WSP02917

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

I

pr,~ 0'lC,
ut'Ji,d\")C

I

I

Alfalfa Hay - Pi.d~a Zone E Oatafile

I
I

SECTION 13: * * * PURCHASED MATERIALS * * *

LINE UNITS COST DESCRIPTION
NO. /ACRE /UNIT

OPERATION NO. 1, M~CH!NE NO. &10, e~oadeast SD~eade~
1 50.00 0.27 (150 LBS.P20S EVERY THREE YEARS)

OPERATION NO.3, MACHINE NO. 655, Sp~ayer
1 1.00 1.76 (PARATHION 4ECl

I
I
I

OPERATION NO.6, MACHINE NO. ~30, Baler,Regular
1 0.30 21.75 TWINE (BALEl

OPERATION NO. 10, MACHINE NO. S30, Baler,Regular
1 0.25 21.75 TWINE (BALE)

SECTION 14: * * * GENERAL INFORMATION * * *

LINE
NO.
1 COLORADO - UTE PROJECT - PIEDRA ZONE E
2 ALFALFA HAY
3 OWNED LAND

I
I

EXPECTED AUM TOTAL ACRES
YIELO GRAZING CROPLAND THIS CROP
PER ACRE PER ACRE ACRES BUDGET
4 '5.50 0.0 203.00 140.00
INTEREST RATE TIME LABOR INTEREST RATE
ON OPERATING (MO) COST ON MACHINE
EXPENSES, " $/HR INVESTMENT, "
5 a.3a 6.0 5.00 a.3a
ESTABLISHMENT MANGEMENT VALUE OF SELLING
CHARGE PER CHARGE/UNIT GRAZING PRICE/UNIT
YEAR HARVESTED PER AUM HARVESTED
6 0.0 2.03 0.0 75.40

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

ACRES FARMED
PER ACRE
HARVESTED
1.00

I
I

7
a

OVERHEAD CHARGE ("l 5.00

9

COMBINE 'BASE
UNIT FIXED
COST FACTOR
13.0!9

TRACTOR FIXED
COST FACTOR
11.93

COMBINE BASE
UNIT REPAIR
COST FACTOR
3.20

TRACTOR REPAIR
COST FACTOR
3.66

I

10

I

I

I

I

i< :-.L",