GreenStar Guidance Payback Worksheet


1. Fill out or change values in the white boxes.     2. Click to see results.
Hours Saved  
Hours per App   
Labor Productivity Acres/Hour    
Percent Overlap Reduction     
Overlap without Guidance      
Implement Width       
Acres        
Spring Tillage   ft ft %
Fall Tillage   ft ft %
Other Tillage (NH3)   ft ft %
Herbicide Application   ft ft %
Fertilizer Application   ft ft %
Seeding Application #1   ft ft %
Seeding Application #2   ft ft %
Seeding Application #3   ft ft %
 
 
Total Applications          
 
Seed Cost/Acre #1  $
Seed Cost/Acre #2  $
Seed Cost/Acre #3  $
Herbicide Cost/Acre  $
Fertilizer Cost/Acre  $
NH3 Cost/Acre  $
 
Labor Rate $/Hour  $
Equipment Cost $/Hour  $
Fuel Use Gal/Hour  
Fuel Cost $/Gal  $

       
 Actual CostActual Savings
Labor Hours  
Labor Cost   $ $
Equipment Cost   $ $
Total Fuel Used  
Total Fuel Cost   $ $
Seed Cost #1   $ $
Seed Cost #2   $ $
Seed Cost #3   $ $
Total Herbicide Cost   $ $
Total Fertilizer Cost   $ $
Total NH3 Cost   $ $
     
 Total Payback  
Total Annual Return   $  
Total Time Savings    
Total Guidance Investment   $  
3 Year ROI   %  
3 Year ROI   $