Table 25.A (continued)
|
OPERATION/ OPERATING INPUT |
SIZE / UNIT |
TRACTOR |
PERF RATE |
TIMES |
MTH |
TRACTOR COST |
EQUIP COST |
ALLOC LABOR |
OPERATING INPUT |
TOTAL | |||||
|
DIRECT |
FIXED |
DIRECT |
FIXED |
HOURS |
---C-OS--T |
AMOUNT |
PRICE |
---C-O--S-T | |||||||
|
--------- |
_-_-_-d_o_l__l |
ars----- |
------ |
dollars |
------- |
dollars- |
------- | ||||||||
|
Drip irrigation |
acin |
1.00 |
Jun |
2.90 |
0.400 |
3.00 |
2.0000 |
5.90 | |||||||
|
Water (from hydrant) acin |
2.0000 |
3.25 |
6.50 |
6.50 | |||||||||||
|
CaNO3, regular |
lb |
50.0000 |
0.18 |
9.00 |
9.00 | ||||||||||
|
Trailer utility |
10 ft |
23 |
1.000 |
1.00 |
Jun |
3.68 |
1.65 |
0.40 |
1.43 |
1.100 |
8.25 |
15.41 | |||
|
Harvest labor |
hour |
140.000 0 |
7.50 |
1050.00 |
1050.00 | ||||||||||
|
harvest container |
each |
8.0000 |
3.00 |
24.00 |
24.00 | ||||||||||
|
Small wet pack line |
acre |
1.0 0 |
Jun |
2.4 7 |
12.52 |
1.0000 |
14.99 | ||||||||
|
Packing labor |
hour |
75.0000 |
7.50 |
562.50 |
562.50 | ||||||||||
|
Other labor |
hour |
8.0000 |
7.50 |
60.00 |
60.00 | ||||||||||
|
Lug boxes |
each |
1400.0000 |
1.10 |
1540.00 |
1540.00 | ||||||||||
|
Trailer utility |
10 ft |
23 |
1.000 |
1.00 |
Jul |
3.68 |
1.65 |
0.40 |
1.43 |
1.100 |
8.25 |
15.41 | |||
|
Other labor |
hour |
8.000 0 |
7.50 |
60.00 |
60.00 | ||||||||||
|
Shredder 1R |
5 ft |
23 |
0.740 |
1.00 |
Jul |
2.72 |
1.22 |
0.28 |
0.74 |
0.814 |
6.11 |
11.08 | |||
|
Coulter |
1 row |
23 |
1.500 |
1.00 |
Jul |
5.52 |
2.48 |
0.19 |
0.28 |
1.650 |
12.38 |
20.85 | |||
|
Other labor |
hour |
15.000 0 |
7.50 |
112.50 |
112.50 | ||||||||||
|
Pickup truck |
½ ton |
1.000 |
1.00 |
Jul |
4.16 |
3.36 |
1.000 |
7.50 |
15.02 | ||||||
|
Disk 2R |
6 ft |
4 3 |
0.570 |
2.00 |
Jul |
5.79 |
2.92 |
0.75 |
1.07 |
1.254 |
9.40 |
19.94 | |||
|
TOTAL S |
---8-8-.4-7- -- |
-4-0-.6-6- - |
--3-3-.5--0 - |
--7-2.-8-5- |
-3-6-.8-6--9 |
-2-7-6.-5-2- |
-5-1-6-2.--13- |
-5-6-74-.-1--2 | |||||||
|
INTEREST ON OPERATING |
CAPITAL |
135.33 | |||||||||||||
|
UNALLOCATED LABOR |
0.00 | ||||||||||||||
|
TOTAL SPECIFIED COST |
5809.46 | ||||||||||||||
Table 25.B Summary of estimated costs per acre, Tomatoes, drip irrigated,
fresh market, one-row standard trellis, plastic mulch, 60" skip row,
Louisiana, 1997.
|
ITEM |
UNIT |
PRICE |
QUANTITY |
AMOUNT |
YOUR FARM |
|
DIRECT EXPENSES |
acre |
dollars |
dollars 1.0000 |
157.56 | |
|
FUNGICIDES |
acre |
206.17 |
1.0000 |
206.17 | |
|
HERBICIDES |
acre |
28.13 |
1.0000 |
28.13 | |
|
HIRED LABOR |
acre |
615.00 |
1.0000 |
615.00 | |
|
INSECTICIDES |
acre |
109.52 |
1.0000 |
109.52 | |
|
PACK & HARVEST ITEMS |
acre |
1564.00 |
1.0000 |
1564.00 | |
|
STAKES & TWINE |
acre |
305.00 |
1.0000 |
305.00 | |
|
PLASTIC |
acre |
410.00 |
1.0000 |
410.00 | |
|
PLANTS |
acre |
125.00 |
1.0000 |
125.00 | |
|
CUSTOM |
acre |
29.25 |
1.0000 |
29.25 | |
|
HARVEST LABOR |
acre |
1612.50 |
1.0000 |
1612.50 | |
|
OPERATOR LABOR |
hour |
7.50 |
29.0690 |
218.02 | |
|
HAND LABOR |
hour |
7.50 |
6.0000 |
45.00 | |
|
IRRIGATION LABOR |
hour |
7.50 |
1.8000 |
13.50 | |
|
DIESEL FUEL |
gal |
0.85 |
8.8560 |
7.53 | |
|
ELECTRICITY |
kWh |
0.09 |
5.2500 |
0.47 | |
|
GASOLINE |
gal |
1.10 |
33.7160 |
37.09 | |
|
REPAIR & MAINTENANCE |
acre |
76.88 |
1.0000 |
76.88 | |
|
INTEREST ON OP. CAP. |
acre |
135.33 |
1.0000 |
135.33 |
_________ |
|
TOTAL DIRECT EXPENSES TOTAL FIXED EXPENSES TOTAL SPECIFIED EXPENSES |
-------- 5695.95 -5--8-09-.-4--6 |
_________ |
Table 25.C Effects of yields and prices on net returns per acre above total
direct expenses, Tomatoes, drip irrigated, fresh market, standard trellis,
plastic mulch, 60" skip row, Louisiana, 1997.
|
Yield |
--------- 5.75 |
--------Price 6.75 |
Per 20 Lb 7.75 |
Box------------------- | |
|
8.75 |
9.75 | ||||
|
1200.00 |
____-_-_-_-_-_--__-_- |
--------Net Returns Per 2864.05 4064.05 |
Acre--------- 5264.05 |
---------- 6464.05 | |
|
1300.00 |
2009.05 |
3309.05 |
4609.05 |
5909.05 |
7209.05 |
|
1400.00 |
2354.05 |
3754.05 |
5154.05 |
6554.05 |
7954.05 |
|
1500.00 |
2699.05 |
4199.05 |
5699.05 |
7199.05 |
8699.05 |
|
1600.00 |
3044.05 |
4644.05 |
6244.05 |
7844.05 |
9444.05 |
H-53
More intriguing information
1. The urban sprawl dynamics: does a neural network understand the spatial logic better than a cellular automata?2. Uncertain Productivity Growth and the Choice between FDI and Export
3. For Whom is MAI? A theoretical Perspective on Multilateral Agreements on Investments
4. Inhimillinen pääoma ja palkat Suomessa: Paluu perusmalliin
5. A multistate demographic model for firms in the province of Gelderland
6. Eigentumsrechtliche Dezentralisierung und institutioneller Wettbewerb
7. Centre for Longitudinal Studies
8. Mergers and the changing landscape of commercial banking (Part II)
9. Beyond Networks? A brief response to ‘Which networks matter in education governance?’
10. The name is absent