|
<br />~
<br />-
<br />c
<br />-- 10A.- Projected agricultural incomes and selected sizes and organizational
<br /> Table
<br /><.: items for farm budgets, evaluation area B, Smith Fork project
<br /> . With project
<br /> Item .
<br /> : Unit :
<br /> . : Range : : Feeder: Farm : Wei ghted
<br /> F arm type . Dairy
<br /> . beef . : steers: sheep average
<br /> ~': . . :
<br /> Weighting Percent 56 26 11 7 100.0
<br /> Total land Acres 210 145 175 175 187
<br /> Forage Acres 93 73 81 81 85
<br /> Corn silage Acres 0 19 15 17 17 18
<br /> Barley Acres 38 30 34 34 35
<br /> Idle Acres
<br /> Farmstead Acres 10 7 8 8 9
<br /> Permanent pasture Acres 50 20 35 35 40
<br /> Productive livestock N1lIIIber 100 36 124 361
<br /> Total man labor Hours 3,531 5,398 2,226 2,910 3,822
<br /> Operator & family Hours 3,394 4,500 2,103 2,787 3,491
<br /> Total tractor use Hours 968 817 741 775 890
<br /> Farm tractor Hours 871 740 654 688 800
<br /> Total investment Dollars 38,700 27,019 21,895 15,566 32,197
<br /> Bldg., & improvement Dollars 3,555 5,783 3,397 4,260 4,160
<br /> Machinery Dollars 6,746 8:,706 6,746 6,806 7,256
<br /> Livestock Dollars 27,250 11, 250 10,910 3,44.4 19,640
<br /> Other Dollars 1,149 1,280 842 1,056 1,141
<br /> Total receipts Dollars 13,800 12,901 20,263 13,192 14,263
<br /> Crop sales Dollars 2,190 1,152 1,960 1,547 1,852
<br /> Livestock & prod. Dollars 11,510 11,551 18,203 11,545 12,286
<br /> Other Dollars 100 198 100 100 125
<br /> Total farm expenses y Dollars 7,573 6.594 15,300 8,427 8,259
<br /> Farm income Dollars 6,227 6,307 4,963 4,765 6,004
<br /> Interest Y Dollars 1,935 1,351 1,095 788 l,610
<br /> Adjusted farm income Y Dollars 4,292 4,956 3,868 3,987 4,394
<br /> Y. Excluding interest and annual water costs.
<br /> y At 5 percent.
<br /> Y Return to operator and family labor and management and to land and .1
<br /> irrigation water. 01
<br /> Based upon price projections by U. S. Department of Agriculture, September 1957
<br /> - 31 - I
<br />
|