WSP02821

• File Number: 8443.400
• Description: Narrows Unit - Reports
• State: CO
• Basin: South Platte
• Water Division: 1
• Date: 8/31/1983
• Author: various
• Title: Correspondence and documents related to the Narrows Unit Definite Plan Report
• Water Supply Pro - Doc Type: Definite Plan Report

1~31

NARROWS UNIT 1983 ADDENDUM
PAYMENT CAPACITY FARM BUDGETS
NONIRRIGATED BUDGETS

PRELJMJ.
FOR AIH'/:~AFPtJIIT
'E USl DIllY

.'L.,.

PER ACRE GROSS RETURNS:

Subtotal

Alfalfa (35 acres estab.,
5 acres seed.)
$60 ton X 1.31 = $78.75
Yield: 1.5 ton/A, estab.
o ton/A, seed.
Wheat Alfalfa
$ 8.30 $ 2.20
10.05 7.65
1. 75 1.00
7.20
5.05
2.30
16.95 11. 55
4.70 4.70
1.90 1.90
$48.70 $38.50
X 1/2 $24.35
Whole Farm
$ 1.30
.70
12.70
.15
9.70
2.50
.90
$27.95
~Jhea t Alfalfil
$63.00 $78.75
(24.35) (38.50)
(27.95) U
$10.70 12.30

Wheat (600 acres cropped,
600 acres fallow)

$3.60/bu X 35 bujA X 1/2 = $63.00

PER ACRE PRODUCTION COSTS:

seed
fertil i zer
pesticide
custom rental
swather (fuel, repairs, depr.)
combine (fuel, repairs, depr.)
baling twine
tractors (fuel, repairs, depr.)
trucks (fuel, repa i rs, depr.)
PCA

nonpower machinery repairs
nonpower machinery depr.
debt interest:
machinery (43.5%)
buildings (14.1%)
land (14.1%)
property taxes
miscellaneous
Subtotal

PER ACRE NET INCOME:

gross returns
less costs

Net income

WHOLE FARM NET INCOME (1240 acres cropland + 640 acres grass):

wheat: 1200 acres X $10.70 $12,840
alfalfa: 40 acres X $12.30 492
Net income from crops $13,332

1 ivestock sales $16,682
less purchases (812)
less feed purchased (2,073)
less land interest, taxes ( 1,680)
less interest ( 2,038)
less value of feed grown ( 2,811)
Less miscellaneous (1,376)
Net income from livestock $ 5,892
TOTAL NET FARM INCOME $19,224

PIIWMnlARY maar
fOft AM.H~ISlllAnVf USE Olj/.l