|
Hectare 1 |
Costs of establishing an apricot orchard | ||||||||
Hail net included | 23 300 175 AMD | ||||||||
Hail net excluded | 20 062 175 AMD | ||||||||
Sale |
2022 |
2023 |
2024 | 2025 | 2026 | 2027 | 2028 | 2029 | |
Production from 1 ha, kg |
0 | 0 | 1 000 | 7 000 | 25 000 | 40 000 | 40 000 | 40 000 | |
Quantity of apricots, kg |
0 |
0 | 1 000 | 7 000 | 25 000 |
40 000 |
40 000 | 40 000 | |
Sale price |
0 |
0 | 400 | 400 | 400 |
400 |
400 | 400 | |
Total revenue |
0 | 0 | 400 000 | 2 800 000 | 10 000 000 | 16 000 000 | 16 000 000 | 16 000 000 | 61 200 000 |
Costs |
2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | Total |
Total current costs |
1 400 000 | 1 400 000 | 1 500 000 | 1 600 000 | 1 700 000 | 1 800 000 | 2 000 000 | 2 000 000 | 13 400 000 |
Profit |
- 1 400 000 | -1 400 000 | - 1 100 000 | 1 200 000 | 8 300 000 | 14 200 000 | 14 000 000 | 14 000 000 | 47 800 000 |
Hectare
1
|
Costs of establishing a cherry orchard |
|||||||||
Hail net included | 23 300 175 AMD | |||||||||
Hail net excluded | 20 062 175 AMD | |||||||||
Sale |
2022 |
2023 |
2024 | 2025 | 2026 | 2027 | 2028 | 2029 | ||
Production from 1 ha, kg |
0 | 0 | 1 000 | 4 000 | 10 000 | 16 000 | 16 000 | 16 000 | ||
Quantity of cherries, kg |
0 |
0 | 1 000 | 4 000 | 10 000 |
16 000 |
16 000 | 16 000 | ||
Sale price |
0 |
0 | 1100 | 1100 | 1100 |
1100 |
1100 | 1100 | ||
Total revenue |
0 | 0 | 1 100 000 | 4 400 000 | 11 000 000 | 17 600 000 | 17 600 000 | 17 600 000 | 69 300 000 | |
Costs |
2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | Total | |
Total current costs |
1 800 000 | 1 800 000 | 1 900 000 | 2 000 000 | 2 200 000 | 3 000 000 | 3 000 000 | 3 500 000 | 18 700 000 | |
Profit |
- 1 800 000 | -1 800 000 | - 800 000 | 2 400 000 | 8 800 000 | 14 600 000 | 14 600 000 | 15 100 000 | 50 600 000 |
Hectare 1 |
Costs of establishing an almond orchard | ||||||||
Hail net included |
14 060 175 AMD | ||||||||
Hail net excluded | 10 822 175 AMD | ||||||||
Sale |
2022 |
2023 |
2024 | 2025 | 2026 | 2027 | 2028 | 2029 | |
Production from 1 ha, kg |
0 | 0 | 175 | 5250 | 1050 | 2100 | 2800 | 3499 | |
Quantity of almonds, kg |
0 |
0 | 200 | 600 | 1200 |
2400 |
3200 | 4000 | |
Sale price |
0 |
0 | 2000 | 2000 | 2000 |
2000 |
2000 | 2000 | |
Total revenue |
0 | 0 | 400 000 | 1 200 000 | 2 400 000 | 4 800 000 | 6 400 000 | 8 000 000 | 23 200 000 |
Costs |
2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | Total |
Total current costs |
550 000 | 550 000 | 650 000 | 750 000 | 850 000 | 950 000 | 1 000 000 | 1 000 000 | 6 400 000 |
Profit |
550 000 | 550 000 | 250 000 | 450 000 | 1 550 000 | 3 850 000 | 5 400 000 | 6 900 000 | 16 800 000 |
Hectare 1 |
Costs of establishing an apple orchard | ||||||||
Hail net included | 25 148 175 AMD | ||||||||
Hail net excluded | 21 910 175 AMD | ||||||||
Sale |
2022 |
2023 |
2024 | 2025 | 2026 | 2027 | 2028 | 2029 | |
Production from 1 ha, kg |
0 | 0 | 6000 | 18 000 | 30 000 | 50 000 | 50 000 | 50 000 | |
Quantity of apples, kg |
0 |
0 | 6000 | 18 000 | 30 000 |
50 000 |
50 000 | 50 000 | |
Sale price |
0 |
0 | 3580 | 350 | 350 |
350 |
350 | 350 | |
Total revenue |
0 | 0 | 2 100 000 | 6 300 000 | 10 500 000 | 17 500 000 | 17 500 000 | 17 500 000 | 71 400 000 |
Costs |
2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | Total |
Total current costs |
1 600 000 | 1 800 000 | 2 000 000 | 2 200 000 | 2 500 000 | 3 000 000 | 3 000 000 | 3 000 000 | 19 100 000 |
Profit |
1 600 000 | 1 800 000 | 100 000 | 4 100 000 | 8 000 000 | 14 500 000 | 14 500 000 | 14 500 000 | 52 300 000 |