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
5- Almonds with time growth

Resource Stock Analyzer Views

Machinery Analysis

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

Analysis View Description
Sample data set used in a DevTreks tutorial (V200a).

Version: 1.7.0

Feedback About crops/budget/5- Almonds with time growth/273071635/budgetresources01

Step 1 of 3. Make Selections


Date: 09/23/2014

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
5- Almonds with time growth
Budget Group
Operating Budgets, Common Agricultural Examples
Budget
5- Almonds with time growth
Costs
675680.000 67200.000 27.297 2.083 51000.000 4200.000 102000.000 1980.000 188.000 137.000
11.379 14.000 22.759 2.696 84.000 17.613 0.051 70.000 0.266 22.695
1400.000 698.600 n.a. 63.33 29.38
Time Period
Almonds, year 1
Outcomes
Outcome
Almonds, year 1
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
Plant, almond orchard
Input : Disk Harrow, Tandem, Drawn, 18-20 foot
Costs
19300.00 2000.00 3.5387 0.0660 1000 100 2000 120 6.0000 19.0000
0.0000 0.0000 0.0000 0.1800 0.00 0.0000 0.0000 5.0000 0.0000 1.4078
100 0.8000 0.0905 1.41 3.60
Input : Tractor, 4-Wheel Drive, 200-280 PTO HP
Costs
133000.00 13000.00 3.4037 0.3998 8000 500 16000 240 20.0000 10.0000
1.9774 2.0000 3.9548 0.1980 12.00 2.4692 0.0101 5.0000 0.0525 2.0325
100 99.0000 0.0905 8.51 3.80
Input : Land Preparation
Input : Fumigate
Input : Survey and plant trees
Input : Trees, almond
Operation
Remaining Operations
Input : Almond Example
Time Period Totals
Costs
152300.000 15000.000 6.942 0.466 9000.000 600.000 18000.000 360.000 26.000 29.000
1.977 2.000 3.955 0.378 12.000 2.469 0.010 10.000 0.053 3.440
200.000 99.800 n.a. 9.92 7.41
Time Period
Almonds, year 2
Outcomes
Outcome
Almonds, year 2
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
Plant, almond orchard
Input : Fumigate
Input : Survey and plant trees
Input : Trees, almond
Operation
Cultivate, almond example
Costs
87230.000 8700.000 3.392 0.270 7000.000 600.000 14000.000 270.000 27.000 18.000
1.567 2.000 3.134 0.386 12.000 2.524 0.007 10.000 0.036 3.209
200.000 99.800 n.a. 8.90 3.66
Input : Rotary Cutter, 7-8 foot width
Costs
3130.00 300.00 0.5907 0.0093 1000 100 2000 120 7.0000 8.0000
0.0000 0.0000 0.0000 0.1840 0.00 0.0000 0.0000 5.0000 0.0000 0.7610
100 0.8000 0.1842 0.76 0.60
Input : Tractor, 2-Wheel Drive, 140-159 PTO HP
Costs
84100.00 8400.00 2.8017 0.2602 6000 500 12000 150 20.0000 10.0000
1.5670 2.0000 3.1340 0.2024 12.00 2.5240 0.0068 5.0000 0.0356 2.4482
100 99.0000 0.1842 8.14 3.06
Input : Almond Example
Time Period Totals
Costs
239530.000 23700.000 10.335 0.735 16000.000 1200.000 32000.000 630.000 53.000 47.000
3.544 4.000 7.089 0.764 24.000 4.993 0.017 20.000 0.088 6.649
400.000 199.600 n.a. 18.82 11.07
Time Period
Almonds, year 3
Outcomes
Outcome
Almonds, year 3
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
Plant, almond orchard
Input : Fumigate
Input : Survey and plant trees
Input : Trees, almond
Operation
Cultivate, almond example
Costs
87230.000 8700.000 3.392 0.270 7000.000 600.000 14000.000 270.000 27.000 18.000
1.567 2.000 3.134 0.386 12.000 2.524 0.007 10.000 0.036 3.209
200.000 99.800 n.a. 8.90 3.66
Input : Rotary Cutter, 7-8 foot width
Costs
3130.00 300.00 0.5907 0.0093 1000 100 2000 120 7.0000 8.0000
0.0000 0.0000 0.0000 0.1840 0.00 0.0000 0.0000 5.0000 0.0000 0.7610
100 0.8000 0.1842 0.76 0.60
Input : Tractor, 2-Wheel Drive, 140-159 PTO HP
Costs
84100.00 8400.00 2.8017 0.2602 6000 500 12000 150 20.0000 10.0000
1.5670 2.0000 3.1340 0.2024 12.00 2.5240 0.0068 5.0000 0.0356 2.4482
100 99.0000 0.1842 8.14 3.06
Input : Almond Example
Time Period Totals
Costs
87230.000 8700.000 3.392 0.270 7000.000 600.000 14000.000 270.000 27.000 18.000
1.567 2.000 3.134 0.386 12.000 2.524 0.007 10.000 0.036 3.209
200.000 99.800 n.a. 8.90 3.66
Time Period
Almonds, year 4
Outcomes
Outcome
Almonds, year 4
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
Cultivate, almond example
Costs
87230.000 8700.000 3.392 0.270 7000.000 600.000 14000.000 270.000 27.000 18.000
1.567 2.000 3.134 0.386 12.000 2.524 0.007 10.000 0.036 3.209
200.000 99.800 n.a. 8.90 3.66
Input : Rotary Cutter, 7-8 foot width
Costs
3130.00 300.00 0.5907 0.0093 1000 100 2000 120 7.0000 8.0000
0.0000 0.0000 0.0000 0.1840 0.00 0.0000 0.0000 5.0000 0.0000 0.7610
100 0.8000 0.1842 0.76 0.60
Input : Tractor, 2-Wheel Drive, 140-159 PTO HP
Costs
84100.00 8400.00 2.8017 0.2602 6000 500 12000 150 20.0000 10.0000
1.5670 2.0000 3.1340 0.2024 12.00 2.5240 0.0068 5.0000 0.0356 2.4482
100 99.0000 0.1842 8.14 3.06
Input : Almond Example
Operation
Harvest, almonds
Input : Harvest, almond
Time Period Totals
Costs
87230.000 8700.000 3.392 0.270 7000.000 600.000 14000.000 270.000 27.000 18.000
1.567 2.000 3.134 0.386 12.000 2.524 0.007 10.000 0.036 3.209
200.000 99.800 n.a. 8.90 3.66
Time Period
Almonds, year 5
Outcomes
Outcome
Almonds, year 5
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
Cultivate, almond example
Costs
87230.000 8700.000 3.392 0.270 7000.000 600.000 14000.000 270.000 27.000 18.000
1.567 2.000 3.134 0.386 12.000 2.524 0.007 10.000 0.036 3.209
200.000 99.800 n.a. 8.90 3.66
Input : Rotary Cutter, 7-8 foot width
Costs
3130.00 300.00 0.5907 0.0093 1000 100 2000 120 7.0000 8.0000
0.0000 0.0000 0.0000 0.1840 0.00 0.0000 0.0000 5.0000 0.0000 0.7610
100 0.8000 0.1842 0.76 0.60
Input : Tractor, 2-Wheel Drive, 140-159 PTO HP
Costs
84100.00 8400.00 2.8017 0.2602 6000 500 12000 150 20.0000 10.0000
1.5670 2.0000 3.1340 0.2024 12.00 2.5240 0.0068 5.0000 0.0356 2.4482
100 99.0000 0.1842 8.14 3.06
Input : Almond Example
Operation
Harvest, almonds
Input : Harvest, almond
Time Period Totals
Costs
87230.000 8700.000 3.392 0.270 7000.000 600.000 14000.000 270.000 27.000 18.000
1.567 2.000 3.134 0.386 12.000 2.524 0.007 10.000 0.036 3.209
200.000 99.800 n.a. 8.90 3.66
Time Period
Almonds, year 6
Outcomes
Outcome
Almonds, year 6
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
Cultivate, almond example
Costs
87230.000 8700.000 3.392 0.270 7000.000 600.000 14000.000 270.000 27.000 18.000
1.567 2.000 3.134 0.386 12.000 2.524 0.007 10.000 0.036 3.209
200.000 99.800 n.a. 8.90 3.66
Input : Rotary Cutter, 7-8 foot width
Costs
3130.00 300.00 0.5907 0.0093 1000 100 2000 120 7.0000 8.0000
0.0000 0.0000 0.0000 0.1840 0.00 0.0000 0.0000 5.0000 0.0000 0.7610
100 0.8000 0.1842 0.76 0.60
Input : Tractor, 2-Wheel Drive, 140-159 PTO HP
Costs
84100.00 8400.00 2.8017 0.2602 6000 500 12000 150 20.0000 10.0000
1.5670 2.0000 3.1340 0.2024 12.00 2.5240 0.0068 5.0000 0.0356 2.4482
100 99.0000 0.1842 8.14 3.06
Input : Almond Example
Operation
Harvest, almonds
Input : Harvest, almond
Time Period Totals
Costs
87230.000 8700.000 3.392 0.270 7000.000 600.000 14000.000 270.000 27.000 18.000
1.567 2.000 3.134 0.386 12.000 2.524 0.007 10.000 0.036 3.209
200.000 99.800 n.a. 8.90 3.66
Time Period
Almonds, year 7
Outcomes
Outcome
Almonds, year 7
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
Cultivate, almond example
Costs
87230.000 8700.000 3.392 0.270 7000.000 600.000 14000.000 270.000 27.000 18.000
1.567 2.000 3.134 0.386 12.000 2.524 0.007 10.000 0.036 3.209
200.000 99.800 n.a. 8.90 3.66
Input : Rotary Cutter, 7-8 foot width
Costs
3130.00 300.00 0.5907 0.0093 1000 100 2000 120 7.0000 8.0000
0.0000 0.0000 0.0000 0.1840 0.00 0.0000 0.0000 5.0000 0.0000 0.7610
100 0.8000 0.1842 0.76 0.60
Input : Tractor, 2-Wheel Drive, 140-159 PTO HP
Costs
84100.00 8400.00 2.8017 0.2602 6000 500 12000 150 20.0000 10.0000
1.5670 2.0000 3.1340 0.2024 12.00 2.5240 0.0068 5.0000 0.0356 2.4482
100 99.0000 0.1842 8.14 3.06
Input : Almond Example
Operation
Harvest, almonds
Input : Harvest, almond
Time Period Totals
Costs
87230.000 8700.000 3.392 0.270 7000.000 600.000 14000.000 270.000 27.000 18.000
1.567 2.000 3.134 0.386 12.000 2.524 0.007 10.000 0.036 3.209
200.000 99.800 n.a. 8.90 3.66
Dataset: 5- Almonds with time growth IRI This operating budget demonstrates best practices for conducting commodity cost and return estimates for orchard enterprises,

Search IRIs:
https://www.devtreks.org/agtreks/linkedviews/crops/budget/5- Almonds with time growth/273071635/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.