2022 Fairy Ring Programs Comparisons
Product Information
Application Costs
Product Purhcase Costs
Select Product Rebates
Actual Product Needed
Total Units Needed for Purchase
Avg. Rebate %
Average Net Rebated $
Gross Applied Cost
Gross Applied Cost/App
Net Applied Cost/App
Gross Applied Cost/Acre
Net Applied Cost/Acre
Total Product Gross $
Total Product Net $
Total Product Gross $/Acre
Total Product Net $/Acre
Application Size
Unit of Sale
Rate/M
Manufacturer
Product
Gross $
# apps
Net Applied Cost
3 Acres 3 Acres 3 Acres 3 Acres 4 Acres 4 Acres 4 Acres 4 Acres 3 Acres 3 Acres 3 Acres 3 Acres 4 Acres 4 Acres 4 Acres 4 Acres 3 Acres 3 Acres 3 Acres 4 Acres 4 Acres 4 Acres 3 Acres 3 Acres 3 Acres 4 Acres 4 Acres 4 Acres
Lexicon
$ $ $ $ $ $ $
525.00 196.04 462.50 171.00 525.00 196.04 462.50
12% 12% 12% 12%
$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $
462.00 172.52 407.00 150.48 462.00 172.52 407.00
21 fl oz Bottle 26 fl oz Bottle 37 fl oz Bottle 11.4 fl oz Bottle 21 fl oz Bottle 26 fl oz Bottle 37 fl oz Bottle 114 fl oz Bottle
0.47 fl oz 0.8 fl oz 0.85 fl oz 0.26 fl oz 0.47 fl oz 0.8 fl oz 0.85 fl oz 0.26 fl oz 0.47 fl oz 0.8 fl oz 0.85 fl oz 0.26 fl oz 0.47 fl oz 0.8 fl oz 0.85 fl oz 0.26 fl oz
2 1 1 1 5 2 1 1 1 5 2 1 1 1 5 2 1 1 1 5 2 1 2 5 2 1 2 5 2 1 2 5 2 1 2 5 4 3 7 4 3 7
122.84 fl oz 104.54 fl oz 111.08 fl oz 33.98 fl oz 163.79 fl oz 139.39 fl oz 148.10 fl oz 45.30 fl oz
$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $
3,070.98
$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $
2,702.46
$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $
1,535.49
$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $
1,351.23
$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $
1,023.66
$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $
900.82 231.22 407.29 149.50
6 21.0 fl oz Bottle 5 26.0 fl oz Bottle 4 37.0 fl oz Bottle 3 11.4 fl oz Bottle 8 21.0 fl oz Bottle 6 26.0 fl oz Bottle 5 37.0 fl oz Bottle 1 114.0 fl oz Bottle
$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $
3,150.00
$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $
2,772.00
$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $
1,050.00
$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $
924.00 287.53 542.67 150.48
Maxtima
788.26
693.67
788.26
693.67
262.75 462.83 169.88
980.20
862.58
326.73 616.67 171.00
Navicon 37
1,388.48
1,221.86
1,388.48
1,221.86
1,850.00
1,628.00
Xzemplar
509.65
448.49
509.65
448.49
513.00
451.44
Totals
5,757.37 4,094.64 1,051.02 1,851.30
5,066.48 3,603.28
1,151.47 2,047.32 1,051.02 1,851.30
1,013.30 1,801.64
1,919.12 1,023.66
1,688.83
6,493.20 4,200.00 1,176.24 2,312.50 1,488.84 9,177.58
5,714.02 3,696.00 1,035.09 2,035.00 1,310.18 8,076.27
2,164.40 1,050.00
1,904.67
Lexicon
12% 12% 12% 12%
900.82 231.22 407.29 130.16
924.00 258.77 508.75 327.54
Maxtima
924.89
924.89
262.75 462.83 147.91
294.06 578.13 372.21
Navicon 37
1,629.14
1,629.14
Xzemplar
1,488.84 $
1,310.18
591.65
520.65
591.65
520.65
Totals
7,588.61
6,677.97
1,517.72
1,335.59
1,897.15
1,669.49
2,294.40
2,019.07
Lexicon
$ $
525.00 196.04
12% 12% 12% 12%
462.00 172.52
21 fl oz Bottle 26 fl oz Bottle
122.84 fl oz 104.54 fl oz
3,070.98
2,702.46
1,535.49
1,351.23
1,023.66
900.82 231.22 306.48 130.16
6 21.0 fl oz Bottle 5 26.0 fl oz Bottle
3,150.00
2,772.00
1,050.00
924.00 287.53 882.93 436.73
Maxtima
788.26
693.67 919.45 390.49
788.26
693.67 919.45 390.49 941.21
262.75 348.28 147.91
980.20
862.58
326.73
Navicon 2.5
3,010.00 $ 1,488.84 $
2,648.80 1,310.18
2.5 Gal Jug
0.87 Gallons
1,044.83
1,044.83
1 2.5 Gal Jug
3,010.00 1,488.84 8,629.04 4,200.00 1,176.24 3,010.00 1,488.84 9,875.08
2,648.80 1,310.18 7,593.56 3,696.00 1,035.09 2,648.80 1,310.18 8,690.07
1,003.33
Xzemplar 114
114 fl oz Bottle
33.98 fl oz
443.74
443.74
1 114.0 fl oz Bottle
496.28
Totals
5,347.81 4,094.64 1,051.02
4,706.07 3,603.28
1,069.56 2,047.32 1,051.02
1,782.60 1,023.66
1,568.69
2,876.35 1,050.00
2,531.19
Lexicon
$ $
525.00 196.04
12% 12% 12% 12%
462.00 172.52
21 fl oz Bottle 26 fl oz Bottle 37 fl oz Bottle 114 fl oz Bottle
163.79 fl oz 139.39 fl oz
1,801.64
900.82 231.22
8 21.0 fl oz Bottle 6 26.0 fl oz Bottle 1 37.0 fl oz Bottle 1 114.0 fl oz Bottle 2 2.5 Gal Jug 1 2.5 Gal Jug 1 51.0 fl oz Bottle 3 2.5 Gal Jug 1 2.5 Gal Jug 2 51.0 fl oz Bottle 2 2.5 Gal Jug 1 2.5 Gal Jug 1 51.0 fl oz Bottle 3 2.5 Gal Jug 1 2.5 Gal Jug 2 51.0 fl oz Bottle
924.00 258.77 662.20 327.54
Maxtima
924.89
924.89
262.75
294.06 752.50 372.21
Navicon 2.5
3,010.00 $ 1,488.84 $
2,648.80 1,310.18
1.16 Gallons
94.13
82.83
94.13
82.83
23.53
20.71
Xzemplar 114
45.30 fl oz
591.65
520.65
591.65
520.65
147.91
130.16
Totals
5,831.43
5,131.66
1,166.29
1,026.33
1,457.86
1,282.92
2,468.77
2,172.52
Tartan <6
$ $ $ $ $ $ $ $ $ $ $ $
850.00 417.00 600.00 850.00 417.00 600.00 775.00 417.00 600.00 775.00 417.00 600.00
8% 40.00 $ 8% 5.00 $
742.00 383.64 552.00 742.00 383.64 552.00 673.00 383.64 552.00 673.00 378.64 552.00
2.5 Gal Jug 2.5 Gal Jug
2 fl oz 1 fl oz
4.08 Gallons 1.02 Gallons
1,388.48
1,212.06
694.24 170.29 299.80 431.67 925.65 227.06 401.78 576.38 632.98 170.29 299.80 407.17 843.98 227.06 401.78 543.71
606.03 156.67 275.81 384.07 808.04 208.89 369.63 512.85 549.67 156.67 275.81 361.53 732.90 206.17 369.63 482.25
462.83
404.02
1,700.00
1,484.00
566.67 139.00 200.00 905.67 637.50 104.25 300.00
494.67 127.88 184.00 806.55 556.50
Mirage
170.29 599.59
156.67 551.62
56.76
52.22
417.00 600.00
383.64 552.00
Densicor
8%
$
-
51 fl oz Bottle 0.195 fl oz
50.97 fl oz
199.86 719.45 462.83
183.87 640.12 404.02
Totals
2,158.36 1,851.30
1,920.35 1,616.08
2,717.00 2,550.00
2,419.64 2,226.00
Tartan <6
8% 40.00 $ 8% 5.00 $
2.5 Gal Jug 2.5 Gal Jug
2 fl oz 1 fl oz
5.45 Gallons 1.36 Gallons
Mirage
227.06 803.55
208.89 739.27
56.76
52.22
417.00
383.64
95.91
Densicor
8%
$
-
51 fl oz Bottle 0.196 fl oz
68.30 fl oz
200.89 720.48
184.82 641.06
1,200.00 4,167.00
1,104.00 3,713.64
276.00 928.41 448.67 127.88 184.00 760.55 504.75
Totals
2,881.91
2,564.24
1,041.75
Tartan >6
8% 40.00 $ 8% 5.00 $
2.5 Gal Jug 2.5 Gal Jug
2 fl oz 1 fl oz
4.08 Gallons 1.02 Gallons
1,265.96
1,099.35
421.99
366.45
1,550.00
1,346.00
516.67 139.00 200.00 855.67 581.25 104.25 300.00 985.50
Mirage
170.29 599.59
156.67 551.62
56.76
52.22
417.00 600.00
383.64 552.00
Densicor
8%
$
-
51 fl oz Bottle 0.195 fl oz
50.97 fl oz
199.86 678.62 421.99
183.87 602.55 366.45
Totals
2,035.85 1,687.95
1,807.64 1,465.79
2,567.00 2,325.00
2,281.64 2,019.00
Tartan >6
8% 40.00 $ 8% 5.00 $
2.5 Gal Jug 2.5 Gal Jug
2 fl oz 1 fl oz
5.45 Gallons 1.36 Gallons
Mirage
227.06 803.55
206.17 739.27
56.76
51.54
417.00
378.64
94.66
Densicor
8%
$
-
51 fl oz Bottle 0.196 fl oz
68.30 fl oz
200.89 679.64
184.82 602.81
1,200.00 3,942.00 3,850.20 5,421.00 9,271.20 5,133.60 7,089.00 12,222.60
1,104.00 3,501.64 3,465.18 4,878.90 8,344.08 4,620.24 6,380.10 11,000.34
276.00 875.41
Totals
2,718.56
2,411.23 3,301.88 4,681.49 7,983.38 4,402.51 6,241.99 10,644.50
3 Acres 3 Acres
Briskway
1,283.40 $
10% 10%
$ $
- -
$ $
1,155.06
1 Gal Jug
0.7 fl oz
2.86 Gallons
3,668.76 5,201.66 8,870.42 4,891.68 6,935.54 11,827.22
917.19
825.47
1,222.92 1,733.89 2,956.81 1,222.92 1,733.89 2,956.81
1,100.63 1,560.50 2,661.13 1,100.63 1,560.50 2,661.13
3 1.0 Gal Jug 13 22.0 oz bottle
1,283.40 1,807.00 3,090.40 1,283.40 1,772.25 3,055.65
1,155.06 1,626.30 2,781.36 1,155.06 1,595.03 2,750.09
Velista
$
417.00
375.30
22 oz bottle
0.7 oz
274.43 oz
1,733.89 1,267.20 1,222.92 2,311.85 1,689.60
1,560.50 1,140.48 1,100.63 2,080.66 1,520.64
Totals
4 Acres 4 Acres
Briskway
1,283.40 $
10% 10%
$ $
- -
$ $
1,155.06
1 Gal Jug
0.7 fl oz
3.81 Gallons
4 1.0 Gal Jug 17 22.0 oz bottle
Velista
$
417.00
375.30
22 oz bottle
0.7 oz
365.90 oz
Totals
Made with FlippingBook - Online Brochure Maker