Crop Management, MLRA 104, Kenyon Series, Nashua Research Plots 1 to 3

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.

Select

PackIt

Get

Crop Management, MLRA 104, Kenyon Series, Nashua Research Plots 1 to 3

Intro
1
2
3
Help

Operating and Capital Budget Calculation View

Operating Budget NPV Calculator

Introduction
This tool calculates net present value totals for operating and capital budget uris. The discounted totals include operating, allocated overhead, capital, and incentive-adjusted totals. Annual totals reflect the cost for operations or components that have an effective life different than 1 period.

Calculation View Description
Sample data set used in a DevTreks tutorial.v120a

Version: 1.7.0

Feedback About crops/budgetgroup/Crop Management, MLRA 104, Kenyon Series, Nashua Research Plots 1 to 3/2140761558/none

Step 1 of 3. Make Selections

Unit Currency Real Rates Nominal Rates Rating Groups

Step 2 of 3. Calculate

Relations

Use In Descendants?TrueFalse

Overwrite Descendants?TrueFalse

What If Tag

Related C. Type

Altern Type

Target Type

Description

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. Real and Nominal Rates: The nominal rate includes inflation while the real rate does not. In the USA, DevTreks recommends using Office of Management and Budget rates for the same year as the date of the input.

Step 2

Step 2. Use Same Calculator Pack In Descendants?: True to insert or update this same calculator in children.
Step 3. Overwrite Descendants?: True to insert or update all of the attributes of this same calculator in all children. False only updates children attributes that are controlled by the developer of this calculator (i.e. version, stylehsheet name, relatedcalculatorstype ...)
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. Related Calculators Type: When the Use Same Calculator Pack in Descendant is true, uses this value to determine which descendant calculator to update. Inserts a new descendant when no descendant has this same name. Updates the descendant that has this same name.
Step 2. Alternative Type: This property is used to analyze differences between Alternatives.
Step 2. Target Type: This property is used to analyze progress being achieved with budget goals.
Step 2. Calculated Results: Please refer to the references below.

References

Hallam, Eidman, Morehart and Klonsky (editors) Commodity Cost and Returns Estimation Handbook, Staff General Research Papers, Iowa State University, Department of Economics, 1999

Current view of document

DevTreks

Budget Group : Crop Management, MLRA 104, Kenyon Series, Nashua Research Plots 1 to 3
Document Status : underreview
Description : Plot 1 to 3, research plot data. Note the absence of a common reference point throughout this plot data -the discounting being done is inappropriate for these data sets.
Label : 8.3				Budget Type : 42
Date : 12/31/2009 12:00:00 AM				Last Changed : 11/16/2008 12:00:00 AM
Budget :Plot 01
Label 1	Label 2	Last Modif.	Init. Value	Salv. Value	Interest Rates	Nom. Rate	Real Rate
CB	T01	10/13/2009 12:00:00 AM	0.0000	0.0000		0.0500	0.0150
Description Plot 01 of the Nashua, Iowa corn and soybean experiments test 45.
Time Period : 1993, Soybeans, Chisel Plow, no N
Ending Date	Common Ref.?	Discount?	Enterprise Amt.	Enter. Unit		Growth Type	Growth Periods
12/12/1993 12:00:00 AM	False	True	1	hectare		1	0
Time Period	1993, Soybeans					Last Changed	10/13/2009 12:00:00 AM
Description needs description
Label	T	Incentive Amount	0.0000	Incentive Rate	0	Overhead Factor	0
Revenues
Outcome : 1993, Soybeans, Chisel Plow, no N
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
12/12/1993 12:00:00 AM	T	1	hectare	1	0.0000	0.0000	0
Description needs description
Times	Compos Amount	Compos Unit	Output Amount	Output Unit	Output Price	Total Revenue	Annual Total
Date Received	Incentive	Incent. Amount	Incent. Rate			INCENT Total	Annual Total
Output : Plot 01, 1993, Soybeans Label : soybeans
1	1	hectare	2.65	tonnes	233.0900	617.689	748.698
Description needs description
Interest						131.009	0.000
10/8/1993 12:00:00 AM	Incentive Amount		0.0000	Incentive Rate		0
Total Output Revenue						748.70	748.70
Revenue Interest - Outcome						131.009	131.009
Total Revenue - Outcome						748.698	748.698
Total Incentive-Adjusted Revenues - Outcome						748.698
				Totals		Annual Totals
Total Revenue -Time Period				748.698		748.698
Costs
Operation : Harvest, soybeans
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/8/1993 12:00:00 AM	HRV	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Combine, John Deere, Model 4400, 100 HP, soybeans Label : needs label
10/8/1993 12:00:00 AM	1	False	0.476	hours/hectare	18.86	8.981
Allocated OH			0.476	hours/hectare	11.3500	5.405
Capital			0	each	17500.0000	0.000
Incentive	0.0000	0				17.437
Description needs description
Operating Cost Interest						1.905	1.905
Total Operating Costs - Operation						10.886	10.886
Allocated Overhead Cost Interest						1.146	1.146
Total Allocated Overhead Costs - Operation						6.551	6.551
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						17.437
Operation : Hauling and Drying
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/8/1993 12:00:00 AM	HAUL	1	hectare	1	0.0000	0.0000	0
Description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drying grain, custom, per bushel Label : needs label
10/8/1993 12:00:00 AM	1	False	98	bushel	0.0900	8.820
Allocated OH			0	bushel	0.0900	0.000
Capital			0	bushel	0.0900	0.000
Incentive	0.0000	0				10.691
Description needs description
Input : Wagon, Weigh, Parker, Model 1500 Label : needs label
10/8/1993 12:00:00 AM	5	False	0.556	hours/hectare	1.63	4.523
Allocated OH			0.556	hours/hectare	3.8200	10.611
Capital			0	each	5184.0000	0.000
Incentive	0.0000	0				18.344
Description needs description
Operating Cost Interest						2.830	2.830
Total Operating Costs - Operation						16.173	16.173
Allocated Overhead Cost Interest						2.251	2.251
Total Allocated Overhead Costs - Operation						12.862	12.862
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						29.034
Operation : Tillage, First, Chisel Plow, Early Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
11/16/1992 12:00:00 AM	CP	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Plow, Chisel, Glencoe, Model 5, Label : needs label
11/16/1992 12:00:00 AM	1	False	0.235	hours/hectare	1.38	0.324
Allocated OH			0.235	hours/hectare	3.1200	0.734
Capital			0	each	3000.0000	0.000
Incentive	0.0000	0				1.341
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
11/16/1992 12:00:00 AM	1	False	0.235	hours/hectare	101.77	23.945
Allocated OH			0.235	hours/hectare	7.0500	1.659
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				32.436
Description needs description
Operating Cost Interest						6.476	6.476
Total Operating Costs - Operation						30.746	30.746
Allocated Overhead Cost Interest						0.639	0.639
Total Allocated Overhead Costs - Operation						3.031	3.031
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						33.777
Operation : Seeding and Planting, Soybeans, Conventional, 1993
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/26/1993 12:00:00 AM	CPLANT	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drill, Grain, John Deere, Model 750, 10 foot Label : needs label
5/26/1993 12:00:00 AM	1	False	0.286	hours/hectare	9.53	2.724
Allocated OH			0.286	hours/hectare	17.0700	4.877
Capital			0	each	12425.0000	0.000
Incentive	0.0000	0				9.383
Description needs description
Input : Soybean Seed Label : needs label
5/26/1993 12:00:00 AM	1	False	2.94	bushel	12.4000	36.456
Allocated OH			0	bushel	12.4000	0.000
Capital			0	bushel	12.4000	0.000
Incentive	0.0000	0				45.004
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
5/26/1993 12:00:00 AM	1	False	0.286	hours/hectare	101.77	29.076
Allocated OH			0.286	hours/hectare	7.0500	2.014
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				38.380
Description needs description
Operating Cost Interest						16.004	16.004
Total Operating Costs - Operation						84.260	84.260
Allocated Overhead Cost Interest						1.616	1.616
Total Allocated Overhead Costs - Operation						8.507	8.507
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						92.768
Operation : Weed Management, 1993 Lasso
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/26/1993 12:00:00 AM	L	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Alachlor (Lasso), 4#-GAL EC 1993 Label : needs label
5/26/1993 12:00:00 AM	1	False	5.846	liters	6.9700	40.747
Allocated OH			0	liters	6.9700	0.000
Capital			0	liters	6.9700	0.000
Incentive	0.0000	0				50.301
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
5/26/1993 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				2.069
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/26/1993 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				31.794
Description needs description
Operating Cost Interest						15.310	15.310
Total Operating Costs - Operation						80.605	80.605
Allocated Overhead Cost Interest						0.676	0.676
Total Allocated Overhead Costs - Operation						3.559	3.559
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						84.164
Operating Costs (OC)
Total Operating Costs -Time Period				222.670		222.670
Net Operating Profits -Time Period				526.03		526.03
Allocated Overhead Costs (AOH)
Total Allocated Overhead Costs -Time Period				34.510		34.510
Net Operating and Overhead Profits -Time Period				491.52		491.52
Capital Costs (CAP)
Total Capital Costs -Time Period				0.000		0.000
Net Profits -Time Period				491.52		491.52
Incentive Costs (INCENT)
Total Incentive Costs -Time Period				257.181
Net Incentive Profits -Time Period				491.52
Time Period : 1990, Corn
Ending Date	Common Ref.?	Discount?	Enterprise Amt.	Enter. Unit		Growth Type	Growth Periods
12/31/1990 12:00:00 AM	False	True	1	hectare		1	0
Time Period	1990, Corn					Last Changed	10/13/2009 12:00:00 AM
Description The experiment involving this plot included tillage systems and nitrogen runoff test 43.
Label	T	Incentive Amount	0.0000	Incentive Rate	0	Overhead Factor	0
Revenues
Outcome : 1990, Corn
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
12/31/1990 12:00:00 AM	T	1	hectare	1	0.0000	0.0000	0
Description The experiment involving this plot included tillage systems and nitrogen runoff test 0.8.7a.
Times	Compos Amount	Compos Unit	Output Amount	Output Unit	Output Price	Total Revenue	Annual Total
Date Received	Incentive	Incent. Amount	Incent. Rate			INCENT Total	Annual Total
Output : Plot 08, 1990, Corn Label : corn
1	1	hectare	11.07	tonnes	87.0000	963.090	1221.733
Description test 7a 2
Interest						258.643	0.000
10/15/1990 12:00:00 AM	Incentive Amount		0.0000	Incentive Rate		0
Total Output Revenue						1,221.73	1,221.73
Revenue Interest - Outcome						258.643	258.643
Total Revenue - Outcome						1221.733	1221.733
Total Incentive-Adjusted Revenues - Outcome						1221.733
				Totals		Annual Totals
Total Revenue -Time Period				1221.733		1221.733
Costs
Operation : Harvest, corn
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/1/1990 12:00:00 AM	HRV	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Combine, John Deere, Model 4400, 100 HP, corn Label : needs label
10/1/1990 12:00:00 AM	1	False	0.476	hours/hectare	18.86	8.981
Allocated OH			0.476	hours/hectare	11.3500	5.405
Capital			0	each	17500.0000	0.000
Incentive	0.0000	0				18.284
Description needs description
Operating Cost Interest						2.434	2.434
Total Operating Costs - Operation						11.415	11.415
Allocated Overhead Cost Interest						1.465	1.465
Total Allocated Overhead Costs - Operation						6.869	6.869
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						18.284
Operation : Hauling and Drying
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/1/1990 12:00:00 AM	HAUL	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drying grain, custom, per bushel Label : needs label
10/1/1990 12:00:00 AM	1	False	0.556	bushel	0.0900	0.050
Allocated OH			0.556	bushel	0.0900	0.050
Capital			0	bushel	0.0900	0.000
Incentive	0.0000	0				0.127
Description needs description
Input : Wagon, Weigh, Parker, Model 1500 Label : needs label
10/1/1990 12:00:00 AM	10	False	0.556	hours/hectare	1.63	9.046
Allocated OH			0.556	hours/hectare	3.8200	21.222
Capital			0	each	5184.0000	0.000
Incentive	0.0000	0				38.469
Description needs description
Operating Cost Interest						2.465	2.465
Total Operating Costs - Operation						11.560	11.560
Allocated Overhead Cost Interest						5.764	5.764
Total Allocated Overhead Costs - Operation						27.036	27.036
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						38.597
Operation : Tillage, First, Chisel Plow, Early Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
11/5/1989 12:00:00 AM	CP	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Plow, Chisel, Glencoe, Model 5, Label : needs label
11/5/1989 12:00:00 AM	1	False	0.235	hours/hectare	1.38	0.324
Allocated OH			0.235	hours/hectare	3.1200	0.734
Capital			0	each	3000.0000	0.000
Incentive	0.0000	0				1.407
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
11/5/1989 12:00:00 AM	1	False	0.235	hours/hectare	101.77	23.945
Allocated OH			0.235	hours/hectare	7.0500	1.659
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				34.030
Description needs description
Operating Cost Interest						7.987	7.987
Total Operating Costs - Operation						32.256	32.256
Allocated Overhead Cost Interest						0.788	0.788
Total Allocated Overhead Costs - Operation						3.180	3.180
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						35.437
Operation : Nutrient Management, fall K application for 1995 crop
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
12/31/1995 12:00:00 AM	FALLK	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Fertilizer, Muriate of Potash, 60-62% K20 Label : needs label
10/14/1994 12:00:00 AM	1	False	0.204	tons (metric)	131.5800	26.842
Allocated OH			0.204	tons (metric)	131.5800	26.842
Capital			0	tons (metric)	131.5800	0.000
Incentive	0.0000	0				81.289
Description needs description
Input : Spreader, Calumet, with injectors, used Label : needs label
10/14/1994 12:00:00 AM	1	False	0.204	hours/hectare	2.57	0.525
Allocated OH			0.204	hours/hectare	6.3900	1.304
Capital			0	each	3250.0000	0.000
Incentive	0.0000	0				2.769
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
10/14/1994 12:00:00 AM	1	False	0.204	hours/hectare	101.77	20.769
Allocated OH			0.204	hours/hectare	7.0500	1.439
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				33.626
Description needs description
Operating Cost Interest						24.751	24.751
Total Operating Costs - Operation						72.886	72.886
Allocated Overhead Cost Interest						15.212	15.212
Total Allocated Overhead Costs - Operation						44.797	44.797
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						117.684
Operation : Nutrient Management, fall K application for 2002 crop
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
12/31/2002 12:00:00 AM	FALLK	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Fertilizer, Muriate of Potash, 60-62% K20 Label : needs label
11/21/2001 12:00:00 AM	1	False	0.051	ton	170.0000	8.670
Allocated OH			0.051	ton	170.0000	8.670
Capital			0	ton	170.0000	0.000
Incentive	0.0000	0				37.322
Description needs description
Input : Spreader, Calumet, with injectors, used Label : needs label
11/21/2001 12:00:00 AM	1	False	0.204	hours/hectare	2.57	0.525
Allocated OH			0.204	hours/hectare	6.3900	1.304
Capital			0	each	3250.0000	0.000
Incentive	0.0000	0				3.936
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
11/21/2001 12:00:00 AM	1	False	0.204	hours/hectare	101.77	20.769
Allocated OH			0.204	hours/hectare	7.0500	1.439
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				47.799
Description needs description
Operating Cost Interest						34.529	34.529
Total Operating Costs - Operation						64.492	64.492
Allocated Overhead Cost Interest						13.152	13.152
Total Allocated Overhead Costs - Operation						24.565	24.565
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						89.057
Operation : Nutrient Management, 1990 pre-plant N application, 168 kg
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
4/23/1990 12:00:00 AM	SA	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Corn seed, NK45-T5 Label : needs label
12/31/2003 12:00:00 AM	1	False	1	1000 kernels	0.0000	0.000
Allocated OH			0	1000 kernels	0.0000	0.000
Capital			0	1000 kernels	0.0000	0.000
Incentive	0.0000	0				0.000
Description needs description
Input : Fertilizer, Anhydrous Ammonia 1990 Label : needs label
4/23/1990 12:00:00 AM	1	False	0.204	tons (metric)	240.0600	48.972
Allocated OH			0.204	tons (metric)	240.0600	48.972
Capital			0	tons (metric)	240.0600	0.000
Incentive	0.0000	0				127.230
Description needs description
Input : Spreader, Calumet, with injectors, used Label : needs label
4/23/1990 12:00:00 AM	1	False	0.204	hours/hectare	2.57	0.525
Allocated OH			0.204	hours/hectare	6.3900	1.304
Capital			0	each	3250.0000	0.000
Incentive	0.0000	0				2.376
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
4/23/1990 12:00:00 AM	1	False	0.204	hours/hectare	101.77	20.769
Allocated OH			0.204	hours/hectare	7.0500	1.439
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				28.847
Description needs description
Operating Cost Interest						21.010	21.010
Total Operating Costs - Operation						91.275	91.275
Allocated Overhead Cost Interest						15.463	15.463
Total Allocated Overhead Costs - Operation						67.178	67.178
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						158.453
Operation : Seeding and Planting, Corn, Conventional, 1990
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/2/1990 12:00:00 AM	CPLANT	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Corn Seed, Hybrid Label : needs label
5/2/1990 12:00:00 AM	1	False	0.28	1000 kernels	0.8900	0.249
Allocated OH			0.28	1000 kernels	0.8900	0.249
Capital			0	1000 kernels	0.8900	0.000
Incentive	0.0000	0				0.647
Description needs description
Input : Fertilizer, Muriate of Potash, 60-62% K20 Label : needs label
5/2/1990 12:00:00 AM	1	False	0.28	tons (metric)	138.8400	38.875
Allocated OH			0.28	tons (metric)	138.8400	38.875
Capital			0	tons (metric)	138.8400	0.000
Incentive	0.0000	0				100.875
Description needs description
Input : Fertilizer, Superphosphate, 44-46% P2O5 Label : needs label
5/2/1990 12:00:00 AM	1	False	0.28	tons (metric)	184.2100	51.579
Allocated OH			0.28	tons (metric)	184.2100	51.579
Capital			0	tons (metric)	184.2100	0.000
Incentive	0.0000	0				133.839
Description needs description
Input : Planter, Kinze, Model 2000, 6 row, 30 inch Label : needs label
5/2/1990 12:00:00 AM	1	False	0.28	hours/hectare	12.94	3.619
Allocated OH			0.28	hours/hectare	25.1200	7.027
Capital			0	each	16861.0000	0.000
Incentive	0.0000	0				13.812
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
5/2/1990 12:00:00 AM	1	False	0.28	hours/hectare	101.77	28.466
Allocated OH			0.28	hours/hectare	7.0500	1.972
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				39.491
Description needs description
Operating Cost Interest						36.519	36.519
Total Operating Costs - Operation						159.308	159.308
Allocated Overhead Cost Interest						29.653	29.653
Total Allocated Overhead Costs - Operation						129.355	129.355
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						288.663
Operation : Tillage, Disk and Harrow, 1990
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/2/1990 12:00:00 AM	DH	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Corn seed, NK45-T5 Label : needs label
12/31/2003 12:00:00 AM	1	False	1	1000 kernels	0.0000	0.000
Allocated OH			0	1000 kernels	0.0000	0.000
Capital			0	1000 kernels	0.0000	0.000
Incentive	0.0000	0				0.000
Description needs description
Input : Disk Harrow, Tandem, Drawn, 15-17 foot Label : needs label
5/2/1990 12:00:00 AM	1	False	0.130	hours/hectare	6.16	0.802
Allocated OH			0.130	hours/hectare	15.7980	2.057
Capital			0	each	15200.0000	0.000
Incentive	0.0000	0				3.709
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
5/2/1990 12:00:00 AM	1	False	0.130	hours/hectare	101.77	13.251
Allocated OH			0.130	hours/hectare	7.0500	0.918
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				18.383
Description needs description
Operating Cost Interest						4.180	4.180
Total Operating Costs - Operation						18.232	18.232
Allocated Overhead Cost Interest						0.885	0.885
Total Allocated Overhead Costs - Operation						3.860	3.860
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						22.092
Operation : Weed Management, 1990 Lasso-Cyanazine
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/3/1990 12:00:00 AM	L/Cy	1	hectare	1	0.0000	0.0000	0
Description Application rate was 2qt per acre of lasso and cyanazine mix. Assumption made that 1 quart of lasso and 1 quart of cyanazine was used
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Alachlor (Lasso), 4#-GAL EC 1990 Label : needs label
5/3/1990 12:00:00 AM	1	False	0.556	liters	6.0800	3.380
Allocated OH			0.556	liters	6.0800	3.380
Capital			0	liters	6.0800	0.000
Incentive	0.0000	0				8.771
Description needs description
Input : Cyanazine (Bladex), 4#-GAL EC 1990 Label : needs label
5/3/1990 12:00:00 AM	1	False	0.556	liters	6.1200	3.403
Allocated OH			0.556	liters	6.1200	3.403
Capital			0	liters	6.1200	0.000
Incentive	0.0000	0				8.828
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
5/3/1990 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				2.174
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/3/1990 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				33.411
Description needs description
Operating Cost Interest						9.313	9.313
Total Operating Costs - Operation						40.645	40.645
Allocated Overhead Cost Interest						2.873	2.873
Total Allocated Overhead Costs - Operation						12.539	12.539
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						53.184
Operation : Cultivation, Second, Early Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
7/2/1990 12:00:00 AM	C2	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Cultivator, Field, Model 5112, Kent, 16 feet Label : needs label
7/2/1990 12:00:00 AM	1	False	0.250	hours/hectare	2.86	0.715
Allocated OH			0.250	hours/hectare	4.9100	1.228
Capital			0	each	4675.0000	0.000
Incentive	0.0000	0				2.499
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
7/2/1990 12:00:00 AM	1	False	0.250	hours/hectare	101.77	25.442
Allocated OH			0.250	hours/hectare	7.0500	1.763
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				35.004
Description needs description
Operating Cost Interest						7.500	7.500
Total Operating Costs - Operation						33.657	33.657
Allocated Overhead Cost Interest						0.857	0.857
Total Allocated Overhead Costs - Operation						3.847	3.847
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						37.504
Operating Costs (OC)
Total Operating Costs -Time Period				535.727		535.727
Net Operating Profits -Time Period				686.01		686.01
Allocated Overhead Costs (AOH)
Total Allocated Overhead Costs -Time Period				323.228		323.228
Net Operating and Overhead Profits -Time Period				362.78		362.78
Capital Costs (CAP)
Total Capital Costs -Time Period				0.000		0.000
Net Profits -Time Period				362.78		362.78
Incentive Costs (INCENT)
Total Incentive Costs -Time Period				858.955
Net Incentive Profits -Time Period				362.78
Time Period : 1991, Soybeans, Chisel Plow, no N
Ending Date	Common Ref.?	Discount?	Enterprise Amt.	Enter. Unit		Growth Type	Growth Periods
12/31/1991 12:00:00 AM	False	True	1	hectare		1	0
Time Period	1991, Soybeans					Last Changed	10/13/2009 12:00:00 AM
Description 1991, Soybeans, Chisel Plow, no N, test 34
Label	T	Incentive Amount	0.0000	Incentive Rate	0	Overhead Factor	0
Revenues
Outcome : 1991, Soybeans, Chisel Plow, no N
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
12/31/1991 12:00:00 AM	T	1	hectare	1	0.0000	0.0000	0
Description 1991, Soybeans, Chisel Plow, no N, test 34
Times	Compos Amount	Compos Unit	Output Amount	Output Unit	Output Price	Total Revenue	Annual Total
Date Received	Incentive	Incent. Amount	Incent. Rate			INCENT Total	Annual Total
Output : Plot 01, 1991, Soybeans Label : soybeans
1	1	hectare	3.4	tonnes	202.5700	688.738	861.383
Description needs description
Interest						172.645	0.000
10/10/1991 12:00:00 AM	Incentive Amount		0.0000	Incentive Rate		0
Total Output Revenue						861.38	861.38
Revenue Interest - Outcome						172.645	172.645
Total Revenue - Outcome						861.383	861.383
Total Incentive-Adjusted Revenues - Outcome						861.383
				Totals		Annual Totals
Total Revenue -Time Period				861.383		861.383
Costs
Operation : Harvest, soybeans
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/10/1991 12:00:00 AM	HRV	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Combine, John Deere, Model 4400, 100 HP, soybeans Label : needs label
10/10/1991 12:00:00 AM	1	False	0.476	hours/hectare	18.86	8.981
Allocated OH			0.476	hours/hectare	11.3500	5.405
Capital			0	each	17500.0000	0.000
Incentive	0.0000	0				17.992
Description needs description
Operating Cost Interest						2.251	2.251
Total Operating Costs - Operation						11.233	11.233
Allocated Overhead Cost Interest						1.355	1.355
Total Allocated Overhead Costs - Operation						6.760	6.760
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						17.992
Operation : Hauling and Drying
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/10/1991 12:00:00 AM	HAUL	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drying grain, custom, per bushel Label : needs label
10/10/1991 12:00:00 AM	1	False	125	bushel	0.0900	11.250
Allocated OH			0	bushel	0.0900	0.000
Capital			0	bushel	0.0900	0.000
Incentive	0.0000	0				14.070
Description needs description
Input : Wagon, Weigh, Parker, Model 1500 Label : needs label
10/10/1991 12:00:00 AM	5	False	0.556	hours/hectare	1.63	4.523
Allocated OH			0.556	hours/hectare	3.8200	10.611
Capital			0	each	5184.0000	0.000
Incentive	0.0000	0				18.928
Description needs description
Operating Cost Interest						3.954	3.954
Total Operating Costs - Operation						19.727	19.727
Allocated Overhead Cost Interest						2.660	2.660
Total Allocated Overhead Costs - Operation						13.271	13.271
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						32.998
Operation : Nutrient Management, fall P and K application, for 1991 crop (34 and 131 po
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
11/7/1990 12:00:00 AM	FALLPK	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Fertilizer, Muriate of Potash, 60-62% K20 Label : needs label
11/7/1990 12:00:00 AM	1	False	0.29	ton	153.0000	44.370
Allocated OH			0	ton	153.0000	0.000
Capital			0	ton	153.0000	0.000
Incentive	0.0000	0				58.085
Description needs description
Input : Fertilizer, Superphosphate, 44-46% P2O5 Label : needs label
11/7/1990 12:00:00 AM	1	False	0.197	tons (metric)	184.2100	36.289
Allocated OH			0	tons (metric)	184.2100	0.000
Capital			0	tons (metric)	184.2100	0.000
Incentive	0.0000	0				47.507
Description needs description
Input : Spreader, Calumet, with injectors, used Label : needs label
11/7/1990 12:00:00 AM	1	False	0.204	hours/hectare	2.57	0.525
Allocated OH			0.204	hours/hectare	6.3900	1.304
Capital			0	each	3250.0000	0.000
Incentive	0.0000	0				2.394
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
11/7/1990 12:00:00 AM	1	False	0.204	hours/hectare	101.77	20.769
Allocated OH			0.204	hours/hectare	7.0500	1.439
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				29.072
Description needs description
Operating Cost Interest						31.515	31.515
Total Operating Costs - Operation						133.468	133.468
Allocated Overhead Cost Interest						0.848	0.848
Total Allocated Overhead Costs - Operation						3.591	3.591
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						137.059
Operation : Tillage, First, Chisel Plow, Early Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
11/8/1990 12:00:00 AM	CP	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Plow, Chisel, Glencoe, Model 5, Label : needs label
11/8/1990 12:00:00 AM	1	False	0.235	hours/hectare	1.38	0.324
Allocated OH			0.235	hours/hectare	3.1200	0.734
Capital			0	each	3000.0000	0.000
Incentive	0.0000	0				1.385
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
11/8/1990 12:00:00 AM	1	False	0.235	hours/hectare	101.77	23.945
Allocated OH			0.235	hours/hectare	7.0500	1.659
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				33.514
Description needs description
Operating Cost Interest						7.498	7.498
Total Operating Costs - Operation						31.767	31.767
Allocated Overhead Cost Interest						0.739	0.739
Total Allocated Overhead Costs - Operation						3.132	3.132
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						34.899
Operation : Seeding and Planting, Soybeans, Conventional, 1991
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
6/7/1991 12:00:00 AM	CPLANT	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drill, Grain, John Deere, Model 750, 10 foot Label : needs label
6/7/1991 12:00:00 AM	1	False	0.286	hours/hectare	9.53	2.724
Allocated OH			0.286	hours/hectare	17.0700	4.877
Capital			0	each	12425.0000	0.000
Incentive	0.0000	0				9.669
Description needs description
Input : Soybean Seed Label : needs label
6/7/1991 12:00:00 AM	1	False	2.94	bushel	12.5000	36.750
Allocated OH			0	bushel	12.5000	0.000
Capital			0	bushel	12.5000	0.000
Incentive	0.0000	0				46.747
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
6/7/1991 12:00:00 AM	1	False	0.286	hours/hectare	101.77	29.076
Allocated OH			0.286	hours/hectare	7.0500	2.014
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				39.548
Description needs description
Operating Cost Interest						18.648	18.648
Total Operating Costs - Operation						87.198	87.198
Allocated Overhead Cost Interest						1.875	1.875
Total Allocated Overhead Costs - Operation						8.766	8.766
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						95.964
Operation : Tillage, Second, Field Cultivator, Early Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
6/7/1991 12:00:00 AM	FC	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Cultivator, Field, Model 5112, Kent, 16 feet Label : needs label
6/7/1991 12:00:00 AM	1	False	0.250	hours/hectare	2.86	0.715
Allocated OH			0.250	hours/hectare	4.9100	1.228
Capital			0	each	4675.0000	0.000
Incentive	0.0000	0				2.471
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
6/7/1991 12:00:00 AM	1	False	0.250	hours/hectare	101.77	25.442
Allocated OH			0.250	hours/hectare	7.0500	1.763
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				34.605
Description needs description
Operating Cost Interest						7.116	7.116
Total Operating Costs - Operation						33.272	33.272
Allocated Overhead Cost Interest						0.813	0.813
Total Allocated Overhead Costs - Operation						3.803	3.803
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						37.075
Operation : Weed Management, 1991 Lasso-Sencor
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
6/7/1991 12:00:00 AM	L/S	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Alachlor (Lasso), 4#-GAL EC 1991 Label : needs label
6/7/1991 12:00:00 AM	1	False	0.556	liters	6.4600	3.592
Allocated OH			0.556	liters	6.4600	3.592
Capital			0	liters	6.4600	0.000
Incentive	0.0000	0				9.138
Description needs description
Input : Metribuzin (Lexone or Sencor), 75% DF 1991 Label : needs label
6/7/1991 12:00:00 AM	1	False	0.556	kilograms	52.7800	29.346
Allocated OH			0.556	kilograms	52.7800	29.346
Capital			0	kilograms	52.7800	0.000
Incentive	0.0000	0				74.658
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
6/7/1991 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				2.132
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
6/7/1991 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				32.762
Description needs description
Operating Cost Interest						15.638	15.638
Total Operating Costs - Operation						73.124	73.124
Allocated Overhead Cost Interest						9.744	9.744
Total Allocated Overhead Costs - Operation						45.565	45.565
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						118.689
Operation : Cultivation, First, Early Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
7/19/1991 12:00:00 AM	C1	1	hectare	1	0.0000	0.0000	0
Description Date Applied								Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Cultivator, Field, Model 5112, Kent, 16 feet Label : needs label
7/19/1991 12:00:00 AM	1	False	0.250	hours/hectare	2.86	0.715
Allocated OH			0.250	hours/hectare	4.9100	1.228
Capital			0	each	4675.0000	0.000
Incentive	0.0000	0				2.457
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
7/19/1991 12:00:00 AM	1	False	0.250	hours/hectare	101.77	25.442
Allocated OH			0.250	hours/hectare	7.0500	1.763
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				34.408
Description needs description
Operating Cost Interest						6.927	6.927
Total Operating Costs - Operation						33.083	33.083
Allocated Overhead Cost Interest						0.792	0.792
Total Allocated Overhead Costs - Operation						3.782	3.782
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						36.865
Operating Costs (OC)
Total Operating Costs -Time Period				422.872		422.872
Net Operating Profits -Time Period				438.51		438.51
Allocated Overhead Costs (AOH)
Total Allocated Overhead Costs -Time Period				88.670		88.670
Net Operating and Overhead Profits -Time Period				349.84		349.84
Capital Costs (CAP)
Total Capital Costs -Time Period				0.000		0.000
Net Profits -Time Period				349.84		349.84
Incentive Costs (INCENT)
Total Incentive Costs -Time Period				511.541
Net Incentive Profits -Time Period				349.84
Time Period : 1992, Corn, Chisel Plow, 150 pound N
Ending Date	Common Ref.?	Discount?	Enterprise Amt.	Enter. Unit		Growth Type	Growth Periods
12/31/1992 12:00:00 AM	False	True	1	hectare		1	0
Time Period	1992, Corn					Last Changed	10/13/2009 12:00:00 AM
Description 1992, Corn, Chisel Plow, 150 pound N
Label	T	Incentive Amount	0.0000	Incentive Rate	0	Overhead Factor	0
Revenues
Outcome : 1992, Corn, Chisel Plow, 150 pound N
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
12/31/1992 12:00:00 AM	T	1	hectare	1	0.0000	0.0000	0
Description 1992, Corn, Chisel Plow, 150 pound N
Times	Compos Amount	Compos Unit	Output Amount	Output Unit	Output Price	Total Revenue	Annual Total
Date Received	Incentive	Incent. Amount	Incent. Rate			INCENT Total	Annual Total
Output : Plot 01, 1992, Corn Label : corn
1	1	hectare	9.95	tonnes	78.7400	783.463	964.688
Description needs description
Interest						181.225	0.000
10/15/1992 12:00:00 AM	Incentive Amount		0.0000	Incentive Rate		0
Total Output Revenue						964.69	964.69
Revenue Interest - Outcome						181.225	181.225
Total Revenue - Outcome						964.688	964.688
Total Incentive-Adjusted Revenues - Outcome						964.688
				Totals		Annual Totals
Total Revenue -Time Period				964.688		964.688
Costs
Operation : Harvest, corn
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/15/1992 12:00:00 AM	HRV	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Combine, John Deere, Model 4400, 100 HP, corn Label : needs label
10/15/1992 12:00:00 AM	1	False	0.476	hours/hectare	18.86	8.981
Allocated OH			0.476	hours/hectare	11.3500	5.405
Capital			0	each	17500.0000	0.000
Incentive	0.0000	0				17.714
Description needs description
Operating Cost Interest						2.077	2.077
Total Operating Costs - Operation						11.059	11.059
Allocated Overhead Cost Interest						1.250	1.250
Total Allocated Overhead Costs - Operation						6.655	6.655
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						17.714
Operation : Hauling and Drying
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/15/1992 12:00:00 AM	HAUL	1	hectare	1	0.0000	0.0000	0
Description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drying grain, custom, per bushel Label : needs label
10/15/1992 12:00:00 AM	1	False	390	bushel	0.0900	35.100
Allocated OH			0	bushel	0.0900	0.000
Capital			0	bushel	0.0900	0.000
Incentive	0.0000	0				43.219
Description needs description
Input : Wagon, Weigh, Parker, Model 1500 Label : needs label
10/15/1992 12:00:00 AM	10	False	0.556	hours/hectare	1.63	9.046
Allocated OH			0.556	hours/hectare	3.8200	21.222
Capital			0	each	5184.0000	0.000
Incentive	0.0000	0				37.269
Description needs description
Operating Cost Interest						10.211	10.211
Total Operating Costs - Operation						54.357	54.357
Allocated Overhead Cost Interest						4.909	4.909
Total Allocated Overhead Costs - Operation						26.131	26.131
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						80.488
Operation : Tillage, First, Chisel Plow, Early Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
4/2/1992 12:00:00 AM	CP	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Plow, Chisel, Glencoe, Model 5, Label : needs label
4/2/1992 12:00:00 AM	1	False	0.235	hours/hectare	1.38	0.324
Allocated OH			0.235	hours/hectare	3.1200	0.734
Capital			0	each	3000.0000	0.000
Incentive	0.0000	0				1.338
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
4/2/1992 12:00:00 AM	1	False	0.235	hours/hectare	101.77	23.945
Allocated OH			0.235	hours/hectare	7.0500	1.659
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				32.375
Description needs description
Operating Cost Interest						6.418	6.418
Total Operating Costs - Operation						30.688	30.688
Allocated Overhead Cost Interest						0.633	0.633
Total Allocated Overhead Costs - Operation						3.026	3.026
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						33.713
Operation : Nutrient Management, 1992 pre-plant N application, 168 kg
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/2/1992 12:00:00 AM	SA	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Fertilizer, Anhydrous Ammonia 1992 Label : needs label
5/2/1992 12:00:00 AM	1	False	0.168	tons (metric)	247.4900	41.578
Allocated OH			0	tons (metric)	247.4900	0.000
Capital			0	tons (metric)	247.4900	0.000
Incentive	0.0000	0				52.361
Description needs description
Input : Spreader, Calumet, with injectors, used Label : needs label
5/2/1992 12:00:00 AM	1	False	0.204	hours/hectare	2.57	0.525
Allocated OH			0.204	hours/hectare	6.3900	1.304
Capital			0	each	3250.0000	0.000
Incentive	0.0000	0				2.303
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/2/1992 12:00:00 AM	1	False	0.204	hours/hectare	101.77	20.769
Allocated OH			0.204	hours/hectare	7.0500	1.439
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				27.966
Description needs description
Operating Cost Interest						16.304	16.304
Total Operating Costs - Operation						79.176	79.176
Allocated Overhead Cost Interest						0.711	0.711
Total Allocated Overhead Costs - Operation						3.454	3.454
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						82.630
Operation : Seeding and Planting, Corn, Conventional, 1992
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/5/1992 12:00:00 AM	CPLANT	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Corn Seed, Hybrid Label : needs label
5/5/1992 12:00:00 AM	1	False	66.69	1000 kernels	0.8900	59.354
Allocated OH			0	1000 kernels	0.8900	0.000
Capital			0	1000 kernels	0.8900	0.000
Incentive	0.0000	0				74.716
Description needs description
Input : Fertilizer, Muriate of Potash, 60-62% K20 Label : needs label
5/5/1992 12:00:00 AM	1	False	0.022	tons (metric)	134.3000	2.955
Allocated OH			0	tons (metric)	134.3000	0.000
Capital			0	tons (metric)	134.3000	0.000
Incentive	0.0000	0				3.719
Description needs description
Input : Fertilizer, Superphosphate, 44-46% P2O5 Label : needs label
5/5/1992 12:00:00 AM	1	False	0.029	tons (metric)	185.1200	5.368
Allocated OH			0	tons (metric)	185.1200	0.000
Capital			0	tons (metric)	185.1200	0.000
Incentive	0.0000	0				6.758
Description needs description
Input : Planter, Kinze, Model 2000, 6 row, 30 inch Label : needs label
5/5/1992 12:00:00 AM	1	False	0.28	hours/hectare	12.94	3.619
Allocated OH			0.28	hours/hectare	25.1200	7.027
Capital			0	each	16861.0000	0.000
Incentive	0.0000	0				13.401
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
5/5/1992 12:00:00 AM	1	False	0.28	hours/hectare	101.77	28.466
Allocated OH			0.28	hours/hectare	7.0500	1.972
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				38.316
Description needs description
Operating Cost Interest						25.820	25.820
Total Operating Costs - Operation						125.582	125.582
Allocated Overhead Cost Interest						2.329	2.329
Total Allocated Overhead Costs - Operation						11.328	11.328
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						136.910
Operation : Tillage, Second, Field Cultivator, Early Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/5/1992 12:00:00 AM	FC	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Cultivator, Field, Model 5112, Kent, 16 feet Label : needs label
5/5/1992 12:00:00 AM	1	False	0.250	hours/hectare	2.86	0.715
Allocated OH			0.250	hours/hectare	4.9100	1.228
Capital			0	each	4675.0000	0.000
Incentive	0.0000	0				2.445
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/5/1992 12:00:00 AM	1	False	0.250	hours/hectare	101.77	25.442
Allocated OH			0.250	hours/hectare	7.0500	1.763
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				34.245
Description needs description
Operating Cost Interest						6.770	6.770
Total Operating Costs - Operation						32.926	32.926
Allocated Overhead Cost Interest						0.774	0.774
Total Allocated Overhead Costs - Operation						3.764	3.764
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						36.690
Operation : Weed Management, 1992 Lasso-Bladex
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/6/1992 12:00:00 AM	L/B	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Alachlor (Lasso), 4#-GAL EC 1992 Label : needs label
5/6/1992 12:00:00 AM	1	False	4.677	liters	6.5900	30.821
Allocated OH			0	liters	6.5900	0.000
Capital			0	liters	6.5900	0.000
Incentive	0.0000	0				38.793
Description needs description
Input : Cyanazine (Bladex), 4#-GAL EC 1992 Label : needs label
5/6/1992 12:00:00 AM	1	False	5.846	liters	6.6400	38.817
Allocated OH			0	liters	6.6400	0.000
Capital			0	liters	6.6400	0.000
Incentive	0.0000	0				48.857
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
5/6/1992 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				2.110
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/6/1992 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				32.417
Description needs description
Operating Cost Interest						24.361	24.361
Total Operating Costs - Operation						118.549	118.549
Allocated Overhead Cost Interest						0.746	0.746
Total Allocated Overhead Costs - Operation						3.628	3.628
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						122.177
Operation : Cultivation, First, Early Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
6/4/1992 12:00:00 AM	C1	1	hectare	1	0.0000	0.0000	0
Description Date Applied								Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Cultivator, Field, Model 5112, Kent, 16 feet Label : needs label
6/4/1992 12:00:00 AM	1	False	0.250	hours/hectare	2.86	0.715
Allocated OH			0.250	hours/hectare	4.9100	1.228
Capital			0	each	4675.0000	0.000
Incentive	0.0000	0				2.435
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
6/4/1992 12:00:00 AM	1	False	0.250	hours/hectare	101.77	25.442
Allocated OH			0.250	hours/hectare	7.0500	1.763
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				34.106
Description needs description
Operating Cost Interest						6.636	6.636
Total Operating Costs - Operation						32.793	32.793
Allocated Overhead Cost Interest						0.759	0.759
Total Allocated Overhead Costs - Operation						3.749	3.749
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						36.541
Operating Costs (OC)
Total Operating Costs -Time Period				485.129		485.129
Net Operating Profits -Time Period				479.56		479.56
Allocated Overhead Costs (AOH)
Total Allocated Overhead Costs -Time Period				61.735		61.735
Net Operating and Overhead Profits -Time Period				417.82		417.82
Capital Costs (CAP)
Total Capital Costs -Time Period				0.000		0.000
Net Profits -Time Period				417.82		417.82
Incentive Costs (INCENT)
Total Incentive Costs -Time Period				546.864
Net Incentive Profits -Time Period				417.82
Time Period : 1993, Soybeans, Chisel Plow, no N
Ending Date	Common Ref.?	Discount?	Enterprise Amt.	Enter. Unit		Growth Type	Growth Periods
12/31/1993 12:00:00 AM	False	True	1	hectare		1	0
Time Period	1993, Soybeans					Last Changed	10/13/2009 12:00:00 AM
Description needs description
Label	T	Incentive Amount	0.0000	Incentive Rate	0	Overhead Factor	0
Revenues
Outcome : 1993, Soybeans, Chisel Plow, no N
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
12/31/1993 12:00:00 AM	T	1	hectare	1	0.0000	0.0000	0
Description needs description
Times	Compos Amount	Compos Unit	Output Amount	Output Unit	Output Price	Total Revenue	Annual Total
Date Received	Incentive	Incent. Amount	Incent. Rate			INCENT Total	Annual Total
Output : Plot 01, 1993, Soybeans Label : soybeans
1	1	hectare	2.65	tonnes	233.0900	617.689	750.047
Description needs description
Interest						132.359	0.000
10/8/1993 12:00:00 AM	Incentive Amount		0.0000	Incentive Rate		0
Total Output Revenue						750.05	750.05
Revenue Interest - Outcome						132.359	132.359
Total Revenue - Outcome						750.047	750.047
Total Incentive-Adjusted Revenues - Outcome						750.047
				Totals		Annual Totals
Total Revenue -Time Period				750.047		750.047
Costs
Operation : Harvest, soybeans
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/8/1993 12:00:00 AM	HRV	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Combine, John Deere, Model 4400, 100 HP, soybeans Label : needs label
10/8/1993 12:00:00 AM	1	False	0.476	hours/hectare	18.86	8.981
Allocated OH			0.476	hours/hectare	11.3500	5.405
Capital			0	each	17500.0000	0.000
Incentive	0.0000	0				17.469
Description needs description
Operating Cost Interest						1.925	1.925
Total Operating Costs - Operation						10.906	10.906
Allocated Overhead Cost Interest						1.158	1.158
Total Allocated Overhead Costs - Operation						6.563	6.563
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						17.469
Operation : Hauling and Drying
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/8/1993 12:00:00 AM	HAUL	1	hectare	1	0.0000	0.0000	0
Description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drying grain, custom, per bushel Label : needs label
10/8/1993 12:00:00 AM	1	False	98	bushel	0.0900	8.820
Allocated OH			0	bushel	0.0900	0.000
Capital			0	bushel	0.0900	0.000
Incentive	0.0000	0				10.710
Description needs description
Input : Wagon, Weigh, Parker, Model 1500 Label : needs label
10/8/1993 12:00:00 AM	5	False	0.556	hours/hectare	1.63	4.523
Allocated OH			0.556	hours/hectare	3.8200	10.611
Capital			0	each	5184.0000	0.000
Incentive	0.0000	0				18.377
Description needs description
Operating Cost Interest						2.859	2.859
Total Operating Costs - Operation						16.202	16.202
Allocated Overhead Cost Interest						2.274	2.274
Total Allocated Overhead Costs - Operation						12.885	12.885
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						29.087
Operation : Tillage, First, Chisel Plow, Early Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
11/16/1992 12:00:00 AM	CP	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Plow, Chisel, Glencoe, Model 5, Label : needs label
11/16/1992 12:00:00 AM	1	False	0.235	hours/hectare	1.38	0.324
Allocated OH			0.235	hours/hectare	3.1200	0.734
Capital			0	each	3000.0000	0.000
Incentive	0.0000	0				1.343
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
11/16/1992 12:00:00 AM	1	False	0.235	hours/hectare	101.77	23.945
Allocated OH			0.235	hours/hectare	7.0500	1.659
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				32.495
Description needs description
Operating Cost Interest						6.532	6.532
Total Operating Costs - Operation						30.801	30.801
Allocated Overhead Cost Interest						0.644	0.644
Total Allocated Overhead Costs - Operation						3.037	3.037
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						33.838
Operation : Seeding and Planting, Soybeans, Conventional, 1993
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/26/1993 12:00:00 AM	CPLANT	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drill, Grain, John Deere, Model 750, 10 foot Label : needs label
5/26/1993 12:00:00 AM	1	False	0.286	hours/hectare	9.53	2.724
Allocated OH			0.286	hours/hectare	17.0700	4.877
Capital			0	each	12425.0000	0.000
Incentive	0.0000	0				9.400
Description needs description
Input : Soybean Seed Label : needs label
5/26/1993 12:00:00 AM	1	False	2.94	bushel	12.4000	36.456
Allocated OH			0	bushel	12.4000	0.000
Capital			0	bushel	12.4000	0.000
Incentive	0.0000	0				45.085
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
5/26/1993 12:00:00 AM	1	False	0.286	hours/hectare	101.77	29.076
Allocated OH			0.286	hours/hectare	7.0500	2.014
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				38.450
Description needs description
Operating Cost Interest						16.156	16.156
Total Operating Costs - Operation						84.412	84.412
Allocated Overhead Cost Interest						1.631	1.631
Total Allocated Overhead Costs - Operation						8.523	8.523
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						92.935
Operation : Weed Management, 1993 Lasso
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/26/1993 12:00:00 AM	L	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Alachlor (Lasso), 4#-GAL EC 1993 Label : needs label
5/26/1993 12:00:00 AM	1	False	5.846	liters	6.9700	40.747
Allocated OH			0	liters	6.9700	0.000
Capital			0	liters	6.9700	0.000
Incentive	0.0000	0				50.391
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
5/26/1993 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				2.073
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/26/1993 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				31.852
Description needs description
Operating Cost Interest						15.455	15.455
Total Operating Costs - Operation						80.751	80.751
Allocated Overhead Cost Interest						0.682	0.682
Total Allocated Overhead Costs - Operation						3.565	3.565
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						84.316
Operating Costs (OC)
Total Operating Costs -Time Period				223.072		223.072
Net Operating Profits -Time Period				526.98		526.98
Allocated Overhead Costs (AOH)
Total Allocated Overhead Costs -Time Period				34.573		34.573
Net Operating and Overhead Profits -Time Period				492.40		492.40
Capital Costs (CAP)
Total Capital Costs -Time Period				0.000		0.000
Net Profits -Time Period				492.40		492.40
Incentive Costs (INCENT)
Total Incentive Costs -Time Period				257.644
Net Incentive Profits -Time Period				492.40
Time Period : 1993, Soybeans, Chisel Plow, no N
Ending Date	Common Ref.?	Discount?	Enterprise Amt.	Enter. Unit		Growth Type	Growth Periods
12/31/1993 12:00:00 AM	False	True	1	hectare		1	0
Time Period	1993, Soybeans					Last Changed	10/13/2009 12:00:00 AM
Description 1993, Soybeans, Chisel Plow, no N
Label	T	Incentive Amount	0.0000	Incentive Rate	0	Overhead Factor	0
Revenues
Outcome : 1993, Soybeans, Chisel Plow, no N
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
12/31/1993 12:00:00 AM	T	1	hectare	1	0.0000	0.0000	0
Description 1993, Soybeans, Chisel Plow, no N
Times	Compos Amount	Compos Unit	Output Amount	Output Unit	Output Price	Total Revenue	Annual Total
Date Received	Incentive	Incent. Amount	Incent. Rate			INCENT Total	Annual Total
Output : Plot 01, 1993, Soybeans Label : soybeans
1	1	hectare	2.65	tonnes	233.0900	617.689	750.047
Description needs description
Interest						132.359	0.000
10/8/1993 12:00:00 AM	Incentive Amount		0.0000	Incentive Rate		0
Total Output Revenue						750.05	750.05
Revenue Interest - Outcome						132.359	132.359
Total Revenue - Outcome						750.047	750.047
Total Incentive-Adjusted Revenues - Outcome						750.047
				Totals		Annual Totals
Total Revenue -Time Period				750.047		750.047
Costs
Operation : Harvest, soybeans
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/8/1993 12:00:00 AM	HRV	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Combine, John Deere, Model 4400, 100 HP, soybeans Label : needs label
10/8/1993 12:00:00 AM	1	False	0.476	hours/hectare	18.86	8.981
Allocated OH			0.476	hours/hectare	11.3500	5.405
Capital			0	each	17500.0000	0.000
Incentive	0.0000	0				17.469
Description needs description
Operating Cost Interest						1.925	1.925
Total Operating Costs - Operation						10.906	10.906
Allocated Overhead Cost Interest						1.158	1.158
Total Allocated Overhead Costs - Operation						6.563	6.563
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						17.469
Operation : Hauling and Drying
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/8/1993 12:00:00 AM	HAUL	1	hectare	1	0.0000	0.0000	0
Description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drying grain, custom, per bushel Label : needs label
10/8/1993 12:00:00 AM	1	False	98	bushel	0.0900	8.820
Allocated OH			0	bushel	0.0900	0.000
Capital			0	bushel	0.0900	0.000
Incentive	0.0000	0				10.710
Description needs description
Input : Wagon, Weigh, Parker, Model 1500 Label : needs label
10/8/1993 12:00:00 AM	5	False	0.556	hours/hectare	1.63	4.523
Allocated OH			0.556	hours/hectare	3.8200	10.611
Capital			0	each	5184.0000	0.000
Incentive	0.0000	0				18.377
Description needs description
Operating Cost Interest						2.859	2.859
Total Operating Costs - Operation						16.202	16.202
Allocated Overhead Cost Interest						2.274	2.274
Total Allocated Overhead Costs - Operation						12.885	12.885
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						29.087
Operation : Tillage, First, Chisel Plow, Early Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
11/16/1992 12:00:00 AM	CP	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Plow, Chisel, Glencoe, Model 5, Label : needs label
11/16/1992 12:00:00 AM	1	False	0.235	hours/hectare	1.38	0.324
Allocated OH			0.235	hours/hectare	3.1200	0.734
Capital			0	each	3000.0000	0.000
Incentive	0.0000	0				1.343
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
11/16/1992 12:00:00 AM	1	False	0.235	hours/hectare	101.77	23.945
Allocated OH			0.235	hours/hectare	7.0500	1.659
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				32.495
Description needs description
Operating Cost Interest						6.532	6.532
Total Operating Costs - Operation						30.801	30.801
Allocated Overhead Cost Interest						0.644	0.644
Total Allocated Overhead Costs - Operation						3.037	3.037
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						33.838
Operation : Seeding and Planting, Soybeans, Conventional, 1993
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/26/1993 12:00:00 AM	CPLANT	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drill, Grain, John Deere, Model 750, 10 foot Label : needs label
5/26/1993 12:00:00 AM	1	False	0.286	hours/hectare	9.53	2.724
Allocated OH			0.286	hours/hectare	17.0700	4.877
Capital			0	each	12425.0000	0.000
Incentive	0.0000	0				9.400
Description needs description
Input : Soybean Seed Label : needs label
5/26/1993 12:00:00 AM	1	False	2.94	bushel	12.4000	36.456
Allocated OH			0	bushel	12.4000	0.000
Capital			0	bushel	12.4000	0.000
Incentive	0.0000	0				45.085
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
5/26/1993 12:00:00 AM	1	False	0.286	hours/hectare	101.77	29.076
Allocated OH			0.286	hours/hectare	7.0500	2.014
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				38.450
Description needs description
Operating Cost Interest						16.156	16.156
Total Operating Costs - Operation						84.412	84.412
Allocated Overhead Cost Interest						1.631	1.631
Total Allocated Overhead Costs - Operation						8.523	8.523
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						92.935
Operation : Weed Management, 1993 Lasso
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/26/1993 12:00:00 AM	L	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Alachlor (Lasso), 4#-GAL EC 1993 Label : needs label
5/26/1993 12:00:00 AM	1	False	5.846	liters	6.9700	40.747
Allocated OH			0	liters	6.9700	0.000
Capital			0	liters	6.9700	0.000
Incentive	0.0000	0				50.391
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
5/26/1993 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				2.073
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/26/1993 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				31.852
Description needs description
Operating Cost Interest						15.455	15.455
Total Operating Costs - Operation						80.751	80.751
Allocated Overhead Cost Interest						0.682	0.682
Total Allocated Overhead Costs - Operation						3.565	3.565
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						84.316
Operating Costs (OC)
Total Operating Costs -Time Period				223.072		223.072
Net Operating Profits -Time Period				526.98		526.98
Allocated Overhead Costs (AOH)
Total Allocated Overhead Costs -Time Period				34.573		34.573
Net Operating and Overhead Profits -Time Period				492.40		492.40
Capital Costs (CAP)
Total Capital Costs -Time Period				0.000		0.000
Net Profits -Time Period				492.40		492.40
Incentive Costs (INCENT)
Total Incentive Costs -Time Period				257.644
Net Incentive Profits -Time Period				492.40
Time Period : 1994, Corn, Chisel Plow, 251 kg Manure
Ending Date	Common Ref.?	Discount?	Enterprise Amt.	Enter. Unit		Growth Type	Growth Periods
12/31/1994 12:00:00 AM	False	True	1	hectare		1	0
Time Period	1994, Corn					Last Changed	10/13/2009 12:00:00 AM
Description 1994, Corn, Chisel Plow, 251 kg Manure
Label	T	Incentive Amount	0.0000	Incentive Rate	0	Overhead Factor	0
Revenues
Outcome : 1994, Corn, Chisel Plow, 251 kg Manure
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
12/31/1994 12:00:00 AM	T	1	hectare	1	0.0000	0.0000	0
Description 1994, Corn, Chisel Plow, 251 kg Manure
Times	Compos Amount	Compos Unit	Output Amount	Output Unit	Output Price	Total Revenue	Annual Total
Date Received	Incentive	Incent. Amount	Incent. Rate			INCENT Total	Annual Total
Output : Plot 01, 1994, Corn Label : corn
1	1	hectare	8.1	tonnes	87.4000	707.940	848.091
Description real database edits
Interest						140.151	0.000
9/28/1994 12:00:00 AM	Incentive Amount		0.0000	Incentive Rate		0
Total Output Revenue						848.09	848.09
Revenue Interest - Outcome						140.151	140.151
Total Revenue - Outcome						848.091	848.091
Total Incentive-Adjusted Revenues - Outcome						848.091
				Totals		Annual Totals
Total Revenue -Time Period				848.091		848.091
Costs
Operation : Weed Management, 1994 Roundup
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/13/1994 12:00:00 AM	R	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Glyphosate (Roundup), 4#-GAL EC, 1994 Label : needs label
10/13/1994 12:00:00 AM	1	False	2.338	liters	13.8000	32.264
Allocated OH			0	liters	13.8000	0.000
Capital			0	liters	13.8000	0.000
Incentive	0.0000	0				38.573
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
10/13/1994 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				2.004
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
10/13/1994 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				30.791
Description needs description
Operating Cost Interest						11.109	11.109
Total Operating Costs - Operation						67.922	67.922
Allocated Overhead Cost Interest						0.564	0.564
Total Allocated Overhead Costs - Operation						3.447	3.447
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						71.369
Operation : Nutrient Management, pre-plant Manure application
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
11/18/1993 12:00:00 AM	MFALL	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Manure, swine (no price) Label : needs label
11/18/1993 12:00:00 AM	1	False	251	kilograms/hectare	0.0100	2.510
Allocated OH			0	kilograms/hectare	0.0100	0.000
Capital			0	kilograms/hectare	0.0100	0.000
Incentive	0.0000	0				3.138
Description needs description
Input : Manure, swine, custom loading and spreading Label : needs label
11/18/1993 12:00:00 AM	1	False	0.5	hours/hectare	71.1500	35.575
Allocated OH			0	hours/hectare	71.1500	0.000
Capital			0	hours/hectare	71.1500	0.000
Incentive	0.0000	0				44.471
Description needs description
Operating Cost Interest						9.523	9.523
Total Operating Costs - Operation						47.608	47.608
Allocated Overhead Cost Interest						0.000	0.000
Total Allocated Overhead Costs - Operation						0.000	0.000
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						47.608
Operation : Tillage, First, Chisel Plow, Early Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
11/22/1993 12:00:00 AM	CP	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Plow, Chisel, Glencoe, Model 5, Label : needs label
11/22/1993 12:00:00 AM	1	False	0.235	hours/hectare	1.38	0.324
Allocated OH			0.235	hours/hectare	3.1200	0.734
Capital			0	each	3000.0000	0.000
Incentive	0.0000	0				1.322
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
11/22/1993 12:00:00 AM	1	False	0.235	hours/hectare	101.77	23.945
Allocated OH			0.235	hours/hectare	7.0500	1.659
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				31.989
Description needs description
Operating Cost Interest						6.052	6.052
Total Operating Costs - Operation						30.321	30.321
Allocated Overhead Cost Interest						0.597	0.597
Total Allocated Overhead Costs - Operation						2.990	2.990
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						33.311
Operation : Tillage, Second, Field Cultivator, Early Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/2/1994 12:00:00 AM	FC	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Cultivator, Field, Model 5112, Kent, 16 feet Label : needs label
5/2/1994 12:00:00 AM	1	False	0.250	hours/hectare	2.86	0.715
Allocated OH			0.250	hours/hectare	4.9100	1.228
Capital			0	each	4675.0000	0.000
Incentive	0.0000	0				2.374
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/2/1994 12:00:00 AM	1	False	0.250	hours/hectare	101.77	25.442
Allocated OH			0.250	hours/hectare	7.0500	1.763
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				33.254
Description needs description
Operating Cost Interest						5.817	5.817
Total Operating Costs - Operation						31.974	31.974
Allocated Overhead Cost Interest						0.665	0.665
Total Allocated Overhead Costs - Operation						3.655	3.655
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						35.629
Operation : Seeding and Planting, Corn, Conventional, 1994
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/5/1994 12:00:00 AM	CPLANT	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Corn Seed, Hybrid Label : needs label
5/5/1994 12:00:00 AM	1	False	71.114	1000 kernels	0.9200	65.425
Allocated OH			0	1000 kernels	0.9200	0.000
Capital			0	1000 kernels	0.9200	0.000
Incentive	0.0000	0				79.943
Description needs description
Input : Planter, Kinze, Model 2000, 6 row, 30 inch Label : needs label
5/5/1994 12:00:00 AM	1	False	0.28	hours/hectare	12.94	3.619
Allocated OH			0.28	hours/hectare	25.1200	7.027
Capital			0	each	16861.0000	0.000
Incentive	0.0000	0				13.008
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
5/5/1994 12:00:00 AM	1	False	0.28	hours/hectare	101.77	28.466
Allocated OH			0.28	hours/hectare	7.0500	1.972
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				37.193
Description needs description
Operating Cost Interest						21.638	21.638
Total Operating Costs - Operation						119.148	119.148
Allocated Overhead Cost Interest						1.997	1.997
Total Allocated Overhead Costs - Operation						10.995	10.995
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						130.144
Operation : Weed Management, 1994 Dual-Extrazine
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/5/1994 12:00:00 AM	D/E_R	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Extrazine II, 1994 Label : needs label
5/5/1994 12:00:00 AM	1	False	0.785	kilograms	10.1400	7.960
Allocated OH			0	kilograms	10.1400	0.000
Capital			0	kilograms	10.1400	0.000
Incentive	0.0000	0				9.726
Description needs description
Input : Metolachlor (Dual), 8#-GAL EC, 1994 Label : needs label
5/5/1994 12:00:00 AM	1	False	0.897	liters	17.2700	15.491
Allocated OH			0	liters	17.2700	0.000
Capital			0	liters	17.2700	0.000
Incentive	0.0000	0				18.929
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
5/5/1994 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				2.048
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/5/1994 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				31.471
Description needs description
Operating Cost Interest						10.652	10.652
Total Operating Costs - Operation						58.651	58.651
Allocated Overhead Cost Interest						0.640	0.640
Total Allocated Overhead Costs - Operation						3.523	3.523
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						62.174
Operation : Cultivation, First, Early Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
6/2/1994 12:00:00 AM	C1	1	hectare	1	0.0000	0.0000	0
Description Date Applied								Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Cultivator, Field, Model 5112, Kent, 16 feet Label : needs label
6/2/1994 12:00:00 AM	1	False	0.250	hours/hectare	2.86	0.715
Allocated OH			0.250	hours/hectare	4.9100	1.228
Capital			0	each	4675.0000	0.000
Incentive	0.0000	0				2.365
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
6/2/1994 12:00:00 AM	1	False	0.250	hours/hectare	101.77	25.442
Allocated OH			0.250	hours/hectare	7.0500	1.763
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				33.115
Description needs description
Operating Cost Interest						5.683	5.683
Total Operating Costs - Operation						31.840	31.840
Allocated Overhead Cost Interest						0.650	0.650
Total Allocated Overhead Costs - Operation						3.640	3.640
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						35.480
Operation : Harvest, corn
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
9/28/1994 12:00:00 AM	HRV	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Combine, John Deere, Model 4400, 100 HP, corn Label : needs label
9/28/1994 12:00:00 AM	1	False	0.476	hours/hectare	18.86	8.981
Allocated OH			0.476	hours/hectare	11.3500	5.405
Capital			0	each	17500.0000	0.000
Incentive	0.0000	0				17.234
Description needs description
Operating Cost Interest						1.778	1.778
Total Operating Costs - Operation						10.759	10.759
Allocated Overhead Cost Interest						1.070	1.070
Total Allocated Overhead Costs - Operation						6.475	6.475
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						17.234
Operation : Hauling and Drying
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
9/28/1994 12:00:00 AM	HAUL	1	hectare	1	0.0000	0.0000	0
Description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drying grain, custom, per bushel Label : needs label
9/28/1994 12:00:00 AM	1	False	320	bushel	0.0900	28.800
Allocated OH			0	bushel	0.0900	0.000
Capital			0	bushel	0.0900	0.000
Incentive	0.0000	0				34.502
Description needs description
Input : Wagon, Weigh, Parker, Model 1500 Label : needs label
9/28/1994 12:00:00 AM	10	False	0.556	hours/hectare	1.63	9.046
Allocated OH			0.556	hours/hectare	3.8200	21.222
Capital			0	each	5184.0000	0.000
Incentive	0.0000	0				36.260
Description needs description
Operating Cost Interest						7.492	7.492
Total Operating Costs - Operation						45.338	45.338
Allocated Overhead Cost Interest						4.201	4.201
Total Allocated Overhead Costs - Operation						25.424	25.424
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						70.762
Operating Costs (OC)
Total Operating Costs -Time Period				443.562		443.562
Net Operating Profits -Time Period				404.53		404.53
Allocated Overhead Costs (AOH)
Total Allocated Overhead Costs -Time Period				60.147		60.147
Net Operating and Overhead Profits -Time Period				344.38		344.38
Capital Costs (CAP)
Total Capital Costs -Time Period				0.000		0.000
Net Profits -Time Period				344.38		344.38
Incentive Costs (INCENT)
Total Incentive Costs -Time Period				503.710
Net Incentive Profits -Time Period				344.38
Time Period : 1995, Soybeans, Chisel Plow, no N
Ending Date	Common Ref.?	Discount?	Enterprise Amt.	Enter. Unit		Growth Type	Growth Periods
12/31/1995 12:00:00 AM	False	True	1	hectare		1	0
Time Period	1995, Soybeans					Last Changed	10/13/2009 12:00:00 AM
Description 1995, Soybeans, Chisel Plow, no N
Label	T	Incentive Amount	0.0000	Incentive Rate	0	Overhead Factor	0
Revenues
Outcome : 1995, Soybeans, Chisel Plow, no N
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
12/31/1995 12:00:00 AM	T	1	hectare	1	0.0000	0.0000	0
Description 1995, Soybeans, Chisel Plow, no N
Times	Compos Amount	Compos Unit	Output Amount	Output Unit	Output Price	Total Revenue	Annual Total
Date Received	Incentive	Incent. Amount	Incent. Rate			INCENT Total	Annual Total
Output : Plot 01, 1995, Soybeans Label : soybeans
1	1	hectare	3.32	tonnes	244.4900	811.707	956.353
Description needs description
Interest						144.646	0.000
10/11/1995 12:00:00 AM	Incentive Amount		0.0000	Incentive Rate		0
Total Output Revenue						956.35	956.35
Revenue Interest - Outcome						144.646	144.646
Total Revenue - Outcome						956.353	956.353
Total Incentive-Adjusted Revenues - Outcome						956.353
				Totals		Annual Totals
Total Revenue -Time Period				956.353		956.353
Costs
Operation : Harvest, soybeans
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/11/1995 12:00:00 AM	HRV	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Combine, John Deere, Model 4400, 100 HP, soybeans Label : needs label
10/11/1995 12:00:00 AM	1	False	0.476	hours/hectare	18.86	8.981
Allocated OH			0.476	hours/hectare	11.3500	5.405
Capital			0	each	17500.0000	0.000
Incentive	0.0000	0				16.950
Description needs description
Operating Cost Interest						1.600	1.600
Total Operating Costs - Operation						10.582	10.582
Allocated Overhead Cost Interest						0.963	0.963
Total Allocated Overhead Costs - Operation						6.368	6.368
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						16.950
Operation : Hauling and Drying
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/11/1995 12:00:00 AM	HAUL	1	hectare	1	0.0000	0.0000	0
Description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drying grain, custom, per bushel Label : needs label
10/11/1995 12:00:00 AM	1	False	122	bushel	0.0900	10.980
Allocated OH			0	bushel	0.0900	0.000
Capital			0	bushel	0.0900	0.000
Incentive	0.0000	0				12.937
Description needs description
Input : Wagon, Weigh, Parker, Model 1500 Label : needs label
10/11/1995 12:00:00 AM	5	False	0.556	hours/hectare	1.63	4.523
Allocated OH			0.556	hours/hectare	3.8200	10.611
Capital			0	each	5184.0000	0.000
Incentive	0.0000	0				17.831
Description needs description
Operating Cost Interest						2.763	2.763
Total Operating Costs - Operation						18.265	18.265
Allocated Overhead Cost Interest						1.891	1.891
Total Allocated Overhead Costs - Operation						12.502	12.502
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						30.767
Operation : Tillage, First, Chisel Plow, Early Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
11/5/1994 12:00:00 AM	CP	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Plow, Chisel, Glencoe, Model 5, Label : needs label
11/5/1994 12:00:00 AM	1	False	0.235	hours/hectare	1.38	0.324
Allocated OH			0.235	hours/hectare	3.1200	0.734
Capital			0	each	3000.0000	0.000
Incentive	0.0000	0				1.306
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
11/5/1994 12:00:00 AM	1	False	0.235	hours/hectare	101.77	23.945
Allocated OH			0.235	hours/hectare	7.0500	1.659
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				31.589
Description needs description
Operating Cost Interest						5.673	5.673
Total Operating Costs - Operation						29.943	29.943
Allocated Overhead Cost Interest						0.559	0.559
Total Allocated Overhead Costs - Operation						2.952	2.952
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						32.895
Operation : Seeding and Planting, Soybeans, Conventional, 1995
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/22/1995 12:00:00 AM	CPLANT	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drill, Grain, John Deere, Model 750, 10 foot Label : needs label
5/22/1995 12:00:00 AM	1	False	0.286	hours/hectare	9.53	2.724
Allocated OH			0.286	hours/hectare	17.0700	4.877
Capital			0	each	12425.0000	0.000
Incentive	0.0000	0				9.130
Description needs description
Input : Soybean Seed Label : needs label
5/22/1995 12:00:00 AM	1	False	2.94	bushel	13.4000	39.396
Allocated OH			0	bushel	13.4000	0.000
Capital			0	bushel	13.4000	0.000
Incentive	0.0000	0				47.318
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
5/22/1995 12:00:00 AM	1	False	0.286	hours/hectare	101.77	29.076
Allocated OH			0.286	hours/hectare	7.0500	2.014
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				37.342
Description needs description
Operating Cost Interest						14.317	14.317
Total Operating Costs - Operation						85.513	85.513
Allocated Overhead Cost Interest						1.386	1.386
Total Allocated Overhead Costs - Operation						8.277	8.277
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						93.790
Operation : Weed Management, 1995 Lasso-Pursuit
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/24/1995 12:00:00 AM	L/P	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Alachlor (Lasso), 4#-GAL EC 1995 Label : needs label
5/24/1995 12:00:00 AM	1	False	5.846	liters	7.4200	43.377
Allocated OH			0	liters	7.4200	0.000
Capital			0	liters	7.4200	0.000
Incentive	0.0000	0				52.086
Description needs description
Input : Pursuit Plus, 1995 Label : needs label
5/24/1995 12:00:00 AM	1	False	0.102	liters	11.1100	1.133
Allocated OH			0	liters	11.1100	0.000
Capital			0	liters	11.1100	0.000
Incentive	0.0000	0				1.361
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
5/24/1995 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				2.013
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/24/1995 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				30.926
Description needs description
Operating Cost Interest						13.865	13.865
Total Operating Costs - Operation						82.924	82.924
Allocated Overhead Cost Interest						0.579	0.579
Total Allocated Overhead Costs - Operation						3.462	3.462
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						86.386
Operating Costs (OC)
Total Operating Costs -Time Period				227.227		227.227
Net Operating Profits -Time Period				729.13		729.13
Allocated Overhead Costs (AOH)
Total Allocated Overhead Costs -Time Period				33.561		33.561
Net Operating and Overhead Profits -Time Period				695.57		695.57
Capital Costs (CAP)
Total Capital Costs -Time Period				0.000		0.000
Net Profits -Time Period				695.57		695.57
Incentive Costs (INCENT)
Total Incentive Costs -Time Period				260.788
Net Incentive Profits -Time Period				695.57
Time Period : 1996, Corn, Chisel Plow, Manure
Ending Date	Common Ref.?	Discount?	Enterprise Amt.	Enter. Unit		Growth Type	Growth Periods
12/31/1996 12:00:00 AM	False	True	1	hectare		1	0
Time Period	1996, Corn					Last Changed	10/13/2009 12:00:00 AM
Description needs description
Label	T	Incentive Amount	0.0000	Incentive Rate	0	Overhead Factor	1
Revenues
Outcome : 1996, Corn, Chisel Plow, Manure
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
12/31/1996 12:00:00 AM	T	1	hectare	1	0.0000	0.0000	0
Description needs description
Times	Compos Amount	Compos Unit	Output Amount	Output Unit	Output Price	Total Revenue	Annual Total
Date Received	Incentive	Incent. Amount	Incent. Rate			INCENT Total	Annual Total
Output : Plot 01, 1996, Corn Label : corn
1	1	hectare	8.62	tonnes	102.3600	882.343	1022.795
Description needs description
Interest						140.452	0.000
10/21/1996 12:00:00 AM	Incentive Amount		0.0000	Incentive Rate		0
Total Output Revenue						1,022.80	1,022.80
Revenue Interest - Outcome						140.452	140.452
Total Revenue - Outcome						1022.795	1022.795
Total Incentive-Adjusted Revenues - Outcome						1022.795
				Totals		Annual Totals
Total Revenue -Time Period				1022.795		1022.795
Costs
Operation : Harvest, corn
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/21/1996 12:00:00 AM	HRV	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Combine, John Deere, Model 4400, 100 HP, corn Label : needs label
10/21/1996 12:00:00 AM	1	False	0.476	hours/hectare	18.86	8.981
Allocated OH			0.476	hours/hectare	11.3500	5.405
Capital			0	each	17500.0000	0.000
Incentive	0.0000	0				16.676
Description needs description
Operating Cost Interest						1.430	1.430
Total Operating Costs - Operation						10.411	10.411
Allocated Overhead Cost Interest						0.860	0.860
Total Allocated Overhead Costs - Operation						6.265	6.265
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						16.676
Operation : Hauling and Drying
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/21/1996 12:00:00 AM	HAUL	1	hectare	1	0.0000	0.0000	0
Description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drying grain, custom, per bushel Label : needs label
10/21/1996 12:00:00 AM	1	False	340	bushel	0.0900	30.600
Allocated OH			0	bushel	0.0900	0.000
Capital			0	bushel	0.0900	0.000
Incentive	0.0000	0				35.471
Description needs description
Input : Wagon, Weigh, Parker, Model 1500 Label : needs label
10/21/1996 12:00:00 AM	10	False	0.556	hours/hectare	1.63	9.046
Allocated OH			0.556	hours/hectare	3.8200	21.222
Capital			0	each	5184.0000	0.000
Incentive	0.0000	0				35.086
Description needs description
Operating Cost Interest						6.311	6.311
Total Operating Costs - Operation						45.957	45.957
Allocated Overhead Cost Interest						3.378	3.378
Total Allocated Overhead Costs - Operation						24.600	24.600
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						70.557
Operation : Nutrient Management, pre-plant Manure application
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
11/20/1995 12:00:00 AM	MFALL	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Manure, swine (no price) Label : needs label
11/20/1995 12:00:00 AM	1	False	82	kilograms/hectare	0.0100	0.820
Allocated OH			0	kilograms/hectare	0.0100	0.000
Capital			0	kilograms/hectare	0.0100	0.000
Incentive	0.0000	0				0.995
Description needs description
Input : Manure, swine, custom loading and spreading Label : needs label
11/20/1995 12:00:00 AM	1	False	0.5	hours/hectare	71.1500	35.575
Allocated OH			0	hours/hectare	71.1500	0.000
Capital			0	hours/hectare	71.1500	0.000
Incentive	0.0000	0				43.159
Description needs description
Operating Cost Interest						7.759	7.759
Total Operating Costs - Operation						44.154	44.154
Allocated Overhead Cost Interest						0.000	0.000
Total Allocated Overhead Costs - Operation						0.000	0.000
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						44.154
Operation : Tillage, First, Chisel Plow, Early Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
11/21/1995 12:00:00 AM	CP	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Plow, Chisel, Glencoe, Model 5, Label : needs label
11/21/1995 12:00:00 AM	1	False	0.235	hours/hectare	1.38	0.324
Allocated OH			0.235	hours/hectare	3.1200	0.734
Capital			0	each	3000.0000	0.000
Incentive	0.0000	0				1.284
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
11/21/1995 12:00:00 AM	1	False	0.235	hours/hectare	101.77	23.945
Allocated OH			0.235	hours/hectare	7.0500	1.659
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				31.058
Description needs description
Operating Cost Interest						5.170	5.170
Total Operating Costs - Operation						29.439	29.439
Allocated Overhead Cost Interest						0.510	0.510
Total Allocated Overhead Costs - Operation						2.903	2.903
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						32.342
Operation : Seeding and Planting, Corn, Conventional, 1996
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/21/1996 12:00:00 AM	CPLANT	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Corn Seed, Hybrid Label : needs label
5/21/1996 12:00:00 AM	1	False	68.71	1000 kernels	0.9700	66.649
Allocated OH			0	1000 kernels	0.9700	0.000
Capital			0	1000 kernels	0.9700	0.000
Incentive	0.0000	0				78.877
Description needs description
Input : Planter, Kinze, Model 2000, 6 row, 30 inch Label : needs label
5/21/1996 12:00:00 AM	1	False	0.28	hours/hectare	12.94	3.619
Allocated OH			0.28	hours/hectare	25.1200	7.027
Capital			0	each	16861.0000	0.000
Incentive	0.0000	0				12.599
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
5/21/1996 12:00:00 AM	1	False	0.28	hours/hectare	101.77	28.466
Allocated OH			0.28	hours/hectare	7.0500	1.972
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				36.023
Description needs description
Operating Cost Interest						18.115	18.115
Total Operating Costs - Operation						116.848	116.848
Allocated Overhead Cost Interest						1.651	1.651
Total Allocated Overhead Costs - Operation						10.650	10.650
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						127.498
Operation : Weed Management, 1996 Dual-Extrazine
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/23/1996 12:00:00 AM	D/E	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Extrazine II, 1996 Label : needs label
5/23/1996 12:00:00 AM	1	False	0.785	kilograms	10.7900	8.470
Allocated OH			0	kilograms	10.7900	0.000
Capital			0	kilograms	10.7900	0.000
Incentive	0.0000	0				10.021
Description needs description
Input : Metolachlor (Dual), 8#-GAL EC, 1996 Label : needs label
5/23/1996 12:00:00 AM	1	False	0.897	liters	18.3400	16.451
Allocated OH			0	liters	18.3400	0.000
Capital			0	liters	18.3400	0.000
Incentive	0.0000	0				19.464
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
5/23/1996 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				1.983
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/23/1996 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				30.472
Description needs description
Operating Cost Interest						9.060	9.060
Total Operating Costs - Operation						58.530	58.530
Allocated Overhead Cost Interest						0.528	0.528
Total Allocated Overhead Costs - Operation						3.411	3.411
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						61.941
Operation : Cultivation, First, Early Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
6/24/1996 12:00:00 AM	C1	1	hectare	1	0.0000	0.0000	0
Description Date Applied								Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Cultivator, Field, Model 5112, Kent, 16 feet Label : needs label
6/24/1996 12:00:00 AM	1	False	0.250	hours/hectare	2.86	0.715
Allocated OH			0.250	hours/hectare	4.9100	1.228
Capital			0	each	4675.0000	0.000
Incentive	0.0000	0				2.288
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
6/24/1996 12:00:00 AM	1	False	0.250	hours/hectare	101.77	25.442
Allocated OH			0.250	hours/hectare	7.0500	1.763
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				32.047
Description needs description
Operating Cost Interest						4.657	4.657
Total Operating Costs - Operation						30.813	30.813
Allocated Overhead Cost Interest						0.532	0.532
Total Allocated Overhead Costs - Operation						3.522	3.522
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						34.335
Operation : Tillage, Second, Field Cultivator, Early Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
7/4/1996 12:00:00 AM	FC	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Cultivator, Field, Model 5112, Kent, 16 feet Label : needs label
7/4/1996 12:00:00 AM	1	False	0.250	hours/hectare	2.86	0.715
Allocated OH			0.250	hours/hectare	4.9100	1.228
Capital			0	each	4675.0000	0.000
Incentive	0.0000	0				2.285
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
7/4/1996 12:00:00 AM	1	False	0.250	hours/hectare	101.77	25.442
Allocated OH			0.250	hours/hectare	7.0500	1.763
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				32.004
Description needs description
Operating Cost Interest						4.615	4.615
Total Operating Costs - Operation						30.771	30.771
Allocated Overhead Cost Interest						0.528	0.528
Total Allocated Overhead Costs - Operation						3.518	3.518
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						34.289
Operating Costs (OC)
Total Operating Costs -Time Period				366.923		366.923
Net Operating Profits -Time Period				655.87		655.87
Allocated Overhead Costs (AOH)
Total Allocated Overhead Costs -Time Period				54.868		54.868
Net Operating and Overhead Profits -Time Period				601.00		601.00
Capital Costs (CAP)
Total Capital Costs -Time Period				0.000		0.000
Net Profits -Time Period				601.00		601.00
Incentive Costs (INCENT)
Total Incentive Costs -Time Period				421.792
Net Incentive Profits -Time Period				601.00
Time Period : 1997, Soybeans, Chisel Plow, no N
Ending Date	Common Ref.?	Discount?	Enterprise Amt.	Enter. Unit		Growth Type	Growth Periods
12/31/1997 12:00:00 AM	False	True	1	hectare		1	0
Time Period	1997, Soybeans					Last Changed	10/13/2009 12:00:00 AM
Description needs description
Label	T	Incentive Amount	0.0000	Incentive Rate	0	Overhead Factor	0
Revenues
Outcome : 1997, Soybeans, Chisel Plow, no N
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
12/31/1997 12:00:00 AM	T	1	hectare	1	0.0000	0.0000	0
Description needs description
Times	Compos Amount	Compos Unit	Output Amount	Output Unit	Output Price	Total Revenue	Annual Total
Date Received	Incentive	Incent. Amount	Incent. Rate			INCENT Total	Annual Total
Output : Plot 01, 1997, Soybeans Label : soybeans
1	1	hectare	3.78	tonnes	232.7200	879.682	1007.241
Description needs description
Interest						127.560	0.000
10/2/1997 12:00:00 AM	Incentive Amount		0.0000	Incentive Rate		0
Total Output Revenue						1,007.24	1,007.24
Revenue Interest - Outcome						127.560	127.560
Total Revenue - Outcome						1007.241	1007.241
Total Incentive-Adjusted Revenues - Outcome						1007.241
				Totals		Annual Totals
Total Revenue -Time Period				1007.241		1007.241
Costs
Operation : Harvest, soybeans
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/2/1997 12:00:00 AM	HRV	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Combine, John Deere, Model 4400, 100 HP, soybeans Label : needs label
10/2/1997 12:00:00 AM	1	False	0.476	hours/hectare	18.86	8.981
Allocated OH			0.476	hours/hectare	11.3500	5.405
Capital			0	each	17500.0000	0.000
Incentive	0.0000	0				16.472
Description needs description
Operating Cost Interest						1.302	1.302
Total Operating Costs - Operation						10.284	10.284
Allocated Overhead Cost Interest						0.784	0.784
Total Allocated Overhead Costs - Operation						6.188	6.188
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						16.472
Operation : Hauling and Drying
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/2/1997 12:00:00 AM	HAUL	1	hectare	1	0.0000	0.0000	0
Description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drying grain, custom, per bushel Label : needs label
10/2/1997 12:00:00 AM	1	False	140	bushel	0.0900	12.600
Allocated OH			0	bushel	0.0900	0.000
Capital			0	bushel	0.0900	0.000
Incentive	0.0000	0				14.427
Description needs description
Input : Wagon, Weigh, Parker, Model 1500 Label : needs label
10/2/1997 12:00:00 AM	5	False	0.556	hours/hectare	1.63	4.523
Allocated OH			0.556	hours/hectare	3.8200	10.611
Capital			0	each	5184.0000	0.000
Incentive	0.0000	0				17.328
Description needs description
Operating Cost Interest						2.483	2.483
Total Operating Costs - Operation						19.606	19.606
Allocated Overhead Cost Interest						1.539	1.539
Total Allocated Overhead Costs - Operation						12.150	12.150
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						31.756
Operation : Tillage, First, Chisel Plow, Early Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
11/27/1996 12:00:00 AM	CP	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Plow, Chisel, Glencoe, Model 5, Label : needs label
11/27/1996 12:00:00 AM	1	False	0.235	hours/hectare	1.38	0.324
Allocated OH			0.235	hours/hectare	3.1200	0.734
Capital			0	each	3000.0000	0.000
Incentive	0.0000	0				1.264
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
11/27/1996 12:00:00 AM	1	False	0.235	hours/hectare	101.77	23.945
Allocated OH			0.235	hours/hectare	7.0500	1.659
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				30.570
Description needs description
Operating Cost Interest						4.708	4.708
Total Operating Costs - Operation						28.977	28.977
Allocated Overhead Cost Interest						0.464	0.464
Total Allocated Overhead Costs - Operation						2.857	2.857
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						31.834
Operation : Tillage, Second, Field Cultivator, Early Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/12/1997 12:00:00 AM	FC	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Cultivator, Field, Model 5112, Kent, 16 feet Label : needs label
5/12/1997 12:00:00 AM	1	False	0.250	hours/hectare	2.86	0.715
Allocated OH			0.250	hours/hectare	4.9100	1.228
Capital			0	each	4675.0000	0.000
Incentive	0.0000	0				2.268
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/12/1997 12:00:00 AM	1	False	0.250	hours/hectare	101.77	25.442
Allocated OH			0.250	hours/hectare	7.0500	1.763
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				31.758
Description needs description
Operating Cost Interest						4.379	4.379
Total Operating Costs - Operation						30.535	30.535
Allocated Overhead Cost Interest						0.501	0.501
Total Allocated Overhead Costs - Operation						3.491	3.491
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						34.026
Operation : Seeding and Planting, Soybeans, Conventional, 1997
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/16/1997 12:00:00 AM	CPLANT	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drill, Grain, John Deere, Model 750, 10 foot Label : needs label
5/16/1997 12:00:00 AM	1	False	0.286	hours/hectare	9.53	2.724
Allocated OH			0.286	hours/hectare	17.0700	4.877
Capital			0	each	12425.0000	0.000
Incentive	0.0000	0				8.869
Description needs description
Input : Soybean Seed Label : needs label
5/16/1997 12:00:00 AM	1	False	2.94	bushel	16.1000	47.334
Allocated OH			0	bushel	16.1000	0.000
Capital			0	bushel	16.1000	0.000
Incentive	0.0000	0				55.228
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
5/16/1997 12:00:00 AM	1	False	0.286	hours/hectare	101.77	29.076
Allocated OH			0.286	hours/hectare	7.0500	2.014
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				36.276
Description needs description
Operating Cost Interest						13.198	13.198
Total Operating Costs - Operation						92.332	92.332
Allocated Overhead Cost Interest						1.149	1.149
Total Allocated Overhead Costs - Operation						8.041	8.041
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						100.373
Operation : Weed Management, 1997 Lasso-Pursuit
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/20/1997 12:00:00 AM	L/P	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Alachlor (Lasso), 4#-GAL EC 1997 Label : needs label
5/20/1997 12:00:00 AM	1	False	5.846	liters	6.6800	39.051
Allocated OH			0	liters	6.6800	0.000
Capital			0	liters	6.6800	0.000
Incentive	0.0000	0				45.540
Description needs description
Input : Pursuit Plus, 1997 Label : needs label
5/20/1997 12:00:00 AM	1	False	0.102	liters	11.8000	1.204
Allocated OH			0	liters	11.8000	0.000
Capital			0	liters	11.8000	0.000
Incentive	0.0000	0				1.404
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
5/20/1997 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				1.955
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/20/1997 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				30.035
Description needs description
Operating Cost Interest						10.767	10.767
Total Operating Costs - Operation						75.570	75.570
Allocated Overhead Cost Interest						0.479	0.479
Total Allocated Overhead Costs - Operation						3.362	3.362
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						78.932
Operating Costs (OC)
Total Operating Costs -Time Period				257.304		257.304
Net Operating Profits -Time Period				749.94		749.94
Allocated Overhead Costs (AOH)
Total Allocated Overhead Costs -Time Period				36.089		36.089
Net Operating and Overhead Profits -Time Period				713.85		713.85
Capital Costs (CAP)
Total Capital Costs -Time Period				0.000		0.000
Net Profits -Time Period				713.85		713.85
Incentive Costs (INCENT)
Total Incentive Costs -Time Period				293.393
Net Incentive Profits -Time Period				713.85
Time Period : 1998, Corn, Chisel Plow, 251 kg Manure
Ending Date	Common Ref.?	Discount?	Enterprise Amt.	Enter. Unit		Growth Type	Growth Periods
12/31/1998 12:00:00 AM	False	True	1	hectare		1	0
Time Period	1998, Corn					Last Changed	10/13/2009 12:00:00 AM
Description needs description
Label	T	Incentive Amount	0.0000	Incentive Rate	0	Overhead Factor	1
Revenues
Outcome : 1998, Corn, Chisel Plow, 251 kg Manure
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
12/31/1998 12:00:00 AM	T	1	hectare	1	0.0000	0.0000	0
Description needs description
Times	Compos Amount	Compos Unit	Output Amount	Output Unit	Output Price	Total Revenue	Annual Total
Date Received	Incentive	Incent. Amount	Incent. Rate			INCENT Total	Annual Total
Output : Plot 01, 1998, Corn Label : corn
1	1	hectare	9.59	tonnes	73.2200	702.180	793.201
Description needs description
Interest						91.021	0.000
9/22/1998 12:00:00 AM	Incentive Amount		0.0000	Incentive Rate		0
Total Output Revenue						793.20	793.20
Revenue Interest - Outcome						91.021	91.021
Total Revenue - Outcome						793.201	793.201
Total Incentive-Adjusted Revenues - Outcome						793.201
				Totals		Annual Totals
Total Revenue -Time Period				793.201		793.201
Costs
Operation : Nutrient Management, pre-plant Manure application
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/30/1997 12:00:00 AM	MFALL	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Manure, swine (no price) Label : needs label
10/30/1997 12:00:00 AM	1	False	121	kilograms/hectare	0.0100	1.210
Allocated OH			0	kilograms/hectare	0.0100	0.000
Capital			0	kilograms/hectare	0.0100	0.000
Incentive	0.0000	0				1.429
Description needs description
Input : Manure, swine, custom loading and spreading Label : needs label
10/30/1997 12:00:00 AM	1	False	0.5	hours/hectare	71.1500	35.575
Allocated OH			0	hours/hectare	71.1500	0.000
Capital			0	hours/hectare	71.1500	0.000
Incentive	0.0000	0				42.007
Description needs description
Operating Cost Interest						6.651	6.651
Total Operating Costs - Operation						43.436	43.436
Allocated Overhead Cost Interest						0.000	0.000
Total Allocated Overhead Costs - Operation						0.000	0.000
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						43.436
Operation : Tillage, First, Chisel Plow, Early Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
11/4/1997 12:00:00 AM	CP	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Plow, Chisel, Glencoe, Model 5, Label : needs label
11/4/1997 12:00:00 AM	1	False	0.235	hours/hectare	1.38	0.324
Allocated OH			0.235	hours/hectare	3.1200	0.734
Capital			0	each	3000.0000	0.000
Incentive	0.0000	0				1.249
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
11/4/1997 12:00:00 AM	1	False	0.235	hours/hectare	101.77	23.945
Allocated OH			0.235	hours/hectare	7.0500	1.659
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				30.213
Description needs description
Operating Cost Interest						4.369	4.369
Total Operating Costs - Operation						28.638	28.638
Allocated Overhead Cost Interest						0.431	0.431
Total Allocated Overhead Costs - Operation						2.824	2.824
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						31.462
Operation : Tillage, Second, Field Cultivator, Early Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/4/1998 12:00:00 AM	FC	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Cultivator, Field, Model 5112, Kent, 16 feet Label : needs label
5/4/1998 12:00:00 AM	1	False	0.250	hours/hectare	2.86	0.715
Allocated OH			0.250	hours/hectare	4.9100	1.228
Capital			0	each	4675.0000	0.000
Incentive	0.0000	0				2.237
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/4/1998 12:00:00 AM	1	False	0.250	hours/hectare	101.77	25.442
Allocated OH			0.250	hours/hectare	7.0500	1.763
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				31.323
Description needs description
Operating Cost Interest						3.961	3.961
Total Operating Costs - Operation						30.117	30.117
Allocated Overhead Cost Interest						0.453	0.453
Total Allocated Overhead Costs - Operation						3.443	3.443
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						33.560
Operation : Seeding and Planting, Corn, Conventional, 1998
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/5/1998 12:00:00 AM	CPLANT	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Corn Seed, Hybrid Label : needs label
5/5/1998 12:00:00 AM	1	False	71.114	1000 kernels	1.0900	77.514
Allocated OH			0	1000 kernels	1.0900	0.000
Capital			0	1000 kernels	1.0900	0.000
Incentive	0.0000	0				89.239
Description needs description
Input : Planter, Kinze, Model 2000, 6 row, 30 inch Label : needs label
5/5/1998 12:00:00 AM	1	False	0.28	hours/hectare	12.94	3.619
Allocated OH			0.28	hours/hectare	25.1200	7.027
Capital			0	each	16861.0000	0.000
Incentive	0.0000	0				12.256
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
5/5/1998 12:00:00 AM	1	False	0.28	hours/hectare	101.77	28.466
Allocated OH			0.28	hours/hectare	7.0500	1.972
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				35.042
Description needs description
Operating Cost Interest						16.578	16.578
Total Operating Costs - Operation						126.178	126.178
Allocated Overhead Cost Interest						1.361	1.361
Total Allocated Overhead Costs - Operation						10.360	10.360
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						136.537
Operation : Weed Management, 1998 Dual-Extrazine
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/9/1998 12:00:00 AM	D/E	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Extrazine II, 1998 Label : needs label
5/9/1998 12:00:00 AM	1	False	0.785	kilograms	11.2500	8.831
Allocated OH			0	kilograms	11.2500	0.000
Capital			0	kilograms	11.2500	0.000
Incentive	0.0000	0				10.162
Description needs description
Input : Metolachlor (Dual), 8#-GAL EC, 1998 Label : needs label
5/9/1998 12:00:00 AM	1	False	0.897	liters	19.1800	17.204
Allocated OH			0	liters	19.1800	0.000
Capital			0	liters	19.1800	0.000
Incentive	0.0000	0				19.796
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
5/9/1998 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				1.929
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/9/1998 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				29.635
Description needs description
Operating Cost Interest						7.620	7.620
Total Operating Costs - Operation						58.204	58.204
Allocated Overhead Cost Interest						0.434	0.434
Total Allocated Overhead Costs - Operation						3.317	3.317
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						61.521
Operation : Cultivation, First, Early Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
6/4/1998 12:00:00 AM	C1	1	hectare	1	0.0000	0.0000	0
Description Date Applied								Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Cultivator, Field, Model 5112, Kent, 16 feet Label : needs label
6/4/1998 12:00:00 AM	1	False	0.250	hours/hectare	2.86	0.715
Allocated OH			0.250	hours/hectare	4.9100	1.228
Capital			0	each	4675.0000	0.000
Incentive	0.0000	0				2.227
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
6/4/1998 12:00:00 AM	1	False	0.250	hours/hectare	101.77	25.442
Allocated OH			0.250	hours/hectare	7.0500	1.763
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				31.192
Description needs description
Operating Cost Interest						3.834	3.834
Total Operating Costs - Operation						29.991	29.991
Allocated Overhead Cost Interest						0.438	0.438
Total Allocated Overhead Costs - Operation						3.428	3.428
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						33.419
Operation : Harvest, corn
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
9/22/1998 12:00:00 AM	HRV	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Combine, John Deere, Model 4400, 100 HP, corn Label : needs label
9/22/1998 12:00:00 AM	1	False	0.476	hours/hectare	18.86	8.981
Allocated OH			0.476	hours/hectare	11.3500	5.405
Capital			0	each	17500.0000	0.000
Incentive	0.0000	0				16.251
Description needs description
Operating Cost Interest						1.164	1.164
Total Operating Costs - Operation						10.145	10.145
Allocated Overhead Cost Interest						0.701	0.701
Total Allocated Overhead Costs - Operation						6.105	6.105
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						16.251
Operation : Hauling and Drying
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
9/22/1998 12:00:00 AM	HAUL	1	hectare	1	0.0000	0.0000	0
Description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drying grain, custom, per bushel Label : needs label
9/22/1998 12:00:00 AM	1	False	380	bushel	0.0900	34.200
Allocated OH			0	bushel	0.0900	0.000
Capital			0	bushel	0.0900	0.000
Incentive	0.0000	0				38.633
Description needs description
Input : Wagon, Weigh, Parker, Model 1500 Label : needs label
9/22/1998 12:00:00 AM	10	False	0.556	hours/hectare	1.63	9.046
Allocated OH			0.556	hours/hectare	3.8200	21.222
Capital			0	each	5184.0000	0.000
Incentive	0.0000	0				34.191
Description needs description
Operating Cost Interest						5.606	5.606
Total Operating Costs - Operation						48.851	48.851
Allocated Overhead Cost Interest						2.751	2.751
Total Allocated Overhead Costs - Operation						23.973	23.973
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						72.825
Operating Costs (OC)
Total Operating Costs -Time Period				375.561		375.561
Net Operating Profits -Time Period				417.64		417.64
Allocated Overhead Costs (AOH)
Total Allocated Overhead Costs -Time Period				53.450		53.450
Net Operating and Overhead Profits -Time Period				364.19		364.19
Capital Costs (CAP)
Total Capital Costs -Time Period				0.000		0.000
Net Profits -Time Period				364.19		364.19
Incentive Costs (INCENT)
Total Incentive Costs -Time Period				429.012
Net Incentive Profits -Time Period				364.19
Time Period : 1999, Soybeans, Chisel Plow, no N
Ending Date	Common Ref.?	Discount?	Enterprise Amt.	Enter. Unit		Growth Type	Growth Periods
12/31/1999 12:00:00 AM	False	True	1	hectare		1	0
Time Period	1999, Soybeans					Last Changed	10/13/2009 12:00:00 AM
Description needs description
Label	T	Incentive Amount	0.0000	Incentive Rate	0	Overhead Factor	1
Revenues
Outcome : 1999, Soybeans, Chisel Plow, no N
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
12/31/1999 12:00:00 AM	T	1	hectare	1	0.0000	0.0000	0
Description needs description
Times	Compos Amount	Compos Unit	Output Amount	Output Unit	Output Price	Total Revenue	Annual Total
Date Received	Incentive	Incent. Amount	Incent. Rate			INCENT Total	Annual Total
Output : Plot 01, 1999, Soybeans Label : soybeans
1	1	hectare	3.67	tonnes	166.5400	611.202	678.852
Description needs description
Interest						67.650	0.000
10/7/1999 12:00:00 AM	Incentive Amount		0.0000	Incentive Rate		0
Total Output Revenue						678.85	678.85
Revenue Interest - Outcome						67.650	67.650
Total Revenue - Outcome						678.852	678.852
Total Incentive-Adjusted Revenues - Outcome						678.852
				Totals		Annual Totals
Total Revenue -Time Period				678.852		678.852
Costs
Operation : Harvest, soybeans
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/7/1999 12:00:00 AM	HRV	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Combine, John Deere, Model 4400, 100 HP, soybeans Label : needs label
10/7/1999 12:00:00 AM	1	False	0.476	hours/hectare	18.86	8.981
Allocated OH			0.476	hours/hectare	11.3500	5.405
Capital			0	each	17500.0000	0.000
Incentive	0.0000	0				15.978
Description needs description
Operating Cost Interest						0.994	0.994
Total Operating Costs - Operation						9.975	9.975
Allocated Overhead Cost Interest						0.598	0.598
Total Allocated Overhead Costs - Operation						6.003	6.003
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						15.978
Operation : Hauling and Drying
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/7/1999 12:00:00 AM	HAUL	1	hectare	1	0.0000	0.0000	0
Description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drying grain, custom, per bushel Label : needs label
10/7/1999 12:00:00 AM	1	False	135	bushel	0.0900	12.150
Allocated OH			0	bushel	0.0900	0.000
Capital			0	bushel	0.0900	0.000
Incentive	0.0000	0				13.495
Description needs description
Input : Wagon, Weigh, Parker, Model 1500 Label : needs label
10/7/1999 12:00:00 AM	5	False	0.556	hours/hectare	1.63	4.523
Allocated OH			0.556	hours/hectare	3.8200	10.611
Capital			0	each	5184.0000	0.000
Incentive	0.0000	0				16.809
Description needs description
Operating Cost Interest						1.845	1.845
Total Operating Costs - Operation						18.518	18.518
Allocated Overhead Cost Interest						1.174	1.174
Total Allocated Overhead Costs - Operation						11.786	11.786
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						30.304
Operation : Tillage, First, Chisel Plow, Late Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
11/24/1998 12:00:00 AM	CP	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Plow, Chisel, Glencoe, Model 5, Label : needs label
11/24/1998 12:00:00 AM	1	False	0.235	hours/hectare	1.38	0.324
Allocated OH			0.235	hours/hectare	3.1200	0.734
Capital			0	each	3000.0000	0.000
Incentive	0.0000	0				1.227
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
11/24/1998 12:00:00 AM	1	False	0.235	hours/hectare	101.77	23.945
Allocated OH			0.235	hours/hectare	7.0500	1.659
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				29.686
Description needs description
Operating Cost Interest						3.870	3.870
Total Operating Costs - Operation						28.139	28.139
Allocated Overhead Cost Interest						0.382	0.382
Total Allocated Overhead Costs - Operation						2.774	2.774
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						30.913
Operation : Tillage, Second, Field Cultivator, Late Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/26/1999 12:00:00 AM	FC	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Cultivator, Field, Model 5112, Kent, 16 feet Label : needs label
5/26/1999 12:00:00 AM	1	False	0.250	hours/hectare	2.86	0.715
Allocated OH			0.250	hours/hectare	4.9100	1.228
Capital			0	each	4675.0000	0.000
Incentive	0.0000	0				2.197
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP Label : needs label
5/26/1999 12:00:00 AM	1	False	0.250	hours/hectare	101.77	25.442
Allocated OH			0.250	hours/hectare	7.0500	1.763
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				30.769
Description needs description
Operating Cost Interest						3.428	3.428
Total Operating Costs - Operation						29.584	29.584
Allocated Overhead Cost Interest						0.392	0.392
Total Allocated Overhead Costs - Operation						3.382	3.382
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						32.966
Operation : Seeding and Planting, Soybeans, Conventional, 1999
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/27/1999 12:00:00 AM	CPLANT	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drill, Grain, John Deere, Model 750, 10 foot Label : needs label
5/27/1999 12:00:00 AM	1	False	0.286	hours/hectare	9.53	2.724
Allocated OH			0.286	hours/hectare	17.0700	4.877
Capital			0	each	12425.0000	0.000
Incentive	0.0000	0				8.596
Description needs description
Input : Soybean Seed Label : needs label
5/27/1999 12:00:00 AM	1	False	2.94	bushel	17.0000	49.980
Allocated OH			0	bushel	17.0000	0.000
Capital			0	bushel	17.0000	0.000
Incentive	0.0000	0				56.522
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
5/27/1999 12:00:00 AM	1	False	0.286	hours/hectare	101.77	29.076
Allocated OH			0.286	hours/hectare	7.0500	2.014
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				35.160
Description needs description
Operating Cost Interest						10.704	10.704
Total Operating Costs - Operation						92.484	92.484
Allocated Overhead Cost Interest						0.902	0.902
Total Allocated Overhead Costs - Operation						7.793	7.793
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						100.277
Operation : Weed Management, 1999 Prestige-Pursuit-Pinnacle-Basagran-Activator 90
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
6/30/1999 12:00:00 AM	P/P/P/B/A90	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Activator 90 Label : needs label
6/30/1999 12:00:00 AM	1	False	0.01	liters	5.8100	0.058
Allocated OH			0	liters	5.8100	0.000
Capital			0	liters	5.8100	0.000
Incentive	0.0000	0				0.065
Description needs description
Input : Bentazon (Basagran), 4#-GAL EC Label : needs label
6/30/1999 12:00:00 AM	1	False	1.754	liters	20.7900	36.466
Allocated OH			0	liters	20.7900	0.000
Capital			0	liters	20.7900	0.000
Incentive	0.0000	0				41.049
Description needs description
Input : Harmony GT, 1999 Label : needs label
6/30/1999 12:00:00 AM	1	False	0.091	liters	412.8500	37.569
Allocated OH			0	liters	412.8500	0.000
Capital			0	liters	412.8500	0.000
Incentive	0.0000	0				42.291
Description needs description
Input : Prestige Label : needs label
6/30/1999 12:00:00 AM	1	False	1.755	liters	6.4500	11.320
Allocated OH			0	liters	6.4500	0.000
Capital			0	liters	6.4500	0.000
Incentive	0.0000	0				12.742
Description needs description
Input : Pursuit Plus, 1999 Label : needs label
6/30/1999 12:00:00 AM	1	False	0.094	liters	12.1000	1.137
Allocated OH			0	liters	12.1000	0.000
Capital			0	liters	12.1000	0.000
Incentive	0.0000	0				1.280
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
6/30/1999 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				1.887
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
6/30/1999 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				28.992
Description needs description
Operating Cost Interest						13.964	13.964
Total Operating Costs - Operation						125.062	125.062
Allocated Overhead Cost Interest						0.362	0.362
Total Allocated Overhead Costs - Operation						3.245	3.245
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						128.308
Operation : Weed Management, 1999 Cobra-NIS
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
7/10/1999 12:00:00 AM	C/NIS	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Cobra Label : needs label
7/10/1999 12:00:00 AM	1	False	0.293	liters	37.9200	11.111
Allocated OH			0	liters	37.9200	0.000
Capital			0	liters	37.9200	0.000
Incentive	0.0000	0				12.490
Description needs description
Input : NIS Label : needs label
7/10/1999 12:00:00 AM	1	False	0.01	liters	6.8000	0.068
Allocated OH			0	liters	6.8000	0.000
Capital			0	liters	6.8000	0.000
Incentive	0.0000	0				0.076
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
7/10/1999 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				1.884
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
7/10/1999 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				28.953
Description needs description
Operating Cost Interest						4.436	4.436
Total Operating Costs - Operation						40.163	40.163
Allocated Overhead Cost Interest						0.358	0.358
Total Allocated Overhead Costs - Operation						3.241	3.241
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						43.404
Operating Costs (OC)
Total Operating Costs -Time Period				343.926		343.926
Net Operating Profits -Time Period				334.93		334.93
Allocated Overhead Costs (AOH)
Total Allocated Overhead Costs -Time Period				38.224		38.224
Net Operating and Overhead Profits -Time Period				296.70		296.70
Capital Costs (CAP)
Total Capital Costs -Time Period				0.000		0.000
Net Profits -Time Period				296.70		296.70
Incentive Costs (INCENT)
Total Incentive Costs -Time Period				382.150
Net Incentive Profits -Time Period				296.70
Time Period : 2000, Corn, Chisel Plow, Fall Manure
Ending Date	Common Ref.?	Discount?	Enterprise Amt.	Enter. Unit		Growth Type	Growth Periods
12/31/2000 12:00:00 AM	False	True	1	hectare		1	0
Time Period	2000, Corn					Last Changed	10/13/2009 12:00:00 AM
Description needs description
Label	T	Incentive Amount	0.0000	Incentive Rate	0	Overhead Factor	1
Revenues
Outcome : 2000, Corn, Chisel Plow, Fall Manure
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
12/31/2000 12:00:00 AM	T	1	hectare	1	0.0000	0.0000	0
Description needs description
Times	Compos Amount	Compos Unit	Output Amount	Output Unit	Output Price	Total Revenue	Annual Total
Date Received	Incentive	Incent. Amount	Incent. Rate			INCENT Total	Annual Total
Output : Plot 01, 2000, Corn Label : corn
1	1	hectare	10.58	tonnes	68.9000	728.962	799.280
Description needs description
Interest						70.318	0.000
9/22/2000 12:00:00 AM	Incentive Amount		0.0000	Incentive Rate		0
Total Output Revenue						799.28	799.28
Revenue Interest - Outcome						70.318	70.318
Total Revenue - Outcome						799.280	799.280
Total Incentive-Adjusted Revenues - Outcome						799.280
				Totals		Annual Totals
Total Revenue -Time Period				799.280		799.280
Costs
Operation : Nutrient Management, fall Manure application
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
11/3/1999 12:00:00 AM	MFALL	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Manure, swine (no price) Label : needs label
11/3/1999 12:00:00 AM	1	False	171	kilograms/hectare	0.0100	1.710
Allocated OH			0	kilograms/hectare	0.0100	0.000
Capital			0	kilograms/hectare	0.0100	0.000
Incentive	0.0000	0				1.959
Description needs description
Input : Manure, swine, custom loading and spreading Label : needs label
11/3/1999 12:00:00 AM	1	False	0.5	hours/hectare	71.1500	35.575
Allocated OH			0	hours/hectare	71.1500	0.000
Capital			0	hours/hectare	71.1500	0.000
Incentive	0.0000	0				40.758
Description needs description
Operating Cost Interest						5.432	5.432
Total Operating Costs - Operation						42.717	42.717
Allocated Overhead Cost Interest						0.000	0.000
Total Allocated Overhead Costs - Operation						0.000	0.000
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						42.717
Operation : Pest Management, 2000 Insects
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
4/27/2000 12:00:00 AM	S	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
4/27/2000 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				1.875
Description needs description
Input : Surpass Label : needs label
4/27/2000 12:00:00 AM	1	False	3.508	liters	17.9500	62.969
Allocated OH			0	liters	17.9500	0.000
Capital			0	liters	17.9500	0.000
Incentive	0.0000	0				70.442
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
4/27/2000 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				28.812
Description needs description
Operating Cost Interest						10.386	10.386
Total Operating Costs - Operation						97.904	97.904
Allocated Overhead Cost Interest						0.342	0.342
Total Allocated Overhead Costs - Operation						3.225	3.225
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						101.129
Operation : Seeding and Planting, Corn, Conventional, 2000
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
4/27/2000 12:00:00 AM	CPLANT	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Corn Seed, Hybrid Label : needs label
4/27/2000 12:00:00 AM	1	False	79.709	1000 kernels	1.0900	86.883
Allocated OH			0	1000 kernels	1.0900	0.000
Capital			0	1000 kernels	1.0900	0.000
Incentive	0.0000	0				97.194
Description needs description
Input : Planter, Kinze, Model 2000, 6 row, 30 inch Label : needs label
4/27/2000 12:00:00 AM	1	False	0.28	hours/hectare	12.94	3.619
Allocated OH			0.28	hours/hectare	25.1200	7.027
Capital			0	each	16861.0000	0.000
Incentive	0.0000	0				11.909
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
4/27/2000 12:00:00 AM	1	False	0.28	hours/hectare	101.77	28.466
Allocated OH			0.28	hours/hectare	7.0500	1.972
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				34.050
Description needs description
Operating Cost Interest						14.119	14.119
Total Operating Costs - Operation						133.087	133.087
Allocated Overhead Cost Interest						1.068	1.068
Total Allocated Overhead Costs - Operation						10.067	10.067
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						143.153
Operation : Tillage, Second, Field Cultivator, Late Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
4/27/2000 12:00:00 AM	FC	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Cultivator, Field, Model 5112, Kent, 16 feet Label : needs label
4/27/2000 12:00:00 AM	1	False	0.250	hours/hectare	2.86	0.715
Allocated OH			0.250	hours/hectare	4.9100	1.228
Capital			0	each	4675.0000	0.000
Incentive	0.0000	0				2.173
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP Label : needs label
4/27/2000 12:00:00 AM	1	False	0.250	hours/hectare	101.77	25.442
Allocated OH			0.250	hours/hectare	7.0500	1.763
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				30.433
Description needs description
Operating Cost Interest						3.104	3.104
Total Operating Costs - Operation						29.261	29.261
Allocated Overhead Cost Interest						0.355	0.355
Total Allocated Overhead Costs - Operation						3.345	3.345
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						32.606
Operation : Weed Management, 2000 Atrazine
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
4/30/2000 12:00:00 AM	Az	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Atrazine (Aatrex), 4#-GAL EC 2000 Label : needs label
4/30/2000 12:00:00 AM	1	False	3.507	liters	3.5900	12.590
Allocated OH			0	liters	3.5900	0.000
Capital			0	liters	3.5900	0.000
Incentive	0.0000	0				14.079
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
4/30/2000 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				1.874
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
4/30/2000 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				28.800
Description needs description
Operating Cost Interest						4.391	4.391
Total Operating Costs - Operation						41.529	41.529
Allocated Overhead Cost Interest						0.341	0.341
Total Allocated Overhead Costs - Operation						3.224	3.224
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						44.753
Operation : Weed Management, 2000 Clarity
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/23/2000 12:00:00 AM	Cl	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Clarity, 2000 Label : needs label
5/23/2000 12:00:00 AM	1	False	0.585	liters	24.2100	14.163
Allocated OH			0	liters	24.2100	0.000
Capital			0	liters	24.2100	0.000
Incentive	0.0000	0				15.788
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
5/23/2000 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				1.868
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/23/2000 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				28.711
Description needs description
Operating Cost Interest						4.442	4.442
Total Operating Costs - Operation						43.153	43.153
Allocated Overhead Cost Interest						0.331	0.331
Total Allocated Overhead Costs - Operation						3.214	3.214
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						46.367
Operation : Harvest, corn
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
9/22/2000 12:00:00 AM	HRV	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Combine, John Deere, Model 4400, 100 HP, corn Label : needs label
9/22/2000 12:00:00 AM	1	False	0.476	hours/hectare	18.86	8.981
Allocated OH			0.476	hours/hectare	11.3500	5.405
Capital			0	each	17500.0000	0.000
Incentive	0.0000	0				15.774
Description needs description
Operating Cost Interest						0.866	0.866
Total Operating Costs - Operation						9.848	9.848
Allocated Overhead Cost Interest						0.521	0.521
Total Allocated Overhead Costs - Operation						5.926	5.926
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						15.774
Operation : Hauling and Drying
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
9/22/2000 12:00:00 AM	HAUL	1	hectare	1	0.0000	0.0000	0
Description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drying grain, custom, per bushel Label : needs label
9/22/2000 12:00:00 AM	1	False	415	bushel	0.0900	37.350
Allocated OH			0	bushel	0.0900	0.000
Capital			0	bushel	0.0900	0.000
Incentive	0.0000	0				40.953
Description needs description
Input : Wagon, Weigh, Parker, Model 1500 Label : needs label
9/22/2000 12:00:00 AM	10	False	0.556	hours/hectare	1.63	9.046
Allocated OH			0.556	hours/hectare	3.8200	21.222
Capital			0	each	5184.0000	0.000
Incentive	0.0000	0				33.188
Description needs description
Operating Cost Interest						4.475	4.475
Total Operating Costs - Operation						50.871	50.871
Allocated Overhead Cost Interest						2.047	2.047
Total Allocated Overhead Costs - Operation						23.269	23.269
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						74.141
Operating Costs (OC)
Total Operating Costs -Time Period				448.369		448.369
Net Operating Profits -Time Period				350.91		350.91
Allocated Overhead Costs (AOH)
Total Allocated Overhead Costs -Time Period				52.269		52.269
Net Operating and Overhead Profits -Time Period				298.64		298.64
Capital Costs (CAP)
Total Capital Costs -Time Period				0.000		0.000
Net Profits -Time Period				298.64		298.64
Incentive Costs (INCENT)
Total Incentive Costs -Time Period				500.638
Net Incentive Profits -Time Period				298.64
Time Period : 2001, Soybeans, Chisel Plow, no N
Ending Date	Common Ref.?	Discount?	Enterprise Amt.	Enter. Unit		Growth Type	Growth Periods
12/31/2001 12:00:00 AM	False	True	1	hectare		1	0
Time Period	2001, Soybeans					Last Changed	10/13/2009 12:00:00 AM
Description needs description
Label	T	Incentive Amount	0.0000	Incentive Rate	0	Overhead Factor	1
Revenues
Outcome : 2001, Soybeans, Chisel Plow, no N
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
12/31/2001 12:00:00 AM	T	1	hectare	1	0.0000	0.0000	0
Description needs description
Times	Compos Amount	Compos Unit	Output Amount	Output Unit	Output Price	Total Revenue	Annual Total
Date Received	Incentive	Incent. Amount	Incent. Rate			INCENT Total	Annual Total
Output : Plot 01, 2001, Soybeans Label : soybeans
1	1	hectare	3.02	tonnes	159.9300	482.989	520.840
Description needs description
Interest						37.851	0.000
10/5/2001 12:00:00 AM	Incentive Amount		0.0000	Incentive Rate		0
Total Output Revenue						520.84	520.84
Revenue Interest - Outcome						37.851	37.851
Total Revenue - Outcome						520.840	520.840
Total Incentive-Adjusted Revenues - Outcome						520.840
				Totals		Annual Totals
Total Revenue -Time Period				520.840		520.840
Costs
Operation : Harvest, soybeans
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/5/2001 12:00:00 AM	HRV	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Combine, John Deere, Model 4400, 100 HP, soybeans Label : needs label
10/5/2001 12:00:00 AM	1	False	0.476	hours/hectare	18.86	8.981
Allocated OH			0.476	hours/hectare	11.3500	5.405
Capital			0	each	17500.0000	0.000
Incentive	0.0000	0				15.513
Description needs description
Operating Cost Interest						0.704	0.704
Total Operating Costs - Operation						9.685	9.685
Allocated Overhead Cost Interest						0.424	0.424
Total Allocated Overhead Costs - Operation						5.828	5.828
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						15.513
Operation : Hauling and Drying
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/5/2001 12:00:00 AM	HAUL	1	hectare	1	0.0000	0.0000	0
Description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drying grain, custom, per bushel Label : needs label
10/5/2001 12:00:00 AM	1	False	110	bushel	0.0900	9.900
Allocated OH			0	bushel	0.0900	0.000
Capital			0	bushel	0.0900	0.000
Incentive	0.0000	0				10.676
Description needs description
Input : Wagon, Weigh, Parker, Model 1500 Label : needs label
10/5/2001 12:00:00 AM	5	False	0.556	hours/hectare	1.63	4.523
Allocated OH			0.556	hours/hectare	3.8200	10.611
Capital			0	each	5184.0000	0.000
Incentive	0.0000	0				16.320
Description needs description
Operating Cost Interest						1.130	1.130
Total Operating Costs - Operation						15.553	15.553
Allocated Overhead Cost Interest						0.832	0.832
Total Allocated Overhead Costs - Operation						11.443	11.443
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						26.996
Operation : Tillage, First, Chisel Plow, Early Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
11/10/2000 12:00:00 AM	CP	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Plow, Chisel, Glencoe, Model 5, Label : needs label
11/10/2000 12:00:00 AM	1	False	0.235	hours/hectare	1.38	0.324
Allocated OH			0.235	hours/hectare	3.1200	0.734
Capital			0	each	3000.0000	0.000
Incentive	0.0000	0				1.193
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
11/10/2000 12:00:00 AM	1	False	0.235	hours/hectare	101.77	23.945
Allocated OH			0.235	hours/hectare	7.0500	1.659
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				28.869
Description needs description
Operating Cost Interest						3.095	3.095
Total Operating Costs - Operation						27.365	27.365
Allocated Overhead Cost Interest						0.305	0.305
Total Allocated Overhead Costs - Operation						2.698	2.698
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						30.063
Operation : Tillage, Second, Field Cultivator, Late Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/18/2001 12:00:00 AM	FC	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Cultivator, Field, Model 5112, Kent, 16 feet Label : needs label
5/18/2001 12:00:00 AM	1	False	0.250	hours/hectare	2.86	0.715
Allocated OH			0.250	hours/hectare	4.9100	1.228
Capital			0	each	4675.0000	0.000
Incentive	0.0000	0				2.135
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP Label : needs label
5/18/2001 12:00:00 AM	1	False	0.250	hours/hectare	101.77	25.442
Allocated OH			0.250	hours/hectare	7.0500	1.763
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				29.898
Description needs description
Operating Cost Interest						2.590	2.590
Total Operating Costs - Operation						28.747	28.747
Allocated Overhead Cost Interest						0.296	0.296
Total Allocated Overhead Costs - Operation						3.286	3.286
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						32.033
Operation : Seeding and Planting, Soybeans, Conventional, 2001
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/19/2001 12:00:00 AM	CPLANT	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drill, Grain, John Deere, Model 750, 10 foot Label : needs label
5/19/2001 12:00:00 AM	1	False	0.286	hours/hectare	9.53	2.724
Allocated OH			0.286	hours/hectare	17.0700	4.877
Capital			0	each	12425.0000	0.000
Incentive	0.0000	0				8.353
Description needs description
Input : Soybean Seed Label : needs label
5/19/2001 12:00:00 AM	1	False	2.94	bushel	20.7000	60.858
Allocated OH			0	bushel	20.7000	0.000
Capital			0	bushel	20.7000	0.000
Incentive	0.0000	0				66.875
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
5/19/2001 12:00:00 AM	1	False	0.286	hours/hectare	101.77	29.076
Allocated OH			0.286	hours/hectare	7.0500	2.014
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				34.164
Description needs description
Operating Cost Interest						9.162	9.162
Total Operating Costs - Operation						101.820	101.820
Allocated Overhead Cost Interest						0.681	0.681
Total Allocated Overhead Costs - Operation						7.573	7.573
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						109.392
Operation : Weed Management, 2001 Dual
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/20/2001 12:00:00 AM	D	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Metolachlor (Dual), 8#-GAL EC, 2001 Label : needs label
5/20/2001 12:00:00 AM	1	False	1.953	liters	24.9700	48.766
Allocated OH			0	liters	24.9700	0.000
Capital			0	liters	24.9700	0.000
Incentive	0.0000	0				53.581
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
5/20/2001 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				1.842
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/20/2001 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				28.298
Description needs description
Operating Cost Interest						7.238	7.238
Total Operating Costs - Operation						80.553	80.553
Allocated Overhead Cost Interest						0.285	0.285
Total Allocated Overhead Costs - Operation						3.167	3.167
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						83.721
Operation : Cultivation, First, Late Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
6/22/2001 12:00:00 AM	C1	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Cultivator, Row Crop, Hiniker, Model 6000, 6 row, used Label : needs label
6/22/2001 12:00:00 AM	1	False	0.25	hours/hectare	3.21	0.803
Allocated OH			0.25	hours/hectare	5.4730	1.368
Capital			0	each	5250.0000	0.000
Incentive	0.0000	0				2.375
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP Label : needs label
6/22/2001 12:00:00 AM	1	False	0.25	hours/hectare	101.77	25.442
Allocated OH			0.25	hours/hectare	7.0500	1.763
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				29.756
Description needs description
Operating Cost Interest						2.462	2.462
Total Operating Costs - Operation						28.707	28.707
Allocated Overhead Cost Interest						0.294	0.294
Total Allocated Overhead Costs - Operation						3.424	3.424
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						32.131
Operation : Weed Management, 2001 Pursuit-Pinnacle-Fusion-Activator 90
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
6/23/2001 12:00:00 AM	P/P/F/A90	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Activator 90 Label : needs label
6/23/2001 12:00:00 AM	1	False	0.025	liters	5.8100	0.145
Allocated OH			0	liters	5.8100	0.000
Capital			0	liters	5.8100	0.000
Incentive	0.0000	0				0.159
Description needs description
Input : Fusion Label : needs label
6/23/2001 12:00:00 AM	1	False	0.878	liters	38.3900	33.706
Allocated OH			0	liters	38.3900	0.000
Capital			0	liters	38.3900	0.000
Incentive	0.0000	0				36.864
Description needs description
Input : Harmony GT, 2001 Label : needs label
6/23/2001 12:00:00 AM	1	False	0.009	liters	406.0800	3.655
Allocated OH			0	liters	406.0800	0.000
Capital			0	liters	406.0800	0.000
Incentive	0.0000	0				3.997
Description needs description
Input : Pursuit Plus, 2001 Label : needs label
6/23/2001 12:00:00 AM	1	False	0.088	liters	11.9000	1.047
Allocated OH			0	liters	11.9000	0.000
Capital			0	liters	11.9000	0.000
Incentive	0.0000	0				1.145
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
6/23/2001 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				1.833
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
6/23/2001 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				28.168
Description needs description
Operating Cost Interest						5.911	5.911
Total Operating Costs - Operation						69.013	69.013
Allocated Overhead Cost Interest						0.270	0.270
Total Allocated Overhead Costs - Operation						3.153	3.153
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						72.166
Operating Costs (OC)
Total Operating Costs -Time Period				361.442		361.442
Net Operating Profits -Time Period				159.40		159.40
Allocated Overhead Costs (AOH)
Total Allocated Overhead Costs -Time Period				40.573		40.573
Net Operating and Overhead Profits -Time Period				118.83		118.83
Capital Costs (CAP)
Total Capital Costs -Time Period				0.000		0.000
Net Profits -Time Period				118.83		118.83
Incentive Costs (INCENT)
Total Incentive Costs -Time Period				402.015
Net Incentive Profits -Time Period				118.83
Time Period : 2002, Corn, Chisel Plow
Ending Date	Common Ref.?	Discount?	Enterprise Amt.	Enter. Unit		Growth Type	Growth Periods
12/31/2002 12:00:00 AM	False	True	1	hectare		1	0
Time Period	2002, Corn					Last Changed	10/13/2009 12:00:00 AM
Description needs description
Label	T	Incentive Amount	0.0000	Incentive Rate	0	Overhead Factor	1
Revenues
Outcome : 2002, Corn, Chisel Plow
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
12/31/2002 12:00:00 AM	T	1	hectare	1	0.0000	0.0000	0
Description needs description
Times	Compos Amount	Compos Unit	Output Amount	Output Unit	Output Price	Total Revenue	Annual Total
Date Received	Incentive	Incent. Amount	Incent. Rate			INCENT Total	Annual Total
Output : Plot 01, 2002, Corn Label : corn
1	1	hectare	11.76	tonnes	87.4000	1027.824	1092.767
Description needs description
Interest						64.943	0.000
9/30/2002 12:00:00 AM	Incentive Amount		0.0000	Incentive Rate		0
Total Output Revenue						1,092.77	1,092.77
Revenue Interest - Outcome						64.943	64.943
Total Revenue - Outcome						1092.767	1092.767
Total Incentive-Adjusted Revenues - Outcome						1092.767
				Totals		Annual Totals
Total Revenue -Time Period				1092.767		1092.767
Costs
Operation : Nutrient Management, fall K application for 2002 crop
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
11/21/2001 12:00:00 AM	FALLK	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Fertilizer, Muriate of Potash, 60-62% K20 Label : needs label
11/21/2001 12:00:00 AM	1	False	0.109	ton	170.0000	18.530
Allocated OH			0	ton	170.0000	0.000
Capital			0	ton	170.0000	0.000
Incentive	0.0000	0				20.555
Description needs description
Input : Spreader, Calumet, with injectors, used Label : needs label
11/21/2001 12:00:00 AM	1	False	0.204	hours/hectare	2.57	0.525
Allocated OH			0.204	hours/hectare	6.3900	1.304
Capital			0	each	3250.0000	0.000
Incentive	0.0000	0				2.029
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
11/21/2001 12:00:00 AM	1	False	0.204	hours/hectare	101.77	20.769
Allocated OH			0.204	hours/hectare	7.0500	1.439
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				24.634
Description needs description
Operating Cost Interest						4.351	4.351
Total Operating Costs - Operation						44.174	44.174
Allocated Overhead Cost Interest						0.300	0.300
Total Allocated Overhead Costs - Operation						3.043	3.043
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						47.217
Operation : Nutrient Management, fall Manure application
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
11/6/2001 12:00:00 AM	MFALL	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Manure, swine (no price) Label : needs label
11/6/2001 12:00:00 AM	1	False	236	kilograms/hectare	0.0100	2.360
Allocated OH			0	kilograms/hectare	0.0100	0.000
Capital			0	kilograms/hectare	0.0100	0.000
Incentive	0.0000	0				2.623
Description needs description
Input : Manure, swine, custom loading and spreading Label : needs label
11/6/2001 12:00:00 AM	1	False	0.5	hours/hectare	71.1500	35.575
Allocated OH			0	hours/hectare	71.1500	0.000
Capital			0	hours/hectare	71.1500	0.000
Incentive	0.0000	0				39.542
Description needs description
Operating Cost Interest						4.230	4.230
Total Operating Costs - Operation						42.165	42.165
Allocated Overhead Cost Interest						0.000	0.000
Total Allocated Overhead Costs - Operation						0.000	0.000
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						42.165
Operation : Pest Management, 2002 Insects
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/7/2002 12:00:00 AM	S	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
5/7/2002 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				1.818
Description needs description
Input : Surpass Label : needs label
5/7/2002 12:00:00 AM	1	False	3.508	liters	17.9500	62.969
Allocated OH			0	liters	17.9500	0.000
Capital			0	liters	17.9500	0.000
Incentive	0.0000	0				68.285
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/7/2002 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				27.930
Description needs description
Operating Cost Interest						7.389	7.389
Total Operating Costs - Operation						94.906	94.906
Allocated Overhead Cost Interest						0.243	0.243
Total Allocated Overhead Costs - Operation						3.126	3.126
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						98.033
Operation : Seeding and Planting, Corn, Conventional, 2002
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/7/2002 12:00:00 AM	CPLANT	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Corn Seed, Hybrid Label : needs label
5/7/2002 12:00:00 AM	1	False	80.194	1000 kernels	1.1500	92.223
Allocated OH			0	1000 kernels	1.1500	0.000
Capital			0	1000 kernels	1.1500	0.000
Incentive	0.0000	0				100.010
Description needs description
Input : Planter, Kinze, Model 2000, 6 row, 30 inch Label : needs label
5/7/2002 12:00:00 AM	1	False	0.28	hours/hectare	12.94	3.619
Allocated OH			0.28	hours/hectare	25.1200	7.027
Capital			0	each	16861.0000	0.000
Incentive	0.0000	0				11.544
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
5/7/2002 12:00:00 AM	1	False	0.28	hours/hectare	101.77	28.466
Allocated OH			0.28	hours/hectare	7.0500	1.972
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				33.008
Description needs description
Operating Cost Interest						10.496	10.496
Total Operating Costs - Operation						134.804	134.804
Allocated Overhead Cost Interest						0.760	0.760
Total Allocated Overhead Costs - Operation						9.758	9.758
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						144.562
Operation : Tillage, Second, Field Cultivator, Late Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/7/2002 12:00:00 AM	FC	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Cultivator, Field, Model 5112, Kent, 16 feet Label : needs label
5/7/2002 12:00:00 AM	1	False	0.250	hours/hectare	2.86	0.715
Allocated OH			0.250	hours/hectare	4.9100	1.228
Capital			0	each	4675.0000	0.000
Incentive	0.0000	0				2.106
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP Label : needs label
5/7/2002 12:00:00 AM	1	False	0.250	hours/hectare	101.77	25.442
Allocated OH			0.250	hours/hectare	7.0500	1.763
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				29.501
Description needs description
Operating Cost Interest						2.208	2.208
Total Operating Costs - Operation						28.365	28.365
Allocated Overhead Cost Interest						0.252	0.252
Total Allocated Overhead Costs - Operation						3.242	3.242
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						31.607
Operation : Weed Management, 2002 Marksman
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
6/1/2002 12:00:00 AM	M	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Marksman Label : needs label
6/1/2002 12:00:00 AM	1	False	2.926	liters	7.5100	21.974
Allocated OH			0	liters	7.5100	0.000
Capital			0	liters	7.5100	0.000
Incentive	0.0000	0				23.749
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
6/1/2002 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				1.811
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
6/1/2002 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				27.835
Description needs description
Operating Cost Interest						3.757	3.757
Total Operating Costs - Operation						50.280	50.280
Allocated Overhead Cost Interest						0.233	0.233
Total Allocated Overhead Costs - Operation						3.116	3.116
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						53.396
Operation : Harvest, corn
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
9/30/2002 12:00:00 AM	HRV	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Combine, John Deere, Model 4400, 100 HP, corn Label : needs label
9/30/2002 12:00:00 AM	1	False	0.476	hours/hectare	18.86	8.981
Allocated OH			0.476	hours/hectare	11.3500	5.405
Capital			0	each	17500.0000	0.000
Incentive	0.0000	0				15.295
Description needs description
Operating Cost Interest						0.567	0.567
Total Operating Costs - Operation						9.549	9.549
Allocated Overhead Cost Interest						0.341	0.341
Total Allocated Overhead Costs - Operation						5.746	5.746
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						15.295
Operation : Hauling and Drying
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
9/30/2002 12:00:00 AM	HAUL	1	hectare	1	0.0000	0.0000	0
Description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drying grain, custom, per bushel Label : needs label
9/30/2002 12:00:00 AM	1	False	460	bushel	0.0900	41.400
Allocated OH			0	bushel	0.0900	0.000
Capital			0	bushel	0.0900	0.000
Incentive	0.0000	0				44.016
Description needs description
Input : Wagon, Weigh, Parker, Model 1500 Label : needs label
9/30/2002 12:00:00 AM	10	False	0.556	hours/hectare	1.63	9.046
Allocated OH			0.556	hours/hectare	3.8200	21.222
Capital			0	each	5184.0000	0.000
Incentive	0.0000	0				32.180
Description needs description
Operating Cost Interest						3.187	3.187
Total Operating Costs - Operation						53.633	53.633
Allocated Overhead Cost Interest						1.341	1.341
Total Allocated Overhead Costs - Operation						22.563	22.563
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						76.196
Operating Costs (OC)
Total Operating Costs -Time Period				457.876		457.876
Net Operating Profits -Time Period				634.89		634.89
Allocated Overhead Costs (AOH)
Total Allocated Overhead Costs -Time Period				50.595		50.595
Net Operating and Overhead Profits -Time Period				584.30		584.30
Capital Costs (CAP)
Total Capital Costs -Time Period				0.000		0.000
Net Profits -Time Period				584.30		584.30
Incentive Costs (INCENT)
Total Incentive Costs -Time Period				508.471
Net Incentive Profits -Time Period				584.30
Time Period : 2003, Soybeans, Chisel Plow
Ending Date	Common Ref.?	Discount?	Enterprise Amt.	Enter. Unit		Growth Type	Growth Periods
12/31/2003 12:00:00 AM	False	True	1	hectare		1	0
Time Period	2003, Soybeans					Last Changed	10/13/2009 12:00:00 AM
Description needs description
Label	T	Incentive Amount	0.0000	Incentive Rate	0	Overhead Factor	1
Revenues
Outcome : 2003, Soybeans, Chisel Plow
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
12/31/2003 12:00:00 AM	T	1	hectare	1	0.0000	0.0000	0
Description needs description
Times	Compos Amount	Compos Unit	Output Amount	Output Unit	Output Price	Total Revenue	Annual Total
Date Received	Incentive	Incent. Amount	Incent. Rate			INCENT Total	Annual Total
Output : Plot 01, 2003, Soybeans Label : soybeans
1	1	hectare	2	tonnes	223.5300	447.060	452.976
Description needs description
Interest						5.916	0.000
9/25/2003 12:00:00 AM	Incentive Amount		0.0000	Incentive Rate		0
Total Output Revenue						452.98	452.98
Revenue Interest - Outcome						5.916	5.916
Total Revenue - Outcome						452.976	452.976
Total Incentive-Adjusted Revenues - Outcome						452.976
				Totals		Annual Totals
Total Revenue -Time Period				452.976		452.976
Costs
Operation : Tillage, First, Chisel Plow, Late Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
11/13/2002 12:00:00 AM	CP	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Plow, Chisel, Glencoe, Model 5, Label : needs label
11/13/2002 12:00:00 AM	1	False	0.235	hours/hectare	1.38	0.324
Allocated OH			0.235	hours/hectare	3.1200	0.734
Capital			0	each	3000.0000	0.000
Incentive	0.0000	0				1.119
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
11/13/2002 12:00:00 AM	1	False	0.235	hours/hectare	101.77	23.945
Allocated OH			0.235	hours/hectare	7.0500	1.659
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				27.078
Description needs description
Operating Cost Interest						1.397	1.397
Total Operating Costs - Operation						25.666	25.666
Allocated Overhead Cost Interest						0.138	0.138
Total Allocated Overhead Costs - Operation						2.531	2.531
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						28.197
Operation : Seeding and Planting, Soybeans, Conventional, 2003
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/20/2003 12:00:00 AM	CPLANT	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drill, Grain, John Deere, Model 750, 10 foot Label : needs label
5/20/2003 12:00:00 AM	1	False	0.286	hours/hectare	9.53	2.724
Allocated OH			0.286	hours/hectare	17.0700	4.877
Capital			0	each	12425.0000	0.000
Incentive	0.0000	0				7.836
Description needs description
Input : Soybean Seed Label : needs label
5/20/2003 12:00:00 AM	1	False	2.94	bushel	24.2000	71.148
Allocated OH			0	bushel	24.2000	0.000
Capital			0	bushel	24.2000	0.000
Incentive	0.0000	0				73.351
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
5/20/2003 12:00:00 AM	1	False	0.286	hours/hectare	101.77	29.076
Allocated OH			0.286	hours/hectare	7.0500	2.014
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				32.053
Description needs description
Operating Cost Interest						3.188	3.188
Total Operating Costs - Operation						106.136	106.136
Allocated Overhead Cost Interest						0.213	0.213
Total Allocated Overhead Costs - Operation						7.105	7.105
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						113.240
Operation : Tillage, Second, Field Cultivator, Late Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/20/2003 12:00:00 AM	FC	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Cultivator, Field, Model 5112, Kent, 16 feet Label : needs label
5/20/2003 12:00:00 AM	1	False	0.250	hours/hectare	2.86	0.715
Allocated OH			0.250	hours/hectare	4.9100	1.228
Capital			0	each	4675.0000	0.000
Incentive	0.0000	0				2.003
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP Label : needs label
5/20/2003 12:00:00 AM	1	False	0.250	hours/hectare	101.77	25.442
Allocated OH			0.250	hours/hectare	7.0500	1.763
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				28.046
Description needs description
Operating Cost Interest						0.810	0.810
Total Operating Costs - Operation						26.966	26.966
Allocated Overhead Cost Interest						0.093	0.093
Total Allocated Overhead Costs - Operation						3.083	3.083
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						30.049
Operation : Weed Management, 2003 Roundup Ultra
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
7/1/2003 12:00:00 AM	RU	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Glyphosate (Roundup), 4#-GAL EC, 2003 Label : needs label
7/1/2003 12:00:00 AM	1	False	1.902	liters	11.4400	21.759
Allocated OH			0	liters	11.4400	0.000
Capital			0	liters	11.4400	0.000
Incentive	0.0000	0				22.305
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
7/1/2003 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				1.718
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
7/1/2003 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				26.402
Description needs description
Operating Cost Interest						1.163	1.163
Total Operating Costs - Operation						47.470	47.470
Allocated Overhead Cost Interest						0.072	0.072
Total Allocated Overhead Costs - Operation						2.955	2.955
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						50.426
Operation : Weed Management, 2003 Lorsban
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
8/11/2003 12:00:00 AM	Lo	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Chlorpyrifos (Lorsban), 4#-GAL EC Label : needs label
8/11/2003 12:00:00 AM	1	False	1.755	liters	10.9100	19.147
Allocated OH			0	liters	10.9100	0.000
Capital			0	liters	10.9100	0.000
Incentive	0.0000	0				19.519
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
8/11/2003 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				1.709
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
8/11/2003 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				26.256
Description needs description
Operating Cost Interest						0.849	0.849
Total Operating Costs - Operation						44.545	44.545
Allocated Overhead Cost Interest						0.056	0.056
Total Allocated Overhead Costs - Operation						2.939	2.939
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						47.484
Operation : Harvest, soybeans
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
9/25/2003 12:00:00 AM	HRV	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Combine, John Deere, Model 4400, 100 HP, soybeans Label : needs label
9/25/2003 12:00:00 AM	1	False	0.476	hours/hectare	18.86	8.981
Allocated OH			0.476	hours/hectare	11.3500	5.405
Capital			0	each	17500.0000	0.000
Incentive	0.0000	0				14.576
Description needs description
Operating Cost Interest						0.119	0.119
Total Operating Costs - Operation						9.100	9.100
Allocated Overhead Cost Interest						0.072	0.072
Total Allocated Overhead Costs - Operation						5.476	5.476
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						14.576
Operation : Hauling and Drying
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
9/25/2003 12:00:00 AM	HAUL	1	hectare	1	0.0000	0.0000	0
Description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drying grain, custom, per bushel Label : needs label
9/25/2003 12:00:00 AM	1	False	73	bushel	0.0900	6.570
Allocated OH			0	bushel	0.0900	0.000
Capital			0	bushel	0.0900	0.000
Incentive	0.0000	0				6.657
Description needs description
Input : Wagon, Weigh, Parker, Model 1500 Label : needs label
9/25/2003 12:00:00 AM	5	False	0.556	hours/hectare	1.63	4.523
Allocated OH			0.556	hours/hectare	3.8200	10.611
Capital			0	each	5184.0000	0.000
Incentive	0.0000	0				15.334
Description needs description
Operating Cost Interest						0.147	0.147
Total Operating Costs - Operation						11.240	11.240
Allocated Overhead Cost Interest						0.140	0.140
Total Allocated Overhead Costs - Operation						10.752	10.752
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						21.991
Operating Costs (OC)
Total Operating Costs -Time Period				271.123		271.123
Net Operating Profits -Time Period				181.85		181.85
Allocated Overhead Costs (AOH)
Total Allocated Overhead Costs -Time Period				34.840		34.840
Net Operating and Overhead Profits -Time Period				147.01		147.01
Capital Costs (CAP)
Total Capital Costs -Time Period				0.000		0.000
Net Profits -Time Period				147.01		147.01
Incentive Costs (INCENT)
Total Incentive Costs -Time Period				305.963
Net Incentive Profits -Time Period				147.01
Budget Totals and Nets				Totals		Annual Totals
Total Revenue -Budget				13468.993		13468.993
Total Operating Costs -Budget				5665.857		5665.857
Net Operating Profits -Budget				7,803.14		7,803.14
Total Allocated Overhead Costs -Budget				1031.904		1031.904
Net Operating and Overhead Profits -Budget				6,771.23		6,771.23
Total Capital Expenditure Costs -Budget				0.000		0.000
Net Profits -Budget				6,771.23		6,771.23
Equivalent Annual Annuity -Budget						507.47
Total Incentive Costs -Budget				6697.761
Net Incentive Profits -Budget				6,771.23
Budget :Plot 02
Label 1	Label 2	Last Modif.	Init. Value	Salv. Value	Interest Rates	Nom. Rate	Real Rate
CB	T10	10/9/2009 12:00:00 AM	0.0000	0.0000		0.0550	0.0250
Description Plot 02 data from Nashua research plots, Iowa.
Time Period : 1990, Corn, Moldboard plow, 150 pound N
Ending Date	Common Ref.?	Discount?	Enterprise Amt.	Enter. Unit		Growth Type	Growth Periods
12/31/1990 12:00:00 AM	False	True	1	hectare		1	0
Time Period	1990, Corn					Last Changed	10/9/2009 12:00:00 AM
Description 0.8.7a
Label	T	Incentive Amount	0.0000	Incentive Rate	0	Overhead Factor	1
Revenues
Outcome : 1990, Corn, Moldboard plow, 150 pound N
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
12/31/1990 12:00:00 AM	T	1	hectare	1	0.0000	0.0000	0
Description needs description
Times	Compos Amount	Compos Unit	Output Amount	Output Unit	Output Price	Total Revenue	Annual Total
Date Received	Incentive	Incent. Amount	Incent. Rate			INCENT Total	Annual Total
Output : Plot 02, 1990, Corn Label : corn
1	1	hectare	11.19	tonnes	87.0000	973.530	1400.098
Description needs description
Interest						426.568	0.000
10/1/1990 12:00:00 AM	Incentive Amount		0.0000	Incentive Rate		0
Total Output Revenue						1,400.10	1,400.10
Revenue Interest - Outcome						426.568	426.568
Total Revenue - Outcome						1400.098	1400.098
Total Incentive-Adjusted Revenues - Outcome						1400.098
				Totals		Annual Totals
Total Revenue -Time Period				1400.098		1400.098
Costs
Operation : Harvest, corn
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/1/1990 12:00:00 AM	HRV	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Combine, John Deere, Model 4400, 100 HP, corn Label : needs label
10/1/1990 12:00:00 AM	1	False	0.476	hours/hectare	18.86	8.981
Allocated OH			0.476	hours/hectare	11.3500	5.405
Capital			0	each	17500.0000	0.000
Incentive	0.0000	0				20.690
Description needs description
Operating Cost Interest						3.935	3.935
Total Operating Costs - Operation						12.917	12.917
Allocated Overhead Cost Interest						2.368	2.368
Total Allocated Overhead Costs - Operation						7.773	7.773
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						20.690
Operation : Hauling and Drying
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/1/1990 12:00:00 AM	HAUL	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drying grain, custom, per bushel Label : needs label
10/1/1990 12:00:00 AM	1	False	0.556	bushel	0.0900	0.050
Allocated OH			0.556	bushel	0.0900	0.050
Capital			0	bushel	0.0900	0.000
Incentive	0.0000	0				0.144
Description needs description
Input : Wagon, Weigh, Parker, Model 1500 Label : needs label
10/1/1990 12:00:00 AM	10	False	0.556	hours/hectare	1.63	9.046
Allocated OH			0.556	hours/hectare	3.8200	21.222
Capital			0	each	5184.0000	0.000
Incentive	0.0000	0				43.530
Description needs description
Operating Cost Interest						3.985	3.985
Total Operating Costs - Operation						13.081	13.081
Allocated Overhead Cost Interest						9.321	9.321
Total Allocated Overhead Costs - Operation						30.593	30.593
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						43.674
Operation : Tillage, First, Moldboard Plow
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
11/15/1989 12:00:00 AM	MP	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Plow, Moldboard, 3 bottom Label : needs label
11/15/1989 12:00:00 AM	1	False	0.261	hours/hectare	2.46	0.642
Allocated OH			0.261	hours/hectare	3.5800	0.936
Capital			0	each	3410.0000	0.000
Incentive	0.0000	0				2.381
Description needs description
Input : Tractor, New Holland, 2002, Model TM125, 115 HP Label : needs label
11/15/1989 12:00:00 AM	1	False	0.261	hours/hectare	100.84	26.364
Allocated OH			0.261	hours/hectare	8.5600	2.238
Capital			0	each	48359.0000	0.000
Incentive	0.0000	0				43.140
Description needs description
Operating Cost Interest						13.727	13.727
Total Operating Costs - Operation						40.733	40.733
Allocated Overhead Cost Interest						1.613	1.613
Total Allocated Overhead Costs - Operation						4.787	4.787
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						45.520
Operation : Nutrient Management, 1990 pre-plant N application, 168 kg
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
4/23/1990 12:00:00 AM	SA	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Fertilizer, Anhydrous Ammonia 1990 Label : needs label
4/23/1990 12:00:00 AM	1	False	0.204	tons (metric)	240.0600	48.972
Allocated OH			0.204	tons (metric)	240.0600	48.972
Capital			0	tons (metric)	240.0600	0.000
Incentive	0.0000	0				144.274
Description needs description
Input : Spreader, Calumet, with injectors, used Label : needs label
4/23/1990 12:00:00 AM	1	False	0.204	hours/hectare	2.57	0.525
Allocated OH			0.204	hours/hectare	6.3900	1.304
Capital			0	each	3250.0000	0.000
Incentive	0.0000	0				2.694
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
4/23/1990 12:00:00 AM	1	False	0.204	hours/hectare	101.77	20.769
Allocated OH			0.204	hours/hectare	7.0500	1.439
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				32.712
Description needs description
Operating Cost Interest						33.237	33.237
Total Operating Costs - Operation						103.503	103.503
Allocated Overhead Cost Interest						24.462	24.462
Total Allocated Overhead Costs - Operation						76.177	76.177
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						179.680
Operation : Seeding and Planting, Corn, Conventional, 1990
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/2/1990 12:00:00 AM	CPLANT	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Corn Seed, Hybrid Label : needs label
5/2/1990 12:00:00 AM	1	False	0.051	1000 kernels	0.8900	0.045
Allocated OH			0.051	1000 kernels	0.8900	0.045
Capital			0	1000 kernels	0.8900	0.000
Incentive	0.0000	0				0.134
Description needs description
Input : Fertilizer, Muriate of Potash, 60-62% K20 Label : needs label
5/2/1990 12:00:00 AM	1	False	0.051	tons (metric)	138.8400	7.081
Allocated OH			0.051	tons (metric)	138.8400	7.081
Capital			0	tons (metric)	138.8400	0.000
Incentive	0.0000	0				20.833
Description needs description
Input : Fertilizer, Superphosphate, 44-46% P2O5 Label : needs label
5/2/1990 12:00:00 AM	1	False	0.051	tons (metric)	184.2100	9.395
Allocated OH			0.051	tons (metric)	184.2100	9.395
Capital			0	tons (metric)	184.2100	0.000
Incentive	0.0000	0				27.640
Description needs description
Input : Planter, Kinze, Model 2000, 6 row, 30 inch Label : needs label
5/2/1990 12:00:00 AM	1	False	0.280	hours/hectare	12.94	3.619
Allocated OH			0.280	hours/hectare	25.1200	7.027
Capital			0	each	16861.0000	0.000
Incentive	0.0000	0				15.660
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
5/2/1990 12:00:00 AM	1	False	0.280	hours/hectare	101.77	28.466
Allocated OH			0.280	hours/hectare	7.0500	1.972
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				44.776
Description needs description
Operating Cost Interest						22.896	22.896
Total Operating Costs - Operation						71.502	71.502
Allocated Overhead Cost Interest						12.021	12.021
Total Allocated Overhead Costs - Operation						37.540	37.540
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						109.042
Operation : Tillage, Disk and Harrow, 1990
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/2/1990 12:00:00 AM	DH	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Disk Harrow, Tandem, Drawn, 15-17 foot Label : needs label
5/2/1990 12:00:00 AM	1	False	0.130	hours/hectare	6.16	0.802
Allocated OH			0.130	hours/hectare	15.7980	2.057
Capital			0	each	15200.0000	0.000
Incentive	0.0000	0				4.206
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
5/2/1990 12:00:00 AM	1	False	0.130	hours/hectare	101.77	13.251
Allocated OH			0.130	hours/hectare	7.0500	0.918
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				20.843
Description needs description
Operating Cost Interest						6.620	6.620
Total Operating Costs - Operation						20.672	20.672
Allocated Overhead Cost Interest						1.401	1.401
Total Allocated Overhead Costs - Operation						4.376	4.376
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						25.049
Operation : Weed Management, 1990 Lasso-Cyanazine
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/3/1990 12:00:00 AM	L/Cy	1	hectare	1	0.0000	0.0000	0
Description Date Applied								Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Alachlor (Lasso), 4#-GAL EC 1990 Label : needs label
5/3/1990 12:00:00 AM	1	False	0.556	liters	6.0800	3.380
Allocated OH			0.556	liters	6.0800	3.380
Capital			0	liters	6.0800	0.000
Incentive	0.0000	0				9.944
Description needs description
Input : Cyanazine (Bladex), 4#-GAL EC 1990 Label : needs label
5/3/1990 12:00:00 AM	1	False	0.556	liters	6.1200	3.403
Allocated OH			0.556	liters	6.1200	3.403
Capital			0	liters	6.1200	0.000
Incentive	0.0000	0				10.010
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
5/3/1990 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				2.465
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/3/1990 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				37.882
Description needs description
Operating Cost Interest						14.752	14.752
Total Operating Costs - Operation						46.084	46.084
Allocated Overhead Cost Interest						4.551	4.551
Total Allocated Overhead Costs - Operation						14.217	14.217
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						60.301
Operation : Cultivation, Second, Early Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
7/2/1990 12:00:00 AM	C2	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Cultivator, Field, Model 5112, Kent, 16 feet Label : needs label
7/2/1990 12:00:00 AM	1	False	0.250	hours/hectare	2.86	0.715
Allocated OH			0.250	hours/hectare	4.9100	1.228
Capital			0	each	4675.0000	0.000
Incentive	0.0000	0				2.832
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
7/2/1990 12:00:00 AM	1	False	0.250	hours/hectare	101.77	25.442
Allocated OH			0.250	hours/hectare	7.0500	1.763
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				39.657
Description needs description
Operating Cost Interest						11.973	11.973
Total Operating Costs - Operation						38.130	38.130
Allocated Overhead Cost Interest						1.369	1.369
Total Allocated Overhead Costs - Operation						4.359	4.359
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						42.489
Operating Costs (OC)
Total Operating Costs -Time Period				346.621		346.621
Net Operating Profits -Time Period				1,053.48		1,053.48
Allocated Overhead Costs (AOH)
Total Allocated Overhead Costs -Time Period				179.823		179.823
Net Operating and Overhead Profits -Time Period				873.65		873.65
Capital Costs (CAP)
Total Capital Costs -Time Period				0.000		0.000
Net Profits -Time Period				873.65		873.65
Incentive Costs (INCENT)
Total Incentive Costs -Time Period				526.444
Net Incentive Profits -Time Period				873.65
Time Period : 1991, Soybeans, Moldboard plow
Ending Date	Common Ref.?	Discount?	Enterprise Amt.	Enter. Unit		Growth Type	Growth Periods
12/31/1991 12:00:00 AM	False	True	1	hectare		1	0
Time Period	1991, Soybeans					Last Changed	10/9/2009 12:00:00 AM
Description needs description
Label	T	Incentive Amount	0.0000	Incentive Rate	0	Overhead Factor	1
Revenues
Outcome : 1991, Soybeans, Moldboard plow
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
12/31/1991 12:00:00 AM	T	1	hectare	1	0.0000	0.0000	0
Description needs description
Times	Compos Amount	Compos Unit	Output Amount	Output Unit	Output Price	Total Revenue	Annual Total
Date Received	Incentive	Incent. Amount	Incent. Rate			INCENT Total	Annual Total
Output : Plot 02, 1991, Soybeans Label : soybeans
1	1	hectare	3.59	tonnes	202.5700	727.226	1019.016
Description needs description
Interest						291.790	0.000
10/10/1991 12:00:00 AM	Incentive Amount		0.0000	Incentive Rate		0
Total Output Revenue						1,019.02	1,019.02
Revenue Interest - Outcome						291.790	291.790
Total Revenue - Outcome						1019.016	1019.016
Total Incentive-Adjusted Revenues - Outcome						1019.016
				Totals		Annual Totals
Total Revenue -Time Period				1019.016		1019.016
Costs
Operation : Harvest, soybeans
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/10/1991 12:00:00 AM	HRV	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Combine, John Deere, Model 4400, 100 HP, soybeans Label : needs label
10/10/1991 12:00:00 AM	1	False	0.476	hours/hectare	18.86	8.981
Allocated OH			0.476	hours/hectare	11.3500	5.405
Capital			0	each	17500.0000	0.000
Incentive	0.0000	0				20.158
Description needs description
Operating Cost Interest						3.604	3.604
Total Operating Costs - Operation						12.585	12.585
Allocated Overhead Cost Interest						2.169	2.169
Total Allocated Overhead Costs - Operation						7.573	7.573
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						20.158
Operation : Hauling and Drying
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/10/1991 12:00:00 AM	HAUL	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drying grain, custom, per bushel Label : needs label
10/10/1991 12:00:00 AM	1	False	132	bushel	0.0900	11.880
Allocated OH			0	bushel	0.0900	0.000
Capital			0	bushel	0.0900	0.000
Incentive	0.0000	0				16.647
Description needs description
Input : Wagon, Weigh, Parker, Model 1500 Label : needs label
10/10/1991 12:00:00 AM	5	False	0.556	hours/hectare	1.63	4.523
Allocated OH			0.556	hours/hectare	3.8200	10.611
Capital			0	each	5184.0000	0.000
Incentive	0.0000	0				21.206
Description needs description
Operating Cost Interest						6.581	6.581
Total Operating Costs - Operation						22.984	22.984
Allocated Overhead Cost Interest						4.258	4.258
Total Allocated Overhead Costs - Operation						14.869	14.869
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						37.853
Operation : Nutrient Management, fall P and K application, for 1991 crop (34 and 131 po
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
11/7/1990 12:00:00 AM	FALLPK	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Fertilizer, Muriate of Potash, 60-62% K20 Label : needs label
11/7/1990 12:00:00 AM	1	False	0.29	ton	153.0000	44.370
Allocated OH			0	ton	153.0000	0.000
Capital			0	ton	153.0000	0.000
Incentive	0.0000	0				65.368
Description needs description
Input : Fertilizer, Superphosphate, 44-46% P2O5 Label : needs label
11/7/1990 12:00:00 AM	1	False	0.197	tons (metric)	184.2100	36.289
Allocated OH			0	tons (metric)	184.2100	0.000
Capital			0	tons (metric)	184.2100	0.000
Incentive	0.0000	0				53.464
Description needs description
Input : Spreader, Calumet, with injectors, used Label : needs label
11/7/1990 12:00:00 AM	1	False	0.204	hours/hectare	2.57	0.525
Allocated OH			0.204	hours/hectare	6.3900	1.304
Capital			0	each	3250.0000	0.000
Incentive	0.0000	0				2.694
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
11/7/1990 12:00:00 AM	1	False	0.204	hours/hectare	101.77	20.769
Allocated OH			0.204	hours/hectare	7.0500	1.439
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				32.717
Description needs description
Operating Cost Interest						48.250	48.250
Total Operating Costs - Operation						150.202	150.202
Allocated Overhead Cost Interest						1.298	1.298
Total Allocated Overhead Costs - Operation						4.041	4.041
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						154.243
Operation : Tillage, First, Moldboard Plow, Early Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
11/8/1990 12:00:00 AM	MP	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Plow, moldboard, 3 bottom Label : needs label
11/8/1990 12:00:00 AM	1	False	0.261	hours/hectare	2.46	0.642
Allocated OH			0.261	hours/hectare	3.5320	0.923
Capital			0	each	3410.0000	0.000
Incentive	0.0000	0				2.306
Description needs description
Input : Tractor, New Holland, 2002, Model TM125, 115 HP Label : needs label
11/8/1990 12:00:00 AM	1	False	0.261	hours/hectare	100.84	26.364
Allocated OH			0.261	hours/hectare	8.5600	2.238
Capital			0	each	48359.0000	0.000
Incentive	0.0000	0				42.132
Description needs description
Operating Cost Interest						12.775	12.775
Total Operating Costs - Operation						39.782	39.782
Allocated Overhead Cost Interest						1.495	1.495
Total Allocated Overhead Costs - Operation						4.657	4.657
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						44.439
Operation : Seeding and Planting, Soybeans, No-till, 1991
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
6/7/1991 12:00:00 AM	NTPLANT	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drill, Grain, John Deere, Model 750, 10 foot Label : needs label
6/7/1991 12:00:00 AM	1	False	0.286	hours/hectare	9.53	2.724
Allocated OH			0.286	hours/hectare	17.0700	4.877
Capital			0	each	12425.0000	0.000
Incentive	0.0000	0				10.851
Description needs description
Input : Soybean Seed Label : needs label
6/7/1991 12:00:00 AM	1	False	2.94	bushel	12.5000	36.750
Allocated OH			0	bushel	12.5000	0.000
Capital			0	bushel	12.5000	0.000
Incentive	0.0000	0				52.462
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
6/7/1991 12:00:00 AM	1	False	0.286	hours/hectare	101.77	29.076
Allocated OH			0.286	hours/hectare	7.0500	2.014
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				44.382
Description needs description
Operating Cost Interest						29.307	29.307
Total Operating Costs - Operation						97.857	97.857
Allocated Overhead Cost Interest						2.946	2.946
Total Allocated Overhead Costs - Operation						9.838	9.838
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						107.695
Operation : Tillage, Second, Field Cultivator, Early Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
6/7/1991 12:00:00 AM	FC	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Cultivator, Field, Model 5112, Kent, 16 feet Label : needs label
6/7/1991 12:00:00 AM	1	False	0.250	hours/hectare	2.86	0.715
Allocated OH			0.250	hours/hectare	4.9100	1.228
Capital			0	each	4675.0000	0.000
Incentive	0.0000	0				2.773
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
6/7/1991 12:00:00 AM	1	False	0.250	hours/hectare	101.77	25.442
Allocated OH			0.250	hours/hectare	7.0500	1.763
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				38.835
Description needs description
Operating Cost Interest						11.183	11.183
Total Operating Costs - Operation						37.339	37.339
Allocated Overhead Cost Interest						1.278	1.278
Total Allocated Overhead Costs - Operation						4.268	4.268
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						41.607
Operation : Weed Management, 1991 Lasso-Sencor
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
6/7/1991 12:00:00 AM	L/S	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Alachlor (Lasso), 4#-GAL EC 1991 Label : needs label
6/7/1991 12:00:00 AM	1	False	0.556	liters	6.4600	3.592
Allocated OH			0.556	liters	6.4600	3.592
Capital			0	liters	6.4600	0.000
Incentive	0.0000	0				10.255
Description needs description
Input : Metribuzin (Lexone or Sencor), 75% DF 1991 Label : needs label
6/7/1991 12:00:00 AM	1	False	0.556	kilograms	52.7800	29.346
Allocated OH			0.556	kilograms	52.7800	29.346
Capital			0	kilograms	52.7800	0.000
Incentive	0.0000	0				83.784
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
6/7/1991 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				2.393
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
6/7/1991 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				36.766
Description needs description
Operating Cost Interest						24.577	24.577
Total Operating Costs - Operation						82.063	82.063
Allocated Overhead Cost Interest						15.314	15.314
Total Allocated Overhead Costs - Operation						51.135	51.135
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						133.198
Operation : Cultivation, First, Early Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
7/19/1991 12:00:00 AM	C1	1	hectare	1	0.0000	0.0000	0
Description Date Applied								Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Cultivator, Field, Model 5112, Kent, 16 feet Label : needs label
7/19/1991 12:00:00 AM	1	False	0.250	hours/hectare	2.86	0.715
Allocated OH			0.250	hours/hectare	4.9100	1.228
Capital			0	each	4675.0000	0.000
Incentive	0.0000	0				2.756
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
7/19/1991 12:00:00 AM	1	False	0.250	hours/hectare	101.77	25.442
Allocated OH			0.250	hours/hectare	7.0500	1.763
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				38.593
Description needs description
Operating Cost Interest						10.950	10.950
Total Operating Costs - Operation						37.107	37.107
Allocated Overhead Cost Interest						1.252	1.252
Total Allocated Overhead Costs - Operation						4.242	4.242
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						41.348
Operating Costs (OC)
Total Operating Costs -Time Period				479.920		479.920
Net Operating Profits -Time Period				539.10		539.10
Allocated Overhead Costs (AOH)
Total Allocated Overhead Costs -Time Period				100.622		100.622
Net Operating and Overhead Profits -Time Period				438.47		438.47
Capital Costs (CAP)
Total Capital Costs -Time Period				0.000		0.000
Net Profits -Time Period				438.47		438.47
Incentive Costs (INCENT)
Total Incentive Costs -Time Period				580.541
Net Incentive Profits -Time Period				438.48
Time Period : 1992, Corn, Moldboard plow, 150 pound N
Ending Date	Common Ref.?	Discount?	Enterprise Amt.	Enter. Unit		Growth Type	Growth Periods
12/31/1992 12:00:00 AM	False	True	1	hectare		1	0
Time Period	1992, Corn					Last Changed	10/9/2009 12:00:00 AM
Description needs description
Label	T	Incentive Amount	0.0000	Incentive Rate	0	Overhead Factor	1
Revenues
Outcome : 1992, Corn, Moldboard plow, 150 pound N
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
12/31/1992 12:00:00 AM	T	1	hectare	1	0.0000	0.0000	0
Description needs description
Times	Compos Amount	Compos Unit	Output Amount	Output Unit	Output Price	Total Revenue	Annual Total
Date Received	Incentive	Incent. Amount	Incent. Rate			INCENT Total	Annual Total
Output : Plot 02, 1992, Corn Label : corn
1	1	hectare	9.9	tonnes	78.7400	779.526	1064.812
Description Plot 02, 1992, Corn output
Interest						285.286	0.000
10/15/1992 12:00:00 AM	Incentive Amount		0.0000	Incentive Rate		0
Total Output Revenue						1,064.81	1,064.81
Revenue Interest - Outcome						285.286	285.286
Total Revenue - Outcome						1064.812	1064.812
Total Incentive-Adjusted Revenues - Outcome						1064.812
				Totals		Annual Totals
Total Revenue -Time Period				1064.812		1064.812
Costs
Operation : Harvest, corn
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/15/1992 12:00:00 AM	HRV	1	hectare	1	0.0000	0.0000	0
Description Harvest, corn 0.8.5
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Combine, John Deere, Model 4400, 100 HP, corn Label : needs label
10/15/1992 12:00:00 AM	1	False	0.476	hours/hectare	18.86	8.981
Allocated OH			0.476	hours/hectare	11.3500	5.405
Capital			0	each	17500.0000	0.000
Incentive	0.0000	0				19.651
Description needs description
Operating Cost Interest						3.287	3.287
Total Operating Costs - Operation						12.268	12.268
Allocated Overhead Cost Interest						1.978	1.978
Total Allocated Overhead Costs - Operation						7.383	7.383
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						19.651
Operation : Hauling and Drying
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/15/1992 12:00:00 AM	HAUL	1	hectare	1	0.0000	0.0000	0
Description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drying grain, custom, per bushel Label : needs label
10/15/1992 12:00:00 AM	1	False	390	bushel	0.0900	35.100
Allocated OH			0	bushel	0.0900	0.000
Capital			0	bushel	0.0900	0.000
Incentive	0.0000	0				47.946
Description needs description
Input : Wagon, Weigh, Parker, Model 1500 Label : needs label
10/15/1992 12:00:00 AM	10	False	0.556	hours/hectare	1.63	9.046
Allocated OH			0.556	hours/hectare	3.8200	21.222
Capital			0	each	5184.0000	0.000
Incentive	0.0000	0				41.345
Description needs description
Operating Cost Interest						16.156	16.156
Total Operating Costs - Operation						60.302	60.302
Allocated Overhead Cost Interest						7.767	7.767
Total Allocated Overhead Costs - Operation						28.989	28.989
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						89.291
Operation : Tillage, First, Moldboard Plow, Early Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
4/2/1992 12:00:00 AM	MP	1	hectare	1	0.0000	0.0000	0
Description Tillage, First, Moldboard Plow, Early Equipment 0.8.5
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Plow, moldboard, 3 bottom Label : needs label
4/2/1992 12:00:00 AM	1	False	0.261	hours/hectare	2.46	0.642
Allocated OH			0.261	hours/hectare	3.5320	0.923
Capital			0	each	3410.0000	0.000
Incentive	0.0000	0				2.202
Description Plow, moldboard, 3 bottom 0.8.5
Input : Tractor, New Holland, 2002, Model TM125, 115 HP Label : needs label
4/2/1992 12:00:00 AM	1	False	0.261	hours/hectare	100.84	26.364
Allocated OH			0.261	hours/hectare	8.5600	2.238
Capital			0	each	48359.0000	0.000
Incentive	0.0000	0				40.226
Description Tractor, New Holland, 2002, Model TM125, 115 HP 0.8.5
Operating Cost Interest						10.975	10.975
Total Operating Costs - Operation						37.982	37.982
Allocated Overhead Cost Interest						1.285	1.285
Total Allocated Overhead Costs - Operation						4.446	4.446
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						42.428
Operation : Nutrient Management, 1992 pre-plant N application, 168 kg
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/2/1992 12:00:00 AM	SA	1	hectare	1	0.0000	0.0000	0
Description Nutrient Management, 1992 pre-plant N application, 168 kg 0.8.5
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Fertilizer, Anhydrous Ammonia 1992 Label : needs label
5/2/1992 12:00:00 AM	1	False	0.168	tons (metric)	247.4900	41.578
Allocated OH			0	tons (metric)	247.4900	0.000
Capital			0	tons (metric)	247.4900	0.000
Incentive	0.0000	0				58.215
Description needs description
Input : Spreader, Calumet, with injectors, used Label : needs label
5/2/1992 12:00:00 AM	1	False	0.204	hours/hectare	2.57	0.525
Allocated OH			0.204	hours/hectare	6.3900	1.304
Capital			0	each	3250.0000	0.000
Incentive	0.0000	0				2.561
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/2/1992 12:00:00 AM	1	False	0.204	hours/hectare	101.77	20.769
Allocated OH			0.204	hours/hectare	7.0500	1.439
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				31.093
Description needs description
Operating Cost Interest						25.156	25.156
Total Operating Costs - Operation						88.028	88.028
Allocated Overhead Cost Interest						1.097	1.097
Total Allocated Overhead Costs - Operation						3.840	3.840
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						91.868
Operation : Seeding and Planting, Corn, Conventional, 1992
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/5/1992 12:00:00 AM	CPLANT	1	hectare	1	0.0000	0.0000	0
Description Seeding and Planting, Corn, Conventional, 1992 0.8.5
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Corn Seed, Hybrid Label : needs label
5/5/1992 12:00:00 AM	1	False	66.69	1000 kernels	0.8900	59.354
Allocated OH			0	1000 kernels	0.8900	0.000
Capital			0	1000 kernels	0.8900	0.000
Incentive	0.0000	0				83.066
Description needs description
Input : Fertilizer, Muriate of Potash, 60-62% K20 Label : needs label
5/5/1992 12:00:00 AM	1	False	0.022	tons (metric)	134.3000	2.955
Allocated OH			0	tons (metric)	134.3000	0.000
Capital			0	tons (metric)	134.3000	0.000
Incentive	0.0000	0				4.135
Description needs description
Input : Fertilizer, Superphosphate, 44-46% P2O5 Label : needs label
5/5/1992 12:00:00 AM	1	False	0.029	tons (metric)	185.1200	5.368
Allocated OH			0	tons (metric)	185.1200	0.000
Capital			0	tons (metric)	185.1200	0.000
Incentive	0.0000	0				7.513
Description needs description
Input : Planter, Kinze, Model 2000, 6 row, 30 inch Label : needs label
5/5/1992 12:00:00 AM	1	False	0.280	hours/hectare	12.94	3.619
Allocated OH			0.280	hours/hectare	25.1200	7.027
Capital			0	each	16861.0000	0.000
Incentive	0.0000	0				14.898
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
5/5/1992 12:00:00 AM	1	False	0.280	hours/hectare	101.77	28.466
Allocated OH			0.280	hours/hectare	7.0500	1.972
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				42.598
Description needs description
Operating Cost Interest						39.854	39.854
Total Operating Costs - Operation						139.616	139.616
Allocated Overhead Cost Interest						3.595	3.595
Total Allocated Overhead Costs - Operation						12.593	12.593
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						152.210
Operation : Tillage, Second, Field Cultivator, Early Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/5/1992 12:00:00 AM	FC	1	hectare	1	0.0000	0.0000	0
Description Tillage, Second, Field Cultivator, Early Equipment 0.8.5
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Cultivator, Field, Model 5112, Kent, 16 feet Label : needs label
5/5/1992 12:00:00 AM	1	False	0.250	hours/hectare	2.86	0.715
Allocated OH			0.250	hours/hectare	4.9100	1.228
Capital			0	each	4675.0000	0.000
Incentive	0.0000	0				2.718
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/5/1992 12:00:00 AM	1	False	0.250	hours/hectare	101.77	25.442
Allocated OH			0.250	hours/hectare	7.0500	1.763
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				38.072
Description needs description
Operating Cost Interest						10.449	10.449
Total Operating Costs - Operation						36.606	36.606
Allocated Overhead Cost Interest						1.194	1.194
Total Allocated Overhead Costs - Operation						4.184	4.184
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						40.790
Operation : Weed Management, 1992 Lasso-Bladex
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/6/1992 12:00:00 AM	L/B	1	hectare	1	0.0000	0.0000	0
Description Weed Management, 1992 Lasso-Bladex 0.8.5
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Alachlor (Lasso), 4#-GAL EC 1992 Label : needs label
5/6/1992 12:00:00 AM	1	False	4.677	liters	6.5900	30.821
Allocated OH			0	liters	6.5900	0.000
Capital			0	liters	6.5900	0.000
Incentive	0.0000	0				43.128
Description needs description
Input : Cyanazine (Bladex), 4#-GAL EC 1992 Label : needs label
5/6/1992 12:00:00 AM	1	False	5.846	liters	6.6400	38.817
Allocated OH			0	liters	6.6400	0.000
Capital			0	liters	6.6400	0.000
Incentive	0.0000	0				54.317
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
5/6/1992 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				2.345
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/6/1992 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				36.039
Description needs description
Operating Cost Interest						37.608	37.608
Total Operating Costs - Operation						131.795	131.795
Allocated Overhead Cost Interest						1.151	1.151
Total Allocated Overhead Costs - Operation						4.034	4.034
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						135.829
Operation : Cultivation, First, Early Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
6/4/1992 12:00:00 AM	C1	1	hectare	1	0.0000	0.0000	0
Description Date Applied								Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Cultivator, Field, Model 5112, Kent, 16 feet Label : needs label
6/4/1992 12:00:00 AM	1	False	0.250	hours/hectare	2.86	0.715
Allocated OH			0.250	hours/hectare	4.9100	1.228
Capital			0	each	4675.0000	0.000
Incentive	0.0000	0				2.706
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
6/4/1992 12:00:00 AM	1	False	0.250	hours/hectare	101.77	25.442
Allocated OH			0.250	hours/hectare	7.0500	1.763
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				37.902
Description needs description
Operating Cost Interest						10.286	10.286
Total Operating Costs - Operation						36.443	36.443
Allocated Overhead Cost Interest						1.176	1.176
Total Allocated Overhead Costs - Operation						4.166	4.166
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						40.609
Operating Costs (OC)
Total Operating Costs -Time Period				543.040		543.040
Net Operating Profits -Time Period				521.77		521.77
Allocated Overhead Costs (AOH)
Total Allocated Overhead Costs -Time Period				69.636		69.636
Net Operating and Overhead Profits -Time Period				452.14		452.14
Capital Costs (CAP)
Total Capital Costs -Time Period				0.000		0.000
Net Profits -Time Period				452.14		452.14
Incentive Costs (INCENT)
Total Incentive Costs -Time Period				612.676
Net Incentive Profits -Time Period				452.14
Time Period : 1993, Soybeans, No-Till
Ending Date	Common Ref.?	Discount?	Enterprise Amt.	Enter. Unit		Growth Type	Growth Periods
12/31/1993 12:00:00 AM	False	True	1	hectare		1	0
Time Period	1993, Soybeans					Last Changed	10/9/2009 12:00:00 AM
Description needs description
Label	T	Incentive Amount	0.0000	Incentive Rate	0	Overhead Factor	1
Revenues
Outcome : 1993, Soybeans, No-Till
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
12/31/1993 12:00:00 AM	T	1	hectare	1	0.0000	0.0000	0
Description needs description
Times	Compos Amount	Compos Unit	Output Amount	Output Unit	Output Price	Total Revenue	Annual Total
Date Received	Incentive	Incent. Amount	Incent. Rate			INCENT Total	Annual Total
Output : Plot 02, 1993, Soybeans Label : soybeans
1	1	hectare	2.83	tonnes	233.0900	659.645	880.011
Description needs description
Interest						220.366	0.000
10/8/1993 12:00:00 AM	Incentive Amount		0.0000	Incentive Rate		0
Total Output Revenue						880.01	880.01
Revenue Interest - Outcome						220.366	220.366
Total Revenue - Outcome						880.011	880.011
Total Incentive-Adjusted Revenues - Outcome						880.011
				Totals		Annual Totals
Total Revenue -Time Period				880.011		880.011
Costs
Operation : Harvest, soybeans
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/8/1993 12:00:00 AM	HRV	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Combine, John Deere, Model 4400, 100 HP, soybeans Label : needs label
10/8/1993 12:00:00 AM	1	False	0.476	hours/hectare	18.86	8.981
Allocated OH			0.476	hours/hectare	11.3500	5.405
Capital			0	each	17500.0000	0.000
Incentive	0.0000	0				19.192
Description needs description
Operating Cost Interest						3.000	3.000
Total Operating Costs - Operation						11.982	11.982
Allocated Overhead Cost Interest						1.806	1.806
Total Allocated Overhead Costs - Operation						7.210	7.210
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						19.192
Operation : Hauling and Drying
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/8/1993 12:00:00 AM	HAUL	1	hectare	1	0.0000	0.0000	0
Description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drying grain, custom, per bushel Label : needs label
10/8/1993 12:00:00 AM	1	False	104	bushel	0.0900	9.360
Allocated OH			0	bushel	0.0900	0.000
Capital			0	bushel	0.0900	0.000
Incentive	0.0000	0				12.487
Description needs description
Input : Wagon, Weigh, Parker, Model 1500 Label : needs label
10/8/1993 12:00:00 AM	5	False	0.556	hours/hectare	1.63	4.523
Allocated OH			0.556	hours/hectare	3.8200	10.611
Capital			0	each	5184.0000	0.000
Incentive	0.0000	0				20.190
Description needs description
Operating Cost Interest						4.638	4.638
Total Operating Costs - Operation						18.521	18.521
Allocated Overhead Cost Interest						3.545	3.545
Total Allocated Overhead Costs - Operation						14.156	14.156
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						32.677
Operation : Tillage, Second, Field Cultivator, Early Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/25/1993 12:00:00 AM	FC	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Cultivator, Field, Model 5112, Kent, 16 feet Label : needs label
5/25/1993 12:00:00 AM	1	False	0.250	hours/hectare	2.86	0.715
Allocated OH			0.250	hours/hectare	4.9100	1.228
Capital			0	each	4675.0000	0.000
Incentive	0.0000	0				2.644
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/25/1993 12:00:00 AM	1	False	0.250	hours/hectare	101.77	25.442
Allocated OH			0.250	hours/hectare	7.0500	1.763
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				37.034
Description needs description
Operating Cost Interest						9.451	9.451
Total Operating Costs - Operation						35.608	35.608
Allocated Overhead Cost Interest						1.080	1.080
Total Allocated Overhead Costs - Operation						4.070	4.070
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						39.678
Operation : Seeding and Planting, Soybeans, No-till, 1993
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/26/1993 12:00:00 AM	NTPLANT	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drill, Grain, John Deere, Model 750, 10 foot Label : needs label
4/30/1993 12:00:00 AM	1	False	0.286	hours/hectare	9.53	2.724
Allocated OH			0.286	hours/hectare	17.0700	4.877
Capital			0	each	12425.0000	0.000
Incentive	0.0000	0				10.386
Description needs description
Input : Soybean Seed Label : needs label
5/26/1993 12:00:00 AM	1	False	2.94	bushel	12.4000	36.456
Allocated OH			0	bushel	12.4000	0.000
Capital			0	bushel	12.4000	0.000
Incentive	0.0000	0				49.621
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
5/26/1993 12:00:00 AM	1	False	0.286	hours/hectare	101.77	29.076
Allocated OH			0.286	hours/hectare	7.0500	2.014
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				42.318
Description needs description
Operating Cost Interest						24.663	24.663
Total Operating Costs - Operation						92.919	92.919
Allocated Overhead Cost Interest						2.514	2.514
Total Allocated Overhead Costs - Operation						9.406	9.406
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						102.325
Operation : Weed Management, 1993 Pursuit
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
6/24/1993 12:00:00 AM	P	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Pursuit Plus, 1993 Label : needs label
6/24/1993 12:00:00 AM	1	False	0.102	liters	10.2100	1.041
Allocated OH			0	liters	10.2100	0.000
Capital			0	liters	10.2100	0.000
Incentive	0.0000	0				1.411
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
6/24/1993 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				2.272
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
6/24/1993 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				34.905
Description needs description
Operating Cost Interest						9.091	9.091
Total Operating Costs - Operation						34.681	34.681
Allocated Overhead Cost Interest						1.024	1.024
Total Allocated Overhead Costs - Operation						3.907	3.907
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						38.588
Operating Costs (OC)
Total Operating Costs -Time Period				193.710		193.710
Net Operating Profits -Time Period				686.30		686.30
Allocated Overhead Costs (AOH)
Total Allocated Overhead Costs -Time Period				38.749		38.749
Net Operating and Overhead Profits -Time Period				647.55		647.55
Capital Costs (CAP)
Total Capital Costs -Time Period				0.000		0.000
Net Profits -Time Period				647.55		647.55
Incentive Costs (INCENT)
Total Incentive Costs -Time Period				232.460
Net Incentive Profits -Time Period				647.55
Time Period : 1994, Corn, No-Till, 100 pound N
Ending Date	Common Ref.?	Discount?	Enterprise Amt.	Enter. Unit		Growth Type	Growth Periods
12/31/1994 12:00:00 AM	False	True	1	hectare		1	0
Time Period	1994, Corn					Last Changed	10/9/2009 12:00:00 AM
Description needs description
Label	T	Incentive Amount	0.0000	Incentive Rate	0	Overhead Factor	1
Revenues
Outcome : 1994, Corn, No-Till, 100 pound N
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
12/31/1994 12:00:00 AM	T	1	hectare	1	0.0000	0.0000	0
Description needs description
Times	Compos Amount	Compos Unit	Output Amount	Output Unit	Output Price	Total Revenue	Annual Total
Date Received	Incentive	Incent. Amount	Incent. Rate			INCENT Total	Annual Total
Output : Plot 02, 1994, Corn Label : corn
1	1	hectare	6.24	tonnes	87.4000	545.376	710.892
Description needs description
Interest						165.516	0.000
9/28/1994 12:00:00 AM	Incentive Amount		0.0000	Incentive Rate		0
Total Output Revenue						710.89	710.89
Revenue Interest - Outcome						165.516	165.516
Total Revenue - Outcome						710.892	710.892
Total Incentive-Adjusted Revenues - Outcome						710.892
				Totals		Annual Totals
Total Revenue -Time Period				710.892		710.892
Costs
Operation : Weed Management, 1994 Roundup
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/13/1994 12:00:00 AM	R	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Glyphosate (Roundup), 4#-GAL EC, 1994 Label : needs label
10/13/1994 12:00:00 AM	1	False	2.338	liters	13.8000	32.264
Allocated OH			0	liters	13.8000	0.000
Capital			0	liters	13.8000	0.000
Incentive	0.0000	0				41.963
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
10/13/1994 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				2.180
Description needs description
Operating Cost Interest						9.837	9.837
Total Operating Costs - Operation						42.563	42.563
Allocated Overhead Cost Interest						0.365	0.365
Total Allocated Overhead Costs - Operation						1.579	1.579
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						44.143
Operation : Nutrient Management, 1994 pre-plant N application
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
4/24/1994 12:00:00 AM	SA	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Fertilizer, Nitrogen solution, 28% N 1994 Label : needs label
4/24/1994 12:00:00 AM	1	False	0.11	tons (metric)	127.5700	14.033
Allocated OH			0	tons (metric)	127.5700	0.000
Capital			0	tons (metric)	127.5700	0.000
Incentive	0.0000	0				18.724
Description needs description
Input : Spreader, Calumet, with injectors, used Label : needs label
4/24/1994 12:00:00 AM	1	False	0.204	hours/hectare	2.57	0.525
Allocated OH			0.204	hours/hectare	6.3900	1.304
Capital			0	each	3250.0000	0.000
Incentive	0.0000	0				2.440
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
4/24/1994 12:00:00 AM	1	False	0.204	hours/hectare	101.77	20.769
Allocated OH			0.204	hours/hectare	7.0500	1.439
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				29.631
Description needs description
Operating Cost Interest						11.809	11.809
Total Operating Costs - Operation						47.135	47.135
Allocated Overhead Cost Interest						0.917	0.917
Total Allocated Overhead Costs - Operation						3.660	3.660
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						50.795
Operation : Tillage, Second, Field Cultivator, Early Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/2/1994 12:00:00 AM	FC	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Cultivator, Field, Model 5112, Kent, 16 feet Label : needs label
5/2/1994 12:00:00 AM	1	False	0.250	hours/hectare	2.86	0.715
Allocated OH			0.250	hours/hectare	4.9100	1.228
Capital			0	each	4675.0000	0.000
Incentive	0.0000	0				2.589
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/2/1994 12:00:00 AM	1	False	0.250	hours/hectare	101.77	25.442
Allocated OH			0.250	hours/hectare	7.0500	1.763
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				36.255
Description needs description
Operating Cost Interest						8.702	8.702
Total Operating Costs - Operation						34.859	34.859
Allocated Overhead Cost Interest						0.995	0.995
Total Allocated Overhead Costs - Operation						3.985	3.985
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						38.843
Operation : Weed Management, 1994 Roundup
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/2/1994 12:00:00 AM	R	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Glyphosate (Roundup), 4#-GAL EC, 1994 Label : needs label
5/2/1994 12:00:00 AM	1	False	2.338	liters	13.8000	32.264
Allocated OH			0	liters	13.8000	0.000
Capital			0	liters	13.8000	0.000
Incentive	0.0000	0				42.999
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
5/2/1994 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				2.234
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/2/1994 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				34.324
Description needs description
Operating Cost Interest						18.902	18.902
Total Operating Costs - Operation						75.714	75.714
Allocated Overhead Cost Interest						0.959	0.959
Total Allocated Overhead Costs - Operation						3.842	3.842
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						79.556
Operation : Weed Management, 1994 Dual-Extrazine
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/3/1994 12:00:00 AM	D/E	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Extrazine II, 1994 Label : needs label
5/3/1994 12:00:00 AM	1	False	2.242	kilograms	10.1400	22.734
Allocated OH			0	kilograms	10.1400	0.000
Capital			0	kilograms	10.1400	0.000
Incentive	0.0000	0				30.293
Description needs description
Input : Metolachlor (Dual), 8#-GAL EC, 1994 Label : needs label
5/3/1994 12:00:00 AM	1	False	2.802	liters	17.2700	48.391
Allocated OH			0	liters	17.2700	0.000
Capital			0	liters	17.2700	0.000
Incentive	0.0000	0				64.480
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
5/3/1994 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				2.233
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/3/1994 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				34.319
Description needs description
Operating Cost Interest						31.811	31.811
Total Operating Costs - Operation						127.484	127.484
Allocated Overhead Cost Interest						0.959	0.959
Total Allocated Overhead Costs - Operation						3.841	3.841
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						131.326
Operation : Seeding and Planting, Corn, No-till, 1994
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/5/1994 12:00:00 AM	NTPLANT	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Corn Seed, Hybrid Label : needs label
5/5/1994 12:00:00 AM	1	False	71.114	1000 kernels	0.9200	65.425
Allocated OH			0	1000 kernels	0.9200	0.000
Capital			0	1000 kernels	0.9200	0.000
Incentive	0.0000	0				87.153
Description needs description
Input : Planter, Kinze, Model 2000, 6 row, 30 inch Label : needs label
5/5/1994 12:00:00 AM	1	False	0.280	hours/hectare	12.94	3.619
Allocated OH			0.280	hours/hectare	25.1200	7.027
Capital			0	each	16861.0000	0.000
Incentive	0.0000	0				14.181
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
5/5/1994 12:00:00 AM	1	False	0.280	hours/hectare	101.77	28.466
Allocated OH			0.280	hours/hectare	7.0500	1.972
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				40.547
Description needs description
Operating Cost Interest						32.383	32.383
Total Operating Costs - Operation						129.893	129.893
Allocated Overhead Cost Interest						2.988	2.988
Total Allocated Overhead Costs - Operation						11.987	11.987
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						141.880
Operation : Cultivation, First, Early Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
6/2/1994 12:00:00 AM	C1	1	hectare	1	0.0000	0.0000	0
Description Date Applied								Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Cultivator, Field, Model 5112, Kent, 16 feet Label : needs label
6/2/1994 12:00:00 AM	1	False	0.250	hours/hectare	2.86	0.715
Allocated OH			0.250	hours/hectare	4.9100	1.228
Capital			0	each	4675.0000	0.000
Incentive	0.0000	0				2.577
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
6/2/1994 12:00:00 AM	1	False	0.250	hours/hectare	101.77	25.442
Allocated OH			0.250	hours/hectare	7.0500	1.763
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				36.088
Description needs description
Operating Cost Interest						8.542	8.542
Total Operating Costs - Operation						34.698	34.698
Allocated Overhead Cost Interest						0.976	0.976
Total Allocated Overhead Costs - Operation						3.966	3.966
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						38.665
Operation : Harvest, corn
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
9/28/1994 12:00:00 AM	HRV	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Combine, John Deere, Model 4400, 100 HP, corn Label : needs label
9/28/1994 12:00:00 AM	1	False	0.476	hours/hectare	18.86	8.981
Allocated OH			0.476	hours/hectare	11.3500	5.405
Capital			0	each	17500.0000	0.000
Incentive	0.0000	0				18.752
Description needs description
Operating Cost Interest						2.726	2.726
Total Operating Costs - Operation						11.707	11.707
Allocated Overhead Cost Interest						1.640	1.640
Total Allocated Overhead Costs - Operation						7.045	7.045
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						18.752
Operation : Hauling and Drying
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
9/28/1994 12:00:00 AM	HAUL	1	hectare	1	0.0000	0.0000	0
Description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drying grain, custom, per bushel Label : needs label
9/28/1994 12:00:00 AM	1	False	245	bushel	0.0900	22.050
Allocated OH			0	bushel	0.0900	0.000
Capital			0	bushel	0.0900	0.000
Incentive	0.0000	0				28.742
Description needs description
Input : Wagon, Weigh, Parker, Model 1500 Label : needs label
9/28/1994 12:00:00 AM	10	False	0.556	hours/hectare	1.63	9.046
Allocated OH			0.556	hours/hectare	3.8200	21.222
Capital			0	each	5184.0000	0.000
Incentive	0.0000	0				39.454
Description needs description
Operating Cost Interest						9.437	9.437
Total Operating Costs - Operation						40.533	40.533
Allocated Overhead Cost Interest						6.441	6.441
Total Allocated Overhead Costs - Operation						27.663	27.663
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						68.196
Operating Costs (OC)
Total Operating Costs -Time Period				544.587		544.587
Net Operating Profits -Time Period				166.31		166.31
Allocated Overhead Costs (AOH)
Total Allocated Overhead Costs -Time Period				67.569		67.569
Net Operating and Overhead Profits -Time Period				98.74		98.74
Capital Costs (CAP)
Total Capital Costs -Time Period				0.000		0.000
Net Profits -Time Period				98.74		98.74
Incentive Costs (INCENT)
Total Incentive Costs -Time Period				612.155
Net Incentive Profits -Time Period				98.74
Time Period : 1995, Soybeans, No-Till
Ending Date	Common Ref.?	Discount?	Enterprise Amt.	Enter. Unit		Growth Type	Growth Periods
12/31/1995 12:00:00 AM	False	True	1	hectare		1	0
Time Period	1995, Soybeans					Last Changed	10/9/2009 12:00:00 AM
Description needs description
Label	T	Incentive Amount	0.0000	Incentive Rate	0	Overhead Factor	1
Revenues
Outcome : 1995, Soybeans, No-Till
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
12/31/1995 12:00:00 AM	T	1	hectare	1	0.0000	0.0000	0
Description needs description
Times	Compos Amount	Compos Unit	Output Amount	Output Unit	Output Price	Total Revenue	Annual Total
Date Received	Incentive	Incent. Amount	Incent. Rate			INCENT Total	Annual Total
Output : Plot 02, 1995, Soybeans Label : soybeans
1	1	hectare	3.22	tonnes	244.4900	787.258	999.236
Description needs description
Interest						211.979	0.000
10/11/1995 12:00:00 AM	Incentive Amount		0.0000	Incentive Rate		0
Total Output Revenue						999.24	999.24
Revenue Interest - Outcome						211.979	211.979
Total Revenue - Outcome						999.236	999.236
Total Incentive-Adjusted Revenues - Outcome						999.236
				Totals		Annual Totals
Total Revenue -Time Period				999.236		999.236
Costs
Operation : Harvest, soybeans
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/11/1995 12:00:00 AM	HRV	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Combine, John Deere, Model 4400, 100 HP, soybeans Label : needs label
10/11/1995 12:00:00 AM	1	False	0.476	hours/hectare	18.86	8.981
Allocated OH			0.476	hours/hectare	11.3500	5.405
Capital			0	each	17500.0000	0.000
Incentive	0.0000	0				18.260
Description needs description
Operating Cost Interest						2.418	2.418
Total Operating Costs - Operation						11.400	11.400
Allocated Overhead Cost Interest						1.455	1.455
Total Allocated Overhead Costs - Operation						6.860	6.860
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						18.260
Operation : Hauling and Drying
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/11/1995 12:00:00 AM	HAUL	1	hectare	1	0.0000	0.0000	0
Description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drying grain, custom, per bushel Label : needs label
10/11/1995 12:00:00 AM	1	False	118	bushel	0.0900	10.620
Allocated OH			0	bushel	0.0900	0.000
Capital			0	bushel	0.0900	0.000
Incentive	0.0000	0				13.480
Description needs description
Input : Wagon, Weigh, Parker, Model 1500 Label : needs label
10/11/1995 12:00:00 AM	5	False	0.556	hours/hectare	1.63	4.523
Allocated OH			0.556	hours/hectare	3.8200	10.611
Capital			0	each	5184.0000	0.000
Incentive	0.0000	0				19.209
Description needs description
Operating Cost Interest						4.077	4.077
Total Operating Costs - Operation						19.220	19.220
Allocated Overhead Cost Interest						2.857	2.857
Total Allocated Overhead Costs - Operation						13.468	13.468
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						32.689
Operation : Seeding and Planting, Soybeans, No-till, 1995
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/22/1995 12:00:00 AM	NTPLANT	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drill, Grain, John Deere, Model 750, 10 foot Label : needs label
5/22/1995 12:00:00 AM	1	False	0.286	hours/hectare	9.53	2.724
Allocated OH			0.286	hours/hectare	17.0700	4.877
Capital			0	each	12425.0000	0.000
Incentive	0.0000	0				9.854
Description needs description
Input : Soybean Seed Label : needs label
5/22/1995 12:00:00 AM	1	False	2.94	bushel	13.4000	39.396
Allocated OH			0	bushel	13.4000	0.000
Capital			0	bushel	13.4000	0.000
Incentive	0.0000	0				51.071
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
5/22/1995 12:00:00 AM	1	False	0.286	hours/hectare	101.77	29.076
Allocated OH			0.286	hours/hectare	7.0500	2.014
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				40.304
Description needs description
Operating Cost Interest						21.099	21.099
Total Operating Costs - Operation						92.295	92.295
Allocated Overhead Cost Interest						2.042	2.042
Total Allocated Overhead Costs - Operation						8.934	8.934
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						101.229
Operating Costs (OC)
Total Operating Costs -Time Period				122.915		122.915
Net Operating Profits -Time Period				876.32		876.32
Allocated Overhead Costs (AOH)
Total Allocated Overhead Costs -Time Period				29.262		29.262
Net Operating and Overhead Profits -Time Period				847.06		847.06
Capital Costs (CAP)
Total Capital Costs -Time Period				0.000		0.000
Net Profits -Time Period				847.06		847.06
Incentive Costs (INCENT)
Total Incentive Costs -Time Period				152.177
Net Incentive Profits -Time Period				847.06
Time Period : 1996, Corn, No-Till, 100 pound N
Ending Date	Common Ref.?	Discount?	Enterprise Amt.	Enter. Unit		Growth Type	Growth Periods
12/31/1996 12:00:00 AM	False	True	1	hectare		1	0
Time Period	1996, Corn					Last Changed	10/9/2009 12:00:00 AM
Description needs description
Label	T	Incentive Amount	0.0000	Incentive Rate	0	Overhead Factor	1
Revenues
Outcome : 1996, Corn, No-Till, 100 pound N
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
12/31/1996 12:00:00 AM	T	1	hectare	1	0.0000	0.0000	0
Description needs description
Times	Compos Amount	Compos Unit	Output Amount	Output Unit	Output Price	Total Revenue	Annual Total
Date Received	Incentive	Incent. Amount	Incent. Rate			INCENT Total	Annual Total
Output : Plot 02, 1996, Corn Label : corn
1	1	hectare	8.41	tonnes	102.3600	860.848	1065.303
Description needs description
Interest						204.456	0.000
10/15/1996 12:00:00 AM	Incentive Amount		0.0000	Incentive Rate		0
Total Output Revenue						1,065.30	1,065.30
Revenue Interest - Outcome						204.456	204.456
Total Revenue - Outcome						1065.303	1065.303
Total Incentive-Adjusted Revenues - Outcome						1065.303
				Totals		Annual Totals
Total Revenue -Time Period				1065.303		1065.303
Costs
Operation : Harvest, corn
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/21/1996 12:00:00 AM	HRV	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Combine, John Deere, Model 4400, 100 HP, corn Label : needs label
10/21/1996 12:00:00 AM	1	False	0.476	hours/hectare	18.86	8.981
Allocated OH			0.476	hours/hectare	11.3500	5.405
Capital			0	each	17500.0000	0.000
Incentive	0.0000	0				17.787
Description needs description
Operating Cost Interest						2.123	2.123
Total Operating Costs - Operation						11.104	11.104
Allocated Overhead Cost Interest						1.278	1.278
Total Allocated Overhead Costs - Operation						6.682	6.682
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						17.787
Operation : Hauling and Drying
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/21/1996 12:00:00 AM	HAUL	1	hectare	1	0.0000	0.0000	0
Description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drying grain, custom, per bushel Label : needs label
10/21/1996 12:00:00 AM	1	False	330	bushel	0.0900	29.700
Allocated OH			0	bushel	0.0900	0.000
Capital			0	bushel	0.0900	0.000
Incentive	0.0000	0				36.721
Description needs description
Input : Wagon, Weigh, Parker, Model 1500 Label : needs label
10/21/1996 12:00:00 AM	10	False	0.556	hours/hectare	1.63	9.046
Allocated OH			0.556	hours/hectare	3.8200	21.222
Capital			0	each	5184.0000	0.000
Incentive	0.0000	0				37.423
Description needs description
Operating Cost Interest						9.160	9.160
Total Operating Costs - Operation						47.905	47.905
Allocated Overhead Cost Interest						5.017	5.017
Total Allocated Overhead Costs - Operation						26.239	26.239
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						74.144
Operation : Weed Management, 1996 Roundup
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/18/1996 12:00:00 AM	R	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Glyphosate (Roundup), 4#-GAL EC, 1996 Label : needs label
5/18/1996 12:00:00 AM	1	False	3.507	liters	14.7200	51.623
Allocated OH			0	liters	14.7200	0.000
Capital			0	liters	14.7200	0.000
Incentive	0.0000	0				65.325
Description needs description
Input : Spreader, Calumet, with injectors, used Label : needs label
5/18/1996 12:00:00 AM	1	False	0.204	hours/hectare	2.57	0.525
Allocated OH			0.204	hours/hectare	6.3900	1.304
Capital			0	each	3250.0000	0.000
Incentive	0.0000	0				2.314
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/18/1996 12:00:00 AM	1	False	0.204	hours/hectare	101.77	20.769
Allocated OH			0.204	hours/hectare	7.0500	1.439
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				28.102
Description needs description
Operating Cost Interest						19.354	19.354
Total Operating Costs - Operation						92.270	92.270
Allocated Overhead Cost Interest						0.728	0.728
Total Allocated Overhead Costs - Operation						3.471	3.471
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						95.741
Operation : Seeding and Planting, Corn, No-till, 1996
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/21/1996 12:00:00 AM	NTPLANT	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Corn Seed, Hybrid Label : needs label
5/21/1996 12:00:00 AM	1	False	68.71	1000 kernels	0.9700	66.649
Allocated OH			0	1000 kernels	0.9700	0.000
Capital			0	1000 kernels	0.9700	0.000
Incentive	0.0000	0				84.301
Description needs description
Input : Planter, Kinze, Model 2000, 6 row, 30 inch Label : needs label
5/21/1996 12:00:00 AM	1	False	0.280	hours/hectare	12.94	3.619
Allocated OH			0.280	hours/hectare	25.1200	7.027
Capital			0	each	16861.0000	0.000
Incentive	0.0000	0				13.465
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
5/21/1996 12:00:00 AM	1	False	0.280	hours/hectare	101.77	28.466
Allocated OH			0.280	hours/hectare	7.0500	1.972
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				38.500
Description needs description
Operating Cost Interest						26.150	26.150
Total Operating Costs - Operation						124.884	124.884
Allocated Overhead Cost Interest						2.383	2.383
Total Allocated Overhead Costs - Operation						11.382	11.382
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						136.266
Operation : Nutrient Management, 1996 pre-plant N application
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/3/1996 12:00:00 AM	SA	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Fertilizer, Nitrogen solution, 28% N 1996 Label : needs label
5/3/1996 12:00:00 AM	1	False	0.111	tons (metric)	155.1700	17.224
Allocated OH			0	tons (metric)	155.1700	0.000
Capital			0	tons (metric)	155.1700	0.000
Incentive	0.0000	0				21.844
Description needs description
Input : Spreader, Calumet, with injectors, used Label : needs label
5/3/1996 12:00:00 AM	1	False	0.204	hours/hectare	2.57	0.525
Allocated OH			0.204	hours/hectare	6.3900	1.304
Capital			0	each	3250.0000	0.000
Incentive	0.0000	0				2.319
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/3/1996 12:00:00 AM	1	False	0.204	hours/hectare	101.77	20.769
Allocated OH			0.204	hours/hectare	7.0500	1.439
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				28.164
Description needs description
Operating Cost Interest						10.332	10.332
Total Operating Costs - Operation						48.849	48.849
Allocated Overhead Cost Interest						0.736	0.736
Total Allocated Overhead Costs - Operation						3.479	3.479
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						52.328
Operation : Weed Management, 1996 Dual-Extrazine
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/30/1996 12:00:00 AM	D/E	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Extrazine II, 1996 Label : needs label
5/30/1996 12:00:00 AM	1	False	2.242	kilograms	10.7900	24.191
Allocated OH			0	kilograms	10.7900	0.000
Capital			0	kilograms	10.7900	0.000
Incentive	0.0000	0				30.557
Description needs description
Input : Metolachlor (Dual), 8#-GAL EC, 1996 Label : needs label
5/30/1996 12:00:00 AM	1	False	2.802	liters	18.3400	51.389
Allocated OH			0	liters	18.3400	0.000
Capital			0	liters	18.3400	0.000
Incentive	0.0000	0				64.912
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
5/30/1996 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				2.117
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/30/1996 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				32.533
Description needs description
Operating Cost Interest						26.350	26.350
Total Operating Costs - Operation						126.479	126.479
Allocated Overhead Cost Interest						0.759	0.759
Total Allocated Overhead Costs - Operation						3.642	3.642
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						130.120
Operation : Cultivation, First, Early Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
6/24/1996 12:00:00 AM	C1	1	hectare	1	0.0000	0.0000	0
Description Date Applied								Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Cultivator, Field, Model 5112, Kent, 16 feet Label : needs label
6/24/1996 12:00:00 AM	1	False	0.250	hours/hectare	2.86	0.715
Allocated OH			0.250	hours/hectare	4.9100	1.228
Capital			0	each	4675.0000	0.000
Incentive	0.0000	0				2.445
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
6/24/1996 12:00:00 AM	1	False	0.250	hours/hectare	101.77	25.442
Allocated OH			0.250	hours/hectare	7.0500	1.763
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				34.236
Description needs description
Operating Cost Interest						6.761	6.761
Total Operating Costs - Operation						32.917	32.917
Allocated Overhead Cost Interest						0.773	0.773
Total Allocated Overhead Costs - Operation						3.763	3.763
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						36.680
Operation : Cultivation, Second, Early Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
7/4/1996 12:00:00 AM	C2	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Cultivator, Field, Model 5112, Kent, 16 feet Label : needs label
7/4/1996 12:00:00 AM	1	False	0.250	hours/hectare	2.86	0.715
Allocated OH			0.250	hours/hectare	4.9100	1.228
Capital			0	each	4675.0000	0.000
Incentive	0.0000	0				2.441
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
7/4/1996 12:00:00 AM	1	False	0.250	hours/hectare	101.77	25.442
Allocated OH			0.250	hours/hectare	7.0500	1.763
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				34.185
Description needs description
Operating Cost Interest						6.712	6.712
Total Operating Costs - Operation						32.868	32.868
Allocated Overhead Cost Interest						0.767	0.767
Total Allocated Overhead Costs - Operation						3.757	3.757
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						36.626
Operating Costs (OC)
Total Operating Costs -Time Period				517.278		517.278
Net Operating Profits -Time Period				548.03		548.03
Allocated Overhead Costs (AOH)
Total Allocated Overhead Costs -Time Period				62.415		62.415
Net Operating and Overhead Profits -Time Period				485.61		485.61
Capital Costs (CAP)
Total Capital Costs -Time Period				0.000		0.000
Net Profits -Time Period				485.61		485.61
Incentive Costs (INCENT)
Total Incentive Costs -Time Period				579.693
Net Incentive Profits -Time Period				485.61
Time Period : 1997, Soybeans, No-Till
Ending Date	Common Ref.?	Discount?	Enterprise Amt.	Enter. Unit		Growth Type	Growth Periods
12/31/1997 12:00:00 AM	False	True	1	hectare		1	0
Time Period	1997, Soybeans					Last Changed	10/9/2009 12:00:00 AM
Description needs description
Label	T	Incentive Amount	0.0000	Incentive Rate	0	Overhead Factor	1
Revenues
Outcome : 1997, Soybeans, No-Till
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
12/31/1997 12:00:00 AM	T	1	hectare	1	0.0000	0.0000	0
Description needs description
Times	Compos Amount	Compos Unit	Output Amount	Output Unit	Output Price	Total Revenue	Annual Total
Date Received	Incentive	Incent. Amount	Incent. Rate			INCENT Total	Annual Total
Output : Plot 02, 1997, Soybeans Label : soybeans
1	1	hectare	3.91	tonnes	232.7200	909.935	1100.730
Description needs description
Interest						190.794	0.000
10/2/1997 12:00:00 AM	Incentive Amount		0.0000	Incentive Rate		0
Total Output Revenue						1,100.73	1,100.73
Revenue Interest - Outcome						190.794	190.794
Total Revenue - Outcome						1100.730	1100.730
Total Incentive-Adjusted Revenues - Outcome						1100.730
				Totals		Annual Totals
Total Revenue -Time Period				1100.730		1100.730
Costs
Operation : Harvest, soybeans
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/2/1997 12:00:00 AM	HRV	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Combine, John Deere, Model 4400, 100 HP, soybeans Label : needs label
10/2/1997 12:00:00 AM	1	False	0.476	hours/hectare	18.86	8.981
Allocated OH			0.476	hours/hectare	11.3500	5.405
Capital			0	each	17500.0000	0.000
Incentive	0.0000	0				17.402
Description needs description
Operating Cost Interest						1.883	1.883
Total Operating Costs - Operation						10.864	10.864
Allocated Overhead Cost Interest						1.133	1.133
Total Allocated Overhead Costs - Operation						6.538	6.538
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						17.402
Operation : Hauling and Drying
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/2/1997 12:00:00 AM	HAUL	1	hectare	1	0.0000	0.0000	0
Description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drying grain, custom, per bushel Label : needs label
10/2/1997 12:00:00 AM	1	False	140	bushel	0.0900	12.600
Allocated OH			0	bushel	0.0900	0.000
Capital			0	bushel	0.0900	0.000
Incentive	0.0000	0				15.242
Description needs description
Input : Wagon, Weigh, Parker, Model 1500 Label : needs label
10/2/1997 12:00:00 AM	5	False	0.556	hours/hectare	1.63	4.523
Allocated OH			0.556	hours/hectare	3.8200	10.611
Capital			0	each	5184.0000	0.000
Incentive	0.0000	0				18.307
Description needs description
Operating Cost Interest						3.590	3.590
Total Operating Costs - Operation						20.713	20.713
Allocated Overhead Cost Interest						2.225	2.225
Total Allocated Overhead Costs - Operation						12.836	12.836
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						33.549
Operation : Seeding and Planting, Soybeans, No-till, 1997
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/16/1997 12:00:00 AM	NTPLANT	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drill, Grain, John Deere, Model 750, 10 foot Label : needs label
5/16/1997 12:00:00 AM	1	False	0.286	hours/hectare	9.53	2.724
Allocated OH			0.286	hours/hectare	17.0700	4.877
Capital			0	each	12425.0000	0.000
Incentive	0.0000	0				9.387
Description needs description
Input : Soybean Seed Label : needs label
5/16/1997 12:00:00 AM	1	False	2.94	bushel	16.1000	47.334
Allocated OH			0	bushel	16.1000	0.000
Capital			0	bushel	16.1000	0.000
Incentive	0.0000	0				58.455
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
5/16/1997 12:00:00 AM	1	False	0.286	hours/hectare	101.77	29.076
Allocated OH			0.286	hours/hectare	7.0500	2.014
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				38.395
Description needs description
Operating Cost Interest						18.592	18.592
Total Operating Costs - Operation						97.726	97.726
Allocated Overhead Cost Interest						1.619	1.619
Total Allocated Overhead Costs - Operation						8.511	8.511
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						106.237
Operation : Weed Management, 1997 Pursuit
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
6/23/1997 12:00:00 AM	P	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Pursuit Plus, 1997 Label : needs label
6/23/1997 12:00:00 AM	1	False	0.102	liters	11.8000	1.204
Allocated OH			0	liters	11.8000	0.000
Capital			0	liters	11.8000	0.000
Incentive	0.0000	0				1.478
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
6/23/1997 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				2.058
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
6/23/1997 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				31.627
Description needs description
Operating Cost Interest						5.871	5.871
Total Operating Costs - Operation						31.623	31.623
Allocated Overhead Cost Interest						0.657	0.657
Total Allocated Overhead Costs - Operation						3.540	3.540
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						35.163
Operating Costs (OC)
Total Operating Costs -Time Period				160.927		160.927
Net Operating Profits -Time Period				939.80		939.80
Allocated Overhead Costs (AOH)
Total Allocated Overhead Costs -Time Period				31.425		31.425
Net Operating and Overhead Profits -Time Period				908.38		908.38
Capital Costs (CAP)
Total Capital Costs -Time Period				0.000		0.000
Net Profits -Time Period				908.38		908.38
Incentive Costs (INCENT)
Total Incentive Costs -Time Period				192.352
Net Incentive Profits -Time Period				908.38
Time Period : 1998, Corn, No-Till, 100 pound N
Ending Date	Common Ref.?	Discount?	Enterprise Amt.	Enter. Unit		Growth Type	Growth Periods
12/31/1998 12:00:00 AM	False	True	1	hectare		1	0
Time Period	1998, Corn					Last Changed	10/9/2009 12:00:00 AM
Description needs description
Label	T	Incentive Amount	0.0000	Incentive Rate	0	Overhead Factor	1
Revenues
Outcome : 1998, Corn, No-Till, 100 pound N
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
12/31/1998 12:00:00 AM	T	1	hectare	1	0.0000	0.0000	0
Description needs description
Times	Compos Amount	Compos Unit	Output Amount	Output Unit	Output Price	Total Revenue	Annual Total
Date Received	Incentive	Incent. Amount	Incent. Rate			INCENT Total	Annual Total
Output : Plot 02, 1998, Corn Label : corn
1	1	hectare	8.49	tonnes	73.2200	621.638	734.746
Description needs description
Interest						113.108	0.000
9/22/1998 12:00:00 AM	Incentive Amount		0.0000	Incentive Rate		0
Total Output Revenue						734.75	734.75
Revenue Interest - Outcome						113.108	113.108
Total Revenue - Outcome						734.746	734.746
Total Incentive-Adjusted Revenues - Outcome						734.746
				Totals		Annual Totals
Total Revenue -Time Period				734.746		734.746
Costs
Operation : Nutrient Management, 1998 pre-plant N application
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/1/1998 12:00:00 AM	SA	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Fertilizer, Nitrogen solution, 28% N 1998 Label : needs label
5/1/1998 12:00:00 AM	1	False	0.11	tons (metric)	120.6900	13.276
Allocated OH			0	tons (metric)	120.6900	0.000
Capital			0	tons (metric)	120.6900	0.000
Incentive	0.0000	0				16.031
Description needs description
Input : Spreader, Calumet, with injectors, used Label : needs label
5/1/1998 12:00:00 AM	1	False	0.204	hours/hectare	2.57	0.525
Allocated OH			0.204	hours/hectare	6.3900	1.304
Capital			0	each	3250.0000	0.000
Incentive	0.0000	0				2.208
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/1/1998 12:00:00 AM	1	False	0.204	hours/hectare	101.77	20.769
Allocated OH			0.204	hours/hectare	7.0500	1.439
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				26.816
Description needs description
Operating Cost Interest						7.174	7.174
Total Operating Costs - Operation						41.744	41.744
Allocated Overhead Cost Interest						0.569	0.569
Total Allocated Overhead Costs - Operation						3.312	3.312
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						45.056
Operation : Weed Management, 1998 Dual-Extrazine
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/10/1998 12:00:00 AM	D/E	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Extrazine II, 1998 Label : needs label
5/10/1998 12:00:00 AM	1	False	0.785	kilograms	11.2500	8.831
Allocated OH			0	kilograms	11.2500	0.000
Capital			0	kilograms	11.2500	0.000
Incentive	0.0000	0				10.650
Description needs description
Input : Metolachlor (Dual), 8#-GAL EC, 1998 Label : needs label
5/10/1998 12:00:00 AM	1	False	0.897	liters	19.1800	17.204
Allocated OH			0	liters	19.1800	0.000
Capital			0	liters	19.1800	0.000
Incentive	0.0000	0				20.747
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
5/10/1998 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				2.021
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/10/1998 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				31.059
Description needs description
Operating Cost Interest						10.416	10.416
Total Operating Costs - Operation						61.001	61.001
Allocated Overhead Cost Interest						0.594	0.594
Total Allocated Overhead Costs - Operation						3.476	3.476
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						64.477
Operation : Seeding and Planting, Corn, No-tilll, 1998
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/5/1998 12:00:00 AM	NTPLANT	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Corn Seed, Hybrid Label : needs label
5/5/1998 12:00:00 AM	1	False	71.114	1000 kernels	1.0900	77.514
Allocated OH			0	1000 kernels	1.0900	0.000
Capital			0	1000 kernels	1.0900	0.000
Incentive	0.0000	0				93.546
Description needs description
Input : Planter, Kinze, Model 2000, 6 row, 30 inch Label : needs label
5/5/1998 12:00:00 AM	1	False	0.28	hours/hectare	12.94	3.619
Allocated OH			0.28	hours/hectare	25.1200	7.027
Capital			0	each	16861.0000	0.000
Incentive	0.0000	0				12.847
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
5/5/1998 12:00:00 AM	1	False	0.28	hours/hectare	101.77	28.466
Allocated OH			0.28	hours/hectare	7.0500	1.972
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				36.733
Description needs description
Operating Cost Interest						22.667	22.667
Total Operating Costs - Operation						132.266	132.266
Allocated Overhead Cost Interest						1.861	1.861
Total Allocated Overhead Costs - Operation						10.860	10.860
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						143.126
Operation : Cultivation, First, Early Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
6/4/1998 12:00:00 AM	C1	1	hectare	1	0.0000	0.0000	0
Description Date Applied								Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Cultivator, Field, Model 5112, Kent, 16 feet Label : needs label
6/4/1998 12:00:00 AM	1	False	0.250	hours/hectare	2.86	0.715
Allocated OH			0.250	hours/hectare	4.9100	1.228
Capital			0	each	4675.0000	0.000
Incentive	0.0000	0				2.334
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
6/4/1998 12:00:00 AM	1	False	0.250	hours/hectare	101.77	25.442
Allocated OH			0.250	hours/hectare	7.0500	1.763
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				32.684
Description needs description
Operating Cost Interest						5.269	5.269
Total Operating Costs - Operation						31.426	31.426
Allocated Overhead Cost Interest						0.602	0.602
Total Allocated Overhead Costs - Operation						3.592	3.592
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						35.018
Operation : Harvest, corn
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
9/22/1998 12:00:00 AM	HRV	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Combine, John Deere, Model 4400, 100 HP, corn Label : needs label
9/22/1998 12:00:00 AM	1	False	0.476	hours/hectare	18.86	8.981
Allocated OH			0.476	hours/hectare	11.3500	5.405
Capital			0	each	17500.0000	0.000
Incentive	0.0000	0				17.004
Description needs description
Operating Cost Interest						1.634	1.634
Total Operating Costs - Operation						10.615	10.615
Allocated Overhead Cost Interest						0.983	0.983
Total Allocated Overhead Costs - Operation						6.388	6.388
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						17.004
Operation : Hauling and Drying
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
9/22/1998 12:00:00 AM	HAUL	1	hectare	1	0.0000	0.0000	0
Description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drying grain, custom, per bushel Label : needs label
9/22/1998 12:00:00 AM	1	False	335	bushel	0.0900	30.150
Allocated OH			0	bushel	0.0900	0.000
Capital			0	bushel	0.0900	0.000
Incentive	0.0000	0				35.636
Description needs description
Input : Wagon, Weigh, Parker, Model 1500 Label : needs label
9/22/1998 12:00:00 AM	10	False	0.556	hours/hectare	1.63	9.046
Allocated OH			0.556	hours/hectare	3.8200	21.222
Capital			0	each	5184.0000	0.000
Incentive	0.0000	0				35.775
Description needs description
Operating Cost Interest						7.132	7.132
Total Operating Costs - Operation						46.327	46.327
Allocated Overhead Cost Interest						3.861	3.861
Total Allocated Overhead Costs - Operation						25.084	25.084
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						71.411
Operating Costs (OC)
Total Operating Costs -Time Period				323.379		323.379
Net Operating Profits -Time Period				411.37		411.37
Allocated Overhead Costs (AOH)
Total Allocated Overhead Costs -Time Period				52.712		52.712
Net Operating and Overhead Profits -Time Period				358.66		358.66
Capital Costs (CAP)
Total Capital Costs -Time Period				0.000		0.000
Net Profits -Time Period				358.66		358.66
Incentive Costs (INCENT)
Total Incentive Costs -Time Period				376.092
Net Incentive Profits -Time Period				358.65
Time Period : 1999, Soybeans, No-Till
Ending Date	Common Ref.?	Discount?	Enterprise Amt.	Enter. Unit		Growth Type	Growth Periods
12/31/1999 12:00:00 AM	False	True	1	hectare		1	0
Time Period	1999, Soybeans					Last Changed	10/9/2009 12:00:00 AM
Description needs description
Label	T	Incentive Amount	0.0000	Incentive Rate	0	Overhead Factor	1
Revenues
Outcome : 1999, Soybeans, No-Till
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
12/31/1999 12:00:00 AM	T	1	hectare	1	0.0000	0.0000	0
Description needs description
Times	Compos Amount	Compos Unit	Output Amount	Output Unit	Output Price	Total Revenue	Annual Total
Date Received	Incentive	Incent. Amount	Incent. Rate			INCENT Total	Annual Total
Output : Plot 02, 1999, Soybeans Label : soybeans
1	1	hectare	3.64	tonnes	166.5400	606.206	697.484
Description needs description
Interest						91.278	0.000
10/7/1999 12:00:00 AM	Incentive Amount		0.0000	Incentive Rate		0
Total Output Revenue						697.48	697.48
Revenue Interest - Outcome						91.278	91.278
Total Revenue - Outcome						697.484	697.484
Total Incentive-Adjusted Revenues - Outcome						697.484
				Totals		Annual Totals
Total Revenue -Time Period				697.484		697.484
Costs
Operation : Harvest, soybeans
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/7/1999 12:00:00 AM	HRV	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Combine, John Deere, Model 4400, 100 HP, soybeans Label : needs label
10/7/1999 12:00:00 AM	1	False	0.476	hours/hectare	18.86	8.981
Allocated OH			0.476	hours/hectare	11.3500	5.405
Capital			0	each	17500.0000	0.000
Incentive	0.0000	0				16.552
Description needs description
Operating Cost Interest						1.352	1.352
Total Operating Costs - Operation						10.334	10.334
Allocated Overhead Cost Interest						0.814	0.814
Total Allocated Overhead Costs - Operation						6.219	6.219
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						16.552
Operation : Hauling and Drying
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/7/1999 12:00:00 AM	HAUL	1	hectare	1	0.0000	0.0000	0
Description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drying grain, custom, per bushel Label : needs label
10/7/1999 12:00:00 AM	1	False	135	bushel	0.0900	12.150
Allocated OH			0	bushel	0.0900	0.000
Capital			0	bushel	0.0900	0.000
Incentive	0.0000	0				13.979
Description needs description
Input : Wagon, Weigh, Parker, Model 1500 Label : needs label
10/7/1999 12:00:00 AM	5	False	0.556	hours/hectare	1.63	4.523
Allocated OH			0.556	hours/hectare	3.8200	10.611
Capital			0	each	5184.0000	0.000
Incentive	0.0000	0				17.413
Description needs description
Operating Cost Interest						2.510	2.510
Total Operating Costs - Operation						19.183	19.183
Allocated Overhead Cost Interest						1.598	1.598
Total Allocated Overhead Costs - Operation						12.209	12.209
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						31.392
Operation : Seeding and Planting, Soybeans, No-till, 1999
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/27/1999 12:00:00 AM	NTPLANT	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drill, Grain, John Deere, Model 750, 10 foot Label : needs label
5/27/1999 12:00:00 AM	1	False	0.286	hours/hectare	9.53	2.724
Allocated OH			0.286	hours/hectare	17.0700	4.877
Capital			0	each	12425.0000	0.000
Incentive	0.0000	0				8.920
Description needs description
Input : Soybean Seed Label : needs label
5/27/1999 12:00:00 AM	1	False	2.94	bushel	17.0000	49.980
Allocated OH			0	bushel	17.0000	0.000
Capital			0	bushel	17.0000	0.000
Incentive	0.0000	0				58.654
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
5/27/1999 12:00:00 AM	1	False	0.286	hours/hectare	101.77	29.076
Allocated OH			0.286	hours/hectare	7.0500	2.014
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				36.486
Description needs description
Operating Cost Interest						14.194	14.194
Total Operating Costs - Operation						95.974	95.974
Allocated Overhead Cost Interest						1.196	1.196
Total Allocated Overhead Costs - Operation						8.087	8.087
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						104.061
Operation : Weed Management, 1999 Roundup Ultra
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
6/1/1999 12:00:00 AM	RU	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Glyphosate (Roundup), 4#-GAL EC, 1999 Label : needs label
6/1/1999 12:00:00 AM	1	False	1.755	liters	12.0200	21.095
Allocated OH			0	liters	12.0200	0.000
Capital			0	liters	12.0200	0.000
Incentive	0.0000	0				24.738
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
6/1/1999 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				1.966
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
6/1/1999 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				30.203
Description needs description
Operating Cost Interest						7.882	7.882
Total Operating Costs - Operation						53.526	53.526
Allocated Overhead Cost Interest						0.498	0.498
Total Allocated Overhead Costs - Operation						3.381	3.381
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						56.906
Operation : Weed Management, 1999 Prestige-Pursuit-Pinnacle-Basagran-Activator 90
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
6/30/1999 12:00:00 AM	P/P/P/B/A90	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Activator 90 Label : needs label
6/30/1999 12:00:00 AM	1	False	0.01	liters	5.8100	0.058
Allocated OH			0	liters	5.8100	0.000
Capital			0	liters	5.8100	0.000
Incentive	0.0000	0				0.068
Description needs description
Input : Bentazon (Basagran), 4#-GAL EC Label : needs label
6/30/1999 12:00:00 AM	1	False	1.754	liters	20.7900	36.466
Allocated OH			0	liters	20.7900	0.000
Capital			0	liters	20.7900	0.000
Incentive	0.0000	0				42.579
Description needs description
Input : Harmony GT, 1999 Label : needs label
6/30/1999 12:00:00 AM	1	False	0.091	liters	412.8500	37.569
Allocated OH			0	liters	412.8500	0.000
Capital			0	liters	412.8500	0.000
Incentive	0.0000	0				43.867
Description needs description
Input : Prestige Label : needs label
6/30/1999 12:00:00 AM	1	False	1.755	liters	6.4500	11.320
Allocated OH			0	liters	6.4500	0.000
Capital			0	liters	6.4500	0.000
Incentive	0.0000	0				13.217
Description needs description
Input : Pursuit Plus, 1999 Label : needs label
6/30/1999 12:00:00 AM	1	False	0.094	liters	12.1000	1.137
Allocated OH			0	liters	12.1000	0.000
Capital			0	liters	12.1000	0.000
Incentive	0.0000	0				1.328
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
6/30/1999 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				1.957
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
6/30/1999 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				30.073
Description needs description
Operating Cost Interest						18.625	18.625
Total Operating Costs - Operation						129.723	129.723
Allocated Overhead Cost Interest						0.483	0.483
Total Allocated Overhead Costs - Operation						3.366	3.366
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						133.089
Operation : Weed Management, 1999 Cobra-NIS
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
7/10/1999 12:00:00 AM	C/NIS	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Cobra Label : needs label
7/10/1999 12:00:00 AM	1	False	0.293	liters	37.9200	11.111
Allocated OH			0	liters	37.9200	0.000
Capital			0	liters	37.9200	0.000
Incentive	0.0000	0				12.954
Description needs description
Input : NIS Label : needs label
7/10/1999 12:00:00 AM	1	False	0.01	liters	6.8000	0.068
Allocated OH			0	liters	6.8000	0.000
Capital			0	liters	6.8000	0.000
Incentive	0.0000	0				0.079
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
7/10/1999 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				1.954
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
7/10/1999 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				30.028
Description needs description
Operating Cost Interest						5.927	5.927
Total Operating Costs - Operation						41.654	41.654
Allocated Overhead Cost Interest						0.478	0.478
Total Allocated Overhead Costs - Operation						3.361	3.361
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						45.016
Operating Costs (OC)
Total Operating Costs -Time Period				350.394		350.394
Net Operating Profits -Time Period				347.09		347.09
Allocated Overhead Costs (AOH)
Total Allocated Overhead Costs -Time Period				36.623		36.623
Net Operating and Overhead Profits -Time Period				310.47		310.47
Capital Costs (CAP)
Total Capital Costs -Time Period				0.000		0.000
Net Profits -Time Period				310.47		310.47
Incentive Costs (INCENT)
Total Incentive Costs -Time Period				387.017
Net Incentive Profits -Time Period				310.47
Time Period : 2000, Corn, No-Till
Ending Date	Common Ref.?	Discount?	Enterprise Amt.	Enter. Unit		Growth Type	Growth Periods
12/31/2000 12:00:00 AM	False	True	1	hectares		1	0
Time Period	2000, Corn					Last Changed	10/9/2009 12:00:00 AM
Description needs description
Label	T	Incentive Amount	0.0000	Incentive Rate	0	Overhead Factor	1
Revenues
Outcome : 2000, Corn, No-Till
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
12/31/2000 12:00:00 AM	T	1	hectares	1	0.0000	0.0000	0
Description needs description
Times	Compos Amount	Compos Unit	Output Amount	Output Unit	Output Price	Total Revenue	Annual Total
Date Received	Incentive	Incent. Amount	Incent. Rate			INCENT Total	Annual Total
Output : Plot 02, 2000, Corn Label : corn
1	1	hectare	9.54	tonnes	68.9000	657.306	739.443
Description needs description
Interest						82.137	0.000
9/22/2000 12:00:00 AM	Incentive Amount		0.0000	Incentive Rate		0
Total Output Revenue						739.44	739.44
Revenue Interest - Outcome						82.137	82.137
Total Revenue - Outcome						739.443	739.443
Total Incentive-Adjusted Revenues - Outcome						739.443
				Totals		Annual Totals
Total Revenue -Time Period				739.443		739.443
Costs
Operation : Nutrient Management, Spring Manure application
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
4/18/2000 12:00:00 AM	MSPRING	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Manure, swine (no price) Label : needs label
4/18/2000 12:00:00 AM	1	False	122	kilograms/hectare	0.0100	1.220
Allocated OH			0	kilograms/hectare	0.0100	0.000
Capital			0	kilograms/hectare	0.0100	0.000
Incentive	0.0000	0				1.405
Description needs description
Input : Manure, swine, custom loading and spreading Label : needs label
4/18/2000 12:00:00 AM	1	False	0.5	hours/hectare	71.1500	35.575
Allocated OH			0	hours/hectare	71.1500	0.000
Capital			0	hours/hectare	71.1500	0.000
Incentive	0.0000	0				40.966
Description needs description
Operating Cost Interest						5.576	5.576
Total Operating Costs - Operation						42.371	42.371
Allocated Overhead Cost Interest						0.000	0.000
Total Allocated Overhead Costs - Operation						0.000	0.000
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						42.371
Operation : Pest Management, 2000 Insects
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
4/27/2000 12:00:00 AM	S	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
4/27/2000 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				1.928
Description needs description
Input : Surpass Label : needs label
4/27/2000 12:00:00 AM	1	False	3.508	liters	17.9500	62.969
Allocated OH			0	liters	17.9500	0.000
Capital			0	liters	17.9500	0.000
Incentive	0.0000	0				72.414
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
4/27/2000 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				29.619
Description needs description
Operating Cost Interest						13.127	13.127
Total Operating Costs - Operation						100.644	100.644
Allocated Overhead Cost Interest						0.432	0.432
Total Allocated Overhead Costs - Operation						3.315	3.315
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						103.960
Operation : Seeding and Planting, Corn, No-till, 2000
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
4/27/2000 12:00:00 AM	NTPLANT	1	hectares	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Corn Seed, Hybrid Label : needs label
4/27/2000 12:00:00 AM	1	False	79.709	1000 kernels	1.0900	86.883
Allocated OH			0	1000 kernels	1.0900	0.000
Capital			0	1000 kernels	1.0900	0.000
Incentive	0.0000	0				99.915
Description needs description
Input : Planter, Kinze, Model 2000, 6 row, 30 inch Label : needs label
4/27/2000 12:00:00 AM	1	False	0.280	hours/hectare	12.94	3.619
Allocated OH			0.280	hours/hectare	25.1200	7.027
Capital			0	each	16861.0000	0.000
Incentive	0.0000	0				12.242
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
4/27/2000 12:00:00 AM	1	False	0.280	hours/hectare	101.77	28.466
Allocated OH			0.280	hours/hectare	7.0500	1.972
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				35.004
Description needs description
Operating Cost Interest						17.845	17.845
Total Operating Costs - Operation						136.813	136.813
Allocated Overhead Cost Interest						1.350	1.350
Total Allocated Overhead Costs - Operation						10.348	10.348
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						147.161
Operation : Weed Management, 2000 Clarity
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/23/2000 12:00:00 AM	Cl	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Clarity, 2000 Label : needs label
5/23/2000 12:00:00 AM	1	False	0.585	liters	24.2100	14.163
Allocated OH			0	liters	24.2100	0.000
Capital			0	liters	24.2100	0.000
Incentive	0.0000	0				16.224
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
5/23/2000 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				1.920
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/23/2000 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				29.504
Description needs description
Operating Cost Interest						5.635	5.635
Total Operating Costs - Operation						44.346	44.346
Allocated Overhead Cost Interest						0.420	0.420
Total Allocated Overhead Costs - Operation						3.302	3.302
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						47.649
Operation : Harvest, corn
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
9/22/2000 12:00:00 AM	HRV	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Combine, John Deere, Model 4400, 100 HP, corn Label : needs label
9/22/2000 12:00:00 AM	1	False	0.476	hours/hectare	18.86	8.981
Allocated OH			0.476	hours/hectare	11.3500	5.405
Capital			0	each	17500.0000	0.000
Incentive	0.0000	0				16.184
Description needs description
Operating Cost Interest						1.122	1.122
Total Operating Costs - Operation						10.104	10.104
Allocated Overhead Cost Interest						0.675	0.675
Total Allocated Overhead Costs - Operation						6.080	6.080
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						16.184
Operation : Hauling and Drying
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
9/22/2000 12:00:00 AM	HAUL	1	hectare	1	0.0000	0.0000	0
Description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drying grain, custom, per bushel Label : needs label
9/22/2000 12:00:00 AM	1	False	375	bushel	0.0900	33.750
Allocated OH			0	bushel	0.0900	0.000
Capital			0	bushel	0.0900	0.000
Incentive	0.0000	0				37.967
Description needs description
Input : Wagon, Weigh, Parker, Model 1500 Label : needs label
9/22/2000 12:00:00 AM	10	False	0.556	hours/hectare	1.63	9.046
Allocated OH			0.556	hours/hectare	3.8200	21.222
Capital			0	each	5184.0000	0.000
Incentive	0.0000	0				34.050
Description needs description
Operating Cost Interest						5.348	5.348
Total Operating Costs - Operation						48.143	48.143
Allocated Overhead Cost Interest						2.652	2.652
Total Allocated Overhead Costs - Operation						23.874	23.874
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						72.018
Operating Costs (OC)
Total Operating Costs -Time Period				382.421		382.421
Net Operating Profits -Time Period				357.02		357.02
Allocated Overhead Costs (AOH)
Total Allocated Overhead Costs -Time Period				46.920		46.920
Net Operating and Overhead Profits -Time Period				310.10		310.10
Capital Costs (CAP)
Total Capital Costs -Time Period				0.000		0.000
Net Profits -Time Period				310.10		310.10
Incentive Costs (INCENT)
Total Incentive Costs -Time Period				429.341
Net Incentive Profits -Time Period				310.10
Time Period : 2001, Soybeans, No-Till
Ending Date	Common Ref.?	Discount?	Enterprise Amt.	Enter. Unit		Growth Type	Growth Periods
12/31/2001 12:00:00 AM	False	True	1	hectare		1	0
Time Period	2001, Soybeans					Last Changed	10/9/2009 12:00:00 AM
Description needs description
Label	T	Incentive Amount	0.0000	Incentive Rate	0	Overhead Factor	1
Revenues
Outcome : 2001, Soybeans, No-Till
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
12/31/2001 12:00:00 AM	T	1	hectare	1	0.0000	0.0000	0
Description needs description
Times	Compos Amount	Compos Unit	Output Amount	Output Unit	Output Price	Total Revenue	Annual Total
Date Received	Incentive	Incent. Amount	Incent. Rate			INCENT Total	Annual Total
Output : Plot 02, 2001, Soybeans Label : soybeans
1	1	hectare	2.75	tonnes	159.9300	439.808	481.774
Description needs description
Interest						41.967	0.000
10/5/2001 12:00:00 AM	Incentive Amount		0.0000	Incentive Rate		0
Total Output Revenue						481.78	481.77
Revenue Interest - Outcome						41.967	41.967
Total Revenue - Outcome						481.774	481.774
Total Incentive-Adjusted Revenues - Outcome						481.774
				Totals		Annual Totals
Total Revenue -Time Period				481.774		481.774
Costs
Operation : Harvest, soybeans
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/5/2001 12:00:00 AM	HRV	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Combine, John Deere, Model 4400, 100 HP, soybeans Label : needs label
10/5/2001 12:00:00 AM	1	False	0.476	hours/hectare	18.86	8.981
Allocated OH			0.476	hours/hectare	11.3500	5.405
Capital			0	each	17500.0000	0.000
Incentive	0.0000	0				15.759
Description needs description
Operating Cost Interest						0.857	0.857
Total Operating Costs - Operation						9.838	9.838
Allocated Overhead Cost Interest						0.516	0.516
Total Allocated Overhead Costs - Operation						5.920	5.920
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						15.759
Operation : Hauling and Drying
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/5/2001 12:00:00 AM	HAUL	1	hectare	1	0.0000	0.0000	0
Description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drying grain, custom, per bushel Label : needs label
10/5/2001 12:00:00 AM	1	False	100	bushel	0.0900	9.000
Allocated OH			0	bushel	0.0900	0.000
Capital			0	bushel	0.0900	0.000
Incentive	0.0000	0				9.859
Description needs description
Input : Wagon, Weigh, Parker, Model 1500 Label : needs label
10/5/2001 12:00:00 AM	5	False	0.556	hours/hectare	1.63	4.523
Allocated OH			0.556	hours/hectare	3.8200	10.611
Capital			0	each	5184.0000	0.000
Incentive	0.0000	0				16.578
Description needs description
Operating Cost Interest						1.290	1.290
Total Operating Costs - Operation						14.813	14.813
Allocated Overhead Cost Interest						1.013	1.013
Total Allocated Overhead Costs - Operation						11.624	11.624
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						26.437
Operation : Seeding and Planting, Soybeans, No-till, 2001
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/19/2001 12:00:00 AM	NTPLANT	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drill, Grain, John Deere, Model 750, 10 foot Label : needs label
5/19/2001 12:00:00 AM	1	False	0.286	hours/hectare	9.53	2.724
Allocated OH			0.286	hours/hectare	17.0700	4.877
Capital			0	each	12425.0000	0.000
Incentive	0.0000	0				8.500
Description needs description
Input : Soybean Seed Label : needs label
5/19/2001 12:00:00 AM	1	False	2.94	bushel	20.7000	60.858
Allocated OH			0	bushel	20.7000	0.000
Capital			0	bushel	20.7000	0.000
Incentive	0.0000	0				68.058
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
5/19/2001 12:00:00 AM	1	False	0.286	hours/hectare	101.77	29.076
Allocated OH			0.286	hours/hectare	7.0500	2.014
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				34.768
Description needs description
Operating Cost Interest						10.962	10.962
Total Operating Costs - Operation						103.620	103.620
Allocated Overhead Cost Interest						0.815	0.815
Total Allocated Overhead Costs - Operation						7.707	7.707
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						111.326
Operation : Weed Management, 2001 Dual
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/20/2001 12:00:00 AM	D	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Metolachlor (Dual), 8#-GAL EC, 2001 Label : needs label
5/20/2001 12:00:00 AM	1	False	1.953	liters	24.9700	48.766
Allocated OH			0	liters	24.9700	0.000
Capital			0	liters	24.9700	0.000
Incentive	0.0000	0				54.527
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
5/20/2001 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				1.874
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/20/2001 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				28.798
Description needs description
Operating Cost Interest						8.661	8.661
Total Operating Costs - Operation						81.976	81.976
Allocated Overhead Cost Interest						0.341	0.341
Total Allocated Overhead Costs - Operation						3.223	3.223
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						85.199
Operation : Weed Management, 2001 Roundup Ultra
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/20/2001 12:00:00 AM	RU	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Glyphosate (Roundup), 4#-GAL EC, 2001 Label : needs label
5/20/2001 12:00:00 AM	1	False	2.341	liters	11.7600	27.530
Allocated OH			0	liters	11.7600	0.000
Capital			0	liters	11.7600	0.000
Incentive	0.0000	0				30.782
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
5/20/2001 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				1.874
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/20/2001 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				28.798
Description needs description
Operating Cost Interest						6.152	6.152
Total Operating Costs - Operation						58.231	58.231
Allocated Overhead Cost Interest						0.341	0.341
Total Allocated Overhead Costs - Operation						3.223	3.223
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						61.454
Operation : Cultivation, First, Late Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
6/22/2001 12:00:00 AM	C1	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Cultivator, Row Crop, Hiniker, Model 6000, 6 row, used Label : needs label
6/22/2001 12:00:00 AM	1	False	0.250	hours/hectare	3.21	0.803
Allocated OH			0.250	hours/hectare	5.4730	1.368
Capital			0	each	5250.0000	0.000
Incentive	0.0000	0				2.416
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP Label : needs label
6/22/2001 12:00:00 AM	1	False	0.250	hours/hectare	101.77	25.442
Allocated OH			0.250	hours/hectare	7.0500	1.763
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				30.269
Description needs description
Operating Cost Interest						2.957	2.957
Total Operating Costs - Operation						29.201	29.201
Allocated Overhead Cost Interest						0.353	0.353
Total Allocated Overhead Costs - Operation						3.483	3.483
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						32.685
Operation : Weed Management, 2001 Pursuit-Pinnacle-Fusion-Activator 90
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
6/23/2001 12:00:00 AM	P/P/F/A90	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Activator 90 Label : needs label
6/23/2001 12:00:00 AM	1	False	0.025	liters	5.8100	0.145
Allocated OH			0	liters	5.8100	0.000
Capital			0	liters	5.8100	0.000
Incentive	0.0000	0				0.162
Description needs description
Input : Fusion Label : needs label
6/23/2001 12:00:00 AM	1	False	0.878	liters	38.3900	33.706
Allocated OH			0	liters	38.3900	0.000
Capital			0	liters	38.3900	0.000
Incentive	0.0000	0				37.498
Description needs description
Input : Harmony GT, 2001 Label : needs label
6/23/2001 12:00:00 AM	1	False	0.009	liters	406.0800	3.655
Allocated OH			0	liters	406.0800	0.000
Capital			0	liters	406.0800	0.000
Incentive	0.0000	0				4.066
Description needs description
Input : Pursuit Plus, 2001 Label : needs label
6/23/2001 12:00:00 AM	1	False	0.088	liters	11.9000	1.047
Allocated OH			0	liters	11.9000	0.000
Capital			0	liters	11.9000	0.000
Incentive	0.0000	0				1.165
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
6/23/2001 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				1.865
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
6/23/2001 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				28.653
Description needs description
Operating Cost Interest						7.099	7.099
Total Operating Costs - Operation						70.201	70.201
Allocated Overhead Cost Interest						0.324	0.324
Total Allocated Overhead Costs - Operation						3.207	3.207
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						73.408
Operating Costs (OC)
Total Operating Costs -Time Period				367.880		367.880
Net Operating Profits -Time Period				113.89		113.89
Allocated Overhead Costs (AOH)
Total Allocated Overhead Costs -Time Period				38.388		38.388
Net Operating and Overhead Profits -Time Period				75.51		75.51
Capital Costs (CAP)
Total Capital Costs -Time Period				0.000		0.000
Net Profits -Time Period				75.51		75.51
Incentive Costs (INCENT)
Total Incentive Costs -Time Period				406.269
Net Incentive Profits -Time Period				75.51
Time Period : 2002, Corn, No-Till
Ending Date	Common Ref.?	Discount?	Enterprise Amt.	Enter. Unit		Growth Type	Growth Periods
12/31/2002 12:00:00 AM	False	True	1	hectare		1	0
Time Period	2002, Corn					Last Changed	10/9/2009 12:00:00 AM
Description needs description
Label	T	Incentive Amount	0.0000	Incentive Rate	0	Overhead Factor	1
Revenues
Outcome : 2002, Corn, No-Till
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
12/31/2002 12:00:00 AM	T	1	hectare	1	0.0000	0.0000	0
Description needs description
Times	Compos Amount	Compos Unit	Output Amount	Output Unit	Output Price	Total Revenue	Annual Total
Date Received	Incentive	Incent. Amount	Incent. Rate			INCENT Total	Annual Total
Output : Plot 02, 2002, Corn Label : corn
1	1	hectare	11.75	tonnes	87.4000	1026.950	1098.377
Description needs description
Interest						71.427	0.000
9/30/2002 12:00:00 AM	Incentive Amount		0.0000	Incentive Rate		0
Total Output Revenue						1,098.38	1,098.38
Revenue Interest - Outcome						71.427	71.427
Total Revenue - Outcome						1098.377	1098.377
Total Incentive-Adjusted Revenues - Outcome						1098.377
				Totals		Annual Totals
Total Revenue -Time Period				1098.377		1098.377
Costs
Operation : Nutrient Management, fall K application for 2002 crop
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
11/21/2001 12:00:00 AM	FALLK	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Fertilizer, Muriate of Potash, 60-62% K20 Label : needs label
11/21/2001 12:00:00 AM	1	False	0.109	ton	170.0000	18.530
Allocated OH			0	ton	170.0000	0.000
Capital			0	ton	170.0000	0.000
Incentive	0.0000	0				20.763
Description needs description
Input : Spreader, Calumet, with injectors, used Label : needs label
11/21/2001 12:00:00 AM	1	False	0.204	hours/hectare	2.57	0.525
Allocated OH			0.204	hours/hectare	6.3900	1.304
Capital			0	each	3250.0000	0.000
Incentive	0.0000	0				2.049
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
11/21/2001 12:00:00 AM	1	False	0.204	hours/hectare	101.77	20.769
Allocated OH			0.204	hours/hectare	7.0500	1.439
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				24.884
Description needs description
Operating Cost Interest						4.799	4.799
Total Operating Costs - Operation						44.623	44.623
Allocated Overhead Cost Interest						0.331	0.331
Total Allocated Overhead Costs - Operation						3.073	3.073
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						47.696
Operation : Nutrient Management, Spring Manure application
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
3/29/2002 12:00:00 AM	MSPRING	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Manure, swine (no price) Label : needs label
3/29/2002 12:00:00 AM	1	False	228	kilograms/hectare	0.0100	2.280
Allocated OH			0	kilograms/hectare	0.0100	0.000
Capital			0	kilograms/hectare	0.0100	0.000
Incentive	0.0000	0				2.507
Description needs description
Input : Manure, swine, custom loading and spreading Label : needs label
3/29/2002 12:00:00 AM	1	False	0.5	hours/hectare	71.1500	35.575
Allocated OH			0	hours/hectare	71.1500	0.000
Capital			0	hours/hectare	71.1500	0.000
Incentive	0.0000	0				39.111
Description needs description
Operating Cost Interest						3.762	3.762
Total Operating Costs - Operation						41.617	41.617
Allocated Overhead Cost Interest						0.000	0.000
Total Allocated Overhead Costs - Operation						0.000	0.000
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						41.617
Operation : Weed Management, 2002 Touchdown
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/10/2002 12:00:00 AM	TD	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
5/10/2002 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				1.831
Description needs description
Input : Touchdown IQ Label : needs label
5/10/2002 12:00:00 AM	1	False	2.194	liters	11.4000	25.012
Allocated OH			0	liters	11.4000	0.000
Capital			0	liters	11.4000	0.000
Incentive	0.0000	0				27.326
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/10/2002 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				28.139
Description needs description
Operating Cost Interest						4.586	4.586
Total Operating Costs - Operation						54.147	54.147
Allocated Overhead Cost Interest						0.267	0.267
Total Allocated Overhead Costs - Operation						3.150	3.150
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						57.296
Operation : Pest Management, 2002 Insects
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/7/2002 12:00:00 AM	S	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
5/7/2002 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				1.832
Description needs description
Input : Surpass Label : needs label
5/7/2002 12:00:00 AM	1	False	3.508	liters	17.9500	62.969
Allocated OH			0	liters	17.9500	0.000
Capital			0	liters	17.9500	0.000
Incentive	0.0000	0				68.827
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/7/2002 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				28.151
Description needs description
Operating Cost Interest						8.142	8.142
Total Operating Costs - Operation						95.659	95.659
Allocated Overhead Cost Interest						0.268	0.268
Total Allocated Overhead Costs - Operation						3.151	3.151
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						98.810
Operation : Seeding and Planting, Corn, No-till, 2002
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/7/2002 12:00:00 AM	NTPLANT	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Corn Seed, Hybrid Label : needs label
5/7/2002 12:00:00 AM	1	False	80.194	1000 kernels	1.1500	92.223
Allocated OH			0	1000 kernels	1.1500	0.000
Capital			0	1000 kernels	1.1500	0.000
Incentive	0.0000	0				100.803
Description needs description
Input : Planter, Kinze, Model 2000, 6 row, 30 inch Label : needs label
5/7/2002 12:00:00 AM	1	False	0.280	hours/hectare	12.94	3.619
Allocated OH			0.280	hours/hectare	25.1200	7.027
Capital			0	each	16861.0000	0.000
Incentive	0.0000	0				11.636
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
5/7/2002 12:00:00 AM	1	False	0.280	hours/hectare	101.77	28.466
Allocated OH			0.280	hours/hectare	7.0500	1.972
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				33.270
Description needs description
Operating Cost Interest						11.564	11.564
Total Operating Costs - Operation						135.872	135.872
Allocated Overhead Cost Interest						0.837	0.837
Total Allocated Overhead Costs - Operation						9.836	9.836
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						145.708
Operation : Weed Management, 2002 Marksman
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
6/1/2002 12:00:00 AM	M	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Marksman Label : needs label
6/1/2002 12:00:00 AM	1	False	2.926	liters	7.5100	21.974
Allocated OH			0	liters	7.5100	0.000
Capital			0	liters	7.5100	0.000
Incentive	0.0000	0				23.929
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
6/1/2002 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				1.825
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
6/1/2002 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				28.047
Description needs description
Operating Cost Interest						4.139	4.139
Total Operating Costs - Operation						50.662	50.662
Allocated Overhead Cost Interest						0.256	0.256
Total Allocated Overhead Costs - Operation						3.139	3.139
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						53.802
Operation : Harvest, corn
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
9/30/2002 12:00:00 AM	HRV	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Combine, John Deere, Model 4400, 100 HP, corn Label : needs label
9/30/2002 12:00:00 AM	1	False	0.476	hours/hectare	18.86	8.981
Allocated OH			0.476	hours/hectare	11.3500	5.405
Capital			0	each	17500.0000	0.000
Incentive	0.0000	0				15.387
Description needs description
Operating Cost Interest						0.625	0.625
Total Operating Costs - Operation						9.606	9.606
Allocated Overhead Cost Interest						0.376	0.376
Total Allocated Overhead Costs - Operation						5.781	5.781
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						15.387
Operation : Hauling and Drying
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
9/30/2002 12:00:00 AM	HAUL	1	hectare	1	0.0000	0.0000	0
Description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drying grain, custom, per bushel Label : needs label
9/30/2002 12:00:00 AM	1	False	460	bushel	0.0900	41.400
Allocated OH			0	bushel	0.0900	0.000
Capital			0	bushel	0.0900	0.000
Incentive	0.0000	0				44.279
Description needs description
Input : Wagon, Weigh, Parker, Model 1500 Label : needs label
9/30/2002 12:00:00 AM	10	False	0.556	hours/hectare	1.63	9.046
Allocated OH			0.556	hours/hectare	3.8200	21.222
Capital			0	each	5184.0000	0.000
Incentive	0.0000	0				32.373
Description needs description
Operating Cost Interest						3.509	3.509
Total Operating Costs - Operation						53.954	53.954
Allocated Overhead Cost Interest						1.476	1.476
Total Allocated Overhead Costs - Operation						22.698	22.698
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						76.653
Operating Costs (OC)
Total Operating Costs -Time Period				486.141		486.141
Net Operating Profits -Time Period				612.24		612.24
Allocated Overhead Costs (AOH)
Total Allocated Overhead Costs -Time Period				50.828		50.828
Net Operating and Overhead Profits -Time Period				561.41		561.41
Capital Costs (CAP)
Total Capital Costs -Time Period				0.000		0.000
Net Profits -Time Period				561.41		561.41
Incentive Costs (INCENT)
Total Incentive Costs -Time Period				536.969
Net Incentive Profits -Time Period				561.41
Time Period : 2003, Soybeans, No-Till
Ending Date	Common Ref.?	Discount?	Enterprise Amt.	Enter. Unit		Growth Type	Growth Periods
12/31/2003 12:00:00 AM	False	True	1	hectare		1	0
Time Period	2003, Soybeans					Last Changed	10/9/2009 12:00:00 AM
Description needs description
Label	T	Incentive Amount	0.0000	Incentive Rate	0	Overhead Factor	1
Revenues
Outcome : 2003, Soybeans, No-Till
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
12/31/2003 12:00:00 AM	T	1	hectare	1	0.0000	0.0000	0
Description needs description
Times	Compos Amount	Compos Unit	Output Amount	Output Unit	Output Price	Total Revenue	Annual Total
Date Received	Incentive	Incent. Amount	Incent. Rate			INCENT Total	Annual Total
Output : Plot 02, 2003, Soybeans Label : soybeans
1	1	hectare	1.71	tonnes	223.5300	382.236	387.790
Description needs description
Interest						5.554	0.000
9/25/2003 12:00:00 AM	Incentive Amount		0.0000	Incentive Rate		0
Total Output Revenue						387.79	387.79
Revenue Interest - Outcome						5.554	5.554
Total Revenue - Outcome						387.790	387.790
Total Incentive-Adjusted Revenues - Outcome						387.790
				Totals		Annual Totals
Total Revenue -Time Period				387.790		387.790
Costs
Operation : Seeding and Planting, Soybeans, No-till, 2003
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/20/2003 12:00:00 AM	NTPLANT	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drill, Grain, John Deere, Model 750, 10 foot Label : needs label
5/20/2003 12:00:00 AM	1	False	0.286	hours/hectare	9.53	2.724
Allocated OH			0.286	hours/hectare	17.0700	4.877
Capital			0	each	12425.0000	0.000
Incentive	0.0000	0				7.860
Description needs description
Input : Soybean Seed Label : needs label
5/20/2003 12:00:00 AM	1	False	2.94	bushel	24.2000	71.148
Allocated OH			0	bushel	24.2000	0.000
Capital			0	bushel	24.2000	0.000
Incentive	0.0000	0				73.569
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
5/20/2003 12:00:00 AM	1	False	0.286	hours/hectare	101.77	29.076
Allocated OH			0.286	hours/hectare	7.0500	2.014
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				32.148
Description needs description
Operating Cost Interest						3.503	3.503
Total Operating Costs - Operation						106.451	106.451
Allocated Overhead Cost Interest						0.235	0.235
Total Allocated Overhead Costs - Operation						7.126	7.126
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						113.577
Operation : Weed Management, 2003 Roundup Ultra
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/24/2003 12:00:00 AM	RU	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Glyphosate (Roundup), 4#-GAL EC, 2003 Label : needs label
5/24/2003 12:00:00 AM	1	False	2.341	liters	11.4400	26.781
Allocated OH			0	liters	11.4400	0.000
Capital			0	liters	11.4400	0.000
Incentive	0.0000	0				27.676
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
5/24/2003 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				1.732
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/24/2003 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				26.616
Description needs description
Operating Cost Interest						1.715	1.715
Total Operating Costs - Operation						53.045	53.045
Allocated Overhead Cost Interest						0.096	0.096
Total Allocated Overhead Costs - Operation						2.979	2.979
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						56.024
Operation : Weed Management, 2003 Roundup Ultra
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
7/1/2003 12:00:00 AM	RU	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Glyphosate (Roundup), 4#-GAL EC, 2003 Label : needs label
7/1/2003 12:00:00 AM	1	False	1.902	liters	11.4400	21.759
Allocated OH			0	liters	11.4400	0.000
Capital			0	liters	11.4400	0.000
Incentive	0.0000	0				22.359
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
7/1/2003 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				1.722
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
7/1/2003 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				26.466
Description needs description
Operating Cost Interest						1.278	1.278
Total Operating Costs - Operation						47.585	47.585
Allocated Overhead Cost Interest						0.080	0.080
Total Allocated Overhead Costs - Operation						2.962	2.962
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						50.547
Operation : Weed Management, 2003 Lorsban
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
8/11/2003 12:00:00 AM	Lo	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Chlorpyrifos (Lorsban), 4#-GAL EC Label : needs label
8/11/2003 12:00:00 AM	1	False	1.755	liters	10.9100	19.147
Allocated OH			0	liters	10.9100	0.000
Capital			0	liters	10.9100	0.000
Incentive	0.0000	0				19.556
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
8/11/2003 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				1.712
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
8/11/2003 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				26.305
Description needs description
Operating Cost Interest						0.933	0.933
Total Operating Costs - Operation						44.628	44.628
Allocated Overhead Cost Interest						0.062	0.062
Total Allocated Overhead Costs - Operation						2.944	2.944
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						47.573
Operation : Harvest, soybeans
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
9/25/2003 12:00:00 AM	HRV	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Combine, John Deere, Model 4400, 100 HP, soybeans Label : needs label
9/25/2003 12:00:00 AM	1	False	0.476	hours/hectare	18.86	8.981
Allocated OH			0.476	hours/hectare	11.3500	5.405
Capital			0	each	17500.0000	0.000
Incentive	0.0000	0				14.595
Description needs description
Operating Cost Interest						0.131	0.131
Total Operating Costs - Operation						9.112	9.112
Allocated Overhead Cost Interest						0.079	0.079
Total Allocated Overhead Costs - Operation						5.483	5.483
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						14.595
Operation : Hauling and Drying
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
9/25/2003 12:00:00 AM	HAUL	1	hectare	1	0.0000	0.0000	0
Description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drying grain, custom, per bushel Label : needs label
9/25/2003 12:00:00 AM	1	False	62	bushel	0.0900	5.580
Allocated OH			0	bushel	0.0900	0.000
Capital			0	bushel	0.0900	0.000
Incentive	0.0000	0				5.661
Description needs description
Input : Wagon, Weigh, Parker, Model 1500 Label : needs label
9/25/2003 12:00:00 AM	5	False	0.556	hours/hectare	1.63	4.523
Allocated OH			0.556	hours/hectare	3.8200	10.611
Capital			0	each	5184.0000	0.000
Incentive	0.0000	0				15.354
Description needs description
Operating Cost Interest						0.147	0.147
Total Operating Costs - Operation						10.250	10.250
Allocated Overhead Cost Interest						0.154	0.154
Total Allocated Overhead Costs - Operation						10.765	10.765
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						21.015
Operating Costs (OC)
Total Operating Costs -Time Period				271.071		271.071
Net Operating Profits -Time Period				116.72		116.72
Allocated Overhead Costs (AOH)
Total Allocated Overhead Costs -Time Period				32.260		32.260
Net Operating and Overhead Profits -Time Period				84.46		84.46
Capital Costs (CAP)
Total Capital Costs -Time Period				0.000		0.000
Net Profits -Time Period				84.46		84.46
Incentive Costs (INCENT)
Total Incentive Costs -Time Period				303.331
Net Incentive Profits -Time Period				84.46
Budget Totals and Nets				Totals		Annual Totals
Total Revenue -Budget				12379.713		12379.713
Total Operating Costs -Budget				5090.284		5090.284
Net Operating Profits -Budget				7,289.43		7,289.43
Total Allocated Overhead Costs -Budget				837.233		837.233
Net Operating and Overhead Profits -Budget				6,452.20		6,452.20
Total Capital Expenditure Costs -Budget				0.000		0.000
Net Profits -Budget				6,452.20		6,452.20
Equivalent Annual Annuity -Budget						551.90
Total Incentive Costs -Budget				5927.516
Net Incentive Profits -Budget				6,452.20
Budget :Plot 03
Label 1	Label 2	Last Modif.	Init. Value	Salv. Value	Interest Rates	Nom. Rate	Real Rate
CB	none	10/9/2009 12:00:00 AM	0.0000	0.0000		0.0600	0.0200
Description Plot 02 of the Nashua research plot data from Iowa.
Time Period : 1990, Soybean, No-till, no N
Ending Date	Common Ref.?	Discount?	Enterprise Amt.	Enter. Unit		Growth Type	Growth Periods
12/31/1990 12:00:00 AM	False	True	1	hectare		1	0
Time Period	1990, Soybeans					Last Changed	10/9/2009 12:00:00 AM
Description needs description
Label	T	Incentive Amount	0.0000	Incentive Rate	0	Overhead Factor	1
Revenues
Outcome : 1990, Soybean, No-till, no N
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
12/31/1990 12:00:00 AM	T	1	hectare	1	0.0000	0.0000	0
Description 0.8.7a
Times	Compos Amount	Compos Unit	Output Amount	Output Unit	Output Price	Total Revenue	Annual Total
Date Received	Incentive	Incent. Amount	Incent. Rate			INCENT Total	Annual Total
Output : Plot 03, 1990, Soybeans Label : soybeans
1	1	hectare	3.64	tonnes	206.9900	753.444	1025.404
Description needs description
Interest						271.961	0.000
10/16/1990 12:00:00 AM	Incentive Amount		0.0000	Incentive Rate		0
Total Output Revenue						1,025.41	1,025.40
Revenue Interest - Outcome						271.961	271.961
Total Revenue - Outcome						1025.404	1025.404
Total Incentive-Adjusted Revenues - Outcome						1025.404
				Totals		Annual Totals
Total Revenue -Time Period				1025.404		1025.404
Costs
Operation : Harvest, soybeans
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/16/1990 12:00:00 AM	HRV	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Combine, John Deere, Model 4400, 100 HP, soybeans Label : needs label
10/16/1990 12:00:00 AM	1	False	0.476	hours/hectare	18.86	8.981
Allocated OH			0.476	hours/hectare	11.3500	5.405
Capital			0	each	17500.0000	0.000
Incentive	0.0000	0				19.579
Description needs description
Operating Cost Interest						3.242	3.242
Total Operating Costs - Operation						12.223	12.223
Allocated Overhead Cost Interest						1.951	1.951
Total Allocated Overhead Costs - Operation						7.356	7.356
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						19.579
Operation : Hauling and Drying
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/16/1990 12:00:00 AM	HAUL	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drying grain, custom, per bushel Label : needs label
10/16/1990 12:00:00 AM	1	False	0.556	bushel	0.0900	0.050
Allocated OH			0.556	bushel	0.0900	0.050
Capital			0	bushel	0.0900	0.000
Incentive	0.0000	0				0.136
Description needs description
Input : Wagon, Weigh, Parker, Model 1500 Label : needs label
10/16/1990 12:00:00 AM	5	False	0.556	hours/hectare	1.63	4.523
Allocated OH			0.556	hours/hectare	3.8200	10.611
Capital			0	each	5184.0000	0.000
Incentive	0.0000	0				20.597
Description needs description
Operating Cost Interest						1.651	1.651
Total Operating Costs - Operation						6.223	6.223
Allocated Overhead Cost Interest						3.848	3.848
Total Allocated Overhead Costs - Operation						14.509	14.509
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						20.733
Operation : Seeding and Planting, Soybeans, No-till, 1990
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/23/1990 12:00:00 AM	NTPLANT	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drill, Grain, John Deere, Model 750, 10 foot Label : needs label
5/23/1990 12:00:00 AM	1	False	0.286	hours/hectare	9.53	2.724
Allocated OH			0.286	hours/hectare	17.0700	4.877
Capital			0	each	12425.0000	0.000
Incentive	0.0000	0				10.592
Description needs description
Input : Soybean Seed Label : needs label
5/23/1990 12:00:00 AM	1	False	0.051	bushel	12.5000	0.638
Allocated OH			0.051	bushel	12.5000	0.638
Capital			0	bushel	12.5000	0.000
Incentive	0.0000	0				1.777
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
5/23/1990 12:00:00 AM	1	False	0.286	hours/hectare	101.77	29.076
Allocated OH			0.286	hours/hectare	7.0500	2.014
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				43.324
Description needs description
Operating Cost Interest						12.764	12.764
Total Operating Costs - Operation						45.202	45.202
Allocated Overhead Cost Interest						2.963	2.963
Total Allocated Overhead Costs - Operation						10.492	10.492
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						55.693
Operation : Weed Management, 1990 Lasso-Sencor
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/23/1990 12:00:00 AM	L/S	1	hectare	1	0.0000	0.0000	0
Description Date Applied								Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Alachlor (Lasso), 4#-GAL EC 1990 Label : needs label
5/23/1990 12:00:00 AM	1	False	0.051	liters	6.0800	0.310
Allocated OH			0.051	liters	6.0800	0.310
Capital			0	liters	6.0800	0.000
Incentive	0.0000	0				0.864
Description needs description
Input : Metribuzin (Lexone or Sencor), 75% DF 1990 Label : needs label
5/23/1990 12:00:00 AM	1	False	0.051	kilograms	49.6500	2.532
Allocated OH			0.051	kilograms	49.6500	2.532
Capital			0	kilograms	49.6500	0.000
Incentive	0.0000	0				7.057
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
5/23/1990 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				2.336
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/23/1990 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				35.890
Description needs description
Operating Cost Interest						10.778	10.778
Total Operating Costs - Operation						38.169	38.169
Allocated Overhead Cost Interest						2.253	2.253
Total Allocated Overhead Costs - Operation						7.978	7.978
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						46.147
Operation : Cultivation, Second, Early Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
7/2/1990 12:00:00 AM	C2	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Cultivator, Field, Model 5112, Kent, 16 feet Label : needs label
7/2/1990 12:00:00 AM	1	False	0.250	hours/hectare	2.86	0.715
Allocated OH			0.250	hours/hectare	4.9100	1.228
Capital			0	each	4675.0000	0.000
Incentive	0.0000	0				2.689
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
7/2/1990 12:00:00 AM	1	False	0.250	hours/hectare	101.77	25.442
Allocated OH			0.250	hours/hectare	7.0500	1.763
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				37.664
Description needs description
Operating Cost Interest						10.057	10.057
Total Operating Costs - Operation						36.214	36.214
Allocated Overhead Cost Interest						1.150	1.150
Total Allocated Overhead Costs - Operation						4.140	4.140
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						40.354
Operating Costs (OC)
Total Operating Costs -Time Period				138.031		138.031
Net Operating Profits -Time Period				887.37		887.37
Allocated Overhead Costs (AOH)
Total Allocated Overhead Costs -Time Period				44.474		44.474
Net Operating and Overhead Profits -Time Period				842.90		842.90
Capital Costs (CAP)
Total Capital Costs -Time Period				0.000		0.000
Net Profits -Time Period				842.90		842.90
Incentive Costs (INCENT)
Total Incentive Costs -Time Period				182.505
Net Incentive Profits -Time Period				842.90
Time Period : 1991, Corn, No-till, 150 pound N
Ending Date	Common Ref.?	Discount?	Enterprise Amt.	Enter. Unit		Growth Type	Growth Periods
12/31/1991 12:00:00 AM	False	True	1	hectare		1	0
Time Period	1991, Corn					Last Changed	10/9/2009 12:00:00 AM
Description needs description
Label	T	Incentive Amount	0.0000	Incentive Rate	0	Overhead Factor	1
Revenues
Outcome : 1991, Corn, No-till, 150 pound N
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
12/31/1991 12:00:00 AM	T	1	hectare	1	0.0000	0.0000	0
Description needs description
Times	Compos Amount	Compos Unit	Output Amount	Output Unit	Output Price	Total Revenue	Annual Total
Date Received	Incentive	Incent. Amount	Incent. Rate			INCENT Total	Annual Total
Output : Plot 03, 1991, Corn Label : corn
1	1	hectare	9.24	tonnes	90.5500	836.682	1117.823
Description needs description
Interest						281.141	0.000
10/8/1991 12:00:00 AM	Incentive Amount		0.0000	Incentive Rate		0
Total Output Revenue						1,117.82	1,117.82
Revenue Interest - Outcome						281.141	281.141
Total Revenue - Outcome						1117.823	1117.823
Total Incentive-Adjusted Revenues - Outcome						1117.823
				Totals		Annual Totals
Total Revenue -Time Period				1117.823		1117.823
Costs
Operation : Harvest, corn
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/8/1991 12:00:00 AM	HRV	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Combine, John Deere, Model 4400, 100 HP, corn Label : needs label
10/8/1991 12:00:00 AM	1	False	0.476	hours/hectare	18.86	8.981
Allocated OH			0.476	hours/hectare	11.3500	5.405
Capital			0	each	17500.0000	0.000
Incentive	0.0000	0				19.220
Description needs description
Operating Cost Interest						3.018	3.018
Total Operating Costs - Operation						11.999	11.999
Allocated Overhead Cost Interest						1.816	1.816
Total Allocated Overhead Costs - Operation						7.221	7.221
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						19.220
Operation : Hauling and Drying
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/8/1991 12:00:00 AM	HAUL	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drying grain, custom, per bushel Label : needs label
10/8/1991 12:00:00 AM	1	False	360	bushel	0.0900	32.400
Allocated OH			0	bushel	0.0900	0.000
Capital			0	bushel	0.0900	0.000
Incentive	0.0000	0				43.287
Description needs description
Input : Wagon, Weigh, Parker, Model 1500 Label : needs label
10/8/1991 12:00:00 AM	10	False	0.556	hours/hectare	1.63	9.046
Allocated OH			0.556	hours/hectare	3.8200	21.222
Capital			0	each	5184.0000	0.000
Incentive	0.0000	0				40.438
Description needs description
Operating Cost Interest						13.927	13.927
Total Operating Costs - Operation						55.372	55.372
Allocated Overhead Cost Interest						7.131	7.131
Total Allocated Overhead Costs - Operation						28.353	28.353
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						83.725
Operation : Nutrient Management, fall P and K application, for 1991 crop (34 and 131 po
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
11/7/1990 12:00:00 AM	FALLPK	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Fertilizer, Muriate of Potash, 60-62% K20 Label : needs label
11/7/1990 12:00:00 AM	1	False	0.29	ton	153.0000	44.370
Allocated OH			0	ton	153.0000	0.000
Capital			0	ton	153.0000	0.000
Incentive	0.0000	0				62.582
Description needs description
Input : Fertilizer, Superphosphate, 44-46% P2O5 Label : needs label
11/7/1990 12:00:00 AM	1	False	0.197	tons (metric)	184.2100	36.289
Allocated OH			0	tons (metric)	184.2100	0.000
Capital			0	tons (metric)	184.2100	0.000
Incentive	0.0000	0				51.185
Description needs description
Input : Spreader, Calumet, with injectors, used Label : needs label
11/7/1990 12:00:00 AM	1	False	0.204	hours/hectare	2.57	0.525
Allocated OH			0.204	hours/hectare	6.3900	1.304
Capital			0	each	3250.0000	0.000
Incentive	0.0000	0				2.579
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
11/7/1990 12:00:00 AM	1	False	0.204	hours/hectare	101.77	20.769
Allocated OH			0.204	hours/hectare	7.0500	1.439
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				31.323
Description needs description
Operating Cost Interest						41.848	41.848
Total Operating Costs - Operation						143.800	143.800
Allocated Overhead Cost Interest						1.126	1.126
Total Allocated Overhead Costs - Operation						3.869	3.869
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						147.669
Operation : Nutrient Management, 1991 pre-plant N application, 168 kg
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/15/1991 12:00:00 AM	SA	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Fertilizer, Anhydrous Ammonia 1991 Label : needs label
5/15/1991 12:00:00 AM	1	False	0.168	tons (metric)	254.9100	42.825
Allocated OH			0	tons (metric)	254.9100	0.000
Capital			0	tons (metric)	254.9100	0.000
Incentive	0.0000	0				58.583
Description needs description
Input : Spreader, Calumet, with injectors, used Label : needs label
5/15/1991 12:00:00 AM	1	False	0.204	hours/hectare	2.57	0.525
Allocated OH			0.204	hours/hectare	6.3900	1.304
Capital			0	each	3250.0000	0.000
Incentive	0.0000	0				2.502
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/15/1991 12:00:00 AM	1	False	0.204	hours/hectare	101.77	20.769
Allocated OH			0.204	hours/hectare	7.0500	1.439
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				30.379
Description needs description
Operating Cost Interest						23.593	23.593
Total Operating Costs - Operation						87.712	87.712
Allocated Overhead Cost Interest						1.009	1.009
Total Allocated Overhead Costs - Operation						3.752	3.752
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						91.464
Operation : Nutrient Management, spring P and K application, 1991
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/27/1991 12:00:00 AM	SPRINGPK	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Fertilizer, Muriate of Potash, 60-62% K20 Label : needs label
5/27/1991 12:00:00 AM	1	False	0.022	tons (metric)	138.8400	3.054
Allocated OH			0	tons (metric)	138.8400	0.000
Capital			0	tons (metric)	138.8400	0.000
Incentive	0.0000	0				4.170
Description needs description
Input : Fertilizer, Superphosphate, 44-46% P2O5 Label : needs label
5/27/1991 12:00:00 AM	1	False	0.029	tons (metric)	193.2800	5.605
Allocated OH			0	tons (metric)	193.2800	0.000
Capital			0	none or n/a	193.2800	0.000
Incentive	0.0000	0				7.653
Description needs description
Input : Spreader, Calumet, with injectors, used Label : needs label
5/27/1991 12:00:00 AM	1	False	0.204	hours/hectare	2.57	0.525
Allocated OH			0.204	hours/hectare	6.3900	1.304
Capital			0	each	3250.0000	0.000
Incentive	0.0000	0				2.497
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/27/1991 12:00:00 AM	1	False	0.204	hours/hectare	101.77	20.769
Allocated OH			0.204	hours/hectare	7.0500	1.439
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				30.320
Description needs description
Operating Cost Interest						10.942	10.942
Total Operating Costs - Operation						40.895	40.895
Allocated Overhead Cost Interest						1.002	1.002
Total Allocated Overhead Costs - Operation						3.745	3.745
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						44.640
Operation : Tillage, Second, Field Cultivator, Early Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/27/1991 12:00:00 AM	FC	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Cultivator, Field, Model 5112, Kent, 16 feet Label : needs label
5/27/1991 12:00:00 AM	1	False	0.250	hours/hectare	2.86	0.715
Allocated OH			0.250	hours/hectare	4.9100	1.228
Capital			0	each	4675.0000	0.000
Incentive	0.0000	0				2.652
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/27/1991 12:00:00 AM	1	False	0.250	hours/hectare	101.77	25.442
Allocated OH			0.250	hours/hectare	7.0500	1.763
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				37.142
Description needs description
Operating Cost Interest						9.555	9.555
Total Operating Costs - Operation						35.712	35.712
Allocated Overhead Cost Interest						1.092	1.092
Total Allocated Overhead Costs - Operation						4.082	4.082
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						39.794
Operation : Seeding and Planting, Corn, No-till, 1991
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/28/1991 12:00:00 AM	NTPLANT	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Corn Seed, Hybrid Label : needs label
5/28/1991 12:00:00 AM	1	False	66.69	1000 kernels	0.8900	59.354
Allocated OH			0	1000 kernels	0.8900	0.000
Capital			0	1000 kernels	0.8900	0.000
Incentive	0.0000	0				81.024
Description needs description
Input : Planter, Kinze, Model 2000, 6 row, 30 inch Label : needs label
5/28/1991 12:00:00 AM	1	False	0.280	hours/hectare	12.94	3.619
Allocated OH			0.280	hours/hectare	25.1200	7.027
Capital			0	each	16861.0000	0.000
Incentive	0.0000	0				14.532
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
5/28/1991 12:00:00 AM	1	False	0.280	hours/hectare	101.77	28.466
Allocated OH			0.280	hours/hectare	7.0500	1.972
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				41.551
Description needs description
Operating Cost Interest						33.384	33.384
Total Operating Costs - Operation						124.823	124.823
Allocated Overhead Cost Interest						3.285	3.285
Total Allocated Overhead Costs - Operation						12.284	12.284
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						137.107
Operation : Weed Management, 1991 Lasso-Bladex
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/28/1991 12:00:00 AM	L/B	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Alachlor (Lasso), 4#-GAL EC 1991 Label : needs label
5/28/1991 12:00:00 AM	1	False	4.677	liters	6.4600	30.213
Allocated OH			0	liters	6.4600	0.000
Capital			0	liters	6.4600	0.000
Incentive	0.0000	0				41.244
Description needs description
Input : Cyanazine (Bladex), 4#-GAL EC 1991 Label : needs label
5/28/1991 12:00:00 AM	1	False	5.846	liters	6.5100	38.057
Allocated OH			0	liters	6.5100	0.000
Capital			0	liters	6.5100	0.000
Incentive	0.0000	0				51.952
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
5/28/1991 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				2.288
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/28/1991 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				35.158
Description needs description
Operating Cost Interest						33.888	33.888
Total Operating Costs - Operation						126.707	126.707
Allocated Overhead Cost Interest						1.052	1.052
Total Allocated Overhead Costs - Operation						3.935	3.935
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						130.642
Operation : Cultivation, First, Early Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
6/20/1991 12:00:00 AM	C1	1	hectare	1	0.0000	0.0000	0
Description Date Applied								Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Cultivator, Field, Model 5112, Kent, 16 feet Label : needs label
6/20/1991 12:00:00 AM	1	False	0.250	hours/hectare	2.86	0.715
Allocated OH			0.250	hours/hectare	4.9100	1.228
Capital			0	each	4675.0000	0.000
Incentive	0.0000	0				2.642
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
6/20/1991 12:00:00 AM	1	False	0.250	hours/hectare	101.77	25.442
Allocated OH			0.250	hours/hectare	7.0500	1.763
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				36.998
Description needs description
Operating Cost Interest						9.417	9.417
Total Operating Costs - Operation						35.573	35.573
Allocated Overhead Cost Interest						1.076	1.076
Total Allocated Overhead Costs - Operation						4.066	4.066
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						39.640
Operating Costs (OC)
Total Operating Costs -Time Period				662.593		662.593
Net Operating Profits -Time Period				455.23		455.23
Allocated Overhead Costs (AOH)
Total Allocated Overhead Costs -Time Period				71.308		71.308
Net Operating and Overhead Profits -Time Period				383.92		383.92
Capital Costs (CAP)
Total Capital Costs -Time Period				0.000		0.000
Net Profits -Time Period				383.92		383.92
Incentive Costs (INCENT)
Total Incentive Costs -Time Period				733.901
Net Incentive Profits -Time Period				383.92
Time Period : 1992, Soybean, No-till, no N
Ending Date	Common Ref.?	Discount?	Enterprise Amt.	Enter. Unit		Growth Type	Growth Periods
12/31/1992 12:00:00 AM	False	True	1	hectare		1	0
Time Period	1992, Soybeans					Last Changed	10/9/2009 12:00:00 AM
Description needs description
Label	T	Incentive Amount	0.0000	Incentive Rate	0	Overhead Factor	1
Revenues
Outcome : 1992, Soybean, No-till, no N
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
12/31/1992 12:00:00 AM	T	1	hectare	1	0.0000	0.0000	0
Description needs description
Times	Compos Amount	Compos Unit	Output Amount	Output Unit	Output Price	Total Revenue	Annual Total
Date Received	Incentive	Incent. Amount	Incent. Rate			INCENT Total	Annual Total
Output : Plot 03, 1992, Soybeans Label : soybeans
1	1	hectare	3.31	tonnes	203.6800	674.181	883.879
Description needs description
Interest						209.698	0.000
10/2/1992 12:00:00 AM	Incentive Amount		0.0000	Incentive Rate		0
Total Output Revenue						883.88	883.88
Revenue Interest - Outcome						209.698	209.698
Total Revenue - Outcome						883.879	883.879
Total Incentive-Adjusted Revenues - Outcome						883.879
				Totals		Annual Totals
Total Revenue -Time Period				883.879		883.879
Costs
Operation : Harvest, soybeans
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/2/1992 12:00:00 AM	HRV	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Combine, John Deere, Model 4400, 100 HP, soybeans Label : needs label
10/2/1992 12:00:00 AM	1	False	0.476	hours/hectare	18.86	8.981
Allocated OH			0.476	hours/hectare	11.3500	5.405
Capital			0	each	17500.0000	0.000
Incentive	0.0000	0				18.861
Description needs description
Operating Cost Interest						2.794	2.794
Total Operating Costs - Operation						11.775	11.775
Allocated Overhead Cost Interest						1.681	1.681
Total Allocated Overhead Costs - Operation						7.086	7.086
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						18.861
Operation : Hauling and Drying
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/2/1992 12:00:00 AM	HAUL	1	hectare	1	0.0000	0.0000	0
Description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drying grain, custom, per bushel Label : needs label
10/2/1992 12:00:00 AM	1	False	120	bushel	0.0900	10.800
Allocated OH			0	bushel	0.0900	0.000
Capital			0	bushel	0.0900	0.000
Incentive	0.0000	0				14.159
Description needs description
Input : Wagon, Weigh, Parker, Model 1500 Label : needs label
10/2/1992 12:00:00 AM	5	False	0.556	hours/hectare	1.63	4.523
Allocated OH			0.556	hours/hectare	3.8200	10.611
Capital			0	each	5184.0000	0.000
Incentive	0.0000	0				19.841
Description needs description
Operating Cost Interest						4.766	4.766
Total Operating Costs - Operation						20.089	20.089
Allocated Overhead Cost Interest						3.300	3.300
Total Allocated Overhead Costs - Operation						13.912	13.912
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						34.000
Operation : Seeding and Planting, Soybeans, No-till, 1992
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/12/1992 12:00:00 AM	NTPLANT	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drill, Grain, John Deere, Model 750, 10 foot Label : needs label
5/12/1992 12:00:00 AM	1	False	0.286	hours/hectare	9.53	2.724
Allocated OH			0.286	hours/hectare	17.0700	4.877
Capital			0	each	12425.0000	0.000
Incentive	0.0000	0				10.199
Description needs description
Input : Soybean Seed Label : needs label
5/12/1992 12:00:00 AM	1	False	2.94	bushel	12.5000	36.750
Allocated OH			0	bushel	12.5000	0.000
Capital			0	bushel	12.5000	0.000
Incentive	0.0000	0				49.309
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
5/12/1992 12:00:00 AM	1	False	0.286	hours/hectare	101.77	29.076
Allocated OH			0.286	hours/hectare	7.0500	2.014
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				41.715
Description needs description
Operating Cost Interest						23.426	23.426
Total Operating Costs - Operation						91.976	91.976
Allocated Overhead Cost Interest						2.355	2.355
Total Allocated Overhead Costs - Operation						9.247	9.247
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						101.223
Operation : Tillage, Second, Field Cultivator, Early Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/12/1992 12:00:00 AM	FC	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Cultivator, Field, Model 5112, Kent, 16 feet Label : needs label
5/12/1992 12:00:00 AM	1	False	0.250	hours/hectare	2.86	0.715
Allocated OH			0.250	hours/hectare	4.9100	1.228
Capital			0	each	4675.0000	0.000
Incentive	0.0000	0				2.606
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/12/1992 12:00:00 AM	1	False	0.250	hours/hectare	101.77	25.442
Allocated OH			0.250	hours/hectare	7.0500	1.763
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				36.501
Description needs description
Operating Cost Interest						8.939	8.939
Total Operating Costs - Operation						35.095	35.095
Allocated Overhead Cost Interest						1.022	1.022
Total Allocated Overhead Costs - Operation						4.012	4.012
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						39.107
Operation : Weed Management, 1992 Lasso-Sencor
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/12/1992 12:00:00 AM	L/S	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Alachlor (Lasso), 4#-GAL EC 1992 Label : needs label
5/12/1992 12:00:00 AM	1	False	4.677	liters	6.5900	30.821
Allocated OH			0	liters	6.5900	0.000
Capital			0	liters	6.5900	0.000
Incentive	0.0000	0				41.354
Description needs description
Input : Metribuzin (Lexone or Sencor), 75% DF 1992 Label : needs label
5/12/1992 12:00:00 AM	1	False	0.673	kilograms	53.8400	36.234
Allocated OH			0	kilograms	53.8400	0.000
Capital			0	kilograms	53.8400	0.000
Incentive	0.0000	0				48.617
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
5/12/1992 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				2.249
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/12/1992 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				34.557
Description needs description
Operating Cost Interest						31.305	31.305
Total Operating Costs - Operation						122.909	122.909
Allocated Overhead Cost Interest						0.985	0.985
Total Allocated Overhead Costs - Operation						3.868	3.868
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						126.777
Operation : Cultivation, First, Early Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
6/25/1992 12:00:00 AM	C1	1	hectare	1	0.0000	0.0000	0
Description Date Applied								Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Cultivator, Field, Model 5112, Kent, 16 feet Label : needs label
6/25/1992 12:00:00 AM	1	False	0.250	hours/hectare	2.86	0.715
Allocated OH			0.250	hours/hectare	4.9100	1.228
Capital			0	each	4675.0000	0.000
Incentive	0.0000	0				2.588
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
6/25/1992 12:00:00 AM	1	False	0.250	hours/hectare	101.77	25.442
Allocated OH			0.250	hours/hectare	7.0500	1.763
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				36.242
Description needs description
Operating Cost Interest						8.690	8.690
Total Operating Costs - Operation						34.846	34.846
Allocated Overhead Cost Interest						0.993	0.993
Total Allocated Overhead Costs - Operation						3.983	3.983
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						38.830
Operating Costs (OC)
Total Operating Costs -Time Period				316.691		316.691
Net Operating Profits -Time Period				567.19		567.19
Allocated Overhead Costs (AOH)
Total Allocated Overhead Costs -Time Period				42.107		42.107
Net Operating and Overhead Profits -Time Period				525.08		525.08
Capital Costs (CAP)
Total Capital Costs -Time Period				0.000		0.000
Net Profits -Time Period				525.08		525.08
Incentive Costs (INCENT)
Total Incentive Costs -Time Period				358.798
Net Incentive Profits -Time Period				525.08
Time Period : 1993, Corn, No-till, 150 pound N
Ending Date	Common Ref.?	Discount?	Enterprise Amt.	Enter. Unit		Growth Type	Growth Periods
12/31/1993 12:00:00 AM	False	True	1	hectare		1	0
Time Period	1993, Corn					Last Changed	10/9/2009 12:00:00 AM
Description needs description
Label	T	Incentive Amount	0.0000	Incentive Rate	0	Overhead Factor	1
Revenues
Outcome : 1993, Corn, No-till, 150 pound N
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
12/31/1993 12:00:00 AM	T	1	hectare	1	0.0000	0.0000	0
Description needs description
Times	Compos Amount	Compos Unit	Output Amount	Output Unit	Output Price	Total Revenue	Annual Total
Date Received	Incentive	Incent. Amount	Incent. Rate			INCENT Total	Annual Total
Output : Plot 03, 1993, Corn Label : corn
1	1	hectare	6.9	tonnes	96.0600	662.814	848.784
Description needs description
Interest						185.970	0.000
10/25/1993 12:00:00 AM	Incentive Amount		0.0000	Incentive Rate		0
Total Output Revenue						848.78	848.78
Revenue Interest - Outcome						185.970	185.970
Total Revenue - Outcome						848.784	848.784
Total Incentive-Adjusted Revenues - Outcome						848.784
				Totals		Annual Totals
Total Revenue -Time Period				848.784		848.784
Costs
Operation : Harvest, corn
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/25/1993 12:00:00 AM	HRV	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Combine, John Deere, Model 4400, 100 HP, corn Label : needs label
10/25/1993 12:00:00 AM	1	False	0.476	hours/hectare	18.86	8.981
Allocated OH			0.476	hours/hectare	11.3500	5.405
Capital			0	each	17500.0000	0.000
Incentive	0.0000	0				18.422
Description needs description
Operating Cost Interest						2.520	2.520
Total Operating Costs - Operation						11.501	11.501
Allocated Overhead Cost Interest						1.516	1.516
Total Allocated Overhead Costs - Operation						6.921	6.921
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						18.422
Operation : Hauling and Drying
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/25/1993 12:00:00 AM	HAUL	1	hectare	1	0.0000	0.0000	0
Description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drying grain, custom, per bushel Label : needs label
10/25/1993 12:00:00 AM	1	False	271	bushel	0.0900	24.390
Allocated OH			0	bushel	0.0900	0.000
Capital			0	bushel	0.0900	0.000
Incentive	0.0000	0				31.233
Description needs description
Input : Wagon, Weigh, Parker, Model 1500 Label : needs label
10/25/1993 12:00:00 AM	10	False	0.556	hours/hectare	1.63	9.046
Allocated OH			0.556	hours/hectare	3.8200	21.222
Capital			0	each	5184.0000	0.000
Incentive	0.0000	0				38.760
Description needs description
Operating Cost Interest						9.381	9.381
Total Operating Costs - Operation						42.817	42.817
Allocated Overhead Cost Interest						5.954	5.954
Total Allocated Overhead Costs - Operation						27.177	27.177
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						69.994
Operation : Nutrient Management, 1993 pre-plant N application
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/14/1993 12:00:00 AM	SA	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Fertilizer, Nitrogen solution, 28% N 1993 Label : needs label
5/14/1993 12:00:00 AM	1	False	0.03	tons (metric)	116.6300	3.499
Allocated OH			0	tons (metric)	116.6300	0.000
Capital			0	tons (metric)	116.6300	0.000
Incentive	0.0000	0				4.601
Description needs description
Input : Spreader, Calumet, with injectors, used Label : needs label
5/14/1993 12:00:00 AM	1	False	0.204	hours/hectare	2.57	0.525
Allocated OH			0.204	hours/hectare	6.3900	1.304
Capital			0	each	3250.0000	0.000
Incentive	0.0000	0				2.405
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/14/1993 12:00:00 AM	1	False	0.204	hours/hectare	101.77	20.769
Allocated OH			0.204	hours/hectare	7.0500	1.439
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				29.203
Description needs description
Operating Cost Interest						7.810	7.810
Total Operating Costs - Operation						32.602	32.602
Allocated Overhead Cost Interest						0.864	0.864
Total Allocated Overhead Costs - Operation						3.607	3.607
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						36.209
Operation : Weed Management, 1993 Dual-Extrazine
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/17/1993 12:00:00 AM	D/E	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Extrazine II, 1993 Label : needs label
5/17/1993 12:00:00 AM	1	False	0.785	kilograms	9.5800	7.520
Allocated OH			0	kilograms	9.5800	0.000
Capital			0	kilograms	9.5800	0.000
Incentive	0.0000	0				9.885
Description needs description
Input : Metolachlor (Dual), 8#-GAL EC, 1993 Label : needs label
5/17/1993 12:00:00 AM	1	False	0.896	liters	16.8100	15.062
Allocated OH			0	liters	16.8100	0.000
Capital			0	liters	16.8100	0.000
Incentive	0.0000	0				19.797
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
5/17/1993 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				2.203
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/17/1993 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				33.852
Description needs description
Operating Cost Interest						14.817	14.817
Total Operating Costs - Operation						61.948	61.948
Allocated Overhead Cost Interest						0.906	0.906
Total Allocated Overhead Costs - Operation						3.789	3.789
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						65.737
Operation : Seeding and Planting, Corn, No-till, 1993
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/18/1993 12:00:00 AM	NTPLANT	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Corn Seed, Hybrid Label : needs label
5/18/1993 12:00:00 AM	1	False	66.69	1000 kernels	0.9100	60.688
Allocated OH			0	1000 kernels	0.9100	0.000
Capital			0	1000 kernels	0.9100	0.000
Incentive	0.0000	0				79.754
Description needs description
Input : Planter, Kinze, Model 2000, 6 row, 30 inch Label : needs label
5/18/1993 12:00:00 AM	1	False	0.28	hours/hectare	12.94	3.619
Allocated OH			0.28	hours/hectare	25.1200	7.027
Capital			0	each	16861.0000	0.000
Incentive	0.0000	0				13.990
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
5/18/1993 12:00:00 AM	1	False	0.28	hours/hectare	101.77	28.466
Allocated OH			0.28	hours/hectare	7.0500	1.972
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				40.001
Description needs description
Operating Cost Interest						29.147	29.147
Total Operating Costs - Operation						121.920	121.920
Allocated Overhead Cost Interest						2.827	2.827
Total Allocated Overhead Costs - Operation						11.826	11.826
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						133.745
Operation : Weed Management, 1993 Accent
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
6/28/1993 12:00:00 AM	A	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Accent SP, 1993 Label : needs label
6/28/1993 12:00:00 AM	1	False	0	liters	984.4700	0.000
Allocated OH			0	liters	984.4700	0.000
Capital			0	liters	984.4700	0.000
Incentive	0.0000	0				0.000
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
6/28/1993 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				2.188
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
6/28/1993 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				33.623
Description needs description
Operating Cost Interest						7.499	7.499
Total Operating Costs - Operation						32.048	32.048
Allocated Overhead Cost Interest						0.881	0.881
Total Allocated Overhead Costs - Operation						3.763	3.763
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						35.811
Operation : Nutrient Management, 1993 post-plant N application
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
7/7/1993 12:00:00 AM	n/a	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Fertilizer, Nitrogen solution, 28% N 1993 Label : needs label
7/7/1993 12:00:00 AM	1	False	0.143	tons (metric)	116.6300	16.678
Allocated OH			0	tons (metric)	116.6300	0.000
Capital			0	tons (metric)	116.6300	0.000
Incentive	0.0000	0				21.741
Description needs description
Input : Spreader, Calumet, with injectors, used Label : needs label
7/7/1993 12:00:00 AM	1	False	0.204	hours/hectare	2.57	0.525
Allocated OH			0.204	hours/hectare	6.3900	1.304
Capital			0	each	3250.0000	0.000
Incentive	0.0000	0				2.384
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
7/7/1993 12:00:00 AM	1	False	0.204	hours/hectare	101.77	20.769
Allocated OH			0.204	hours/hectare	7.0500	1.439
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				28.949
Description needs description
Operating Cost Interest						11.527	11.527
Total Operating Costs - Operation						49.499	49.499
Allocated Overhead Cost Interest						0.833	0.833
Total Allocated Overhead Costs - Operation						3.576	3.576
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						53.074
Operating Costs (OC)
Total Operating Costs -Time Period				352.334		352.334
Net Operating Profits -Time Period				496.45		496.45
Allocated Overhead Costs (AOH)
Total Allocated Overhead Costs -Time Period				60.659		60.659
Net Operating and Overhead Profits -Time Period				435.79		435.79
Capital Costs (CAP)
Total Capital Costs -Time Period				0.000		0.000
Net Profits -Time Period				435.79		435.79
Incentive Costs (INCENT)
Total Incentive Costs -Time Period				412.993
Net Incentive Profits -Time Period				435.79
Time Period : 1994, Soybean, No-till, no N
Ending Date	Common Ref.?	Discount?	Enterprise Amt.	Enter. Unit		Growth Type	Growth Periods
12/31/1994 12:00:00 AM	False	True	1	hectare		1	0
Time Period	1994, Soybeans					Last Changed	10/9/2009 12:00:00 AM
Description needs description
Label	T	Incentive Amount	0.0000	Incentive Rate	0	Overhead Factor	1
Revenues
Outcome : 1994, Soybean, No-till, no N
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
12/31/1994 12:00:00 AM	T	1	hectare	1	0.0000	0.0000	0
Description needs description
Times	Compos Amount	Compos Unit	Output Amount	Output Unit	Output Price	Total Revenue	Annual Total
Date Received	Incentive	Incent. Amount	Incent. Rate			INCENT Total	Annual Total
Output : Plot 03, 1994, Soybeans Label : soybeans
1	1	hectare	3.29	tonnes	199.6300	656.783	827.120
Description needs description
Interest						170.337	0.000
10/6/1994 12:00:00 AM	Incentive Amount		0.0000	Incentive Rate		0
Total Output Revenue						827.12	827.12
Revenue Interest - Outcome						170.337	170.337
Total Revenue - Outcome						827.120	827.120
Total Incentive-Adjusted Revenues - Outcome						827.120
				Totals		Annual Totals
Total Revenue -Time Period				827.120		827.120
Costs
Operation : Harvest, soybeans
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/6/1994 12:00:00 AM	n/a	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Combine, John Deere, Model 4400, 100 HP, soybeans Label : needs label
10/6/1994 12:00:00 AM	1	False	0.476	hours/hectare	18.86	8.981
Allocated OH			0.476	hours/hectare	11.3500	5.405
Capital			0	each	17500.0000	0.000
Incentive	0.0000	0				18.117
Description needs description
Operating Cost Interest						2.329	2.329
Total Operating Costs - Operation						11.311	11.311
Allocated Overhead Cost Interest						1.402	1.402
Total Allocated Overhead Costs - Operation						6.806	6.806
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						18.117
Operation : Hauling and Drying
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/6/1994 12:00:00 AM	n/a	1	hectare	1	0.0000	0.0000	0
Description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drying grain, custom, per bushel Label : needs label
10/6/1994 12:00:00 AM	1	False	120	bushel	0.0900	10.800
Allocated OH			0	bushel	0.0900	0.000
Capital			0	bushel	0.0900	0.000
Incentive	0.0000	0				13.601
Description needs description
Input : Wagon, Weigh, Parker, Model 1500 Label : needs label
10/6/1994 12:00:00 AM	5	False	0.556	hours/hectare	1.63	4.523
Allocated OH			0.556	hours/hectare	3.8200	10.611
Capital			0	each	5184.0000	0.000
Incentive	0.0000	0				19.059
Description needs description
Operating Cost Interest						3.974	3.974
Total Operating Costs - Operation						19.297	19.297
Allocated Overhead Cost Interest						2.752	2.752
Total Allocated Overhead Costs - Operation						13.363	13.363
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						32.660
Operation : Weed Management, 1994 Roundup
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/10/1994 12:00:00 AM	n/a	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Glyphosate (Roundup), 4#-GAL EC, 1994 Label : needs label
5/10/1994 12:00:00 AM	1	False	2.338	liters	13.8000	32.264
Allocated OH			0	liters	13.8000	0.000
Capital			0	liters	13.8000	0.000
Incentive	0.0000	0				41.624
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
5/10/1994 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				2.162
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/10/1994 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				33.227
Description needs description
Operating Cost Interest						16.481	16.481
Total Operating Costs - Operation						73.294	73.294
Allocated Overhead Cost Interest						0.836	0.836
Total Allocated Overhead Costs - Operation						3.719	3.719
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						77.013
Operation : Seeding and Planting, Soybeans, No-till, 1994
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/17/1994 12:00:00 AM	n/a	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drill, Grain, John Deere, Model 750, 10 foot Label : needs label
5/17/1994 12:00:00 AM	1	False	0.286	hours/hectare	9.53	2.724
Allocated OH			0.286	hours/hectare	17.0700	4.877
Capital			0	each	12425.0000	0.000
Incentive	0.0000	0				9.795
Description needs description
Input : Soybean Seed Label : needs label
5/17/1994 12:00:00 AM	1	False	2.94	bushel	13.3000	39.102
Allocated OH			0	bushel	13.3000	0.000
Capital			0	bushel	13.3000	0.000
Incentive	0.0000	0				50.388
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
5/17/1994 12:00:00 AM	1	False	0.286	hours/hectare	101.77	29.076
Allocated OH			0.286	hours/hectare	7.0500	2.014
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				40.064
Description needs description
Operating Cost Interest						20.464	20.464
Total Operating Costs - Operation						91.366	91.366
Allocated Overhead Cost Interest						1.989	1.989
Total Allocated Overhead Costs - Operation						8.881	8.881
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						100.247
Operation : Weed Management, 1994 Lasso-Pursuit
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
6/9/1994 12:00:00 AM	n/a	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Alachlor (Lasso), 4#-GAL EC 1994 Label : needs label
6/9/1994 12:00:00 AM	1	False	5.846	liters	7.1700	41.916
Allocated OH			0	liters	7.1700	0.000
Capital			0	liters	7.1700	0.000
Incentive	0.0000	0				53.813
Description needs description
Input : Pursuit Plus, 1994 Label : needs label
6/9/1994 12:00:00 AM	1	False	0.102	liters	10.8100	1.103
Allocated OH			0	liters	10.8100	0.000
Capital			0	liters	10.8100	0.000
Incentive	0.0000	0				1.416
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
6/9/1994 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				2.152
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
6/9/1994 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				33.066
Description needs description
Operating Cost Interest						19.178	19.178
Total Operating Costs - Operation						86.745	86.745
Allocated Overhead Cost Interest						0.818	0.818
Total Allocated Overhead Costs - Operation						3.701	3.701
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						90.447
Operating Costs (OC)
Total Operating Costs -Time Period				282.013		282.013
Net Operating Profits -Time Period				545.11		545.11
Allocated Overhead Costs (AOH)
Total Allocated Overhead Costs -Time Period				36.470		36.470
Net Operating and Overhead Profits -Time Period				508.64		508.64
Capital Costs (CAP)
Total Capital Costs -Time Period				0.000		0.000
Net Profits -Time Period				508.64		508.64
Incentive Costs (INCENT)
Total Incentive Costs -Time Period				318.484
Net Incentive Profits -Time Period				508.64
Time Period : 1995, Corn, No-till, 30 kg N
Ending Date	Common Ref.?	Discount?	Enterprise Amt.	Enter. Unit		Growth Type	Growth Periods
12/31/1995 12:00:00 AM	False	True	1	hectare		1	0
Time Period	1995, Corn					Last Changed	10/9/2009 12:00:00 AM
Description needs description
Label	T	Incentive Amount	0.0000	Incentive Rate	0	Overhead Factor	1
Revenues
Outcome : 1995, Corn, No-till, 30 kg N
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
12/31/1995 12:00:00 AM	T	1	hectare	1	0.0000	0.0000	0
Description needs description
Times	Compos Amount	Compos Unit	Output Amount	Output Unit	Output Price	Total Revenue	Annual Total
Date Received	Incentive	Incent. Amount	Incent. Rate			INCENT Total	Annual Total
Output : Plot 03, 1995, Corn Label : corn
1	1	hectare	4.88	tonnes	125.9800	614.782	760.778
Description needs description
Interest						145.995	0.000
9/22/1995 12:00:00 AM	Incentive Amount		0.0000	Incentive Rate		0
Total Output Revenue						760.78	760.78
Revenue Interest - Outcome						145.995	145.995
Total Revenue - Outcome						760.778	760.778
Total Incentive-Adjusted Revenues - Outcome						760.778
				Totals		Annual Totals
Total Revenue -Time Period				760.778		760.778
Costs
Operation : Nutrient Management, fall K application, for 1995 crop
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/14/1994 12:00:00 AM	n/a	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Fertilizer, Muriate of Potash, 60-62% K20 Label : needs label
10/14/1994 12:00:00 AM	1	False	0.218	tons (metric)	131.5800	28.684
Allocated OH			0	tons (metric)	131.5800	0.000
Capital			0	tons (metric)	131.5800	0.000
Incentive	0.0000	0				37.523
Description needs description
Input : Spreader, Calumet, with injectors, used Label : needs label
10/14/1994 12:00:00 AM	1	False	0.204	hours/hectare	2.57	0.525
Allocated OH			0.204	hours/hectare	6.3900	1.304
Capital			0	each	3250.0000	0.000
Incentive	0.0000	0				2.392
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
10/14/1994 12:00:00 AM	1	False	0.204	hours/hectare	101.77	20.769
Allocated OH			0.204	hours/hectare	7.0500	1.439
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				29.050
Description needs description
Operating Cost Interest						15.399	15.399
Total Operating Costs - Operation						65.377	65.377
Allocated Overhead Cost Interest						0.845	0.845
Total Allocated Overhead Costs - Operation						3.588	3.588
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						68.965
Operation : Nutrient Management, 1995 pre-plant N application
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/11/1995 12:00:00 AM	n/a	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Fertilizer, Nitrogen solution, 28% N 1995 Label : needs label
5/11/1995 12:00:00 AM	1	False	0.03	tons (metric)	147.0100	4.410
Allocated OH			0	tons (metric)	147.0100	0.000
Capital			0	tons (metric)	147.0100	0.000
Incentive	0.0000	0				5.577
Description needs description
Input : Spreader, Calumet, with injectors, used Label : needs label
5/11/1995 12:00:00 AM	1	False	0.204	hours/hectare	2.57	0.525
Allocated OH			0.204	hours/hectare	6.3900	1.304
Capital			0	each	3250.0000	0.000
Incentive	0.0000	0				2.313
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/11/1995 12:00:00 AM	1	False	0.204	hours/hectare	101.77	20.769
Allocated OH			0.204	hours/hectare	7.0500	1.439
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				28.084
Description needs description
Operating Cost Interest						6.801	6.801
Total Operating Costs - Operation						32.505	32.505
Allocated Overhead Cost Interest						0.726	0.726
Total Allocated Overhead Costs - Operation						3.469	3.469
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						35.974
Operation : Weed Management, 1995 Roundup-2,4-D, ACT 90
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/11/1995 12:00:00 AM	n/a	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : 2, 4-D, 4#-GAL EC, 1995 Label : needs label
5/11/1995 12:00:00 AM	1	False	1.169	liters	3.7500	4.384
Allocated OH			0	liters	3.7500	0.000
Capital			0	liters	3.7500	0.000
Incentive	0.0000	0				5.544
Description needs description
Input : ACT 90 Label : needs label
5/11/1995 12:00:00 AM	1	False	2.338	liters	0.0000	0.000
Allocated OH			0	liters	0.0000	0.000
Capital			0	liters	0.0000	0.000
Incentive	0.0000	0				0.000
Description needs description
Input : Glyphosate (Roundup), 4#-GAL EC, 1995 Label : needs label
5/11/1995 12:00:00 AM	1	False	2.338	liters	14.2900	33.410
Allocated OH			0	liters	14.2900	0.000
Capital			0	liters	14.2900	0.000
Incentive	0.0000	0				42.251
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
5/11/1995 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				2.120
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/11/1995 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				32.570
Description needs description
Operating Cost Interest						16.496	16.496
Total Operating Costs - Operation						78.839	78.839
Allocated Overhead Cost Interest						0.763	0.763
Total Allocated Overhead Costs - Operation						3.646	3.646
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						82.484
Operation : Seeding and Planting, Corn, No-till, 1995
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/16/1995 12:00:00 AM	n/a	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Corn Seed, Hybrid Label : needs label
5/16/1995 12:00:00 AM	1	False	71.383	1000 kernels	0.9600	68.528
Allocated OH			0	1000 kernels	0.9600	0.000
Capital			0	1000 kernels	0.9600	0.000
Incentive	0.0000	0				86.591
Description needs description
Input : Planter, Kinze, Model 2000, 6 row, 30 inch Label : needs label
5/16/1995 12:00:00 AM	1	False	0.28	hours/hectare	12.94	3.619
Allocated OH			0.28	hours/hectare	25.1200	7.027
Capital			0	each	16861.0000	0.000
Incentive	0.0000	0				13.451
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
5/16/1995 12:00:00 AM	1	False	0.28	hours/hectare	101.77	28.466
Allocated OH			0.28	hours/hectare	7.0500	1.972
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				38.461
Description needs description
Operating Cost Interest						26.520	26.520
Total Operating Costs - Operation						127.133	127.133
Allocated Overhead Cost Interest						2.372	2.372
Total Allocated Overhead Costs - Operation						11.370	11.370
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						138.503
Operation : Weed Management, 1995 Dual-Extrazine
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/16/1995 12:00:00 AM	n/a	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Extrazine II, 1995 Label : needs label
5/16/1995 12:00:00 AM	1	False	0.785	kilograms	10.4200	8.180
Allocated OH			0	kilograms	10.4200	0.000
Capital			0	kilograms	10.4200	0.000
Incentive	0.0000	0				10.336
Description needs description
Input : Metolachlor (Dual), 8#-GAL EC, 1995 Label : needs label
5/16/1995 12:00:00 AM	1	False	0.897	liters	17.8900	16.047
Allocated OH			0	liters	17.8900	0.000
Capital			0	liters	17.8900	0.000
Incentive	0.0000	0				20.277
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
5/16/1995 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				2.118
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/16/1995 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				32.544
Description needs description
Operating Cost Interest						12.857	12.857
Total Operating Costs - Operation						61.632	61.632
Allocated Overhead Cost Interest						0.760	0.760
Total Allocated Overhead Costs - Operation						3.643	3.643
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						65.275
Operation : Cultivation, First, Early Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
6/12/1995 12:00:00 AM	n/a	1	hectare	1	0.0000	0.0000	0
Description Date Applied								Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Cultivator, Field, Model 5112, Kent, 16 feet Label : needs label
6/12/1995 12:00:00 AM	1	False	0.250	hours/hectare	2.86	0.715
Allocated OH			0.250	hours/hectare	4.9100	1.228
Capital			0	each	4675.0000	0.000
Incentive	0.0000	0				2.444
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
6/12/1995 12:00:00 AM	1	False	0.250	hours/hectare	101.77	25.442
Allocated OH			0.250	hours/hectare	7.0500	1.763
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				34.225
Description needs description
Operating Cost Interest						6.750	6.750
Total Operating Costs - Operation						32.907	32.907
Allocated Overhead Cost Interest						0.772	0.772
Total Allocated Overhead Costs - Operation						3.762	3.762
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						36.668
Operation : Nutrient Management, 1995 post-plant N application
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
6/21/1995 12:00:00 AM	SA	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Fertilizer, Nitrogen solution, 28% N 1995 Label : needs label
6/21/1995 12:00:00 AM	1	False	0.176	tons (metric)	147.0100	25.874
Allocated OH			0	tons (metric)	147.0100	0.000
Capital			0	tons (metric)	147.0100	0.000
Incentive	0.0000	0				32.504
Description needs description
Input : Spreader, Calumet, with injectors, used Label : needs label
6/21/1995 12:00:00 AM	1	False	0.204	hours/hectare	2.57	0.525
Allocated OH			0.204	hours/hectare	6.3900	1.304
Capital			0	each	3250.0000	0.000
Incentive	0.0000	0				2.297
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
6/21/1995 12:00:00 AM	1	False	0.204	hours/hectare	101.77	20.769
Allocated OH			0.204	hours/hectare	7.0500	1.439
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				27.898
Description needs description
Operating Cost Interest						12.086	12.086
Total Operating Costs - Operation						59.253	59.253
Allocated Overhead Cost Interest						0.703	0.703
Total Allocated Overhead Costs - Operation						3.446	3.446
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						62.699
Operation : Cultivation, Second, Early Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
7/1/1995 12:00:00 AM	C2	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Cultivator, Field, Model 5112, Kent, 16 feet Label : needs label
7/1/1995 12:00:00 AM	1	False	0.250	hours/hectare	2.86	0.715
Allocated OH			0.250	hours/hectare	4.9100	1.228
Capital			0	each	4675.0000	0.000
Incentive	0.0000	0				2.436
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
7/1/1995 12:00:00 AM	1	False	0.250	hours/hectare	101.77	25.442
Allocated OH			0.250	hours/hectare	7.0500	1.763
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				34.120
Description needs description
Operating Cost Interest						6.649	6.649
Total Operating Costs - Operation						32.806	32.806
Allocated Overhead Cost Interest						0.760	0.760
Total Allocated Overhead Costs - Operation						3.750	3.750
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						36.556
Operation : Harvest, corn
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
9/22/1995 12:00:00 AM	n/a	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Combine, John Deere, Model 4400, 100 HP, corn Label : needs label
9/22/1995 12:00:00 AM	1	False	0.476	hours/hectare	18.86	8.981
Allocated OH			0.476	hours/hectare	11.3500	5.405
Capital			0	each	17500.0000	0.000
Incentive	0.0000	0				17.802
Description needs description
Operating Cost Interest						2.133	2.133
Total Operating Costs - Operation						11.114	11.114
Allocated Overhead Cost Interest						1.283	1.283
Total Allocated Overhead Costs - Operation						6.688	6.688
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						17.802
Operation : Hauling and Drying
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
9/22/1995 12:00:00 AM	n/a	1	hectare	1	0.0000	0.0000	0
Description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drying grain, custom, per bushel Label : needs label
9/22/1995 12:00:00 AM	1	False	190	bushel	0.0900	17.100
Allocated OH			0	bushel	0.0900	0.000
Capital			0	bushel	0.0900	0.000
Incentive	0.0000	0				21.161
Description needs description
Input : Wagon, Weigh, Parker, Model 1500 Label : needs label
9/22/1995 12:00:00 AM	0	False	0.556	hours/hectare	1.63	0.000
Allocated OH			0.556	hours/hectare	3.8200	0.000
Capital			0	each	5184.0000	0.000
Incentive	0.0000	0				0.000
Description needs description
Operating Cost Interest						4.061	4.061
Total Operating Costs - Operation						21.161	21.161
Allocated Overhead Cost Interest						0.000	0.000
Total Allocated Overhead Costs - Operation						0.000	0.000
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						21.161
Operating Costs (OC)
Total Operating Costs -Time Period				522.726		522.726
Net Operating Profits -Time Period				238.05		238.05
Allocated Overhead Costs (AOH)
Total Allocated Overhead Costs -Time Period				43.361		43.361
Net Operating and Overhead Profits -Time Period				194.69		194.69
Capital Costs (CAP)
Total Capital Costs -Time Period				0.000		0.000
Net Profits -Time Period				194.69		194.69
Incentive Costs (INCENT)
Total Incentive Costs -Time Period				566.087
Net Incentive Profits -Time Period				194.69
Time Period : 1996, Soybean, No-till, no N
Ending Date	Common Ref.?	Discount?	Enterprise Amt.	Enter. Unit		Growth Type	Growth Periods
12/31/1996 12:00:00 AM	False	True	1	hectare		1	0
Time Period	1996, Soybean					Last Changed	10/9/2009 12:00:00 AM
Description needs description
Label	T	Incentive Amount	0.0000	Incentive Rate	0	Overhead Factor	1
Revenues
Outcome : 1996, Soybean, No-till, no N
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
12/31/1996 12:00:00 AM	T	1	hectare	1	0.0000	0.0000	0
Description needs description
Times	Compos Amount	Compos Unit	Output Amount	Output Unit	Output Price	Total Revenue	Annual Total
Date Received	Incentive	Incent. Amount	Incent. Rate			INCENT Total	Annual Total
Output : Plot 03, 1996, Soybeans Label : soybeans
1	1	hectare	3.93	tonnes	270.5900	1063.419	1286.762
Description needs description
Interest						223.343	0.000
10/8/1996 12:00:00 AM	Incentive Amount		0.0000	Incentive Rate		0
Total Output Revenue						1,286.76	1,286.76
Revenue Interest - Outcome						223.343	223.343
Total Revenue - Outcome						1286.762	1286.762
Total Incentive-Adjusted Revenues - Outcome						1286.762
				Totals		Annual Totals
Total Revenue -Time Period				1286.762		1286.762
Costs
Operation : Harvest, soybeans
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/8/1996 12:00:00 AM	HRV	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Combine, John Deere, Model 4400, 100 HP, soybeans Label : needs label
10/8/1996 12:00:00 AM	1	False	0.476	hours/hectare	18.86	8.981
Allocated OH			0.476	hours/hectare	11.3500	5.405
Capital			0	each	17500.0000	0.000
Incentive	0.0000	0				17.407
Description needs description
Operating Cost Interest						1.886	1.886
Total Operating Costs - Operation						10.868	10.868
Allocated Overhead Cost Interest						1.135	1.135
Total Allocated Overhead Costs - Operation						6.540	6.540
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						17.407
Operation : Hauling and Drying
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/8/1996 12:00:00 AM	HAUL	1	hectare	1	0.0000	0.0000	0
Description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drying grain, custom, per bushel Label : needs label
10/8/1996 12:00:00 AM	1	False	145	bushel	0.0900	13.050
Allocated OH			0	bushel	0.0900	0.000
Capital			0	bushel	0.0900	0.000
Incentive	0.0000	0				15.791
Description needs description
Input : Wagon, Weigh, Parker, Model 1500 Label : needs label
10/8/1996 12:00:00 AM	5	False	0.556	hours/hectare	1.63	4.523
Allocated OH			0.556	hours/hectare	3.8200	10.611
Capital			0	each	5184.0000	0.000
Incentive	0.0000	0				18.312
Description needs description
Operating Cost Interest						3.691	3.691
Total Operating Costs - Operation						21.264	21.264
Allocated Overhead Cost Interest						2.229	2.229
Total Allocated Overhead Costs - Operation						12.840	12.840
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						34.103
Operation : Weed Management, 1996 Roundup
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/18/1996 12:00:00 AM	R	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Glyphosate (Roundup), 4#-GAL EC, 1996 Label : needs label
5/18/1996 12:00:00 AM	1	False	3.507	liters	14.7200	51.623
Allocated OH			0	liters	14.7200	0.000
Capital			0	liters	14.7200	0.000
Incentive	0.0000	0				63.928
Description needs description
Input : Spreader, Calumet, with injectors, used Label : needs label
5/18/1996 12:00:00 AM	1	False	0.204	hours/hectare	2.57	0.525
Allocated OH			0.204	hours/hectare	6.3900	1.304
Capital			0	each	3250.0000	0.000
Incentive	0.0000	0				2.265
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/18/1996 12:00:00 AM	1	False	0.204	hours/hectare	101.77	20.769
Allocated OH			0.204	hours/hectare	7.0500	1.439
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				27.501
Description needs description
Operating Cost Interest						17.380	17.380
Total Operating Costs - Operation						90.297	90.297
Allocated Overhead Cost Interest						0.654	0.654
Total Allocated Overhead Costs - Operation						3.397	3.397
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						93.693
Operation : Seeding and Planting, Soybeans, No-till, 1996
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/30/1996 12:00:00 AM	NTPLANT	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drill, Grain, John Deere, Model 750, 10 foot Label : needs label
5/30/1996 12:00:00 AM	1	False	0.286	hours/hectare	9.53	2.724
Allocated OH			0.286	hours/hectare	17.0700	4.877
Capital			0	each	12425.0000	0.000
Incentive	0.0000	0				9.395
Description needs description
Input : Soybean Seed Label : needs label
5/30/1996 12:00:00 AM	1	False	2.94	bushel	14.8000	43.512
Allocated OH			0	bushel	14.8000	0.000
Capital			0	bushel	14.8000	0.000
Incentive	0.0000	0				53.779
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
5/30/1996 12:00:00 AM	1	False	0.286	hours/hectare	101.77	29.076
Allocated OH			0.286	hours/hectare	7.0500	2.014
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				38.426
Description needs description
Operating Cost Interest						17.770	17.770
Total Operating Costs - Operation						93.082	93.082
Allocated Overhead Cost Interest						1.626	1.626
Total Allocated Overhead Costs - Operation						8.517	8.517
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						101.600
Operation : Weed Management, 1996 Lasso-Pursuit
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
6/5/1996 12:00:00 AM	L/P	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Alachlor (Lasso), 4#-GAL EC 1996 Label : needs label
6/5/1996 12:00:00 AM	1	False	5.846	liters	7.5800	44.313
Allocated OH			0	liters	7.5800	0.000
Capital			0	liters	7.5800	0.000
Incentive	0.0000	0				54.715
Description needs description
Input : Pursuit Plus, 1996 Label : needs label
6/5/1996 12:00:00 AM	1	False	0.102	liters	11.5000	1.173
Allocated OH			0	liters	11.5000	0.000
Capital			0	liters	11.5000	0.000
Incentive	0.0000	0				1.448
Description needs description
Input : Spreader, Calumet, with injectors, used Label : needs label
6/5/1996 12:00:00 AM	1	False	0.204	hours/hectare	2.57	0.525
Allocated OH			0.204	hours/hectare	6.3900	1.304
Capital			0	each	3250.0000	0.000
Incentive	0.0000	0				2.258
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
6/5/1996 12:00:00 AM	1	False	0.204	hours/hectare	101.77	20.769
Allocated OH			0.204	hours/hectare	7.0500	1.439
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				27.421
Description needs description
Operating Cost Interest						15.677	15.677
Total Operating Costs - Operation						82.456	82.456
Allocated Overhead Cost Interest						0.644	0.644
Total Allocated Overhead Costs - Operation						3.387	3.387
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						85.842
Operating Costs (OC)
Total Operating Costs -Time Period				297.966		297.966
Net Operating Profits -Time Period				988.80		988.80
Allocated Overhead Costs (AOH)
Total Allocated Overhead Costs -Time Period				34.680		34.680
Net Operating and Overhead Profits -Time Period				954.12		954.12
Capital Costs (CAP)
Total Capital Costs -Time Period				0.000		0.000
Net Profits -Time Period				954.12		954.12
Incentive Costs (INCENT)
Total Incentive Costs -Time Period				332.646
Net Incentive Profits -Time Period				954.12
Time Period : 1997, Corn, No-till, 30 kg N
Ending Date	Common Ref.?	Discount?	Enterprise Amt.	Enter. Unit		Growth Type	Growth Periods
12/31/1997 12:00:00 AM	False	True	1	hectare		1	0
Time Period	1997, Corn					Last Changed	10/9/2009 12:00:00 AM
Description needs description
Label	T	Incentive Amount	0.0000	Incentive Rate	0	Overhead Factor	1
Revenues
Outcome : 1997, Corn, No-till, 30 kg N
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
12/31/1997 12:00:00 AM	T	1	hectare	1	0.0000	0.0000	0
Description needs description
Times	Compos Amount	Compos Unit	Output Amount	Output Unit	Output Price	Total Revenue	Annual Total
Date Received	Incentive	Incent. Amount	Incent. Rate			INCENT Total	Annual Total
Output : Plot 03, 1997, Corn Label : corn
1	1	hectare	10.11	tonnes	91.7300	927.390	1099.820
Description needs description
Interest						172.430	0.000
10/10/1997 12:00:00 AM	Incentive Amount		0.0000	Incentive Rate		0
Total Output Revenue						1,099.82	1,099.82
Revenue Interest - Outcome						172.430	172.430
Total Revenue - Outcome						1099.820	1099.820
Total Incentive-Adjusted Revenues - Outcome						1099.820
				Totals		Annual Totals
Total Revenue -Time Period				1099.820		1099.820
Costs
Operation : Harvest, corn
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/10/1997 12:00:00 AM	HRV	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Combine, John Deere, Model 4400, 100 HP, corn Label : needs label
10/10/1997 12:00:00 AM	1	False	0.476	hours/hectare	18.86	8.981
Allocated OH			0.476	hours/hectare	11.3500	5.405
Capital			0	each	17500.0000	0.000
Incentive	0.0000	0				17.061
Description needs description
Operating Cost Interest						1.670	1.670
Total Operating Costs - Operation						10.651	10.651
Allocated Overhead Cost Interest						1.005	1.005
Total Allocated Overhead Costs - Operation						6.410	6.410
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						17.061
Operation : Hauling and Drying
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/10/1997 12:00:00 AM	HAUL	1	hectare	1	0.0000	0.0000	0
Description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drying grain, custom, per bushel Label : needs label
10/10/1997 12:00:00 AM	1	False	395	bushel	0.0900	35.550
Allocated OH			0	bushel	0.0900	0.000
Capital			0	bushel	0.0900	0.000
Incentive	0.0000	0				42.160
Description needs description
Input : Wagon, Weigh, Parker, Model 1500 Label : needs label
10/10/1997 12:00:00 AM	10	False	0.556	hours/hectare	1.63	9.046
Allocated OH			0.556	hours/hectare	3.8200	21.222
Capital			0	each	5184.0000	0.000
Incentive	0.0000	0				35.896
Description needs description
Operating Cost Interest						8.292	8.292
Total Operating Costs - Operation						52.887	52.887
Allocated Overhead Cost Interest						3.946	3.946
Total Allocated Overhead Costs - Operation						25.168	25.168
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						78.055
Operation : Seeding and Planting, Corn, No-till, 1997
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/12/1997 12:00:00 AM	NTPLANT	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Corn Seed, Hybrid Label : needs label
5/12/1997 12:00:00 AM	1	False	71.114	1000 kernels	1.0400	73.959
Allocated OH			0	1000 kernels	1.0400	0.000
Capital			0	1000 kernels	1.0400	0.000
Incentive	0.0000	0				89.880
Description needs description
Input : Fertilizer, Nitrogen solution, 28% N 1997 Label : needs label
5/12/1997 12:00:00 AM	1	False	0.03	tons (metric)	142.4700	4.274
Allocated OH			0	tons (metric)	142.4700	0.000
Capital			0	tons (metric)	142.4700	0.000
Incentive	0.0000	0				5.194
Description needs description
Input : Planter, Kinze, Model 2000, 6 row, 30 inch Label : needs label
5/12/1997 12:00:00 AM	1	False	0.28	hours/hectare	12.94	3.619
Allocated OH			0.28	hours/hectare	25.1200	7.027
Capital			0	each	16861.0000	0.000
Incentive	0.0000	0				12.937
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
5/12/1997 12:00:00 AM	1	False	0.28	hours/hectare	101.77	28.466
Allocated OH			0.28	hours/hectare	7.0500	1.972
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				36.991
Description needs description
Operating Cost Interest						23.748	23.748
Total Operating Costs - Operation						134.066	134.066
Allocated Overhead Cost Interest						1.937	1.937
Total Allocated Overhead Costs - Operation						10.936	10.936
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						145.002
Operation : Weed Management, 1997 Dual-Extrazine
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/16/1997 12:00:00 AM	D/E	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Extrazine II, 1997 Label : needs label
5/16/1997 12:00:00 AM	1	False	0.785	kilograms	11.0700	8.690
Allocated OH			0	kilograms	11.0700	0.000
Capital			0	kilograms	11.0700	0.000
Incentive	0.0000	0				10.554
Description needs description
Input : Metolachlor (Dual), 8#-GAL EC, 1997 Label : needs label
5/16/1997 12:00:00 AM	1	False	0.897	liters	18.3600	16.469
Allocated OH			0	liters	18.3600	0.000
Capital			0	liters	18.3600	0.000
Incentive	0.0000	0				20.001
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
5/16/1997 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				2.036
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/16/1997 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				31.279
Description needs description
Operating Cost Interest						10.662	10.662
Total Operating Costs - Operation						60.369	60.369
Allocated Overhead Cost Interest						0.618	0.618
Total Allocated Overhead Costs - Operation						3.501	3.501
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						63.870
Operation : Weed Management, 1997 Clarity
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
6/10/1997 12:00:00 AM	Cl	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Clarity, 1997 Label : needs label
6/10/1997 12:00:00 AM	1	False	1.17	liters	23.8100	27.858
Allocated OH			0	liters	23.8100	0.000
Capital			0	liters	23.8100	0.000
Incentive	0.0000	0				33.696
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
6/10/1997 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				2.027
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
6/10/1997 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				31.153
Description needs description
Operating Cost Interest						10.983	10.983
Total Operating Costs - Operation						63.390	63.390
Allocated Overhead Cost Interest						0.604	0.604
Total Allocated Overhead Costs - Operation						3.487	3.487
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						66.877
Operation : Nutrient Management, 1997 post-plant N application
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
6/19/1997 12:00:00 AM	SA	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Fertilizer, Nitrogen solution, 28% N 1997 Label : needs label
6/19/1997 12:00:00 AM	1	False	0.146	tons (metric)	142.4700	20.801
Allocated OH			0	tons (metric)	142.4700	0.000
Capital			0	tons (metric)	142.4700	0.000
Incentive	0.0000	0				25.123
Description needs description
Input : Spreader, Calumet, with injectors, used Label : needs label
6/19/1997 12:00:00 AM	1	False	0.204	hours/hectare	2.57	0.525
Allocated OH			0.204	hours/hectare	6.3900	1.304
Capital			0	each	3250.0000	0.000
Incentive	0.0000	0				2.209
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
6/19/1997 12:00:00 AM	1	False	0.204	hours/hectare	101.77	20.769
Allocated OH			0.204	hours/hectare	7.0500	1.439
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				26.823
Description needs description
Operating Cost Interest						8.748	8.748
Total Operating Costs - Operation						50.842	50.842
Allocated Overhead Cost Interest						0.570	0.570
Total Allocated Overhead Costs - Operation						3.313	3.313
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						54.155
Operation : Cultivation, First, Early Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
6/20/1997 12:00:00 AM	C1	1	hectare	1	0.0000	0.0000	0
Description Date Applied								Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Cultivator, Field, Model 5112, Kent, 16 feet Label : needs label
6/20/1997 12:00:00 AM	1	False	0.250	hours/hectare	2.86	0.715
Allocated OH			0.250	hours/hectare	4.9100	1.228
Capital			0	each	4675.0000	0.000
Incentive	0.0000	0				2.346
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
6/20/1997 12:00:00 AM	1	False	0.250	hours/hectare	101.77	25.442
Allocated OH			0.250	hours/hectare	7.0500	1.763
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				32.852
Description needs description
Operating Cost Interest						5.431	5.431
Total Operating Costs - Operation						31.587	31.587
Allocated Overhead Cost Interest						0.621	0.621
Total Allocated Overhead Costs - Operation						3.611	3.611
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						35.198
Operating Costs (OC)
Total Operating Costs -Time Period				403.792		403.792
Net Operating Profits -Time Period				696.03		696.03
Allocated Overhead Costs (AOH)
Total Allocated Overhead Costs -Time Period				56.425		56.425
Net Operating and Overhead Profits -Time Period				639.60		639.60
Capital Costs (CAP)
Total Capital Costs -Time Period				0.000		0.000
Net Profits -Time Period				639.60		639.60
Incentive Costs (INCENT)
Total Incentive Costs -Time Period				460.218
Net Incentive Profits -Time Period				639.60
Time Period : 1998, Soybean, No-till, no N
Ending Date	Common Ref.?	Discount?	Enterprise Amt.	Enter. Unit		Growth Type	Growth Periods
12/31/1998 12:00:00 AM	False	True	1	hectare		1	0
Time Period	1998, Soybeans					Last Changed	10/9/2009 12:00:00 AM
Description needs description
Label	T	Incentive Amount	0.0000	Incentive Rate	0	Overhead Factor	1
Revenues
Outcome : 1998, Soybean, No-till, no N
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
12/31/1998 12:00:00 AM	T	1	hectare	1	0.0000	0.0000	0
Description needs description
Times	Compos Amount	Compos Unit	Output Amount	Output Unit	Output Price	Total Revenue	Annual Total
Date Received	Incentive	Incent. Amount	Incent. Rate			INCENT Total	Annual Total
Output : Plot 03, 1998, Soybeans Label : soybeans
1	1	hectare	4.08	tonnes	176.1000	718.488	836.598
Description needs description
Interest						118.110	0.000
10/1/1998 12:00:00 AM	Incentive Amount		0.0000	Incentive Rate		0
Total Output Revenue						836.60	836.60
Revenue Interest - Outcome						118.110	118.110
Total Revenue - Outcome						836.598	836.598
Total Incentive-Adjusted Revenues - Outcome						836.598
				Totals		Annual Totals
Total Revenue -Time Period				836.598		836.598
Costs
Operation : Harvest, soybeans
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/1/1998 12:00:00 AM	HRV	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Combine, John Deere, Model 4400, 100 HP, soybeans Label : needs label
10/1/1998 12:00:00 AM	1	False	0.476	hours/hectare	18.86	8.981
Allocated OH			0.476	hours/hectare	11.3500	5.405
Capital			0	each	17500.0000	0.000
Incentive	0.0000	0				16.751
Description needs description
Operating Cost Interest						1.476	1.476
Total Operating Costs - Operation						10.458	10.458
Allocated Overhead Cost Interest						0.888	0.888
Total Allocated Overhead Costs - Operation						6.293	6.293
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						16.751
Operation : Hauling and Drying
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/1/1998 12:00:00 AM	HAUL	1	hectare	1	0.0000	0.0000	0
Description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drying grain, custom, per bushel Label : needs label
10/1/1998 12:00:00 AM	1	False	150	bushel	0.0900	13.500
Allocated OH			0	bushel	0.0900	0.000
Capital			0	bushel	0.0900	0.000
Incentive	0.0000	0				15.719
Description needs description
Input : Wagon, Weigh, Parker, Model 1500 Label : needs label
10/1/1998 12:00:00 AM	5	False	0.556	hours/hectare	1.63	4.523
Allocated OH			0.556	hours/hectare	3.8200	10.611
Capital			0	each	5184.0000	0.000
Incentive	0.0000	0				17.622
Description needs description
Operating Cost Interest						2.963	2.963
Total Operating Costs - Operation						20.986	20.986
Allocated Overhead Cost Interest						1.744	1.744
Total Allocated Overhead Costs - Operation						12.355	12.355
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						33.341
Operation : Seeding and Planting, Soybeans, No-till, 1998
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/18/1998 12:00:00 AM	NTPLANT	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drill, Grain, John Deere, Model 750, 10 foot Label : needs label
5/18/1998 12:00:00 AM	1	False	0.286	hours/hectare	9.53	2.724
Allocated OH			0.286	hours/hectare	17.0700	4.877
Capital			0	each	12425.0000	0.000
Incentive	0.0000	0				9.048
Description needs description
Input : Soybean Seed Label : needs label
5/18/1998 12:00:00 AM	1	False	2.94	bushel	17.1500	50.421
Allocated OH			0	bushel	17.1500	0.000
Capital			0	bushel	17.1500	0.000
Incentive	0.0000	0				60.016
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
5/18/1998 12:00:00 AM	1	False	0.286	hours/hectare	101.77	29.076
Allocated OH			0.286	hours/hectare	7.0500	2.014
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				37.007
Description needs description
Operating Cost Interest						15.647	15.647
Total Operating Costs - Operation						97.868	97.868
Allocated Overhead Cost Interest						1.311	1.311
Total Allocated Overhead Costs - Operation						8.203	8.203
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						106.071
Operation : Weed Management, 1998 Roundup-Lasso-Pursuit
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/19/1998 12:00:00 AM	R/L/P	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Alachlor (Lasso), 4#-GAL EC 1998 Label : needs label
5/19/1998 12:00:00 AM	1	False	5.846	liters	6.7900	39.694
Allocated OH			0	liters	6.7900	0.000
Capital			0	liters	6.7900	0.000
Incentive	0.0000	0				47.241
Description needs description
Input : Glyphosate (Roundup), 4#-GAL EC, 1998 Label : needs label
5/19/1998 12:00:00 AM	1	False	2.338	liters	14.8700	34.766
Allocated OH			0	liters	14.8700	0.000
Capital			0	liters	14.8700	0.000
Incentive	0.0000	0				41.375
Description needs description
Input : Pursuit Plus, 1998 Label : needs label
5/19/1998 12:00:00 AM	1	False	0.102	liters	12.0000	1.224
Allocated OH			0	liters	12.0000	0.000
Capital			0	liters	12.0000	0.000
Incentive	0.0000	0				1.457
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
5/19/1998 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				1.995
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/19/1998 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				30.652
Description needs description
Operating Cost Interest						19.055	19.055
Total Operating Costs - Operation						119.288	119.288
Allocated Overhead Cost Interest						0.548	0.548
Total Allocated Overhead Costs - Operation						3.431	3.431
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						122.719
Operating Costs (OC)
Total Operating Costs -Time Period				248.599		248.599
Net Operating Profits -Time Period				588.00		588.00
Allocated Overhead Costs (AOH)
Total Allocated Overhead Costs -Time Period				30.282		30.282
Net Operating and Overhead Profits -Time Period				557.72		557.72
Capital Costs (CAP)
Total Capital Costs -Time Period				0.000		0.000
Net Profits -Time Period				557.72		557.72
Incentive Costs (INCENT)
Total Incentive Costs -Time Period				278.882
Net Incentive Profits -Time Period				557.72
Time Period : 1999, Corn, No-till
Ending Date	Common Ref.?	Discount?	Enterprise Amt.	Enter. Unit		Growth Type	Growth Periods
12/31/1999 12:00:00 AM	False	True	1	hectare		1	0
Time Period	1999, Corn					Last Changed	10/9/2009 12:00:00 AM
Description needs description
Label	T	Incentive Amount	0.0000	Incentive Rate	0	Overhead Factor	1
Revenues
Outcome : 1999, Corn, No-till
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
12/31/1999 12:00:00 AM	T	1	hectare	1	0.0000	0.0000	0
Description needs description
Times	Compos Amount	Compos Unit	Output Amount	Output Unit	Output Price	Total Revenue	Annual Total
Date Received	Incentive	Incent. Amount	Incent. Rate			INCENT Total	Annual Total
Output : Plot 03, 1999, Corn Label : corn
1	1	hectare	10.15	tonnes	67.7200	687.358	784.287
Description needs description
Interest						96.929	0.000
10/4/1999 12:00:00 AM	Incentive Amount		0.0000	Incentive Rate		0
Total Output Revenue						784.29	784.29
Revenue Interest - Outcome						96.929	96.929
Total Revenue - Outcome						784.287	784.287
Total Incentive-Adjusted Revenues - Outcome						784.287
				Totals		Annual Totals
Total Revenue -Time Period				784.287		784.287
Costs
Operation : Harvest, corn
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/4/1999 12:00:00 AM	HRV	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Combine, John Deere, Model 4400, 100 HP, corn Label : needs label
10/4/1999 12:00:00 AM	1	False	0.476	hours/hectare	18.86	8.981
Allocated OH			0.476	hours/hectare	11.3500	5.405
Capital			0	each	17500.0000	0.000
Incentive	0.0000	0				16.415
Description needs description
Operating Cost Interest						1.267	1.267
Total Operating Costs - Operation						10.248	10.248
Allocated Overhead Cost Interest						0.762	0.762
Total Allocated Overhead Costs - Operation						6.167	6.167
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						16.415
Operation : Hauling and Drying
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/4/1999 12:00:00 AM	HAUL	1	hectare	1	0.0000	0.0000	0
Description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drying grain, custom, per bushel Label : needs label
10/4/1999 12:00:00 AM	1	False	400	bushel	0.0900	36.000
Allocated OH			0	bushel	0.0900	0.000
Capital			0	bushel	0.0900	0.000
Incentive	0.0000	0				41.077
Description needs description
Input : Wagon, Weigh, Parker, Model 1500 Label : needs label
10/4/1999 12:00:00 AM	10	False	0.556	hours/hectare	1.63	9.046
Allocated OH			0.556	hours/hectare	3.8200	21.222
Capital			0	each	5184.0000	0.000
Incentive	0.0000	0				34.536
Description needs description
Operating Cost Interest						6.352	6.352
Total Operating Costs - Operation						51.398	51.398
Allocated Overhead Cost Interest						2.993	2.993
Total Allocated Overhead Costs - Operation						24.215	24.215
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						75.613
Operation : Seeding and Planting, Corn, No-till, 1999
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/10/1999 12:00:00 AM	NTPLANT	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Corn Seed, Hybrid Label : needs label
5/10/1999 12:00:00 AM	1	False	76.822	1000 kernels	1.1000	84.504
Allocated OH			0	1000 kernels	1.1000	0.000
Capital			0	1000 kernels	1.1000	0.000
Incentive	0.0000	0				98.742
Description needs description
Input : Fertilizer, Nitrogen solution, 28% N 1998 Label : needs label
5/10/1999 12:00:00 AM	1	False	0.028	tons (metric)	120.6900	3.379
Allocated OH			0	tons (metric)	120.6900	0.000
Capital			0	tons (metric)	120.6900	0.000
Incentive	0.0000	0				3.949
Description needs description
Input : Planter, Kinze, Model 2000, 6 row, 30 inch Label : needs label
5/10/1999 12:00:00 AM	1	False	0.28	hours/hectare	12.94	3.619
Allocated OH			0.28	hours/hectare	25.1200	7.027
Capital			0	each	16861.0000	0.000
Incentive	0.0000	0				12.439
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP Label : needs label
5/10/1999 12:00:00 AM	1	False	0.28	hours/hectare	101.77	28.466
Allocated OH			0.28	hours/hectare	7.0500	1.972
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				35.567
Description needs description
Operating Cost Interest						20.214	20.214
Total Operating Costs - Operation						140.182	140.182
Allocated Overhead Cost Interest						1.516	1.516
Total Allocated Overhead Costs - Operation						10.515	10.515
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						150.697
Operation : Tillage, Second, Field Cultivator, Late Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/10/1999 12:00:00 AM	FC	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Cultivator, Field, Model 5112, Kent, 16 feet Label : needs label
5/10/1999 12:00:00 AM	1	False	0.250	hours/hectare	2.86	0.715
Allocated OH			0.250	hours/hectare	4.9100	1.228
Capital			0	each	4675.0000	0.000
Incentive	0.0000	0				2.270
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP Label : needs label
5/10/1999 12:00:00 AM	1	False	0.250	hours/hectare	101.77	25.442
Allocated OH			0.250	hours/hectare	7.0500	1.763
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				31.788
Description needs description
Operating Cost Interest						4.407	4.407
Total Operating Costs - Operation						30.564	30.564
Allocated Overhead Cost Interest						0.504	0.504
Total Allocated Overhead Costs - Operation						3.494	3.494
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						34.057
Operation : Weed Management, 1999 Dual II Mag-Accent-Clarity-Atrazine-COC
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/29/1999 12:00:00 AM	D2/A/Cl/A/COC	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Accent SP, 1999 Label : needs label
5/29/1999 12:00:00 AM	1	False	0.018	liters	1166.0800	20.989
Allocated OH			0	liters	1166.0800	0.000
Capital			0	liters	1166.0800	0.000
Incentive	0.0000	0				24.451
Description needs description
Input : Atrazine (Aatrex), 4#-GAL EC 1999 Label : needs label
5/29/1999 12:00:00 AM	1	False	1.169	liters	3.6200	4.232
Allocated OH			0	liters	3.6200	0.000
Capital			0	liters	3.6200	0.000
Incentive	0.0000	0				4.930
Description needs description
Input : Clarity, 1999 Label : needs label
5/29/1999 12:00:00 AM	1	False	1.121	liters	24.4100	27.364
Allocated OH			0	liters	24.4100	0.000
Capital			0	liters	24.4100	0.000
Incentive	0.0000	0				31.876
Description needs description
Input : Metolachlor (Dual), 8#-GAL EC, 1999 Label : needs label
5/29/1999 12:00:00 AM	1	False	2.338	liters	20.5300	47.999
Allocated OH			0	liters	20.5300	0.000
Capital			0	liters	20.5300	0.000
Incentive	0.0000	0				55.914
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
5/29/1999 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				1.953
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/29/1999 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				30.002
Description needs description
Operating Cost Interest						20.635	20.635
Total Operating Costs - Operation						145.767	145.767
Allocated Overhead Cost Interest						0.475	0.475
Total Allocated Overhead Costs - Operation						3.358	3.358
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						149.126
Operation : Nutrient Management, 1999 post-plant N application
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
6/15/1999 12:00:00 AM	SA	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Fertilizer, Nitrogen solution, 28% N 1999 Label : needs label
6/15/1999 12:00:00 AM	1	False	0.177	tons (metric)	110.7100	19.596
Allocated OH			0	tons (metric)	110.7100	0.000
Capital			0	tons (metric)	110.7100	0.000
Incentive	0.0000	0				22.764
Description needs description
Input : Spreader, Calumet, with injectors, used Label : needs label
6/15/1999 12:00:00 AM	1	False	0.204	hours/hectare	2.57	0.525
Allocated OH			0.204	hours/hectare	6.3900	1.304
Capital			0	each	3250.0000	0.000
Incentive	0.0000	0				2.125
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP Label : needs label
6/15/1999 12:00:00 AM	1	False	0.204	hours/hectare	101.77	20.769
Allocated OH			0.204	hours/hectare	7.0500	1.439
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				25.798
Description needs description
Operating Cost Interest						6.612	6.612
Total Operating Costs - Operation						47.501	47.501
Allocated Overhead Cost Interest						0.444	0.444
Total Allocated Overhead Costs - Operation						3.186	3.186
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						50.687
Operation : Cultivation, First, Late Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
6/24/1999 12:00:00 AM	C1	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Cultivator, Row Crop, Hiniker, Model 6000, 6 row, used Label : needs label
6/24/1999 12:00:00 AM	1	False	0.25	hours/hectare	3.21	0.803
Allocated OH			0.25	hours/hectare	5.4730	1.368
Capital			0	each	5250.0000	0.000
Incentive	0.0000	0				2.519
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP Label : needs label
6/24/1999 12:00:00 AM	1	False	0.25	hours/hectare	101.77	25.442
Allocated OH			0.25	hours/hectare	7.0500	1.763
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				31.557
Description needs description
Operating Cost Interest						4.199	4.199
Total Operating Costs - Operation						30.444	30.444
Allocated Overhead Cost Interest						0.501	0.501
Total Allocated Overhead Costs - Operation						3.632	3.632
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						34.076
Operating Costs (OC)
Total Operating Costs -Time Period				456.103		456.103
Net Operating Profits -Time Period				328.18		328.18
Allocated Overhead Costs (AOH)
Total Allocated Overhead Costs -Time Period				54.567		54.567
Net Operating and Overhead Profits -Time Period				273.62		273.62
Capital Costs (CAP)
Total Capital Costs -Time Period				0.000		0.000
Net Profits -Time Period				273.62		273.62
Incentive Costs (INCENT)
Total Incentive Costs -Time Period				510.670
Net Incentive Profits -Time Period				273.62
Time Period : 2000, Soybean, Chisel Plow
Ending Date	Common Ref.?	Discount?	Enterprise Amt.	Enter. Unit		Growth Type	Growth Periods
12/31/2000 12:00:00 AM	False	True	1	hectare		1	0
Time Period	2000, Soybeans					Last Changed	10/9/2009 12:00:00 AM
Description needs description
Label	T	Incentive Amount	0.0000	Incentive Rate	0	Overhead Factor	1
Revenues
Outcome : 2000, Soybean, Chisel Plow
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
12/31/2000 12:00:00 AM	T	1	hectare	1	0.0000	0.0000	0
Description needs description
Times	Compos Amount	Compos Unit	Output Amount	Output Unit	Output Price	Total Revenue	Annual Total
Date Received	Incentive	Incent. Amount	Incent. Rate			INCENT Total	Annual Total
Output : Plot 03, 2000, Soybeans Label : soybeans
1	1	hectare	3.83	tonnes	165.0700	632.218	707.886
Description needs description
Interest						75.668	0.000
9/28/2000 12:00:00 AM	Incentive Amount		0.0000	Incentive Rate		0
Total Output Revenue						707.89	707.89
Revenue Interest - Outcome						75.668	75.668
Total Revenue - Outcome						707.886	707.886
Total Incentive-Adjusted Revenues - Outcome						707.886
				Totals		Annual Totals
Total Revenue -Time Period				707.886		707.886
Costs
Operation : Tillage, First, Chisel Plow, Late Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
11/12/1999 12:00:00 AM	CP	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Plow, Chisel, Glencoe, Model 5, Label : needs label
11/12/1999 12:00:00 AM	1	False	0.235	hours/hectare	1.38	0.324
Allocated OH			0.235	hours/hectare	3.1200	0.734
Capital			0	each	3000.0000	0.000
Incentive	0.0000	0				1.248
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
11/12/1999 12:00:00 AM	1	False	0.235	hours/hectare	101.77	23.945
Allocated OH			0.235	hours/hectare	7.0500	1.659
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				30.197
Description needs description
Operating Cost Interest						4.354	4.354
Total Operating Costs - Operation						28.623	28.623
Allocated Overhead Cost Interest						0.429	0.429
Total Allocated Overhead Costs - Operation						2.822	2.822
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						31.445
Operation : Seeding and Planting, Soybeans, Conventional, 2000
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/3/2000 12:00:00 AM	CPLANT	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drill, Grain, John Deere, Model 750, 10 foot Label : needs label
5/3/2000 12:00:00 AM	1	False	0.286	hours/hectare	9.53	2.724
Allocated OH			0.286	hours/hectare	17.0700	4.877
Capital			0	each	12425.0000	0.000
Incentive	0.0000	0				8.717
Description needs description
Input : Soybean Seed Label : needs label
5/3/2000 12:00:00 AM	1	False	2.94	bushel	17.1000	50.274
Allocated OH			0	bushel	17.1000	0.000
Capital			0	bushel	17.1000	0.000
Incentive	0.0000	0				57.656
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
5/3/2000 12:00:00 AM	1	False	0.286	hours/hectare	101.77	29.076
Allocated OH			0.286	hours/hectare	7.0500	2.014
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				35.655
Description needs description
Operating Cost Interest						12.051	12.051
Total Operating Costs - Operation						94.125	94.125
Allocated Overhead Cost Interest						1.012	1.012
Total Allocated Overhead Costs - Operation						7.903	7.903
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						102.028
Operation : Weed Management, 2000 Cobra-Activator 90
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
6/20/2000 12:00:00 AM	C/A90	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Activator 90 Label : needs label
6/20/2000 12:00:00 AM	1	False	0.02	liters	5.8100	0.116
Allocated OH			0	liters	5.8100	0.000
Capital			0	liters	5.8100	0.000
Incentive	0.0000	0				0.132
Description needs description
Input : Cobra Label : needs label
6/20/2000 12:00:00 AM	1	False	0.271	liters	37.6100	10.192
Allocated OH			0	liters	37.6100	0.000
Capital			0	liters	37.6100	0.000
Incentive	0.0000	0				11.598
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
6/20/2000 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				1.907
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
6/20/2000 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				29.308
Description needs description
Operating Cost Interest						4.809	4.809
Total Operating Costs - Operation						39.666	39.666
Allocated Overhead Cost Interest						0.398	0.398
Total Allocated Overhead Costs - Operation						3.281	3.281
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						42.946
Operation : Harvest, soybeans
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
9/28/2000 12:00:00 AM	HRV	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Combine, John Deere, Model 4400, 100 HP, soybeans Label : needs label
9/28/2000 12:00:00 AM	1	False	0.476	hours/hectare	18.86	8.981
Allocated OH			0.476	hours/hectare	11.3500	5.405
Capital			0	each	17500.0000	0.000
Incentive	0.0000	0				16.108
Description needs description
Operating Cost Interest						1.075	1.075
Total Operating Costs - Operation						10.056	10.056
Allocated Overhead Cost Interest						0.647	0.647
Total Allocated Overhead Costs - Operation						6.052	6.052
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						16.108
Operation : Hauling and Drying
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
9/28/2000 12:00:00 AM	HAUL	1	hectare	1	0.0000	0.0000	0
Description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drying grain, custom, per bushel Label : needs label
9/28/2000 12:00:00 AM	1	False	140	bushel	0.0900	12.600
Allocated OH			0	bushel	0.0900	0.000
Capital			0	bushel	0.0900	0.000
Incentive	0.0000	0				14.108
Description needs description
Input : Wagon, Weigh, Parker, Model 1500 Label : needs label
9/28/2000 12:00:00 AM	5	False	0.556	hours/hectare	1.63	4.523
Allocated OH			0.556	hours/hectare	3.8200	10.611
Capital			0	each	5184.0000	0.000
Incentive	0.0000	0				16.945
Description needs description
Operating Cost Interest						2.049	2.049
Total Operating Costs - Operation						19.172	19.172
Allocated Overhead Cost Interest						1.270	1.270
Total Allocated Overhead Costs - Operation						11.881	11.881
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						31.053
Operating Costs (OC)
Total Operating Costs -Time Period				191.642		191.642
Net Operating Profits -Time Period				516.24		516.24
Allocated Overhead Costs (AOH)
Total Allocated Overhead Costs -Time Period				31.939		31.939
Net Operating and Overhead Profits -Time Period				484.31		484.31
Capital Costs (CAP)
Total Capital Costs -Time Period				0.000		0.000
Net Profits -Time Period				484.31		484.31
Incentive Costs (INCENT)
Total Incentive Costs -Time Period				223.581
Net Incentive Profits -Time Period				484.31
Time Period : 2001, Corn, Chisel Plow
Ending Date	Common Ref.?	Discount?	Enterprise Amt.	Enter. Unit		Growth Type	Growth Periods
12/31/2001 12:00:00 AM	False	True	1	hectare		1	0
Time Period	2001, Corn					Last Changed	10/9/2009 12:00:00 AM
Description needs description
Label	T	Incentive Amount	0.0000	Incentive Rate	0	Overhead Factor	1
Revenues
Outcome : 2001, Corn, Chisel Plow
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
12/31/2001 12:00:00 AM	T	1	hectare	1	0.0000	0.0000	0
Description needs description
Times	Compos Amount	Compos Unit	Output Amount	Output Unit	Output Price	Total Revenue	Annual Total
Date Received	Incentive	Incent. Amount	Incent. Rate			INCENT Total	Annual Total
Output : Plot 03, 2001 Corn Label : corn
1	1	hectare	8.71	tonnes	74.8000	651.508	713.225
Description needs description
Interest						61.717	0.000
10/15/2001 12:00:00 AM	Incentive Amount		0.0000	Incentive Rate		0
Total Output Revenue						713.23	713.23
Revenue Interest - Outcome						61.717	61.717
Total Revenue - Outcome						713.225	713.225
Total Incentive-Adjusted Revenues - Outcome						713.225
				Totals		Annual Totals
Total Revenue -Time Period				713.225		713.225
Costs
Operation : Harvest, corn
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/15/2001 12:00:00 AM	HRV	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Combine, John Deere, Model 4400, 100 HP, corn Label : needs label
10/15/2001 12:00:00 AM	1	False	0.476	hours/hectare	18.86	8.981
Allocated OH			0.476	hours/hectare	11.3500	5.405
Capital			0	each	17500.0000	0.000
Incentive	0.0000	0				15.749
Description needs description
Operating Cost Interest						0.851	0.851
Total Operating Costs - Operation						9.832	9.832
Allocated Overhead Cost Interest						0.512	0.512
Total Allocated Overhead Costs - Operation						5.917	5.917
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						15.749
Operation : Hauling and Drying
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/15/2001 12:00:00 AM	HAUL	1	hectare	1	0.0000	0.0000	0
Description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drying grain, custom, per bushel Label : needs label
10/15/2001 12:00:00 AM	1	False	340	bushel	0.0900	30.600
Allocated OH			0	bushel	0.0900	0.000
Capital			0	bushel	0.0900	0.000
Incentive	0.0000	0				33.499
Description needs description
Input : Wagon, Weigh, Parker, Model 1500 Label : needs label
10/15/2001 12:00:00 AM	10	False	0.556	hours/hectare	1.63	9.046
Allocated OH			0.556	hours/hectare	3.8200	21.222
Capital			0	each	5184.0000	0.000
Incentive	0.0000	0				33.135
Description needs description
Operating Cost Interest						3.756	3.756
Total Operating Costs - Operation						43.401	43.401
Allocated Overhead Cost Interest						2.010	2.010
Total Allocated Overhead Costs - Operation						23.233	23.233
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						66.634
Operation : Pest Management, 2001 Insects
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/14/2001 12:00:00 AM	S	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
5/14/2001 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				1.881
Description needs description
Input : Surpass Label : needs label
5/14/2001 12:00:00 AM	1	False	3.508	liters	17.9500	62.969
Allocated OH			0	liters	17.9500	0.000
Capital			0	liters	17.9500	0.000
Incentive	0.0000	0				70.673
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/14/2001 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				28.907
Description needs description
Operating Cost Interest						10.709	10.709
Total Operating Costs - Operation						98.226	98.226
Allocated Overhead Cost Interest						0.353	0.353
Total Allocated Overhead Costs - Operation						3.236	3.236
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						101.461
Operation : Seeding and Planting, Corn, Conventional, 2001
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/14/2001 12:00:00 AM	CPLANT	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Corn Seed, Hybrid Label : needs label
5/14/2001 12:00:00 AM	1	False	80.161	1000 kernels	1.1500	92.185
Allocated OH			0	1000 kernels	1.1500	0.000
Capital			0	1000 kernels	1.1500	0.000
Incentive	0.0000	0				103.465
Description needs description
Input : Planter, Kinze, Model 2000, 6 row, 30 inch Label : needs label
5/14/2001 12:00:00 AM	1	False	0.280	hours/hectare	12.94	3.619
Allocated OH			0.280	hours/hectare	25.1200	7.027
Capital			0	each	16861.0000	0.000
Incentive	0.0000	0				11.948
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
5/14/2001 12:00:00 AM	1	False	0.280	hours/hectare	101.77	28.466
Allocated OH			0.280	hours/hectare	7.0500	1.972
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				34.163
Description needs description
Operating Cost Interest						15.206	15.206
Total Operating Costs - Operation						139.476	139.476
Allocated Overhead Cost Interest						1.101	1.101
Total Allocated Overhead Costs - Operation						10.100	10.100
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						149.575
Operation : Tillage, Second, Field Cultivator, Late Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/14/2001 12:00:00 AM	FC	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Cultivator, Field, Model 5112, Kent, 16 feet Label : needs label
5/14/2001 12:00:00 AM	1	False	0.250	hours/hectare	2.86	0.715
Allocated OH			0.250	hours/hectare	4.9100	1.228
Capital			0	each	4675.0000	0.000
Incentive	0.0000	0				2.180
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP Label : needs label
5/14/2001 12:00:00 AM	1	False	0.250	hours/hectare	101.77	25.442
Allocated OH			0.250	hours/hectare	7.0500	1.763
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				30.533
Description needs description
Operating Cost Interest						3.201	3.201
Total Operating Costs - Operation						29.357	29.357
Allocated Overhead Cost Interest						0.366	0.366
Total Allocated Overhead Costs - Operation						3.356	3.356
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						32.713
Operation : Nutrient Management, 2001 post-plant N application
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/15/2001 12:00:00 AM	SA	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Fertilizer Applicator, Strip Till, custom-built, 6 row, 30 inch Label : needs label
5/15/2001 12:00:00 AM	1	False	0.204	hours/hectare	1.98	0.404
Allocated OH			0.204	hours/hectare	4.8900	0.998
Capital			0	each	2500.0000	0.000
Incentive	0.0000	0				1.573
Description needs description
Input : Fertilizer, Nitrogen solution, 28% N 2001 Label : needs label
5/15/2001 12:00:00 AM	1	False	0.168	tons (metric)	185.1200	31.100
Allocated OH			0	tons (metric)	185.1200	0.000
Capital			0	tons (metric)	185.1200	0.000
Incentive	0.0000	0				34.900
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/15/2001 12:00:00 AM	1	False	0.204	hours/hectare	101.77	20.769
Allocated OH			0.204	hours/hectare	7.0500	1.439
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				24.921
Description needs description
Operating Cost Interest						6.387	6.387
Total Operating Costs - Operation						58.659	58.659
Allocated Overhead Cost Interest						0.298	0.298
Total Allocated Overhead Costs - Operation						2.734	2.734
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						61.393
Operation : Weed Management, 2001 Clarity
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
6/11/2001 12:00:00 AM	Cl	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Clarity, 2001 Label : needs label
6/11/2001 12:00:00 AM	1	False	0.731	liters	24.0100	17.551
Allocated OH			0	liters	24.0100	0.000
Capital			0	liters	24.0100	0.000
Incentive	0.0000	0				19.610
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
6/11/2001 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				1.873
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
6/11/2001 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				28.776
Description needs description
Operating Cost Interest						4.938	4.938
Total Operating Costs - Operation						47.038	47.038
Allocated Overhead Cost Interest						0.338	0.338
Total Allocated Overhead Costs - Operation						3.221	3.221
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						50.259
Operation : Cultivation, First, Late Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
6/22/2001 12:00:00 AM	C1	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Cultivator, Row Crop, Hiniker, Model 6000, 6 row, used Label : needs label
6/22/2001 12:00:00 AM	1	False	0.25	hours/hectare	3.21	0.803
Allocated OH			0.25	hours/hectare	5.4730	1.368
Capital			0	each	5250.0000	0.000
Incentive	0.0000	0				2.421
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP Label : needs label
6/22/2001 12:00:00 AM	1	False	0.25	hours/hectare	101.77	25.442
Allocated OH			0.25	hours/hectare	7.0500	1.763
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				30.341
Description needs description
Operating Cost Interest						3.026	3.026
Total Operating Costs - Operation						29.270	29.270
Allocated Overhead Cost Interest						0.361	0.361
Total Allocated Overhead Costs - Operation						3.492	3.492
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						32.762
Operating Costs (OC)
Total Operating Costs -Time Period				455.259		455.259
Net Operating Profits -Time Period				257.97		257.97
Allocated Overhead Costs (AOH)
Total Allocated Overhead Costs -Time Period				55.288		55.288
Net Operating and Overhead Profits -Time Period				202.68		202.68
Capital Costs (CAP)
Total Capital Costs -Time Period				0.000		0.000
Net Profits -Time Period				202.68		202.68
Incentive Costs (INCENT)
Total Incentive Costs -Time Period				510.546
Net Incentive Profits -Time Period				202.68
Time Period : 2002, Soybean, Chisel Plow
Ending Date	Common Ref.?	Discount?	Enterprise Amt.	Enter. Unit		Growth Type	Growth Periods
12/31/2002 12:00:00 AM	False	True	1	hectare		1	0
Time Period	2002, Soybeans					Last Changed	10/9/2009 12:00:00 AM
Description needs description
Label	T	Incentive Amount	0.0000	Incentive Rate	0	Overhead Factor	1
Revenues
Outcome : 2002, Soybean, Chisel Plow
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
12/31/2002 12:00:00 AM	T	1	hectare	1	0.0000	0.0000	0
Description needs description
Times	Compos Amount	Compos Unit	Output Amount	Output Unit	Output Price	Total Revenue	Annual Total
Date Received	Incentive	Incent. Amount	Incent. Rate			INCENT Total	Annual Total
Output : Plot 03, 2002 Soybeans Label : soybeans
1	1	hectare	3.69	tonnes	203.6800	751.579	807.329
Description needs description
Interest						55.750	0.000
10/10/2002 12:00:00 AM	Incentive Amount		0.0000	Incentive Rate		0
Total Output Revenue						807.33	807.33
Revenue Interest - Outcome						55.750	55.750
Total Revenue - Outcome						807.329	807.329
Total Incentive-Adjusted Revenues - Outcome						807.329
				Totals		Annual Totals
Total Revenue -Time Period				807.329		807.329
Costs
Operation : Harvest, soybeans
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/10/2002 12:00:00 AM	HRV	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Combine, John Deere, Model 4400, 100 HP, soybeans Label : needs label
10/10/2002 12:00:00 AM	1	False	0.476	hours/hectare	18.86	8.981
Allocated OH			0.476	hours/hectare	11.3500	5.405
Capital			0	each	17500.0000	0.000
Incentive	0.0000	0				15.453
Description needs description
Operating Cost Interest						0.666	0.666
Total Operating Costs - Operation						9.647	9.647
Allocated Overhead Cost Interest						0.401	0.401
Total Allocated Overhead Costs - Operation						5.806	5.806
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						15.453
Operation : Hauling and Drying
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
10/10/2002 12:00:00 AM	HAUL	1	hectare	1	0.0000	0.0000	0
Description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drying grain, custom, per bushel Label : needs label
10/10/2002 12:00:00 AM	1	False	135	bushel	0.0900	12.150
Allocated OH			0	bushel	0.0900	0.000
Capital			0	bushel	0.0900	0.000
Incentive	0.0000	0				13.051
Description needs description
Input : Wagon, Weigh, Parker, Model 1500 Label : needs label
10/10/2002 12:00:00 AM	5	False	0.556	hours/hectare	1.63	4.523
Allocated OH			0.556	hours/hectare	3.8200	10.611
Capital			0	each	5184.0000	0.000
Incentive	0.0000	0				16.257
Description needs description
Operating Cost Interest						1.237	1.237
Total Operating Costs - Operation						17.910	17.910
Allocated Overhead Cost Interest						0.787	0.787
Total Allocated Overhead Costs - Operation						11.398	11.398
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						29.308
Operation : Nutrient Management, fall P application, for 2002 crop
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
11/19/2001 12:00:00 AM	FALLP	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Fertilizer, Superphosphate, 44-46% P2O5 Label : needs label
11/19/2001 12:00:00 AM	1	False	0.049	tons (metric)	214.1600	10.494
Allocated OH			0	tons (metric)	214.1600	0.000
Capital			0	tons (metric)	214.1600	0.000
Incentive	0.0000	0				11.881
Description needs description
Input : Spreader, Calumet, with injectors, used Label : needs label
11/19/2001 12:00:00 AM	1	False	0.204	hours/hectare	2.57	0.525
Allocated OH			0.204	hours/hectare	6.3900	1.304
Capital			0	each	3250.0000	0.000
Incentive	0.0000	0				2.071
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
11/19/2001 12:00:00 AM	1	False	0.204	hours/hectare	101.77	20.769
Allocated OH			0.204	hours/hectare	7.0500	1.439
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				25.143
Description needs description
Operating Cost Interest						4.202	4.202
Total Operating Costs - Operation						35.989	35.989
Allocated Overhead Cost Interest						0.363	0.363
Total Allocated Overhead Costs - Operation						3.105	3.105
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						39.095
Operation : Tillage, First, Chisel Plow, Late Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
11/22/2001 12:00:00 AM	CP	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Plow, Chisel, Glencoe, Model 5, Label : needs label
11/22/2001 12:00:00 AM	1	False	0.235	hours/hectare	1.38	0.324
Allocated OH			0.235	hours/hectare	3.1200	0.734
Capital			0	each	3000.0000	0.000
Incentive	0.0000	0				1.198
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
11/22/2001 12:00:00 AM	1	False	0.235	hours/hectare	101.77	23.945
Allocated OH			0.235	hours/hectare	7.0500	1.659
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				28.974
Description needs description
Operating Cost Interest						3.195	3.195
Total Operating Costs - Operation						27.464	27.464
Allocated Overhead Cost Interest						0.315	0.315
Total Allocated Overhead Costs - Operation						2.708	2.708
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						30.172
Operation : Tillage, Second, Field Cultivator, Late Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/14/2002 12:00:00 AM	FC	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Cultivator, Field, Model 5112, Kent, 16 feet Label : needs label
5/14/2002 12:00:00 AM	1	False	0.250	hours/hectare	2.86	0.715
Allocated OH			0.250	hours/hectare	4.9100	1.228
Capital			0	each	4675.0000	0.000
Incentive	0.0000	0				2.137
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP Label : needs label
5/14/2002 12:00:00 AM	1	False	0.250	hours/hectare	101.77	25.442
Allocated OH			0.250	hours/hectare	7.0500	1.763
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				29.935
Description needs description
Operating Cost Interest						2.626	2.626
Total Operating Costs - Operation						28.783	28.783
Allocated Overhead Cost Interest						0.300	0.300
Total Allocated Overhead Costs - Operation						3.290	3.290
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						32.073
Operation : Seeding and Planting, Soybeans, Conventional, 2002
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/15/2002 12:00:00 AM	CPLANT	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drill, Grain, John Deere, Model 750, 10 foot Label : needs label
5/15/2002 12:00:00 AM	1	False	0.286	hours/hectare	9.53	2.724
Allocated OH			0.286	hours/hectare	17.0700	4.877
Capital			0	each	12425.0000	0.000
Incentive	0.0000	0				8.363
Description needs description
Input : Soybean Seed Label : needs label
5/15/2002 12:00:00 AM	1	False	2.94	bushel	22.5000	66.150
Allocated OH			0	bushel	22.5000	0.000
Capital			0	bushel	22.5000	0.000
Incentive	0.0000	0				72.780
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
5/15/2002 12:00:00 AM	1	False	0.286	hours/hectare	101.77	29.076
Allocated OH			0.286	hours/hectare	7.0500	2.014
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				34.206
Description needs description
Operating Cost Interest						9.816	9.816
Total Operating Costs - Operation						107.766	107.766
Allocated Overhead Cost Interest						0.691	0.691
Total Allocated Overhead Costs - Operation						7.582	7.582
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						115.349
Operation : Weed Management, 2002 Roundup Ultra Max
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
6/27/2002 12:00:00 AM	RUM	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Glyphosate (Roundup), 4#-GAL EC, 2002 Label : needs label
6/27/2002 12:00:00 AM	1	False	2.194	liters	11.4900	25.209
Allocated OH			0	liters	11.4900	0.000
Capital			0	liters	11.4900	0.000
Incentive	0.0000	0				27.543
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
6/27/2002 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				1.831
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
6/27/2002 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				28.140
Description needs description
Operating Cost Interest						4.607	4.607
Total Operating Costs - Operation						54.365	54.365
Allocated Overhead Cost Interest						0.267	0.267
Total Allocated Overhead Costs - Operation						3.150	3.150
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						57.514
Operating Costs (OC)
Total Operating Costs -Time Period				281.924		281.924
Net Operating Profits -Time Period				525.41		525.41
Allocated Overhead Costs (AOH)
Total Allocated Overhead Costs -Time Period				37.039		37.039
Net Operating and Overhead Profits -Time Period				488.37		488.37
Capital Costs (CAP)
Total Capital Costs -Time Period				0.000		0.000
Net Profits -Time Period				488.37		488.37
Incentive Costs (INCENT)
Total Incentive Costs -Time Period				318.964
Net Incentive Profits -Time Period				488.37
Time Period : 2003, Corn, Chisel Plow
Ending Date	Common Ref.?	Discount?	Enterprise Amt.	Enter. Unit		Growth Type	Growth Periods
12/31/2003 12:00:00 AM	False	True	1	hectare		1	0
Time Period	2003, Corn					Last Changed	10/9/2009 12:00:00 AM
Description needs description
Label	T	Incentive Amount	0.0000	Incentive Rate	0	Overhead Factor	1
Revenues
Outcome : 2003, Corn, Chisel Plow
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
12/31/2003 12:00:00 AM	T	1	hectare	1	0.0000	0.0000	0
Description needs description
Times	Compos Amount	Compos Unit	Output Amount	Output Unit	Output Price	Total Revenue	Annual Total
Date Received	Incentive	Incent. Amount	Incent. Rate			INCENT Total	Annual Total
Output : Plot 03, 2003 Corn Label : corn
1	1	hectare	10.07	tonnes	86.2200	868.235	882.403
Description needs description
Interest						14.167	0.000
9/22/2003 12:00:00 AM	Incentive Amount		0.0000	Incentive Rate		0
Total Output Revenue						882.40	882.40
Revenue Interest - Outcome						14.167	14.167
Total Revenue - Outcome						882.403	882.403
Total Incentive-Adjusted Revenues - Outcome						882.403
				Totals		Annual Totals
Total Revenue -Time Period				882.403		882.403
Costs
Operation : Nutrient Management, fall P application, for 2003 crop
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
11/12/2002 12:00:00 AM	FALLP	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Fertilizer, Superphosphate, 44-46% P2O5 Label : needs label
11/12/2002 12:00:00 AM	1	False	0.067	tons (metric)	220.5100	14.774
Allocated OH			0	tons (metric)	220.5100	0.000
Capital			0	tons (metric)	220.5100	0.000
Incentive	0.0000	0				15.798
Description needs description
Input : Spreader, Calumet, with injectors, used Label : needs label
11/12/2002 12:00:00 AM	1	False	0.204	hours/hectare	2.57	0.525
Allocated OH			0.204	hours/hectare	6.3900	1.304
Capital			0	each	3250.0000	0.000
Incentive	0.0000	0				1.956
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
11/12/2002 12:00:00 AM	1	False	0.204	hours/hectare	101.77	20.769
Allocated OH			0.204	hours/hectare	7.0500	1.439
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				23.746
Description needs description
Operating Cost Interest						2.500	2.500
Total Operating Costs - Operation						38.567	38.567
Allocated Overhead Cost Interest						0.190	0.190
Total Allocated Overhead Costs - Operation						2.933	2.933
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						41.500
Operation : Tillage, Second, Field Cultivator, Late Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
4/25/2003 12:00:00 AM	FC	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Cultivator, Field, Model 5112, Kent, 16 feet Label : needs label
4/25/2003 12:00:00 AM	1	False	0.250	hours/hectare	2.86	0.715
Allocated OH			0.250	hours/hectare	4.9100	1.228
Capital			0	each	4675.0000	0.000
Incentive	0.0000	0				2.023
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP Label : needs label
4/25/2003 12:00:00 AM	1	False	0.250	hours/hectare	101.77	25.442
Allocated OH			0.250	hours/hectare	7.0500	1.763
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				28.327
Description needs description
Operating Cost Interest						1.080	1.080
Total Operating Costs - Operation						27.237	27.237
Allocated Overhead Cost Interest						0.123	0.123
Total Allocated Overhead Costs - Operation						3.113	3.113
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						30.350
Operation : Pest Management, 2003 Insects
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
4/26/2003 12:00:00 AM	S	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Acetochlor (Harness, Surpass), 6, 4-7#-GAL EC Label : needs label
4/26/2003 12:00:00 AM	1	False	3.218	liters	18.0200	57.988
Allocated OH			0	liters	18.0200	0.000
Capital			0	liters	18.0200	0.000
Incentive	0.0000	0				60.373
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
4/26/2003 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				1.745
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
4/26/2003 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				26.815
Description needs description
Operating Cost Interest						3.394	3.394
Total Operating Costs - Operation						85.931	85.931
Allocated Overhead Cost Interest						0.119	0.119
Total Allocated Overhead Costs - Operation						3.001	3.001
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						88.933
Operation : Seeding and Planting, Corn, Conventional, 2003
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
4/26/2003 12:00:00 AM	CPLANT	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Corn Seed, Hybrid Label : needs label
4/26/2003 12:00:00 AM	1	False	83.175	1000 kernels	1.2800	106.464
Allocated OH			0	1000 kernels	1.2800	0.000
Capital			0	1000 kernels	1.2800	0.000
Incentive	0.0000	0				110.842
Description needs description
Input : Planter, Kinze, Model 2000, 6 row, 30 inch Label : needs label
4/26/2003 12:00:00 AM	1	False	0.280	hours/hectare	12.94	3.619
Allocated OH			0.280	hours/hectare	25.1200	7.027
Capital			0	each	16861.0000	0.000
Incentive	0.0000	0				11.083
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity) Label : needs label
4/26/2003 12:00:00 AM	1	False	0.280	hours/hectare	101.77	28.466
Allocated OH			0.280	hours/hectare	7.0500	1.972
Capital			0	each	39753.0000	0.000
Incentive	0.0000	0				31.690
Description needs description
Operating Cost Interest						5.698	5.698
Total Operating Costs - Operation						144.247	144.247
Allocated Overhead Cost Interest						0.370	0.370
Total Allocated Overhead Costs - Operation						9.369	9.369
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						153.616
Operation : Nutrient Management, 2003 pre-plant N application
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
4/29/2003 12:00:00 AM	SA	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Fertilizer Applicator, Strip Till, custom-built, 6 row, 30 inch Label : needs label
4/29/2003 12:00:00 AM	1	False	0.204	hours/hectare	1.98	0.404
Allocated OH			0.204	hours/hectare	4.8900	0.998
Capital			0	each	2500.0000	0.000
Incentive	0.0000	0				1.459
Description needs description
Input : Fertilizer, Nitrogen solution, 28% N 2003 Label : needs label
4/29/2003 12:00:00 AM	1	False	0.168	tons (metric)	150.6400	25.308
Allocated OH			0	tons (metric)	150.6400	0.000
Capital			0	tons (metric)	150.6400	0.000
Incentive	0.0000	0				26.336
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
4/29/2003 12:00:00 AM	1	False	0.204	hours/hectare	101.77	20.769
Allocated OH			0.204	hours/hectare	7.0500	1.439
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				23.109
Description needs description
Operating Cost Interest						1.888	1.888
Total Operating Costs - Operation						48.368	48.368
Allocated Overhead Cost Interest						0.099	0.099
Total Allocated Overhead Costs - Operation						2.536	2.536
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						50.904
Operation : Weed Management, 2003 Marksman
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
5/27/2003 12:00:00 AM	M	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Marksman Label : needs label
5/27/2003 12:00:00 AM	1	False	3.218	liters	7.5100	24.167
Allocated OH			0	liters	7.5100	0.000
Capital			0	liters	7.5100	0.000
Incentive	0.0000	0				25.035
Description needs description
Input : Sprayer Trailer, Ritchie Best Way, 300 gallon Label : needs label
5/27/2003 12:00:00 AM	1	False	0.237	hours/hectare	1.95	0.462
Allocated OH			0.237	hours/hectare	5.1300	1.214
Capital			0	each	3545.0000	0.000
Incentive	0.0000	0				1.736
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) Label : needs label
5/27/2003 12:00:00 AM	1	False	0.237	hours/hectare	101.77	24.087
Allocated OH			0.237	hours/hectare	7.0500	1.669
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				26.680
Description needs description
Operating Cost Interest						1.750	1.750
Total Operating Costs - Operation						50.465	50.465
Allocated Overhead Cost Interest						0.104	0.104
Total Allocated Overhead Costs - Operation						2.986	2.986
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						53.452
Operation : Cultivation, First, Late Equipment
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
6/17/2003 12:00:00 AM	C1	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Cultivator, Row Crop, Hiniker, Model 6000, 6 row, used Label : needs label
6/17/2003 12:00:00 AM	1	False	0.25	hours/hectare	3.21	0.803
Allocated OH			0.25	hours/hectare	5.4730	1.368
Capital			0	each	5250.0000	0.000
Incentive	0.0000	0				2.241
Description needs description
Input : Tractor, John Deere, 1996, Model 7600, 110 HP Label : needs label
6/17/2003 12:00:00 AM	1	False	0.25	hours/hectare	101.77	25.442
Allocated OH			0.25	hours/hectare	7.0500	1.763
Capital			0	each	39752.0000	0.000
Incentive	0.0000	0				28.085
Description needs description
Operating Cost Interest						0.850	0.850
Total Operating Costs - Operation						27.095	27.095
Allocated Overhead Cost Interest						0.101	0.101
Total Allocated Overhead Costs - Operation						3.232	3.232
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						30.327
Operation : Harvest, corn
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
9/22/2003 12:00:00 AM	HRV	1	hectare	1	0.0000	0.0000	0
Description needs description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Combine, John Deere, Model 4400, 100 HP, corn Label : needs label
9/22/2003 12:00:00 AM	1	False	0.476	hours/hectare	18.86	8.981
Allocated OH			0.476	hours/hectare	11.3500	5.405
Capital			0	each	17500.0000	0.000
Incentive	0.0000	0				14.621
Description needs description
Operating Cost Interest						0.147	0.147
Total Operating Costs - Operation						9.128	9.128
Allocated Overhead Cost Interest						0.088	0.088
Total Allocated Overhead Costs - Operation						5.493	5.493
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						14.621
Operation : Hauling and Drying
Ending Date	Label	Amount	Unit	Life	SalvageValue	Incent Amount	Incent Rate
9/22/2003 12:00:00 AM	HAUL	1	hectare	1	0.0000	0.0000	0
Description
Date Applied	Times	OH Used?	Amount	Unit	Price	Total	Annual Total
Incentive	Incent. Amount	Incent. Rate				INCENT Total	Annual Total
Input : Drying grain, custom, per bushel Label : needs label
9/22/2003 12:00:00 AM	1	False	390	bushel	0.0900	35.100
Allocated OH			0	bushel	0.0900	0.000
Capital			0	bushel	0.0900	0.000
Incentive	0.0000	0				35.673
Description needs description
Input : Wagon, Weigh, Parker, Model 1500 Label : needs label
9/22/2003 12:00:00 AM	10	False	0.556	hours/hectare	1.63	9.046
Allocated OH			0.556	hours/hectare	3.8200	21.222
Capital			0	each	5184.0000	0.000
Incentive	0.0000	0				30.762
Description needs description
Operating Cost Interest						0.720	0.720
Total Operating Costs - Operation						44.866	44.866
Allocated Overhead Cost Interest						0.346	0.346
Total Allocated Overhead Costs - Operation						21.569	21.569
Capital Cost Interest						0.000	0.000
Total Capital Costs - Operation						0.000	0.000
Total Incentive-Adjusted Costs - Operation						66.435
Operating Costs (OC)
Total Operating Costs -Time Period				475.904		475.904
Net Operating Profits -Time Period				406.50		406.50
Allocated Overhead Costs (AOH)
Total Allocated Overhead Costs -Time Period				54.232		54.232
Net Operating and Overhead Profits -Time Period				352.27		352.27
Capital Costs (CAP)
Total Capital Costs -Time Period				0.000		0.000
Net Profits -Time Period				352.27		352.27
Incentive Costs (INCENT)
Total Incentive Costs -Time Period				530.136
Net Incentive Profits -Time Period				352.27
Budget Totals and Nets				Totals		Annual Totals
Total Revenue -Budget				12582.097		12582.097
Total Operating Costs -Budget				5085.579		5085.579
Net Operating Profits -Budget				7,496.52		7,496.52
Total Allocated Overhead Costs -Budget				652.832		652.832
Net Operating and Overhead Profits -Budget				6,843.69		6,843.69
Total Capital Expenditure Costs -Budget				0.000		0.000
Net Profits -Budget				6,843.69		6,843.69
Equivalent Annual Annuity -Budget						565.30
Total Incentive Costs -Budget				5738.411
Net Incentive Profits -Budget				6,843.69
Budget Group Totals and Nets				Totals		Annual Totals
Total Revenue - Budget Group				38430.803		38430.803
Total Operating Costs - Budget Group				15841.719		15841.719
Total Overhead Costs - Budget Group				2521.969		2521.969
Total Capital Costs - Budget Group				0.000		0.000
Net Profits - Budget Group				20,067.12		20,067.12
Total Incentive Costs - Budget Group				18363.688
Net Incentive Profits - Budget Group				20,067.12
Feedback About crops/budgetgroup/Crop Management, MLRA 104, Kenyon Series, Nashua Research Plots 1 to 3/2140761558/none

Dataset: Crop Management, MLRA 104, Kenyon Series, Nashua Research Plots 1 to 3 IRI These corn and soybean crop budgets are used in an Ag Production Analysis 1 tutorial.

The file has been uploaded.

Go to AgTreks Home

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.

Files in Package

Package Options

Operating and Capital Budget Calculation View

Operating Budget NPV Calculator

Step 1 of 3. Make Selections

Step 2 of 3. Calculate

Relations

Step 3 of 3. Save

Instructions (beta)

Step 1

Step 2

References