Establishment
and Production Costs for Tender Fruit in Ontario - 2006 Economic Report
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Variable Costs |
Cost per acre ($) |
Cost per acre ($) |
|---|---|---|
| Labour: hand 10 hrs |
100
|
|
|
Labour: machine operator, 13.7 hrs |
|
192 |
|
Trees (1% replacement) |
|
32 |
|
Fertilizer: 34-0-0, 100 kg |
|
36 |
| Fertilizer: 0-0-60, 100 kg |
35
|
|
| Insecticides |
125
|
|
| Fungicides |
28
|
|
| Herbicides |
29
|
|
|
Cover Crop Seed |
|
8 |
|
Machine repair, maintenance |
|
92 |
|
Fuel |
|
130 |
|
Consulting Fees |
|
0 |
| Miscellaneous (leaf analysis) |
40
|
|
|
Interest on operating capital |
|
632 |
|
Land rental |
|
|
|
Total Variable Costs |
|
1479 |
|
Fixed Costs |
Cost per acre ($) |
Cost per acre ($) |
|---|---|---|
|
Machine: depreciation |
|
109 |
|
Machine: Interest on investment |
|
53 |
| Cold storage and packing equipment |
|
|
|
Other overhead |
|
120 |
|
Land ownership |
|
|
|
Measurable Fixed Costs |
|
282 |
|
Total Measurable "Fourth Year" Costs |
|
1761 |
|
Hand Labour |
Labour |
Labour |
Machine |
Fixed |
Total |
|---|---|---|---|---|---|
| Pruning |
10
|
100
|
|
|
100
|
|
Total Hand Labour |
10 |
100 |
|
|
100 |
|
Machine Operator |
Labour |
Labour |
Machine |
Fixed |
Total |
|---|---|---|---|---|---|
| Re-planting trees |
1.0
|
14
|
16
|
16
|
46
|
|
Discing (1x) |
0.7 |
10 |
15 |
16 |
41 |
|
Cultivating (2x) |
1.4 |
20 |
20 |
14 |
54 |
|
Seeding permanenet cover (1x) |
0.7 |
10 |
12 |
13 |
35 |
|
Fertilizing (2x) |
1.4 |
20 |
19 |
13 |
52 |
|
Mowing (4x) |
2.8 |
39 |
46 |
29 |
115
|
| Weed spraying (3x) |
2.1
|
29
|
29
|
17
|
75
|
| Pesticide spraying (4x) |
1.6
|
22
|
37
|
30
|
89
|
| Orchard maintenance |
2.0
|
28
|
27
|
14
|
69
|
|
Total Machine Operator |
13.7 |
192 |
222 |
162 |
576 |
Related Links:
- Pre-plant
Year
- Planting
Year
- Second
Year
- Third
Year
- Fifth
Year
- Sixth
Year
- Seventh
Year
- Eighth
Year
- Total
Establishment Cost
- Mature
Orchard
- Break Even and Profitability Worksheet
Back to Establishment and Production Costs for Tender Fruit in Ontario - 2006 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 Lead/OMAFRA |
|---|---|
| Creation Date: | 01 March 2007 |
| Last Reviewed: | 01 March 2007 |