Table 40.B Summary of estimated costs per greenhouse, Greenhouse Tomatoes,
spring fresh market, 760 plants in grow bags, drip irrigated and fertilized,
production parameters specified by Extension Horticulture Specialist,
Louisiana, 1997.
|
ITEM |
UNIT |
PRICE |
QUANTITY |
AMOUNT |
YOUR FARM |
|
DIRECT EXPENSES |
acre |
dollars 575.00 |
1.0000 |
dollars 575.00 | |
|
FUNGICIDES |
acre |
20.66 |
1.0000 |
20.66 | |
|
HIRED LABOR |
acre |
2617.50 |
1.0000 |
2617.50 | |
|
INSECTICIDES |
acre |
21.95 |
1.0000 |
21.95 | |
|
PACK & HARVEST ITEMS |
acre |
684.00 |
1.0000 |
684.00 | |
|
PLANTS |
acre |
266.00 |
1.0000 |
266.00 | |
|
CUSTOM |
acre |
250.00 |
1.0000 |
250.00 | |
|
HARVEST LABOR |
acre |
900.00 |
1.0000 |
900.00 | |
|
OTHER |
acre |
77.40 |
1.0000 |
77.40 | |
|
OPERATOR LABOR |
hour |
7.50 |
51.0000 |
382.50 | |
|
DIESEL FUEL |
gal |
0.85 |
703.5000 |
597.98 | |
|
ELECTRICITY |
kWh |
0.09 |
1632.0000 |
146.88 | |
|
REPAIR & MAINTENANCE |
acre |
88.98 |
1.0000 |
88.98 | |
|
INTEREST ON OP. CAP. |
acre |
235.86 |
1.0000 |
235.86 |
_________ |
|
TOTAL DIRECT EXPENSES TOTAL FIXED EXPENSES TOTAL SPECIFIED EXPENSES |
-6--8-64-.-7--0 -7--5-15-.-2--0 |
_________ |
Table 40.C Effects of yields and prices on net returns per greenhouse above
total direct expenses, Greenhouse Tomatoes, combined fall and spring fresh
market crops, 760 plants in grow bags, drip irrigated and fertilized, production
parameters specified by Extension Horticulture Specialist, Louisiana, 1997.
|
Yield |
--------- 18.00 |
--------Price 19.00 |
Per 20 Lb 20.00 |
Box------------------- | |
|
21.00 |
22.00 | ||||
|
600.00 |
____-_-_-_-_-_--__-_- |
--------Net Returns Per -997.49 -397.49 |
Acre--------- 202.51 |
---------- 802.51 | |
|
700.00 |
-42.49 |
657.51 |
1357.51 |
2057.51 |
2757.51 |
|
800.00 |
1512.51 |
2312.51 |
3112.51 |
3912.51 |
4712.51 |
|
900.00 |
3067.51 |
3967.51 |
4867.51 |
5767.51 |
6667.51 |
|
1000.00 |
4622.51 |
5622.51 |
6622.51 |
7622.51 |
8622.51 |
H-83