WSP10897

• File Number: 8200.750
• Description: San Juan River General
• State: CO
• Basin: San Juan/Dolores
• Water Division: 7
• Date: 12/1/1986
• Author: Western Research Cor
• Title: Economic Analysis of Potentially Irrigable Parcels in the San Juan West Watershed - December 1986
• Water Supply Pro - Doc Type: Report/Study

I

OOH9"S

I

COLORADO - UTE PROJECT - SAN JUAN WEST - ZONE A
CORN, GRAIN

I

TOTAL CROPLAND ACRES
ACRES THIS CROP BUDGET

204.0
153.0

EXPECTED YIELD PER ACRE
ANIMAL UNITS OF GRAZING

180.0
2.5

I

OPERATION

ACRES
/HoUR

PURCHASED
MATERIALS
AMOUNT COST
/ACRE /UNIT

MACHINERY COSTS
FUEL REPAIR
AND AND
LUBE MAINT. FIXED

TOTAL
COSTS

I

-------------------------------------------------------------------------------
Moldboard Plow 4.40 I. 31 2.66 10.13 14.10
Ta.ndem Disc 5.90 0.84 1. 52 5.82 8.17
Anhydrcl1..ls Appl icator 5.30 I. 09 I. 78 7.14 10.02
(LBS.NH3) 210.00 0.13 27.30
Tandem Disc 5.90 0.84 1. 52 5.82 8.17
Roller Harrow 8.50 0.57 I. 05 9.51 11. 33
Sprayer IN TANDEM 0.0 0.09 1.21 1. 30
(QT.ATRAZINE) I. 50 I. 91 2.86
Planter (fert.,herb.,etc) 5.213 1. 11 2.21 11. 54 14.96
(SEED 50LB.BAG) 0.32 57.50 21. 50
(LBS.16-20-0) 250.00 0.10 24.50
(LBS.COUNTER 15G) 8.00 I. 49 11. 92
Row Cr,:.p Cl..tltivator 5.40 1. 07 I. 52 5.42 8,11
Row C~"OD CuI t i vator 5.40 I. 07 1. 52 5.42 8.11
Irrigat ion, Side Roll System
0.0 IN. APPLIED 0.0 * 0.0 0.0 0.0 0.0
Combine, Corn Head CUSTOM 28.00
GRAIN DRYER (1/2 CROP) 13.00* 4.95 1. 35 1.93 8.23
Truck e.07 0.41 1.55 4.14
Truck 2.88 0.58 2.30 5.76
Trl.\ck 2.88 0.58 2.30 5.76
-------------------------------------------------------------------------------

I

I

I

I

TOTALS

20.77 16.98 70.42 224.36

I

* - MINUTES OF LABOR/ACRE

I

CASH COSTS
PURCHASED MATERIALS
FUEL AND LUBE
REPAIRS AND MAINTANANCE
CUSTOM HIRE AND MACHINE RENTAL
INTEREST ON OPERATING EXPENSE
( 153.93 X 8.38~ FOR 5.0 MONTHS)
TOTAL CASH COSTS

88. 18
20.77
15.98
28.00
5.45

I

150.38

LABOR

I

DIRECT LABOR
( 1.5 HRS X 5.00/HR X 1.2 (OVERHEAD))
TOTAL CASH COSTS AND LABOR

9.51

159.99

FIXED

COSTS
FIXED MACHINER~ COSTS
REAL ESTATE TAXES
INTEREST ON LAND ($
TOTAL F I XED
TOTAL COST.

(INCLUDES INTEREST AT 8.38~)

0.0 VALUE/A X 0.0 ~ X 0.0)
COSTS
EXCEPT OVERHEAD AND MGT.

70.42
0.0
0.0

I

I

70.42
240.41

I

OVERHEAD AND MANAGEMENT
OVERHEAD (TOTAL CASH COSTS X 5.00~)
MANAGEMENT CHARGE ($ 0.08 X ESTIMATED YIELD)
TOTAL OVERHEAD AND MANAGEMENT
TOTAL COST PER ACRE
TOTAL COST PER UNIT OF PRODUCTION
(BASED ON ESTIMATED YIELD)

8.02
14.40

22.42
262.83
1.45

I

ESTIMATED RETURNS
ESTIMATED CROP RETURN PER ACRE
ESTIMATED AUM GRAZING RETURNS
ESTIMATED TOTAL RETURN PER ACRE
ESTIMATED NET RETURN PER ACRE

570.50
25.00

595.60'

I

332.77

-------------------------------------------------------------------------------

I

,.Ii. ';'~;