392 ENCYCLOPEDIA OF PRACTICAL HORTICULTURE 
Expenditures Per Year 
Work on orchard (including clover on best orchard).......6 6,000.0u 
Taxes and insurance, depreciation, repairs, etc... 1,250.00 
Overseeing and incidentals... esses cece tetenneetene tree ete tees 2,250.00 
Total expenditureS PCY YAP... ccecsesceeeee ences ceeeeeee $ 9,500.00 
Net income three-year teOPM a... ccc. ceccceeceecee cecesceneeee cereateeceneeees $112,561.00 
Net income first four-year COT... ee cee tee ceee eetae cen eee ones 1,800.00 
Total net INCOME SVEN VCAMS...0 cesses cece cece coe cueecene enen sensceee anes $114,361.00 
Value of orchard end SC@VeEN Vals... cececscecececessneessnecnscetecees $125,000.00 
Total assetS end SEVEN YCATS..... ..-.eececccsene ceeeeeccce ec ensene caveweeeeateeses $239,361.00 
Less original investMent........ ee eeee cee eeee ceceacsecoaesee ase eeenenentes 39,500.00 
Total net profits for SEVEN YCAYS.....-. ee ece cee ceeeccee cone ceeeneeceeeeees $199,861.00 
Average net Drofit DOr YOAP.... ne sececececerene sees case conesnag sate cnsesuoa ene 28,551.57 
Percentage profit On INVESTMENT... ee eee scneneenee eee eceeeeeanee 71% 
Next Three Years’ Operations 
Third period—eighth to tenth years inclusive. 
Income Per Year 
Cherries 1144 cases per tree $1.25. sce ceencceeatensncecectsnnecses $ 38,906.25 
Peaches 1146 bushel per tree@ $1.00... ceccescecneeecuraneces ence 31,125.00 
Apples 14 bushel per tree $0.90... ee eeeesneeecste een sccesrarsees cose 6,075.00 
Cherries 14 case per tree $0.75 0.2... ccsecssececesseecnccectscn sccseeetscaeeres 
Peaches 1% bushel per tree $0.60... eck cee cecesenccenevere once 
Total INCOME PEL YCAL..... ee ceneessncceeceeecaee ann cncnnnnnesne sees $ 76,106.25 
Expenditures Per Year 
Work on orchard (includes clover on best orchard)............ $ 6,300.00 
Taxes, insurance, depreciation, repairs, Cte leeks cece cone 1,250.00 
Overseeing and incidentals... ee cceeee cece ceneenensecenceesnse 3,000.00 
Total expenditureS Per VOaA@ a... ieccencessessssnensceesseenees $ 10,550.00 
Net INCOME PCL YOAMQ WW... cee cneecececseecece ceseneue eeeneuenacuswene 65,556.25 
Net income three years... ecccccccecscsneenseseeneenseneeees 196,668.84 
Net income first S@VEN YEaYS........ eee cecesccesucceesseesecnese 114,361.00 
Value of orchard end of ten years... ec eeeseeccenecceceeecenereneeces 200,000.00 
Total assets ed teM YeAMS....0.......ccsceccececeeese cecescenecnecoee 511,029.84 
Less original investment... 2.2 cceeeecnsececsenst ents cneeeeeussoesuee 39,500.00 
Total net profit in ten Yearsnau. lee ceneseenceee ones 471,529.84 
Average net profit Der YOar. uw... snceceeeeneeeene 47,162.98 
Interest on investMent Per VEAL... cececcccececceeeceecoes 122% 
Next Three Years’ Operations 
Fourth period—eleventh to thirteenth years inclusive. 
Income Per Year 
Cherries 3 cases per tree $1.25 per Case... cee cscceseesenecnee $ 77,812.50 
Peaches 1% bushels per tree $1.00 per bushel... 31,125.00 
Apples 3 bushels per tree $0.90 per bushel. ecco 36,450.00 
Cherries % case per tree $0.75 DEL CASE... cecceecensesen cocneees 
Peaches % bushel per tree $0.60 per bushel... 
Apples 14 bushel per tree $0.40 per bushel... 
Total ImCOME POT VEAP... 2... cceccce sens cceecccvacasccce ssc neer euss $145,387.50 
$ 1,610.00 
650.00 
750.00 
$ 3,010.00 
$ 26,548.75 
*6 440.00 
$ 50,000.00 
S 50,000.00 
$3 76,548.75 
$ 23,500.00 
$ 538,048.75 
7,578.40 
32% 
$ 7,781.25 
6,225.00 
$14,006.25 
$ 2,610.00 
650.00 
1,000.00 
$ 4,260.00 
9,746.25 
29,238.75 
26,548.75 
60,000.00 
115,787.50 
23,500.00 
92,287.50 
9,228.75 
39% 
$ 7,781.25 
6,225.00 
2,700.00 
$16,706.35 
