WSP02917

1

nfn3ttl:~

1

Native Hay - Pied~a Zone E Oatafile

1

SECTION II. * * * CUSTOM OPERATIONS * * *

I

I..INE
NO.
1

MACHINE
NUMBER
610

CUSTOM RATE
PER ACRE (S)
3.00

1

SECTION t3. * * * PURCHASED MATERIAI..S * * *

I..INE UNITS COST DESCRIPTION
NO. /ACRE /UNIT

OPERATION NO.1, MACHINE NO. 610. Br-oadc:ast Spreade....
1 220.00 0.28 II..BS.Nl

1
1

OPERATION NO.6. MACHINE NO. ~30, Baler"tR.g~lar
1 0.37 21.7~ TWINE (BAI..E)

SECTION 14. * * * GENERAl.. INFORMATION * * *

1

I..INE
NO.
1 COI..ORADO - UTE PROJECT - PIEDRA ZONE E
2 IRRIGATED GRASS HAY
3 OWNED I..AND

1

EXPECTED AUM TOTAl.. ACRES
YIEI..D GRAZING CROPI..AND THIS CROP
PER ACRE PER ACRE ACRES BUDGET
4 3.30 ~.50 203.00 35.00
INTEREST RATE TIME I..ABOR INTEREST RATE
ON OPERATING (MOl COST ON MACHINE
EXPENSES, " S/HR INVESTMENT, "
~ 8.38 6.0 5.00 8.38
ESTABI..I SHMENT MANGEMENT VAI..UE OF SEI..I..ING
CHARGE PER CHARGE/UNIT GRAZING PRICE/UNIT
YEAR HARVESTED PER AUM HARVESTED
6 2.41 3.04 10.00 72.69

1

1

REAl..
ESTATE
TAXES
0.0

NO. OF
ACRES
TAXED
0.00

INTEREST
RATE ON
REAl.. ESTATE
0.0

I..AND
VAI..UE
S/ACRE
0.0

ACRES FARMED
PER ACRE
HARVESTED
I. 00

1

7
8

OVERHEAD CHARGE ("l

5.00

1
II
I

9

COMBINE BASE
UNIT FIXED
COST FACTOR
13.29

TRACTOR FIXED
COST FACTOR
tl.93

COMBINE BASE
UNIT REPAIR
COST FACTOR
3.20

TRACTOR REPAIR
COST FACTOR
3.66

10

1

.-

I

1

1

llc",J