Operation Group
|
Nutrient Management, Nashua corn and beans research plots, N application (r
|
3488780.000 |
359700.000 |
214.821 |
3.775 |
188100.000 |
16130.000 |
376200.000 |
8910.000 |
680.000 |
540.000 |
267.186 |
27.000 |
267.186 |
12.636 |
324.000 |
75.816 |
0.920 |
91.500 |
0.920 |
131.485 |
5400.000 |
49.130 |
n.a.
|
475.41 |
218.60 |
|
|
|
|
|
Operation
|
Plot 03, 2003, Nutrient Management
|
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
|
|
|
|
|
|
131000.000 |
13500.000 |
8.337 |
0.146 |
7000.000 |
600.000 |
14000.000 |
330.000 |
25.000 |
20.000 |
9.938 |
1.000 |
9.938 |
0.470 |
12.000 |
2.820 |
0.034 |
3.500 |
0.034 |
5.058 |
200.000 |
1.840 |
n.a.
|
17.85 |
8.48 |
|
|
|
|
|
Input: Chisel Plow, NH3 applicator
|
15000.00 |
1500.00 |
3.6023 |
0.0572 |
1000 |
100 |
2000 |
120 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2350 |
0.00 |
0.0000 |
0.0000 |
2.5000 |
0.0000 |
1.6193 |
100 |
0.8500 |
0.2353 |
1.62 |
3.66 |
|
|
|
|
|
Input: Fertilizer, Nitrogen solution, 28% N
|
Input: Tractor, 2-Wheel Drive, 190-220 PTO HP
|
116000.00 |
12000.00 |
4.7349 |
0.0885 |
6000 |
500 |
12000 |
210 |
20.0000 |
10.0000 |
9.9381 |
1.0000 |
9.9381 |
0.2350 |
12.00 |
2.8200 |
0.0342 |
1.0000 |
0.0342 |
3.4382 |
100 |
0.9900 |
0.2353 |
16.23 |
4.82 |
|
|
|
|
|
Operation
|
Plot 05, 2003, Nutrient Management
|
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
|
|
|
|
|
|
131000.000 |
13500.000 |
8.337 |
0.146 |
7000.000 |
600.000 |
14000.000 |
330.000 |
25.000 |
20.000 |
9.938 |
1.000 |
9.938 |
0.470 |
12.000 |
2.820 |
0.034 |
3.500 |
0.034 |
5.058 |
200.000 |
1.840 |
n.a.
|
17.85 |
8.48 |
|
|
|
|
|
Input: Tractor, 2-Wheel Drive, 190-220 PTO HP
|
116000.00 |
12000.00 |
4.7349 |
0.0885 |
6000 |
500 |
12000 |
210 |
20.0000 |
10.0000 |
9.9381 |
1.0000 |
9.9381 |
0.2350 |
12.00 |
2.8200 |
0.0342 |
1.0000 |
0.0342 |
3.4382 |
100 |
0.9900 |
0.2353 |
16.23 |
4.82 |
|
|
|
|
|
Input: Chisel Plow, NH3 applicator
|
15000.00 |
1500.00 |
3.6023 |
0.0572 |
1000 |
100 |
2000 |
120 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2350 |
0.00 |
0.0000 |
0.0000 |
2.5000 |
0.0000 |
1.6193 |
100 |
0.8500 |
0.2353 |
1.62 |
3.66 |
|
|
|
|
|
Operation
|
Plot 06, 2003, Nutrient Management, Manure
|
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
|
|
|
|
|
|
131000.000 |
13500.000 |
8.337 |
0.146 |
7000.000 |
600.000 |
14000.000 |
330.000 |
25.000 |
20.000 |
9.938 |
1.000 |
9.938 |
0.470 |
12.000 |
2.820 |
0.034 |
3.500 |
0.034 |
5.058 |
200.000 |
1.840 |
n.a.
|
17.85 |
8.48 |
|
|
|
|
|
Input: Tractor, 2-Wheel Drive, 190-220 PTO HP
|
116000.00 |
12000.00 |
4.7349 |
0.0885 |
6000 |
500 |
12000 |
210 |
20.0000 |
10.0000 |
9.9381 |
1.0000 |
9.9381 |
0.2350 |
12.00 |
2.8200 |
0.0342 |
1.0000 |
0.0342 |
3.4382 |
100 |
0.9900 |
0.2353 |
16.23 |
4.82 |
|
|
|
|
|
Input: Chisel Plow, NH3 applicator
|
15000.00 |
1500.00 |
3.6023 |
0.0572 |
1000 |
100 |
2000 |
120 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2350 |
0.00 |
0.0000 |
0.0000 |
2.5000 |
0.0000 |
1.6193 |
100 |
0.8500 |
0.2353 |
1.62 |
3.66 |
|
|
|
|
|
Operation
|
Plot 11, 2003, Nutrient Management
|
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
|
|
|
|
|
|
131000.000 |
13500.000 |
8.337 |
0.146 |
7000.000 |
600.000 |
14000.000 |
330.000 |
25.000 |
20.000 |
9.938 |
1.000 |
9.938 |
0.470 |
12.000 |
2.820 |
0.034 |
3.500 |
0.034 |
5.058 |
200.000 |
1.840 |
n.a.
|
17.85 |
8.48 |
|
|
|
|
|
Input: Tractor, 2-Wheel Drive, 190-220 PTO HP
|
116000.00 |
12000.00 |
4.7349 |
0.0885 |
6000 |
500 |
12000 |
210 |
20.0000 |
10.0000 |
9.9381 |
1.0000 |
9.9381 |
0.2350 |
12.00 |
2.8200 |
0.0342 |
1.0000 |
0.0342 |
3.4382 |
100 |
0.9900 |
0.2353 |
16.23 |
4.82 |
|
|
|
|
|
Input: Chisel Plow, NH3 applicator
|
15000.00 |
1500.00 |
3.6023 |
0.0572 |
1000 |
100 |
2000 |
120 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2350 |
0.00 |
0.0000 |
0.0000 |
2.5000 |
0.0000 |
1.6193 |
100 |
0.8500 |
0.2353 |
1.62 |
3.66 |
|
|
|
|
|
Operation
|
Plot 12, 2003, Nutrient Management, Broadcast
|
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
|
|
|
|
|
|
131000.000 |
13500.000 |
8.337 |
0.146 |
7000.000 |
600.000 |
14000.000 |
330.000 |
25.000 |
20.000 |
9.938 |
1.000 |
9.938 |
0.470 |
12.000 |
2.820 |
0.034 |
3.500 |
0.034 |
5.058 |
200.000 |
1.840 |
n.a.
|
17.85 |
8.48 |
|
|
|
|
|
Input: Fertilizer, Urea, 44-46% Nitrogen
|
Input: Tractor, 2-Wheel Drive, 190-220 PTO HP
|
116000.00 |
12000.00 |
4.7349 |
0.0885 |
6000 |
500 |
12000 |
210 |
20.0000 |
10.0000 |
9.9381 |
1.0000 |
9.9381 |
0.2350 |
12.00 |
2.8200 |
0.0342 |
1.0000 |
0.0342 |
3.4382 |
100 |
0.9900 |
0.2353 |
16.23 |
4.82 |
|
|
|
|
|
Input: Chisel Plow, NH3 applicator
|
15000.00 |
1500.00 |
3.6023 |
0.0572 |
1000 |
100 |
2000 |
120 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2350 |
0.00 |
0.0000 |
0.0000 |
2.5000 |
0.0000 |
1.6193 |
100 |
0.8500 |
0.2353 |
1.62 |
3.66 |
|
|
|
|
|
Operation
|
Plot 13, 2003, Nutrient Management
|
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
|
|
|
|
|
|
131000.000 |
13500.000 |
8.337 |
0.146 |
7000.000 |
600.000 |
14000.000 |
330.000 |
25.000 |
20.000 |
9.938 |
1.000 |
9.938 |
0.470 |
12.000 |
2.820 |
0.034 |
3.500 |
0.034 |
5.058 |
200.000 |
1.840 |
n.a.
|
17.85 |
8.48 |
|
|
|
|
|
Input: Tractor, 2-Wheel Drive, 190-220 PTO HP
|
116000.00 |
12000.00 |
4.7349 |
0.0885 |
6000 |
500 |
12000 |
210 |
20.0000 |
10.0000 |
9.9381 |
1.0000 |
9.9381 |
0.2350 |
12.00 |
2.8200 |
0.0342 |
1.0000 |
0.0342 |
3.4382 |
100 |
0.9900 |
0.2353 |
16.23 |
4.82 |
|
|
|
|
|
Input: Chisel Plow, NH3 applicator
|
15000.00 |
1500.00 |
3.6023 |
0.0572 |
1000 |
100 |
2000 |
120 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2350 |
0.00 |
0.0000 |
0.0000 |
2.5000 |
0.0000 |
1.6193 |
100 |
0.8500 |
0.2353 |
1.62 |
3.66 |
|
|
|
|
|
Operation
|
Plot 14, 2003, Nutrient Management
|
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
|
|
|
|
|
|
131000.000 |
13500.000 |
8.337 |
0.146 |
7000.000 |
600.000 |
14000.000 |
330.000 |
25.000 |
20.000 |
9.938 |
1.000 |
9.938 |
0.470 |
12.000 |
2.820 |
0.034 |
3.500 |
0.034 |
5.058 |
200.000 |
1.840 |
n.a.
|
17.85 |
8.48 |
|
|
|
|
|
Input: Chisel Plow, NH3 applicator
|
15000.00 |
1500.00 |
3.6023 |
0.0572 |
1000 |
100 |
2000 |
120 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2350 |
0.00 |
0.0000 |
0.0000 |
2.5000 |
0.0000 |
1.6193 |
100 |
0.8500 |
0.2353 |
1.62 |
3.66 |
|
|
|
|
|
Input: Tractor, 2-Wheel Drive, 190-220 PTO HP
|
116000.00 |
12000.00 |
4.7349 |
0.0885 |
6000 |
500 |
12000 |
210 |
20.0000 |
10.0000 |
9.9381 |
1.0000 |
9.9381 |
0.2350 |
12.00 |
2.8200 |
0.0342 |
1.0000 |
0.0342 |
3.4382 |
100 |
0.9900 |
0.2353 |
16.23 |
4.82 |
|
|
|
|
|
Operation
|
Plot 17, 2003, Nutrient Management, Inject
|
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
|
|
|
|
|
|
131000.000 |
13500.000 |
8.337 |
0.146 |
7000.000 |
600.000 |
14000.000 |
330.000 |
25.000 |
20.000 |
9.938 |
1.000 |
9.938 |
0.470 |
12.000 |
2.820 |
0.034 |
3.500 |
0.034 |
5.058 |
200.000 |
1.840 |
n.a.
|
17.85 |
8.48 |
|
|
|
|
|
Input: Fertilizer, Nitrogen solution, 28% N
|
Input: Tractor, 2-Wheel Drive, 190-220 PTO HP
|
116000.00 |
12000.00 |
4.7349 |
0.0885 |
6000 |
500 |
12000 |
210 |
20.0000 |
10.0000 |
9.9381 |
1.0000 |
9.9381 |
0.2350 |
12.00 |
2.8200 |
0.0342 |
1.0000 |
0.0342 |
3.4382 |
100 |
0.9900 |
0.2353 |
16.23 |
4.82 |
|
|
|
|
|
Input: Chisel Plow, NH3 applicator
|
15000.00 |
1500.00 |
3.6023 |
0.0572 |
1000 |
100 |
2000 |
120 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2350 |
0.00 |
0.0000 |
0.0000 |
2.5000 |
0.0000 |
1.6193 |
100 |
0.8500 |
0.2353 |
1.62 |
3.66 |
|
|
|
|
|
Operation
|
Plot 17, 2003, Nutrient Management, Broadcast
|
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
|
|
|
|
|
|
131000.000 |
13500.000 |
8.337 |
0.146 |
7000.000 |
600.000 |
14000.000 |
330.000 |
25.000 |
20.000 |
9.938 |
1.000 |
9.938 |
0.470 |
12.000 |
2.820 |
0.034 |
3.500 |
0.034 |
5.058 |
200.000 |
1.840 |
n.a.
|
17.85 |
8.48 |
|
|
|
|
|
Input: Fertilizer, Urea, 44-46% Nitrogen
|
Input: Tractor, 2-Wheel Drive, 190-220 PTO HP
|
116000.00 |
12000.00 |
4.7349 |
0.0885 |
6000 |
500 |
12000 |
210 |
20.0000 |
10.0000 |
9.9381 |
1.0000 |
9.9381 |
0.2350 |
12.00 |
2.8200 |
0.0342 |
1.0000 |
0.0342 |
3.4382 |
100 |
0.9900 |
0.2353 |
16.23 |
4.82 |
|
|
|
|
|
Input: Chisel Plow, NH3 applicator
|
15000.00 |
1500.00 |
3.6023 |
0.0572 |
1000 |
100 |
2000 |
120 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2350 |
0.00 |
0.0000 |
0.0000 |
2.5000 |
0.0000 |
1.6193 |
100 |
0.8500 |
0.2353 |
1.62 |
3.66 |
|
|
|
|
|
Operation
|
Plot 21, 2003, Nutrient Management
|
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
|
|
|
|
|
|
131000.000 |
13500.000 |
8.337 |
0.146 |
7000.000 |
600.000 |
14000.000 |
330.000 |
25.000 |
20.000 |
9.938 |
1.000 |
9.938 |
0.470 |
12.000 |
2.820 |
0.034 |
3.500 |
0.034 |
5.058 |
200.000 |
1.840 |
n.a.
|
17.85 |
8.48 |
|
|
|
|
|
Input: Tractor, 2-Wheel Drive, 190-220 PTO HP
|
116000.00 |
12000.00 |
4.7349 |
0.0885 |
6000 |
500 |
12000 |
210 |
20.0000 |
10.0000 |
9.9381 |
1.0000 |
9.9381 |
0.2350 |
12.00 |
2.8200 |
0.0342 |
1.0000 |
0.0342 |
3.4382 |
100 |
0.9900 |
0.2353 |
16.23 |
4.82 |
|
|
|
|
|
Input: Chisel Plow, NH3 applicator
|
15000.00 |
1500.00 |
3.6023 |
0.0572 |
1000 |
100 |
2000 |
120 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2350 |
0.00 |
0.0000 |
0.0000 |
2.5000 |
0.0000 |
1.6193 |
100 |
0.8500 |
0.2353 |
1.62 |
3.66 |
|
|
|
|
|
Operation
|
Plot 22, 2003, Nutrient Management
|
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
|
|
|
|
|
|
121890.000 |
12600.000 |
6.741 |
0.112 |
6750.000 |
600.000 |
13500.000 |
330.000 |
26.500 |
20.000 |
10.023 |
1.000 |
10.023 |
0.474 |
12.000 |
2.844 |
0.035 |
2.000 |
0.035 |
4.236 |
200.000 |
1.640 |
n.a.
|
17.14 |
6.85 |
|
|
|
|
|
Input: Sprayer, Field Crop, Power, Boom-Type, Tractor Mounted, w- 300 gallon Spray
|
5890.00 |
600.00 |
1.9656 |
0.0228 |
750 |
100 |
1500 |
120 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.7685 |
100 |
0.6500 |
0.2367 |
0.77 |
1.99 |
|
|
|
|
|
Input: Tractor, 2-Wheel Drive, 190-220 PTO HP
|
116000.00 |
12000.00 |
4.7752 |
0.0892 |
6000 |
500 |
12000 |
210 |
20.0000 |
10.0000 |
10.0226 |
1.0000 |
10.0226 |
0.2370 |
12.00 |
2.8440 |
0.0345 |
1.0000 |
0.0345 |
3.4675 |
100 |
0.9900 |
0.2367 |
16.37 |
4.86 |
|
|
|
|
|
Operation
|
Plot 23, 2003, Nutrient Management
|
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
|
|
|
|
|
|
131000.000 |
13500.000 |
8.337 |
0.146 |
7000.000 |
600.000 |
14000.000 |
330.000 |
25.000 |
20.000 |
9.938 |
1.000 |
9.938 |
0.470 |
12.000 |
2.820 |
0.034 |
3.500 |
0.034 |
5.058 |
200.000 |
1.840 |
n.a.
|
17.85 |
8.48 |
|
|
|
|
|
Input: Tractor, 2-Wheel Drive, 190-220 PTO HP
|
116000.00 |
12000.00 |
4.7349 |
0.0885 |
6000 |
500 |
12000 |
210 |
20.0000 |
10.0000 |
9.9381 |
1.0000 |
9.9381 |
0.2350 |
12.00 |
2.8200 |
0.0342 |
1.0000 |
0.0342 |
3.4382 |
100 |
0.9900 |
0.2353 |
16.23 |
4.82 |
|
|
|
|
|
Input: Chisel Plow, NH3 applicator
|
15000.00 |
1500.00 |
3.6023 |
0.0572 |
1000 |
100 |
2000 |
120 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2350 |
0.00 |
0.0000 |
0.0000 |
2.5000 |
0.0000 |
1.6193 |
100 |
0.8500 |
0.2353 |
1.62 |
3.66 |
|
|
|
|
|
Operation
|
Plot 24, 2003, Nutrient Management
|
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
|
|
|
|
|
|
131000.000 |
13500.000 |
8.337 |
0.146 |
7000.000 |
600.000 |
14000.000 |
330.000 |
25.000 |
20.000 |
9.938 |
1.000 |
9.938 |
0.470 |
12.000 |
2.820 |
0.034 |
3.500 |
0.034 |
5.058 |
200.000 |
1.840 |
n.a.
|
17.85 |
8.48 |
|
|
|
|
|
Input: Fertilizer, Nitrogen solution, 28% N
|
Input: Tractor, 2-Wheel Drive, 190-220 PTO HP
|
116000.00 |
12000.00 |
4.7349 |
0.0885 |
6000 |
500 |
12000 |
210 |
20.0000 |
10.0000 |
9.9381 |
1.0000 |
9.9381 |
0.2350 |
12.00 |
2.8200 |
0.0342 |
1.0000 |
0.0342 |
3.4382 |
100 |
0.9900 |
0.2353 |
16.23 |
4.82 |
|
|
|
|
|
Input: Chisel Plow, NH3 applicator
|
15000.00 |
1500.00 |
3.6023 |
0.0572 |
1000 |
100 |
2000 |
120 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2350 |
0.00 |
0.0000 |
0.0000 |
2.5000 |
0.0000 |
1.6193 |
100 |
0.8500 |
0.2353 |
1.62 |
3.66 |
|
|
|
|
|
Operation
|
Plot 25, 2003, Nutrient Management
|
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
|
|
|
|
|
|
131000.000 |
13500.000 |
8.337 |
0.146 |
7000.000 |
600.000 |
14000.000 |
330.000 |
25.000 |
20.000 |
9.938 |
1.000 |
9.938 |
0.470 |
12.000 |
2.820 |
0.034 |
3.500 |
0.034 |
5.058 |
200.000 |
1.840 |
n.a.
|
17.85 |
8.48 |
|
|
|
|
|
Input: Tractor, 2-Wheel Drive, 190-220 PTO HP
|
116000.00 |
12000.00 |
4.7349 |
0.0885 |
6000 |
500 |
12000 |
210 |
20.0000 |
10.0000 |
9.9381 |
1.0000 |
9.9381 |
0.2350 |
12.00 |
2.8200 |
0.0342 |
1.0000 |
0.0342 |
3.4382 |
100 |
0.9900 |
0.2353 |
16.23 |
4.82 |
|
|
|
|
|
Input: Chisel Plow, NH3 applicator
|
15000.00 |
1500.00 |
3.6023 |
0.0572 |
1000 |
100 |
2000 |
120 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2350 |
0.00 |
0.0000 |
0.0000 |
2.5000 |
0.0000 |
1.6193 |
100 |
0.8500 |
0.2353 |
1.62 |
3.66 |
|
|
|
|
|
Operation
|
Plot 26, 2003, Nutrient Management
|
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
|
|
|
|
|
|
131000.000 |
13500.000 |
8.337 |
0.146 |
7000.000 |
600.000 |
14000.000 |
330.000 |
25.000 |
20.000 |
9.938 |
1.000 |
9.938 |
0.470 |
12.000 |
2.820 |
0.034 |
3.500 |
0.034 |
5.058 |
200.000 |
1.840 |
n.a.
|
17.85 |
8.48 |
|
|
|
|
|
Input: Tractor, 2-Wheel Drive, 190-220 PTO HP
|
116000.00 |
12000.00 |
4.7349 |
0.0885 |
6000 |
500 |
12000 |
210 |
20.0000 |
10.0000 |
9.9381 |
1.0000 |
9.9381 |
0.2350 |
12.00 |
2.8200 |
0.0342 |
1.0000 |
0.0342 |
3.4382 |
100 |
0.9900 |
0.2353 |
16.23 |
4.82 |
|
|
|
|
|
Input: Chisel Plow, NH3 applicator
|
15000.00 |
1500.00 |
3.6023 |
0.0572 |
1000 |
100 |
2000 |
120 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2350 |
0.00 |
0.0000 |
0.0000 |
2.5000 |
0.0000 |
1.6193 |
100 |
0.8500 |
0.2353 |
1.62 |
3.66 |
|
|
|
|
|
Operation
|
Plot 27, 2003, Nutrient Management
|
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
|
|
|
|
|
|
131000.000 |
13500.000 |
8.337 |
0.146 |
7000.000 |
600.000 |
14000.000 |
330.000 |
25.000 |
20.000 |
9.938 |
1.000 |
9.938 |
0.470 |
12.000 |
2.820 |
0.034 |
3.500 |
0.034 |
5.058 |
200.000 |
1.840 |
n.a.
|
17.85 |
8.48 |
|
|
|
|
|
Input: Chisel Plow, NH3 applicator
|
15000.00 |
1500.00 |
3.6023 |
0.0572 |
1000 |
100 |
2000 |
120 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2350 |
0.00 |
0.0000 |
0.0000 |
2.5000 |
0.0000 |
1.6193 |
100 |
0.8500 |
0.2353 |
1.62 |
3.66 |
|
|
|
|
|
Input: Tractor, 2-Wheel Drive, 190-220 PTO HP
|
116000.00 |
12000.00 |
4.7349 |
0.0885 |
6000 |
500 |
12000 |
210 |
20.0000 |
10.0000 |
9.9381 |
1.0000 |
9.9381 |
0.2350 |
12.00 |
2.8200 |
0.0342 |
1.0000 |
0.0342 |
3.4382 |
100 |
0.9900 |
0.2353 |
16.23 |
4.82 |
|
|
|
|
|
Operation
|
Plot 28, 2003, Nutrient Management
|
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
|
|
|
|
|
|
131000.000 |
13500.000 |
8.337 |
0.146 |
7000.000 |
600.000 |
14000.000 |
330.000 |
25.000 |
20.000 |
9.938 |
1.000 |
9.938 |
0.470 |
12.000 |
2.820 |
0.034 |
3.500 |
0.034 |
5.058 |
200.000 |
1.840 |
n.a.
|
17.85 |
8.48 |
|
|
|
|
|
Input: Chisel Plow, NH3 applicator
|
15000.00 |
1500.00 |
3.6023 |
0.0572 |
1000 |
100 |
2000 |
120 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2350 |
0.00 |
0.0000 |
0.0000 |
2.5000 |
0.0000 |
1.6193 |
100 |
0.8500 |
0.2353 |
1.62 |
3.66 |
|
|
|
|
|
Input: Fertilizer, Nitrogen solution, 28% N
|
Input: Tractor, 2-Wheel Drive, 190-220 PTO HP
|
116000.00 |
12000.00 |
4.7349 |
0.0885 |
6000 |
500 |
12000 |
210 |
20.0000 |
10.0000 |
9.9381 |
1.0000 |
9.9381 |
0.2350 |
12.00 |
2.8200 |
0.0342 |
1.0000 |
0.0342 |
3.4382 |
100 |
0.9900 |
0.2353 |
16.23 |
4.82 |
|
|
|
|
|
Operation
|
Plot 31, 2003, Nutrient Management
|
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
|
|
|
|
|
|
131000.000 |
13500.000 |
8.337 |
0.146 |
7000.000 |
600.000 |
14000.000 |
330.000 |
25.000 |
20.000 |
9.938 |
1.000 |
9.938 |
0.470 |
12.000 |
2.820 |
0.034 |
3.500 |
0.034 |
5.058 |
200.000 |
1.840 |
n.a.
|
17.85 |
8.48 |
|
|
|
|
|
Input: Chisel Plow, NH3 applicator
|
15000.00 |
1500.00 |
3.6023 |
0.0572 |
1000 |
100 |
2000 |
120 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2350 |
0.00 |
0.0000 |
0.0000 |
2.5000 |
0.0000 |
1.6193 |
100 |
0.8500 |
0.2353 |
1.62 |
3.66 |
|
|
|
|
|
Input: Tractor, 2-Wheel Drive, 190-220 PTO HP
|
116000.00 |
12000.00 |
4.7349 |
0.0885 |
6000 |
500 |
12000 |
210 |
20.0000 |
10.0000 |
9.9381 |
1.0000 |
9.9381 |
0.2350 |
12.00 |
2.8200 |
0.0342 |
1.0000 |
0.0342 |
3.4382 |
100 |
0.9900 |
0.2353 |
16.23 |
4.82 |
|
|
|
|
|
Operation
|
Plot 32, 2003, Nutrient Management, Manure
|
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
|
|
|
|
|
|
131000.000 |
13500.000 |
8.337 |
0.146 |
7000.000 |
600.000 |
14000.000 |
330.000 |
25.000 |
20.000 |
9.938 |
1.000 |
9.938 |
0.470 |
12.000 |
2.820 |
0.034 |
3.500 |
0.034 |
5.058 |
200.000 |
1.840 |
n.a.
|
17.85 |
8.48 |
|
|
|
|
|
Input: Chisel Plow, NH3 applicator
|
15000.00 |
1500.00 |
3.6023 |
0.0572 |
1000 |
100 |
2000 |
120 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2350 |
0.00 |
0.0000 |
0.0000 |
2.5000 |
0.0000 |
1.6193 |
100 |
0.8500 |
0.2353 |
1.62 |
3.66 |
|
|
|
|
|
Input: Tractor, 2-Wheel Drive, 190-220 PTO HP
|
116000.00 |
12000.00 |
4.7349 |
0.0885 |
6000 |
500 |
12000 |
210 |
20.0000 |
10.0000 |
9.9381 |
1.0000 |
9.9381 |
0.2350 |
12.00 |
2.8200 |
0.0342 |
1.0000 |
0.0342 |
3.4382 |
100 |
0.9900 |
0.2353 |
16.23 |
4.82 |
|
|
|
|
|
Operation
|
Plot 32, 2003, Nutrient Management, 28 % N
|
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
|
|
|
|
|
|
131000.000 |
13500.000 |
8.337 |
0.146 |
7000.000 |
600.000 |
14000.000 |
330.000 |
25.000 |
20.000 |
9.938 |
1.000 |
9.938 |
0.470 |
12.000 |
2.820 |
0.034 |
3.500 |
0.034 |
5.058 |
200.000 |
1.840 |
n.a.
|
17.85 |
8.48 |
|
|
|
|
|
Input: Chisel Plow, NH3 applicator
|
15000.00 |
1500.00 |
3.6023 |
0.0572 |
1000 |
100 |
2000 |
120 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2350 |
0.00 |
0.0000 |
0.0000 |
2.5000 |
0.0000 |
1.6193 |
100 |
0.8500 |
0.2353 |
1.62 |
3.66 |
|
|
|
|
|
Input: Fertilizer, Nitrogen solution, 28% N
|
Input: Tractor, 2-Wheel Drive, 190-220 PTO HP
|
116000.00 |
12000.00 |
4.7349 |
0.0885 |
6000 |
500 |
12000 |
210 |
20.0000 |
10.0000 |
9.9381 |
1.0000 |
9.9381 |
0.2350 |
12.00 |
2.8200 |
0.0342 |
1.0000 |
0.0342 |
3.4382 |
100 |
0.9900 |
0.2353 |
16.23 |
4.82 |
|
|
|
|
|
Operation
|
Plot 34, 2003, Nutrient Management, Urea
|
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
|
|
|
|
|
|
121000.000 |
12500.000 |
6.050 |
0.131 |
6600.000 |
530.000 |
13200.000 |
330.000 |
27.000 |
20.000 |
8.627 |
1.000 |
8.627 |
0.408 |
12.000 |
2.448 |
0.030 |
3.500 |
0.030 |
3.792 |
200.000 |
1.690 |
n.a.
|
14.90 |
6.18 |
|
|
|
|
|
Input: Bulk Fertilizer Spreader
|
5000.00 |
500.00 |
1.9394 |
0.0544 |
600 |
30 |
1200 |
120 |
7.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2040 |
0.00 |
0.0000 |
0.0000 |
2.5000 |
0.0000 |
0.8070 |
100 |
0.7000 |
0.2041 |
0.81 |
1.99 |
|
|
|
|
|
Input: Fertilizer, Urea, 44-46% Nitrogen
|
Input: Tractor, 2-Wheel Drive, 190-220 PTO HP
|
116000.00 |
12000.00 |
4.1103 |
0.0768 |
6000 |
500 |
12000 |
210 |
20.0000 |
10.0000 |
8.6271 |
1.0000 |
8.6271 |
0.2040 |
12.00 |
2.4480 |
0.0297 |
1.0000 |
0.0297 |
2.9846 |
100 |
0.9900 |
0.2041 |
14.09 |
4.19 |
|
|
|
|
|
Operation
|
Plot 35, 2003, Nutrient Management
|
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
|
|
|
|
|
|
121000.000 |
12500.000 |
5.936 |
0.108 |
7000.000 |
600.000 |
14000.000 |
330.000 |
25.000 |
20.000 |
9.938 |
1.000 |
9.938 |
0.470 |
12.000 |
2.820 |
0.034 |
3.500 |
0.034 |
3.978 |
200.000 |
1.840 |
n.a.
|
16.77 |
6.04 |
|
|
|
|
|
Input: Manure Injector
|
5000.00 |
500.00 |
1.2008 |
0.0191 |
1000 |
100 |
2000 |
120 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2350 |
0.00 |
0.0000 |
0.0000 |
2.5000 |
0.0000 |
0.5398 |
100 |
0.8500 |
0.2353 |
0.54 |
1.22 |
|
|
|
|
|
Input: Tractor, 2-Wheel Drive, 190-220 PTO HP
|
116000.00 |
12000.00 |
4.7349 |
0.0885 |
6000 |
500 |
12000 |
210 |
20.0000 |
10.0000 |
9.9381 |
1.0000 |
9.9381 |
0.2350 |
12.00 |
2.8200 |
0.0342 |
1.0000 |
0.0342 |
3.4382 |
100 |
0.9900 |
0.2353 |
16.23 |
4.82 |
|
|
|
|
|
Operation
|
Plot 36, 2003, Nutrient Management, Manure
|
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
|
|
|
|
|
|
121000.000 |
12500.000 |
5.936 |
0.108 |
7000.000 |
600.000 |
14000.000 |
330.000 |
25.000 |
20.000 |
9.938 |
1.000 |
9.938 |
0.470 |
12.000 |
2.820 |
0.034 |
3.500 |
0.034 |
3.978 |
200.000 |
1.840 |
n.a.
|
16.77 |
6.04 |
|
|
|
|
|
Input: Manure Injector
|
5000.00 |
500.00 |
1.2008 |
0.0191 |
1000 |
100 |
2000 |
120 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2350 |
0.00 |
0.0000 |
0.0000 |
2.5000 |
0.0000 |
0.5398 |
100 |
0.8500 |
0.2353 |
0.54 |
1.22 |
|
|
|
|
|
Input: Tractor, 2-Wheel Drive, 190-220 PTO HP
|
116000.00 |
12000.00 |
4.7349 |
0.0885 |
6000 |
500 |
12000 |
210 |
20.0000 |
10.0000 |
9.9381 |
1.0000 |
9.9381 |
0.2350 |
12.00 |
2.8200 |
0.0342 |
1.0000 |
0.0342 |
3.4382 |
100 |
0.9900 |
0.2353 |
16.23 |
4.82 |
|
|
|
|
|
Operation
|
Plot 12, 2003, Nutrient Management, Inject
|
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
|
|
|
|
|
|
121890.000 |
12600.000 |
6.741 |
0.112 |
6750.000 |
600.000 |
13500.000 |
330.000 |
26.500 |
20.000 |
10.023 |
1.000 |
10.023 |
0.474 |
12.000 |
2.844 |
0.035 |
2.000 |
0.035 |
4.236 |
200.000 |
1.640 |
n.a.
|
17.14 |
6.85 |
|
|
|
|
|
Input: Fertilizer, Nitrogen solution, 28% N
|
Input: Sprayer, Field Crop, Power, Boom-Type, Tractor Mounted, w- 300 gallon Spray
|
5890.00 |
600.00 |
1.9656 |
0.0228 |
750 |
100 |
1500 |
120 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.7685 |
100 |
0.6500 |
0.2367 |
0.77 |
1.99 |
|
|
|
|
|
Input: Tractor, 2-Wheel Drive, 190-220 PTO HP
|
116000.00 |
12000.00 |
4.7752 |
0.0892 |
6000 |
500 |
12000 |
210 |
20.0000 |
10.0000 |
10.0226 |
1.0000 |
10.0226 |
0.2370 |
12.00 |
2.8440 |
0.0345 |
1.0000 |
0.0345 |
3.4675 |
100 |
0.9900 |
0.2367 |
16.37 |
4.86 |
|
|
|
|
|
Operation
|
Plot 34, 2003, Nutrient Management, 28% N
|
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
|
|
|
|
|
|
131000.000 |
13500.000 |
8.337 |
0.146 |
7000.000 |
600.000 |
14000.000 |
330.000 |
25.000 |
20.000 |
9.938 |
1.000 |
9.938 |
0.470 |
12.000 |
2.820 |
0.034 |
3.500 |
0.034 |
5.058 |
200.000 |
1.840 |
n.a.
|
17.85 |
8.48 |
|
|
|
|
|
Input: Chisel Plow, NH3 applicator
|
15000.00 |
1500.00 |
3.6023 |
0.0572 |
1000 |
100 |
2000 |
120 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2350 |
0.00 |
0.0000 |
0.0000 |
2.5000 |
0.0000 |
1.6193 |
100 |
0.8500 |
0.2353 |
1.62 |
3.66 |
|
|
|
|
|
Input: Fertilizer, Nitrogen solution, 28% N
|
Input: Tractor, 2-Wheel Drive, 190-220 PTO HP
|
116000.00 |
12000.00 |
4.7349 |
0.0885 |
6000 |
500 |
12000 |
210 |
20.0000 |
10.0000 |
9.9381 |
1.0000 |
9.9381 |
0.2350 |
12.00 |
2.8200 |
0.0342 |
1.0000 |
0.0342 |
3.4382 |
100 |
0.9900 |
0.2353 |
16.23 |
4.82 |
|
|
|
|
|
Operation
|
Plot 36, 2003, Nutrient Management, 28% N
|
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
|
|
|
|
|
|
131000.000 |
13500.000 |
8.337 |
0.146 |
7000.000 |
600.000 |
14000.000 |
330.000 |
25.000 |
20.000 |
9.938 |
1.000 |
9.938 |
0.470 |
12.000 |
2.820 |
0.034 |
3.500 |
0.034 |
5.058 |
200.000 |
1.840 |
n.a.
|
17.85 |
8.48 |
|
|
|
|
|
Input: Chisel Plow, NH3 applicator
|
15000.00 |
1500.00 |
3.6023 |
0.0572 |
1000 |
100 |
2000 |
120 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2350 |
0.00 |
0.0000 |
0.0000 |
2.5000 |
0.0000 |
1.6193 |
100 |
0.8500 |
0.2353 |
1.62 |
3.66 |
|
|
|
|
|
Input: Fertilizer, Nitrogen solution, 28% N
|
Input: Tractor, 2-Wheel Drive, 190-220 PTO HP
|
116000.00 |
12000.00 |
4.7349 |
0.0885 |
6000 |
500 |
12000 |
210 |
20.0000 |
10.0000 |
9.9381 |
1.0000 |
9.9381 |
0.2350 |
12.00 |
2.8200 |
0.0342 |
1.0000 |
0.0342 |
3.4382 |
100 |
0.9900 |
0.2353 |
16.23 |
4.82 |
|
|
|
|
|
Operation
|
Plot 06, 2003, Nutrient Management, 28% N
|
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
|
|
|
|
|
|
131000.000 |
13500.000 |
8.337 |
0.146 |
7000.000 |
600.000 |
14000.000 |
330.000 |
25.000 |
20.000 |
9.938 |
1.000 |
9.938 |
0.470 |
12.000 |
2.820 |
0.034 |
3.500 |
0.034 |
5.058 |
200.000 |
1.840 |
n.a.
|
17.85 |
8.48 |
|
|
|
|
|
Input: Chisel Plow, NH3 applicator
|
15000.00 |
1500.00 |
3.6023 |
0.0572 |
1000 |
100 |
2000 |
120 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2350 |
0.00 |
0.0000 |
0.0000 |
2.5000 |
0.0000 |
1.6193 |
100 |
0.8500 |
0.2353 |
1.62 |
3.66 |
|
|
|
|
|
Input: Fertilizer, Nitrogen solution, 28% N
|
Input: Tractor, 2-Wheel Drive, 190-220 PTO HP
|
116000.00 |
12000.00 |
4.7349 |
0.0885 |
6000 |
500 |
12000 |
210 |
20.0000 |
10.0000 |
9.9381 |
1.0000 |
9.9381 |
0.2350 |
12.00 |
2.8200 |
0.0342 |
1.0000 |
0.0342 |
3.4382 |
100 |
0.9900 |
0.2353 |
16.23 |
4.82 |
|
|
|
|
|