|
<br />p F\21
<br />
<br />Table 11B.- 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 B, Smith Fork project
<br />
<br />:
<br />
<br />Item
<br />Farm type
<br />
<br />Unit
<br />
<br />: Without project : With project
<br />: Range: D' : Feeder steers: Weighted: Range: D. : Feeder steers: Weighted
<br />. aIry ury
<br />: beef : : and sheep : average : beef : :' and sheep average
<br />
<br />Weighting Percent
<br />
<br />Irrigated land Acres
<br />Irrigable land (idle) Acres
<br />
<br />Operator and family
<br />labor
<br />
<br />Hours
<br />
<br />Receipts
<br />
<br />56
<br />140
<br />20
<br />
<br />26
<br />115
<br />10
<br />
<br />1,537 1,260
<br />
<br />Dollars 6,734 5,530
<br />
<br />I
<br />W
<br />en
<br />I
<br />
<br />Expenses y
<br />Farm income
<br />Interest 2/
<br />Adjusted farm income
<br />
<br />Dollars
<br />Dollars
<br />Dollars
<br />Dollars
<br />
<br />Difference
<br />
<br />Dollars
<br />
<br />Cost of extra family
<br />labor Y
<br />
<br />Dollars
<br />
<br />Increased income,
<br />total
<br />Increased income,
<br />per acre
<br />
<br />Dollars
<br />
<br />Dollars
<br />
<br />4,178
<br />2,556
<br />516
<br />2,040
<br />
<br />3,812
<br />1,718
<br />498
<br />1,220
<br />
<br />18
<br />
<br />lOO
<br />
<br />160
<br />
<br />5,155
<br />5,079
<br />555
<br />4,524
<br />
<br />56
<br />
<br />26
<br />125
<br />
<br />1,445 2,021 1,760
<br />6,338 10,234 8,063
<br />
<br />18
<br />140
<br />
<br />100
<br />
<br />147
<br />
<br />130
<br />10
<br />
<br />132
<br />15
<br />
<br />4,350
<br />3,713
<br />529
<br />3,184
<br />
<br />2,484 1,964
<br />
<br />484
<br />
<br />500
<br />
<br />2,000 1,464
<br />12.50 11.71
<br />
<br />1,887
<br />
<br />9,018
<br />
<br />4,523
<br />4,495
<br />538
<br />3,957
<br />
<br />1,929
<br />
<br />9,452
<br />
<br />4,832
<br />4,620
<br />545
<br />4,075
<br />
<br />2,275
<br />
<br />1,422
<br />
<br />6,264
<br />
<br />3,871
<br />2,393
<br />507
<br />1,886
<br />
<br />4,028
<br />2,310
<br />510
<br />1,800
<br />
<br />2,071
<br />
<br />465
<br />
<br />484
<br />
<br />1,606
<br />11.47
<br />
<br />1,791
<br />12.18
<br />
<br />!I Water costs and interest not included.
<br />~ At 5 percent, exCluding investment in land.
<br />11 At $1.00 per hour.
<br />
<br />..r~__.... -
<br />
|