WSP11921

• 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 Watershed - December 1986
• Water Supply Pro - Doc Type: Report/Study

I

0n14JO

I

San Juan - Zone DIE - Alfalfa Hay Datarile
.."'-

I

SECTION 13: * * * PURCHASED MATERIALS * * *

LINE UNITS COST DESCRIPTION
NO. IACRE IUNIT

I

OPERATION' NO.1, MACHINE NO. 610, Broadcast Spreade\'''
1 50.00 0.27 (150 LBS.P20S EVERY THREE YEARS)

I

OPERATION NO.3, MACHINE NO. 655, Sprayer
I I. 00 1.75 (PARATHION 4EC)

OPERATION NO.6, MACHINE NO. 530, Baler, Regula.\'"'
I 0.30 21.75 TWINE (BALE)

I

OPERATION NO. 10, MACHINE NO. 530, Baler, Regular
I 0.27 21.75 TWINE (BALE)

SECTION 14, * * * GENERAL INFORMATION * * *

I

LINE
NO.
I
2
3

COLORADO - UTE PROJECT - SAN JUAN ZONE DIE
ALFALFA HAY
OWNED LAND

I

EXPECTED AUM TOTAL ACRES
YIELD GRAZING CROPLAND THIS CROP
PER ACRE PER ACRE ACRES BUDGET
4 5.75 0.0 288.00 180.00
INTEREST RATE TIME LABOR INTEREST RATE
ON OPERATI NI3 (MO) COST ON MACHINE
EXPENSES, % $/HR INVESTMENT, %
5 8.38 5.0 5.00 8.38
ESTABLISHMENT MANGEMENT VALUE OF SELLING
CHARGE PER CHARGE/UNIT GRAZING PRICE/UNIT
YEAR HARVESTED PER AUM HARVESTED
5 0.0 1.51 0.0 75.40

I

I

I

I

REAL
ESTATE
TAXES
0.0

NO. OF
ACRES
TAXED
0.00

INTEREST
RATE ON
REAL ESTATE
0.0

LAND
VALUE
$/ACRE
0.0

A.CRES FARMED
PER ACRE
HARVESTED
1.00

7

8 OVERHEAD CHARGE (%) 5.00

I
I

9

COMBINE BASE
UNIT FIXED
COST FACTOR
13.29

TRACTOR FIXED
COST FACTOR
12.67

COMBINE BASE
UNIT REPAIR
COST FACTOR
3.20

10

TRACTOR REPAIR
COST FACTOR
4.35

I

I

I

I

I

;Ji ;, ,~"