| Summary for Establishing Strawberries | By Alison DeMarree and Regina Rieckenberg - Cornell Cooperative Extension - 1996 | ||||||||||||||
| Avg. price received per quart > | $2.00 | Discount Rate You Would Like to Use> | 6% | ||||||||||||
| Yield | Income | Variable Expenses | Profit | Discounted | Accum. | Discount | |||||||||
| Year | per A. | per A. | Labor | Service | Materials | Equip. | Comm | Total | Fixed | Total | or Net | Cash Flow | NPV | Rate | |
| Harvest | Variable | Costs | Costs | Income | of Profit | 6% | |||||||||
| Preplant | $38 | $0 | $125 | $31 | $194 | $494 | $688 | ($688) | ($688) | ($688) | 1 | ||||
| Planting Yr | 0 | $0 | $689 | $0 | $867 | $321 | $0 | $1,877 | $801 | $2,677 | ($2,677) | ($2,526) | ($3,214) | 0.9434 | |
| 1st bearing | 5,000 | $10,000 | $744 | $0 | $1,129 | $258 | $1,845 | $3,975 | $800 | $4,774 | $5,226 | $4,651 | ($1,437) | 0.89 | |
| 2nd bearing | 4,000 | $8,000 | $744 | $0 | $902 | $258 | $1,476 | $3,379 | $800 | $4,178 | $3,822 | $3,209 | ($4,645) | 0.8396 | |
| 3rd bearing | 2,000 | 4,000$ | $744 | $0 | $712 | $258 | $738 | $2,451 | $800 | $3,251 | $749 | $594 | $5,239 | 0.7921 | |
| 4th bearing | 1,000 | $2,000 | $744 | $0 | $592 | $258 | $369 | $1,962 | $800 | $2,762 | ($762) | ($569) | $4,670 | 0.7473 | |
| Breakeven price > | $1.47 | Net Establishment Costs> | $3,365 | ||||||||||||
| Breakeven | Yield | Costs | |||||||||||||
| Pre-plant | $688 | ||||||||||||||
| Plntg yr | 0 | $2,526 | |||||||||||||
| 1st brng | 4,450 | $4,249 | |||||||||||||
| 2nd brng | 3,358 | $3,508 | |||||||||||||
| 3rd brng | 1,584 | $2,575 | |||||||||||||
| 4th brng | 747 | $2,064 | |||||||||||||
| sum | 10,140 | $14,922 | |||||||||||||
| Breakeven price | $1.47 | ||||||||||||||
Marvin
P. Pritts Home Page
Biographical Sketch | Teaching
Program | Recent Publications
Graduate Student Project Descriptions
| Research Interests
Professional Societies/Editorial
and Committee Activities
Extension Program | Personal
Interests