PRRIP 2012 Invoices ‎(2)‎

• Description: Platte River Recovery Implementation Program ‎(PRRIP)‎ Invoices for 2012 - Volume 2
• State: CO
• State: NE
• State: WY
• Basin: South Platte
• Water Division: 1
• Date: 1/1/2012
• Author: Platte River Recovery Implementation Program ‎(PRRIP)‎
• Title: Platte River Recovery Implementation Program ‎(PRRIP)‎ Invoices for 2012 - Volume 2
• Water Supply Pro - Doc Type: Budget

• Y
bP -'
2012 ISLAND
PIVOT & GRAVITY
Total Field Acres
162 Total Planted Acres
158.97
Hybrid (s):
33D47 & 32T84
landlord
Cost Field Operations
/acre
/Field
%landlord
total
Stalk Slicer
$9.00
$1,430.73
0%
$-
Spray
$8.00
$1,271.76
0%
$-
Plant
$12.00
$1,907.64
0%
$-
Spray
$8.00
$1,271.76
0%
$-
Cultivate
$10.00
$1,589.70
0%
$-
Sidedress
$9.00
$1,430.73
0%
$-
Ridge
$8.00
$1,271.76
0%
$-
Harvest
$40.00
$6,358.80
0%
$-
Trucking
$25.00
$3,974.25
0%
$-
$-
$-
0%
$-
$-
$-
0%
$-
$-
$-
0%
$-
$-
$-
0%
$-
TOTAL COST
FIELD OPERATIONS =
$129.00
$20,507.13
landlord
COST VARIABLE INPUTS
/acre
/Field
%landlord
total
31600 Ibs 11 -52 -0 + Zn.
$81.08
$12,810.00
50%
$6,405.00
2370 gal. 32% planting
$34.65
$5,508.31
50%
$2,754.16
2370 gal. 32% Cultivation
$34.65
$5,508.31
50%
$2,754.16
4582 gal 32% sidedress
$66.99
$10,649.40
50%
$5,324.70
Lexar @ 1.5 qts.
$11.81
$1,877.44
50%
$938.72
Makaze @ 24 oz x
$4.55
$723.31
50%
$361.66
Capture LFR @ 8 Oz.
$11.72
$1,863.13
50%
$931.56
Preplant Burndown
$-
$-
50%
$-
Seed 33D47 @ $ 192.58
$77.03
$12,245.46
50%
$6,122.73
Seed 32P84 @ $ 199.60
$79.84
$12,692.16
50%
$6,346.08
$-
$-
50%
$-
$-
$-
100%
$-
$-
100%
$-
Fuellrrigation
$67.20
$10,617.43
50%
$5,308.72
$-
100%
$-
$-
50%
$-
_m
/$ ACRE /FIELD $ LANDLORD
TOTAL COST = $598.51 $95,002.08 $37,247.48 L-.
BALANCE DUE = $37,247.48
REMIT TO: DOUBLE M FARMS, INC.
3385 E 11TH ST.
KEARNEY, NE. 68847
s