Docstoc

2009 Peanut Irrigated StripTill 09

Document Sample
2009 Peanut Irrigated StripTill 09 Powered By Docstoc
					                                             PEANUTS, STRIP-TILLAGE, IRRIGATED
                                             4-ROW COMBINE, 6-ROW EQUIPMENT
                                                   SOUTH GEORGIA, 2009

                                                ESTIMATED COSTS AND RETURNS

Expected Yield per Acre                                     1.85 Ton                            YIELD: YOUR FARM

                                                                 Number of                                                 Your
Variable Costs:                                        Unit        Units             $/Unit     Cost/Acre        $/Ton     Farm
Seed                                               Lb.                 125.00    $       0.85   $   106.25   $     57.43
Inoculant                                          Lb.                   5.00    $       1.40   $     7.00   $      3.78
Cover Crop Seed                                    Bu.                   1.50    $      11.00   $    16.50   $      8.92
Lime/Gypsum*                                       Ton                   0.50    $     108.00   $    54.00   $     29.19
Fertilizer
  Phosphate (P2O5)                                 Lb.                  20.00    $       0.74   $    14.80   $      8.00
  Potash (K2O)                                     Lb.                  40.00    $       0.80   $    32.00   $     17.30
  Boron                                            Lb.                   0.50    $       3.90   $     1.95   $      1.05
Weed Control                                       Acre                  1.00    $      78.72   $    78.72   $     42.55
Insect Control                                     Acre                  1.00    $      58.06   $    58.06   $     31.39
Disease Control**                                  Acre                  1.00    $      93.73   $    93.73   $     50.66
Machinery: Preharvest
 Fuel                                              Gallon                4.97 $          2.85 $      14.18 $        7.66
 Repairs & Maintenance                             Acre                  1.00 $          9.32 $       9.32 $        5.04
Machinery: Harvest
 Fuel                                              Gallon               10.29    $       2.85   $    29.34   $     15.86
 Repairs & Maintenance                             Acre                   1.00   $      23.20   $    23.20   $     12.54
Irrigation***                                      Acre                   4.00   $       9.55   $    38.20   $     20.65
Labor                                              Hrs                    2.32   $      11.00   $    25.47   $     13.77
Crop Insurance                                     Dol.                   1.00   $      16.50   $    16.50   $      8.92
Land Rental                                        Acre                   1.00   $         -    $      -     $       -
Interest on Operating capital                      Percent      $      309.61           7.50%   $    23.22   $     12.55
Cleaning                                           Ton                   0.62    $      12.00   $     7.39   $      4.00
Drying                                             Ton                   1.23    $      30.00   $    37.02   $     20.01
GPC&GPPA State                                     Ton                   1.85    $       3.00   $     5.55   $      3.00
NPB Checkoff                                       Dol.                   0.01   $     832.50   $     8.33   $      4.50
Total Variable Costs                                                                            $   700.72   $    378.77

Fixed Costs:
Machinery: Depreciation, Taxes, Insurance,
and Housing
 Preharvest                                        Acre                  1.00    $      22.23   $    22.23   $     12.02
 Harvest                                           Acre                  1.00    $      82.04   $    82.04   $     44.35
Irrigation                                         Acre                  1.00    $     100.00   $   100.00   $     54.05
General Overhead                                   % of VC      $      700.72           5.00%   $    35.04   $     18.94
Management                                         % of VC      $      700.72           5.00%   $    35.04   $     18.94
Owned Land Costs; Taxes, Cash Payment,             Acre                  1.00    $         -    $      -     $       -
Etc. _____________________
Other
Total Fixed Costs                                                                               $   274.35 $      148.30

TOTAL COSTS AND PROFIT GOAL
  Total Costs Excluding Land                                                                    $   975.07 $      527.06
**** YOUR PROFIT GOAL ****                                                                      $ ___________/Bu.
$$-PRICE NEEDED FOR PROFIT-$$                                                                   $ ___________/Bu.

*Lime application is prorated at 0.5 ton to equal 1.5 ton application every 3 years.
**If soilborne disease threatens to be severe, additional application of soilborne fungicide may be recommended, add $15-$20
per spray. If leafspot threatens to become severe, additional application of chlorothalonil may be recommended at 3/4 pint
($3-$5) with certain soilborne fungicides. A nematicide (where needed) = $50-75 per acre.
***Average of diesel and electic irrigation application costs. Electric is estimated to be $6/application and diesel is
estimated to be $13.10/application at $2.85/gallon diesel.

UGA Extension Agricultural and Applied Economics 11/2008
                         Sensitivity Analysis of PEANUTS, STRIP-TILLAGE, IRRIGATED

                               NET RETURNS ABOVE VARIABLE COSTS PER ACRE
                                         Varying Prices and Yield (Ton)
                                                 -25%         -10%      Expected                        +10%            +25%
                                     Lbs/Acre    2775         3330        3700                          4070             4625
                                    Tons/Acre   1.3875       1.665        1.85                          2.035           2.3125
                    $375.00                        $   (180.41)     $   (76.34)   $       (6.97)   $       62.41    $     166.47
                    $400.00                        $   (145.72)     $   (34.72)   $       39.28    $      113.28    $     224.28
                    $425.00                        $   (111.03)     $     6.91    $       85.53    $      164.16    $     282.09
                    $450.00                        $    (76.34)     $    48.53    $      131.78    $      215.03    $     339.91
                    $475.00                        $    (41.66)     $    90.16    $      178.03    $      265.91    $     397.72



                                   ESTIMATED LABOR AND MACHINERY COSTS PER ACRE

                                                    PREHARVEST OPERATIONS
                                                                                                                    Machinery       Fixed
                                                                 Number               Labor Use         Fuel Use    Repairs ($/    Costs ($/
Operation                                           Acres/Hour Times Over               (Hr.)          (Gal./Ac)      Ac)            Ac)
Grain Drill15' with Tractor (120-139 hp)-2WD
130                                                         7.955         1.00             0.13              0.84           1.72        4.80
Spray (Broadcast)60' with Tractor (120-139
hp)-2WD 130                                                35.455         1.00             0.03              0.19           0.25        0.61
Subsoiler low-till6 shank with Tractor (180-
199 hp)-MFWD 190                                           12.121         1.00             0.08              0.81           2.30        3.72
Plant & Pre Rigid6R-36 with Tractor (180-199
hp)-MFWD 190                                                9.218         1.00             0.11              1.06           2.26        6.35
Spray (Broadcast)60' with Tractor (120-139
hp)-2WD 130                                                35.455        11.00             0.31              2.08           2.79        6.75



Total Preharvest Fuel, Repairs, Fixed
Costs, & Labor                                                                            0.655             4.97 $          9.32 $    22.23

                                                       HARVEST OPERATIONS
                                                                                                                    Machinery       Fixed
                                                                 Number               Labor Use         Fuel Use    Repairs ($/    Costs ($/
Operation                                           Acres/Hour Times Over               (Hr.)          (Gal./Ac)      Ac)            Ac)
Peanut Digger & Inverter 4R 36" with Tractor
(180-199 hp)-MFWD 190                                        3.56         1.00             0.28              2.74 $         3.89 $    16.48
Pull-type Peanut Combine 4R 36" with
Tractor (180-199 hp)-MFWD 190                                2.18         1.00             0.46              4.48 $        16.72 $    56.05
Peanut Wagon 21' with Tractor (120-139 hp)-
2WD 130                                                      2.18         1.00             0.46              3.07 $         2.59 $      9.52
                                                                                                                  $          -
Total Harvest Fuel, Repairs, Fixed Costs,
and Labor                                                                                 1.197            10.29 $         23.20 $    82.04

Prepared By: Amanda R Smith and Nathan B Smith, UGA Extension Economists, Department of Agricultural &
Applied Economics

Acknowledgements: The authors gratefully acknowledge the contributions of John Beasely, David Adams, Glen
Harris, Eric Prostko, Scott Tubbs, Bob Kemerait and Georgia County Extension Agents.




UGA Extension Agricultural and Applied Economics 11/2008
                          FERTILIZER & LIME DETAIL                                   Return to Main Page
                                    Number                Cost/Acre               Your
         Item                Unit   of Units    $/Unit                   $/Ton    Farm
Nitrogen                  lbs.                $    0.82   $      -   $      -
Phospate (P2O5)           lbs.             20 $    0.74   $    14.80 $     8.00
Potash (K2O)              lbs.             40 $    0.80   $    32.00 $    17.30
Lime                      tons            0.5 $ 43.00     $    21.50 $    11.62
Gypsum                    tons            0.5 $ 65.00     $    32.50 $    17.57
Boron                     lbs.            0.5 $    3.90   $     1.95 $     1.05
Other                                                                $      -
Total Fertilizer & Lime                                   $   102.75 $    55.54
Return to Main Page
                      WEED CONTROL DETAIL                                    Return to Main Page
                          Number
      Item          Unit   of Units    $/Unit       Cost/Acre       $/Ton
Prowl            Pts.          2.10 $     3.13      $    6.56   $     3.55
Gramoxone Inteon Ozs.             12 $    0.23      $    2.72   $     1.47
Storm            Pts.            1.5 $    9.00      $   13.50   $     7.30
Dual Magnum      Pts.              1 $ 11.13        $   11.13   $     6.01
Cadre            Ozs.              4 $    3.89      $   15.56   $     8.41
Dual Magnum      Pts.              1 $ 11.13        $   11.13   $     6.01
Glyphosate       Qts.              1 $    8.50      $    8.50   $     4.59

Select          Ozs.                 8 $    1.02 $       8.13 $       4.39
Crop Oil        % v/v                1 $    1.50 $       1.50 $       0.81
Total Weed Cost                                  $      78.72 $      42.55




                        INSECT CONTROL DETAIL
                              Number
       Item           Unit    of Units    $/Unit    Cost/Acre       $/Ton
Temik               Lbs.              5 $    3.04   $   15.20   $     8.22
Karate Z            Ozs.            1.6 $    2.84   $    4.55   $     2.46
Steward             Ozs.            9.2 $    1.39   $   12.79   $     6.92
Tracer              Ozs.            1.5 $    5.93   $    8.89   $     4.81
Chlorpyrophos       Lbs.          13.3 $     1.25   $   16.63   $     8.99
Other                                               $     -     $      -
Other                                               $     -     $      -
Total Insect Cost                                   $   58.06   $    31.39




                       DISEASE CONTROL DETAIL                                Return to Main Page
                             Number                             $/Bushel
        Item           Unit  of Units    $/Unit  Cost/Acre
Tilt/Bravo          Ozs.            18 $    0.36 $    6.47      $     3.50
Bravo               Pts.           1.5 $    5.00 $    7.50      $     4.05
Chlorothalonil      Pts.             1 $    4.75 $    4.75      $     2.57
Chlorothalonil      Pts.             1 $    4.75 $    4.75      $     2.57
Chlorothalonil      Pts.             1 $    4.75 $    4.75      $     2.57
Tebuconazole        Ozs.           7.2 $    0.85 $    6.13      $     3.31
Tebuconazole        Ozs.           7.2 $    0.85 $    6.13      $     3.31
Artisan             Ozs.            16 $    0.84 $   13.50      $     7.30
Abound              Ozs.         18.5 $     2.15 $   39.75      $    21.48
Bravo               Pts.               $    5.00 $     -        $      -
                                                    $     -     $      -
                                                    $     -     $      -
                                                    $     -     $      -
                     $     -   $     -   =
                     $     -   $     -
Total Disease Cost   $   93.73 $   50.66
urn to Main Page




urn to Main Page
Return to Main Budget                                                                           Dra

                                                                             Perf Rate
                             Implement                    size               (hrs/ac)
                             Grain Drill15'               15'                 0.125714
                             Spray (Broadcast)60'         60'                 0.028205
                             Subsoiler low-till6 shank    20'                   0.0825
                             Plant & Pre Rigid6R-36       6R-36               0.108481
                     nts


                             Spray (Broadcast)60'         60'                 0.028205
                   me



                                                                         0           0
                ple




                                                                         0           0
              Im




                                                                         0           0
                                                                         0           0
          &




                                                                         0           0
         ors




                                                                         0           0
      act




                                                                         0           0
    Tr




                                                                         0           0
                                                                         0           0
                                                                         0           0
                             Total Preharvest Equipment
                        c)
                      , et




                                                                                             Self-Pro
                    ers




                             Implement                    size               Perf Rate
                 ray




                                                                  #N/A                   0
               (Sp




                                                                         0               0
            ms




                                                                         0               0
          Ite




                                                                         0               0
                             Total Preharvest Equipment
         ed
      ell
    rop
  lf-P
Se
          Drawn PREHARVEST MACHINERY DETAIL

Times
Over          Total Hrs       Rprs/Hr       Rprs/Ac    FC/Hr           Fc/Ac
          1    0.125714       $    8.29     $   1.04   $       22.30   $         2.80
          1    0.028205       $    3.55     $   0.10   $        5.87   $         0.17
          1      0.0825       $   17.34     $   1.43   $       14.28   $         1.18
          1    0.108481       $   10.30     $   1.12   $       27.72   $         3.01
         11    0.310256       $    3.55     $   1.10   $        5.87   $         1.82
          1           0       $     -       $    -     $         -     $          -
          1           0       $     -       $    -     $         -     $          -
          1           0       $     -       $    -     $         -     $          -
          1           0       $     -       $    -     $         -     $          -
          1           0       $     -       $    -     $         -     $          -
          1           0       $     -       $    -     $         -     $          -
          1           0       $     -       $    -     $         -     $          -
          1           0       $     -       $    -     $         -     $          -
          1           0       $     -       $    -     $         -     $          -
          1           0       $     -       $    -     $         -     $          -
               0.655157                     $   4.79                   $         8.97



        Self-Propelled PREHARVEST MACHINERY DETAIL
Times
Over          Total Hrs                  Fuel consumption/Ac
                              Fuel consumption/Hr   Rprs/Hr            Rprs/Ac
          2               0             0   $   -      $        -      $         -
          2               0             0   $   -      $        -      $         -
          2               0             0   $   -      $        -      $         -
          2               0             0   $   -      $        -      $         -
                          0                 $   -                      $         -
                       Fuel           Total Fuel                             Tractor/
Power Units            consumption/hr gal/ac       Rprs/Hr     Rprs/Ac    Harvest FC/Hr
Tractor (120-139 hp)-2WD 130 6.691         0.841   $    5.43   $   0.68   $       15.90
Tractor (120-139 hp)-2WD 130 6.691         0.189   $    5.43   $   0.15   $       15.90
Tractor (180-199 hp)-MFWD 190 9.780        0.807   $   10.50   $   0.87   $       30.77
Tractor (180-199 hp)-MFWD 190 9.780        1.061   $   10.50   $   1.14   $       30.77
Tractor (120-139 hp)-2WD 130 6.691         2.076   $    5.43   $   1.68   $       15.90
                                0.000     0.000    $     -     $    -     $         -
                                0.000     0.000    $     -     $    -     $         -
                                0.000     0.000    $     -     $    -     $         -
                                0.000     0.000    $     -     $    -     $         -
                                0.000     0.000    $     -     $    -     $         -
                                0.000     0.000    $     -     $    -     $         -
                                0.000     0.000    $     -     $    -     $         -
                                0.000     0.000    $     -     $    -     $         -
                                0.000     0.000    $     -     $    -     $         -
                                0.000     0.000    $     -     $    -     $         -
                                          4.974                $   4.53




                        Sprayer FC/Ac
    Sprayer FC/Hr
$                   -   $            -
$                   -   $            -
$                   -   $            -
$                   -   $            -
                        $        -
Tractor/Harvest
   FC/Ac        Total FC/Ac     hp      avg hp
$         2.00 $         4.80        130      130
$         0.45 $         0.61        130      130
$         2.54 $         3.72        190      190
$         3.34 $         6.35        190      190
$         4.93 $         6.75        130 11.81818
$          -   $          -
$          -   $          -
$          -   $          -
$          -   $          -
$          -   $          -
$          -   $          -
$          -   $          -
$          -   $          -
$          -   $          -
$          -   $          -
$          -   $        22.23            130.3636
 Return to Main Budget



                                                                                      Times
                             Implement/Self Propelled Item     size         Perf Rate Over
 Self Propelled Equipment                                               0      0.000    1.000
                             Peanut Digger & Inverter 4R 36"   4R 36"          0.281    1.000
                             Pull-type Peanut Combine 4R 36"   4R 36"          0.458    1.000
                             Peanut Wagon 21'                  21'             0.458    1.000
                                                                        0      0.000    1.000
                                                                        0      0.000    1.000
                        rs




                                                                        0      0.000    1.000
                      to
                    ac




                                                                        0      0.000    1.000
                  Tr
                +




                                                                        0      0.000    1.000
                  t
                en
             ipm




                                                                        0      0.000    1.000
           qu




                                                                        0      0.000    1.000
         gE




                                                                        0      0.000    1.000
      tin
    or




                                                                        0      0.000    1.000
  pp
Su




                                                                        0      0.000    1.000
                                                                        0      0.000    1.000
                                                                        0      0.000    1.000
                                                                        0      0.000    1.000
                                                                        0      0.000    1.000
                             Total Harvest Equipment
                   HARVEST MACHINERY DETAIL


          Implemnt Implement                              Implement
Total Hrs Rprs/Hr Rprs/Ac      Implement FC/Hr           FC/Ac
   0.000   $   -   $     -     $                   -     $       -
   0.281   $ 3.36 $     0.94   $                 27.94   $      7.84
   0.458   $ 25.99 $   11.91   $                 91.51   $     41.94
   0.458   $ 0.21 $     0.10   $                  4.87   $      2.23
   0.000   $   -   $     -     $                   -     $       -
   0.000   $   -   $     -     $                   -     $       -
   0.000   $   -   $     -     $                   -     $       -
   0.000   $   -   $     -     $                   -     $       -
   0.000   $   -   $     -     $                   -     $       -
   0.000   $   -   $     -     $                   -     $       -
   0.000   $   -   $     -     $                   -     $       -
   0.000   $   -   $     -     $                   -     $       -
   0.000   $   -   $     -     $                   -     $       -
   0.000   $   -   $     -     $                   -     $       -
   0.000   $   -   $     -     $                   -     $       -
   0.000   $   -   $     -     $                   -     $       -
   0.000   $   -   $     -     $                   -     $       -
   0.000   $   -   $     -     $                   -     $       -
 1.19728           $   12.95                             $    52.02
                                                          Power  Power
                                     Fuel     Total Fuel   unit Unit Rprs/ Total
Tractor/Harvester               consumption/hr gal/ac    Rprs/Hr   Ac     Rprs/Ac
                                        0.000     0.000   $   -   $    -     $   -
Tractor (180-199 hp)-MFWD 190           9.780     2.744   $ 10.50 $   2.95   $  3.89
Tractor (180-199 hp)-MFWD 190           9.780     4.482   $ 10.50 $   4.81   $ 16.72
Tractor (120-139 hp)-2WD 130            6.691     3.067   $ 5.43 $    2.49   $  2.59
                                        0.000     0.000   $   -   $    -     $   -
                                        0.000     0.000   $   -   $    -     $   -
                                        0.000     0.000   $   -   $    -     $   -
                                        0.000     0.000   $   -   $    -     $   -
                                        0.000     0.000   $   -   $    -     $   -
                                        0.000     0.000   $   -   $    -     $   -
                                        0.000     0.000   $   -   $    -     $   -
                                        0.000     0.000   $   -   $    -     $   -
                                        0.000     0.000   $   -   $    -     $   -
                                        0.000     0.000   $   -   $    -     $   -
                                        0.000     0.000   $   -   $    -     $   -
                                        0.000     0.000   $   -   $    -     $   -
                                        0.000     0.000   $   -   $    -     $   -
                                        0.000     0.000   $   -   $    -     $   -
                                                 10.294                      $ 23.20
Tractor/ Tractor/
Harvest Harvest
FC/Hr FC/Ac
$   -   $     -
$ 30.77 $    8.63
$ 30.77 $   14.10
$ 15.90 $    7.29
$   -   $     -
$   -   $     -
$   -   $     -
$   -   $     -
$   -   $     -
$   -   $     -
$   -   $     -
$   -   $     -
$   -   $     -
$   -   $     -
$   -   $     -
$   -   $     -
$   -   $     -
$   -   $     -
$   -   $   30.03
                            1                       2            3       4         5      6         7

Combined Name                   NAME                    SIZE        Width Speed (mph) FE PERFRATE
Cotton Picker-2R36"157hp        Cotton Picker-          2R36"157hp    6.00        3.60 0.70 0.54563
Cotton Picker-4R2X1 350hp       Cotton Picker-          4R2X1 350hp 19.00         3.60 0.70 0.17231
Cotton Picker-4R30"255hp        Cotton Picker-          4R30"255hp   10.00        3.60 0.70 0.32738
Cotton Picker-4R30"325hp        Cotton Picker-          4R30"325hp   10.00        3.60 0.70 0.32738
Cotton Picker-4R36"255hp        Cotton Picker-          4R36"255hp   12.00        3.60 0.70 0.27282
Cotton Picker-4R36"325hp        Cotton Picker-          4R36"325hp   12.00        3.60 0.70 0.27282
Cotton Picker-5R30"255hp        Cotton Picker-          5R30"255hp   12.50        3.60 0.70 0.26190
Cotton Picker-5R36"255hp        Cotton Picker-          5R36"255hp   15.00        3.60 0.70 0.21825
Cotton Picker-6R30"325hp        Cotton Picker-          6R30"325hp   15.00        3.60 0.70 0.21825
Cotton Picker-6R36"325hp        Cotton Picker-          6R36"325hp   18.00        3.60 0.70 0.18188

Sprayer (300-450 Gal)47'        Sprayer (300-450 Gal) 47'             47.00     12.00   0.65   0.02250
Sprayer (300-450 Gal)60'        Sprayer (300-450 Gal) 60'             60.00     12.00   0.65   0.01763
Sprayer (300-450 Gal)80'        Sprayer (300-450 Gal) 80'             80.00     12.00   0.65   0.01322
Sprayer (600-750 Gal)60'        Sprayer (600-750 Gal) 60'             60.00     12.00   0.65   0.01763
Sprayer (600-825 Gal)90'        Sprayer (600-825 Gal) 90'             90.00     12.00   0.65   0.01175
Sprayer (1000-1400Gal)100'      Sprayer (1000-1400Gal)100'           100.00     12.00   0.65   0.01058

Peanut Combine6R 36"            Peanut Combine          6R 36"        19.00      3.00 0.70     0.20677
Peanut Combine8R 36"            Peanut Combine          8R 36"        25.00      3.00 0.70     0.15714
     8          9    10    11      12     13     14      15    16   17

FCRATE PURPRICE SVRATE RMRATE USELIFE ANNUSE WIDTH SPEED EFF RATEPERF
     8     144912    30    25       8    200     6.7    3.60   70    2
    13     329206    30    25       8    200    19.0    3.60   70    6
    13     256715    30    25       8    200    10.0    3.60   70    3
    17     307909    30    25       8    200    10.0    3.60   70    3
    13     259280    30    25       8    200    13.3    3.60   70    4
    17     320624    30    25       8    200    13.3    3.60   70    4
    13     280811    30    25       8    200    12.5    3.60   70    4
    13     284601    30    25       8    200    16.7    3.60   70    5
    17     401833    30    25       8    200    15.0    3.60   70    5
    17     400016    30    25       8    200    20.0    3.60   70    6

     5      73361    30    15       8    350    47.0   12.00   65   44
     6      85701    30    15       8    350    60.0   12.00   65   57
     6      88123    30    15       8    350    80.0   12.00   65   76
    10     129370    30    15       8    350    60.0   12.00   65   57
    10     187300    30    15       8    350    90.0   12.00   65   71
    14     222727    30    15       8    350   100.0   12.00   65   71

         257800.00   30    15       8    200    19.0    3.50   70    5
         302875.00   30    15       8    200    25.0    3.50   70    6
           18          19               20              21               22              23             24
                        Salvage                           Avg        Interest on ins + Tax on
Rprs/Yr         Rprs/hr Value                Depreciation Investment AI          AI
$    4,528.50   $   22.64   $    43,473.60   $    5,434.20   $    94,192.80   $    8,477.35   $   2,260.63
$   10,287.69   $   51.44   $    98,761.80   $   12,345.23   $   213,983.90   $   19,258.55   $   5,135.61
$    8,022.34   $   40.11   $    77,014.50   $    9,626.81   $   166,864.75   $   15,017.83   $   4,004.75
$    9,622.16   $   48.11   $    92,372.70   $   11,546.59   $   200,140.85   $   18,012.68   $   4,803.38
$    8,102.50   $   40.51   $    77,784.00   $    9,723.00   $   168,532.00   $   15,167.88   $   4,044.77
$   10,019.50   $   50.10   $    96,187.20   $   12,023.40   $   208,405.60   $   18,756.50   $   5,001.73
$    8,775.34   $   43.88   $    84,243.30   $   10,530.41   $   182,527.15   $   16,427.44   $   4,380.65
$    8,893.78   $   44.47   $    85,380.30   $   10,672.54   $   184,990.65   $   16,649.16   $   4,439.78
$   12,557.28   $   62.79   $   120,549.90   $   15,068.74   $   261,191.45   $   23,507.23   $   6,268.59
$   12,500.50   $   62.50   $   120,004.80   $   15,000.60   $   260,010.40   $   23,400.94   $   6,240.25

$    1,375.53   $    3.93   $    22,008.42   $    2,751.05   $    47,684.91   $ 4,291.64 $        1,144.44
$    1,606.89   $    4.59   $    25,710.30   $    3,213.79   $    55,705.65   $ 5,013.51 $        1,336.94
$    1,652.31   $    4.72   $    26,436.90   $    3,304.61   $    57,279.95   $ 5,155.20 $        1,374.72
$    2,425.69   $    6.93   $    38,811.00   $    4,851.38   $    84,090.50   $ 7,568.15 $        2,018.17
$    3,511.88   $   10.03   $    56,190.00   $    7,023.75   $   121,745.00   $ 10,957.05 $       2,921.88
$    4,176.13   $   11.93   $    66,818.10   $    8,352.26   $   144,772.55   $ 13,029.53 $       3,474.54

$ 4,833.75 $ 24.17 $ 77,340.00 $                  9,667.50 $ 167,570.00 $ 15,081.30 $             4,021.68
$ 5,678.91 $ 28.39 $ 90,862.50 $                 11,357.81 $ 196,868.75 $ 17,718.19 $             4,724.85
           25           26

Total FC        FC/Hr
$   16,172.18   $    80.86
$   36,739.39   $   183.70
$   28,649.39   $   143.25
$   34,362.64   $   171.81
$   28,935.65   $   144.68
$   35,781.64   $   178.91
$   31,338.51   $   156.69
$   31,761.47   $   158.81
$   44,844.56   $   224.22
$   44,641.79   $   223.21

$    8,187.13   $    23.39
$    9,564.23   $    27.33
$    9,834.53   $    28.10
$   14,437.69   $    41.25
$   20,902.68   $    59.72
$   24,856.33   $    71.02

$ 28,770.48 $ 143.85
$ 33,800.85 $ 169.00
                                MN Est                     3        4      5      6         7          8      9      10      11      12      13      14     15    16    17              18           19             20          21              22               23                24             25             26               27           28
                                Curt's Estimate                PREHARVEST INFO
                                MSU Est                                                                                                           Repairs using Cross's method                MSU Method
     Combined Name                   NAME              SIZE    WIDTH SPEED EFF UGA Perf PURPRICE SVRATE RMRATE USELIFE ANNUSE USAGE Hrs Life Years Old RF1 RF2 Repair Cost/ Repair Cost/ RPR Cost/YR Rpr Cost/                            Salvage        Depreciation          Avg          Interest on ins + Tax on        Total FC       FC/Hr
                                                                                                                                                                       yr       hr                     HR                                  Value                           Investment           AI           AI
                                Chisel Plow(Folding)    16'       16.0   5.25   0.85   0.1155      12422     30       65      12     150   0.000                                                                                     $    3,726.60   $        724.62   $     8,074.30   $      726.69   $     193.78   $    1,645.09   $    10.97
Chisel Plow(Folding)16'         Chisel Plow(Folding)    24'       24.0   5.25   0.85   0.0770      25073     30       65      12     150   0.000   1800      1   0.28   1.4   $     244.27   $     1.63   $     672.86   $    4.49   $    7,521.90   $      1,462.59   $    16,297.45   $    1,466.77   $     391.14   $    3,320.50   $    22.14
Chisel Plow(Folding)24'         Chisel Plow(Folding)    32'       32.0   5.25   0.85   0.0578      30224     30       65      12     150   0.000   1800      1   0.27   1.4   $     475.44   $     3.17   $   1,358.12   $    9.05   $    9,067.20   $      1,763.07   $    19,645.60   $    1,768.10   $     471.49   $    4,002.67   $    26.68
Chisel Plow(Folding)32'         Chisel Plow(Folding)    42'       42.0   5.25   0.85   0.0440      34465     30       65      12     150   0.000   1800      1   0.19   1.3   $     487.56   $     3.25   $   1,637.13   $   10.91   $   10,339.50   $      2,010.46   $    22,402.25   $    2,016.20   $     537.65   $    4,564.31   $    30.43
Chisel Plow(Folding)42'         Chisel Plow(Rigid)      15'       15.0   5.25   0.85   0.1232       9338     30       65      12     150   0.000   1800      1   0.27   1.4   $     653.54   $     4.36   $   1,866.85   $   12.45   $    2,801.40   $        544.72   $     6,069.70   $      546.27   $     145.67   $    1,236.66   $     8.24
Chisel Plow(Rigid)15'           Chisel Plow(Rigid)      24'       24.0   5.25   0.85   0.0770       8244     30       65      12     150   0.000   1800      1   0.27   1.4   $     177.07   $     1.18   $     505.81   $    3.37   $    2,473.20   $        480.90   $     5,358.60   $      482.27   $     128.61   $    1,091.78   $     7.28
Chisel Plow(Rigid)24'           Chisel-Harrow           21 shank 21.0    5.25   0.85   0.0880       8951     30       65      12     150   0.000   1800      1   0.27   1.4   $     156.33   $     1.04   $     446.55   $    2.98   $    2,685.30   $        522.14   $     5,818.15   $      523.63   $     139.64   $    1,185.41   $     7.90
Chisel-Harrow21 shank           Chisel-Harrow           27 shank 27.0    5.25   0.85   0.0685      11186     30       65      12     150   0.000   1800      1   0.27   1.4   $     169.73   $     1.13   $     484.85   $    3.23   $    3,355.80   $        652.52   $     7,270.90   $      654.38   $     174.50   $    1,481.40   $     9.88
Chisel-Harrow27 shank           Colter-Chisel-Harrow    21 shank 21.0    5.25   0.85   0.0880      15679     30       65      12     150   0.000   1800      1   0.27   1.4   $     212.11   $     1.41   $     605.91   $    4.04   $    4,703.70   $        914.61   $    10,191.35   $      917.22   $     244.59   $    2,076.42   $    13.84
Colter-Chisel-Harrow21 shank    Colter-Chisel-Harrow    27 shank 27.0    5.00   0.85   0.0719      19837     30       65      12     150   0.000   1800      1   0.27   1.4   $     297.31   $     1.98   $     849.28   $    5.66   $    5,951.10   $      1,157.16   $    12,894.05   $    1,160.46   $     309.46   $    2,627.08   $    17.51
Colter-Chisel-Harrow27 shank    Cult & Post             4R-36 12.0       5.00   0.80   0.1719      15243     30       40      10     150   0.000   1800      1   0.27   1.4   $     376.16   $     2.51   $   1,074.50   $    7.16   $    4,572.90   $      1,067.01   $     9,907.95   $      891.72   $     237.79   $    2,196.52   $    14.64
Cult & Post4R-36                Cult & Post             6R-30 15.0       5.00   0.80   0.1375      19672     30       40      10     150   0.000   1500      1   0.27   1.4   $     289.04   $     1.93   $     609.72   $    4.06   $    5,901.60   $      1,377.04   $    12,786.80   $    1,150.81   $     306.88   $    2,834.74   $    18.90
Cult & Post6R-30                Cult & Post             6R-36 18.0       5.00   0.80   0.1146      21022     30       40      10     150   0.000   1500      1   0.27   1.4   $     373.03   $     2.49   $     786.88   $    5.25   $    6,306.60   $      1,471.54   $    13,664.30   $    1,229.79   $     327.94   $    3,029.27   $    20.20
Cult & Post6R-36                Cult & Post             8R-30 20.0       5.00   0.80   0.1031      22731     30       40      10     150   0.000   1500      1   0.27   1.4   $     398.63   $     2.66   $     840.88   $    5.61   $    6,819.30   $      1,591.17   $    14,775.15   $    1,329.76   $     354.60   $    3,275.54   $    21.84
Cult & Post8R-30                Cult & Post             8R-36 24.0       5.00   0.80   0.0859      25776     30       40      10     150   0.000   1500      1   0.27   1.4   $     431.03   $     2.87   $     909.24   $    6.06   $    7,732.80   $      1,804.32   $    16,754.40   $    1,507.90   $     402.11   $    3,714.32   $    24.76
Cult & Post8R-36                Cult & Post             10R-30 25.0      5.00   0.80   0.0825      30843     30       40      10     150   0.000   1500      1   0.27   1.4   $     488.77   $     3.26   $   1,031.04   $    6.87   $    9,252.90   $      2,159.01   $    20,047.95   $    1,804.32   $     481.15   $    4,444.48   $    29.63
Cult & Post10R-30               Cult & Post             10R-36 30.0      5.00   0.80   0.0688      32241     30       40      10     150   0.000   1500      1   0.27   1.4   $     584.85   $     3.90   $   1,233.72   $    8.22   $    9,672.30   $      2,256.87   $    20,956.65   $    1,886.10   $     502.96   $    4,645.93   $    30.97
Cult & Post10R-36               Cult & Post             12R-30 30.0      5.00   0.80   0.0688      38690     30       40      10     150   0.000   1500      1   0.27   1.4   $     611.36   $     4.08   $   1,289.64   $    8.60   $   11,607.00   $      2,708.30   $    25,148.50   $    2,263.37   $     603.56   $    5,575.23   $    37.17
Cult & Post12R-30               Cult & Post             12R-36 36.0      5.00   0.80   0.0573      36848     30       40      10     150   0.000   1500      1   0.27   1.4   $     733.65   $     4.89   $   1,547.60   $   10.32   $   11,054.40   $      2,579.36   $    23,951.20   $    2,155.61   $     574.83   $    5,309.80   $    35.40
Cult & Post12R-36               Cult & Post             8R-40 2x1 40.0   5.00   0.80   0.0516      36848     30       40      10     150   0.000   1500      1   0.27   1.4   $     698.72   $     4.66   $   1,473.92   $    9.83   $   11,054.40   $      2,579.36   $    23,951.20   $    2,155.61   $     574.83   $    5,309.80   $    35.40
Cult & Post8R-40 2x1            Cultipacker             12'       12.0   6.50   0.85   0.1244       4640     25       85      12     300   0.000   1500      1   0.27   1.4   $     698.72   $     4.66   $   1,473.92   $    9.83   $    1,160.00   $        290.00   $     2,900.00   $      261.00   $      69.60   $      620.60   $     2.07
Cultipacker12'                  Cultipacker             20'       20.0   6.50   0.85   0.0747      12011     25       85      12     300   0.000   3600      1   0.27   1.4   $     232.19   $     0.77   $     328.67   $    1.10   $    3,002.75   $        750.69   $     7,506.88   $      675.62   $     180.17   $    1,606.47   $     5.35
Cultipacker20'                  Cultivate               4R-36 12.0       5.00   0.80   0.1719       9748     30       40      10     150   0.000   3600      1   0.27   1.4   $     601.05   $     2.00   $     850.78   $    2.84   $    2,924.40   $        682.36   $     6,336.20   $      570.26   $     152.07   $    1,404.69   $     9.36
Cultivate4R-36                  Cultivate               6R-30 15.0       5.00   0.80   0.1375      14177     30       40      10     150   0.000   1500      1   0.27   1.4   $     184.84   $     1.23   $     389.92   $    2.60   $    4,253.10   $        992.39   $     9,215.05   $      829.35   $     221.16   $    2,042.91   $    13.62
Cultivate6R-30                  Cultivate               6R-36 18.0       5.00   0.80   0.1146      15527     30       40      10     150   0.000   1500      1   0.27   1.4   $     268.83   $     1.79   $     567.08   $    3.78   $    4,658.10   $      1,086.89   $    10,092.55   $      908.33   $     242.22   $    2,237.44   $    14.92
Cultivate6R-36                  Cultivate               8R-30 20.0       5.00   0.80   0.1031      17236     30       40      10     150   0.000   1500      1   0.27   1.4   $     294.43   $     1.96   $     621.08   $    4.14   $    5,170.80   $      1,206.52   $    11,203.40   $    1,008.31   $     268.88   $    2,483.71   $    16.56
Cultivate8R-30                  Cultivate               8R-36 24.0       5.00   0.80   0.0859      20281     30       40      10     150   0.000   1500      1   0.27   1.4   $     326.83   $     2.18   $     689.44   $    4.60   $    6,084.30   $      1,419.67   $    13,182.65   $    1,186.44   $     316.38   $    2,922.49   $    19.48
Cultivate8R-36                  Cultivate               10R-30 25.0      5.00   0.80   0.0825      25348     30       40      10     150   0.000   1500      1   0.27   1.4   $     384.57   $     2.56   $     811.24   $    5.41   $    7,604.40   $      1,774.36   $    16,476.20   $    1,482.86   $     395.43   $    3,652.65   $    24.35
Cultivate10R-30                 Cultivate               10R-36 30.0      5.00   0.80   0.0688      26335     30       40      10     150   0.000   1500      1   0.27   1.4   $     480.66   $     3.20   $   1,013.92   $    6.76   $    7,900.53   $      1,843.46   $    17,117.82   $    1,540.60   $     410.83   $    3,794.89   $    25.30
Cultivate10R-36                 Cultivate               12R-36 36.0      5.00   0.80   0.0573      30828     30       40      10     150   0.000   1500      1   0.27   1.4   $     499.37   $     3.33   $   1,053.40   $    7.02   $    9,248.40   $      2,157.96   $    20,038.20   $    1,803.44   $     480.92   $    4,442.31   $    29.62
Cultivate12R-36                 Cultivate               8R-40 2x1 40.0   5.00   0.80   0.0516      30828     30       40      10     150   0.000   1500      1   0.27   1.4   $     584.57   $     3.90   $   1,233.12   $    8.22   $    9,248.40   $      2,157.96   $    20,038.20   $    1,803.44   $     480.92   $    4,442.31   $    29.62
Cultivate8R-40 2x1              Disk & Incorporate      14'       14.0   5.00   0.80   0.1473      22039     30       60      10     200   0.000   1500      1   0.27   1.4   $     584.57   $     3.90   $   1,233.12   $    8.22   $    6,611.70   $      1,542.73   $    14,325.35   $    1,289.28   $     343.81   $    3,175.82   $    15.88
Disk & Incorporate14'           Disk & Incorporate      24'       24.0   5.00   0.80   0.0859      34957     30       60      10     200   0.000   2000      1   0.27   1.4   $     625.17   $     3.13   $   1,322.34   $    6.61   $   10,487.10   $      2,446.99   $    22,722.05   $    2,044.98   $     545.33   $    5,037.30   $    25.19
Disk & Incorporate24'           Disk & Incorporate      32'       32.0   5.00   0.80   0.0645      43916     30       60      10     200   0.000   2000      1   0.27   1.4   $     991.61   $     4.96   $   2,097.42   $   10.49   $   13,174.80   $      3,074.12   $    28,545.40   $    2,569.09   $     685.09   $    6,328.30   $    31.64
Disk & Incorporate32'           Disk & Incorporate      42'       42.0   5.00   0.80   0.0491      45431     30       60      10     200   0.000   2000      1   0.27   1.4   $   1,245.74   $     6.23   $   2,634.96   $   13.17   $   13,629.42   $      3,180.20   $    29,530.41   $    2,657.74   $     708.73   $    6,546.66   $    32.73
Disk & Incorporate42'           Disk Bed (Hipper)       4R-36 12.0       5.50   0.80   0.1563       7781     30       40      10     160   0.000   2000      1   0.27   1.4   $   1,288.73   $     6.44   $   2,725.88   $   13.63   $    2,334.30   $        544.67   $     5,057.65   $      455.19   $     121.38   $    1,121.24   $     7.01
Disk Bed (Hipper)4R-36          Disk Bed (Hipper)       6R-30 15.0       5.50   0.80   0.1250      12271     30       40      10     160   0.000   1600      1   0.27   1.4   $     161.50   $     1.01   $     311.24   $    1.95   $    3,681.30   $        858.97   $     7,976.15   $      717.85   $     191.43   $    1,768.25   $    11.05
Disk Bed (Hipper)6R-30          Disk Bed (Hipper)       6R-36 18.0       5.50   0.80   0.1042      12271     30       40      10     160   0.000   1600      1   0.27   1.4   $     254.69   $     1.59   $     490.84   $    3.07   $    3,681.30   $        858.97   $     7,976.15   $      717.85   $     191.43   $    1,768.25   $    11.05
Disk Bed (Hipper)6R-36          Disk Bed (Hipper)       8R-30 20.0       5.50   0.80   0.0938      13070     30       40      10     160   0.000   1600      1   0.27   1.4   $     254.69   $     1.59   $     490.84   $    3.07   $    3,921.00   $        914.90   $     8,495.50   $      764.60   $     203.89   $    1,883.39   $    11.77
Disk Bed (Hipper)8R-30          Disk Bed (Hipper)       10R-30 25.0      5.50   0.80   0.0750      17142     30       40      10     160   0.000   1600      1   0.27   1.4   $     271.27   $     1.70   $     522.80   $    3.27   $    5,142.60   $      1,199.94   $    11,142.30   $    1,002.81   $     267.42   $    2,470.16   $    15.44
Disk Bed (Hipper)10R-30         Disk Bed (Hipper)       10R-36 30.0      5.50   0.80   0.0625      18026     30       40      10     160   0.000   1600      1   0.27   1.4   $     355.79   $     2.22   $     685.68   $    4.29   $    5,407.80   $      1,261.82   $    11,716.90   $    1,054.52   $     281.21   $    2,597.55   $    16.23
Disk Bed (Hipper)10R-36         Disk Bed (Hipper)       12R-30 30.0      5.50   0.80   0.0625      19414     30       40      10     160   0.000   1600      1   0.27   1.4   $     374.14   $     2.34   $     721.04   $    4.51   $    5,824.20   $      1,358.98   $    12,619.10   $    1,135.72   $     302.86   $    2,797.56   $    17.48
Disk Bed (Hipper)12R-30         Disk Bed (Hipper)       12R-36 36.0      5.50   0.80   0.0521      24825     30       40      10     160   0.000   1600      1   0.27   1.4   $     402.95   $     2.52   $     776.56   $    4.85   $    7,447.50   $      1,737.75   $    16,136.25   $    1,452.26   $     387.27   $    3,577.28   $    22.36
Disk Bed (Hipper)12R-36         Disk Bed (Hipper)       8R-40 2x1 40.0   5.50   0.80   0.0469      24825     30       40      10     160   0.000   1600      1   0.27   1.4   $     515.25   $     3.22   $     993.00   $    6.21   $    7,447.50   $      1,737.75   $    16,136.25   $    1,452.26   $     387.27   $    3,577.28   $    22.36
Disk Bed (Hipper)8R-40 2x1      Disk Bed (Hipper)Fld    8R-36 24.0       5.50   0.80   0.0781      18404     30       40      10     160   0.000   1600      1   0.27   1.4   $     515.25   $     3.22   $     993.00   $    6.21   $    5,521.20   $      1,288.28   $    11,962.60   $    1,076.63   $     287.10   $    2,652.02   $    16.58
Disk Bed (Hipper)Fld8R-36       Disk Bed (Hipper)Rdg    8R-36 24.0       5.50   0.80   0.0781      16166     30       40      10     160   0.000   1600      1   0.27   1.4   $     381.98   $     2.39   $     736.16   $    4.60   $    4,849.80   $      1,131.62   $    10,507.90   $      945.71   $     252.19   $    2,329.52   $    14.56
Disk Bed (Hipper)Rdg8R-36       Disk Bed w/roller       8R-30 20.0       5.50   0.80   0.0938      15186     30       40      10     160   0.000   1600      1   0.27   1.4   $     335.53   $     2.10   $     646.64   $    4.04   $    4,555.80   $      1,063.02   $     9,870.90   $      888.38   $     236.90   $    2,188.30   $    13.68
Disk Bed w/roller8R-30          Disk Bed w/roller       12R-30 30.0      5.50   0.80   0.0625      26498     30       40      10     160   0.000   1600      1   0.27   1.4   $     315.19   $     1.97   $     607.44   $    3.80   $    7,949.40   $      1,854.86   $    17,223.70   $    1,550.13   $     413.37   $    3,818.36   $    23.86
Disk Bed w/roller12R-30         Disk Harrow             14'       14.0   5.25   0.80   0.1403      16544     30       50      10     180   0.000   1600      1   0.27   1.4   $     549.98   $     3.44   $   1,059.92   $    6.62   $    4,963.20   $      1,158.08   $    10,753.60   $      967.82   $     258.09   $    2,383.99   $    13.24
Disk Harrow14'                  Disk Harrow             24'       24.0   5.25   0.80   0.0818      29462     30       50      10     180   0.000   1800      1   0.27   1.4   $     404.94   $     2.25   $     827.20   $    4.60   $    8,838.60   $      2,062.34   $    19,150.30   $    1,723.53   $     459.61   $    4,245.47   $    23.59
Disk Harrow24'                  Disk Harrow             28'       28.0   5.25   0.80   0.0702      33301     30       50      10     180   0.000   1800      1   0.27   1.4   $     721.12   $     4.01   $   1,473.10   $    8.18   $    9,990.30   $      2,331.07   $    21,645.65   $    1,948.11   $     519.50   $    4,798.67   $    26.66
Disk Harrow28'                  Disk Harrow             32'       32.0   5.25   0.80   0.0614      38421     30       50      10     180   0.000   1800      1   0.27   1.4   $     815.08   $     4.53   $   1,665.05   $    9.25   $   11,526.30   $      2,689.47   $    24,973.65   $    2,247.63   $     599.37   $    5,536.47   $    30.76
Disk Harrow32'                  Disk Harrow             42'       42.0   5.25   0.80   0.0468      49542     30       50      10     180   0.000   1800      1   0.27   1.4   $     940.40   $     5.22   $   1,921.05   $   10.67   $   14,862.62   $      3,467.94   $    32,202.35   $    2,898.21   $     772.86   $    7,139.01   $    39.66
Disk Harrow42'                  Fert Appl (Liquid)      4R-36 12.0       6.00   0.70   0.1637      12995     40       80       8     150   0.000   1800      1   0.27   1.4   $   1,212.61   $     6.74   $   2,477.10   $   13.76   $    5,198.00   $        974.63   $     9,096.50   $      818.69   $     218.32   $    2,011.63   $    13.41
Fert Appl (Liquid)4R-36         Fert Appl (Liquid)      6R-30 15.0       6.00   0.70   0.1310      15834     40       80       8     150   0.000   1200      1   0.27   1.4   $     246.42   $     1.64   $   1,299.50   $    8.66   $    6,333.60   $      1,187.55   $    11,083.80   $      997.54   $     266.01   $    2,451.10   $    16.34
Fert Appl (Liquid)6R-30         Fert Appl (Liquid)      6R-36 18.0       6.00   0.70   0.1091      12360     40       80       8     150   0.000   1200      1   0.27   1.4   $     300.25   $     2.00   $   1,583.40   $   10.56   $    4,944.00   $        927.00   $     8,652.00   $      778.68   $     207.65   $    1,913.33   $    12.76
Fert Appl (Liquid)6R-36         Fert Appl (Liquid)      8R-30 20.0       6.00   0.70   0.0982      15032     40       80       8     150   0.000   1200      1   0.27   1.4   $     234.37   $     1.56   $   1,236.00   $    8.24   $    6,012.80   $      1,127.40   $    10,522.40   $      947.02   $     252.54   $    2,326.95   $    15.51
Fert Appl (Liquid)8R-30         Fert Appl (Liquid)      8R-36 24.0       6.00   0.70   0.0818      14694     40       80       8     150   0.000   1200      1   0.27   1.4   $     285.04   $     1.90   $   1,503.20   $   10.02   $    5,877.60   $      1,102.05   $    10,285.80   $      925.72   $     246.86   $    2,274.63   $    15.16
Fert Appl (Liquid)8R-36         Fert Appl (Liquid)      10R-30 25.0      6.00   0.70   0.0786      15757     40       80       8     150   0.000   1200      1   0.27   1.4   $     278.63   $     1.86   $   1,469.40   $    9.80   $    6,302.80   $      1,181.78   $    11,029.90   $      992.69   $     264.72   $    2,439.18   $    16.26
Fert Appl (Liquid)10R-30        Fert Appl (Liquid)      12R-30 25.0      6.00   0.70   0.0786      17187     40       80       8     150   0.000   1200      1   0.27   1.4   $     298.79   $     1.99   $   1,575.70   $   10.50   $    6,874.80   $      1,289.03   $    12,030.90   $    1,082.78   $     288.74   $    2,660.55   $    17.74
Fert Appl (Liquid)12R-30        Fert Appl (Liquid)      10R-36 30.0      6.00   0.70   0.0655      17187     40       80       8     150   0.000   1200      1   0.27   1.4   $     325.91   $     2.17   $   1,718.70   $   11.46   $    6,874.80   $      1,289.03   $    12,030.90   $    1,082.78   $     288.74   $    2,660.55   $    17.74
Fert Appl (Liquid)10R-36        Fert Appl (Liquid)      12R-36 36.0      6.00   0.70   0.0546      17350     40       80       8     150   0.000   1200      1   0.27   1.4   $     325.91   $     2.17   $   1,718.70   $   11.46   $    6,940.00   $      1,301.25   $    12,145.00   $    1,093.05   $     291.48   $    2,685.78   $    17.91
Fert Appl (Liquid)12R-36        Fert Appl (Liquid)      8R-40 2x1 40.0   6.00   0.70   0.0491      17350     40       80       8     150   0.000   1200      1   0.27   1.4   $     329.00   $     2.19   $   1,735.00   $   11.57   $    6,940.00   $      1,301.25   $    12,145.00   $    1,093.05   $     291.48   $    2,685.78   $    17.91
Fert Appl (Liquid)8R-40 2x1     Field Cult & Inc        12'       12.0   6.50   0.85   0.1244      13605     30       25      10     100   0.000   1200      1   0.27   1.4   $     329.00   $     2.19   $   1,735.00   $   11.57   $    4,081.50   $        952.35   $     8,843.25   $      795.89   $     212.24   $    1,960.48   $    19.60
Field Cult & Inc12'             Field Cult & Inc        24'       24.0   6.50   0.85   0.0622      24679     30       25      10     100   0.000   1000      1   0.27   1.4   $     146.24   $     1.46   $     340.13   $    3.40   $    7,403.70   $      1,727.53   $    16,041.35   $    1,443.72   $     384.99   $    3,556.24   $    35.56
Field Cult & Inc24'             Field Cult & Inc        32'       32.0   6.50   0.85   0.0467      33211     30       25      10     100   0.000   1000      1   0.27   1.4   $     265.27   $     2.65   $     616.98   $    6.17   $    9,963.30   $      2,324.77   $    21,587.15   $    1,942.84   $     518.09   $    4,785.71   $    47.86
Field Cult & Inc32'             Field Cult & Inc        42'       42.0   6.50   0.85   0.0356      43618     30       25      10     100   0.000   1000      1   0.27   1.4   $     356.98   $     3.57   $     830.28   $    8.30   $   13,085.40   $      3,053.26   $    28,351.70   $    2,551.65   $     680.44   $    6,285.35   $    62.85
Field Cult & Inc42'             Field Cultivate         12'       12.0   6.50   0.85   0.1244       8110     30       25      10     100   0.000   1000      1   0.27   1.4   $     468.85   $     4.69   $   1,090.45   $   10.90   $    2,433.00   $        567.70   $     5,271.50   $      474.44   $     126.52   $    1,168.65   $    11.69
Field Cultivate12'              Field Cultivate         24'       24.0   6.50   0.85   0.0622      19184     30       25      10     100   0.000   1000      1   0.27   1.4   $      87.17   $     0.87   $     202.75   $    2.03   $    5,755.20   $      1,342.88   $    12,469.60   $    1,122.26   $     299.27   $    2,764.41   $    27.64
Field Cultivate24'              Field Cultivate         32'       32.0   6.50   0.85   0.0467      27716     30       25      10     100   0.000   1000      1   0.27   1.4   $     206.21   $     2.06   $     479.60   $    4.80   $    8,314.80   $      1,940.12   $    18,015.40   $    1,621.39   $     432.37   $    3,993.88   $    39.94
Field Cultivate32'              Field Cultivate         42'       42.0   6.50   0.85   0.0356      37598     30       25      10     100   0.000   1000      1   0.27   1.4   $     297.92   $     2.98   $     692.90   $    6.93   $   11,279.40   $      2,631.86   $    24,438.70   $    2,199.48   $     586.53   $    5,417.87   $    54.18
Field Cultivate42'              Field Cultivate         50'       50.0   6.50   0.85   0.0299      46014     30       25      10     100   0.000   1000      1   0.27   1.4   $     404.14   $     4.04   $     939.95   $    9.40   $   13,804.20   $      3,220.98   $    29,909.10   $    2,691.82   $     717.82   $    6,630.62   $    66.31
Field Cultivate50'              Grain Drill             12'       12.0   6.25   0.70   0.1571      16364     45       45       8     150   0.000   1000      1   0.27   1.4   $     494.60   $     4.95   $   1,150.35   $   11.50   $    7,363.80   $      1,125.03   $    11,863.90   $    1,067.75   $     284.73   $    2,477.51   $    16.52
Grain Drill12'                  Grain Drill             15'       15.0   6.25   0.70   0.1257      22094     45       45       8     150   0.000   1200      1   0.27   1.4   $     310.30   $     2.07   $     920.48   $    6.14   $    9,942.30   $      1,518.96   $    16,018.15   $    1,441.63   $     384.44   $    3,345.03   $    22.30
Grain Drill15'                  Grain Drill             20'       20.0   6.25   0.70   0.0943      31813     45       45       8     150   0.000   1200      1   0.27   1.4   $     418.95   $     2.79   $   1,242.79   $    8.29   $   14,315.85   $      2,187.14   $    23,064.43   $    2,075.80   $     553.55   $    4,816.49   $    32.11
Grain Drill20'                  Grain Drill             24'       24.0   6.25   0.70   0.0786      40244     45       45       8     150   0.000   1200      1   0.27   1.4   $     603.25   $     4.02   $   1,789.48   $   11.93   $   18,109.80   $      2,766.78   $    29,176.90   $    2,625.92   $     700.25   $    6,092.94   $    40.62
Grain Drill24'                  Grain Drill             30'       30.0   6.25   0.70   0.0629      45658     45       45       8     150   0.000   1200      1   0.27   1.4   $     763.12   $     5.09   $   2,263.73   $   15.09   $   20,546.10   $      3,138.99   $    33,102.05   $    2,979.18   $     794.45   $    6,912.62   $    46.08
Grain Drill30'                  Grain Drill & Pre       12'       12.0   6.25   0.70   0.1571      21859     45       45       8     150   0.000   1200      1   0.27   1.4   $     865.78   $     5.77   $   2,568.26   $   17.12   $    9,836.55   $      1,502.81   $    15,847.78   $    1,426.30   $     380.35   $    3,309.45   $    22.06
Grain Drill & Pre12'            Grain Drill & Pre       15'       15.0   6.25   0.70   0.1257      27589     45       45       8     150   0.000   1200      1   0.27   1.4   $     414.50   $     2.76   $   1,229.57   $    8.20   $   12,415.05   $      1,896.74   $    20,002.03   $    1,800.18   $     480.05   $    4,176.97   $    27.85
Grain Drill & Pre15'            Grain Drill & Pre       20'       20.0   6.25   0.70   0.0943      37308     45       45       8     150   0.000   1200      1   0.27   1.4   $     523.15   $     3.49   $   1,551.88   $   10.35   $   16,788.60   $      2,564.93   $    27,048.30   $    2,434.35   $     649.16   $    5,648.43   $    37.66
Grain Drill & Pre20'            Grain Drill & Pre       24'       24.0   6.25   0.70   0.0786      45739     45       45       8     150   0.000   1200      1   0.27   1.4   $     707.45   $     4.72   $   2,098.58   $   13.99   $   20,582.55   $      3,144.56   $    33,160.78   $    2,984.47   $     795.86   $    6,924.88   $    46.17
Grain Drill & Pre24'            Grain Drill & Pre       30'       30.0   6.25   0.70   0.0629      51153     45       45       8     150   0.000   1200      1   0.27   1.4   $     867.32   $     5.78   $   2,572.82   $   17.15   $   23,018.85   $      3,516.77   $    37,085.93   $    3,337.73   $     890.06   $    7,744.56   $    51.63
Grain Drill & Pre30'            Harrow                  13'       13.0   6.25   0.85   0.1195       3690     30       70      10     200   0.000   1200      1   0.27   1.4   $     969.98   $     6.47   $   2,877.36   $   19.18   $    1,107.00   $        258.30   $     2,398.50   $      215.87   $      57.56   $      531.73   $     2.66
Harrow13'                       Harrow                  21'       21.0   6.25   0.85   0.0739       4590     30       70      10     200   0.000   2000      1   0.27   1.4   $     104.67   $     0.52   $     258.30   $    1.29   $    1,377.00   $        321.30   $     2,983.50   $      268.52   $      71.60   $      661.42   $     3.31
Harrow21'                       Harrow                  40'       40.0   6.25   0.85   0.0388      10620     30       70      10     200   0.000   2000      1   0.27   1.4   $     130.20   $     0.65   $     321.30   $    1.61   $    3,186.00   $        743.40   $     6,903.00   $      621.27   $     165.67   $    1,530.34   $     7.65
Harrow40'                       Harrow                  47'       47.0   6.25   0.85   0.0330      12100     30       70      10     200   0.000   2000      1   0.27   1.4   $     301.25   $     1.51   $     743.40   $    3.72   $    3,630.00   $        847.00   $     7,865.00   $      707.85   $     188.76   $    1,743.61   $     8.72
Harrow47'                       Heavy Disk              14'       14.0   4.75   0.85   0.1460      18791     30       50      10     180   0.000   2000      1   0.27   1.4   $     343.23   $     1.72   $     847.00   $    4.24   $    5,637.30   $      1,315.37   $    12,214.15   $    1,099.27   $     293.14   $    2,707.78   $    15.04
Heavy Disk14'                   Heavy Disk              21'       21.0   4.75   0.85   0.0973      23720     30       50      10     180   0.000   1800      1   0.27   1.4   $     459.93   $     2.56   $     939.55   $    5.22   $    7,116.00   $      1,660.40   $    15,418.00   $    1,387.62   $     370.03   $    3,418.05   $    18.99
Heavy Disk21'                   Heavy Disk              27'       27.0   4.75   0.85   0.0757      34304     30       50      10     180   0.000   1800      1   0.27   1.4   $     580.58   $     3.23   $   1,186.00   $    6.59   $   10,291.20   $      2,401.28   $    22,297.60   $    2,006.78   $     535.14   $    4,943.21   $    27.46
Heavy Disk27'                   Land Plane              40'x10' 10.0     4.00   0.85   0.2426       6622     30       40      10     200   0.000   1800      1   0.27   1.4   $     839.63   $     4.66   $   1,715.20   $    9.53   $    1,986.60   $        463.54   $     4,304.30   $      387.39   $     103.30   $      954.23   $     4.77
Land Plane40'x10'               Land Plane              50'x16' 16.0     4.00   0.85   0.1517       7466     30       40      10     200   0.000   2000      1   0.27   1.4   $     187.84   $     0.94   $     264.88   $    1.32   $    2,239.80   $        522.62   $     4,852.90   $      436.76   $     116.47   $    1,075.85   $     5.38
Land Plane50'x16'               Levee Splitter (1/80    2 blade          0.00          #DIV/0!      7508     30        5      10      50   0.000   2000      1   0.27   1.4   $     211.78   $     1.06   $     298.64   $    1.49   $    2,252.40   $        525.56   $     4,880.20   $      439.22   $     117.12   $    1,081.90   $    21.64
Levee Splitter (1/802 blade     Lo-Till & Bed           4R-40 13.3       5.25   0.85   0.1390       5610     25       65      12     150   0.000    500      1   0.27   1.4   $      30.58   $     0.61   $      37.54   $    0.75   $    1,402.50   $        350.63   $     3,506.25   $      315.56   $      84.15   $      750.34   $     5.00
Lo-Till & Bed4R-40              Middle Buster           6R-40 20.0       4.25   0.85   0.1142      10503     35       30       8     160   0.000   1800      1   0.27   1.4   $     106.38   $     0.71   $     303.88   $    2.03   $    3,676.05   $        853.37   $     7,089.53   $      638.06   $     170.15   $    1,661.57   $    10.38
Middle Buster6R-40              Middle Buster           8R-30 20.0       4.25   0.85   0.1142      15548     35       30       8     160   0.000   1280      1   0.27   1.4   $     217.99   $     1.36   $     393.86   $    2.46   $    5,441.80   $      1,263.28   $    10,494.90   $      944.54   $     251.88   $    2,459.69   $    15.37
Middle Buster8R-30              Middle Buster           10R-30 25.0      4.25   0.85   0.0913      17561     35       30       8     160   0.000   1280      1   0.27   1.4   $     322.71   $     2.02   $     583.05   $    3.64   $    6,146.35   $      1,426.83   $    11,853.68   $    1,066.83   $     284.49   $    2,778.15   $    17.36
Middle Buster10R-30             Middle Buster           8R-40 26.7       4.25   0.85   0.0855      14075     35       30       8     160   0.000   1280      1   0.27   1.4   $     364.49   $     2.28   $     658.54   $    4.12   $    4,926.25   $      1,143.59   $     9,500.63   $      855.06   $     228.02   $    2,226.67   $    13.92
Middle Buster8R-40              Middle Buster           10R-40 33.3      4.25   0.85   0.0686      18654     35       30       8     160   0.000   1280      1   0.27   1.4   $     292.13   $     1.83   $     527.81   $    3.30   $    6,528.90   $      1,515.64   $    12,591.45   $    1,133.23   $     302.19   $    2,951.06   $    18.44
Middle Buster10R-40             Middle Buster           12R-40 40.0      4.25   0.85   0.0571      23063     35       30       8     160   0.000   1280      1   0.27   1.4   $     387.17   $     2.42   $     699.53   $    4.37   $    8,072.05   $      1,873.87   $    15,567.53   $    1,401.08   $     373.62   $    3,648.57   $    22.80
Middle Buster12R-40             Middle Buster           8R-40 2x1 40.0   4.25   0.85   0.0571      23063     35       30       8     160   0.000   1280      1   0.27   1.4   $     478.68   $     2.99   $     864.86   $    5.41   $    8,072.05   $      1,873.87   $    15,567.53   $    1,401.08   $     373.62   $    3,648.57   $    22.80
Middle Buster8R-40 2x1          Module Builder-1st      4R40255 0.0      0.00      0               35588     35       50      10     200   0.000   1280      1   0.27   1.4   $     478.68   $     2.99   $     864.86   $    5.41   $   12,455.80   $      2,313.22   $    24,021.90   $    2,161.97   $     576.53   $    5,051.72   $    25.26
Module Builder-1st4R40255       Mulcher Plow            30'       30.0   4.75   0.85   0.0681                30       25      10     100   0.000   2000      1   0.27   1.4   $   1,009.51   $     5.05   $   1,779.40   $    8.90   $         -     $           -     $          -     $         -     $        -     $         -     $      -
Mulcher Plow30'                 NT Grain Drill          12'       12.0   5.00   0.70   0.1964      29184     45       45       8     150   0.000   1000      1   0.27   1.4   $        -     $      -     $        -     $     -     $   13,132.80   $      2,006.40   $    21,158.40   $    1,904.26   $     507.80   $    4,418.46   $    29.46
NT Grain Drill12'               NT Grain Drill          15'       15.0   5.00   0.70   0.1571      35830     45       45       8     150   0.000   1200      1   0.27   1.4   $     553.40   $     3.69   $   1,641.60   $   10.94   $   16,123.50   $      2,463.31   $    25,976.75   $    2,337.91   $     623.44   $    5,424.66   $    36.16
NT Grain Drill15'               NT Grain Drill          20'       20.0   5.00   0.70   0.1179      47785     45       45       8     150   0.000   1200      1   0.27   1.4   $     679.42   $     4.53   $   2,015.44   $   13.44   $   21,503.25   $      3,285.22   $    34,644.13   $    3,117.97   $     831.46   $    7,234.65   $    48.23
NT Grain Drill20'               NT Grain Drill          24'       24.0   5.00   0.70   0.0982      73143     45       45       8     150   0.000   1200      1   0.27   1.4   $     906.11   $     6.04   $   2,687.91   $   17.92   $   32,914.35   $      5,028.58   $    53,028.68   $    4,772.58   $   1,272.69   $   11,073.85   $    73.83
NT Grain Drill24'               NT Grain Drill          30'       30.0   5.00   0.70   0.0786      72485     45       45       8     150   0.000   1200      1   0.27   1.4   $   1,386.96   $     9.25   $   4,114.29   $   27.43   $   32,618.25   $      4,983.34   $    52,551.63   $    4,729.65   $   1,261.24   $   10,974.23   $    73.16
NT Grain Drill30'               NT Grain Drill & Pre    12'       12.0   6.00   0.70   0.1637      34679     45       45       8     150   0.000   1200      1   0.27   1.4   $   1,374.48   $     9.16   $   4,077.28   $   27.18   $   15,605.55   $      2,384.18   $    25,142.28   $    2,262.80   $     603.41   $    5,250.40   $    35.00
NT Grain Drill & Pre12'         NT Grain Drill & Pre    15'       15.0   6.00   0.70   0.1310      41325     45       45       8     150   0.000   1200      1   0.27   1.4   $     657.59   $     4.38   $   1,950.69   $   13.00   $   18,596.25   $      2,841.09   $    29,960.63   $    2,696.46   $     719.06   $    6,256.61   $    41.71
NT Grain Drill & Pre15'         NT Grain Drill & Pre    20'       20.0   6.00   0.70   0.0982      53280     45       45       8     150   0.000   1200      1   0.27   1.4   $     783.62   $     5.22   $   2,324.53   $   15.50   $   23,976.00   $      3,663.00   $    38,628.00   $    3,476.52   $     927.07   $    8,066.59   $    53.78
NT Grain Drill & Pre20'         NT Grain Drill & Pre    24'       24.0   6.00   0.70   0.0818      78638     45       45       8     150   0.000   1200      1   0.27   1.4   $   1,010.31   $     6.74   $   2,997.00   $   19.98   $   35,387.10   $      5,406.36   $    57,012.55   $    5,131.13   $   1,368.30   $   11,905.79   $    79.37
NT Grain Drill & Pre24'         NT Grain Drill & Pre    30'       30.0   6.00   0.70   0.0655      77980     45       45       8     150   0.000   1200      1   0.27   1.4   $   1,491.16   $     9.94   $   4,423.39   $   29.49   $   35,091.00   $      5,361.13   $    56,535.50   $    5,088.20   $   1,356.85   $   11,806.17   $    78.71
NT Grain Drill & Pre30'         NT Plant&Pre-Folding    12R-20 20.0      6.50   0.65   0.0976      57452     45       45       8     150   0.000   1200      1   0.27   1.4   $   1,478.68   $     9.86   $   4,386.38   $   29.24   $   25,853.40   $      3,949.83   $    41,652.70   $    3,748.74   $     999.66   $    8,698.23   $    57.99
NT Plant&Pre-Folding12R-20      NT Plant&Pre-Folding    10R-30 25.0      6.50   0.65   0.0781      57555     45       45       8     150   0.000   1200      1   0.27   1.4   $   1,089.42   $     7.26   $   3,231.68   $   21.54   $   25,899.75   $      3,956.91   $    41,727.38   $    3,755.46   $   1,001.46   $    8,713.83   $    58.09
NT Plant&Pre-Folding10R-30      NT Plant&Pre-Folding    8R-40 26.7       6.50   0.65   0.0731      46723     45       45       8     150   0.000   1200      1   0.27   1.4   $   1,091.38   $     7.28   $   3,237.47   $   21.58   $   21,025.35   $      3,212.21   $    33,874.18   $    3,048.68   $     812.98   $    7,073.86   $    47.16
NT Plant&Pre-Folding8R-40       NT Plant&Pre-Folding    23R-15 28.8      6.50   0.65   0.0678      99841     45       45       8     150   0.000   1200      1   0.27   1.4   $     885.98   $     5.91   $   2,628.17   $   17.52   $   44,928.45   $      6,864.07   $    72,384.73   $    6,514.63   $   1,737.23   $   15,115.93   $   100.77
NT Plant&Pre-Folding23R-15      NT Plant&Pre-Folding    12R-30 30.0      6.50   0.65   0.0651      61566     45       45       8     150   0.000   1200      1   0.27   1.4   $   1,893.22   $    12.62   $   5,616.06   $   37.44   $   27,704.70   $      4,232.66   $    44,635.35   $    4,017.18   $   1,071.25   $    9,321.09   $    62.14
NT Plant&Pre-Folding12R-30      NT Plant&Pre-Folding    10R-40 33.3      6.50   0.65   0.0586      52893     45       45       8     150   0.000   1200      1   0.27   1.4   $   1,167.43   $     7.78   $   3,463.09   $   23.09   $   23,801.85   $      3,636.39   $    38,347.43   $    3,451.27   $     920.34   $    8,008.00   $    53.39
NT Plant&Pre-Folding10R-40      NT Plant&Pre-Folding    12R-40 40.0      6.50   0.65   0.0488      61553     45       45       8     150   0.000   1200      1   0.27   1.4   $   1,002.97   $     6.69   $   2,975.23   $   19.83   $   27,698.85   $      4,231.77   $    44,625.93   $    4,016.33   $   1,071.02   $    9,319.12   $    62.13
NT Plant&Pre-Folding12R-40      NT Plant&Pre-Folding    16R-30 40.0      6.50   0.65   0.0488      86279     45       45       8     150   0.000   1200      1   0.27   1.4   $   1,167.19   $     7.78   $   3,462.36   $   23.08   $   38,825.55   $      5,931.68   $    62,552.28   $    5,629.70   $   1,501.25   $   13,062.64   $    87.08
NT Plant&Pre-Folding16R-30      NT Plant&Pre-Folding    24R-20 40.0      6.50   0.65   0.0488     112054     45       45       8     150   0.000   1200      1   0.27   1.4   $   1,636.05   $    10.91   $   4,853.19   $   32.35   $   50,424.30   $      7,703.71   $    81,239.15   $    7,311.52   $   1,949.74   $   16,964.98   $   113.10
NT Plant&Pre-Folding24R-20      NT Plant&Pre-Folding    8R-40 2x1 40.0   6.50   0.65   0.0488      61533     45       45       8     150   0.000   1200      1   0.27   1.4   $   2,124.80   $    14.17   $   6,303.04   $   42.02   $   27,689.85   $      4,230.39   $    44,611.43   $    4,015.03   $   1,070.67   $    9,316.10   $    62.11
NT Plant&Pre-Folding8R-40 2x1   NT Plant&Pre-Folding    24R-30 60.0      6.50   0.65   0.0325     140423     45       45       8     150   0.000   1200      1   0.27   1.4   $   1,166.81   $     7.78   $   3,461.23   $   23.07   $   63,190.35   $      9,654.08   $   101,806.68   $    9,162.60   $   2,443.36   $   21,260.04   $   141.73
NT Plant&Pre-Folding24R-30      NT Plant&Pre-Rigid      4R-30 10.0       6.50   0.65   0.1953      23638     45       45       8     150   0.000   1200      1   0.27   1.4   $   2,662.75   $    17.75   $   7,898.79   $   52.66   $   10,637.10   $      1,625.11   $    17,137.55   $    1,542.38   $     411.30   $    3,578.79   $    23.86
NT Plant&Pre-Rigid4R-30         NT Plant&Pre-Rigid      4R-40 13.3       6.50   0.65   0.1468      23687     45       45       8     150   0.000   1200      1   0.27   1.4   $     448.23   $     2.99   $   1,329.64   $    8.86   $   10,659.15   $      1,628.48   $    17,173.08   $    1,545.58   $     412.15   $    3,586.21   $    23.91
NT Plant&Pre-Rigid4R-40         NT Plant&Pre-Rigid      8R-22 14.7       6.50   0.65   0.1328      28841     45       45       8     150   0.000   1200      1   0.27   1.4   $     449.16   $     2.99   $   1,332.39   $    8.88   $   12,978.41   $      1,982.81   $    20,909.65   $    1,881.87   $     501.83   $    4,366.51   $    29.11
NT Plant&Pre-Rigid8R-22         NT Plant&Pre-Rigid      6R-30 15.0       6.50   0.65   0.1302      30411     45       45       8     150   0.000   1200      1   0.27   1.4   $     546.89   $     3.65   $   1,622.30   $   10.82   $   13,684.95   $      2,090.76   $    22,047.98   $    1,984.32   $     529.15   $    4,604.23   $    30.69
NT Plant&Pre-Rigid6R-30         NT Plant&Pre-Rigid      12R-20 20.0      6.50   0.65   0.0976      51926     45       45       8     150   0.000   1200      1   0.27   1.4   $     576.66   $     3.84   $   1,710.62   $   11.40   $   23,366.70   $      3,569.91   $    37,646.35   $    3,388.17   $     903.51   $    7,861.60   $    52.41
NT Plant&Pre-Rigid12R-20        NT Plant&Pre-Rigid      6R-40 20.0       5.00   0.65   0.1269      30249     45       45       8     150   0.000   1200      1   0.27   1.4   $     984.64   $     6.56   $   2,920.84   $   19.47   $   13,612.05   $      2,079.62   $    21,930.53   $    1,973.75   $     526.33   $    4,579.70   $    30.53
NT Plant&Pre-Rigid6R-40         NT Plant&Pre-Rigid      8R-30 20.0       6.50   0.65   0.0976      35957     45       45       8     150   0.000   1200      1   0.27   1.4   $     573.59   $     3.82   $   1,701.51   $   11.34   $   16,180.65   $      2,472.04   $    26,068.83   $    2,346.19   $     625.65   $    5,443.89   $    36.29
NT Plant&Pre-Rigid8R-30         NT Plant&Pre-Rigid      10R-30 25.0      6.50   0.65   0.0781      38169     45       45       8     150   0.000   1200      1   0.27   1.4   $     681.83   $     4.55   $   2,022.58   $   13.48   $   17,176.05   $      2,624.12   $    27,672.53   $    2,490.53   $     664.14   $    5,778.79   $    38.53
NT Plant&Pre-Rigid10R-30        NT Plant&Pre-Rigid      8R-40 26.7       6.50   0.65   0.0731      32670     45       45       8     150   0.000   1200      1   0.27   1.4   $     723.77   $     4.83   $   2,147.01   $   14.31   $   14,701.50   $      2,246.06   $    23,685.75   $    2,131.72   $     568.46   $    4,946.24   $    32.97
NT Plant&Pre-Rigid8R-40         NT Plant&Pre-Rigid      12R-30 30.0      6.50   0.65   0.0651      56071     45       45       8     150   0.000   1200      1   0.27   1.4   $     619.50   $     4.13   $   1,837.69   $   12.25   $   25,231.95   $      3,854.88   $    40,651.48   $    3,658.63   $     975.64   $    8,489.15   $    56.59
NT Plant&Pre-Rigid12R-30        NT Plant-Folding        12R-20 20.0      6.75   0.65   0.0940      51957     45       45       8     150   0.000   1200      1   0.27   1.4   $   1,063.24   $     7.09   $   3,153.99   $   21.03   $   23,380.65   $      3,572.04   $    37,668.83   $    3,390.19   $     904.05   $    7,866.29   $    52.44
NT Plant-Folding12R-20          NT Plant-Folding        10R-30 25.0      6.75   0.65   0.0752      52061     45       45       8     150   0.000   1200      1   0.27   1.4   $     985.23   $     6.57   $   2,922.58   $   19.48   $   23,427.45   $      3,579.19   $    37,744.23   $    3,396.98   $     905.86   $    7,882.04   $    52.55
NT Plant-Folding10R-30          NT Plant-Folding        8R-40 26.7       6.75   0.65   0.0704      41228     45       45       8     150   0.000   1200      1   0.27   1.4   $     987.20   $     6.58   $   2,928.43   $   19.52   $   18,552.60   $      2,834.43   $    29,890.30   $    2,690.13   $     717.37   $    6,241.92   $    41.61
NT Plant-Folding8R-40           NT Plant-Folding        23R-15 28.8      6.75   0.65   0.0653      94346     45       45       8     150   0.000   1200      1   0.27   1.4   $     781.78   $     5.21   $   2,319.08   $   15.46   $   42,455.70   $      6,486.29   $    68,400.85   $    6,156.08   $   1,641.62   $   14,283.98   $    95.23
NT Plant-Folding23R-15          NT Plant-Folding        12R-30 30.0      6.75   0.65   0.0627      56071     45       45       8     150   0.000   1200      1   0.27   1.4   $   1,789.02   $    11.93   $   5,306.96   $   35.38   $   25,231.95   $      3,854.88   $    40,651.48   $    3,658.63   $     975.64   $    8,489.15   $    56.59
NT Plant-Folding12R-30          NT Plant-Folding        10R-40 33.3      6.75   0.65   0.0565      47646     45       45       8     150   0.000   1200      1   0.27   1.4   $   1,063.24   $     7.09   $   3,153.99   $   21.03   $   21,440.70   $      3,275.66   $    34,543.35   $    3,108.90   $     829.04   $    7,213.60   $    48.09
NT Plant-Folding10R-40          NT Plant-Folding        12R-40 40.0      6.75   0.65   0.0470      55533     45       45       8     150   0.000   1200      1   0.27   1.4   $     903.48   $     6.02   $   2,680.09   $   17.87   $   24,989.85   $      3,817.89   $    40,261.43   $    3,623.53   $     966.27   $    8,407.70   $    56.05
NT Plant-Folding12R-40          NT Plant-Folding        16R-30 40.0      6.75   0.65   0.0470      80260     45       45       8     150   0.000   1200      1   0.27   1.4   $   1,053.03   $     7.02   $   3,123.73   $   20.82   $   36,117.00   $      5,517.88   $    58,188.50   $    5,236.97   $   1,396.52   $   12,151.36   $    81.01
NT Plant-Folding16R-30          NT Plant-Folding        24R-20 40.0      6.75   0.65   0.0470     106034     45       45       8     150   0.000   1200      1   0.27   1.4   $   1,521.92   $    10.15   $   4,514.63   $   30.10   $   47,715.30   $      7,289.84   $    76,874.65   $    6,918.72   $   1,844.99   $   16,053.55   $   107.02
NT Plant-Folding24R-20          NT Plant-Folding        8R-40 2x1 40.0   6.75   0.65   0.0470      55533     45       45       8     150   0.000   1200      1   0.27   1.4   $   2,010.65   $    13.40   $   5,964.41   $   39.76   $   24,989.85   $      3,817.89   $    40,261.43   $    3,623.53   $     966.27   $    8,407.70   $    56.05
NT Plant-Folding8R-40 2x1       NT Plant-Folding        24R-30 60.0      6.75   0.65   0.0313     132842     45       45       8     150   0.000   1200      1   0.27   1.4   $   1,053.03   $     7.02   $   3,123.73   $   20.82   $   59,778.90   $      9,132.89   $    96,310.45   $    8,667.94   $   2,311.45   $   20,112.28   $   134.08
NT Plant-Folding24R-30          NT Plant-Rigid          4R-30 10.0       6.75   0.65   0.1880      18143     45       45       8     150   0.000   1200      1   0.27   1.4   $   2,518.99   $    16.79   $   7,472.36   $   49.82   $    8,164.35   $      1,247.33   $    13,153.68   $    1,183.83   $     315.69   $    2,746.85   $    18.31
NT Plant-Rigid4R-30             NT Plant-Rigid          4R-40 13.3       6.75   0.65   0.1414      18192     45       45       8     150   0.000   1200      1   0.27   1.4   $     344.03   $     2.29   $   1,020.54   $    6.80   $    8,186.40   $      1,250.70   $    13,189.20   $    1,187.03   $     316.54   $    2,754.27   $    18.36
NT Plant-Rigid4R-40             NT Plant-Rigid          8R-22 14.7       6.75   0.65   0.1279                45       45       8     150   0.000   1200      1   0.27   1.4   $     344.96   $     2.30   $   1,023.30   $    6.82   $   11,212.20   $      1,712.98   $    18,064.10   $    1,625.77   $     433.54   $    3,772.28   $    25.15
NT Plant-Rigid8R-22             NT Plant-Rigid          6R-30 15.0       6.75   0.65   0.1254      23256
                                                                                                    24916    45       45       8     150   0.000   1200      1   0.27   1.4   $     472.47   $     3.15   $   1,401.53   $    9.34   $   11,212.20   $      1,712.98   $    18,064.10   $    1,625.77   $     433.54   $    3,772.28   $    25.15
NT Plant-Rigid6R-30             NT Plant-Rigid          12R-20 20.0      6.75   0.65   0.0940       46431    45       45       8     150   0.000   1200      1   0.27   1.4   $     472.47   $     3.15   $   1,401.53   $    9.34   $   20,893.95   $      3,192.13   $    33,662.48   $    3,029.62   $     807.90   $    7,029.65   $    46.86
NT Plant-Rigid12R-20            NT Plant-Rigid          6R-40 20.0       6.75   0.65   0.0940      24754     45       45       8     150   0.000   1200      1   0.27   1.4   $     880.44   $     5.87   $   2,611.74   $   17.41   $   11,139.30   $      1,701.84   $    17,946.65   $    1,615.20   $     430.72   $    3,747.76   $    24.99
NT Plant-Rigid6R-40             NT Plant-Rigid          8R-30 20.0       6.75   0.65   0.0940      30462     45       45       8     150   0.000   1200      1   0.27   1.4   $     469.39   $     3.13   $   1,392.41   $    9.28   $   14,703.75   $      2,246.41   $    23,689.38   $    2,132.04   $     568.55   $    4,947.00   $    32.98
NT Plant-Rigid8R-30             NT Plant-Rigid          10R-30 25.0      6.75   0.65   0.0752      32675     45       45       8     150   0.000   1200      1   0.27   1.4   $     619.59   $     4.13   $   1,837.97   $   12.25   $   14,703.75   $      2,246.41   $    23,689.38   $    2,132.04   $     568.55   $    4,947.00   $    32.98
NT Plant-Rigid10R-30            NT Plant-Rigid          8R-40 26.7       6.75   0.65   0.0704      27175     45       45       8     150   0.000   1200      1   0.27   1.4   $     619.59   $     4.13   $   1,837.97   $   12.25         #REF!            #REF!            #REF!            #REF!         #REF!            #REF!          #REF!
NT Plant-Rigid8R-40             NT Plant-Rigid          12R-30 30.0      6.75   0.65   0.0627      45570     45       45       8     150   0.000   1200      1   0.27   1.4        #REF!         #REF!         #REF!         #REF!   $   20,506.50   $      3,132.94   $    33,038.25   $    2,973.44   $     792.92   $    6,899.30   $    46.00
NT Plant-Rigid12R-30            Paratill & Bed          4R-30 10.0       4.75   0.85   0.2043      10284     30       65      12     150   0.000   1200      1   0.27   1.4   $     864.11   $     5.76   $   2,563.31   $   17.09   $    3,085.11   $        599.88   $     6,684.41   $      601.60   $     160.43   $    1,361.90   $     9.08
Paratill & Bed4R-30             Paratill & Bed          4R-36 12.0       4.75   0.85   0.1703      10571     30       65      12     150   0.000   1800      1   0.27   1.4   $     195.00   $     1.30   $     557.03   $    3.71   $    3,171.42   $        616.67   $     6,871.41   $      618.43   $     164.91   $    1,400.01   $     9.33
Paratill & Bed4R-36             Paratill & Bed          6R-30 15.0       4.75   0.85   0.1362      14203     30       65      12     150   0.000   1800      1   0.27   1.4   $     200.46   $     1.34   $     572.62   $    3.82   $    4,261.01   $        828.53   $     9,232.18   $      830.90   $     221.57   $    1,881.00   $    12.54
Paratill & Bed6R-30             Paratill & Bed          6R-36 18.0       4.75   0.85   0.1135      16661     30       65      12     150   0.000   1800      1   0.27   1.4   $     269.33   $     1.80   $     769.35   $    5.13   $    4,998.42   $        971.92   $    10,829.91   $      974.69   $     259.92   $    2,206.52   $    14.71
Paratill & Bed6R-36             Paratill & Bed          8R-30 20.0       4.75   0.85   0.1022      18751     30       65      12     150   0.000   1800      1   0.27   1.4   $     315.94   $     2.11   $     902.49   $    6.02   $    5,625.27   $      1,093.80   $    12,188.09   $    1,096.93   $     292.51   $    2,483.24   $    16.55
Paratill & Bed8R-30             Paratill & Bed          8R402X1 40          5      1        0      52183     30       65      12     150   0.000   1800      1   0.27   1.4   $     355.56   $     2.37   $   1,015.67   $    6.77   $   15,654.87   $      3,044.00   $    33,918.89   $    3,052.70   $     814.05   $    6,910.76   $    46.07
Paratill & Bed8R402X1           Paratill & Bed Fold.    8R-36 24.0       4.75   0.85   0.0851      35136     30       65      12     150   0.000   1800      1   0.27   1.4   $     989.51   $     6.60   $   2,826.57   $   18.84   $   10,540.80   $      2,049.60   $    22,838.40   $    2,055.46   $     548.12   $    4,653.18   $    31.02
Paratill & Bed Fold.8R-36       Paratill & Bed Fold.    12R-36 36.0      4.75   0.85   0.0568      48077     30       65      12     150   0.000   1800      1   0.27   1.4   $     666.26   $     4.44   $   1,903.20   $   12.69   $   14,423.10   $      2,804.49   $    31,250.05   $    2,812.50   $     750.00   $    6,367.00   $    42.45
Paratill & Bed Fold.12R-36      Paratill & Bed Rigid    8R-36 24.0       4.75   0.85   0.0851      22598     30       65      12     150   0.000   1800      1   0.27   1.4   $     911.65   $     6.08   $   2,604.17   $   17.36   $    6,779.40   $      1,318.22   $    14,688.70   $    1,321.98   $     352.53   $    2,992.73   $    19.95
Paratill & Bed Rigid8R-36       Pipe Drag               30'       30.0   6.25   0.85   0.0518       1234     30       45      12     100   0.000   1800      1   0.27   1.4   $     428.51   $     2.86   $   1,224.06   $    8.16   $      370.26   $         72.00   $       802.23   $       72.20   $      19.25   $      163.45   $     1.63
Pipe Drag30'                    Plant - Folding         10R-30 25.0      6.75   0.65   0.0752      47426     45       45       8     150   0.000   1200      1   0.27   1.4   $      13.27   $     0.13   $      46.28   $    0.46   $   21,341.70   $      3,260.54   $    34,383.85   $    3,094.55   $     825.21   $    7,180.30   $    47.87
Plant - Folding10R-30           Plant - Folding         10R-36 30.0      6.75   0.65   0.0627      43011     45       45       8     150   0.000   1200      1   0.27   1.4   $     899.31   $     6.00   $   2,667.71   $   17.78   $   19,354.95   $      2,957.01   $    31,182.98   $    2,806.47   $     748.39   $    6,511.87   $    43.41
Plant - Folding10R-36           Plant - Folding         12R-20 20.0      6.75   0.65   0.0940      46395     45       45       8     150   0.000   1200      1   0.27   1.4   $     815.59   $     5.44   $   2,419.37   $   16.13   $   20,877.75   $      3,189.66   $    33,636.38   $    3,027.27   $     807.27   $    7,024.20   $    46.83
Plant - Folding12R-20           Plant - Folding         12R-30 30.0      6.75   0.65   0.0627      50509     45       45       8     150   0.000   1200      1   0.27   1.4   $     879.76   $     5.87   $   2,609.72   $   17.40   $   22,729.05   $      3,472.49   $    36,619.03   $    3,295.71   $     878.86   $    7,647.06   $    50.98
Plant - Folding12R-30           Plant - Folding         12R-36 36.0      6.75   0.65   0.0522      49971     45       45       8     150   0.000   1200      1   0.27   1.4   $     957.77   $     6.39   $   2,841.13   $   18.94   $   22,486.95   $      3,435.51   $    36,228.98   $    3,260.61   $     869.50   $    7,565.61   $    50.44
Plant - Folding12R-36           Plant - Folding         16R-30 40.0      6.75   0.65   0.0470      72844     45       45       8     150   0.000   1200      1   0.27   1.4   $     947.57   $     6.32   $   2,810.87   $   18.74   $   32,779.80   $      5,008.03   $    52,811.90   $    4,753.07   $   1,267.49   $   11,028.58   $    73.52
Plant - Folding16R-30           Plant - Folding         23R-15 28.8      6.75   0.65   0.0653      83686     45       45       8     150   0.000   1200      1   0.27   1.4   $   1,381.29   $     9.21   $   4,097.48   $   27.32   $   37,658.70   $      5,753.41   $    60,672.35   $    5,460.51   $   1,456.14   $   12,670.06   $    84.47
Plant - Folding23R-15           Plant - Folding         24R-20 40.0      6.75   0.65   0.0470      94910     45       45       8     150   0.000   1200      1   0.27   1.4   $   1,586.88   $    10.58   $   4,707.34   $   31.38   $   42,709.50   $      6,525.06   $    68,809.75   $    6,192.88   $   1,651.43   $   14,369.37   $    95.80
Plant - Folding24R-20           Plant - Folding         24R-30 60.0      6.75   0.65   0.0313     121718     45       45       8     150   0.000   1200      1   0.27   1.4   $   1,799.71   $    12.00   $   5,338.69   $   35.59   $   54,773.10   $      8,368.11   $    88,245.55   $    7,942.10   $   2,117.89   $   18,428.11   $   122.85
Plant - Folding24R-30           Plant - Folding         8R-36 24.0       6.75   0.65   0.0783      37520     45       45       8     150   0.000   1200      1   0.27   1.4   $   2,308.06   $    15.39   $   6,846.64   $   45.64   $   16,884.00   $      2,579.50   $    27,202.00   $    2,448.18   $     652.85   $    5,680.53   $    37.87
Plant - Folding8R-36            Plant - Folding         8R-40 2x1 40.0   6.75   0.65   0.0470      49971     45       45       8     150   0.000   1200      1   0.27   1.4   $     711.47   $     4.74   $   2,110.50   $   14.07   $   22,486.95   $      3,435.51   $    36,228.98   $    3,260.61   $     869.50   $    7,565.61   $    50.44
Plant - Folding8R-40 2x1        Plant - Rigid           10R-30 25.0      6.75   0.65   0.0752      28040     45       45       8     150   0.000   1200      1   0.27   1.4   $     947.57   $     6.32   $   2,810.87   $   18.74   $   12,618.00   $      1,927.75   $    20,329.00   $    1,829.61   $     487.90   $    4,245.26   $    28.30
Plant - Rigid10R-30             Plant - Rigid           12R-20 20.0      6.75   0.65   0.0940      40869     45       45       8     150   0.000   1200      1   0.27   1.4   $     531.70   $     3.54   $   1,577.25   $   10.52   $   18,391.05   $      2,809.74   $    29,630.03   $    2,666.70   $     711.12   $    6,187.57   $    41.25
Plant - Rigid12R-20             Plant - Rigid           12R-30 30.0      6.75   0.65   0.0627      40008     45       45       8     150   0.000   1200      1   0.27   1.4   $     774.97   $     5.17   $   2,298.88   $   15.33   $   18,003.60   $      2,750.55   $    29,005.80   $    2,610.52   $     696.14   $    6,057.21   $    40.38
Plant - Rigid12R-30             Plant - Rigid           4R-30 10.0       6.75   0.65   0.1880      16289     45       45       8     150   0.000   1200      1   0.27   1.4   $     758.64   $     5.06   $   2,250.45   $   15.00   $    7,330.05   $      1,119.87   $    11,809.53   $    1,062.86   $     283.43   $    2,466.15   $    16.44
Plant - Rigid4R-30              Plant - Rigid           4R-36 12.0       6.75   0.65   0.1567      16338     45       45       8     150   0.000   1200      1   0.27   1.4   $     308.88   $     2.06   $     916.26   $    6.11   $    7,352.10   $      1,123.24   $    11,845.05   $    1,066.05   $     284.28   $    2,473.57   $    16.49
Plant - Rigid4R-36              Plant - Rigid           6R-30 15.0       6.75   0.65   0.1254      23062     45       45       8     150   0.000   1200      1   0.27   1.4   $     309.81   $     2.07   $     919.01   $    6.13   $   10,377.90   $      1,585.51   $    16,719.95   $    1,504.80   $     401.28   $    3,491.59   $    23.28
Plant - Rigid6R-30              Plant - Rigid           6R-36 18.0       6.75   0.65   0.1045      21973     45       45       8     150   0.000   1200      1   0.27   1.4   $     437.31   $     2.92   $   1,297.24   $    8.65   $    9,887.85   $      1,510.64   $    15,930.43   $    1,433.74   $     382.33   $    3,326.71   $    22.18
Plant - Rigid6R-36              Plant - Rigid           8R-22 14.7       6.75   0.65   0.1279      20320     45       45       8     150   0.000   1200      1   0.27   1.4   $     416.66   $     2.78   $   1,235.98   $    8.24   $    9,144.14   $      1,397.02   $    14,732.22   $    1,325.90   $     353.57   $    3,076.49   $    20.51
Plant - Rigid8R-22              Plant - Rigid           8R-30 20.0       6.75   0.65   0.0940      26754     45       45       8     150   0.000   1200      1   0.27   1.4   $     385.32   $     2.57   $   1,143.02   $    7.62   $   12,039.30   $      1,839.34   $    19,396.65   $    1,745.70   $     465.52   $    4,050.56   $    27.00
Plant - Rigid8R-30              Plant - Rigid           8R-36 24.0       6.75   0.65   0.0783      23467     45       45       8     150   0.000   1200      1   0.27   1.4   $     507.32   $     3.38   $   1,504.91   $   10.03   $   10,560.15   $      1,613.36   $    17,013.58   $    1,531.22   $     408.33   $    3,552.90   $    23.69
Plant - Rigid8R-36              Plant & Pre Folding     10R-30 25.0      6.50   0.65   0.0781      52920     45       45       8     150   0.000   1200      1   0.27   1.4   $     444.99   $     2.97   $   1,320.02   $    8.80   $   23,814.00   $      3,638.25   $    38,367.00   $    3,453.03   $     920.81   $    8,012.09   $    53.41
Plant & Pre Folding10R-30       Plant & Pre Folding     10R-36 30.0      6.50   0.65   0.0651      48258     45       45       8     150   0.000   1200      1   0.27   1.4   $   1,003.49   $     6.69   $   2,976.75   $   19.85   $   21,716.10   $      3,317.74   $    34,987.05   $    3,148.83   $     839.69   $    7,306.26   $    48.71
Plant & Pre Folding10R-36       Plant & Pre Folding     12R-20 20.0      6.50   0.65   0.0976      51890     45       45       8     150   0.000   1200      1   0.27   1.4   $     915.08   $     6.10   $   2,714.51   $   18.10   $   23,350.50   $      3,567.44   $    37,620.25   $    3,385.82   $     902.89   $    7,856.15   $    52.37
Plant & Pre Folding12R-20       Plant & Pre Folding     12R-30 30.0      6.50   0.65   0.0651      56004     45       45       8     150   0.000   1200      1   0.27   1.4   $     983.95   $     6.56   $   2,918.81   $   19.46   $   25,201.80   $      3,850.28   $    40,602.90   $    3,654.26   $     974.47   $    8,479.01   $    56.53
Plant & Pre Folding12R-30       Plant & Pre Folding     12R-36 36.0      6.50   0.65   0.0542      55991     45       45       8     150   0.000   1200      1   0.27   1.4   $   1,061.97   $     7.08   $   3,150.23   $   21.00   $   25,195.95   $      3,849.38   $    40,593.48   $    3,653.41   $     974.24   $    8,477.04   $    56.51
Plant & Pre Folding12R-36       Plant & Pre Folding     16R-30 40.0      6.50   0.65   0.0488      78863     45       45       8     150   0.000   1200      1   0.27   1.4   $   1,061.72   $     7.08   $   3,149.49   $   21.00   $   35,488.35   $      5,421.83   $    57,175.68   $    5,145.81   $   1,372.22   $   11,939.86   $    79.60
Plant & Pre Folding16R-30       Plant & Pre Folding     23R-15 28.8      6.50   0.65   0.0678      89181     45       45       8     150   0.000   1200      1   0.27   1.4   $   1,495.43   $     9.97   $   4,436.04   $   29.57   $   40,131.45   $      6,131.19   $    64,656.23   $    5,819.06   $   1,551.75   $   13,502.00   $    90.01
Plant & Pre Folding23R-15       Plant & Pre Folding     24R-20 40.0      6.50   0.65   0.0488     100930     45       45       8     150   0.000   1200      1   0.27   1.4   $   1,691.08   $    11.27   $   5,016.43   $   33.44   $   45,418.50   $      6,938.94   $    73,174.25   $    6,585.68   $   1,756.18   $   15,280.80   $   101.87
Plant & Pre Folding24R-20       Plant & Pre Folding     24R-30 60.0      6.50   0.65   0.0325     123299     45       45       8     150   0.000   1200      1   0.27   1.4   $   1,913.87   $    12.76   $   5,677.31   $   37.85   $   55,484.55   $      8,476.81   $    89,391.78   $    8,045.26   $   2,145.40   $   18,667.47   $   124.45
Plant & Pre Folding24R-30       Plant & Pre Folding     8R-36 24.0       6.50   0.65   0.0814      43015     45       45       8     150   0.000   1200      1   0.27   1.4   $   2,338.04   $    15.59   $   6,935.57   $   46.24   $   19,356.75   $      2,957.28   $    31,185.88   $    2,806.73   $     748.46   $    6,512.47   $    43.42
Plant & Pre Folding8R-36        Plant & Pre Folding     8R40 2x140.0     6.50   0.65   0.0488      55991     45       45       8     150   0.000   1200      1   0.27   1.4   $     815.66   $     5.44   $   2,419.59   $   16.13   $   25,195.95   $      3,849.38   $    40,593.48   $    3,653.41   $     974.24   $    8,477.04   $    56.51
Plant & Pre Folding8R40 2x1     Plant & Pre Rigid       10R-30 25.0      6.50   0.65   0.0781      52920     45       45       8     150   0.000   1200      1   0.27   1.4   $   1,061.72   $     7.08   $   3,149.49   $   21.00   $   23,814.00   $      3,638.25   $    38,367.00   $    3,453.03   $     920.81   $    8,012.09   $    53.41
Plant & Pre Rigid10R-30         Plant & Pre Rigid       12R-20 20.0      6.50   0.65   0.0976      46364     45       45       8     150   0.000   1200      1   0.27   1.4   $   1,003.49   $     6.69   $   2,976.75   $   19.85   $   20,863.80   $      3,187.53   $    33,613.90   $    3,025.25   $     806.73   $    7,019.51   $    46.80
Plant & Pre Rigid12R-20         Plant & Pre Rigid       12R-30 30.0      6.50   0.65   0.0651      45503     45       45       8     150   0.000   1200      1   0.27   1.4   $     879.17   $     5.86   $   2,607.98   $   17.39   $   20,476.35   $      3,128.33   $    32,989.68   $    2,969.07   $     791.75   $    6,889.15   $    45.93
Plant & Pre Rigid12R-30         Plant & Pre Rigid       4R-30 10.0       6.50   0.65   0.1953      21784     45       45       8     150   0.000   1200      1   0.27   1.4   $     862.84   $     5.75   $   2,559.54   $   17.06   $    9,802.80   $      1,497.65   $    15,793.40   $    1,421.41   $     379.04   $    3,298.10   $    21.99
Plant & Pre Rigid4R-30          Plant & Pre Rigid       4R-36 12.0       6.50   0.65   0.1627      21833     45       45       8     150   0.000   1200      1   0.27   1.4   $     413.08   $     2.75   $   1,225.35   $    8.17   $    9,824.85   $      1,501.02   $    15,828.93   $    1,424.60   $     379.89   $    3,305.52   $    22.04
Plant & Pre Rigid4R-36          Plant & Pre Rigid       6R-30 15.0       6.50   0.65   0.1302      28557     45       45       8     150   0.000   1200      1   0.27   1.4   $     414.00   $     2.76   $   1,228.11   $    8.19   $   12,850.65   $      1,963.29   $    20,703.83   $    1,863.34   $     496.89   $    4,323.53   $    28.82
Plant & Pre Rigid6R-30          Plant & Pre Rigid       6R-36 18.0       6.50   0.65   0.1085      27468     45       45       8     150   0.000   1200      1   0.27   1.4   $     541.51   $     3.61   $   1,606.33   $   10.71   $   12,360.60   $      1,888.43   $    19,914.30   $    1,792.29   $     477.94   $    4,158.66   $    27.72
Plant & Pre Rigid6R-36          Plant & Pre Rigid       8R-22 14.7       6.50   0.65   0.1328      25905     45       45       8     150   0.000   1200      1   0.27   1.4   $     520.86   $     3.47   $   1,545.08   $   10.30   $   11,657.25   $      1,780.97   $    18,781.13   $    1,690.30   $     450.75   $    3,922.02   $    26.15
Plant & Pre Rigid8R-22          Plant & Pre Rigid       8R-30 20.0       6.50   0.65   0.0976      32249     45       45       8     150   0.000   1200      1   0.27   1.4   $     491.22   $     3.27   $   1,457.16   $    9.71   $   14,512.05   $      2,217.12   $    23,380.53   $    2,104.25   $     561.13   $    4,882.50   $    32.55
Plant & Pre Rigid8R-30          Plant & Pre Rigid       8R-36 24.0       6.50   0.65   0.0814      28962     45       45       8     150   0.000   1200      1   0.27   1.4   $     611.52   $     4.08   $   1,814.01   $   12.09   $   13,032.90   $      1,991.14   $    20,997.45   $    1,889.77   $     503.94   $    4,384.85   $    29.23
Plant & Pre Rigid8R-36          Plow 4 Bottom Switch    6'         6.0   4.00   0.80   0.4297      11183     30       40       8     150   0.000   1200      1   0.27   1.4   $     549.19   $     3.66   $   1,629.11   $   10.86   $    3,354.75   $        978.47   $     7,268.63   $      654.18   $     174.45   $    1,807.09   $    12.05
Plow 4 Bottom Switch6'          Plow 5 Bottom Switch    7.5'       7.5   4.00   0.80   0.3438      12860     30       40       8     150   0.000   1200      1   0.27   1.4   $     212.05   $     1.41   $     559.13   $    3.73   $    3,857.96   $      1,125.24   $     8,358.92   $      752.30   $     200.61   $    2,078.16   $    13.85
Plow 5 Bottom Switch7.5'        Roller                  32'       32.0   6.50   0.85   0.0467      12595     30       20      12     100   0.000   1200      1   0.27   1.4   $     243.85   $     1.63   $     642.99   $    4.29   $    3,778.50   $        734.71   $     8,186.75   $      736.81   $     196.48   $    1,668.00   $    16.68
Roller32'                       Rotary Cutter           7'         7.0   8.75   0.80   0.1684       3712     30      150      10     185   0.000   1200      1   0.27   1.4   $     135.38   $     1.35   $     209.92   $    2.10   $    1,113.60   $        259.84   $     2,412.80   $      217.15   $      57.91   $      534.90   $     2.89
Rotary Cutter7'                 Rotary Cutter           12'       12.0   8.75   0.80   0.0982       8455     30      150      10     185   0.000   1850      1   0.27   1.4   $      94.41   $     0.51   $     556.80   $    3.01   $    2,536.50   $        591.85   $     5,495.75   $      494.62   $     131.90   $    1,218.37   $     6.59
Rotary Cutter12'                Rotary Cutter           15'       15.0   8.75   0.80   0.0786      14627     30      150      10     185   0.000   1850      1   0.27   1.4   $     215.04   $     1.16   $   1,268.25   $    6.86   $    4,388.10   $      1,023.89   $     9,507.55   $      855.68   $     228.18   $    2,107.75   $    11.39
Rotary Cutter15'                Row Cond & Inc          13'       13.0   5.75   0.85   0.1298      10935     30       25      10     100   0.000   1850      1   0.27   1.4   $     372.01   $     2.01   $   2,194.05   $   11.86   $    3,280.50   $        765.45   $     7,107.75   $      639.70   $     170.59   $    1,575.73   $    15.76
Row Cond & Inc13'               Row Cond & Inc          21'       21.0   5.75   0.85   0.0804      13993     30       25      10     100   0.000   1000      1   0.27   1.4   $     117.54   $     1.18   $     273.38   $    2.73   $    4,197.90   $        979.51   $     9,095.45   $      818.59   $     218.29   $    2,016.39   $    20.16
Row Cond & Inc21'               Row Cond & Inc          27'       27.0   5.75   0.85   0.0625      15722     30       25      10     100   0.000   1000      1   0.27   1.4   $     150.41   $     1.50   $     349.83   $    3.50   $    4,716.60   $      1,100.54   $    10,219.30   $      919.74   $     245.26   $    2,265.54   $    22.66
Row Cond & Inc27'               Row Cond & Inc          32'       32.0   5.75   0.85   0.0527      20486     30       25      10     100   0.000   1000      1   0.27   1.4   $     168.99   $     1.69   $     393.05   $    3.93   $    6,145.80   $      1,434.02   $    13,315.90   $    1,198.43   $     319.58   $    2,952.03   $    29.52
Row Cond & Inc32'               Row Cond & Inc          42'       42.0   5.75   0.85   0.0402      23500     30       25      10     100   0.000   1000      1   0.27   1.4   $     220.20   $     2.20   $     512.15   $    5.12   $    7,050.00   $      1,645.00   $    15,275.00   $    1,374.75   $     366.60   $    3,386.35   $    33.86
Row Cond & Inc42'               Row Cond (Harrow)       13'       13.0   6.50   0.85   0.1149       5440     30       25      10     100   0.000   1000      1   0.27   1.4   $     252.60   $     2.53   $     587.50   $    5.88   $    1,632.00   $        380.80   $     3,536.00   $      318.24   $      84.86   $      783.90   $     7.84
Row Cond (Harrow)13'            Row Cond (Harrow)       21'       21.0   6.50   0.85   0.0711       8498     30       25      10     100   0.000   1000      1   0.27   1.4   $      58.47   $     0.58   $     136.00   $    1.36   $    2,549.40   $        594.86   $     5,523.70   $      497.13   $     132.57   $    1,224.56   $    12.25
Row Cond (Harrow)21'            Row Cond (Harrow)       27'       27.0   6.50   0.85   0.0553      10227     30       25      10     100   0.000   1000      1   0.27   1.4   $      91.34   $     0.91   $     212.45   $    2.12   $    3,068.10   $        715.89   $     6,647.55   $      598.28   $     159.54   $    1,473.71   $    14.74
Row Cond (Harrow)27'            Row Cond (Harrow)       32'       32.0   6.50   0.85   0.0467      14991     30       25      10     100   0.000   1000      1   0.27   1.4   $     109.93   $     1.10   $     255.68   $    2.56   $    4,497.30   $      1,049.37   $     9,744.15   $      876.97   $     233.86   $    2,160.20   $    21.60
Row Cond (Harrow)32'            Row Cond (Harrow)       42'       42.0   6.50   0.85   0.0356      17480     30       25      10     100   0.000   1000      1   0.27   1.4   $     161.14   $     1.61   $     374.78   $    3.75   $    5,244.00   $      1,223.60   $    11,362.00   $    1,022.58   $     272.69   $    2,518.87   $    25.19
Row Cond (Harrow)42'            Row Cond (Plant)        13'       13.0   4.75   0.85   0.1572       5440     30       25      10     100   0.000   1000      1   0.27   1.4   $     187.89   $     1.88   $     437.00   $    4.37   $    1,632.00   $        380.80   $     3,536.00   $      318.24   $      84.86   $      783.90   $     7.84
Row Cond (Plant)13'             Row Cond (Plant)        21'       21.0   4.75   0.85   0.0973       8498     30       25      10     100   0.000   1000      1   0.27   1.4   $      58.47   $     0.58   $     136.00   $    1.36   $    2,549.40   $        594.86   $     5,523.70   $      497.13   $     132.57   $    1,224.56   $    12.25
Row Cond (Plant)21'             Row Cond (Plant)        27'       27.0   4.75   0.85   0.0757      10227     30       25      10     100   0.000   1000      1   0.27   1.4   $      91.34   $     0.91   $     212.45   $    2.12   $    3,068.10   $        715.89   $     6,647.55   $      598.28   $     159.54   $    1,473.71   $    14.74
Row Cond (Plant)27'             Row Cond (Plant)        32'       32.0   4.75   0.85   0.0639      14991     30       25      10     100   0.000   1000      1   0.27   1.4   $     109.93   $     1.10   $     255.68   $    2.56   $    4,497.30   $      1,049.37   $     9,744.15   $      876.97   $     233.86   $    2,160.20   $    21.60
Row Cond (Plant)32'             Row Cond (Plant)        42'       42.0   4.75   0.85   0.0487      17480     30       25      10     100   0.000   1000      1   0.27   1.4   $     161.14   $     1.61   $     374.78   $    3.75   $    5,244.00   $      1,223.60   $    11,362.00   $    1,022.58   $     272.69   $    2,518.87   $    25.19
Row Cond (Plant)42'             RT Cult (Early)         12R-30 30.0      5.00   0.80   0.0688      29998     25      115      12     200   0.000   1000      1   0.27   1.4   $     187.89   $     1.88   $     437.00   $    4.37   $    7,499.50   $      1,874.88   $    18,748.75   $    1,687.39   $     449.97   $    4,012.23   $    20.06
RT Cult (Early)12R-30           RT Cult (Early)         8R-30 20.0       5.00   0.80   0.1031      20774     25      115      12     200   0.000   2400      1   0.27   1.4   $     850.94   $     4.25   $   2,874.81   $   14.37   $    5,193.50   $      1,298.38   $    12,983.75   $    1,168.54   $     311.61   $    2,778.52   $    13.89
RT Cult (Early)8R-30            RT Cult (Late)          12R-30 30.0      4.00   0.80   0.0859      29998     25      115      12     200   0.000   2400      1   0.27   1.4   $     589.29   $     2.95   $   1,990.84   $    9.95   $    7,499.50   $      1,874.88   $    18,748.75   $    1,687.39   $     449.97   $    4,012.23   $    20.06
RT Cult (Late)12R-30            RT Cult (Late)          8R-30 20.0       4.00   0.80   0.1289      20774     25      115      12     200   0.000   2400      1   0.27   1.4   $     850.94   $     4.25   $   2,874.81   $   14.37   $    5,193.50   $      1,298.38   $    12,983.75   $    1,168.54   $     311.61   $    2,778.52   $    13.89
RT Cult (Late)8R-30             RT Cult + PD (Early)    12R-30 30.0      5.00   0.80   0.0688      35493     25      115      12     200   0.000   2400      1   0.27   1.4   $     589.29   $     2.95   $   1,990.84   $    9.95   $    8,873.25   $      2,218.31   $    22,183.13   $    1,996.48   $     532.40   $    4,747.19   $    23.74
RT Cult + PD (Early)12R-30      RT Cult + PD (Early)    8R-30 20.0       5.00   0.80   0.1031      26269     25      115      12     200   0.000   2400      1   0.27   1.4   $   1,006.81   $     5.03   $   3,401.41   $   17.01   $    6,567.25   $      1,641.81   $    16,418.13   $    1,477.63   $     394.04   $    3,513.48   $    17.57
RT Cult + PD (Early)8R-30       RT Cult + PD (Late)     12R-30 30.0      4.00   0.80   0.0859      35493     25      115      12     200   0.000   2400      1   0.27   1.4   $     745.16   $     3.73   $   2,517.45   $   12.59   $    8,873.25   $      2,218.31   $    22,183.13   $    1,996.48   $     532.40   $    4,747.19   $    23.74
RT Cult + PD (Late)12R-30       RT Cult + PD (Late)     8R-30 20.0       4.00   0.80   0.1289      26269     25      115      12     200   0.000   2400      1   0.27   1.4   $   1,006.81   $     5.03   $   3,401.41   $   17.01   $    6,567.25   $      1,641.81   $    16,418.13   $    1,477.63   $     394.04   $    3,513.48   $    17.57
RT Cult + PD (Late)8R-30        Spin Spreader           5 ton     40.0   7.00   0.70   0.0421      11529     40       45       8     100   0.000   2400      1   0.27   1.4   $     745.16   $     3.73   $   2,517.45   $   12.59   $    4,611.60   $        864.68   $     8,070.30   $      726.33   $     193.69   $    1,784.69   $    17.85
Spin Spreader5 ton              Spin Spreader           5 ton     40.0   7.00   0.70   0.0421      11529     40       45       8     100   0.000    800      1   0.27   1.4   $     123.92   $     1.24   $     648.51   $    6.49   $    4,611.60   $        864.68   $     8,070.30   $      726.33   $     193.69   $    1,784.69   $    17.85
Spin Spreader5 ton              Spray (Band)            27'       27.0   7.50   0.65   0.0627       5459     40       75       8     200   0.000    800      1   0.27   1.4   $     123.92   $     1.24   $     648.51   $    6.49   $    2,183.60   $        409.43   $     3,821.30   $      343.92   $      91.71   $      845.05   $     4.23
Spray (Band)27'                 Spray (Band)            40'       40.0   7.50   0.65   0.0423       6020     40       75       8     200   0.000   1600      1   0.27   1.4   $     154.85   $     0.77   $     511.78   $    2.56   $    2,408.00   $        451.50   $     4,214.00   $      379.26   $     101.14   $      931.90   $     4.66
Spray (Band)40'                 Spray (Band)            50'       50.0   7.50   0.65   0.0338       5957     40       75       8     200   0.000   1600      1   0.27   1.4   $     170.77   $     0.85   $     564.38   $    2.82   $    2,382.80   $        446.78   $     4,169.90   $      375.29   $     100.08   $      922.14   $     4.61
Spray (Band)50'                 Spray (Band)            53'       53.0   7.50   0.65   0.0319       6823     40       75       8     200   0.000   1600      1   0.27   1.4   $     168.98   $     0.84   $     558.47   $    2.79   $    2,729.20   $        511.73   $     4,776.10   $      429.85   $     114.63   $    1,056.20   $     5.28
Spray (Band)53'                 Spray (Band)            60'       60.0   7.50   0.65   0.0282       7580     40       75       8     200   0.000   1600      1   0.27   1.4   $     193.54   $     0.97   $     639.66   $    3.20   $    3,032.00   $        568.50   $     5,306.00   $      477.54   $     127.34   $    1,173.38   $     5.87
Spray (Band)60'                 Spray (Bcast/HB)        13' Rigid 13.0   7.50   0.65   0.1302       4873     40       75       8     200   0.000   1600      1   0.27   1.4   $     215.02   $     1.08   $     710.63   $    3.55   $    1,949.20   $        365.48   $     3,411.10   $      307.00   $      81.87   $      754.34   $     3.77
Spray (Bcast/HB)13' Rigid       Spray (Bcast/HB)        20' Rigid 20.0   7.50   0.65   0.0846       5734     40       75       8     200   0.000   1600      1   0.27   1.4   $     138.23   $     0.69   $     456.84   $    2.28   $    2,293.60   $        430.05   $     4,013.80   $      361.24   $      96.33   $      887.62   $     4.44
Spray (Bcast/HB)20' Rigid       Spray (Bcast/HB)        27' Fold 27.0    7.50   0.65   0.0627       9742     40       75       8     200   0.000   1600      1   0.27   1.4   $     162.65   $     0.81   $     537.56   $    2.69   $    3,896.80   $        730.65   $     6,819.40   $      613.75   $     163.67   $    1,508.06   $     7.54
Spray (Bcast/HB)27' Fold        Spray (Bcast/HB)        27' Rigid 27.0   7.50   0.65   0.0627       6657     40       75       8     200   0.000   1600      1   0.27   1.4   $     276.35   $     1.38   $     913.31   $    4.57   $    2,662.80   $        499.28   $     4,659.90   $      419.39   $     111.84   $    1,030.50   $     5.15
Spray (Bcast/HB)27' Rigid       Spray (Bcast/HB)        30' Fold 30.0    7.50   0.65   0.0564      13025     40       75       8     200   0.000   1600      1   0.27   1.4   $     188.84   $     0.94   $     624.09   $    3.12   $    5,210.00   $        976.88   $     9,117.50   $      820.58   $     218.82   $    2,016.27   $    10.08
Spray (Bcast/HB)30' Fold        Spray (Bcast/HB)        40' Fold 40.0    7.50   0.65   0.0423      13627     40       75       8     200   0.000   1600      1   0.27   1.4   $     369.47   $     1.85   $   1,221.09   $    6.11   $    5,450.80   $      1,022.03   $     9,538.90   $      858.50   $     228.93   $    2,109.46   $    10.55
Spray (Bcast/HB)40' Fold        Spray (Bcast/HB/HD)     27'       27.0   7.50   0.65   0.0627      20451     40       75       8     200   0.000   1600      1   0.27   1.4   $     386.55   $     1.93   $   1,277.53   $    6.39   $    8,180.40   $      1,533.83   $    14,315.70   $    1,288.41   $     343.58   $    3,165.81   $    15.83
Spray (Bcast/HB/HD)27'          Spray (Bcast/HB/HD)     40'       40.0   7.50   0.65   0.0423      24379     40       75       8     200   0.000   1600      1   0.27   1.4   $     580.12   $     2.90   $   1,917.28   $    9.59   $    9,751.60   $      1,828.43   $    17,065.30   $    1,535.88   $     409.57   $    3,773.87   $    18.87
Spray (Bcast/HB/HD)40'          Spray (Broadcast)       27'       27.0   7.50   0.65   0.0627       5495     40       75       8     200   0.000   1600      1   0.27   1.4   $     691.55   $     3.46   $   2,285.53   $   11.43   $    2,198.00   $        412.13   $     3,846.50   $      346.19   $      92.32   $      850.63   $     4.25
Spray (Broadcast)27'            Spray (Broadcast)       40'       40.0   7.50   0.65   0.0423       6020     40       75       8     200   0.000   1600      1   0.27   1.4   $     155.87   $     0.78   $     515.16   $    2.58   $    2,408.00   $        451.50   $     4,214.00   $      379.26   $     101.14   $      931.90   $     4.66
Spray (Broadcast)40'            Spray (Broadcast)       50'       50.0   7.50   0.65   0.0338       5957     40       75       8     200   0.000   1600      1   0.27   1.4   $     170.77   $     0.85   $     564.38   $    2.82   $    2,382.80   $        446.78   $     4,169.90   $      375.29   $     100.08   $      922.14   $     4.61
Spray (Broadcast)50'            Spray (Broadcast)       53'       53.0   7.50   0.65   0.0319       6823     40       75       8     200   0.000   1600      1   0.27   1.4   $     168.98   $     0.84   $     558.47   $    2.79   $    2,729.20   $        511.73   $     4,776.10   $      429.85   $     114.63   $    1,056.20   $     5.28
Spray (Broadcast)53'            Spray (Broadcast)       60'       60.0   7.50   0.65   0.0282       7580     40       75       8     200   0.000   1600      1   0.27   1.4   $     193.54   $     0.97   $     639.66   $    3.20   $    3,032.00   $        568.50   $     5,306.00   $      477.54   $     127.34   $    1,173.38   $     5.87
Spray (Broadcast)60'            Spray (Direct/Hood)     8R-30 20.0       7.50   0.65   0.0846      14472     40       75       8     200   0.000   1600      1   0.27   1.4   $     215.02   $     1.08   $     710.63   $    3.55   $    5,788.80   $      1,085.40   $    10,130.40   $      911.74   $     243.13   $    2,240.27   $    11.20
Spray (Direct/Hood)8R-30        Spray (Direct/Hood)     8R-36 24.0       7.50   0.65   0.0705      15668     40       75       8     200   0.000   1600      1   0.27   1.4   $     410.52   $     2.05   $   1,356.75   $    6.78   $    6,267.20   $      1,175.10   $    10,967.60   $      987.08   $     263.22   $    2,425.41   $    12.13
Spray (Direct/Hood)8R-36        Spray (Direct/Hood)     12R-30 30.0      7.50   0.65   0.0564      18370     40       75       8     200   0.000   1600      1   0.27   1.4   $     444.45   $     2.22   $   1,468.88   $    7.34   $    7,348.00   $      1,377.75   $    12,859.00   $    1,157.31   $     308.62   $    2,843.68   $    14.22
Spray (Direct/Hood)12R-30       Spray (Direct/Hood)     12R-36 36.0      7.50   0.65   0.0470      18837     40       75       8     200   0.000   1600      1   0.27   1.4   $     521.09   $     2.61   $   1,722.19   $    8.61   $    7,534.80   $      1,412.78   $    13,185.90   $    1,186.73   $     316.46   $    2,915.97   $    14.58
Spray (Direct/Hood)12R-36       Spray (Direct/Layby)    8R-30 20.0       7.50   0.65   0.0846       9112     40       75       8     200   0.000   1600      1   0.27   1.4   $     534.34   $     2.67   $   1,765.97   $    8.83   $    3,644.80   $        683.40   $     6,378.40   $      574.06   $     153.08   $    1,410.54   $     7.05
Spray (Direct/Layby)8R-30       Spray (Direct/Layby)    8R-36 24.0       7.50   0.65   0.0705      10176     40       75       8     200   0.000   1600      1   0.27   1.4   $     258.48   $     1.29   $     854.25   $    4.27   $    4,070.40   $        763.20   $     7,123.20   $      641.09   $     170.96   $    1,575.24   $     7.88
Spray (Direct/Layby)8R-36       Spray (Direct/Layby)    10R-30 25.0      7.50   0.65   0.0677      10489     40       75       8     200   0.000   1600      1   0.27   1.4   $     288.66   $     1.44   $     954.00   $    4.77   $    4,195.60   $        786.68   $     7,342.30   $      660.81   $     176.22   $    1,623.70   $     8.12
Spray (Direct/Layby)10R-30      Spray (Direct/Layby)    16R-20 26.7      7.50   0.65   0.0634       9843     40       75       8     200   0.000   1600      1   0.27   1.4   $     297.54   $     1.49   $     983.34   $    4.92   $    3,937.20   $        738.23   $     6,890.10   $      620.11   $     165.36   $    1,523.70   $     7.62
Spray (Direct/Layby)16R-20      Spray (Direct/Layby)    12R-30 30.0      7.50   0.65   0.0564      11817     40       75       8     200   0.000   1600      1   0.27   1.4   $     279.21   $     1.40   $     922.78   $    4.61   $    4,726.80   $        886.28   $     8,271.90   $      744.47   $     198.53   $    1,829.27   $     9.15
Spray (Direct/Layby)12R-30      Spray (Direct/Layby)    12R-36 36.0      7.50   0.65   0.0470      17524     40       75       8     200   0.000   1600      1   0.27   1.4   $     335.21   $     1.68   $   1,107.84   $    5.54   $    7,009.60   $      1,314.30   $    12,266.80   $    1,104.01   $     294.40   $    2,712.72   $    13.56
Spray (Direct/Layby)12R-36      Spray (Direct/Layby)    8R-40 2x1 40.0   7.50   0.65   0.0423      17524     40       75       8     200   0.000   1600      1   0.27   1.4   $     497.09   $     2.49   $   1,642.88   $    8.21   $    7,009.60   $      1,314.30   $    12,266.80   $    1,104.01   $     294.40   $    2,712.72   $    13.56
Spray (Direct/Layby)8R-40 2x1   Spray (Spot)            27'       27.0   7.50   0.65   0.0627       5495     40       75       8     200   0.000   1600      1   0.27   1.4   $     497.09   $     2.49   $   1,642.88   $    8.21   $    2,198.00   $        412.13   $     3,846.50   $      346.19   $      92.32   $      850.63   $     4.25
Spray (Spot)27'                 Spray (Spot)            40'       40.0   7.50   0.65   0.0423       6020     40       75       8     200   0.000   1600      1   0.27   1.4   $     155.87   $     0.78   $     515.16   $    2.58   $    2,408.00   $        451.50   $     4,214.00   $      379.26   $     101.14   $      931.90   $     4.66
Spray (Spot)40'                 Spray (Spot)            50'       50.0   7.50   0.65   0.0338       5957     40       75       8     200   0.000   1600      1   0.27   1.4   $     170.77   $     0.85   $     564.38   $    2.82   $    2,382.80   $        446.78   $     4,169.90   $      375.29   $     100.08   $      922.14   $     4.61
Spray (Spot)50'                 Spray (Spot)            53'       53.0   7.50   0.65   0.0319       6823     40       75       8     200   0.000   1600      1   0.27   1.4   $     168.98   $     0.84   $     558.47   $    2.79   $    2,729.20   $        511.73   $     4,776.10   $      429.85   $     114.63   $    1,056.20   $     5.28
Spray (Spot)53'                 Spray (Spot)            60'       60.0   7.50   0.65   0.0282       7580     40       75       8     200   0.000   1600      1   0.27   1.4   $     193.54   $     0.97   $     639.66   $    3.20   $    3,032.00   $        568.50   $     5,306.00   $      477.54   $     127.34   $    1,173.38   $     5.87
Spray (Spot)60'                 ST Plant-Rigid          6R-36 18.0       4.50   0.70   0.1455                45       45      10     150   0.000   1600      1   0.27   1.4   $     215.02   $     1.08   $     710.63   $    3.55   $   20,925.00   $      2,557.50   $    33,712.50   $    3,034.13   $     809.10   $    6,400.73   $    42.67
ST Plant-Rigid6R-36             ST Plant-Rigid          8R-36 24.0       4.50   0.70   0.1091      46500     45       45      10     150   0.000   1500      1   0.27   1.4   $     881.75   $     5.88   $   2,092.50   $   13.95   $   32,535.00   $      3,976.50   $    52,417.50   $    4,717.58   $   1,258.02   $    9,952.10   $    66.35
ST Plant-Rigid8R-36             Stalk Shredder          14'       14.0   6.25   0.80   0.1179      72300
                                                                                                    10850    30      175      10     200   0.000   1500      1   0.27   1.4   $   1,370.98   $     9.14   $   3,253.50   $   21.69   $    3,255.00   $        759.50   $     7,052.50   $      634.73   $     169.26   $    1,563.49   $     7.82
Stalk Shredder14'               Stalk Shredder          20'       20.0   6.25   0.80   0.0825       25301    30      175      10     200   0.000   2000      1   0.27   1.4   $     307.78   $     1.54   $   1,898.75   $    9.49   $    7,590.30   $      1,771.07   $    16,445.65   $    1,480.11   $     394.70   $    3,645.87   $    18.23
Stalk Shredder20'               Stalk Shredder-Flail    12'       12.0   6.25   0.80   0.1375      13201     30      175      10     200   0.000   2000      1   0.27   1.4   $     717.70   $     3.59   $   4,427.68   $   22.14   $    3,960.30   $        924.07   $     8,580.65   $      772.26   $     205.94   $    1,902.26   $     9.51
Stalk Shredder-Flail12'         Stalk Shredder-Flail    20'       20.0   6.25   0.80   0.0825      19813     30      175      10     200   0.000   2000      1   0.27   1.4   $     374.47   $     1.87   $   2,310.18   $   11.55   $    5,943.90   $      1,386.91   $    12,878.45   $    1,159.06   $     309.08   $    2,855.05   $    14.28
Stalk Shredder-Flail20'         Subsoiler               3 shank 9.0      4.75   0.85   0.2270       3773     30       50      15     100   0.000   2000      1   0.27   1.4   $     562.03   $     2.81   $   3,467.28   $   17.34   $    1,131.90   $        176.07   $     2,452.45   $      220.72   $      58.86   $      455.65   $     4.56
Subsoiler3 shank                Subsoiler               4 shank 12.0     4.75   0.85   0.1703       5769     30       50      15     100   0.000   1500      1   0.27   1.4   $      40.56   $     0.41   $     125.77   $    1.26   $    1,730.70   $        269.22   $     3,749.85   $      337.49   $      90.00   $      696.70   $     6.97
Subsoiler4 shank                Subsoiler               5 shank 15.0     4.75   0.85   0.1362       6450     30       50      15     100   0.000   1500      1   0.27   1.4   $      62.01   $     0.62   $     192.30   $    1.92   $    1,935.00   $        301.00   $     4,192.50   $      377.33   $     100.62   $      778.95   $     7.79
Subsoiler5 shank                Subsoiler low-till      4 shank 12.0     4.75   0.85   0.1703       1058     30       50      15     100   0.000   1500      1   0.27   1.4   $      69.33   $     0.69   $     215.00   $    2.15   $      317.40   $         49.37   $       687.70   $       61.89   $      16.50   $      127.77   $     1.28
Subsoiler low-till4 shank       Subsoiler low-till      6 shank 18.0     4.75   0.85   0.1135      13153     30       50      15     100   0.000   1500      1   0.27   1.4   $      11.37   $     0.11   $      35.27   $    0.35   $    3,945.90   $        613.81   $     8,549.45   $      769.45   $     205.19   $    1,588.44   $    15.88
Subsoiler low-till6 shank       Subsoiler low-till      8 shank 24.0     4.75   0.85   0.0851      16819     30       50      15     100   0.000   1500      1   0.27   1.4   $     141.38   $     1.41   $     438.43   $    4.38   $    5,045.70   $        784.89   $    10,932.35   $      983.91   $     262.38   $    2,031.17   $    20.31
Subsoiler low-till8 shank       TerraTill Bed w/roll    4R30      10.0   4.75   0.85   0.2043      12271     30       65      12     150   0.000   1500      1   0.27   1.4   $     180.79   $     1.81   $     560.63   $    5.61   $    3,681.30   $        715.81   $     7,976.15   $      717.85   $     191.43   $    1,625.09   $    10.83
TerraTill Bed w/roll4R30        TerraTill Bed w/roll    4R-36 12.0       4.75   0.85   0.1703      12271     30       65      12     150   0.000   1800      1   0.27   1.4   $     232.69   $     1.55   $     664.68   $    4.43   $    3,681.30   $        715.81   $     7,976.15   $      717.85   $     191.43   $    1,625.09   $    10.83
TerraTill Bed w/roll4R-36       TerraTill Bed w/roll    6R30      15.0   4.75   0.85   0.1362      16619     30       65      12     150   0.000   1800      1   0.27   1.4   $     232.69   $     1.55   $     664.68   $    4.43   $    4,985.70   $        969.44   $    10,802.35   $      972.21   $     259.26   $    2,200.91   $    14.67
TerraTill Bed w/roll6R30        TerraTill Bed w/roll    6R-36 18.0       4.75   0.85   0.1135      17450     30       65      12     150   0.000   1800      1   0.27   1.4   $     315.13   $     2.10   $     900.20   $    6.00   $    5,234.99   $      1,017.91   $    11,342.47   $    1,020.82   $     272.22   $    2,310.96   $    15.41
TerraTill Bed w/roll6R-36                                                                                                                          1800      1   0.27   1.4   $     330.89   $     2.21   $     945.21   $    6.30




                          1                       2                                                                                                        Repairs using Cross's method                MSU Method                          CRF
Combined Name                        NAME              SIZE                                      PURPRICE SVRATE RMRATE USELIFE ANNUSE USAGE Hrs Life Years Old RF1 RF2 Repair Cost/ Repair Cost/ RPR Cost/YR Rpr Cost/                    Salvage          Depreciation Avg                   Inter
                                                                                                                                                                                yr       hr                     HR                         Value                         Investment
                               1                       2             3        4         5
Combined Name                      NAME                    SIZE          FCRATE PURPRICE

Combine (225-274 hp)-Track-250hp   Combine (225-274 hp)-   Track-250hp     12.87   189000
Combine (250-299 hp)275hp          Combine (250-299 hp)    275hp           14.15   194693
Combine (250-299hp)-Grass-295hp    Combine (250-299hp)-    Grass-295hp     15.18   211248
Combine (275-299 hp)-Track-290hp   Combine (275-299 hp)-   Track-290hp     14.93   246600
Combine (300-349 hp)-325hp         Combine (300-349 hp)-   325hp           16.73   228109
Combine (300-349hp)-Track-320hp    Combine (300-349hp)-    Track-320hp     16.47   253800
Combine (350-379 hp)-370hp         Combine (350-379 hp)-   370hp           19.04   240137
Combine (350-379 hp)-Track-365hp   Combine (350-379 hp)-   Track-365hp     18.79   286426
Tractor ( 40-59 hp)-2WD 50         Tractor ( 40-59 hp)-    2WD 50         2.5736    28984
Tractor ( 60-89 hp)-2WD 75         Tractor ( 60-89 hp)-    2WD 75         3.8604    36964
Tractor ( 90-119 hp)-2WD 105       Tractor ( 90-119 hp)-   2WD 105        5.4046    54137
Tractor (120-139 hp)-2WD 130       Tractor (120-139 hp)-   2WD 130        6.6914    76003
Tractor (140-159 hp)-2WD 150       Tractor (140-159 hp)-   2WD 150        7.7209    88335
Tractor (140-159 hp)-MFWD 150      Tractor (140-159 hp)-   MFWD 150       7.7209   102055
Tractor (160-179 hp)-2WD 170       Tractor (160-179 hp)-   2WD 170        8.7503    95567
Tractor (160-179 hp)-MFWD 170      Tractor (160-179 hp)-   MFWD 170       8.7503   116823
Tractor (160-199 hp)-Track 180     Tractor (160-199 hp)-   Track 180      9.2651   109958
Tractor (180-199 hp)-2WD 190       Tractor (180-199 hp)-   2WD 190        9.7798   118310
Tractor (180-199 hp)-MFWD 190      Tractor (180-199 hp)-   MFWD 190       9.7798   147066
Tractor (200-249 hp)-4WD 225       Tractor (200-249 hp)-   4WD 225       11.5813   146615
Tractor (200-249 hp)-MFWD 225      Tractor (200-249 hp)-   MFWD 225      11.5813   168214
Tractor (200-249 hp)-Track 225     Tractor (200-249 hp)-   Track 225     11.5813   171753
Tractor (250-349 hp)-4WD 300       Tractor (250-349 hp)-   4WD 300       15.4418   175962
Tractor (250-349 hp)-Track 300     Tractor (250-349 hp)-   Track 300     15.4418   185222
Tractor (350-449 hp)-4WD 400       Tractor (350-449 hp)-   4WD 400        20.589   203681
Tractor (350-449 hp)-Track 400     Tractor (350-449 hp)-   Track 400      20.589   245097
      6       7        8         9         10          11       12      13      14               15
SVRATE RMRATE USELIFE ANNUSE Hrs Life            RM% $/Hr Years Old RF1       RF2     Salvage Value

     30   25.000        8       300   2400.000      19.688    1.000   1.000           $   56,700.00
     30       25   10.000   100.000   1000.000      48.673    1.000   1.000           $   58,407.90
     30       25        8       300   2400.000      22.005    1.000   1.000           $   63,374.40
     30       25        8       300   2400.000      25.688    1.000   1.000           $   73,980.00
     30       25        8       300   2400.000      23.761    1.000   1.000           $   68,432.70
     30       25        8       300   2400.000      26.438    1.000   1.000           $   76,140.00
     30       25        8       300   2400.000      25.014    1.000   1.000           $   72,041.10
     30       25        8       300   2400.000      29.836    1.000   1.000           $   85,927.80
     20       75       14       600   8400.000       2.588    1.000   0.007   2.000   $    5,796.80
     20       75       14       600   8400.000       3.300    1.000   0.007   2.000   $    7,392.80
     20       60       14       600   8400.000       3.867    1.000   0.007   2.000   $   10,827.40
     20       60       14       600   8400.000       5.429    1.000   0.007   2.000   $   15,200.60
     20       60       14       600   8400.000       6.310    1.000   0.007   2.000   $   17,667.00
     20       60       14       600   8400.000       7.290    1.000   0.003   2.000   $   20,411.00
     20       60       14       600   8400.000       6.826    1.000   0.007   2.000   $   19,113.40
     20       60       14       600   8400.000       8.345    1.000   0.003   2.000   $   23,364.60
     20       60       14       600   8400.000       7.854    1.000   0.003   2.000   $   21,991.60
     20       60       14       600   8400.000       8.451    1.000   0.007   2.000   $   23,662.00
     20       60       14       600   8400.000      10.505    1.000   0.003   2.000   $   29,413.20
     20       60       14       600   8400.000      10.473    1.000   0.003   2.000   $   29,323.00
     20       60       14       600   8400.000      12.015    1.000   0.003   2.000   $   33,642.80
     20       60       14       600   8400.000      12.268    1.000   0.003   2.000   $   34,350.60
     20       60       14       600   8400.000      12.569    1.000   0.003   2.000   $   35,192.40
     20       60       14       600   8400.000      13.230    1.000   0.003   2.000   $   37,044.40
     20       60       14       600   8400.000      14.549    1.000   0.003   2.000   $   40,736.20
     20       60       14       600   8400.000      17.507    1.000   0.003   2.000   $   49,019.40
           16               17              18             19              20           21
Depreciation Avg Investment Interest on AI ins + Tax on AI Total FC             FC/Hr

$   16,537.50   $   122,850.00   $   11,056.50   $   2,948.40   $   30,542.40   $   101.81
$   13,628.51   $   126,550.45   $   11,389.54   $   3,037.21   $   28,055.26   $   280.55
$   18,484.20   $   137,311.20   $   12,358.01   $   3,295.47   $   34,137.68   $   113.79
$   21,577.50   $   160,290.00   $   14,426.10   $   3,846.96   $   39,850.56   $   132.84
$   19,959.54   $   148,270.85   $   13,344.38   $   3,558.50   $   36,862.41   $   122.87
$   22,207.50   $   164,970.00   $   14,847.30   $   3,959.28   $   41,014.08   $   136.71
$   21,011.99   $   156,089.05   $   14,048.01   $   3,746.14   $   38,806.14   $   129.35
$   25,062.28   $   186,176.90   $   16,755.92   $   4,468.25   $   46,286.44   $   154.29
$    1,656.23   $    17,390.40   $    1,565.14   $     417.37   $    3,638.73   $     6.06
$    2,112.23   $    22,178.40   $    1,996.06   $     532.28   $    4,640.57   $     7.73
$    3,093.54   $    32,482.20   $    2,923.40   $     779.57   $    6,796.51   $    11.33
$    4,343.03   $    45,601.80   $    4,104.16   $   1,094.44   $    9,541.63   $    15.90
$    5,047.71   $    53,001.00   $    4,770.09   $   1,272.02   $   11,089.83   $    18.48
$    5,831.71   $    61,233.00   $    5,510.97   $   1,469.59   $   12,812.28   $    21.35
$    5,460.97   $    57,340.20   $    5,160.62   $   1,376.16   $   11,997.75   $    20.00
$    6,675.60   $    70,093.80   $    6,308.44   $   1,682.25   $   14,666.29   $    24.44
$    6,283.31   $    65,974.80   $    5,937.73   $   1,583.40   $   13,804.44   $    23.01
$    6,760.57   $    70,986.00   $    6,388.74   $   1,703.66   $   14,852.98   $    24.75
$    8,403.77   $    88,239.60   $    7,941.56   $   2,117.75   $   18,463.09   $    30.77
$    8,378.00   $    87,969.00   $    7,917.21   $   2,111.26   $   18,406.47   $    30.68
$    9,612.23   $   100,928.40   $    9,083.56   $   2,422.28   $   21,118.07   $    35.20
$    9,814.46   $   103,051.80   $    9,274.66   $   2,473.24   $   21,562.36   $    35.94
$   10,054.97   $   105,577.20   $    9,501.95   $   2,533.85   $   22,090.77   $    36.82
$   10,584.11   $   111,133.20   $   10,001.99   $   2,667.20   $   23,253.30   $    38.76
$   11,638.91   $   122,208.60   $   10,998.77   $   2,933.01   $   25,570.69   $    42.62
$   14,005.54   $   147,058.20   $   13,235.24   $   3,529.40   $   30,770.18   $    51.28

				
DOCUMENT INFO
Shared By:
Categories:
Tags:
Stats:
views:1
posted:4/17/2014
language:Unknown
pages:23