Orchard cost and profit calculator
Enter land, saplings, care and yield. See year by year when you break even and what is left.
Trees
120
Most you put in before it pays
৳2,15,040
You break even
in year 6
Net after 15 years
৳36,95,280
Yearly net (last year)
৳4,35,600
Net present value
৳12,44,154
If the price falls 20%: you break even in year 7, with a total of ৳26,23,920 after 15 years.
| Year | Fruit (kg) | Income | Cost | Net | Running total |
|---|---|---|---|---|---|
| 1 | 0 | ৳0 | ৳1,62,000 | ৳-1,62,000 | ৳-1,62,000 |
| 2 | 0 | ৳0 | ৳24,000 | ৳-24,000 | ৳-1,86,000 |
| 3 | 0 | ৳0 | ৳24,000 | ৳-24,000 | ৳-2,10,000 |
| 4 | 720 | ৳57,600 | ৳62,640 | ৳-5,040 | ৳-2,15,040 |
| 5 | 2,016 | ৳1,61,280 | ৳78,192 | ৳83,088 | ৳-1,31,952 |
| 6 | 3,312 | ৳2,64,960 | ৳93,744 | ৳1,71,216 | ৳39,264 |
| 7 | 4,608 | ৳3,68,640 | ৳1,09,296 | ৳2,59,344 | ৳2,98,608 |
| 8 | 5,904 | ৳4,72,320 | ৳1,24,848 | ৳3,47,472 | ৳6,46,080 |
| 9 | 7,200 | ৳5,76,000 | ৳1,40,400 | ৳4,35,600 | ৳10,81,680 |
| 10 | 7,200 | ৳5,76,000 | ৳1,40,400 | ৳4,35,600 | ৳15,17,280 |
| 11 | 7,200 | ৳5,76,000 | ৳1,40,400 | ৳4,35,600 | ৳19,52,880 |
| 12 | 7,200 | ৳5,76,000 | ৳1,40,400 | ৳4,35,600 | ৳23,88,480 |
| 13 | 7,200 | ৳5,76,000 | ৳1,40,400 | ৳4,35,600 | ৳28,24,080 |
| 14 | 7,200 | ৳5,76,000 | ৳1,40,400 | ৳4,35,600 | ৳32,59,680 |
| 15 | 7,200 | ৳5,76,000 | ৳1,40,400 | ৳4,35,600 | ৳36,95,280 |
The numbers are examples. Use the real prices, wages and yields where you live. Yield and price change every year, so do not treat the profit as certain.