Dear friend ..Hope the following work sheet will help you out in HDP
COST OF PRODUCTION
1.Land preparation and pit formation - Rs.06000 .00
2.Saplings @ Rs.100 for 1000 plants[member=6749]rs[/member].100 - Rs.10000.00
3.Drip irrigation with fertigation system - Rs. 75000.00
4.Planting labour - Rs.03000.00
5.Manure and fertilizers - Rs.30000.00
6.Weed managment - Rs.02500.00
7.Canopy management - Rs.05000.00
8.Growth regulators & application - Rs.02000.00
9.Pest & Disease management - Rs.10000.00
10.Organic Mulching - Rs.03000.00
11.Contingencies - Rs.02500.00
TOTAL - Rs.149000.00
YIELD PER ACRE
1.Second year yield @ 5 kgs per tree - 5000 kgs
2.Third year yield @ 10 kgs per tree - 10,000 kgs
3.Fourth year yield@ 20 kgs per tree - 20,000 kgs
5.Fith year yield @ 25 kgs per tree - 25,000 kgs
6.From 6th year onward you can maintain this level of yield to harvest quality fruits .
GROSS INCOME PER ACRE
1. Second year - 5000 kgs @ Rs.30 - Rs.1,50,000.00
2. Third year - 10,000 kgs @ Rs.30 - Rs.3,00,000.00
3. Fourth year – 20,000 kgs @ Rs.30 - Rs.6,00,000.00
4. Fifth year - 25,000 kgs @ Rs.30 - Rs.7,50,000.00
COST OF CULTIVATION FOR THE FIRST 5 YEARS
1. First year - Rs. 149000.00
2. Second year - Rs. 050000.00
3. Third year - Rs. 055000.00
4. Fourth year - Rs. 060000.00
5. Fit=fth year - Rs.060000.00
TOTAL COST FOR FIRST 5 YEARS - Rs. 3,74,000.00
GROSS INCOME FOR THE FIRST 5 YEARS - Rs.18,00,000.00
Net income for the first 5 years - Rs.14,26,000.00
Average income per year - Rs.2,85,200.00
Varities suitable for Hi density planting are Lalith, Allahabad safeda and Lucknow 49.
Irrespective of the different varities of guava planted in various part of the country , suitable graft with high yielding scion is most prepared in view of regular and continuous bearing with fruit quality .
The gross income may vary depending on the market price every season every year .However the price quoted in this work sheet is nominal and lowest gate price
Also the cost of production varies based on the availability of resources with the farmers and size of the holdings . A farmer who entirely relies on outside resources except land would incur the cost as noted in this work sheet. Other farmers who owns part of the resources needed for cultivation may need lesser cost of production .
Provided lands are fertile and all the cultural practices are followed in time , the yield may increase by 25-40 % more .