Variety of Plants

1 Cucumber Plant
2 Cherry Tomato Plant
3 Capsicum Plant

Total Yearly Production (1st year)

Cucumber Plant Cherry Tomato Plant Capsicum Plant
403120 403120 1612495

Raw Materials Required

seed Cucumber Seeds Cherry
seed Tomato seeds
seed Capsicum seeds
seed Coco peat
seed Perlite Vermiculite

Final Products


Saplings of Vegetable Plants

Infrastructure Required

icon-1.png Farm Land

50000 sq ft

icon-2.png Building

5000 sq. ft

Plant and machinery / Equipment

1 Tools and Equipment (Including Sprinkler Irrigation System
2 Storage tank
3 Land Tilling Machine
4 etc.)
capacity Employment Generation

Agricultural Technician 1

Office Staff Cum Storekeeper 2

Skilled Workers 5

Workers (Contract Basis) 7

Security guard 2

Land Development Cost

Cost of fencing (Barbed wire fencing)
Overhead Water Storage Tank and water connection cost
Irrigation System Development Cost
Water Treatment Plan

Explore Raw Material


Farm Land

Details Value
Area of Mother Bed 50,000 Sq. Ft.
Garden 1000 Sq. Ft.
Space Required for Walking 5000 sq. ft.

Nursery Cycle (Ready to be Transplanted)

Details Months
Cucumber Plant 15-20 days
Cherry Tomato Plant 20-30 days
Capsicum 15-20 days


Cucumber Plant Cherry Tomato Plant Capsicum Plant
It requires warm temperature to germinate. It requires warm temperature conditions ranging from 20-24°C and direct sunlight. It requires warm weather. A temperature range of 18-35°C is ideal for growing capsicum saplings.

Soil Type

1 Plants will be grown through soil-less medium


Cucumber Plant Cherry Tomato Plant Capsicum Plant
Summer Summer Summer and Monsoon

Pesticides, Fertilizer and Manure

These plants are grown using bio fertilizers.

Cost and Revenue Analysis

Details Cost(variable) per Sapling
Cucumber Plant Rs. 1.67
Cherry Tomato Plant Rs. 1.87
Capsicum Plant Rs. 1.72
Details Selling Price per Sapling
Cucumber Plant Rs. 1.87
Cherry Tomato Plant Rs. 1.96
Capsicum Plant Rs. 1.88

Land Owned
Land Development cost 114.90
Mother bed Preparation cost 21.75
Civil works and Buildings 5.00
Plant and Machinery 35.60
Miscellaneous Fixed Assets 1.97
D G Set (20 KVA) 3.00
Escalation & Contingencies (2%) 3.64
Preliminary & Preoperative Expenses 13.26
Sub-total (A) 199.12
Total Working Capital Req. (Lump sum) (B) 5.00
Total Project Cost (A+B) 204.12
Amount Percentage
TERM LOAN (A) 119.47 58%
Total 123.22 60%
Equity 80.90 40%
Total Funds Required (A+B) 204.12 100%

Financial Benchmarks











Target Revenue 129.03 138.19 145.10 152.35 159.97
Break Even Point 40% 37% 35% 33% 32%
DSCR including Principal Repayment 2.67 3.02 3.36 3.74 4.20

Power rate per unit 8.5 Rs./unit
Power Requirement Rs. 16,1330 Per Year
Interest Rate Assumed 8.50%
Repayment Period 6 Months Moratorium and 7 years’ repayment.
Training Institutes N.A.
Whether the service is in the Negative list under NEIDS and MSME? No
background image