Skip to main content

Table 2 Balance sheet analysis items

From: Economic performance of agritourism: an analysis of farms located in a less favoured area in Italy

Item/farms 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15
A. Gross farm revenue 226,400 84,250 26,000 48,303 81,400 291,800 150,300 405,410 77,500 141,300 37,450 62,400 260,840 39,267 68,950
A.1 Value of sold products 32,000 3100 20,900 12,000 79,600 213,240 150 217,000 315 8,800 - 31,950 66,000 96,000 22,267
A. 2 LAGP 225,500 75,100 22,000 36,563 46,000 146,000 64,100 152,050 28,000 44,100 11,550 18,000 33,840 5000 2450
A.3 Agritourism 900 4000 7375 1,600 14,200 31,250 11,520 5000 4800
A.4 Financial aids 150 3100 315 8800 79,600 31,950 213,240 32,000 96,000 20,900 12,000 217,000 22,267 66,000
B. Costs 330,157 107,174 99,548 91,408 108,527 268,132 254,380 420,462 163,196 187,196 120,063 161,946 113,781 90,897 125,360
B. 1 Costs for inputs 91,841 22,932 27,047 15,448 51,396 108,770 40,941 124,560 67,949 74,749 21,185 47,729 30,051 22,762 39,615
B.1.1 Variable inputs (Iv) 81,430 16,880 24,250 9,730 28,180 59,800 29,340 64,900 51,675 47,650 14,050 30,500 16,018 16,000 22,500
General cost 15,080 8980 3850 4200 2580 7000 3840 17,300 7800 9400 2920 2500 2250 2500 7000
Agricultural cost 2600 9,520 1050 11,800 39,800 21,000 25,600 35,925 7250 6650 21,000 7000 13,000 13,000
Agritourism cost 66,350 5300 10,880 4480 13,800 13,000 4500 22,000 7950 31,000 4480 7000 6768 500 2500
B.1.2 Fixed inputs (If) 10,411 6052 2798 5719 23,216 48,970 11,601 59,660 16,274 27,100 7135 17,230 14,033 6762 17,115
Agricultural cost 1297 880 719 206 5576 35,110 9501 29,000 2624 8494 2797 13,030 6200 462 11,865
Agritourism cost 9114 5172 2079 5513 17,640 13,860 2100 30,660 13,650 18,606 4338 4200 7833 6300 5250
B. 2 Taxes 26,250 3000 8270 2180 11,500 20,000 6000 12,900 800 8000 2800 11,000 8000 8750 16,000
B.3 Explicit costs 108,270 4000 6360 875 3500 6444 88,370 97,410 11,938 44,479 600 23,062 8624 307 10,752
B.3. 1 Hired labour (wages) 108,270 4000 6360 6000 88,370 87,410 4438 44,239 23,062 8624 10,752
Agricultural cost 22,000 65,370 42,460 23,439 19,562 8624 10,752
Agritourism cost 86,270 4000 6360 6000 23,000 44,950 4438 20,800 3500
B.3.2 Land income 8000 3500 2000 1000 6000 5200 10,000 2500 406 900 3750 3150 6000
B.4 Implicit costs 103,796 77,242 57,871 72,905 42,131 132,918 119,069 185,592 82,509 59,968 95,478 80,155 67,106 59,078 58,993
B.4.1 Land income 8000 3500 2000 1000 6000 5200 10,000 2500 406 900 3750 3150 6000
B.4.2 Interests 5796 1742 1871 905 5131 36,918 5869 13,592 8009 5,562 4,578 8155 9356 1928 16,993
B.4.3 Family wages 90,000 72,000 54,000 72,000 36,000 90,000 108,000 162,000 72,000 54,000 90,000 72,000 54,000 54,000 36,000