MACHCOST

Machinery and Equipment Cost Worksheet

Shaded Numbers are Calculated, Others Must be Entered Self Propelled or Implement Tractor 4.00 20.00 80.00% 3500.00

CALCULATION OF HOURS OF USE MACHINE NAME OR DESCRIPTION Speed of Implement or Powered Equipment in MPH Width of Implement or Equipment in Feet Field Efficiency (Enter As a Decimal, 80% as .8) See Factors Page for Guidelines Total Acres of Annual Use Count Each Pass Over the Same Piece of Ground To Get the Total Acres of Annual use. Calculated Hours of Annual Use Calculated Acres Per Hour Basic Information For Cost Calculations List Price Annual Use in Hours Estimated Life in Hours Salvage Value OPERATING COSTS:
FUEL:

451.17 7.76 115000.00 451.00 12000.00 11500.00

Fuel Factor (Diesel = .044, Gas = .06, LP = .072) Horse Power Price Per Gallon of Fuel Calcualted Gallons Per Hour Used Total Fuel Costs
ENGINE OIL AND OTHER LUBRICANTS:

0.044 160.00 0.85 7.04 2698.78 404.82

(.15 X Fuel Costs)

REPAIRS:(OVERHAUL, PARTS, TIRES, PLUGS, ETC.)

Suggested Repair Cost Factor (See Factors Page) Calculated Repairs Over Life of The Machine Calculated Repair Cost Per Hour Total Repair Costs (Average Annual Estimate) TOTAL OPERATING COSTS FOR THE YEAR Estimated Average Operating Costs Per Hour Estimated Averatge Operation Costs Per Acre OWNERSHIP COSTS:
DEPRECIATION:

1.00 115000.00 9.58 4322.08 7425.68 16.46 2.12

Calculated Depreciation Costs Per Hour Total Depreciation (Straight Line Method)
OPPORTUNITY COST:

8.63 3889.88 5.00% 63250.00 3162.50 0.11

Interest Rate (Real Rates of Interest Should be Used) (Enter 5% as .05, Not 5) Calculated Average Value of Machine - Equipment Calculated Opportunity Cost
TAXES:

Taxable Value Rate (See Your County Assessor) (Enter Rate as a Decimal - 11 as .11 and Not 11.0) Millage Rate Per $1000 of Valuation (See Assessor) Calculated Annual Taxes
INSURANCE:

300.00 2087.25 4.50 284.63 9424.25 20.90 2.69 16849.93 37.36 4.81

Premimum Rate Per $1000 of Valuation Calculated Insurance Cost Total Average Annual Ownership Cost Avearage Ownership Cost Per Hour of Annual Use Avearage Ownership Cost Per Acre of Annual Use TOTAL COSTS: TOTAL COSTS (OWNERSHIP + OPERATING COSTS) Average Total Cost Per Hour of Annual Use Does Not Include Labor (Operator) Cost Average Total Cost per Acre

Page 1

The following table contains a guide for machinery repair factors and hours of useful life for farm machinery. These factors are required input in this template and were derived from several years of Nebraska tractor test data. Useful Life Hours 12000 12000 12000 12000 2000 2000 2500 5000 2000 2000 2000 2000 1200 1200 2500 2000 2500 2500 2500 2500 2000 2500 2500 2000 2500 1200 1200 2500 2500 2000 2000 2500 2500 2500 2000 2000 2000 2000 Repair Cost Factor 1.20 1.20 1.00 1.00 1.00 0.60 1.00 1.00 1.00 0.80 0.60 0.60 1.20 1.20 0.60 0.80 0.80 0.80 1.00 0.60 1.00 0.60 0.60 1.20 1.00 1.00 1.00 1.20 0.60 0.80 0.60 1.00 0.60 0.80 0.80 0.80 0.60 0.80

Machine Stationary, Power Unit Tractor, 2 Wheel Drive Tractor, 4 Wheel Drive Tractor, Crawler Combine, PTO Combine, Self-Propelled Swather, Self-Propelled Wagon and Box Corn Head Corn Picker Cutter, Rotary Cutter, Stalk Fertilizer Equipment, Dry Fertilizer Equipment, Liquid Floats and Scrapers Harvester, Flail Harvester, Potato Harvester, Sugar Beet Hay Conditioner Land Plane Loader, Ensilage Loader, Front End Manure Spreader Mower Rake, Side Delivery Seeding Equipment Sprayers, Mounted Tillage Tools Truck, Feed Truck, Farm Truck, Pickup Wagon, Feed Baler with Engine Baler, PTO Blower, Ensilage Harvester, Forage, Pull-Type Harvester, Forage, Self-Propelled Sprayer, Self-Propelled

Estimates of machinery speed ranges and field efficiencies.

Values are from Nebraska tractor test data. Speed or Performance Rate 3.5-6 mph 4-6.5 mph 3-5.5 mph 4-7 mph 3-5 mph 1-5 mph 1-5 mph 3-6 mph 3-6 mph 3-6 mph 3-6 mph 3-6 mph 4.5-7.5 mph 5-10 mph 4-6 mph 3-8 mph 2.5-5 mph 1.5-3 mph 2-4 mph 3-7 mph

Machine Tillage: Moldboard or disk plow Chisel plow Lister One-way disk, 3-5 in. depth Subsoiler Land plane Powered rotary tiller 3-4 in. increment of cut Harrow -- Single disk Tandem disk Offset or heavy tandem disk Spring Tooth harrow Spike tooth harrow Roller or packer (cultipacker) Rotary hoe Rod weeder Field cultivator Row crop cultivator - shallow Row crop cultivator - deep Bed sled or shaper Unpowered rotary cultivator Fertilizer and Chemical Application: Fertilizer spreader, pull type Anhydrous ammonia applicator Sprayer Planting: Corn, soybeans, or cotton drilling seeding only Corn, soybeans, or cotton drilling, all attach. Grain drill Harvesting: Mower only Mower-conditioner, cutter bar type Self propelled mower, conditioner-windrower Conditioner only Rake Baler Hay cuber Loose hay Sweep Hay stacker, seperate bucking Bale-loader-stacker

Typical Range of Field Efficiency Percent 70-90 70-90 70-90 70-90 70-90 70-90 70-90 70-90 70-90 70-90 70-90 70-90 70-90 70-85 70-90 70-90 70-90 70-90 70-90 70-90

3-5 mph 3-5 mph 3-5 mph

60-75 60-75 50-80

3-6 mph 3-6 mph 2.5-6 mph

50-85 50-85 65-85

5-7 mph 4-6 mph 3-6 mph 5-7 mph 4-5 mph 3-10 mph 3-5 tons/hr 7-24 tons/hr 24-33 tons/hr 9-15 tons/hr

75-85 60-85 55-85 75-85 70-85 60-85 60-85 ----------

loading only Flail-type forage harvester green forage Forage harvester, flywheel or cylinder knife Green forage Wilted forage Dry hay or straw Corn silage Recutter attachment Windrower, small grain Combine - small grain Combine - corn Corn picker, 1 row, trailed Corn picker, 2 row, trailed Corn picker, 2 row, mounted Cotton picker, 1 row, mounted Cotton picker, 1 row, self-propell. Cotton stripper, 2 row Beet topper Beet harvester Rotary mower, horizontal blade Open field Row crop Forage blower-wilted forage Corn or grass silage

5-10 tons/hr

50-75

Performance rate is a generally a direct function of the PTO horsepower available from the power source. Usual are 1.5 to 4 mph. 5-7 mph 75-85 2-4 mph 65-80 2-4 mph 65-80 2-4 mph 60-80 2-4 mph 60-80 2-4 mph 60-80 .6-.8 acres/hr 60-75 .9-1.2 acres/hr 60-75 1-2 acres/hr 60-75 2-3 mph 60-80 3-5 mph 60-80 3-5 mph 60-80 3-8 mph 75-85 3-6 mph 75-85 20-30 tons/hr ---20-50 tons/hr ----