In This Section |
Establishment and Production Costs
for Grapes in Ontario - 2005 Economic Report
|
| Author: | Ken Slingerland - Tender Fruit & Grape Specialist/OMAFRA; John Molenhuis - Business Analysis & Cost of Production Lead/OMAFRA |
|---|---|
| Creation Date: | 01 May 2006 |
| Last Reviewed: | 19 June 2009 |
Back to Establishment and Production Costs for Grapes in Ontario - 2005 Economic Report
|
Year |
Yield |
Revenue |
Variable |
Fixed |
Total |
Net Cash |
Accum. |
|---|---|---|---|---|---|---|---|
|
Pre-plant |
0% |
0 |
3805 |
154 |
3959 |
-3959 |
-3959 |
|
Planting |
0% |
0 |
11384 |
357 |
11741 |
-11741 |
-15700 |
|
2 |
0% |
0 |
2921 |
403 |
3325 |
-3325 |
-19025 |
|
3 |
25% |
1913 |
3730 |
403 |
4133 |
-2220 |
-21245 |
|
4 |
50% |
3825 |
4365 |
416 |
4781 |
-956 |
-22201 |
|
5 |
100% |
5950 |
4946 |
420 |
5366 |
584 |
-21618 |
|
6 |
100% |
5950 |
4891 |
420 |
5311 |
639 |
-20979 |
|
7 |
100% |
5950 |
4833 |
420 |
5253 |
697 |
-20282 |
|
8 |
100% |
5950 |
4771 |
420 |
5191 |
759 |
-19523 |
|
9 |
100% |
5950 |
4707 |
420 |
5127 |
823 |
-18700 |
|
10 |
100% |
5950 |
4638 |
420 |
5058 |
892 |
-17808 |
|
11 |
100% |
5950 |
4566 |
420 |
4986 |
964 |
-16845 |
|
12 |
100% |
5950 |
4490 |
420 |
4910 |
1040 |
-15805 |
|
Year |
Yield |
Revenue |
Variable |
Fixed |
Total |
Net Cash |
Accum. |
|---|---|---|---|---|---|---|---|
| Pre-plant |
0% |
0 |
3805 |
154 |
3959 |
-3959 |
-3959 |
| Planting |
0% |
0 |
11384 |
357 |
11741 |
-11741 |
-15700 |
|
2
|
0% |
0 |
2921 |
403 |
3325 |
-3325 |
-19025 |
|
3
|
25% |
1913 |
3730 |
403 |
4133 |
-2220 |
-21245 |
|
4
|
50% |
3825 |
4365 |
416 |
4781 |
-956 |
-22201 |
|
5
|
100% |
7650 |
5173 |
420 |
5593 |
2057 |
-20144 |
|
6
|
100% |
7650 |
5037 |
420 |
5457 |
2193 |
-17951 |
|
7
|
100% |
7650 |
4893 |
420 |
5313 |
2337 |
-15614 |
|
8
|
100% |
7650 |
4741 |
420 |
5161 |
2489 |
-13125 |
|
9
|
100% |
7650 |
4581 |
420 |
5001 |
2649 |
-10477 |
|
10
|
100% |
7650 |
4412 |
420 |
4833 |
2817 |
-7659 |
|
11
|
100% |
7650 |
4234 |
420 |
4654 |
2996 |
-4664 |
|
12
|
100% |
7650 |
4047 |
420 |
4467 |
3183 |
-1480 |
Breakeven in Year 13 (Does not include land costs)
Back to Establishment and Production Costs for Grapes in Ontario - 2005 Economic Report
For more information:
This site is maintained
by the Government of Ontario
Queen's
Printer for Ontario
Last Modified:
