Establishment and Production Costs for Tender Fruit in Ontario

Establishment and Production Costs for Tender Fruit in Ontario - 2006 Economic Report
Fresh Market Peach - Break Even
& Profitability Worksheet

Author:	Ken Slingerland - Tender Fruit & Grape Specialist/OMAFRA; John Molenhuis - Business Analysis & Cost of Production Lead/OMAFRA
Creation Date:	01 March 2007
Last Reviewed:	01 March 2007

8 ton//acre yield
Year	Yield (%)	Revenue ($)	Variable Costs	Fixed Costs	Total Costs	Net Cash Flow	Accum. Profit
Pre-plant	0%	0	2531	295	2825	-2825	-2825
Planting	0%	0	3344	667	4011	-4011	-6836
2	0%	0	1371	645	2015	-2015	-8851
3	33%	2812	2576	946	3522	-710	-9561
4	66%	5623	3487	965	4452	1171	-8390
5	100%	8520	4405	963	5368	3152	-5238
6	100%	8520	4117	963	5080	3440	-1798
7	100%	8520	3808	963	4772	3748	1951
8	100%	8520	3479	963	4442	4078	6029
9	100%	8520	3126	963	4089	4431	10460
10	100%	8520	2748	963	3711	4809	15269
11	100%	8520	2344	963	3307	5213	20482
12	100%	8520	1912	963	2875	5645	26127

Breakeven in Year 7 (does not include land costs)