Operation Group
|
Weed Management, Nashua corn and beans research plots
|
2301416.000 |
228600.000 |
151.551 |
2.404 |
364050.000 |
32190.000 |
728100.000 |
11822.000 |
892.500 |
1080.000 |
556.629 |
108.000 |
1113.260 |
25.398 |
648.000 |
152.388 |
1.092 |
163.000 |
2.197 |
87.765 |
10800.000 |
88.710 |
n.a.
|
1355.61 |
153.96 |
|
|
|
|
|
Operation
|
Weed Management, 1990 Lasso-Cyanazine
|
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
|
|
|
|
|
|
43297.000 |
4300.000 |
2.843 |
0.044 |
6750.000 |
600.000 |
13500.000 |
220.000 |
16.500 |
20.000 |
10.023 |
2.000 |
20.045 |
0.474 |
12.000 |
2.844 |
0.021 |
3.000 |
0.041 |
1.651 |
200.000 |
1.640 |
n.a.
|
24.58 |
2.89 |
|
|
|
|
|
Input: Alachlor (Lasso), 4#-GAL EC 1990
|
Input: Cyanazine (Bladex), 4#-GAL EC 1990
|
Input: Sprayer Trailer, Ritchie Best Way, 300 gallon
|
3545.00 |
300.00 |
1.2025 |
0.0135 |
750 |
100 |
1500 |
110 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.4625 |
100 |
0.6500 |
0.2367 |
0.46 |
1.22 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.6404 |
0.0305 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.0226 |
2.0000 |
20.0453 |
0.2370 |
12.00 |
2.8440 |
0.0205 |
2.0000 |
0.0410 |
1.1883 |
100 |
0.9900 |
0.2367 |
24.12 |
1.67 |
|
|
|
|
|
Operation
|
Weed Management, 1990 Lasso-Aatrex
|
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
|
|
|
|
|
|
43297.000 |
4300.000 |
2.843 |
0.044 |
6750.000 |
600.000 |
13500.000 |
220.000 |
16.500 |
20.000 |
10.023 |
2.000 |
20.045 |
0.474 |
12.000 |
2.844 |
0.021 |
3.000 |
0.041 |
1.651 |
200.000 |
1.640 |
n.a.
|
24.58 |
2.89 |
|
|
|
|
|
Input: Alachlor (Lasso), 4#-GAL EC 1990
|
Input: Sprayer Trailer, Ritchie Best Way, 300 gallon
|
3545.00 |
300.00 |
1.2025 |
0.0135 |
750 |
100 |
1500 |
110 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.4625 |
100 |
0.6500 |
0.2367 |
0.46 |
1.22 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.6404 |
0.0305 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.0226 |
2.0000 |
20.0453 |
0.2370 |
12.00 |
2.8440 |
0.0205 |
2.0000 |
0.0410 |
1.1883 |
100 |
0.9900 |
0.2367 |
24.12 |
1.67 |
|
|
|
|
|
Input: Atrazine (Aatrex), 4#-GAL EC 1990
|
Operation
|
Weed Management, 1990 Lasso-Sencor
|
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
|
|
|
|
|
|
43297.000 |
4300.000 |
2.843 |
0.044 |
6750.000 |
600.000 |
13500.000 |
220.000 |
16.500 |
20.000 |
10.023 |
2.000 |
20.045 |
0.474 |
12.000 |
2.844 |
0.021 |
3.000 |
0.041 |
1.651 |
200.000 |
1.640 |
n.a.
|
24.58 |
2.89 |
|
|
|
|
|
Input: Alachlor (Lasso), 4#-GAL EC 1990
|
Input: Metribuzin (Lexone or Sencor), 75% DF 1990
|
Input: Sprayer Trailer, Ritchie Best Way, 300 gallon
|
3545.00 |
300.00 |
1.2025 |
0.0135 |
750 |
100 |
1500 |
110 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.4625 |
100 |
0.6500 |
0.2367 |
0.46 |
1.22 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.6404 |
0.0305 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.0226 |
2.0000 |
20.0453 |
0.2370 |
12.00 |
2.8440 |
0.0205 |
2.0000 |
0.0410 |
1.1883 |
100 |
0.9900 |
0.2367 |
24.12 |
1.67 |
|
|
|
|
|
Operation
|
Weed Management, 1991 Lasso-Sencor
|
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
|
|
|
|
|
|
43297.000 |
4300.000 |
2.843 |
0.044 |
6750.000 |
600.000 |
13500.000 |
220.000 |
16.500 |
20.000 |
10.023 |
2.000 |
20.045 |
0.474 |
12.000 |
2.844 |
0.021 |
3.000 |
0.041 |
1.651 |
200.000 |
1.640 |
n.a.
|
24.58 |
2.89 |
|
|
|
|
|
Input: Alachlor (Lasso), 4#-GAL EC 1991
|
Input: Metribuzin (Lexone or Sencor), 75% DF 1991
|
Input: Sprayer Trailer, Ritchie Best Way, 300 gallon
|
3545.00 |
300.00 |
1.2025 |
0.0135 |
750 |
100 |
1500 |
110 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.4625 |
100 |
0.6500 |
0.2367 |
0.46 |
1.22 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.6404 |
0.0305 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.0226 |
2.0000 |
20.0453 |
0.2370 |
12.00 |
2.8440 |
0.0205 |
2.0000 |
0.0410 |
1.1883 |
100 |
0.9900 |
0.2367 |
24.12 |
1.67 |
|
|
|
|
|
Operation
|
Weed Management, 1991 Lasso-Bladex
|
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
|
|
|
|
|
|
43297.000 |
4300.000 |
2.843 |
0.044 |
6750.000 |
600.000 |
13500.000 |
220.000 |
16.500 |
20.000 |
10.023 |
2.000 |
20.045 |
0.474 |
12.000 |
2.844 |
0.021 |
3.000 |
0.041 |
1.651 |
200.000 |
1.640 |
n.a.
|
24.58 |
2.89 |
|
|
|
|
|
Input: Alachlor (Lasso), 4#-GAL EC 1991
|
Input: Cyanazine (Bladex), 4#-GAL EC 1991
|
Input: Sprayer Trailer, Ritchie Best Way, 300 gallon
|
3545.00 |
300.00 |
1.2025 |
0.0135 |
750 |
100 |
1500 |
110 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.4625 |
100 |
0.6500 |
0.2367 |
0.46 |
1.22 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.6404 |
0.0305 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.0226 |
2.0000 |
20.0453 |
0.2370 |
12.00 |
2.8440 |
0.0205 |
2.0000 |
0.0410 |
1.1883 |
100 |
0.9900 |
0.2367 |
24.12 |
1.67 |
|
|
|
|
|
Operation
|
Weed Management, 1991 Lasso-Aatrex
|
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
|
|
|
|
|
|
43297.000 |
4300.000 |
2.843 |
0.044 |
6750.000 |
600.000 |
13500.000 |
220.000 |
16.500 |
20.000 |
10.023 |
2.000 |
20.045 |
0.474 |
12.000 |
2.844 |
0.021 |
3.000 |
0.041 |
1.651 |
200.000 |
1.640 |
n.a.
|
24.58 |
2.89 |
|
|
|
|
|
Input: Alachlor (Lasso), 4#-GAL EC 1991
|
Input: Atrazine (Aatrex), 4#-GAL EC 1991
|
Input: Sprayer Trailer, Ritchie Best Way, 300 gallon
|
3545.00 |
300.00 |
1.2025 |
0.0135 |
750 |
100 |
1500 |
110 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.4625 |
100 |
0.6500 |
0.2367 |
0.46 |
1.22 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.6404 |
0.0305 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.0226 |
2.0000 |
20.0453 |
0.2370 |
12.00 |
2.8440 |
0.0205 |
2.0000 |
0.0410 |
1.1883 |
100 |
0.9900 |
0.2367 |
24.12 |
1.67 |
|
|
|
|
|
Operation
|
Weed Management, 1992 Lasso-Aatrex
|
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
|
|
|
|
|
|
43297.000 |
4300.000 |
2.843 |
0.044 |
6750.000 |
600.000 |
13500.000 |
220.000 |
16.500 |
20.000 |
10.023 |
2.000 |
20.045 |
0.474 |
12.000 |
2.844 |
0.021 |
3.000 |
0.041 |
1.651 |
200.000 |
1.640 |
n.a.
|
24.58 |
2.89 |
|
|
|
|
|
Input: Alachlor (Lasso), 4#-GAL EC 1992
|
Input: Atrazine (Aatrex), 4#-GAL EC 1992
|
Input: Sprayer Trailer, Ritchie Best Way, 300 gallon
|
3545.00 |
300.00 |
1.2025 |
0.0135 |
750 |
100 |
1500 |
110 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.4625 |
100 |
0.6500 |
0.2367 |
0.46 |
1.22 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.6404 |
0.0305 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.0226 |
2.0000 |
20.0453 |
0.2370 |
12.00 |
2.8440 |
0.0205 |
2.0000 |
0.0410 |
1.1883 |
100 |
0.9900 |
0.2367 |
24.12 |
1.67 |
|
|
|
|
|
Operation
|
Weed Management, 1992 Lasso-Bladex
|
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
|
|
|
|
|
|
43297.000 |
4300.000 |
2.843 |
0.044 |
6750.000 |
600.000 |
13500.000 |
220.000 |
16.500 |
20.000 |
10.023 |
2.000 |
20.045 |
0.474 |
12.000 |
2.844 |
0.021 |
3.000 |
0.041 |
1.651 |
200.000 |
1.640 |
n.a.
|
24.58 |
2.89 |
|
|
|
|
|
Input: Alachlor (Lasso), 4#-GAL EC 1992
|
Input: Cyanazine (Bladex), 4#-GAL EC 1992
|
Input: Sprayer Trailer, Ritchie Best Way, 300 gallon
|
3545.00 |
300.00 |
1.2025 |
0.0135 |
750 |
100 |
1500 |
110 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.4625 |
100 |
0.6500 |
0.2367 |
0.46 |
1.22 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.6404 |
0.0305 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.0226 |
2.0000 |
20.0453 |
0.2370 |
12.00 |
2.8440 |
0.0205 |
2.0000 |
0.0410 |
1.1883 |
100 |
0.9900 |
0.2367 |
24.12 |
1.67 |
|
|
|
|
|
Operation
|
Weed Management, 1992 Lasso-Sencor
|
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
|
|
|
|
|
|
43297.000 |
4300.000 |
2.843 |
0.044 |
6750.000 |
600.000 |
13500.000 |
220.000 |
16.500 |
20.000 |
10.023 |
2.000 |
20.045 |
0.474 |
12.000 |
2.844 |
0.021 |
3.000 |
0.041 |
1.651 |
200.000 |
1.640 |
n.a.
|
24.58 |
2.89 |
|
|
|
|
|
Input: Alachlor (Lasso), 4#-GAL EC 1992
|
Input: Metribuzin (Lexone or Sencor), 75% DF 1992
|
Input: Sprayer Trailer, Ritchie Best Way, 300 gallon
|
3545.00 |
300.00 |
1.2025 |
0.0135 |
750 |
100 |
1500 |
110 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.4625 |
100 |
0.6500 |
0.2367 |
0.46 |
1.22 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.6404 |
0.0305 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.0226 |
2.0000 |
20.0453 |
0.2370 |
12.00 |
2.8440 |
0.0205 |
2.0000 |
0.0410 |
1.1883 |
100 |
0.9900 |
0.2367 |
24.12 |
1.67 |
|
|
|
|
|
Operation
|
Weed Management, 1993 Dual-Extrazine
|
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
|
|
|
|
|
|
43297.000 |
4300.000 |
2.843 |
0.044 |
6750.000 |
600.000 |
13500.000 |
220.000 |
16.500 |
20.000 |
10.023 |
2.000 |
20.045 |
0.474 |
12.000 |
2.844 |
0.021 |
3.000 |
0.041 |
1.651 |
200.000 |
1.640 |
n.a.
|
24.58 |
2.89 |
|
|
|
|
|
Input: Extrazine II, 1993
|
Input: Metolachlor (Dual), 8#-GAL EC, 1993
|
Input: Sprayer Trailer, Ritchie Best Way, 300 gallon
|
3545.00 |
300.00 |
1.2025 |
0.0135 |
750 |
100 |
1500 |
110 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.4625 |
100 |
0.6500 |
0.2367 |
0.46 |
1.22 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.6404 |
0.0305 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.0226 |
2.0000 |
20.0453 |
0.2370 |
12.00 |
2.8440 |
0.0205 |
2.0000 |
0.0410 |
1.1883 |
100 |
0.9900 |
0.2367 |
24.12 |
1.67 |
|
|
|
|
|
Operation
|
Weed Management, 1993 Lasso
|
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
|
|
|
|
|
|
43297.000 |
4300.000 |
2.843 |
0.044 |
6750.000 |
600.000 |
13500.000 |
220.000 |
16.500 |
20.000 |
10.023 |
2.000 |
20.045 |
0.474 |
12.000 |
2.844 |
0.021 |
3.000 |
0.041 |
1.651 |
200.000 |
1.640 |
n.a.
|
24.58 |
2.89 |
|
|
|
|
|
Input: Alachlor (Lasso), 4#-GAL EC 1993
|
Input: Sprayer Trailer, Ritchie Best Way, 300 gallon
|
3545.00 |
300.00 |
1.2025 |
0.0135 |
750 |
100 |
1500 |
110 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.4625 |
100 |
0.6500 |
0.2367 |
0.46 |
1.22 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.6404 |
0.0305 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.0226 |
2.0000 |
20.0453 |
0.2370 |
12.00 |
2.8440 |
0.0205 |
2.0000 |
0.0410 |
1.1883 |
100 |
0.9900 |
0.2367 |
24.12 |
1.67 |
|
|
|
|
|
Operation
|
Weed Management, 1993 Pursuit
|
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
|
|
|
|
|
|
43297.000 |
4300.000 |
2.843 |
0.044 |
6750.000 |
600.000 |
13500.000 |
220.000 |
16.500 |
20.000 |
10.023 |
2.000 |
20.045 |
0.474 |
12.000 |
2.844 |
0.021 |
3.000 |
0.041 |
1.651 |
200.000 |
1.640 |
n.a.
|
24.58 |
2.89 |
|
|
|
|
|
Input: Pursuit Plus, 1993
|
Input: Sprayer Trailer, Ritchie Best Way, 300 gallon
|
3545.00 |
300.00 |
1.2025 |
0.0135 |
750 |
100 |
1500 |
110 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.4625 |
100 |
0.6500 |
0.2367 |
0.46 |
1.22 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.6404 |
0.0305 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.0226 |
2.0000 |
20.0453 |
0.2370 |
12.00 |
2.8440 |
0.0205 |
2.0000 |
0.0410 |
1.1883 |
100 |
0.9900 |
0.2367 |
24.12 |
1.67 |
|
|
|
|
|
Operation
|
Weed Management, 1993 Accent
|
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
|
|
|
|
|
|
43297.000 |
4300.000 |
2.843 |
0.044 |
6750.000 |
600.000 |
13500.000 |
220.000 |
16.500 |
20.000 |
10.023 |
2.000 |
20.045 |
0.474 |
12.000 |
2.844 |
0.021 |
3.000 |
0.041 |
1.651 |
200.000 |
1.640 |
n.a.
|
24.58 |
2.89 |
|
|
|
|
|
Input: Accent SP, 1993
|
Input: Sprayer Trailer, Ritchie Best Way, 300 gallon
|
3545.00 |
300.00 |
1.2025 |
0.0135 |
750 |
100 |
1500 |
110 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.4625 |
100 |
0.6500 |
0.2367 |
0.46 |
1.22 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.6404 |
0.0305 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.0226 |
2.0000 |
20.0453 |
0.2370 |
12.00 |
2.8440 |
0.0205 |
2.0000 |
0.0410 |
1.1883 |
100 |
0.9900 |
0.2367 |
24.12 |
1.67 |
|
|
|
|
|
Operation
|
Weed Management, 1994 Dual-Extrazine
|
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
|
|
|
|
|
|
43297.000 |
4300.000 |
2.843 |
0.044 |
6750.000 |
600.000 |
13500.000 |
220.000 |
16.500 |
20.000 |
10.023 |
2.000 |
20.045 |
0.474 |
12.000 |
2.844 |
0.021 |
3.000 |
0.041 |
1.651 |
200.000 |
1.640 |
n.a.
|
24.58 |
2.89 |
|
|
|
|
|
Input: Extrazine II, 1994
|
Input: Metolachlor (Dual), 8#-GAL EC, 1994
|
Input: Sprayer Trailer, Ritchie Best Way, 300 gallon
|
3545.00 |
300.00 |
1.2025 |
0.0135 |
750 |
100 |
1500 |
110 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.4625 |
100 |
0.6500 |
0.2367 |
0.46 |
1.22 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.6404 |
0.0305 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.0226 |
2.0000 |
20.0453 |
0.2370 |
12.00 |
2.8440 |
0.0205 |
2.0000 |
0.0410 |
1.1883 |
100 |
0.9900 |
0.2367 |
24.12 |
1.67 |
|
|
|
|
|
Operation
|
Weed Management, 1994 Roundup
|
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
|
|
|
|
|
|
43297.000 |
4300.000 |
2.843 |
0.044 |
6750.000 |
600.000 |
13500.000 |
220.000 |
16.500 |
20.000 |
10.023 |
2.000 |
20.045 |
0.474 |
12.000 |
2.844 |
0.021 |
3.000 |
0.041 |
1.651 |
200.000 |
1.640 |
n.a.
|
24.58 |
2.89 |
|
|
|
|
|
Input: Glyphosate (Roundup), 4#-GAL EC, 1994
|
Input: Sprayer Trailer, Ritchie Best Way, 300 gallon
|
3545.00 |
300.00 |
1.2025 |
0.0135 |
750 |
100 |
1500 |
110 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.4625 |
100 |
0.6500 |
0.2367 |
0.46 |
1.22 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.6404 |
0.0305 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.0226 |
2.0000 |
20.0453 |
0.2370 |
12.00 |
2.8440 |
0.0205 |
2.0000 |
0.0410 |
1.1883 |
100 |
0.9900 |
0.2367 |
24.12 |
1.67 |
|
|
|
|
|
Operation
|
Weed Management, 1994 Lasso-Pursuit
|
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
|
|
|
|
|
|
43297.000 |
4300.000 |
2.843 |
0.044 |
6750.000 |
600.000 |
13500.000 |
220.000 |
16.500 |
20.000 |
10.023 |
2.000 |
20.045 |
0.474 |
12.000 |
2.844 |
0.021 |
3.000 |
0.041 |
1.651 |
200.000 |
1.640 |
n.a.
|
24.58 |
2.89 |
|
|
|
|
|
Input: Alachlor (Lasso), 4#-GAL EC 1994
|
Input: Pursuit Plus, 1994
|
Input: Sprayer Trailer, Ritchie Best Way, 300 gallon
|
3545.00 |
300.00 |
1.2025 |
0.0135 |
750 |
100 |
1500 |
110 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.4625 |
100 |
0.6500 |
0.2367 |
0.46 |
1.22 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.6404 |
0.0305 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.0226 |
2.0000 |
20.0453 |
0.2370 |
12.00 |
2.8440 |
0.0205 |
2.0000 |
0.0410 |
1.1883 |
100 |
0.9900 |
0.2367 |
24.12 |
1.67 |
|
|
|
|
|
Operation
|
Weed Management, 1994 Pursuit
|
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
|
|
|
|
|
|
43297.000 |
4300.000 |
2.843 |
0.044 |
6750.000 |
600.000 |
13500.000 |
220.000 |
16.500 |
20.000 |
10.023 |
2.000 |
20.045 |
0.474 |
12.000 |
2.844 |
0.021 |
3.000 |
0.041 |
1.651 |
200.000 |
1.640 |
n.a.
|
24.58 |
2.89 |
|
|
|
|
|
Input: Pursuit Plus, 1994
|
Input: Sprayer Trailer, Ritchie Best Way, 300 gallon
|
3545.00 |
300.00 |
1.2025 |
0.0135 |
750 |
100 |
1500 |
110 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.4625 |
100 |
0.6500 |
0.2367 |
0.46 |
1.22 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.6404 |
0.0305 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.0226 |
2.0000 |
20.0453 |
0.2370 |
12.00 |
2.8440 |
0.0205 |
2.0000 |
0.0410 |
1.1883 |
100 |
0.9900 |
0.2367 |
24.12 |
1.67 |
|
|
|
|
|
Operation
|
Weed Management, 1995 Lasso-Pursuit
|
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
|
|
|
|
|
|
43297.000 |
4300.000 |
2.843 |
0.044 |
6750.000 |
600.000 |
13500.000 |
220.000 |
16.500 |
20.000 |
10.023 |
2.000 |
20.045 |
0.474 |
12.000 |
2.844 |
0.021 |
3.000 |
0.041 |
1.651 |
200.000 |
1.640 |
n.a.
|
24.58 |
2.89 |
|
|
|
|
|
Input: Alachlor (Lasso), 4#-GAL EC 1995
|
Input: Pursuit Plus, 1995
|
Input: Sprayer Trailer, Ritchie Best Way, 300 gallon
|
3545.00 |
300.00 |
1.2025 |
0.0135 |
750 |
100 |
1500 |
110 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.4625 |
100 |
0.6500 |
0.2367 |
0.46 |
1.22 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.6404 |
0.0305 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.0226 |
2.0000 |
20.0453 |
0.2370 |
12.00 |
2.8440 |
0.0205 |
2.0000 |
0.0410 |
1.1883 |
100 |
0.9900 |
0.2367 |
24.12 |
1.67 |
|
|
|
|
|
Operation
|
Weed Management, 1995 Dual-Extrazine
|
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
|
|
|
|
|
|
43297.000 |
4300.000 |
2.843 |
0.044 |
6750.000 |
600.000 |
13500.000 |
220.000 |
16.500 |
20.000 |
10.023 |
2.000 |
20.045 |
0.474 |
12.000 |
2.844 |
0.021 |
3.000 |
0.041 |
1.651 |
200.000 |
1.640 |
n.a.
|
24.58 |
2.89 |
|
|
|
|
|
Input: Extrazine II, 1995
|
Input: Metolachlor (Dual), 8#-GAL EC, 1995
|
Input: Sprayer Trailer, Ritchie Best Way, 300 gallon
|
3545.00 |
300.00 |
1.2025 |
0.0135 |
750 |
100 |
1500 |
110 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.4625 |
100 |
0.6500 |
0.2367 |
0.46 |
1.22 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.6404 |
0.0305 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.0226 |
2.0000 |
20.0453 |
0.2370 |
12.00 |
2.8440 |
0.0205 |
2.0000 |
0.0410 |
1.1883 |
100 |
0.9900 |
0.2367 |
24.12 |
1.67 |
|
|
|
|
|
Operation
|
Weed Management, 1995 Roundup-2,4-D, ACT 90
|
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
|
|
|
|
|
|
43297.000 |
4300.000 |
2.843 |
0.044 |
6750.000 |
600.000 |
13500.000 |
220.000 |
16.500 |
20.000 |
10.023 |
2.000 |
20.045 |
0.474 |
12.000 |
2.844 |
0.021 |
3.000 |
0.041 |
1.651 |
200.000 |
1.640 |
n.a.
|
24.58 |
2.89 |
|
|
|
|
|
Input: 2, 4-D, 4#-GAL EC, 1995
|
Input: ACT 90
|
Input: Glyphosate (Roundup), 4#-GAL EC, 1995
|
Input: Sprayer Trailer, Ritchie Best Way, 300 gallon
|
3545.00 |
300.00 |
1.2025 |
0.0135 |
750 |
100 |
1500 |
110 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.4625 |
100 |
0.6500 |
0.2367 |
0.46 |
1.22 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.6404 |
0.0305 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.0226 |
2.0000 |
20.0453 |
0.2370 |
12.00 |
2.8440 |
0.0205 |
2.0000 |
0.0410 |
1.1883 |
100 |
0.9900 |
0.2367 |
24.12 |
1.67 |
|
|
|
|
|
Operation
|
Weed Management, 1996 Dual-Extrazine
|
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
|
|
|
|
|
|
43297.000 |
4300.000 |
2.843 |
0.044 |
6750.000 |
600.000 |
13500.000 |
220.000 |
16.500 |
20.000 |
10.023 |
2.000 |
20.045 |
0.474 |
12.000 |
2.844 |
0.021 |
3.000 |
0.041 |
1.651 |
200.000 |
1.640 |
n.a.
|
24.58 |
2.89 |
|
|
|
|
|
Input: Extrazine II, 1996
|
Input: Metolachlor (Dual), 8#-GAL EC, 1996
|
Input: Sprayer Trailer, Ritchie Best Way, 300 gallon
|
3545.00 |
300.00 |
1.2025 |
0.0135 |
750 |
100 |
1500 |
110 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.4625 |
100 |
0.6500 |
0.2367 |
0.46 |
1.22 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.6404 |
0.0305 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.0226 |
2.0000 |
20.0453 |
0.2370 |
12.00 |
2.8440 |
0.0205 |
2.0000 |
0.0410 |
1.1883 |
100 |
0.9900 |
0.2367 |
24.12 |
1.67 |
|
|
|
|
|
Operation
|
Weed Management, 1996 Lasso-Pursuit
|
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
|
|
|
|
|
|
43002.000 |
4300.000 |
2.680 |
0.061 |
6600.000 |
530.000 |
13200.000 |
220.000 |
17.000 |
20.000 |
8.627 |
2.000 |
17.254 |
0.408 |
12.000 |
2.448 |
0.018 |
3.000 |
0.035 |
1.547 |
200.000 |
1.690 |
n.a.
|
21.28 |
2.74 |
|
|
|
|
|
Input: Alachlor (Lasso), 4#-GAL EC 1996
|
Input: Pursuit Plus, 1996
|
Input: Spreader, Calumet, with injectors, used
|
3250.00 |
300.00 |
1.2676 |
0.0352 |
600 |
30 |
1200 |
110 |
7.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2040 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.5245 |
100 |
0.7000 |
0.2041 |
0.52 |
1.30 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.4120 |
0.0263 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
8.6271 |
2.0000 |
17.2542 |
0.2040 |
12.00 |
2.4480 |
0.0177 |
2.0000 |
0.0353 |
1.0228 |
100 |
0.9900 |
0.2041 |
20.76 |
1.44 |
|
|
|
|
|
Operation
|
Weed Management, 1996 Pursuit
|
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
|
|
|
|
|
|
43002.000 |
4300.000 |
2.680 |
0.061 |
6600.000 |
530.000 |
13200.000 |
220.000 |
17.000 |
20.000 |
8.627 |
2.000 |
17.254 |
0.408 |
12.000 |
2.448 |
0.018 |
3.000 |
0.035 |
1.547 |
200.000 |
1.690 |
n.a.
|
21.28 |
2.74 |
|
|
|
|
|
Input: Pursuit Plus, 1996
|
Input: Spreader, Calumet, with injectors, used
|
3250.00 |
300.00 |
1.2676 |
0.0352 |
600 |
30 |
1200 |
110 |
7.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2040 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.5245 |
100 |
0.7000 |
0.2041 |
0.52 |
1.30 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.4120 |
0.0263 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
8.6271 |
2.0000 |
17.2542 |
0.2040 |
12.00 |
2.4480 |
0.0177 |
2.0000 |
0.0353 |
1.0228 |
100 |
0.9900 |
0.2041 |
20.76 |
1.44 |
|
|
|
|
|
Operation
|
Weed Management, 1996 Roundup
|
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
|
|
|
|
|
|
43002.000 |
4300.000 |
2.680 |
0.061 |
6600.000 |
530.000 |
13200.000 |
220.000 |
17.000 |
20.000 |
8.627 |
2.000 |
17.254 |
0.408 |
12.000 |
2.448 |
0.018 |
3.000 |
0.035 |
1.547 |
200.000 |
1.690 |
n.a.
|
21.28 |
2.74 |
|
|
|
|
|
Input: Glyphosate (Roundup), 4#-GAL EC, 1996
|
Input: Spreader, Calumet, with injectors, used
|
3250.00 |
300.00 |
1.2676 |
0.0352 |
600 |
30 |
1200 |
110 |
7.0000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2040 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.5245 |
100 |
0.7000 |
0.2041 |
0.52 |
1.30 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.4120 |
0.0263 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
8.6271 |
2.0000 |
17.2542 |
0.2040 |
12.00 |
2.4480 |
0.0177 |
2.0000 |
0.0353 |
1.0228 |
100 |
0.9900 |
0.2041 |
20.76 |
1.44 |
|
|
|
|
|
Operation
|
Weed Management, 1997 Dual-Extrazine
|
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
|
|
|
|
|
|
43297.000 |
4300.000 |
2.843 |
0.044 |
6750.000 |
600.000 |
13500.000 |
220.000 |
16.500 |
20.000 |
10.023 |
2.000 |
20.045 |
0.474 |
12.000 |
2.844 |
0.021 |
3.000 |
0.041 |
1.651 |
200.000 |
1.640 |
n.a.
|
24.58 |
2.89 |
|
|
|
|
|
Input: Extrazine II, 1997
|
Input: Metolachlor (Dual), 8#-GAL EC, 1997
|
Input: Sprayer Trailer, Ritchie Best Way, 300 gallon
|
3545.00 |
300.00 |
1.2025 |
0.0135 |
750 |
100 |
1500 |
110 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.4625 |
100 |
0.6500 |
0.2367 |
0.46 |
1.22 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.6404 |
0.0305 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.0226 |
2.0000 |
20.0453 |
0.2370 |
12.00 |
2.8440 |
0.0205 |
2.0000 |
0.0410 |
1.1883 |
100 |
0.9900 |
0.2367 |
24.12 |
1.67 |
|
|
|
|
|
Operation
|
Weed Management, 1997 Lasso-Pursuit
|
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
|
|
|
|
|
|
43297.000 |
4300.000 |
2.843 |
0.044 |
6750.000 |
600.000 |
13500.000 |
220.000 |
16.500 |
20.000 |
10.023 |
2.000 |
20.045 |
0.474 |
12.000 |
2.844 |
0.021 |
3.000 |
0.041 |
1.651 |
200.000 |
1.640 |
n.a.
|
24.58 |
2.89 |
|
|
|
|
|
Input: Alachlor (Lasso), 4#-GAL EC 1997
|
Input: Pursuit Plus, 1997
|
Input: Sprayer Trailer, Ritchie Best Way, 300 gallon
|
3545.00 |
300.00 |
1.2025 |
0.0135 |
750 |
100 |
1500 |
110 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.4625 |
100 |
0.6500 |
0.2367 |
0.46 |
1.22 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.6404 |
0.0305 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.0226 |
2.0000 |
20.0453 |
0.2370 |
12.00 |
2.8440 |
0.0205 |
2.0000 |
0.0410 |
1.1883 |
100 |
0.9900 |
0.2367 |
24.12 |
1.67 |
|
|
|
|
|
Operation
|
Weed Management, 1997 Pursuit
|
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
|
|
|
|
|
|
43297.000 |
4300.000 |
2.843 |
0.044 |
6750.000 |
600.000 |
13500.000 |
220.000 |
16.500 |
20.000 |
10.023 |
2.000 |
20.045 |
0.474 |
12.000 |
2.844 |
0.021 |
3.000 |
0.041 |
1.651 |
200.000 |
1.640 |
n.a.
|
24.58 |
2.89 |
|
|
|
|
|
Input: Pursuit Plus, 1997
|
Input: Sprayer Trailer, Ritchie Best Way, 300 gallon
|
3545.00 |
300.00 |
1.2025 |
0.0135 |
750 |
100 |
1500 |
110 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.4625 |
100 |
0.6500 |
0.2367 |
0.46 |
1.22 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.6404 |
0.0305 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.0226 |
2.0000 |
20.0453 |
0.2370 |
12.00 |
2.8440 |
0.0205 |
2.0000 |
0.0410 |
1.1883 |
100 |
0.9900 |
0.2367 |
24.12 |
1.67 |
|
|
|
|
|
Operation
|
Weed Management, 1997 Clarity
|
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
|
|
|
|
|
|
43297.000 |
4300.000 |
2.843 |
0.044 |
6750.000 |
600.000 |
13500.000 |
220.000 |
16.500 |
20.000 |
10.023 |
2.000 |
20.045 |
0.474 |
12.000 |
2.844 |
0.021 |
3.000 |
0.041 |
1.651 |
200.000 |
1.640 |
n.a.
|
24.58 |
2.89 |
|
|
|
|
|
Input: Clarity, 1997
|
Input: Sprayer Trailer, Ritchie Best Way, 300 gallon
|
3545.00 |
300.00 |
1.2025 |
0.0135 |
750 |
100 |
1500 |
110 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.4625 |
100 |
0.6500 |
0.2367 |
0.46 |
1.22 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.6404 |
0.0305 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.0226 |
2.0000 |
20.0453 |
0.2370 |
12.00 |
2.8440 |
0.0205 |
2.0000 |
0.0410 |
1.1883 |
100 |
0.9900 |
0.2367 |
24.12 |
1.67 |
|
|
|
|
|
Operation
|
Weed Management, 1998 Dual-Extrazine
|
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
|
|
|
|
|
|
43297.000 |
4300.000 |
2.843 |
0.044 |
6750.000 |
600.000 |
13500.000 |
220.000 |
16.500 |
20.000 |
10.023 |
2.000 |
20.045 |
0.474 |
12.000 |
2.844 |
0.021 |
3.000 |
0.041 |
1.651 |
200.000 |
1.640 |
n.a.
|
24.58 |
2.89 |
|
|
|
|
|
Input: Extrazine II, 1998
|
Input: Metolachlor (Dual), 8#-GAL EC, 1998
|
Input: Sprayer Trailer, Ritchie Best Way, 300 gallon
|
3545.00 |
300.00 |
1.2025 |
0.0135 |
750 |
100 |
1500 |
110 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.4625 |
100 |
0.6500 |
0.2367 |
0.46 |
1.22 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.6404 |
0.0305 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.0226 |
2.0000 |
20.0453 |
0.2370 |
12.00 |
2.8440 |
0.0205 |
2.0000 |
0.0410 |
1.1883 |
100 |
0.9900 |
0.2367 |
24.12 |
1.67 |
|
|
|
|
|
Operation
|
Weed Management, 1998 Roundup-Lasso-Pursuit
|
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
|
|
|
|
|
|
7560.000 |
700.000 |
1.368 |
0.018 |
6750.000 |
600.000 |
13500.000 |
162.000 |
16.500 |
20.000 |
29.616 |
2.000 |
59.233 |
0.474 |
12.000 |
2.844 |
0.013 |
4.000 |
0.039 |
0.583 |
200.000 |
1.640 |
n.a.
|
62.70 |
1.39 |
|
|
|
|
|
Input: Alachlor (Lasso), 4#-GAL EC 1998
|
Input: Glyphosate (Roundup), 4#-GAL EC, 1998
|
Input: Pursuit Plus, 1998
|
Input: Sprayer Trailer, Ritchie Best Way, 300 gallon
|
3545.00 |
300.00 |
1.2025 |
0.0135 |
750 |
100 |
1500 |
110 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.4625 |
100 |
0.6500 |
0.2367 |
0.46 |
1.22 |
|
|
|
|
|
Input: Tractor, International Harvester, 1974, Model 574, 52 HP (high service capa
|
4015.00 |
400.00 |
0.1658 |
0.0041 |
6000 |
500 |
12000 |
52 |
10.0000 |
10.0000 |
29.6164 |
2.0000 |
59.2327 |
0.2370 |
12.00 |
2.8440 |
0.0129 |
3.0000 |
0.0386 |
0.1200 |
100 |
0.9900 |
0.2367 |
62.24 |
0.17 |
|
|
|
|
|
Operation
|
Weed Management, 1998 Lasso-Pursuit
|
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
|
|
|
|
|
|
43297.000 |
4300.000 |
2.843 |
0.044 |
6750.000 |
600.000 |
13500.000 |
220.000 |
16.500 |
20.000 |
10.023 |
2.000 |
20.045 |
0.474 |
12.000 |
2.844 |
0.021 |
3.000 |
0.041 |
1.651 |
200.000 |
1.640 |
n.a.
|
24.58 |
2.89 |
|
|
|
|
|
Input: Alachlor (Lasso), 4#-GAL EC 1998
|
Input: Pursuit Plus, 1998
|
Input: Sprayer Trailer, Ritchie Best Way, 300 gallon
|
3545.00 |
300.00 |
1.2025 |
0.0135 |
750 |
100 |
1500 |
110 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.4625 |
100 |
0.6500 |
0.2367 |
0.46 |
1.22 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.6404 |
0.0305 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.0226 |
2.0000 |
20.0453 |
0.2370 |
12.00 |
2.8440 |
0.0205 |
2.0000 |
0.0410 |
1.1883 |
100 |
0.9900 |
0.2367 |
24.12 |
1.67 |
|
|
|
|
|
Operation
|
Weed Management, 1998 Pursuit-Pinnacle-Activator 90
|
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
|
|
|
|
|
|
43297.000 |
4300.000 |
2.843 |
0.044 |
6750.000 |
600.000 |
13500.000 |
220.000 |
16.500 |
20.000 |
10.023 |
2.000 |
20.045 |
0.474 |
12.000 |
2.844 |
0.021 |
3.000 |
0.041 |
1.651 |
200.000 |
1.640 |
n.a.
|
24.58 |
2.89 |
|
|
|
|
|
Input: Activator 90
|
Input: Harmony GT (price substituted for Pinnacle -same active ingredient), 1998
|
Input: Pursuit Plus, 1998
|
Input: Sprayer Trailer, Ritchie Best Way, 300 gallon
|
3545.00 |
300.00 |
1.2025 |
0.0135 |
750 |
100 |
1500 |
110 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.4625 |
100 |
0.6500 |
0.2367 |
0.46 |
1.22 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.6404 |
0.0305 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.0226 |
2.0000 |
20.0453 |
0.2370 |
12.00 |
2.8440 |
0.0205 |
2.0000 |
0.0410 |
1.1883 |
100 |
0.9900 |
0.2367 |
24.12 |
1.67 |
|
|
|
|
|
Operation
|
Weed Management, 1998 Accent-Activator 90-Basagran
|
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
|
|
|
|
|
|
43297.000 |
4300.000 |
2.843 |
0.044 |
6750.000 |
600.000 |
13500.000 |
220.000 |
16.500 |
20.000 |
10.023 |
2.000 |
20.045 |
0.474 |
12.000 |
2.844 |
0.021 |
3.000 |
0.041 |
1.651 |
200.000 |
1.640 |
n.a.
|
24.58 |
2.89 |
|
|
|
|
|
Input: Accent SP, 1998
|
Input: Activator 90
|
Input: Bentazon (Basagran), 4#-GAL EC
|
Input: Sprayer Trailer, Ritchie Best Way, 300 gallon
|
3545.00 |
300.00 |
1.2025 |
0.0135 |
750 |
100 |
1500 |
110 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.4625 |
100 |
0.6500 |
0.2367 |
0.46 |
1.22 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.6404 |
0.0305 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.0226 |
2.0000 |
20.0453 |
0.2370 |
12.00 |
2.8440 |
0.0205 |
2.0000 |
0.0410 |
1.1883 |
100 |
0.9900 |
0.2367 |
24.12 |
1.67 |
|
|
|
|
|
Operation
|
Weed Management, 1999 Cobra-NIS
|
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
|
|
|
|
|
|
43297.000 |
4300.000 |
2.843 |
0.044 |
6750.000 |
600.000 |
13500.000 |
220.000 |
16.500 |
20.000 |
10.023 |
2.000 |
20.045 |
0.474 |
12.000 |
2.844 |
0.021 |
3.000 |
0.041 |
1.651 |
200.000 |
1.640 |
n.a.
|
24.58 |
2.89 |
|
|
|
|
|
Input: Cobra
|
Input: NIS
|
Input: Sprayer Trailer, Ritchie Best Way, 300 gallon
|
3545.00 |
300.00 |
1.2025 |
0.0135 |
750 |
100 |
1500 |
110 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.4625 |
100 |
0.6500 |
0.2367 |
0.46 |
1.22 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.6404 |
0.0305 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.0226 |
2.0000 |
20.0453 |
0.2370 |
12.00 |
2.8440 |
0.0205 |
2.0000 |
0.0410 |
1.1883 |
100 |
0.9900 |
0.2367 |
24.12 |
1.67 |
|
|
|
|
|
Operation
|
Weed Management, 1999 Prestige-Pursuit-Pinnacle-Basagran-Activator 90
|
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
|
|
|
|
|
|
43297.000 |
4300.000 |
2.843 |
0.044 |
6750.000 |
600.000 |
13500.000 |
220.000 |
16.500 |
20.000 |
10.023 |
2.000 |
20.045 |
0.474 |
12.000 |
2.844 |
0.021 |
3.000 |
0.041 |
1.651 |
200.000 |
1.640 |
n.a.
|
24.58 |
2.89 |
|
|
|
|
|
Input: Activator 90
|
Input: Bentazon (Basagran), 4#-GAL EC
|
Input: Harmony GT, 1999
|
Input: Prestige
|
Input: Pursuit Plus, 1999
|
Input: Sprayer Trailer, Ritchie Best Way, 300 gallon
|
3545.00 |
300.00 |
1.2025 |
0.0135 |
750 |
100 |
1500 |
110 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.4625 |
100 |
0.6500 |
0.2367 |
0.46 |
1.22 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.6404 |
0.0305 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.0226 |
2.0000 |
20.0453 |
0.2370 |
12.00 |
2.8440 |
0.0205 |
2.0000 |
0.0410 |
1.1883 |
100 |
0.9900 |
0.2367 |
24.12 |
1.67 |
|
|
|
|
|
Operation
|
Weed Management, 1999 Roundup Ultra
|
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
|
|
|
|
|
|
43297.000 |
4300.000 |
2.843 |
0.044 |
6750.000 |
600.000 |
13500.000 |
220.000 |
16.500 |
20.000 |
10.023 |
2.000 |
20.045 |
0.474 |
12.000 |
2.844 |
0.021 |
3.000 |
0.041 |
1.651 |
200.000 |
1.640 |
n.a.
|
24.58 |
2.89 |
|
|
|
|
|
Input: Glyphosate (Roundup), 4#-GAL EC, 1999
|
Input: Sprayer Trailer, Ritchie Best Way, 300 gallon
|
3545.00 |
300.00 |
1.2025 |
0.0135 |
750 |
100 |
1500 |
110 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.4625 |
100 |
0.6500 |
0.2367 |
0.46 |
1.22 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.6404 |
0.0305 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.0226 |
2.0000 |
20.0453 |
0.2370 |
12.00 |
2.8440 |
0.0205 |
2.0000 |
0.0410 |
1.1883 |
100 |
0.9900 |
0.2367 |
24.12 |
1.67 |
|
|
|
|
|
Operation
|
Weed Management, 1999 Dual II Mag-Accent-Clarity-Atrazine-COC
|
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
|
|
|
|
|
|
43297.000 |
4300.000 |
2.843 |
0.044 |
6750.000 |
600.000 |
13500.000 |
220.000 |
16.500 |
20.000 |
10.023 |
2.000 |
20.045 |
0.474 |
12.000 |
2.844 |
0.021 |
3.000 |
0.041 |
1.651 |
200.000 |
1.640 |
n.a.
|
24.58 |
2.89 |
|
|
|
|
|
Input: Accent SP, 1999
|
Input: Atrazine (Aatrex), 4#-GAL EC 1999
|
Input: Clarity, 1999
|
Input: Metolachlor (Dual), 8#-GAL EC, 1999
|
Input: Sprayer Trailer, Ritchie Best Way, 300 gallon
|
3545.00 |
300.00 |
1.2025 |
0.0135 |
750 |
100 |
1500 |
110 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.4625 |
100 |
0.6500 |
0.2367 |
0.46 |
1.22 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.6404 |
0.0305 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.0226 |
2.0000 |
20.0453 |
0.2370 |
12.00 |
2.8440 |
0.0205 |
2.0000 |
0.0410 |
1.1883 |
100 |
0.9900 |
0.2367 |
24.12 |
1.67 |
|
|
|
|
|
Operation
|
Weed Management, 1999 Poast-Herbimax COC
|
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
|
|
|
|
|
|
43297.000 |
4300.000 |
2.843 |
0.044 |
6750.000 |
600.000 |
13500.000 |
220.000 |
16.500 |
20.000 |
10.023 |
2.000 |
20.045 |
0.474 |
12.000 |
2.844 |
0.021 |
3.000 |
0.041 |
1.651 |
200.000 |
1.640 |
n.a.
|
24.58 |
2.89 |
|
|
|
|
|
Input: Herbimax COC
|
Input: Sethoxydim (Poast), 1-5 GAL EC
|
Input: Sprayer Trailer, Ritchie Best Way, 300 gallon
|
3545.00 |
300.00 |
1.2025 |
0.0135 |
750 |
100 |
1500 |
110 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.4625 |
100 |
0.6500 |
0.2367 |
0.46 |
1.22 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.6404 |
0.0305 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.0226 |
2.0000 |
20.0453 |
0.2370 |
12.00 |
2.8440 |
0.0205 |
2.0000 |
0.0410 |
1.1883 |
100 |
0.9900 |
0.2367 |
24.12 |
1.67 |
|
|
|
|
|
Operation
|
Weed Management, 2000 Atrazine
|
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
|
|
|
|
|
|
43297.000 |
4300.000 |
2.843 |
0.044 |
6750.000 |
600.000 |
13500.000 |
220.000 |
16.500 |
20.000 |
10.023 |
2.000 |
20.045 |
0.474 |
12.000 |
2.844 |
0.021 |
3.000 |
0.041 |
1.651 |
200.000 |
1.640 |
n.a.
|
24.58 |
2.89 |
|
|
|
|
|
Input: Atrazine (Aatrex), 4#-GAL EC 2000
|
Input: Sprayer Trailer, Ritchie Best Way, 300 gallon
|
3545.00 |
300.00 |
1.2025 |
0.0135 |
750 |
100 |
1500 |
110 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.4625 |
100 |
0.6500 |
0.2367 |
0.46 |
1.22 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.6404 |
0.0305 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.0226 |
2.0000 |
20.0453 |
0.2370 |
12.00 |
2.8440 |
0.0205 |
2.0000 |
0.0410 |
1.1883 |
100 |
0.9900 |
0.2367 |
24.12 |
1.67 |
|
|
|
|
|
Operation
|
Weed Management, 2000 Clarity
|
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
|
|
|
|
|
|
43297.000 |
4300.000 |
2.843 |
0.044 |
6750.000 |
600.000 |
13500.000 |
220.000 |
16.500 |
20.000 |
10.023 |
2.000 |
20.045 |
0.474 |
12.000 |
2.844 |
0.021 |
3.000 |
0.041 |
1.651 |
200.000 |
1.640 |
n.a.
|
24.58 |
2.89 |
|
|
|
|
|
Input: Clarity, 2000
|
Input: Sprayer Trailer, Ritchie Best Way, 300 gallon
|
3545.00 |
300.00 |
1.2025 |
0.0135 |
750 |
100 |
1500 |
110 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.4625 |
100 |
0.6500 |
0.2367 |
0.46 |
1.22 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.6404 |
0.0305 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.0226 |
2.0000 |
20.0453 |
0.2370 |
12.00 |
2.8440 |
0.0205 |
2.0000 |
0.0410 |
1.1883 |
100 |
0.9900 |
0.2367 |
24.12 |
1.67 |
|
|
|
|
|
Operation
|
Weed Management, 2000 Dual II
|
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
|
|
|
|
|
|
43297.000 |
4300.000 |
2.843 |
0.044 |
6750.000 |
600.000 |
13500.000 |
220.000 |
16.500 |
20.000 |
10.023 |
2.000 |
20.045 |
0.474 |
12.000 |
2.844 |
0.021 |
3.000 |
0.041 |
1.651 |
200.000 |
1.640 |
n.a.
|
24.58 |
2.89 |
|
|
|
|
|
Input: Metolachlor (Dual), 8#-GAL EC, 2000
|
Input: Sprayer Trailer, Ritchie Best Way, 300 gallon
|
3545.00 |
300.00 |
1.2025 |
0.0135 |
750 |
100 |
1500 |
110 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.4625 |
100 |
0.6500 |
0.2367 |
0.46 |
1.22 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.6404 |
0.0305 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.0226 |
2.0000 |
20.0453 |
0.2370 |
12.00 |
2.8440 |
0.0205 |
2.0000 |
0.0410 |
1.1883 |
100 |
0.9900 |
0.2367 |
24.12 |
1.67 |
|
|
|
|
|
Operation
|
Weed Management, 2000 Roundup Ultra
|
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
|
|
|
|
|
|
43297.000 |
4300.000 |
2.843 |
0.044 |
6750.000 |
600.000 |
13500.000 |
220.000 |
16.500 |
20.000 |
10.023 |
2.000 |
20.045 |
0.474 |
12.000 |
2.844 |
0.021 |
3.000 |
0.041 |
1.651 |
200.000 |
1.640 |
n.a.
|
24.58 |
2.89 |
|
|
|
|
|
Input: Glyphosate (Roundup), 4#-GAL EC, 2000
|
Input: Sprayer Trailer, Ritchie Best Way, 300 gallon
|
3545.00 |
300.00 |
1.2025 |
0.0135 |
750 |
100 |
1500 |
110 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.4625 |
100 |
0.6500 |
0.2367 |
0.46 |
1.22 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.6404 |
0.0305 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.0226 |
2.0000 |
20.0453 |
0.2370 |
12.00 |
2.8440 |
0.0205 |
2.0000 |
0.0410 |
1.1883 |
100 |
0.9900 |
0.2367 |
24.12 |
1.67 |
|
|
|
|
|
Operation
|
Weed Management, 2000 Pursuit-Pinnacle-Fusion-Activator 90
|
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
|
|
|
|
|
|
43297.000 |
4300.000 |
2.843 |
0.044 |
6750.000 |
600.000 |
13500.000 |
220.000 |
16.500 |
20.000 |
10.023 |
2.000 |
20.045 |
0.474 |
12.000 |
2.844 |
0.021 |
3.000 |
0.041 |
1.651 |
200.000 |
1.640 |
n.a.
|
24.58 |
2.89 |
|
|
|
|
|
Input: Activator 90
|
Input: Fusion
|
Input: Harmony GT, 2000
|
Input: Pursuit Plus, 2000
|
Input: Sprayer Trailer, Ritchie Best Way, 300 gallon
|
3545.00 |
300.00 |
1.2025 |
0.0135 |
750 |
100 |
1500 |
110 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.4625 |
100 |
0.6500 |
0.2367 |
0.46 |
1.22 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.6404 |
0.0305 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.0226 |
2.0000 |
20.0453 |
0.2370 |
12.00 |
2.8440 |
0.0205 |
2.0000 |
0.0410 |
1.1883 |
100 |
0.9900 |
0.2367 |
24.12 |
1.67 |
|
|
|
|
|
Operation
|
Weed Management, 2000 Cobra-Activator 90
|
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
|
|
|
|
|
|
43297.000 |
4300.000 |
2.843 |
0.044 |
6750.000 |
600.000 |
13500.000 |
220.000 |
16.500 |
20.000 |
10.023 |
2.000 |
20.045 |
0.474 |
12.000 |
2.844 |
0.021 |
3.000 |
0.041 |
1.651 |
200.000 |
1.640 |
n.a.
|
24.58 |
2.89 |
|
|
|
|
|
Input: Activator 90
|
Input: Cobra
|
Input: Sprayer Trailer, Ritchie Best Way, 300 gallon
|
3545.00 |
300.00 |
1.2025 |
0.0135 |
750 |
100 |
1500 |
110 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.4625 |
100 |
0.6500 |
0.2367 |
0.46 |
1.22 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.6404 |
0.0305 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.0226 |
2.0000 |
20.0453 |
0.2370 |
12.00 |
2.8440 |
0.0205 |
2.0000 |
0.0410 |
1.1883 |
100 |
0.9900 |
0.2367 |
24.12 |
1.67 |
|
|
|
|
|
Operation
|
Weed Management, 2001 Dual
|
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
|
|
|
|
|
|
43297.000 |
4300.000 |
2.843 |
0.044 |
6750.000 |
600.000 |
13500.000 |
220.000 |
16.500 |
20.000 |
10.023 |
2.000 |
20.045 |
0.474 |
12.000 |
2.844 |
0.021 |
3.000 |
0.041 |
1.651 |
200.000 |
1.640 |
n.a.
|
24.58 |
2.89 |
|
|
|
|
|
Input: Metolachlor (Dual), 8#-GAL EC, 2001
|
Input: Sprayer Trailer, Ritchie Best Way, 300 gallon
|
3545.00 |
300.00 |
1.2025 |
0.0135 |
750 |
100 |
1500 |
110 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.4625 |
100 |
0.6500 |
0.2367 |
0.46 |
1.22 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.6404 |
0.0305 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.0226 |
2.0000 |
20.0453 |
0.2370 |
12.00 |
2.8440 |
0.0205 |
2.0000 |
0.0410 |
1.1883 |
100 |
0.9900 |
0.2367 |
24.12 |
1.67 |
|
|
|
|
|
Operation
|
Weed Management, 2001 Roundup Ultra
|
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
|
|
|
|
|
|
43297.000 |
4300.000 |
2.843 |
0.044 |
6750.000 |
600.000 |
13500.000 |
220.000 |
16.500 |
20.000 |
10.023 |
2.000 |
20.045 |
0.474 |
12.000 |
2.844 |
0.021 |
3.000 |
0.041 |
1.651 |
200.000 |
1.640 |
n.a.
|
24.58 |
2.89 |
|
|
|
|
|
Input: Glyphosate (Roundup), 4#-GAL EC, 2001
|
Input: Sprayer Trailer, Ritchie Best Way, 300 gallon
|
3545.00 |
300.00 |
1.2025 |
0.0135 |
750 |
100 |
1500 |
110 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.4625 |
100 |
0.6500 |
0.2367 |
0.46 |
1.22 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.6404 |
0.0305 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.0226 |
2.0000 |
20.0453 |
0.2370 |
12.00 |
2.8440 |
0.0205 |
2.0000 |
0.0410 |
1.1883 |
100 |
0.9900 |
0.2367 |
24.12 |
1.67 |
|
|
|
|
|
Operation
|
Weed Management, 2001 Clarity
|
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
|
|
|
|
|
|
43297.000 |
4300.000 |
2.843 |
0.044 |
6750.000 |
600.000 |
13500.000 |
220.000 |
16.500 |
20.000 |
10.023 |
2.000 |
20.045 |
0.474 |
12.000 |
2.844 |
0.021 |
3.000 |
0.041 |
1.651 |
200.000 |
1.640 |
n.a.
|
24.58 |
2.89 |
|
|
|
|
|
Input: Clarity, 2001
|
Input: Sprayer Trailer, Ritchie Best Way, 300 gallon
|
3545.00 |
300.00 |
1.2025 |
0.0135 |
750 |
100 |
1500 |
110 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.4625 |
100 |
0.6500 |
0.2367 |
0.46 |
1.22 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.6404 |
0.0305 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.0226 |
2.0000 |
20.0453 |
0.2370 |
12.00 |
2.8440 |
0.0205 |
2.0000 |
0.0410 |
1.1883 |
100 |
0.9900 |
0.2367 |
24.12 |
1.67 |
|
|
|
|
|
Operation
|
Weed Management, 2001 Pursuit-Pinnacle-Fusion-Activator 90
|
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
|
|
|
|
|
|
43297.000 |
4300.000 |
2.843 |
0.044 |
6750.000 |
600.000 |
13500.000 |
220.000 |
16.500 |
20.000 |
10.023 |
2.000 |
20.045 |
0.474 |
12.000 |
2.844 |
0.021 |
3.000 |
0.041 |
1.651 |
200.000 |
1.640 |
n.a.
|
24.58 |
2.89 |
|
|
|
|
|
Input: Activator 90
|
Input: Fusion
|
Input: Harmony GT, 2001
|
Input: Pursuit Plus, 2001
|
Input: Sprayer Trailer, Ritchie Best Way, 300 gallon
|
3545.00 |
300.00 |
1.2025 |
0.0135 |
750 |
100 |
1500 |
110 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.4625 |
100 |
0.6500 |
0.2367 |
0.46 |
1.22 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.6404 |
0.0305 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.0226 |
2.0000 |
20.0453 |
0.2370 |
12.00 |
2.8440 |
0.0205 |
2.0000 |
0.0410 |
1.1883 |
100 |
0.9900 |
0.2367 |
24.12 |
1.67 |
|
|
|
|
|
Operation
|
Weed Management, 2002 Roundup Ultra Max
|
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
|
|
|
|
|
|
43297.000 |
4300.000 |
2.843 |
0.044 |
6750.000 |
600.000 |
13500.000 |
220.000 |
16.500 |
20.000 |
10.023 |
2.000 |
20.045 |
0.474 |
12.000 |
2.844 |
0.021 |
3.000 |
0.041 |
1.651 |
200.000 |
1.640 |
n.a.
|
24.58 |
2.89 |
|
|
|
|
|
Input: Glyphosate (Roundup), 4#-GAL EC, 2002
|
Input: Sprayer Trailer, Ritchie Best Way, 300 gallon
|
3545.00 |
300.00 |
1.2025 |
0.0135 |
750 |
100 |
1500 |
110 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.4625 |
100 |
0.6500 |
0.2367 |
0.46 |
1.22 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.6404 |
0.0305 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.0226 |
2.0000 |
20.0453 |
0.2370 |
12.00 |
2.8440 |
0.0205 |
2.0000 |
0.0410 |
1.1883 |
100 |
0.9900 |
0.2367 |
24.12 |
1.67 |
|
|
|
|
|
Operation
|
Weed Management, 2002 Marksman
|
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
|
|
|
|
|
|
43297.000 |
4300.000 |
2.843 |
0.044 |
6750.000 |
600.000 |
13500.000 |
220.000 |
16.500 |
20.000 |
10.023 |
2.000 |
20.045 |
0.474 |
12.000 |
2.844 |
0.021 |
3.000 |
0.041 |
1.651 |
200.000 |
1.640 |
n.a.
|
24.58 |
2.89 |
|
|
|
|
|
Input: Marksman
|
Input: Sprayer Trailer, Ritchie Best Way, 300 gallon
|
3545.00 |
300.00 |
1.2025 |
0.0135 |
750 |
100 |
1500 |
110 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.4625 |
100 |
0.6500 |
0.2367 |
0.46 |
1.22 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.6404 |
0.0305 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.0226 |
2.0000 |
20.0453 |
0.2370 |
12.00 |
2.8440 |
0.0205 |
2.0000 |
0.0410 |
1.1883 |
100 |
0.9900 |
0.2367 |
24.12 |
1.67 |
|
|
|
|
|
Operation
|
Weed Management, 2002 Touchdown
|
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
|
|
|
|
|
|
43297.000 |
4300.000 |
2.843 |
0.044 |
6750.000 |
600.000 |
13500.000 |
220.000 |
16.500 |
20.000 |
10.023 |
2.000 |
20.045 |
0.474 |
12.000 |
2.844 |
0.021 |
3.000 |
0.041 |
1.651 |
200.000 |
1.640 |
n.a.
|
24.58 |
2.89 |
|
|
|
|
|
Input: Sprayer Trailer, Ritchie Best Way, 300 gallon
|
3545.00 |
300.00 |
1.2025 |
0.0135 |
750 |
100 |
1500 |
110 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.4625 |
100 |
0.6500 |
0.2367 |
0.46 |
1.22 |
|
|
|
|
|
Input: Touchdown IQ
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.6404 |
0.0305 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.0226 |
2.0000 |
20.0453 |
0.2370 |
12.00 |
2.8440 |
0.0205 |
2.0000 |
0.0410 |
1.1883 |
100 |
0.9900 |
0.2367 |
24.12 |
1.67 |
|
|
|
|
|
Operation
|
Weed Management, 2003 Roundup Ultra
|
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
|
|
|
|
|
|
43297.000 |
4300.000 |
2.843 |
0.044 |
6750.000 |
600.000 |
13500.000 |
220.000 |
16.500 |
20.000 |
10.023 |
2.000 |
20.045 |
0.474 |
12.000 |
2.844 |
0.021 |
3.000 |
0.041 |
1.651 |
200.000 |
1.640 |
n.a.
|
24.58 |
2.89 |
|
|
|
|
|
Input: Glyphosate (Roundup), 4#-GAL EC, 2003
|
Input: Sprayer Trailer, Ritchie Best Way, 300 gallon
|
3545.00 |
300.00 |
1.2025 |
0.0135 |
750 |
100 |
1500 |
110 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.4625 |
100 |
0.6500 |
0.2367 |
0.46 |
1.22 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.6404 |
0.0305 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.0226 |
2.0000 |
20.0453 |
0.2370 |
12.00 |
2.8440 |
0.0205 |
2.0000 |
0.0410 |
1.1883 |
100 |
0.9900 |
0.2367 |
24.12 |
1.67 |
|
|
|
|
|
Operation
|
Weed Management, 2003 Marksman
|
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
|
|
|
|
|
|
43297.000 |
4300.000 |
2.843 |
0.044 |
6750.000 |
600.000 |
13500.000 |
220.000 |
16.500 |
20.000 |
10.023 |
2.000 |
20.045 |
0.474 |
12.000 |
2.844 |
0.021 |
3.000 |
0.041 |
1.651 |
200.000 |
1.640 |
n.a.
|
24.58 |
2.89 |
|
|
|
|
|
Input: Marksman
|
Input: Sprayer Trailer, Ritchie Best Way, 300 gallon
|
3545.00 |
300.00 |
1.2025 |
0.0135 |
750 |
100 |
1500 |
110 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.4625 |
100 |
0.6500 |
0.2367 |
0.46 |
1.22 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.6404 |
0.0305 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.0226 |
2.0000 |
20.0453 |
0.2370 |
12.00 |
2.8440 |
0.0205 |
2.0000 |
0.0410 |
1.1883 |
100 |
0.9900 |
0.2367 |
24.12 |
1.67 |
|
|
|
|
|
Operation
|
Weed Management, 2003 Lorsban
|
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
|
|
|
|
|
|
43297.000 |
4300.000 |
2.843 |
0.044 |
6750.000 |
600.000 |
13500.000 |
220.000 |
16.500 |
20.000 |
10.023 |
2.000 |
20.045 |
0.474 |
12.000 |
2.844 |
0.021 |
3.000 |
0.041 |
1.651 |
200.000 |
1.640 |
n.a.
|
24.58 |
2.89 |
|
|
|
|
|
Input: Chlorpyrifos (Lorsban), 4#-GAL EC
|
Input: Sprayer Trailer, Ritchie Best Way, 300 gallon
|
3545.00 |
300.00 |
1.2025 |
0.0135 |
750 |
100 |
1500 |
110 |
6.5000 |
10.0000 |
0.0000 |
0.0000 |
0.0000 |
0.2370 |
0.00 |
0.0000 |
0.0000 |
1.0000 |
0.0000 |
0.4625 |
100 |
0.6500 |
0.2367 |
0.46 |
1.22 |
|
|
|
|
|
Input: Tractor, John Deere, 1996, Model 7600, 110 HP (high service capacity)
|
39752.00 |
4000.00 |
1.6404 |
0.0305 |
6000 |
500 |
12000 |
110 |
10.0000 |
10.0000 |
10.0226 |
2.0000 |
20.0453 |
0.2370 |
12.00 |
2.8440 |
0.0205 |
2.0000 |
0.0410 |
1.1883 |
100 |
0.9900 |
0.2367 |
24.12 |
1.67 |
|
|
|
|
|