• A-
  • A
  • A+
  • A
  • A
  • Language
1. Background

The world production of red chilli is around 7 million tonnes, and the area under chilli cultivation is close to 1.5 million hectares. India is the world’s largest producer, consumer and exporter of red chillies in the world. In fact, chilli production is dominated by the Asian countries and apart from India, China, Thailand and Pakistan there are other major producers of chilli in the world.

ORGANIC CHILLI

Despite lack of information of the exact area and production details on organic chilli India, cultivation of the same is gaining popularity throughout the nation. As per available details, organic chilli is being cultivated in parts of Orissa, Uttarakhand, Tamil Nadu and Maharashtra.

 

As per the available statistics for the year 2013, nearly 8 lakh hectare area was under chilli cultivation in India and total production was nearly 14 lakh tonnes. The production of other major chilli producing nations is much less than that of India.

Indian chilli is considered to be world famous due to its colour and pungency levels for which it has a high demand in the international markets. In terms of value, chilli exports from India constituted 24.21 per cent of total export of spices from the country in 2015-16. Chillies are exported as chilli powder, dried chillies, pickled chillies and chilli oleoresins. Malaysia, Sri Lanka, Indonesia, Bangladesh, United States and Mexico are the major importers of chilli.

Although chilli is grown in across various states of the country, major chilli  growing states are Andhra Pradesh, Telangana, Tamil Nadu, Karnataka, Maharashtra, Tamil Nadu and West Bengal

2. Challenges In Cultivation of Organic Chilli

2.1 Lack of quality planting material

There is a lack of availability of certified seeds of chilli of that could be used by organic farmers. In fact, there is a need to develop suitable varieties or hybrids for organic cultivation and making them easily available to the farmers.

2.2 Integrated inputs management

Integrated Nutrient Management (INM) and Integrated Water Management (IWM) are required in chilli cultivation as it helps in the reduction of cost. There is a need for strengthening research and development for location-based chilli production technologies.

2.3 Insect and pest management

In order to ensure the productivity of organic chilli farms it is essential to ensure insect and pest management. However, organic farmers do not have sufficient capacities in Integrated Pest Management (IPM) and the use of bio- pesticides. It is therefore essential to build capacities of farmers in IPM and also ensure large scale multiplication of bio-fertilisers, vermicompost, bio-control agents and then distributing them to the farmers at reasonable rates.

2.4 Improving cultivation practices

Linked to the above factors is the fact that there is relatively a lack of awareness and capacities amongst farmers related to organic farming. In regard to the above factors, farmers related to organic farming lack awareness and capacities in the organic farming sector. Through the capacity building of farmers cultivation practices can be improved.

2.5 Post-harvest management

Post-harvest management is critical for red chilli and proper drying of chilli ensures good quality of produce. Farmers require support for post-harvest handling and value addition along with a need for training and education on post- harvest handling.

2.6 Financial support

The organic farmers have a lack of access to institutional financial banks regulated markets and co-operative marketing society should adopt flexible lending policy for organic farmers to meet their credit requirements.

2.7 Market research

There is a lack of adequate marketing research on the export potential of organic produce. In fact, in order to promote organic cultivation of crops such as chilli there is a need for proper research and for establishing market linkages that would enable the farmers and their organisations to obtain a better price for organic products.

2.8 Need to popularise organic food

Organic foods are proved superior in terms of health and safety, but there is a limited scientific evidence to prove their superiority in terms of taste and nutrition, as most of the studies are often inconclusive. Therefore, a strategy should be made for proper evaluation of quality parameters and packaging of organic foods. The farmers will be able to procure premium prices for organic produce through such a strategy.

2.9 Difficulties in organic certification

Farmers need handholding support in establishing Internal Control Systems (ICS) and in completing other necessary formalities for obtaining certification. Moreover, the cost of certification of organic spices is high and beyond the capacity of an average Indian farmer. This has to be brought down to a reasonable and affordable level.

3. Project Idea

India is the largest producer of chilli in the world but at the same time the per ha yield of chilli in India (1.74 mt/ha) is much lower than that of other leading chilli producers in the world such as China (6.82 mt/ha), Thailand (2.23 mt/ha) and Pakistan (2.31mt/ha).

Studies reveal that productivity depends on the structure and mineral composition of the soil, depth and drainage facilities, organic matters, the intensity of earthworm, and microbial activities (Patra et. al. 20162). Productive soils along with assured irrigation and optimum supply of nutrients can enhance the crop yields by 200 to 300 per cent (Hegde 20003). However, it has also been observed that injudicious use of chemical fertilisers has made fertile lands barren in many areas (Patra et. al. 2016). Scientists also argue that while application of fertilisers should be according to the nutrient status of the soil but such practice is generally not followed by the farmers due to lack of awareness. According to Maredia and Pingali (2001)4 soils in Punjab and Haryana has started showing the signs of exhaustiveness. Moreover, an increase in the incidence of insect and pest attacks has also been reported under inorganic farming practices.

It is in the above backdrop that promotion of organic cultivation of chilli is sought to be promoted through the present business model with an aim to arrest the diminishing returns to farmers and also from the standpoint of environmental conservation.

The project idea is to mobilise farmers and support them to cultivate organic chilli by providing them financial and technical support. The project would strive to build capacities of farmers in organic cultivation while also ensuring that improved cultivation and post-harvest techniques are used.

The farmer groups at the village level would be federated in the form of cluster level organisation or FPOs of smallholders to promote the cultivation of organic chilli and also to establish a strong supply chain.

3.1 Intervention strategies and convergence

This project is based on the surmise that a local competent Non-Governmental Organisation (NGO) would take the lead in the collectivisation of farmer/producers at the village level while also facilitating the setting up of an FPO. The proposed project seeks to intervene at two levels i.e. at the farmer group level and at the FPO level. The following is the nature of intervention/support envisaged under this project idea:

For support to farmers groups

The support may be provided through a local competent NGO or an established FPO for the following interventions.

  1. Farmer mobilisation and sensitisation for the adoption of organic farming techniques.

  2. Formation of farmer groups i.e. Farmer Interest Groups (FIGs)/Producer Groups (PGs) or Self Help Groups (SHGs).

  3. Training and extension services on a package of practices for organic chilli farming.

  4. Compensation for certification cost (organic) maximum up to one ha of farmland.

  5. Loan for meeting cultivation costs-working capital.

  6. Facilitating farmers to access good quality seeds.

  7. Facilitating farmers to get crop insurance.

  8. Facilitating farmers to develop linkages with producer organisations for the sale of organic chilli.

A cluster approach would be followed and a minimum of 700 acres (280 ha) of the area is proposed to be taken up under organic chilli in one cluster. This will help minimising the overhead costs including administrative, monitoring, certification costs.

For support to FPOs to strengthen organic chilli supply chain:

  1. Establishment of office and processing unit of FPO.

  2. FPO to support farmer mobilisation and sensitisation for the adoption of organic farming.

  3. FPO to support conducting training and extension services for the farmers on a Package of Practices (POPs) for organic farming.

  4. FPO to meet the organic certification cost of farmers maximum up to one ha of farmland.

  5. Maintenance of a robust internal control system and system for traceability.

  6. Procurement of quality seeds and supply to members.

  7. Provision of credit to the farmers for cultivation costs-need based.

  8. Promote crop insurance and ensure farmers to get crop insurance.

  9. Procurement of chilli from farmers aggregation at the sub-cluster level.

  10. Grading, drying and grinding of chilli.

  11. Negotiate with different buyers for the sale of organic chilli.

  12. Agreements with the buyers and obtaining pre-finance from the buyers.

  13. Convergence with various enabling schemes.

The funds can either flow directly to the FPO or through an NGO, which will have the overall responsibility of achieving the project objectives.

For support to producer organisation for procurement and trade of organic chilli

A loan could be provided to FPOs for the establishment of infrastructure (capital costs) and for procurement and trade of chilli (working capital). The working capital would be utilised for purchasing organic produce of member producers, and for transportation, temporary storage, drying, grading, processing and supplying to the buyers.

3.2 Potential for upscaling

Chilli has a high demand in domestic as well as international markets. This model has the potential for wide applicability as chilli is widely grown in India. It can be replicated across Andhra Pradesh, Telangana, Karnataka, West Bengal, Madhya Pradesh, Odisha, Gujarat, Maharashtra, Tamil Nadu, Punjab and even in the hill states of Uttarakhand and the North East (provided sufficient land for cultivation is available in the hill regions).

Table 1: Chilli growing areas in India

State

Major chilli growing area

Andhra Pradesh

Guntur, Warangal, Khammam, Prakasam, Krishna, Hyderabad, Nizamabad, Cuddapah, Rajamundry and Nellore

Karnataka

Dharwad, Mysore, Hassan, Bangalore, Bellary, Ranibennur, Hubli, Gadag and Byadgi

Maharashtra

Nagpur, Nasik, Ahmednagar, Solapur, Aurangabad, Nanded, Amravati

Punjab

Amritsar, Nabha, Patiala

Uttar Pradesh

Bareilly and Khurja

Tamil Nadu

Coimbatore, Ramanathapuram, Tuticorin, Tirunelveli, Virudunagar, Kanayakumari, Madurai, Salem, Tiruchi, Villupuram and Cuddalore districts

West Bengal

Murshidabad, South & North 24 Parganas, Nadia, Coochbehar, Jalpaiguri, East & West Midnapore districts

Source: http://agritech.tnau.ac.in/banking/PDF/Chilli.pdf

3.3 Comparison with conventional

Studies reveal that organic cultivation of chilli yields higher net returns for the farmers as compared to the conventional cultivation. According to a study conducted by Naik et. al. (2012),5 “it is advisable for the farmers to switch over to organic farming which minimises the environmental degradation and also brings higher net returns.”

This above study reveals that market prices of organic and inorganic chilli show wide disparities with market price of organic chilli being more than 50 per cent higher than inorganic chilli. Similarly, net returns from organic chilli are calculated to be 128 per cent higher than that from the conventional or inorganic cultivation of chilli currently being practiced by the farmers.

Studies also reveal that in addition to economic benefits organic cultivation also has environmental and ecological merits, as compared to the conventional cultivation systems.

3.4 UPNRM case example

This project idea is based upon the model established by Nilagiri Foundation, Andhra Pradesh under UPNRM. This model promotes vermicomposting along with residue free cultivation of red chilli amongst farmers from the Guntur district of Andhra Pradesh. It has been quite effective in increasing incomes of farmers through residue free

cultivation supported by an FPO/FPC that provide technical assistance to farmers along with aggregation, processing and marketing of farm produce. The following are the highlights of this pilot:

  • Over 1000 acre land is covered under the cultivation of residue free chilli cultivation and turmeric.

  • A separate FPO/FPC is taking care of the chilli value chain along with some other crops such as dehydrated vegetables and fruits.

  • The FPO/ FPC has expanded the program from 250 farmers from approximately 22 villages to nearly 1000 farmers of 27 villages organised across 4 clusters of Guntur district, A.P.

  • These farmers have been organised into groups and have been engaged in the cultivation of residue free crops and vegetables. The main residue free crops are chilli, turmeric and vegetables. FPO/ FPC provides seed to seed support and Package of Practices (POPs) to enhance production as well as productivity.

  • The farmers have switched over to residue free farming in order to reduce the input cost in farming and to reclaim the soil health which has been lost due to insidious usage of modern agriculture inputs.

  • A wide marketing network for the brand building was developed by FPO/FPC and it has set up the required infrastructure in chilli value chain-i.e.-processing, grading, value additions, packaging, branding, testing, packaging and marketing. A strong supply chain is being maintained at this FPO level.

  • The KHETINEXT app which is an Integrated Digital Platform has been introduced for enabling agricultural transformation through smart farming.

  • KHETINEXT also builds partnership with local NGOs and other agencies that work with farmers groups and provide them with a variety of services including the real time expert advisory, connecting farmers with financial institutions for availing of the credit facilities and insurance services as well.

  • The FPO/ FPC has secured a loan of the order of INR 48 lakh for meeting the investment requirement of its associated farmers.

3.5 Business model with flow chart representation

Under this model, it is proposed that an established NGO like the Nilagiri Foundation, can provide support in the mobilisation of farmers into SHGs/PGs/FIGs and later collectivise them in the form of an FPO.

The FPO could obtain loan (along with grant/subsidy if applicable) from NABARD or commercial banks for establishing a processing centre, creating enabling infrastructure and establishment of systems for collection of produce from farmers. For

the purpose of meeting the operational costs of processing centre as well as for meeting working capital requirements for purchase of farmer produce the FPO could also take working capital loan.

The NGO or the FPO can also channelise loans for the farmers (through banks) after keeping

a fixed margin on interest rates to meet its administrative cost. The FPO is also required to build capacities of farmers in organic cultivation and assist them in organic certification.

The following flow chart represents the role of various institutions within the business model and also depicts the flow of inputs and outputs:

4. Impacts And Sustainability

​​​​​4.1 Impacts – Social, Economic and Environmental

Social impacts

  1. Providing chemical residue free organic produce for consumption to the public thereby helping in food safety.

  2. Building social capital and social cohesion through organisation of farmers.

  3. Building capacity of individual farmers and also farmer groups.

  4. Generating additional employment for a number of persons through the FPO and other business activities.

  5. Generating additional employment for people involved in the value chain through the FPO.

  6. Organic certification of the entire farmland helps farmers to produce other organic crops, which are either consumed or sold in the market.

Economic impacts

  1. Arrest the diminishing returns for chilli cultivators and enhancing per ha productivity of chilli for Indian farmers.

  2. Reduced cost of production of chilli as well as other crops in the long run (no purchase of chemical fertilisers, pesticides, insecticides etc. with farm yard manure being prepared by farmers themselves. The reduced number of spraying saves labour costs).

  3. Farmers getting an extra premium for organic red chilli.

  4. Proper grading and processing of red chilli by the farmers and by the FPO that ensure better market prices.

  5. FPO ensures that farmers get higher prices for their produce and exploitation by middlemen is contained.

Environmental impacts

  1. Reduction of soil, water and air pollution because of the use of organic manures, FYM and organic pesticides and IPM.

  2. Organic soils retain more water.

  3. Increase in biodiversity, agri-biodiversity, micro-organisms etc.

  4. Eco-balance between pests and beneficial insecticides.

  5. Improved soil fertility.

4.2 Mainstreaming Options

This model has a high potential to be replicated in key chilli growing belts of the country particularly in the states of Andhra Pradesh, Telangana, Maharashtra, Tamil Nadu and West Bengal. NABARD/NABKISAN’s financial support along with the technical and handholding support of development organisation can support the promotion of this model.

4.3 Climate resilience or adaptability of the model

Agricultural crops are impacted by temperature and moisture regimes both of which are affected by the change in climate. Chilli is not an exception and the growth and productivity of chilli is determined by the availability of soil moisture and also the prevalent temperature.

According to Bhutia et. al. (2018), young seedlings of chilli cannot withstand either deficit or excess of soil moisture while the distribution of rainfall throughout the growing season of chilli also acts as an important factor which influences the growth and yield. Unequal distribution of rainfall causes severe yield loss due to several physiological and biochemical adversities and infestations by insect pests and diseases. Increase in temperature and moisture stress (low moisture) causes early flowering in chilli plants and many other phenotypic changes that lead to poor growth and yield.

Soil acidity and salinity also have a profound impact upon chilli crops and acidic and saline soils are not suitable for chilli cultivation.

High soil salinity leads to poor germination, delays stand establishment and delays growth and yield (Ibid).

Organic cultivation is expected to be climate resilient and has the potential to address some of the concerns for farmers arising out of water and temperature stress. Organic practices are expected to enhance resilience in farming systems by ensuring better soil health and increasing organic soil matter which results in higher water retention in the soil which is expected to enhance the yield of chilli. In the medium-term, organic cultivation is also expected to build the resilience of crops against insect and pest attacks, thereby reducing the plant protection costs after farmers. Preventing the use of chemical fertilisers is also expected to reduce the salinity of the soil.

4.4 Sustainability

This model is expected to become self-sustainable after support for an initial 3 to 4 years. This has been based upon the understanding and experience from similar initiatives currently being taken up by Nilagiri Foundation, Andhra Pradesh.

In fact, this model has been designed in a manner that it would be comparatively easy to achieve sustainability in the short term. The major factors that are expected to contribute towards sustaining this model are:

  1. Facilitating agency to provide initial facilitation, startup and handholding support.

  2. Capacity building of farmer groups and FPOs in governance, business planning and financial management.

  3. Farmer groups to be linked with banks and bank loans provided to farmers.

  4. Convergence with ongoing government schemes to be achieved.

  5. The economics of this model indicate good returns from the farmers and the FPO from the 2nd to 3rd year onwards.

  6. This model factors in the cultivation of one crop only, however, farmers would be able to cultivate at least one more organic crop and hence this would result in even higher economic gains for the farmers.

  7. Adoption of organic practices is expected to lead to improved soil condition and hence improved crop productivity in the medium-term. This is expected to result in higher financial returns for the farmers.

  8. The economic analysis of FPO has been done based on the processing of chilli only. However, it is expected that the FPO would also engage in collection/processing of other organic farm produce and this would enhance its turnover and revenues.

5. Financial Details

5.1 Scope of financing and subsidy

In the case of chilli it is not sure whether the farmers might be requiring financial support in the form of loans, grants or subsidies for meeting the cost of cultivation. However, in case farmers require working capital then their requirements may be met partially through grant assistance from Paramparagat Krishi Vikas Yojana (PKVY) and partially from bank loans. In case culturable wastelands are to be brought under cultivation then Mahatma Gandhi National Rural Employment Guarantee Act (MGNREGA) also provides financial assistance which may be utilised. Convergence with spice board may be also done to avail their existing subsidies for farmers. The facilitating agency and/or the FPO would assist the farmers in convergence.

FPO may also facilitate the farmers to obtain loans for meeting their cultivation costs. These loans would be sourced from NABARD or other banks.

It is envisaged that for this business model the FPO would require a loan of INR 52 lakh for meeting capital costs and another loan as working capital of INR 250 lakh in the first two years and INR 300 lakh in the third year for meeting the working capital requirements for procurement of chilli from farmers. The working capital requirement would be primarily met through loans from NABKISAN and other banks while capital costs would be met partially through loans and partially through grant assistance from NABARD, Spice Board and Ministry of Food Processing industries.

PKVY: Under PKVY farmers taking up organic farming (minimum group size of 50 farmers) are provided grant assistance of INR 20000 per acre spread over a three-year period. Farmers could utilise these funds for purchasing seed, crop harvesting and transportation of produce.

Small Farmers’ Agribusiness Consortium (SFAC) Scheme: SFAC supports the FPOs by extending the loan guarantee and equity capital support schemes. The following two schemes of SFAC would be helpful for the FPOs to leverage the loan from banks:

  1. Loan/Equity guarantee cover scheme: Loans to POs/FPOs/ FPCs under credit guarantee cover. Under this scheme FPOs can get term loan, working capital loan and or both. However, to be eligible to get the loan, the FPO must be 1 to 2 years old having audited balance sheet for at least one year and a minimum share capital of INR 3 lakh. The rate of interest is charged as per the NABARD refinancing rate. The loan is given up to 6 times of the net worth of FPOs or INR 1 Cr whichever is less.

  2. Equity Grant Fund Support to FPCs: The Equity Grant Fund enables eligible FPCs to receive a grant equivalent in amount to the equity contribution of their shareholder in the FPC, thus enhancing the overall capital base of the FPC. The Scheme shall address nascent and emerging FPCs, which have paid up capital not exceeding INR 30 lakh as on the date of application.

NABKISAN’s support to newly formed FPOs: There is provision for the loans to emerging/nascent POs which are not in a position to provide collaterals. However, funding can be provided to such FPOs upto INR 50 lakh in the form of loan based on the merits and prospects of their business plan.

MGNREGA: In case unculturable wastelands, erstwhile fallow lands are proposed to be used for spice cultivation then under ‘land development works’ component of MGNREGA labour cost for bunding and land levelling are provided under this scheme.

Spice Board of India: The Spice Board of India is also offering various schemes for farmers, NGOs and for farmer organisations. Major components of assistance by Spice Board include:

  • Supply of silpauline sheets to chilli growers: These are provided at 50 per cent subsidy to tribal growers and at 33.33 per cent to other growers.

  • Supply of PP equipment to chilli growers: The objective is to facilitate the growers to take up timely and effective and need based spraying of pp chemicals and bio-agents to manage pest and diseases.

  • Organic cultivation: The assistance to spice growers is available to the extent of 12.5 per cent cost of production; subject to maximum of INR 12500 per ha.

  • Assistance for ICS groups: 50 per cent cost of maintenance of ICS subject to a maximum of INR 75000/- as subsidy.

  • Organic certification: Individual growers are eligible for 50 per cent of the cost of certification subject to a maximum of INR 30,000.

  • Bio-agent production unit: For setting up bio-agents production units i.e. training cum demonstration centres NGOs/SHGs/Spices Producer Societies/Farmers Group etc. are eligible to avail benefit under this scheme; the Board provides 50 per cent of the cost of equipment, accessories and mother culture unit subject to a maximum of INR 1.50 lakh as subsidy.

  • Organic value addition: For setting up primary processing/value addition units Growers Societies/NGOs/Women groups/SHGs etc. having valid scope certificate for C1/C2/C3/Organic are eligible to avail 50 per cent of cost of the equipment/machineries subject to a maximum of INR 5.00 lakh as subsidy.

In addition to the above there are a number of state schemes of horticulture departments of various states where upto 50 per cent subsidy is provided to farmers on planting material and other costs. They may also be explored by the facilitating NGO or by the FPO.

5.2 Cost Economics

The proposed business model provides estimates of cost-benefits at two levels i.e. at the level of individual farmer and at the level of the FPO for organic chilli cultivation, processing and marketing.

5.2.1 Cost-benefit for farmers

The following table provides details of the expected cost of cultivation and the expected net revenue for individual farmers engaged in organic chilli cultivation on one-acre land.

Table 2: Cost-benefits for individual farmers engaged in organic chilli cultivation (1 acre landholding)

A

Particulars

Unit

Quantity

Unit Cost (INR)

Year 1

Year 2

Year 3

Year 4

Year 5

A.1

Sowing practices

 

 

 

 

 

 

 

 

1

Land Preparation

Person days

10

250

2500

2625

2756

2894

3039

2

Seed procurement

Per kg

0.1

5000

500

525

551

579

608

3

Nursery raising of seedling

L/S

 

 

2000

2100

2205

2315

2431

4

Plantation of seedling

Person days

10

250

2500

2625

2756

2894

3039

 

Total (A.1)

 

 

 

7500

7875

8269

8682

9116

A.2

Main Field cultivation

 

 

 

 

 

 

 

 

5

Irrigation

Person days

6

250

1500

1575

1654

1736

1823

6

Inter-cultivation

Person days

4

600

2400

2520

2646

2778

2917

7

Weeding

Person days

8

250

2000

2100

2205

2315

2431

8

Vermicompost

Tonnes

2

4500

9000

9450

9923

10419

10940

 

9

Plant protection cost (neem power and castor cake)

 

L/S

 

 

 

5000

 

5250

 

5513

 

5788

 

6078

10

Bio fertilizers

Kg

50

50

2500

2625

2756

2894

3039

 

11

Bio dynamic applications (Panchgavya)

 

Ltrs

 

50

 

60

 

3000

 

3150

 

3308

 

3473

 

3647

 

12

Bio-pesticides and botanical pesticides

 

Kg

 

40

 

15

 

600

 

630

 

662

 

695

 

729

13

Spraying

Person days

5

250

1250

1313

1378

1447

1519

14

Growth Promoters

L/S

 

 

4000

4200

4410

4631

4862

15

Harvesting cost

Person days

20

250

5000

5250

5513

5788

6078

 

Total (A.2)

 

 

 

36250

38063

39966

41963.9

44062.1

A.3

Post harvest expenses

 

 

 

 

 

 

 

 

 

16

Drying and grading (person days)

 

 

10

 

250

 

2500

 

2625

 

2756

 

2894

 

3039

 

Total (A.3)

 

 

 

2500

2625

2756

2894

3039

A.4

Other expenses

 

 

 

 

 

 

 

 

17

Crop Insurance (Acre)

 

1

1700

1700

1785

1874

1968

2066

 

Total (A.4)

 

 

 

1700

1785

1874

1968

2066

 

Cost of Cultivation (A.1+A.2+A.3+A.4)

 

 

 

 

47950

 

50348

 

52865

 

55508

 

58284

B

Yield and revenue

 

 

 

 

 

 

 

 

 

Yield per Acre

Qtl

8

 

 

 

 

 

 

 

Sale of chilli

Per Qtl

8

9300

74400

78120

90229

94740

99477

 

Total B

 

 

 

74400

78120

90229

94740

99477

18

Net Returns (A-B)

 

 

 

26450

27773

37364

39232

41194

 

Assumptions

  • The cost of cultivation may be sourced from the ongoing schemes of the Government, primarily PKVY wherein a subsidy for an individual farmer is provided for upto 3 years

  • If required the FPO could arrange bank loan for the farmers for meeting the cost of cultivation for one year.

  • Inflation at the rate of 5 per cent per annum has been factored in while calculating all costs as well as revenues.

  • From the third year onwards it is assumed that the farmers would be able to get organic certification and a 10 per cent premium in price of chilli has been taken.

  • The above assumption does not factor in drip irrigation system. In case drip irrigation is factored in then the yields are expected to increase by about 10 to 20 per cent.

  • The labour costs are included while calculating the above costs but in case farmer engages in performing various agricultural operations then the cost of labour may be a saving for the farmer.

  • This model is based on yield estimates from Guntur district of Andhra Pradesh. In case of other regions the yield may show slight variations.

Economic analysis

Under the proposed model, farmers are able to get a return of around INR 2.86 lakh annualised over 5 years. While the net annual returns are around INR 0.26 lakh (Year 1) to INR 0.41 lakh (Year 5). The benefit cost ratio for an individual farmer is calculated to be 1.64 which is very good.

Table 3: Economic analysis of organic chilli cultivation in one-acre landholding

 

Particulars

 

 

Amount in INR

 

 

Year 1

Year 2

Year 3

Year 4

Year 5

Total

Capital cost

0

0

0

0

0

 

Recurring cost

47950

50348

52865

55508

58284

 

Total cost

47950

50348

52865

55508

58284

264954

Total benefits

74400

78120

90229

94740

99477

436966

Net benefits

26450

27773

37364

39232

41194

172012

 

 

 

 

 

 

 

Net present worth of cost @15 per cent

175282

 

 

 

 

 

Net present worth of benefits @15 per cent

286789

 

 

 

 

 

Benefit Cost Ratio

1.64

 

 

 

 

 

 

5.2.2 Cost-benefit for FPOs

Details of cost-benefit of FPO engaged in processing and marketing of organic chilli is provided under Table 4.

Table 4: Cost-benefits for FPO engaged in processing and marketing of chilli (700 acres)

S.No

Particulars

Unit

Organic Cultivation

 

 

INR Lakh

 

 

 

 

 

Quantity

Cost (INR)

Year 1

Year 2

Year 3

Year 4

Year 5

A.1

Capital Cost

 

 

 

 

 

 

 

 

1.1

Storage (transit storage) cum office

Sq. ft.

1500

700

10.50

0.00

0.00

0.00

0.00

1.2

Office equipment (weight machines, chairs, table, shelf, desktop computer, printer etc.)

Lumpsum

1

150000

1.50

0.00

0.00

0.00

0.00

1.3

Chilli processing unit- pulverizer, 2 dryers, grinders (including installation and start-up costs)

Nos

1

800000

8.00

0.00

0.00

0.00

0.00

1.4

Packaging unit and other equipment

Nos

1

200000

2.00

0.00

0.00

0.00

0.00

1.5

Purchase of vehicle for transportation

Nos

2

1500000

30.00

0.00

0.00

0.00

0.00

 

Total capital cost (INR)

 

 

 

52.00

0.00

0.00

0.00

0.00

A.2

Recurring cost

 

 

 

 

 

 

 

 

2.1

Mobilisation of farmers, training and technical guidance or organic farming (per year for 3 years)

Acre

150

1000

1.50

1.58

1.65

0.00

0.00

2.2

Capacity building of farmers in POPs, primary processing etc

Acre

150

3500

5.25

5.51

5.79

0.00

0.00

2.3

Certification cost (including

overheads)

Acre

150

1000

1.50

1.58

1.65

1.74

1.82

2.4

Procurement of chilli from the farmers @ 8 quintals from one acre (700 acres)

Quintals

5600

9300

520.80

546.84

661.68

694.76

729.50

2.6

Operational and maintenance expenses of processing unit

Quintals

5600

250

14.00

14.70

15.44

16.21

17.02

2.7

Packing and transportation expenses

Per quintal

5600

175

9.80

10.29

10.80

11.34

11.91

2.8

Staff, administration, travel, coordination, marketing etc.

Month

12

150000

15.00

15.75

16.54

17.36

18.23

2.9

Interest on loan for working capital (12 per cent)

Half yearly

 

 

15.00

15.00

18.00

18.00

18.00

2.1

Interest on loan for capital cost (12 per cent)

Per annum

 

 

6.24

5.79

5.28

4.72

4.08

 

Total recurring cost (INR)

 

 

 

589.09

611.24

731.55

759.41

796.48

 

Total cost - capital and recurring

 

 

 

641.09

611.24

731.55

759.41

796.48

A.3

Income/ Benefits

 

 

 

 

 

 

 

 

3.1

Sale of chilli

Quintals

5320

11500

611.80

642.39

809.41

849.88

892.38

 

 

 

Total Income

611.80

642.39

809.41

849.88

892.38

 

 

 

Gross Profit

 

22.71

31.15

77.86

90.47

95.89

 

Assumptions

 

In the above analysis the following assumptions have been made:

  • The above analysis assumes that the FPO is promoting cultivation of organic chilli with about 750 to 1000 farmers cultivating an aggregated area of 700 acres.

  • The cost of cultivation/conversion to organic will be sourced from different schemes of the Government including PKVY.

  • The available subsidy from various sources has not been factored in this model which has been prepared on the basis of maximum cost in order to assess economic viability.

  • The FPO would assist the farmers in obtaining organic certification.

  • The storage infrastructure will be made of low-cost materials.

  • Loan will be obtained for INR 2.50 crores during the first year as working capital for procurement of produce from the farmers while from the third year a loan of INR 3 crores would be required. The working capital is calculated as 50 per cent of the total cost of procurement of produce. The working capital loan would be taken for about 6 months each harvesting season.

  • A loan of INR 0.52 crores would be obtained for meeting the capital costs.

  • An increment of 5 per cent each year for price escalation in the market value of chilli (selling price) as well as a premium of 15 per cent (after organic certification) has been factored in from the 3rd year.

  • An increment of 5 per cent each year for price escalation and that of 10 per cent (for organic certification) in the purchase price of chilli from the farmers has been factored in from the 3rd year.

  • An increase of 5 per cent each year in the cost of processing has been factored.

  • An increase of 5 per cent each year in the administrative costs has been factored.

  • The staff of FPO will coordinate the entire business operation including monitoring of conversion of conventional to organic farming.

ECONOMIC ANALYSIS

It is evident from the table below that under the proposed business model the FPO is expected to obtain a profit of about INR 22 lakh in the first year (excluding capital costs) and from the 2nd year onwards FPO is projected to obtain a net return of about INR 30 to 90 lakh per annum. The benefit cost ratio is calculated to be 1.06 which is quite good and which indicates that this business model is viable.

Table 5: Economic analysis of operations of FPO

 

Particulars

Amount in INR Lakh

Year 1

Year 2

Year 3

Year 4

Year 5

Total

 

Capital cost

52

0

0

0

0

 

Recurring cost

589

611

732

759

796

 

Total cost

641

611

732

759

796

3540

Total benefits

612

642

809

850

892

3806

Net benefits

-29

31

78

90

96

266

Net present worth of cost @15 per cent

2331

 

 

 

 

 

Net present worth of benefits @15 per cent

2480

 

 

 

 

 

Benefit Cost Ratio

1.06

 

 

 

 

 

LOANS

It is envisaged that for this business model the FPO would require a loan of INR 52 lakh for capital expenditure. A loan of INR 250 lakh would also be required as working capital for procurement of chilli from farmers. The working capital would be required for 6 months each year and has been calculated at 50 per cent of the total cost of procurement of produce from the farmers. From the third year the value of procured commodities is expected to increase with the result that the FPO would require working capital of INR 300 lakh.

Table 6: Working capital loan for FPO

Working Capital Loan

INR in Lakh

Year 1

Year 2

Year 3

Year 4

Year 5

Yearly Working Capital Requirement

250

250

300

300

300

Repayment

250

250

300

300

300

Interest on net working capital Loan (Diminishing) @ 12 per cent per annum

15

15

18

18

18

 

The repayment of loan of INR 52 lakh for capital expenditure would be initiated from second year onwards and it is expected to be repaid over a period of 10 years.

Table 7: Capital expenditure loan for FPO

Capital expenditure loan

 

 

 

 

INR in Lakh

 

 

 

 

 

Y 1

Y 2

Y 3

Y 4

Y 5

Y 6

Y 7

Y 8

Y 9

Y 10

Capital expenditure

52.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Repayment

0.00

10

10

10

10

10

10

10

10

6.44

Interest on capital loan (Diminishing) @ 12 per cent per annum

6.24

5.79

5.28

4.72

4.08

3.37

2.58

1.69

0.69

0

Total loan outstanding

58.24

54.03

49.31

44.03

38.11

31.49

24.07

15.75

6.44

0

 

Download the detailed resource material to help understand the better functioning and best practices for FPO.