Laserfiche WebLink
<br />"-.:.J1If <br />"-.:1'1 <br />\"'.1 <br />i v-l <br />,;") <br />C..) <br /> <br />- 6 - <br /> <br />RIO GRANDE CENTER PIVOT BUDGETS - 1977 <br /> <br />- <br />Budget #5 Center Pivot ~ Barley Costs and Returns <br />24 Acres in Center Pivot corner - Per Acre Costs and Returns <br /> <br />I. Gross Returns <br /> <br />96 bu.. x 1.60 = <br /> <br />II. Variable Costs <br /> <br />Total from center pivot <br />Less combining cost <br />Irrigation power <br />Irrigation labor <br /> <br />Subtotal <br /> <br />center Feed Barley <br />37.20 <br />9.10 <br />1.00 <br />47.30 <br /> <br />Add custom combine .311bu x 96 = <br />Irrigation power <br />Irrigation labor <br />Windrow and diking <br />Add <br />Total Variable cost <br />Income above Variable cost <br /> <br />29.76 <br />38.17 <br />107.00 <br />2.50 <br />177.43 <br /> <br />III. Machinery and equipment ownership cost <br />assume covered by same equipment <br />utilized in center and covered (charged) <br />to center acres <br /> <br />IV. <br /> <br />Returns to land, risk, management and . <br />general farm overhead per acre <br /> <br />153.60 <br /> <br />170.94. <br /> <br />123.64 <br /> <br />301.07 <br />-147.47 <br /> <br />-147.47 <br />