Operation Group : Nutrient Management, Nashua corn and beans research plots, N application |
Document Status : underreview |
Description : These corn and soybean operations are used in an Ag Production Analysis 1 tutorial. |
Label : N01 |
Operation Type : 63 |
Is Price List? : False |
Operation |
Date Applied
|
Label 1
|
Label 2
|
Amount
|
Eff. Life
|
Salv. Value
|
Incent. Amount
|
Incent. Rate
|
Nutrient Management, 1990 pre-plant N application (8/16/2007 12:00:00 AM)
|
12/31/1990 |
SA |
4 |
1 |
1 |
0.0000 |
0.0000 |
0 |
Operation Unit:hectare |
ResourceWeight
|
0 |
Rates (R and N)
|
0.0200 0.0500 |
Description
|
needs description |
Total Costs - Operation
|
Total Cost
|
Annual Cost
|
Interest Portion
|
Total Operating Costs
|
63.76 |
63.76 |
2.14 |
Total Allocated Overhead Costs
|
2.84 |
2.84 |
0.10 |
Total Capital Costs
|
0.00 |
0.00 |
0.00 |
Total Costs - Operation
|
66.60 |
66.60 |
2.24 |
Total Costs - Operation w. Incentives
|
66.60 |
66.60 |
|
Inputs |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Spreader, Calumet, with injectors, used
|
|
04/23/1990 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
2.57 |
0.52 |
0.02 |
0.54 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
6.3900 |
1.30 |
0.05 |
1.35 |
Total Capital Costs
|
0 |
each |
3250.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
1.89 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
|
04/23/1990 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
101.77 |
20.77 |
0.72 |
21.49 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
7.0500 |
1.44 |
0.05 |
1.49 |
Total Capital Costs
|
0 |
each |
39752.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
22.98 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Fertilizer, Anhydrous Ammonia 1990
|
|
04/23/1990 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.168 |
tons (metric) |
240.0600 |
40.33 |
1.40 |
41.73 |
Total Allocated Overhead Costs
|
0 |
tons (metric) |
240.0600 |
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0 |
tons (metric) |
240.0600 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
41.73 |
Description
|
0.8.5 |
Operation |
Date Applied
|
Label 1
|
Label 2
|
Amount
|
Eff. Life
|
Salv. Value
|
Incent. Amount
|
Incent. Rate
|
Nutrient Management, 1991 pre-plant N application (10/10/2007 12:00:00 AM)
|
12/31/1991 |
SA |
n/a |
1 |
1 |
0.0000 |
0.0000 |
0 |
Operation Unit:hectare |
ResourceWeight
|
0 |
Rates (R and N)
|
0.0200 0.0500 |
Description
|
needs description |
Total Costs - Operation
|
Total Cost
|
Annual Cost
|
Interest Portion
|
Total Operating Costs
|
66.15 |
66.15 |
2.03 |
Total Allocated Overhead Costs
|
2.83 |
2.83 |
0.09 |
Total Capital Costs
|
0.00 |
0.00 |
0.00 |
Total Costs - Operation
|
68.98 |
68.98 |
2.12 |
Total Costs - Operation w. Incentives
|
68.98 |
68.98 |
|
Inputs |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Spreader, Calumet, with injectors, used
|
|
05/15/1991 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
2.57 |
0.52 |
0.02 |
0.54 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
6.3900 |
1.30 |
0.04 |
1.34 |
Total Capital Costs
|
0 |
each |
3250.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
1.89 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
|
05/15/1991 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
101.77 |
20.77 |
0.66 |
21.43 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
7.0500 |
1.44 |
0.05 |
1.49 |
Total Capital Costs
|
0 |
each |
39752.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
22.91 |
Description
|
Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity) |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Fertilizer, Anhydrous Ammonia 1991
|
|
05/15/1991 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.168 |
tons (metric) |
254.9100 |
42.82 |
1.36 |
44.18 |
Total Allocated Overhead Costs
|
0 |
tons (metric) |
254.9100 |
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0 |
tons (metric) |
254.9100 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
44.18 |
Description
|
needs description |
Operation |
Date Applied
|
Label 1
|
Label 2
|
Amount
|
Eff. Life
|
Salv. Value
|
Incent. Amount
|
Incent. Rate
|
Nutrient Management, 1992 pre-plant N application (10/10/2007 12:00:00 AM)
|
12/31/1992 |
SA |
n/a |
1 |
1 |
0.0000 |
0.0000 |
0 |
Operation Unit:hectare |
ResourceWeight
|
1 |
Rates (R and N)
|
0.0200 0.0500 |
Description
|
needs description |
Total Costs - Operation
|
Total Cost
|
Annual Cost
|
Interest Portion
|
Total Operating Costs
|
64.98 |
64.98 |
2.11 |
Total Allocated Overhead Costs
|
2.83 |
2.83 |
0.09 |
Total Capital Costs
|
0.00 |
0.00 |
0.00 |
Total Costs - Operation
|
67.81 |
67.81 |
2.20 |
Total Costs - Operation w. Incentives
|
67.81 |
67.81 |
|
Inputs |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Spreader, Calumet, with injectors, used
|
|
05/02/1992 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
2.57 |
0.52 |
0.02 |
0.54 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
6.3900 |
1.30 |
0.04 |
1.34 |
Total Capital Costs
|
0 |
each |
3250.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
1.89 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
|
05/02/1992 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
101.77 |
20.77 |
0.70 |
21.47 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
7.0500 |
1.44 |
0.05 |
1.49 |
Total Capital Costs
|
0 |
each |
39752.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
22.95 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Fertilizer, Anhydrous Ammonia 1992
|
|
05/02/1992 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.168 |
tons (metric) |
247.4900 |
41.58 |
1.39 |
42.97 |
Total Allocated Overhead Costs
|
0 |
tons (metric) |
247.4900 |
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0 |
tons (metric) |
247.4900 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
42.97 |
Description
|
needs description |
Operation |
Date Applied
|
Label 1
|
Label 2
|
Amount
|
Eff. Life
|
Salv. Value
|
Incent. Amount
|
Incent. Rate
|
Nutrient Management, 1993 post-plant N application (10/10/2007 12:00:00 AM)
|
12/31/1993 |
SA |
n/a |
1 |
1 |
0.0000 |
0.0000 |
0 |
Operation Unit:hectare |
ResourceWeight
|
1 |
Rates (R and N)
|
0.0200 0.0500 |
Description
|
needs description |
Total Costs - Operation
|
Total Cost
|
Annual Cost
|
Interest Portion
|
Total Operating Costs
|
37.34 |
37.34 |
0.89 |
Total Allocated Overhead Costs
|
2.81 |
2.81 |
0.07 |
Total Capital Costs
|
0.00 |
0.00 |
0.00 |
Total Costs - Operation
|
40.15 |
40.15 |
0.96 |
Total Costs - Operation w. Incentives
|
40.15 |
40.15 |
|
Inputs |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Spreader, Calumet, with injectors, used
|
|
07/07/1993 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
2.57 |
0.52 |
0.01 |
0.53 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
6.3900 |
1.30 |
0.03 |
1.33 |
Total Capital Costs
|
0 |
each |
3250.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
1.87 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
|
07/07/1993 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
101.77 |
20.77 |
0.50 |
21.27 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
7.0500 |
1.44 |
0.03 |
1.47 |
Total Capital Costs
|
0 |
each |
39752.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
22.75 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Fertilizer, Nitrogen solution, 28% N 1993
|
|
07/07/1993 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.13 |
tons (metric) |
116.6300 |
15.16 |
0.37 |
15.53 |
Total Allocated Overhead Costs
|
0 |
tons (metric) |
116.6300 |
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0 |
tons (metric) |
116.6300 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
15.53 |
Description
|
needs description |
Operation |
Date Applied
|
Label 1
|
Label 2
|
Amount
|
Eff. Life
|
Salv. Value
|
Incent. Amount
|
Incent. Rate
|
Nutrient Management, 1993 pre-plant N application (8/12/1900 12:00:00 AM)
|
12/31/1993 |
SA |
n/a |
1 |
1 |
0.0000 |
0.0000 |
0 |
Operation Unit:hectare |
ResourceWeight
|
1 |
Rates (R and N)
|
0.0200 0.0500 |
Description
|
needs description |
Total Costs - Operation
|
Total Cost
|
Annual Cost
|
Interest Portion
|
Total Operating Costs
|
25.58 |
25.58 |
0.79 |
Total Allocated Overhead Costs
|
2.83 |
2.83 |
0.09 |
Total Capital Costs
|
0.00 |
0.00 |
0.00 |
Total Costs - Operation
|
28.41 |
28.41 |
0.88 |
Total Costs - Operation w. Incentives
|
28.41 |
28.41 |
|
Inputs |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Spreader, Calumet, with injectors, used
|
|
05/14/1993 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
2.57 |
0.52 |
0.02 |
0.54 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
6.3900 |
1.30 |
0.04 |
1.34 |
Total Capital Costs
|
0 |
each |
3250.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
1.89 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
|
05/14/1993 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
101.77 |
20.77 |
0.66 |
21.43 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
7.0500 |
1.44 |
0.05 |
1.49 |
Total Capital Costs
|
0 |
each |
39752.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
22.91 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Fertilizer, Nitrogen solution, 28% N 1993
|
|
05/14/1993 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.03 |
tons (metric) |
116.6300 |
3.50 |
0.11 |
3.61 |
Total Allocated Overhead Costs
|
0 |
tons (metric) |
116.6300 |
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0 |
tons (metric) |
116.6300 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
3.61 |
Description
|
needs description |
Operation |
Date Applied
|
Label 1
|
Label 2
|
Amount
|
Eff. Life
|
Salv. Value
|
Incent. Amount
|
Incent. Rate
|
Nutrient Management, 1994 post-plant N application (10/10/2007 12:00:00 AM)
|
12/31/1994 |
SA |
n/a |
1 |
1 |
0.0000 |
0.0000 |
0 |
Operation Unit:hectare |
ResourceWeight
|
1 |
Rates (R and N)
|
0.0200 0.0500 |
Description
|
needs description |
Total Costs - Operation
|
Total Cost
|
Annual Cost
|
Interest Portion
|
Total Operating Costs
|
37.59 |
37.59 |
0.99 |
Total Allocated Overhead Costs
|
2.82 |
2.82 |
0.07 |
Total Capital Costs
|
0.00 |
0.00 |
0.00 |
Total Costs - Operation
|
40.41 |
40.41 |
1.06 |
Total Costs - Operation w. Incentives
|
40.41 |
40.41 |
|
Inputs |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Spreader, Calumet, with injectors, used
|
|
06/17/1994 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
2.57 |
0.52 |
0.01 |
0.53 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
6.3900 |
1.30 |
0.04 |
1.34 |
Total Capital Costs
|
0 |
each |
3250.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
1.88 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
|
06/17/1994 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
101.77 |
20.77 |
0.56 |
21.33 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
7.0500 |
1.44 |
0.04 |
1.48 |
Total Capital Costs
|
0 |
each |
39752.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
22.81 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Fertilizer, Nitrogen solution, 28% N 1994
|
|
06/17/1994 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.12 |
tons (metric) |
127.5700 |
15.31 |
0.41 |
15.72 |
Total Allocated Overhead Costs
|
0 |
tons (metric) |
127.5700 |
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0 |
tons (metric) |
127.5700 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
15.72 |
Description
|
needs description |
Operation |
Date Applied
|
Label 1
|
Label 2
|
Amount
|
Eff. Life
|
Salv. Value
|
Incent. Amount
|
Incent. Rate
|
Nutrient Management, 1994 pre-plant N application (8/12/1900 12:00:00 AM)
|
12/31/1994 |
SA |
n/a |
1 |
1 |
0.0000 |
0.0000 |
0 |
Operation Unit:hectare |
ResourceWeight
|
1 |
Rates (R and N)
|
0.0200 0.0500 |
Description
|
needs description |
Total Costs - Operation
|
Total Cost
|
Annual Cost
|
Interest Portion
|
Total Operating Costs
|
36.55 |
36.55 |
1.22 |
Total Allocated Overhead Costs
|
2.84 |
2.84 |
0.09 |
Total Capital Costs
|
0.00 |
0.00 |
0.00 |
Total Costs - Operation
|
39.39 |
39.39 |
1.31 |
Total Costs - Operation w. Incentives
|
39.39 |
39.39 |
|
Inputs |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Spreader, Calumet, with injectors, used
|
|
04/24/1994 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
2.57 |
0.52 |
0.02 |
0.54 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
6.3900 |
1.30 |
0.05 |
1.35 |
Total Capital Costs
|
0 |
each |
3250.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
1.89 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
|
04/24/1994 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
101.77 |
20.77 |
0.72 |
21.49 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
7.0500 |
1.44 |
0.05 |
1.49 |
Total Capital Costs
|
0 |
each |
39752.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
22.98 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Fertilizer, Nitrogen solution, 28% N 1994
|
|
04/24/1994 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.11 |
tons (metric) |
127.5700 |
14.03 |
0.49 |
14.52 |
Total Allocated Overhead Costs
|
0 |
tons (metric) |
127.5700 |
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0 |
tons (metric) |
127.5700 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
14.52 |
Description
|
needs description |
Operation |
Date Applied
|
Label 1
|
Label 2
|
Amount
|
Eff. Life
|
Salv. Value
|
Incent. Amount
|
Incent. Rate
|
Nutrient Management, 1995 post-plant N application (8/12/1900 12:00:00 AM)
|
12/31/1995 |
SA |
n/a |
1 |
1 |
0.0000 |
0.0000 |
0 |
Operation Unit:hectare |
ResourceWeight
|
1 |
Rates (R and N)
|
0.0200 0.0500 |
Description
|
needs description |
Total Costs - Operation
|
Total Cost
|
Annual Cost
|
Interest Portion
|
Total Operating Costs
|
38.46 |
38.46 |
0.99 |
Total Allocated Overhead Costs
|
2.82 |
2.82 |
0.07 |
Total Capital Costs
|
0.00 |
0.00 |
0.00 |
Total Costs - Operation
|
41.28 |
41.28 |
1.06 |
Total Costs - Operation w. Incentives
|
41.27 |
41.27 |
|
Inputs |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Spreader, Calumet, with injectors, used
|
|
06/21/1995 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
2.57 |
0.52 |
0.01 |
0.53 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
6.3900 |
1.30 |
0.03 |
1.33 |
Total Capital Costs
|
0 |
each |
3250.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
1.88 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
|
06/21/1995 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
101.77 |
20.77 |
0.55 |
21.32 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
7.0500 |
1.44 |
0.04 |
1.48 |
Total Capital Costs
|
0 |
each |
39752.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
22.80 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Fertilizer, Nitrogen solution, 28% N 1995
|
|
06/21/1995 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.11 |
tons (metric) |
147.0100 |
16.17 |
0.43 |
16.60 |
Total Allocated Overhead Costs
|
0 |
tons (metric) |
147.0100 |
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0 |
tons (metric) |
147.0100 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
16.60 |
Description
|
needs description |
Operation |
Date Applied
|
Label 1
|
Label 2
|
Amount
|
Eff. Life
|
Salv. Value
|
Incent. Amount
|
Incent. Rate
|
Nutrient Management, 1995 pre-plant N application (8/12/1900 12:00:00 AM)
|
12/31/1995 |
SA |
n/a |
1 |
1 |
0.0000 |
0.0000 |
0 |
Operation Unit:hectare |
ResourceWeight
|
1 |
Rates (R and N)
|
0.0200 0.0500 |
Description
|
needs description |
Total Costs - Operation
|
Total Cost
|
Annual Cost
|
Interest Portion
|
Total Operating Costs
|
26.53 |
26.53 |
0.83 |
Total Allocated Overhead Costs
|
2.83 |
2.83 |
0.09 |
Total Capital Costs
|
0.00 |
0.00 |
0.00 |
Total Costs - Operation
|
29.36 |
29.36 |
0.92 |
Total Costs - Operation w. Incentives
|
29.36 |
29.36 |
|
Inputs |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Spreader, Calumet, with injectors, used
|
|
05/11/1995 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
2.57 |
0.52 |
0.02 |
0.54 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
6.3900 |
1.30 |
0.04 |
1.34 |
Total Capital Costs
|
0 |
each |
3250.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
1.89 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
|
05/11/1995 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
101.77 |
20.77 |
0.67 |
21.44 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
7.0500 |
1.44 |
0.05 |
1.49 |
Total Capital Costs
|
0 |
each |
39752.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
22.92 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Fertilizer, Nitrogen solution, 28% N 1995
|
|
05/11/1995 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.03 |
tons (metric) |
147.0100 |
4.41 |
0.14 |
4.55 |
Total Allocated Overhead Costs
|
0 |
tons (metric) |
147.0100 |
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0 |
tons (metric) |
147.0100 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
4.55 |
Description
|
needs description |
Operation |
Date Applied
|
Label 1
|
Label 2
|
Amount
|
Eff. Life
|
Salv. Value
|
Incent. Amount
|
Incent. Rate
|
Nutrient Management, 1996 post-plant N application (8/12/1900 12:00:00 AM)
|
12/31/1996 |
SA |
n/a |
1 |
1 |
0.0000 |
0.0000 |
0 |
Operation Unit:hectare |
ResourceWeight
|
1 |
Rates (R and N)
|
0.0200 0.0500 |
Description
|
needs description |
Total Costs - Operation
|
Total Cost
|
Annual Cost
|
Interest Portion
|
Total Operating Costs
|
44.14 |
44.14 |
1.12 |
Total Allocated Overhead Costs
|
2.81 |
2.81 |
0.07 |
Total Capital Costs
|
0.00 |
0.00 |
0.00 |
Total Costs - Operation
|
46.95 |
46.95 |
1.19 |
Total Costs - Operation w. Incentives
|
46.95 |
46.95 |
|
Inputs |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Spreader, Calumet, with injectors, used
|
|
06/24/1996 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
2.57 |
0.52 |
0.01 |
0.53 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
6.3900 |
1.30 |
0.03 |
1.33 |
Total Capital Costs
|
0 |
each |
3250.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
1.88 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
|
06/24/1996 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
101.77 |
20.77 |
0.54 |
21.31 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
7.0500 |
1.44 |
0.04 |
1.48 |
Total Capital Costs
|
0 |
each |
39752.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
22.79 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Fertilizer, Nitrogen solution, 28% N 1996
|
|
06/24/1996 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.14 |
tons (metric) |
155.1700 |
21.72 |
0.57 |
22.29 |
Total Allocated Overhead Costs
|
0 |
tons (metric) |
155.1700 |
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0 |
tons (metric) |
155.1700 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
22.29 |
Description
|
needs description |
Operation |
Date Applied
|
Label 1
|
Label 2
|
Amount
|
Eff. Life
|
Salv. Value
|
Incent. Amount
|
Incent. Rate
|
Nutrient Management, 1996 pre-plant N application (8/12/1900 12:00:00 AM)
|
12/31/1996 |
SA |
n/a |
1 |
1 |
0.0000 |
0.0000 |
0 |
Operation Unit:hectare |
ResourceWeight
|
1 |
Rates (R and N)
|
0.0200 0.0500 |
Description
|
needs description |
Total Costs - Operation
|
Total Cost
|
Annual Cost
|
Interest Portion
|
Total Operating Costs
|
39.80 |
39.80 |
1.28 |
Total Allocated Overhead Costs
|
2.83 |
2.83 |
0.09 |
Total Capital Costs
|
0.00 |
0.00 |
0.00 |
Total Costs - Operation
|
42.63 |
42.63 |
1.37 |
Total Costs - Operation w. Incentives
|
42.64 |
42.64 |
|
Inputs |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Spreader, Calumet, with injectors, used
|
|
05/03/1996 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
2.57 |
0.52 |
0.02 |
0.54 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
6.3900 |
1.30 |
0.04 |
1.34 |
Total Capital Costs
|
0 |
each |
3250.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
1.89 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
|
05/03/1996 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
101.77 |
20.77 |
0.69 |
21.46 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
7.0500 |
1.44 |
0.05 |
1.49 |
Total Capital Costs
|
0 |
each |
39752.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
22.95 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Fertilizer, Nitrogen solution, 28% N 1996
|
|
05/03/1996 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.111 |
tons (metric) |
155.1700 |
17.22 |
0.57 |
17.79 |
Total Allocated Overhead Costs
|
0 |
tons (metric) |
155.1700 |
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0 |
tons (metric) |
155.1700 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
17.80 |
Description
|
needs description |
Operation |
Date Applied
|
Label 1
|
Label 2
|
Amount
|
Eff. Life
|
Salv. Value
|
Incent. Amount
|
Incent. Rate
|
Nutrient Management, 1997 post-plant N application (8/12/1900 12:00:00 AM)
|
12/31/1997 |
SA |
n/a |
1 |
1 |
0.0000 |
0.0000 |
0 |
Operation Unit:hectare |
ResourceWeight
|
1 |
Rates (R and N)
|
0.0200 0.0500 |
Description
|
needs description |
Total Costs - Operation
|
Total Cost
|
Annual Cost
|
Interest Portion
|
Total Operating Costs
|
39.71 |
39.71 |
1.04 |
Total Allocated Overhead Costs
|
2.82 |
2.82 |
0.07 |
Total Capital Costs
|
0.00 |
0.00 |
0.00 |
Total Costs - Operation
|
42.53 |
42.53 |
1.11 |
Total Costs - Operation w. Incentives
|
42.53 |
42.53 |
|
Inputs |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Fertilizer, Nitrogen solution, 28% N 1997
|
|
06/19/1997 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.122 |
tons (metric) |
142.4700 |
17.38 |
0.47 |
17.85 |
Total Allocated Overhead Costs
|
0 |
tons (metric) |
142.4700 |
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0 |
tons (metric) |
142.4700 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
17.85 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Spreader, Calumet, with injectors, used
|
|
06/19/1997 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
2.57 |
0.52 |
0.01 |
0.53 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
6.3900 |
1.30 |
0.03 |
1.33 |
Total Capital Costs
|
0 |
each |
3250.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
1.88 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
|
06/19/1997 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
101.77 |
20.77 |
0.56 |
21.33 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
7.0500 |
1.44 |
0.04 |
1.48 |
Total Capital Costs
|
0 |
each |
39752.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
22.80 |
Description
|
needs description |
Operation |
Date Applied
|
Label 1
|
Label 2
|
Amount
|
Eff. Life
|
Salv. Value
|
Incent. Amount
|
Incent. Rate
|
Nutrient Management, 1997 pre-plant N application (8/12/1900 12:00:00 AM)
|
12/31/1997 |
SA |
n/a |
1 |
1 |
0.0000 |
0.0000 |
0 |
Operation Unit:hectare |
ResourceWeight
|
1 |
Rates (R and N)
|
0.0200 0.0500 |
Description
|
needs description |
Total Costs - Operation
|
Total Cost
|
Annual Cost
|
Interest Portion
|
Total Operating Costs
|
38.10 |
38.10 |
0.99 |
Total Allocated Overhead Costs
|
2.82 |
2.82 |
0.07 |
Total Capital Costs
|
0.00 |
0.00 |
0.00 |
Total Costs - Operation
|
40.92 |
40.92 |
1.06 |
Total Costs - Operation w. Incentives
|
40.91 |
40.91 |
|
Inputs |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Fertilizer, Nitrogen solution, 28% N 1997
|
|
06/20/1997 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.111 |
tons (metric) |
142.4700 |
15.81 |
0.42 |
16.23 |
Total Allocated Overhead Costs
|
0 |
tons (metric) |
142.4700 |
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0 |
tons (metric) |
142.4700 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
16.24 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Spreader, Calumet, with injectors, used
|
|
06/20/1997 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
2.57 |
0.52 |
0.01 |
0.53 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
6.3900 |
1.30 |
0.03 |
1.33 |
Total Capital Costs
|
0 |
each |
3250.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
1.88 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
|
06/20/1997 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
101.77 |
20.77 |
0.55 |
21.32 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
7.0500 |
1.44 |
0.04 |
1.48 |
Total Capital Costs
|
0 |
each |
39752.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
22.80 |
Description
|
needs description |
Operation |
Date Applied
|
Label 1
|
Label 2
|
Amount
|
Eff. Life
|
Salv. Value
|
Incent. Amount
|
Incent. Rate
|
Nutrient Management, 1998 post-plant N application (8/12/1900 12:00:00 AM)
|
12/31/1998 |
SA |
n/a |
1 |
1 |
0.0000 |
0.0000 |
0 |
Operation Unit:hectare |
ResourceWeight
|
1 |
Rates (R and N)
|
0.0200 0.0500 |
Description
|
needs description |
Total Costs - Operation
|
Total Cost
|
Annual Cost
|
Interest Portion
|
Total Operating Costs
|
41.15 |
41.15 |
1.15 |
Total Allocated Overhead Costs
|
2.82 |
2.82 |
0.08 |
Total Capital Costs
|
0.00 |
0.00 |
0.00 |
Total Costs - Operation
|
43.97 |
43.97 |
1.23 |
Total Costs - Operation w. Incentives
|
43.97 |
43.97 |
|
Inputs |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Fertilizer, Nitrogen solution, 28% N 1998
|
|
06/05/1998 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.155 |
tons (metric) |
120.6900 |
18.71 |
0.54 |
19.25 |
Total Allocated Overhead Costs
|
0 |
tons (metric) |
120.6900 |
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0 |
tons (metric) |
120.6900 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
19.24 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Spreader, Calumet, with injectors, used
|
|
06/05/1998 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
2.57 |
0.52 |
0.02 |
0.54 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
6.3900 |
1.30 |
0.04 |
1.34 |
Total Capital Costs
|
0 |
each |
3250.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
1.88 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
|
06/05/1998 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
101.77 |
20.77 |
0.60 |
21.37 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
7.0500 |
1.44 |
0.04 |
1.48 |
Total Capital Costs
|
0 |
each |
39752.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
22.85 |
Description
|
needs description |
Operation |
Date Applied
|
Label 1
|
Label 2
|
Amount
|
Eff. Life
|
Salv. Value
|
Incent. Amount
|
Incent. Rate
|
Nutrient Management, 1998 pre-plant N application (8/12/1900 12:00:00 AM)
|
12/31/1998 |
SA |
n/a |
1 |
1 |
0.0000 |
0.0000 |
0 |
Operation Unit:hectare |
ResourceWeight
|
1 |
Rates (R and N)
|
0.0200 0.0500 |
Description
|
needs description |
Total Costs - Operation
|
Total Cost
|
Annual Cost
|
Interest Portion
|
Total Operating Costs
|
25.75 |
25.75 |
0.84 |
Total Allocated Overhead Costs
|
2.84 |
2.84 |
0.09 |
Total Capital Costs
|
0.00 |
0.00 |
0.00 |
Total Costs - Operation
|
28.59 |
28.59 |
0.93 |
Total Costs - Operation w. Incentives
|
28.59 |
28.59 |
|
Inputs |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Fertilizer, Nitrogen solution, 28% N 1998
|
|
05/01/1998 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.03 |
tons (metric) |
120.6900 |
3.62 |
0.12 |
3.74 |
Total Allocated Overhead Costs
|
0 |
tons (metric) |
120.6900 |
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0 |
tons (metric) |
120.6900 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
3.74 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Spreader, Calumet, with injectors, used
|
|
05/01/1998 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
2.57 |
0.52 |
0.02 |
0.54 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
6.3900 |
1.30 |
0.04 |
1.34 |
Total Capital Costs
|
0 |
each |
3250.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
1.89 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
|
05/01/1998 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
101.77 |
20.77 |
0.70 |
21.47 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
7.0500 |
1.44 |
0.05 |
1.49 |
Total Capital Costs
|
0 |
each |
39752.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
22.95 |
Description
|
needs description |
Operation |
Date Applied
|
Label 1
|
Label 2
|
Amount
|
Eff. Life
|
Salv. Value
|
Incent. Amount
|
Incent. Rate
|
Nutrient Management, 1999 Fall Manure and N application (8/12/1900 12:00:00 AM)
|
12/31/1999 |
MU |
n/a |
1 |
1 |
0.0000 |
0.0000 |
0 |
Operation Unit:hectare |
ResourceWeight
|
1 |
Rates (R and N)
|
0.0200 0.0500 |
Description
|
needs description |
Total Costs - Operation
|
Total Cost
|
Annual Cost
|
Interest Portion
|
Total Operating Costs
|
57.94 |
57.94 |
3.11 |
Total Allocated Overhead Costs
|
2.90 |
2.90 |
0.16 |
Total Capital Costs
|
0.00 |
0.00 |
0.00 |
Total Costs - Operation
|
60.84 |
60.84 |
3.27 |
Total Costs - Operation w. Incentives
|
60.84 |
60.84 |
|
Inputs |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Spreader, Calumet, with injectors, used
|
|
11/19/1998 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
2.57 |
0.52 |
0.03 |
0.55 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
6.3900 |
1.30 |
0.07 |
1.37 |
Total Capital Costs
|
0 |
each |
3250.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
1.93 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
|
11/19/1998 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
101.77 |
20.77 |
1.18 |
21.95 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
7.0500 |
1.44 |
0.08 |
1.52 |
Total Capital Costs
|
0 |
each |
39752.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
23.47 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Fertilizer, Anhydrous Ammonia 1999
|
|
11/19/1998 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.138 |
tons (metric) |
191.4700 |
26.42 |
1.50 |
27.92 |
Total Allocated Overhead Costs
|
0 |
tons (metric) |
191.4700 |
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0 |
tons (metric) |
191.4700 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
27.92 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Manure, swine (no price)
|
|
11/19/1998 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0 |
kilograms/hectare |
0.0100 |
0.00 |
0.00 |
0.00 |
Total Allocated Overhead Costs
|
0 |
kilograms/hectare |
0.0100 |
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0 |
kilograms/hectare |
0.0100 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
0.00 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Manure, swine, custom loading and spreading
|
|
11/19/1998 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.1 |
hours/hectare |
71.1500 |
7.12 |
0.40 |
7.52 |
Total Allocated Overhead Costs
|
0 |
hours/hectare |
71.1500 |
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0 |
hours/hectare |
71.1500 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
7.52 |
Description
|
needs description |
Operation |
Date Applied
|
Label 1
|
Label 2
|
Amount
|
Eff. Life
|
Salv. Value
|
Incent. Amount
|
Incent. Rate
|
Nutrient Management, 1999 post-plant N application (8/12/1900 12:00:00 AM)
|
12/31/1999 |
SA |
n/a |
1 |
1 |
0.0000 |
0.0000 |
0 |
Operation Unit:hectare |
ResourceWeight
|
1 |
Rates (R and N)
|
0.0200 0.0500 |
Description
|
needs description |
Total Costs - Operation
|
Total Cost
|
Annual Cost
|
Interest Portion
|
Total Operating Costs
|
31.54 |
31.54 |
0.84 |
Total Allocated Overhead Costs
|
2.82 |
2.82 |
0.07 |
Total Capital Costs
|
0.00 |
0.00 |
0.00 |
Total Costs - Operation
|
34.36 |
34.36 |
0.91 |
Total Costs - Operation w. Incentives
|
34.36 |
34.36 |
|
Inputs |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Fertilizer, Nitrogen solution, 28% N 1999
|
|
06/15/1999 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.085 |
tons (metric) |
110.7100 |
9.41 |
0.26 |
9.67 |
Total Allocated Overhead Costs
|
0 |
tons (metric) |
110.7100 |
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0 |
tons (metric) |
110.7100 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
9.67 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Spreader, Calumet, with injectors, used
|
|
06/15/1999 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
2.57 |
0.52 |
0.01 |
0.53 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
6.3900 |
1.30 |
0.04 |
1.34 |
Total Capital Costs
|
0 |
each |
3250.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
1.88 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Tractor, John Deere, 1996, Model 7600, 110 HP
|
|
06/15/1999 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
101.77 |
20.77 |
0.57 |
21.34 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
7.0500 |
1.44 |
0.04 |
1.48 |
Total Capital Costs
|
0 |
each |
39753.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
22.81 |
Description
|
needs description |
Operation |
Date Applied
|
Label 1
|
Label 2
|
Amount
|
Eff. Life
|
Salv. Value
|
Incent. Amount
|
Incent. Rate
|
Nutrient Management, 1999 pre-plant N application (8/12/1900 12:00:00 AM)
|
12/31/1999 |
SA |
n/a |
1 |
1 |
0.0000 |
0.0000 |
0 |
Operation Unit:hectare |
ResourceWeight
|
1 |
Rates (R and N)
|
0.0200 0.0500 |
Description
|
needs description |
Total Costs - Operation
|
Total Cost
|
Annual Cost
|
Interest Portion
|
Total Operating Costs
|
25.41 |
25.41 |
0.80 |
Total Allocated Overhead Costs
|
2.83 |
2.83 |
0.09 |
Total Capital Costs
|
0.00 |
0.00 |
0.00 |
Total Costs - Operation
|
28.24 |
28.24 |
0.89 |
Total Costs - Operation w. Incentives
|
28.24 |
28.24 |
|
Inputs |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Fertilizer, Nitrogen solution, 28% N 1999
|
|
05/10/1999 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.03 |
tons (metric) |
110.7100 |
3.32 |
0.11 |
3.43 |
Total Allocated Overhead Costs
|
0 |
tons (metric) |
110.7100 |
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0 |
tons (metric) |
110.7100 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
3.43 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Spreader, Calumet, with injectors, used
|
|
05/10/1999 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
2.57 |
0.52 |
0.02 |
0.54 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
6.3900 |
1.30 |
0.04 |
1.34 |
Total Capital Costs
|
0 |
each |
3250.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
1.89 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Tractor, John Deere, 1996, Model 7600, 110 HP
|
|
05/10/1999 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
101.77 |
20.77 |
0.67 |
21.44 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
7.0500 |
1.44 |
0.05 |
1.49 |
Total Capital Costs
|
0 |
each |
39753.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
22.93 |
Description
|
needs description |
Operation |
Date Applied
|
Label 1
|
Label 2
|
Amount
|
Eff. Life
|
Salv. Value
|
Incent. Amount
|
Incent. Rate
|
Nutrient Management, 2000 post-plant N application (8/12/1900 12:00:00 AM)
|
12/31/2000 |
SA |
n/a |
1 |
1 |
0.0000 |
0.0000 |
0 |
Operation Unit:hectare |
ResourceWeight
|
1 |
Rates (R and N)
|
0.0200 0.0500 |
Description
|
needs description |
Total Costs - Operation
|
Total Cost
|
Annual Cost
|
Interest Portion
|
Total Operating Costs
|
28.47 |
28.47 |
0.74 |
Total Allocated Overhead Costs
|
2.96 |
2.96 |
0.08 |
Total Capital Costs
|
0.00 |
0.00 |
0.00 |
Total Costs - Operation
|
31.43 |
31.43 |
0.82 |
Total Costs - Operation w. Incentives
|
31.43 |
31.43 |
|
Inputs |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Fertilizer, Nitrogen solution, 28% N 2000
|
|
06/19/2000 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.028 |
tons (metric) |
113.4300 |
3.18 |
0.09 |
3.27 |
Total Allocated Overhead Costs
|
0 |
tons (metric) |
113.4300 |
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0 |
tons (metric) |
113.4300 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
3.26 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Sprayer Trailer, Ritchie Best Way, 300 gallon
|
|
06/19/2000 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.237 |
hours/hectare |
1.95 |
0.46 |
0.01 |
0.47 |
Total Allocated Overhead Costs
|
0.237 |
hours/hectare |
5.1300 |
1.21 |
0.03 |
1.24 |
Total Capital Costs
|
0 |
each |
3545.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
1.72 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
|
06/19/2000 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.237 |
hours/hectare |
101.77 |
24.09 |
0.65 |
24.74 |
Total Allocated Overhead Costs
|
0.237 |
hours/hectare |
7.0500 |
1.67 |
0.04 |
1.71 |
Total Capital Costs
|
0 |
each |
39752.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
26.45 |
Description
|
needs description |
Operation |
Date Applied
|
Label 1
|
Label 2
|
Amount
|
Eff. Life
|
Salv. Value
|
Incent. Amount
|
Incent. Rate
|
Nutrient Management, 2000 pre-plant N application (8/12/1900 12:00:00 AM)
|
12/31/2000 |
SA |
n/a |
1 |
1 |
0.0000 |
0.0000 |
0 |
Operation Unit:hectare |
ResourceWeight
|
1 |
Rates (R and N)
|
0.0200 0.0500 |
Description
|
needs description |
Total Costs - Operation
|
Total Cost
|
Annual Cost
|
Interest Portion
|
Total Operating Costs
|
41.72 |
41.72 |
1.37 |
Total Allocated Overhead Costs
|
2.84 |
2.84 |
0.09 |
Total Capital Costs
|
0.00 |
0.00 |
0.00 |
Total Costs - Operation
|
44.56 |
44.56 |
1.46 |
Total Costs - Operation w. Incentives
|
44.56 |
44.56 |
|
Inputs |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Fertilizer, Nitrogen solution, 28% N 2000
|
|
04/28/2000 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.168 |
tons (metric) |
113.4300 |
19.06 |
0.65 |
19.71 |
Total Allocated Overhead Costs
|
0 |
tons (metric) |
113.4300 |
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0 |
tons (metric) |
113.4300 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
19.70 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Spreader, Calumet, with injectors, used
|
|
04/28/2000 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
2.57 |
0.52 |
0.02 |
0.54 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
6.3900 |
1.30 |
0.04 |
1.34 |
Total Capital Costs
|
0 |
each |
3250.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
1.89 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
|
04/28/2000 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
101.77 |
20.77 |
0.71 |
21.48 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
7.0500 |
1.44 |
0.05 |
1.49 |
Total Capital Costs
|
0 |
each |
39752.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
22.96 |
Description
|
needs description |
Operation |
Date Applied
|
Label 1
|
Label 2
|
Amount
|
Eff. Life
|
Salv. Value
|
Incent. Amount
|
Incent. Rate
|
Nutrient Management, fall Manure application (8/12/1900 12:00:00 AM)
|
12/31/2000 |
MFALL |
n/a |
1 |
1 |
0.0000 |
0.0000 |
0 |
Operation Unit:hectare |
ResourceWeight
|
1 |
Rates (R and N)
|
0.0200 0.0500 |
Description
|
needs description |
Total Costs - Operation
|
Total Cost
|
Annual Cost
|
Interest Portion
|
Total Operating Costs
|
35.59 |
35.59 |
0.00 |
Total Allocated Overhead Costs
|
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0.00 |
0.00 |
0.00 |
Total Costs - Operation
|
35.59 |
35.59 |
0.00 |
Total Costs - Operation w. Incentives
|
35.59 |
35.59 |
|
Inputs |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Manure, swine (no price)
|
|
12/31/2000 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
1 |
kilograms/hectare |
0.0100 |
0.01 |
0.00 |
0.01 |
Total Allocated Overhead Costs
|
0 |
kilograms/hectare |
0.0100 |
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0 |
kilograms/hectare |
0.0100 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
0.01 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Manure, swine, custom loading and spreading
|
|
12/31/2000 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.5 |
hours/hectare |
71.1500 |
35.58 |
0.00 |
35.58 |
Total Allocated Overhead Costs
|
0 |
hours/hectare |
71.1500 |
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0 |
hours/hectare |
71.1500 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
35.58 |
Description
|
needs description |
Operation |
Date Applied
|
Label 1
|
Label 2
|
Amount
|
Eff. Life
|
Salv. Value
|
Incent. Amount
|
Incent. Rate
|
Nutrient Management, Spring Manure application (8/12/1900 12:00:00 AM)
|
12/31/2000 |
MSPRING |
n/a |
1 |
1 |
0.0000 |
0.0000 |
0 |
Operation Unit:hectare |
ResourceWeight
|
1 |
Rates (R and N)
|
0.0200 0.0500 |
Description
|
needs description |
Total Costs - Operation
|
Total Cost
|
Annual Cost
|
Interest Portion
|
Total Operating Costs
|
36.78 |
36.78 |
1.20 |
Total Allocated Overhead Costs
|
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0.00 |
0.00 |
0.00 |
Total Costs - Operation
|
36.78 |
36.78 |
1.20 |
Total Costs - Operation w. Incentives
|
36.78 |
36.78 |
|
Inputs |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Manure, swine (no price)
|
|
05/01/2000 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
1 |
kilograms/hectare |
0.0100 |
0.01 |
0.00 |
0.01 |
Total Allocated Overhead Costs
|
0 |
kilograms/hectare |
0.0100 |
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0 |
kilograms/hectare |
0.0100 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
0.01 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Manure, swine, custom loading and spreading
|
|
05/01/2000 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.5 |
hours/hectare |
71.1500 |
35.58 |
1.20 |
36.78 |
Total Allocated Overhead Costs
|
0 |
hours/hectare |
71.1500 |
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0 |
hours/hectare |
71.1500 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
36.77 |
Description
|
needs description |
Operation |
Date Applied
|
Label 1
|
Label 2
|
Amount
|
Eff. Life
|
Salv. Value
|
Incent. Amount
|
Incent. Rate
|
Nutrient Management, 2001 post-plant N application (8/12/1900 12:00:00 AM)
|
12/31/2001 |
SA |
n/a |
1 |
1 |
0.0000 |
0.0000 |
0 |
Operation Unit:hectare |
ResourceWeight
|
1 |
Rates (R and N)
|
0.0200 0.0500 |
Description
|
0.8.5 |
Total Costs - Operation
|
Total Cost
|
Annual Cost
|
Interest Portion
|
Total Operating Costs
|
53.93 |
53.93 |
1.66 |
Total Allocated Overhead Costs
|
2.51 |
2.51 |
0.08 |
Total Capital Costs
|
0.00 |
0.00 |
0.00 |
Total Costs - Operation
|
56.44 |
56.44 |
1.74 |
Total Costs - Operation w. Incentives
|
56.44 |
56.44 |
|
Inputs |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Fertilizer, Nitrogen solution, 28% N 2001
|
|
05/15/2001 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.168 |
tons (metric) |
185.1200 |
31.10 |
0.98 |
32.08 |
Total Allocated Overhead Costs
|
0 |
tons (metric) |
185.1200 |
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0 |
tons (metric) |
185.1200 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
32.08 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Fertilizer Applicator, Strip Till, custom-built, 6 row, 30 inch
|
|
05/15/2001 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
1.98 |
0.40 |
0.01 |
0.41 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
4.8900 |
1.00 |
0.03 |
1.03 |
Total Capital Costs
|
0 |
each |
2500.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
1.45 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
|
05/15/2001 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
101.77 |
20.77 |
0.66 |
21.43 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
7.0500 |
1.44 |
0.05 |
1.49 |
Total Capital Costs
|
0 |
each |
39752.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
22.91 |
Description
|
needs description |
Operation |
Date Applied
|
Label 1
|
Label 2
|
Amount
|
Eff. Life
|
Salv. Value
|
Incent. Amount
|
Incent. Rate
|
Nutrient Management, 2001 pre-plant N application (8/12/1900 12:00:00 AM)
|
12/31/2001 |
SA |
n/a |
1 |
1 |
0.0000 |
0.0000 |
0 |
Operation Unit:hectare |
ResourceWeight
|
1 |
Rates (R and N)
|
0.0200 0.0500 |
Description
|
needs description |
Total Costs - Operation
|
Total Cost
|
Annual Cost
|
Interest Portion
|
Total Operating Costs
|
29.11 |
29.11 |
0.83 |
Total Allocated Overhead Costs
|
2.51 |
2.51 |
0.07 |
Total Capital Costs
|
0.00 |
0.00 |
0.00 |
Total Costs - Operation
|
31.62 |
31.62 |
0.90 |
Total Costs - Operation w. Incentives
|
31.62 |
31.62 |
|
Inputs |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Fertilizer, Urea, 44-46% Nitrogen
|
|
06/01/2001 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.028 |
tons (metric) |
254.0800 |
7.11 |
0.21 |
7.32 |
Total Allocated Overhead Costs
|
0 |
tons (metric) |
254.0800 |
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0 |
tons (metric) |
254.0800 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
7.32 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Fertilizer Applicator, Strip Till, custom-built, 6 row, 30 inch
|
|
06/01/2001 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
1.98 |
0.40 |
0.01 |
0.41 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
4.8900 |
1.00 |
0.03 |
1.03 |
Total Capital Costs
|
0 |
each |
2500.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
1.44 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
|
06/01/2001 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
101.77 |
20.77 |
0.61 |
21.38 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
7.0500 |
1.44 |
0.04 |
1.48 |
Total Capital Costs
|
0 |
each |
39752.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
22.86 |
Description
|
needs description |
Operation |
Date Applied
|
Label 1
|
Label 2
|
Amount
|
Eff. Life
|
Salv. Value
|
Incent. Amount
|
Incent. Rate
|
Nutrient Management, 2002 post-plant N application (8/12/1900 12:00:00 AM)
|
12/31/2002 |
SA |
n/a |
1 |
1 |
0.0000 |
0.0000 |
0 |
Operation Unit:hectare |
ResourceWeight
|
1 |
Rates (R and N)
|
0.0200 0.0500 |
Description
|
needs description |
Total Costs - Operation
|
Total Cost
|
Annual Cost
|
Interest Portion
|
Total Operating Costs
|
39.35 |
39.35 |
1.03 |
Total Allocated Overhead Costs
|
2.50 |
2.50 |
0.07 |
Total Capital Costs
|
0.00 |
0.00 |
0.00 |
Total Costs - Operation
|
41.85 |
41.85 |
1.10 |
Total Costs - Operation w. Incentives
|
41.86 |
41.86 |
|
Inputs |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Fertilizer, Nitrogen solution, 28% N 2002
|
|
06/18/2002 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.14 |
tons (metric) |
122.5000 |
17.15 |
0.46 |
17.61 |
Total Allocated Overhead Costs
|
0 |
tons (metric) |
122.5000 |
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0 |
tons (metric) |
122.5000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
17.61 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Fertilizer Applicator, Strip Till, custom-built, 6 row, 30 inch
|
|
06/18/2002 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
1.98 |
0.40 |
0.01 |
0.41 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
4.8900 |
1.00 |
0.03 |
1.03 |
Total Capital Costs
|
0 |
each |
2500.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
1.44 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
|
06/18/2002 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
101.77 |
20.77 |
0.56 |
21.33 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
7.0500 |
1.44 |
0.04 |
1.48 |
Total Capital Costs
|
0 |
each |
39752.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
22.81 |
Description
|
needs description |
Operation |
Date Applied
|
Label 1
|
Label 2
|
Amount
|
Eff. Life
|
Salv. Value
|
Incent. Amount
|
Incent. Rate
|
Nutrient Management, 2002 pre-plant N (Urea) application (8/12/1900 12:00:00 AM)
|
12/31/2002 |
L |
n/a |
1 |
1 |
0.0000 |
0.0000 |
0 |
Operation Unit:hectare |
ResourceWeight
|
1 |
Rates (R and N)
|
0.0200 0.0500 |
Description
|
needs description |
Total Costs - Operation
|
Total Cost
|
Annual Cost
|
Interest Portion
|
Total Operating Costs
|
26.88 |
26.88 |
0.85 |
Total Allocated Overhead Costs
|
2.52 |
2.52 |
0.08 |
Total Capital Costs
|
0.00 |
0.00 |
0.00 |
Total Costs - Operation
|
29.40 |
29.40 |
0.93 |
Total Costs - Operation w. Incentives
|
29.39 |
29.39 |
|
Inputs |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Fertilizer, Urea, 44-46% Nitrogen
|
|
05/07/2002 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.028 |
tons (metric) |
173.3200 |
4.85 |
0.16 |
5.01 |
Total Allocated Overhead Costs
|
0 |
tons (metric) |
173.3200 |
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0 |
tons (metric) |
173.3200 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
5.01 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Fertilizer Applicator, Strip Till, custom-built, 6 row, 30 inch
|
|
05/07/2002 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
1.98 |
0.40 |
0.01 |
0.41 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
4.8900 |
1.00 |
0.03 |
1.03 |
Total Capital Costs
|
0 |
each |
2500.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
1.45 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
|
05/07/2002 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
101.77 |
20.77 |
0.68 |
21.45 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
7.0500 |
1.44 |
0.05 |
1.49 |
Total Capital Costs
|
0 |
each |
39752.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
22.94 |
Description
|
needs description |
Operation |
Date Applied
|
Label 1
|
Label 2
|
Amount
|
Eff. Life
|
Salv. Value
|
Incent. Amount
|
Incent. Rate
|
Nutrient Management, 2002 pre-plant N application (8/12/1900 12:00:00 AM)
|
12/31/2002 |
SA |
n/a |
1 |
1 |
0.0000 |
0.0000 |
0 |
Operation Unit:hectare |
ResourceWeight
|
1 |
Rates (R and N)
|
0.0200 0.0500 |
Description
|
needs description |
Total Costs - Operation
|
Total Cost
|
Annual Cost
|
Interest Portion
|
Total Operating Costs
|
43.10 |
43.10 |
1.35 |
Total Allocated Overhead Costs
|
2.52 |
2.52 |
0.08 |
Total Capital Costs
|
0.00 |
0.00 |
0.00 |
Total Costs - Operation
|
45.62 |
45.62 |
1.43 |
Total Costs - Operation w. Incentives
|
45.62 |
45.62 |
|
Inputs |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Fertilizer, Nitrogen solution, 28% N 2002
|
|
05/10/2002 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.168 |
tons (metric) |
122.5000 |
20.58 |
0.67 |
21.25 |
Total Allocated Overhead Costs
|
0 |
tons (metric) |
122.5000 |
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0 |
tons (metric) |
122.5000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
21.25 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Fertilizer Applicator, Strip Till, custom-built, 6 row, 30 inch
|
|
05/10/2002 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
1.98 |
0.40 |
0.01 |
0.41 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
4.8900 |
1.00 |
0.03 |
1.03 |
Total Capital Costs
|
0 |
each |
2500.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
1.45 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
|
05/10/2002 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
101.77 |
20.77 |
0.67 |
21.44 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
7.0500 |
1.44 |
0.05 |
1.49 |
Total Capital Costs
|
0 |
each |
39752.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
22.93 |
Description
|
needs description |
Operation |
Date Applied
|
Label 1
|
Label 2
|
Amount
|
Eff. Life
|
Salv. Value
|
Incent. Amount
|
Incent. Rate
|
Nutrient Management, 2003 post-plant N application (8/12/1900 12:00:00 AM)
|
12/31/2003 |
SA |
n/a |
1 |
1 |
0.0000 |
0.0000 |
0 |
Operation Unit:hectare |
ResourceWeight
|
1 |
Rates (R and N)
|
0.0200 0.0500 |
Description
|
needs description |
Total Costs - Operation
|
Total Cost
|
Annual Cost
|
Interest Portion
|
Total Operating Costs
|
35.60 |
35.60 |
1.17 |
Total Allocated Overhead Costs
|
2.52 |
2.52 |
0.08 |
Total Capital Costs
|
0.00 |
0.00 |
0.00 |
Total Costs - Operation
|
38.12 |
38.12 |
1.25 |
Total Costs - Operation w. Incentives
|
38.12 |
38.12 |
|
Inputs |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Fertilizer, Nitrogen solution, 28% N 2003
|
|
04/29/2003 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.088 |
tons (metric) |
150.6400 |
13.26 |
0.45 |
13.71 |
Total Allocated Overhead Costs
|
0 |
tons (metric) |
150.6400 |
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0 |
tons (metric) |
150.6400 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
13.71 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Fertilizer Applicator, Strip Till, custom-built, 6 row, 30 inch
|
|
04/29/2003 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
1.98 |
0.40 |
0.01 |
0.41 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
4.8900 |
1.00 |
0.03 |
1.03 |
Total Capital Costs
|
0 |
each |
2500.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
1.45 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
|
04/29/2003 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
101.77 |
20.77 |
0.70 |
21.47 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
7.0500 |
1.44 |
0.05 |
1.49 |
Total Capital Costs
|
0 |
each |
39752.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
22.96 |
Description
|
needs description |
Operation |
Date Applied
|
Label 1
|
Label 2
|
Amount
|
Eff. Life
|
Salv. Value
|
Incent. Amount
|
Incent. Rate
|
Nutrient Management, 2003 pre-plant N (Urea) application (8/12/1900 12:00:00 AM)
|
12/31/2003 |
L |
n/a |
1 |
1 |
0.0000 |
0.0000 |
0 |
Operation Unit:hectare |
ResourceWeight
|
1 |
Rates (R and N)
|
0.0200 0.0500 |
Description
|
needs description |
Total Costs - Operation
|
Total Cost
|
Annual Cost
|
Interest Portion
|
Total Operating Costs
|
28.56 |
28.56 |
0.75 |
Total Allocated Overhead Costs
|
2.50 |
2.50 |
0.07 |
Total Capital Costs
|
0.00 |
0.00 |
0.00 |
Total Costs - Operation
|
31.06 |
31.06 |
0.82 |
Total Costs - Operation w. Incentives
|
31.06 |
31.06 |
|
Inputs |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Fertilizer, Urea, 44-46% Nitrogen
|
|
06/17/2003 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.028 |
tons (metric) |
236.8400 |
6.63 |
0.18 |
6.81 |
Total Allocated Overhead Costs
|
0 |
tons (metric) |
236.8400 |
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0 |
tons (metric) |
236.8400 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
6.81 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Fertilizer Applicator, Strip Till, custom-built, 6 row, 30 inch
|
|
06/17/2003 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
1.98 |
0.40 |
0.01 |
0.41 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
4.8900 |
1.00 |
0.03 |
1.03 |
Total Capital Costs
|
0 |
each |
2500.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
1.44 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
|
06/17/2003 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
101.77 |
20.77 |
0.56 |
21.33 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
7.0500 |
1.44 |
0.04 |
1.48 |
Total Capital Costs
|
0 |
each |
39752.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
22.81 |
Description
|
needs description |
Operation |
Date Applied
|
Label 1
|
Label 2
|
Amount
|
Eff. Life
|
Salv. Value
|
Incent. Amount
|
Incent. Rate
|
Nutrient Management, 2003 pre-plant N application (8/12/1900 12:00:00 AM)
|
12/31/2003 |
SA |
n/a |
1 |
1 |
0.0000 |
0.0000 |
0 |
Operation Unit:hectare |
ResourceWeight
|
1 |
Rates (R and N)
|
0.0200 0.0500 |
Description
|
needs description |
Total Costs - Operation
|
Total Cost
|
Annual Cost
|
Interest Portion
|
Total Operating Costs
|
48.06 |
48.06 |
1.58 |
Total Allocated Overhead Costs
|
2.52 |
2.52 |
0.08 |
Total Capital Costs
|
0.00 |
0.00 |
0.00 |
Total Costs - Operation
|
50.58 |
50.58 |
1.66 |
Total Costs - Operation w. Incentives
|
50.57 |
50.57 |
|
Inputs |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Fertilizer, Nitrogen solution, 28% N 2003
|
|
04/29/2003 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.168 |
tons (metric) |
150.6400 |
25.31 |
0.86 |
26.17 |
Total Allocated Overhead Costs
|
0 |
tons (metric) |
150.6400 |
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0 |
tons (metric) |
150.6400 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
26.17 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Fertilizer Applicator, Strip Till, custom-built, 6 row, 30 inch
|
|
04/29/2003 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
1.98 |
0.40 |
0.01 |
0.41 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
4.8900 |
1.00 |
0.03 |
1.03 |
Total Capital Costs
|
0 |
each |
2500.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
1.45 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
|
04/29/2003 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.204 |
hours/hectare |
101.77 |
20.77 |
0.70 |
21.47 |
Total Allocated Overhead Costs
|
0.204 |
hours/hectare |
7.0500 |
1.44 |
0.05 |
1.49 |
Total Capital Costs
|
0 |
each |
39752.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
22.96 |
Description
|
needs description |