Laserfiche WebLink
<br />003100 <br /> <br />. <br /> <br />. <br /> <br />SECTION 13; * * * PURCHASED MATERIALS * * * <br />LINE UNITS COST DESCRIPTION <br />NO. IACRE /UNIT <br /> <br />OPERATION NO. <br />t 60.00 <br />;:: 20. 1210 <br />3 20.00 <br /> <br />OPERATION NO. <br />t 80.00 <br />2 12.00 <br />3 4.1210 <br />4 6.00 <br /> <br />5. MACHINE NO. 610. BROADCAST SPREADER <br />0. 28 NITROGEN <br />0.27 PHOSPHATE <br />0.12 POTASSIUM. <br /> <br />7, MACHINE NO. 205, GRAIN DRILL <br />0. 13 OAT COVER SEED <br />1.81 ALFALFA SEED <br />2.25 REBAR BROME SEED <br />0.71 TIMOTHV SEED <br /> <br />OPERATION NO. 11. MACHINE NO. 530, BALER,REGULAR <br />1 121.07 21.75 TWINE <br /> <br />OPERATION NO. 13, MACHINE NO. 530, BALER,REGULAR <br />1 0.10 21.75 TWINE <br /> <br />SECTION 14: * * * GENERAL INFORMATION * * * <br /> <br />LINE <br />NO. <br />t COLORADO - UTE PROJECT PARCEL 2: ZONE E <br />;:: ALFALFA FROM MALT BARLEY - OAT COVER CROP <br />3 OWNED LAND <br /> <br />4 <br /> <br />EXPECTED <br />YIELD <br />PER ACRE <br />82.00 <br /> <br />OAT <br />STRAW YIEl.D <br />PER ACRE <br />0.49 <br /> <br />ALFALFA <br />YIELD <br />PER ACRE <br />1.00 <br /> <br />ACRES <br />THIS CROP <br />BUDGET <br />127.00 <br /> <br />TOTAL <br />CROPLAND <br />ACRES <br />1016.00 <br /> <br />5 <br /> <br />INTEREST RATE TIME LABOR INTEREST RATE <br />ON OPERATING (MQ) COST ON MACHINE <br />EXPENSES, . $/HR INVESTMENT, " <br />8.38 6.0 5.00 8.38 <br />ESTABLISHMENT MANGEMENT VALUE OF SELLING SELLING <br />CHARGE PER CHARGE/UNIT STRAW PRICE/UNIT PRICE <br />YEAR HARVESTED PER TON HARVESTED ALFALFA <br />0.0 0.11 25.00 1.87 7:5.40 <br /> <br />6 <br /> <br />7 <br /> <br />REAL <br />ESTATE <br />TAXES <br />0.0 <br /> <br />NO. OF <br />ACRES <br />TAXED <br />0.00 <br /> <br />INTEREST <br />RATE ON <br />REAL ESTATE <br />0.0 <br /> <br />ACRES FARMED <br />PER ACRE <br />HARVESTED <br />0.00 <br /> <br />LAND <br />VALUE <br />$/ACRE <br />0.0 <br /> <br />8 OVERHEAD CHARGE (,,) 6.00 <br /> <br />9 <br /> <br />COMBINE BASE <br />UNIT FIXED <br />COST FACTOR <br />13.60 <br /> <br />COMBINE BASE <br />UNIT REPAIR <br />COST FACTOR <br />4.37 <br /> <br />TRACTOR REPAIR <br />COST FACTOR <br />8.20 <br /> <br />10 <br /> <br />TRACTOR FIXED <br />COST FACTOR <br />14.30 <br /> <br />SECTION 1:51 * * * TECHNICAL INFORMATION * * * <br /> <br />MACH. DESCRIPTION FIXED COST REPAIR COST AVB AVB <br />NO. FACTOR FACTOR SPEED FIELD <br /> . OF LIST " OF LIST EFF. <br />115 TANDEM DISC 13.40 5.40 4.00 83.50 <br />130 CHISEL 12.10 1.60 4.50 80.00 <br />155 ROLLER HARROW 12.80 2.10 4.00 80.00 <br />20:5 GRAIN DRILL 13.80 2.60 3.50 72.50 <br />410 COMBINE,PICKUP 13.60 4.37 4.00 70.00 <br />440 TRUCK 0.0 0.0 0.0 0.0 <br />525 SEl.F-PROPELLED WINDROWER 15.50 12.00 3.20 77.50 <br />530 BALER.RE13ULAR 19.80 10.90 2.00 74.50 <br />586 SELF-PROPEL~ED BALEWAGON 19.10 10.20 3.69 0.0 <br />610 BROADCAST SPREADER 0.0 0.0 4.90 67.50 <br />715 IRRIGATION,SIDE ROLL SYSTEM 0.0 0.0 0.. 0.. <br />ENTER SECTION NUMBER TO BE LISTED. <br />. STOP <br /> <br />DO YOU WANT TO RUN, LIST, CHANGE, ADD. DELETE OR STOP? <br />. STOP <br />Do you want to save this CROPBUDGET file for further use? <br />. Y <br />Fil. CUOTCP2E has been saved. <br />R, <br /> <br />12 <br /> <br />.\'. <br />