TABLE 4. Alfalfa hay, flood-irrigated, budgeted per acre costs and return
San Juan County, 2001.
Harvesting dates: June 1 - October 15
------------------------------------------------------------------------
ITEM PRICE YIELD
------------------------------------------------------------------------
GROSS RETURNS
ALFALFA HAY $120.00 5.00 TONS (STACKED)
GRAZING $10.00 2.00 AUM
TOTAL
------------------------------------------------------------------------
PURCHASED
PURCHASED INPUTS PRICE QUANTITY INPUTS
--------- ------ ------ ----------- ------
PHOSPHATE (P2O5) $0.39 45 LBS $17.55
INSECTICIDE (AERIAL) $15.77 1 ACRE $15.77
WIRE $0.36 43 LBS $15.43
ESTABLISHMENT: Principal 6 YEARS
: Interest
LIVESTOCK FAC & EQUIP
CANAL WATER 60 AC. IN.
CANAL WATER (MAINTENANCE) 1 ACRE
______
SUBTOTAL $48.75