Go to AgTreks Home




Note: Going home clears all of these panels.

Synchronize panels by clicking the panel directional buttons found at the top of the panel.

Synchronize panels by clicking the panel directional buttons found at the top of the panel.

Synchronize panels by clicking the panel directional buttons found at the top of the panel.

Synchronize panels by clicking the panel directional buttons found at the top of the panel.


Select
PackIt
Get
Get
2- Corn Soybean Rotation

Resource Stock Analyzer Views

Machinery Stock Analysis

Introduction
This tool generates a variety of basic resource stock statistics for DevTreks operating budgets and capital budgets.

Analysis View Description
Corn soybean machinery stock totals. V218c

Version: 1.7.0

Feedback About crops/budget/2- Corn Soybean Rotation/273071632/budgetresources01

Step 1 of 3. Make Selections


Date: 04/13/2014

Step 2 of 3. Analyze

Relations

Use In Childs?
Overwrite Childs?

Step 3 of 3. Save

Method 1. Do you wish to save step 2's calculations? These calculations are viewed by opening this particular calculator addin.



Instructions (beta)

Step 1

  • Step 1. Base Calculations To Analyze: Make sure the data being analyzed corresponds to either operating budgets or capital budgets.
  • Step 1. Analysis Type: Totals add together the resource stocks being analyzed. Mean and Standard deviationis not available yet.

Step 2

  • Step 2. Use Same Calculator Pack In Descendants?: True to insert or update this same calculator in children.
  • Step 2. What If Tag Name: Instructional videos explaining the use of what-if scenario calculations should be viewed before changing or using this parameter.
  • Step 2. Base Resource Calculations To Analyze Type: The calculator chosen should actually be used, and used fairly frequently, in the underlying data being analyzed.
  • Step 2. Related Calculators Type: Name of the "Related Calculator Type" found in descendants. Runs calculations using the data found in those descendant linked views. This property takes precedence over the "Base Resoure Calculations to Analyze Type" property.

Step 3

  • Step 3. Save Using: The Save command saves xml data the Save Text command saves csv data.


Reminder: The 'Resource Stock Totals' analyzer requires running the underlying NPV calculator after inserting, deleting, or updating, this linked view (that keeps the NPV calculator's linked views synchronized with these linkedviews).


Current view of document
2- Corn Soybean Rotation
Budget Group
Operating Budgets, Common Agricultural Examples
Budget
2- Corn Soybean Rotation
Costs
1478760.000 149386.000 141.309 7.035 93250.000 10100.000 192500.000 4260.000 364.500 328.000
26.402 32.000 53.353 5.763 196.000 41.727 0.105 148.000 0.534 77.378
3040.000 2453.990 n.a. 172.99 148.34
Time Period
Corn
Outcomes
Outcome
Grain Production
Costs
Market Value Salvage Value Cap Recov Cost THI Cost Starting Hrs Planned Use Hrs Useful Life Hrs Horsepower Speed Width
Fuel Amount Fuel Price Fuel Cost Labor Amount Labor Price Labor Cost Lube Oil Amounts Lube Oil Price Lube Oil Cost Repair Cost
Equiv PTO HP Field Efficiency Amount Operating Cost Alloc OH Cost
Operation
Apply Anyhdrous
Costs
84100.000 8400.000 0.640 0.059 6000.000 500.000 12000.000 150.000 20.000 10.000
0.477 2.000 0.991 0.046 12.000 0.576 0.002 5.000 0.008 0.559
140.000 99.000 n.a. 2.13 0.70
Input : Tractor, 2-Wheel Drive, 140-159 PTO HP
Costs
84100.00 8400.00 0.6395 0.0594 6000 500 12000 150 20.0000 10.0000
0.4767 2.0000 0.9908 0.0462 12.00 0.5761 0.0016 5.0000 0.0081 0.5588
140 99.0000 0.0417 2.13 0.70
Input : Anhydrous Applicator Rental
Input : 2003 Anhydrous, Sample Calculation
Operation
Plant, Corn Grain, medium tractor, Example 1
Costs
67610.000 8966.000 6.119 0.203 750.000 500.000 7500.000 280.000 10.000 24.000
1.395 2.000 2.789 0.370 12.000 2.218 0.006 8.000 0.018 2.483
200.000 150.000 n.a. 7.51 6.32
Input : Grain Drill, Most Common Spacing, Plain, 15-17 Openers
Costs
14000.00 1400.00 3.8384 0.1003 750 200 1500 140 5.0000 14.0000
0.0000 0.0000 0.0000 0.1848 0.00 0.0000 0.0000 5.0000 0.0000 2.0664
100 70.0000 0.1684 2.07 3.94
Input : Seed, grain
Input : Fertilizer, 8-32-16
Input : Example 1- Tractor, New Calculators
Costs
53610.00 7566.00 2.2809 0.1028 0 300 6000 140 5.0000 10.0000
1.3947 2.0000 2.7895 0.1848 12.00 2.2176 0.0059 3.0000 0.0177 0.4161
100 80.0000 0.1684 5.44 2.38
Input : 2003 Micronutrient, zinc
Operation
Field Cultivate
Costs
90430.000 9000.000 3.003 0.234 7000.000 700.000 14000.000 290.000 27.000 20.000
1.184 2.000 2.368 0.292 12.000 1.907 0.005 10.000 0.027 2.521
200.000 184.000 n.a. 6.82 3.24
Input : Cultivator, Row Crop, 6 Row
Costs
6330.00 600.00 0.8867 0.0372 1000 200 2000 140 7.0000 10.0000
0.0000 0.0000 0.0000 0.1390 0.00 0.0000 0.0000 5.0000 0.0000 0.6717
100 85.0000 0.1387 0.67 0.92
Input : Tractor, 2-Wheel Drive, 140-159 PTO HP
Costs
84100.00 8400.00 2.1165 0.1966 6000 500 12000 150 20.0000 10.0000
1.1838 2.0000 2.3675 0.1529 12.00 1.9067 0.0052 5.0000 0.0269 1.8494
100 99.0000 0.1387 6.15 2.31
Operation
Field Cultivate
Costs
90430.000 9000.000 3.003 0.234 7000.000 700.000 14000.000 290.000 27.000 20.000
1.184 2.000 2.368 0.292 12.000 1.907 0.005 10.000 0.027 2.521
200.000 184.000 n.a. 6.82 3.24
Input : Cultivator, Row Crop, 6 Row
Costs
6330.00 600.00 0.8867 0.0372 1000 200 2000 140 7.0000 10.0000
0.0000 0.0000 0.0000 0.1390 0.00 0.0000 0.0000 5.0000 0.0000 0.6717
100 85.0000 0.1387 0.67 0.92
Input : Tractor, 2-Wheel Drive, 140-159 PTO HP
Costs
84100.00 8400.00 2.1165 0.1966 6000 500 12000 150 20.0000 10.0000
1.1838 2.0000 2.3675 0.1529 12.00 1.9067 0.0052 5.0000 0.0269 1.8494
100 99.0000 0.1387 6.15 2.31
Operation
Rotary Hoe
Costs
90710.000 9050.000 0.853 0.066 7000.000 700.000 14000.000 290.000 32.000 32.000
0.332 2.000 0.664 0.082 12.000 0.535 0.001 10.000 0.008 0.687
200.000 179.000 n.a. 1.89 0.92
Input : Rotary Hoe, 20-25 foot
Costs
6610.00 650.00 0.2589 0.0109 1000 200 2000 140 12.0000 22.0000
0.0000 0.0000 0.0000 0.0390 0.00 0.0000 0.0000 5.0000 0.0000 0.1676
100 80.0000 0.0391 0.17 0.27
Input : Tractor, 2-Wheel Drive, 140-159 PTO HP
Costs
84100.00 8400.00 0.5938 0.0552 6000 500 12000 150 20.0000 10.0000
0.3321 2.0000 0.6643 0.0429 12.00 0.5350 0.0015 5.0000 0.0075 0.5189
100 99.0000 0.0391 1.73 0.65
Operation
Weed Control, corn grain
Costs
39490.000 3900.000 3.006 0.075 6750.000 700.000 13500.000 220.000 26.500 20.000
2.520 2.000 5.040 0.390 16.000 3.212 0.003 10.000 0.015 1.983
200.000 65.990 n.a. 10.25 3.08
Input : Sprayer, Field Crop, Power, Boom-Type, Tractor Mounted, w- 300 gallon Spray
Costs
5890.00 600.00 1.8708 0.0491 750 200 1500 140 6.5000 10.0000
0.0000 0.0000 0.0000 0.1950 0.00 0.0000 0.0000 5.0000 0.0000 1.0032
100 65.0000 0.1953 1.00 1.92
Input : Tractor, 2-Wheel Drive, 70-89 PTO HP
Costs
33600.00 3300.00 1.1353 0.0255 6000 500 12000 80 20.0000 10.0000
2.5200 2.0000 5.0400 0.1950 16.00 3.2122 0.0030 5.0000 0.0154 0.9798
100 0.9900 0.1953 9.25 1.16
Input : EPTC (Eptan), 7E-(Eradicane), 6-7#-GAL EC
Operation
Weed Custom Control, corn grain
Input : 2,4-D with Custom Application
Operation
Plant and Mow, Set-aside land
Costs
83960.000 8380.000 10.671 0.498 7750.000 900.000 15500.000 420.000 30.500 26.000
2.142 2.000 4.284 0.800 12.000 3.539 0.009 15.000 0.047 8.080
300.000 244.000 n.a. 15.95 11.17
Input : Mower, Mounted or Drawn, 7-8 foot Sickle (Cutter) Bar
Costs
4960.00 500.00 1.2819 0.0544 1000 200 2000 140 5.0000 8.0000
0.0000 0.0000 0.0000 0.2580 0.00 0.0000 0.0000 5.0000 0.0000 2.0303
100 80.0000 0.2578 2.03 1.34
Input : Planter, Row Crop, with Fertilizer Attachment, 4-row
Costs
15200.00 1500.00 6.4087 0.1670 750 200 1500 140 5.5000 8.0000
0.0000 0.0000 0.0000 0.2580 0.00 0.0000 0.0000 5.0000 0.0000 3.4454
100 65.0000 0.2578 3.45 6.58
Input : Tractor, 2-Wheel Drive, 110-129 PTO HP
Costs
63800.00 6380.00 2.9800 0.2768 6000 500 12000 140 20.0000 10.0000
2.1419 2.0000 4.2838 0.2838 12.00 3.5391 0.0091 5.0000 0.0471 2.6042
100 99.0000 0.2578 10.47 3.26
Input : Seed, Conservation Reserve Program
Operation
Combine, corn grain
Costs
159000.000 16000.000 41.738 1.771 1500.000 300.000 3000.000 140.000 3.000 10.000
3.263 2.000 6.781 0.432 12.000 5.391 0.014 5.000 0.072 17.599
100.000 70.000 n.a. 29.84 43.51
Input : Combine, Self Propelled with Grain Head, Large capacity
Costs
159000.00 16000.00 41.7379 1.7714 1500 300 3000 140 3.0000 10.0000
3.2627 2.0000 6.7813 0.4323 12.00 5.3910 0.0138 5.0000 0.0717 17.5990
100 70.0000 0.3929 29.84 43.51
Operation
Haul, corn grain
Costs
68000.000 6780.000 4.683 0.318 6750.000 700.000 13500.000 280.000 25.000 20.000
2.109 2.000 4.217 0.533 12.000 3.484 0.009 10.000 0.046 3.708
200.000 164.000 n.a. 11.46 5.00
Input : Tractor, 2-Wheel Drive, 110-129 PTO HP
Costs
63800.00 6380.00 2.9338 0.2725 6000 500 12000 140 20.0000 10.0000
2.1087 2.0000 4.2174 0.2794 12.00 3.4843 0.0089 5.0000 0.0464 2.5638
100 99.0000 0.2538 10.31 3.21
Input : Wagon, Gravity Unload, w- Box and Running, Gear, and Tires, 200-400 bu, w-0
Costs
4200.00 400.00 1.7496 0.0453 750 200 1500 140 5.0000 10.0000
0.0000 0.0000 0.0000 0.2540 0.00 0.0000 0.0000 5.0000 0.0000 1.1440
100 65.0000 0.2538 1.14 1.79
Operation
2003 Dry, grain, custom
Input : 2003 Dry Grain, Custom
Operation
Land, opportunity cost
Input : Cropland
Operation
Chisel Plow
Costs
129100.000 12300.000 6.793 0.591 7000.000 600.000 14000.000 330.000 25.000 20.000
1.861 2.000 3.721 0.407 12.000 2.661 0.009 10.000 0.046 5.449
200.000 184.000 n.a. 11.88 7.38
Input : Chisel Plow, Maximum 1 foot depth, Chisel or Sweep Type, Drawn or Mounted,
Costs
13100.00 1300.00 2.7008 0.2142 1000 100 2000 140 5.0000 10.0000
0.0000 0.0000 0.0000 0.1940 0.00 0.0000 0.0000 5.0000 0.0000 1.8890
100 85.0000 0.1941 1.89 2.92
Input : Tractor, 2-Wheel Drive, 190-220 PTO HP
Costs
116000.00 11000.00 4.0921 0.3770 6000 500 12000 190 20.0000 10.0000
1.8607 2.0000 3.7213 0.2134 12.00 2.6612 0.0088 5.0000 0.0460 3.5603
100 99.0000 0.1941 9.99 4.47
Time Period Totals
Costs
n.a.
Time Period
Soybeans
Outcomes
Outcome
Grain Production
Costs
Market Value Salvage Value Cap Recov Cost THI Cost Starting Hrs Planned Use Hrs Useful Life Hrs Horsepower Speed Width
Fuel Amount Fuel Price Fuel Cost Labor Amount Labor Price Labor Cost Lube Oil Amounts Lube Oil Price Lube Oil Cost Repair Cost
Equiv PTO HP Field Efficiency Amount Operating Cost Alloc OH Cost
Operation
Field Cultivate
Costs
90430.000 9000.000 3.003 0.234 7000.000 700.000 14000.000 290.000 27.000 20.000
1.184 2.000 2.368 0.292 12.000 1.907 0.005 10.000 0.027 2.521
200.000 184.000 n.a. 6.82 3.24
Input : Cultivator, Row Crop, 6 Row
Costs
6330.00 600.00 0.8867 0.0372 1000 200 2000 140 7.0000 10.0000
0.0000 0.0000 0.0000 0.1390 0.00 0.0000 0.0000 5.0000 0.0000 0.6717
100 85.0000 0.1387 0.67 0.92
Input : Tractor, 2-Wheel Drive, 140-159 PTO HP
Costs
84100.00 8400.00 2.1165 0.1966 6000 500 12000 150 20.0000 10.0000
1.1838 2.0000 2.3675 0.1529 12.00 1.9067 0.0052 5.0000 0.0269 1.8494
100 99.0000 0.1387 6.15 2.31
Operation
Rotary Hoe
Costs
90710.000 9050.000 0.853 0.066 7000.000 700.000 14000.000 290.000 32.000 32.000
0.332 2.000 0.664 0.082 12.000 0.535 0.001 10.000 0.008 0.687
200.000 179.000 n.a. 1.89 0.92
Input : Rotary Hoe, 20-25 foot
Costs
6610.00 650.00 0.2589 0.0109 1000 200 2000 140 12.0000 22.0000
0.0000 0.0000 0.0000 0.0390 0.00 0.0000 0.0000 5.0000 0.0000 0.1676
100 80.0000 0.0391 0.17 0.27
Input : Tractor, 2-Wheel Drive, 140-159 PTO HP
Costs
84100.00 8400.00 0.5938 0.0552 6000 500 12000 150 20.0000 10.0000
0.3321 2.0000 0.6643 0.0429 12.00 0.5350 0.0015 5.0000 0.0075 0.5189
100 99.0000 0.0391 1.73 0.65
Operation
Land, opportunity cost
Input : Cropland
Operation
Labor, field
Input : Labor, field
Operation
2004 Dry, grain, custom
Input : 2004 Dry Grain, Custom
Operation
Miscellaneous
Input : Crop insurance, soybeans
Input : Office expenses
Operation
Combine, soybeans
Costs
159000.000 16000.000 41.738 1.771 1500.000 300.000 3000.000 140.000 3.000 10.000
3.263 2.000 6.781 0.432 12.000 5.391 0.014 5.000 0.072 17.599
100.000 70.000 n.a. 29.84 43.51
Input : Combine, Self Propelled with Grain Head, Large capacity
Costs
159000.00 16000.00 41.7379 1.7714 1500 300 3000 140 3.0000 10.0000
3.2627 2.0000 6.7813 0.4323 12.00 5.3910 0.0138 5.0000 0.0717 17.5990
100 70.0000 0.3929 29.84 43.51
Operation
Haul beans, soybean
Costs
68000.000 6780.000 4.683 0.318 6750.000 700.000 13500.000 280.000 25.000 20.000
2.109 2.000 4.217 0.533 12.000 3.484 0.009 10.000 0.046 3.708
200.000 164.000 n.a. 11.46 5.00
Input : Wagon, Gravity Unload, w- Box and Running, Gear, and Tires, 200-400 bu, w-0
Costs
4200.00 400.00 1.7496 0.0453 750 200 1500 140 5.0000 10.0000
0.0000 0.0000 0.0000 0.2540 0.00 0.0000 0.0000 5.0000 0.0000 1.1440
100 65.0000 0.2538 1.14 1.79
Input : Tractor, 2-Wheel Drive, 110-129 PTO HP
Costs
63800.00 6380.00 2.9338 0.2725 6000 500 12000 140 20.0000 10.0000
2.1087 2.0000 4.2174 0.2794 12.00 3.4843 0.0089 5.0000 0.0464 2.5638
100 99.0000 0.2538 10.31 3.21
Operation
Seeding and Planting, soybeans
Costs
98100.000 9800.000 6.397 0.338 6750.000 700.000 13500.000 290.000 25.000 24.000
1.431 2.000 2.861 0.370 12.000 2.305 0.006 10.000 0.033 4.302
200.000 169.000 n.a. 9.50 6.73
Input : Seed, soybeans
Input : Grain Drill, Most Common Spacing, Plain, 15-17 Openers
Costs
14000.00 1400.00 3.8384 0.1003 750 200 1500 140 5.0000 14.0000
0.0000 0.0000 0.0000 0.1848 0.00 0.0000 0.0000 5.0000 0.0000 2.0664
100 70.0000 0.1684 2.07 3.94
Input : Tractor, 2-Wheel Drive, 140-159 PTO HP
Costs
84100.00 8400.00 2.5581 0.2376 6000 500 12000 150 20.0000 10.0000
1.4307 2.0000 2.8615 0.1848 12.00 2.3046 0.0062 5.0000 0.0325 2.2353
100 99.0000 0.1684 7.43 2.80
Operation
Weed Control, soybeans
Costs
69690.000 6980.000 4.126 0.258 6750.000 700.000 13500.000 280.000 26.500 20.000
1.619 2.000 3.238 0.410 12.000 2.675 0.007 10.000 0.036 2.973
200.000 164.000 n.a. 8.92 4.38
Input : Glyphosate (Roundup), 4#-GAL EC, 2003
Input : Sprayer, Field Crop, Power, Boom-Type, Tractor Mounted, w- 300 gallon Spray
Costs
5890.00 600.00 1.8736 0.0491 750 200 1500 140 6.5000 10.0000
0.0000 0.0000 0.0000 0.1953 0.00 0.0000 0.0000 5.0000 0.0000 1.0047
100 65.0000 0.1953 1.00 1.92
Input : Tractor, 2-Wheel Drive, 110-129 PTO HP
Costs
63800.00 6380.00 2.2523 0.2092 6000 500 12000 140 20.0000 10.0000
1.6189 2.0000 3.2378 0.2145 12.00 2.6749 0.0068 5.0000 0.0356 1.9683
100 99.0000 0.1953 7.92 2.46
Time Period Totals
Costs
n.a.
Dataset: 2- Corn Soybean Rotation IRI This operating budget demonstrates best practices for conducting commodity cost and return estimates for typical crop rotations,

Search IRIs:
https://www.devtreks.org/agtreks/linkedviews/crops/budget/2- Corn Soybean Rotation/273071632/budgetresources01









Uploading a new file will replace any existing file. If necessary, please package and download the existing file prior to this action. If the file has been uploaded successfully, this page will refresh and show the new file information. If the file can't be uploaded (i.e. exceeds 60MB, unsupported mimetype, bad xml, bad html) this page will refresh and show the existing file information.

The file has been uploaded.