Table
7A. Income and Cash Operating Cost Summary, Upland Cotton, 1996
COUNTY: Mohave
CROP:
Cotton, Upland
AREA:
Mohave Valley
FARM: Mohave County Farm
ACRES:
1.0
YIELD:
1,177.0 Lb/Acre
Item
Unit
Page
WATER SOURCE:
ColPum
IRRIGATION SYSTEM: Flood Furrow
PREVIOUS CROP:
Alfalfa Hay
Quantity
INCOME ->
Lint
Pound
1,177.00
Cottonseed
Ton
0.97
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 (excluding labor)
Pump Energy - Elect.
Repairs & Maint.
Budgeted
/Acre
Total
/Acre
$0.7200
114.6000
$847.44
111.16
$958.60
66.55
24.51
19.98
22.05
218.38
82.82
101.28
25.39
8.89
37.20
18.46
18.73
15.06
13.55
1.50
12.07
9.07
3.00
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
TOTAL HARVEST AND POST HARVEST EXPENSE
OPERATING OVERHEAD->PICKUP USE
OPERATING INTEREST AT
8.0%
TOTAL CASH OPERATING EXPENSES
RETURNS OVER CASH OPERATING EXPENSES
Notes: The above figures do not include ownership costs, see Table
TILLAGE: Conventional
SOIL:
Sandy-Loam
DATE:
10/29/96
Price
/Unit
Other Purchased Inputs & Services
Seed/Transplants
Other Services & Rentals
24
_________
349.25
14.51
6.80
7.71
37.70
37.70
46.85
8.55
38.30
3.50
103.85
8.41
1.52
_________
216.34
15.27
9.97
==========
$590.83
$367.77
Your Farm
Budget
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
============
____________
____________
7B on Next Page for detailed cost allocation.
ARIZONA COOPERATIVE EXTENSION
Department of Ag & Resource Economics
The University of Arizona
F 4/31
Table
7B. Allocation of Ownership Costs; Upland Cotton, 1996
COUNTY: Mohave
CROP:
Cotton, Upland
AREA:
Mohave Valley
FARM: Mohave County Farm
ACRES:
1.0
YIELD:
1,177.0 Lb/Acre
Page
WATER SOURCE:
ColPum
IRRIGATION SYSTEM: Flood Furrow
PREVIOUS CROP:
Alfalfa Hay
- CASH COST BASIS ($/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:
10/29/96
- TOTAL COST BASIS ($/ACRE) Income & Costs
Net Returns
|
$958.60
|
590.82
$367.77
|
$367.77
|
CASH OVERHEAD EXPENSES
|
Taxes, Housing & Insur., Farm Machinery
8.10
|
8.10
Wells & Irrig. System
0.66
|
0.66
Gen. & Off. Overhead ( 5% of Tot. Oper. Exp.)
29.54
|
29.54
General Farm Maint. ( 3% of Tot. Oper. Exp.)
17.72
|
17.72
________
|
_________
Total Cash Overhead Expenses
56.02
|
56.02
|
Total Cash Oper. & Over. Cost
646.84
|
646.84
RETURNS OVER CASH OPER. & OVER. EXPENSES.
311.75
|
311.75
|
CAPITAL ALLOCATIONS (100% Equity)
|
Capital Replacement, Machinery & Vehicles
|
56.79
Wells & Irrig. System
|
4.07
Interest on Equity, Machinery & Vehicles
|
29.97
Wells & Irrig. System
|
1.57
|
_________
Total Capital Allocations
|
92.39
RETURNS TO LAND, CAPITAL, MANAGEMENT & RISK —————————————————————————>
311.75
|
RETURNS TO LAND, MANAGEMENT & RISK ————————————————————————————————————————————————————————————————————>
219.35
____________
|
____________
LAND COSTS / OWNERSHIP (100% Equity)
|
Property Taxes ($510 X 16% X .10038)
8.19
|
8.19
Opport. Inter. on Land (100% X 6.0% X $510)
|
30.60
—————
|
—————
Total Land Costs
8.19
|
38.79
RETURNS TO MANAGEMENT, CAPITAL & RISK ———————————————————————————————>
303.56
|
RETURNS TO MANAGEMENT & RISK ——————————————————————————————————————————————————————————————————————————>
180.56
|
Management Services ( 8% of Tot. Oper. Exp.)
|
47.26
_________
|
_________
TOTAL OWNERSHIP COST
64.21
|
234.47
=========
|
=========
TOTAL COST
$655.03
|
$825.30
RETURN TO MANAGEMENT, CAPITAL & RISK ————————————————————————————————> $303.56
|
RETURN TO RISK (PROFITS) ——————————————————————————————————————————————————————————————————————————————> $133.29
BREAK-EVEN PRICE TO COVER OPERATING COST (PER
BREAK-EVEN PRICE TO COVER OWNERSHIP COST
BREAK-EVEN PRICE TO COVER TOTAL COST
$958.60
590.82
Lb)
$0.4075
$0.0545
$0.4620
|
|
|
$0.4075
$0.1992
$0.6067
ARIZONA COOPERATIVE EXTENSION
Department of Ag & Resource Economics
The University of Arizona
F 4/31
Table
7C. Variable Operating Costs; Upland Cotton, 1996
COUNTY: Mohave
CROP:
Cotton, Upland
AREA:
Mohave Valley
First
No. Month
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
Feb
Feb
Feb
Feb
Feb
Feb
Feb
Feb
Feb
Feb
Mar
Mar
Apr
Apr
Apr
May
May
May
Jun
Jun
Jun
Jul
Jul
Jul
Aug
Sep
Sep
Oct
Oct
* NOTES:
Page
FARM: Mohave County Farm
ACRES:
1.0
YIELD:
1,177.0 Lb/Acre
Operation
Disk
Soil Fertility
Apply Fert/Ground
Disk
Laser Level
Landplane
Apply Herb. & Incorporate
List
Buck Rows
Preirrigate
Disk Ends
Mulch
Plant
Irrigate
Remove Cap
Apply Herbicide/Ground
Apply Herbicide/Ground
Cultivate
Cultivate
Irrigate/Run Fertilizer
Hand Weeding
Apply Insecticide/Air
Apply Insecticide/Air
Apply Herbicide/Ground
Apply Insecticide/Air
Prepare Ends
Apply Defoliant/Air
Apply Defoliant/Air
Cotton, First Pick
WATER SOURCE:
ColPum
IRRIGATION SYSTEM: Flood Furrow
PREVIOUS CROP:
Alfalfa Hay
—— Hours * — | ———————— Operating Costs ($/Acre*) ————————
Machine
Labor | Fuel/Rps. Labor Cust/Ser. Materials
Total
0.300
0.090
0.225
0.300
0.209
0.180
0.113
0.023
0.023
0.225
0.150
0.100
0.180
0.180
0.150
0.150
0.180
0.011
0.900
0.333 |
|
0.100 |
0.250 |
0.333 |
0.233 |
0.200 |
0.125 |
0.025 |
0.500 |
0.025 |
0.250 |
0.167 |
0.294 |
0.111 |
0.200 |
0.200 |
0.167 |
0.167 |
0.294 |
3.000 |
|
|
0.200 |
|
0.013 |
|
|
1.000 |
4.77
2.80
3.00
1.17
3.58
4.01
3.48
3.23
1.67
0.20
2.01
0.37
4.43
1.99
1.51
0.85
1.72
1.72
1.60
1.51
1.25
0.84
2.10
2.80
1.96
1.68
1.05
0.21
3.50
0.21
2.10
1.40
2.06
0.93
1.68
1.68
1.40
1.40
2.06
19.98
16.54
19.70
18.67
9.07
4.85
11.81
23.81
6.00
6.00
1.27
1.68
0.10
0.11
34.81
7.01
6.00
2.15
10.23
7.88
22.59
8.32
8.32
5.10
15.96
7.57
3.00
18.55
5.68
6.81
5.44
24.61
2.72
0.41
5.51
0.58
25.20
12.46
3.57
1.78
8.25
15.21
3.00
2.91
27.12
19.98
8.15
16.23
10.83
28.59
0.21
13.42
24.28
41.82
26
TILLAGE: Conventional
SOIL:
Sandy-Loam
DATE:
10/29/96
Times
1.0
1.0
1.0
1.0
0.3
0.7
1.0
1.0
4.0
1.0
5.0
1.0
1.0
7.0
1.0
0.2
0.2
1.0
2.0
2.0
1.0
1.0
1.0
0.3
3.0
1.0
1.0
1.0
1.0
Tot. Cash
Expense Class
7.57
3.00
18.55
5.68
2.04
3.81
24.61
2.72
1.63
5.51
2.88
25.20
12.46
24.99
1.78
1.65
3.04
3.00
5.81
54.24
19.98
8.15
16.23
3.25
85.77
0.21
13.42
24.28
41.82
See next page for notes.
ARIZONA COOPERATIVE EXTENSION
Department of Ag & Resource Economics
The University of Arizona
F 4/31
L
G
G
L
L
L
G
L
G
G
G
L
L
G
G
G
G
G
G
G
G
G
G
G
G
H
H
H
H
Table
7C. Variable Operating Costs; Upland Cotton, 1996
COUNTY: Mohave
CROP:
Cotton, Upland
AREA:
Mohave Valley
First
No. Month
30
31
32
33
34
35
36
37
38
39
Oct
Nov
Nov
Nov
Oct
Oct
Nov
Dec
Dec
Dec
Page
FARM: Mohave County Farm
ACRES:
1.0
YIELD:
1,177.0 Lb/Acre
Operation
WATER SOURCE:
ColPum
IRRIGATION SYSTEM: Flood Furrow
PREVIOUS CROP:
Alfalfa Hay
—— Hours * — | ———————— Operating Costs ($/Acre*) ————————
Machine
Labor | Fuel/Rps. Labor Cust/Ser. Materials
Total
Cotton, Make Modules
Cotton, Second Pick
Cotton, Make Modules
Haul
6 MI
Cotton Ginning
34.6 Cs
Cotton Classing
2.3 Ba
Crop Assessment
2.3 Ba
Cotton, Rood
Cut Stalks
Disk Residue
Pickup Use 60 Mi/Ac
Operating Interest at 8.00%
0.450
0.450
0.225
0.180
0.100
0.225
2.000
0.500 |
0.500 |
0.250 |
|
|
|
|
0.200 |
0.111 |
0.250 |
5.34
17.41
2.67
4.20
3.50
2.10
1.35
0.34
103.85
3.50
8.41
2.29
1.10
3.58
15.26
1.68
0.93
2.10
9.99
TOTAL CASH OPERATING EXPENSES:
$114.39
$81.00
$175.39
$220.03
10.89
20.91
5.11
0.00
103.85
3.50
8.41
3.97
2.03
5.68
27
TILLAGE: Conventional
SOIL:
Sandy-Loam
DATE:
10/29/96
Times
1.0
0.2
0.5
1.0
1.0
1.0
1.0
0.3
1.0
1.0
Tot. Cash
Expense Class
10.89
4.18
2.56
0.00
103.85
3.50
8.41
1.19
2.03
5.68
15.26
9.99
________
$590.81
H
H
H
H
P
M
M
H
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.
OPERATING COST SUMMARY BY CLASS
Land Preparation (L)
$65.14
Growing (G)
284.07
Harvest (H)
98.54
Post Harvest (P)
105.87
Marketing (M)
11.91
Operating Overhead (O)
25.25
—————
Total (T)
$590.81
|
|
|
|
|
|
|
|
|
|
|
SENSITIVITY OF NET REVENUES OVER TOTAL CASH EXPENSES ($/Acre)
Prices ->
|
-25%
-10%
Budgeted
+10%
+25%
—————————————————————————————————————————————————————————————————————————————————————
Yields
|
$0.54
$0.64
$0.72
$0.79
$0.90
Break-even
|————————————————————————————————————————————————————————————————
-25%
882.7
|
-60.04
35.29
98.85
162.40
257.74
0.60
-10%
1,059.3
|
2.84
117.24
193.51
269.78
384.19
0.53
Budgeted 1,177.0
|
44.76
171.88
256.62
341.37
468.48
0.50
+10%
1,294.7
|
86.69
226.51
319.73
412.95
552.78
0.47
+25%
1,471.2
|
149.57
308.47
414.40
520.33
679.22
0.43
Break-even Yield
| 1,051.31
806.71
698.39
615.71
522.86
ARIZONA COOPERATIVE EXTENSION
Department of Ag & Resource Economics
The University of Arizona
F 4/31
Table
7D. Resource and Cash Flow Requirements; Upland Cotton, 1996
COUNTY: Mohave
CROP:
Cotton, Upland
AREA:
Mohave Valley
Month *
Number
Irrig.
Water
Applied
(Inches)
FARM: Mohave County Farm
ACRES:
1.0
YIELD:
1,177.0 Lb/Acre
Total
Labor (Hrs)
|
|
|
1.02
0.91
1.04
0.92
3.63
0.64
0.29
0.33
0.60
0.97
0.39
0.18
|
|
|
|
|
|
|
|
|
|
|
|
FEB C
0.5
4.0
MAR C
0.5
4.0
APR C
2.0
12.0
MAY C
1.0
6.0
JUN C
2.0
11.0
JUL C
2.0
11.0
AUG C
1.0
6.0
SEP C
1.0
6.0
OCT C
NOV C
DEC C
JAN N
Pickup Use 60 Mi/Ac
Operating Interest at 8.0%
Total
%
10.0
60.0
10.97
EQUIPMENT REQUIREMENTS(/Acre)
Tractor, 150 PTO HP, MFWD
Drag Scraper, 10'
Landplane 14’X 60'
Tractor, 100 PTO HP, MFWD
Fertilizer Injector, 6 Row
Directed Spray Rig, 8 Row
Blade Scraper, 10'
Module Builder
Pickup Truck, 1/2 Ton
1.71
0.09
0.15
1.03
0.23
0.13
0.01
0.56
2.00
MATERIALS REQUIREMENTS(/Acre)
11-52-00, Dry
Water, Pump
Fluazifop
Methyl Parathion
Bifenthrin
Sodium Chlorate
100.00
60.00
0.10
1.13
11.52
2.50
* NOTE:
P = Previous Year
WATER SOURCE:
ColPum
IRRIGATION SYSTEM: Flood Furrow
PREVIOUS CROP:
Alfalfa Hay
11.94
10.89
8.64
7.38
3.32
3.14
1.51
1.97
16.06
24.89
7.04
2.34
15.26
114.39
19.35
8.29
7.37
7.93
7.37
24.52
4.63
2.06
2.38
4.49
7.36
3.14
1.52
TILLAGE: Conventional
SOIL:
Sandy-Loam
DATE:
10/29/96
Hrs
Hrs
Hrs
Hrs
Hrs
Hrs
Hrs
Hrs
Hrs
Offset Disk, 13.5'
Laser Receiver, Mast
Saddle Tk Sprayer, 2
Rowbuck, 10'
Planter, 4 Row
Cultivator, Sweep, 6
Cotton Picker, 2 Row
Rood, 3 Row W/Basket
Lb
AI
Pt
Pt
Oz
Ga
Trifluralin
10-34-00, Lqd
Pyritiodac-sodium
Mepiquat Chloride
Acephate
Module Tarps
Irrigators
C = Current Year
N = Next Year
System
Tk 8 Row
Rw
Cleaner
18.12
27.46
9.34
3.33
23.81
38.55
45.19
27.69
15.96
81.06
13.71
TOTAL ENERGY REQUIREMENTS(/Acre)
Diesel Fuel
25.0
Regular Gas
0.0
NonLead Gas
6.0
Electricity/Pumping
218.8
All Direct Energy
4.9
3.72 Hrs
1.10 Hrs
28
————————————————————————
Operating Cost ($/Acre)
————————————————————————
Purchased
Fuel, Oil
Other
Water
& Repairs
Labor
Chemicals
Purchases
Services
Total
|
|
TOTAL RESOURCES REQUIREMENTS(/Acre)
Total N
166.2 lbs
Total P
98.6 lbs
Total K
0.0 lbs
Total Labor
10.9 Hrs
Total Water
60.0 AI
LABOR REQUIREMENTS(/Acre)
Tractor
Harvest
Page
209.45
35.45
3.00
10.00
41.36
45.72
34.98
18.07
51.66
58.32
60.76
46.36
77.57
91.05
35.92
3.85
15.26
10.00
175.41
29.68
590.90
100.00
9.07
0.54
0.91
0.07
12.00
12.00
14.32
40.53
57.88
25.67
10.59
1.79
Gal
Gal
Gal
KWH
M BTU
1.05
0.09
0.18
0.09
0.15
0.15
0.99
0.05
Hrs
Hrs
Hrs
Hrs
Hrs
Hrs
Hrs
Hrs
Fertilizer Broadcaster, Towed
Laser Trailer
Lister, 7 Bottom
Rolling Cultivator, 6 Rw
Section Harrow, 3 Section
Tractor, 70 PTO HP, MFWD
Tractor, 60 PTO HP, MFWD
Flail Stalk Cutter, 4 Row
1.00
12.00
0.08
0.31
2.01
28.99
Pt
Ga
Oz
Pt
Lb
CW
Prometryn
Upl Cotton Sd+NU-Flow ND
32-00-00, URAN 32, Lqd
Cytokinin
Tribufos
3.15 Hrs
Hand Weeders
0.09
0.09
0.11
0.53
0.10
0.05
0.56
0.10
4.60
12.00
40.00
5.00
1.00
Hrs
Hrs
Hrs
Hrs
Hrs
Hrs
Hrs
Hrs
Pt
Lb
Ga
Oz
Pt
3.00 Hrs
Table
7E
Schedule of Operations; Upland Cotton, 1996
COUNTY: Mohave
CROP:
Cotton, Upland
AREA:
Mohave Valley
First
No. Month Times
1
2
3
4
5
Feb
Feb
Feb
Feb
Feb
1.0
1.0
1.0
1.0
0.3
6
7
Feb
Feb
0.7
1.0
8
9
10
11
12
Feb
Feb
Feb
Mar
Mar
1.0
4.0
1.0
5.0
1.0
13
14
15
16
17
18
19
20
Apr
Apr
Apr
May
May
May
Jun
Jun
1.0
7.0
1.0
0.2
0.2
1.0
2.0
2.0
21
22
Jun
Jul
1.0
1.0
23
Jul
1.0
24
25
Jul
Aug
0.3
3.0
26
27
28
29
30
31
32
33
34
Sep
Sep
Oct
Oct
Oct
Nov
Nov
Nov
Oct
1.0
1.0
1.0
1.0
1.0
0.2
0.5
1.0
1.0
Operation
FARM: Mohave County Farm
ACRES:
1.0
YIELD:
1,177.0 Lb/Acre
Equipment/Custom Oper.
HP
Self-Prop./Implem.
Disk
Soil Fertility
Apply Fert/Ground
Disk
Laser Level
Page
WATER SOURCE:
ColPum
IRRIGATION SYSTEM: Flood Furrow
PREVIOUS CROP:
Alfalfa Hay
Job Rate
Acres/Hr
TILLAGE: Conventional
SOIL:
Sandy-Loam
DATE:
10/29/96
———— Material Use & Cost ——— Service Cost
Name
Appl. Rate
$/Unit
$/Unit
150 Offset Disk, 13.5'
3.00
CST Soil Analysis (Surf
150 Fertilizer Broadcaster, 10.00 11-52-00, Dry
100.00 Lb
150 Offset Disk, 13.5'
4.00
150 Drag Scraper, 10'
3.00
Laser Receiver, Mast Sy
Laser Trailer
Landplane
150 Landplane 14’X 60'
4.30
Apply Herb. & Incorpo150 Saddle Tk Sprayer, 2 Tk 5.00 Trifluralin
1.00 Pt
Offset Disk, 13.5'
Prometryn
4.00 Pt
List
150 Lister, 7 Bottom
8.00
Buck Rows
100 Rowbuck, 10'
40.00
Preirrigate
2.00 Water, Pump
8.00 AI
Disk Ends
150 Offset Disk, 13.5'
40.00
Mulch
150 Rolling Cultivator, 6 R 4.00 10-34-00, Lqd
12.00 Ga
Fertilizer Injector, 6
Plant
100 Planter, 4 Row
6.00 Upl Cotton Sd+NU-F 12.00 Lb
Irrigate
3.40 Water, Pump
6.00 AI
Remove Cap
100 Section Harrow, 3 Secti 9.00
Apply Herbicide/Groun100 Directed Spray Rig, 8
5.00 Fluazifop
0.50 Pt
Apply Herbicide/Groun100 Directed Spray Rig, 8
5.00 Pyritiodac-sodium
0.40 Oz
Cultivate
100 Cultivator, Sweep, 6 Rw 6.00
Cultivate
100 Rolling Cultivator, 6 R 6.00
Irrigate/Run Fertiliz
3.40 Water, Pump
5.00 AI
32-00-00, URAN 32, 20.00 Ga
Hand Weeding
0.50
Apply Insecticide/Air
CST Air Spray, 3 Gal Mi
Methyl Parathion
0.13 Pt
Mepiquat Chloride
0.06 Pt
Cytokinin
1.00 Oz
Apply Insecticide/Air
CST Air Spray, 3 Gal Mi
Methyl Parathion
1.00 Pt
Mepiquat Chloride
0.25 Pt
Cytokinin
4.00 Oz
Apply Herbicide/Groun 70 Directed Spray Rig, 8
5.00 Prometryn
2.00 Pt
Apply Insecticide/Air
CST Air Spray, 3 Gal Mi
Bifenthrin
3.84 Oz
Acephate
0.67 Lb
Prepare Ends
100 Blade Scraper, 10'
80.00
Apply Defoliant/Air
CST Air Spray, 5 Gal Mi
Tribufos
1.00 Pt
Apply Defoliant/Air
CST Air Spray, 5 Gal Mi
Sodium Chlorate
2.50 Ga
Cotton, First Pick
Cotton Picker, 2 Row
1.00
Cotton, Make Modules 60 Module Builder
2.00 Module Tarps
25.77 CW
Cotton, Second Pick
Cotton Picker, 2 Row
2.00
Cotton, Make Modules 60 Module Builder
4.00 Module Tarps
6.44 CW
Haul
CST Haul Cotton Modules
Cotton Ginning
CST Gin Upland Cotton
29
Labor
Type
Tractor
3.00 Ac
315.00 Tn
Tractor
Tractor
Tractor
Tractor
Tractor
30.06 Ga
30.00 Ga
Tractor
Tractor
Irrigator
Tractor
Tractor
3.01 AF
260.00 Tn
72.00 CW
3.01 AF
Tractor
Irrigator
Tractor
Tractor
Tractor
Tractor
Tractor
Irrigator
73.91 Ga
45.00 Lb
3.01 AF
205.00 Tn
Hand Weed
23.54
103.28
28.55
23.54
103.28
28.55
30.00
511.12
9.23
Ga
Ga
Qt
Ga
Ga
Qt
Ga
Ga
Lb
6.00 Ac
38.82 Ga
6.08 Ga
8.32 Ac
8.32 Ac
6.00 Ac
Tractor
6.00 Ac
Tractor
Harvest
Tractor
Harvest
Tractor
0.05 CW
0.05 CW
0.00 Mu
3.00 Cs
NOTES at the bottom of the next page.
ARIZONA COOPERATIVE EXTENSION
Department of Ag & Resource Economics
The University of Arizona
F 4/31
Table
7E
Schedule of Operations; Upland Cotton, 1996
COUNTY: Mohave
CROP:
Cotton, Upland
AREA:
Mohave Valley
First
No. Month Times
35
36
37
38
39
Oct
Nov
Dec
Dec
Dec
* NOTE:
1.0
1.0
0.3
1.0
1.0
Operation
Page
FARM: Mohave County Farm
ACRES:
1.0
YIELD:
1,177.0 Lb/Acre
Equipment/Custom Oper.
HP
Self-Prop./Implem.
Cotton Classing
CST Class Cotton, HVI
Crop Assessment
CST Upland (Low Elev)
Cotton, Rood
100 Rood, 3 Row W/Basket Cl
Cut Stalks
100 Flail Stalk Cutter, 4 R
Disk Residue
150 Offset Disk, 13.5'
Pickup Use 60 Mi/Ac
Pickup Truck, 1/2 Ton
WATER SOURCE:
ColPum
IRRIGATION SYSTEM: Flood Furrow
PREVIOUS CROP:
Alfalfa Hay
Job Rate
Acres/Hr
30
TILLAGE: Conventional
SOIL:
Sandy-Loam
DATE:
10/29/96
———— Material Use & Cost ——— Service Cost
Name
Appl. Rate
$/Unit
$/Unit
Labor
Type
1.50 Ba
3.60 Ba
5.00
9.00
4.00
0.50
Tractor
Tractor
Tractor
Machine times, labor times, and material rates are for one time over the designated acreage.
ARIZONA COOPERATIVE EXTENSION
Department of Ag & Resource Economics
The University of Arizona
F 4/31