Go to AgTreks Home




Note: Going home clears all of these panels.

Synchronize panels by clicking the panel directional buttons found at the top of the panel.

Synchronize panels by clicking the panel directional buttons found at the top of the panel.

Synchronize panels by clicking the panel directional buttons found at the top of the panel.

Synchronize panels by clicking the panel directional buttons found at the top of the panel.


Select
PackIt
Get
Seeding and Planting, corn

Resource Stock Selection and Scheduling Analyzer Views

Seeding and Planting, Feasible Machinery Costs

Introduction
This tool generates a variety of basic resource stock selection and scheduling statistics for DevTreks operations and components. The 'Penalties' tool displays full machinery costs, including timeliness penalties, for size ranges of feasible machinery combinations. The feasible combinations of power and nonpower inputs must be set using the 'size range' feature of machinery input calculators.

Analysis View Description
These sample calculations are explained in a DevTreks tutorial. V220a

Version: 1.7.0

Feedback About crops/operationgroup/Seeding and Planting, corn/44/operation2resources02a

Step 1 of 3. Make Selections


Date:

Step 2 of 3. Analyze

Relations

Use In Childs?
Overwrite Childs?

Step 3 of 3. Save

Method 1. Do you wish to save step 2's calculations? These calculations are viewed by opening this particular calculator addin.



Instructions (beta)

Step 1

  • Step 1. Base Calculations To Analyze: Make sure the data being analyzed corresponds to either operations or components. The base calculators must have timeliness penalty calculations.
  • Step 1. Analysis Type: Totals add together the resource stocks being analyzed. Mean and Standard deviationis not available yet.

Step 2

  • Step 2. Use Same Calculator Pack In Descendants?: True to insert or update this same calculator in children.
  • Step 2. What If Tag Name: Instructional videos explaining the use of what-if scenario calculations should be viewed before changing or using this parameter.
  • Step 2. Base Resource Calculations To Analyze Type: The calculator chosen should actually be used, and used fairly frequently, in the underlying data being analyzed.
  • Step 2. Related Calculators Type: Name of the "Related Calculator Type" found in descendants. Runs calculations using the data found in those descendant linked views. This property takes precedence over the "Base Resoure Calculations to Analyze Type" property.

Step 3

  • Step 3. Save Using: The Save command saves xml data the Save Text command saves csv data.


Reminder: The 'Resource Stock Totals' analyzer requires running the underlying NPV calculator after inserting, deleting, or updating, this linked view (that keeps the NPV calculator's linked views synchronized with these linkedviews).


Current view of document
Seeding and Planting, corn
Operation Group
Seeding and Planting, corn
3300490.000 353698.000 294922317308.964 18962340680.788 145250.000 22800.000 410500.000 11210.000 689.000 911.000
748.302 74.730 1495.921 32799848470.797 456.400 393598179379.744 1047507881.811 344.000 3142523645.451 73852796388.557
9325.000 5828.640 n.a. 470593500909.67 313884657989.75
380.000 2380.364 151.504 648.000 19.000 38.000 194978.030 1985.601
Operation
Plant
Market Value Salvage Value Cap Recov Cost THI Cost Starting Hrs Planned Use Hrs Useful Life Hrs Horsepower Speed Width
Fuel Amount Fuel Price Fuel Cost Labor Amount Labor Price Labor Cost Lube Oil Amounts Lube Oil Price Lube Oil Cost Repair Cost
Equiv PTO HP Field Efficiency Amount Operating Cost Alloc OH Cost
Labor Available (hours per day) Area Covered (ac/ha per day) Planned vs Actual Start Date Probable Field Days Needed Probable Finish Date Timeliness Penalty Days From Start Timeliness Penalty (percent) Additional Penalty (percent) Timeliness Penalty Cost (currency) Timeliness Penalty Cost Per Hour
114100.000 11400.000 12.344 0.518 6750.000 700.000 13500.000 290.000 25.500 22.000
1.638 2.000 3.275 0.404 12.000 2.638 0.007 10.000 0.037 7.627
200.000 164.000 n.a. 13.58 12.86
10.000 52.000 04/21/2003 ---04/21/2003 0.030 04/21/2003 21.000 0.500 1.000 0.000 0.000
Input: Tractor, 2-Wheel Drive, 140-159 PTO HP
84100.00 8400.00 2.9283 0.2720 6000 500 12000 150 20.0000 10.0000
1.6377 2.0000 3.2755 0.2115 12.00 2.6380 0.0072 5.0000 0.0372 2.5587
100 99.0000 0.1923 8.51 3.20
Input: Planter, Row Crop, with Fertilizer Attachment, 8-row
30000.00 3000.00 9.4153 0.2460 750 200 1500 140 5.5000 12.0000
0.0000 0.0000 0.0000 0.1923 0.00 0.0000 0.0000 5.0000 0.0000 5.0687
100 65.0000 0.1923 5.07 9.66
Operation
Plant and Mow, Set-aside land
Market Value Salvage Value Cap Recov Cost THI Cost Starting Hrs Planned Use Hrs Useful Life Hrs Horsepower Speed Width
Fuel Amount Fuel Price Fuel Cost Labor Amount Labor Price Labor Cost Lube Oil Amounts Lube Oil Price Lube Oil Cost Repair Cost
Equiv PTO HP Field Efficiency Amount Operating Cost Alloc OH Cost
Labor Available (hours per day) Area Covered (ac/ha per day) Planned vs Actual Start Date Probable Field Days Needed Probable Finish Date Timeliness Penalty Days From Start Timeliness Penalty (percent) Additional Penalty (percent) Timeliness Penalty Cost (currency) Timeliness Penalty Cost Per Hour
68760.000 6880.000 4.259 0.331 7000.000 700.000 14000.000 280.000 25.000 18.000
2.140 2.000 4.281 0.541 12.000 3.537 0.009 10.000 0.047 4.631
200.000 179.000 n.a. 12.50 4.59
10.000 38.788 04/21/2003 ---04/21/2003 0.040 04/21/2003 21.000 0.500 1.000 0.000 0.000
Input: Tractor, 2-Wheel Drive, 110-129 PTO HP
63800.00 6380.00 2.9778 0.2766 6000 500 12000 140 20.0000 10.0000
2.1404 2.0000 4.2807 0.2836 12.00 3.5366 0.0091 5.0000 0.0471 2.6023
100 99.0000 0.2578 10.47 3.25
Input: Mower, Mounted or Drawn, 7-8 foot Sickle (Cutter) Bar
4960.00 500.00 1.2810 0.0544 1000 200 2000 140 5.0000 8.0000
0.0000 0.0000 0.0000 0.2578 0.00 0.0000 0.0000 5.0000 0.0000 2.0288
100 80.0000 0.2578 2.03 1.34
Operation
Plant and Mow, Set-aside land
Market Value Salvage Value Cap Recov Cost THI Cost Starting Hrs Planned Use Hrs Useful Life Hrs Horsepower Speed Width
Fuel Amount Fuel Price Fuel Cost Labor Amount Labor Price Labor Cost Lube Oil Amounts Lube Oil Price Lube Oil Cost Repair Cost
Equiv PTO HP Field Efficiency Amount Operating Cost Alloc OH Cost
Labor Available (hours per day) Area Covered (ac/ha per day) Planned vs Actual Start Date Probable Field Days Needed Probable Finish Date Timeliness Penalty Days From Start Timeliness Penalty (percent) Additional Penalty (percent) Timeliness Penalty Cost (currency) Timeliness Penalty Cost Per Hour
79000.000 7880.000 8.024 0.267 6750.000 700.000 13500.000 280.000 25.500 18.000
2.395 2.000 4.790 0.370 12.000 1.020 0.003 10.000 0.014 4.603
200.000 164.000 n.a. 10.43 8.29
10.000 34.667 04/21/2003 ---04/21/2003 0.044 04/21/2003 21.000 0.500 1.000 0.000 0.000
Input: Tractor, 2-Wheel Drive, 110-129 PTO HP
63800.00 6380.00 0.8590 0.0798 6000 500 12000 140 20.0000 10.0000
2.3948 2.0000 4.7896 0.0818 12.00 1.0202 0.0026 5.0000 0.0136 0.7507
100 99.0000 0.2885 6.57 0.94
Input: Planter, Row Crop, with Fertilizer Attachment, 4-row
15200.00 1500.00 7.1654 0.1868 750 200 1500 140 5.5000 8.0000
0.0000 0.0000 0.0000 0.2885 0.00 0.0000 0.0000 5.0000 0.0000 3.8522
100 65.0000 0.2885 3.85 7.35
Operation
Plant and Mow, Set-aside land
Market Value Salvage Value Cap Recov Cost THI Cost Starting Hrs Planned Use Hrs Useful Life Hrs Horsepower Speed Width
Fuel Amount Fuel Price Fuel Cost Labor Amount Labor Price Labor Cost Lube Oil Amounts Lube Oil Price Lube Oil Cost Repair Cost
Equiv PTO HP Field Efficiency Amount Operating Cost Alloc OH Cost
Labor Available (hours per day) Area Covered (ac/ha per day) Planned vs Actual Start Date Probable Field Days Needed Probable Finish Date Timeliness Penalty Days From Start Timeliness Penalty (percent) Additional Penalty (percent) Timeliness Penalty Cost (currency) Timeliness Penalty Cost Per Hour
76800.000 7880.000 6.270 0.185 6750.000 700.000 13500.000 280.000 25.500 18.000
2.179 2.000 4.358 0.312 12.000 0.294 0.001 10.000 0.004 3.511
170.000 164.000 n.a. 8.17 6.45
10.000 34.667 04/21/2003 ---04/21/2003 0.044 04/21/2003 21.000 0.500 1.000 0.000 0.000
Input: Tractor, 2-Wheel Drive, 110-129 PTO HP
63800.00 6380.00 0.2478 0.0230 6000 500 12000 140 20.0000 10.0000
2.1788 2.0000 4.3577 0.0236 12.00 0.2943 0.0008 5.0000 0.0039 0.2165
85 99.0000 0.2885 4.87 0.27
Input: Planter, Row Crop, with Fertilizer Attachment, 4-row
13000.00 1500.00 6.0220 0.1620 750 200 1500 140 5.5000 8.0000
0.0000 0.0000 0.0000 0.2885 0.00 0.0000 0.0000 5.0000 0.0000 3.2946
85 65.0000 0.2885 3.29 6.18
Operation
Plant and Mow, Set-aside land
Market Value Salvage Value Cap Recov Cost THI Cost Starting Hrs Planned Use Hrs Useful Life Hrs Horsepower Speed Width
Fuel Amount Fuel Price Fuel Cost Labor Amount Labor Price Labor Cost Lube Oil Amounts Lube Oil Price Lube Oil Cost Repair Cost
Equiv PTO HP Field Efficiency Amount Operating Cost Alloc OH Cost
Labor Available (hours per day) Area Covered (ac/ha per day) Planned vs Actual Start Date Probable Field Days Needed Probable Finish Date Timeliness Penalty Days From Start Timeliness Penalty (percent) Additional Penalty (percent) Timeliness Penalty Cost (currency) Timeliness Penalty Cost Per Hour
80800.000 7880.000 5.448 0.142 6750.000 700.000 13500.000 280.000 25.500 22.000
1.714 2.000 3.429 0.197 12.000 0.057 0.000 10.000 0.001 2.914
220.000 164.000 n.a. 6.40 5.59
10.000 52.000 04/21/2003 ---04/21/2003 0.030 04/21/2003 21.000 0.500 1.000 0.000 0.000
Input: Tractor, 2-Wheel Drive, 110-129 PTO HP
63800.00 6380.00 0.0477 0.0044 6000 500 12000 140 20.0000 10.0000
1.7143 2.0000 3.4287 0.0045 12.00 0.0566 0.0001 5.0000 0.0008 0.0416
110 99.0000 0.1923 3.53 0.05
Input: Planter, Row Crop, with Fertilizer Attachment, 4-row
17000.00 1500.00 5.4006 0.1380 750 200 1500 140 5.5000 12.0000
0.0000 0.0000 0.0000 0.1923 0.00 0.0000 0.0000 5.0000 0.0000 2.8722
110 65.0000 0.1923 2.87 5.54
Operation
Plant and Mow, Set-aside land
Market Value Salvage Value Cap Recov Cost THI Cost Starting Hrs Planned Use Hrs Useful Life Hrs Horsepower Speed Width
Fuel Amount Fuel Price Fuel Cost Labor Amount Labor Price Labor Cost Lube Oil Amounts Lube Oil Price Lube Oil Cost Repair Cost
Equiv PTO HP Field Efficiency Amount Operating Cost Alloc OH Cost
Labor Available (hours per day) Area Covered (ac/ha per day) Planned vs Actual Start Date Probable Field Days Needed Probable Finish Date Timeliness Penalty Days From Start Timeliness Penalty (percent) Additional Penalty (percent) Timeliness Penalty Cost (currency) Timeliness Penalty Cost Per Hour
82800.000 7880.000 5.231 0.132 6750.000 700.000 13500.000 280.000 25.500 24.000
1.660 2.000 3.320 0.166 12.000 0.009 0.000 10.000 0.000 2.758
250.000 164.000 n.a. 6.09 5.36
10.000 60.667 04/21/2003 ---04/21/2003 0.025 04/21/2003 21.000 0.500 1.000 0.000 0.000
Input: Tractor, 2-Wheel Drive, 110-129 PTO HP
63800.00 6380.00 0.0079 0.0007 6000 500 12000 140 20.0000 10.0000
1.6599 2.0000 3.3197 0.0007 12.00 0.0093 0.0000 5.0000 0.0001 0.0069
125 99.0000 0.1648 3.34 0.01
Input: Planter, Row Crop, with Fertilizer Attachment, 4-row
19000.00 1500.00 5.2231 0.1311 750 200 1500 140 5.5000 14.0000
0.0000 0.0000 0.0000 0.1648 0.00 0.0000 0.0000 5.0000 0.0000 2.7516
125 65.0000 0.1648 2.75 5.35
Operation
Plant and Mow, Set-aside land
Market Value Salvage Value Cap Recov Cost THI Cost Starting Hrs Planned Use Hrs Useful Life Hrs Horsepower Speed Width
Fuel Amount Fuel Price Fuel Cost Labor Amount Labor Price Labor Cost Lube Oil Amounts Lube Oil Price Lube Oil Cost Repair Cost
Equiv PTO HP Field Efficiency Amount Operating Cost Alloc OH Cost
Labor Available (hours per day) Area Covered (ac/ha per day) Planned vs Actual Start Date Probable Field Days Needed Probable Finish Date Timeliness Penalty Days From Start Timeliness Penalty (percent) Additional Penalty (percent) Timeliness Penalty Cost (currency) Timeliness Penalty Cost Per Hour
84800.000 7880.000 4.727 0.117 6750.000 700.000 13500.000 280.000 25.500 26.000
1.550 2.000 3.101 0.134 12.000 0.001 0.000 10.000 0.000 2.472
280.000 169.000 n.a. 5.57 4.84
10.000 74.667 04/21/2003 ---04/21/2003 0.021 04/21/2003 21.000 0.500 1.000 0.000 0.000
Input: Tractor, 2-Wheel Drive, 110-129 PTO HP
63800.00 6380.00 0.0011 0.0001 6000 500 12000 140 20.0000 10.0000
1.5504 2.0000 3.1008 0.0001 12.00 0.0012 0.0000 5.0000 0.0000 0.0009
140 99.0000 0.1339 3.10 0.00
Input: Planter, Row Crop, with Fertilizer Attachment, 4-row
21000.00 1500.00 4.7264 0.1170 750 200 1500 140 5.5000 16.0000
0.0000 0.0000 0.0000 0.1339 0.00 0.0000 0.0000 5.0000 0.0000 2.4710
140 70.0000 0.1339 2.47 4.84
Operation
Plant and Mow, Set-aside land
Market Value Salvage Value Cap Recov Cost THI Cost Starting Hrs Planned Use Hrs Useful Life Hrs Horsepower Speed Width
Fuel Amount Fuel Price Fuel Cost Labor Amount Labor Price Labor Cost Lube Oil Amounts Lube Oil Price Lube Oil Cost Repair Cost
Equiv PTO HP Field Efficiency Amount Operating Cost Alloc OH Cost
Labor Available (hours per day) Area Covered (ac/ha per day) Planned vs Actual Start Date Probable Field Days Needed Probable Finish Date Timeliness Penalty Days From Start Timeliness Penalty (percent) Additional Penalty (percent) Timeliness Penalty Cost (currency) Timeliness Penalty Cost Per Hour
86800.000 7880.000 4.630 0.113 6750.000 700.000 13500.000 280.000 25.500 28.000
1.607 2.000 3.214 0.119 12.000 0.000 0.000 10.000 0.000 2.406
310.000 169.000 n.a. 5.62 4.74
10.000 84.000 04/21/2003 ---04/21/2003 0.018 04/21/2003 21.000 0.500 1.000 0.000 0.000
Input: Tractor, 2-Wheel Drive, 110-129 PTO HP
63800.00 6380.00 0.0001 0.0000 6000 500 12000 140 20.0000 10.0000
1.6072 2.0000 3.2143 0.0000 12.00 0.0001 0.0000 5.0000 0.0000 0.0001
155 99.0000 0.1190 3.21 0.00
Input: Planter, Row Crop, with Fertilizer Attachment, 4-row
23000.00 1500.00 4.6302 0.1133 750 200 1500 140 5.5000 18.0000
0.0000 0.0000 0.0000 0.1190 0.00 0.0000 0.0000 5.0000 0.0000 2.4056
155 70.0000 0.1190 2.41 4.74
Operation
Plant, almond orchard
Market Value Salvage Value Cap Recov Cost THI Cost Starting Hrs Planned Use Hrs Useful Life Hrs Horsepower Speed Width
Fuel Amount Fuel Price Fuel Cost Labor Amount Labor Price Labor Cost Lube Oil Amounts Lube Oil Price Lube Oil Cost Repair Cost
Equiv PTO HP Field Efficiency Amount Operating Cost Alloc OH Cost
Labor Available (hours per day) Area Covered (ac/ha per day) Planned vs Actual Start Date Probable Field Days Needed Probable Finish Date Timeliness Penalty Days From Start Timeliness Penalty (percent) Additional Penalty (percent) Timeliness Penalty Cost (currency) Timeliness Penalty Cost Per Hour
152300.000 15000.000 6.978 0.468 9000.000 600.000 18000.000 360.000 26.000 29.000
1.987 2.000 3.975 0.380 12.000 2.482 0.010 10.000 0.053 3.458
200.000 99.800 n.a. 9.97 7.45
10.000 110.545 04/21/2003 ---04/21/2003 0.014 04/21/2003 21.000 0.500 1.000 0.000 0.000
Input: Tractor, 4-Wheel Drive, 200-280 PTO HP
133000.00 13000.00 3.4211 0.4018 8000 500 16000 240 20.0000 10.0000
1.9875 2.0000 3.9750 0.1990 12.00 2.4818 0.0102 5.0000 0.0528 2.0429
100 99.0000 0.0905 8.55 3.82
Input: Disk Harrow, Tandem, Drawn, 18-20 foot
19300.00 2000.00 3.5568 0.0663 1000 100 2000 120 6.0000 19.0000
0.0000 0.0000 0.0000 0.1809 0.00 0.0000 0.0000 5.0000 0.0000 1.4150
100 0.8000 0.0905 1.41 3.62
Operation
Plant, Corn Grain, medium tractor, Example 1
Market Value Salvage Value Cap Recov Cost THI Cost Starting Hrs Planned Use Hrs Useful Life Hrs Horsepower Speed Width
Fuel Amount Fuel Price Fuel Cost Labor Amount Labor Price Labor Cost Lube Oil Amounts Lube Oil Price Lube Oil Cost Repair Cost
Equiv PTO HP Field Efficiency Amount Operating Cost Alloc OH Cost
Labor Available (hours per day) Area Covered (ac/ha per day) Planned vs Actual Start Date Probable Field Days Needed Probable Finish Date Timeliness Penalty Days From Start Timeliness Penalty (percent) Additional Penalty (percent) Timeliness Penalty Cost (currency) Timeliness Penalty Cost Per Hour
67610.000 8966.000 2756.043 103.793 750.000 500.000 7500.000 280.000 10.000 24.000
698.893 2.000 1397.787 185.204 12.000 1111.224 2.957 8.000 8.872 1243.962
200.000 150.000 n.a. 3761.85 2859.84
10.000 59.394 04/21/2003 ---04/21/2003 12.951 05/03/2003 7.000 0.500 1.000 16142.995 191.759
Input: Example 1- Tractor, New Calculators
53610.00 7566.00 832.6382 53.5354 0 300 6000 140 5.0000 10.0000
698.8934 2.0000 1397.7868 92.6020 12.00 1111.2245 2.9574 3.0000 8.8721 208.5046
100 80.0000 0.1684 2726.39 886.17
Input: Grain Drill, Most Common Spacing, Plain, 15-17 Openers
14000.00 1400.00 1923.4052 50.2577 750 200 1500 140 5.0000 14.0000
0.0000 0.0000 0.0000 92.6020 0.00 0.0000 0.0000 5.0000 0.0000 1035.4577
100 70.0000 0.1684 1035.46 1973.66
Operation
Plant, Corn Grain, medium tractor, Example 1
Market Value Salvage Value Cap Recov Cost THI Cost Starting Hrs Planned Use Hrs Useful Life Hrs Horsepower Speed Width
Fuel Amount Fuel Price Fuel Cost Labor Amount Labor Price Labor Cost Lube Oil Amounts Lube Oil Price Lube Oil Cost Repair Cost
Equiv PTO HP Field Efficiency Amount Operating Cost Alloc OH Cost
Labor Available (hours per day) Area Covered (ac/ha per day) Planned vs Actual Start Date Probable Field Days Needed Probable Finish Date Timeliness Penalty Days From Start Timeliness Penalty (percent) Additional Penalty (percent) Timeliness Penalty Cost (currency) Timeliness Penalty Cost Per Hour
53000.000 8966.000 2754.143 113.392 750.000 500.000 7500.000 240.000 10.000 20.000
689.622 2.000 1379.244 259.286 12.000 1555.714 3.150 8.000 9.451 1269.593
140.000 150.000 n.a. 4214.00 2867.53
10.000 42.424 04/21/2003 ---04/21/2003 18.132 05/09/2003 7.000 0.500 1.000 52610.577 446.393
Input: Example 1- Tractor, New Calculators
43000.00 7566.00 910.7792 61.4028 0 300 6000 100 5.0000 10.0000
689.6221 2.0000 1379.2442 129.6429 12.00 1555.7143 3.1503 3.0000 9.4510 234.1350
70 80.0000 0.2357 3178.54 972.18
Input: Grain Drill, Most Common Spacing, Plain, 15-17 Openers
10000.00 1400.00 1843.3641 51.9889 750 200 1500 140 5.0000 10.0000
0.0000 0.0000 0.0000 129.6429 0.00 0.0000 0.0000 5.0000 0.0000 1035.4577
70 70.0000 0.2357 1035.46 1895.35
Operation
Plant, Corn Grain, medium tractor, Example 1
Market Value Salvage Value Cap Recov Cost THI Cost Starting Hrs Planned Use Hrs Useful Life Hrs Horsepower Speed Width
Fuel Amount Fuel Price Fuel Cost Labor Amount Labor Price Labor Cost Lube Oil Amounts Lube Oil Price Lube Oil Cost Repair Cost
Equiv PTO HP Field Efficiency Amount Operating Cost Alloc OH Cost
Labor Available (hours per day) Area Covered (ac/ha per day) Planned vs Actual Start Date Probable Field Days Needed Probable Finish Date Timeliness Penalty Days From Start Timeliness Penalty (percent) Additional Penalty (percent) Timeliness Penalty Cost (currency) Timeliness Penalty Cost Per Hour
60000.000 8966.000 2749.145 107.468 750.000 500.000 7500.000 260.000 10.000 22.000
694.992 2.000 1389.984 216.071 12.000 1296.429 3.038 8.000 9.113 1253.258
170.000 150.000 n.a. 3948.78 2856.61
10.000 50.909 04/21/2003 ---04/21/2003 15.110 05/06/2003 7.000 0.500 1.000 28019.231 285.287
Input: Example 1- Tractor, New Calculators
48000.00 7566.00 859.0904 56.4889 0 300 6000 120 5.0000 10.0000
694.9922 2.0000 1389.9843 108.0357 12.00 1296.4286 3.0378 3.0000 9.1133 217.8000
85 80.0000 0.1964 2913.33 915.58
Input: Grain Drill, Most Common Spacing, Plain, 15-17 Openers
12000.00 1400.00 1890.0547 50.9790 750 200 1500 140 5.0000 12.0000
0.0000 0.0000 0.0000 108.0357 0.00 0.0000 0.0000 5.0000 0.0000 1035.4577
85 70.0000 0.1964 1035.46 1941.03
Operation
Plant, Corn Grain, medium tractor, Example 1
Market Value Salvage Value Cap Recov Cost THI Cost Starting Hrs Planned Use Hrs Useful Life Hrs Horsepower Speed Width
Fuel Amount Fuel Price Fuel Cost Labor Amount Labor Price Labor Cost Lube Oil Amounts Lube Oil Price Lube Oil Cost Repair Cost
Equiv PTO HP Field Efficiency Amount Operating Cost Alloc OH Cost
Labor Available (hours per day) Area Covered (ac/ha per day) Planned vs Actual Start Date Probable Field Days Needed Probable Finish Date Timeliness Penalty Days From Start Timeliness Penalty (percent) Additional Penalty (percent) Timeliness Penalty Cost (currency) Timeliness Penalty Cost Per Hour
74000.000 8966.000 2742.897 100.063 750.000 500.000 7500.000 300.000 10.000 26.000
681.760 2.000 1363.519 162.054 12.000 972.321 2.897 8.000 8.691 1232.839
220.000 150.000 n.a. 3577.37 2842.96
10.000 67.879 04/21/2003 ---04/21/2003 11.332 05/02/2003 7.000 0.500 1.000 11751.683 159.538
Input: Example 1- Tractor, New Calculators
58000.00 7566.00 794.4794 50.3466 0 300 6000 160 5.0000 10.0000
681.7597 2.0000 1363.5194 81.0268 12.00 972.3214 2.8971 3.0000 8.6912 197.3813
110 80.0000 0.1473 2541.91 844.83
Input: Grain Drill, Most Common Spacing, Plain, 15-17 Openers
16000.00 1400.00 1948.4181 49.7167 750 200 1500 140 5.0000 16.0000
0.0000 0.0000 0.0000 81.0268 0.00 0.0000 0.0000 5.0000 0.0000 1035.4577
110 70.0000 0.1473 1035.46 1998.13
Operation
Plant, Corn Grain, medium tractor, Example 1
Market Value Salvage Value Cap Recov Cost THI Cost Starting Hrs Planned Use Hrs Useful Life Hrs Horsepower Speed Width
Fuel Amount Fuel Price Fuel Cost Labor Amount Labor Price Labor Cost Lube Oil Amounts Lube Oil Price Lube Oil Cost Repair Cost
Equiv PTO HP Field Efficiency Amount Operating Cost Alloc OH Cost
Labor Available (hours per day) Area Covered (ac/ha per day) Planned vs Actual Start Date Probable Field Days Needed Probable Finish Date Timeliness Penalty Days From Start Timeliness Penalty (percent) Additional Penalty (percent) Timeliness Penalty Cost (currency) Timeliness Penalty Cost Per Hour
81000.000 8966.000 2558.094 91.089 750.000 500.000 7500.000 320.000 10.000 28.000
640.360 2.000 1280.720 134.444 12.000 806.667 2.660 8.000 7.981 1144.297
250.000 155.000 n.a. 3239.66 2649.18
10.000 81.818 04/21/2003 ---04/21/2003 9.402 04/30/2003 7.000 0.500 1.000 6514.637 106.603
Input: Example 1- Tractor, New Calculators
63000.00 7566.00 721.4129 45.0792 0 300 6000 180 5.0000 10.0000
640.3598 2.0000 1280.7195 67.2222 12.00 806.6667 2.6602 3.0000 7.9805 177.8700
125 80.0000 0.1222 2273.24 766.49
Input: Grain Drill, Most Common Spacing, Plain, 15-17 Openers
18000.00 1400.00 1836.6810 46.0095 750 200 1500 140 5.0000 18.0000
0.0000 0.0000 0.0000 67.2222 0.00 0.0000 0.0000 5.0000 0.0000 966.4272
125 75.0000 0.1222 966.43 1882.69
Operation
Plant, Corn Grain, medium tractor, Example 1
Market Value Salvage Value Cap Recov Cost THI Cost Starting Hrs Planned Use Hrs Useful Life Hrs Horsepower Speed Width
Fuel Amount Fuel Price Fuel Cost Labor Amount Labor Price Labor Cost Lube Oil Amounts Lube Oil Price Lube Oil Cost Repair Cost
Equiv PTO HP Field Efficiency Amount Operating Cost Alloc OH Cost
Labor Available (hours per day) Area Covered (ac/ha per day) Planned vs Actual Start Date Probable Field Days Needed Probable Finish Date Timeliness Penalty Days From Start Timeliness Penalty (percent) Additional Penalty (percent) Timeliness Penalty Cost (currency) Timeliness Penalty Cost Per Hour
88000.000 8966.000 2556.539 89.246 750.000 500.000 7500.000 340.000 10.000 30.000
643.647 2.000 1287.295 121.000 12.000 726.000 2.625 8.000 7.875 1139.215
280.000 155.000 n.a. 3160.39 2645.78
10.000 90.909 04/21/2003 ---04/21/2003 8.462 04/29/2003 7.000 0.500 1.000 3964.423 72.080
Input: Example 1- Tractor, New Calculators
68000.00 7566.00 705.3319 43.5505 0 300 6000 200 5.0000 10.0000
643.6473 2.0000 1287.2946 60.5000 12.00 726.0000 2.6252 3.0000 7.8755 172.7880
140 80.0000 0.1100 2193.96 748.88
Input: Grain Drill, Most Common Spacing, Plain, 15-17 Openers
20000.00 1400.00 1851.2070 45.6953 750 200 1500 140 5.0000 20.0000
0.0000 0.0000 0.0000 60.5000 0.00 0.0000 0.0000 5.0000 0.0000 966.4272
140 75.0000 0.1100 966.43 1896.90
Operation
Plant, Corn Grain, medium tractor, Example 2
Market Value Salvage Value Cap Recov Cost THI Cost Starting Hrs Planned Use Hrs Useful Life Hrs Horsepower Speed Width
Fuel Amount Fuel Price Fuel Cost Labor Amount Labor Price Labor Cost Lube Oil Amounts Lube Oil Price Lube Oil Cost Repair Cost
Equiv PTO HP Field Efficiency Amount Operating Cost Alloc OH Cost
Labor Available (hours per day) Area Covered (ac/ha per day) Planned vs Actual Start Date Probable Field Days Needed Probable Finish Date Timeliness Penalty Days From Start Timeliness Penalty (percent) Additional Penalty (percent) Timeliness Penalty Cost (currency) Timeliness Penalty Cost Per Hour
67610.000 8966.000 2756.043 103.793 750.000 500.000 7500.000 280.000 10.000 24.000
698.893 2.000 1397.787 185.204 12.000 1111.224 2.957 8.000 8.872 1243.962
200.000 150.000 n.a. 3761.85 2859.84
10.000 59.394 04/21/2003 ---04/21/2003 12.951 05/03/2003 10.000 0.500 1.000 8005.495 95.096
Input: Example 1- Tractor, New
53610.00 7566.00 832.6382 53.5354 0 300 6000 140 5.0000 10.0000
698.8934 2.0000 1397.7868 92.6020 12.00 1111.2245 2.9574 3.0000 8.8721 208.5046
100 80.0000 0.1684 2726.39 886.17
Input: Grain Drill, Most Common Spacing, Plain, 15-17 Openers
14000.00 1400.00 1923.4052 50.2577 750 200 1500 140 5.0000 14.0000
0.0000 0.0000 0.0000 92.6020 0.00 0.0000 0.0000 5.0000 0.0000 1035.4577
100 70.0000 0.1684 1035.46 1973.66
Operation
Plant, Corn Grain, medium tractor, Example 2
Market Value Salvage Value Cap Recov Cost THI Cost Starting Hrs Planned Use Hrs Useful Life Hrs Horsepower Speed Width
Fuel Amount Fuel Price Fuel Cost Labor Amount Labor Price Labor Cost Lube Oil Amounts Lube Oil Price Lube Oil Cost Repair Cost
Equiv PTO HP Field Efficiency Amount Operating Cost Alloc OH Cost
Labor Available (hours per day) Area Covered (ac/ha per day) Planned vs Actual Start Date Probable Field Days Needed Probable Finish Date Timeliness Penalty Days From Start Timeliness Penalty (percent) Additional Penalty (percent) Timeliness Penalty Cost (currency) Timeliness Penalty Cost Per Hour
63610.000 8966.000 99975.729 6361.513 750.000 500.000 7500.000 280.000 10.000 20.000
814.805 2.000 1629.610 11043.455 12.000 130965.743 348.547 8.000 1045.642 25609.215
140.000 150.000 n.a. 159250.21 106337.24
10.000 42.424 04/21/2003 ---04/21/2003 18.132 05/09/2003 10.000 0.500 1.000 44473.077 377.347
Input: Example 1- Tractor, New
53610.00 7566.00 98132.3646 6309.5237 0 300 6000 140 5.0000 10.0000
814.8052 2.0000 1629.6103 10913.8120 12.00 130965.7434 348.5475 3.0000 1045.6424 24573.7573
70 80.0000 0.2357 158214.75 104441.89
Input: Grain Drill, Most Common Spacing, Plain, 15-17 Openers
10000.00 1400.00 1843.3641 51.9889 750 200 1500 140 5.0000 10.0000
0.0000 0.0000 0.0000 129.6429 0.00 0.0000 0.0000 5.0000 0.0000 1035.4577
70 70.0000 0.2357 1035.46 1895.35
Operation
Plant, Corn Grain, medium tractor, Example 2
Market Value Salvage Value Cap Recov Cost THI Cost Starting Hrs Planned Use Hrs Useful Life Hrs Horsepower Speed Width
Fuel Amount Fuel Price Fuel Cost Labor Amount Labor Price Labor Cost Lube Oil Amounts Lube Oil Price Lube Oil Cost Repair Cost
Equiv PTO HP Field Efficiency Amount Operating Cost Alloc OH Cost
Labor Available (hours per day) Area Covered (ac/ha per day) Planned vs Actual Start Date Probable Field Days Needed Probable Finish Date Timeliness Penalty Days From Start Timeliness Penalty (percent) Additional Penalty (percent) Timeliness Penalty Cost (currency) Timeliness Penalty Cost Per Hour
65610.000 8966.000 9639890.154 619736.340 750.000 500.000 7500.000 280.000 10.000 22.000
741.840 2.000 1483.680 1072000.281 12.000 12862706.945 34232.341 8.000 102697.022 2414529.475
170.000 150.000 n.a. 15381417.12 10259626.49
10.000 50.909 04/21/2003 ---04/21/2003 15.110 05/06/2003 10.000 0.500 1.000 19881.731 202.432
Input: Example 1- Tractor, New
53610.00 7566.00 9638000.0992 619685.3611 0 300 6000 140 5.0000 10.0000
741.8398 2.0000 1483.6797 1071892.2454 12.00 12862706.9450 34232.3405 3.0000 102697.0216 2413494.0176
85 80.0000 0.1964 15380381.66 10257685.46
Input: Grain Drill, Most Common Spacing, Plain, 15-17 Openers
12000.00 1400.00 1890.0547 50.9790 750 200 1500 140 5.0000 12.0000
0.0000 0.0000 0.0000 108.0357 0.00 0.0000 0.0000 5.0000 0.0000 1035.4577
85 70.0000 0.1964 1035.46 1941.03
Operation
Plant, Corn Grain, medium tractor, Example 2
Market Value Salvage Value Cap Recov Cost THI Cost Starting Hrs Planned Use Hrs Useful Life Hrs Horsepower Speed Width
Fuel Amount Fuel Price Fuel Cost Labor Amount Labor Price Labor Cost Lube Oil Amounts Lube Oil Price Lube Oil Cost Repair Cost
Equiv PTO HP Field Efficiency Amount Operating Cost Alloc OH Cost
Labor Available (hours per day) Area Covered (ac/ha per day) Planned vs Actual Start Date Probable Field Days Needed Probable Finish Date Timeliness Penalty Days From Start Timeliness Penalty (percent) Additional Penalty (percent) Timeliness Penalty Cost (currency) Timeliness Penalty Cost Per Hour
69610.000 8966.000 709943920.010 45646516.051 750.000 500.000 7500.000 280.000 10.000 26.000
656.655 2.000 1313.310 78956429.462 12.000 947476181.218 2521578.655 8.000 7564735.965 177780728.721
220.000 150.000 n.a. 1132822959.21 755590436.06
10.000 67.879 04/21/2003 ---04/21/2003 11.332 05/02/2003 10.000 0.500 1.000 3614.183 49.065
Input: Example 1- Tractor, New
53610.00 7566.00 709941971.5923 45646466.3344 0 300 6000 140 5.0000 10.0000
656.6551 2.0000 1313.3103 78956348.4349 12.00 947476181.2182 2521578.6550 3.0000 7564735.9650 177779693.2629
110 80.0000 0.1473 1132821923.76 755588437.93
Input: Grain Drill, Most Common Spacing, Plain, 15-17 Openers
16000.00 1400.00 1948.4181 49.7167 750 200 1500 140 5.0000 16.0000
0.0000 0.0000 0.0000 81.0268 0.00 0.0000 0.0000 5.0000 0.0000 1035.4577
110 70.0000 0.1473 1035.46 1998.13
Operation
Plant, Corn Grain, medium tractor, Example 2
Market Value Salvage Value Cap Recov Cost THI Cost Starting Hrs Planned Use Hrs Useful Life Hrs Horsepower Speed Width
Fuel Amount Fuel Price Fuel Cost Labor Amount Labor Price Labor Cost Lube Oil Amounts Lube Oil Price Lube Oil Cost Repair Cost
Equiv PTO HP Field Efficiency Amount Operating Cost Alloc OH Cost
Labor Available (hours per day) Area Covered (ac/ha per day) Planned vs Actual Start Date Probable Field Days Needed Probable Finish Date Timeliness Penalty Days From Start Timeliness Penalty (percent) Additional Penalty (percent) Timeliness Penalty Cost (currency) Timeliness Penalty Cost Per Hour
71610.000 8966.000 43385344545.098 2789506322.004 750.000 500.000 7500.000 280.000 10.000 28.000
615.380 2.000 1230.760 4825110249.352 12.000 57901322185.557 154096473.362 8.000 462289420.086 10864315554.714
250.000 155.000 n.a. 69227928391.12 46174850867.10
10.000 81.818 04/21/2003 ---04/21/2003 9.402 04/30/2003 10.000 0.500 1.000 0.000 0.000
Input: Example 1- Tractor, New
53610.00 7566.00 43385342708.4165 2789506275.9941 0 300 6000 140 5.0000 10.0000
615.3800 2.0000 1230.7600 4825110182.1298 12.00 57901322185.5570 154096473.3620 3.0000 462289420.0860 10864314588.2870
125 80.0000 0.1222 69227927424.69 46174848984.41
Input: Grain Drill, Most Common Spacing, Plain, 15-17 Openers
18000.00 1400.00 1836.6810 46.0095 750 200 1500 140 5.0000 18.0000
0.0000 0.0000 0.0000 67.2222 0.00 0.0000 0.0000 5.0000 0.0000 966.4272
125 75.0000 0.1222 966.43 1882.69
Operation
Plant, Corn Grain, medium tractor, Example 2
Market Value Salvage Value Cap Recov Cost THI Cost Starting Hrs Planned Use Hrs Useful Life Hrs Horsepower Speed Width
Fuel Amount Fuel Price Fuel Cost Labor Amount Labor Price Labor Cost Lube Oil Amounts Lube Oil Price Lube Oil Cost Repair Cost
Equiv PTO HP Field Efficiency Amount Operating Cost Alloc OH Cost
Labor Available (hours per day) Area Covered (ac/ha per day) Planned vs Actual Start Date Probable Field Days Needed Probable Finish Date Timeliness Penalty Days From Start Timeliness Penalty (percent) Additional Penalty (percent) Timeliness Penalty Cost (currency) Timeliness Penalty Cost Per Hour
73610.000 8966.000 2386193850814.110 153422845225.371 750.000 500.000 7500.000 280.000 10.000 30.000
636.705 2.000 1273.410 265381060077.636 12.000 3184572720205.640 8475306034.911 8.000 25425918104.733 597537303322.211
280.000 155.000 n.a. 3807535942905.99 2539616696039.48
10.000 90.909 04/21/2003 ---04/21/2003 8.462 04/29/2003 10.000 0.500 1.000 0.000 0.000
Input: Example 1- Tractor, New
53610.00 7566.00 2386193848962.9100 153422845179.6750 0 300 6000 140 5.0000 10.0000
636.7048 2.0000 1273.4096 265381060017.1360 12.00 3184572720205.6400 8475306034.9109 3.0000 25425918104.7327 597537302355.7840
140 80.0000 0.1100 3807535941939.56 2539616694142.58
Input: Grain Drill, Most Common Spacing, Plain, 15-17 Openers
20000.00 1400.00 1851.2070 45.6953 750 200 1500 140 5.0000 20.0000
0.0000 0.0000 0.0000 60.5000 0.00 0.0000 0.0000 5.0000 0.0000 966.4272
140 75.0000 0.1100 966.43 1896.90
Operation
Plant, Corn Grain, medium tractor, Example 3
Market Value Salvage Value Cap Recov Cost THI Cost Starting Hrs Planned Use Hrs Useful Life Hrs Horsepower Speed Width
Fuel Amount Fuel Price Fuel Cost Labor Amount Labor Price Labor Cost Lube Oil Amounts Lube Oil Price Lube Oil Cost Repair Cost
Equiv PTO HP Field Efficiency Amount Operating Cost Alloc OH Cost
Labor Available (hours per day) Area Covered (ac/ha per day) Planned vs Actual Start Date Probable Field Days Needed Probable Finish Date Timeliness Penalty Days From Start Timeliness Penalty (percent) Additional Penalty (percent) Timeliness Penalty Cost (currency) Timeliness Penalty Cost Per Hour
67610.000 8966.000 5.512 0.208 750.000 500.000 7500.000 280.000 10.000 24.000
1.398 2.000 2.796 0.370 12.000 2.222 0.006 8.000 0.018 2.488
200.000 150.000 n.a. 7.52 5.72
10.000 59.394 04/21/2002 ---04/21/2002 0.026 04/21/2002 21.000 0.500 1.000 0.000 0.000
Input: Example 1- Tractor, New
53610.00 7566.00 1.6653 0.1071 0 300 6000 140 5.0000 10.0000
1.3978 2.0000 2.7956 0.1852 12.00 2.2224 0.0059 3.0000 0.0177 0.4170
100 80.0000 0.1684 5.45 1.77
Input: Grain Drill, Most Common Spacing, Plain, 15-17 Openers
14000.00 1400.00 3.8468 0.1005 750 200 1500 140 5.0000 14.0000
0.0000 0.0000 0.0000 0.1852 0.00 0.0000 0.0000 5.0000 0.0000 2.0709
100 70.0000 0.1684 2.07 3.95
Operation
Plant, Corn Grain, medium tractor, Example 3
Market Value Salvage Value Cap Recov Cost THI Cost Starting Hrs Planned Use Hrs Useful Life Hrs Horsepower Speed Width
Fuel Amount Fuel Price Fuel Cost Labor Amount Labor Price Labor Cost Lube Oil Amounts Lube Oil Price Lube Oil Cost Repair Cost
Equiv PTO HP Field Efficiency Amount Operating Cost Alloc OH Cost
Labor Available (hours per day) Area Covered (ac/ha per day) Planned vs Actual Start Date Probable Field Days Needed Probable Finish Date Timeliness Penalty Days From Start Timeliness Penalty (percent) Additional Penalty (percent) Timeliness Penalty Cost (currency) Timeliness Penalty Cost Per Hour
63610.000 8966.000 4.079 0.129 750.000 500.000 7500.000 280.000 10.000 20.000
1.630 2.000 3.259 0.303 12.000 0.524 0.001 8.000 0.004 2.169
140.000 150.000 n.a. 5.96 4.21
10.000 42.424 04/21/2002 ---04/21/2002 0.036 04/21/2002 21.000 0.500 1.000 0.000 0.000
Input: Example 1- Tractor, New
53610.00 7566.00 0.3925 0.0252 0 300 6000 140 5.0000 10.0000
1.6296 2.0000 3.2592 0.0437 12.00 0.5239 0.0014 3.0000 0.0042 0.0983
70 80.0000 0.2357 3.89 0.42
Input: Grain Drill, Most Common Spacing, Plain, 15-17 Openers
10000.00 1400.00 3.6867 0.1040 750 200 1500 140 5.0000 10.0000
0.0000 0.0000 0.0000 0.2593 0.00 0.0000 0.0000 5.0000 0.0000 2.0709
70 70.0000 0.2357 2.07 3.79
Operation
Plant, Corn Grain, medium tractor, Example 3
Market Value Salvage Value Cap Recov Cost THI Cost Starting Hrs Planned Use Hrs Useful Life Hrs Horsepower Speed Width
Fuel Amount Fuel Price Fuel Cost Labor Amount Labor Price Labor Cost Lube Oil Amounts Lube Oil Price Lube Oil Cost Repair Cost
Equiv PTO HP Field Efficiency Amount Operating Cost Alloc OH Cost
Labor Available (hours per day) Area Covered (ac/ha per day) Planned vs Actual Start Date Probable Field Days Needed Probable Finish Date Timeliness Penalty Days From Start Timeliness Penalty (percent) Additional Penalty (percent) Timeliness Penalty Cost (currency) Timeliness Penalty Cost Per Hour
65610.000 8966.000 3.857 0.107 750.000 500.000 7500.000 280.000 10.000 22.000
1.484 2.000 2.967 0.225 12.000 0.103 0.000 8.000 0.001 2.090
170.000 150.000 n.a. 5.16 3.96
10.000 50.909 04/21/2002 ---04/21/2002 0.030 04/21/2002 21.000 0.500 1.000 0.000 0.000
Input: Example 1- Tractor, New
53610.00 7566.00 0.0771 0.0050 0 300 6000 140 5.0000 10.0000
1.4837 2.0000 2.9674 0.0086 12.00 0.1029 0.0003 3.0000 0.0008 0.0193
85 80.0000 0.1964 3.09 0.08
Input: Grain Drill, Most Common Spacing, Plain, 15-17 Openers
12000.00 1400.00 3.7801 0.1020 750 200 1500 140 5.0000 12.0000
0.0000 0.0000 0.0000 0.2161 0.00 0.0000 0.0000 5.0000 0.0000 2.0709
85 70.0000 0.1964 2.07 3.88
Operation
Plant, Corn Grain, medium tractor, Example 3
Market Value Salvage Value Cap Recov Cost THI Cost Starting Hrs Planned Use Hrs Useful Life Hrs Horsepower Speed Width
Fuel Amount Fuel Price Fuel Cost Labor Amount Labor Price Labor Cost Lube Oil Amounts Lube Oil Price Lube Oil Cost Repair Cost
Equiv PTO HP Field Efficiency Amount Operating Cost Alloc OH Cost
Labor Available (hours per day) Area Covered (ac/ha per day) Planned vs Actual Start Date Probable Field Days Needed Probable Finish Date Timeliness Penalty Days From Start Timeliness Penalty (percent) Additional Penalty (percent) Timeliness Penalty Cost (currency) Timeliness Penalty Cost Per Hour
69610.000 8966.000 3.908 0.100 750.000 500.000 7500.000 280.000 10.000 26.000
1.313 2.000 2.627 0.163 12.000 0.015 0.000 8.000 0.000 2.074
220.000 150.000 n.a. 4.72 4.01
10.000 67.879 04/21/2002 ---04/21/2002 0.023 04/21/2002 21.000 0.500 1.000 0.000 0.000
Input: Example 1- Tractor, New
53610.00 7566.00 0.0114 0.0007 0 300 6000 140 5.0000 10.0000
1.3133 2.0000 2.6266 0.0013 12.00 0.0152 0.0000 3.0000 0.0001 0.0028
110 80.0000 0.1473 2.64 0.01
Input: Grain Drill, Most Common Spacing, Plain, 15-17 Openers
16000.00 1400.00 3.8968 0.0994 750 200 1500 140 5.0000 16.0000
0.0000 0.0000 0.0000 0.1621 0.00 0.0000 0.0000 5.0000 0.0000 2.0709
110 70.0000 0.1473 2.07 4.00
Operation
Plant, Corn Grain, medium tractor, Example 3
Market Value Salvage Value Cap Recov Cost THI Cost Starting Hrs Planned Use Hrs Useful Life Hrs Horsepower Speed Width
Fuel Amount Fuel Price Fuel Cost Labor Amount Labor Price Labor Cost Lube Oil Amounts Lube Oil Price Lube Oil Cost Repair Cost
Equiv PTO HP Field Efficiency Amount Operating Cost Alloc OH Cost
Labor Available (hours per day) Area Covered (ac/ha per day) Planned vs Actual Start Date Probable Field Days Needed Probable Finish Date Timeliness Penalty Days From Start Timeliness Penalty (percent) Additional Penalty (percent) Timeliness Penalty Cost (currency) Timeliness Penalty Cost Per Hour
71610.000 8966.000 3.675 0.092 750.000 500.000 7500.000 280.000 10.000 28.000
1.231 2.000 2.462 0.135 12.000 0.002 0.000 8.000 0.000 1.933
250.000 155.000 n.a. 4.40 3.77
10.000 81.818 04/21/2002 ---04/21/2002 0.019 04/21/2002 21.000 0.500 1.000 0.000 0.000
Input: Example 1- Tractor, New
53610.00 7566.00 0.0014 0.0001 0 300 6000 140 5.0000 10.0000
1.2308 2.0000 2.4615 0.0002 12.00 0.0019 0.0000 3.0000 0.0000 0.0003
125 80.0000 0.1222 2.46 0.00
Input: Grain Drill, Most Common Spacing, Plain, 15-17 Openers
18000.00 1400.00 3.6734 0.0920 750 200 1500 140 5.0000 18.0000
0.0000 0.0000 0.0000 0.1344 0.00 0.0000 0.0000 5.0000 0.0000 1.9329
125 75.0000 0.1222 1.93 3.77
Operation
Plant, Corn Grain, medium tractor, Example 3
Market Value Salvage Value Cap Recov Cost THI Cost Starting Hrs Planned Use Hrs Useful Life Hrs Horsepower Speed Width
Fuel Amount Fuel Price Fuel Cost Labor Amount Labor Price Labor Cost Lube Oil Amounts Lube Oil Price Lube Oil Cost Repair Cost
Equiv PTO HP Field Efficiency Amount Operating Cost Alloc OH Cost
Labor Available (hours per day) Area Covered (ac/ha per day) Planned vs Actual Start Date Probable Field Days Needed Probable Finish Date Timeliness Penalty Days From Start Timeliness Penalty (percent) Additional Penalty (percent) Timeliness Penalty Cost (currency) Timeliness Penalty Cost Per Hour
73610.000 8966.000 3.703 0.091 750.000 500.000 7500.000 280.000 10.000 30.000
1.273 2.000 2.547 0.121 12.000 0.000 0.000 8.000 0.000 1.933
280.000 155.000 n.a. 4.48 3.79
10.000 90.909 04/21/2002 ---04/21/2002 0.017 04/21/2002 21.000 0.500 1.000 0.000 0.000
Input: Example 1- Tractor, New
53610.00 7566.00 0.0002 0.0000 0 300 6000 140 5.0000 10.0000
1.2734 2.0000 2.5468 0.0000 12.00 0.0002 0.0000 3.0000 0.0000 0.0000
140 80.0000 0.1100 2.55 0.00
Input: Grain Drill, Most Common Spacing, Plain, 15-17 Openers
20000.00 1400.00 3.7024 0.0914 750 200 1500 140 5.0000 20.0000
0.0000 0.0000 0.0000 0.1210 0.00 0.0000 0.0000 5.0000 0.0000 1.9329
140 75.0000 0.1100 1.93 3.79
Operation
Plant, Soybeans -for deletion -don not use-
Market Value Salvage Value Cap Recov Cost THI Cost Starting Hrs Planned Use Hrs Useful Life Hrs Horsepower Speed Width
Fuel Amount Fuel Price Fuel Cost Labor Amount Labor Price Labor Cost Lube Oil Amounts Lube Oil Price Lube Oil Cost Repair Cost
Equiv PTO HP Field Efficiency Amount Operating Cost Alloc OH Cost
Labor Available (hours per day) Area Covered (ac/ha per day) Planned vs Actual Start Date Probable Field Days Needed Probable Finish Date Timeliness Penalty Days From Start Timeliness Penalty (percent) Additional Penalty (percent) Timeliness Penalty Cost (currency) Timeliness Penalty Cost Per Hour
99300.000 9900.000 11.558 0.595 6750.000 700.000 13500.000 290.000 25.500 18.000
2.457 2.000 4.913 0.606 12.000 3.957 0.011 10.000 0.056 7.690
200.000 164.000 n.a. 16.62 12.15
10.000 34.667 04/21/2003 ---04/21/2003 0.044 04/21/2003 21.000 0.500 1.000 0.000 0.000
Input: Tractor, 2-Wheel Drive, 140-159 PTO HP
84100.00 8400.00 4.3924 0.4079 6000 500 12000 150 20.0000 10.0000
2.4566 2.0000 4.9132 0.3173 12.00 3.9570 0.0107 5.0000 0.0558 3.8381
100 99.0000 0.2885 12.76 4.80
Input: Planter, Row Crop, with Fertilizer Attachment, 4-row
15200.00 1500.00 7.1654 0.1868 750 200 1500 140 5.5000 8.0000
0.0000 0.0000 0.0000 0.2885 0.00 0.0000 0.0000 5.0000 0.0000 3.8522
100 65.0000 0.2885 3.85 7.35
Operation
Plant, Soybeans -for deletion -don not use-
Market Value Salvage Value Cap Recov Cost THI Cost Starting Hrs Planned Use Hrs Useful Life Hrs Horsepower Speed Width
Fuel Amount Fuel Price Fuel Cost Labor Amount Labor Price Labor Cost Lube Oil Amounts Lube Oil Price Lube Oil Cost Repair Cost
Equiv PTO HP Field Efficiency Amount Operating Cost Alloc OH Cost
Labor Available (hours per day) Area Covered (ac/ha per day) Planned vs Actual Start Date Probable Field Days Needed Probable Finish Date Timeliness Penalty Days From Start Timeliness Penalty (percent) Additional Penalty (percent) Timeliness Penalty Cost (currency) Timeliness Penalty Cost Per Hour
92000.000 9900.000 10.125 0.547 6750.000 700.000 13500.000 270.000 25.500 18.000
2.105 2.000 4.210 0.606 12.000 3.957 0.010 10.000 0.050 6.900
170.000 164.000 n.a. 15.12 10.67
10.000 34.667 04/21/2003 ---04/21/2003 0.044 04/21/2003 21.000 0.500 1.000 0.000 0.000
Input: Tractor, 2-Wheel Drive, 140-159 PTO HP
79000.00 8400.00 4.1032 0.3850 6000 500 12000 130 20.0000 10.0000
2.1052 2.0000 4.2105 0.3173 12.00 3.9570 0.0095 5.0000 0.0495 3.6053
85 99.0000 0.2885 11.82 4.49
Input: Planter, Row Crop, with Fertilizer Attachment, 4-row
13000.00 1500.00 6.0220 0.1620 750 200 1500 140 5.5000 8.0000
0.0000 0.0000 0.0000 0.2885 0.00 0.0000 0.0000 5.0000 0.0000 3.2946
85 65.0000 0.2885 3.29 6.18
Operation
Plant, Soybeans -for deletion -don not use-
Market Value Salvage Value Cap Recov Cost THI Cost Starting Hrs Planned Use Hrs Useful Life Hrs Horsepower Speed Width
Fuel Amount Fuel Price Fuel Cost Labor Amount Labor Price Labor Cost Lube Oil Amounts Lube Oil Price Lube Oil Cost Repair Cost
Equiv PTO HP Field Efficiency Amount Operating Cost Alloc OH Cost
Labor Available (hours per day) Area Covered (ac/ha per day) Planned vs Actual Start Date Probable Field Days Needed Probable Finish Date Timeliness Penalty Days From Start Timeliness Penalty (percent) Additional Penalty (percent) Timeliness Penalty Cost (currency) Timeliness Penalty Cost Per Hour
101100.000 9900.000 6.245 0.216 6750.000 700.000 13500.000 290.000 25.500 22.000
1.742 2.000 3.484 0.253 12.000 0.761 0.002 10.000 0.011 3.610
220.000 164.000 n.a. 7.87 6.46
10.000 52.000 04/21/2003 ---04/21/2003 0.030 04/21/2003 21.000 0.500 1.000 0.000 0.000
Input: Tractor, 2-Wheel Drive, 140-159 PTO HP
84100.00 8400.00 0.8447 0.0785 6000 500 12000 150 20.0000 10.0000
1.7421 2.0000 3.4841 0.0610 12.00 0.7610 0.0021 5.0000 0.0107 0.7381
110 99.0000 0.1923 4.99 0.92
Input: Planter, Row Crop, with Fertilizer Attachment, 4-row
17000.00 1500.00 5.4006 0.1380 750 200 1500 140 5.5000 12.0000
0.0000 0.0000 0.0000 0.1923 0.00 0.0000 0.0000 5.0000 0.0000 2.8722
110 65.0000 0.1923 2.87 5.54
Operation
Plant, Soybeans -for deletion -don not use-
Market Value Salvage Value Cap Recov Cost THI Cost Starting Hrs Planned Use Hrs Useful Life Hrs Horsepower Speed Width
Fuel Amount Fuel Price Fuel Cost Labor Amount Labor Price Labor Cost Lube Oil Amounts Lube Oil Price Lube Oil Cost Repair Cost
Equiv PTO HP Field Efficiency Amount Operating Cost Alloc OH Cost
Labor Available (hours per day) Area Covered (ac/ha per day) Planned vs Actual Start Date Probable Field Days Needed Probable Finish Date Timeliness Penalty Days From Start Timeliness Penalty (percent) Additional Penalty (percent) Timeliness Penalty Cost (currency) Timeliness Penalty Cost Per Hour
106000.000 9900.000 4.152 0.313 6750.000 700.000 13500.000 310.000 25.500 22.000
1.825 2.000 3.649 0.249 12.000 2.638 0.008 10.000 0.041 3.260
220.000 164.000 n.a. 9.59 4.47
10.000 52.000 04/21/2003 ---04/21/2003 0.030 04/21/2003 21.000 0.500 1.000 0.000 0.000
Input: Tractor, 2-Wheel Drive, 140-159 PTO HP
89000.00 8400.00 3.1135 0.2867 6000 500 12000 170 20.0000 10.0000
1.8246 2.0000 3.6491 0.2115 12.00 2.6380 0.0080 5.0000 0.0414 2.7078
110 99.0000 0.1923 9.04 3.40
Input: Planter, Row Crop, with Fertilizer Attachment, 4-row
17000.00 1500.00 1.0386 0.0265 750 200 1500 140 5.5000 12.0000
0.0000 0.0000 0.0000 0.0370 0.00 0.0000 0.0000 5.0000 0.0000 0.5524
110 65.0000 0.1923 0.55 1.07
Operation
Plant, Soybeans -for deletion -don not use-
Market Value Salvage Value Cap Recov Cost THI Cost Starting Hrs Planned Use Hrs Useful Life Hrs Horsepower Speed Width
Fuel Amount Fuel Price Fuel Cost Labor Amount Labor Price Labor Cost Lube Oil Amounts Lube Oil Price Lube Oil Cost Repair Cost
Equiv PTO HP Field Efficiency Amount Operating Cost Alloc OH Cost
Labor Available (hours per day) Area Covered (ac/ha per day) Planned vs Actual Start Date Probable Field Days Needed Probable Finish Date Timeliness Penalty Days From Start Timeliness Penalty (percent) Additional Penalty (percent) Timeliness Penalty Cost (currency) Timeliness Penalty Cost Per Hour
108000.000 9900.000 5.736 0.178 6750.000 700.000 13500.000 310.000 25.500 24.000
1.696 2.000 3.391 0.200 12.000 0.435 0.001 10.000 0.007 3.198
250.000 164.000 n.a. 7.03 5.91
10.000 60.667 04/21/2003 ---04/21/2003 0.025 04/21/2003 21.000 0.500 1.000 0.000 0.000
Input: Tractor, 2-Wheel Drive, 140-159 PTO HP
89000.00 8400.00 0.5132 0.0473 6000 500 12000 170 20.0000 10.0000
1.6955 2.0000 3.3911 0.0349 12.00 0.4348 0.0013 5.0000 0.0068 0.4463
125 99.0000 0.1648 4.28 0.56
Input: Planter, Row Crop, with Fertilizer Attachment, 4-row
19000.00 1500.00 5.2231 0.1311 750 200 1500 140 5.5000 14.0000
0.0000 0.0000 0.0000 0.1648 0.00 0.0000 0.0000 5.0000 0.0000 2.7516
125 65.0000 0.1648 2.75 5.35
Operation
Plant, Soybeans -for deletion -don not use-
Market Value Salvage Value Cap Recov Cost THI Cost Starting Hrs Planned Use Hrs Useful Life Hrs Horsepower Speed Width
Fuel Amount Fuel Price Fuel Cost Labor Amount Labor Price Labor Cost Lube Oil Amounts Lube Oil Price Lube Oil Cost Repair Cost
Equiv PTO HP Field Efficiency Amount Operating Cost Alloc OH Cost
Labor Available (hours per day) Area Covered (ac/ha per day) Planned vs Actual Start Date Probable Field Days Needed Probable Finish Date Timeliness Penalty Days From Start Timeliness Penalty (percent) Additional Penalty (percent) Timeliness Penalty Cost (currency) Timeliness Penalty Cost Per Hour
113000.000 9900.000 3.692 0.280 6750.000 700.000 13500.000 330.000 25.500 24.000
1.764 2.000 3.529 0.208 12.000 2.261 0.008 10.000 0.039 2.905
250.000 164.000 n.a. 8.73 3.97
10.000 60.667 04/21/2003 ---04/21/2003 0.025 04/21/2003 21.000 0.500 1.000 0.000 0.000
Input: Tractor, 2-Wheel Drive, 140-159 PTO HP
94000.00 8400.00 2.8307 0.2586 6000 500 12000 190 20.0000 10.0000
1.7644 2.0000 3.5289 0.1813 12.00 2.2612 0.0075 5.0000 0.0391 2.4514
125 99.0000 0.1648 8.28 3.09
Input: Planter, Row Crop, with Fertilizer Attachment, 4-row
19000.00 1500.00 0.8609 0.0216 750 200 1500 140 5.5000 14.0000
0.0000 0.0000 0.0000 0.0272 0.00 0.0000 0.0000 5.0000 0.0000 0.4536
125 65.0000 0.1648 0.45 0.88
Operation
Plant, Soybeans -for deletion -don not use-
Market Value Salvage Value Cap Recov Cost THI Cost Starting Hrs Planned Use Hrs Useful Life Hrs Horsepower Speed Width
Fuel Amount Fuel Price Fuel Cost Labor Amount Labor Price Labor Cost Lube Oil Amounts Lube Oil Price Lube Oil Cost Repair Cost
Equiv PTO HP Field Efficiency Amount Operating Cost Alloc OH Cost
Labor Available (hours per day) Area Covered (ac/ha per day) Planned vs Actual Start Date Probable Field Days Needed Probable Finish Date Timeliness Penalty Days From Start Timeliness Penalty (percent) Additional Penalty (percent) Timeliness Penalty Cost (currency) Timeliness Penalty Cost Per Hour
115000.000 9900.000 5.105 0.152 6750.000 700.000 13500.000 330.000 25.500 26.000
1.542 2.000 3.084 0.158 12.000 0.303 0.001 10.000 0.005 2.799
280.000 169.000 n.a. 6.19 5.26
10.000 74.667 04/21/2003 ---04/21/2003 0.021 04/21/2003 21.000 0.500 1.000 0.000 0.000
Input: Tractor, 2-Wheel Drive, 140-159 PTO HP
94000.00 8400.00 0.3791 0.0346 6000 500 12000 190 20.0000 10.0000
1.5420 2.0000 3.0840 0.0243 12.00 0.3028 0.0010 5.0000 0.0052 0.3283
140 99.0000 0.1339 3.72 0.41
Input: Planter, Row Crop, with Fertilizer Attachment, 4-row
21000.00 1500.00 4.7264 0.1170 750 200 1500 140 5.5000 16.0000
0.0000 0.0000 0.0000 0.1339 0.00 0.0000 0.0000 5.0000 0.0000 2.4710
140 70.0000 0.1339 2.47 4.84
Operation
Plant, Soybeans -for deletion -don not use-
Market Value Salvage Value Cap Recov Cost THI Cost Starting Hrs Planned Use Hrs Useful Life Hrs Horsepower Speed Width
Fuel Amount Fuel Price Fuel Cost Labor Amount Labor Price Labor Cost Lube Oil Amounts Lube Oil Price Lube Oil Cost Repair Cost
Equiv PTO HP Field Efficiency Amount Operating Cost Alloc OH Cost
Labor Available (hours per day) Area Covered (ac/ha per day) Planned vs Actual Start Date Probable Field Days Needed Probable Finish Date Timeliness Penalty Days From Start Timeliness Penalty (percent) Additional Penalty (percent) Timeliness Penalty Cost (currency) Timeliness Penalty Cost Per Hour
120000.000 9900.000 3.065 0.236 6750.000 700.000 13500.000 350.000 25.500 26.000
1.597 2.000 3.194 0.165 12.000 1.837 0.007 10.000 0.035 2.429
280.000 169.000 n.a. 7.49 3.30
10.000 74.667 04/21/2003 ---04/21/2003 0.021 04/21/2003 21.000 0.500 1.000 0.000 0.000
Input: Tractor, 2-Wheel Drive, 140-159 PTO HP
99000.00 8400.00 2.4315 0.2205 6000 500 12000 210 20.0000 10.0000
1.5968 2.0000 3.1936 0.1473 12.00 1.8372 0.0067 5.0000 0.0347 2.0977
140 99.0000 0.1339 7.16 2.65
Input: Planter, Row Crop, with Fertilizer Attachment, 4-row
21000.00 1500.00 0.6330 0.0157 750 200 1500 140 5.5000 16.0000
0.0000 0.0000 0.0000 0.0179 0.00 0.0000 0.0000 5.0000 0.0000 0.3309
140 70.0000 0.1339 0.33 0.65
Operation
Plant, Soybeans -for deletion -don not use-
Market Value Salvage Value Cap Recov Cost THI Cost Starting Hrs Planned Use Hrs Useful Life Hrs Horsepower Speed Width
Fuel Amount Fuel Price Fuel Cost Labor Amount Labor Price Labor Cost Lube Oil Amounts Lube Oil Price Lube Oil Cost Repair Cost
Equiv PTO HP Field Efficiency Amount Operating Cost Alloc OH Cost
Labor Available (hours per day) Area Covered (ac/ha per day) Planned vs Actual Start Date Probable Field Days Needed Probable Finish Date Timeliness Penalty Days From Start Timeliness Penalty (percent) Additional Penalty (percent) Timeliness Penalty Cost (currency) Timeliness Penalty Cost Per Hour
122000.000 9900.000 4.920 0.140 6750.000 700.000 13500.000 350.000 25.500 28.000
1.517 2.000 3.034 0.137 12.000 0.219 0.001 10.000 0.004 2.655
310.000 169.000 n.a. 5.91 5.06
10.000 84.000 04/21/2003 ---04/21/2003 0.018 04/21/2003 21.000 0.500 1.000 0.000 0.000
Input: Tractor, 2-Wheel Drive, 140-159 PTO HP
99000.00 8400.00 0.2895 0.0263 6000 500 12000 210 20.0000 10.0000
1.5168 2.0000 3.0336 0.0175 12.00 0.2187 0.0008 5.0000 0.0041 0.2497
155 99.0000 0.1190 3.51 0.32
Input: Planter, Row Crop, with Fertilizer Attachment, 4-row
23000.00 1500.00 4.6302 0.1133 750 200 1500 140 5.5000 18.0000
0.0000 0.0000 0.0000 0.1190 0.00 0.0000 0.0000 5.0000 0.0000 2.4056
155 70.0000 0.1190 2.41 4.74
Operation
Plant, Soybeans -for deletion -don not use-
Market Value Salvage Value Cap Recov Cost THI Cost Starting Hrs Planned Use Hrs Useful Life Hrs Horsepower Speed Width
Fuel Amount Fuel Price Fuel Cost Labor Amount Labor Price Labor Cost Lube Oil Amounts Lube Oil Price Lube Oil Cost Repair Cost
Equiv PTO HP Field Efficiency Amount Operating Cost Alloc OH Cost
Labor Available (hours per day) Area Covered (ac/ha per day) Planned vs Actual Start Date Probable Field Days Needed Probable Finish Date Timeliness Penalty Days From Start Timeliness Penalty (percent) Additional Penalty (percent) Timeliness Penalty Cost (currency) Timeliness Penalty Cost Per Hour
127000.000 9900.000 2.830 0.219 6750.000 700.000 13500.000 370.000 25.500 28.000
1.565 2.000 3.129 0.145 12.000 1.633 0.006 10.000 0.033 2.245
310.000 169.000 n.a. 7.04 3.05
10.000 84.000 04/21/2003 ---04/21/2003 0.018 04/21/2003 21.000 0.500 1.000 0.000 0.000
Input: Tractor, 2-Wheel Drive, 140-159 PTO HP
104000.00 8400.00 2.2783 0.2053 6000 500 12000 230 20.0000 10.0000
1.5646 2.0000 3.1292 0.1310 12.00 1.6331 0.0064 5.0000 0.0334 1.9588
155 99.0000 0.1190 6.75 2.48
Input: Planter, Row Crop, with Fertilizer Attachment, 4-row
23000.00 1500.00 0.5512 0.0135 750 200 1500 140 5.5000 18.0000
0.0000 0.0000 0.0000 0.0142 0.00 0.0000 0.0000 5.0000 0.0000 0.2864
155 70.0000 0.1190 0.29 0.56
Operation
Test operation
Market Value Salvage Value Cap Recov Cost THI Cost Starting Hrs Planned Use Hrs Useful Life Hrs Horsepower Speed Width
Fuel Amount Fuel Price Fuel Cost Labor Amount Labor Price Labor Cost Lube Oil Amounts Lube Oil Price Lube Oil Cost Repair Cost
Equiv PTO HP Field Efficiency Amount Operating Cost Alloc OH Cost
Labor Available (hours per day) Area Covered (ac/ha per day) Planned vs Actual Start Date Probable Field Days Needed Probable Finish Date Timeliness Penalty Days From Start Timeliness Penalty (percent) Additional Penalty (percent) Timeliness Penalty Cost (currency) Timeliness Penalty Cost Per Hour
124000.000 12750.000 7.360 0.154 1000.000 600.000 14000.000 300.000 24.500 20.000
2.497 0.730 1.823 0.431 12.400 2.675 0.008 10.000 0.040 3.911
280.000 1.840 n.a. 8.45 7.51
10.000 46.364 04/21/2009 ---04/21/2009 0.033 04/21/2009 21.000 0.500 1.000 0.000 0.000
Input: Tractor, 150 HP, 2009
100000.00 10000.00 2.1389 0.0687 0 500 12000 150 20.0000 10.0000
2.4969 0.7300 1.8227 0.2157 12.40 2.6745 0.0080 5.0000 0.0402 1.8136
140 0.9900 0.2157 6.35 2.21
Input: Test Disk 2009
24000.00 2750.00 5.2211 0.0849 1000 100 2000 150 4.5000 10.0000
0.0000 0.0000 0.0000 0.2157 0.00 0.0000 0.0000 5.0000 0.0000 2.0976
140 0.8500 0.2157 2.10 5.31
Dataset: Seeding and Planting, corn IRI Examples of crop operations used to explain commodity cost and return estimates.

Search IRIs:
https://www.devtreks.org/agtreks/linkedviews/crops/operationgroup/Seeding and Planting, corn/44/operation2resources02a









Uploading a new file will replace any existing file. If necessary, please package and download the existing file prior to this action. If the file has been uploaded successfully, this page will refresh and show the new file information. If the file can't be uploaded (i.e. exceeds 60MB, unsupported mimetype, bad xml, bad html) this page will refresh and show the existing file information.

The file has been uploaded.