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
|
3644
|
778
|
4422
|
-4422
|
-7320
|
|
2
|
0%
|
0
|
1196
|
780
|
1975
|
-1975
|
-9295
|
|
3
|
0%
|
0
|
1238
|
780
|
2017
|
-2017
|
-11312
|
|
4
|
0%
|
0
|
1385
|
780
|
2164
|
-2164
|
-13476
|
|
5
|
30%
|
2261
|
3129
|
907
|
4036
|
-1776
|
-15252
|
|
6
|
40%
|
3014
|
3590
|
929
|
4519
|
-1505
|
-16757
|
|
7
|
60%
|
4522
|
4268
|
929
|
5197
|
-675
|
-17432
|
|
8
|
80%
|
6029
|
5041
|
987
|
6028
|
1
|
-17431
|
|
9
|
100%
|
7536
|
5743
|
1002
|
6744
|
792
|
-16640
|
|
10
|
100%
|
7536
|
5653
|
1002
|
6655
|
881
|
-15758
|
|
11
|
100%
|
7536
|
5559
|
1002
|
6561
|
975
|
-14783
|
|
12
|
100%
|
7536
|
5460
|
102
|
6462
|
1074
|
-13709
|
Breakeven in Year 21 (does not include land costs)
Related Links:
- Pre-plant Year
- Planting Year
- Second Year
- Third Year
- Fourth Year
- Fifth Year
- Sixth Year
- Seventh Year
- Eighth Year
- Total Establishment Cost
- 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 |