2008 Crop Rotation Budgets for Western Whitman County, Washington by akf17920

VIEWS: 6 PAGES: 19

									  2008 Crop Rotation Budgets for
  Western Whitman County, Washington
  Under Conventional and Reduced Tillage
  Kathleen Painter, PhD
  Analyst, Center for Sustaining Agriculture and Natural Resources
  Affiliate, School of Economic Sciences
  207A Hulbert Hall
  Pullman WA 99164-6210
  (509) 335-5807
  kpainter@wsu.edu




                                                                                    Photo: Terrance Day
   April 30, 2008




Title                            Western Whitman County Budgets_Apr08.xls   4/30/2008
Instructions and Assumptions

Since farming is inherently variable and constantly changing, we hope that this spreadsheet format
will be helpful in adjusting these budgets to reflect your particular operation. Enterprise costs and
returns vary from one location to the next and over time for any particular farming operation.
Variability stems from differences in the following:

• Capital, labor, and natural resources
• Type and size of machinery complement
• Cultural practices
• Size of farm enterprise
• Crop yields
• Input prices
• Commodity prices
• Management skill
Please examine closely the assumptions we have used and make adjustments to reflect your particular
operation. Adjustments in the variable costs can easily be made without affecting the overall accuracy
of the budget information, with the exception of interest on operating capital and overhead, which are
based on percentages. Fixed costs in these budgets are based on a budget generator program that
incorporates detailed information on the machinery complement and performs complex calculations
based on machinery width, tractor horsepower, type of operation, etc. In the variable costs section,
fuel and machinery repair costs will be affected by changes in machinery usage. The fixed costs
section of the budget presents costs that are incurred regardless of crop production practices. These
costs will change if your machinery complement differs from those in the worksheet.

Machinery Costs:
The machinery complement used in these calculations in presented in the worksheet following the
winter canola budget. Machinery fixed costs include depreciation, interest on the investment, property
taxes, insurance, and housing. For the overall farm operation, these costs do not vary by crop, given
the ownership of a specific machinery complement, and are incurred whether or not crops are grown.
Machinery fixed costs for a specific field operation are determined by multiplying the machine hours
per acre times per hour fixed cost. Per hour fixed costs are determined by dividing the total fixed cost
by the annual hours of machinery use for the representative firm.

Machinery interest costs are calculated on the average annual investment in the machine. The formula
used to calculate the average machine investment is:




Instructions                   Western Whitman County Budgets_Apr08.xls                          4/30/2008
                                   (Purchase Cost + Salvage Value)/2

The 9% interest charge made against this average investment represents an opportunity cost (returns
forgone by investing in a given machine implement rather than in an alternative investment) or interest
paid on money borrowed to finance machine purchases, or both. Machinery interest cost for one acre
of the crop enterprise being analyzed is determined by multiplying the respective machine hours per
acre times the per hour interest costs shown in the machinery complement worksheet.

Land Costs:

Costs of production among producers tend to be somewhat similar for any particular production
system, regardless of production level, when land costs are not taken into consideration. Since the net
land rental value is based on production level, land cost varies directly with production level, which in
turn directly affects total cost. Land costs, included either as real or as opportunity costs, are based on
the share rental arrangement typical in the area. In our study, net land rental cost was calculated as:

1/3 Crop Value – (1/3 Fertilizer Cost + 1/3 Chemical Cost + 1/3 Crop Insurance + Land Taxes)

Land fixed costs include taxes and net rent, which are based on rental agreements typical for the area
minus expenditures typically covered by the landlord. The typical lease agreement in the areas
surveyed is a one-third land owner and two-third tenant crop share, with the land owner paying land
taxes, one-third of the fertilizer cost, one-third of the chemical cost, and one-third of the crop
insurance. The tenant covers all other production expenses. This crop-share percentage can be
adjusted in the crop worksheets, thanks to Herb Hinman's contribution. This valuable tool reveals
how factors such as crop and input price increases as well as cropping choices affect revenue for
landlords and operators differently.




Instructions                    Western Whitman County Budgets_Apr08.xls                           4/30/2008
While the owner-operator will not actually experience a land rental cost, this cost represents the
minimum return owner-operators must realize to justify growing the crop themselves. This net rent
return represents the income the owner-operator forgoes by producing the crop rather than renting to a
tenant who produces the crop. As a result of owning land, the farmer receives both current returns
from the farming operation and any long-term appreciation in land value. However, the farmer would
continue to realize land value appreciation even if the land is rented out. Consequently, the appropriate
land charge for growing the crop is only the forgone net rent. As used in this publication, for land that
is owned and not rented, land cost is termed an opportunity cost to indicate that it is not an out-of-
pocket expense, but rather a return that is forgone as a result of choosing to use the land to grow this
crop. To determine the profitability of crop production relative to other activities, the owner-operator
may want to consider these forgone returns, or opportunity costs, along with the usual production
expenses.

Input Prices:
Input prices are based on February, 2008, quotes from chemical and seed dealers. These prices are
subject to change, however, and will affect profitability of different crops. Input price changes can be
made on the Prices tab in the spreadsheet. If changes are made on this tab, all of the cost calculations
will be automatically updated. If input cost changes are made on individual crop price sheets, the input
cost formulas will be over-ridden and this function will no longer work.
Crop Prices:
Grain and canola prices were based on futures prices for July and August 2008, as of April, 2008,
FOB Lind, Washington. (Source: Union Elevator, http://www.unionelevator.com) Prices for peas,
lentils, and garbanzos are based on the USDA Bean Market News report, April, 2008. (Source:
http://www.ams.usda.gov/)
Acknowledgments:
I wish to thank everyone who helped gather all of the information needed to create these worksheets.
First and foremost, I thank the farmers who were willing to take the time to share their enterprise
information in order to create this worksheet. Without their assistance we would not be able to provide
this critical information to others. Several colleagues at Washington State University helped as well,
including Herbert Hinman, Richard Koenig, Dennis Roe, and Steve Van Vleet. Sherri Van Vleet and
Ellen Miller also provided vital assistance in creating these budgets. In addition, I wish to
acknowledge the generous assistance of Robert Smathers, formerly at the University of Idaho. With
his permission, we have used the UI spreadsheet format to present our budget information. However, I
take responsibility for any errors in these budgets.




Instructions                   Western Whitman County Budgets_Apr08.xls                          4/30/2008
Summary of Returns by Crop and Rotation ($/acre/yr)
Adjust yield and price information in green cells.
All land cost (crop-share) and other data will adjust automatically.
                              Total                                        Revenue Returns   Total   Returns                            Land        Other
                             Cost of                  Yield      Price     per acre over TC Variable over VC    Fixed                 Payment       Fixed
By Crop:                    Operation     Unit      (unit/ac) per unit ($/acre) ($/acre) Costs (VC) ($/acre)    Costs       Labor   (Cost-Share)    Costs
Conv. Tillage Winter
Wheat (CTWW)                  $321          bu          55           $7.50  $413      $91     $82     $331      $239         $9          $106       $134
Summer Fallow (SF)                                                                            $95     -$95       $12         $9                      $12
Reduced Tillage Winter
Wheat (RTWW)                  $330         ton          55           $7.50  $413      $82    $139     $274      $192         $9          $94         $98
Chemical Fallow (CF)                                                                          $65     -$65       $12         $6                      $12

                           Total
                          Cost of                                  Revenue Returns       Total    Returns       Fixed                    Land       Other
                        Operation                                  per acre over TC Variable over VC            Costs       Labor      Payment      Fixed
By Rotation:             ($/ac/yr)                                 ($/ac/yr) ($/ac/yr) Costs (VC) ($/ac/yr)    ($/ac/yr)   ($/ac/yr) (Cost-Share)   Costs
SF, CT WW                  $161                                      $206       $46       $88       $118         $126         $9          $53        $73
CF, RT WW                  $165                                      $206       $41      $102       $104         $102         $7          $47        $55




       Summary                                            Western Whitman County Budgets_Apr08.xls                                              4/30/2008
Summary of Returns by Crop and Rotation ($/acre/year)

                                         Returns
                                  Returns over Total Costs by Crop
                                         over TC
                  By Crop:               ($/acre)
                   $100
                  CT WW                        $91
                                              $91                                           Crop Prices:
                    $90
                     SF                                         $82                              WW      $7.50
                  RT WW
                    $80                       $82                                               ($/bu)
                     CF
                    $70
          $/acre/year




                         $60
                         $50
                         $40
                         $30
                         $20
                         $10
                             $0                                                   LEGEND:
                                                                                  Conv. Tillage Winter Wheat (CTWW)
                                                CT WW      RT WW
                                                                                  Reduced Tillage Winter Wheat (RTWW)



                                     Returns over Total Costs by Rotation
                                        Returns
                                         over TC
    By Rotation:
     $50                                 ($/acre) $46
SF, CTWW
     $45                                       $46
                                                                      $41
CF, RTWW                                       $41
                  $40

                  $35
   $/acre/year




                  $30

                  $25

                  $20

                  $15

                  $10

                        $5

                        $0

                                                     SF, CTWW   CF, RTWW




Graphs                                               Western Whitman County Budgets_Apr08.xls                    4/30/2008
            Price Assumptions

         Fuel:
                                               Unit          Price/unit
         Diesel                                gal             $3.50
         Gas                                   gal             $3.00

         Seed:
         Wheat Seed                             lb             $0.30


         Fertilizer:
         Nitrogen                               lb             $0.67
         Phosphorous                            lb             $0.65
         Sulfur                                 lb             $0.23


         Adjuvants:
         Excel 90                              oz              $0.20
         Ultra Pro                             oz              $0.02

         Pesticides:
                                               Unit          Price/unit
         2,4-D                                  oz             $0.13
         Glyphosphate                           oz             $0.38
         Maverick                               oz            $17.45
         Ultra Pro                              oz             $0.02

         Custom Rental:
         90' Rental Sprayer                    acre            $1.75
         Fertilizer Applicator                 acre            $1.00

         Labor:
         Hourly machine labor*          hour                  $20.00


         *Includes all applicable state and federal taxes.




Prices        Western Whitman County Budgets_Apr08.xls                    4/30/2008
Production Costs for Conventionally Tilled Summer Fallow, Under 15" Precipitation
                                      Quantity                       Price or                Value or
              Item                    Per Acre         Unit           Cost                   Cost/Acre
Operating Inputs
Fertilizer:                                                                         $56.16
Nitrogen (dry)                           70              lb           $0.67                              $46.90
Phosphorous (dry)                        10              lb           $0.65                               $6.50
Sulfur (dry)                             12              lb           $0.23                               $2.76




Pesticides:                                                                         $6.37
Roundup                                  12             oz            $0.38                               $4.56
Excel 90                                 3.2            oz            $0.20                               $0.64
Ultra Pro                                50             oz            $0.02                               $1.17



Custom & Consultants:                                                               $2.75
Rental Sprayer                            1            acre           $1.75                               $1.75
Rental Fertilizer Applicator              1            acre           $1.00                               $1.00


Other:                                                                              $29.73
Overhead                                  1            acre           $3.26                               $3.26


Fuel                                     2.81           gal           $3.50                               $9.84
Lubricants                                1            acre           $1.20                               $1.20
Machinery Repairs                         1       .    acre      .    $3.09     .                         $3.09
Storage Facility & Equip. Repairs                 .              .              .
Machinery Labor                          0.47          acre           $20.00                              $9.40
Other Labor                                                                                               $0.00

Operating Interest                                                                                        $2.94
Total Operating Costs                                                                                    $95.01
Ownership Costs:
Machinery depreciation          .         .                                                               $3.86
Machinery interest              .         .                                                               $3.13
Machinery insurance, taxes, housing, license                                                              $0.92
                                .         .       .      .
Land Taxes                      .         .       .      .                                                $3.90
Total Ownership Costs                                                                                    $11.81


Total Costs per Acre                                                                                 $106.82


Notes:
Costs of producing summer fallow, plus 9 percent interest charge, are added to the cost of wheat production.



Summer Fallow                       Western Whitman County Budgets_Apr08.xls                               4/30/2008
Schedule of Operations for Conventionally Tilled Summer Fallow, Under 15" of Precipitation

Month         Operation             Tooling                     Materials/Service
                                                                Rental Sprayer, 12 oz Roundup, 3.2 oz Excel 90, 50
March         Spray Weeds           200HP-CT, 90' Sprayer       oz Ultra Pro
                                    200HP-WT
May           Disc                  25' Disc

May           Cultivate/Fertilize   200HP-WT                    Rental Fertilizer Applicator, 70 lb N, 10 lb P, 12 lb S
                                    200HP-CT
June          Weeding               40' Rodweeder
                                    200HP-CT
July          Weeding               40' Rodweeder
                                    200HP-CT
August        Weeding               40' Rodweeder




SF Calendar                          Western Whitman County Budgets_Apr08.xls                                   4/30/2008
Production Costs for Conventionally Tilled Winter Wheat, Under 15" Precipitation
                               Quantity                    Price or        Value or
              Item             Per Acre        Unit         Cost           Cost/Acre
Gross Returns
Wheat                              55           bu          $7.50                $412.50

Operating Inputs
Seed:                                                                  $21.00
Wheat Seed                         70            lb         $0.30                 $21.00


Fertilizer:                                                            $0.00



Pesticides:                                                            $13.01
2,4-D                              10           oz           $0.13                 $1.32
Maverick                          0.67          oz          $17.45                $11.69

Custom & Consultants:                                                  $1.75
Rental Sprayer                     1           acre         $1.75                  $1.75


Other:                                                                 $41.06
Crop insurance                     1           acre         $4.50                  $4.50
Overhead                           1           acre         $2.01                  $2.01


Fuel                              5.97          gal          $3.50                $20.90
Lubricants                          1          acre          $1.49                 $1.49
Machinery Repairs                  1           acre          $3.16                 $3.16
Machinery Labor                   0.45         acre         $20.00                 $9.00
Other Labor                                                                        $0.00

Operating Interest                                                                 $5.05
Total Operating Costs                                                             $81.87
Operating Costs per Unit                                                           $1.49
Net Returns Above Operating Expenses                                             $330.63
Ownership Costs:




CT Winter Wheat             Western Whitman County Budgets_Apr08.xls                   4/30/2008
Machinery depreciation                                                            $6.20
Machinery interest                                                                $5.12
Machinery taxes, housing, insurance, licenses                                     $1.86

Summer Fallow Cost                                                              $116.43
Land Cost*                                1             acre          $105.81   $105.81
*Based on Share Rent Percentage:
 Landlord                              33.00%
 Tenant                                67.00%

Land Taxes                                                                        $3.90
Total Ownership Costs                                                           $239.32
Ownership Costs per Unit                                                          $4.35

Total Costs per Acre                                                            $321.19
Total Cost per Unit                                                               $5.84

Returns to Risk                                                                  $91.31
Notes:
Includes costs of previous year's summer fallow plus one year's interest.



Breakeven Analysis:                      -              Base             +
                                        10%                             10%
                                                        Yield
             Price                       49.5            55            57.75
Operating Cost Breakeven                $1.65           $1.49          $1.42
Ownership Cost Breakeven                $4.83           $4.35          $4.14
Total Cost Breakeven                    $6.49           $5.84          $5.56

                                                        Price
             Yield                      $6.75           $7.50          $8.25
Operating Cost Breakeven                 12.1           10.9            9.9
Ownership Cost Breakeven                 35.5           31.9            29.0
Total Cost Breakeven                     47.6           42.8            38.9




CT Winter Wheat                  Western Whitman County Budgets_Apr08.xls           4/30/2008
Schedule of Operations for Conventionally Tilled Winter Wheat, Under 15" Precipitation

Month       Operation        Tooling                       Materials/Service
                             200HP-Crawler,
September   Seed             32' Split Packer Drill        70 lb Seed

April       Crop Insurance
                             200HP-Crawler,
May         Spray Weeds      90' Sprayer                   Rental Sprayer, 10 oz 2,4-D, 2/3 oz Maverick

August      Harvest          25' Combine




CT WW Calendar               Western Whitman County Budgets_Apr08.xls                             4/30/2008
Production Costs for Chemical Fallow, Under 15" Precipitation
                                       Quantity                      Price or            Value or
              Item                     Per Acre         Unit          Cost               Cost/Acre
Operating Inputs
Fertilizer:                                                                        $0.00



Pesticides:                                                                        $40.68
Roundup                                    88            oz            $0.38                     $33.44
Excel 90                                  12.8           oz            $0.20                      $2.56
Ultra Pro                                 200            oz            $0.02                      $4.68



Custom & Consultants:                                                              $7.00
Rental Sprayer                             4            acre           $1.75                      $7.00


Other:                                                                             $14.13
Overhead                                   1            acre           $2.38                      $2.38


Fuel                                      1.19           gal           $3.50                      $4.17
Lubricants                                 1            acre           $0.51                      $0.51
Machinery Repairs                          1            acre           $1.55                      $1.55
Storage Facility & Equip. Repairs                                                                 $0.00
Machinery Labor                          0.276          acre           $20.00                     $5.52
Other Labor                                                                                       $0.00

Operating Interest                                                                                $3.12
Total Operating Costs                                                                            $64.93
Ownership Costs:
Machinery depreciation                                                                            $1.98
Machinery interest                                                                                $1.50
Machinery insurance, taxes, housing, license                                                      $0.74
Land Taxes                                                                                        $3.90
Total Ownership Costs                                                                            $12.02

Total Costs per Acre                                                                             $76.95

Notes:
Costs of producing chemical fallow, plus a 9 percent interest charge, are added to the cost of
wheat production.




Chem Fallow                         Western Whitman County Budgets_Apr08.xls                         4/30/2008
Schedule of Operations for Chemical Fallow Preceding Winter Wheat, Under 15" Precipitation

Month         Operation     Tooling                     Materials/Service
                                                        Rental Sprayer, 22 oz Roundup, 3.2 oz Excel 90, 50
March         Spray Weeds   200HP-CT, 90' Sprayer       oz Ultra Pro
                                                        Rental Sprayer, 22 oz Roundup, 3.2 oz Excel 90,
May           Spray Weeds   200HP-CT, 90' Sprayer       50 oz Ultra Pro
                                                        Rental Sprayer, 22 oz Roundup, 3.2 oz Excel 90,
June          Spray Weeds   200HP-CT, 90' Sprayer       50 oz Ultra Pro
                                                        Rental Sprayer, 22 oz Roundup, 3.2 oz Excel 90,
August        Spray Weeds   200HP-CT, 90' Sprayer       50 oz Ultra Pro




CF Calendar                  Western Whitman County Budgets_Apr08.xls                              4/30/2008
Production Costs for Direct-Seeded Winter Wheat, Under 15" Precipitation
                                  Quantity                    Price or        Value or
              Item                Per Acre        Unit         Cost           Cost/Acre
Gross Returns
Wheat                                  55          bu          $7.50                $412.50

Operating Inputs
Seed:                                                                     $24.00
Wheat Seed                             80           lb         $0.30                 $24.00


Fertilizer:                                                               $56.64
Nitrogen (dry)                         60           lb         $0.77                 $46.20
Phosphorous (dry)                      15           lb         $0.48                  $7.20
Sulfur (dry)                           12           lb         $0.27                  $3.24




Pesticides:                                                               $12.95
2,4-D                                   10         oz           $0.13                 $1.32
Maverick                               0.67        oz          $17.45                $11.63




Custom & Consultants:                                                     $4.50
Rental Sprayer                          1         acre         $1.75                  $1.75
Rental Sprayer                          1         acre         $1.75                  $1.75
Rental Fertilizer Applicator            1         acre         $1.00                  $1.00

Other:                                                                    $32.08
Crop insurance                          1         acre         $4.50                  $4.50
Overhead                                1         acre         $5.13                  $5.13




Fuel                                   2.52        gal          $3.50                 $8.82
Lubricants                               1        acre          $1.07                 $1.07
Machinery Repairs                       1         acre          $3.16                 $3.16
Machinery Labor                        0.47       acre         $20.00                 $9.40


Operating Interest                                                                    $8.44
Total Operating Costs                                                               $138.61
Operating Costs per Unit                                                              $2.52
Net Returns Above Operating Expenses                                                $273.89




RT WW                          Western Whitman County Budgets_Apr08.xls                   4/30/2008
Ownership Costs:
Machinery depreciation                                                           $6.16
Machinery interest                                                               $5.10
Machinery insurance, taxes housing, licence                                      $1.85
Chemical Fallow Cost                                                            $80.68
Land Cost*                                1             acre          $94.06    $94.06
*Based on Share Rent Percentage:
 Landlord                              33.00%
 Tenant                                67.00%

Land Taxes                                                                       $3.90
Total Ownership Costs                                                          $191.75
Ownership Costs per Unit                                                         $3.49

Total Costs per Acre                                                           $330.36
Total Cost per Unit                                                              $6.01

Returns to Risk                                                                 $82.14
Notes:
Includes costs of previous year's summer fallow plus one year's interest.




Breakeven Analysis:                      -              Base             +
                                        10%                             10%
                                                        Yield
             Price                       49.5            55            57.75
Operating Cost Breakeven                $2.80           $2.52          $2.40
Ownership Cost Breakeven                $3.87           $3.49          $3.32
Total Cost Breakeven                    $6.67           $6.01          $5.72

                                                        Price
             Yield                      $6.75           $7.50          $8.25
Operating Cost Breakeven                 20.5           18.5            16.8
Ownership Cost Breakeven                 28.4           25.6            23.2
Total Cost Breakeven                     48.9           44.0            40.0




RT WW                            Western Whitman County Budgets_Apr08.xls          4/30/2008
Schedule of Operations for Direct-Seeded Winter Wheat, Under 15" Precipitation

Month       Operation        Tooling                       Materials/Service
                             200HP-CT                      Rental Fertilizer Applicator, 80 lb seed, 60 lb N,
September   Drill/Fert.      30' Direct Seed Drill         15 lb P, 12 lb S

November    Spray Weeds      200HP-CT, 90' Sprayer         Rental Sprayer, 10 oz 2,4-D, 2/3 oz Maverick

April       Spray Weeds      200HP-CT, 90' Sprayer         Rental Sprayer, 10 oz 2,4-D, 2/3 oz Maverick

April       Crop Insurance

August      Harvest          25' Combine




RT WW Calendar               Western Whitman County Budgets_Apr08.xls                                4/30/2008
Conventional Tillage Machinery Complement, Western Whitman County, Washington
                                                                                      Annual           Taxes,
                                                               Annual                Repairs Gallons Housing,
           Type of        Replacement Age When     Years of     Hours       Salvage (Materials  of       Insur., Labor      Acres
           Machine           Value    Purchased      Life      of Use        Value   & Labor) Fuel/Hr. Licenses Multiplier per Hour
                               $                                               $        $                  %
Tractors, ATVs:
4WD-ATV                             6,500   0        10              200       1,000        100     1.2         1.2    1.1
50HP-WT w/Bucket                   15,000   15       20              100       3,500        200      3          1.2    1.1
200HP-CT                           10,000   20       15              500       2,000     1,000       8          1.1    1.1
200HP-WT                           60,000   10       12              400       8,000     2,000       9          1.2    1.1
Equipment:
40' Rodweeder                      15,500   5        15              260       2000         850      15         2.6    1.2     28.85
36' Cultivator w/Harrow            18,000   5        15              150       3,000        750      15         0.6    1.2       26
25' Disc                           10,000   5        15              250       2000         500      12         0.6    1.2       10
32' Split Packer Drill             12,000   15       12              170       4,000     2,500       12          3     1.2       14
25' Combine                    178,000      5        15              340      18,000     2,000       8          2.6    1.2        8
Trucks:                                                       Miles/year:                         MPG:
2-Ton Truck                        20,000   15       15            1000        2,000     1,000       6          2.6    1.2
Tandem Axle Truck                  35,000   15       15            2000        4,500     2,000       6         10.1    1.2
Trap Wagon                         15,000   10       10            1000        3,000        400      12         3.8    1.2
3/4-Ton Pickup                     22,000   5         7           12000        7,500     1,500       12         6.8    1.2




CT Machinery Complement                           Western Whitman County Budgets_Apr08.xls                                             4/30/2008
Hourly Machinery Costs for Conventional Tillage Machinery Complement, Western Whitman County, Washington
                                                                                                        Taxes,
                                                                     Total                            Insurance,      Total
                           Repairs &                               Variable                            Housing,      Fixed                  Total Costs
                          Maintenance        Fuel     Lubricants    Costs   Depreciation   Interest    Licenses      Costs       Labor     of Production
                             $/hour         $/hour      $/hour      $/hour    $/hour        $/hour       $/hour      $/hour      $/hour        $/hour
Tractors, ATVs:
4WD-ATV                   $      0.50   $      3.60   $     0.54 $     4.64 $       2.75 $     1.69   $     0.23 $      4.67 $     20.35   $      29.66
50HP-WT w/ bucket         $      1.33   $      8.40   $     1.26 $    10.99 $       3.83 $     5.55   $     0.74 $     10.12 $     18.15   $      39.26
200HP-CT                  $      2.00   $     24.53   $     3.68 $    30.21 $       1.07 $     1.08   $     0.13 $      2.28 $     20.35   $      52.84
200HP-WT                  $      5.00   $     25.20   $     3.78 $    33.98 $      10.83 $     7.65   $     1.02 $     19.50 $     18.15   $      71.63
Equipment:
40' Rodweeder             $      2.86   $     24.53   $     3.68 $    31.07 $       1.52 $     1.54   $     0.19 $      3.25 $     20.35   $      54.67
36' Cultivator w/Harrow   $      2.86   $     24.53   $     3.68 $    31.07 $       1.52 $     1.54   $     0.19 $      3.25 $     20.35   $      54.67
25' Disc                  $      4.00   $     25.20   $     3.78 $    32.98 $       8.67 $     6.12   $     0.82 $     15.61 $     18.15   $      66.74
32' Split Packer Drill    $      2.86   $     24.53   $     3.68 $    31.07 $       1.52 $     1.54   $     0.19 $      3.25 $     20.35   $      54.67
25' Combine               $      5.00   $     22.40   $     3.36 $    30.76 $      26.67 $    22.05   $     6.37 $     55.09 $     22.20   $     108.05
Trucks:
2-Ton Truck               $     20.00   $     10.00   $     1.50 $    31.50 $      24.00 $    19.80   $     5.72 $     49.52 $     20.35   $     101.37
Tandem Axle Truck         $     20.00   $      9.33   $     1.40 $    30.73 $      20.33 $    17.77   $    19.95 $     58.05 $     20.35   $     109.13
Trap Wagon                $     24.00   $      7.50   $     1.13 $    32.63 $      72.00 $    48.60   $    20.52 $ 141.12 $        20.35   $     194.10
3/4-Ton Pickup            $      3.75   $      7.50   $     1.13 $    12.38 $       5.18 $     3.32   $     2.51 $     11.01 $     20.35   $      43.74




CT Hourly Machinery Cost                                  Western Whitman County Budgets_Apr08.xls                                                  4/30/2008

								
To top