Establishment and Production
Costs for Tender Fruit in Ontario - 2010 Economic Report
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Year
|
Yield
(%) |
Revenue
($) |
Variable
Costs |
Fixed
Costs |
Total
Costs |
Net Cash
Flow |
Accum.
Profit |
|---|---|---|---|---|---|---|---|
|
Pre-plant
|
0%
|
0
|
2523
|
374
|
2897
|
-2897
|
-2897
|
|
Planting
|
0%
|
0
|
3793
|
782
|
4575
|
-4575
|
-7472
|
|
2
|
0%
|
0
|
1431
|
784
|
2215
|
-2215
|
-9687
|
|
3
|
33%
|
2661
|
3055
|
1004
|
4059
|
-1398
|
-11085
|
|
4
|
66%
|
5322
|
4494
|
1026
|
5520
|
-197
|
-11283
|
|
5
|
100%
|
8064
|
5935
|
1057
|
6991
|
1073
|
-9239
|
|
6
|
100%
|
8064
|
5935
|
1057
|
6991
|
1073
|
-9239
|
|
7
|
100%
|
8064
|
5828
|
1057
|
6885
|
1179
|
-8060
|
|
8
|
100%
|
8064
|
5716
|
1057
|
6773
|
1291
|
-6769
|
|
9
|
100%
|
8064
|
5599
|
1057
|
6656
|
1408
|
-5360
|
|
10
|
100%
|
8064
|
5476
|
1057
|
6532
|
1532
|
-3829
|
|
11
|
100%
|
8064
|
5346
|
1057
|
6403
|
1661
|
-2168
|
|
12
|
100%
|
8064
|
5210
|
1057
|
6267
|
1797
|
-371
|
Breakeven in Year 13 (Does not include land costs)
Related Links:
- Preplant Year
- Planting Year
- Second Year
- Third Year
- Fourth Year
- Total Establishment Costs
- Mature Orchard
Back to Establishment and Production Costs for Tender Fruit in Ontario - 2010 Economic Report
For more information:
Toll Free: 1-877-424-1300
Local: (519) 826-4047
E-mail: ag.info.omafra@ontario.ca
| Author: | Ken Slingerland - Tender Fruit & Grape Specialist/OMAFRA; John Molenhuis - Business Analysis & Cost of Production Program Lead/OMAFRA |
|---|---|
| Creation Date: | 01 March 2007 |
| Last Reviewed: | 21 March 2012 |