Table
8A. Income and Cash Operating Cost Summary, Pima (ELS) Cotton, 1996
COUNTY: Pinal
CROP:
Cotton, Pima
AREA:
Maricopa
Item
FARM: Pinal County Farm
ACRES:
1.0
YIELD:
765.0 Lb/Acre
Unit
Page
WATER SOURCE:
CAID
IRRIGATION SYSTEM: Flood Furrow
PREVIOUS CROP:
Cotton, Pima
Quantity
INCOME ->
Lint
Pound
765.00
CottonSeed
Ton
0.75
CASH LAND PREPARATION AND GROWING EXPENSES (including sales tax)
Paid Labor (including benefits)
Tractor/Self Propelled
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
TOTAL HARVEST AND POST HARVEST EXPENSE
OPERATING OVERHEAD->PICKUP USE
OPERATING INTEREST AT
8.0%
TOTAL CASH OPERATING EXPENSES
RETURNS OVER CASH OPERATING EXPENSES
TILLAGE: Conventional
SOIL:
Sandy-Loam
DATE:
10/08/96
Price
/Unit
Budgeted
/Acre
Total
/Acre
$0.9400
114.6000
$719.10
85.95
$805.05
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
30
61.09
25.64
35.45
266.69
23.55
215.79
14.58
12.78
26.44
11.42
15.02
171.00
**
7.56
7.56
_________
532.78
27.92
12.42
15.50
44.92
44.92
69.17
12.42
56.75
2.30
90.00
10.14
2.76
__________
247.21
15.38
19.67
==========
$815.04
(
$9.99)
Your Farm
Budget
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
____________
============
____________
____________
Notes: The above figures do not include ownership costs, see Table 8B on Next Page for detailed cost allocation.
** A water assessment charge of $18.75/Acre is included in the ownership costs of Table 8B.
ARIZONA COOPERATIVE EXTENSION
Department of Ag & Resource Economics
The University of Arizona
F 6/43
Table
8B. Allocation of Ownership Costs; Pima (ELS) Cotton, 1996
COUNTY: Pinal
CROP:
Cotton, Pima
AREA:
Maricopa
FARM: Pinal County Farm
ACRES:
1.0
YIELD:
765.0 Lb/Acre
Page
WATER SOURCE:
CAID
IRRIGATION SYSTEM: Flood Furrow
PREVIOUS CROP:
Cotton, Pima
- CASH COST BASIS ($/ACRE) Income & Costs
Net Returns
Item
TOTAL INCOME at $
0.9400/Lb + 2nd Crop
TOTAL OPERATING EXPENSES
RETURN OVER CASH OPERATING EXPENSES
|
|
31
TILLAGE: Conventional
SOIL:
Sandy-Loam
DATE:
10/08/96
- TOTAL COST BASIS ($/ACRE) Income & Costs
Net Returns
|
$805.05
|
815.03
(
$9.98)
|
(
$9.98)
|
CASH OVERHEAD EXPENSES
|
Taxes, Housing & Insur., Farm Machinery
9.37
|
9.37
Gen. & Off. Overhead ( 5% of Tot. Oper. Exp.)
40.75
|
40.75
General Farm Maint. ( 3% of Tot. Oper. Exp.)
24.45
|
24.45
__________
|
__________
Total Cash Overhead Expenses
74.57
|
74.57
|
Total Cash Oper. & Over. Cost
889.60
|
889.60
RETURNS OVER CASH OPER. & OVER. EXPENSES.
(
84.55)
|
(
84.55)
|
CAPITAL ALLOCATIONS (100% Equity)
|
Capital Replacement, Machinery & Vehicles
|
69.33
Interest on Equity, Machinery & Vehicles
|
28.02
|
__________
Total Capital Allocations
|
97.34
RETURNS TO LAND, CAPITAL, MANAGEMENT & RISK ——————————————————————————>(
84.55)
|
RETURNS TO LAND, MANAGEMENT & RISK ———————————————————————————————————————————————————————————————————>(
181.90)
___________
|
____________
LAND COSTS / OWNERSHIP (100% Equity)
|
Property Taxes ($372 X 16% X .16455)
9.79
|
9.79
Opport. Inter. on Land (100% X 6.0% X $372)
|
22.32
Water Assessment **
18.75
|
18.75
—————
|
—————
Total Land Costs
28.54
|
50.86
RETURNS TO MANAGEMENT, CAPITAL & RISK ————————————————————————————————>(
113.10)
|
RETURNS TO MANAGEMENT & RISK —————————————————————————————————————————————————————————————————————————>(
232.76)
|
Management Services ( 8% of Tot. Oper. Exp.)
|
65.20
__________
|
____________
TOTAL OWNERSHIP COST
103.11
|
287.98
==========
|
============
TOTAL COST
$918.15
|
$1,103.02
RETURN TO MANAGEMENT, CAPITAL & RISK —————————————————————————————————>( $113.10)
|
RETURN TO RISK (PROFITS) —————————————————————————————————————————————————————————————————————————————>(
$297.97)
BREAK-EVEN PRICE TO COVER OPERATING COST (PER
BREAK-EVEN PRICE TO COVER OWNERSHIP COST
BREAK-EVEN PRICE TO COVER TOTAL COST
$805.05
815.03
Lb)
$0.9530
$0.1347
$1.0878
|
|
|
ARIZONA COOPERATIVE EXTENSION
Department of Ag & Resource Economics
The University of Arizona
F 6/43
$0.9530
$0.3764
$1.3295
Table
8C. Variable Operating Costs; Pima (ELS) Cotton, 1996
COUNTY: Pinal
CROP:
Cotton, Pima
AREA:
Maricopa
First
No. Month
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
Jan
Jan
Jan
Jan
Jan
Jan
Jan
Mar
Mar
Mar
Mar
Apr
Apr
May
Jun
May
Jun
Jun
Jul
Jul
Jul
Aug
Aug
Aug
Sep
Oct
Oct
Oct
Oct
* NOTES:
Page
FARM: Pinal County Farm
ACRES:
1.0
YIELD:
765.0 Lb/Acre
Operation
Disk
Plow
Landplane
Laser Level
List
Buck Rows
Preirrigate
Apply Herbicide/ NOT FOUND
Mulch
Plant
Remove Cap
Disk Ends
Cultivate
Irrigate/Run Fertilizer
Irrigate
Cultivate
Apply Insecticide/Air
Apply Growth Regulator
Apply Insecticide/Air
Apply Insecticide/Air
Apply Herbicide/Ground
Apply Insecticide/Air
Apply Insecticide/Air
Apply Insecticide/Air
Apply Insecticide/Air
Apply Defoliant/Air
Apply Defoliant/Air
Cotton, First Pick
Cotton, Make Modules
WATER SOURCE:
CAID
IRRIGATION SYSTEM: Flood Furrow
PREVIOUS CROP:
Cotton, Pima
—— Hours * — | ———————— Operating Costs ($/Acre*) ————————
Machine
Labor | Fuel/Rps. Labor Cust/Ser. Materials
Total
0.225
0.300
0.257
0.300
0.180
0.022
0.300
0.225
0.129
0.022
0.300
0.164
0.129
0.900
0.300
0.250
0.333
0.286
0.333
0.200
0.025
1.124
0.333
0.250
0.143
0.025
0.333
0.562
0.562
0.182
0.143
1.000
0.666
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.54
3.95
2.41
2.63
1.82
0.13
3.30
2.33
0.72
0.25
1.98
1.08
2.10
2.80
2.41
2.80
1.68
0.21
7.88
38.00
4.73
2.80
2.10
1.20
0.21
2.80
3.94
3.94
1.53
7.56
30.77
19.00
6.00
6.00
6.00
6.00
1.48
1.20
7.68
6.78
36.75
13.03
9.84
19.21
26.25
6.19
23.62
15.51
12.77
6.00
6.00
6.00
6.00
8.32
8.32
34.18
3.84
7.01
5.13
1.18
4.64
6.75
4.82
5.43
3.50
0.34
45.88
4.73
6.10
11.99
1.92
0.46
4.78
34.71
22.94
2.61
13.68
12.78
42.75
19.03
12.52
25.21
32.25
12.19
29.62
23.83
21.09
41.19
10.15
32
TILLAGE: Conventional
SOIL:
Sandy-Loam
DATE:
10/08/96
Times
1.0
1.0
0.7
0.3
1.0
3.0
1.0
1.0
1.0
1.0
1.0
3.0
1.0
2.0
5.0
2.0
4.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
Tot. Cash
Expense Class
4.64
6.75
3.37
1.63
3.50
1.01
45.88
4.73
6.10
11.99
1.92
1.37
4.78
69.42
114.70
5.23
54.72
12.78
42.75
19.03
12.52
25.21
32.25
12.19
29.62
23.83
21.09
41.19
10.15
See next page for notes.
ARIZONA COOPERATIVE EXTENSION
Department of Ag & Resource Economics
The University of Arizona
F 6/43
L
L
L
L
L
G
G
G
L
L
G
G
G
G
G
G
G
G
G
G
G
G
G
G
G
H
H
H
H
Table
8C. Variable Operating Costs; Pima (ELS) Cotton, 1996
COUNTY: Pinal
CROP:
Cotton, Pima
AREA:
Maricopa
First
No. Month
30
31
32
33
34
35
36
37
38
Nov
Nov
Nov
Oct
Oct
Dec
Dec
Dec
Dec
FARM: Pinal County Farm
ACRES:
1.0
YIELD:
765.0 Lb/Acre
Operation
WATER SOURCE:
CAID
IRRIGATION SYSTEM: Flood Furrow
PREVIOUS CROP:
Cotton, Pima
—— Hours * — | ———————— Operating Costs ($/Acre*) ————————
Machine
Labor | Fuel/Rps. Labor Cust/Ser. Materials
Total
Cotton, Second Pick
Cotton, Rood
Cotton, Make Modules
Haul, Custom
0.1 Mu
Cotton Ginning
22.5 Cs
Cotton Classing
1.5 Ba
Crop Assessment
1.5 Ba
Cut Stalks
Disk Residue
Pickup Use 60 Mi/Ac
Operating Interest at 8.00%
0.600
0.300
0.250
0.180
0.225
2.000
0.667 |
0.333 |
0.556 |
|
|
|
|
0.200 |
0.250 |
22.79
2.95
3.20
4.67
2.80
4.29
1.58
90.00
2.30
10.14
1.55
2.54
15.37
1.68
2.10
17.75
TOTAL CASH OPERATING EXPENSES:
* NOTES:
Page
$110.99
$89.00
$202.83
$410.26
27.46
5.75
9.07
0.00
90.00
2.30
10.14
3.23
4.64
33
TILLAGE: Conventional
SOIL:
Sandy-Loam
DATE:
10/08/96
Times
0.9
2.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
Tot. Cash
Expense Class
24.71
11.49
9.07
0.00
90.00
2.30
10.14
3.23
4.64
15.37
17.75
_________
$813.08
H
H
H
H
P
M
M
P
L
O
O
T
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 $18.75/Acre included as ownership cost in Table 8B.
OPERATING COST SUMMARY BY CLASS
Land Preparation (L)
$42.63
Growing (G)
490.11
Harvest (H)
141.53
Post Harvest (P)
93.23
Marketing (M)
12.44
Operating Overhead (O)
33.12
—————
Total (T)
$813.08
|
|
|
|
|
|
|
|
|
|
|
SENSITIVITY OF NET REVENUES OVER TOTAL CASH EXPENSES ($/Acre)
Prices ->
|
-25%
-10%
Budgeted
+10%
+25%
————————————————————————————————————————————————————————————————————————————————————
Yields
|
$0.70
$0.84
$0.94
$1.03
$1.17
Break-even
|———————————————————————————————————————————————————————————————
-25%
573.7
|
-346.78
-265.88
-211.95
-158.02
-77.12
1.30
-10%
688.5
|
-302.96
-205.88
-141.16
-76.45
20.62
1.14
Budgeted
765.0
|
-273.75
-165.89
-93.98
-22.07
85.79
1.06
+10%
841.5
|
-244.54
-125.89
-46.79
32.30
150.96
0.99
+25%
956.2
|
-200.72
-65.89
23.99
113.87
248.71
0.91
Break-even Yield
| 1,481.91 1,082.27
917.35
796.04
664.28
ARIZONA COOPERATIVE EXTENSION
Department of Ag & Resource Economics
The University of Arizona
F 6/43
Table
8D. Resource and Cash Flow Requirements; Pima (ELS) Cotton, 1996
COUNTY: Pinal
CROP:
Cotton, Pima
AREA:
Maricopa
Month *
Number
Irrig.
FARM: Pinal County Farm
ACRES:
1.0
YIELD:
765.0 Lb/Acre
Water
Applied
(Inches)
JAN C
0.3
3.6
FEB C
0.5
6.0
MAR C
0.2
2.4
APR C
MAY C
1.0
6.0
JUN C
2.0
12.0
JUL C
2.0
12.0
AUG C
1.0
6.0
SEP C
1.0
6.0
OCT C
NOV C
DEC C
JAN N
Pickup Use 60 Mi/Ac
Operating Interest at 8.0%
Water Assessment
Total
%
8.0
|
|
|
Total
Labor (Hrs)
54.0
1.33
0.67
0.58
0.74
0.74
1.30
1.31
0.56
0.56
1.02
1.61
1.25
0.07
|
|
|
|
|
|
|
|
|
|
|
|
|
11.40
19.00
7.60
9.94
0.97
3.18
5.54
1.08
1.08
1.85
19.00
38.00
38.00
19.00
19.00
10.74
4.88
4.63
6.27
5.47
9.41
9.50
3.94
3.94
7.50
12.14
9.97
0.63
23.06
31.15
16.99
0.76
15.37
2.37
2.37
11.77
26.23
74.99
59.33
39.13
12.77
17.75
32.08
24.86
21.56
17.96
37.32
86.72
148.34
106.27
76.39
97.35
80.54
49.19
1.39
15.37
17.75
202.83
24.94
813.11
100.00
3.78
3.78
0.71
1.26
0.79
12.00
24.00
24.00
14.32
53.32
36.00
21.44
**
11.79
EQUIPMENT REQUIREMENTS(/Acre)
Tractor, 100 PTO HP, MFWD
Landplane 12’X 45'
Laser Trailer
Rowbuck, 10'
Section Harrow, 3 Section
Saddle Tk Sprayer, 2 Tk 8 Row
Module Builder
Pickup Truck, 1/2 Ton
LABOR REQUIREMENTS(/Acre)
Tractor
Other
34
TILLAGE: Conventional
SOIL:
Sandy-Loam
DATE:
10/08/96
————————————————————————
Operating Cost ($/Acre)
————————————————————————
Purchased
Fuel, Oil
Other
Water
& Repairs
Labor
Chemicals
Purchases
Services
Total
|
|
171.00
21.03
TOTAL RESOURCES REQUIREMENTS(/Acre)
Total N
106.6 lbs
Total P
0.0 lbs
Total K
0.0 lbs
Total Labor
11.7 Hrs
Total Water
54.0 AI
MATERIALS REQUIREMENTS(/Acre)
Water, District
82-00-00, Anhyd. Ammmonia
Pyriproxyfen
Methidathion
Fenpropathrin
Sodium Chlorate
Page
WATER SOURCE:
CAID
IRRIGATION SYSTEM: Flood Furrow
PREVIOUS CROP:
Cotton, Pima
110.99
13.64
89.01
10.94
TOTAL ENERGY REQUIREMENTS(/Acre)
Diesel Fuel
25.0
Regular Gas
0.0
NonLead Gas
6.0
All Direct Energy
1.87
0.18
0.09
0.07
0.13
0.13
0.55
2.00
54.00
130.00
8.00
3.00
8.00
2.00
4.2
Hrs
Hrs
Hrs
Hrs
Hrs
Hrs
Hrs
Hrs
Offset Disk, 13.5'
Drag Scraper, 10'
Lister, 7 Bottom
Power Mulcher, 4 Rw
Rolling Cultivator, 4 Rw
Cotton Picker, 2 Row
Rood, 3 Row W/Basket Cleaner
AI
Lb
Oz
Pt
Oz
Ga
Trifluralin
Chlorpyrifos
Oxamyl
Buprofezin
Methyl Parathion
Module Tarps
4.53 Hrs
0.61 Hrs
Irrigators
228.96
28.16
10.32
1.26
Gal
Gal
Gal
M BTU
0.52
0.09
0.18
0.30
0.63
1.44
0.60
Hrs
Hrs
Hrs
Hrs
Hrs
Hrs
Hrs
Moldboard Plow, 5-16 2 Way
Laser Receiver, Mast System
Tractor, 70 PTO HP, MFWD
Planter, 4 Row
Rolling Cultivator, 6 Rw
Tractor, 80 PTO HP, MFWD
Rotary Stalk Cutter, 2 Row
1.20
6.00
1.50
0.50
4.00
52.50
Pt
Pt
Pt
Lb
Pt
CW
Pima Cotton Sd + Fung
Mepiquat Chloride
Prometryn
Methomyl
Thidiazuron/diuron
5.06 Hrs
* NOTE:
P = Previous Year C = Current Year
N = Next Year
** A water assessment charge of $18.75/Acre included as ownership cost in Table
8B.
Harvest
0.30
0.09
1.65
0.23
0.13
0.55
0.18
12.00
0.50
2.50
1.00
9.50
Hrs
Hrs
Hrs
Hrs
Hrs
Hrs
Hrs
Lb
Pt
Pt
Pt
Oz
1.60 Hrs
Table
8E.
Schedule of Operations; Pima (ELS) Cotton, 1996
COUNTY: Pinal
CROP:
Cotton, Pima
AREA:
Maricopa
First
No. Month Times
Page
FARM: Pinal County Farm
ACRES:
1.0
YIELD:
765.0 Lb/Acre
Operation
Equipment/Custom Oper.
HP
Self-Prop./Implem.
WATER SOURCE:
CAID
IRRIGATION SYSTEM: Flood Furrow
PREVIOUS CROP:
Cotton, Pima
100
100
100
100
Offset Disk, 13.5'
Moldboard Plow, 5-16 2
Landplane 12’X 45'
Drag Scraper, 10'
Laser Receiver, Mast Sy
Laser Trailer
100 Lister, 7 Bottom
70 Rowbuck, 10'
Job Rate
Acres/Hr
———— Material Use & Cost ——— Service Cost
Name
Appl. Rate
$/Unit
$/Unit
1
2
3
4
Jan
Jan
Jan
Jan
1.0
1.0
0.7
0.3
Disk
Plow
Landplane
Laser Level
5
6
7
8
9
10
11
12
13
14
Jan
Jan
Jan
Mar
Mar
Mar
Mar
Apr
Apr
May
1.0
3.0
1.0
1.0
1.0
1.0
1.0
3.0
1.0
2.0
List
Buck Rows
Preirrigate
Apply Herbicide/Groun
Mulch
100
Plant
70
Remove Cap
70
Disk Ends
100
Cultivate
70
Irrigate/Run Fertiliz
15
16
17
18
19
20
21
Jun
May
Jun
Jun
Jul
Jul
Jul
5.0
2.0
4.0
1.0
1.0
1.0
1.0
Irrigate
Cultivate
70
Apply Insecticide/Air
Apply Growth Regulato
Apply Insecticide/Air
Apply Insecticide/Air
Apply Herbicide/Groun100
22
23
24
25
Aug
Aug
Aug
Sep
1.0
1.0
1.0
1.0
Apply
Apply
Apply
Apply
26
27
28
29
Oct
Oct
Oct
Oct
1.0
1.0
1.0
1.0
Apply Defoliant/Air
Apply Defoliant/Air
Cotton, First Pick
Cotton, Make Modules
CST Air Spray, 5 Gal Mi
CST Air Spray, 5 Gal Mi
Cotton Picker, 2 Row
80 Module Builder
1.00
3.00 Module Tarps
22.50 CW
0.05 CW
30
31
32
Nov
Nov
Nov
0.9 Cotton, Second Pick
2.0 Cotton, Rood
1.0 Cotton, Make Modules
Cotton Picker, 2 Row
70 Rood, 3 Row W/Basket Cl
80 Module Builder
1.50
3.00
3.60 Module Tarps
30.00 CW
0.05 CW
33
34
35
36
37
Oct
Oct
Dec
Dec
Dec
1.0
1.0
1.0
1.0
1.0
Insecticide/Air
Insecticide/Air
Insecticide/Air
Insecticide/Air
Haul, Custom
Cotton Ginning
Cotton Classing
Crop Assessment
Cut Stalks
CST
Power Mulcher, 4 Rw
Planter, 4 Row
Section Harrow, 3 Secti
Offset Disk, 13.5'
Rolling Cultivator, 4 R
Rolling Cultivator, 4 R
CST Air Spray, 3 Gal Mi
CST Air Spray, 3 Gal Mi
CST Air Spray, 3 Gal Mi
CST Air Spray, 3 Gal Mi
Rolling Cultivator, 6 R
Saddle Tk Sprayer, 2 Tk
CST Air Spray, 3 Gal Mi
CST Air Spray, 3 Gal Mi
CST Air Spray, 3 Gal Mi
CST Air Spray, 3 Gal Mi
CST Haul Cotton Modules
CST Gin Pima Cotton
CST Class Cotton, HVI
CST Pima (Low Elev)
100 Rotary Stalk Cutter, 2
NOTES at the bottom of the next page.
Labor
Type
4.00
3.00
3.50
3.00
Tractor
Tractor
Tractor
Tractor
5.00
40.00
0.89 Water, District
Trifluralin
3.00
4.00 Pima Cotton Sd + F
7.00
40.00
3.00
1.78 Water, District
82-00-00, Anhyd. A
1.78 Water, District
5.50
Chlorpyrifos
Mepiquat Chloride
Pyriproxyfen
Oxamyl
7.00 Prometryn
Methidathion
Buprofezin
Methomyl
Fenpropathrin
Methyl Parathion
Thidiazuron/diuron
Sodium Chlorate
12.00 AI
1.20 Pt
38.00 AF
30.06 Ga
12.00 Lb
60.00 CW
6.00 AI
65.00 Lb
6.00 AI
38.00 AF
345.00 Tn
38.00 AF
Tractor
Tractor
Irrigator
0.00
Tractor
Tractor
Tractor
Tractor
Tractor
Irrigator
Irrigator
Tractor
1.50
0.50
8.00
1.50
2.50
Pt
Pt
Oz
Pt
Pt
39.03
103.28
560.00
66.19
30.00
Ga
Ga
Ga
Ga
Ga
6.00
6.00
6.00
6.00
3.00
0.50
1.00
8.00
4.00
9.50
2.00
Pt
Lb
Pt
Oz
Pt
Oz
Ga
48.80
50.00
47.16
171.54
23.54
199.00
6.08
Ga
Lb
Ga
Ga
Ga
Ga
Ga
6.00
6.00
6.00
6.00
Ac
Ac
Ac
Ac
Tractor
Ac
Ac
Ac
Ac
8.32 Ac
8.32 Ac
Harvest
Tractor
Other
Harvest
Tractor
Tractor
Other
0.00
4.00
1.50
6.60
5.00
35
TILLAGE: Conventional
SOIL:
Sandy-Loam
DATE:
10/08/96
Mu
Cs
Ba
Ba
Tractor
ARIZONA COOPERATIVE EXTENSION
Department of Ag & Resource Economics
The University of Arizona
F 6/43
Table
8E.
Schedule of Operations; Pima (ELS) Cotton, 1996
COUNTY: Pinal
CROP:
Cotton, Pima
AREA:
Maricopa
First
No. Month Times
38
Dec
Operation
Page
FARM: Pinal County Farm
ACRES:
1.0
YIELD:
765.0 Lb/Acre
Equipment/Custom Oper.
HP
Self-Prop./Implem.
1.0 Disk Residue
100 Offset Disk, 13.5'
Pickup Use 60 Mi/Ac
Pickup Truck, 1/2 Ton
WATER SOURCE:
CAID
IRRIGATION SYSTEM: Flood Furrow
PREVIOUS CROP:
Cotton, Pima
Job Rate
Acres/Hr
TILLAGE: Conventional
SOIL:
Sandy-Loam
DATE:
10/08/96
———— Material Use & Cost ——— Service Cost
Name
Appl. Rate
$/Unit
$/Unit
4.00
0.50
36
Labor
Type
Tractor
* NOTE: Machine times, labor times, and material rates are for one time over the designated acreage.
** A water assessment charge of $18.75/Acre included as ownership cost in Table 8B.
ARIZONA COOPERATIVE EXTENSION
Department of Ag & Resource Economics
The University of Arizona
F 6/43