| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | TOTAL | |||||||
| Con | Org | Con | Org | Con | Org | Con | Org | Con | Org | Con | Org | |
| Soil Preparation | 310 | 310 | - | - | - | - | - | - | - | - | 310 | 310 |
| Cherry Seedlings | 1350 | 1350 | - | - | - | - | - | - | - | - | 1350 | 1350 |
| Irrigation | 4000 | 4000 | - | - | - | - | - | - | - | - | 4000 | 4000 |
| Extra Seedlings | - | - | 280 | 280 | - | - | - | - | - | - | 280 | 280 |
| Labour | 510 | 410 | 1050 | 790 | 1850 | 1410 | 2220 | 1760 | 1750 | 1290 | 7380 | 5660 |
| Land | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 1000 | 5000 | 5000 |
| Capital | 380 | 370 | 640 | 620 | 890 | 840 | 1080 | 990 | 1190 | 1040 | 4180 | 3860 |
| SUM | 7550 | 7440 | 2970 | 2690 | 3740 | 3250 | 4300 | 3750 | 3940 | 3330 | 22,500 | 20,460 |
| Production Value | 1090 | 1260 | 2190 | 2520 | 5840 | 6720 | 9120 | 10,500 | ||||
| Establishment Cost | 13,380 | 9960 | ||||||||||