|
<br />co
<br />....
<br />c:
<br />- Table lOC.- Projected agricultural incomes and selected sizes and organizational
<br /><:.:: items for farm budgets, evaluation areas D and E, Smith Fork project
<br /> : .. rr
<br /> Item . Evaluation area D: Evaluation area E
<br /> Unit : Wi th project ~ W:i th pro~l!ct .
<br /> . ~
<br /> . ~ Dai.. : Yeeder: WeIghted
<br /> Farm type feeder steers .
<br /> . ry steers average
<br /> Wei ghting Percent 50 50 100.0
<br /> Total land Acres 200 145 175 160
<br /> Forage Acres 102 73 82 78
<br /> Corn silage Acres 10 10 11 10
<br /> Barley Acres 38 35 39 37
<br /> Idle Acres
<br /> Farmstead Acres 10 7 8 8
<br /> Permanent pasture Acres 40 20 35. 28
<br /> Productive livestock Number 123 28 95
<br /> Total man labor Hours 2~64l 4,404 1,925 3,200
<br /> Operator and family Hours 2,f3O 4,270 1,823 3,074
<br /> Total tractor use Hours 827 730 692 711
<br /> Farm tractor Hours 751 659 612 636
<br /> Total investml!nt Dollars 21,769 24,088 19,019 21,554
<br /> Bldg., & improvements Dollars 3,360 5,633 3,247 4,440
<br /> Machinery Dollars 6,746 8,706 6,746 7,726
<br /> Livestock Dollars 10,822 8,750 8,358 8,554
<br /> Other Dollars 841 999 668 834
<br /> Total receipts Dollars 20,182 10,851 16,421 13,636
<br /> Crop sales Dollars 2,026 1,681 2,375 2,028
<br /> Livestock & prod. Dollars 18,056 8,972 13,946 11,459
<br /> other Dollars 100 198 100 149
<br /> Total farm expenses Dollars 15,034 5,361 12,488 8,933
<br /> Farm income Dollars 5,148 5,490 3,933 4,703
<br /> Interest y Dollars 1,088 1,204 951 1,078
<br /> Adjusted farm income Y Dollars 4,060 4.286 2,982 3,625
<br /> 11 Excluding interest and annual water costs. ,
<br /> 3Y. At 5 percent. I
<br /> 'J/ Return to operator and family labor arid managl!ment and to 1 and and 1
<br /> irrigation water. :1
<br /> Based upon price projections by the U. S. Department of Agriculture, September 1957
<br /> - 33 -
<br />
|