29.12.2012 Views

Great Lakes Dairy Sheep Symposium - the Department of Animal ...

Great Lakes Dairy Sheep Symposium - the Department of Animal ...

Great Lakes Dairy Sheep Symposium - the Department of Animal ...

SHOW MORE
SHOW LESS

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

Table 5. Income Statement<br />

Income Average Minimum Maximum<br />

Raw milk sales 4,732 0 40,811<br />

Transfer Value to Processing 27,126 1,281 116,738<br />

Livestock Sales 3,468 0 16,257<br />

Crop Sales 591 0 5,831<br />

Government and O<strong>the</strong>r Farm Receipts 2,371 0 8,534<br />

Total Farm Receipts $38,288 $10,502 $176,675<br />

<strong>Dairy</strong> Product Sales 82,260 4,497 244,483<br />

O<strong>the</strong>r Processing Receipts 1,494 0 13,944<br />

Total Processing Receipts $83,755 $4,497 $258,427<br />

Total Farm and Processing Receipts $122,043 $17,327 $409,627<br />

Expenses<br />

Farm Hired Labor 8,583 0 40,012<br />

Purchased Feed 11,243 2,854 33,467<br />

Farm Machinery & Equipment 2,963 0 13,871<br />

Livestock Supplies 6,305 916 38,471<br />

Crop Supplies 998 0 6,964<br />

Farm Real Estate and Building Repairs 2,477 870 4,862<br />

Farm Utilities 1,596 214 5,973<br />

Farm Interest 2,625 0 9,208<br />

Farm Miscellaneous 2,173 0 8,978<br />

Total Farm Operating Expenses $38,963 $12,988 $161,806<br />

Processing Hired Labor 9,064 0 62,082<br />

Processing Materials and Supplies 15,592 1,344 77,641<br />

Processing Machinery and Equipment Repairs 1,039 0 7,006<br />

Processing Real Estate and Building Repairs 418 0 1,000<br />

Processing Utilities 2,789 250 6,224<br />

Processing Interest 862 0 3,029<br />

Marketing Expenses 4,899 0 18,501<br />

Processing Miscellaneous Expenses 2,350 283 7,765<br />

Transfer Value to Processing 27,126 1,281 116,738<br />

Total Processing Operating Expenses $64,137 $9,471 $228,873<br />

Total Farm & Processing Operating Expenses $103,100 $22,459 $349,197<br />

Farm Depreciation Expense 12,280 464 57,029<br />

Processing Depreciation Expense 4,650 867 14,257<br />

Total Depreciation Expense $16,930 $1,921 $71,286<br />

Farm Net Income -13,109 -42,160 -2,116<br />

Processing Net Income 14,968 -5,841 35,689<br />

Net Accrual Farm and Processing Income $1,860 -$23,448 $31,850<br />

35

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!