|
2002 Potato Budgets
|
|
Shepody1
|
Russet Burbank2
|
Item
|
Q/Acre |
Unit |
Pr/Unit
($) |
Value or
Cost/Acre
($) |
Q/Acre |
Unit |
Pr/Unit ($) |
Value or
Cost/Acre ($) |
|
Gross Returns |
260.11 |
Cwt |
4.51 |
1173.58 |
375.00 |
Cwt |
4.40 |
1650.00 |
|
Trucking Allowance |
260.11 |
Cwt |
0.75 |
195.08 |
375.00 |
Cwt |
0.75 |
281.25 |
|
|
|
|
|
|
|
|
|
|
|
Variable Costs |
|
|
|
|
|
|
|
|
|
Seed: |
|
|
|
|
|
|
|
|
|
Potato Seed, Treatment, & Cut |
17.00 |
Cwt |
13.50 |
229.50 |
20.00 |
Cwt |
10.50 |
210.00 |
|
Fertilizer: |
|
|
|
|
|
|
|
|
|
Preplant 5-13-38-2+4#Zn+4#Cu |
385.00 |
Units |
|
47.60 |
|
|
|
|
|
Preplant 12-27-9-8-4#Zn-4#Cu |
|
|
|
|
275.00 |
Units |
|
54.11 |
|
Hilling 9-12-21-6 |
200.00 |
Units |
|
18.51 |
|
|
|
|
|
29-10-13 |
|
|
|
|
100.00 |
Units |
|
12.84 |
|
28-0-0 |
200.00 |
Lb |
0.09 |
5.27 |
230.00 |
Lb |
0.26 |
59.80 |
|
NH3 |
|
|
|
|
40.00 |
Lb |
0.14 |
5.60 |
|
Pesticide: |
|
|
|
|
|
|
|
|
|
Roundup |
0.50 |
Gal |
36.00 |
8.90 |
0.13 |
Gal |
29.00 |
3.77 |
|
Poast |
1.00 |
Pt |
65.00 |
8.15 |
|
|
|
|
|
Asana |
4.00 |
Oz |
1.18 |
4.72 |
|
|
|
|
|
Bravo Zn |
1.25 |
Pt |
6.75 |
75.94 |
1.50 |
Pt |
6.75 |
60.75 |
|
Quadris |
6.40 |
Oz |
2.50 |
32.00 |
6.40 |
Oz |
2.50 |
32.00 |
|
Ridomil |
|
|
|
|
4.00 |
Lb |
11.47 |
45.88 |
|
Sencor |
|
|
|
|
0.39 |
Lb |
21.00 |
8.15 |
|
Matrix |
|
|
|
|
1.30 |
Oz |
13.00 |
16.00 |
|
Irrigation: |
|
|
|
|
|
|
|
|
|
Irrigation Power |
|
|
|
30.00 |
|
|
|
30.00 |
|
Other: |
|
|
|
|
|
|
|
|
|
Transportation (Grand Forks
Simplot) |
291.32 |
Cwt |
1.40 |
407.85 |
|
|
|
|
|
Transporation – trucking |
|
|
|
|
399.00 |
Cwt |
1.40 |
558.60 |
|
Crop Insurance |
|
|
|
25.00 |
|
|
|
30.00 |
|
Custom Work: |
|
|
|
|
|
|
|
|
|
3Spring, Summer, Fall |
|
|
|
250.00 |
|
|
|
|
|
Field Work: |
|
|
|
|
| |