Table
7A. Income and Cash Operating Cost Summary, Upland Cotton, 1996
COUNTY: La Paz
CROP:
Cotton, Upland
AREA:
Parker CRIR
Item
FARM: LaPaz County Farm
ACRES:
1.0
YIELD:
1,280.0 Lb/Acre
Unit
Page
WATER SOURCE:
BIA
IRRIGATION SYSTEM: Flood Furrow
PREVIOUS CROP:
Cotton, Upland
Quantity
INCOME ->
Lint
Pound
1,280.00
Cottonseed
Ton
1.17
CASH LAND PREPARATION AND GROWING EXPENSES (including sales tax)
Paid Labor (including benefits)
Tractor/Self Propelled
Hand
Irrigation
Chemicals & Custom Applications
Fertilizers
Insecticides
Herbicides
Other Chemicals
Farm Machinery and Vehicles
Diesel Fuel
Repairs & Maint.
Irrigation Water (excluding labor)
Water Assessment (See Note Below) **
Other Purchased Inputs & Services
Seed/Transplants
Other Services & Rentals
TOTAL HARVEST AND POST HARVEST EXPENSE
OPERATING OVERHEAD->PICKUP USE
OPERATING INTEREST AT
9.0%
TOTAL CASH OPERATING EXPENSES
RETURNS OVER CASH OPERATING EXPENSES
TILLAGE: Conventional
SOIL:
Sandy-Loam
DATE:
09/26/96
Price
/Unit
Budgeted
/Acre
Total
/Acre
$0.7200
114.6000
$921.60
134.08
$1,055.68
TOTAL CASH LAND PREPARATION AND GROWING EXPENSES
CASH HARVEST AND POST HARVEST EXPENSES
Paid Labor (including benefits)
Tractor/Self Propelled
Other/Contract
Chemicals & Custom Applications
Other Chemicals
Farm Machinery and Vehicles
Diesel Fuel
Repairs & Maint.
Custom Harvest/Post Harvest
Cotton Ginning
Crop Assessments
Other Materials
24
85.97
34.18
27.61
24.19
490.78
79.31
223.38
24.55
163.54
56.27
27.63
28.64
0.00
**
51.07
9.07
42.00
_________
684.09
20.54
10.85
9.68
58.45
58.45
63.00
11.26
51.75
3.84
112.94
9.22
2.36
__________
270.35
15.76
23.38
==========
$993.58
$62.10
Your Farm
Budget
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
============
____________
____________
Notes: The above figures do not include ownership costs, see Table 7B on Next Page for detailed cost allocation.
** A water assessment charge of $31.50/Acre is included in the ownership costs of Table 7B.
ARIZONA COOPERATIVE EXTENSION
Department of Ag & Resource Economics
The University of Arizona
F 3/26
Table
7B. Allocation of Ownership Costs; Upland Cotton, 1996
COUNTY: La Paz
CROP:
Cotton, Upland
AREA:
Parker CRIR
FARM: LaPaz County Farm
ACRES:
1.0
YIELD:
1,280.0 Lb/Acre
Page
WATER SOURCE:
BIA
IRRIGATION SYSTEM: Flood Furrow
PREVIOUS CROP:
Cotton, Upland
- CASH COST BASIS ($/ACRE) Income & Costs
Net Returns
Item
TOTAL INCOME at $
0.7200/Lb + 2nd Crop
TOTAL OPERATING EXPENSES
RETURN OVER CASH OPERATING EXPENSES
|
|
25
TILLAGE: Conventional
SOIL:
Sandy-Loam
DATE:
09/26/96
- TOTAL COST BASIS ($/ACRE) Income & Costs
Net Returns
|
$1,055.68
|
993.58
$62.09
|
$62.09
|
CASH OVERHEAD EXPENSES
|
Taxes, Housing & Insur., Farm Machinery
11.65
|
11.65
Gen. & Off. Overhead ( 5% of Tot. Oper. Exp.)
49.67
|
49.67
General Farm Maint. ( 3% of Tot. Oper. Exp.)
29.81
|
29.81
__________
|
_________
Total Cash Overhead Expenses
91.13
|
91.13
|
Total Cash Oper. & Over. Cost
1,084.71
|
1,084.71
RETURNS OVER CASH OPER. & OVER. EXPENSES.
(
29.03)
|
(
29.03)
|
CAPITAL ALLOCATIONS (100% Equity)
|
Capital Replacement, Machinery & Vehicles
|
79.88
Interest on Equity, Machinery & Vehicles
|
37.69
|
_________
Total Capital Allocations
|
117.57
RETURNS TO LAND, CAPITAL, MANAGEMENT & RISK ——————————————————————————>(
29.03)
|
RETURNS TO LAND, MANAGEMENT & RISK ————————————————————————————————————————————————————————————————————>(
146.61)
_________
|
__________
Land Cost / Rent or Lease
100.00
|
100.00
Water Assessment **
31.50
|
31.50
—————
|
—————
Total Land Costs
131.50
|
131.50
RETURNS TO MANAGEMENT, CAPITAL & RISK ————————————————————————————————>(
160.53)
|
RETURNS TO MANAGEMENT & RISK ——————————————————————————————————————————————————————————————————————————>(
278.11)
|
Management Services ( 8% of Tot. Oper. Exp.)
|
79.48
__________
|
_________
TOTAL OWNERSHIP COST
222.63
|
419.69
==========
|
=========
TOTAL COST
$1,216.21
|
$1,413.28
RETURN TO MANAGEMENT, CAPITAL & RISK —————————————————————————————————>( $160.53)
|
RETURN TO RISK (PROFITS) ——————————————————————————————————————————————————————————————————————————————>(
$357.60)
BREAK-EVEN PRICE TO COVER OPERATING COST (PER
BREAK-EVEN PRICE TO COVER OWNERSHIP COST
BREAK-EVEN PRICE TO COVER TOTAL COST
$1,055.68
993.58
Lb)
$0.6714
$0.1739
$0.8454
|
|
|
ARIZONA COOPERATIVE EXTENSION
Department of Ag & Resource Economics
The University of Arizona
F 3/26
$0.6714
$0.3278
$0.9993
Table
7C. Variable Operating Costs; Upland Cotton, 1996
COUNTY: La Paz
CROP:
Cotton, Upland
AREA:
Parker CRIR
First
No. Month
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
Dec
Dec
Dec
Dec
Dec
Dec
Jan
Feb
Feb
Feb
Feb
Feb
Feb
Mar
Mar
Mar
Apr
Apr
May
May
Jun
Jun
Jun
Jun
Jul
Jul
Jul
Jul
Jul
* NOTES:
Page
FARM: LaPaz County Farm
ACRES:
1.0
YIELD:
1,280.0 Lb/Acre
Operation
Disk
Rip
Landplane
Laser Level
Soil Fertility
Apply Herbicide/Ground
Apply Fert/Ground
List
Buck Rows
Soil Fertility
Preirrigate
Disk Ends
Mulch
Mulch
Plant
Remove Cap
Cultivate
Apply Fert/Inject
Apply Herbicide/Ground
Irrigate
Irrigate/Run Fertilizer
Field Scouting
Apply Growth Regulator
Apply Insecticide/Air
Hand Weeding
Apply Insecticide/Air
Apply Insecticide/Air
Apply Insecticide/Air
Apply Insecticide/Air
WATER SOURCE:
BIA
IRRIGATION SYSTEM: Flood Furrow
PREVIOUS CROP:
Cotton, Upland
—— Hours * — | ———————— Operating Costs ($/Acre*) ————————
Machine
Labor | Fuel/Rps. Labor Cust/Ser. Materials
Total
0.138
0.378
0.180
0.164
0.150
0.150
0.022
0.011
0.180
0.150
0.188
0.113
0.150
0.150
0.180
0.154 |
0.420 |
0.200 |
|
|
0.182 |
0.167 |
0.167 |
0.025 |
|
0.667 |
0.013 |
0.200 |
0.167 |
0.210 |
0.125 |
0.167 |
0.167 |
0.200 |
0.333 |
0.333 |
|
|
|
2.000 |
|
|
|
|
2.91
8.00
2.78
1.34
3.66
1.74
60.00
3.00
2.95
2.04
2.86
0.14
1.58
1.45
1.45
0.22
11.81
13.84
3.00
0.11
3.84
1.98
2.72
0.73
1.98
2.51
1.62
4.84
0.11
1.74
1.45
1.83
1.09
1.45
1.45
1.74
2.42
2.42
9.07
17.85
12.74
11.90
6.00
6.00
6.00
110.15
7.61
6.00
6.00
6.00
6.00
18.02
22.46
26.52
22.24
13.80
4.25
11.66
4.52
60.00
3.00
16.34
17.33
4.31
0.36
3.00
4.84
0.22
5.58
3.43
13.62
1.82
3.43
21.81
16.10
2.42
14.32
6.00
116.15
13.61
13.80
24.02
28.46
32.52
28.24
26
TILLAGE: Conventional
SOIL:
Sandy-Loam
DATE:
09/26/96
Times
2.0
1.0
1.0
0.5
1.0
1.0
1.0
1.0
5.0
1.0
1.0
5.0
1.0
1.0
1.0
1.0
4.0
3.0
1.0
7.0
1.0
1.0
1.0
5.0
2.0
1.0
1.0
1.0
1.0
Tot. Cash
Expense Class
8.51
11.66
4.52
30.00
3.00
16.34
17.33
4.31
1.82
3.00
4.84
1.11
5.58
3.43
13.62
1.82
13.71
65.44
16.10
16.94
14.32
6.00
116.15
68.05
27.60
24.02
28.46
32.52
28.24
See next page for notes.
ARIZONA COOPERATIVE EXTENSION
Department of Ag & Resource Economics
The University of Arizona
F 3/26
L
L
L
L
G
G
G
L
G
G
G
G
L
L
L
G
G
G
G
G
G
G
G
G
G
G
G
G
G
Table
7C. Variable Operating Costs; Upland Cotton, 1996
COUNTY: La Paz
CROP:
Cotton, Upland
AREA:
Parker CRIR
First
No. Month
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
Aug
Aug
Aug
Sep
Sep
Sep
Oct
Oct
Oct
Oct
Oct
Oct
Nov
Nov
Nov
Nov
Nov
Page
FARM: LaPaz County Farm
ACRES:
1.0
YIELD:
1,280.0 Lb/Acre
Operation
WATER SOURCE:
BIA
IRRIGATION SYSTEM: Flood Furrow
PREVIOUS CROP:
Cotton, Upland
—— Hours * — | ———————— Operating Costs ($/Acre*) ————————
Machine
Labor | Fuel/Rps. Labor Cust/Ser. Materials
Total
Apply Insecticide/Air
Apply Insecticide/Air
Apply Insecticide/Air
Apply Growth Regulator
Apply Defoliant/Air
Apply Defoliant/Air
Prepare Ends
Cotton, First Pick
Cotton, Make Modules
Haul, Custom
0.2 Mu
Cotton Ginning
37.6 Cs
Cotton Classing
2.6 Ba
Cotton, Second Pick
Cotton, Rood
Crop Assessment
2.6 Ba
Cut Stalks
Disk Residue
Pickup Use 60 Mi/Ac
Operating Interest at 9.00%
0.022
0.900
0.450
0.025
1.000
0.500
0.600
0.450
0.667
0.500
0.200
0.200
2.000
0.222
0.222
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.00
6.00
6.00
6.00
8.32
8.32
0.26
34.25
5.45
0.22
7.26
4.35
31.09
19.38
14.21
16.47
20.03
21.78
1.58
112.94
3.84
22.84
12.42
4.84
4.35
2.68
4.20
15.75
1.93
1.93
9.22
22.10
TOTAL CASH OPERATING EXPENSES:
$135.03 $106.47 $286.54
$464.15
37.09
25.38
20.21
22.47
28.35
30.10
0.48
41.51
11.38
0.00
112.94
3.84
27.68
16.77
9.22
4.61
6.13
27
TILLAGE: Conventional
SOIL:
Sandy-Loam
DATE:
09/26/96
Times
1.0
1.0
1.0
0.3
1.0
1.0
1.0
1.0
1.5
1.0
1.0
1.0
0.5
0.5
1.0
1.0
1.0
Tot. Cash
Expense Class
37.09
25.38
20.21
6.74
28.35
30.10
0.48
41.51
17.07
0.00
112.94
3.84
13.84
8.39
9.22
4.61
6.13
15.75
22.10
_______
$992.19
G
G
G
G
H
H
H
H
H
H
P
M
H
H
M
P
L
O
O
T
* NOTES: Machine and labor hours and operating cost are for one time over the designated acreage. The ‘Tot. Cash Expense’
column and the ‘TOTAL CASH OPERATING EXPENSES:’ row include all operations, all times over. Classes are defined below.
A water assessment charge of $31.50/Acre included as ownership cost in Table 7B.
OPERATING COST SUMMARY BY CLASS
Land Preparation (L)
$87.74
Growing (G)
596.23
Harvest (H)
139.73
Post Harvest (P)
117.55
Marketing (M)
13.05
Operating Overhead (O)
37.85
—————
Total (T)
$992.18
|
|
|
|
|
|
|
|
|
|
|
SENSITIVITY OF NET REVENUES OVER TOTAL CASH EXPENSES ($/Acre)
Prices ->
|
-25%
-10%
Budgeted
+10%
+25%
———————————————————————————————————————————————————————————————————————————————————
Yields
|
$0.54
$0.64
$0.72
$0.79
$0.90 Break-even
|——————————————————————————————————————————————————————————————
-25%
960.0
|
-406.19
-302.51
-233.39
-164.27
-60.59
0.96
-10%
1,152.0
|
-343.07
-218.65
-135.71
-52.76
71.64
0.83
Budgeted 1,280.0
|
-300.98
-162.74
-70.58
21.57
159.81
0.77
+10%
1,408.0
|
-258.90
-106.83
-5.46
95.91
247.97
0.72
+25%
1,600.0
|
-195.77
-22.97
92.22
207.42
380.22
0.66
Break-even Yield
| 2,195.44 1,652.59 1,418.73 1,242.85 1,047.97
ARIZONA COOPERATIVE EXTENSION
Department of Ag & Resource Economics
The University of Arizona
F 3/26
Table 7D. Resource and Cash Flow Requirements; Upland Cotton, 1996
COUNTY: La Paz
FARM: LaPaz County Farm
WATER SOURCE:
BIA
CROP:
Cotton, Upland
ACRES:
1.0
IRRIGATION SYSTEM: Flood Furrow
AREA:
Parker CRIR
YIELD:
1,280.0 Lb/Acre
PREVIOUS CROP:
Cotton, Upland
Month *
Number
Irrig.
Water
Applied
(Inches)
Total
Labor (Hrs)
|
|
|
0.74
0.49
1.10
0.30
0.43
0.83
1.17
3.23
2.80
0.40
0.22
1.07
0.99
|
|
|
|
|
|
|
|
|
|
|
|
|
DEC P
JAN C
FEB C
1.0
10.0
MAR C
APR C
MAY C
1.0
5.0
JUN C
2.0
10.0
JUL C
3.0
15.0
AUG C
2.0
10.0
SEP C
OCT C
NOV C
DEC C
Pickup Use 60 Mi/Ac
Operating Interest at 9.0%
Water Assessment
Total
%
9.0
————————————————————————
Operating Cost ($/Acre)
————————————————————————
Purchased
Fuel, Oil
Other
Water
& Repairs
Labor
Chemicals
Purchases
Services
Total
13.55
7.46
7.54
3.36
5.37
5.95
5.95
2.63
1.34
4.36
7.11
32.64
22.00
15.75
13.83
|
|
135.03
13.60
TOTAL RESOURCES REQUIREMENTS(/Acre)
Total N
201.9 lbs
Total P
14.3 lbs
Total K
7.1 lbs
Total Labor
13.8 Hrs
Total Water
50.0 AI
EQUIPMENT REQUIREMENTS(/Acre)
Tractor, 175 PTO HP
Subsoiler, Heavy Duty, 7 Shnk
Saddle Tk Sprayer, 2 Tk 8 Row
Tractor, 80 PTO HP, MFWD
Power Mulcher, 6 Rw
Planter, 6 Row
Directed Spray Rig, 8 Row
Cotton Picker, 2 Row
Rotary Stalk Cutter, 4 Row
Pheromones
Profenofos
Bifenthrin
Imidacloprid
Module Tarps
Thidiazuron
LABOR REQUIREMENTS(/Acre)
Tractor
Harvest
6.49
4.31
8.69
2.62
3.78
6.82
9.24
23.13
19.84
3.48
1.67
8.23
8.22
2.36
20.93
2.36
17.85
24.22
141.98
108.75
79.92
54.36
22.12
22.40
35.70
51.59
9.61
32.45
36.99
175.17
164.51
131.42
87.90
32.13
92.19
82.33
15.75
22.12
286.56
28.87
992.27
100.00
3.00
33.00
3.63
5.44
0.32
1.26
0.79
18.00
30.00
30.00
24.44
23.36
51.32
51.32
**
50.0
MATERIALS REQUIREMENTS(/Acre)
Prometryn
Upl Cotton Sd+NU-Flow ND
Page 28
TILLAGE: Conventional
SOIL:
Sandy-Loam
DATE:
09/26/96
106.51
10.73
TOTAL ENERGY REQUIREMENTS(/Acre)
Diesel Fuel
40.2
Regular Gas
0.0
NonLead Gas
6.0
All Direct Energy
0.81
0.38
0.16
0.28
0.18
0.19
0.18
1.20
0.20
3.00
12.00
1.33
50.00
0.50
10.60
3.50
45.00
0.20
6.3
Hrs
Hrs
Hrs
Hrs
Hrs
Hrs
Hrs
Hrs
Hrs
Offset Disk, 16.5'
Tractor, 200 PTO HP, 4WD
Directed Spray Rig, 16 Row
Rowbuck, 10'
Rolling Cultivator, 6 Rw
Section Harrow, 4 Section
Tractor, 70 PTO HP, MFWD
Forage Harv,SP SB 14.0 PSB FC
Dbl. Offset Disk, 16'
Pt
Lb
Qt
Gm
Pt
Oz
Oz
CW
Lb
05-10-05, Lqd
32-00-00, URAN 32, Lqd
Mepiquat Chloride
Adhesive
Endosulfan
Acephate
Surfactant (spreader)
Ethephon
Sodium Chlorate
5.17 Hrs
1.33 Hrs
Irrigators
452.73
45.63
11.43
1.15
Gal
Gal
Gal
M BTU
0.44
0.18
0.15
0.11
0.75
0.11
0.68
0.23
0.20
Hrs
Hrs
Hrs
Hrs
Hrs
Hrs
Hrs
Hrs
Hrs
Tractor, 335 Eng HP, Art.
Tractor, 150 PTO HP, MFWD
Lister, 7 Bottom
Dbl. Offset Disk, 13'
Tractor, 100 PTO HP, MFWD
Fertilizer Injector, 6 Row
Module Builder
Rood, 3 Row W/Basket Cleaner
Pickup Truck, 1/2 Ton
15.00
55.00
1.00
26.65
4.00
2.17
0.30
0.30
3.00
Ga
Ga
Pt
Oz
Pt
Lb
Pt
Qt
Ga
Water, District
Cyanazine
Pyriproxyfen
Permethrin
Buffer
Fenpropathrin
Lambdacyhalothrin
Merphos
Endothall
3.33 Hrs
Hand Weeders
0.38
1.71
0.15
0.08
0.39
0.45
0.68
0.23
2.00
50.00
1.00
8.00
2.50
10.56
20.00
4.00
2.00
1.00
Hrs
Hrs
Hrs
Hrs
Hrs
Hrs
Hrs
Hrs
Hrs
AI
Qt
Oz
Oz
Oz
Oz
Oz
Pt
Pt
4.00 Hrs
Table 7E Schedule of Operations; Upland Cotton, 1996
COUNTY: La Paz
FARM: LaPaz County Farm
CROP:
Cotton, Upland
ACRES:
1.0
AREA:
Parker CRIR
YIELD:
1,280.0 Lb/Acre
First
No. Month Times
Equipment/Custom Oper.
HP
Self-Prop./Implem.
Operation
Page 29
TILLAGE: Conventional
SOIL:
Sandy-Loam
DATE:
09/26/96
WATER SOURCE:
BIA
IRRIGATION SYSTEM: Flood Furrow
PREVIOUS CROP:
Cotton, Upland
1
2
3
4
5
6
Dec
Dec
Dec
Dec
Dec
Dec
2.0
1.0
1.0
0.5
1.0
1.0
7
8
9
10
11
12
13
14
15
16
17
18
19
Jan
Feb
Feb
Feb
Feb
Feb
Feb
Mar
Mar
Mar
Apr
Apr
May
1.0
1.0
5.0
1.0
1.0
5.0
1.0
1.0
1.0
1.0
4.0
3.0
1.0
20
21
May
Jun
7.0 Irrigate
1.0 Irrigate/Run Fertiliz
22
23
Jun
Jun
1.0 Field Scouting
1.0 Apply Growth Regulato
CST Scout For Insects
CST Air Spray, 3 Gal Mi
24
Jun
5.0 Apply Insecticide/Air
CST Air Spray, 3 Gal Mi
25
26
Jul
Jul
2.0 Hand Weeding
1.0 Apply Insecticide/Air
CST Air Spray, 3 Gal Mi
27
Jul
1.0 Apply Insecticide/Air
CST Air Spray, 3 Gal Mi
28
Jul
1.0 Apply Insecticide/Air
CST Air Spray, 3 Gal Mi
29
Jul
1.0 Apply Insecticide/Air
CST Air Spray, 3 Gal Mi
30
Aug
1.0 Apply Insecticide/Air
CST Air Spray, 3 Gal Mi
Job Rate
Acres/Hr
Disk
175
Rip
245
Landplane
Laser Level
Soil Fertility
Apply Herbicide/Groun150
Offset Disk, 16.5'
6.50
Subsoiler, Heavy Duty,
2.38
Tractor, 200 PTO HP, 4W 5.00
CST Laser Level, Touchu
CST Soil Analysis (Surf
Saddle Tk Sprayer, 2 Tk 5.50
Offset Disk, 16.5'
Apply Fert/Ground
150 Directed Spray Rig, 16
6.00
List
175 Lister, 7 Bottom
6.00
Buck Rows
80 Rowbuck, 10'
40.00
Soil Fertility
CST Soil Analysis (Surf
Preirrigate
1.50
Disk Ends
80 Dbl. Offset Disk, 13'
80.00
Mulch
175 Power Mulcher, 6 Rw
5.00
Mulch
150 Rolling Cultivator, 6 R 6.00
Plant
100 Planter, 6 Row
4.80
Remove Cap
80 Section Harrow, 4 Secti 8.00
Cultivate
150 Rolling Cultivator, 6 R 6.00
Apply Fert/Inject
150 Fertilizer Injector, 6
6.00
Apply Herbicide/Groun100 Directed Spray Rig, 8
5.00
———— Material Use & Cost ———
Service Cost
Name
Appl. Rate
$/Unit
$/Unit
Labor
Type
Tractor
Tractor
Tractor
60.00 Ac
3.00 Ac
Prometryn
3.00 Pt
30.00 Ga
Tractor
05-10-05, Lqd
15.00 Ga
185.00 Tn
Tractor
Tractor
Tractor
Water, District
10.00 AI
0.00 AF
Upl Cotton Sd+NU-F
12.00 Lb
72.00 CW
32-00-00, URAN 32,
Cyanazine
15.00
1.00
1.33
5.00
5.00
10.00
Ga
Qt
Qt
AI
AI
Ga
205.00
25.26
17.50
0.00
0.00
205.00
Tn
Ga
Ga
AF
AF
Tn
Mepiquat Chloride
Pyriproxyfen
Pheromones
Adhesive
Permethrin
1.00
8.00
10.00
5.33
0.50
Pt
Oz
Gm
Oz
Oz
559.25
560.00
0.50
5.44
113.36
Ga
Ga
Gm
Lb
Oz
Profenofos
Endosulfan
Buffer
Bifenthrin
Acephate
Buffer
Bifenthrin
Endosulfan
Buffer
Fenpropathrin
Acephate
Buffer
Fenpropathrin
Imidacloprid
Buffer
Surfactant (spread
0.50
2.00
1.60
3.80
0.50
1.60
3.80
2.00
0.96
10.00
0.67
1.60
10.00
3.50
1.60
0.15
Pt
Pt
Oz
Oz
Lb
Oz
Oz
Pt
Oz
Oz
Lb
Oz
Oz
Oz
Oz
Pt
103.02
36.50
1.00
511.12
9.23
1.00
511.12
36.50
1.00
171.54
9.23
1.00
171.54
525.00
1.00
13.88
Ga
Ga
Oz
Ga
Lb
Oz
Ga
Ga
Oz
Ga
Lb
Oz
Ga
Ga
Oz
Ga
3.00 Ac
3.00 Water, District
3.00 Water, District
32-00-00, URAN 32,
Irrigator
Tractor
Tractor
Tractor
Tractor
Tractor
Tractor
Tractor
Tractor
Irrigator
Irrigator
6.00 Ac
6.00 Ac
6.00 Ac
0.50
Hand Weed
6.00 Ac
6.00 Ac
6.00 Ac
6.00 Ac
6.00 Ac
NOTES at the bottom of the next page.
ARIZONA COOPERATIVE EXTENSION
Department of Ag & Resource Economics
The University of Arizona
F 3/26
Table
7E
Schedule of Operations; Upland Cotton, 1996
COUNTY: La Paz
CROP:
Cotton, Upland
AREA:
Parker CRIR
First
No. Month Times
FARM: LaPaz County Farm
ACRES:
1.0
YIELD:
1,280.0 Lb/Acre
Page
Operation
Equipment/Custom Oper.
HP
Self-Prop./Implem.
WATER SOURCE:
BIA
IRRIGATION SYSTEM: Flood Furrow
PREVIOUS CROP:
Cotton, Upland
31
Aug
1.0 Apply Insecticide/Air
CST Air Spray, 3 Gal Mi
32
Aug
1.0 Apply Insecticide/Air
CST Air Spray, 3 Gal Mi
33
34
Sep
Sep
0.3 Apply Growth Regulato
1.0 Apply Defoliant/Air
CST Air Spray, 3 Gal Mi
CST Air Spray, 5 Gal Mi
35
Sep
1.0 Apply Defoliant/Air
CST Air Spray, 5 Gal Mi
36
37
38
39
40
41
42
43
44
45
46
Oct
Oct
Oct
Oct
Oct
Oct
Nov
Nov
Nov
Nov
Nov
1.0
1.0
1.5
1.0
1.0
1.0
0.5
0.5
1.0
1.0
1.0
Job Rate
Acres/Hr
Prepare Ends
100
Cotton, First Pick
Cotton, Make Modules 70
Haul, Custom
Cotton Ginning
Cotton Classing
Cotton, Second Pick
Cotton, Rood
Crop Assessment
Cut Stalks
150
Disk Residue
175
Pickup Use 60 Mi/Ac
Dbl. Offset Disk, 13'
Cotton Picker, 2 Row
Module Builder
CST Haul Cotton Modules
CST Gin Upland Cotton
CST Class Cotton, HVI
Cotton Picker, 2 Row
Forage Harv,SP SB 14.0
CST Upland (Low Elev)
Rotary Stalk Cutter, 4
Dbl. Offset Disk, 16'
Pickup Truck, 1/2 Ton
TILLAGE: Conventional
SOIL:
Sandy-Loam
DATE:
09/26/96
———— Material Use & Cost ———
Service Cost
Name
Appl. Rate
$/Unit
$/Unit
Bifenthrin
Acephate
Buffer
Surfactant(spread
Lambdacyhalothrin
Acephate
Buffer
Ethephon
Merphos
Thidiazuron
Sodium Chlorate
Endothall
40.00
1.00
2.00 Module Tarps
3.00
0.50
1.60
0.15
4.00
0.50
1.60
1.00
2.00
0.20
3.00
1.00
Oz
Lb
Oz
Pt
Oz
Lb
Oz
Qt
Pt
Lb
Ga
Pt
511.12
9.23
1.00
13.88
234.04
9.23
1.00
62.74
36.14
50.21
6.08
20.05
30.00 CW
30
Ga
Lb
Oz
Ga
Ga
Lb
Oz
Ga
Ga
Lb
Ga
Ga
Labor
Type
6.00 Ac
6.00 Ac
6.00 Ac
8.32 Ac
8.32 Ac
Tractor
Harvest
Tractor
0.05 CW
0.00 Mu
3.00 Cs
1.50 Ba
1.50
2.00
Harvest
Tractor
3.60 Ba
4.50
4.50
0.50
Tractor
Tractor
* NOTE: Machine times, labor times, and material rates are for one time over the designated acreage.
** A water assessment charge of $31.50/Acre included as ownership cost in Table 7B.
ARIZONA COOPERATIVE EXTENSION
Department of Ag & Resource Economics
The University of Arizona
F 3/26