Operation Group
|
Tillage and Cultivation, Nashua corn and beans research plots
|
955748.000 |
95600.000 |
54.410 |
0.971 |
107000.000 |
9020.000 |
214000.000 |
3675.000 |
267.500 |
310.000 |
153.813 |
26.000 |
263.969 |
7.130 |
180.000 |
42.780 |
0.349 |
48.500 |
0.576 |
34.728 |
3000.000 |
27.100 |
n.a.
|
342.05 |
55.38 |
|
|
|
|
|
Operation
|
Cultivation, Second, Early 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
|
|
|
|
|
|
44427.000 |
4400.000 |
2.940 |
0.051 |
7000.000 |
600.000 |
14000.000 |
220.000 |
15.000 |
20.000 |
10.572 |
2.000 |
21.145 |
0.500 |
12.000 |
3.000 |
0.022 |
3.000 |
0.043 |
1.968 |
200.000 |
1.790 |
n.a.
|
26.16 |
2.99 |
|
|
|
|
|
Input: Cultivator, Field, Model 5112, Kent, 16 feet
|
4675.00 |
400.00 |
1.2098 |
0.0188 |
1000 |
100 |
2000 |
110 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2500 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.7150 |
100 |
0.8000 |
0.2500 |
0.71 |
1.23 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.7304 |
0.0322 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.5724 |
2.0000 |
21.1448 |
0.2500 |
12.00 |
3.0000 |
0.0217 |
2.0000 |
0.0433 |
1.2535 |
100 |
0.9900 |
0.2500 |
25.44 |
1.76 |
|
|
|
|
|
Operation
|
Tillage, First, Chisel Plow, Early 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
|
|
|
|
|
|
42753.000 |
4300.000 |
2.347 |
0.042 |
7000.000 |
600.000 |
14000.000 |
220.000 |
15.000 |
20.000 |
9.938 |
2.000 |
19.876 |
0.470 |
12.000 |
2.820 |
0.020 |
3.000 |
0.041 |
1.502 |
200.000 |
1.840 |
n.a.
|
24.24 |
2.39 |
|
|
|
|
|
Input: Plow, Chisel, Glencoe, Model 5,
|
3000.00 |
300.00 |
0.7205 |
0.0114 |
1000 |
100 |
2000 |
110 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2350 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.3239 |
100 |
0.8500 |
0.2353 |
0.32 |
0.73 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.6266 |
0.0302 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
9.9381 |
2.0000 |
19.8761 |
0.2350 |
12.00 |
2.8200 |
0.0204 |
2.0000 |
0.0407 |
1.1783 |
100 |
0.9900 |
0.2353 |
23.92 |
1.66 |
|
|
|
|
|
Operation
|
Tillage, First, Moldboard Plow
|
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
|
|
|
|
|
|
51769.000 |
5300.000 |
3.112 |
0.055 |
7000.000 |
600.000 |
14000.000 |
225.000 |
14.500 |
20.000 |
10.775 |
2.000 |
21.550 |
0.522 |
12.000 |
3.132 |
0.023 |
3.000 |
0.047 |
2.233 |
200.000 |
1.840 |
n.a.
|
26.96 |
3.17 |
|
|
|
|
|
Input: Plow, Moldboard, 3 bottom
|
3410.00 |
300.00 |
0.9193 |
0.0143 |
1000 |
100 |
2000 |
110 |
4.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2610 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.6413 |
100 |
0.8500 |
0.2614 |
0.64 |
0.93 |
|
|
|
|
|
Input: Tractor, New Holland, 2002, Model TM125, 115 HP
|
48359.00 |
5000.00 |
2.1924 |
0.0410 |
6000 |
500 |
12000 |
115 |
10.0000 |
10.0000 |
10.7748 |
2.0000 |
21.5496 |
0.2610 |
12.00 |
3.1320 |
0.0234 |
2.0000 |
0.0467 |
1.5919 |
100 |
0.9900 |
0.2614 |
26.32 |
2.23 |
|
|
|
|
|
Operation
|
Tillage, First, Ridge Till, Early 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
|
|
|
|
|
|
41248.000 |
4200.000 |
2.101 |
0.038 |
7000.000 |
600.000 |
14000.000 |
220.000 |
15.000 |
20.000 |
10.572 |
2.000 |
21.145 |
0.500 |
12.000 |
3.000 |
0.022 |
3.000 |
0.043 |
1.482 |
200.000 |
1.790 |
n.a.
|
25.67 |
2.14 |
|
|
|
|
|
Input: Cultivator, Row Crop, Buffalo, Model 4600, 6 row, 30 inch
|
1496.00 |
200.00 |
0.3707 |
0.0062 |
1000 |
100 |
2000 |
110 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2500 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.2288 |
100 |
0.8000 |
0.2500 |
0.23 |
0.38 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.7304 |
0.0322 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.5724 |
2.0000 |
21.1448 |
0.2500 |
12.00 |
3.0000 |
0.0217 |
2.0000 |
0.0433 |
1.2535 |
100 |
0.9900 |
0.2500 |
25.44 |
1.76 |
|
|
|
|
|
Operation
|
Tillage, Second, Field Cultivator, Early 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
|
|
|
|
|
|
44427.000 |
4400.000 |
2.940 |
0.051 |
7000.000 |
600.000 |
14000.000 |
220.000 |
15.000 |
20.000 |
10.572 |
2.000 |
21.145 |
0.500 |
12.000 |
3.000 |
0.022 |
3.000 |
0.043 |
1.968 |
200.000 |
1.790 |
n.a.
|
26.16 |
2.99 |
|
|
|
|
|
Input: Cultivator, Field, Model 5112, Kent, 16 feet
|
4675.00 |
400.00 |
1.2098 |
0.0188 |
1000 |
100 |
2000 |
110 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2500 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.7150 |
100 |
0.8000 |
0.2500 |
0.71 |
1.23 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.7304 |
0.0322 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.5724 |
2.0000 |
21.1448 |
0.2500 |
12.00 |
3.0000 |
0.0217 |
2.0000 |
0.0433 |
1.2535 |
100 |
0.9900 |
0.2500 |
25.44 |
1.76 |
|
|
|
|
|
Operation
|
Tillage, Disk and Harrow, 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
|
|
|
|
|
|
54953.000 |
5500.000 |
2.922 |
0.049 |
7000.000 |
600.000 |
14000.000 |
230.000 |
16.000 |
26.000 |
5.498 |
2.000 |
10.995 |
0.260 |
12.000 |
1.560 |
0.011 |
4.500 |
0.023 |
1.453 |
200.000 |
1.790 |
n.a.
|
14.03 |
2.97 |
|
|
|
|
|
Input: Disk Harrow, Tandem, Drawn, 15-17 foot
|
15200.00 |
1500.00 |
2.0217 |
0.0320 |
1000 |
100 |
2000 |
120 |
6.0000 |
16.0000 |
0.0000 |
0.0000 |
0.0000 |
0.1300 |
0.00 |
0.0000 |
0.0000 |
2.5000 |
0.0000 |
0.8007 |
100 |
0.8000 |
0.1302 |
0.80 |
2.05 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
0.8998 |
0.0167 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
5.4976 |
2.0000 |
10.9953 |
0.1300 |
12.00 |
1.5600 |
0.0113 |
2.0000 |
0.0225 |
0.6518 |
100 |
0.9900 |
0.1302 |
13.23 |
0.92 |
|
|
|
|
|
Operation
|
Cultivation, First, Late 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
|
|
|
|
|
|
45002.000 |
4500.000 |
3.077 |
0.053 |
7000.000 |
600.000 |
14000.000 |
220.000 |
15.000 |
20.000 |
10.572 |
2.000 |
21.145 |
0.500 |
12.000 |
3.000 |
0.022 |
3.000 |
0.043 |
2.056 |
200.000 |
1.790 |
n.a.
|
26.24 |
3.13 |
|
|
|
|
|
Input: Cultivator, Row Crop, Hiniker, Model 6000, 6 row, used
|
5250.00 |
500.00 |
1.3470 |
0.0212 |
1000 |
100 |
2000 |
110 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2500 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.8029 |
100 |
0.8000 |
0.2500 |
0.80 |
1.37 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.7304 |
0.0322 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.5724 |
2.0000 |
21.1448 |
0.2500 |
12.00 |
3.0000 |
0.0217 |
2.0000 |
0.0433 |
1.2535 |
100 |
0.9900 |
0.2500 |
25.44 |
1.76 |
|
|
|
|
|
Operation
|
Cultivation, Second, Late 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
|
|
|
|
|
|
45002.000 |
4500.000 |
3.077 |
0.053 |
7000.000 |
600.000 |
14000.000 |
220.000 |
15.000 |
20.000 |
10.572 |
2.000 |
21.145 |
0.500 |
12.000 |
3.000 |
0.022 |
3.000 |
0.043 |
2.056 |
200.000 |
1.790 |
n.a.
|
26.24 |
3.13 |
|
|
|
|
|
Input: Cultivator, Row Crop, Hiniker, Model 6000, 6 row, used
|
5250.00 |
500.00 |
1.3470 |
0.0212 |
1000 |
100 |
2000 |
110 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2500 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.8029 |
100 |
0.8000 |
0.2500 |
0.80 |
1.37 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.7304 |
0.0322 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.5724 |
2.0000 |
21.1448 |
0.2500 |
12.00 |
3.0000 |
0.0217 |
2.0000 |
0.0433 |
1.2535 |
100 |
0.9900 |
0.2500 |
25.44 |
1.76 |
|
|
|
|
|
Operation
|
Tillage, First, Chisel Plow, Late 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
|
|
|
|
|
|
42753.000 |
4300.000 |
2.347 |
0.042 |
7000.000 |
600.000 |
14000.000 |
220.000 |
15.000 |
20.000 |
9.938 |
2.000 |
19.876 |
0.470 |
12.000 |
2.820 |
0.020 |
3.000 |
0.041 |
1.502 |
200.000 |
1.840 |
n.a.
|
24.24 |
2.39 |
|
|
|
|
|
Input: Plow, Chisel, Glencoe, Model 5,
|
3000.00 |
300.00 |
0.7205 |
0.0114 |
1000 |
100 |
2000 |
110 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2350 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.3239 |
100 |
0.8500 |
0.2353 |
0.32 |
0.73 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (low service capacity)
|
39753.00 |
4000.00 |
1.6266 |
0.0302 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
9.9381 |
2.0000 |
19.8761 |
0.2350 |
12.00 |
2.8200 |
0.0204 |
2.0000 |
0.0407 |
1.1783 |
100 |
0.9900 |
0.2353 |
23.92 |
1.66 |
|
|
|
|
|
Operation
|
Tillage, Second, Field Cultivator, Late 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
|
|
|
|
|
|
44427.000 |
4400.000 |
2.940 |
0.051 |
7000.000 |
600.000 |
14000.000 |
220.000 |
15.000 |
20.000 |
10.572 |
2.000 |
21.145 |
0.500 |
12.000 |
3.000 |
0.022 |
3.000 |
0.043 |
1.968 |
200.000 |
1.790 |
n.a.
|
26.16 |
2.99 |
|
|
|
|
|
Input: Cultivator, Field, Model 5112, Kent, 16 feet
|
4675.00 |
400.00 |
1.2098 |
0.0188 |
1000 |
100 |
2000 |
110 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2500 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.7150 |
100 |
0.8000 |
0.2500 |
0.71 |
1.23 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.7304 |
0.0322 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.5724 |
2.0000 |
21.1448 |
0.2500 |
12.00 |
3.0000 |
0.0217 |
2.0000 |
0.0433 |
1.2535 |
100 |
0.9900 |
0.2500 |
25.44 |
1.76 |
|
|
|
|
|
Operation
|
Tillage, First, 2003, Chisel Plow, NASS machinery
|
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
|
|
|
|
|
|
146100.000 |
14300.000 |
7.424 |
0.150 |
9000.000 |
600.000 |
18000.000 |
370.000 |
25.000 |
20.000 |
13.164 |
1.000 |
13.164 |
0.470 |
12.000 |
2.820 |
0.040 |
3.500 |
0.040 |
3.667 |
200.000 |
1.840 |
n.a.
|
19.69 |
7.57 |
|
|
|
|
|
Input: Chisel Plow, Maximum 1 foot depth, Chisel or Sweep Type, Drawn or Mounted,
|
13100.00 |
1300.00 |
3.1482 |
0.0499 |
1000 |
100 |
2000 |
120 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2350 |
0.00 |
0.0000 |
0.0000 |
2.5000 |
0.0000 |
1.4142 |
100 |
0.8500 |
0.2353 |
1.41 |
3.20 |
|
|
|
|
|
Input: Tractor, 4-Wheel Drive, 200-280 PTO HP
|
133000.00 |
13000.00 |
4.2761 |
0.1004 |
8000 |
500 |
16000 |
250 |
20.0000 |
10.0000 |
13.1642 |
1.0000 |
13.1642 |
0.2350 |
12.00 |
2.8200 |
0.0398 |
1.0000 |
0.0398 |
2.2526 |
100 |
0.9900 |
0.2353 |
18.28 |
4.38 |
|
|
|
|
|
Operation
|
Tillage, Second, 2003, Field Cultivator, NASS machinery
|
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
|
|
|
|
|
|
127600.000 |
13100.000 |
3.002 |
0.050 |
7000.000 |
620.000 |
14000.000 |
330.000 |
27.000 |
28.000 |
3.933 |
1.000 |
3.933 |
0.186 |
12.000 |
1.116 |
0.014 |
3.500 |
0.014 |
1.839 |
200.000 |
1.840 |
n.a.
|
6.90 |
3.05 |
|
|
|
|
|
Input: Field Cultivator, Mounted or Drawn, 17-19 foot
|
11600.00 |
1100.00 |
1.1279 |
0.0146 |
1000 |
120 |
2000 |
120 |
7.0000 |
18.0000 |
0.0000 |
0.0000 |
0.0000 |
0.0930 |
0.00 |
0.0000 |
0.0000 |
2.5000 |
0.0000 |
0.4779 |
100 |
0.8500 |
0.0934 |
0.48 |
1.14 |
|
|
|
|
|
Input: Tractor, 2-Wheel Drive, 190-220 PTO HP
|
116000.00 |
12000.00 |
1.8738 |
0.0350 |
6000 |
500 |
12000 |
210 |
20.0000 |
10.0000 |
3.9329 |
1.0000 |
3.9329 |
0.0930 |
12.00 |
1.1160 |
0.0135 |
1.0000 |
0.0135 |
1.3606 |
100 |
0.9900 |
0.0934 |
6.42 |
1.91 |
|
|
|
|
|
Operation
|
Cultivation, Second, 2003, NASS machinery
|
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
|
|
|
|
|
|
90430.000 |
9000.000 |
6.620 |
0.117 |
7000.000 |
600.000 |
14000.000 |
270.000 |
25.000 |
18.000 |
13.280 |
1.000 |
13.280 |
0.626 |
12.000 |
3.756 |
0.034 |
3.500 |
0.034 |
4.532 |
200.000 |
1.790 |
n.a.
|
21.60 |
6.74 |
|
|
|
|
|
Input: Cultivator, Row Crop, 6 Row
|
6330.00 |
600.00 |
2.0342 |
0.0320 |
1000 |
100 |
2000 |
120 |
5.0000 |
8.0000 |
0.0000 |
0.0000 |
0.0000 |
0.3130 |
0.00 |
0.0000 |
0.0000 |
2.5000 |
0.0000 |
1.2120 |
100 |
0.8000 |
0.3125 |
1.21 |
2.07 |
|
|
|
|
|
Input: Tractor, 2-Wheel Drive, 140-159 PTO HP
|
84100.00 |
8400.00 |
4.5862 |
0.0852 |
6000 |
500 |
12000 |
150 |
20.0000 |
10.0000 |
13.2803 |
1.0000 |
13.2803 |
0.3130 |
12.00 |
3.7560 |
0.0345 |
1.0000 |
0.0345 |
3.3201 |
100 |
0.9900 |
0.3125 |
20.39 |
4.67 |
|
|
|
|
|
Operation
|
Tillage and Cultivation, Nashua corn and beans research plots
|
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
|
|
|
|
|
|
90430.000 |
9000.000 |
6.620 |
0.117 |
7000.000 |
600.000 |
14000.000 |
270.000 |
25.000 |
18.000 |
13.280 |
1.000 |
13.280 |
0.626 |
12.000 |
3.756 |
0.034 |
3.500 |
0.034 |
4.532 |
200.000 |
1.790 |
n.a.
|
21.60 |
6.74 |
|
|
|
|
|
Input: Cultivator, Row Crop, 6 Row
|
6330.00 |
600.00 |
2.0342 |
0.0320 |
1000 |
100 |
2000 |
120 |
5.0000 |
8.0000 |
0.0000 |
0.0000 |
0.0000 |
0.3130 |
0.00 |
0.0000 |
0.0000 |
2.5000 |
0.0000 |
1.2120 |
100 |
0.8000 |
0.3125 |
1.21 |
2.07 |
|
|
|
|
|
Input: Tractor, 2-Wheel Drive, 140-159 PTO HP
|
84100.00 |
8400.00 |
4.5862 |
0.0852 |
6000 |
500 |
12000 |
150 |
20.0000 |
10.0000 |
13.2803 |
1.0000 |
13.2803 |
0.3130 |
12.00 |
3.7560 |
0.0345 |
1.0000 |
0.0345 |
3.3201 |
100 |
0.9900 |
0.3125 |
20.39 |
4.67 |
|
|
|
|
|
Operation
|
Cultivation, First, Early 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
|
|
|
|
|
|
44427.000 |
4400.000 |
2.940 |
0.051 |
7000.000 |
600.000 |
14000.000 |
220.000 |
15.000 |
20.000 |
10.572 |
2.000 |
21.145 |
0.500 |
12.000 |
3.000 |
0.022 |
3.000 |
0.043 |
1.968 |
200.000 |
1.790 |
n.a.
|
26.16 |
2.99 |
|
|
|
|
|
Input: Cultivator, Field, Model 5112, Kent, 16 feet
|
4675.00 |
400.00 |
1.2098 |
0.0188 |
1000 |
100 |
2000 |
110 |
5.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2500 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.7150 |
100 |
0.8000 |
0.2500 |
0.71 |
1.23 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.7304 |
0.0322 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.5724 |
2.0000 |
21.1448 |
0.2500 |
12.00 |
3.0000 |
0.0217 |
2.0000 |
0.0433 |
1.2535 |
100 |
0.9900 |
0.2500 |
25.44 |
1.76 |
|
|
|
|
|