PROJECTED COSTS FOR SELECTED LOUISIANA VEGETABLE CROPS - 1997 SEASON

TRACTOR COST

EQU

IP COST

ALLOC LABOR

OPERATING

INPUT

O P E R A T I O N/

_{S I Z E /}

_{T R A C T O R}

_{P E R F}

_{T I M E S}

TOTAL

OPERATING INPUT

UNIT

SIZE

RATE

OVER

_{M T H}

-_D-_I-_R-_E-_C-_T- -

- -_F-_I-_XE--_D

-_D-_I-_R-_EC--_T --

- -_F-_IX-_E-_D-

-_H-_OU-_R-_S--

- - - -_C-_O-_S-_T

-_A-_M-_O-_U-_N-_T- -

- -_P-_RI-_C-_E--

- - - -_CO--_ST-

COST

_ __-__-__-__-__-__-__-__-

__-__-__-__-d___ol___l

__a__r__s__--___--___-

__-__-__--__-__-__

___d__o__l__l__a__r__s_

__-__-__--__-__-___-

__d__o__l__la___rs___-

__-__-__--__-__-___-

Lime (spread)

Middle buster 1R

cwt

1.00

Jul

6.6000

1.60

10.56

10.56

3 ft

_{2 3}

_{1 5 3 0}

1.00

Jul

_{5 6 3}

_{22 95 23}

_{0 2 2}

_{0. 3 1}

_{11 26 85 34}

_{1 29 64 20}

21.31

Disk 2R

6 ft

43

0.570

2.00

Jul

5.79

0.75

1.07

19.94

Disk-pre-1-2R
Treflan

6 ft

23

0.590

1.00

Jul

2.17

0.98

0.49

0.70

0.649

4.87

9.21

₃ p_ft_t

_{1 0 0 0 0}

_{3. 7 5}

_{3 75}

3.75

Hipper-fert 1R
8-24-24

_{2 3}

_{1 5 5 0}

_{1. 0 0}

_{J u l}

_{5 7 1}

_{2 5 6}

_{0 9 1}

_{1. 2 9}

_{1 7 05}

_{1 2 7 9}

23.26

lb

_{6 0 0 0 0 0 0}

_{0. 1 3}

_{7 8 00}

78.00

Hipper 1R

Row conditioner 1R

3 ft

6 ft

₂2 ₃3

_{10 45 31 00}

_{2. 0 0}

1.00

Aug
Aug

_{1 1 2 6}

1.51

_{50 60 86}

_{1 0 1}
0.08

_{1. 4 4}

0.12

_{3 3 6 6}
0.451

_{2 35 2385}

44.01

5.77

Trailer utility

10 ft

23

1.000

1.00

Aug

3.68

1.65

0.40

1.43

1.100

8.25

15.41

Broccoli plants

Planting labor

100
hour

_{1 2205 00 0000 00}

_{4. 0 0}

7.50

_{4 8 0 00}

187.50

480.00

187.50

Other labor

hour

_{1. 0 0}

S^A eu gp

2.0000

7.50

15.00

15.00

Boom sprayer
Thiodan

12 ft

_{2 3}

_{0 1 9 0}

1.00

_{0 7 0}

_{0 3 1}

_{0 2 6}

_{0. 2 8}

_{0 2 0 9}

_{1 5 7}

3.12

lb

_{1 0 0 0 0}

_{8. 0 0}

_{8 00}

8.00

Cult-fert 1R

3 ft

33% lb

_{2 3}

_{1 6 1 0}

_{1. 0 0}

Sep

_{5 9 3}

_{2 6 6}

_{0 5 7}

_{0. 8 1}

_{1 7 7 1}

_{1 3 2 8}

23.24

Ammonium Nitrate

^{1 5 20 00 00 00 00}

_{0. 1 3}

_{1 9 50}

19.50

Furrow irrigation

acin

_{1. 0 0}

_{S e p}

_{6 8 8}

_{5 5. 5 0}

_{2 0 0 0}

_{1 5 0 0}

77.38

Cultivator 1R

3 ft

_{22 33}

_{10 15 39 00}

1.00

S_Oe_cp_t

_{5 6 3}

_{2 5 3}

0₀._.240₆

0.57

1₀._.26₀8₉3

12.62

21.76

Boom sprayer
Ambush

12 ft

1.00

0.70

0.31

0.28

1.57

3.12

pt

_{0 2 5 0 0}

_{1 3. 8 8}

_{3 47}

3.47

Boom sprayer

12 ft

_{2 3}

_{0 1 9 0}

_{1. 0 0}

_{O c t}

_{0 7 0}

_{0 3 1}

_{0 2 6}

_{0. 2 8}

_{0 2 0 9}

_{1 5 7}

3.12

Bravo

Furrow irrigation

Cult-fert 1R

pt
acin

_{1. 0 0}

_{O c t}

_{6 8 8}

_{2 0 0 0}

_{11 35 0208}

_{12 05 0000 00}

_{6. 3 8}

_{9 57}

9.57

21.88

3 ft

_{2 3}

_{1 6 1 0}

1.00

Oct

_{5 9 3}

_{2 6 6}

0.57

_{0. 8 1}

1.771

23.24

Ammonium Nitrate

33% lb

_{1 5 0 0 0 0 0}

_{0. 1 3}

_{1 9 50}

19.50

Boom sprayer
Poast

12 ft

_{2 3}

_{0 1 9 0}

_{1. 0 0}

_{O c t}

_{0 7 0}

_{0 3 1}

_{0 2 6}

_{0. 2 8}

_{0 2 0 9}

_{1 5 7}

3.12

pt

_{1 0 0 0 0}

_{1 2. 5 6}

_{1 2 56}

12.56

Crop oil

pt

2.0000

0.78

1.56

1.56

Bo_Aom _bsp_hrayer

12 ft

_{2 3}

_{0 1 9 0}

_{1. 0 0}

_{N o v}

_{0 7 0}

_{0 3 1}

_{0 2 6}

_{0. 2 8}

_{0 2 0 9}

_{1 5 7}

3.12

pt

_{0 2 5 0 0}

_{1 3. 8 8}

_{3 47}

3.47

C u ^Al^mt-^uf^ser t 1 R

3 ft

_{2 3}

_{1 6 1 0}

_{1 0 0}

Nov

_{5 9 3}

_{2 6 6}

_{0 5 7}

_{0. 8 1}

_{1 7 7 1}

_{1 3 2 8}

23.24

Ammonium Nitrate

33% lb

_{1 502 00 0000 00}

_{0. 1 3}

_{1 9 50}

19.50

Furrow irrigation

acin

_{1. 0 0}

_{N o v}

_{6 8 8}

_{2 0 0 0}

_{1 5 0 0}

21.88

B o o_Amm _bs_upsr_ha y e r

12 ft

_{2 3}

_{0 19 0}

1.00

Nov

_{0 7 0}

_{0 3 1}

0.26

_{0. 2 8}

0.209

1.57

3.12

pt

_{0 2 5 0 0}

_{1 3. 8 8}

_{3 47}

3.47

Harvest labor

hour

_{1. 0 0}

_{N o v}

30.0000

7.50

225.00

225.00

Rubber bands

lb

1.0000

5_3..₀0₀0

5.00

5.00

harvest container    each

8.0000

24.00

24.00

Packing labor

hour

_{1. 0 0}

_{N o v}

8.0000

7.50

60.00

60.00

Pac_Iking boxes

each

1.00

Nov

300.0000

₂1 ₃10₅

330.00

330.00

cwt

30.0000

70.50

70.50

_{P i}cc_ke_u p _t r_u c _k

Disk 2R

½ ton

_{1 0 0 0}

_{5. 0 0}

_{N o v}

_{2 0 7 8}

_{1 6. 8 1}

_{5 0 0 0}

_{3 7 5 0}

75.09

6 ft

_{4 3}

0.570

1.00

Nov

_{2 8 9}

_{1 4 6}

0.38

0.54

0.627

4.70

9.97

_{T O T A L S}

- - -₆-₆--₂-₅ -

- -₃-₀- ₂--₄ -

- -₄-₉- ₃--₄ -

- -₈-₃-₈-₈-

-₃-₀-₀-₈-₅-

- -₂-₂-₅--₆-₄

-₁-₅-₈-₉--₉₁-

-₂-₀-₄₅--₂--₆
41.95

INTEREST ON OPERATING CAPITAL

UNALLOCATED LABOR

TOTAL SPECIFIED COS

0.00

_T

2087.21