71 _________
UNALLOCATED LABOR
hour
15.24
0.4855
7.40 _________
DIESEL FUEL
Tractors
gal
2.36
6.1665
14.55 _________
Self-Propelled
gal
2.36
4.8836
11.52 _________
REPAIR & MAINTENANCE
Implements
acre
7.97
1.0000
7.97 _________
Tractors
acre
4.03
1.0000
4.03 _________
Self-Propelled
acre
23.62
1.0000
23.62 _________
INTEREST ON OP. CAP.
acre
11.67
1.0000
11.67 _________
--------TOTAL DIRECT EXPENSES
786.04 _________
FIXED EXPENSES
Implements
acre
10.54
1.0000
10.54 _________
Tractors
acre
23.84
1.0000
23.84 _________
Self-Propelled
acre
89.17
1.0000
89.17 _________
--------TOTAL FIXED EXPENSES
123.55 _________
--------TOTAL SPECIFIED EXPENSES
909.59 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
.
Fertilization decisions should be based on soil tests.
rd
Soil test cost is prorated for a test every 3 year.
Lime cost prorated for application every 3rd year.
7
Table 1.B
Summary of estimated costs and returns per acre
Cotton, 12R-38" solid, conservation tillage
B3XF variety, Delta Area, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Cotton Lint
lb
0.85 1200.0000
1025.28 _________
Cotton Seed
lb
0.11 1620.0000
178.20 _________
--------TOTAL INCOME
1203.48 _________
DIRECT EXPENSES
CUSTOM SPRAY
HARVEST AIDS
GINNING
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
GROWTH REGULATORS
ADJUVANTS
CUSTOM FERTILIZE
ERADICATION FEE
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
HAND LABOR
OPERATOR LABOR
UNALLOCATED LABOR
DIESEL FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
hour
hour
hour
gal
acre
acre
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES
46.90
19.63
132.00
111.61
20.00
90.77
85.21
116.55
10.08
1.32
7.50
1.00
39.29
8.00
3.33
9.06
15.27
15.24
2.36
35.62
11.67
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.3135
0.6069
0.4855
11.0501
1.0000
1.0000
46.90
19.63
132.00
111.61
20.00
90.77
85.21
116.55
10.08
1.32
7.50
1.00
39.29
8.00
3.33
2.82
9.27
7.40
26.07
35.62
11.67
--------786.04
417.44
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
123.55 _________
--------TOTAL SPECIFIED EXPENSES
909.59 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
293.89 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
8
Table 1.C
Estimated resource use for field operations, per acre
Cotton, 12R-38" solid, conservation tillage
B3XF variety, Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
POWER UNIT
PERF TIMES
INPUT
POWER
ALLOC
UNALL
OPERATING INPUT
UNIT
SIZE
RATE OVER MTH
AMOUNT IMPLEMENT UNIT
LABOR
LABOR
_________________________________________________________________________________________________________
-------------hours-----------Soil Test
Lime (Spread)
Custom Apply Fert
Potash (60% K2O)
Bed-Subsoil
Fold
Bed/Disk (Hipper)
App by Air ( 5 gal)
Clarity
Glyphosate 3lbs a.e
Select Max
Surfactant
Fert Appl (Liquid)
UAN (32%)
Row Cond Folding
Plant - Folding
Cotton Seed B3XF
Cotton Seed Trt.
Sprayer 600-825gal
Gramoxone SL 2.0
Cotoran
Surfactant
Cotton Consultant
Eradication
Sprayer 600-825gal
Engenia
Glyphosate 3lbs a.e
Dual Magnum
Acephate 90%
Sprayer 600-825gal
Bidrin 8EC
Fert Appl (Liquid)
UAN (32%)
Spray (Direct/Layby)
Engenia
Glyphosate 3lbs a.e
Dual Magnum
Centric 40WG
Mepiquat Chloride
App by Air ( 3 gal)
Diamond .83EC
Imidacloprid 4F
Mepiquat Chloride
App by Air ( 3 gal)
Acephate 90%
Mepiquat Chloride
Bifenthrin
App by Air ( 3 gal)
Lambda
Bidrin 8EC
Incidental Pest
App by Air ( 3 gal)
IncidentalPestTrt$15
App by Air ( 3 gal)
Acephate 90%
Bifenthrin
App by Air ( 3 gal)
Transform WG
App by Air ( 5 gal)
Thidiazuron 4lb
Ethephon 6E
App by Air ( 5 gal)
Tribufos 6lb
Ethephon 6E
Cotton Picker/Module
Gin & Haul
Stalk Shredder-Flail
acre
ton
acre
cwt
12R-38
12R-38
appl
pt
oz
pt
pt
12R-38
gal
38'
12R-38
thous
acre
90' 250hp
oz
pt
pt
acre
acre
90' 250hp
oz
oz
pt
lb
90' 250hp
oz
12R-38
gal
12R-38
oz
oz
pt
oz
oz
appl
oz
oz
oz
appl
lb
oz
oz
appl
oz
oz
appl
acre
appl
lb
oz
appl
oz
appl
oz
pt
appl
pt
pt
6R-38(500)
lb
20'
0.33
0.33
1.00
Nov
Nov
Nov
MFWD 300
MFWD 300
0.053
0.049
1.00
0.50
1.00
Nov
Nov
Mar
MFWD 300
0.051
1.00
Apr
MFWD 300
MFWD 300
0.040
0.049
1.00
1.00
May
May
0.011
1.00
May
1.00
May
0.011
1.00
May
0.011
1.00
Jun
MFWD 300
0.051
1.00
Jun
MFWD 300
0.044
1.00
Jun
1.00
Jul
1.00
Jul
0.25
Jul
1.00
Jul
1.00
Aug
1.00
Aug
1.00
Sep
0.50
Sep
1.00
1.00
1.00
Oct
Oct
Oct
0.172
MFWD 300
0.082
0.3330
0.6660
1.0000
1.5000
1.0000
0.5000
32.0000
1.0000
0.2000
17.1791
45.0000
1.0000
0.05
0.02
0.05
0.02
0.05
0.02
0.04
0.01
0.05
0.05
0.07
0.04
0.04
0.04
0.04
0.04
0.04
0.09
0.03
0.03
0.01
0.01
0.00
0.01
0.01
0.00
0.01
0.01
0.00
0.05
0.05
0.07
0.04
0.04
0.04
0.06
0.03
0.17
0.34
0.13
48.0000
2.0000
0.2000
1.0000
1.0000
12.8000
32.0000
1.0000
0.5000
3.2000
17.1791
12.8000
32.0000
1.0000
2.0000
16.0000
1.0000
6.0000
2.0000
16.0000
1.0000
0.7500
16.0000
6.4000
0.2500
1.0000
2.0000
1.0000
1.0000
1.0000
0.7500
6.4000
1.0000
1.5000
1.0000
2.3000
2.0000
0.5000
0.5000
0.3125
1200.0000
0.08
0.08
0.08
0.06
------- ------- ------- ------TOTALS
0.60
0.39
0.92
0.48
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
.
Fertilization decisions should be based on soil tests.
rd
Soil test cost is prorated for a test every 3 year.
Lime cost prorated for application every 3rd year.
9
Table 1.D
Estimated costs for field operations, per acre
Cotton, 12R-38" solid, conservation tillage
B3XF variety, Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
-------------------------DIRECT COST-------------------FIXED
TOTAL
OPERATING INPUT
UNIT
OP INPUT
FUEL
R&M
LABOR
LEASE
INTER
TOTAL
COST
COST
_________________________________________________________________________________________________________
---------------------------------dollars-------------------------------Soil Test
Lime (Spread)
Custom Apply Fert
Potash (60% K2O)
Bed-Subsoil
Fold
Bed/Disk (Hipper)
App by Air ( 5 gal)
Clarity
Glyphosate 3lbs a.e
Select Max
Surfactant
Fert Appl (Liquid)
UAN (32%)
Row Cond Folding
Plant - Folding
Cotton Seed B3XF
Cotton Seed Trt.
Sprayer 600-825gal
Gramoxone SL 2.0
Cotoran
Surfactant
Cotton Consultant
Eradication
Sprayer 600-825gal
Engenia
Glyphosate 3lbs a.e
Dual Magnum
Acephate 90%
Sprayer 600-825gal
Bidrin 8EC
Fert Appl (Liquid)
UAN (32%)
Spray (Direct/Layby)
Engenia
Glyphosate 3lbs a.e
Dual Magnum
Centric 40WG
Mepiquat Chloride
App by Air ( 3 gal)
Diamond .83EC
Imidacloprid 4F
Mepiquat Chloride
App by Air ( 3 gal)
Acephate 90%
Mepiquat Chloride
Bifenthrin
App by Air ( 3 gal)
Lambda
Bidrin 8EC
Incidental Pest
App by Air ( 3 gal)
IncidentalPestTrt$15
App by Air ( 3 gal)
Acephate 90%
Bifenthrin
App by Air ( 3 gal)
Transform WG
App by Air ( 5 gal)
Thidiazuron 4lb
Ethephon 6E
App by Air ( 5 gal)
Tribufos 6lb
Ethephon 6E
Cotton Picker/Module
Gin & Haul
Stalk Shredder-Flail
acre
ton
acre
cwt
12R-38
12R-38
appl
pt
oz
pt
pt
12R-38
gal
38'
12R-38
thous
acre
90' 250hp
oz
pt
pt
acre
acre
90' 250hp
oz
oz
pt
lb
90' 250hp
oz
12R-38
gal
12R-38
oz
oz
pt
oz
oz
appl
oz
oz
oz
appl
lb
oz
oz
appl
oz
oz
appl
acre
appl
lb
oz
appl
oz
appl
oz
pt
appl
pt
pt
6R-38(500)
lb
20'
3.33
39.29
7.50
39.45
7.00
5.50
3.52
12.73
0.66
36.08
116.55
20.00
9.12
11.58
0.66
8.00
1.00
10.62
3.52
10.02
4.93
4.29
36.08
10.62
3.52
10.02
9.94
3.36
5.60
7.68
1.56
3.36
5.60
7.40
3.36
5.50
1.40
1.88
2.68
1.96
0.90
1.90
0.57
1.48
0.68
1.88
1.34
1.65
1.49
1.81
0.73
2.06
1.12
1.82
0.35
0.21
0.37
0.35
0.21
0.37
0.35
0.21
0.37
1.88
1.34
1.65
1.62
0.93
1.42
0.12
1.38
0.26
1.38
0.19
0.08
0.16
0.13
0.08
0.30
0.02
0.10
0.74
0.06
0.10
2.04
0.35
0.02
0.16
0.20
0.01
0.14
0.02
0.02
0.19
0.06
0.18
0.09
0.01
0.06
0.07
0.53
0.06
0.15
0.05
0.15
0.14
0.05
0.07
0.09
0.02
0.04
0.07
0.09
0.04
0.06
0.02
0.02
0.03
3.45
40.67
7.76
40.83
5.53
2.23
7.16
5.63
3.60
13.03
0.68
4.97
36.82
3.40
5.79
118.59
20.35
0.95
9.28
11.78
0.67
8.14
1.02
0.95
10.81
3.58
10.20
5.02
0.94
4.35
4.94
36.61
4.03
10.77
3.57
10.17
10.08
3.41
5.67
7.77
1.58
3.40
5.67
7.49
3.40
5.56
1.42
1.90
2.71
5.38
2.25
3.95
3.71
5.73
1.28
1.28
1.28
3.95
3.20
3.45
40.67
7.76
40.83
10.91
4.48
7.16
5.63
3.60
13.03
0.68
8.92
36.82
7.11
11.52
118.59
20.35
2.23
9.28
11.78
0.67
8.14
1.02
2.23
10.81
3.58
10.20
5.02
2.22
4.35
8.89
36.61
7.23
10.77
3.57
10.17
10.08
3.41
5.67
7.77
1.58
3.40
5.67
7.49
3.40
5.56
1.42
1.90
2.71
5.60
15.00
5.60
7.40
5.50
5.60
11.45
7.00
4.76
7.78
3.50
5.87
1.22
0.07
5.67
5.67
0.18
15.18
15.18
0.05
5.65
5.65
0.06
7.46
7.46
0.05
5.55
5.55
0.05
5.65
5.65
0.10
11.55
11.55
0.04
7.04
7.04
0.03
4.79
4.79
0.05
7.83
7.83
0.02
3.52
3.52
0.03
5.90
5.90
0.01
1.23
1.23
10.47
22.99
6.29
0.12
39.87
85.33 125.20
132.00
0.39 132.39
132.39
3.01
3.13
2.27
0.02
8.43
6.21
14.64
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
693.19
26.07
35.62
19.49
0.00
11.67 786.04 123.55 909.59
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
.
10
Table 1.E
Estimated monthly income and expense flows per acre
Cotton, 12R-38" solid, conservation tillage
B3XF variety, Delta Area, Mississippi, 2022
__________________________________________________________________________________________________________________________________
ITEM
Nov
Dec
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
__________________________________________________________________________________________________________________________________
--------------------------------------------------dollars-------------------------------------------------TOTAL INCOME
DIRECT EXPENSES
CUSTOM SPRAY
HARVEST AIDS
GINNING
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
GROWTH REGULATORS
ADJUVANTS
CUSTOM FERTILIZE
ERADICATION FEE
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
LABOR
LEASE *
FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
TOTAL DIRECT EXPENSES
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1203.48
0.00
0.00
0.00
0.00
7.00
0.00
0.00
0.00
18.20
11.20
10.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
19.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
132.00
39.45
0.00
0.00
0.00
0.00
36.08
0.00
36.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
20.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
21.75
0.00
44.86
24.16
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.93
14.23
41.70
24.35
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
116.55
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.36
6.72
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.66
0.00
0.66
0.00
0.00
0.00
0.00
0.00
7.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
0.00
0.00
0.00
0.00
0.00
39.29
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.00
0.00
0.00
0.00
0.00
0.00
3.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.16
0.00
0.00
0.00
0.00
1.65
3.68
3.44
0.00
0.00
0.00
8.56
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.86
0.00
0.00
0.00
0.00
1.88
4.00
3.85
0.00
0.00
0.00
13.48
2.47
0.00
0.00
0.00
0.00
1.34
3.21
2.48
0.00
0.00
0.00
26.12
3.41
0.00
0.00
0.00
0.69
0.84
3.64
1.27
0.80
0.31
0.18
0.53
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------100.47
0.00
0.00
0.00
30.10
41.79
210.53
88.87
67.42
35.86
30.31
180.69
NET INCOME
-100.47
0.00
0.00
0.00
-30.10
-41.79 -210.53
-88.87
-67.42
-35.86
-30.31 1022.79
NET INCOME TO DATE
-100.47 -100.47 -100.47 -100.47 -130.57 -172.36 -382.89 -471.76 -539.18 -575.04 -605.35
417.44
__________________________________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
* Lease costs are based on hourly usage costs.
Table 1.F
Estimated returns for various price/yield combinations, per acre
Cotton, 12R-38" solid, conservation tillage
B3XF variety, Delta Area, Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Cotton Lint
0.64
0.68
0.72
0.76
0.81
0.85
0.89
0.93
0.98
1.02
1.06
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50
600.00
lb
-157
-280
-131
-255
-105
-229
-80
-203
-54
-178
-29
-152
-3
-126
22
-101
47
-75
73
-50
99
-24
60
720.00
lb
-93
-217
-62
-186
-31
-155
-1
-124
29
-94
60
-63
91
-32
121
-1
152
29
183
59
214
90
70
840.00
lb
-29
-153
6
-117
41
-81
77
-45
113
-9
149
26
185
61
221
97
257
133
293
169
328
205
80
960.00
lb
33
-89
74
-48
115
-7
156
33
197
74
238
115
279
156
320
197
361
238
402
279
443
320
90
1080.00
lb
97
-26
143
20
189
66
235
112
282
158
328
204
374
250
420
296
466
343
512
389
558
435
100
1200.00
lb
161
37
212
88
263
140
314
191
366
242
417
293
468
345
519
396
571
447
622
498
673
550
110
1320.00
lb
224
101
281
157
337
214
393
270
450
326
506
383
563
439
619
495
675
552
732
608
788
665
120
1440.00
lb
288
164
349
226
411
287
472
349
534
410
596
472
657
533
719
595
780
657
842
718
903
780
130
1560.00
lb
352
228
418
295
485
361
552
428
618
495
685
561
751
628
818
695
885
761
951
828
1018
894
140
1680.00
lb
415
292
487
363
559
435
631
507
702
579
774
651
846
722
918
794
989
866
1061
938
1133
1009
150
1800.00
lb
479
556
633
710
786
863
940
1017
1094
1171
1248
355
432
509
586
663
740
817
894
971
1047
1124
________________________________________________________________________________________________________________________
The top number in each cell is Returns Above Direct Expenses.
The bottom number in each cell is Returns Above Total Specified Expenses.
Only the product listed has been varied to calculate net returns.
Note: Cost of production estimates are based on 2021 input prices.
11
12
Table 2.A
Estimated costs per acre
Cotton, 12R-38" solid, conserv. tillage, furrow irr.
B3XF variety, 10.5 ac-in., Delta Area, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
CUSTOM SPRAY
App by Air ( 5 gal) appl
7.00
2.5000
17.50 _________
App by Air ( 3 gal) appl
5.60
5.7500
32.20 _________
HARVEST AIDS
Thidiazuron 4lb
oz
2.07
2.3000
4.76 _________
Ethephon 6E
pt
3.89
2.3125
9.00 _________
Tribufos 6lb
pt
11.74
0.5000
5.87 _________
GINNING
Gin & Haul
lb
0.11 1500.0000
165.00 _________
FERTILIZERS
Potash (60% K2O)
cwt
26.30
1.5000
39.45 _________
UAN (32%)
gal
2.10
34.3582
72.15 _________
FUNGICIDES
Cotton Seed Trt.
acre
20.00
1.0000
20.00 _________
HERBICIDES
Clarity
pt
11.00
0.5000
5.50 _________
Glyphosate 3lbs a.e oz
0.11
96.0000
10.56 _________
Select Max
pt
12.73
1.0000
12.73 _________
Gramoxone SL 2.0
oz
0.19
48.0000
9.12 _________
Cotoran
pt
5.79
2.0000
11.58 _________
Engenia
oz
0.83
25.6000
21.25 _________
Dual Magnum
pt
10.02
2.0000
20.04 _________
INSECTICIDES
Acephate 90SP
lb
8.58
0.5000
4.29 _________
Bidrin 8EC
oz
1.34
5.2000
6.97 _________
Diamond .83EC
oz
1.28
6.0000
7.68 _________
Imidacloprid 4F
oz
0.78
2.0000
1.56 _________
Centric 40WG
oz
4.97
2.0000
9.94 _________
Acephate 90%
lb
9.87
1.5000
14.81 _________
Bifenthrin
oz
0.86
12.8000
11.01 _________
Lambda
oz
1.88
1.0000
1.88 _________
IncidentalPestTrt$15 acre
15.00
1.5000
22.50 _________
Transform WG
oz
7.63
1.5000
11.45 _________
IRRIGATION SUPPLIES
Roll-Out Pipe
ft
0.24
33.0000
7.92 _________
SEED/PLANTS
Cotton Seed B3XF
thous
2.59
45.0000
116.55 _________
GROWTH REGULATORS
Mepiquat Chloride
oz
0.21
51.0000
10.71 _________
ADJUVANTS
Surfactant
pt
3.30
0.4000
1.32 _________
CUSTOM FERTILIZE
Custom Apply Fert
acre
7.50
1.0000
7.50 _________
ERADICATION FEE
Eradication
acre
1.00
1.0000
1.00 _________
CUSTOM LIME
Lime (Spread)
ton
59.00
0.6660
39.29 _________
CROP CONSULTANT
Cotton Consultant
acre
8.00
1.0000
8.00 _________
SOIL TEST
Soil Test
acre
10.00
0.3330
3.33 _________
OPERATOR LABOR
Tractors
hour
15.27
0.5025
7.67 _________
Self-Propelled
hour
15.27
0.2075
3.17 _________
IRRIGATE LABOR
Special Labor
hour
9.06
0.3000
2.73 _________
Implements
hour
9.06
0.0625
0.57 _________
HAND LABOR
Implements
hour
9.06
0.1235
1.11 _________
Self-Propelled
hour
9.06
0.1899
1.71 _________
UNALLOCATED LABOR
hour
15.23
0.5052
7.70 _________
DIESEL FUEL
Tractors
gal
2.36
7.2737
17.17 _________
Self-Propelled
gal
2.36
4.8836
11.52 _________
Roll-Out Pipe Irr.
gal
2.36
8.5535
20.19 _________
REPAIR & MAINTENANCE
Implements
acre
8.50
1.0000
8.50 _________
Tractors
acre
4.73
1.0000
4.73 _________
Self-Propelled
acre
23.62
1.0000
23.62 _________
Roll-Out Pipe Irr.
acre
7.16
1.0000
7.16 _________
INTEREST ON OP. CAP.
acre
12.34
1.0000
12.34 _________
--------TOTAL DIRECT EXPENSES
874.29 _________
FIXED EXPENSES
Implements
acre
12.73
1.0000
12.73 _________
Tractors
acre
27.99
1.0000
27.99 _________
Self-Propelled
acre
89.17
1.0000
89.17 _________
Roll-Out Pipe Irr.
acre
49.28
1.0000
49.28 _________
--------TOTAL FIXED EXPENSES
179.17 _________
--------TOTAL SPECIFIED EXPENSES
1053.46 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
13
Table 2.B
Summary of estimated costs and returns per acre
Cotton, 12R-38" solid, conserv. tillage, furrow irr.
B3XF variety, 10.5 ac-in., Delta Area, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Cotton Lint
lb
0.85 1500.0000
1281.60 _________
Cotton Seed
lb
0.11 2025.0000
222.75 _________
--------TOTAL INCOME
1504.35 _________
DIRECT EXPENSES
CUSTOM SPRAY
HARVEST AIDS
GINNING
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
IRRIGATION SUPPLIES
SEED/PLANTS
GROWTH REGULATORS
ADJUVANTS
CUSTOM FERTILIZE
ERADICATION FEE
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
HAND LABOR
IRRIGATE LABOR
OPERATOR LABOR
UNALLOCATED LABOR
DIESEL FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
hour
hour
hour
hour
gal
acre
acre
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES
49.70
19.63
165.00
111.61
20.00
90.77
92.07
7.92
116.55
10.71
1.32
7.50
1.00
39.29
8.00
3.33
9.06
9.06
15.27
15.23
2.36
44.01
12.34
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.3135
0.3625
0.7101
0.5052
20.7109
1.0000
1.0000
49.70
19.63
165.00
111.61
20.00
90.77
92.07
7.92
116.55
10.71
1.32
7.50
1.00
39.29
8.00
3.33
2.82
3.30
10.84
7.70
48.88
44.01
12.34
--------874.29
630.06
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
179.17 _________
--------TOTAL SPECIFIED EXPENSES
1053.46 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
450.89 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
14
Table 2.C
Estimated resource use for field operations, per acre
Cotton, 12R-38" solid, conserv. tillage, furrow irr.
B3XF variety, 10.5 ac-in., Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
POWER UNIT
PERF TIMES
INPUT
POWER
ALLOC
UNALL
OPERATING INPUT
UNIT
SIZE
RATE OVER MTH
AMOUNT IMPLEMENT UNIT
LABOR
LABOR
_________________________________________________________________________________________________________
-------------hours-----------Soil Test
Lime (Spread)
Custom Apply Fert
Potash (60% K2O)
Bed-Subsoil
Fold
Bed/Disk (Hipper)
App by Air ( 5 gal)
Clarity
Glyphosate 3lbs a.e
Select Max
Surfactant
Fert Appl (Liquid)
UAN (32%)
Row Cond Folding
Plant - Folding
Cotton Seed B3XF
Cotton Seed Trt.
Sprayer 600-825gal
Gramoxone SL 2.0
Cotoran
Surfactant
Cotton Consultant
Eradication
Sprayer 600-825gal
Engenia
Glyphosate 3lbs a.e
Dual Magnum
Acephate 90SP
Sprayer 600-825gal
Bidrin 8EC
Fert Appl (Liquid)
UAN (32%)
App by Air ( 3 gal)
Diamond .83EC
Imidacloprid 4F
Mepiquat Chloride
Spray (Direct/Layby)
Engenia
Glyphosate 3lbs a.e
Dual Magnum
Mepiquat Chloride
Centric 40WG
App by Air ( 3 gal)
Acephate 90%
Mepiquat Chloride
Bifenthrin
App by Air ( 3 gal)
Lambda
Bidrin 8EC
Incidental Pest
App by Air ( 3 gal)
IncidentalPestTrt$15
App by Air ( 3 gal)
Acephate 90%
Bifenthrin
App by Air ( 3 gal)
Transform WG
App by Air ( 5 gal)
Thidiazuron 4lb
Ethephon 6E
App by Air ( 5 gal)
Tribufos 6lb
Ethephon 6E
Cotton Picker/Module
Gin & Haul
Stalk Shredder-Flail
Roll-Out Pipe Irr.
acre
ton
acre
cwt
12R-38
12R-38
appl
pt
oz
pt
pt
12R-38
gal
38'
12R-38
thous
acre
90' 250hp
oz
pt
pt
acre
acre
90' 250hp
oz
oz
pt
lb
90' 250hp
oz
12R-38
gal
appl
oz
oz
oz
12R-38
oz
oz
pt
oz
oz
appl
lb
oz
oz
appl
oz
oz
appl
acre
appl
lb
oz
appl
oz
appl
oz
pt
appl
pt
pt
6R-38(500)
lb
20'
acre
0.33
0.33
1.00
Nov
Nov
Nov
MFWD 300
MFWD 300
0.053
0.049
1.00
1.00
1.00
Nov
Nov
Mar
MFWD 300
0.051
1.00
Apr
MFWD 300
MFWD 300
0.040
0.049
1.00
1.00
May
May
0.011
1.00
May
1.00
May
0.011
1.00
May
0.011
1.00
Jun
0.051
1.00
Jun
1.00
Jul
1.00
Jul
1.00
Jul
0.25
Jul
1.50
Jul
1.00
Aug
1.00
Aug
1.00
Sep
0.50
Sep
1.00
1.00
1.00
Oct
Oct
Oct
Jan
MFWD 300
MFWD 300
0.044
0.172
MFWD 300
0.082
0.3330
0.6660
1.0000
1.5000
1.0000
0.5000
32.0000
1.0000
0.2000
17.1791
45.0000
1.0000
0.05
0.04
0.05
0.04
0.05
0.04
0.04
0.03
0.05
0.05
0.07
0.04
0.04
0.04
0.04
0.04
0.04
0.09
0.03
0.03
0.01
0.01
0.00
0.01
0.01
0.00
0.01
0.01
0.00
0.05
0.05
0.07
0.04
0.04
0.04
0.06
0.03
0.17
0.34
0.13
48.0000
2.0000
0.2000
1.0000
1.0000
12.8000
32.0000
1.0000
0.5000
3.2000
17.1791
1.0000
6.0000
2.0000
16.0000
12.8000
32.0000
1.0000
19.0000
2.0000
1.0000
0.7500
16.0000
6.4000
0.2500
1.0000
2.0000
1.5000
1.5000
1.0000
0.7500
6.4000
1.0000
1.5000
1.0000
2.3000
2.0000
0.5000
0.5000
0.3125
1500.0000
0.08
0.08
0.08
0.06
0.07
0.07
0.44
------- ------- ------- ------TOTALS
0.71
0.50
1.38
0.50
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
1.0000
15
Table 2.D
Estimated costs for field operations, per acre
Cotton, 12R-38" solid, conserv. tillage, furrow irr.
B3XF variety, 10.5 ac-in., Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
-------------------------DIRECT COST-------------------FIXED
TOTAL
OPERATING INPUT
UNIT
OP INPUT
FUEL
R&M
LABOR
LEASE
INTER
TOTAL
COST
COST
_________________________________________________________________________________________________________
---------------------------------dollars-------------------------------Soil Test
Lime (Spread)
Custom Apply Fert
Potash (60% K2O)
Bed-Subsoil
Fold
Bed/Disk (Hipper)
App by Air ( 5 gal)
Clarity
Glyphosate 3lbs a.e
Select Max
Surfactant
Fert Appl (Liquid)
UAN (32%)
Row Cond Folding
Plant - Folding
Cotton Seed B3XF
Cotton Seed Trt.
Sprayer 600-825gal
Gramoxone SL 2.0
Cotoran
Surfactant
Cotton Consultant
Eradication
Sprayer 600-825gal
Engenia
Glyphosate 3lbs a.e
Dual Magnum
Acephate 90SP
Sprayer 600-825gal
Bidrin 8EC
Fert Appl (Liquid)
UAN (32%)
App by Air ( 3 gal)
Diamond .83EC
Imidacloprid 4F
Mepiquat Chloride
Spray (Direct/Layby)
Engenia
Glyphosate 3lbs a.e
Dual Magnum
Mepiquat Chloride
Centric 40WG
App by Air ( 3 gal)
Acephate 90%
Mepiquat Chloride
Bifenthrin
App by Air ( 3 gal)
Lambda
Bidrin 8EC
Incidental Pest
App by Air ( 3 gal)
IncidentalPestTrt$15
App by Air ( 3 gal)
Acephate 90%
Bifenthrin
App by Air ( 3 gal)
Transform WG
App by Air ( 5 gal)
Thidiazuron 4lb
Ethephon 6E
App by Air ( 5 gal)
Tribufos 6lb
Ethephon 6E
Cotton Picker/Module
Gin & Haul
Stalk Shredder-Flail
Roll-Out Pipe Irr.
acre
ton
acre
cwt
12R-38
12R-38
appl
pt
oz
pt
pt
12R-38
gal
38'
12R-38
thous
acre
90' 250hp
oz
pt
pt
acre
acre
90' 250hp
oz
oz
pt
lb
90' 250hp
oz
12R-38
gal
appl
oz
oz
oz
12R-38
oz
oz
pt
oz
oz
appl
lb
oz
oz
appl
oz
oz
appl
acre
appl
lb
oz
appl
oz
appl
oz
pt
appl
pt
pt
6R-38(500)
lb
20'
acre
3.33
39.29
7.50
39.45
7.00
5.50
3.52
12.73
0.66
36.08
116.55
20.00
9.12
11.58
0.66
8.00
1.00
10.62
3.52
10.02
4.29
4.29
36.08
5.60
7.68
1.56
3.36
10.62
3.52
10.02
3.99
9.94
5.60
7.40
3.36
5.50
1.40
1.88
2.68
8.40
22.50
5.60
7.40
5.50
5.60
11.45
7.00
4.76
7.78
3.50
5.87
1.22
1.96
1.80
1.90
1.13
1.48
1.35
1.88
1.34
1.65
1.49
1.81
0.73
2.06
1.12
1.82
0.35
0.21
0.37
0.35
0.21
0.37
0.35
0.21
0.37
1.88
1.34
1.65
1.62
0.93
1.42
0.12
1.38
0.26
1.38
0.19
0.15
0.16
0.13
0.08
0.30
0.02
0.10
0.74
0.06
0.10
2.04
0.35
0.02
0.16
0.20
0.01
0.14
0.02
0.02
0.19
0.06
0.18
0.08
0.01
0.06
0.07
0.53
0.07
0.09
0.02
0.04
0.05
0.12
0.04
0.12
0.05
0.12
0.07
0.09
0.04
0.06
0.02
0.02
0.03
3.45
40.67
7.76
40.83
5.53
4.43
7.16
5.63
3.60
13.03
0.68
4.97
36.82
3.40
5.79
118.59
20.35
0.95
9.28
11.78
0.67
8.14
1.02
0.95
10.81
3.58
10.20
4.37
0.94
4.35
4.94
36.61
5.67
7.77
1.58
3.40
4.02
10.74
3.56
10.14
4.04
10.06
5.67
7.49
3.40
5.56
1.42
1.90
2.71
5.38
4.51
3.95
3.71
5.73
1.28
1.28
1.28
3.95
3.20
3.45
40.67
7.76
40.83
10.91
8.94
7.16
5.63
3.60
13.03
0.68
8.92
36.82
7.11
11.52
118.59
20.35
2.23
9.28
11.78
0.67
8.14
1.02
2.23
10.81
3.58
10.20
4.37
2.22
4.35
8.89
36.61
5.67
7.77
1.58
3.40
7.22
10.74
3.56
10.14
4.04
10.06
5.67
7.49
3.40
5.56
1.42
1.90
2.71
0.10
8.50
8.50
0.26
22.76
22.76
0.05
5.65
5.65
0.06
7.46
7.46
0.05
5.55
5.55
0.05
5.65
5.65
0.10
11.55
11.55
0.04
7.04
7.04
0.03
4.79
4.79
0.05
7.83
7.83
0.02
3.52
3.52
0.03
5.90
5.90
0.01
1.23
1.23
10.47
22.99
6.29
0.12
39.87
85.33 125.20
165.00
0.48 165.48
165.48
3.01
3.13
2.27
0.02
8.43
6.21
14.64
7.92
21.91
7.83
4.50
0.51
42.67
53.36
96.03
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
744.40
48.88
44.01
24.66
0.00
12.34 874.29 179.17 1053.46
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
16
Table 2.E
Estimated monthly income and expense flows per acre
Cotton, 12R-38" solid, conserv. tillage, furrow irr.
B3XF variety, 10.5 ac-in., Delta Area, Mississippi, 2022
__________________________________________________________________________________________________________________________________
ITEM
Nov
Dec
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
__________________________________________________________________________________________________________________________________
--------------------------------------------------dollars-------------------------------------------------TOTAL INCOME
DIRECT EXPENSES
CUSTOM SPRAY
HARVEST AIDS
GINNING
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
IRRIGATION SUPPLIES
SEED/PLANTS
GROWTH REGULATORS
ADJUVANTS
CUSTOM FERTILIZE
ERADICATION FEE
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
LABOR
LEASE *
FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
TOTAL DIRECT EXPENSES
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1504.35
0.00
0.00
0.00
0.00
7.00
0.00
0.00
0.00
21.00
11.20
10.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
19.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
165.00
39.45
0.00
0.00
0.00
0.00
36.08
0.00
36.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
20.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
21.75
0.00
44.86
0.00
24.16
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.29
4.29
59.14
24.35
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7.92
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
116.55
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10.71
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.66
0.00
0.66
0.00
0.00
0.00
0.00
0.00
7.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
0.00
0.00
0.00
0.00
0.00
39.29
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.00
0.00
0.00
0.00
0.00
0.00
3.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.83
0.00
0.00
0.00
0.00
1.65
3.91
4.62
1.65
0.23
0.63
9.14
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.76
0.00
0.00
0.00
0.00
1.88
4.00
9.41
8.35
6.73
0.39
14.36
3.03
0.00
0.00
0.00
0.00
1.34
3.21
6.09
2.33
1.40
0.17
26.44
3.48
0.00
0.00
0.00
0.69
0.84
3.63
1.00
1.50
0.38
0.19
0.63
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------102.67
0.00
0.00
0.00
30.10
41.79
210.11
69.41
128.84
44.29
31.51
215.57
NET INCOME
-102.67
0.00
0.00
0.00
-30.10
-41.79 -210.11
-69.41 -128.84
-44.29
-31.51 1288.78
NET INCOME TO DATE
-102.67 -102.67 -102.67 -102.67 -132.77 -174.56 -384.67 -454.08 -582.92 -627.21 -658.72
630.06
__________________________________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
* Lease costs are based on hourly usage costs.
Table 2.F
Estimated returns for various price/yield combinations, per acre
Cotton, 12R-38" solid, conserv. tillage, furrow irr.
B3XF variety, 10.5 ac-in., Delta Area, Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Cotton Lint
0.64
0.68
0.72
0.76
0.81
0.85
0.89
0.93
0.98
1.02
1.06
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50
750.00
lb
-88
-267
-56
-235
-24
-203
7
-171
39
-139
72
-107
104
-75
136
-43
168
-11
200
20
232
53
60
900.00
lb
-8
-187
29
-149
68
-110
106
-72
145
-34
183
4
222
42
260
81
298
119
337
158
375
196
70
1050.00
lb
70
-108
115
-63
160
-18
205
26
250
71
295
116
340
160
384
205
429
250
474
295
519
340
80
1200.00
lb
150
-28
201
22
253
73
304
125
355
176
406
227
458
278
509
330
560
381
611
432
663
483
90
1350.00
lb
230
50
287
108
345
166
403
223
460
281
518
339
576
396
633
454
691
512
749
569
806
627
100
1500.00
lb
309
130
373
194
437
258
501
322
565
386
630
450
694
514
758
579
822
643
886
707
950
771
110
1650.00
lb
389
210
459
280
530
351
600
421
671
492
741
562
812
632
882
703
953
773
1023
844
1094
914
120
1800.00
lb
468
289
545
366
622
443
699
520
776
597
853
674
930
751
1007
827
1083
904
1160
981
1237
1058
130
1950.00
lb
548
369
631
452
714
535
798
619
881
702
964
785
1048
869
1131
952
1214
1035
1298
1118
1381
1202
140
2100.00
lb
627
448
717
538
807
628
897
717
986
807
1076
897
1166
987
1255
1076
1345
1166
1435
1256
1525
1345
150
2250.00
lb
707
803
899
995
1092
1188
1284
1380
1476
1572
1668
528
624
720
816
912
1008
1105
1201
1297
1393
1489
________________________________________________________________________________________________________________________
The top number in each cell is Returns Above Direct Expenses.
The bottom number in each cell is Returns Above Total Specified Expenses.
Only the product listed has been varied to calculate net returns.
Note: Cost of production estimates are based on 2021 input prices.
17
18
Table 3.A
Estimated costs per acre
Cotton, 12R-38" solid, cons. tillage, pivot irr.
B3XF variety, 7.5 ac.-in., Delta Area, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
CUSTOM SPRAY
App by Air ( 5 gal) appl
7.00
2.5000
17.50 _________
App by Air ( 3 gal) appl
5.60
5.7500
32.20 _________
HARVEST AIDS
Thidiazuron 4lb
oz
2.07
2.3000
4.76 _________
Ethephon 6E
pt
3.89
2.3125
9.00 _________
Tribufos 6lb
pt
11.74
0.5000
5.87 _________
GINNING
Gin & Haul
lb
0.11 1500.0000
165.00 _________
FERTILIZERS
Potash (60% K2O)
cwt
26.30
1.5000
39.45 _________
UAN (32%)
gal
2.10
34.3582
72.15 _________
FUNGICIDES
Cotton Seed Trt.
acre
20.00
1.0000
20.00 _________
HERBICIDES
Clarity
pt
11.00
0.5000
5.50 _________
Glyphosate 3lbs a.e oz
0.11
96.0000
10.56 _________
Select Max
pt
12.73
1.0000
12.73 _________
Gramoxone SL 2.0
oz
0.19
48.0000
9.12 _________
Cotoran
pt
5.79
2.0000
11.58 _________
Engenia
oz
0.83
25.6000
21.25 _________
Dual Magnum
pt
10.02
2.0000
20.04 _________
INSECTICIDES
Acephate 90%
lb
9.87
2.0000
19.74 _________
Bidrin 8EC
oz
1.34
5.2000
6.97 _________
Centric 40WG
oz
4.97
2.0000
9.94 _________
Diamond .83EC
oz
1.28
6.0000
7.68 _________
Imidacloprid 4F
oz
0.78
2.0000
1.56 _________
Bifenthrin
oz
0.86
12.8000
11.01 _________
Lambda
oz
1.88
1.0000
1.88 _________
IncidentalPestTrt$15 acre
15.00
1.5000
22.50 _________
Transform WG
oz
7.63
1.5000
11.45 _________
SEED/PLANTS
Cotton Seed B3XF
thous
2.59
45.0000
116.55 _________
GROWTH REGULATORS
Mepiquat Chloride
oz
0.21
48.0000
10.08 _________
ADJUVANTS
Surfactant
pt
3.30
0.4000
1.32 _________
CUSTOM FERTILIZE
Custom Apply Fert
acre
7.50
1.0000
7.50 _________
ERADICATION FEE
Eradication
acre
1.00
1.0000
1.00 _________
CUSTOM LIME
Lime (Spread)
ton
59.00
0.6660
39.29 _________
CROP CONSULTANT
Cotton Consultant
acre
8.00
1.0000
8.00 _________
SOIL TEST
Soil Test
acre
10.00
0.3330
3.33 _________
OPERATOR LABOR
Tractors
hour
15.27
0.3993
6.10 _________
Self-Propelled
hour
15.27
0.2075
3.17 _________
IRRIGATE LABOR
Special Labor
hour
9.06
0.2036
1.84 _________
HAND LABOR
Implements
hour
9.06
0.1235
1.11 _________
Self-Propelled
hour
9.06
0.1899
1.71 _________
UNALLOCATED LABOR
hour
15.24
0.4855
7.40 _________
DIESEL FUEL
Tractors
gal
2.36
6.1665
14.55 _________
Self-Propelled
gal
2.36
4.8836
11.52 _________
1/4-mi. Pivot Irr.
gal
2.36
11.2011
26.43 _________
REPAIR & MAINTENANCE
Implements
acre
7.97
1.0000
7.97 _________
Tractors
acre
4.03
1.0000
4.03 _________
Self-Propelled
acre
23.62
1.0000
23.62 _________
1/4-mi. Pivot Irr.
acre
21.95
1.0000
21.95 _________
INTEREST ON OP. CAP.
acre
12.51
1.0000
12.51 _________
--------TOTAL DIRECT EXPENSES
880.40 _________
FIXED EXPENSES
Implements
acre
10.54
1.0000
10.54 _________
Tractors
acre
23.84
1.0000
23.84 _________
Self-Propelled
acre
89.17
1.0000
89.17 _________
1/4-mi. Pivot Irr.
acre
68.70
1.0000
68.70 _________
--------TOTAL FIXED EXPENSES
192.25 _________
--------TOTAL SPECIFIED EXPENSES
1072.65 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
19
Table 3.B
Summary of estimated costs and returns per acre
Cotton, 12R-38" solid, cons. tillage, pivot irr.
B3XF variety, 7.5 ac.-in., Delta Area, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Cotton Lint
lb
0.85 1500.0000
1281.60 _________
Cotton Seed
lb
0.11 2025.0000
222.75 _________
--------TOTAL INCOME
1504.35 _________
DIRECT EXPENSES
CUSTOM SPRAY
HARVEST AIDS
GINNING
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
GROWTH REGULATORS
ADJUVANTS
CUSTOM FERTILIZE
ERADICATION FEE
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
HAND LABOR
IRRIGATE LABOR
OPERATOR LABOR
UNALLOCATED LABOR
DIESEL FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
hour
hour
hour
hour
gal
acre
acre
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES
49.70
19.63
165.00
111.61
20.00
90.77
92.71
116.55
10.08
1.32
7.50
1.00
39.29
8.00
3.33
9.06
9.06
15.27
15.24
2.36
57.57
12.51
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.3135
0.2036
0.6069
0.4855
22.2512
1.0000
1.0000
49.70
19.63
165.00
111.61
20.00
90.77
92.71
116.55
10.08
1.32
7.50
1.00
39.29
8.00
3.33
2.82
1.84
9.27
7.40
52.50
57.57
12.51
--------880.40
623.95
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
192.25 _________
--------TOTAL SPECIFIED EXPENSES
1072.65 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
431.70 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
20
Table 3.C
Estimated resource use for field operations, per acre
Cotton, 12R-38" solid, cons. tillage, pivot irr.
B3XF variety, 7.5 ac.-in., Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
POWER UNIT
PERF TIMES
INPUT
POWER
ALLOC
UNALL
OPERATING INPUT
UNIT
SIZE
RATE OVER MTH
AMOUNT IMPLEMENT UNIT
LABOR
LABOR
_________________________________________________________________________________________________________
-------------hours-----------Soil Test
Lime (Spread)
Custom Apply Fert
Potash (60% K2O)
Bed-Subsoil
Fold
Bed/Disk (Hipper)
App by Air ( 5 gal)
Clarity
Glyphosate 3lbs a.e
Select Max
Surfactant
Fert Appl (Liquid)
UAN (32%)
Row Cond Folding
Plant - Folding
Cotton Seed B3XF
Cotton Seed Trt.
Sprayer 600-825gal
Gramoxone SL 2.0
Cotoran
Surfactant
Cotton Consultant
Eradication
Sprayer 600-825gal
Engenia
Glyphosate 3lbs a.e
Dual Magnum
Acephate 90%
Sprayer 600-825gal
Bidrin 8EC
Fert Appl (Liquid)
UAN (32%)
Spray (Direct/Layby)
Engenia
Glyphosate 3lbs a.e
Dual Magnum
Centric 40WG
Mepiquat Chloride
App by Air ( 3 gal)
Diamond .83EC
Imidacloprid 4F
Mepiquat Chloride
App by Air ( 3 gal)
Acephate 90%
Mepiquat Chloride
Bifenthrin
App by Air ( 3 gal)
Lambda
Bidrin 8EC
Incidental Pest
App by Air ( 3 gal)
IncidentalPestTrt$15
App by Air ( 3 gal)
Acephate 90%
Bifenthrin
App by Air ( 3 gal)
Transform WG
App by Air ( 5 gal)
Thidiazuron 4lb
Ethephon 6E
App by Air ( 5 gal)
Tribufos 6lb
Ethephon 6E
Cotton Picker/Module
Gin & Haul
Stalk Shredder-Flail
1/4-mi. Pivot Irr.
acre
ton
acre
cwt
12R-38
12R-38
appl
pt
oz
pt
pt
12R-38
gal
38'
12R-38
thous
acre
90' 250hp
oz
pt
pt
acre
acre
90' 250hp
oz
oz
pt
lb
90' 250hp
oz
12R-38
gal
12R-38
oz
oz
pt
oz
oz
appl
oz
oz
oz
appl
lb
oz
oz
appl
oz
oz
appl
acre
appl
lb
oz
appl
oz
appl
oz
pt
appl
pt
pt
6R-38(500)
lb
20'
acre
0.33
0.33
1.00
Nov
Nov
Nov
MFWD 300
MFWD 300
0.053
0.049
1.00
0.50
1.00
Nov
Nov
Mar
MFWD 300
0.051
1.00
Apr
MFWD 300
MFWD 300
0.040
0.049
1.00
1.00
May
May
0.011
1.00
May
1.00
May
0.011
1.00
May
0.011
1.00
Jun
MFWD 300
0.051
1.00
Jun
MFWD 300
0.044
1.00
Jun
1.00
Jul
1.00
Jul
0.25
Jul
1.50
Jul
1.00
Aug
1.00
Aug
1.00
Sep
0.50
Sep
1.00
1.00
1.00
Oct
Oct
Oct
Jan
0.172
MFWD 300
0.082
0.3330
0.6660
1.0000
1.5000
1.0000
0.5000
32.0000
1.0000
0.2000
17.1791
45.0000
1.0000
0.05
0.02
0.05
0.02
0.05
0.02
0.04
0.01
0.05
0.05
0.07
0.04
0.04
0.04
0.04
0.04
0.04
0.09
0.03
0.03
0.01
0.01
0.00
0.01
0.01
0.00
0.01
0.01
0.00
0.05
0.05
0.07
0.04
0.04
0.04
0.06
0.03
0.17
0.34
0.13
48.0000
2.0000
0.2000
1.0000
1.0000
12.8000
32.0000
1.0000
0.5000
3.2000
17.1791
12.8000
32.0000
1.0000
2.0000
16.0000
1.0000
6.0000
2.0000
16.0000
1.0000
0.7500
16.0000
6.4000
0.2500
1.0000
2.0000
1.5000
1.5000
1.0000
0.7500
6.4000
1.0000
1.5000
1.0000
2.3000
2.0000
0.5000
0.5000
0.3125
1500.0000
0.08
0.06
0.20
------- ------- ------- ------TOTALS
0.60
0.39
1.12
0.48
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
1.0000
0.08
0.08
21
Table 3.D
Estimated costs for field operations, per acre
Cotton, 12R-38" solid, cons. tillage, pivot irr.
B3XF variety, 7.5 ac.-in., Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
-------------------------DIRECT COST-------------------FIXED
TOTAL
OPERATING INPUT
UNIT
OP INPUT
FUEL
R&M
LABOR
LEASE
INTER
TOTAL
COST
COST
_________________________________________________________________________________________________________
---------------------------------dollars-------------------------------Soil Test
Lime (Spread)
Custom Apply Fert
Potash (60% K2O)
Bed-Subsoil
Fold
Bed/Disk (Hipper)
App by Air ( 5 gal)
Clarity
Glyphosate 3lbs a.e
Select Max
Surfactant
Fert Appl (Liquid)
UAN (32%)
Row Cond Folding
Plant - Folding
Cotton Seed B3XF
Cotton Seed Trt.
Sprayer 600-825gal
Gramoxone SL 2.0
Cotoran
Surfactant
Cotton Consultant
Eradication
Sprayer 600-825gal
Engenia
Glyphosate 3lbs a.e
Dual Magnum
Acephate 90%
Sprayer 600-825gal
Bidrin 8EC
Fert Appl (Liquid)
UAN (32%)
Spray (Direct/Layby)
Engenia
Glyphosate 3lbs a.e
Dual Magnum
Centric 40WG
Mepiquat Chloride
App by Air ( 3 gal)
Diamond .83EC
Imidacloprid 4F
Mepiquat Chloride
App by Air ( 3 gal)
Acephate 90%
Mepiquat Chloride
Bifenthrin
App by Air ( 3 gal)
Lambda
Bidrin 8EC
Incidental Pest
App by Air ( 3 gal)
IncidentalPestTrt$15
App by Air ( 3 gal)
Acephate 90%
Bifenthrin
App by Air ( 3 gal)
Transform WG
App by Air ( 5 gal)
Thidiazuron 4lb
Ethephon 6E
App by Air ( 5 gal)
Tribufos 6lb
Ethephon 6E
Cotton Picker/Module
Gin & Haul
Stalk Shredder-Flail
1/4-mi. Pivot Irr.
acre
ton
acre
cwt
12R-38
12R-38
appl
pt
oz
pt
pt
12R-38
gal
38'
12R-38
thous
acre
90' 250hp
oz
pt
pt
acre
acre
90' 250hp
oz
oz
pt
lb
90' 250hp
oz
12R-38
gal
12R-38
oz
oz
pt
oz
oz
appl
oz
oz
oz
appl
lb
oz
oz
appl
oz
oz
appl
acre
appl
lb
oz
appl
oz
appl
oz
pt
appl
pt
pt
6R-38(500)
lb
20'
acre
3.33
39.29
7.50
39.45
7.00
5.50
3.52
12.73
0.66
36.08
116.55
20.00
9.12
11.58
0.66
8.00
1.00
10.62
3.52
10.02
4.93
4.29
36.08
10.62
3.52
10.02
9.94
3.36
5.60
7.68
1.56
3.36
5.60
7.40
3.36
5.50
1.40
1.88
2.68
8.40
22.50
5.60
7.40
5.50
5.60
11.45
7.00
4.76
7.78
3.50
5.87
1.22
1.96
0.90
1.90
0.57
1.48
0.68
1.88
1.34
1.65
1.49
1.81
0.73
2.06
1.12
1.82
0.35
0.21
0.37
0.35
0.21
0.37
0.35
0.21
0.37
1.88
1.34
1.65
1.62
0.93
1.42
0.12
1.38
0.26
1.38
0.19
0.08
0.16
0.13
0.08
0.30
0.02
0.10
0.74
0.06
0.10
2.04
0.35
0.02
0.16
0.20
0.01
0.14
0.02
0.02
0.19
0.06
0.18
0.09
0.01
0.06
0.07
0.53
0.06
0.15
0.05
0.15
0.14
0.05
0.07
0.09
0.02
0.04
0.07
0.09
0.04
0.06
0.02
0.02
0.03
3.45
40.67
7.76
40.83
5.53
2.23
7.16
5.63
3.60
13.03
0.68
4.97
36.82
3.40
5.79
118.59
20.35
0.95
9.28
11.78
0.67
8.14
1.02
0.95
10.81
3.58
10.20
5.02
0.94
4.35
4.94
36.61
4.03
10.77
3.57
10.17
10.08
3.41
5.67
7.77
1.58
3.40
5.67
7.49
3.40
5.56
1.42
1.90
2.71
5.38
2.25
3.95
3.71
5.73
1.28
1.28
1.28
3.95
3.20
3.45
40.67
7.76
40.83
10.91
4.48
7.16
5.63
3.60
13.03
0.68
8.92
36.82
7.11
11.52
118.59
20.35
2.23
9.28
11.78
0.67
8.14
1.02
2.23
10.81
3.58
10.20
5.02
2.22
4.35
8.89
36.61
7.23
10.77
3.57
10.17
10.08
3.41
5.67
7.77
1.58
3.40
5.67
7.49
3.40
5.56
1.42
1.90
2.71
0.10
8.50
8.50
0.26
22.76
22.76
0.05
5.65
5.65
0.06
7.46
7.46
0.05
5.55
5.55
0.05
5.65
5.65
0.10
11.55
11.55
0.04
7.04
7.04
0.03
4.79
4.79
0.05
7.83
7.83
0.02
3.52
3.52
0.03
5.90
5.90
0.01
1.23
1.23
10.47
22.99
6.29
0.12
39.87
85.33 125.20
165.00
0.48 165.48
165.48
3.01
3.13
2.27
0.02
8.43
6.21
14.64
26.43
21.95
1.84
0.64
50.86
68.70 119.56
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
736.49
52.50
57.57
21.33
0.00
12.51 880.40 192.25 1072.65
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
22
Table 3.E
Estimated monthly income and expense flows per acre
Cotton, 12R-38" solid, cons. tillage, pivot irr.
B3XF variety, 7.5 ac.-in., Delta Area, Mississippi, 2022
__________________________________________________________________________________________________________________________________
ITEM
Nov
Dec
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
__________________________________________________________________________________________________________________________________
--------------------------------------------------dollars-------------------------------------------------TOTAL INCOME
DIRECT EXPENSES
CUSTOM SPRAY
HARVEST AIDS
GINNING
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
GROWTH REGULATORS
ADJUVANTS
CUSTOM FERTILIZE
ERADICATION FEE
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
LABOR
LEASE *
FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
TOTAL DIRECT EXPENSES
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1504.35
0.00
0.00
0.00
0.00
7.00
0.00
0.00
0.00
21.00
11.20
10.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
19.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
165.00
39.45
0.00
0.00
0.00
0.00
36.08
0.00
36.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
20.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
21.75
0.00
44.86
24.16
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.93
14.23
49.20
24.35
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
116.55
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.36
6.72
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.66
0.00
0.66
0.00
0.00
0.00
0.00
0.00
7.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
0.00
0.00
0.00
0.00
0.00
39.29
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.00
0.00
0.00
0.00
0.00
0.00
3.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.16
0.00
0.00
0.00
0.00
1.65
5.02
3.59
0.20
0.15
0.00
8.56
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.86
0.00
0.00
0.00
0.00
1.88
4.00
11.78
10.57
7.93
0.00
13.48
2.47
0.00
0.00
0.00
0.00
1.34
3.21
20.95
1.99
1.49
0.00
26.12
3.41
0.00
0.00
0.00
0.69
0.84
3.66
1.66
1.06
0.39
0.18
0.62
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------100.47
0.00
0.00
0.00
30.10
41.79
211.89
115.81
90.74
45.51
30.31
213.78
NET INCOME
-100.47
0.00
0.00
0.00
-30.10
-41.79 -211.89 -115.81
-90.74
-45.51
-30.31 1290.57
NET INCOME TO DATE
-100.47 -100.47 -100.47 -100.47 -130.57 -172.36 -384.25 -500.06 -590.80 -636.31 -666.62
623.95
__________________________________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
* Lease costs are based on hourly usage costs.
Table 3.F
Estimated returns for various price/yield combinations, per acre
Cotton, 12R-38" solid, cons. tillage, pivot irr.
B3XF variety, 7.5 ac.-in., Delta Area, Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Cotton Lint
0.64
0.68
0.72
0.76
0.81
0.85
0.89
0.93
0.98
1.02
1.06
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50
750.00
lb
-94
-286
-62
-254
-30
-222
1
-190
33
-158
65
-126
97
-94
129
-62
162
-30
194
1
226
33
60
900.00
lb
-14
-206
23
-168
62
-130
100
-91
139
-53
177
-14
215
23
254
62
292
100
331
139
369
177
70
1050.00
lb
64
-127
109
-82
154
-37
199
7
244
52
289
96
333
141
378
186
423
231
468
276
513
321
80
1200.00
lb
144
-47
195
3
246
54
298
105
349
157
400
208
451
259
503
311
554
362
605
413
657
464
90
1350.00
lb
223
31
281
89
339
147
396
204
454
262
512
320
570
377
627
435
685
493
743
550
800
608
100
1500.00
lb
303
111
367
175
431
239
495
303
559
367
623
431
688
495
752
559
816
623
880
688
944
752
110
1650.00
lb
383
190
453
261
524
331
594
402
665
472
735
543
806
613
876
684
947
754
1017
825
1088
895
120
1800.00
lb
462
270
539
347
616
424
693
501
770
578
847
654
924
731
1000
808
1077
885
1154
962
1231
1039
130
1950.00
lb
542
350
625
433
708
516
792
599
875
683
958
766
1042
849
1125
933
1208
1016
1292
1099
1375
1183
140
2100.00
lb
621
429
711
519
801
609
890
698
980
788
1070
878
1160
967
1249
1057
1339
1147
1429
1236
1518
1326
150
2250.00
lb
701
797
893
989
1085
1182
1278
1374
1470
1566
1662
509
605
701
797
893
989
1085
1182
1278
1374
1470
________________________________________________________________________________________________________________________
The top number in each cell is Returns Above Direct Expenses.
The bottom number in each cell is Returns Above Total Specified Expenses.
Only the product listed has been varied to calculate net returns.
Note: Cost of production estimates are based on 2021 input prices.
23
24
Table 4.A
Estimated costs per acre
Cotton, 12R-38" solid, no-till
B3XF variety, Delta Area, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
CUSTOM SPRAY
App by Air ( 5 gal) appl
7.00
2.5000
17.50 _________
App by Air ( 3 gal) appl
5.60
5.2500
29.40 _________
HARVEST AIDS
Thidiazuron 4lb
oz
2.07
2.3000
4.76 _________
Ethephon 6E
pt
3.89
2.3125
9.00 _________
Tribufos 6lb
pt
11.74
0.5000
5.87 _________
GINNING
Gin & Haul
lb
0.11 1200.0000
132.00 _________
FERTILIZERS
Potash (60% K2O)
cwt
26.30
1.5000
39.45 _________
UAN (32%)
gal
2.10
25.4000
53.34 _________
FUNGICIDES
Cotton Seed Trt.
acre
20.00
1.0000
20.00 _________
HERBICIDES
Clarity
pt
11.00
0.5000
5.50 _________
Glyphosate 3lbs a.e oz
0.11
96.0000
10.56 _________
Select Max
pt
12.73
1.0000
12.73 _________
Gramoxone SL 2.0
oz
0.19
48.0000
9.12 _________
Cotoran
pt
5.79
2.0000
11.58 _________
Engenia
oz
0.83
25.6000
21.25 _________
Dual Magnum
pt
10.02
2.0000
20.04 _________
INSECTICIDES
Acephate 90%
lb
9.87
2.0000
19.74 _________
Bidrin 8EC
oz
1.34
5.2000
6.97 _________
Centric 40WG
oz
4.97
2.0000
9.94 _________
Diamond .83EC
oz
1.28
6.0000
7.68 _________
Imidacloprid 4F
oz
0.78
2.0000
1.56 _________
Bifenthrin
oz
0.86
12.8000
11.01 _________
Lambda
oz
1.88
1.0000
1.88 _________
IncidentalPestTrt$15 acre
15.00
1.0000
15.00 _________
Transform WG
oz
7.63
1.5000
11.45 _________
SEED/PLANTS
Cotton Seed B3XF
thous
2.59
45.0000
116.55 _________
GROWTH REGULATORS
Mepiquat Chloride
oz
0.21
48.0000
10.08 _________
ADJUVANTS
Surfactant
pt
3.30
0.4000
1.32 _________
CUSTOM FERTILIZE
Custom Apply Fert
acre
7.50
1.0000
7.50 _________
ERADICATION FEE
Eradication
acre
1.00
1.0000
1.00 _________
CUSTOM LIME
Lime (Spread)
ton
59.00
0.6660
39.29 _________
CROP CONSULTANT
Cotton Consultant
acre
8.00
1.0000
8.00 _________
SOIL TEST
Soil Test
acre
10.00
0.3330
3.33 _________
OPERATOR LABOR
Tractors
hour
15.27
0.2712
4.14 _________
Self-Propelled
hour
15.27
0.2075
3.17 _________
HAND LABOR
Implements
hour
9.06
0.0998
0.90 _________
Self-Propelled
hour
9.06
0.1899
1.71 _________
UNALLOCATED LABOR
hour
15.21
0.3830
5.83 _________
DIESEL FUEL
Tractors
gal
2.36
4.1890
9.88 _________
Self-Propelled
gal
2.36
4.8836
11.52 _________
REPAIR & MAINTENANCE
Implements
acre
5.78
1.0000
5.78 _________
Tractors
acre
2.74
1.0000
2.74 _________
Self-Propelled
acre
23.62
1.0000
23.62 _________
INTEREST ON OP. CAP.
acre
10.82
1.0000
10.82 _________
--------TOTAL DIRECT EXPENSES
754.48 _________
FIXED EXPENSES
Implements
acre
7.27
1.0000
7.27 _________
Tractors
acre
16.20
1.0000
16.20 _________
Self-Propelled
acre
89.17
1.0000
89.17 _________
--------TOTAL FIXED EXPENSES
112.64 _________
--------TOTAL SPECIFIED EXPENSES
867.12 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
25
Table 4.B
Summary of estimated costs and returns per acre
Cotton, 12R-38" solid, no-till
B3XF variety, Delta Area, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Cotton Lint
lb
0.85 1200.0000
1025.28 _________
Cotton Seed
lb
0.11 1620.0000
178.20 _________
--------TOTAL INCOME
1203.48 _________
DIRECT EXPENSES
CUSTOM SPRAY
HARVEST AIDS
GINNING
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
GROWTH REGULATORS
ADJUVANTS
CUSTOM FERTILIZE
ERADICATION FEE
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
HAND LABOR
OPERATOR LABOR
UNALLOCATED LABOR
DIESEL FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
hour
hour
hour
gal
acre
acre
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES
46.90
19.63
132.00
92.79
20.00
90.77
85.21
116.55
10.08
1.32
7.50
1.00
39.29
8.00
3.33
9.06
15.27
15.21
2.36
32.14
10.82
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.2897
0.4788
0.3830
9.0726
1.0000
1.0000
46.90
19.63
132.00
92.79
20.00
90.77
85.21
116.55
10.08
1.32
7.50
1.00
39.29
8.00
3.33
2.61
7.31
5.83
21.40
32.14
10.82
--------754.48
449.00
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
112.64 _________
--------TOTAL SPECIFIED EXPENSES
867.12 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
336.36 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
26
Table 4.C
Estimated resource use for field operations, per acre
Cotton, 12R-38" solid, no-till
B3XF variety, Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
POWER UNIT
PERF TIMES
INPUT
POWER
ALLOC
UNALL
OPERATING INPUT
UNIT
SIZE
RATE OVER MTH
AMOUNT IMPLEMENT UNIT
LABOR
LABOR
_________________________________________________________________________________________________________
-------------hours-----------Soil Test
Lime (Spread)
Custom Apply Fert
Potash (60% K2O)
App by Air ( 5 gal)
Clarity
Glyphosate 3lbs a.e
Select Max
Surfactant
Row Cond Folding
NT Plant-Folding
Cotton Seed B3XF
Cotton Seed Trt.
Sprayer 600-825gal
Gramoxone SL 2.0
Cotoran
Surfactant
Cotton Consultant
Eradication
Sprayer 600-825gal
Engenia
Glyphosate 3lbs a.e
Dual Magnum
Acephate 90%
Sprayer 600-825gal
Bidrin 8EC
Fert Appl (Liquid)
UAN (32%)
Spray (Direct/Layby)
Engenia
Glyphosate 3lbs a.e
Dual Magnum
Centric 40WG
Mepiquat Chloride
App by Air ( 3 gal)
Diamond .83EC
Imidacloprid 4F
Mepiquat Chloride
App by Air ( 3 gal)
Acephate 90%
Mepiquat Chloride
Bifenthrin
App by Air ( 3 gal)
Lambda
Bidrin 8EC
Incidental Pest
App by Air ( 3 gal)
IncidentalPestTrt$15
App by Air ( 3 gal)
Acephate 90%
Bifenthrin
App by Air ( 3 gal)
Transform WG
App by Air ( 5 gal)
Thidiazuron 4lb
Ethephon 6E
App by Air ( 5 gal)
Tribufos 6lb
Ethephon 6E
Cotton Picker/Module
Gin & Haul
Stalk Shredder-Flail
acre
ton
acre
cwt
appl
pt
oz
pt
pt
38'
12R-38
thous
acre
90' 250hp
oz
pt
pt
acre
acre
90' 250hp
oz
oz
pt
lb
90' 250hp
oz
12R-38
gal
12R-38
oz
oz
pt
oz
oz
appl
oz
oz
oz
appl
lb
oz
oz
appl
oz
oz
appl
acre
appl
lb
oz
appl
oz
appl
oz
pt
appl
pt
pt
6R-38(500)
lb
20'
0.33
0.33
1.00
Nov
Nov
Nov
1.00
Mar
0.040
0.051
1.00
1.00
May
May
0.011
1.00
May
1.00
May
0.011
1.00
May
0.011
1.00
Jun
MFWD 300
0.051
1.00
Jun
MFWD 300
0.044
1.00
Jun
1.00
Jul
1.00
Jul
0.25
Jul
1.00
Jul
1.00
Aug
1.00
Aug
1.00
Sep
0.50
Sep
1.00
1.00
1.00
Oct
Oct
Oct
MFWD 300
MFWD 300
0.172
MFWD 300
0.082
0.3330
0.6660
1.0000
1.5000
1.0000
0.5000
32.0000
1.0000
0.2000
45.0000
1.0000
0.04
0.05
0.04
0.05
0.04
0.10
0.03
0.04
0.01
0.01
0.00
0.01
0.01
0.00
0.01
0.01
0.00
0.05
0.05
0.07
0.04
0.04
0.04
0.06
0.03
0.17
0.34
0.13
48.0000
2.0000
0.2000
1.0000
1.0000
12.8000
32.0000
1.0000
0.5000
3.2000
25.4000
12.8000
32.0000
1.0000
2.0000
16.0000
1.0000
6.0000
2.0000
16.0000
1.0000
0.7500
16.0000
6.4000
0.2500
1.0000
2.0000
1.0000
1.0000
1.0000
0.7500
6.4000
1.0000
1.5000
1.0000
2.3000
2.0000
0.5000
0.5000
0.3125
1200.0000
0.08
0.08
0.08
0.06
------- ------- ------- ------TOTALS
0.47
0.27
0.76
0.38
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
27
Table 4.D
Estimated costs for field operations, per acre
Cotton, 12R-38" solid, no-till
B3XF variety, Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
-------------------------DIRECT COST-------------------FIXED
TOTAL
OPERATING INPUT
UNIT
OP INPUT
FUEL
R&M
LABOR
LEASE
INTER
TOTAL
COST
COST
_________________________________________________________________________________________________________
---------------------------------dollars-------------------------------Soil Test
Lime (Spread)
Custom Apply Fert
Potash (60% K2O)
App by Air ( 5 gal)
Clarity
Glyphosate 3lbs a.e
Select Max
Surfactant
Row Cond Folding
NT Plant-Folding
Cotton Seed B3XF
Cotton Seed Trt.
Sprayer 600-825gal
Gramoxone SL 2.0
Cotoran
Surfactant
Cotton Consultant
Eradication
Sprayer 600-825gal
Engenia
Glyphosate 3lbs a.e
Dual Magnum
Acephate 90%
Sprayer 600-825gal
Bidrin 8EC
Fert Appl (Liquid)
UAN (32%)
Spray (Direct/Layby)
Engenia
Glyphosate 3lbs a.e
Dual Magnum
Centric 40WG
Mepiquat Chloride
App by Air ( 3 gal)
Diamond .83EC
Imidacloprid 4F
Mepiquat Chloride
App by Air ( 3 gal)
Acephate 90%
Mepiquat Chloride
Bifenthrin
App by Air ( 3 gal)
Lambda
Bidrin 8EC
Incidental Pest
App by Air ( 3 gal)
IncidentalPestTrt$15
App by Air ( 3 gal)
Acephate 90%
Bifenthrin
App by Air ( 3 gal)
Transform WG
App by Air ( 5 gal)
Thidiazuron 4lb
Ethephon 6E
App by Air ( 5 gal)
Tribufos 6lb
Ethephon 6E
Cotton Picker/Module
Gin & Haul
Stalk Shredder-Flail
acre
ton
acre
cwt
appl
pt
oz
pt
pt
38'
12R-38
thous
acre
90' 250hp
oz
pt
pt
acre
acre
90' 250hp
oz
oz
pt
lb
90' 250hp
oz
12R-38
gal
12R-38
oz
oz
pt
oz
oz
appl
oz
oz
oz
appl
lb
oz
oz
appl
oz
oz
appl
acre
appl
lb
oz
appl
oz
appl
oz
pt
appl
pt
pt
6R-38(500)
lb
20'
3.33
39.29
7.50
39.45
7.00
5.50
3.52
12.73
0.66
116.55
20.00
9.12
11.58
0.66
8.00
1.00
10.62
3.52
10.02
4.93
4.29
53.34
10.62
3.52
10.02
9.94
3.36
5.60
7.68
1.56
3.36
5.60
7.40
3.36
5.50
1.40
1.88
2.68
5.60
15.00
5.60
7.40
5.50
5.60
11.45
7.00
4.76
7.78
3.50
5.87
1.22
1.49
1.88
0.73
2.39
1.12
1.89
0.35
0.21
0.37
0.35
0.21
0.37
0.35
0.21
0.37
1.88
1.34
1.65
1.62
0.93
1.42
0.12
1.38
0.26
1.38
0.16
0.13
0.08
0.30
0.02
0.06
0.11
2.04
0.35
0.02
0.16
0.20
0.01
0.14
0.02
0.02
0.19
0.06
0.18
0.09
0.01
0.06
0.07
0.78
0.06
0.15
0.05
0.15
0.14
0.05
0.07
0.09
0.02
0.04
0.07
0.09
0.04
0.06
0.02
0.02
0.03
3.45
40.67
7.76
40.83
7.16
5.63
3.60
13.03
0.68
3.40
6.27
118.59
20.35
0.95
9.28
11.78
0.67
8.14
1.02
0.95
10.81
3.58
10.20
5.02
0.94
4.35
4.94
54.12
4.03
10.77
3.57
10.17
10.08
3.41
5.67
7.77
1.58
3.40
5.67
7.49
3.40
5.56
1.42
1.90
2.71
3.71
6.40
1.28
1.28
1.28
3.95
3.20
3.45
40.67
7.76
40.83
7.16
5.63
3.60
13.03
0.68
7.11
12.67
118.59
20.35
2.23
9.28
11.78
0.67
8.14
1.02
2.23
10.81
3.58
10.20
5.02
2.22
4.35
8.89
54.12
7.23
10.77
3.57
10.17
10.08
3.41
5.67
7.77
1.58
3.40
5.67
7.49
3.40
5.56
1.42
1.90
2.71
0.07
5.67
5.67
0.18
15.18
15.18
0.05
5.65
5.65
0.06
7.46
7.46
0.05
5.55
5.55
0.05
5.65
5.65
0.10
11.55
11.55
0.04
7.04
7.04
0.03
4.79
4.79
0.05
7.83
7.83
0.02
3.52
3.52
0.03
5.90
5.90
0.01
1.23
1.23
10.47
22.99
6.29
0.12
39.87
85.33 125.20
132.00
0.39 132.39
132.39
3.01
3.13
2.27
0.02
8.43
6.21
14.64
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
674.37
21.40
32.14
15.75
0.00
10.82 754.48 112.64 867.12
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
28
Table 4.E
Estimated monthly income and expense flows per acre
Cotton, 12R-38" solid, no-till
B3XF variety, Delta Area, Mississippi, 2022
__________________________________________________________________________________________________________________________________
ITEM
Nov
Dec
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
__________________________________________________________________________________________________________________________________
--------------------------------------------------dollars-------------------------------------------------TOTAL INCOME
DIRECT EXPENSES
CUSTOM SPRAY
HARVEST AIDS
GINNING
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
GROWTH REGULATORS
ADJUVANTS
CUSTOM FERTILIZE
ERADICATION FEE
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
LABOR
LEASE *
FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
TOTAL DIRECT EXPENSES
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1203.48
0.00
0.00
0.00
0.00
7.00
0.00
0.00
0.00
18.20
11.20
10.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
19.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
132.00
39.45
0.00
0.00
0.00
0.00
0.00
0.00
53.34
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
20.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
21.75
0.00
44.86
24.16
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.93
14.23
41.70
24.35
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
116.55
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.36
6.72
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.66
0.00
0.66
0.00
0.00
0.00
0.00
0.00
7.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
0.00
0.00
0.00
0.00
0.00
39.29
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.00
0.00
0.00
0.00
0.00
0.00
3.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.75
3.44
0.00
0.00
0.00
8.56
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.07
3.85
0.00
0.00
0.00
13.48
0.00
0.00
0.00
0.00
0.00
0.00
3.54
2.48
0.00
0.00
0.00
26.12
3.14
0.00
0.00
0.00
0.69
0.00
3.65
1.52
0.80
0.31
0.18
0.53
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------92.71
0.00
0.00
0.00
30.10
0.00
211.01
106.38
67.42
35.86
30.31
180.69
NET INCOME
-92.71
0.00
0.00
0.00
-30.10
0.00 -211.01 -106.38
-67.42
-35.86
-30.31 1022.79
NET INCOME TO DATE
-92.71
-92.71
-92.71
-92.71 -122.81 -122.81 -333.82 -440.20 -507.62 -543.48 -573.79
449.00
__________________________________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
* Lease costs are based on hourly usage costs.
Table 4.F
Estimated returns for various price/yield combinations, per acre
Cotton, 12R-38" solid, no-till
B3XF variety, Delta Area, Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Cotton Lint
0.64
0.68
0.72
0.76
0.81
0.85
0.89
0.93
0.98
1.02
1.06
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50
600.00
lb
-125
-238
-99
-212
-74
-186
-48
-161
-23
-135
2
-110
28
-84
53
-58
79
-33
105
-7
130
18
60
720.00
lb
-61
-174
-31
-143
-0
-113
30
-82
61
-51
91
-20
122
9
153
40
184
71
214
102
245
132
70
840.00
lb
1
-110
37
-75
73
-39
109
-3
145
32
181
68
217
104
252
140
288
176
324
212
360
247
80
960.00
lb
65
-47
106
-6
147
34
188
75
229
116
270
157
311
198
352
239
393
280
434
321
475
362
90
1080.00
lb
129
16
175
62
221
108
267
154
313
200
359
247
405
293
451
339
498
385
544
431
590
477
100
1200.00
lb
192
80
243
131
295
182
346
233
397
285
449
336
500
387
551
438
602
490
654
541
705
592
110
1320.00
lb
256
143
312
200
369
256
425
312
481
369
538
425
594
482
651
538
707
594
763
651
820
707
120
1440.00
lb
319
207
381
268
443
330
504
391
566
453
627
514
689
576
750
637
812
699
873
761
935
822
130
1560.00
lb
383
271
450
337
516
404
583
470
650
537
716
604
783
670
850
737
916
804
983
870
1050
937
140
1680.00
lb
447
334
519
406
590
478
662
549
734
621
806
693
877
765
949
837
1021
908
1093
980
1165
1052
150
1800.00
lb
510
587
664
741
818
895
972
1049
1126
1203
1279
398
475
552
629
705
782
859
936
1013
1090
1167
________________________________________________________________________________________________________________________
The top number in each cell is Returns Above Direct Expenses.
The bottom number in each cell is Returns Above Total Specified Expenses.
Only the product listed has been varied to calculate net returns.
Note: Cost of production estimates are based on 2021 input prices.
29
30
Table 5.A
Estimated costs per acre
Cotton, 12R-38" 2X1 full-skip (8 rows planted)
Cons. till., B3XF variety, Delta, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
CUSTOM SPRAY
App by Air ( 5 gal) appl
7.00
2.5000
17.50 _________
App by Air ( 3 gal) appl
5.60
5.2500
29.40 _________
HARVEST AIDS
Thidiazuron 4lb
oz
2.07
2.3000
4.76 _________
Ethephon 6E
pt
3.89
2.3125
9.00 _________
Tribufos 6lb
pt
11.74
0.5000
5.87 _________
GINNING
Gin & Haul
lb
0.11
811.0000
89.21 _________
FERTILIZERS
Potash (60% K2O)
cwt
26.30
1.5000
39.45 _________
UAN (32%)
gal
2.10
32.5498
68.35 _________
FUNGICIDES
Cotton Seed Trt.
acre
20.00
0.6700
13.40 _________
HERBICIDES
Clarity
pt
11.00
0.5000
5.50 _________
Glyphosate 3lbs a.e oz
0.11
96.0000
10.56 _________
Select Max
pt
12.73
1.0000
12.73 _________
Gramoxone SL 2.0
oz
0.19
48.0000
9.12 _________
Cotoran
pt
5.79
2.0000
11.58 _________
Engenia
oz
0.83
25.6000
21.25 _________
Dual Magnum
pt
10.02
2.0000
20.04 _________
INSECTICIDES
Acephate 90%
lb
9.87
2.0000
19.74 _________
Bidrin 8EC
oz
1.34
5.2000
6.97 _________
Centric 40WG
oz
4.97
1.3400
6.66 _________
Diamond .83EC
oz
1.28
6.0000
7.68 _________
Imidacloprid 4F
oz
0.78
2.0000
1.56 _________
Bifenthrin
oz
0.86
12.8000
11.01 _________
Lambda
oz
1.88
1.0000
1.88 _________
IncidentalPestTrt$15 acre
15.00
1.0000
15.00 _________
Transform WG
oz
7.63
1.5000
11.45 _________
SEED/PLANTS
Cotton Seed B3XF
thous
2.59
30.0000
77.70 _________
GROWTH REGULATORS
Mepiquat Chloride
oz
0.21
42.7200
8.97 _________
ADJUVANTS
Surfactant
pt
3.30
0.4000
1.32 _________
CUSTOM FERTILIZE
Custom Apply Fert
acre
7.50
1.0000
7.50 _________
ERADICATION FEE
Eradication
acre
1.00
1.0000
1.00 _________
CUSTOM LIME
Lime (Spread)
ton
59.00
0.6660
39.29 _________
CROP CONSULTANT
Cotton Consultant
acre
8.00
1.0000
8.00 _________
SOIL TEST
Soil Test
acre
10.00
0.3330
3.33 _________
OPERATOR LABOR
Tractors
hour
15.27
0.8159
12.46 _________
Self-Propelled
hour
15.27
0.1958
2.99 _________
HAND LABOR
Implements
hour
9.06
0.3181
2.87 _________
Self-Propelled
hour
9.06
0.1840
1.66 _________
UNALLOCATED LABOR
hour
15.23
0.8094
12.33 _________
DIESEL FUEL
Tractors
gal
2.36
12.6003
29.73 _________
Self-Propelled
gal
2.36
3.4035
8.03 _________
REPAIR & MAINTENANCE
Implements
acre
11.56
1.0000
11.56 _________
Tractors
acre
8.23
1.0000
8.23 _________
Self-Propelled
acre
10.03
1.0000
10.03 _________
INTEREST ON OP. CAP.
acre
10.71
1.0000
10.71 _________
--------TOTAL DIRECT EXPENSES
707.36 _________
FIXED EXPENSES
Implements
acre
16.58
1.0000
16.58 _________
Tractors
acre
48.73
1.0000
48.73 _________
Self-Propelled
acre
38.23
1.0000
38.23 _________
--------TOTAL FIXED EXPENSES
103.54 _________
--------TOTAL SPECIFIED EXPENSES
810.90 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
31
Table 5.B
Summary of estimated costs and returns per acre
Cotton, 12R-38" 2X1 full-skip (8 rows planted)
Cons. till., B3XF variety, Delta, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Cotton Lint
lb
0.85
811.0000
692.92 _________
Cotton Seed
lb
0.11 1095.0000
120.45 _________
--------TOTAL INCOME
813.37 _________
DIRECT EXPENSES
CUSTOM SPRAY
HARVEST AIDS
GINNING
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
GROWTH REGULATORS
ADJUVANTS
CUSTOM FERTILIZE
ERADICATION FEE
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
HAND LABOR
OPERATOR LABOR
UNALLOCATED LABOR
DIESEL FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
hour
hour
hour
gal
acre
acre
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES
46.90
19.63
89.21
107.81
13.40
90.77
81.93
77.70
8.97
1.32
7.50
1.00
39.29
8.00
3.33
9.06
15.27
15.23
2.36
29.82
10.71
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.5022
1.0118
0.8094
16.0039
1.0000
1.0000
46.90
19.63
89.21
107.81
13.40
90.77
81.93
77.70
8.97
1.32
7.50
1.00
39.29
8.00
3.33
4.53
15.45
12.33
37.76
29.82
10.71
--------707.36
106.01
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
103.54 _________
--------TOTAL SPECIFIED EXPENSES
810.90 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
2.47 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
32
Table 5.C
Estimated resource use for field operations, per acre
Cotton, 12R-38" 2X1 full-skip (8 rows planted)
Cons. till., B3XF variety, Delta, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
POWER UNIT
PERF TIMES
INPUT
POWER
ALLOC
UNALL
OPERATING INPUT
UNIT
SIZE
RATE OVER MTH
AMOUNT IMPLEMENT UNIT
LABOR
LABOR
_________________________________________________________________________________________________________
-------------hours-----------Soil Test
Lime (Spread)
Custom Apply Fert
Potash (60% K2O)
Bed-Subsoil
Fold
Bed/Disk (Hipper)
App by Air ( 5 gal)
Clarity
Glyphosate 3lbs a.e
Select Max
Surfactant
Fert Appl (Liquid)
UAN (32%)
Row Cond Folding
Plant - Folding
Cotton Seed B3XF
Cotton Seed Trt.
Sprayer 600-825gal
Gramoxone SL 2.0
Cotoran
Surfactant
Cotton Consultant
Eradication
Sprayer 600-825gal
Engenia
Glyphosate 3lbs a.e
Dual Magnum
Acephate 90%
Spray (Direct/Layby)
Bidrin 8EC
Fert Appl (Liquid)
UAN (32%)
Spray (Direct/Layby)
Engenia
Glyphosate 3lbs a.e
Dual Magnum
Centric 40WG
Mepiquat Chloride
App by Air ( 3 gal)
Diamond .83EC
Imidacloprid 4F
Mepiquat Chloride
App by Air ( 3 gal)
Acephate 90%
Mepiquat Chloride
Bifenthrin
App by Air ( 3 gal)
Lambda
Bidrin 8EC
Incidental Pest
App by Air ( 3 gal)
IncidentalPestTrt$15
App by Air ( 3 gal)
Acephate 90%
Bifenthrin
App by Air ( 3 gal)
Transform WG
App by Air ( 5 gal)
Thidiazuron 4lb
Ethephon 6E
App by Air ( 5 gal)
Ethephon 6E
Tribufos 6lb
Cotton Picker
Boll Buggy
Module Builder
Gin & Haul
Stalk Shredder-Flail
acre
ton
acre
cwt
8R-38 2x1
8R-38 2x1
appl
pt
oz
pt
pt
8R-38 2x1
gal
38'
8R-38 2x1
thous
acre
90' 250hp
oz
pt
pt
acre
acre
90' 250hp
oz
oz
pt
lb
8R-38 2x1
oz
8R-38 2x1
gal
8R-38 2x1
oz
oz
pt
oz
oz
appl
oz
oz
oz
appl
lb
oz
oz
appl
oz
oz
appl
acre
appl
lb
oz
appl
oz
appl
oz
pt
appl
pt
pt
4R2x1(350)
4R2x1(350)
4R2x1(350)
lb
15'
0.33
0.33
1.00
Nov
Nov
Nov
MFWD 300
MFWD 300
0.053
0.049
1.00
0.50
1.00
Nov
Nov
Mar
MFWD 300
0.051
1.00
Apr
MFWD 300
MFWD 300
0.040
0.049
1.00
1.00
May
May
0.011
1.00
May
1.00
May
0.011
1.00
May
MFWD 300
0.044
1.00
Jun
MFWD 300
0.051
1.00
Jun
MFWD 300
0.044
1.00
Jun
1.00
Jul
1.00
Jul
0.25
Jul
1.00
Jul
1.00
Aug
1.00
Aug
1.00
Sep
0.50
Sep
1.00
1.00
1.00
1.00
1.00
Oct
Oct
Oct
Oct
Oct
MFWD 300
MFWD 300
0.172
0.172
0.172
MFWD 300
0.110
0.3330
0.6660
1.0000
1.5000
1.0000
0.5000
32.0000
1.0000
0.2000
16.2749
30.0000
0.6700
0.05
0.02
0.05
0.02
0.05
0.02
0.04
0.01
0.05
0.05
0.07
0.04
0.04
0.04
0.04
0.04
0.04
0.09
0.03
0.03
0.01
0.01
0.00
0.01
0.01
0.00
0.04
0.04
0.06
0.03
0.05
0.05
0.07
0.04
0.04
0.04
0.06
0.03
0.17
0.17
0.17
0.17
0.17
0.34
0.17
0.34
0.13
0.13
0.13
48.0000
2.0000
0.2000
1.0000
1.0000
12.8000
32.0000
1.0000
0.5000
3.2000
16.2749
12.8000
32.0000
1.0000
1.3400
10.7200
1.0000
6.0000
2.0000
16.0000
1.0000
0.7500
16.0000
6.4000
0.2500
1.0000
2.0000
1.0000
1.0000
1.0000
0.7500
6.4000
1.0000
1.5000
1.0000
2.3000
2.0000
0.5000
0.3125
0.5000
811.0000
0.11
0.11
0.11
0.08
------- ------- ------- ------TOTALS
1.01
0.81
1.51
0.80
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
33
Table 5.D
Estimated costs for field operations, per acre
Cotton, 12R-38" 2X1 full-skip (8 rows planted)
Cons. till., B3XF variety, Delta, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
-------------------------DIRECT COST-------------------FIXED
TOTAL
OPERATING INPUT
UNIT
OP INPUT
FUEL
R&M
LABOR
LEASE
INTER
TOTAL
COST
COST
_________________________________________________________________________________________________________
---------------------------------dollars-------------------------------Soil Test
Lime (Spread)
Custom Apply Fert
Potash (60% K2O)
Bed-Subsoil
Fold
Bed/Disk (Hipper)
App by Air ( 5 gal)
Clarity
Glyphosate 3lbs a.e
Select Max
Surfactant
Fert Appl (Liquid)
UAN (32%)
Row Cond Folding
Plant - Folding
Cotton Seed B3XF
Cotton Seed Trt.
Sprayer 600-825gal
Gramoxone SL 2.0
Cotoran
Surfactant
Cotton Consultant
Eradication
Sprayer 600-825gal
Engenia
Glyphosate 3lbs a.e
Dual Magnum
Acephate 90%
Spray (Direct/Layby)
Bidrin 8EC
Fert Appl (Liquid)
UAN (32%)
Spray (Direct/Layby)
Engenia
Glyphosate 3lbs a.e
Dual Magnum
Centric 40WG
Mepiquat Chloride
App by Air ( 3 gal)
Diamond .83EC
Imidacloprid 4F
Mepiquat Chloride
App by Air ( 3 gal)
Acephate 90%
Mepiquat Chloride
Bifenthrin
App by Air ( 3 gal)
Lambda
Bidrin 8EC
Incidental Pest
App by Air ( 3 gal)
IncidentalPestTrt$15
App by Air ( 3 gal)
Acephate 90%
Bifenthrin
App by Air ( 3 gal)
Transform WG
App by Air ( 5 gal)
Thidiazuron 4lb
Ethephon 6E
App by Air ( 5 gal)
Ethephon 6E
Tribufos 6lb
Cotton Picker
Boll Buggy
Module Builder
Gin & Haul
Stalk Shredder-Flail
acre
ton
acre
cwt
8R-38 2x1
8R-38 2x1
appl
pt
oz
pt
pt
8R-38 2x1
gal
38'
8R-38 2x1
thous
acre
90' 250hp
oz
pt
pt
acre
acre
90' 250hp
oz
oz
pt
lb
8R-38 2x1
oz
8R-38 2x1
gal
8R-38 2x1
oz
oz
pt
oz
oz
appl
oz
oz
oz
appl
lb
oz
oz
appl
oz
oz
3.33
39.29
7.50
39.45
appl
acre
appl
lb
oz
appl
oz
appl
oz
pt
appl
pt
pt
4R2x1(350)
4R2x1(350)
4R2x1(350)
lb
15'
5.60
15.00
5.60
7.40
5.50
5.60
11.45
7.00
4.76
7.78
3.50
1.22
5.87
7.00
5.50
3.52
12.73
0.66
34.18
77.70
13.40
9.12
11.58
0.66
8.00
1.00
10.62
3.52
10.02
4.93
4.29
34.18
10.62
3.52
10.02
6.66
2.25
5.60
7.68
1.56
3.36
5.60
7.40
3.36
5.50
1.40
1.88
2.68
1.96
0.90
1.90
0.57
1.48
0.68
1.88
1.39
1.65
1.49
1.81
0.73
2.06
1.12
1.82
0.35
0.21
0.37
0.35
0.21
0.37
1.62
0.93
1.42
1.88
1.39
1.65
1.62
0.93
1.42
0.12
1.38
0.26
1.38
0.19
0.08
0.16
0.13
0.08
0.30
0.02
0.10
0.70
0.06
0.10
1.36
0.23
0.02
0.16
0.20
0.01
0.14
0.02
0.02
0.19
0.06
0.18
0.09
0.06
0.06
0.07
0.50
0.06
0.15
0.05
0.15
0.10
0.03
0.07
0.09
0.02
0.04
0.07
0.09
0.04
0.06
0.02
0.02
0.03
3.45
40.67
7.76
40.83
5.53
2.23
7.16
5.63
3.60
13.03
0.68
5.02
34.88
3.40
5.79
79.06
13.63
0.95
9.28
11.78
0.67
8.14
1.02
0.95
10.81
3.58
10.20
5.02
4.03
4.35
4.99
34.68
4.03
10.77
3.57
10.17
6.76
2.28
5.67
7.77
1.58
3.40
5.67
7.49
3.40
5.56
1.42
1.90
2.71
5.38
2.25
4.00
3.71
5.73
1.28
1.28
3.20
4.00
3.20
3.45
40.67
7.76
40.83
10.91
4.48
7.16
5.63
3.60
13.03
0.68
9.02
34.88
7.11
11.52
79.06
13.63
2.23
9.28
11.78
0.67
8.14
1.02
2.23
10.81
3.58
10.20
5.02
7.23
4.35
8.99
34.68
7.23
10.77
3.57
10.17
6.76
2.28
5.67
7.77
1.58
3.40
5.67
7.49
3.40
5.56
1.42
1.90
2.71
0.07
5.67
5.67
0.18
15.18
15.18
0.05
5.65
5.65
0.06
7.46
7.46
0.05
5.55
5.55
0.05
5.65
5.65
0.10
11.55
11.55
0.04
7.04
7.04
0.03
4.79
4.79
0.05
7.83
7.83
0.02
3.52
3.52
0.01
1.23
1.23
0.03
5.90
5.90
7.33
9.61
6.29
0.07
23.30
35.67
58.97
6.28
3.05
4.73
0.04
14.10
12.76
26.86
6.28
3.23
6.29
0.05
15.85
13.10
28.95
89.21
0.26
89.47
89.47
4.01
3.61
3.02
0.03
10.67
7.98
18.65
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
596.76
37.76
29.82
32.31
0.00
10.71 707.36 103.54 810.90
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
34
Table 5.E
Estimated monthly income and expense flows per acre
Cotton, 12R-38" 2X1 full-skip (8 rows planted)
Cons. till., B3XF variety, Delta, Mississippi, 2022
__________________________________________________________________________________________________________________________________
ITEM
Nov
Dec
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
__________________________________________________________________________________________________________________________________
--------------------------------------------------dollars-------------------------------------------------TOTAL INCOME
DIRECT EXPENSES
CUSTOM SPRAY
HARVEST AIDS
GINNING
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
GROWTH REGULATORS
ADJUVANTS
CUSTOM FERTILIZE
ERADICATION FEE
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
LABOR
LEASE *
FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
TOTAL DIRECT EXPENSES
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
813.37
0.00
0.00
0.00
0.00
7.00
0.00
0.00
0.00
18.20
11.20
10.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
19.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
89.21
39.45
0.00
0.00
0.00
0.00
34.18
0.00
34.18
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
13.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
21.75
0.00
44.86
24.16
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.93
10.95
41.70
24.35
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
77.70
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.25
6.72
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.66
0.00
0.66
0.00
0.00
0.00
0.00
0.00
7.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
0.00
0.00
0.00
0.00
0.00
39.29
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.00
0.00
0.00
0.00
0.00
0.00
3.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.16
0.00
0.00
0.00
0.00
1.65
3.68
4.49
0.00
0.00
0.00
20.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.86
0.00
0.00
0.00
0.00
1.88
4.00
5.12
0.00
0.00
0.00
23.90
2.47
0.00
0.00
0.00
0.00
1.39
3.21
3.25
0.00
0.00
0.00
19.50
3.41
0.00
0.00
0.00
0.69
0.80
2.84
1.23
0.80
0.31
0.18
0.45
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------100.47
0.00
0.00
0.00
30.10
39.90
164.28
85.63
67.42
35.86
30.31
153.39
NET INCOME
-100.47
0.00
0.00
0.00
-30.10
-39.90 -164.28
-85.63
-67.42
-35.86
-30.31
659.98
NET INCOME TO DATE
-100.47 -100.47 -100.47 -100.47 -130.57 -170.47 -334.75 -420.38 -487.80 -523.66 -553.97
106.01
__________________________________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
* Lease costs are based on hourly usage costs.
Table 5.F
Estimated returns for various price/yield combinations, per acre
Cotton, 12R-38" 2X1 full-skip (8 rows planted)
Cons. till., B3XF variety, Delta, Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Cotton Lint
0.64
0.68
0.72
0.76
0.81
0.85
0.89
0.93
0.98
1.02
1.06
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50
405.50
lb
-282
-385
-265
-368
-247
-351
-230
-333
-213
-316
-195
-299
-178
-281
-161
-264
-143
-247
-126
-229
-109
-212
60
486.60
lb
-239
-342
-218
-322
-197
-301
-176
-280
-156
-259
-135
-238
-114
-218
-93
-197
-73
-176
-52
-155
-31
-134
70
567.70
lb
-196
-299
-172
-275
-147
-251
-123
-227
-99
-202
-75
-178
-50
-154
-26
-130
-2
-105
21
-81
46
-57
80
648.80
lb
-153
-256
-125
-229
-97
-201
-70
-173
-42
-145
-14
-118
13
-90
40
-62
68
-35
96
-7
123
20
90
729.90
lb
-110
-213
-79
-182
-47
-151
-16
-120
14
-89
45
-57
76
-26
108
4
139
35
170
66
201
98
100
811.00
lb
-67
-170
-32
-136
2
-101
36
-66
71
-32
106
2
140
37
175
71
209
106
244
141
279
175
110
892.10
lb
-24
-127
13
-89
52
-51
90
-13
128
24
166
62
204
100
242
139
280
177
318
215
356
253
120
973.20
lb
18
-84
60
-43
101
-1
143
40
185
81
226
123
268
164
309
206
351
247
393
289
434
331
130
1054.30
lb
61
-41
106
3
151
48
196
93
242
138
287
183
332
228
377
273
422
318
467
363
512
408
140
1135.40
lb
104
1
153
49
201
98
250
146
298
195
347
243
395
292
444
340
492
389
541
437
589
486
150
1216.50
lb
147
199
251
303
355
407
459
511
563
615
667
44
96
148
200
252
304
356
408
460
512
564
________________________________________________________________________________________________________________________
The top number in each cell is Returns Above Direct Expenses.
The bottom number in each cell is Returns Above Total Specified Expenses.
Only the product listed has been varied to calculate net returns.
Note: Cost of production estimates are based on 2021 input prices.
35
36
Table 6.A
Estimated costs per acre
Cotton, 8R-38" solid, conservation tillage
B3XF variety, Non-Delta Area, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
HARVEST AIDS
Thidiazuron 4lb
oz
2.07
2.3000
4.76 _________
Ethephon 6E
pt
3.89
2.3125
9.00 _________
Tribufos 6lb
pt
11.74
0.5000
5.87 _________
GINNING
Gin & Haul
lb
0.11 1000.0000
110.00 _________
FERTILIZERS
Potash (60% K2O)
cwt
26.30
1.5000
39.45 _________
UAN (32%)
gal
2.10
28.9332
60.76 _________
FUNGICIDES
Cotton Seed Trt.
acre
20.00
1.0000
20.00 _________
HERBICIDES
Clarity
pt
11.00
0.5000
5.50 _________
Glyphosate 3lbs a.e oz
0.11
96.0000
10.56 _________
Gramoxone SL 2.0
oz
0.19
48.0000
9.12 _________
Cotoran
pt
5.79
2.0000
11.58 _________
Engenia
oz
0.83
25.6000
21.25 _________
Dual Magnum
pt
10.02
2.0000
20.04 _________
INSECTICIDES
Acephate 90%
lb
9.87
2.0000
19.74 _________
Bidrin 8EC
oz
1.34
3.2000
4.29 _________
Centric 40WG
oz
4.97
2.0000
9.94 _________
IncidentalPestTrt$15 acre
15.00
1.0000
15.00 _________
SEED/PLANTS
Cotton Seed B3XF
thous
2.59
45.0000
116.55 _________
GROWTH REGULATORS
Mepiquat Chloride
oz
0.21
32.0000
6.72 _________
ADJUVANTS
Surfactant
pt
3.30
0.4000
1.32 _________
CUSTOM FERTILIZE
Custom Apply Fert
acre
7.50
1.0000
7.50 _________
ERADICATION FEE
Eradication
acre
1.00
1.0000
1.00 _________
CUSTOM LIME
Lime (Spread)
ton
59.00
0.6660
39.29 _________
CROP CONSULTANT
Cotton Consultant
acre
8.00
1.0000
8.00 _________
SOIL TEST
Soil Test
acre
10.00
0.3330
3.33 _________
OPERATOR LABOR
Tractors
hour
15.27
0.9288
14.19 _________
Self-Propelled
hour
15.27
0.3221
4.92 _________
HAND LABOR
Implements
hour
9.06
0.3579
3.24 _________
Self-Propelled
hour
9.06
0.2472
2.24 _________
UNALLOCATED LABOR
hour
15.29
1.0008
15.31 _________
DIESEL FUEL
Tractors
gal
2.36
14.3433
33.86 _________
Self-Propelled
gal
2.36
4.4973
10.58 _________
REPAIR & MAINTENANCE
Implements
acre
11.57
1.0000
11.57 _________
Tractors
acre
9.40
1.0000
9.40 _________
Self-Propelled
acre
14.22
1.0000
14.22 _________
INTEREST ON OP. CAP.
acre
10.53
1.0000
10.53 _________
--------TOTAL DIRECT EXPENSES
690.61 _________
FIXED EXPENSES
Implements
acre
16.28
1.0000
16.28 _________
Tractors
acre
55.45
1.0000
55.45 _________
Self-Propelled
acre
57.17
1.0000
57.17 _________
--------TOTAL FIXED EXPENSES
128.90 _________
--------TOTAL SPECIFIED EXPENSES
819.51 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
37
Table 6.B
Summary of estimated costs and returns per acre
Cotton, 8R-38" solid, conservation tillage
B3XF variety, Non-Delta Area, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Cotton Lint
lb
0.85 1000.0000
854.40 _________
Cotton Seed
lb
0.11 1350.0000
148.50 _________
--------TOTAL INCOME
1002.90 _________
DIRECT EXPENSES
HARVEST AIDS
GINNING
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
GROWTH REGULATORS
ADJUVANTS
CUSTOM FERTILIZE
ERADICATION FEE
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
HAND LABOR
OPERATOR LABOR
UNALLOCATED LABOR
DIESEL FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
hour
hour
hour
gal
acre
acre
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES
19.63
110.00
100.21
20.00
78.04
48.96
116.55
6.72
1.32
7.50
1.00
39.29
8.00
3.33
9.06
15.27
15.29
2.36
35.19
10.53
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.6051
1.2510
1.0008
18.8406
1.0000
1.0000
19.63
110.00
100.21
20.00
78.04
48.96
116.55
6.72
1.32
7.50
1.00
39.29
8.00
3.33
5.48
19.11
15.31
44.44
35.19
10.53
--------690.61
312.29
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
128.90 _________
--------TOTAL SPECIFIED EXPENSES
819.51 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
183.39 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
38
Table 6.C
Estimated resource use for field operations, per acre
Cotton, 8R-38" solid, conservation tillage
B3XF variety, Non-Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
POWER UNIT
PERF TIMES
INPUT
POWER
ALLOC
UNALL
OPERATING INPUT
UNIT
SIZE
RATE OVER MTH
AMOUNT IMPLEMENT UNIT
LABOR
LABOR
_________________________________________________________________________________________________________
-------------hours-----------Soil Test
Lime (Spread)
Custom Apply Fert
Potash (60% K2O)
Bed-Subsoil
Fold
Bed/Disk (Hipper)Rd
Sprayer 600-750gal
Clarity
Glyphosate 3lbs a.e
Surfactant
Fert Appl (Liquid)
UAN (32%)
Row Cond Rigid
Plant - Folding
Cotton Seed B3XF
Cotton Seed Trt.
Sprayer 600-750gal
Gramoxone SL 2.0
Cotoran
Surfactant
Cotton Consultant
Eradication
Sprayer 600-750gal
Engenia
Glyphosate 3lbs a.e
Dual Magnum
Acephate 90%
Sprayer 600-750gal
Bidrin 8EC
Fert Appl (Liquid)
UAN (32%)
Spray (Direct/Layby)
Engenia
Glyphosate 3lbs a.e
Dual Magnum
Centric 40WG
Mepiquat Chloride
Sprayer 600-750gal
Mepiquat Chloride
Acephate 90%
Incidental Pest
Sprayer 600-750gal
IncidentalPestTrt$15
Sprayer 600-750gal
Acephate 90%
Sprayer 600-750gal
Thidiazuron 4lb
Ethephon 6E
Sprayer 600-750gal
Tribufos 6lb
Ethephon 6E
Cotton Picker
Boll Buggy
Module Builder
Gin & Haul
Stalk Shredder-Flail
acre
ton
acre
cwt
8R-38
8R-38
60' 175hp
pt
oz
pt
8R-38
gal
26'
8R-38
thous
acre
60' 175hp
oz
pt
pt
acre
acre
60' 175hp
oz
oz
pt
lb
60' 175hp
oz
8R-38
gal
8R-38
oz
oz
pt
oz
oz
60' 175hp
oz
lb
0.33
0.33
1.00
Nov
Nov
Nov
0.080
0.074
0.017
1.00
0.50
1.00
Nov
Nov
Mar
MFWD 300
0.077
1.00
Apr
MFWD 300
MFWD 300
0.059
0.074
1.00
1.00
May
May
0.017
1.00
May
1.00
May
0.017
1.00
May
0.017
1.00
Jun
MFWD 300
0.077
1.00
Jun
MFWD 300
0.066
1.00
Jun
0.017
1.00
Jul
1.00
Jul
MFWD 300
MFWD 300
60' 175hp
acre
60' 175hp
lb
60' 175hp
oz
pt
60' 175hp
pt
pt
6R-38(355)
6R-38(355) MFWD 300
6R-38(355) MFWD 300
lb
15'
MFWD 300
0.017
0.017
1.00
Aug
0.017
1.00
Sep
0.017
0.50
Sep
0.172
0.172
0.172
1.00
1.00
1.00
1.00
1.00
Oct
Oct
Oct
Oct
Oct
0.110
0.3330
0.6660
1.0000
1.5000
0.5000
32.0000
0.2000
14.4666
45.0000
1.0000
0.08
0.03
0.08
0.03
0.01
0.08
0.03
0.02
0.06
0.02
0.01
0.07
0.07
0.11
0.06
0.05
0.07
0.05
0.07
0.05
0.14
0.04
0.05
0.01
0.02
0.01
0.01
0.02
0.01
0.01
0.02
0.01
0.07
0.07
0.11
0.06
0.06
0.06
0.10
0.05
0.01
0.02
0.01
0.01
0.02
0.01
0.01
0.02
0.01
0.01
0.02
0.01
0.00
0.01
0.00
0.17
0.17
0.17
0.34
0.17
0.34
0.13
0.13
0.13
48.0000
2.0000
0.2000
1.0000
1.0000
12.8000
32.0000
1.0000
0.5000
3.2000
14.4666
12.8000
32.0000
1.0000
2.0000
16.0000
16.0000
0.7500
1.0000
0.7500
2.3000
2.0000
0.5000
0.3125
1000.0000
0.17
0.17
0.11
0.11
0.11
0.08
------- ------- ------- ------TOTALS
1.25
0.92
1.85
1.00
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
39
Table 6.D
Estimated costs for field operations, per acre
Cotton, 8R-38" solid, conservation tillage
B3XF variety, Non-Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
-------------------------DIRECT COST-------------------FIXED
TOTAL
OPERATING INPUT
UNIT
OP INPUT
FUEL
R&M
LABOR
LEASE
INTER
TOTAL
COST
COST
_________________________________________________________________________________________________________
---------------------------------dollars-------------------------------Soil Test
Lime (Spread)
Custom Apply Fert
Potash (60% K2O)
Bed-Subsoil
Fold
Bed/Disk (Hipper)Rd
Sprayer 600-750gal
Clarity
Glyphosate 3lbs a.e
Surfactant
Fert Appl (Liquid)
UAN (32%)
Row Cond Rigid
Plant - Folding
Cotton Seed B3XF
Cotton Seed Trt.
Sprayer 600-750gal
Gramoxone SL 2.0
Cotoran
Surfactant
Cotton Consultant
Eradication
Sprayer 600-750gal
Engenia
Glyphosate 3lbs a.e
Dual Magnum
Acephate 90%
Sprayer 600-750gal
Bidrin 8EC
Fert Appl (Liquid)
UAN (32%)
Spray (Direct/Layby)
Engenia
Glyphosate 3lbs a.e
Dual Magnum
Centric 40WG
Mepiquat Chloride
Sprayer 600-750gal
Mepiquat Chloride
Acephate 90%
Incidental Pest
Sprayer 600-750gal
IncidentalPestTrt$15
Sprayer 600-750gal
Acephate 90%
Sprayer 600-750gal
Thidiazuron 4lb
Ethephon 6E
Sprayer 600-750gal
Tribufos 6lb
Ethephon 6E
Cotton Picker
Boll Buggy
Module Builder
Gin & Haul
Stalk Shredder-Flail
acre
ton
acre
cwt
8R-38
8R-38
60' 175hp
pt
oz
pt
8R-38
gal
26'
8R-38
thous
acre
60' 175hp
oz
pt
pt
acre
acre
60' 175hp
oz
oz
pt
lb
60' 175hp
oz
8R-38
gal
8R-38
oz
oz
pt
oz
oz
60' 175hp
oz
lb
3.33
39.29
7.50
39.45
5.50
3.52
0.66
30.38
116.55
20.00
9.12
11.58
0.66
8.00
1.00
10.62
3.52
10.02
4.93
4.29
30.38
10.62
3.52
10.02
9.94
3.36
3.36
7.40
2.94
1.35
0.37
2.25
0.59
0.20
2.22
1.02
0.57
2.83
1.96
2.49
2.18
2.72
0.88
2.27
1.64
2.73
0.37
0.20
0.57
0.37
0.20
0.57
0.37
0.20
0.57
2.83
1.96
2.49
2.44
1.17
2.14
0.37
0.20
0.57
0.12
1.38
0.26
1.38
0.26
0.10
0.03
0.13
0.08
0.02
0.15
0.62
0.08
0.14
2.04
0.35
0.02
0.16
0.20
0.01
0.14
0.02
0.02
0.19
0.06
0.18
0.09
0.02
0.06
0.11
0.44
0.08
0.15
0.05
0.15
0.14
0.05
0.01
0.04
0.09
3.45
40.67
7.76
40.83
7.67
3.06
1.17
5.63
3.60
0.68
7.43
31.00
4.78
7.86
118.59
20.35
1.16
9.28
11.78
0.67
8.14
1.02
1.16
10.81
3.58
10.20
5.02
1.16
4.35
7.39
30.82
5.83
10.77
3.57
10.17
10.08
3.41
1.15
3.40
7.49
7.11
2.73
1.26
5.86
4.66
7.14
1.26
1.26
1.26
5.86
4.53
1.26
3.45
40.67
7.76
40.83
14.78
5.79
2.43
5.63
3.60
0.68
13.29
31.00
9.44
15.00
118.59
20.35
2.42
9.28
11.78
0.67
8.14
1.02
2.42
10.81
3.58
10.20
5.02
2.42
4.35
13.25
30.82
10.36
10.77
3.57
10.17
10.08
3.41
2.41
3.40
7.49
60' 175hp
0.37
0.20
0.57
0.01
1.15
1.26
2.41
acre
15.00
0.18
15.18
15.18
60' 175hp
0.37
0.20
0.57
0.01
1.15
1.26
2.41
lb
7.40
0.06
7.46
7.46
60' 175hp
0.37
0.20
0.57
0.01
1.15
1.26
2.41
oz
4.76
0.03
4.79
4.79
pt
7.78
0.05
7.83
7.83
60' 175hp
0.19
0.10
0.28
0.57
0.63
1.20
pt
5.87
0.03
5.90
5.90
pt
1.22
0.01
1.23
1.23
6R-38(355)
7.43
12.52
6.29
0.08
26.32
46.46
72.78
6R-38(355)
6.28
3.05
4.73
0.04
14.10
12.76
26.86
6R-38(355)
6.28
3.23
6.29
0.05
15.85
13.10
28.95
lb
110.00
0.32 110.32
110.32
15'
4.01
3.61
3.02
0.03
10.67
7.98
18.65
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
560.55
44.44
35.19
39.90
0.00
10.53 690.61 128.90 819.51
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
40
Table 6.E
Estimated monthly income and expense flows per acre
Cotton, 8R-38" solid, conservation tillage
B3XF variety, Non-Delta Area, Mississippi, 2022
__________________________________________________________________________________________________________________________________
ITEM
Nov
Dec
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
__________________________________________________________________________________________________________________________________
--------------------------------------------------dollars-------------------------------------------------TOTAL INCOME
DIRECT EXPENSES
HARVEST AIDS
GINNING
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
GROWTH REGULATORS
ADJUVANTS
CUSTOM FERTILIZE
ERADICATION FEE
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
LABOR
LEASE *
FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
TOTAL DIRECT EXPENSES
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1002.90
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
19.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
110.00
39.45
0.00
0.00
0.00
0.00
30.38
0.00
30.38
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
20.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
9.02
0.00
44.86
24.16
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.93
14.23
22.40
7.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
116.55
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.36
3.36
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.66
0.00
0.66
0.00
0.00
0.00
0.00
0.00
7.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
0.00
0.00
0.00
0.00
0.00
39.29
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.00
0.00
0.00
0.00
0.00
0.00
3.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.24
0.00
0.00
0.00
0.57
2.49
5.51
5.20
1.14
0.57
0.85
20.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.29
0.00
0.00
0.00
0.37
2.83
5.64
5.64
0.74
0.37
0.56
24.00
2.84
0.00
0.00
0.00
0.20
1.96
3.55
3.33
0.40
0.20
0.30
22.41
3.50
0.00
0.00
0.00
0.26
0.77
3.70
1.25
0.33
0.07
0.13
0.52
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------103.44
0.00
0.00
0.00
11.08
38.43
214.40
87.55
28.37
8.61
21.47
177.26
NET INCOME
-103.44
0.00
0.00
0.00
-11.08
-38.43 -214.40
-87.55
-28.37
-8.61
-21.47
825.64
NET INCOME TO DATE
-103.44 -103.44 -103.44 -103.44 -114.52 -152.95 -367.35 -454.90 -483.27 -491.88 -513.35
312.29
__________________________________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input price.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
* Lease costs are based on hourly usage costs.
Table 6.F
Estimated returns for various price/yield combinations, per acre
Cotton, 8R-38" solid, conservation tillage
B3XF variety, Non-Delta Area, Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Cotton Lint
0.64
0.68
0.72
0.76
0.81
0.85
0.89
0.93
0.98
1.02
1.06
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50
500.00
lb
-166
-295
-145
-274
-123
-252
-102
-231
-81
-210
-59
-188
-38
-167
-17
-145
4
-124
25
-103
47
-81
60
600.00
lb
-113
-242
-87
-216
-62
-191
-36
-165
-10
-139
14
-114
40
-88
65
-62
91
-37
117
-11
142
13
70
700.00
lb
-60
-189
-30
-159
-0
-129
29
-99
59
-69
89
-39
118
-9
148
19
178
49
208
79
238
109
80
800.00
lb
-7
-136
26
-102
60
-67
95
-33
129
0
163
34
197
68
231
102
266
137
300
171
334
205
90
900.00
lb
45
-83
84
-44
122
-6
160
32
199
70
237
108
276
147
314
185
353
224
391
262
430
301
100
1000.00
lb
98
-30
141
12
184
55
226
97
269
140
312
183
355
226
397
268
440
311
483
354
525
396
110
1100.00
lb
151
22
198
69
245
116
292
163
339
210
386
257
433
304
480
351
527
398
574
445
621
492
120
1200.00
lb
204
75
256
127
307
178
358
229
409
280
461
332
512
383
563
434
614
485
666
537
717
588
130
1300.00
lb
257
128
313
184
368
240
424
295
479
351
535
406
591
462
646
517
702
573
757
628
813
684
140
1400.00
lb
310
181
370
241
430
301
490
361
550
421
609
481
669
540
729
600
789
660
849
720
908
780
150
1500.00
lb
363
428
492
556
620
684
748
812
876
940
1004
235
299
363
427
491
555
619
683
747
811
875
________________________________________________________________________________________________________________________
The top number in each cell is Returns Above Direct Expenses.
The bottom number in each cell is Returns Above Total Specified Expenses.
Only the product listed has been varied to calculate net returns.
Note: Cost of production estimates are based on 2021 input prices.
41
42
Table 7.A
Estimated costs per acre
Cotton, 8R-38" solid, no-till
B3XF variety, Non-Delta Area, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
HARVEST AIDS
Thidiazuron 4lb
oz
2.07
2.3000
4.76 _________
Ethephon 6E
pt
3.89
2.3125
9.00 _________
Tribufos 6lb
pt
11.74
0.5000
5.87 _________
GINNING
Gin & Haul
lb
0.11
900.0000
99.00 _________
FERTILIZERS
Potash (60% K2O)
cwt
26.30
1.5000
39.45 _________
UAN (32%)
gal
2.10
18.4000
38.64 _________
FUNGICIDES
Cotton Seed Trt.
acre
20.00
1.0000
20.00 _________
HERBICIDES
Clarity
pt
11.00
0.5000
5.50 _________
Glyphosate 3lbs a.e oz
0.11
96.0000
10.56 _________
Gramoxone SL 2.0
oz
0.19
48.0000
9.12 _________
Cotoran
pt
5.79
2.0000
11.58 _________
Engenia
oz
0.83
25.6000
21.25 _________
Dual Magnum
pt
10.02
2.0000
20.04 _________
INSECTICIDES
Acephate 90%
lb
9.87
2.0000
19.74 _________
Bidrin 8EC
oz
1.34
3.2000
4.29 _________
Centric 40WG
oz
4.97
2.0000
9.94 _________
IncidentalPestTrt$15 acre
15.00
1.0000
15.00 _________
SEED/PLANTS
Cotton Seed B3XF
thous
2.59
45.0000
116.55 _________
GROWTH REGULATORS
Mepiquat Chloride
oz
0.21
32.0000
6.72 _________
ADJUVANTS
Surfactant
pt
3.30
0.4000
1.32 _________
CUSTOM FERTILIZE
Custom Apply Fert
acre
7.50
1.0000
7.50 _________
ERADICATION FEE
Eradication
acre
1.00
1.0000
1.00 _________
CUSTOM LIME
Lime (Spread)
ton
59.00
0.6660
39.29 _________
CROP CONSULTANT
Cotton Consultant
acre
8.00
1.0000
8.00 _________
SOIL TEST
Soil Test
acre
10.00
0.3330
3.33 _________
OPERATOR LABOR
Tractors
hour
15.27
0.7365
11.25 _________
Self-Propelled
hour
15.27
0.3221
4.92 _________
HAND LABOR
Implements
hour
9.06
0.3222
2.91 _________
Self-Propelled
hour
9.06
0.2472
2.24 _________
UNALLOCATED LABOR
hour
15.30
0.8469
12.96 _________
DIESEL FUEL
Tractors
gal
2.36
11.3731
26.85 _________
Self-Propelled
gal
2.36
4.4973
10.58 _________
REPAIR & MAINTENANCE
Implements
acre
9.06
1.0000
9.06 _________
Tractors
acre
7.45
1.0000
7.45 _________
Self-Propelled
acre
14.22
1.0000
14.22 _________
INTEREST ON OP. CAP.
acre
9.49
1.0000
9.49 _________
--------TOTAL DIRECT EXPENSES
639.36 _________
FIXED EXPENSES
Implements
acre
12.77
1.0000
12.77 _________
Tractors
acre
43.97
1.0000
43.97 _________
Self-Propelled
acre
57.17
1.0000
57.17 _________
--------TOTAL FIXED EXPENSES
113.91 _________
--------TOTAL SPECIFIED EXPENSES
753.27 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
43
Table 7.B
Summary of estimated costs and returns per acre
Cotton, 8R-38" solid, no-till
B3XF variety, Non-Delta Area, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Cotton Lint
lb
0.85
900.0000
768.96 _________
Cotton Seed
lb
0.11 1215.0000
133.65 _________
--------TOTAL INCOME
902.61 _________
DIRECT EXPENSES
HARVEST AIDS
GINNING
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
GROWTH REGULATORS
ADJUVANTS
CUSTOM FERTILIZE
ERADICATION FEE
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
HAND LABOR
OPERATOR LABOR
UNALLOCATED LABOR
DIESEL FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
hour
hour
hour
gal
acre
acre
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES
19.63
99.00
78.09
20.00
78.04
48.96
116.55
6.72
1.32
7.50
1.00
39.29
8.00
3.33
9.06
15.27
15.30
2.36
30.73
9.49
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.5694
1.0586
0.8469
15.8705
1.0000
1.0000
19.63
99.00
78.09
20.00
78.04
48.96
116.55
6.72
1.32
7.50
1.00
39.29
8.00
3.33
5.15
16.17
12.96
37.43
30.73
9.49
--------639.36
263.25
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
113.91 _________
--------TOTAL SPECIFIED EXPENSES
753.27 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
149.34 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
44
Table 7.C
Estimated resource use for field operations, per acre
Cotton, 8R-38" solid, no-till
B3XF variety, Non-Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
POWER UNIT
PERF TIMES
INPUT
POWER
ALLOC
UNALL
OPERATING INPUT
UNIT
SIZE
RATE OVER MTH
AMOUNT IMPLEMENT UNIT
LABOR
LABOR
_________________________________________________________________________________________________________
-------------hours-----------Soil Test
Lime (Spread)
Custom Apply Fert
Potash (60% K2O)
Sprayer 600-750gal
Clarity
Glyphosate 3lbs a.e
Surfactant
Row Cond Rigid
NT Plant-Folding
Cotton Seed B3XF
Cotton Seed Trt.
Sprayer 600-750gal
Gramoxone SL 2.0
Cotoran
Surfactant
Cotton Consultant
Eradication
Sprayer 600-750gal
Engenia
Glyphosate 3lbs a.e
Dual Magnum
Acephate 90%
Sprayer 600-750gal
Bidrin 8EC
Fert Appl (Liquid)
UAN (32%)
Spray (Direct/Layby)
Engenia
Glyphosate 3lbs a.e
Dual Magnum
Centric 40WG
Mepiquat Chloride
Sprayer 600-750gal
Mepiquat Chloride
Acephate 90%
Incidental Pest
Sprayer 600-750gal
IncidentalPestTrt$15
Sprayer 600-750gal
Acephate 90%
Sprayer 600-750gal
Thidiazuron 4lb
Ethephon 6E
Sprayer 600-750gal
Tribufos 6lb
Ethephon 6E
Cotton Picker
Boll Buggy
Module Builder
Gin & Haul
Stalk Shredder-Flail
acre
ton
acre
cwt
60' 175hp
pt
oz
pt
26'
8R-38
thous
acre
60' 175hp
oz
pt
pt
acre
acre
60' 175hp
oz
oz
pt
lb
60' 175hp
oz
8R-38
gal
8R-38
oz
oz
pt
oz
oz
60' 175hp
oz
lb
0.33
0.33
1.00
Nov
Nov
Nov
0.017
1.00
Mar
0.059
0.077
1.00
1.00
May
May
0.017
1.00
May
1.00
May
0.017
1.00
May
0.017
1.00
Jun
MFWD 300
0.077
1.00
Jun
MFWD 300
0.066
1.00
Jun
0.017
1.00
Jul
1.00
Jul
MFWD 300
MFWD 300
60' 175hp
acre
60' 175hp
lb
60' 175hp
oz
pt
60' 175hp
pt
pt
6R-38(355)
6R-38(355) MFWD 300
6R-38(355) MFWD 300
lb
15'
MFWD 300
0.017
0.017
1.00
Aug
0.017
1.00
Sep
0.017
0.50
Sep
0.172
0.172
0.172
1.00
1.00
1.00
1.00
1.00
Oct
Oct
Oct
Oct
Oct
0.110
0.3330
0.6660
1.0000
1.5000
0.5000
32.0000
0.2000
45.0000
1.0000
0.01
0.02
0.01
0.05
0.07
0.05
0.15
0.04
0.06
0.01
0.02
0.01
0.01
0.02
0.01
0.01
0.02
0.01
0.07
0.07
0.11
0.06
0.06
0.06
0.10
0.05
0.01
0.02
0.01
0.01
0.02
0.01
0.01
0.02
0.01
0.01
0.02
0.01
0.00
0.01
0.00
0.17
0.17
0.17
0.34
0.17
0.34
0.13
0.13
0.13
0.05
0.07
48.0000
2.0000
0.2000
1.0000
1.0000
12.8000
32.0000
1.0000
0.5000
3.2000
18.4000
12.8000
32.0000
1.0000
2.0000
16.0000
16.0000
0.7500
1.0000
0.7500
2.3000
2.0000
0.5000
0.3125
900.0000
0.17
0.17
0.11
0.11
0.11
0.08
------- ------- ------- ------TOTALS
1.05
0.73
1.62
0.84
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
45
Table 7.D
Estimated costs for field operations, per acre
Cotton, 8R-38" solid, no-till
B3XF variety, Non-Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
-------------------------DIRECT COST-------------------FIXED
TOTAL
OPERATING INPUT
UNIT
OP INPUT
FUEL
R&M
LABOR
LEASE
INTER
TOTAL
COST
COST
_________________________________________________________________________________________________________
---------------------------------dollars-------------------------------Soil Test
Lime (Spread)
Custom Apply Fert
Potash (60% K2O)
Sprayer 600-750gal
Clarity
Glyphosate 3lbs a.e
Surfactant
Row Cond Rigid
NT Plant-Folding
Cotton Seed B3XF
Cotton Seed Trt.
Sprayer 600-750gal
Gramoxone SL 2.0
Cotoran
Surfactant
Cotton Consultant
Eradication
Sprayer 600-750gal
Engenia
Glyphosate 3lbs a.e
Dual Magnum
Acephate 90%
Sprayer 600-750gal
Bidrin 8EC
Fert Appl (Liquid)
UAN (32%)
Spray (Direct/Layby)
Engenia
Glyphosate 3lbs a.e
Dual Magnum
Centric 40WG
Mepiquat Chloride
Sprayer 600-750gal
Mepiquat Chloride
Acephate 90%
Incidental Pest
Sprayer 600-750gal
IncidentalPestTrt$15
Sprayer 600-750gal
Acephate 90%
Sprayer 600-750gal
Thidiazuron 4lb
Ethephon 6E
Sprayer 600-750gal
Tribufos 6lb
Ethephon 6E
Cotton Picker
Boll Buggy
Module Builder
Gin & Haul
Stalk Shredder-Flail
acre
ton
acre
cwt
60' 175hp
pt
oz
pt
26'
8R-38
thous
acre
60' 175hp
oz
pt
pt
acre
acre
60' 175hp
oz
oz
pt
lb
60' 175hp
oz
8R-38
gal
8R-38
oz
oz
pt
oz
oz
60' 175hp
oz
lb
60' 175hp
acre
60' 175hp
lb
60' 175hp
oz
pt
60' 175hp
pt
pt
6R-38(355)
6R-38(355)
6R-38(355)
lb
15'
3.33
39.29
7.50
39.45
5.50
3.52
0.66
116.55
20.00
9.12
11.58
0.66
8.00
1.00
10.62
3.52
10.02
4.93
4.29
38.64
10.62
3.52
10.02
9.94
3.36
3.36
7.40
0.37
0.20
0.57
2.18
2.83
0.88
2.61
1.64
2.84
0.37
0.20
0.57
0.37
0.20
0.57
0.37
0.20
0.57
2.83
1.96
2.49
2.44
1.17
2.14
0.37
0.20
0.57
0.37
0.20
0.57
0.12
1.38
0.26
1.38
0.03
0.13
0.08
0.02
0.08
0.14
2.04
0.35
0.02
0.16
0.20
0.01
0.14
0.02
0.02
0.19
0.06
0.18
0.09
0.02
0.06
0.11
0.56
0.08
0.15
0.05
0.15
0.14
0.05
0.01
0.04
0.09
1.26
4.66
7.85
1.26
1.26
1.26
5.86
4.53
1.26
3.45
40.67
7.76
40.83
2.43
5.63
3.60
0.68
9.44
16.27
118.59
20.35
2.42
9.28
11.78
0.67
8.14
1.02
2.42
10.81
3.58
10.20
5.02
2.42
4.35
13.25
39.20
10.36
10.77
3.57
10.17
10.08
3.41
2.41
3.40
7.49
1.15
1.26
2.41
15.18
15.18
0.37
0.20
0.57
1.15
1.26
2.41
7.40
7.46
7.46
0.37
0.20
0.57
1.15
1.26
2.41
4.76
4.79
4.79
7.78
7.83
7.83
0.19
0.10
0.28
0.57
0.63
1.20
5.87
0.03
5.90
5.90
1.22
0.01
1.23
1.23
7.43
12.52
6.29
0.08
26.32
46.46
72.78
6.28
3.05
4.73
0.04
14.10
12.76
26.86
6.28
3.23
6.29
0.05
15.85
13.10
28.95
99.00
0.29
99.29
99.29
4.01
3.61
3.02
0.03
10.67
7.98
18.65
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
527.43
37.43
30.73
34.28
0.00
9.49 639.36 113.91 753.27
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
15.00
0.01
0.18
0.01
0.06
0.01
0.03
0.05
3.45
40.67
7.76
40.83
1.17
5.63
3.60
0.68
4.78
8.42
118.59
20.35
1.16
9.28
11.78
0.67
8.14
1.02
1.16
10.81
3.58
10.20
5.02
1.16
4.35
7.39
39.20
5.83
10.77
3.57
10.17
10.08
3.41
1.15
3.40
7.49
46
Table 7.E
Estimated monthly income and expense flows per acre
Cotton, 8R-38" solid, no-till
B3XF variety, Non-Delta Area, Mississippi, 2022
__________________________________________________________________________________________________________________________________
ITEM
Nov
Dec
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
__________________________________________________________________________________________________________________________________
--------------------------------------------------dollars-------------------------------------------------TOTAL INCOME
DIRECT EXPENSES
HARVEST AIDS
GINNING
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
GROWTH REGULATORS
ADJUVANTS
CUSTOM FERTILIZE
ERADICATION FEE
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
LABOR
LEASE *
FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
TOTAL DIRECT EXPENSES
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
902.61
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
19.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
99.00
39.45
0.00
0.00
0.00
0.00
0.00
0.00
38.64
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
20.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
9.02
0.00
44.86
24.16
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.93
14.23
22.40
7.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
116.55
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.36
3.36
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.66
0.00
0.66
0.00
0.00
0.00
0.00
0.00
7.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
0.00
0.00
0.00
0.00
0.00
39.29
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.00
0.00
0.00
0.00
0.00
0.00
3.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.57
0.00
5.62
5.20
1.14
0.57
0.85
20.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.37
0.00
5.75
5.64
0.74
0.37
0.56
24.00
0.00
0.00
0.00
0.00
0.20
0.00
3.89
3.33
0.40
0.20
0.30
22.41
3.14
0.00
0.00
0.00
0.26
0.00
3.70
1.37
0.33
0.07
0.13
0.49
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------92.71
0.00
0.00
0.00
11.08
0.00
214.96
95.93
28.37
8.61
21.47
166.23
NET INCOME
-92.71
0.00
0.00
0.00
-11.08
0.00 -214.96
-95.93
-28.37
-8.61
-21.47
736.38
NET INCOME TO DATE
-92.71
-92.71
-92.71
-92.71 -103.79 -103.79 -318.75 -414.68 -443.05 -451.66 -473.13
263.25
__________________________________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
* Lease costs are based on hourly usage costs.
Table 7.F
Estimated returns for various price/yield combinations, per acre
Cotton, 8R-38" solid, no-till
B3XF variety, Non-Delta Area, Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Cotton Lint
0.64
0.68
0.72
0.76
0.81
0.85
0.89
0.93
0.98
1.02
1.06
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50
450.00
lb
-167
-281
-148
-262
-129
-243
-110
-223
-90
-204
-71
-185
-52
-166
-33
-147
-13
-127
5
-108
24
-89
60
540.00
lb
-119
-233
-96
-210
-73
-187
-50
-164
-27
-141
-4
-118
18
-95
41
-72
64
-49
87
-26
110
-3
70
630.00
lb
-72
-186
-45
-159
-18
-132
8
-105
35
-78
62
-51
89
-24
116
2
143
29
170
56
196
83
80
720.00
lb
-24
-138
6
-107
37
-76
67
-46
98
-15
129
15
160
46
190
76
221
107
252
138
283
169
90
810.00
lb
23
-90
57
-56
92
-21
127
13
161
47
196
82
230
116
265
151
300
186
334
220
369
255
100
900.00
lb
71
-42
109
-4
147
33
186
72
224
110
263
149
301
187
340
226
378
264
417
303
455
341
110
990.00
lb
118
4
161
47
203
89
245
131
287
174
330
216
372
258
414
300
457
343
499
385
541
427
120
1080.00
lb
166
52
212
98
258
144
304
190
351
237
397
283
443
329
489
375
535
421
581
467
627
513
130
1170.00
lb
214
100
264
150
314
200
364
250
414
300
464
350
514
400
564
450
614
500
664
550
714
600
140
1260.00
lb
261
148
315
201
369
255
423
309
477
363
531
417
584
471
638
524
692
578
746
632
800
686
150
1350.00
lb
309
367
425
482
540
598
655
713
771
828
886
195
253
311
368
426
484
541
599
657
714
772
________________________________________________________________________________________________________________________
The top number in each cell is Returns Above Direct Expenses.
The bottom number in each cell is Returns Above Total Specified Expenses.
Only the product listed has been varied to calculate net returns.
Note: Cost of production estimates are based on 2021 input prices.
47
48
Table 8.A
Estimated costs per acre
Cotton, 12R-38" solid, conservation tillage
B3XF variety, Non-Delta Area, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
HARVEST AIDS
Thidiazuron 4lb
oz
2.07
2.3000
4.76 _________
Ethephon 6E
pt
3.89
2.3125
9.00 _________
Tribufos 6lb
pt
11.74
0.5000
5.87 _________
GINNING
Gin & Haul
lb
0.11 1000.0000
110.00 _________
FERTILIZERS
Potash (60% K2O)
cwt
26.30
1.5000
39.45 _________
UAN (32%)
gal
2.10
28.9332
60.76 _________
FUNGICIDES
Cotton Seed Trt.
acre
20.00
1.0000
20.00 _________
HERBICIDES
Clarity
pt
11.00
0.5000
5.50 _________
Glyphosate 3lbs a.e oz
0.11
96.0000
10.56 _________
Gramoxone SL 2.0
oz
0.19
48.0000
9.12 _________
Cotoran
pt
5.79
2.0000
11.58 _________
Engenia
oz
0.83
25.6000
21.25 _________
Dual Magnum
pt
10.02
2.0000
20.04 _________
INSECTICIDES
Acephate 90%
lb
9.87
2.0000
19.74 _________
Bidrin 8EC
oz
1.34
3.2000
4.29 _________
Centric 40WG
oz
4.97
2.0000
9.94 _________
IncidentalPestTrt$15 acre
15.00
1.0000
15.00 _________
SEED/PLANTS
Cotton Seed B3XF
thous
2.59
45.0000
116.55 _________
GROWTH REGULATORS
Mepiquat Chloride
oz
0.21
32.0000
6.72 _________
ADJUVANTS
Surfactant
pt
3.30
0.4000
1.32 _________
CUSTOM FERTILIZE
Custom Apply Fert
acre
7.50
1.0000
7.50 _________
ERADICATION FEE
Eradication
acre
1.00
1.0000
1.00 _________
CUSTOM LIME
Lime (Spread)
ton
59.00
0.6660
39.29 _________
CROP CONSULTANT
Cotton Consultant
acre
8.00
1.0000
8.00 _________
SOIL TEST
Soil Test
acre
10.00
0.3330
3.33 _________
OPERATOR LABOR
Tractors
hour
15.27
0.4268
6.52 _________
Self-Propelled
hour
15.27
0.3221
4.92 _________
HAND LABOR
Implements
hour
9.06
0.1235
1.11 _________
Self-Propelled
hour
9.06
0.2472
2.24 _________
UNALLOCATED LABOR
hour
15.32
0.5992
9.18 _________
DIESEL FUEL
Tractors
gal
2.36
6.5911
15.55 _________
Self-Propelled
gal
2.36
5.7832
13.62 _________
REPAIR & MAINTENANCE
Implements
acre
8.18
1.0000
8.18 _________
Tractors
acre
4.30
1.0000
4.30 _________
Self-Propelled
acre
24.69
1.0000
24.69 _________
INTEREST ON OP. CAP.
acre
10.22
1.0000
10.22 _________
--------TOTAL DIRECT EXPENSES
661.08 _________
FIXED EXPENSES
Implements
acre
10.66
1.0000
10.66 _________
Tractors
acre
25.49
1.0000
25.49 _________
Self-Propelled
acre
96.04
1.0000
96.04 _________
--------TOTAL FIXED EXPENSES
132.19 _________
--------TOTAL SPECIFIED EXPENSES
793.27 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
Table 8.B
Summary of estimated costs and returns per acre
Cotton, 12R-38" solid, conservation tillage
B3XF variety, Non-Delta Area, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Cotton Lint
lb
0.85 1000.0000
854.40 _________
Cotton Seed
lb
0.11 1350.0000
148.50 _________
--------TOTAL INCOME
1002.90 _________
DIRECT EXPENSES
HARVEST AIDS
GINNING
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
GROWTH REGULATORS
ADJUVANTS
CUSTOM FERTILIZE
ERADICATION FEE
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
HAND LABOR
OPERATOR LABOR
UNALLOCATED LABOR
DIESEL FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
hour
hour
hour
gal
acre
acre
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES
19.63
110.00
100.21
20.00
78.04
48.96
116.55
6.72
1.32
7.50
1.00
39.29
8.00
3.33
9.06
15.27
15.32
2.36
37.17
10.22
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.3708
0.7490
0.5992
12.3744
1.0000
1.0000
19.63
110.00
100.21
20.00
78.04
48.96
116.55
6.72
1.32
7.50
1.00
39.29
8.00
3.33
3.35
11.44
9.18
29.17
37.17
10.22
--------661.08
341.82
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
132.19 _________
--------TOTAL SPECIFIED EXPENSES
793.27 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
209.63 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
49
50
Table 8.C
Estimated resource use for field operations, per acre
Cotton, 12R-38" solid, conservation tillage
B3XF variety, Non-Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
POWER UNIT
PERF TIMES
INPUT
POWER
ALLOC
UNALL
OPERATING INPUT
UNIT
SIZE
RATE OVER MTH
AMOUNT IMPLEMENT UNIT
LABOR
LABOR
_________________________________________________________________________________________________________
-------------hours-----------Soil Test
Lime (Spread)
Custom Apply Fert
Potash (60% K2O)
Bed-Subsoil
Fold
Bed/Disk (Hipper)
Sprayer 600-750gal
Clarity
Glyphosate 3lbs a.e
Surfactant
Fert Appl (Liquid)
UAN (32%)
Row Cond Folding
Plant - Folding
Cotton Seed B3XF
Cotton Seed Trt.
Sprayer 600-750gal
Gramoxone SL 2.0
Cotoran
Surfactant
Cotton Consultant
Eradication
Sprayer 600-750gal
Engenia
Glyphosate 3lbs a.e
Dual Magnum
Acephate 90%
Sprayer 600-750gal
Bidrin 8EC
Fert Appl (Liquid)
UAN (32%)
Spray (Direct/Layby)
Engenia
Glyphosate 3lbs a.e
Dual Magnum
Centric 40WG
Mepiquat Chloride
Sprayer 600-750gal
Mepiquat Chloride
Acephate 90%
Incidental Pest
Sprayer 600-750gal
IncidentalPestTrt$15
Sprayer 600-750gal
Acephate 90%
Sprayer 600-750gal
Thidiazuron 4lb
Ethephon 6E
Sprayer 600-750gal
Tribufos 6lb
Ethephon 6E
Cotton Picker/Module
Gin & Haul
Stalk Shredder-Flail
acre
ton
acre
cwt
12R-38
12R-38
60' 175hp
pt
oz
pt
12R-38
gal
38'
12R-38
thous
acre
60' 175hp
oz
pt
pt
acre
acre
60' 175hp
oz
oz
pt
lb
60' 175hp
oz
12R-38
gal
12R-38
oz
oz
pt
oz
oz
60' 175hp
oz
lb
MFWD 300
MFWD 300
0.053
0.049
0.017
0.33
0.33
1.00
Nov
Nov
Nov
1.00
0.50
1.00
Nov
Nov
Mar
0.3330
0.6660
1.0000
1.5000
0.05
0.02
0.05
0.02
0.01
0.05
0.02
0.02
0.04
0.01
0.01
0.05
0.05
0.07
0.04
0.04
0.04
0.04
0.04
0.04
0.09
0.03
0.03
0.01
0.02
0.01
0.01
0.02
0.01
0.01
0.02
0.01
0.05
0.05
0.07
0.04
0.04
0.04
0.06
0.03
0.01
0.02
0.01
0.01
0.02
0.01
0.01
0.02
0.01
0.01
0.02
0.01
0.00
0.01
0.00
0.17
0.34
0.13
0.5000
32.0000
0.2000
MFWD 300
0.051
1.00
Apr
14.4666
MFWD 300
MFWD 300
0.040
0.049
1.00
1.00
May
May
45.0000
1.0000
0.017
0.017
1.00
May
1.00
May
1.00
May
48.0000
2.0000
0.2000
1.0000
1.0000
12.8000
32.0000
1.0000
0.5000
0.017
1.00
Jun
3.2000
MFWD 300
0.051
1.00
Jun
14.4666
MFWD 300
0.044
1.00
12.8000
32.0000
1.0000
2.0000
16.0000
0.017
1.00
Jul
16.0000
0.7500
1.00
60' 175hp
acre
60' 175hp
lb
60' 175hp
oz
pt
60' 175hp
pt
pt
6R-38(500)
lb
15'
MFWD 300
Jun
Jul
0.017
1.0000
0.017
1.00
Aug
0.7500
0.017
1.00
Sep
2.3000
2.0000
0.017
0.50
Sep
0.5000
0.3125
0.172
0.110
1.00
1.00
1.00
Oct
Oct
Oct
1000.0000
0.11
0.11
0.11
0.08
------- ------- ------- ------TOTALS
0.74
0.42
1.11
0.59
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
51
Table 8.D
Estimated costs for field operations, per acre
Cotton, 12R-38" solid, conservation tillage
B3XF variety, Non-Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
-------------------------DIRECT COST-------------------FIXED
TOTAL
OPERATING INPUT
UNIT
OP INPUT
FUEL
R&M
LABOR
LEASE
INTER
TOTAL
COST
COST
_________________________________________________________________________________________________________
---------------------------------dollars-------------------------------Soil Test
Lime (Spread)
Custom Apply Fert
Potash (60% K2O)
Bed-Subsoil
Fold
Bed/Disk (Hipper)
Sprayer 600-750gal
Clarity
Glyphosate 3lbs a.e
Surfactant
Fert Appl (Liquid)
UAN (32%)
Row Cond Folding
Plant - Folding
Cotton Seed B3XF
Cotton Seed Trt.
Sprayer 600-750gal
Gramoxone SL 2.0
Cotoran
Surfactant
Cotton Consultant
Eradication
Sprayer 600-750gal
Engenia
Glyphosate 3lbs a.e
Dual Magnum
Acephate 90%
Sprayer 600-750gal
Bidrin 8EC
Fert Appl (Liquid)
UAN (32%)
Spray (Direct/Layby)
Engenia
Glyphosate 3lbs a.e
Dual Magnum
Centric 40WG
Mepiquat Chloride
Sprayer 600-750gal
Mepiquat Chloride
Acephate 90%
Incidental Pest
Sprayer 600-750gal
IncidentalPestTrt$15
Sprayer 600-750gal
Acephate 90%
Sprayer 600-750gal
Thidiazuron 4lb
Ethephon 6E
Sprayer 600-750gal
Tribufos 6lb
Ethephon 6E
Cotton Picker/Module
Gin & Haul
Stalk Shredder-Flail
acre
ton
acre
cwt
12R-38
12R-38
60' 175hp
pt
oz
pt
12R-38
gal
38'
12R-38
thous
acre
60' 175hp
oz
pt
pt
acre
acre
60' 175hp
oz
oz
pt
lb
60' 175hp
oz
12R-38
gal
12R-38
oz
oz
pt
oz
oz
60' 175hp
oz
lb
3.33
39.29
7.50
39.45
1.96
0.90
0.37
1.90
0.57
0.20
1.48
0.68
0.57
1.88
1.34
1.65
1.49
1.81
0.73
2.06
1.12
1.82
0.37
0.20
0.57
0.37
0.20
0.57
0.37
0.20
0.57
1.88
1.34
1.65
1.62
0.93
1.42
0.37
0.20
0.57
5.50
3.52
0.66
30.38
116.55
20.00
9.12
11.58
0.66
8.00
1.00
10.62
3.52
10.02
4.93
4.29
30.38
10.62
3.52
10.02
9.94
3.36
3.36
7.40
0.12
1.38
0.26
1.38
0.19
0.08
0.03
0.13
0.08
0.02
0.10
0.62
0.06
0.10
2.04
0.35
0.02
0.16
0.20
0.01
0.14
0.02
0.02
0.19
0.06
0.18
0.09
0.02
0.06
0.07
0.44
0.06
0.15
0.05
0.15
0.14
0.05
0.01
0.04
0.09
3.45
40.67
7.76
40.83
5.53
2.23
1.17
5.63
3.60
0.68
4.97
31.00
3.40
5.79
118.59
20.35
1.16
9.28
11.78
0.67
8.14
1.02
1.16
10.81
3.58
10.20
5.02
1.16
4.35
4.94
30.82
4.03
10.77
3.57
10.17
10.08
3.41
1.15
3.40
7.49
5.38
2.25
1.26
3.95
3.71
5.73
1.26
1.26
1.26
3.95
3.20
1.26
3.45
40.67
7.76
40.83
10.91
4.48
2.43
5.63
3.60
0.68
8.92
31.00
7.11
11.52
118.59
20.35
2.42
9.28
11.78
0.67
8.14
1.02
2.42
10.81
3.58
10.20
5.02
2.42
4.35
8.89
30.82
7.23
10.77
3.57
10.17
10.08
3.41
2.41
3.40
7.49
60' 175hp
0.37
0.20
0.57
0.01
1.15
1.26
2.41
acre
15.00
0.18
15.18
15.18
60' 175hp
0.37
0.20
0.57
0.01
1.15
1.26
2.41
lb
7.40
0.06
7.46
7.46
60' 175hp
0.37
0.20
0.57
0.01
1.15
1.26
2.41
oz
4.76
0.03
4.79
4.79
pt
7.78
0.05
7.83
7.83
60' 175hp
0.19
0.10
0.28
0.57
0.63
1.20
pt
5.87
0.03
5.90
5.90
pt
1.22
0.01
1.23
1.23
6R-38(500)
10.47
22.99
6.29
0.12
39.87
85.33 125.20
lb
110.00
0.32 110.32
110.32
15'
4.01
3.61
3.02
0.03
10.67
7.98
18.65
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
560.55
29.17
37.17
23.97
0.00
10.22 661.08 132.19 793.27
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
52
Table 8.E
Estimated monthly income and expense flows per acre
Cotton, 12R-38" solid, conservation tillage
B3XF variety, Non-Delta Area, Mississippi, 2022
__________________________________________________________________________________________________________________________________
ITEM
Nov
Dec
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
__________________________________________________________________________________________________________________________________
--------------------------------------------------dollars-------------------------------------------------TOTAL INCOME
DIRECT EXPENSES
HARVEST AIDS
GINNING
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
GROWTH REGULATORS
ADJUVANTS
CUSTOM FERTILIZE
ERADICATION FEE
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
LABOR
LEASE *
FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
TOTAL DIRECT EXPENSES
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1002.90
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
19.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
110.00
39.45
0.00
0.00
0.00
0.00
30.38
0.00
30.38
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
20.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
9.02
0.00
44.86
24.16
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.93
14.23
22.40
7.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
116.55
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.36
3.36
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.66
0.00
0.66
0.00
0.00
0.00
0.00
0.00
7.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
0.00
0.00
0.00
0.00
0.00
39.29
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.00
0.00
0.00
0.00
0.00
0.00
3.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.16
0.00
0.00
0.00
0.57
1.65
4.08
3.64
1.14
0.57
0.85
9.31
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.86
0.00
0.00
0.00
0.37
1.88
4.04
3.87
0.74
0.37
0.56
14.48
2.47
0.00
0.00
0.00
0.20
1.34
3.19
2.47
0.40
0.20
0.30
26.60
3.41
0.00
0.00
0.00
0.26
0.72
3.64
1.19
0.33
0.07
0.13
0.47
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------100.47
0.00
0.00
0.00
11.08
35.97
210.95
83.30
28.37
8.61
21.47
160.86
NET INCOME
-100.47
0.00
0.00
0.00
-11.08
-35.97 -210.95
-83.30
-28.37
-8.61
-21.47
842.04
NET INCOME TO DATE
-100.47 -100.47 -100.47 -100.47 -111.55 -147.52 -358.47 -441.77 -470.14 -478.75 -500.22
341.82
__________________________________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
* Lease costs are based on hourly usage costs.
Table 8.F
Estimated returns for various price/yield combinations, per acre
Cotton, 12R-38" solid, conservation tillage
B3XF variety, Non-Delta Area, Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Cotton Lint
0.64
0.68
0.72
0.76
0.81
0.85
0.89
0.93
0.98
1.02
1.06
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50
500.00
lb
-137
-269
-115
-247
-94
-226
-72
-205
-51
-183
-30
-162
-8
-141
12
-119
33
-98
55
-76
76
-55
60
600.00
lb
-83
-216
-58
-190
-32
-164
-7
-139
18
-113
44
-88
69
-62
95
-36
121
-11
146
14
172
40
70
700.00
lb
-30
-163
-1
-133
28
-103
58
-73
88
-43
118
-13
148
16
178
46
208
76
238
106
268
135
80
800.00
lb
22
-110
56
-75
90
-41
124
-7
158
26
193
60
227
94
261
129
295
163
329
197
363
231
90
900.00
lb
75
-57
113
-18
152
19
190
58
228
96
267
135
305
173
344
212
382
250
421
289
459
327
100
1000.00
lb
128
-3
170
38
213
81
256
124
299
166
341
209
384
252
427
295
469
337
512
380
555
423
110
1100.00
lb
181
49
228
96
275
143
322
190
369
237
416
284
463
331
510
378
557
425
604
472
651
518
120
1200.00
lb
234
102
285
153
336
204
388
255
439
307
490
358
541
409
593
460
644
512
695
563
746
614
130
1300.00
lb
287
155
342
210
398
266
453
321
509
377
565
432
620
488
676
543
731
599
787
654
842
710
140
1400.00
lb
340
208
400
268
460
327
519
387
579
447
639
507
699
567
759
626
818
686
878
746
938
806
150
1500.00
lb
393
457
521
585
649
713
777
842
906
970
1034
261
325
389
453
517
581
645
709
773
837
902
________________________________________________________________________________________________________________________
The top number in each cell is Returns Above Direct Expenses.
The bottom number in each cell is Returns Above Total Specified Expenses.
Only the product listed has been varied to calculate net returns.
Note: Cost of production estimates are based on 2021 input prices.
53
54
Table 9.A
Estimated costs per acre
Cotton, 12R-38" solid, no-till
B3XF variety, Non-Delta Area, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
HARVEST AIDS
Thidiazuron 4lb
oz
2.07
2.3000
4.76 _________
Ethephon 6E
pt
3.89
2.3125
9.00 _________
Tribufos 6lb
pt
11.74
0.5000
5.87 _________
GINNING
Gin & Haul
lb
0.11
900.0000
99.00 _________
FERTILIZERS
Potash (60% K2O)
cwt
26.30
1.5000
39.45 _________
UAN (32%)
gal
2.10
18.4000
38.64 _________
FUNGICIDES
Cotton Seed Trt.
acre
20.00
1.0000
20.00 _________
HERBICIDES
Clarity
pt
11.00
0.5000
5.50 _________
Glyphosate 3lbs a.e oz
0.11
96.0000
10.56 _________
Gramoxone SL 2.0
oz
0.19
48.0000
9.12 _________
Cotoran
pt
5.79
2.0000
11.58 _________
Engenia
oz
0.83
25.6000
21.25 _________
Dual Magnum
pt
10.02
2.0000
20.04 _________
INSECTICIDES
Acephate 90%
lb
9.87
2.0000
19.74 _________
Bidrin 8EC
oz
1.34
3.2000
4.29 _________
Centric 40WG
oz
4.97
2.0000
9.94 _________
IncidentalPestTrt$15 acre
15.00
1.0000
15.00 _________
SEED/PLANTS
Cotton Seed B3XF
thous
2.59
45.0000
116.55 _________
GROWTH REGULATORS
Mepiquat Chloride
oz
0.21
32.0000
6.72 _________
ADJUVANTS
Surfactant
pt
3.30
0.4000
1.32 _________
CUSTOM FERTILIZE
Custom Apply Fert
acre
7.50
1.0000
7.50 _________
ERADICATION FEE
Eradication
acre
1.00
1.0000
1.00 _________
CUSTOM LIME
Lime (Spread)
ton
59.00
0.6660
39.29 _________
CROP CONSULTANT
Cotton Consultant
acre
8.00
1.0000
8.00 _________
SOIL TEST
Soil Test
acre
10.00
0.3330
3.33 _________
OPERATOR LABOR
Tractors
hour
15.27
0.2987
4.56 _________
Self-Propelled
hour
15.27
0.3221
4.92 _________
HAND LABOR
Implements
hour
9.06
0.0998
0.90 _________
Self-Propelled
hour
9.06
0.2472
2.24 _________
UNALLOCATED LABOR
hour
15.31
0.4967
7.61 _________
DIESEL FUEL
Tractors
gal
2.36
4.6137
10.88 _________
Self-Propelled
gal
2.36
5.7832
13.62 _________
REPAIR & MAINTENANCE
Implements
acre
5.99
1.0000
5.99 _________
Tractors
acre
3.01
1.0000
3.01 _________
Self-Propelled
acre
24.69
1.0000
24.69 _________
INTEREST ON OP. CAP.
acre
9.33
1.0000
9.33 _________
--------TOTAL DIRECT EXPENSES
615.18 _________
FIXED EXPENSES
Implements
acre
7.39
1.0000
7.39 _________
Tractors
acre
17.85
1.0000
17.85 _________
Self-Propelled
acre
96.04
1.0000
96.04 _________
--------TOTAL FIXED EXPENSES
121.28 _________
--------TOTAL SPECIFIED EXPENSES
736.46 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
55
Table 9.B
Summary of estimated costs and returns per acre
Cotton, 12R-38" solid, no-till
B3XF variety, Non-Delta Area, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Cotton Lint
lb
0.85
900.0000
768.96 _________
Cotton Seed
lb
0.11 1215.0000
133.65 _________
--------TOTAL INCOME
902.61 _________
DIRECT EXPENSES
HARVEST AIDS
GINNING
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
GROWTH REGULATORS
ADJUVANTS
CUSTOM FERTILIZE
ERADICATION FEE
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
HAND LABOR
OPERATOR LABOR
UNALLOCATED LABOR
DIESEL FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
hour
hour
hour
gal
acre
acre
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES
19.63
99.00
78.09
20.00
78.04
48.96
116.55
6.72
1.32
7.50
1.00
39.29
8.00
3.33
9.06
15.27
15.31
2.36
33.69
9.33
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.3470
0.6209
0.4967
10.3969
1.0000
1.0000
19.63
99.00
78.09
20.00
78.04
48.96
116.55
6.72
1.32
7.50
1.00
39.29
8.00
3.33
3.14
9.48
7.61
24.50
33.69
9.33
--------615.18
287.43
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
121.28 _________
--------TOTAL SPECIFIED EXPENSES
736.46 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
166.15 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
56
Table 9.C
Estimated resource use for field operations, per acre
Cotton, 12R-38" solid, no-till
B3XF variety, Non-Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
POWER UNIT
PERF TIMES
INPUT
POWER
ALLOC
UNALL
OPERATING INPUT
UNIT
SIZE
RATE OVER MTH
AMOUNT IMPLEMENT UNIT
LABOR
LABOR
_________________________________________________________________________________________________________
-------------hours-----------Soil Test
Lime (Spread)
Custom Apply Fert
Potash (60% K2O)
Sprayer 600-750gal
Clarity
Glyphosate 3lbs a.e
Surfactant
Row Cond Folding
NT Plant-Folding
Cotton Seed B3XF
Cotton Seed Trt.
Sprayer 600-750gal
Gramoxone SL 2.0
Cotoran
Surfactant
Cotton Consultant
Eradication
Sprayer 600-750gal
Engenia
Glyphosate 3lbs a.e
Dual Magnum
Acephate 90%
Sprayer 600-750gal
Bidrin 8EC
Fert Appl (Liquid)
UAN (32%)
Spray (Direct/Layby)
Engenia
Glyphosate 3lbs a.e
Dual Magnum
Centric 40WG
Mepiquat Chloride
Sprayer 600-750gal
Mepiquat Chloride
Acephate 90%
Incidental Pest
Sprayer 600-750gal
IncidentalPestTrt$15
Sprayer 600-750gal
Acephate 90%
Sprayer 600-750gal
Thidiazuron 4lb
Ethephon 6E
Sprayer 600-750gal
Tribufos 6lb
Ethephon 6E
Cotton Picker/Module
Gin & Haul
Stalk Shredder-Flail
acre
ton
acre
cwt
60' 175hp
pt
oz
pt
38'
12R-38
thous
acre
60' 175hp
oz
pt
pt
acre
acre
60' 175hp
oz
oz
pt
lb
60' 175hp
oz
12R-38
gal
12R-38
oz
oz
pt
oz
oz
60' 175hp
oz
lb
0.017
0.33
0.33
1.00
Nov
Nov
Nov
1.00
Mar
0.3330
0.6660
1.0000
1.5000
0.01
0.02
0.01
0.04
0.05
0.04
0.10
0.03
0.04
0.01
0.02
0.01
0.01
0.02
0.01
0.01
0.02
0.01
0.05
0.05
0.07
0.04
0.04
0.04
0.06
0.03
0.01
0.02
0.01
0.01
0.02
0.01
0.01
0.02
0.01
0.01
0.02
0.01
0.00
0.01
0.00
0.17
0.34
0.13
0.5000
32.0000
0.2000
MFWD 300
MFWD 300
0.040
0.051
1.00
1.00
May
May
0.04
0.05
45.0000
1.0000
0.017
0.017
1.00
May
1.00
May
1.00
May
48.0000
2.0000
0.2000
1.0000
1.0000
12.8000
32.0000
1.0000
0.5000
0.017
1.00
Jun
3.2000
MFWD 300
0.051
1.00
Jun
18.4000
MFWD 300
0.044
1.00
12.8000
32.0000
1.0000
2.0000
16.0000
0.017
1.00
Jul
16.0000
0.7500
1.00
60' 175hp
acre
60' 175hp
lb
60' 175hp
oz
pt
60' 175hp
pt
pt
6R-38(500)
lb
15'
MFWD 300
Jun
Jul
0.017
1.0000
0.017
1.00
Aug
0.7500
0.017
1.00
Sep
2.3000
2.0000
0.017
0.50
Sep
0.5000
0.3125
0.172
0.110
1.00
1.00
1.00
Oct
Oct
Oct
900.0000
0.11
0.11
0.11
0.08
------- ------- ------- ------TOTALS
0.62
0.29
0.96
0.49
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
57
Table 9.D
Estimated costs for field operations, per acre
Cotton, 12R-38" solid, no-till
B3XF variety, Non-Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
-------------------------DIRECT COST-------------------FIXED
TOTAL
OPERATING INPUT
UNIT
OP INPUT
FUEL
R&M
LABOR
LEASE
INTER
TOTAL
COST
COST
_________________________________________________________________________________________________________
---------------------------------dollars-------------------------------Soil Test
Lime (Spread)
Custom Apply Fert
Potash (60% K2O)
Sprayer 600-750gal
Clarity
Glyphosate 3lbs a.e
Surfactant
Row Cond Folding
NT Plant-Folding
Cotton Seed B3XF
Cotton Seed Trt.
Sprayer 600-750gal
Gramoxone SL 2.0
Cotoran
Surfactant
Cotton Consultant
Eradication
Sprayer 600-750gal
Engenia
Glyphosate 3lbs a.e
Dual Magnum
Acephate 90%
Sprayer 600-750gal
Bidrin 8EC
Fert Appl (Liquid)
UAN (32%)
Spray (Direct/Layby)
Engenia
Glyphosate 3lbs a.e
Dual Magnum
Centric 40WG
Mepiquat Chloride
Sprayer 600-750gal
Mepiquat Chloride
Acephate 90%
Incidental Pest
Sprayer 600-750gal
IncidentalPestTrt$15
Sprayer 600-750gal
Acephate 90%
Sprayer 600-750gal
Thidiazuron 4lb
Ethephon 6E
Sprayer 600-750gal
Tribufos 6lb
Ethephon 6E
Cotton Picker/Module
Gin & Haul
Stalk Shredder-Flail
acre
ton
acre
cwt
60' 175hp
pt
oz
pt
38'
12R-38
thous
acre
60' 175hp
oz
pt
pt
acre
acre
60' 175hp
oz
oz
pt
lb
60' 175hp
oz
12R-38
gal
12R-38
oz
oz
pt
oz
oz
60' 175hp
oz
lb
60' 175hp
acre
60' 175hp
lb
60' 175hp
oz
pt
60' 175hp
pt
pt
6R-38(500)
lb
15'
3.33
39.29
7.50
39.45
0.37
0.20
0.57
1.49
1.88
0.73
2.39
1.12
1.89
0.37
0.20
0.57
0.37
0.20
0.57
0.37
0.20
0.57
1.88
1.34
1.65
1.62
0.93
1.42
0.37
0.20
0.57
0.37
0.20
0.57
5.50
3.52
0.66
116.55
20.00
9.12
11.58
0.66
8.00
1.00
10.62
3.52
10.02
4.93
4.29
38.64
10.62
3.52
10.02
9.94
3.36
3.36
7.40
0.12
1.38
0.26
1.38
0.03
0.13
0.08
0.02
0.06
0.11
2.04
0.35
0.02
0.16
0.20
0.01
0.14
0.02
0.02
0.19
0.06
0.18
0.09
0.02
0.06
0.07
0.56
0.06
0.15
0.05
0.15
0.14
0.05
0.01
0.04
0.09
1.26
3.71
6.40
1.26
1.26
1.26
3.95
3.20
1.26
3.45
40.67
7.76
40.83
2.43
5.63
3.60
0.68
7.11
12.67
118.59
20.35
2.42
9.28
11.78
0.67
8.14
1.02
2.42
10.81
3.58
10.20
5.02
2.42
4.35
8.89
39.20
7.23
10.77
3.57
10.17
10.08
3.41
2.41
3.40
7.49
1.15
1.26
2.41
15.18
15.18
0.37
0.20
0.57
1.15
1.26
2.41
7.40
7.46
7.46
0.37
0.20
0.57
1.15
1.26
2.41
4.76
4.79
4.79
7.78
7.83
7.83
0.19
0.10
0.28
0.57
0.63
1.20
5.87
0.03
5.90
5.90
1.22
0.01
1.23
1.23
10.47
22.99
6.29
0.12
39.87
85.33 125.20
99.00
0.29
99.29
99.29
4.01
3.61
3.02
0.03
10.67
7.98
18.65
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
527.43
24.50
33.69
20.23
0.00
9.33 615.18 121.28 736.46
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
15.00
0.01
0.18
0.01
0.06
0.01
0.03
0.05
3.45
40.67
7.76
40.83
1.17
5.63
3.60
0.68
3.40
6.27
118.59
20.35
1.16
9.28
11.78
0.67
8.14
1.02
1.16
10.81
3.58
10.20
5.02
1.16
4.35
4.94
39.20
4.03
10.77
3.57
10.17
10.08
3.41
1.15
3.40
7.49
58
Table 9.E
Estimated monthly income and expense flows per acre
Cotton, 12R-38" solid, no-till
B3XF variety, Non-Delta Area, Mississippi, 2022
__________________________________________________________________________________________________________________________________
ITEM
Nov
Dec
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
__________________________________________________________________________________________________________________________________
--------------------------------------------------dollars-------------------------------------------------TOTAL INCOME
DIRECT EXPENSES
HARVEST AIDS
GINNING
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
GROWTH REGULATORS
ADJUVANTS
CUSTOM FERTILIZE
ERADICATION FEE
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
LABOR
LEASE *
FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
TOTAL DIRECT EXPENSES
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
902.61
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
19.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
99.00
39.45
0.00
0.00
0.00
0.00
0.00
0.00
38.64
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
20.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
9.02
0.00
44.86
24.16
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.93
14.23
22.40
7.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
116.55
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.36
3.36
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.66
0.00
0.66
0.00
0.00
0.00
0.00
0.00
7.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
0.00
0.00
0.00
0.00
0.00
39.29
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.00
0.00
0.00
0.00
0.00
0.00
3.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.57
0.00
4.15
3.64
1.14
0.57
0.85
9.31
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.37
0.00
4.11
3.87
0.74
0.37
0.56
14.48
0.00
0.00
0.00
0.00
0.20
0.00
3.52
2.47
0.40
0.20
0.30
26.60
3.14
0.00
0.00
0.00
0.26
0.00
3.65
1.31
0.33
0.07
0.13
0.44
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------92.71
0.00
0.00
0.00
11.08
0.00
211.43
91.68
28.37
8.61
21.47
149.83
NET INCOME
-92.71
0.00
0.00
0.00
-11.08
0.00 -211.43
-91.68
-28.37
-8.61
-21.47
752.78
NET INCOME TO DATE
-92.71
-92.71
-92.71
-92.71 -103.79 -103.79 -315.22 -406.90 -435.27 -443.88 -465.35
287.43
__________________________________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
* Lease costs are based on hourly usage costs.
Table 9.F
Estimated returns for various price/yield combinations, per acre
Cotton, 12R-38" solid, no-till
B3XF variety, Non-Delta Area, Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Cotton Lint
0.64
0.68
0.72
0.76
0.81
0.85
0.89
0.93
0.98
1.02
1.06
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50
450.00
lb
-143
-264
-124
-245
-105
-226
-85
-207
-66
-187
-47
-168
-28
-149
-8
-130
10
-111
29
-91
48
-72
60
540.00
lb
-95
-217
-72
-193
-49
-170
-26
-147
-3
-124
19
-101
42
-78
65
-55
88
-32
111
-9
134
13
70
630.00
lb
-48
-169
-21
-142
5
-115
32
-88
59
-61
86
-34
113
-7
140
19
167
45
194
72
221
99
80
720.00
lb
-0
-121
30
-90
61
-60
91
-29
122
1
153
32
184
62
215
93
245
124
276
155
307
186
90
810.00
lb
47
-73
82
-39
116
-4
151
29
185
64
220
99
255
133
289
168
324
202
358
237
393
272
100
900.00
lb
95
-26
133
12
172
50
210
89
248
127
287
166
325
204
364
243
402
281
441
319
479
358
110
990.00
lb
142
21
185
63
227
106
269
148
312
190
354
233
396
275
438
317
481
359
523
402
565
444
120
1080.00
lb
190
69
236
115
282
161
329
207
375
253
421
300
467
346
513
392
559
438
605
484
652
530
130
1170.00
lb
238
117
288
167
338
217
388
267
438
317
488
367
538
417
588
467
638
516
688
566
738
616
140
1260.00
lb
286
164
339
218
393
272
447
326
501
380
555
434
609
487
662
541
716
595
770
649
824
703
150
1350.00
lb
333
391
449
506
564
622
679
737
795
852
910
212
270
327
385
443
500
558
616
674
731
789
________________________________________________________________________________________________________________________
The top number in each cell is Returns Above Direct Expenses.
The bottom number in each cell is Returns Above Total Specified Expenses.
Only the product listed has been varied to calculate net returns.
Note: Cost of production estimates are based on 2021 input prices.
59
60
Table 10.A
Estimated costs per acre
Cotton, 12R-38" solid, conservation tillage
B3XF pivot irrigated, 7.5 ac.-in., Non-Delta Area, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
HARVEST AIDS
Thidiazuron 4lb
oz
2.07
2.3000
4.76 _________
Ethephon 6E
pt
3.89
2.3125
9.00 _________
Tribufos 6lb
pt
11.74
0.5000
5.87 _________
GINNING
Gin & Haul
lb
0.11 1200.0000
132.00 _________
FERTILIZERS
Potash (60% K2O)
cwt
26.30
1.5000
39.45 _________
UAN (32%)
gal
2.10
28.9332
60.76 _________
FUNGICIDES
Cotton Seed Trt.
acre
20.00
1.0000
20.00 _________
HERBICIDES
Clarity
pt
11.00
0.5000
5.50 _________
Glyphosate 3lbs a.e oz
0.11
96.0000
10.56 _________
Gramoxone SL 2.0
oz
0.19
48.0000
9.12 _________
Cotoran
pt
5.79
2.0000
11.58 _________
Engenia
oz
0.83
25.6000
21.25 _________
Dual Magnum
pt
10.02
2.0000
20.04 _________
INSECTICIDES
Acephate 90%
lb
9.87
2.0000
19.74 _________
Bidrin 8EC
oz
1.34
3.2000
4.29 _________
Centric 40WG
oz
4.97
2.0000
9.94 _________
IncidentalPestTrt$15 acre
15.00
1.5000
22.50 _________
SEED/PLANTS
Cotton Seed B3XF
thous
2.59
45.0000
116.55 _________
GROWTH REGULATORS
Mepiquat Chloride
oz
0.21
32.0000
6.72 _________
ADJUVANTS
Surfactant
pt
3.30
0.4000
1.32 _________
CUSTOM FERTILIZE
Custom Apply Fert
acre
7.50
1.0000
7.50 _________
ERADICATION FEE
Eradication
acre
1.00
1.0000
1.00 _________
CUSTOM LIME
Lime (Spread)
ton
59.00
0.6660
39.29 _________
CROP CONSULTANT
Cotton Consultant
acre
8.00
1.0000
8.00 _________
SOIL TEST
Soil Test
acre
10.00
0.3330
3.33 _________
OPERATOR LABOR
Tractors
hour
15.27
0.4268
6.52 _________
Self-Propelled
hour
15.27
0.3309
5.05 _________
IRRIGATE LABOR
Special Labor
hour
9.06
0.2036
1.84 _________
HAND LABOR
Implements
hour
9.06
0.1235
1.11 _________
Self-Propelled
hour
9.06
0.2516
2.28 _________
UNALLOCATED LABOR
hour
15.30
0.6062
9.28 _________
DIESEL FUEL
Tractors
gal
2.36
6.5911
15.55 _________
Self-Propelled
gal
2.36
5.8626
13.81 _________
1/4-mi. Pivot Irr.
gal
2.36
11.2011
26.43 _________
REPAIR & MAINTENANCE
Implements
acre
8.18
1.0000
8.18 _________
Tractors
acre
4.30
1.0000
4.30 _________
Self-Propelled
acre
24.80
1.0000
24.80 _________
1/4-mi. Pivot Irr.
acre
21.95
1.0000
21.95 _________
INTEREST ON OP. CAP.
acre
11.02
1.0000
11.02 _________
--------TOTAL DIRECT EXPENSES
742.17 _________
FIXED EXPENSES
Implements
acre
10.66
1.0000
10.66 _________
Tractors
acre
25.49
1.0000
25.49 _________
Self-Propelled
acre
96.67
1.0000
96.67 _________
1/4-mi. Pivot Irr.
acre
68.70
1.0000
68.70 _________
--------TOTAL FIXED EXPENSES
201.52 _________
--------TOTAL SPECIFIED EXPENSES
943.69 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
61
Table 10.B
Summary of estimated costs and returns per acre
Cotton, 12R-38" solid, conservation tillage
B3XF pivot irrigated, 7.5 ac.-in., Non-Delta Area, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Cotton Lint
lb
0.85 1200.0000
1025.28 _________
Cotton Seed
lb
0.11 1620.0000
178.20 _________
--------TOTAL INCOME
1203.48 _________
DIRECT EXPENSES
HARVEST AIDS
GINNING
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
GROWTH REGULATORS
ADJUVANTS
CUSTOM FERTILIZE
ERADICATION FEE
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
HAND LABOR
IRRIGATE LABOR
OPERATOR LABOR
UNALLOCATED LABOR
DIESEL FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
hour
hour
hour
hour
gal
acre
acre
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES
19.63
132.00
100.21
20.00
78.04
56.46
116.55
6.72
1.32
7.50
1.00
39.29
8.00
3.33
9.06
9.06
15.27
15.30
2.36
59.23
11.02
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.3752
0.2036
0.7578
0.6062
23.6549
1.0000
1.0000
19.63
132.00
100.21
20.00
78.04
56.46
116.55
6.72
1.32
7.50
1.00
39.29
8.00
3.33
3.39
1.84
11.57
9.28
55.79
59.23
11.02
--------742.17
461.31
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
201.52 _________
--------TOTAL SPECIFIED EXPENSES
943.69 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
259.79 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
62
Table 10.C
Estimated resource use for field operations, per acre
Cotton, 12R-38" solid, conservation tillage
B3XF pivot irrigated, 7.5 ac.-in., Non-Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
POWER UNIT
PERF TIMES
INPUT
POWER
ALLOC
UNALL
OPERATING INPUT
UNIT
SIZE
RATE OVER MTH
AMOUNT IMPLEMENT UNIT
LABOR
LABOR
_________________________________________________________________________________________________________
-------------hours-----------Soil Test
Lime (Spread)
Custom Apply Fert
Potash (60% K2O)
Bed-Subsoil
Fold
Bed/Disk (Hipper)
Sprayer 600-750gal
Clarity
Glyphosate 3lbs a.e
Surfactant
Fert Appl (Liquid)
UAN (32%)
Row Cond Folding
Plant - Folding
Cotton Seed B3XF
Cotton Seed Trt.
Sprayer 600-750gal
Gramoxone SL 2.0
Cotoran
Surfactant
Cotton Consultant
Eradication
Sprayer 600-750gal
Engenia
Glyphosate 3lbs a.e
Dual Magnum
Acephate 90%
Sprayer 600-750gal
Bidrin 8EC
Fert Appl (Liquid)
UAN (32%)
Spray (Direct/Layby)
Engenia
Glyphosate 3lbs a.e
Dual Magnum
Centric 40WG
Mepiquat Chloride
Sprayer 600-750gal
Mepiquat Chloride
Acephate 90%
Incidental Pest
Sprayer 600-750gal
IncidentalPestTrt$15
Sprayer 600-750gal
Acephate 90%
Sprayer 600-750gal
Thidiazuron 4lb
Ethephon 6E
Sprayer 600-750gal
Tribufos 6lb
Ethephon 6E
Cotton Picker/Module
Gin & Haul
Stalk Shredder-Flail
1/4-mi. Pivot Irr.
acre
ton
acre
cwt
12R-38
12R-38
60' 175hp
pt
oz
pt
12R-38
gal
38'
12R-38
thous
acre
60' 175hp
oz
pt
pt
acre
acre
60' 175hp
oz
oz
pt
lb
60' 175hp
oz
12R-38
gal
12R-38
oz
oz
pt
oz
oz
60' 175hp
oz
lb
MFWD 300
MFWD 300
0.053
0.049
0.017
0.33
0.33
1.00
Nov
Nov
Nov
1.00
0.50
1.00
Nov
Nov
Mar
0.3330
0.6660
1.0000
1.5000
0.05
0.02
0.05
0.02
0.01
0.05
0.02
0.02
0.04
0.01
0.01
0.05
0.05
0.07
0.04
0.04
0.04
0.04
0.04
0.04
0.09
0.03
0.03
0.01
0.02
0.01
0.01
0.02
0.01
0.01
0.02
0.01
0.05
0.05
0.07
0.04
0.04
0.04
0.06
0.03
0.01
0.02
0.01
0.02
0.03
0.02
0.01
0.02
0.01
0.01
0.02
0.01
0.00
0.01
0.00
0.17
0.34
0.13
0.5000
32.0000
0.2000
MFWD 300
0.051
1.00
Apr
14.4666
MFWD 300
MFWD 300
0.040
0.049
1.00
1.00
May
May
45.0000
1.0000
0.017
0.017
1.00
May
1.00
May
1.00
May
48.0000
2.0000
0.2000
1.0000
1.0000
12.8000
32.0000
1.0000
0.5000
0.017
1.00
Jun
3.2000
MFWD 300
0.051
1.00
Jun
14.4666
MFWD 300
0.044
1.00
12.8000
32.0000
1.0000
2.0000
16.0000
0.017
1.00
Jul
16.0000
0.7500
1.50
60' 175hp
acre
60' 175hp
lb
60' 175hp
oz
pt
60' 175hp
pt
pt
6R-38(500)
lb
15'
MFWD 300
acre
Jun
Jul
0.017
1.5000
0.017
1.00
Aug
0.7500
0.017
1.00
Sep
2.3000
2.0000
0.017
0.50
Sep
0.5000
0.3125
0.172
0.110
1.00
1.00
1.00
Oct
Oct
Oct
Jan
1200.0000
0.11
0.11
0.08
0.20
------- ------- ------- ------TOTALS
0.75
0.42
1.33
0.60
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
1.0000
0.11
63
Table 10.D
Estimated costs for field operations, per acre
Cotton, 12R-38" solid, conservation tillage
B3XF pivot irrigated, 7.5 ac.-in., Non-Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
-------------------------DIRECT COST-------------------FIXED
TOTAL
OPERATING INPUT
UNIT
OP INPUT
FUEL
R&M
LABOR
LEASE
INTER
TOTAL
COST
COST
_________________________________________________________________________________________________________
---------------------------------dollars-------------------------------Soil Test
Lime (Spread)
Custom Apply Fert
Potash (60% K2O)
Bed-Subsoil
Fold
Bed/Disk (Hipper)
Sprayer 600-750gal
Clarity
Glyphosate 3lbs a.e
Surfactant
Fert Appl (Liquid)
UAN (32%)
Row Cond Folding
Plant - Folding
Cotton Seed B3XF
Cotton Seed Trt.
Sprayer 600-750gal
Gramoxone SL 2.0
Cotoran
Surfactant
Cotton Consultant
Eradication
Sprayer 600-750gal
Engenia
Glyphosate 3lbs a.e
Dual Magnum
Acephate 90%
Sprayer 600-750gal
Bidrin 8EC
Fert Appl (Liquid)
UAN (32%)
Spray (Direct/Layby)
Engenia
Glyphosate 3lbs a.e
Dual Magnum
Centric 40WG
Mepiquat Chloride
Sprayer 600-750gal
Mepiquat Chloride
Acephate 90%
Incidental Pest
Sprayer 600-750gal
IncidentalPestTrt$15
Sprayer 600-750gal
Acephate 90%
Sprayer 600-750gal
Thidiazuron 4lb
Ethephon 6E
Sprayer 600-750gal
Tribufos 6lb
Ethephon 6E
Cotton Picker/Module
Gin & Haul
Stalk Shredder-Flail
1/4-mi. Pivot Irr.
acre
ton
acre
cwt
12R-38
12R-38
60' 175hp
pt
oz
pt
12R-38
gal
38'
12R-38
thous
acre
60' 175hp
oz
pt
pt
acre
acre
60' 175hp
oz
oz
pt
lb
60' 175hp
oz
12R-38
gal
12R-38
oz
oz
pt
oz
oz
60' 175hp
oz
lb
3.33
39.29
7.50
39.45
1.96
0.90
0.37
1.90
0.57
0.20
1.48
0.68
0.57
1.88
1.34
1.65
1.49
1.81
0.73
2.06
1.12
1.82
0.37
0.20
0.57
0.37
0.20
0.57
0.37
0.20
0.57
1.88
1.34
1.65
1.62
0.93
1.42
0.37
0.20
0.57
5.50
3.52
0.66
30.38
116.55
20.00
9.12
11.58
0.66
8.00
1.00
10.62
3.52
10.02
4.93
4.29
30.38
10.62
3.52
10.02
9.94
3.36
3.36
7.40
0.12
1.38
0.26
1.38
0.19
0.08
0.03
0.13
0.08
0.02
0.10
0.62
0.06
0.10
2.04
0.35
0.02
0.16
0.20
0.01
0.14
0.02
0.02
0.19
0.06
0.18
0.09
0.02
0.06
0.07
0.44
0.06
0.15
0.05
0.15
0.14
0.05
0.01
0.04
0.09
3.45
40.67
7.76
40.83
5.53
2.23
1.17
5.63
3.60
0.68
4.97
31.00
3.40
5.79
118.59
20.35
1.16
9.28
11.78
0.67
8.14
1.02
1.16
10.81
3.58
10.20
5.02
1.16
4.35
4.94
30.82
4.03
10.77
3.57
10.17
10.08
3.41
1.15
3.40
7.49
5.38
2.25
1.26
3.95
3.71
5.73
1.26
1.26
1.26
3.95
3.20
1.26
3.45
40.67
7.76
40.83
10.91
4.48
2.43
5.63
3.60
0.68
8.92
31.00
7.11
11.52
118.59
20.35
2.42
9.28
11.78
0.67
8.14
1.02
2.42
10.81
3.58
10.20
5.02
2.42
4.35
8.89
30.82
7.23
10.77
3.57
10.17
10.08
3.41
2.41
3.40
7.49
60' 175hp
0.56
0.31
0.84
0.02
1.73
1.89
3.62
acre
22.50
0.26
22.76
22.76
60' 175hp
0.37
0.20
0.57
0.01
1.15
1.26
2.41
lb
7.40
0.06
7.46
7.46
60' 175hp
0.37
0.20
0.57
0.01
1.15
1.26
2.41
oz
4.76
0.03
4.79
4.79
pt
7.78
0.05
7.83
7.83
60' 175hp
0.19
0.10
0.28
0.57
0.63
1.20
pt
5.87
0.03
5.90
5.90
pt
1.22
0.01
1.23
1.23
6R-38(500)
10.47
22.99
6.29
0.12
39.87
85.33 125.20
lb
132.00
0.39 132.39
132.39
15'
4.01
3.61
3.02
0.03
10.67
7.98
18.65
acre
26.43
21.95
1.84
0.64
50.86
68.70 119.56
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
590.05
55.79
59.23
26.08
0.00
11.02 742.17 201.52 943.69
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
64
Table 10.E
Estimated monthly income and expense flows per acre
Cotton, 12R-38" solid, conservation tillage
B3XF pivot irrigated, 7.5 ac.-in., Non-Delta Area, Mississippi, 2022
__________________________________________________________________________________________________________________________________
ITEM
Nov
Dec
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
__________________________________________________________________________________________________________________________________
--------------------------------------------------dollars-------------------------------------------------TOTAL INCOME
DIRECT EXPENSES
HARVEST AIDS
GINNING
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
GROWTH REGULATORS
ADJUVANTS
CUSTOM FERTILIZE
ERADICATION FEE
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
LABOR
LEASE *
FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
TOTAL DIRECT EXPENSES
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1203.48
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
19.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
132.00
39.45
0.00
0.00
0.00
0.00
30.38
0.00
30.38
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
20.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
9.02
0.00
44.86
24.16
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.93
14.23
29.90
7.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
116.55
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.36
3.36
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.66
0.00
0.66
0.00
0.00
0.00
0.00
0.00
7.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
0.00
0.00
0.00
0.00
0.00
39.29
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.00
0.00
0.00
0.00
0.00
0.00
3.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.16
0.00
0.00
0.00
0.57
1.65
5.42
3.79
1.61
0.72
0.85
9.31
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.86
0.00
0.00
0.00
0.37
1.88
4.04
11.80
11.50
8.30
0.56
14.48
2.47
0.00
0.00
0.00
0.20
1.34
3.19
20.94
2.50
1.69
0.30
26.60
3.41
0.00
0.00
0.00
0.26
0.72
3.66
1.58
0.57
0.15
0.13
0.54
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------100.47
0.00
0.00
0.00
11.08
35.97
212.31
110.24
49.44
18.26
21.47
182.93
NET INCOME
-100.47
0.00
0.00
0.00
-11.08
-35.97 -212.31 -110.24
-49.44
-18.26
-21.47 1020.55
NET INCOME TO DATE
-100.47 -100.47 -100.47 -100.47 -111.55 -147.52 -359.83 -470.07 -519.51 -537.77 -559.24
461.31
__________________________________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
* Lease costs are based on hourly usage costs.
Table 10.F
Estimated returns for various price/yield combinations, per acre
Cotton, 12R-38" solid, conservation tillage
B3XF pivot irrigated, 7.5 ac.-in., Non-Delta Area, Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Cotton Lint
0.64
0.68
0.72
0.76
0.81
0.85
0.89
0.93
0.98
1.02
1.06
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50
600.00
lb
-113
-314
-87
-289
-62
-263
-36
-237
-10
-212
14
-186
40
-161
66
-135
91
-109
117
-84
143
-58
60
720.00
lb
-49
-251
-18
-220
11
-189
42
-158
73
-128
104
-97
134
-66
165
-35
196
-5
227
25
257
56
70
840.00
lb
14
-187
49
-151
85
-115
121
-79
157
-43
193
-8
229
27
265
63
301
99
336
135
372
171
80
960.00
lb
77
-123
118
-82
159
-41
200
-0
241
40
282
81
323
122
364
163
405
204
446
245
487
286
90
1080.00
lb
141
-60
187
-14
233
32
279
78
325
124
372
170
418
216
464
262
510
308
556
355
602
401
100
1200.00
lb
204
3
256
54
307
105
358
157
410
208
461
259
512
311
563
362
615
413
666
464
717
516
110
1320.00
lb
268
67
325
123
381
179
437
236
494
292
550
349
606
405
663
461
719
518
776
574
832
631
120
1440.00
lb
332
130
393
192
455
253
516
315
578
376
639
438
701
499
762
561
824
622
885
684
947
745
130
1560.00
lb
395
194
462
261
529
327
595
394
662
461
729
527
795
594
862
660
929
727
995
794
1062
860
140
1680.00
lb
459
258
531
329
603
401
674
473
746
545
818
616
890
688
962
760
1033
832
1105
904
1177
975
150
1800.00
lb
523
600
677
753
830
907
984
1061
1138
1215
1292
321
398
475
552
629
706
783
860
936
1013
1090
________________________________________________________________________________________________________________________
The top number in each cell is Returns Above Direct Expenses.
The bottom number in each cell is Returns Above Total Specified Expenses.
Only the product listed has been varied to calculate net returns.
Note: Cost of production estimates are based on 2021 input prices.
65
66
Table 11.A
Estimated costs per acre
Cotton, 12R-38" solid, conservation tillage
W3FE variety, Delta Area, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
CUSTOM SPRAY
App by Air ( 5 gal) appl
7.00
2.5000
17.50 _________
App by Air ( 3 gal) appl
5.60
5.2500
29.40 _________
HARVEST AIDS
Thidiazuron 4lb
oz
2.07
2.3000
4.76 _________
Ethephon 6E
pt
3.89
2.3125
9.00 _________
Tribufos 6lb
pt
11.74
0.5000
5.87 _________
GINNING
Gin & Haul
lb
0.11 1200.0000
132.00 _________
FERTILIZERS
Potash (60% K2O)
cwt
26.30
1.5000
39.45 _________
UAN (32%)
gal
2.10
34.3582
72.15 _________
FUNGICIDES
Cotton Seed Trt.
acre
20.00
1.0000
20.00 _________
HERBICIDES
Clarity
pt
11.00
0.5000
5.50 _________
Glyphosate 3lbs a.e oz
0.11
32.0000
3.52 _________
Select Max
pt
12.73
1.0000
12.73 _________
Gramoxone SL 2.0
oz
0.19
48.0000
9.12 _________
Cotoran
pt
5.79
2.0000
11.58 _________
Enlist Duo
pt
3.49
7.0000
24.43 _________
Dual Magnum
pt
10.02
2.0000
20.04 _________
INSECTICIDES
Acephate 90%
lb
9.87
2.0000
19.74 _________
Bidrin 8EC
oz
1.34
5.2000
6.97 _________
Centric 40WG
oz
4.97
2.0000
9.94 _________
Diamond .83EC
oz
1.28
6.0000
7.68 _________
Imidacloprid 4F
oz
0.78
2.0000
1.56 _________
Bifenthrin
oz
0.86
12.8000
11.01 _________
Lambda
oz
1.88
1.0000
1.88 _________
IncidentalPestTrt$15 acre
15.00
1.0000
15.00 _________
Transform WG
oz
7.63
1.5000
11.45 _________
SEED/PLANTS
Cotton Seed W3FE
thous
2.59
45.0000
116.55 _________
GROWTH REGULATORS
Mepiquat Chloride
oz
0.21
48.0000
10.08 _________
ADJUVANTS
Surfactant
pt
3.30
0.4000
1.32 _________
CUSTOM FERTILIZE
Custom Apply Fert
acre
7.50
1.0000
7.50 _________
ERADICATION FEE
Eradication
acre
1.00
1.0000
1.00 _________
CUSTOM LIME
Lime (Spread)
ton
59.00
0.6660
39.29 _________
CROP CONSULTANT
Cotton Consultant
acre
8.00
1.0000
8.00 _________
SOIL TEST
Soil Test
acre
10.00
0.3330
3.33 _________
OPERATOR LABOR
Tractors
hour
15.27
0.3993
6.10 _________
Self-Propelled
hour
15.27
0.2075
3.17 _________
HAND LABOR
Implements
hour
9.06
0.1235
1.11 _________
Self-Propelled
hour
9.06
0.1899
1.71 _________
UNALLOCATED LABOR
hour
15.24
0.4855
7.40 _________
DIESEL FUEL
Tractors
gal
2.36
6.1665
14.55 _________
Self-Propelled
gal
2.36
4.8836
11.52 _________
REPAIR & MAINTENANCE
Implements
acre
7.97
1.0000
7.97 _________
Tractors
acre
4.03
1.0000
4.03 _________
Self-Propelled
acre
23.62
1.0000
23.62 _________
INTEREST ON OP. CAP.
acre
11.61
1.0000
11.61 _________
--------TOTAL DIRECT EXPENSES
782.14 _________
FIXED EXPENSES
Implements
acre
10.54
1.0000
10.54 _________
Tractors
acre
23.84
1.0000
23.84 _________
Self-Propelled
acre
89.17
1.0000
89.17 _________
--------TOTAL FIXED EXPENSES
123.55 _________
--------TOTAL SPECIFIED EXPENSES
905.69 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
.
Fertilization decisions should be based on soil tests.
rd
Soil test cost is prorated for a test every 3 year.
Lime cost prorated for application every 3rd year.
67
Table 11.B
Summary of estimated costs and returns per acre
Cotton, 12R-38" solid, conservation tillage
W3FE variety, Delta Area, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Cotton Lint
lb
0.85 1200.0000
1025.28 _________
Cotton Seed
lb
0.11 1620.0000
178.20 _________
--------TOTAL INCOME
1203.48 _________
DIRECT EXPENSES
CUSTOM SPRAY
HARVEST AIDS
GINNING
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
GROWTH REGULATORS
ADJUVANTS
CUSTOM FERTILIZE
ERADICATION FEE
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
HAND LABOR
OPERATOR LABOR
UNALLOCATED LABOR
DIESEL FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
hour
hour
hour
gal
acre
acre
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES
46.90
19.63
132.00
111.61
20.00
86.93
85.21
116.55
10.08
1.32
7.50
1.00
39.29
8.00
3.33
9.06
15.27
15.24
2.36
35.62
11.61
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.3135
0.6069
0.4855
11.0501
1.0000
1.0000
46.90
19.63
132.00
111.61
20.00
86.93
85.21
116.55
10.08
1.32
7.50
1.00
39.29
8.00
3.33
2.82
9.27
7.40
26.07
35.62
11.61
--------782.14
421.34
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
123.55 _________
--------TOTAL SPECIFIED EXPENSES
905.69 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
297.79 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
68
Table 11.C
Estimated resource use for field operations, per acre
Cotton, 12R-38" solid, conservation tillage
W3FE variety, Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
POWER UNIT
PERF TIMES
INPUT
POWER
ALLOC
UNALL
OPERATING INPUT
UNIT
SIZE
RATE OVER MTH
AMOUNT IMPLEMENT UNIT
LABOR
LABOR
_________________________________________________________________________________________________________
-------------hours-----------Soil Test
Lime (Spread)
Custom Apply Fert
Potash (60% K2O)
Bed-Subsoil
Fold
Bed/Disk (Hipper)
App by Air ( 5 gal)
Clarity
Glyphosate 3lbs a.e
Select Max
Surfactant
Fert Appl (Liquid)
UAN (32%)
Row Cond Folding
Plant - Folding
Cotton Seed W3FE
Cotton Seed Trt.
Sprayer 600-825gal
Gramoxone SL 2.0
Cotoran
Surfactant
Cotton Consultant
Eradication
Sprayer 600-825gal
Enlist Duo
Dual Magnum
Acephate 90%
Sprayer 600-825gal
Bidrin 8EC
Fert Appl (Liquid)
UAN (32%)
Spray (Direct/Layby)
Enlist Duo
Dual Magnum
Centric 40WG
Mepiquat Chloride
App by Air ( 3 gal)
Diamond .83EC
Imidacloprid 4F
Mepiquat Chloride
App by Air ( 3 gal)
Acephate 90%
Mepiquat Chloride
Bifenthrin
App by Air ( 3 gal)
Lambda
Bidrin 8EC
Incidental Pest
App by Air ( 3 gal)
IncidentalPestTrt$15
App by Air ( 3 gal)
Acephate 90%
Bifenthrin
App by Air ( 3 gal)
Transform WG
App by Air ( 5 gal)
Thidiazuron 4lb
Ethephon 6E
App by Air ( 5 gal)
Tribufos 6lb
Ethephon 6E
Cotton Picker/Module
Gin & Haul
Stalk Shredder-Flail
acre
ton
acre
cwt
12R-38
12R-38
appl
pt
oz
pt
pt
12R-38
gal
38'
12R-38
thous
acre
90' 250hp
oz
pt
pt
acre
acre
90' 250hp
pt
pt
lb
90' 250hp
oz
12R-38
gal
12R-38
pt
pt
oz
oz
appl
oz
oz
oz
appl
lb
oz
oz
appl
oz
oz
appl
acre
appl
lb
oz
appl
oz
appl
oz
pt
appl
pt
pt
6R-38(500)
lb
20'
0.33
0.33
1.00
Nov
Nov
Nov
MFWD 300
MFWD 300
0.053
0.049
1.00
0.50
1.00
Nov
Nov
Mar
MFWD 300
0.051
1.00
Apr
MFWD 300
MFWD 300
0.040
0.049
1.00
1.00
May
May
0.011
1.00
May
1.00
May
0.011
1.00
May
0.011
1.00
Jun
MFWD 300
0.051
1.00
Jun
MFWD 300
0.044
1.00
Jun
1.00
Jul
1.00
Jul
0.25
Jul
1.00
Jul
1.00
Aug
1.00
Aug
1.00
Sep
0.50
Sep
1.00
1.00
1.00
Oct
Oct
Oct
0.172
MFWD 300
0.082
0.3330
0.6660
1.0000
1.5000
1.0000
0.5000
32.0000
1.0000
0.2000
17.1791
45.0000
1.0000
0.05
0.02
0.05
0.02
0.05
0.02
0.04
0.01
0.05
0.05
0.07
0.04
0.04
0.04
0.04
0.04
0.04
0.09
0.03
0.03
0.01
0.01
0.00
0.01
0.01
0.00
0.01
0.01
0.00
0.05
0.05
0.07
0.04
0.04
0.04
0.06
0.03
0.17
0.34
0.13
48.0000
2.0000
0.2000
1.0000
1.0000
3.5000
1.0000
0.5000
3.2000
17.1791
3.5000
1.0000
2.0000
16.0000
1.0000
6.0000
2.0000
16.0000
1.0000
0.7500
16.0000
6.4000
0.2500
1.0000
2.0000
1.0000
1.0000
1.0000
0.7500
6.4000
1.0000
1.5000
1.0000
2.3000
2.0000
0.5000
0.5000
0.3125
1200.0000
0.08
0.08
0.08
0.06
------- ------- ------- ------TOTALS
0.60
0.39
0.92
0.48
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
69
Table 11.D
Estimated costs for field operations, per acre
Cotton, 12R-38" solid, conservation tillage
W3FE variety, Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
-------------------------DIRECT COST-------------------FIXED
TOTAL
OPERATING INPUT
UNIT
OP INPUT
FUEL
R&M
LABOR
LEASE
INTER
TOTAL
COST
COST
_________________________________________________________________________________________________________
---------------------------------dollars-------------------------------Soil Test
Lime (Spread)
Custom Apply Fert
Potash (60% K2O)
Bed-Subsoil
Fold
Bed/Disk (Hipper)
App by Air ( 5 gal)
Clarity
Glyphosate 3lbs a.e
Select Max
Surfactant
Fert Appl (Liquid)
UAN (32%)
Row Cond Folding
Plant - Folding
Cotton Seed W3FE
Cotton Seed Trt.
Sprayer 600-825gal
Gramoxone SL 2.0
Cotoran
Surfactant
Cotton Consultant
Eradication
Sprayer 600-825gal
Enlist Duo
Dual Magnum
Acephate 90%
Sprayer 600-825gal
Bidrin 8EC
Fert Appl (Liquid)
UAN (32%)
Spray (Direct/Layby)
Enlist Duo
Dual Magnum
Centric 40WG
Mepiquat Chloride
App by Air ( 3 gal)
Diamond .83EC
Imidacloprid 4F
Mepiquat Chloride
App by Air ( 3 gal)
Acephate 90%
Mepiquat Chloride
Bifenthrin
App by Air ( 3 gal)
Lambda
Bidrin 8EC
Incidental Pest
App by Air ( 3 gal)
IncidentalPestTrt$15
App by Air ( 3 gal)
Acephate 90%
Bifenthrin
App by Air ( 3 gal)
Transform WG
App by Air ( 5 gal)
Thidiazuron 4lb
Ethephon 6E
App by Air ( 5 gal)
Tribufos 6lb
Ethephon 6E
Cotton Picker/Module
Gin & Haul
Stalk Shredder-Flail
acre
ton
acre
cwt
12R-38
12R-38
appl
pt
oz
pt
pt
12R-38
gal
38'
12R-38
thous
acre
90' 250hp
oz
pt
pt
acre
acre
90' 250hp
pt
pt
lb
90' 250hp
oz
12R-38
gal
12R-38
pt
pt
oz
oz
appl
oz
oz
oz
appl
lb
oz
oz
appl
oz
oz
appl
acre
appl
lb
oz
appl
oz
appl
oz
pt
appl
pt
pt
6R-38(500)
lb
20'
3.33
39.29
7.50
39.45
7.00
5.50
3.52
12.73
0.66
36.08
116.55
20.00
9.12
11.58
0.66
8.00
1.00
12.22
10.02
4.93
4.29
36.08
12.22
10.02
9.94
3.36
5.60
7.68
1.56
3.36
5.60
7.40
3.36
5.50
1.40
1.88
2.68
5.60
15.00
5.60
7.40
5.50
5.60
11.45
7.00
4.76
7.78
3.50
5.87
1.22
1.96
0.90
1.90
0.57
1.48
0.68
1.88
1.34
1.65
1.49
1.81
0.73
2.06
1.12
1.82
0.35
0.21
0.37
0.35
0.21
0.37
0.35
0.21
0.37
1.88
1.34
1.65
1.62
0.93
1.42
0.12
1.38
0.26
1.38
0.19
0.08
0.16
0.13
0.08
0.30
0.02
0.10
0.74
0.06
0.10
2.04
0.35
0.02
0.16
0.20
0.01
0.14
0.02
0.02
0.21
0.18
0.09
0.01
0.06
0.07
0.53
0.06
0.18
0.15
0.14
0.05
0.07
0.09
0.02
0.04
0.07
0.09
0.04
0.06
0.02
0.02
0.03
3.45
40.67
7.76
40.83
5.53
2.23
7.16
5.63
3.60
13.03
0.68
4.97
36.82
3.40
5.79
118.59
20.35
0.95
9.28
11.78
0.67
8.14
1.02
0.95
12.43
10.20
5.02
0.94
4.35
4.94
36.61
4.03
12.40
10.17
10.08
3.41
5.67
7.77
1.58
3.40
5.67
7.49
3.40
5.56
1.42
1.90
2.71
5.38
2.25
3.95
3.71
5.73
1.28
1.28
1.28
3.95
3.20
3.45
40.67
7.76
40.83
10.91
4.48
7.16
5.63
3.60
13.03
0.68
8.92
36.82
7.11
11.52
118.59
20.35
2.23
9.28
11.78
0.67
8.14
1.02
2.23
12.43
10.20
5.02
2.22
4.35
8.89
36.61
7.23
12.40
10.17
10.08
3.41
5.67
7.77
1.58
3.40
5.67
7.49
3.40
5.56
1.42
1.90
2.71
0.07
5.67
5.67
0.18
15.18
15.18
0.05
5.65
5.65
0.06
7.46
7.46
0.05
5.55
5.55
0.05
5.65
5.65
0.10
11.55
11.55
0.04
7.04
7.04
0.03
4.79
4.79
0.05
7.83
7.83
0.02
3.52
3.52
0.03
5.90
5.90
0.01
1.23
1.23
10.47
22.99
6.29
0.12
39.87
85.33 125.20
132.00
0.39 132.39
132.39
3.01
3.13
2.27
0.02
8.43
6.21
14.64
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
689.35
26.07
35.62
19.49
0.00
11.61 782.14 123.55 905.69
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
70
Table 11.E
Estimated monthly income and expense flows per acre
Cotton, 12R-38" solid, conservation tillage
W3FE variety, Delta Area, Mississippi, 2022
__________________________________________________________________________________________________________________________________
ITEM
Nov
Dec
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
__________________________________________________________________________________________________________________________________
--------------------------------------------------dollars-------------------------------------------------TOTAL INCOME
DIRECT EXPENSES
CUSTOM SPRAY
HARVEST AIDS
GINNING
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
GROWTH REGULATORS
ADJUVANTS
CUSTOM FERTILIZE
ERADICATION FEE
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
LABOR
LEASE *
FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
TOTAL DIRECT EXPENSES
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1203.48
0.00
0.00
0.00
0.00
7.00
0.00
0.00
0.00
18.20
11.20
10.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
19.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
132.00
39.45
0.00
0.00
0.00
0.00
36.08
0.00
36.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
20.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
21.75
0.00
42.94
22.24
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.93
14.23
41.70
24.35
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
116.55
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.36
6.72
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.66
0.00
0.66
0.00
0.00
0.00
0.00
0.00
7.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
0.00
0.00
0.00
0.00
0.00
39.29
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.00
0.00
0.00
0.00
0.00
0.00
3.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.16
0.00
0.00
0.00
0.00
1.65
3.68
3.44
0.00
0.00
0.00
8.56
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.86
0.00
0.00
0.00
0.00
1.88
4.00
3.85
0.00
0.00
0.00
13.48
2.47
0.00
0.00
0.00
0.00
1.34
3.21
2.48
0.00
0.00
0.00
26.12
3.41
0.00
0.00
0.00
0.69
0.84
3.60
1.25
0.80
0.31
0.18
0.53
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------100.47
0.00
0.00
0.00
30.10
41.79
208.57
86.93
67.42
35.86
30.31
180.69
NET INCOME
-100.47
0.00
0.00
0.00
-30.10
-41.79 -208.57
-86.93
-67.42
-35.86
-30.31 1022.79
NET INCOME TO DATE
-100.47 -100.47 -100.47 -100.47 -130.57 -172.36 -380.93 -467.86 -535.28 -571.14 -601.45
421.34
__________________________________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
* Lease costs are based on hourly usage costs.
Table 11.F
Estimated returns for various price/yield combinations, per acre
Cotton, 12R-38" solid, conservation tillage
W3FE variety, Delta Area, Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Cotton Lint
0.64
0.68
0.72
0.76
0.81
0.85
0.89
0.93
0.98
1.02
1.06
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50
600.00
lb
-153
-276
-127
-251
-102
-225
-76
-199
-50
-174
-25
-148
0
-123
26
-97
51
-71
77
-46
103
-20
60
720.00
lb
-89
-213
-58
-182
-28
-151
2
-120
33
-90
64
-59
94
-28
125
2
156
32
187
63
217
94
70
840.00
lb
-25
-149
9
-113
45
-77
81
-41
117
-5
153
29
189
65
225
101
261
137
297
173
332
209
80
960.00
lb
37
-85
78
-44
119
-3
160
37
201
78
242
119
283
160
324
201
365
242
406
283
447
324
90
1080.00
lb
101
-22
147
23
193
70
239
116
285
162
332
208
378
254
424
300
470
346
516
393
562
439
100
1200.00
lb
165
41
216
92
267
143
318
195
370
246
421
297
472
349
523
400
575
451
626
502
677
554
110
1320.00
lb
228
105
285
161
341
217
397
274
454
330
510
387
567
443
623
499
679
556
736
612
792
669
120
1440.00
lb
292
168
353
230
415
291
476
353
538
414
599
476
661
537
722
599
784
660
845
722
907
783
130
1560.00
lb
355
232
422
299
489
365
555
432
622
499
689
565
755
632
822
698
889
765
955
832
1022
898
140
1680.00
lb
419
296
491
367
563
439
634
511
706
583
778
654
850
726
922
798
993
870
1065
942
1137
1013
150
1800.00
lb
483
560
637
713
790
867
944
1021
1098
1175
1252
359
436
513
590
667
744
821
898
974
1051
1128
________________________________________________________________________________________________________________________
The top number in each cell is Returns Above Direct Expenses.
The bottom number in each cell is Returns Above Total Specified Expenses.
Only the product listed has been varied to calculate net returns.
Note: Cost of production estimates are based on 2021 input prices.
71
72
Table 12.A
Estimated costs per acre
Cotton, 12R-38" solid, conserv. tillage, furrow irr.
W3FE variety, 10.5 ac-in., Delta Area, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
CUSTOM SPRAY
App by Air ( 5 gal) appl
7.00
2.5000
17.50 _________
App by Air ( 3 gal) appl
5.60
5.7500
32.20 _________
HARVEST AIDS
Thidiazuron 4lb
oz
2.07
2.3000
4.76 _________
Ethephon 6E
pt
3.89
2.3125
9.00 _________
Tribufos 6lb
pt
11.74
0.5000
5.87 _________
GINNING
Gin & Haul
lb
0.11 1500.0000
165.00 _________
FERTILIZERS
Potash (60% K2O)
cwt
26.30
1.5000
39.45 _________
UAN (32%)
gal
2.10
34.3582
72.15 _________
FUNGICIDES
Cotton Seed Trt.
acre
20.00
1.0000
20.00 _________
HERBICIDES
Clarity
pt
11.00
0.5000
5.50 _________
Glyphosate 3lbs a.e oz
0.11
32.0000
3.52 _________
Select Max
pt
12.73
1.0000
12.73 _________
Gramoxone SL 2.0
oz
0.19
48.0000
9.12 _________
Cotoran
pt
5.79
2.0000
11.58 _________
Enlist Duo
pt
3.49
7.0000
24.43 _________
Dual Magnum
pt
10.02
2.0000
20.04 _________
INSECTICIDES
Acephate 90%
lb
9.87
2.0000
19.74 _________
Bidrin 8EC
oz
1.34
5.2000
6.97 _________
Diamond .83EC
oz
1.28
6.0000
7.68 _________
Imidacloprid 4F
oz
0.78
2.0000
1.56 _________
Centric 40WG
oz
4.97
2.0000
9.94 _________
Bifenthrin
oz
0.86
12.8000
11.01 _________
Lambda
oz
1.88
1.0000
1.88 _________
IncidentalPestTrt$15 acre
15.00
1.5000
22.50 _________
Transform WG
oz
7.63
1.5000
11.45 _________
IRRIGATION SUPPLIES
Roll-Out Pipe
ft
0.24
33.0000
7.92 _________
SEED/PLANTS
Cotton Seed W3FE
thous
2.59
45.0000
116.55 _________
GROWTH REGULATORS
Mepiquat Chloride
oz
0.21
51.0000
10.71 _________
ADJUVANTS
Surfactant
pt
3.30
0.4000
1.32 _________
CUSTOM FERTILIZE
Custom Apply Fert
acre
7.50
1.0000
7.50 _________
ERADICATION FEE
Eradication
acre
1.00
1.0000
1.00 _________
CUSTOM LIME
Lime (Spread)
ton
59.00
0.6660
39.29 _________
CROP CONSULTANT
Cotton Consultant
acre
8.00
1.0000
8.00 _________
SOIL TEST
Soil Test
acre
10.00
0.3330
3.33 _________
OPERATOR LABOR
Tractors
hour
15.27
0.5025
7.67 _________
Self-Propelled
hour
15.27
0.2075
3.17 _________
IRRIGATE LABOR
Special Labor
hour
9.06
0.3000
2.73 _________
Implements
hour
9.06
0.0625
0.57 _________
HAND LABOR
Implements
hour
9.06
0.1235
1.11 _________
Self-Propelled
hour
9.06
0.1899
1.71 _________
UNALLOCATED LABOR
hour
15.23
0.5052
7.70 _________
DIESEL FUEL
Tractors
gal
2.36
7.2737
17.17 _________
Self-Propelled
gal
2.36
4.8836
11.52 _________
Roll-Out Pipe Irr.
gal
2.36
8.5535
20.19 _________
REPAIR & MAINTENANCE
Implements
acre
8.50
1.0000
8.50 _________
Tractors
acre
4.73
1.0000
4.73 _________
Self-Propelled
acre
23.62
1.0000
23.62 _________
Roll-Out Pipe Irr.
acre
7.16
1.0000
7.16 _________
INTEREST ON OP. CAP.
acre
12.29
1.0000
12.29 _________
--------TOTAL DIRECT EXPENSES
871.04 _________
FIXED EXPENSES
Implements
acre
12.73
1.0000
12.73 _________
Tractors
acre
27.99
1.0000
27.99 _________
Self-Propelled
acre
89.17
1.0000
89.17 _________
Roll-Out Pipe Irr.
acre
49.28
1.0000
49.28 _________
--------TOTAL FIXED EXPENSES
179.17 _________
--------TOTAL SPECIFIED EXPENSES
1050.21 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
73
Table 12.B
Summary of estimated costs and returns per acre
Cotton, 12R-38" solid, conserv. tillage, furrow irr.
W3FE variety, 10.5 ac-in., Delta Area, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Cotton Lint
lb
0.85 1500.0000
1281.60 _________
Cotton Seed
lb
0.11 2025.0000
222.75 _________
--------TOTAL INCOME
1504.35 _________
DIRECT EXPENSES
CUSTOM SPRAY
HARVEST AIDS
GINNING
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
IRRIGATION SUPPLIES
SEED/PLANTS
GROWTH REGULATORS
ADJUVANTS
CUSTOM FERTILIZE
ERADICATION FEE
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
HAND LABOR
IRRIGATE LABOR
OPERATOR LABOR
UNALLOCATED LABOR
DIESEL FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
hour
hour
hour
hour
gal
acre
acre
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES
49.70
19.63
165.00
111.61
20.00
86.93
92.71
7.92
116.55
10.71
1.32
7.50
1.00
39.29
8.00
3.33
9.06
9.06
15.27
15.23
2.36
44.01
12.29
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.3135
0.3625
0.7101
0.5052
20.7109
1.0000
1.0000
49.70
19.63
165.00
111.61
20.00
86.93
92.71
7.92
116.55
10.71
1.32
7.50
1.00
39.29
8.00
3.33
2.82
3.30
10.84
7.70
48.88
44.01
12.29
--------871.04
633.31
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
179.17 _________
--------TOTAL SPECIFIED EXPENSES
1050.21 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
454.14 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
74
Table 12.C
Estimated resource use for field operations, per acre
Cotton, 12R-38" solid, conserv. tillage, furrow irr.
W3FE variety, 10.5 ac-in., Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
POWER UNIT
PERF TIMES
INPUT
POWER
ALLOC
UNALL
OPERATING INPUT
UNIT
SIZE
RATE OVER MTH
AMOUNT IMPLEMENT UNIT
LABOR
LABOR
_________________________________________________________________________________________________________
-------------hours-----------Soil Test
Lime (Spread)
Custom Apply Fert
Potash (60% K2O)
Bed-Subsoil
Fold
Bed/Disk (Hipper)
App by Air ( 5 gal)
Clarity
Glyphosate 3lbs a.e
Select Max
Surfactant
Fert Appl (Liquid)
UAN (32%)
Row Cond Folding
Plant - Folding
Cotton Seed W3FE
Cotton Seed Trt.
Sprayer 600-825gal
Gramoxone SL 2.0
Cotoran
Surfactant
Cotton Consultant
Eradication
Sprayer 600-825gal
Enlist Duo
Dual Magnum
Acephate 90%
Sprayer 600-825gal
Bidrin 8EC
Fert Appl (Liquid)
UAN (32%)
App by Air ( 3 gal)
Diamond .83EC
Imidacloprid 4F
Mepiquat Chloride
Spray (Direct/Layby)
Enlist Duo
Dual Magnum
Centric 40WG
Mepiquat Chloride
App by Air ( 3 gal)
Acephate 90%
Mepiquat Chloride
Bifenthrin
App by Air ( 3 gal)
Lambda
Bidrin 8EC
Incidental Pest
App by Air ( 3 gal)
IncidentalPestTrt$15
App by Air ( 3 gal)
Acephate 90%
Bifenthrin
App by Air ( 3 gal)
Transform WG
App by Air ( 5 gal)
Thidiazuron 4lb
Ethephon 6E
App by Air ( 5 gal)
Tribufos 6lb
Ethephon 6E
Cotton Picker/Module
Gin & Haul
Stalk Shredder-Flail
Roll-Out Pipe Irr.
acre
ton
acre
cwt
12R-38
12R-38
appl
pt
oz
pt
pt
12R-38
gal
38'
12R-38
thous
acre
90' 250hp
oz
pt
pt
acre
acre
90' 250hp
pt
pt
lb
90' 250hp
oz
12R-38
gal
appl
oz
oz
oz
12R-38
pt
pt
oz
oz
appl
lb
oz
oz
appl
oz
oz
appl
acre
appl
lb
oz
appl
oz
appl
oz
pt
appl
pt
pt
6R-38(500)
lb
20'
acre
0.33
0.33
1.00
Nov
Nov
Nov
MFWD 300
MFWD 300
0.053
0.049
1.00
1.00
1.00
Nov
Nov
Mar
MFWD 300
0.051
1.00
Apr
MFWD 300
MFWD 300
0.040
0.049
1.00
1.00
May
May
0.011
1.00
May
1.00
May
0.011
1.00
May
0.011
1.00
Jun
0.051
1.00
Jun
1.00
Jul
1.00
Jul
1.00
Jul
0.25
Jul
1.50
Jul
1.00
Aug
1.00
Aug
1.00
Sep
0.50
Sep
1.00
1.00
1.00
Oct
Oct
Oct
Jan
MFWD 300
MFWD 300
0.044
0.172
MFWD 300
0.082
0.3330
0.6660
1.0000
1.5000
1.0000
0.5000
32.0000
1.0000
0.2000
17.1791
45.0000
1.0000
0.05
0.04
0.05
0.04
0.05
0.04
0.04
0.03
0.05
0.05
0.07
0.04
0.04
0.04
0.04
0.04
0.04
0.09
0.03
0.03
0.01
0.01
0.00
0.01
0.01
0.00
0.01
0.01
0.00
0.05
0.05
0.07
0.04
0.04
0.04
0.06
0.03
0.17
0.34
0.13
48.0000
2.0000
0.2000
1.0000
1.0000
3.5000
1.0000
0.5000
3.2000
17.1791
1.0000
6.0000
2.0000
16.0000
3.5000
1.0000
2.0000
19.0000
1.0000
0.7500
16.0000
6.4000
0.2500
1.0000
2.0000
1.5000
1.5000
1.0000
0.7500
6.4000
1.0000
1.5000
1.0000
2.3000
2.0000
0.5000
0.5000
0.3125
1500.0000
0.08
0.08
0.08
0.06
0.07
0.07
0.44
------- ------- ------- ------TOTALS
0.71
0.50
1.38
0.50
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
1.0000
75
Table 12.D
Estimated costs for field operations, per acre
Cotton, 12R-38" solid, conserv. tillage, furrow irr.
W3FE variety, 10.5 ac-in., Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
-------------------------DIRECT COST-------------------FIXED
TOTAL
OPERATING INPUT
UNIT
OP INPUT
FUEL
R&M
LABOR
LEASE
INTER
TOTAL
COST
COST
_________________________________________________________________________________________________________
---------------------------------dollars-------------------------------Soil Test
Lime (Spread)
Custom Apply Fert
Potash (60% K2O)
Bed-Subsoil
Fold
Bed/Disk (Hipper)
App by Air ( 5 gal)
Clarity
Glyphosate 3lbs a.e
Select Max
Surfactant
Fert Appl (Liquid)
UAN (32%)
Row Cond Folding
Plant - Folding
Cotton Seed W3FE
Cotton Seed Trt.
Sprayer 600-825gal
Gramoxone SL 2.0
Cotoran
Surfactant
Cotton Consultant
Eradication
Sprayer 600-825gal
Enlist Duo
Dual Magnum
Acephate 90%
Sprayer 600-825gal
Bidrin 8EC
Fert Appl (Liquid)
UAN (32%)
App by Air ( 3 gal)
Diamond .83EC
Imidacloprid 4F
Mepiquat Chloride
Spray (Direct/Layby)
Enlist Duo
Dual Magnum
Centric 40WG
Mepiquat Chloride
App by Air ( 3 gal)
Acephate 90%
Mepiquat Chloride
Bifenthrin
App by Air ( 3 gal)
Lambda
Bidrin 8EC
Incidental Pest
App by Air ( 3 gal)
IncidentalPestTrt$15
App by Air ( 3 gal)
Acephate 90%
Bifenthrin
App by Air ( 3 gal)
Transform WG
App by Air ( 5 gal)
Thidiazuron 4lb
Ethephon 6E
App by Air ( 5 gal)
Tribufos 6lb
Ethephon 6E
Cotton Picker/Module
Gin & Haul
Stalk Shredder-Flail
Roll-Out Pipe Irr.
acre
ton
acre
cwt
12R-38
12R-38
appl
pt
oz
pt
pt
12R-38
gal
38'
12R-38
thous
acre
90' 250hp
oz
pt
pt
acre
acre
90' 250hp
pt
pt
lb
90' 250hp
oz
12R-38
gal
appl
oz
oz
oz
12R-38
pt
pt
oz
oz
appl
lb
oz
oz
appl
oz
oz
appl
acre
appl
lb
oz
appl
oz
appl
oz
pt
appl
pt
pt
6R-38(500)
lb
20'
acre
3.33
39.29
7.50
39.45
7.00
5.50
3.52
12.73
0.66
36.08
116.55
20.00
9.12
11.58
0.66
8.00
1.00
12.22
10.02
4.93
4.29
36.08
5.60
7.68
1.56
3.36
12.22
10.02
9.94
3.99
5.60
7.40
3.36
5.50
1.40
1.88
2.68
8.40
22.50
5.60
7.40
5.50
5.60
11.45
7.00
4.76
7.78
3.50
5.87
1.22
1.96
1.80
1.90
1.13
1.48
1.35
1.88
1.34
1.65
1.49
1.81
0.73
2.06
1.12
1.82
0.35
0.21
0.37
0.35
0.21
0.37
0.35
0.21
0.37
1.88
1.34
1.65
1.62
0.93
1.42
0.12
1.38
0.26
1.38
0.19
0.15
0.16
0.13
0.08
0.30
0.02
0.10
0.74
0.06
0.10
2.04
0.35
0.02
0.16
0.20
0.01
0.14
0.02
0.02
0.21
0.18
0.09
0.01
0.06
0.07
0.53
0.07
0.09
0.02
0.04
0.05
0.14
0.12
0.12
0.05
0.07
0.09
0.04
0.06
0.02
0.02
0.03
3.45
40.67
7.76
40.83
5.53
4.43
7.16
5.63
3.60
13.03
0.68
4.97
36.82
3.40
5.79
118.59
20.35
0.95
9.28
11.78
0.67
8.14
1.02
0.95
12.43
10.20
5.02
0.94
4.35
4.94
36.61
5.67
7.77
1.58
3.40
4.02
12.36
10.14
10.06
4.04
5.67
7.49
3.40
5.56
1.42
1.90
2.71
5.38
4.51
3.95
3.71
5.73
1.28
1.28
1.28
3.95
3.20
3.45
40.67
7.76
40.83
10.91
8.94
7.16
5.63
3.60
13.03
0.68
8.92
36.82
7.11
11.52
118.59
20.35
2.23
9.28
11.78
0.67
8.14
1.02
2.23
12.43
10.20
5.02
2.22
4.35
8.89
36.61
5.67
7.77
1.58
3.40
7.22
12.36
10.14
10.06
4.04
5.67
7.49
3.40
5.56
1.42
1.90
2.71
0.10
8.50
8.50
0.26
22.76
22.76
0.05
5.65
5.65
0.06
7.46
7.46
0.05
5.55
5.55
0.05
5.65
5.65
0.10
11.55
11.55
0.04
7.04
7.04
0.03
4.79
4.79
0.05
7.83
7.83
0.02
3.52
3.52
0.03
5.90
5.90
0.01
1.23
1.23
10.47
22.99
6.29
0.12
39.87
85.33 125.20
165.00
0.48 165.48
165.48
3.01
3.13
2.27
0.02
8.43
6.21
14.64
7.92
21.91
7.83
4.50
0.51
42.67
53.36
96.03
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
741.20
48.88
44.01
24.66
0.00
12.29 871.04 179.17 1050.21
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
76
Table 12.E
Estimated monthly income and expense flows per acre
Cotton, 12R-38" solid, conserv. tillage, furrow irr.
W3FE variety, 10.5 ac-in., Delta Area, Mississippi, 2022
__________________________________________________________________________________________________________________________________
ITEM
Nov
Dec
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
__________________________________________________________________________________________________________________________________
--------------------------------------------------dollars-------------------------------------------------TOTAL INCOME
DIRECT EXPENSES
CUSTOM SPRAY
HARVEST AIDS
GINNING
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
IRRIGATION SUPPLIES
SEED/PLANTS
GROWTH REGULATORS
ADJUVANTS
CUSTOM FERTILIZE
ERADICATION FEE
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
LABOR
LEASE *
FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
TOTAL DIRECT EXPENSES
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1504.35
0.00
0.00
0.00
0.00
7.00
0.00
0.00
0.00
21.00
11.20
10.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
19.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
165.00
39.45
0.00
0.00
0.00
0.00
36.08
0.00
36.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
20.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
21.75
0.00
42.94
0.00
22.24
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.93
4.29
59.14
24.35
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7.92
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
116.55
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10.71
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.66
0.00
0.66
0.00
0.00
0.00
0.00
0.00
7.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
0.00
0.00
0.00
0.00
0.00
39.29
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.00
0.00
0.00
0.00
0.00
0.00
3.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.83
0.00
0.00
0.00
0.00
1.65
3.91
4.62
1.65
0.23
0.63
9.14
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.76
0.00
0.00
0.00
0.00
1.88
4.00
9.41
8.35
6.73
0.39
14.36
3.03
0.00
0.00
0.00
0.00
1.34
3.21
6.09
2.33
1.40
0.17
26.44
3.48
0.00
0.00
0.00
0.69
0.84
3.60
1.00
1.48
0.38
0.19
0.63
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------102.67
0.00
0.00
0.00
30.10
41.79
208.80
69.41
126.90
44.29
31.51
215.57
NET INCOME
-102.67
0.00
0.00
0.00
-30.10
-41.79 -208.80
-69.41 -126.90
-44.29
-31.51 1288.78
NET INCOME TO DATE
-102.67 -102.67 -102.67 -102.67 -132.77 -174.56 -383.36 -452.77 -579.67 -623.96 -655.47
633.31
__________________________________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
* Lease costs are based on hourly usage costs.
Table 12.F
Estimated returns for various price/yield combinations, per acre
Cotton, 12R-38" solid, conserv. tillage, furrow irr.
W3FE variety, 10.5 ac-in., Delta Area, Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Cotton Lint
0.64
0.68
0.72
0.76
0.81
0.85
0.89
0.93
0.98
1.02
1.06
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50
750.00
lb
-84
-264
-52
-232
-20
-200
11
-168
43
-135
75
-103
107
-71
139
-39
171
-7
203
24
235
56
60
900.00
lb
-5
-184
33
-146
71
-107
109
-69
148
-30
186
7
225
46
263
84
302
123
340
161
379
199
70
1050.00
lb
74
-104
119
-60
163
-15
208
29
253
74
298
119
343
164
388
209
433
253
477
298
522
343
80
1200.00
lb
153
-25
205
25
256
77
307
128
358
179
410
230
461
282
512
333
563
384
615
435
666
487
90
1350.00
lb
233
54
291
111
348
169
406
227
464
284
521
342
579
400
637
457
694
515
752
573
810
630
100
1500.00
lb
312
133
376
197
441
261
505
325
569
390
633
454
697
518
761
582
825
646
889
710
953
774
110
1650.00
lb
392
213
462
283
533
354
603
424
674
495
744
565
815
636
885
706
956
777
1026
847
1097
918
120
1800.00
lb
472
292
548
369
625
446
702
523
779
600
856
677
933
754
1010
831
1087
908
1164
984
1241
1061
130
1950.00
lb
551
372
634
455
718
539
801
622
884
705
968
788
1051
872
1134
955
1218
1038
1301
1122
1384
1205
140
2100.00
lb
631
452
720
541
810
631
900
721
990
810
1079
900
1169
990
1259
1080
1348
1169
1438
1259
1528
1349
150
2250.00
lb
710
806
903
999
1095
1191
1287
1383
1479
1575
1671
531
627
723
819
916
1012
1108
1204
1300
1396
1492
________________________________________________________________________________________________________________________
The top number in each cell is Returns Above Direct Expenses.
The bottom number in each cell is Returns Above Total Specified Expenses.
Only the product listed has been varied to calculate net returns.
Note: Cost of production estimates are based on 2021 input prices.
77
78
Table 13.A
Estimated costs per acre
Cotton, 12R-38" solid, cons. tillage, pivot irr.
W3FE variety, 7.5 ac.-in., Delta Area, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
CUSTOM SPRAY
App by Air ( 5 gal) appl
7.00
2.5000
17.50 _________
App by Air ( 3 gal) appl
5.60
5.7500
32.20 _________
HARVEST AIDS
Thidiazuron 4lb
oz
2.07
2.3000
4.76 _________
Ethephon 6E
pt
3.89
2.3125
9.00 _________
Tribufos 6lb
pt
11.74
0.5000
5.87 _________
GINNING
Gin & Haul
lb
0.11 1500.0000
165.00 _________
FERTILIZERS
Potash (60% K2O)
cwt
26.30
1.5000
39.45 _________
UAN (32%)
gal
2.10
34.3582
72.15 _________
FUNGICIDES
Cotton Seed Trt.
acre
20.00
1.0000
20.00 _________
HERBICIDES
Clarity
pt
11.00
0.5000
5.50 _________
Glyphosate 3lbs a.e oz
0.11
32.0000
3.52 _________
Select Max
pt
12.73
1.0000
12.73 _________
Gramoxone SL 2.0
oz
0.19
48.0000
9.12 _________
Cotoran
pt
5.79
2.0000
11.58 _________
Enlist Duo
pt
3.49
7.0000
24.43 _________
Dual Magnum
pt
10.02
2.0000
20.04 _________
INSECTICIDES
Acephate 90%
lb
9.87
2.0000
19.74 _________
Bidrin 8EC
oz
1.34
5.2000
6.97 _________
Centric 40WG
oz
4.97
2.0000
9.94 _________
Diamond .83EC
oz
1.28
6.0000
7.68 _________
Imidacloprid 4F
oz
0.78
2.0000
1.56 _________
Bifenthrin
oz
0.86
12.8000
11.01 _________
Lambda
oz
1.88
1.0000
1.88 _________
IncidentalPestTrt$15 acre
15.00
1.5000
22.50 _________
Transform WG
oz
7.63
1.5000
11.45 _________
SEED/PLANTS
Cotton Seed W3FE
thous
2.59
45.0000
116.55 _________
GROWTH REGULATORS
Mepiquat Chloride
oz
0.21
48.0000
10.08 _________
ADJUVANTS
Surfactant
pt
3.30
0.4000
1.32 _________
CUSTOM FERTILIZE
Custom Apply Fert
acre
7.50
1.0000
7.50 _________
ERADICATION FEE
Eradication
acre
1.00
1.0000
1.00 _________
CUSTOM LIME
Lime (Spread)
ton
59.00
0.6660
39.29 _________
CROP CONSULTANT
Cotton Consultant
acre
8.00
1.0000
8.00 _________
SOIL TEST
Soil Test
acre
10.00
0.3330
3.33 _________
OPERATOR LABOR
Tractors
hour
15.27
0.3993
6.10 _________
Self-Propelled
hour
15.27
0.2075
3.17 _________
IRRIGATE LABOR
Special Labor
hour
9.06
0.2036
1.84 _________
HAND LABOR
Implements
hour
9.06
0.1235
1.11 _________
Self-Propelled
hour
9.06
0.1899
1.71 _________
UNALLOCATED LABOR
hour
15.24
0.4855
7.40 _________
DIESEL FUEL
Tractors
gal
2.36
6.1665
14.55 _________
Self-Propelled
gal
2.36
4.8836
11.52 _________
1/4-mi. Pivot Irr.
gal
2.36
11.2011
26.43 _________
REPAIR & MAINTENANCE
Implements
acre
7.97
1.0000
7.97 _________
Tractors
acre
4.03
1.0000
4.03 _________
Self-Propelled
acre
23.62
1.0000
23.62 _________
1/4-mi. Pivot Irr.
acre
21.95
1.0000
21.95 _________
INTEREST ON OP. CAP.
acre
12.45
1.0000
12.45 _________
--------TOTAL DIRECT EXPENSES
876.50 _________
FIXED EXPENSES
Implements
acre
10.54
1.0000
10.54 _________
Tractors
acre
23.84
1.0000
23.84 _________
Self-Propelled
acre
89.17
1.0000
89.17 _________
1/4-mi. Pivot Irr.
acre
68.70
1.0000
68.70 _________
--------TOTAL FIXED EXPENSES
192.25 _________
--------TOTAL SPECIFIED EXPENSES
1068.75 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
79
Table 13.B
Summary of estimated costs and returns per acre
Cotton, 12R-38" solid, cons. tillage, pivot irr.
W3FE variety, 7.5 ac.-in., Delta Area, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Cotton Lint
lb
0.85 1500.0000
1281.60 _________
Cotton Seed
lb
0.11 2025.0000
222.75 _________
--------TOTAL INCOME
1504.35 _________
DIRECT EXPENSES
CUSTOM SPRAY
HARVEST AIDS
GINNING
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
GROWTH REGULATORS
ADJUVANTS
CUSTOM FERTILIZE
ERADICATION FEE
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
HAND LABOR
IRRIGATE LABOR
OPERATOR LABOR
UNALLOCATED LABOR
DIESEL FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
hour
hour
hour
hour
gal
acre
acre
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES
49.70
19.63
165.00
111.61
20.00
86.93
92.71
116.55
10.08
1.32
7.50
1.00
39.29
8.00
3.33
9.06
9.06
15.27
15.24
2.36
57.57
12.45
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.3135
0.2036
0.6069
0.4855
22.2512
1.0000
1.0000
49.70
19.63
165.00
111.61
20.00
86.93
92.71
116.55
10.08
1.32
7.50
1.00
39.29
8.00
3.33
2.82
1.84
9.27
7.40
52.50
57.57
12.45
--------876.50
627.85
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
192.25 _________
--------TOTAL SPECIFIED EXPENSES
1068.75 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
435.60 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
80
Table 13.C
Estimated resource use for field operations, per acre
Cotton, 12R-38" solid, cons. tillage, pivot irr.
W3FE variety, 7.5 ac.-in., Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
POWER UNIT
PERF TIMES
INPUT
POWER
ALLOC
UNALL
OPERATING INPUT
UNIT
SIZE
RATE OVER MTH
AMOUNT IMPLEMENT UNIT
LABOR
LABOR
_________________________________________________________________________________________________________
-------------hours-----------Soil Test
Lime (Spread)
Custom Apply Fert
Potash (60% K2O)
Bed-Subsoil
Fold
Bed/Disk (Hipper)
App by Air ( 5 gal)
Clarity
Glyphosate 3lbs a.e
Select Max
Surfactant
Fert Appl (Liquid)
UAN (32%)
Row Cond Folding
Plant - Folding
Cotton Seed W3FE
Cotton Seed Trt.
Sprayer 600-825gal
Gramoxone SL 2.0
Cotoran
Surfactant
Cotton Consultant
Eradication
Sprayer 600-825gal
Enlist Duo
Dual Magnum
Acephate 90%
Sprayer 600-825gal
Bidrin 8EC
Fert Appl (Liquid)
UAN (32%)
Spray (Direct/Layby)
Enlist Duo
Dual Magnum
Centric 40WG
Mepiquat Chloride
App by Air ( 3 gal)
Diamond .83EC
Imidacloprid 4F
Mepiquat Chloride
App by Air ( 3 gal)
Acephate 90%
Mepiquat Chloride
Bifenthrin
App by Air ( 3 gal)
Lambda
Bidrin 8EC
Incidental Pest
App by Air ( 3 gal)
IncidentalPestTrt$15
App by Air ( 3 gal)
Acephate 90%
Bifenthrin
App by Air ( 3 gal)
Transform WG
App by Air ( 5 gal)
Thidiazuron 4lb
Ethephon 6E
App by Air ( 5 gal)
Tribufos 6lb
Ethephon 6E
Cotton Picker/Module
Gin & Haul
Stalk Shredder-Flail
1/4-mi. Pivot Irr.
acre
ton
acre
cwt
12R-38
12R-38
appl
pt
oz
pt
pt
12R-38
gal
38'
12R-38
thous
acre
90' 250hp
oz
pt
pt
acre
acre
90' 250hp
pt
pt
lb
90' 250hp
oz
12R-38
gal
12R-38
pt
pt
oz
oz
appl
oz
oz
oz
appl
lb
oz
oz
appl
oz
oz
appl
acre
appl
lb
oz
appl
oz
appl
oz
pt
appl
pt
pt
6R-38(500)
lb
20'
acre
0.33
0.33
1.00
Nov
Nov
Nov
MFWD 300
MFWD 300
0.053
0.049
1.00
0.50
1.00
Nov
Nov
Mar
MFWD 300
0.051
1.00
Apr
MFWD 300
MFWD 300
0.040
0.049
1.00
1.00
May
May
0.011
1.00
May
1.00
May
0.011
1.00
May
0.011
1.00
Jun
MFWD 300
0.051
1.00
Jun
MFWD 300
0.044
1.00
Jun
1.00
Jul
1.00
Jul
0.25
Jul
1.50
Jul
1.00
Aug
1.00
Aug
1.00
Sep
0.50
Sep
1.00
1.00
1.00
Oct
Oct
Oct
Jan
0.172
MFWD 300
0.082
0.3330
0.6660
1.0000
1.5000
1.0000
0.5000
32.0000
1.0000
0.2000
17.1791
45.0000
1.0000
0.05
0.02
0.05
0.02
0.05
0.02
0.04
0.01
0.05
0.05
0.07
0.04
0.04
0.04
0.04
0.04
0.04
0.09
0.03
0.03
0.01
0.01
0.00
0.01
0.01
0.00
0.01
0.01
0.00
0.05
0.05
0.07
0.04
0.04
0.04
0.06
0.03
0.17
0.34
0.13
48.0000
2.0000
0.2000
1.0000
1.0000
3.5000
1.0000
0.5000
3.2000
17.1791
3.5000
1.0000
2.0000
16.0000
1.0000
6.0000
2.0000
16.0000
1.0000
0.7500
16.0000
6.4000
0.2500
1.0000
2.0000
1.5000
1.5000
1.0000
0.7500
6.4000
1.0000
1.5000
1.0000
2.3000
2.0000
0.5000
0.5000
0.3125
1500.0000
0.08
0.06
0.20
------- ------- ------- ------TOTALS
0.60
0.39
1.12
0.48
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
1.0000
0.08
0.08
81
Table 13.D
Estimated costs for field operations, per acre
Cotton, 12R-38" solid, cons. tillage, pivot irr.
W3FE variety, 7.5 ac.-in., Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
-------------------------DIRECT COST-------------------FIXED
TOTAL
OPERATING INPUT
UNIT
OP INPUT
FUEL
R&M
LABOR
LEASE
INTER
TOTAL
COST
COST
_________________________________________________________________________________________________________
---------------------------------dollars-------------------------------Soil Test
Lime (Spread)
Custom Apply Fert
Potash (60% K2O)
Bed-Subsoil
Fold
Bed/Disk (Hipper)
App by Air ( 5 gal)
Clarity
Glyphosate 3lbs a.e
Select Max
Surfactant
Fert Appl (Liquid)
UAN (32%)
Row Cond Folding
Plant - Folding
Cotton Seed W3FE
Cotton Seed Trt.
Sprayer 600-825gal
Gramoxone SL 2.0
Cotoran
Surfactant
Cotton Consultant
Eradication
Sprayer 600-825gal
Enlist Duo
Dual Magnum
Acephate 90%
Sprayer 600-825gal
Bidrin 8EC
Fert Appl (Liquid)
UAN (32%)
Spray (Direct/Layby)
Enlist Duo
Dual Magnum
Centric 40WG
Mepiquat Chloride
App by Air ( 3 gal)
Diamond .83EC
Imidacloprid 4F
Mepiquat Chloride
App by Air ( 3 gal)
Acephate 90%
Mepiquat Chloride
Bifenthrin
App by Air ( 3 gal)
Lambda
Bidrin 8EC
Incidental Pest
App by Air ( 3 gal)
IncidentalPestTrt$15
App by Air ( 3 gal)
Acephate 90%
Bifenthrin
App by Air ( 3 gal)
Transform WG
App by Air ( 5 gal)
Thidiazuron 4lb
Ethephon 6E
App by Air ( 5 gal)
Tribufos 6lb
Ethephon 6E
Cotton Picker/Module
Gin & Haul
Stalk Shredder-Flail
1/4-mi. Pivot Irr.
acre
ton
acre
cwt
12R-38
12R-38
appl
pt
oz
pt
pt
12R-38
gal
38'
12R-38
thous
acre
90' 250hp
oz
pt
pt
acre
acre
90' 250hp
pt
pt
lb
90' 250hp
oz
12R-38
gal
12R-38
pt
pt
oz
oz
appl
oz
oz
oz
appl
lb
oz
oz
appl
oz
oz
appl
acre
appl
lb
oz
appl
oz
appl
oz
pt
appl
pt
pt
6R-38(500)
lb
20'
acre
3.33
39.29
7.50
39.45
7.00
5.50
3.52
12.73
0.66
36.08
116.55
20.00
9.12
11.58
0.66
8.00
1.00
12.22
10.02
4.93
4.29
36.08
12.22
10.02
9.94
3.36
5.60
7.68
1.56
3.36
5.60
7.40
3.36
5.50
1.40
1.88
2.68
8.40
22.50
5.60
7.40
5.50
5.60
11.45
7.00
4.76
7.78
3.50
5.87
1.22
1.96
0.90
1.90
0.57
1.48
0.68
1.88
1.34
1.65
1.49
1.81
0.73
2.06
1.12
1.82
0.35
0.21
0.37
0.35
0.21
0.37
0.35
0.21
0.37
1.88
1.34
1.65
1.62
0.93
1.42
0.12
1.38
0.26
1.38
0.19
0.08
0.16
0.13
0.08
0.30
0.02
0.10
0.74
0.06
0.10
2.04
0.35
0.02
0.16
0.20
0.01
0.14
0.02
0.02
0.21
0.18
0.09
0.01
0.06
0.07
0.53
0.06
0.18
0.15
0.14
0.05
0.07
0.09
0.02
0.04
0.07
0.09
0.04
0.06
0.02
0.02
0.03
3.45
40.67
7.76
40.83
5.53
2.23
7.16
5.63
3.60
13.03
0.68
4.97
36.82
3.40
5.79
118.59
20.35
0.95
9.28
11.78
0.67
8.14
1.02
0.95
12.43
10.20
5.02
0.94
4.35
4.94
36.61
4.03
12.40
10.17
10.08
3.41
5.67
7.77
1.58
3.40
5.67
7.49
3.40
5.56
1.42
1.90
2.71
5.38
2.25
3.95
3.71
5.73
1.28
1.28
1.28
3.95
3.20
3.45
40.67
7.76
40.83
10.91
4.48
7.16
5.63
3.60
13.03
0.68
8.92
36.82
7.11
11.52
118.59
20.35
2.23
9.28
11.78
0.67
8.14
1.02
2.23
12.43
10.20
5.02
2.22
4.35
8.89
36.61
7.23
12.40
10.17
10.08
3.41
5.67
7.77
1.58
3.40
5.67
7.49
3.40
5.56
1.42
1.90
2.71
0.10
8.50
8.50
0.26
22.76
22.76
0.05
5.65
5.65
0.06
7.46
7.46
0.05
5.55
5.55
0.05
5.65
5.65
0.10
11.55
11.55
0.04
7.04
7.04
0.03
4.79
4.79
0.05
7.83
7.83
0.02
3.52
3.52
0.03
5.90
5.90
0.01
1.23
1.23
10.47
22.99
6.29
0.12
39.87
85.33 125.20
165.00
0.48 165.48
165.48
3.01
3.13
2.27
0.02
8.43
6.21
14.64
26.43
21.95
1.84
0.64
50.86
68.70 119.56
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
732.65
52.50
57.57
21.33
0.00
12.45 876.50 192.25 1068.75
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
82
Table 13.E
Estimated monthly income and expense flows per acre
Cotton, 12R-38" solid, cons. tillage, pivot irr.
W3FE variety, 7.5 ac.-in., Delta Area, Mississippi, 2022
__________________________________________________________________________________________________________________________________
ITEM
Nov
Dec
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
__________________________________________________________________________________________________________________________________
--------------------------------------------------dollars-------------------------------------------------TOTAL INCOME
DIRECT EXPENSES
CUSTOM SPRAY
HARVEST AIDS
GINNING
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
GROWTH REGULATORS
ADJUVANTS
CUSTOM FERTILIZE
ERADICATION FEE
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
LABOR
LEASE *
FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
TOTAL DIRECT EXPENSES
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1504.35
0.00
0.00
0.00
0.00
7.00
0.00
0.00
0.00
21.00
11.20
10.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
19.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
165.00
39.45
0.00
0.00
0.00
0.00
36.08
0.00
36.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
20.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
21.75
0.00
42.94
22.24
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.93
14.23
49.20
24.35
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
116.55
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.36
6.72
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.66
0.00
0.66
0.00
0.00
0.00
0.00
0.00
7.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
0.00
0.00
0.00
0.00
0.00
39.29
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.00
0.00
0.00
0.00
0.00
0.00
3.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.16
0.00
0.00
0.00
0.00
1.65
5.02
3.59
0.20
0.15
0.00
8.56
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.86
0.00
0.00
0.00
0.00
1.88
4.00
11.78
10.57
7.93
0.00
13.48
2.47
0.00
0.00
0.00
0.00
1.34
3.21
20.95
1.99
1.49
0.00
26.12
3.41
0.00
0.00
0.00
0.69
0.84
3.62
1.64
1.06
0.39
0.18
0.62
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------100.47
0.00
0.00
0.00
30.10
41.79
209.93
113.87
90.74
45.51
30.31
213.78
NET INCOME
-100.47
0.00
0.00
0.00
-30.10
-41.79 -209.93 -113.87
-90.74
-45.51
-30.31 1290.57
NET INCOME TO DATE
-100.47 -100.47 -100.47 -100.47 -130.57 -172.36 -382.29 -496.16 -586.90 -632.41 -662.72
627.85
__________________________________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
* Lease costs are based on hourly usage costs.
Table 13.F
Estimated returns for various price/yield combinations, per acre
Cotton, 12R-38" solid, cons. tillage, pivot irr.
W3FE variety, 7.5 ac.-in., Delta Area, Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Cotton Lint
0.64
0.68
0.72
0.76
0.81
0.85
0.89
0.93
0.98
1.02
1.06
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50
750.00
lb
-90
-282
-58
-250
-26
-218
5
-186
37
-154
69
-122
101
-90
133
-58
165
-26
197
5
229
37
60
900.00
lb
-10
-203
27
-164
66
-126
104
-87
142
-49
181
-10
219
27
258
66
296
104
335
142
373
181
70
1050.00
lb
68
-123
113
-78
158
-33
203
11
248
55
293
100
337
145
382
190
427
235
472
280
517
325
80
1200.00
lb
148
-43
199
7
250
58
302
109
353
161
404
212
455
263
507
314
558
366
609
417
660
468
90
1350.00
lb
227
35
285
93
343
150
400
208
458
266
516
323
573
381
631
439
689
497
746
554
804
612
100
1500.00
lb
307
115
371
179
435
243
499
307
563
371
627
435
691
499
756
563
820
627
884
691
948
756
110
1650.00
lb
387
194
457
265
527
335
598
406
668
476
739
547
809
617
880
688
950
758
1021
829
1091
899
120
1800.00
lb
466
274
543
351
620
428
697
505
774
581
851
658
927
735
1004
812
1081
889
1158
966
1235
1043
130
1950.00
lb
546
353
629
437
712
520
796
603
879
687
962
770
1045
853
1129
937
1212
1020
1295
1103
1379
1186
140
2100.00
lb
625
433
715
523
805
612
894
702
984
792
1074
882
1164
971
1253
1061
1343
1151
1433
1240
1522
1330
150
2250.00
lb
705
801
897
993
1089
1185
1282
1378
1474
1570
1666
513
609
705
801
897
993
1089
1185
1282
1378
1474
________________________________________________________________________________________________________________________
The top number in each cell is Returns Above Direct Expenses.
The bottom number in each cell is Returns Above Total Specified Expenses.
Only the product listed has been varied to calculate net returns.
Note: Cost of production estimates are based on 2021 input prices.
83
84
Table 14.A
Estimated costs per acre
Cotton, 12R-38" solid, no-till
W3FE variety, Delta Area, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
CUSTOM SPRAY
App by Air ( 5 gal) appl
7.00
2.5000
17.50 _________
App by Air ( 3 gal) appl
5.60
5.2500
29.40 _________
HARVEST AIDS
Thidiazuron 4lb
oz
2.07
2.3000
4.76 _________
Ethephon 6E
pt
3.89
2.3125
9.00 _________
Tribufos 6lb
pt
11.74
0.5000
5.87 _________
GINNING
Gin & Haul
lb
0.11 1200.0000
132.00 _________
FERTILIZERS
Potash (60% K2O)
cwt
26.30
1.5000
39.45 _________
UAN (32%)
gal
2.10
25.4000
53.34 _________
FUNGICIDES
Cotton Seed Trt.
acre
20.00
1.0000
20.00 _________
HERBICIDES
Clarity
pt
11.00
0.5000
5.50 _________
Glyphosate 3lbs a.e oz
0.11
32.0000
3.52 _________
Select Max
pt
12.73
1.0000
12.73 _________
Gramoxone SL 2.0
oz
0.19
48.0000
9.12 _________
Cotoran
pt
5.79
2.0000
11.58 _________
Enlist Duo
pt
3.49
7.0000
24.43 _________
Dual Magnum
pt
10.02
2.0000
20.04 _________
INSECTICIDES
Acephate 90%
lb
9.87
2.0000
19.74 _________
Bidrin 8EC
oz
1.34
5.2000
6.97 _________
Centric 40WG
oz
4.97
2.0000
9.94 _________
Diamond .83EC
oz
1.28
6.0000
7.68 _________
Imidacloprid 4F
oz
0.78
2.0000
1.56 _________
Bifenthrin
oz
0.86
12.8000
11.01 _________
Lambda
oz
1.88
1.0000
1.88 _________
IncidentalPestTrt$15 acre
15.00
1.0000
15.00 _________
Transform WG
oz
7.63
1.5000
11.45 _________
SEED/PLANTS
Cotton Seed W3FE
thous
2.59
45.0000
116.55 _________
GROWTH REGULATORS
Mepiquat Chloride
oz
0.21
48.0000
10.08 _________
ADJUVANTS
Surfactant
pt
3.30
0.4000
1.32 _________
CUSTOM FERTILIZE
Custom Apply Fert
acre
7.50
1.0000
7.50 _________
ERADICATION FEE
Eradication
acre
1.00
1.0000
1.00 _________
CUSTOM LIME
Lime (Spread)
ton
59.00
0.6660
39.29 _________
CROP CONSULTANT
Cotton Consultant
acre
8.00
1.0000
8.00 _________
SOIL TEST
Soil Test
acre
10.00
0.3330
3.33 _________
OPERATOR LABOR
Tractors
hour
15.27
0.2712
4.14 _________
Self-Propelled
hour
15.27
0.2075
3.17 _________
HAND LABOR
Implements
hour
9.06
0.0998
0.90 _________
Self-Propelled
hour
9.06
0.1899
1.71 _________
UNALLOCATED LABOR
hour
15.21
0.3830
5.83 _________
DIESEL FUEL
Tractors
gal
2.36
4.1890
9.88 _________
Self-Propelled
gal
2.36
4.8836
11.52 _________
REPAIR & MAINTENANCE
Implements
acre
5.78
1.0000
5.78 _________
Tractors
acre
2.74
1.0000
2.74 _________
Self-Propelled
acre
23.62
1.0000
23.62 _________
INTEREST ON OP. CAP.
acre
10.76
1.0000
10.76 _________
--------TOTAL DIRECT EXPENSES
750.58 _________
FIXED EXPENSES
Implements
acre
7.27
1.0000
7.27 _________
Tractors
acre
16.20
1.0000
16.20 _________
Self-Propelled
acre
89.17
1.0000
89.17 _________
--------TOTAL FIXED EXPENSES
112.64 _________
--------TOTAL SPECIFIED EXPENSES
863.22 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
85
Table 14.B
Summary of estimated costs and returns per acre
Cotton, 12R-38" solid, no-till
W3FE variety, Delta Area, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Cotton Lint
lb
0.85 1200.0000
1025.28 _________
Cotton Seed
lb
0.11 1620.0000
178.20 _________
--------TOTAL INCOME
1203.48 _________
DIRECT EXPENSES
CUSTOM SPRAY
HARVEST AIDS
GINNING
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
GROWTH REGULATORS
ADJUVANTS
CUSTOM FERTILIZE
ERADICATION FEE
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
HAND LABOR
OPERATOR LABOR
UNALLOCATED LABOR
DIESEL FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
hour
hour
hour
gal
acre
acre
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES
46.90
19.63
132.00
92.79
20.00
86.93
85.21
116.55
10.08
1.32
7.50
1.00
39.29
8.00
3.33
9.06
15.27
15.21
2.36
32.14
10.76
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.2897
0.4788
0.3830
9.0726
1.0000
1.0000
46.90
19.63
132.00
92.79
20.00
86.93
85.21
116.55
10.08
1.32
7.50
1.00
39.29
8.00
3.33
2.61
7.31
5.83
21.40
32.14
10.76
--------750.58
452.90
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
112.64 _________
--------TOTAL SPECIFIED EXPENSES
863.22 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
340.26 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
86
Table 14.C
Estimated resource use for field operations, per acre
Cotton, 12R-38" solid, no-till
W3FE variety, Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
POWER UNIT
PERF TIMES
INPUT
POWER
ALLOC
UNALL
OPERATING INPUT
UNIT
SIZE
RATE OVER MTH
AMOUNT IMPLEMENT UNIT
LABOR
LABOR
_________________________________________________________________________________________________________
-------------hours-----------Soil Test
Lime (Spread)
Custom Apply Fert
Potash (60% K2O)
App by Air ( 5 gal)
Clarity
Glyphosate 3lbs a.e
Select Max
Surfactant
Row Cond Folding
NT Plant-Folding
Cotton Seed W3FE
Cotton Seed Trt.
Sprayer 600-825gal
Gramoxone SL 2.0
Cotoran
Surfactant
Cotton Consultant
Eradication
Sprayer 600-825gal
Enlist Duo
Dual Magnum
Acephate 90%
Sprayer 600-825gal
Bidrin 8EC
Fert Appl (Liquid)
UAN (32%)
Spray (Direct/Layby)
Enlist Duo
Dual Magnum
Centric 40WG
Mepiquat Chloride
App by Air ( 3 gal)
Diamond .83EC
Imidacloprid 4F
Mepiquat Chloride
App by Air ( 3 gal)
Acephate 90%
Mepiquat Chloride
Bifenthrin
App by Air ( 3 gal)
Lambda
Bidrin 8EC
Incidental Pest
App by Air ( 3 gal)
IncidentalPestTrt$15
App by Air ( 3 gal)
Acephate 90%
Bifenthrin
App by Air ( 3 gal)
Transform WG
App by Air ( 5 gal)
Thidiazuron 4lb
Ethephon 6E
App by Air ( 5 gal)
Tribufos 6lb
Ethephon 6E
Cotton Picker/Module
Gin & Haul
Stalk Shredder-Flail
acre
ton
acre
cwt
appl
pt
oz
pt
pt
38'
12R-38
thous
acre
90' 250hp
oz
pt
pt
acre
acre
90' 250hp
pt
pt
lb
90' 250hp
oz
12R-38
gal
12R-38
pt
pt
oz
oz
appl
oz
oz
oz
appl
lb
oz
oz
appl
oz
oz
appl
acre
appl
lb
oz
appl
oz
appl
oz
pt
appl
pt
pt
6R-38(500)
lb
20'
0.33
0.33
1.00
Nov
Nov
Nov
1.00
Mar
0.040
0.051
1.00
1.00
May
May
0.011
1.00
May
1.00
May
0.011
1.00
May
0.011
1.00
Jun
MFWD 300
0.051
1.00
Jun
MFWD 300
0.044
1.00
Jun
1.00
Jul
1.00
Jul
0.25
Jul
1.00
Jul
1.00
Aug
1.00
Aug
1.00
Sep
0.50
Sep
1.00
1.00
1.00
Oct
Oct
Oct
MFWD 300
MFWD 300
0.172
MFWD 300
0.082
0.3330
0.6660
1.0000
1.5000
1.0000
0.5000
32.0000
1.0000
0.2000
45.0000
1.0000
0.04
0.05
0.04
0.05
0.04
0.10
0.03
0.04
0.01
0.01
0.00
0.01
0.01
0.00
0.01
0.01
0.00
0.05
0.05
0.07
0.04
0.04
0.04
0.06
0.03
0.17
0.34
0.13
48.0000
2.0000
0.2000
1.0000
1.0000
3.5000
1.0000
0.5000
3.2000
25.4000
3.5000
1.0000
2.0000
16.0000
1.0000
6.0000
2.0000
16.0000
1.0000
0.7500
16.0000
6.4000
0.2500
1.0000
2.0000
1.0000
1.0000
1.0000
0.7500
6.4000
1.0000
1.5000
1.0000
2.3000
2.0000
0.5000
0.5000
0.3125
1200.0000
0.08
0.08
0.08
0.06
------- ------- ------- ------TOTALS
0.47
0.27
0.76
0.38
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
87
Table 14.D
Estimated costs for field operations, per acre
Cotton, 12R-38" solid, no-till
W3FE variety, Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
-------------------------DIRECT COST-------------------FIXED
TOTAL
OPERATING INPUT
UNIT
OP INPUT
FUEL
R&M
LABOR
LEASE
INTER
TOTAL
COST
COST
_________________________________________________________________________________________________________
---------------------------------dollars-------------------------------Soil Test
Lime (Spread)
Custom Apply Fert
Potash (60% K2O)
App by Air ( 5 gal)
Clarity
Glyphosate 3lbs a.e
Select Max
Surfactant
Row Cond Folding
NT Plant-Folding
Cotton Seed W3FE
Cotton Seed Trt.
Sprayer 600-825gal
Gramoxone SL 2.0
Cotoran
Surfactant
Cotton Consultant
Eradication
Sprayer 600-825gal
Enlist Duo
Dual Magnum
Acephate 90%
Sprayer 600-825gal
Bidrin 8EC
Fert Appl (Liquid)
UAN (32%)
Spray (Direct/Layby)
Enlist Duo
Dual Magnum
Centric 40WG
Mepiquat Chloride
App by Air ( 3 gal)
Diamond .83EC
Imidacloprid 4F
Mepiquat Chloride
App by Air ( 3 gal)
Acephate 90%
Mepiquat Chloride
Bifenthrin
App by Air ( 3 gal)
Lambda
Bidrin 8EC
Incidental Pest
App by Air ( 3 gal)
IncidentalPestTrt$15
App by Air ( 3 gal)
Acephate 90%
Bifenthrin
App by Air ( 3 gal)
Transform WG
App by Air ( 5 gal)
Thidiazuron 4lb
Ethephon 6E
App by Air ( 5 gal)
Tribufos 6lb
Ethephon 6E
Cotton Picker/Module
Gin & Haul
Stalk Shredder-Flail
acre
ton
acre
cwt
appl
pt
oz
pt
pt
38'
12R-38
thous
acre
90' 250hp
oz
pt
pt
acre
acre
90' 250hp
pt
pt
lb
90' 250hp
oz
12R-38
gal
12R-38
pt
pt
oz
oz
appl
oz
oz
oz
appl
lb
oz
oz
appl
oz
oz
appl
acre
appl
lb
oz
appl
oz
appl
oz
pt
appl
pt
pt
6R-38(500)
lb
20'
3.33
39.29
7.50
39.45
7.00
5.50
3.52
12.73
0.66
116.55
20.00
9.12
11.58
0.66
8.00
1.00
12.22
10.02
4.93
4.29
53.34
12.22
10.02
9.94
3.36
5.60
7.68
1.56
3.36
5.60
7.40
3.36
5.50
1.40
1.88
2.68
5.60
15.00
5.60
7.40
5.50
5.60
11.45
7.00
4.76
7.78
3.50
5.87
1.22
1.49
1.88
0.73
2.39
1.12
1.89
0.35
0.21
0.37
0.35
0.21
0.37
0.35
0.21
0.37
1.88
1.34
1.65
1.62
0.93
1.42
0.12
1.38
0.26
1.38
0.16
0.13
0.08
0.30
0.02
0.06
0.11
2.04
0.35
0.02
0.16
0.20
0.01
0.14
0.02
0.02
0.21
0.18
0.09
0.01
0.06
0.07
0.78
0.06
0.18
0.15
0.14
0.05
0.07
0.09
0.02
0.04
0.07
0.09
0.04
0.06
0.02
0.02
0.03
3.45
40.67
7.76
40.83
7.16
5.63
3.60
13.03
0.68
3.40
6.27
118.59
20.35
0.95
9.28
11.78
0.67
8.14
1.02
0.95
12.43
10.20
5.02
0.94
4.35
4.94
54.12
4.03
12.40
10.17
10.08
3.41
5.67
7.77
1.58
3.40
5.67
7.49
3.40
5.56
1.42
1.90
2.71
3.71
6.40
1.28
1.28
1.28
3.95
3.20
3.45
40.67
7.76
40.83
7.16
5.63
3.60
13.03
0.68
7.11
12.67
118.59
20.35
2.23
9.28
11.78
0.67
8.14
1.02
2.23
12.43
10.20
5.02
2.22
4.35
8.89
54.12
7.23
12.40
10.17
10.08
3.41
5.67
7.77
1.58
3.40
5.67
7.49
3.40
5.56
1.42
1.90
2.71
0.07
5.67
5.67
0.18
15.18
15.18
0.05
5.65
5.65
0.06
7.46
7.46
0.05
5.55
5.55
0.05
5.65
5.65
0.10
11.55
11.55
0.04
7.04
7.04
0.03
4.79
4.79
0.05
7.83
7.83
0.02
3.52
3.52
0.03
5.90
5.90
0.01
1.23
1.23
10.47
22.99
6.29
0.12
39.87
85.33 125.20
132.00
0.39 132.39
132.39
3.01
3.13
2.27
0.02
8.43
6.21
14.64
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
670.53
21.40
32.14
15.75
0.00
10.76 750.58 112.64 863.22
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
88
Table 14.E
Estimated monthly income and expense flows per acre
Cotton, 12R-38" solid, no-till
W3FE variety, Delta Area, Mississippi, 2022
__________________________________________________________________________________________________________________________________
ITEM
Nov
Dec
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
__________________________________________________________________________________________________________________________________
--------------------------------------------------dollars-------------------------------------------------TOTAL INCOME
DIRECT EXPENSES
CUSTOM SPRAY
HARVEST AIDS
GINNING
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
GROWTH REGULATORS
ADJUVANTS
CUSTOM FERTILIZE
ERADICATION FEE
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
LABOR
LEASE *
FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
TOTAL DIRECT EXPENSES
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1203.48
0.00
0.00
0.00
0.00
7.00
0.00
0.00
0.00
18.20
11.20
10.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
19.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
132.00
39.45
0.00
0.00
0.00
0.00
0.00
0.00
53.34
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
20.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
21.75
0.00
42.94
22.24
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.93
14.23
41.70
24.35
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
116.55
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.36
6.72
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.66
0.00
0.66
0.00
0.00
0.00
0.00
0.00
7.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
0.00
0.00
0.00
0.00
0.00
39.29
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.00
0.00
0.00
0.00
0.00
0.00
3.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.75
3.44
0.00
0.00
0.00
8.56
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.07
3.85
0.00
0.00
0.00
13.48
0.00
0.00
0.00
0.00
0.00
0.00
3.54
2.48
0.00
0.00
0.00
26.12
3.14
0.00
0.00
0.00
0.69
0.00
3.61
1.50
0.80
0.31
0.18
0.53
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------92.71
0.00
0.00
0.00
30.10
0.00
209.05
104.44
67.42
35.86
30.31
180.69
NET INCOME
-92.71
0.00
0.00
0.00
-30.10
0.00 -209.05 -104.44
-67.42
-35.86
-30.31 1022.79
NET INCOME TO DATE
-92.71
-92.71
-92.71
-92.71 -122.81 -122.81 -331.86 -436.30 -503.72 -539.58 -569.89
452.90
__________________________________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
* Lease costs are based on hourly usage costs.
Table 14.F
Estimated returns for various price/yield combinations, per acre
Cotton, 12R-38" solid, no-till
W3FE variety, Delta Area, Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Cotton Lint
0.64
0.68
0.72
0.76
0.81
0.85
0.89
0.93
0.98
1.02
1.06
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50
600.00
lb
-121
-234
-96
-208
-70
-183
-44
-157
-19
-131
6
-106
32
-80
57
-54
83
-29
108
-3
134
21
60
720.00
lb
-58
-170
-27
-139
3
-109
34
-78
64
-47
95
-16
126
13
157
44
188
75
218
106
249
136
70
840.00
lb
5
-107
41
-71
77
-35
113
0
149
36
185
72
220
108
256
144
292
180
328
215
364
251
80
960.00
lb
69
-43
110
-2
151
38
192
79
233
120
274
161
315
202
356
243
397
284
438
325
479
366
90
1080.00
lb
132
20
179
66
225
112
271
158
317
204
363
250
409
297
455
343
502
389
548
435
594
481
100
1200.00
lb
196
83
247
135
299
186
350
237
401
288
452
340
504
391
555
442
606
494
657
545
709
596
110
1320.00
lb
260
147
316
203
373
260
429
316
485
373
542
429
598
485
654
542
711
598
767
655
824
711
120
1440.00
lb
323
211
385
272
446
334
508
395
569
457
631
518
692
580
754
641
816
703
877
764
939
826
130
1560.00
lb
387
274
454
341
520
408
587
474
654
541
720
608
787
674
854
741
920
808
987
874
1053
941
140
1680.00
lb
451
338
522
410
594
482
666
553
738
625
810
697
881
769
953
840
1025
912
1097
984
1168
1056
150
1800.00
lb
514
591
668
745
822
899
976
1053
1130
1206
1283
402
479
556
632
709
786
863
940
1017
1094
1171
________________________________________________________________________________________________________________________
The top number in each cell is Returns Above Direct Expenses.
The bottom number in each cell is Returns Above Total Specified Expenses.
Only the product listed has been varied to calculate net returns.
Note: Cost of production estimates are based on 2021 input prices.
89
90
Table 15.A
Estimated costs per acre
Cotton, 12R-38 2X1 full-skip (8 rows planted)
Cons. till., W3FE variety, Delta Area, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
CUSTOM SPRAY
App by Air ( 5 gal) appl
7.00
2.5000
17.50 _________
App by Air ( 3 gal) appl
5.60
5.2500
29.40 _________
HARVEST AIDS
Thidiazuron 4lb
oz
2.07
2.3000
4.76 _________
Ethephon 6E
pt
3.89
2.3125
9.00 _________
Tribufos 6lb
pt
11.74
0.5000
5.87 _________
GINNING
Gin & Haul
lb
0.11
811.0000
89.21 _________
FERTILIZERS
Potash (60% K2O)
cwt
26.30
1.5000
39.45 _________
UAN (32%)
gal
2.10
32.5498
68.35 _________
FUNGICIDES
Cotton Seed Trt.
acre
20.00
0.6700
13.40 _________
HERBICIDES
Clarity
pt
11.00
0.5000
5.50 _________
Glyphosate 3lbs a.e oz
0.11
32.0000
3.52 _________
Select Max
pt
12.73
1.0000
12.73 _________
Gramoxone SL 2.0
oz
0.19
48.0000
9.12 _________
Cotoran
pt
5.79
2.0000
11.58 _________
Enlist Duo
pt
3.49
7.0000
24.43 _________
Dual Magnum
pt
10.02
2.0000
20.04 _________
INSECTICIDES
Acephate 90%
lb
9.87
2.0000
19.74 _________
Bidrin 8EC
oz
1.34
5.2000
6.97 _________
Centric 40WG
oz
4.97
1.3400
6.66 _________
Diamond .83EC
oz
1.28
6.0000
7.68 _________
Imidacloprid 4F
oz
0.78
2.0000
1.56 _________
Bifenthrin
oz
0.86
12.8000
11.01 _________
Lambda
oz
1.88
1.0000
1.88 _________
IncidentalPestTrt$15 acre
15.00
1.0000
15.00 _________
Transform WG
oz
7.63
1.5000
11.45 _________
SEED/PLANTS
Cotton Seed W3FE
thous
2.59
30.0000
77.70 _________
GROWTH REGULATORS
Mepiquat Chloride
oz
0.21
42.7200
8.97 _________
ADJUVANTS
Surfactant
pt
3.30
0.4000
1.32 _________
CUSTOM FERTILIZE
Custom Apply Fert
acre
7.50
1.0000
7.50 _________
ERADICATION FEE
Eradication
acre
1.00
1.0000
1.00 _________
CUSTOM LIME
Lime (Spread)
ton
59.00
0.6660
39.29 _________
CROP CONSULTANT
Cotton Consultant
acre
8.00
1.0000
8.00 _________
SOIL TEST
Soil Test
acre
10.00
0.3330
3.33 _________
OPERATOR LABOR
Tractors
hour
15.27
0.8159
12.46 _________
Self-Propelled
hour
15.27
0.1958
2.99 _________
HAND LABOR
Implements
hour
9.06
0.3181
2.87 _________
Self-Propelled
hour
9.06
0.1840
1.66 _________
UNALLOCATED LABOR
hour
15.23
0.8094
12.33 _________
DIESEL FUEL
Tractors
gal
2.36
12.6003
29.73 _________
Self-Propelled
gal
2.36
3.4035
8.03 _________
REPAIR & MAINTENANCE
Implements
acre
11.56
1.0000
11.56 _________
Tractors
acre
8.23
1.0000
8.23 _________
Self-Propelled
acre
10.03
1.0000
10.03 _________
INTEREST ON OP. CAP.
acre
10.65
1.0000
10.65 _________
--------TOTAL DIRECT EXPENSES
703.46 _________
FIXED EXPENSES
Implements
acre
16.58
1.0000
16.58 _________
Tractors
acre
48.73
1.0000
48.73 _________
Self-Propelled
acre
38.23
1.0000
38.23 _________
--------TOTAL FIXED EXPENSES
103.54 _________
--------TOTAL SPECIFIED EXPENSES
807.00 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
91
Table 15.B
Summary of estimated costs and returns per acre
Cotton, 12R-38 2X1 full-skip (8 rows planted)
Cons. till., W3FE variety, Delta Area, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Cotton Lint
lb
0.85
811.0000
692.92 _________
Cotton Seed
lb
0.11 1095.0000
120.45 _________
--------TOTAL INCOME
813.37 _________
DIRECT EXPENSES
CUSTOM SPRAY
HARVEST AIDS
GINNING
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
GROWTH REGULATORS
ADJUVANTS
CUSTOM FERTILIZE
ERADICATION FEE
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
HAND LABOR
OPERATOR LABOR
UNALLOCATED LABOR
DIESEL FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
hour
hour
hour
gal
acre
acre
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES
46.90
19.63
89.21
107.81
13.40
86.93
81.93
77.70
8.97
1.32
7.50
1.00
39.29
8.00
3.33
9.06
15.27
15.23
2.36
29.82
10.65
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.5022
1.0118
0.8094
16.0039
1.0000
1.0000
46.90
19.63
89.21
107.81
13.40
86.93
81.93
77.70
8.97
1.32
7.50
1.00
39.29
8.00
3.33
4.53
15.45
12.33
37.76
29.82
10.65
--------703.46
109.91
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
103.54 _________
--------TOTAL SPECIFIED EXPENSES
807.00 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
6.37 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
92
Table 15.C
Estimated resource use for field operations, per acre
Cotton, 12R-38 2X1 full-skip (8 rows planted)
Cons. till., W3FE variety, Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
POWER UNIT
PERF TIMES
INPUT
POWER
ALLOC
UNALL
OPERATING INPUT
UNIT
SIZE
RATE OVER MTH
AMOUNT IMPLEMENT UNIT
LABOR
LABOR
_________________________________________________________________________________________________________
-------------hours-----------Soil Test
Lime (Spread)
Custom Apply Fert
Potash (60% K2O)
Bed-Subsoil
Fold
Bed/Disk (Hipper)
App by Air ( 5 gal)
Clarity
Glyphosate 3lbs a.e
Select Max
Surfactant
Fert Appl (Liquid)
UAN (32%)
Row Cond Folding
Plant - Folding
Cotton Seed W3FE
Cotton Seed Trt.
Sprayer 600-825gal
Gramoxone SL 2.0
Cotoran
Surfactant
Cotton Consultant
Eradication
Sprayer 600-825gal
Enlist Duo
Dual Magnum
Acephate 90%
Spray (Direct/Layby)
Bidrin 8EC
Fert Appl (Liquid)
UAN (32%)
Spray (Direct/Layby)
Enlist Duo
Dual Magnum
Centric 40WG
Mepiquat Chloride
App by Air ( 3 gal)
Diamond .83EC
Imidacloprid 4F
Mepiquat Chloride
App by Air ( 3 gal)
Acephate 90%
Mepiquat Chloride
Bifenthrin
App by Air ( 3 gal)
Lambda
Bidrin 8EC
Incidental Pest
App by Air ( 3 gal)
IncidentalPestTrt$15
App by Air ( 3 gal)
Acephate 90%
Bifenthrin
App by Air ( 3 gal)
Transform WG
App by Air ( 5 gal)
Thidiazuron 4lb
Ethephon 6E
App by Air ( 5 gal)
Ethephon 6E
Tribufos 6lb
Cotton Picker
Boll Buggy
Module Builder
Gin & Haul
Stalk Shredder-Flail
acre
ton
acre
cwt
8R-38 2x1
8R-38 2x1
appl
pt
oz
pt
pt
8R-38 2x1
gal
38'
8R-38 2x1
thous
acre
90' 250hp
oz
pt
pt
acre
acre
90' 250hp
pt
pt
lb
8R-38 2x1
oz
8R-38 2x1
gal
8R-38 2x1
pt
pt
oz
oz
appl
oz
oz
oz
appl
lb
oz
oz
appl
oz
oz
appl
acre
appl
lb
oz
appl
oz
appl
oz
pt
appl
pt
pt
4R2x1(350)
4R2x1(350)
4R2x1(350)
lb
15'
0.33
0.33
1.00
Nov
Nov
Nov
MFWD 300
MFWD 300
0.053
0.049
1.00
0.50
1.00
Nov
Nov
Mar
MFWD 300
0.051
1.00
Apr
MFWD 300
MFWD 300
0.040
0.049
1.00
1.00
May
May
0.011
1.00
May
1.00
May
0.011
1.00
May
MFWD 300
0.044
1.00
Jun
MFWD 300
0.051
1.00
Jun
MFWD 300
0.044
1.00
Jun
1.00
Jul
1.00
Jul
0.25
Jul
1.00
Jul
1.00
Aug
1.00
Aug
1.00
Sep
0.50
Sep
1.00
1.00
1.00
1.00
1.00
Oct
Oct
Oct
Oct
Oct
MFWD 300
MFWD 300
0.172
0.172
0.172
MFWD 300
0.110
0.3330
0.6660
1.0000
1.5000
1.0000
0.5000
32.0000
1.0000
0.2000
16.2749
30.0000
0.6700
0.05
0.02
0.05
0.02
0.05
0.02
0.04
0.01
0.05
0.05
0.07
0.04
0.04
0.04
0.04
0.04
0.04
0.09
0.03
0.03
0.01
0.01
0.00
0.01
0.01
0.00
0.04
0.04
0.06
0.03
0.05
0.05
0.07
0.04
0.04
0.04
0.06
0.03
0.17
0.17
0.17
0.17
0.17
0.34
0.17
0.34
0.13
0.13
0.13
48.0000
2.0000
0.2000
1.0000
1.0000
3.5000
1.0000
0.5000
3.2000
16.2749
3.5000
1.0000
1.3400
10.7200
1.0000
6.0000
2.0000
16.0000
1.0000
0.7500
16.0000
6.4000
0.2500
1.0000
2.0000
1.0000
1.0000
1.0000
0.7500
6.4000
1.0000
1.5000
1.0000
2.3000
2.0000
0.5000
0.3125
0.5000
811.0000
0.11
0.11
0.11
0.08
------- ------- ------- ------TOTALS
1.01
0.81
1.51
0.80
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
93
Table 15.D
Estimated costs for field operations, per acre
Cotton, 12R-38 2X1 full-skip (8 rows planted)
Cons. till., W3FE variety, Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
-------------------------DIRECT COST-------------------FIXED
TOTAL
OPERATING INPUT
UNIT
OP INPUT
FUEL
R&M
LABOR
LEASE
INTER
TOTAL
COST
COST
_________________________________________________________________________________________________________
---------------------------------dollars-------------------------------Soil Test
Lime (Spread)
Custom Apply Fert
Potash (60% K2O)
Bed-Subsoil
Fold
Bed/Disk (Hipper)
App by Air ( 5 gal)
Clarity
Glyphosate 3lbs a.e
Select Max
Surfactant
Fert Appl (Liquid)
UAN (32%)
Row Cond Folding
Plant - Folding
Cotton Seed W3FE
Cotton Seed Trt.
Sprayer 600-825gal
Gramoxone SL 2.0
Cotoran
Surfactant
Cotton Consultant
Eradication
Sprayer 600-825gal
Enlist Duo
Dual Magnum
Acephate 90%
Spray (Direct/Layby)
Bidrin 8EC
Fert Appl (Liquid)
UAN (32%)
Spray (Direct/Layby)
Enlist Duo
Dual Magnum
Centric 40WG
Mepiquat Chloride
App by Air ( 3 gal)
Diamond .83EC
Imidacloprid 4F
Mepiquat Chloride
App by Air ( 3 gal)
Acephate 90%
Mepiquat Chloride
Bifenthrin
App by Air ( 3 gal)
Lambda
Bidrin 8EC
Incidental Pest
App by Air ( 3 gal)
IncidentalPestTrt$15
App by Air ( 3 gal)
Acephate 90%
Bifenthrin
App by Air ( 3 gal)
Transform WG
App by Air ( 5 gal)
Thidiazuron 4lb
Ethephon 6E
App by Air ( 5 gal)
Ethephon 6E
Tribufos 6lb
Cotton Picker
Boll Buggy
Module Builder
Gin & Haul
Stalk Shredder-Flail
acre
ton
acre
cwt
8R-38 2x1
8R-38 2x1
appl
pt
oz
pt
pt
8R-38 2x1
gal
38'
8R-38 2x1
thous
acre
90' 250hp
oz
pt
pt
acre
acre
90' 250hp
pt
pt
lb
8R-38 2x1
oz
8R-38 2x1
gal
8R-38 2x1
pt
pt
oz
oz
appl
oz
oz
oz
appl
lb
oz
oz
appl
oz
oz
3.33
39.29
7.50
39.45
appl
acre
appl
lb
oz
appl
oz
appl
oz
pt
appl
pt
pt
4R2x1(350)
4R2x1(350)
4R2x1(350)
lb
15'
5.60
15.00
5.60
7.40
5.50
5.60
11.45
7.00
4.76
7.78
3.50
1.22
5.87
7.00
5.50
3.52
12.73
0.66
34.18
77.70
13.40
9.12
11.58
0.66
8.00
1.00
12.22
10.02
4.93
4.29
34.18
12.22
10.02
6.66
2.25
5.60
7.68
1.56
3.36
5.60
7.40
3.36
5.50
1.40
1.88
2.68
1.96
0.90
1.90
0.57
1.48
0.68
1.88
1.39
1.65
1.49
1.81
0.73
2.06
1.12
1.82
0.35
0.21
0.37
0.35
0.21
0.37
1.62
0.93
1.42
1.88
1.39
1.65
1.62
0.93
1.42
0.12
1.38
0.26
1.38
0.19
0.08
0.16
0.13
0.08
0.30
0.02
0.10
0.70
0.06
0.10
1.36
0.23
0.02
0.16
0.20
0.01
0.14
0.02
0.02
0.21
0.18
0.09
0.06
0.06
0.07
0.50
0.06
0.18
0.15
0.10
0.03
0.07
0.09
0.02
0.04
0.07
0.09
0.04
0.06
0.02
0.02
0.03
3.45
40.67
7.76
40.83
5.53
2.23
7.16
5.63
3.60
13.03
0.68
5.02
34.88
3.40
5.79
79.06
13.63
0.95
9.28
11.78
0.67
8.14
1.02
0.95
12.43
10.20
5.02
4.03
4.35
4.99
34.68
4.03
12.40
10.17
6.76
2.28
5.67
7.77
1.58
3.40
5.67
7.49
3.40
5.56
1.42
1.90
2.71
5.38
2.25
4.00
3.71
5.73
1.28
1.28
3.20
4.00
3.20
3.45
40.67
7.76
40.83
10.91
4.48
7.16
5.63
3.60
13.03
0.68
9.02
34.88
7.11
11.52
79.06
13.63
2.23
9.28
11.78
0.67
8.14
1.02
2.23
12.43
10.20
5.02
7.23
4.35
8.99
34.68
7.23
12.40
10.17
6.76
2.28
5.67
7.77
1.58
3.40
5.67
7.49
3.40
5.56
1.42
1.90
2.71
0.07
5.67
5.67
0.18
15.18
15.18
0.05
5.65
5.65
0.06
7.46
7.46
0.05
5.55
5.55
0.05
5.65
5.65
0.10
11.55
11.55
0.04
7.04
7.04
0.03
4.79
4.79
0.05
7.83
7.83
0.02
3.52
3.52
0.01
1.23
1.23
0.03
5.90
5.90
7.33
9.61
6.29
0.07
23.30
35.67
58.97
6.28
3.05
4.73
0.04
14.10
12.76
26.86
6.28
3.23
6.29
0.05
15.85
13.10
28.95
89.21
0.26
89.47
89.47
4.01
3.61
3.02
0.03
10.67
7.98
18.65
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
592.92
37.76
29.82
32.31
0.00
10.65 703.46 103.54 807.00
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
94
Table 15.E
Estimated monthly income and expense flows per acre
Cotton, 12R-38 2X1 full-skip (8 rows planted)
Cons. till., W3FE variety, Delta Area, Mississippi, 2022
__________________________________________________________________________________________________________________________________
ITEM
Nov
Dec
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
__________________________________________________________________________________________________________________________________
--------------------------------------------------dollars-------------------------------------------------TOTAL INCOME
DIRECT EXPENSES
CUSTOM SPRAY
HARVEST AIDS
GINNING
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
GROWTH REGULATORS
ADJUVANTS
CUSTOM FERTILIZE
ERADICATION FEE
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
LABOR
LEASE *
FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
TOTAL DIRECT EXPENSES
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
813.37
0.00
0.00
0.00
0.00
7.00
0.00
0.00
0.00
18.20
11.20
10.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
19.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
89.21
39.45
0.00
0.00
0.00
0.00
34.18
0.00
34.18
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
13.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
21.75
0.00
42.94
22.24
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.93
10.95
41.70
24.35
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
77.70
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.25
6.72
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.66
0.00
0.66
0.00
0.00
0.00
0.00
0.00
7.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
0.00
0.00
0.00
0.00
0.00
39.29
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.00
0.00
0.00
0.00
0.00
0.00
3.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.16
0.00
0.00
0.00
0.00
1.65
3.68
4.49
0.00
0.00
0.00
20.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.86
0.00
0.00
0.00
0.00
1.88
4.00
5.12
0.00
0.00
0.00
23.90
2.47
0.00
0.00
0.00
0.00
1.39
3.21
3.25
0.00
0.00
0.00
19.50
3.41
0.00
0.00
0.00
0.69
0.80
2.80
1.21
0.80
0.31
0.18
0.45
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------100.47
0.00
0.00
0.00
30.10
39.90
162.32
83.69
67.42
35.86
30.31
153.39
NET INCOME
-100.47
0.00
0.00
0.00
-30.10
-39.90 -162.32
-83.69
-67.42
-35.86
-30.31
659.98
NET INCOME TO DATE
-100.47 -100.47 -100.47 -100.47 -130.57 -170.47 -332.79 -416.48 -483.90 -519.76 -550.07
109.91
__________________________________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
* Lease costs are based on hourly usage costs.
Table 15.F
Estimated returns for various price/yield combinations, per acre
Cotton, 12R-38 2X1 full-skip (8 rows planted)
Cons. till., W3FE variety, Delta Area, Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Cotton Lint
0.64
0.68
0.72
0.76
0.81
0.85
0.89
0.93
0.98
1.02
1.06
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50
405.50
lb
-278
-381
-261
-364
-243
-347
-226
-330
-209
-312
-191
-295
-174
-278
-157
-260
-139
-243
-122
-226
-105
-208
60
486.60
lb
-235
-338
-214
-318
-193
-297
-173
-276
-152
-255
-131
-235
-110
-214
-89
-193
-69
-172
-48
-151
-27
-131
70
567.70
lb
-192
-295
-168
-271
-143
-247
-119
-223
-95
-198
-71
-174
-46
-150
-22
-126
1
-101
25
-77
50
-53
80
648.80
lb
-149
-252
-121
-225
-93
-197
-66
-169
-38
-142
-10
-114
16
-86
44
-58
72
-31
100
-3
127
24
90
729.90
lb
-106
-209
-75
-178
-43
-147
-12
-116
18
-85
49
-53
80
-22
111
8
143
39
174
70
205
101
100
811.00
lb
-63
-166
-28
-132
5
-97
40
-62
75
-28
109
6
144
41
179
75
213
110
248
144
283
179
110
892.10
lb
-20
-123
17
-85
55
-47
94
-9
132
28
170
66
208
104
246
142
284
181
322
219
360
257
120
973.20
lb
22
-80
64
-39
105
2
147
43
189
85
230
127
272
168
313
210
355
251
396
293
438
334
130
1054.30
lb
65
-37
110
7
155
52
200
97
245
142
290
187
335
232
381
277
426
322
471
367
516
412
140
1135.40
lb
108
5
157
53
205
102
254
150
302
199
351
247
399
296
448
344
496
393
545
441
593
490
150
1216.50
lb
151
203
255
307
359
411
463
515
567
619
671
48
100
152
204
256
308
360
412
464
515
567
________________________________________________________________________________________________________________________
The top number in each cell is Returns Above Direct Expenses.
The bottom number in each cell is Returns Above Total Specified Expenses.
Only the product listed has been varied to calculate net returns.
Note: Cost of production estimates are based on 2021 input prices.
95
96
Table 16.A
Estimated costs per acre
Cotton, 8R-38" solid, conservation tillage
W3FE variety, Non-Delta Area, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
HARVEST AIDS
Thidiazuron 4lb
oz
2.07
2.3000
4.76 _________
Ethephon 6E
pt
3.89
2.3125
9.00 _________
Tribufos 6lb
pt
11.74
0.5000
5.87 _________
GINNING
Gin & Haul
lb
0.11 1000.0000
110.00 _________
FERTILIZERS
Potash (60% K2O)
cwt
26.30
1.5000
39.45 _________
UAN (32%)
gal
2.10
28.9332
60.76 _________
FUNGICIDES
Cotton Seed Trt.
acre
20.00
1.0000
20.00 _________
HERBICIDES
Clarity
pt
11.00
0.5000
5.50 _________
Glyphosate 3lbs a.e oz
0.11
32.0000
3.52 _________
Gramoxone SL 2.0
oz
0.19
48.0000
9.12 _________
Cotoran
pt
5.79
2.0000
11.58 _________
Enlist Duo
pt
3.49
7.0000
24.43 _________
Dual Magnum
pt
10.02
2.0000
20.04 _________
INSECTICIDES
Acephate 90%
lb
9.87
2.0000
19.74 _________
Bidrin 8EC
oz
1.34
3.2000
4.29 _________
Centric 40WG
oz
4.97
2.0000
9.94 _________
IncidentalPestTrt$15 acre
15.00
1.0000
15.00 _________
SEED/PLANTS
Cotton Seed W3FE
thous
2.59
45.0000
116.55 _________
GROWTH REGULATORS
Mepiquat Chloride
oz
0.21
32.0000
6.72 _________
ADJUVANTS
Surfactant
pt
3.30
0.4000
1.32 _________
CUSTOM FERTILIZE
Custom Apply Fert
acre
7.50
1.0000
7.50 _________
ERADICATION FEE
Eradication
acre
1.00
1.0000
1.00 _________
CUSTOM LIME
Lime (Spread)
ton
59.00
0.6660
39.29 _________
CROP CONSULTANT
Cotton Consultant
acre
8.00
1.0000
8.00 _________
SOIL TEST
Soil Test
acre
10.00
0.3330
3.33 _________
OPERATOR LABOR
Tractors
hour
15.27
0.9288
14.19 _________
Self-Propelled
hour
15.27
0.3221
4.92 _________
HAND LABOR
Implements
hour
9.06
0.3579
3.24 _________
Self-Propelled
hour
9.06
0.2472
2.24 _________
UNALLOCATED LABOR
hour
15.29
1.0008
15.31 _________
DIESEL FUEL
Tractors
gal
2.36
14.3433
33.86 _________
Self-Propelled
gal
2.36
4.4973
10.58 _________
REPAIR & MAINTENANCE
Implements
acre
11.57
1.0000
11.57 _________
Tractors
acre
9.40
1.0000
9.40 _________
Self-Propelled
acre
14.22
1.0000
14.22 _________
INTEREST ON OP. CAP.
acre
10.47
1.0000
10.47 _________
--------TOTAL DIRECT EXPENSES
686.71 _________
FIXED EXPENSES
Implements
acre
16.28
1.0000
16.28 _________
Tractors
acre
55.45
1.0000
55.45 _________
Self-Propelled
acre
57.17
1.0000
57.17 _________
--------TOTAL FIXED EXPENSES
128.90 _________
--------TOTAL SPECIFIED EXPENSES
815.61 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
97
Table 16.B
Summary of estimated costs and returns per acre
Cotton, 8R-38" solid, conservation tillage
W3FE variety, Non-Delta Area, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Cotton Lint
lb
0.85 1000.0000
854.40 _________
Cotton Seed
lb
0.11 1350.0000
148.50 _________
--------TOTAL INCOME
1002.90 _________
DIRECT EXPENSES
HARVEST AIDS
GINNING
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
GROWTH REGULATORS
ADJUVANTS
CUSTOM FERTILIZE
ERADICATION FEE
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
HAND LABOR
OPERATOR LABOR
UNALLOCATED LABOR
DIESEL FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
hour
hour
hour
gal
acre
acre
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES
19.63
110.00
100.21
20.00
74.20
48.96
116.55
6.72
1.32
7.50
1.00
39.29
8.00
3.33
9.06
15.27
15.29
2.36
35.19
10.47
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.6051
1.2510
1.0008
18.8406
1.0000
1.0000
19.63
110.00
100.21
20.00
74.20
48.96
116.55
6.72
1.32
7.50
1.00
39.29
8.00
3.33
5.48
19.11
15.31
44.44
35.19
10.47
--------686.71
316.19
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
128.90 _________
--------TOTAL SPECIFIED EXPENSES
815.61 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
187.29 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
98
Table 16.C
Estimated resource use for field operations, per acre
Cotton, 8R-38" solid, conservation tillage
W3FE variety, Non-Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
POWER UNIT
PERF TIMES
INPUT
POWER
ALLOC
UNALL
OPERATING INPUT
UNIT
SIZE
RATE OVER MTH
AMOUNT IMPLEMENT UNIT
LABOR
LABOR
_________________________________________________________________________________________________________
-------------hours-----------Soil Test
Lime (Spread)
Custom Apply Fert
Potash (60% K2O)
Bed-Subsoil
Fold
Bed/Disk (Hipper)Rd
Sprayer 600-750gal
Clarity
Glyphosate 3lbs a.e
Surfactant
Fert Appl (Liquid)
UAN (32%)
Row Cond Rigid
Plant - Folding
Cotton Seed W3FE
Cotton Seed Trt.
Sprayer 600-750gal
Gramoxone SL 2.0
Cotoran
Surfactant
Cotton Consultant
Eradication
Sprayer 600-750gal
Enlist Duo
Dual Magnum
Acephate 90%
Sprayer 600-750gal
Bidrin 8EC
Fert Appl (Liquid)
UAN (32%)
Spray (Direct/Layby)
Enlist Duo
Dual Magnum
Centric 40WG
Mepiquat Chloride
Sprayer 600-750gal
Mepiquat Chloride
Acephate 90%
Incidental Pest
Sprayer 600-750gal
IncidentalPestTrt$15
Sprayer 600-750gal
Acephate 90%
Sprayer 600-750gal
Thidiazuron 4lb
Ethephon 6E
Sprayer 600-750gal
Tribufos 6lb
Ethephon 6E
Cotton Picker
Boll Buggy
Module Builder
Gin & Haul
Stalk Shredder-Flail
acre
ton
acre
cwt
8R-38
8R-38
60' 175hp
pt
oz
pt
8R-38
gal
26'
8R-38
thous
acre
60' 175hp
oz
pt
pt
acre
acre
60' 175hp
pt
pt
lb
60' 175hp
oz
8R-38
gal
8R-38
pt
pt
oz
oz
60' 175hp
oz
lb
0.33
0.33
1.00
Nov
Nov
Nov
0.080
0.074
0.017
1.00
0.50
1.00
Nov
Nov
Mar
MFWD 300
0.077
1.00
Apr
MFWD 300
MFWD 300
0.059
0.074
1.00
1.00
May
May
0.017
1.00
May
1.00
May
0.017
1.00
May
0.017
1.00
Jun
MFWD 300
0.077
1.00
Jun
MFWD 300
0.066
1.00
Jun
0.017
1.00
Jul
1.00
Jul
MFWD 300
MFWD 300
60' 175hp
acre
60' 175hp
lb
60' 175hp
oz
pt
60' 175hp
pt
pt
6R-38(355)
6R-38(355) MFWD 300
6R-38(355) MFWD 300
lb
15'
MFWD 300
0.017
0.017
1.00
Aug
0.017
1.00
Sep
0.017
0.50
Sep
0.172
0.172
0.172
1.00
1.00
1.00
1.00
1.00
Oct
Oct
Oct
Oct
Oct
0.110
0.3330
0.6660
1.0000
1.5000
0.5000
32.0000
0.2000
14.4666
45.0000
1.0000
0.08
0.03
0.08
0.03
0.01
0.08
0.03
0.02
0.06
0.02
0.01
0.07
0.07
0.11
0.06
0.05
0.07
0.05
0.07
0.05
0.14
0.04
0.05
0.01
0.02
0.01
0.01
0.02
0.01
0.01
0.02
0.01
0.07
0.07
0.11
0.06
0.06
0.06
0.10
0.05
0.01
0.02
0.01
0.01
0.02
0.01
0.01
0.02
0.01
0.01
0.02
0.01
0.00
0.01
0.00
0.17
0.17
0.17
0.34
0.17
0.34
0.13
0.13
0.13
48.0000
2.0000
0.2000
1.0000
1.0000
3.5000
1.0000
0.5000
3.2000
14.4666
3.5000
1.0000
2.0000
16.0000
16.0000
0.7500
1.0000
0.7500
2.3000
2.0000
0.5000
0.3125
1000.0000
0.17
0.17
0.11
0.11
0.11
0.08
------- ------- ------- ------TOTALS
1.25
0.92
1.85
1.00
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
99
Table 16.D
Estimated costs for field operations, per acre
Cotton, 8R-38" solid, conservation tillage
W3FE variety, Non-Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
-------------------------DIRECT COST-------------------FIXED
TOTAL
OPERATING INPUT
UNIT
OP INPUT
FUEL
R&M
LABOR
LEASE
INTER
TOTAL
COST
COST
_________________________________________________________________________________________________________
---------------------------------dollars-------------------------------Soil Test
Lime (Spread)
Custom Apply Fert
Potash (60% K2O)
Bed-Subsoil
Fold
Bed/Disk (Hipper)Rd
Sprayer 600-750gal
Clarity
Glyphosate 3lbs a.e
Surfactant
Fert Appl (Liquid)
UAN (32%)
Row Cond Rigid
Plant - Folding
Cotton Seed W3FE
Cotton Seed Trt.
Sprayer 600-750gal
Gramoxone SL 2.0
Cotoran
Surfactant
Cotton Consultant
Eradication
Sprayer 600-750gal
Enlist Duo
Dual Magnum
Acephate 90%
Sprayer 600-750gal
Bidrin 8EC
Fert Appl (Liquid)
UAN (32%)
Spray (Direct/Layby)
Enlist Duo
Dual Magnum
Centric 40WG
Mepiquat Chloride
Sprayer 600-750gal
Mepiquat Chloride
Acephate 90%
Incidental Pest
Sprayer 600-750gal
IncidentalPestTrt$15
Sprayer 600-750gal
Acephate 90%
Sprayer 600-750gal
Thidiazuron 4lb
Ethephon 6E
Sprayer 600-750gal
Tribufos 6lb
Ethephon 6E
Cotton Picker
Boll Buggy
Module Builder
Gin & Haul
Stalk Shredder-Flail
acre
ton
acre
cwt
8R-38
8R-38
60' 175hp
pt
oz
pt
8R-38
gal
26'
8R-38
thous
acre
60' 175hp
oz
pt
pt
acre
acre
60' 175hp
pt
pt
lb
60' 175hp
oz
8R-38
gal
8R-38
pt
pt
oz
oz
60' 175hp
oz
lb
3.33
39.29
7.50
39.45
5.50
3.52
0.66
30.38
116.55
20.00
9.12
11.58
0.66
8.00
1.00
12.22
10.02
4.93
4.29
30.38
12.22
10.02
9.94
3.36
3.36
7.40
2.94
1.35
0.37
2.25
0.59
0.20
2.22
1.02
0.57
2.83
1.96
2.49
2.18
2.72
0.88
2.27
1.64
2.73
0.37
0.20
0.57
0.37
0.20
0.57
0.37
0.20
0.57
2.83
1.96
2.49
2.44
1.17
2.14
0.37
0.20
0.57
0.12
1.38
0.26
1.38
0.26
0.10
0.03
0.13
0.08
0.02
0.15
0.62
0.08
0.14
2.04
0.35
0.02
0.16
0.20
0.01
0.14
0.02
0.02
0.21
0.18
0.09
0.02
0.06
0.11
0.44
0.08
0.18
0.15
0.14
0.05
0.01
0.04
0.09
3.45
40.67
7.76
40.83
7.67
3.06
1.17
5.63
3.60
0.68
7.43
31.00
4.78
7.86
118.59
20.35
1.16
9.28
11.78
0.67
8.14
1.02
1.16
12.43
10.20
5.02
1.16
4.35
7.39
30.82
5.83
12.40
10.17
10.08
3.41
1.15
3.40
7.49
7.11
2.73
1.26
5.86
4.66
7.14
1.26
1.26
1.26
5.86
4.53
1.26
3.45
40.67
7.76
40.83
14.78
5.79
2.43
5.63
3.60
0.68
13.29
31.00
9.44
15.00
118.59
20.35
2.42
9.28
11.78
0.67
8.14
1.02
2.42
12.43
10.20
5.02
2.42
4.35
13.25
30.82
10.36
12.40
10.17
10.08
3.41
2.41
3.40
7.49
60' 175hp
0.37
0.20
0.57
0.01
1.15
1.26
2.41
acre
15.00
0.18
15.18
15.18
60' 175hp
0.37
0.20
0.57
0.01
1.15
1.26
2.41
lb
7.40
0.06
7.46
7.46
60' 175hp
0.37
0.20
0.57
0.01
1.15
1.26
2.41
oz
4.76
0.03
4.79
4.79
pt
7.78
0.05
7.83
7.83
60' 175hp
0.19
0.10
0.28
0.57
0.63
1.20
pt
5.87
0.03
5.90
5.90
pt
1.22
0.01
1.23
1.23
6R-38(355)
7.43
12.52
6.29
0.08
26.32
46.46
72.78
6R-38(355)
6.28
3.05
4.73
0.04
14.10
12.76
26.86
6R-38(355)
6.28
3.23
6.29
0.05
15.85
13.10
28.95
lb
110.00
0.32 110.32
110.32
15'
4.01
3.61
3.02
0.03
10.67
7.98
18.65
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
556.71
44.44
35.19
39.90
0.00
10.47 686.71 128.90 815.61
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
100
Table 16.E
Estimated monthly income and expense flows per acre
Cotton, 8R-38" solid, conservation tillage
W3FE variety, Non-Delta Area, Mississippi, 2022
__________________________________________________________________________________________________________________________________
ITEM
Nov
Dec
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
__________________________________________________________________________________________________________________________________
--------------------------------------------------dollars-------------------------------------------------TOTAL INCOME
DIRECT EXPENSES
HARVEST AIDS
GINNING
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
GROWTH REGULATORS
ADJUVANTS
CUSTOM FERTILIZE
ERADICATION FEE
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
LABOR
LEASE *
FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
TOTAL DIRECT EXPENSES
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1002.90
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
19.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
110.00
39.45
0.00
0.00
0.00
0.00
30.38
0.00
30.38
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
20.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
9.02
0.00
42.94
22.24
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.93
14.23
22.40
7.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
116.55
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.36
3.36
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.66
0.00
0.66
0.00
0.00
0.00
0.00
0.00
7.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
0.00
0.00
0.00
0.00
0.00
39.29
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.00
0.00
0.00
0.00
0.00
0.00
3.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.24
0.00
0.00
0.00
0.57
2.49
5.51
5.20
1.14
0.57
0.85
20.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.29
0.00
0.00
0.00
0.37
2.83
5.64
5.64
0.74
0.37
0.56
24.00
2.84
0.00
0.00
0.00
0.20
1.96
3.55
3.33
0.40
0.20
0.30
22.41
3.50
0.00
0.00
0.00
0.26
0.77
3.66
1.23
0.33
0.07
0.13
0.52
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------103.44
0.00
0.00
0.00
11.08
38.43
212.44
85.61
28.37
8.61
21.47
177.26
NET INCOME
-103.44
0.00
0.00
0.00
-11.08
-38.43 -212.44
-85.61
-28.37
-8.61
-21.47
825.64
NET INCOME TO DATE
-103.44 -103.44 -103.44 -103.44 -114.52 -152.95 -365.39 -451.00 -479.37 -487.98 -509.45
316.19
__________________________________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
* Lease costs are based on hourly usage costs.
Table 16.F
Estimated returns for various price/yield combinations, per acre
Cotton, 8R-38" solid, conservation tillage
W3FE variety, Non-Delta Area, Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Cotton Lint
0.64
0.68
0.72
0.76
0.81
0.85
0.89
0.93
0.98
1.02
1.06
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50
500.00
lb
-162
-291
-141
-270
-119
-248
-98
-227
-77
-206
-55
-184
-34
-163
-13
-142
8
-120
29
-99
50
-77
60
600.00
lb
-109
-238
-83
-212
-58
-187
-32
-161
-7
-135
18
-110
44
-84
69
-59
95
-33
121
-7
146
17
70
700.00
lb
-56
-185
-26
-155
3
-125
33
-95
63
-65
92
-35
122
-6
152
23
182
53
212
83
242
113
80
800.00
lb
-3
-132
30
-98
64
-64
99
-29
133
4
167
38
201
72
235
106
269
141
304
175
338
209
90
900.00
lb
49
-79
87
-40
126
-2
164
35
203
74
241
112
280
151
318
189
357
228
395
266
434
305
100
1000.00
lb
102
-26
145
16
188
59
230
101
273
144
316
187
358
230
401
272
444
315
487
358
529
400
110
1100.00
lb
155
26
202
73
249
120
296
167
343
214
390
261
437
308
484
355
531
402
578
449
625
496
120
1200.00
lb
208
79
259
131
311
182
362
233
413
284
465
336
516
387
567
438
618
489
670
541
721
592
130
1300.00
lb
261
132
317
188
372
243
428
299
483
354
539
410
594
466
650
521
706
577
761
632
817
688
140
1400.00
lb
314
185
374
245
434
305
494
365
554
425
613
484
673
544
733
604
793
664
853
724
912
783
150
1500.00
lb
367
431
495
560
624
688
752
816
880
944
1008
238
303
367
431
495
559
623
687
751
815
879
________________________________________________________________________________________________________________________
The top number in each cell is Returns Above Direct Expenses.
The bottom number in each cell is Returns Above Total Specified Expenses.
Only the product listed has been varied to calculate net returns.
Note: Cost of production estimates are based on 2021 input prices.
101
102
Table 17.A
Estimated costs per acre
Cotton, 8R-38" solid, no-till
W3FE variety, Non-Delta Area, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
HARVEST AIDS
Thidiazuron 4lb
oz
2.07
2.3000
4.76 _________
Ethephon 6E
pt
3.89
2.3125
9.00 _________
Tribufos 6lb
pt
11.74
0.5000
5.87 _________
GINNING
Gin & Haul
lb
0.11
900.0000
99.00 _________
FERTILIZERS
Potash (60% K2O)
cwt
26.30
1.5000
39.45 _________
UAN (32%)
gal
2.10
18.4000
38.64 _________
FUNGICIDES
Cotton Seed Trt.
acre
20.00
1.0000
20.00 _________
HERBICIDES
Clarity
pt
11.00
0.5000
5.50 _________
Glyphosate 3lbs a.e oz
0.11
32.0000
3.52 _________
Gramoxone SL 2.0
oz
0.19
48.0000
9.12 _________
Cotoran
pt
5.79
2.0000
11.58 _________
Enlist Duo
pt
3.49
7.0000
24.43 _________
Dual Magnum
pt
10.02
2.0000
20.04 _________
INSECTICIDES
Acephate 90%
lb
9.87
2.0000
19.74 _________
Bidrin 8EC
oz
1.34
3.2000
4.29 _________
Centric 40WG
oz
4.97
2.0000
9.94 _________
IncidentalPestTrt$15 acre
15.00
1.0000
15.00 _________
SEED/PLANTS
Cotton Seed W3FE
thous
2.59
45.0000
116.55 _________
GROWTH REGULATORS
Mepiquat Chloride
oz
0.21
32.0000
6.72 _________
ADJUVANTS
Surfactant
pt
3.30
0.4000
1.32 _________
CUSTOM FERTILIZE
Custom Apply Fert
acre
7.50
1.0000
7.50 _________
ERADICATION FEE
Eradication
acre
1.00
1.0000
1.00 _________
CUSTOM LIME
Lime (Spread)
ton
59.00
0.6660
39.29 _________
CROP CONSULTANT
Cotton Consultant
acre
8.00
1.0000
8.00 _________
SOIL TEST
Soil Test
acre
10.00
0.3330
3.33 _________
OPERATOR LABOR
Tractors
hour
15.27
0.7365
11.25 _________
Self-Propelled
hour
15.27
0.3221
4.92 _________
HAND LABOR
Implements
hour
9.06
0.3222
2.91 _________
Self-Propelled
hour
9.06
0.2472
2.24 _________
UNALLOCATED LABOR
hour
15.30
0.8469
12.96 _________
DIESEL FUEL
Tractors
gal
2.36
11.3731
26.85 _________
Self-Propelled
gal
2.36
4.4973
10.58 _________
REPAIR & MAINTENANCE
Implements
acre
9.06
1.0000
9.06 _________
Tractors
acre
7.45
1.0000
7.45 _________
Self-Propelled
acre
14.22
1.0000
14.22 _________
INTEREST ON OP. CAP.
acre
9.43
1.0000
9.43 _________
--------TOTAL DIRECT EXPENSES
635.46 _________
FIXED EXPENSES
Implements
acre
12.77
1.0000
12.77 _________
Tractors
acre
43.97
1.0000
43.97 _________
Self-Propelled
acre
57.17
1.0000
57.17 _________
--------TOTAL FIXED EXPENSES
113.91 _________
--------TOTAL SPECIFIED EXPENSES
749.37 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
103
Table 17.B
Summary of estimated costs and returns per acre
Cotton, 8R-38" solid, no-till
W3FE variety, Non-Delta Area, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Cotton Lint
lb
0.85
900.0000
768.96 _________
Cotton Seed
lb
0.11 1215.0000
133.65 _________
--------TOTAL INCOME
902.61 _________
DIRECT EXPENSES
HARVEST AIDS
GINNING
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
GROWTH REGULATORS
ADJUVANTS
CUSTOM FERTILIZE
ERADICATION FEE
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
HAND LABOR
OPERATOR LABOR
UNALLOCATED LABOR
DIESEL FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
hour
hour
hour
gal
acre
acre
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES
19.63
99.00
78.09
20.00
74.20
48.96
116.55
6.72
1.32
7.50
1.00
39.29
8.00
3.33
9.06
15.27
15.30
2.36
30.73
9.43
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.5694
1.0586
0.8469
15.8705
1.0000
1.0000
19.63
99.00
78.09
20.00
74.20
48.96
116.55
6.72
1.32
7.50
1.00
39.29
8.00
3.33
5.15
16.17
12.96
37.43
30.73
9.43
--------635.46
267.15
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
113.91 _________
--------TOTAL SPECIFIED EXPENSES
749.37 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
153.24 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
104
Table 17.C
Estimated resource use for field operations, per acre
Cotton, 8R-38" solid, no-till
W3FE variety, Non-Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
POWER UNIT
PERF TIMES
INPUT
POWER
ALLOC
UNALL
OPERATING INPUT
UNIT
SIZE
RATE OVER MTH
AMOUNT IMPLEMENT UNIT
LABOR
LABOR
_________________________________________________________________________________________________________
-------------hours-----------Soil Test
Lime (Spread)
Custom Apply Fert
Potash (60% K2O)
Sprayer 600-750gal
Clarity
Glyphosate 3lbs a.e
Surfactant
Row Cond Rigid
NT Plant-Folding
Cotton Seed W3FE
Cotton Seed Trt.
Sprayer 600-750gal
Gramoxone SL 2.0
Cotoran
Surfactant
Cotton Consultant
Eradication
Sprayer 600-750gal
Enlist Duo
Dual Magnum
Acephate 90%
Sprayer 600-750gal
Bidrin 8EC
Fert Appl (Liquid)
UAN (32%)
Spray (Direct/Layby)
Enlist Duo
Dual Magnum
Centric 40WG
Mepiquat Chloride
Sprayer 600-750gal
Mepiquat Chloride
Acephate 90%
Incidental Pest
Sprayer 600-750gal
IncidentalPestTrt$15
Sprayer 600-750gal
Acephate 90%
Sprayer 600-750gal
Thidiazuron 4lb
Ethephon 6E
Sprayer 600-750gal
Tribufos 6lb
Ethephon 6E
Cotton Picker
Boll Buggy
Module Builder
Gin & Haul
Stalk Shredder-Flail
acre
ton
acre
cwt
60' 175hp
pt
oz
pt
26'
8R-38
thous
acre
60' 175hp
oz
pt
pt
acre
acre
60' 175hp
pt
pt
lb
60' 175hp
oz
8R-38
gal
8R-38
pt
pt
oz
oz
60' 175hp
oz
lb
0.33
0.33
1.00
Nov
Nov
Nov
0.017
1.00
Mar
0.059
0.077
1.00
1.00
May
May
0.017
1.00
May
1.00
May
0.017
1.00
May
0.017
1.00
Jun
MFWD 300
0.077
1.00
Jun
MFWD 300
0.066
1.00
Jun
0.017
1.00
Jul
1.00
Jul
MFWD 300
MFWD 300
60' 175hp
acre
60' 175hp
lb
60' 175hp
oz
pt
60' 175hp
pt
pt
6R-38(355)
6R-38(355) MFWD 300
6R-38(355) MFWD 300
lb
15'
MFWD 300
0.017
0.017
1.00
Aug
0.017
1.00
Sep
0.017
0.50
Sep
0.172
0.172
0.172
1.00
1.00
1.00
1.00
1.00
Oct
Oct
Oct
Oct
Oct
0.110
0.3330
0.6660
1.0000
1.5000
0.5000
32.0000
0.2000
45.0000
1.0000
0.01
0.02
0.01
0.05
0.07
0.05
0.15
0.04
0.06
0.01
0.02
0.01
0.01
0.02
0.01
0.01
0.02
0.01
0.07
0.07
0.11
0.06
0.06
0.06
0.10
0.05
0.01
0.02
0.01
0.01
0.02
0.01
0.01
0.02
0.01
0.01
0.02
0.01
0.00
0.01
0.00
0.17
0.17
0.17
0.34
0.17
0.34
0.13
0.13
0.13
0.05
0.07
48.0000
2.0000
0.2000
1.0000
1.0000
3.5000
1.0000
0.5000
3.2000
18.4000
3.5000
1.0000
2.0000
16.0000
16.0000
0.7500
1.0000
0.7500
2.3000
2.0000
0.5000
0.3125
900.0000
0.17
0.17
0.11
0.11
0.11
0.08
------- ------- ------- ------TOTALS
1.05
0.73
1.62
0.84
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
105
Table 17.D
Estimated costs for field operations, per acre
Cotton, 8R-38" solid, no-till
W3FE variety, Non-Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
-------------------------DIRECT COST-------------------FIXED
TOTAL
OPERATING INPUT
UNIT
OP INPUT
FUEL
R&M
LABOR
LEASE
INTER
TOTAL
COST
COST
_________________________________________________________________________________________________________
---------------------------------dollars-------------------------------Soil Test
Lime (Spread)
Custom Apply Fert
Potash (60% K2O)
Sprayer 600-750gal
Clarity
Glyphosate 3lbs a.e
Surfactant
Row Cond Rigid
NT Plant-Folding
Cotton Seed W3FE
Cotton Seed Trt.
Sprayer 600-750gal
Gramoxone SL 2.0
Cotoran
Surfactant
Cotton Consultant
Eradication
Sprayer 600-750gal
Enlist Duo
Dual Magnum
Acephate 90%
Sprayer 600-750gal
Bidrin 8EC
Fert Appl (Liquid)
UAN (32%)
Spray (Direct/Layby)
Enlist Duo
Dual Magnum
Centric 40WG
Mepiquat Chloride
Sprayer 600-750gal
Mepiquat Chloride
Acephate 90%
Incidental Pest
Sprayer 600-750gal
IncidentalPestTrt$15
Sprayer 600-750gal
Acephate 90%
Sprayer 600-750gal
Thidiazuron 4lb
Ethephon 6E
Sprayer 600-750gal
Tribufos 6lb
Ethephon 6E
Cotton Picker
Boll Buggy
Module Builder
Gin & Haul
Stalk Shredder-Flail
acre
ton
acre
cwt
60' 175hp
pt
oz
pt
26'
8R-38
thous
acre
60' 175hp
oz
pt
pt
acre
acre
60' 175hp
pt
pt
lb
60' 175hp
oz
8R-38
gal
8R-38
pt
pt
oz
oz
60' 175hp
oz
lb
60' 175hp
acre
60' 175hp
lb
60' 175hp
oz
pt
60' 175hp
pt
pt
6R-38(355)
6R-38(355)
6R-38(355)
lb
15'
3.33
39.29
7.50
39.45
5.50
3.52
0.66
116.55
20.00
9.12
11.58
0.66
8.00
1.00
12.22
10.02
4.93
4.29
38.64
12.22
10.02
9.94
3.36
3.36
7.40
0.37
0.20
0.57
2.18
2.83
0.88
2.61
1.64
2.84
0.37
0.20
0.57
0.37
0.20
0.57
0.37
0.20
0.57
2.83
1.96
2.49
2.44
1.17
2.14
0.37
0.20
0.57
0.37
0.20
0.57
0.12
1.38
0.26
1.38
0.03
0.13
0.08
0.02
0.08
0.14
2.04
0.35
0.02
0.16
0.20
0.01
0.14
0.02
0.02
0.21
0.18
0.09
0.02
0.06
0.11
0.56
0.08
0.18
0.15
0.14
0.05
0.01
0.04
0.09
1.26
4.66
7.85
1.26
1.26
1.26
5.86
4.53
1.26
3.45
40.67
7.76
40.83
2.43
5.63
3.60
0.68
9.44
16.27
118.59
20.35
2.42
9.28
11.78
0.67
8.14
1.02
2.42
12.43
10.20
5.02
2.42
4.35
13.25
39.20
10.36
12.40
10.17
10.08
3.41
2.41
3.40
7.49
1.15
1.26
2.41
15.18
15.18
0.37
0.20
0.57
1.15
1.26
2.41
7.40
7.46
7.46
0.37
0.20
0.57
1.15
1.26
2.41
4.76
4.79
4.79
7.78
7.83
7.83
0.19
0.10
0.28
0.57
0.63
1.20
5.87
0.03
5.90
5.90
1.22
0.01
1.23
1.23
7.43
12.52
6.29
0.08
26.32
46.46
72.78
6.28
3.05
4.73
0.04
14.10
12.76
26.86
6.28
3.23
6.29
0.05
15.85
13.10
28.95
99.00
0.29
99.29
99.29
4.01
3.61
3.02
0.03
10.67
7.98
18.65
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
523.59
37.43
30.73
34.28
0.00
9.43 635.46 113.91 749.37
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
15.00
0.01
0.18
0.01
0.06
0.01
0.03
0.05
3.45
40.67
7.76
40.83
1.17
5.63
3.60
0.68
4.78
8.42
118.59
20.35
1.16
9.28
11.78
0.67
8.14
1.02
1.16
12.43
10.20
5.02
1.16
4.35
7.39
39.20
5.83
12.40
10.17
10.08
3.41
1.15
3.40
7.49
106
Table 17.E
Estimated monthly income and expense flows per acre
Cotton, 8R-38" solid, no-till
W3FE variety, Non-Delta Area, Mississippi, 2022
__________________________________________________________________________________________________________________________________
ITEM
Nov
Dec
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
__________________________________________________________________________________________________________________________________
--------------------------------------------------dollars-------------------------------------------------TOTAL INCOME
DIRECT EXPENSES
HARVEST AIDS
GINNING
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
GROWTH REGULATORS
ADJUVANTS
CUSTOM FERTILIZE
ERADICATION FEE
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
LABOR
LEASE *
FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
TOTAL DIRECT EXPENSES
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
902.61
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
19.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
99.00
39.45
0.00
0.00
0.00
0.00
0.00
0.00
38.64
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
20.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
9.02
0.00
42.94
22.24
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.93
14.23
22.40
7.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
116.55
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.36
3.36
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.66
0.00
0.66
0.00
0.00
0.00
0.00
0.00
7.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
0.00
0.00
0.00
0.00
0.00
39.29
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.00
0.00
0.00
0.00
0.00
0.00
3.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.57
0.00
5.62
5.20
1.14
0.57
0.85
20.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.37
0.00
5.75
5.64
0.74
0.37
0.56
24.00
0.00
0.00
0.00
0.00
0.20
0.00
3.89
3.33
0.40
0.20
0.30
22.41
3.14
0.00
0.00
0.00
0.26
0.00
3.66
1.35
0.33
0.07
0.13
0.49
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------92.71
0.00
0.00
0.00
11.08
0.00
213.00
93.99
28.37
8.61
21.47
166.23
NET INCOME
-92.71
0.00
0.00
0.00
-11.08
0.00 -213.00
-93.99
-28.37
-8.61
-21.47
736.38
NET INCOME TO DATE
-92.71
-92.71
-92.71
-92.71 -103.79 -103.79 -316.79 -410.78 -439.15 -447.76 -469.23
267.15
__________________________________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
* Lease costs are based on hourly usage costs.
Table 17.F
Estimated returns for various price/yield combinations, per acre
Cotton, 8R-38" solid, no-till
W3FE variety, Non-Delta Area, Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Cotton Lint
0.64
0.68
0.72
0.76
0.81
0.85
0.89
0.93
0.98
1.02
1.06
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50
450.00
lb
-163
-277
-144
-258
-125
-239
-106
-220
-86
-200
-67
-181
-48
-162
-29
-143
-10
-123
9
-104
28
-85
60
540.00
lb
-116
-229
-92
-206
-69
-183
-46
-160
-23
-137
-0
-114
22
-91
45
-68
68
-45
91
-22
114
0
70
630.00
lb
-68
-182
-41
-155
-14
-128
12
-101
39
-74
66
-47
93
-20
120
6
146
33
173
59
200
86
80
720.00
lb
-20
-134
10
-103
40
-72
71
-42
102
-11
133
19
163
50
194
80
225
111
256
142
287
173
90
810.00
lb
27
-86
61
-52
96
-17
130
17
165
51
200
86
234
120
269
155
303
190
338
224
373
259
100
900.00
lb
74
-39
113
-0
151
37
190
76
228
114
267
153
305
191
344
230
382
268
420
307
459
345
110
990.00
lb
122
8
164
51
207
93
249
135
291
177
334
220
376
262
418
304
460
347
503
389
545
431
120
1080.00
lb
170
56
216
102
262
148
308
194
354
241
401
287
447
333
493
379
539
425
585
471
631
517
130
1170.00
lb
218
104
268
154
318
204
368
254
418
304
468
354
518
404
568
454
617
504
667
554
717
604
140
1260.00
lb
265
151
319
205
373
259
427
313
481
367
535
421
588
474
642
528
696
582
750
636
804
690
150
1350.00
lb
313
371
428
486
544
601
659
717
775
832
890
199
257
315
372
430
488
545
603
661
718
776
________________________________________________________________________________________________________________________
The top number in each cell is Returns Above Direct Expenses.
The bottom number in each cell is Returns Above Total Specified Expenses.
Only the product listed has been varied to calculate net returns.
Note: Cost of production estimates are based on 2021 input prices.
107
108
Table 18.A
Estimated costs per acre
Cotton, 12R-38" solid, conservation tillage
W3FE variety, Non-Delta Area, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
HARVEST AIDS
Thidiazuron 4lb
oz
2.07
2.3000
4.76 _________
Ethephon 6E
pt
3.89
2.3125
9.00 _________
Tribufos 6lb
pt
11.74
0.5000
5.87 _________
GINNING
Gin & Haul
lb
0.11 1000.0000
110.00 _________
FERTILIZERS
Potash (60% K2O)
cwt
26.30
1.5000
39.45 _________
UAN (32%)
gal
2.10
28.9332
60.76 _________
FUNGICIDES
Cotton Seed Trt.
acre
20.00
1.0000
20.00 _________
HERBICIDES
Clarity
pt
11.00
0.5000
5.50 _________
Glyphosate 3lbs a.e oz
0.11
32.0000
3.52 _________
Gramoxone SL 2.0
oz
0.19
48.0000
9.12 _________
Cotoran
pt
5.79
2.0000
11.58 _________
Enlist Duo
pt
3.49
7.0000
24.43 _________
Dual Magnum
pt
10.02
2.0000
20.04 _________
INSECTICIDES
Acephate 90%
lb
9.87
2.0000
19.74 _________
Bidrin 8EC
oz
1.34
3.2000
4.29 _________
Centric 40WG
oz
4.97
2.0000
9.94 _________
IncidentalPestTrt$15 acre
15.00
1.0000
15.00 _________
SEED/PLANTS
Cotton Seed W3FE
thous
2.59
45.0000
116.55 _________
GROWTH REGULATORS
Mepiquat Chloride
oz
0.21
32.0000
6.72 _________
ADJUVANTS
Surfactant
pt
3.30
0.4000
1.32 _________
CUSTOM FERTILIZE
Custom Apply Fert
acre
7.50
1.0000
7.50 _________
ERADICATION FEE
Eradication
acre
1.00
1.0000
1.00 _________
CUSTOM LIME
Lime (Spread)
ton
59.00
0.6660
39.29 _________
CROP CONSULTANT
Cotton Consultant
acre
8.00
1.0000
8.00 _________
SOIL TEST
Soil Test
acre
10.00
0.3330
3.33 _________
OPERATOR LABOR
Tractors
hour
15.27
0.4268
6.52 _________
Self-Propelled
hour
15.27
0.3221
4.92 _________
HAND LABOR
Implements
hour
9.06
0.1235
1.11 _________
Self-Propelled
hour
9.06
0.2472
2.24 _________
UNALLOCATED LABOR
hour
15.32
0.5992
9.18 _________
DIESEL FUEL
Tractors
gal
2.36
6.5911
15.55 _________
Self-Propelled
gal
2.36
5.7832
13.62 _________
REPAIR & MAINTENANCE
Implements
acre
8.18
1.0000
8.18 _________
Tractors
acre
4.30
1.0000
4.30 _________
Self-Propelled
acre
24.69
1.0000
24.69 _________
INTEREST ON OP. CAP.
acre
10.16
1.0000
10.16 _________
--------TOTAL DIRECT EXPENSES
657.18 _________
FIXED EXPENSES
Implements
acre
10.66
1.0000
10.66 _________
Tractors
acre
25.49
1.0000
25.49 _________
Self-Propelled
acre
96.04
1.0000
96.04 _________
--------TOTAL FIXED EXPENSES
132.19 _________
--------TOTAL SPECIFIED EXPENSES
789.37 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
Table 18.B
Summary of estimated costs and returns per acre
Cotton, 12R-38" solid, conservation tillage
W3FE variety, Non-Delta Area, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Cotton Lint
lb
0.85 1000.0000
854.40 _________
Cotton Seed
lb
0.11 1350.0000
148.50 _________
--------TOTAL INCOME
1002.90 _________
DIRECT EXPENSES
HARVEST AIDS
GINNING
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
GROWTH REGULATORS
ADJUVANTS
CUSTOM FERTILIZE
ERADICATION FEE
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
HAND LABOR
OPERATOR LABOR
UNALLOCATED LABOR
DIESEL FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
hour
hour
hour
gal
acre
acre
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES
19.63
110.00
100.21
20.00
74.20
48.96
116.55
6.72
1.32
7.50
1.00
39.29
8.00
3.33
9.06
15.27
15.32
2.36
37.17
10.16
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.3708
0.7490
0.5992
12.3744
1.0000
1.0000
19.63
110.00
100.21
20.00
74.20
48.96
116.55
6.72
1.32
7.50
1.00
39.29
8.00
3.33
3.35
11.44
9.18
29.17
37.17
10.16
--------657.18
345.72
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
132.19 _________
--------TOTAL SPECIFIED EXPENSES
789.37 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
213.53 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
109
110
Table 18.C
Estimated resource use for field operations, per acre
Cotton, 12R-38" solid, conservation tillage
W3FE variety, Non-Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
POWER UNIT
PERF TIMES
INPUT
POWER
ALLOC
UNALL
OPERATING INPUT
UNIT
SIZE
RATE OVER MTH
AMOUNT IMPLEMENT UNIT
LABOR
LABOR
_________________________________________________________________________________________________________
-------------hours-----------Soil Test
Lime (Spread)
Custom Apply Fert
Potash (60% K2O)
Bed-Subsoil
Fold
Bed/Disk (Hipper)
Sprayer 600-750gal
Clarity
Glyphosate 3lbs a.e
Surfactant
Fert Appl (Liquid)
UAN (32%)
Row Cond Folding
Plant - Folding
Cotton Seed W3FE
Cotton Seed Trt.
Sprayer 600-750gal
Gramoxone SL 2.0
Cotoran
Surfactant
Cotton Consultant
Eradication
Sprayer 600-750gal
Enlist Duo
Dual Magnum
Acephate 90%
Sprayer 600-750gal
Bidrin 8EC
Fert Appl (Liquid)
UAN (32%)
Spray (Direct/Layby)
Enlist Duo
Dual Magnum
Centric 40WG
Mepiquat Chloride
Sprayer 600-750gal
Mepiquat Chloride
Acephate 90%
Incidental Pest
Sprayer 600-750gal
IncidentalPestTrt$15
Sprayer 600-750gal
Acephate 90%
Sprayer 600-750gal
Thidiazuron 4lb
Ethephon 6E
Sprayer 600-750gal
Tribufos 6lb
Ethephon 6E
Cotton Picker/Module
Gin & Haul
Stalk Shredder-Flail
acre
ton
acre
cwt
12R-38
12R-38
60' 175hp
pt
oz
pt
12R-38
gal
38'
12R-38
thous
acre
60' 175hp
oz
pt
pt
acre
acre
60' 175hp
pt
pt
lb
60' 175hp
oz
12R-38
gal
12R-38
pt
pt
oz
oz
60' 175hp
oz
lb
MFWD 300
MFWD 300
0.053
0.049
0.017
0.33
0.33
1.00
Nov
Nov
Nov
1.00
0.50
1.00
Nov
Nov
Mar
0.3330
0.6660
1.0000
1.5000
0.05
0.02
0.05
0.02
0.01
0.05
0.02
0.02
0.04
0.01
0.01
0.05
0.05
0.07
0.04
0.04
0.04
0.04
0.04
0.04
0.09
0.03
0.03
0.01
0.02
0.01
0.01
0.02
0.01
0.01
0.02
0.01
0.05
0.05
0.07
0.04
0.04
0.04
0.06
0.03
0.01
0.02
0.01
0.01
0.02
0.01
0.01
0.02
0.01
0.01
0.02
0.01
0.00
0.01
0.00
0.17
0.34
0.13
0.5000
32.0000
0.2000
MFWD 300
0.051
1.00
Apr
14.4666
MFWD 300
MFWD 300
0.040
0.049
1.00
1.00
May
May
45.0000
1.0000
0.017
0.017
1.00
May
1.00
May
1.00
May
48.0000
2.0000
0.2000
1.0000
1.0000
3.5000
1.0000
0.5000
0.017
1.00
Jun
3.2000
MFWD 300
0.051
1.00
Jun
14.4666
MFWD 300
0.044
1.00
3.5000
1.0000
2.0000
16.0000
0.017
1.00
Jul
16.0000
0.7500
1.00
60' 175hp
acre
60' 175hp
lb
60' 175hp
oz
pt
60' 175hp
pt
pt
6R-38(500)
lb
15'
MFWD 300
Jun
Jul
0.017
1.0000
0.017
1.00
Aug
0.7500
0.017
1.00
Sep
2.3000
2.0000
0.017
0.50
Sep
0.5000
0.3125
0.172
0.110
1.00
1.00
1.00
Oct
Oct
Oct
1000.0000
0.11
0.11
0.11
0.08
------- ------- ------- ------TOTALS
0.74
0.42
1.11
0.59
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
111
Table 18.D
Estimated costs for field operations, per acre
Cotton, 12R-38" solid, conservation tillage
W3FE variety, Non-Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
-------------------------DIRECT COST-------------------FIXED
TOTAL
OPERATING INPUT
UNIT
OP INPUT
FUEL
R&M
LABOR
LEASE
INTER
TOTAL
COST
COST
_________________________________________________________________________________________________________
---------------------------------dollars-------------------------------Soil Test
Lime (Spread)
Custom Apply Fert
Potash (60% K2O)
Bed-Subsoil
Fold
Bed/Disk (Hipper)
Sprayer 600-750gal
Clarity
Glyphosate 3lbs a.e
Surfactant
Fert Appl (Liquid)
UAN (32%)
Row Cond Folding
Plant - Folding
Cotton Seed W3FE
Cotton Seed Trt.
Sprayer 600-750gal
Gramoxone SL 2.0
Cotoran
Surfactant
Cotton Consultant
Eradication
Sprayer 600-750gal
Enlist Duo
Dual Magnum
Acephate 90%
Sprayer 600-750gal
Bidrin 8EC
Fert Appl (Liquid)
UAN (32%)
Spray (Direct/Layby)
Enlist Duo
Dual Magnum
Centric 40WG
Mepiquat Chloride
Sprayer 600-750gal
Mepiquat Chloride
Acephate 90%
Incidental Pest
Sprayer 600-750gal
IncidentalPestTrt$15
Sprayer 600-750gal
Acephate 90%
Sprayer 600-750gal
Thidiazuron 4lb
Ethephon 6E
Sprayer 600-750gal
Tribufos 6lb
Ethephon 6E
Cotton Picker/Module
Gin & Haul
Stalk Shredder-Flail
acre
ton
acre
cwt
12R-38
12R-38
60' 175hp
pt
oz
pt
12R-38
gal
38'
12R-38
thous
acre
60' 175hp
oz
pt
pt
acre
acre
60' 175hp
pt
pt
lb
60' 175hp
oz
12R-38
gal
12R-38
pt
pt
oz
oz
60' 175hp
oz
lb
3.33
39.29
7.50
39.45
1.96
0.90
0.37
1.90
0.57
0.20
1.48
0.68
0.57
1.88
1.34
1.65
1.49
1.81
0.73
2.06
1.12
1.82
0.37
0.20
0.57
0.37
0.20
0.57
0.37
0.20
0.57
1.88
1.34
1.65
1.62
0.93
1.42
0.37
0.20
0.57
5.50
3.52
0.66
30.38
116.55
20.00
9.12
11.58
0.66
8.00
1.00
12.22
10.02
4.93
4.29
30.38
12.22
10.02
9.94
3.36
3.36
7.40
0.12
1.38
0.26
1.38
0.19
0.08
0.03
0.13
0.08
0.02
0.10
0.62
0.06
0.10
2.04
0.35
0.02
0.16
0.20
0.01
0.14
0.02
0.02
0.21
0.18
0.09
0.02
0.06
0.07
0.44
0.06
0.18
0.15
0.14
0.05
0.01
0.04
0.09
3.45
40.67
7.76
40.83
5.53
2.23
1.17
5.63
3.60
0.68
4.97
31.00
3.40
5.79
118.59
20.35
1.16
9.28
11.78
0.67
8.14
1.02
1.16
12.43
10.20
5.02
1.16
4.35
4.94
30.82
4.03
12.40
10.17
10.08
3.41
1.15
3.40
7.49
5.38
2.25
1.26
3.95
3.71
5.73
1.26
1.26
1.26
3.95
3.20
1.26
3.45
40.67
7.76
40.83
10.91
4.48
2.43
5.63
3.60
0.68
8.92
31.00
7.11
11.52
118.59
20.35
2.42
9.28
11.78
0.67
8.14
1.02
2.42
12.43
10.20
5.02
2.42
4.35
8.89
30.82
7.23
12.40
10.17
10.08
3.41
2.41
3.40
7.49
60' 175hp
0.37
0.20
0.57
0.01
1.15
1.26
2.41
acre
15.00
0.18
15.18
15.18
60' 175hp
0.37
0.20
0.57
0.01
1.15
1.26
2.41
lb
7.40
0.06
7.46
7.46
60' 175hp
0.37
0.20
0.57
0.01
1.15
1.26
2.41
oz
4.76
0.03
4.79
4.79
pt
7.78
0.05
7.83
7.83
60' 175hp
0.19
0.10
0.28
0.57
0.63
1.20
pt
5.87
0.03
5.90
5.90
pt
1.22
0.01
1.23
1.23
6R-38(500)
10.47
22.99
6.29
0.12
39.87
85.33 125.20
lb
110.00
0.32 110.32
110.32
15'
4.01
3.61
3.02
0.03
10.67
7.98
18.65
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
556.71
29.17
37.17
23.97
0.00
10.16 657.18 132.19 789.37
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
112
Table 18.E
Estimated monthly income and expense flows per acre
Cotton, 12R-38" solid, conservation tillage
W3FE variety, Non-Delta Area, Mississippi, 2022
__________________________________________________________________________________________________________________________________
ITEM
Nov
Dec
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
__________________________________________________________________________________________________________________________________
--------------------------------------------------dollars-------------------------------------------------TOTAL INCOME
DIRECT EXPENSES
HARVEST AIDS
GINNING
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
GROWTH REGULATORS
ADJUVANTS
CUSTOM FERTILIZE
ERADICATION FEE
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
LABOR
LEASE *
FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
TOTAL DIRECT EXPENSES
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1002.90
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
19.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
110.00
39.45
0.00
0.00
0.00
0.00
30.38
0.00
30.38
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
20.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
9.02
0.00
42.94
22.24
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.93
14.23
22.40
7.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
116.55
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.36
3.36
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.66
0.00
0.66
0.00
0.00
0.00
0.00
0.00
7.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
0.00
0.00
0.00
0.00
0.00
39.29
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.00
0.00
0.00
0.00
0.00
0.00
3.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.16
0.00
0.00
0.00
0.57
1.65
4.08
3.64
1.14
0.57
0.85
9.31
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.86
0.00
0.00
0.00
0.37
1.88
4.04
3.87
0.74
0.37
0.56
14.48
2.47
0.00
0.00
0.00
0.20
1.34
3.19
2.47
0.40
0.20
0.30
26.60
3.41
0.00
0.00
0.00
0.26
0.72
3.60
1.17
0.33
0.07
0.13
0.47
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------100.47
0.00
0.00
0.00
11.08
35.97
208.99
81.36
28.37
8.61
21.47
160.86
NET INCOME
-100.47
0.00
0.00
0.00
-11.08
-35.97 -208.99
-81.36
-28.37
-8.61
-21.47
842.04
NET INCOME TO DATE
-100.47 -100.47 -100.47 -100.47 -111.55 -147.52 -356.51 -437.87 -466.24 -474.85 -496.32
345.72
__________________________________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
* Lease costs are based on hourly usage costs.
Table 18.F
Estimated returns for various price/yield combinations, per acre
Cotton, 12R-38" solid, conservation tillage
W3FE variety, Non-Delta Area, Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Cotton Lint
0.64
0.68
0.72
0.76
0.81
0.85
0.89
0.93
0.98
1.02
1.06
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50
500.00
lb
-133
-265
-111
-243
-90
-222
-69
-201
-47
-179
-26
-158
-4
-137
16
-115
37
-94
59
-73
80
-51
60
600.00
lb
-80
-212
-54
-186
-28
-160
-3
-135
22
-109
48
-84
73
-58
99
-32
124
-7
150
18
176
44
70
700.00
lb
-27
-159
2
-129
32
-99
62
-69
92
-39
122
-9
152
20
182
50
212
80
242
109
272
139
80
800.00
lb
26
-106
60
-71
94
-37
128
-3
162
30
196
64
231
98
265
133
299
167
333
201
367
235
90
900.00
lb
79
-53
117
-14
155
23
194
62
232
100
271
139
309
177
348
216
386
254
425
292
463
331
100
1000.00
lb
132
-0
174
42
217
85
260
128
303
170
345
213
388
256
431
298
473
341
516
384
559
427
110
1100.00
lb
185
52
232
99
279
146
326
193
373
240
420
287
467
334
514
381
561
428
608
475
655
522
120
1200.00
lb
238
106
289
157
340
208
392
259
443
311
494
362
545
413
597
464
648
516
699
567
750
618
130
1300.00
lb
291
159
346
214
402
270
457
325
513
381
568
436
624
492
680
547
735
603
791
658
846
714
140
1400.00
lb
344
212
404
271
463
331
523
391
583
451
643
511
703
570
762
630
822
690
882
750
942
810
150
1500.00
lb
397
461
525
589
653
717
781
845
910
974
1038
265
329
393
457
521
585
649
713
777
841
905
________________________________________________________________________________________________________________________
The top number in each cell is Returns Above Direct Expenses.
The bottom number in each cell is Returns Above Total Specified Expenses.
Only the product listed has been varied to calculate net returns.
Note: Cost of production estimates are based on 2021 input prices.
113
114
Table 19.A
Estimated costs per acre
Cotton, 12R-38" solid, no-till
W3FE variety, Non-Delta Area, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
HARVEST AIDS
Thidiazuron 4lb
oz
2.07
2.3000
4.76 _________
Ethephon 6E
pt
3.89
2.3125
9.00 _________
Tribufos 6lb
pt
11.74
0.5000
5.87 _________
GINNING
Gin & Haul
lb
0.11
900.0000
99.00 _________
FERTILIZERS
Potash (60% K2O)
cwt
26.30
1.5000
39.45 _________
UAN (32%)
gal
2.10
18.4000
38.64 _________
FUNGICIDES
Cotton Seed Trt.
acre
20.00
1.0000
20.00 _________
HERBICIDES
Clarity
pt
11.00
0.5000
5.50 _________
Glyphosate 3lbs a.e oz
0.11
32.0000
3.52 _________
Gramoxone SL 2.0
oz
0.19
48.0000
9.12 _________
Cotoran
pt
5.79
2.0000
11.58 _________
Enlist Duo
pt
3.49
7.0000
24.43 _________
Dual Magnum
pt
10.02
2.0000
20.04 _________
INSECTICIDES
Acephate 90%
lb
9.87
2.0000
19.74 _________
Bidrin 8EC
oz
1.34
3.2000
4.29 _________
Centric 40WG
oz
4.97
2.0000
9.94 _________
IncidentalPestTrt$15 acre
15.00
1.0000
15.00 _________
SEED/PLANTS
Cotton Seed W3FE
thous
2.59
45.0000
116.55 _________
GROWTH REGULATORS
Mepiquat Chloride
oz
0.21
32.0000
6.72 _________
ADJUVANTS
Surfactant
pt
3.30
0.4000
1.32 _________
CUSTOM FERTILIZE
Custom Apply Fert
acre
7.50
1.0000
7.50 _________
ERADICATION FEE
Eradication
acre
1.00
1.0000
1.00 _________
CUSTOM LIME
Lime (Spread)
ton
59.00
0.6660
39.29 _________
CROP CONSULTANT
Cotton Consultant
acre
8.00
1.0000
8.00 _________
SOIL TEST
Soil Test
acre
10.00
0.3330
3.33 _________
OPERATOR LABOR
Tractors
hour
15.27
0.2987
4.56 _________
Self-Propelled
hour
15.27
0.3221
4.92 _________
HAND LABOR
Implements
hour
9.06
0.0998
0.90 _________
Self-Propelled
hour
9.06
0.2472
2.24 _________
UNALLOCATED LABOR
hour
15.31
0.4967
7.61 _________
DIESEL FUEL
Tractors
gal
2.36
4.6137
10.88 _________
Self-Propelled
gal
2.36
5.7832
13.62 _________
REPAIR & MAINTENANCE
Implements
acre
5.99
1.0000
5.99 _________
Tractors
acre
3.01
1.0000
3.01 _________
Self-Propelled
acre
24.69
1.0000
24.69 _________
INTEREST ON OP. CAP.
acre
9.27
1.0000
9.27 _________
--------TOTAL DIRECT EXPENSES
611.28 _________
FIXED EXPENSES
Implements
acre
7.39
1.0000
7.39 _________
Tractors
acre
17.85
1.0000
17.85 _________
Self-Propelled
acre
96.04
1.0000
96.04 _________
--------TOTAL FIXED EXPENSES
121.28 _________
--------TOTAL SPECIFIED EXPENSES
732.56 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
115
Table 19.B
Summary of estimated costs and returns per acre
Cotton, 12R-38" solid, no-till
W3FE variety, Non-Delta Area, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Cotton Lint
lb
0.85
900.0000
768.96 _________
Cotton Seed
lb
0.11 1215.0000
133.65 _________
--------TOTAL INCOME
902.61 _________
DIRECT EXPENSES
HARVEST AIDS
GINNING
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
GROWTH REGULATORS
ADJUVANTS
CUSTOM FERTILIZE
ERADICATION FEE
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
HAND LABOR
OPERATOR LABOR
UNALLOCATED LABOR
DIESEL FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
hour
hour
hour
gal
acre
acre
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES
19.63
99.00
78.09
20.00
74.20
48.96
116.55
6.72
1.32
7.50
1.00
39.29
8.00
3.33
9.06
15.27
15.31
2.36
33.69
9.27
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.3470
0.6209
0.4967
10.3969
1.0000
1.0000
19.63
99.00
78.09
20.00
74.20
48.96
116.55
6.72
1.32
7.50
1.00
39.29
8.00
3.33
3.14
9.48
7.61
24.50
33.69
9.27
--------611.28
291.33
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
121.28 _________
--------TOTAL SPECIFIED EXPENSES
732.56 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
170.05 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
116
Table 19.C
Estimated resource use for field operations, per acre
Cotton, 12R-38" solid, no-till
W3FE variety, Non-Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
POWER UNIT
PERF TIMES
INPUT
POWER
ALLOC
UNALL
OPERATING INPUT
UNIT
SIZE
RATE OVER MTH
AMOUNT IMPLEMENT UNIT
LABOR
LABOR
_________________________________________________________________________________________________________
-------------hours-----------Soil Test
Lime (Spread)
Custom Apply Fert
Potash (60% K2O)
Sprayer 600-750gal
Clarity
Glyphosate 3lbs a.e
Surfactant
Row Cond Folding
NT Plant-Folding
Cotton Seed W3FE
Cotton Seed Trt.
Sprayer 600-750gal
Gramoxone SL 2.0
Cotoran
Surfactant
Cotton Consultant
Eradication
Sprayer 600-750gal
Enlist Duo
Dual Magnum
Acephate 90%
Sprayer 600-750gal
Bidrin 8EC
Fert Appl (Liquid)
UAN (32%)
Spray (Direct/Layby)
Enlist Duo
Dual Magnum
Centric 40WG
Mepiquat Chloride
Sprayer 600-750gal
Mepiquat Chloride
Acephate 90%
Incidental Pest
Sprayer 600-750gal
IncidentalPestTrt$15
Sprayer 600-750gal
Acephate 90%
Sprayer 600-750gal
Thidiazuron 4lb
Ethephon 6E
Sprayer 600-750gal
Tribufos 6lb
Ethephon 6E
Cotton Picker/Module
Gin & Haul
Stalk Shredder-Flail
acre
ton
acre
cwt
60' 175hp
pt
oz
pt
38'
12R-38
thous
acre
60' 175hp
oz
pt
pt
acre
acre
60' 175hp
pt
pt
lb
60' 175hp
oz
12R-38
gal
12R-38
pt
pt
oz
oz
60' 175hp
oz
lb
0.017
0.33
0.33
1.00
Nov
Nov
Nov
1.00
Mar
0.3330
0.6660
1.0000
1.5000
0.01
0.02
0.01
0.04
0.05
0.04
0.10
0.03
0.04
0.01
0.02
0.01
0.01
0.02
0.01
0.01
0.02
0.01
0.05
0.05
0.07
0.04
0.04
0.04
0.06
0.03
0.01
0.02
0.01
0.01
0.02
0.01
0.01
0.02
0.01
0.01
0.02
0.01
0.00
0.01
0.00
0.17
0.34
0.13
0.5000
32.0000
0.2000
MFWD 300
MFWD 300
0.040
0.051
1.00
1.00
May
May
0.04
0.05
45.0000
1.0000
0.017
0.017
1.00
May
1.00
May
1.00
May
48.0000
2.0000
0.2000
1.0000
1.0000
3.5000
1.0000
0.5000
0.017
1.00
Jun
3.2000
MFWD 300
0.051
1.00
Jun
18.4000
MFWD 300
0.044
1.00
3.5000
1.0000
2.0000
16.0000
0.017
1.00
Jul
16.0000
0.7500
1.00
60' 175hp
acre
60' 175hp
lb
60' 175hp
oz
pt
60' 175hp
pt
pt
6R-38(500)
lb
15'
MFWD 300
Jun
Jul
0.017
1.0000
0.017
1.00
Aug
0.7500
0.017
1.00
Sep
2.3000
2.0000
0.017
0.50
Sep
0.5000
0.3125
0.172
0.110
1.00
1.00
1.00
Oct
Oct
Oct
900.0000
0.11
0.11
0.11
0.08
------- ------- ------- ------TOTALS
0.62
0.29
0.96
0.49
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
117
Table 19.D
Estimated costs for field operations, per acre
Cotton, 12R-38" solid, no-till
W3FE variety, Non-Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
-------------------------DIRECT COST-------------------FIXED
TOTAL
OPERATING INPUT
UNIT
OP INPUT
FUEL
R&M
LABOR
LEASE
INTER
TOTAL
COST
COST
_________________________________________________________________________________________________________
---------------------------------dollars-------------------------------Soil Test
Lime (Spread)
Custom Apply Fert
Potash (60% K2O)
Sprayer 600-750gal
Clarity
Glyphosate 3lbs a.e
Surfactant
Row Cond Folding
NT Plant-Folding
Cotton Seed W3FE
Cotton Seed Trt.
Sprayer 600-750gal
Gramoxone SL 2.0
Cotoran
Surfactant
Cotton Consultant
Eradication
Sprayer 600-750gal
Enlist Duo
Dual Magnum
Acephate 90%
Sprayer 600-750gal
Bidrin 8EC
Fert Appl (Liquid)
UAN (32%)
Spray (Direct/Layby)
Enlist Duo
Dual Magnum
Centric 40WG
Mepiquat Chloride
Sprayer 600-750gal
Mepiquat Chloride
Acephate 90%
Incidental Pest
Sprayer 600-750gal
IncidentalPestTrt$15
Sprayer 600-750gal
Acephate 90%
Sprayer 600-750gal
Thidiazuron 4lb
Ethephon 6E
Sprayer 600-750gal
Tribufos 6lb
Ethephon 6E
Cotton Picker/Module
Gin & Haul
Stalk Shredder-Flail
acre
ton
acre
cwt
60' 175hp
pt
oz
pt
38'
12R-38
thous
acre
60' 175hp
oz
pt
pt
acre
acre
60' 175hp
pt
pt
lb
60' 175hp
oz
12R-38
gal
12R-38
pt
pt
oz
oz
60' 175hp
oz
lb
60' 175hp
acre
60' 175hp
lb
60' 175hp
oz
pt
60' 175hp
pt
pt
6R-38(500)
lb
15'
3.33
39.29
7.50
39.45
0.37
0.20
0.57
1.49
1.88
0.73
2.39
1.12
1.89
0.37
0.20
0.57
0.37
0.20
0.57
0.37
0.20
0.57
1.88
1.34
1.65
1.62
0.93
1.42
0.37
0.20
0.57
0.37
0.20
0.57
5.50
3.52
0.66
116.55
20.00
9.12
11.58
0.66
8.00
1.00
12.22
10.02
4.93
4.29
38.64
12.22
10.02
9.94
3.36
3.36
7.40
0.12
1.38
0.26
1.38
0.03
0.13
0.08
0.02
0.06
0.11
2.04
0.35
0.02
0.16
0.20
0.01
0.14
0.02
0.02
0.21
0.18
0.09
0.02
0.06
0.07
0.56
0.06
0.18
0.15
0.14
0.05
0.01
0.04
0.09
1.26
3.71
6.40
1.26
1.26
1.26
3.95
3.20
1.26
3.45
40.67
7.76
40.83
2.43
5.63
3.60
0.68
7.11
12.67
118.59
20.35
2.42
9.28
11.78
0.67
8.14
1.02
2.42
12.43
10.20
5.02
2.42
4.35
8.89
39.20
7.23
12.40
10.17
10.08
3.41
2.41
3.40
7.49
1.15
1.26
2.41
15.18
15.18
0.37
0.20
0.57
1.15
1.26
2.41
7.40
7.46
7.46
0.37
0.20
0.57
1.15
1.26
2.41
4.76
4.79
4.79
7.78
7.83
7.83
0.19
0.10
0.28
0.57
0.63
1.20
5.87
0.03
5.90
5.90
1.22
0.01
1.23
1.23
10.47
22.99
6.29
0.12
39.87
85.33 125.20
99.00
0.29
99.29
99.29
4.01
3.61
3.02
0.03
10.67
7.98
18.65
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
523.59
24.50
33.69
20.23
0.00
9.27 611.28 121.28 732.56
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
15.00
0.01
0.18
0.01
0.06
0.01
0.03
0.05
3.45
40.67
7.76
40.83
1.17
5.63
3.60
0.68
3.40
6.27
118.59
20.35
1.16
9.28
11.78
0.67
8.14
1.02
1.16
12.43
10.20
5.02
1.16
4.35
4.94
39.20
4.03
12.40
10.17
10.08
3.41
1.15
3.40
7.49
118
Table 19.E
Estimated monthly income and expense flows per acre
Cotton, 12R-38" solid, no-till
W3FE variety, Non-Delta Area, Mississippi, 2022
__________________________________________________________________________________________________________________________________
ITEM
Nov
Dec
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
__________________________________________________________________________________________________________________________________
--------------------------------------------------dollars-------------------------------------------------TOTAL INCOME
DIRECT EXPENSES
HARVEST AIDS
GINNING
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
GROWTH REGULATORS
ADJUVANTS
CUSTOM FERTILIZE
ERADICATION FEE
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
LABOR
LEASE *
FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
TOTAL DIRECT EXPENSES
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
902.61
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
19.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
99.00
39.45
0.00
0.00
0.00
0.00
0.00
0.00
38.64
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
20.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
9.02
0.00
42.94
22.24
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.93
14.23
22.40
7.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
116.55
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.36
3.36
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.66
0.00
0.66
0.00
0.00
0.00
0.00
0.00
7.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
0.00
0.00
0.00
0.00
0.00
39.29
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.00
0.00
0.00
0.00
0.00
0.00
3.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.57
0.00
4.15
3.64
1.14
0.57
0.85
9.31
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.37
0.00
4.11
3.87
0.74
0.37
0.56
14.48
0.00
0.00
0.00
0.00
0.20
0.00
3.52
2.47
0.40
0.20
0.30
26.60
3.14
0.00
0.00
0.00
0.26
0.00
3.61
1.29
0.33
0.07
0.13
0.44
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------92.71
0.00
0.00
0.00
11.08
0.00
209.47
89.74
28.37
8.61
21.47
149.83
NET INCOME
-92.71
0.00
0.00
0.00
-11.08
0.00 -209.47
-89.74
-28.37
-8.61
-21.47
752.78
NET INCOME TO DATE
-92.71
-92.71
-92.71
-92.71 -103.79 -103.79 -313.26 -403.00 -431.37 -439.98 -461.45
291.33
__________________________________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
* Lease costs are based on hourly usage costs.
Table 19.F
Estimated returns for various price/yield combinations, per acre
Cotton, 12R-38" solid, no-till
W3FE variety, Non-Delta Area, Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Cotton Lint
0.64
0.68
0.72
0.76
0.81
0.85
0.89
0.93
0.98
1.02
1.06
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50
450.00
lb
-139
-260
-120
-241
-101
-222
-81
-203
-62
-184
-43
-164
-24
-145
-5
-126
14
-107
33
-87
52
-68
60
540.00
lb
-91
-213
-68
-190
-45
-167
-22
-143
0
-120
23
-97
46
-74
69
-51
92
-28
115
-5
138
17
70
630.00
lb
-44
-165
-17
-138
9
-111
36
-84
63
-57
90
-30
117
-3
144
22
171
49
198
76
224
103
80
720.00
lb
3
-117
34
-86
65
-56
95
-25
126
5
157
36
188
66
218
97
249
128
280
159
311
189
90
810.00
lb
51
-69
85
-35
120
-0
155
33
189
68
224
103
258
137
293
172
328
206
362
241
397
276
100
900.00
lb
99
-22
137
16
175
54
214
93
252
131
291
170
329
208
368
246
406
285
445
323
483
362
110
990.00
lb
146
25
189
67
231
110
273
152
316
194
358
237
400
279
442
321
485
363
527
406
569
448
120
1080.00
lb
194
73
240
119
286
165
332
211
379
257
425
303
471
350
517
396
563
442
609
488
655
534
130
1170.00
lb
242
121
292
171
342
221
392
270
442
320
492
370
542
420
592
470
642
520
692
570
742
620
140
1260.00
lb
290
168
343
222
397
276
451
330
505
384
559
437
613
491
666
545
720
599
774
653
828
707
150
1350.00
lb
337
395
453
510
568
626
683
741
799
856
914
216
274
331
389
447
504
562
620
677
735
793
________________________________________________________________________________________________________________________
The top number in each cell is Returns Above Direct Expenses.
The bottom number in each cell is Returns Above Total Specified Expenses.
Only the product listed has been varied to calculate net returns.
Note: Cost of production estimates are based on 2021 input prices.
119
120
Table 20.A
Estimated costs per acre
Cotton, 12R-38" solid, conservation tillage
W3FE pivot irrigated, 7.5 ac.-in., Non-Delta Area, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT
YOUR FARM
_______________________________________________________________________
dollars
dollars
DIRECT EXPENSES
HARVEST AIDS
Thidiazuron 4lb
oz
2.07
2.3000
4.76 _________
Ethephon 6E
pt
3.89
2.3125
9.00 _________
Tribufos 6lb
pt
11.74
0.5000
5.87 _________
GINNING
Gin & Haul
lb
0.11 1200.0000
132.00 _________
FERTILIZERS
Potash (60% K2O)
cwt
26.30
1.5000
39.45 _________
UAN (32%)
gal
2.10
28.9332
60.76 _________
FUNGICIDES
Cotton Seed Trt.
acre
20.00
1.0000
20.00 _________
HERBICIDES
Clarity
pt
11.00
0.5000
5.50 _________
Glyphosate 3lbs a.e oz
0.11
32.0000
3.52 _________
Gramoxone SL 2.0
oz
0.19
48.0000
9.12 _________
Cotoran
pt
5.79
2.0000
11.58 _________
Enlist Duo
pt
3.49
7.0000
24.43 _________
Dual Magnum
pt
10.02
2.0000
20.04 _________
INSECTICIDES
Acephate 90%
lb
9.87
2.0000
19.74 _________
Bidrin 8EC
oz
1.34
3.2000
4.29 _________
Centric 40WG
oz
4.97
2.0000
9.94 _________
IncidentalPestTrt$15 acre
15.00
1.5000
22.50 _________
SEED/PLANTS
Cotton Seed W3FE
thous
2.59
45.0000
116.55 _________
GROWTH REGULATORS
Mepiquat Chloride
oz
0.21
32.0000
6.72 _________
ADJUVANTS
Surfactant
pt
3.30
0.4000
1.32 _________
CUSTOM FERTILIZE
Custom Apply Fert
acre
7.50
1.0000
7.50 _________
ERADICATION FEE
Eradication
acre
1.00
1.0000
1.00 _________
CUSTOM LIME
Lime (Spread)
ton
59.00
0.6660
39.29 _________
CROP CONSULTANT
Cotton Consultant
acre
8.00
1.0000
8.00 _________
SOIL TEST
Soil Test
acre
10.00
0.3330
3.33 _________
OPERATOR LABOR
Tractors
hour
15.27
0.4268
6.52 _________
Self-Propelled
hour
15.27
0.3309
5.05 _________
IRRIGATE LABOR
Special Labor
hour
9.06
0.2036
1.84 _________
HAND LABOR
Implements
hour
9.06
0.1235
1.11 _________
Self-Propelled
hour
9.06
0.2516
2.28 _________
UNALLOCATED LABOR
hour
15.30
0.6062
9.28 _________
DIESEL FUEL
Tractors
gal
2.36
6.5911
15.55 _________
Self-Propelled
gal
2.36
5.8626
13.81 _________
1/4-mi. Pivot Irr.
gal
2.36
11.2011
26.43 _________
REPAIR & MAINTENANCE
Implements
acre
8.18
1.0000
8.18 _________
Tractors
acre
4.30
1.0000
4.30 _________
Self-Propelled
acre
24.80
1.0000
24.80 _________
1/4-mi. Pivot Irr.
acre
21.95
1.0000
21.95 _________
INTEREST ON OP. CAP.
acre
10.96
1.0000
10.96 _________
--------TOTAL DIRECT EXPENSES
738.27 _________
FIXED EXPENSES
Implements
acre
10.66
1.0000
10.66 _________
Tractors
acre
25.49
1.0000
25.49 _________
Self-Propelled
acre
96.67
1.0000
96.67 _________
1/4-mi. Pivot Irr.
acre
68.70
1.0000
68.70 _________
--------TOTAL FIXED EXPENSES
201.52 _________
--------TOTAL SPECIFIED EXPENSES
939.79 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
121
Table 20.B
Summary of estimated costs and returns per acre
Cotton, 12R-38" solid, conservation tillage
W3FE pivot irrigated, 7.5 ac.-in., Non-Delta Area, Mississippi, 2022
_______________________________________________________________________
ITEM
UNIT
PRICE
QUANTITY
AMOUNT YOUR FARM
_______________________________________________________________________
dollars
dollars
INCOME
Cotton Lint
lb
0.85 1200.0000
1025.28 _________
Cotton Seed
lb
0.11 1620.0000
178.20 _________
--------TOTAL INCOME
1203.48 _________
DIRECT EXPENSES
HARVEST AIDS
GINNING
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
GROWTH REGULATORS
ADJUVANTS
CUSTOM FERTILIZE
ERADICATION FEE
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
HAND LABOR
IRRIGATE LABOR
OPERATOR LABOR
UNALLOCATED LABOR
DIESEL FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
acre
hour
hour
hour
hour
gal
acre
acre
TOTAL DIRECT EXPENSES
RETURNS ABOVE DIRECT EXPENSES
TOTAL FIXED EXPENSES
19.63
132.00
100.21
20.00
74.20
56.46
116.55
6.72
1.32
7.50
1.00
39.29
8.00
3.33
9.06
9.06
15.27
15.30
2.36
59.23
10.96
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.3752
0.2036
0.7578
0.6062
23.6549
1.0000
1.0000
19.63
132.00
100.21
20.00
74.20
56.46
116.55
6.72
1.32
7.50
1.00
39.29
8.00
3.33
3.39
1.84
11.57
9.28
55.79
59.23
10.96
--------738.27
465.21
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
_________
201.52 _________
--------TOTAL SPECIFIED EXPENSES
939.79 _________
RETURNS ABOVE TOTAL SPECIFIED EXPENSES
263.69 _________
_______________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
122
Table 20.C
Estimated resource use for field operations, per acre
Cotton, 12R-38" solid, conservation tillage
W3FE pivot irrigated, 7.5 ac.-in., Non-Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
POWER UNIT
PERF TIMES
INPUT
POWER
ALLOC
UNALL
OPERATING INPUT
UNIT
SIZE
RATE OVER MTH
AMOUNT IMPLEMENT UNIT
LABOR
LABOR
_________________________________________________________________________________________________________
-------------hours-----------Soil Test
Lime (Spread)
Custom Apply Fert
Potash (60% K2O)
Bed-Subsoil
Fold
Bed/Disk (Hipper)
Sprayer 600-750gal
Clarity
Glyphosate 3lbs a.e
Surfactant
Fert Appl (Liquid)
UAN (32%)
Row Cond Folding
Plant - Folding
Cotton Seed W3FE
Cotton Seed Trt.
Sprayer 600-750gal
Gramoxone SL 2.0
Cotoran
Surfactant
Cotton Consultant
Eradication
Sprayer 600-750gal
Enlist Duo
Dual Magnum
Acephate 90%
Sprayer 600-750gal
Bidrin 8EC
Fert Appl (Liquid)
UAN (32%)
Spray (Direct/Layby)
Enlist Duo
Dual Magnum
Centric 40WG
Mepiquat Chloride
Sprayer 600-750gal
Mepiquat Chloride
Acephate 90%
Incidental Pest
Sprayer 600-750gal
IncidentalPestTrt$15
Sprayer 600-750gal
Acephate 90%
Sprayer 600-750gal
Thidiazuron 4lb
Ethephon 6E
Sprayer 600-750gal
Tribufos 6lb
Ethephon 6E
Cotton Picker/Module
Gin & Haul
Stalk Shredder-Flail
1/4-mi. Pivot Irr.
acre
ton
acre
cwt
12R-38
12R-38
60' 175hp
pt
oz
pt
12R-38
gal
38'
12R-38
thous
acre
60' 175hp
oz
pt
pt
acre
acre
60' 175hp
pt
pt
lb
60' 175hp
oz
12R-38
gal
12R-38
pt
pt
oz
oz
60' 175hp
oz
lb
MFWD 300
MFWD 300
0.053
0.049
0.017
0.33
0.33
1.00
Nov
Nov
Nov
1.00
0.50
1.00
Nov
Nov
Mar
0.3330
0.6660
1.0000
1.5000
0.05
0.02
0.05
0.02
0.01
0.05
0.02
0.02
0.04
0.01
0.01
0.05
0.05
0.07
0.04
0.04
0.04
0.04
0.04
0.04
0.09
0.03
0.03
0.01
0.02
0.01
0.01
0.02
0.01
0.01
0.02
0.01
0.05
0.05
0.07
0.04
0.04
0.04
0.06
0.03
0.01
0.02
0.01
0.02
0.03
0.02
0.01
0.02
0.01
0.01
0.02
0.01
0.00
0.01
0.00
0.17
0.34
0.13
0.5000
32.0000
0.2000
MFWD 300
0.051
1.00
Apr
14.4666
MFWD 300
MFWD 300
0.040
0.049
1.00
1.00
May
May
45.0000
1.0000
0.017
0.017
1.00
May
1.00
May
1.00
May
48.0000
2.0000
0.2000
1.0000
1.0000
3.5000
1.0000
0.5000
0.017
1.00
Jun
3.2000
MFWD 300
0.051
1.00
Jun
14.4666
MFWD 300
0.044
1.00
3.5000
1.0000
2.0000
16.0000
0.017
1.00
Jul
16.0000
0.7500
1.50
60' 175hp
acre
60' 175hp
lb
60' 175hp
oz
pt
60' 175hp
pt
pt
6R-38(500)
lb
15'
MFWD 300
acre
Jun
Jul
0.017
1.5000
0.017
1.00
Aug
0.7500
0.017
1.00
Sep
2.3000
2.0000
0.017
0.50
Sep
0.5000
0.3125
0.172
0.110
1.00
1.00
1.00
Oct
Oct
Oct
Jan
1200.0000
0.11
0.11
0.08
0.20
------- ------- ------- ------TOTALS
0.75
0.42
1.33
0.60
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
1.0000
0.11
123
Estimated costs for field operations, per acre
Cotton, 12R-38" solid, conservation tillage
W3FE pivot irrigated, 7.5 ac.-in., Non-Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
-------------------------DIRECT COST-------------------FIXED
TOTAL
OPERATING INPUT
UNIT
OP INPUT
FUEL
R&M
LABOR
LEASE
INTER
TOTAL
COST
COST
_________________________________________________________________________________________________________
---------------------------------dollars-------------------------------Table 20.D
Soil Test
Lime (Spread)
Custom Apply Fert
Potash (60% K2O)
Bed-Subsoil
Fold
Bed/Disk (Hipper)
Sprayer 600-750gal
Clarity
Glyphosate 3lbs a.e
Surfactant
Fert Appl (Liquid)
UAN (32%)
Row Cond Folding
Plant - Folding
Cotton Seed W3FE
Cotton Seed Trt.
Sprayer 600-750gal
Gramoxone SL 2.0
Cotoran
Surfactant
Cotton Consultant
Eradication
Sprayer 600-750gal
Enlist Duo
Dual Magnum
Acephate 90%
Sprayer 600-750gal
Bidrin 8EC
Fert Appl (Liquid)
UAN (32%)
Spray (Direct/Layby)
Enlist Duo
Dual Magnum
Centric 40WG
Mepiquat Chloride
Sprayer 600-750gal
Mepiquat Chloride
Acephate 90%
Incidental Pest
Sprayer 600-750gal
IncidentalPestTrt$15
Sprayer 600-750gal
Acephate 90%
Sprayer 600-750gal
Thidiazuron 4lb
Ethephon 6E
Sprayer 600-750gal
Tribufos 6lb
Ethephon 6E
Cotton Picker/Module
Gin & Haul
Stalk Shredder-Flail
1/4-mi. Pivot Irr.
acre
ton
acre
cwt
12R-38
12R-38
60' 175hp
pt
oz
pt
12R-38
gal
38'
12R-38
thous
acre
60' 175hp
oz
pt
pt
acre
acre
60' 175hp
pt
pt
lb
60' 175hp
oz
12R-38
gal
12R-38
pt
pt
oz
oz
60' 175hp
oz
lb
3.33
39.29
7.50
39.45
1.96
0.90
0.37
1.90
0.57
0.20
1.48
0.68
0.57
1.88
1.34
1.65
1.49
1.81
0.73
2.06
1.12
1.82
0.37
0.20
0.57
0.37
0.20
0.57
0.37
0.20
0.57
1.88
1.34
1.65
1.62
0.93
1.42
0.37
0.20
0.57
5.50
3.52
0.66
30.38
116.55
20.00
9.12
11.58
0.66
8.00
1.00
12.22
10.02
4.93
4.29
30.38
12.22
10.02
9.94
3.36
3.36
7.40
0.12
1.38
0.26
1.38
0.19
0.08
0.03
0.13
0.08
0.02
0.10
0.62
0.06
0.10
2.04
0.35
0.02
0.16
0.20
0.01
0.14
0.02
0.02
0.21
0.18
0.09
0.02
0.06
0.07
0.44
0.06
0.18
0.15
0.14
0.05
0.01
0.04
0.09
3.45
40.67
7.76
40.83
5.53
2.23
1.17
5.63
3.60
0.68
4.97
31.00
3.40
5.79
118.59
20.35
1.16
9.28
11.78
0.67
8.14
1.02
1.16
12.43
10.20
5.02
1.16
4.35
4.94
30.82
4.03
12.40
10.17
10.08
3.41
1.15
3.40
7.49
5.38
2.25
1.26
3.95
3.71
5.73
1.26
1.26
1.26
3.95
3.20
1.26
3.45
40.67
7.76
40.83
10.91
4.48
2.43
5.63
3.60
0.68
8.92
31.00
7.11
11.52
118.59
20.35
2.42
9.28
11.78
0.67
8.14
1.02
2.42
12.43
10.20
5.02
2.42
4.35
8.89
30.82
7.23
12.40
10.17
10.08
3.41
2.41
3.40
7.49
60' 175hp
0.56
0.31
0.84
0.02
1.73
1.89
3.62
acre
22.50
0.26
22.76
22.76
60' 175hp
0.37
0.20
0.57
0.01
1.15
1.26
2.41
lb
7.40
0.06
7.46
7.46
60' 175hp
0.37
0.20
0.57
0.01
1.15
1.26
2.41
oz
4.76
0.03
4.79
4.79
pt
7.78
0.05
7.83
7.83
60' 175hp
0.19
0.10
0.28
0.57
0.63
1.20
pt
5.87
0.03
5.90
5.90
pt
1.22
0.01
1.23
1.23
6R-38(500)
10.47
22.99
6.29
0.12
39.87
85.33 125.20
lb
132.00
0.39 132.39
132.39
15'
4.01
3.61
3.02
0.03
10.67
7.98
18.65
acre
26.43
21.95
1.84
0.64
50.86
68.70 119.56
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
586.21
55.79
59.23
26.08
0.00
10.96 738.27 201.52 939.79
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
124
Table 20.E
Estimated monthly income and expense flows per acre
Cotton, 12R-38" solid, conservation tillage
W3FE pivot irrigated, 7.5 ac.-in., Non-Delta Area, Mississippi, 2022
__________________________________________________________________________________________________________________________________
ITEM
Nov
Dec
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
__________________________________________________________________________________________________________________________________
--------------------------------------------------dollars-------------------------------------------------TOTAL INCOME
DIRECT EXPENSES
HARVEST AIDS
GINNING
FERTILIZERS
FUNGICIDES
HERBICIDES
INSECTICIDES
SEED/PLANTS
GROWTH REGULATORS
ADJUVANTS
CUSTOM FERTILIZE
ERADICATION FEE
CUSTOM LIME
CROP CONSULTANT
SOIL TEST
LABOR
LEASE *
FUEL
REPAIR & MAINTENANCE
INTEREST ON OP. CAP.
TOTAL DIRECT EXPENSES
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1203.48
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
19.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
132.00
39.45
0.00
0.00
0.00
0.00
30.38
0.00
30.38
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
20.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
9.02
0.00
42.94
22.24
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.93
14.23
29.90
7.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
116.55
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.36
3.36
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.66
0.00
0.66
0.00
0.00
0.00
0.00
0.00
7.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
0.00
0.00
0.00
0.00
0.00
39.29
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.00
0.00
0.00
0.00
0.00
0.00
3.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.16
0.00
0.00
0.00
0.57
1.65
5.42
3.79
1.61
0.72
0.85
9.31
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.86
0.00
0.00
0.00
0.37
1.88
4.04
11.80
11.50
8.30
0.56
14.48
2.47
0.00
0.00
0.00
0.20
1.34
3.19
20.94
2.50
1.69
0.30
26.60
3.41
0.00
0.00
0.00
0.26
0.72
3.62
1.56
0.57
0.15
0.13
0.54
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------100.47
0.00
0.00
0.00
11.08
35.97
210.35
108.30
49.44
18.26
21.47
182.93
NET INCOME
-100.47
0.00
0.00
0.00
-11.08
-35.97 -210.35 -108.30
-49.44
-18.26
-21.47 1020.55
NET INCOME TO DATE
-100.47 -100.47 -100.47 -100.47 -111.55 -147.52 -357.87 -466.17 -515.61 -533.87 -555.34
465.21
__________________________________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
Fertilization decisions should be based on soil tests.
Soil test cost is prorated for a test every 3rd year.
Lime cost prorated for application every 3rd year.
* Lease costs are based on hourly usage costs.
125
Table 20.F
Estimated returns for various price/yield combinations, per acre
Cotton, 12R-38" solid, conservation tillage
W3FE pivot irrigated, 7.5 ac.-in., Non-Delta Area, Mississippi, 2022
________________________________________________________________________________________________________________________
-----------------------------------------------PERCENT-------------------------------------------PRODUCT
75
80
85
90
95
100
105
110
115
120
125
-------------------- --------------------------------------------PRODUCT PRICE----------------------------------------Cotton Lint
0.64
0.68
0.72
0.76
0.81
0.85
0.89
0.93
0.98
1.02
1.06
________________________________________________________________________________________________________________________
PERCENT YIELD UNIT ---------------------------------------------dollars---------------------------------------------50
600.00
lb
-109
-310
-83
-285
-58
-259
-32
-234
-6
-208
18
-182
44
-157
70
-131
95
-105
121
-80
146
-54
60
720.00
lb
-45
-247
-14
-216
15
-185
46
-154
77
-124
108
-93
138
-62
169
-31
200
-1
231
29
261
60
70
840.00
lb
17
-183
53
-147
89
-111
125
-75
161
-40
197
-4
233
31
269
67
304
103
340
139
376
175
80
960.00
lb
81
-119
122
-78
163
-37
204
3
245
44
286
85
327
126
368
167
409
208
450
249
491
290
90
1080.00
lb
145
-56
191
-10
237
35
283
82
329
128
375
174
422
220
468
266
514
312
560
358
606
405
100
1200.00
lb
208
7
260
58
311
109
362
161
413
212
465
263
516
314
567
366
619
417
670
468
721
520
110
1320.00
lb
272
71
328
127
385
183
441
240
498
296
554
352
610
409
667
465
723
522
780
578
836
634
120
1440.00
lb
336
134
397
196
459
257
520
319
582
380
643
442
705
503
766
565
828
626
889
688
951
749
130
1560.00
lb
399
198
466
264
533
331
599
398
666
464
733
531
799
598
866
664
933
731
999
798
1066
864
140
1680.00
lb
463
261
535
333
607
405
678
477
750
549
822
620
894
692
965
764
1037
836
1109
907
1181
979
150
1800.00
lb
527
604
680
757
834
911
988
1065
1142
1219
1296
325
402
479
556
633
710
787
863
940
1017
1094
________________________________________________________________________________________________________________________
The top number in each cell is Returns Above Direct Expenses.
The bottom number in each cell is Returns Above Total Specified Expenses.
Only the product listed has been varied to calculate net returns.
Note: Cost of production estimates are based on 2021 input prices.
125
127
APPENDIX
128
Appendix Table 1.
Tractors/Harvesters: estimated purchase price, annual use, useful life, fuel
use, and direct and fixed cost per hour, Mississippi, 2022
_______________________________________________________________________________________________________
Purchase Annual Useful
Fuel Labor Fuel R&M
Total Fixed Total
Item Name
Size
Price
Use
Life
Use
Direct
Cost
_______________________________________________________________________________________________________
dollars hours years gal/hr ----------------$/hour---------------Combine (250-299 hp)
265 hp
391,000
300
8 13.64 15.27 32.19 40.72 88.18 151.14 239.33
Combine (300-349 hp)
325 hp
413,700
300
8 16.73 15.27 39.48 43.09 97.84 159.92 257.76
Combine (350-399 hp)
355 hp
437,900
300
8 18.27 15.27 43.11 45.61 104.00 169.27 273.27
Combine (400-449 hp)
425 hp
474,800
300
8 21.87 15.27 51.62 49.45 116.35 183.54 299.89
Combine (450-499hp)
475 hp
489,900
300
8 24.44 15.27 57.69 51.03 124.00 189.37 313.37
Tractor( 20-39hp)CB
MFWD 30
28,600
600
8
1.54 15.27 3.64 0.89 19.80
5.01 24.81
Tractor( 20-39hp)RB
MFWD 30
21,400
600
8
1.54 15.27 3.64 0.66 19.58
3.74 23.33
Tractor( 40-59hp)CB
2WD 50
32,100
600
8
2.57 15.27 6.07 1.00 22.34
5.62 27.97
Tractor( 40-59hp)CB
MFWD 50
42,600
600
8
2.57 15.27 6.07 1.33 22.67
7.46 30.13
Tractor( 40-59hp)RB
2WD 50
23,300
600
8
2.57 15.27 6.07 0.72 22.07
4.08 26.15
Tractor( 40-59hp)RB
MFWD 50
30,500
600
8
2.57 15.27 6.07 0.95 22.29
5.34 27.64
Tractor( 60-89hp)CB
2WD 75
56,700
600
8
3.86 15.27 9.11 1.77 26.15
9.93 36.08
Tractor( 60-89hp)CB
MFWD 75
60,500
600
8
3.86 15.27 9.11 1.89 26.27 10.59 36.87
Tractor( 60-89hp)RB
2WD 75
43,100
600
8
3.86 15.27 9.11 1.34 25.72
7.55 33.27
Tractor( 60-89hp)RB
MFWD 75
43,800
600
8
3.86 15.27 9.11 1.36 25.74
7.67 33.42
Tractor( 90-119hp)CB
2WD 105
74,700
600
8
5.40 15.27 12.75 2.33 30.35 13.08 43.44
Tractor( 90-119hp)CB
MFWD 105
94,500
600
8
5.40 15.27 12.75 2.95 30.97 16.55 47.53
Tractor( 90-119hp)RB
2WD 105
67,100
600
8
5.40 15.27 12.75 2.09 30.12 11.75 41.87
Tractor( 90-119hp)RB
MFWD 105
75,300
600
8
5.40 15.27 12.75 2.35 30.37 13.19 43.57
Tractor(120-139hp)CB
2WD 130
117,400
600
8
6.69 15.27 15.79 3.66 34.73 20.56 55.29
Tractor(120-139hp)CB
MFWD 130
131,100
600
8
6.69 15.27 15.79 4.09 35.15 22.96 58.12
Tractor(140-159hp)
2WD 150
116,100
600
8
7.72 15.27 18.22 3.62 37.11 20.34 57.45
Tractor(140-159hp)CB
MFWD 150
143,000
600
8
7.72 15.27 18.22 4.46 37.96 25.05 63.01
Tractor(160-179hp)CB
MFWD 170
164,000
600
8
8.75 15.27 20.65 5.12 41.04 30.21 71.26
Tractor(180-199hp)CB
MFWD 190
206,000
600
8
9.77 15.27 23.08 6.43 44.78 37.95 82.74
Tractor(200-249hp)CB
MFWD 225
248,000
600
8 11.58 15.27 27.33 7.75 50.35 45.69 96.04
Tractor(250-349hp)CB
4WD 300
343,000
600
8 15.44 15.27 36.44 10.71 62.43 63.19 125.62
Tractor(250-349hp)CB
MFWD 300
324,000
600
8 15.44 15.27 36.44 10.12 61.83 59.69 121.53
Tractor(250-349hp)CB
Track 300
329,000
600
8 15.44 15.27 36.44 10.28 61.99 60.61 122.60
Tractor(350-449hp)
Track 400
492,000
600
8 20.58 15.27 48.59 15.37 79.23 90.64 169.88
Tractor(350-449hp)CB
4WD 400
406,000
600
8 20.58 15.27 48.59 12.68 76.54 74.80 151.34
Tractor(450-550hp)CB
4WD 500
430,000
600
8 25.73 15.27 60.73 13.43 89.44 79.22 168.66
Tractor(450-550hp)CB
Track 500
496,000
600
8 25.73 15.27 60.73 15.50 91.50 91.38 182.88
Utility Vehicle
800 CC
12,200
200
8
0.70 15.27 1.96 1.90 19.14
7.07 26.21
Utility Vehicle
900 CC
15,800
200
8
1.00 15.27 2.81 2.46 20.54
9.16 29.71
_______________________________________________________________________________________________________
Notes:
Labor: Includes allocated labor from power unit.
Total Direct: Does not include interest on operating capital.
129
Appendix Table 2.
Self-propelled machines: estimated purchase price, annual use, useful life, fuel use,
performance rate,and direct and fixed cost per acre, Mississippi, 2022
______________________________________________________________________________________________________________
Purchase Annual Useful
Fuel
Perf Labor Fuel
R&M Total Fixed Total
Item Name
Size
Price
Use
Life
Use
Rate
Direct
Cost
______________________________________________________________________________________________________________
dollars hours years gal/hr hr/ac ----------------$/acre---------------Cotton Picker
4R-38(250) 268,000
200
8 12.86 0.257
6.27 7.82 10.79 24.89 40.05 64.95
Cotton Picker
4R-38(350) 351,000
200
8 18.01 0.257
6.27 10.95 14.13 31.36 52.46 83.83
Cotton Picker
4R2x1(350) 357,000
200
8 18.01 0.172
4.19 7.32 9.61 21.12 35.66 56.79
Cotton Picker
6R-30(355) 465,000
200
8 18.27 0.218
5.31 9.41 15.85 30.57 58.84 89.42
Cotton Picker
6R-38(355) 465,000
200
8 18.27 0.172
4.19 7.43 12.51 24.14 46.45 70.60
Cotton Picker/Modu
4R-38(365) 536,000
200
8 20.58 0.257
6.27 12.52 21.58 40.38 80.11 120.50
Cotton Picker/Module
6R-30(500) 854,000
200
8 25.73 0.218
5.31 13.25 29.12 47.68 108.07 155.76
Cotton Picker/Module
6R-38(500) 854,000
200
8 25.73 0.172
4.19 10.46 22.99 37.65 85.32 122.97
Dry Applicator SP
70'300cuft 365,000
350
8 16.98 0.015
0.29 0.60 0.29
1.20
1.82
3.02
Sprayer 600-750gal
60' 175hp
216,000
350
8
9.00 0.017
0.34 0.37 0.20
0.92
1.26
2.18
Sprayer 600-825gal
80' 175hp
234,000
350
8 11.81 0.013
0.26 0.36 0.16
0.79
1.02
1.82
Sprayer 600-825gal
90' 250hp
328,000
350
8 12.73 0.011
0.23 0.35 0.20
0.79
1.27
2.06
Sprayer 800gal
100' 250hp 333,000
350
8 14.15 0.010
0.20 0.35 0.18
0.75
1.16
1.91
Sprayer 800gal
80' 250hp
300,000
350
8 12.86 0.013
0.26 0.40 0.21
0.87
1.31
2.18
Sprayer 1000-1400gal
90' 275hp
332,000
350
8 14.15 0.010
0.20 0.35 0.18
0.75
1.16
1.91
Sprayer 1000gal
100' 300hp 379,000
350
8 15.44 0.010
0.20 0.38 0.21
0.80
1.32
2.13
Sprayer 1200+gal
120' 300hp 401,000
350
8 15.44 0.008
0.17 0.32 0.18
0.68
1.17
1.85
______________________________________________________________________________________________________________
Notes:
Labor: includes allocated labor plus any additional labor from self-propelled machine.
Direct: Does not include interest on operating capital.
130
Appendix Table 3.
Towed Equipment: estimated purchase price, annual use, useful life, performance rate,
and direct and fixed cost per acre, Mississippi, 2022
___________________________________________________________________________________________________________________________
Power
Purchase Annual Useful Perf Labor Fuel ---R&M---- Total --Fixed--- Total
Item Name
Size
Unit
Price
Use Life
Rate
Imp. P.U. Direct Imp. P.U.
Cost
___________________________________________________________________________________________________________________________
dollars hours years hr/ac ----------------------$/acre--------------------Bed-Paratill w/ro
Bed-Paratill w/ro
Bed-Paratill w/ro
Bed-Rip/Disk Fold.
Bed-Rip/Disk Fold.
Bed-Rip/Disk Fold.
Bed-Rip/Disk Rigid
Bed-Rip/Disk Rigid
Bed-Rip/Disk Rigid
Bed-Rip/Disk Rigid
Bed-Rip/Disk Rigid
Bed-Rip/Disk Rigid
Bed-Rip/Disk/Cond.
Bed-Rip/Disk/Cond.
Bed-Subsoil
Fold
Bed-Subsoil
Fold
Bed-Subsoil
Fold
Bed-Subsoil
Rigid
Bed-Subsoil
Rigid
Bed-Subsoil
Rigid
Bed-Subsoil
Rigid
Bed-Subsoil
Rigid
Bed-Subsoil
Rigid
Bed/Disk (Hipper)
Bed/Disk (Hipper)
Bed/Disk (Hipper)
Bed/Disk (Hipper)
Bed/Disk (Hipper)
Bed/Disk (Hipper)
Bed/Disk (Hipper)
Bed/Disk (Hipper)Fl
Bed/Disk (Hipper)Rd
Bed/Disk w/roller
Bed/Disk w/roller
Bed/Disk w/roller
Bed/Lister
Bed/Lister
Bed/Lister
Bed/Lister
Bed/Lister
Bed/Lister
Bed/Lister
Bed/Lister
Bed/Lister-Roll-Fo
Bed/Lister-Roll-Fo
Bed/Lister-Roll-Fo
Bed/Lister-Roll-Fo
Bed/Lister-Roll-Ri
Blade-Box
Blade-Box
Blade-Box
Blade-Scraper
Blade-Scraper
Blade-Scraper
Boll Buggy
Boll Buggy
Boll Buggy
Boll Buggy
Boll Buggy
Chisel Plow-Folding
Chisel Plow-Folding
Chisel Plow-Folding
Chisel Plow-Folding
Chisel Plow-Folding
Chisel Plow-Rigid
Chisel Plow-Rigid
Chisel Plow-Rigid
Cultivate
Cultivate
Cultivate
Cultivate
Cultivate
Cultivate
Cultivate
Cultivate
Cultivate
Cultivate
Cultivate & Post
Cultivate & Post
4R-30
4R-38
6R-38
8R-38
12R-30
12R-38
4R-30
4R-38
6R-30
6R-38
8R-30
8R-38
6-Row
8-Row
8R-38
8R-38 2x1
12R-38
4R-30
4R-38
6R-30
6R-38
8R-30
8R-38
4R-38
6R-38
8R-30
8R-38 2x1
12R-30
12R-38
16R40
8R-38
8R-38
8R-30
8R-38
12R-30/40
4R-38
6R-38
8R-30
8R-38
8R-38 2x1
12R-38
16R-30
16R40
8R-38
12R-30
12R-38
16R-30
8R-38
6'-7'
8'-10'
12'-16'
6'-7'
8'-10'
12'-16'
4R-38(250)
4R-38(350)
4R2x1(350)
6R-30(355)
6R-38(355)
24'
32'
42'
50'
61'
10'
15'
20'
4R-30
4R-38
6R-30
6R-38
8R-30
8R-38
8R-38 2x1
12R-30
12R-38
16R-30
4R-30
4R-38
MFWD 225
MFWD 225
MFWD 225
MFWD 190
MFWD 225
MFWD 225
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 225
MFWD 225
MFWD 225
MFWD 225
MFWD 225
MFWD 225
MFWD 225
MFWD 225
MFWD 225
MFWD 225
MFWD 225
MFWD 150
MFWD 170
MFWD 190
MFWD 190
MFWD 225
MFWD 225
MFWD 300
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 225
MFWD 150
MFWD 150
MFWD 190
MFWD 190
MFWD 190
MFWD 225
MFWD 225
MFWD 300
MFWD 190
MFWD 225
MFWD 225
MFWD 225
MFWD 190
MFWD 105
MFWD 105
MFWD 105
MFWD 105
MFWD 105
MFWD 105
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 225
MFWD 225
MFWD 225
MFWD 225
MFWD 170
2WD 130
MFWD 225
2WD 105
2WD 105
MFWD 150
MFWD 150
MFWD 190
MFWD 190
MFWD 190
MFWD 225
MFWD 225
MFWD 225
2WD 105
2WD 105
18,700
18,700
25,500
49,200
69,800
69,800
22,600
22,600
31,200
31,200
41,700
41,700
24,800
33,000
49,200
69,800
69,800
17,500
16,800
24,300
25,300
32,500
33,600
10,500
16,200
20,800
51,400
40,100
51,400
60,800
22,000
22,700
26,900
30,800
50,900
18,100
20,400
24,900
25,000
40,400
40,400
54,700
56,900
28,300
37,800
38,400
48,700
25,000
1,500
3,890
6,190
1,280
4,010
10,790
30,500
30,500
30,500
30,500
30,500
45,200
58,400
67,000
88,800
102,400
7,930
13,800
13,400
15,800
16,000
19,700
20,600
25,100
30,200
46,300
45,300
46,300
65,500
21,100
21,300
150
150
150
300
300
300
300
300
300
300
300
300
150
150
150
150
150
150
150
150
150
150
150
160
160
160
160
160
160
160
160
160
160
160
160
160
160
160
160
160
160
160
160
160
160
160
160
160
200
200
200
200
200
200
200
200
200
200
200
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
12
12
12
20
20
20
20
20
20
20
20
20
12
12
12
12
12
12
12
12
12
12
12
10
10
10
10
10
10
10
10
10
10
10
10
8
8
8
8
8
8
8
8
10
10
10
10
10
20
20
20
20
20
20
10
10
10
10
10
12
12
12
12
12
12
12
12
10
10
10
10
10
10
10
10
10
10
10
10
0.204
0.160
0.107
0.073
0.061
0.046
0.184
0.146
0.123
0.097
0.139
0.073
0.107
0.080
0.080
0.053
0.053
0.204
0.160
0.136
0.107
0.102
0.080
0.147
0.098
0.093
0.049
0.062
0.049
0.035
0.074
0.074
0.093
0.074
0.062
0.228
0.120
0.114
0.090
0.060
0.060
0.035
0.043
0.095
0.080
0.063
0.060
0.095
0.020
0.000
0.000
0.000
0.000
0.000
0.257
0.257
0.172
0.218
0.172
0.076
0.057
0.044
0.036
0.030
0.184
0.123
0.102
0.206
0.162
0.137
0.108
0.103
0.073
0.054
0.068
0.054
0.051
0.220
0.173
3.12
2.45
1.64
1.11
0.94
0.70
2.82
2.24
1.88
1.48
2.12
1.11
1.64
1.23
1.23
0.82
0.82
3.12
2.45
2.08
1.64
1.56
1.23
2.25
1.50
1.43
0.75
0.95
0.75
0.54
1.13
1.13
1.43
1.13
0.95
3.48
1.83
1.74
1.37
0.91
0.91
0.53
0.65
1.46
1.23
0.97
0.92
1.46
0.30
0.00
0.00
0.00
0.00
0.00
3.93
3.93
2.63
3.33
2.63
1.16
0.88
0.67
0.56
0.46
2.82
1.88
1.56
3.14
2.47
2.09
1.65
1.57
1.12
0.82
1.04
0.82
0.78
4.35
3.42
5.58
4.39
2.93
1.68
1.68
1.26
4.26
3.38
2.84
2.24
3.20
1.68
2.93
2.20
2.20
1.46
1.46
5.58
4.39
3.72
2.93
2.79
2.20
2.69
2.03
2.16
1.13
1.70
1.34
1.28
1.71
1.71
2.16
1.71
1.70
4.16
2.19
2.63
2.08
1.38
1.64
0.96
1.57
2.21
2.21
1.74
1.65
2.21
0.25
0.00
0.00
0.00
0.00
0.00
5.94
5.94
3.97
5.03
3.97
1.76
1.57
1.20
1.01
0.82
3.81
1.94
2.80
2.63
2.07
2.50
1.97
2.38
1.70
1.25
1.87
1.48
1.40
2.80
2.20
1.37
1.08
0.99
0.17
0.21
0.16
0.20
0.16
0.19
0.15
0.28
0.15
0.96
0.96
1.43
1.35
1.35
1.29
0.97
1.19
0.98
1.19
0.97
0.38
0.39
0.48
0.63
0.62
0.63
0.53
0.40
0.42
0.63
0.57
0.79
0.96
0.57
0.66
0.52
0.56
0.56
0.45
0.57
0.67
0.76
0.61
0.73
0.59
0.01
0.00
0.00
0.00
0.00
0.00
1.96
1.96
1.31
1.66
1.31
1.24
1.21
1.06
1.18
1.12
0.52
0.61
0.49
0.86
0.69
0.72
0.59
0.69
0.59
0.67
0.83
0.67
0.90
1.23
0.98
1.58
1.24
0.83
0.47
0.47
0.35
1.19
0.94
0.79
0.62
0.89
0.47
0.83
0.62
0.62
0.41
0.41
1.58
1.24
1.05
0.83
0.79
0.62
0.65
0.50
0.60
0.31
0.48
0.38
0.35
0.47
0.47
0.60
0.47
0.48
1.02
0.53
0.73
0.58
0.38
0.46
0.27
0.43
0.61
0.62
0.49
0.47
0.61
0.04
0.00
0.00
0.00
0.00
0.00
1.65
1.65
1.10
1.40
1.10
0.49
0.44
0.34
0.28
0.23
0.94
0.45
0.79
0.48
0.34
0.61
0.48
0.66
0.47
0.34
0.53
0.42
0.39
0.46
0.36
11.66
9.18
6.40
3.45
3.31
2.48
8.48
6.73
5.71
4.50
6.51
3.42
6.37
5.02
5.50
4.06
4.06
11.57
9.07
8.05
6.39
6.34
5.04
5.99
4.45
4.68
2.84
3.77
3.11
2.72
3.72
3.73
4.82
3.88
3.94
9.63
5.13
5.78
4.57
3.26
3.59
2.21
3.23
4.97
4.83
3.82
3.79
4.89
0.62
0.00
0.00
0.00
0.00
0.00
13.51
13.51
9.03
11.43
9.03
4.67
4.12
3.28
3.04
2.64
8.11
4.89
5.66
7.13
5.58
5.94
4.71
5.30
3.89
3.10
4.29
3.40
3.49
8.86
6.98
2.20
1.73
1.58
0.76
0.91
0.68
0.88
0.70
0.81
0.64
1.22
0.64
1.53
1.53
2.29
2.16
2.16
2.06
1.56
1.91
1.57
1.91
1.56
0.95
0.98
1.19
1.55
1.53
1.55
1.32
1.00
1.03
1.54
1.40
1.95
2.85
1.69
1.96
1.55
1.67
1.67
1.32
1.69
1.66
1.87
1.50
1.81
1.47
0.01
0.00
0.00
0.00
0.00
0.00
3.70
3.70
2.47
3.13
2.47
1.99
1.94
1.70
1.89
1.79
0.84
0.98
0.79
2.13
1.70
1.77
1.46
1.69
1.45
1.64
2.04
1.64
2.21
3.04
2.41
9.33 23.20
7.35 18.27
4.91 12.90
2.77
6.98
2.81
7.04
2.11
5.28
7.01 16.38
5.56 13.00
4.67 11.20
3.69
8.84
5.27 13.01
2.77
6.84
4.91 12.83
3.69 10.25
3.69 11.48
2.45
8.68
2.45
8.68
9.33 22.97
7.35 17.98
6.22 16.18
4.91 12.88
4.66 12.92
3.69 10.30
3.69 10.64
2.98
8.41
3.55
9.44
1.87
6.27
2.85
8.16
2.25
6.93
2.11
6.15
2.81
7.54
2.81
7.58
3.55
9.93
2.81
8.10
2.85
8.75
5.72 18.21
3.01
9.84
4.33 12.07
3.42
9.55
2.28
7.21
2.74
8.01
1.60
5.15
2.57
7.50
3.64 10.28
3.69 10.41
2.91
8.25
2.77
8.37
3.64 10.00
0.26
0.89
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
9.78 26.99
9.78 26.99
6.53 18.04
8.28 22.85
6.53 18.04
2.90
9.56
2.63
8.71
2.01
6.99
1.68
6.63
1.38
5.82
5.58 14.54
2.53
8.41
4.69 11.15
2.69 11.96
1.90
9.19
3.44 11.16
2.71
8.90
3.91 10.91
2.79
8.14
2.06
6.80
3.14
9.47
2.48
7.53
2.35
8.06
2.58 14.48
2.03 11.44
(continued)
131
Appendix Table 3.
Towed Equipment: estimated purchase price, annual use, useful life, performance rate,
and direct and fixed cost per acre, Mississippi, 2022 (continued)
___________________________________________________________________________________________________________________________
Power
Purchase Annual Useful Perf Labor Fuel ---R&M---- Total --Fixed--- Total
Item Name
Size
Unit
Price
Use Life
Rate
Imp. P.U. Direct Imp. P.U.
Cost
___________________________________________________________________________________________________________________________
dollars hours years hr/ac ----------------------$/acre--------------------Cultivate & Post
Cultivate & Post
Cultivate & Post
Cultivate & Post
Cultivate & Post
Cultivate & Post
Cultivate & Post
Cultivate & Post
Disk & Incorporate
Disk & Incorporate
Disk & Incorporate
Disk & Incorporate
Disk & Incorporate
Disk Harrow
Disk Harrow
Disk Harrow
Disk Harrow
Disk Harrow
Disk Harrow
Disk Harrow 40-100hp
Disk Heavy
Disk Heavy
Disk Heavy
Disk Ripper
Ditcher
Ditcher (1m/160a)
Fert Appl (Liquid)
Fert Appl (Liquid)
Fert Appl (Liquid)
Fert Appl (Liquid)
Fert Appl (Liquid)
Fert Appl (Liquid)
Fert Appl (Liquid)
Fert Appl (Liquid)
Field Cult & Inc
Field Cult & Inc
Field Cult & Inc Fld
Field Cult & Inc Fld
Field Cult & Inc Rdg
Field Cultivate Fld
Field Cultivate Fld
Field Cultivate Fld
Field Cultivate Fld
Field Cultivate Rdg
Grain Cart Corn
Grain Cart Corn
Grain Cart Corn
Grain Cart Rice
Grain Cart Rice
Grain Cart Rice
Grain Cart Soybean
Grain Cart Soybean
Grain Cart Soybean
Grain Cart Wht/Sor
Grain Cart Wht/Sor
Grain Cart Wht/Sor
Grain Drill
Grain Drill
Grain Drill
Grain Drill
Grain Drill
Grain Drill
Grain Drill
Grain Drill & Pre
Grain Drill & Pre
Grain Drill & Pre
Grain Drill & Pre
Grain Drill & Pre
Grain Drill & Pre
Grain Drill & Pre
Grain Drill & Pre T
Harrow - Folding
Harrow - Folding
Harrow - Folding
Harrow - Folding
Header - Corn
Header - Corn
Header - Corn
6R-30
6R-38
8R-30
8R-38
8R-38 2x1
12R-30
12R-38
16R-30
14'
20'
24'
28'
32'
14'
20'
24'
28'
32'
42'
14'
14'
20'
28'
15'
4R-38
6R-30
6R-38
8R-30
8R-38
8R-38 2x1
12R-30
12R-38
42'
50'
24'
32'
12'
24'
32'
42'
50'
12'
500 bu
700 bu
1000 bu
500 bu
700 bu
1000 bu
500 bu
700 bu
1000 bu
500 bu
700 bu
1000 bu
10'
12'
15'
20'
24'
30'
35'
10'
12'
15'
20'
24'
30'
35'
8R-38
24'
30'
40'
48'
6R-30
6R-38
8R-30
MFWD 150
MFWD 150
MFWD 190
MFWD 190
MFWD 190
MFWD 225
MFWD 225
MFWD 225
2WD 130
MFWD 190
MFWD 190
MFWD 225
MFWD 225
2WD 130
MFWD 190
MFWD 190
MFWD 225
MFWD 225
MFWD 225
2WD 75
MFWD 150
MFWD 190
MFWD 225
MFWD 225
2WD 130
2WD 130
MFWD 150
MFWD 170
MFWD 170
MFWD 190
MFWD 190
MFWD 190
MFWD 225
MFWD 225
MFWD 225
MFWD 225
MFWD 170
MFWD 190
2WD 150
MFWD 170
MFWD 190
MFWD 225
MFWD 225
2WD 150
MFWD 190
MFWD 190
MFWD 225
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 190
2WD 130
2WD 130
MFWD 150
MFWD 170
MFWD 190
MFWD 225
MFWD 225
2WD 130
2WD 130
MFWD 150
MFWD 170
MFWD 190
MFWD 225
MFWD 225
MFWD 225
MFWD 190
MFWD 190
MFWD 190
MFWD 225
265 hp
265 hp
265 hp
25,100
25,900
30,400
35,500
51,600
50,600
51,600
70,800
32,200
79,300
52,200
62,300
67,900
26,900
47,100
46,900
56,900
62,600
110,100
16,700
26,900
73,900
56,900
50,800
6,480
6,480
19,000
19,800
19,800
20,100
22,600
25,200
25,900
23,700
70,900
76,700
37,200
49,800
18,200
31,800
44,400
60,600
67,600
12,900
29,100
44,900
59,400
29,100
44,900
59,400
29,100
44,900
59,400
29,100
44,900
59,400
28,700
28,200
34,400
41,900
67,300
68,900
93,600
34,000
33,500
39,800
47,200
72,600
74,200
104,000
57,000
13,800
15,300
21,300
26,000
54,200
53,800
71,200
150
150
150
150
150
150
150
150
200
200
200
200
200
180
180
180
180
180
180
180
180
180
180
180
200
200
150
150
150
150
150
150
150
150
100
100
100
100
100
100
100
100
100
100
200
200
200
200
200
200
200
200
200
200
200
200
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
200
200
200
200
300
300
300
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
8
8
8
8
8
8
8
8
10
10
10
10
10
10
10
10
10
10
12
12
12
12
12
12
12
12
12
12
12
12
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
10
10
10
10
8
8
8
0.146
0.115
0.110
0.086
0.057
0.073
0.057
0.055
0.149
0.092
0.087
0.074
0.065
0.140
0.098
0.081
0.070
0.061
0.046
0.140
0.145
0.097
0.075
0.136
0.020
0.009
0.154
0.130
0.103
0.098
0.077
0.051
0.078
0.051
0.037
0.031
0.066
0.049
0.132
0.062
0.046
0.035
0.029
0.124
0.025
0.025
0.025
0.062
0.055
0.045
0.025
0.021
0.021
0.025
0.021
0.021
0.188
0.157
0.125
0.094
0.078
0.062
0.053
0.203
0.169
0.135
0.101
0.084
0.067
0.058
0.062
0.064
0.051
0.038
0.032
0.170
0.134
0.127
2.90
2.29
2.17
1.72
1.14
1.45
1.14
1.08
2.96
1.83
1.72
1.48
1.29
2.14
1.49
1.24
1.07
0.93
0.71
2.14
2.22
1.48
1.15
2.08
0.30
0.14
3.06
2.59
2.04
1.94
1.53
1.02
1.55
1.02
0.74
0.62
1.30
0.98
2.61
0.95
0.71
0.54
0.45
1.90
0.38
0.38
0.38
0.95
0.83
0.69
0.38
0.32
0.32
0.38
0.32
0.32
4.58
3.82
3.05
2.29
1.91
1.52
1.31
4.94
4.11
3.29
2.47
2.05
1.64
1.41
1.52
0.98
0.79
0.59
0.49
2.60
2.05
1.95
2.67
2.10
2.53
2.00
1.33
2.00
1.58
1.50
2.36
2.13
2.01
2.04
1.78
2.21
2.26
1.88
1.91
1.67
1.27
1.27
2.65
2.24
2.06
3.72
0.31
0.14
2.81
2.70
2.13
2.26
1.79
1.19
2.14
1.41
1.03
0.86
1.36
1.14
2.40
1.28
1.07
0.97
0.81
2.26
0.58
0.58
0.69
1.44
1.26
1.05
0.58
0.49
0.49
0.58
0.49
0.49
2.97
2.48
2.29
1.94
1.81
1.71
1.47
3.20
2.67
2.46
2.09
1.95
1.85
1.58
1.71
1.49
1.19
0.89
0.88
5.48
4.32
4.11
0.98
0.79
0.89
0.82
0.79
0.98
0.79
1.03
1.44
2.19
1.36
1.39
1.33
1.04
1.28
1.06
1.10
1.06
1.43
0.65
1.09
1.99
1.19
1.92
0.05
0.02
1.95
1.72
1.36
1.31
1.16
0.86
1.35
0.81
0.66
0.60
0.61
0.61
0.60
0.49
0.51
0.53
0.50
0.40
0.19
0.30
0.40
0.49
0.66
0.73
0.20
0.25
0.34
0.20
0.25
0.34
2.02
1.66
1.62
1.48
1.98
1.62
1.89
2.58
2.12
2.02
1.79
2.30
1.88
2.26
1.34
0.31
0.27
0.28
0.29
2.30
1.80
2.27
0.65
0.51
0.70
0.55
0.37
0.56
0.44
0.42
0.54
0.59
0.56
0.57
0.50
0.51
0.63
0.52
0.54
0.47
0.36
0.18
0.65
0.62
0.58
1.05
0.07
0.03
0.69
0.67
0.52
0.63
0.49
0.33
0.60
0.40
0.29
0.24
0.33
0.31
0.47
0.31
0.30
0.27
0.23
0.45
0.16
0.16
0.19
0.40
0.35
0.29
0.16
0.13
0.13
0.16
0.13
0.13
0.69
0.57
0.56
0.48
0.50
0.48
0.41
0.74
0.62
0.60
0.52
0.54
0.52
0.44
0.48
0.41
0.33
0.24
0.25
6.93
5.47
5.20
7.21
5.71
6.31
5.11
3.65
5.01
3.97
4.05
7.32
6.75
5.67
5.50
4.92
5.92
5.68
4.73
4.64
4.15
3.78
4.26
6.63
6.35
5.00
8.78
0.74
0.34
8.53
7.69
6.07
6.15
4.99
3.41
5.66
3.65
2.74
2.34
3.62
3.06
6.10
3.04
2.60
2.32
2.00
5.02
1.33
1.44
1.68
3.29
3.13
2.79
1.34
1.21
1.29
1.34
1.21
1.29
10.28
8.54
7.53
6.20
6.21
5.35
5.09
11.48
9.53
8.38
6.88
6.86
5.90
5.70
5.07
3.21
2.59
2.02
1.92
17.32
13.66
13.53
2.41 3.67 13.30
1.96 2.90 10.58
2.19 4.17 12.68
2.02 3.30 10.43
1.95 2.19
7.80
2.43 3.35 10.79
1.95 2.64
8.57
2.55 2.51
9.12
2.36 3.07 12.76
3.60 3.50 13.86
2.23 3.31 11.22
2.29 3.41 11.21
2.18 2.99 10.10
2.06 2.88 10.86
2.52 3.72 11.93
2.09 3.10
9.93
2.17 3.20 10.02
2.09 2.80
9.06
2.81 2.13
8.73
1.27 1.05
6.59
2.14 3.65 12.43
3.92 3.69 13.97
2.35 3.45 10.81
3.77 6.22 18.78
0.06 0.41
1.22
0.02 0.19
0.57
2.05 3.87 14.46
1.81 3.95 13.47
1.43 3.12 10.63
1.38 3.72 11.27
1.22 2.94
9.17
0.91 1.96
6.29
1.42 3.58 10.68
0.85 2.36
6.87
2.63 1.72
7.10
2.39 1.44
6.19
2.41 1.99
8.04
2.42 1.88
7.37
2.36 2.68 11.16
1.94 1.87
6.87
2.03 1.77
6.41
2.11 1.62
6.07
1.98 1.36
5.35
1.57 2.53
9.12
0.31 0.96
2.61
0.49 0.96
2.89
0.65 1.15
3.48
0.78 2.37
6.45
1.06 2.08
6.28
1.17 1.73
5.70
0.32 0.96
2.63
0.41 0.80
2.42
0.54 0.80
2.64
0.32 0.96
2.63
0.41 0.80
2.42
0.54 0.80
2.64
3.59 3.87 17.76
2.94 3.23 14.72
2.87 3.14 13.55
2.62 2.84 11.68
3.51 2.98 12.70
2.87 2.87 11.10
3.35 2.46 10.90
4.58 4.17 20.24
3.76 3.48 16.78
3.58 3.39 15.35
3.18 3.06 13.13
4.08 3.21 14.15
3.33 3.09 12.33
4.01 2.65 12.37
2.38 2.87 10.33
0.43 2.45
6.10
0.38 1.96
4.94
0.40 1.47
3.90
0.41 1.47
3.81
3.23 25.73 46.29
2.53 20.31 36.51
3.18 19.30 36.02
(continued)
132
Appendix Table 3.
Towed Equipment: estimated purchase price, annual use, useful life, performance rate,
and direct and fixed cost per acre, Mississippi, 2022 (continued)
___________________________________________________________________________________________________________________________
Power
Purchase Annual Useful Perf Labor Fuel ---R&M---- Total --Fixed--- Total
Item Name
Size
Unit
Price
Use Life
Rate
Imp. P.U. Direct Imp. P.U.
Cost
___________________________________________________________________________________________________________________________
dollars hours years hr/ac ----------------------$/acre--------------------Header - Corn
Header - Corn
Header - Corn
Header - Draper (CL)
Header - Draper (CL)
Header - Draper (CL)
Header - Draper (CL)
Header - Draper (SL)
Header - Draper (SL)
Header - Draper (SL)
Header - Draper (SL)
Header -RiceStrp(CL)
Header -RiceStrp(CL)
Header -RiceStrp(CL)
Header -RiceStrp(SL)
Header -RiceStrp(SL)
Header -RiceStrp(SL)
Header -Soybean
Header -Soybean
Header -Soybean
Header -Soybean
Header Wheat/Sorghum
Header Wheat/Sorghum
Header Wheat/Sorghum
Land Plane
Levee Pull & Seed
Levee Pull (1m/80a)
Levee Splitter (1/80
Module Builder
Module Builder
Module Builder
Module Builder
Module Builder
NT Grain Drill
NT Grain Drill
NT Grain Drill
NT Grain Drill
NT Grain Drill
NT Grain Drill
NT Grain Drill & Pre
NT Grain Drill & Pre
NT Grain Drill & Pre
NT Grain Drill & Pre
NT Grain Drill & Pre
NT Grain Drill & Pre
NT Plant&Pre-Folding
NT Plant&Pre-Folding
NT Plant&Pre-Folding
NT Plant&Pre-Folding
NT Plant&Pre-Folding
NT Plant&Pre-Folding
NT Plant&Pre-Folding
NT Plant&Pre-Folding
NT Plant&Pre-Folding
NT Plant&Pre-Folding
NT Plant&Pre-Folding
NT Plant&Pre-Rigid
NT Plant&Pre-Rigid
NT Plant&Pre-Rigid
NT Plant&Pre-Rigid
NT Plant&Pre-Rigid
NT Plant&Pre-Rigid
NT Plant&Pre-Rigid
NT Plant&Pre-Rigid
NT Plant&Pre-Rigid
NT Plant&Pre-Rigid
NT Plant&Pre-Rigid
NT Plant&Pre-TwinRow
NT Plant&Pre-TwinRow
NT Plant-Folding
NT Plant-Folding
NT Plant-Folding
NT Plant-Folding
NT Plant-Folding
NT Plant-Folding
NT Plant-Folding
NT Plant-Folding
NT Plant-Folding
NT Plant-Folding
8R-38
12R-20
12R-30
25' Rigid
30' Rigid
36' Rigid
40' Rigid
25' Rigid
30' Rigid
36' Rigid
40' Rigid
20'
24'
32'
20'
24'
32'
22' Flex
25' Flex
30' Flex
35' Flex
22' Rigid
25' Rigid
30' Rigid
50'x16'
8 Blade
8 blade
32"
4R-38(250)
4R-38(350)
4R2x1(350)
6R-30(355)
6R-38(355)
10'
12'
15'
20'
24'
30'
10'
12'
15'
20'
24'
30'
8R-38
8R-38 2x1
12R-20
12R-30
12R-38
16R-30
23R-15
24R-20
24R-30
31R-15
32R-15
4R-30
4R-38
6R-30
6R-38
8R-30
8R-38
11R-15
11R-20
12R-20
12R-30
15R-15
12R-30/40
8R-30/40
8R-38
8R-38 2x1
12R-20
12R-30
12R-38
16R-30
23R-15
24R-20
24R-30
31R-15
325 hp
325 hp
325 hp
265 hp
325 hp
355 hp
425 hp
325 hp
325 hp
355 hp
425 hp
265 hp
325 hp
325 hp
265 hp
325 hp
325 hp
265 hp
325 hp
325 hp
355 hp
265 hp
325 hp
325 hp
MFWD 190
MFWD 170
MFWD 170
MFWD 150
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 190
2WD 130
2WD 130
MFWD 150
MFWD 170
MFWD 190
MFWD 225
2WD 130
2WD 130
MFWD 150
MFWD 170
MFWD 190
MFWD 225
MFWD 170
MFWD 170
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 225
MFWD 225
2WD 130
2WD 130
MFWD 150
MFWD 150
MFWD 170
MFWD 170
MFWD 170
MFWD 170
MFWD 190
MFWD 190
MFWD 190
MFWD 225
MFWD 225
MFWD 170
MFWD 170
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 225
72,200
105,000
118,000
74,100
78,600
82,300
86,900
74,100
78,600
82,300
86,900
50,600
54,000
60,800
50,600
54,000
60,800
33,800
37,000
44,700
52,200
19,800
25,400
29,100
11,100
12,000
8,760
3,860
34,700
34,700
34,700
34,700
34,700
34,900
46,900
56,900
68,700
98,000
104,300
40,200
52,300
62,200
74,000
103,000
110,000
67,800
107,000
82,800
94,600
107,000
142,000
192,000
214,000
223,000
232,000
230,000
33,800
34,800
43,600
42,700
54,200
52,100
65,100
64,300
66,600
86,500
87,300
173,000
134,900
62,500
96,300
77,500
84,300
96,300
132,000
182,000
204,000
208,000
222,000
300
300
300
300
300
300
300
300
300
300
300
300
300
300
300
300
300
300
300
300
300
300
300
300
200
100
100
100
200
200
200
200
200
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
10
10
10
10
10
10
10
10
10
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
0.100
0.127
0.085
0.203
0.169
0.141
0.126
0.176
0.146
0.122
0.110
0.253
0.211
0.158
0.220
0.183
0.137
0.116
0.102
0.085
0.072
0.116
0.102
0.085
0.151
0.003
0.003
0.004
0.257
0.257
0.172
0.218
0.172
0.235
0.163
0.130
0.098
0.081
0.065
0.211
0.176
0.141
0.105
0.088
0.070
0.083
0.055
0.105
0.070
0.055
0.052
0.073
0.052
0.035
0.054
0.052
0.211
0.166
0.141
0.111
0.105
0.083
0.143
0.115
0.105
0.070
0.113
0.055
0.083
0.077
0.051
0.098
0.065
0.051
0.049
0.068
0.049
0.032
0.050
1.54
1.95
1.30
3.10
2.58
2.15
1.93
2.68
2.23
1.86
1.67
3.87
3.23
2.42
3.35
2.79
2.09
1.77
1.56
1.30
1.11
1.77
1.56
1.30
2.31
0.05
0.05
0.06
6.27
6.27
4.19
5.31
4.19
5.73
3.98
3.18
2.38
1.99
1.59
5.14
4.28
3.43
2.57
2.14
1.71
2.03
1.35
2.57
1.71
1.35
1.28
1.78
1.28
0.85
1.32
1.28
5.14
4.05
3.43
2.70
2.57
2.03
3.50
2.81
2.57
1.71
2.75
1.35
2.03
1.88
1.25
2.38
1.59
1.25
1.19
1.65
1.19
0.79
1.23
3.98
5.04
3.36
6.53
6.68
6.08
6.55
6.94
5.79
5.26
5.67
8.17
8.35
6.26
7.08
7.23
5.42
3.73
4.03
3.36
3.14
3.73
4.03
3.36
3.50
0.07
0.07
0.07
5.94
5.94
3.97
5.03
3.97
3.72
2.58
2.38
2.02
1.88
1.78
3.34
2.78
2.56
2.18
2.03
1.92
1.72
1.14
2.44
1.62
1.28
1.22
1.69
1.22
0.81
1.49
1.44
3.34
2.63
2.56
2.02
2.18
1.72
2.97
2.38
2.44
1.62
2.61
1.52
2.28
1.60
1.06
2.26
1.51
1.19
1.13
1.57
1.13
0.75
1.38
1.82 4.35
3.35 5.50
2.51 3.66
3.44 8.27
3.04 7.29
2.65 6.43
2.52 6.27
2.98 7.58
2.64 6.32
2.30 5.57
2.19 5.44
3.21 10.33
2.85 9.11
2.41 6.83
2.78 8.96
2.47 7.90
2.09 5.92
0.98 4.72
0.94 4.40
0.95 3.66
0.95 3.32
0.57 4.72
0.64 4.40
0.61 3.66
0.33 0.97
0.00 0.01
0.00 0.01
0.00 0.01
2.23 1.65
2.23 1.65
1.49 1.10
1.89 1.40
1.49 1.10
3.08 0.86
2.87 0.60
2.79 0.58
2.53 0.50
3.00 0.52
2.56 0.50
3.18 0.77
3.45 0.64
3.28 0.63
2.93 0.54
3.40 0.56
2.90 0.54
2.12 0.42
2.23 0.28
3.28 0.68
2.50 0.45
2.23 0.35
2.81 0.34
5.28 0.47
4.24 0.34
2.94 0.22
4.75 0.42
4.56 0.40
2.68 0.77
2.17 0.61
2.30 0.63
1.78 0.49
2.14 0.54
1.63 0.42
3.51 0.73
2.78 0.59
2.64 0.68
2.28 0.45
3.70 0.72
3.61 0.43
4.22 0.64
1.81 0.39
1.86 0.26
2.85 0.63
2.06 0.42
1.86 0.33
2.43 0.31
4.65 0.43
3.75 0.31
2.55 0.21
4.22 0.39
11.70
15.84
10.84
21.35
19.60
17.32
17.29
20.20
16.99
15.01
14.98
25.59
23.55
17.93
22.18
20.41
15.54
11.21
10.94
9.28
8.54
10.81
10.64
8.95
7.12
0.15
0.15
0.16
16.11
16.11
10.77
13.64
10.77
13.40
10.04
8.95
7.45
7.41
6.45
12.45
11.17
9.92
8.23
8.15
7.09
6.31
5.02
8.97
6.29
5.23
5.66
9.24
7.09
4.84
8.00
7.70
11.94
9.46
8.93
7.01
7.44
5.82
10.72
8.57
8.33
6.08
9.79
6.91
9.19
5.70
4.45
8.14
5.59
4.65
5.07
8.32
6.40
4.31
7.24
2.55
4.69
3.52
5.00
4.42
3.85
3.66
4.33
3.83
3.34
3.17
4.50
4.00
3.37
3.90
3.46
2.92
1.37
1.32
1.33
1.33
0.80
0.90
0.86
0.82
0.04
0.03
0.01
4.21
4.21
2.81
3.56
2.81
5.46
5.10
4.95
4.48
5.33
4.53
5.65
6.12
5.82
5.20
6.03
5.15
3.76
3.95
5.82
4.43
3.95
4.99
9.37
7.52
5.22
8.42
8.08
4.75
3.85
4.08
3.15
3.80
2.89
6.22
4.93
4.68
4.05
6.56
6.40
7.49
3.22
3.30
5.05
3.66
3.30
4.30
8.24
6.65
4.52
7.48
16.14 30.40
20.42 40.97
13.61 27.97
30.69 57.05
27.06 51.09
23.87 45.05
23.29 44.25
28.14 52.68
23.45 44.27
20.68 39.04
20.18 38.35
38.36 68.46
33.82 61.38
25.37 46.68
33.25 59.33
29.31 53.20
21.98 40.46
17.54 30.14
16.33 28.60
13.61 24.23
12.35 22.23
17.54 29.16
16.33 27.89
13.61 23.43
5.75 13.71
0.10
0.30
0.10
0.29
0.10
0.28
9.78 30.11
9.78 30.11
6.53 20.12
8.28 25.49
6.53 20.12
4.84 23.72
3.36 18.51
3.28 17.18
2.96 14.90
3.10 15.85
2.99 13.98
4.35 22.45
3.62 20.92
3.53 19.28
3.19 16.63
3.34 17.52
3.22 15.47
2.52 12.60
1.68 10.66
4.01 18.81
2.67 13.40
2.11 11.30
2.00 12.66
2.78 21.40
2.00 16.61
1.33 11.41
2.49 18.92
2.41 18.20
4.35 21.04
3.42 16.74
3.53 16.55
2.78 12.96
3.19 14.45
2.52 11.24
4.34 21.29
3.49 17.01
4.01 17.03
2.67 12.81
4.29 20.65
2.54 15.86
3.82 20.51
2.34 11.28
1.56
9.32
3.72 16.92
2.48 11.74
1.96
9.92
1.86 11.24
2.58 19.16
1.86 14.92
1.24 10.08
2.31 17.05
(continued)
133
Appendix Table 3.
Towed Equipment: estimated purchase price, annual use, useful life, performance rate,
and direct and fixed cost per acre, Mississippi, 2022 (continued)
___________________________________________________________________________________________________________________________
Power
Purchase Annual Useful Perf Labor Fuel ---R&M---- Total --Fixed--- Total
Item Name
Size
Unit
Price
Use Life
Rate
Imp. P.U. Direct Imp. P.U.
Cost
___________________________________________________________________________________________________________________________
dollars hours years hr/ac ----------------------$/acre--------------------NT Plant-Folding
NT Plant-Rigid
NT Plant-Rigid
NT Plant-Rigid
NT Plant-Rigid
NT Plant-Rigid
NT Plant-Rigid
NT Plant-Rigid
NT Plant-Rigid
NT Plant-Rigid
NT Plant-Rigid
NT Plant-Rigid
NT Plant-TwinRow
NT Plant-TwinRow
Peanut Cond.& Lifter
Peanut Conditioner
Peanut Dig/Invertor
Peanut Dig/Invertor
Peanut Dig/Invertor
Peanut Dump Cart
Peanut Harvester
Peanut Harvester
Peanut Harvester
Peanut Lifter
Peanut Plt&Pre Fold.
Peanut Plt&Pre Rigid
Peanut Plt&Pre Rigid
Peanut Ptlt&PreTwin
Pipe Spool 160ac
Pipe Trailer 1m/160a
Plant & Pre-Folding
Plant & Pre-Folding
Plant & Pre-Folding
Plant & Pre-Folding
Plant & Pre-Folding
Plant & Pre-Folding
Plant & Pre-Folding
Plant & Pre-Folding
Plant & Pre-Folding
Plant & Pre-Folding
Plant & Pre-Folding
Plant & Pre-Rigid
Plant & Pre-Rigid
Plant & Pre-Rigid
Plant & Pre-Rigid
Plant & Pre-Rigid
Plant & Pre-Rigid
Plant & Pre-Rigid
Plant & Pre-Rigid
Plant & Pre-Rigid
Plant & Pre-Rigid
Plant & Pre-Rigid
Plant & Pre-TwinRow
Plant & Pre-TwinRow
Plant - Folding
Plant - Folding
Plant - Folding
Plant - Folding
Plant - Folding
Plant - Folding
Plant - Folding
Plant - Folding
Plant - Folding
Plant - Folding
Plant - Folding
Plant - Rigid
Plant - Rigid
Plant - Rigid
Plant - Rigid
Plant - Rigid
Plant - Rigid
Plant - Rigid
Plant - Rigid
Plant - Rigid
Plant - Rigid
Plant - Rigid
Plant - TwinRow
Plant - TwinRow
Roller/Cultipacker
32R-15
4R-30
4R-38
6R-30
6R-38
8R-30
8R-38
11R-15
11R-20
12R-20
12R-30
15R-15
12R-30/40
8R-30/40
6-Row
6-Row
4R-30
4R-38
6R-38
6-Row
4R-30
4R-38
6R-38
6-Row
12R-38
8R-30
8R-38
8R-30/40
1/4m roll
30'
8R-38
8R-38 2x1
12R-20
12R-30
12R-38
16R-30
23R-15
24R-20
24R-30
31R-15
32R-15
4R-30
4R-38
6R-30
6R-38
8R-30
8R-38
11R-15
11R-20
12R-20
12R-30
15R-15
12R-30/40
8R-30/40
8R-38
8R-38 2x1
12R-20
12R-30
12R-38
16R-30
23R-15
24R-20
24R-30
31R-15
32R-15
4R-30
4R-38
6R-30
6R-38
8R-30
8R-38
11R-15
11R-20
12R-20
12R-30
15R-15
12R-30/40
8R-30/40
12'
MFWD 225
2WD 130
2WD 130
MFWD 150
MFWD 150
MFWD 170
MFWD 170
MFWD 170
MFWD 170
MFWD 190
MFWD 190
MFWD 190
MFWD 225
MFWD 225
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 225
MFWD 225
MFWD 225
MFWD 225
MFWD 190
MFWD 190
MFWD 190
MFWD 190
2WD 130
2WD 130
MFWD 170
MFWD 170
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 225
MFWD 225
2WD 130
2WD 130
MFWD 150
MFWD 150
MFWD 170
MFWD 170
MFWD 170
MFWD 170
MFWD 190
MFWD 190
MFWD 190
MFWD 225
MFWD 225
MFWD 170
MFWD 170
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 190
MFWD 225
MFWD 225
2WD 130
2WD 130
MFWD 150
MFWD 150
MFWD 170
MFWD 170
MFWD 170
MFWD 170
MFWD 190
MFWD 190
2WD 150
MFWD 225
MFWD 225
2WD 130
219,000
28,400
29,500
38,300
37,300
48,900
46,800
59,700
59,000
61,200
76,200
77,000
163,000
130,000
15,200
18,500
38,600
38,600
54,700
57,400
160,000
160,000
175,000
7,440
94,300
46,000
43,900
127,000
6,500
1,980
59,600
94,300
70,600
82,400
94,300
126,000
169,000
190,000
198,000
200,000
197,000
29,700
30,800
37,500
36,600
46,000
43,900
53,900
53,100
54,300
74,200
72,000
160,700
127,000
54,300
84,000
65,200
72,100
84,000
115,000
158,000
179,000
184,000
190,000
187,000
24,400
25,400
32,200
31,200
40,700
38,600
48,500
47,800
49,000
64,000
61,700
150,000
121,000
7,470
150
150
150
150
150
150
150
150
150
150
150
150
150
150
300
300
300
300
300
300
300
300
300
300
150
150
150
150
15
100
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
300
8
8
8
8
8
8
8
8
8
8
8
8
8
8
20
20
15
15
15
20
20
20
20
20
8
8
8
8
12
15
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
12
0.049
0.196
0.154
0.130
0.103
0.098
0.077
0.133
0.107
0.098
0.065
0.105
0.051
0.077
0.100
0.100
0.235
0.186
0.124
0.310
0.849
0.934
0.625
0.100
0.080
0.152
0.120
0.120
0.003
0.003
0.080
0.053
0.101
0.067
0.053
0.050
0.070
0.050
0.033
0.052
0.050
0.203
0.159
0.135
0.106
0.101
0.080
0.148
0.110
0.101
0.067
0.108
0.053
0.080
0.074
0.049
0.094
0.062
0.049
0.047
0.065
0.047
0.031
0.048
0.047
0.188
0.148
0.125
0.099
0.094
0.074
0.137
0.103
0.094
0.062
0.094
0.049
0.074
0.124
1.19 1.34
4.77 3.10
3.76 2.44
3.18 2.38
2.51 1.88
2.38 2.02
1.88 1.60
3.25 2.75
2.61 2.21
2.38 2.26
1.59 1.51
2.55 2.42
1.25 1.41
1.88 2.12
1.52 2.30
1.52 2.30
3.60 5.44
2.84 4.29
1.89 2.86
4.73 7.15
12.97 23.23
14.27 25.54
9.54 17.08
1.52 2.73
1.95 1.85
3.71 3.52
2.93 2.78
2.93 2.78
0.10 0.04
0.19 0.05
1.95 1.65
1.30 1.10
2.47 2.34
1.64 1.56
1.30 1.23
1.23 1.17
1.71 1.62
1.23 1.17
0.82 0.78
1.27 1.43
1.23 1.38
4.94 3.20
3.89 2.52
3.29 2.46
2.60 1.94
2.47 2.09
1.95 1.65
3.60 3.06
2.69 2.29
2.47 2.34
1.64 1.56
2.64 2.50
1.30 1.46
1.95 2.19
1.81 1.53
1.20 1.02
2.29 2.17
1.52 1.45
1.20 1.14
1.14 1.08
1.59 1.51
1.14 1.08
0.76 0.72
1.18 1.33
1.14 1.28
4.58 2.97
3.61 2.34
3.05 2.29
2.41 1.80
2.29 1.94
1.81 1.53
3.34 2.84
2.50 2.12
2.29 2.17
1.52 1.45
2.29 1.71
1.20 1.35
1.81 2.03
1.90 1.96
4.03
2.09
1.71
1.88
1.44
1.80
1.36
2.99
2.37
2.25
1.87
3.03
3.15
3.78
0.25
0.37
2.26
1.78
1.19
1.03
7.70
8.47
5.28
0.15
2.84
2.63
1.98
5.75
0.01
0.00
1.79
1.88
2.68
2.09
1.88
2.39
4.46
3.61
2.51
3.93
3.75
2.26
1.84
1.90
1.46
1.75
1.32
2.99
2.20
2.06
1.88
2.93
3.22
3.82
1.51
1.56
2.30
1.69
1.56
2.03
3.87
3.16
2.16
3.47
3.30
1.72
1.41
1.51
1.16
1.43
1.07
2.50
1.84
1.73
1.50
2.18
2.79
3.38
0.21
0.38
0.72
0.56
0.58
0.46
0.50
0.39
0.68
0.55
0.63
0.42
0.67
0.40
0.60
0.64
0.64
1.51
1.19
0.79
1.99
6.58
7.24
4.84
0.77
0.51
0.98
0.77
0.77
0.01
0.01
0.41
0.27
0.65
0.43
0.34
0.32
0.45
0.32
0.21
0.40
0.39
0.74
0.58
0.60
0.47
0.52
0.41
0.75
0.56
0.65
0.43
0.69
0.41
0.62
0.38
0.25
0.60
0.40
0.31
0.30
0.42
0.30
0.20
0.37
0.36
0.69
0.54
0.56
0.44
0.48
0.38
0.70
0.52
0.60
0.40
0.34
0.38
0.57
0.45
6.95
10.69
8.48
8.03
6.30
6.72
5.25
9.68
7.75
7.54
5.39
8.68
6.23
8.39
4.73
4.84
12.82
10.12
6.74
14.92
50.50
55.53
36.75
5.18
7.17
10.86
8.49
12.25
0.17
0.26
5.81
4.56
8.15
5.73
4.76
5.13
8.26
6.35
4.33
7.05
6.76
11.15
8.84
8.26
6.49
6.83
5.34
10.42
7.76
7.53
5.52
8.78
6.39
8.59
5.25
4.04
7.38
5.08
4.23
4.57
7.40
5.70
3.86
6.36
6.10
9.98
7.91
7.42
5.82
6.16
4.81
9.39
7.00
6.80
4.89
6.53
5.73
7.80
4.54
7.14
3.70
3.03
3.33
2.56
3.19
2.41
5.30
4.20
3.99
3.31
5.37
5.59
6.70
0.33
0.35
2.50
1.97
1.86
3.76
25.74
29.98
21.92
0.14
5.03
4.67
3.52
10.19
0.11
0.00
3.17
3.34
4.76
3.70
3.34
4.25
7.91
6.41
4.45
6.97
6.64
4.00
3.27
3.37
2.59
3.10
2.34
5.30
3.91
3.66
3.33
5.19
5.70
6.77
2.68
2.77
4.08
3.01
2.77
3.60
6.87
5.60
3.84
6.15
5.85
3.05
2.50
2.69
2.05
2.55
1.91
4.43
3.27
3.07
2.67
3.86
4.94
5.99
0.27
2.24 16.34
4.04 18.44
3.18 14.69
3.28 14.65
2.58 11.45
2.96 12.88
2.34 10.01
4.03 19.02
3.24 15.20
3.72 15.26
2.48 11.19
3.98 18.05
2.36 14.19
3.54 18.65
3.79
8.86
3.79
8.99
8.95 24.28
7.06 19.17
4.70 13.32
11.76 30.45
38.83 115.08
42.70 128.21
28.55 87.24
4.56
9.89
3.05 15.26
5.79 21.33
4.58 16.59
4.58 27.03
0.06
0.35
0.07
0.35
2.42 11.42
1.61
9.53
3.85 16.77
2.56 12.01
2.02 10.14
1.92 11.31
2.67 18.86
1.92 14.68
1.28 10.07
2.39 16.42
2.31 15.73
4.17 19.34
3.28 15.41
3.39 15.03
2.67 11.76
3.06 13.01
2.42 10.11
4.47 20.21
3.35 15.03
3.85 15.05
2.56 11.43
4.12 18.09
2.44 14.54
3.66 19.03
2.25 10.19
1.49
8.31
3.57 15.04
2.38 10.48
1.88
8.88
1.78
9.96
2.48 16.76
1.78 13.09
1.19
8.89
2.22 14.74
2.15 14.11
3.87 16.91
3.05 13.47
3.14 13.26
2.48 10.37
2.84 11.56
2.25
8.97
4.15 17.99
3.11 13.39
3.57 13.45
2.38
9.95
1.91 12.32
2.26 12.95
3.40 17.20
2.55
7.37
(continued)
134
Appendix Table 3.
Towed Equipment: estimated purchase price, annual use, useful life, performance rate,
and direct and fixed cost per acre, Mississippi, 2022 (continued)
___________________________________________________________________________________________________________________________
Power
Purchase Annual Useful Perf Labor Fuel ---R&M---- Total --Fixed--- Total
Item Name
Size
Unit
Price
Use Life
Rate
Imp. P.U. Direct Imp. P.U.
Cost
___________________________________________________________________________________________________________________________
dollars hours years hr/ac ----------------------$/acre--------------------Roller/Cultipacker
20'
MFWD 150
12,500
300
12 0.074
1.14 1.36 0.22 0.33
3.05 0.27 1.87
5.20
Roller/Cultipacker
30'
MFWD 170
16,900
300
12 0.049
0.75 1.02 0.19 0.25
2.24 0.25 1.50
3.99
Roller/Cultipacker
38'
MFWD 225
24,200
300
12 0.039
0.60 1.07 0.22 0.30
2.20 0.28 1.79
4.28
Roller/Stubble
20'
2WD 50
14,600
300
12 0.074
1.14 0.45 0.25 0.05
1.90 0.32 0.30
2.53
Roller/Stubble
32'
MFWD 225
24,500
300
12 0.046
0.71 1.27 0.26 0.36
2.61 0.34 2.13
5.09
Rotary Cutter
7'
MFWD 130
0
185
10 0.168
2.57 2.65 0.00 0.68
5.91 0.00 3.86
9.78
Rotary Cutter
12'
2WD 150
14,100
185
10 0.098
1.49 1.78 1.12 0.35
4.76 0.73 1.99
7.50
Rotary Cutter-Flex
15'
MFWD 150
21,800
185
10 0.078
1.19 1.43 1.38 0.35
4.37 0.91 1.96
7.24
Rotary Cutter-Flex
20'
MFWD 150
30,100
185
10 0.058
0.89 1.07 1.43 0.26
3.67 0.94 1.47
6.09
Row Cond & Inc-Fold. 26'
MFWD 190
29,200
100
10 0.063
1.25 1.46 0.46 0.40
3.59 1.82 2.40
7.82
Row Cond & Inc-Fold. 38'
MFWD 225
41,800
100
10 0.043
0.85 1.18 0.45 0.33
2.83 1.78 1.98
6.60
Row Cond & Inc-Rigid 13'
2WD 130
13,400
100
10 0.126
2.51 2.00 0.42 0.46
5.40 1.67 2.61
9.69
Row Cond & Inc-Rigid 21'
2WD 170
19,500
100
10 0.078
1.55 1.62 0.38 0.29
3.85 1.50 1.72
7.08
Row Cond & Inc-Rigid 26'
MFWD 190
23,900
100
10 0.026
0.52 0.61 0.15 0.17
1.47 0.62 1.00
3.10
Row Cond Folding
26'
MFWD 225
23,900
100
10 0.059
0.91 1.63 0.35 0.46
3.36 1.40 2.72
7.49
Row Cond Folding
38'
MFWD 225
31,500
100
10 0.040
0.62 1.11 0.32 0.31
2.37 1.26 1.86
5.51
Row Cond Rigid
13'
2WD 130
8,670
100
10 0.119
1.82 1.88 0.25 0.43
4.40 1.01 2.45
7.88
Row Cond Rigid
21'
2WD 170
14,200
100
10 0.073
1.12 1.52 0.26 0.27
3.19 1.03 1.62
5.84
Row Cond Rigid
26'
MFWD 190
18,600
100
10 0.059
0.91 1.37 0.27 0.38
2.95 1.09 2.26
6.31
Row Cond./Roll-Fol
30'
MFWD 190
46,200
160
10 0.062
0.95 1.44 0.72 0.40
3.52 1.77 2.37
7.66
Row Cond./Roll-Fold. 26'
MFWD 190
26,500
160
10 0.072
1.10 1.66 0.47 0.46
3.70 1.17 2.73
7.61
Row Cond./Roll-Fold. 40'
MFWD 225
34,000
160
10 0.046
0.71 1.28 0.39 0.36
2.75 0.97 2.14
5.88
Row Cond./Roll-Rig
21'
MFWD 190
25,800
160
10 0.089
1.36 2.06 0.57 0.57
4.57 1.41 3.38
9.37
Row Cond./Roll-Rig
26'
MFWD 190
28,400
160
10 0.072
1.10 1.66 0.51 0.46
3.74 1.25 2.73
7.73
Spin Spreader
5 ton
MFWD 190
14,500
100
8 0.042
1.02 0.97 0.34 0.27
2.60 0.64 1.59
4.84
Spray (ATV Ropewick) 75"
800 CC
720
200
8 0.260
5.15 0.51 0.08 0.49
6.25 0.09 1.84
8.19
Spray (ATV)
20'
800 CC
1,690
200
8 0.084
1.67 0.16 0.06 0.16
2.07 0.07 0.59
2.74
Spray (Band)
27' Fold
MFWD 170
5,300
200
8 0.062
1.24 1.29 0.15 0.32
3.01 0.17 1.89
5.08
Spray (Band)
40' Fold
MFWD 170
10,200
200
8 0.042
0.83 0.87 0.20 0.21
2.13 0.22 1.27
3.63
Spray (Band)
50' Fold
MFWD 170
9,160
200
8 0.033
0.67 0.69 0.14 0.17
1.68 0.16 1.02
2.87
Spray (Band)
60' Fold
MFWD 170
14,700
200
8 0.028
0.55 0.58 0.19 0.14
1.48 0.21 0.85
2.55
Spray (Bcast/HB)
13' Rigid MFWD 150
8,500
200
8 0.130
2.57 2.37 0.51 0.58
6.05 0.58 3.26
9.89
Spray (Bcast/HB)
20' Rigid MFWD 150
9,960
200
8 0.084
1.67 1.54 0.39 0.37
3.99 0.44 2.11
6.55
Spray (Bcast/HB)
27' Fold
MFWD 170
16,100
200
8 0.062
1.24 1.29 0.47 0.32
3.32 0.53 1.89
5.75
Spray (Bcast/HB)
27' Rigid MFWD 170
11,700
200
8 0.062
1.24 1.29 0.34 0.32
3.20 0.38 1.89
5.47
Spray (Bcast/HB)
30' Fold
MFWD 170
17,100
200
8 0.056
1.11 1.16 0.45 0.28
3.02 0.50 1.70
5.23
Spray (Bcast/HB)
40' Fold
MFWD 170
19,900
200
8 0.042
0.83 0.87 0.39 0.21
2.32 0.44 1.27
4.04
Spray (Broadcast)
27'
MFWD 170
5,300
200
8 0.062
1.24 1.29 0.15 0.32
3.01 0.17 1.89
5.08
Spray (Broadcast)
40'
MFWD 170
10,200
200
8 0.042
0.83 0.87 0.20 0.21
2.13 0.22 1.27
3.63
Spray (Broadcast)
50'
MFWD 170
9,200
200
8 0.033
0.67 0.69 0.14 0.17
1.68 0.16 1.02
2.87
Spray (Broadcast)
60'
MFWD 170
14,700
200
8 0.028
0.55 0.58 0.19 0.14
1.48 0.21 0.85
2.55
Spray (Direct/Hood)
8R-30
MFWD 170
17,800
200
8 0.084
1.67 1.74 0.70 0.43
4.56 0.79 2.55
7.91
Spray (Direct/Hood)
8R-38
MFWD 170
18,700
200
8 0.066
1.32 1.38 0.58 0.34
3.63 0.65 2.02
6.31
Spray (Direct/Hood)
12R-30
MFWD 170
24,900
200
8 0.056
1.11 1.16 0.65 0.28
3.22 0.73 1.70
5.67
Spray (Direct/Hood)
12R-38
MFWD 170
26,100
200
8 0.044
0.88 0.91 0.54 0.22
2.57 0.61 1.34
4.53
Spray (Direct/Layby) 8R-30
MFWD 170
15,500
200
8 0.084
1.67 1.74 0.61 0.43
4.47 0.68 2.55
7.71
Spray (Direct/Layby) 8R-38
MFWD 170
15,500
200
8 0.066
1.32 1.38 0.48 0.34
3.53 0.54 2.02
6.10
Spray (Direct/Layby) 8R-38 2x1 MFWD 170
22,900
200
8 0.044
0.88 0.91 0.47 0.22
2.50 0.53 1.34
4.38
Spray (Direct/Layby) 12R-30
MFWD 170
22,900
200
8 0.056
1.11 1.16 0.60 0.28
3.17 0.67 1.70
5.55
Spray (Direct/Layby) 12R-38
MFWD 170
22,900
200
8 0.044
0.88 0.91 0.47 0.22
2.50 0.53 1.34
4.38
Spray (Direct/Layby) 16R-20/30 MFWD 225
26,700
200
8 0.062
1.24 1.71 0.78 0.48
4.22 0.87 2.86
7.96
Spray (Levee Leaper) 50'
MFWD 225
13,400
200
8 0.033
0.67 0.92 0.21 0.26
2.07 0.23 1.54
3.85
Spray (Pull Type)
60'
MFWD 225
49,600
200
8 0.028
0.55 0.77 0.65 0.21
2.20 0.73 1.28
4.22
Spray (Pull Type)
80'
MFWD 225
53,300
200
8 0.021
0.41 0.57 0.52 0.16
1.68 0.59 0.96
3.24
Spray (Pull Type)
90'
MFWD 225
54,200
200
8 0.018
0.37 0.51 0.47 0.14
1.50 0.53 0.85
2.90
Spray (Pull Type)
120'
MFWD 225
84,300
200
8 0.014
0.27 0.38 0.55 0.10
1.33 0.62 0.64
2.59
Spray (Ropewick)
20'
MFWD 190
4,100
200
8 0.084
1.67 1.95 0.16 0.54
4.33 0.18 3.21
7.72
Spray (Spot)
27'
MFWD 170
5,300
200
8 0.062
1.24 1.29 0.15 0.32
3.01 0.17 1.89
5.08
Spray (Spot)
40'
MFWD 170
10,200
200
8 0.042
0.83 0.87 0.20 0.21
2.13 0.22 1.27
3.63
Spray (Spot)
50'
MFWD 170
9,200
200
8 0.033
0.67 0.69 0.14 0.17
1.68 0.16 1.02
2.87
Spray (Spot)
60'
MFWD 225
14,700
200
8 0.028
0.55 0.77 0.19 0.21
1.74 0.21 1.28
3.24
Stalk Shredder
14'
MFWD 150
18,400
200
10 0.117
1.79 2.14 1.89 0.52
6.37 1.06 2.95 10.39
Stalk Shredder Flex
20'
MFWD 150
33,100
200
10 0.082
1.25 1.50 2.38 0.36
5.52 1.34 2.06
8.93
Stalk Shredder-Flail 12'
MFWD 150
25,900
200
10 0.137
2.09 2.50 3.11 0.61
8.33 1.75 3.44 13.53
Stalk Shredder-Flail 15'
MFWD 150
26,000
200
10 0.110
1.67 2.00 2.50 0.49
6.67 1.40 2.75 10.83
Stalk Shredder-Flail 18'
MFWD 150
29,600
200
10 0.091
1.39 1.67 2.37 0.40
5.85 1.33 2.29
9.48
Stalk Shredder-Flail 20'
MFWD 150
31,700
200
10 0.082
1.25 1.50 2.28 0.36
5.42 1.28 2.06
8.77
Stalk Shredder-Flail 25'
MFWD 150
46,900
200
10 0.066
1.00 1.20 2.70 0.29
5.21 1.52 1.65
8.38
Strip Till
8R-38
MFWD 225
43,000
150
10 0.061
0.94 1.68 1.14 0.47
4.25 1.73 2.81
8.80
Strip Till
12R-30
MFWD 225
69,600
150
10 0.061
0.94 1.68 1.85 0.47
4.96 2.81 2.81 10.58
Strip Till
12R-40
MFWD 225
75,400
150
10 0.046
0.70 1.26 1.51 0.35
3.83 2.28 2.11
8.23
Subsoiler
3 shank
MFWD 190
6,500
100
15 0.204
3.12 4.71 0.44 1.31
9.59 0.99 7.75 18.34
Subsoiler
4 shank
MFWD 225
11,430
100
15 0.153
2.34 4.19 0.58 1.19
8.32 1.31 7.01 16.65
Subsoiler
5 shank
MFWD 225
14,630
100
15 0.122
1.86 3.34 0.59 0.94
6.75 1.34 5.59 13.69
Subsoiler low-till
6 shank
MFWD 225
20,000
100
15 0.102
1.56 2.79 0.68 0.79
5.82 1.53 4.66 12.02
Subsoiler low-till
8 shank
MFWD 225
21,400
100
15 0.076
1.16 2.09 0.54 0.59
4.39 1.22 3.49
9.12
___________________________________________________________________________________________________________________________
Notes:
Labor: Includes labor from Power unit plus additional labor from the implement.
Total Direct: Does not include interest on operating capital.
135
Appendix Table 4. Operating inputs: estimated prices, Mississippi, 2022
____________________________________________________________________________________
ITEM NAME
UNIT
PRICE
ITEM NAME
UNIT
__________________________________________________________________________________
dollars
ADJUVANTS
Agri-Dex
AMS SuperMax
Class Act NG
Crop Oil Conc.(Pet.)
Crop Oil Conc.(Veg.)
Dyne-A-Pak
Fire-Zone
Herbimax
Induce
MSO
Penetrator Plus
Surfactant
CLEANING
Cleaning Peanuts
CROP CONSULTANT
Corn Consultant
Cotton Consultant
Peanut Consultant
Rice Consultant
Sorghum Consultant
Soybeans Consultant
Wheat Consultant
CUSTOM FERTILIZE
App Fert by Air
App Fert by Air(Mi
Custom Apply Fert
CUSTOM LIME
Lime (Spread)
CUSTOM PLANT
Custom Plant
Custom Plant Air
CUSTOM SPRAY
App by Air ( 3 gal)
App by Air ( 5 gal)
App by Air (10 gal)
Custom Spray Ground
DRYING
Dry Corn
Dry Grain Sorghum
Dry Peanuts
Dry Rice
ERADICATION FEE
Eradication
FERTILIZERS
Agrotain Ultra
Amm Sulfate (21% N)
Boron Plus
DAP
Fert 10-34-0
Fert 10-34-0
Fert 11-37-0
Fert 41-0-0-4
Lime
NBPT
Phosphorus(46% P2O5)
Potash (60% K2O)
Sulfur Plus
UAN (32% N)
UAN (32%)
UAN + Sulfur (28%)
UAN + Sulfur (28%)
Urea, Solid (46% N)
Zinc Plus
FUNGICIDES
Abound
Alfa Guard
Allegiance Flowabl
Ameristar Top
Approach Prima
pt
pt
pt
pt
pt
pt
pt
pt
pt
pt
pt
pt
ton
1.75
3.81
4.75
2.86
2.90
4.13
2.87
4.00
3.00
4.38
2.58
3.30
18.00
acre
acre
acre
acre
acre
acre
acre
6.00
8.00
9.25
8.00
6.00
6.50
5.50
cwt
appl
acre
7.50
7.50
7.50
ton
59.00
acre
cwt
7.50
7.50
appl
appl
appl
acre
5.60
7.00
9.30
7.00
bu
cwt
ton
bu
acre
0.19
0.25
24.00
0.40
1.00
pt
cwt
pt
cwt
cwt
gal
cwt
cwt
ton
pt
cwt
cwt
pt
cwt
gal
cwt
gal
cwt
pt
11.30
19.88
4.64
35.88
31.55
3.68
26.26
18.22
49.00
12.93
27.75
26.30
2.62
19.00
2.10
18.45
2.05
28.63
3.40
oz
lb
oz
oz
pt
1.96
1.26
3.35
2.51
28.00
Apron Maxx RTA
Artisan
Avaris
Avicta Complete Bean
Bravo Weather Stick
Captan 50 WP
Convoy
Cotton Seed Trt.
CruiserMaxx Vibrance
Elatus
Flint Extra
Headline EC
Miravis Top
Prior Xemium
Propimax EC
Prosaro
Provost Optimum
Quadris
Quadris Top
Quadris Top SBX
Quilt
Quilt XCEL
Stratego
Stratego YLD
Tilt 3.6 EC
Tilt/ Bravo SE
Trivapro
GINNING
Gin & Haul
GROWTH REGULATORS
Mepex
Mepichlor 4.2%
Mepiquat
Mepstar 6
Palisade
Pentia
Pix WSB
Stance
Veto
HARVEST AIDS
Adios
Boll Buster
Def/Folex
Defol 5
Display
Ethephon 6E
Finish 6
Folex 6EC
Freefall SC
Ginstar EC
Gramoxone SL
Sharpen
Sodium Chlorate 5L
SuperBoll
Thidiazuron 4lb
Tribufos 6lb
Vacate
HAULING
Haul Corn
Haul Peanuts
Haul Rice
Haul Sorghum
Haul Soybeans
Haul Wheat
HERBICIDES
2,4-D Amine 4
2,4-D Ester
AAtrex 4L
Accent Q
Acuron
oz
oz
oz
oz
pt
lb
oz
acre
oz
oz
oz
oz
oz
oz
pt
oz
oz
oz
oz
oz
pt
pt
pt
oz
oz
oz
oz
______
PRICE
________
dollars
0.84
0.23
1.68
0.26
4.12
6.59
1.17
20.00
4.60
3.31
8.75
4.44
1.34
3.91
12.50
2.36
219.44
1.56
2.59
2.77
20.23
24.10
23.93
3.46
0.90
0.72
1.50
lb
0.11
oz
oz
oz
oz
oz
oz
oz
oz
oz
0.09
0.09
0.21
0.08
1.20
0.41
1.32
1.27
0.06
oz
oz
pt
gal
oz
pt
pt
pt
oz
pt
oz
oz
gal
oz
oz
pt
oz
1.00
0.34
11.73
8.54
10.23
3.89
11.74
11.74
1.63
27.59
0.19
5.99
8.54
0.24
2.07
11.74
1.39
bu
ton
bu
bu
bu
bu
0.23
14.50
0.35
0.25
0.27
0.26
pt
pt
pt
oz
oz
2.64
2.41
1.90
18.15
0.51
(continued)
136
Appendix Table 4. Operating inputs: estimated prices, Mississippi, 2022 (continued)
_________________________________________________________________
__ _
ITEM NAME
UNIT
PRICE
ITEM NAME
UNIT
PRICE
___________________________________________________________________
_____
dollars
dollars
Aim
oz
5.79
Harmony Extra SG
oz
10.86
Anthem Flex
oz
3.57
Helmet
oz
0.41
Anthem Maxx
oz
5.38
Huskie
oz
0.82
Armezon Pro
oz
0.92
Impact
oz
15.32
Atrazine 4L
pt
1.67
Intimidator
oz
0.64
Atrazine 90DF
lb
3.36
Leadoff
oz
6.00
Authority First
lb
68.23
League
oz
4.39
Authority Elite
pt
13.75
Lexar
pt
6.79
Authority Maxx
lb
68.82
Liberty 280
oz
0.59
Authority MTZ
lb
20.63
Loyant
oz
2.29
Avatar
pt
9.62
Makaze
oz
0.21
Avenger
pt
11.75
Metolachlor
pt
5.02
Axial XL
oz
1.10
Metribuzin 4L
pt
8.25
Axiom
oz
2.06
Metribuzin 75
lb
14.73
Banvel
pt
4.81
MSMA
pt
3.42
Barrage
pt
5.36
Newpath
oz
3.84
Basagran
pt
5.43
Obey
oz
1.01
Boundary
pt
10.45
Osprey
oz
4.00
Brake
oz
1.48
Outlook
pt
13.88
Broadaxe
pt
13.95
Panther Pro
oz
6.61
Broadhead
lb
58.21
Parallel
pt
4.01
Buccaneer Plus
pt
2.97
Paraquat
oz
0.16
Buctril
pt
4.28
Parazone 3SL
oz
0.18
Butyrac 200 (2,4-DB) pt
2.90
Permit
oz
21.96
Cadre
oz
3.33
Permit Plus
oz
21.96
Canopy
oz
2.91
PowerFlex
oz
7.00
Caparol
pt
4.87
Preface
oz
4.99
Capreno
oz
3.96
Prefix
pt
6.17
Cinch
pt
14.18
Provisia
oz
0.76
Cinch ATZ
pt
5.96
Prowl 3.3 EC
pt
5.69
Clarity
pt
11.00
Quelex
oz
7.42
Classic
oz
12.00
RealmQ
oz
5.34
Clearpath
oz
4.06
RebelEx
oz
2.00
Clethodim 2E
oz
0.50
Reflex
pt
6.71
Clincher SF
oz
2.56
Regiment
oz
45.50
Cobra
oz
1.23
Resicore
oz
0.60
Command 3ME
pt
18.00
Resource
oz
2.11
Corvus
oz
4.69
RiceBeaux
pt
5.38
Cotoran
pt
5.79
Riceshot
pt
4.92
Cotton Pro
pt
3.45
Ricestar HT
pt
26.88
Dicamba
pt
6.35
Ringside
pt
5.63
Direx
pt
2.44
Roundup Power Max
oz
0.20
Diuron
pt
3.50
Roundup PowerMax
pt
3.24
Dual II Magnum
pt
11.15
Roundup PowerMax ii oz
0.19
Dual Magnum
pt
10.02
Roundup Pro
pt
0.20
Duet
pt
6.22
Scepter 70 DG
oz
4.64
Engenia
oz
0.83
Select Max
pt
12.73
Envive
oz
4.06
Sencor/Tricor.Metrib lb
23.95
Envoke
oz
0.80
Sequence
pt
5.72
Facet L
pt
14.83
Sharpen
oz
5.99
Fierce
oz
6.50
Sinister
pt
13.77
Fierce XLT
oz
3.91
Sonic
oz
4.04
Finesse
oz
12.45
Stalwart
pt
3.82
Firestorm
pt
3.44
Stam 80 EDF
lb
9.45
First Rate
oz
37.79
Stam M4
qt
10.83
Flexstar
pt
7.34
Staple LX
oz
7.89
Flexstar GT
pt
4.73
Storm
pt
11.16
Fusilade DX
oz
0.88
Strada
oz
5.88
Gambit
oz
16.50
Strada Pro
oz
6.56
Glyphosate 3lbs a.e pt
1.81
Strada XT2
pt
3.26
Glyphosate 3lbs a.e oz
0.11
Superwham
qt
10.07
Goal 2XL
pt
8.69
Suprend
lb
13.52
Gramoxone SL 2.0
oz
0.19
SureStart II
oz
0.39
Grandstand R
pt
17.79
Surveil
oz
6.70
Grasp
oz
12.07
Synchrony XP
oz
11.26
Grasp Xtra
oz
1.61
Tempest
pt
19.50
Halex GT
pt
5.82
Touchdown Total
qt
10.21
Halomax
oz
21.11
Treflan
pt
2.50
(continued)
137
Appendix Table 4. Operating inputs: estimated prices, Mississippi, 2022 (continued)
_____________________________________________________________________________________
___
ITEM NAME
UNIT
PRICE
ITEM NAME
UNIT
PRICE
__________________________________________________________________________________
______
dollars
dollars
Trifluralin
Triflurex
Ultra Blazer
Valor EZ
Valor SX
Valor XLT
Vamos
Verdict
Veritas
Villain
Volunteer
Warrant
XtendiMax
Zidua DF
Zidua SC
INOCULANT
Inoculant-Soybean
Optimize LIFT
INSECTICIDES
Abamectin .15EC
Acephate 90%
Acephate 90SP
Admire Pro
Agri-Mek
Asana .66 XL
Avenger
Baythroid XL
Belt
Besiege
Bidrin 8EC
Bifenthrin
Bifenture 2EC
Brigade EC
Capture LFR
Centric 40WG
Cypermethrin
Declare
Diamond .83EC
Dimethoate 4E
Dimilin 2L
Endigo
Force 3G
Hero
Imidacloprid 4F
Imidan 70 WSB
IncidentalPestTrt $8
IncidentalPestTrt$15
IncidentalPestTrt$22
IncidentalPestTrt$30
Intrepid 2F
Intruder 70WSP
Lambda
Lannate LV
Macho
pt
pt
pt
oz
oz
oz
pt
oz
pt
pt
pt
pt
oz
oz
oz
3.73
3.47
5.25
4.71
3.60
3.45
6.49
1.54
7.49
5.24
10.63
3.97
0.42
8.76
4.93
Malathion 8E
pt
9.84
Mustang Max
oz
0.97
Nuprid 4F
oz
0.94
Oberon
oz
2.78
Orthene 90
lb
11.15
Permethrin
oz
0.40
Portal XLO
oz
0.74
Pounce 25WP
lb
19.52
Prevathon
oz
1.05
Python WDG
oz
19.80
Radiant
oz
8.28
Sevin 4F
pt
56.11
Sevin XLR Plus
qt
16.01
Sivanto Prime
oz
3.24
Tempest
oz
1.70
Transform WG
oz
7.63
acre
1.55
Up-Cyde
oz
0.36
oz
0.50
Warrior ZT
oz
2.74
Zeal
oz
8.42
oz
1.75
IRRIGATION SUPPLIES
lb
9.87
Roll-Out Pipe
ft
0.24
lb
8.58
SEED/PLANTS
oz
1.57
Corn Seed BtRR
thous
3.75
oz
2.66
Corn Seed Conv.
thous
1.93
oz
0.63
Corn Seed Op Leptra thous
3.66
oz
0.28
Corn Seed RR2
thous
3.25
oz
1.04
Corn Seed VT2P
thous
3.63
oz
6.80
Cot. Seed B3XF/W3FE thous
2.59
oz
2.38
Cotton Seed B3XF
thous
2.59
oz
1.34
Cotton Seed GLB2
thous
2.05
oz
0.86
Cotton Seed W3FE
thous
2.59
oz
0.51
Cotton Seed W3RF
thous
1.98
pt
18.77
Peanut Seed
lb
0.84
oz
1.37
Rice Conv Hyb Trt
lb
6.60
oz
4.97
Rice Fullpage Hyb Tr lb
7.37
oz
1.31
Rice Seed CF(Levees) lb
1.03
oz
1.95
Rice Seed Clearfield lb
1.03
oz
1.28
Rice Seed Conv.
lb
0.32
pt
5.65
Rice Seed Cv(Levees) lb
0.32
oz
1.70
Rice Seed CvH(Levee) lb
1.93
oz
1.53
Rice Seed FPH(Levee) lb
2.67
lb
7.28
Rice Seed Provisia
lb
1.25
oz
1.09
Rice Seed Trt/Insect lbseed
0.29
oz
0.78
Sorghum Concept
lb
3.10
oz
0.79
Sorghum Concept+ Po lb
3.72
acre
8.00
Soybean Enlist E3
lb
1.20
acre
15.00
Soybean Seed LL
lb
1.16
acre
22.00
Soybean Seed RR2
lb
1.16
acre
30.00
Soybean Seed RR2X
lb
1.34
oz
1.91
Wheat Seed Private
lb
0.28
oz
1.13
SOIL TEST
oz
1.88
Soil Test
acre
10.00
pt
9.30
SURVEY & MARK LEVEES
oz
0.47
Survey & Mark Levees acre
4.50
Survey & Mark Levees acre
4.50
____________________________________________________________________________________ ____
138
Appendix Table 5.
Estimated fuel prices
and interest rates, Mississippi, 2022
___________________________________________________________
ITEM NAME
UNIT
PRICE
___________________________________________________________
dollars
FUEL TYPES
Diesel Fuel
gal
2.36
Gasoline
gal
2.81
INTEREST RATES
Short-term
%
3.50
Intermediate-term
%
4.00
___________________________________________________________
Appendix Table 6.
Labor types, wage rates and unallocated labor
Multipliers for crop enterprises, Mississippi, 2022
______________________________________________________________________
Item name
Unit
Wage Rate
______________________________________________________________________
OPERATOR LABOR
IRRIGATE LABOR
HAND LABOR
HAND. & STOR. LABOR
RICE MGT. LABOR
hour
hour
hour
hour
hour
15.27
9.06
9.06
9.06
9.06
CROP ENTERPRISE
UNALLOCATED LABOR MULTIPLIERS (%)
Corn
90
Cotton
80
Grain Sorghum
90
Peanuts
80
Rice
90
Soybeans
90
Wheat
80
_______________________________________________________________________
139
Appendix Table 7.
Crop
unit
Futures contract prices, basis levels,
forward c ontract prices, and loan rates
used in row crop budgets, Mississippi, 2022
Futures
Contract
Month
Futures
Contract
Pricea
Basisb
Forward
Contract
Pricec
Loan Rated
Budget
Pricee
Corn
bu
Dec '22
5.31
-0.14
5.17
2.35
5.17
Cotton Lint
lb
Dec '22
0.87
-0.016
0.8544
0.52
0.8544
Cottonseed
lb
0.11f
Grain Sorghum bu
4.91
4.09
4.91
430.00
354.89
430.00
Peanuts
ton
Soybeans
bu
Nov '22
12.45
0.01
12.46
6.41
12.46
Rice
bu
Nov '22
6.16
-0.36
5.80
3.21
5.80
Wheat
bu
Jul '22
7.44
0.16
7.28
3.60
7.28
a
Average of the daily closing futures contract prices during the first 5 trading days in
October 2021 for the stated contract months.
b
Basis is the cash price minus the futures contract price for the stated contract month.
The reported basis is a daily average from 2009 to 2020 for corn, soybeans and wheat at
Greenville, MS. Rice basis is a weekly average price for river point delivery. June
harvest delivery for wheat. September harvest delivery for corn, rice and soybeans.
October harvest delivery for cotton.
c
The forward contract price for corn, cotton, rice, soybeans and wheat is the futures
contract price plus the basis. The forward contract price for grain sorghum is 95% of the
forward contract price for corn. The forward contract price for peanuts is an estimate
from a poll of Extension Peanut Marketing Specialists.
d
Average Mississippi County CCC Loan Rate for 2021 crop year for corn, grain sorghum,
soybeans and wheat. Mississippi CCC 2020 Farm-stored Loan Rate for long grain rough rice.
National 2021 Upland Cotton Marketing Assistance Loan Base Rate for cotton lint.
e
Price used in MSU Extension Service Planning Budgets.
f
Cottonseed price is the average marketing year price over the years 2008-2021.
140
Appendix Table 8
Estimated costs for field operations, per acre
Cotton irrigated with roll-out pipe
160-acre roll-out pipe system, 10.5 ac-in., Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
-------------------------DIRECT COST-------------------FIXED
TOTAL
OPERATING INPUT
UNIT
OP INPUT
FUEL
R&M
LABOR
LEASE
INTER
TOTAL
COST
COST
_________________________________________________________________________________________________________
---------------------------------dollars-------------------------------Land Plane
Set Up Engine
IRRIGATE LABOR
Ditcher (1m/160a)
Roll-Out Pipe
Lay Roll-out Pipe
Pipe Spool 160ac
IRRIGATE LABOR
Apply Water
IRRIGATE LABOR
Apply Water
IRRIGATE LABOR
Apply Water
IRRIGATE LABOR
Pick Up Pipe
Pipe Spool 160ac
Land Forming ($450)
Well & Pump, Furrow
Main Line Pipe
Engine, RPF, 75
June Irrigation
July Irrigation
August Irrigation
50'x16'
0.88
0.32
0.58
0.19
0.07
0.23
0.14
0.26
0.11
hour
ft
7.92
1/4m roll
hour
0.42
1.81
0.01
1.79
1.65
3.44
0.01
0.12
0.23
0.41
8.04
0.31
0.23
0.72
8.04
0.01
0.03
0.80
1.84
0.85
1.65
1.84
hour
0.23
0.23
0.23
hour
0.23
0.23
0.23
hour
0.23
0.23
0.23
1/4m roll
each
each
each
each
ac-in
ac-in
ac-in
0.39
0.17
0.63
0.01
1.20
1.27
28.81
7.88
4.36
8.23
2.47
28.81
2.96
0.04
3.00
10.88
4.36
8.23
6.73
1.40
0.12
8.25
8.25
6.73
1.40
0.09
8.22
8.22
6.73
1.40
0.07
8.20
8.20
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
7.92
21.91
7.83
4.50
0.00
0.51
42.67
53.36
96.03
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
141
Appendix Table 9
Estimated costs for field operations, per acre
Cotton irrigated with center pivot
135-acre 1/4-mile pivot system, 7.5 ac-in., Delta Area, Mississippi, 2022
_________________________________________________________________________________________________________
OPERATION/
SIZE/
-------------------------DIRECT COST-------------------FIXED
TOTAL
OPERATING INPUT
UNIT
OP INPUT
FUEL
R&M
LABOR
LEASE
INTER
TOTAL
COST
COST
_________________________________________________________________________________________________________
---------------------------------dollars-------------------------------Set Up Engine
IRRIGATE LABOR
Maintenance
IRRIGATE LABOR
Apply Water
IRRIGATE LABOR
Apply Water
IRRIGATE LABOR
Apply Water
IRRIGATE LABOR
Pivot, 1/4 CP
Well & Pump, 1/4 CP
Engine, 1/4 CP, 65
June Irr. [email protected]"
July Irr. [email protected]"
Aug Irr. [email protected]"
hour
0.27
hour
1.07
hour
hour
hour
each
each
each
ac-in
ac-in
ac-in
0.27
0.27
1.09
1.09
0.15
0.15
0.15
0.20
0.20
0.20
0.02
0.15
0.15
63.28
12.89
9.76
7.93
1.49
0.14
9.56
9.56
10.57
1.99
0.15
12.71
12.71
7.93
1.49
0.08
9.50
9.50
------- ------- ------- ------- ------- ------- ------- ------- ------TOTALS
0.00
26.43
21.95
1.84
0.00
0.64
50.86
68.70 119.56
_________________________________________________________________________________________________________
Note: Cost of production estimates are based on 2021 input prices.
13.48
3.50
0.20
0.05
0.15
13.68
3.55
49.60
9.34
9.76
Literature Cited
1.
Agricultural Engineers Yearbook of Standards. American Society of Agricultural Engineers, St. Joseph,
Michigan.
2.
Boehlje, M.D. and V.R. Eidman. Farm Management. New York: John Wiley and Sons, 1984.
3.
Bolton, Bill, J.B. Penn, Fred T. Cooke Jr., and Arthur M. Heagler. "Days Suitable for Fieldwork,
Mississippi River Delta Cotton Area." D.A.E. Research Report No. 384, Louisiana State University,
November 1968.".
4.
Budgets for Major Farm Enterprises in the Mississippi River Delta of Arkansas, Louisiana, and
Mississippi." D.A.E. Circular No. 281, Department of Agricultural Economics and Agribusiness,
Agricultural Experiment Station, Louisiana State University, June 1961
5.
Caillavet, DeWitt F. "An Economic Assessment of Production Alternatives Resulting From Changes in
the Machinery Complement of Representative Farms in the Delta Area of Mississippi." Master of
Science Thesis, Department of Agricultural Economics, Mississippi State University, May 1984.
6.
Cooke, Fred T. Jr., J.M. Anderson, and Arthur M. Heagler. "Crop Budgets and Planning Data for Major
Farm Enterprises in the Yazoo-Mississippi Delta." Mississippi Agricultural and Forestry Experiment
Station Bulletin 794, July 1972.
7.
Cooke, Fred T. Jr., J.M. Anderson, D.W. Parvin Jr., A.M. Heagler, Kenneth Paxton, Shelby Holders
Jr., and James G. Hamill. "Crop Budgets and Planning Data for Major Farm Enterprises in the
Mississippi-Louisiana Delta, 1975." Mississippi Agricultural and Forestry Experiment Station Bulletin
834, May 1975.
8.
"Corn, Grain Sorghum & Wheat 2021 Planning Budgets." Budget Report No. 2020-03, Department of
Agricultural Economics, Mississippi State University, October 2020.
9.
"Costs of Producing Selected Crops in the U.S., 1974." Senate Committee Project No. 63-092,
Committee on Agriculture and Forestry, U.S. Senate, January 8, 1976.
10. "Cotton 2021 Planning Budgets." Budget Report No. 2020-01, Department of Agricultural Economics,
Mississippi State University, October 2020.
11. Cox, Laura Rebecca. "Overhead Labor Cost in the Delta Area of Mississippi." Master of Science
Thesis, Department of Agricultural Economics, Mississippi State University, October 1982.
12. "Forage 2022 Planning Budgets." Budget Report No. 2021-08, Department of Agricultural Economics,
Mississippi State University, April 2021.
13. Laughlin, David H. and Robert K. Mehrle. "An Economic Evaluation: Straight Versus Contour Levee
Rice Production Practices in Mississippi." Mississippi Agricultural and Forestry Experiment Station
Bulletin 1063. December 1996.
14. Laughlin, David H. and Stan Spurlock. “User’s Guide for the Mississippi State Budget Generator
Version 6.0 for Windows.” AEC Staff Report No. 2003-01, Department of Agricultural Economics,
Mississippi State University, March 2003.
15. “Peanuts 2021 Planning Budgets." Budget Report No. 2020-07, Department of Agricultural Economics,
Mississippi State University, October 2020.
16. "Rice 2021 Planning Budgets." Budget Report No. 2020-04, Department of Agricultural Economics,
Mississippi State University, October 2020.
17. "Soybeans 2021 Planning Budgets." Budget Report No. 2020-02, Department of Agricultural
Economics, Mississippi State University, October 2020.
18." United States Department of Agriculture Farm Service Agency. Commodity Loan Rates.
https://www.fsa.usda.gov/programs-and-services/price-support/commodity-loan-rates/index.
Accessed October 22, 2021.
19. "Vegetables 2018 Planning Budgets." Budget Report No. 2017-09, Department of Agricultural
Economics, Mississippi State University December 2017.
Mark E. Keenum, President
Division of Agriculture, Forestry, and Veterinary Medicine
Keith H. Coble, Vice President
Department of Agricultural Economics
Ardian Harri, Interim Department Head
Mississippi State University is an equal opportunity institution. Discrimination in university employment, programs or
activities based on race, color, ethnicity, sex, pregnancy, religion, national origin, disability, age, sexual orientation,
genetic information, status as a U.S. veteran, or any other status protected by applicable law is prohibited. For more
information, please contact the Office of Compliance and Integrity.
| File Type | application/pdf |
| File Title | Cotton 2022 Planning Budgets, Agricultural Economics, Mississippi State University |
| Author | Agricultural Economics Dept. |
| File Modified | 2021-11-05 |
| File Created | 2021-11-04 |