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
7- Corn and Soybean Same Year Machinery Stock Analysis

Resource Stock Selection and Scheduling Analyzer Views

Corn Machinery Actual Machinery Timeliness Costs

Introduction
This tool generates a variety of basic resource stock selection and scheduling statistics for DevTreks operating budgets and capital budgets. The 'Actual Penalties' tool displays full machinery costs, including timeliness penalties, for the actual machinery combinations chosen.

Analysis View Description
Sample data sets are used in DevTreks tutorials (V214a).

Version: 1.7.0

Feedback About crops/budget/7- Corn and Soybean Same Year Machinery Stock Analysis/273071763/budgetresources02

Step 1 of 3. Make Selections


Date: 05/14/2014

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. The base calculators must have timeliness penalty calculations.
  • 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
7- Corn and Soybean Same Year Machinery Stock Analysis

Budget Group : Operating Budgets, Common Agricultural Examples

Budget : 7- Corn and Soybean Same Year Machinery Stock Analysis

Benefits

Costs

Market Value : 1252050.000
Salvage Value : 126206.000
Cap Recov Cost : 66361.156
THI Cost : 3380.915
Starting Hrs : 71500.000
Planned Use Hrs : 7700.000
Useful Life Hrs : 149000.000
Horsepower : 3300.000
Speed : 268.000
Width : 238.000
Fuel Amount : 12136.382
Fuel Price : 26.000
Fuel Cost : 24547.380
Labor Amount : 2457.600
Labor Price : 160.000
Labor Cost : 18935.970
Lube Oil Amounts : 48.505
Lube Oil Price : 113.000
Lube Oil Cost : 245.649
Repair Cost : 35426.795
Equiv PTO HP : 2340.000
Field Efficiency : 1851.990
Operating Cost : 79155.79
Alloc OH Cost : 69742.07
Labor Available (hours per day) : 60.000
Area Covered (ac/ha per day) : 809.487
Planned vs Actual Start Date : ;
Probable Field Days Needed : 53.748
Probable Finish Date :
Timeliness Penalty Days From Start : 112.000
Timeliness Penalty (percent) : 1.200
Additional Penalty (percent) : 4.000
Timeliness Penalty Cost (currency) : 34761.294
Timeliness Penalty Cost Per Hour : 334.385

Time Period : Corn for Grain

Operations

Operation : Chisel Plow

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 : 1350.4243
THI Cost : 107.0977
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 : 97.0000
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 : 944.5084
Equiv PTO HP : 100
Field Efficiency : 85.0000
Amount : 0.1941
Operating Cost : 944.51
Alloc OH Cost : 1457.52
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 : 2046.0695
THI Cost : 188.5098
Starting Hrs : 6000
Planned Use Hrs : 500
Useful Life Hrs : 12000
Horsepower : 190
Speed : 20.0000
Width : 10.0000
Fuel Amount : 930.3367
Fuel Price : 2.0000
Fuel Cost : 1860.6734
Labor Amount : 106.7000
Labor Price : 12.00
Labor Cost : 1330.6072
Lube Oil Amounts : 4.4232
Lube Oil Price : 5.0000
Lube Oil Cost : 22.9987
Repair Cost : 1780.1634
Equiv PTO HP : 100
Field Efficiency : 99.0000
Amount : 0.1941
Operating Cost : 4994.44
Alloc OH Cost : 2234.58
Description : Documentation for this data can be found in a DevTreks Machinery Costs tutorial.

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

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

Input Details

Market Value : 14000.00
Salvage Value : 1400.00
Cap Recov Cost : 1919.2068
THI Cost : 50.1480
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 : 92.4000
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 : 1033.2000
Equiv PTO HP : 100
Field Efficiency : 70.0000
Amount : 0.1684
Operating Cost : 1033.20
Alloc OH Cost : 1969.35
Description : Documentation for this data can be found in a DevTreks Machinery Costs tutorial.

Input : Seed, grain

Input : Example 1- Tractor, New Calculators

Input Details

Market Value : 53610.00
Salvage Value : 7566.00
Cap Recov Cost : 1140.4344
THI Cost : 51.3828
Starting Hrs : 0
Planned Use Hrs : 300
Useful Life Hrs : 6000
Horsepower : 140
Speed : 5.0000
Width : 10.0000
Fuel Amount : 697.3680
Fuel Price : 2.0000
Fuel Cost : 1394.7360
Labor Amount : 92.4000
Labor Price : 12.00
Labor Cost : 1108.8000
Lube Oil Amounts : 2.9484
Lube Oil Price : 3.0000
Lube Oil Cost : 8.8536
Repair Cost : 208.0512
Equiv PTO HP : 100
Field Efficiency : 80.0000
Amount : 0.1684
Operating Cost : 2720.44
Alloc OH Cost : 1191.82
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

Operation : Apply Anyhdrous

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

Input Details

Market Value : 84100.00
Salvage Value : 8400.00
Cap Recov Cost : 319.7649
THI Cost : 29.6982
Starting Hrs : 6000
Planned Use Hrs : 500
Useful Life Hrs : 12000
Horsepower : 150
Speed : 20.0000
Width : 10.0000
Fuel Amount : 238.3647
Fuel Price : 2.0000
Fuel Cost : 495.4236
Labor Amount : 23.1000
Labor Price : 12.00
Labor Cost : 288.0696
Lube Oil Amounts : 0.7812
Lube Oil Price : 5.0000
Lube Oil Cost : 4.0635
Repair Cost : 279.4113
Equiv PTO HP : 140
Field Efficiency : 99.0000
Amount : 0.0417
Operating Cost : 1066.97
Alloc OH Cost : 349.46
Description : Documentation for this data can be found in a DevTreks Machinery Costs tutorial.

Input : Anhydrous Applicator Rental

Input : Fertilizer, Anhydrous Ammonia

Operation : Field Cultivate

Input : Cultivator, Row Crop, 6 Row

Input Details

Market Value : 6330.00
Salvage Value : 600.00
Cap Recov Cost : 443.3475
THI Cost : 18.6191
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 : 69.5000
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 : 335.8588
Equiv PTO HP : 100
Field Efficiency : 85.0000
Amount : 0.1387
Operating Cost : 335.86
Alloc OH Cost : 461.97
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 : 1058.2696
THI Cost : 98.2869
Starting Hrs : 6000
Planned Use Hrs : 500
Useful Life Hrs : 12000
Horsepower : 150
Speed : 20.0000
Width : 10.0000
Fuel Amount : 591.8829
Fuel Price : 2.0000
Fuel Cost : 1183.7657
Labor Amount : 76.4500
Labor Price : 12.00
Labor Cost : 953.3732
Lube Oil Amounts : 2.5854
Lube Oil Price : 5.0000
Lube Oil Cost : 13.4483
Repair Cost : 924.7184
Equiv PTO HP : 100
Field Efficiency : 99.0000
Amount : 0.1387
Operating Cost : 3075.31
Alloc OH Cost : 1156.56
Description : Documentation for this data can be found in a DevTreks Machinery Costs tutorial.

Operation : Weed Control, corn grain

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 : 935.3858
THI Cost : 24.5310
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 : 97.5000
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 : 501.5985
Equiv PTO HP : 100
Field Efficiency : 65.0000
Amount : 0.1953
Operating Cost : 501.60
Alloc OH Cost : 959.92
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 : 567.6353
THI Cost : 12.7725
Starting Hrs : 6000
Planned Use Hrs : 500
Useful Life Hrs : 12000
Horsepower : 80
Speed : 20.0000
Width : 10.0000
Fuel Amount : 1260.0023
Fuel Price : 2.0000
Fuel Cost : 2520.0045
Labor Amount : 97.5000
Labor Price : 16.00
Labor Cost : 1606.1078
Lube Oil Amounts : 1.5015
Lube Oil Price : 5.0000
Lube Oil Cost : 7.7123
Repair Cost : 489.9083
Equiv PTO HP : 100
Field Efficiency : 0.9900
Amount : 0.1953
Operating Cost : 4623.73
Alloc OH Cost : 580.41
Description :

Input : EPTC (Eptan), 7E-(Eradicane), 6-7#-GAL EC

Operation : Combine, corn grain

Costs

Market Value : 159000.000
Salvage Value : 16000.000
Cap Recov Cost : 20868.929
THI Cost : 885.704
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 : 1631.343
Fuel Price : 2.000
Fuel Cost : 3390.647
Labor Amount : 216.150
Labor Price : 12.000
Labor Cost : 2695.508
Lube Oil Amounts : 6.897
Lube Oil Price : 5.000
Lube Oil Cost : 35.861
Repair Cost : 8799.506
Equiv PTO HP : 100.000
Field Efficiency : 70.000
Operating Cost : 14921.52
Alloc OH Cost : 21754.63
Labor Available (hours per day) : 10.000
Area Covered (ac/ha per day) : 89.286
Planned vs Actual Start Date : 10/01/2003 ; 10/01/2003
Probable Field Days Needed : 7.000
Probable Finish Date : 10/07/2003
Timeliness Penalty Days From Start : 21.000
Timeliness Penalty (percent) : 0.100
Additional Penalty (percent) : 0.500
Timeliness Penalty Cost (currency) : 0.000
Timeliness Penalty Cost Per Hour : 0.000

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

Input Details

Market Value : 159000.00
Salvage Value : 16000.00
Cap Recov Cost : 20868.9288
THI Cost : 885.7041
Starting Hrs : 1500
Planned Use Hrs : 300
Useful Life Hrs : 3000
Horsepower : 140
Speed : 3.0000
Width : 10.0000
Fuel Amount : 1631.3430
Fuel Price : 2.0000
Fuel Cost : 3390.6468
Labor Amount : 216.1500
Labor Price : 12.00
Labor Cost : 2695.5084
Lube Oil Amounts : 6.8972
Lube Oil Price : 5.0000
Lube Oil Cost : 35.8613
Repair Cost : 8799.5058
Equiv PTO HP : 100
Field Efficiency : 70.0000
Amount : 0.3929
Operating Cost : 14921.52
Alloc OH Cost : 21754.63
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 : 2341.702
THI Cost : 158.915
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 : 1054.354
Fuel Price : 2.000
Fuel Cost : 2108.708
Labor Amount : 266.700
Labor Price : 12.000
Labor Cost : 1742.135
Lube Oil Amounts : 4.458
Lube Oil Price : 10.000
Lube Oil Cost : 23.178
Repair Cost : 1853.883
Equiv PTO HP : 200.000
Field Efficiency : 164.000
Operating Cost : 5727.90
Alloc OH Cost : 2500.62
Labor Available (hours per day) : 10.000
Area Covered (ac/ha per day) : 166.667
Planned vs Actual Start Date : 10/01/2003 ; 10/01/2003
Probable Field Days Needed : 3.750
Probable Finish Date : 10/04/2003
Timeliness Penalty Days From Start : 21.000
Timeliness Penalty (percent) : 0.100
Additional Penalty (percent) : 0.500
Timeliness Penalty Cost (currency) : 0.000
Timeliness Penalty Cost Per Hour : 0.000

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

Input Details

Market Value : 63800.00
Salvage Value : 6380.00
Cap Recov Cost : 1466.8881
THI Cost : 136.2583
Starting Hrs : 6000
Planned Use Hrs : 500
Useful Life Hrs : 12000
Horsepower : 140
Speed : 20.0000
Width : 10.0000
Fuel Amount : 1054.3540
Fuel Price : 2.0000
Fuel Cost : 2108.7080
Labor Amount : 139.7000
Labor Price : 12.00
Labor Cost : 1742.1352
Lube Oil Amounts : 4.4577
Lube Oil Price : 5.0000
Lube Oil Cost : 23.1775
Repair Cost : 1281.8999
Equiv PTO HP : 100
Field Efficiency : 99.0000
Amount : 0.2538
Operating Cost : 5155.92
Alloc OH Cost : 1603.15
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 : 874.8141
THI Cost : 22.6568
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 : 127.0000
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 : 571.9826
Equiv PTO HP : 100
Field Efficiency : 65.0000
Amount : 0.2538
Operating Cost : 571.98
Alloc OH Cost : 897.47
Description : Documentation for this data can be found in a DevTreks Machinery Costs tutorial.

Time Period Totals

Time Period : Soybeans for Grain

Operations

Operation : Chisel Plow

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 : 1350.4243
THI Cost : 107.0977
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 : 97.0000
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 : 944.5084
Equiv PTO HP : 100
Field Efficiency : 85.0000
Amount : 0.1941
Operating Cost : 944.51
Alloc OH Cost : 1457.52
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 : 2046.0695
THI Cost : 188.5098
Starting Hrs : 6000
Planned Use Hrs : 500
Useful Life Hrs : 12000
Horsepower : 190
Speed : 20.0000
Width : 10.0000
Fuel Amount : 930.3367
Fuel Price : 2.0000
Fuel Cost : 1860.6734
Labor Amount : 106.7000
Labor Price : 12.00
Labor Cost : 1330.6072
Lube Oil Amounts : 4.4232
Lube Oil Price : 5.0000
Lube Oil Cost : 22.9987
Repair Cost : 1780.1634
Equiv PTO HP : 100
Field Efficiency : 99.0000
Amount : 0.1941
Operating Cost : 4994.44
Alloc OH Cost : 2234.58
Description : Documentation for this data can be found in a DevTreks Machinery Costs tutorial.

Operation : Seeding and Planting, soybeans

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 : 1919.2068
THI Cost : 50.1480
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 : 92.4000
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 : 1033.2000
Equiv PTO HP : 100
Field Efficiency : 70.0000
Amount : 0.1684
Operating Cost : 1033.20
Alloc OH Cost : 1969.35
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 : 1279.0596
THI Cost : 118.7928
Starting Hrs : 6000
Planned Use Hrs : 500
Useful Life Hrs : 12000
Horsepower : 150
Speed : 20.0000
Width : 10.0000
Fuel Amount : 715.3692
Fuel Price : 2.0000
Fuel Cost : 1430.7384
Labor Amount : 92.4000
Labor Price : 12.00
Labor Cost : 1152.2784
Lube Oil Amounts : 3.1248
Lube Oil Price : 5.0000
Lube Oil Cost : 16.2540
Repair Cost : 1117.6452
Equiv PTO HP : 100
Field Efficiency : 99.0000
Amount : 0.1684
Operating Cost : 3716.92
Alloc OH Cost : 1397.85
Description : Documentation for this data can be found in a DevTreks Machinery Costs tutorial.

Operation : Field Cultivate

Input : Cultivator, Row Crop, 6 Row

Input Details

Market Value : 6330.00
Salvage Value : 600.00
Cap Recov Cost : 443.3475
THI Cost : 18.6191
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 : 69.5000
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 : 335.8588
Equiv PTO HP : 100
Field Efficiency : 85.0000
Amount : 0.1387
Operating Cost : 335.86
Alloc OH Cost : 461.97
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 : 1058.2696
THI Cost : 98.2869
Starting Hrs : 6000
Planned Use Hrs : 500
Useful Life Hrs : 12000
Horsepower : 150
Speed : 20.0000
Width : 10.0000
Fuel Amount : 591.8829
Fuel Price : 2.0000
Fuel Cost : 1183.7657
Labor Amount : 76.4500
Labor Price : 12.00
Labor Cost : 953.3732
Lube Oil Amounts : 2.5854
Lube Oil Price : 5.0000
Lube Oil Cost : 13.4483
Repair Cost : 924.7184
Equiv PTO HP : 100
Field Efficiency : 99.0000
Amount : 0.1387
Operating Cost : 3075.31
Alloc OH Cost : 1156.56
Description : Documentation for this data can be found in a DevTreks Machinery Costs tutorial.

Operation : Weed Control, soybeans

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 : 936.8248
THI Cost : 24.5687
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 : 97.6500
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 : 502.3702
Equiv PTO HP : 100
Field Efficiency : 65.0000
Amount : 0.1953
Operating Cost : 502.37
Alloc OH Cost : 961.39
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 : 1126.1543
THI Cost : 104.6078
Starting Hrs : 6000
Planned Use Hrs : 500
Useful Life Hrs : 12000
Horsepower : 140
Speed : 20.0000
Width : 10.0000
Fuel Amount : 809.4450
Fuel Price : 2.0000
Fuel Cost : 1618.8900
Labor Amount : 107.2500
Labor Price : 12.00
Labor Cost : 1337.4660
Lube Oil Amounts : 3.4223
Lube Oil Price : 5.0000
Lube Oil Cost : 17.7938
Repair Cost : 984.1358
Equiv PTO HP : 100
Field Efficiency : 99.0000
Amount : 0.1953
Operating Cost : 3958.29
Alloc OH Cost : 1230.76
Description : Documentation for this data can be found in a DevTreks Machinery Costs tutorial.

Operation : Combine, soybeans

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

Input Details

Market Value : 159000.00
Salvage Value : 16000.00
Cap Recov Cost : 20868.9288
THI Cost : 885.7041
Starting Hrs : 1500
Planned Use Hrs : 300
Useful Life Hrs : 3000
Horsepower : 140
Speed : 3.0000
Width : 10.0000
Fuel Amount : 1631.3430
Fuel Price : 2.0000
Fuel Cost : 3390.6468
Labor Amount : 216.1500
Labor Price : 12.00
Labor Cost : 2695.5084
Lube Oil Amounts : 6.8972
Lube Oil Price : 5.0000
Lube Oil Cost : 35.8613
Repair Cost : 8799.5058
Equiv PTO HP : 100
Field Efficiency : 70.0000
Amount : 0.3929
Operating Cost : 14921.52
Alloc OH Cost : 21754.63
Description : Documentation for this data can be found in a DevTreks Machinery Costs tutorial.

Operation : Haul beans, soybean

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

Input Details

Market Value : 63800.00
Salvage Value : 6380.00
Cap Recov Cost : 1466.8881
THI Cost : 136.2583
Starting Hrs : 6000
Planned Use Hrs : 500
Useful Life Hrs : 12000
Horsepower : 140
Speed : 20.0000
Width : 10.0000
Fuel Amount : 1054.3540
Fuel Price : 2.0000
Fuel Cost : 2108.7080
Labor Amount : 139.7000
Labor Price : 12.00
Labor Cost : 1742.1352
Lube Oil Amounts : 4.4577
Lube Oil Price : 5.0000
Lube Oil Cost : 23.1775
Repair Cost : 1281.8999
Equiv PTO HP : 100
Field Efficiency : 99.0000
Amount : 0.2538
Operating Cost : 5155.92
Alloc OH Cost : 1603.15
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 : 874.8141
THI Cost : 22.6568
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 : 127.0000
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 : 571.9826
Equiv PTO HP : 100
Field Efficiency : 65.0000
Amount : 0.2538
Operating Cost : 571.98
Alloc OH Cost : 897.47
Description : Documentation for this data can be found in a DevTreks Machinery Costs tutorial.

Time Period Totals

Dataset: 7- Corn and Soybean Same Year Machinery Stock Analysis IRI This operating budget demonstrates best practices for conducting machinery cost estimates for crop enterprises.

Search IRIs:
https://www.devtreks.org/agtreks/linkedviews/crops/budget/7- Corn and Soybean Same Year Machinery Stock Analysis/273071763/budgetresources02









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.