Laserfiche WebLink
<br />(1") <br />~~ <br />(.'.1 <br />v-I <br /> <br />:.) <br /> <br />C;J <br /> <br />.," <br /> <br />- 5 - <br /> <br />RIO GRANDE CENTER PIVOT BUDGETS - 1977 <br /> <br />Budget #4 Feed Barley - Center Pivot Center <br />130 Acres - Per Acre Cost and Returns <br /> <br />I. Gross Returns <br /> <br />120 buY x 1.60 <br /> <br />II. Variable Costs <br /> <br />Assume variable costs same as <br />malt barley except seed~ <br />and combining cost <br />seed cost <br />c()mbine <br /> <br />Less <br />Less <br />Less <br /> <br />6.75 <br />27.90 <br />34.65 <br /> <br />Subtotal <br />Add 1/2 seed cost malt <br />barley "" <br />Combine 31/bu x 120 "" <br />Add <br />Subtotal <br /> <br />3.38 <br />37.20 <br />40.58 <br /> <br />Income above variable costs <br /> <br />192.00 <br /> <br />165.01 <br /> <br />130.36 <br /> <br />170.94 <br /> <br />21.06 <br /> <br />III. Machinery and eguj,pment ownership <br />(Depr, Interest, taxes, insurance) <br />Same as malt barley center s,!stem 58.57 <br /> <br />IV. Returns to land, risk, management and -37.S1/acre <br />general farm overhead per acre <br />in the 130 acre circle area <br /> <br />Y Estimated by Dick Sparks <br />