Operation Group
|
Seeding and Planting, soybeans
|
940300.000 |
88200.000 |
3.320 |
0.146 |
60750.000 |
6300.000 |
121500.000 |
2770.000 |
225.000 |
234.000 |
0.983 |
18.000 |
1.966 |
0.204 |
108.000 |
0.765 |
0.002 |
90.000 |
0.011 |
2.098 |
2090.000 |
1541.000 |
n.a.
|
4.84 |
3.47 |
|
|
|
|
|
90.000 |
633.939 |
|
0.194 |
|
189.000 |
2.250 |
9.000 |
0.000 |
0.000 |
Operation
|
Seeding and Planting, soybeans
|
Market Value
|
Salvage Value
|
Cap Recov Cost
|
THI Cost
|
Starting Hrs
|
Planned Use Hrs
|
Useful Life Hrs
|
Horsepower
|
Speed
|
Width
|
Fuel Amount
|
Fuel Price
|
Fuel Cost
|
Labor Amount
|
Labor Price
|
Labor Cost
|
Lube Oil Amounts
|
Lube Oil Price
|
Lube Oil Cost
|
Repair Cost
|
Equiv PTO HP
|
Field Efficiency
|
Amount
|
Operating Cost
|
Alloc OH Cost
|
|
|
|
|
|
Labor Available (hours per day)
|
Area Covered (ac/ha per day)
|
Planned vs Actual Start Date
|
Probable Field Days Needed
|
Probable Finish Date
|
Timeliness Penalty Days From Start
|
Timeliness Penalty (percent)
|
Additional Penalty (percent)
|
Timeliness Penalty Cost (currency)
|
Timeliness Penalty Cost Per Hour
|
98100.000 |
9800.000 |
6.411 |
0.339 |
6750.000 |
700.000 |
13500.000 |
290.000 |
25.000 |
24.000 |
1.434 |
2.000 |
2.868 |
0.370 |
12.000 |
2.310 |
0.006 |
10.000 |
0.033 |
4.311 |
200.000 |
169.000 |
n.a.
|
9.52 |
6.75 |
|
|
|
|
|
10.000 |
59.394 |
05/07/2003
---05/07/2003 |
0.024 |
05/07/2003 |
21.000 |
0.250 |
1.000 |
0.000 |
0.000 |
Input: Tractor, 2-Wheel Drive, 140-159 PTO HP
|
84100.00 |
8400.00 |
2.5637 |
0.2381 |
6000 |
500 |
12000 |
150 |
20.0000 |
10.0000 |
1.4339 |
2.0000 |
2.8677 |
0.1852 |
12.00 |
2.3096 |
0.0063 |
5.0000 |
0.0326 |
2.2402 |
100 |
99.0000 |
0.1684 |
7.45 |
2.80 |
|
|
|
|
|
Input: Grain Drill, Most Common Spacing, Plain, 15-17 Openers
|
14000.00 |
1400.00 |
3.8468 |
0.1005 |
750 |
200 |
1500 |
140 |
5.0000 |
14.0000 |
0.0000 |
0.0000 |
0.0000 |
0.1852 |
0.00 |
0.0000 |
0.0000 |
5.0000 |
0.0000 |
2.0709 |
100 |
70.0000 |
0.1684 |
2.07 |
3.95 |
|
|
|
|
|
Operation
|
Seeding and Planting, soybeans
|
Market Value
|
Salvage Value
|
Cap Recov Cost
|
THI Cost
|
Starting Hrs
|
Planned Use Hrs
|
Useful Life Hrs
|
Horsepower
|
Speed
|
Width
|
Fuel Amount
|
Fuel Price
|
Fuel Cost
|
Labor Amount
|
Labor Price
|
Labor Cost
|
Lube Oil Amounts
|
Lube Oil Price
|
Lube Oil Cost
|
Repair Cost
|
Equiv PTO HP
|
Field Efficiency
|
Amount
|
Operating Cost
|
Alloc OH Cost
|
|
|
|
|
|
Labor Available (hours per day)
|
Area Covered (ac/ha per day)
|
Planned vs Actual Start Date
|
Probable Field Days Needed
|
Probable Finish Date
|
Timeliness Penalty Days From Start
|
Timeliness Penalty (percent)
|
Additional Penalty (percent)
|
Timeliness Penalty Cost (currency)
|
Timeliness Penalty Cost Per Hour
|
94100.000 |
9800.000 |
4.291 |
0.160 |
6750.000 |
700.000 |
13500.000 |
290.000 |
25.000 |
20.000 |
1.696 |
2.000 |
3.393 |
0.303 |
12.000 |
0.544 |
0.001 |
10.000 |
0.008 |
2.599 |
140.000 |
169.000 |
n.a.
|
6.54 |
4.45 |
|
|
|
|
|
10.000 |
42.424 |
05/07/2003
---05/07/2003 |
0.034 |
05/07/2003 |
21.000 |
0.250 |
1.000 |
0.000 |
0.000 |
Input: Tractor, 2-Wheel Drive, 140-159 PTO HP
|
84100.00 |
8400.00 |
0.6043 |
0.0561 |
6000 |
500 |
12000 |
150 |
20.0000 |
10.0000 |
1.6964 |
2.0000 |
3.3927 |
0.0437 |
12.00 |
0.5444 |
0.0015 |
5.0000 |
0.0077 |
0.5280 |
70 |
99.0000 |
0.2357 |
4.47 |
0.66 |
|
|
|
|
|
Input: Grain Drill, Most Common Spacing, Plain, 15-17 Openers
|
10000.00 |
1400.00 |
3.6867 |
0.1040 |
750 |
200 |
1500 |
140 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2593 |
0.00 |
0.0000 |
0.0000 |
5.0000 |
0.0000 |
2.0709 |
70 |
70.0000 |
0.2357 |
2.07 |
3.79 |
|
|
|
|
|
Operation
|
Seeding and Planting, soybeans
|
Market Value
|
Salvage Value
|
Cap Recov Cost
|
THI Cost
|
Starting Hrs
|
Planned Use Hrs
|
Useful Life Hrs
|
Horsepower
|
Speed
|
Width
|
Fuel Amount
|
Fuel Price
|
Fuel Cost
|
Labor Amount
|
Labor Price
|
Labor Cost
|
Lube Oil Amounts
|
Lube Oil Price
|
Lube Oil Cost
|
Repair Cost
|
Equiv PTO HP
|
Field Efficiency
|
Amount
|
Operating Cost
|
Alloc OH Cost
|
|
|
|
|
|
Labor Available (hours per day)
|
Area Covered (ac/ha per day)
|
Planned vs Actual Start Date
|
Probable Field Days Needed
|
Probable Finish Date
|
Timeliness Penalty Days From Start
|
Timeliness Penalty (percent)
|
Additional Penalty (percent)
|
Timeliness Penalty Cost (currency)
|
Timeliness Penalty Cost Per Hour
|
91000.000 |
9800.000 |
6.574 |
0.364 |
6750.000 |
700.000 |
13500.000 |
270.000 |
25.000 |
22.000 |
1.434 |
2.000 |
2.867 |
0.432 |
12.000 |
2.695 |
0.006 |
10.000 |
0.034 |
4.526 |
170.000 |
169.000 |
n.a.
|
10.12 |
6.94 |
|
|
|
|
|
10.000 |
50.909 |
05/07/2003
---05/07/2003 |
0.028 |
05/07/2003 |
21.000 |
0.250 |
1.000 |
0.000 |
0.000 |
Input: Tractor, 2-Wheel Drive, 140-159 PTO HP
|
79000.00 |
8400.00 |
2.7941 |
0.2622 |
6000 |
500 |
12000 |
130 |
20.0000 |
10.0000 |
1.4336 |
2.0000 |
2.8671 |
0.2161 |
12.00 |
2.6945 |
0.0065 |
5.0000 |
0.0337 |
2.4551 |
85 |
99.0000 |
0.1964 |
8.05 |
3.06 |
|
|
|
|
|
Input: Grain Drill, Most Common Spacing, Plain, 15-17 Openers
|
12000.00 |
1400.00 |
3.7801 |
0.1020 |
750 |
200 |
1500 |
140 |
5.0000 |
12.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2161 |
0.00 |
0.0000 |
0.0000 |
5.0000 |
0.0000 |
2.0709 |
85 |
70.0000 |
0.1964 |
2.07 |
3.88 |
|
|
|
|
|
Operation
|
Seeding and Planting, soybeans
|
Market Value
|
Salvage Value
|
Cap Recov Cost
|
THI Cost
|
Starting Hrs
|
Planned Use Hrs
|
Useful Life Hrs
|
Horsepower
|
Speed
|
Width
|
Fuel Amount
|
Fuel Price
|
Fuel Cost
|
Labor Amount
|
Labor Price
|
Labor Cost
|
Lube Oil Amounts
|
Lube Oil Price
|
Lube Oil Cost
|
Repair Cost
|
Equiv PTO HP
|
Field Efficiency
|
Amount
|
Operating Cost
|
Alloc OH Cost
|
|
|
|
|
|
Labor Available (hours per day)
|
Area Covered (ac/ha per day)
|
Planned vs Actual Start Date
|
Probable Field Days Needed
|
Probable Finish Date
|
Timeliness Penalty Days From Start
|
Timeliness Penalty (percent)
|
Additional Penalty (percent)
|
Timeliness Penalty Cost (currency)
|
Timeliness Penalty Cost Per Hour
|
100100.000 |
9800.000 |
3.986 |
0.108 |
6750.000 |
700.000 |
13500.000 |
290.000 |
25.000 |
26.000 |
1.335 |
2.000 |
2.669 |
0.168 |
12.000 |
0.080 |
0.000 |
10.000 |
0.001 |
2.149 |
220.000 |
169.000 |
n.a.
|
4.90 |
4.09 |
|
|
|
|
|
10.000 |
67.879 |
05/07/2003
---05/07/2003 |
0.021 |
05/07/2003 |
21.000 |
0.250 |
1.000 |
0.000 |
0.000 |
Input: Tractor, 2-Wheel Drive, 140-159 PTO HP
|
84100.00 |
8400.00 |
0.0890 |
0.0083 |
6000 |
500 |
12000 |
150 |
20.0000 |
10.0000 |
1.3346 |
2.0000 |
2.6691 |
0.0064 |
12.00 |
0.0802 |
0.0002 |
5.0000 |
0.0011 |
0.0778 |
110 |
99.0000 |
0.1473 |
2.83 |
0.10 |
|
|
|
|
|
Input: Grain Drill, Most Common Spacing, Plain, 15-17 Openers
|
16000.00 |
1400.00 |
3.8968 |
0.0994 |
750 |
200 |
1500 |
140 |
5.0000 |
16.0000 |
0.0000 |
0.0000 |
0.0000 |
0.1621 |
0.00 |
0.0000 |
0.0000 |
5.0000 |
0.0000 |
2.0709 |
110 |
70.0000 |
0.1473 |
2.07 |
4.00 |
|
|
|
|
|
Operation
|
Seeding and Planting, soybeans
|
Market Value
|
Salvage Value
|
Cap Recov Cost
|
THI Cost
|
Starting Hrs
|
Planned Use Hrs
|
Useful Life Hrs
|
Horsepower
|
Speed
|
Width
|
Fuel Amount
|
Fuel Price
|
Fuel Cost
|
Labor Amount
|
Labor Price
|
Labor Cost
|
Lube Oil Amounts
|
Lube Oil Price
|
Lube Oil Cost
|
Repair Cost
|
Equiv PTO HP
|
Field Efficiency
|
Amount
|
Operating Cost
|
Alloc OH Cost
|
|
|
|
|
|
Labor Available (hours per day)
|
Area Covered (ac/ha per day)
|
Planned vs Actual Start Date
|
Probable Field Days Needed
|
Probable Finish Date
|
Timeliness Penalty Days From Start
|
Timeliness Penalty (percent)
|
Additional Penalty (percent)
|
Timeliness Penalty Cost (currency)
|
Timeliness Penalty Cost Per Hour
|
105000.000 |
9800.000 |
2.959 |
0.234 |
6750.000 |
700.000 |
13500.000 |
310.000 |
25.000 |
26.000 |
1.398 |
2.000 |
2.795 |
0.186 |
12.000 |
2.021 |
0.006 |
10.000 |
0.032 |
2.379 |
220.000 |
169.000 |
n.a.
|
7.23 |
3.19 |
|
|
|
|
|
10.000 |
67.879 |
05/07/2003
---05/07/2003 |
0.021 |
05/07/2003 |
21.000 |
0.250 |
1.000 |
0.000 |
0.000 |
Input: Tractor, 2-Wheel Drive, 140-159 PTO HP
|
89000.00 |
8400.00 |
2.3851 |
0.2196 |
6000 |
500 |
12000 |
170 |
20.0000 |
10.0000 |
1.3977 |
2.0000 |
2.7955 |
0.1621 |
12.00 |
2.0209 |
0.0061 |
5.0000 |
0.0317 |
2.0744 |
110 |
99.0000 |
0.1473 |
6.92 |
2.60 |
|
|
|
|
|
Input: Grain Drill, Most Common Spacing, Plain, 15-17 Openers
|
16000.00 |
1400.00 |
0.5741 |
0.0146 |
750 |
200 |
1500 |
140 |
5.0000 |
16.0000 |
0.0000 |
0.0000 |
0.0000 |
0.0239 |
0.00 |
0.0000 |
0.0000 |
5.0000 |
0.0000 |
0.3051 |
110 |
70.0000 |
0.1473 |
0.31 |
0.59 |
|
|
|
|
|
Operation
|
Seeding and Planting, soybeans
|
Market Value
|
Salvage Value
|
Cap Recov Cost
|
THI Cost
|
Starting Hrs
|
Planned Use Hrs
|
Useful Life Hrs
|
Horsepower
|
Speed
|
Width
|
Fuel Amount
|
Fuel Price
|
Fuel Cost
|
Labor Amount
|
Labor Price
|
Labor Cost
|
Lube Oil Amounts
|
Lube Oil Price
|
Lube Oil Cost
|
Repair Cost
|
Equiv PTO HP
|
Field Efficiency
|
Amount
|
Operating Cost
|
Alloc OH Cost
|
|
|
|
|
|
Labor Available (hours per day)
|
Area Covered (ac/ha per day)
|
Planned vs Actual Start Date
|
Probable Field Days Needed
|
Probable Finish Date
|
Timeliness Penalty Days From Start
|
Timeliness Penalty (percent)
|
Additional Penalty (percent)
|
Timeliness Penalty Cost (currency)
|
Timeliness Penalty Cost Per Hour
|
107000.000 |
9800.000 |
3.965 |
0.119 |
6750.000 |
700.000 |
13500.000 |
310.000 |
25.000 |
28.000 |
1.257 |
2.000 |
2.514 |
0.154 |
12.000 |
0.247 |
0.001 |
10.000 |
0.004 |
2.186 |
250.000 |
174.000 |
n.a.
|
4.95 |
4.08 |
|
|
|
|
|
10.000 |
81.818 |
05/07/2003
---05/07/2003 |
0.017 |
05/07/2003 |
21.000 |
0.250 |
1.000 |
0.000 |
0.000 |
Input: Tractor, 2-Wheel Drive, 140-159 PTO HP
|
89000.00 |
8400.00 |
0.2915 |
0.0268 |
6000 |
500 |
12000 |
170 |
20.0000 |
10.0000 |
1.2572 |
2.0000 |
2.5144 |
0.0198 |
12.00 |
0.2470 |
0.0007 |
5.0000 |
0.0039 |
0.2535 |
125 |
99.0000 |
0.1222 |
3.02 |
0.32 |
|
|
|
|
|
Input: Grain Drill, Most Common Spacing, Plain, 15-17 Openers
|
18000.00 |
1400.00 |
3.6734 |
0.0920 |
750 |
200 |
1500 |
140 |
5.0000 |
18.0000 |
0.0000 |
0.0000 |
0.0000 |
0.1344 |
0.00 |
0.0000 |
0.0000 |
5.0000 |
0.0000 |
1.9329 |
125 |
75.0000 |
0.1222 |
1.93 |
3.77 |
|
|
|
|
|
Operation
|
Seeding and Planting, soybeans
|
Market Value
|
Salvage Value
|
Cap Recov Cost
|
THI Cost
|
Starting Hrs
|
Planned Use Hrs
|
Useful Life Hrs
|
Horsepower
|
Speed
|
Width
|
Fuel Amount
|
Fuel Price
|
Fuel Cost
|
Labor Amount
|
Labor Price
|
Labor Cost
|
Lube Oil Amounts
|
Lube Oil Price
|
Lube Oil Cost
|
Repair Cost
|
Equiv PTO HP
|
Field Efficiency
|
Amount
|
Operating Cost
|
Alloc OH Cost
|
|
|
|
|
|
Labor Available (hours per day)
|
Area Covered (ac/ha per day)
|
Planned vs Actual Start Date
|
Probable Field Days Needed
|
Probable Finish Date
|
Timeliness Penalty Days From Start
|
Timeliness Penalty (percent)
|
Additional Penalty (percent)
|
Timeliness Penalty Cost (currency)
|
Timeliness Penalty Cost Per Hour
|
112000.000 |
9800.000 |
2.548 |
0.203 |
6750.000 |
700.000 |
13500.000 |
330.000 |
25.000 |
28.000 |
1.308 |
2.000 |
2.617 |
0.151 |
12.000 |
1.677 |
0.006 |
10.000 |
0.029 |
2.054 |
250.000 |
174.000 |
n.a.
|
6.38 |
2.75 |
|
|
|
|
|
10.000 |
81.818 |
05/07/2003
---05/07/2003 |
0.017 |
05/07/2003 |
21.000 |
0.250 |
1.000 |
0.000 |
0.000 |
Input: Tractor, 2-Wheel Drive, 140-159 PTO HP
|
94000.00 |
8400.00 |
2.0989 |
0.1917 |
6000 |
500 |
12000 |
190 |
20.0000 |
10.0000 |
1.3083 |
2.0000 |
2.6166 |
0.1344 |
12.00 |
1.6766 |
0.0056 |
5.0000 |
0.0290 |
1.8176 |
125 |
99.0000 |
0.1222 |
6.14 |
2.29 |
|
|
|
|
|
Input: Grain Drill, Most Common Spacing, Plain, 15-17 Openers
|
18000.00 |
1400.00 |
0.4490 |
0.0112 |
750 |
200 |
1500 |
140 |
5.0000 |
18.0000 |
0.0000 |
0.0000 |
0.0000 |
0.0164 |
0.00 |
0.0000 |
0.0000 |
5.0000 |
0.0000 |
0.2362 |
125 |
75.0000 |
0.1222 |
0.24 |
0.46 |
|
|
|
|
|
Operation
|
Seeding and Planting, soybeans
|
Market Value
|
Salvage Value
|
Cap Recov Cost
|
THI Cost
|
Starting Hrs
|
Planned Use Hrs
|
Useful Life Hrs
|
Horsepower
|
Speed
|
Width
|
Fuel Amount
|
Fuel Price
|
Fuel Cost
|
Labor Amount
|
Labor Price
|
Labor Cost
|
Lube Oil Amounts
|
Lube Oil Price
|
Lube Oil Cost
|
Repair Cost
|
Equiv PTO HP
|
Field Efficiency
|
Amount
|
Operating Cost
|
Alloc OH Cost
|
|
|
|
|
|
Labor Available (hours per day)
|
Area Covered (ac/ha per day)
|
Planned vs Actual Start Date
|
Probable Field Days Needed
|
Probable Finish Date
|
Timeliness Penalty Days From Start
|
Timeliness Penalty (percent)
|
Additional Penalty (percent)
|
Timeliness Penalty Cost (currency)
|
Timeliness Penalty Cost Per Hour
|
114000.000 |
9800.000 |
3.933 |
0.112 |
6750.000 |
700.000 |
13500.000 |
330.000 |
25.000 |
30.000 |
1.267 |
2.000 |
2.533 |
0.136 |
12.000 |
0.184 |
0.001 |
10.000 |
0.003 |
2.133 |
280.000 |
174.000 |
n.a.
|
4.85 |
4.05 |
|
|
|
|
|
10.000 |
90.909 |
05/07/2003
---05/07/2003 |
0.016 |
05/07/2003 |
21.000 |
0.250 |
1.000 |
0.000 |
0.000 |
Input: Tractor, 2-Wheel Drive, 140-159 PTO HP
|
94000.00 |
8400.00 |
0.2309 |
0.0211 |
6000 |
500 |
12000 |
190 |
20.0000 |
10.0000 |
1.2665 |
2.0000 |
2.5330 |
0.0148 |
12.00 |
0.1844 |
0.0006 |
5.0000 |
0.0032 |
0.1999 |
140 |
99.0000 |
0.1100 |
2.92 |
0.25 |
|
|
|
|
|
Input: Grain Drill, Most Common Spacing, Plain, 15-17 Openers
|
20000.00 |
1400.00 |
3.7024 |
0.0914 |
750 |
200 |
1500 |
140 |
5.0000 |
20.0000 |
0.0000 |
0.0000 |
0.0000 |
0.1210 |
0.00 |
0.0000 |
0.0000 |
5.0000 |
0.0000 |
1.9329 |
140 |
75.0000 |
0.1100 |
1.93 |
3.79 |
|
|
|
|
|
Operation
|
Seeding and Planting, soybeans
|
Market Value
|
Salvage Value
|
Cap Recov Cost
|
THI Cost
|
Starting Hrs
|
Planned Use Hrs
|
Useful Life Hrs
|
Horsepower
|
Speed
|
Width
|
Fuel Amount
|
Fuel Price
|
Fuel Cost
|
Labor Amount
|
Labor Price
|
Labor Cost
|
Lube Oil Amounts
|
Lube Oil Price
|
Lube Oil Cost
|
Repair Cost
|
Equiv PTO HP
|
Field Efficiency
|
Amount
|
Operating Cost
|
Alloc OH Cost
|
|
|
|
|
|
Labor Available (hours per day)
|
Area Covered (ac/ha per day)
|
Planned vs Actual Start Date
|
Probable Field Days Needed
|
Probable Finish Date
|
Timeliness Penalty Days From Start
|
Timeliness Penalty (percent)
|
Additional Penalty (percent)
|
Timeliness Penalty Cost (currency)
|
Timeliness Penalty Cost Per Hour
|
119000.000 |
9800.000 |
2.404 |
0.191 |
6750.000 |
700.000 |
13500.000 |
350.000 |
25.000 |
30.000 |
1.312 |
2.000 |
2.623 |
0.134 |
12.000 |
1.509 |
0.005 |
10.000 |
0.028 |
1.936 |
280.000 |
174.000 |
n.a.
|
6.10 |
2.60 |
|
|
|
|
|
10.000 |
90.909 |
05/07/2003
---05/07/2003 |
0.016 |
05/07/2003 |
21.000 |
0.250 |
1.000 |
0.000 |
0.000 |
Input: Tractor, 2-Wheel Drive, 140-159 PTO HP
|
99000.00 |
8400.00 |
1.9971 |
0.1811 |
6000 |
500 |
12000 |
210 |
20.0000 |
10.0000 |
1.3115 |
2.0000 |
2.6230 |
0.1210 |
12.00 |
1.5089 |
0.0055 |
5.0000 |
0.0285 |
1.7229 |
140 |
99.0000 |
0.1100 |
5.88 |
2.18 |
|
|
|
|
|
Input: Grain Drill, Most Common Spacing, Plain, 15-17 Openers
|
20000.00 |
1400.00 |
0.4073 |
0.0101 |
750 |
200 |
1500 |
140 |
5.0000 |
20.0000 |
0.0000 |
0.0000 |
0.0000 |
0.0133 |
0.00 |
0.0000 |
0.0000 |
5.0000 |
0.0000 |
0.2126 |
140 |
75.0000 |
0.1100 |
0.21 |
0.42 |
|
|
|
|
|