Production Cost

Crop Year 2009-2010

  Area Budget Expenses Total
Expense
Equivalent
per Hectare
Budget
Remaining
Plant Harvested Labor Materials

SAMPLE FARM

No Culture 0.00 0.00 0.00 291,839.78 40,026.80 331,866.58 0.00 -331,866.58
New Plant 51.26 51.26 5,090,941.79 2,426,177.16 1,535,365.13 3,961,542.29 77,283.31 1,129,399.50
Ratoon 1 49.27 49.27 4,290,970.09 2,072,893.63 1,026,139.43 3,099,033.06 62,898.99 1,191,937.03
Add Other Expense
  100.53 0.00 0.00 0.00 0.00 0.00 0.00 0.00


Summary

AREA:SizeDistribution
Farm Area: 100.53 New Plant 51.26
Harvested: 100.53 Ratoon: 49.27
Standing Cane: 0.00  
Production:
Net Cane:5,888.76 TCane/Ha.:58.61
LKg Sugar:13,423.50 LKg/Ha.:133.53
Net LKg:8,606.13 Piculs/Ha.:105.56
Cost of Production:
Todate Expenses:7,392,441.93
Cost/netLKg:858.97
Cost/netPiculs:696.65




Sugar Price:  

1,130.79

ProdRatio:  

1.32