You are on page 1of 6

strawberry tower 40*40 plants https://www.

alibaba Tomato aero bucket 64*4


cost of 40 towers 320000 cost of
Produce/yr 1600 plants (Kg) 3200 Produce/yr 256 plants (Kg)
Sq ft 200 Sq ft
Price/kg 200 Price/kg
Total price 640000 Total price
Seed/30*100 14000 Seed/100 *5

Lettuce A NFT 200*8 plants Bell Pepper aero B 64*4


cost of 8 Frames 320000 cost of
Produce/yr 200*8 plants (Kg) 6400 Produce/yr 256 plants (Kg)
Sq ft 480 Sq ft
Price/kg 150 Price/kg
Total price 960000 Total price
Seed/30*20
House cost 500000
AC Cost 100000 Fish tank 2000 L x 500X2 fish
Systems cost 1088000 Cost of tank
Seed cost 50000 Produce/yr 500*2 (Kg)
Polyhouse cost 500000 Sq ft
Fish tank system n fish n others 100000 price/kg
Total 2338000 Total price

Total 1 yr sale 4418800 Total SFT


Expense@50% 2209400
Profit 2209400
Broccoli A NFT 200*8 plants
32000 cost of 8 NFT 320000
6400 Produce/yr 200*8 plants (Kg) 9600
100 Sq ft 480
45 Price/kg 200
288000 Total price 1920000
750 Seed/30*100 6500

https://www.alibaba.com/product-detail/Homemade-vertical-A-Frame-hydroponic-system_60664833372.html?s=p
32000 Cherry tom/Pok choi aero B 64*8
1280 cost of 64000
100 Produce/yr 256 plants (Kg) 2048
120 Sq ft 200
153600 Price/kg 150
1300 Total price 307200
Seed/30*100 bok choy
broccoli
40000 lettuce
1000 spinach
30 cucumber
150
150000

1590

bio filter
solAR+inverter
submersible water pums
air pump
64833372.html?s=p
1 strawberry desserts shakes 1.5 120
2 lettuce salad rent
3 onions white salad staff
spring dewa
4 spinach salad tax n other
5 kale salad
6 pak choi salad avg ppc x 1
7 cucumber salad consummab
8 tomato salad p/l
9 peppers salad
10 basil salad

11 eggs all items


12 carrot
13 raddish
14 broccoli spinach
broccoli
ppu u total cucumber
250 gms 90 30 2700 lettuce
desserts 90 25 2250 strawberry
Shakes/jui 40 25 1000 peppers
egg pav 40 40 1600 mushroom
Chat 40 40 1600 basil
9150 pok choi
274500
Syrups
40000 Lemon-cinnamon
40000 pasta salad
12000 macroni salad
10000 spaghetti salad
102000 chickpea salad
300000 lal chana sald
150000 sprouts salad
48000 potato salad

15 days
100 days
70 days
30 days
40 days
40 days
mushroom
30 days
month yr
produce 1800 21600
price 180000 2160000

machine cost 2000000


electricity/yr 120000
other material cost 864000
Total cost 2984000
Solar 500000
Capital inv 3484000
House 1500000
total inv 4984000

You might also like