Sunteți pe pagina 1din 14

stage 1:

plantlet to mini tuber "0.12 kg minituber per 1 plantlet 500 tk/kg mini tuber

Stage 2
mini tuber to breeder seed 20 kg breeder seed per 1kg mini tuber 80 tk/kg breeder seed

stage 3
breeder seed to foundation seed 10 kg foundation seed per 1 kg breeder seed 30 tk/kg foundation seed

stage 4
foundation seed to certified seed 12 kg certified seed per 1 kg certified seed 25 tk/kg certified seed

year 1
plantlet (pcs) minituber (kg) breeder seed (kg)
produced 100,000
plant 100,000
sell
revenue (tk)
land (acre) 2.5

year 2 plantlet (pcs) minituber (kg) breeder seed (kg)


produced 100,000 12,000.00
plant 100,000 4000
sell 8,000.00
revenue (tk) 4,000,000.00
land (acre) 2.5 10

year 3 plantlet (pcs) minituber (kg) breeder seed (kg)


produced 100,000 12,000 80,000
plant 100,000 4,000 8,000
sell 8,000 72,000
revenue (tk) 4,000,000 5,760,000
land (acre) 2.50 10.00 10.00

year 4 plantlet (pcs) minituber (kg) breeder seed (kg)


produced 100,000 12,000 80,000
plant 100,000 4,000 8,000
sell 8,000 72,000
revenue (tk) 4,000,000 5,760,000
land (acre) 2.50 10.00 10.00

year 5 plantlet (pcs) minituber (kg) breeder seed (kg)


produced 100,000 12,000 80,000
plant 100,000 4,000 8,000
sell 8,000 72,000
revenue (tk) 4,000,000 5,760,000
land (acre) 2.50 10.00 10.00
g mini tuber 1 acre plants 40000 plantlet produces 4800kg minituber

breeder seed 1 acre plants 400kg minituber produces 8000 kg breeder seed

foundation seed 1 acre plants 800kg breeder seed produces 8000 kg foundation seed

certified seed 1 acre plants 800kg foundation seedproduces 9600kg certified seed

foundation seed (kg) certified seed (kg)

foundation seed (kg) certified seed (kg)

4,000,000

foundation seed (kg) certified seed (kg)

9,760,000
22.50

foundation seed (kg) certified seed (kg)


80,000
12,000
68,000
2,040,000 11,800,000
15.00 38

foundation seed (kg) certified seed (kg)


80,000 144,000
12,000 -
68,000 144,000
2,040,000 3,600,000 15,400,000
15.00 - 38

40,960,000
stage 1:
plantlet to mini tuber

Stage 2
mini tuber to breeder seed

stage 3
breeder seed to foundation seed

stage 4
foundation seed to certified seed

year 1
plantlet (pcs) minituber (kg) breeder seed (kg)
produced 100,000
plant 100,000
sell
revenue (tk)
land (acre) 2.5

year 2 plantlet (pcs) minituber (kg) breeder seed (kg)


produced 100,000 12,000.00
plant 100,000 4000
sell 8,000.00
revenue (tk) 4,000,000.00
land (acre) 2.5 10

year 3 plantlet (pcs) minituber (kg) breeder seed (kg)


produced 100,000 12,000 80,000
plant 100,000 6,000 8,000
sell 6,000 72,000
revenue (tk) 3,000,000 5,760,000
land (acre) 2.50 15.00 10.00

year 4 plantlet (pcs) minituber (kg) breeder seed (kg)


produced 100,000 12,000 120,000
plant 100,000 6,000 8,000
sell 6,000 112,000
revenue (tk) 3,000,000 8,960,000
land (acre) 2.50 10.00 10.00

year 5 plantlet (pcs) minituber (kg) breeder seed (kg)


produced 100,000 12,000 120,000
plant 100,000 6,000 8,000
sell 6,000 112,000
revenue (tk) 3,000,000 8,960,000
land (acre) 2.50 10.00 10.00
foundation seed (kg) certified seed (kg)

foundation seed (kg) certified seed (kg)

4,000,000

foundation seed (kg) certified seed (kg)

8,760,000
27.50

foundation seed (kg) certified seed (kg)


80,000
12,000
68,000
2,040,000 14,000,000
15.00 38

foundation seed (kg) certified seed (kg)


80,000 144,000
12,000 -
68,000 144,000
2,040,000 3,600,000 17,600,000
15.00 - 38

44,360,000
year 1
plantlet (pcs) minituber (kg) breeder seed (kg) foundation seed (kg)
produced 1,500,000
plant 1,500,000
sell
revenue (tk)
land (acre) 37.5 15.2

year 2 plantlet (pcs) minituber (kg) breeder seed (kg) foundation seed (kg)
produced 1,500,000 180,000.00
plant 1,500,000 0
sell 180,000.00
revenue (tk) 90,000,000.00
land (acre) 37.5 10
certified seed (kg)

certified seed (kg)

90,000,000.00

after 5 years 450,000,000.00


stage 1:
plantlet to mini tuber

Stage 2
mini tuber to breeder seed

stage 3
breeder seed to foundation seed

stage 4
foundation seed to certified seed

year 1
plantlet (pcs) minituber (kg) breeder seed (kg)
produced 100,000
plant 100,000
sell
revenue (tk)
land (acre) 2.5

year 2 plantlet (pcs) minituber (kg) breeder seed (kg)


produced 100,000 12,000.00
plant 100,000 4000
sell 8,000.00
revenue (tk) 4,000,000.00
land (acre) 2.5 10

year 3 plantlet (pcs) minituber (kg) breeder seed (kg)


produced 100,000 12,000 80,000
plant 100,000 6,000 8,000
sell 6,000 72,000
revenue (tk) 3,000,000 5,760,000
land (acre) 2.50 15.00 10.00

year 4 plantlet (pcs) minituber (kg) breeder seed (kg)


produced 100,000 12,000 120,000
plant 100,000 6,000 8,000
sell 6,000 112,000
revenue (tk) 3,000,000 8,960,000
land (acre) 2.50 10.00 10.00

year 5 plantlet (pcs) minituber (kg) breeder seed (kg)


produced 100,000 12,000 120,000
plant 100,000 6,000 8,000
sell 6,000 112,000
revenue (tk) 3,000,000 8,960,000
land (acre) 2.50 10.00 10.00
foundation seed (kg) certified seed (kg)

foundation seed (kg) certified seed (kg)

4,000,000

foundation seed (kg) certified seed (kg)

8,760,000
27.50

foundation seed (kg) certified seed (kg)


80,000
12,000
68,000
2,040,000 14,000,000
15.00 38

foundation seed (kg) certified seed (kg)


80,000 144,000
12,000 -
68,000 144,000
2,040,000 3,600,000 17,600,000
15.00 - 38

44,360,000

S-ar putea să vă placă și