Projections for Planning Purposes Only Not to be Used without Updating after March 2, 1998 B-1241 (C03) Alfalfa Establishment, Dryland Texas Rolling Plains (3) 1998 Projected Costs and Returns per Acre GROSS INCOME Description ============================ -WARNING- No gross receipts VARIABLE COST Description ================================= INSECTICIDE INSECTICIDE APPL FERTILIZER (N) FERTILIZER APPL. POTASH (K) SULFUR (S) FERTILIZER (P) SEED, ALFALFA Fuel & Lube - Machinery Repairs - Machinery Labor - Machinery Interest - OC Borrowed Unit ==== $ / Unit =========== Total =========== Quantity =========== Unit ==== $ / Unit =========== Total =========== 1.000 1.000 40.000 1.000 40.000 12.000 80.000 20.000 acre acre lb. acre lb. lb. lb. lb. Acre Acre Hour Dol. 7.400 3.500 .280 3.500 .120 .150 .260 1.500 7.40 3.50 11.20 3.50 4.80 1.80 20.80 30.00 5.65 2.78 8.86 3.24 =========== 103.53 ________ ________ ________ ________ ________ ________ ________ ________ ________ ________ ________ ________ -103.53 ________ Total =========== 19.01 20.00 =========== 39.01 ________ ________ 142.54 ________ -142.54 ________ 1.477 34.140 Total VARIABLE COST GROSS INCOME minus VARIABLE COST FIXED COST Description ================================= Machinery and Equipment Land Total FIXED Cost Total of ALL Cost NET PROJECTED RETURNS Your Estimate ======== Quantity ========= Unit ==== Acre Acre 6.001 0.095 ________ ________ 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 members of the Texas Agricultural Extension Service and approved for publication. Projections for Planning Purposes Only Not to be Used without Updating after March 2, 1998 Date Stage Type Product Name Number Weight of of of per Production Prod. Units Head ======== ================ ===== ========================= ============= ============= B-1241 (C03) Cash Landlord Break NonShare Even Cash Prod. ===== ======== ===== -WARNING- No valid Receipts records Date Stage Type of of Production Input ======== ================ ===== 06/01/98 M 06/15/98 E 06/15/98 G 07/15/98 M 08/15/98 M 09/10/98 E 09/10/98 G 09/10/98 E 09/10/98 E 09/10/98 E 09/15/98 M 09/15/98 E 09/30/98 M 12/31/98 K Input Name Number of Units ========================= ============= DISCING-TANDEM 21 FT 1.0000 INSECTICIDE ALFALFA 1.0000 INSECTICIDE APPL 1.0000 CHISELING 25 FT 1.0000 CHISELING 25 FT 1.0000 FERTILIZER (N) 40.0000 FERTILIZER APPL. 1.0000 POTASH (K) 40.0000 SULFUR (S) 12.0000 FERTILIZER (P) 80.0000 DRILLING GRAIN 1.0000 SEED, ALFALFA DRYLAND 20.0000 PICKUP TRUCK 3/4 TON 28.0000 ALFALFA 1.0000 Cash Fixed Landlord Nonor Share Cash Vari. ===== ===== ======== .00 C V .00 C V .00 .00 .00 C V .00 C V .00 C V .00 C V .00 C V .00 .00 C V .00 .00 F .00 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 members of the Texas Agricultural Extension Service and approved for publication.