Laserfiche WebLink
<br />I <br /> <br />001498. <br /> <br />I <br /> <br />I <br /> <br />San JI.lan West - Zone A - Corn, Grain Datafile <br /> <br />SECTION 13: * * * PURCHASED MATERIALS * * * <br /> <br />I <br /> <br />LINE UNITS COST DESCRIPTION <br />NO. /ACRE /UNIT <br /> <br />OPERATION NO.3, MACHINE NO. 605, Anhydrous Applicator <br />1 210.1210 121.. 13 (LBS. NH3) <br /> <br />I <br /> <br />OPERATION NO.5, MACHINE NO. 555, Sprayer <br />1 1.50 1. 91 (QT. ATRAZINE) <br /> <br />I <br />I <br /> <br />OPERATION NO. <br />1 0.32 <br />2' 250. 00 <br />3 8.00 <br /> <br />7, MACHINE NO. 220, Planter <br />57.50 (SEED 50LB.BAG) <br />0.10 (LBS.15-20-0) <br />1. 49 (LBS. COUNTER 15G) <br /> <br />(fert..,herb.,etc) <br /> <br />SECTION 14: * * * GENERAL INFORMATION * * * <br /> <br />I <br /> <br />LINE <br />NO. <br />1 COLORADO - UTE PROJECT - SAN JUAN WEST - ZONE A <br />2 CORN, GRAIN <br />3 OWNED LAND <br /> <br />I <br /> <br />EXPECTED <br />YIELD <br />.PER ACRE <br />180.00 <br /> <br />AUM <br />GRAZING <br />PER ACRE <br />2.50 <br /> <br />TOTAL <br />CROPLAND <br />ACRES <br />204.00 <br /> <br />ACRES <br />THIS CROP <br />BUDGET <br />153.00 <br /> <br />4 <br /> <br />I <br /> <br />5 <br /> <br />INTEREST RATE TIME LABOR INTEREST RATE <br />ON OPERATING (MO) COST ON MACHINE <br />EXPENSES, Yo $/HR INVESTMENT, Yo <br />8.38 6.0 5.00 8.38 <br />ESTABLISHMENT MANGEMENT VALUE OF SELLI NG <br />CHARGE PER CHARGE/UNIT GRAZING PRICE/UNIT <br />YEAR HARVESTED PER AUM HARVESTED <br />0.0 0.08 10.00 3.17 <br /> <br />I <br /> <br />5 <br /> <br />I <br /> <br />REAL <br />ESTATE <br />TAXES <br />0.0 <br /> <br />NO. OF <br />ACRES <br />TAXED <br />0.00 <br /> <br />INTEREST <br />RATE ON <br />REAL ESTATE <br />0.0 <br /> <br />LAND <br />VALUE <br />$/ACRE <br />0.0 <br /> <br />ACRES FARMED <br />PER ACRE <br />HARVESTED <br />1. 00 <br /> <br />I <br />I <br /> <br />7 <br />8 <br /> <br />OVERHEAD CHARGE (Yo) 5.00 <br /> <br />9 <br /> <br />COMBINE BASE <br />UNIT FIXED <br />COST FACTOR <br />11. 50 <br /> <br />TRACTOR FIXED <br />COST FACTOR <br />12.53 <br /> <br />COMBINE BASE <br />UNIT REPAIR <br />COST FACTOR <br />2.51 <br /> <br />TRACTOR REPAIR <br />COST FACTOR <br />4.04 <br /> <br />I <br /> <br />10 <br /> <br />I <br /> <br />I <br /> <br />I <br /> <br />I <br />