Embed Size (px)
Citation preview
Colorado Potato Certification Service
Annual Summary
2016 Crop
In conjunction with
CCPGA Annual Meeting
February 6, 2017
Staff Listing – page 1
Bulk Shipment History Chart – page 2
Acres Entered/Accepted Table – page 3
Acres Entered/Accepted Chart – page 4
Variety acreage entered 2015/2016 comparison – page 5
Grower Entry/Full Certified Acreage Comparison Chart – page 6
Grower Entry/Full Certified Acreage Tables – page 7-8
Tissue Culture Laboratory Summary – page 9
Disease Testing Laboratory Summary – page 10-11
PCR Laboratory Summary – page 12
2016 Crop Post Harvest Test Summary - page 13
PCS Fee Increase Worksheet - page 14
PCS General Budget Worksheet Fiscal YTD – page 15
1
Colorado Potato Certification Service Colorado State University
located at San Luis Valley Research Center 0249 East County Road 9 North
Center, CO 81125 719-754-3496
Fax 719-754-2619
Manager
Andrew Houser, M.S.
Extension 26
Disease Lab Supervisor
Greg Hess
Extension 15
Tissue Culture Manager
Carolyn Keller
Extension 29
Research Coordinator
Michelle Leckler
Extension 10
Disease Testing Specialist
Teresa Almeida
Extension 18
Research Associate I
Sarah Shawcroft
Extension 18
Accounting Technician III
Sharon Yust
Extension 17
potatoes.colostate.edu
Year Out of valley % Out of Valley Local Shipments % Local Totals Acres Accepted
1996 634,075 62% 383,931 38% 1,018,006 12,164
1997 668,790 56% 522,298 44% 1,191,088 10,724
1998 809,081 64% 451,906 36% 1,260,987 13,400
1999 1,194,801 76% 370,519 24% 1,565,320 14,150
2000 1,013,069 72% 386,727 28% 1,399,796 15,932
2001 907,683 73% 342,880 27% 1,250,563 13,031
2002 1,109,101 76% 349,678 24% 1,458,779 15,106
2003 1,078,482 75% 359,283 25% 1,437,765 13,197
2004 652,760 60% 441,006 40% 1,093,766 12,492
2005 670,933 62% 407,103 38% 1,078,036 12,813
2006 670,781 60% 443,984 40% 1,114,765 12,920
2007 642,893 55% 523,111 45% 1,166,004 10,786
2008 635,336 60% 421,660 40% 1,056,996 12,240
2009 527,789 57% 404,465 43% 932,254 11,520
2010 722,594 60% 471,898 40% 1,194,492 12,170
2011 581,880 57% 445,445 43% 1,027,325 13,286
2012 464,588 54% 401,741 46% 866,329 13,834
2013 414,425 48% 452,131 52% 866,556 9,737
2014 462,421 56% 361,573 44% 823,994 10,975
2015 474,953 49% 494,339 51% 969,292 9,357
2
Bulk Shipment History
0
200,000
400,000
600,000
800,000
1,000,000
1,200,000
1,400,000
19
96
19
97
19
98
19
99
20
00
20
01
20
02
20
03
20
04
20
05
20
06
20
07
20
08
20
09
20
10
20
11
20
12
20
13
20
14
20
15
c
w
t
S
h
i
p
p
e
d
Year
Shipping History
Out of valley
Local Shipments
3
Acres Acres
Year Entered Approved % BRR % PLRV % MO % BL % Admin. %
1975 6,184 5,527 89.4 135 2.2 392 6.3
7,931 6,555 82.7 638 8.0 380 4.8
11,597 9,497 81.9 1,143 9.9 497 4.3
10,867 8,108 74.6 532 4.9 1,854 17.1
8,552 7,099 83.0 157 1.8 458 5.4
1980 7,113 6,358 89.4 470 6.6 10 0.1
8,256 7,140 86.5 452 5.5 236 2.9
10,572 8,048 76.1 1,375 13.0 634 6.0
9,671 7,408 76.6 1,437 14.0 697 7.2
11,233 9,795 87.2 1,133 10.1 254 2.3
1985 14,142 11,913 84.2 1,754 12.4 35 0.2
11,977 9,840 82.2 1,780 14.9 1 0.0
13,385 10,413 77.8 2,387 17.8 14 0.1
11,224 10,636 94.8 406 3.6 0 0.0
10,438 10,166 97.3 37 0.4 0 0.0
1990 10,210 9,210 90.2 763 7.4 16 0.2
11,271 9,790 86.8 577 5.1 155 1.4 198 1.80
10,702 10,034 93.8 203 1.9 80 0.7 0 0.00
10,508 9,834 93.6 259 2.5 0 0.0 213 2.00
10,878 10,610 97.6 72 0.7 3 0.1 75 0.70 10 0.10 108 1.00
1995 11,928 11,070 92.8 144 1.2 0 0.0 471 3.90 173 1.50 70 0.60
13,225 12,164 95.4 269 2.0 0 0.0 50 0.40 0 0.00 190 1.40
11,571 10,724 92.7 0 0.0 13 0.1 455 3.90 0 0.00 379 3.30
14,678 13,400 91.3 0 0.0 31 0.2 493 3.40 94 0.60 660 4.50
14,883 14,150 95.4 0 0.0 0 0.0 396 2.70 0 0.00 261 1.80
2000 16,831 15,932 94.7 146 0.9 7 0.1 397 2.40 46 0.30 303 1.80
16,906 13,031 77.1 1,158 6.8 0 0.0 1,330 7.90 36 0.20 1,334 7.90
17,400 15,106 86.8 895 5.1 2 0.1 1,013 5.80 122 0.70 259 1.50
15,705 13,197 84.0 592 3.8 530 3.4 809 5.20 86 0.50 834 5.30
14,933 12,492 83.7 254 1.7 151 1.0 1,393 9.30 37 0.20 452 3.00
2005 15,289 12,813 83.8 542 3.5 49 0.3 417 2.70 148 1.00 1,358 8.90
14,268 12,920 90.6 0 0.0 0 0.0 518 3.60 228 1.60 602 4.20
14,429 10,786 74.7 94 0.7 0 0.0 3,423 23.70 5 0.03 122 8.50
15,373 12,240 79.6 0 0.0 0 0.0 3,034 19.70 68 0.40 29 0.20
13,326 11,520 86.4 0 0.0 50 0.4 1,052 7.90 632 4.70 72 0.50
2010 13,122 12,053 91.8 245 1.9 0 0.0 459 3.50 187 1.40 177 1.30
14,998 13,286 88.6 665 4.4 0 0.0 825 5.50 137 0.90 75 0.50
15,918 13,641 85.6 0 0.0 0 0.0 1,578 9.90 243 1.50 385 2.40
13,256 9,737 73.0 0 0.0 5 0.1 3,161 23.00 297 2.20 43 0.30
12,730 10,975 86.2 0 0.0 2 0.0 1,206 9.50 213 1.70 102 0.80
11,667 9,329 80.0 0 0.0 4 0.1 1,622 14.10 671 5.20 40 0.40
2016 11,341 10,938 96.4 0 0.0 0 0.0 148 0.01 194 0.02 48 0.01
Cumulative Results
Colorado Potato Certification Program
4
Cultivar 2015 Acreage 2016 Acreage Change 15-16
Russet Norkotah Selections 2125 2156 1.47%
Canela Russet 1681 970 -42.27%
Teton Russet 0 585 100.00%
Centennial Russet 401 542 34.98%
Chipeta 313 348 11.10%
Rio Grande Russet 660 311 -52.84%
Classic Russet 745 302 -59.49%
Yukon Gold 242 291 20.43%
Atlantic 158 229 45.29%
LaRatte 281 190 -32.45%
Alegria 197 122 -38.22%
Satina 254 104 -59.13%
Desiree 94 98 4.22%
Lamoka 56 95 70.56%
Mesa Russet 57 74 29.86%
Chieftain 79 71 -9.99%
NY115 74 69 -6.67%
Colorado Rose 26 68 166.86%
Crestone Russet 9 54 529.84%
Latona 88 46 -48.36%
Russet Nugget 48 37 -23.58%
CO05110-6RU 4 32 721.45%
Austrian Crescent 28 30 6.39%
Innovator 165 25 -85.02%
AC99330-1P/Y 0 22 100.00%
Dark Red Norland 1 21 2370.93%
Rose Finn Apple 70 19 -72.81%
Purple Majesty 18 19 3.84%
Molli 71 18 -74.10%
Soraya 147 17 -88.35%
Mozart 111 15 -86.22%
German Butterball 11 15 37.15%
Columba 0 14 100.00%
CO05037-3W/Y 5 14 197.40%
Ludmilla 13 13 2.36%
Keuka Gold 2 13 438.56%
Sylvana 0 10 100.00%
Sangre 11 3 10 210.69%
Asterix 47 9 -80.77%
Nicola 9 9 100.00%
Mountain Rose 7 8 15.99%
Masquerade 17 8 -54.81%
CO97232-2R/Y 0 8 100.00%
Elfe 25 7 -71.87%
DT6063-1R 45 7 -84.50%
AC00206-2W 3 7 101.47%
Mercury Russet 12 7 -43.90%
Anuschka 41 6 100.00%
French Fingerling 9 6 -29.70%
5
Acres Entered Comparison, Top 50 Cultivars
6
0
2000
4000
6000
8000
10000
12000
14000
16000
2007 2008 2009 2010 2011 2012 2013 2014 2015 2016
Acres Entered: Full Certified compared to Grower Entry
Full Certified Acreage Grower Entry Acreage
CULTIVAR
2016 CERTIFICATION PROGRAM RESULTS - ACREAGE REJECTED OR WITHDRAWN
TOTALACREAGE REASONWithdrawn BL VM ADMIN
AC00'1'151-5W
WNC23O-14RU
Totaf Acres Entered 11,341.0Total Acres Accepte 10,938.0LR=Leafroll, MO=Mosaic, BL=Blackleg,
96.4%VM=Variety mix, Admin=Administrative reasons
CULTIVAR
2016 CERTIFICATION PROGRAM RESULTS. DOWNGRADED ACRES
TOTAL ACREAGETotal LR MO BL VM ADMIN
Canela Russet 0.06 0.06Centennial Russet 0.06 U,UO
Chipeta 0.06 0.06Colorado Rose 0.53Crestone Russet 0.06 U.UO
Mercury Russet 0.06 0.06Mesa Russet 4.94 4.94Mountain Rose 0.06 U.UO
Purple Maiesty 0.77 0.77Ranoer Russet 0.04 0.04Red LaSoda 0.04 0.04Red LaSoda 10 2.80 2.80Red Luna 0.50 0.50Rio Grande Russet 6.95 6.95Russet Burbank 0.04 0.04Russet Norkotah 3 14.00 14.00Miscellaneous 4.23 4.23Iotal 35.20 0.00 35.20 0.00 0.00
TOTAL ACREAGE REASON
Cultivar Rejected Withdrawn Total LR MO BL VM ADMIN
410 0.02 0.02 0.02
935 0.02 0.02 0.02
Alegria 10 10 10
ATX08181-5Y/Y 0.018 0.018 0.018
Canela Russet 0.015 0.015 0.015 CO02024-9W 0.018 0.018 0.018
CO03276-4RU 0.018 0.018 0.018
CO04233-1RU 0.018 0.018 0.018
CO05152-5RU 0.018 0.018 0.018
CO05211-4R 0.018 0.018 0.018
French Fingerling 0.76 0.76 0.76
Pacific Russet 133 133 133
Purple Majesty 0.018 0.018 0.018
Rose Finn Apple 0.76 0.76 0.76
Russet Norkotah 112 35 35 20 15
Russet Norkotah 8 0.018 0.018 0.018
TC05276-7P/PW 0.018 0.018 0.018
TOTAL 179.717 0.02 179.737 0 21.555 158 0 0.182
LR=Leafroll, MO=Mosaic, BL=Blackleg, VM=Variety mix, Admin=Administrative reasons
Acres Acres
Year Entered Approved % BRR % PLRV % MO % BL % Admin. %
2013 2,496 2,060 82.5 0 0.0 0 0.0 376 15.07 55 2.22 0.0 0.00
2014 3,647 3,292 90.3 0 0.0 0 0.0 178 4.88 102 2.81 0.4 0.01
2015 2,828 2,222 78.6 0 0.0 0 0.0 353 12.50 354 0.00 0.6 0.00
2016 2840 2660 93.7 0 0.0 0 0.0 21.55 0.01 158 0.06 0.182 0.00
Acres Acres
Year Entered Approved % BRR % PLRV % MO % BL % Admin. %
2013 10,760 7,677 71.4 0 0 2.00 0.02 830 7.72 158 1.47 102 0.95
2014 9,082 7,683 84.6 0 0 2.45 0.03 1021 11.25 111 1.23 101 1.12
2015 8,838 7,107 80.4 0 0 4.33 0.05 1268 14.35 418 4.72 40 0.45
2016 8,501 8,278 97.4 0 0 0.00 0.00 126 0.02 36 0.01 48 0.01
8
Full Certified Grower - Colorado Potato Certification Program Cumulative Results
Grower Entry - Colorado Potato Certification Program Cumulative Acres
Grower Entry - Colorado Potato Certification Program Cumulative Results
9
Tissue Culture Lab
Potato Certification Service
2016 Summary Active Clone Bank:
Cultivars actively propagated and maintained 210 Cultivars: 4 test tubes each = 840 tubes
Each tube is cut 3 times/year Also cut twice/year for testing/grow out/tuber identification.
Long-Term Storage Clone Bank: Maintenance of cultivars rarely used
345 Cultivars: 4 test tubes each = 1,380 Tubes 1/3 of the clone bank is cut each year
Miscellaneous Cultivars Not In Clone Bank: 100 Varieties: 4 test tubes each = 400 Tubes Each tube is cut 3 times/year
Approximate Number of Plantlets Sent Out Year Colorado
Growers SLVRC Out of
State Labs Misc.
2014 1,760 44,015 55 4,870
2015 1,582 44,075 130 2,602
2016 1,726 43,365 80 1,316
Initiation & Clean Up Starting from tubers, initiated 9 new cultivars into tissue culture. Used heat and chemical treatment to clean viruses from 8 of these.
New Cultivars Received 35 additional varieties in tissue culture for growers.
Record Keeping Extensive paperwork to document all testing done on active and long-term storage clone banks, orders cut for growers and other labs, and to track the virus clean-up process.
Time Breakout Work for Colorado Seed Growers: 45%
Work for SLVRC and Breeding Pgm: 40%
Work for Private Industry: 15%
2016 PCS l)isease Testing
11 CCPGA Greenhouse Growers63 greenhouse crops grown in2016 (2 inspections per crop)1.9 million plants produced
ELISA Testing for 2017*Increase in summer testing*Increase in greenhouse testing*Increase in clonebank and PHT sprout testing
Projections for 2017 - anticipating additional commercial lots being tested at postharvest in coniunction with the Colorado Seed Act
Bacterial Testing for PHT. Greenhouse tubers and clonebanks for 2016364 PHT Clavibacter michiganensis (BRR) tests (for possible export)7I9I4 Pectobacterium (Erwinia) tests for Greenhouse tubers386 Clavibacter michiganensis (BRR) tests for Greenhouse tubers424 Bacterial tests for PCS Clonebank1055 Potato Spindle Tuber Viroid Test
Disease Confirmation Testing - Calendar Year 2016Special Request Testing from Individual Growers
Suspect pathogens tested:(Scientific Name) (Common Name)
Chemical damageCandidatus Liberibacter Sol. Zebra ChipMeloidogyne spp. Root Knot NematodeTobravirus Tobacco Rattle VirusFurovirus Potato Mop Top VirusClavibacter michiganensis Bacterial Ring RotTospovirus Tomato Spotted Wilt VirusFusarium Dry RotPectobacterium Erwinia/Soft RotCollectotrichum Black DotHelminthosporium solani Silver ScurfPhytophthora infestans Late BlightPhythium LeakAlternaria Early BlightPhytophthora erythroseptica Pink RotSpongospora Subterranea Scab, Common / Powdery Scab
21 requests from CCPGA Seed Growers 29 requests from Commercial Growers
10
11
Year
Breeding
SLVRC
GH
PCR
Research
Commerci
al Testing
PHT PVY-
n Lvs.
Wells
Totals
wells
1999 14,883 235,185 118,182 10,058 21,004 5,109 154,353
2000 16,831 222,150 90,873 13,672 20,697 17,624 142,866
2001 16,906 235,882 86,763 9,994 23,201 26,573 146,531
2002 17,400 247,700 117,511 7,304 17,631 11,517 2,363 156,326
2003 15,705 209,265 98,782 13,485 19,148 57,136 188,551
2004 14,933 220,020 102,194 12,848 17,054 12,516 16,692 161,304
2005 15,289 243,980 96,692 10,842 20,944 34,746 163,224
2006 14,268 233,688 97,402 9,141 17,209 18,122 7,945 149,819
2007 14,429 203,340 92,231 24,560 15,125 47,228 9,005 188,149
2008 15,373 162,070 74,860 23,280 17,821 49,048 165,009
2009 13,326 228,400 88,178 10,595 23,830 17,374 139,977
2010 13,122 233,643 97,282 6,429 30,608 12,822 147,141
2011 14,720 450,385 87,909 2,168 7,324 25,509 13,754 136,664
2012 15,918 248,554 84,936 1,995 9,204 26,208 24,134 146,477
2013 13,200 375,000 69,646 1,590 6,781 22,081 36,789 15,892 152,779
2014 12,729 260,643 101,552 1,911 6,571 20,188 2,064 15,738 10,110 158,134
2015 11,667 31,030 12,594 2,174 8,360 21,182 322 19,032 1,996 2,159 574 1,088 69,481
2016 11,341 43,683 14,810 1,592 6,330 21,408 4,391 13,676 6 602 1,529 952 65,296
PHTlvs.S
prouts
wells
Additional National
Surveys PVYn
ELISA TESTING DATA
Acres
Entered
Summer
field
leaves
picked
Summer
Elisa
wells
Insp.
Samp.
PCS CB
Elisa
wells
Growers
GH/CB
Elisa
wells.
12
2016 PCR Testing Summary In 2015, PCS had validated and been able to offer PCR testing for two bacteria pathogens (CMS/BRR & Pectobacterium) while also providing PVY testing. However, in 2016, the PCS lab has validated and been able to offer one other bacteria (Dickeya) and two more higher-sensitivity qPCR viruses tests (TRV & PMTV. Further PCR validation for research included virus tracking with nearly 1000 reactions from: inspector samples, rouge trial plants, and off-site samples. Additionally, the PCS Disease Lab has continued a second year of the Valley PVY survey, accomplishing the goal of significantly increasing the number of post-harvest tubers sampled (up by
62%). The following is a break-down of stakeholders served by PCR in the Colorado potato industry.
Target
Pathogen Reactions
BACTERIA Black Leg Pectobacter/Dickeya 162 35 60
BRR/CMS Clavibacter michiganensis 597 0 15,225
VIRUSES PMTV Potato Mop Top Virus 374 122 490
PVY Potato Virus Y 5,188 1,857 8,325
TRV Tobacco Rattle Virus 434 38 170
TOTALS 6755* 2,132 24,190* both reverse transcription (RT) and forward std & qPCR reactions
Overall Testing PerformedGrower
Leaves Tubers
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Year
Bacteria Lots 6 3 2 2 1 1 3 18 8 6 3 53
Reactions 48 24 16 56 48 50 10 179 168 104 56 759
Leaves 0 0 0 0 0 25 6 0 0 4 35
Tubers 2400 1200 800 450 50 10 3975 3200 2400 800 15285
Virus Lots 10 1 20 89 44 4 21 189
Reactions 184 48 225 411 453 170 1507 2998
Leaves 0 360 813 754 170 0 2097
Tubers 640 50 0 30 0 8185 8905
20LG PHT Results Summary (PHT Readings taken December 6-2L,?.OLG in Oahu, Hawaii.)
All Seed Lots (Except G1 lots)
Mosaiclevel # lots %o lots # acres Yo aCreS
o% 31.2 49.4% 271,4 29.0%
>o%-3% t73 27.4% 41.15 43s%
o.o-3.o% 485 76.9% 6829 72.9%
3.1, - 5.0% 30 4,8% 820 8.8%
5.1% - 8.0% 39 62% 537 5.7%
>8.0% 77 12,2% 1180 12.6%
Total 631 9366
Full Certified Lots (Except G1 lots)
Mosaic
level # lots Yo lots # acres To aCres
o% 268 42.5% 2292 24.5%
>o%-3% 1.47 23.3% 3476 37.1%
0.0-3.0% 41.5 65.8% 5768 61..6%
3.1, - s.O% 21 33% 61.4 6.6%
5.r% - 8.0% 32 5.r% 459 4.9%
>8.0% 57 9.0% 73r 7.8%
Total 525 7572
Grower Entry Lots
Mosaiclevel fi lots % lots # acres To aCreS
0% 44 4L5% 423 23.5%
>0%-3% 26 24.5% 639 35.6%
0.0-3.0% 70 66.0% 1061 59.r%
3.1, - 5.0% 9 8.s% 206 L1..4%
5.1% - 8.0% 7 6.6% 78 4.4%
>8.0% 20 1.8.9% 450 25.1%
Total 106 L795
Totaf number of lots & acres with pV/iNt" in 2016 PHT (only lots with !-5%PVY were tested). These leaves weretested using ELISA in Hawaii. This testing was done on seed lots originating in Colorado in order to be in compliancewith the Colorado Seed Law.
Lots with PVY*/NtN Acres with PVYN/NrN
# lots %o lotsTo lots tested out of all lots with
PVY # acres %o aCreS
Yo aqes tested out of alllots with PVY
29 L7.7% 5t.4% 6s6 20.5% 48.0%
Leaves with PVYN/NrN
# plants
tested
# plants with
PVYN/NTN
% PVYN/NrN in overallPVY population
9s2 33 3.5%
L3
sc.l
otGoIJq
oEoIc(E
Fc(u
oCL
crsAJ
Oarcr. si6=|.)o+tE
oqoo€{t>
oqoo(oN{t>
oqooct)€ltr
oqoo]n(oN{J>
oqooro{r}
oqoorJ1
<t.
ooctroolg\
oq(fo(oItt
oqootJ)N<t,
oqortt{rt'
oqoolaoN<tt
oqooN€{/}
oodo.t
<r>
CArEEH8
.i.('r *.i1l}
t-.i
A{/}
LN
'6
j
rll''r
rJ.)4{'
ALN1t\ r
1t 4t
Arn<r>
4fr
tq)
q)'e-' F4.6s
;-oN
A
(oNlrr
c\r\{D
-l
<,r>
mrnF<rt
A
v<.rt
<rr-irer
As(oIt>
A<f>
c\rfr
-iLNr\(\lF
-{lrt
oqoofnrnct)ro{t>
oI
otn
otout(!-c(JtaIct(!-c3
g(J
L
o"
Acn<t>
I
o-
od(\<r>
=(J
oOl
A1t>
=qJ
3OJo-
cf;ltr
P6q)P
q)o"
o
sf<t>
AJ'-LOJo.
ALNrl{t}
.9
c.)o.
A
OJ'=
OJo-
A
v<rr
cF(Joo--'-CJo-
A<rr
c.F(JOJo-
.IqJo_
PPq(J
o^c)o-<+P-{.4 .L (o
i;3
Lc)
-aPL
o_
u]
ltl
iioOFFC
(u
oCL
E5Ec
=+Pco,
fI
oPo
.^o-to
CL]t(JCLt^oI
o.a
E'oF(uI
=IAoo(ub!(E(u
I
c|rJ
o3o(9
t(uooboGo(J
IAoG
=oI
=co
t^JIJ
u0ctotaJ
=qJ
=AJ
cnAF.{r"4qqJ
I(J
S
tICL
btq]ao
OEaco
o5g5(Jo5ahtt
CJ
=
o)A.)
=c,o!(D
-coo
c)o(o
(u
'6
C.J
3
CJc.J
o)
ro_cu
z
.9(o
0)
c.)F(E
o_
(JFE
-.9.(o.ts.>
.ofg
3c)z
Eob!oLCL
.=t^oL(Jo3tac.9P(JqJ
CLlr,sot5o-ccooL(D
EGuooCL
.=IAo(Joo3.^coIoCLtncotn5o-cqo(uL(l, CL
oooqeqoooooo1')00ou1 0o1 (,t 1.rlr.o(or\gr g\ 14
6FqJF{ .L)oN;,d ,;(!o-=ert.o.=lJ-
' aJ j-.! ii-H h 38i=f=6,=-O-O:LVoooJqJ
= E:ULE p'e p'
o* 5:3.F q. q. q.
(o(oFltl el Fl rl9 OOOCt.NNN
2OL6|2OL7 Budget:(July 1, zOtG - June 30, 20t7l
YTD Payments to CSU:
PCS YTD INCOME:
Acreage Fees:
Disease Testing:
PCR Testing:
Post Harvest Test:
Bulk Certificates:
Tissue Culture:Miscellneous:
Total
PCSYTD EXPENSES:
Personnel (Salaries & Hourly):
Travel:
Lab Operations:
Post Harvest Test:
Vehicle:
General Expenses:
Total
GRANT TNCOME/EXPENSE:
PCR Grant lncome:
PCR G rant Labor/Materia ls:
Balance
2015 Crop
January 3t,2Ot72O1,612OL7 Fiscal Year To Date Expenses
Colorado Potato Certification Service (PCS)
General Budget Worksheet
sP# 5378085
s595,000.00
5t72,32O.L9
Actual
5332,702.s6
s102,768.95
s760.00s113,606.25
559,577.27
s5,000.00
s2s8.07
s515,673.10
5262,263.s2
s7,535.38
s30,468.18
557,17r.3rs8,346.31
5L4,831.76
$380,715.45
s19,418.95
519,418.95
So.oo
FY t6lt7 Budget(through June 30, 20L71
5320,000.00
s153,000.00
s5,000.00s114,500.00
587,000.00
s10,000.00
Si_,ooo.oo
s690,500.00
s461,000.00
S40,ooo.oo
568,000.00
S97,ooo.oo
59,000.00
s20,oo0.oo
s595,000.00
S19,418.95
S19,418.95
s0.00
*Numbers in red are projected values for this fiscal year.
15
They do not reflect actual amounts.
