Crop Acres 122 REVENUE Cotton Lint Cottonseed Total Revenue Quantity 1.250.00 0.89 Units Pound Ton S/Unit $0.63 $165.00 Total $787.50 $146.44 393394 Quantity Units S/Unit Total 1250 39.0625 Pound CWT Acre Acre $0.08 $2.90 $4.75 $9.00 $100.00 $113 28 $4.75 $9.00 1 50 125 Pound Pound $0.64 $0.38 $32.00 $47.50 10. IMMIT 1 1 1 0.2 Acre Acre Acre Acre $9.50 $4.50 $25.00 $15.00 $9.50 $4.50 $25.00 $3.00 1 25 Acre Bale $12.00 $0.00 $12.00 $0.00 1 Acre $40.00 $40.00 Seed VARIABLE COSTS Production Costs Custom Strip and Module - Cotton Ginning - Cotton Fertilizer Application - Liquid High Scouting Fertilizer Fertilizer (P) - Liquid Fertilizer (N) - Liquid Herbicide Herbicide - Cotton Preplant Herbicide - Cotton At Plant Herbicide - Cotton Postplant Spot Spray and Chemical Insecticide Insecticide and Apply Cotton Boll Weevil Assessment irrigated Miscellaneous Crop Insurance Cotton - Irrigated Seed - Cotton Irrigated Other Chemicals Harvest Aid Apply Cotton Irrigated Other Labor Hoeing Irrigation Energy Cost Irrigation Labor Machinery Labor Tractors/Self-Propelled Other Labor Diesel Fuel Tractors/Self-Propelled Gasoline Pickup/General Use Equipment Repairs & Maintenance Pickup/General Use Equipment Irrigation Equipment Tractors/Self-Propelled Implements Interest on Credit Line Total Variable Costs Planned Returns Above Variable Costs: 40 Thousand $1.59 $63.60 1 Acre $25.00 $25.00 0.2 Acre $15.00 $3.00 12.00 Acreinch 1.00 Hour $10.00 $12.00 $120.00 $12.00 0.74 0.80 Hour Hour $12.00 $12.00 $8.88 $10.32 4 Gallon $1.90 $7.00 1 Acre $4.40 1 1 1 1 Acre Acre Acre Acre $0.50 $21.00 $6.00 $3.00 6.00% $4.40 $0.50 $21.00 $0.00 $3.00 $15.42 SEUS $23260 Quantity Units Unit Total FIXED COSTS Equipment Fred Costa Pickup/General Use Equipment Irrigation Equipment Tractors/Self-Propelled Implements Management Fee, Owner/Operator Labor Cash Rent - Cotton Irrigated Whole Farm Insurance Total Fixed Costs Total Specified Coats 1 1 1 1 1 1 1 Acre Acre Acre Acre Acre Acre Acre $1.25 $55.00 $12.00 $10.00 $25.00 $100.00 $2.00 $1.25 $55.00 $12.00 $10.00 $25.00 $100.00 $2.00 QUESTION 6 Using the attached enterprise budget for cotton, what is breakeven price to cover total costs? Lint is the primary product. HW4 Cotton Budget.pdf a $0.73/1b b. $0.61/16 O c. $0.56/1b O d. $0.44/ib QUESTION 7 Using the attached enterprise budget for cotton, what is breakeven yield to cover total costs? Lint is the primary product. HW4 Cotton Budget.pdf O a 880.65 lb O b. 1438.89 lb O c 1113.10 lb O d. 1206.44 lb