Scribd
Upload
62 views1 page

Wheat Farming Feasibility

This document summarizes the projected profit and loss for a 50-acre wheat cultivation project in Lakki Marwat, Pakistan, over a 150-160 day period. It estimates revenue of Rs. 3,134,880 and costs of Rs. 1,238,800, for a projected profit of Rs. 1,896,080. It outlines the estimated yield per acre and projected output, and provides breakdowns of estimated costs for land preparation, seed, fertilizer, irrigation, and other miscellaneous expenses.

Uploaded by

M Raffi
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
62 views1 page

Wheat Farming Feasibility

This document summarizes the projected profit and loss for a 50-acre wheat cultivation project in Lakki Marwat, Pakistan, over a 150-160 day period. It estimates revenue of Rs. 3,134,880 and costs of Rs. 1,238,800, for a projected profit of Rs. 1,896,080. It outlines the estimated yield per acre and projected output, and provides breakdowns of estimated costs for land preparation, seed, fertilizer, irrigation, and other miscellaneous expenses.

Uploaded by

M Raffi
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
You are on page 1/ 1

Wheat Cultivation FTM Garden-Lakki Marwat

Project Profit & Loss


Duration 150-160 days.

Description Amount
Estimated Revenue 3,134,880
Estimated Cost 1,238,800
Estimated Profit 1,896,080

Project Capacity
Available Space/Land 50Acre
Estimated Operational Capacity 60.00%
Estimated Available Land 30Acre
Average Yield/Acre 28 Mounds/Acre (Pak Avg 25-34) 1045kg
Estimate Output/Acre in Kg 31349kg
Average Wheat/Kg rate in Rs. 100.0
Estimated Output/Revenue in Rs. Rs.3,134,880

Project Running Cost


Land Preparation & Plowing Cost
Estimate Tractors Hours for Land Preparation /Acre 2Hours

Estimated Tractor Hours 30 Acre Land for Wheat (02 Time


120Hours
Plowing and Irrigation lines)

Average Rate/Tractor Hour Rs.3,500


Estimated Tractor work Cost Rs.420,000
Seed Cost
Seed Required/Acre 60kg
Estimated Seed Required 1800kg
Estimated Seed Price/kg Rs.130
Estimated Seed Cost Total Rs.234,000
Fertilizer-Urea
Estimated Urea Fertilizer 30Kg/Acre 900kg
Estimated Urea Fertilizer Rate/ Kg Rs.72
Estimated Urea Cost Rs.64,800
Fertilizer-DAP
Estimated DAP Fertilizer 50Kg/Acre 1500kg
Estimated DAP Fertilizer Rate/ Kg Rs.240
Estimated DAP Cost Rs.360,000
Other- Irrigation and Misc.
Estimated 05 Irrigation (Electricity Bill) Cost Rs.60,000
Misc. Expenses Budget Rs.100,000
Total Estimate Project Cost 1,238,800

You might also like