Table 8A. Income and Cash Operating Summary; Pima (ELS) Cotton, 1998
COUNTY: La Paz
CROP:
Cotton, Pima
AREA:
Parker CRIR
INCOME ⇒
FARM: LaPaz County 98
ACRES:
1.0
YIELD:
882.0 Lb / Acre
Page 35
WATER SOURCE:
CRIR Irrigation Project
IRRIGATION SYSTEM: Flood Furrow
PREVIOUS CROP:
Cotton, Upland
Item
Unit
Quantity
Price/
Unit
Lint
CottonSeed
Pound
Ton
882.00
0.78
$1.03
$133.60
CASH LAND PREPARATION AND GROWING EXPENSES (including sales tax)
Paid Labor (including benefits)
Tractor/Self Propelled
Hand
Irrigation
Chemicals and Custom Applications
Fertilizer
Insecticide
Herbicide
Other Chemicals
Farm Machinery and Vehicles
Diesel Fuel
Repairs and Maintenance
Irrigation Water (excluding labor)
Water Assessment (See Note Below) **
Other Purchased Inputs &
Seed/Transplants
Other Services and Rentals
Budgeted
/Acre
$908.46
$104.21
$1,012.67
____________
____________
86.07
____________
____________
____________
____________
417.70
____________
____________
____________
____________
____________
54.37
____________
____________
____________
____________
23.41
30.95
0.00
41.75
9.50
32.25
10.57
9.43
Chemicals and Custom Applications
Other Chemicals
42.30
Farm Machinery and Vehicles
Diesel Fuel
Repairs and Maintenance
9.54
57.95
TOTAL CASH OPERATING EXPENSES
RETURNS OVER CASH OPERATING EXPENSES
Notes: The above figures do not include ownership costs, see table B for detailed cost allocation.
** A water assessment charge of $34.50 per Acre is included as an ownership cost in Table B.
Your Farm
Budget
69.75
222.62
31.49
93.85
Paid Labor (including benefits)
Tractor/Self Propelled
Other/Contract
TOTAL HARVEST AND POST HARVEST EXPENSE
OPERATING OVERHEAD ⇒ PICKUP USE
OPERATING INTEREST AT 10.0%
Total
/Acre
33.28
26.88
25.91
TOTAL CASH LAND PREPARATION AND GROWING EXPENSES
CASH HARVEST AND POST HARVEST EXPENSES
Custom Harvest/Post Harvest
Cotton Ginning
Crop Assessment
Other Materials
TILLAGE: Conventional
SOIL:
Sandy-Loam
DATE:
2/22/99
-------------599.88
____________
____________
____________
____________
20.00
____________
____________
____________
42.30
____________
____________
67.49
____________
____________
____________
2.21
71.34
6.26
2.38
-------------211.98
15.38
35.49
____________
____________
____________
____________
=============
===================
$862.73
$149.94
____________
____________
____________
____________
____________
ARIZONA COOPERATIVE EXTENSION
Department of Ag and Resource Economics
University of Arizona
F 2 / 154
Table 8B. Allocations of Ownership Costs; Pima (ELS) Cotton, 1998
COUNTY:La Paz
CROP:
Cotton, Pima
AREA:
Parker CRIR
FARM: LaPaz County 98
WATER SOURCE:
CRIR Irrigation Project
ACRES:
1.0
IRRIGATION SYSTEM: Flood Furrow
YIELD:
882.0 Lb / Acre PREVIOUS CROP:
Cotton, Upland
Item
TOTAL INCOME at
Page 36
$1.03 / Lb
TOTAL OPERATING EXPENSES
RETURN OVER CASH OPERATING EXPENSES
CASH OVERHEAD EXPENSES
Taxes, Housing and Insurance, Farm Machinery
General and Office Overhead (5.0% of Total Operating Exp.)
General Farm Maintenance
(3.0% of Total Operating Exp.)
Total Cash Overhead Expenses
Total Cash Operating and Overhead Cost
RETURNS OVER CASH OPER. AND OVER. EXPENSES
-- CASH COST BASIS ($/ACRE) -Income and Costs
Net Returns
$1,012.67
TILLAGE: Conventional
SOIL:
Sandy-Loam
DATE:
2/22/99
-- TOTAL COST BASIS ($/ACRE) -Income and Costs
Net Returns
$1,012.67
$862.73
$862.73
$149.94
12.99
43.14
25.88
-------------82.00
$149.94
12.99
43.14
25.88
-------------82.00
944.73
944.73
$67.94
CAPITAL ALLOCATIONS (100% Equity)
Capital Replacement, Machinery and Vehicles
Interest on Equity, Machinery and Vehicles
$67.94
88.75
43.18
-------------131.93
Total Capital Allocations
RETURNS TO LAND, CAPITAL, MANAGEMENT AND RISK -------------------------------->
$67.94
RETURNS TO LAND, MANAGEMENT AND RISK --------------------------------------------------------------------------------------------->
150.00
150.00
34.50
34.50
--------------------------Total Land Costs
184.50
184.50
RETURNS TO CAPITAL, MANAGEMENT AND RISK ---------------------------------------->
($116.56)
RETURNS TO MANAGEMENT AND RISK ----------------------------------------------------------------------------------------------------->
($63.99)
Land Cost / Rent or Lease
Water Assessment
Management Services (8% of Total Operation Expenses)
TOTAL OWNERSHIP COST
-------------266.50
69.02
-------------467.45
=============
=============
TOTAL COST
$1,129.23
$1,330.18
RETURNS TO CAPITAL, MANAGEMENT AND RISK ---------------------------------------->
($116.56)
RETURNS TO RISK (PROFITS) ----------------------------------------------------------------------------------------------------------------->
BREAK-EVEN PRICE TO COVER OPERATING COST ( PER Lb )
BREAK-EVEN PRICE TO COVER OWNERSHIP COST
BREAK-EVEN PRICE TO COVER TOTAL COST
$0.86
$0.30
$1.16
($248.49)
($317.51)
$0.86
$0.53
$1.39
ARIZONA COOPERATIVE EXTENSION
Department of Ag and Resource Economics
University of Arizona
F 2 / 154
Table 8C. Variable Operating Costs; Pima (ELS) Cotton, 1998
COUNTY:La Paz
CROP:
Cotton, Pima
AREA:
Parker CRIR
No.
First
Month Operation
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
Dec
Dec
Dec
Dec
Dec
Dec
Jan
Feb
Feb
Feb
Feb
Feb
Feb
Mar
Mar
Mar
Apr
Apr
May
May
Jun
Jun
Jun
Jun
Jul
Jul
Jul
Jul
Jul
Aug
Aug
Aug
Sep
Sep
Sep
Oct
Oct
Oct
FARM: LaPaz County 98
ACRES:
1.0
YIELD:
882.0 Lb / Acre
Disk
Rip
Landplane
Laser Level
Soil Fertility
Apply Herbicide/Ground
Apply Fert/Ground
List
Buck Rows
Soil Fertility
Preirrigate
Disk Ends
Mulch
Mulch
Plant
Remove Cap
Cultivate
Apply Fert/Inject
Apply Herbicide/Ground
Irrigate
Irrigate/Run Fertilizer
Field Scouting
Apply Growth Regulator
Apply Insecticide/Air
Hand Weeding
Apply Insecticide/Air
Apply Insecticide/Air
Apply Insecticide/Air
Apply Insecticide/Air
Apply Insecticide/Air
Apply Insecticide/Air
Apply Insecticide/Air
Apply Growth Regulator
Apply Defoliant/Air
Apply Defoliant/Air
Prepare Ends
Cotton, First Pick
Cotton, Make Modules
---- Hours * ---Machine Labor
0.138
0.378
0.180
0.154
0.420
0.200
Page 37
WATER SOURCE:
CRIR Irrigation Project
IRRIGATION SYSTEM: Flood Furrow
PREVIOUS CROP:
Cotton, Upland
---- Operating Costs ($/ACRE *) Per Operation ---Fuel/Rps.
Labor Cust/Serv. Materials
Total
2.78
7.58
2.60
1.31
3.56
1.69
40.50
3.00
0.164
0.150
0.150
0.022
0.182
0.167
0.167
0.025
2.76
1.96
2.73
0.14
1.54
1.42
1.42
0.21
12.34
13.97
3.00
0.011
0.180
0.150
0.188
0.113
0.150
0.150
0.180
0.667
0.013
0.200
0.167
0.210
0.125
0.167
0.167
0.200
0.333
0.333
0.11
3.86
1.93
2.69
0.68
1.93
2.47
1.50
2.000
0.022
0.900
0.450
0.025
1.000
0.500
4.72
0.11
1.69
1.42
1.78
1.06
1.42
1.42
1.69
2.35
2.35
9.50
15.21
19.15
10.14
6.00
4.23
4.23
51.38
7.70
4.23
4.23
4.23
4.23
4.23
4.23
4.23
4.23
4.75
4.75
18.87
24.44
27.52
23.43
33.58
21.12
16.39
16.61
25.12
7.68
13.44
0.24
36.83
5.34
0.21
7.07
4.24
1.59
4.08
11.14
4.29
40.50
3.00
16.64
17.35
4.14
0.35
3.00
4.72
0.22
5.56
3.35
13.96
1.74
3.35
19.09
22.35
2.35
12.50
6.00
55.61
11.93
13.44
23.10
28.67
31.75
27.66
37.81
25.35
20.62
20.84
29.87
12.43
0.46
43.90
11.17
TILLAGE: Conventional
SOIL:
Sandy-Loam
DATE:
2/22/99
Times
Tot. Cash
Expenses
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
8.0
1.0
1.0
1.0
5.0
2.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
0.3
1.0
1.0
1.0
1.0
1.5
8.17
11.14
4.29
20.25
3.00
16.64
17.35
4.14
1.74
3.00
4.72
1.08
5.56
3.35
13.96
1.74
13.38
57.28
22.35
18.84
12.50
6.00
55.61
59.65
26.88
23.10
28.67
31.75
27.66
37.81
25.35
20.62
6.25
29.87
12.43
0.46
43.90
16.75
Class
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
G
G
G
G
H
H
H
H
H
Table 8C. Variable Operating Costs; Pima (ELS) Cotton, 1998
COUNTY:La Paz
CROP:
Cotton, Pima
AREA:
Parker CRIR
No.
First
Month Operation
39
40
41
42
43
44
45
46
Oct
Oct
Oct
Nov
Nov
Nov
Nov
Nov
FARM: LaPaz County 98
ACRES:
1.0
YIELD:
882.0 Lb / Acre
---- Hours * ---Machine Labor
Haul, Custom .1 Mu
Cotton Ginning 25.9 Cs
Cotton Classing 1.8 Ba
Cotton, Second Pick 1.8
Cotton, Rood 1.8 Ba
Crop Assessment 1.8 Ba
Cut Stalks 1.8 Ba
Disk Residue 1.8 Ba
Pickup Use60 Mi/Acre
Operating Interest at 10.0
Page 38
WATER SOURCE:
CRIR Irrigation Project
IRRIGATION SYSTEM: Flood Furrow
PREVIOUS CROP:
Cotton, Upland
---- Operating Costs ($/ACRE *) Per Operation ---Fuel/Rps.
Labor Cust/Serv. Materials
Total
71.34
2.21
0.600
0.450
0.667
0.500
24.55
15.10
4.72
4.24
0.200
0.200
2.000
0.222
0.222
2.58
4.18
15.38
1.88
1.88
6.26
TILLAGE: Conventional
SOIL:
Sandy-Loam
DATE:
2/22/99
Tot. Cash
Expenses
Times
1.0
1.0
1.0
0.5
0.5
1.0
1.0
1.0
71.34
2.21
29.27
19.34
6.26
4.46
6.06
71.34
2.21
14.63
9.67
6.26
4.46
6.06
15.38
35.49
35.49
Class
H
P
M
H
H
M
P
L
=============
TOTAL CASH OPERATING EXPENSES (includes all times over):
862.73
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
$34.50 per Acre is included as an ownership cost in Table B.
OPERATING COST SUMMARY BY CLASS
Land Preparation (L)
76.92
Growing (G)
Harvest (H)
Post Harvest (P)
Marketing (M)
Operating Overhead (O)
522.96
127.71
75.80
8.47
50.87
=============
Total (T)
$862.73
SENSITIVITY OF THE NET REVENUES OVER TOTAL CASH EXPENSES ($/ACRE)
Prices ⇒
- 25%
- 10%
Budgeted
+ 10%
+ 25%
Yields
- 25%
- 10%
Budgeted
+ 10%
+ 25%
661.5
793.8
882.0
970.2
1,102.5
Break-even Yield
$0.77
$0.93
$1.03
$1.13
$1.29 Break-even Price
-293.03
-222.63
-175.69
-128.75
-58.35
-190.83
-99.98
-39.42
21.14
111.99
-122.69
-18.22
51.43
121.07
225.55
-54.56
63.54
142.27
221.00
339.10
47.64
186.18
278.54
370.90
509.44
1,212.14
939.41
816.88
722.62
616.00
1.22
1.05
0.97
0.91
0.83
ARIZONA COOPERATIVE EXTENSION
Department of Ag and Resource Economics
University of Arizona
F 2 / 154
Table 8D. Resource and Cash Flow Requirements; Pima (ELS) Cotton, 1998
COUNTY:La Paz
CROP:
Cotton, Pima
AREA:
Parker CRIR
Number
Irrigations
FARM: LaPaz County 98
ACRES:
1.0
YIELD:
882.0 Lb / Acre
Water
Applied
(inches)
Total
Labor (Hrs)
0.75
0.50
1.11
0.30
0.43
0.84
1.17
3.24
2.80
0.73
0.23
1.08
1.00
WATER SOURCE:
CRIR Irrigation Project
IRRIGATION SYSTEM: Flood Furrow
PREVIOUS CROP:
Cotton, Upland
-------------------------------------Purchased
Fuel, Oil
Water
and Repairs
12.84
7.07
7.38
3.28
5.26
5.78
5.78
2.56
1.31
4.27
7.61
35.19
23.54
15.38
Page 39
TILLAGE: Conventional
SOIL:
Sandy-Loam
DATE:
2/22/99
Operating Costs ($/ACRE *) -------------------------------------Other
Labor
Chemicals
Purchases
Services
Total
6.32
2.47
21.63
4.20
21.38
3.00
35.64
8.46
2.47
23.25
41.56
2.55
3.80
9.63
3.68
15.21
5.70
29.86
6.64
24.79
37.20
8.99
83.87
14.46
113.10
22.52
112.09
21.15
158.32
19.32
86.49
0.32
21.15
128.59
5.74
45.48
1.27
15.00
71.77
1.63
14.71
23.94
8.01
32.55
75.75
8.01
0.79
32.55
64.88
15.38
35.49
35.49
Month *
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
1.0
5.0
OCT C
NOV C
DEC C
Pickup Use60 Mi/Acre
Operating Interest at 10.0
Water Assessment
**
Total
10.0
55.0
14.17
137.24
106.06
394.24
11.88
%
15.91
12.29
45.70
1.38
TOTAL RESOURCE REQUIREMENTS ( per Acre)
TOTAL ENERGY REQUIREMENTS ( per Acre)
Total N
201.9
Diesel Fuel
40.2 Gal
Total P
14.3
Unleaded Gas
6.0
Gal
Total K
7.1
All Direct Energy
6.3 M BTU
Total Labor
14.2
Total Water
55.0
EQUIPMENT REQUIREMENTS ( per Acre)
Cotton Picker, 2 Row
1.20 Hr
Dbl. Offset Disk, 13'
0.08 Hr
Dbl. Offset Disk, 16'
Directed Spray Rig, 8
0.18 Hr
Directed Spray Rig, 16
0.15 Hr
Fertilizer Injector, 6 Row
Forage Harv,SP SB 14.0
0.22 Hr
Lister, 7 Bottom
0.15 Hr
Module Builder
Offset Disk, 16.5'
0.44 Hr
Pickup Truck, 1/2 Ton
2.00 Hr
Planter, Drill Type, 6 Row
Power Mulcher, 6 Rw
0.18 Hr
Rolling Cultivator, 6 Rw
0.75 Hr
Rood, 3 Row W/Basket
Rotary Stalk Cutter, 4 Row
0.20 Hr
Rowbuck, 10'
0.11 Hr
Saddle Tk Sprayer, 2 Tk 8
Section Harrow, 4 Section
0.11 Hr
Subsoiler, Heavy Duty, 7
0.38 Hr
Tractor, 70 PTO HP,
Tractor, 80 PTO HP,
0.28 Hr
Tractor, 100 PTO HP,
0.39 Hr
Tractor, 150 PTO HP,
Tractor, 175 PTO HP
0.81 Hr
Tractor, 200 PTO HP, 4WD
0.18 Hr
Tractor, 335 Eng HP, Art.
MATERIALS REQUIREMENT ( per Acre)
05-10-05, Lqd
15.00 Ga
32-00-00, URAN 32, Lqd
55.00 Ga
Acephate
Adhesive
26.65 Oz
Bifenthrin
10.60 Oz
Buffer
Endosulfan
4.00 Pt
Endothall
1.00 Pt
Ethephon
Fenpropathrin
20.00 Oz
Imidacloprid
3.50 Oz
Lambdacyhalothrin
Mepiquat Chloride
1.00 Pt
Merphos
2.00 Pt
Module Tarps
Pendimethalin
2.00 Pt
Permethrin
2.50 Oz
Pheromones
Pima Cotton Sd + Fung
14.00 Lb
Profenofos
0.50 Pt
Prometryn
Pyriproxyfen
8.00 Oz
Sodium Chlorate
3.00 Ga
Surfactant (spreader)
Thidiazuron
0.20 Lb
Water, District
55.00 AI
LABOR REQUIREMENT ( per Acre)
Hand Weeders
4.00 Hr
Harvest
1.33 Hr
Irrigators
Tractor
5.17 Hr
*NOTE: P = Previous Year C = Current Year N = Next Year
** A water assessment charge of
$34.50 per Acre is included as an ownership cost in Table B.
213.31
24.73
0.20
0.45
0.67
0.19
0.22
0.16
0.67
1.71
0.38
Hr
Hr
Hr
Hr
Hr
Hr
Hr
Hr
Hr
2.17
10.56
0.30
4.00
45.00
50.00
6.00
0.30
Lb
Oz
Qt
Oz
C
G
Pt
Pt
3.66 Hr
862.73
100.00
Table 8E. Schedule of Operations; Pima (ELS) Cotton, 1998
COUNTY:La Paz
CROP:
Cotton, Pima
AREA:
Parker CRIR
First
No.MonthTimes
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
FARM: LaPaz County 98
ACRES:
1.0
YIELD:
882.0 Lb / Acre
Operation
WATER SOURCE:
CRIR Irrigation Project
IRRIGATION SYSTEM: Flood Furrow
PREVIOUS CROP:
Cotton, Upland
Equipment/ Custom Oper
HP Self-Prop./ Implement
Disk
175 Offset Disk, 16.5'
Rip
245 Subsoiler, Heavy Duty, 7
Landplane
Tractor, 200 PTO HP, 4WD
Laser Level
CST Laser Level, Touchup
Soil Fertility
CST Soil Analysis (Surface)
Apply Herbicide/Ground150 Saddle Tk Sprayer, 2 Tk 8
Offset Disk, 16.5'
Apply Fert/Ground
150 Directed Spray Rig, 16
List
175 Lister, 7 Bottom
Buck Rows
80 Rowbuck, 10'
Soil Fertility
CST Soil Analysis (Surface)
Preirrigate
Disk Ends
80 Dbl. Offset Disk, 13'
Mulch
175 Power Mulcher, 6 Rw
Mulch
150 Rolling Cultivator, 6 Rw
Plant
100 Planter, Drill Type, 6 Row
Remove Cap
80 Section Harrow, 4 Section
Cultivate
150 Rolling Cultivator, 6 Rw
Apply Fert/Inject
150 Fertilizer Injector, 6 Row
Apply Herbicide/Ground100 Directed Spray Rig, 8
20 May
21 Jun
8.0 Irrigate
1.0 Irrigate/Run Fertilizer
22 Jun
23 Jun
1.0 Field Scouting
CST Scout For Insects
1.0 Apply Growth RegulatorCST Air Spray, 3 Gal Mix
24 Jun
5.0 Apply Insecticide/Air
CST Air Spray, 3 Gal Mix
25 Jul
26 Jul
2.0 Hand Weeding
1.0 Apply Insecticide/Air
CST Air Spray, 3 Gal Mix
27 Jul
1.0 Apply Insecticide/Air
CST Air Spray, 3 Gal Mix
28 Jul
1.0 Apply Insecticide/Air
CST Air Spray, 3 Gal Mix
Page 40
Job Rate
Acres/Hr
TILLAGE: Conventional
SOIL:
Sandy-Loam
DATE:
2/22/99
---------- Material Use and Cost ---------- Service Cost
Name
Appl. Rate $ / Unit
$ / Unit
6.50
2.38
5.00
Labor
Type
Tractor
Tractor
Tractor
40.50 Ac
3.00 Ac
5.50 Prometryn
3.00 Pt
31.04 Ga
Tractor
6.00 05-10-05, Lqd
6.00
40.00
15.00 Ga 185.00 Tn
Tractor
Tractor
Tractor
1.50
80.00
5.00
6.00
4.80
8.00
6.00
6.00
5.00
Water, District
10.00 AI
0.00 AF
Pima Cotton Sd + Fung
14.00 Lb
0.64 Lb
3.00 Ac
32-00-00, URAN 32,
Prometryn
Pendimethalin
3.00 Water, District
3.00 Water, District
32-00-00, URAN 32,
Mepiquat Chloride
Pyriproxyfen
Pheromones
Adhesive
Permethrin
15.00
3.00
2.00
5.00
5.00
10.00
Irrigators
Tractor
Tractor
Tractor
Tractor
Tractor
Tractor
Tractor
Tractor
Ga 173.00 Tn
Pt 31.04 Ga
Pt 25.70 Ga
AI
0.00 AF
AI
0.00 AF
Ga 173.00 Tn
1.00 Pt 107.75 Ga
8.00 Oz 560.00 Ga
10.00Gm
0.50 Gm
5.33 Oz
5.44 Lb
0.50 Oz 115.83 Ga
Irrigators
Irrigators
6.00 Ac
4.23 Ac
4.23 Ac
0.50
Hand
Profenofos
Endosulfan
Buffer
Bifenthrin
Acephate
Buffer
Bifenthrin
Endosulfan
Buffer
0.50
2.00
1.60
3.80
0.50
1.60
3.80
2.00
0.96
Pt 120.00 Ga
Pt 34.80 Ga
Oz
1.00 Oz
Oz 549.00 Ga
Lb 10.31 Lb
Oz
1.00 Oz
Oz 549.00 Ga
Pt 34.80 Ga
Oz
1.00 Oz
4.23 Ac
4.23 Ac
4.23 Ac
Table 8E. Schedule of Operations; Pima (ELS) Cotton, 1998
COUNTY:La Paz
CROP:
Cotton, Pima
AREA:
Parker CRIR
First
No.MonthTimes
FARM: LaPaz County 98
ACRES:
1.0
YIELD:
882.0 Lb / Acre
Operation
WATER SOURCE:
CRIR Irrigation Project
IRRIGATION SYSTEM: Flood Furrow
PREVIOUS CROP:
Cotton, Upland
Equipment/ Custom Oper
HP Self-Prop./ Implement
29 Jul
1.0 Apply Insecticide/Air
CST Air Spray, 3 Gal Mix
30 Aug
1.0 Apply Insecticide/Air
CST Air Spray, 3 Gal Mix
31 Aug
1.0 Apply Insecticide/Air
CST Air Spray, 3 Gal Mix
32 Aug
1.0 Apply Insecticide/Air
CST Air Spray, 3 Gal Mix
33 Sep
34 Sep
0.3 Apply Growth RegulatorCST Air Spray, 3 Gal Mix
1.0 Apply Defoliant/Air
CST Air Spray, 5 Gal Mix
35 Sep
1.0 Apply Defoliant/Air
CST Air Spray, 5 Gal Mix
36
37
38
39
40
41
42
43
44
45
46
1.0
1.0
1.5
1.0
1.0
1.0
0.5
0.5
1.0
1.0
1.0
100 Dbl. Offset Disk, 13'
Cotton Picker, 2 Row
70 Module Builder
CST Haul Cotton Modules
CST Gin Upland Cotton
CST Class Cotton, HVI
Cotton Picker, 2 Row
Forage Harv,SP SB 14.0 PSB
CST Upland (Low Elev)
150 Rotary Stalk Cutter, 4 Row
175 Dbl. Offset Disk, 16'
Pickup Truck, 1/2 Ton
Oct
Oct
Oct
Oct
Oct
Oct
Nov
Nov
Nov
Nov
Nov
Prepare Ends
Cotton, First Pick
Cotton, Make Modules
Haul, Custom
Cotton Ginning
Cotton Classing
Cotton, Second Pick
Cotton, Rood
Crop Assessment
Cut Stalks
Disk Residue
Pickup use 60 Mi/Ac
Page 41
Job Rate
Acres/Hr
TILLAGE: Conventional
SOIL:
Sandy-Loam
DATE:
2/22/99
---------- Material Use and Cost ---------- Service Cost
Name
Appl. Rate $ / Unit
$ / Unit
Fenpropathrin
Acephate
Buffer
Fenpropathrin
Imidacloprid
Buffer
Surfactant (spreader)
Bifenthrin
Acephate
Buffer
Surfactant (spreader)
Lambdacyhalothrin
Acephate
Buffer
Ethephon
Merphos
Thidiazuron
Sodium Chlorate
Endothall
40.00
1.00
2.00 Module Tarps
10.00
0.67
1.60
10.00
3.50
1.60
0.15
3.00
0.50
1.60
0.15
4.00
0.50
1.60
1.00
2.00
0.20
3.00
1.00
30.00
Oz
Lb
Oz
Oz
Oz
Oz
Pt
Oz
Lb
Oz
Pt
Oz
Lb
Oz
Qt
Pt
Lb
Ga
Pt
C
174.00
10.31
1.00
174.00
591.67
1.00
16.13
549.00
10.31
1.00
16.13
278.75
10.31
1.00
62.67
49.88
56.16
1.40
24.33
Ga
Lb
Oz
Ga
Ga
Oz
Ga
Ga
Lb
Oz
Ga
Ga
Lb
Oz
Ga
Ga
Lb
Ga
Ga
Labor
Type
4.23 Ac
4.23 Ac
4.23 Ac
4.23 Ac
4.23 Ac
4.75 Ac
4.75 Ac
Tractor
Harvest
Tractor
0.05 CW
0.00Mu
2.75 Cs
1.25 Ba
1.50
2.00
Harvest
Tractor
3.55 Ba
4.50
4.50
0.50
Tractor
Tractor
*NOTES: Machine times, labor times, and material rates are for one time over the designated acreage.
ARIZONA COOPERATIVE EXTENSION
Department of Ag and Resource Economics
University of Arizona
F 2 / 154