Table 12A. Income and Cash Operating Summary; Upland Cotton, 1998
COUNTY: Yuma
CROP:
Cotton, Upland
AREA:
Yuma Valley South
INCOME ⇒
FARM: Yuma County 98
ACRES:
1.0
YIELD:
1,349.0 Lb / Acre
Item
Unit
Lint
Cottonseed
Pound
Ton
Page 56
WATER SOURCE:
Yuma County Water
IRRIGATION SYSTEM: Flood Furrow
PREVIOUS CROP:
Cotton, Upland
Quantity
1,349.00
1.19
Price/
Unit
$0.68
$133.60
CASH LAND PREPARATION AND GROWING EXPENSES (including sales tax)
Paid Labor (including benefits)
Tractor/Self Propelled
Irrigation
Other/ Contract
Chemicals and Custom Applications
Fertilizer
Insecticide
Herbicide
Farm Machinery and Vehicles
Diesel Fuel
Gasoline
Repairs and Maintenance
Irrigation Water (excluding labor)
Water Assessment (See Note Below) **
Other Purchased Inputs &
Seed/Transplants
Other Services and Rentals
Budgeted
/Acre
$914.62
$158.98
____________
____________
63.48
____________
____________
____________
____________
316.51
____________
____________
____________
____________
46.12
____________
____________
____________
____________
____________
0.00
162.16
9.16
153.00
-------------588.26
5.05
31.75
____________
____________
____________
____________
10.29
____________
____________
____________
62.90
____________
____________
____________
36.81
____________
____________
____________
66.32
115.06
9.58
1.60
-------------302.55
15.11
26.54
____________
____________
____________
____________
=============
===================
4.87
5.41
Farm Machinery and Vehicles
Diesel Fuel
Repairs and Maintenance
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 $62.00 per Acre is included as an ownership cost in Table B.
$1,073.61
15.25
4.91
25.97
32.58
30.33
TOTAL HARVEST AND POST HARVEST EXPENSE
OPERATING OVERHEAD ⇒ PICKUP USE
OPERATING INTEREST AT 10.0%
Your Farm
Budget
58.82
245.64
12.05
Chemicals and Custom Applications
Insecticide
Other Chemicals
Custom Harvest/Post Harvest
Cotton Ginning
Crop Assessment
Other Materials
Total
/Acre
37.30
17.33
8.84
TOTAL CASH LAND PREPARATION AND GROWING EXPENSES
CASH HARVEST AND POST HARVEST EXPENSES
Paid Labor (including benefits)
Tractor/Self Propelled
Other/Contract
TILLAGE: Conventional
SOIL:
Sandy-Loam
DATE:
1/25/99
$932.47
$141.14
____________
____________
____________
____________
____________
Table 12B. Allocations of Ownership Costs; Upland Cotton, 1998
COUNTY:Yuma
CROP:
Cotton, Upland
AREA:
Yuma Valley South
Item
TOTAL INCOME at
Page 57
FARM: Yuma County 98
WATER SOURCE:
Yuma County Water
ACRES:
1.0
IRRIGATION SYSTEM: Flood Furrow
YIELD:
1,349.0 Lb / Acre PREVIOUS CROP:
Cotton, Upland
$0.68 / Lb
TOTAL OPERATING EXPENSES
RETURN OVER CASH OPERATING EXPENSES
CASH OVERHEAD EXPENSES
Taxes, Housing and Insurance, Farm Machinery
General and Office Overhead (5.0% of Total Operating Exp.)
General Farm Maintenance
(3.0% of Total Operating Exp.)
Total Cash Overhead Expenses
Total Cash Operating and Overhead Cost
RETURNS OVER CASH OPER. AND OVER. EXPENSES
-- CASH COST BASIS ($/ACRE) -Income and Costs
Net Returns
$1,073.61
TILLAGE: Conventional
SOIL:
Sandy-Loam
DATE:
1/25/99
-- TOTAL COST BASIS ($/ACRE) -Income and Costs
Net Returns
$1,073.61
$932.47
$932.47
$141.14
9.12
46.62
27.97
-------------83.72
$141.14
9.12
46.62
27.97
-------------83.72
1,016.19
1,016.19
$57.42
CAPITAL ALLOCATIONS (100% Equity)
Capital Replacement, Machinery and Vehicles
Interest on Equity, Machinery and Vehicles
$57.42
56.93
23.22
-------------80.16
Total Capital Allocations
RETURNS TO LAND, CAPITAL, MANAGEMENT AND RISK -------------------------------->
$57.42
RETURNS TO LAND, MANAGEMENT AND RISK --------------------------------------------------------------------------------------------->
Land Cost / Ownership (100% Equity)
Property Taxes ($1,314. X 16.0% X 0.132)
Opportunity Interest on Land (100% X 6.0 X $1,314.)
Water Assessment
27.79
27.79
78.84
62.00
-------------168.63
62.00
-------------Total Land Costs
89.79
RETURNS TO CAPITAL, MANAGEMENT AND RISK ---------------------------------------->
($32.37)
RETURNS TO MANAGEMENT AND RISK ----------------------------------------------------------------------------------------------------->
Management Services (8% of Total Operation Expenses)
TOTAL OWNERSHIP COST
-------------173.51
74.60
-------------407.10
=============
=============
TOTAL COST
$1,105.98
$1,339.57
RETURNS TO CAPITAL, MANAGEMENT AND RISK ---------------------------------------->
($32.37)
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
($22.74)
$0.57
$0.13
$0.70
($191.37)
($265.96)
$0.57
$0.30
$0.88
ARIZONA COOPERATIVE EXTENSION
Department of Ag and Resource Economics
University of Arizona
F 1 / 187
Table 12C. Variable Operating Costs; Upland Cotton, 1998
COUNTY:Yuma
CROP:
Cotton, Upland
AREA:
Yuma Valley South
No.
First
Month Operation
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
Dec
Dec
Jan
Jan
Jan
Feb
Mar
Mar
Mar
Apr
Apr
May
Jun
Jun
Jun
Jun
Jul
Jul
Jul
Jul
Aug
Aug
Aug
Aug
Sep
Sep
Sep
Sep
Sep
Sep
Sep
Nov
Sep
Sep
Dec
Dec
Nov
Nov
FARM: Yuma County 98
ACRES:
1.0
YIELD:
1,349.0 Lb / Acre
Rip
Disk
Laser Level
Apply Herb. & Incorporate
List
Preirrigate
Mulch
Plant
Remove Cap
Cultivate
Soil Fertility
Irrigate/Run Fertilizer
Irrigate
Hand Weeding
Apply Insect./Ground
Apply Herbicide/Ground
Apply Insect./Ground
Apply Insect./Ground
Hand Weeding
Apply Insecticide/Air
Apply Insecticide/Air
Apply Insecticide/Air
Apply Insecticide/Air
Irrigate/Run Fertilizer
Apply Insecticide/Air
Apply Defoliant/Air
Apply Defoliant/Air
Dust Control
Prepare Ends
Cotton, First Pick
Cotton, Make Modules
Cotton, Rood 200 Cl
Haul, Custom .2 Mu
Cotton Ginning 39.7 Cs
Cotton Classing 2.7 Ba
Crop Assessment 2.7 Ba
Cut Stalks 2.7 Ba
Disk Residue 2.7 Ba
Pickup Use60 Mi/Acre
Operating Interest at 10.0
---- Hours * ---Machine Labor
0.450
0.300
0.900
0.180
0.225
0.180
0.225
0.150
0.225
0.500
0.333
1.000
0.200
0.250
0.667
0.200
0.250
0.167
0.250
Page 58
WATER SOURCE:
Yuma County Water
IRRIGATION SYSTEM: Flood Furrow
PREVIOUS CROP:
Cotton, Upland
---- Operating Costs ($/ACRE *) Per Operation ---Fuel/Rps.
Labor Cust/Serv. Materials
Total
5.64
2.95
6.65
1.94
1.93
1.14
2.45
1.10
1.43
3.90
2.60
7.80
1.56
1.95
4.33
1.56
1.95
1.30
1.95
3.97
9.16
3.00
0.400
0.400
2.60
2.60
15.21
75.00
0.180
0.180
0.180
0.180
0.200
0.200
0.200
0.200
1.52
1.12
1.52
1.52
1.56
1.56
1.56
1.56
48.03
8.08
35.27
10.76
75.00
4.23
4.23
4.23
4.23
0.400
2.60
4.23
4.75
4.75
0.009
0.037
0.750
0.375
0.010
0.041
0.833
0.417
0.15
0.36
30.50
4.61
0.14
0.32
5.41
3.25
1.60
56.00
6.94
115.06
3.37
9.58
0.150
0.300
2.000
0.167
0.333
1.33
2.95
15.11
10.65
9.24
12.60
83.11
28.39
14.81
39.63
13.78
1.30
2.60
TILLAGE: Conventional
SOIL:
Sandy-Loam
DATE:
1/25/99
Times
9.54
5.55
14.45
7.46
3.88
4.33
2.70
13.56
2.40
3.38
3.00
17.81
2.60
75.00
51.12
10.76
38.35
13.85
75.00
14.88
13.47
16.83
87.34
30.99
19.04
44.38
18.53
0.30
0.68
35.92
9.46
56.00
6.94
115.06
3.37
9.58
2.63
5.55
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
3.0
1.0
2.0
2.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
61.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
26.54
Tot. Cash
Expenses
9.54
5.55
14.45
7.46
3.88
4.33
2.70
13.56
2.40
10.13
3.00
35.62
5.20
75.00
51.12
10.76
38.35
13.85
75.00
14.88
13.47
16.83
87.34
30.99
19.04
44.38
18.53
18.24
0.68
35.92
9.46
56.00
6.94
115.06
3.37
9.58
2.63
5.55
15.11
26.54
Class
L
L
L
G
L
G
L
L
G
G
G
G
G
G
G
G
G
G
G
G
G
G
G
G
G
H
H
G
H
H
H
H
H
P
M
M
P
L
=============
TOTAL CASH OPERATING EXPENSES (includes all times over):
*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
$62.00 per Acre is included as an ownership cost in Table B.
932.47
T
Table 12C. Variable Operating Costs; Upland Cotton, 1998
COUNTY:Yuma
CROP:
Cotton, Upland
AREA:
Yuma Valley South
FARM: Yuma County 98
ACRES:
1.0
YIELD:
1,349.0 Lb / Acre
OPERATING COST SUMMARY BY CLASS
Land Preparation (L)
55.23
Growing (G)
533.04
Harvest (H)
171.91
Post Harvest (P)
117.69
Marketing (M)
12.95
Operating Overhead (O)
41.65
=============
Total (T)
$932.47
Page 59
WATER SOURCE:
Yuma County Water
IRRIGATION SYSTEM: Flood Furrow
PREVIOUS CROP:
Cotton, Upland
TILLAGE: Conventional
SOIL:
Sandy-Loam
DATE:
1/25/99
SENSITIVITY OF THE NET REVENUES OVER TOTAL CASH EXPENSES ($/ACRE)
Prices ⇒
- 25%
- 10%
Budgeted
+ 10%
+ 25%
Yields
$0.51
$0.61
$0.68
$0.75
$0.85 Break-even Price
- 25%
- 10%
Budgeted
+ 10%
+ 25%
1,011.8
1,214.1
1,349.0
1,483.9
1,686.3
Break-even Yield
-341.37
-283.86
-245.52
-207.18
-149.66
-238.48
-160.39
-108.32
-56.26
21.83
-169.88
-78.07
-16.86
44.34
136.16
-101.28
4.25
74.60
144.95
250.48
1.61
127.72
211.79
295.87
421.97
2,212.83 1,629.69
1,386.16
1,205.96
1,009.16
0.85
0.74
0.69
0.65
0.60
ARIZONA COOPERATIVE EXTENSION
Department of Ag and Resource Economics
University of Arizona
F 1 / 187
Table 12D. Resource and Cash Flow Requirements; Upland Cotton, 1998
COUNTY:Yuma
CROP:
Cotton, Upland
AREA:
Yuma Valley South
Month *
Number
Irrigations
FARM: Yuma County 98
ACRES:
1.0
YIELD:
1,349.0 Lb / Acre
Water
Applied
(inches)
Total
Labor (Hrs)
DEC P
0.42
JAN C
1.87
FEB C
1.0
12.0
0.67
MAR C
0.62
APR C
0.25
MAY C
1.0
6.0
0.65
JUN C
2.0
12.0
1.45
JUL C
1.0
6.0
0.80
AUG C
1.0
6.0
0.71
SEP C
0.57
OCT C
0.77
NOV C
0.55
DEC C
0.20
Pickup Use60 Mi/Acre
Operating Interest at 10.0
Water Assessment
Total
6.0
42.0
9.52
%
TOTAL RESOURCE REQUIREMENTS ( per Acre)
Total N
205.3
Total P
0.0
Total K
0.0
Total Labor
9.5
Total Water
42.0
EQUIPMENT REQUIREMENTS ( per Acre)
Cotton Picker, 2 Row
0.75 Hr
Drag Scraper, 10'
0.90 Hr
Module Builder
0.38 Hr
Planter, Drill Type, 4 Row
0.22 Hr
Row Crop Sprayer, 8 Rw
0.54 Hr
Tractor, 70 PTO HP,
1.80 Hr
Tractor, 150 PTO HP,
0.45 Hr
MATERIALS REQUIREMENT ( per Acre)
32-00-00, URAN 32, Lqd
58.00 Ga
Amitraz
0.25 Lb
Chlorpyrifos
0.50 Pt
Endosulfan
1.50 Lb
Module Tarps
30.21 C
Sodium Chlorate
2.00 Ga
Trifluralin
1.20 Pt
Zetacypermethrin
6.40 Oz
LABOR REQUIREMENT ( per Acre)
Harvest
0.83 Hr
Truck Driver
0.61 Hr
Page 60
WATER SOURCE:
Yuma County Water
IRRIGATION SYSTEM: Flood Furrow
PREVIOUS CROP:
Cotton, Upland
-------------------------------------Purchased
Fuel, Oil
Water
and Repairs
TILLAGE: Conventional
SOIL:
Sandy-Loam
DATE:
1/25/99
Operating Costs ($/ACRE *) -------------------------------------Other
Labor
Chemicals
Purchases
Services
Total
4.29
14.82
3.25
14.56
4.33
4.81
1.95
4.55
10.27
5.72
7.09
6.24
5.36
4.07
1.56
4.69
1.43
1.43
4.07
3.05
4.78
11.83
21.25
9.59
1.71
15.11
26.54
7.54
33.34
4.33
18.66
6.38
21.19
160.66
144.68
157.91
115.47
97.83
106.59
16.22
15.11
26.54
401.15
43.02
932.47
100.00
3.97
9.16
3.00
15.21
71.32
56.69
133.35
61.33
6.89
0.32
0.96
0.32
75.00
79.23
12.69
35.76
63.38
92.60
12.95
**
98.04
73.76
348.76
10.51
7.91
37.40
TOTAL ENERGY REQUIREMENTS ( per Acre)
Diesel Fuel
26.2 Gal
Unleaded Gas
9.8 Gal
All Direct Energy
4.9 M BTU
Cultipacker, 13'
Laser, Complete System
Offset Disk, 12'
Rolling Cultivator, 4 Rw
Saddle Tk Sprayer, 2 Tk 8
Tractor, 80 PTO HP,
Truck, 5 Ton w/1000 Gal
Acephate
Bifenthrin
Cyanazine
Fenpropathrin
Oxamyl
Sulprophos
Upl Cotton Sd+NU-Flow
Irrigators
10.76
1.15
0.15
0.90
0.64
0.86
0.18
0.38
0.55
Hr
Hr
Hr
Hr
Hr
Hr
Hr
Directed Spray Rig, 8
Lister, 5 Bottom
Pickup Truck, 1/2 Ton
Rotary Stalk Cutter, 4 Row
Tandem Disk, 12'
Tractor, 100 PTO HP,
V-Ripper, 7 Shnk
1.00
4.00
1.00
10.67
1.00
1.00
12.00
Lb
Oz
Qt
Oz
Pt
Pt
Lb
Acephate
Buprofezin
Cyfluthrin
Lambdacyhalothrin
Pyriproxyfen
Thidiazuron
Water, District
2.67 Hr
*NOTE: P = Previous Year C = Current Year N = Next Year
** A water assessment charge of
$62.00 per Acre is included as an ownership cost in Table B.
Tractor
0.18
0.22
2.00
0.15
0.18
2.24
0.45
Hr
Hr
Hr
Hr
Hr
Hr
Hr
1.59
0.50
2.25
3.20
8.00
0.30
42.00
Lb
Lb
Oz
Oz
Oz
Lb
AI
5.41 Hr
Table 12E. Schedule of Operations; Upland Cotton, 1998
COUNTY:Yuma
CROP:
Cotton, Upland
AREA:
Yuma Valley South
First
No.Month Times
Operation
1 Dec
2 Dec
3 Jan
1.0 Rip
1.0 Disk
1.0 Laser Level
4 Jan
1.0 Apply Herb. &
5
6
7
8
9
10
11
12
1.0
1.0
1.0
1.0
1.0
3.0
1.0
2.0
Jan
Feb
Mar
Mar
Mar
Apr
Apr
May
FARM: Yuma County 98
ACRES:
1.0
YIELD:
1,349.0 Lb / Acre
List
Preirrigate
Mulch
Plant
Remove Cap
Cultivate
Soil Fertility
Irrigate/Run Fertilizer
Equipment/ Custom Oper
HP Self-Prop./ Implement
150 V-Ripper, 7 Shnk
100 Offset Disk, 12'
100 Drag Scraper, 10'
Laser, Complete System
100 Tandem Disk, 12'
Saddle Tk Sprayer, 2 Tk 8 Row
100 Lister, 5 Bottom
70 Rolling Cultivator, 4 Rw
70 Planter, Drill Type, 4 Row
100 Cultipacker, 13'
70 Rolling Cultivator, 4 Rw
CST Soil Analysis (Surface)
2.0 Irrigate
1.0 Hand Weeding
1.0 Apply Insect./Ground
16 Jun
17 Jul
1.0 Apply Herbicide/Ground 70 Directed Spray Rig, 8 Row
1.0 Apply Insect./Ground
70 Row Crop Sprayer, 8 Rw
18 Jul
1.0 Apply Insect./Ground
70 Row Crop Sprayer, 8 Rw
19
20
21
22
23
1.0
1.0
1.0
1.0
1.0
CST Hand Weeding
CST Air Spray, 3 Gal Mix
CST Air Spray, 3 Gal Mix
CST Air Spray, 3 Gal Mix
CST Air Spray, 3 Gal Mix
Hand Weeding
Apply Insecticide/Air
Apply Insecticide/Air
Apply Insecticide/Air
Apply Insecticide/Air
Job Rate
Acres/Hr
CST Hand Weeding
70 Row Crop Sprayer, 8 Rw
24 Aug
1.0 Irrigate/Run Fertilizer
25 Sep
1.0 Apply Insecticide/Air
CST Air Spray, 3 Gal Mix
26 Sep
1.0 Apply Defoliant/Air
CST Air Spray, 5 Gal Mix
27 Sep
1.0 Apply Defoliant/Air
CST Air Spray, 5 Gal Mix
TILLAGE: Conventional
SOIL:
Sandy-Loam
DATE:
1/25/99
---------- Material Use and Cost ---------- Service Cost
Name
Appl. Rate $ / Unit
$ / Unit
2.00
3.00
1.00
5.00 Trifluralin
4.00
1.50 Water, District
5.00
4.00 Upl Cotton Sd+NU-Flow
6.00
4.00
Labor
Type
Tractor
Tractor
Tractor
1.20 Pt
24.95 Ga
12.00 AI
0.00 AF
12.00 Lb
72.00 Lb
Tractor
Tractor
Irrigators
Tractor
Tractor
Tractor
Tractor
3.00 Ac
2.50 Water, District
32-00-00, URAN 32,
2.50 Water, District
13 Jun
14 Jun
15 Jun
Jul
Jul
Aug
Aug
Aug
Page 61
WATER SOURCE:
Yuma County Water
IRRIGATION SYSTEM: Flood Furrow
PREVIOUS CROP:
Cotton, Upland
6.00 AI
0.00 AF
15.00 Ga 173.00 Tn
6.00 AI
0.00 AF
Irrigators
Irrigators
75.00 Ac
5.00 Pyriproxyfen
Acephate
5.00 Cyanazine
5.00 Buprofezin
Oxamyl
5.00 Lambdacyhalothrin
Chlorpyrifos
8.00
1.00
1.00
0.50
1.00
3.20
0.50
Endosulfan
Cyfluthrin
Amitraz
Bifenthrin
Sulprophos
2.50 Water, District
32-00-00, URAN 32,
Zetacypermethrin
Acephate
Thidiazuron
Fenpropathrin
Acephate
Sodium Chlorate
Zetacypermethrin
Acephate
1.50
2.25
0.25
4.00
1.00
6.00
28.00
3.20
0.67
0.30
10.67
0.67
2.00
3.20
0.25
Oz 560.00 Ga
Lb 10.31 Lb
Qt 30.50 Ga
Lb 50.00 Lb
Pt 66.19 Ga
Oz 278.75 Ga
Pt 50.95 Ga
Lb
Oz
Lb
Oz
Pt
AI
Ga
Oz
Lb
Lb
Oz
Lb
Ga
Oz
Lb
6.70
496.00
47.56
549.00
490.00
0.00
173.00
317.83
9.00
56.16
174.00
9.00
1.40
317.83
9.00
Lb
Ga
Lb
Ga
Ga
AF
Tn
Ga
Lb
Lb
Ga
Lb
Ga
Ga
Lb
Tractor
Tractor
Tractor
Tractor
75.00
4.23
4.23
4.23
4.23
Ac
Ac
Ac
Ac
Ac
Irrigators
4.23 Ac
4.75 Ac
4.75 Ac
Table 12E. Schedule of Operations; Upland Cotton, 1998
COUNTY:Yuma
CROP:
Cotton, Upland
AREA:
Yuma Valley South
First
No.Month Times
28
29
30
31
32
33
34
35
36
37
38
Sep
Sep
Sep
Sep
Nov
Sep
Sep
Dec
Dec
Nov
Nov
61.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0
FARM: Yuma County 98
ACRES:
1.0
YIELD:
1,349.0 Lb / Acre
Operation
Dust Control
Prepare Ends
Cotton, First Pick
Cotton, Make Modules
Cotton, Rood
Haul, Custom
Cotton Ginning
Cotton Classing
Crop Assessment
Cut Stalks
Disk Residue
Pickup use 60 Mi/Ac
Page 62
WATER SOURCE:
Yuma County Water
IRRIGATION SYSTEM: Flood Furrow
PREVIOUS CROP:
Cotton, Upland
Equipment/ Custom Oper
HP Self-Prop./ Implement
Truck, 5 Ton w/1000 Gal Tank
100 Offset Disk, 12'
Cotton Picker, 2 Row
80 Module Builder
CST Rood Upland Cotton 2X
CST Haul Cotton Modules
CST Gin Upland Cotton
CST Class Cotton, HVI
CST Upland (Low Elev)
100 Rotary Stalk Cutter, 4 Row
100 Offset Disk, 12'
Pickup Truck, 1/2 Ton
Job Rate
Acres/Hr
TILLAGE: Conventional
SOIL:
Sandy-Loam
DATE:
1/25/99
---------- Material Use and Cost ---------- Service Cost
Name
Appl. Rate $ / Unit
$ / Unit
100.00
24.40
1.20
2.40 Module Tarps
30.21
C
Labor
Type
Truck
Tractor
Harvest
Tractor
0.05 CW
0.28 Cl
35.00Mu
2.90 Cs
1.25 Ba
3.55 Ba
6.00
3.00
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 1 / 187