Laserfiche WebLink
<br />83/01/07. <br /> <br />TABLE 10 <br />YELLOW JACKET FULL SERVICE LANOS <br />SUMMARY OF FARM BUOGET OATA ANO ANNUAL IRRIGATION BENEFITS <br /> <br />2425 <br /> <br />--------------------------------------------------------------------------------------------------------- <br /> <br /> WITHOUT PROJECT WITH P ROJEC T <br /> -------------------- -------------------- INCREASE <br /> COMPOSITE COMPOSITE DUE Tn <br /> LANO CLASS TOTAL LANO CLASS TOTAL PROJECT <br />IND:RECT ---------- AREA ---------- AREA -------- <br />BENEE IT DRY FARM REPRE- CASH CROP REPRE- TOTAL <br />FACTOR WHF.AT SENTED COW-CALF SENTED PROJECT <br /> <br />--------------------------------------------------------------------------------------------------------- <br /> <br />BUDGET NUMBER <br />PERCENT OF LAND <br />NU,,",AER OF FARMS <br />WATER SUPPLY (DIVERSION REQ. AF) <br />IRRIGABLE ACRES <br />IRRIGATED 6W LANDS <br />DRY PASTURE <br />TOTAL FARM ACREAGE <br />LIVESTOCK NO. <br />FARM INVESTMENT <br />HIRED LABOR (HOURS) <br />OPERATOR AND FAMILY LABOR (HRSI <br />INCOME <br />HAy AND FORAGE <br />WHEAT <br />FEED GRAINS <br />PARLEy MALT <br />P "no "EANS <br />SUGAR BEETS <br />FRUIT <br />COTTON <br />GRASS SEED <br />LIVESTOCK (MEATI <br />DAIRY PRODUCTS <br />FARM PERQUISITES <br />TOTAL <br />EXPENSES <br />TAXES <br />CAPITAL INVESTMENT <br />LIVESTOCK PURCHASE <br />OTHER FARM EXPENSE <br />TOTAL <br />NET FARM "'COME <br />LESS ALTERNATIVE EARNINGS <br />OTHER ADJUSTMENTS <br />DIRECT IRRIGATION BENEFITS <br />INDIRECT IRRIGATION BENEFITS -. SUM OF <br />COMMODITY SALES X INDIRECT BENEFIT FACTOR <br />PUBLIC IRRIGATION BENEFITS -. ECONOMIC <br />GROWTH - 5 PERCENT OF DIRECT BENEFITS <br />IRRIGATION BENEFITS DISCOUNTED FOR DEVELOPMENT <br /> <br />YBFWO <br />100.00 <br />9.36 <br />0.00 <br />700. <br />O. <br />O. <br />700. <br />o. <br />519622. <br />o. <br />290. <br /> <br />.05 <br />.48 <br />.05 <br />.48 <br />.23 <br />.26 <br />.24 <br />.83 <br />.30 <br />.11 <br />.07 <br /> <br />o. <br />49203. <br />O. <br />o. <br />o. <br />o. <br />o. <br />o. <br />o. <br />o. <br />O. <br />3344. <br />52547. <br /> <br />2369. <br />14383. <br />o. <br />21343. <br />38095. <br />14452. <br /> <br />DIRECT <br />INDIRECT <br />PURLI C <br />TOTAL <br /> <br />YEARS OF DEVELOPMENT = <br /> <br />3 <br /> <br />INTEREST RATE = 7.B7500 PERCENT <br /> <br />DEVELOPMENT PERIOD FACTOR = .9499395 <br /> <br />100.00 <br />9.36 <br />0.00 <br />65150. <br />O. <br />O. <br />6550. <br />o. <br />48621TT. <br />o. <br />2714. <br /> <br />o. <br />460399. <br />O. <br />o. <br />o. <br />o. <br />o. <br />o. <br />o. <br />o. <br />O. <br />31290. <br />491689. <br /> <br />22167. <br />134584. <br />o. <br />199709. <br />356460. <br />135229. <br /> <br />PERIOD <br /> <br />YBFW <br />100.00 <br />9.36 <br />I.A6 <br />700. <br />o. <br />o. <br />700. <br />30n. <br />1I1i833. <br />?6c;~. <br />2904. <br /> <br />117556. <br />18638. <br />1~72A. <br />o. <br />o. <br />o. <br />o. <br />O. <br />19013. <br />97328. <br />o. <br />3344. <br />268607. <br /> <br />6567. <br />38790. <br />o. <br />99203. <br />144560. <br />124047. <br /> <br />TOTAL <br /> <br />97415A. <br />7'DSA. <br />4A70A. <br />10962:::'4. <br /> <br />lon.oo <br />9.36 <br />12200.00 <br />6550. <br />o. <br />o. <br />6SC;0. <br />2B07. <br />In403c;eo. <br />24a5~. <br />27173. <br /> <br />1099988. <br />17439B. <br />119098. <br />o. <br />o. <br />o. <br />o. <br />o. <br />171907. <br />910712. <br />o. <br />31290. <br />2513393. <br /> <br />6144.1\. <br />362Q64. <br />o. <br />92B257. <br />1352669. <br />1160724. <br /> <br />PER ACRE <br /> <br />148.73 <br />11.20 <br />7.44 <br />167.36 <br /> <br />o.no <br />n.on <br />12200.00 <br />o. <br />o. <br />o. <br />o. <br />2807. <br />5541403. <br />24853. <br />24459. <br /> <br />. <br /> <br />10999RR. <br />-286001. <br />11909R. <br />o. <br />o. <br />o. <br />o. <br />o. <br />171907. <br />910712. <br />o. <br />o. <br />2021704. <br /> <br />392Al. <br />228380. <br />O. <br />72854R. <br />996209. <br />1025495. <br />o. <br />o. <br />1025495. <br />71224. <br /> <br />. <br /> <br />51215. <br /> <br />PER ACRE FT <br /> <br />79.AS <br />f..nl <br />1.99 <br />f\9.ftll:\ <br />