This article put forward a sequential mathematical model for warping dam construction in small watershed.The productive benefit and sediment holding capacity of the dam were considered as the main elements.The best const ruction sequence was based on the analysis of maximizing economic benefit.Comparing with other models, the model took three practical factors of discount rate, harvest insuring rate and constructive investment into account.Finally, the model was applied to Hushan small watershed to prove its rationality.