2018-19 Farm Machiner y and Rental Guide This guide has been established to provide approximate costs for renting equipment or obtaining custom farming operations from another farmer. It is not intended for establishing rates for individuals or companies that rent equipment or contract custom farming operations as a business. www.saskatchewan.ca
Table of Contents Introduction... 3 Caution... 3 Methodology... 3 Assumptions... 3 Using the Guide... 5 Additional Information... 5 Factors to Consider When Hiring... 6 New Information for 2018-19 Guide... 6 Summary... 9 Power Units...10 Two Wheel Drive Tractors...10 Front Wheel Assist Tractors...10 Four Wheel Drive Tractors...10 Tracked Tractors...11 Harvesting Grain...12 Self-Propelled Combines...12 Combine Headers...12 Front Wheel Assist Tractors...12 Swathers...13 Grain Cart...13 Powered Auger...13 Grain Auger (PTO)...14 Grain Vac...14 Harvesting Hay...15 Self-Propelled (SP) Forage Harvester...15 Headers for SP Forage Harvester...15 SP Mowers/Conditioners...15 Pull-Type (PT) Mower/Conditioners...16 Balers...16 PT Bale Movers (Self Load/Unload)...17 SP Bale Mover...17 Seeding...18 Air Drills with Independent Openers...18 Air Hoe Drills...18 Air Disc Drills...19 Air Seeders...19 Other Row Crop Planters...19 Soil Preparation...20 Cultivators...20 Harrows...20 Vertical Tillage Tools...20 Land Roller...21 Land Scraper...21 1
Sprayers...22 High Clearance Sprayer...22 Miscellaneous...23 Post Pounders...23 Vertical Feed Mixer...23 Grinder Mixers, Feed Mixers, and Bale Processors...23 Manure Spreader (Solid)...24 Appendix A: of Hauling Grain from Field to Yard...25 Appendix B: Rental s for Farm Buildings and Bins...26 Appendix C: Combine Classifications...27 Appendix D: Assumptions for Machinery Calculations...28 Appendix E: Fuel Consumption Based on Engine Size...29 Appendix F: Conversion Tables...30 2
Introduction This guide has been established to provide approximate costs for renting equipment or obtaining custom farming operations from another farmer. The guide is applicable for two different situations. One is to suggest an equitable price for both parties when one farmer either rents a piece of equipment from another farmer or hires the other to do a farming operation (e.g., seeding, spraying, harvesting, etc.). In this situation the period of rented operation is usually relatively small in proportion to the use by the owner. The other use is when farmers share equipment and need to establish the value of the machinery and/or farming operation that is being contributed to each farm. Caution Nearly every situation has circumstances and conditions which are unique. This guide cannot address every situation. It is up to the individuals to recognize special circumstances and make suitable adjustments to cover the differences. This guide also makes many assumptions that can have a large impact on the suggested rental and custom rates (e.g., annual hours of use, financing costs, etc.) It is the responsibility of both parties to agree to acceptable terms before entering into a contract. Methodology One of the most critical steps in establishing a rental rate is defining the cost of equipment ownership and the cost of operating and maintaining the equipment. Since it is likely that some factors will change for every situation, it was necessary to develop the following set of assumptions that form the basis for calculating costs. of ownership includes the cost of depreciation of the equipment due to use and years in service. of ownership also includes an investment cost (i.e., the cost to borrow money to purchase the equipment and/or the lost interest revenue if that money had been invested), and housing/insurance costs. The cost of ownership also includes a margin to cover unexpected incidentals or fluctuations in equipment costs. To generate a suggested rental rate on a $/hr basis, the cost of ownership was tallied for the life of the equipment, then the total hours of use over the life of the equipment was estimated to generate a rental rate on a $/hr basis. Operating costs include repair and maintenance (broken and worn parts, oil, filters, and labour for repair and service), and fuel use. In addition, there are operating labour costs and a margin to cover unexpected incidentals and specific conditions that affect operating costs. Assumptions In all cases it is reasonable to assume that rented machinery is in good repair and is capable of performing the intended task in the same manner and at the same productive rate as similar machines of equal specification, ratings or category regardless of age. of Equipment Depreciation: The cost of equipment depreciation accounts for purchase price, salvage value, and years of service (also called optimal life). In this guide, the purchase price is based upon the average of the base list price and the list price for that machine with all available options. For each piece of equipment and size category listed in this guide, a significant effort was made to gather information from a minimum of two manufacturers. Note that all purchase prices used in this guide are manufacturer s suggested retail prices (MSRP). 3
The years of service (or optimal life) is defined as when the equipment value has declined to 1/3 of its original value. Therefore, the salvage value is assumed to always be 33 per cent of the original purchase price, but the years of service varies for each piece of equipment. In reality, a machine s years of service depends on many factors and may vary greatly in years and hours. The optimal life and estimated annual hours of use for all equipment used in this guide is listed in Appendix D. For this guide, the depreciated value (purchase price salvage value) is split equally among the years of service of the equipment because, after the first year of use, most machinery depreciates at a fairly consistent rate over the next 10 to 15 years (with typical use). Note that when calculating the depreciated value for tax purposes (capital cost allowance), the depreciated value changes from year to year depending on the allowable rate for each class of equipment. Most farm equipment falls under class eight or class 10 which allows an annual depreciation rate of 20 per cent and 30 per cent, respectively. This means that the depreciated value is relatively high over the first few years of ownership and steadily decreases until the equipment has little value. This length of time (optimal life of equipment) is not defined by the capital cost allowance. The total depreciated value using either method (equally split among the years of optimal life or based on capital cost allowance rates) will be relatively close if a reasonable optimal life of the equipment is assumed. Financing : It has been assumed that 50 per cent of the initial price is covered by the value of a trade-in and/or a cash payment with the remaining 50 per cent financed. It is also assumed that the loan will be paid back through equal biannual installments over seven years. The cost to borrow 50 per cent of the purchase price was based on an average interest rate for equipment loans with a seven-year payback. This annual borrowing rate is set at six per cent. The financing cost also includes an opportunity cost on the interest that could be earned if the down payment was invested in the markets rather than equipment. This opportunity rate is set at 1.5 per cent annually and is compounded monthly. Many producers are able to secure lower interest rates or have different payback schedules. These parameters can be accommodated in the online calculator that allows producers to enter user-specific information to generate more accurate rental and custom rates. Insurance and Housing: It is reasonable to expect that equipment owners will carry suitable insurance against accidental damage and for liability. Suitable housing is also a reasonable measure for maintaining equipment value and performance. These annual costs have been set at one per cent of the original purchase price of the machine. Operating s Repair and Maintenance (R&M): Each machine s annual usage is typically measured in hours. Routine maintenance such as oil, lubricants and filters, as well as component wear or damage, is associated with hours of use regardless of when they occur over its life. Early in its life repairs due to component failure are not usually as high as later. However, during its life repair expenses will occur. Averaging the lifetime maintenance costs on a per hour basis provides a fair distribution of the repair costs. For this document, the average yearly basic maintenance and repairs have been added to what would be considered one major repair during the equipment s optimal life. In the guide, these repair costs are represented as a repair rate (%). This repair rate is the total cost of repairs and maintenance over the optimal life of the equipment divided by the purchase price. The repair costs are divided by the hours accumulated over its optimal life to represent these costs on a $/hr basis. Note that average repair and maintenance costs do not include extraordinary events brought about by extreme conditions, abuse, or accident. Fuel costs: Fuel cost is dependent upon fuel market price and can fluctuate dramatically. In this guide, the diesel fuel price is set to $0.819/L based on current market prices and the removal of the five per cent Goods and Services Tax (GST) as this is an allowable business deduction for fuel. This fuel cost also accounts for the removal of a portion of the provincial fuel tax which farmers and custom operators are both eligible for as a Fuel Permit Exemption Holder. 4
Any power unit s fuel use is highly dependent upon the load (percentage of available power being used) and duty cycle (percentage of time at particular loads). To determine the cost based on average fuel efficiency, a 75 per cent load is assumed. For alternative loads, fuel usage can be determined by using charts in Appendix E. The selection of the power unit and the operating conditions (yield, moisture, soil type, terrain etc.) will also affect fuel use. This means that for similar tasks there can be a wide variation in fuel cost. For this reason, it is fair if the renter supplies or purchases fuel separately from the rental rate. A fuel cost estimate has been included based upon typical use and should be used only as a ball park indication of what fuel cost might be. Labour : The labour rate has been set at $22 per hour based on the labour market in the agricultural sector in western Canada. This rate will vary depending upon availability and the individual s experience and skills. If more accurate labour costs are needed to reflect the varying skill levels required for different operations, producers can use the online calculator that allows users to input specific values for the labour rate for each operation. Margin: When performing custom farming operations, conditions can be unpredictable. To account for unexpected cost increases brought about by difficult situations, it is customary to include a margin (or cushion) in the estimated custom rate. This margin has been set at 15 per cent to coincide with typical industry practices. For machinery rental, the margin is applied to both the ownership and repair and maintenance costs. For custom rates, the margin is also applied to labour and fuel costs. It should be noted that this margin does not cover overhead costs or other costs associated with business endeavors, nor does it cover the costs of a catastrophic breakdown. Work : Instantaneous work rates are calculated based upon the implement s working width and its travel speed. However, in all field operations there is a difference between the instantaneous work rate and the average work rate accomplished over several hours. This is referred to as field efficiency. Field efficiency can vary greatly depending upon work conditions (field size and topography, soil or crop conditions, suitability of the equipment for the task, and availability of support equipment). For this guide, a field efficiency of 80 per cent has been chosen and applied to all tasks. Using the Guide Per acre rate: Equipment rental or custom rates are based upon the addition of all yearly costs divided by the estimated annual hours of use. The hourly rate divided by the work rate (acre/hr) yields a cost per acre rate. The work rate accounts for equipment width, travel speed and the field efficiency of the operation. The $/acre rate is often used because it fixes the renter s cost and allows the owner/operator to adjust the operation to the conditions. This may mean either going slower to minimize machine damage and operator stress in difficult conditions or being able to go faster in favorable conditions without losing revenue. Hours of use impact: When machinery is shared between cooperating farmers, a cost often needs to be assigned for the usage of each machine to define the value of its contribution. The annual hours of use will greatly influence the $/hr rate. When yearly costs are divided by low hours of use the $/hr increases significantly and high hours of usage reduces the $/hr. This method tends to exaggerate the difference because it does not consider the effect on retained value which is often determined by the machine s total hours. To achieve a fair evaluation, the effect of varying annual hours of use on the salvage value must be taken into account. Again, producers wishing to use their own value for annual hours of use or salvage value can do so in the online calculator. Additional Information This publication can be printed from the Ministry s website at www.saskatchewan.ca/agriculture. Copies can also be requested from the Agriculture Knowledge Centre at 1-866-457-2377 or from your nearest Saskatchewan Agriculture Regional Office. 5
Online calculator: An online calculator is also available on the Ministry s website which allows the user to enter individual information. Using the online calculator allows producers to enter user-specific information that may have a large impact on the rental or custom rate (e.g., interest rate, purchase price, annual hours of use, labour rate, etc.). The calculator can be used for any piece of equipment (not just those listed in the guide or in the drop-down menus) provided the user has values for purchase price, salvage value, annual hours of use, etc. Factors to Consider When Hiring hiring is a business arrangement. The terms of the arrangement should be written in a formal agreement. If unwritten, the terms are more likely to be misunderstood in case of a dispute. The following factors should be considered in a custom hiring agreement. Timeliness: Significant loss can occur if an operation is not started or completed on time. To facilitate planning, a custom hiring agreement should include a schedule of operations for both parties. For example, when the custom combiner is picking up swathed grain, the schedule would outline time periods for swathing by the owner and combining by the custom operator. Such a schedule would be subject to weather conditions and crop maturity. Operations: The parties should write into the agreement the exact operations to be performed by each party and the machine, materials and labour to be supplied by each. Schedule: The custom operator should stipulate the rate for each operation to be performed on the basis of acreage, time (hour, day, and week) or total operation performed. Management: A custom hiring agreement should ensure that the custom operator will employ acceptable management practices in his/her operations. Terms of Payment: A custom hiring agreement should stipulate terms of payment for custom operations. As well, the custom operator should bill the client upon the completion of each custom operation. The bill should indicate actual units (e.g., hours, acres, etc.) completed, the rate charged per unit, the total charge and payment due date. Termination: A minimum period for notice of termination should be included in a custom hiring agreement. A penalty should be stipulated for unjustified termination within the term of the agreement. Insurance: A custom operator may be considered differently than a farmer when insuring. It is advised that this point be clarified with the insurance company if one considers doing custom work or renting equipment. New Information for 2018-19 Guide The custom rates presented in this guide are not intended for commercial custom operators (e.g., custom sprayers). The rates in this guide are to be used as a guideline for cost recovery of equipment from farmer to farmer, not as a guideline for costing for a business. Business costs include extra liability insurance, overhead, skilled labour, etc. that will add to the cost for commercial custom operations. The assumptions and calculation methods for the 2018-2019 guide are generally the same as those used in the previous guide, with the following exceptions based on the current market and industry practices: Diesel fuel price decreased from $0.929/L to $0.819/L Loan payback compounding frequency changed from monthly to biannually Annual interest rate for equipment loans increased from 5.5 per cent to 6 per cent Annual opportunity rate on investments increased from 1 per cent to 1.5 per cent Labour rate increased from $20/hr to $22/hr CAD:USD exchange rate changed from 1 CAD$ = $0.777US$ to 1 CAD$ = 0.785US$ 6
All purchase price information included in this guide has been updated and reflects purchase prices listed in 2017. Equipment that is not commonly rented was removed from this guide. Additionally, many of the equipment size categories were merged or removed. Most notably, all small two-wheel drive tractors less than 100 hp were removed from the guide. Some small implements (e.g., manure spreaders, post pounders, etc.) require less than 100 hp for operation but the power unit cost used for these small implements in this guide is based on the smallest available power unit (100 hp two-wheel drive). The online calculator can be used for any piece of equipment not listed in this guide provided the user has information related to purchase price, salvage value, annual hours of use, etc. The calculator can also be used to determine custom rates with appropriately sized power units if the user knows or can determine the hourly rate for a smaller power unit. 7
8
Summary Equipment Description Rental (per hour) (per hour) Tractors Two wheel drive $39.62 to $45.64 $87.52 to $97.31 Front wheel assist $41.74 to $103.03 $91.52 to $173.54 Four wheel drive $103.52 to $143.27 $188.16 to $251.45 Tracked $113.50 to $198.48 $184.01 to $332.09 Combine Rotary $257.25 to $444.08 $323.05 to $554.14 Combine Header $11.39 to $238.43 Swather $135.27 to $165.03 $181.29 to $224.24 $11.21 to $16.48 per acre Grain Cart $26.53 to $69.10 $160.02 to $288.01 Grain Auger Powered $6.09 to $23.61 Grain Auger PTO $5.57 to $46.62 $97.09 to $180.12 Grain Vac $68.13 to $86.15 $155.65 to $183.46 SP Forage Harvester $293.23 to $364.58 $392.93 to $503.85 SP Forage Header $24.79 to $104.50 $24.57 to $51.03 per acre Mower Conditioner Self Propelled $204.75 to $304.71 $260.18 to $390.29 $16.97 to $28.91 per acre Mower Conditioner Pull Type $18.88 to $54.80 $106.40 to $142.32 $11.39 to $26.60 per acre Baler Small Square $27.99 to $36.41 $115.51 to $123.93 $0.66 to $0.71 per bale Baler Large Square $128.14 to $165.73 $219.66 to $299.23 $5.49 to $7.48 per bale Baler Round $33.49 to $75.37 $121.01 to $162.89 $7.12 to $13.57 per bale Bale mover Pull Type $25.20 to $54.28 $116.72 to $187.77 Bale mover Self Propelled $211.86 $263.53 Air Drills $214.88 to $421.10 $403.04 to $640.01 $18.29 to $25.19 per acre Air Hoe Drills $185.63 to $312.79 $373.79 to $531.71 $18.99 to $20.77 per acre Air Disc Drills $210.39 to $339.10 $398.55 to $527.26 $18.83 to $22.14 per acre Air Seeders $175.57 to $308.65 $363.73 to $527.56 $17.59 to $24.25 per acre Row Crop Planters $185.77 to $495.28 $277.29 to $668.82 $18.49 to $30.06 per acre Cultivators Field, heavy duty $32.02 to $60.64 $165.51 to $248.79 $5.75 to $11.82 per acre Harrows Mid, Heavy $38.15 to $43.36 $211.70 to $231.51 $4.15 to $5.14 per acre Harrows Packers $12.28 $145.78 $4.56 per acre Vertical Tillage Tools Compact, high speed $93.74 to $128.09 $267.28 to $347.00 $8.90 to $14.07 per acre Vertical Tillage Tools Heavy duty $105.65 to $164.54 $279.20 to $383.45 $11.98 to $16.42 per acre Land Roller $15.71 to $77.11 $107.23 to $250.65 $5.57 to $11.91 per acre Land Scraper $52.93 to $164.96 $144.46 to $338.51 Sprayers High clearance $392.72 to $578.42 $456.64 to $669.65 $4.48 to $6.57 per acre Post Pounder $16.37 to $24.87 $103.89 to $108.04 Vertical Feed Mixers $21.43 to $44.27 $112.95 to $135.79 Grinder Mixer $23.54 to $35.70 $115.07 to $169.20 Feed Mixer Bale Processor $18.68 $26.42 to $25.92 $110.20 $117.94 to $159.42 Manure Spreaders $53.71 to $148.09 $145.23 to $281.58 Hauling grain from field to yard $0.26 per bushel for first 3 miles plus $0.04 per bushel for each additional mile Average * $37.74 to $41.81 per acre Rental rates include value of equipment only. rates include value of equipment, power unit (if required), fuel, and labour. * Exercise caution when using these average figures as they may not reflect actual situations. They should be used as a guideline only. 9
Power Units Purchase Price Litre / Hour Two Wheel Drive Tractors Repair & Maint. & Rental R&M Fuel Labour labour & fuel 100-119 hp $139,500 24 24.22 10.23 5.17 39.62 19.66 22.00 6.25 87.52 120+ hp $160,700 28 27.90 11.78 5.95 45.64 22.93 22.00 6.74 97.31 Annual hours of use: 300 Fuel type is diesel, with a 75% load assumption. To calculate fuel consumption with alternative load refer to Appendix E. Power rating represents PTO power If tractor rating is given in net engine power, multiply by 0.88 to get PTO power Front Wheel Assist Tractors Purchase Price Litre / Hour Small (Average) 100-159 hp $177,300 26 26.05 10.24 5.44 41.74 21.29 22.00 6.49 91.52 Medium (Average) 160-224 hp $315,600 36 46.37 18.23 9.69 74.29 29.48 22.00 7.72 133.50 Large (Average) 225+ hp $437,700 48 64.30 25.29 13.44 103.03 39.31 22.00 9.20 173.54 Annual hours of use: 450 Fuel type is diesel, with a 75% load assumption. To calculate fuel consumption with alternative load refer to Appendix E. Power rating represents PTO power. If tractor rating is given in net engine power, multiply by 0.88 to get PTO power. Four Wheel Drive Tractors Purchase Price Front Wheel Assist Tractors Repair & Maint. and R&M Four Wheel Drive Tractors Repair & Maint. and R&M Rental Rental Fuel Fuel Labour Labour labour and fuel labour and fuel Litre / Hour Small (Average) 350-449 hp $444,600 63 65.32 24.70 13.50 103.52 51.60 22.00 11.04 188.16 Medium (Average) 450-549 hp $524,100 76 77.00 29.12 15.92 122.03 62.24 22.00 12.64 218.91 Large (Average) 550+ hp $615,300 88 90.40 34.18 18.69 143.27 72.07 22.00 14.11 251.45 Annual hours of use: 450 Fuel type is diesel, with a 75% load assumption. To calculate fuel consumption with alternative load refer to Appendix E. Power rating represents engine power. 10
Tracked Tractors Purchase Price Litre / Hour Tracked Tractors Repair & Maint. and R&M Rental Fuel Labour labour and fuel 300-359 hp $452,700 48 66.51 32.19 14.80 113.50 39.31 22.00 9.20 184.01 360-449 hp $571,200 77 83.92 40.62 18.68 143.22 63.06 22.00 12.76 241.04 450-549 hp $659,600 110 96.90 46.90 21.57 165.38 90.09 22.00 16.81 294.28 550-599 hp $707,100 112 103.88 50.28 23.12 177.29 91.73 22.00 17.06 308.08 600+ hp $791,600 115 116.30 56.29 25.89 198.48 94.19 22.00 17.43 332.09 Annual hours of use: 450 Fuel type is diesel, with a 75% load assumption. To calculate fuel consumption with alternative load refer to Appendix E. Power rating represents engine power. 11
Harvesting Grain Self-Propelled Combines Purchase Price Litre / Hour Repair & Maint. SP Combines and R&M Rental Fuel Labour labour and fuel Work (acre/hr) Class 5 Rotary $531,900 43 170.50 53.19 33.55 257.25 35.22 22.00 8.58 323.05 8 300 HP Class 6 Rotary $599,400 51 192.14 59.94 37.81 289.89 41.77 22.00 9.57 363.23 10 301-360 HP Class 7 Rotary $636,300 55 203.97 63.63 40.14 307.74 45.05 22.00 10.06 384.84 12 361-420 HP Class 8 Rotary $689,700 71 221.09 68.97 43.51 333.57 58.15 22.00 12.02 425.74 15 421-500 HP Front Wheel Assist Tractors Class 9 Rotary $776,200 82 248.82 77.62 48.97 375.40 67.16 22.00 13.37 477.93 17 501-560 HP Class 10 Rotary $918,200 90 294.34 91.82 57.92 444.08 73.71 22.00 14.36 554.14 21 561+ HP Rotary annual hours of use*: 250 *Based on separator annual hours of usage Fuel type is diesel, with a 75% load assumption. To calculate fuel consumption with alternative load refer to Appendix E. Combine Headers Combine Headers Repair & Maint. Rental and R&M Pickup Headers 12 FT $36,900 7.69 2.21 1.49 11.39 15 FT $40,400 8.42 2.42 1.63 12.47 Rigid Headers 20-25 FT $32,200 6.71 2.58 1.39 10.68 30-35 FT $64,500 13.44 5.16 2.79 21.39 Flex Headers 20 FT $48,300 12.77 4.83 2.64 20.24 25 FT $53,400 14.12 5.34 2.92 22.38 30 FT $61,200 16.18 6.12 3.35 25.65 35 FT $70,000 18.51 7.00 3.83 29.34 Draper Headers 25 FT $98,300 25.99 9.83 5.37 41.20 30 FT $115,700 30.60 11.57 6.32 48.49 35 FT $121,400 32.10 12.14 6.64 50.88 40-45 FT $135,300 35.78 13.53 7.40 56.71 Corn Header 6 row, 30" spacing $84,700 56.00 23.72 11.96 91.67 8 row, 30" spacing $110,000 72.72 30.80 15.53 119.05 12 row, 30" spacing $167,800 110.93 46.98 23.69 181.61 16-18 row, 20-30" spacing $220,300 145.64 61.68 31.10 238.43 Pick-up header annual hours of use: 250 Rigid header annual hours of use: 250 Flex header annual hours of use: 250 Draper header annual hours of use: 250 Corn header annual hours of use: 100 Rigid, flex, and draper headers include pickup reels. Calculation to determine the custom rate ($/acre) for a combine using a specific combine header: ($/acre) = Combine + Header Rental Work (acre/hr) Example: For a Class 8 Rotary combine with a 30 ft Flex header: ($/acre) = $425.74 + $25.65 15 ($/acre) = $30.09/acre 12
Swathers SP Swathers - Draper Header 18-22 FT $273,200 22 90.31 27.32 17.64 135.27 18.02 22.00 6.00 181.29 11 16.48 25 FT $314,200 22 103.86 31.42 20.29 155.57 18.02 22.00 6.00 201.59 13 15.51 30 FT $325,300 32 107.53 32.53 21.01 161.07 26.21 22.00 7.23 216.51 16 13.53 35-40 FT $333,300 36 110.17 33.33 21.53 165.03 29.48 22.00 7.72 224.24 20 11.21 Grain Cart Purchase Price Litre / Hour Repair & Maint. Swathers and R&M Rental Fuel Annual hours of use: 200 Fuel type is diesel, with a 75% load assumption. To calculate fuel consumption with alternative load refer to Appendix E. Fuel efficiency is based on 126 hp (18-22' swather), 126 hp (25' swather), 190 hp (30' swather), and 226 hp (35'+ swather). Grain Cart Repair & Maint. and R&M Labour labour and fuel Work (acre/hr) Rental Power Unit Small 500-1000 bu $80,000 16.67 6.40 3.46 26.53 133.50 160.02 210 hp Medium 1050-1600 bu $145,900 30.40 11.67 6.31 48.38 173.54 221.92 300 hp Large 2000 bu $208,400 43.42 16.67 9.01 69.10 218.91 288.01 460 hp ($/acre) Annual hours of use: 250 Power unit cost includes fuel, labour and margin. The power units for small and medium grain carts are FWA tractors. The power unit for the large grain cart is a 4WD tractor. To obtain a total cost for grain cart, power unit, and fuel (but not labour), subtract $25.30 from the ($22/hr labour plus 15% margin) Powered Auger Powered Auger Repair & Maint. and R&M Rental 8" 30-39 FT, 20 hp engine $7,900 4.11 1.19 0.79 6.09 8" 40-49 FT, 20 hp engine $9,600 5.00 1.44 0.97 7.41 8" 50-59 FT, 25 hp engine $11,300 5.89 1.70 1.14 8.72 10" 40-49 FT, 35 hp engine $12,900 6.72 1.94 1.30 9.95 10" 50-59 FT, 38 hp engine $14,700 7.66 2.21 1.48 11.34 12-13" 39-40 FT, 38-50 hp diesel engine $30,600 15.94 4.59 3.08 23.61 Annual hours of use: 100 Value of engine is included in rental rate. does not include fuel or maintenance costs for engine. 13
Grain Auger (PTO) Grain Auger (PTO) Repair & Maint. and R&M Rental Power Unit 8" 30-69 FT $7,800 4.06 0.78 0.73 5.57 91.52 97.09 2,700-3,200 bu/hr 50 hp 10" 40-89 FT $14,000 7.29 1.40 1.30 10.00 91.52 101.52 5,400 bu/hr 75 hp 12" 70+ FT $30,300 15.78 3.03 2.82 21.63 91.52 113.16 8,400 bu/hr 75 hp 13" 70-120 FT $34,800 18.13 3.48 3.24 24.85 91.52 116.37 9,700 bu/hr 100 hp 16" 80+ FT $65,300 34.01 6.53 6.08 46.62 133.50 180.12 21,000 bu/hr 200 hp Annual hours of use: 100 The power units for all PTO augers are front wheel assist tractors. Note that the smallest front wheel assist tractor available in this guide is 100 hp, so power unit cost for equipment that requires a smaller power unit may be over-estimated. Power unit cost includes fuel, labour and margin. To obtain a total cost for auger, power unit, and fuel (but not labour), subtract $25.30 from the ($22/hr labour plus 15% margin) Grain Vac Grain Vac Repair & Maint. and R&M Rental Power Unit 2400-5000 bu/hr $34,400 45.48 13.76 8.89 68.13 87.52 155.65 70 hp 6000-10,000 bu/hr $43,500 57.52 17.40 11.24 86.15 97.31 183.46 120 hp Annual hours of use: 50 The power units for all grain vacs are two wheel drive tractors. Note that the smallest two wheel drive tractor available in this guide is 100 hp, so power unit cost for equipment that requires a smaller power unit may be over-estimated. Power unit cost includes fuel, labour and margin. To obtain a total cost for grain vac, power unit, and fuel (but not labour), subtract $25.30 from the ($22/hr labour plus 15% margin). 14
Harvesting Hay Self-Propelled (SP) Forage Harvester SP Forage Harvester Repair & Maint. and R&M Labour labour and fuel Litre / Hour Small 400-599 hp $585,600 79 137.86 117.12 38.25 293.23 64.70 22.00 13.01 392.93 Medium 600-799 hp $717,900 103 169.01 143.58 46.89 359.47 84.36 22.00 15.95 481.78 Large 800-899 hp $728,100 121 171.41 145.62 47.55 364.58 99.10 22.00 18.16 503.85 Annual hours of use: 400 Fuel type is diesel, with a 75% load assumption. To calculate fuel consumption with alternative load refer to Appendix E. Rental Fuel Headers for SP Forage Harvester Headers for SP Forage Harvester Repair & Maint. and R&M Rental Work (acre/hr) Rental ($/acre) Windrow Pickup, 12-17 FT width Corn, 14-20 FT width $49,500 $132,500 11.65 9.90 3.23 24.79 17 1.46 31.19 26.50 8.65 66.35 9 7.37 Corn, 21-30 FT width $208,700 49.13 41.74 13.63 104.50 13 8.04 Annual hours of use: 400 Calculation to determine the custom rate ($/acre) for a SP or PT forage harvester using a specific header: ($/acre) = Forage Harvester + Header Rental Work (acre/hr) Example: For a 500 hp SP Forage Harvester with a 15 FT windrow pickup header: ($/acre) = $392.93 + $24.79 17 ($/acre) = $24.57 SP Mowers/Conditioners Purchase Price Litre / Hour SP Mower/Conditioners Repair & Maint. and R&M Rental Fuel Labour labour and fuel Work (acre/hr) ($/acre) Disc Mower Conditioner 13-19 FT $283,600 36 124.99 60.50 27.82 213.32 29.48 22.00 7.72 272.53 12 22.71 Disc Mower Conditioner 30 FT $405,100 64 178.54 86.42 39.74 304.71 52.42 22.00 11.16 390.29 23 16.97 Sickle Mower Conditioner 14-18 FT $272,200 32 119.97 58.07 26.71 204.75 26.21 22.00 7.23 260.18 9 28.91 Annual hours of use: 150 Fuel type is diesel, with a 75% load assumption. To calculate fuel consumption with alternative load refer to Appendix E. Fuel efficiency is based on 226 hp (16' disc), 400 hp (30' disc), and 190 hp (18' sickle). 15
Pull-Type (PT) Mower/Conditioners 14 FT $79,700 35.13 10.63 6.86 52.62 87.52 140.14 8 17.52 80 hp 16-18 FT $83,000 36.58 11.07 7.15 54.80 87.52 142.32 9 15.81 100 hp Disc 9-10 FT $41,200 18.16 6.87 3.75 28.78 87.52 116.30 7 16.61 60 hp 11-13 FT $56,000 24.68 9.33 5.10 39.12 87.52 126.64 9 14.07 90 hp 14-16 FT $70,400 31.03 11.73 6.41 49.18 87.52 136.70 12 11.39 100 hp Sickle annual hours of use: 150 Disc annual hours of use: 150 The power units for all PT mower/conditioners are two wheel drive tractors. Note that the smallest two wheel drive tractor available in this guide is 100 hp, so power unit cost for equipment that requires a smaller power unit may be over-estimated. Power unit cost includes fuel, labour and margin for tractor. Balers 16 PT Mower/Conditioners Repair & Rental Maint. and Power Unit Work R&M (acre/hr) ($/acre) Sickle 7-9 FT side pull $28,600 12.61 3.81 2.46 18.88 87.52 106.40 4 26.60 50 hp Balers Repair & Rental Maint. and Power Unit Work R&M (bale/hr) ($/bale) Large Round Balers 4x4 FT bales $35,900 23.73 5.39 4.37 33.49 87.52 121.01 17 7.12 50 hp 4x5 FT bales $62,400 41.25 9.36 7.59 58.21 87.52 145.73 15 9.72 60 hp 4x6 FT bales $80,200 53.02 12.03 9.76 74.81 87.52 162.33 15 10.82 70 hp 5x5 FT bales $55,200 36.49 8.28 6.72 51.49 87.52 139.01 12 11.58 70 hp 5x6 FT bales $80,800 53.42 12.12 9.83 75.37 87.52 162.89 12 13.57 80 hp Large Square Balers Small (35x31x108") $201,100 88.63 22.79 16.71 128.14 91.52 219.66 40 5.49 145 hp Medium (35x47x108") $244,800 107.89 27.74 20.35 155.98 91.52 247.51 40 6.19 145 hp Large (50x47x108") $260,100 114.64 29.48 21.62 165.73 133.50 299.23 40 7.48 180 hp Small Square Baler 14x18x52" bales $39,200 20.42 3.92 3.65 27.99 87.52 115.51 175 0.66 50 hp 16x18x52" bales $51,000 26.56 5.10 4.75 36.41 87.52 123.93 175 0.71 50 hp Large Round Balers annual hours of use: 100 Large Square Balers annual hours of use: 150 Small Square Balers annual hours of use: 100 of twine is not included in above rates. For the cost of twine add $0.27/bale for 4' diameter, $0.40/bale for 5' diameter and $0.76/bale for 6' diameter. Add $0.78/bale for large square and $0.05/bale for small square. For the cost of mesh add $1.25/bale. Power units for round and small square balers are two wheel drive tractors and power units for large square balers are front wheel assist tractors. Note that the smallest two wheel drive tractor available in this guide is 100 hp, so power unit cost for equipment that requires a smaller power unit may be over-estimated. Power unit cost includes fuel, labour and margin for tractor.
PT Bale Movers (Self Load/Unload) PT Bale Movers (Self Load/Unload) Repair & Maint. and R&M Rental Power Unit Round Bale 7-12 bale $38,700 25.59 9.68 5.29 40.55 91.52 132.07 120 hp Round Bale 12-18 bale $51,800 34.25 12.95 7.08 54.28 133.50 187.77 180 hp Large Square 4-6 bale $60,800 15.83 6.08 3.29 25.20 91.52 116.72 120 hp Large Square 6-12 bale $71,500 18.62 7.15 3.87 29.64 133.50 163.13 180 hp Large Square 12-20 bale $96,900 25.23 9.69 5.24 40.16 133.50 173.66 220 hp Annual hours of use: 100 Power units for all PT bale movers are front wheel assist tractors. Power unit cost includes fuel, labour and margin for tractor. SP Bale Mover Purchase Price Litre / Hour SP Bale Mover Repair & Maint. and R&M Rental Fuel Labour labour and fuel Self propelled small square bale wagon $303,300 28 133.68 50.55 27.63 211.86 22.93 22.00 6.74 263.53 Annual hours of use: 150 Fuel type is diesel, with a 75% load assumption. To calculate fuel consumption with alternative load refer to Appendix E. Fuel efficiency is based on 173 hp engine. 17
Seeding Air Drills with Independent Openers Air Hoe Drills Air Drills with Independent Openers Repair & Maint. and Rental Power Unit Work R&M (acre/hr) ($/acre) Small 25-45 FT $369,600 122.17 64.68 28.03 214.88 188.16 403.04 16 25.19 300 hp Medium 46-65 FT $542,700 179.39 94.97 41.15 315.52 188.16 503.68 26 19.37 400 hp Large 66-86 FT $724,300 239.42 126.75 54.93 421.10 218.91 640.01 35 18.29 525+ hp Annual hours of use: 200 Includes appropriately sized air tank (<550 bu for small, 550 bu for medium and >550 bu for large drills). Approximately 10 bushels of air cart capacity to 1 ft. of air drill (i.e. 40 ft. wide air drill would require about a 400 bushel capacity air cart). The power units for all air drills with independent openers are four-wheel drive tractors. Note that the smallest four-wheel drive tractor available in this guide is 350 hp, so power unit cost for equipment that requires a smaller power unit may be over-estimated. Power unit cost includes fuel, labour and margin for tractor. Power unit size (horsepower and hydraulic pressure requirements) will vary for each condition (e.g. soil type, implement type, etc.), so ensure that the power unit size and cost is appropriate. Air drills, similar to air seeders, use a tillage tool bar, a towed commodity metering cart, pneumatic seed and fertilizer delivery systems, and soil-engagement tools for seed and/or fertilizer placement. However, unlike air seeders, the toolbar is supported by on-row packer gangs at the rear of the unit, and castoring wheels in front connected through a parallel linkage. Depth control is achieved through hydraulic adjustment of frame height through this linkage. Typically air drills are equipped with a floating hitch that pivots at the toolbar mainframe, minimizing tractor hitch weight, and maximizing downforce to the soil-engagement tools. Seed opener tools are commonly spoons, knives discs and paired-row tools, but rarely sweeps, as soil disturbance is generally targeted not to exceed the footprint of the on-row packer wheels. An air drill with independent depth control openers utilizes a tool bar frame supported by wheels ahead of and behind the main frame a towed commodity metering cart, pneumatic seed and fertilizer delivery. Hydraulic, independently-controlled shank assemblies complete with gauge wheel packers are fixed to the toolbar frame. Seed/ fertilizer placement depth is controlled through adjustment of the gauge wheels, and packing pressure is regulated with hydraulic force. Either hoe or disk openers can be mounted to the shank assemblies, depending on the manufacturer of the implement. Independent depth control openers offer the advantage of improved groundfollowing capabilities, and precision seed/fertilizer placement depth control. Repair & Maint. Air Hoe Drills and R&M Rental Power Unit Work (acre/hr) ($/acre) Small 27-50 FT $335,900 111.03 50.39 24.21 185.63 188.16 373.79 18 20.77 350 hp Large 51-72 FT $566,000 187.10 84.90 40.80 312.79 218.91 531.71 28 18.99 450+ hp Annual hours of use: 200 Includes appropriately sized air tank (<550 bu for small and >550 bu for large drills). The power units for all air hoe drills are four wheel drive tractors. Power unit cost includes fuel, labour and margin for tractor. Power unit size (horsepower and hydraulic pressure requirements) will vary for each condition (soil type, implement type, etc.), so ensure that the power unit size and cost is appropriate. Air Hoe Drills are air drills that use soil engagement tools that plow an opening into the soil for seed and/or fertilizer placement. There are several different types of tools on the market that fall into the Hoe drill category. The specific type of tool used depends on the shank or tool holder used, the amount of allowable soil disturbance and seed placement options. 18
Air Disc Drills Air Disc Drills Repair & Maint. and R&M Rental Power Unit Work Small 30-49FT $380,700 125.84 57.11 27.44 210.39 188.16 398.55 (acre/hr) 18 ($/acre) 22.14 200 hp Large 50-70 FT $613,600 202.83 92.04 44.23 339.10 188.16 527.26 28 18.83 300+ hp Annual hours of use: 200 Includes appropriately sized air tank (<550 bu for small and 550 bu for large drills). The power units for all air disc drills are four wheel drive tractors. Note that the smallest four wheel drive tractor available in this guide is 350 hp, so power unit cost for equipment that requires a smaller power unit may be over-estimated. Power unit cost includes fuel, labour and margin for tractor. Power unit size (horsepower and hydraulic pressure requirements) will vary for each condition (soil type, implement type, etc.), so ensure that the power unit size and cost is appropriate. Air Disk Drills are air drills that use a soil engagement tool that cuts an opening into the soil for seed and/or fertilizer placement. The tool is typically a circular disk or coulter blade. Several variants of the disk are on the market with or without waves or notches, and/or may utilize a multiple disk arrangement or cleaner wheel options. Air Seeders Air Seeders and R&M Repair & Maint. Rental Power Unit Work (acre/hr) ($/acre) Small 25-40 FT $317,700 105.02 47.66 22.90 175.57 188.16 363.73 15 24.25 275 hp Medium 41-59FT $452,900 149.71 67.94 32.65 250.29 188.16 438.45 23 19.06 400 hp Large 60-70 FT $558,500 184.62 83.78 40.26 308.65 218.91 527.56 30 17.59 450+ hp Annual hours of use: 200 Includes appropriately sized air tank (<550 bu for small, 550 bu for medium and >550 bu for large seeders). The power units for all air seeders are four wheel drive tractors. Note that the smallest four wheel drive tractor available in this guide is 350 hp, so power unit cost for equipment that requires a smaller power unit may be over-estimated. Power unit cost includes fuel, labour and margin for tractor. Air seeders use a medium or heavy duty cultivator as a tillage tool bar, a towed commodity metering cart, pneumatic seed and fertilizer delivery systems and tillage soil-engagement tools for seed and/or fertilizer placement. The cultivator s fixed-frame hitch (connected to tractor drawbar) and in-frame wheels support the implement, and hence depth control of the soil-opener tools is controlled by hydraulically actuating the height of the cultivator frame. Options for soil engagement and seed opener tools include sweeps, spoons, or knives. Appropriate seed-row finishing equipment such as harrows, coil packers, or gang packers are attached to the back of the cultivator frame (separate from the tillage tools). Other Row Crop Planters Other Row Crop Planters Repair & Maint. and R&M Rental Power Unit Work (acre/hr) ($/acre) 12 row planter $120,400 113.38 48.16 24.23 185.77 91.52 277.29 15 18.49 150 hp 16 row planter $190,700 179.58 76.28 38.38 294.23 133.50 427.73 19 22.51 180 hp 24 row planter $321,000 302.28 128.40 64.60 495.28 173.54 668.82 29 23.06 230 hp 12/24 split row planter $205,700 193.70 82.28 41.40 317.38 133.50 450.88 15 30.06 210 hp 16/32 split row planter $257,400 242.39 102.96 51.80 397.15 173.54 570.69 19 30.04 250 hp Annual hours of use: 100 The power units for all row crop planters are front wheel assist tractors. Power unit cost includes fuel, labour and margin for tractor. 19
Soil Preparation Cultivators Cultivators, field (with tine harrows) Small 24-35 FT $83,000 21.61 6.23 4.18 32.02 133.50 165.51 17 9.74 160 hp Medium 36-49 FT $115,600 30.10 8.67 5.82 44.59 133.50 178.09 25 7.12 185 hp Large 50-62 FT $145,600 37.92 10.92 7.33 56.16 133.50 189.66 33 5.75 220 hp Cultivators, heavy duty (with tine harrows) Small 23-40 FT $101,500 26.43 7.61 5.11 39.15 173.54 212.69 18 11.82 230 hp Medium 41-50 FT $147,800 38.49 11.09 7.44 57.01 188.16 245.17 26 9.43 315 hp Large 51-62 FT $157,200 40.94 11.79 7.91 60.64 188.16 248.79 33 7.54 385 hp Harrows Vertical Tillage Tools Cultivators Repair & Maint. and R&M Rental Power Unit Annual hours of use: 200 Power units for cultivators are front wheel assist tractors except for medium and large heavy duty cultivators where a four wheel drive tractor is selected. Power unit cost includes fuel, labour and margin for tractor. Work (acre/hr) ($/acre) Harrows Repair & Maint. and Rental Power Unit Work Harrows, mid 50-90 FT $44,700 26.03 7.15 R&M 4.98 38.15 173.54 211.70 (acre/hr) 51 ($/acre) 4.15 225 hp Harrows, heavy 40-84 FT $56,200 29.27 8.43 5.66 43.36 188.16 231.51 45 5.14 375 hp Harrow packers 25-62 FT $43,900 9.58 1.10 1.60 12.28 133.50 145.78 32 4.56 175 hp Mid harrows annual hours of use: 75 Heavy harrows annual hours of use: 100 Packer harrows annual hours of use: 200 The power units for mid and packer harrows are front wheel assist tractors. The power unit for heavy harrows is a four wheel drive tractor. Power unit cost includes fuel, labour and margin for tractor. Vertical Tillage Tools Repair & Maint. and R&M Compact, high speed disk Small 10-30FT $93,600 48.75 32.76 12.23 93.74 173.54 267.28 19 14.07 225+ hp Large 31-50 FT $127,900 66.61 44.77 16.71 128.09 218.91 347.00 39 8.90 500 hp Heavy duty, compact high speed disk Small 10-25 FT $105,500 54.95 36.93 13.78 105.65 173.54 279.20 17 16.42 225+ hp Large 26-40 FT $164,300 85.57 57.51 21.46 164.54 218.91 383.45 32 11.98 500 hp Compact annual hours of use: 100 Heavy duty annual hours of use: 100 Power units for small compact and small heavy duty disks are front wheel assist tractors. Power units for large compact and large heavy duty disks are four wheel drive tractors. Power unit cost includes fuel, labour and margin for tractor. Rental Power Unit Work (acre/hr) ($/acre) 20
Land Roller Repair & Maint. Land Roller and R&M Rental Power Unit Work (acre/hr) ($/acre) 11-20 FT fixed or 3 PT $16,500 11.46 2.20 2.05 15.71 91.52 107.23 9 11.91 50 hp 46-85 FT (5 roller sections) $77,700 53.96 10.36 9.65 73.97 133.50 207.46 38 5.46 200 hp 65-89 FT (7 roller sections) $81,000 56.25 10.80 10.06 77.11 173.54 250.65 45 5.57 240 hp Annual hours of use: 75 Power units for all land rollers are front wheel assist tractors. Note that the smallest front wheel assist tractor available in this guide is 100 hp, so power unit cost for equipment that requires a smaller power unit may be over-estimated. Power unit cost includes fuel, labour and margin for tractor. Land Scraper Land Scraper Repair & Maint. and R&M Rental Power Unit 6.0-7.9 CU. yard $30,900 36.37 9.66 6.90 52.93 91.52 144.46 100 hp 8.0-9.9 CU. yard $39,600 46.61 12.38 8.85 67.84 91.52 159.36 125 hp 10.0-10.9 CU. yard $51,800 60.97 16.19 11.57 88.73 91.52 180.26 150 hp 11.0-12.9 CU. yard $53,100 62.50 16.59 11.86 90.96 133.50 224.46 220 hp 13.0+ CU. yard $96,300 113.35 30.09 21.52 164.96 173.54 338.51 350 hp Annual hours of use: 80 The power units for all land scrapers front wheel assist tractors. Power unit cost includes fuel, labour and margin for tractor. 21
Sprayers High Clearance Sprayer High Clearance Sprayer Repair & Rental Labour Work Purchase Litre / Maint. and Fuel labour and Price Hour R&M fuel (acre/hr) ($/acre) 1000 US gal, 90-120 FT boom $454,700 41 261.93 79.57 51.22 392.72 33.58 22.00 8.34 456.64 102 4.48 1200 US gal, 90-120 FT boom $515,800 52 297.12 90.27 58.11 445.50 42.59 22.00 9.69 519.77 102 5.10 1400 US gal, 90-120 FT boom $655,600 61 377.65 114.73 73.86 566.24 49.96 22.00 10.79 648.99 102 6.36 1600 US gal, 90-120 FT boom $669,700 70 385.78 117.20 75.45 578.42 57.33 22.00 11.90 669.65 102 6.57 Annual hours of use: 200 Fuel type is diesel, with a 75% load assumption. To calculate fuel consumption with alternative load refer to Appendix E. These rates are not intended to be compared to commercial custom spraying rates. Refer to the introduction of this Guide for more information. 22
Miscellaneous Post Pounders Post Pounders Repair & Maint. and R&M Rental Power Unit Post pounder 3PT hitch mount $7,900 10.29 3.95 2.14 16.37 87.52 103.89 55 hp Post pounder trailer mounted with engine $12,000 15.63 6.00 3.24 24.87 n/a n/a Vertical Feed Mixer Post pounder skid steer mounted $9,900 12.89 4.95 2.68 20.52 87.52 108.04 55 hp Annual hours of use: 40 The power units for all post pounders are two wheel drive tractors. Note that the smallest two wheel drive tractor available in this guide is 100 hp, so power unit cost for equipment that requires a smaller power unit may be over-estimated. Power unit cost includes fuel, labour and margin for tractor. Vertical Feed Mixer Grinder Mixers, Feed Mixers, and Bale Processors Repair & Maint. and R&M Rental Power Unit 280-360 CU. FT $40,900 13.52 5.11 2.79 21.43 91.52 112.95 110 hp 500-750 CU. FT $65,000 21.49 8.13 4.44 34.05 91.52 125.58 135 hp 830-1150 CU. FT $84,500 27.93 10.56 5.77 44.27 91.52 135.79 150 hp Annual hours of use: 200 The power units for all vertical feed mixers are front wheel assist tractors. Power unit cost includes fuel, labour and margin for tractor. Grinder Mixers, Feed Mixers, and Bale Processors Repair & Maint. and Rental Power Unit R&M Grinder Mixers 360-440 CU. FT $42,600 14.08 6.39 3.07 23.54 91.52 115.07 120 hp 550-750 CU. FT $64,600 21.35 9.69 4.66 35.70 133.50 169.20 200 hp Feed Mixers Two 6 FT Bale, 40 bu grain $47,800 15.80 7.17 3.45 26.42 91.52 117.94 100 hp Bale Processors Two 6 FT Round Bale $33,800 11.17 5.07 2.44 18.68 91.52 110.20 155 hp Six 6 FT Round Bale $46,900 15.50 7.04 3.38 25.92 133.50 159.42 175 hp Annual Hours of Use: 200 The power units for all grinder mixers, feed mixers, and bale processors are front wheel assist tractors. Power unit cost includes fuel, labour and margin for tractor. 23
Manure Spreader (Solid) Manure Spreader (Solid) Repair & Rental Maint. and Power Unit R&M 250-299 CU. FT level $33,800 31.83 14.87 7.01 53.71 91.52 145.23 chain unload 120 hp 300-399 CU. FT level $58,600 55.18 25.78 12.14 93.11 91.52 184.63 chain unload 125 hp 400-500 CU. FT level $63,300 59.61 27.85 13.12 100.58 91.52 192.10 chain unload 150 hp 250-299 CU. FT level $53,800 50.66 23.67 11.15 85.48 91.52 177.01 side discharge 120 hp 300-399 CU. FT level $58,600 55.18 25.78 12.14 93.11 91.52 184.63 side discharge 150 hp 400-500 CU. FT level $82,000 77.22 36.08 16.99 130.29 133.50 263.79 side discharge 180 hp 500+ CU. FT level $93,200 87.76 41.01 19.32 148.09 133.50 281.58 side discharge 200 hp 250-300 CU. FT, hydraulic push, vertical beaters $61,000 57.44 26.84 12.64 96.92 91.52 188.45 120 hp 400-500 CU. FT, hydraulic push, vertical beaters $77,000 72.51 33.88 15.96 122.35 91.52 213.87 150 hp Annual hours of use: 100 Power units for all manure spreaders are front wheel assist tractors. Power unit cost includes fuel, labour and margin for tractor. 24
Appendix A: of Hauling Grain from Field to Yard Truck cost - excluding labour Auger cost - 8 inch x 55' with gas engine (excluding labour) Labour cost $117.28 /hour* $8.72 /hour $22.00 /hour Distance from Field to Yard (miles) 0.5 1 1.5 2 3 4 6 10 TIME USE (A) Time unload twice from one combine or once from each of two combines (min) 10 10 10 10 10 10 10 10 (B) Travel Time to Yard and Return (min) 4 6.5 8.5 10 12 15 21 33 (C) Time truck running during unload (min) 4 4 4 4 4 4 4 4 (D) Truck Running Time per Trip (min) 18 20.5 22.5 24 26 29 35 47 (E) Total Unload Time at Bin (min) 7 7 7 7 7 7 7 7 Wait Time in Field (truck not running) (min) (F) Hauling from one combine (min) 47 44.5 42.5 41 39 36 30 18 (G) Hauling from two combines (min) 11 8.5 6.5 5 3 0 0 0 Total Time per Trip (H) Hauling from one combine (min) 68 68 68 68 68 68 68 68 (I) Hauling from two combines (min) 32 32 32 32 32 32 38 50 COMPONENT COSTS PER TRIP (J) Truck costs per trip $35.18 $40.07 $43.98 $46.91 $50.82 $56.69 $68.41 $91.87 (K) Auger costs per trip $1.02 $1.02 $1.02 $1.02 $1.02 $1.02 $1.02 $1.02 (L) Labour costs per trip (one combine) $24.93 $24.93 $24.93 $24.93 $24.93 $24.93 $24.93 $24.93 (M) Labour costs per trip (two combines) $11.73 $11.73 $11.73 $11.73 $11.73 $11.73 $13.93 $18.33 CUSTOM RATE (includes 15% margin) (N) Hauling from one combine $62.03 $66.99 $70.96 $73.93 $77.90 $83.85 $95.75 $119.55 (O) Hauling from two combines $103.36 $113.90 $122.32 $128.65 $137.08 $149.72 $151.37 $153.48 CUSTOM RATE ($/bu) (includes 15% margin) (P) Hauling from one combine (bu/hr = 300) $0.21 $0.22 $0.24 $0.25 $0.26 $0.28 $0.32 $0.40 (Q) Hauling from two combines (bu/hr = 600) $0.17 $0.19 $0.20 $0.21 $0.23 $0.25 $0.25 $0.26 Calculations used to determine costs: D = A + B + C H = A + B + E + F I = A + B + E + G J = D/(60 min/hr)*(truck cost) K =E/(60 min/hr)*(auger cost) L = H/(60 min/hr)*(labour cost) M = I/(60 min/hr)*(labour cost) # trips/hr one combine = (60 min/hr)/h # trips/hr two combines = (60 min/hr)/i N = (J + K + L)*(60 min/hr)/h*1.15 O = (J + K + M)*(60 min/hr)/i*1.15 P = N/(300 bu/hr) Q = O/(600 bu/hr) *Truck cost based on $180,000.00 purchase price, 150 hours of annual usage, 2.5% repair and maintenance rate, $0.819/L diesel, 25