PROJECTED COSTS FOR SELECTED LOUISIANA VEGETABLE CROPS - 1997 SEASON

TRACTOR COST

EQU

IP COST

ALLOC LABOR

OPERATING

INPUT

O P E RA 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}

DIRECT

FIXED

DIRECT

FIXED

HOURS

COST

AMOUNT

- -_P-_RI-_C-_E--

COST

COST

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

__-__-__-__-d___ol___l

__a__r__s__--___--___-

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

___d__o__l__l__a__r__s_

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

__d__o__l__la___rs___-

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

Lime (spread)

cwt

1.00

Feb

6.6000

1.60

10.56

10.56

Disk 2R

6 ft

₃

_{0 .5 7 0}

1.00

Feb

_{2 . 8 9}

_{12 ..9 26}

_{0 .3 8}

_{0. 5}

_{0 .6 2 7}

_{. 7 0}

9.97

Disk 2R

6 ft

43

0.570

2.00

Apr

5.79

0.75

1.07

1.254

9.40

19.94

Disk-pre-1-2R

6 ft

23

0.590

1.00

Apr

2.17

0.98

0.49

0.70

0.649

4.87

9.21

Treflan

pt

_{1 . 2 5 0 0}

_{3. 7 5}

_{. 69}

4.69

Dual

pt

1.5000

7.85

11.78

11.78

Hipper-fert 1R

3 ft

_{2 3}

_{1 .5 5 0}

_{1. 0 0}

Apr

_{5 . 7 1}

_{2 .5 6}

_{0 .9 1}

_{1. 2 9}

_{1 .7 0 5}

_{1 2 . 7 9}

23.26

8-24-24

lb

_{3 0 0 . 0 0 0 0}

_{0. 1 3}

_{3 9. 00}

39.00

Hipper 1R

3 ft

_{2 3}

_{1 .5 3 0}

_{1. 0 0}

Apr

_{5 . 6 3}

_{2 .5 3}

_{0 .5 0}

_{0. 7 2}

_{1 .6 8 3}

_{1 2 . 6 2}

22.01

Row conditioner 1R

Planter 1R

Southern pea seed

6 ft

3 ft

23

23

⁰1^..50¹0⁰

1.00

1.00

Apr

Apr

1₅._.5₅1₂

0.68
2.48

0.08
0.35

0_0..₅1₆2

⁰1^..65⁵0¹

₁3₂._.3₃8₈

5.77

21.29

lb

_{3 0 . 0 0 0 0}

_{1. 25}

_{3 7. 50}

37.50

Boom sprayer
Thiodan

12 ft

_{2 3}

_{0 .1 9 0}

_{1. 0 0}

A p r

_{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

Cultivator 1R

3 ft

_{2 3}

_{1 .5 3 0}

_{1. 0 0}

May

_{5 . 6 3}

_{2 . 53}

_{0 . 0}

_{0. 5 7}

_{1 .6 8 3}

_{1 2 . 6 2}

21.76

Other labor

hour
3 ft

1.00

May

_{1 0 . 0 0 0 0}

_{7. 5 0}

_{7 5. 00}

75.00

Cultivator 1R

_{2 3}

_{1 .5 3 0}

1.00

May

_{5 . 6 3}

_{2 .5 3}

_{0 . 0}

_{0. 5 7}

_{1 .6 8 3}

_{1 2 . 6 2}

21.76

Boom sprayer
Poast

12 ft

23

0.190

1.00

May

0.70

0.31

0.26

0.28

0.209

1.57

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

Boom sprayer

12 ft

_{2 3}

_{0 .1 9 0}

_{1. 0 0}

_{M a y}

_{0 . 7 0}

_{0 .3 1}

_{0 .2 6}

_{0. 2 8}

_{0 .2 0 9}

_{1 . 5 7}

3.12

Sevin
Cultivator 1R
Boom sprayer

lb

_{1 . 2 5 0 0}

_{. 4 0}

_{5. 50}

5.50

3 ft

_{2 3}

_{1 .5 3 0}

_{1. 0 0}

Jun

_{5 . 6 3}

_{2 .5 3}

_{0 . 0}

_{0. 5 7}

_{1 .6 8 3}

_{1 2 . 6 2}

21.76

12 ft

23

0.190

1.00

Jun

0.70

0.31

0.26

0.28

0.209

1.57

3.12

Thiodan

lb

_{1 . 0 0 0 0}

_{8. 0 0}

_{8. 00}

8.00

Harvest Labor

bu

_{1. 0 0}

_{J u l}

100.0000

5.00

500.00

500.00

harvest container

Packing labor

each

8.0000

3.00

24.00

24.00

hour

6.0000

7.50

45.00

45.00

Bushel hampers

Pickup truck

each

27.0000

2.16

58.32

58.32

½ ton

_{1 .0 0 0}

_{3. 0 0}

_{J u l}

_{1 2 . 7}

_{1 0. 0 9}

_{3 .0 0 0}

_{2 2 . 5 0}

45.06

Disk 2R

6 ft

₃

0.570

1.00

Jul

_{2 . 8 9}

_{1 . 6}

0.38

0.54

0.627

4.70

9.97

_{T O T A L S}

------- -

51.81

------ -

23.91

------ -

18.57

- -₁-_8.-₄-₇-

------

17.531

- -₁-₃-₁-_.--₈

- -₈--_1.-- ₆-

-₁-₀-₈₅-_.-₇--₀

INTEREST ON OPERATING CAPITAL

16.70

UNALLOCATED LABOR
TOTAL SPECIFIED COST

0.00

1102.40