30 likes | 114 Views
Variable Costs Per Acre: Full Production, 2008. Unit Quant. Price/Unit Total/A Lime 1 ton/A $30 $30 N 150 lbs $1.00 $150 P 40 lbs $0.73 $29.20 K 60 lbs $0.83 $49.98 Zn Sulfate 50 lbs $0.8 $40 Foliar Zn 3 Appl. $2.00 $6.00
E N D
Variable Costs Per Acre: Full Production, 2008 Unit Quant. Price/Unit Total/A Lime 1 ton/A $30 $30 N 150 lbs $1.00 $150 P 40 lbs $0.73 $29.20 K 60 lbs $0.83 $49.98 Zn Sulfate 50 lbs $0.8 $40 Foliar Zn 3 Appl. $2.00 $6.00 Foliar B 3 Appl. $1.30 $3.90 Fungicides 8 Appl.* $9.89 $79.12 Herbicides 4 Appl $29.25 $117 Insecticides 10 $14.41 $144.16 Fuel Gal 33 Gal $4.33 $142.89 Irrigation $50 Irrigation Repairs $20 Equipment Repairs & Maint. $30.91 Labor 25 hrs $8 $200 Interest 1093.16 8% $87.45 Harvest $354.2 Total 2008 Variable Costs 1534.81 18%
2008 Harvest Costs Quantity Cost/Application Cost/Acre Fuel 30 6 180 Machinery 22.21 Labor 4 8 32.00 Cleaning/Drying 1000 lbs .12 120 354.21
6.7% Unit Quant. Price/Unit Total/A Lime 1 ton/A $30 $30 Poultry Litter 2 ton/A $45 $90 Foliar Zn 3 Appl. $2.00 $6.00 Foliar B 3 Appl. $1.30 $3.90 Fungicides 8/8 Appl.* $9.89 $79.12 Herbicides 4 Appl $29.25 $117 Insecticides 10 $14.41 $144.16 Fuel Gal 33 Gal $.4.33 $142.89 Irrigation $50 Irrigation Repairs $20 Equipment Repairs & Maint. $30.91 Labor 25 hrs $8 $200 Interest 913.98 8% $73.12 Harvest $354.2 Total 2008 Variable Costs 1341.29 1534.81-1341.29 = 193.52/A savings from poultry litter