|
<br />It':
<br />-
<br />c-
<br />-
<br /> Table 10B.- Projected agricultural incomes and selected sizes and organizational
<br />C items for farm budgets, evaluation area C, Smith fork project
<br /> .
<br /> Item . With project
<br /> Unit Range : Feeder: Farm : Weighted
<br /> . . :
<br /> Farm 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 102 80 90 90 94
<br /> Corn silage Acres ' 10 8 8 8 9
<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 Number 100 30 104 301
<br /> Total man labor Hours 3,599 4,882 2,312 2,862 3,733
<br /> Operator and family Hours 3,469 4,500 2,231 2,763 3,546
<br /> Total tractor use Hours 896 769 726 746 834
<br /> Farm tractor Hours 820 709 660 680 764
<br /> Total investment Dollars 37,969 24,462 19,713 14,521 30,813
<br /> Bldg., & improvement Dollars 3,097 5,483 3,097 3,960 3,771
<br /> Machinery Dollars 6,746 8,706 6,746 6,806 7,256
<br /> Li ves tock Dollars 27,250 9,250 9,150 2,866 18,884 ;1
<br /> Other Dollars 876 1,043 720 889 902
<br /> Total receipts Dollars 13,596 10,864 17,143 11,156 13,130
<br /> Crop sales Dollars 1,986 1,091 1,776 1,431 1,694 ;1
<br /> Livestock & prod. Dollars 11,510 9,575 15,267 9,625 11,311
<br /> Other Dollars 100 ' 198 100 100 125
<br /> Total farm expenses y Dollars 8,516 5,455 13,045 7,273 8,158
<br /> ~
<br /> Farm income Dollars 5,080 5,409 4,098 3,883 4,972 ;~
<br /> ,
<br /> .
<br /> Interest 51 Dollars 1,898 1,224 986 726 1,541
<br /> Adjusted farm income Y Do 11 ars 3,182 4,185 3,112 3,157 3,431
<br /> ~ Excluding interest and annual water costs.
<br /> y At 5 percent.
<br /> ~ Return to operator and family labor and management and to land and
<br /> irrigation water.
<br /> :-",
<br /> Based upon price projections by U. S. Department of Agriculture, September 1957
<br /> - 32 -
<br />
|