Avocado Trees Qty.

Unit Rate($) Sum($)

1 Repair of Roads 7 $400 $2,800
Pipe Culvert Dia.
1 $1,500 $1,500
2 900mm L=12m
Backfilling 15 $50 $750

2 $2,500 $5,000
3 Repair of Jlool
4 Dewatering of land 40 $12 $480
5 Arabic Well 2 $1,000 $2,000
6 Trees 500 $15 $7,500
7 Planting 500 $1.0 $500 Hass low production high price 7-10,000lbp
Fuerte - 6 years
Lamb Hass
Pinkerten - Reed (4,000lbp) / Etinger, Zotano, Bacon x
8 Pickup 1.10 $7,000 $7,700 Pickup 4wheel Rabih Auto
9 Reservoir 800 $3 $2,400 3*6000liter Plastic/ steel reservoir similar to Fuel Station
10 Pump 1 $1,000 $1,000
11 Irrigation System 10000 $0.3 $2,500
12 Generator 1 $1,000 $1,000

13 Miscellaneous 1 $1,500 $1,500

$36,630
Agricultural Fence 700 $7 $4,900
Tools
Tractor 2000 $1.0 $2,000
Housse Repair 10000 $1.0 $10,000

Pest control (ants, snails, Pruning

Production Irrigation Fertilization and rodents) Orchard Manageme Investment
Transport/C Weed General Interest on Running Net
Number of Total ($) ‫ﻓﻼﺣﺔ‬ Thinnng (tree nt Charge Road Repair ($) Overhead
Production Total Quantity Cost Labou Price Labours ar Repair ($) Control ($) Expenses ($) Investment ($) Cost ($) Income ($)
Number of Tree Price ($) Irrigation Irrigation Qty Total ($) Qty Price $ Labours ($) Total($) care, erosion ($) Depreciation ($)
by Tree(kg) Production ($) (m3) $/m3 rs ($) $/bags ($)
Sequence Cost ($) etc.)
1st year production 250 0 1.00 0 16 10 0.50 40 720 4 25 16 165 1 0 0 600 250 300 100 500 500 700 2,150 1,832 (7,816) (7,816)
2nd year production 250 10 1.00 2,500 16 10 0.50 40 720 4 25 16 116 1 0 0 600 250 300 100 500 500 700 2,150 1,832 (7,768) (5,268)
3rd year production 500 15 1.00 7,500 16 40 0.50 80 1,600 8 25 32 233 40 10 40 440 600 500 300 100 500 500 700 2,150 1,832 (9,454) (1,954)
4th year production 500 25 1.00 12,500 16 40 0.50 80 1,600 15 25 61 440 80 10 40 840 600 500 300 100 500 500 700 2,150 1,832 (10,062) 2,438
5th year production 500 35 1.00 17,500 16 40 0.50 80 1,600 15 25 61 440 80 10 40 840 600 500 300 100 500 500 700 2,150 1,832 (10,062) 7,438