BEEF STEAK TOMATOES
BEEF STEAK TOMATO
VARIETY
FORTESA RZ F1
- Cherry tomato
- Compact plant type
- Easy fruit set
- Good continuation in production
- Indeterminate habit
GREENHOUSE DIMENSIONS
special greenhouse design for hot&humid weather conditions (adequate for different parts od african continent,lowlands & highlands
CALVANISED STEEL
- Steel life cycle is more than 15 years
- Plastic life cycle is 33 months
- Netting life cycle is 84 months
- Wind resistant
- Crop holder system can hold up to 16kg/m2
- 1 technician & 5 workers can install 1 unit in 5 days
- Pillars and arches made of wide tubes of 60mm
- Fixed top ventilation 70cm, overlap 50cm, for chimney yerda effect
- Film stretched and fixed using aluminum profile and spring wire
- Nets covering all sides, 40 mesh, for better aeration
- Safety access system or double door to prevent insect entrance
- Down skirt on all sides to anchor the structure and to prevent rain water floods go inside
- Reinforcements and wind breakers for a rigid structure
- Built in crop support on each arch, can hold more than 16kg/m2
WOODEN GREENHOUSE
INDOOR PRODUCTION
COST AND BENEFIT CALCULATION
VALOURO RZ F1
GENERAL
Crop type
Beef steak tomato
Crop length (transplanting – end of harvest)
180 Days
OPERATIONAL COSTS (if applicable)
Seed price per 100 seeds
Total seed costs ( 1000 seeds)
Nursery preparation (UGX 504 per seedling)
Media preparations
Fertilizers & Nutrients
Trellising system
Disease control
Pest Control
Labour ( Crop care and Harvest)
Transport of production to market
Others
UGX 63,400
UGX 634,000
UGX 504,000
UGX 1,500,000
UGX 1,500,000
UGX 350,000
UGX 350,000
UGX 150,000
UGX 2,500,000
UGX 250,000
UGX 1,000,000
Total Operational costs
UGX 8,801,400
CROP CALCULATIONS
Acreage (m2)
Plant density (plants/m2)
Total no. of plants
Yield in KG / plant
240
0.24
1000
6
Total KG produced
6000
INVESTMENT COSTS (if applicable)
Metallic Greenhouse
Total Investment costs
UGX 17,000,000
UGX 17,000,000
BUSINESS CALCULATION
Market price (price per KG or piece)
Total sales
Total costs
Gross profit
UGX 3,500
UGX 21,000,000
UGX 25,801,400
-UGX 4,801,400
Net Profit Season 1
Net Profit Season 2
Net Profit Season 3
-UGX 4,801,400
UGX 7,397,200
UGX 12,198,600
GENERAL
Crop type
Beef steak tomato
Crop type Crop length (transplanting – end of harvest)
180 Days
OPERATIONAL COSTS (if applicable)
Seed price per 100 seeds
UGX 63,400
Total seed costs ( 1000 seeds)
UGX 634,000
Nursery preparation (UGX 504 per seedling)
UGX 504,000
Media preparations
UGX 1,500,000
Fertilizers & Nutrients
UGX 1,500,000
Trellising system
UGX 350,000
Disease control
UGX 350,000
Pest Control
UGX 150,000
Labour ( Crop care and Harvest)
UGX 2,500,000
Transport of production to market
UGX 250,000
Others
UGX 1,000,000
Total Operational costs
UGX 8,801,400
CROP CALCULATIONS
Acreage (m2)
240
Plant density (plants/m2)
0.24
Total no. of plants
1000
Yield in KG / plant
6
Total KG produced
6000
INVESTMENT COSTS (if applicable)
Metallic Greenhouse
UGX 17,000,000
Total Investment costs
UGX 17,000,000
BUSINESS CALCULATION
Market price (price per KG or piece)
UGX 3,500
Total sales
UGX 21,000,000
Total costs
UGX 25,801,400
Gross profit
-UGX 4,801,400
Net Profit Season 1
-UGX 4,801,400
Net Profit Season 2
UGX 7,397,200
Net Profit Season 3
UGX 12,198,600
METALLIC GREENHOUSE
INDOOR PRODUCTION
COST AND BENEFIT CALCULATION
VALOURO RZ F1
GENERAL
Crop type
Beef steak tomato
Crop length (transplanting – end of harvest)
180 Days
OPERATIONAL COSTS (if applicable)
Seed price per 100 seeds
Total seed costs ( 1000 seeds)
Nursery preparation (UGX 504 per seedling)
Media preparations
Fertilizers & Nutrients
Trellising system
Disease control
Pest Control
Labour ( Crop care and Harvest)
Transport of production to market
Others
UGX 63,400
UGX 634,000
UGX 504,000
UGX 1,500,000
UGX 1,500,000
UGX 350,000
UGX 350,000
UGX 150,000
UGX 2,500,000
UGX 250,000
UGX 1,000,000
Total Operational costs
UGX 8,801,400
CROP CALCULATIONS
Acreage (m2)
Plant density (plants/m2)
Total no. of plants
Yield in KG / plant
240
0.24
1000
6
Total KG produced
6000
INVESTMENT COSTS (if applicable)
Metallic Greenhouse
Total Investment costs
UGX 36,000,000
UGX 36,000,000
BUSINESS CALCULATION
Market price (price per KG or piece)
Total sales
Total costs
Gross profit
UGX 3,500
UGX 21,000,000
UGX 44,801,400
-UGX 23,801,400
Net Profit Season 1
Net Profit Season 2
Net Profit Season 3
-UGX 23,801,400
-UGX 595,800
-UGX 12,198,600
GENERAL
Crop type
Beef steak tomato
Crop type Crop length (transplanting – end of harvest)
180 Days
OPERATIONAL COSTS (if applicable)
Seed price per 100 seeds
UGX 63,400
Total seed costs ( 1000 seeds)
UGX 634,000
Nursery preparation (UGX 504 per seedling)
UGX 504,000
Media preparations
UGX 1,500,000
Fertilizers & Nutrients
UGX 1,500,000
Trellising system
UGX 350,000
Disease control
UGX 350,000
Pest Control
UGX 150,000
Labour ( Crop care and Harvest)
UGX 2,500,000
Transport of production to market
UGX 250,000
Others
UGX 1,000,000
Total Operational costs
UGX 8,801,400
CROP CALCULATIONS
Acreage (m2)
240
Plant density (plants/m2)
0.24
Total no. of plants
1000
Yield in KG / plant
6
Total KG produced
6000
INVESTMENT COSTS (if applicable)
Metallic Greenhouse
UGX 36,000,000
Total Investment costs
UGX 36,000,000
BUSINESS CALCULATION
Market price (price per KG or piece)
UGX 3,500
Total sales
UGX 21,000,000
Total costs
UGX 44,801,400
Gross profit
-UGX 23,801,400
Net Profit Season 1
-UGX 23,801,400
Net Profit Season 2
-UGX 595,800
Net Profit Season 3
-UGX 12,198,600
