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 |
3351 |
154 |
3505 |
-3505 |
-3505 |
|
Planting |
0% |
0 |
6637 |
357 |
6994 |
-6994 |
-10499 |
|
2 |
0% |
0 |
1744 |
403 |
2147 |
-2147 |
-12646 |
|
3 |
25% |
480 |
1908 |
392 |
2300 |
-1820 |
-14466 |
|
4 |
50% |
960 |
2211 |
405 |
2616 |
-1656 |
-16122 |
|
5 |
100% |
1344 |
2588 |
393 |
2981 |
-1637 |
-17759 |
|
6 |
100% |
1344 |
2657 |
393 |
3064 |
-1706 |
-19465 |
|
7 |
100% |
1344 |
2729 |
393 |
3122 |
-1778 |
-21243 |
|
8 |
100% |
1344 |
2805 |
393 |
3198 |
-1854 |
-23097 |
|
9 |
100% |
1344 |
2885 |
393 |
3278 |
-1934 |
-25032 |
|
10 |
100% |
1344 |
2970 |
393 |
3363 |
-2019 |
-27051 |
|
11 |
100% |
1344 |
3060 |
393 |
3453 |
-2109 |
-29160 |
|
12 |
100% |
1344 |
3154 |
393 |
3547 |
-2203 |
-31363 |
There is no breakeven at either yield and cost of production. (Does not include land costs)
|
Year |
Yield |
Revenue |
Variable |
Fixed |
Total |
Net Cash |
Accum. |
|---|---|---|---|---|---|---|---|
|
Pre-plant |
0% |
0 |
3351 |
154 |
3505 |
-3505 |
-3505 |
|
Planting |
0% |
0 |
6637 |
357 |
6994 |
-6994 |
-10499 |
|
2 |
0% |
0 |
1744 |
403 |
2147 |
-2147 |
-12646 |
|
3 |
25% |
480 |
1908 |
392 |
2300 |
-1820 |
-14466 |
|
4 |
50% |
960 |
2211 |
405 |
2616 |
-1656 |
-16122 |
|
5 |
100% |
1920 |
2755 |
393 |
3148 |
-1228 |
-17350 |
|
6 |
100% |
1920 |
2801 |
393 |
3194 |
-1274 |
-18624 |
|
7 |
100% |
1920 |
2849 |
393 |
3242 |
-1322 |
-19946 |
|
8 |
100% |
1920 |
2900 |
393 |
3293 |
-1373 |
-21319 |
|
9 |
100% |
1920 |
2971 |
393 |
3347 |
-1427 |
-22746 |
|
10 |
100% |
1920 |
3011 |
393 |
3404 |
-1484 |
-24230 |
|
11 |
100% |
1920 |
3071 |
393 |
3464 |
-1544 |
-25774 |
|
12 |
100% |
1920 |
3134 |
393 |
3527 |
-1607 |
-27381 |
There is no breakeven at either yield and cost of production. (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:
