GREEN CIRCLE

The first, non-government, agric consultancy providing organization in Pakistan

ANTICIPATED ESTIMATE OF INCOME TUNNEL FARMING

WALK-IN TUNNEL (One Acre) For Cucumbers: (Hanging Type)

FOR

FIXED Sr. ITEMS SPECIFICATIONS PRICE / QUANT TOTAL COSTS No UNIT ITY 1 Land improvement By green manuring. Guara and 4000 1 N.A F Jantar. 2 Land improvement Organic matter. F.Y.M. / Poultry 1000 10 N.A F manure 3 Land leveling and Chisel plough + Rotavator + 6000 1 N.A F deep ploughing etc Leveler + Cultivator 4 Pipes for structure 190ft10ft = 20 pipes x 13 710 260 184600 Tunnels= 260 pipes (@ 710) 1.25 (Iron) 20 gauge F Inches (21ft length) 5 Installation charges 13 Tunnel in one acre 4500 13 58500 F 6 Bending charges 260 Pipes 100 260 26000 7 Installation ground 169 x 2 = 338 pieces of 2 sootar 65 520 33800 sarya sarya of 1.5 ft + washals + labor F (45 + 7 + 13 = 65) F 1400 x 13 = 18200 ft 8 Clutch wire 1.5 18200 27300 F 9 Wire stretchers 6 x 13 = 78 85 78 6630 F 10 Plastic (White) 160 kg (6 gauge) 190 160 30400 11 Plastic (Black) 35 kg (2 gauge) 205 35 7175 R Mulching R 12 Seed (Cucumber) 20000 seeds 3 20000 60000 13 Fertilizers As per need and soil. N,P,K. 60000 1 60000 R Chillated foliars. crop &elements. Trace need R 14 Pesticides As per program, 25000 1 25000 F 15 Ropes / Threads Approximately 8000 1 8000 F 16 Crop nets 4 x 13 = 52 250 52 13000 R 17 Labour 0 R a) Permanent 1 persons for 1 acre 0 F b) Installation LumpSum 0 R b) Casual Need based 0 R 18 Water Canal irrigation 500 1 500 TOTAL (Labour, water and consultancy 540905 not added)

19 Consultancy Charges

It includes only the guidance, communication, help in purchasing, and weekly plan of work. (No Travelling included)

10000

10000

GRAND TOTAL
FIXED COSTS RUNNING COSTS

550905
339730 211175

Note: The cost of project may greatly vary depending upon the choice of tunnel material, nutritional requirements and selection of seed.

DISCLAIMER
The purpose and scope of this information memorandum is to introduce the subject matter and provide a general idea and information on the said area. All the material included in this document is based on data/information gathered from various sources and is based on certain assumptions. Although, due care and diligence has been taken to compile this document, the contained information may vary due to any change in any of the concerned factors, and the actual results may differ substantially from the presented information. Green Circle does not assume any liability for any financial or other loss resulting from this memorandum in consequence of undertaking this activity. Therefore, the content of this memorandum should not be relied upon for making any decision, investment or otherwise. The prospective user of this memorandum is encouraged to carry out his/her own due diligence and gather any information he/she considers necessary for making an informed decision. The content of the information memorandum does not bind Green Circle in any legal or other form.