REGD: MSME UDYAM
REGD: TSSDC | APSSDC
UNDER LLP MERGER
INDEX
1. Executive Summary
2. Company Introduction
3. Farm Setup & Expansion Model
o Base Farm Setup
o Multi-Farm Expansion & Scalable Model
o Flexible Vertical Frameworks for Crop Diversity
4. Financial Investment & Cost Structure
5. Business Model & Market Expansion
6. Conclusion & Next Steps
Plot: 25, Level 2, Dhraa Group of Companies, Sector 24, Panchkula, Chandigarh. Haryana
(W) +91 – 9398675841 (O) +91 – 95152 75560 (E) cs@dhraagroup.com
REGD: MSME UDYAM
REGD: TSSDC | APSSDC
UNDER LLP MERGER
FORMAL PROJECT PLAN: BRUHAT AGROS
VERTICAL & LAYERED FARM SETUP
1.EXECUTIVE SUMMARY
Bruhat Agros leads in sustainable farming innovations, specializing in vertical farming,
layered agriculture, hydroponics, aeroponics, and medicinal/aromatic crop cultivation.
This plan establishes a multi-tier vertical farm, featuring
Geranium (Pelargonium graveolens) and Safed Musli (Chlorophytum borivilianum),
integrating solar reflectors, optimized hydroponic LED lighting, and modular expansion
potential.
Beyond farming, Bruhat Agros operates a marketplace for local and export trade, enabling
farmers to list and sell products directly to buyers. With QCI, UK Cert, and Cosmos
certifications, Bruhat Agros guarantees organic and medicinal crop compliance.
The plan covers initial farm setup, cost investment, multi-farm expansion strategies,
resource utilization, and long-term scalability to enhance both local markets and global
trade partnerships.
2. COMPANY INTRODUCTION
Company History & Expertise
Bruhat Agros was formed by the merger of Maruthi Organics and Kesari Farms &
Biologicals, leveraging over a decade of experience in precision farming and sustainability
research. Since its founding in 2015, the company has developed integrated farming
models that balance profitability with ecological responsibility.
Core Specializations
Vertical Farming & Layered Farming: Maximizing yield with stacked plant systems.
Aeroponics & Hydroponics: Water-efficient soil-less farming for medicinal crops.
Medicinal & Aromatic Plant Cultivation: High-value crops like geranium,
safed musli, and other essential oil producers.
Marketplace Operations for Local & Export Trade: Connecting farmers to buyers
globally.
Plot: 25, Level 2, Dhraa Group of Companies, Sector 24, Panchkula, Chandigarh. Haryana
(W) +91 – 9398675841 (O) +91 – 95152 75560 (E) cs@dhraagroup.com
REGD: MSME UDYAM
REGD: TSSDC | APSSDC
UNDER LLP MERGER
Quality Assurance & Certifications
QCI (Quality Council of India) for structured organic farming.
UK Cert & Cosmos Certification ensuring global compliance standards.
Dedicated Research Laboratory for soil optimization, plant trials, and essential oil
refinement.
3. FARM SETUP & EXPANSION MODEL
Base Farm Setup
Total Area: 200 sq. yards (~1,800 sq. ft).
Vertical Layering: Two-tier structure (each 10 ft high) for efficient aeration.
Base Framework: Bamboo poles, rattan scaffolding, and modular plank system for
optimized spacing.
Harvest Cycle: 4-month growth period → 3 harvests per year.
Multi-Farm Expansion & Scalable Model
Clustered Multi-Farm Units: Expansion via multiple farms working in connected
networks.
Farm-to-Farm Data Sharing: Exchange of best practices, yield analytics, and
resource management techniques.
Solar-Powered Operational Scaling: Reduction in external electricity dependency.
Flexible Vertical Frameworks for Crop Diversity
Convertible Stacking Model: Adaptable layers for alternative medicinal crops.
Interchangeable Planters: Modular hydroponic beds supporting multi-crop
integration.
Automated Climate Adjustment Features: Implementation of humidity control
mechanisms for diverse growing conditions.
Plot: 25, Level 2, Dhraa Group of Companies, Sector 24, Panchkula, Chandigarh. Haryana
(W) +91 – 9398675841 (O) +91 – 95152 75560 (E) cs@dhraagroup.com
REGD: MSME UDYAM
REGD: TSSDC | APSSDC
UNDER LLP MERGER
Base Ground Layers are for Safed Musli and top layers are for Geranium. The Rattan
structure is interlocked for rigidity and safety.
Plot: 25, Level 2, Dhraa Group of Companies, Sector 24, Panchkula, Chandigarh. Haryana
(W) +91 – 9398675841 (O) +91 – 95152 75560 (E) cs@dhraagroup.com
REGD: MSME UDYAM
REGD: TSSDC | APSSDC
UNDER LLP MERGER
4. FINANCIAL INVESTMENT & COST STRUCTURE
Initial Setup Costs
1. Bore well Installation: ₹60,000.
2. LED Tubes for Growth Optimization: ₹54,000.
3. Bamboo Structural Framework: ₹9,500 for 100 poles.
4. Bio Soil Procurement: ₹1.35 lakh for full setup.
5. Solar Deflector Implementation: ₹10,000 for optimized light distribution.
Annual Maintenance & Operational Expenses
1. Labour Cost: ₹8.64 lakh per year (4 employees managing farm operations).
2. Consulting & Market Development Fees: ₹3 lakh per year.
3. Soil Replenishment & Organic Fertilization: ₹5,000 per harvest cycle.
4. Pest Control & Biological Management: ₹7,000 per year.
5. Automated Monitoring & Moisture Sensors: ₹20,000 setup cost.
Projected Revenue & Profitability
Geranium Oil Market Value: ₹4.2 lakh per year.
Safed Musli Market Value: ₹31.5 lakh per year.
Total Expected Revenue: ₹35.7 lakh annually.
5. BUSINESS MODEL & MARKET EXPANSION
Marketplace Operations & Procurement Network
Local Trade Facilitation: Farmers list yield data & product availability on the
marketplace.
Export Market Access: Direct selling to pharmaceutical and cosmetic industry
buyers.
Buyer Verification & Secure Transactions: Blockchain-based crop authentication for
export credibility.
Future Expansion Strategy
Optimized Trade Partnerships: Extended industry collaborations for bulk medicinal
crop distribution.
Automated Processing & Packaging for Essential Oils: Standardization of geranium
oil extraction for pharma-grade use.
SEO-Enhanced Digital Presence: Structured market listings for better discoverability
among global buyers.
Plot: 25, Level 2, Dhraa Group of Companies, Sector 24, Panchkula, Chandigarh. Haryana
(W) +91 – 9398675841 (O) +91 – 95152 75560 (E) cs@dhraagroup.com
REGD: MSME UDYAM
REGD: TSSDC | APSSDC
UNDER LLP MERGER
6. CONCLUSION & NEXT STEPS
This comprehensive farm plan establishes multi-layer crop production, resource efficiency,
and a direct trade ecosystem for long-term sustainability. Moving forward, Bruhat Agros
will focus on scaling expansion networks, strengthening farmer-buyer connectivity, and
optimizing agronomic automation.
The next phase of execution includes:
1. Finalizing supply-chain agreements & marketplace listings.
2. Integrating multi-farm operational scaling via connected clusters.
3. Developing export pipelines & trade facilitation strategies.
Tabular of all expenses and profits.
INVESTMENT SUMMARY
Item Quantity Cost per Unit (INR) Total Cost (INR)
Borewell Installation 1 60,000 60,000
LED Tubes (675 nm blue + 500 nm red) 18 3,000 54,000
Bamboo Poles (treated) 100 95 9,500
Bio Soil 7,500 kg 18 1,35,000
Solar Deflectors - - 10,000
Pest Control & Organic Management - - 7,000
Automated Moisture Sensors - - 20,000
Total Investment Cost - - ₹ 2,95,500
CONSULTING & OPERATION COSTS ANNUALLY
Category Employees Monthly Cost (INR) Annual Cost (INR)
Agronomy Employees 3 18,000 6,48,000
Lab & Readings Specialist 1 18,000 2,16,000
Consulting & Administrative - - 3,00,000
Soil Replenishment & Maintenance - - 20,000
Pest Control & Organic Measures - - 7,000
Total Annual Cost - - ₹ 11,91,000
Plot: 25, Level 2, Dhraa Group of Companies, Sector 24, Panchkula, Chandigarh. Haryana
(W) +91 – 9398675841 (O) +91 – 95152 75560 (E) cs@dhraagroup.com
REGD: MSME UDYAM
REGD: TSSDC | APSSDC
UNDER LLP MERGER
HARVEST & POST HARVEST COSTS
Safed Musli (90-day cycle, 4 harvests per year)
Processing Step Cost per Cycle (INR)
Rhizome Washing & Cleaning ₹ 5,000
Peeling & Sorting ₹ 5,000
Drying & Dehydration ₹ 6,000
Packaging & Storage ₹ 4,000
Total Processing Cost per Cycle ₹ 20,000
Geranium (120-day cycle, 3 harvests per year)
Processing Step Cost per Cycle (INR)
Cutting & Collection ₹ 5,000
Extraction & Distillation ₹ 10,000
Total Processing Cost per Cycle ₹ 15,000
SALE PROFIT CYCLE
Safed Musli Profit Calculation
Harvest Cycle Dried Yield (kg) Market Price (INR/kg) Total Revenue (INR) Processing Cost (INR) Net Profit per Cycle (INR)
Cycle 1 400 3,500 ₹ 14,00,000 ₹ 20,000 ₹ 13,80,000
Cycle 2 400 3,500 ₹ 14,00,000 ₹ 20,000 ₹ 13,80,000
Cycle 3 400 3,500 ₹ 14,00,000 ₹ 20,000 ₹ 13,80,000
Cycle 4 400 3,500 ₹ 14,00,000 ₹ 20,000 ₹ 13,80,000
Total Annual Profit 1,600 kg ₹ 56,00,000 ₹ 80,000 ₹ 55,20,000 ₹ 55,20,000
Geranium Profit Calculation (120-day cycle, 3 crops per year)
Harvest Cycle Oil Yield (kg) Market Price (INR/kg) Total Revenue (INR) Processing Cost (INR) Net Profit per Cycle (INR)
Cycle 1 11 14,000 ₹ 1,54,000 ₹ 15,000 ₹ 1,39,000
Cycle 2 11 14,000 ₹ 1,54,000 ₹ 15,000 ₹ 1,39,000
Cycle 3 11 14,000 ₹ 1,54,000 ₹ 15,000 ₹ 1,39,000
Total Annual Profit 33 kg ₹ 42,000.00 ₹ 4,62,000 ₹ 45,000 ₹ 4,17,000
ANNUAL PROFIT SUMMARY
Crop Annual Revenue (INR) Annual Processing Cost (INR) Net Annual Profit (INR)
Safed Musli ₹ 56,00,000 ₹ 80,000 ₹ 55,20,000
Geranium Oil ₹ 4,62,000 ₹ 45,000 ₹ 4,17,000
Total Profit ₹ 60,62,000 ₹ 1,25,000 ₹ 59,37,000
Plot: 25, Level 2, Dhraa Group of Companies, Sector 24, Panchkula, Chandigarh. Haryana
(W) +91 – 9398675841 (O) +91 – 95152 75560 (E) cs@dhraagroup.com
