Operation Group
|
Seeding and Planting, Nashua corn and beans research plots
|
3599676.000 |
359200.000 |
481.014 |
7.010 |
405000.000 |
35800.000 |
810000.000 |
13640.000 |
954.000 |
1217.000 |
705.475 |
116.000 |
1375.682 |
33.364 |
720.000 |
200.184 |
1.494 |
182.000 |
2.866 |
283.744 |
12000.000 |
100.000 |
n.a.
|
1862.48 |
488.02 |
|
|
|
|
|
Operation
|
Seeding and Planting, Corn, Conventional, 1990
|
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
|
|
|
|
|
|
56614.000 |
5600.000 |
8.862 |
0.145 |
6750.000 |
570.000 |
13500.000 |
220.000 |
15.500 |
20.000 |
11.841 |
2.000 |
23.682 |
0.560 |
12.000 |
3.360 |
0.024 |
3.000 |
0.048 |
5.026 |
200.000 |
1.640 |
n.a.
|
32.12 |
9.01 |
|
|
|
|
|
Input: Corn Seed, Hybrid
|
Input: Planter, Kinze, Model 2000, 6 row, 30 inch
|
16861.00 |
1600.00 |
6.9238 |
0.1090 |
750 |
70 |
1500 |
110 |
5.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2800 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
3.6225 |
100 |
0.6500 |
0.2797 |
3.62 |
7.03 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9380 |
0.0360 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
11.8411 |
2.0000 |
23.6822 |
0.2800 |
12.00 |
3.3600 |
0.0242 |
2.0000 |
0.0485 |
1.4039 |
100 |
0.9900 |
0.2797 |
28.49 |
1.97 |
|
|
|
|
|
Operation
|
Seeding and Planting, Corn, No-till, 1990
|
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
|
|
|
|
|
|
56614.000 |
5600.000 |
8.862 |
0.145 |
6750.000 |
570.000 |
13500.000 |
220.000 |
15.500 |
20.000 |
11.841 |
2.000 |
23.682 |
0.560 |
12.000 |
3.360 |
0.024 |
3.000 |
0.048 |
5.026 |
200.000 |
1.640 |
n.a.
|
32.12 |
9.01 |
|
|
|
|
|
Input: Corn Seed, Hybrid
|
Input: Planter, Kinze, Model 2000, 6 row, 30 inch
|
16861.00 |
1600.00 |
6.9238 |
0.1090 |
750 |
70 |
1500 |
110 |
5.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2800 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
3.6225 |
100 |
0.6500 |
0.2797 |
3.62 |
7.03 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9380 |
0.0360 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
11.8411 |
2.0000 |
23.6822 |
0.2800 |
12.00 |
3.3600 |
0.0242 |
2.0000 |
0.0485 |
1.4039 |
100 |
0.9900 |
0.2797 |
28.49 |
1.97 |
|
|
|
|
|
Operation
|
Seeding and Planting, Soybeans, Conventional, 1990
|
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
|
|
|
|
|
|
52178.000 |
5200.000 |
6.813 |
0.085 |
6750.000 |
620.000 |
13500.000 |
220.000 |
15.000 |
20.000 |
12.095 |
2.000 |
24.190 |
0.572 |
12.000 |
3.432 |
0.025 |
3.000 |
0.050 |
4.161 |
200.000 |
1.690 |
n.a.
|
31.83 |
6.90 |
|
|
|
|
|
Input: Drill, Grain, John Deere, Model 750, 10 foot
|
12425.00 |
1200.00 |
4.8333 |
0.0482 |
750 |
120 |
1500 |
110 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2860 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
2.7266 |
100 |
0.7000 |
0.2857 |
2.73 |
4.88 |
|
|
|
|
|
Input: Soybean Seed
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9796 |
0.0368 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
12.0948 |
2.0000 |
24.1897 |
0.2860 |
12.00 |
3.4320 |
0.0248 |
2.0000 |
0.0495 |
1.4340 |
100 |
0.9900 |
0.2857 |
29.11 |
2.02 |
|
|
|
|
|
Operation
|
Seeding and Planting, Soybeans, No-till, 1990
|
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
|
|
|
|
|
|
52178.000 |
5200.000 |
6.813 |
0.085 |
6750.000 |
620.000 |
13500.000 |
220.000 |
15.000 |
20.000 |
12.095 |
2.000 |
24.190 |
0.572 |
12.000 |
3.432 |
0.025 |
3.000 |
0.050 |
4.161 |
200.000 |
1.690 |
n.a.
|
31.83 |
6.90 |
|
|
|
|
|
Input: Drill, Grain, John Deere, Model 750, 10 foot
|
12425.00 |
1200.00 |
4.8333 |
0.0482 |
750 |
120 |
1500 |
110 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2860 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
2.7266 |
100 |
0.7000 |
0.2857 |
2.73 |
4.88 |
|
|
|
|
|
Input: Soybean Seed
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9796 |
0.0368 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
12.0948 |
2.0000 |
24.1897 |
0.2860 |
12.00 |
3.4320 |
0.0248 |
2.0000 |
0.0495 |
1.4340 |
100 |
0.9900 |
0.2857 |
29.11 |
2.02 |
|
|
|
|
|
Operation
|
Seeding and Planting, Corn, Conventional, 1991
|
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
|
|
|
|
|
|
56614.000 |
5600.000 |
8.862 |
0.145 |
6750.000 |
570.000 |
13500.000 |
220.000 |
15.500 |
20.000 |
11.841 |
2.000 |
23.682 |
0.560 |
12.000 |
3.360 |
0.024 |
3.000 |
0.048 |
5.026 |
200.000 |
1.640 |
n.a.
|
32.12 |
9.01 |
|
|
|
|
|
Input: Corn Seed, Hybrid
|
Input: Planter, Kinze, Model 2000, 6 row, 30 inch
|
16861.00 |
1600.00 |
6.9238 |
0.1090 |
750 |
70 |
1500 |
110 |
5.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2800 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
3.6225 |
100 |
0.6500 |
0.2797 |
3.62 |
7.03 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9380 |
0.0360 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
11.8411 |
2.0000 |
23.6822 |
0.2800 |
12.00 |
3.3600 |
0.0242 |
2.0000 |
0.0485 |
1.4039 |
100 |
0.9900 |
0.2797 |
28.49 |
1.97 |
|
|
|
|
|
Operation
|
Seeding and Planting, Corn, No-till, 1991
|
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
|
|
|
|
|
|
56614.000 |
5600.000 |
8.862 |
0.145 |
6750.000 |
570.000 |
13500.000 |
220.000 |
15.500 |
20.000 |
11.841 |
2.000 |
23.682 |
0.560 |
12.000 |
3.360 |
0.024 |
3.000 |
0.048 |
5.026 |
200.000 |
1.640 |
n.a.
|
32.12 |
9.01 |
|
|
|
|
|
Input: Corn Seed, Hybrid
|
Input: Planter, Kinze, Model 2000, 6 row, 30 inch
|
16861.00 |
1600.00 |
6.9238 |
0.1090 |
750 |
70 |
1500 |
110 |
5.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2800 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
3.6225 |
100 |
0.6500 |
0.2797 |
3.62 |
7.03 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9380 |
0.0360 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
11.8411 |
2.0000 |
23.6822 |
0.2800 |
12.00 |
3.3600 |
0.0242 |
2.0000 |
0.0485 |
1.4039 |
100 |
0.9900 |
0.2797 |
28.49 |
1.97 |
|
|
|
|
|
Operation
|
Seeding and Planting, Soybeans, Conventional, 1991
|
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
|
|
|
|
|
|
52178.000 |
5200.000 |
6.813 |
0.085 |
6750.000 |
620.000 |
13500.000 |
220.000 |
15.000 |
20.000 |
12.095 |
2.000 |
24.190 |
0.572 |
12.000 |
3.432 |
0.025 |
3.000 |
0.050 |
4.161 |
200.000 |
1.690 |
n.a.
|
31.83 |
6.90 |
|
|
|
|
|
Input: Drill, Grain, John Deere, Model 750, 10 foot
|
12425.00 |
1200.00 |
4.8333 |
0.0482 |
750 |
120 |
1500 |
110 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2860 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
2.7266 |
100 |
0.7000 |
0.2857 |
2.73 |
4.88 |
|
|
|
|
|
Input: Soybean Seed
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9796 |
0.0368 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
12.0948 |
2.0000 |
24.1897 |
0.2860 |
12.00 |
3.4320 |
0.0248 |
2.0000 |
0.0495 |
1.4340 |
100 |
0.9900 |
0.2857 |
29.11 |
2.02 |
|
|
|
|
|
Operation
|
Seeding and Planting, Soybeans, No-till, 1991
|
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
|
|
|
|
|
|
52178.000 |
5200.000 |
6.813 |
0.085 |
6750.000 |
620.000 |
13500.000 |
220.000 |
15.000 |
20.000 |
12.095 |
2.000 |
24.190 |
0.572 |
12.000 |
3.432 |
0.025 |
3.000 |
0.050 |
4.161 |
200.000 |
1.690 |
n.a.
|
31.83 |
6.90 |
|
|
|
|
|
Input: Drill, Grain, John Deere, Model 750, 10 foot
|
12425.00 |
1200.00 |
4.8333 |
0.0482 |
750 |
120 |
1500 |
110 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2860 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
2.7266 |
100 |
0.7000 |
0.2857 |
2.73 |
4.88 |
|
|
|
|
|
Input: Soybean Seed
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9796 |
0.0368 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
12.0948 |
2.0000 |
24.1897 |
0.2860 |
12.00 |
3.4320 |
0.0248 |
2.0000 |
0.0495 |
1.4340 |
100 |
0.9900 |
0.2857 |
29.11 |
2.02 |
|
|
|
|
|
Operation
|
Seeding and Planting, Corn, Conventional, 1992
|
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
|
|
|
|
|
|
56614.000 |
5600.000 |
8.862 |
0.145 |
6750.000 |
570.000 |
13500.000 |
220.000 |
15.500 |
20.000 |
11.841 |
2.000 |
23.682 |
0.560 |
12.000 |
3.360 |
0.024 |
3.000 |
0.048 |
5.026 |
200.000 |
1.640 |
n.a.
|
32.12 |
9.01 |
|
|
|
|
|
Input: Corn Seed, Hybrid
|
Input: Planter, Kinze, Model 2000, 6 row, 30 inch
|
16861.00 |
1600.00 |
6.9238 |
0.1090 |
750 |
70 |
1500 |
110 |
5.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2800 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
3.6225 |
100 |
0.6500 |
0.2797 |
3.62 |
7.03 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9380 |
0.0360 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
11.8411 |
2.0000 |
23.6822 |
0.2800 |
12.00 |
3.3600 |
0.0242 |
2.0000 |
0.0485 |
1.4039 |
100 |
0.9900 |
0.2797 |
28.49 |
1.97 |
|
|
|
|
|
Operation
|
Seeding and Planting, Corn, No-till, 1992
|
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
|
|
|
|
|
|
56614.000 |
5600.000 |
8.862 |
0.145 |
6750.000 |
570.000 |
13500.000 |
220.000 |
15.500 |
20.000 |
11.841 |
2.000 |
23.682 |
0.560 |
12.000 |
3.360 |
0.024 |
3.000 |
0.048 |
5.026 |
200.000 |
1.640 |
n.a.
|
32.12 |
9.01 |
|
|
|
|
|
Input: Corn Seed, Hybrid
|
Input: Planter, Kinze, Model 2000, 6 row, 30 inch
|
16861.00 |
1600.00 |
6.9238 |
0.1090 |
750 |
70 |
1500 |
110 |
5.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2800 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
3.6225 |
100 |
0.6500 |
0.2797 |
3.62 |
7.03 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9380 |
0.0360 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
11.8411 |
2.0000 |
23.6822 |
0.2800 |
12.00 |
3.3600 |
0.0242 |
2.0000 |
0.0485 |
1.4039 |
100 |
0.9900 |
0.2797 |
28.49 |
1.97 |
|
|
|
|
|
Operation
|
Seeding and Planting, Soybeans, Conventional, 1992
|
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
|
|
|
|
|
|
52178.000 |
5200.000 |
6.813 |
0.085 |
6750.000 |
620.000 |
13500.000 |
220.000 |
15.000 |
20.000 |
12.095 |
2.000 |
24.190 |
0.572 |
12.000 |
3.432 |
0.025 |
3.000 |
0.050 |
4.161 |
200.000 |
1.690 |
n.a.
|
31.83 |
6.90 |
|
|
|
|
|
Input: Drill, Grain, John Deere, Model 750, 10 foot
|
12425.00 |
1200.00 |
4.8333 |
0.0482 |
750 |
120 |
1500 |
110 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2860 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
2.7266 |
100 |
0.7000 |
0.2857 |
2.73 |
4.88 |
|
|
|
|
|
Input: Soybean Seed
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9796 |
0.0368 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
12.0948 |
2.0000 |
24.1897 |
0.2860 |
12.00 |
3.4320 |
0.0248 |
2.0000 |
0.0495 |
1.4340 |
100 |
0.9900 |
0.2857 |
29.11 |
2.02 |
|
|
|
|
|
Operation
|
Seeding and Planting, Soybeans, No-till, 1992
|
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
|
|
|
|
|
|
52178.000 |
5200.000 |
6.813 |
0.085 |
6750.000 |
620.000 |
13500.000 |
220.000 |
15.000 |
20.000 |
12.095 |
2.000 |
24.190 |
0.572 |
12.000 |
3.432 |
0.025 |
3.000 |
0.050 |
4.161 |
200.000 |
1.690 |
n.a.
|
31.83 |
6.90 |
|
|
|
|
|
Input: Drill, Grain, John Deere, Model 750, 10 foot
|
12425.00 |
1200.00 |
4.8333 |
0.0482 |
750 |
120 |
1500 |
110 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2860 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
2.7266 |
100 |
0.7000 |
0.2857 |
2.73 |
4.88 |
|
|
|
|
|
Input: Soybean Seed
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9796 |
0.0368 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
12.0948 |
2.0000 |
24.1897 |
0.2860 |
12.00 |
3.4320 |
0.0248 |
2.0000 |
0.0495 |
1.4340 |
100 |
0.9900 |
0.2857 |
29.11 |
2.02 |
|
|
|
|
|
Operation
|
Seeding and Planting, Corn, Conventional, 1993
|
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
|
|
|
|
|
|
56614.000 |
5600.000 |
8.862 |
0.145 |
6750.000 |
570.000 |
13500.000 |
220.000 |
15.500 |
20.000 |
11.841 |
2.000 |
23.682 |
0.560 |
12.000 |
3.360 |
0.024 |
3.000 |
0.048 |
5.026 |
200.000 |
1.640 |
n.a.
|
32.12 |
9.01 |
|
|
|
|
|
Input: Corn Seed, Hybrid
|
Input: Planter, Kinze, Model 2000, 6 row, 30 inch
|
16861.00 |
1600.00 |
6.9238 |
0.1090 |
750 |
70 |
1500 |
110 |
5.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2800 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
3.6225 |
100 |
0.6500 |
0.2797 |
3.62 |
7.03 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9380 |
0.0360 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
11.8411 |
2.0000 |
23.6822 |
0.2800 |
12.00 |
3.3600 |
0.0242 |
2.0000 |
0.0485 |
1.4039 |
100 |
0.9900 |
0.2797 |
28.49 |
1.97 |
|
|
|
|
|
Operation
|
Seeding and Planting, Corn, No-till, 1993
|
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
|
|
|
|
|
|
56614.000 |
5600.000 |
8.862 |
0.145 |
6750.000 |
570.000 |
13500.000 |
220.000 |
15.500 |
20.000 |
11.841 |
2.000 |
23.682 |
0.560 |
12.000 |
3.360 |
0.024 |
3.000 |
0.048 |
5.026 |
200.000 |
1.640 |
n.a.
|
32.12 |
9.01 |
|
|
|
|
|
Input: Corn Seed, Hybrid
|
Input: Planter, Kinze, Model 2000, 6 row, 30 inch
|
16861.00 |
1600.00 |
6.9238 |
0.1090 |
750 |
70 |
1500 |
110 |
5.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2800 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
3.6225 |
100 |
0.6500 |
0.2797 |
3.62 |
7.03 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9380 |
0.0360 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
11.8411 |
2.0000 |
23.6822 |
0.2800 |
12.00 |
3.3600 |
0.0242 |
2.0000 |
0.0485 |
1.4039 |
100 |
0.9900 |
0.2797 |
28.49 |
1.97 |
|
|
|
|
|
Operation
|
Seeding and Planting, Soybeans, Conventional, 1993
|
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
|
|
|
|
|
|
52178.000 |
5200.000 |
6.813 |
0.085 |
6750.000 |
620.000 |
13500.000 |
220.000 |
15.000 |
20.000 |
12.095 |
2.000 |
24.190 |
0.572 |
12.000 |
3.432 |
0.025 |
3.000 |
0.050 |
4.161 |
200.000 |
1.690 |
n.a.
|
31.83 |
6.90 |
|
|
|
|
|
Input: Drill, Grain, John Deere, Model 750, 10 foot
|
12425.00 |
1200.00 |
4.8333 |
0.0482 |
750 |
120 |
1500 |
110 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2860 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
2.7266 |
100 |
0.7000 |
0.2857 |
2.73 |
4.88 |
|
|
|
|
|
Input: Soybean Seed
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9796 |
0.0368 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
12.0948 |
2.0000 |
24.1897 |
0.2860 |
12.00 |
3.4320 |
0.0248 |
2.0000 |
0.0495 |
1.4340 |
100 |
0.9900 |
0.2857 |
29.11 |
2.02 |
|
|
|
|
|
Operation
|
Seeding and Planting, Soybeans, No-till, 1993
|
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
|
|
|
|
|
|
52178.000 |
5200.000 |
6.813 |
0.085 |
6750.000 |
620.000 |
13500.000 |
220.000 |
15.000 |
20.000 |
12.095 |
2.000 |
24.190 |
0.572 |
12.000 |
3.432 |
0.025 |
3.000 |
0.050 |
4.161 |
200.000 |
1.690 |
n.a.
|
31.83 |
6.90 |
|
|
|
|
|
Input: Drill, Grain, John Deere, Model 750, 10 foot
|
12425.00 |
1200.00 |
4.8333 |
0.0482 |
750 |
120 |
1500 |
110 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2860 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
2.7266 |
100 |
0.7000 |
0.2857 |
2.73 |
4.88 |
|
|
|
|
|
Input: Soybean Seed
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9796 |
0.0368 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
12.0948 |
2.0000 |
24.1897 |
0.2860 |
12.00 |
3.4320 |
0.0248 |
2.0000 |
0.0495 |
1.4340 |
100 |
0.9900 |
0.2857 |
29.11 |
2.02 |
|
|
|
|
|
Operation
|
Seeding and Planting, Corn, Conventional, 1994
|
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
|
|
|
|
|
|
56614.000 |
5600.000 |
8.862 |
0.145 |
6750.000 |
570.000 |
13500.000 |
220.000 |
15.500 |
20.000 |
11.841 |
2.000 |
23.682 |
0.560 |
12.000 |
3.360 |
0.024 |
3.000 |
0.048 |
5.026 |
200.000 |
1.640 |
n.a.
|
32.12 |
9.01 |
|
|
|
|
|
Input: Corn Seed, Hybrid
|
Input: Planter, Kinze, Model 2000, 6 row, 30 inch
|
16861.00 |
1600.00 |
6.9238 |
0.1090 |
750 |
70 |
1500 |
110 |
5.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2800 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
3.6225 |
100 |
0.6500 |
0.2797 |
3.62 |
7.03 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9380 |
0.0360 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
11.8411 |
2.0000 |
23.6822 |
0.2800 |
12.00 |
3.3600 |
0.0242 |
2.0000 |
0.0485 |
1.4039 |
100 |
0.9900 |
0.2797 |
28.49 |
1.97 |
|
|
|
|
|
Operation
|
Seeding and Planting, Corn, No-till, 1994
|
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
|
|
|
|
|
|
56614.000 |
5600.000 |
8.862 |
0.145 |
6750.000 |
570.000 |
13500.000 |
220.000 |
15.500 |
20.000 |
11.841 |
2.000 |
23.682 |
0.560 |
12.000 |
3.360 |
0.024 |
3.000 |
0.048 |
5.026 |
200.000 |
1.640 |
n.a.
|
32.12 |
9.01 |
|
|
|
|
|
Input: Corn Seed, Hybrid
|
Input: Planter, Kinze, Model 2000, 6 row, 30 inch
|
16861.00 |
1600.00 |
6.9238 |
0.1090 |
750 |
70 |
1500 |
110 |
5.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2800 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
3.6225 |
100 |
0.6500 |
0.2797 |
3.62 |
7.03 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9380 |
0.0360 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
11.8411 |
2.0000 |
23.6822 |
0.2800 |
12.00 |
3.3600 |
0.0242 |
2.0000 |
0.0485 |
1.4039 |
100 |
0.9900 |
0.2797 |
28.49 |
1.97 |
|
|
|
|
|
Operation
|
Seeding and Planting, Soybeans, Conventional, 1994
|
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
|
|
|
|
|
|
52178.000 |
5200.000 |
6.813 |
0.085 |
6750.000 |
620.000 |
13500.000 |
220.000 |
15.000 |
20.000 |
12.095 |
2.000 |
24.190 |
0.572 |
12.000 |
3.432 |
0.025 |
3.000 |
0.050 |
4.161 |
200.000 |
1.690 |
n.a.
|
31.83 |
6.90 |
|
|
|
|
|
Input: Drill, Grain, John Deere, Model 750, 10 foot
|
12425.00 |
1200.00 |
4.8333 |
0.0482 |
750 |
120 |
1500 |
110 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2860 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
2.7266 |
100 |
0.7000 |
0.2857 |
2.73 |
4.88 |
|
|
|
|
|
Input: Soybean Seed
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9796 |
0.0368 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
12.0948 |
2.0000 |
24.1897 |
0.2860 |
12.00 |
3.4320 |
0.0248 |
2.0000 |
0.0495 |
1.4340 |
100 |
0.9900 |
0.2857 |
29.11 |
2.02 |
|
|
|
|
|
Operation
|
Seeding and Planting, Soybeans, No-till, 1994
|
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
|
|
|
|
|
|
52178.000 |
5200.000 |
6.813 |
0.085 |
6750.000 |
620.000 |
13500.000 |
220.000 |
15.000 |
20.000 |
12.095 |
2.000 |
24.190 |
0.572 |
12.000 |
3.432 |
0.025 |
3.000 |
0.050 |
4.161 |
200.000 |
1.690 |
n.a.
|
31.83 |
6.90 |
|
|
|
|
|
Input: Drill, Grain, John Deere, Model 750, 10 foot
|
12425.00 |
1200.00 |
4.8333 |
0.0482 |
750 |
120 |
1500 |
110 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2860 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
2.7266 |
100 |
0.7000 |
0.2857 |
2.73 |
4.88 |
|
|
|
|
|
Input: Soybean Seed
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9796 |
0.0368 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
12.0948 |
2.0000 |
24.1897 |
0.2860 |
12.00 |
3.4320 |
0.0248 |
2.0000 |
0.0495 |
1.4340 |
100 |
0.9900 |
0.2857 |
29.11 |
2.02 |
|
|
|
|
|
Operation
|
Seeding and Planting, Corn, Conventional, 1995
|
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
|
|
|
|
|
|
56614.000 |
5600.000 |
8.862 |
0.145 |
6750.000 |
570.000 |
13500.000 |
220.000 |
15.500 |
20.000 |
11.841 |
2.000 |
23.682 |
0.560 |
12.000 |
3.360 |
0.024 |
3.000 |
0.048 |
5.026 |
200.000 |
1.640 |
n.a.
|
32.12 |
9.01 |
|
|
|
|
|
Input: Corn Seed, Hybrid
|
Input: Planter, Kinze, Model 2000, 6 row, 30 inch
|
16861.00 |
1600.00 |
6.9238 |
0.1090 |
750 |
70 |
1500 |
110 |
5.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2800 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
3.6225 |
100 |
0.6500 |
0.2797 |
3.62 |
7.03 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9380 |
0.0360 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
11.8411 |
2.0000 |
23.6822 |
0.2800 |
12.00 |
3.3600 |
0.0242 |
2.0000 |
0.0485 |
1.4039 |
100 |
0.9900 |
0.2797 |
28.49 |
1.97 |
|
|
|
|
|
Operation
|
Seeding and Planting, Corn, No-till, 1995
|
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
|
|
|
|
|
|
56614.000 |
5600.000 |
8.862 |
0.145 |
6750.000 |
570.000 |
13500.000 |
220.000 |
15.500 |
20.000 |
11.841 |
2.000 |
23.682 |
0.560 |
12.000 |
3.360 |
0.024 |
3.000 |
0.048 |
5.026 |
200.000 |
1.640 |
n.a.
|
32.12 |
9.01 |
|
|
|
|
|
Input: Corn Seed, Hybrid
|
Input: Planter, Kinze, Model 2000, 6 row, 30 inch
|
16861.00 |
1600.00 |
6.9238 |
0.1090 |
750 |
70 |
1500 |
110 |
5.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2800 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
3.6225 |
100 |
0.6500 |
0.2797 |
3.62 |
7.03 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9380 |
0.0360 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
11.8411 |
2.0000 |
23.6822 |
0.2800 |
12.00 |
3.3600 |
0.0242 |
2.0000 |
0.0485 |
1.4039 |
100 |
0.9900 |
0.2797 |
28.49 |
1.97 |
|
|
|
|
|
Operation
|
Seeding and Planting, Soybeans, Conventional, 1995
|
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
|
|
|
|
|
|
52178.000 |
5200.000 |
6.813 |
0.085 |
6750.000 |
620.000 |
13500.000 |
220.000 |
15.000 |
20.000 |
12.095 |
2.000 |
24.190 |
0.572 |
12.000 |
3.432 |
0.025 |
3.000 |
0.050 |
4.161 |
200.000 |
1.690 |
n.a.
|
31.83 |
6.90 |
|
|
|
|
|
Input: Drill, Grain, John Deere, Model 750, 10 foot
|
12425.00 |
1200.00 |
4.8333 |
0.0482 |
750 |
120 |
1500 |
110 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2860 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
2.7266 |
100 |
0.7000 |
0.2857 |
2.73 |
4.88 |
|
|
|
|
|
Input: Soybean Seed
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9796 |
0.0368 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
12.0948 |
2.0000 |
24.1897 |
0.2860 |
12.00 |
3.4320 |
0.0248 |
2.0000 |
0.0495 |
1.4340 |
100 |
0.9900 |
0.2857 |
29.11 |
2.02 |
|
|
|
|
|
Operation
|
Seeding and Planting, Soybeans, No-till, 1995
|
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
|
|
|
|
|
|
52178.000 |
5200.000 |
6.813 |
0.085 |
6750.000 |
620.000 |
13500.000 |
220.000 |
15.000 |
20.000 |
12.095 |
2.000 |
24.190 |
0.572 |
12.000 |
3.432 |
0.025 |
3.000 |
0.050 |
4.161 |
200.000 |
1.690 |
n.a.
|
31.83 |
6.90 |
|
|
|
|
|
Input: Drill, Grain, John Deere, Model 750, 10 foot
|
12425.00 |
1200.00 |
4.8333 |
0.0482 |
750 |
120 |
1500 |
110 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2860 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
2.7266 |
100 |
0.7000 |
0.2857 |
2.73 |
4.88 |
|
|
|
|
|
Input: Soybean Seed
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9796 |
0.0368 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
12.0948 |
2.0000 |
24.1897 |
0.2860 |
12.00 |
3.4320 |
0.0248 |
2.0000 |
0.0495 |
1.4340 |
100 |
0.9900 |
0.2857 |
29.11 |
2.02 |
|
|
|
|
|
Operation
|
Seeding and Planting, Corn, Conventional, 1996
|
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
|
|
|
|
|
|
56614.000 |
5600.000 |
8.862 |
0.145 |
6750.000 |
570.000 |
13500.000 |
220.000 |
15.500 |
20.000 |
11.841 |
2.000 |
23.682 |
0.560 |
12.000 |
3.360 |
0.024 |
3.000 |
0.048 |
5.026 |
200.000 |
1.640 |
n.a.
|
32.12 |
9.01 |
|
|
|
|
|
Input: Corn Seed, Hybrid
|
Input: Planter, Kinze, Model 2000, 6 row, 30 inch
|
16861.00 |
1600.00 |
6.9238 |
0.1090 |
750 |
70 |
1500 |
110 |
5.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2800 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
3.6225 |
100 |
0.6500 |
0.2797 |
3.62 |
7.03 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9380 |
0.0360 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
11.8411 |
2.0000 |
23.6822 |
0.2800 |
12.00 |
3.3600 |
0.0242 |
2.0000 |
0.0485 |
1.4039 |
100 |
0.9900 |
0.2797 |
28.49 |
1.97 |
|
|
|
|
|
Operation
|
Seeding and Planting, Corn, No-till, 1996
|
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
|
|
|
|
|
|
56614.000 |
5600.000 |
8.862 |
0.145 |
6750.000 |
570.000 |
13500.000 |
220.000 |
15.500 |
20.000 |
11.841 |
2.000 |
23.682 |
0.560 |
12.000 |
3.360 |
0.024 |
3.000 |
0.048 |
5.026 |
200.000 |
1.640 |
n.a.
|
32.12 |
9.01 |
|
|
|
|
|
Input: Corn Seed, Hybrid
|
Input: Planter, Kinze, Model 2000, 6 row, 30 inch
|
16861.00 |
1600.00 |
6.9238 |
0.1090 |
750 |
70 |
1500 |
110 |
5.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2800 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
3.6225 |
100 |
0.6500 |
0.2797 |
3.62 |
7.03 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9380 |
0.0360 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
11.8411 |
2.0000 |
23.6822 |
0.2800 |
12.00 |
3.3600 |
0.0242 |
2.0000 |
0.0485 |
1.4039 |
100 |
0.9900 |
0.2797 |
28.49 |
1.97 |
|
|
|
|
|
Operation
|
Seeding and Planting, Soybeans, Conventional, 1996
|
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
|
|
|
|
|
|
52178.000 |
5200.000 |
6.813 |
0.085 |
6750.000 |
620.000 |
13500.000 |
220.000 |
15.000 |
20.000 |
12.095 |
2.000 |
24.190 |
0.572 |
12.000 |
3.432 |
0.025 |
3.000 |
0.050 |
4.161 |
200.000 |
1.690 |
n.a.
|
31.83 |
6.90 |
|
|
|
|
|
Input: Drill, Grain, John Deere, Model 750, 10 foot
|
12425.00 |
1200.00 |
4.8333 |
0.0482 |
750 |
120 |
1500 |
110 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2860 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
2.7266 |
100 |
0.7000 |
0.2857 |
2.73 |
4.88 |
|
|
|
|
|
Input: Soybean Seed
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9796 |
0.0368 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
12.0948 |
2.0000 |
24.1897 |
0.2860 |
12.00 |
3.4320 |
0.0248 |
2.0000 |
0.0495 |
1.4340 |
100 |
0.9900 |
0.2857 |
29.11 |
2.02 |
|
|
|
|
|
Operation
|
Seeding and Planting, Soybeans, No-till, 1996
|
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
|
|
|
|
|
|
52178.000 |
5200.000 |
6.813 |
0.085 |
6750.000 |
620.000 |
13500.000 |
220.000 |
15.000 |
20.000 |
12.095 |
2.000 |
24.190 |
0.572 |
12.000 |
3.432 |
0.025 |
3.000 |
0.050 |
4.161 |
200.000 |
1.690 |
n.a.
|
31.83 |
6.90 |
|
|
|
|
|
Input: Drill, Grain, John Deere, Model 750, 10 foot
|
12425.00 |
1200.00 |
4.8333 |
0.0482 |
750 |
120 |
1500 |
110 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2860 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
2.7266 |
100 |
0.7000 |
0.2857 |
2.73 |
4.88 |
|
|
|
|
|
Input: Soybean Seed
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9796 |
0.0368 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
12.0948 |
2.0000 |
24.1897 |
0.2860 |
12.00 |
3.4320 |
0.0248 |
2.0000 |
0.0495 |
1.4340 |
100 |
0.9900 |
0.2857 |
29.11 |
2.02 |
|
|
|
|
|
Operation
|
Seeding and Planting, Corn, Conventional, 1997
|
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
|
|
|
|
|
|
56614.000 |
5600.000 |
8.862 |
0.145 |
6750.000 |
570.000 |
13500.000 |
220.000 |
15.500 |
20.000 |
11.841 |
2.000 |
23.682 |
0.560 |
12.000 |
3.360 |
0.024 |
3.000 |
0.048 |
5.026 |
200.000 |
1.640 |
n.a.
|
32.12 |
9.01 |
|
|
|
|
|
Input: Corn Seed, Hybrid
|
Input: Planter, Kinze, Model 2000, 6 row, 30 inch
|
16861.00 |
1600.00 |
6.9238 |
0.1090 |
750 |
70 |
1500 |
110 |
5.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2800 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
3.6225 |
100 |
0.6500 |
0.2797 |
3.62 |
7.03 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9380 |
0.0360 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
11.8411 |
2.0000 |
23.6822 |
0.2800 |
12.00 |
3.3600 |
0.0242 |
2.0000 |
0.0485 |
1.4039 |
100 |
0.9900 |
0.2797 |
28.49 |
1.97 |
|
|
|
|
|
Operation
|
Seeding and Planting, Corn, No-till, 1997
|
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
|
|
|
|
|
|
56614.000 |
5600.000 |
8.862 |
0.145 |
6750.000 |
570.000 |
13500.000 |
220.000 |
15.500 |
20.000 |
11.841 |
2.000 |
23.682 |
0.560 |
12.000 |
3.360 |
0.024 |
3.000 |
0.048 |
5.026 |
200.000 |
1.640 |
n.a.
|
32.12 |
9.01 |
|
|
|
|
|
Input: Corn Seed, Hybrid
|
Input: Planter, Kinze, Model 2000, 6 row, 30 inch
|
16861.00 |
1600.00 |
6.9238 |
0.1090 |
750 |
70 |
1500 |
110 |
5.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2800 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
3.6225 |
100 |
0.6500 |
0.2797 |
3.62 |
7.03 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9380 |
0.0360 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
11.8411 |
2.0000 |
23.6822 |
0.2800 |
12.00 |
3.3600 |
0.0242 |
2.0000 |
0.0485 |
1.4039 |
100 |
0.9900 |
0.2797 |
28.49 |
1.97 |
|
|
|
|
|
Operation
|
Seeding and Planting, Soybeans, Conventional, 1997
|
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
|
|
|
|
|
|
52178.000 |
5200.000 |
6.813 |
0.085 |
6750.000 |
620.000 |
13500.000 |
220.000 |
15.000 |
20.000 |
12.095 |
2.000 |
24.190 |
0.572 |
12.000 |
3.432 |
0.025 |
3.000 |
0.050 |
4.161 |
200.000 |
1.690 |
n.a.
|
31.83 |
6.90 |
|
|
|
|
|
Input: Drill, Grain, John Deere, Model 750, 10 foot
|
12425.00 |
1200.00 |
4.8333 |
0.0482 |
750 |
120 |
1500 |
110 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2860 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
2.7266 |
100 |
0.7000 |
0.2857 |
2.73 |
4.88 |
|
|
|
|
|
Input: Soybean Seed
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9796 |
0.0368 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
12.0948 |
2.0000 |
24.1897 |
0.2860 |
12.00 |
3.4320 |
0.0248 |
2.0000 |
0.0495 |
1.4340 |
100 |
0.9900 |
0.2857 |
29.11 |
2.02 |
|
|
|
|
|
Operation
|
Seeding and Planting, Soybeans, No-till, 1997
|
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
|
|
|
|
|
|
52178.000 |
5200.000 |
6.813 |
0.085 |
6750.000 |
620.000 |
13500.000 |
220.000 |
15.000 |
20.000 |
12.095 |
2.000 |
24.190 |
0.572 |
12.000 |
3.432 |
0.025 |
3.000 |
0.050 |
4.161 |
200.000 |
1.690 |
n.a.
|
31.83 |
6.90 |
|
|
|
|
|
Input: Drill, Grain, John Deere, Model 750, 10 foot
|
12425.00 |
1200.00 |
4.8333 |
0.0482 |
750 |
120 |
1500 |
110 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2860 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
2.7266 |
100 |
0.7000 |
0.2857 |
2.73 |
4.88 |
|
|
|
|
|
Input: Soybean Seed
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9796 |
0.0368 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
12.0948 |
2.0000 |
24.1897 |
0.2860 |
12.00 |
3.4320 |
0.0248 |
2.0000 |
0.0495 |
1.4340 |
100 |
0.9900 |
0.2857 |
29.11 |
2.02 |
|
|
|
|
|
Operation
|
Seeding and Planting, Corn, Conventional, 1998
|
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
|
|
|
|
|
|
56614.000 |
5600.000 |
8.862 |
0.145 |
6750.000 |
570.000 |
13500.000 |
220.000 |
15.500 |
20.000 |
11.841 |
2.000 |
23.682 |
0.560 |
12.000 |
3.360 |
0.024 |
3.000 |
0.048 |
5.026 |
200.000 |
1.640 |
n.a.
|
32.12 |
9.01 |
|
|
|
|
|
Input: Corn Seed, Hybrid
|
Input: Planter, Kinze, Model 2000, 6 row, 30 inch
|
16861.00 |
1600.00 |
6.9238 |
0.1090 |
750 |
70 |
1500 |
110 |
5.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2800 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
3.6225 |
100 |
0.6500 |
0.2797 |
3.62 |
7.03 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9380 |
0.0360 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
11.8411 |
2.0000 |
23.6822 |
0.2800 |
12.00 |
3.3600 |
0.0242 |
2.0000 |
0.0485 |
1.4039 |
100 |
0.9900 |
0.2797 |
28.49 |
1.97 |
|
|
|
|
|
Operation
|
Seeding and Planting, Corn, No-till, 1998
|
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
|
|
|
|
|
|
56614.000 |
5600.000 |
8.862 |
0.145 |
6750.000 |
570.000 |
13500.000 |
220.000 |
15.500 |
20.000 |
11.841 |
2.000 |
23.682 |
0.560 |
12.000 |
3.360 |
0.024 |
3.000 |
0.048 |
5.026 |
200.000 |
1.640 |
n.a.
|
32.12 |
9.01 |
|
|
|
|
|
Input: Corn Seed, Hybrid
|
Input: Planter, Kinze, Model 2000, 6 row, 30 inch
|
16861.00 |
1600.00 |
6.9238 |
0.1090 |
750 |
70 |
1500 |
110 |
5.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2800 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
3.6225 |
100 |
0.6500 |
0.2797 |
3.62 |
7.03 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9380 |
0.0360 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
11.8411 |
2.0000 |
23.6822 |
0.2800 |
12.00 |
3.3600 |
0.0242 |
2.0000 |
0.0485 |
1.4039 |
100 |
0.9900 |
0.2797 |
28.49 |
1.97 |
|
|
|
|
|
Operation
|
Seeding and Planting, Soybeans, Conventional, 1998
|
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
|
|
|
|
|
|
52178.000 |
5200.000 |
6.813 |
0.085 |
6750.000 |
620.000 |
13500.000 |
220.000 |
15.000 |
20.000 |
12.095 |
2.000 |
24.190 |
0.572 |
12.000 |
3.432 |
0.025 |
3.000 |
0.050 |
4.161 |
200.000 |
1.690 |
n.a.
|
31.83 |
6.90 |
|
|
|
|
|
Input: Drill, Grain, John Deere, Model 750, 10 foot
|
12425.00 |
1200.00 |
4.8333 |
0.0482 |
750 |
120 |
1500 |
110 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2860 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
2.7266 |
100 |
0.7000 |
0.2857 |
2.73 |
4.88 |
|
|
|
|
|
Input: Soybean Seed
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9796 |
0.0368 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
12.0948 |
2.0000 |
24.1897 |
0.2860 |
12.00 |
3.4320 |
0.0248 |
2.0000 |
0.0495 |
1.4340 |
100 |
0.9900 |
0.2857 |
29.11 |
2.02 |
|
|
|
|
|
Operation
|
Seeding and Planting, Soybeans, No-till, 1998
|
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
|
|
|
|
|
|
52178.000 |
5200.000 |
6.813 |
0.085 |
6750.000 |
620.000 |
13500.000 |
220.000 |
15.000 |
20.000 |
12.095 |
2.000 |
24.190 |
0.572 |
12.000 |
3.432 |
0.025 |
3.000 |
0.050 |
4.161 |
200.000 |
1.690 |
n.a.
|
31.83 |
6.90 |
|
|
|
|
|
Input: Drill, Grain, John Deere, Model 750, 10 foot
|
12425.00 |
1200.00 |
4.8333 |
0.0482 |
750 |
120 |
1500 |
110 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2860 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
2.7266 |
100 |
0.7000 |
0.2857 |
2.73 |
4.88 |
|
|
|
|
|
Input: Soybean Seed
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9796 |
0.0368 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
12.0948 |
2.0000 |
24.1897 |
0.2860 |
12.00 |
3.4320 |
0.0248 |
2.0000 |
0.0495 |
1.4340 |
100 |
0.9900 |
0.2857 |
29.11 |
2.02 |
|
|
|
|
|
Operation
|
Seeding and Planting, Corn, Conventional, 1999
|
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
|
|
|
|
|
|
56614.000 |
5600.000 |
8.862 |
0.145 |
6750.000 |
570.000 |
13500.000 |
220.000 |
15.500 |
20.000 |
11.841 |
2.000 |
23.682 |
0.560 |
12.000 |
3.360 |
0.024 |
3.000 |
0.048 |
5.026 |
200.000 |
1.640 |
n.a.
|
32.12 |
9.01 |
|
|
|
|
|
Input: Corn Seed, Hybrid
|
Input: Planter, Kinze, Model 2000, 6 row, 30 inch
|
16861.00 |
1600.00 |
6.9238 |
0.1090 |
750 |
70 |
1500 |
110 |
5.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2800 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
3.6225 |
100 |
0.6500 |
0.2797 |
3.62 |
7.03 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP
|
39753.00 |
4000.00 |
1.9380 |
0.0360 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
11.8411 |
2.0000 |
23.6822 |
0.2800 |
12.00 |
3.3600 |
0.0242 |
2.0000 |
0.0485 |
1.4039 |
100 |
0.9900 |
0.2797 |
28.49 |
1.97 |
|
|
|
|
|
Operation
|
Seeding and Planting, Corn, No-till, 1999
|
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
|
|
|
|
|
|
56614.000 |
5600.000 |
8.862 |
0.145 |
6750.000 |
570.000 |
13500.000 |
220.000 |
15.500 |
20.000 |
11.841 |
2.000 |
23.682 |
0.560 |
12.000 |
3.360 |
0.024 |
3.000 |
0.048 |
5.026 |
200.000 |
1.640 |
n.a.
|
32.12 |
9.01 |
|
|
|
|
|
Input: Corn Seed, Hybrid
|
Input: Planter, Kinze, Model 2000, 6 row, 30 inch
|
16861.00 |
1600.00 |
6.9238 |
0.1090 |
750 |
70 |
1500 |
110 |
5.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2800 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
3.6225 |
100 |
0.6500 |
0.2797 |
3.62 |
7.03 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP
|
39753.00 |
4000.00 |
1.9380 |
0.0360 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
11.8411 |
2.0000 |
23.6822 |
0.2800 |
12.00 |
3.3600 |
0.0242 |
2.0000 |
0.0485 |
1.4039 |
100 |
0.9900 |
0.2797 |
28.49 |
1.97 |
|
|
|
|
|
Operation
|
Seeding and Planting, Soybeans, Conventional, 1999
|
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
|
|
|
|
|
|
52178.000 |
5200.000 |
6.813 |
0.085 |
6750.000 |
620.000 |
13500.000 |
220.000 |
15.000 |
20.000 |
12.095 |
2.000 |
24.190 |
0.572 |
12.000 |
3.432 |
0.025 |
3.000 |
0.050 |
4.161 |
200.000 |
1.690 |
n.a.
|
31.83 |
6.90 |
|
|
|
|
|
Input: Drill, Grain, John Deere, Model 750, 10 foot
|
12425.00 |
1200.00 |
4.8333 |
0.0482 |
750 |
120 |
1500 |
110 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2860 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
2.7266 |
100 |
0.7000 |
0.2857 |
2.73 |
4.88 |
|
|
|
|
|
Input: Soybean Seed
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP
|
39753.00 |
4000.00 |
1.9796 |
0.0368 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
12.0948 |
2.0000 |
24.1897 |
0.2860 |
12.00 |
3.4320 |
0.0248 |
2.0000 |
0.0495 |
1.4340 |
100 |
0.9900 |
0.2857 |
29.11 |
2.02 |
|
|
|
|
|
Operation
|
Seeding and Planting, Soybeans, No-till, 1999
|
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
|
|
|
|
|
|
52178.000 |
5200.000 |
6.813 |
0.085 |
6750.000 |
620.000 |
13500.000 |
220.000 |
15.000 |
20.000 |
12.095 |
2.000 |
24.190 |
0.572 |
12.000 |
3.432 |
0.025 |
3.000 |
0.050 |
4.161 |
200.000 |
1.690 |
n.a.
|
31.83 |
6.90 |
|
|
|
|
|
Input: Drill, Grain, John Deere, Model 750, 10 foot
|
12425.00 |
1200.00 |
4.8333 |
0.0482 |
750 |
120 |
1500 |
110 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2860 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
2.7266 |
100 |
0.7000 |
0.2857 |
2.73 |
4.88 |
|
|
|
|
|
Input: Soybean Seed
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP
|
39753.00 |
4000.00 |
1.9796 |
0.0368 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
12.0948 |
2.0000 |
24.1897 |
0.2860 |
12.00 |
3.4320 |
0.0248 |
2.0000 |
0.0495 |
1.4340 |
100 |
0.9900 |
0.2857 |
29.11 |
2.02 |
|
|
|
|
|
Operation
|
Seeding and Planting, Corn, Conventional, 2000
|
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
|
|
|
|
|
|
56614.000 |
5600.000 |
8.862 |
0.145 |
6750.000 |
570.000 |
13500.000 |
220.000 |
15.500 |
20.000 |
11.841 |
2.000 |
23.682 |
0.560 |
12.000 |
3.360 |
0.024 |
3.000 |
0.048 |
5.026 |
200.000 |
1.640 |
n.a.
|
32.12 |
9.01 |
|
|
|
|
|
Input: Corn Seed, Hybrid
|
Input: Planter, Kinze, Model 2000, 6 row, 30 inch
|
16861.00 |
1600.00 |
6.9238 |
0.1090 |
750 |
70 |
1500 |
110 |
5.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2800 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
3.6225 |
100 |
0.6500 |
0.2797 |
3.62 |
7.03 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9380 |
0.0360 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
11.8411 |
2.0000 |
23.6822 |
0.2800 |
12.00 |
3.3600 |
0.0242 |
2.0000 |
0.0485 |
1.4039 |
100 |
0.9900 |
0.2797 |
28.49 |
1.97 |
|
|
|
|
|
Operation
|
Seeding and Planting, Corn, No-till, 2000
|
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
|
|
|
|
|
|
56614.000 |
5600.000 |
8.862 |
0.145 |
6750.000 |
570.000 |
13500.000 |
220.000 |
15.500 |
20.000 |
11.841 |
2.000 |
23.682 |
0.560 |
12.000 |
3.360 |
0.024 |
3.000 |
0.048 |
5.026 |
200.000 |
1.640 |
n.a.
|
32.12 |
9.01 |
|
|
|
|
|
Input: Corn Seed, Hybrid
|
Input: Planter, Kinze, Model 2000, 6 row, 30 inch
|
16861.00 |
1600.00 |
6.9238 |
0.1090 |
750 |
70 |
1500 |
110 |
5.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2800 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
3.6225 |
100 |
0.6500 |
0.2797 |
3.62 |
7.03 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9380 |
0.0360 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
11.8411 |
2.0000 |
23.6822 |
0.2800 |
12.00 |
3.3600 |
0.0242 |
2.0000 |
0.0485 |
1.4039 |
100 |
0.9900 |
0.2797 |
28.49 |
1.97 |
|
|
|
|
|
Operation
|
Seeding and Planting, Soybeans, Conventional, 2000
|
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
|
|
|
|
|
|
52178.000 |
5200.000 |
6.813 |
0.085 |
6750.000 |
620.000 |
13500.000 |
220.000 |
15.000 |
20.000 |
12.095 |
2.000 |
24.190 |
0.572 |
12.000 |
3.432 |
0.025 |
3.000 |
0.050 |
4.161 |
200.000 |
1.690 |
n.a.
|
31.83 |
6.90 |
|
|
|
|
|
Input: Drill, Grain, John Deere, Model 750, 10 foot
|
12425.00 |
1200.00 |
4.8333 |
0.0482 |
750 |
120 |
1500 |
110 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2860 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
2.7266 |
100 |
0.7000 |
0.2857 |
2.73 |
4.88 |
|
|
|
|
|
Input: Soybean Seed
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9796 |
0.0368 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
12.0948 |
2.0000 |
24.1897 |
0.2860 |
12.00 |
3.4320 |
0.0248 |
2.0000 |
0.0495 |
1.4340 |
100 |
0.9900 |
0.2857 |
29.11 |
2.02 |
|
|
|
|
|
Operation
|
Seeding and Planting, Soybeans, No-till, 2000
|
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
|
|
|
|
|
|
52178.000 |
5200.000 |
6.813 |
0.085 |
6750.000 |
620.000 |
13500.000 |
220.000 |
15.000 |
20.000 |
12.095 |
2.000 |
24.190 |
0.572 |
12.000 |
3.432 |
0.025 |
3.000 |
0.050 |
4.161 |
200.000 |
1.690 |
n.a.
|
31.83 |
6.90 |
|
|
|
|
|
Input: Drill, Grain, John Deere, Model 750, 10 foot
|
12425.00 |
1200.00 |
4.8333 |
0.0482 |
750 |
120 |
1500 |
110 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2860 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
2.7266 |
100 |
0.7000 |
0.2857 |
2.73 |
4.88 |
|
|
|
|
|
Input: Soybean Seed
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9796 |
0.0368 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
12.0948 |
2.0000 |
24.1897 |
0.2860 |
12.00 |
3.4320 |
0.0248 |
2.0000 |
0.0495 |
1.4340 |
100 |
0.9900 |
0.2857 |
29.11 |
2.02 |
|
|
|
|
|
Operation
|
Seeding and Planting, Corn, Conventional, 2001
|
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
|
|
|
|
|
|
56614.000 |
5600.000 |
8.862 |
0.145 |
6750.000 |
570.000 |
13500.000 |
220.000 |
15.500 |
20.000 |
11.841 |
2.000 |
23.682 |
0.560 |
12.000 |
3.360 |
0.024 |
3.000 |
0.048 |
5.026 |
200.000 |
1.640 |
n.a.
|
32.12 |
9.01 |
|
|
|
|
|
Input: Corn Seed, Hybrid
|
Input: Planter, Kinze, Model 2000, 6 row, 30 inch
|
16861.00 |
1600.00 |
6.9238 |
0.1090 |
750 |
70 |
1500 |
110 |
5.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2800 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
3.6225 |
100 |
0.6500 |
0.2797 |
3.62 |
7.03 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9380 |
0.0360 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
11.8411 |
2.0000 |
23.6822 |
0.2800 |
12.00 |
3.3600 |
0.0242 |
2.0000 |
0.0485 |
1.4039 |
100 |
0.9900 |
0.2797 |
28.49 |
1.97 |
|
|
|
|
|
Operation
|
Seeding and Planting, Corn, No-till, 2001
|
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
|
|
|
|
|
|
56614.000 |
5600.000 |
8.862 |
0.145 |
6750.000 |
570.000 |
13500.000 |
220.000 |
15.500 |
20.000 |
11.841 |
2.000 |
23.682 |
0.560 |
12.000 |
3.360 |
0.024 |
3.000 |
0.048 |
5.026 |
200.000 |
1.640 |
n.a.
|
32.12 |
9.01 |
|
|
|
|
|
Input: Corn Seed, Hybrid
|
Input: Planter, Kinze, Model 2000, 6 row, 30 inch
|
16861.00 |
1600.00 |
6.9238 |
0.1090 |
750 |
70 |
1500 |
110 |
5.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2800 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
3.6225 |
100 |
0.6500 |
0.2797 |
3.62 |
7.03 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9380 |
0.0360 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
11.8411 |
2.0000 |
23.6822 |
0.2800 |
12.00 |
3.3600 |
0.0242 |
2.0000 |
0.0485 |
1.4039 |
100 |
0.9900 |
0.2797 |
28.49 |
1.97 |
|
|
|
|
|
Operation
|
Seeding and Planting, Soybeans, Conventional, 2001
|
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
|
|
|
|
|
|
52178.000 |
5200.000 |
6.813 |
0.085 |
6750.000 |
620.000 |
13500.000 |
220.000 |
15.000 |
20.000 |
12.095 |
2.000 |
24.190 |
0.572 |
12.000 |
3.432 |
0.025 |
3.000 |
0.050 |
4.161 |
200.000 |
1.690 |
n.a.
|
31.83 |
6.90 |
|
|
|
|
|
Input: Drill, Grain, John Deere, Model 750, 10 foot
|
12425.00 |
1200.00 |
4.8333 |
0.0482 |
750 |
120 |
1500 |
110 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2860 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
2.7266 |
100 |
0.7000 |
0.2857 |
2.73 |
4.88 |
|
|
|
|
|
Input: Soybean Seed
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9796 |
0.0368 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
12.0948 |
2.0000 |
24.1897 |
0.2860 |
12.00 |
3.4320 |
0.0248 |
2.0000 |
0.0495 |
1.4340 |
100 |
0.9900 |
0.2857 |
29.11 |
2.02 |
|
|
|
|
|
Operation
|
Seeding and Planting, Soybeans, No-till, 2001
|
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
|
|
|
|
|
|
52178.000 |
5200.000 |
6.813 |
0.085 |
6750.000 |
620.000 |
13500.000 |
220.000 |
15.000 |
20.000 |
12.095 |
2.000 |
24.190 |
0.572 |
12.000 |
3.432 |
0.025 |
3.000 |
0.050 |
4.161 |
200.000 |
1.690 |
n.a.
|
31.83 |
6.90 |
|
|
|
|
|
Input: Drill, Grain, John Deere, Model 750, 10 foot
|
12425.00 |
1200.00 |
4.8333 |
0.0482 |
750 |
120 |
1500 |
110 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2860 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
2.7266 |
100 |
0.7000 |
0.2857 |
2.73 |
4.88 |
|
|
|
|
|
Input: Soybean Seed
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9796 |
0.0368 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
12.0948 |
2.0000 |
24.1897 |
0.2860 |
12.00 |
3.4320 |
0.0248 |
2.0000 |
0.0495 |
1.4340 |
100 |
0.9900 |
0.2857 |
29.11 |
2.02 |
|
|
|
|
|
Operation
|
Seeding and Planting, Corn, Conventional, 2002
|
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
|
|
|
|
|
|
56614.000 |
5600.000 |
8.862 |
0.145 |
6750.000 |
570.000 |
13500.000 |
220.000 |
15.500 |
20.000 |
11.841 |
2.000 |
23.682 |
0.560 |
12.000 |
3.360 |
0.024 |
3.000 |
0.048 |
5.026 |
200.000 |
1.640 |
n.a.
|
32.12 |
9.01 |
|
|
|
|
|
Input: Corn Seed, Hybrid
|
Input: Planter, Kinze, Model 2000, 6 row, 30 inch
|
16861.00 |
1600.00 |
6.9238 |
0.1090 |
750 |
70 |
1500 |
110 |
5.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2800 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
3.6225 |
100 |
0.6500 |
0.2797 |
3.62 |
7.03 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9380 |
0.0360 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
11.8411 |
2.0000 |
23.6822 |
0.2800 |
12.00 |
3.3600 |
0.0242 |
2.0000 |
0.0485 |
1.4039 |
100 |
0.9900 |
0.2797 |
28.49 |
1.97 |
|
|
|
|
|
Operation
|
Seeding and Planting, Corn, No-till, 2002
|
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
|
|
|
|
|
|
56614.000 |
5600.000 |
8.862 |
0.145 |
6750.000 |
570.000 |
13500.000 |
220.000 |
15.500 |
20.000 |
11.841 |
2.000 |
23.682 |
0.560 |
12.000 |
3.360 |
0.024 |
3.000 |
0.048 |
5.026 |
200.000 |
1.640 |
n.a.
|
32.12 |
9.01 |
|
|
|
|
|
Input: Corn Seed, Hybrid
|
Input: Planter, Kinze, Model 2000, 6 row, 30 inch
|
16861.00 |
1600.00 |
6.9238 |
0.1090 |
750 |
70 |
1500 |
110 |
5.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2800 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
3.6225 |
100 |
0.6500 |
0.2797 |
3.62 |
7.03 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9380 |
0.0360 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
11.8411 |
2.0000 |
23.6822 |
0.2800 |
12.00 |
3.3600 |
0.0242 |
2.0000 |
0.0485 |
1.4039 |
100 |
0.9900 |
0.2797 |
28.49 |
1.97 |
|
|
|
|
|
Operation
|
Seeding and Planting, Soybeans, No-till, 2002
|
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
|
|
|
|
|
|
52178.000 |
5200.000 |
6.813 |
0.085 |
6750.000 |
620.000 |
13500.000 |
220.000 |
15.000 |
20.000 |
12.095 |
2.000 |
24.190 |
0.572 |
12.000 |
3.432 |
0.025 |
3.000 |
0.050 |
4.161 |
200.000 |
1.690 |
n.a.
|
31.83 |
6.90 |
|
|
|
|
|
Input: Drill, Grain, John Deere, Model 750, 10 foot
|
12425.00 |
1200.00 |
4.8333 |
0.0482 |
750 |
120 |
1500 |
110 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2860 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
2.7266 |
100 |
0.7000 |
0.2857 |
2.73 |
4.88 |
|
|
|
|
|
Input: Soybean Seed
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9796 |
0.0368 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
12.0948 |
2.0000 |
24.1897 |
0.2860 |
12.00 |
3.4320 |
0.0248 |
2.0000 |
0.0495 |
1.4340 |
100 |
0.9900 |
0.2857 |
29.11 |
2.02 |
|
|
|
|
|
Operation
|
Seeding and Planting, Soybeans, Conventional, 2002
|
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
|
|
|
|
|
|
52178.000 |
5200.000 |
6.813 |
0.085 |
6750.000 |
620.000 |
13500.000 |
220.000 |
15.000 |
20.000 |
12.095 |
2.000 |
24.190 |
0.572 |
12.000 |
3.432 |
0.025 |
3.000 |
0.050 |
4.161 |
200.000 |
1.690 |
n.a.
|
31.83 |
6.90 |
|
|
|
|
|
Input: Drill, Grain, John Deere, Model 750, 10 foot
|
12425.00 |
1200.00 |
4.8333 |
0.0482 |
750 |
120 |
1500 |
110 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2860 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
2.7266 |
100 |
0.7000 |
0.2857 |
2.73 |
4.88 |
|
|
|
|
|
Input: Soybean Seed
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9796 |
0.0368 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
12.0948 |
2.0000 |
24.1897 |
0.2860 |
12.00 |
3.4320 |
0.0248 |
2.0000 |
0.0495 |
1.4340 |
100 |
0.9900 |
0.2857 |
29.11 |
2.02 |
|
|
|
|
|
Operation
|
Seeding and Planting, Soybeans (Asgrow 2105- 494,000), Conventional, NASS
|
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
|
|
|
|
|
|
130000.000 |
13400.000 |
6.573 |
0.095 |
6750.000 |
620.000 |
13500.000 |
330.000 |
25.000 |
27.000 |
7.105 |
1.000 |
7.105 |
0.336 |
12.000 |
2.016 |
0.024 |
3.500 |
0.024 |
4.263 |
200.000 |
1.690 |
n.a.
|
13.41 |
6.67 |
|
|
|
|
|
Input: Grain Drill, Most Common Spacing, Plain, 15-17 Openers
|
14000.00 |
1400.00 |
3.1884 |
0.0320 |
750 |
120 |
1500 |
120 |
5.0000 |
17.0000 |
0.0000 |
0.0000 |
0.0000 |
0.1680 |
0.00 |
0.0000 |
0.0000 |
2.5000 |
0.0000 |
1.8047 |
100 |
0.7000 |
0.1681 |
1.80 |
3.22 |
|
|
|
|
|
Input: Soybean seed, Asgrow 2105
|
Input: Tractor, 2-Wheel Drive, 190-220 PTO HP
|
116000.00 |
12000.00 |
3.3849 |
0.0632 |
6000 |
500 |
12000 |
210 |
20.0000 |
10.0000 |
7.1047 |
1.0000 |
7.1047 |
0.1680 |
12.00 |
2.0160 |
0.0245 |
1.0000 |
0.0245 |
2.4579 |
100 |
0.9900 |
0.1681 |
11.60 |
3.45 |
|
|
|
|
|
Operation
|
Seeding and Planting, Corn (NK45-T5- 83,175), No-till, NASS equipment
|
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
|
|
|
|
|
|
143600.000 |
14700.000 |
10.952 |
0.143 |
6750.000 |
620.000 |
13500.000 |
330.000 |
25.000 |
25.000 |
8.035 |
1.000 |
8.035 |
0.380 |
12.000 |
2.280 |
0.028 |
3.500 |
0.028 |
6.804 |
200.000 |
1.690 |
n.a.
|
17.15 |
11.09 |
|
|
|
|
|
Input: Corn seed, NK45-T5
|
Input: Grain Drill, Most Common Spacing, Min-No-till, w- Fertilizer Attachment, 15
|
27600.00 |
2700.00 |
7.1239 |
0.0713 |
750 |
120 |
1500 |
120 |
5.0000 |
15.0000 |
0.0000 |
0.0000 |
0.0000 |
0.1900 |
0.00 |
0.0000 |
0.0000 |
2.5000 |
0.0000 |
4.0237 |
100 |
0.7000 |
0.1905 |
4.02 |
7.20 |
|
|
|
|
|
Input: Tractor, 2-Wheel Drive, 190-220 PTO HP
|
116000.00 |
12000.00 |
3.8282 |
0.0715 |
6000 |
500 |
12000 |
210 |
20.0000 |
10.0000 |
8.0350 |
1.0000 |
8.0350 |
0.1900 |
12.00 |
2.2800 |
0.0277 |
1.0000 |
0.0277 |
2.7798 |
100 |
0.9900 |
0.1905 |
13.12 |
3.90 |
|
|
|
|
|
Operation
|
Seeding and Planting, Soybeans (Asgrow 2105- 494,000), No-till, NASS equip
|
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
|
|
|
|
|
|
143600.000 |
14700.000 |
10.952 |
0.143 |
6750.000 |
620.000 |
13500.000 |
330.000 |
25.000 |
25.000 |
8.035 |
1.000 |
8.035 |
0.380 |
12.000 |
2.280 |
0.028 |
3.500 |
0.028 |
6.804 |
200.000 |
1.690 |
n.a.
|
17.15 |
11.09 |
|
|
|
|
|
Input: Grain Drill, Most Common Spacing, Min-No-till, w- Fertilizer Attachment, 15
|
27600.00 |
2700.00 |
7.1239 |
0.0713 |
750 |
120 |
1500 |
120 |
5.0000 |
15.0000 |
0.0000 |
0.0000 |
0.0000 |
0.1900 |
0.00 |
0.0000 |
0.0000 |
2.5000 |
0.0000 |
4.0237 |
100 |
0.7000 |
0.1905 |
4.02 |
7.20 |
|
|
|
|
|
Input: Soybean seed, Asgrow 2105
|
Input: Tractor, 2-Wheel Drive, 190-220 PTO HP
|
116000.00 |
12000.00 |
3.8282 |
0.0715 |
6000 |
500 |
12000 |
210 |
20.0000 |
10.0000 |
8.0350 |
1.0000 |
8.0350 |
0.1900 |
12.00 |
2.2800 |
0.0277 |
1.0000 |
0.0277 |
2.7798 |
100 |
0.9900 |
0.1905 |
13.12 |
3.90 |
|
|
|
|
|
Operation
|
Seeding and Planting, Corn, Conventional, 2003
|
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
|
|
|
|
|
|
56614.000 |
5600.000 |
8.862 |
0.145 |
6750.000 |
570.000 |
13500.000 |
220.000 |
15.500 |
20.000 |
11.841 |
2.000 |
23.682 |
0.560 |
12.000 |
3.360 |
0.024 |
3.000 |
0.048 |
5.026 |
200.000 |
1.640 |
n.a.
|
32.12 |
9.01 |
|
|
|
|
|
Input: Corn Seed, Hybrid
|
Input: Planter, Kinze, Model 2000, 6 row, 30 inch
|
16861.00 |
1600.00 |
6.9238 |
0.1090 |
750 |
70 |
1500 |
110 |
5.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2800 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
3.6225 |
100 |
0.6500 |
0.2797 |
3.62 |
7.03 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9380 |
0.0360 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
11.8411 |
2.0000 |
23.6822 |
0.2800 |
12.00 |
3.3600 |
0.0242 |
2.0000 |
0.0485 |
1.4039 |
100 |
0.9900 |
0.2797 |
28.49 |
1.97 |
|
|
|
|
|
Operation
|
Seeding and Planting, Corn, No-till, 2003
|
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
|
|
|
|
|
|
56614.000 |
5600.000 |
8.862 |
0.145 |
6750.000 |
570.000 |
13500.000 |
220.000 |
15.500 |
20.000 |
11.841 |
2.000 |
23.682 |
0.560 |
12.000 |
3.360 |
0.024 |
3.000 |
0.048 |
5.026 |
200.000 |
1.640 |
n.a.
|
32.12 |
9.01 |
|
|
|
|
|
Input: Corn Seed, Hybrid
|
Input: Planter, Kinze, Model 2000, 6 row, 30 inch
|
16861.00 |
1600.00 |
6.9238 |
0.1090 |
750 |
70 |
1500 |
110 |
5.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2800 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
3.6225 |
100 |
0.6500 |
0.2797 |
3.62 |
7.03 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9380 |
0.0360 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
11.8411 |
2.0000 |
23.6822 |
0.2800 |
12.00 |
3.3600 |
0.0242 |
2.0000 |
0.0485 |
1.4039 |
100 |
0.9900 |
0.2797 |
28.49 |
1.97 |
|
|
|
|
|
Operation
|
Seeding and Planting, Soybeans, Conventional, 2003
|
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
|
|
|
|
|
|
52178.000 |
5200.000 |
6.813 |
0.085 |
6750.000 |
620.000 |
13500.000 |
220.000 |
15.000 |
20.000 |
12.095 |
2.000 |
24.190 |
0.572 |
12.000 |
3.432 |
0.025 |
3.000 |
0.050 |
4.161 |
200.000 |
1.690 |
n.a.
|
31.83 |
6.90 |
|
|
|
|
|
Input: Drill, Grain, John Deere, Model 750, 10 foot
|
12425.00 |
1200.00 |
4.8333 |
0.0482 |
750 |
120 |
1500 |
110 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2860 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
2.7266 |
100 |
0.7000 |
0.2857 |
2.73 |
4.88 |
|
|
|
|
|
Input: Soybean Seed
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9796 |
0.0368 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
12.0948 |
2.0000 |
24.1897 |
0.2860 |
12.00 |
3.4320 |
0.0248 |
2.0000 |
0.0495 |
1.4340 |
100 |
0.9900 |
0.2857 |
29.11 |
2.02 |
|
|
|
|
|
Operation
|
Seeding and Planting, Soybeans, No-till, 2003
|
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
|
|
|
|
|
|
52178.000 |
5200.000 |
6.813 |
0.085 |
6750.000 |
620.000 |
13500.000 |
220.000 |
15.000 |
20.000 |
12.095 |
2.000 |
24.190 |
0.572 |
12.000 |
3.432 |
0.025 |
3.000 |
0.050 |
4.161 |
200.000 |
1.690 |
n.a.
|
31.83 |
6.90 |
|
|
|
|
|
Input: Drill, Grain, John Deere, Model 750, 10 foot
|
12425.00 |
1200.00 |
4.8333 |
0.0482 |
750 |
120 |
1500 |
110 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2860 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
2.7266 |
100 |
0.7000 |
0.2857 |
2.73 |
4.88 |
|
|
|
|
|
Input: Soybean Seed
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.9796 |
0.0368 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
12.0948 |
2.0000 |
24.1897 |
0.2860 |
12.00 |
3.4320 |
0.0248 |
2.0000 |
0.0495 |
1.4340 |
100 |
0.9900 |
0.2857 |
29.11 |
2.02 |
|
|
|
|
|
Operation
|
Seeding and Planting, Corn (NK45-T5- 83,175), Conventional, NASS equipment
|
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
|
|
|
|
|
|
136300.000 |
14000.000 |
13.644 |
0.187 |
6750.000 |
620.000 |
13500.000 |
330.000 |
25.000 |
20.000 |
12.095 |
1.000 |
12.095 |
0.572 |
12.000 |
3.432 |
0.042 |
3.500 |
0.042 |
8.639 |
200.000 |
1.690 |
n.a.
|
24.21 |
13.83 |
|
|
|
|
|
Input: Corn seed, NK45-T5
|
Input: Grain Drill, Most Common Spacing, Press, 23-25 Openers
|
20300.00 |
2000.00 |
7.8817 |
0.0789 |
750 |
120 |
1500 |
120 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2860 |
0.00 |
0.0000 |
0.0000 |
2.5000 |
0.0000 |
4.4548 |
100 |
0.7000 |
0.2857 |
4.45 |
7.96 |
|
|
|
|
|
Input: Tractor, 2-Wheel Drive, 190-220 PTO HP
|
116000.00 |
12000.00 |
5.7624 |
0.1077 |
6000 |
500 |
12000 |
210 |
20.0000 |
10.0000 |
12.0948 |
1.0000 |
12.0948 |
0.2860 |
12.00 |
3.4320 |
0.0416 |
1.0000 |
0.0416 |
4.1844 |
100 |
0.9900 |
0.2857 |
19.75 |
5.87 |
|
|
|
|
|