Farmland Investments Code: #001/KHN/BH/2020 (Status: Active)

Investments Required

Total Investments Required: 2.5 Lakhs
Investment: Starts from ₹10,000/Unit x 25No.
Crop Duration: 5-6 months (1 cropping)
Quality A Grade

Farmland Details

Project By: Future Farming – Khanwan, Nawada, Bihar
Location: Khanwan, Nawada, Bihar – 805122
Total Land Size: Approx. 4 Acre (6 Bigha)

Crop Cultivation Target Details

Duration: 6 Months (1 cropping)

Cultivation Target: To Cover 50+ Membership Per day 2500kg Vegetables Required
(1.5Kg per day X 30 Days X 50 Members)

Crop Cultivated: Seasonal Organic* Vegetables (Pesticide-Free)

Sl. No Name of Crop Land Size
(1Kattha = 1361 ft²)
1.  Tomato
French Beans
Cauliflower
Total :
10 kattha
04 kattha
02 kattha
16 kattha
2. Lady Finger
Brinjal
Sweet Gourd(नेनुआ)
Total :

07 kattha
05 kattha
05 kattha
17 kattha

3. Cucumber(खीरा)
Bitter Gourd(करेला)
Bottle Gourd(कद्दू)
Total :
02 kattha
02 kattha
02 kattha
06 kattha
4. Green Peas(हरी मटर)
Potato(आलू)
Onion(प्याज)
Total :

10 kattha
05 kattha
10 kattha
25 kattha

5.

Radish(मूली)
Sugar beetroot(चुकंदर)
Green Chili(हरी मिर्च)
Spinach(पालक)
Boda(बोड़ा)
Cabbage(पत्तागोभी)
Hyacinth bean(जलकुंभी सेम)
Total :

02 kattha
02 kattha
02 kattha
02 kattha
02 kattha
02 kattha
01 kattha
13 kattha
6. capsicum(शिमला मिर्च)
Coriander leaves(धनिया पत्ता)
Red Spinach(लाल साग)
Total :

01 kattha
01 kattha
01 kattha
03 kattha

Total : 74 kattha

ROI Computation

Sl. No Receipts Net Profit
1.        100 Monthly Membership (100X2000) = 2Lac per Months

4 Months Production Period = 4 X 2 Lac

= 8 Lac to total Crop Period

45Kg Monthly Vegetable will be Delivered to per member

45 kg X 50 member = 2250 kg

75kg Vegetable need to produce per day

Min. 4 Months (1 Lac X 4)

8 Lacs
2. Tomato  (10 Kattha)

Per Acre Production of Tomato = 10,000kg

Selling Price = 15 rupees per Kg = 15 x 10000 = 1.5 Lac

Cost of Cultivation per Acre = 35K

Net Profit per Acre = 1.5 Lac -.35 lac = 1.15 Lac

Net profit of 10 Kattha = 35K per

35,000
3. Green Pea (10 Kattha)

September to October Month if Started the Cultivation Min. Production = 30/40 qt.

Sale Retail Price 30 rupees per kg

Income = 3000kg X 35 = 105k

Cost of Cultivation per Acre = 25K

Net profit of per Acre   = 80K

Net profit of 10 Kattha = 25K

25,000
4. Red Onions (10 Kattha)

Production of Onion 130 qt. Per Acre

Min. Selling Price Bulk & Retails 15/- Kg X 13000kg =

Total Income – Appx. 2 lac

Cost of Cultivation Per Acre – 40,000/-

Net Profit = 2 lac – 40,000 = 1.6 lac

Profit of 10 Kattha Land = 55,000 Profit

55,000
5. Chiya Seeds (18 Kattha)

Period from 15 October to 15th Feb =Max. 4.5 Months

Production 150kg X 150/- Per Kg  = 22.5 k

Cost of Cultivation = 7,500

Net Profit = 15,000/-

15,000
6. Black Rice (Min. Rice will be Produced 750kg)

Price of Bulk/Retails Sale (Average 100 X 1000) = 1 Lac

Cost of Cultivation = 25000

Net Profit = 75,000/-

75,000
Total : 10 Lacs

Return of Investments

Share of Profit

(Production to  Sales)

1. The profit which will be shared 100% 10 Lacs
2. Share of Franchisee (Captivation Cost) 25% 2.5 Lacs
3. Platform Charges (5% of Investments Cost) 5% 0.50 lacs
4. Investor Share on Profit 20% 2.0 Lacs
5. Insurance Cost 2% 0.20 Lacs
6. Managements Share 25% 2.5 Lacs
7. Marketing & sales Cost 10% 1.0 Lacs
8. Farming Tool & Equipment Bank 5% 0.50 Lacs
9. Operation & Others Mis. Expanses – Employee, Labor & Others 8% 0.80 Lacs

Roles of Stake Holder

Become FutureFarming’s Agripreneur :

Youth who are well educated and passionate about High-tech farming are most welcome for this imitative. A career in agriculture is more than just a job; a common purpose that all those in agriculture share

Eligibility :

  • Those Graduate who own’s a land or Leased land minimum of 2-5 Acres Land.

Investments for the minimum required Farming Tools, Crop Cultivation, Franchisee Manager basis of Crop Selected for Cultivation (Minimum 2 Lacs is required)

She/he will be responsible for the cultivation and production of crops from his/her Land. Minimum he can begin from 2 Acre. The franchise can be Individuals & Organizations.  The franchisee can add more number of Farmer under him to Increase the farmland as well as empower the production capacity.

Investor:  Responsible to Invest the Money for Farmland for better growth in the Farming Sector & for that they will receive from Net Profit of 10 to 20%  (Assured Profit will be 7.5%)

Platform Charges – 5% Our technical and support charges

Farming Tool & Equipment Bank –

Managements Share  –

Marketing & sales Cost –

  • Expected Return: 15% – 20%

Suppose you invested of 1 Lac then your assured return will be min. of 50K

Status

Investments are open till mid-October 2020

To know more, Contact us