Operation Group
|
Harvest and Processing, corn
|
1321000.000 |
123120.000 |
110.366 |
4.665 |
36000.000 |
4600.000 |
72000.000 |
2050.000 |
119.000 |
148.000 |
9.351 |
20.000 |
19.379 |
1.116 |
120.000 |
13.905 |
0.036 |
70.000 |
0.188 |
46.437 |
1490.000 |
1086.000 |
n.a.
|
79.91 |
115.03 |
|
|
|
|
|
100.000 |
351.030 |
|
0.410 |
|
210.000 |
1.000 |
5.000 |
0.000 |
0.000 |
Operation
|
Combine, corn grain
|
Market Value
|
Salvage Value
|
Cap Recov Cost
|
THI Cost
|
Starting Hrs
|
Planned Use Hrs
|
Useful Life Hrs
|
Horsepower
|
Speed
|
Width
|
Fuel Amount
|
Fuel Price
|
Fuel Cost
|
Labor Amount
|
Labor Price
|
Labor Cost
|
Lube Oil Amounts
|
Lube Oil Price
|
Lube Oil Cost
|
Repair Cost
|
Equiv PTO HP
|
Field Efficiency
|
Amount
|
Operating Cost
|
Alloc OH Cost
|
|
|
|
|
|
Labor Available (hours per day)
|
Area Covered (ac/ha per day)
|
Planned vs Actual Start Date
|
Probable Field Days Needed
|
Probable Finish Date
|
Timeliness Penalty Days From Start
|
Timeliness Penalty (percent)
|
Additional Penalty (percent)
|
Timeliness Penalty Cost (currency)
|
Timeliness Penalty Cost Per Hour
|
159000.000 |
16000.000 |
41.723 |
1.771 |
1500.000 |
300.000 |
3000.000 |
140.000 |
3.000 |
10.000 |
3.262 |
2.000 |
6.779 |
0.432 |
12.000 |
5.389 |
0.014 |
5.000 |
0.072 |
17.593 |
100.000 |
70.000 |
n.a.
|
29.83 |
43.49 |
|
|
|
|
|
10.000 |
25.455 |
10/01/2003
---10/01/2003 |
0.049 |
10/01/2003 |
21.000 |
0.100 |
0.500 |
0.000 |
0.000 |
Input: Combine, Self Propelled with Grain Head, Large capacity
|
159000.00 |
16000.00 |
41.7227 |
1.7708 |
1500 |
300 |
3000 |
140 |
3.0000 |
10.0000 |
3.2615 |
2.0000 |
6.7788 |
0.4321 |
12.00 |
5.3891 |
0.0138 |
5.0000 |
0.0717 |
17.5926 |
100 |
70.0000 |
0.3929 |
29.83 |
43.49 |
|
|
|
|
|
Operation
|
Combine, corn grain
|
Market Value
|
Salvage Value
|
Cap Recov Cost
|
THI Cost
|
Starting Hrs
|
Planned Use Hrs
|
Useful Life Hrs
|
Horsepower
|
Speed
|
Width
|
Fuel Amount
|
Fuel Price
|
Fuel Cost
|
Labor Amount
|
Labor Price
|
Labor Cost
|
Lube Oil Amounts
|
Lube Oil Price
|
Lube Oil Cost
|
Repair Cost
|
Equiv PTO HP
|
Field Efficiency
|
Amount
|
Operating Cost
|
Alloc OH Cost
|
|
|
|
|
|
Labor Available (hours per day)
|
Area Covered (ac/ha per day)
|
Planned vs Actual Start Date
|
Probable Field Days Needed
|
Probable Finish Date
|
Timeliness Penalty Days From Start
|
Timeliness Penalty (percent)
|
Additional Penalty (percent)
|
Timeliness Penalty Cost (currency)
|
Timeliness Penalty Cost Per Hour
|
150000.000 |
16000.000 |
65.207 |
2.798 |
1500.000 |
300.000 |
3000.000 |
130.000 |
3.000 |
6.000 |
4.945 |
2.000 |
10.279 |
0.720 |
12.000 |
8.982 |
0.022 |
5.000 |
0.112 |
27.661 |
90.000 |
70.000 |
n.a.
|
47.03 |
68.01 |
|
|
|
|
|
10.000 |
15.273 |
10/01/2003
---10/01/2003 |
0.082 |
10/01/2003 |
21.000 |
0.100 |
0.500 |
0.000 |
0.000 |
Input: Combine, Self Propelled with Grain Head, Large capacity
|
150000.00 |
16000.00 |
65.2070 |
2.7982 |
1500 |
300 |
3000 |
130 |
3.0000 |
6.0000 |
4.9455 |
2.0000 |
10.2788 |
0.7202 |
12.00 |
8.9818 |
0.0216 |
5.0000 |
0.1124 |
27.6614 |
90 |
70.0000 |
0.6548 |
47.03 |
68.01 |
|
|
|
|
|
Operation
|
Combine, corn grain
|
Market Value
|
Salvage Value
|
Cap Recov Cost
|
THI Cost
|
Starting Hrs
|
Planned Use Hrs
|
Useful Life Hrs
|
Horsepower
|
Speed
|
Width
|
Fuel Amount
|
Fuel Price
|
Fuel Cost
|
Labor Amount
|
Labor Price
|
Labor Cost
|
Lube Oil Amounts
|
Lube Oil Price
|
Lube Oil Cost
|
Repair Cost
|
Equiv PTO HP
|
Field Efficiency
|
Amount
|
Operating Cost
|
Alloc OH Cost
|
|
|
|
|
|
Labor Available (hours per day)
|
Area Covered (ac/ha per day)
|
Planned vs Actual Start Date
|
Probable Field Days Needed
|
Probable Finish Date
|
Timeliness Penalty Days From Start
|
Timeliness Penalty (percent)
|
Additional Penalty (percent)
|
Timeliness Penalty Cost (currency)
|
Timeliness Penalty Cost Per Hour
|
170000.000 |
16000.000 |
56.123 |
2.354 |
1500.000 |
300.000 |
3000.000 |
150.000 |
3.000 |
8.000 |
4.449 |
2.000 |
9.246 |
0.540 |
12.000 |
6.736 |
0.018 |
5.000 |
0.095 |
23.512 |
110.000 |
70.000 |
n.a.
|
39.59 |
58.48 |
|
|
|
|
|
10.000 |
20.364 |
10/01/2003
---10/01/2003 |
0.061 |
10/01/2003 |
21.000 |
0.100 |
0.500 |
0.000 |
0.000 |
Input: Combine, Self Propelled with Grain Head, Large capacity
|
170000.00 |
16000.00 |
56.1233 |
2.3538 |
1500 |
300 |
3000 |
150 |
3.0000 |
8.0000 |
4.4485 |
2.0000 |
9.2459 |
0.5402 |
12.00 |
6.7363 |
0.0183 |
5.0000 |
0.0950 |
23.5122 |
110 |
70.0000 |
0.4911 |
39.59 |
58.48 |
|
|
|
|
|
Operation
|
Combine, corn grain
|
Market Value
|
Salvage Value
|
Cap Recov Cost
|
THI Cost
|
Starting Hrs
|
Planned Use Hrs
|
Useful Life Hrs
|
Horsepower
|
Speed
|
Width
|
Fuel Amount
|
Fuel Price
|
Fuel Cost
|
Labor Amount
|
Labor Price
|
Labor Cost
|
Lube Oil Amounts
|
Lube Oil Price
|
Lube Oil Cost
|
Repair Cost
|
Equiv PTO HP
|
Field Efficiency
|
Amount
|
Operating Cost
|
Alloc OH Cost
|
|
|
|
|
|
Labor Available (hours per day)
|
Area Covered (ac/ha per day)
|
Planned vs Actual Start Date
|
Probable Field Days Needed
|
Probable Finish Date
|
Timeliness Penalty Days From Start
|
Timeliness Penalty (percent)
|
Additional Penalty (percent)
|
Timeliness Penalty Cost (currency)
|
Timeliness Penalty Cost Per Hour
|
180000.000 |
16000.000 |
39.822 |
1.654 |
1500.000 |
300.000 |
3000.000 |
160.000 |
3.000 |
12.000 |
3.216 |
2.000 |
6.684 |
0.360 |
12.000 |
4.491 |
0.013 |
5.000 |
0.067 |
16.597 |
120.000 |
70.000 |
n.a.
|
27.84 |
41.48 |
|
|
|
|
|
10.000 |
30.545 |
10/01/2003
---10/01/2003 |
0.041 |
10/01/2003 |
21.000 |
0.100 |
0.500 |
0.000 |
0.000 |
Input: Combine, Self Propelled with Grain Head, Large capacity
|
180000.00 |
16000.00 |
39.8215 |
1.6542 |
1500 |
300 |
3000 |
160 |
3.0000 |
12.0000 |
3.2157 |
2.0000 |
6.6836 |
0.3601 |
12.00 |
4.4909 |
0.0129 |
5.0000 |
0.0669 |
16.5968 |
120 |
70.0000 |
0.3274 |
27.84 |
41.48 |
|
|
|
|
|
Operation
|
Combine, corn grain
|
Market Value
|
Salvage Value
|
Cap Recov Cost
|
THI Cost
|
Starting Hrs
|
Planned Use Hrs
|
Useful Life Hrs
|
Horsepower
|
Speed
|
Width
|
Fuel Amount
|
Fuel Price
|
Fuel Cost
|
Labor Amount
|
Labor Price
|
Labor Cost
|
Lube Oil Amounts
|
Lube Oil Price
|
Lube Oil Cost
|
Repair Cost
|
Equiv PTO HP
|
Field Efficiency
|
Amount
|
Operating Cost
|
Alloc OH Cost
|
|
|
|
|
|
Labor Available (hours per day)
|
Area Covered (ac/ha per day)
|
Planned vs Actual Start Date
|
Probable Field Days Needed
|
Probable Finish Date
|
Timeliness Penalty Days From Start
|
Timeliness Penalty (percent)
|
Additional Penalty (percent)
|
Timeliness Penalty Cost (currency)
|
Timeliness Penalty Cost Per Hour
|
190000.000 |
16000.000 |
28.956 |
1.193 |
1500.000 |
300.000 |
3000.000 |
170.000 |
3.500 |
14.000 |
2.378 |
2.000 |
4.942 |
0.247 |
12.000 |
3.079 |
0.009 |
5.000 |
0.048 |
12.013 |
130.000 |
75.000 |
n.a.
|
20.08 |
30.15 |
|
|
|
|
|
10.000 |
44.545 |
10/01/2003
---10/01/2003 |
0.028 |
10/01/2003 |
21.000 |
0.100 |
0.500 |
0.000 |
0.000 |
Input: Combine, Self Propelled with Grain Head, Large capacity
|
190000.00 |
16000.00 |
28.9560 |
1.1927 |
1500 |
300 |
3000 |
170 |
3.5000 |
14.0000 |
2.3778 |
2.0000 |
4.9421 |
0.2469 |
12.00 |
3.0795 |
0.0093 |
5.0000 |
0.0483 |
12.0129 |
130 |
75.0000 |
0.2245 |
20.08 |
30.15 |
|
|
|
|
|
Operation
|
Combine, corn grain
|
Market Value
|
Salvage Value
|
Cap Recov Cost
|
THI Cost
|
Starting Hrs
|
Planned Use Hrs
|
Useful Life Hrs
|
Horsepower
|
Speed
|
Width
|
Fuel Amount
|
Fuel Price
|
Fuel Cost
|
Labor Amount
|
Labor Price
|
Labor Cost
|
Lube Oil Amounts
|
Lube Oil Price
|
Lube Oil Cost
|
Repair Cost
|
Equiv PTO HP
|
Field Efficiency
|
Amount
|
Operating Cost
|
Alloc OH Cost
|
|
|
|
|
|
Labor Available (hours per day)
|
Area Covered (ac/ha per day)
|
Planned vs Actual Start Date
|
Probable Field Days Needed
|
Probable Finish Date
|
Timeliness Penalty Days From Start
|
Timeliness Penalty (percent)
|
Additional Penalty (percent)
|
Timeliness Penalty Cost (currency)
|
Timeliness Penalty Cost Per Hour
|
200000.000 |
16000.000 |
23.805 |
0.973 |
1500.000 |
300.000 |
3000.000 |
180.000 |
3.500 |
18.000 |
1.985 |
2.000 |
4.125 |
0.192 |
12.000 |
2.395 |
0.008 |
5.000 |
0.039 |
9.835 |
140.000 |
75.000 |
n.a.
|
16.39 |
24.78 |
|
|
|
|
|
10.000 |
57.273 |
10/01/2003
---10/01/2003 |
0.022 |
10/01/2003 |
21.000 |
0.100 |
0.500 |
0.000 |
0.000 |
Input: Combine, Self Propelled with Grain Head, Large capacity
|
200000.00 |
16000.00 |
23.8046 |
0.9730 |
1500 |
300 |
3000 |
180 |
3.5000 |
18.0000 |
1.9847 |
2.0000 |
4.1251 |
0.1921 |
12.00 |
2.3951 |
0.0076 |
5.0000 |
0.0395 |
9.8352 |
140 |
75.0000 |
0.1746 |
16.39 |
24.78 |
|
|
|
|
|
Operation
|
Haul, corn grain
|
Market Value
|
Salvage Value
|
Cap Recov Cost
|
THI Cost
|
Starting Hrs
|
Planned Use Hrs
|
Useful Life Hrs
|
Horsepower
|
Speed
|
Width
|
Fuel Amount
|
Fuel Price
|
Fuel Cost
|
Labor Amount
|
Labor Price
|
Labor Cost
|
Lube Oil Amounts
|
Lube Oil Price
|
Lube Oil Cost
|
Repair Cost
|
Equiv PTO HP
|
Field Efficiency
|
Amount
|
Operating Cost
|
Alloc OH Cost
|
|
|
|
|
|
Labor Available (hours per day)
|
Area Covered (ac/ha per day)
|
Planned vs Actual Start Date
|
Probable Field Days Needed
|
Probable Finish Date
|
Timeliness Penalty Days From Start
|
Timeliness Penalty (percent)
|
Additional Penalty (percent)
|
Timeliness Penalty Cost (currency)
|
Timeliness Penalty Cost Per Hour
|
68000.000 |
6780.000 |
4.681 |
0.318 |
6750.000 |
700.000 |
13500.000 |
280.000 |
25.000 |
20.000 |
2.107 |
2.000 |
4.215 |
0.533 |
12.000 |
3.482 |
0.009 |
10.000 |
0.046 |
3.706 |
200.000 |
164.000 |
n.a.
|
11.45 |
5.00 |
|
|
|
|
|
10.000 |
39.394 |
10/01/2003
---10/01/2003 |
0.032 |
10/01/2003 |
21.000 |
0.100 |
0.500 |
0.000 |
0.000 |
Input: Tractor, 2-Wheel Drive, 110-129 PTO HP
|
63800.00 |
6380.00 |
2.9320 |
0.2724 |
6000 |
500 |
12000 |
140 |
20.0000 |
10.0000 |
2.1074 |
2.0000 |
4.2149 |
0.2792 |
12.00 |
3.4822 |
0.0089 |
5.0000 |
0.0463 |
2.5622 |
100 |
99.0000 |
0.2538 |
10.31 |
3.20 |
|
|
|
|
|
Input: Wagon, Gravity Unload, w- Box and Running, Gear, and Tires, 200-400 bu, w-0
|
4200.00 |
400.00 |
1.7486 |
0.0453 |
750 |
200 |
1500 |
140 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2538 |
0.00 |
0.0000 |
0.0000 |
5.0000 |
0.0000 |
1.1433 |
100 |
65.0000 |
0.2538 |
1.14 |
1.79 |
|
|
|
|
|
Operation
|
2003 Dry, grain, custom
|
Market Value
|
Salvage Value
|
Cap Recov Cost
|
THI Cost
|
Starting Hrs
|
Planned Use Hrs
|
Useful Life Hrs
|
Horsepower
|
Speed
|
Width
|
Fuel Amount
|
Fuel Price
|
Fuel Cost
|
Labor Amount
|
Labor Price
|
Labor Cost
|
Lube Oil Amounts
|
Lube Oil Price
|
Lube Oil Cost
|
Repair Cost
|
Equiv PTO HP
|
Field Efficiency
|
Amount
|
Operating Cost
|
Alloc OH Cost
|
|
|
|
|
|
Labor Available (hours per day)
|
Area Covered (ac/ha per day)
|
Planned vs Actual Start Date
|
Probable Field Days Needed
|
Probable Finish Date
|
Timeliness Penalty Days From Start
|
Timeliness Penalty (percent)
|
Additional Penalty (percent)
|
Timeliness Penalty Cost (currency)
|
Timeliness Penalty Cost Per Hour
|
68000.000 |
6780.000 |
1.188 |
0.081 |
6750.000 |
700.000 |
13500.000 |
280.000 |
25.000 |
20.000 |
2.107 |
2.000 |
4.215 |
0.135 |
12.000 |
0.884 |
0.002 |
10.000 |
0.012 |
0.941 |
200.000 |
164.000 |
n.a.
|
6.05 |
1.27 |
|
|
|
|
|
10.000 |
39.394 |
10/01/2003
---10/01/2003 |
0.032 |
10/01/2003 |
21.000 |
0.100 |
0.500 |
0.000 |
0.000 |
Input: Tractor, 2-Wheel Drive, 110-129 PTO HP
|
63800.00 |
6380.00 |
0.7443 |
0.0691 |
6000 |
500 |
12000 |
140 |
20.0000 |
10.0000 |
2.1074 |
2.0000 |
4.2149 |
0.0709 |
12.00 |
0.8839 |
0.0023 |
5.0000 |
0.0118 |
0.6504 |
100 |
99.0000 |
0.2538 |
5.76 |
0.81 |
|
|
|
|
|
Input: Wagon, Gravity Unload, w- Box and Running, Gear, and Tires, 200-400 bu, w-0
|
4200.00 |
400.00 |
0.4439 |
0.0115 |
750 |
200 |
1500 |
140 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.0644 |
0.00 |
0.0000 |
0.0000 |
5.0000 |
0.0000 |
0.2902 |
100 |
65.0000 |
0.2538 |
0.29 |
0.46 |
|
|
|
|
|
Operation
|
Cut, bale, stack
|
Market Value
|
Salvage Value
|
Cap Recov Cost
|
THI Cost
|
Starting Hrs
|
Planned Use Hrs
|
Useful Life Hrs
|
Horsepower
|
Speed
|
Width
|
Fuel Amount
|
Fuel Price
|
Fuel Cost
|
Labor Amount
|
Labor Price
|
Labor Cost
|
Lube Oil Amounts
|
Lube Oil Price
|
Lube Oil Cost
|
Repair Cost
|
Equiv PTO HP
|
Field Efficiency
|
Amount
|
Operating Cost
|
Alloc OH Cost
|
|
|
|
|
|
Labor Available (hours per day)
|
Area Covered (ac/ha per day)
|
Planned vs Actual Start Date
|
Probable Field Days Needed
|
Probable Finish Date
|
Timeliness Penalty Days From Start
|
Timeliness Penalty (percent)
|
Additional Penalty (percent)
|
Timeliness Penalty Cost (currency)
|
Timeliness Penalty Cost Per Hour
|
68000.000 |
6780.000 |
0.302 |
0.020 |
6750.000 |
700.000 |
13500.000 |
280.000 |
25.000 |
20.000 |
2.107 |
2.000 |
4.215 |
0.034 |
12.000 |
0.224 |
0.001 |
10.000 |
0.003 |
0.239 |
200.000 |
164.000 |
n.a.
|
4.68 |
0.32 |
|
|
|
|
|
10.000 |
39.394 |
10/01/2003
---10/01/2003 |
0.032 |
10/01/2003 |
21.000 |
0.100 |
0.500 |
0.000 |
0.000 |
Input: Tractor, 2-Wheel Drive, 110-129 PTO HP
|
63800.00 |
6380.00 |
0.1889 |
0.0176 |
6000 |
500 |
12000 |
140 |
20.0000 |
10.0000 |
2.1074 |
2.0000 |
4.2149 |
0.0180 |
12.00 |
0.2244 |
0.0006 |
5.0000 |
0.0030 |
0.1651 |
100 |
99.0000 |
0.2538 |
4.61 |
0.21 |
|
|
|
|
|
Input: Wagon, Gravity Unload, w- Box and Running, Gear, and Tires, 200-400 bu, w-0
|
4200.00 |
400.00 |
0.1127 |
0.0029 |
750 |
200 |
1500 |
140 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.0164 |
0.00 |
0.0000 |
0.0000 |
5.0000 |
0.0000 |
0.0737 |
100 |
65.0000 |
0.2538 |
0.07 |
0.12 |
|
|
|
|
|
Operation
|
Harvest, almonds
|
Market Value
|
Salvage Value
|
Cap Recov Cost
|
THI Cost
|
Starting Hrs
|
Planned Use Hrs
|
Useful Life Hrs
|
Horsepower
|
Speed
|
Width
|
Fuel Amount
|
Fuel Price
|
Fuel Cost
|
Labor Amount
|
Labor Price
|
Labor Cost
|
Lube Oil Amounts
|
Lube Oil Price
|
Lube Oil Cost
|
Repair Cost
|
Equiv PTO HP
|
Field Efficiency
|
Amount
|
Operating Cost
|
Alloc OH Cost
|
|
|
|
|
|
Labor Available (hours per day)
|
Area Covered (ac/ha per day)
|
Planned vs Actual Start Date
|
Probable Field Days Needed
|
Probable Finish Date
|
Timeliness Penalty Days From Start
|
Timeliness Penalty (percent)
|
Additional Penalty (percent)
|
Timeliness Penalty Cost (currency)
|
Timeliness Penalty Cost Per Hour
|
68000.000 |
6780.000 |
0.077 |
0.005 |
6750.000 |
700.000 |
13500.000 |
280.000 |
25.000 |
20.000 |
2.107 |
2.000 |
4.215 |
0.009 |
12.000 |
0.057 |
0.000 |
10.000 |
0.001 |
0.061 |
200.000 |
164.000 |
n.a.
|
4.33 |
0.08 |
|
|
|
|
|
10.000 |
39.394 |
10/01/2003
---10/01/2003 |
0.032 |
10/01/2003 |
21.000 |
0.100 |
0.500 |
0.000 |
0.000 |
Input: Tractor, 2-Wheel Drive, 110-129 PTO HP
|
63800.00 |
6380.00 |
0.0480 |
0.0045 |
6000 |
500 |
12000 |
140 |
20.0000 |
10.0000 |
2.1074 |
2.0000 |
4.2149 |
0.0046 |
12.00 |
0.0570 |
0.0001 |
5.0000 |
0.0008 |
0.0419 |
100 |
99.0000 |
0.2538 |
4.31 |
0.05 |
|
|
|
|
|
Input: Wagon, Gravity Unload, w- Box and Running, Gear, and Tires, 200-400 bu, w-0
|
4200.00 |
400.00 |
0.0286 |
0.0007 |
750 |
200 |
1500 |
140 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.0042 |
0.00 |
0.0000 |
0.0000 |
5.0000 |
0.0000 |
0.0187 |
100 |
65.0000 |
0.2538 |
0.02 |
0.03 |
|
|
|
|
|