Laserfiche WebLink
<br />I <br /> <br />I <br /> <br />I <br /> <br />I <br /> <br />I <br /> <br />I <br />I <br /> <br />I <br /> <br />I <br /> <br />I <br /> <br />I <br /> <br />I <br /> <br />I <br /> <br />I <br /> <br />I <br /> <br />I <br /> <br />I <br /> <br />I <br /> <br />I <br /> <br />~ M. >500 <br /> <br />, <br /> <br />COLORRDO - UTE PROJECT - SRN JURN WEST - ZONE R <br />SOYBERNS <br /> <br />TOTRL CROPLRND RCRES <br />RCRES THIS CROP BUDGET <br /> <br />204.0 <br />51. ([I <br /> <br />EXPECTED YIELD PER RCRE 45.0 <br />RNIMRL UNITS OF GRRZING 0.0 <br /> <br />OPERRTION <br /> <br />RCRES <br />/HOUR <br /> <br />PURCHRSED <br />MRTERIRLS <br />RMOUNT COST <br />/RCRE /UNIT <br /> <br />MRCHINERY COSTS <br />FUEL REPRIR <br />RND RND <br />LUBE MRINT. FIXED <br /> <br />TOTRL <br />COSTS <br /> <br />------------------------------------------------------------------------------- <br />Tandem Disc 6.90 0.84 1. 52 5.82 8.17 <br />TandeM Disc 5.90 0.84 1. 52 5.82 8.17 <br />Planter (fert.,herb.,etc) 5.20 1. 11 2.21 11. 54 14.96 <br /> SOYBERN SEED (LBS. ) 50.00 0.29 17.40 <br /> (LBS.N) 20.00 0.28 5.60 <br /> (LBS.P205) 40.00 0.27 10.80 <br /> (QT.LRSSO/TREFLRN) 3.00 5.27 15.81 <br /> INNOCULRNT(LBS. ) 1. 00 0.30 0.30 <br />Row Crop Cultivator 5.40 1. 07 1. 62 5.42 8.11 <br />Row Crop C~ltivator 5.40 1. 07 1. 62 5.42 8.11 <br />Irrigation, Side Roll System <br /> 0.0 IN. RPPLIED 0.0 * 0.0 0.0 0.0 0.0 <br />Combine, Grain Head CUSTOM 26.00 <br />Trl..lck 2.05 0.41 1. 64 4.10 <br />Truck 0.72 0.14 0.58 1.44 <br />Truck 0.72 0.14 0.58 1.44 <br /> <br />TOTRLS <br /> <br />------------------------------------------------------------------------------- <br /> <br />8.40 9.18 36.91 130.41 <br /> <br />* - MINUTES OF LRBOR/RCRE <br /> <br />CRSH COSTS <br />PURCHRSED MRTERIRLS <br />FUEL RND LUBE <br />REPRIRS RND MRINTRNRNCE <br />CUSTOM HIRE RND MRCHINE RENTRL <br />INTEREST ON OPERRTING EXPENSE <br />( 93.50 X 8.38~ FOR 6.0 MONTHS) <br />TOTRL CRSH COSTS <br /> <br />LRBOR <br /> <br />DIRECT LRBOR <br />( 0.9 HRS X 5.00/HR X 1.2 (OVERHERD)) <br />TOTRL CRSH COSTS AND LRBOR <br /> <br />FIXED COSTS <br />FIXED MRCHINERY COSTS (INCLUDES INTEREST RT 8.38~) <br />RERL ESTRTE TRXES <br />INTEREST ON LRND ($ 0.0 VRLUE/R X 0.0 ~ X 0.0) <br />TOTRL FIXED COSTS <br />TOTRL COST, EXCEPT OVERHERD RND MGT. <br /> <br />OVERHERO RND MRNRGEMENT <br />OVERHERD (TOTRL CRSH COSTS X 5.00~) <br />MRNRGEMENT CHRRGE ($ 0.19 X ESTIMRTED YIELD) <br />TOTAL OVERHERD AND MRNRGEMENT <br />TOTRL COST PER RCRE <br />TOTRL COST PER UNIT OF PRODUCTION <br />(BRSED ON ESTIMRTED YIELD) <br /> <br />ESTIMATED RETURNS <br />ESTIMRTED CROP RETURN PER RCRE <br />ESTIMRTED RUM GRRZING RETURNS <br />ESTIMRTED TOTRL RETURN PER RCRE <br />ESTIMRTED NET RETURN PER RCRE <br /> <br />166.63 <br /> <br />------------------------------------------------------------------------------- <br /> <br />319.50 <br /> <br />49.91 <br />8.40 <br />9.18 <br />26.00 <br />3.92 <br /> 97.42 <br />5.12 <br /> 102.53 <br />36.91 <br />0.0 <br />0.0 <br /> 36.91 <br /> 139.45 <br />4.87 <br />8.55 <br /> 13.42 <br /> .152.87 <br /> 3.40 <br /> <br />319,50 <br />0,0 <br /> <br />,& ~ :,;:& <br />