|
<br />f. 1 (120
<br />
<br /> Table llA.- Weighted average value of production and annual production costs, except land and water, for
<br /> projected farm budgets on the basis of crop sales only, evaluation area A, Smith Fork project
<br /> Item Without project : With project
<br /> Farm type Unit : Range: Dair : Feeder steers ~ Weighted ~ Range: Dair : Feeder steers: Weighted
<br /> : heef : Y : and sheep : average : beef : y: and sheep : average
<br /> Weighting Percent 56 26 18 100 56 26 18 100
<br /> Irrigated land Acres 140 115 130 132 160 125 140 147
<br /> Irrigable land (idie) Acres 20 10 10 15
<br /> Operator and bmily
<br /> labor Hours 1,522 1,251 1,409 1,432 2,072 1,634 1,826 1,914
<br /> Receipts Dollars 6,986 5,741 6,452 6,568 10, 134 7,970 8,906 9,352
<br /> Expenses 11 Dollars 4,043 3,679 3,719 3,890 4,610 4,074 4,113 4,381
<br /> Farm income Dollars 2,943 2,062 2,733 2,678 5,524 3,896 4,793 4,971
<br />w Interest Y Dollars 513 494 504 507 547 521 533 538
<br />-.J
<br /> Adjusted farm income Dollars 2,430 1,568 2,229 2,171 4,977 3,375 4,260 4,433
<br /> Difference Dollars 2,547 1,807 2,O31 2,262
<br /> Cost of extra family 550 383 417 482
<br /> labor 11 Dollars
<br /> Increased income, 1,997 1,424 1,614 1,780
<br /> total Dollars
<br /> Increased income, 12.48 11.39 11.53 12.11
<br /> per acre Dollars
<br />
<br />11 Water costs and interest not included.
<br />]/. At 5 percent, excluding investment in land.
<br />11 At $1.OO per hour.
<br />
|