|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| |
|
|
|
Cost Budget |
|
|
|
| |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| Florida
Flatwoods Stargrass, Bermudagrass Annual Growing Costs 2003 1 |
1 acre |
| |
|
|
|
|
|
|
|
|
| Item |
|
|
Unit |
|
Quantity |
Price |
Value |
Your Farm |
| |
|
|
|
|
|
|
|
|
| Operating Costs |
|
|
|
|
|
|
|
| Dolomite 2,3 |
|
Ton |
|
0.25 |
$ 35.00 |
$
8.75 |
|
| N-P2O5-K2O (16-8-16) 2,4 |
Cwt |
|
4.00 |
$ 11.00 |
$
44.00 |
|
| Nitrogen 2,5 |
|
Cwt |
|
1.00 |
$ 36.00 |
$
36.00 |
|
| Micronutrients
6 |
|
Lbs |
|
8.20 |
$
0.51 |
$
4.17 |
|
| Herbicide 7 |
|
Quarts |
|
0.75 |
$
6.13 |
$
4.60 |
|
| Tractors and Machinery |
|
|
|
|
|
|
| Spraying |
|
Acre |
|
1.00 |
$
8.41 |
$
8.41 |
|
| Labor |
|
|
Hour |
|
0.12 |
$ 6.50 |
$
0.78 |
|
| Interest on Operating Capital |
Dollar |
|
$
92.92 |
10% |
$
9.29 |
|
| |
Total Operating Costs |
|
|
|
$116.00 |
|
| |
|
|
|
|
|
|
|
|
| Ownership Costs |
|
|
|
|
|
|
|
| Return to Management |
Acre |
|
1.00 |
$
26.40 |
$
26.40 |
|
| Machinery |
|
|
|
|
|
|
|
| Discs |
|
Acre |
|
1.00 |
$
3.02 |
$
3.02 |
|
| Plows |
|
Acre |
|
1.00 |
$
3.83 |
$
3.83 |
|
| Mowers |
|
Acre |
|
1.00 |
$
2.86 |
$
2.86 |
|
| Spreader |
|
Acre |
|
1.00 |
$
0.66 |
$
0.66 |
|
| Tractors |
|
|
|
|
|
|
|
|
| 60-80 hp |
|
Acre |
|
1.00 |
$
1.95 |
$
1.95 |
|
| 100+ hp |
|
Acre |
|
1.00 |
$
15.75 |
$
15.75 |
|
| Overhead |
|
Acre |
|
1.00 |
$ 66.00 |
$
66.00 |
|
| Land Rent |
|
Acre |
|
1.00 |
$ 20.00 |
$
20.00 |
|
| |
Total Ownership Costs |
|
|
|
$140.47 |
|
| |
|
|
|
|
|
|
|
|
| Total Costs |
|
|
|
|
|
$256.47 |
|
| |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| Notes: |
|
|
|
|
|
|
|
|
| 1 |
Dry
matter yield expected at 2.5 ton/acre |
|
|
|
|
| 2 |
Fertilizer and dolomite costs include
custom spreading |
|
|
|
| 3 |
Application is based on application of 1 ton of dolomite for every
four years |
|
| |
Soil test may indicate the need to lime more or less frequently;
target pH is 5.5 |
|
| 4 |
Apply
in early February |
|
|
|
|
|
|
| 5 |
Apply in June, 50# of N per acre, Apply in
September, 50# of N per acre |
|
|
| |
can
be obtained through Ammonium Nitrate or Ammonium Sulfate |
|
|
| 6 |
Includes 2# each of elemental Zn, Mn, Cu, and Fe from a sulfate source |
|
|
| |
0.2#
of B and 5# of S |
|
|
|
|
|
| 7 |
1.5
quart per acre of Weedmaster® every 2 years |
|
|
|
| |
|
|
|
|
Prepared by: |
Tom E Anton, Agricultural Economist |
| |
|
|
|
|
|
Scott Smith, Economic Analyst |
| |
|
|
|
|
|
Paul Mislevy, Agronomist |
|
|
|
|
|
|
|
|
|
|