Laserfiche WebLink
<br />"... <br />...~ <br />'-\,1 <br />,-I <br /> <br />- 3 - <br /> <br />:.) <br /> <br />c;, <br /> <br />RIO GRANDE CENTER PIVOT BUDGETS - 1977 <br /> <br />Budget #2 Center Pivot Malt Barley Costs and Returns <br />24 Acres in Center Pivot Corner - Per Acre.' Cost and Return <br /> <br />I. Gross Returns <br /> <br />60 buY x 2.69/bu = <br /> <br />II. VarLable Costs <br /> <br />Total from center pivot <br />Less custom combine <br />Irrigation power <br />Irrigation labor <br />Less <br /> <br />centers <br />27.90 <br />9.10 <br />1.00 <br />38.00 <br /> <br />. Subtotal <br /> <br />Add custom combine .31/bu <br />x 60 = 18.60 <br />Irrigation power 38.17 <br />Irrigation labor 107.00 <br />Windrow & diking 2.50 <br />Add 166.27 <br /> <br />Total Variable Cost <br /> <br />Income above Variable Cost <br /> <br />III. Machinery and equipment ownership cost <br />assume covered by same equipment <br />utilized in ceZlter and covered <br />(charged) to center acres <br /> <br />IV. <br /> <br />Returns to land, risk, management and <br />general farm overhead per acre <br /> <br />Y Estimate by Dick Sparks <br /> <br />165.01 <br /> <br />127.01 <br /> <br />293.28 <br /> <br />161.40 <br /> <br />-131.88 <br /> <br />-131.88 <br />