About Cultivation buisness
I am interested to invest around 10 lakh Rupees in a profitable agricultural business. Genuine people with good track record, please contact with your business proposal.
Thank you.
Dear Sir,
Pl check following ,
SANDALWOOD CULTIVATION
Cultivation Cost of 10 Acrs. (Approx)
TOTAL AREA = 10 Acrs.
Name of the Plants = Sandalwood (With Host Plant).
Distanceof the Plant = 9 x 9 Fit
Pit Size = 45 X45 X 45 cm
Approx Plants
A- Sandalwood = 5500 nos (550 nos /Acr X 10acr)
B- Host Host Plant = (Banana- 400nos /Acr X 10 Acrs)-4000nos.
FIRST YEAR
EXPENDITURE
Cost of the Plants
A- Sandalwood = Rs.3,57,500/- (@ Rs.65/-Plant X 5500 nos)
B-Host Plant = Rs.2,20,000/- (@ Rs.55/-Plant X 4000 nos)
Transportation = Rs. 45,000/- (Approx)
Planting Cost = Rs. 48,000/- (Pit Making)
Cost of Drip irrigation = Rs.6,50,000/-(For 10 Acrs)
Weeding + Management
Cost = Rs.1,75,000/-
Fertilizer = Rs. 80,000/-
Security = Rs. 60,000/-
Consultancy Charges= Rs. 50,000/-
======================================
TOTAL APPROX EXP = Rs. 16,86,000/-
======================================
#= Sandalwood maturity Period 15 Yrs +
#= Host Plant Banana 10 months crop One time investment 3 times/yrs return.
RETURN FROM THE HOST PLANT
RETURN FROM SELL =
Total Host Plants = 4000 nos
AppYeild Rs.350/-Plant = Rs.14,00,000/-(From Sell )
Total expen First yr = Rs.16,86,000/-
SECOND YEAR
EXPENDITURE
Planting Material Cost= NIL
Host Palnt Cost = NIL
Transportation Cost = NIL
Planting Cost = NIL
Irrigation = NIL
Cost of Drip Irrig = NIL
Compost = Rs.1,00,000/-
Wedding/ Management= Rs.1,20,000/-
Securiry = Rs. 80.000/-
Consultancy = Rs. 60,000/-
======================================
TOTAL EXP Approx = Rs. 3,60,000/-
RETURN FROM SELL = Rs 16,00,000/- (4000 Plants X Rs.400/Plant)
INCOME = SELL __ EXPENDITURE
Rs.16,00,000/- __ Rs. 3,60.000/-
= Rs.12,40,000/-
NET INCOME Ist Yr = Rs.12,40,000/-
THIRD YEAR
EXPENDITURE
Planting Material Cost= NIL
Host Palnt Cost = NIL
Transportation Cost = NIL
Planting Cost = NIL
Irrigation = NIL
Cost of Drip Irrig = NIL
Compost = Rs.1,10,000/-
Wedding/ Management= Rs.1,50,000/-
Securiry = Rs.1,00.000/-
Consultancy = Rs. 70,000/-
==================================
TOTAL EXP Approx = Rs.4,30,000/-
RETURN FROM SELL = Rs 18,00,000/- (4000 Plants X Rs.450/Plant)
TOTAL CALCULATION UPTO THREE YEARS
YEAR EXPENDITURE SELL (Receive)
First Yrs Rs. 16,86,000/- Rs.14,00,000/-
Second Yrs Rs. 3,60,000/- Rs.16,00,000/-
Third Yrs Rs. 4,30,000/- Rs.18,00,000/-
==============================================
TOTAL Rs. 21,90,000/- Rs. 50,86,000/-
NET PROFIT = SELL ___ EXPENDITURE
Rs. 50,86,000/- ___ Rs. 21,90,000/-
NET PROFIT = RS.38,96,000/-
(NET PROFIT ONLY FROM HOST PLANT)
NOTE-1- Host plantation will be continue for next yrs as per owner choice.
2- Sandal wood returnS GIVEN BELOW.
TOTAL PLANTS = 4600 NOS.
20% Plants damage/
Collapse .(after 15 yrs) = 920 nos.(Balance Plant- 3680 Nos)
Yeild Per Plants = Approx 20-25 kg /Plant
Total Yeild = 73600 kg (3680 plant X 20 kg)
Selling Price at present = Approx Rs. 5000/- Kg.
Cost of Total yeild = Rs. 36,80,00,000/-( 73600 kg X Rs.5000/-)
(THIRTY SIX CRORES EIGHTY LACS ONLY)
ONLY FROM Sandalwood.
IT WILL BE MORE IF WE ADD THE HOST PLANTS PROFIT UP TO 15 YRS
a- SANDALWOODD / B- Host plant.
========================
==============
SK AGRICONSULTANT
SHANTANU KUMAR
Shantanu_1412@yahoo.com /
skagriconsultant@gmail.com
09993327344 / 09425261320/