SOILLESS CULTIVATION FOR SMALL LAND-HOLDERS

GRAVITY FED DRIP IRRIGATION

COSTS FOR 200/500 SQM PLOTS
FROM THE PETBHARO PROJECT
AN HGTIPL INITIATIVE
www.petbharoproject.co.in

Sl

Area (Sq.M)

1
2
3

200
500
1000

Cucumber
Tomato
Capsicum

Drip System Prices Area wise

Price in Rs
Weight
in Kilos
4000
5
7000
12
12000
24

Crop Type/No Of Crops/Yields/Annum

200 Sqm Plants Yield Kilos
500 Sqm
750
3750
1875
600
4200
1500
600
4200
1500

Cucumber
Tomato
Capsicum

200 yield
11250
8400
8400

Area Wise Yield/Profit margin/Total P

Profit Rs
Net Profit
14
157500
15
126000
15
126000

COST and PROFIT BREAKDOWN 200

Area 200 Sqm
Cucumber
Tomato
Capsicum

Coco Peat
10000
10000
10000

Nutrients
12000
12000
12000

Seeds
6000
6000
6000

COST and PROFIT BREAKDOWN 500

Area 500 Sqm
Cucumber
Tomato
Capsicum

Coco Peat
25000
25000
25000

Nutrients
30000
30000
30000

Seeds
12000
11000
11000

COST and PROFIT BREAKDOWN 1000

Area 1000 Sqm Coco Peat

Cucumber
50000
Tomato
50000

Nutrients
60000
60000

Seeds
24000
22000

Capsicum

50000

60000

22000

GOOD NEWS
After first year drip system, grow bags, trellising , mulching sheets, consultan
Depending upon the crop you wish to grow you may need lesser nutrients in s

OTHER IMPORTANT POINTS TO NOTE

Transport at actuals extra
A shadehouse or polyhouse is a good investment
Shade house /Polyhouse Not included
Labour is responsibility of client
Water and Power client responsibility
Water Tanks and fittings not included
Travel, Accommodation & Food on Client
Taxes as applicable extra
Water of Hydroponics quality EC < 0.5 at least ph near neutral
Water quality EC and pH must be known in advance of the project
Shade house /Polyhouse Not included
For more details kindly write to us at ceo@petbharoproject.co.in or coo@petbharoprojec
Mob 0-7829448677 and 0-9902211684

LL LAND-HOLDERS
GATION
M PLOTS
PROJECT
IVE
t.co.in
Area wise
Dimensions
of Plot
20 x 10
25 x 20
50 x 20

Of Crops/Yields/Annum
Yield Kilos 1000 SqmYield Kilos No of Crops
9375
3750
18750
3
10500
3000
21000
2
10500
3000
21000
2

Wise Yield/Profit margin/Total Profit

500 yield
Profit Rs Net Profit 1000 yield Profit Rs
28125
14
393750
56250
14
21000
15
315000
42000
15
21000
15
315000
42000
15

Net Profit
787500
630000
630000

T and PROFIT BREAKDOWN 200 Sqm Area

Bio-Pesticides Drip
5000
4000
7500
4000
7500
4000

Soil Prep
5000
5000
5000

Polybags
4800
4200
4200

Trellising
2500
2000
2000

Mulching
4500
4500
4500

Polybags
13600
12000
12000

Trellising
5000
5000
5000

Mulching
4500
4500
4500

Polybags
27200
24000

Trellising
5000
5000

Mulching
4500
4500

T and PROFIT BREAKDOWN 500 Sqm Area

Bio-Pesticides Drip
19000
7000
19000
7000
19000
7000

Soil Prep
5000
5000
5000

and PROFIT BREAKDOWN 1000 Sqm Area

Bio-Pesticides Drip
38000
12000
38000
12000

Soil Prep
10000
10000

38000

12000

10000

24000

5000

4500

ng , mulching sheets, consultancy costs, soil prep costs are not there so the profit margins soar
may need lesser nutrients in second year if you have some left.
Days spent by Consultant Area wise
200 sqm
3 days
500 sqm
5 days
1000 sqm
7 days
Travel, Accommodation & Food on Client

ar neutral
of the project

roject.co.in or coo@petbharoproject.co.in

Profit after
Profit after exp
Profit before expenses 1ST 2nd year and every
expenses
YR
year

Consultancy Total
10000
63800 157500
10000
65200 126000
10000
65200 126000

100500
56000
56000

Profit before Profit after

expenses
expenses

Consultancy Total
14000
135100 393750
14000
132500 315000
14000
132500 315000

268250
188500
188500

Profit before Profit after

expenses
expenses

Consultancy Total
25000
255700 787500
25000
250500 630000

531800
379500

131300
85700
85700

Profit after exp

2nd year and every
year

317350
236000
236000

Profit after exp

2nd year and every
year

615500
460000

25000

250500 630000

379500

so the profit margins soar from second year onwards

460000