ࡱ> 463g bjbjVV ,c$yyy Xyyy\T"yyyyyyyyy : 40 acre Center Pivot System Example Estimating Annual Irrigation Operation Costs 3-10 Standard 40 acre system with end gun, installed at a cost of $38,000 with a well and power source cost of $30,000. A standard procedure is outlined on page 7 of MSU Extension Bulletin E2131, Custom Work Rates in Michigan. The following would be modification of the DIRTI #5 pricing system. Ownership Cost Depreciation: (original cost  salvage value)/years of use (Pivot cost + installation cost  salvage value)/10 years= ($38,000  10,000)/10 = $2,800 (well cost  salvage value)/20 years = ($30,000  10,000)/20 = $1,000 Interest: interest rate * average investment value 6.5% * (original cost + salvage value/2) = 6.5% * ($68,000 + $20,000/2) = 6.5% * $ 44,000 = $ 2,860 Repair: estimated to between 2 to 5% of original cost pivot cost * 3% = $38,000 * 3% = $1,140 well cost * 2% = $30,000 * 2% = $ 600 Taxes: no personal property tax in Michigan the addition irrigation equipment should not increase property taxes Insurance: estimated at 0.5% * average investment value 0.5% * (original cost + salvage value/2) = 0.5% * ($68,000 + $20,000/2) = 0.5% * $ 44,000 = $220 Total Ownership Cost = $3,800 + $ 2,860 + $1,140 + $220 = $8,020 $8,020 / 33.7 acres = $237.98 /irrigated acre/year Operating Cost (per acre) or total actual annual cost These costs are best handled annually calculated using actual costs at the end of season. Power: use actual fuel or power bill is recommended estimated power cost: $3.25/acre in. * 6 in. * 33.7 acres = $657 annually $3 to $5.50/acre in. range Labor cost: recommend use of actual labor bills Range of $1 to $3.50/acre in. $1 * 6 acre in. * 33.7 acres = $202 annually Total Operating cost annually = $ 859 $859 /33.7 acres = $25.49/irrigated acre/year Grand Total Estimated Annual Cost: $8,020 + $859 = $8,879 $8,879 /33.7 acres = $263.47 /acre at 6"   #$%&'QRVWiu|}ıyg[O[O[C7[hw @OJQJ^Jhd@OJQJ^Jhd@OJQJ^JhV@OJQJ^J"hw hV5@OJQJ\^J"hw hw 5@OJQJ\^J$hw 5@CJOJQJ\^JaJ$h02=5@CJOJQJ\^JaJ$hV5@CJOJQJ\^JaJ$hV5@CJOJQJ\^JaJ'h02=hV5@CJOJQJ^JaJ'h02=h02=5@CJOJQJ^JaJ$WX~   $ % L k l C W $ 0d*$a$gdZ3 $ 0d*$a$ $ Hd*$a$ $d*$a$gd02=     ! " & ' 7 8          # ɹܭܭܭܭܭܭܕܭܭܕܡܕhw @OJQJ^Jhd@OJQJ^JhV@OJQJ^JhV@CJOJQJ^JaJ$hV5@CJOJQJ\^JaJh;n@OJQJ^Jh0 @OJQJ^JhZ3@OJQJ^J:    D E X Y Z [ \ a d f i n o H I P Q [ \  赚hiI@OJQJ^JhV5@OJQJ\^Jhw hw @OJQJ^Jhd@OJQJ^Jh. @OJQJ^Jh;n@OJQJ^Jhw @OJQJ^JhV@OJQJ^J*> Endnote ReferenceH*>@>  Footnote Text^JaJ@&!@ Footnote ReferenceH*TT TOC 1/ $ 0d*$]^`0PP TOC 2+ $ 0d*$]^`0PP TOC 3+ $ p0d*$]^p`0PP TOC 4+ $ @ 0d*$]^@ `0PP TOC 5+ $ 0d*$]^`0HH TOC 6# $0d*$^`0@@ TOC 70d*$^`0HH TOC 8# $0d*$^`0HH TOC 9# $ 0d*$^`0T T Index 1+ $ `d*$]^``T T Index 2+ $ 0d*$]^`0D.D  TOA Heading $d*$2"@2 Caption^JaJ:/: _Equation CaptionPK![Content_Types].xmlN0EH-J@%ǎǢ|ș$زULTB l,3;rØJB+$G]7O٭V$ !)O^rC$y@/yH*񄴽)޵߻UDb`}"qۋJחX^)I`nEp)liV[]1M<OP6r=zgbIguSebORD۫qu gZo~ٺlAplxpT0+[}`jzAV2Fi@qv֬5\|ʜ̭NleXdsjcs7f W+Ն7`g ȘJj|h(KD- dXiJ؇(x$( :;˹! I_TS 1?E??ZBΪmU/?~xY'y5g&΋/ɋ>GMGeD3Vq%'#q$8K)fw9:ĵ x}rxwr:\TZaG*y8IjbRc|XŻǿI u3KGnD1NIBs RuK>V.EL+M2#'fi ~V vl{u8zH *:(W☕ ~JTe\O*tHGHY}KNP*ݾ˦TѼ9/#A7qZ$*c?qUnwN%Oi4 =3N)cbJ uV4(Tn 7_?m-ٛ{UBwznʜ"Z xJZp; {/<P;,)''KQk5qpN8KGbe Sd̛\17 pa>SR! 3K4'+rzQ TTIIvt]Kc⫲K#v5+|D~O@%\w_nN[L9KqgVhn R!y+Un;*&/HrT >>\ t=.Tġ S; Z~!P9giCڧ!# B,;X=ۻ,I2UWV9$lk=Aj;{AP79|s*Y;̠[MCۿhf]o{oY=1kyVV5E8Vk+֜\80X4D)!!?*|fv u"xA@T_q64)kڬuV7 t '%;i9s9x,ڎ-45xd8?ǘd/Y|t &LILJ`& -Gt/PK! ѐ'theme/theme/_rels/themeManager.xml.relsM 0wooӺ&݈Э5 6?$Q ,.aic21h:qm@RN;d`o7gK(M&$R(.1r'JЊT8V"AȻHu}|$b{P8g/]QAsم(#L[PK-![Content_Types].xmlPK-!֧6 0_rels/.relsPK-!kytheme/theme/themeManager.xmlPK-!0C)theme/theme/theme1.xmlPK-! ѐ' theme/theme/_rels/themeManager.xml.relsPK]     ~ W  8@0(  B S  ?//779*urn:schemas-microsoft-com:office:smarttagsplace9*urn:schemas-microsoft-com:office:smarttagsState x&*EJ333333QV. w !7*Z302=iIVd!;nc #Q0 d>&)@h@UnknownG*Ax Times New Roman5Symbol3. *Cx ArialQ. Gill Sans Ultra Bold?= *Cx Courier NewACambria Math") f fx3% % !)Pxx23)PHX ?7*2!xx #40 acre Center Pivot System ExampleSt. Joseph County MSU ExtensionDeannaMOh+'0x  ( 4 @ LX`hp$40 acre Center Pivot System Example St. Joseph County MSU ExtensionNormalDeannaM2Microsoft Office Word@F#@@8Wx@8Wx%՜.+,04 hp  ,Michigan State University CANR/MSUE/MAES  $40 acre Center Pivot System Example Title  !"$%&'()*,-./0125Root Entry F 0)x71TableT"WordDocument