62 0
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 02/08/82.
B-1241(C13)
IRRIGATED PEACHES, TEXAS CROSS TIMBERS REGION
1982 PROJECTED COSTS AND RETURNS PER ACRE
SECOND YEAR
CATEGORY
1. GROSS RECEIPTS
TOTAL PROJECTED RETURNS
2.
PROJECTED
YIELD UNIT
PROJECTED
_TTTE
YOUR
ESTIMATE
Trnr s
VA R I A B L E C O S T S I N P U T U S E
PREHARVEST COSTS
PEACH TREES
5.00
NITROGEN
36.00
PHOSPHATE
12.00
POTASH
12.00
♦ PCH BOR INST
1.00
PCH DMNT OIL
1.00
MISC EXPENSE
1.00
BACTERIAL SPOT
1.00
IRRIGATION WATER
0.60
FUEL 5 LUBE—TRACTOR
EQUIPMENT
IRRIGATION
R E PA I R S T R A C T O R
EQUIPMENT
LABOR MACHINERY
4.39
IRRIGATION
6.00
EQUIPMENT
35.00
OTHER
20.00
OPERATING CAPITAL
82.51
SUBTOTAL, PBEHABVEST
HARVEST COSTS
SUBTOTAL, HARVEST
TREE
LB.
LB.
LB.
APPL
APPL
ACRE
APPL
ACIN
ACRE
ACRE
ACRE
ACRE
ACRE
HOUR
HOUR
HOUR
HOUR
DOL.
ACRE
ACRE
QTtr S.
TOTAL VARIABLE COSTS
ACRE
44 7.66 $.
3. INCOME ABOVE VARIABLE COSTS
ACRE
■447.66 $
4. FIXED COSTS
DEPREC, I NT EB EST, TAXES 5 INSUR.
TRACTOR
EQUIPMENT
IRRIGATION
P R O R AT E D
E S TA B L
954.12
LAND-CASH
RENT
1.00
TOTAL FIXED COSTS
ACRE
ACRE
ACRE
DOL.
ACRE
ACRE
101.07
97.32
120.32
0.12
11 4 . 4 9
25.00
25.00
$" "4"TB 2T $'
5. TOTAL PROJECTED COSTS
ACRE
$ 90 5.87 $.
6. NET PROJECTED RETURNS
ACRE
$ -905.87 $
1.90
0.26
0.25
0 . 11
3.00
2.40
25.00
2.15
4.50
4.00
4.00
4.00
0.120
9.50
9.36
3.00
1.32
3.00
2.40
25.00
2.15
12.39
82.32
10.25
1.05
12.26
19.76
24.00
140.00
80.00
9.90
•4-4-7r55 $
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE AND IS
NOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS AND RETURNS FROM ANY
ONE PARTICULAR FARH OR RANCH OPERATION. THESE PROJECTIONS WERE
COLLECTED AND DEVELOPED BY STAFF MEMBERS OF THE TEXAS AGRICULTURAL
E X T E N S I O N S E RV I C E A N D A P P R O V E D F O R P U B L I C AT I O N . ^ K ^ U L l U H A L
r
620
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 02/05/82
B-1241 (C13)
1
IRRIGATED PEACHES, TEXAS CROSS TIMBERS REGION
1982 PROJECTED COSTS AND RETURNS PER ACRE
SECOND YEAH
MACHINERY
OPERATION
TANDEM DISC
SPRAYER ORCHARD
TANDEM DISC
TANDEM DISC
SHREDDER
TANDEM DISC
TANDEM DISC
SPRAYER ORCHARD
TANDEM DISC
MACH
ITEM OPER TIMES LABOR HACH.INE OPER LABOR
NO. MONTH OVER HOURS HOURS COSTS COSTS
7,32
7,74
7,32
7,32
7,62
7,32
7,32
7,74
7,32
AUG
AUG
SEPT
APR
APR
MAY
JUNE
JUNE
J U LY
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
TOTALS
IRRIGATION
APPLICATION
WATER APPLICATION
WATER APPLICATION
WATER APPLICATION
TOTALS
0.324
0.856
0.324
0.324
0.736
0.324
0.324
0.856
0.324
0.245
0.649
0.245
0.245
0.557
0.245
0.245
0.649
0.245
4.392
3.327
APPL.
ACRE
LABOR
MONTH INCHES HOURS
AUG 0.20
JUNE 0.20
J U LY 0 . 2 0
2.000
2.000
2.000
1.15
3. 15
1.15
1.15
2.29
1.15
1.15
3.15
1.15
1.46
3.85
1.46
1.46
3.31
1.46
1.46
3.85
1.46
15.50 19.76
APPL. MACH TOTAL
INPUT FIZZED OPER.
COSTS COSTS COST
0.0
7.85
3.00 20.88
0.0
7.85
0.0
7.85
0.0
18.76
0.0
7.85
0.0
7.85
0.0
20.88
0.0
7.85
10.45
30.89
10.45
10.45
24.37
10-45
10- 45
27.89
10.45
—. - .....
3.00107.60 145.86
*** " " ' "**—•
IRRIG
SYSTEM OPER. LABOR
HOURS
COSTS COSTS
APPL. I R R I G
INPUT FIXED
COSTS COSTS
1.810 3.42 8.00
1.810 3.42 8.00
1.810 3.42 8.00
0 . 0 4 0 . 11
0 . 0 4 0 . 11
0 . 0 4 0 . 11
TOTAL
IRRIG
COSTS
51.52 ^ S
51.52
51.52
0.60 6.000 5.431 10.25 24.00 0.0 120.32 154.57
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE AND IS
NOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS AND RETURNS FROM ANY
ONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERE
COLLECTED AND DEVELOPED BY STAFF MEHBERS OF THE TEXAS AGRICULTURAL
EXTENSION SERVICE AND APPROVED FOR PUBLICATION.
V
621
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 02/08/82.
B-1241(C13)
IHRIGATED PEACHES, TEXAS CROSS TIMBERS REGION
1982 PROJECTED COSTS AND RETURNS PER ACRE
THIRD YEAR
CATEGORY
1 . GROSS RECEIPTS
PROJECTED
YIELD UNIT
PEACHES WHSLE
TOTAL PROJECTED RETURNS
2 . VARIABLE COSTS
PREHARVEST COSTS
PEACH TREES
♦NITROGEN
♦PHOSPHATE
♦POTASH
PEACH HERB.
♦PEACH BORE
♦PCH DMNT OIL
♦ PINK BUD
PETAL FALL
SHUCK SPLIT
♦FIRST COVER
♦SECOND COVER
♦THIRD COVER
♦FOURTH COVER
♦FIFTH COVER
♦SIXTH COVER
♦SEVENTH COVER
♦PRE-HARVEST
♦BACTERIAL SPOT
MISC. EXPENSE
IRRIGATION WATEH
FUEL 5 LUBE—TRACTOR
EQUIPMENT
IRRIGATION
R E PA I R S T R A C TO R
EQUIPHENT
LABOR HACHINERY
IRRIGATION
EQUIPHENT
OTHER
OPERATING CAPITAL
SUBTOTAL, PREHARVEST
HARVEST COSTS
PEACH CONTAINERS
HARVESTING LABOR
FUEL & LUBE—THACTOR
R E PA I R S T R A C T O R
EQUIPHENT
LABOR —fl ACHINERY
SUBTOTAL, HARVEST
TOTAL VARIABLE COSTS
42.00 BU.
PROJECTED
VIXTTE
YOUR
ESTIMATE
10.00
4 2 0-00
T.2UTD1. S"
1.90
0.26
0.25
0 . 11
3.00
3.00
3.00
10.20
10.20
10.20
13.90
13.90
14.20
14.20
14.20
14.20
14.20
15.20
3.20
25.00
9-50
9.36
9.00
3.96
4.98
6.00
3.00
5.10
5.10
5. 10
6.95
6.95
7.10
7.10
7. 10
7.10
7. 10
7.60
3.20
25.00
INPUT USE
5.00
36.00
36.00
36.00
1.66
2.00
1.00
0.50
0.50
0.50
0.50
0.50
0.50
0.50
0.50
0.50
0.50
0.50
1.00
1.00
0.90
7.59
9.00
35.00
23.50
78.36
84.00
22.00
0.29
TREE
LB.
LB.
LB.
LB.
APPL
APPL
APPL
APPL
APPL
APPL
APPL
APPL
APPL
APPL
APPL
APPL
APPL
APPL
ACRE
ACIN
ACRE
ACRE
ACRE
ACRE
ACRE
HOUR
HOUR
HOUR
HOUR
DOL.
ACRE
CRTN
HOUR
ACRE
ACRE
ACRE
HOUR
ACRE
21.41
82.32
17.54
2.57
23.60
4.50
34.16
4.00
36.00
4.00
140.00
4.00
94.00
0.120
9.40
$' 5U77TT
0.42
4.00
4.50
35.28
88.00
0.82
0.10
0.02
1-31
—
$ T25752 $:Z
ACRE
S 732.83 S
$ 17.45/BU.
PEACHES WHSLE
3. INCOHE ABOVE VARIABLE COSTS
ACRE
S -312.83 S
4. FIXED COSTS
DEPREC. ,INTEREST,TAXES S INSUR.
TRACTOR
EQUIPHENT
IRRIGATION
P R O R AT E D E S TA B L 1 8 5 9 . 9 9
LAND-CASH
RENT
1.00
TOTAL FIXED COSTS
ACRE
ACRE
ACHE
DOL.
ACRE
ACRE
101.05
135.67
120.32
0. 12
223.20
25.00
25-00
$' TT.57T-: $■
5. TOTAL PROJECTED COSTS
ACRE
$
BREAK-EVEN PRICE, VARIABLE COSTS
BREAK-EVEN PRICE, TOTAL COSTS
6. NET PROJECTED RETURNS
1338.07
$
$ 31.86/BU. PEACHES WHSLE
ACHE $ -918.07 $
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE AND IS
NOT INTENDED TO RECOGNIZE OR PREDICT THE COSTS AND RETURNS FROM ANY
ONE PARTICULAR FARM OR RANCH OPERATION. THESE PROJECTIONS WERE
COLLECTED AND DEVELOPED BY STAFF MEHBERS OF THE TEXAS AGRICULTURAL
EXTENSION SERVICE AND APPROVED FOR PUBLICATION.
621
PROJECTIONS FOR PLANNING PURPOSES ONLY
NOT TO BE USED WITHOUT UPDATING AFTER 02/08/82.
B-1241 (C13)
IRRIGATED PEACHES, TEXAS CROSS TIHBERS REGION
1982 PROJECTED COSTS AND RETURNS PER ACRE
THIRD YEAH
MACH
ITEH OPER
TIMES LABOR MACHINE OPER
LABOR
NO. MONTH OVER
HOURS
HOURS COSTS COSTS
HACHINERY
OPERATION
TANDEM DISC
SPRAYER ORCHARD
TANDEM DISC
SPRAYER ORCHARD
SPRAYER AIRBLAST
P E RT. A P P L I . R E N T D
SPRAYER AIRBLAST
TANDEH DISC
SPRAYER AIRBLAST
SHREDDER
rANDEM DISC
SPRAYER AIRBLAST
FLATBED TRAILER
TANDEM DISC
SPRAYER ORCHARD
SPRAYER AIRBLAST
FLATBED TRAILER
TANDEM DISC
SPRAYER AIRBLAST
FLATBED TRAILER
AUG
AUG
7,32
7,74
7,32
7,74
7,75
7,86
7,75
7,32
7,75
7,62
7,32
7,75
7,93
7,32
7,74
7,75
7,93
7,32
7,75
7,93
SEPT
OCT
NOV
FEB
MAB
APR
APB
APR
HAY
HAY
HAY
JUNE
JUNE
JUNE
JUNE
J U LY
J U LY
J U LY
1.00
1.00
1-00
1.00
1.00
1.00
1-00
1.00
3-00
1.00
1-00
3.000-06
1-00
1.00
3.00
0- 18
1.00
1.00
0. 18
TOTALS
——
—
—
—
—
—
'
"
m
.
.
..
IRRIGATION
APPLICATION
0.324
0.856
0.324
0.856
0.178
0.2 03
0. 178
0.324
0.535
0.736
0.324
0.535
0.041
0.324
0.856
0.535
0. 124
0.324
0-178
0. 124
0.649
0.245
0.649
0.135
0.154
0. 135
0.245
0.405
0.557
0.245
0.405
0.031
0.245
0.649
0.405
0.094
0.245
0.135
0.094
7.882
5.971
0.245
1.18
3.24
1.18
3.24
1.46
0.64
1.46
1.18
4.39
2.37
1.18
4.39
0.13
1.18
3.24
4.39
0.40
1. 18
1.46
0.40
1.46
3.85
1.46
3.85
0.80
0.91
0.80
1.46
2.41
3.31
1.46
2-41
0.19
1.46
3.85
2.41
0.56
1.46
0.80
0.56
* >
APPL. HACH
INPUT FIXED
COSTS COSTS
TOTAL
OPEH.
COST
0.0
3.00
0.0
0.0
6.20
11. 16
5- 10
0.0
6.95
0.0
0.0
21.15
0.0
0.0
3.00
21.30
0.0
0.0
7.60
0.0
7. 18
22.25
7. 18
19.25
12.67
15.32
11 . 5 7
7. 18
26.36
16.94
7. 18
40.56
2.38
7. 18
22.25
40.71
7. 14
7.18
14.07
7.14
4.54
12.15
4.54
12.15
4.20
2.60
4.20
4.54
12.61
11 . 2 6
4.54
12.61
2.06
4.54
12.15
12.61
6.18
4.54
4.20
6.18
38.33 35.47
85.46142.44 301.69
IRRIG
APPL. IRRIG
INPUT FIXED
COSTS COSTS
■' '■' ■ ■ •
&PFL.
ACHE
LABOR
MONTH INCHES HOURS
WATER APPLICATION
WATER APPLICATION
WATER APPLICATION
AUG
JUNE
J U LY
TOTALS
0.35
0.20
0.35
3.500
2.000
3.500
SYSTEM OPER. LABOR
HOURS COSTS COSTS
3.168
1.810
3. 168
6 . 8 2 14.00
3.90 8.00
6 . 8 2 14.00
0.0
0.0
0.0
46.79
26.74
46.79
T O TA L " * \
IRRIG
COSTS •*67.61
38.64
67.61
0.90 9.000 8.146 17.54 36.00 0.0 120.32 173.86
RESIDUAL RETURNS AT ALTERNATIVE YIELDS AND PRICES
ADJUSTED FOR YIELD-BELATED COSTS AND CHANGES IN SHARE-RENT
INCOME ABOVE VARIABLE COSTS LESS SHARE-RENT
PRICE OF PEACHES WHSLE
(DOLLARS)
BU.
33.60
QUANTITY OF
PEACHES WHSLE
37.80
42.00
46.20
50-40
8.00
I
-439.38
-418. 10
-396.83
-375.56
-354.29
9.00
10.00
11.00
-405.78
-380.30
-354.83
-329.36
-303.89
-372.18
-342.50
-312-83
-283.16
-253.49
-338.58
-304.70
-270.83
-236.96
-203.09
12.00
-304.98 J
-266.90
-228.83
-190.76
-152.69
NOTE: NEGATIVE RETURNS OVER VARIABLE COSTS HAY BE AVOIDABLE
VIA CROP ABANDONMENT, GRAZE-OUT, OR OTHER MANAGEMENT
STRATEGIES.
INFORMATION PRESENTED IS PREPARED SOLELY AS A GENERAL GUIDE AND IS
NOT INTENDED TO BECGGNIZE OR PREDICT THE COSTS AND RETURNS FROM ANY
ONE PARTICULAR FARM OR RANCH OPERATION- THESE PROJECTIONS WERE
COLLECTED AND DEVELOPED BY STAFF HEHBERS OF THE TEXAS AGRICULTURAL
EXTENSION SERVICE AND APPROVED FOR PUBLICATION.
1
1
1
1
U
fN
I
CQ
fN
CO
\
Kao
piCD
S O \
OfN
O
Ui
w «
W W
O H
CUW
c a x
a
c u o
SB
O H
SOH
H - »
SBO
2 &
-3
CUH
to
PSO
oca
M
Vi t M
SB
o o
H W
HtO
U D
W
»^W
o c o
P«
CUO
H
I
SO
O M
H t f
O U
t c x
oa
ca
COW
caOi
w P5
0Qt/_i<l
SC5EW
Hca>*
H O
H33
( O H H
V) PS S3
O
w
psQW
U z H
I
I
I
1
11
1
I I
1
1
1
I
I
V.
4*
oooo in rococo in
oooococooooooooooooooo
cocNr-tT">inoooo
i X J r r O C V J C Ti r N f N f N O ^ a ^ C N f N C N O f N f N f N f N O O O . O O O v O v O O O O f O * O O C O f N i n C N f *
CN
CN
I
F j c s i r y t j ^ s t c D c D O r n r n s t s t s t s o s t s t i n r n U ' i v o c N m « ~ < - m v o o ^ 3 i - f c a o o = _ - m oo r * - x >
* - « — t — t ~ * - » — r - r - r - T- T- » - r - ( N r - G O m f N f N r n s t C O r - » n r - C *
«-CN I X> CNCN
cn
Vi
Vi
Vi
O \ 0 U . « " O O O O O O O o O O o O O O O
^O CN CN r- O CN fN CN OS Os CN fN CN O fN fN fN fN O
OOoOo
inOoOM
n o o o f r i o o o r i n ^ t f J t v o t f t f u . n u .
r-r-r-r-«-*«-«— r- r-»-t- fN
stststst
|l,
V.
IT-
O
CNO
stCD
I
i
O
m
w
•J
to
ra
«n Vi
Vi
CO
to
w
O.CNCNr-'Or—
O-3-fOCOolN
I I I I li I
r - c o ^ m l
O^-CNCOfNr
* •* m-m
I
ra
U
O
co
""
w
CU
w
CNO
CN
st
I
CO
I t
o
CN
Vi
H
H
S5
o
Vi
H
XVifu
X H
w t o o
H O «
Una
*
H
tOO
w w w
a
w
H O
U H
W W
O K
Ol
u u «
• < W »
W T. O
CUCW
PJ
*x
»_.^»j,^^»-i*j*jHiJlj.j|jw.EWwwwwrara««
iPi
sbpswwwwpsw
w
C U • • t i O u P j p j C b D j C u C M C u C u C t 4 0 j C U C U 0 3 M K C a P 3 p 3 C 3 D C D O C . h ^ p S H O P J P. p S P S D p a P S
cucQOcomcucuo4cucuD-CLia4cucuQ4Q4CuUuuuuuuooooou
raouuuuou
u
XyJx+ipaHXXxxxxxxxxxxxxxxxxxxtntxzxntaax
utaxxxxtcx
x
I
D
CO
w
IO
a
O
O
•
o
m
(N
H
D
p.
SB
to
w
f-«fN
x c o
U)OS
H r P3
PS
H
P.
D
tr*
W
«
S
SB
O
O
w
H
u
CN
CN
VO
W O
10>JW
H W H
P u t fl U
MtscW
W
^
u w o
W W M
03330-1
u
to«:»-a
tow»aj
OD.H
05 O
O
H
ooooro
OOOOVOOOOOOOOOOOOOOOO
oooovoooooooooooooooco
o
o
o
o
• I
o o
0 \ 0
m
r - o o i n * t • I I t
■COCOCO'
\r>osu*im-st
mtr*os
I
rn
r
•<«
>CU
#* ♦
» # » # # # ## ♦
ra
CN
I
m
Vi
w
PS
u
X
o
WWW iWW W
c^rapst-aospj
uuuouu
u
xxxaxx
x
ui
H
8
u
M
Pi
O
x
H
ca
X
ca
a
ui
w
H
tO
o
eh
x
tn
H
O
PS u
X
>
w
H
»
w
w
u
H
H pa
p. X
cu t >
SB
w
r*
w
I
Id
w
t»
O
m
x
rt w
pi
X
H
o
H
W S3
PS o
o
u
- SB
H
SB
H
i
v o o
o o
I I
COr-
to
w
X
X
H
It
CO w
pj
ca
u
Vi
Ui
H
to
r*
r*
CN
o
u
«d
.-a
X
H
to
H
to
o
u
H
to
H
to
w
o ^ h
pa
«JjBtO
SB E - i W O W
w
H
H O1 0 « U
SB S 5 H w
rao
w
</_MOJWH
H * o r a < < Q t O W * ?■
10 iHP^OP1XK
O
O U U H HHUH
Pi
X
I
w
c
u
uw-cooa
caoacyca « o
b s a ^ ▶
4
P3-JJ-U
X
H O
CU^H
H
H
o
o
w
H
H
0
saWMH
I
CN
00
m
to
PI
m
w
u
X
w
CU Vi
as
m4
W
a
H
O
O
»-J
X
ca
w
ss
w
o
OS
tn
H
to
o
u
f
SB
SB
H O H t wO H
H
H
H>M
5 E H r a w HSB
to
SB
5SCX.
w
cewpsw w
P S W HW t q WH W
O B H IO S C »
>
O C O
pa
OP. 03
H C U HP4HtO
K J H Hu n aH H W
( J H UH O W
p. x a c a
psoraxto
U i p3*«iO»«J D U >
w t a c y p a o a c y x P3Q»H H W
P J o k c w u 0««.P3
in
H
HH W HH W «M W OH P.
WO H W Ht t i n i x
H
pa
c u c u t aX I
VI to
pa
w
CUVitJm
X
H *a I
W > H CO SB
H O M
• P3H
pjwpsps P i
U *UiX w
W U H
CQlMHhJH > W W W W W O V ) H S B
▶4 H Ho m
I H
w
0 3 ^ > J> o > > > P S > U WH C U o
o
o
O«Jt0SB
I
X
SB EH
U H
WOCU««» o u o o o o o
t>< X H
S5HOOH^a
I H
(OH W"<
tec. tow u
uuu m u m o aH W H
H O U UH
10
I o
o
o
X
• H
w w r aorara
H XP I
tow
P.
» j t > o OCUtO
E H 5 0 0 0 ra to ts sb ta w
.o
h
ca
rtJCQHtd W
H PSO
OPS
c a m xU b c u * :tOOpsHHUHW I H U H
X
O
O
B
PStstOU t > » - a x
x x t c H O H - C r a P H PSUHPS P l , * 1 M > W u t o p s
0. CQ
WtOW^J PSW P4
mto
X
-a
H S C U H M O w H m w H W E OM W H W P 3 -SH05
Pi
cu t»w•<t> w
ca
^a
a s w D . r a c u c u PjOjCOCU W t O H W WCUtOtOCU O E M
O OhOiraw ca
a
oa
• I
om
cs
o
I
m
o
H
w
u
H
n
to
ra
D
B
ps
o
SB
W
eg
w
1.h i
««J
w4
Q
*-o
I
O^J*
CO
«:^
C
O
H
w
i-a
to
ra
w
*D
O
o
a
w cu
oa
CQ
H
w
BB
vo
e
P3 H
W kJ
D
U
to H
50 PS
O O
H - fl
H
U to
W X
r-3 X?
o
PS
cu
w
w ra
to h
w
ra w
H o
>.
H
W
»-J
O
to
W
C
O
ra
H so w
o
o
H H Ti
U H W
H «a ra
O Q PS
W W w w
PS P3 CU P.
X CU o x a
CU
H w
w oa r a t o >
pa o u
o
cu
SB jm «
w •< o cu
tO N C B C m
H H
O X
SS c a w
Q
O Cw O
W
o SB
MZ ^A X
H
ca w
SB
W CO « a > w
C
O
w w u
a
h
w o
03 H
ca
CU
a
w
SB W
10
o
o
M SS
H
W
«< H
JO 50
OS H
O
W
H
a 50
. w O
_
03 H H
x u co
cu w ra
▶4 w
W H H
r a o SO O X
H SB o u w
»
W
O
w a
nra
EBH
M
H
ton
H
ra
rao
tow
H
W
WnOraM
xoraora
totr*
o
rawwHw
con*»raa
X
t f
H H W H t s *
O W d W H
SBOHCBH
n o o
cotB-artra
tatDtf ts
x
whw
HO
nw*.
OW
to
as
OJ
o
o
I
o
o
ro
*4
cn
i
o
o
to to to
vo to o
o c•n o
I
I
o o o
o o o
H
t f
03
09
tr*
W
a
i
O
O
to
W-<j _* tn rt
MgoW«
t«»HanH
raO
ow
o w o o a
M W 9 3
6»Cj
HH
rO cdNCO
W W > W
Wm*SB
W
o
now
*Htoraraw
wH
W
tDtfOnso*
*OtStX) to
*_^rtWW
o
wad
tOtXtfH
raDSHHO
aoao tr*
awraHW
tr*ta* ton
Hto tox
n
> o n n >
HWraoco
H
CdCO
o h c o h o
rarawcn
•
w
q
HWssra
W O O M
HCh tO
S t nn t oo tnf
> H a n
o o w a
C d Z Z H
hcocoo
n
w
CJ-CW
Hww>
nwoa
awao
50
tf
tfH
tr* ta&Ui
x
J
H
CO
vo CD
vO UJ
o cn
•
•-J
00
i
*«4
CO
cn
00
o
•
*-.
00
Cn
to
cn
i
-4
C
O
OJ
-4
O
I
-4
CO
H
w
CO
CO
CO
O
CO
ra
o
t f
. _A
to __
—i
sO
o o
I
•
-4
00
—*
-4
00
so
Ui
CD
I
-4
CO
*0
CD
—00
sO
o
1
•o
CD
cn
«o
o
•
-J
00
to
SO
I
O
O
—J
cn U i _J»
sO
CO 00
o ai o
I
«o
Ul
o
•
-4
00
to
w
I
•
-4
00
.-
Os
as
O
e
•*4
CO
I
-4
00
—.
t s
Ui
O
1
-4
CD
NO
^J
-4
•-4
cn o
I
•o: *4
H W
tr*
tftS
raw
•
CO
CO
ts
a
H
n
-^w
a
o o
O
O
Uitf
ra
w
CO
—I
to
o
o
•
*4
00
sO
-4
O
•
-4
00
-a
-A
•
o
o
ra
CD
Ui
r*
w
w
ra
H
I o
i 5n*
m A
vO
O
—
*
VO
OJ
1
ci n
00
^4
00
•o
__
Os
co
o
•
<o
C
O
—4
•P
to
cn
i
-4
00
-j>
—
»
-J 1
O 1
I
-J
CD 1
1
totototo
U»tf9»U*»
WW WW
W O W W
tr'
t f
CO
a
Cm
a
Ui
H w
ww
a co
H
W O
o a
i
I
1
I
I
I
I
I
I
I
I
n n n n
t f t f t f U *
H H H H
o o o o
rararara
> >
W
CDtf
H
npi
o w
cora
Hra
to:**
H
9 » H
•six
a w
O K
r a M
tfC4
tatr*
O O
wto
co
t>
Hta
rao
COT3
W W
t f H
ton
W W
I CO
50
w
ra
tfH
x t o c a x m W W K cooaa»-«s w * < i w c o
w r a w w r ar a t o wr a w o wasW{i_<n«ra
w
o w w a w o w w w^o
a
a
a
w a
woo
9-H > H M M
t f HH » * 0 H P i * >H P i
H COHHCOCO
H C O W H W U i t o HC O W
c o t o n t f t o n n o - t on t f t o n w * n n
H c o f fl H W H
aw
OS
tr* H H > t r * t * H
Hrt
t f
w > w w > w * - t*ra
Ui
w c o o w c o W C O COH
H
H
H
H a
WW
WW
rr*H
HO
n
S *tHf
PiH
HO
Q~.
ra
p
i
I
I
I
I
Hta
WW
Hpi
a a
I w
wra
hn co
H
I
I
I
.
\
I
I
I
I
I
i
«J *4 "^4 -»4 "^J >4 -4 ""4 -^ -4 -^J ->| «0 -^J ^J ^J »4
H
H
to
I
1
W W t O W I
I Pi
t f
a
o
x
w
&*•&"[_.{■»
I
i
I
n
o
tM
w
t f t f
i s i t - i W C O t O ▶-al^co r - m * O U l U i H _ v n w n » - * 1
t o t f H W W 9-tr*ts t f t r * t O r 0 t f t S t O t f * * t
w r a ? » W Wrao»wc o w wr a w w r a r a 1
if CD y - i t f t f O H > O H W ? - o s « - H o a ;
rararaaa I
I
H
SB
J ow
aat*-a
H z K i n
133
M
M
QCiC-iC.-iCrfCiCiaeraraiB'i^^'rawcotP'
aaadaad3»>»T)T3tn>niwa
Hr-»_-»rarararaKwjKwwwwwrtscD
H»<HWwrtw
h
I QS*
o
o
I mmX
I
ra
I
H
W
H
ran
w
vOO
00 >•
a o
roH
w
w a
co
O r p
Z W
H W
m
WO»tJ
OC.ru
awa»
w n n
HH_n
H
o o o o
t§l
I Os I cnco—*u\
i OJ I _ _ . - * o _ .
-A
n
o y
O r ^ W
i o i as~o<oos
COWW
H W H .
CO* o
OJ
i
-__
>
l
l
l
l
l
*
l
l
l
l
l
l
vo I oots.Au\asts.^\Uitsasasu\tsasUitsts
I
cn I ooooooooooooooooo
. 1 1 • • • • • • 1 • • • • • 1 • • •
cn I -*hoCnPo>tocn-proKJcn-PK>-*—»toto
tO j CO-ptOO-Cr-PtOO4=cnU1O*r0JlJ--<2-<*
00 I Lncn<=cn^ocn*ruicntO'v4cnLncn*-cncn
0B
I
I
l
«f I __.ojOM_no_ojcriaiojoj-«jLnoj—»n>ojOj
to I •tajrovoojcntosocjto-c=cuojto~40toro
rato
o x
a m
ran.
tow
i • t • • • •
.to I * r C r \ C D . C r
vo I OJtO—»OJ
l
i cn I -__.--4C->__
I•
|iiii
I ^-4 I tOtOOvO
jI
oj l
cn I -*__.to.Pco-*to-t=-»-»fO-=__.-»o-»~»
• 1 1 1 • 1 • • 1 1 1 • • 1 • • 1 1
—» I <r__NJOJNJ-*tO0J-*—»OJOJ_»4^cn—»—»
0 I a^ cososO ui co \o^ocaj^asio cd Ost=cx> 00
ui I
ntr*
CO j __ -*
i Os i toco-pto
11 I • • • I
I o I o o o o
o I o o o o
O f f
OJ
COW
ts I OSjscm+tsaJts^tztsusUltstsCDsOtsts
Ui I Oo^-*•-CnC^-*_»0^o^-*-*(nO_aO^Cn
1
com
H O
I
O_*0JNJ0J-»0JM-»-»0JrO__OO-*-»
( • • • • •■• • • • • l l l l l l
-a I
cn
I
to
ro
ts
ui
~»_^
sO I V0oO00OOOtoOoO4=OO4?OO
I I • • • • • • • I I • • • I • • • I
*:
I
^OOPOOOUjOoOWOWCDOO
OHO'
o I o o o o OssW
11
l l l l l I toraw
I o I o o o o I nan
001
I COH*
I tO I tsto^ts
1 o j ocncjo
OJ I -^--Ji>j—* I
K) j -».J_xJ-- I
O
X
H
H
r t a
Wrt
rartw
aco
H ■•
rao
CO
- - J i o o o o o o o o o o o o o o o o o ran
• I 1 I t I I I I M I I I I i I t
raH
oc*
ara
rao
cnw
-»I
l
ooooooooouiaoooooo
ooooooooooooooooo
H"
(
I
I VO I u _ r o - * u >
I • I • • • •
I O i o o o o
I O I o o o o
I O I o o o o
I
*
mW
I
I
_.__._.(_J___._*Ui^O_.OJ-_-----»-A-Jl
n n
•
til
OsjStoOS
0 0 0 0
0
o
o
o
000
mA
OJ
I
__»—_.—*
—_—.
00 JJ?*rOJOJtO-POJOJ-PON-J.OJ-P*rtO*r-P:
HWH
to t 0J0.CnOCD00CnOC0C0CDO00C0^4C0C0
-• I ^aoCOOJOJOOOCjOJFrpCoOPcnOO
1
wan
W O H
O t f
aco
too
tow
acort
H *
wco>
H
a
«>.
o n
ara
W
H
cora
w
HWCO
ECPi
G H
^ W M
n o 3
o w >
town
Hwra
wraa
>»coa
w
rt
r^jW
rtCO
W
W
CO
ntr*
o >
UiOS
H O
cow
nntf
oraw
cowna
r-iat*
con*
|t»(t|»*tl.
••!•••««
n o
I
I
[
•
•
J
1
O H t f
uixn *
Hwra •
coo 1
I
\
j
j
I
I
so 1 oststoos I nHn
-* j OJto-^OJ I OWO
• 1 • • • • I WWH
CJ I CD(j.tOCO I PiHtf
vO I O0J*«JO I (OOH
i
j
i
I
I
u> j
OS
Cn
I
I
I
•
Oj
*
9
—»4r—»
»
.
I
<^cn
I
I
»
___U1
9
i
■
.,1
•
*
C n * 4 V O C X > ^ _ . ' 4 ^ O ^ J - 4 v 0■> 4 4 ^■* 0 0 ^ v O ' 4 ' O
I
I
»
C
•
»
to I CDtSCDtOsOtsCD^ytsUim-AtsaStOfse:
to I ^tstxitO^tsOOtOtsts^tOts^CDtsts
CO
y^san
w a w
w
o
rawco
nwra
-_*—.
O H W
ii i • • • • I coxw
to
I
jI
to
to
oa
wn
wra
tfH
Hra
Ho W
w
^CJVO>4^CUVO^U.vOCIN«>)OJ-^JCDU>OJ I •O rat
uitocuui^toojcntoojtocntocncnroto
3>
C4C4 a.:>»
1
I
j
OS
W H
W O
ra
O
H
H
O
W
W
O - O
MC_«
H
a n
COH
W H
w o
ra
raco
H
H
W
rao
o w
a
H
W
H
a >
mra
ora
> h
»-_ra
h o
ra
a w
a
_»-w
w w
H
O
wco
Wrt
co
o
too
\ r a
o h
00 .<
\
00
to
•
a
l
to
•p
OH
.
nwo
own
1
1
n
«_
-
UltOrf i
H« H I
0 j
L I S T I N G O F T H E N A M E S E T A N D P R I C E V E C T O R R E G I O N N U M B E R : 1 3 D AT E : 0 2 0 8 8 2
COOE
ITEM
NAME
^*
MILK
WOOL
6 S TO C K E R S T E E R S
8 FEEDER STEERS
1 3 S T E E R C A LV E S
NMOO
DAIR
BEEF
BEEF
BEEF
14
15
17
18
19
20
21
23
H E I F E R C A LV E S B E E F
BREEDING HEIFERS
CULL
COWS
BEEF
8ULL
H E I F E R C A LV E S
B U L L C A LV E S
CULL DAIRY COWS
KID MOHAIR
24
25
26
31
36
43
48
49
73
95
97
I 01
103
ADULT MOHAIR
KID GOATS
DOES
LAMBS
CULL EWES
MARKET HOGS SWIN
D E AT H L O S S 2 X M H
FEEDER PIGS SWIN
GRAIN SORGHUM
PEANUTS, QUOTA
PEACHES WHSLE
SALT
SALT & MIN,
SUPPLEMENT
RANGE CUBES BEEF
PROT. SUPPLEMENT
MILK REPLACER DAIR
GRAIN
MIX
DAIR
F I N I S H I N G R AT I O N S W I N
SALT & MIN STCKR
S O W F E E D G E S T. S W I N
S O W F E E D L A C T. S W I N
BOAR FEED SWIN
P I G S TA RT E R S W I N
DEATH LOSS STOC.
1.^
112
122
123
129
134
135
136
137
138
148
149 8REEDING*
150
152
154
163
180
COASTAL PASTURE
S M . G R . PA S T U R E D A I R
PASTURE. NATIVE
SORGHUM SILAGE DAIR
SEED
186 GRAIN SORG. SEED
1 9 6 C O A S TA L H AY
1 9 8 W I N T E R W H E AT S D .
202
H AY
203 HAY
211 NITROGEN
1
2
3
4
5
= HEAD
^3U.
TON
= DOZ.
= GAL.
6
7
8
9
10
LIVE
BALE
ACRE
HOUR
DAYS
AUM
11
12
13
14
UNIT
PRICE
CWT.
14.30
LB.
1.25
CWT.
80.00
CWT.
65.00
CWT.
81.00
CWT.
72.0 0
HEAD
650.00
CWT.
46.00
HEAD 1 5 0 0 . 0 0
HEAD
11 0 . 0 0
HEAD
100.00
CWT.
46.0 0
LB.
5.70
LB.
4.00
HEAD
35.00
LB.
0.20
LB.
0.65
LB.
0.22
CWT.
50.00
DDL.
37.50
CWT.
75.00
CWT.
4.55
LB.
0.27
BU.
10.00
CWT.
4.75
CWT.
17.50
CWT.
8.00
CWT.
1 1 .00
CWT.
1 1 .00
LB.
0.44
CWT.
9.28
CWT.
11 . 1 0
CWT.
10.00
CWT.
I 1.00
CWT.
1 1.60
CWT.
I 1.00
CWT.
16.00
DOL.
300.00
HEAD
24.50
ACRE
50.30
HEAD
65.00
ACRE
1 .70
TON
25.00
LB.
0.28
LB.
0.40
TON
55.00
LB.
0.15
CWT.
3.00
CWT.
3.75
LB.
0.26
ACIN
LB.
PINT
Q T.
15
16
17
18
CODE
ITEM
NAME
NMOD
212 NITROGEN (DRY)
213 NITROGEN
214 NITROGEN
215 PHOSPHATE
216 PHOSPHORUS
218 INSECTICIDE
220 POTASH
221 POTASSIUM
236 SOIL FUNGICIDE
237 FOLIAR FUNGICIDE
240 INSECTICIDE
241 INSECTICIDE
248 HERB, PREMERGE
270 CUST HARV SORG D
283 HAUL GRAIN SORG
330 FERTILIZER APPLI
337 CUSTOM SPRIGGING
339 MOW,RAKE,BALE
369 PEACH TREES
370 TREE WRAP
383 MARKETING
387 SALES COMM
388 MISC EXPENSE
389 MARKETING ( MH )
390 MARKETING
392 MARKETING
393 MISC EXPENSE
3 9 4 R E PA I R S & M A I N T.
399 MGMT RECORDS
400 MISC EXPENSE
401 MISC. EXPENSE
403 MISC EXPENSE
SORG
HAY
F£F
LIVE
LIVE
LIVE
DAIR
DAIR
PCH
MH
404 MISC EXPENSE
406
407
408
410
413
414
415
416
460
469
477
484
486
489
490
491
492
DOL.
CWT.
OZ.
MILE
VET MED
VET MED (STCKRS)
VET MEDICINE
DAIR
VET MEDICINE
BC
SHEARING
VET MED (MH)
VET MED (SOWS)
VET MED (PIGS)
UTILITIES
DAIR
QUOTA LEASE
PASTURE RENT
HAULING
DAIR
SALES COMM
STKR
SUPPLIES
DAIR
SALES COMM.
GOAT
SALES COMM.
SHEP
SALES COMM.
SWIN
19
20
21
22
FEET
APPL
SQFT
LBGN
23
24
25
26
CRTN
CRAT
BAGS
TREE
UNIT
PRICE
LB.
LB.
LB.
LB.
LB,.
APPL
LB.
LB.
APPL
APPL
APPL
APPL
ACRE
CWT.
CWT.
APPL
ACRE
BALE
TREE
TREE
HEAD
HEAD
HEAD
HEAD
HEAD
DOL.
HEAD
DOL.
HEAD
HEAD
ACRE
HEAD
HEAD
HEAD
HEAD
HEAO
HEAO
HEAD
HEAD
HEAD
HEAD
HEAD
LB.
0.38
0.33
0.27
0.25
0.24
7.00
0. 1 1
0. 14
12.00
6.30
8. 00
2.60
4.00
0.45
0.20
2.40
27.00
0.65
1.90
0.05
5.25
8.24
5.00
3.45
55.20
5.25
21.00
1 .00
18.00
15.00
25.00
1.00
10.00
0.50
4.00
25.00
6.00
1.50
1. 15
6.50
0.80
40.00
0.02
—
CWT.
HEAD
HEAO
HEAO
HEAD
HEAD
27
28
29
30
•
i
0.72
7.75
34.75
1.00
1.00
1.75
EACH
GPM
KWH
MCF
LISTING OF THE NAME S E T A N D P R I C E V E C T O R R E G I O N N U M B E R : 1 3 D A T E :
CODE ITEM NAME
COVER CROP
CUST. DRY PNUTS
HAY HAUL & STORE
HAY-SUDAN-SORG
H AY- K L E I N
KLEINGRASS SEED
OAT SEED
PEANUT SEED
SUDANGRASS SEED
BEEF PROD.
I N S E C T. S K I P - R
SOIL FUNG SKIP-R
FOL FUNG SKIP-R
I N S E C T. S K I P - R
BORER CONTROL
PCH BOR INST
PEACH HERB.
PCH DMNT OIL
PCH DMNT OIL
PCH DMNT OIL
PCH DMT OIL
PINK BUO
PETAL FALL
SHUCK SPLIT
FIRST COVER
SECOND COVER
THIRD COVER
FOURTH COVER
FIFTH COVER
SIXTH COVER
SEVENTH COVER
PRE-HARVEST
PEACH CONTAINERS
PINK BUD YR
PETAL FALL
SHUCK SPLIT
FIRST COVER
SECOND COVER
THIRD CO.VER
FORTH COVER
FIFTH COVER
SIXTH COVER
SEVENTH COVER
PEACH BORE
PEACH BORE
BACTERIAL SPOT
HARVESTING LABOR
PRE-HARVEST
CUSTOM DRILL
CUSTOM PLOW
HEAD
BU.
TON
DOZ.
GAL.
6
7
8
9
10
BALE
ACRE
HOUR
DAYS
AUM
NMOD UNIT
PRICE CODE
PCH
LB.
TON
BALE
TON
TON
LB.
LB.
LB.
LB.
0.17 577 BACTERIAL SPOT
20.00
0.3 0
55.0 0
55.0
0
~
6.75
]
0.14
[
0.70
m
0.3 0
DRY
APPL
APPL
APPL
APPL
ACRE
APPL
LB.
APPL
APPL
APPL
APPL
APPL
APPL
APPL
APPL
APPL
APPL
APPL
APPL
APPL
APPL
APPL
CRTN
APPL
APPL
APPL
APPL
APPL
APPL
APPL
APPL
APPL
APPL
APPL
APPL
APPL
HOUR
APPL
ACRE
ACRE
5.33
6.95
4.20
4.67
3.00
3.00
3.00
1.80
2.40
3.00
3.60
10.20
10.20
10.20
13.90
13.90
14.20
14.20
14.20
14.20
14.20
15.20
0.42
10.20
10.20
10.20
13.90
13.90
14.20
14.20
14.20
14.20
14.20
3.00
6.00
3.20
4.00
15.20
4.00
9.00
IRR
2ND
2-15
1ST
2ND
3RD
4-15
3RD
3RD
3RD
3RD
3RD
3RD
3RD
3RD
3RD
3RD
3RD
4-15
4-15
4-IS
4-15
4-15
4-15
4-15
4-15
4-15
4-15
3RD
4-15
4-15
4-15
11
12
13
14
ACIN
LB.
PINT
Q T.
15
16
17
18
ITEM NAME
020882
NMOO UNIT
1-2
APPL
PRICE
15
_
DOL.
CWT.
OZ.
MILE
19
20
21
22
FEET
APPL
SQFT
LBGN
23
24
25
26
CRTN
CRAT
BAGS
TREE
27
28
29
30
'
EACH
>
GPM
KWH
MCF