Operation Group
|
Seeding and Planting, corn
|
776490.000 |
84328.000 |
6174.249 |
205.493 |
33500.000 |
5000.000 |
97000.000 |
2500.000 |
162.000 |
187.000 |
1406.838 |
14.730 |
2810.501 |
372.587 |
96.400 |
2235.089 |
5.948 |
79.000 |
17.958 |
2515.715 |
1780.000 |
1123.640 |
n.a.
|
7579.26 |
6379.74 |
|
|
|
|
|
80.000 |
636.755 |
|
31.927 |
|
143.000 |
4.000 |
8.000 |
60070.877 |
582.689 |
Operation
|
Plant
|
Market Value
|
Salvage Value
|
Cap Recov Cost
|
THI Cost
|
Starting Hrs
|
Planned Use Hrs
|
Useful Life Hrs
|
Horsepower
|
Speed
|
Width
|
Fuel Amount
|
Fuel Price
|
Fuel Cost
|
Labor Amount
|
Labor Price
|
Labor Cost
|
Lube Oil Amounts
|
Lube Oil Price
|
Lube Oil Cost
|
Repair Cost
|
Equiv PTO HP
|
Field Efficiency
|
Amount
|
Operating Cost
|
Alloc OH Cost
|
|
|
|
|
|
Labor Available (hours per day)
|
Area Covered (ac/ha per day)
|
Planned vs Actual Start Date
|
Probable Field Days Needed
|
Probable Finish Date
|
Timeliness Penalty Days From Start
|
Timeliness Penalty (percent)
|
Additional Penalty (percent)
|
Timeliness Penalty Cost ($)
|
Timeliness Penalty Cost Per Hour
|
114100.000 |
11400.000 |
12.324 |
0.517 |
6750.000 |
700.000 |
13500.000 |
290.000 |
25.500 |
22.000 |
1.635 |
2.000 |
3.270 |
0.403 |
12.000 |
2.634 |
0.007 |
10.000 |
0.037 |
7.615 |
200.000 |
164.000 |
n.a.
|
13.56 |
12.84 |
|
|
|
|
|
10.000 |
26.385 |
04/21/2003
---04/21/2003 |
0.058 |
04/21/2003 |
21.000 |
0.500 |
1.000 |
0.000 |
0.000 |
Input: Planter, Row Crop, with Fertilizer Attachment, 8-row
|
30000.00 |
3000.00 |
9.4002 |
0.2456 |
750 |
200 |
1500 |
140 |
5.5000 |
12.0000 |
0.0000 |
0.0000 |
0.0000 |
0.1920 |
0.00 |
0.0000 |
0.0000 |
5.0000 |
0.0000 |
5.0606 |
100 |
65.0000 |
0.1923 |
5.06 |
9.65 |
|
|
|
|
|
Input: Tractor, 2-Wheel Drive, 140-159 PTO HP
|
84100.00 |
8400.00 |
2.9236 |
0.2715 |
6000 |
500 |
12000 |
150 |
20.0000 |
10.0000 |
1.6351 |
2.0000 |
3.2703 |
0.2112 |
12.00 |
2.6338 |
0.0071 |
5.0000 |
0.0372 |
2.5546 |
100 |
99.0000 |
0.1923 |
8.50 |
3.20 |
|
|
|
|
|
Input: Seed, alfalfa
|
Operation
|
Plant and Mow, Set-aside land
|
Market Value
|
Salvage Value
|
Cap Recov Cost
|
THI Cost
|
Starting Hrs
|
Planned Use Hrs
|
Useful Life Hrs
|
Horsepower
|
Speed
|
Width
|
Fuel Amount
|
Fuel Price
|
Fuel Cost
|
Labor Amount
|
Labor Price
|
Labor Cost
|
Lube Oil Amounts
|
Lube Oil Price
|
Lube Oil Cost
|
Repair Cost
|
Equiv PTO HP
|
Field Efficiency
|
Amount
|
Operating Cost
|
Alloc OH Cost
|
|
|
|
|
|
Labor Available (hours per day)
|
Area Covered (ac/ha per day)
|
Planned vs Actual Start Date
|
Probable Field Days Needed
|
Probable Finish Date
|
Timeliness Penalty Days From Start
|
Timeliness Penalty (percent)
|
Additional Penalty (percent)
|
Timeliness Penalty Cost ($)
|
Timeliness Penalty Cost Per Hour
|
83960.000 |
8380.000 |
10.671 |
0.498 |
7750.000 |
900.000 |
15500.000 |
420.000 |
30.500 |
26.000 |
2.142 |
2.000 |
4.284 |
0.800 |
12.000 |
3.539 |
0.009 |
15.000 |
0.047 |
8.080 |
300.000 |
244.000 |
n.a.
|
15.95 |
11.17 |
|
|
|
|
|
10.000 |
166.667 |
04/21/2003
---04/21/2003 |
0.009 |
04/21/2003 |
21.000 |
0.500 |
1.000 |
0.000 |
0.000 |
Input: Mower, Mounted or Drawn, 7-8 foot Sickle (Cutter) Bar
|
4960.00 |
500.00 |
1.2819 |
0.0544 |
1000 |
200 |
2000 |
140 |
5.0000 |
8.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2580 |
0.00 |
0.0000 |
0.0000 |
5.0000 |
0.0000 |
2.0303 |
100 |
80.0000 |
0.2578 |
2.03 |
1.34 |
|
|
|
|
|
Input: Planter, Row Crop, with Fertilizer Attachment, 4-row
|
15200.00 |
1500.00 |
6.4087 |
0.1670 |
750 |
200 |
1500 |
140 |
5.5000 |
8.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2580 |
0.00 |
0.0000 |
0.0000 |
5.0000 |
0.0000 |
3.4454 |
100 |
65.0000 |
0.2578 |
3.45 |
6.58 |
|
|
|
|
|
Input: Tractor, 2-Wheel Drive, 110-129 PTO HP
|
63800.00 |
6380.00 |
2.9800 |
0.2768 |
6000 |
500 |
12000 |
140 |
20.0000 |
10.0000 |
2.1419 |
2.0000 |
4.2838 |
0.2838 |
12.00 |
3.5391 |
0.0091 |
5.0000 |
0.0471 |
2.6042 |
100 |
99.0000 |
0.2578 |
10.47 |
3.26 |
|
|
|
|
|
Input: Seed, Conservation Reserve Program
|
Operation
|
Plant, almond orchard
|
Market Value
|
Salvage Value
|
Cap Recov Cost
|
THI Cost
|
Starting Hrs
|
Planned Use Hrs
|
Useful Life Hrs
|
Horsepower
|
Speed
|
Width
|
Fuel Amount
|
Fuel Price
|
Fuel Cost
|
Labor Amount
|
Labor Price
|
Labor Cost
|
Lube Oil Amounts
|
Lube Oil Price
|
Lube Oil Cost
|
Repair Cost
|
Equiv PTO HP
|
Field Efficiency
|
Amount
|
Operating Cost
|
Alloc OH Cost
|
|
|
|
|
|
Labor Available (hours per day)
|
Area Covered (ac/ha per day)
|
Planned vs Actual Start Date
|
Probable Field Days Needed
|
Probable Finish Date
|
Timeliness Penalty Days From Start
|
Timeliness Penalty (percent)
|
Additional Penalty (percent)
|
Timeliness Penalty Cost ($)
|
Timeliness Penalty Cost Per Hour
|
152300.000 |
15000.000 |
6.942 |
0.466 |
9000.000 |
600.000 |
18000.000 |
360.000 |
26.000 |
29.000 |
1.977 |
2.000 |
3.955 |
0.378 |
12.000 |
2.469 |
0.010 |
10.000 |
0.053 |
3.440 |
200.000 |
99.800 |
n.a.
|
9.92 |
7.41 |
|
|
|
|
|
10.000 |
31.949 |
04/21/2003
---04/21/2003 |
0.048 |
04/21/2003 |
21.000 |
0.500 |
1.000 |
0.000 |
0.000 |
Input: Disk Harrow, Tandem, Drawn, 18-20 foot
|
19300.00 |
2000.00 |
3.5387 |
0.0660 |
1000 |
100 |
2000 |
120 |
6.0000 |
19.0000 |
0.0000 |
0.0000 |
0.0000 |
0.1800 |
0.00 |
0.0000 |
0.0000 |
5.0000 |
0.0000 |
1.4078 |
100 |
0.8000 |
0.0905 |
1.41 |
3.60 |
|
|
|
|
|
Input: Tractor, 4-Wheel Drive, 200-280 PTO HP
|
133000.00 |
13000.00 |
3.4037 |
0.3998 |
8000 |
500 |
16000 |
240 |
20.0000 |
10.0000 |
1.9774 |
2.0000 |
3.9548 |
0.1980 |
12.00 |
2.4692 |
0.0101 |
5.0000 |
0.0525 |
2.0325 |
100 |
99.0000 |
0.0905 |
8.51 |
3.80 |
|
|
|
|
|
Input: Land Preparation
|
Input: Fumigate
|
Input: Survey and plant trees
|
Input: Trees, almond
|
Operation
|
Plant, Corn Grain, medium tractor, Example 1
|
Market Value
|
Salvage Value
|
Cap Recov Cost
|
THI Cost
|
Starting Hrs
|
Planned Use Hrs
|
Useful Life Hrs
|
Horsepower
|
Speed
|
Width
|
Fuel Amount
|
Fuel Price
|
Fuel Cost
|
Labor Amount
|
Labor Price
|
Labor Cost
|
Lube Oil Amounts
|
Lube Oil Price
|
Lube Oil Cost
|
Repair Cost
|
Equiv PTO HP
|
Field Efficiency
|
Amount
|
Operating Cost
|
Alloc OH Cost
|
|
|
|
|
|
Labor Available (hours per day)
|
Area Covered (ac/ha per day)
|
Planned vs Actual Start Date
|
Probable Field Days Needed
|
Probable Finish Date
|
Timeliness Penalty Days From Start
|
Timeliness Penalty (percent)
|
Additional Penalty (percent)
|
Timeliness Penalty Cost ($)
|
Timeliness Penalty Cost Per Hour
|
67610.000 |
8966.000 |
3059.641 |
101.531 |
750.000 |
500.000 |
7500.000 |
280.000 |
10.000 |
24.000 |
697.368 |
2.000 |
1394.736 |
184.800 |
12.000 |
1108.800 |
2.948 |
8.000 |
8.854 |
1241.251 |
200.000 |
150.000 |
n.a.
|
3753.64 |
3161.17 |
|
|
|
|
|
10.000 |
48.473 |
04/21/2003
---04/21/2003 |
15.869 |
05/06/2003 |
7.000 |
0.500 |
1.000 |
34198.625 |
331.521 |
Input: Grain Drill, Most Common Spacing, Plain, 15-17 Openers
|
14000.00 |
1400.00 |
1919.2068 |
50.1480 |
750 |
200 |
1500 |
140 |
5.0000 |
14.0000 |
0.0000 |
0.0000 |
0.0000 |
92.4000 |
0.00 |
0.0000 |
0.0000 |
5.0000 |
0.0000 |
1033.2000 |
100 |
70.0000 |
0.1684 |
1033.20 |
1969.35 |
|
|
|
|
|
Input: Seed, grain
|
Input: Example 1- Tractor, New Calculators
|
53610.00 |
7566.00 |
1140.4344 |
51.3828 |
0 |
300 |
6000 |
140 |
5.0000 |
10.0000 |
697.3680 |
2.0000 |
1394.7360 |
92.4000 |
12.00 |
1108.8000 |
2.9484 |
3.0000 |
8.8536 |
208.0512 |
100 |
80.0000 |
0.1684 |
2720.44 |
1191.82 |
|
|
|
|
|
Operation
|
Plant, Corn Grain, medium tractor, Example 2
|
Market Value
|
Salvage Value
|
Cap Recov Cost
|
THI Cost
|
Starting Hrs
|
Planned Use Hrs
|
Useful Life Hrs
|
Horsepower
|
Speed
|
Width
|
Fuel Amount
|
Fuel Price
|
Fuel Cost
|
Labor Amount
|
Labor Price
|
Labor Cost
|
Lube Oil Amounts
|
Lube Oil Price
|
Lube Oil Cost
|
Repair Cost
|
Equiv PTO HP
|
Field Efficiency
|
Amount
|
Operating Cost
|
Alloc OH Cost
|
|
|
|
|
|
Labor Available (hours per day)
|
Area Covered (ac/ha per day)
|
Planned vs Actual Start Date
|
Probable Field Days Needed
|
Probable Finish Date
|
Timeliness Penalty Days From Start
|
Timeliness Penalty (percent)
|
Additional Penalty (percent)
|
Timeliness Penalty Cost ($)
|
Timeliness Penalty Cost Per Hour
|
67610.000 |
8966.000 |
3059.641 |
101.531 |
750.000 |
500.000 |
7500.000 |
280.000 |
10.000 |
24.000 |
697.368 |
2.000 |
1394.736 |
184.800 |
12.000 |
1108.800 |
2.948 |
8.000 |
8.854 |
1241.251 |
200.000 |
150.000 |
n.a.
|
3753.64 |
3161.17 |
|
|
|
|
|
10.000 |
48.544 |
04/21/2003
---04/21/2003 |
15.846 |
05/06/2003 |
10.000 |
0.500 |
1.000 |
25872.252 |
251.168 |
Input: Grain Drill, Most Common Spacing, Plain, 15-17 Openers
|
14000.00 |
1400.00 |
1919.2068 |
50.1480 |
750 |
200 |
1500 |
140 |
5.0000 |
14.0000 |
0.0000 |
0.0000 |
0.0000 |
92.4000 |
0.00 |
0.0000 |
0.0000 |
5.0000 |
0.0000 |
1033.2000 |
100 |
70.0000 |
0.1684 |
1033.20 |
1969.35 |
|
|
|
|
|
Input: Example 1- Tractor, New
|
53610.00 |
7566.00 |
1140.4344 |
51.3828 |
0 |
300 |
6000 |
140 |
5.0000 |
10.0000 |
697.3680 |
2.0000 |
1394.7360 |
92.4000 |
12.00 |
1108.8000 |
2.9484 |
3.0000 |
8.8536 |
208.0512 |
100 |
80.0000 |
0.1684 |
2720.44 |
1191.82 |
|
|
|
|
|
Input: Seed, corn grain
|
Operation
|
Plant, Corn Grain, medium tractor, Example 3
|
Market Value
|
Salvage Value
|
Cap Recov Cost
|
THI Cost
|
Starting Hrs
|
Planned Use Hrs
|
Useful Life Hrs
|
Horsepower
|
Speed
|
Width
|
Fuel Amount
|
Fuel Price
|
Fuel Cost
|
Labor Amount
|
Labor Price
|
Labor Cost
|
Lube Oil Amounts
|
Lube Oil Price
|
Lube Oil Cost
|
Repair Cost
|
Equiv PTO HP
|
Field Efficiency
|
Amount
|
Operating Cost
|
Alloc OH Cost
|
|
|
|
|
|
Labor Available (hours per day)
|
Area Covered (ac/ha per day)
|
Planned vs Actual Start Date
|
Probable Field Days Needed
|
Probable Finish Date
|
Timeliness Penalty Days From Start
|
Timeliness Penalty (percent)
|
Additional Penalty (percent)
|
Timeliness Penalty Cost ($)
|
Timeliness Penalty Cost Per Hour
|
67610.000 |
8966.000 |
6.119 |
0.203 |
750.000 |
500.000 |
7500.000 |
280.000 |
10.000 |
24.000 |
1.395 |
2.000 |
2.789 |
0.370 |
12.000 |
2.218 |
0.006 |
8.000 |
0.018 |
2.483 |
200.000 |
150.000 |
n.a.
|
7.51 |
6.32 |
|
|
|
|
|
10.000 |
48.544 |
04/21/2002
---04/21/2002 |
0.032 |
04/21/2002 |
21.000 |
0.500 |
1.000 |
0.000 |
0.000 |
Input: Grain Drill, Most Common Spacing, Plain, 15-17 Openers
|
14000.00 |
1400.00 |
3.8384 |
0.1003 |
750 |
200 |
1500 |
140 |
5.0000 |
14.0000 |
0.0000 |
0.0000 |
0.0000 |
0.1848 |
0.00 |
0.0000 |
0.0000 |
5.0000 |
0.0000 |
2.0664 |
100 |
70.0000 |
0.1684 |
2.07 |
3.94 |
|
|
|
|
|
Input: Example 1- Tractor, New
|
53610.00 |
7566.00 |
2.2809 |
0.1028 |
0 |
300 |
6000 |
140 |
5.0000 |
10.0000 |
1.3947 |
2.0000 |
2.7895 |
0.1848 |
12.00 |
2.2176 |
0.0059 |
3.0000 |
0.0177 |
0.4161 |
100 |
80.0000 |
0.1684 |
5.44 |
2.38 |
|
|
|
|
|
Input: Seed, corn grain
|
Operation
|
Plant, Soybeans -for deletion -don not use-
|
Market Value
|
Salvage Value
|
Cap Recov Cost
|
THI Cost
|
Starting Hrs
|
Planned Use Hrs
|
Useful Life Hrs
|
Horsepower
|
Speed
|
Width
|
Fuel Amount
|
Fuel Price
|
Fuel Cost
|
Labor Amount
|
Labor Price
|
Labor Cost
|
Lube Oil Amounts
|
Lube Oil Price
|
Lube Oil Cost
|
Repair Cost
|
Equiv PTO HP
|
Field Efficiency
|
Amount
|
Operating Cost
|
Alloc OH Cost
|
|
|
|
|
|
Labor Available (hours per day)
|
Area Covered (ac/ha per day)
|
Planned vs Actual Start Date
|
Probable Field Days Needed
|
Probable Finish Date
|
Timeliness Penalty Days From Start
|
Timeliness Penalty (percent)
|
Additional Penalty (percent)
|
Timeliness Penalty Cost ($)
|
Timeliness Penalty Cost Per Hour
|
99300.000 |
9900.000 |
11.539 |
0.594 |
6750.000 |
700.000 |
13500.000 |
290.000 |
25.500 |
18.000 |
2.453 |
2.000 |
4.905 |
0.605 |
12.000 |
3.951 |
0.011 |
10.000 |
0.056 |
7.678 |
200.000 |
164.000 |
n.a.
|
16.59 |
12.13 |
|
|
|
|
|
10.000 |
26.385 |
04/21/2003
---04/21/2003 |
0.058 |
04/21/2003 |
21.000 |
0.500 |
1.000 |
0.000 |
0.000 |
Input: Planter, Row Crop, with Fertilizer Attachment, 4-row
|
15200.00 |
1500.00 |
7.1539 |
0.1865 |
750 |
200 |
1500 |
140 |
5.5000 |
8.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2880 |
0.00 |
0.0000 |
0.0000 |
5.0000 |
0.0000 |
3.8460 |
100 |
65.0000 |
0.2885 |
3.85 |
7.34 |
|
|
|
|
|
Input: Tractor, 2-Wheel Drive, 140-159 PTO HP
|
84100.00 |
8400.00 |
4.3853 |
0.4073 |
6000 |
500 |
12000 |
150 |
20.0000 |
10.0000 |
2.4527 |
2.0000 |
4.9054 |
0.3168 |
12.00 |
3.9507 |
0.0107 |
5.0000 |
0.0557 |
3.8319 |
100 |
99.0000 |
0.2885 |
12.74 |
4.79 |
|
|
|
|
|
Input: Seed, soybeans
|
Operation
|
Test operation
|
Market Value
|
Salvage Value
|
Cap Recov Cost
|
THI Cost
|
Starting Hrs
|
Planned Use Hrs
|
Useful Life Hrs
|
Horsepower
|
Speed
|
Width
|
Fuel Amount
|
Fuel Price
|
Fuel Cost
|
Labor Amount
|
Labor Price
|
Labor Cost
|
Lube Oil Amounts
|
Lube Oil Price
|
Lube Oil Cost
|
Repair Cost
|
Equiv PTO HP
|
Field Efficiency
|
Amount
|
Operating Cost
|
Alloc OH Cost
|
|
|
|
|
|
Labor Available (hours per day)
|
Area Covered (ac/ha per day)
|
Planned vs Actual Start Date
|
Probable Field Days Needed
|
Probable Finish Date
|
Timeliness Penalty Days From Start
|
Timeliness Penalty (percent)
|
Additional Penalty (percent)
|
Timeliness Penalty Cost ($)
|
Timeliness Penalty Cost Per Hour
|
124000.000 |
12750.000 |
7.371 |
0.154 |
1000.000 |
600.000 |
14000.000 |
300.000 |
24.500 |
20.000 |
2.501 |
0.730 |
1.825 |
0.432 |
12.400 |
2.678 |
0.008 |
10.000 |
0.040 |
3.917 |
280.000 |
1.840 |
n.a.
|
8.46 |
7.52 |
|
|
|
|
|
10.000 |
239.808 |
04/21/2009
---04/21/2009 |
0.006 |
04/21/2009 |
21.000 |
0.500 |
1.000 |
0.000 |
0.000 |
Input: Tractor, 150 HP, 2009
|
100000.00 |
10000.00 |
2.1420 |
0.0688 |
0 |
500 |
12000 |
150 |
20.0000 |
10.0000 |
2.5005 |
0.7300 |
1.8254 |
0.2160 |
12.40 |
2.6784 |
0.0080 |
5.0000 |
0.0402 |
1.8162 |
140 |
0.9900 |
0.2157 |
6.36 |
2.21 |
|
|
|
|
|
Input: Fertilizer, 10-10-10
|
Input: Test Disk 2009
|
24000.00 |
2750.00 |
5.2287 |
0.0851 |
1000 |
100 |
2000 |
150 |
4.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2160 |
0.00 |
0.0000 |
0.0000 |
5.0000 |
0.0000 |
2.1007 |
140 |
0.8500 |
0.2157 |
2.10 |
5.31 |
|
|
|
|
|