First page you make Introduction page
Name and address of business:
Home kitchen garden
Name of Entrepreneur:
Nature of business:
Statement of financing needed:
Initially needed finance is 150,000, which is to be borrowed as loan and to be paid-off in 3 year.
|Seed cost (vegetable + fruit)||Rs.1750+3150 = 4900|
|Land cost (120 yards)||20,000|
|Garden soil (Balo Matti) 1 dumper = 3 trucks (03132882223)
Statement if confidentiality report:
This report is confidentially and is the property of the co-owner. It should only be use by the people intended and transmitted. The use and reproduction of its contents without the prior permission of the company is prohibited.
The concept of business is based on a provision of non-modified fruits and vegetables. The business is unique in the sense that it will be provide healthy fruits and veggies grow one own garden. As the farmer work on mass production so they don’t give any importance to nutritional benefit, but for the people their health is more important.
This business will provide services in contract basis to household. Providing population of vegetables and fruits in home garden for better health of their families. Contract will be one year long. Also provide home-made fertilizer with the help of gathering peeled skin and fruits and vegetable waste and other for making fertilizer.
There would be expert and literate gardens team lead by an agriculturist, covering a specific area. This team will provide information about locally growing fruits and veggies and will grow those which will be select by the customer.
There would be online access to the company and also office. This office also entertain customer.
Half grown plants will be provide in;
As the current health issue in every age group includes infants and children, young and old have increased the health consciousness. The people are joining health clubs. Gyms to over-come obesity but they keep on consuming the some fruits and veggies that are genetically modified, so there should be a change in their consumption.
All the working and non-working women are conscious about their family health.
The business will be use social media, health and cooking books for its advertisement. There could be a growing need of home kitchen garden in future.
Description of venture:
- Fruits and vegetable waste fertilizer + egg shells
- Gardening by professional gardeners
- Literate Gardner
Vegetable seeds prices:
|40 seeds in a packet||Cabbage||Rs. 50.00|
|Packet contains 10gm seeds||Radish pods||50.00|
|200 seeds in each packet||Fenugreek (kasuri methi)||50.00|
|40 seeds in each packet||Spinach (palak)||50.00|
|50 seeds in each packet||Radish pods (mongra)||50.00|
|50 seeds in each packet||Cuali flower||50.00|
|40 seeds in each packet||Pea seed||50.00|
|200 seeds in each packet||Coriander||50.00|
|40 seeds in each packet||Cabbage||70.00|
|200 seeds in each packet||Red Lettuce||60.00|
|200 seeds in each packet||Turnip||50.00|
|70 seeds in each packet||Onion||70.00|
|100 seeds in each packet||Red Carrot||50.00|
|30 seeds in each packet||Beet roots||70.00|
|150 seeds in each packet||Radish||50.00|
|50 seeds in each packet||Egg plant black||50.00|
|Okara seeds 100 seeds in each packet||Lady finger||50.00|
|75 seeds in each packet||Bottle ground (loki summer)||50.00|
|100 seeds in each packet||Apple ground (tinda)||70.00|
|30 seeds in each packet||Bean seed (summer)||70.00|
|75 seeds in each packet||Cucumber||70.00|
|100 seeds in each packet||Ice berg lettuce||70.00|
|30 seeds in each packet||Pardon paper||100.00|
|50 seeds in each packet||Paper green bell||100.00|
|50 seeds in each packet||Hot paper||100.00|
|18 potatoes seeds in Kg||Potatoes||100.00|
|15 seeds in each packet||Bitter ground||100.00|
Fruit seed price:
|200 seeds in packet||Melon||Rs.50.00|
|20 seeds in packet||Water melon||50.00|
|50 seeds in packet||Papaya||1,000|
|2100 seeds in packet||Musk melon sweet honey||600|
|200 seeds in packet||Mango||1,000|
|Sprayer head gum||Rs. 100|
|10 large plastic plants||150|
|Strong steel Frame gardening||150|
|Gardening grafting clips||150|
|Sanitizing garden hear||200|
|Anti bird mesh play ethylene garden netting||300|
|Plastic hand sprinkle filter||300|
|Garden sprayer 2 litter||400|
|Gardner pruners 8 inches||300|
|Plastic hand shower green 9 LTE||400|
|Spray guns and sprinklers||500|
|DN 15 Routable water sprinkler||500|
|Multi function Pruner||600|
|Knapsack hand sprayer||3,000|
Pots N Pots:
|Pot hanger||Rs. 300|
|Pot 4,35 inches||650|
|Pot 7 inches||800|
|Bed Rose pot||960|
|Pot 6 inches||1100|
|Pot 9.25 inches||1500|
|Rose Bed 17||1900|
|Seedling Trays (200 hales)||150|
|6 seeding trays deal 72 cell||600|
|Epson salt||100gm||Rs. 200|
|Engro fertilizer NPK+TC||500gm||200|
|Sulphahe of ammonia||250gm||250|
|Sulphare if iron||250gm||300|
|Sulphahe of potash||250gm||300|
|Photogene soluble plant food||250gm||300|
|Fast grow (N.P.K 17.44.0)||1000gm||500|
|Prefect plant leaf shine||600ml||1100|
|Garden soil (Balo Matti) (03132882223) Atta soomar||1 dumper = 3 trucks||4000|
The fruit and veggies will be grown in our views and then half grown plants will be sold out to the customer. As it is easy to care the grown plant as compared to the initial growth starting from generation. We need a yard to growth the plants, soil to sow seed tool for further work.
The seeds will supplies is Tri-max gardening – Shop No. purani subzi mandi, New town police station.
The company will germinate and grow the plant in its own premises and will sell out half grown plants the customer. These plants will give the fruits in less time after the company sells it to the customer.
The order will flow through the social media account. The company will provide the customer choice at their door step and further assistance there will be proper channel information.
The plant will be available in a 30 days’ time after order placement, in every season accept for 5-10 limited plants. The fertilizer used in over plant no negative effect on your health.
We have different price accordingly ranging from 1000-5000 for different fruits and vegetable:
Plant will be distributed through a vain on contract basis idrees -03138167414.
Through social media, Awareness seminar in collage universities and banners.
The product will gain confidence of the company’s customer, as due to health issue and a growing future demand.
It is a private owned organization, the principle shareholder are three partners. The principle shareholders are the managers and other stakeholders are on contract.
The management team is a group of individual with bachelors’ degree in business studies and finances. The liability of owner is limited.
The current owners are Fatima, Ramsha and Sabahat will manage the business. Having a degree in business studies. They have a part in attending various degree based courses. This will attract the attention of female as the fruit over kitchen garden business owned by female, will also provide wide knowledge to the potential customer.
Advisory to grow different plants and vegetable at home.
- Cannot arrange every type of plant in every season as the plant do not grow as such.
- Power tools are used to be according to the instruction and direction provided that it should warm anybody or employees.
Can outsource the plantation of business if any problem arises in the premises and cannot any tools and instrument if damaged occur. For financial issue we will maintain cash in the premises to work in emergency that will be used to arrange resources.
Increases of seed supply problem we will half of the company’s requirement by plant and own plant for seed
Project Home Kitchen Garden
Discount Pay Back
Net Present Value
= (160000) 49090.9+17355+52592+40980.1+31046
International Rate of Return
Modified rate of return
Cost of Capital
50,000 65% 32500
|Actual (2017)||2018 (10%)||2019 (14%)||2020
|Required net operating working capital||77600|
|Required Net equipment|
|Required Net Operating||127,000||139,701||159,258||187,924.442||230,528,689|
|Required Net New Investment||12,701||19,557||28,666.442||136,477.131|
|Net operating after tax||66,000||230,528,689|
|Less-Investment operating Capital||12,701||19,557||28,666.442||136,477.131|
|Free Cash Flow||53,299||55,683||60,116.758||94,051.558|
Estimate the price value
Net Operating After Tax