Laserfiche WebLink
<br />I <br /> <br />DOl412 <br /> <br />I <br /> <br />I <br /> <br />San Juan - Zone DIE - Alfalfa From Malt Barley, Oat Cover Crop Datafile <br /> <br />SECTION 13: * * * PURCHASED MATERIALS * * * <br /> <br />I <br /> <br />LINE UNITS <br />NO. IACRE <br /> <br />OPERATION NO. <br />I 20.00 <br />2 150.00 <br /> <br />OPERATION NO. <br />I B0.00 <br />2 14.00 <br /> <br />I <br /> <br />I <br />I <br /> <br />OPERATION NO. <br />I 1.00 <br /> <br />OPERATION NO. <br />I 0.44 <br /> <br />COST DESCRIPTION <br />IUNIT <br /> <br />5, MACHINE NOe 610, Broadcast Spreader <br />0.28 (LBS.N) <br />0.27 (LBS.P2DS) <br /> <br />6, MACHINE NO. 205, Grain Drill <br />0. 13 OAT SEED (LBS.) <br />1.81 ALFALFA SEED (LBS.) <br /> <br />s, MACHINE NO. 655, Sprayer <br />1.75 (PT. PARATHION 4EC) <br /> <br />10, MACHINE NO. 530, Baler,Regular <br />21.75 TWINE (BALE) <br /> <br />SECTION 14: * * * GENERAL INFORMATION * * * <br /> <br />I <br /> <br />LINE <br />NO. <br />I <br /> <br />2 <br /> <br />COLORADO - UTE PROJECT - SAN JUAN ZONE DIE <br />ALFALFA FROM MALT BARLEY - OAT COVER CROP <br />OWNED LAND <br /> <br />I <br /> <br />3 <br /> <br />I <br /> <br />4 <br /> <br />EXPECTED <br />YIELD <br />PER ACRE <br />3.55 <br /> <br />AUM <br />GRAZING <br />PER ACRE <br />0.0 <br /> <br />TOTAL <br />CROPLAND <br />ACRES <br />288.00 <br /> <br />ACRES <br />THIS CROP <br />BUDGET <br />36.00 <br /> <br />I <br /> <br />INTEREST RATE TIME <br />ON OPERATING (MO) <br />EXPENSES, % <br />8.38 5.0 <br /> <br />INTEREST RATE <br />ON MACHINE <br />INVESTMENT, % <br />8.38 <br /> <br />5 <br /> <br />LABOR <br />COST <br />$/HR <br />5.00 <br /> <br />I <br /> <br />ESTABLISHMENT <br />CHARGE PER <br />YEAR <br />0.0 <br /> <br />SELLING <br />PRICE/UNIT <br />HARVESTED <br />72.59 <br /> <br />5 <br /> <br />I <br />I <br /> <br />REAL <br />ESTATE <br />TAXES <br />0.0 <br /> <br />7 <br />8 <br /> <br />MANGEMENT <br />CHARGE/UNIT <br />HARVESTED <br />3.83 <br /> <br />VALUE OF <br />GRAZING <br />PER AUM <br />0.0 <br /> <br />NO. OF <br />ACRES <br />TAXED <br />0.00 <br /> <br />INTEREST <br />RATE ON <br />REAL ESTATE <br />0.0 <br /> <br />LAND <br />VALUE <br />$/ACRE <br />0.0 <br /> <br />ACRES FARMED <br />PER ACRE <br />HARVESTED <br />1.00 <br /> <br />OVERHEAD CHARGE (%) 5.00 <br /> <br />9 <br /> <br />COMBINE BASE <br />UNIT FIXED <br />COST FACTOR <br />13.29 <br /> <br />TRACTOR FIXED <br />COST FACTOR <br />12.57 <br /> <br />I <br /> <br />10 <br /> <br />I <br /> <br />I <br /> <br />I <br /> <br />I <br /> <br />COMBINE BASE <br />UNIT REPAIR <br />COST FACTOR <br />3.20 <br /> <br />TRACTOR REPAIR <br />COST FACTOR <br />4.35 <br /> <br />.. <br /> <br />,~,.,' <br />