 |
 |
| These
numbers are for storage units holding 1000 and 3000 tons
of forage At 35% dry matter All cost are shown as $/year |
| |
|
|
TOWER
SILO
|
|
|
| |
|
|
| Filling
|
1000
ton |
3000
ton |
| |
|
|
| Blower
Tractor |
375
|
800 |
| Blower
Replacement |
1166 |
1166 |
| |
|
|
| TOTAL |
1,541 |
1,966 |
| |
|
|
UNLOADING
|
|
|
| |
|
|
| Replacement
|
2,153 |
2,153 |
| Maintenance |
300 |
300 |
| Electricity |
95 |
190 |
| Labor |
1,825 |
3,650 |
| Feeding
losses |
0 |
0 |
| |
|
|
| TOTAL |
4,374 |
6,293 |
| |
|
|
| INITIAL
COSTS |
|
|
| |
|
|
| Structure |
2,400 |
5,800 |
| Interest/year
|
2,349 |
4,450 |
| |
|
|
| TOTAL |
4,749 |
10,250 |
| |
|
|
| STORAGE
LOSSES |
|
|
| 7%
of tonnage @ $25/ton |
1,750 |
5,250 |
| |
|
|
| TOTAL/YEAR |
$12,414 |
$23,760 |
| |
|
|
| TWENTY-YEAR
COST |
$248,280 |
$475,200 |
Top
of page
BUNKER
SILO
|
|
|
| |
|
|
| Filling
|
1000
ton |
3000
ton |
| |
|
|
| Packing
tractor |
450 |
1250
|
| Packing
operator |
180 |
500 |
| Plastic
|
400 |
1,000 |
| Tire
cost |
50 |
100 |
| Labor
to cover |
60 |
150 |
| |
|
|
| TOTAL
|
1,140 |
3,000 |
| |
|
|
| UNLOADING |
|
|
| Tractor
operation |
3,650 |
9,125 |
| Tractor
depreciation |
1,200 |
2,400 |
| Maintenance |
90 |
120 |
| Labor |
3,650 |
9,125 |
| Feeding
losses |
250 |
750 |
| |
|
|
| TOTAL |
8,840 |
21,520 |
| |
|
|
INITIAL
COSTS
|
|
|
| Structure |
2,100 |
2,850 |
| Interest/year |
1,062 |
1,593 |
| |
|
|
| TOTAL |
3,162
|
4,443 |
| |
|
|
| STORAGE
LOSSES |
|
|
| 17%
of tonnage @ $25/ton |
4,250 |
12,750 |
| |
|
|
| TOTAL
COST/YEAR |
$17,392 |
$41,713 |
| |
|
|
| TWENTY-YEAR
COST |
$347,840 |
$834,260 |
Top
of page
| SILAGE
BAGS |
|
|
| |
|
|
| FILLING |
1000
ton |
3000
ton |
| Bagger
tractor |
250 |
750 |
| Bagger
replacement |
2,300 |
2,300 |
| Bags
@ $300 |
1,800 |
4,800 |
| Maintenance |
200 |
200 |
| |
|
|
| TOTAL |
4,550 |
8,050 |
| |
|
|
| UNLOADING |
|
|
| Tractor
Operation |
5,475 |
10,950 |
| Tractor
Depreciation |
1,600 |
1,600 |
| Maintenance
|
140 |
140 |
| Labor
|
5,475 |
10,950 |
| Feeding
losses |
250 |
750 |
| |
|
|
| TOTAL |
12,940 |
24,390 |
| |
|
|
| INITIAL
COSTS |
|
|
| Concrete
pad |
750
|
1,950 |
| Interest/year |
968 |
1,440 |
| |
|
|
| TOTAL
|
1,718 |
3,390 |
| |
|
|
| STORAGE
LOSSES |
|
|
| 10%
of tonnage @ $25/ton |
2,500 |
7,500 |
| |
|
|
| TOTAL
COST/YEAR |
$21,708 |
$43,330 |
| |
|
|
| TWENTY-YEAR
COST |
$434,160 |
$866,600 |
Cost
Inputs
-$10/hour for all labor
-$25/hour to operate filling tractors
-$10/hour to operate unloading tractors
-$25/ton on all silage losses not labeled
-Interest calculated at 7% on a 15 year loan on the
tower, 10 years on the bunker, 10 years for bagger,
pad, and skid steer
-Losses during feed out are: bunker 1%; bag, 1%
Tower
Costs
-$116,000 initial cost for 3000 ton tower with 20-year
life span
-$48,000 initial cost for 1000 ton tower with 20-year
life span
-$28,000 for tower unloader with 13-year
-$.52/hour to operate unloader for 1-hour/day on 3000
ton, ½-hour/day
on 1000 ton
-$7,000 initial cost for blower with 6-year life span
-32 hours to fill the 3000 ton tower silo, 15 hours
to fill 1000 ton silo
Bunker
Costs
-$57,000
initial cost on the 3000 ton bunker and $42,000 for
1000 ton,
each with 20 year life spans
- 10-year life span on $40,000 unloading tractor for
the 3000 ton bunker
with 60% of use in the bunker
- 10-year life span on $20,000 unloading tractor in
the 1000 ton bunker
with 60% of use in the bunker
- 50 hours in packing the 3000 ton bunker, 18 hours
in the 1000 ton
- bunker
- 2,5 hours/day unloading bunker for 3000 ton
- - 1 hour/day unloading bunker for 1000 ton
Bag
Cost
-
30 hours to fill the 3000 tons in bags, 10 hours to
fill 1000 tons in bag
- 7 year life span on $16,000 skid steer for bags with
70% of use for bag
- 3 hours/day unloading bag for 3000 ton
- 1.5 hours/day unloading bag for 1000 ton
- $23,000 bagger with 10-year life
- $39,000 for the concrete pad for 3000 tons of bag
storage
- $15,000 for the concrete pad for 1000 tons of bag
storage
All
inputs have been taken from research universities, or
where Applicable, inputs are averages from several producers
or
implement Dealers. |
Top
of page |
|
 |
 |
|
 |