Production and revenue
Production ramps up from year 6 and, from year 11, alternates between on-years and off-years.
First material harvest in the model
Average across the full-production years, alternation included · 1,800 kg/ha
Swing between the two kinds of year: ~33%
At the model base price, before costs · €5.00/kg
The curve follows the pistachio schedule in the Portuguese CAP technical guidance for a density of 286 trees/ha — the closest to the 6 × 6 m spacing adopted, which gives 278: from 400 to 1,500 kg/ha in years 6 to 9, and a mature level of 1,800 kg/ha. From year 11 output alternates around that level, even years heavy and odd years light, so that the average across the twenty full-production years remains exactly the 1,800 kg/ha of the reference. Alternate bearing redistributes the crop; it does not shrink it.
Production and revenue curve — 30 years
Production and revenue, year by year
| Year | Yield (kg/ha) | Total production (kg) | Price (€/kg) | Revenue (€) |
|---|---|---|---|---|
| 1 | 0 | 0 | €5.00 | €0 |
| 2 | 0 | 0 | €5.00 | €0 |
| 3 | 0 | 0 | €5.00 | €0 |
| 4 | 0 | 0 | €5.00 | €0 |
| 5 | 0 | 0 | €5.00 | €0 |
| 6 | 400 | 16,000 | €5.00 | €80,000 |
| 7 | 800 | 32,000 | €5.00 | €160,000 |
| 8 | 1,200 | 48,000 | €5.00 | €240,000 |
| 9 | 1,500 | 60,000 | €5.00 | €300,000 |
| 10 | 1,800 | 72,000 | €5.00 | €360,000 |
| 11 | 1,500 | 60,000 | €5.00 | €300,000 |
| 12 | 2,100 | 84,000 | €5.00 | €420,000 |
| 13 | 1,500 | 60,000 | €5.00 | €300,000 |
| 14 | 2,100 | 84,000 | €5.00 | €420,000 |
| 15 | 1,500 | 60,000 | €5.00 | €300,000 |
| 16 | 2,100 | 84,000 | €5.00 | €420,000 |
| 17 | 1,500 | 60,000 | €5.00 | €300,000 |
| 18 | 2,100 | 84,000 | €5.00 | €420,000 |
| 19 | 1,500 | 60,000 | €5.00 | €300,000 |
| 20 | 2,100 | 84,000 | €5.00 | €420,000 |
| 21 | 1,500 | 60,000 | €5.00 | €300,000 |
| 22 | 2,100 | 84,000 | €5.00 | €420,000 |
| 23 | 1,500 | 60,000 | €5.00 | €300,000 |
| 24 | 2,100 | 84,000 | €5.00 | €420,000 |
| 25 | 1,500 | 60,000 | €5.00 | €300,000 |
| 26 | 2,100 | 84,000 | €5.00 | €420,000 |
| 27 | 1,500 | 60,000 | €5.00 | €300,000 |
| 28 | 2,100 | 84,000 | €5.00 | €420,000 |
| 29 | 1,500 | 60,000 | €5.00 | €300,000 |
| 30 | 2,100 | 84,000 | €5.00 | €420,000 |