COOPERATIVE EXTENSION SERVICE University of Arkansas iii I rr COTTON LOAMY SOILS SOLID PLANTED

SOUTH OF 1-40 EASTERN ARKANSAS

Ulliversity 01 ArkalfSOS Ullited States Departmmt 01 Agricublre alld COUllty Goverllmmts eooperatillg

Table 1 Estimated costs yener acreEDryland Cotton Loamy Soils Solid Planted South 0 1-40 astern Arkansas

IrER ONII PRICE QDANTITY AMuDNT YODR FARM

Estimating 1995 Production Costs In Arkansas

( ( Kelly J Byrant Clyde A Stuart Tony E Windham

AG-399-12-94

I linking People

to ResearchL L

DIRECT EXPENSES CROP SEED

Cotton seed CUSTOM WORK

Cstm ap grd fert dryCstm ap air 3 galCstm ap grd fert 1iqCtn insect scoutingCstm ap air 5 fa1 Cstm a~ air de olant

HERBICID S Prowl 33EC Cotoran 4L DSMA Ca~ro1 4LMS B1adex 4L

HARVEST AIDS Def or fo1ex DrolflINSEC CIDES Bidrin 8EC VydateGuthion 2L PyrethroidLarvin 32 Curacron

FERTILIZER amp LIME Urea (N actual)Phosphate 0-46-0 Potash 0-0-60 Solubor 20 Liq nit (act) 32 Liq nitroften (23)

OPERATOR LA OR Im11ements Se f-prore11ed Eq

DIESEL FUE Tractors se1f-PrMKe11ed EC

REPAIR amp INTENAN E ImplementsTractors Se1f-pro~e11ed Ep

INTEREST 0 OP CA

TOTAL DIRECT EXPENSES FIXED EXPENSES

ImplementsTractors Self-Propelled Eq

TOTAL FIXED EXPENSES

TOTAL SPECIFIED EXPENSES

1b

ac ac ac ac ac ac

pintpintpintpintpintpint

l~nt

p-ntp1ntpint ac pintpint

1b 1b 1b 1b 1b 1b

hour hour

galgal

acre acre acre acre

acre acre acre

dollars dollars

065 100000 650

350 10000 350 325 80000 2600 350 10000 350 600 10000 600 400 30000 1200 450 10000 450

320 07500 240 433 15000 650 104 18000 187 336 05000 168 254 285

20000 05000

508 143

421 4883

10000 01000

421 488

971 05000 486 763 10000 763 338 30000 1014 690 40000 2760 591 1 2520 740

1156 10000 1156

020 300000 600 010 1000000 1000 007 1000000 700 068 30000 204 021 500000 1050 006 198000 119

550 14281 785 550 1 3893 764

070 116952 819 middot070 56200 393

506 10000 506 859

2057 10000 10000

859 2057

985 10000 985 -------shy

26764

985 10000 985 1344 10000 1344 3082 10000 3082

-------shy5410

------- shy32174

The Arkallsas Cooperative Extmsioll Service offers its programs to aU eligible PersollS regardless 01 race color IIati01lal origill SfC age or disability alld is all Equal Opportullity Employer

Table 2 Esti_ted resource use Md costs per acre for field operations DrylMd Cotton Loewy Soi ls Sol id Planted South of 1-40 Eastern Arkansas

TRACTOR COST EQUIP COST ALLOC LABOR OPERATING INPUT __ _------ __ _-- _ -shyOPERATIONI SIZE TRACTOR PERF TIMES ~--------------- -- TOTAL

OPERATING INPUT UNIT SIZE RATE OVER MTH DIRECT FIXED DIRECT FIXeD HOURS COST AMOUNT PRICE COST COST

------------dollars----------shy dollars -------dollars-------shy

Chisel plow 21 175 0092 100 Mar 154 124 017 037 0110 061 393 Disk medhlll cut 2641 175 0082 100 Mar 137 111 044 113 0098 054 459 Cstm ap grd fert dry ac 100 Apr 10000 350 350 350

Urea (N actual) lb 300000 020 600 600 Phosphate 0-46-0 lb 1000000 010 1000 1000 Potash 00-60 lb 1000000 007 700 700

Disk bedder 8riil38 2533 175 0070 100 Apr 117 095 018 040 0084 046 316 Bed conditioner 2667 175 0052 100 Apr 087 070 019 044 0062 034 254 Disk bedder 8riil38 2533 175 0070 100 Apr 117 095 018 040 0084 046 316 Incorprovator + spry 2667 175 0095 100 May 159 128 035 085 0143 078 485

Prowl 33EC pint 07500 320 240 240 Water tank 1000gal 170 0131 006 May 001 001 0009 005 007 Plant + spray 8riil38 2533 175 0100 100 May 167 135 081 198 0150 083 664

Cotton seed lb 100000 065 650 650 Cotoran 4L pint 10000 433 433 433

Water tank 1000gal 170 0131 006 May 001 001 0009 005 007 Row cul t 8riil38 2533 145 0102 100 May 138 110 029 054 0122 067 399 Cstm ap air 3 gal ac 100 May 10000 325 325 325

Bidrin SEC pint 02500 971 243 243 Solubor 20 lb 10000 068 068 068

Cstm ap air 3 gal ac 100 May 10001 ~25 325 325 Bidrin 8EC pint 025middot 971 243 243 Solubor 20 lb LOt 068 068 068

Rcul t+sprdi r 8riil38 2533 145 0102 100 Jun 138 110 040 074 0122 067 429 Cotoran 4L pint 05000 433 217 217 oSMA pint 180(1(1 104 187 187

Water tank 1000gal 170 0131 005 Jun 001 001 0008 004 006 Rcult+sprdir 8riil38 2533 145 0102 100 Jun 138 110 040 074 0122 067 429

Caparol 4L pint 05000 336 168 168 MSMA pint 10000 254 254 254

Water tank 1000gal 170 0131 005 Jun 001 001 0008 004 006 Cstm ap grd fert liq ac 100 Jun 10000 350 350 350

Liq nit (act) 32 lb 500000 021 1050 1050 Rcult+sprdir 8riil38 2533 145 0102 100 Jun 138 110 040 074 0122 067 429

Bladex 4L pint 05000 285 143 143 MSMA pint 10000 254 254 254

Water tank 1000gal 170 0131 005 Jun 001 001 0008 004 006 Cstm ap air 3 gal ac 100 Jun 10000 325 325 325

~ U )

- V J

Vydate pint 10000 763 763 763 Solubor 20 lb 10000 068 068 068

Cstm ap air 3 gal ac 100 Jun 10000 325 325 325 Guthion 2L pint 10000 338 338 338

Ctn insect scouting ac 100 Jul 10000 600 600 600 Cstm ap air 5 gal ac 100 Jul 10000 400 400 400

Pyrethroid ac 10000 690 690 690 Liq nitrogen (23) lb 66000 006 040 040

Cstm ap air 5 gal ac 100 Jul 10000 400 400 400 Pyrethroid ac 10000 690 690 690 Liq nitrogen (23) lb 66000 006 040 040

Cstm ap air 3 gal ac 100 Aug 10000 325 325 325 Guthion 2L pint 10000 338 338 338

Cstm ap air 5 gal ac 100 Aug 10000 400 400 400 Larvin 32 pint 06260 591 370 370 pyrethroid ac 10000 690 690 690 Liq nitrogen (23) lb 66000 006 040 040

Cstm ap air 3 gal ac 100 Aug 10000 325 325 325 Guthion 2L pint 10000 338 338 338

Cstm ap air 3 gal ac 100 Aug 10000 325 325 325 Curacron pint 10000 1156 1156 1156

Cstm ap air 3 gal ac 100 Aug 10000 325 325 325 Larvin 32 pyrethroid

pint ac

06260 10000

591 690

370 690

370 690

Cstm ap air defolant ae 100 Sep 10000 450 450 450 Def or folex pint 10000 421 421 421 Dropp lb 01000 4883 488 488

Ctn pickermiddot4row 1st 1267 0294 100 Sep 1778 2237 1008 555 4570 Cotton trailer 15X 40 170 0131 030 Sep 007 015 021 Cotton trailer 15X 40 170 0131 030 Sep 007 015 021 Ctn picker4row 2nd 1267 0222 050 Oct 672 845 0381 210 1726 Cotton trailer 15X 40 170 0131 015 Oct 003 007 011 Cotton trailer 15X 40 170 0131 015 Oct 003 007 011 Stalk cutter 15 145 0137 100 Nov 186 147 102

__ _----- _----shy 103 _----shy

0164 -----shy

090 ------shy 629

TOTALS 1678 1344 2956 4066 2817 1550 19596 31189 INTEREST ON OPERATING CAPITAL 985 UNALLOCATED LABOR 000 TOTAL SPECIFIED COST 32174

COOPERATIVE EXTENSION SERVICE University of Arkansas

cmiddot COTTON LOAMY SOILS SOLID PLANTEDC FURROW IRRIGATION SOUTH OF 1-40

EASTERN ARKANSAS

University 0 ArkaltSQ$ United States Deparimmt 0 Agriculture and County Goverftmmts Cooperating

Table 1 Estimated costs per acre Furrow Irrigated Cotton LoamySoils Solid Plan~ed South of 1-40 Eas~ern Arkansas

ITEM UNIT PRICE QUANTITY AMOUNT YOUR FARM dollars dollars

DIRECT EXPENSESCROP SEED

Cotton seed lb 065 100000 650CUSTOM WORK

Cstm ap grd iert dry ac 358Cstm ap grd ert liq ac ~58 18Q8Q Estimating 1995 Cstmap air ga~ ac ~J5 50000 1~J5

Ctn lnsect scoutlng ac 608Production Costs Cstm ap air 5 gal ac 40 1~88t8888Cstm a~ air deto1ant ac 450 900In Arkansas HERBICIDES Prowl 33EC pint 400Cotoran 4L pint ~Jg 650DSMA pint 104 187 Ca~arol 4L pint 336 t~~~~ 168MSMA pint 254 508Bladex 4L pint 285 ~pound888 599

HARVEST AIDSPrep p~nt 712 03300Def or folex plnt 421 25000 l5B

FUNGICIDE amp SEED TRTerraclor SX EC pint 343 70000 2401( ( INSECTICIDES Temik l5G lb 91830~Vydate pjnt 76Guthion 2L plnt 33 l6Y~Kelly J Bryant Pyrethroid ac 690 t~~~~ 2760Ulrvin 32 pint 1 2528Clyde A Stuart Curacron pint 1tU 1000 1i~~

FERTILIZER amp LIMETony E Windham Urea (N actual) lb 020 400000Phospliate 0-46-0 lbPotash 0-0-60 188~ Liq nit (actgt 32 1650Lig nitrogen 23) l~ ~~~l l~~~~~~~ 132SoIubor 20 lb 068 20000 136

GROWTH REGULATORSPix ounces 082 120000 979

MISC IRRIGATION Flex ir tubing ac 575 10000 575

OPERATOR LABORImplements hour 558 17966 988Self-Propelled Eq hour 55 13893 764

IRRIGATION LABORFurrow irrigation hour 550 1 5750 866

DIESEL FUELA G-400-12-94 Tractors gal 070 146310 1024Self-Propelled Eq gal 070 56200 393Furrow irrigation gal 070 96548 676

REPAIR amp MAINTENANCEImplements acre 542 10000Tralttors acre 1048 1a~~Selt-PrQpel1edEq acreFurrow lrrlgatlon acre 2Q5l l8888 2g8l

INTEREST ON OP CAP acre l2R2 18000 1282 TOTAL DIRECT EXPENSES 34942FIXED EXPENSES

Implements acre 1051 10000 1051Tractors acre 1653Self-Propelled Eq acre 16~~3082 30Furrow irrigation acre 1628 i8888 16linking People~ L

to Research TOTAL FIXED EXPENSES 7413 TOTAL SPECIFIED EXPENSES 42355

The Arkansas Cooperative Extension Service offers its programs to all eligible persons regardless 0 race color national origin sex age or disability and is an Equal Opportunity Employer

Table 2 Esti_ted resource use Md costs per acre for field operations DrylMd Cotton Loewy Soi ls Sol id Planted South of 1-40 Eastern Arkansas

TRACTOR COST EQUIP COST ALLOC LABOR OPERATING INPUT __ _------ __ _-- _ -shyOPERATIONI SIZE TRACTOR PERF TIMES ~--------------- -- TOTAL

OPERATING INPUT UNIT SIZE RATE OVER MTH DIRECT FIXED DIRECT FIXeD HOURS COST AMOUNT PRICE COST COST

------------dollars----------shy dollars -------dollars-------shy

Chisel plow 21 175 0092 100 Mar 154 124 017 037 0110 061 393 Disk medhlll cut 2641 175 0082 100 Mar 137 111 044 113 0098 054 459 Cstm ap grd fert dry ac 100 Apr 10000 350 350 350

Urea (N actual) lb 300000 020 600 600 Phosphate 0-46-0 lb 1000000 010 1000 1000 Potash 00-60 lb 1000000 007 700 700

Disk bedder 8riil38 2533 175 0070 100 Apr 117 095 018 040 0084 046 316 Bed conditioner 2667 175 0052 100 Apr 087 070 019 044 0062 034 254 Disk bedder 8riil38 2533 175 0070 100 Apr 117 095 018 040 0084 046 316 Incorprovator + spry 2667 175 0095 100 May 159 128 035 085 0143 078 485

Prowl 33EC pint 07500 320 240 240 Water tank 1000gal 170 0131 006 May 001 001 0009 005 007 Plant + spray 8riil38 2533 175 0100 100 May 167 135 081 198 0150 083 664

Cotton seed lb 100000 065 650 650 Cotoran 4L pint 10000 433 433 433

Water tank 1000gal 170 0131 006 May 001 001 0009 005 007 Row cul t 8riil38 2533 145 0102 100 May 138 110 029 054 0122 067 399 Cstm ap air 3 gal ac 100 May 10000 325 325 325

Bidrin SEC pint 02500 971 243 243 Solubor 20 lb 10000 068 068 068

Cstm ap air 3 gal ac 100 May 10001 ~25 325 325 Bidrin 8EC pint 025middot 971 243 243 Solubor 20 lb LOt 068 068 068

Rcul t+sprdi r 8riil38 2533 145 0102 100 Jun 138 110 040 074 0122 067 429 Cotoran 4L pint 05000 433 217 217 oSMA pint 180(1(1 104 187 187

Water tank 1000gal 170 0131 005 Jun 001 001 0008 004 006 Rcult+sprdir 8riil38 2533 145 0102 100 Jun 138 110 040 074 0122 067 429

Caparol 4L pint 05000 336 168 168 MSMA pint 10000 254 254 254

Water tank 1000gal 170 0131 005 Jun 001 001 0008 004 006 Cstm ap grd fert liq ac 100 Jun 10000 350 350 350

Liq nit (act) 32 lb 500000 021 1050 1050 Rcult+sprdir 8riil38 2533 145 0102 100 Jun 138 110 040 074 0122 067 429

Bladex 4L pint 05000 285 143 143 MSMA pint 10000 254 254 254

Water tank 1000gal 170 0131 005 Jun 001 001 0008 004 006 Cstm ap air 3 gal ac 100 Jun 10000 325 325 325

~ U )

- V J

Vydate pint 10000 763 763 763 Solubor 20 lb 10000 068 068 068

Cstm ap air 3 gal ac 100 Jun 10000 325 325 325 Guthion 2L pint 10000 338 338 338

Ctn insect scouting ac 100 Jul 10000 600 600 600 Cstm ap air 5 gal ac 100 Jul 10000 400 400 400

Pyrethroid ac 10000 690 690 690 Liq nitrogen (23) lb 66000 006 040 040

Cstm ap air 5 gal ac 100 Jul 10000 400 400 400 Pyrethroid ac 10000 690 690 690 Liq nitrogen (23) lb 66000 006 040 040

Cstm ap air 3 gal ac 100 Aug 10000 325 325 325 Guthion 2L pint 10000 338 338 338

Cstm ap air 5 gal ac 100 Aug 10000 400 400 400 Larvin 32 pint 06260 591 370 370 pyrethroid ac 10000 690 690 690 Liq nitrogen (23) lb 66000 006 040 040

Cstm ap air 3 gal ac 100 Aug 10000 325 325 325 Guthion 2L pint 10000 338 338 338

Cstm ap air 3 gal ac 100 Aug 10000 325 325 325 Curacron pint 10000 1156 1156 1156

Cstm ap air 3 gal ac 100 Aug 10000 325 325 325 Larvin 32 pyrethroid

pint ac

06260 10000

591 690

370 690

370 690

Cstm ap air defolant ae 100 Sep 10000 450 450 450 Def or folex pint 10000 421 421 421 Dropp lb 01000 4883 488 488

Ctn pickermiddot4row 1st 1267 0294 100 Sep 1778 2237 1008 555 4570 Cotton trailer 15X 40 170 0131 030 Sep 007 015 021 Cotton trailer 15X 40 170 0131 030 Sep 007 015 021 Ctn picker4row 2nd 1267 0222 050 Oct 672 845 0381 210 1726 Cotton trailer 15X 40 170 0131 015 Oct 003 007 011 Cotton trailer 15X 40 170 0131 015 Oct 003 007 011 Stalk cutter 15 145 0137 100 Nov 186 147 102

__ _----- _----shy 103 _----shy

0164 -----shy

090 ------shy 629

TOTALS 1678 1344 2956 4066 2817 1550 19596 31189 INTEREST ON OPERATING CAPITAL 985 UNALLOCATED LABOR 000 TOTAL SPECIFIED COST 32174

COOPERATIVE EXTENSION SERVICE University of Arkansas

cmiddot COTTON LOAMY SOILS SOLID PLANTEDC FURROW IRRIGATION SOUTH OF 1-40

EASTERN ARKANSAS

University 0 ArkaltSQ$ United States Deparimmt 0 Agriculture and County Goverftmmts Cooperating

Table 1 Estimated costs per acre Furrow Irrigated Cotton LoamySoils Solid Plan~ed South of 1-40 Eas~ern Arkansas

ITEM UNIT PRICE QUANTITY AMOUNT YOUR FARM dollars dollars

DIRECT EXPENSESCROP SEED

Cotton seed lb 065 100000 650CUSTOM WORK

Cstm ap grd iert dry ac 358Cstm ap grd ert liq ac ~58 18Q8Q Estimating 1995 Cstmap air ga~ ac ~J5 50000 1~J5

Ctn lnsect scoutlng ac 608Production Costs Cstm ap air 5 gal ac 40 1~88t8888Cstm a~ air deto1ant ac 450 900In Arkansas HERBICIDES Prowl 33EC pint 400Cotoran 4L pint ~Jg 650DSMA pint 104 187 Ca~arol 4L pint 336 t~~~~ 168MSMA pint 254 508Bladex 4L pint 285 ~pound888 599

HARVEST AIDSPrep p~nt 712 03300Def or folex plnt 421 25000 l5B

FUNGICIDE amp SEED TRTerraclor SX EC pint 343 70000 2401( ( INSECTICIDES Temik l5G lb 91830~Vydate pjnt 76Guthion 2L plnt 33 l6Y~Kelly J Bryant Pyrethroid ac 690 t~~~~ 2760Ulrvin 32 pint 1 2528Clyde A Stuart Curacron pint 1tU 1000 1i~~

FERTILIZER amp LIMETony E Windham Urea (N actual) lb 020 400000Phospliate 0-46-0 lbPotash 0-0-60 188~ Liq nit (actgt 32 1650Lig nitrogen 23) l~ ~~~l l~~~~~~~ 132SoIubor 20 lb 068 20000 136

GROWTH REGULATORSPix ounces 082 120000 979

MISC IRRIGATION Flex ir tubing ac 575 10000 575

OPERATOR LABORImplements hour 558 17966 988Self-Propelled Eq hour 55 13893 764

IRRIGATION LABORFurrow irrigation hour 550 1 5750 866

DIESEL FUELA G-400-12-94 Tractors gal 070 146310 1024Self-Propelled Eq gal 070 56200 393Furrow irrigation gal 070 96548 676

REPAIR amp MAINTENANCEImplements acre 542 10000Tralttors acre 1048 1a~~Selt-PrQpel1edEq acreFurrow lrrlgatlon acre 2Q5l l8888 2g8l

INTEREST ON OP CAP acre l2R2 18000 1282 TOTAL DIRECT EXPENSES 34942FIXED EXPENSES

Implements acre 1051 10000 1051Tractors acre 1653Self-Propelled Eq acre 16~~3082 30Furrow irrigation acre 1628 i8888 16linking People~ L

to Research TOTAL FIXED EXPENSES 7413 TOTAL SPECIFIED EXPENSES 42355

The Arkansas Cooperative Extension Service offers its programs to all eligible persons regardless 0 race color national origin sex age or disability and is an Equal Opportunity Employer

COOPERATIVE EXTENSION SERVICE University of Arkansas

cmiddot COTTON LOAMY SOILS SOLID PLANTEDC FURROW IRRIGATION SOUTH OF 1-40

EASTERN ARKANSAS

University 0 ArkaltSQ$ United States Deparimmt 0 Agriculture and County Goverftmmts Cooperating

Table 1 Estimated costs per acre Furrow Irrigated Cotton LoamySoils Solid Plan~ed South of 1-40 Eas~ern Arkansas

ITEM UNIT PRICE QUANTITY AMOUNT YOUR FARM dollars dollars

DIRECT EXPENSESCROP SEED

Cotton seed lb 065 100000 650CUSTOM WORK

Cstm ap grd iert dry ac 358Cstm ap grd ert liq ac ~58 18Q8Q Estimating 1995 Cstmap air ga~ ac ~J5 50000 1~J5

Ctn lnsect scoutlng ac 608Production Costs Cstm ap air 5 gal ac 40 1~88t8888Cstm a~ air deto1ant ac 450 900In Arkansas HERBICIDES Prowl 33EC pint 400Cotoran 4L pint ~Jg 650DSMA pint 104 187 Ca~arol 4L pint 336 t~~~~ 168MSMA pint 254 508Bladex 4L pint 285 ~pound888 599

HARVEST AIDSPrep p~nt 712 03300Def or folex plnt 421 25000 l5B

FUNGICIDE amp SEED TRTerraclor SX EC pint 343 70000 2401( ( INSECTICIDES Temik l5G lb 91830~Vydate pjnt 76Guthion 2L plnt 33 l6Y~Kelly J Bryant Pyrethroid ac 690 t~~~~ 2760Ulrvin 32 pint 1 2528Clyde A Stuart Curacron pint 1tU 1000 1i~~

FERTILIZER amp LIMETony E Windham Urea (N actual) lb 020 400000Phospliate 0-46-0 lbPotash 0-0-60 188~ Liq nit (actgt 32 1650Lig nitrogen 23) l~ ~~~l l~~~~~~~ 132SoIubor 20 lb 068 20000 136

GROWTH REGULATORSPix ounces 082 120000 979

MISC IRRIGATION Flex ir tubing ac 575 10000 575

OPERATOR LABORImplements hour 558 17966 988Self-Propelled Eq hour 55 13893 764

IRRIGATION LABORFurrow irrigation hour 550 1 5750 866

DIESEL FUELA G-400-12-94 Tractors gal 070 146310 1024Self-Propelled Eq gal 070 56200 393Furrow irrigation gal 070 96548 676

REPAIR amp MAINTENANCEImplements acre 542 10000Tralttors acre 1048 1a~~Selt-PrQpel1edEq acreFurrow lrrlgatlon acre 2Q5l l8888 2g8l

INTEREST ON OP CAP acre l2R2 18000 1282 TOTAL DIRECT EXPENSES 34942FIXED EXPENSES

Implements acre 1051 10000 1051Tractors acre 1653Self-Propelled Eq acre 16~~3082 30Furrow irrigation acre 1628 i8888 16linking People~ L

to Research TOTAL FIXED EXPENSES 7413 TOTAL SPECIFIED EXPENSES 42355

The Arkansas Cooperative Extension Service offers its programs to all eligible persons regardless 0 race color national origin sex age or disability and is an Equal Opportunity Employer

Table 2 Esti_ted resource use ancJ costs per acre for field operations Fur Irrigated Cotton Loy Soils Solid Planted South of 1-40 Eastern Art

TRACTOR COST EQUIP COST ALLOC LABOR OPERATING INPUT OPERATIONI SIZEI TRACTOR PERF TIMES - --- __ -_ ------_ _----_ - ---- TOTAL

OPERATING INPUT UNIT SIZE RATE OVER MTH DIRECT FIXED DIRECT FIXED HOORS COST AMooNT PRICE COST COST

---middotmiddotmiddot-middotmiddot-dollars-middot-middot--middot dollars middotmiddotmiddotmiddotmiddotmiddotmiddotdollarsmiddotmiddotmiddotmiddotmiddotmiddotmiddotmiddot

Subsoiler 9 shank 15 212 0216 100 Oct 419 338 045 117 0259 143 1062 Disk medium cut 2641 175 0082 100 Mar 137 111 044 113 0098 054 459 Cstm ap grd fert dry ac 100 Apr 10000 350 350 350

Urea eN actual) Phosphate 0middot46middot0 Potash 0-060

lb lb lb

400000 1000000 1000000

020 010 007

800 1000 700

800 1000 700

Disk bedder 8ra38 2533 Bed conditioner 2667 Disk bedder 8ra38 2533 Incorprovator + spry 2667

Prowl 33EC pint Water tank 1OOOga I Plntr hbox + spray 2533

Cotton seed lb

175 175 175 175

170 175

0070 0052 0070 0095

0131 0100

100 100 100 100

006 100

Apr Apr Apr May

May May

117 087 117 159

158

095 070 095 128

120

018 019 018 035

001 048

040 044 040 085

001 109

0084 0062 0084 0143

0009 0230

046 034 046 078

005 127

12500

100000

320

065

400

650

316 254 316 485 400 007 561 650

Temik 15G lb 30000 306 918 918 Terraclor SX EC pint Cotoran 4L pint

Water tank 1000gal Row cult 8ra38 2533 Cstm ap grd fert liq ac

Liq nit (act) 32 Ib Rcul t+sprdi r 8ra38 2533

Cotoran 4L pint OSHA pint

Water tank 1000gal

170 145

145

170

0131 0102

0102

0131

005 100 100

100

005

MayMay Jun

Jun

Jun

138

138

110

110

001 029

040

001

001 054

074

001

0008 0122

0122

0008

004 067

067

004

70000 10000

10000 500000

05000 18000

343 433

350 021

433 104

2401 433

350 1050

217 187

2401 433 006 399 350

1050 429 217 187 006

Rcult+sprdir 8ra38 Caparol 4l

2533 pint

145 0102 100 Jun 138 110 040 074 0122 067 05000 336 168

429 168

HSMA Water tank

pint 1000gal 170 0131 005 Jun 001 001 0008 004

10000 254 254 254 006

Rcul t+sprdi r 8rld38 Bladex 4L MSMA

Water tank

2533 pint pint

1000gal

145

170

0102

0131

100

005

Jun

Jun

138 110 040

001

074

001

0122

0008

067

004

05000 10000

285 254

143 254

429 143 254 006

Cstm ap air 3 gal Vydate Liq nitrogen (23) Solubor 20

ac pint lb lb

100 Jun 10000 10000 11000 10000

325 763 006 068

325 763 007 068

325 763 007 068

Cstm ap air 3 gal Guthion 2L Liq nitrogen (23)

ac pint lb

100 Jun 10000 10000 11000

325 338 006

325 338 007

325 338 007

Solubor 20 lb 10000 068 068 068 Rcult+sprdir 8ra38

Bladex 4L 2533

pint 145 0102 100 Jun 138 110 040 074 0122 067

16000 285 456 429

456

u Water tank Flex ir tubing

1OOOga 1 ac

170 0131 012 100

Jun Jul

001 002 0019 010 10000 575 575

014 575

Ctn insect scouting Furrow irrigation Cstm ap air 3 gal

pyrethroid Pix

ac ac in ac

ac ounces

100 100 100

Jul Jul Jul

280 465 0450 248 10000

10000 10000 40000

600

325 690 082

600

325 690 326

600 993 325 690 326

Furrow irrigation ac in 100 Jul 280 465 0450 248 993 Cstm ap air 5 gal

pyrethroid Liq nitrogen (23) Pix

ac ac lb ounces

100 Jul 10000 10000 66000 80000

400 690 006 082

400 690 040 653

400 690 040 653

Furrow irrigation ac in Cstm ap air 3 gal BC

Guthion 2L pintCstm ap air 5 gal ac

Pyrethroid ac Larvin 32 pint Liq nitrogen (23) lb

Cstm ap air 3 gal ac Guthion 2L pint

Furrow irrigation BC in Cstm ap air 5 gal ac

Larvin 32 pintpyrethroid ac Liq nitrogen (23) lb

Cstm ap air 5 gal ae Curacron pint

Cstm ap air defolant ac Prep pint Def or folex pint

Cstm ap air defolant ae Def or folex pint

Ctn pickermiddot4row 1st 1267 Cotton trailer 15X 40 170 Cotton trailer 15X 40 170 Ctn picker4row 2nd 1267 Cotton trai ler 15X 40 170 Cotton trailer 15X 40 170 Stalk cutter 15 145

TOTALS INTEREST ON OPERATING CAPITAL UNALLOCATED LABOR TOTAL SPECIFIED COST

0294 0131 0131 0222 0131 0131 0137

100 100

100

100

100 100

100

100

100

100 030 030 050 015 015 100

Jul Aug

Aug

Aug

Aug Aug

Aug

Sep

Sep

Sep SepSep Oct Oct Oct Oct

280 465

140 233

1778 2237 007 015 007 015 672 845 003 007 003 007

186 147 102 103------ ---_ - ------shy _-shy

2072 16~53 3972 5760

0450

0225

1008

0381

0164 ---- 4761

248

124

555

210

090

2619

10000 10000 10000 10000 06260 66000 10000 10000

10000 06260 10000 66000 10000 10000 10000 03300 10000 10000 15000

325 338 400 690 591 006 325 338

400 591 690 006 400

1156 450 712 421 450 421

325 338 400 690 370 040 325 338

400 370 690 040 400

1156 450 235 421 450 632

24998

993 325 338 400 690 370 040 325 338 496 400 370 690 040 400

1156 450 235 421 450 632

4570 021 021

1726 011 011 629

41074 1282 000

42355

COOPERATIVE EXTENSION SERVICE University of Arkansas

COTTON LoAMY SOILS SOLID PLANTED CENTER PIVOT IRRIGATION 130 ACRES

( c SOUTH OF 1-40 EASTERN ARKANSAS

Ultiversity of Arkansas Ultited States Departmtlft of Agriculture altd eoultty Govtrlfmtlfls Cooptmltiq

Table 1 Estimated ~osts per acre C~nter Pivot Irrigated CQttond LoamySoils Solid PLanted 130 acres South of 1-40 rastern Arkansas

ITEM UNIT PRICE QUANTITY AMOUNT YOUR FARM

Estimating 1995 Production Costs In Arkansas

( ( Kelly J Bryant Clyde A Stuart Tony E Windham

AG-401-12-94

~ ( linking People to Research

DIRECT EXPENSES CROP SEED

Cotton seed CUSTOM WORK

Cstm ap Ird iert dryCstm ap rd ertlliqCstm ap lr gaCtn insect scoutingCstm al atr 5 gaCstm a a r dero ant

HERBICID S Prowl 3EC Cotoran 4LDSMACaRaro1 4LMSMA B1adex 4L

HARVEST AIDS PrepDer or fo1ex

FUNGICIDE amp SEED TR Terraclor SX EC

INSECTICIDESTemlk l5G Vyd~teGhthion 2L PyrethroidLarvln 32 Curacron

FERTILIZER amp LIMEU)ea (N actual)Phospnate 0-46-0 PQtash 0-0-60Liq nit (act) 32 Lig nitrogen (23)SoIubor pound0

GROWTH REGULATORS Pix

OPERAIOR LABOR1m ementsSe~ -Propelled Eq

IRRIGATION LABOR Center Divot irrg

DIESEL FUEL Tr~~torsSelr-Propelleg EqCenter p-lvot lrrg~

REPAIR amp MAINTENANC~ Implements Tr~~torsSelr-Propelleg EqCenter pIvot lrrg

INTEREST ON OP CAP

TOTAL DIRECT EXPENSESFIXED EXPENSES

Implements Tr~~torsSelt-Propelled EqCenter pivot irrg

TOTAL FIXED EXPENSES TOTAL SPECIFIED EXPENSES

lb

ae ac ac ac ac ac pint lint ~nt +ntlnt

pint

pintpint

pint

1b pintpint a~pintpint

il ounces hour hour

hour

laia a

acre acre acre acre acre

acre acre acre acre

dollars dollars

065 100000 650

t~gtgS 3~0

bi ZH 343

n~~~ n~~~ ~~a88 70000

~UI HI l6~~ 2401

3161~5~ i~OO~lo~~o ~9l~1~56 ~~~ l~i~~~~ ~~ii 082

550 550

550

120000

ln~j 05750

979

989 764

316

8~8 l~Jgg~ l~j~

~gJ1~Z8 t~~~~

10000

~gJ1~Z8

34039

~~jt t~~~~ ~~Jt 8672

42711

The Arkaltsas Cooperative Exttllsiolt Service offers its programs to aU eligible PersollS regardless of race color Itatioltal origin $1 age or disability altd is alt Equal Opportultity Employer

Table 2 Estilllted resource use and costs per acre for field operations Center Pivot Irrigated Cotton Loy Soils Solid PtEnted 130 acres South of 1-40 Eastem Arkansas

TRACTOR COST EQUIP COST ALLOC LABOR OPERATING INPUT OPERATION SIZE TRACTOR PERF TIMES - _-- --_ - - - - ----- - TOTAL-~

OPERATI NG INPUT UNn SIZE RATE OVER MTH DIRECT FIXED DIRECT FIXED HOURS COST AMOUNT PRICE COST COST

-middotmiddotmiddotmiddotmiddotmiddotmiddot_middot--dollars-middotmiddotmiddot-_middot_middot_middot dollars --middotmiddotmiddotmiddotmiddotdollarsmiddotmiddot-middot_middotmiddot-

Subsoiler 9 shank 15 212 0216 100 Oct 419 338 045 117 0259 143 1062 Disk medilrn cut 264 175 0082 100 Mar 137 111 044 113 0098 054 459 Cstm ap grd fert dry ae 100 Apr 10000 350 350 350

Urea (N actual) lb 400000 020 800 800 Phosphate 0-46-0 lb 1000000 010 1000 1000 Potash 0-0-60 lb 1000000 007 700 700

Disk bedder 8rQ38 2533 175 0070 100 Apr 117 095 018 040 0084 046 316 Bed conditioner 2667 175 0052 100 Apr 087 070 019 044 0062 034 254 Disk bedder 8rQ38 2533 175 0070 100 Apr 117 095 018 040 0084 046 316 Incorprovator + spry 2667 175 0095 100 May 159 128 035 085 0143 078 485

Prowl 33EC pint 12500 320 400 400 Water tank 1000gal 170 0131 006 May 001 001 0009 005 007 Plntr hbox + spray 2533 175 0100 100 May 158 120 048 109 0230 127 561

Cotton seed lb 100000 065 650 650 Temi k 15G lb 30000 306 918 918 Terraelor SX EC pint 70000 343 2401 2401 Cotoran 4L pint 10000 433 433 433

Water tank 1000gal 170 0131 006 May 001 001 0009 005 007 Row eul t 8rQ3811 2533 145 0102 100 May 138 110 029 054 0122 067 399 Cstm ap grd fert liq ae 100 Jun 10000 350 350 350

Liq nit (act) 32 lb 500000 021 1050 1050 Reul t+sprdi r 8riil38 2533 145 0102 100 Jun 138 110 040 074 0122 067 429

Cotoran 4L pint 05000 433 217 217 DSMA pint 18000 104 187 187

later tank 1000gal 170 0131 005 Jun 001 001 0008 004 006 Reul t+sprdi r 8riil38 2533 145 0102 100 Jun 138 110 040 074 0122 067 429

Caparol 4L pint 05000 336 168 168 MSMA pint 10000 254 254 254

Water tank 1000gal 170 0131 005 Jun 001 001 0008 004 006 Reul t+sprdi r 8rQ38 2533 145 0102 100 Jun 138 110 040 074 0122 067 429

Bladex 4L pint 05000 285 143 143 MSMA pint 10000 254 254 254

Water tank 1000gal 170 0131 005 Jun 001 001 0008 004 006 Cstm ap air 3 gal ae 100 Jun 10000 325 325 325

Vydate pint 10000 763 763 763 Liq nitrogen (23) lb 11000 006 007 007 Solubor 20 lb 10000 068 068 068

Cstm aP air 3 gal ae 100 Jun 10000 325 325 325 Guthion 2L pint 10000 338 338 338 Liq nitrogen (23) lb 11000 006 007 007 Solubor 20 lb 10000 068 068 068

Reult+sprdir 8rQ3811 2533 145 0102 100 Jun 138 110 040 074 0122 067 429 Bladex 4L pint 16000 285 456 456

Water tank 1000gal 170 0131 012 Jun 001 002 0019 010 014 Ctn insect scouting ae 100 Jul 10000 600 600 600 Center pivot irrg ae in 100 Jul 268 627 0125 069 965 Cstm ap air 3 gal ae 100 Jul 10000 325 325 325

pyrethroid ae 10000 690 690 690 Pix ounces 40000 082 326 326

Center pivot irrg ae in 100 Jul 268 627 0125 069 965 Cstm ap air 5 gal ae 100 Jul 10000 400 400 400

pyrethroid ae 10000 690 690 690 Liq nitrogen (23) lb 66000 006 040 040 Pix ounces 80000 082 653 653

Center pivot irrg ae in 100 Jul 268 627 0125 069 965 Cstm ap air 3 gal ae 100 Aug 10000 325 325 325

Guthion 2L pint 10000 338 338 338 Center pivot irrg ae in 100 Aug 268 627 0125 069 965 Cstm ap air 5 gal ae 100 Aug 10000 400 400 400

Pyrethroid ae 10000 690 690 690 Larvin 32 pint 06260 591 370 370 Liq nitrogen (23) lb 66000 006 040 040

Cstm ap air 3 gal ae 100 Aug 10000 325 325 325 Guthion 2L pint 10000 338 338 338

Center pivot irrg ae in 100 Aug 161 377 0075 041 579 Cstm ap air 5 gal ae 100 Aug 10000 400 400 400

Larvin 32 pint 06260 591 370 370pyrethroid ae 10000 690 690 690Liq nitrogen (23) lb 66000 006 040 040

cstm ap air 5 gal ae 100 Aug 10000 400 400 400Curaeron pint 10000 1156 1156 1156

Cstm ap air defolant ae 100 Sep 10000 450 450 450Prep pint 03300 712 235 235Def or folex pint 10000 421 421 421

Cstm ap air defolant ae 100 Sep 10000 450 450 450Def or folex pint 15000 421 632 632

Ctn pieker-4row 1st 1267 0294 100 Sep 1778 2237 1008 555 4570Cotton trailer 15 X 40 170 0131 030 Sep 007 015 021 Cotton trai ler 15 X 40 170 0131 030 Sep 015 007 021Ctn pieker-4row 2nd 1267 0222 050 Oct 672 845 0381 210 1726Cotton trai ler 15 X 40 170 0131 015 Oct 003 007 011Cotton trailer 15 X 40 170 0131 015 003 007Oct 011Stalk cutter 15 145 0137 100 Oct 186 147 102 103 0164 090 629

----_ - -----_ ---- _-- --_ shyTOTALS 2072 4227 3763 244231653 7019 2069 41463INTEREST ON OPERATING CAPITAL 1248UNALLOCATED LABOR 000TOTAL SPECIFIED COST 42711

COOPERATIVE EXTENSION SERVICE University of Arkansas

COTTON LoAMY SOILS SOLID PLANTED CENTER PIVOT IRRIGATION 130 ACRES

( c SOUTH OF 1-40 EASTERN ARKANSAS

Ultiversity of Arkansas Ultited States Departmtlft of Agriculture altd eoultty Govtrlfmtlfls Cooptmltiq

Table 1 Estimated ~osts per acre C~nter Pivot Irrigated CQttond LoamySoils Solid PLanted 130 acres South of 1-40 rastern Arkansas

ITEM UNIT PRICE QUANTITY AMOUNT YOUR FARM

Estimating 1995 Production Costs In Arkansas

( ( Kelly J Bryant Clyde A Stuart Tony E Windham

AG-401-12-94

~ ( linking People to Research

DIRECT EXPENSES CROP SEED

Cotton seed CUSTOM WORK

Cstm ap Ird iert dryCstm ap rd ertlliqCstm ap lr gaCtn insect scoutingCstm al atr 5 gaCstm a a r dero ant

HERBICID S Prowl 3EC Cotoran 4LDSMACaRaro1 4LMSMA B1adex 4L

HARVEST AIDS PrepDer or fo1ex

FUNGICIDE amp SEED TR Terraclor SX EC

INSECTICIDESTemlk l5G Vyd~teGhthion 2L PyrethroidLarvln 32 Curacron

FERTILIZER amp LIMEU)ea (N actual)Phospnate 0-46-0 PQtash 0-0-60Liq nit (act) 32 Lig nitrogen (23)SoIubor pound0

GROWTH REGULATORS Pix

OPERAIOR LABOR1m ementsSe~ -Propelled Eq

IRRIGATION LABOR Center Divot irrg

DIESEL FUEL Tr~~torsSelr-Propelleg EqCenter p-lvot lrrg~

REPAIR amp MAINTENANC~ Implements Tr~~torsSelr-Propelleg EqCenter pIvot lrrg

INTEREST ON OP CAP

TOTAL DIRECT EXPENSESFIXED EXPENSES

Implements Tr~~torsSelt-Propelled EqCenter pivot irrg

TOTAL FIXED EXPENSES TOTAL SPECIFIED EXPENSES

lb

ae ac ac ac ac ac pint lint ~nt +ntlnt

pint

pintpint

pint

1b pintpint a~pintpint

il ounces hour hour

hour

laia a

acre acre acre acre acre

acre acre acre acre

dollars dollars

065 100000 650

t~gtgS 3~0

bi ZH 343

n~~~ n~~~ ~~a88 70000

~UI HI l6~~ 2401

3161~5~ i~OO~lo~~o ~9l~1~56 ~~~ l~i~~~~ ~~ii 082

550 550

550

120000

ln~j 05750

979

989 764

316

8~8 l~Jgg~ l~j~

~gJ1~Z8 t~~~~

10000

~gJ1~Z8

34039

~~jt t~~~~ ~~Jt 8672

42711

The Arkaltsas Cooperative Exttllsiolt Service offers its programs to aU eligible PersollS regardless of race color Itatioltal origin $1 age or disability altd is alt Equal Opportultity Employer

Table 2 Estilllted resource use and costs per acre for field operations Center Pivot Irrigated Cotton Loy Soils Solid PtEnted 130 acres South of 1-40 Eastem Arkansas

TRACTOR COST EQUIP COST ALLOC LABOR OPERATING INPUT OPERATION SIZE TRACTOR PERF TIMES - _-- --_ - - - - ----- - TOTAL-~

OPERATI NG INPUT UNn SIZE RATE OVER MTH DIRECT FIXED DIRECT FIXED HOURS COST AMOUNT PRICE COST COST

-middotmiddotmiddotmiddotmiddotmiddotmiddot_middot--dollars-middotmiddotmiddot-_middot_middot_middot dollars --middotmiddotmiddotmiddotmiddotdollarsmiddotmiddot-middot_middotmiddot-

Subsoiler 9 shank 15 212 0216 100 Oct 419 338 045 117 0259 143 1062 Disk medilrn cut 264 175 0082 100 Mar 137 111 044 113 0098 054 459 Cstm ap grd fert dry ae 100 Apr 10000 350 350 350

Urea (N actual) lb 400000 020 800 800 Phosphate 0-46-0 lb 1000000 010 1000 1000 Potash 0-0-60 lb 1000000 007 700 700

Disk bedder 8rQ38 2533 175 0070 100 Apr 117 095 018 040 0084 046 316 Bed conditioner 2667 175 0052 100 Apr 087 070 019 044 0062 034 254 Disk bedder 8rQ38 2533 175 0070 100 Apr 117 095 018 040 0084 046 316 Incorprovator + spry 2667 175 0095 100 May 159 128 035 085 0143 078 485

Prowl 33EC pint 12500 320 400 400 Water tank 1000gal 170 0131 006 May 001 001 0009 005 007 Plntr hbox + spray 2533 175 0100 100 May 158 120 048 109 0230 127 561

Cotton seed lb 100000 065 650 650 Temi k 15G lb 30000 306 918 918 Terraelor SX EC pint 70000 343 2401 2401 Cotoran 4L pint 10000 433 433 433

Water tank 1000gal 170 0131 006 May 001 001 0009 005 007 Row eul t 8rQ3811 2533 145 0102 100 May 138 110 029 054 0122 067 399 Cstm ap grd fert liq ae 100 Jun 10000 350 350 350

Liq nit (act) 32 lb 500000 021 1050 1050 Reul t+sprdi r 8riil38 2533 145 0102 100 Jun 138 110 040 074 0122 067 429

Cotoran 4L pint 05000 433 217 217 DSMA pint 18000 104 187 187

later tank 1000gal 170 0131 005 Jun 001 001 0008 004 006 Reul t+sprdi r 8riil38 2533 145 0102 100 Jun 138 110 040 074 0122 067 429

Caparol 4L pint 05000 336 168 168 MSMA pint 10000 254 254 254

Water tank 1000gal 170 0131 005 Jun 001 001 0008 004 006 Reul t+sprdi r 8rQ38 2533 145 0102 100 Jun 138 110 040 074 0122 067 429

Bladex 4L pint 05000 285 143 143 MSMA pint 10000 254 254 254

Water tank 1000gal 170 0131 005 Jun 001 001 0008 004 006 Cstm ap air 3 gal ae 100 Jun 10000 325 325 325

Vydate pint 10000 763 763 763 Liq nitrogen (23) lb 11000 006 007 007 Solubor 20 lb 10000 068 068 068

Cstm aP air 3 gal ae 100 Jun 10000 325 325 325 Guthion 2L pint 10000 338 338 338 Liq nitrogen (23) lb 11000 006 007 007 Solubor 20 lb 10000 068 068 068

Reult+sprdir 8rQ3811 2533 145 0102 100 Jun 138 110 040 074 0122 067 429 Bladex 4L pint 16000 285 456 456

Water tank 1000gal 170 0131 012 Jun 001 002 0019 010 014 Ctn insect scouting ae 100 Jul 10000 600 600 600 Center pivot irrg ae in 100 Jul 268 627 0125 069 965 Cstm ap air 3 gal ae 100 Jul 10000 325 325 325

pyrethroid ae 10000 690 690 690 Pix ounces 40000 082 326 326

Center pivot irrg ae in 100 Jul 268 627 0125 069 965 Cstm ap air 5 gal ae 100 Jul 10000 400 400 400

pyrethroid ae 10000 690 690 690 Liq nitrogen (23) lb 66000 006 040 040 Pix ounces 80000 082 653 653

Center pivot irrg ae in 100 Jul 268 627 0125 069 965 Cstm ap air 3 gal ae 100 Aug 10000 325 325 325

Guthion 2L pint 10000 338 338 338 Center pivot irrg ae in 100 Aug 268 627 0125 069 965 Cstm ap air 5 gal ae 100 Aug 10000 400 400 400

Pyrethroid ae 10000 690 690 690 Larvin 32 pint 06260 591 370 370 Liq nitrogen (23) lb 66000 006 040 040

Cstm ap air 3 gal ae 100 Aug 10000 325 325 325 Guthion 2L pint 10000 338 338 338

Center pivot irrg ae in 100 Aug 161 377 0075 041 579 Cstm ap air 5 gal ae 100 Aug 10000 400 400 400

Larvin 32 pint 06260 591 370 370pyrethroid ae 10000 690 690 690Liq nitrogen (23) lb 66000 006 040 040

cstm ap air 5 gal ae 100 Aug 10000 400 400 400Curaeron pint 10000 1156 1156 1156

Cstm ap air defolant ae 100 Sep 10000 450 450 450Prep pint 03300 712 235 235Def or folex pint 10000 421 421 421

Cstm ap air defolant ae 100 Sep 10000 450 450 450Def or folex pint 15000 421 632 632

Ctn pieker-4row 1st 1267 0294 100 Sep 1778 2237 1008 555 4570Cotton trailer 15 X 40 170 0131 030 Sep 007 015 021 Cotton trai ler 15 X 40 170 0131 030 Sep 015 007 021Ctn pieker-4row 2nd 1267 0222 050 Oct 672 845 0381 210 1726Cotton trai ler 15 X 40 170 0131 015 Oct 003 007 011Cotton trailer 15 X 40 170 0131 015 003 007Oct 011Stalk cutter 15 145 0137 100 Oct 186 147 102 103 0164 090 629

----_ - -----_ ---- _-- --_ shyTOTALS 2072 4227 3763 244231653 7019 2069 41463INTEREST ON OPERATING CAPITAL 1248UNALLOCATED LABOR 000TOTAL SPECIFIED COST 42711

Table 2 Estilllted resource use and costs per acre for field operations Center Pivot Irrigated Cotton Loy Soils Solid PtEnted 130 acres South of 1-40 Eastem Arkansas

TRACTOR COST EQUIP COST ALLOC LABOR OPERATING INPUT OPERATION SIZE TRACTOR PERF TIMES - _-- --_ - - - - ----- - TOTAL-~

OPERATI NG INPUT UNn SIZE RATE OVER MTH DIRECT FIXED DIRECT FIXED HOURS COST AMOUNT PRICE COST COST

-middotmiddotmiddotmiddotmiddotmiddotmiddot_middot--dollars-middotmiddotmiddot-_middot_middot_middot dollars --middotmiddotmiddotmiddotmiddotdollarsmiddotmiddot-middot_middotmiddot-

Subsoiler 9 shank 15 212 0216 100 Oct 419 338 045 117 0259 143 1062 Disk medilrn cut 264 175 0082 100 Mar 137 111 044 113 0098 054 459 Cstm ap grd fert dry ae 100 Apr 10000 350 350 350

Urea (N actual) lb 400000 020 800 800 Phosphate 0-46-0 lb 1000000 010 1000 1000 Potash 0-0-60 lb 1000000 007 700 700

Disk bedder 8rQ38 2533 175 0070 100 Apr 117 095 018 040 0084 046 316 Bed conditioner 2667 175 0052 100 Apr 087 070 019 044 0062 034 254 Disk bedder 8rQ38 2533 175 0070 100 Apr 117 095 018 040 0084 046 316 Incorprovator + spry 2667 175 0095 100 May 159 128 035 085 0143 078 485

Prowl 33EC pint 12500 320 400 400 Water tank 1000gal 170 0131 006 May 001 001 0009 005 007 Plntr hbox + spray 2533 175 0100 100 May 158 120 048 109 0230 127 561

Cotton seed lb 100000 065 650 650 Temi k 15G lb 30000 306 918 918 Terraelor SX EC pint 70000 343 2401 2401 Cotoran 4L pint 10000 433 433 433

Water tank 1000gal 170 0131 006 May 001 001 0009 005 007 Row eul t 8rQ3811 2533 145 0102 100 May 138 110 029 054 0122 067 399 Cstm ap grd fert liq ae 100 Jun 10000 350 350 350

Liq nit (act) 32 lb 500000 021 1050 1050 Reul t+sprdi r 8riil38 2533 145 0102 100 Jun 138 110 040 074 0122 067 429

Cotoran 4L pint 05000 433 217 217 DSMA pint 18000 104 187 187

later tank 1000gal 170 0131 005 Jun 001 001 0008 004 006 Reul t+sprdi r 8riil38 2533 145 0102 100 Jun 138 110 040 074 0122 067 429

Caparol 4L pint 05000 336 168 168 MSMA pint 10000 254 254 254

Water tank 1000gal 170 0131 005 Jun 001 001 0008 004 006 Reul t+sprdi r 8rQ38 2533 145 0102 100 Jun 138 110 040 074 0122 067 429

Bladex 4L pint 05000 285 143 143 MSMA pint 10000 254 254 254

Water tank 1000gal 170 0131 005 Jun 001 001 0008 004 006 Cstm ap air 3 gal ae 100 Jun 10000 325 325 325

Vydate pint 10000 763 763 763 Liq nitrogen (23) lb 11000 006 007 007 Solubor 20 lb 10000 068 068 068

Cstm aP air 3 gal ae 100 Jun 10000 325 325 325 Guthion 2L pint 10000 338 338 338 Liq nitrogen (23) lb 11000 006 007 007 Solubor 20 lb 10000 068 068 068

Reult+sprdir 8rQ3811 2533 145 0102 100 Jun 138 110 040 074 0122 067 429 Bladex 4L pint 16000 285 456 456

Water tank 1000gal 170 0131 012 Jun 001 002 0019 010 014 Ctn insect scouting ae 100 Jul 10000 600 600 600 Center pivot irrg ae in 100 Jul 268 627 0125 069 965 Cstm ap air 3 gal ae 100 Jul 10000 325 325 325

pyrethroid ae 10000 690 690 690 Pix ounces 40000 082 326 326

Center pivot irrg ae in 100 Jul 268 627 0125 069 965 Cstm ap air 5 gal ae 100 Jul 10000 400 400 400

pyrethroid ae 10000 690 690 690 Liq nitrogen (23) lb 66000 006 040 040 Pix ounces 80000 082 653 653

Center pivot irrg ae in 100 Jul 268 627 0125 069 965 Cstm ap air 3 gal ae 100 Aug 10000 325 325 325

Guthion 2L pint 10000 338 338 338 Center pivot irrg ae in 100 Aug 268 627 0125 069 965 Cstm ap air 5 gal ae 100 Aug 10000 400 400 400

Pyrethroid ae 10000 690 690 690 Larvin 32 pint 06260 591 370 370 Liq nitrogen (23) lb 66000 006 040 040

Cstm ap air 3 gal ae 100 Aug 10000 325 325 325 Guthion 2L pint 10000 338 338 338

Center pivot irrg ae in 100 Aug 161 377 0075 041 579 Cstm ap air 5 gal ae 100 Aug 10000 400 400 400

Larvin 32 pint 06260 591 370 370pyrethroid ae 10000 690 690 690Liq nitrogen (23) lb 66000 006 040 040

cstm ap air 5 gal ae 100 Aug 10000 400 400 400Curaeron pint 10000 1156 1156 1156

Cstm ap air defolant ae 100 Sep 10000 450 450 450Prep pint 03300 712 235 235Def or folex pint 10000 421 421 421

Cstm ap air defolant ae 100 Sep 10000 450 450 450Def or folex pint 15000 421 632 632

Ctn pieker-4row 1st 1267 0294 100 Sep 1778 2237 1008 555 4570Cotton trailer 15 X 40 170 0131 030 Sep 007 015 021 Cotton trai ler 15 X 40 170 0131 030 Sep 015 007 021Ctn pieker-4row 2nd 1267 0222 050 Oct 672 845 0381 210 1726Cotton trai ler 15 X 40 170 0131 015 Oct 003 007 011Cotton trailer 15 X 40 170 0131 015 003 007Oct 011Stalk cutter 15 145 0137 100 Oct 186 147 102 103 0164 090 629

----_ - -----_ ---- _-- --_ shyTOTALS 2072 4227 3763 244231653 7019 2069 41463INTEREST ON OPERATING CAPITAL 1248UNALLOCATED LABOR 000TOTAL SPECIFIED COST 42711

COOPERATIVE EXTENSION SERVICE University of Arkansas

COTTON LoAMY SOILS SOLID PLANTED( r NORTH OF 1-40 EASTERN ARKANSAS

Uttversity 0 Arka1t$O$ United States Departmt1tt of AgriCIIlhtre attd antttty Goverttmtttts Cooperatitt

( (~

L~

Estimating 1995 Production Costs In Arkansas

Kelly J Byrant Clyde A Stuart Tony E Windham

AG-402-12-94

Linking People to Research

Table 1 Estimated costs Ier acre Dryland Cotton Loamy Soils Solid Planted North 0 1-40 Eastern Arkansas

ITEM UNIT PRICE QUANTITY AMOUNT YOUR FARM

DIRECT EXPENSES CROP SEED

Cotton seed 1b CUSTOM WORK

Cstm ap grd fert dry ac Cstm ap air 3 gal ac Cstm ap grd fert 1iq ac Ctn insect scouting ac Cstm ap air 5 fa1 ac Cstm at air de olant ac

HERBICID S Prowl 33EC Cotoran 4L DSHA ca~ro1 4LMS Bladex 4L

HARVEST AIDS Def or fo1ex DrO

INSECttCIDES Bidrin 8EC VydateGuthion 2L Dimethoate ptrethroid

FER ILIZER amp LIME Urea (N actual)Phosphate 0-46-0 Potash 0-0-60 Solubor 20 Liq nit (act) 32 L~ nit~en (23)

OPE TOR OR Im~lements Se f-prore11ed Eq

DIESEL FUE Tractors se1f-pr~e11ed E~

REPAIR amp INTENAN E ImplementsTractors Se1f-pro~e11ed E~

INTEREST 0 OP CA

TOTAL DIRECT EXPENSES FIXED EXPENSES

ImplementsTractors Self-Propelled Eq

TOTAL FIXED EXPENSES

TOTAL SPECIFIED EXPENSES

pintpintpintpintpintpint

~tnt

pintpintpintpint ac

1b 1b 1b Ib Ib 1b

hour hour

galgal

acre acre acre acre

acre acre acre

dollars dollars

065 100000 650

350 10000 350 325 70000 2275 350 10000 350 600 10000 600 400 10000 400 450 10000 450

320 12500 400 433 15000 650 104 18000 187 336 05000 168 254 20000 508 285 05000 143

421 10000 421 4883 01000 488

971 05000 486 763 10000 763 338 16000 541 259 06000 155 690 20000 1380

020 300000 600 010 1000000 1000 007 1000000 700 068 50000 340 021 400000 840 006 132000 079

550 14146 778 550 13893 764

070 115913 811 070 56200 393

521 10000 521 851 10000 851

2057 10000 2057 838 10000 838

-------shy21937

1002 10000 1002 1332 10000 1332 3082 10000 3082

-------shy5415 -------shy

27352

The Arkansas Cooperative Exitlfsiott Service offers its proams to aU elilible persons rtlardless0 race colCir ttatiottal onn sex age or disability attd is att Equal Opportuttity Employer

----------------------

Table 2 Esti_ted resource use n costs per acre for field operations Dryln Cotton Loy SOils SOlid Plted lIorth of 1-40 Eastern Arkansas

TRACTOR COST EQUIP COST ALLOC LABOR OPERATING INPUT _--_ -_ _ ---shyOPERATION SIZE TRACTOR PERF TIMES ------------- TOTAL OPERATING INPUT UNIT SIZE RATE OVER MTH DIRECT FIXED DIRECT FIXED HOURS COST AMOUNT PRICE COST COST

middotmiddotmiddotmiddotmiddot---middot---dollarsmiddotmiddot--middot--middot--shy dollars middotmiddotmiddot----dollars-------shy

Chisel plow 21 175 0092 100 Mar 154 124 017 037 0110 061 393 Disk medium cut 2641 175 0082 100 Mar 137 111 044 113 0098 054 459 Cstm ap grd fert dry ac 100 Apr 10000 350 350 350

Urea (N actual) lb 300000 020 600 600 Phosphate 0-46-0 lb 1000000 010 1000 1000 Potash 0-0-60 lb 1000000 007 700 700

Di sk bedder 8rQ38 2533 175 0070 100 Apr 117 095 018 040 0084 046 316 Bed conditioner 2667 175 0052 100 Apr 087 070 019 044 0062 034 2_54 Disk bedder 8rm 2533 175 0070 100 Apr 117 095 018 040 0084 046 316 Triple K wsprayer 2667 175 0086 100 May 144 116 049 102 0129 071 482

Prowl 33EC pint 12500 320 400 400 Water tank 1000gal 170 0131 006 May 001 001 0009 005 007 Plant + spray 8rm 2533 175 0100 100 May 167 135 081 198 0150 083 664

Cotton seed lb 100000 065 650 650 Cotoran 4L pint 10000 433 433 433

Water tank 1000gal 170 0131 006 May 001 001 0009 005 007 Row cUl t 8rQ38 2533 145 0102 100 May 138 110 029 054 0122 067 399 Cstm ap air 3 gal ac 100 May 10000 325 325 325

Bidrin 8EC pint 02500 971 243 243 Solubor 20 lb 10000 068 068 068

Cstm ap air 3 gal ac 100 Jun 10000 325 325 325 Bidrin SEC pint 02500 971 243 243 Solubor 20 lb 10000 068 068 068

Rcul t+sprdi r 8rm 2533 145 0102 100 Jun 138 110 040 074 0122 067 429 Cotoran 4L pint 05000 433 217 217 OSHA pint 18000 104 187 187

Water tank 1000gal 170 0131 005 Jun 001 001 0008 004 006 Rcul t+sprdi r 8rQ38 2533 145 0102 100 Jun 138 110 040 074 0122 067 429

Caparol 4L pint 05000 336 168 168 MSMA pint 10000 254 254 254

Water tank 1000gal 170 0131 005 Jun 001 001 0008 004 006 Cstm ap grd fert liq ac 100 Jun 10000 350 350 350

Liq nit (act) 32 lb 400000 021 840 840 Cstm ap air 3 gal ac 100 Jun 10000 325 325 325

Vydate pint 10000 763 763 763 Solubor 20 lb 10000 068 068 068

Cstm ap air 3 gal ac 100 Jun 10000 325 325 325 Guthion 2L pint 06000 338 203 203

Solubor 20 lb 10000 068 068 068 Rcult+sprdir 8rm 2533 145 0102 100 Jun 138 110 040 074 0122 067 429

Bladex 4L pint 05000 285 143 143 MSMA pint 10000 254 254 254

Water tank 1000gal 170 0131 005 Jun 001 001 0008 004 006 Cstm ap air 3 gal ac 100 Jul 10000 325 325 325

Dimethoate pint 06000 259 155 155 Solubor 20 lb 10000 068 068 068

Cstm ap air 3 gal ac 100 Jul 10000 325 325 325 Pyrethroid ac 10000 690 690 690 Liq nitrogen (23) lb 66000 006 040 040

Ctn insect scouting ac 100 Jul 10000 600 600 600 Cstm ap air 5 gal ac 100 Aug 10000 400 400 400

pyrethroid ac 10000 690 690 690 Liq nitrogen (23) lb 66000 006 040 040

Cstm ap air 3 gal ac 100 Aug 10000 325 325 325 GutMon 2L pint 10000 338 338 338

Cstm ap air defolant Def or folex

ac pint

100 Sep 10000 10000

450 421

450 421

450 421

Dropp lb 01000 4883 488 488 Ctn picker-4row Cotton trai ler Cotton trailer Ctn picker-4row

1st 1267 15X 40 15x 40

2nd 12_67

170 170

0294 0131 0131 0222

100 030 030 050

Sep Sep Sep Oct

1778 007 007 672

2237 015 015 845

1008

0381

555

210

4570 021 021

1726 Cotton trailer 15X 40 170 0131 015 Oct 003 007 011 Cotton trailer 15X 40 170 0131 015 Oct 003 007 011 Stalk cutter 15 145 0137 100 Nov 186 ------shy 147

------shy102

103 ------shy 0164

----shy 090

------shy629

TOTALS 1663 1332 2971 4084 2804 1542 14923 26515 INTEREST ON OPERATING CAPITAL 838 UNALLOCATED LABOR 000 TOTAL SPECIFIED COST 27352

COOPERATIVE EXTENSION SERVICE University of Arkansas

COTTQN LOAMY SOILS SOLID PLANTED FURROW IRRIGATION NORTH OF I-40

EASTERN ARKANSAS

C c

University 0 ArkallSQS United States Department of Agricullflre and County Governments Cooperali

Estimating 1995 Production Costs In Arkansas

( (

Kelly J Bryant Clyde A Stuart Tony E Windham

AG-403-12-94

~J ~ linking People to Research

Table 1 Estimated costs per acre Furrow Irrigated Cotton LoBlBYSoils Solid Planted North of 1-40 Eas~ern Arkansas

ITEM UNIT PRICE QUANTITY AMOUNT YOUR FARM

dollars dollarsDIRECT EXPENSES

CROP SEEDCotton seed lb 065 100000 650

CUSTOM WORKCstm ap grd fert dry ac Cstm a~ grd fert liq acCstm a a1r 3 a acCtn in ect scosecttlng acCstm ap air ~ gat ac N~ n~~~ ~n~Cstm a~ air derolant ac 450

HERBICID SProwl 3ECCotoran 4L DSMA Ma~rol 4L B~adex 4L

HARVEST AIDS Pr~pDet or folex

FUNGICIDE amp SEED TR Terraclor SX EC

INSECTICIDESTemik l5G VydateGuthion 2LDimethoatePyrethroid

FERTILIZER amp LIMEUrea (N actual)Phospnate 0-46-0Potash 0-0-60Lig nit (act) 32SoIubQr 20Lig n1trogen (23)

GROWTH REGULATORSPix

MISC IRRIGATIONFlex ir tub1ng

OPERAIOR LABORImp ements Self-Propelled Eq

IRRIGATION LABORFurrow irrigation

DIESEL FUEL Tra~torsSelt-PrQPelledEqFurrow 1~r1gat1on

REPAIR amp MAINTENANCE ImyenlementsTr torsSe lPrQPelledEqFurrow 1~r1gat1on

INTEREST ON OP CAP TOTAL DIRECT EXPENSESFIXED EXPENSES

ImplementsTra~tors Selt-PrQPelledEqFurrow 1~r gat10n

TOTAL FIXED EXPENSES TOTAL SPECIFIED EXPENSES

pintp1ntRint pl~f p1nt pintpint pint lb pintptnt ~~nt

il ounces ac hour hour hour

iala a

acre acre acre acre acre

acre acre acre acre

J8

t~i l~f~ 2401

1~~ 2~Ja

~~~~~ 3625

979 575 989555 866

l~~~

rt~~ 12 ~3

31653

tgmiddot3~irh 6554 _-----shy

38207

The Arkansas Cooperative amptension Service offers its programs to aU eligible persons regardless0 race color national origin $ age 01 disability and is an Equal Opportuity Emplclyer

~jS

~Ji ZH 343

~ ~~ ~J~

~~~~ 88~ 082 575 550 550 550

8~8

~NI

ltU

U~~~ ~a888 70000

t888a 2sect888

l~~~~~~8 26g888 120000

10000

1middot79820084

1 5750

l~~~Z~

t~a~aat 8088

t~~~~

----------------------

Table 2 Esti_ted resource use n costs per acre for field operations Dryln Cotton Loy SOils SOlid Plted lIorth of 1-40 Eastern Arkansas

TRACTOR COST EQUIP COST ALLOC LABOR OPERATING INPUT _--_ -_ _ ---shyOPERATION SIZE TRACTOR PERF TIMES ------------- TOTAL OPERATING INPUT UNIT SIZE RATE OVER MTH DIRECT FIXED DIRECT FIXED HOURS COST AMOUNT PRICE COST COST

middotmiddotmiddotmiddotmiddot---middot---dollarsmiddotmiddot--middot--middot--shy dollars middotmiddotmiddot----dollars-------shy

Chisel plow 21 175 0092 100 Mar 154 124 017 037 0110 061 393 Disk medium cut 2641 175 0082 100 Mar 137 111 044 113 0098 054 459 Cstm ap grd fert dry ac 100 Apr 10000 350 350 350

Urea (N actual) lb 300000 020 600 600 Phosphate 0-46-0 lb 1000000 010 1000 1000 Potash 0-0-60 lb 1000000 007 700 700

Di sk bedder 8rQ38 2533 175 0070 100 Apr 117 095 018 040 0084 046 316 Bed conditioner 2667 175 0052 100 Apr 087 070 019 044 0062 034 2_54 Disk bedder 8rm 2533 175 0070 100 Apr 117 095 018 040 0084 046 316 Triple K wsprayer 2667 175 0086 100 May 144 116 049 102 0129 071 482

Prowl 33EC pint 12500 320 400 400 Water tank 1000gal 170 0131 006 May 001 001 0009 005 007 Plant + spray 8rm 2533 175 0100 100 May 167 135 081 198 0150 083 664

Cotton seed lb 100000 065 650 650 Cotoran 4L pint 10000 433 433 433

Water tank 1000gal 170 0131 006 May 001 001 0009 005 007 Row cUl t 8rQ38 2533 145 0102 100 May 138 110 029 054 0122 067 399 Cstm ap air 3 gal ac 100 May 10000 325 325 325

Bidrin 8EC pint 02500 971 243 243 Solubor 20 lb 10000 068 068 068

Cstm ap air 3 gal ac 100 Jun 10000 325 325 325 Bidrin SEC pint 02500 971 243 243 Solubor 20 lb 10000 068 068 068

Rcul t+sprdi r 8rm 2533 145 0102 100 Jun 138 110 040 074 0122 067 429 Cotoran 4L pint 05000 433 217 217 OSHA pint 18000 104 187 187

Water tank 1000gal 170 0131 005 Jun 001 001 0008 004 006 Rcul t+sprdi r 8rQ38 2533 145 0102 100 Jun 138 110 040 074 0122 067 429

Caparol 4L pint 05000 336 168 168 MSMA pint 10000 254 254 254

Water tank 1000gal 170 0131 005 Jun 001 001 0008 004 006 Cstm ap grd fert liq ac 100 Jun 10000 350 350 350

Liq nit (act) 32 lb 400000 021 840 840 Cstm ap air 3 gal ac 100 Jun 10000 325 325 325

Vydate pint 10000 763 763 763 Solubor 20 lb 10000 068 068 068

Cstm ap air 3 gal ac 100 Jun 10000 325 325 325 Guthion 2L pint 06000 338 203 203

Solubor 20 lb 10000 068 068 068 Rcult+sprdir 8rm 2533 145 0102 100 Jun 138 110 040 074 0122 067 429

Bladex 4L pint 05000 285 143 143 MSMA pint 10000 254 254 254

Water tank 1000gal 170 0131 005 Jun 001 001 0008 004 006 Cstm ap air 3 gal ac 100 Jul 10000 325 325 325

Dimethoate pint 06000 259 155 155 Solubor 20 lb 10000 068 068 068

Cstm ap air 3 gal ac 100 Jul 10000 325 325 325 Pyrethroid ac 10000 690 690 690 Liq nitrogen (23) lb 66000 006 040 040

Ctn insect scouting ac 100 Jul 10000 600 600 600 Cstm ap air 5 gal ac 100 Aug 10000 400 400 400

pyrethroid ac 10000 690 690 690 Liq nitrogen (23) lb 66000 006 040 040

Cstm ap air 3 gal ac 100 Aug 10000 325 325 325 GutMon 2L pint 10000 338 338 338

Cstm ap air defolant Def or folex

ac pint

100 Sep 10000 10000

450 421

450 421

450 421

Dropp lb 01000 4883 488 488 Ctn picker-4row Cotton trai ler Cotton trailer Ctn picker-4row

1st 1267 15X 40 15x 40

2nd 12_67

170 170

0294 0131 0131 0222

100 030 030 050

Sep Sep Sep Oct

1778 007 007 672

2237 015 015 845

1008

0381

555

210

4570 021 021

1726 Cotton trailer 15X 40 170 0131 015 Oct 003 007 011 Cotton trailer 15X 40 170 0131 015 Oct 003 007 011 Stalk cutter 15 145 0137 100 Nov 186 ------shy 147

------shy102

103 ------shy 0164

----shy 090

------shy629

TOTALS 1663 1332 2971 4084 2804 1542 14923 26515 INTEREST ON OPERATING CAPITAL 838 UNALLOCATED LABOR 000 TOTAL SPECIFIED COST 27352

COOPERATIVE EXTENSION SERVICE University of Arkansas

COTTQN LOAMY SOILS SOLID PLANTED FURROW IRRIGATION NORTH OF I-40

EASTERN ARKANSAS

C c

University 0 ArkallSQS United States Department of Agricullflre and County Governments Cooperali

Estimating 1995 Production Costs In Arkansas

( (

Kelly J Bryant Clyde A Stuart Tony E Windham

AG-403-12-94

~J ~ linking People to Research

Table 1 Estimated costs per acre Furrow Irrigated Cotton LoBlBYSoils Solid Planted North of 1-40 Eas~ern Arkansas

ITEM UNIT PRICE QUANTITY AMOUNT YOUR FARM

dollars dollarsDIRECT EXPENSES

CROP SEEDCotton seed lb 065 100000 650

CUSTOM WORKCstm ap grd fert dry ac Cstm a~ grd fert liq acCstm a a1r 3 a acCtn in ect scosecttlng acCstm ap air ~ gat ac N~ n~~~ ~n~Cstm a~ air derolant ac 450

HERBICID SProwl 3ECCotoran 4L DSMA Ma~rol 4L B~adex 4L

HARVEST AIDS Pr~pDet or folex

FUNGICIDE amp SEED TR Terraclor SX EC

INSECTICIDESTemik l5G VydateGuthion 2LDimethoatePyrethroid

FERTILIZER amp LIMEUrea (N actual)Phospnate 0-46-0Potash 0-0-60Lig nit (act) 32SoIubQr 20Lig n1trogen (23)

GROWTH REGULATORSPix

MISC IRRIGATIONFlex ir tub1ng

OPERAIOR LABORImp ements Self-Propelled Eq

IRRIGATION LABORFurrow irrigation

DIESEL FUEL Tra~torsSelt-PrQPelledEqFurrow 1~r1gat1on

REPAIR amp MAINTENANCE ImyenlementsTr torsSe lPrQPelledEqFurrow 1~r1gat1on

INTEREST ON OP CAP TOTAL DIRECT EXPENSESFIXED EXPENSES

ImplementsTra~tors Selt-PrQPelledEqFurrow 1~r gat10n

TOTAL FIXED EXPENSES TOTAL SPECIFIED EXPENSES

pintp1ntRint pl~f p1nt pintpint pint lb pintptnt ~~nt

il ounces ac hour hour hour

iala a

acre acre acre acre acre

acre acre acre acre

J8

t~i l~f~ 2401

1~~ 2~Ja

~~~~~ 3625

979 575 989555 866

l~~~

rt~~ 12 ~3

31653

tgmiddot3~irh 6554 _-----shy

38207

The Arkansas Cooperative amptension Service offers its programs to aU eligible persons regardless0 race color national origin $ age 01 disability and is an Equal Opportuity Emplclyer

~jS

~Ji ZH 343

~ ~~ ~J~

~~~~ 88~ 082 575 550 550 550

8~8

~NI

ltU

U~~~ ~a888 70000

t888a 2sect888

l~~~~~~8 26g888 120000

10000

1middot79820084

1 5750

l~~~Z~

t~a~aat 8088

t~~~~

COOPERATIVE EXTENSION SERVICE University of Arkansas

COTTQN LOAMY SOILS SOLID PLANTED FURROW IRRIGATION NORTH OF I-40

EASTERN ARKANSAS

C c

University 0 ArkallSQS United States Department of Agricullflre and County Governments Cooperali

Estimating 1995 Production Costs In Arkansas

( (

Kelly J Bryant Clyde A Stuart Tony E Windham

AG-403-12-94

~J ~ linking People to Research

Table 1 Estimated costs per acre Furrow Irrigated Cotton LoBlBYSoils Solid Planted North of 1-40 Eas~ern Arkansas

ITEM UNIT PRICE QUANTITY AMOUNT YOUR FARM

dollars dollarsDIRECT EXPENSES

CROP SEEDCotton seed lb 065 100000 650

CUSTOM WORKCstm ap grd fert dry ac Cstm a~ grd fert liq acCstm a a1r 3 a acCtn in ect scosecttlng acCstm ap air ~ gat ac N~ n~~~ ~n~Cstm a~ air derolant ac 450

HERBICID SProwl 3ECCotoran 4L DSMA Ma~rol 4L B~adex 4L

HARVEST AIDS Pr~pDet or folex

FUNGICIDE amp SEED TR Terraclor SX EC

INSECTICIDESTemik l5G VydateGuthion 2LDimethoatePyrethroid

FERTILIZER amp LIMEUrea (N actual)Phospnate 0-46-0Potash 0-0-60Lig nit (act) 32SoIubQr 20Lig n1trogen (23)

GROWTH REGULATORSPix

MISC IRRIGATIONFlex ir tub1ng

OPERAIOR LABORImp ements Self-Propelled Eq

IRRIGATION LABORFurrow irrigation

DIESEL FUEL Tra~torsSelt-PrQPelledEqFurrow 1~r1gat1on

REPAIR amp MAINTENANCE ImyenlementsTr torsSe lPrQPelledEqFurrow 1~r1gat1on

INTEREST ON OP CAP TOTAL DIRECT EXPENSESFIXED EXPENSES

ImplementsTra~tors Selt-PrQPelledEqFurrow 1~r gat10n

TOTAL FIXED EXPENSES TOTAL SPECIFIED EXPENSES

pintp1ntRint pl~f p1nt pintpint pint lb pintptnt ~~nt

il ounces ac hour hour hour

iala a

acre acre acre acre acre

acre acre acre acre

J8

t~i l~f~ 2401

1~~ 2~Ja

~~~~~ 3625

979 575 989555 866

l~~~

rt~~ 12 ~3

31653

tgmiddot3~irh 6554 _-----shy

38207

The Arkansas Cooperative amptension Service offers its programs to aU eligible persons regardless0 race color national origin $ age 01 disability and is an Equal Opportuity Emplclyer

~jS

~Ji ZH 343

~ ~~ ~J~

~~~~ 88~ 082 575 550 550 550

8~8

~NI

ltU

U~~~ ~a888 70000

t888a 2sect888

l~~~~~~8 26g888 120000

10000

1middot79820084

1 5750

l~~~Z~

t~a~aat 8088

t~~~~

Table 2 Esti_ted resource use and costs per acre for field operations Furrow Irrigated Cotton Loy Soils Solid Planted North of 1-40 Eastern Arkansas

TRACTOR COST EQUIP COST ALLOC LABOR OPERATING INPUT OPERATION SIZE TRACTOR PERF TIMES TOTAL-------------- -------------- ------------- --------------------_

OPERATING INPUT UNIT SIZE RATE OVER MTH DIRECT FIXED DIRECT FIXED HOURS COST AMClJNT PRICE COST COST

middotmiddot----------dollars----------- dollars -------dollars--------

Subsoiler 9 shank 15 212 0216 100 Mar 419 338 045 117 0259 143 1062 Disk mediun cut 2641 175 0082 100 Mar 137 111 044 113 0098 054 459 Cstm ap grd fert dry ac 100 Apr 10000 350 350 350

Urea (N actual) lb 400000 020 800 800 Phosphate 0-46-0 lb 1000000 010 1000 1000 Potash 0-0-60 lb 1000000 007 700 700

Disk bedder 8rCil38 2533 175 0070 100 Apr 117 095 018 040 0084 046 316 Bed conditioner 2667 175 0052 100 Apr 087 070 019 044 0062 034 254 Disk bedder 8rCil38 2533 175 0070 100 Apr 117 095 018 040 0084 046 316 Incorprovator + spry 2667 175 0095 100 May 159 128 035 085 0143 078 485

Prowl 33EC pint 12500 320 400 400 Water tank 1000gal 170 0131 006 May 001 001 0009 005 007 Plntr hbox + spray 2533 175 0100 100 May 158 120 048 109 0230 127 561

Cotton seed lb 100000 065 650 650 Temik 15G lb 30000 306 918 918 Terraclor SX EC pint 70000 343 2401 2401 Cotoran 4L pint 10000 433 433 433

Water tank 1000gal 170 0131 006 May 001 001 0009 005 007 Row cult 8r1il38 2533 145 0102 100 May 138 110 029 054 0122 067 399 Cstm ap grd fert liq ac 100 Jun 10000 350 350 350

Liq nit (act) 32 lb 500000 021 1050 1050 Rcu l t+sprd i r 8rG138 2533 145 0102 100 Jun 138 110 040 074 0122 067 429

Cotoran 4L pint 05000 433 217 217 DSMA pint 18000 104 187 187

Water tank 1000gal 170 0131 005 Jun 001 001 0008 004 006 Rcul t+sprdi r 8rG138 2533 145 0102 100 Jun 138 110 040 074 0122 067 429

Caparol 4L pint 05000 336 168 168 MSMA pint 10000 254 254 254

Water tank 1000gal 170 0131 OOS Jun 001 001 0008 004 006 Cstm ap air 3 gal ac 100 Jun 10000 325 325 325

Vydate pint 10000 763 763 763 Solubor 20 lb 10000 068 068 068

Rcult+sprdir 8rG138 2533 145 0102 100 Jun 138 110 040 074 0122 067 429 Bladex 4L pint 05000 285 143 143 MSMA pint 10000 254 254 254

Water tank 1000gal 170 0131 005 Jun 001 001 0008 004 006 Cstm ap air 3 gal ac 100 Jun 10000 325 325 325

Guthion 2L pint 05330 338 180 180 Liq nitrogen (23) lb 11000 006 007 007 Solubor 20 lb 10000 068 068 068

Rcult+sprdir 8rG138 2533 145 0102 100 Jun 138 110 040 074 0122 067 429 Bladex 4L pint 16000 285 456 56

Water tank 1000gal 170 0131 012 Jun 001 002 0019 010 014

J ~

V

Flex ir tubing ac 100 Jun 10000 575 575 575 Ctn insect scouting ac 100 Jul 10000 600 600 600 Furrow irrigation ac in 100 Jul 280 465 0450 248 993 Furrow irrigation ac in 100 Jul 280 465 0450 248 993 Cstm ap air 3 gal ac 100 Jul 10000 325 325 325

Dimethoate pint 06000 259 155 155 Pix ounces 40000 082 326 326

Cstm ap air 5 gal ac 100 Aug 10000 400 400 400 pyrethroid ac 10000 690 690 690 Liq nitrogen (23) lb 66000 006 040 040 Pix ounces 80000 082 653 653

Furrow irrigation ac in 100 Aug 280 465 0450 248 993 Cstm ap air 3 gal ac 100 Aug 10000 325 325 325

Guthion 2L pint 10000 338 338 338 Furrow irrigation ac in 100 Aug 140 233 0225 124 496 Cstm ap air 5 gal ac 100 Aug 10000 400 400 400

pyrethroid ac 10000 690 690 690 Liq nitrogen (23) lb 66000 006 040 040

Cstm ap air 5 gal ac 100 Aug 10000 400 400 400 pyrethroid ac 10000 690 690 690 Liq nitrogen (23) lb 66000 006 040 040

Cstm ap air defolant ac 100 Sep 10000 450 450 450 Prep pint 25000 712 1780 1780 Def or folex pint 05000 421 211 211

Cstm ap air defolant ac 100 Sep 10000 450 450 450 Def or folex pint 15000 421 632 632

Ctn picker-4row 1st 1267 0294 100 Sep 1778 2237 1008 555 4570 Cotton trai ler 15X 40 170 0131 030 Sep 007 015 021 Cotton trai ler 15X 40 170 0131 030 Sep 007 015 021 Stalk cutter 15 145 0137 100 Oct 186 147 102 103 0164 090 629

------- ------- ------- ------- -- ------shyTOTALS 2072 1653 3294 4901 4382 2410 22674 37004 INTEREST ON OPERATING CAPITAL 1203 UNALLOCATED LABOR 000 TOTAL SPECIFIED COST 38207

COOPERATIVE EXTENSION SERVICE University ofArkansas

COTTON LOAMY SOILS SOLID PLANTEDC C CENTER PIVOT IRRIGATION 130 ACRES NORTH OF 1-40 EASTERN ARKANSAS

University of Arkansas U1Iited States Department of AgriCldlllre alld Cou1lty Gover1lments Cooperali1l8

Table 1 Estimated costs per acre Center Pivot Irrigated Cotto~ _LoamySoils Solid Planted 130 acres North of 1-40 rasternArkansas

Estimating 1995 Production Costs In Arkansas

( ( Kelly J Bryant Clyde A Stuart Tony E Windham

AG-404-12-94

Linking People~ to Researchlt

ITEM UNIT PRICE QUANTITY AMOUNT YOUR FARM

dollars dollarsDIRECT EXPENSES

CROP SEEDCotton seed 1b 065 100000 650

CUSTOM WORK Cstm ap grd ~ert dry ac 350 ~50Cstm ap grd ert l1q ac 350Cstmap air ga~ ac 325 1358Ctn 1nsect scout1ng ac 600 H~~~Cstm ap air 5 gal ac 400 1~88Cstm a~ air delolant ac 450 ~8888 900

HERBICIDESProw 33ECCotoran 4LDSHACap-aro1 4L MSMA Bladex 4L

HARVEST AIDSPrepDef or folex

FUNGICIDE amp SEED TRTerrac10r SX EC

INSECTICIDESTemik 5GVydateGuthion 2LDimethoatePvrethroid

FERTILIZER amp LIMEUrea (N actuf11)Phospfiate 0-46-0 Potash 0-0-60Lig nit (act) 32 SoIubor 20Lig nitrogen (23)

GROWTH REGULATORS Pix

OPERATOR LABORImplementsSelf-Propelled Eq

IRRIGATION LABORCenter ~ivot irrg

DIESEL FUELTractors Self-Propelled EqCenter p-1VOt irrg

REPAIR amp MAINTENANCEImplementsTralttorsSe1t-Prope11eg EqCenter p1vOt 1rrg

INTEREST ON OP CAP

TOTAL DIRECT EXPENSESFIXED EXPENSES

ImplementsTractors Se1f-Prope11eg EqCenter P1vot 1rrg

TOTAL FIXED EXPENSES

pintpintpintpintpintpint

320463

~J~ 285

12500 lmiddot50000 8000 25888 21000

400 6~0

tag599

pintpint lJi ~5888 1~22 pint 343 70000 2401 Ibpintpintpint ac

306 ~J~ ~~6

30000 r ogg80t830 00

00

918 763518 155

2070

19 1b 1b 19

8middot2010

007 021068006

1388888 1000000

500000 20000

209000

1888 700

1050 136125

ounces 082 120000 979 hourhour

550550

1798210084

989555

hour 550 06250 344 galgalgal

070 8~8

144599 13j~n

1012286723

acre acre acre acre acre

535 10301493 1~~~

100001000010000

l middotOOOO0000

1516 1493 l~U

31067 acre acre acre acre

1037 161222373138

10000 10000 l middotOOOO

0000

1037 161222373138 8023

TOTAL SPECIFIED EXPENSES 39089

The Arkallsas Cooperative Extensi01l Service offm its programs to all eligible PetS()l$ regardless of race color 1Iati01lai origill SfX age or diwbility a1ld k a1l Equal Opportu1lity Employer

Table 2 Esti_ted resource use Md costs pe acre for field ope ations Center Pivot I igated Cotton La-y Soils Solid Ptlnted 130 acres North of 1-40 Eastern Arkansas

TRACTOR COST EQUIP COST ALLOC LA~ OPERATING INPUT ------- ------_ OPERATION SIZE TRACTOR PERF TIMES ---------- --------------- -- --- TOTAL

OPERATING INPUT UNIT SIZE RATE OVER MTH DIRECT FIKED DIRECT F I KED HOJRS COST wlUNT PRICE COST COST

middotmiddotmiddotmiddotmiddotmiddotmiddotmiddotmiddotmiddotmiddotmiddotOollasmiddotmiddotmiddotmiddotmiddotmiddotmiddotmiddotmiddotmiddotmiddot dollars middotmiddotmiddotmiddotmiddotmiddotmiddotOollarsmiddotmiddotmiddotmiddotmiddotmiddotmiddotmiddot

Subsoiler 9 shank 15 200 0216 100 Mar 380 282 045 117 0259 143 967 Disk medillR cut 2641 175 0082 100 Mar 137 111 044 113 0098 054 459 Cstm ap grd fert dry ae

Urea (N actual) lb Phosphate 046-0 lb Potash 0middot0middot60 lb

100 Apr 10000 400000

1000000 1000000

350 020 010 007

350 800

1000 700

350 800

1000 700

Disk bedcIe 8rQ38 2533 Bed conditioner 2667 Disk bedder 8rQ38 2533 Incorprovator + spry 2667

Prowl 33EC pint Water tank 1000gal Plntr hbox + spray 2533

175 175 175 175

170 175

0070 0052 0070 0095

0131 0100

100 100 100 100

006 100

Apr Apr Apr May

May May

117 087 117 159

167

095 070 095 128

135

018 019 018 035

001 048

040 044 040 085

001 109

0084 0062 0084 0143

0009 0230

046 034 046 078

005 127

12500 320 400

316 254 316 485 400 007 585

Cotton seed lb 100000 065 650 650 Temik 15G lb 30000 306 918 918 Terraelor SK EC pint Cotoran 4L pint

Water tank 1000gal Row eUl t 8rQ38 2533 Cstm ap grd fert liq ae

Liq nit (act) 32 lb Reult+sprdir 8rQ38 2533

170 145

145

0131 0102

0102

006 100 100

100

May May Jun

Jun

138

138

110

110

001 029

040

001 054

074

0009 0122

0122

005 067

067

70000 10000

10000 500000

343 433

350 021

2401 433

350 1050

2401 433 007 399 350

1050 429

Cotoran 4L DSHA

Water tank Reul t+sprdi r 8rQ38

Caparol 4L MSMA

Water tank

pint pint

1000gal 2533

pint pint

1000gal

170 145

170

0131 0102

0131

005 100

005

Jun Jun

Jun

138 110 001 040

001

001 074

001

0008 0122

0008

004 067

004

05000 18000

05000 10000

433 104

336 254

217 187

168 254

217 187 006 429 168 254 006

Cstm ap air 3 gal Vydate Solubor 20

ae pint lb

100 Jun 10000 10000 10000

325 763 068

325 763 068

325 763 068

Reul t+sprdi I 8ral38 Bladex 4L MSMA

Water tank Cstm ap air 3 gal

2533 pint pint

1000gal ae

145

170

0102

0131

100

005 100

Jun

Jun Jun

138 110 040

001

074

001

0122

0008

067

004

05000 10000

10000

285 254

325

143 254

325

429 143 254 006 325

Guthion 2L Liq nitrogen (23)

pint lb

05330 11000

338 006

180 007

180 007

Solubor 20 lb 10000 068 068 068 Reul t+sprdi I 8ral38 2533 145 0102 100 Jun 138 110 040 074 0122 067 429

Bladex 4L Water tank

pint 1000gal 170 0131 012 Jun 001 002 0019 010

16000 285 456 456 014

u Ctn insect scouting Center pivot irrg

ae ae in

100 100

Jul Jul 268 627 0125 069

10000 600 600 600 965

Center pivot irrg Cstm ap air 3 gal

ae ae

in 100 100

Jul Jul

268 627 0125 069 10000 325 325

965 325

Dimethoate Pix

pint ounces

06000 40000

259 082

155 326

155 326

Center pivot irrg Cstm ap air 5 gal

Pyrethroid Liq nitrogen (23)

ae in ae

ae lb

100 100

Jul Aug

268 627 0125 069 10000 10000 66000

400 690 006

400 690 040

965 400 690 040

Pix ounces 80000 082 653 653 Cstm ap air 3 gal

Guthion 2L Center pivot irrg Cstm ap air 5 gal

pyrethroid

ae pint

ae in ae

ae

100

100 100

Aug

Aug Aug

268 627 0125 069

10000 10000

10000 10000

325 338

400 690

325 338

400 690

325 338 965 400 690

Liq nitrogen (23) Center pivot irrg Cstm ap air 5 gal

pyrethroid

lb ae in ae

ae

100 100

Aug Aug

268 627 0125 069 66000

10000 10000

006

400 690

040

400 690

040 965 400 690

Liq nitrogen (23) lb Cstm ap air defolant ae

Prep pintDef or folex pint

Cstm ap air defolant ae Def or folex pint

Ctn pieker4row 1st 1267 Cotton trai leI 15)( 40 Cotton trai leI 15)( 40 Stalk cutter 15

170 170 145

0294 0131 0131 0137

100

100

100 030 030 100

Sep

Sep

Sep 1778 2237 Sep 007 015 Sep 007 015 Dee 186 147 102 103

---shy - ------shy ---~--- ------shy

1008 555

0164 090 -_ -----shy

66000 10000 25000 05000 10000 15000

006 450 712 421 450 421

040 450

1780 211 450 632

040 450

1780 211 450 632

4570 021 021 629

TOTALS 2043 1612 3655 6411 3432 1887 22099 37707 INTEREST ON OPERATING CAPITAL 1382 UNALLOCATED LABOR 000 TOTAL SPECIFIED COST 39089

COOPERATIVE EXTENSION SERVICE University of Arkansas

COTTON MIXED SOILS STALE SEEDBEDr c FURROW IRRIGATION 130 ACRES SOUTH OF 1-40 EASTERN ARKANSAS

Ulliversity ()f ArkallSQS Ullited States Departme1lt of Agriculture a1ld COU1lty GorJemme1lts CooIeratiq

Table 1 Estimated costs J)er acr~L Furrow Irrigated Cotton Mixed Soi s Stale Seedbed Souuu of I-40 Eas~ern Arkansas

ITEM UNIT PRICE QUANTITY AMOUNT YOUR FARM

Estimating 1995 Production Costs In Arkansas

(( Kelly J Bryant Clyde A Stuart Tony E Windham

AG-405-12-94

linking People to Research~ ~

dollars DIRECT EXPENSES

CROP SEEDCotton seed lb 065 100000

CUSTOM WORK Cstm ap Ird ~ert d~y acCstm ap ~d ert 11q Cstm ap 1r galCtn insect SCOUtingCstm a~ air 5 galCstm a air deIolant

HERBICID S Bladex 4L Gramoxone extra RouidUP 8-~akTre 1~n8 ECZor al WP Cotoran 4L DSMACap~rol 4L MSMA

HARVEST AIDS Pr~pDet or folex

FUNGICIDE amp SEED TR Terraclor SX EC

INSECTICIDESTem1k 5G VydateGuthion 2L Pyre~hrQidLkrv1n J2 Curacron

FERTILI~ER amp L8MEOPhosp ate 0- 6shyPQtas 0-0-6 Llq nit (act) 32 Lig pitrQgen (23)SoIubor lO

GROWTH REGULATORS Pix

MISC IRRIGATION Flex ir tubing

OPERAIOR LABORImp ements Self-Propelled Eq

IRRIGATION LABOR Furrow irrigation

DIESEL FUEL Tr~~torsSelt-PrQPe~ledEqFurrow 1rr1gat1on

REPAIR amp MAINTENANCE ImplementsTr~~tors Selt-Propelled EqFurrow irrigation

INTEREST ON OP CAP TOTAL DIRECT EXPENSES FIXED EXPENSES

ImplementsTr~~tors Selt-PrQpelledEq Furrow 1rr1gat10n

TOTAL FIXED EXPENSES

TOTAL SPECIFIED EXPENSES

ac ac ac

ac

l~~ l~~~~ac pint

o~nces p~nt

pint l~~li 2~~~Ib

Pint p nt p nt

pint

pint

i~~i ~~~~ pint 4H ~~388 pint 343 70000 lb pint ~~~ ~~~~~pint ac pintpint l~~~ 18a88

U 8QI 1888888 19 82R ~~8888 ounces 082 120000

ac 575 10000 hour 550 17530 hour 550 10084

hour 550 1 5750

la1a a 8j8 1~~~2i

acre

lt~~acre U~~~acre acre acre 1013

acre acre acre

acre

~IJ~ t~~~~

dollars

650

~i~~ ~I I~~i

lO~~ 2401

~~l~ lr5g

~I88lj~ 979

575

964 555

866

~~~

l~~~~ 1013

35109

~IJ~ 6253

41363

The Arka1lsas Co()perative Erie1lsi01l Service ()ffers its pr()grams t() all eligible Peno1lS regardless ()f race c()lor 1Iati01lal origi1l sn age or disability a1ld is all Eqflal Opportu1lity Employer

COOPERATIVE EXTENSION SERVICE University ofArkansas

COTTON LOAMY SOILS SOLID PLANTEDC C CENTER PIVOT IRRIGATION 130 ACRES NORTH OF 1-40 EASTERN ARKANSAS

University of Arkansas U1Iited States Department of AgriCldlllre alld Cou1lty Gover1lments Cooperali1l8

Table 1 Estimated costs per acre Center Pivot Irrigated Cotto~ _LoamySoils Solid Planted 130 acres North of 1-40 rasternArkansas

Estimating 1995 Production Costs In Arkansas

( ( Kelly J Bryant Clyde A Stuart Tony E Windham

AG-404-12-94

Linking People~ to Researchlt

ITEM UNIT PRICE QUANTITY AMOUNT YOUR FARM

dollars dollarsDIRECT EXPENSES

CROP SEEDCotton seed 1b 065 100000 650

CUSTOM WORK Cstm ap grd ~ert dry ac 350 ~50Cstm ap grd ert l1q ac 350Cstmap air ga~ ac 325 1358Ctn 1nsect scout1ng ac 600 H~~~Cstm ap air 5 gal ac 400 1~88Cstm a~ air delolant ac 450 ~8888 900

HERBICIDESProw 33ECCotoran 4LDSHACap-aro1 4L MSMA Bladex 4L

HARVEST AIDSPrepDef or folex

FUNGICIDE amp SEED TRTerrac10r SX EC

INSECTICIDESTemik 5GVydateGuthion 2LDimethoatePvrethroid

FERTILIZER amp LIMEUrea (N actuf11)Phospfiate 0-46-0 Potash 0-0-60Lig nit (act) 32 SoIubor 20Lig nitrogen (23)

GROWTH REGULATORS Pix

OPERATOR LABORImplementsSelf-Propelled Eq

IRRIGATION LABORCenter ~ivot irrg

DIESEL FUELTractors Self-Propelled EqCenter p-1VOt irrg

REPAIR amp MAINTENANCEImplementsTralttorsSe1t-Prope11eg EqCenter p1vOt 1rrg

INTEREST ON OP CAP

TOTAL DIRECT EXPENSESFIXED EXPENSES

ImplementsTractors Se1f-Prope11eg EqCenter P1vot 1rrg

TOTAL FIXED EXPENSES

pintpintpintpintpintpint

320463

~J~ 285

12500 lmiddot50000 8000 25888 21000

400 6~0

tag599

pintpint lJi ~5888 1~22 pint 343 70000 2401 Ibpintpintpint ac

306 ~J~ ~~6

30000 r ogg80t830 00

00

918 763518 155

2070

19 1b 1b 19

8middot2010

007 021068006

1388888 1000000

500000 20000

209000

1888 700

1050 136125

ounces 082 120000 979 hourhour

550550

1798210084

989555

hour 550 06250 344 galgalgal

070 8~8

144599 13j~n

1012286723

acre acre acre acre acre

535 10301493 1~~~

100001000010000

l middotOOOO0000

1516 1493 l~U

31067 acre acre acre acre

1037 161222373138

10000 10000 l middotOOOO

0000

1037 161222373138 8023

TOTAL SPECIFIED EXPENSES 39089

The Arkallsas Cooperative Extensi01l Service offm its programs to all eligible PetS()l$ regardless of race color 1Iati01lai origill SfX age or diwbility a1ld k a1l Equal Opportu1lity Employer

Table 2 Esti_ted resource use Md costs pe acre for field ope ations Center Pivot I igated Cotton La-y Soils Solid Ptlnted 130 acres North of 1-40 Eastern Arkansas

TRACTOR COST EQUIP COST ALLOC LA~ OPERATING INPUT ------- ------_ OPERATION SIZE TRACTOR PERF TIMES ---------- --------------- -- --- TOTAL

OPERATING INPUT UNIT SIZE RATE OVER MTH DIRECT FIKED DIRECT F I KED HOJRS COST wlUNT PRICE COST COST

middotmiddotmiddotmiddotmiddotmiddotmiddotmiddotmiddotmiddotmiddotmiddotOollasmiddotmiddotmiddotmiddotmiddotmiddotmiddotmiddotmiddotmiddotmiddot dollars middotmiddotmiddotmiddotmiddotmiddotmiddotOollarsmiddotmiddotmiddotmiddotmiddotmiddotmiddotmiddot

Subsoiler 9 shank 15 200 0216 100 Mar 380 282 045 117 0259 143 967 Disk medillR cut 2641 175 0082 100 Mar 137 111 044 113 0098 054 459 Cstm ap grd fert dry ae

Urea (N actual) lb Phosphate 046-0 lb Potash 0middot0middot60 lb

100 Apr 10000 400000

1000000 1000000

350 020 010 007

350 800

1000 700

350 800

1000 700

Disk bedcIe 8rQ38 2533 Bed conditioner 2667 Disk bedder 8rQ38 2533 Incorprovator + spry 2667

Prowl 33EC pint Water tank 1000gal Plntr hbox + spray 2533

175 175 175 175

170 175

0070 0052 0070 0095

0131 0100

100 100 100 100

006 100

Apr Apr Apr May

May May

117 087 117 159

167

095 070 095 128

135

018 019 018 035

001 048

040 044 040 085

001 109

0084 0062 0084 0143

0009 0230

046 034 046 078

005 127

12500 320 400

316 254 316 485 400 007 585

Cotton seed lb 100000 065 650 650 Temik 15G lb 30000 306 918 918 Terraelor SK EC pint Cotoran 4L pint

Water tank 1000gal Row eUl t 8rQ38 2533 Cstm ap grd fert liq ae

Liq nit (act) 32 lb Reult+sprdir 8rQ38 2533

170 145

145

0131 0102

0102

006 100 100

100

May May Jun

Jun

138

138

110

110

001 029

040

001 054

074

0009 0122

0122

005 067

067

70000 10000

10000 500000

343 433

350 021

2401 433

350 1050

2401 433 007 399 350

1050 429

Cotoran 4L DSHA

Water tank Reul t+sprdi r 8rQ38

Caparol 4L MSMA

Water tank

pint pint

1000gal 2533

pint pint

1000gal

170 145

170

0131 0102

0131

005 100

005

Jun Jun

Jun

138 110 001 040

001

001 074

001

0008 0122

0008

004 067

004

05000 18000

05000 10000

433 104

336 254

217 187

168 254

217 187 006 429 168 254 006

Cstm ap air 3 gal Vydate Solubor 20

ae pint lb

100 Jun 10000 10000 10000

325 763 068

325 763 068

325 763 068

Reul t+sprdi I 8ral38 Bladex 4L MSMA

Water tank Cstm ap air 3 gal

2533 pint pint

1000gal ae

145

170

0102

0131

100

005 100

Jun

Jun Jun

138 110 040

001

074

001

0122

0008

067

004

05000 10000

10000

285 254

325

143 254

325

429 143 254 006 325

Guthion 2L Liq nitrogen (23)

pint lb

05330 11000

338 006

180 007

180 007

Solubor 20 lb 10000 068 068 068 Reul t+sprdi I 8ral38 2533 145 0102 100 Jun 138 110 040 074 0122 067 429

Bladex 4L Water tank

pint 1000gal 170 0131 012 Jun 001 002 0019 010

16000 285 456 456 014

u Ctn insect scouting Center pivot irrg

ae ae in

100 100

Jul Jul 268 627 0125 069

10000 600 600 600 965

Center pivot irrg Cstm ap air 3 gal

ae ae

in 100 100

Jul Jul

268 627 0125 069 10000 325 325

965 325

Dimethoate Pix

pint ounces

06000 40000

259 082

155 326

155 326

Center pivot irrg Cstm ap air 5 gal

Pyrethroid Liq nitrogen (23)

ae in ae

ae lb

100 100

Jul Aug

268 627 0125 069 10000 10000 66000

400 690 006

400 690 040

965 400 690 040

Pix ounces 80000 082 653 653 Cstm ap air 3 gal

Guthion 2L Center pivot irrg Cstm ap air 5 gal

pyrethroid

ae pint

ae in ae

ae

100

100 100

Aug

Aug Aug

268 627 0125 069

10000 10000

10000 10000

325 338

400 690

325 338

400 690

325 338 965 400 690

Liq nitrogen (23) Center pivot irrg Cstm ap air 5 gal

pyrethroid

lb ae in ae

ae

100 100

Aug Aug

268 627 0125 069 66000

10000 10000

006

400 690

040

400 690

040 965 400 690

Liq nitrogen (23) lb Cstm ap air defolant ae

Prep pintDef or folex pint

Cstm ap air defolant ae Def or folex pint

Ctn pieker4row 1st 1267 Cotton trai leI 15)( 40 Cotton trai leI 15)( 40 Stalk cutter 15

170 170 145

0294 0131 0131 0137

100

100

100 030 030 100

Sep

Sep

Sep 1778 2237 Sep 007 015 Sep 007 015 Dee 186 147 102 103

---shy - ------shy ---~--- ------shy

1008 555

0164 090 -_ -----shy

66000 10000 25000 05000 10000 15000

006 450 712 421 450 421

040 450

1780 211 450 632

040 450

1780 211 450 632

4570 021 021 629

TOTALS 2043 1612 3655 6411 3432 1887 22099 37707 INTEREST ON OPERATING CAPITAL 1382 UNALLOCATED LABOR 000 TOTAL SPECIFIED COST 39089

COOPERATIVE EXTENSION SERVICE University of Arkansas

COTTON MIXED SOILS STALE SEEDBEDr c FURROW IRRIGATION 130 ACRES SOUTH OF 1-40 EASTERN ARKANSAS

Ulliversity ()f ArkallSQS Ullited States Departme1lt of Agriculture a1ld COU1lty GorJemme1lts CooIeratiq

Table 1 Estimated costs J)er acr~L Furrow Irrigated Cotton Mixed Soi s Stale Seedbed Souuu of I-40 Eas~ern Arkansas

ITEM UNIT PRICE QUANTITY AMOUNT YOUR FARM

Estimating 1995 Production Costs In Arkansas

(( Kelly J Bryant Clyde A Stuart Tony E Windham

AG-405-12-94

linking People to Research~ ~

dollars DIRECT EXPENSES

CROP SEEDCotton seed lb 065 100000

CUSTOM WORK Cstm ap Ird ~ert d~y acCstm ap ~d ert 11q Cstm ap 1r galCtn insect SCOUtingCstm a~ air 5 galCstm a air deIolant

HERBICID S Bladex 4L Gramoxone extra RouidUP 8-~akTre 1~n8 ECZor al WP Cotoran 4L DSMACap~rol 4L MSMA

HARVEST AIDS Pr~pDet or folex

FUNGICIDE amp SEED TR Terraclor SX EC

INSECTICIDESTem1k 5G VydateGuthion 2L Pyre~hrQidLkrv1n J2 Curacron

FERTILI~ER amp L8MEOPhosp ate 0- 6shyPQtas 0-0-6 Llq nit (act) 32 Lig pitrQgen (23)SoIubor lO

GROWTH REGULATORS Pix

MISC IRRIGATION Flex ir tubing

OPERAIOR LABORImp ements Self-Propelled Eq

IRRIGATION LABOR Furrow irrigation

DIESEL FUEL Tr~~torsSelt-PrQPe~ledEqFurrow 1rr1gat1on

REPAIR amp MAINTENANCE ImplementsTr~~tors Selt-Propelled EqFurrow irrigation

INTEREST ON OP CAP TOTAL DIRECT EXPENSES FIXED EXPENSES

ImplementsTr~~tors Selt-PrQpelledEq Furrow 1rr1gat10n

TOTAL FIXED EXPENSES

TOTAL SPECIFIED EXPENSES

ac ac ac

ac

l~~ l~~~~ac pint

o~nces p~nt

pint l~~li 2~~~Ib

Pint p nt p nt

pint

pint

i~~i ~~~~ pint 4H ~~388 pint 343 70000 lb pint ~~~ ~~~~~pint ac pintpint l~~~ 18a88

U 8QI 1888888 19 82R ~~8888 ounces 082 120000

ac 575 10000 hour 550 17530 hour 550 10084

hour 550 1 5750

la1a a 8j8 1~~~2i

acre

lt~~acre U~~~acre acre acre 1013

acre acre acre

acre

~IJ~ t~~~~

dollars

650

~i~~ ~I I~~i

lO~~ 2401

~~l~ lr5g

~I88lj~ 979

575

964 555

866

~~~

l~~~~ 1013

35109

~IJ~ 6253

41363

The Arka1lsas Co()perative Erie1lsi01l Service ()ffers its pr()grams t() all eligible Peno1lS regardless ()f race c()lor 1Iati01lal origi1l sn age or disability a1ld is all Eqflal Opportu1lity Employer

Table 2 Esti_ted resource use Md costs pe acre for field ope ations Center Pivot I igated Cotton La-y Soils Solid Ptlnted 130 acres North of 1-40 Eastern Arkansas

TRACTOR COST EQUIP COST ALLOC LA~ OPERATING INPUT ------- ------_ OPERATION SIZE TRACTOR PERF TIMES ---------- --------------- -- --- TOTAL

OPERATING INPUT UNIT SIZE RATE OVER MTH DIRECT FIKED DIRECT F I KED HOJRS COST wlUNT PRICE COST COST

middotmiddotmiddotmiddotmiddotmiddotmiddotmiddotmiddotmiddotmiddotmiddotOollasmiddotmiddotmiddotmiddotmiddotmiddotmiddotmiddotmiddotmiddotmiddot dollars middotmiddotmiddotmiddotmiddotmiddotmiddotOollarsmiddotmiddotmiddotmiddotmiddotmiddotmiddotmiddot

Subsoiler 9 shank 15 200 0216 100 Mar 380 282 045 117 0259 143 967 Disk medillR cut 2641 175 0082 100 Mar 137 111 044 113 0098 054 459 Cstm ap grd fert dry ae

Urea (N actual) lb Phosphate 046-0 lb Potash 0middot0middot60 lb

100 Apr 10000 400000

1000000 1000000

350 020 010 007

350 800

1000 700

350 800

1000 700

Disk bedcIe 8rQ38 2533 Bed conditioner 2667 Disk bedder 8rQ38 2533 Incorprovator + spry 2667

Prowl 33EC pint Water tank 1000gal Plntr hbox + spray 2533

175 175 175 175

170 175

0070 0052 0070 0095

0131 0100

100 100 100 100

006 100

Apr Apr Apr May

May May

117 087 117 159

167

095 070 095 128

135

018 019 018 035

001 048

040 044 040 085

001 109

0084 0062 0084 0143

0009 0230

046 034 046 078

005 127

12500 320 400

316 254 316 485 400 007 585

Cotton seed lb 100000 065 650 650 Temik 15G lb 30000 306 918 918 Terraelor SK EC pint Cotoran 4L pint

Water tank 1000gal Row eUl t 8rQ38 2533 Cstm ap grd fert liq ae

Liq nit (act) 32 lb Reult+sprdir 8rQ38 2533

170 145

145

0131 0102

0102

006 100 100

100

May May Jun

Jun

138

138

110

110

001 029

040

001 054

074

0009 0122

0122

005 067

067

70000 10000

10000 500000

343 433

350 021

2401 433

350 1050

2401 433 007 399 350

1050 429

Cotoran 4L DSHA

Water tank Reul t+sprdi r 8rQ38

Caparol 4L MSMA

Water tank

pint pint

1000gal 2533

pint pint

1000gal

170 145

170

0131 0102

0131

005 100

005

Jun Jun

Jun

138 110 001 040

001

001 074

001

0008 0122

0008

004 067

004

05000 18000

05000 10000

433 104

336 254

217 187

168 254

217 187 006 429 168 254 006

Cstm ap air 3 gal Vydate Solubor 20

ae pint lb

100 Jun 10000 10000 10000

325 763 068

325 763 068

325 763 068

Reul t+sprdi I 8ral38 Bladex 4L MSMA

Water tank Cstm ap air 3 gal

2533 pint pint

1000gal ae

145

170

0102

0131

100

005 100

Jun

Jun Jun

138 110 040

001

074

001

0122

0008

067

004

05000 10000

10000

285 254

325

143 254

325

429 143 254 006 325

Guthion 2L Liq nitrogen (23)

pint lb

05330 11000

338 006

180 007

180 007

Solubor 20 lb 10000 068 068 068 Reul t+sprdi I 8ral38 2533 145 0102 100 Jun 138 110 040 074 0122 067 429

Bladex 4L Water tank

pint 1000gal 170 0131 012 Jun 001 002 0019 010

16000 285 456 456 014

u Ctn insect scouting Center pivot irrg

ae ae in

100 100

Jul Jul 268 627 0125 069

10000 600 600 600 965

Center pivot irrg Cstm ap air 3 gal

ae ae

in 100 100

Jul Jul

268 627 0125 069 10000 325 325

965 325

Dimethoate Pix

pint ounces

06000 40000

259 082

155 326

155 326

Center pivot irrg Cstm ap air 5 gal

Pyrethroid Liq nitrogen (23)

ae in ae

ae lb

100 100

Jul Aug

268 627 0125 069 10000 10000 66000

400 690 006

400 690 040

965 400 690 040

Pix ounces 80000 082 653 653 Cstm ap air 3 gal

Guthion 2L Center pivot irrg Cstm ap air 5 gal

pyrethroid

ae pint

ae in ae

ae

100

100 100

Aug

Aug Aug

268 627 0125 069

10000 10000

10000 10000

325 338

400 690

325 338

400 690

325 338 965 400 690

Liq nitrogen (23) Center pivot irrg Cstm ap air 5 gal

pyrethroid

lb ae in ae

ae

100 100

Aug Aug

268 627 0125 069 66000

10000 10000

006

400 690

040

400 690

040 965 400 690

Liq nitrogen (23) lb Cstm ap air defolant ae

Prep pintDef or folex pint

Cstm ap air defolant ae Def or folex pint

Ctn pieker4row 1st 1267 Cotton trai leI 15)( 40 Cotton trai leI 15)( 40 Stalk cutter 15

170 170 145

0294 0131 0131 0137

100

100

100 030 030 100

Sep

Sep

Sep 1778 2237 Sep 007 015 Sep 007 015 Dee 186 147 102 103

---shy - ------shy ---~--- ------shy

1008 555

0164 090 -_ -----shy

66000 10000 25000 05000 10000 15000

006 450 712 421 450 421

040 450

1780 211 450 632

040 450

1780 211 450 632

4570 021 021 629

TOTALS 2043 1612 3655 6411 3432 1887 22099 37707 INTEREST ON OPERATING CAPITAL 1382 UNALLOCATED LABOR 000 TOTAL SPECIFIED COST 39089

COOPERATIVE EXTENSION SERVICE University of Arkansas

COTTON MIXED SOILS STALE SEEDBEDr c FURROW IRRIGATION 130 ACRES SOUTH OF 1-40 EASTERN ARKANSAS

Ulliversity ()f ArkallSQS Ullited States Departme1lt of Agriculture a1ld COU1lty GorJemme1lts CooIeratiq

Table 1 Estimated costs J)er acr~L Furrow Irrigated Cotton Mixed Soi s Stale Seedbed Souuu of I-40 Eas~ern Arkansas

ITEM UNIT PRICE QUANTITY AMOUNT YOUR FARM

Estimating 1995 Production Costs In Arkansas

(( Kelly J Bryant Clyde A Stuart Tony E Windham

AG-405-12-94

linking People to Research~ ~

dollars DIRECT EXPENSES

CROP SEEDCotton seed lb 065 100000

CUSTOM WORK Cstm ap Ird ~ert d~y acCstm ap ~d ert 11q Cstm ap 1r galCtn insect SCOUtingCstm a~ air 5 galCstm a air deIolant

HERBICID S Bladex 4L Gramoxone extra RouidUP 8-~akTre 1~n8 ECZor al WP Cotoran 4L DSMACap~rol 4L MSMA

HARVEST AIDS Pr~pDet or folex

FUNGICIDE amp SEED TR Terraclor SX EC

INSECTICIDESTem1k 5G VydateGuthion 2L Pyre~hrQidLkrv1n J2 Curacron

FERTILI~ER amp L8MEOPhosp ate 0- 6shyPQtas 0-0-6 Llq nit (act) 32 Lig pitrQgen (23)SoIubor lO

GROWTH REGULATORS Pix

MISC IRRIGATION Flex ir tubing

OPERAIOR LABORImp ements Self-Propelled Eq

IRRIGATION LABOR Furrow irrigation

DIESEL FUEL Tr~~torsSelt-PrQPe~ledEqFurrow 1rr1gat1on

REPAIR amp MAINTENANCE ImplementsTr~~tors Selt-Propelled EqFurrow irrigation

INTEREST ON OP CAP TOTAL DIRECT EXPENSES FIXED EXPENSES

ImplementsTr~~tors Selt-PrQpelledEq Furrow 1rr1gat10n

TOTAL FIXED EXPENSES

TOTAL SPECIFIED EXPENSES

ac ac ac

ac

l~~ l~~~~ac pint

o~nces p~nt

pint l~~li 2~~~Ib

Pint p nt p nt

pint

pint

i~~i ~~~~ pint 4H ~~388 pint 343 70000 lb pint ~~~ ~~~~~pint ac pintpint l~~~ 18a88

U 8QI 1888888 19 82R ~~8888 ounces 082 120000

ac 575 10000 hour 550 17530 hour 550 10084

hour 550 1 5750

la1a a 8j8 1~~~2i

acre

lt~~acre U~~~acre acre acre 1013

acre acre acre

acre

~IJ~ t~~~~

dollars

650

~i~~ ~I I~~i

lO~~ 2401

~~l~ lr5g

~I88lj~ 979

575

964 555

866

~~~

l~~~~ 1013

35109

~IJ~ 6253

41363

The Arka1lsas Co()perative Erie1lsi01l Service ()ffers its pr()grams t() all eligible Peno1lS regardless ()f race c()lor 1Iati01lal origi1l sn age or disability a1ld is all Eqflal Opportu1lity Employer

COOPERATIVE EXTENSION SERVICE University of Arkansas

COTTON MIXED SOILS STALE SEEDBEDr c FURROW IRRIGATION 130 ACRES SOUTH OF 1-40 EASTERN ARKANSAS

Ulliversity ()f ArkallSQS Ullited States Departme1lt of Agriculture a1ld COU1lty GorJemme1lts CooIeratiq

Table 1 Estimated costs J)er acr~L Furrow Irrigated Cotton Mixed Soi s Stale Seedbed Souuu of I-40 Eas~ern Arkansas

ITEM UNIT PRICE QUANTITY AMOUNT YOUR FARM

Estimating 1995 Production Costs In Arkansas

(( Kelly J Bryant Clyde A Stuart Tony E Windham

AG-405-12-94

linking People to Research~ ~

dollars DIRECT EXPENSES

CROP SEEDCotton seed lb 065 100000

CUSTOM WORK Cstm ap Ird ~ert d~y acCstm ap ~d ert 11q Cstm ap 1r galCtn insect SCOUtingCstm a~ air 5 galCstm a air deIolant

HERBICID S Bladex 4L Gramoxone extra RouidUP 8-~akTre 1~n8 ECZor al WP Cotoran 4L DSMACap~rol 4L MSMA

HARVEST AIDS Pr~pDet or folex

FUNGICIDE amp SEED TR Terraclor SX EC

INSECTICIDESTem1k 5G VydateGuthion 2L Pyre~hrQidLkrv1n J2 Curacron

FERTILI~ER amp L8MEOPhosp ate 0- 6shyPQtas 0-0-6 Llq nit (act) 32 Lig pitrQgen (23)SoIubor lO

GROWTH REGULATORS Pix

MISC IRRIGATION Flex ir tubing

OPERAIOR LABORImp ements Self-Propelled Eq

IRRIGATION LABOR Furrow irrigation

DIESEL FUEL Tr~~torsSelt-PrQPe~ledEqFurrow 1rr1gat1on

REPAIR amp MAINTENANCE ImplementsTr~~tors Selt-Propelled EqFurrow irrigation

INTEREST ON OP CAP TOTAL DIRECT EXPENSES FIXED EXPENSES

ImplementsTr~~tors Selt-PrQpelledEq Furrow 1rr1gat10n

TOTAL FIXED EXPENSES

TOTAL SPECIFIED EXPENSES

ac ac ac

ac

l~~ l~~~~ac pint

o~nces p~nt

pint l~~li 2~~~Ib

Pint p nt p nt

pint

pint

i~~i ~~~~ pint 4H ~~388 pint 343 70000 lb pint ~~~ ~~~~~pint ac pintpint l~~~ 18a88

U 8QI 1888888 19 82R ~~8888 ounces 082 120000

ac 575 10000 hour 550 17530 hour 550 10084

hour 550 1 5750

la1a a 8j8 1~~~2i

acre

lt~~acre U~~~acre acre acre 1013

acre acre acre

acre

~IJ~ t~~~~

dollars

650

~i~~ ~I I~~i

lO~~ 2401

~~l~ lr5g

~I88lj~ 979

575

964 555

866

~~~

l~~~~ 1013

35109

~IJ~ 6253

41363

The Arka1lsas Co()perative Erie1lsi01l Service ()ffers its pr()grams t() all eligible Peno1lS regardless ()f race c()lor 1Iati01lal origi1l sn age or disability a1ld is all Eqflal Opportu1lity Employer

Table 2_ Esti_ted resource use and costs per acre for field operations F row Irrigated Cotton Mixed Soils Stale 5ee(I)ed South of 1-40 Eastern Arkansas_

TRACTOR COST EQUIP COST ALLOC LABOR OPERATI NG INPUT OPERATIONI SIZEI TOTALTRACTOR PERF TIMES -------------- -------------- ----------- shy

OPERATING INPUT UNIT SIZE RATE OVER MTH DIRECT FIXED DIRECT FIXED HOURS COST AMOUNT PRICE COST COST

------------dollars-middotmiddot-middotmiddotmiddotmiddot-middotmiddot dollars middot------dollars-middotmiddotmiddot--middotmiddot

Flail shredder 15 145 0295 100 Oct 400 317 096 1S9 0354 195 1197 Cstm ap grd fert dry ae 100 Oct 10000 350 350 350

Phosphate 0-46-0 lb 1000000 010 1000 1000 Potash 0-0-60 lb 1000000 007 700 700

Ripr hipr SrQ38 25 175 0078 100 Oct 130 105 029 064 0094 051 381 Disk bedder 8rQ38 2533 175 0070 100 Oct 117 095 018 040 0084 046 316 Sprayer broadcast 2667 175 0095 100 Mar 159 128 016 040 0143 078 422

Bladex 4L pint 05000 285 143 143 Gramoxone extra pint 10000 387 387 387

Water tank 1000gal 170 0131 012 Mar 001 002 0019 010 014 Sprayer broadcast 2667 175 0095 010 Apr 016 013 002 004 0014 OOS 042

Roundup d-pak ounces 20000 048 096 096 Water tank 1000gal 170 0131 001 Apr 000 000 0002 001 001 Ineorprovator + spry 2667 175 0095 100 Apr 159 128 035 085 0143 078 485

Treflan 4EC pint 07500 398 299 299 Zorial 8QWP lb 04000 1344 538 538

Water tank 1000gal 170 0131 005 Apr 001 001 0008 004 006 Plntr hbox + spray 2533 175 0100 100 May 167 135 048 109 0230 127 585

Cotton seed lb 100000 065 650 650 Temik 15G lb 30000 306 918 918 Terraelor SX EC pint 70000 343 2401 2401 Cotoran 4L pint 10000 433 433 433

Water tank 1Oooga I 170 0131 006 May 001 001 0009 005 007 Row cult 8rQ38 2533 145 0102 100 May 138 110 029 054 0122 067 399 Cstm ap grd fert liq ae 100 Jun 10000 350 350 350

Liq nit (act) 32 lb 500000 021 1050 1050 Reul t+sprdi r 8rQ38 2533 145 0102 100 Jun 138 110 040 074 0122 067 429

Cotoran 4L pint 05000 433 217 217 DSMA pint 18000 104 187 187

Water tank 1000gal 170 0131 005 Jun 001 001 0008 004 006 Cstm ap grd fert liq ae 100 Jun 10000 350 350 350

liq nit (act) 32 lb 500000 021 1050 1050 Reul t+sprdi r 8riil38 2533 145 0102 100 Jun 138 110 040 074 0122 067 429

Caparol 4l pint 05000 336 168 168 MSMA pint 10000 254 254 254

Water tank 1000gal 170 0131 005 Jun 001 001 OOOS 004 006 Reult+sprdir 8rQ38 2533 145 0102 100 Jun 138 110 040 074 0122 067 429

Bladex 4L pint 05000 285 143 143 MSMA pint 10000 254 254 254

Water tank 1OOOga l 170 0131 005 Jun 001 001 OOOS 004 006 Cstm ap air 3 gal ae 100 Jun 10000 325 325 325

Vydate pint 10000 763 763 763 Liq nitrogen (23) lb 11000 006 007 007

u J

Solubor 20 lb 10000 068 068 068 Cstm ap air 3 gal ae 100 Jun 10000 325 325 325

Guthion 2L pint 10000 338 338 338 L iq nitrogen (23) lb 11000 006 007 007 Solubor 20 lb 10000 068 068 068

Reul t+sprdi r 8rQ38 2533 145 0102 100 Jun 138 110 040 074 0122 067 429 Bladex 4L pint 16000 285 456 456

Water tank 1000gal 170 0131 012 Jun 001 002 0019 010 014 Flex ir tubing ae 100 Jul 10000 575 575 575 Ctn insect scouting ae 100 Jul 10000 600 600 600 Furrow irrigation ae in 100 Jul 280 465 0450 248 993 Cstm ap air 3 gal ae 100 Jul 10000 325 325 325

Pyrethroid ac 10000 690 690 690 Pix ounces 40000 082 326 326

Furrow irrigation ae in 100 Jul 280 465 0450 248 993 Cstm ap air 5 gal ae 100 Jul 10000 400 400 400

Pyrethroid ac 10000 690 690 690 Liq nitrogen (23) lb 66000 006 040 040 Pix ounces 80000 082 653 653

Furrow irrigation ae in 100 Aug 280 465 0450 248 993 Cstm ap air 3 gal ae 100 Aug 10000 325 325 325

Guthion 2L pint 10000 338 338 338 Cstm ap air 5 gal ae 100 Aug 10000 400 400 400

Pyrethroid ae 10000 690 690 690 Larvn 32 pint 06260 591 370 370 Liq nitrogen (23) lb 66000 006 040 040

Cstm ap air 3 gal ae 100 Aug 10000 325 325 325 Guthion 2L pint 10000 338 338 338

Furrow irrigation ae in 100 Aug 140 233 0225 124 496 Cstm ap air 5 gal ae 100 Aug 10000 400 400 400

Larvin 32 pint 06260 591 370 370 pyrethroid ae 10000 690 690 690 Liq nitrogen (23) lb 66000 006 040 040

Cstm ap air 5 gal ae 100 Aug 10000 400 400 400 Curaeron pint 10000 1156 1156 1156

Cstm ap air defolant ae 100 Sep 10000 450 450 450 Prep pint 03300 712 235 235 Def or folex pint 10000 421 421 421

Cstm ap air defolant ae 100 Sep 10000 450 450 450 Def or folex pint 15000 421 632 632

Ctn pieker-4row 1st 1267 0294 100 Sep 1778 2237 1008 555 4570 Cotton trailer 15X 40 170 0131 030 Sep 007 015 021 Cotton trailer 15X 40 170 0131 030 Sep 007 015 021

TOTALS 1841 1470 3211 4783 4336 2385 26659 40349 INTEREST ON OPERATING CAPITAL 1013 UNALLOCATED LABOR 000 TOTAL SPECIFIED COST 41363

• AG399
• AG400
• AG401
• AG402
• AG403
• AG404
• AG405