|Corn Production (Acres)||(a)|
|Maze Design and Cutting|
|Design Costs and Initial Cutting||(b)|
|Cutting path Maintenance (labor hours)||(c)|
|Sub-total (design and cutting)||(e)|
|In-maze Signage (signs)||(f)|
|Apparel for employees||(g)|
|Marketing (promotional spots)||(h)|
|Parking Area Improvements||(j)|
|Hired Labor – Regular (hours)||(o)|
|Hired Labor – Manager (hours)||(p)|
|Sub-total (Maze Operation)||(q)|
|TOTAL COSTS (growing, designing, operating)||Add (a + e + q)||(r)|
|No. of visitors||Admission Price|
|Maze Admission Fees||(s)|
|Other sources of maze-related revenue (e.g., parking, etc.)||(t)|
|REVENUE FROM MAZE OPERATION||Add (s + t)||(u)|
|NET RETURNS FROM CORN MAZE (revenue - costs)||Subtract (u – r)||(v)|
|REVENUE FROM CORN PRODUCTION||Bushels||Price/Bushel||Revenue|
|Corn Yield Receipts||(w)|
|TOTAL NET RETURNS (Maze & Corn Production)||Add (v + w)|
Copyright © 2018 Rutgers, The State University of New Jersey. All rights reserved.
For more information: njaes.rutgers.edu.
Cooperating Agencies: Rutgers, The State University of New Jersey, U.S. Department of Agriculture, and County Boards of Chosen Freeholders. Rutgers Cooperative Extension, a unit of the Rutgers New Jersey Agricultural Experiment Station, is an equal opportunity program provider and employer.