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}

ТТ1Ы1ГС

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___-

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

Disk 2R

6 ft

43

0.570

.00

Aug

8.68

4.38

1.13

₁1 _.. ₂61₉

1.881

14.11

29.90

H i p₈p_-e₂r₄-_-f₂e₄r t 1 R

3 ft

23

1.550

3₁

.00

Aug

5.71

2.56

0.91

1.705

12.79

23.26

lb

_{4 0 0 . 0 0 0 0}

_{0. 1}

_{5 2. 00}

52.00

Hipper 1R

Trailer utility

Planting labor

3 ft

10 ft

^{2 2}

¹1 .^.0 ⁵ 0 0⁰

_{. 0 0}

.00

Aug
Aug

1 1 _.. ₆2 6₈

_{5 .0 6}

1.65

_{1 .0 1}
0.40

_{1. 4 4}

1.43

1 .^.1 ⁶0 0⁶

_{2 5 . 2 5}

8.25

44.01

15.41

hour

_{2 0 . 0 0 0 0}

_{7. 5 0}

_{1 5 0. 00}

150.00

Shallots sets

lb

300.0000

1.00

300.00

300.00

Boom sprayer
Dacthal

12 ft

₂

_{0 .1 9 0}

₁

_{. 0 0}

Aug

_{0 . 7 0}

_{0 . 1}

_{0 .2 6}

_{0. 2 8}

_{0 .2 0 9}

_{1 . 5 7}

3.12

lb

_{1 0 . 6 0 0 0}

_{7. 4 0}

_{7 8 .4 4}

78.44

Cultivator 1R
Boom sprayer
Malathion

3 ft

12 ft

^{2 2}

¹0 ^..1 ⁵ 9 0⁰

¹1

_{. 0 0}

.00

^SS eepp

_{5 . 6}

0.70

_{2 .5}

0.31

_{0 .4 0}

0.26

_{0. 5 7}

0.28

_{1 .6 8}

0.209

^{1 12 .. 56 27}

21.76

3.12

pt

_{0 . 6 0 0 0}

_{2. 8 8}

_{1. 7}

1.73

Buffer

p_ft_t

3 ft

1.0000

2.00

2.00

2.00

Cultivator 1R

Cult-fert 1R

₂2 3₃

_{1 .5 3 0}

1.610

1₁

_{. 0 0}

.00

_{S e p}
Oct

_{55 .. 69}

_{22 .. 65 6}

_{0 . 4 0}

0.57

₀0 _.. 5₈ 7₁

_{1 .6 8}

1.771

1₁ 2 _.. 6₂₈2

21.76

23.24

Ammonium Nitrate

33% lb

_{1 0 0 . 0 0 0 0}

_{0. 1}

_{1 . 00}

13.00

B o o_Mm_{a l}s_ap_tr_ha_iy_oe_nr

12 ft
pt

₂

_{0 .1 9 0}

1.00

_{O c t}

_{0 . 7 0}

_{0 . 1}

_{0 .2 6}

_{0. 2 8}

_{0 .2 0 9}

_{1 . 5 7}

_{0 . 6 0 0 0}

_{2. 8 8}

_{1. 7}

3.12
1.73

Buffer

p_ftt

1.0000

2.00

2.00

2.00

Cultivator 1R

₂

_{1 .5 3 0}

1.00

_{O c t}

_{5 . 6}

_{2 .5}

_{0 .4 0}

_{0. 5 7}

_{1 .6 8}

_{1 2 . 6 2}

21.76

Cultivator 1R

3 ft

23

1.530

1.00

Nov

5.63

2.53

0.40

0.57

1.683

12.62

21.76

Boom sprayer
Malathion

12 ft

23

0.190

1.00

Nov

0.70

0.31

0.26

0.28

0.209

1.57

3.12

pt

_{0 . 6 0 0 0}

_{2. 8 8}

_{1. 7}

1.73

Buffer

pt

1.0000

2.00

2.00

2.00

Boom sprayer
Malathion

12 ft

₂

_{0 .1 9 0}

1.00

Dec

_{0 . 7 0}

_{0 . 1}

_{0 .2 6}

_{0. 2 8}

_{0 .2 0 9}

_{1 . 5 7}

3.12

pt

_{0 . 6 0 0 0}

_{2. 8 8}

_{1. 7}

1.73

Buffer

pt

1.0000

2.00

2.00

2.00

Lifter blade

1 row

₄

_{1 .5 0 0}

1.00

Jan

_{7 . 6 2}

_{.8 4}

_{0 .1 8}

_{0. 3 8}

_{1 .6 5 0}

_{1 2 . 8}

24.39

Harvest labor

hour

1.00

Jan

_{2 5 . 0 0 0 0}

_{7. 5 0}

_{1 8 7. 50}

187.50

harvest container

Packing labor

each

1

.00

Jan

4.0000

3.00

12.00

12.00

hour

₁

.00

Jan

140.0000

7.50

1050.00

1050.00

Rubber bands

lb

1

.00

Jan

2.0000

5.00

10.00

10.00

Packing crates

each

1

.00

Jan

400.0000

1.08

432.00

432.00

Ice

cwt

1

.00

Jan

40.0000

2.35

94.00

94.00

Pickup truck

½ ton

_{1 .0 0 0}

6.00

Jan

_{2 4 .9 4}

_{2 0. 1 8}

_{6 .0 0 0}

_{4 5 . 0 0}

90.11

Middle buster 1R

3 ft

₂

1.530

1.00

Jan

_{5 . 6}

_{22 ..95 2}

0.22

0.31

1.683

12.62

21.31

Disk 2R

6 ft

43

0.570

2.00

Jan

5.79

0.75

1.07

1.254

9.40

19.94

_{T O T A L S}

- - -₈-₀-_.--₂ -

- --₇-_.--₀ -

- ---_.0-- -

- --_2.-₂-₀-

-₂-₈-_.1-₈-₇-

- -₂-₁-₁-_.-₄-₀

-₂--₉-_.--₈₅-

-₂-₇-₈₈-_.-₁--₀

INTEREST ON OPERATING CAPITAL

54.19

UNALLOCATED LABOR

TOTAL SPECIFIED COS

0.00

_T

2842.29