Veg Farm GH

Feasibility for the Production of Green House Vegetables
Capital Investment for One Acre (High tunnel for pipe costing
Rs 23/foot)
Green House Unit Cost per One Acre Cost
Item Number (90 x 32) Tunnel (Rs) (10 Tunnels)
1 Pipe 29440 2,94,400
2 Labour 1000 10,000
3 Wire 3800 38,000
4 MIscellaneous 1000 10,000
35,240 3,52,400
Running Expenses Per Acre (First Year)
Tomatoes:
Total Cost (Rs)
Item No. Item
1 Land Preparation 4,000
2 Seed 5,000
3 Fertilizers 10,000
4 Foliar nutrients 1000
5 Pesticides 5,000
6 Supporting Strings 2,000
7 Irrigation Charges 5,000
8 Picking & Labour 10,000
9 Plastic 75000/-
10 Land Lease 20,000/-
Total 1,37,000/-
INCOME:
Price Total
Production (Kg) Per Kg (Rs)
Tomatoes 10,000 Plants @ 6 Kg per Plant 60,000 10 6,00,000

with 5% losses
(Average yield per plant ranges between 8-10 Kg but here only 6 Kg has been considered to be on safe side
and average rate ranges between Rs 15-25/kg but to be on safe side once again only Rs 9 per kg is considered)
Gross Income = Income – Total Cost

= 6,00,000 – 1,37,000 = Rs. 4,63,000
Operating Profit = Gross Income – Capital Cost

= 4,63,000 - 3,52,400 = Rs. 1,10,600/-
Running Expenses Per Acre (Second Year)
Tomatoes:
Quantity
Item No. Item Total Cost (Rs)
2 Seed 5,000
5 Pesticides 5,000
9 Plastic 75000/-
Total 1,37,000/-
INCOME:
Price Total

with 5% losses

= 6,00,000 – 1,37,000 = Rs. 4,63,000
(Note: In Tomato the actual yield goes up to 10 Kg and average rate is about
Rs 20/Kg but to be on safe side I mentioned everything as low as possible)
Cucumber (First Year):
Quantity
2 Seed 60,000
4 Foliar Fertilizers 1000
5 Plant Protection 5,000
6 Support Strings 2,000
9 Plastic 75,000
10 Land Lease 20,000
Total 1,92,000
INCOME:
Price Total

with 5% losses
(Average yield per plant ranges between 5-6 Kg but here only 4 Kg has been considered to be on safe side and
average rate ranges between Rs 25-50/kg but to be on safe side once again only Rs 15 per kg is considered)

= 7,20,000 – 1,92,000 = 5,28,000

= 5,28,000 - 3,52,400 = 1,75,600/-
Cucumber (Second Year):
Quantity
2 Seed 60,000
9 Plastic 75,000
Total 1,92,000
INCOME:
Price Total

with 5% losses

= 7,20,000 – 1,92,000 = 5,28,000
(Note: In Cucumber the actual yield goes up to 5 Kg and average rate is about
Rs 25/Kg but to be on safe side I mentioned everything as low as possible)
Capital Investment For One Acre (Low tunnel)
Green House Unit Cost (Rs) One Acre Cost
Item Number (90x 9) One Tunnel (28 Tunnels)
1 Pipe 4600 128800
2 Labour 400 11,200
3 Wire 525 14700
4 MIscellaneous 350 9800
7,275 1,64,500
Hot Pepper (First Year):

Item No. Item Quantity
Total Cost (Rs)
2 Seed 5,000
9 Plastic 39,200
Total 99,200
INCOME:
Price Total
Hot Pepper 10,000 Plants @ 2.0 Kg per 20,000 20 4,00,000

Plant with 5% losses
(Average yield per plant ranges between 3.5-4.0 Kg but here only 2.5 Kg has been considered to be on safe
side and average rate ranges between 25-60/kg but to be on safe side once again only Rs 15 per kg is
considered)
= 4,00,000 – 99,200 = 3,00,800

= 3,00,800 - 1,64,500 = 1,36,300/-
Hot Pepper (Second Year):
Total Cost (Rs)
2 Seed 5,000
9 Plastic 39,200
Total 99,200
INCOME:
Price Total

(Average yield per plant ranges between 3.5-4.0 Kg but here only 2.5 Kg has been considered to be on safe
side and average rate ranges between 25-60/kg but to be on safe side once again only Rs 15 per kg is
considered)
= 4,00,000 – 99,200 = 3,00,800
(Note: In Peppers the actual yield goes up to 2.5 Kg and rate is about Rs 25-
30/Kg but to be on safe side I mentioned everything as low as possible)
Net Profit
Enterprise First Year Second Year
Tomato 1,10,600 4, 63,000
Cucumber 1,75,600 5,28,000
Hot Pepper 1,36,300 3,00,800
Total Net profit 4,22,500 12, 91, 800/- 17,14,300

Capital Investment For One Acre (IF High tunnel Pipe cost = Rs 29/feet)

Item Number (90 x 32) One Tunnel (10 Tunnels)
1 Pipe 37,120 3,71,200
2 Labour 1000 10,000
3 Wire 3800 38,000
4 MIscellaneous 1000 10,000
42,920 4,29,200
Running Expenses Per Acre (First Year)
Tomatoes:
Quantity
2 Seed 5,000
5 Pesticides 5,000
9 Plastic 75000/-
Total 1,37,000/-
INCOME:
Price Total

with 5% losses

= 6,00,000 – 1,37,000 = Rs. 4,63,000

= 4,63,000 - 4,29,200 = Rs. 33,800/-
Running Expenses Per Acre (Second Year)
Tomatoes:
Quantity
2 Seed 5,000
5 Pesticides 5,000
9 Plastic 75000/-
Total 1,37,000/-
INCOME:
Price Total

with 5% losses

= 6,00,000 – 1,37,000 = Rs. 4,63,000
Cucumber (First Year):
Quantity
2 Seed 60,000
9 Plastic 75,000
Total 1,92,000
INCOME:
Price Total

with 5% losses

= 7,20,000 – 1,92,000 = 5,28,000

= 5,28,000 - 4,29,200 = 98,800/-
Cucumber (Second Year):
Quantity
2 Seed 25,000
9 Plastic 75,000
Total 1,57,000
INCOME:
Price Total

with 5% losses

= 7,20,000 – 1,92,000 = 5,28,000
Capital Investment For One Acre (Low tunnel)
Item Number (200 x 45) One Tunnel (28 Tunnels)
1 Pipe 5800 162400
2 Labour 400 11,200
3 Wire 525 14700
4 MIscellaneous 350 9800
7,075 1,98,100
Hot Pepper (First Year):

Total Cost (Rs)
2 Seed 5,000
9 Plastic 39,200
Total 99,200
INCOME:
Price Total

= 4,00,000 – 99,200 = 3,00,800

= 3,00,800 - 1,98,100 = 1,02,700
Hot Pepper (Second Year):
Total Cost (Rs)
2 Seed 5,000
9 Plastic 39,200
Total 99,200
INCOME:
Price Total

= 4,00,000 – 99,200 = 3,00,800
(Note: In Peppers the actual yield goes up to 2.5 – 3.0 Kg and rate is about Rs
25-30/Kg but to be on safe side I mentioned everything as low as possible)
Net Profit
Enterprise First Year Second Year
Tomato 33,800 4, 63,000
Cucumber 98,800 5,28,000
Hot Pepper 1,02,700 3,00,800
Total Net profit 2,35,300 12, 91, 800/- 15,27,100

Veg Farm GH

Enviado por

Dados do documento

Descrição original:

Direitos autorais

Formatos disponíveis

Compartilhar este documento

Compartilhar ou incorporar documento

Opções de compartilhamento

Você considera este documento útil?

Este conteúdo é inapropriado?

Direitos autorais:

Formatos disponíveis

Veg Farm GH

Enviado por

Direitos autorais:

Formatos disponíveis

Feasibility for the Production of Green House Vegetables

1 Pipe 29440 2,94,400

2 Labour 1000 10,000

3 Wire 3800 38,000

4 MIscellaneous 1000 10,000

1 Land Preparation 4,000

4 Foliar nutrients 1000

6 Supporting Strings 2,000

7 Irrigation Charges 5,000

8 Picking & Labour 10,000

10 Land Lease 20,000/-

Tomatoes 10,000 Plants @ 6 Kg per Plant 60,000 10 6,00,000

Gross Income = Income – Total Cost

Operating Profit = Gross Income – Capital Cost

1 Land Preparation 4,000

4 Foliar nutrients 1000

6 Supporting Strings 2,000

7 Irrigation Charges 5,000

8 Picking & Labour 10,000

10 Land Lease 20,000/-

Tomatoes 10,000 Plants @ 6 Kg per Plant 60,000 10 6,00,000

Gross Income = Income – Total Cost

1 Land Preparation 4,000

4 Foliar Fertilizers 1000

5 Plant Protection 5,000

6 Support Strings 2,000

7 Irrigation Charges 5,000

8 Picking & Labour 10,000

10 Land Lease 20,000

Tomatoes 10,000 Plants @ 4 Kg per Plant 40,000 18 7,20,000

Gross Income = Income – Total Cost

Operating Profit = Gross Income – Capital Cost

1 Land Preparation 4,000

4 Foliar Fertilizers 1000

5 Plant Protection 5,000

6 Support Strings 2,000

7 Irrigation Charges 5,000

8 Picking & Labour 10,000

10 Land Lease 20,000

Tomatoes 10,000 Plants @ 4 Kg per Plant 40,000 18 7,20,000

Gross Income = Income – Total Cost

Hot Pepper (First Year):

Hot Pepper 10,000 Plants @ 2.0 Kg per 20,000 20 4,00,000

Operating Profit = Gross Income – Capital Cost

Hot Pepper 10,000 Plants @ 2.0 Kg per 20,000 20 4,00,000

Enterprise First Year Second Year

Tomato 1,10,600 4, 63,000

Cucumber 1,75,600 5,28,000

Hot Pepper 1,36,300 3,00,800

Total Net profit 4,22,500 12, 91, 800/- 17,14,300

Green House Unit Cost (Rs) One Acre Cost

1 Pipe 37,120 3,71,200

2 Labour 1000 10,000

3 Wire 3800 38,000

4 MIscellaneous 1000 10,000

1 Land Preparation 4,000

4 Foliar nutrients 1000

6 Supporting Strings 2,000

7 Irrigation Charges 5,000

8 Picking & Labour 10,000

10 Land Lease 20,000/-

Tomatoes 10,000 Plants @ 6 Kg per Plant 60,000 10 6,00,000

Gross Income = Income – Total Cost