|
<br />(. J n 2 2
<br />
<br />.
<br />
<br />Table llC.- 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 C, Smith Fork project
<br />
<br /> Item : : Without project : With project
<br /> Farm type Unit : Range: D' : Feeder steers: Weighted: Range: D' ::Feeder steers: Weighted
<br /> a1ry a1ry
<br /> : : beef : : and sheep : average : beef : : and sheep : average
<br /> lid ghting Percent 56 26 18 100 56 26 18 100
<br /> Irrigated land Acres 140 115 130 132 160 125 140 147
<br /> Irrigable land (idle) Acres 20 10 10 15
<br /> Operator and family
<br /> labor Hours 1,583 1,305 1,526 1,501 2,085 1,808 1,956 1,990
<br /> Receipts Dollars 5,426 4,475 5,241 5,147 8,721 6,719 7,695 8,018
<br /> Expenses y Dollars 3,518 3,363 3,432 3,462 4,815 3,930 4,187 4,472
<br /> Farm income Dollars 1,908 1,1l2 1,809 1,685 3,906 2,789 3,508 3,546
<br />w Interest Y Dollars 524 486 497 509 535 508 522 526
<br />'0 Adjusted farm income Dollars 1,384 626 1,312 1,176 3,371 2,281 2,986 3,020
<br /> Difference Dollars 1,987 1,655 1,674 1,844
<br /> Cost of extra family
<br /> labor Y Dollars 502 503 430 489
<br /> Increased income,
<br /> to tal Dollars 1,485 1,152 1,244 1,35S
<br /> Increased income,
<br /> per acre Dollars 9.28 9.22 8.88 9.22
<br />
<br />II Water costs and interest not included.
<br />g( At 5 percent, excluding investment in land.
<br />11 At $1.00 per hour.
<br />
|