Operation Group : Seeding and Planting, corn |
Document Status : underrevision |
Description : Examples of crop operations used to explain commodity cost and return estimates. |
Label : 1.2.1 |
Operation Type : 57 |
Is Price List? : False |
Operation |
Date Applied
|
Label 1
|
Label 2
|
Amount
|
Eff. Life
|
Salv. Value
|
Incent. Amount
|
Incent. Rate
|
Plant (8/12/1900 12:00:00 AM)
|
12/31/2003 |
A30105 |
n/a |
1 |
1 |
0.0000 |
0.0000 |
0 |
Operation Unit:acre |
ResourceWeight
|
1 |
Rates (R and N)
|
0.0200 0.0600 |
Description
|
Sample data sets are used in DevTreks tutorials. This example includes a timeliness penalty calculation. |
Total Costs - Operation
|
Total Cost
|
Annual Cost
|
Interest Portion
|
Total Operating Costs
|
15.06 |
15.06 |
0.48 |
Total Allocated Overhead Costs
|
13.28 |
13.28 |
0.42 |
Total Capital Costs
|
0.00 |
0.00 |
0.00 |
Total Costs - Operation
|
28.34 |
28.34 |
0.90 |
Total Costs - Operation w. Incentives
|
28.34 |
28.34 |
|
Inputs |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Planter, Row Crop, with Fertilizer Attachment, 8-row
|
|
06/15/2003 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.192 |
hours/acre |
26.3600 |
5.07 |
0.17 |
5.24 |
Total Allocated Overhead Costs
|
0.192 |
hours/acre |
50.2400 |
9.66 |
0.32 |
9.98 |
Total Capital Costs
|
0 |
each |
30000.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
15.21 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Tractor, 2-Wheel Drive, 140-159 PTO HP
|
|
06/15/2003 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.192 |
hours/acre |
44.25 |
8.51 |
0.28 |
8.79 |
Total Allocated Overhead Costs
|
0.192 |
hours/acre |
16.6400 |
3.20 |
0.10 |
3.30 |
Total Capital Costs
|
0 |
each |
84100.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
12.09 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Seed, alfalfa
|
|
06/15/2003 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
1 |
none |
1.0000 |
1.00 |
0.03 |
1.03 |
Total Allocated Overhead Costs
|
0 |
none |
1.0000 |
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0 |
none |
0.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
1.03 |
Description
|
needs description |
Operation |
Date Applied
|
Label 1
|
Label 2
|
Amount
|
Eff. Life
|
Salv. Value
|
Incent. Amount
|
Incent. Rate
|
Plant and Mow, Set-aside land (8/12/1900 12:00:00 AM)
|
12/31/2003 |
A30103 |
no label |
1 |
1 |
0.0000 |
0.0000 |
0 |
Operation Unit:acre |
ResourceWeight
|
1 |
Rates (R and N)
|
0.0200 0.0600 |
Description
|
Sample data sets are used in DevTreks tutorials. This example includes a timeliness penalty calculation. |
Total Costs - Operation
|
Total Cost
|
Annual Cost
|
Interest Portion
|
Total Operating Costs
|
16.77 |
16.77 |
0.53 |
Total Allocated Overhead Costs
|
11.53 |
11.53 |
0.37 |
Total Capital Costs
|
0.00 |
0.00 |
0.00 |
Total Costs - Operation
|
28.30 |
28.30 |
0.90 |
Total Costs - Operation w. Incentives
|
28.30 |
28.30 |
|
Inputs |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Mower, Mounted or Drawn, 7-8 foot Sickle (Cutter) Bar
|
|
06/15/2003 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.258 |
hours/acre |
7.8700 |
2.03 |
0.07 |
2.10 |
Total Allocated Overhead Costs
|
0.258 |
hours/acre |
5.1800 |
1.34 |
0.04 |
1.38 |
Total Capital Costs
|
0 |
each |
4960.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
3.47 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Planter, Row Crop, with Fertilizer Attachment, 4-row
|
|
06/15/2003 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.258 |
hours/acre |
13.3500 |
3.44 |
0.11 |
3.55 |
Total Allocated Overhead Costs
|
0.258 |
hours/acre |
25.4900 |
6.57 |
0.22 |
6.79 |
Total Capital Costs
|
0 |
each |
15200.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
10.34 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Tractor, 2-Wheel Drive, 110-129 PTO HP
|
|
06/15/2003 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.258 |
hours/acre |
40.60 |
10.47 |
0.34 |
10.81 |
Total Allocated Overhead Costs
|
0.258 |
hours/acre |
12.6200 |
3.25 |
0.11 |
3.36 |
Total Capital Costs
|
0 |
each |
63800.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
14.17 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Seed, Conservation Reserve Program
|
|
06/15/2003 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.1 |
bushel |
3.0000 |
0.30 |
0.01 |
0.31 |
Total Allocated Overhead Costs
|
0 |
bushel |
3.0000 |
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0 |
each |
0.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
0.31 |
Description
|
needs description |
Operation |
Date Applied
|
Label 1
|
Label 2
|
Amount
|
Eff. Life
|
Salv. Value
|
Incent. Amount
|
Incent. Rate
|
Plant, almond orchard (8/12/1900 12:00:00 AM)
|
12/31/2003 |
A10 |
n/a |
1 |
1 |
0.0000 |
0.0000 |
0 |
Operation Unit:acre |
ResourceWeight
|
1 |
Rates (R and N)
|
0.0200 0.0600 |
Description
|
Sample data sets are used in DevTreks tutorials. This example includes a timeliness penalty calculation. |
Total Costs - Operation
|
Total Cost
|
Annual Cost
|
Interest Portion
|
Total Operating Costs
|
1,268.16 |
1,268.16 |
40.20 |
Total Allocated Overhead Costs
|
7.72 |
7.72 |
0.24 |
Total Capital Costs
|
0.00 |
0.00 |
0.00 |
Total Costs - Operation
|
1,275.88 |
1,275.88 |
40.44 |
Total Costs - Operation w. Incentives
|
1,275.89 |
1,275.89 |
|
Inputs |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Disk Harrow, Tandem, Drawn, 18-20 foot
|
|
06/15/2003 |
2 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.090 |
hours/acre |
7.82 |
1.41 |
0.05 |
1.46 |
Total Allocated Overhead Costs
|
0.090 |
hours/acre |
20.2000 |
3.65 |
0.12 |
3.77 |
Total Capital Costs
|
0 |
each |
19300.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
5.24 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Tractor, 4-Wheel Drive, 200-280 PTO HP
|
|
06/15/2003 |
2 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.090 |
hours/acre |
47.27 |
8.55 |
0.28 |
8.83 |
Total Allocated Overhead Costs
|
0.090 |
hours/acre |
21.1300 |
3.82 |
0.13 |
3.95 |
Total Capital Costs
|
0 |
each |
133000.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
12.78 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Land Preparation
|
|
06/15/2003 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
1 |
acre |
351.0000 |
351.00 |
11.49 |
362.49 |
Total Allocated Overhead Costs
|
0 |
acre |
351.0000 |
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0 |
each |
0.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
362.49 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Fumigate
|
|
06/15/2003 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
1 |
acre |
492.0000 |
492.00 |
16.11 |
508.11 |
Total Allocated Overhead Costs
|
0 |
acre |
492.0000 |
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0 |
each |
0.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
508.11 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Survey and plant trees
|
|
06/15/2003 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
1 |
acre |
75.0000 |
75.00 |
2.46 |
77.46 |
Total Allocated Overhead Costs
|
0 |
acre |
75.0000 |
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0 |
each |
0.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
77.46 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Trees, almond
|
|
06/15/2003 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
75 |
each |
4.0000 |
300.00 |
9.82 |
309.82 |
Total Allocated Overhead Costs
|
0 |
each |
4.0000 |
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0 |
each |
0.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
309.82 |
Description
|
needs description |
Operation |
Date Applied
|
Label 1
|
Label 2
|
Amount
|
Eff. Life
|
Salv. Value
|
Incent. Amount
|
Incent. Rate
|
Plant, Corn Grain, medium tractor, Example 1 (8/12/1900 12:00:00 AM)
|
12/31/2003 |
A30101 |
none |
500 |
1 |
0.0000 |
0.0000 |
0 |
Operation Unit:acre |
ResourceWeight
|
1 |
Rates (R and N)
|
0.0200 0.0600 |
Description
|
This crop planting operation example adds a timeliness penalty calculation to regular operation costs. |
Total Costs - Operation
|
Total Cost
|
Annual Cost
|
Interest Portion
|
Total Operating Costs
|
16,811.11 |
16,811.11 |
729.26 |
Total Allocated Overhead Costs
|
3,312.36 |
3,312.36 |
143.69 |
Total Capital Costs
|
0.00 |
0.00 |
0.00 |
Total Costs - Operation
|
20,123.47 |
20,123.47 |
872.95 |
Total Costs - Operation w. Incentives
|
20,123.47 |
20,123.47 |
|
Inputs |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Grain Drill, Most Common Spacing, Plain, 15-17 Openers
|
|
04/01/2003 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.168 |
hours/acre |
12.3000 |
2.07 |
0.09 |
2.16 |
Total Allocated Overhead Costs
|
0.168 |
hours/acre |
23.4500 |
3.95 |
0.18 |
4.13 |
Total Capital Costs
|
0 |
each |
14000.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
6.29 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Seed, grain
|
|
04/01/2003 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
28 |
1000 kernels |
0.8800 |
24.64 |
1.12 |
25.76 |
Total Allocated Overhead Costs
|
0 |
1000 kernels |
0.8800 |
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0 |
1000 kernels |
0.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
25.76 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Example 1- Tractor, New Calculators
|
|
04/01/2003 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.168 |
hours/acre |
32.39 |
5.45 |
0.25 |
5.70 |
Total Allocated Overhead Costs
|
0.168 |
hours/acre |
14.1900 |
2.39 |
0.11 |
2.50 |
Total Capital Costs
|
0 |
each |
53610.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
8.20 |
Description
|
Example 1 of AAEA agricultural machinery calculations. |
Operation |
Date Applied
|
Label 1
|
Label 2
|
Amount
|
Eff. Life
|
Salv. Value
|
Incent. Amount
|
Incent. Rate
|
Plant, Corn Grain, medium tractor, Example 2 (8/12/1900 12:00:00 AM)
|
12/31/2003 |
A30102 |
no label |
500 |
5 |
10.0000 |
0.0000 |
0 |
Operation Unit:acre |
ResourceWeight
|
1 |
Rates (R and N)
|
0.0200 0.0600 |
Description
|
Sample data sets are used in DevTreks tutorials. This example includes a timeliness penalty calculation. |
Total Costs - Operation
|
Total Cost
|
Annual Cost
|
Interest Portion
|
Total Operating Costs
|
16,608.27 |
3,523.58 |
526.42 |
Total Allocated Overhead Costs
|
3,272.40 |
692.34 |
103.72 |
Total Capital Costs
|
0.00 |
0.00 |
0.00 |
Total Costs - Operation
|
19,880.67 |
4,215.92 |
630.14 |
Total Costs - Operation w. Incentives
|
19,880.67 |
4,215.93 |
|
Inputs |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Grain Drill, Most Common Spacing, Plain, 15-17 Openers
|
|
06/15/2003 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.168 |
hours/acre |
12.3000 |
2.07 |
0.07 |
2.14 |
Total Allocated Overhead Costs
|
0.168 |
hours/acre |
23.4500 |
3.95 |
0.13 |
4.08 |
Total Capital Costs
|
0 |
each |
14000.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
6.22 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Example 1- Tractor, New
|
|
06/15/2003 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.168 |
hours/acre |
32.39 |
5.45 |
0.18 |
5.63 |
Total Allocated Overhead Costs
|
0.168 |
hours/acre |
14.1900 |
2.39 |
0.08 |
2.47 |
Total Capital Costs
|
0 |
each |
53610.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
8.10 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Seed, corn grain
|
|
06/15/2003 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
28 |
1000 kernels |
0.8800 |
24.64 |
0.81 |
25.45 |
Total Allocated Overhead Costs
|
0 |
1000 kernels |
0.8800 |
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0 |
1000 kernels |
0.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
25.45 |
Description
|
needs description |
Operation |
Date Applied
|
Label 1
|
Label 2
|
Amount
|
Eff. Life
|
Salv. Value
|
Incent. Amount
|
Incent. Rate
|
Plant, Corn Grain, medium tractor, Example 3 (8/12/1900 12:00:00 AM)
|
12/31/2003 |
A10 |
n/a |
1 |
1 |
0.0000 |
10.0000 |
0.1 |
Operation Unit:acre |
ResourceWeight
|
1 |
Rates (R and N)
|
0.0200 0.0600 |
Description
|
Sample data sets are used in DevTreks tutorials. This example includes a timeliness penalty calculation. |
Total Costs - Operation
|
Total Cost
|
Annual Cost
|
Interest Portion
|
Total Operating Costs
|
34.12 |
34.12 |
1.96 |
Total Allocated Overhead Costs
|
6.72 |
6.72 |
0.39 |
Total Capital Costs
|
0.00 |
0.00 |
0.00 |
Total Costs - Operation
|
40.84 |
40.84 |
2.35 |
Total Costs - Operation w. Incentives
|
25.29 |
25.29 |
|
Inputs |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Grain Drill, Most Common Spacing, Plain, 15-17 Openers
|
|
12/31/2002 |
1 |
0.0000 |
0.1 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.168 |
hours/acre |
12.3000 |
2.07 |
0.13 |
2.20 |
Total Allocated Overhead Costs
|
0.168 |
hours/acre |
23.4500 |
3.95 |
0.24 |
4.19 |
Total Capital Costs
|
0 |
each |
14000.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
5.75 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Example 1- Tractor, New
|
|
12/31/2002 |
1 |
1.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.168 |
hours/acre |
32.39 |
5.45 |
0.33 |
5.78 |
Total Allocated Overhead Costs
|
0.168 |
hours/acre |
14.1900 |
2.39 |
0.15 |
2.54 |
Total Capital Costs
|
0 |
each |
53610.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
7.32 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Seed, corn grain
|
|
12/31/2002 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
28 |
1000 kernels |
0.8800 |
24.64 |
1.50 |
26.14 |
Total Allocated Overhead Costs
|
0 |
1000 kernels |
0.8800 |
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0 |
1000 kernels |
0.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
26.14 |
Description
|
needs description |
Operation |
Date Applied
|
Label 1
|
Label 2
|
Amount
|
Eff. Life
|
Salv. Value
|
Incent. Amount
|
Incent. Rate
|
Plant, Soybeans -for deletion -don not use- (8/12/1900 12:00:00 AM)
|
12/31/2003 |
A30104 |
n/a |
1 |
1 |
0.0000 |
0.0000 |
0 |
Operation Unit:acre |
ResourceWeight
|
1 |
Rates (R and N)
|
0.0200 0.0600 |
Description
|
soybeans moved to their own operation group -needs to be deleted from a base testing budget before removal here |
Total Costs - Operation
|
Total Cost
|
Annual Cost
|
Interest Portion
|
Total Operating Costs
|
17.30 |
17.30 |
0.59 |
Total Allocated Overhead Costs
|
12.58 |
12.58 |
0.43 |
Total Capital Costs
|
0.00 |
0.00 |
0.00 |
Total Costs - Operation
|
29.88 |
29.88 |
1.02 |
Total Costs - Operation w. Incentives
|
29.88 |
29.88 |
|
Inputs |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Planter, Row Crop, with Fertilizer Attachment, 4-row
|
|
05/31/2003 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.288 |
hours/acre |
13.3500 |
3.85 |
0.14 |
3.99 |
Total Allocated Overhead Costs
|
0.288 |
hours/acre |
25.4900 |
7.35 |
0.26 |
7.61 |
Total Capital Costs
|
0 |
each |
15200.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
11.60 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Tractor, 2-Wheel Drive, 140-159 PTO HP
|
|
05/31/2003 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.288 |
hours/acre |
44.25 |
12.76 |
0.45 |
13.21 |
Total Allocated Overhead Costs
|
0.288 |
hours/acre |
16.6400 |
4.80 |
0.17 |
4.97 |
Total Capital Costs
|
0 |
each |
84100.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
18.18 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Seed, soybeans
|
|
05/31/2003 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.7 |
pound |
0.1400 |
0.10 |
0.00 |
0.10 |
Total Allocated Overhead Costs
|
0 |
pound |
0.1400 |
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0 |
each |
0.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
0.10 |
Description
|
needs description |
Operation |
Date Applied
|
Label 1
|
Label 2
|
Amount
|
Eff. Life
|
Salv. Value
|
Incent. Amount
|
Incent. Rate
|
Test operation (11/16/2010 2:04:00 PM)
|
12/31/2009 |
n/a |
n/a |
1 |
1 |
0.0000 |
0.0000 |
0 |
Operation Unit:acre |
ResourceWeight
|
1 |
Rates (R and N)
|
0.0200 0.0600 |
Description
|
Sample data sets are used in DevTreks tutorials. This example includes a timeliness penalty calculation. |
Total Costs - Operation
|
Total Cost
|
Annual Cost
|
Interest Portion
|
Total Operating Costs
|
201.46 |
201.46 |
7.01 |
Total Allocated Overhead Costs
|
8.15 |
8.15 |
0.34 |
Total Capital Costs
|
0.00 |
0.00 |
0.00 |
Total Costs - Operation
|
209.61 |
209.61 |
7.35 |
Total Costs - Operation w. Incentives
|
209.61 |
209.61 |
|
Inputs |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Tractor, 150 HP, 2009
|
|
01/01/2009 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.216 |
hours/acre |
29.45 |
6.35 |
0.39 |
6.74 |
Total Allocated Overhead Costs
|
0.216 |
hours/acre |
11.5960 |
2.50 |
0.15 |
2.65 |
Total Capital Costs
|
0 |
each |
100000.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
9.39 |
Description
|
test 2 |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Fertilizer, 10-10-10
|
|
05/31/2009 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
1 |
ton |
186.0000 |
186.00 |
6.56 |
192.56 |
Total Allocated Overhead Costs
|
0 |
ton |
186.0000 |
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0 |
none or n/a |
0.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
192.56 |
Description
|
needs description |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
Test Disk 2009
|
|
06/01/2009 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.216 |
hours/acre |
9.73 |
2.10 |
0.07 |
2.17 |
Total Allocated Overhead Costs
|
0.216 |
hours/acre |
24.6010 |
5.31 |
0.19 |
5.50 |
Total Capital Costs
|
0 |
each |
24000.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
7.66 |
Description
|
test 2 |