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

Benefits

Costs

Market Value : 1478760.000
Salvage Value : 149386.000
Cap Recov Cost : 141.309
THI Cost : 7.035
Starting Hrs : 93250.000
Planned Use Hrs : 10100.000
Useful Life Hrs : 192500.000
Horsepower : 4260.000
Speed : 364.500
Width : 328.000
Fuel Amount : 26.402
Fuel Price : 32.000
Fuel Cost : 53.353
Labor Amount : 5.763
Labor Price : 196.000
Labor Cost : 41.727
Lube Oil Amounts : 0.105
Lube Oil Price : 148.000
Lube Oil Cost : 0.534
Repair Cost : 77.378
Equiv PTO HP : 3040.000
Field Efficiency : 2453.990
Operating Cost : 172.99
Alloc OH Cost : 148.34

Time Period : Corn

Operations

Operation : Apply Anyhdrous

Costs

Market Value : 84100.000
Salvage Value : 8400.000
Cap Recov Cost : 0.640
THI Cost : 0.059
Starting Hrs : 6000.000
Planned Use Hrs : 500.000
Useful Life Hrs : 12000.000
Horsepower : 150.000
Speed : 20.000
Width : 10.000
Fuel Amount : 0.477
Fuel Price : 2.000
Fuel Cost : 0.991
Labor Amount : 0.046
Labor Price : 12.000
Labor Cost : 0.576
Lube Oil Amounts : 0.002
Lube Oil Price : 5.000
Lube Oil Cost : 0.008
Repair Cost : 0.559
Equiv PTO HP : 140.000
Field Efficiency : 99.000
Operating Cost : 2.13
Alloc OH Cost : 0.70

Input : Tractor, 2-Wheel Drive, 140-159 PTO HP

Input Details

Market Value : 84100.00
Salvage Value : 8400.00
Cap Recov Cost : 0.6395
THI Cost : 0.0594
Starting Hrs : 6000
Planned Use Hrs : 500
Useful Life Hrs : 12000
Horsepower : 150
Speed : 20.0000
Width : 10.0000
Fuel Amount : 0.4767
Fuel Price : 2.0000
Fuel Cost : 0.9908
Labor Amount : 0.0462
Labor Price : 12.00
Labor Cost : 0.5761
Lube Oil Amounts : 0.0016
Lube Oil Price : 5.0000
Lube Oil Cost : 0.0081
Repair Cost : 0.5588
Equiv PTO HP : 140
Field Efficiency : 99.0000
Amount : 0.0417
Operating Cost : 2.13
Alloc OH Cost : 0.70
Description : Documentation for this data can be found in a DevTreks Machinery Costs tutorial.

Input : Anhydrous Applicator Rental

Input : 2003 Anhydrous, Sample Calculation

Operation : Plant, Corn Grain, medium tractor, Example 1

Costs

Market Value : 67610.000
Salvage Value : 8966.000
Cap Recov Cost : 6.119
THI Cost : 0.203
Starting Hrs : 750.000
Planned Use Hrs : 500.000
Useful Life Hrs : 7500.000
Horsepower : 280.000
Speed : 10.000
Width : 24.000
Fuel Amount : 1.395
Fuel Price : 2.000
Fuel Cost : 2.789
Labor Amount : 0.370
Labor Price : 12.000
Labor Cost : 2.218
Lube Oil Amounts : 0.006
Lube Oil Price : 8.000
Lube Oil Cost : 0.018
Repair Cost : 2.483
Equiv PTO HP : 200.000
Field Efficiency : 150.000
Operating Cost : 7.51
Alloc OH Cost : 6.32

Input : Grain Drill, Most Common Spacing, Plain, 15-17 Openers

Input Details

Market Value : 14000.00
Salvage Value : 1400.00
Cap Recov Cost : 3.8384
THI Cost : 0.1003
Starting Hrs : 750
Planned Use Hrs : 200
Useful Life Hrs : 1500
Horsepower : 140
Speed : 5.0000
Width : 14.0000
Fuel Amount : 0.0000
Fuel Price : 0.0000
Fuel Cost : 0.0000
Labor Amount : 0.1848
Labor Price : 0.00
Labor Cost : 0.0000
Lube Oil Amounts : 0.0000
Lube Oil Price : 5.0000
Lube Oil Cost : 0.0000
Repair Cost : 2.0664
Equiv PTO HP : 100
Field Efficiency : 70.0000
Amount : 0.1684
Operating Cost : 2.07
Alloc OH Cost : 3.94
Description : Documentation for this data can be found in a DevTreks Machinery Costs tutorial.

Input : Seed, grain

Input : Fertilizer, 8-32-16

Input : Example 1- Tractor, New Calculators

Input Details

Market Value : 53610.00
Salvage Value : 7566.00
Cap Recov Cost : 2.2809
THI Cost : 0.1028
Starting Hrs : 0
Planned Use Hrs : 300
Useful Life Hrs : 6000
Horsepower : 140
Speed : 5.0000
Width : 10.0000
Fuel Amount : 1.3947
Fuel Price : 2.0000
Fuel Cost : 2.7895
Labor Amount : 0.1848
Labor Price : 12.00
Labor Cost : 2.2176
Lube Oil Amounts : 0.0059
Lube Oil Price : 3.0000
Lube Oil Cost : 0.0177
Repair Cost : 0.4161
Equiv PTO HP : 100
Field Efficiency : 80.0000
Amount : 0.1684
Operating Cost : 5.44
Alloc OH Cost : 2.38
Description : These calculations can be verified using the Hallam et al reference as follows: Fuel : page 5-31, Oil : page 5-32, Repair : pages 5-14 to 5-16, Capital Recovery : page 7-7. V200a

Input : 2003 Micronutrient, zinc

Operation : Field Cultivate

Costs

Market Value : 90430.000
Salvage Value : 9000.000
Cap Recov Cost : 3.003
THI Cost : 0.234
Starting Hrs : 7000.000
Planned Use Hrs : 700.000
Useful Life Hrs : 14000.000
Horsepower : 290.000
Speed : 27.000
Width : 20.000
Fuel Amount : 1.184
Fuel Price : 2.000
Fuel Cost : 2.368
Labor Amount : 0.292
Labor Price : 12.000
Labor Cost : 1.907
Lube Oil Amounts : 0.005
Lube Oil Price : 10.000
Lube Oil Cost : 0.027
Repair Cost : 2.521
Equiv PTO HP : 200.000
Field Efficiency : 184.000
Operating Cost : 6.82
Alloc OH Cost : 3.24

Input : Cultivator, Row Crop, 6 Row

Input Details

Market Value : 6330.00
Salvage Value : 600.00
Cap Recov Cost : 0.8867
THI Cost : 0.0372
Starting Hrs : 1000
Planned Use Hrs : 200
Useful Life Hrs : 2000
Horsepower : 140
Speed : 7.0000
Width : 10.0000
Fuel Amount : 0.0000
Fuel Price : 0.0000
Fuel Cost : 0.0000
Labor Amount : 0.1390
Labor Price : 0.00
Labor Cost : 0.0000
Lube Oil Amounts : 0.0000
Lube Oil Price : 5.0000
Lube Oil Cost : 0.0000
Repair Cost : 0.6717
Equiv PTO HP : 100
Field Efficiency : 85.0000
Amount : 0.1387
Operating Cost : 0.67
Alloc OH Cost : 0.92
Description : Documentation for this data can be found in a DevTreks Machinery Costs tutorial.

Input : Tractor, 2-Wheel Drive, 140-159 PTO HP

Input Details

Market Value : 84100.00
Salvage Value : 8400.00
Cap Recov Cost : 2.1165
THI Cost : 0.1966
Starting Hrs : 6000
Planned Use Hrs : 500
Useful Life Hrs : 12000
Horsepower : 150
Speed : 20.0000
Width : 10.0000
Fuel Amount : 1.1838
Fuel Price : 2.0000
Fuel Cost : 2.3675
Labor Amount : 0.1529
Labor Price : 12.00
Labor Cost : 1.9067
Lube Oil Amounts : 0.0052
Lube Oil Price : 5.0000
Lube Oil Cost : 0.0269
Repair Cost : 1.8494
Equiv PTO HP : 100
Field Efficiency : 99.0000
Amount : 0.1387
Operating Cost : 6.15
Alloc OH Cost : 2.31
Description : Documentation for this data can be found in a DevTreks Machinery Costs tutorial.

Operation : Field Cultivate

Costs

Market Value : 90430.000
Salvage Value : 9000.000
Cap Recov Cost : 3.003
THI Cost : 0.234
Starting Hrs : 7000.000
Planned Use Hrs : 700.000
Useful Life Hrs : 14000.000
Horsepower : 290.000
Speed : 27.000
Width : 20.000
Fuel Amount : 1.184
Fuel Price : 2.000
Fuel Cost : 2.368
Labor Amount : 0.292
Labor Price : 12.000
Labor Cost : 1.907
Lube Oil Amounts : 0.005
Lube Oil Price : 10.000
Lube Oil Cost : 0.027
Repair Cost : 2.521
Equiv PTO HP : 200.000
Field Efficiency : 184.000
Operating Cost : 6.82
Alloc OH Cost : 3.24

Input : Cultivator, Row Crop, 6 Row

Input Details

Market Value : 6330.00
Salvage Value : 600.00
Cap Recov Cost : 0.8867
THI Cost : 0.0372
Starting Hrs : 1000
Planned Use Hrs : 200
Useful Life Hrs : 2000
Horsepower : 140
Speed : 7.0000
Width : 10.0000
Fuel Amount : 0.0000
Fuel Price : 0.0000
Fuel Cost : 0.0000
Labor Amount : 0.1390
Labor Price : 0.00
Labor Cost : 0.0000
Lube Oil Amounts : 0.0000
Lube Oil Price : 5.0000
Lube Oil Cost : 0.0000
Repair Cost : 0.6717
Equiv PTO HP : 100
Field Efficiency : 85.0000
Amount : 0.1387
Operating Cost : 0.67
Alloc OH Cost : 0.92
Description : Documentation for this data can be found in a DevTreks Machinery Costs tutorial.

Input : Tractor, 2-Wheel Drive, 140-159 PTO HP

Input Details

Market Value : 84100.00
Salvage Value : 8400.00
Cap Recov Cost : 2.1165
THI Cost : 0.1966
Starting Hrs : 6000
Planned Use Hrs : 500
Useful Life Hrs : 12000
Horsepower : 150
Speed : 20.0000
Width : 10.0000
Fuel Amount : 1.1838
Fuel Price : 2.0000
Fuel Cost : 2.3675
Labor Amount : 0.1529
Labor Price : 12.00
Labor Cost : 1.9067
Lube Oil Amounts : 0.0052
Lube Oil Price : 5.0000
Lube Oil Cost : 0.0269
Repair Cost : 1.8494
Equiv PTO HP : 100
Field Efficiency : 99.0000
Amount : 0.1387
Operating Cost : 6.15
Alloc OH Cost : 2.31
Description : Documentation for this data can be found in a DevTreks Machinery Costs tutorial.

Operation : Rotary Hoe

Costs

Market Value : 90710.000
Salvage Value : 9050.000
Cap Recov Cost : 0.853
THI Cost : 0.066
Starting Hrs : 7000.000
Planned Use Hrs : 700.000
Useful Life Hrs : 14000.000
Horsepower : 290.000
Speed : 32.000
Width : 32.000
Fuel Amount : 0.332
Fuel Price : 2.000
Fuel Cost : 0.664
Labor Amount : 0.082
Labor Price : 12.000
Labor Cost : 0.535
Lube Oil Amounts : 0.001
Lube Oil Price : 10.000
Lube Oil Cost : 0.008
Repair Cost : 0.687
Equiv PTO HP : 200.000
Field Efficiency : 179.000
Operating Cost : 1.89
Alloc OH Cost : 0.92

Input : Rotary Hoe, 20-25 foot

Input Details

Market Value : 6610.00
Salvage Value : 650.00
Cap Recov Cost : 0.2589
THI Cost : 0.0109
Starting Hrs : 1000
Planned Use Hrs : 200
Useful Life Hrs : 2000
Horsepower : 140
Speed : 12.0000
Width : 22.0000
Fuel Amount : 0.0000
Fuel Price : 0.0000
Fuel Cost : 0.0000
Labor Amount : 0.0390
Labor Price : 0.00
Labor Cost : 0.0000
Lube Oil Amounts : 0.0000
Lube Oil Price : 5.0000
Lube Oil Cost : 0.0000
Repair Cost : 0.1676
Equiv PTO HP : 100
Field Efficiency : 80.0000
Amount : 0.0391
Operating Cost : 0.17
Alloc OH Cost : 0.27
Description : Documentation for this data can be found in a DevTreks Machinery Costs tutorial.

Input : Tractor, 2-Wheel Drive, 140-159 PTO HP

Input Details

Market Value : 84100.00
Salvage Value : 8400.00
Cap Recov Cost : 0.5938
THI Cost : 0.0552
Starting Hrs : 6000
Planned Use Hrs : 500
Useful Life Hrs : 12000
Horsepower : 150
Speed : 20.0000
Width : 10.0000
Fuel Amount : 0.3321
Fuel Price : 2.0000
Fuel Cost : 0.6643
Labor Amount : 0.0429
Labor Price : 12.00
Labor Cost : 0.5350
Lube Oil Amounts : 0.0015
Lube Oil Price : 5.0000
Lube Oil Cost : 0.0075
Repair Cost : 0.5189
Equiv PTO HP : 100
Field Efficiency : 99.0000
Amount : 0.0391
Operating Cost : 1.73
Alloc OH Cost : 0.65
Description : Documentation for this data can be found in a DevTreks Machinery Costs tutorial.

Operation : Weed Control, corn grain

Costs

Market Value : 39490.000
Salvage Value : 3900.000
Cap Recov Cost : 3.006
THI Cost : 0.075
Starting Hrs : 6750.000
Planned Use Hrs : 700.000
Useful Life Hrs : 13500.000
Horsepower : 220.000
Speed : 26.500
Width : 20.000
Fuel Amount : 2.520
Fuel Price : 2.000
Fuel Cost : 5.040
Labor Amount : 0.390
Labor Price : 16.000
Labor Cost : 3.212
Lube Oil Amounts : 0.003
Lube Oil Price : 10.000
Lube Oil Cost : 0.015
Repair Cost : 1.983
Equiv PTO HP : 200.000
Field Efficiency : 65.990
Operating Cost : 10.25
Alloc OH Cost : 3.08

Input : Sprayer, Field Crop, Power, Boom-Type, Tractor Mounted, w- 300 gallon Spray

Input Details

Market Value : 5890.00
Salvage Value : 600.00
Cap Recov Cost : 1.8708
THI Cost : 0.0491
Starting Hrs : 750
Planned Use Hrs : 200
Useful Life Hrs : 1500
Horsepower : 140
Speed : 6.5000
Width : 10.0000
Fuel Amount : 0.0000
Fuel Price : 0.0000
Fuel Cost : 0.0000
Labor Amount : 0.1950
Labor Price : 0.00
Labor Cost : 0.0000
Lube Oil Amounts : 0.0000
Lube Oil Price : 5.0000
Lube Oil Cost : 0.0000
Repair Cost : 1.0032
Equiv PTO HP : 100
Field Efficiency : 65.0000
Amount : 0.1953
Operating Cost : 1.00
Alloc OH Cost : 1.92
Description : Documentation for this data can be found in a DevTreks Machinery Costs tutorial.

Input : Tractor, 2-Wheel Drive, 70-89 PTO HP

Input Details

Market Value : 33600.00
Salvage Value : 3300.00
Cap Recov Cost : 1.1353
THI Cost : 0.0255
Starting Hrs : 6000
Planned Use Hrs : 500
Useful Life Hrs : 12000
Horsepower : 80
Speed : 20.0000
Width : 10.0000
Fuel Amount : 2.5200
Fuel Price : 2.0000
Fuel Cost : 5.0400
Labor Amount : 0.1950
Labor Price : 16.00
Labor Cost : 3.2122
Lube Oil Amounts : 0.0030
Lube Oil Price : 5.0000
Lube Oil Cost : 0.0154
Repair Cost : 0.9798
Equiv PTO HP : 100
Field Efficiency : 0.9900
Amount : 0.1953
Operating Cost : 9.25
Alloc OH Cost : 1.16
Description :

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

Market Value : 83960.000
Salvage Value : 8380.000
Cap Recov Cost : 10.671
THI Cost : 0.498
Starting Hrs : 7750.000
Planned Use Hrs : 900.000
Useful Life Hrs : 15500.000
Horsepower : 420.000
Speed : 30.500
Width : 26.000
Fuel Amount : 2.142
Fuel Price : 2.000
Fuel Cost : 4.284
Labor Amount : 0.800
Labor Price : 12.000
Labor Cost : 3.539
Lube Oil Amounts : 0.009
Lube Oil Price : 15.000
Lube Oil Cost : 0.047
Repair Cost : 8.080
Equiv PTO HP : 300.000
Field Efficiency : 244.000
Operating Cost : 15.95
Alloc OH Cost : 11.17

Input : Mower, Mounted or Drawn, 7-8 foot Sickle (Cutter) Bar

Input Details

Market Value : 4960.00
Salvage Value : 500.00
Cap Recov Cost : 1.2819
THI Cost : 0.0544
Starting Hrs : 1000
Planned Use Hrs : 200
Useful Life Hrs : 2000
Horsepower : 140
Speed : 5.0000
Width : 8.0000
Fuel Amount : 0.0000
Fuel Price : 0.0000
Fuel Cost : 0.0000
Labor Amount : 0.2580
Labor Price : 0.00
Labor Cost : 0.0000
Lube Oil Amounts : 0.0000
Lube Oil Price : 5.0000
Lube Oil Cost : 0.0000
Repair Cost : 2.0303
Equiv PTO HP : 100
Field Efficiency : 80.0000
Amount : 0.2578
Operating Cost : 2.03
Alloc OH Cost : 1.34
Description : Documentation for this data can be found in a DevTreks Machinery Costs tutorial.

Input : Planter, Row Crop, with Fertilizer Attachment, 4-row

Input Details

Market Value : 15200.00
Salvage Value : 1500.00
Cap Recov Cost : 6.4087
THI Cost : 0.1670
Starting Hrs : 750
Planned Use Hrs : 200
Useful Life Hrs : 1500
Horsepower : 140
Speed : 5.5000
Width : 8.0000
Fuel Amount : 0.0000
Fuel Price : 0.0000
Fuel Cost : 0.0000
Labor Amount : 0.2580
Labor Price : 0.00
Labor Cost : 0.0000
Lube Oil Amounts : 0.0000
Lube Oil Price : 5.0000
Lube Oil Cost : 0.0000
Repair Cost : 3.4454
Equiv PTO HP : 100
Field Efficiency : 65.0000
Amount : 0.2578
Operating Cost : 3.45
Alloc OH Cost : 6.58
Description : Documentation for this data can be found in a DevTreks Machinery Costs tutorial.

Input : Tractor, 2-Wheel Drive, 110-129 PTO HP

Input Details

Market Value : 63800.00
Salvage Value : 6380.00
Cap Recov Cost : 2.9800
THI Cost : 0.2768
Starting Hrs : 6000
Planned Use Hrs : 500
Useful Life Hrs : 12000
Horsepower : 140
Speed : 20.0000
Width : 10.0000
Fuel Amount : 2.1419
Fuel Price : 2.0000
Fuel Cost : 4.2838
Labor Amount : 0.2838
Labor Price : 12.00
Labor Cost : 3.5391
Lube Oil Amounts : 0.0091
Lube Oil Price : 5.0000
Lube Oil Cost : 0.0471
Repair Cost : 2.6042
Equiv PTO HP : 100
Field Efficiency : 99.0000
Amount : 0.2578
Operating Cost : 10.47
Alloc OH Cost : 3.26
Description : Documentation for this data can be found in a DevTreks Machinery Costs tutorial.

Input : Seed, Conservation Reserve Program

Operation : Combine, corn grain

Costs

Market Value : 159000.000
Salvage Value : 16000.000
Cap Recov Cost : 41.738
THI Cost : 1.771
Starting Hrs : 1500.000
Planned Use Hrs : 300.000
Useful Life Hrs : 3000.000
Horsepower : 140.000
Speed : 3.000
Width : 10.000
Fuel Amount : 3.263
Fuel Price : 2.000
Fuel Cost : 6.781
Labor Amount : 0.432
Labor Price : 12.000
Labor Cost : 5.391
Lube Oil Amounts : 0.014
Lube Oil Price : 5.000
Lube Oil Cost : 0.072
Repair Cost : 17.599
Equiv PTO HP : 100.000
Field Efficiency : 70.000
Operating Cost : 29.84
Alloc OH Cost : 43.51

Input : Combine, Self Propelled with Grain Head, Large capacity

Input Details

Market Value : 159000.00
Salvage Value : 16000.00
Cap Recov Cost : 41.7379
THI Cost : 1.7714
Starting Hrs : 1500
Planned Use Hrs : 300
Useful Life Hrs : 3000
Horsepower : 140
Speed : 3.0000
Width : 10.0000
Fuel Amount : 3.2627
Fuel Price : 2.0000
Fuel Cost : 6.7813
Labor Amount : 0.4323
Labor Price : 12.00
Labor Cost : 5.3910
Lube Oil Amounts : 0.0138
Lube Oil Price : 5.0000
Lube Oil Cost : 0.0717
Repair Cost : 17.5990
Equiv PTO HP : 100
Field Efficiency : 70.0000
Amount : 0.3929
Operating Cost : 29.84
Alloc OH Cost : 43.51
Description : Documentation for this data can be found in a DevTreks Machinery Costs tutorial.

Operation : Haul, corn grain

Costs

Market Value : 68000.000
Salvage Value : 6780.000
Cap Recov Cost : 4.683
THI Cost : 0.318
Starting Hrs : 6750.000
Planned Use Hrs : 700.000
Useful Life Hrs : 13500.000
Horsepower : 280.000
Speed : 25.000
Width : 20.000
Fuel Amount : 2.109
Fuel Price : 2.000
Fuel Cost : 4.217
Labor Amount : 0.533
Labor Price : 12.000
Labor Cost : 3.484
Lube Oil Amounts : 0.009
Lube Oil Price : 10.000
Lube Oil Cost : 0.046
Repair Cost : 3.708
Equiv PTO HP : 200.000
Field Efficiency : 164.000
Operating Cost : 11.46
Alloc OH Cost : 5.00

Input : Tractor, 2-Wheel Drive, 110-129 PTO HP

Input Details

Market Value : 63800.00
Salvage Value : 6380.00
Cap Recov Cost : 2.9338
THI Cost : 0.2725
Starting Hrs : 6000
Planned Use Hrs : 500
Useful Life Hrs : 12000
Horsepower : 140
Speed : 20.0000
Width : 10.0000
Fuel Amount : 2.1087
Fuel Price : 2.0000
Fuel Cost : 4.2174
Labor Amount : 0.2794
Labor Price : 12.00
Labor Cost : 3.4843
Lube Oil Amounts : 0.0089
Lube Oil Price : 5.0000
Lube Oil Cost : 0.0464
Repair Cost : 2.5638
Equiv PTO HP : 100
Field Efficiency : 99.0000
Amount : 0.2538
Operating Cost : 10.31
Alloc OH Cost : 3.21
Description : Documentation for this data can be found in a DevTreks Machinery Costs tutorial.

Input : Wagon, Gravity Unload, w- Box and Running, Gear, and Tires, 200-400 bu, w-0

Input Details

Market Value : 4200.00
Salvage Value : 400.00
Cap Recov Cost : 1.7496
THI Cost : 0.0453
Starting Hrs : 750
Planned Use Hrs : 200
Useful Life Hrs : 1500
Horsepower : 140
Speed : 5.0000
Width : 10.0000
Fuel Amount : 0.0000
Fuel Price : 0.0000
Fuel Cost : 0.0000
Labor Amount : 0.2540
Labor Price : 0.00
Labor Cost : 0.0000
Lube Oil Amounts : 0.0000
Lube Oil Price : 5.0000
Lube Oil Cost : 0.0000
Repair Cost : 1.1440
Equiv PTO HP : 100
Field Efficiency : 65.0000
Amount : 0.2538
Operating Cost : 1.14
Alloc OH Cost : 1.79
Description : Documentation for this data can be found in a DevTreks Machinery Costs tutorial.

Operation : 2003 Dry, grain, custom

Input : 2003 Dry Grain, Custom

Operation : Land, opportunity cost

Input : Cropland

Operation : Chisel Plow

Costs

Market Value : 129100.000
Salvage Value : 12300.000
Cap Recov Cost : 6.793
THI Cost : 0.591
Starting Hrs : 7000.000
Planned Use Hrs : 600.000
Useful Life Hrs : 14000.000
Horsepower : 330.000
Speed : 25.000
Width : 20.000
Fuel Amount : 1.861
Fuel Price : 2.000
Fuel Cost : 3.721
Labor Amount : 0.407
Labor Price : 12.000
Labor Cost : 2.661
Lube Oil Amounts : 0.009
Lube Oil Price : 10.000
Lube Oil Cost : 0.046
Repair Cost : 5.449
Equiv PTO HP : 200.000
Field Efficiency : 184.000
Operating Cost : 11.88
Alloc OH Cost : 7.38

Input : Chisel Plow, Maximum 1 foot depth, Chisel or Sweep Type, Drawn or Mounted,

Input Details

Market Value : 13100.00
Salvage Value : 1300.00
Cap Recov Cost : 2.7008
THI Cost : 0.2142
Starting Hrs : 1000
Planned Use Hrs : 100
Useful Life Hrs : 2000
Horsepower : 140
Speed : 5.0000
Width : 10.0000
Fuel Amount : 0.0000
Fuel Price : 0.0000
Fuel Cost : 0.0000
Labor Amount : 0.1940
Labor Price : 0.00
Labor Cost : 0.0000
Lube Oil Amounts : 0.0000
Lube Oil Price : 5.0000
Lube Oil Cost : 0.0000
Repair Cost : 1.8890
Equiv PTO HP : 100
Field Efficiency : 85.0000
Amount : 0.1941
Operating Cost : 1.89
Alloc OH Cost : 2.92
Description : This group of machinery calculations is documented in a CommonTreks Machinery Costs tutorial.

Input : Tractor, 2-Wheel Drive, 190-220 PTO HP

Input Details

Market Value : 116000.00
Salvage Value : 11000.00
Cap Recov Cost : 4.0921
THI Cost : 0.3770
Starting Hrs : 6000
Planned Use Hrs : 500
Useful Life Hrs : 12000
Horsepower : 190
Speed : 20.0000
Width : 10.0000
Fuel Amount : 1.8607
Fuel Price : 2.0000
Fuel Cost : 3.7213
Labor Amount : 0.2134
Labor Price : 12.00
Labor Cost : 2.6612
Lube Oil Amounts : 0.0088
Lube Oil Price : 5.0000
Lube Oil Cost : 0.0460
Repair Cost : 3.5603
Equiv PTO HP : 100
Field Efficiency : 99.0000
Amount : 0.1941
Operating Cost : 9.99
Alloc OH Cost : 4.47
Description : Documentation for this data can be found in a DevTreks Machinery Costs tutorial.

Time Period Totals

Benefits

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 :
Operating Cost :
Alloc OH Cost :

Time Period : Soybeans

Operations

Operation : Field Cultivate

Costs

Market Value : 90430.000
Salvage Value : 9000.000
Cap Recov Cost : 3.003
THI Cost : 0.234
Starting Hrs : 7000.000
Planned Use Hrs : 700.000
Useful Life Hrs : 14000.000
Horsepower : 290.000
Speed : 27.000
Width : 20.000
Fuel Amount : 1.184
Fuel Price : 2.000
Fuel Cost : 2.368
Labor Amount : 0.292
Labor Price : 12.000
Labor Cost : 1.907
Lube Oil Amounts : 0.005
Lube Oil Price : 10.000
Lube Oil Cost : 0.027
Repair Cost : 2.521
Equiv PTO HP : 200.000
Field Efficiency : 184.000
Operating Cost : 6.82
Alloc OH Cost : 3.24

Input : Cultivator, Row Crop, 6 Row

Input Details

Market Value : 6330.00
Salvage Value : 600.00
Cap Recov Cost : 0.8867
THI Cost : 0.0372
Starting Hrs : 1000
Planned Use Hrs : 200
Useful Life Hrs : 2000
Horsepower : 140
Speed : 7.0000
Width : 10.0000
Fuel Amount : 0.0000
Fuel Price : 0.0000
Fuel Cost : 0.0000
Labor Amount : 0.1390
Labor Price : 0.00
Labor Cost : 0.0000
Lube Oil Amounts : 0.0000
Lube Oil Price : 5.0000
Lube Oil Cost : 0.0000
Repair Cost : 0.6717
Equiv PTO HP : 100
Field Efficiency : 85.0000
Amount : 0.1387
Operating Cost : 0.67
Alloc OH Cost : 0.92
Description : Documentation for this data can be found in a DevTreks Machinery Costs tutorial.

Input : Tractor, 2-Wheel Drive, 140-159 PTO HP

Input Details

Market Value : 84100.00
Salvage Value : 8400.00
Cap Recov Cost : 2.1165
THI Cost : 0.1966
Starting Hrs : 6000
Planned Use Hrs : 500
Useful Life Hrs : 12000
Horsepower : 150
Speed : 20.0000
Width : 10.0000
Fuel Amount : 1.1838
Fuel Price : 2.0000
Fuel Cost : 2.3675
Labor Amount : 0.1529
Labor Price : 12.00
Labor Cost : 1.9067
Lube Oil Amounts : 0.0052
Lube Oil Price : 5.0000
Lube Oil Cost : 0.0269
Repair Cost : 1.8494
Equiv PTO HP : 100
Field Efficiency : 99.0000
Amount : 0.1387
Operating Cost : 6.15
Alloc OH Cost : 2.31
Description : Documentation for this data can be found in a DevTreks Machinery Costs tutorial.

Operation : Rotary Hoe

Costs

Market Value : 90710.000
Salvage Value : 9050.000
Cap Recov Cost : 0.853
THI Cost : 0.066
Starting Hrs : 7000.000
Planned Use Hrs : 700.000
Useful Life Hrs : 14000.000
Horsepower : 290.000
Speed : 32.000
Width : 32.000
Fuel Amount : 0.332
Fuel Price : 2.000
Fuel Cost : 0.664
Labor Amount : 0.082
Labor Price : 12.000
Labor Cost : 0.535
Lube Oil Amounts : 0.001
Lube Oil Price : 10.000
Lube Oil Cost : 0.008
Repair Cost : 0.687
Equiv PTO HP : 200.000
Field Efficiency : 179.000
Operating Cost : 1.89
Alloc OH Cost : 0.92

Input : Rotary Hoe, 20-25 foot

Input Details

Market Value : 6610.00
Salvage Value : 650.00
Cap Recov Cost : 0.2589
THI Cost : 0.0109
Starting Hrs : 1000
Planned Use Hrs : 200
Useful Life Hrs : 2000
Horsepower : 140
Speed : 12.0000
Width : 22.0000
Fuel Amount : 0.0000
Fuel Price : 0.0000
Fuel Cost : 0.0000
Labor Amount : 0.0390
Labor Price : 0.00
Labor Cost : 0.0000
Lube Oil Amounts : 0.0000
Lube Oil Price : 5.0000
Lube Oil Cost : 0.0000
Repair Cost : 0.1676
Equiv PTO HP : 100
Field Efficiency : 80.0000
Amount : 0.0391
Operating Cost : 0.17
Alloc OH Cost : 0.27
Description : Documentation for this data can be found in a DevTreks Machinery Costs tutorial.

Input : Tractor, 2-Wheel Drive, 140-159 PTO HP

Input Details

Market Value : 84100.00
Salvage Value : 8400.00
Cap Recov Cost : 0.5938
THI Cost : 0.0552
Starting Hrs : 6000
Planned Use Hrs : 500
Useful Life Hrs : 12000
Horsepower : 150
Speed : 20.0000
Width : 10.0000
Fuel Amount : 0.3321
Fuel Price : 2.0000
Fuel Cost : 0.6643
Labor Amount : 0.0429
Labor Price : 12.00
Labor Cost : 0.5350
Lube Oil Amounts : 0.0015
Lube Oil Price : 5.0000
Lube Oil Cost : 0.0075
Repair Cost : 0.5189
Equiv PTO HP : 100
Field Efficiency : 99.0000
Amount : 0.0391
Operating Cost : 1.73
Alloc OH Cost : 0.65
Description : Documentation for this data can be found in a DevTreks Machinery Costs tutorial.

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

Market Value : 159000.000
Salvage Value : 16000.000
Cap Recov Cost : 41.738
THI Cost : 1.771
Starting Hrs : 1500.000
Planned Use Hrs : 300.000
Useful Life Hrs : 3000.000
Horsepower : 140.000
Speed : 3.000
Width : 10.000
Fuel Amount : 3.263
Fuel Price : 2.000
Fuel Cost : 6.781
Labor Amount : 0.432
Labor Price : 12.000
Labor Cost : 5.391
Lube Oil Amounts : 0.014
Lube Oil Price : 5.000
Lube Oil Cost : 0.072
Repair Cost : 17.599
Equiv PTO HP : 100.000
Field Efficiency : 70.000
Operating Cost : 29.84
Alloc OH Cost : 43.51

Input : Combine, Self Propelled with Grain Head, Large capacity

Input Details

Market Value : 159000.00
Salvage Value : 16000.00
Cap Recov Cost : 41.7379
THI Cost : 1.7714
Starting Hrs : 1500
Planned Use Hrs : 300
Useful Life Hrs : 3000
Horsepower : 140
Speed : 3.0000
Width : 10.0000
Fuel Amount : 3.2627
Fuel Price : 2.0000
Fuel Cost : 6.7813
Labor Amount : 0.4323
Labor Price : 12.00
Labor Cost : 5.3910
Lube Oil Amounts : 0.0138
Lube Oil Price : 5.0000
Lube Oil Cost : 0.0717
Repair Cost : 17.5990
Equiv PTO HP : 100
Field Efficiency : 70.0000
Amount : 0.3929
Operating Cost : 29.84
Alloc OH Cost : 43.51
Description : Documentation for this data can be found in a DevTreks Machinery Costs tutorial.

Operation : Haul beans, soybean

Costs

Market Value : 68000.000
Salvage Value : 6780.000
Cap Recov Cost : 4.683
THI Cost : 0.318
Starting Hrs : 6750.000
Planned Use Hrs : 700.000
Useful Life Hrs : 13500.000
Horsepower : 280.000
Speed : 25.000
Width : 20.000
Fuel Amount : 2.109
Fuel Price : 2.000
Fuel Cost : 4.217
Labor Amount : 0.533
Labor Price : 12.000
Labor Cost : 3.484
Lube Oil Amounts : 0.009
Lube Oil Price : 10.000
Lube Oil Cost : 0.046
Repair Cost : 3.708
Equiv PTO HP : 200.000
Field Efficiency : 164.000
Operating Cost : 11.46
Alloc OH Cost : 5.00

Input : Wagon, Gravity Unload, w- Box and Running, Gear, and Tires, 200-400 bu, w-0

Input Details

Market Value : 4200.00
Salvage Value : 400.00
Cap Recov Cost : 1.7496
THI Cost : 0.0453
Starting Hrs : 750
Planned Use Hrs : 200
Useful Life Hrs : 1500
Horsepower : 140
Speed : 5.0000
Width : 10.0000
Fuel Amount : 0.0000
Fuel Price : 0.0000
Fuel Cost : 0.0000
Labor Amount : 0.2540
Labor Price : 0.00
Labor Cost : 0.0000
Lube Oil Amounts : 0.0000
Lube Oil Price : 5.0000
Lube Oil Cost : 0.0000
Repair Cost : 1.1440
Equiv PTO HP : 100
Field Efficiency : 65.0000
Amount : 0.2538
Operating Cost : 1.14
Alloc OH Cost : 1.79
Description : Documentation for this data can be found in a DevTreks Machinery Costs tutorial.

Input : Tractor, 2-Wheel Drive, 110-129 PTO HP

Input Details

Market Value : 63800.00
Salvage Value : 6380.00
Cap Recov Cost : 2.9338
THI Cost : 0.2725
Starting Hrs : 6000
Planned Use Hrs : 500
Useful Life Hrs : 12000
Horsepower : 140
Speed : 20.0000
Width : 10.0000
Fuel Amount : 2.1087
Fuel Price : 2.0000
Fuel Cost : 4.2174
Labor Amount : 0.2794
Labor Price : 12.00
Labor Cost : 3.4843
Lube Oil Amounts : 0.0089
Lube Oil Price : 5.0000
Lube Oil Cost : 0.0464
Repair Cost : 2.5638
Equiv PTO HP : 100
Field Efficiency : 99.0000
Amount : 0.2538
Operating Cost : 10.31
Alloc OH Cost : 3.21
Description : Documentation for this data can be found in a DevTreks Machinery Costs tutorial.

Operation : Seeding and Planting, soybeans

Costs

Market Value : 98100.000
Salvage Value : 9800.000
Cap Recov Cost : 6.397
THI Cost : 0.338
Starting Hrs : 6750.000
Planned Use Hrs : 700.000
Useful Life Hrs : 13500.000
Horsepower : 290.000
Speed : 25.000
Width : 24.000
Fuel Amount : 1.431
Fuel Price : 2.000
Fuel Cost : 2.861
Labor Amount : 0.370
Labor Price : 12.000
Labor Cost : 2.305
Lube Oil Amounts : 0.006
Lube Oil Price : 10.000
Lube Oil Cost : 0.033
Repair Cost : 4.302
Equiv PTO HP : 200.000
Field Efficiency : 169.000
Operating Cost : 9.50
Alloc OH Cost : 6.73

Input : Seed, soybeans

Input : Grain Drill, Most Common Spacing, Plain, 15-17 Openers

Input Details

Market Value : 14000.00
Salvage Value : 1400.00
Cap Recov Cost : 3.8384
THI Cost : 0.1003
Starting Hrs : 750
Planned Use Hrs : 200
Useful Life Hrs : 1500
Horsepower : 140
Speed : 5.0000
Width : 14.0000
Fuel Amount : 0.0000
Fuel Price : 0.0000
Fuel Cost : 0.0000
Labor Amount : 0.1848
Labor Price : 0.00
Labor Cost : 0.0000
Lube Oil Amounts : 0.0000
Lube Oil Price : 5.0000
Lube Oil Cost : 0.0000
Repair Cost : 2.0664
Equiv PTO HP : 100
Field Efficiency : 70.0000
Amount : 0.1684
Operating Cost : 2.07
Alloc OH Cost : 3.94
Description : Documentation for this data can be found in a DevTreks Machinery Costs tutorial.

Input : Tractor, 2-Wheel Drive, 140-159 PTO HP

Input Details

Market Value : 84100.00
Salvage Value : 8400.00
Cap Recov Cost : 2.5581
THI Cost : 0.2376
Starting Hrs : 6000
Planned Use Hrs : 500
Useful Life Hrs : 12000
Horsepower : 150
Speed : 20.0000
Width : 10.0000
Fuel Amount : 1.4307
Fuel Price : 2.0000
Fuel Cost : 2.8615
Labor Amount : 0.1848
Labor Price : 12.00
Labor Cost : 2.3046
Lube Oil Amounts : 0.0062
Lube Oil Price : 5.0000
Lube Oil Cost : 0.0325
Repair Cost : 2.2353
Equiv PTO HP : 100
Field Efficiency : 99.0000
Amount : 0.1684
Operating Cost : 7.43
Alloc OH Cost : 2.80
Description : Documentation for this data can be found in a DevTreks Machinery Costs tutorial.

Operation : Weed Control, soybeans

Costs

Market Value : 69690.000
Salvage Value : 6980.000
Cap Recov Cost : 4.126
THI Cost : 0.258
Starting Hrs : 6750.000
Planned Use Hrs : 700.000
Useful Life Hrs : 13500.000
Horsepower : 280.000
Speed : 26.500
Width : 20.000
Fuel Amount : 1.619
Fuel Price : 2.000
Fuel Cost : 3.238
Labor Amount : 0.410
Labor Price : 12.000
Labor Cost : 2.675
Lube Oil Amounts : 0.007
Lube Oil Price : 10.000
Lube Oil Cost : 0.036
Repair Cost : 2.973
Equiv PTO HP : 200.000
Field Efficiency : 164.000
Operating Cost : 8.92
Alloc OH Cost : 4.38

Input : Glyphosate (Roundup), 4#-GAL EC, 2003

Input : Sprayer, Field Crop, Power, Boom-Type, Tractor Mounted, w- 300 gallon Spray

Input Details

Market Value : 5890.00
Salvage Value : 600.00
Cap Recov Cost : 1.8736
THI Cost : 0.0491
Starting Hrs : 750
Planned Use Hrs : 200
Useful Life Hrs : 1500
Horsepower : 140
Speed : 6.5000
Width : 10.0000
Fuel Amount : 0.0000
Fuel Price : 0.0000
Fuel Cost : 0.0000
Labor Amount : 0.1953
Labor Price : 0.00
Labor Cost : 0.0000
Lube Oil Amounts : 0.0000
Lube Oil Price : 5.0000
Lube Oil Cost : 0.0000
Repair Cost : 1.0047
Equiv PTO HP : 100
Field Efficiency : 65.0000
Amount : 0.1953
Operating Cost : 1.00
Alloc OH Cost : 1.92
Description : Documentation for this data can be found in a DevTreks Machinery Costs tutorial.

Input : Tractor, 2-Wheel Drive, 110-129 PTO HP

Input Details

Market Value : 63800.00
Salvage Value : 6380.00
Cap Recov Cost : 2.2523
THI Cost : 0.2092
Starting Hrs : 6000
Planned Use Hrs : 500
Useful Life Hrs : 12000
Horsepower : 140
Speed : 20.0000
Width : 10.0000
Fuel Amount : 1.6189
Fuel Price : 2.0000
Fuel Cost : 3.2378
Labor Amount : 0.2145
Labor Price : 12.00
Labor Cost : 2.6749
Lube Oil Amounts : 0.0068
Lube Oil Price : 5.0000
Lube Oil Cost : 0.0356
Repair Cost : 1.9683
Equiv PTO HP : 100
Field Efficiency : 99.0000
Amount : 0.1953
Operating Cost : 7.92
Alloc OH Cost : 2.46
Description : Documentation for this data can be found in a DevTreks Machinery Costs tutorial.

Time Period Totals

Benefits

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 :
Operating Cost :
Alloc OH Cost :
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.