Lettuce Production Practices and Sample Costs
Table 5. HOURLY EQUIPMENT COSTS BASED ON WHOLE FARM OPERATION
Coachella Valley-1996
|
|
|
COSTS PER HOUR |
|
Non-Cash Overhead |
Cash Overhead |
|
Operating |
| |
Est.
Hours |
Actual
Hours
Used |
Deprec-
iation |
Int-
erest |
Insur-
ance |
Taxes |
Repairs |
Fuel &
Lube |
Total
Oper. |
Total
Costs/
Hour |
| 120 HP 4WD Tractor #1 |
2400 |
2482.8 |
3.27 |
0.37 |
0.07 |
0.10 |
3.76 |
8.81 |
12.57 |
16.39 |
| 120 HP 4WD Tractor #2 |
2400 |
2305.1 |
3.52 |
0.40 |
0.08 |
0.11 |
3.76 |
8.81 |
12.57 |
16.68 |
| 120 HP 4WD Tractor #3 |
2400 |
2251.2 |
3.61 |
0.41 |
0.08 |
0.11 |
4.51 |
8.81 |
13.32 |
17.53 |
| 120 HP 4WD Tractor #4 |
2400 |
2383.3 |
3.41 |
0.39 |
0.07 |
0.10 |
4.51 |
8.81 |
13.32 |
17.29 |
| 200 HP 4WD Tractor #1 |
2400 |
2293.1 |
6.38 |
0.73 |
0.14 |
0.19 |
6.77 |
14.68 |
21.45 |
28.90 |
| 200 HP 4WD Tractor #2 |
2400 |
2281.2 |
6.42 |
0.73 |
0.14 |
0.20 |
6.77 |
14.68 |
21.45 |
28.93 |
| 200 HP 4WD Tractor #3 |
2400 |
2482.8 |
5.89 |
0.67 |
0.13 |
0.18 |
6.77 |
14.68 |
21.45 |
28.33 |
| 200 HP 4WD Tractor #4 |
2400 |
2486.5 |
5.89 |
0.67 |
0.13 |
0.18 |
6.77 |
14.68 |
21.45 |
28.32 |
| Cult - 4 Row 40" #1 |
357 |
301.1 |
1.83 |
0.29 |
0.06 |
0.08 |
2.05 |
0.00 |
2.05 |
4.30 |
| Cult - 4 Row 40" #2 |
357 |
301.1 |
1.83 |
0.29 |
0.06 |
0.08 |
2.05 |
0.00 |
2.05 |
4.30 |
| Cult - 4 Row 40" #3 |
357 |
301.1 |
1.83 |
0.29 |
0.06 |
0.08 |
2.05 |
0.00 |
2.05 |
4.30 |
| Disc - 20' Stubble #1 |
357 |
342.0 |
2.92 |
0.46 |
0.09 |
0.12 |
3.72 |
0.00 |
3.72 |
7.32 |
| Disc - 20' Stubble #2 |
357 |
342.0 |
2.92 |
0.46 |
0.09 |
0.12 |
3.72 |
0.00 |
3.72 |
7.32 |
| Disc - 20' Stubble #3 |
357 |
342.0 |
2.92 |
0.46 |
0.09 |
0.12 |
3.72 |
0.00 |
3.72 |
7.32 |
| Disc - 20' Stubble #4 |
357 |
342.0 |
2.92 |
0.46 |
0.09 |
0.12 |
3.72 |
0.00 |
3.72 |
7.32 |
| Disc - 21' Offset #1 |
853 |
698.4 |
4.26 |
0.29 |
0.06 |
0.08 |
4.75 |
0.00 |
4.75 |
9.42 |
| Disc - 21' Offset #2 |
853 |
698.4 |
4.26 |
0.29 |
0.06 |
0.08 |
4.75 |
0.00 |
4.75 |
9.42 |
| Disc - 21' Offset #3 |
853 |
698.4 |
4.26 |
0.29 |
0.06 |
0.08 |
4.75 |
0.00 |
4.75 |
9.42 |
| Disc - 21' Offset #4 |
853 |
698.4 |
4.26 |
0.29 |
0.06 |
0.08 |
4.75 |
0.00 |
4.75 |
9.42 |
| Disc - 21' Offset #5 |
853 |
698.4 |
4.26 |
0.29 |
0.06 |
0.08 |
4.75 |
0.00 |
4.75 |
9.42 |
| Disc - 21' Offset #6 |
853 |
698.4 |
4.26 |
0.29 |
0.06 |
0.08 |
4.75 |
0.00 |
4.75 |
9.42 |
| Disc - 21' Offset #7 |
853 |
698.4 |
4.26 |
0.29 |
0.06 |
0.08 |
4.75 |
0.00 |
4.75 |
9.42 |
| Disc - 21' Offset #8 |
853 |
698.4 |
4.26 |
0.29 |
0.06 |
0.08 |
4.75 |
0.00 |
4.75 |
9.42 |
| Lister - 3 Row 40" #1 |
500 |
518.4 |
0.33 |
0.04 |
0.01 |
0.01 |
0.46 |
0.00 |
0.46 |
0.85 |
| Lister - 3 Row 40" #2 |
500 |
518.4 |
0.33 |
0.04 |
0.01 |
0.01 |
0.46 |
0.00 |
0.46 |
0.85 |
| Lister - 3 Row 40" #3 |
500 |
518.4 |
0.33 |
0.04 |
0.01 |
0.01 |
0.46 |
0.00 |
0.46 |
0.85 |
| Lister - 3 Row 40" #4 |
500 |
518.4 |
0.33 |
0.04 |
0.01 |
0.01 |
0.46 |
0.00 |
0.46 |
0.85 |
| Planter - Hayes 6 row #1 |
240 |
204.0 |
8.67 |
0.99 |
0.19 |
0.26 |
8.21 |
0.00 |
8.21 |
18.83 |
| Planter - Hayes 6 row #2 |
240 |
204.0 |
8.67 |
0.99 |
0.19 |
0.26 |
8.21 |
0.00 |
8.21 |
18.83 |
| Plow - 6 bottom # 1 |
500 |
518.4 |
2.50 |
0.28 |
0.05 |
0.08 |
3.45 |
0.00 |
3.45 |
6.37 |
| Plow - 6 bottom # 2 |
500 |
518.4 |
2.50 |
0.28 |
0.05 |
0.08 |
3.45 |
0.00 |
3.45 |
6.37 |
| Plow - 6 bottom # 3 |
500 |
518.4 |
2.50 |
0.28 |
0.05 |
0.08 |
3.45 |
0.00 |
3.45 |
6.37 |
| Plow - 6 bottom # 4 |
500 |
518.4 |
2.50 |
0.28 |
0.05 |
0.08 |
3.45 |
0.00 |
3.45 |
6.37 |
| Shank Injector #1 |
300 |
349.2 |
0.70 |
0.06 |
0.01 |
0.02 |
1.09 |
0.00 |
1.09 |
1.87 |
| Shank Injector #2 |
300 |
349.2 |
0.70 |
0.06 |
0.01 |
0.02 |
1.09 |
0.00 |
1.09 |
1.87 |
| Shank Injector #3 |
300 |
349.2 |
0.70 |
0.06 |
0.01 |
0.02 |
1.09 |
0.00 |
1.09 |
1.87 |
| Shank Injector #4 |
300 |
349.2 |
0.70 |
0.06 |
0.01 |
0.02 |
1.09 |
0.00 |
1.09 |
1.87 |
| Shank Injector #5 |
300 |
349.2 |
0.70 |
0.06 |
0.01 |
0.02 |
1.09 |
0.00 |
1.09 |
1.87 |
| Shank Injector #6 |
300 |
349.2 |
0.70 |
0.06 |
0.01 |
0.02 |
1.09 |
0.00 |
1.09 |
1.87 |
| Shank Injector #7 |
300 |
349.2 |
0.70 |
0.06 |
0.01 |
0.02 |
1.09 |
0.00 |
1.09 |
1.87 |
| Shank Injector #8 |
300 |
349.2 |
0.70 |
0.06 |
0.01 |
0.02 |
1.09 |
0.00 |
1.09 |
1.87 |
| Spayer - 600 gal |
1000 |
653.9 |
4.13 |
1.88 |
0.36 |
0.50 |
0.00 |
5.06 |
5.06 |
11.93 |
| Subsoiler - 12' #1 |
500 |
518.4 |
1.35 |
0.15 |
0.03 |
0.04 |
1.87 |
0.00 |
1.87 |
3.44 |
| Subsoiler - 12' #2 |
500 |
518.4 |
1.35 |
0.15 |
0.03 |
0.04 |
1.87 |
0.00 |
1.87 |
3.44 |
| Subsoiler - 12' #3 |
500 |
518.4 |
1.35 |
0.15 |
0.03 |
0.04 |
1.87 |
0.00 |
1.87 |
3.44 |
| Subsoiler - 12' #4 |
500 |
518.4 |
1.35 |
0.15 |
0.03 |
0.04 |
1.87 |
0.00 |
1.87 |
3.44 |
Back to "Lettuce Production Practices and Sample Costs" Page
Table 1 Table 2 Table 3 Table 4 Table 6
"Production Practices and Sample Costs" Home Page